Professional Documents
Culture Documents
DAT. BASICOS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE
LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO
CONTRATISTA CONSORCIO ALFA
SUPERVISOR ING. HECTOR HUAPALLA PAJARES
COORDINADOR ING. JHONNY ERNESTO SANCHEZ TABOADA
UBICACIN DE LA OBRA
Direccin PARQUE HISTORIA DE LA MEDICINA PERUANA S/N
Departamento LIMA
Provincia LIMA
Distrito LIMA
CONTRATO DE SUPERVISIN
Monto Contratado 10,000.00 con IGV
FR Sup 1.00000
Monto Por Plazo De Obra 9,000.00
Monto Por Informe Final 1,000.00
Monto De Adelanto Dir. 0.00
Fecha De Pago Ad. Dir.
Inicio Contractual 09/05/12
Plazo De Obra 30 dc
Vencimiento Programado 07/06/12
HOSPITAL NACIONAL DOS DE
MAYO
Departamento LIMA
Provincia LIMA
Distrito LIMA
Area Geografica ZONA 2
3 Contratista CONSORCIO ALFA
4 Residente de Obra (saliente) ING. FRANCO CHAVEZ CARHUANCHO
5 Residente de Obra (Entrante) ING. FRANCO CHAVEZ CARHUANCHO
6 Supervisor de Obra ING. HECTOR HUAPALLA PAJARES
7 Jefe de Supervision ING. HECTOR HUAPALLA PAJARES
8 Coordinador de Obra
9 Financiamiento Recursos Ordinarios
10 Proceso L.P. N 001-2011-HNDM
11 Modalidad A suma alzada
12 Presupuesto base, con IGV y fecha S/ 3,403,663.07 31-09-2009
13 Presupuesto base, sin IGV S/ 2,884,460.23
14 Registro de Contrato No. y fecha 23-May-2011
15 Monto del contrato, con IGV S/ 3,403,663.07
16 Monto del contrato, sin IGV S/ 2,884,460.23
17 Factor Referencial: 1.00000
18 Plazo de ejecucin segn Bases de Licitacin 180 dc
19 Plazo de ejecucin segn Contrato 180 dc
20 Fecha de solicitud de Adelanto Directo Monto Fecha
Adelanto Directo N 01, sin IGV y fecha pago S/ 576,892.05 01-Jun-2011
Adelanto Directo N 02 sin IGV y fecha pago
Penalidad por demora en pago de adelanto
21 Fecha de solicitud de Adelanto de Materiales Monto Fecha
Adelantos para materiales N 01, sin IGV y fecha S/ 139,830.51 01-Jun-2011
Adelantos para materiales N 02, sin IGV y fecha S/ 466,101.69 01-Jun-2011
22 Entrega del terreno 17-Jun-2011
23 Inicio contractual del plazo de obra 18-Jun-2011
24 Plazo para comienzo de trabajos programados 180 dc
25 Trmino original programado de obra 14-Dec-11
26 Modificaciones : Adicionales y Deductivos Monto RGG Num Fecha de RGG Monto Vigente
Presupuesto Adicional N 01, sin IGV S/ 143,151.91 0359-2011/D/HNDM 27-Sep-2011 S/ 3,546,814.98
Presupuesto Adicional N 02, sin IGV S/ 356,124.84 0453-2011/D/HNDM 29-Nov-2011 S/ 3,902,939.82
Presupuesto Deductivo N 03, sin IGV -S/ 154,001.55 En Tramite S/ 3,748,938.27
27 Ampliaciones de Plazo Dias Aprob. RGG Num Fecha de RGG Fin C. Vigente
Ampliacion de Plazo N 01 103 dc 0151-2011/D/HNDM 24-Apr-2012 26-Mar-12
Ampliacion de Plazo N 02 00 dc Denegada
Ampliacion de Plazo N 03 123 dc 0288-2012/D/HNDM 25-Jul-2012 27-Jul-12
TOTALES 226 dc
Pgina 2
HOSPITAL
NACIONAL DOS DE
MAYO
OBRA : MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO
UBICACIN : LIMA CERCADO
CONTRATISTA : CONSORCIO ALFA
SUPERVISOR : ING. HECTOR HUAPALLA PAJARES
MONTO CONTRATADO : ### con IGV
MONTO CONTRATADO : ### sin IGV
RESUMEN DE VALORIZACIONES
VAL. N 01 VAL. N 02 VAL. N 03 VAL. N 04 VAL. N 05 VAL. N 06 VAL. N 07 VAL. N 08 VAL. N 09 VAL. N 10 VAL. N 11 VAL. N 12 VAL. N 13 VAL. N 14 ACUMULAD
PARTIDAS PARCIALES % SALDOS %
Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 OS
01 ARQUITECTURA 1,253,466.52 38,019.86 69,347.24 92,656.30 109,987.13 113,779.63 125,303.47 107,229.38 134,974.04 98,003.18 79,687.97 104,593.88 64,422.83 34,066.05 67,630.21 ### ### 13,765.35 1.10%
02 ESTRUCTURAS 157,283.42 44,934.85 8,873.29 4,955.31 0.00 0.00 13,710.72 5,647.69 51,069.94 28,091.61 -82,667.20 0.00 0.00 0.00 0.00 74,616.23 ### 82,667.19 ###
03 INST. ELECTRICAS 706,445.45 4,929.45 41,037.97 97,485.86 16,256.87 14,120.65 9,423.75 15,112.59 60,716.86 183,198.75 10,206.52 43,953.37 11,220.77 12,644.12 8,146.79 528,454.32 ### 177,991.13 ###
04 INST. SANITARIAS 272,770.95 4,871.02 21,117.65 97,557.51 30,068.82 22,016.90 19,600.77 7,696.34 25,119.32 7,252.70 16,218.65 0.00 11,880.00 0.00 3,000.00 266,399.68 ### 6,371.27 2.34%
05 INST.MECANICAS 494,493.89 0.00 29,312.18 28,145.61 0.00 78,503.34 0.00 0.00 65,824.84 24,971.84 -15,521.47 -15,847.63 50,813.97 39,061.44 17,787.60 303,051.71 ### 191,442.18 ###
TOTALES 2,884,460.23 92,755.18 169,688.33 320,800.59 156,312.82 228,420.52 168,038.71 135,686.00 337,705.00 341,518.08 7,924.46 132,699.62 138,337.57 85,771.61 96,564.60 ### ### 472,237.14 ###
IGV 18 % 519,202.84 109,451.11 200,232.23 378,544.70 184,449.13 269,536.21 198,285.68 160,109.48 398,491.90 402,991.33 9,350.86 156,585.55 163,238.33 101,210.50 113,946.23
ACUMULADOS 3,403,663.07 202,206.29 369,920.56 699,345.29 340,761.95 497,956.73 366,324.39 295,795.48 736,196.90 744,509.41 17,275.32 289,285.17 301,575.90 186,982.11 210,510.83
526,841.55
PORCENTAJE DE AVANCE MENSUAL 3.22% 5.88% 11.12% 5.42% 7.92% 5.83% 4.70% 11.71% 11.84% 0.27% 4.60% 4.80% 2.97% 3.35%
557,239.83
PORCENTAJE ACUMULADO 3.22% 9.10% 20.22% 25.64% 33.56% 39.38% 44.09% 55.80% 67.64% 67.91% 72.51% 77.31% 80.28% 83.63% LAS VALORIZACION
SON SIN IGV
HOSPITAL NACIONAL DOS DE
MAYO
ARQUITECTURA
VAL. N 01 June-11 38,019.86 1.052 124.90
VAL. N 02 July-11 69,347.24 1.053 241.21
VAL. N 03 August-11 92,656.30 1.058 411.81
VAL. N 04 September-11 109,987.13 1.055 425.07
VAL. N 05 October-11 113,779.63 1.055 439.73
VAL. N 06 November-11 125,303.47 1.055 484.26
VAL. N 07 December-11 107,229.38 1.055 414.41
VAL. N 08 January-12 134,974.04 1.055 1.035 521.64
VAL. N 09 February-12 98,003.18 1.055 378.76
VAL. N 10 March-12 79,687.97 1.052 261.78
VAL. N 11 April-12 104,593.88 1.052 343.59
VAL. N 12 May-12 64,422.83 1.063 348.57
VAL. N 13 June-12 34,066.05 1.064 190.90
VAL. N 14 July-12 67,630.21 1.064 378.99
SUB TOTAL 1,239,701.17 4,965.61
ESTRUCTURAS
VAL. N 01 June-11 44,934.85 1.064 137.21
VAL. N 02 July-11 8,873.29 1.067 32.17
VAL. N 03 August-11 4,955.31 1.060 11.35
VAL. N 04 September-11 0.00 1.060 0.00
VAL. N 05 October-11 0.00 1.060 0.00
VAL. N 06 November-11 13,710.72 1.059 28.78
VAL. N 07 December-11 5,647.69 1.059 11.86
VAL. N 08 January-12 51,069.94 1.059 1.048 107.21
VAL. N 09 February-12 28,091.61 1.059 58.97
VAL. N 10 March-12 -82,667.20 1.059 -173.54
VAL. N 11 April-12 0.00 1.059 0.00
VAL. N 12 May-12 0.00 1.055 0.00
VAL. N 13 June-12 0.00 1.056 0.00
VAL. N 14 July-12 0.00 1.053 0.00
SUB TOTAL 74,616.21 214.01
HOSPITAL NACIONAL DOS DE
MAYO
OBRA : MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO
ARQUITECTURA
ESTRUCTURAS
INST. ELECTRICAS
OBRA : MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO
UBICACIN : HUAYCAN - ATE - LIMA
CONTRATISTA : CONSORCIO ALFA
SUPERVISOR : ING. HECTOR HUAPALLA PAJARES
MONTO DEL CONTRATO : S/ 3,403,663.07 c/IGV
MONTO DEL CONTRATO : S/ 2,860,221.07 s/IGV
ADELANTO DIRECTO : S/ 576,892.05 s/IGV
ADELANTO DE MATERIALE : S/ 139,830.51 s/IGV
REAJUSTES: VAL. N 01 VAL. N 02 VAL. N 03 VAL. N 04 VAL. N 05 VAL. N 06 VAL. N 07 VAL. N 08 VAL. N 09 VAL. N 10 VAL. N 11 VAL. N 12 VAL. N 13 VAL. N 14 TOTAL
01 ARQUITECTURA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,882.00 5,095.29 3,710.07 1,989.33 3,949.34 18,626.02
02 ESTRUCTURAS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -4,703.83 0.00 0.00 0.00 0.00 -4,703.83
03 INST. ELECTRICAS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 430.63 1,854.47 -2.15 615.23 376.65 3,274.83
04 INST. SANITARIAS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,313.58 0.00 24.99 0.00 380.94 2,719.51
05 INST. MECANICAS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -502.10 -512.65 893.35 658.91 446.16 983.67
TOTAL REAJUSTES (B) 0.00 20,013.99 15,579.37 8,537.89 14,736.26 0.00 23,900.00 20,269.32 16,945.69 1,420.28 6,437.11 4,626.26 3,263.47 5,153.10 140,882.73
VALORIZACION BRUTA (VB) = (A+B) 92,755.18 189,702.32 336,379.96 164,850.71 243,156.78 168,038.71 159,586.00 357,974.32 358,463.77 9,344.74 139,136.73 142,963.82 89,035.08 101,717.70 ###
AMORTIZACIONES MONTO (AD) VAL. N 01 VAL. N 02 VAL. N 03 VAL. N 04 VAL. N 05 VAL. N 06 VAL. N 07 VAL. N 08 VAL. N 09 VAL. N 10 VAL. N 11 VAL. N 12 VAL. N 13 VAL. N 14 0.00
ADELANTO DIRECTO 576,892.05 18,551.04 37,940.47 64,160.12 31,262.56 45,684.10 33,607.74 27,137.20 67,541.00 68,303.62 1,584.89 108,813.69 0.00 0.00 0.00 504,586.44
ADELANTO MATERIALES 605,932.20 0.00 39,856.46 67,400.20 32,841.32 47,991.15 35,304.93 28,507.63 70,951.82 71,752.95 1,664.93 27,880.19 0.00 0.00 100.00 424,251.59
TOTAL AMORTIZACION (AM) 1,182,824.25
### 18,551.04 77,796.93 131,560.32 64,103.89 93,675.26 68,912.67 55,644.83 138,492.82 140,056.56 3,249.82 136,693.88 0.00 0.00 100.00 928,838.03
AMORTIZACION ACUMULADA 18,551.04 77,796.93 131,560.32 64,103.89 93,675.26 68,912.67 55,644.83 138,492.82 140,056.56 3,249.82 136,693.88 0.00 0.00 100.00
VALORIZACION NETA (VN) = (VB-AM) 74,204.14 111,905.40 204,819.64 100,746.83 149,481.53 99,126.04 103,941.17 219,481.50 218,407.21 6,094.92 2,442.85 142,963.82 89,035.08 101,617.70 ###
AVANCE FINANCIERO (AF) = (AD+A-AM) ### ### ### ### ### ### ### ### ### ### ### ### ### ###
% AV.FIN. 43.58% 46.77% 53.33% 56.52% 61.19% 64.63% 67.41% 74.31% 81.30% 81.46% 81.32% 86.12% 89.09% 92.43%
Total a
CONCEPTO DE RETENCION VAL. N 01 VAL. N 02 VAL. N 03 VAL. N 04 VAL. N 05 VAL. N 06 VAL. N 07 VAL. N 08 VAL. N 09 VAL. N 10 VAL. N 11 VAL. N 12 VAL. N 13 VAL. N 14 TOTAL
Retener
FONDO DE GARANTIA 0.00
FIEL CUMPLIMIENTO 0.00
MULTA POR ATRAZO DE OBRA 0.00
OTRO 0.00
TOTAL RETENCIONES (R) 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
MONTO CORRESPONDIENTE VAL. N 01 VAL. N 02 VAL. N 03 VAL. N 04 VAL. N 05 VAL. N 06 VAL. N 07 VAL. N 08 VAL. N 09 VAL. N 10 VAL. N 11 VAL. N 12 VAL. N 13 VAL. N 14 TOTAL
VALORIZACION NETA = VN 74,204.14 111,905.40 204,819.64 100,746.83 149,481.53 99,126.04 103,941.17 219,481.50 218,407.21 6,094.92 2,442.85 142,963.82 89,035.08 101,617.70 ###
IGV = 19% 13,356.75 20,142.97 36,867.54 18,134.43 26,906.68 17,842.69 18,709.41 39,506.67 39,313.30 1,097.09 439.71 25,733.49 16,026.31 18,291.19 292,368.22
TOTAL = VN+IGV 87,560.89 132,048.37 241,687.18 118,881.26 176,388.21 116,968.73 122,650.58 258,988.17 257,720.50 7,192.01 2,882.56 168,697.31 105,061.39 119,908.88 ###
MONTO ENTREGADO
MNE = VN-R 74,204.14 111,905.40 204,819.64 100,746.83 149,481.53 99,126.04 103,941.17 219,481.50 218,407.21 6,094.92 2,442.85 142,963.82 89,035.08 101,617.70 ###
IGV = 19% 13,356.75 20,142.97 36,867.54 18,134.43 26,906.68 17,842.69 18,709.41 39,506.67 39,313.30 1,097.09 439.71 25,733.49 16,026.31 18,291.19 292,368.22
TOTAL = MNE+IGV 87,560.89 132,048.37 241,687.18 118,881.26 176,388.21 116,968.73 122,650.58 258,988.17 257,720.50 7,192.01 2,882.56 168,697.31 105,061.39 119,908.88 ###
MONTO PAGADO (MNE + IGV) 87,560.89 132,048.37 241,687.18 118,881.26 176,388.21 116,968.73 122,650.58 258,988.17 257,720.50 7,192.01 2,882.56 168,697.31 105,061.39 119,908.88 ###
FACTURA
87,560.89 132,048.37 241,687.18 118,881.26 176,388.21 116,968.73 122,650.58 258,988.17 257,720.50 7,192.01 2,882.56 168,697.31 105,061.39 119,908.88
HOSPITAL NACIONAL DOS DE MAYO
Id Obra
Obra MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y
CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE
Ubicacin MAYO
PARQUE HISTORIA DE LA MEDICINA PERUANA S/N Val No
Contratista CONSORCIO ALFA 14
Supervisor ING. HECTOR HUAPALLA PAJARES del:
(1)
Monto del Contrato Principal - Monto de deductivos que afectan al Presupuesto Principal
(2)
Conforme al cuadro de Control de Montos incluyendo la actual valorizacin
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ARQUITECTURA
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 03/12
01.01 INSTALACIONES PROVISIONALES glb 1.00 2,985.00 2,985.00 100.00% 1.00 2,985.00 0.00% 0.00 0.00 100.00% 1.00 2,985.00 0.00% 0.00 0.00
01.02 OFICINA DE OBRA 3.60x3.60 M und 1.00 715.00 715.00 100.00% 1.00 715.00 0.00% 0.00 0.00 100.00% 1.00 715.00 0.00% 0.00 0.00
01.03 ALMACEN DE OBRA 3.00x2.00 M und 1.00 300.00 300.00 100.00% 1.00 300.00 0.00% 0.00 0.00 100.00% 1.00 300.00 0.00% 0.00 0.00
01.04 SERVICIOS HIGIENICOS Y VESTUARIOS PERSONAL OBRERO 3.00X4.00 M und 1.00 960.00 960.00 100.00% 1.00 960.00 0.00% 0.00 0.00 100.00% 1.00 960.00 0.00% 0.00 0.00
01.05 CERCO PERIMETRICO PROVISIONAL m 50.00 67.28 3,364.00 100.00% 50.00 3,364.00 0.00% 0.00 0.00 100.00% 50.00 3,364.00 0.00% 0.00 0.00
01.06 CARTEL DE OBRA 2.40x1.20M pza 1.00 490.56 490.56 100.00% 1.00 490.56 0.00% 0.00 0.00 100.00% 1.00 490.56 0.00% 0.00 0.00
01.07 CASETA P/GUARDIANIA 3.00X2.00 M und 1.00 240.00 240.00 100.00% 1.00 240.00 0.00% 0.00 0.00 100.00% 1.00 240.00 0.00% 0.00 0.00
02.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb 1.00 5,000.00 5,000.00 100.00% 1.00 5,000.00 0.00% 0.00 0.00 100.00% 1.00 5,000.00 0.00% 0.00 0.00
02.02 RASQUETEO Y DESMANCHADO DE MURO PARA REPINTADO m2 6,040.10 3.84 23,193.98 100.00% 6,040.10 23,193.98 0.00% 0.00 0.00 100.00% 6,040.10 23,193.98 0.00% 0.00 0.00
02.03 DESMONTAJE DE PUERTA DE MADERA m2 120.99 12.92 1,563.19 100.00% 120.99 1,563.19 0.00% 0.00 0.00 100.00% 120.99 1,563.19 0.00% 0.00 0.00
02.04 DESMONTAJE DE PUERTAS METALICAS m2 5.97 13.77 82.21 100.00% 5.97 82.21 0.00% 0.00 0.00 100.00% 5.97 82.21 0.00% 0.00 0.00
02.05 DESMONTAJE DE REJAS m2 81.32 17.21 1,399.52 100.00% 81.32 1,399.52 0.00% 0.00 0.00 100.00% 81.32 1,399.52 0.00% 0.00 0.00
02.06 DESMONTAJE DE VENTANA DE MADERA m2 176.07 25.81 4,544.37 100.00% 176.07 4,544.32 0.00% 0.00 0.05 100.00% 176.07 4,544.37 0.00% 0.00 0.00
02.07 DESMONTAJE DE VENTANA DE METALICAS m2 39.66 29.51 1,170.37 100.00% 39.66 1,170.37 0.00% 0.00 0.00 100.00% 39.66 1,170.37 0.00% 0.00 0.00
02.08 DESMONTAJE DE MAMPARAS m2 8.47 11.48 97.24 100.00% 8.47 97.24 0.00% 0.00 0.00 100.00% 8.47 97.24 0.00% 0.00 0.00
02.09 DESMONTAJE DE ESTRUCTURAS TEMPORALES m2 211.33 12.44 2,628.95 100.00% 211.33 2,628.95 0.00% 0.00 0.00 100.00% 211.33 2,628.95 0.00% 0.00 0.00
02.10 DESMONTAJE DE PLATAFORMA PARA TANQUES DE AGUA m2 9.50 43.91 417.15 100.00% 9.50 417.15 0.00% 0.00 0.00 100.00% 9.50 417.15 0.00% 0.00 0.00
02.11 DEMOLICION DE MURO DE LADRILLO KK CANTO m2 2.66 10.52 27.98 100.00% 2.66 27.98 0.00% 0.00 0.00 100.00% 2.66 27.98 0.00% 0.00 0.00
02.12 DEMOLICION DE MURO DE LADRILLO KK SOGA m2 246.39 13.15 3,240.03 100.00% 246.39 3,240.03 0.00% 0.00 0.00 100.00% 246.39 3,240.03 0.00% 0.00 0.00
02.13 DEMOLICION DE MURO DE LADRILLO KK CABEZA m2 40.10 17.54 703.35 100.00% 40.10 703.35 0.00% 0.00 0.00 100.00% 40.10 703.35 0.00% 0.00 0.00
02.14 DEMOLICION DE LOSA ALIGERADA H=0.25 M MANUAL m2 4.40 13.36 58.78 44.32% 1.95 26.05 0.00% 0.00 0.00 44.32% 1.95 26.05 55.68% 2.45 32.73
DED. 02
02.15 DEMOLICION DE SOBRECIMIENTOS DE CONCRETO SIMPLE MANUAL m3 3.83 43.71 167.41 100.00% 3.83 167.41 0.00% 0.00 0.00 100.00% 3.83 167.41 0.00% 0.00 0.00
02.16 DEMOLICION - ROTURA DE PISOS INC./CONTRAPISOS m2 564.09 7.01 3,954.27 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 564.09 3,954.27
DED. 01
02.17 DEMOLICION DE PISOS INC. FALSO PISO m2 16.82 10.52 176.95 29.07% 4.89 51.44 0.00% 0.00 0.00 29.07% 4.89 51.44 70.93% 11.93 125.50
DED. 02
02.18 DESMONTAJE DE PISO VINILICO m2 213.87 5.74 1,227.61 100.00% 213.87 1,227.61 0.00% 0.00 0.00 100.00% 213.87 1,227.61 0.00% 0.00 0.00
02.19 PICADO DE TARRAJEOS m2 1,414.79 4.20 5,942.12 99.53% 1,408.11 5,914.06 0.00% 0.00 0.00 99.53% 1,408.11 5,914.06 0.47% 6.68 28.06
DED. 02
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ARQUITECTURA
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 03/12
03.01 MURO LADR.K.K. DE CABEZA MEZC.C:A 1:4,TIPO IV,P.TARRAJ. m2 44.86 80.95 3,631.42 100.00% 44.86 3,631.42 0.00% 0.00 0.00 100.00% 44.86 3,631.42 0.00% 0.00 0.00
03.02 MURO LADR.K.K. DE SOGA MEZC.C:A 1:4, TIPO IV P.TARRAJ. m2 86.67 48.22 4,179.23 100.00% 86.67 4,179.23 0.00% 0.00 0.00 100.00% 86.67 4,179.23 0.00% 0.00 0.00
03.03 MURO LADR.K.K. DE CANTO MEZC. C:A 1:4, TIPO IV P.TARRAJ. m2 6.30 36.92 232.60 100.00% 6.30 232.60 0.00% 0.00 0.00 100.00% 6.30 232.60 0.00% 0.00 0.00
03.04 TABIQUE SUPERBOARD 15 MM RH C/RELLENO ACUSTICO m2 867.41 83.81 72,697.63 100.00% 867.41 72,697.63 0.00% 0.00 0.00 100.00% 867.41 72,697.63 0.00% 0.00 0.00
03.05 TABIQUE SUPERBOARD 15 MM RF C/RELLENO ACUSTICO m2 25.09 82.40 2,067.42 100.00% 25.09 2,067.42 0.00% 0.00 0.00 100.00% 25.09 2,067.42 0.00% 0.00 0.00
04.01 TARRAJEO PRIMARIO Y RAYADO C/MEZCLA 1:5 m2 1,510.87 15.64 23,630.01 100.00% 1,510.87 23,630.01 0.00% 0.00 0.00 100.00% 1,510.87 23,630.01 0.00% 0.00 0.00
04.02 TARRAJEO MUROS INT.FROTACHADO MEZ.C:A 1:4,E=1.5 CM. INC. COL. m2 188.21 15.74 2,962.43 100.00% 188.21 2,962.43 0.00% 0.00 0.00 100.00% 188.21 2,962.43 0.00% 0.00 0.00
04.03 TARRAJEO COLUMNAS MEZ.C:A 1:5, E=1.5 CM. m2 171.70 20.93 3,593.68 65.46% 112.39 2,352.32 0.00% 0.00 0.00 65.46% 112.39 2,352.32 34.54% 59.31 1,241.36
DED. 02
04.04 TARRAJEO VIGAS MEZ.C:A 1:5, E=1.5 CM. m2 41.63 27.69 1,152.73 100.00% 41.63 1,152.73 0.00% 0.00 0.00 100.00% 41.63 1,152.73 0.00% 0.00 0.00
04.05 TARRAJEO C/IMPERMEABILIZANTE MEZ.C:A 1:4,E=1.5 CM. m2 113.68 18.54 2,107.63 100.00% 113.68 2,107.63 0.00% 0.00 0.00 100.00% 113.68 2,107.63 0.00% 0.00 0.00
05.01 CIELORASO CON MEZC.C:A 1:4 E=1.5 CM. m2 29.10 30.22 879.40 100.00% 29.10 879.40 0.00% 0.00 0.00 100.00% 29.10 879.40 0.00% 0.00 0.00
05.02 FALSO CIELORASO CON BALDOSAS ACUSTICAS DE FIBRA MINERAL m2 532.40 62.66 33,360.18 100.00% 532.40 33,360.18 0.00% 0.00 0.00 100.00% 532.40 33,360.18 0.00% 0.00 0.00
06.01 CONTRAPISO DE 48 MM m2 1,875.63 25.90 48,578.82 100.00% 1,875.63 48,578.82 0.00% 0.00 0.00 100.00% 1,875.63 48,578.82 0.00% 0.00 0.00
06.02 PISO DE CEMENTO PULIDO E=2" MEZ=1:4 m2 3.95 30.16 119.13 100.00% 3.95 119.13 0.00% 0.00 0.00 100.00% 3.95 119.13 0.00% 0.00 0.00
06.03 PISO DE CEMENTO PULIDO E=2" MEZ=1:4 C/ENDURECEDOR NO METALICO m2 3.33 37.23 123.98 100.00% 3.33 123.98 0.00% 0.00 0.00 100.00% 3.33 123.98 0.00% 0.00 0.00
06.04 PISO DE CERAMICO 30x30 CM C/PEGAMENTO m2 872.84 54.27 47,369.03 100.00% 872.84 47,369.03 0.00% 0.00 0.00 100.00% 872.84 47,369.03 0.00% 0.00 0.00
06.05 PISO DE LOSETA VINILICA 3.2 MM 30.5X30.5 CM m2 498.38 57.42 28,616.98 100.00% 498.38 28,616.98 0.00% 0.00 0.00 100.00% 498.38 28,616.98 0.00% 0.00 0.00
06.06 PISO DE LAMINAS VINILICAS FLEXIBLES ALTO TRANSITO m2 466.26 154.49 72,032.51 64.34% 300.00 46,347.00 35.66% 166.26 25,685.51 100.00% 466.26 72,032.51 0.00% 0.00 0.00
06.07 PISO DE LOSETA VENECIANA DE COLOR CLARO DE 30X30 CM m2 38.15 46.76 1,783.89 100.00% 38.15 1,783.89 0.00% 0.00 0.00 100.00% 38.15 1,783.89 0.00% 0.00 0.00
06.08 PISO DE TERRAZO SEMI PULIDO m2 21.44 92.77 1,988.99 100.00% 21.44 1,988.99 0.00% 0.00 0.00 100.00% 21.44 1,988.99 0.00% 0.00 0.00
06.09 VEREDA DE CONCRETO DE 4" m2 87.81 48.02 4,216.64 100.00% 87.81 4,216.64 0.00% 0.00 0.00 100.00% 87.81 4,216.64 0.00% 0.00 0.00
07.01 CONTRAZOCALO CEMENTO PULIDO H = 20 CM m 6.55 8.26 54.10 100.00% 6.55 54.10 0.00% 0.00 0.00 100.00% 6.55 54.10 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ARQUITECTURA
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 03/12
07.03 CONTRAZOCALO DE TERRAZO SEMI PULIDO H=0.10 M m 75.65 12.20 922.93 100.00% 75.65 922.93 0.00% 0.00 0.00 100.00% 75.65 922.93 0.00% 0.00 0.00
07.04 CONTRAZOCALO SANITARIO DE TERRAZO m 721.17 19.81 14,286.38 100.00% 721.17 14,286.38 0.00% 0.00 0.00 100.00% 721.17 14,286.38 0.00% 0.00 0.00
08.01 ZOCALO DE CERAMICO .30X.30 C/PEGAMENTO m2 1,414.66 59.96 84,823.01 100.00% 1,414.66 84,823.01 0.00% 0.00 0.00 100.00% 1,414.66 84,823.01 0.00% 0.00 0.00
09.01 CUB. DE POLICARBONATO 10 MM m2 12.22 62.79 767.29 100.00% 12.22 767.29 0.00% 0.00 0.00 100.00% 12.22 767.29 0.00% 0.00 0.00
09.02 CUB. LADR. PAST. 24X24 ASENT.C/MEZC.1:5 2.5CM; JUNTA 1:5 1.5CM C/ADITIVO m2 2,320.30 33.86 78,565.36 100.00% 2,320.30 78,565.36 0.00% 0.00 0.00 100.00% 2,320.30 78,565.36 0.00% 0.00 0.00
IMPERMEABILIZANTE
09.03 IMPERMEABILIZACION DE TECHOS CON PINTURA ASFALTICA m2 2,320.30 3.90 9,049.17 100.00% 2,320.30 9,049.17 0.00% 0.00 0.00 100.00% 2,320.30 9,049.17 0.00% 0.00 0.00
10.01 RESTAURACION DE PUERTAS DE MADERA m2 113.15 74.56 8,436.46 53.30% 60.31 4,496.71 0.00% 0.00 0.00 53.30% 60.31 4,496.71 46.70% 52.84 3,939.75
DED. 02
10.02 RESTAURACION DE PUERTAS DE MADERA C/PLANCHA DE ACERO 1/32" ( DOS m2 7.84 90.53 709.76 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 7.84 709.76
CARAS) DED. 02
10.03 RESTAURACION DE VENTANAS DE MADERA m2 176.07 66.69 11,742.11 69.78% 122.86 8,193.53 0.00% 0.00 0.00 69.78% 122.86 8,193.53 30.22% 53.21 3,548.57
DED. 02
10.04 PUERTA CONTR. DE MDF 5.5 MM C/PLASTICO LAMINADO m2 24.33 309.33 7,526.00 100.00% 24.33 7,526.00 0.00% 0.00 0.00 100.00% 24.33 7,526.00 0.00% 0.00 0.00
10.05 PUERTA CONTR. DE MDF 5.5 MM C/PLASTICO LAMINADO C/REJILLA m2 63.71 326.77 20,818.52 100.00% 63.71 20,818.52 0.00% 0.00 0.00 100.00% 63.71 20,818.52 0.00% 0.00 0.00
10.06 PUERTA CONTR. DE MDF 5.5MM C/PLANCHA DE ACERO INOXIDABLE m2 90.13 398.76 35,940.24 100.00% 90.13 35,940.24 0.00% 0.00 0.00 100.00% 90.13 35,940.24 0.00% 0.00 0.00
10.07 PUERTA CONTR. DE MDF 5.5MM C/PLASTICO LAMINADO Y PLANCHA DE ACERO m2 2.10 361.80 759.78 100.00% 2.10 759.78 0.00% 0.00 0.00 100.00% 2.10 759.78 0.00% 0.00 0.00
INOXIDABLE
10.08 VENTANA DE MADERA CON HOJAS DE CEDRO m2 60.44 110.17 6,658.67 100.00% 60.44 6,658.67 0.00% 0.00 0.00 100.00% 60.44 6,658.67 0.00% 0.00 0.00
10.09 MARCO DE MADERA CEDRO 2"X4" PARA VENTANAS m 168.84 24.20 4,085.93 100.00% 168.84 4,085.93 0.00% 0.00 0.00 100.00% 168.84 4,085.93 0.00% 0.00 0.00
10.10 MARCO DE MADERA CEDRO 2"X4" PARA PUERTAS m 399.27 24.20 9,662.33 100.00% 399.27 9,662.33 0.00% 0.00 0.00 100.00% 399.27 9,662.33 0.00% 0.00 0.00
10.11 MARCO DE MADERA CEDRO 2"X5 3/4" PARA PUERTAS m 22.60 30.90 698.34 100.00% 22.60 698.34 0.00% 0.00 0.00 100.00% 22.60 698.34 0.00% 0.00 0.00
10.12 MUEBLE M 3 und 4.00 585.00 2,340.00 100.00% 4.00 2,340.00 0.00% 0.00 0.00 100.00% 4.00 2,340.00 0.00% 0.00 0.00
10.13 MUEBLE M 6 und 12.00 788.00 9,456.00 91.67% 11.00 8,668.00 8.33% 1.00 788.00 100.00% 12.00 9,456.00 0.00% 0.00 0.00
10.14 MUEBLE M 42 und 8.00 811.00 6,488.00 100.00% 8.00 6,488.00 0.00% 0.00 0.00 100.00% 8.00 6,488.00 0.00% 0.00 0.00
11.01.01 RESTAURACION DE PUERTAS METALICAS m2 5.97 28.26 168.71 100.00% 5.97 168.71 0.00% 0.00 0.00 100.00% 5.97 168.71 0.00% 0.00 0.00
11.01.02 RESTAURACION DE REJAS METALICAS m2 51.79 34.56 1,789.86 100.00% 51.79 1,789.86 0.00% 0.00 0.00 100.00% 51.79 1,789.86 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ARQUITECTURA
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 03/12
11.01.04 RESTAURACION DE BARANDA EXISTENTE m2 38.95 12.97 505.18 100.00% 38.95 505.18 0.00% 0.00 0.00 100.00% 38.95 505.18 0.00% 0.00 0.00
11.01.05 PUERTA METALICA CORTAFUEGO m2 21.00 885.44 18,594.24 100.00% 21.00 18,594.24 0.00% 0.00 0.00 100.00% 21.00 18,594.24 0.00% 0.00 0.00
11.01.06 PUERTA REJA METALICA m2 14.61 293.03 4,281.17 100.00% 14.61 4,281.17 0.00% 0.00 0.00 100.00% 14.61 4,281.17 0.00% 0.00 0.00
11.01.07 REJA METALICA C/MALLA m2 35.58 204.70 7,283.23 100.00% 35.58 7,283.23 0.00% 0.00 0.00 100.00% 35.58 7,283.23 0.00% 0.00 0.00
11.01.08 DIVISIONES METALICAS EN BAOS INC. PUERTAS m2 15.86 193.04 3,061.61 100.00% 15.86 3,061.61 0.00% 0.00 0.00 100.00% 15.86 3,061.61 0.00% 0.00 0.00
11.01.09 BARANDA METALICA H=0.90 M m 24.40 84.84 2,070.10 100.00% 24.40 2,070.10 0.00% 0.00 0.00 100.00% 24.40 2,070.10 0.00% 0.00 0.00
11.01.10 ESTRUCTURA METALICA P/CUB. DE POLICARBONATO m2 12.22 235.80 2,881.48 100.00% 12.22 2,881.48 0.00% 0.00 0.00 100.00% 12.22 2,881.48 0.00% 0.00 0.00
11.02.01 RESTAURACION DE VENTANAS DE ALUMINIO m2 25.44 62.39 1,587.20 100.00% 25.44 1,587.20 0.00% 0.00 0.00 100.00% 25.44 1,587.20 0.00% 0.00 0.00
11.02.02 RESTAURACION DE REJAS DE ALUMINIO m2 29.53 65.84 1,944.26 100.00% 29.53 1,944.26 0.00% 0.00 0.00 100.00% 29.53 1,944.26 0.00% 0.00 0.00
11.02.03 RESTAURACION DE MAMPARAS DE ALUMINIO m2 8.47 77.24 654.22 100.00% 8.47 654.22 0.00% 0.00 0.00 100.00% 8.47 654.22 0.00% 0.00 0.00
11.02.04 VENTANA DE ALUMINIO INC. ACCESORIOS m2 6.65 154.70 1,028.76 100.00% 6.65 1,028.76 0.00% 0.00 0.00 100.00% 6.65 1,028.76 0.00% 0.00 0.00
11.02.05 VENTANA DE ALUMINIO TIPO VITROVENT INC. ACCESORIOS m2 27.92 244.70 6,832.02 100.00% 27.92 6,832.02 0.00% 0.00 0.00 100.00% 27.92 6,832.02 0.00% 0.00 0.00
11.02.06 MAMPARA DE ALUMINIO (CRISTAL LAMINADO 10 MM) INC. ACCESORIOS m2 18.69 389.59 7,281.44 100.00% 18.69 7,281.44 0.00% 0.00 0.00 100.00% 18.69 7,281.44 0.00% 0.00 0.00
12.01.01 CERRADURA DE PERILLA LLAVE LLAVE ( TIPO A ) pza 7.00 55.00 385.00 100.00% 7.00 385.00 0.00% 0.00 0.00 100.00% 7.00 385.00 0.00% 0.00 0.00
12.01.02 CERRADURA DE PERILLA LLAVE BOTON ( TIPO B ) pza 42.00 44.00 1,848.00 100.00% 42.00 1,848.00 0.00% 0.00 0.00 100.00% 42.00 1,848.00 0.00% 0.00 0.00
12.01.03 CERRADURA DE PERILLA 1 LLAVIN 1 BOTON ( TIPO D ) pza 17.00 41.80 710.60 100.00% 17.00 710.60 0.00% 0.00 0.00 100.00% 17.00 710.60 0.00% 0.00 0.00
12.01.04 CERRADURA DE PERILLA SIEMPRE LIBRE ( TIPO E ) pza 25.00 42.50 1,062.50 100.00% 25.00 1,062.50 0.00% 0.00 0.00 100.00% 25.00 1,062.50 0.00% 0.00 0.00
12.01.05 CERRADURA DE MANIJA 1 BOTON 1 SEGURO ( TIPO K ) pza 2.00 65.00 130.00 100.00% 2.00 130.00 0.00% 0.00 0.00 100.00% 2.00 130.00 0.00% 0.00 0.00
12.01.06 CERRADURA DE PERILLA 1 LLAVE 1 SIEMPRE LIBRE ( TIPO O ) pza 19.00 43.20 820.80 100.00% 19.00 820.80 0.00% 0.00 0.00 100.00% 19.00 820.80 0.00% 0.00 0.00
12.01.07 CERRADURA DE 3 GOLPES ( TIPO P ) pza 1.00 88.00 88.00 100.00% 1.00 88.00 0.00% 0.00 0.00 100.00% 1.00 88.00 0.00% 0.00 0.00
12.01.08 CERRADURA DE EMBUTIR DE PESTILLO ( TIPO F ) pza 1.00 45.00 45.00 100.00% 1.00 45.00 0.00% 0.00 0.00 100.00% 1.00 45.00 0.00% 0.00 0.00
12.01.09 COLOCACION DE CERRADURAS pza 114.00 28.68 3,269.52 66.67% 76.00 2,179.68 33.33% 38.00 1,089.84 100.00% 114.00 3,269.52 0.00% 0.00 0.00
12.02.01 BISAGRA CAPUCHINA 3 1/2"X3 1/2" pza 404.00 14.48 5,849.92 100.00% 404.00 5,849.92 0.00% 0.00 0.00 100.00% 404.00 5,849.92 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ARQUITECTURA
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 03/12
12.03.01 PICAPORTES DE 10" ( TIPO J ) pza 11.00 37.86 416.46 18.18% 2.00 75.72 81.82% 9.00 340.74 100.00% 11.00 416.46 0.00% 0.00 0.00
12.03.02 BARRA ANTIPANICO C/PERILLA EXTERIOR pza 6.00 349.07 2,094.42 100.00% 6.00 2,094.42 0.00% 0.00 0.00 100.00% 6.00 2,094.42 0.00% 0.00 0.00
12.03.03 TIRADOR DORMA 12" ACERO INOX. PD375X32D jgo 1.00 227.01 227.01 100.00% 1.00 227.01 0.00% 0.00 0.00 100.00% 1.00 227.01 0.00% 0.00 0.00
12.03.04 TIRADOR ACERO INOX. PD376 8" ( TIPO Q1 ) jgo 8.00 204.01 1,632.08 12.50% 1.00 204.01 87.50% 7.00 1,428.07 100.00% 8.00 1,632.08 0.00% 0.00 0.00
12.03.05 CIERRAPUERTAS HIDRAULICO DE PISO ( TIPO N ) pza 21.00 269.36 5,656.56 100.00% 21.00 5,656.56 0.00% 0.00 0.00 100.00% 21.00 5,656.56 0.00% 0.00 0.00
12.03.06 PLACA DE EMPUJE DE ACERO INOXIDABLE 4" X 16" ( TIPO S ) pza 21.00 59.36 1,246.56 9.52% 2.00 118.72 90.48% 19.00 1,127.84 100.00% 21.00 1,246.56 0.00% 0.00 0.00
13.01 CRISTAL LAMINADO 6 MM m2 69.65 105.43 7,343.20 100.00% 69.65 7,343.20 0.00% 0.00 0.00 100.00% 69.65 7,343.20 0.00% 0.00 0.00
13.02 CRISTAL TEMPLADO ARENADO 6 MM m2 2.21 171.78 379.63 100.00% 2.21 379.63 0.00% 0.00 0.00 100.00% 2.21 379.63 0.00% 0.00 0.00
13.03 ESPEJO 6MM BISELADO EMPOTRADO m2 12.56 115.50 1,450.68 100.00% 12.56 1,450.68 0.00% 0.00 0.00 100.00% 12.56 1,450.68 0.00% 0.00 0.00
13.04 SUMINISTRO Y COLOCACION DE LAMINA 3M m 5.35 5.20 27.82 100.00% 5.35 27.82 0.00% 0.00 0.00 100.00% 5.35 27.82 0.00% 0.00 0.00
14.01 PINTURA MUROS INTERIORES C/LATEX (2 MANOS) m2 4,349.61 8.17 35,536.31 99.98% 4,348.61 35,528.14 0.02% 1.00 8.17 100.00% 4,349.61 35,536.31 0.00% 0.00 0.00
14.02 PINTURA MUROS EXTERIORES C/LATEX (2 MANOS) m2 1,710.25 8.77 14,998.89 99.78% 1,706.43 14,965.39 0.22% 3.82 33.50 100.00% 1,710.25 14,998.89 0.00% 0.00 0.00
14.03 PINTURA CIELORASOS C/LATEX (2 MANOS) m2 1,539.10 9.21 14,175.11 100.00% 1,539.10 14,175.11 0.00% 0.00 0.00 100.00% 1,539.10 14,175.11 0.00% 0.00 0.00
14.04 PINTURA CARPINTERIA MADERA C/DUCO m2 1,075.52 19.25 20,703.76 99.93% 1,074.78 20,689.52 0.07% 0.74 14.25 100.00% 1,075.52 20,703.76 0.00% 0.00 0.00
14.05 PINTURA EN MARCOS DE MADERA CON BARNIZ m 590.71 4.66 2,752.71 99.20% 585.99 2,730.71 0.80% 4.72 22.00 100.00% 590.71 2,752.71 0.00% 0.00 0.00
14.06 PINTURA CARP. METALICA C/ANTIC. Y ESMALTE m2 40.38 29.64 1,196.86 100.00% 40.38 1,196.86 0.00% 0.00 0.00 100.00% 40.38 1,196.86 0.00% 0.00 0.00
15.01.01 LAVATORIO DE LOZA C/GRIFERIA CONTROL CODO MUECA ( TIPO A2 ) pza 15.00 250.80 3,762.00 100.00% 15.00 3,762.00 0.00% 0.00 0.00 100.00% 15.00 3,762.00 0.00% 0.00 0.00
15.01.02 LAVATORIO DE LOZA C/GRIFERIA CONTROL DE MANO ( TIPO A3 ) pza 32.00 193.80 6,201.60 100.00% 32.00 6,201.60 0.00% 0.00 0.00 100.00% 32.00 6,201.60 0.00% 0.00 0.00
15.01.03 INODORO RAPID JET FLUX INC. FLUXOMETRO ( TIPO C1 ) pza 24.00 518.10 12,434.40 100.00% 24.00 12,434.40 0.00% 0.00 0.00 100.00% 24.00 12,434.40 0.00% 0.00 0.00
15.01.04 INODORO RAPID JET FLUX INC. FLUXOMETRO ( TIPO C4 ) pza 1.00 518.10 518.10 100.00% 1.00 518.10 0.00% 0.00 0.00 100.00% 1.00 518.10 0.00% 0.00 0.00
15.01.05 INODORO RAPID JET FLUX INC. FLUXOMETRO ( TIPO MP10R ) pza 2.00 518.10 1,036.20 100.00% 2.00 1,036.20 0.00% 0.00 0.00 100.00% 2.00 1,036.20 0.00% 0.00 0.00
15.01.06 URINARIO ACADEMIC INC. FLUXOMETRO ( TIPO C9 ) pza 4.00 681.90 2,727.60 100.00% 4.00 2,727.60 0.00% 0.00 0.00 100.00% 4.00 2,727.60 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ARQUITECTURA
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 03/12
15.01.08 LAVADERO DE ACERO INOXIDABLE 1 POZA INC. GRIF. C/MEZCLADORA ( TIPO B9A ) pza 1.00 324.90 324.90 0.00% 0.00 0.00 100.00% 1.00 324.90 100.00% 1.00 324.90 0.00% 0.00 0.00
15.01.09 BOTADERO MODELO B50 pza 1.00 3,280.00 3,280.00 100.00% 1.00 3,280.00 0.00% 0.00 0.00 100.00% 1.00 3,280.00 0.00% 0.00 0.00
15.02.01 PAPELERA DE LOSA 15 X 15 CM pza 27.00 6.20 167.40 100.00% 27.00 167.40 0.00% 0.00 0.00 100.00% 27.00 167.40 0.00% 0.00 0.00
15.02.02 DISPENSADOR DE TOALLAS DE PAPEL pza 10.00 130.70 1,307.00 100.00% 10.00 1,307.00 0.00% 0.00 0.00 100.00% 10.00 1,307.00 0.00% 0.00 0.00
15.02.03 JABONERA DE LOSA 15X15 CM pza 23.00 5.40 124.20 100.00% 23.00 124.20 0.00% 0.00 0.00 100.00% 23.00 124.20 0.00% 0.00 0.00
15.02.04 DISPENSADOR DE JABON LIQUIDO DE BOLA pza 20.00 40.50 810.00 100.00% 20.00 810.00 0.00% 0.00 0.00 100.00% 20.00 810.00 0.00% 0.00 0.00
15.02.05 BARRA DE ALUMINIO PARA CORTINA D=1" und 23.00 37.47 861.81 13.04% 3.00 112.41 86.96% 20.00 749.40 100.00% 23.00 861.81 0.00% 0.00 0.00
15.02.06 BARRA PROTECTORA EN SSHH P/DISCAPACITADOS und 2.00 354.72 709.44 50.00% 1.00 354.72 50.00% 1.00 354.72 100.00% 2.00 709.44 0.00% 0.00 0.00
15.02.07 GRIFERIA P/DUCHA CROMADA 1 LLAVE INC. ACCESORIOS pza 23.00 77.00 1,771.00 100.00% 23.00 1,771.00 0.00% 0.00 0.00 100.00% 23.00 1,771.00 0.00% 0.00 0.00
15.03 COLOCACION DE APARATOS, ACCESORIOS SANITARIOS Y GRIFERIA 9,551.04 7,945.44 1,605.60 9,551.04 0.00
15.03.01 COLOCACION DE APARATOS SANITARIOS pza 81.00 86.94 7,042.14 100.00% 81.00 7,042.14 0.00% 0.00 0.00 100.00% 81.00 7,042.14 0.00% 0.00 0.00
15.03.02 COLOCACION DE ACCESORIOS SANITARIOS pza 105.00 17.52 1,839.60 19.05% 20.00 350.40 80.95% 85.00 1,489.20 100.00% 105.00 1,839.60 0.00% 0.00 0.00
15.03.03 COLOCACION DE GRIFERIA pza 23.00 29.10 669.30 82.61% 19.00 552.90 17.39% 4.00 116.40 100.00% 23.00 669.30 0.00% 0.00 0.00
16.01 LIMPIEZA PERMANENTE Y FINAL DE OBRA glb 1.00 3,000.00 3,000.00 100.00% 1.00 3,000.00 0.00% 0.00 0.00 100.00% 1.00 3,000.00 0.00% 0.00 0.00
16.02 RESTAURACION DE ESCALERA DE MARMOL m2 72.83 51.39 3,742.73 27.46% 20.00 1,027.80 72.54% 52.83 2,714.93 100.00% 72.83 3,742.73 0.00% 0.00 0.00
16.03 RESANE DE FISURAS EN TARRAJEOS tot 1.00 1,860.42 1,860.42 100.00% 1.00 1,860.42 0.00% 0.00 0.00 100.00% 1.00 1,860.42 0.00% 0.00 0.00
17.01 SEAL INDICATIVA TIPO PARALELA 25X40 CM pza 27.00 280.69 7,578.63 59.26% 16.00 4,491.04 40.74% 11.00 3,087.59 100.00% 27.00 7,578.63 0.00% 0.00 0.00
17.02 SEAL INDICATIVA TIPO BANDERA 25X40 CM pza 34.00 269.09 9,149.06 58.82% 20.00 5,381.80 41.18% 14.00 3,767.26 100.00% 34.00 9,149.06 0.00% 0.00 0.00
17.03 SEAL INDICATIVA TIPO COLGANTE 1.60X0.30 M (DOS CARA) pza 3.00 628.23 1,884.69 66.67% 2.00 1,256.46 33.33% 1.00 628.23 100.00% 3.00 1,884.69 0.00% 0.00 0.00
17.04 SEAL ORIENTATIVA TIPO COLGANTE 1.60X0.30 M (DOS CARA) pza 16.00 628.23 10,051.68 68.75% 11.00 6,910.53 31.25% 5.00 3,141.15 100.00% 16.00 10,051.68 0.00% 0.00 0.00
17.05 SEAL ORIENTATIVA TIPO BANDERA 25X40 CM pza 1.00 269.09 269.09 0.00% 0.00 0.00 100.00% 1.00 269.09 100.00% 1.00 269.09 0.00% 0.00 0.00
17.06 SEAL ORIENTATIVA TIPO POSTE 1.20X0.90 M pza 8.00 651.12 5,208.96 75.00% 6.00 3,906.72 25.00% 2.00 1,302.24 100.00% 8.00 5,208.96 0.00% 0.00 0.00
17.07 SEAL REGLAMENTARIA und 9.00 8.00 72.00 66.67% 6.00 48.00 33.33% 3.00 24.00 100.00% 9.00 72.00 0.00% 0.00 0.00
17.08 PROTECTOR DE ESQUINAS H=1.20 M und 29.00 96.89 2,809.81 75.86% 22.00 2,131.58 24.14% 7.00 678.23 100.00% 29.00 2,809.81 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ARQUITECTURA
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 03/12
17.10 PINTURA C/ESMALTE MATE H=0.15 M EN PARED m 233.90 5.19 1,213.94 42.75% 100.00 519.00 57.25% 133.90 694.94 100.00% 233.90 1,213.94 0.00% 0.00 0.00
18.01 SEAL DE SALIDA HACIA EL EXTERIOR und 12.00 8.00 96.00 66.67% 8.00 64.00 33.33% 4.00 32.00 100.00% 12.00 96.00 0.00% 0.00 0.00
18.02 SEAL DE DIRECCION DE SALIDA HACIA EL EXTERIOR und 25.00 8.00 200.00 68.00% 17.00 136.00 32.00% 8.00 64.00 100.00% 25.00 200.00 0.00% 0.00 0.00
18.03 SEAL DIRECCIONAL DE SALIDA COLGADA EN TECHO und 2.00 295.00 590.00 50.00% 1.00 295.00 50.00% 1.00 295.00 100.00% 2.00 590.00 0.00% 0.00 0.00
18.04 SEAL DE ZONA SEGURA EN CASO DE SISMOS und 21.00 8.00 168.00 66.67% 14.00 112.00 33.33% 7.00 56.00 100.00% 21.00 168.00 0.00% 0.00 0.00
18.05 SEAL DE ZONA SEGURA EN AREAS VERDES C/POSTE und 3.00 388.00 1,164.00 66.67% 2.00 776.00 33.33% 1.00 388.00 100.00% 3.00 1,164.00 0.00% 0.00 0.00
18.06 SEAL DE TELEFONO DE EMERGENCIA und 1.00 8.00 8.00 0.00% 0.00 0.00 100.00% 1.00 8.00 100.00% 1.00 8.00 0.00% 0.00 0.00
18.07 SEAL DE NUMERO DE PISO und 3.00 8.00 24.00 66.67% 2.00 16.00 33.33% 1.00 8.00 100.00% 3.00 24.00 0.00% 0.00 0.00
18.08 SEAL DE EXTINTOR und 19.00 8.00 152.00 68.42% 13.00 104.00 31.58% 6.00 48.00 100.00% 19.00 152.00 0.00% 0.00 0.00
18.09 SEAL DE ESTACION MANUAL DE ALARMA und 16.00 8.00 128.00 0.00% 0.00 0.00 100.00% 16.00 128.00 100.00% 16.00 128.00 0.00% 0.00 0.00
18.10 SEAL DE SIRENA CON LUZ ESTROBOSCOPICA und 10.00 8.00 80.00 0.00% 0.00 0.00 100.00% 10.00 80.00 100.00% 10.00 80.00 0.00% 0.00 0.00
18.11 SEAL DE SALIDA CON USO DE ESCALERA und 3.00 8.00 24.00 0.00% 0.00 0.00 100.00% 3.00 24.00 100.00% 3.00 24.00 0.00% 0.00 0.00
18.12 SEAL DE PUERTA RESISTENTE AL FUEGO und 5.00 8.00 40.00 0.00% 0.00 0.00 100.00% 5.00 40.00 100.00% 5.00 40.00 0.00% 0.00 0.00
18.13 SEAL DE NO USAR EN CASO DE SISMO und 1.00 8.00 8.00 0.00% 0.00 0.00 100.00% 1.00 8.00 100.00% 1.00 8.00 0.00% 0.00 0.00
18.14 SEAL DE ZONA DE REUNION und 1.00 422.55 422.55 100.00% 1.00 422.55 0.00% 0.00 0.00 100.00% 1.00 422.55 0.00% 0.00 0.00
18.15 SEAL DE GABINETE CONTRAINCENDIOS und 6.00 8.00 48.00 33.33% 2.00 16.00 66.67% 4.00 32.00 100.00% 6.00 48.00 0.00% 0.00 0.00
18.16 SEAL DE BOTIQUIN DE PRIMEROS AUXILIOS und 1.00 8.00 8.00 100.00% 1.00 8.00 0.00% 0.00 0.00 100.00% 1.00 8.00 0.00% 0.00 0.00
18.17 SEAL DE RIESGO ELECTRICO und 3.00 8.00 24.00 33.33% 1.00 8.00 66.67% 2.00 16.00 100.00% 3.00 24.00 0.00% 0.00 0.00
18.18 SEAL DE ATENCION DE RIESGO DE RADIACION und 1.00 8.00 8.00 100.00% 1.00 8.00 0.00% 0.00 0.00 100.00% 1.00 8.00 0.00% 0.00 0.00
18.19 COLOCACION DE SEALES und 127.00 5.12 650.24 0.00% 0.00 0.00 100.00% 127.00 650.24 100.00% 127.00 650.24 0.00% 0.00 0.00
18.20 COLOCACION DE SEALES COLGADAS O C/POSTES und 5.00 42.71 213.55 0.00% 0.00 0.00 100.00% 5.00 213.55 100.00% 5.00 213.55 0.00% 0.00 0.00
VALORIZACION N 14 ARQUITECTURA
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 03/12
VALORIZACION N 14 ESTRUCTURAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
01.01 EXCAVACIONES m3
01.01.01 EXCAV. ZANJAS P/CIMIENTOS TERRENO NORMAL 158.91 30.06 4,776.83 76.06% 120.86 3,633.05 0.00% 0.00 0.00 76.06% 120.86 3,633.05 23.94% 38.05 1,143.78
DED. 02
01.02 RELLENOS m3
01.02.01 RELLENO COMPACTADO A MANO-MAT. PROPIO 13.04 15.04 196.12 10.51% 1.37 20.60 0.00% 0.00 0.00 10.51% 1.37 20.60 89.49% 11.67 175.52
DED. 02
01.03 ELIMINACION DE MATERIAL EXCEDENTE m3
01.03.01 ACARREO MANUAL DE MAT. EXC. 363.50 37.57 13,656.70 91.09% 331.12 12,440.18 0.00% 0.00 0.00 91.09% 331.12 12,440.18 8.91% 32.38 1,216.52
DED. 02
01.03.02 ELIMIN. MAT. CARGAD. 125 HP/VOLQ.6M3, D= 10KM 363.50 20.13 7,317.26 74.95% 272.45 5,484.42 0.00% 0.00 0.00 74.95% 272.45 5,484.42 25.05% 91.05 1,832.84
DED. 01
01.04 NIVELACION Y APISONADO INTERIOR m2 DED. 02
01.04.01 NIVELACION Y COMP. TERRENO NORMAL, C/COMPACTADORA 87.81 3.50 307.34 100.00% 87.81 307.34 0.00% 0.00 0.00 100.00% 87.81 307.34 0.00% 0.00 0.00
02.01.01 CONCRETO CICLOPEO 1:10(C:H)+30% P.G.-CIMIENTOS CORRIDOS 2.45 140.15 343.37 100.00% 2.45 343.37 0.00% 0.00 0.00 100.00% 2.45 343.37 0.00% 0.00 0.00
02.02.01 CONCRETO CICLOPEO 1:8(C:H)+25% P.M.-SOBRECIMIENTOS m3 0.59 208.55 123.04 100.00% 0.59 123.04 0.00% 0.00 0.00 100.00% 0.59 123.04 0.00% 0.00 0.00
02.02.02 ENCOFRADO Y DESENCOFRADO NORMAL SOBRECIMIENTOS m2 7.83 28.52 223.31 100.00% 7.83 223.31 0.00% 0.00 0.00 100.00% 7.83 223.31 0.00% 0.00 0.00
02.03.01 FALSO PISO DE 4" CON MEZC. 1:8 C:H 7.98 25.47 203.25 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 7.98 203.25
DED. 02
03 CONCRETO ARMADO 87,930.77 23,613.34 0.00 23,613.34 64,317.43
03.01.01 CONCRETO F'C=210 KG/CM2 ZAPATAS m3 16.87 246.09 4,151.54 17.78% 3.00 738.27 0.00% 0.00 0.00 17.78% 3.00 738.27 82.22% 13.87 3,413.27
DED. 02
03.01.02 ACERO CORRUGADO FY=4200 KG/CM2 kg 575.25 3.48 2,001.87 10.31% 59.29 206.33 0.00% 0.00 0.00 10.31% 59.29 206.33 89.69% 515.96 1,795.54
DED. 02
03.02 MUROS, TABIQUES Y PLACAS 46,861.12 0.14 0.00 0.14 46,860.98
03.02.01 CONCRETO F'C=210 KG/CM2 MUROS, TABIQUES Y PLACAS m3 48.44 432.80 20,964.83 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 48.44 20,964.83
DED. 02
03.02.02 ENCOFRADO Y DESENCOFRADO NORMAL MUROS, TABIQUES Y PLACAS m2 331.65 40.57 13,455.04 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 331.65 13,455.04
DED. 02
03.02.03 ACERO CORRUGADO FY=4200 KG/CM2 kg 3,575.07 3.48 12,441.24 0.00% 0.04 0.14 0.00% 0.00 0.00 0.00% 0.04 0.14 100.00% 3,575.03 12,441.10
DED. 02
03.03 VIGAS 6,807.68 0.00 0.00 0.00 6,807.68
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ESTRUCTURAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
03.04.01 CONCRETO F'C=210 KG/CM2 LOSAS ALIGERADAS m3 1.24 265.47 329.18 100.00% 1.24 329.18 0.00% 0.00 0.00 100.00% 1.24 329.18 0.00% 0.00 0.00
03.04.02 ENCOFRADO Y DESENCOFRADO NORMAL LOSAS ALIGERADAS m2 12.43 29.40 365.44 100.00% 12.43 365.44 0.00% 0.00 0.00 100.00% 12.43 365.44 0.00% 0.00 0.00
03.04.03 LADRILLO ARCILLA PARA TECHO 15X30X30 CM und 104.00 2.28 237.12 100.00% 104.00 237.12 0.00% 0.00 0.00 100.00% 104.00 237.12 0.00% 0.00 0.00
03.04.04 ACERO CORRUGADO FY=4200 KG/CM2 kg 49.00 3.48 170.52 100.00% 49.00 170.52 0.00% 0.00 0.00 100.00% 49.00 170.52 0.00% 0.00 0.00
03.05.01 CONCRETO F'C=210 KG/CM2 LOSAS MACIZAS m3 4.30 284.83 1,224.77 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 4.30 1,224.77
DED. 02
03.05.02 ENCOFRADO Y DESENCOFRADO NORMAL LOSAS MACIZAS m2 26.79 35.50 951.05 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 26.79 951.05
DED. 02
03.05.03 ACERO CORRUGADO FY=4200 KG/CM2 kg 255.70 3.48 889.84 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 255.70 889.84
DED. 02
03.06 CISTERNAS SUBTERRANEAS 21,321.78 21,321.78 0.00 21,321.78 0.00
03.06.01 CONCRETO F'C=210 KG/CM2 CISTERNA m3 30.14 393.59 11,862.80 100.00% 30.14 11,862.80 0.00% 0.00 0.00 100.00% 30.14 11,862.80 0.00% 0.00 0.00
03.06.02 ENCOFRADO Y DESENCOFRADO NORMAL CISTERNA m2 134.28 36.91 4,956.27 100.00% 134.28 4,956.27 0.00% 0.00 0.00 100.00% 134.28 4,956.27 0.00% 0.00 0.00
03.06.03 ACERO CORRUGADO FY=4200 KG/CM2 kg 1,293.88 3.48 4,502.70 100.00% 1,293.88 4,502.70 0.00% 0.00 0.00 100.00% 1,293.88 4,502.70 0.00% 0.00 0.00
03.07.01 PUENTE DE ADHERENCIA EPOXICO m2 12.20 43.07 525.45 14.51% 1.77 76.23 0.00% 0.00 0.00 14.51% 1.77 76.23 85.49% 10.43 449.22
DED. 02
03.07.02 ANCLAJE EN VARILLA DE 3/4" CON ADITIVO EPXICO DE INYECCION und 90.00 21.39 1,925.10 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 90.00 1,925.10
DED. 02
03.07.03 PICADO DE CAJUELAS 0.05X0.10 M und 16.00 10.52 168.32 100.00% 16.00 168.32 0.00% 0.00 0.00 100.00% 16.00 168.32 0.00% 0.00 0.00
04.01 COLUMNA METALICA D=8" und 2.00 3,289.36 6,578.72 100.00% 2.00 6,578.72 0.00% 0.00 0.00 100.00% 2.00 6,578.72 0.00% 0.00 0.00
04.02 ESCALERA METALICA und 1.00 9,412.81 9,412.81 100.00% 1.00 9,412.81 0.00% 0.00 0.00 100.00% 1.00 9,412.81 0.00% 0.00 0.00
VALORIZACION N 14 ESTRUCTURAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
VALORIZACION N 14 ELECTRICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
01.01.01 SALIDA DE TECHO C/PVC SAP 20 MM (LSOH 4 MM2) pto 430.00 79.57 34,215.10 100.00% 430.00 34,215.10 0.00% 0.00 0.00 100.00% 430.00 34,215.10 0.00% 0.00 0.00
01.01.02 SALIDA DE TECHO (LSOH 4 MM2) S/TUBO pto 17.00 37.40 635.80 100.00% 17.00 635.80 0.00% 0.00 0.00 100.00% 17.00 635.80 0.00% 0.00 0.00
01.01.03 SALIDA DE PARED C/PVC SAP 20 MM (LSOH 4 MM2) pto 53.00 79.57 4,217.21 100.00% 53.00 4,217.21 0.00% 0.00 0.00 100.00% 53.00 4,217.21 0.00% 0.00 0.00
01.01.04 SALIDA DE PARED (LSOH 4 MM2) S/TUBO pto 7.00 59.34 415.38 100.00% 7.00 415.38 0.00% 0.00 0.00 100.00% 7.00 415.38 0.00% 0.00 0.00
01.02.01 INTERRUPTOR UNIPOLAR SIMPLE C/PVC SAP 20 MM (LSOH 4 MM2) pto 78.00 58.98 4,600.44 100.00% 78.00 4,600.44 0.00% 0.00 0.00 100.00% 78.00 4,600.44 0.00% 0.00 0.00
01.02.02 INTERRUPTOR UNIPOLAR SIMPLE (LSOH 4 MM2) S/TUBO pto 16.00 39.21 627.36 100.00% 16.00 627.36 0.00% 0.00 0.00 100.00% 16.00 627.36 0.00% 0.00 0.00
01.02.03 INTERRUPTOR UNIPOLAR DOBLE C/PVC SAP 20 MM (LSOH 4 MM2) pto 20.00 70.68 1,413.60 95.00% 19.00 1,342.92 5.00% 1.00 70.68 100.00% 20.00 1,413.60 0.00% 0.00 0.00
01.02.04 INTERRUPTOR UNIPOLAR DOBLE (LSOH 4 MM2) S/TUBO pto 3.00 50.91 152.73 100.00% 3.00 152.73 0.00% 0.00 0.00 100.00% 3.00 152.73 0.00% 0.00 0.00
01.02.05 INTERRUPTOR UNIPOLAR TRIPLE C/PVC SAP 20 MM (LSOH 4 MM2) pto 7.00 82.88 580.16 100.00% 7.00 580.16 0.00% 0.00 0.00 100.00% 7.00 580.16 0.00% 0.00 0.00
01.02.06 INTERRUPTOR CONMUTACION SIMPLE 3 VIAS C/PVC SAP 20 MM (LSOH 4 MM2) pto 10.00 61.90 619.00 100.00% 10.00 619.00 0.00% 0.00 0.00 100.00% 10.00 619.00 0.00% 0.00 0.00
01.03.01 TOMACORRIENTE BIPOLAR SIMPLE C/LINEA TIERRA PVC SAP 20 MM LSOH pto 15.00 109.66 1,644.90 100.00% 15.00 1,644.90 0.00% 0.00 0.00 100.00% 15.00 1,644.90 0.00% 0.00 0.00
01.03.02 TOMACORRIENTE BIPOLAR SIMPLE C/LINEA TIERRA LSOH S/TUBO pto 4.00 63.73 254.92 100.00% 4.00 254.92 0.00% 0.00 0.00 100.00% 4.00 254.92 0.00% 0.00 0.00
01.03.03 TOMACORRIENTE BIPOLAR DOBLE C/LINEA TIERRA PVC SAP 20 MM LSOH pto 207.00 123.01 25,463.07 100.00% 207.00 25,463.07 0.00% 0.00 0.00 100.00% 207.00 25,463.07 0.00% 0.00 0.00
01.03.04 TOMACORRIENTE BIPOLAR DOBLE C/LINEA TIERRA LSOH S/TUBO pto 12.00 123.01 1,476.12 100.00% 12.00 1,476.12 0.00% 0.00 0.00 100.00% 12.00 1,476.12 0.00% 0.00 0.00
01.03.05 TOMACORRIENTE BIPOLAR DOBLE C/LINEA TIERRA PVC SAP 20 MM NSOH ESTAB pto 24.00 123.01 2,952.24 100.00% 24.00 2,952.24 0.00% 0.00 0.00 100.00% 24.00 2,952.24 0.00% 0.00 0.00
01.04.01 CAJA DE PASE OCTOGONAL pza 31.00 4.40 136.40 100.00% 31.00 136.40 0.00% 0.00 0.00 100.00% 31.00 136.40 0.00% 0.00 0.00
01.04.02 CAJA DE PASE 100x100x40MM pza 3.00 6.30 18.90 100.00% 3.00 18.90 0.00% 0.00 0.00 100.00% 3.00 18.90 0.00% 0.00 0.00
01.04.03 CAJA DE PASE 100x100x50MM pza 3.00 6.30 18.90 100.00% 3.00 18.90 0.00% 0.00 0.00 100.00% 3.00 18.90 0.00% 0.00 0.00
01.04.04 CAJA DE PASE 150x150x100MM pza 18.00 20.80 374.40 100.00% 18.00 374.40 0.00% 0.00 0.00 100.00% 18.00 374.40 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ELECTRICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
01.04.05 CAJA DE PASE 200x200x100MM pza 49.00 16.00 784.00 100.00% 49.00 784.00 0.00% 0.00 0.00 100.00% 49.00 784.00 0.00% 0.00 0.00
01.04.06 CAJA DE PASE 200x250x100MM pza 3.00 22.00 66.00 100.00% 3.00 66.00 0.00% 0.00 0.00 100.00% 3.00 66.00 0.00% 0.00 0.00
01.04.07 CAJA DE PASE 250x250x100MM pza 3.00 25.00 75.00 100.00% 3.00 75.00 0.00% 0.00 0.00 100.00% 3.00 75.00 0.00% 0.00 0.00
01.04.08 CAJA DE PASE 300x300x300MM pza 25.00 75.00 1,875.00 100.00% 25.00 1,875.00 0.00% 0.00 0.00 100.00% 25.00 1,875.00 0.00% 0.00 0.00
01.04.09 CAJA DE PASE 600x600x200MM pza 1.00 100.00 100.00 100.00% 1.00 100.00 0.00% 0.00 0.00 100.00% 1.00 100.00 0.00% 0.00 0.00
01.04.10 BUZON ELECTRICO 1.00x1.00x1.00 M und 6.00 584.14 3,504.84 100.00% 6.00 3,504.84 0.00% 0.00 0.00 100.00% 6.00 3,504.84 0.00% 0.00 0.00
01.05.01 SALIDA DE FUERZA (2-1X4MM2(LSOH) + 1/T 4MM2 PVC 20MM) COCINA/ HORNO pto 8.00 147.04 1,176.32
MICROONDAS/ CALENTADOR 100.00% 8.00 1,176.32 0.00% 0.00 0.00 100.00% 8.00 1,176.32 0.00% 0.00 0.00
01.05.02 SALIDA DE FUERZA (2-1X6MM2(LSOH) + 1/T 6MM2 PVC 25MM) CALENTADORES pto 9.00 146.19 1,315.71
100.00% 9.00 1,315.71 0.00% 0.00 0.00 100.00% 9.00 1,315.71 0.00% 0.00 0.00
01.05.03 SALIDA DE FUERZA (3-1X4MM2(LSOH) + 1/T 4MM2 PVC 20MM) EXTRACTOR pto 17.00 174.24 2,962.08
100.00% 17.00 2,962.08 0.00% 0.00 0.00 100.00% 17.00 2,962.08 0.00% 0.00 0.00
01.05.04 SALIDA DE FUERZA (3-1X6MM2(LSOH) + 1/T 6MM2 PVC 40MM) ELECTROBOMBAS pto 3.00 234.06 702.18
100.00% 3.00 702.18 0.00% 0.00 0.00 100.00% 3.00 702.18 0.00% 0.00 0.00
01.05.05 SALIDA DE FUERZA (3-1X6MM2(LSOH) + 1/T 6MM2 PVC 40MM) VENTILADOR pto 3.00 234.06 702.18
100.00% 3.00 702.18 0.00% 0.00 0.00 100.00% 3.00 702.18 0.00% 0.00 0.00
01.05.06 SALIDA DE FUERZA (3-1X6MM2(LSOH) + 1/T 6MM2 PVC 25MM) CENTRAL DE pto 1.00 193.26 193.26
VACIO 100.00% 1.00 193.26 0.00% 0.00 0.00 100.00% 1.00 193.26 0.00% 0.00 0.00
01.05.07 SALIDA DE FUERZA (3-1X6MM2(LSOH) + 1/T 6MM2 PVC 25MM) CENTRAL AIRE pto 1.00 193.26 193.26
ACONDICIONADO 100.00% 1.00 193.26 0.00% 0.00 0.00 100.00% 1.00 193.26 0.00% 0.00 0.00
01.05.08 SALIDA DE FUERZA (3-1X10MM2(LSOH) + 1/T 10MM2 PVC 25MM) pto 4.00 212.59 850.36
VENTILADOR/EXTRACTOR 75.00% 3.00 637.77 25.00% 1.00 212.59 100.00% 4.00 850.36 0.00% 0.00 0.00
01.06.01 TABLERO DISTRIBUCION CAJA METALICA CON 10 POLOS pza 1.00 236.94 236.94 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 236.94
DED. 02
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ELECTRICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
01.06.02 TABLERO DISTRIBUCION CAJA METALICA CON 16 POLOS pza 2.00 346.94 693.88 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 2.00 693.88
DED. 02
01.06.03 TABLERO DISTRIBUCION CAJA METALICA CON 18 POLOS pza 1.00 351.94 351.94 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 351.94
DED. 02
01.06.04 TABLERO DISTRIBUCION CAJA METALICA CON 24 POLOS pza 1.00 374.94 374.94 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 374.94
DED. 02
01.06.05 TABLERO DISTRIBUCION CAJA METALICA CON 32 POLOS pza 1.00 476.94 476.94 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 476.94
DED. 02
01.06.06 TABLERO DISTRIBUCION CAJA METALICA CON 34 POLOS pza 1.00 386.94 386.94 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 386.94
DED. 02
01.06.07 TABLERO DISTRIBUCION CAJA METALICA CON 72 POLOS pza 1.00 986.94 986.94 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 986.94
DED. 02
01.06.08 TABLERO DISTRIBUCION CAJA METALICA CON 78 POLOS pza 1.00 1,036.94 1,036.94 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 1,036.94
DED. 02
01.06.09 TABLERO DE TRANSFERENCIA 6 POLOS pza 1.00 3,370.94 3,370.94 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 3,370.94
DED. 02
01.06.10 SALIDA PARA CENTRAL DE LLAMADA DE ENFERMERAS und 1.00 235.79 235.79 100.00% 1.00 235.79 0.00% 0.00 0.00 100.00% 1.00 235.79 0.00% 0.00 0.00
01.07.01 INTERRUPTOR TERMOMAGNETICO MONOFASICO 2 X 20 A pza 63.00 73.87 4,653.81 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 63.00 4,653.81
DED. 02
01.07.02 INTERRUPTOR TERMOMAGNETICO MONOFASICO 2 X 30 A pza 9.00 73.87 664.83 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 9.00 664.83
DED. 02
01.07.03 INTERRUPTOR TERMOMAGNETICO MONOFASICO 2 X 40 A pza 2.00 73.87 147.74 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 2.00 147.74
DED. 02
01.07.04 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 15 A pza 2.00 77.49 154.98 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 2.00 154.98
DED. 02
01.07.05 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 20 A pza 16.00 79.49 1,271.84 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 16.00 1,271.84
DED. 02
01.07.06 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 30 A pza 8.00 136.49 1,091.92 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 8.00 1,091.92
DED. 02
01.07.07 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 40 A pza 2.00 136.49 272.98 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 2.00 272.98
DED. 02
01.07.08 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 50 A pza 8.00 94.49 755.92 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 8.00 755.92
DED. 02
01.07.09 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 60 A pza 1.00 14.21 14.21 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 14.21
DED. 02
01.07.10 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 70 A pza 1.00 204.49 204.49 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 204.49
DED. 02
01.07.11 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 80 A pza 1.00 224.49 224.49 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 224.49
DED. 02
01.07.12 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 100 A pza 1.00 182.49 182.49 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 182.49
DED. 02
01.07.13 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 125 A pza 1.00 264.49 264.49 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 264.49
DED. 02
01.07.14 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 400 A pza 2.00 639.49 1,278.98 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 2.00 1,278.98
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ELECTRICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
DED. 02
01.07.15 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 630 A pza 4.00 1,814.49 7,257.96 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 4.00 7,257.96
DED. 02
01.07.16 INTERRUPTOR TERMOMAGNETICO TRIFASICO 3 X 1000 A pza 1.00 2,514.49 2,514.49 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 2,514.49
DED. 02
01.07.17 CONMUTADOR ROTATIVO 2 X 40 A pza 2.00 145.87 291.74 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 2.00 291.74
DED. 02
01.07.18 CONMUTADOR ROTATIVO 3 X 40 A pza 2.00 198.87 397.74 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 2.00 397.74
DED. 02
01.07.19 TRANSFORMADOR DE AISLAMIENTO 6 KVA und 1.00 1,769.61 1,769.61 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 1,769.61
DED. 02
01.07.20 TRANSFORMADOR DE AISLAMIENTO 12 KVA und 1.00 2,599.61 2,599.61 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 2,599.61
DED. 02
01.07.21 INTERRUPTOR DIFERENCIAL 2 X 25 A 30 mA pza 29.00 148.87 4,317.23 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 29.00 4,317.23
DED. 02
01.07.22 CONTACTOR ELECTROMAGNETICO 2 X 16 A pza 5.00 144.49 722.45 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 5.00 722.45
DED. 02
01.08 CABLES Y CONDUCTORES 78,957.26 78,957.26 0.00 78,957.26 0.00
01.08.01 CABLE ELECTRICO DESNUDO 6 MM2 m 80.00 2.84 227.20 100.00% 80.00 227.20 0.00% 0.00 0.00 100.00% 80.00 227.20 0.00% 0.00 0.00
01.08.02 CABLE ELECTRICO DESNUDO 10 MM2 m 52.00 4.73 245.96 100.00% 52.00 245.96 0.00% 0.00 0.00 100.00% 52.00 245.96 0.00% 0.00 0.00
01.08.03 CABLE ELECTRICO DESNUDO 16 MM2 m 120.00 7.14 856.80 100.00% 120.00 856.80 0.00% 0.00 0.00 100.00% 120.00 856.80 0.00% 0.00 0.00
01.08.04 CABLE ELECTRICO DESNUDO 35 MM2 m 30.00 14.20 426.00 100.00% 30.00 426.00 0.00% 0.00 0.00 100.00% 30.00 426.00 0.00% 0.00 0.00
01.08.05 CABLE ELECTRICO DESNUDO 50 MM2 m 11.00 19.50 214.50 100.00% 11.00 214.50 0.00% 0.00 0.00 100.00% 11.00 214.50 0.00% 0.00 0.00
01.08.06 CABLE ELECTRICO LSOH 1-1X6 MM2 m 240.00 2.63 631.20 100.00% 240.00 631.20 0.00% 0.00 0.00 100.00% 240.00 631.20 0.00% 0.00 0.00
01.08.07 CABLE ELECTRICO LSOH 1-1X10 MM2 m 235.00 4.10 963.50 100.00% 235.00 963.50 0.00% 0.00 0.00 100.00% 235.00 963.50 0.00% 0.00 0.00
01.08.08 CABLE ELECTRICO LSOH 1-1X16 MM2 m 195.00 6.09 1,187.55 100.00% 195.00 1,187.55 0.00% 0.00 0.00 100.00% 195.00 1,187.55 0.00% 0.00 0.00
01.08.09 CABLE ELECTRICO LSOH 1-1X25 MM2 m 165.00 9.45 1,559.25 100.00% 165.00 1,559.25 0.00% 0.00 0.00 100.00% 165.00 1,559.25 0.00% 0.00 0.00
01.08.10 CABLE ELECTRICO N2XH 1-1X120 MM2 m 180.00 47.25 8,505.00 100.00% 180.00 8,505.00 0.00% 0.00 0.00 100.00% 180.00 8,505.00 0.00% 0.00 0.00
01.08.11 CABLE ELECTRICO N2XH 1-1X150 MM2 m 36.00 53.55 1,927.80 100.00% 36.00 1,927.80 0.00% 0.00 0.00 100.00% 36.00 1,927.80 0.00% 0.00 0.00
01.08.12 CABLE ELECTRICO N2XH 1-1X185 MM2 m 900.00 66.15 59,535.00 100.00% 900.00 59,535.00 0.00% 0.00 0.00 100.00% 900.00 59,535.00 0.00% 0.00 0.00
01.08.13 CABLE ELECTRICO N2XH 1-1X240 MM2 m 30.00 89.25 2,677.50 100.00% 30.00 2,677.50 0.00% 0.00 0.00 100.00% 30.00 2,677.50 0.00% 0.00 0.00
VALORIZACION N 14 ELECTRICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
01.09.01 TUBERIA PVC SAP (ELECTRICAS) D=20 MM m 11.00 11.37 125.07 100.00% 11.00 125.07 0.00% 0.00 0.00 100.00% 11.00 125.07 0.00% 0.00 0.00
01.09.02 TUBERIA PVC SAP (ELECTRICAS) D=25 MM m 71.00 12.19 865.49 100.00% 71.00 865.49 0.00% 0.00 0.00 100.00% 71.00 865.49 0.00% 0.00 0.00
01.09.03 TUBERIA PVC SAP (ELECTRICAS) D=40 MM m 351.00 15.28 5,363.28 100.00% 351.00 5,363.28 0.00% 0.00 0.00 100.00% 351.00 5,363.28 0.00% 0.00 0.00
01.09.04 TUBERIA CONDUIT D=25 MM m 138.40 24.70 3,418.48 100.00% 138.40 3,418.48 0.00% 0.00 0.00 100.00% 138.40 3,418.48 0.00% 0.00 0.00
01.09.05 TUBERIA CONDUIT D=40 MM m 179.90 25.75 4,632.43 100.00% 179.90 4,632.43 0.00% 0.00 0.00 100.00% 179.90 4,632.43 0.00% 0.00 0.00
01.09.06 TUBERIA CONDUIT D=65 MM m 44.00 45.59 2,005.96 100.00% 44.00 2,005.96 0.00% 0.00 0.00 100.00% 44.00 2,005.96 0.00% 0.00 0.00
01.09.07 CRUZADA DE 4 VIAS m 147.00 58.95 8,665.65 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 147.00 8,665.65
DED. 02
01.10 VARIOS 223,436.16 114,678.00 0.00 114,678.00 108,758.16
01.10.01 UPS 3 KVA und 1.00 9,200.00 9,200.00 100.00% 1.00 9,200.00 0.00% 0.00 0.00 100.00% 1.00 9,200.00 0.00% 0.00 0.00
01.10.02 UPS 6 KVA und 1.00 23,000.00 23,000.00 100.00% 1.00 23,000.00 0.00% 0.00 0.00 100.00% 1.00 23,000.00 0.00% 0.00 0.00
01.10.03 UPS 12 KVA und 1.00 55,000.00 55,000.00 100.00% 1.00 55,000.00 0.00% 0.00 0.00 100.00% 1.00 55,000.00 0.00% 0.00 0.00
01.10.04 RACK DE COMUNICACIONES 12 PUERTOS und 1.00 13,368.00 13,368.00 100.00% 1.00 13,368.00 0.00% 0.00 0.00 100.00% 1.00 13,368.00 0.00% 0.00 0.00
01.10.05 RACK DE COMUNICACIONES 24 PUERTOS und 1.00 14,110.00 14,110.00 100.00% 1.00 14,110.00 0.00% 0.00 0.00 100.00% 1.00 14,110.00 0.00% 0.00 0.00
01.10.06 CENTRAL DE VACIO und 1.00 95,006.53 95,006.53 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 95,006.53
DEDUC. 03
01.10.07 CENTRAL DE AIRE COMPRIMIDO und 1.00 13,751.63 13,751.63 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 13,751.63
DEDUC. 03
01.11 PRUEBAS ELECTRICAS 5,000.00 5,000.00 0.00 5,000.00 0.00
01.11.01 PRUEBAS DE AISLAMIENTO Y RESISTIVIDAD glb 1.00 5,000.00 5,000.00 100.00% 1.00 5,000.00 0.00% 0.00 0.00 100.00% 1.00 5,000.00 0.00% 0.00 0.00
02.01 ARTEFACTO 600X600 MM ADOSADO 4X18W pza 49.00 110.00 5,390.00 100.00% 49.00 5,390.00 0.00% 0.00 0.00 100.00% 49.00 5,390.00 0.00% 0.00 0.00
02.02 ARTEFACTO 1200X300 MM ADOSADO 1X36W pza 6.00 70.00 420.00 100.00% 6.00 420.00 0.00% 0.00 0.00 100.00% 6.00 420.00 0.00% 0.00 0.00
02.03 ARTEFACTO 1200X300 MM ADOSADO 2X36W pza 110.00 85.00 9,350.00 100.00% 110.00 9,350.00 0.00% 0.00 0.00 100.00% 110.00 9,350.00 0.00% 0.00 0.00
02.04 ARTEFACTO 1300X340 MM ADOSADO 2X36W pza 72.00 220.00 15,840.00 100.00% 72.00 15,840.00 0.00% 0.00 0.00 100.00% 72.00 15,840.00 0.00% 0.00 0.00
02.05 ARTEFACTO 600X600 MM EMPOTRADO 4X18W pza 72.00 290.00 20,880.00 100.00% 72.00 20,880.00 0.00% 0.00 0.00 100.00% 72.00 20,880.00 0.00% 0.00 0.00
02.06 EQUIPO DE ILUMINACION DE EMERGENCIA A BATERIA 9W pza 15.00 295.00 4,425.00 100.00% 15.00 4,425.00 0.00% 0.00 0.00 100.00% 15.00 4,425.00 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ELECTRICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
02.07 ARTEFACTO LUZ DE GUARDIA 2X11W pza 26.00 140.00 3,640.00 100.00% 26.00 3,640.00 0.00% 0.00 0.00 100.00% 26.00 3,640.00 0.00% 0.00 0.00
02.08 ARTEFACTO EMPOTRADO 2X18W pza 28.00 160.00 4,480.00 100.00% 28.00 4,480.00 0.00% 0.00 0.00 100.00% 28.00 4,480.00 0.00% 0.00 0.00
02.09 ARTEFACTO CILINDRICO ADOSADO 2X18W pza 111.00 150.00 16,650.00 100.00% 111.00 16,650.00 0.00% 0.00 0.00 100.00% 111.00 16,650.00 0.00% 0.00 0.00
02.10 ARTEFACTO 600 MM 4X14W pza 28.00 102.00 2,856.00 100.00% 28.00 2,856.00 0.00% 0.00 0.00 100.00% 28.00 2,856.00 0.00% 0.00 0.00
02.11 ARTEFACTO TIPO FAROLA 350 MM C/LAMP. SODIO 70W pza 1.00 180.00 180.00 100.00% 1.00 180.00 0.00% 0.00 0.00 100.00% 1.00 180.00 0.00% 0.00 0.00
02.12 COLOCACION DE ARTEFACTOS DE ALUMBRADO pza 518.00 36.60 18,958.80 93.82% 486.00 17,787.60 6.18% 32.00 1,171.20 100.00% 518.00 18,958.80 0.00% 0.00 0.00
03.01 POZO DE PROTECCION A TIERRA (VARILLA DE 5/8") und 2.00 720.72 1,441.44 100.00% 2.00 1,441.44 0.00% 0.00 0.00 100.00% 2.00 1,441.44 0.00% 0.00 0.00
04.01 SALIDA PARA TV-CABLE C/PVC SAP 25 MM pto 9.00 71.89 647.01 100.00% 9.00 647.01 0.00% 0.00 0.00 100.00% 9.00 647.01 0.00% 0.00 0.00
04.02 SALIDA PARA SEAL LUMINARIA DE LLAMADA DE EMERGENCIA pto 16.00 49.75 796.00 100.00% 16.00 796.00 0.00% 0.00 0.00 100.00% 16.00 796.00 0.00% 0.00 0.00
04.03 SALIDA PARA CENTRAL DE RELOJ PATRON pto 1.00 45.68 45.68 100.00% 1.00 45.68 0.00% 0.00 0.00 100.00% 1.00 45.68 0.00% 0.00 0.00
04.04 SALIDA PARA RELOJES SECUNDARIOS pto 6.00 45.68 274.08 100.00% 6.00 274.08 0.00% 0.00 0.00 100.00% 6.00 274.08 0.00% 0.00 0.00
04.05 SALIDA PARA SIRENA Y LUCES ESTROBOSCOPICAS pto 11.00 53.05 583.55 100.00% 11.00 583.55 0.00% 0.00 0.00 100.00% 11.00 583.55 0.00% 0.00 0.00
04.06 SALIDA PARA DETECTOR DE HUMO PVC SAP 15 MM pto 67.00 52.58 3,522.86 100.00% 67.00 3,522.86 0.00% 0.00 0.00 100.00% 67.00 3,522.86 0.00% 0.00 0.00
04.07 SALIDA PARA DETECTOR DE ELEVACION DE TEMPERATURA C/PVC SAP 15 MM pto 1.00 52.00 52.00 100.00% 1.00 52.00 0.00% 0.00 0.00 100.00% 1.00 52.00 0.00% 0.00 0.00
04.08 SALIDA PARA CENTRAL DE ALARMA DE OXIGENO pto 1.00 58.23 58.23 100.00% 1.00 58.23 0.00% 0.00 0.00 100.00% 1.00 58.23 0.00% 0.00 0.00
04.09 SALIDA PARA VOZ-DATA, CON DOS CONECTORES RJ-45 pto 27.00 51.53 1,391.31 100.00% 27.00 1,391.31 0.00% 0.00 0.00 100.00% 27.00 1,391.31 0.00% 0.00 0.00
04.10 SALIDA PARA PARLANTES C/PVC SAP 20 MM pto 12.00 59.43 713.16 100.00% 12.00 713.16 0.00% 0.00 0.00 100.00% 12.00 713.16 0.00% 0.00 0.00
04.11 SALIDA PARA CENTRAL DE LLAMADA DE ENFERMERAS pto 1.00 50.80 50.80 100.00% 1.00 50.80 0.00% 0.00 0.00 100.00% 1.00 50.80 0.00% 0.00 0.00
04.12 SALIDA PARA ESTACION DE PACIENTE pto 30.00 45.58 1,367.40 100.00% 30.00 1,367.40 0.00% 0.00 0.00 100.00% 30.00 1,367.40 0.00% 0.00 0.00
04.13 SALIDA PARA ESTACION EN BAO pto 18.00 45.58 820.44 100.00% 18.00 820.44 0.00% 0.00 0.00 100.00% 18.00 820.44 0.00% 0.00 0.00
04.14 CAJA DE PASE OCTOGONAL pza 4.00 4.40 17.60 100.00% 4.00 17.60 0.00% 0.00 0.00 100.00% 4.00 17.60 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 ELECTRICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 31/02/2012
04.15 CAJA DE PASE 150x150x100MM PARA SEAL DEBIL pza 2.00 20.80 41.60 100.00% 2.00 41.60 0.00% 0.00 0.00 100.00% 2.00 41.60 0.00% 0.00 0.00
04.16 CAJA DE PASE 200x200x100MM PARA SEAL DEBIL pza 22.00 16.00 352.00 100.00% 22.00 352.00 0.00% 0.00 0.00 100.00% 22.00 352.00 0.00% 0.00 0.00
04.17 CAJA DE PASE 300x300x100MM PARA SEAL DEBIL pza 4.00 39.00 156.00 100.00% 4.00 156.00 0.00% 0.00 0.00 100.00% 4.00 156.00 0.00% 0.00 0.00
04.18 CAJA DE PASE 400x400x100MM PARA SEAL DEBIL pza 1.00 46.00 46.00 100.00% 1.00 46.00 0.00% 0.00 0.00 100.00% 1.00 46.00 0.00% 0.00 0.00
04.19 CAJA DE PASE 400x400x200MM PARA SEAL DEBIL pza 3.00 58.00 174.00 100.00% 3.00 174.00 0.00% 0.00 0.00 100.00% 3.00 174.00 0.00% 0.00 0.00
04.20 SALIDA PARA CENTRAL DE ALARMA CONTRA INCENDIOS (CACI) pto 2.00 59.65 119.30 100.00% 2.00 119.30 0.00% 0.00 0.00 100.00% 2.00 119.30 0.00% 0.00 0.00
04.21 SISTEMA DE ALARMA CONTRA INCENDIOS und 1.00 6,162.58 6,162.58 20.00% 0.20 1,232.52 80.00% 0.80 4,930.06 100.00% 1.00 6,162.58 0.00% 0.00 0.00
01.01.01 SALIDA DE DESAGE PVC SAP 2" pto 233.00 84.38 19,660.54 100.00% 233.00 19,660.54 0.00% 0.00 0.00 100.00% 233.00 19,660.54 0.00% 0.00 0.00
01.01.02 SALIDA DE DESAGE PVC SAP 4" pto 45.00 103.28 4,647.60 100.00% 45.00 4,647.60 0.00% 0.00 0.00 100.00% 45.00 4,647.60 0.00% 0.00 0.00
01.01.03 SALIDA DE VENTILACION PVC SAP 2" pto 112.00 87.10 9,755.20 100.00% 112.00 9,755.20 0.00% 0.00 0.00 100.00% 112.00 9,755.20 0.00% 0.00 0.00
01.01.04 SALIDA DE VENTILACION PVC SAP 4" pto 21.00 112.61 2,364.81 100.00% 21.00 2,364.81 0.00% 0.00 0.00 100.00% 21.00 2,364.81 0.00% 0.00 0.00
01.02.01 TUBERIA PVC SAP 2" DESAGE m 57.70 19.96 1,151.69 100.00% 57.70 1,151.69 0.00% 0.00 0.00 100.00% 57.70 1,151.69 0.00% 0.00 0.00
01.02.02 TUBERIA PVC SAP 4" DESAGE m 115.60 28.88 3,338.53 100.00% 115.60 3,338.53 0.00% 0.00 0.00 100.00% 115.60 3,338.53 0.00% 0.00 0.00
01.02.03 TUBERIA PVC SAP 4" DESAGE ADOSADA m 9.70 33.68 326.70 100.00% 9.70 326.70 0.00% 0.00 0.00 100.00% 9.70 326.70 0.00% 0.00 0.00
01.02.04 TUBERIA PVC SAP 2" DESAGE COLGADA m 16.50 21.02 346.83 100.00% 16.50 346.83 0.00% 0.00 0.00 100.00% 16.50 346.83 0.00% 0.00 0.00
01.02.05 TUBERIA PVC SAP 4" DESAGE COLGADA m 44.90 32.72 1,469.13 100.00% 44.90 1,469.13 0.00% 0.00 0.00 100.00% 44.90 1,469.13 0.00% 0.00 0.00
01.03.01 CODO PVC SAP 2"X90 DESAGE pza 6.00 12.64 75.84 100.00% 6.00 75.84 0.00% 0.00 0.00 100.00% 6.00 75.84 0.00% 0.00 0.00
01.03.02 CODO PVC SAP 4"X90 DESAGE pza 16.00 9.59 153.44 100.00% 16.00 153.44 0.00% 0.00 0.00 100.00% 16.00 153.44 0.00% 0.00 0.00
01.03.03 CODO PVC SAP 2"X45 DESAGE pza 4.00 9.38 37.52 100.00% 4.00 37.52 0.00% 0.00 0.00 100.00% 4.00 37.52 0.00% 0.00 0.00
01.03.04 CODO PVC SAP 4"X45 DESAGE pza 1.00 8.12 8.12 100.00% 1.00 8.12 0.00% 0.00 0.00 100.00% 1.00 8.12 0.00% 0.00 0.00
01.03.05 YEE PVC SAP 4" pza 1.00 11.90 11.90 100.00% 1.00 11.90 0.00% 0.00 0.00 100.00% 1.00 11.90 0.00% 0.00 0.00
01.03.06 YEE PVC SAP 4" X 2" pza 3.00 11.90 35.70 100.00% 3.00 35.70 0.00% 0.00 0.00 100.00% 3.00 35.70 0.00% 0.00 0.00
01.03.07 YEE PVC SAP 2" pza 4.00 4.03 16.12 100.00% 4.00 16.12 0.00% 0.00 0.00 100.00% 4.00 16.12 0.00% 0.00 0.00
01.03.08 TEE PVC SAP 4" ( DESAGE ) pza 7.00 12.95 90.65 100.00% 7.00 90.65 0.00% 0.00 0.00 100.00% 7.00 90.65 0.00% 0.00 0.00
01.03.09 TEE PVC SAP 4" X 2" ( DESAGE ) pza 12.00 9.80 117.60 100.00% 12.00 117.60 0.00% 0.00 0.00 100.00% 12.00 117.60 0.00% 0.00 0.00
01.03.10 TEE PVC SAP 2" ( DESAGE ) pza 1.00 4.03 4.03 100.00% 1.00 4.03 0.00% 0.00 0.00 100.00% 1.00 4.03 0.00% 0.00 0.00
01.04.02 REGISTRO DE BRONCE 2" PROVISION Y COLOCACION pza 55.00 26.16 1,438.80
100.00% 55.00 1,438.80 0.00% 0.00 0.00 100.00% 55.00 1,438.80 0.00% 0.00 0.00
01.04.03 REGISTRO DE BRONCE 4" PROVISION Y COLOCACION pza 18.00 31.56 568.08
100.00% 18.00 568.08 0.00% 0.00 0.00 100.00% 18.00 568.08 0.00% 0.00 0.00
01.04.04 SOMBRERO DE VENTILACION PVC DE 2" pza 58.00 13.21 766.18 100.00% 58.00 766.18 0.00% 0.00 0.00 100.00% 58.00 766.18 0.00% 0.00 0.00
01.04.05 SOMBRERO DE VENTILACION PVC DE 4" pza 11.00 14.57 160.27 100.00% 11.00 160.27 0.00% 0.00 0.00 100.00% 11.00 160.27 0.00% 0.00 0.00
01.05.01 CAJA DE REG. ALB. - 12"X24" TAPA CONCRETO pza 8.00 195.88 1,567.04 100.00% 8.00 1,567.04 0.00% 0.00 0.00 100.00% 8.00 1,567.04 0.00% 0.00 0.00
01.05.02 CAJA DE REG. ALB. - 18"X24" TAPA CONCRETO pza 1.00 273.38 273.38 100.00% 1.00 273.38 0.00% 0.00 0.00 100.00% 1.00 273.38 0.00% 0.00 0.00
01.05.03 CAJA DE REG. ALB. - 24"X24" TAPA CONCRETO pza 1.00 229.68 229.68 100.00% 1.00 229.68 0.00% 0.00 0.00 100.00% 1.00 229.68 0.00% 0.00 0.00
01.06.01 PRUEBA HIDRAULICA DE DESAGE glb 1.00 2,000.00 2,000.00 100.00% 1.00 2,000.00 0.00% 0.00 0.00 100.00% 1.00 2,000.00 0.00% 0.00 0.00
02.01.01 SALIDA AGUA C/TUBERIA DE COBRE TIPO "L" 1/2" pto 89.00 100.49 8,943.61
100.00% 89.00 8,943.61 0.00% 0.00 0.00 100.00% 89.00 8,943.61 0.00% 0.00 0.00
02.01.02 SALIDA AGUA C/TUBERIA DE COBRE TIPO "L" 3/4" pto 12.00 140.35 1,684.20
100.00% 12.00 1,684.20 0.00% 0.00 0.00 100.00% 12.00 1,684.20 0.00% 0.00 0.00
02.01.03 SALIDA AGUA C/TUBERIA DE COBRE TIPO "L" 1" pto 1.00 193.85 193.85
100.00% 1.00 193.85 0.00% 0.00 0.00 100.00% 1.00 193.85 0.00% 0.00 0.00
02.01.04 SALIDA AGUA C/TUBERIA DE COBRE TIPO "L" 1 1/4" pto 31.00 269.28 8,347.68
100.00% 31.00 8,347.68 0.00% 0.00 0.00 100.00% 31.00 8,347.68 0.00% 0.00 0.00
02.01.05 SALIDA AGUA C/TUBERIA DE COBRE TIPO "L" 1 1/2" pto 2.00 296.53 593.06
100.00% 2.00 593.06 0.00% 0.00 0.00 100.00% 2.00 593.06 0.00% 0.00 0.00
02.02 REDES DE DISTRIBUCION DE AGUA FRIA 59,901.73 59,901.73 0.00 59,901.73 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
02.02.02 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" m 65.90 57.99 3,821.54
D=3/4" 100.00% 65.90 3,821.54 0.00% 0.00 0.00 100.00% 65.90 3,821.54 0.00% 0.00 0.00
02.02.03 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=1" m 7.40 70.79 523.85
100.00% 7.40 523.85 0.00% 0.00 0.00 100.00% 7.40 523.85 0.00% 0.00 0.00
02.02.04 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=1 m 14.80 89.88 1,330.22
1/4" 100.00% 14.80 1,330.22 0.00% 0.00 0.00 100.00% 14.80 1,330.22 0.00% 0.00 0.00
02.02.05 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=1 m 40.40 92.69 3,744.68
1/2" 100.00% 40.40 3,744.68 0.00% 0.00 0.00 100.00% 40.40 3,744.68 0.00% 0.00 0.00
02.02.06 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=2" m 118.10 136.66 16,139.55
100.00% 118.10 16,139.55 0.00% 0.00 0.00 100.00% 118.10 16,139.55 0.00% 0.00 0.00
02.02.07 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=2 m 31.30 157.36 4,925.37
1/2" 100.00% 31.30 4,925.37 0.00% 0.00 0.00 100.00% 31.30 4,925.37 0.00% 0.00 0.00
02.02.08 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" m 91.50 54.65 5,000.48
D=1/2" COLGADA 100.00% 91.50 5,000.48 0.00% 0.00 0.00 100.00% 91.50 5,000.48 0.00% 0.00 0.00
02.02.09 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" m 17.40 57.99 1,009.03
D=3/4" COLGADA 100.00% 17.40 1,009.03 0.00% 0.00 0.00 100.00% 17.40 1,009.03 0.00% 0.00 0.00
02.02.10 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=1" m 2.30 70.79 162.82
COLGADA 100.00% 2.30 162.82 0.00% 0.00 0.00 100.00% 2.30 162.82 0.00% 0.00 0.00
02.02.11 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=1 m 42.80 101.48 4,343.34
1/4" COLGADA 100.00% 42.80 4,343.34 0.00% 0.00 0.00 100.00% 42.80 4,343.34 0.00% 0.00 0.00
02.02.12 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=1 m 129.60 105.69 13,697.42
1/2" COLGADA 100.00% 129.60 13,697.42 0.00% 0.00 0.00 100.00% 129.60 13,697.42 0.00% 0.00 0.00
02.02.13 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" D=2" m 17.45 151.66 2,646.47
COLGADA 100.00% 17.45 2,646.47 0.00% 0.00 0.00 100.00% 17.45 2,646.47 0.00% 0.00 0.00
02.03.01 CODO DE COBRE TIPO "L" 1/2" pza 49.00 1.50 73.50 100.00% 49.00 73.50 0.00% 0.00 0.00 100.00% 49.00 73.50 0.00% 0.00 0.00
02.03.02 CODO DE COBRE TIPO "L" 3/4" pza 11.00 2.90 31.90 100.00% 11.00 31.90 0.00% 0.00 0.00 100.00% 11.00 31.90 0.00% 0.00 0.00
02.03.03 CODO DE COBRE TIPO "L" 1" pza 4.00 5.50 22.00 100.00% 4.00 22.00 0.00% 0.00 0.00 100.00% 4.00 22.00 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
02.03.04 CODO DE COBRE TIPO "L" 1 1/4" pza 7.00 8.79 61.53 100.00% 7.00 61.53 0.00% 0.00 0.00 100.00% 7.00 61.53 0.00% 0.00 0.00
02.03.05 CODO DE COBRE TIPO "L" 1 1/2" pza 43.00 12.79 549.97 100.00% 43.00 549.97 0.00% 0.00 0.00 100.00% 43.00 549.97 0.00% 0.00 0.00
02.03.06 CODO DE COBRE TIPO "L" 2" pza 11.00 24.29 267.19 100.00% 11.00 267.19 0.00% 0.00 0.00 100.00% 11.00 267.19 0.00% 0.00 0.00
02.03.07 CODO DE COBRE TIPO "L" 2 1/2" pza 8.00 28.59 228.72 100.00% 8.00 228.72 0.00% 0.00 0.00 100.00% 8.00 228.72 0.00% 0.00 0.00
02.03.08 TEE DE COBRE TIPO "L" 1/2" pza 2.00 2.00 4.00 100.00% 2.00 4.00 0.00% 0.00 0.00 100.00% 2.00 4.00 0.00% 0.00 0.00
02.03.09 TEE DE COBRE TIPO "L" 3/4" pza 3.00 3.80 11.40 100.00% 3.00 11.40 0.00% 0.00 0.00 100.00% 3.00 11.40 0.00% 0.00 0.00
02.03.10 TEE DE COBRE TIPO "L" 1" pza 4.00 4.20 16.80 100.00% 4.00 16.80 0.00% 0.00 0.00 100.00% 4.00 16.80 0.00% 0.00 0.00
02.03.11 TEE DE COBRE TIPO "L" 1 1/4" pza 6.00 20.13 120.78 100.00% 6.00 120.78 0.00% 0.00 0.00 100.00% 6.00 120.78 0.00% 0.00 0.00
02.03.12 TEE DE COBRE TIPO "L" 1 1/2" pza 38.00 27.49 1,044.62 100.00% 38.00 1,044.62 0.00% 0.00 0.00 100.00% 38.00 1,044.62 0.00% 0.00 0.00
02.03.13 TEE DE COBRE TIPO "L" 2" pza 16.00 42.44 679.04 100.00% 16.00 679.04 0.00% 0.00 0.00 100.00% 16.00 679.04 0.00% 0.00 0.00
02.03.14 TEE DE COBRE TIPO "L" 2 1/2" pza 3.00 66.06 198.18 100.00% 3.00 198.18 0.00% 0.00 0.00 100.00% 3.00 198.18 0.00% 0.00 0.00
02.04.01 VALVULA ESFERICA PESADA 1/2" (COBRE) pza 47.00 89.21 4,192.87 100.00% 47.00 4,192.87 0.00% 0.00 0.00 100.00% 47.00 4,192.87 0.00% 0.00 0.00
02.04.02 VALVULA ESFERICA PESADA 3/4" (COBRE) pza 1.00 102.41 102.41 100.00% 1.00 102.41 0.00% 0.00 0.00 100.00% 1.00 102.41 0.00% 0.00 0.00
02.04.03 VALVULA ESFERICA PESADA 1" (COBRE) pza 2.00 139.70 279.40 100.00% 2.00 279.40 0.00% 0.00 0.00 100.00% 2.00 279.40 0.00% 0.00 0.00
02.04.04 VALVULA ESFERICA PESADA 1 1/4" (COBRE) pza 19.00 227.10 4,314.90 100.00% 19.00 4,314.90 0.00% 0.00 0.00 100.00% 19.00 4,314.90 0.00% 0.00 0.00
02.04.05 VALVULA ESFERICA PESADA 1 1/2" (COBRE) pza 10.00 256.89 2,568.90 100.00% 10.00 2,568.90 0.00% 0.00 0.00 100.00% 10.00 2,568.90 0.00% 0.00 0.00
02.04.06 VALVULA ESFERICA PESADA 2 1/2" (COBRE) pza 5.00 610.78 3,053.90 100.00% 5.00 3,053.90 0.00% 0.00 0.00 100.00% 5.00 3,053.90 0.00% 0.00 0.00
02.04.07 VALVULA ESFERICA PESADA 3" (COBRE) pza 3.00 987.03 2,961.09 100.00% 3.00 2,961.09 0.00% 0.00 0.00 100.00% 3.00 2,961.09 0.00% 0.00 0.00
02.04.08 VALVULA ESFERICA PESADA 4" (COBRE) pza 2.00 1,369.63 2,739.26 100.00% 2.00 2,739.26 0.00% 0.00 0.00 100.00% 2.00 2,739.26 0.00% 0.00 0.00
02.04.09 VALVULA CHECK PESADA 3/4" (COBRE) pza 9.00 210.12 1,891.08 100.00% 9.00 1,891.08 0.00% 0.00 0.00 100.00% 9.00 1,891.08 0.00% 0.00 0.00
02.04.10 VALVULA CHECK PESADA 1 1/2" (COBRE) pza 1.00 293.40 293.40 100.00% 1.00 293.40 0.00% 0.00 0.00 100.00% 1.00 293.40 0.00% 0.00 0.00
02.04.11 VALVULA CHECK PESADA 2 1/2" (COBRE) pza 3.00 481.44 1,444.32 100.00% 3.00 1,444.32 0.00% 0.00 0.00 100.00% 3.00 1,444.32 0.00% 0.00 0.00
02.04.12 VALVULA DE PIE C/CANASTILLA DE BRONCE PESADA 4" pza 2.00 544.32 1,088.64 100.00% 2.00 1,088.64 0.00% 0.00 0.00 100.00% 2.00 1,088.64 0.00% 0.00 0.00
(COBRE)
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
02.05.01 CAJA DE REG. ALB. - 24"X24" TAPA CONCRETO pza 2.00 229.68 459.36 100.00% 2.00 459.36 0.00% 0.00 0.00 100.00% 2.00 459.36 0.00% 0.00 0.00
03.01.01 SALIDA AGUA C/TUBERIA DE COBRE TIPO "L" 1/2" pto 47.00 100.49 4,723.03
100.00% 47.00 4,723.03 0.00% 0.00 0.00 100.00% 47.00 4,723.03 0.00% 0.00 0.00
03.01.02 SALIDA AGUA C/TUBERIA DE COBRE TIPO "L" 3/4" pto 4.00 140.35 561.40
100.00% 4.00 561.40 0.00% 0.00 0.00 100.00% 4.00 561.40 0.00% 0.00 0.00
03.02 REDES DE DISTRIBUCION DE AGUA CALIENTE 11,336.56 11,336.56 0.00 11,336.56 0.00
03.02.01 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" m 103.20 49.65 5,123.88
D=1/2" 100.00% 103.20 5,123.88 0.00% 0.00 0.00 100.00% 103.20 5,123.88 0.00% 0.00 0.00
03.02.02 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" m 85.65 57.99 4,966.84
D=3/4" 100.00% 85.65 4,966.84 0.00% 0.00 0.00 100.00% 85.65 4,966.84 0.00% 0.00 0.00
03.02.03 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" m 20.25 54.65 1,106.66
D=1/2" COLGADA 100.00% 20.25 1,106.66 0.00% 0.00 0.00 100.00% 20.25 1,106.66 0.00% 0.00 0.00
03.02.04 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "L" m 2.40 57.99 139.18
D=3/4" COLGADA 100.00% 2.40 139.18 0.00% 0.00 0.00 100.00% 2.40 139.18 0.00% 0.00 0.00
03.03.01 CODO DE COBRE TIPO "L" 1/2" pza 73.00 1.50 109.50 100.00% 73.00 109.50 0.00% 0.00 0.00 100.00% 73.00 109.50 0.00% 0.00 0.00
03.03.02 CODO DE COBRE TIPO "L" 3/4" pza 56.00 2.90 162.40 100.00% 56.00 162.40 0.00% 0.00 0.00 100.00% 56.00 162.40 0.00% 0.00 0.00
03.03.03 TEE DE COBRE TIPO "L" 1/2" pza 29.00 2.00 58.00 100.00% 29.00 58.00 0.00% 0.00 0.00 100.00% 29.00 58.00 0.00% 0.00 0.00
03.03.04 TEE DE COBRE TIPO "L" 3/4" pza 20.00 3.80 76.00 100.00% 20.00 76.00 0.00% 0.00 0.00 100.00% 20.00 76.00 0.00% 0.00 0.00
03.04.01 VALVULA ESFERICA PESADA 1/2" (COBRE) pza 11.00 89.21 981.31 100.00% 11.00 981.31 0.00% 0.00 0.00 100.00% 11.00 981.31 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
03.04.02 VALVULA ESFERICA PESADA 3/4" (COBRE) pza 33.00 102.41 3,379.53 100.00% 33.00 3,379.53 0.00% 0.00 0.00 100.00% 33.00 3,379.53 0.00% 0.00 0.00
03.06.01 PRUEBA HIDRAULICA Y DESINFECCIN DE SIST. DE AGUA glb 1.00 800.00 800.00 100.00% 1.00 800.00 0.00% 0.00 0.00 100.00% 1.00 800.00 0.00% 0.00 0.00
CALIENTE
04 SISTEMA DE AGUA CONTRA INCENDIO 18,060.19 100.00% 18,060.19 0.00 18,060.19 0.00
04.01 SALIDAS DE AGUA CONTRA INCENDIOS 249.80 100.00% 249.80 0.00 249.80 0.00
04.01.01 SALIDA DE AGUA CONTRAINCENDIOS 2 1/2" pto 5.00 49.96 249.80 100.00% 5.00 249.80 0.00% 0.00 0.00 100.00% 5.00 249.80 0.00% 0.00 0.00
04.02 REDES DE DISTRIBUCION DE AGUA CONTRA INCENDIOS 9,555.84 9,555.84 0.00 9,555.84 0.00
04.02.01 RED DE DISTRIBUCION 2 1/2" ACI ACERO SCH 40 m 33.60 44.50 1,495.20 100.00% 33.60 1,495.20 0.00% 0.00 0.00 100.00% 33.60 1,495.20 0.00% 0.00 0.00
04.02.02 RED DE DISTRIBUCION 4" ACI ACERO SCH 40 m 100.20 69.48 6,961.90 100.00% 100.20 6,961.90 0.00% 0.00 0.00 100.00% 100.20 6,961.90 0.00% 0.00 0.00
04.02.03
RED DE DISTRIBUCION 4" ACI ACERO SCH 40 COLGADA m 11.70 93.91 1,098.75 100.00% 11.70 1,098.75 0.00% 0.00 0.00 100.00% 11.70 1,098.75 0.00% 0.00 0.00
04.03.01 CODO DE ACERO SCHEDULE 40 4" pza 10.00 48.70 487.00 100.00% 10.00 487.00 0.00% 0.00 0.00 100.00% 10.00 487.00 0.00% 0.00 0.00
04.03.02 TEE DE ACERO SCHEDULE 40 2 1/2" pza 1.00 19.45 19.45 100.00% 1.00 19.45 0.00% 0.00 0.00 100.00% 1.00 19.45 0.00% 0.00 0.00
04.03.03 TEE DE ACERO SCHEDULE 40 4" pza 3.00 48.70 146.10 100.00% 3.00 146.10 0.00% 0.00 0.00 100.00% 3.00 146.10 0.00% 0.00 0.00
04.04.01 GABINETE CONTRA INCENDIOS und 5.00 1,280.40 6,402.00 100.00% 5.00 6,402.00 0.00% 0.00 0.00 100.00% 5.00 6,402.00 0.00% 0.00 0.00
04.05.01 PRUEBA HIDRAULICA DE AGUA glb 1.00 1,200.00 1,200.00 100.00% 1.00 1,200.00 0.00% 0.00 0.00 100.00% 1.00 1,200.00 0.00% 0.00 0.00
05.01 EQUIPO DE BOMBEO AGUA FRIA 3 BOMBAS DE 3 HP cjt 1.00 9,900.00 9,900.00 100.00% 1.00 9,900.00 0.00% 0.00 0.00 100.00% 1.00 9,900.00 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
05.02 INSTALACION DE EQUIPOS DE BOMBEO glb 1.00 2,500.00 2,500.00 0.00% 0.00 0.00 100.00% 1.00 2,500.00 100.00% 1.00 2,500.00 0.00% 0.00 0.00
VALORIZACION N 14 MECANICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 30/02/2012
01.01 DUCTOS METALICOS kg 3,150.78 6.55 20,637.61 100.00% 3,150.78 20,637.61 0.00% 0.00 0.00 100.00% 3,150.78 20,637.61 0.00% 0.00 0.00
01.02 REJILLAS DIFUSORAS 4 VIAS IN2 1,868.00 1.43 2,671.24 100.00% 1,868.00 2,671.24 0.00% 0.00 0.00 100.00% 1,868.00 2,671.24 0.00% 0.00 0.00
01.03 REJILLAS DIFUSORAS 3 VIAS IN2 4,036.00 1.43 5,771.48 100.00% 4,036.00 5,771.48 0.00% 0.00 0.00 100.00% 4,036.00 5,771.48 0.00% 0.00 0.00
01.04 REJILLAS DIFUSORAS 2 VIAS IN2 580.00 1.43 829.40 100.00% 580.00 829.40 0.00% 0.00 0.00 100.00% 580.00 829.40 0.00% 0.00 0.00
01.05 REJILLAS DE EXTRACCION IN2 8,240.00 1.43 11,783.20 100.00% 8,240.00 11,783.20 0.00% 0.00 0.00 100.00% 8,240.00 11,783.20 0.00% 0.00 0.00
01.06 REJILLAS Y DIFUSORES IN2 3,096.00 1.43 4,427.28 100.00% 3,096.00 4,427.28 0.00% 0.00 0.00 100.00% 3,096.00 4,427.28 0.00% 0.00 0.00
01.07 VENTILADOR CENTRIFUGO 3200 CFM VC-01 und 1.00 2,716.80 2,716.80 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 2,716.80
DED. 02
01.08 VENTILADOR CENTRIFUGO 3500 CFM VC-02 und 1.00 2,716.80 2,716.80 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 2,716.80
DED. 02
01.09 VENTILADOR CENTRIFUGO 4500 CFM VC-03 und 1.00 4,031.90 4,031.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 4,031.90
DED. 02
01.10 VENTILADOR CENTRIFUGO 4500 CFM VC-04 und 1.00 4,031.90 4,031.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 4,031.90
DED. 02
01.11 EXTRACTOR CENTRIFUGO 2900 CFM EC-01 und 1.00 2,800.00 2,800.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 2,800.00
DED. 02
01.12 EXTRACTOR CENTRIFUGO 1750 CFM EC-02 und 1.00 1,850.00 1,850.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 1,850.00
DED. 02
01.13 EXTRACTOR CENTRIFUGO 1750 CFM EC-03 und 1.00 1,850.00 1,850.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 1,850.00
DED. 02
01.14 EXTRACTOR CENTRIFUGO 5000 CFM EC-04 und 1.00 4,031.90 4,031.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 4,031.90
DED. 02
01.15 EXTRACTOR CENTRIFUGO 5000 CFM EC-05 und 1.00 4,031.90 4,031.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 4,031.90
DED. 02
01.16 EXTRACTOR AXIAL 200 CFM EA-01 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.17 EXTRACTOR AXIAL 200 CFM EA-02 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.18 EXTRACTOR AXIAL 200 CFM EA-03 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.19 EXTRACTOR AXIAL 200 CFM EA-04 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.20 EXTRACTOR AXIAL 200 CFM EA-05 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.21 EXTRACTOR AXIAL 200 CFM EA-06 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.22 EXTRACTOR AXIAL 200 CFM EA-07 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.23 EXTRACTOR AXIAL 200 CFM EA-08 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 MECANICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 30/02/2012
DED. 02
01.24 EXTRACTOR AXIAL 350 CFM EA-09 und 1.00 405.00 405.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 405.00
DED. 02
01.25 EXTRACTOR AXIAL 200 CFM EA-10 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.26 EXTRACTOR AXIAL 200 CFM EA-11 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.27 EXTRACTOR AXIAL 200 CFM EA-12 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.28 EXTRACTOR AXIAL 200 CFM EA-13 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.29 EXTRACTOR AXIAL 200 CFM EA-14 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.30 EXTRACTOR AXIAL 200 CFM EA-15 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.31 EXTRACTOR AXIAL 200 CFM EA-16 und 1.00 368.90 368.90 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 368.90
DED. 02
01.32 MANOMETRO DIFERENCIAL DE PRESION und 9.00 185.00 1,665.00 100.00% 9.00 1,665.00 0.00% 0.00 0.00 100.00% 9.00 1,665.00 0.00% 0.00 0.00
01.33 SWITCH DIFERENCIAL DE PRESION und 4.00 422.00 1,688.00 100.00% 4.00 1,688.00 0.00% 0.00 0.00 100.00% 4.00 1,688.00 0.00% 0.00 0.00
01.34 VARIADOR DE VELOCIDAD und 8.00 250.00 2,000.00 100.00% 8.00 2,000.00 0.00% 0.00 0.00 100.00% 8.00 2,000.00 0.00% 0.00 0.00
01.35 SENSOR DE PRESION und 4.00 425.00 1,700.00 25.00% 1.00 425.00 75.00% 3.00 1,275.00 100.00% 4.00 1,700.00 0.00% 0.00 0.00
01.36 CAJA PORTAFILTROS und 9.00 5,678.00 51,102.00 100.00% 9.00 51,102.00 0.00% 0.00 0.00 100.00% 9.00 51,102.00 0.00% 0.00 0.00
01.37 FILTRO LAVABLE SINTETICO und 18.00 130.20 2,343.60 100.00% 18.00 2,343.60 0.00% 0.00 0.00 100.00% 18.00 2,343.60 0.00% 0.00 0.00
01.38 FILTRO CORRUGADO (20-25% EFICIENCIA) und 18.00 60.80 1,094.40 100.00% 18.00 1,094.40 0.00% 0.00 0.00 100.00% 18.00 1,094.40 0.00% 0.00 0.00
01.39 FILTRO BOLSA (80-85% EFICIENCIA) und 18.00 450.00 8,100.00 100.00% 18.00 8,100.00 0.00% 0.00 0.00 100.00% 18.00 8,100.00 0.00% 0.00 0.00
01.40 FILTRO HEPA - ALTA EFICIENCIA und 30.00 1,388.80 41,664.00 100.00% 30.00 41,664.00 0.00% 0.00 0.00 100.00% 30.00 41,664.00 0.00% 0.00 0.00
01.41 ARRANCADOR DIRECTO und 9.00 450.00 4,050.00 100.00% 9.00 4,050.00 0.00% 0.00 0.00 100.00% 9.00 4,050.00 0.00% 0.00 0.00
01.42 BASE EXTRACTOR und 9.00 78.20 703.80 100.00% 9.00 703.80 0.00% 0.00 0.00 100.00% 9.00 703.80 0.00% 0.00 0.00
01.43 DAMPER und 35.00 155.20 5,432.00 100.00% 35.00 5,432.00 0.00% 0.00 0.00 100.00% 35.00 5,432.00 0.00% 0.00 0.00
01.44 GABINETE C/AISLAMIENTO ACUSTICO E=1" und 2.00 255.00 510.00 0.00% 0.00 0.00 100.00% 2.00 510.00 100.00% 2.00 510.00 0.00% 0.00 0.00
01.45 FILTRO TIPO LAMPARA UVC und 2.00 7,188.00 14,376.00 50.00% 1.00 7,188.00 50.00% 1.00 7,188.00 100.00% 2.00 14,376.00 0.00% 0.00 0.00
01.46 PRUEBAS Y BALANCEO glb 1.00 6,500.00 6,500.00 30.00% 0.30 1,950.00 70.00% 0.70 4,550.00 100.00% 1.00 6,500.00 0.00% 0.00 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 MECANICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 30/02/2012
01.47 INSTALACION DE EQUIPOS glb 1.00 13,000.00 13,000.00 90.00% 0.90 11,700.00 10.00% 0.10 1,300.00 100.00% 1.00 13,000.00 0.00% 0.00 0.00
02.01 SALIDAS DE GASES MEDICINALES - OXIGENO 7,314.72 7,314.72 0.00 7,314.72 0.00
02.01.01 SALIDA P/GAS OXIGENO CON TUBERIA DE COBRE TIPO "K" 1/2" pto 28.00 261.24 7,314.72 100.00% 28.00 7,314.72 0.00% 0.00 0.00 100.00% 28.00 7,314.72 0.00% 0.00 0.00
02.02.01 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=1/2" m 64.00 55.81 3,571.84 100.00% 64.00 3,571.84 0.00% 0.00 0.00 100.00% 64.00 3,571.84 0.00% 0.00 0.00
02.02.02 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=3/4" m 54.00 72.01 3,888.54 100.00% 54.00 3,888.54 0.00% 0.00 0.00 100.00% 54.00 3,888.54 0.00% 0.00 0.00
02.02.03 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=1" m 71.70 86.87 6,228.58 100.00% 71.70 6,228.58 0.00% 0.00 0.00 100.00% 71.70 6,228.58 0.00% 0.00 0.00
02.03.01 CODO DE COBRE 1/2" pza 41.00 1.50 61.50 100.00% 41.00 61.50 0.00% 0.00 0.00 100.00% 41.00 61.50 0.00% 0.00 0.00
02.03.02 CODO DE COBRE 3/4" pza 4.00 2.90 11.60 100.00% 4.00 11.60 0.00% 0.00 0.00 100.00% 4.00 11.60 0.00% 0.00 0.00
02.03.03 CODO DE COBRE 1" pza 8.00 5.50 44.00 100.00% 8.00 44.00 0.00% 0.00 0.00 100.00% 8.00 44.00 0.00% 0.00 0.00
02.03.04 TEE DE COBRE 1/2" pza 3.00 2.00 6.00 100.00% 3.00 6.00 0.00% 0.00 0.00 100.00% 3.00 6.00 0.00% 0.00 0.00
02.03.05 TEE DE COBRE 3/4" pza 13.00 3.80 49.40 100.00% 13.00 49.40 0.00% 0.00 0.00 100.00% 13.00 49.40 0.00% 0.00 0.00
02.03.06 TEE DE COBRE 1" pza 10.00 4.20 42.00 100.00% 10.00 42.00 0.00% 0.00 0.00 100.00% 10.00 42.00 0.00% 0.00 0.00
02.03.07 COLGADOR DE FIERRO GALVANIZADO und 61.00 76.10 4,642.10 100.00% 61.00 4,642.10 0.00% 0.00 0.00 100.00% 61.00 4,642.10 0.00% 0.00 0.00
02.04.01 EXCAVACION, COLOCACION DE TUBERIAS, Y RELLENO SEGUN DETALLE m 14.40 70.08 1,009.15 100.00% 14.40 1,009.15 0.00% 0.00 0.00 100.00% 14.40 1,009.15 0.00% 0.00 0.00
02.04.02 TUBERIA PVC-SAP D=2" m 17.00 19.61 333.37 100.00% 17.00 333.37 0.00% 0.00 0.00 100.00% 17.00 333.37 0.00% 0.00 0.00
02.05.01 VALVULA ESFERICA PESADA 1" (COBRE) pza 1.00 139.70 139.70 100.00% 1.00 139.70 0.00% 0.00 0.00 100.00% 1.00 139.70 0.00% 0.00 0.00
02.06.01 PRUEBA HIDRAULICA DE RED DE OXIGENO glb 1.00 1,000.00 1,000.00 100.00% 1.00 1,000.00 0.00% 0.00 0.00 100.00% 1.00 1,000.00 0.00% 0.00 0.00
VALORIZACION N 14 MECANICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 30/02/2012
03.01 SALIDAS DE GASES MEDICINALES - VACIO 7,314.72 7,314.72 0.00 7,314.72 0.00
03.01.01 SALIDA P/VACIO COMPRIMIDO CON TUBERIA DE COBRE TIPO "K" 1/2" pto 28.00 261.24 7,314.72 100.00% 28.00 7,314.72 0.00% 0.00 0.00 100.00% 28.00 7,314.72 0.00% 0.00 0.00
03.02.01 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=1/2" m 64.00 55.81 3,571.84 100.00% 64.00 3,571.84 0.00% 0.00 0.00 100.00% 64.00 3,571.84 0.00% 0.00 0.00
03.02.02 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=3/4" m 54.00 72.01 3,888.54 100.00% 54.00 3,888.54 0.00% 0.00 0.00 100.00% 54.00 3,888.54 0.00% 0.00 0.00
03.02.03 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=1 1/4" m 73.70 116.62 8,594.89 100.00% 73.70 8,594.89 0.00% 0.00 0.00 100.00% 73.70 8,594.89 0.00% 0.00 0.00
03.03.01 CODO DE COBRE 1/2" pza 41.00 1.50 61.50 100.00% 41.00 61.50 0.00% 0.00 0.00 100.00% 41.00 61.50 0.00% 0.00 0.00
03.03.02 CODO DE COBRE 3/4" pza 4.00 2.90 11.60 100.00% 4.00 11.60 0.00% 0.00 0.00 100.00% 4.00 11.60 0.00% 0.00 0.00
03.03.03 CODO DE COBRE 1 1/4" pza 8.00 8.79 70.32 100.00% 8.00 70.32 0.00% 0.00 0.00 100.00% 8.00 70.32 0.00% 0.00 0.00
03.03.04 TEE DE COBRE 1/2" pza 3.00 2.00 6.00 100.00% 3.00 6.00 0.00% 0.00 0.00 100.00% 3.00 6.00 0.00% 0.00 0.00
03.03.05 TEE DE COBRE 3/4" pza 13.00 3.80 49.40 100.00% 13.00 49.40 0.00% 0.00 0.00 100.00% 13.00 49.40 0.00% 0.00 0.00
03.03.06 TEE DE COBRE TIPO 1 1/4" pza 10.00 20.13 201.30 100.00% 10.00 201.30 0.00% 0.00 0.00 100.00% 10.00 201.30 0.00% 0.00 0.00
03.04.01 TUBERIA PVC-SAP D=2" m 19.00 19.61 372.59 100.00% 19.00 372.59 0.00% 0.00 0.00 100.00% 19.00 372.59 0.00% 0.00 0.00
03.05.01 VALVULA ESFERICA PESADA 1 1/4" (COBRE) pza 1.00 227.10 227.10 100.00% 1.00 227.10 0.00% 0.00 0.00 100.00% 1.00 227.10 0.00% 0.00 0.00
03.06.01 PRUEBA HIDRAULICA DE RED DE VACIO glb 1.00 1,000.00 1,000.00 100.00% 1.00 1,000.00 0.00% 0.00 0.00 100.00% 1.00 1,000.00 0.00% 0.00 0.00
04 SISTEMA DE GASES MEDICINALES - AIRE COMPRIMIDO 23,117.17 23,117.17 0.00 23,117.17 0.00
04.01 SALIDAS DE GASES MEDICINALES - AIRE COMPRIMIDO 7,314.72 7,314.72 0.00 7,314.72 0.00
04.01.01 SALIDA P/GAS AIRE COMPRIMIDO CON TUBERIA DE COBRE TIPO "K" 1/2" pto 28.00 261.24 7,314.72 100.00% 28.00 7,314.72 0.00% 0.00 0.00 100.00% 28.00 7,314.72 0.00% 0.00 0.00
04.02 REDES DE DISTRIBUCION DE AIRE COMPRIMIDO 14,036.44 14,036.44 0.00 14,036.44 0.00
SUPERVISOR: ING. HECTOR HUAPALLA PAJARES
VALORIZACION N 14 MECANICAS
OBRA MEJORAMIENTO DE LA ESTRATEGIA SANITARIA PARA LA PREVENCION Y CONTROL DE LA TUBERCULOSIS EN EL HOSPITAL NACIONAL DOS DE MAYO FECHA : 30/02/2012
04.02.01 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=1/2" m 64.00 55.81 3,571.84 100.00% 64.00 3,571.84 0.00% 0.00 0.00 100.00% 64.00 3,571.84 0.00% 0.00 0.00
04.02.02 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=3/4" m 54.00 72.01 3,888.54 100.00% 54.00 3,888.54 0.00% 0.00 0.00 100.00% 54.00 3,888.54 0.00% 0.00 0.00
04.02.03 RED DE DISTRIBUCION TUBERIA DE COBRE TIPO "K" D=1" m 75.70 86.87 6,576.06 100.00% 75.70 6,576.06 0.00% 0.00 0.00 100.00% 75.70 6,576.06 0.00% 0.00 0.00
04.03.01 CODO DE COBRE 1/2" pza 41.00 1.50 61.50 100.00% 41.00 61.50 0.00% 0.00 0.00 100.00% 41.00 61.50 0.00% 0.00 0.00
04.03.02 CODO DE COBRE 3/4" pza 4.00 2.90 11.60 100.00% 4.00 11.60 0.00% 0.00 0.00 100.00% 4.00 11.60 0.00% 0.00 0.00
04.03.03 CODO DE COBRE 1" pza 8.00 5.50 44.00 100.00% 8.00 44.00 0.00% 0.00 0.00 100.00% 8.00 44.00 0.00% 0.00 0.00
04.03.04 TEE DE COBRE 1/2" pza 3.00 2.00 6.00 100.00% 3.00 6.00 0.00% 0.00 0.00 100.00% 3.00 6.00 0.00% 0.00 0.00
04.03.05 TEE DE COBRE 3/4" pza 13.00 3.80 49.40 100.00% 13.00 49.40 0.00% 0.00 0.00 100.00% 13.00 49.40 0.00% 0.00 0.00
04.03.06 TEE DE COBRE 1" pza 10.00 4.20 42.00 100.00% 10.00 42.00 0.00% 0.00 0.00 100.00% 10.00 42.00 0.00% 0.00 0.00
04.04.01 TUBERIA PVC-SAP D=2" m 21.00 19.61 411.81 100.00% 21.00 411.81 0.00% 0.00 0.00 100.00% 21.00 411.81 0.00% 0.00 0.00
04.05.01 VALVULA ESFERICA PESADA 1" (COBRE) pza 1.00 139.70 139.70 100.00% 1.00 139.70 0.00% 0.00 0.00 100.00% 1.00 139.70 0.00% 0.00 0.00
04.06.01 PRUEBA HIDRAULICA DE RED DE AIRE COMPRIMIDO glb 1.00 1,000.00 1,000.00 100.00% 1.00 1,000.00 0.00% 0.00 0.00 100.00% 1.00 1,000.00 0.00% 0.00 0.00
05.01 ASCENSOR MONTACAMILLAS UND 1.00 99,200.00 99,200.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00 99,200.00
DED. 02
COSTO DIRECTO 412,078.18 264,055.48 14,823.00 278,878.48 133,199.70
GASTOS GENERALES 10% 41,207.82 26,405.55 1,482.30 27,887.85 13,319.97
UTILIDADES (10%) 41,207.82 26,405.55 1,482.30 27,887.85 13,319.97
Monom. Elemento Representativo Cdigo Coef. % Ind. Base May-12 Jun-12 Jul-12
No. Inc. Sep-09 Indice K Indice K Indice K
J Mano de Obra 47 0.329 100.000% 413.41 448.25 448.25 448.25
413.41 448.25 0.357 448.25 0.357 448.25 0.357
BC Bloque y Ladrillo 17 0.060 66.667% 659.40 656.73 665.47 669.82
Cemento Portland Tipo I 21 33.333% 323.41 339.42 0.061 339.42 0.061 339.42 0.062
BPB Baldosa Acustica 14 0.150 22.667% 250.13 267.68 267.68 267.68
Baldosa Vinilica 16 49.333% 311.64 352.48 352.48 352.48
Pintura Latex 54 28.000% 329.61 359.83 0.166 363.01 0.166 363.28 0.166
CPM Ceramica Esmaltada y sin Esmaltar 24 0.152 40.132% 268.97 270.38 271.05 271.21
Madera Nacional para Encof. Y Carp. 43 28.947% 500.18 564.12 559.60 559.97
Perfil de Acero Liviano 51 30.921% 295.64 323.31 0.162 324.79 0.162 315.55 0.161
D Dolas general ponderado 30 0.133 100.000% 365.90 355.21 357.90 357.75
365.90 355.21 0.129 357.90 0.130 357.75 0.130
I Ind. Gral Precios al cons. 39 0.176 100.000% 352.53 377.15 377.30 377.16
352.53 377.15 0.188 377.30 0.188 377.16 0.188
COEFICIENTE DE R EAJ U S T E K = 1.063 1.064 1.064
CALC U LO DE K
ESTRUCTURAS
VALORIZACION DE OBRA N14( del 01 de Julio del 2012 al 27 de Julio del 2012)
Monom. Elemento Representativo Cdigo Coef. % Ind. Base May-12 Jun-12 Jul-12
No. Inc. Sep-09 Indice K Indice K Indice K
J Mano de Obra 47 0.393 100.000% 413.41 448.25 448.25 448.25
413.41 448.25 0.426 448.25 0.426 448.25 0.426
MMD Dlar General Ponderado 30 0.096 20.833% 365.90 355.21 357.90 357.75
Maquinaria y Equipo Nacional 48 51.042% 331.98 326.76 329.22 328.79
Maquinaria y Equipo Importado 49 28.125% 250.16 233.54 0.093 234.59 0.093 234.94 0.093
MA Agregado Grueso 5 0.092 42.391% 208.71 215.76 216.58 216.28
Madera Nacional para Encof.y Carpt. 43 57.609% 500.18 564.12 0.100 559.60 0.100 559.97 0.100
AT Acero de Construccion Corrugado 3 0.162 70.988% 457.29 496.88 498.41 486.71
Tuberia de Acero Negro y/o Galv. 65 29.012% 346.28 258.47 0.160 260.47 0.161 258.98 0.158
C Cemento Postland Tipo I 21 0.088 100.000% 323.41 339.42 339.42 339.42
323.41 339.42 0.092 339.42 0.092 339.42 0.092
GU Ind. General de Precios al Consumidor 39 0.169 100.000% 346.32 377.15 377.30 377.16
346.32 377.15 0.184 377.30 0.184 377.16 0.184
COEFICIENTE DE R EAJ U S T E K = 1.055 1.056 1.053
CALC U LO DE K
INSTALACIONES ELECTRICAS
VALORIZACION DE OBRA N14( del 01 de Julio del 2012 al 27 de Julio del 2012)
Monom. Elemento Representativo Cdigo Coef. % Ind. Base May-12 Jun-12 Jul-12
No. Inc. Sep-09 Indice K Indice K Indice K
J Mano de Obra 47 0.127 100.000% 413.41 448.25 448.25 448.25
413.41 448.25 0.138 448.25 0.138 448.25 0.138
MT Maquinaria y Equipo Importado 49 0.178 94.382% 250.16 233.54 234.59 234.94
Tuberia de Acero Negro y/o Galv. 65 5.618% 346.28 258.47 0.164 260.47 0.165 258.98 0.165
DT Dlar General Ponderado 30 0.192 84.896% 365.90 355.21 357.90 357.75
Tuberia de PVC para Agua 72 15.104% 341.07 343.28 0.187 346.99 0.189 350.65 0.189
A Alambre y Cable tipo TW y THW 7 0.142 100.000% 508.79 608.05 598.55 587.50
508.79 608.05 0.170 598.55 0.167 587.50 0.164
AR Artefacto de Alumbrado Interior 12 0.190 100.000% 273.28 286.26 295.17 295.34
273.28 286.26 0.199 295.17 0.205 295.34 0.205
GU Ind. General Precios al Consumidor 39 0.171 100.000% 346.32 377.15 377.30 377.16
346.32 377.15 0.186 377.30 0.186 377.16 0.186
COEFICIENTE DE R EAJ U S T E K = 1.044 1.050 1.047
CALC U LO DE K
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA N14( del 01 de Julio del 2012 al 27 de Julio del 2012)
Monom. Elemento Representativo Cdigo Coef. % Ind. Base May-12 Jun-12 Jul-12
No. Inc. Sep-09 Indice K Indice K Indice K
J Mano de Obra 47 0.322 100.000% 413.41 448.25 448.25 448.25
413.41 448.25 0.349 448.25 0.349 448.25 0.349
MV Maquinaria y Equipo Nacional 48 0.096 88.542% 331.98 326.76 329.22 328.79
Valvula de Bronce Nacional 77 11.458% 279.72 274.05 0.094 275.39 0.095 274.16 0.095
TT Tuberia de Acero Negro y/o Galv. 65 0.256 16.797% 346.28 258.47 260.47 258.98
Tuberia de Cobre 68 83.203% 200.75 297.31 0.348 285.38 0.335 288.76 0.339
TP Tuberia de PVC para Agua 72 0.056 100.000% 341.07 343.28 346.99 350.65
341.07 343.28 0.056 346.99 0.057 350.65 0.058
D Dlar General Ponderado 30 0.103 100.000% 365.90 355.21 357.90 357.75
365.90 355.21 0.100 357.90 0.101 357.75 0.101
GU Ind. General Precios al Consumidor 39 0.167 100.000% 346.32 377.15 377.30 377.16
346.32 377.15 0.182 377.30 0.182 377.16 0.182
COEFICIENTE DE R EAJ U S T E K = 1.129 1.119 1.124
CALC U LO DE K
INSTALACIONES MECANICAS
VALORIZACION DE OBRA N14( del 01 de Julio del 2012 al 27 de Julio del 2012)
Monom. Elemento Representativo Cdigo Coef. % Ind. Base May-12 Jun-12 Jul-12
No. Inc. Sep-09 Indice K Indice K Indice K
J Mano de Obra 47 0.099 100.000% 413.41 448.25 448.25 448.25
413.41 448.25 0.107 448.25 0.107 448.25 0.107
DV Dlar General Ponderado 30 0.398 93.719% 365.90 355.21 357.90 357.75
Valvula de Bronce Nacional 77 6.281% 279.72 274.05 0.387 275.39 0.389 274.16 0.389
TP Plancha Galvanizada 61 0.088 37.500% 298.78 286.85 288.15 288.36
Tuberia de Cobre 68 62.500% 200.75 297.31 0.113 285.38 0.110 288.76 0.111
M Maquinaria y Equipo Importado 49 0.248 100.000% 250.16 233.54 234.59 234.94
250.16 233.54 0.232 234.59 0.233 234.94 0.233
GU Ind. General Precios al Consumidor 39 0.167 100.000% 346.32 377.15 377.30 377.16
346.32 377.15 0.182 377.30 0.182 377.16 0.182
COEFICIENTE DE R EAJ U S T E K = 1.021 1.021 1.022