Professional Documents
Culture Documents
Metrado
01 ESTRUCTURA
01.01.04 DEMOLICION
01.02.04 SOBRECIMIENTOS
01.03.03 COLUMNAS
01.03.05 VIGAS
01.03.07 ESCALERAS
01.03.08 CISTERNA
01.03.09 OTROS
02 ARQUITECTURA
02.02.01.01 TARRAJEO DEL TIPO RAYADO O PRIMARIO CON MORTERO 1:5 m2 3,483.12
02.02.09 BRUAS
02.04.02 PISOS
02.07 COBERTURAS
ACCESORIOS
HIGINICOS
02.09.07 BARANDAS
02.10 CERRAJERIA
02.10.01 BISAGRAS
02.10.02 CERRADURAS
02.10.02.02 CERRADURA PARA PUERTAS (03 GOLPES) INCLUYE TIRADOR pza 2.00
02.12 PINTURA
SUPER MATE
03 INSTALACIONES SANITARIAS
SIMILAR
03.01.04
INSTALACIN DE ACCESORIOS
03.01.04.01 INSTALACION DE DISPENSADOR DE PAPEL ADOSADO A PARED und 42.00
03.01.04.05 INSTALACION DE LLAVE DE 1/2" LAVATORIO TEMPORIZADA PICO LARGO und 42.00
04.06.03 SPOT LAIGHT CON FOCO LED 10W PARA EMPOTRAR TECHO und 118.00
04.06.04 DICROICO LEDS DE 10W LUZ BLANCA PARA EMPOTRAR und 346.00
04.07.03 TABLERO DISTRIBUCION CAJA METALICA EMPOTRADO P/DIST PARA und 1.00
04.07.04 TABLERO DISTRIBUCION CAJA METALICA EMPOTRADO P/DIST PARA und 1.00
04.07.05 TABLERO DISTRIBUCION CAJA METALICA EMPOTRADO P/DIST PARA 8 und 2.00
04.07.06 TABLERO DISTRIBUCION CAJA METALICA EMPOTRADO P/DIST PARA 9 und 2.00
04.07.07 TABLERO DISTRIBUCION CAJA METALICA TIPO T.SALA DE USOS und 1.00
MULTIPLES
COMPUTO
04.07.10 SUB TABLERO DISTRIBUCION CAJA METALICA TIPO STD-1 und 1.00
04.07.11 SUB TABLERO DISTRIBUCION CAJA METALICA TIPO STD-2 und 1.00
04.08
ACCESORIOS DE INSTALACIONES ELECTRICAS INTERIORES Y EXTERIORES
04.08.01 SALIDA PARA CENTROS DE LUZ pto 623.00
04.08.06 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE C/TIERRA EN EL PISO pto 24.00
04.08.07 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE C/TIERRA A MEDIA pto 4.00
04.08.08 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE C/TIERRA EN TECHO pto 12.00
TRIFSICO 220V
04.14
SUMINISTRO EN MEDIA TENSIN
04.14.01 INSTALACION DE NUEVO CIRCUITO EN SUB ESTACIN EXISTENTE glb 1.00
05.02 ACCESORIOS
06 SISTEMAS ELECTRONICOS
06.02.02 INSTALACION DEL SISTEMA DE COMPUTO PARA LAB Y AULAS glb 50.00
06.04.01.01 Suministro de Tomacorriente doble con espiga a tierra 15A-250V und 15.00
06.04.01.02 Suministro de Placa de baquelita para tomacorriente doble con espiga a tierra und 15.00
06.05.01 CANALETAS
06.05.03.01 SUMINISTRO DE CAJA 2"X4"X1.45" EMPOTRABLE PARA DATOS Y VOZ und 13.00
06.05.03.04 SUMINISTRO DE PACH PANEL CAT 6 24 PUERTOS TIPO 110 und 3.00
07.01 MESAS
07.02 SILLAS
08.01.03 SEALIZACION
08.02.06 RECURSO PARA RESPUESTA ANTE EMERGENCIA EN SEGURIDAD Y SALUD GLB 1.00
UTILIDAD (10.00%)
=================
IGV (18%)
================
PRESUPUESTO DE OBRA
EXPEDIENTE TECNICO(1.50%)
SUPERVISION (4.00%)
================
PRESUPUESTO TOTAL
Precio S/. Parcial S/. Mes 1 Mes 2 Mes 3 Mes 4
2,506,599.95
65,838.50
17,794.00
2,595.37
14.65 3,249.96
44.62 20,949.09
30.90 9,566.02
11,684.06
45.00 7,829.10
9.75 3,854.96
104,610.26
27,338.00
331.45 27,338.00
107.14 49,740.82
242.76 8,659.25
18,872.19
392.50 6,876.60
51.34 11,995.59
2,336,151.19
59,422.50
443.75 43,922.38
40.14 3,112.05
4.92 12,388.07
86,629.38
443.75 56,005.69
40.14 8,324.23
4.92 22,299.46
237,779.75
543.75 63,945.00
53.42 41,778.18
5.36 132,056.57
453,602.86
511.62 128,667.31
53.42 107,469.29
5.37 217,466.26
376,001.44
463.56 102,182.53
52.45 58,887.19
4.38 214,931.72
1,021,371.25
445.53 226,672.30
51.26 148,179.33
5.11 187,357.64
43.13 459,161.98
58,653.97
475.92 24,072.03
48.62 14,153.28
5.11 20,428.66
31,590.04
475.92 20,040.99
40.38 7,008.76
5.11 4,540.29
11,100.00
350.00 10,500.00
20.00 600.00
1,741,209.97
92,451.30
58.33 92,451.30
343,492.66
68,025.33
19.53 68,025.33
74,369.93
20.11 47,100.03
23.90 27,269.90
21,008.33
32.76 21,008.33
36,061.71
38.67 36,061.71
2,610.48
20.11 2,610.48
43,115.89
38.67 43,115.89
25,029.93
26.78 25,029.93
1,738.11
20.11 1,738.11
40,094.01
8.04 6,122.46
7.36 33,971.55
31,438.94
27.76 5,626.40
37.33 14,110.74
23.69 9,381.24
32.23 2,320.56
173,605.49
60.17 92.09
318,890.62
31.06 95,005.40
221,798.65
49.27 55,381.45
85.30 2,086.44
92.09 136,166.12
64.26 9,721.90
65.78 18,442.74
47.53 2,086.57
151,167.67
82.43 51,897.93
85.04 99,269.74
1,573.54
92.02 1,573.54
18,118.65
37.77 18,118.65
16,848.64
257.43 11,661.58
153.24 3,604.20
51.06 1,225.44
51.06 357.42
131,902.29
232.13 9,837.67
198.00 24,868.80
194.55 1,400.76
194.55 14,497.87
33.94 1,438.38
26.06 3,273.14
76,585.67
145.51 39,833.36
185.76 18,457.11
38.50 18,295.20
11,511.86
7,281.93
18.43 5,197.26
33.09 2,084.67
4,229.93
58.21 1,397.04
47.50 95.00
58.21 2,095.56
23.79 642.33
322,656.51
64.33 1,814.11
344.05 98,074.89
51.14 2,250.16
434.38 220,517.35
71,172.03
8.62 9,835.42
8.62 20,189.07
10.90 10,164.80
8.89 5,700.98
9.99 9,337.15
15,944.61
3.38 3,945.58
64.07 11,999.03
87,818.71
580.94 62,741.52
4,911.88 4,911.88
10,000.00 10,000.00
17.39 8,040.79
35.45 2,124.52
225,890.84
30848.94 15081.74 13960.76
40,833.96
20,595.84
6,196.44
10,253.10
3,788.58
47,425.13
8,833.08
5,096.72
76.19
8,766.43
16.52 776.44
39.10 742.90
25.88 1,345.76
23.88 286.56
20.40 122.40
18.37 440.88
10,492.12
292.88 5,857.60
163.54 2,453.10
142.55 855.30
110.51 1,326.12
1,727.69
815.00 815.00
912.69 912.69
12,432.90
4,144.30 12,432.90
64,016.74
100.67 1,208.04
10,572.49
82.85 10,572.49
6,465.15
198.60 6,156.60
102.85 308.55
14,754.60
1,475.46 14,754.60
13,766.46
361.78 4,341.36
516.17 6,194.04
110.51 884.08
762.15 1,524.30
411.34 822.68
17,250.00
17,250.00 17,250.00
73,615.01
5,991.72
57.08 2,397.36
54.46 3,594.36
45,618.94
56.30 13,630.23
58.65 733.13
61.81 9,144.79
109.78 2,470.05
112.94 5,082.30
63.59 10,730.81
65.94 1,236.38
69.10 2,591.25
3,430.03
129.39 2,846.58
116.69 583.45
16,567.76
20.82 1,915.44
27.73 499.14
17.68 17.68
23.76 213.84
21.77 261.24
16.36 32.72
18.40 404.80
15.69 1,270.89
19.00 342.00
16.00 2,208.00
17.99 359.80
20.28 182.52
15.90 190.80
17.91 214.92
24.42 1,294.26
20.94 397.86
35.81 1,181.73
43.82 482.02
42.75 1,453.50
50.74 1,065.54
57.13 1,885.29
63.07 693.77
2,006.56
165.75 1,657.50
349.06 349.06
691,421.31
14719.54 10929.73 9559.44
3,682.84
31,341.85
38,209.95
5.58 15,038.10
147.38 5,158.30
60.08 1,742.32
66.08 462.56
64.48 4,191.20
60.88 730.56
48.46 1,502.26
4,633.09
84,748.82
112.07 10,310.44
106.98 3,316.38
235.36 27,772.48
106.98 37,015.08
191.87 2,302.44
168.00 4,032.00
15,311.94
3297.56 3297.56
1013.19 1013.19
934.02 934.02
925.05 925.05
780.98 1,561.96
914.87 1,829.74
827.61 827.61
1,025.93 1,025.93
1,623.15 1,623.15
725.72 725.72
665.73 665.73
220.57 882.28
18,342.45
14.05 8,753.15
35.91 1,472.31
50.47 1,665.51
40.10 1,082.70
41.29 3,963.84
24.10 578.40
24.10 96.40
41.29 495.48
78.22 234.66
11,301.00
1,342.20 5,368.80
5,932.20 5,932.20
5,407.92
26.21 1,467.76
70.36 3,940.16
302,849.92
151,424.96 302,849.92
84,745.76
42,372.88 84,745.76
80,652.06
58,141.68 58,141.68
22,510.38 22,510.38
2,397.47
2,397.47 2,397.47
4,973.20
157.08 2,513.28
86.90 347.60
66.01 1,056.16
66.01 1,056.16
13,277.15
1,148.40
12.76 1,148.40
2,032.84
33.31 133.24
48.67 1,168.08
30.48 731.52
10,095.91
492.90 1,306.19
53.42 8,316.43
5.36 473.29
965,616.54
37,542.20
12,118.46 12,118.46
2,542.37 15,254.22
1,694.92 10,169.52
183,962.00
2,831.78 141,589.00
847.46 42,373.00
64,815.69
21,033.90
508.47 3,050.82
296.61 7,711.86
1,288.14 7,728.84
423.73 2,542.38
43,781.79
64.96 1,818.88
63.26 379.56
828.40 4,970.40
132.95 797.70
120.88 6,285.76
1,963.45 3,926.90
133.59 267.18
2,896.14 2,896.14
649.89 1,949.67
46.55 2,746.45
198.49 2,183.39
296.92 3,563.04
7,515.31 7,515.31
4,481.41 4,481.41
419.40
419.40
25.42 381.30
2.54 38.10
678,877.25
25,906.80
2,542.37 25,423.70
38.14 381.40
4.24 42.40
5.93 59.30
11,217.37
8.06 2,168.14
9.18 4,011.66
7.53 5,037.57
641,753.08
2.89 37.57
0.36 21.96
8.94 545.34
268.13 804.39
33.90 101.70
1,228.81 6,144.05
320.00 640.00
1,864.41 113,729.01
694.92 2,779.68
8,474.58 516,949.38
212,140.00
39,600.00
800.00 5,600.00
800.00 1,600.00
2,000.00 6,000.00
400.00 22,400.00
500.00 4,000.00
149,040.00
650.00 70,200.00
180.00 5,940.00
150.00 18,900.00
180.00 54,000.00
23,500.00
800.00 8,800.00
800.00 9,600.00
300.00 5,100.00
106,816.24
67817.64 3842.11 3842.11 3842.11
47,638.31
1,680.00
100.00 800.00
80.00 80.00 80.00 80.00
1,369.60
1.65 247.50
15.00 600.00
3.50 28.00
3.09 123.60
2.47 370.50
4,632.40
6,456.31
1,800.00
27,250.00
3,050.00 3,050.00
59,177.93
175,429.90
729,386.18
646,297.20
==============
8,014,085.28
1,442,535.35
==============
9,456,620.63
141,849.31
378,264.83
==============
9,976,734.77
Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10
14207.06 91807.56 59984.78
776.44
742.90
1,345.76
286.56
122.40
440.88
5,857.60
2,453.10
855.30
1,326.12
815.00
912.69
12,432.90
1,208.04
10,572.49
6,156.60
308.55
14,754.60
4,341.36
6,194.04
884.08
1,524.30
822.68
17,250.00
2,397.36
3,594.36
13,630.23
733.13
9,144.79
2,470.05
5,082.30
10,730.81
1,236.38
2,591.25
2,846.58
583.45
1,915.44
499.14
17.68
213.84
261.24
32.72
404.80
1,270.89
342.00
2,208.00
359.80
182.52
190.80
214.92
1,294.26
397.86
1,181.73
482.02
1,453.50
1,065.54
1,885.29
693.77
1,657.50
349.06
15,038.10
5,158.30
1,742.32
462.56
4,191.20
730.56
1,502.26
10,310.44
3,316.38
27,772.48
37,015.08
2,302.44
4,032.00
3297.56
1013.19
934.02
925.05
1,561.96
1,829.74
827.61
1,025.93
1,623.15
725.72
665.73
882.28
8,753.15
1,472.31
1,665.51
1,082.70
3,963.84
578.40
96.40
495.48
234.66
5,368.80
5,932.20
1,467.76
3,940.16
302,849.92
84,745.76
58,141.68
22,510.38
2,397.47
2,513.28
347.60
1,056.16
1,056.16
3,181.24 10,095.91
1,148.40
133.24
1,168.08
731.52
1,306.19
8,316.43
473.29
12,118.46
15,254.22
10,169.52
141,589.00
42,373.00
3,050.82
7,711.86
7,728.84
2,542.38
1,818.88
379.56
4,970.40
797.70
6,285.76
3,926.90
267.18
2,896.14
1,949.67
2,746.45
2,183.39
3,563.04
7,515.31
4,481.41
381.30
38.10
25,423.70
381.40
42.40
59.30
2,168.14
4,011.66
5,037.57
37.57
21.96
545.34
804.39
101.70
6,144.05
640.00
113,729.01
2,779.68
516,949.38
212,140.00
5,600.00
1,600.00
6,000.00
22,400.00
4,000.00
70,200.00
5,940.00
18,900.00
54,000.00
8,800.00
9,600.00
5,100.00
247.50
600.00
28.00
123.60
370.50
3,050.00
02.07 COBERTURAS
02.09.07 BARANDAS
02.10 CERRAJERIA
02.10.01 BISAGRAS
02.10.02.02 CERRADURA PARA PUERTAS (03 GOLPES) INCLUYE TIRADOR pza 2.00
03 INSTALACIONES SANITARIAS
85.04 99,269.74
1,573.54
92.02 1,573.54
18,118.65
37.77 18,118.65
16,848.64
257.43 11,661.58
153.24 3,604.20
51.06 1,225.44
51.06 357.42
131,902.29
232.13 9,837.67
198.00 24,868.80
194.55 1,400.76
194.55 14,497.87
33.94 1,438.38
26.06 3,273.14
76,585.67
145.51 39,833.36
185.76 18,457.11
38.50 18,295.20
11,511.86
7,281.93
18.43 5,197.26
33.09 2,084.67
4,229.93
58.21 1,397.04
47.50 95.00
58.21 2,095.56
23.79 642.33
322,656.51
64.33 1,814.11
344.05 98,074.89
51.14 2,250.16
434.38 220,517.35
71,172.03
8.62 9,835.42
8.62 20,189.07
10.90 10,164.80
8.89 5,700.98
9.99 9,337.15
15,944.61
3.38 3,945.58
64.07 11,999.03
87,818.71
580.94 62,741.52
4,911.88 4,911.88
10,000.00 10,000.00
17.39 8,040.79
35.45 2,124.52
225,890.84
40,833.96
Item Descripcin Und.
Metrado Precio S/. Parcial S/.
SIMILAR
SIMILAR
03.01.04
INSTALACIN DE ACCESORIOS
03.01.04.01 INSTALACION DE DISPENSADOR DE PAPEL ADOSADO A PARED und
PARED.
6,196.44
10,253.10
3,788.58
47,425.13
8,833.08
5,096.72
76.19
10,492.12
20,595.84
24.00 318.88 7,653.12
6,196.44
10,253.10
3,788.58
47,425.13
8,833.08
5,096.72
76.19
8,766.43
10,492.12
Item Descripcin Und. Metrado
03. VALVULA p 20.00
02. COMPUE z
05.
03. RTA
VALVULA ap 15.00
01
02. BRONCE
COMPUE z
03.
05. DE 2 1/2"
VALVULA
RTA pa 6.00
02.
02 COMPUE
BRONCE z
03.
05. VALVULA
RTA ua 12.00
DE 1 1/2"
02.
03
03.02.06
COMPUE
BRONCE n
05. ALMACENAM
RTA d
DE 1 1/4"
04 IENTO DE
BRONCE
03. AGUACISTERN G 1.00
DE 4"
02. A CAP. = L
03.
06. CISTERN
39 m3 G
B 1.00
02.
01
03.02.07
A CAP. = L
06. EQUIPOS
45.42 Ym3 B
02 OTRAS
03. ELECTR
INSTALACIO u 3.00
02. NES OBOMBA n
03.
07. SISTEMA
7.5 HP DE d
03
01
03.03.01
AGUA
SALIDA
CONTRA DE p 12.00
03.03.02
AGUA
INCENDIOS t
RED DE
CONTRAINCE o
ALIMENTACI
NDIO
03. ON RED DE m 127.61
03.
03.03.03
ALIMENT
02. ACCESORIO
ACION
01 REDES DE
TUBERIA
03. AGUACodo de u 31.00
HDPE de
03. HDPE de
CONTRA n
03. 4" de
Tee ud 3.00
03. 4 x 90
INCENDIO
03.
01
03.03.04
HDPE de n
03. SUMINISTRO
4" d
02 E
03. GABNIET
INSTALACI u 10.00
03.
03.03.05 N DE E n
04. VLVULAS
CONTRA d
GABINETES
01 DE SISTEMA
INCENDI
03. CONTRA
VLVULA u 12.00
CONTRA
O 2 1/2"
03. INCENDIO
ANGULA n
INCENDIO
03.
05. VLVULA
R DE 1 ud 12.00
03.
01 ANGULA
1/2 " n
03.
05. VALVULA
R DE 2 ud 8.00
03.
02 COMPUE
1/2 " n
03.
05. VLVULA
RTA ud 2.00
03.
03 CHECK
BRONCE n
03.
05. VALVULA
RANURA ud 2.00
DE 4"
03.
04
03.03.06
DE
DA 4" n
05. INSTALACIO
ALIVIO d
05 NES DE 4"
03. ELECTR
ESPECIALES u 1.00
03. OBOMBA n
03.
06. DESAGUE
60 HP Y d
04
01
03.04.01
VENTILACIO
SALIDADE
N
DE
03. SALIDA
DESAGUE p 42.00
04. DE t
03.
01. SALIDA
DESAGU po 66.00
04.
01
03.04.02
DE
E CON t
01. REDES DE
DESAGU o
PVC 4"
02 DERIVACION
E CON
03. RED DE m 242.10
PVC 2"
04. DERIVAC
03.
02. RED
IN DE m 12.50
04.
01 DERIVAC
TUBERIA
03.
02. RED
IN DE m 147.95
PVC
04.
02 DERIVAC
TUBERIA
03. SIMPLE
MONTAN m 22.50
02. IN
PVC
04. PRESI
TE DE
03 TUBERIA
SIMPLE
03.
02. MONTAN
N DE 2"
DESAG m 45.00
PVC
PRESI
04.
04 TE DE
E PVC
03. SIMPLE
TUBERA
N DE 3" m 168.75
02. DESAG
SIMPLE
04. PRESI
DE
05 E PVC
PRESI
03.
02. TUBERA
N DE 4"
VENTILA m 18.75
SIMPLE
N DE 3"
04.
06 DE
CIN
03. PRESI
TUBERA m 37.50
02. VENTILA
PVC
04. N DE 4"
DE
07
03.04.03 CIN
SIMPLE
02. REDESVENTILA
PVC
PRESI
08 COLECTORA
CIN
03. SIMPLE
RED
N DE 2" m 22.00
S PVC
04. PRESI
COLECT
03. SIMPLE
RED
N DE 3" m 5.00
03. ORA
04. PRESI
COLECT
01
03.04.04 TUBERIA
03. ACCESORIO
N DE 4"
ORA
PVC
02 S DE TUBERIA
REDES
03. 160mm
YEE DE u 92.00
PVC
S-25 C-
04. PVC DE n
03. 10 3"
YEE
04. 2" DE ud 18.00
04.
01 PVC DE n
03.
04. YEE
4" DE ud 1.00
04.
02 3"PVC n
03.
04. YEE
CON DE ud 9.00
04.
03 4"PVC
REDUCC n
03.
04. YEE
CON DE ud 12.00
IN A
04.
04 4"PVC
REDUCC n
03. 2"
REDUCC ud 2.00
04. CON
IN A
04.
05 IN
REDUCCDE n
03. 3"
REDUCC ud 22.00
04. PVC
IN ADE
04.
06 IN
3" DE n
03. 2" A 2"
CODO ud 81.00
04. PVC DE
04.
07 DE PVC
4" A 2" n
03.
04. CODO
DE 2" A ud 18.00
04.
08 DE
45 PVC n
03.
04. CODO
DE 4" A ud 138.00
04.
09 DE
45 PVC n
03.
04. CODO
DE 2" A ud 20.00
04.
10 DE
90 PVC n
03.
04. CODO
DE 3" A ud 9.00
04.
11 DE
90 PVC n
04. DE 4" A d
12 90
03. TEE DE und 12.00
04. PVC DE
04.
03. 2"
TEE DE und 12.00
13
04. PVC DE
03.
04. TEE
3" DE und 53.00
04.
14 PVC DE
03.
04. TEE
4" DE und 19.00
04.
15 4" CON
03.
04. TRAMPA
REDUCC und 33.00
04.
16 "P"
INDEA
03.
04. TRAMPA
PVC DE und 11.00
2" DE
04.
17 "P"
2" DE
03. PVC
REGIST und 34.00
04. PVC DE
04.
18 RO
3"
03.
04. REGIST
ROSCAD und 21.00
04.
19 RO
O DE
03.
04. SUMIDE
ROSCAD und 33.00
BRONCE
04.
20 RO
O DEDE
03. DE 2"
SUMIDE und 11.00
04. BRONCE
BRONCE
04.
21 RO DE
DE 4"
2"
03.04.05
CMARAS DE
04. BRONCE
22 DE DE 3"
03. INSPECCIN CAJA DE und 10.00
04. REGIST
03.
05. CAJA
RO DEDE und 1.00
04.
01 REGIST
12"X24"
04
05. INSTALACIONES RO DE
02 ELECTRICAS 1.00Ym
04. TRABAJOS
ELECTROMECANI
01
04.01.01 CAS PRELIMINAR
TRAZOS,
ES m2 3,043.67
NIVELES Y
04. MOVIMIENTO
REPLANTEO
02
04.02.01
DE TIERRAS
PRELIMINAR
EXCAVACION m3 40.00
04.02.02
DE
RELLENO
ZANJA,TERRE Y m3 28.00
04.02.03
COMPACTACI
NO NORMAL
ELIMINACION
ON DE m3 12.00
MATERIAL
MATERIAL
04. TUBERIAS
EXCEDENTE Y
PROPIO
03
04.03.01
DUCTO
TUBO PVC- m 4,818.00
04.03.02
SAP DE
TUBO
20mmXPVC- 3m m 129.00
04.03.03
SAP DE
TUBO
25mmXPVC- 3m m 16.00
04.03.04
SAP DE
TUBO
50mmXPVC- 3m m 35.00
SAP DE
04. CONDUCTOR
80mmX 3m
04
04.04.01
ES Y/O
CONDUCTOR
CABLES m 883.00
04.04.02
TIPO LSOH DE
CONDUCTOR
2-1x4mm2 m 2,695.00
04.04.03
TIPO
+2.5mm2 LSOH DE
CONDUCTOR
2(TIERRA)
- 1x2.5mm2 + m 35.00
04.04.04
N2XOH
2.5mm2 3 - 1 X
CONDUCTOR
70 mm2 m 16.00
(TIERRA)
04.04.05
N2XOH 3 - 1 X
CONDUCTOR
25 mm2 m 45.00
04.04.06
N2XOH 3 - 1 x
CONDUCTOR
10 mm2 m 29.00
04.04.07
N2XOH 3 - 1 x
CONDUCTOR
10 mm2+ 1X m 7.00
04.04.08
N2XOH
2.5mm2(TIERR 3-1X
CONDUCTOR
4A)mm2 + 1 X m 65.00
04.04.09
N2XOH
2.5mm2(TIERR2 -1 X
CONDUCTOR
6A)mm2 + 1x m 12.00
04.04.10
N2XOH 2-1X
2.5mm2(TIERR
CONDUCTOR
4A)mm2 + 1 X m 31.00
NYY 1 - 2 X 2.5
2.5mm2(TIERR
04. CAJAS
mm2 DE
A) + 1 X
05
04.05.01
PASO Y
1.5mm2(TIERR
CAJA
BUZONES DE DE und 53.00
A)
04.05.02
INTERCONEXI
REGISTRO
BUZON
ON DE DE GLB 6.00
04.05.03
CONCRETO
100X100X100m
RED
ARMADO. m 77.00
m
SUBTERRNE
04. ARTEFACTO
A
06
04.06.01
S DE
FLUORESCENTE ILUMINACIO und 92.00
DE 3 X18W
REJILLA N
04.06.02
INC/EQUIPO Y
PANTALLA FLUORESCEN und 31.00
04.06.03 CUADRADO CON TE DE 2 X36W
SPOT LAIGHTY
INC/EQUIPO und 118.00
04.06.04
CON FOCO
PANTALLA
DICROICO
LED 10W und 346.00
RECTANGULA
LEDS DE 10W
04.06.05 PARA
R
LUMINARIA
LUZ BLANCA und 12.00
EMPOTRAR
TIPO
PARA
LUMINARIA TECHO
04.06.06
04.07.03
04.07.04
TABLERO ELECTRICO GAB.METALICO AUTOSOPORTADO P/DIST PARA 5 CIRCUITOS TIPO TGD CON ANALIZADOR DE REDES
TABLERO ELECTRICO GAB.METALICO EMPOTRADO P/DIST PARA 6 CIRCUITOS TIPO STGD TRIFASICO
TABLERO DISTRIBUCION CAJA METALICA EMPOTRADO P/DIST PARA 8 CIRCUITOS TIPO TD1 MONOFASICO
TABLERO DISTRIBUCION CAJA METALICA EMPOTRADO P/DIST PARA 10 CIRCUITOS TIPO TD2 MONOFASICO
und und und
und
1.00 3,297.56 3,297.56
1.00 1,013.19 1,013.19
1.00 934.02 934.02
1.00 925.05 925.05
Precio S/. Parcial S/.
292.88 5,857.60
163.54 2,453.10
142.55 855.30
110.51 1,326.12
1,727.69
815.00 815.00
912.69 912.69
12,432.90
4,144.30 12,432.90
64,016.74
100.67 1,208.04
10,572.49
82.85 10,572.49
6,465.15
198.60 6,156.60
102.85 308.55
14,754.60
1,475.46 14,754.60
13,766.46
361.78 4,341.36
516.17 6,194.04
110.51 884.08
762.15 1,524.30
411.34 822.68
17,250.00
17,250.00 17,250.00
73,615.01
5,991.72
57.08 2,397.36
54.46 3,594.36
45,618.94
56.30 13,630.23
58.65 733.13
61.81 9,144.79
109.78 2,470.05
112.94 5,082.30
63.59 10,730.81
65.94 1,236.38
69.10 2,591.25
3,430.03
129.39 2,846.58
116.69 583.45
16,567.76
20.82 1,915.44
27.73 499.14
17.68 17.68
23.76 213.84
21.77 261.24
16.36 32.72
18.40 404.80
15.69 1,270.89
19.00 342.00
16.00 2,208.00
17.99 359.80
20.28 182.52
15.90 190.80
17.91 214.92
24.42 1,294.26
20.94 397.86
35.81 1,181.73
43.82 482.02
42.75 1,453.50
50.74 1,065.54
57.13 1,885.29
63.07 693.77
2,006.56
165.75 1,657.50
349.06 349.06
691,421.31
3,682.84
1.21 3,682.84
2,823.04
43.70 1,748.00
27.80 778.40
24.72 296.64
31,341.85
6.15 29,630.70
6.62 853.98
10.02 160.32
19.91 696.85
38,209.95
6.09 5,377.47
5.58 15,038.10
147.38 5,158.30
87.38 1,398.08
57.98 2,609.10
60.08 1,742.32
66.08 462.56
64.48 4,191.20
60.88 730.56
48.46 1,502.26
4,633.09
15.33 812.49
280.00 1,680.00
27.80 2,140.60
84,748.82
112.07 10,310.44
106.98 3,316.38
235.36 27,772.48
106.98 37,015.08
191.87 2,302.44
168.00 4,032.00
15,311.94
1.00 3,297.56 3,297.56
04.07.05 TABLERO DISTRIBUCION CAJA METALICA EMPOTRADO P/DIST PARA 8 und 2.00
CIRCUITOS TIPO TD3 Y TD6 MONOFASICO
04.07.06 TABLERO DISTRIBUCION CAJA METALICA EMPOTRADO P/DIST PARA 9 und 2.00
CIRCUITOS TIPO TD4 Y TD5 MONOFASICO
04.07.07 TABLERO DISTRIBUCION CAJA METALICA TIPO T.SALA DE USOS und 1.00
MULTIPLES
04.07.08 TABLERO DISTRIBUCION CAJA METALICA TIPO T. LABORATORIO DE und 1.00
COMPUTO
04.07.09 TABLERO DE DISTRIBUCION CAJA METALICA TIPO T. ASCENSORES und 1.00
04.07.10 SUB TABLERO DISTRIBUCION CAJA METALICA TIPO STD-1 und 1.00
04.07.11 SUB TABLERO DISTRIBUCION CAJA METALICA TIPO STD-2 und 1.00
04.08.06 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE C/TIERRA EN EL PISO pto 24.00
04.08.07 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE C/TIERRA A MEDIA pto 4.00
ALTURA
04.08.08 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE C/TIERRA EN TECHO pto 12.00
04.08.09 SALIDA DE FUERZA pto 3.00
05.02 ACCESORIOS
06 SISTEMAS ELECTRONICOS
914.87 1,829.74
827.61 827.61
1,025.93 1,025.93
1,623.15 1,623.15
725.72 725.72
665.73 665.73
220.57 882.28
18,342.45
14.05 8,753.15
35.91 1,472.31
50.47 1,665.51
40.10 1,082.70
41.29 3,963.84
24.10 578.40
24.10 96.40
41.29 495.48
78.22 234.66
11,301.00
1,342.20 5,368.80
5,932.20 5,932.20
5,407.92
26.21 1,467.76
70.36 3,940.16
302,849.92
151,424.96 302,849.92
84,745.76
42,372.88 84,745.76
80,652.06
58,141.68 58,141.68
22,510.38 22,510.38
2,397.47
2,397.47 2,397.47
4,973.20
157.08 2,513.28
86.90 347.60
66.01 1,056.16
66.01 1,056.16
13,277.15
1,148.40
12.76 1,148.40
2,032.84
33.31 133.24
48.67 1,168.08
30.48 731.52
10,095.91
492.90 1,306.19
53.42 8,316.43
5.36 473.29
965,616.54
37,542.20
Item Descripcin Und. Metrado
06.01.01 SUMINISTRO DE SERVIDOR DE DATOS und 1.00
06.02.02 INSTALACION DEL SISTEMA DE COMPUTO PARA LAB Y AULAS glb 50.00
06.04.01.01 Suministro de Tomacorriente doble con espiga a tierra 15A-250V und 15.00
06.04.01.02 Suministro de Placa de baquelita para tomacorriente doble con espiga a tierra und 15.00
06.05.01 CANALETAS
06.05.03.01 SUMINISTRO DE CAJA 2"X4"X1.45" EMPOTRABLE PARA DATOS Y VOZ und 13.00
07.01 MESAS
07.02 SILLAS
08.01.03 SEALIZACION
2,542.37 15,254.22
1,694.92 10,169.52
183,962.00
2,831.78 141,589.00
847.46 42,373.00
64,815.69
21,033.90
508.47 3,050.82
296.61 7,711.86
1,288.14 7,728.84
423.73 2,542.38
43,781.79
64.96 1,818.88
63.26 379.56
828.40 4,970.40
132.95 797.70
120.88 6,285.76
1,963.45 3,926.90
133.59 267.18
2,896.14 2,896.14
649.89 1,949.67
46.55 2,746.45
198.49 2,183.39
296.92 3,563.04
7,515.31 7,515.31
4,481.41 4,481.41
419.40
419.40
25.42 381.30
2.54 38.10
678,877.25
25,906.80
2,542.37 25,423.70
38.14 381.40
4.24 42.40
5.93 59.30
11,217.37
8.06 2,168.14
9.18 4,011.66
7.53 5,037.57
641,753.08
2.89 37.57
0.36 21.96
8.94 545.34
268.13 804.39
33.90 101.70
1,228.81 6,144.05
320.00 640.00
1,864.41 113,729.01
694.92 2,779.68
8,474.58 516,949.38
212,140.00
39,600.00
800.00 5,600.00
800.00 1,600.00
2,000.00 6,000.00
400.00 22,400.00
500.00 4,000.00
149,040.00
650.00 70,200.00
180.00 5,940.00
150.00 18,900.00
180.00 54,000.00
23,500.00
800.00 8,800.00
800.00 9,600.00
300.00 5,100.00
106,816.24
47,638.31
1,680.00
110.00 880.00
100.00 800.00
1,369.60
1.65 247.50
15.00 600.00
3.50 28.00
3.09 123.60
2.47 370.50
4,632.40
115.81 4,632.40
6,456.31
168.84 1,688.40
425.57 425.57
1,039.37 2,078.74
241.80 241.80
210.90 421.80
400.00 1,600.00
1,800.00
450.00 900.00
450.00 900.00
27,250.00
250.00 5,000.00
250.00 5,000.00
250.00 5,000.00
0.80 2,400.00
0.50 1,500.00
20.00 8,000.00
350.00 350.00
1,400.00
500.00 1,000.00
200.00 400.00
3,050.00
3,050.00 3,050.00
59,177.93
6,006.01 6,006.01
492.13 39,370.40
2,463.35 2,463.35
1,265.64 1,265.64
Item Descripcin Und. Metrado
08.02.05 CAPACITACI GLB 1.00
ON EN
08.02.06 SEGURIDAD
RECURSO GLB 1.00
Y SALUD
PARA
08.02.07
RESPUESTA
DURANTE EL TRABAJO ANTE
CONO DE SEALIZACION DE 0.50M DE ALTO EMERGENCI und
35.00 50.85 1,779.75A EN
SEGURIDAD
COSTO Y SALUD 6,462,972.00
DIRECT
GASTO 175,429.90
O
S
GASTO
GENER 729,386.18
S
ALES
UTILID
GENER 646,297.20
FIJOS
AD
ALES
(2.71%)
====== ==============
(10.00%
VARIAB
======
)LES
SUB
===== 8,014,085.28
(11.29%
TOTAL
)
IGV
DEL 1,442,535.35
(18%)
PRESU
====== ==============
PUEST
======
O
PRESU 9,456,620.63
====
PUEST
EXPEDI
O DE 141,849.31
ENTE
OBRA
SUPER
TECNIC 378,264.83
VISION
O(1.50
======
(4.00%) ==============
%)
======
PRESU
==== 9,976,734.77
PUEST
O
TOTAL
Precio S/. Parcial S/.
7,380.00 7,380.00
912.78 912.78