Presupuesto y Valorizacion Ofistower Banco 11.02.16 Al 11.03.16

PRESUPUESTO No.
E-000 - 2014
PROPUESTA ECONOMICA
RESUMEN GENERAL
CONTRATISTA CLIENTE
Razon Social EF CONTRATISTAS SAC Razon Social Inversiones Ruda SAC
RUC RUC
Telefono Telefono
Dirección Dirección
DATOS GENERALES
Nombre del Proyecto Ofistower
Direccion de obra Alcanfores - Miraflores
Fecha de Presupuesto 10/14/2014
Revisión de presupuesto Rev 01
tc 2.8
ITEM DESCRIPCIÓN DE PARTIDAS PARCIALES M2
01.00.00 ESTRUCTURAS 8,463,820.41 13,128.18 644.71 230.25

02.00.00 ARQUITECTURA 3,928,937.27 13,128.18 299.28 106.88
03.00.00 INSTALACIONES SANITARIAS 406,215.88 13,128.18 30.94 11.05
04.00.00 INSTALACIONES ELECTRICAS 1,529,130.51 13,128.18 116.48 41.60
05.00.00 INSTALACIONES MECANICAS 3,034,106.02 13,128.18 231.11 82.54
I .- COSTO DIRECTO 17,362,210.09 13,128.18 1,322.51 472.33

II .- GASTOS GENERALES 9.64% 1,674,458.64
III .- UTILIDADES 5.00% 868,110.50
COSTO DE OBRA TOTAL ANTES DE IMPUESTOS, NUEVOS SOLES 19,904,779.24 13,128.18 1,516.19 541.50
IGV 18.00% 3,582,860.26
COSTO DE OBRA TOTAL INC IGV, NUEVOS SOLES 23,487,639.50 13,128.18 1,789.10 638.96
17,362,210.09
PRESUPUESTO DE
GASTOS GENERALES
ITEM DESCRIPCION UND CANTIDAD DURACION
1.1 SEGURIDAD
1.1.1 EQUIPOS DE PROTECCION PERSONAL GLB 1.00 18.50
1.1.2 EQUIPOS DE PROTECCION COLECTIVA GLB 1.00 18.50
1.1.3 SEÑALIZACION PERMANENTE DE SEGURIDAD MES 1.00 18.50
1.2 HERRAMIENTAS
1.2.1 HERRAMIENTAS ELECTRICAS Y MANUALES EST 1.00 1.00
1.3 GASTOS OFICINA CENTRAL

1.3.1 TRAMITES MUNICIPALES GLB 1.00 1.00
1.3.2 GASTOS OFICINA CENTRAL GLB 1.00 1.00
1.4 APORTES Y SEGUROS

1.4.1 APORTES A SENCICO GLB 1.00 1.00
1.4.2 POLIZA CAR GLB 1.00 1.00
TOTAL GASTO GENERAL FIJO
ITEM DESCRIPCION UND CANTIDAD DURACION
1.1 ADMINISTRACION Y DIRECCION TECNICA

1.1.1 GERENTE DE PROYECTOS MES 1.00 18.00
1.1.2 ING. RESIDENTE DE OBRA MES 1.00 18.00
1.1.3 ING. OFICINA TECNICA MES 1.00 18.00
1.1.4 ING. CAMPO MES 1.00 18.00
1.1.5 ING. CALIDAD MES 1.00 18.00
1.1.6 TECNICO EN CALIDAD MES 1.00 8.00
1.1.7 ARQUITECTO DE ACABADOS MES 1.00 8.00
1.1.8 ADMINISTRADOR MES 1.00 18.00
1.1.9 PREVENSIONISTA DE RIESGOS 1 MES 1.00 18.00
1.1.10 ASISTENTE DE PREVISION 1 MES 1.00 12.00
1.1.11 PREVENSIONISTA DE RIESGOS 2 MES 1.00 6.00
1.1.12 ASISTENTE DE PREVISION 2 MES 1.00 5.00
1.1.13 ALMACENERO MES 1.00 18.00
1.1.14 ASISTENTE DE ALMACEN MES 1.00 8.00
1.1.15 BENEFICIOS SOCIALES GLB 1.00 0.13
1.2 FACILIDADES DE OBRA

1.2.1 ARTICULOS DE OFICINA MES 1.00 18.00
1.2.2 SERVICIO DE INTERNET MES 1.00 18.00
1.2.3 EQUIPOS DE COMUNICACIÓN MES 8.00 18.00
1.2.4 EQUIPOS DE COMPUTO, MUEBLES OFICINA E IMPRESORAS UND 8.00 1.00
1.2.5 PLOTEO DE PLANOS GLB 1.00 6.00
1.2.6 EQUIPOS DE RADIO PARES 5.00 1.00
1.3 RESGUARDO Y VIGILANCIA

1.3.1 RESGUARDO POLICIAL MES 1.00 18.00
1.3.2 VIGILANCIA MES 1.00 18.00
1.3.3 PAZ SOCIAL MES 1.00 15.00
1.4 CALIDAD
1.4.1 ENSAYOS Y PRUEBAS MES 1.00 15.00
1.5 SEGURIDAD SALUD

1.5.1 SCTR PERSONAL STAFF MES 1.00 1.00
1.5.2 EXAMEN PREOCUPACIONAL PERSONAL OBRERO MES 200.00 1.00
1.5.3 EXAMEN PREOCUPACIONAL STAFF MES 12.00 1.00
TOTAL GASTO GENERAL VARIABLE
1.00 Sub total Gastos Generales Fijos (Nuevos Soles)

2.00 subtotal Gastos Generales Variables (Nuevos Soles)
TOTAL GASTOS GENERALES (NUEVOS SOLES)
PRECIO
INCIDENCIA TOTAL FINAL
UNITARIO
156,350.73
100.00% 2,417.32 44,720.48
100.00% 5,464.07 101,085.25
20.00% 2,850.00 10,545.00
5,810.00
70.00% 8,300.00 5,810.00
75,405.53
100.00% 32,000.00 32,000.00
0.25% 17,362,210.09 43,405.53
83,946.29
0.20% 17,362,210.09 34,724.42
0.28% 17,362,210.09 49,221.87
321,512.54
PRECIO
INCIDENCIA TOTAL FINAL
UNITARIO
1,198,293.75
0.33 22,500.00 133,650.00
1.00 12,500.00 225,000.00
1.00 8,125.00 146,250.00
1.00 6,875.00 123,750.00
1.00 5,625.00 101,250.00
1.00 2,250.00 18,000.00
1.00 6,875.00 55,000.00
1.00 3,750.00 67,500.00
1.00 3,250.00 58,500.00
1.00 2,500.00 30,000.00
1.00 3,250.00 19,500.00
1.00 2,500.00 12,500.00
1.00 3,125.00 56,250.00
1.00 2,250.00 18,000.00
1,065,150.00 133,143.75
21,803.05
1.00 180.00 3,240.00
1.00 150.00 2,700.00
1.00 47.46 6,833.90
50.00% 950.00 3,800.00
100.00% 630.00 3,780.00
1.00 289.83 1,449.15
106,762.50
1.00 2,400.00 43,200.00
1.00 2,750.00 49,500.00
50.00% 1,875.00 14,062.50
5,355.00
1.00 357.00 5,355.00
20,731.80
0.85% 1,065,150.00 9,053.78
50.00% 110.17 11,017.00
50.00% 110.17 661.02
1,352,946.10
S/. 321,512.54
S/. 1,352,946.10
S/. 1,674,458.64
EQUIPO DE PROTECCIÓN PERSONAL ( E.P.P.) 200 personas
Código Descripción Unidad Cantidad
Implemento de seguridad
20001 POLOS CON LOGOTIPO DE EMPRESA u 230.00
20002 OVEROLES u 150.00
20003 BOTAS DE JEBE T-40 par 30.00
20008 zapatos de punta de acero T-40 par 50.00
20013 CASCO BLANCO 3M u 15.00
20014 CASCO ANARANJADO u 220.00
20015 CASCO VERDE u 15.00
20016 BARBIQUEJO u 220.00
20017 CASCO ROJO u 10.00
20018 GUANTES DE BADANA par 180.00
20019 GUANTES DE JEBE par 120.00
20020 RESPIRADOR DOS FILTROS u 20.00
20021 CHALECO CON MALLA REFLECTANTE u 20.00
20022 GUANTES DE CUERO u 200.00
20023 TAPONES DE OIDOS DE 80DB pza 200.00
20024 ARNES DE SEGURIDAD CON LINEA DE VIDA DE 3/4 TIPO RESORTE pza 120.00
20025 RESPIRADOR PARA POLVO (CJAx50UND.) cja 15.00
20026 GUANTES DE NITRILO CON PVC par 120.00
20027 LENTES OSCUROS u 120.00
20028 LENTES CLAROS u 220.00
Elementos de seguridad
20029 REFLECTORES CON TRIPODE 2 CABEZAS 500 W pza 4.00
20030 REPUESTO DE AMPOLLA PARA REFLECTORES u 16.00
20031 EXTINTOR PQS 6 KG. u 5.00
20032 MALLA DE SEGURIDAD NARANJA rll 30.00
20033 MALLA DE SEGURIDAD ANTICAIDAS m 170.00
20034 BARANDAS DE SEGURIDAD pza 1,133.00
20035 CONOS DE SEGURIDAD pza 20.00
20036 CUERDA DE 1/2x110mt.(DE SEGURIDAD) rll 10.00
20037 CINTA DE SEGURIDAD AMARILLA rll 35.00
20038 CACHACO u 30.00
20039 ESCALERA ACCESO A COTA BAJO CERO - PERSONAL mes 12.00
Medicinas
20040 CAMILLA RIGIDA u 4.00
20041 BOTIQUIN DE PRIMEROS AUXILIOS completo u 10.00
145,805.73
Precio Porc.Cost. Parcial
44,720.48
9.50 1.00 2,185.00
37.00 1.00 5,550.00
15.50 1.00 465.00
15.50 1.00 310.00
15.50 1.00 310.00
15.50 1.00 232.50
15.50 1.00 232.50
39.00 1.00 1,950.00
39.00 1.00 1,755.00
39.00 1.00 1,755.00
39.00 1.00 1,170.00
39.00 1.00 1,170.00
26.00 1.00 390.00
4.50 1.00 990.00
4.50 1.00 67.50
1.20 1.00 264.00
4.50 1.00 45.00
6.70 1.00 1,206.00
5.50 1.00 660.00
25.00 1.00 500.00
6.00 1.00 120.00
6.20 1.00 1,240.00
1.60 1.00 320.00
169.49 1.00 20,338.98
10.00 1.00 150.00
6.10 1.00 732.00
1.80 1.00 216.00
1.80 1.00 396.00
98,745.25
100.00 1.00 400.00
15.00 1.00 240.00
55.00 1.00 275.00
38.50 1.00 1,155.00
439.55 0.50 37,361.75
26.00 0.75 22,093.50
27.00 1.00 540.00
176.00 1.00 1,760.00
30.00 1.00 1,050.00
9.00 1.00 270.00
2,800.00 1.00 33,600.00
2,340.00
285.00 1.00 1,140.00
120.00 1.00 1,200.00
PRESUPUESTO ESTRUCTURAS
ITEM DESCRIPCION UND

1.00 ESTRUCTURAS
1.01 OBRAS TEMPORALES
1.01.02 Oficinas de obra glb
1.01.03 Almacén glb
1.01.04 Talleres y almacen abierto glb
1.01.05 Servicios Higiénicos (02 und) ejecutivos mes
1.01.06 Servicios Higiénicos (06 und) mes
1.01.07 Comedor glb
1.01.08 Vestuario glb
1.01.09 Cerco de obra y porton de obra m
1.01.10 Caseta de guardian glb
1.02 INSTALACIONES PROVISIONALES
1.02.01 Instalacion provisional de agua glb
1.02.02 Instalacion provisional de desague glb
1.02.03 Instalacion provisional de energia glb
1.03 TRABAJOS PRELIMINARES
1.03.01 Transporte de Equipos, Maquinaria y Herramientas glb.
1.03.02 Trazo y replanteo glb
1.03.03 Topografia durante la obra (01op+01of+01peon) mes
1.03.04 Transporte vertical de materiales (grua) mes
1.03.05 Transporte vertical de materiales (grua chica) mes
1.03.06 Transporte vertical de materiales (plataforma) mes
1.03.07 Acarreo horizontal de materiales (02peon) mes
1.03.08 Limpieza permanente de obra (02peon) mes
1.04 MOVIMIENTO DE TIERRAS
1.04.01 Excavacion masiva m3
1.04.02 Excavación para zapatas m3
1.04.03 Excavación para cisterna m3
1.04.04 Excavación para vigas de cimentacion m3
1.04.05 Relleno compactado con material propio m3
1.04.06 Acarreo de material excedente m3
1.04.07 Nivelacion y compactacion de terreno m2
1.04.08 Instalación y desintalación de sistema de fajas glb
1.04.09 Sistema de excavación y eliminación material excedente sotano 1 y 2 m3
1.04.10 Sistema de eliminación material excedente sotano 3 y 4 (fajas) m3
1.04.11 Sistema de eliminación material excedente sotano 5,6,7,cimentación (fajas) m3
1.05 CONCRETO SIMPLE
1.05.01 SOLADOS
1.05.01.01 Concreto ciclopeo m2
1.06 CONCRETO ARMADO
1.06.01 ZAPATAS
1.06.01.01 Concreto Premezclado f'c=245 kg/cm2 m3
1.06.01.02 Encofrado y desencofrado normal de zapatas m2
1.06.01.03 Acero fy=4200 kg/cm2 kg
1.06.02 VIGAS DE CIMENTACION
1.06.02.01 Concreto plemezclado fc =245kg/cm2 m3
1.06.02.02 Encofrado y desencofrado m2
1.06.02.03 Acero fy=4200 kg/cm2 kg
1.06.03 CIMENTACION DE MUROS
1.06.03.01 Concreto plemezclado fc =245kg/cm2 m3
1.06.03.03 Acero fy=4200 kg/cm2 kg
1.06.04 MUROS CONTENSION
1.06.04.01 Anclaje temporales para muro pantalla m
1.06.04.02 Movilización de equipos perforación por niveles und
1.06.04.03 Perfilado de talud m2
1.06.04.04 Pañeteo de talud m2
1.06.04.05 Concreto premezclado fc=245kg/cm2 m3
1.06.04.07 Acero fy=4200 kg/cm2 kg
1.06.04.08 Picado de cachimba en muros pantalla m
1.06.04.09 Conformacion y limpieza de cajuelas para recibir losas m
1.06.05 COLUMNAS
1.06.05.02 Encofrado y desencofrado normal de columnas m2
1.06.05.03 Acero fy=4200 kg/cm2 kg
1.06.06 PLACAS
1.06.06.02 Encofrado y desencofrado normal de placas m2
1.06.06.03 Acero fy=4200 kg/cm2 kg
1.06.07 VIGAS
1.06.07.02 Encofrado y desencofrado normal de vigas m2
1.06.07.03 Acero fy=4200 kg/cm2 kg
1.06.08 LOSAS ALIGERADAS
1.06.08.02 Encofrado y desencofrado de losas aligeradas m2
1.06.08.03 Colocacion de ladrillo bovedilla und
1.06.08.04 Acero fy=4200 kg/cm2 kg
1.06.09 LOSAS MACIZAS
1.06.09.01 Concreto premezclado fc=210kg/cm2 m3
1.06.09.02 Encofrado y desencofrado de losas macizas m2
1.06.09.03 Acero fy=4200 kg/cm2 kg
1.06.10 ESCALERAS
1.06.10.02 Encofrado y desencofrado normal de escaleras m2
1.06.10.03 Acero fy=4200 kg/cm1 kg
1.06.11 CISTERNA
1.06.11.03 Acero fy=4200 kg/cm2 kg
1.06.12 CUARTO DE MAQUINAS
1.06.12.03 Acero fy=4200 kg/cm2 kg
1.06.13 LOSA ESTACIONAMIENTO
1.06.13.02 Junta asfaltica en estacionamiento m
COSTO DIRECTO (NUEVOS SOLES)

AS
METRADO PU PARCIAL TOTAL
1.00 4,300.00 4,300.00

1.00 3,699.52 3,699.52
1.00 2,235.00 2,235.00
18.00 816.67 14,700.06
18.00 2,450.00 44,100.00
1.00 2,400.00 2,400.00
1.00 2,600.00 2,600.00
22.00 145.00 3,190.00
1.00 750.00 750.00
1.00 450.00 450.00

1.00 550.00 550.00
1.00 660.00 660.00
1.00 5,000.00 5,000.00

1.00 1,062.00 1,062.00
15.00 7,500.00 112,500.00
7.00 21,328.00 149,296.00
5.00 14,147.34 70,736.68
8.00 6,966.67 55,733.36
12.00 2,050.00 24,600.00
18.00 2,050.00 36,900.00
23,536.26 5.00 117,681.28

564.67 29.47 16,640.81
333.71 29.47 9,834.43
3.50 29.47 103.15
533.38 21.59 11,515.71
6,599.68 3.80 25,078.78
725.15 5.34 3,872.30
1.00 28,000.00 28,000.00
9,197.66 20.90 192,231.09
9,197.66 30.05 276,389.68
14,603.07 32.80 478,980.70
519.71 20.55 10,680.04
176.32 302.00 53,248.03

67.22 37.26 2,504.62
7,545.94 3.94 29,731.01
4.45 313.65 1,395.74

39.41 37.26 1,468.42
841.43 3.94 3,315.23
175.82 313.65 55,146.51

146.39 37.26 5,454.53
8,899.70 3.94 35,064.80
2,589.03 302.05 782,016.51

7.00 5,314.80 37,203.60
4,509.16 10.50 47,346.17
4,509.16 10.50 47,346.17
1,536.51 382.40 587,561.35
4,509.16 42.50 191,639.28
124,065.80 3.94 488,819.25
1,150.73 12.00 13,808.76
1,150.73 12.00 13,808.76
170.19 302.00 51,396.47

1,079.02 41.20 44,455.42
51,053.82 3.94 201,152.04
1,196.22 302.00 361,258.74

8,742.16 42.50 371,541.61
115,579.13 3.94 455,381.76
758.60 302.00 229,096.72

3,727.13 43.20 161,011.90
166,467.61 3.94 655,882.39
1,201.79 302.00 362,940.72

8,371.09 37.30 312,241.66
73,292.00 2.85 208,882.20
85,399.69 3.94 336,474.78
553.37 302.00 167,117.74

2,213.48 38.80 85,883.02
25,193.98 3.94 99,264.28
126.49 303.50 38,390.93
736.86 48.20 35,516.82
9,611.90 3.94 37,870.87
110.45 303.00 33,467.30

630.83 40.48 25,535.80
8,109.90 3.94 31,953.01
37.55 303.00 11,376.29

193.44 40.48 7,830.45
1,853.92 3.94 7,304.43
72.50 302.00 21,895.00

389.00 13.75 5,348.75
8,463,820.41
PRESUPUESTO ARQU
ITEM
2.00
2.01
2.01.01
2.01.02
2.01.04
2.01.05
2.02
2.02.01
2.02.02
2.02.03
2.02.04
2.02.05
2.02.06
2.02.07
2.02.08
2.02.09
2.02.10
2.03
2.03.01
2.04
2.04.01
2.04.02
2.04.03
2.04.04
2.04.05
2.05
2.05.01
2.05.01.01
2.05.01.02
2.05.02
2.05.02.01
2.05.02.02
2.05.03
2.05.03.01
2.06
2.06.01
2.06.01.01
2.06.01.02
2.06.02
2.06.02.01
2.06.02.02
2.06.03
2.06.03.01
2.07
2.07.01
2.07.02
2.07.03
2.07.04
2.08
2.08.01
2.09
2.09.01
2.09.02
2.09.03
2.09.04
2.10
2.10.01
2.10.02
2.10.03
2.10.04
2.10.05
2.10.06
2.10.07
2.10.09
2.10.10
2.11
2.11.01
2.11.02
2.11.03
2.11.05
2.12
2.12.01
2.12.02
2.12.03
2.12.04
2.12.05
2.12.06
2.12.07
2.12.08
2.13
2.13.01
2.13.02
2.13.03
2.14
2.14.01
2.14.02
2.14.03
2.14.05
2.14.06
2.16
2.16.01
2.16.02
2.16.03
2.17
2.17.02
2.17.03

PRESUPUESTO ARQUITECTURA
DESCRIPCION
ALBAÑILERIA
MUROS LADRILLO ARCILLA
Muro de ladrillo king kong 18 huecos tipo soga
Muro de ladrillo king kong 18 huecos tipo cabeza
Colocacion de dinteles
Colocacion de columnetas
REVOQUES, ENLUCIDOS Y MOLDURAS
Solaqueo de muros de contensión estacionamientos (7 niveles)
Tarrajeo de muros interior
Tarrajeo de muros exterior
Alquiler de andamio para fachada armado y desarmado - Modulo de 3m y 6m colgante
Solaqueo de muros laterales a vecinos
Tarrajeo de superficie de columnas y placas c:a 1:5, e=1.5cm.
Tarrajeo de superficie de vigas y cortes c:a 1:5 , e= 1.5cm
Vestidura de derrames a=15cm
Bruñas
Tarrajeo con impermeabilizante cisterna e= 2.0 cm
CIELORRASOS
Solaqueado unión vigueta y ladrillo de cieloraso
REVESTIMIENTOS
Contrapiso e=2",c:a 1:5
Forjado y revestimiento de gradas y escaleras c:a 1:4
Revestimiento de fondo de escaleras c:a 1:4, e= 1.5cm
Remates de cajas de valvulas
Tablero de concreto para sshh - ovalines
PISOS
PISOS DE CEMENTO
Piso de cemento pulido en escaleras
Piso de cemento frotachado en estacionamientos inc depositos
PISOS DE PORCELANATO Y GRANITO
Piso porcelanato 40x40 en terrazas,oficinas,sshh,estar,pasadizos y proveedores
Piso acabado granito o similar en lobby - piso pared
PISOS DE ALFOMBRA
Piso de alfombra en directorio
CONTRAZOCALOS
CEMENTO
Contrazocalo cemento pulido h=0.15 en escaleras
Contrazocalo cemento pulido h=0.30 en estacionamientos
PORCELANATO
Contrazocalo porcelanato h=0.10
Contrazocalo acabado granito o similar H= 0.10 en lobby
MADERA
Contrazocalo de alfombra en directorio
PINTURA
Pintura en muros interiores color blanco latex empastado dos manos en sshh oficinas h=2.40m y depositos
Pintura en cieloraso color blanco dos manos en estacionamietos
Pintura en muros exteriores color latex empastado dos manos
Pintura para señalización
GRANITO
Tablero de granito blanco serena en sshh
CARPINTERIA DE MADERA
P-02 - Principal de oficinas (1.00 x 2.10 mts. Marco de madera de 3 1/2" x 1 1/2", hoja contraplaca en MDF Enchapada en Pumaq
parafínico, laca y sellamate)
P-03 - puertas zona administrativa (0.80 x 2.10 mts. Marco de madera de 3 1/2" x 1 1/2", hoja contraplaca en MDF pintada al du
mate)
P-04 - Puertas baño minusvalidos(0.90 x 2.10 mts. Marco de madera de 3 1/2" x 1 1/2", hoja contraplaca en MDF pintada al duco
mate, con rejilla de ventilación)
P-04a - Puertas interiores de oficina(0.80 x 2.10 mts. Marco de madera de 3 1/2" x 1 1/2", hoja contraplaca en MDF pintada al du
mate, con rejilla de madera ventilación)
CARPINTERIA METALICA
Puerta Cortafuego completa
Puerta metalica en cuarto de maquinas
Puerta metalica enrrollable
Barandas de fierro pintado en escaleras
Barandas de acero inoxidable en areas comunes
Barandas de acero inoxidable en sshh - descapacitados
Escaleras de gato
Rejillas drenaje en estacionamientos
Rejillas ventilación
CERRAJERIA
Cerradura principal acerada
Cerradura para puerta interior acerada
Cerradura para puerta interior acerada
Bisagras
VIDRIOS
Ventanas fachada principal
Mamparas fachada principal
Muro cortina fachada principal
Recubrimiento de pac en fachada principal
Recubrimiento de pac en columnas en fachada principal
Sistema de Andamio Colgante
Ventanas vidrio doble
Parapetos y/o Barandas vidrio templado 10 mm y estructura metalica
TABIQUERIA DRYWALL Y CIELORRASOS CON BALDOSAS
Tabiqueria drywall para interiores
Dinteles incluye refuerzos
Baldosa blancas modelo radar de 0.60 x 0.60 para sshh, directorio, sala de proveedores y lobby
APARATOS SANITARIOS
Inodoro Blanco Top Piece
Urinarios inc fluxometro
Ovalin tipo Minbell
Griferia para ovalines cromadas con boton push
Griferia para riego y secundarios
MOBILIARIO
Muebles para lobby
Muebles para sala proveedores
Muebles para directorio inc decoración
VARIOS
Reposicion vereda(demolicion,nivelacion,vaciado,desmonte)
Limpieza fina antes de entrega final de obra
DIRECTO (NUEVOS SOLES)

UND METRADO PU PARCIAL TOTAL
m2 4,141.31 59.45 246,194.87 219,443.03 26,751.85

m2 3,350.76 78.76 263,905.86 232,401.86 31,504.00
und 276.00 24.10 6,651.60 58,255.85
und 884.00 131.88 116,581.92
m2 4,509.16 11.34 51,133.87

m2 10,111.79 23.16 234,188.99
m2 1,103.90 25.56 28,215.68
m2 1,103.90 7.42 8,186.52
m2 2,073.96 11.62 24,106.67
m2 1,079.02 23.23 25,067.68
m2 3,727.13 25.80 96,159.88
m 2,274.90 12.65 28,777.49
m 1,992.62 1.80 3,586.72
m2 390.31 32.18 12,560.18
m2 10,584.57 9.40 99,494.96
m2 13,071.36 25.94 339,071.08

m2 424.77 26.33 11,183.81
m2 414.15 25.56 10,585.69
und 184.00 74.67 13,739.28
und 90.00 100.61 9,054.90
m2 424.77 31.00 13,167.87

m2 5,272.63 31.00 163,451.53
m2 1,679.21 78.59 131,968.83

m2 277.49 382.50 106,139.93
m2 32.01 82.50 2,640.83
m 441.40 14.20 6,266.22

m 1,165.64 26.97 31,440.66
m 1,873.31 27.40 51,328.69
m 55.05 127.50 7,018.88
m2 22.88 15.20 347.78
m2 10,111.79 11.36 114,869.90

m2 10,584.57 12.93 136,858.49
m2 3,177.86 11.36 36,100.49
m2 553.34 14.70 8,134.10
m 90.00 244.17 21,975.25
und 49.00 S/. 882.00 S/. 43,218.00

und 3.00 S/. 672.00 S/. 2,016.00
und 42.00 S/. 777.00 S/. 32,634.00
und 167.00 S/. 777.00 S/. 129,759.00
und 31.00 2,606.84 80,811.89

und 4.00 1,077.67 4,310.68
und 1.00 21,859.20 21,859.20
m 397.20 394.88 156,844.35
m 82.51 770.01 63,535.14
m 36.00 770.01 27,720.23
m 12.00 183.75 2,205.00
m 6.20 420.00 2,604.00
m2 15.20 672.75 10,225.80
pza 49.00 57.57 2,821.03

pza 125.00 49.56 6,195.44
pza 87.00 39.78 3,460.46
par 522.00 24.03 12,541.27
m2 282.12 610.58 172,255.68

m2 17.82 1,586.82 28,277.05
m2 131.58 588.00 77,369.04
m2 627.00 378.00 237,006.00
m2 36.00 596.53 21,474.98
glb 1.00 23,277.14 23,277.14
m2 264.08 231.00 61,001.33
m2 74.26 672.91 49,971.40
m2 696.05 65.00 45,239.77

m 90.20 113.25 10,214.95
m2 427.82 44.10 18,866.86
und 90.00 335.45 30,190.88

und 44.00 501.36 22,059.98
und 90.00 202.91 18,262.26
und 90.00 175.64 15,807.39
und 12.00 73.50 882.00
glb 1.00 4,000.00 4,000.00

glb 1.00 5,000.00 5,000.00
glb 1.00 14,000.00 14,000.00
m2 88.40 55.00 4,862.00
glb 1.00 6,000.00 6,000.00
3,928,937.27
67,133.87
PRESUPUESTO INSTALACIONES SANITARIAS
ITEM DESCRIPCION UND

3.00 INSTALACIONES SANITARIAS
3.01 RED DE DESAGÜES
3.01.01 TRABAJOS PRELIMINARES
3.01.01.01 EXCAVACION DE ZANJAS m3
3.01.01.02 CAMA DE ARENA PARA ASENTAR TUBERÍAS m3
3.01.01.03 RELLENO Y APISONADO DE ZANJA C/ MATERIAL PROPIO m3
3.01.01.04 ELIMINACION DE MATERIAL EXCEDENTE m3
3.01.02 COLECTORES
3.01.02.01 Tubería PVC Pesada para desague de 6" m
3.01.03 COLECTORES ENTERRADOS/EMPOTRADOS
3.01.03.01 Red colectora con tubería enterrada/empotrada 6" PVC C-Pesada m
3.01.04 CAJAS DE REGISTRO Y REBOSE
Cajas para registro 12" x 24" con perfil de fierro en marco y tapa y
3.01.04.01 pza
registro de 4"
3.01.04.02 Caja para registro 24" x 24" con perfil de fierro en marco y tapa pza
3.01.05 MONTANTES
3.01.05.01 Tubería de 4" PVC-C Pesada para bajada de desagüe m
3.01.05.02 Tubería de 3" PVC-C Pesada para bajada de desagüe m
3.01.05.03 Tubería de 2" PVC-C Pesada para bajada de desague m
3.01.05.04 Tubería de 4" PVC-C Pesada para subida de ventilación m
3.01.05.07 Tubería de 4" PVC C-10 impulsión de desague m
3.01.06 SALIDA PARA DESAGÜES
3.01.06.01 Salidas para desagüe PVC C- pesada de 4" pto
3.01.06.02 Salidas para desagüe PVC C- pesada de 2" pto
3.01.06.03 Salidas PVC drenaje aire acondicionado pto
3.01.06.04 Registro 2'' pza
3.01.06.05 Sumidero 2'' pza
3.01.07 SALIDAS PARA VENTILACIONES
3.01.07.01 Salida para ventilación de 2" pto
3.01.07.02 Sombrero de ventilación de PVC 4" u
3.01.08 OTROS
3.01.08.01 Registro roscado tipo dado de 6" bronce u
3.01.08.04 Suministro e instalación de registro roscado de 2" u
3.01.08.05 Suministro e instalación de sumidero roscado de 2" u
3.02 AGUA FRÍA
3.02.01 MONTANTES
3.02.01.01 Tubería de 3" PVC-C10 adosada m
3.02.01.02 Tubería de 2 1/2" PVC-C10 adosada m
3.02.02 RED DE DISTRIBUCIÓN
3.02.02.01 Tubería de 2" PVC-C10 roscada m
3.02.02.02 Tubería de 1 1/4" PVC-C10 roscada m
3.02.02.03 Tubería de 1" PVC-C10 roscada m
3.02.02.04 Tubería de 1/2" PVC-C10 roscada m
3.02.02.05 Tubería de 1 1/2" PVC-C10 roscada m
3.02.03 SALIDAS
3.02.03.01 Salida para agua fría tubería PVC C-10 1/2" pto
3.02.03.02 Salida para agua fría tubería PVC C-10 1" (fluxometros) pto
3.02.03.03 Salida de agua fría tubería PVC C-10 1 1/4" (fluxometros) pto
3.02.04 VÁLVULAS
3.02.04.01 Válvula esférica de 1 1/2" bronce u
3.02.04.02 Válvula esférica de 1 1/4" bronce u
3.02.04.03 Válvula esferica de 1" bronce pza
3.02.04.04 Válvula esférica de 1/2" bronce u
3.02.04.05 Instalación de grifos botaderos para jardín u
3.03 INSTALACIÓN DE CISTERNA
3.03.01 VÁLVULAS
3.03.01.01 Rebose de cisterna de 6" u
3.03.01.02 Válvula esférica 1 1/2" bronce u
3.03.01.03 Válvula flotadora de 1 1/2" ingreso a cisterna marca Flipper bronce u
3.03.02 BRIDAS ROMPE AGUA
3.03.02.01 Brida rompe agua de cisterna y TE de 1 1/2" u
3.03.02.02 Brida rompe agua de cisterna y TE de 3" u
3.04 MEDIDORES
Suministro e instalalación de medidores tipo chorro único, incluye válvula
3.04.01 u
telescópica y válvula auxiliar con punto de medición de 1". MWN-VANSA
3.05 VARIOS
3.05.01 Prueba Hidráulica Desagüe glb
3.05.02 Prueba Hidráulica para agua fria glb
3.05.03 Prueba de estanqueidad en cisternas glb
3.05.04 Desinfección de tuberías glb
3.05.05 Limpieza y desinfección de cisterna glb
3.04 OTROS
3.04.01 Instalación de tapas de madera con marco para nichos de válvulas. u
3.04.02 Colgador metálico para alimentadoras horizontales u
3.04.03 Abrazadera metálica para alimentadoras verticales u
COSTO DIRECTO S/.

ANITARIAS
METRADO PU PARCIAL TOTAL
23.00 77.32 1,778.28

4.60 63.45 291.89
9.20 51.15 470.54
9.20 47.92 440.86
30.00 82.69 2,480.82

101.50 53.42 5,421.77
34.00 35.17 1,195.74
6.50 82.69 537.51

456.50 53.42 24,384.62
221.00 35.17 7,772.31
6.00 645.30 3,871.80

1.00 764.80 764.80
190.80 53.42 10,191.86

63.74 46.72 2,978.22
31.87 35.17 1,120.83
164.82 53.42 8,804.10
72.27 46.72 3,376.78
731.26 35.17 25,717.56
53.90 104.08 5,610.15
90.00 143.30 12,897.39

163.00 85.81 13,987.50
15.00 75.61 1,134.11
99.00 75.61 7,485.15
117.00 75.61 8,846.09
36.00 110.82 3,989.67
2.00 264.33 528.67
212.00 79.54 16,862.30

12.00 31.19 374.27
3.00 22.82 68.47
5.00 20.91 104.56

2.00 153.56 307.11
19.00 63.45 1,205.63
5.00 35.61 178.05
99.00 43.86 4,341.79
117.00 43.86 5,131.21
36.00 81.50 2,933.96
2.00 168.61 337.23
43.00 81.38 3,499.32

104.91 62.14 6,519.10
20.50 52.82 1,082.79

123.50 36.21 4,471.75
24.00 29.52 708.40
209.30 20.43 4,276.94
969.40 39.67 38,459.95
131.00 76.48 10,018.87

45.00 110.30 4,963.64
90.00 133.84 12,045.59
89.00 384.79 34,246.29

43.00 260.63 11,207.06
1.00 153.20 153.20
41.00 101.69 4,169.47

10.00 66.92 669.20
3.00 225.85 677.56

6.00 384.79 2,308.74
3.00 468.44 1,405.32
6.00 181.64 1,089.84

1.00 250.95 250.95
4.00 440.95 1,763.82
3.00 313.09 939.27
43.00 453.51 19,500.80
1.00 7,170.00 7,170.00

1.00 7,170.00 7,170.00
3.00 717.00 2,151.00
1.00 1,912.00 1,912.00
3.00 537.75 1,613.25
174.00 46.84 8,150.85

1,232.00 17.21 21,200.24
196.00 22.94 4,497.02
406,215.88
PRESUPUESTO INSTALACIONES ELECTRIC
ITEM DESCRIPCION
4.00 INSTALACIONES ELECTRICAS
4.01 SALIDAS DE DISTRIBUCION
4.01.01 SALIDA PARA CENTRO DE LUZ
4.01.02 SALIDA PARA BRAQUET
4.01.03 SALIDA DE LUZ EN TECHO TIPO DICROICO
4.01.04 SALIDA DE LUZ EN PISO
4.01.05 SALIDA PARA LUZ DE GUARDIA EN PARED (0.20 NPT AL EJE)
4.01.06 TOMACORRIENTE BIPOLAR DOBLE CON L/T
4.01.07 TOMACORRIENTE BIPOLAR DOBLE CON L/T A PRUEBA DE AGUA
4.01.08 TOMACORRIENTE BIPOLAR DOBLE CON L/T ESTABILIZADO
4.01.09 SALIDA PARA SECADORA DE MANO
4.01.10 SALIDA PARA TOMACORRIENTE DVR + MONITOR
4.01.11 INTERRUPTOR UNIPOLAR SIMPLE DE 1 GOLPE
4.01.12 INTERRUPTOR UNIPOLAR SIMPLE DE 2 GOLPES
4.01.13 INTERRUPTOR UNIPOLAR SIMPLE DE 3 GOLPES
4.01.14 INTERRUPTOR SIMPLE CONMUTACION
4.01.15 INTERRUPTOR TRIPLE CONMUTACION
4.01.16 SALIDA PARA LUZ DE EMERGENCIA
4.02 SALIDA DE FUERZA
4.02.01 SALIDA DE FUERZA PARA PUERTA ENROLLABLE
4.02.02 SALIDA DE FUERZA PARA CONTROL DE MANDO ELEVADOR DISCAPACITADOS
4.02.03 SALIDA DE FUERZA PARA INTERCOMUNICADOR PORTERO
4.02.04 SALIDA PARA CENTRAL DE ALARMA CONTRA INCENDIO
4.02.05 SALIDA PARA UNIDAD CONDENZADORA DE 1HP EC-A-01
4.02.06 SALIDA PARA UNIDAD CONDENZADORA DE 1/2 HP EC-A-02
4.02.07 SALIDA PARA UNIDAD CONDENZADORA DE 1/2 HP EC-03
4.02.08 SALIDA PARA UNIDAD CONDENZADORA DE 3/4 HP EC-A-04
4.02.09 SALIDA PARA UNIDAD CONDENZADORA DE 3/4 HP EC-05
4.02.10 SALIDA PARA UNIDAD CONDENZADORA DE 3 HP IC-03
4.02.11 SALIDA PARA CHILLER N° 1 DE160KW
4.02.12 SALIDA PARA CHILLER N° 2 DE160KW
4.02.13 SALIDA PARA BS-01 BS-02 DE 25 HP C/U
4.02.14 SALIDA PARA BP DE 10HP
4.02.15 SALIDA PARA MOTOR DE ASCENSORES DE 15HP
4.02.16 SALIDA PARA SENSOR DE PRESION
4.02.17 SALIDA PARA INJECTOR N°1 DE 20HP
4.02.18 SALIDA PARA INJECTOR N°2 DE 20HP
4.02.19 SALIDA DE FUERZA PARA BOMBA CONTRA INCENDIO DE 67HP
4.02.20 SALIDA DE FUERZA PARA BOMBA JOCKEY DE 4HP
4.02.21 SALIDA DE FUERZA PARA VALVULA DE FLUJO
4.02.22 SALIDA DE FUERZA PARA FAN COIL DE SERVICIOS 400W
4.02.23 SALIDA PARA ELEVADOR DE DISCAPACITADOS
4.02.24 SALIDA PARA BOMBA DE AGUA
4.02.25 SALIDA PARA BOMBA SUMIDERO
4.02.26 SALIDA PARA EXTRACTORES
4.02.27 SALIDA POARA CONTROL DE NIVEL
4.02.28 SALIDA PARA INYECTORES
4.02.29 SALIDA PARA CONTROL DE ARRANQUE Y PARADA PARA ASCENSOR DE DISCAPACITADOS
4.02.30 SALIDA PARA BARRAS VEHICULARES
4.02.31 SALIDA PARA CONTROL DE ACCESO
4.02.32 SALIDA PARA GRABADORES DIGITALES
4.02.33 SALIDA PARA FUEMTE DE ENERGIA PARA CCTV
4.02.34 SALIDA PARA CONTROLADOR MAESTRO
4.03 ALIMENTADORES ELECTRICOS
4.03.01 DEL BM AL T-06 OFICINA 701 (3-1X25MM2+1X10MM2/T+1X10MM2/T- 40MM EMT) (23)
4.03.02 DEL BM AL T-06 OFICINA 701 (3-1X25MM2+1X10MM2/T+1X10MM2/T-BANDEJA) (24)
4.03.03 DEL BM AL T-06 OFICINA 701 (3-1X25MM2+1X10MM2/T- BANDEJA) (22)
4.03.04 DEL BM AL T-06 OFICINA 701 (3-1X25MM2+1X10MM2/T- 40MM EMT) (21)
4.03.06 DEL BM AL T-03 OFICINA 702 (3-1X25MM2+1X10MM2/T+1X10MM2/T- BANDEJA) (12)
4.03.08 DEL BM AL T-03 OFICINA 702 (3-1X25MM2+1X10MM2/T- 65MM - EMT) (9)
4.03.72 DEL BM AL T-03 OICINA 506 (3-1X25MM2+1X10MM2/T- 65MM - EMT) (9)
4.03.157 DEL BM AL TT-1 LOCAL COMERCIAL (3-1X35MM2+1X10MM2/T- 50MM EMT) (28)
4.03.158 DEL BM AL TT-1 LOCAL COMERCIAL (3-1X35MM2+1X10MM2/T- BANDEJA) (29)
4.03.159 DEL TBCI AL TB-CONTROL DE BOMBA 3-1X120MM2+1X120MM2/N+1X35MM2/T- 65MM PVC-P
4.03.160 DEL TGAA AL TA-IC 3-1X6MM2+1X6MM2/N+1X4MM2/T- 25MM PVC-P
4.03.161 DEL TGAA AL TB-BS 3-1X70MM2+1X70MM2/N+1X25MM2/T- 65MM PVC-P
4.03.162 DEL TGAA AL TB-BP 3-1X16MM2+1X16MM2/N+1X10MM2/T- 40MM PVC-P
4.03.163 DEL TSG AL ASCENSOR 1 (GN-2) 3-1X25MM2+1X25MM2/N+1X10MM2/T- 40MM PVC-P
4.03.166 DEL TSG AL ST-SG (GN-1) 3-1X70MM2+1X70MM2/N+1X10MM2/T- 40MM PVC-P
4.03.167 DEL TSG AL TA-SR (GN-5) 2-1X6MM2+1X6MM2/N+1X4MM2/T- 25MM PVC-P
4.03.168 DEL TSG AL TC (GN-6) 3-1X6MM2+1X6MM2/N+1X4MM2/T- 25MM PVC-P
4.03.169 DEL TSG AL TA-SR (GN-5) 2-1X6MM2+1X6MM2/N+1X4MM2/T- 25MM PVC-P
4.03.170 DEL TSG AL TA-SR (GN-5) 2-1X6MM2+1X6MM2/N+1X4MM2/T- BANDEJA
4.03.171 DEL TSG AL TBA 3-1X10MM2+1X10MM2/N+1X6MM2/T- 35MM PVC-P
4.03.172 DEL TSG AL TBD 3-1X6MM2+1X6MM2/N+1X4MM2/T- 35MM PVC-P
4.03.173 DEL TSG AL TIN 3-1X6MM2+1X6MM2/N+1X4MM2/T- 35MM PVC-P
4.03.174 DEL TSG AL TEX 3-1X25MM2+1X25MM2/N+1X10MM2/T- 40MM PVC-P
4.03.175 DEL TSG AL TA-TC 3-1X16MM2+1X16MM2/N+1X4MM2/T- 25MM PVC-P
4.03.176 DEL TD-OFICINA AL TEST OFICINA 2-1X6MM2+1X4MM2-25MM PVC-P
4.03.177 MONTANTE DE ALUMBRADO
4.03.178 MONTANTE DE TOMACORRIENTES
4.03.179 TUBERIA DE 100MM PVC-P A CONCECIONARIO
4.04 CAJAS DE PASE ESPECIAL (ELECTRICAS )
4.04.01 CAJA DE F*G* DE PASE CUADRADA DE 100X100X50 CON UNALLAVE DE 1X20AMP,10KA. CONTROLDE E
4.04.02 CAJA DE F*G* DE PASE CUADRADA DE 100X100X50
4.04.03 CAJA FºGº DE PASE OCTOGONAL DE 100x40mm.
4.04.04 CAJA FºGº DE PASE DE 150X150x100mm. (2)
4.04.06 CAJA FºGº DE PASE DE 250x250X150mm (4)
4.04.08 CAJA FºGº DE PASE DE 450x450x150mm. (8)
4.04.11 CAJA FºGº DE PASE DE 700X700X200MM (13)
4.04.13 CAJA FºGº DE PASE DE 300X300X150MM CON BORNERA DE TIERRA TAPA Y BISAGRA (16)
4.04.15 CAJA FºGº DE PASE DE 1670X250X250MM CON BORNERA PARA LINEA TIERRA BANCO DE MEDIDORES
4.04.16 BANDEJA ELECTRICA DE 500X100 TIPO ESCALERILLA CON TAPA
4.04.17 BANDEJA ELECTRICA DE 800X100 TIPO ESCALERILLA CON TAPA
4.05 CAJAS DE PASE ESPECIAL COMUNICACIONES
4.05.06 CAJA TELEFONICA TIPO C DE 650x350x150mm. (TIPO "C"
4.05.07 CAJA TELEFONICA TIPO C DE 1000x1250x200mm. (TIPO "E")
4.05.08 CAJA DE DISTRIBUCION PARA ALARMA CONTRA INCENDIO 100X100X50MM
4.05.09 BANDEJA DE COMUNICACIONES 600X100MM
4.05.10 BANDEJA DE COMUNICACIONES 300X100MM
4.06 TABLEROS DE SERVICIOS Y FUERZA SOLO INSTALACION
4.06.01 TABLERO TG
4.06.02 TABLERO TSG
4.06.03 TABLERO ST-SG
4.06.04 TABLERO TT-1
4.06.05 TABLERO TO-01
4.06.12 TABLERO TA-SR (AZOTEA)
4.06.13 TABLERO TA-IC
4.06.14 TABLERO TC
4.06.15 TABLERO TGAA
4.06.16 TABLERO ST-R (RECEPCION)
4.06.17 TABLERO TF BOMBA (SOLO INSTALACION)
4.06.18 TABLERO TF BOMBA SUMIDERO (SOLO INSTALACION)
4.06.19 TABLERO BOMBA CONTRA INCENDIO (SOLO INSTALACION)
4.06.20 TABLERO ESTABILIZADO
4.06.21 UPS DE 4 KVA
4.06.22 TTA
4.07 COMUNICACIONES (SIN ALAMBRAR)
4.07.01 SALIDA PARA TELEFONO EXTERNO
4.07.02 SALIDA PARA INTERCOMUNICADOR
4.07.03 SALIDA PARA PORTERO
4.07.04 SALIDA PARA TV
4.07.05 SALIDA PARA DATA
4.07.06 SALIDA PARA CENTRAL DE ALARMA CONTRAINCENDIO
4.07.07 SALIDA PARA CONTROL DE TERMOSTATO
4.07.08 SALIDA PARA SENSOR DE MONOXIDO
4.07.09 SALIDA PARA BPOTONERA DE ARRANQUE Y PARADA
4.08 TUBOS PARA MONTANTES DE TELEFONO TV. INTER.,SCI
4.08.01 TUBO PVC SAP 65 mmØ (TELEFONO EXTERNO) (60)
4.08.02 TUBO PVC SAP 65 mmØ (TELEFONO EXTERNO PARA DATA) (60)
4.08.03 TUBO PVC SAP 65 mmØ (TV)
4.08.04 TUBO PVC SAP 65 mmØ (INTERCOMUNICADOR)
4.08.05 TUBO PVC emt 50 mmØ (TELEFONO EXTERNO) (67)
4.08.06 TUBO PVC emt 50 mmØ ( DATA) (67)
4.08.07 TUBO PVC emt 50 mmØ (TV) (67)
4.08.08 TUBO PVC emt 40 mmØ (CCTV) (66)
4.08.09 TUBO PVC emt 40 mmØ (ALARMA CONTRA INCENDIO) (66)
4.08.10 TUBO PVC EMT 40 mmØ (INTERCOMUNICADOR) (66)
4.08.11 TUBO PVC EMT 40 mmØ (TELEFONO EXTERNO) (66)
4.08.12 TUBO PVC EMT 40 mmØ ( DATA) (66)
4.08.13 TUBO PVC EMT 40 mmØ (CONTROL DE ACCESO) (66)
4.08.14 TUBO PVC EMT 40 mmØ (TV) (66)
4.08.15 TUBO PVC SAP 35 mmØ (INTERCOMUNICADOR)
4.08.16 TUBO PVC SAP 35mm (ALARMAS)
4.08.17 TUBO PVC SAP 35mm (ACI)
4.08.18 TUBO PVC SAP 25mm EMT (TV) (64)
4.08.19 TUBO PVC SAP 25mm EMT (DATA)) (64)
4.08.20 TUBO PVC SAP 25mm EMT (INTERCOMUNICADOR) (64)
4.08.21 TUBO PVC SAP 20mm EMT (INTERCOMUNICADOR) (63)
4.08.22 TUBO PVC SAP 25mm ( DATA) (56)
4.08.23 TUBO PVC SAP 25mm (TELEFONO EXTERNO) (56)
4.08.24 TUBO PVC SAP 15mm (TV) (54)
4.08.25 TUBO PVC SAP 15mm (INTERCOMUNICADOR) (54)
4.08.26 TUBO PVC SAP 15mm (TELEFONO EXTERNO) (54)
4.09 POZO DE TIERRA
4.09.01 POZO A TIERRA COMUN
4.09.02 CABLE Cu DESNUDO DE 120mm2 PARA SISTEMA GENERAL
4.09.03 CABLE Cu DESNUDO DE 35mm2 PARA ASCENSOR
4.09.04 CABLE DESNUDO DE 10MM2
4.09.05 SOLDADURA CADWELL TIPO "T"
4.09.06 SOLDADURA CADWELL TIPO "CRUZ"
4.09.07 TUBO PVC SAP 20 mmØ
4.09.08 TUBO PVC SAP 40 mmØ
4.10 LUMINARIAS PARA IIEE AREAS COMUNES
4.10.01 Luminarias para estacionamientos
4.10.02 Luminarias para depositos
4.10.03 Luminrias baños varios
4.10.04 Luminarias escalera
4.10.05 Luminarias en hall ascensores
4.10.06 Luminarias en ingreso lobby
4.10.07 Luminarias en administracion, pago de proveedores,cctv y sshh
4.10.08 Luminarias en cuarto trampa de grasa
4.10.09 Luminarias en cuarto de maquina
4.10.10 Luminarias en deposito de limpieza
4.10.11 Luminarias en escaleras (braquetes)
4.10.12 Luminarias de emergencia
4.10.13 Luminarias en pared (braquetes)
4.10.14 Luminarias luz de guardia
COSTO DIRECTO S/.

ECTRICAS
UND METRADO PU PARCIAL TOTAL
PTO 1,463.00 71.45 104,535.91

PTO 53.00 71.45 3,787.02
PTO 57.00 71.45 4,072.83
PTO 24.00 71.45 1,714.87
PTO 21.00 71.45 1,500.52
PTO 765.00 128.38 98,209.25
PTO 16.00 171.17 2,738.73
PTO 447.00 128.38 57,385.01
PTO 72.00 139.08 10,013.49
PTO 3.00 128.38 385.13
PTO 250.00 113.40 28,350.17
PTO 88.00 113.40 9,979.26
PTO 64.00 113.40 7,257.64
PTO 20.00 119.82 2,396.39
PTO 1.00 119.82 119.82
PTO 176.00 119.82 21,088.24
-
PTO 1.00 148.92 148.92
PTO 2.00 148.92 297.84
PTO 1.00 148.92 148.92
PTO 1.00 112.33 112.33
PTO 1.00 148.92 148.92
PTO 1.00 148.92 148.92
PTO 1.00 185.61 185.61
PTO 1.00 374.44 374.44
PTO 1.00 374.44 374.44
PTO 1.00 136.40 136.40
PTO 1.00 11,975.17 11,975.17
PTO 1.00 11,975.17 11,975.17
PTO 2.00 1,091.06 2,182.13
PTO 3.00 740.93 2,222.79
PTO 3.00 917.02 2,751.06
PTO 1.00 209.68 209.68
PTO 1.00 1,235.18 1,235.18
PTO 1.00 1,235.18 1,235.18
PTO 1.00 2,458.52 2,458.52
PTO 1.00 171.17 171.17
PTO 16.00 209.84 3,357.52
PTO 8.00 267.45 2,139.64
PTO 2.00 655.80 1,311.60
PTO 4.00 160.47 641.89
PTO 2.00 160.47 320.95
PTO 2.00 802.36 1,604.73
PTO 2.00 87.73 175.45
PTO 2.00 315.60 631.19
PTO 2.00 315.60 631.19
PTO 1.00 171.17 171.17
PTO 1.00 149.77 149.77
PTO 3.00 171.17 513.51
PTO 1.00 171.17 171.17
PTO 1.00 171.17 171.17
-
ML 60.00 127.70 7,661.88
ML 25.00 97.10 2,427.42
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 55.00 127.70 7,023.39
ML 25.00 97.10 2,427.42
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 60.00 127.70 7,661.88
ML 30.00 97.10 2,912.90
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 58.00 127.70 7,406.49
ML 15.00 97.10 1,456.45
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 53.00 127.70 6,768.00
ML 6.00 97.10 582.58
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 50.00 127.70 6,384.90
ML 5.00 97.10 485.48
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 47.00 127.70 6,001.81
ML 25.00 97.10 2,427.42
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 45.00 127.70 5,746.41
ML 25.00 97.10 2,427.42
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 47.00 127.70 6,001.81
ML 25.00 97.10 2,427.42
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 53.00 127.70 6,768.00
ML 16.00 97.10 1,553.55
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 45.00 127.70 5,746.41
ML 5.00 97.10 485.48
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 45.00 127.70 5,746.41
ML 5.00 97.10 485.48
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 39.00 127.70 4,980.22
ML 25.00 97.10 2,427.42
ML 25.00 90.92 2,272.96
ML 28.00 121.52 3,402.56
ML 37.00 127.70 4,724.83
ML 25.00 97.10 2,427.42
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 39.00 127.70 4,980.22
ML 25.00 97.10 2,427.42
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 45.00 127.70 5,746.41
ML 16.00 97.10 1,553.55
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 37.00 127.70 4,724.83
ML 5.00 97.10 485.48
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 40.00 127.70 5,107.92
ML 5.00 97.10 485.48
ML 15.00 90.92 1,363.78
ML 43.00 121.52 5,225.35
ML 36.00 127.70 4,597.13
ML 25.00 97.10 2,427.42
ML 25.00 90.92 2,272.96
ML 28.00 121.52 3,402.56
ML 34.00 127.70 4,341.73
ML 25.00 97.10 2,427.42
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 36.00 127.70 4,597.13
ML 25.00 97.10 2,427.42
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 42.00 127.70 5,363.32
ML 16.00 97.10 1,553.55
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 34.00 127.70 4,341.73
ML 5.00 97.10 485.48
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 32.00 127.70 4,086.34
ML 5.00 97.10 485.48
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 32.00 127.70 4,086.34
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 31.00 127.70 3,958.64
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 32.00 127.70 4,086.34
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 39.00 127.70 4,980.22
ML 16.00 97.10 1,553.55
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 31.00 127.70 3,958.64
ML 5.00 97.10 485.48
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 29.00 127.70 3,703.24
ML 5.00 97.10 485.48
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 28.00 127.70 3,575.54
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 28.00 127.70 3,575.54
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 30.00 127.70 3,830.94
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 30.00 127.70 3,830.94
ML 16.00 97.10 1,553.55
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 30.00 127.70 3,830.94
ML 5.00 97.10 485.48
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 30.00 127.70 3,830.94
ML 5.00 97.10 485.48
ML 25.00 90.92 2,272.96
ML 25.00 121.52 3,038.00
ML 23.00 127.70 2,937.05
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 23.00 127.70 2,937.05
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 25.00 127.70 3,192.45
ML 25.00 97.10 2,427.42
ML 12.00 90.92 1,091.02
ML 28.00 121.52 3,402.56
ML 63.00 139.28 8,774.38
ML 15.00 107.40 1,611.07
ML 6.00 355.66 2,133.96
ML 26.00 53.12 1,381.17
ML 30.00 233.94 7,018.14
ML 38.00 74.89 2,845.71
ML 25.00 102.70 2,567.56
ML 25.00 102.70 2,567.56
ML 25.00 102.70 2,567.56
ML 88.00 224.66 19,770.23
ML 68.00 53.12 3,612.28
ML 25.00 58.84 1,471.00
ML 20.00 53.13 1,062.54
ML 10.00 53.13 531.27
ML 53.00 83.93 4,448.14
ML 48.00 58.84 2,824.32
ML 65.00 58.84 3,824.60
ML 55.00 102.70 5,648.64
ML 19.00 98.42 1,870.04
ML 200.00 44.72 8,943.67
ML 110.00 29.95 3,295.04
ML 80.00 29.95 2,396.39
ML 30.00 72.75 2,182.43
-
UND 2.00 32.09 64.19
UND 22.00 16.05 353.04
UND 95.00 16.05 1,524.49
UND 9.00 21.40 192.57
UND 2.00 41.72 83.45
UND 5.00 53.49 267.45
UND 3.00 74.89 224.66
UND 7.00 139.08 973.53
UND 2.00 160.47 320.95
UND 1.00 262.11 262.11
UND 1.00 513.51 513.51
UND 3.00 684.68 2,054.05
UND 1.00 641.89 641.89
UND 1.00 299.55 299.55
UND 3.00 909.34 2,728.03
ML 231.00 197.92 45,718.65
ML 15.00 262.11 3,931.58
-
UND 39.00 19.26 751.01
UND 43.00 21.40 920.04
UND 105.00 53.49 5,616.54
UND 9.00 72.75 654.73
UND 3.00 160.47 481.42
UND 33.00 262.11 8,649.47
UND 5.00 1,283.78 6,418.91
UND 2.00 16.05 32.09
ML 35.00 203.27 7,114.29
ML 130.00 117.68 15,298.39
-
UND 1.00 21,262.62 21,262.62
UND 1.00 18,919.72 18,919.72
UND 1.00 15,191.41 15,191.41
UND 1.00 2,888.51 2,888.51
UND 1.00 1,711.71 1,711.71
UND 11.00 1,551.24 17,063.59
UND 7.00 1,925.67 13,479.70
UND 16.00 2,514.07 40,225.14
UND 3.00 1,882.88 5,648.64
UND 1.00 2,268.01 2,268.01
UND 1.00 3,188.06 3,188.06
UND 1.00 1,048.42 1,048.42
UND 1.00 1,257.04 1,257.04
UND 1.00 1,444.25 1,444.25
UND 1.00 16,737.30 16,737.30
UND 1.00 909.34 909.34
UND 1.00 320.95 320.95
UND 1.00 320.95 320.95
UND 1.00 588.40 588.40
UND - 1,925.67 -
UND - 12,837.81 -
UND 1.00 26,745.44 26,745.44
-
PTO 452.00 97.41 44,027.91
PTO 3.00 97.41 292.22
PTO 1.00 97.41 97.41
PTO 5.00 97.41 487.03
PTO 447.00 97.41 43,540.88
PTO 1.00 97.41 97.41
PTO 1.00 97.41 97.41
PTO 12.00 97.41 1,168.88
PTO 2.00 97.41 194.81
-
ML 33.00 40.65 1,341.55
ML 33.00 40.65 1,341.55
ML 33.00 40.65 1,341.55
ML 31.00 40.65 1,260.25
ML 101.00 56.70 5,726.73
ML 101.00 56.70 5,726.73
ML 56.00 56.70 3,175.22
ML 43.00 40.65 1,748.08
ML 63.00 40.65 2,561.14
ML 89.00 40.65 3,618.12
ML 105.00 40.65 4,268.57
ML 73.00 40.65 2,967.67
ML 5.00 40.65 203.27
ML 36.00 40.65 1,463.51
ML 20.00 34.23 684.68
ML 20.00 34.23 684.68
ML 20.00 34.23 684.68
ML 106.00 18.19 1,927.81
ML 48.00 18.19 872.97
ML 48.00 18.19 872.97
ML 114.00 18.19 2,073.31
ML 6.00 18.19 109.12
ML 6.00 18.19 109.12
ML 40.00 14.44 577.70
ML 20.00 14.44 288.85
ML 20.00 14.44 288.85
-
UND 8.00 1,925.67 15,405.37
UND 219.00 90.93 19,914.65
UND 84.00 39.58 3,324.99
UND 35.00 17.12 599.10
UND 9.00 74.89 673.99
UND 4.00 85.59 342.34
UND 124.00 17.12 2,122.52
UND 84.00 33.16 2,785.80
und 213.00 120.00 25,560.00

und 78.00 75.00 5,850.00
und 11.00 75.00 825.00
und 32.00 110.00 3,520.00
und 25.00 120.00 3,000.00
und 108.00 100.00 10,800.00
und 13.00 85.00 1,105.00
und 1.00 85.00 85.00
und 13.00 115.00 1,495.00
und 2.00 75.00 150.00
und 28.00 105.00 2,940.00
und 109.00 140.00 15,260.00
und 9.00 105.00 945.00
und 24.00 220.00 5,280.00
1,529,130.51
PRESUPUESTO EQUIPAMIENTO
ITEM DESCRIPCION UND METRADO

5.00 EQUIPAMIENTO
5.01 INSTALACIONES MECANICAS
5.01.01 Sistema de agua - Presión Constante glb 1.00
5.01.02 Sistema de desague - Sumergible glb 1.00
5.01.03 Ascensores glb 1.00
5.01.04 Ventilación glb 1.00
5.01.05 Aire Acondicionado glb 1.00
5.01.06 Automatización
2.01.05.01 Extincion de Incendios glb 1.00
2.01.05.02 Bomba contra Incendios glb 1.00
2.01.05.03 Deteccion de Incendios glb 1.00
2.01.05.04 CCTV glb 1.00
2.01.05.05 Control de Accesos glb 1.00
2.01.05.06 Torniquetes Opticos glb 1.00
2.01.05.07 BMS glb 1.00
2.01.05.08 Facturación Agua Helada glb 1.00
2.01.06 Intercomunicadores sistema digital solo audio glb 1.00
2.01.07 Grupo Electrogeno de 2200 Kva, abastece áreas comunes glb 1.00
2.01.08 Subestación en áreas de maquinas (ültimo piso) glb 1.00
2.01.09 Plataforma para minusvalidos glb 1.00

PU PARCIAL TOTAL
28,682.67 28,682.67
9,954.04 9,954.04
585,837.12 585,837.12
271,377.32 271,377.32
891,101.95 891,101.95
310,073.46 310,073.46
100,644.55 100,644.55
66,037.32 66,037.32
79,359.28 79,359.28
83,571.06 83,571.06
49,753.10 49,753.10
123,238.57 123,238.57
217,415.19 217,415.19
13,617.74 13,617.74
105,570.59 105,570.59
65,981.62 65,981.62
31,890.44 31,890.44
3,034,106.02
Fecha: del 11.02-16 al 11.03.16
METRAD
PARTIDA DESCRIPCIÓN UND
O TOTAL
1.00 ESTRUCTURAS
1.01 OBRAS TEMPORALES
1.01.02 Oficinas de obra glb 1.00
1.01.03 Almacén glb 1.00
1.01.04 Talleres y almacen abierto glb 1.00
1.01.05 Servicios Higiénicos (02 und) ejecutivos mes 18.00
1.01.06 Servicios Higiénicos (06 und) mes 18.00
1.01.07 Comedor glb 1.00
1.01.08 Vestuario glb 1.00
1.01.09 Cerco de obra y porton de obra m 22.00
1.01.10 Caseta de guardian glb 1.00
1.02 INSTALACIONES PROVISIONALES
1.02.01 Instalacion provisional de agua glb 1.00
1.02.02 Instalacion provisional de desague glb 1.00
1.02.03 Instalacion provisional de energia glb 1.00
TRABAJOSde
1.03 Transporte PRELIMINARES
Equipos, Maquinaria y
1.03.01 Herramientas glb. 1.00
1.03.02 Trazo y replanteo
Topografia durante la obra glb 1.00
1.03.03 (01op+01of+01peon) mes 15.00
1.03.04 Transporte vertical de materiales (grua) mes 7.00
1.03.05 Transporte vertical de materiales (grua chica) mes 5.00
1.03.06 Transporte vertical de materiales (plataforma) mes 8.00
1.03.07 Acarreo horizontal de materiales (02peon) mes 12.00
1.03.08 Limpieza permanente de obra (02peon) mes 18.00
1.04 MOVIMIENTO DE TIERRAS
1.04.01 Excavacion masiva m3 ###
1.04.02 Excavación para zapatas m3 564.67
1.04.03 Excavación para cisterna m3 333.71
1.04.04 Excavación para vigas de cimentacion m3 3.50
1.04.05 Relleno compactado con material propio m3 533.38
1.04.06 Acarreo de material excedente m3 6,599.68
1.04.07 Nivelacion y compactacion de terreno m2 725.15
1.04.08 Instalación y desintalación de sistema de fajas glb 1.00
Sistema de excavación y eliminación material
1.04.09 m3 9,197.66
excedente sotano 1 y 2
Sistema de eliminación material excedente
1.04.10 m3 9,197.66
sotano 3 y 4 (fajas)
Sistema de eliminación material excedente
1.04.11 m3 ###
sotano 5,6,7,cimentación (fajas)
1.05 CONCRETO SIMPLE
1.05.01 SOLADOS
1.05.01.01 Concreto ciclopeo m2 519.71
1.06 CONCRETO ARMADO
1.06.01 ZAPATAS
1.06.01.01 Concreto Premezclado f'c=245 kg/cm2 m3 176.32
1.06.01.02 Encofrado y desencofrado normal de zapatas m2 67.22
1.06.01.03 Acero fy=4200 kg/cm2 kg 7,545.94
1.06.02 VIGAS DE CIMENTACION
1.06.02.01 Concreto plemezclado fc =245kg/cm2 m3 4.45
1.06.02.02 Encofrado y desencofrado m2 39.41
1.06.02.03 Acero fy=4200 kg/cm2 kg 841.43
1.06.03 CIMENTACION DE MUROS
1.06.03.01 Concreto plemezclado fc =245kg/cm2 m3 175.82
1.06.03.02 Encofrado y desencofrado m2 146.39
1.06.03.03 Acero fy=4200 kg/cm2 kg 8,899.70
1.06.04 MUROS CONTENSION
1.06.04.01 Anclaje temporales para muro pantalla m 2,589.03
1.06.04.02 Movilización de equipos perforación por niveles und 7.00
1.06.04.03 Perfilado de talud m2 4,509.16
1.06.04.04 Pañeteo de talud m2 4,509.16
1.06.04.05 Concreto premezclado fc=245kg/cm2 m3 1,536.51
1.06.04.06 Encofrado y desencofrado m2 4,509.16
1.06.04.07 Acero fy=4200 kg/cm2 kg ###
1.06.04.08 Picado de cachimba en muros pantalla m 1,150.73
Conformacion y limpieza de cajuelas para
1.06.04.09 m 1,150.73
recibir losas
1.06.05 COLUMNAS
1.06.05.02 Encofrado y desencofrado normal de columnas m2 1,079.02
1.06.05.03 Acero fy=4200 kg/cm2 kg ###
1.06.06 PLACAS
1.06.06.01 Concreto Premezclado f'c=245 kg/cm2 m3 1,196.22
1.06.06.02 Encofrado y desencofrado normal de placas m2 8,742.16
1.06.06.03 Acero fy=4200 kg/cm2 kg ###
1.06.07 VIGAS
1.06.07.02 Encofrado y desencofrado normal de vigas m2 3,727.13
1.06.07.03 Acero fy=4200 kg/cm2 kg ###
1.06.08 LOSAS ALIGERADAS
1.06.08.01 Concreto Premezclado f'c=245 kg/cm2 m3 1,201.79
1.06.08.02 Encofrado y desencofrado de losas aligeradas m2 8,371.09
1.06.08.03 Colocacion de ladrillo bovedilla und ###
1.06.08.04 Acero fy=4200 kg/cm2 kg ###
1.06.09 LOSAS MACIZAS
1.06.09.01 Concreto premezclado fc=210kg/cm2 m3 553.37
1.06.09.02 Encofrado y desencofrado de losas macizas m2 2,213.48
1.06.09.03 Acero fy=4200 kg/cm2 kg ###
1.06.10 ESCALERAS
1.06.10.02 Encofrado y desencofrado normal de escaleras m2 736.86
1.06.10.03 Acero fy=4200 kg/cm1 kg 9,611.90
1.06.11 CISTERNA
1.06.11.02 Encofrado y desencofrado normal m2 630.83
1.06.11.03 Acero fy=4200 kg/cm2 kg 8,109.90
1.06.12 CUARTO DE MAQUINAS
1.06.12.02 Encofrado y desencofrado normal m2 193.44
1.06.12.03 Acero fy=4200 kg/cm2 kg 1,853.92
1.06.13 LOSA ESTACIONAMIENTO
1.06.13.02 Junta asfaltica en estacionamiento m 389.00
2.00 ARQUITECTURA
2.01 MUROS LADRILLO ARCILLA
2.01.01 Muro de ladrillo king kong 18 huecos tipo soga m2 4,141.31
Muro de ladrillo king kong 18 huecos tipo
2.01.02 m2 3,350.76
cabeza
2.01.04 Colocacion de dinteles und 276.00
2.01.05 Colocacion de columnetas und 884.00
2.02 REVOQUES, ENLUCIDOS Y MOLDURAS
Solaqueo de muros de contensión

2.02.01 m2 4,509.16
estacionamientos (7 niveles)
2.02.02 Tarrajeo de muros interior m2 10,111.79
2.02.03 Tarrajeo de muros exterior m2 1,103.90
Alquiler de andamio para fachada armado y
2.02.04 m2 1,103.90
desarmado - Modulo de 3m y 6m colgante
2.02.05 Solaqueo de muros laterales a vecinos m2 2,073.96
Tarrajeo de superficie de columnas y placas c:a
2.02.06 m2 1,079.02
1:5, e=1.5cm.
Tarrajeo de superficie de vigas y cortes c:a 1:5 ,
2.02.07 m2 3,727.13
e= 1.5cm
2.02.08 Vestidura de derrames a=15cm m 2,274.90
2.02.09 Bruñas m 1,992.62
Tarrajeo con impermeabilizante cisterna e= 2.0
2.02.10 m2 390.31
cm
2.03 CIELORRASOS
2.03.01 Solaqueado unión vigueta y ladrillo de cieloraso m2 10,584.57
2.04 REVESTIMIENTOS
2.04.01 Contrapiso e=2",c:a 1:5 m2 13,071.36
Forjado y revestimiento de gradas y escaleras
2.04.02 m2 424.77
c:a 1:4
Revestimiento de fondo de escaleras c:a 1:4,
2.04.03 m2 414.15
e= 1.5cm
2.04.04 Remates de cajas de valvulas und 184.00
2.04.05 Tablero de concreto para sshh - ovalines und 90.00
2.05 PISOS
2.05.01 PISOS DE CEMENTO
2.05.01.01 Piso de cemento pulido en escaleras m2 424.77
Piso de cemento frotachado en

2.05.01.02 m2 5,272.63
estacionamientos inc depositos
PISOS
2.05.02 Piso DE PORCELANATO
porcelanato 40x40 en Y GRANITO
2.05.02.01 terrazas,oficinas,sshh,estar,pasadizos y m2 1,679.21
Piso acabado granito o similar en lobby - piso
2.05.02.02 proveedores m2 277.49
pared
2.05.03 PISOS DE ALFOMBRA
2.05.03.01 Piso de alfombra en directorio m2 32.01
2.06 CONTRAZOCALOS
2.06.01 CEMENTO
Contrazocalo cemento pulido h=0.15 en
2.06.01.01 m 441.40
escaleras
Contrazocalo cemento pulido h=0.30 en
2.06.01.02 m 1,165.64
estacionamientos
2.06.02 PORCELANATO
2.06.02.01 Contrazocalo porcelanato h=0.10 m 1,873.31
Contrazocalo acabado granito o similar H= 0.10
2.06.02.02 m 55.05
en lobby
2.06.03 MADERA
2.06.03.01 Contrazocalo de alfombra en directorio m2 22.88
PINTURA
2.07 Pintura en muros interiores color blanco latex
2.07.01 empastado dos manos en sshh oficinas m2 10,111.79
Pintura en cieloraso color blanco dos manos en
2.07.02 h=2.40m y depositos m2 10,584.57
estacionamietos
Pintura en muros exteriores color latex
2.07.03 m2 3,177.86
empastado dos manos
2.07.04 Pintura para señalización m2 553.34
2.08 GRANITO
2.08.01 Tablero de granito blanco serena en sshh m 90.00
P-02 - Principal de oficinas (1.00 x 2.10 mts.
2.09 CARPINTERIA DE MADERA
Marco de madera
P-03 - puertas zonadeadministrativa
3 1/2" x 1 1/2", hojax 2.10
(0.80
2.09.01 und 49.00
contraplaca
mts.
P-04 -Marco enbaño
de
Puertas MDF minusvalidos(0.90
madera Enchapada
de 3 1/2"en x 1Pumaquiro,
1/2", hoja
x 2.10
2.09.02 und 3.00
acabado
contraplaca
mts.
P-04a parafínico,
Marco enmadera
de
- Puertas MDF laca
interiores y
pintadasellamate)
de de al
3 1/2"duco colorxhoja
x 1 1/2",
oficina(0.80 gris
2.10
2.09.03 und 42.00
claro mate)
contraplaca en MDF pintada al duco
mts. Marco de madera de 3 1/2" x 1 1/2", hoja color gris
2.09.04 und 167.00
claro mate, con
contraplaca rejillapintada
en MDF de ventilación)
al duco color gris
2.10 CARPINTERIA METALICA
claro mate, con rejilla de madera ventilación)
2.10.01 Puerta Cortafuego completa und 31.00
2.10.02 Puerta metalica en cuarto de maquinas und 4.00
2.10.03 Puerta metalica enrrollable und 1.00
2.10.04 Barandas de fierro pintado en escaleras m 397.20
Barandas de acero inoxidable en areas
2.10.05 m 82.51
comunes
Barandas de acero inoxidable en sshh -
2.10.06 m 36.00
descapacitados
2.10.07 Escaleras de gato m 12.00
2.10.09 Rejillas drenaje en estacionamientos m 6.20
2.10.10 Rejillas ventilación m2 15.20
2.11 CERRAJERIA
2.11.01 Cerradura principal acerada pza 49.00
2.11.02 Cerradura para puerta interior acerada pza 125.00
2.11.03 Cerradura para puerta interior acerada pza 87.00
2.11.05 Bisagras par 522.00
2.12 VIDRIOS
2.12.01 Ventanas fachada principal m2 282.12
2.12.02 Mamparas fachada principal m2 17.82
2.12.03 Muro cortina fachada principal m2 131.58
2.12.04 Recubrimiento de pac en fachada principal m2 627.00
Recubrimiento de pac en columnas en fachada
2.12.05 m2 36.00
principal
2.12.06 Sistema de Andamio Colgante glb 1.00
2.12.07 Ventanas vidrio doble m2 264.08
Parapetos y/o Barandas vidrio templado 10 mm
2.12.08 m2 74.26
y estructura metalica
TABIQUERIA DRYWALL Y CIELORRASOS
2.13
CON BALDOSAS
2.13.01 Tabiqueria drywall para interiores m2 696.05
2.13.02 Dinteles incluye refuerzos
Baldosa blancas modelo radar de 0.60 x 0.60 m 90.20
2.13.03 para sshh, directorio, sala de proveedores y m2 427.82
2.14 lobby
APARATOS SANITARIOS
2.14.01 Inodoro Blanco Top Piece und 90.00
2.14.02 Urinarios inc fluxometro und 44.00
2.14.03 Ovalin tipo Minbell und 90.00
2.14.05 Griferia para ovalines cromadas con boton push und 90.00
2.14.06 Griferia para riego y secundarios und 12.00
2.16 MOBILIARIO
2.16.01 Muebles para lobby glb 1.00
2.16.02 Muebles para sala proveedores glb 1.00
2.16.03 Muebles para directorio inc decoración glb 1.00
2.17 VARIOS
2.17.02 Reposicion vereda(demolicion,nivelacion,vaciad m2 88.40
2.17.03 Limpieza fina antes de entrega final de obra glb 1.00
3.00 INSTALACIONES SANITARIAS

3.01 RED DE DESAGÜES
3.01.01 TRABAJOS PRELIMINARES
3.01.01.01 EXCAVACION DE ZANJAS m3 23.00
3.01.01.02 CAMA DE ARENA PARA ASENTAR TUBERÍAS m3 4.60
3.01.01.03 RELLENO Y APISONADO DE ZANJA C/ MATE m3 9.20
3.01.01.04 ELIMINACION DE MATERIAL EXCEDENTE m3 9.20
3.01.02 COLECTORES
3.01.02.01 Tubería PVC Pesada para desague de 6" m 30.00
3.01.03
COLECTORES
ENTERRADOS/EMPOTRADOS
Red colectora con tubería
3.01.03.01 m 6.50
enterrada/empotrada
Red colectora con6"tubería
PVC C-Pesada
3.01.03.02 m 456.50
enterrada/empotrada
Red colectora con4"tubería
PVC C-Pesada
3.01.03.03 m 221.00
enterrada/empotrada 2" PVC C-Pesada
3.01.04 CAJAS DE REGISTRO Y REBOSE
Cajas para registro 12" x 24" con perfil de
3.01.04.01 pza 6.00
fierro Caja
en marco
para y tapa y 24"
registro registro
x 24"de 4" perfil de
con
3.01.04.02 pza 1.00
fierro en marco y tapa
3.01.05 MONTANTES
Tubería de 4" PVC-C Pesada para bajada
3.01.05.01 m 190.80
de desagüe
3.01.05.02 m 63.74
de desagüe
3.01.05.03 m 31.87
de desague
Tubería de 4" PVC-C Pesada para subida
3.01.05.04 m 164.82
de ventilación
3.01.05.05 m 72.27
de ventilación
3.01.05.06 m 731.26
de ventilación
Tubería de 4" PVC C-10 impulsión de
3.01.05.07 m 53.90
desague
3.01.06 SALIDA PARA DESAGÜES
Salidas para desagüe PVC C- pesada de
3.01.06.01 pto 90.00
4" Salidas para desagüe PVC C- pesada de
3.01.06.02 pto 163.00
2"
3.01.06.03 Salidas PVC drenaje aire acondicionado pto 15.00
3.01.06.04 Registro 2'' pza 99.00
3.01.06.05 Sumidero 2'' pza 117.00
3.01.06.06 Sumidero 4'' pza 36.00
3.01.06.07 Sumidero 6'' pza 2.00
3.01.07 SALIDAS PARA VENTILACIONES
3.01.07.01 Salida para ventilación de 2" pto 212.00
3.01.07.02 Sombrero de ventilación de PVC 4" u 12.00
3.01.08 OTROS
3.01.08.01 Registro roscado tipo dado de 6" bronce u 2.00
Suministro e instalación de registro
3.01.08.04 u 99.00
roscado de 2"
Suministro e instalación de sumidero
3.01.08.05 u 117.00
roscado de 2"
3.01.08.06 u 36.00
roscado de 4"
3.01.08.07 u 2.00
roscado de 6"
3.02 AGUA FRÍA
3.02.01 MONTANTES
3.02.01.01 Tubería de 3" PVC-C10 adosada m 43.00
3.02.01.02 Tubería de 2 1/2" PVC-C10 adosada m 104.91
3.02.02 RED DE DISTRIBUCIÓN
3.02.02.01 Tubería de 2" PVC-C10 roscada m 20.50
3.02.02.02 Tubería de 1 1/4" PVC-C10 roscada m 123.50
3.02.02.03 Tubería de 1" PVC-C10 roscada m 24.00
3.02.02.04 Tubería de 1/2" PVC-C10 roscada m 209.30
3.02.02.05 Tubería de 1 1/2" PVC-C10 roscada m 969.40
3.02.03 SALIDAS
Salida para agua fría tubería PVC C-10
3.02.03.01 pto 131.00
1/2" Salida para agua fría tubería PVC C-10 1"
3.02.03.02 pto 45.00
(fluxometros)
Salida de agua fría tubería PVC C-10 1
3.02.03.03 pto 90.00
1/4" (fluxometros)
3.02.04 VÁLVULAS
3.02.04.01 Válvula esférica de 1 1/2" bronce u 89.00
3.02.04.02 Válvula esférica de 1 1/4" bronce u 43.00
3.02.04.03 Válvula esferica de 1" bronce pza 1.00
3.02.04.04 Válvula esférica de 1/2" bronce u 41.00
3.02.04.05 Instalación de grifos botaderos para jardín u 10.00
3.03 INSTALACIÓN DE CISTERNA
3.03.01 VÁLVULAS
3.03.01.01 Rebose de cisterna de 6" u 3.00
3.03.01.02 Válvula esférica 1 1/2" bronce u 6.00
Válvula flotadora de 1 1/2" ingreso a
3.03.01.03 u 3.00
cisterna marca Flipper bronce
3.03.02 BRIDAS ROMPE AGUA
Brida rompe agua de cisterna y TE de 1
3.03.02.01 u 6.00
1/2"
3.03.02.02 Brida rompe agua de cisterna y TE de 3" u 1.00
3.04 MEDIDORESe instalalación de medidores
Suministro
tipo chorro único, incluye válvula telescópica y
3.04.01 u 43.00
válvula auxiliar con punto de medición de 1".
3.05 VARIOS
MWN-VANSA
3.05.01 Prueba Hidráulica Desagüe glb 1.00
3.05.02 Prueba Hidráulica para agua fria glb 1.00
3.05.03 Prueba de estanqueidad en cisternas glb 3.00
3.05.04 Desinfección de tuberías glb 1.00
3.05.05 Limpieza y desinfección de cisterna glb 3.00
3.04 OTROS
Instalación de tapas de madera con marco
3.04.01 u 174.00
paraColgador
nichos de válvulas.
metálico para alimentadoras
3.04.02 u 1,232.00
horizontales
Abrazadera metálica para alimentadoras
3.04.03 u 196.00
verticales
4.00 INSTALACIONES ELECTRICAS
4.01 SALIDAS DE DISTRIBUCION
4.01.01 SALIDA PARA CENTRO DE LUZ PTO 1,463.00
4.01.02 SALIDA PARA BRAQUET PTO 53.00
4.01.03 SALIDA DE LUZ EN TECHO TIPO DICROICO PTO 57.00
4.01.04 SALIDA DE LUZ EN PISO PTO 24.00
4.01.05 SALIDA PARA LUZ DE GUARDIA EN PARED (0.20 N PTO 21.00
4.01.06 TOMACORRIENTE BIPOLAR DOBLE CON L/T PTO 765.00
4.01.07 TOMACORRIENTE BIPOLAR DOBLE CON L/T A PR PTO 16.00
4.01.08 TOMACORRIENTE BIPOLAR DOBLE CON L/T ESTA PTO 447.00
4.01.09 SALIDA PARA SECADORA DE MANO PTO 72.00
4.01.10 SALIDA PARA TOMACORRIENTE DVR + MONITOR PTO 3.00
4.01.11 INTERRUPTOR UNIPOLAR SIMPLE DE 1 GOLPE PTO 250.00
4.01.12 INTERRUPTOR UNIPOLAR SIMPLE DE 2 GOLPES PTO 88.00
4.01.13 INTERRUPTOR UNIPOLAR SIMPLE DE 3 GOLPES PTO 64.00
4.01.14 INTERRUPTOR SIMPLE CONMUTACION PTO 20.00
4.01.15 INTERRUPTOR TRIPLE CONMUTACION PTO 1.00
4.01.16 SALIDA PARA LUZ DE EMERGENCIA PTO 176.00
4.02 SALIDA DE FUERZA
4.02.01 SALIDA DE FUERZA PARA PUERTA ENROLLABLE PTO 1.00
4.02.02 SALIDA DE FUERZA PARA CONTROL DE MANDO E PTO 2.00
4.02.03 SALIDA DE FUERZA PARA INTERCOMUNICADOR P PTO 1.00
4.02.04 SALIDA PARA CENTRAL DE ALARMA CONTRA INC PTO 1.00
4.02.05 SALIDA PARA UNIDAD CONDENZADORA DE 1HP PTO 1.00
4.02.06 SALIDA PARA UNIDAD CONDENZADORA DE 1/2 HP PTO 1.00
4.02.10 SALIDA PARA UNIDAD CONDENZADORA DE 3 HP PTO 1.00
4.02.11 SALIDA PARA CHILLER N° 1 DE160KW PTO 1.00
4.02.12 SALIDA PARA CHILLER N° 2 DE160KW PTO 1.00
4.02.13 SALIDA PARA BS-01 BS-02 DE 25 HP C/U PTO 2.00
4.02.14 SALIDA PARA BP DE 10HP PTO 3.00
4.02.15 SALIDA PARA MOTOR DE ASCENSORES DE 15HP PTO 3.00
4.02.16 SALIDA PARA SENSOR DE PRESION PTO 1.00
4.02.17 SALIDA PARA INJECTOR N°1 DE 20HP PTO 1.00
4.02.18 SALIDA PARA INJECTOR N°2 DE 20HP PTO 1.00
4.02.19 SALIDA DE FUERZA PARA BOMBA CONTRA INCEN PTO 1.00
4.02.20 SALIDA DE FUERZA PARA BOMBA JOCKEY DE 4HP PTO 1.00
4.02.21 SALIDA DE FUERZA PARA VALVULA DE FLUJO PTO 16.00
4.02.22 SALIDA DE FUERZA PARA FAN COIL DE SERVICIOS PTO 8.00
4.02.23 SALIDA PARA ELEVADOR DE DISCAPACITADOS PTO 2.00
4.02.24 SALIDA PARA BOMBA DE AGUA PTO 4.00
4.02.25 SALIDA PARA BOMBA SUMIDERO PTO 2.00
4.02.26 SALIDA PARA EXTRACTORES PTO 2.00
4.02.27 SALIDA POARA CONTROL DE NIVEL PTO 2.00
4.02.28 SALIDA PARA INYECTORES PTO 2.00
4.02.29 SALIDA PARA CONTROL DE ARRANQUE Y PARADA PTO 2.00
4.02.30 SALIDA PARA BARRAS VEHICULARES PTO 1.00
4.02.31 SALIDA PARA CONTROL DE ACCESO PTO 1.00
4.02.32 SALIDA PARA GRABADORES DIGITALES PTO 3.00
4.02.33 SALIDA PARA FUEMTE DE ENERGIA PARA CCTV PTO 1.00
4.02.34 SALIDA PARA CONTROLADOR MAESTRO PTO 1.00
4.03 ALIMENTADORES ELECTRICOS
4.03.01 DEL BM AL T-06 OFICINA 701 (3-1X25MM2+1X1 ML 60.00
4.03.72 DEL BM AL T-03 OICINA 506 (3-1X25MM2+1X10M ML 43.00
4.03.157 DEL BM AL TT-1 LOCAL COMERCIAL (3-1X35MM2 ML 63.00
4.03.158 DEL BM AL TT-1 LOCAL COMERCIAL (3-1X35MM2 ML 15.00
4.03.159 DEL TBCI AL TB-CONTROL DE BOMBA 3-1X120 ML 6.00
4.03.160 DEL TGAA AL TA-IC 3-1X6MM2+1X6MM2/N+1X4 ML 26.00
4.03.161 DEL TGAA AL TB-BS 3-1X70MM2+1X70MM2/N+ ML 30.00
4.03.162 DEL TGAA AL TB-BP 3-1X16MM2+1X16MM2/N+ ML 38.00
4.03.163 DEL TSG AL ASCENSOR 1 (GN-2) 3-1X25MM2+1 ML 25.00
4.03.166 DEL TSG AL ST-SG (GN-1) 3-1X70MM2+1X70MM ML 88.00
4.03.167 DEL TSG AL TA-SR (GN-5) 2-1X6MM2+1X6MM2/ ML 68.00
4.03.168 DEL TSG AL TC (GN-6) 3-1X6MM2+1X6MM2/N+1 ML 25.00
4.03.171 DEL TSG AL TBA 3-1X10MM2+1X10MM2/N+1X6 ML 53.00
4.03.172 DEL TSG AL TBD 3-1X6MM2+1X6MM2/N+1X4MM ML 48.00
4.03.173 DEL TSG AL TIN 3-1X6MM2+1X6MM2/N+1X4MM2 ML 65.00
4.03.174 DEL TSG AL TEX 3-1X25MM2+1X25MM2/N+1X10 ML 55.00
4.03.175 DEL TSG AL TA-TC 3-1X16MM2+1X16MM2/N+1X ML 19.00
4.03.176 DEL TD-OFICINA AL TEST OFICINA 2-1X6MM2 ML 200.00
4.03.177 MONTANTE DE ALUMBRADO ML 110.00
4.03.178 MONTANTE DE TOMACORRIENTES ML 80.00
4.03.179 TUBERIA DE 100MM PVC-P A CONCECIONARIO ML 30.00
4.04 CAJAS DE PASE ESPECIAL (ELECTRICAS )
4.04.01 CAJA DE F*G* DE PASE CUADRADA DE 100X100 UND 2.00
4.04.02 CAJA DE F*G* DE PASE CUADRADA DE 100X100X UND 22.00
4.04.03 CAJA FºGº DE PASE OCTOGONAL DE 100x40mm. UND 95.00
4.04.04 CAJA FºGº DE PASE DE 150X150x100mm. (2) UND 9.00
4.04.06 CAJA FºGº DE PASE DE 250x250X150mm (4) UND 5.00
4.04.08 CAJA FºGº DE PASE DE 450x450x150mm. (8) UND 7.00
4.04.11 CAJA FºGº DE PASE DE 700X700X200MM (13) UND 1.00
4.04.13 CAJA FºGº DE PASE DE 300X300X150MM CON BO UND 1.00
4.04.15 CAJA FºGº DE PASE DE 1670X250X250MM CON UND 3.00
4.04.16 BANDEJA ELECTRICA DE 500X100 TIPO ESCALERI ML 231.00
4.04.17 BANDEJA ELECTRICA DE 800X100 TIPO ESCALERI ML 15.00
4.05 CAJAS DE PASE ESPECIAL COMUNICACIONES
4.05.06 CAJA TELEFONICA TIPO C DE 650x350x150mm. UND 33.00
4.05.07 CAJA TELEFONICA TIPO C DE 1000x1250x200mm. UND 5.00
4.05.08 CAJA DE DISTRIBUCION PARA ALARMA CONTRA UND 2.00
4.05.09 BANDEJA DE COMUNICACIONES 600X100MM ML 35.00
4.05.10 BANDEJA DE COMUNICACIONES 300X100MM ML 130.00
4.06 TABLEROS DE SERVICIOS Y FUERZA SOLO INSTALACION
4.06.01 TABLERO TG UND 1.00
4.06.02 TABLERO TSG UND 1.00
4.06.03 TABLERO ST-SG UND 1.00
4.06.04 TABLERO TT-1 UND 1.00
4.06.05 TABLERO TO-01 UND 1.00
4.06.06 TABLERO TO-02 UND 11.00
4.06.08 TABLERO TO-04 UND 16.00
4.06.12 TABLERO TA-SR (AZOTEA) UND 1.00
4.06.13 TABLERO TA-IC UND 1.00
4.06.14 TABLERO TC UND 1.00
4.06.15 TABLERO TGAA UND 1.00
4.06.16 TABLERO ST-R (RECEPCION) UND 1.00
4.06.17 TABLERO TF BOMBA (SOLO INSTALACION) UND 1.00
4.06.18 TABLERO TF BOMBA SUMIDERO (SOLO INSTALAC UND 1.00
4.06.19 TABLERO BOMBA CONTRA INCENDIO (SOLO INST UND 1.00
4.06.20 TTA UND 1.00
4.07 COMUNICACIONES (SIN ALAMBRAR)
4.07.01 SALIDA PARA TELEFONO EXTERNO PTO 452.00
4.07.02 SALIDA PARA INTERCOMUNICADOR PTO 3.00
4.07.03 SALIDA PARA PORTERO PTO 1.00
4.07.04 SALIDA PARA TV PTO 5.00
4.07.05 SALIDA PARA DATA PTO 447.00
4.07.06 SALIDA PARA CENTRAL DE ALARMA CONTRAINCE PTO 1.00
4.07.07 SALIDA PARA CONTROL DE TERMOSTATO PTO 1.00
4.07.08 SALIDA PARA SENSOR DE MONOXIDO PTO 12.00
4.07.09 SALIDA PARA BPOTONERA DE ARRANQUE Y PARA PTO 2.00
4.08 TUBOS PARA MONTANTES DE TELEFONO TV. INTER.,SCI
4.08.01 TUBO PVC SAP 65 mmØ (TELEFONO EXTERNO) ( ML 33.00
4.08.02 TUBO PVC SAP 65 mmØ (TELEFONO EXTERNO PAR ML 33.00
4.08.03 TUBO PVC SAP 65 mmØ (TV) ML 33.00
4.08.04 TUBO PVC SAP 65 mmØ (INTERCOMUNICADOR) ML 31.00
4.08.05 TUBO PVC emt 50 mmØ (TELEFONO EXTERNO) ML 101.00
4.08.06 TUBO PVC emt 50 mmØ ( DATA) (67) ML 101.00
4.08.07 TUBO PVC emt 50 mmØ (TV) (67) ML 56.00
4.08.08 TUBO PVC emt 40 mmØ (CCTV) (66) ML 43.00
4.08.09 TUBO PVC emt 40 mmØ (ALARMA CONTRA INCEND ML 63.00
4.08.10 TUBO PVC EMT 40 mmØ (INTERCOMUNICADOR) ML 89.00
4.08.11 TUBO PVC EMT 40 mmØ (TELEFONO EXTERNO) ML 105.00
4.08.12 TUBO PVC EMT 40 mmØ ( DATA) (66) ML 73.00
4.08.13 TUBO PVC EMT 40 mmØ (CONTROL DE ACCESO) ML 5.00
4.08.14 TUBO PVC EMT 40 mmØ (TV) (66) ML 36.00
4.08.15 TUBO PVC SAP 35 mmØ (INTERCOMUNICADOR) ML 20.00
4.08.16 TUBO PVC SAP 35mm (ALARMAS) ML 20.00
4.08.17 TUBO PVC SAP 35mm (ACI) ML 20.00
4.08.18 TUBO PVC SAP 25mm EMT (TV) (64) ML 106.00
4.08.19 TUBO PVC SAP 25mm EMT (DATA)) (64) ML 48.00
4.08.20 TUBO PVC SAP 25mm EMT (INTERCOMUNICADOR) ML 48.00
4.08.21 TUBO PVC SAP 20mm EMT (INTERCOMUNICADOR) ML 114.00
4.08.22 TUBO PVC SAP 25mm ( DATA) (56) ML 6.00
4.08.23 TUBO PVC SAP 25mm (TELEFONO EXTERNO) (5 ML 6.00
4.08.24 TUBO PVC SAP 15mm (TV) (54) ML 40.00
4.08.25 TUBO PVC SAP 15mm (INTERCOMUNICADOR) (5 ML 20.00
4.08.26 TUBO PVC SAP 15mm (TELEFONO EXTERNO) (5 ML 20.00
4.09 POZO DE TIERRA
4.09.01 POZO A TIERRA COMUN UND 8.00
4.09.02 CABLE Cu DESNUDO DE 120mm2 PARA SISTEMA UND 219.00
4.09.03 CABLE Cu DESNUDO DE 35mm2 PARA ASCENSO UND 84.00
4.09.04 CABLE DESNUDO DE 10MM2 UND 35.00
4.09.05 SOLDADURA CADWELL TIPO "T" UND 9.00
4.09.06 SOLDADURA CADWELL TIPO "CRUZ" UND 4.00
4.09.07 TUBO PVC SAP 20 mmØ UND 124.00
4.09.08 TUBO PVC SAP 40 mmØ UND 84.00
4.10 LUMINARIAS PARA IIEE AREAS COMUNES
4.10.01 Luminarias para estacionamientos und 213.00
4.10.02 Luminarias para depositos und 78.00
4.10.03 Luminrias baños varios und 11.00
4.10.04 Luminarias escalera und 32.00
4.10.05 Luminarias en hall ascensores und 25.00
4.10.06 Luminarias en ingreso lobby und 108.00
Luminarias en administracion, pago de
4.10.07 und 13.00
proveedores,cctv y sshh
4.10.08 Luminarias en cuarto trampa de grasa und 1.00
4.10.09 Luminarias en cuarto de maquina und 13.00
4.10.10 Luminarias en deposito de limpieza und 2.00
4.10.11 Luminarias en escaleras (braquetes) und 28.00
4.10.12 Luminarias de emergencia und 109.00
4.10.13 Luminarias en pared (braquetes) und 9.00
4.10.14 Luminarias luz de guardia und 24.00
5.00 EQUIPAMIENTO
5.01.01 Sistema de agua - Presión Constante glb 1.00
5.01.02 Sistema de desague - Sumergible glb 1.00
5.01.03 Ascensores glb 1.00
5.01.04 Ventilación glb 1.00
5.01.05 Aire Acondicionado glb 1.00
5.01.06 Automatización
2.01.05.01 Extincion de Incendios glb 1.00
2.01.05.02 Bomba contra Incendios glb 1.00
2.01.05.03 Deteccion de Incendios glb 1.00
2.01.05.04 CCTV glb 1.00
2.01.05.05 Control de Accesos glb 1.00
2.01.05.06 Torniquetes Opticos glb 1.00
2.01.05.07 BMS glb 1.00
2.01.05.08 FacturaciónAgua Helada glb 1.00
2.01.06 Intercomunicadores sistema digital solo audio glb 1.00
Grupo Electrogeno de 2200 Kva, abastece
2.01.07 glb 1.00
áreas comunes
Subestación en áreas de maquinas (ültimo
2.01.08 glb 1.00
piso)
2.01.09 Plataforma para minusvalidos glb 1.00
Costo Directo Estructuras

Gastos generales 9.64%
Utilidad 5.00%
PARCIAL PRESUPUESTO INC GG Y UT
IGV 18.00%
PARCIAL PRESUPUESTO INC GG Y UT INC IGV MAT,EQP Y SC
ADELANTO MATERIALES Y EQUIPOS INC. IGV
TOTAL PRESUPUESTO INC. ADELANTO E IGV
VALORIZACIÓN DE OBRA N° 13
OBRA: OFISTOWER
PRECIO ANTERIOR ACUM.

PARCIAL (S/.)
UNITARIO
METRADO PARCIAL (S/.) %
8,463,820.41 7,346,476.97
4,300.00 4,300.00 1.00 4,300.00 100.00%

3,699.52 3,699.52 1.00 3,699.52 100.00%
2,235.00 2,235.00 1.00 2,235.00 100.00%
816.67 14,700.06 13.50 11,025.05 75.00%
2,450.00 44,100.00 13.50 33,075.00 75.00%
2,400.00 2,400.00 1.00 2,400.00 100.00%
2,600.00 2,600.00 1.00 2,600.00 100.00%
145.00 3,190.00 22.00 3,190.00 100.00%
750.00 750.00 1.00 750.00 100.00%
450.00 450.00 1.00 450.00 100.00%

550.00 550.00 1.00 550.00 100.00%
660.00 660.00 1.00 660.00 100.00%
5,000.00 5,000.00 0.50 2,500.00 50.00%

1,062.00 1,062.00 1.00 1,062.00 100.00%
7,500.00 112,500.00 14.50 108,750.00 96.67%
21,328.00 149,296.00 4.50 95,976.00 64.29%
14,147.34 70,736.68 5.00 70,736.68 100.00%
6,966.67 55,733.36 2.00 13,933.34 25.00%
2,050.00 24,600.00 10.50 21,525.00 87.50%
2,050.00 36,900.00 10.50 21,525.00 58.33%
5.00 117,681.28 23,536.26 117,681.28 100.00%

29.47 16,640.81 564.67 16,640.81 100.00%
29.47 9,834.43 333.71 9,834.43 100.00%
29.47 103.15 3.50 103.15 100.00%
21.59 11,515.71 533.38 11,515.71 100.00%
3.80 25,078.78 6,599.68 25,078.78 100.00%
5.34 3,872.30 235.00 1,254.90 32.41%
28,000.00 28,000.00 1.00 28,000.00 100.00%
20.90
192,231.09 9,197.66 192,231.09 100.00%
30.05
276,389.68 9,197.66 276,389.68 100.00%
32.80
478,980.70 14,603.07 478,980.70 100.00%
20.55 10,680.04 519.71 10,680.04 100.00%
302.00 53,248.03 176.32 53,248.03 100.00%

37.26 2,504.62 67.22 2,504.62 100.00%
3.94 29,731.01 7,545.94 29,731.01 100.00%
313.65 1,395.74 4.45 1,395.74 100.00%

37.26 1,468.42 39.41 1,468.42 100.00%
3.94 3,315.23 841.43 3,315.23 100.00%
313.65 55,146.51 175.82 55,146.51 100.00%

37.26 5,454.53 146.39 5,454.53 100.00%
3.94 35,064.80 8,899.70 35,064.80 100.00%
302.05 782,016.51 2,589.03 782,016.51 100.00%

5,314.80 37,203.60 7.00 37,203.60 100.00%
10.50 47,346.17 4,509.16 47,346.17 100.00%
10.50 47,346.17 4,509.16 47,346.17 100.00%
382.40 587,561.35 1,536.51 587,561.35 100.00%
42.50 191,639.28 4,509.16 191,639.28 100.00%
3.94 488,819.25 124,065.80 488,819.25 100.00%
12.00 13,808.76 1,010.72 12,128.64 87.83%
12.00
13,808.76 1,150.73 13,808.76 100.00%
302.00 51,396.47 142.02 42,890.04 83.45%

41.20 44,455.42 921.80 37,978.16 85.43%
3.94 201,152.04 43,668.00 172,051.92 85.53%
302.00 361,258.74 861.50 260,173.00 72.02%

42.50 371,541.61 6,302.50 267,856.25 72.09%
3.94 455,381.76 83,400.00 328,596.00 72.16%
302.00 229,096.72 572.85 173,000.70 75.51%

43.20 161,011.90 2,904.00 125,452.80 77.92%
3.94 655,882.39 129,975.00 512,101.50 78.08%
302.00 362,940.72 953.20 287,866.40 79.31%

37.30 312,241.66 6,904.66 257,543.82 82.48%
2.85 208,882.20 60,450.00 172,282.50 82.48%
3.94 336,474.78 70,730.00 278,676.20 82.82%
302.00 167,117.74 440.00 132,880.00 79.51%

38.80 85,883.02 1,761.85 68,359.78 79.60%
3.94 99,264.28 20,134.17 79,328.63 79.92%
303.50 38,390.93 106.00 32,171.00 83.80%

48.20 35,516.82 618.00 29,787.60 83.87%
3.94 37,870.87 8,120.00 31,992.80 84.48%
303.00 33,467.30 110.45 33,467.30 100.00%

40.48 25,535.80 630.83 25,535.80 100.00%
3.94 31,953.01 8,109.90 31,953.01 100.00%
303.00 11,376.29 - - 0.00%

40.48 7,830.45 - - 0.00%
3.94 7,304.43 - - 0.00%
-
302.00 21,895.00 - - 0.00%
13.75 5,348.75 - - 0.00%
3,928,937.27 510,784.24
59.45 246,194.87 - - 0.00%

78.76 263,905.86 - - 0.00%
24.10 6,651.60 - - 0.00%
131.88 116,581.92 - - 0.00%
11.34 51,133.87
1,298.83 14,728.73 28.80%
23.16 234,188.99 364.33 8,437.88 3.60%
25.56 28,215.68 - - 0.00%
7.42 8,186.52 - - 0.00%
11.62 24,106.67 - - 0.00%
23.23 25,067.68 235.17 5,463.47 21.79%
25.80 96,159.88 892.57 23,028.31 23.95%
12.65 28,777.49 - - 0.00%
1.80 3,586.72 - - 0.00%
32.18 12,560.18 - - 0.00%
9.40 99,494.96 1,850.00 17,390.00 17.48%

25.94 339,071.08 10,728.00 278,284.32 82.07%
26.33 11,183.81 - - 0.00%
25.56 10,585.69 - - 0.00%
74.67 13,739.28 - - 0.00%
100.61 9,054.90 - - 0.00%
31.00 13,167.87 - - 0.00%
31.00 163,451.53
5,272.63 163,451.53 100.00%
78.59 131,968.83 - - 0.00%

382.50 106,139.93 - - 0.00%
82.50 2,640.83 - - 0.00%
14.20 6,266.22 - - 0.00%

26.97 31,440.66 - - 0.00%
27.40 51,328.69 - - 0.00%

127.50 7,018.88 - - 0.00%
15.20 347.78 - - 0.00%
11.36 114,869.90 - - 0.00%

12.93 136,858.49 - - 0.00%
11.36 36,100.49 - - 0.00%
14.70 8,134.10 - - 0.00%
244.17 21,975.25 - - 0.00%
882.00 43,218.00 - - 0.00%

672.00 2,016.00 - - 0.00%
777.00 32,634.00 - - 0.00%
777.00 129,759.00 - - 0.00%
2,606.84 80,811.89 - - 0.00%

1,077.67 4,310.68 - - 0.00%
21,859.20 21,859.20 - - 0.00%
394.88 156,844.35 - - 0.00%
770.01 63,535.14 - - 0.00%
770.01 27,720.23 - - 0.00%
183.75 2,205.00 - - 0.00%
420.00 2,604.00 - - 0.00%
672.75 10,225.80 - - 0.00%
57.57 2,821.03 - - 0.00%

49.56 6,195.44 - - 0.00%
39.78 3,460.46 - - 0.00%
24.03 12,541.27 - - 0.00%
610.58 172,255.68 - - 0.00%

1,586.82 28,277.05 - - 0.00%
588.00 77,369.04 - - 0.00%
378.00 237,006.00 - - 0.00%
596.53 21,474.98 - - 0.00%
23,277.14 23,277.14 - - 0.00%
231.00 61,001.33 - - 0.00%
672.91 49,971.40 - - 0.00%
65.00 45,239.77 - - 0.00%

113.25 10,214.95 - - 0.00%
44.10 18,866.86 - - 0.00%
335.45 30,190.88 - - 0.00%

501.36 22,059.98 - - 0.00%
202.91 18,262.26 - - 0.00%
175.64 15,807.39 - - 0.00%
73.50 882.00 - - 0.00%
4,000.00 4,000.00 - - 0.00%

5,000.00 5,000.00 - - 0.00%
14,000.00 14,000.00 - - 0.00%
55.00 4,862.00 - - 0.00%

6,000.00 6,000.00 - - 0.00%
406,215.88 126,935.32
77.32 1,778.28 - - 0.00%

63.45 291.89 - - 0.00%
51.15 470.54 - - 0.00%
47.92 440.86 - - 0.00%
82.69 2,480.82 5.00 413.47 16.67%

53.42 5,421.77 10.00 534.16 9.85%
35.17 1,195.74 10.00 351.69 29.41%
82.69 537.51 - - 0.00%

53.42 24,384.62 177.00 9,454.72 38.77%
35.17 7,772.31 78.00 2,743.17 35.29%
645.30 3,871.80 5.00 3,226.50 83.33%

764.80 764.80 - - 0.00%
53.42 10,191.86 72.00 3,845.99 37.74%
46.72 2,978.22 52.00 2,429.67 81.58%
35.17 1,120.83 21.00 738.55 65.89%
53.42 8,804.10 32.00 1,709.33 19.42%
46.72 3,376.78 33.00 1,541.91 45.66%
35.17 25,717.56 160.00 5,627.01 21.88%
104.08 5,610.15 36.00 3,747.04 66.79%
143.30 12,897.39 35.00 5,015.65 38.89%

85.81 13,987.50 90.00 7,723.16 55.21%
75.61 1,134.11 15.00 1,134.11 100.00%
75.61 7,485.15 45.00 3,402.34 45.45%
75.61 8,846.09 35.00 2,646.27 29.91%
110.82 3,989.67 15.00 1,662.36 41.67%
264.33 528.67 1.00 264.33 50.00%
79.54 16,862.30 90.00 7,158.52 42.45%

31.19 374.27 1.00 31.19 8.33%
22.82 68.47 3.00 68.47 100.00%
20.91 104.56 - - 0.00%
153.56 307.11 - - 0.00%

63.45 1,205.63 10.00 634.54 52.63%
35.61 178.05 - - 0.00%
43.86 4,341.79 50.00 2,192.82 50.51%
43.86 5,131.21 50.00 2,192.82 42.74%
81.50 2,933.96 20.00 1,629.98 55.56%
168.61 337.23 - - 0.00%
81.38 3,499.32 26.00 2,115.87 60.47%

62.14 6,519.10 50.00 3,107.00 47.66%
52.82 1,082.79 10.00 528.19 48.78%

36.21 4,471.75 85.00 3,077.72 68.83%
29.52 708.40 22.00 649.36 91.67%
20.43 4,276.94 95.00 1,941.28 45.39%
39.67 38,459.95 193.00 7,657.08 19.91%
76.48 10,018.87 27.00 2,064.96 20.61%

110.30 4,963.64 40.00 4,412.13 88.89%
133.84 12,045.59 24.00 3,212.16 26.67%
384.79 34,246.29 35.00 13,467.64 39.33%

260.63 11,207.06 20.00 5,212.59 46.51%
153.20 153.20 - - 0.00%
101.69 4,169.47 10.00 1,016.94 24.39%
66.92 669.20 - - 0.00%
225.85 677.56 - - 0.00%

384.79 2,308.74 6.00 2,308.74 100.00%
468.44 1,405.32 - - 0.00%
181.64 1,089.84 6.00 1,089.84 100.00%

250.95 250.95 1.00 250.95 100.00%
440.95 1,763.82 4.00 1,763.82 100.00%
313.09 939.27 3.00 939.27 100.00%
453.51 19,500.80 - - 0.00%
7,170.00 7,170.00 - - 0.00%

7,170.00 7,170.00 - - 0.00%
717.00 2,151.00 - - 0.00%
1,912.00 1,912.00 - - 0.00%
537.75 1,613.25 - - 0.00%
46.84 8,150.85 - - 0.00%

17.21 21,200.24 - - 0.00%
22.94 4,497.02 - - 0.00%
1,529,130.51 395,857.93
71.45 104,535.91 471.00 33,656.42 32.20%

71.45 3,787.02 11.00 785.98 20.75%
71.45 4,072.83 33.00 2,357.95 57.89%
71.45 1,714.87 - - 0.00%
71.45 1,500.52 5.00 357.27 23.81%
128.38 98,209.25 362.00 46,472.87 47.32%
171.17 2,738.73 14.00 2,396.39 87.50%
128.38 57,385.01 207.00 26,574.27 46.31%
139.08 10,013.49 - - 0.00%
128.38 385.13 - - 0.00%
113.40 28,350.17 132.00 14,968.89 52.80%
113.40 9,979.26 32.00 3,628.82 36.36%
113.40 7,257.64 20.00 2,268.01 31.25%
119.82 2,396.39 6.00 718.92 30.00%
119.82 119.82 - - 0.00%
119.82 21,088.24 105.00 12,581.05 59.66%
148.92 148.92 - - 0.00%

148.92 297.84 2.00 297.84 100.00%
148.92 148.92 - - 0.00%
112.33 112.33 1.00 112.33 100.00%
148.92 148.92 1.00 148.92 100.00%
148.92 148.92 1.00 148.92 100.00%
185.61 185.61 1.00 185.61 100.00%
374.44 374.44 1.00 374.44 100.00%
374.44 374.44 1.00 374.44 100.00%
136.40 136.40 - - 0.00%
11,975.17 11,975.17 - - 0.00%
11,975.17 11,975.17 - - 0.00%
1,091.06 2,182.13 - - 0.00%
740.93 2,222.79 - - 0.00%
917.02 2,751.06 - - 0.00%
209.68 209.68 - - 0.00%
1,235.18 1,235.18 - - 0.00%
1,235.18 1,235.18 - - 0.00%
2,458.52 2,458.52 - - 0.00%
171.17 171.17 - - 0.00%
209.84 3,357.52 - - 0.00%
267.45 2,139.64 - - 0.00%
655.80 1,311.60 - - 0.00%
160.47 641.89 - - 0.00%
160.47 320.95 - - 0.00%
802.36 1,604.73 - - 0.00%
87.73 175.45 - - 0.00%
315.60 631.19 1.00 315.60 50.00%
315.60 631.19 - - 0.00%
171.17 171.17 - - 0.00%
149.77 149.77 - - 0.00%
171.17 513.51 - - 0.00%
171.17 171.17 - - 0.00%
171.17 171.17 - - 0.00%
127.70 7,661.88 - - 0.00%

97.10 2,427.42 2.00 194.19 8.00%
90.92 1,363.78 - - 0.00%
121.52 5,225.35 37.00 4,496.23 86.05%
127.70 7,023.39 - - 0.00%
97.10 2,427.42 10.00 970.97 40.00%
90.92 1,363.78 10.00 909.18 66.67%
121.52 5,225.35 23.50 2,855.72 54.65%
127.70 7,661.88 60.00 7,661.88 100.00%
97.10 2,912.90 30.00 2,912.90 100.00%
90.92 1,363.78 - - 0.00%
121.52 5,225.35 20.00 2,430.40 46.51%
127.70 7,406.49 - - 0.00%
97.10 1,456.45 10.00 970.97 66.67%
90.92 1,363.78 - - 0.00%
121.52 5,225.35 10.00 1,215.20 23.26%
127.70 6,768.00 - - 0.00%
97.10 582.58 - - 0.00%
90.92 1,363.78 10.00 909.18 66.67%
121.52 5,225.35 26.50 3,220.28 61.63%
127.70 6,384.90 35.00 4,469.43 70.00%
97.10 485.48 - - 0.00%
90.92 1,363.78 15.00 1,363.78 100.00%
121.52 5,225.35 25.00 3,038.00 58.14%
127.70 6,001.81 40.00 5,107.92 85.11%
97.10 2,427.42 20.00 1,941.93 80.00%
90.92 1,363.78 15.00 1,363.78 100.00%
121.52 5,225.35 20.00 2,430.40 46.51%
127.70 5,746.41 - - 0.00%
97.10 2,427.42 10.00 970.97 40.00%
90.92 1,363.78 - - 0.00%
121.52 5,225.35 42.00 5,103.83 97.67%
127.70 6,001.81 40.00 5,107.92 85.11%
97.10 2,427.42 - - 0.00%
90.92 1,363.78 10.00 909.18 66.67%
121.52 5,225.35 40.00 4,860.79 93.02%
127.70 6,768.00 40.00 5,107.92 75.47%
97.10 1,553.55 - - 0.00%
90.92 1,363.78 5.00 454.59 33.33%
121.52 5,225.35 30.00 3,645.59 69.77%
127.70 5,746.41 - - 0.00%
97.10 485.48 5.00 485.48 100.00%
90.92 1,363.78 10.00 909.18 66.67%
121.52 5,225.35 - - 0.00%
127.70 5,746.41 20.00 2,553.96 44.44%
97.10 485.48 - - 0.00%
90.92 1,363.78 - - 0.00%
121.52 5,225.35 30.00 3,645.59 69.77%
127.70 4,980.22 30.00 3,830.94 76.92%
97.10 2,427.42 - - 0.00%
90.92 2,272.96 15.00 1,363.78 60.00%
121.52 3,402.56 5.00 607.60 17.86%
127.70 4,724.83 20.00 2,553.96 54.05%
97.10 2,427.42 20.00 1,941.93 80.00%
90.92 2,272.96 - - 0.00%
121.52 3,038.00 10.00 1,215.20 40.00%
127.70 4,980.22 - - 0.00%
97.10 2,427.42 15.00 1,456.45 60.00%
90.92 2,272.96 - - 0.00%
121.52 3,038.00 - - 0.00%
127.70 5,746.41 5.00 638.49 11.11%
97.10 1,553.55 - - 0.00%
90.92 2,272.96 - - 0.00%
121.52 3,038.00 10.00 1,215.20 40.00%
127.70 4,724.83 - - 0.00%
97.10 485.48 2.00 194.19 40.00%
90.92 2,272.96 - - 0.00%
121.52 3,038.00 - - 0.00%
127.70 5,107.92 - - 0.00%
97.10 485.48 - - 0.00%
90.92 1,363.78 5.00 454.59 33.33%
121.52 5,225.35 - - 0.00%
127.70 4,597.13 35.00 4,469.43 97.22%
97.10 2,427.42 - - 0.00%
90.92 2,272.96 - - 0.00%
121.52 3,402.56 - - 0.00%
127.70 4,341.73 - - 0.00%
97.10 2,427.42 - - 0.00%
90.92 2,272.96 25.00 2,272.96 100.00%
121.52 3,038.00 15.00 1,822.80 60.00%
127.70 4,597.13 5.00 638.49 13.89%
97.10 2,427.42 5.00 485.48 20.00%
90.92 2,272.96 5.00 454.59 20.00%
121.52 3,038.00 - - 0.00%
127.70 5,363.32 - - 0.00%
97.10 1,553.55 - - 0.00%
90.92 2,272.96 - - 0.00%
121.52 3,038.00 - - 0.00%
127.70 4,341.73 10.00 1,276.98 29.41%
97.10 485.48 3.00 291.29 60.00%
90.92 2,272.96 10.00 909.18 40.00%
121.52 3,038.00 - - 0.00%
127.70 4,086.34 15.00 1,915.47 46.88%
97.10 485.48 - - 0.00%
90.92 2,272.96 - - 0.00%
121.52 3,038.00 25.00 3,038.00 100.00%
127.70 4,086.34 19.00 2,426.26 59.38%
97.10 2,427.42 - - 0.00%
90.92 1,091.02 10.00 909.18 83.33%
121.52 3,402.56 - - 0.00%
127.70 3,958.64 19.00 2,426.26 61.29%
97.10 2,427.42 15.00 1,456.45 60.00%
90.92 1,091.02 5.00 454.59 41.67%
121.52 3,402.56 15.00 1,822.80 53.57%
127.70 4,086.34 19.00 2,426.26 59.38%
97.10 2,427.42 - - 0.00%
90.92 1,091.02 - - 0.00%
121.52 3,402.56 - - 0.00%
127.70 4,980.22 - - 0.00%
97.10 1,553.55 16.00 1,553.55 100.00%
90.92 2,272.96 - - 0.00%
121.52 3,038.00 20.00 2,430.40 80.00%
127.70 3,958.64 - - 0.00%
97.10 485.48 - - 0.00%
90.92 2,272.96 - - 0.00%
121.52 3,038.00 - - 0.00%
127.70 3,703.24 - - 0.00%
97.10 485.48 - - 0.00%
90.92 2,272.96 20.00 1,818.37 80.00%
121.52 3,038.00 25.00 3,038.00 100.00%
127.70 3,575.54 19.00 2,426.26 67.86%
97.10 2,427.42 20.00 1,941.93 80.00%
90.92 1,091.02 10.00 909.18 83.33%
121.52 3,402.56 27.00 3,281.04 96.43%
127.70 3,575.54 21.00 2,681.66 75.00%
97.10 2,427.42 25.00 2,427.42 100.00%
90.92 1,091.02 - - 0.00%
121.52 3,402.56 4.00 486.08 14.29%
127.70 3,830.94 19.00 2,426.26 63.33%
97.10 2,427.42 - - 0.00%
90.92 1,091.02 - - 0.00%
121.52 3,402.56 25.00 3,038.00 89.29%
127.70 3,830.94 19.00 2,426.26 63.33%
97.10 1,553.55 8.00 776.77 50.00%
90.92 2,272.96 15.00 1,363.78 60.00%
121.52 3,038.00 3.00 364.56 12.00%
127.70 3,830.94 27.00 3,447.85 90.00%
97.10 485.48 - - 0.00%
90.92 2,272.96 6.00 545.51 24.00%
121.52 3,038.00 17.00 2,065.84 68.00%
127.70 3,830.94 22.00 2,809.36 73.33%
97.10 485.48 5.00 485.48 100.00%
90.92 2,272.96 15.00 1,363.78 60.00%
121.52 3,038.00 2.00 243.04 8.00%
127.70 2,937.05 8.00 1,021.58 34.78%
97.10 2,427.42 10.00 970.97 40.00%
90.92 1,091.02 - - 0.00%
121.52 3,402.56 21.00 2,551.92 75.00%
127.70 2,937.05 21.00 2,681.66 91.30%
97.10 2,427.42 20.00 1,941.93 80.00%
90.92 1,091.02 - - 0.00%
121.52 3,402.56 23.00 2,794.96 82.14%
127.70 3,192.45 22.00 2,809.36 88.00%
97.10 2,427.42 10.00 970.97 40.00%
90.92 1,091.02 1.00 90.92 8.33%
121.52 3,402.56 15.00 1,822.80 53.57%
139.28 8,774.38 61.00 8,495.82 96.83%
107.40 1,611.07 - - 0.00%
355.66 2,133.96 5.00 1,778.30 83.33%
53.12 1,381.17 - - 0.00%
233.94 7,018.14 20.00 4,678.76 66.67%
74.89 2,845.71 35.00 2,621.05 92.11%
102.70 2,567.56 20.00 2,054.05 80.00%
102.70 2,567.56 - - 0.00%
102.70 2,567.56 25.00 2,567.56 100.00%
224.66 19,770.23 20.00 4,493.23 22.73%
53.12 3,612.28 65.00 3,452.92 95.59%
58.84 1,471.00 - - 0.00%
53.13 1,062.54 - - 0.00%
53.13 531.27 - - 0.00%
83.93 4,448.14 45.00 3,776.72 84.91%
58.84 2,824.32 - - 0.00%
58.84 3,824.60 30.00 1,765.20 46.15%
102.70 5,648.64 - - 0.00%
98.42 1,870.04 10.00 984.23 52.63%
44.72 8,943.67 20.00 894.37 10.00%
29.95 3,295.04 35.00 1,048.42 31.82%
29.95 2,396.39 18.00 539.19 22.50%
72.75 2,182.43 29.00 2,109.68 96.67%
32.09 64.19 - - 0.00%

16.05 353.04 15.00 240.71 68.18%
16.05 1,524.49 69.00 1,107.26 72.63%
21.40 192.57 7.00 149.77 77.78%
41.72 83.45 - - 0.00%
53.49 267.45 5.00 267.45 100.00%
74.89 224.66 - - 0.00%
139.08 973.53 - - 0.00%
160.47 320.95 - - 0.00%
262.11 262.11 - - 0.00%
513.51 513.51 - - 0.00%
684.68 2,054.05 - - 0.00%
641.89 641.89 - - 0.00%
299.55 299.55 - - 0.00%
909.34 2,728.03 - - 0.00%
197.92 45,718.65 - - 0.00%
262.11 3,931.58 - - 0.00%
19.26 751.01 14.00 269.59 35.90%

21.40 920.04 - - 0.00%
53.49 5,616.54 - - 0.00%
72.75 654.73 - - 0.00%
160.47 481.42 - - 0.00%
262.11 8,649.47 - - 0.00%
1,283.78 6,418.91 - - 0.00%
16.05 32.09 - - 0.00%
203.27 7,114.29 - - 0.00%
117.68 15,298.39 - - 0.00%
21,262.62 21,262.62 - - 0.00%

18,919.72 18,919.72 - - 0.00%
15,191.41 15,191.41 - - 0.00%
2,888.51 2,888.51 - - 0.00%
1,711.71 1,711.71 - - 0.00%
1,551.24 17,063.59 - - 0.00%
1,925.67 13,479.70 - - 0.00%
2,514.07 40,225.14 - - 0.00%
1,882.88 5,648.64 - - 0.00%
2,268.01 2,268.01 - - 0.00%
3,188.06 3,188.06 - - 0.00%
1,048.42 1,048.42 - - 0.00%
1,257.04 1,257.04 - - 0.00%
1,444.25 1,444.25 - - 0.00%
16,737.30 16,737.30 - - 0.00%
909.34 909.34 - - 0.00%
320.95 320.95 - - 0.00%
320.95 320.95 - - 0.00%
588.40 588.40 - - 0.00%
26,745.44 26,745.44 - - 0.00%
97.41 44,027.91 34.00 3,311.83 7.52%

97.41 292.22 - - 0.00%
97.41 97.41 - - 0.00%
97.41 487.03 - - 0.00%
97.41 43,540.88 28.00 2,727.39 6.26%
97.41 97.41 - - 0.00%
97.41 97.41 - - 0.00%
97.41 1,168.88 5.00 487.03 41.67%
97.41 194.81 - - 0.00%
40.65 1,341.55 19.00 772.41 57.58%

40.65 1,341.55 19.00 772.41 57.58%
40.65 1,341.55 19.00 772.41 57.58%
40.65 1,260.25 - - 0.00%
56.70 5,726.73 - - 0.00%
56.70 5,726.73 - - 0.00%
56.70 3,175.22 - - 0.00%
40.65 1,748.08 - - 0.00%
40.65 2,561.14 35.00 1,422.86 55.56%
40.65 3,618.12 45.00 1,829.39 50.56%
40.65 4,268.57 - - 0.00%
40.65 2,967.67 - - 0.00%
40.65 203.27 2.00 81.31 40.00%
40.65 1,463.51 10.00 406.53 27.78%
34.23 684.68 - - 0.00%
34.23 684.68 10.00 342.34 50.00%
34.23 684.68 20.00 684.68 100.00%
18.19 1,927.81 - - 0.00%
18.19 872.97 30.00 545.61 62.50%
18.19 872.97 - - 0.00%
18.19 2,073.31 - - 0.00%
18.19 109.12 - - 0.00%
18.19 109.12 5.00 90.93 83.33%
14.44 577.70 - - 0.00%
14.44 288.85 - - 0.00%
14.44 288.85 - - 0.00%
1,925.67 15,405.37 - - 0.00%

90.93 19,914.65 - - 0.00%
39.58 3,324.99 - - 0.00%
17.12 599.10 - - 0.00%
74.89 673.99 - - 0.00%
85.59 342.34 - - 0.00%
17.12 2,122.52 - - 0.00%
33.16 2,785.80 12.00 397.97 14.29%
120.00 25,560.00 - - 0.00%

75.00 5,850.00 - - 0.00%
75.00 825.00 - - 0.00%
110.00 3,520.00 - - 0.00%
120.00 3,000.00 - - 0.00%
100.00 10,800.00 - - 0.00%
85.00 1,105.00 - - 0.00%
85.00 85.00 - - 0.00%
115.00 1,495.00 - - 0.00%
75.00 150.00 - - 0.00%
105.00 2,940.00 - - 0.00%
140.00 15,260.00 - - 0.00%
105.00 945.00 - - 0.00%
220.00 5,280.00 - - 0.00%
3,034,106.02 146,459.28
28,682.67 28,682.67 - - 0.00%

9,954.04 9,954.04 - - 0.00%
585,837.12 585,837.12 0.25 146,459.28 0.00%
271,377.32 271,377.32 - - 0.00%
891,101.95 891,101.95 - - 0.00%
310,073.46 310,073.46 - - 0.00%

100,644.55 100,644.55 - - 0.00%
66,037.32 66,037.32 - - 0.00%
79,359.28 79,359.28 - - 0.00%
83,571.06 83,571.06 - - 0.00%
49,753.10 49,753.10 - - 0.00%
123,238.57 123,238.57 - - 0.00%
217,415.19 217,415.19 - - 0.00%
13,617.74 13,617.74 - - 0.00%
105,570.59 105,570.59 - - 0.00%
65,981.62 65,981.62 - - 0.00%
31,890.44 31,890.44 - - 0.00%
17,362,210.09 8,526,513.74 49.11%

1,674,458.64 822,320.12
868,110.50 426,325.69
19,904,779.24 9,775,159.54 49.11%
3,582,860.26 1,759,528.72
23,487,639.50 ### 49.11%
3.41% 800,000.00 392,876.88 49.11%
22,687,639.50 ### 49.11%
IÓN DE OBRA N° 13
A: OFISTOWER
VALORIZACION
NETO ACTUAL ACUM.
METRAD
PARCIAL (S/.) % METRADO PARCIAL (S/.)
O
888,602.61 8,235,079.58
- - 0.00% 1.00 4,300.00

- 0.00% 1.00 3,699.52
- 0.00% 1.00 2,235.00
1.00 816.67 5.56% 14.50 11,841.72
1.00 2,450.00 5.56% 14.50 35,525.00
- 0.00% 1.00 2,400.00
- 0.00% 1.00 2,600.00
- 0.00% 22.00 3,190.00
- 0.00% 1.00 750.00
- 0.00% 1.00 450.00

- 0.00% 1.00 550.00
- 0.00% 1.00 660.00
- 0.00% 0.50 2,500.00

- 0.00% 1.00 1,062.00
- 0.00% 14.50 108,750.00
1.50 31,992.00 21.43% 6.00 127,968.00
- 0.00% 5.00 70,736.68
2.00 13,933.34 25.00% 4.00 27,866.68
0.50 1,025.00 4.17% 11.00 22,550.00
2.00 4,100.00 11.11% 12.50 25,625.00
- 0.00% 23,536.26 117,681.28

- 0.00% 564.67 16,640.81
- 0.00% 333.71 9,834.43
- 0.00% 3.50 103.15
- 0.00% 533.38 11,515.71
- 0.00% 6,599.68 25,078.78
- 0.00% 235.00 1,254.90
- 0.00% 1.00 28,000.00
- 0.00% 9,197.66 192,231.09

- 0.00% 9,197.66 276,389.68
- 0.00% 14,603.07 478,980.70
- 0.00% 519.71 10,680.04
- 0.00% 176.32 53,248.03

- 0.00% 67.22 2,504.62
- 0.00% 7,545.94 29,731.01
- 0.00% 4.45 1,395.74

- 0.00% 39.41 1,468.42
- 0.00% 841.43 3,315.23
- 0.00% 175.82 55,146.51

- 0.00% 146.39 5,454.53
- 0.00% 8,899.70 35,064.80
- 0.00% 2,589.03 782,016.51

- 0.00% 7.00 37,203.60
- 0.00% 4,509.16 47,346.17
- 0.00% 4,509.16 47,346.17
- 0.00% 1,536.51 587,561.35
- 0.00% 4,509.16 191,639.28
- 0.00% 124,065.80 488,819.25
- 0.00% 1,010.72 12,128.64
- 0.00% 1,150.73 13,808.76
24.00 7,248.00 14.10% 166.02 50,138.04

135.00 5,562.00 12.51% 1,056.80 43,540.16
6,450.00 25,413.00 12.63% 50,118.00 197,464.92
305.00 92,110.00 25.50% 1,166.50 352,283.00

2,250.00 95,625.00 25.74% 8,552.50 363,481.25
### 118,397.00 26.00% 113,450.00 446,993.00
165.00 49,830.00 21.75% 737.85 222,830.70

730.00 31,536.00 19.59% 3,634.00 156,988.80
### 128,444.00 19.58% 162,575.00 640,545.50
220.00 66,440.00 18.31% 1,173.20 354,306.40

1,270.00 47,371.00 15.17% 8,174.66 304,914.82
### 32,490.00 15.55% 71,850.00 204,772.50
### 52,008.00 15.46% 83,930.00 330,684.20
105.00 31,710.00 18.97% 545.00 164,590.00

420.00 16,296.00 18.97% 2,181.85 84,655.78
4,750.00 18,715.00 18.85% 24,884.17 98,043.63
17.00 5,159.50 13.44% 123.00 37,330.50

101.00 4,868.20 13.71% 719.00 34,655.80
1,285.00 5,062.90 13.37% 9,405.00 37,055.70
- 0.00% 110.45 33,467.30

- 0.00% 630.83 25,535.80
- 0.00% 8,109.90 31,953.01
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
-
- 0.00% - 0.00
- 0.00% - 0.00
400,004.38 910,788.62
1,150.00 68,365.83 27.77% 1,150.00 68,365.83

930.00 73,246.80 27.75% 930.00 73,246.80
80.00 1,928.00 28.99% 80.00 1,928.00
240.00 31,651.20 27.15% 240.00 31,651.20
3,050.00 34,587.00 67.64% 4,348.83 49,315.73

1,850.00 42,846.00 18.30% 2,214.33 51,283.88
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
295.00 6,853.44 27.34% 530.17 12,316.91
980.00 25,284.00 26.29% 1,872.57 48,312.31
135.00 1,707.75 5.93% 135.00 1,707.75
- 0.00% - 0.00
390.31 12,560.18 100.00% 390.31 12,560.18
4,200.00 39,480.00 39.68% 6,050.00 56,870.00

2,150.00 55,771.00 16.45% 12,878.00 334,055.32
130.00 3,422.78 30.60% 130.00 3,422.78
90.00 2,300.40 21.73% 90.00 2,300.40
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% 5,272.63 163,451.53
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
92,590.14 219,525.46
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
25.00 2,067.35 83.33% 30.00 2,480.82

30.00 1,602.49 29.56% 40.00 2,136.66
9.00 316.52 26.47% 19.00 668.21
- 0.00% - 0.00
150.00 8,012.47 32.86% 327.00 17,467.19
65.00 2,285.97 29.41% 143.00 5,029.14
- 0.00% 5.00 3,226.50

- 0.00% - 0.00
45.00 2,403.74 23.58% 117.00 6,249.73
10.00 467.24 15.69% 62.00 2,896.92
- 0.00% 21.00 738.55
52.00 2,777.66 31.55% 84.00 4,486.98
10.00 467.24 13.84% 43.00 2,009.15
62.00 2,180.47 8.48% 222.00 7,807.48
5.00 520.42 9.28% 41.00 4,267.46
49.00 7,021.91 54.44% 84.00 12,037.56

40.00 3,432.52 24.54% 130.00 11,155.68
- 0.00% 15.00 1,134.11
20.00 1,512.15 20.20% 65.00 4,914.49
25.00 1,890.19 21.37% 60.00 4,536.46
5.00 554.12 13.89% 20.00 2,216.48
- 0.00% 1.00 264.33
70.00 5,567.74 33.02% 160.00 12,726.27

4.00 124.76 33.33% 5.00 155.95
- 0.00% 3.00 68.47
2.00 41.82 40.00% 2.00 41.82
- 0.00% - 0.00
- 0.00% 10.00 634.54
- 0.00% - 0.00
35.00 1,534.98 35.35% 85.00 3,727.80
40.00 1,754.26 34.19% 90.00 3,947.08
10.00 814.99 27.78% 30.00 2,444.97
- 0.00% - 0.00
- 0.00% 26.00 2,115.87

- 0.00% 50.00 3,107.00
- 0.00% 10.00 528.19

25.00 905.21 20.24% 110.00 3,982.93
- 0.00% 22.00 649.36
25.00 510.86 11.94% 120.00 2,452.14
60.00 2,380.44 6.19% 253.00 10,037.52
65.00 4,971.20 49.62% 92.00 7,036.16

- 0.00% 40.00 4,412.13
60.00 8,030.40 66.67% 84.00 11,242.55
45.00 17,315.54 50.56% 80.00 30,783.18

20.00 5,212.59 46.51% 40.00 10,425.17
- 0.00% - 0.00
- 0.00% 10.00 1,016.94
- 0.00% - 0.00
3.00
3.00 677.56 100.00% 3.00 677.56
- 0.00% 6.00 2,308.74
2.00 936.88 66.67% 2.00 936.88
- 0.00% 6.00 1,089.84

- 0.00% 1.00 250.95
- 0.00% 4.00 1,763.82
- 0.00% 3.00 939.27
6.00 2,721.04 13.95% 6.00 2,721.04
- 0.00% - 0.00
0.20 1,434.00 20.00% 0.20 1,434.00
0.20 143.40 6.67% 0.20 143.40
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
248,931.24 644,789.17
650.00 46,444.52 44.43% 1,121.00 80,100.94

28.00 2,000.69 52.83% 39.00 2,786.67
22.00 1,571.97 38.60% 55.00 3,929.92
8.00 571.62 33.33% 8.00 571.62
15.00 1,071.80 71.43% 20.00 1,429.06
210.00 26,959.40 27.45% 572.00 73,432.28
- 0.00% 14.00 2,396.39
75.00 9,628.36 16.78% 282.00 36,202.63
14.00 1,947.07 19.44% 14.00 1,947.07
- 0.00% - 0.00
55.00 6,237.04 22.00% 187.00 21,205.92
15.00 1,701.01 17.05% 47.00 5,329.83
25.00 2,835.02 39.06% 45.00 5,103.03
- 0.00% 6.00 718.92
- 0.00% - 0.00
45.00 5,391.88 25.57% 150.00 17,972.93
- 0.00% - 0.00
- 0.00% 2.00 297.84
- 0.00% - 0.00
- 0.00% 1.00 112.33
- 0.00% 1.00 148.92
- 0.00% 1.00 148.92
- 0.00% 1.00 185.61
- 0.00% 1.00 374.44
- 0.00% 1.00 374.44
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
8.00 1,678.76 50.00% 8.00 1,678.76
8.00 2,139.64 100.00% 8.00 2,139.64
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% 1.00 315.60
1.00 315.60 50.00% 1.00 315.60
1.00 171.17 100.00% 1.00 171.17
- 0.00% - 0.00
1.00 171.17 33.33% 1.00 171.17
- 0.00% - 0.00
- 0.00% - 0.00
30.00 3,830.94 50.00% 30.00 3,830.94

20.00 1,941.93 80.00% 22.00 2,136.13
5.00 454.59 33.33% 5.00 454.59
- 0.00% 37.00 4,496.23
35.00 4,469.43 63.64% 35.00 4,469.43
10.00 970.97 40.00% 20.00 1,941.93
- 0.00% 10.00 909.18
10.00 1,215.20 23.26% 33.50 4,070.91
- 0.00% 60.00 7,661.88
- 0.00% 30.00 2,912.90
10.00 909.18 66.67% 10.00 909.18
20.00 2,430.40 46.51% 40.00 4,860.79
45.00 5,746.41 77.59% 45.00 5,746.41
- 0.00% 10.00 970.97
5.00 454.59 33.33% 5.00 454.59
10.00 1,215.20 23.26% 20.00 2,430.40
30.00 3,830.94 56.60% 30.00 3,830.94
- 0.00% - 0.00
- 0.00% 10.00 909.18
5.00 607.60 11.63% 31.50 3,827.87
5.00 638.49 10.00% 40.00 5,107.92
- 0.00% - 0.00
- 0.00% 15.00 1,363.78
15.00 1,822.80 34.88% 40.00 4,860.79
- 0.00% 40.00 5,107.92
5.00 485.48 20.00% 25.00 2,427.42
- 0.00% 15.00 1,363.78
- 0.00% 20.00 2,430.40
- 0.00% - 0.00
- 0.00% 10.00 970.97
- 0.00% - 0.00
1.00 121.52 2.33% 43.00 5,225.35
- 0.00% 40.00 5,107.92
- 0.00% - 0.00
- 0.00% 10.00 909.18
2.00 243.04 4.65% 42.00 5,103.83
10.00 1,276.98 18.87% 50.00 6,384.90
- 0.00% - 0.00
- 0.00% 5.00 454.59
- 0.00% 30.00 3,645.59
- 0.00% - 0.00
- 0.00% 5.00 485.48
- 0.00% 10.00 909.18
10.00 1,215.20 23.26% 10.00 1,215.20
10.00 1,276.98 22.22% 30.00 3,830.94
- 0.00% - 0.00
- 0.00% - 0.00
11.00 1,336.72 25.58% 41.00 4,982.31
- 0.00% 30.00 3,830.94
- 0.00% - 0.00
- 0.00% 15.00 1,363.78
- 0.00% 5.00 607.60
15.00 1,915.47 40.54% 35.00 4,469.43
- 0.00% 20.00 1,941.93
15.00 1,363.78 60.00% 15.00 1,363.78
2.00 243.04 8.00% 12.00 1,458.24
- 0.00% - 0.00
- 0.00% 15.00 1,456.45
- 0.00% - 0.00
5.00 607.60 20.00% 5.00 607.60
10.00 1,276.98 22.22% 15.00 1,915.47
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% 10.00 1,215.20
5.00 638.49 13.51% 5.00 638.49
- 0.00% 2.00 194.19
5.00 454.59 20.00% 5.00 454.59
5.00 607.60 20.00% 5.00 607.60
5.00 638.49 12.50% 5.00 638.49
5.00 485.48 100.00% 5.00 485.48
5.00 454.59 33.33% 10.00 909.18
- 0.00% - 0.00
- 0.00% 35.00 4,469.43
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- - 0.00% 25.00 2,272.96
- 0.00% 15.00 1,822.80
- 0.00% 5.00 638.49
- 0.00% 5.00 485.48
- 0.00% 5.00 454.59
15.00 1,822.80 60.00% 15.00 1,822.80
10.00 1,276.98 23.81% 10.00 1,276.98
10.00 970.97 62.50% 10.00 970.97
10.00 909.18 40.00% 10.00 909.18
- 0.00% - 0.00
- 0.00% 10.00 1,276.98
- 0.00% 3.00 291.29
- 0.00% 10.00 909.18
- 0.00% - 0.00
- 0.00% 15.00 1,915.47
- 0.00% - 0.00
15.00 1,363.78 60.00% 15.00 1,363.78
- 0.00% 25.00 3,038.00
- 0.00% 19.00 2,426.26
10.00 970.97 40.00% 10.00 970.97
- 0.00% 10.00 909.18
10.00 1,215.20 35.71% 10.00 1,215.20
- 0.00% 19.00 2,426.26
5.00 485.48 20.00% 20.00 1,941.93
- 0.00% 5.00 454.59
5.00 607.60 17.86% 20.00 2,430.40
5.00 638.49 15.63% 24.00 3,064.75
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% 16.00 1,553.55
- 0.00% - 0.00
- 0.00% 20.00 2,430.40
- 0.00% - 0.00
5.00 485.48 100.00% 5.00 485.48
- 0.00% - 0.00
5.00 607.60 20.00% 5.00 607.60
10.00 1,276.98 34.48% 10.00 1,276.98
- 0.00% - 0.00
- 0.00% 20.00 1,818.37
- 0.00% 25.00 3,038.00
1.00 127.70 3.57% 20.00 2,553.96
- 0.00% 20.00 1,941.93
- 0.00% 10.00 909.18
- 0.00% 27.00 3,281.04
5.00 638.49 17.86% 26.00 3,320.15
- 0.00% 25.00 2,427.42
- 0.00% - 0.00
14.00 1,701.28 50.00% 18.00 2,187.36
5.00 638.49 16.67% 24.00 3,064.75
15.00 1,456.45 60.00% 15.00 1,456.45
10.00 909.18 83.33% 10.00 909.18
- 0.00% 25.00 3,038.00
10.00 1,276.98 33.33% 29.00 3,703.24
- 0.00% 8.00 776.77
5.00 454.59 20.00% 20.00 1,818.37
5.00 607.60 20.00% 8.00 972.16
- 0.00% 27.00 3,447.85
- 0.00% - 0.00
10.00 909.18 40.00% 16.00 1,454.70
- 0.00% 17.00 2,065.84
- 0.00% 22.00 2,809.36
- 0.00% 5.00 485.48
- 0.00% 15.00 1,363.78
5.00 607.60 20.00% 7.00 850.64
5.00 638.49 21.74% 13.00 1,660.07
- 0.00% 10.00 970.97
- 0.00% - 0.00
- 0.00% 21.00 2,551.92
- 0.00% 21.00 2,681.66
- 0.00% 20.00 1,941.93
- 0.00% - 0.00
3.00 364.56 10.71% 26.00 3,159.52
- 0.00% 22.00 2,809.36
- 0.00% 10.00 970.97
- 0.00% 1.00 90.92
- 0.00% 15.00 1,822.80
- 0.00% 61.00 8,495.82
- 0.00% - 0.00
- 0.00% 5.00 1,778.30
- 0.00% - 0.00
- 0.00% 20.00 4,678.76
- 0.00% 35.00 2,621.05
- 0.00% 20.00 2,054.05
- 0.00% - 0.00
- 0.00% 25.00 2,567.56
30.00 6,739.85 34.09% 50.00 11,233.08
- 0.00% 65.00 3,452.92
10.00 588.40 40.00% 10.00 588.40
10.00 531.27 50.00% 10.00 531.27
- 0.00% - 0.00
- 0.00% 45.00 3,776.72
- 0.00% - 0.00
- 0.00% 30.00 1,765.20
- 0.00% - 0.00
- 0.00% 10.00 984.23
- 0.00% 20.00 894.37
10.00 299.55 9.09% 45.00 1,347.97
- 0.00% 18.00 539.19
- 0.00% 29.00 2,109.68
- 0.00% - 0.00
- 0.00% 15.00 240.71
10.00 160.47 10.53% 79.00 1,267.73
- 0.00% 7.00 149.77
- - 0.00% - 0.00
- 0.00% 5.00 267.45
- 0.00% - 0.00
5.00 695.38 71.43% 5.00 695.38
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
1.00 641.89 100.00% 1.00 641.89
- 0.00% - 0.00
- 0.00% - 0.00
100.00 19,791.62 43.29% 100.00 19,791.62
10.00 2,621.05 66.67% 10.00 2,621.05
5.00 96.28 12.82% 19.00 365.88

10.00 213.96 23.26% 10.00 213.96
50.00 2,674.54 47.62% 50.00 2,674.54
- - 0.00% - 0.00
- 0.00% - 0.00
10.00 2,621.05 30.30% 10.00 2,621.05
2.00 2,567.56 40.00% 2.00 2,567.56
- 0.00% - 0.00
15.00 3,048.98 42.86% 15.00 3,048.98
20.00 2,353.60 15.38% 20.00 2,353.60
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
-
100.00 9,740.69 22.12% 134.00 13,052.52
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
100.00 9,740.69 22.37% 128.00 12,468.08
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% 5.00 487.03
- 0.00% - 0.00
-
- 0.00% 19.00 772.41
- 0.00% 19.00 772.41
- 0.00% 19.00 772.41
- 0.00% - 0.00
8.00 453.60 7.92% 8.00 453.60
7.00 396.90 6.93% 7.00 396.90
6.00 340.20 10.71% 6.00 340.20
12.00 487.84 27.91% 12.00 487.84
6.00 243.92 9.52% 41.00 1,666.78
15.00 609.80 16.85% 60.00 2,439.18
12.00 487.84 11.43% 12.00 487.84
15.00 609.80 20.55% 15.00 609.80
- 0.00% 2.00 81.31
13.00 528.49 36.11% 23.00 935.02
1.00 34.23 5.00% 1.00 34.23
- 0.00% 10.00 342.34
- 0.00% 20.00 684.68
10.00 181.87 9.43% 10.00 181.87
- 0.00% 30.00 545.61
- 0.00% - 0.00
20.00 363.74 17.54% 20.00 363.74
- 0.00% - 0.00
- 0.00% 5.00 90.93
6.00 86.66 15.00% 6.00 86.66
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% 12.00 397.97
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
0.00 146,459.28
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% 0.25 146,459.28
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
- 0.00% - 0.00
1,630,128.38 9.39% 10,156,642.12

157,214.00 979,534.12
81,506.42 507,832.11
1,868,848.80 9.39% 11,644,008.34
336,392.78 2,095,921.50
2,205,241.58 9.39% 13,739,929.84
75,111.56 9.39% 467,988.44
2,130,130.02 9.39% 13,271,941.40
ACUM. SALDO (S/.)
% METRADO PARCIAL (S/.) % %
228,740.83
100.00% - 0.00 0.00%

###
100.00% - 0.00 0.00%
###
100.00% - 0.00 0.00%
80.56% 3.50 2,858.35 19.44%
###
80.56% 3.50 8,575.00 19.44%
###
100.00% - 0.00 0.00%
###
100.00% - 0.00 0.00%
###
100.00% - 0.00 0.00%
###
100.00% - 0.00 0.00%
0.00
100.00% - 0.00 0.00%
100.00% - 0.00 0.00%
100.00% - 0.00 0.00%
###
0.00 ###
50.00% 0.50 2,500.00 50.00%
100.00% - 0.00 0.00%
###
96.67% 0.50 3,750.00 3.33%
###
85.71% 1.00 21,328.00 14.29%
100.00% 0.00 0.00 0.00%
50.00% 4.00 27,866.68 50.00%
###
91.67% 1.00 2,050.00 8.33%
###
69.44% 5.50 11,275.00 30.56%
###
0.00
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
32.41% 490.15 2,617.40 67.59%
###
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%

###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%

###
0.00
0.00 ###
100.00% 0.00 0.00 0.00%
###
0.00 ###
0.00
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
0.00
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
0.00 ###
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
0.00 ###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
###
87.83% 140.01 1,680.12 12.17%
###
100.00% 0.00 0.00 0.00%

###
0.00
97.55% 4.17 1,258.43 2.45%
###
97.94% 22.22 915.26 2.06%
###
98.17% 935.82 3,687.12 1.83%
###
0.00 ###
97.52% 29.72 8,975.74 2.48%
###
97.83% 189.66 8,060.36 2.17%
###
98.16% 2,129.13 8,388.76 1.84%
###
0.00
97.26% 20.75 6,266.02 2.74%
###
97.50% 93.13 4,023.10 2.50%
###
97.66% 3,892.61 15,336.89 2.34%
###
0.00 ###
97.62% 28.59 8,634.32 2.38%
###
97.65% 196.43 7,326.84 2.35%
###
98.03% 1,442.00 4,109.70 1.97%
###
98.28% 1,469.69 5,790.58 1.72%
0.00
98.49% 8.37 2,527.74 1.51%
###
98.57% 31.63 1,227.24 1.43%
###
98.77% 309.81 1,220.65 1.23%
0.00 ###
97.24% 3.49 1,060.43 2.76%
###
97.58% 17.86 861.02 2.42%
###
97.85% 206.90 815.17 2.15%
###
100.00% 0.00 0.00 0.00%

###
100.00% 0.00 0.00 0.00%
###
100.00% 0.00 0.00 0.00%
###
0.00 ###
0.00% 37.55 11,376.29 100.00%
###
0.00% 193.44 7,830.45 100.00%
###
0.00% 1,853.92 7,304.43 100.00%
0.00 ###
0.00% 72.50 21,895.00 100.00%
###
0.00% 389.00 5,348.75 100.00%
###
3,018,148.65
27.77% 2,991.31 177,829.04 72.23%

27.75% 2,420.76 190,659.06 72.25%
28.99% 196.00 4,723.60 71.01%
27.15% 644.00 84,930.72 72.85%
0.00
96.44% 160.33 1,818.14 3.56%

21.90% 7,897.46 182,905.10 78.10%
0.00% 1,103.90 28,215.68 100.00%
0.00% 1,103.90 8,186.52 100.00%
0.00% 2,073.96 24,106.67 100.00%
49.13% 548.85 12,750.77 50.87%
50.24% 1,854.56 47,847.58 49.76%
5.93% 2,139.90 27,069.74 94.07%
0.00% 1,992.62 3,586.72 100.00%
100.00% 0.00 0.00 0.00%
0.00
57.16% 4,534.57 42,624.96 42.84%
0.00
98.52% 193.36 5,015.76 1.48%
30.60% 294.77 7,761.03 69.40%
21.73% 324.15 8,285.29 78.27%
0.00% 184.00 13,739.28 100.00%
0.00% 90.00 9,054.90 100.00%
0.00
0.00
0.00% 424.77 13,167.87 100.00%
100.00% 0.00 0.00 0.00%

0.00
0.00% 1,679.21 131,968.83 100.00%
0.00% 277.49 106,139.93 100.00%
0.00
0.00% 32.01 2,640.83 100.00%
0.00
0.00
0.00% 441.40 6,266.22 100.00%
0.00% 1,165.64 31,440.66 100.00%
0.00
0.00% 1,873.31 51,328.69 100.00%
0.00% 55.05 7,018.88 100.00%
0.00
0.00% 22.88 347.78 100.00%
0.00
0.00% 10,111.79 114,869.90 100.00%
0.00% 10,584.57 136,858.49 100.00%
0.00% 3,177.86 36,100.49 100.00%
0.00% 553.34 8,134.10 100.00%
0.00
0.00% 90.00 21,975.25 100.00%
0.00
0.00% 49.00 43,218.00 100.00%
0.00% 3.00 2,016.00 100.00%
0.00% 42.00 32,634.00 100.00%
0.00% 167.00 129,759.00 100.00%
0.00
0.00% 31.00 80,811.89 100.00%
0.00% 4.00 4,310.68 100.00%
0.00% 1.00 21,859.20 100.00%
0.00% 397.20 156,844.35 100.00%
0.00% 82.51 63,535.14 100.00%
0.00% 36.00 27,720.23 100.00%
0.00% 12.00 2,205.00 100.00%
0.00% 6.20 2,604.00 100.00%
0.00% 15.20 10,225.80 100.00%
0.00
0.00% 49.00 2,821.03 100.00%
0.00% 125.00 6,195.44 100.00%
0.00% 87.00 3,460.46 100.00%
0.00% 522.00 12,541.27 100.00%
0.00
0.00% 282.12 172,255.68 100.00%
0.00% 17.82 28,277.05 100.00%
0.00% 131.58 77,369.04 100.00%
0.00% 627.00 237,006.00 100.00%
0.00% 36.00 21,474.98 100.00%
0.00% 1.00 23,277.14 100.00%
0.00% 264.08 61,001.33 100.00%
0.00% 74.26 49,971.40 100.00%
0.00
0.00% 696.05 45,239.77 100.00%
0.00% 90.20 10,214.95 100.00%
0.00% 427.82 18,866.86 100.00%
0.00
0.00% 90.00 30,190.88 100.00%
0.00% 44.00 22,059.98 100.00%
0.00% 90.00 18,262.26 100.00%
0.00% 90.00 15,807.39 100.00%
0.00% 12.00 882.00 100.00%
0.00
0.00% 1.00 4,000.00 100.00%
0.00% 1.00 5,000.00 100.00%
0.00% 1.00 14,000.00 100.00%
0.00
0.00% 88.40 4,862.00 100.00%
0.00% 1.00 6,000.00 100.00%
186,690.42
0.00% 23.00 1,778.28 100.00%

0.00% 4.60 291.89 100.00%
0.00% 9.20 470.54 100.00%
0.00% 9.20 440.86 100.00%
0.00
100.00% 0.00 0.00 0.00%
39.41% 61.50 3,285.11 60.59%
55.88% 15.00 527.53 44.12%
0.00
0.00% 6.50 537.51 100.00%
71.63% 129.50 6,917.43 28.37%
64.71% 78.00 2,743.17 35.29%
0.00
83.33% 1.00 645.30 16.67%
0.00% 1.00 764.80 100.00%
0.00
61.32% 73.80 3,942.14 38.68%
97.27% 1.74 81.30 2.73%
65.89% 10.87 382.29 34.11%
50.96% 80.82 4,317.12 49.04%
59.50% 29.27 1,367.63 40.50%
30.36% 509.26 17,910.08 69.64%
76.07% 12.90 1,342.69 23.93%
0.00
93.33% 6.00 859.83 6.67%
79.75% 33.00 2,831.83 20.25%
100.00% 0.00 0.00 0.00%
65.66% 34.00 2,570.66 34.34%
51.28% 57.00 4,309.63 48.72%
55.56% 16.00 1,773.19 44.44%
50.00% 1.00 264.33 50.00%
0.00
75.47% 52.00 4,136.04 24.53%
41.67% 7.00 218.33 58.33%
100.00% 0.00 0.00 0.00%
40.00% 3.00 62.74 60.00%
0.00
0.00% 2.00 307.11 100.00%
52.63% 9.00 571.09 47.37%
0.00% 5.00 178.05 100.00%
85.86% 14.00 613.99 14.14%
76.92% 27.00 1,184.12 23.08%
83.33% 6.00 488.99 16.67%
0.00% 2.00 337.23 100.00%
0.00
0.00
60.47% 17.00 1,383.45 39.53%
47.66% 54.91 3,412.11 52.34%
0.00
48.78% 10.50 554.60 51.22%
89.07% 13.50 488.81 10.93%
91.67% 2.00 59.03 8.33%
57.33% 89.30 1,824.80 42.67%
26.10% 716.40 28,422.44 73.90%
0.00
70.23% 39.00 2,982.72 29.77%
88.89% 5.00 551.52 11.11%
93.33% 6.00 803.04 6.67%
0.00
89.89% 9.00 3,463.11 10.11%
93.02% 3.00 781.89 6.98%
0.00% 1.00 153.20 100.00%
24.39% 31.00 3,152.53 75.61%
0.00% 10.00 669.20 100.00%
0.00
0.00
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
66.67% 1.00 468.44 33.33%
0.00
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
0.00
13.95% 37.00 16,779.76 86.05%
0.00
0.00% 1.00 7,170.00 100.00%
20.00% 0.80 5,736.00 80.00%
6.67% 2.80 2,007.60 93.33%
0.00% 1.00 1,912.00 100.00%
0.00% 3.00 1,613.25 100.00%
0.00
0.00% 174.00 8,150.85 100.00%
0.00% 1,232.00 21,200.24 100.00%
0.00% 196.00 4,497.02 100.00%
884,343.34
76.63% 342.00 24,436.97 23.38%

73.58% 14.00 1,000.34 26.42%
96.49% 2.00 142.91 3.51%
33.33% 16.00 1,143.25 66.67%
95.24% 1.00 71.45 4.76%
74.77% 193.00 24,776.97 25.23%
87.50% 2.00 342.34 12.50%
63.09% 165.00 21,182.39 36.91%
19.44% 58.00 8,066.42 80.56%
0.00% 3.00 385.13 100.00%
74.80% 63.00 7,144.24 25.20%
53.41% 41.00 4,649.43 46.59%
70.31% 19.00 2,154.61 29.69%
30.00% 14.00 1,677.47 70.00%
0.00% 1.00 119.82 100.00%
85.23% 26.00 3,115.31 14.77%
0.00
0.00% 1.00 148.92 100.00%
100.00% 0.00 0.00 0.00%
0.00% 1.00 148.92 100.00%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
0.00% 1.00 136.40 100.00%
0.00% 1.00 11,975.17 100.00%
0.00% 1.00 11,975.17 100.00%
0.00% 2.00 2,182.13 100.00%
0.00% 3.00 2,222.79 100.00%
0.00% 3.00 2,751.06 100.00%
0.00% 1.00 209.68 100.00%
0.00% 1.00 1,235.18 100.00%
0.00% 1.00 1,235.18 100.00%
0.00% 1.00 2,458.52 100.00%
0.00% 1.00 171.17 100.00%
50.00% 8.00 1,678.76 50.00%
100.00% 0.00 0.00 0.00%
0.00% 2.00 1,311.60 100.00%
0.00% 4.00 641.89 100.00%
0.00% 2.00 320.95 100.00%
0.00% 2.00 1,604.73 100.00%
0.00% 2.00 175.45 100.00%
50.00% 1.00 315.60 50.00%
50.00% 1.00 315.60 50.00%
100.00% 0.00 0.00 0.00%
0.00% 1.00 149.77 100.00%
33.33% 2.00 342.34 66.67%
0.00% 1.00 171.17 100.00%
0.00% 1.00 171.17 100.00%
0.00
50.00% 30.00 3,830.94 50.00%
88.00% 3.00 291.29 12.00%
33.33% 10.00 909.18 66.67%
86.05% 6.00 729.12 13.95%
63.64% 20.00 2,553.96 36.36%
80.00% 5.00 485.48 20.00%
66.67% 5.00 454.59 33.33%
77.91% 9.50 1,154.44 22.09%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
66.67% 5.00 454.59 33.33%
93.02% 3.00 364.56 6.98%
77.59% 13.00 1,660.07 22.41%
66.67% 5.00 485.48 33.33%
33.33% 10.00 909.18 66.67%
46.51% 23.00 2,794.96 53.49%
56.60% 23.00 2,937.05 43.40%
0.00% 6.00 582.58 100.00%
66.67% 5.00 454.59 33.33%
73.26% 11.50 1,397.48 26.74%
80.00% 10.00 1,276.98 20.00%
0.00% 5.00 485.48 100.00%
100.00% 0.00 0.00 0.00%
93.02% 3.00 364.56 6.98%
85.11% 7.00 893.89 14.89%
100.00% 0.00 0.00 0.00%
100.00% 0.00 0.00 0.00%
46.51% 23.00 2,794.96 53.49%
0.00% 45.00 5,746.41 100.00%
40.00% 15.00 1,456.45 60.00%
0.00% 15.00 1,363.78 100.00%
100.00% 0.00 0.00 0.00%
85.11% 7.00 893.89 14.89%
0.00% 25.00 2,427.42 100.00%
66.67% 5.00 454.59 33.33%
97.67% 1.00 121.52 2.33%
94.34% 3.00 383.09 5.66%
0.00% 16.00 1,553.55 100.00%
33.33% 10.00 909.18 66.67%
69.77% 13.00 1,579.76 30.23%
0.00% 45.00 5,746.41 100.00%
100.00% 0.00 0.00 0.00%
66.67% 5.00 454.59 33.33%
23.26% 33.00 4,010.15 76.74%
66.67% 15.00 1,915.47 33.33%
0.00% 5.00 485.48 100.00%
0.00% 15.00 1,363.78 100.00%
95.35% 2.00 243.04 4.65%
76.92% 9.00 1,149.28 23.08%
0.00% 25.00 2,427.42 100.00%
60.00% 10.00 909.18 40.00%
17.86% 23.00 2,794.96 82.14%
94.59% 2.00 255.40 5.41%
80.00% 5.00 485.48 20.00%
60.00% 10.00 909.18 40.00%
48.00% 13.00 1,579.76 52.00%
0.00% 39.00 4,980.22 100.00%
60.00% 10.00 970.97 40.00%
0.00% 25.00 2,272.96 100.00%
20.00% 20.00 2,430.40 80.00%
33.33% 30.00 3,830.94 66.67%
0.00% 16.00 1,553.55 100.00%
0.00% 25.00 2,272.96 100.00%
40.00% 15.00 1,822.80 60.00%
13.51% 32.00 4,086.34 86.49%
40.00% 3.00 291.29 60.00%
20.00% 20.00 1,818.37 80.00%
20.00% 20.00 2,430.40 80.00%
12.50% 35.00 4,469.43 87.50%
100.00% 0.00 0.00 0.00%
66.67% 5.00 454.59 33.33%
0.00% 43.00 5,225.35 100.00%
97.22% 1.00 127.70 2.78%
0.00% 25.00 2,427.42 100.00%
0.00% 25.00 2,272.96 100.00%
0.00% 28.00 3,402.56 100.00%
0.00% 34.00 4,341.73 100.00%
0.00% 25.00 2,427.42 100.00%
100.00% 0.00 0.00 0.00%
60.00% 10.00 1,215.20 40.00%
13.89% 31.00 3,958.64 86.11%
20.00% 20.00 1,941.93 80.00%
20.00% 20.00 1,818.37 80.00%
60.00% 10.00 1,215.20 40.00%
23.81% 32.00 4,086.34 76.19%
62.50% 6.00 582.58 37.50%
40.00% 15.00 1,363.78 60.00%
0.00% 25.00 3,038.00 100.00%
29.41% 24.00 3,064.75 70.59%
60.00% 2.00 194.19 40.00%
40.00% 15.00 1,363.78 60.00%
0.00% 25.00 3,038.00 100.00%
46.88% 17.00 2,170.87 53.13%
0.00% 5.00 485.48 100.00%
60.00% 10.00 909.18 40.00%
100.00% 0.00 0.00 0.00%
59.38% 13.00 1,660.07 40.63%
40.00% 15.00 1,456.45 60.00%
83.33% 2.00 181.84 16.67%
35.71% 18.00 2,187.36 64.29%
61.29% 12.00 1,532.38 38.71%
80.00% 5.00 485.48 20.00%
41.67% 7.00 636.43 58.33%
71.43% 8.00 972.16 28.57%
75.00% 8.00 1,021.58 25.00%
0.00% 25.00 2,427.42 100.00%
0.00% 12.00 1,091.02 100.00%
0.00% 28.00 3,402.56 100.00%
0.00% 39.00 4,980.22 100.00%
100.00% 0.00 0.00 0.00%
0.00% 25.00 2,272.96 100.00%
80.00% 5.00 607.60 20.00%
0.00% 31.00 3,958.64 100.00%
100.00% 0.00 0.00 0.00%
0.00% 25.00 2,272.96 100.00%
20.00% 20.00 2,430.40 80.00%
34.48% 19.00 2,426.26 65.52%
0.00% 5.00 485.48 100.00%
80.00% 5.00 454.59 20.00%
100.00% 0.00 0.00 0.00%
71.43% 8.00 1,021.58 28.57%
80.00% 5.00 485.48 20.00%
83.33% 2.00 181.84 16.67%
96.43% 1.00 121.52 3.57%
92.86% 2.00 255.40 7.14%
100.00% 0.00 0.00 0.00%
0.00% 12.00 1,091.02 100.00%
64.29% 10.00 1,215.20 35.71%
80.00% 6.00 766.19 20.00%
60.00% 10.00 970.97 40.00%
83.33% 2.00 181.84 16.67%
89.29% 3.00 364.56 10.71%
96.67% 1.00 127.70 3.33%
50.00% 8.00 776.77 50.00%
80.00% 5.00 454.59 20.00%
32.00% 17.00 2,065.84 68.00%
90.00% 3.00 383.09 10.00%
0.00% 5.00 485.48 100.00%
64.00% 9.00 818.27 36.00%
68.00% 8.00 972.16 32.00%
73.33% 8.00 1,021.58 26.67%
100.00% 0.00 0.00 0.00%
60.00% 10.00 909.18 40.00%
28.00% 18.00 2,187.36 72.00%
56.52% 10.00 1,276.98 43.48%
40.00% 15.00 1,456.45 60.00%
0.00% 12.00 1,091.02 100.00%
75.00% 7.00 850.64 25.00%
91.30% 2.00 255.40 8.70%
80.00% 5.00 485.48 20.00%
0.00% 12.00 1,091.02 100.00%
92.86% 2.00 243.04 7.14%
88.00% 3.00 383.09 12.00%
40.00% 15.00 1,456.45 60.00%
8.33% 11.00 1,000.10 91.67%
53.57% 13.00 1,579.76 46.43%
96.83% 2.00 278.55 3.17%
0.00% 15.00 1,611.07 100.00%
83.33% 1.00 355.66 16.67%
0.00% 26.00 1,381.17 100.00%
66.67% 10.00 2,339.38 33.33%
92.11% 3.00 224.66 7.89%
80.00% 5.00 513.51 20.00%
0.00% 25.00 2,567.56 100.00%
100.00% 0.00 0.00 0.00%
56.82% 38.00 8,537.14 43.18%
95.59% 3.00 159.37 4.41%
40.00% 15.00 882.60 60.00%
50.00% 10.00 531.27 50.00%
0.00% 10.00 531.27 100.00%
84.91% 8.00 671.42 15.09%
0.00% 48.00 2,824.32 100.00%
46.15% 35.00 2,059.40 53.85%
0.00% 55.00 5,648.64 100.00%
52.63% 9.00 885.81 47.37%
10.00% 180.00 8,049.31 90.00%
40.91% 65.00 1,947.07 59.09%
22.50% 62.00 1,857.20 77.50%
96.67% 1.00 72.75 3.33%
0.00
0.00% 2.00 64.19 100.00%
68.18% 7.00 112.33 31.82%
83.16% 16.00 256.76 16.84%
77.78% 2.00 42.79 22.22%
0.00% 2.00 83.45 100.00%
100.00% 0.00 0.00 0.00%
0.00% 3.00 224.66 100.00%
71.43% 2.00 278.15 28.57%
0.00% 2.00 320.95 100.00%
0.00% 1.00 262.11 100.00%
0.00% 1.00 513.51 100.00%
0.00% 3.00 2,054.05 100.00%
100.00% 0.00 0.00 0.00%
0.00% 1.00 299.55 100.00%
0.00% 3.00 2,728.03 100.00%
43.29% 131.00 25,927.03 56.71%
66.67% 5.00 1,310.53 33.33%
0.00
48.72% 20.00 385.13 51.28%
23.26% 33.00 706.08 76.74%
47.62% 55.00 2,942.00 52.38%
0.00% 9.00 654.73 100.00%
0.00% 3.00 481.42 100.00%
30.30% 23.00 6,028.42 69.70%
40.00% 3.00 3,851.34 60.00%
0.00% 2.00 32.09 100.00%
42.86% 20.00 4,065.31 57.14%
15.38% 110.00 12,944.79 84.62%
0.00
0.00% 1.00 21,262.62 100.00%
0.00% 1.00 18,919.72 100.00%
0.00% 1.00 15,191.41 100.00%
0.00% 1.00 2,888.51 100.00%
0.00% 1.00 1,711.71 100.00%
0.00% 11.00 17,063.59 100.00%
0.00% 7.00 13,479.70 100.00%
0.00% 16.00 40,225.14 100.00%
0.00% 3.00 5,648.64 100.00%
0.00% 1.00 2,268.01 100.00%
0.00% 1.00 3,188.06 100.00%
0.00% 1.00 1,048.42 100.00%
0.00% 1.00 1,257.04 100.00%
0.00% 1.00 1,444.25 100.00%
0.00% 1.00 16,737.30 100.00%
0.00% 1.00 909.34 100.00%
0.00% 1.00 320.95 100.00%
0.00% 1.00 320.95 100.00%
0.00% 1.00 588.40 100.00%
0.00% 1.00 26,745.44 100.00%
0.00
29.65% 318.00 30,975.39 70.35%
0.00% 3.00 292.22 100.00%
0.00% 1.00 97.41 100.00%
0.00% 5.00 487.03 100.00%
28.64% 319.00 31,072.80 71.36%
0.00% 1.00 97.41 100.00%
0.00% 1.00 97.41 100.00%
41.67% 7.00 681.85 58.33%
0.00% 2.00 194.81 100.00%
0.00
57.58% 14.00 569.14 42.42%
57.58% 14.00 569.14 42.42%
57.58% 14.00 569.14 42.42%
0.00% 31.00 1,260.25 100.00%
7.92% 93.00 5,273.13 92.08%
6.93% 94.00 5,329.83 93.07%
10.71% 50.00 2,835.02 89.29%
27.91% 31.00 1,260.25 72.09%
65.08% 22.00 894.37 34.92%
67.42% 29.00 1,178.94 32.58%
11.43% 93.00 3,780.74 88.57%
20.55% 58.00 2,357.88 79.45%
40.00% 3.00 121.96 60.00%
63.89% 13.00 528.49 36.11%
5.00% 19.00 650.45 95.00%
50.00% 10.00 342.34 50.00%
100.00% 0.00 0.00 0.00%
9.43% 96.00 1,745.94 90.57%
62.50% 18.00 327.36 37.50%
0.00% 48.00 872.97 100.00%
17.54% 94.00 1,709.57 82.46%
0.00% 6.00 109.12 100.00%
83.33% 1.00 18.19 16.67%
15.00% 34.00 491.05 85.00%
0.00% 20.00 288.85 100.00%
0.00% 20.00 288.85 100.00%
0.00
0.00% 8.00 15,405.37 100.00%
0.00% 219.00 19,914.65 100.00%
0.00% 84.00 3,324.99 100.00%
0.00% 35.00 599.10 100.00%
0.00% 9.00 673.99 100.00%
0.00% 4.00 342.34 100.00%
0.00% 124.00 2,122.52 100.00%
14.29% 72.00 2,387.83 85.71%
0.00
0.00% 213.00 25,560.00 100.00%
0.00% 78.00 5,850.00 100.00%
0.00% 11.00 825.00 100.00%
0.00% 32.00 3,520.00 100.00%
0.00% 25.00 3,000.00 100.00%
0.00% 108.00 10,800.00 100.00%
0.00% 13.00 1,105.00 100.00%
0.00% 1.00 85.00 100.00%
0.00% 13.00 1,495.00 100.00%
0.00% 2.00 150.00 100.00%
0.00% 28.00 2,940.00 100.00%
0.00% 109.00 15,260.00 100.00%
0.00% 9.00 945.00 100.00%
0.00% 24.00 5,280.00 100.00%
2,887,646.74
0.00% 1.00 28,682.67 100.00%

0.00% 1.00 9,954.04 100.00%
0.00% 0.75 439,377.84 75.00%
0.00% 1.00 271,377.32 100.00%
0.00% 1.00 891,101.95 100.00%
0.00
0.00% 1.00 310,073.46 100.00%
0.00% 1.00 100,644.55 100.00%
0.00% 1.00 66,037.32 100.00%
0.00% 1.00 79,359.28 100.00%
0.00% 1.00 83,571.06 100.00%
0.00% 1.00 49,753.10 100.00%
0.00% 1.00 123,238.57 100.00%
0.00% 1.00 217,415.19 100.00%
0.00% 1.00 13,617.74 100.00%
0.00% 1.00 105,570.59 100.00%
0.00% 1.00 65,981.62 100.00%
0.00% 1.00 31,890.44 100.00%
58.50% 7,205,569.98 41.50%

694,924.52
360,278.40
58.50% 8,260,772.90 41.50%
1,486,939.12
58.50% 9,747,712.02 41.50%
58.50% 332,011.56 41.50%
58.50% 9,415,700.46 41.50%

Presupuesto y Valorizacion Ofistower Banco 11.02.16 Al 11.03.16

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Presupuesto y Valorizacion Ofistower Banco 11.02.16 Al 11.03.16

Uploaded by

Copyright:

Available Formats

PRESUPUESTO No.

01.00.00 ESTRUCTURAS 8,463,820.41 13,128.18 644.71 230.25

I .- COSTO DIRECTO 17,362,210.09 13,128.18 1,322.51 472.33

ITEM DESCRIPCION UND CANTIDAD DURACION

1.3 GASTOS OFICINA CENTRAL

1.4 APORTES Y SEGUROS

TOTAL GASTO GENERAL FIJO

ITEM DESCRIPCION UND CANTIDAD DURACION

1.1 ADMINISTRACION Y DIRECCION TECNICA

1.2 FACILIDADES DE OBRA

1.3 RESGUARDO Y VIGILANCIA

1.5 SEGURIDAD SALUD

TOTAL GASTO GENERAL VARIABLE

1.00 Sub total Gastos Generales Fijos (Nuevos Soles)

ITEM DESCRIPCION UND

COSTO DIRECTO (NUEVOS SOLES)

METRADO PU PARCIAL TOTAL

1.00 4,300.00 4,300.00

1.00 450.00 450.00

1.00 5,000.00 5,000.00

23,536.26 5.00 117,681.28

176.32 302.00 53,248.03

4.45 313.65 1,395.74

175.82 313.65 55,146.51

2,589.03 302.05 782,016.51

170.19 302.00 51,396.47

1,196.22 302.00 361,258.74

758.60 302.00 229,096.72

1,201.79 302.00 362,940.72

553.37 302.00 167,117.74

110.45 303.00 33,467.30

37.55 303.00 11,376.29

72.50 302.00 21,895.00

COSTO DIRECTO (NUEVOS SOLES)

DIRECTO (NUEVOS SOLES)

m2 4,141.31 59.45 246,194.87 219,443.03 26,751.85

m2 4,509.16 11.34 51,133.87

m2 10,584.57 9.40 99,494.96

m2 13,071.36 25.94 339,071.08

m2 424.77 31.00 13,167.87

m2 1,679.21 78.59 131,968.83

m2 32.01 82.50 2,640.83

m 441.40 14.20 6,266.22

m2 22.88 15.20 347.78

m2 10,111.79 11.36 114,869.90

m 90.00 244.17 21,975.25

und 49.00 S/. 882.00 S/. 43,218.00

und 31.00 2,606.84 80,811.89

pza 49.00 57.57 2,821.03

m2 282.12 610.58 172,255.68

m2 696.05 65.00 45,239.77

und 90.00 335.45 30,190.88

glb 1.00 4,000.00 4,000.00

m2 88.40 55.00 4,862.00

glb 1.00 6,000.00 6,000.00

ITEM DESCRIPCION UND

COSTO DIRECTO S/.

METRADO PU PARCIAL TOTAL

23.00 77.32 1,778.28

30.00 82.69 2,480.82

6.50 82.69 537.51

6.00 645.30 3,871.80

190.80 53.42 10,191.86

90.00 143.30 12,897.39