Cotizacion Huapaya Chumpitaz Victor J

Cliente: Huaman Ramos Pablo segundo RUC:20600918304

Razon Social Negociaciones y Ferreteria Juan Pablo EIRL
Obra: Construccion Local Comercial 4 Piso + Azotea
Fecha: 7/06/2021
Dirreccion: Jr.Salaverry Mz 41 Lt 13
Item Sub Total

Item Descripción Und. Metrado Parcial M.O Parcial Mat. Parcial Herra. Total M.O Total Mat. Total Herr. Total
ESTRUCTURAS
OBRAS PRELIMINARES
MATERIAL DE PROTECCION glb 1.00 S/. - S/. - S/. 3,500.00 S/. - S/. - S/. 3,500.00 S/. 3,500.00
EQUIPO DE PROTECCION PERSONAL glb 1.00 S/. - S/. - S/. 2,400.00 S/. - S/. - S/. 2,400.00 S/. 2,400.00
EQUIPODE PROTECCION COLECTIVO glb 1.00 S/. - S/. - S/. 950.00 S/. - S/. - S/. 950.00 S/. 950.00
TRAZO INICIAL m2 771.20 S/. 1.75 S/. 0.80 S/. 0.46 S/. 1,349.60 S/. 616.96 S/. 354.75 S/. 2,321.31
TRAZO DURANTE LA EJECUCION DE LA OBRA m2 3084.00 S/. 1.75 S/. 0.80 S/. 0.46 S/. 5,397.00 S/. 2,467.20 S/. 1,418.64 S/. 9,282.84
DEMOLICION DE MUROS m2 140.00 S/. 25.00 S/. - S/. 0.59 S/. 3,500.00 S/. - S/. 82.60 S/. 3,582.60
LIMPIEZA PERMANENTE m2 1500.00 S/. 2.54 S/. - S/. 0.25 S/. 3,810.00 S/. - S/. 375.00 S/. 4,185.00
MOVIMIENTO DE TIERRAS
EXCAVACION CIMENTACION m3 120.00 S/. 39.22 S/. - S/. 1.96 S/. 4,706.40 S/. - S/. 235.20 S/. 4,941.60
EXCAVACION DE ZANJA PARA ZAPATA m3 45.00 S/. 44.82 S/. - S/. 2.24 S/. 2,016.90 S/. - S/. 100.80 S/. 2,117.70
EXCAVACION DE ZANJA PARA CISTERNA m3 25.27 S/. 2.75 S/. - S/. 9.66 S/. 69.49 S/. - S/. 244.11 S/. 313.60
NIVELACION Y COMPACTACION DE TERRENO m2 720.00 S/. 5.48 S/. 0.30 S/. 0.48 S/. 3,945.60 S/. 216.00 S/. 345.60 S/. 4,507.20
ELIMINACION EXCEDENTE DE EXCAVACION m3 550.00 S/. 24.50 S/. - S/. 25.50 S/. 13,475.00 S/. - S/. 14,025.00 S/. 27,500.00
NIVELACION Y COMPACTACION DE MATERIAL GRANULAR m2 78.15 S/. 12.80 S/. - S/. 11.50 S/. 1,000.32 S/. - S/. 898.73 S/. 1,899.05
RELLENO COMPACTADO CON MATERIAL PROPIO m3 42.30 S/. 10.16 S/. 39.72 S/. 5.44 S/. 429.77 S/. 1,680.16 S/. 230.11 S/. 2,340.04
CONCRETO SIMPLE
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 250.00 S/. 73.53 S/. 106.78 S/. 12.07 S/. 18,382.50 S/. 26,695.00 S/. 3,017.50 S/. 48,095.00
CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON E=4" m2 771.20 S/. 14.28 S/. 17.88 S/. 2.62 S/. 11,012.74 S/. 13,789.06 S/. 2,020.54 S/. 26,822.34
CONCRETO ARMADO
ZAPATAS
ACERO fy=4200 kg/cm2 GRADO 60 en ZAPATAS kg 850.00 S/. 1.90 S/. 4.24 S/. 0.20 S/. 1,615.00 S/. 3,604.00 S/. 170.00 S/. 5,389.00
ENCOFRADO DE ZAPATAS m2 51.20 S/. 44.88 S/. 25.79 S/. 2.24 S/. 2,297.86 S/. 1,320.45 S/. 114.69 S/. 3,732.99
CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 31.68 S/. 81.30 S/. 244.39 S/. 14.59 S/. 2,575.58 S/. 7,742.28 S/. 462.21 S/. 10,780.07
COLUMNAS
ACERO fy=4200 kg/cm2 GRADO 60 en COLUMNAS kg 5440.00 S/. 1.90 S/. 4.24 S/. 0.20 S/. 10,336.00 S/. 23,065.60 S/. 1,088.00 S/. 34,489.60
ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS m2 220.00 S/. 35.91 S/. 24.08 S/. 1.80 S/. 7,900.20 S/. 5,297.60 S/. 396.00 S/. 13,593.80
CONCRETO EN COLUMNAS f'c=210 kg/cm2 m3 66.00 S/. 257.01 S/. 254.60 S/. 39.16 S/. 16,962.66 S/. 16,803.60 S/. 2,584.56 S/. 36,350.82
VIGAS
ACERO fy=4200 kg/cm2 GRADO 60 en VIGAS kg 9170.00 S/. 1.90 S/. 4.24 S/. 0.20 S/. 17,423.00 S/. 38,880.80 S/. 1,834.00 S/. 58,137.80
ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 786.00 S/. 35.91 S/. 24.08 S/. 1.80 S/. 28,225.26 S/. 18,926.88 S/. 1,414.80 S/. 48,566.94
CONCRETO EN VIGAS f'c=210 kg/cm2 m3 117.90 S/. 257.01 S/. 254.80 S/. 39.16 S/. 30,301.48 S/. 30,040.92 S/. 4,616.96 S/. 64,959.36
ESCALERAS
ACERO fy=4200 kg/cm2 GRADO 60 ESCALERA kg 950.00 S/. 1.90 S/. 4.24 S/. 0.20 S/. 1,805.00 S/. 4,028.00 S/. 190.00 S/. 6,023.00
ENCOFRADO Y DESENCOFRADO NORMAL ESCALERA m2 120.00 S/. 35.91 S/. 24.08 S/. 1.80 S/. 4,309.20 S/. 2,889.60 S/. 216.00 S/. 7,414.80
CONCRETO EN ESCALERA f'c=210 kg/cm2 m3 8.50 S/. 257.01 S/. 254.60 S/. 39.16 S/. 2,184.59 S/. 2,164.10 S/. 332.86 S/. 4,681.55
MUROS Y LOSA EN CONTACTO CON TERRENO
ENCOFRADO Y DESENCOFRADO EN CISTERNA m2 32.04 S/. 35.91 S/. 24.08 S/. 0.20 S/. 1,150.56 S/. 771.52 S/. 6.41 S/. 1,928.49
ACERO FY= 4200 kg/cm2 GRADO 60 EN CISTERNA kg 450.00 S/. 1.90 S/. 4.24 S/. 0.20 S/. 855.00 S/. 1,908.00 S/. 90.00 S/. 2,853.00
CONCRETO EN CISTERNA f'c=210 kg/cm2 m3 8.50 S/. 257.01 S/. 275.00 S/. 39.16 S/. 2,184.59 S/. 2,337.50 S/. 332.86 S/. 4,854.95
LOSAS MACIZAS H=0.20 S/. - S/. - S/. - S/. -
ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS MACIZAS m2 75.00 S/. 35.91 S/. 24.08 S/. 0.20 S/. 2,693.25 S/. 1,806.00 S/. 15.00 S/. 4,514.25
ACERO fy=4200 kg/cm2 GRADO 60 en LOSAS MACIZOS kg 650.00 S/. 1.90 S/. 4.24 S/. 0.20 S/. 1,235.00 S/. 2,756.00 S/. 130.00 S/. 4,121.00
CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2 m3 15.00 S/. 257.01 S/. 266.50 S/. 39.16 S/. 3,855.15 S/. 3,997.50 S/. 587.40 S/. 8,440.05
LOSAS ALIGERADAS
ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS ALIGERADAS m2 3040.00 S/. 45.00 S/. 24.08 S/. 0.45 S/. 136,800.00 S/. 73,203.20 S/. 1,368.00 S/. 211,371.20
LADRILLO HUECO DE ARCILLA h=15 cm PARA TECHO ALIGERADO pza 26448 S/. 1.05 S/. 3.24 S/. 0.23 S/. 27,770.40 S/. 85,691.52 S/. 6,083.04 S/. 119,544.96
ACERO fy=4200 kg/cm2 GRADO 60 en LOSAS ALIGERADAS kg 1950.00 S/. 1.90 S/. 4.24 S/. 0.20 S/. 3,705.00 S/. 8,268.00 S/. 390.00 S/. 12,363.00
CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2 m3 243.20 S/. 257.01 S/. 320.00 S/. 39.16 S/. 62,504.83 S/. 77,824.00 S/. 9,523.71 S/. 149,852.54
ARQUITECTURA
ALBAÑILERIA
MURO LADRILLO K.K DE SOGA 18H ( 09x013x0.24) , JUNTA 1.5 cm. MORTERO 1:1:5 m2 3024.00 S/. 32.85 S/. 46.80 S/. 1.78 S/. 99,338.40 S/. 141,523.20 S/. 5,382.72 S/. 246,244.32
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO DE MUROS INTERIORES m2 3024.00 S/. 19.00 S/. 4.80 S/. 0.85 S/. 57,456.00 S/. 14,515.20 S/. 2,570.40 S/. 74,541.60
TARRAJEO DE MUROS EXTERIORES m2 3024.00 S/. 21.23 S/. 6.25 S/. 1.06 S/. 64,199.52 S/. 18,900.00 S/. 3,205.44 S/. 86,304.96
VESTIDURA DE DERRAMES m 250.00 S/. 21.23 S/. 3.20 S/. 1.06 S/. 5,307.50 S/. 800.00 S/. 265.00 S/. 6,372.50
MOLDURAS EN VANOS ml 850.00 S/. 25.00 S/. 6.50 S/. 1.06 S/. 21,250.00 S/. 5,525.00 S/. 901.00 S/. 27,676.00
CIELORRASOS
TARRAJEO DE CIELORASO m2 3040.00 S/. 31.85 S/. 5.15 S/. 0.96 S/. 96,824.00 S/. 15,656.00 S/. 2,918.40 S/. 115,398.40
PISOS
CONTRAPISO DE 2" m2 3040.00 S/. 28.00 S/. 11.57 S/. 4.25 S/. 85,120.00 S/. 35,172.80 S/. 12,920.00 S/. 133,212.80
ENCHAPE DE PISOS Y PAREDES m2 1200.00 S/. 45.00 S/. 45.00 S/. 2.85 S/. 54,000.00 S/. 54,000.00 S/. 3,420.00 S/. 111,420.00
PISOS PULIDO m2 3040.00 S/. 30.00 S/. 13.35 S/. 1.50 S/. 91,200.00 S/. 40,584.00 S/. 4,560.00 S/. 136,344.00
PASTELERO m2 760.00 S/. 35.00 S/. 10.25 S/. 1.75 S/. 26,600.00 S/. 7,790.00 S/. 1,330.00 S/. 35,720.00
SOCALO ML 450.00 S/. 23.20 S/. 16.20 S/. 2.60 S/. 10,440.00 S/. 7,290.00 S/. 1,170.00 S/. 18,900.00
Puertas y Ventanas
PUERTAS m2 450.00 S/. 130.95 S/. 72.59 S/. 16.57 S/. 58,927.50 S/. 32,665.50 S/. 7,456.50 S/. 99,049.50
VENTANAS m2 470.00 S/. 121.40 S/. 48.17 S/. 5.06 S/. 57,058.00 S/. 22,639.90 S/. 2,378.20 S/. 82,076.10
PINTURA
PINTURA INTERIO m2 6048.00 S/. 15.00 S/. 3.80 S/. 0.35 S/. 90,720.00 S/. 22,982.40 S/. 2,116.80 S/. 115,819.20
PINTURA EXTERIOS m2 750.00 S/. 15.00 S/. 3.80 S/. 0.80 S/. 11,250.00 S/. 2,850.00 S/. 600.00 S/. 14,700.00
PINTURA CIELORASO m2 3040.00 S/. 21.00 S/. 6.40 S/. 0.85 S/. 63,840.00 S/. 19,456.00 S/. 2,584.00 S/. 85,880.00
INSTALACIONES SANITARIAS
SISTEMA DE DESAGUE
SALIDAS DE DESAGUE Y VENTILACION
SALIDA DESAGUE DE PVC-SAL 4" pto 42.00 S/. 86.20 S/. 36.25 S/. 2.59 S/. 3,620.40 S/. 1,522.50 S/. 108.78 S/. 5,251.68
SALIDA DESAGUE DE PVC SAL 2" pto 55.00 S/. 86.20 S/. 39.50 S/. 2.59 S/. 4,741.00 S/. 2,172.50 S/. 142.45 S/. 7,055.95
REDES COLECTORAS
TUBERIA DE DESAGUE PVC 4" ml 95.00 S/. 23.96 S/. 10.86 S/. 0.72 S/. 2,276.20 S/. 1,031.70 S/. 68.40 S/. 3,376.30
TUBERIA DE DESAGUE PVC 2" ml 65.00 S/. 23.96 S/. 3.98 S/. 0.72 S/. 1,557.40 S/. 258.70 S/. 46.80 S/. 1,862.90
SISTEMA DE AGUA FRIA
SALIDAS DE AGUA FRIA EN TUBERIA PVC
SALIDA DE AGUA FRIA TUBERIA PVC C-10 O 1/2" pto 65.00 S/. 92.89 S/. 11.56 S/. 2.78 S/. 6,037.85 S/. 751.40 S/. 180.70 S/. 6,969.95
SALIDA DE AGUA FRIA TUBERIA PVC C-10 O 3/4" pto 12.00 S/. 92.89 S/. 14.30 S/. 2.78 S/. 1,114.68 S/. 171.60 S/. 33.36 S/. 1,319.64
SALIDA DE AGUA CALIENTE TUBERIA PVC C-10 O 1/2" pto 45.00 S/. 138.82 S/. 13.15 S/. 4.16 S/. 6,246.90 S/. 591.75 S/. 187.20 S/. 7,025.85
REDES DE DISTRIBUCION DE AGUA FRIA EN TUBERIA DE PVC
TUBERIA DE AGUA PVC C-10 PVC 1/2" ml 65.00 S/. 14.36 S/. 3.56 S/. 0.43 S/. 933.40 S/. 231.40 S/. 27.95 S/. 1,192.75
TUBERIA DE AGUA PVC C-10 PVC 3/4" ml 85.00 S/. 14.36 S/. 3.83 S/. 0.43 S/. 1,220.60 S/. 325.55 S/. 36.55 S/. 1,582.70
TUBERIA DE AGUA PVC C-10 PVC 1" ml 21.00 S/. 14.36 S/. 3.33 S/. 0.43 S/. 301.56 S/. 69.93 S/. 9.03 S/. 380.52
TUBERIA DE AGUA PVC C-10 PVC 1 1/4" ml 20.00 S/. 14.36 S/. 4.98 S/. 0.43 S/. 287.20 S/. 99.60 S/. 8.60 S/. 395.40
REDES DE DISTRIBUCION DE AGUA CALIENTE EN TUBERIA DE PVC
TUBERIA DE AGUA CALIENTE CPVC C-10 PVC 1/2" ml 35.00 S/. 11.11 S/. 3.67 S/. 0.33 S/. 388.85 S/. 128.45 S/. 11.55 S/. 528.85
TUBERIA DE AGUA CALIENTE CPVC C-10 PVC 3/4" ml 65.00 S/. 11.11 S/. 5.45 S/. 0.33 S/. 722.15 S/. 354.25 S/. 21.45 S/. 1,097.85
LLAVES Y VALVULAS
VALVULA DE INTERRUPCION TIPO BOLA und 45.00 S/. 17.46 S/. 35.92 S/. 7.22 S/. 785.70 S/. 1,616.40 S/. 324.90 S/. 2,727.00
VALVULA CHECK und 15.00 S/. 17.46 S/. 45.20 S/. 7.22 S/. 261.90 S/. 678.00 S/. 108.30 S/. 1,048.20
CAJAS PARA VALVULAS
CAJA PARA VALVULAS CON MARCO Y TAPA METALICO und 45.00 S/. 25.10 S/. 14.15 S/. 2.75 S/. 1,129.50 S/. 636.75 S/. 123.75 S/. 1,890.00
APARATOS SANITARIOS
INSTALACION DE APARATOS SANITARIOS und 65.00 S/. 45.00 S/. 420.00 S/. 2.75 S/. 2,925.00 S/. 27,300.00 S/. 178.75 S/. 30,403.75
INSTALACIONES ELECTRICAS
SALIDAS DE ALUMBRADO
SALIDA DE CENTRO DE LUZ pto 100.00 S/. 68.95 S/. 32.85 S/. 3.45 S/. 6,895.00 S/. 3,285.00 S/. 345.00 S/. 10,525.00
SALIDA PARA DICROICO EMPOTRADO EN TECHO pto 35.00 S/. 68.95 S/. 37.20 S/. 3.45 S/. 2,413.25 S/. 1,302.00 S/. 120.75 S/. 3,836.00
SALIDA DE BRAQUETE EN PARED pto 24.00 S/. 68.95 S/. 34.50 S/. 3.45 S/. 1,654.80 S/. 828.00 S/. 82.80 S/. 2,565.60
SALIDA PARA ALUMBRADO EMPOTRADO EN PISO pto 28.00 S/. 68.95 S/. 32.40 S/. 3.45 S/. 1,930.60 S/. 907.20 S/. 96.60 S/. 2,934.40
SALIDA PARA ALUMBRADO EMPOTRADO EN PARED pto 36.00 S/. 68.95 S/. 35.80 S/. 3.45 S/. 2,482.20 S/. 1,288.80 S/. 124.20 S/. 3,895.20
SALIDA PARA ESTACA EN PISO pto 36.00 S/. 68.95 S/. 32.55 S/. 3.45 S/. 2,482.20 S/. 1,171.80 S/. 124.20 S/. 3,778.20
SALIDA PARA FLUORESCENTE EN PISO pto 16.00 S/. 68.95 S/. 34.50 S/. 3.45 S/. 1,103.20 S/. 552.00 S/. 55.20 S/. 1,710.40
SALIDAS PARA TOMACORRIENTES
TOMACORRIENTE BIPOLAR DOBLE CON L/T PLACA ALUM pto 75.00 S/. 65.40 S/. 34.40 S/. 3.45 S/. 4,905.00 S/. 2,580.00 S/. 258.75 S/. 7,743.75
CANALIZACION Y/O TUBERIAS
CABLEADO Y TUBERIAS
TUBERIAS ML 350.00 S/. 23.00 S/. 14.50 S/. 0.52 S/. 8,050.00 S/. 5,075.00 S/. 182.00 S/. 13,307.00
CABLEADO ML 350.00 S/. 23.00 S/. 18.50 S/. 0.52 S/. 8,050.00 S/. 6,475.00 S/. 182.00 S/. 14,707.00
ACCESORIOS ELECTRICOS
INTERRUPTOR UNIPOLAR SIMPLE und 72.00 S/. 17.36 S/. 27.03 S/. 0.52 S/. 1,249.92 S/. 1,946.16 S/. 37.44 S/. 3,233.52
TOMACORRIENTE BIPOLAR DOBLE pto 56.00 S/. 17.36 S/. 48.22 S/. 0.52 S/. 972.16 S/. 2,700.32 S/. 29.12 S/. 3,701.60
LUMINARIAS pto 275.00 S/. 25.00 S/. 55.00 S/. 0.52 S/. 6,875.00 S/. 15,125.00 S/. 143.00 S/. 22,143.00
TABLEROS E INTERRUPTORES
TABLERO TG.STD, 15 POLOS und 5.00 S/. 250.00 S/. 924.73 S/. 5.60 S/. 1,250.00 S/. 4,623.65 S/. 28.00 S/. 5,901.65
SISTEMA DE POZO A TIERRA
POZO DE TIERRA und 3.00 S/. 550.00 S/. 250.00 S/. 35.00 S/. 1,650.00 S/. 750.00 S/. 105.00 S/. 2,505.00

COSTO DIRECTO S/. 1,417,829.45 S/. 987,691.85 S/. 119,456.12 S/. 2,524,977.43
GASTOS GENERALES Y UTILIDADES
IGV 18% S/. 454,495.94
TOTAL S/. 2,979,473.36

This document was created by an application that isn’t licensed to use novaPDF.
Purchase a license to generate PDF files without this notice.