Valorizacion Palccayño Enero

VALORIZACION MENSUAL DE OBRA N° : 05 MES DE FEBRERO DE 2020
MEJORAMIENTO DEL ACCESO A LOS SERVICIOS DE SALUD EN LOS PS I:1 CURANCO, MUTKANI, LLANACCOLLPA, SANTA ROSA, HUACULLO, HUANCARAY Y PALCCAYÑO: PS I: 2 CHUÑOHUACHO, DE LA MICRO RED ANTABAMBA, PROVINCIA DE ANTABAMBA -DEPARTAMENTO DE APURIMAC
ENTIDAD : GOBIERNO REGIONAL DE APURIMAC
SUPERVISOR : ING ASCON VALDIVIA CARLOS MARIANO
EJECUTA : OSCAR WILFREDO LUNA CASTILLO
UBICACIÓN : PALCCAYÑO: PACHACONAS - ANTABAMBA - APURIMAC
MES ANTERIOR MES ACTUAL ACUMULADO SALDO

PRESUPUESTO
ITEM DESCRIPCION Metrado S/. % Metrado S/. % Metrado S/. % Metrado S/. %
UND METRADO PRECIO PARCIAL
01 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD
1 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES

1.01 MOVILIZACION Y DESMOVILIZACION
01.01.01 FLETE TERRESTRE DE MATERIALES GLB 1.00 43,631.43 S/. 43,631.43 0.80 S/. 34,905.14 80.00% 0.10 S/. 4,363.14 10.00% 0.90 S/. 39,268.28 90.00% 0.10 S/. 4,363.15 10.00%
01.01.02 MOVILIZACION DE EQUIPOS, MAQUINARIA Y HERRAMIENTAS GLB 1.00 4,438.86 S/. 4,438.86 0.80 S/. 3,551.09 80.00% 0.10 S/. 443.89 10.00% 0.90 S/. 3,994.98 90.00% 0.10 S/. 443.88 10.00%
1.02 OBRAS PROVISIONALES
01.02.01 ALMACEN, OFICINA Y GUARDIANIA m2 62.00 65.00 S/. 4,030.00 62.00 S/. 4,030.00 100.00% S/. 0.00 0.00% 62.00 S/. 4,030.00 100.00% 0.00 S/. 0.00 0.00%
01.02.02 SERVICIOS HIGIENICOS GLB 1.00 2,000.00 S/. 2,000.00 1.00 S/. 2,000.00 100.00% S/. 0.00 0.00% 1.00 S/. 2,000.00 100.00% 0.00 S/. 0.00 0.00%
01.02.03 ENERGIA ELECTRICA PROVISIONAL mes 6.00 150.00 S/. 900.00 4.00 S/. 600.00 66.67% 2.00 S/. 300.00 33.33% 6.00 S/. 900.00 100.00% 0.00 S/. 0.00 0.00%
01.02.04 CERCO PROVISIONAL CON ARPILLERA m 158.00 32.57 S/. 5,146.06 158.00 S/. 5,146.06 100.00% S/. 0.00 0.00% 158.00 S/. 5,146.06 100.00% 0.00 S/. 0.00 0.00%
01.02.05 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40M und 1.00 778.63 S/. 778.63 1.00 S/. 778.63 100.00% S/. 0.00 0.00% 1.00 S/. 778.63 100.00% 0.00 S/. 0.00 0.00%
1.03 TRABAJOS PRELIMINARES
01.03.01 LIMPIEZA DE TERRENO MANUAL m2 686.00 0.64 S/. 439.04 686.00 S/. 439.04 100.00% S/. 0.00 0.00% 686.00 S/. 439.04 100.00% 0.00 S/. 0.00 0.00%
01.03.02 TRAZO Y REPLANTEO m2 686.00 3.04 S/. 2,085.44 686.00 S/. 2,085.44 100.00% S/. 0.00 0.00% 686.00 S/. 2,085.44 100.00% 0.00 S/. 0.00 0.00%
1.04 SEGURIDAD Y SALUD
01.04.01 EQUIPOS DE PROTECCION INDIVIDUAL GLB 1.00 6,735.00 S/. 6,735.00 0.90 S/. 6,061.50 90.00% 0.10 S/. 673.50 10.00% 1.00 S/. 6,735.00 100.00% 0.00 S/. 0.00 0.00%
01.04.02 RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y SALUD GLB 1.00 1,800.00 S/. 1,800.00 0.50 S/. 900.00 50.00% 0.40 S/. 720.00 40.00% 0.90 S/. 1,620.00 90.00% 0.10 S/. 180.00 10.00%
1.05 REMOCIONES
01.05.01 DESMONTAJE DE PUERTAS DE MADERA und 4.00 11.98 S/. 47.92 4.00 S/. 47.92 100.00% S/. 0.00 0.00% 4.00 S/. 47.92 100.00% 0.00 S/. 0.00 0.00%
01.05.02 DESMONTAJE DE VENTANAS METALICAS und 2.00 14.98 S/. 29.96 2.00 S/. 29.96 100.00% S/. 0.00 0.00% 2.00 S/. 29.96 100.00% 0.00 S/. 0.00 0.00%
01.05.03 DESMONTAJE DE TECHO DE CALAMINA m2 293.76 1.58 S/. 464.14 293.76 S/. 464.14 100.00% S/. 0.00 0.00% 293.76 S/. 464.14 100.00% 0.00 S/. 0.00 0.00%
01.05.04 DESMONTAJE DE CORREAS DE MADERA m 40.00 1.58 S/. 63.20 40.00 S/. 63.20 100.00% S/. 0.00 0.00% 40.00 S/. 63.20 100.00% 0.00 S/. 0.00 0.00%
01.05.05 DESMONTAJE DE MADERA ROLLIZA -TECHO ( TIJERALES) und 40.00 5.06 S/. 202.40 40.00 S/. 202.40 100.00% S/. 0.00 0.00% 40.00 S/. 202.40 100.00% 0.00 S/. 0.00 0.00%
01.05.06 DESMONTAJE APARATOS SANITARIOS und 2.00 24.97 S/. 49.94 2.00 S/. 49.94 100.00% S/. 0.00 0.00% 2.00 S/. 49.94 100.00% 0.00 S/. 0.00 0.00%
01.05.07 DESMONTAJE DE CANALETAS METALICAS m 30.00 4.99 S/. 149.70 30.00 S/. 149.70 100.00% S/. 0.00 0.00% 30.00 S/. 149.70 100.00% 0.00 S/. 0.00 0.00%
01.05.08 DESMONTAJE DE TUBERIAS DE AGUAS PLUVIALES m 13.80 4.99 S/. 68.86 13.80 S/. 68.86 100.00% S/. 0.00 0.00% 13.80 S/. 68.86 100.00% 0.00 S/. 0.00 0.00%
01.05.09 DESMONTAJE DE CERCO DE MALLA m 160.50 2.10 S/. 337.05 160.50 S/. 337.05 100.00% S/. 0.00 0.00% 160.50 S/. 337.05 100.00% 0.00 S/. 0.00 0.00%
1.06 DEMOLICIONES
01.06.01 DEMOLICION DE MUROS DE INFRAESTRUCTURA EXISTENTE m2 41.40 13.50 S/. 558.90 41.40 S/. 558.90 100.00% S/. 0.00 0.00% 41.40 S/. 558.90 100.00% 0.00 S/. 0.00 0.00%
01.06.02 DEMOLICION DE COLUMNAS m3 1.66 51.91 S/. 86.17 1.66 S/. 86.17 100.00% S/. 0.00 0.00% 1.66 S/. 86.17 100.00% 0.00 S/. 0.00 0.00%
01.06.03 DEMOLICION DE VIGAS m3 3.60 51.91 S/. 186.88 3.60 S/. 186.88 100.00% S/. 0.00 0.00% 3.60 S/. 186.88 100.00% 0.00 S/. 0.00 0.00%
01.06.04 DEMOLICION DE VEREDA EXISTENTE m3 60.00 9.98 S/. 598.80 60.00 S/. 598.80 100.00% S/. 0.00 0.00% 60.00 S/. 598.80 100.00% 0.00 S/. 0.00 0.00%
01.06.05 DEMOLICION DE PISOS MANUAL m2 150.00 15.99 S/. 2,398.50 150.00 S/. 2,398.50 100.00% S/. 0.00 0.00% 150.00 S/. 2,398.50 100.00% 0.00 S/. 0.00 0.00%
01.06.06 DEMOLICION DE CIELO RAZO CON YESO m2 150.00 3.37 S/. 505.50 150.00 S/. 505.50 100.00% S/. 0.00 0.00% 150.00 S/. 505.50 100.00% 0.00 S/. 0.00 0.00%
1.07 ELIMINACION DE MATERIAL PROVENIENTE DE DEMOLICION
01.07.01 ACARREO INTERNO MANUAL DE MAT. PROCEDENTE DE EXCAVACION. m3 528.65 21.06 S/. 11,133.37 528.65 S/. 11,133.37 100.00% S/. 0.00 0.00% 528.65 S/. 11,133.37 100.00% 0.00 S/. 0.00 0.00%
01.07.02 ELIMINACION DE DESMONTE PROVENIENTE DE DEMOLICIONES C/EQUIPO m3 528.65 13.23 S/. 6,994.04 528.65 S/. 6,994.04 100.00% S/. 0.00 0.00% 528.65 S/. 6,994.04 100.00% 0.00 S/. 0.00 0.00%
2 OBRAS EXTERIORES
2.01 CERCO PERIMETRICO
02.01.01 TRABAJOS PRELIMINARES
02.01.01.01 LIMPIEZA DE TERRENO MANUAL m2 158.00 0.64 S/. 101.12 158.00 S/. 101.12 100.00% S/. 0.00 0.00% 158.00 S/. 101.12 100.00% 0.00 S/. 0.00 0.00%
02.01.01.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 158.00 3.04 S/. 480.32 158.00 S/. 480.32 100.00% S/. 0.00 0.00% 158.00 S/. 480.32 100.00% 0.00 S/. 0.00 0.00%
02.01.02 ESTRUCTURAS
02.01.02.01 MOVIMIENTO DE TIERRAS
02.01.02.01.01 EXCAVACION DE ZANJA PARA CIMIENTO m3 56.88 42.14 S/. 2,396.92 11.52 S/. 485.45 20.25% 28.44 S/. 1,198.46 50.00% 39.96 S/. 1,683.91 70.25% 16.92 S/. 713.01 29.75%
02.01.02.01.02 ACARREO INTERNO DE MAT. PROCEDENTE DE EXC. m3 68.26 21.06 S/. 1,437.56 13.82 S/. 291.05 20.25% 34.13 S/. 718.78 50.00% 47.95 S/. 1,009.83 70.25% 20.31 S/. 427.73 29.75%
02.01.02.01.03 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA m3 68.26 12.76 S/. 871.00 13.82 S/. 176.34 20.25% 34.13 S/. 435.50 50.00% 47.95 S/. 611.84 70.25% 20.31 S/. 259.16 29.75%
02.01.02.02 CONCRETO SIMPLE
02.01.02.02.01 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON + 30% P.G. m3 55.08 237.72 S/. 13,093.62 11.52 S/. 2,738.53 20.91% 27.54 S/. 6,546.81 50.00% 39.06 S/. 9,285.34 70.91% 16.02 S/. 3,808.28 29.09%
02.01.02.02.02 SOBRECIMIENTO CONCRETO 1:8 + 25% P.M. m3 23.18 303.88 S/. 7,043.94 2.70 S/. 820.48 11.65% 11.59 S/. 3,521.97 50.00% 14.29 S/. 4,342.45 61.65% 8.89 S/. 2,701.49 38.35%
02.01.02.02.03 SOBRECIMIENTO ENCOFRADO Y DESENCOFRADO m2 33.00 44.77 S/. 1,477.41 6.00 S/. 268.62 18.18% 16.50 S/. 738.71 50.00% 22.50 S/. 1,007.33 68.18% 10.50 S/. 470.08 31.82%
02.01.02.02.04 SOBRECIMIENTO, ACERO FY=4200KG/CM2 kg 556.92 4.34 S/. 2,417.03 117.00 S/. 507.78 21.01% 278.46 S/. 1,208.52 50.00% 395.46 S/. 1,716.30 71.01% 161.46 S/. 700.73 28.99%
02.01.02.03 OBRAS DE CONCRETO ARMADO
02.01.02.03.01 COLUMNAS CONCRETO F'C=175 KG/CM2 m3 4.32 478.93 S/. 2,068.98 0.00 S/. 0.00 0.00% 4.32 S/. 2,068.98 100.00% 4.32 S/. 2,068.98 100.00% 0.00 S/. 0.00 0.00%
02.01.02.03.02 VIGA DE AMARRE, CONCRETO 175 KG/CM2 m3 2.59 378.98 S/. 981.56 0.00 S/. 0.00 0.00% 2.59 S/. 981.56 100.00% 2.59 S/. 981.56 100.00% 0.00 S/. 0.00 0.00%
02.01.02.03.03 COLUMNAS, ENCOFRADO Y DESENCOFRADO m2 86.40 44.77 S/. 3,868.13 0.00 S/. 0.00 0.00% 86.40 S/. 3,868.13 100.00% 86.40 S/. 3,868.13 100.00% 0.00 S/. 0.00 0.00%
02.01.02.03.04 VIGA DE AMARRE, ENCOFRADO Y DESENCOFRADO m2 51.75 40.29 S/. 2,085.01 0.00 S/. 0.00 0.00% 51.75 S/. 2,085.01 100.00% 51.75 S/. 2,085.01 100.00% 0.00 S/. 0.00 0.00%

PRESUPUESTO
02.01.02.03.05 COLUMNAS, ACERO f'y=4200 kg/cm2 kg 860.00 4.34 S/. 3,732.40 0.00 S/. 0.00 0.00% 860.00 S/. 3,732.40 100.00% 860.00 S/. 3,732.40 100.00% 0.00 S/. 0.00 0.00%
02.01.02.03.06 VIGA DE AMARRE, ACERO FY=4200KG/CM2 kg 398.25 4.34 S/. 1,728.41 0.00 S/. 0.00 0.00% 398.25 S/. 1,728.41 100.00% 398.25 S/. 1,728.41 100.00% 0.00 S/. 0.00 0.00%
02.01.03 ARQUITECTURA
02.01.03.01 MUROS Y TABIQUES DE ALBAÑILERIA
02.01.03.01.01 MURO DE LADRILLO KK 18 HUECOS APAREJO DE SOGA m2 213.49 80.88 S/. 17,267.07 78.40 S/. 6,340.99 36.72% 135.09 S/. 10,926.08 63.28% 213.49 S/. 17,267.07 100.00% 0.00 S/. 0.00 0.00%
02.01.03.01.02 ACEROS DE AMARRE kg 130.50 4.34 S/. 566.37 0.00 S/. 0.00 0.00% 130.50 S/. 566.37 100.00% 130.50 S/. 566.37 100.00% 0.00 S/. 0.00 0.00%
02.01.03.02 REVOQUES ENLUCIDOS Y MOLDURAS
02.01.03.02.01 TARRAJEO MEZCLA 1:5 EN COLUMNAS m2 79.17 35.48 S/. 2,808.95 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 79.17 S/. 2,808.95 100.00%
02.01.03.02.02 TARRAJEO ZOCALO EXTERIOR m2 52.28 43.43 S/. 2,270.52 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 52.28 S/. 2,270.52 100.00%
02.01.03.02.03 TARRAJEO ZOCALO INTERIOR m2 52.28 43.43 S/. 2,270.52 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 52.28 S/. 2,270.52 100.00%
02.01.03.03 CARPINTERIA METALICA
02.01.03.03.01 CERCO METALICO SEGUN DISEÑO INC. INSTALACION m 79.00 230.00 S/. 18,170.00 0.00 S/. 0.00 0.00% 7.90 S/. 1,817.00 10.00% 7.90 S/. 1,817.00 10.00% 71.10 S/. 16,353.00 90.00%
02.01.03.04 PINTURA
02.01.03.04.01 PINTURA LATEX 2 MANOS EN MUROS, VIGAS Y COLUMNAS INTERIORES m2 384.16 11.84 S/. 4,548.45 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 384.16 S/. 4,548.45 100.00%
02.01.03.04.02 PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CEMENTO H=30 m 87.14 6.80 S/. 592.55 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 87.14 S/. 592.55 100.00%
02.01.03.04.03 PINTURA ESMALTE Y ANTICOR. 2 MANOS EN CERCO METALICO m2 102.70 13.74 S/. 1,411.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 102.70 S/. 1,411.10 100.00%
02.01.03.05 JUNTA DE DILATACION
02.01.03.05.01 JUNTA DE CONSTRUCCION CON TEKNOPORT m2 18.88 17.23 S/. 325.30 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 18.88 S/. 325.30 100.00%
2.02 PORTADA DE INGRESO
02.02.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 9.05 3.04 S/. 27.51 9.05 S/. 27.51 100.00% S/. 0.00 0.00% 9.05 S/. 27.51 100.00% 0.00 S/. 0.00 0.00%
02.02.02 MOVIMIENTO DE TIERRAS
02.02.02.01 EXCAVACION DE ZANJA PARA CIMIENTO m3 8.06 42.14 S/. 339.65 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 8.06 S/. 339.65 100.00%
02.02.02.02 RELLENO Y COMPACTACION CON MATERIAL PROPIO m3 2.85 43.19 S/. 123.09 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.85 S/. 123.09 100.00%
02.02.02.03 ACARREO INTERNO DE MAT. PROCEDENTE DE EXC. m3 6.26 21.06 S/. 131.84 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.26 S/. 131.84 100.00%
02.02.02.04 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA m3 6.26 12.76 S/. 79.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.26 S/. 79.88 100.00%
02.02.03 CONCRETO SIMPLE
02.02.03.01 SOLADOS m2 4.30 32.45 S/. 139.54 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.30 S/. 139.54 100.00%
02.02.04 OBRAS DE CONCRETO ARMADO
02.02.04.01 ZAPATAS
02.02.04.01.01 ZAPATAS CONCRETO F`C=210 kg/cm2 m3 2.15 371.72 S/. 799.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.15 S/. 799.20 100.00%
02.02.04.01.02 ZAPATAS, ACERO FY=4200KG/CM2 kg 31.54 4.34 S/. 136.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 31.54 S/. 136.88 100.00%
02.02.04.02 COLUMNAS
02.02.04.02.01 COLUMNAS, CONCRETO 210 kg/cm2 m3 1.27 502.78 S/. 638.53 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.27 S/. 638.53 100.00%
02.02.04.02.02 COLUMNAS, ENCOFRADO DESENCOFRADO m2 21.53 44.77 S/. 963.90 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 21.53 S/. 963.90 100.00%
02.02.04.02.03 COLUMNAS, ACERO FY=4200KG/CM2 kg 258.51 4.34 S/. 1,121.93 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 258.51 S/. 1,121.93 100.00%
02.02.04.03 VIGAS
02.02.04.03.01 VIGAS, CONCRETO 210 kg/cm2 (1er. PISO) m3 0.25 402.15 S/. 100.54 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.25 S/. 100.54 100.00%
02.02.04.03.02 VIGAS, ENCOFRADO DESENCOFRADO m2 3.55 44.77 S/. 158.93 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.55 S/. 158.93 100.00%
02.02.04.03.03 VIGAS, ACERO FY=4200KG/CM2 kg 39.19 4.34 S/. 170.08 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 39.19 S/. 170.08 100.00%
02.02.04.04 LOSA MACIZA
02.02.04.04.01 LOSA MACIZA, CONCRETO F'C=210 KG/CM2 m3 0.72 402.49 S/. 289.79 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.72 S/. 289.79 100.00%
02.02.04.04.02 LOSA MACIZA, ENCOFRADO Y DESENCOFRADO m2 9.08 44.77 S/. 406.51 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 9.08 S/. 406.51 100.00%
02.02.04.04.03 LOSA MACIZA, ACERO FY=4200KG/CM2 kg 44.84 4.59 S/. 205.82 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 44.84 S/. 205.82 100.00%
02.02.05.01 REVOQUES ENLUCIDOS Y MOLDURAS
02.02.05.01.01 TARRAJEO DE COLUMNAS m2 21.53 35.48 S/. 763.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 21.53 S/. 763.88 100.00%
02.02.05.01.02 TARRAJEO DE VIGAS m2 3.55 35.48 S/. 125.95 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.55 S/. 125.95 100.00%
02.02.05.01.03 CIELO RASO CON MEZCLA C:A 1:5 m2 9.08 32.16 S/. 292.01 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 9.08 S/. 292.01 100.00%
02.02.05.01.04 TARRAJEO EN MUROS EXTERIORES m2 23.60 31.06 S/. 733.02 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 23.60 S/. 733.02 100.00%
02.02.05.01.05 BRUÑAS SEGUN DETALLE E=1.5 CM m 45.05 9.88 S/. 445.09 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.05 S/. 445.09 100.00%
02.02.05.02.01 PUERTA METALICA CON ACCESORIOS COMPLETO und 1.00 8,918.10 S/. 8,918.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 8,918.10 100.00%
02.02.05.03 CERRAJERIA
02.02.05.03.01 CERRADURA DE 03 GOLPES CON TIRADOR pza 2.00 109.01 S/. 218.02 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 218.02 100.00%
02.02.05.04 PINTURA
02.02.05.04.01 PINTURA LATEX 2 MANOS EN COLUMNAS Y/O PLACAS m2 21.53 16.07 S/. 345.99 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 21.53 S/. 345.99 100.00%

PRESUPUESTO
02.02.05.04.02 PINTURA LATEX 2 MANOS EN VIGAS m2 3.55 16.07 S/. 57.05 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.55 S/. 57.05 100.00%
02.02.05.04.03 PINTURA DURA LATEX 2 MANOS EN MUROS, VIGAS Y COLUMNAS EXTERIORES m2 23.60 16.07 S/. 379.25 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 23.60 S/. 379.25 100.00%
02.02.05.04.04 PINTURA ESMALTE 2 MANOS EN PUERTAS m2 14.88 12.74 S/. 189.57 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 14.88 S/. 189.57 100.00%
02.02.05.05 CUBIERTAS
02.02.05.05.01 COBERTURA DE TEJA ANDINA PLANCHA 1.14X0.72M m2 8.70 65.19 S/. 567.15 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 8.70 S/. 567.15 100.00%
2.03 MUROS DE CONTENCION
02.03.01 MUROS DE CONCRETO CICLOPEO TIPO-I
02.03.01.01 TRABAJOS PRELIMINARES
02.03.01.01.01 LIMPIEZA DE TERRENO MANUAL m2 60.21 0.64 S/. 38.53 60.21 S/. 38.53 100.00% S/. 0.00 0.00% 60.21 S/. 38.53 100.00% 0.00 S/. 0.00 0.00%
02.03.01.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 60.21 3.04 S/. 183.04 60.21 S/. 183.04 100.00% S/. 0.00 0.00% 60.21 S/. 183.04 100.00% 0.00 S/. 0.00 0.00%
02.03.01.02.01 NIVELACION DEL TERRENO m2 60.21 3.81 S/. 229.40 60.21 S/. 229.40 100.00% S/. 0.00 0.00% 60.21 S/. 229.40 100.00% 0.00 S/. 0.00 0.00%
02.03.01.02.02 EXCAVACION SIMPLE DE ZANJAS Y ZAPATAS m3 228.80 42.14 S/. 9,641.63 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 228.80 S/. 9,641.63 100.00%
02.03.01.02.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m 216.76 11.96 S/. 2,592.45 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 216.76 S/. 2,592.45 100.00%
02.03.01.02.04 ELIMINACION MANUAL DE MATERIAL EXCEDENTE m3 15.05 21.47 S/. 323.12 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 15.05 S/. 323.12 100.00%
02.03.01.03.01 SOLADOS m2 60.21 32.45 S/. 1,953.81 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 60.21 S/. 1,953.81 100.00%
02.03.01.04 OBRAS DE CONCRETO CICLOPEO
02.03.01.04.01 ENCOFRADO Y DESENCOFRADO EN MUROS m2 266.68 40.29 S/. 10,744.54 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 266.68 S/. 10,744.54 100.00%
02.03.01.04.02 CONCRETO CICLOPEO FC= 175 KG/CM2 +40% PG m3 78.95 329.36 S/. 26,002.97 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 78.95 S/. 26,002.97 100.00%
02.03.01.05 JUNTAS
02.03.01.05.01 JUNTA DE DILATACION DE 2" EN MURO m 15.50 9.21 S/. 142.76 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 15.50 S/. 142.76 100.00%
02.03.02 MUROS DE CONCRETO CICLOPEO TIPO-II
02.03.02.02.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m 63.36 11.96 S/. 757.79 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 63.36 S/. 757.79 100.00%
02.03.02.03.01 SOLADOS m2 26.40 32.45 S/. 856.68 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 26.40 S/. 856.68 100.00%
02.03.02.05 JUNTAS
02.03.03 MUROS DE CONCRETO CICLOPEO TIPO-III
02.03.03.02.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m 31.25 11.96 S/. 373.75 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 31.25 S/. 373.75 100.00%
02.03.03.03.01 SOLADOS m2 20.83 32.45 S/. 675.93 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 20.83 S/. 675.93 100.00%
02.03.03.05 JUNTAS
2.04 PISOS Y PAVIMENTOS
02.04.01 VEREDAS
02.04.01.01 EXCAVACIÓN MANUAL EN TERRENO SUELTO m3 42.59 42.14 S/. 1,794.74 0.00 S/. 0.00 0.00% 42.59 S/. 1,794.74 100.00% 42.59 S/. 1,794.74 100.00% 0.00 S/. 0.00 0.00%
02.04.01.02 ACARREO INTERNO DE MAT. PROCEDENTE DE EXC. m3 51.10 21.06 S/. 1,076.17 0.00 S/. 0.00 0.00% 51.10 S/. 1,076.17 100.00% 51.10 S/. 1,076.17 100.00% 0.00 S/. 0.00 0.00%
02.04.01.03 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA m3 51.10 12.76 S/. 652.04 0.00 S/. 0.00 0.00% 51.10 S/. 652.04 100.00% 51.10 S/. 652.04 100.00% 0.00 S/. 0.00 0.00%
02.04.01.04 AFIRMADO Y COMPACTADO E= 4" m2 166.73 24.50 S/. 4,084.89 0.00 S/. 0.00 0.00% 166.73 S/. 4,084.89 100.00% 166.73 S/. 4,084.89 100.00% 0.00 S/. 0.00 0.00%

PRESUPUESTO
02.04.01.05 VEREDA DE CONCRETO F'C= 175 KG/CM2. m2 166.73 84.13 S/. 14,026.99 0.00 S/. 0.00 0.00% 166.73 S/. 14,026.99 100.00% 166.73 S/. 14,026.99 100.00% 0.00 S/. 0.00 0.00%
02.04.01.06 VEREDA, ENCOFRADO Y DESENCOFRADO m2 31.80 40.29 S/. 1,281.22 0.00 S/. 0.00 0.00% 31.80 S/. 1,281.22 100.00% 31.80 S/. 1,281.22 100.00% 0.00 S/. 0.00 0.00%
02.04.01.07 BRUÑAS SEGUN DETALLE m 55.00 3.93 S/. 216.15 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 55.00 S/. 216.15 100.00%
02.04.01.08 JUNTAS ASFALTICAS m 45.00 12.40 S/. 558.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.00 S/. 558.00 100.00%
02.04.02 GRADERIAS
02.04.02.01 EXCAVACIÓN MANUAL EN TERRENO SUELTO m3 1.36 42.14 S/. 57.31 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.36 S/. 57.31 100.00%
02.04.02.04 AFIRMADO DE 4" m2 5.44 24.50 S/. 133.28 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.44 S/. 133.28 100.00%
02.04.02.05 GRADAS, CONCRETO 175 kg/cm2 m2 5.92 84.13 S/. 498.05 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.92 S/. 498.05 100.00%
02.04.02.06 GRADAS, ENCOFRADO Y DESENCOFRADO m2 39.24 40.29 S/. 1,580.98 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 39.24 S/. 1,580.98 100.00%
02.04.03 SARDINELES
02.04.03.01 EXCAVACIÓN MANUAL EN TERRENO SUELTO m3 3.04 42.14 S/. 128.11 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.04 S/. 128.11 100.00%
02.04.03.04 SARDINEL H=0.35 m F'c=175 kg/cm2 m3 0.91 412.63 S/. 375.49 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.91 S/. 375.49 100.00%
02.04.03.05 ENCOFRADO Y DESENCOFRADO DE SARDINEL m2 13.68 40.29 S/. 551.17 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 13.68 S/. 551.17 100.00%
02.04.04 RAMPA DE ACCESO
02.04.04.01 EXCAVACIÓN MANUAL EN TERRENO SUELTO m3 46.43 42.14 S/. 1,956.56 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 46.43 S/. 1,956.56 100.00%
02.04.04.02 ACARREO INTERNO DE MAT. PROCEDENTE DE EXC. m3 55.72 21.06 S/. 1,173.46 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 55.72 S/. 1,173.46 100.00%
02.04.04.04 AFIRMADO DE 4" m2 42.43 24.50 S/. 1,039.54 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 42.43 S/. 1,039.54 100.00%
02.04.04.05 RAMPAS, CONCRETO 175 kg/cm2 m2 42.10 91.43 S/. 3,849.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 42.10 S/. 3,849.20 100.00%
02.04.04.06 RAMPAS, ENCOFRADO Y DESENCOFRADO m2 52.30 43.72 S/. 2,286.56 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 52.30 S/. 2,286.56 100.00%
02.04.04.07 ENCOFRADO Y DESENCOFRADO EN MUROS m2 65.50 40.29 S/. 2,639.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 65.50 S/. 2,639.00 100.00%
02.04.04.08 CONCRETO CICLOPEO FC= 175 KG/CM2 +40% PG EN MURO m3 31.20 329.36 S/. 10,276.03 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 31.20 S/. 10,276.03 100.00%
02.04.04.09 BARANDA DE APOYO DE FºGº m 129.00 66.41 S/. 8,566.89 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 129.00 S/. 8,566.89 100.00%
2.05 AREA VERDE
02.05.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 520.00 3.04 S/. 1,580.80 520.00 S/. 1,580.80 100.00% S/. 0.00 0.00% 520.00 S/. 1,580.80 100.00% 0.00 S/. 0.00 0.00%
02.05.02.01 TIERRA DE CHACRA PARA RELLENO EN AREAS VERDES m2 520.00 5.79 S/. 3,010.80 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 520.00 S/. 3,010.80 100.00%
02.05.02.02 BATIDO DE TIERRA DE CHACRA m2 520.00 1.29 S/. 670.80 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 520.00 S/. 670.80 100.00%
02.05.02.03 SEMBRADO DE AREA VERDE m2 520.00 5.09 S/. 2,646.80 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 520.00 S/. 2,646.80 100.00%
02.05.02.04 SEMBRADO DE PLANTAS ORNAMENTALES und 15.00 16.45 S/. 246.75 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 15.00 S/. 246.75 100.00%
2.06 SISTEMA DE DESAGUE
02.06.01.01 EXCAVACIÓN DE ZANJA PARA TUBERIA m 40.00 14.05 S/. 562.00 0.00 S/. 0.00 0.00% 40.00 S/. 562.00 100.00% 40.00 S/. 562.00 100.00% 0.00 S/. 0.00 0.00%
02.06.01.02 CAMA DE APOYO P/TUBERIA CON MAT. PROPIO SELECCIONADO e=0.10m m 40.00 2.40 S/. 96.00 0.00 S/. 0.00 0.00% 40.00 S/. 96.00 100.00% 40.00 S/. 96.00 100.00% 0.00 S/. 0.00 0.00%
02.06.01.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO SELECCIONADO m 40.00 11.96 S/. 478.40 0.00 S/. 0.00 0.00% 40.00 S/. 478.40 100.00% 40.00 S/. 478.40 100.00% 0.00 S/. 0.00 0.00%
02.06.02 SUMINISTRO E INSTALACION DE TUBERIAS Y ACCESORIOS
02.06.02.01 TUBERIA DE PVC SAL 4" m 90.00 18.31 S/. 1,647.90 0.00 S/. 0.00 0.00% 90.00 S/. 1,647.90 100.00% 90.00 S/. 1,647.90 100.00% 0.00 S/. 0.00 0.00%
02.06.02.02 TUBERIA DE PVC SAL 2" DESAGUE m 85.00 11.12 S/. 945.20 0.00 S/. 0.00 0.00% 85.00 S/. 945.20 100.00% 85.00 S/. 945.20 100.00% 0.00 S/. 0.00 0.00%
02.06.02.03 CAJA DE REG. ALB. 12"x24" C/TAPA CONCRETO und 15.00 113.09 S/. 1,696.35 0.00 S/. 0.00 0.00% 15.00 S/. 1,696.35 100.00% 15.00 S/. 1,696.35 100.00% 0.00 S/. 0.00 0.00%
2.07 SISTEMA DE AGUA FRIA Y CONTRA INCENDIO
02.07.01.01 EXCAVACIÓN DE ZANJA PARA TUBERIA m 81.00 14.05 S/. 1,138.05 0.00 S/. 0.00 0.00% 81.00 S/. 1,138.05 100.00% 81.00 S/. 1,138.05 100.00% 0.00 S/. 0.00 0.00%
02.07.01.02 CAMA DE APOYO P/TUBERIA CON MAT. PROPIO SELECCIONADO e=0.10m m 81.00 2.40 S/. 194.40 0.00 S/. 0.00 0.00% 81.00 S/. 194.40 100.00% 81.00 S/. 194.40 100.00% 0.00 S/. 0.00 0.00%
02.07.01.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO SELECCIONADO m 81.00 11.96 S/. 968.76 0.00 S/. 0.00 0.00% 81.00 S/. 968.76 100.00% 81.00 S/. 968.76 100.00% 0.00 S/. 0.00 0.00%
02.07.02.01 TUBERIA PVC SAP C-10 Ø 3/4" m 81.00 19.30 S/. 1,563.30 0.00 S/. 0.00 0.00% 81.00 S/. 1,563.30 100.00% 81.00 S/. 1,563.30 100.00% 0.00 S/. 0.00 0.00%
02.07.02.02 CODO PVC SAP 90º C-10 Ø 3/4" und 11.00 11.05 S/. 121.55 0.00 S/. 0.00 0.00% 11.00 S/. 121.55 100.00% 11.00 S/. 121.55 100.00% 0.00 S/. 0.00 0.00%
02.07.02.03 TEE PVC CL-10 DE 3/4" und 3.00 13.19 S/. 39.57 0.00 S/. 0.00 0.00% 3.00 S/. 39.57 100.00% 3.00 S/. 39.57 100.00% 0.00 S/. 0.00 0.00%
02.07.02.04 REDUCCIÓN PVC SAP C-10, Ø 3/4" A 1/2" und 5.00 15.23 S/. 76.15 0.00 S/. 0.00 0.00% 5.00 S/. 76.15 100.00% 5.00 S/. 76.15 100.00% 0.00 S/. 0.00 0.00%
02.07.02.05 VALVULA DE COMPUERTA DE BRONCE 3/4" und 4.00 97.18 S/. 388.72 0.00 S/. 0.00 0.00% 4.00 S/. 388.72 100.00% 4.00 S/. 388.72 100.00% 0.00 S/. 0.00 0.00%
02.07.02.06 GRIFERIA TIPO JARDINERO und 2.00 56.98 S/. 113.96 0.00 S/. 0.00 0.00% 2.00 S/. 113.96 100.00% 2.00 S/. 113.96 100.00% 0.00 S/. 0.00 0.00%
02.07.02.07 CAJA BY PASS DE CONCRETO und 4.00 91.45 S/. 365.80 0.00 S/. 0.00 0.00% 4.00 S/. 365.80 100.00% 4.00 S/. 365.80 100.00% 0.00 S/. 0.00 0.00%

PRESUPUESTO
2.08 SISTEMA DE DESAGUE DE AGUA PLUVIAL
02.08.01.01 EXCAVACIÓN DE ZANJA PARA TUBERIA m 68.00 14.05 S/. 955.40 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 68.00 S/. 955.40 100.00%
02.08.01.02 CAMA DE APOYO P/TUBERIA CON MAT. PROPIO SELECCIONADO e=0.10m m 68.00 2.40 S/. 163.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 68.00 S/. 163.20 100.00%
02.08.01.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO SELECCIONADO m 68.00 11.96 S/. 813.28 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 68.00 S/. 813.28 100.00%
02.08.02.01 TUBERIA DE PVC SAL 6" m 68.00 25.99 S/. 1,767.32 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 68.00 S/. 1,767.32 100.00%
2.09 TANQUE ELEVADO Y CISTERNA
02.09.02 ESTRUCTURAS
02.09.02.01.01 EXCAVACION SIMPLE DE ZANJAS Y ZAPATAS m3 21.63 42.14 S/. 911.49 21.63 S/. 911.49 100.00% S/. 0.00 0.00% 21.63 S/. 911.49 100.00% 0.00 S/. 0.00 0.00%
02.09.02.02.01 SOLADOS m2 20.28 32.45 S/. 658.09 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 20.28 S/. 658.09 100.00%
02.09.02.02.02 SOBRECIMIENTO CONCRETO 1:8 + 25% P.M. m3 0.58 303.88 S/. 176.25 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.58 S/. 176.25 100.00%
02.09.02.02.03 SOBRECIMIENTO ENCOFRADO Y DESENCOFRADO m2 9.60 44.77 S/. 429.79 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 9.60 S/. 429.79 100.00%
02.09.02.02.04 VEREDA DE CONCRETO F'C= 175 KG/CM2. FROT. Y BRUÑADO m2 6.76 84.13 S/. 568.72 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.76 S/. 568.72 100.00%
02.09.02.03 OBRAS DE CONCRETO ARMADO
02.09.02.03.01 CISTERNA
02.09.02.03.01.01 CISTERNA, CONCRETO F'C=210 KG/CM2 m3 7.56 502.78 S/. 3,801.02 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.56 S/. 3,801.02 100.00%
02.09.02.03.01.02 CISTERNA, ENCOFRADO Y DESENCOFRADO m2 48.00 44.77 S/. 2,148.96 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 48.00 S/. 2,148.96 100.00%
02.09.02.03.01.03 CISTERNA, ACERO FY=4200KG/CM2 kg 566.18 4.34 S/. 2,457.22 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 566.18 S/. 2,457.22 100.00%
02.09.02.03.02 TANQUE ELEVADO
02.09.02.03.02.01 TANQUE ELEVADO, CONCRETO 210 kg/cm2 m3 4.70 502.78 S/. 2,363.07 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.70 S/. 2,363.07 100.00%
02.09.02.03.02.02 TANQUES ELEVADOS, ENCOFRADO Y DESENCOFRADO m2 36.16 44.77 S/. 1,618.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 36.16 S/. 1,618.88 100.00%
02.09.02.03.02.03 TANQUES ELEVADOS, ACERO FY=4200KG/CM2 kg 529.60 4.59 S/. 2,430.86 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 529.60 S/. 2,430.86 100.00%
02.09.02.03.03 COLUMNAS
02.09.02.03.03.01 COLUMNAS, CONCRETO 210 kg/cm2 m3 1.25 502.78 S/. 628.48 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.25 S/. 628.48 100.00%
02.09.02.03.03.02 COLUMNAS, ENCOFRADO DESENCOFRADO m2 20.00 44.77 S/. 895.40 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 20.00 S/. 895.40 100.00%
02.09.02.03.03.03 COLUMNAS, ACERO FY=4200KG/CM2 kg 247.84 4.34 S/. 1,075.63 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 247.84 S/. 1,075.63 100.00%
02.09.02.03.04 VIGAS
02.09.02.03.04.01 VIGAS, CONCRETO 210 kg/cm2 (1er. PISO) m3 0.50 402.15 S/. 201.08 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.50 S/. 201.08 100.00%
02.09.02.03.04.02 VIGAS, ENCOFRADO DESENCOFRADO m2 6.00 44.77 S/. 268.62 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 268.62 100.00%
02.09.02.03.04.03 VIGAS, ACERO FY=4200KG/CM2 kg 71.00 4.34 S/. 308.14 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 71.00 S/. 308.14 100.00%
02.09.02.03.05 LOSA ALIGERADA
02.09.02.03.05.01 LOSA ALIGERADA, CONCRETO 210 kg/cm2 m3 0.46 394.24 S/. 181.35 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.46 S/. 181.35 100.00%
02.09.02.03.05.02 LOSA ALIGERADA, ENCOFRADO DESENCOFRADO m2 4.00 48.98 S/. 195.92 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 195.92 100.00%
02.09.02.03.05.03 LOSA ALIGERADA, ACERO FY=4200KG/CM2 kg 28.70 4.34 S/. 124.56 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.70 S/. 124.56 100.00%
02.09.02.03.05.04 LOSA ALIGERADA, LADR. HUECO 15x30X30 und 39.00 4.40 S/. 171.60 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 39.00 S/. 171.60 100.00%
02.09.03.01 MUROS Y TABIQUES DE ALBAÑILERIA PRIMER PISO
02.09.03.01.01 MURO DE LADRILLO KK 18 HUECOS APAREJO DE SOGA m2 40.88 80.88 S/. 3,306.37 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 40.88 S/. 3,306.37 100.00%
02.09.03.02 REVOQUES ENLUCIDOS Y MOLDADURAS
02.09.03.02.01 TARRAJEO EN MUROS INTERIORES m2 6.70 21.07 S/. 141.17 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.70 S/. 141.17 100.00%
02.09.03.02.02 TARRAJEO EN MUROS EXTERIORES (1er. PISO) m2 22.54 31.06 S/. 700.09 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 22.54 S/. 700.09 100.00%
02.09.03.02.03 TARRAJEO DE COLUMNAS m2 19.80 35.48 S/. 702.50 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 19.80 S/. 702.50 100.00%
02.09.03.02.04 TARRAJEO DE VIGAS m2 12.55 35.48 S/. 445.27 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 12.55 S/. 445.27 100.00%
02.09.03.02.05 TARRAJEO CON IMPERMEABILIZANTE m2 36.40 35.27 S/. 1,283.83 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 36.40 S/. 1,283.83 100.00%
02.09.03.02.06 VESTIDURA DE DERRAMES m 36.40 15.35 S/. 558.74 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 36.40 S/. 558.74 100.00%
02.09.03.02.07 CIELO RASO CON MEZCLA C:A 1:5 m2 4.00 32.16 S/. 128.64 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 128.64 100.00%
02.09.03.03 CARPINTERIA DE MADERA
02.09.03.03.01 PUERTA DE MADERA CONTRAPLACADA m2 1.60 266.24 S/. 425.98 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.60 S/. 425.98 100.00%
02.09.03.03.02 VENTANA DE MADERA DE TORNILLO m2 2.40 123.27 S/. 295.85 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.40 S/. 295.85 100.00%

PRESUPUESTO
02.09.03.04.01 ESCALERA METALICA TIPO GATO und 1.00 1,000.00 S/. 1,000.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 1,000.00 100.00%
02.09.03.04.02 BARANDA DE TUBO FIERRO GALVANIZADO 3" H=1.10M m 28.35 94.49 S/. 2,678.79 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.35 S/. 2,678.79 100.00%
02.09.03.05 VIDRIOS, CRISTALES Y SIMILARES
02.09.03.05.01 VIDRIO INCOLORO TRANSPARENTE DE E=6 mm m2 17.08 102.48 S/. 1,750.36 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 17.08 S/. 1,750.36 100.00%
02.09.03.06 CERRAJERIA
02.09.03.06.01 BISAGRA ALUMINIZADAS DE 3 1/2" x 3 1/2" pza 3.00 15.65 S/. 46.95 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 46.95 100.00%
02.09.03.06.02 CERRADURA DE 02 GOLPES CON TIRADOR pza 1.00 104.01 S/. 104.01 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 104.01 100.00%
02.09.03.07 PINTURA
02.09.03.07.01 PINTURA BARNIZ EN CARP.DE MADERA m2 5.00 17.09 S/. 85.45 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 85.45 100.00%
02.09.03.07.02 PINTURA LATEX 2 MANOS EN CIELO RASO m2 4.00 11.84 S/. 47.36 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 47.36 100.00%
02.09.03.07.03 PINTURA LATEX 2 MANOS EN MUROS, VIGAS Y COLUMNAS INTERIORES m2 29.24 11.84 S/. 346.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 29.24 S/. 346.20 100.00%
02.09.03.08 CUBIERTAS
02.09.03.08.01 IMPERMEAB. DE TECHOS CON PINTURA ASFALTICA m2 4.00 5.82 S/. 23.28 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 23.28 100.00%
02.09.03.08.02 COBERTURA DE TEJA ANDINA PLANCHA 1.14X0.72M X0.05MM ASENTADO C/MEZCLA m2 4.00 65.19 S/. 260.76 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 260.76 100.00%
02.09.04 INSTALACIONES SANITARIAS
02.09.04.01 INSTALACION DE ACCESORIOS
02.09.04.01.01 TUBERIA GALVANIZADA 3/4 PARA AGUA m 6.00 19.53 S/. 117.18 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 117.18 100.00%
02.09.04.01.02 TUBERIA PVC SAP DE 3/4" C-10 PRESION m 4.50 17.49 S/. 78.71 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.50 S/. 78.71 100.00%
02.09.04.01.03 TUBERIA PVC SAL DE 2" m 6.50 12.84 S/. 83.46 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.50 S/. 83.46 100.00%
02.09.04.01.04 ACCESORIOS PARA TUBERIAS PVC SAP C-10 (TANQUE ELEVADO) GLB 6.00 211.34 S/. 1,268.04 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 1,268.04 100.00%
02.09.04.01.05 ACCESORIOS PARA TUBERIAS PVC SAP C-10 (CISTERNA) GLB 6.00 289.60 S/. 1,737.60 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 1,737.60 100.00%
02.09.04.01.06 ACCESORIOS PARA TUBERIA PVC SAL DE 2" GLB 1.00 31.88 S/. 31.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 31.88 100.00%
02.09.04.01.07 VALVULA DE COMPUERTA DE BRONCE 3/4" und 2.00 97.18 S/. 194.36 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 194.36 100.00%
02.09.04.01.08 VALVULA DE COMPUERTA DE PVC 3/4" und 1.00 202.73 S/. 202.73 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 202.73 100.00%
02.09.04.01.09 VALVULA DE COMPUERTA DE BRONCE 2" und 1.00 134.61 S/. 134.61 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 134.61 100.00%
02.09.04.01.10 CANASTILLA DE 1/2" und 1.00 39.20 S/. 39.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 39.20 100.00%
02.09.04.02 EQUIPO DE BOMBAS
02.09.04.02.01 EQUIPAMIENTO DE BOMBEO, ELECTROBOMBA 1.4 HP und 2.00 2,634.59 S/. 5,269.18 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 5,269.18 100.00%
02.10. SISTEMA DE ELIMINACION DE EXCRETAS
02.10.02 MOVIMIENTO DE TIERRA
02.10.02.01 EXCAVACIÓN MANUAL DE ZANJA m3 33.99 42.14 S/. 1,432.34 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 33.99 S/. 1,432.34 100.00%
02.10.02.02 NIVELACION INTERIOR APISONADO MANUAL m2 11.71 2.29 S/. 26.82 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 11.71 S/. 26.82 100.00%
02.10.03.01 CONCRETO F'C= 140 KG/CM2 m3 0.22 340.11 S/. 74.82 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.22 S/. 74.82 100.00%
02.10.03.02 ENCOFRADO Y DESENCOFRADO EN MUROS m2 2.64 40.29 S/. 106.37 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.64 S/. 106.37 100.00%
02.10.04 CONCRETO ARMADO
02.10.04.01 CONCRETO F'C=175 KG/CM2 m3 1.08 421.47 S/. 455.19 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.08 S/. 455.19 100.00%
02.10.04.02 ENCOFRADO Y DESENCOFRADO EN MUROS m2 10.13 40.29 S/. 408.14 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 10.13 S/. 408.14 100.00%
02.10.04.03 ACERO FY=4200kg/cm2 kg 80.58 4.34 S/. 349.72 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 80.58 S/. 349.72 100.00%
02.10.05 CIMIENTOS MUROS Y TABIQUES
02.10.05.01 MURO DE LADRILLO KK 18 HUECOS APAREJO DE SOGA m2 12.32 80.88 S/. 996.44 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 12.32 S/. 996.44 100.00%
02.10.06 REVOQUES ENLUCIDOS Y MOLDURAS
02.10.06.01 TARRAJEO CON IMPERMEABILIZANTE m2 5.83 35.27 S/. 205.62 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.83 S/. 205.62 100.00%
02.10.07 INSTALACIONES SANITARIAS
02.10.07.01 SUMINISTRO E INSTALACION DE BIODIGESTOR DE POLIETILENO 1300 LTS. und 1.00 2,600.00 S/. 2,600.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 2,600.00 100.00%
02.10.07.02 TUBERIA DE PVC SAL 4" m 4.00 18.31 S/. 73.24 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 73.24 100.00%
02.10.07.03 TUBERIA PVC SAL DE 2" m 5.00 12.84 S/. 64.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 64.20 100.00%
02.10.08 FILTROS Y REDES
02.10.08.01 FILTRO DE GRAVA O CASCAJO m3 5.73 322.20 S/. 1,846.21 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.73 S/. 1,846.21 100.00%
2.11 SISTEMA ELECTRICO DE BAJA TENSION REDES EXTERIORES
02.11.01 SALIDA DE LUMINARIAS
02.11.01.01 SALIDA DE LUMINARIAS REDES EXTERIORES und 2.00 33.04 S/. 66.08 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 66.08 100.00%
02.11.01.02 SALIDA DE CAJAS DE PASE DE 300X300X150MM und 4.00 59.10 S/. 236.40 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 236.40 100.00%

PRESUPUESTO
02.11.02 SALIDA DE CAJAS DE PASE
02.11.02.01 SALIDA DE CAJAS DE PASE DE 150X150X10 CM und 2.00 42.48 S/. 84.96 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 84.96 100.00%
02.11.03 DUCTOS SUBTERRANEOS EN BAJA TENSION
02.11.03.01 MOVIMIENTO DE TIERRA
02.11.03.01.01 MOVIMIENTO DE TIERRAS PARA REDES ELECTRICAS m3 11.42 42.14 S/. 481.24 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 11.42 S/. 481.24 100.00%
02.11.03.01.02 NIVELACION INTERIOR APISONADO MANUAL m2 13.20 3.81 S/. 50.29 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 13.20 S/. 50.29 100.00%
02.11.03.01.03 RELLENO CON MATERIAL PROPIO m3 5.28 26.20 S/. 138.34 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.28 S/. 138.34 100.00%
02.11.03.01.04 COMPACTACION. MANUAL- MAT. DE PRESTAMO m2 2.64 12.34 S/. 32.58 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.64 S/. 32.58 100.00%
02.11.03.01.05 ELIMINACION DE MATERIAL EXCEDENTE m3 7.14 12.76 S/. 91.11 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.14 S/. 91.11 100.00%
02.11.04 ACCESORIOS PARA DUCTOS SUBTERRANEOS
02.11.04.01 TUBERIA PVC PESADO 2" m 95.00 37.10 S/. 3,524.50 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 95.00 S/. 3,524.50 100.00%
02.11.04.02 TUBERIA PVC PESADO 1" m 13.00 19.60 S/. 254.80 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 13.00 S/. 254.80 100.00%
02.11.05 CONSTRUCCION DE BUZONES PARA BAJA TENSIÓN
02.11.05.01 BUZONES ELECTRICOS DE BAJA TENSIÓN
02.11.05.01.01 CONCRETO FĆ=210 KG/CM2 PARA BUZONES m3 1.60 469.23 S/. 750.77 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.60 S/. 750.77 100.00%
02.11.05.01.02 ACERO FY=4200KG/CM2 EN BUZONES m3 109.39 4.34 S/. 474.75 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 109.39 S/. 474.75 100.00%
02.11.05.01.03 TAPA C.A.V. 0.90X0.90 M CON 2 CANCAMOS und 4.00 236.00 S/. 944.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 944.00 100.00%
02.11.06 CONDUCTORES ELECTRICOS
02.11.06.01 INSTALACION DE CONDUCTORES ELECTRICOS DE BAJA TENSION
02.11.06.01.01 Cond. Subt. N2XOH (3-1x10mm2 +T) m 65.00 10.18 S/. 661.70 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 65.00 S/. 661.70 100.00%
02.11.06.01.02 Cond. Subt. N2XOH (3-1x6mm2 +T) m 92.00 26.25 S/. 2,415.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 92.00 S/. 2,415.00 100.00%
02.11.07 SISTEMA DE PROTECCION CONTRA CONTACTOS INDIRECTOS
02.11.07.01 SISTEMA DE POZO A TIERRA
02.11.07.01.01 PUESTA A TIERRA und 4.00 1,101.01 S/. 4,404.04 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 4,404.04 100.00%
02.11.08 SISTEMA DE PROTECCION CONTRA DESCARGAS ADMOSFERICAS
02.11.08.01 SISTEMA DE POZO A TIERRA
02.11.08.01.01 PUESTA A TIERRA und 1.00 1,101.01 S/. 1,101.01 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 1,101.01 100.00%
02.11.08.01.02 PARARRAYO und 1.00 4,800.00 S/. 4,800.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 4,800.00 100.00%
02.11.09 ARTEFACTOS DE ILUMINACIÓN
02.11.09.01 LUMINARIAS EXTERIORES
02.11.09.01.01 POSTE ORNAMENTAL DE 3.5 METROS DE F°G° DE ILUMINACIÓN CON DOBLE FAROLA Y und 2.00 2,363.05 S/. 4,726.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 4,726.10 100.00%
02.11.09.01.02 BRAQUETE REFLECTOR CON 2 LAMPARAS DE 18W DIFUSOR ACRILICO PRISMATICO und 2.00 239.90 S/. 479.80 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 479.80 100.00%
02.11.10 TABLERO
02.11.10.01 TABLERO ESPECIAL
02.11.10.01.01 TABLERO DE CONTROL Y MANDO PARA ELECTROBOMBA und 2.00 2,049.85 S/. 4,099.70 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 4,099.70 100.00%
02.11.11 INSPECCION Y REVISION DE INSTALACIONES ELECTRICAS INTERIORES
02.11.11.01 PRUEBAS ELECTRICAS
02.11.11.01.01 PRUEBAS DE AISLAMIENTO GLB 1.00 200.00 S/. 200.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 200.00 100.00%
02.11.11.01.02 PRUEBAS DE CONTINUIDAD GLB 1.00 200.00 S/. 200.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 200.00 100.00%
02.11.11.01.03 MEDICION Y CERTIFICACION DE POZOS A TIERRA GLB 4.00 200.00 S/. 800.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 800.00 100.00%
02.11.12 AMPLIACION DE RED ELECTRICA
02.11.12.01 AMPLIACION DE RED ELECTRICA INC. MANO DE OBRA GLB 1.00 2,500.00 S/. 2,500.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 2,500.00 100.00%
02.11.13 SISTEMA FOTOVOLTAICO
02.11.13.01 SUMINISTRO E INSTALACION DE SISTEMA FOTOVOLTAICO GLB 1.00 55,000.00 S/. 55,000.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 55,000.00 100.00%
2.12 VARIOS
02.12.01 PLACA RECORDATORIO und 1.00 850.00 S/. 850.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 850.00 100.00%
3 MODULO PRINCIPAL
03.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 325.24 3.04 S/. 988.73 325.24 S/. 988.73 100.00% S/. 0.00 0.00% 325.24 S/. 988.73 100.00% 0.00 S/. 0.00 0.00%
3.02 ESTRUCTURAS
03.02.01.01 NIVELACION DEL TERRENO m2 325.24 3.81 S/. 1,239.16 325.24 S/. 1,239.16 100.00% S/. 0.00 0.00% 325.24 S/. 1,239.16 100.00% 0.00 S/. 0.00 0.00%
03.02.01.02 EXCAVACION SIMPLE DE ZANJAS Y ZAPATAS m3 164.89 42.14 S/. 6,948.46 164.89 S/. 6,948.46 100.00% S/. 0.00 0.00% 164.89 S/. 6,948.46 100.00% 0.00 S/. 0.00 0.00%
03.02.01.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 113.90 43.19 S/. 4,919.34 113.90 S/. 4,919.34 100.00% S/. 0.00 0.00% 113.90 S/. 4,919.34 100.00% 0.00 S/. 0.00 0.00%
03.02.01.04 RELLENO Y COMPACTADO CON MATERIAL DE SELECCIONADO INTERIOR m3 68.00 82.66 S/. 5,620.88 68.00 S/. 5,620.88 100.00% S/. 0.00 0.00% 68.00 S/. 5,620.88 100.00% 0.00 S/. 0.00 0.00%
03.02.01.05 RELLENO Y COMPACTADO CON MATERIAL SELECCIONADO EXTERIOR m3 28.03 82.66 S/. 2,316.96 0.00 S/. 0.00 0.00% 28.03 S/. 2,316.96 100.00% 28.03 S/. 2,316.96 100.00% 0.00 S/. 0.00 0.00%
03.02.01.06 ELIMINACION MANUAL DE MATERIAL EXCEDENTE m3 64.12 21.47 S/. 1,376.66 64.12 S/. 1,376.66 100.00% S/. 0.00 0.00% 64.12 S/. 1,376.66 100.00% 0.00 S/. 0.00 0.00%

PRESUPUESTO
03.02.02.01 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 49.60 232.12 S/. 11,513.15 49.60 S/. 11,513.15 100.00% S/. 0.00 0.00% 49.60 S/. 11,513.15 100.00% 0.00 S/. 0.00 0.00%
03.02.02.02 FALSA ZAPATA MEZCLA CONCRETO m3 15.76 286.81 S/. 4,520.13 15.76 S/. 4,520.13 100.00% S/. 0.00 0.00% 15.76 S/. 4,520.13 100.00% 0.00 S/. 0.00 0.00%
03.02.02.03 SOLADOS m2 96.97 32.45 S/. 3,146.68 96.97 S/. 3,146.68 100.00% S/. 0.00 0.00% 96.97 S/. 3,146.68 100.00% 0.00 S/. 0.00 0.00%
03.02.02.04 SOBRECIMIENTO CONCRETO 1:8 + 25% P.M. m3 9.70 327.67 S/. 3,178.40 9.70 S/. 3,178.40 100.00% S/. 0.00 0.00% 9.70 S/. 3,178.40 100.00% 0.00 S/. 0.00 0.00%
03.02.02.05 SOBRECIMIENTO ENCOFRADO Y DESENCOFRADO m2 86.28 40.29 S/. 3,476.22 86.28 S/. 3,476.22 100.00% S/. 0.00 0.00% 86.28 S/. 3,476.22 100.00% 0.00 S/. 0.00 0.00%
03.02.02.06 FALSO PISO MEZCLA 1:10 e=4" m2 340.00 56.13 S/. 19,084.20 340.00 S/. 19,084.20 100.00% S/. 0.00 0.00% 340.00 S/. 19,084.20 100.00% 0.00 S/. 0.00 0.00%
03.02.02.07 CONCRETO, DADOS PARA DRENAJE PLUVIAL m3 0.24 389.58 S/. 93.50 0.24 S/. 93.50 100.00% S/. 0.00 0.00% 0.24 S/. 93.50 100.00% 0.00 S/. 0.00 0.00%
03.02.02.08 ENCOFRADO Y DESENCOFRADO, DADOS PARA DRENAJE PLUVIAL m2 3.60 40.29 S/. 145.04 3.60 S/. 145.04 100.00% S/. 0.00 0.00% 3.60 S/. 145.04 100.00% 0.00 S/. 0.00 0.00%
03.02.02.09 CANALETA, CONCRETO F'C=175 KG/CM2 m3 6.54 421.47 S/. 2,756.41 6.54 S/. 2,756.41 100.00% S/. 0.00 0.00% 6.54 S/. 2,756.41 100.00% 0.00 S/. 0.00 0.00%
03.02.02.10 CANALETA, ENCOFRADO Y DESENCOFRADO m2 81.70 40.29 S/. 3,291.69 81.70 S/. 3,291.69 100.00% S/. 0.00 0.00% 81.70 S/. 3,291.69 100.00% 0.00 S/. 0.00 0.00%
03.02.03.01 ZAPATAS
03.02.03.01.01 ZAPATAS CONCRETO F`C=210 kg/cm2 m3 19.71 371.72 S/. 7,326.60 19.71 S/. 7,326.60 100.00% S/. 0.00 0.00% 19.71 S/. 7,326.60 100.00% 0.00 S/. 0.00 0.00%
03.02.03.01.02 ZAPATAS, ACERO FY=4200KG/CM2 kg 556.24 4.34 S/. 2,414.08 556.24 S/. 2,414.08 100.00% S/. 0.00 0.00% 556.24 S/. 2,414.08 100.00% 0.00 S/. 0.00 0.00%
03.02.03.02 VIGAS DE CIMENTACION
03.02.03.02.01 VIGAS DE CIMENTACION, CONCRETO FĆ=210 KG/CM2 m3 11.02 389.61 S/. 4,293.50 11.02 S/. 4,293.50 100.00% S/. 0.00 0.00% 11.02 S/. 4,293.50 100.00% 0.00 S/. 0.00 0.00%
03.02.03.02.02 VIGAS DE CIMENTACION, ENCOFRADO Y DESENCOFRADO m2 88.00 44.77 S/. 3,939.76 88.00 S/. 3,939.76 100.00% S/. 0.00 0.00% 88.00 S/. 3,939.76 100.00% 0.00 S/. 0.00 0.00%
03.02.03.02.03 VIGA DE CIMENTACION, ACERO FY=4200KG/CM2 kg 1,012.18 4.40 S/. 4,453.59 1012.18 S/. 4,453.59 100.00% S/. 0.00 0.00% 1012.18 S/. 4,453.59 100.00% 0.00 S/. 0.00 0.00%
03.02.03.03 COLUMNAS PRIMER PISO
03.02.03.03.01 COLUMNAS, CONCRETO 210 kg/cm2 m3 13.40 503.12 S/. 6,741.81 13.40 S/. 6,741.81 100.00% S/. 0.00 0.00% 13.40 S/. 6,741.81 100.00% 0.00 S/. 0.00 0.00%
03.02.03.03.02 COLUMNAS, ENCOFRADO DESENCOFRADO m2 137.30 44.77 S/. 6,146.92 137.30 S/. 6,146.92 100.00% S/. 0.00 0.00% 137.30 S/. 6,146.92 100.00% 0.00 S/. 0.00 0.00%
03.02.03.03.03 COLUMNAS, ACERO FY=4200KG/CM2 kg 7,870.83 4.34 S/. 34,159.40 7870.83 S/. 34,159.40 100.00% S/. 0.00 0.00% 7870.83 S/. 34,159.40 100.00% 0.00 S/. 0.00 0.00%
03.02.03.03.04 COLUMNETAS, CONCRETO 175 kg/cm2 m3 22.06 421.81 S/. 9,305.13 22.06 S/. 9,305.13 100.00% S/. 0.00 0.00% 22.06 S/. 9,305.13 100.00% 0.00 S/. 0.00 0.00%
03.02.03.03.05 COLUMNETAS, ENCOFRADO Y DESENCOFRADO m2 379.43 44.77 S/. 16,987.08 379.43 S/. 16,987.08 100.00% S/. 0.00 0.00% 379.43 S/. 16,987.08 100.00% 0.00 S/. 0.00 0.00%
03.02.03.03.06 COLUMNETAS, ACERO FY=4200KG/CM2 kg 2,258.97 4.34 S/. 9,803.93 2258.97 S/. 9,803.93 100.00% S/. 0.00 0.00% 2258.97 S/. 9,803.93 100.00% 0.00 S/. 0.00 0.00%
03.02.03.04 VIGAS PRIMER PISO
03.02.03.04.01 VIGAS, CONCRETO 210 kg/cm2 m3 40.16 402.49 S/. 16,164.00 40.16 S/. 16,164.00 100.00% S/. 0.00 0.00% 40.16 S/. 16,164.00 100.00% 0.00 S/. 0.00 0.00%
03.02.03.04.02 VIGAS, ENCOFRADO DESENCOFRADO m2 263.02 44.77 S/. 11,775.41 263.02 S/. 11,775.41 100.00% S/. 0.00 0.00% 263.02 S/. 11,775.41 100.00% 0.00 S/. 0.00 0.00%
03.02.03.04.03 VIGAS, ACERO FY=4200KG/CM2 kg 4,832.46 4.34 S/. 20,972.88 4832.46 S/. 20,972.88 100.00% S/. 0.00 0.00% 4832.46 S/. 20,972.88 100.00% 0.00 S/. 0.00 0.00%
03.02.03.04.04 VIGUETAS, CONCRETO 175 kg/cm2 m3 2.48 378.98 S/. 939.87 2.48 S/. 939.87 100.00% S/. 0.00 0.00% 2.48 S/. 939.87 100.00% 0.00 S/. 0.00 0.00%
03.02.03.04.05 VIGUETAS, ENCOFRADO DESENCOFRADO m2 28.05 44.77 S/. 1,255.80 28.05 S/. 1,255.80 100.00% S/. 0.00 0.00% 28.05 S/. 1,255.80 100.00% 0.00 S/. 0.00 0.00%
03.02.03.04.06 VIGUETAS, ACERO FY=4200KG/CM2 kg 383.10 4.34 S/. 1,662.65 383.10 S/. 1,662.65 100.00% S/. 0.00 0.00% 383.10 S/. 1,662.65 100.00% 0.00 S/. 0.00 0.00%
03.02.03.05 LOSA ALIGERADA PRIMER PISO
03.02.03.05.01 LOSA ALIGERADA, CONCRETO 210 kg/cm2 m3 39.83 394.58 S/. 15,716.12 39.83 S/. 15,716.12 100.00% S/. 0.00 0.00% 39.83 S/. 15,716.12 100.00% 0.00 S/. 0.00 0.00%
03.02.03.05.02 LOSA ALIGERADA, ENCOFRADO DESENCOFRADO m2 455.00 48.98 S/. 22,285.90 455.00 S/. 22,285.90 100.00% S/. 0.00 0.00% 455.00 S/. 22,285.90 100.00% 0.00 S/. 0.00 0.00%
03.02.03.05.03 LOSA ALIGERADA, ACERO FY=4200KG/CM2 kg 1,091.48 4.34 S/. 4,737.02 1091.48 S/. 4,737.02 100.00% S/. 0.00 0.00% 1091.48 S/. 4,737.02 100.00% 0.00 S/. 0.00 0.00%
03.02.03.05.04 LOSA ALIGERADA, LADR. HUECO 15x30X30 und 3,790.00 4.40 S/. 16,676.00 3790.00 S/. 16,676.00 100.00% S/. 0.00 0.00% 3790.00 S/. 16,676.00 100.00% 0.00 S/. 0.00 0.00%
03.02.04 VARIOS
03.02.04.01 JUNTA DE DILATACION CON TEKNOPORT m2 26.40 17.23 S/. 454.87 26.40 S/. 454.87 100.00% S/. 0.00 0.00% 26.40 S/. 454.87 100.00% 0.00 S/. 0.00 0.00%
03.02.04.02 JUNTA DE DILATACION FLEXIBLE DE POLIURETANO m 120.00 29.38 S/. 3,525.60 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 120.00 S/. 3,525.60 100.00%
03.02.04.03 JUNTAS ASFALTICAS m 210.00 12.40 S/. 2,604.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 210.00 S/. 2,604.00 100.00%
03.02.04.04 PRUEBA DE CALIDAD DEL CONCRETO (PRUEBA A LA COMPRESION) und 30.00 42.37 S/. 1,271.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 30.00 S/. 1,271.10 100.00%
3.03 ARQUITECTURA
03.03.01 MUROS Y TABIQUES DE ALBAÑILERIA PRIMER PISO
03.03.01.01 MURO DE LADRILLO KK 18 HUECOS APAREJO DE CABEZA m2 191.85 124.30 S/. 23,846.96 191.85 S/. 23,846.96 100.00% S/. 0.00 0.00% 191.85 S/. 23,846.96 100.00% 0.00 S/. 0.00 0.00%
03.03.01.02 MURO DE LADRILLO KK 18 HUECOS APAREJO DE SOGA m2 124.61 80.87 S/. 10,077.21 124.61 S/. 10,077.21 100.00% S/. 0.00 0.00% 124.61 S/. 10,077.21 100.00% 0.00 S/. 0.00 0.00%
03.03.01.03 ACEROS DE AMARRE kg 99.03 4.34 S/. 429.79 99.03 S/. 429.79 100.00% S/. 0.00 0.00% 99.03 S/. 429.79 100.00% 0.00 S/. 0.00 0.00%
03.03.02 REVOQUES Y REVESTIMIENTOS PRIMER PISO
03.03.02.01 TARRAJEO RAYADO PRIMARIO C/MEZCLA 1:5 E=1.5 CM m2 220.89 28.55 S/. 6,306.41 0.00 S/. 0.00 0.00% 220.89 S/. 6,306.41 100.00% 220.89 S/. 6,306.41 100.00% 0.00 S/. 0.00 0.00%
03.03.02.02 TARRAJEO EN MUROS INTERIORES m2 527.10 21.07 S/. 11,106.00 0.00 S/. 0.00 0.00% 527.10 S/. 11,106.00 100.00% 527.10 S/. 11,106.00 100.00% 0.00 S/. 0.00 0.00%
03.03.02.03 TARRAJEO EN MUROS EXTERIORES m2 102.63 31.06 S/. 3,187.69 0.00 S/. 0.00 0.00% 102.63 S/. 3,187.69 100.00% 102.63 S/. 3,187.69 100.00% 0.00 S/. 0.00 0.00%
03.03.02.04 TARRAJEO DE COLUMNAS m2 137.30 35.48 S/. 4,871.40 0.00 S/. 0.00 0.00% 137.30 S/. 4,871.40 100.00% 137.30 S/. 4,871.40 100.00% 0.00 S/. 0.00 0.00%
03.03.02.05 TARRAJEO DE VIGAS m2 263.02 35.48 S/. 9,331.95 0.00 S/. 0.00 0.00% 263.02 S/. 9,331.95 100.00% 263.02 S/. 9,331.95 100.00% 0.00 S/. 0.00 0.00%
03.03.02.06 TARRAJEO CON IMPERMEABILIZANTE m2 61.98 35.27 S/. 2,186.03 0.00 S/. 0.00 0.00% 61.98 S/. 2,186.03 100.00% 61.98 S/. 2,186.03 100.00% 0.00 S/. 0.00 0.00%
03.03.02.07 VESTIDURA DE DERRAMES m 182.70 19.03 S/. 3,476.78 0.00 S/. 0.00 0.00% 182.70 S/. 3,476.78 100.00% 182.70 S/. 3,476.78 100.00% 0.00 S/. 0.00 0.00%
03.03.02.08 BRUÑAS SEGUN DETALLE E=1.5 CM m 795.00 9.63 S/. 7,655.85 0.00 S/. 0.00 0.00% 795.00 S/. 7,655.85 100.00% 795.00 S/. 7,655.85 100.00% 0.00 S/. 0.00 0.00%
03.03.03 CIELO RASOS PRIMER PISO
03.03.03.01 CIELO RASO CON MEZCLA C:A 1:5 m2 84.95 32.16 S/. 2,731.99 0.00 S/. 0.00 0.00% 84.95 S/. 2,731.99 100.00% 84.95 S/. 2,731.99 100.00% 0.00 S/. 0.00 0.00%
03.03.03.02 FALSO CIELORASO CON PLANCHAS TIPO BALDOSA ACUSTICA m2 229.35 79.77 S/. 18,295.25 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 229.35 S/. 18,295.25 100.00%
03.03.04 PISOS Y PAVIMENTOS
03.03.04.01 CONTRAPISO DE 40 MM. m2 313.45 38.24 S/. 11,986.33 219.42 S/. 8,390.62 70.00% 94.03 S/. 3,595.71 30.00% 313.45 S/. 11,986.33 100.00% 0.00 S/. 0.00 0.00%
03.03.04.02 PISO CERAMICO TRANSITO MODERADO 45x45 m2 313.45 72.22 S/. 22,637.36 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 313.45 S/. 22,637.36 100.00%
03.03.04.03 VEREDA DE CONCRETO F'C= 175 KG/CM2. FROT. Y BRUÑADO m2 107.62 84.22 S/. 9,063.76 0.00 S/. 0.00 0.00% 107.62 S/. 9,063.76 100.00% 107.62 S/. 9,063.76 100.00% 0.00 S/. 0.00 0.00%
03.03.04.04 VEREDA, ENCOFRADO Y DESENCOFRADO m2 34.84 40.89 S/. 1,424.61 0.00 S/. 0.00 0.00% 34.84 S/. 1,424.61 100.00% 34.84 S/. 1,424.61 100.00% 0.00 S/. 0.00 0.00%
03.03.05 ZOCALOS
03.03.05.01 ZOCALO DE CERAMICO COLOR CLARO DE 24CM X 40CM m2 220.89 53.10 S/. 11,729.26 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 220.89 S/. 11,729.26 100.00%

PRESUPUESTO
03.03.06 CONTRAZOCALOS
03.03.06.01 CONTRAZOCALO SANITARIO H=10CM m 174.75 38.32 S/. 6,696.42 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 174.75 S/. 6,696.42 100.00%
03.03.06.02 CONTRAZOCALO DE CERAMICO 10CM X 45CM m 83.70 26.66 S/. 2,231.44 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 83.70 S/. 2,231.44 100.00%
03.03.06.03 CONTRAZOCALO DE CEMENTO PULIDO H=30 CM m 70.50 16.59 S/. 1,169.60 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 70.50 S/. 1,169.60 100.00%
03.03.07 CUBIERTAS
03.03.07.01 IMPERMEAB. DE TECHOS CON PINTURA ASFALTICA m2 327.78 5.82 S/. 1,907.68 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 327.78 S/. 1,907.68 100.00%
03.03.07.02 COBERTURA DE TEJA ANDINA PLANCHA 1.14X0.72M m2 327.78 74.29 S/. 24,350.78 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 327.78 S/. 24,350.78 100.00%
03.03.07.03 CUMBRERA m 149.01 44.16 S/. 6,580.28 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 149.01 S/. 6,580.28 100.00%
03.03.07.04 COBERTURA DE POLICARBONATO ALVEOLAR DE 10 MM m2 149.01 220.00 S/. 32,782.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 149.01 S/. 32,782.20 100.00%
03.03.07.05 ESTRUCTURA METALICA PARA COBERTURA GLB 1.00 9,000.00 S/. 9,000.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 9,000.00 100.00%
03.03.08 CARPINTERIA DE MADERA Y OTROS
03.03.08.01 PUERTA MACHIHEMBRADA m2 37.17 386.03 S/. 14,348.74 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 37.17 S/. 14,348.74 100.00%
03.03.08.02 TABIQUE DE PANEL DRYWALL m2 6.57 196.94 S/. 1,293.90 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.57 S/. 1,293.90 100.00%
03.03.08.03 BARANDA DE APOYO DE FºGº EN SS.HH. MINUSVALIDOS m 2.30 66.41 S/. 152.74 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.30 S/. 152.74 100.00%
03.03.08.04 SEÑALIZACIÓN DE MATERIAL ACRILICO PARA ADOSAR A LA PARED GLB 1.00 910.00 S/. 910.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 910.00 100.00%
03.03.09 CERRAJERIA
03.03.09.01 BISAGRA ALUMINIZADAS DE 4" x 4" pza 72.00 16.17 S/. 1,164.24 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 72.00 S/. 1,164.24 100.00%
03.03.09.02 BISAGRA ALUMINIZADA DE 2 1/2" X 2 1/2" pza 6.00 14.05 S/. 84.30 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 84.30 100.00%
03.03.09.03 CERRADURA TIPO PALANCA pza 18.00 104.01 S/. 1,872.18 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 18.00 S/. 1,872.18 100.00%
03.03.09.04 CERROJO TIPO PICAPORTE pza 2.00 11.09 S/. 22.18 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 22.18 100.00%
03.03.09.05 CERROJO DE 2" EN VENTANAS pza 81.02 13.27 S/. 1,075.14 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 81.02 S/. 1,075.14 100.00%
03.03.10 VIDRIOS, CRISTALES Y SIMILARES
03.03.10.01 VENTANA DE ALUMINIO SISTEMA NOVA Y VIDRIO LAMINADO TRANSPARENTE DE 6 MM m2 73.56 204.96 S/. 15,076.86 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 73.56 S/. 15,076.86 100.00%
03.03.11 PINTURA
03.03.11.01 PINTURA LATEX 2 MANOS EN CIELO RASO m2 84.95 10.64 S/. 903.87 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 84.95 S/. 903.87 100.00%
03.03.11.02 PINTURA LATEX 2 MANOS EN MUROS, VIGAS Y COLUMNAS INTERIORES m2 306.21 11.84 S/. 3,625.53 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 306.21 S/. 3,625.53 100.00%
03.03.11.04 PINTURA BARNIZ EN CARP.DE MADERA m2 74.34 17.09 S/. 1,270.47 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 74.34 S/. 1,270.47 100.00%
03.03.11.05 PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CEMENTO H=30 m 70.50 6.80 S/. 479.40 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 70.50 S/. 479.40 100.00%
3.04 INSTALACIONES SANITARIAS
03.04.01 INSTALACION DE APARATOS SANITARIOS
03.04.01.01 INODORO TANQUE BAJO DE LOSA (NAC. BLANCO) pza 4.00 279.85 S/. 1,119.40 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 1,119.40 100.00%
03.04.01.02 LAVATORIO FONTANA BLANCO INC. GRIFERIA pza 6.00 274.17 S/. 1,645.02 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 1,645.02 100.00%
03.04.01.03 LAVADERO DE ACERO INOXIDABLE SATINADO 1 POZA, INC GRIFERIA und 1.00 338.83 S/. 338.83 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 338.83 100.00%
03.04.01.04 URINARIOS DE LOZA DE PICO BLANCO pza 1.00 227.27 S/. 227.27 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 227.27 100.00%
03.04.02 INSTALACION DE ACCESORIOS
03.04.02.01 SUMIDEROS DE 2" pza 8.00 36.97 S/. 295.76 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 8.00 S/. 295.76 100.00%
03.04.03 SALIDA DE AGUA FRIA
03.04.03.01 SALIDA DE AGUA FRIA PVC C-10 DE 1/2" pto 13.00 32.10 S/. 417.30 0.00 S/. 0.00 0.00% 13.00 S/. 417.30 100.00% 13.00 S/. 417.30 100.00% 0.00 S/. 0.00 0.00%
03.04.04 REDES DE ALIMENTACION DE AGUA FRIA EN TUBERIA DE PVC
03.04.04.01 TUBERIA PVC CLASE 10 - 1/2" m 109.00 12.33 S/. 1,343.97 0.00 S/. 0.00 0.00% 109.00 S/. 1,343.97 100.00% 109.00 S/. 1,343.97 100.00% 0.00 S/. 0.00 0.00%
03.04.05 ACCESORIOS DE REDES DE AGUA
03.04.05.01 CODO 90° PVC DE 1/2" und 18.00 16.08 S/. 289.44 0.00 S/. 0.00 0.00% 18.00 S/. 289.44 100.00% 18.00 S/. 289.44 100.00% 0.00 S/. 0.00 0.00%
03.04.05.02 TEE PVC-SAP 1/2" und 11.00 17.02 S/. 187.22 0.00 S/. 0.00 0.00% 11.00 S/. 187.22 100.00% 11.00 S/. 187.22 100.00% 0.00 S/. 0.00 0.00%
03.04.06 VALVULAS
03.04.06.01 VALVULA DE COMPUERTA DE BRONCE DE 1/2" + ACCESORIOS und 9.00 66.70 S/. 600.30 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 9.00 S/. 600.30 100.00%
03.04.07 SISTEMA DE DRENAJE PLUVIAL
03.04.07.01 TUBERIA DE PVC SAL 4" m 148.50 18.31 S/. 2,719.04 0.00 S/. 0.00 0.00% 148.50 S/. 2,719.04 100.00% 148.50 S/. 2,719.04 100.00% 0.00 S/. 0.00 0.00%
03.04.07.02 CODO PVC SAL 4"X45° pza 8.00 17.97 S/. 143.76 0.00 S/. 0.00 0.00% 8.00 S/. 143.76 100.00% 8.00 S/. 143.76 100.00% 0.00 S/. 0.00 0.00%
03.04.07.03 CODO 90° PVC SAL DE 4" und 8.00 17.97 S/. 143.76 0.00 S/. 0.00 0.00% 8.00 S/. 143.76 100.00% 8.00 S/. 143.76 100.00% 0.00 S/. 0.00 0.00%
03.04.07.04 ABRAZADERA DE 4" INCLUYE PERNOS DE FIJACION pza 12.00 18.17 S/. 218.04 0.00 S/. 0.00 0.00% 12.00 S/. 218.04 100.00% 12.00 S/. 218.04 100.00% 0.00 S/. 0.00 0.00%
03.04.07.05 REJILLA METALICA SEGÚN DISEÑO m 88.20 88.40 S/. 7,796.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 88.20 S/. 7,796.88 100.00%

PRESUPUESTO
03.04.08 SALIDAS DE DESAGUE
03.04.08.01 SALIDA DE DESAGUE EN PVC 2" pto 9.00 47.99 S/. 431.91 0.00 S/. 0.00 0.00% 9.00 S/. 431.91 100.00% 9.00 S/. 431.91 100.00% 0.00 S/. 0.00 0.00%
03.04.08.03 SALIDA DE VENTILACION PVC 2" pto 3.00 52.27 S/. 156.81 0.00 S/. 0.00 0.00% 3.00 S/. 156.81 100.00% 3.00 S/. 156.81 100.00% 0.00 S/. 0.00 0.00%
03.04.08.04 SOMBRERO PARA VENTILACION DE P.V.C. DE 2" und 3.00 22.30 S/. 66.90 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 66.90 100.00%
03.04.09 RED DE DERIVACION
03.04.09.01 TUBERIA DE PVC SAL 2" DESAGUE m 94.00 11.12 S/. 1,045.28 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 94.00 S/. 1,045.28 100.00%
03.04.09.02 TUBERIA DE PVC SAL 4" m 42.60 18.31 S/. 780.01 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 42.60 S/. 780.01 100.00%
03.04.10 ACCESORIOS DE RED DE DESAGUE
03.04.10.01 YEE PVC SAL DE 2" und 4.00 15.31 S/. 61.24 0.00 S/. 0.00 0.00% 4.00 S/. 61.24 100.00% 4.00 S/. 61.24 100.00% 0.00 S/. 0.00 0.00%
03.04.10.03 CODO 45º DE 2" und 7.00 14.93 S/. 104.51 0.00 S/. 0.00 0.00% 7.00 S/. 104.51 100.00% 7.00 S/. 104.51 100.00% 0.00 S/. 0.00 0.00%
03.04.10.06 REGISTRO ROSACADO 4" INC. TEE DE 4" und 5.00 34.67 S/. 173.35 0.00 S/. 0.00 0.00% 5.00 S/. 173.35 100.00% 5.00 S/. 173.35 100.00% 0.00 S/. 0.00 0.00%
03.04.10.08 TEE PVC-SAP 2" und 2.00 11.89 S/. 23.78 0.00 S/. 0.00 0.00% 2.00 S/. 23.78 100.00% 2.00 S/. 23.78 100.00% 0.00 S/. 0.00 0.00%
03.04.10.09 TEE PVC-SAP 4" und 2.00 14.89 S/. 29.78 0.00 S/. 0.00 0.00% 2.00 S/. 29.78 100.00% 2.00 S/. 29.78 100.00% 0.00 S/. 0.00 0.00%
03.04.11 PRUEBAS HIDRAULICAS
03.04.11.01 PRUEBA HIDRAULICA DE TUBERIAS DE AGUA FRIA m 109.00 3.06 S/. 333.54 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 109.00 S/. 333.54 100.00%
3.05 INSTALACIONES ELECTRICAS
03.05.01 SALIDAS EMPOTRADAS
03.05.01.01 SALIDA EN TECHO CON CAJA OCTOGONAL und 63.00 17.94 S/. 1,130.22 63.00 S/. 1,130.22 100.00% S/. 0.00 0.00% 63.00 S/. 1,130.22 100.00% 0.00 S/. 0.00 0.00%
03.05.01.02 SALIDA CAJA RECTANGULAR 100x55x50mm und 95.00 16.13 S/. 1,532.35 95.00 S/. 1,532.35 100.00% S/. 0.00 0.00% 95.00 S/. 1,532.35 100.00% 0.00 S/. 0.00 0.00%
03.05.02 SALIDA PARA CAJA DE PASO
03.05.02.01 SALIDA PARA CAJA DE PASO 150x150x100mm und 8.00 12.23 S/. 97.84 8.00 S/. 97.84 100.00% S/. 0.00 0.00% 8.00 S/. 97.84 100.00% 0.00 S/. 0.00 0.00%
03.05.03 TUBERIAS Y ACCESORIOS EMPOTRADA
03.05.03.01 TUBERIA PVC SAP (ELECTRICAS) Ø20mm (3/4") m 660.50 4.42 S/. 2,919.41 660.50 S/. 2,919.41 100.00% S/. 0.00 0.00% 660.50 S/. 2,919.41 100.00% 0.00 S/. 0.00 0.00%
03.05.04 CONDUCTORES LSOH
03.05.04.01 CONDUCTOR LSOH DE 2-1x2.5 mm2 + 1x2.5mm2 (T) ILUMINACIÓN m 984.00 7.30 S/. 7,183.20 0.00 S/. 0.00 0.00% 984.00 S/. 7,183.20 100.00% 984.00 S/. 7,183.20 100.00% 0.00 S/. 0.00 0.00%
03.05.04.02 CONDUCTOR LSOH DE 2-1x4 mm2 + 1x4mm2 (T) TOMACORRIENTE m 997.50 8.14 S/. 8,119.65 0.00 S/. 0.00 0.00% 997.50 S/. 8,119.65 100.00% 997.50 S/. 8,119.65 100.00% 0.00 S/. 0.00 0.00%
03.05.05 INSTALACION DE SALIDAS
03.05.05.01 INTERRUPTOR SIMPLE und 4.00 35.48 S/. 141.92 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 141.92 100.00%
03.05.05.02 INTERRUPTOR DOBLE und 9.00 41.04 S/. 369.36 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 9.00 S/. 369.36 100.00%
03.05.05.03 TOMACORRIENTE und 83.00 34.98 S/. 2,903.34 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 83.00 S/. 2,903.34 100.00%
03.05.06 TABLEROS DE DISTRIBUCION
03.05.06.01 TABLERO DE DISTRIBUCION (TD-1) und 1.00 1,297.29 S/. 1,297.29 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 1,297.29 100.00%
03.05.07 ARTEFACTOS DE ILUMINACION
03.05.07.01 LUMINARIA SIMILAR A Beryl Ln 185 LV+PS 3000Lm 3000K gs dali white pza 18.00 202.30 S/. 3,641.40 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 18.00 S/. 3,641.40 100.00%
03.05.07.02 LUMINARIA SIMILAR A AGAT CLEAN LED CRI90 7200LM PLX E IP65 940 / 600X600 pza 37.00 312.30 S/. 11,555.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 37.00 S/. 11,555.10 100.00%
03.05.07.03 LUMINARIA SIMILAR A FLYING SURFACE LED 6400LM E 34 840 47/6400/CP pza 7.00 312.30 S/. 2,186.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.00 S/. 2,186.10 100.00%
03.05.07.04 BRAQUETE REFLECTOR CON 2 LAMPARAS DE 18W DIFUSOR ACRILICO PRISMATICO und 8.00 239.90 S/. 1,919.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 8.00 S/. 1,919.20 100.00%
03.05.08 EQUIPO ELECTRICO LUZ DE EMERGENCIA
03.05.08.01 EQUIPO DE LUZ DE EMERGENCIA CON AUTONOMIA DE 90 MIN CON DOS LENTES, pza 23.00 200.30 S/. 4,606.90 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 23.00 S/. 4,606.90 100.00%
03.05.09.01 PRUEBAS DE AISLAMIENTO POR SUB TABLERO GLB 1.00 500.00 S/. 500.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 500.00 100.00%
03.05.09.02 PRUEBAS DE CONTINUIDAD DE INSTALACIONES INTERIORES GLB 1.00 200.00 S/. 200.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 200.00 100.00%
03.05.09.03 PRUEBAS Y BALANCEO DE CARGA GLB 1.00 200.00 S/. 200.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 200.00 100.00%
4 MODULO SERVICIOS GENERALES
4.02 ESTRUCTURAS
04.02.01.01 NIVELACION DEL TERRENO m2 42.58 3.81 S/. 162.23 42.58 S/. 162.23 100.00% S/. 0.00 0.00% 42.58 S/. 162.23 100.00% 0.00 S/. 0.00 0.00%
04.02.01.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 6.12 43.19 S/. 264.32 0.00 S/. 0.00 0.00% 6.12 S/. 264.32 100.00% 6.12 S/. 264.32 100.00% 0.00 S/. 0.00 0.00%

PRESUPUESTO
04.02.01.04 RELLENO Y COMPACTADO CON MATERIAL SELECCIONADO INTERIOR m3 7.27 82.66 S/. 600.94 0.00 S/. 0.00 0.00% 7.27 S/. 600.94 100.00% 7.27 S/. 600.94 100.00% 0.00 S/. 0.00 0.00%
04.02.01.05 RELLENO Y COMPACTADO CON MATERIAL SELECCIONADO EXTERIORR m3 22.37 82.66 S/. 1,849.10 0.00 S/. 0.00 0.00% 22.37 S/. 1,849.10 100.00% 22.37 S/. 1,849.10 100.00% 0.00 S/. 0.00 0.00%
04.02.01.06 ELIMINACION MANUAL DE MATERIAL EXCEDENTE m3 24.68 21.47 S/. 529.88 14.81 S/. 317.97 60.01% 9.87 S/. 211.91 39.99% 24.68 S/. 529.88 100.00% 0.00 S/. 0.00 0.00%
04.02.02.02 SOLADOS m2 8.00 32.45 S/. 259.60 8.00 S/. 259.60 100.00% S/. 0.00 0.00% 8.00 S/. 259.60 100.00% 0.00 S/. 0.00 0.00%
04.02.02.03 SOBRECIMIENTO CONCRETO 1:8 + 25% P.M. m3 2.11 327.67 S/. 691.38 2.11 S/. 691.38 100.00% S/. 0.00 0.00% 2.11 S/. 691.38 100.00% 0.00 S/. 0.00 0.00%
04.02.02.05 FALSO PISO MEZCLA 1:10 e=4" m2 36.35 56.13 S/. 2,040.33 0.00 S/. 0.00 0.00% 36.35 S/. 2,040.33 100.00% 36.35 S/. 2,040.33 100.00% 0.00 S/. 0.00 0.00%
04.02.02.06 CONCRETO, DADOS PARA DRENAJE PLUVIAL m3 0.24 389.58 S/. 93.50 0.00 S/. 0.00 0.00% 0.24 S/. 93.50 100.00% 0.24 S/. 93.50 100.00% 0.00 S/. 0.00 0.00%
04.02.02.07 ENCOFRADO Y DESENCOFRADO, DADOS PARA DRENAJE PLUVIAL m2 3.60 40.29 S/. 145.04 0.00 S/. 0.00 0.00% 3.60 S/. 145.04 100.00% 3.60 S/. 145.04 100.00% 0.00 S/. 0.00 0.00%
04.02.02.08 CANALETA, CONCRETO F'C=175 KG/CM2 m3 2.70 421.47 S/. 1,137.97 0.00 S/. 0.00 0.00% 2.70 S/. 1,137.97 100.00% 2.70 S/. 1,137.97 100.00% 0.00 S/. 0.00 0.00%
04.02.02.09 CANALETA, ENCOFRADO Y DESENCOFRADO m2 33.78 40.29 S/. 1,361.00 0.00 S/. 0.00 0.00% 33.78 S/. 1,361.00 100.00% 33.78 S/. 1,361.00 100.00% 0.00 S/. 0.00 0.00%
04.02.03.01 ZAPATAS
04.02.03.01.02 ZAPATAS, ACERO FY=4200KG/CM2 kg 105.54 4.34 S/. 458.04 105.54 S/. 458.04 100.00% S/. 0.00 0.00% 105.54 S/. 458.04 100.00% 0.00 S/. 0.00 0.00%
04.02.03.01.03 CAMARA CISTERNA, CONCRETO F'C=175 KG/CM2 m3 2.17 478.93 S/. 1,039.28 0.00 S/. 0.00 0.00% 2.17 S/. 1,039.28 100.00% 2.17 S/. 1,039.28 100.00% 0.00 S/. 0.00 0.00%
04.02.03.01.04 CAMARA CISTERNA, ENCOFRADO Y DESENCOFRADO m2 8.96 44.77 S/. 401.14 0.00 S/. 0.00 0.00% 8.96 S/. 401.14 100.00% 8.96 S/. 401.14 100.00% 0.00 S/. 0.00 0.00%
04.02.03.01.05 CAMARA CISTERNA, ACERO FY=4200KG/CM2 kg 47.94 4.34 S/. 208.06 0.00 S/. 0.00 0.00% 47.94 S/. 208.06 100.00% 47.94 S/. 208.06 100.00% 0.00 S/. 0.00 0.00%
04.02.03.02.03 COLUMNAS, ACERO FY=4200KG/CM2 kg 334.95 4.34 S/. 1,453.68 334.95 S/. 1,453.68 100.00% S/. 0.00 0.00% 334.95 S/. 1,453.68 100.00% 0.00 S/. 0.00 0.00%
04.02.03.02.04 COLUMNETAS, CONCRETO 175 kg/cm2 m3 1.20 421.81 S/. 506.17 1.20 S/. 506.17 100.00% S/. 0.00 0.00% 1.20 S/. 506.17 100.00% 0.00 S/. 0.00 0.00%
04.02.03.02.05 COLUMNETAS, ENCOFRADO Y DESENCOFRADO m2 16.84 44.77 S/. 753.93 16.84 S/. 753.93 100.00% S/. 0.00 0.00% 16.84 S/. 753.93 100.00% 0.00 S/. 0.00 0.00%
04.02.03.02.06 COLUMNETAS, ACERO FY=4200KG/CM2 kg 64.73 4.34 S/. 280.93 64.73 S/. 280.93 100.00% S/. 0.00 0.00% 64.73 S/. 280.93 100.00% 0.00 S/. 0.00 0.00%
04.02.03.03.01 VIGAS, CONCRETO 210 kg/cm2 m3 6.00 402.49 S/. 2,414.94 0.00 S/. 0.00 0.00% 6.00 S/. 2,414.94 100.00% 6.00 S/. 2,414.94 100.00% 0.00 S/. 0.00 0.00%
04.02.03.03.02 VIGAS, ENCOFRADO DESENCOFRADO m2 46.83 44.77 S/. 2,096.58 0.00 S/. 0.00 0.00% 46.83 S/. 2,096.58 100.00% 46.83 S/. 2,096.58 100.00% 0.00 S/. 0.00 0.00%
04.02.03.03.03 VIGAS, ACERO FY=4200KG/CM2 kg 548.11 4.34 S/. 2,378.80 0.00 S/. 0.00 0.00% 548.11 S/. 2,378.80 100.00% 548.11 S/. 2,378.80 100.00% 0.00 S/. 0.00 0.00%
04.02.03.03.04 VIGUETAS, CONCRETO 175 kg/cm2 m3 0.27 378.98 S/. 102.32 0.00 S/. 0.00 0.00% 0.27 S/. 102.32 100.00% 0.27 S/. 102.32 100.00% 0.00 S/. 0.00 0.00%
04.02.03.03.05 VIGUETAS, ENCOFRADO DESENCOFRADO m2 4.81 44.77 S/. 215.34 0.00 S/. 0.00 0.00% 4.81 S/. 215.34 100.00% 4.81 S/. 215.34 100.00% 0.00 S/. 0.00 0.00%
04.02.03.03.06 VIGUETAS, ACERO FY=4200KG/CM2 kg 17.57 4.34 S/. 76.25 0.00 S/. 0.00 0.00% 17.57 S/. 76.25 100.00% 17.57 S/. 76.25 100.00% 0.00 S/. 0.00 0.00%
04.02.03.04.01 LOSA ALIGERADA, CONCRETO 210 kg/cm2 m3 4.26 394.58 S/. 1,680.91 0.00 S/. 0.00 0.00% 4.26 S/. 1,680.91 100.00% 4.26 S/. 1,680.91 100.00% 0.00 S/. 0.00 0.00%
04.02.03.04.02 LOSA ALIGERADA, ENCOFRADO DESENCOFRADO m2 48.70 48.98 S/. 2,385.33 0.00 S/. 0.00 0.00% 48.70 S/. 2,385.33 100.00% 48.70 S/. 2,385.33 100.00% 0.00 S/. 0.00 0.00%
04.02.03.04.03 LOSA ALIGERADA, ACERO FY=4200KG/CM2 kg 237.55 4.34 S/. 1,030.97 0.00 S/. 0.00 0.00% 237.55 S/. 1,030.97 100.00% 237.55 S/. 1,030.97 100.00% 0.00 S/. 0.00 0.00%
04.02.03.04.04 LOSA ALIGERADA, LADR. HUECO 15x30X30 und 406.00 4.40 S/. 1,786.40 0.00 S/. 0.00 0.00% 406.00 S/. 1,786.40 100.00% 406.00 S/. 1,786.40 100.00% 0.00 S/. 0.00 0.00%
04.02.04 VARIOS 0.00 0.00
04.02.04.01 JUNTA DE DILATACION CON TEKNOPORT m2 2.82 17.23 S/. 48.59 0.00 S/. 0.00 0.00% 2.82 S/. 48.59 100.00% 2.82 S/. 48.59 100.00% 0.00 S/. 0.00 0.00%
04.02.04.02 JUNTA DE DILATACION FLEXIBLE DE POLIURETANO m 30.60 29.38 S/. 899.03 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 30.60 S/. 899.03 100.00%
04.02.04.04 PRUEBA DE CALIDAD DEL CONCRETO (PRUEBA A LA COMPRESION) und 12.00 42.37 S/. 508.44 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 12.00 S/. 508.44 100.00%
4.03 ARQUITECTURA
04.03.01.01 MURO DE LADRILLO KK 18 HUECOS APAREJO DE CABEZA m2 44.11 124.30 S/. 5,482.87 44.11 S/. 5,482.87 100.00% S/. 0.00 0.00% 44.11 S/. 5,482.87 100.00% 0.00 S/. 0.00 0.00%
04.03.01.02 MURO DE LADRILLO KK 18 HUECOS APAREJO DE SOGA m2 33.62 80.87 S/. 2,718.85 33.62 S/. 2,718.85 100.00% S/. 0.00 0.00% 33.62 S/. 2,718.85 100.00% 0.00 S/. 0.00 0.00%
04.03.01.03 ACEROS DE AMARRE kg 8.04 4.34 S/. 34.89 8.04 S/. 34.89 100.00% S/. 0.00 0.00% 8.04 S/. 34.89 100.00% 0.00 S/. 0.00 0.00%
04.03.02.03 TARRAJEO DE COLUMNAS m2 16.92 35.48 S/. 600.32 0.00 S/. 0.00 0.00% 16.92 S/. 600.32 100.00% 16.92 S/. 600.32 100.00% 0.00 S/. 0.00 0.00%
04.03.02.04 TARRAJEO DE VIGAS m2 20.21 35.48 S/. 717.05 0.00 S/. 0.00 0.00% 20.21 S/. 717.05 100.00% 20.21 S/. 717.05 100.00% 0.00 S/. 0.00 0.00%
04.03.02.05 TARRAJEO CON IMPERMEABILIZANTE m2 15.75 35.27 S/. 555.50 0.00 S/. 0.00 0.00% 15.75 S/. 555.50 100.00% 15.75 S/. 555.50 100.00% 0.00 S/. 0.00 0.00%

PRESUPUESTO
04.03.04.01 CONTRAPISO DE 40 MM. m2 24.85 38.24 S/. 950.26 0.00 S/. 0.00 0.00% 24.85 S/. 950.26 100.00% 24.85 S/. 950.26 100.00% 0.00 S/. 0.00 0.00%
04.03.04.02 PISO CERAMICO TRANSITO MODERADO 45x45 m2 4.50 72.22 S/. 324.99 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.50 S/. 324.99 100.00%
04.03.04.03 PISO DE CEMENTO PULIDO Y BRUÑADO E=2" S/COLOREAR m2 20.35 37.52 S/. 763.53 0.00 S/. 0.00 0.00% 20.35 S/. 763.53 100.00% 20.35 S/. 763.53 100.00% 0.00 S/. 0.00 0.00%
04.03.04.05 VEREDA, ENCOFRADO Y DESENCOFRADO m2 8.07 40.89 S/. 329.98 0.00 S/. 0.00 0.00% 8.07 S/. 329.98 100.00% 8.07 S/. 329.98 100.00% 0.00 S/. 0.00 0.00%
04.03.05.01 CONTRAZOCALO DE CERAMICO 10CM X 45CM m 8.00 26.66 S/. 213.28 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 8.00 S/. 213.28 100.00%
04.03.05.02 CONTRAZOCALO DE CEMENTO PULIDO H=10CM m 24.00 11.18 S/. 268.32 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 24.00 S/. 268.32 100.00%
04.03.05.03 CONTRAZOCALO DE CEMENTO PULIDO H=30 CM m 21.00 16.59 S/. 348.39 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 21.00 S/. 348.39 100.00%
04.03.06 CUBIERTAS
04.03.06.01 IMPERMEAB. DE TECHOS CON PINTURA ASFALTICA m2 47.25 5.82 S/. 275.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 47.25 S/. 275.00 100.00%
04.03.06.02 COBERTURA DE TEJA ANDINA PLANCHA 1.14X0.72M X0.05MM ASENTADO C/MEZCLA m2 47.25 74.29 S/. 3,510.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 47.25 S/. 3,510.20 100.00%
04.03.06.03 CUMBRERA m 10.50 44.16 S/. 463.68 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 10.50 S/. 463.68 100.00%
04.03.07 CARPINTERIA DE MADERA
04.03.07.01 PUERTA MACHIHEMBRADA m2 10.08 386.03 S/. 3,891.18 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 10.08 S/. 3,891.18 100.00%
04.03.08 CERRAJERIA
04.03.08.01 BISAGRA ALUMINIZADAS DE 3 1/2" x 3 1/2" pza 20.00 15.65 S/. 313.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 20.00 S/. 313.00 100.00%
04.03.08.02 CERRADURA DE 02 GOLPES CON PERILLA pza 3.00 104.01 S/. 312.03 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 312.03 100.00%
04.03.08.03 CERROJO DE 2" EN VENTANAS pza 12.00 13.27 S/. 159.24 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 12.00 S/. 159.24 100.00%
04.03.10 PINTURA
04.03.10.03 PINTURA LATEX 2 MANOS EN MUROS, VIGAS Y COLUMNAS INTERIORES m2 79.31 11.84 S/. 939.03 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 79.31 S/. 939.03 100.00%
04.03.10.04 PINTURA BARNIZ EN CARP.DE MADERA m2 10.08 17.09 S/. 172.27 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 10.08 S/. 172.27 100.00%
04.03.10.05 PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CEMENTO H=10CM m 24.00 5.51 S/. 132.24 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 24.00 S/. 132.24 100.00%
04.04.01.01 SALIDA EN TECHO CON CAJA OCTOGONAL und 5.00 17.94 S/. 89.70 0.00 S/. 0.00 0.00% 5.00 S/. 89.70 100.00% 5.00 S/. 89.70 100.00% 0.00 S/. 0.00 0.00%
04.04.01.02 SALIDA CAJA RECTANGULAR 100x55x50mm und 11.00 16.13 S/. 177.43 0.00 S/. 0.00 0.00% 11.00 S/. 177.43 100.00% 11.00 S/. 177.43 100.00% 0.00 S/. 0.00 0.00%
04.04.02.01 SALIDA PARA CAJA DE PASO 150x150x100mm und 1.00 12.23 S/. 12.23 0.00 S/. 0.00 0.00% 1.00 S/. 12.23 100.00% 1.00 S/. 12.23 100.00% 0.00 S/. 0.00 0.00%
04.04.03.01 TUBERIA PVC SAP (ELECTRICAS) Ø20mm (3/4") m 81.52 4.42 S/. 360.32 0.00 S/. 0.00 0.00% 81.52 S/. 360.32 100.00% 81.52 S/. 360.32 100.00% 0.00 S/. 0.00 0.00%
04.04.04.01 CONDUCTOR LSOH DE 2-1x2.5 mm2 + 1x2.5mm2 (T) ILUMINACIÓN m 40.00 7.30 S/. 292.00 0.00 S/. 0.00 0.00% 40.00 S/. 292.00 100.00% 40.00 S/. 292.00 100.00% 0.00 S/. 0.00 0.00%
04.04.04.02 CONDUCTOR LSOH DE 2-1x4 mm2 + 1x4mm2 (T) TOMACORRIENTE m 30.50 8.14 S/. 248.27 0.00 S/. 0.00 0.00% 30.50 S/. 248.27 100.00% 30.50 S/. 248.27 100.00% 0.00 S/. 0.00 0.00%
04.04.05.03 TOMACORRIENTE MONOFASICO CON DADOS TRES EN LINEA MAS SCHUKO und 6.00 34.98 S/. 209.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 209.88 100.00%
04.04.06 TABLERO GENERAL
04.04.06.01 TABLERO GENERAL (TG) und 1.00 2,641.45 S/. 2,641.45 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 2,641.45 100.00%
04.04.06.02 TABLERO DE TRANSFERENCIA AUTOMATICA INC. UPS und 1.00 6,813.45 S/. 6,813.45 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 6,813.45 100.00%
04.04.07.01 LUMINARIA SIMILAR A RUBIN CLEAN LED CRI90 5400LM MICRO-PRM E IP65 940 / 620X620 pza 5.00 292.30 S/. 1,461.50 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 1,461.50 100.00%
04.04.07.02 BRAQUETE REFLECTOR CON 2 LAMPARAS DE 18W DIFUSOR ACRILICO PRISMATICO und 6.00 239.90 S/. 1,439.40 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 1,439.40 100.00%
04.04.08.01 EQUIPO DE LUZ DE EMERGENCIA CON AUTONOMIA DE 90 MIN CON DOS LENTES, pza 4.00 200.30 S/. 801.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 801.20 100.00%
04.04.09.01 PRUEBAS DE AISLAMIENTO POR SUB TABLERO GLB 2.00 500.00 S/. 1,000.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 1,000.00 100.00%
5 MODULO RESIDENCIA PARA PERSONAL

PRESUPUESTO
5.02 ESTRUCTURAS
05.02.01.01 NIVELACION DEL TERRENO m2 64.47 3.81 S/. 245.63 64.47 S/. 245.63 100.00% S/. 0.00 0.00% 64.47 S/. 245.63 100.00% 0.00 S/. 0.00 0.00%
05.02.01.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 13.40 43.19 S/. 578.75 13.40 S/. 578.75 100.00% S/. 0.00 0.00% 13.40 S/. 578.75 100.00% 0.00 S/. 0.00 0.00%
05.02.01.04 RELLENO Y COMPACTADO CON MATERIAL SELECCIONADO INTERIOR m3 11.59 82.66 S/. 958.03 0.00 S/. 0.00 0.00% 11.59 S/. 958.03 100.00% 11.59 S/. 958.03 100.00% 0.00 S/. 0.00 0.00%
05.02.01.05 RELLENO Y COMPACTADO CON MATERIAL SELECCIONADO EXTERIOR m3 28.40 82.66 S/. 2,347.54 0.00 S/. 0.00 0.00% 28.40 S/. 2,347.54 100.00% 28.40 S/. 2,347.54 100.00% 0.00 S/. 0.00 0.00%
05.02.01.06 ELIMINACION MANUAL DE MATERIAL EXCEDENTE m3 41.33 21.47 S/. 887.36 28.93 S/. 621.13 70.00% 12.40 S/. 266.23 30.00% 41.33 S/. 887.36 100.00% 0.00 S/. 0.00 0.00%
05.02.02.02 SOLADOS m2 17.28 32.45 S/. 560.74 17.28 S/. 560.74 100.00% S/. 0.00 0.00% 17.28 S/. 560.74 100.00% 0.00 S/. 0.00 0.00%
05.02.02.03 SOBRECIMIENTO CONCRETO 1:8 + 25% P.M. m3 4.40 327.67 S/. 1,441.75 4.40 S/. 1,441.75 100.00% S/. 0.00 0.00% 4.40 S/. 1,441.75 100.00% 0.00 S/. 0.00 0.00%
05.02.02.05 FALSO PISO MEZCLA 1:10 e=4" m2 57.95 56.13 S/. 3,252.73 0.00 S/. 0.00 0.00% 57.95 S/. 3,252.73 100.00% 57.95 S/. 3,252.73 100.00% 0.00 S/. 0.00 0.00%
05.02.02.06 CONCRETO, DADOS PARA DRENAJE PLUVIAL m3 0.24 389.58 S/. 93.50 0.00 S/. 0.00 0.00% 0.24 S/. 93.50 100.00% 0.24 S/. 93.50 100.00% 0.00 S/. 0.00 0.00%
05.02.02.07 ENCOFRADO Y DESENCOFRADO, DADOS PARA DRENAJE PLUVIAL m2 3.60 40.29 S/. 145.04 0.00 S/. 0.00 0.00% 3.60 S/. 145.04 100.00% 3.60 S/. 145.04 100.00% 0.00 S/. 0.00 0.00%
05.02.02.08 CANALETA, CONCRETO F'C=175 KG/CM2 m3 3.34 421.47 S/. 1,407.71 0.00 S/. 0.00 0.00% 3.34 S/. 1,407.71 100.00% 3.34 S/. 1,407.71 100.00% 0.00 S/. 0.00 0.00%
05.02.02.09 CANALETA, ENCOFRADO Y DESENCOFRADO m2 41.80 40.29 S/. 1,684.12 0.00 S/. 0.00 0.00% 41.80 S/. 1,684.12 100.00% 41.80 S/. 1,684.12 100.00% 0.00 S/. 0.00 0.00%
05.02.03.01 ZAPATAS
05.02.03.01.02 ZAPATAS, ACERO FY=4200KG/CM2 kg 469.32 4.34 S/. 2,036.85 469.32 S/. 2,036.85 100.00% S/. 0.00 0.00% 469.32 S/. 2,036.85 100.00% 0.00 S/. 0.00 0.00%
05.02.03.02.03 COLUMNAS, ACERO FY=4200KG/CM2 kg 621.02 4.34 S/. 2,695.23 621.02 S/. 2,695.23 100.00% S/. 0.00 0.00% 621.02 S/. 2,695.23 100.00% 0.00 S/. 0.00 0.00%
05.02.03.02.04 COLUMNETAS, CONCRETO 175 kg/cm2 m3 3.55 421.81 S/. 1,497.43 3.55 S/. 1,497.43 100.00% S/. 0.00 0.00% 3.55 S/. 1,497.43 100.00% 0.00 S/. 0.00 0.00%
05.02.03.02.05 COLUMNETAS, ENCOFRADO Y DESENCOFRADO m2 122.27 44.77 S/. 5,474.03 122.27 S/. 5,474.03 100.00% S/. 0.00 0.00% 122.27 S/. 5,474.03 100.00% 0.00 S/. 0.00 0.00%
05.02.03.02.06 COLUMNETAS, ACERO FY=4200KG/CM2 kg 259.30 4.34 S/. 1,125.36 259.30 S/. 1,125.36 100.00% S/. 0.00 0.00% 259.30 S/. 1,125.36 100.00% 0.00 S/. 0.00 0.00%
05.02.03.03.01 VIGAS, CONCRETO 210 kg/cm2 m3 7.54 402.49 S/. 3,034.77 0.00 S/. 0.00 0.00% 7.54 S/. 3,034.77 100.00% 7.54 S/. 3,034.77 100.00% 0.00 S/. 0.00 0.00%
05.02.03.03.02 VIGAS, ENCOFRADO DESENCOFRADO m2 87.24 44.77 S/. 3,905.73 0.00 S/. 0.00 0.00% 87.24 S/. 3,905.73 100.00% 87.24 S/. 3,905.73 100.00% 0.00 S/. 0.00 0.00%
05.02.03.03.03 VIGAS, ACERO FY=4200KG/CM2 kg 674.86 4.34 S/. 2,928.89 0.00 S/. 0.00 0.00% 674.86 S/. 2,928.89 100.00% 674.86 S/. 2,928.89 100.00% 0.00 S/. 0.00 0.00%
05.02.03.03.04 VIGUETAS, CONCRETO 175 kg/cm2 m3 0.76 378.98 S/. 288.02 0.00 S/. 0.00 0.00% 0.76 S/. 288.02 100.00% 0.76 S/. 288.02 100.00% 0.00 S/. 0.00 0.00%
05.02.03.03.05 VIGUETAS, ENCOFRADO DESENCOFRADO m2 10.08 44.77 S/. 451.28 0.00 S/. 0.00 0.00% 10.08 S/. 451.28 100.00% 10.08 S/. 451.28 100.00% 0.00 S/. 0.00 0.00%
05.02.03.03.06 VIGUETAS, ACERO FY=4200KG/CM2 kg 58.87 4.34 S/. 255.50 0.00 S/. 0.00 0.00% 58.87 S/. 255.50 100.00% 58.87 S/. 255.50 100.00% 0.00 S/. 0.00 0.00%
05.02.03.04.01 LOSA ALIGERADA, CONCRETO 210 kg/cm2 m3 8.31 394.58 S/. 3,278.96 0.00 S/. 0.00 0.00% 8.31 S/. 3,278.96 100.00% 8.31 S/. 3,278.96 100.00% 0.00 S/. 0.00 0.00%
05.02.03.04.02 LOSA ALIGERADA, ENCOFRADO DESENCOFRADO m2 94.95 48.98 S/. 4,650.65 0.00 S/. 0.00 0.00% 94.95 S/. 4,650.65 100.00% 94.95 S/. 4,650.65 100.00% 0.00 S/. 0.00 0.00%
05.02.03.04.03 LOSA ALIGERADA, ACERO FY=4200KG/CM2 kg 428.19 4.34 S/. 1,858.34 0.00 S/. 0.00 0.00% 428.19 S/. 1,858.34 100.00% 428.19 S/. 1,858.34 100.00% 0.00 S/. 0.00 0.00%
05.02.03.04.04 LOSA ALIGERADA, LADR. HUECO 15x30X30 und 791.00 4.40 S/. 3,480.40 0.00 S/. 0.00 0.00% 791.00 S/. 3,480.40 100.00% 791.00 S/. 3,480.40 100.00% 0.00 S/. 0.00 0.00%
05.02.03.05 MESA DE COCINA
05.02.03.05.01 COCINA, CONCRETO FĆ=210 kg/cm2 m3 0.33 444.30 S/. 146.62 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.33 S/. 146.62 100.00%
05.02.03.05.02 COCINA, ENCONFRADO DESENCOFRADO m2 4.01 44.77 S/. 179.53 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.01 S/. 179.53 100.00%
05.02.03.05.03 LAVADERO, ACERO FY=4200 KG/CM2 kg 29.01 4.34 S/. 125.90 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 29.01 S/. 125.90 100.00%
05.02.03.06 LAVADERO
05.02.03.06.01 LAVADERO, CONCRETO F'C=175 kg/cm2 m3 0.14 421.47 S/. 59.01 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.14 S/. 59.01 100.00%
05.02.03.06.02 LAVADERO, ENCOFRADO DESENCOFRADO m2 1.64 44.77 S/. 73.42 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.64 S/. 73.42 100.00%
05.02.03.06.03 LAVADERO, ACERO FY=4200KG/CM2 kg 25.20 4.34 S/. 109.37 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 25.20 S/. 109.37 100.00%
05.02.04 VARIOS
05.02.04.01 JUNTA DE DILATACION CON TEKNOPORT m2 10.91 17.23 S/. 187.98 0.00 S/. 0.00 0.00% 10.91 S/. 187.98 100.00% 10.91 S/. 187.98 100.00% 0.00 S/. 0.00 0.00%
05.02.04.02 JUNTA DE DILATACION FLEXIBLE DE POLIURETANO m 111.80 29.38 S/. 3,284.68 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 111.80 S/. 3,284.68 100.00%
05.02.04.04 PRUEBA DE CALIDAD DEL CONCRETO (PRUEBA A LA COMPRESION) und 24.00 42.37 S/. 1,016.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 24.00 S/. 1,016.88 100.00%
5.03 ARQUITECTURA
05.03.01.01 MURO DE LADRILLO KK 18 HUECOS APAREJO DE CABEZA m2 61.19 124.30 S/. 7,605.92 0.00 S/. 0.00 0.00% 61.19 S/. 7,605.92 100.00% 61.19 S/. 7,605.92 100.00% 0.00 S/. 0.00 0.00%

PRESUPUESTO
05.03.01.02 MURO DE LADRILLO KK 18 HUECOS APAREJO DE SOGA m2 49.93 80.87 S/. 4,037.84 0.00 S/. 0.00 0.00% 49.93 S/. 4,037.84 100.00% 49.93 S/. 4,037.84 100.00% 0.00 S/. 0.00 0.00%
05.03.01.03 ACEROS DE AMARRE kg 165.38 4.34 S/. 717.75 0.00 S/. 0.00 0.00% 165.38 S/. 717.75 100.00% 165.38 S/. 717.75 100.00% 0.00 S/. 0.00 0.00%
05.03.02.01 TARRAJEO RAYADO PRIMARIO C/MEZCLA 1:5 E=1.5 CM m2 28.11 28.55 S/. 802.54 0.00 S/. 0.00 0.00% 28.11 S/. 802.54 100.00% 28.11 S/. 802.54 100.00% 0.00 S/. 0.00 0.00%
05.03.02.04 TARRAJEO DE COLUMNAS m2 22.10 35.48 S/. 784.11 0.00 S/. 0.00 0.00% 22.10 S/. 784.11 100.00% 22.10 S/. 784.11 100.00% 0.00 S/. 0.00 0.00%
05.03.02.05 TARRAJEO DE VIGAS m2 51.96 35.48 S/. 1,843.54 0.00 S/. 0.00 0.00% 51.96 S/. 1,843.54 100.00% 51.96 S/. 1,843.54 100.00% 0.00 S/. 0.00 0.00%
05.03.02.06 TARRAJEO CON IMPERMEABILIZANTE m2 14.93 35.27 S/. 526.58 0.00 S/. 0.00 0.00% 14.93 S/. 526.58 100.00% 14.93 S/. 526.58 100.00% 0.00 S/. 0.00 0.00%
05.03.03.02 FALSO CIELORASO CON PLANCHAS TIPO BALDOSA ACUSTICA m2 57.80 79.77 S/. 4,610.71 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 57.80 S/. 4,610.71 100.00%
05.03.04.01 CONTRAPISO DE 40 MM. m2 57.80 38.24 S/. 2,210.27 0.00 S/. 0.00 0.00% 57.80 S/. 2,210.27 100.00% 57.80 S/. 2,210.27 100.00% 0.00 S/. 0.00 0.00%
05.03.04.02 PISO CERAMICO TRANSITO MODERADO 45x45 m2 57.80 72.22 S/. 4,174.32 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 57.80 S/. 4,174.32 100.00%
05.03.04.04 VEREDA, ENCOFRADO Y DESENCOFRADO m2 9.48 40.89 S/. 387.64 0.00 S/. 0.00 0.00% 9.48 S/. 387.64 100.00% 9.48 S/. 387.64 100.00% 0.00 S/. 0.00 0.00%
05.03.05 ZOCALOS
05.03.05.01 ZOCALO DE CERAMICO COLOR CLARO DE 24CM X 40CM m2 22.45 53.10 S/. 1,192.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 22.45 S/. 1,192.10 100.00%
05.03.06.01 CONTRAZOCALO DE CERAMICO 10CM X 45CM m 71.20 26.66 S/. 1,898.19 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 71.20 S/. 1,898.19 100.00%
05.03.06.02 CONTRAZOCALO DE CEMENTO PULIDO H=30 CM m 30.25 16.59 S/. 501.85 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 30.25 S/. 501.85 100.00%
05.03.07 CUBIERTAS
05.03.07.01 IMPERMEAB. DE TECHOS CON PINTURA ASFALTICA m2 98.51 5.82 S/. 573.33 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 98.51 S/. 573.33 100.00%
05.03.07.02 COBERTURA DE TEJA ANDINA PLANCHA 1.14X0.72M m2 98.51 74.29 S/. 7,318.31 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 98.51 S/. 7,318.31 100.00%
05.03.07.03 CUMBRERA m 9.95 44.16 S/. 439.39 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 9.95 S/. 439.39 100.00%
05.03.08 CARPINTERIA DE MADERA
05.03.08.01 PUERTA MACHIHEMBRADA (SEGÚN DETALLE) m2 2.80 386.03 S/. 1,080.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.80 S/. 1,080.88 100.00%
05.03.08.02 PUERTA DE MADERA CONTRAPLACADA (SEGÚN DETALLE) m2 11.76 266.24 S/. 3,130.98 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 11.76 S/. 3,130.98 100.00%
05.03.09 CERRAJERIA
05.03.09.01 BISAGRA ALUMINIZADAS DE 4" x 4" pza 24.00 16.17 S/. 388.08 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 24.00 S/. 388.08 100.00%
05.03.09.02 CERRADURA TIPO PALANCA pza 6.00 104.01 S/. 624.06 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 624.06 100.00%
05.03.09.03 CERROJO DE 2" EN VENTANAS pza 14.00 13.27 S/. 185.78 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 14.00 S/. 185.78 100.00%
05.03.11 PINTURA
05.03.11.04 PINTURA BARNIZ EN CARP.DE MADERA m2 14.56 17.09 S/. 248.83 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 14.56 S/. 248.83 100.00%
05.03.12 LIMPIEZA Y JARDINERIA
05.03.12.01 LIMPIEZA PERMANENTE DE LA OBRA m2 109.19 2.57 S/. 280.62 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 109.19 S/. 280.62 100.00%
05.03.12.02 LIMPIEZA FINAL m2 109.19 2.57 S/. 280.62 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 109.19 S/. 280.62 100.00%
5.04 INSTALACIONES SANITARIAS
05.04.01 INSTALACION DE APARATOS SANITARIOS
05.04.01.01 INODORO TANQUE BAJO DE LOSA (NAC. BLANCO) pza 3.00 279.85 S/. 839.55 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 839.55 100.00%
05.04.01.02 LAVATORIO FONTANA BLANCO INC. GRIFERIA pza 3.00 274.17 S/. 822.51 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 822.51 100.00%
05.04.01.03 LAVADERO DE ACERO INOXIDABLE SATINADO 1 POZA, INC GRIFERIA und 1.00 338.83 S/. 338.83 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 338.83 100.00%
05.04.02 INSTALACION DE ACCESORIOS
05.04.02.01 SUMIDEROS DE 2" pza 4.00 36.97 S/. 147.88 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 147.88 100.00%
05.04.03 SALIDA DE AGUA FRIA
05.04.03.01 SALIDA DE AGUA FRIA PVC C-10 DE 1/2" pto 10.00 32.10 S/. 321.00 0.00 S/. 0.00 0.00% 10.00 S/. 321.00 100.00% 10.00 S/. 321.00 100.00% 0.00 S/. 0.00 0.00%
05.04.04 REDES DE ALIMENTACION DE AGUA FRIA EN TUBERIA DE PVC
05.04.04.01 TUBERIA PVC CLASE 10 - 1/2" m 37.60 12.33 S/. 463.61 0.00 S/. 0.00 0.00% 37.60 S/. 463.61 100.00% 37.60 S/. 463.61 100.00% 0.00 S/. 0.00 0.00%
05.04.05 ACCESORIOS DE REDES DE AGUA
05.04.05.01 CODO 90° PVC DE 1/2" und 27.00 16.08 S/. 434.16 0.00 S/. 0.00 0.00% 27.00 S/. 434.16 100.00% 27.00 S/. 434.16 100.00% 0.00 S/. 0.00 0.00%
05.04.05.02 TEE PVC-SAP 1/2" und 9.00 17.02 S/. 153.18 0.00 S/. 0.00 0.00% 9.00 S/. 153.18 100.00% 9.00 S/. 153.18 100.00% 0.00 S/. 0.00 0.00%

PRESUPUESTO
05.04.06 VALVULAS
05.04.06.01 VALVULA DE COMPUERTA DE BRONCE DE 1/2" + ACCESORIOS und 4.00 66.70 S/. 266.80 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 266.80 100.00%
05.04.07 SISTEMA DE DRENAJE PLUVIAL
05.04.07.01 TUBERIA DE PVC SAL 4" m 13.20 18.31 S/. 241.69 0.00 S/. 0.00 0.00% 13.20 S/. 241.69 100.00% 13.20 S/. 241.69 100.00% 0.00 S/. 0.00 0.00%
05.04.07.04 ABRAZADERA DE 4" INCLUYE PERNOS DE FIJACION pza 12.00 18.17 S/. 218.04 0.00 S/. 0.00 0.00% 12.00 S/. 218.04 100.00% 12.00 S/. 218.04 100.00% 0.00 S/. 0.00 0.00%
05.04.07.05 REJILLA METALICA SEGÚN DISEÑO m 40.20 88.40 S/. 3,553.68 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 40.20 S/. 3,553.68 100.00%
05.04.08 SALIDAS DE DESAGUE
05.04.08.03 SALIDA DE VENTILACION PVC 2" pto 3.00 52.27 S/. 156.81 0.00 S/. 0.00 0.00% 3.00 S/. 156.81 100.00% 3.00 S/. 156.81 100.00% 0.00 S/. 0.00 0.00%
05.04.08.04 SOMBRERO PARA VENTILACION DE P.V.C. DE 2" und 5.00 22.30 S/. 111.50 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 111.50 100.00%
05.04.09 RED DE DERIVACION
05.04.09.01 TUBERIA DE PVC SAL 2" DESAGUE m 19.55 11.12 S/. 217.40 0.00 S/. 0.00 0.00% 19.55 S/. 217.40 100.00% 19.55 S/. 217.40 100.00% 0.00 S/. 0.00 0.00%
05.04.09.02 TUBERIA DE PVC SAL 4" m 14.30 18.31 S/. 261.83 0.00 S/. 0.00 0.00% 14.30 S/. 261.83 100.00% 14.30 S/. 261.83 100.00% 0.00 S/. 0.00 0.00%
05.04.10 ACCESORIOS DE RED DE DESAGUE
05.04.10.02 YEE DE 4" und 2.00 19.51 S/. 39.02 0.00 S/. 0.00 0.00% 2.00 S/. 39.02 100.00% 2.00 S/. 39.02 100.00% 0.00 S/. 0.00 0.00%
05.04.10.03 CODO 45º DE 2" und 5.00 14.93 S/. 74.65 0.00 S/. 0.00 0.00% 5.00 S/. 74.65 100.00% 5.00 S/. 74.65 100.00% 0.00 S/. 0.00 0.00%
05.04.10.06 REGISTRO ROSACADO 4" INC. TEE DE 4" und 3.00 34.67 S/. 104.01 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 104.01 100.00%
05.04.11 PRUEBAS HIDRAULICAS
05.04.11.01 PRUEBA HIDRAULICA DE TUBERIAS DE AGUA FRIA m 37.60 3.06 S/. 115.06 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 37.60 S/. 115.06 100.00%
05.05.01.01 SALIDA EN TECHO CON CAJA OCTOGONAL und 24.00 17.94 S/. 430.56 0.00 S/. 0.00 0.00% 24.00 S/. 430.56 100.00% 24.00 S/. 430.56 100.00% 0.00 S/. 0.00 0.00%
05.05.01.02 SALIDA CAJA RECTANGULAR 100x55x50mm und 21.00 16.13 S/. 338.73 0.00 S/. 0.00 0.00% 21.00 S/. 338.73 100.00% 21.00 S/. 338.73 100.00% 0.00 S/. 0.00 0.00%
05.05.02.01 SALIDA PARA CAJA DE PASO 150x150x100mm und 5.00 12.23 S/. 61.15 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 61.15 100.00%
05.05.03.01 TUBERIA PVC SAP (ELECTRICAS) Ø20mm (3/4") m 177.34 4.42 S/. 783.84 0.00 S/. 0.00 0.00% 177.34 S/. 783.84 100.00% 177.34 S/. 783.84 100.00% 0.00 S/. 0.00 0.00%
05.05.04.01 CONDUCTOR LSOH DE 2-1x2.5 mm2 + 1x2.5mm2 (T) ILUMINACIÓN m 108.92 7.30 S/. 795.12 0.00 S/. 0.00 0.00% 108.92 S/. 795.12 100.00% 108.92 S/. 795.12 100.00% 0.00 S/. 0.00 0.00%
05.05.04.02 CONDUCTOR LSOH DE 2-1x4 mm2 + 1x4mm2 (T) TOMACORRIENTE m 68.42 8.14 S/. 556.94 0.00 S/. 0.00 0.00% 68.42 S/. 556.94 100.00% 68.42 S/. 556.94 100.00% 0.00 S/. 0.00 0.00%
05.05.05.03 INTERRUPTOR DE CONMUTACION SIMPLE und 2.00 56.47 S/. 112.94 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 112.94 100.00%
05.05.05.04 INTERRUPTOR DOBLE DE CONMUTACION und 6.00 42.18 S/. 253.08 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 253.08 100.00%
05.05.05.05 TOMACORRIENTE und 14.00 34.98 S/. 489.72 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 14.00 S/. 489.72 100.00%
05.05.06 TABLEROS DE DISTRIBUCION
05.05.06.01 TABLERO DE DISTRIBUCION (TD-2) und 1.00 1,123.45 S/. 1,123.45 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 1,123.45 100.00%
05.05.07.01 LUMINARIA SIMILAR A Beryl Ln 185 LV+PS 3000Lm 3000K gs dali white pza 17.00 202.30 S/. 3,439.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 17.00 S/. 3,439.10 100.00%
05.05.07.02 LUMINARIA SIMILAR A AGAT CLEAN LED CRI90 5400LM MICRO-PRM E IP65 940 / 600x600 pza 3.00 292.30 S/. 876.90 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 876.90 100.00%
05.05.07.03 LUMINARIA SIMILAR A AGAT CLEAN LED CRI90 3600LM MICRO-PRM E IP65 940 / 600X300 pza 4.00 232.30 S/. 929.20 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 929.20 100.00%
05.05.07.04 BRAQUETE REFLECTOR CON 2 LAMPARAS DE 18W DIFUSOR ACRILICO PRISMATICO und 5.00 S/. 1,199.50
ANTI VANDALISMO 239.90 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 1,199.50 100.00%
EQUIPO DE LUZ DE EMERGENCIA CON AUTONOMIA DE 90 MIN CON DOS LENTES,
05.05.08.01 pza 7.00 200.30 S/. 1,402.10 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.00 S/. 1,402.10 100.00%
ILUMINACIÓN LED DE 5.4W
05.05.09.01 PRUEBAS DE AISLAMIENTO POR SUB TABLERO GLB 1.00 500.00 S/. 500.00 0.00 S/. 0.00 0.00% S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 500.00 100.00%
COSTO DIRECTO S/. 1,447,482.80 S/. 496,996.46 34.34% S/. 282,033.78 19.48% S/. 779,030.24 53.82% S/. 668,452.56 46.18%
GASTOS GENERALES (9.77%) 9.0951685% S/. 131,651.00 S/. 45,202.66 S/. 25,651.45 S/. 70,854.11 S/. 60,796.89
UTILIDAD (5.18%) 5.8602423% S/. 84,826.00 S/. 29,125.19 S/. 16,527.86 S/. 45,653.05 S/. 39,172.95
SUB TOTAL S/. 1,663,959.80 S/. 571,324.31 S/. 324,213.09 S/. 895,537.40 S/. 768,422.40
SUB TOTAL x FACTOR DE RELACION = 1 S/. 1,663,959.80 S/. 571,324.31 S/. 324,213.09 S/. 895,537.40 S/. 768,422.40
IGV 18% S/. 299,512.76 S/. 102,838.37 S/. 58,358.36 S/. 161,196.73 S/. 138,316.03
TOTAL PRESUPUESTO S/. 1,963,472.56 S/. 674,162.68 34.34% S/. 382,571.45 19.48% S/. 1,056,734.13 53.82% S/. 906,738.43 46.18%

Valorizacion Palccayño Enero

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Valorizacion Palccayño Enero

Hochgeladen von

Copyright:

Verfügbare Formate

VALORIZACION MENSUAL DE OBRA N° : 05 MES DE FEBRERO DE 2020

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

1 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

MES ANTERIOR MES ACTUAL ACUMULADO SALDO

Das könnte Ihnen auch gefallen