Professional Documents
Culture Documents
REGION : LAMBAYEQUE
LOCALIDADES
Corta 4 3 10 12 29
Acometidas
Larga 0 1 3 5 9
DESCRIPCION
SUMINISTRO DE MATERIALES
CONDUCTORES Y CABLES
LUMINARIA P´ LAMP. VAPOR SODIO ALTA PRES 50 W, INC.EQUIP. (01 solo Cuerpo)
LAMP'S VAPOR DE SODIO ALTA PRES. 50 W E-27, TUBULAR.
PASTORAL PARAB' A°G° PS/1.76m/1.78m/38.1mmø/15°
PASTORAL PARAB' A°G° PS/1.63m/0.82m/38.1mmø/15°
PASTORAL PARAB' A°G° PS/0.95m/0.70m/38.1mmø/15°
CONEXIONES DOMICILIARIAS
COSTO DIRECTO
SAN SAN BENITO
AMAUTA MERCEDES SUB TOTAL X PARTIDA
BARTOLO Y SAN PEDRO
S DE PERSONAL
METRADO DE PRESUPUESTO REFERENCIAL RED SECUNDARI
PROYECTO : RED DE DISTRIBUCIÓN SECUNDARIA 440/220 V- CASERÍO CASA BLANCA - PROLONGACION AMA
UBICACIÓN : DISTRITOMORROPE, PROVINCIA DE LAMBAYEQUE - DEPARTAMENTO DE LAMBAYEQUE.
FECHA : OCTUBRE 2016
ITEM DESCRIPCION UNIDAD
SUMINISTRO DE MATERIALES
2.01 CABLE AUTOP. AL. TIPO CAAI, C/PORT. AL-AL FORRADO 2x35+1x16+P/25mm2 ML
2.03 CORDON PORTATIL DE COBRE (NLT) 2x2.5 mm2 PARA ALUMBRADO PUBLICO ML
3.11 MORDAZA CONICA TERMINAL- PARA AUTOPORT. AL (25-35)mm², TIPOP MANDIBULA PZA
3.12 MORDAZA DE SUSPENSION - PARA AUTOPORT. AL (25-35)mm² PLASTIFICADA PZA
COSTO DIRECTO
ED SECUNDARIA
A - PROLONGACION AMAUTA METRADO DE MATERIALES
E LAMBAYEQUE. METRADO DE MATERIALES
ESTRUCTURA
CANTIDAD C. UNIT C. PARCIAL P0 P1 P2 P3 P4 P5 P6 TOTAL
ARMA E3-BT E1 E4 E1 E1 E4 E3
3 440.68 1,322.04 0 0 0 1 1 0 0 2
3 491.53 1,474.59 0 0 1 0 0 1 1 3
0 0.00 0.00 0 0 0 0 0 0 0 0
0 0.00 0.00 0 1 0 0 0 0 0 1
3 18.64 55.92 0 1 1 1 1 1 1 6
3 30.00 90.00 0 0.3333 0.3333 0.3333 0.3333 0.3333 0.3333 2
2 55.18 110.36 0 0.25 0.25 0.25 0.25 0.25 0.25 1.5
3,052.91
246 8.47 1,322.04 5.00 18.00 29.00 35.00 34.00 34.00 24.00 187.95
0 4.80 0.00 0 0 5 5 5 5 5 25
1,322.04
2 237.29 474.58 0 0 1 0 0 0 1 2
0 0 10 0 0 0 10 20
0 0 1 0 0 0 1 2
0 0 1 0 0 0 1 2
0 0 1 0 0 0 1 2
0 0 1 0 0 0 1 2
0 0 1 0 0 0 1 2
0 0 0 0 0 0 0 0
0 0 1 0 0 0 1 2
4 271 1,084.76 0 0 1 0 0 1 0 2
0 0 10 0 0 10 0 20
0 0 1 0 0 1 0 2
0 0 1 0 0 1 0 2
0 0 1 0 0 1 0 2
0 0 4 0 0 4 0 8
0 0 1 0 0 1 0 2
0 0 1 0 0 1 0 2
0 0 1 0 0 1 0 2
0 0 2 0 0 2 0 4
0 0 3 0 0 3 0 6
0 0 0 0 0 0 0 0
3 3.39 10.17 0 0 1 0 0 0 1 2
3 3.05 9.15 1 0 0 0 0 0 0 1
2 2.71 5.42 0 0 0 0 0 0 0 0
7 2.97 20.79 0 0 2 1 1 1 4 9
7 2.71 18.97 0 0 0 0 0 0 0 0
0 7.00 0.00 3 0 0 0 0 0 0 3
0 5.00 0.00 0 0 2 1 1 1 4 9
20 0.21 4.20 2 4 4 4 4 4 2 24
2 28.81 57.62 0 0 0 0 0 0 0 0
0 28.81 0.00 0.05 0 0.15 0.05 0.05 0.05 0.45 1
0 4.00 0.00 0.05 0 0.15 0.05 0.05 0.05 0.45 1
0 5.08 0.00 0 0 0 0 0 0 0 0
7 5.76 40.32 1 0 2 0 0 2 1 6
3 8.05 24.15 0 1 0 1 1 0 0 3
8 6.78 54.24 0 0 0 0 0 0 0 0
0 6.78 0.00 0 1 0 1 1 0 0 3
1 7.63 7.63 0 0 0 0 0 0 0 0
0 6.78 0.00 1 0 2 0 0 2 1 6
0 7.63 0.00 0 0 0 0 0 0 0 0
5 6.47 32.35 0 0 0 0 0 0 0 0
1 6.78 6.78 0 0 0 0 0 0 0 0
0 6.78 0.00 1 0 1 0 0 1 0 3
0 50.00 0.00 0 0 0 0 0 0 0 0
12 15.25 183.00 0 0 2 2 2 2 2 10
0 20.34 0.00 0 0 0 0 0 0 0 0
2,034.13
0 0 1 1 1 1 1
6 177.97 1,067.82 0 0 1 1 1 1 1 5
6 59.32 355.92 0 0 1 1 1 1 1 5
6 38.14 228.84 0 0 0 0 0 0 0 0
0 38.14 0.00 0 0 1 1 1 1 1 5
0 38.14 0.00 0 0 0 0 0 0 0 0
1,652.58
0 0 1 0 0 0 3 4
C C C
0 12.43 0.00 0 0 0 0 0 0 0 0
0 10.17 0.00 0 0 0 0 0 0 0 0
0 10.17 0.00 0 0 0 0 0 0 0 0
6 67.8 406.80 0 0 1 0 0 0 3 4
6 50.85 305.10 0 0 1 0 0 0 3 4
120 4.75 570.00 0 0 20 0 0 0 60 80
6 25.42 152.52 0 0 1 0 0 0 3 4
6 25.42 152.52 0 0 0 0 0 0 0 0
0 25.42 0.00 0 0 1 0 0 0 3 4
0 25.42 0.00 0 0 0 0 0 0 0 0
0 2.00 0.00 0 0 2 0 0 0 6 8
0 10.00 0.00 0 0 1 0 0 0 1 2
0 4.00 0.00 0 0 1 0 0 0 2 3
0 6.00 0.00 0 0 0.4 0 0 0 1.2 1.6
0 0.50 0.00 0 0 8 0 0 0 24 32
0 2.50 0.00 0 0 1 0 0 0 3 4
0 7.00 0.00 0 0 0 0 0 0 0 0
1,586.94
S/. 9,648.60
S/. 1,500.00
S/. 3,184.04
S/. 1,929.72
S/. 482.43
S/. 16,744.79
PRESUPUESTO
881.36
1474.59
0
0
111.84
60
82.77
2,610.56
1591.9365
120
1,711.94
474.58
542.38
6.78
3.05
0
26.73
0
21
45
5.04
0
28.81
4
0
34.56
24.15
0
20.34
0
40.68
0
0
0
20.34
0
152.5
0
1,449.94
889.85
296.6
0
190.7
0
1,377.15
271.2
203.4
380
101.68
0
101.68
0
16
20
12
9.6
16
10
0
1,141.56
TOTAL 187.95 0 0 2 2 3 2 0 2 5 0 4
TOTAL 219.45 1 0 0 4 3 4 0 2 7 4 3
PLANILLA DE METRADO DE REDES DE DISTRIBUCIÓN SECUNDARIA DEL PROYECTO EN ZONAS DE CONCESION
CALLE : LA MERCED
CENTRO POBLADO : CRUZ DE MEDANO
DISTRITO : MORROPE
PROVINCIA : LAMBAYEQUE
REGION : LAMBAYEQUE
PUNTO DE ALIMENTACION:
ALUMB.
CONDUCTOR POSTES CAC TIPO DE RETENIDA AC
PUBLICO
PUNT. ARMADO Existente EXTENSOR
Existente Existente Nuevo Nuevo PUESTA A
Long (m) Tipo (Media (8/300) Inclinada Vertical TIERRA Lumin. 50W Corta
(8/200) (8/300) (8/200)
Tension)
P.A. 5.00 3x35+16+P25 E3 1
1 16.00 3x35+16+P25 E4 1 1 1 1 1
2 35.00 3x35+16+P25 E1 1 0 1 1 2
3 36.00 3x35+16+P25 E1 1 1 1 5
4 37.00 3x35+16+P25 E3 1 1 1 1 1 2
TOTAL 135.45 1 0 0 2 2 2 0 1 4 4 10
TOTAL 438.90 0 0 1 5 9 6 4 3 14 6 12
CUNDARIA DEL PROYECTO EN ZONAS DE CONCESION DE ELECTRONORTE
ACOMETIDAS
CAJA DE
DERIVACION
Larga Fachada Murete
0 3 1 0
ACOMETIDAS
CAJA DE
DERIVACION
CUNDARIA DEL PROYECTO EN ZONAS DE CONCESION DE ELECTRONORTE
CAJA DE
DERIVACION
Larga Fachada Murete
1 2
1
1
1 3 1 0
CUNDARIA DEL PROYECTO EN ZONAS DE CONCESION DE ELECTRONORTE
ACOMETIDAS
CAJA DE
DERIVACION
Larga Fachada Murete
1
1 3
2 7 1
2
3 12 1 1
ACOMETIDAS
CAJA DE
DERIVACION
Larga Fachada Murete
CUNDARIA DEL PROYECTO EN ZONAS DE CONCESION DE ELECTRONORTE
1 1
2 3 1 1
1
2
2
1
2
1
2 1 2
5 11 6 1
METRADO DE PRESUPUESTO REFERENCIAL RED SECUNDARIA
PROYECTO : RED DE DISTRIBUCIÓN SECUNDARIA 440/220 V- CASERÍO CRUZ DEL MEDANO CALLE SAN BENI
SAN PEDRO"
UBICACIÓN : DISTRITOMORROPE, PROVINCIA DE LAMBAYEQUE - DEPARTAMENTO DE LAMBAYEQUE.
FECHA : OCTUBRE 2016
ITEM DESCRIPCION UNIDAD
SUMINISTRO DE MATERIALES
2.01 CABLE AUTOP. AL. TIPO CAAI, C/PORT. AL-AL FORRADO 2x35+1x16+P/25mm2 ML
2.03 CORDON PORTATIL DE COBRE (NLT) 2x2.5 mm2 PARA ALUMBRADO PUBLICO ML
3.11 MORDAZA CONICA TERMINAL- PARA AUTOPORT. AL (25-35)mm², TIPOP MANDIBULA PZA
3.12 MORDAZA DE SUSPENSION - PARA AUTOPORT. AL (25-35)mm² PLASTIFICADA PZA
4.01 LUMINARIA P´ LAMP. VAPOR SODIO ALTA PRES 50 W, INC.EQUIP. (01 solo Cuerpo) CJTO
4.02 LAMP'S VAPOR DE SODIO ALTA PRES. 50 W E-27, TUBULAR. CJTO
4.03 PASTORAL PARAB' A°G° PS/1.76m/1.78m/38.1mmø/15° CJTO
PASTORAL PARAB' A°G° PS/1.63m/0.82m/38.1mmø/15° CJTO
PASTORAL PARAB' A°G° PS/0.95m/0.70m/38.1mmø/15° CJTO
COSTO DIRECTO
RED SECUNDARIA
3 440.68 1,322.04 0 0 0 0 0 0 0 1
7 491.53 3,440.71 0 1 1 1 1 1 1 0
0 0.00 0.00 0 0 0 0 0 0 0 0
0 0.00 0.00 0 0 0 0 0 0 0 0
5 18.64 93.20 0 1 1 1 1 1 1 1
5 30.00 150.00 0 0.3333 0.3333 0.3333 0.3333 0.3333 0.3333 0.3333
3 55.18 165.54 0 0.25 0.25 0.25 0.25 0.25 0.25 0.25
5,171.49
347 8.47 2,939.09 5.00 24.00 30.00 20.00 33.00 32.00 20.00 34.00
30 4.8 144.00 0 5 5 3 3 5 3 3
3,083.09
3 237.29 711.87 0 0 0 0 1 0 0 0
0 0 0 0 10 0 0 0
0 0 0 0 1 0 0 0
0 0 0 0 1 0 0 0
0 0 0 0 1 0 0 0
0 0 0 0 1 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 1 0 0 0
6 271 1,627.14 1 1 0 1 1 1 1 0
0 10 0 10 10 10 10 0
0 1 0 1 1 1 1 0
0 1 0 1 1 1 1 0
0 1 0 1 1 1 1 0
0 4 0 4 4 4 4 0
0 1 0 1 1 1 1 0
0 2 0 2 2 2 2 0
0 1 0 1 1 1 1 0
0 2 0 2 2 2 2 0
3 3 0 3 3 3 3 0
0 0 0 0 0 0 0 0
3 3.39 10.17 0 0 0 0 1 0 0 0
6 3.05 18.30 1 0 1 0 0 1 0 0
2 2.71 5.42 0 0 0 0 1 0 0 0
11 2.97 32.67 0 1 1 2 5 1 2 3
11 2.71 29.81 0 0 0 0 0 0 0 0
0 7.00 0.00 3 0 3 0 0 2 0 0
0 5.00 0.00 0 1 1 2 6 1 2 3
34 0.21 7.14 2 4 6 4 2 6 4 4
3 28.81 86.43 0 0 0 0 0 0 0 0
0 28.81 0.00 0.05 0.05 0.1 0.1 0.55 0.1 0.1 0.15
0 4.00 0.00 0.05 0.05 0.1 0.1 0.55 0.1 0.1 0.15
0 5.08 0.00 0 0 0 0 0 0 0 0
13 5.76 74.88 1 2 1 2 1 2 2 0
4 8.05 32.20 0 0 1 0 0 0 0 1
15 6.78 101.70 0 0 0 0 0 0 0 0
0 6.78 0.00 0 0 1 0 0 0 0 1
1 7.63 7.63 0 0 0 0 0 0 0 0
0 6.78 0.00 1 2 1 2 1 2 2 0
0 7.63 0.00 0 0 0 0 0 0 0 0
10 6.47 64.70 0 0 0 0 0 0 0 0
1 6.78 6.78 0 0 0 0 0 0 0 0
0 6.78 0.00 1 1 0 1 0 0 1 0
0 50.00 0.00 0 0 0 1 1 0 0 0
20 15.25 305.00 0 2 2 2 2 2 2 2
0 20.34 0.00 0 0 0 0 0 0 0 0
3,121.84
0 1 1 1 1 1 1 1
10 177.97 1,779.70 0 1 1 1 1 1 1 1
10 59.32 593.20 0 1 1 1 1 1 1 1
10 38.14 381.40 0 0 0 0 0 0 0 0
0 38.14 0.00 0 1 1 0 0 1 0 0
0 38.14 0.00 0 0 0 1 1 0 1 1
2,754.30
0 0 0 1 4 0 1 2
C C C C
4 12.43 49.72 0 0 0 0 2 0 0 0
0 12.43 0.00 0 0 0 0 1 0 0 0
2 10.17 20.34 0 0 0 0 0 0 0 0
22 67.8 1,491.60 0 0 0 1 4 0 1 2
22 50.85 1,118.70 0 0 0 1 4 0 1 2
420 4.75 1,995.00 0 0 0 20 80 0 20 40
22 25.42 559.24 0 0 0 1 4 0 1 2
22 25.42 559.24 0 0 0 1 4 0 1 2
0 25.42 0.00 0 0 0 1 4 0 1 2
0 25.42 0.00 0 0 0 0 0 0 0 0
0 2.00 0.00 0 0 0 2 8 0 2 4
0 10.00 0.00 0 0 0 1 1 0 1 1
0 4.00 0.00 0 0 0 1 2 0 1 2
0 6.00 0.00 0 0 0 0.4 1.6 0 0.4 0.8
0 0.50 0.00 0 0 0 8 32 0 8 16
0 2.50 0.00 0 0 0 1 4 0 1 2
0 7.00 0.00 0 0 0 0 1 0 0 0
5,793.84
S/. 19,924.56
S/. 1,500.00
S/. 6,575.10
S/. 3,984.91
S/. 996.23
S/. 32,980.80
P6 P7 P8 P9 P10 P11 P12 TOTAL PRESUPUESTO
E1 E1 E1 E1 E1 E1 E3
0 1 1 0 1 1 0 5 2203.4
1 0 0 1 0 0 1 9 4423.77
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1 1 1 1 1 1 1 14 260.96
0.3333 0.3333 0.3333 0.3333 0.3333 0.3333 0.3333 4.66667 140
0.25 0.25 0.25 0.25 0.25 0.25 0.25 3.5 193.13
7,221.26
3,890.28
1 0 0 0 1 3 711.87
10 0 0 0 0 0 10 30
1 0 0 0 0 0 1 3
1 0 0 0 0 0 1 3
1 0 0 0 0 0 1 3
1 0 0 0 0 0 1 3
0 0 0 0 0 0 0 0
1 0 0 0 0 0 1 3
1 0 0 2 0 0 1 10 2711.9
10 0 0 20 0 0 10 90
1 0 0 2 0 0 1 9
1 0 0 2 0 0 1 9
1 0 0 2 0 0 1 9
4 0 0 8 0 0 4 36
1 0 0 2 0 0 1 9
2 0 0 4 0 0 2 18
1 0 0 2 0 0 1 9
2 0 0 4 0 0 2 18
3 0 0 6 0 0 3 30
1 0 0 1 0 0 0 2
1 0 0 0 0 0 1 3 10.17
0 0 0 0 0 0 0 3 9.15
0 0 0 0 0 0 0 1 2.71
3 1 2 3 2 1 4 31 92.07
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 8 56
3 1 2 3 2 1 4 32 160
4 4 4 4 4 4 2 58 12.18
0 0 0 0 0 0 0 0 0
0.2 0.05 0.1 0.15 0.1 0.05 0.45 2 57.62
0.2 0.05 0.1 0.15 0.1 0.05 0.45 2 8
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 1 12 69.12
1 1 1 1 1 1 0 8 64.4
0 0 0 0 0 0 0 0 0
1 1 1 1 1 1 0 8 54.24
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 1 12 81.36
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 4 27.12
0 0 1 1 1 0 1 6 300
2 2 2 2 2 2 2 28 427
0 0 0 0 0 0 0 0 0
4,854.91
1 1 1 1 1 1 1
1 1 1 1 1 1 1 14 2491.58
1 1 1 1 1 1 1 14 830.48
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 3 114.42
1 0 0 1 0 0 1 7 266.98
3,703.46
2 0 1 2 1 0 3
C C C
0 0 0 0 0 0 0 2 24.86
0 0 0 0 0 0 0 1 12.43
0 0 0 0 0 0 0 0 0
2 0 1 2 1 0 3 17 1152.6
2 0 1 2 1 0 3 17 864.45
40 0 20 40 20 0 60 340 1615
2 0 1 2 1 0 3 17 432.14
2 0 1 2 1 0 3 17 432.14
2 0 0 2 0 0 3 15 381.3
0 0 0 0 0 0 0 0 0
4 0 2 4 2 0 6 34 68
1 0 0 1 0 0 1 7 70
2 0 0 2 0 0 2 12 48
0.8 0 0.4 0.8 0.4 0 1.2 6.8 40.8
16 0 8 16 8 0 24 136 68
2 0 1 2 1 0 3 17 42.5
0 0 0 0 0 0 0 1 7
5,259.22
2.01 CABLE AUTOP. AL. TIPO CAAI, C/PORT. AL-AL FORRADO 2x35+1x16+P/25mm2 ML
2.03 CORDON PORTATIL DE COBRE (NLT) 2x2.5 mm2 PARA ALUMBRADO PUBLICO ML
3.11 MORDAZA CONICA TERMINAL- PARA AUTOPORT. AL (25-35)mm², TIPOP MANDIBULA PZA
3.12 MORDAZA DE SUSPENSION - PARA AUTOPORT. AL (25-35)mm² PLASTIFICADA PZA
COSTO DIRECTO
ED SECUNDARIA
ANEXO SAN BARTOLO
DE LAMBAYEQUE. METRADO DE MATERIALES
ESTRUCTURA
CANTIDAD C. UNIT C. PARCIAL P0 P1 P2 P3 P4 P5 P6
ARMADO E3-MT E4 E1 E4 E4 E1 E1
2 440.68 881.36 0 0 1 0 0 1 1
6 491.53 2,949.18 0 1 0 1 1 0 0
0 0.00 0.00 0 0 0 0 0 0 0
0 0.00 0.00 0 0 0 0 0 0 0
4 18.64 74.56 0 1 1 1 1 1 1
4 30.00 120.00 0 0.3333 0.3333 0.3333 0.3333 0.3333 0.3333
3 55.18 165.54 0 0.25 0.25 0.25 0.25 0.25 0.25
4,190.64
244 8.47 2,066.68 5.00 25.00 37.00 37.00 19.00 29.00 29.00
10 4.8 48.00 0 3 3 3 3 3 3
2,114.68
2 237.29 474.58 0 1 0 0 0 0 0
0 10 0 0 0 0 0
0 1 0 0 0 0 0
0 1 0 0 0 0 0
0 1 0 0 0 0 0
0 1 0 0 0 0 0
0 0 0 0 0 0 0
0 1 0 0 0 0 0
6 271 1,627.14 0 1 0 1 1 0 0
0 10 0 10 10 0 0
0 1 0 1 1 0 0
0 1 0 1 1 0 0
0 1 0 1 1 0 0
0 4 0 4 4 0 0
0 1 0 1 1 0 0
0 1 0 1 1 0 0
0 1 0 1 1 0 0
0 2 0 2 2 0 0
0 3 0 3 3 0 0
0 0 0 0 0 0 0
3 3.39 10.17 0 1 0 0 0 0 0
6 3.05 18.30 1 0 0 0 0 0 0
2 2.71 5.42 0 0 0 0 0 0 0
9 2.97 26.73 0 1 1 1 1 3 2
9 2.71 24.39 0 0 0 0 0 0 0
0 7.00 0.00 3 0 0 0 0 0 0
0 5.00 0.00 0 1 1 1 1 3 2
30 0.21 6.30 0 4 4 4 4 4 4
3 28.81 86.43 0 0 0 0 0 0 0
0 28.81 0.00 0.05 0.1 0.05 0.05 0.05 0.15 0.1
0 4.00 0.00 0.05 0.1 0.05 0.05 0.05 0.15 0.1
0 5.08 0.00 0 0 0 0 0 0 0
13 5.76 74.88 0 2 0 2 2 0 0
2 8.05 16.10 0 0 1 0 0 1 1
13 6.78 88.14 0 0 0 0 0 0 0
0 6.78 0.00 0 0 1 0 0 1 1
1 7.63 7.63 0 0 0 0 0 0 0
0 6.78 0.00 0 2 0 2 2 0 0
0 7.63 0.00 1 0 0 0 0 0 0
5 6.47 32.35 0 0 0 0 0 0 0
1 6.78 6.78 0 0 0 0 0 0 0
0 6.78 0.00 0 1 0 1 1 0 0
0 50.00 0.00 0 0 0 0 1 1 1
16 15.25 244.00 0 2 2 2 2 2 2
0 20.34 0.00 0 0 0 0 0 0 0
2,749.34
0 1 1 1 1 1 1
8 177.97 1,423.76 0 1 1 1 1 1 1
8 59.32 474.56 0 1 1 1 1 1 1
8 38.14 305.12 0 0 0 0 0 0 0
0 38.14 0.00 0 0 0 0 0 0 0
0 38.14 0.00 0 1 1 1 1 1 1
2,203.44
0 0 0 0 0 2 1
C C
4 12.43 49.72 0 0 0 0 0 0 0
0 0 0 0 0 0 0
2 10.17 20.34 0 0 0 0 0 0 0
8 67.8 542.40 0 0 0 0 0 2 1
8 50.85 406.80 0 0 0 0 0 2 1
160 4.75 760.00 0 0 0 0 0 40 20
8 25.42 203.36 0 0 0 0 0 2 1
8 25.42 203.36 0 0 0 0 0 2 1
0 25.42 0.00 0 0 0 0 0 2 1
0 25.42 0.00 0 0 0 0 0 0 0
0 2.00 0.00 0 0 0 0 0 4 2
0 10.00 0.00 0 0 0 0 0 1 1
0 4.00 0.00 0 0 0 0 0 1 1
0 6.00 0.00 0 0 0 0 0 0.8 0.4
0 0.50 0.00 0 0 0 0 0 16 8
0 2.50 0.00 0 0 0 0 0 2 1
0 7.00 0.00 0 0 0 0 0 0 0
2,185.98
S/. 13,444.08
S/. 1,500.00
S/. 4,436.55
S/. 2,688.82
S/. 672.20
S/. 22,741.65
P7 TOTAL PRESUPUESTO
E3
0 3 1322.04
1=+ 3 1474.59
0 0 0
0 0 0
1 7 130.48
0.3333 2.33333333 70
0.25 1.75 96.565
3,093.68
1,959.54
1 2 474.58
10 20
1 2
1 2
1 2
1 2
0 0
1 2
1 4 1084.76
10 40
1 4
1 4
1 4
4 16
1 4
1 4
1 4
2 8
3 12
0 0
1 2 6.78
0 1 3.05
0 0 0
2 11 32.67
0 0 0
0 3 21
2 11 55
2 26 5.46
0 0 0
0.35 1 28.81
0.35 1 4
0 0 0
1 7 40.32
0 3 24.15
0 0 0
0 3 20.34
0 0 0
1 7 47.46
0 1 7.63
0 0 0
0 0 0
0 3 20.34
1 4 200
2 14 213.5
0 0 0
2,289.85
1
1 7 1245.79
1 7 415.24
0 0 0
0 0
1 7
1,661.03
1 4
C
0 0 0
0 0 0
0 0 0
0 0
1 4 271.2
1 4 203.4
20 80 380
1 4 101.68
1 4 101.68
1 4 101.68
0 0 0
2 8 16
1 3 30
1 3 12
0.4 1.6 9.6
8 32 16
1 4 10
0 0 0
1,253.24
2.01 CABLE AUTOP. AL. TIPO CAAI, C/PORT. AL-AL FORRADO 2x35+1x16+P/25mm2 ML
2.03 CORDON PORTATIL DE COBRE (NLT) 2x2.5 mm2 PARA ALUMBRADO PUBLICO ML
3.11 MORDAZA CONICA TERMINAL- PARA AUTOPORT. AL (25-35)mm², TIPOP MANDIBULA PZA
3.12 MORDAZA DE SUSPENSION - PARA AUTOPORT. AL (25-35)mm² PLASTIFICADA PZA
COSTO DIRECTO
RED SECUNDARIA
DANO - CALLE LAS MERCEDES
LAMBAYEQUE. METRADO DE MATERIALES
ESTRUCTURA
CANTIDAD C. UNIT C. PARCIAL P0 P1 P2 P3 P4 TOTAL
ARMADO E3-MT E4 E1 E1 E4
4 440.68 1,762.72 0 0 1 1 0 2
2 491.53 983.06 0 1 0 0 1 2
0 0.00 0.00 0 0 0 0 0 0
0 0.00 0.00 0 0 0 0 0 0
3 18.64 55.92 0 1 1 1 1 4
3 30.00 90.00 0 0.3333 0.3333 0.3333 0.3333 1.33333
2 55.18 110.36 0 0.25 0.25 0.25 0.25 1
3,002.06
2,007.40
2 237.29 474.58 0 0 0 0 1 1
0 0 0 0 10 10
0 0 0 0 1 1
0 0 0 0 1 1
0 0 0 0 1 1
0 0 0 0 1 1
0 0 0 0 0 0
0 0 0 0 1 1
2 271.19 542.38 0 1 0 0 1 2
0 10 0 0 10 20
0 1 0 0 1 2
0 1 0 0 1 2
0 1 0 0 1 2
0 4 0 0 4 8
0 1 0 0 1 2
0 1 0 0 1 2
0 1 0 0 1 2
0 2 0 0 2 4
0 3 0 0 3 6
0 0 0 0 1 1
6 3.39 20.34 0 0 0 0 1 1
2 3.05 6.10 1 0 0 0 0 1
4 2.71 10.84 0 0 0 1 0 1
7 2.97 20.79 0 2 4 8 3 17
7 2.71 18.97 0 0 0 0 0 0
0 7.00 0.00 3 0 0 0 0 3
0 5.00 0.00 0 2 4 9 3 18
18 0.21 3.78 0 4 4 4 4 16
2 28.81 57.62 0 0 0 0 0 0
0 28.81 0.00 0.05 0.1 0.2 0.45 0.2 1
0 4.00 0.00 0.05 0.1 0.2 0.45 0.2 1
0 5.08 0.00 0 0 0 0 0 0
5 5.76 28.80 0 2 0 0 2 4
4 8.05 32.20 0 0 1 1 0 2
7 6.78 47.46 0 0 0 0 0 0
0 6.78 0.00 0 0 1 1 0 2
1 7.63 7.63 0 0 0 0 0 0
0 6.78 0.00 0 2 0 0 2 4
0 7.63 0.00 1 0 0 0 0 1
5 6.47 32.35 0 0 0 0 0 0
1 6.78 6.78 0 0 0 0 0 0
0 6.78 0.00 0 1 0 0 1 2
0 50.00 0.00 0 0 0 0 0 0
12 15.25 183.00 0 2 2 2 2 8
0 20.34 0.00 0 0 0 0 0 0
1,493.62
0 1 1 1 1
6 177.97 1,067.82 0 1 1 1 1 4
6 59.32 355.92 0 1 1 1 1 4
6 38.14 228.84 0 0 0 0 0 0
0 38.14 0.00 0 0 0 0 0 0
0 38.14 0.00 0 1 1 1 1 4
1,652.58
0 1 3 7 2
C L C C
2 12.43 24.86 0 0 0 2 0 2
10.17 0.00 0 0 0 1 0 1
1 10.17 10.17 0 0 0 0 0 0
0
13 67.8 881.40 0 1 3 7 1 12
13 50.85 661.05 0 1 3 7 1 12
260 4.75 1,235.00 0 20 60 140 20 240
13 25.42 330.46 0 1 3 7 1 12
13 25.42 330.46 0 0 0 0 0 0
0 25.42 0.00 0 1 0 7 2 10
0 25.42 0.00 0 0 3 0 0 3
0 2.00 0.00 0 2 6 14 4 26
0 10.00 0.00 0 1 1 1 1 4
0 4.00 0.00 0 1 2 2 1 6
0 6.00 0.00 0 0.4 1.2 2.8 0.8 5.2
0 0.50 0.00 0 8 24 56 16 104
0 2.50 0.00 0 1 3 7 2 13
0 7.00 0.00 0 0 0 1 0 1
3,473.40
S/. 11,629.06
S/. 1,500.00
S/. 3,837.59
S/. 2,325.81
S/. 581.45
S/. 19,873.91
PRESUPUESTO
881.36
983.06
74.56
40
55.18
2,034.16
1147.2615
57.6
1,204.86
237.29
542.38
3.39
3.05
2.71
50.49
0
21
90
3.36
0
28.81
4
0
23.04
16.1
0
13.56
0
27.12
7.63
0
0
13.56
0
122
0
1,209.49
711.88
237.28
0
0
152.56
1,101.72
24.86
10.17
0
0
813.6
610.2
1140
305.04
0
254.2
76.26
52
40
24
31.2
52
32.5
7
3,473.03