ITEM DESCRIPCION DE PARTIDAS

01 ESTRUCTURAS

01.01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES

01.01.01 OBRAS PROVISIONALES

01.01.01.01 ALMACEN DE OBRA Y GUARDIANIA

01.01.01.02 SERVICIO DE BAÑO PORTATIL (INODORO Y LAVATORIO) TIPO DISAL O SIMILAR

01.01.01.03 CERCO PROVISIONAL PARA OBRA

01.01.01.04 CARTEL DE IDENTIFICACION DE LA OBRA DE 4.80 X 3.60 M

01.01.02 INSTALACIONES PROVISIONALES

01.01.02.01 AGUA PARA LA CONSTRUCCION

01.01.02.02 ENERGIA ELECTRICA PARA LA CONSTRUCCION

01.01.03 TRABAJOS PRELIMINARES

01.01.03.01 LIMPIEZA DE TERRENO MANUAL

01.01.04 MOVILIZACION DE MAQUINARIAS Y HERRAMIENTAS

01.01.04.01 MOVILIZACION DE MAQUINARIA EQUIPO Y HERRAMIENTAS

01.01.04.02 DESMOVILIZACION DE MAQUINARIA EQUIPO Y HERRAMIENTAS

01.01.05 TRAZO, NIVELES Y REPLANTEO

01.01.05.01 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR

01.01.05.02 REPLANTEO DURANTE LA OBRA

01.02 SEGURIDAD Y SALUD

01.02.01 ELABORACION, IMPLEMENTACION Y ADMINISTRACION DEL PLAN DE SEGURIDAD

01.02.01.01 EQUIPO DE PROTECCION COLECTIVA

01.02.01.02 EQUIPO DE PROTECCION INDIVIDUAL

01.02.01.03 SEÑALIZACION TEMPORAL DE SEGURIDAD

01.02.01.04 CAPACITACION EN SEGURIDAD Y SALUD

01.02.01.05 RECURSOS PARA RESPUESTAS ANTE EMERGENCIA EN SEGURIDAD Y SALUD

01.02.02 MITIGACION E IMPACTO AMBIENTAL
01.02.02.01 MITIGACION AMBIENTAL
01.03 MOVIMIENTO DE TIERRAS
01.03.01 EXCAVACIONES
01.03.01.01 EXCAVACIONES DE ZAPATAS
01.03.01.02 EXCAVACION DE ZANJA VIGA DE CIMENTACION
01.03.01.03 EXCAVACION DE ZANJA PARA CIMIENTO CORRIDO
01.03.02 RELLENOS
01.03.02.01 RELLENO COMPACTADO C/EQUIPO MAT/PROPIO
01.03.03 NIVELACION INTERIOR Y APISONADO
01.03.03.01 NIVELACION INTERIOR Y APISONADO PARA F.PISO,PATIO Y VEREDAS
01.03.03.02 NIVELACION YCOMPACTACION EN AREA(FONDO) DE CIMENTACION
01.03.03.03 ESCARIFICADO Y COMPACTACION CON EQUIPO
 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

- - - 509,396.37

- - - 35,143.45
- - - 11,817.60

mes 5.00 500.00 2,500.00 S/. 2,500.00 S/. -

mes 5.00 600.00 3,000.00 S/. 3,000.00 S/. -
m 185.21 28.97 5,365.53 S/. 5,365.53 S/. -
und 1.00 952.07 952.07 S/. 952.07 S/. -
- - - 1,747.30

mes 5.00 149.46 747.30 S/. 747.30 S/.

mes 5.00 200.00 1,000.00 S/. 1,000.00 S/.

- - - 3,622.77

m2 1,838.97 1.97 3,622.77 S/. 3,622.77 S/. -

- - - 9,000.00

glb 1.00 5,000.00 5,000.00 S/. 1,666.67 S/. -

glb 1.00 4,000.00 4,000.00 S/. 4,000.00 S/. -

- - - 8,955.78

m2 1,838.97 2.55 4,689.37 S/. 4,689.37 S/. -

m2 1,838.97 2.32 4,266.41 S/. 4,266.41 S/. -

- - - 28,935.86

- - - 18,935.86

und 2.00 2,121.11 4,242.22 S/. 4,242.22 S/. -

und 40.00 140.86 5,634.40 S/. 5,634.40 S/. -

glb 1.00 635.40 635.40 S/. 635.40 S/. -

mes 5.00 1,500.00 7,500.00 S/. 7,500.00 S/. -

und 2.00 461.92 923.84 S/. 923.84 S/. -

- - - 10,000.00
glb 1.00 10,000.00 10,000.00 S/. 10,000.00 S/. -
- - - 28,884.71
- - - 16,511.22
m3 328.02 44.15 14,482.08 S/. 14,482.08 S/. -
m3 36.32 44.15 1,603.53 S/. 1,603.53 S/. -
m3 9.64 44.15 425.61 S/. 425.61 S/. -
- - - 4,443.63
m3 144.04 30.85 4,443.63 S/. 4,443.63 S/. -
- - - 3,573.08
m2 225.54 3.98 897.65 S/. 897.65 S/. -
m2 46.79 5.60 262.02 S/. 262.02 S/. -
m2 497.61 4.85 2,413.41 S/. 2,413.41 S/. -
MES 2 MES 3 MES 4 MES 5

S/. - S/. - S/. -

S/. - S/. - S/. -
S/. - S/. - S/. -
S/. - S/. - S/. -

- S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. 3,333.33

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -
S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -

S/. - S/. - S/. -
S/. - S/. - S/. -
ITEM DESCRIPCION DE PARTIDAS

01.03.04 ELIMINACION DE MATERIAL EXCEDENTE

01.03.04.01 ELIMINACION MATERIAL EXCEDENTE C/MAQUINA
01.04 OBRAS DE CONCRETO SIMPLE
01.04.01 SOLADO
01.04.01.01 SOLADO PARA ZAPATAS e=4", 1:12 CEM/HORM
01.04.02 CIMIENTOS CORRIDOS
01.04.02.01 CIMIENTOS, CONCRETO 1:10+30% P.G (MAX.6")

01.04.03 SOBRECIMIENTOS
01.04.03.01 SOBRECIMIENTO , CONCRETO 1:8+25 % P.M (MAX.4")
01.04.03.02 SOBRECIMIENTO , ENCOFRADO Y DESENCOFRADO
01.04.04 FALSO PISO
01.04.04.01 FALSO PISO MEZCLA 1:8 e=4"
01.05 OBRAS DE CONCRETO ARMADO
01.05.01 ZAPATAS
01.05.01.01 ZAPATA.-CONCRETO 210kg/cm2
01.05.01.02 ZAPATA.-ACERO Fy=4200 kg/cm2

01.05.02 VIGAS DE CIMENTACION

01.05.02.01 VIGAS DE CIMENTACION - CONCRETO 210 kg/cm2

01.05.02.02 VIGAS DE CIMENTACION - ENCOFRADO Y DESENCOFRADO

01.05.02.03 VIGAS DE CIMENTACION - ACERO DE REFUERZO, Fy=4200 kg/cm2

01.05.03 COLUMNAS

01.05.03.01 COLUMNAS - CONCRETO 210 KG/CM2

01.05.03.02 COLUMNAS - ENCOFRADO Y DESENCOFRADO

01.05.03.03 COLUMNAS- ACERO DE REFUERZO FY=4200 KG/CM2

01.05.04 COLUMNETAS DE CONFINAMIENTO

01.05.04.01 COLUMNETA - CONCRETO 175 kg/cm²

01.05.04.02 COLUMNETAS - ENCOFRADO Y DESENCOFRADO

01.05.04.03 COLUMNETAS - ACERO DE REFUERZO Fy=4200 kg/cm2
01.05.05 VIGAS

01.05.05.01 VIGAS.- CONCRETO 210 kg/cm2 - 1 PISO

01.05.05.02 VIGAS.- ENCOFRADO Y DESENCOFRADO

01.05.05.03 VIGAS - ACERO DE REFUERZO Fy=4200 kg/cm2

01.05.06 VIGUETAS DE CONFINAMIENTO

01.05.06.01 VIGUETAS.- CONCRETO 210 kg/cm2

01.05.06.02 VIGUETAS.- ENCOFRADO Y DESENCOFRADO

01.05.06.03 VIGUETAS.- ACERO Fy=4200 kg/cm2

01.05.07 LOSAS
01.05.07.01 LOSAS ALIGERADAS
 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

- - - 4,356.78
m3 275.92 15.79 4,356.78 S/. 2,614.07 S/.
- - - 37,847.34
- - - 7,998.53
m2 174.45 45.85 7,998.53 S/. 7,998.53 S/.
- - - 6,586.23
m3 30.82 213.70 6,586.23 S/. 6,586.23 S/.

- - - 10,073.77
m3 14.93 249.65 3,727.27 S/. - S/.
m2 166.40 38.14 6,346.50 S/. - S/.
- - - 13,188.81
m2 450.13 29.30 13,188.81 S/. 2,198.14 S/.
- - - 374,001.13
- - - 51,364.17
m3 100.92 339.47 34,259.31 S/. 11,419.77 S/.
kg 2,572.16 6.65 17,104.86 S/. 17,104.86 S/.
- - - 17,765.84

m3 11.35 339.47 3,852.98 S/. 1,284.33 S/.

m2 77.17 46.30 3,572.97 S/. - S/.

kg 1,554.87 6.65 10,339.89 S/. 10,339.89 S/.

- - - 78,875.81

m3 46.63 441.44 20,584.35 S/. - S/.

m2 326.17 51.60 16,830.37 S/. 2,404.34 S/.

kg 6,234.75 6.65 41,461.09 S/. 41,461.09

- - - 18,503.61

m3 10.43 394.39 4,113.49 S/. - S/.

m2 139.04 44.51 6,188.67 S/. - S/.

kg 1,233.30 6.65 8,201.45 S/. - S/.
- - - 116,854.42

m3 97.50 339.47 33,098.33

m2 649.32 44.44 28,855.78 S/. - S/.

kg 8,218.61 6.68 54,900.31 S/. - S/.
- - - 10,108.63

m3 4.23 447.60 1,893.35 S/. - S/.

m2 56.38 48.13 2,713.57 S/. - S/.
kg 803.17 6.85 5,501.71 S/. - S/.
- - - 67,207.98
- - - 67,207.98
MES 2 MES 3 MES 4 MES 5

1,742.71 S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

3,727.27 S/. - S/. - S/. -

6,346.50 S/. - S/. - S/. -

10,990.68 S/. - S/. - S/. -

22,893.54 S/. - S/. - S/. -

- S/. - S/. - S/. -

2,568.65 S/. - S/. - S/. -

3,572.97 S/. - S/. - S/. -

- S/. - S/. - S/. -

20,584.35 S/. - S/. - S/. -

14,426.03 S/. - S/. - S/. -

S/. - S/. - S/. -

2,742.33 S/. 1,371.16 S/. - S/. -

6,188.67 S/. - S/. - S/. -

8,201.45 S/. - S/. - S/. -

S/. 33,098.33
22,443.38 S/. 6,412.40 S/. - S/. -
54,900.31 S/. - S/. - S/. -

- S/. 1,893.35 S/. - S/. -

2,313.57 S/. - S/. -
5,501.71 S/. - S/. - S/. -
ITEM DESCRIPCION DE PARTIDAS

01.05.07.01.01 LOSA ALIGERADA - CONCRETO 210 kg/cm2

01.05.07.01.02 LOSA ALIGERADA.- ENCOFRADO Y DESENCOFRADO

01.05.07.01.03 LOSA ALIGERADA.- LADR. HUECO 15x30x30
01.05.07.01.04 LOSA ALIGERADA.- ACERO DE REFUERZO Fy=4200 kg/cm
01.05.08 CISTERNA SUBTERRANEO

01.05.08.01 CISTERNA, CONCRETO F'c=280 kg/cm2.

01.05.08.02 CISTERNA, ENCOFRADO Y DESENCOFRADO

01.05.08.03 CISTERNA, ACERO Fy=4200 kg/cm2

01.05.09 TANQUE ELEVADO

01.05.09.01 TANQUES ELEVADOS.- CONCRETO 210 kg/cm2

01.05.09.02 TANQUES ELEVADOS.- ENCOFRADO Y DESENCOFRADO

01.05.09.03 TANQUES ELEVADOS.- ACERO Fy=4,200 kg/cm2

01.06 VARIOS

01.06.01 JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E=1"

01.06.02 JUNTA DE DILATACION CON ESPUMA PLASTICA+JEBE MICROPOROSO

02 ARQUITECTURA
02.01 MUROS Y TABIQUES DE ALBAÑILERIA
02.01.01 MURO DE LADRILLO DE ARCILLA KK 18 HUECOS TIPO IV, ASENTADO CABEZA M

02.01.02 MURO DE LADRILLO DE ARCILLA KK 18 HUECOS TIPO IV, ASENTADO SOGA MEZ
02.02 REVOQUES ENLUCIDOS Y MOLDURAS
02.02.01 TARRAJEO PRIMARIO

02.02.01.01 TARRAJEO PRIMARIO O RAYADO CON C:A - 1:5, E=1.50 cm

02.02.02 TARRAJEO MEZCLA DE CEMENTO

02.02.02.01 TARRAJEO EN MUROS INTERIORES CON C:A-1:5 E=1.50 cm

02.02.02.02 TARRAJEO EN MUROS EXTERIORES CON C:A-1:5 E=1.50 cm
02.02.02.03 TARRAJEO EN COLUMNAS CON C:A- 1:5, E=1.50 cm

02.02.02.04 TARRAJEO EN COLUMNETAS DE CONCRETO CON C:A - 1.5, E=1.50cm

02.02.02.05 TARRAJEO EN VIGAS CON C:A-1:5, E=1.50 cm

02.02.02.06 TARRAJEO EN VIGUETAS CON C:A-1:5, E=1.50 cm

02.02.02.07 TARRAJEO CON IMPERMEABILIZANTE

02.02.02.08 TARRAJEO EN SOBRECIMIENTO CON C:A-1:5, E=1.50 cm

02.02.02.09 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS CON C:A-1:5, E=

02.02.03 BRUÑAS

02.02.03.01 BRUÑAS DE 1''

02.03 CIELORRASOS
02.03.01 CIELO RASO DE DRYWALL

02.03.02 TARRAJEO EN CIELORRASO CON C:A - 1:5 E=1.5 CM

02.04 PISOS Y PAVIMENTOS
 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

m3 63.86 339.47 21,678.55 S/. - S/.

m2 452.57 46.96 21,252.69 S/. - S/.
und 4,620.00 4.42 20,420.40 S/. - S/.
kg 579.90 6.65 3,856.34 S/. - S/.
- - - 7,819.25

m3 7.67 488.73 3,748.56 S/. - S/.

m2 18.24 37.35 681.26 S/. - S/.

kg 507.40 6.68 3,389.43 S/. - S/.

- - - 5,501.42

m3 5.50 447.63 2,461.97 S/. - S/.

m2 12.03 67.16 807.93 S/. - S/.

kg 334.06 6.68 2,231.52 S/. - S/.

- - - 4,583.88

m 64.40 13.20 850.08 S/. - S/.

m 263.50 14.17 3,733.80 S/. - S/.

- - - 534,780.16
- - - 52,693.53
m2 193.16 131.63 25,425.65 S/. - S/.
m2 293.14 93.02 27,267.88 S/. - S/.
- - - 84,609.15
- - - 4,404.42

m2 188.95 23.31 4,404.42 S/. - S/.

- - - 75,712.67

m2 488.71 31.98 15,628.95 S/. - S/.

m2 281.71 33.26 9,369.67 S/. - S/.
m2 299.17 33.26 9,950.39 S/. - S/.
m2 139.04 33.26 4,624.47 S/. - S/.
m2 470.03 34.53 16,230.14 S/. - S/.
m2 56.38 34.53 1,946.80 S/. - S/.
m2 265.58 39.52 10,495.72 S/. - S/.
m2 166.40 29.69 4,940.42 S/. - S/.
m2 171.03 14.77 2,526.11 S/. - S/.
- - - 4,492.06

m 423.38 10.61 4,492.06 S/. - S/.

- - - 23,786.42
m2 450.13 40.17 18,081.72 S/. - S/.

m2 165.21 34.53 5,704.70 S/. - S/.

- - - 89,088.41
MES 2 MES 3 MES 4 MES 5

- S/. 21,678.55 S/. - S/. -

3,036.10 S/. 18,216.59 S/. - S/. -
20,420.40 S/. - S/. - S/. -
3,856.34 S/. - S/. - S/. -

3,748.56 S/. - S/. - S/. -

681.26 S/. - S/. - S/. -

3,389.43 S/. - S/. - S/. -

- S/. 2,461.97 S/. - S/. -

- S/. 807.93 S/. - S/. -

- S/. 2,231.52 S/. - S/. -

- S/. 850.08 S/. - S/. -

- S/. 3,733.80 S/. - S/. -

25,425.65 S/. - S/. - S/. -

27,267.88 S/. - S/. - S/. -

4,404.42 S/. - S/. -

- S/. 15,628.95 S/. - S/. -

- S/. 9,369.67 S/. - S/. -
- S/. 9,950.39 S/. - S/. -
- S/. 4,624.47 S/. - S/. -
- S/. 16,230.14 S/. - S/. -
- S/. 1,946.80 S/. - S/. -
- S/. 10,495.72 S/. - S/. -
- S/. 4,940.42 S/. - S/. -
- S/. 2,526.11 S/. - S/. -

- S/. 4,492.06 S/. - S/. -

- S/. 18,081.72 S/. - S/. -

- S/. 5,704.70 S/. - S/. -

ITEM DESCRIPCION DE PARTIDAS

02.04.01 CONTRAPISOS

02.04.01.01 CONTRAPISO DE 48mm ACABADO FROTACHADO MEZCLA 1:5

02.04.02 PISOS
02.04.02.01 MACHIHEMBRADO MAD.1"x4" DURMIENTE 2"x 3"
02.04.02.02 PISO DE CERAMICO ANTIDESLIZANTE DE 0.30X0.30m

02.04.02.03 PISO DE CEMENTO PULIDO E=1.50 cm

02.04.03 PATIOS Y VEREDAS

02.04.03.01 PATIOS Y VEREDAS CONCRETO 175 KG/CM2 E=4" FROT. Y BRUÑADO

02.05 ZOCALOS Y CONTRAZOCALOS

02.05.01 CONTRAZOCALOS
02.05.01.01 CONTRAZOCALO DE MACHIHEMBRADO MAD.1"x4" DURMIENTE 2"x 3"

02.05.01.02 CONTRAZOCALO DE CERAMICO ANTIDESLIZANTE H=0.10M

02.05.01.03 CONTRAZOCALO DE CEMENTO PULIDO S/COLOREAR H=0.10M

02.05.01.04 CONTRAZOCALO DE CEMENTO PULIDO S/COLOREAR H=0.30M

02.05.02 ZOCALOS
02.05.02.01 ZOCALO DE CERAMICO ANTIDESLIZANTE DE 0.30X0.30m
02.06 COBERTURAS
02.06.01 COBERTURA TEJA ANDINA DE FIBROCEMENTO
02.06.02 CORREAS DE MADERA TORNILLO 2"x1"

02.06.03 CUMBRERA ARTICULADA DE TEJA ANDINA ETERNIT

02.07 CARPINTERIA DE MADERA

02.07.01 PUERTAS
02.07.01.01 PUERTAS DE MADERA APANELADA e=19mm, - EST. MADERA CEDRO 2"X4" m2

02.07.01.02 PUERTA CUBICULO SS.HH. MELAMINE Y PERF. ALUMINIO

02.08 CARPINTERIA DE ALUMINIO
02.08.01 VENTANAS

02.08.01.01 VENTANA DE ESTRUCTURA DE ALUMNIO, DE CRISTAL TEMPLADO INCOLORO

02.08.02 DIVISIONES

02.08.02.01 TABIQUERIA CUBICULO SS.HH. MELAMINE Y PERF. ALUMINIO

02.08.03 ESCALERA DE GATO
02.08.03.01 ESCALERA GATO, TUBO F.G. 1 1/2" Y 1" TQE. ELEVADO

02.08.03.02 ESCALERA GATO EMPOTRADA DE ALUMINIO P/CISTERNA

02.08.04 ELEMENTOS METALICOS ESPECIALES

02.08.04.01 MARCO Y TAPA DE FIERRO .80x.80m P/TQUE CISTERNA

02.09 CERRAJERIA

02.09.01 BISAGRAS

02.09.01.01 BISAGRA CAPUCHINA ACERO ALUMINIZADO 3 1/2" PZA

02.09.02 CERRADURAS

02.09.02.01 CERRADURA DE PALANCA CON MANIJAS PARA PUERTA DE MADERA

02.09.03 ACCESORIOS DE CIERRE

ITEM DESCRIPCION DE PARTIDAS

02.09.03.01 CERROJO DE PASADOR DE ACERO ZINCADO 2"

02.10 PINTURA
02.10.01 EN MUROS, CIELORRASO, VIGAS
02.10.01.01 PINTURA EN MUROS INTERIORES CON LATEX LAVABLE
02.10.01.02 PINTURA EN MUROS EXTERIORES CON LATEX LAVABLE

02.10.01.03 PINTURA EN COLUMNAS CON LATEX LAVABLE

02.10.01.04 PINTURA EN VIGAS CON LATEX LAVABLE

02.10.01.05 PINTURA EN CIELORRASO C/LATEX LAVABLE

02.10.01.06 PINTURA EN SOBRECIMIENTO CON LATEX LAVABLE

02.10.01.07 PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CEMENTO H=0.10
02.10.01.08 PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CEMENTO H=0.30

02.10.02 EN CARPINTERIA DE MADERA

02.10.02.01 PINTURA BARNIZ EN CARPINTERIA DE MADERA

02.11 VARIOS

02.11.01 SEÑALIZACION Y SEGURIDAD

02.11.01.01 SUMINISTRO E INSTALACION DE SEÑALES DE SEGURIDAD, ADVERTENCIA Y/O
02.11.02 FLETE
02.11.02.01 FLETE TERRESTRE
03 INSTALACIONES SANITARIAS

03.01 APARATOS SANITARIOS Y ACCESORIOS

03.01.01 SUMINISTRO E INSTALACION DE APARATOS SANITARIOS

03.01.01.01 SUM. E INST. INODORO NOVARA FLUX BLANCA/INC ACCESORIOS

03.01.01.02 SUM. E INST. INODORO TANQUE BAJO DE LOSA NIÑO (NAC. BLANCO)

03.01.01.03 SUM. E INST. LAVATORIO OVALIN BLANCO INC/ACCESORIOS

03.01.01.04 SUM. E INST. LAVATORIO DE LOSA BLANCA TIPO OVALIN P/NIÑOS C/GRIFERIA
03.01.01.05 SUM. E INST. LAVATORIO ARTICO BLANCO INC/ACCESORIOS

03.01.01.06 SUM. E INST. URINARIO CADET BLANCO INC/ACCESORIOS

03.01.01.07 SUM. E INST. URINARIO DE LOSA BLANCO TIPO BAMBI P/NIÑOS

03.01.02 SUMINISTRO E INSTALACION DE ACCESORIOS

03.01.02.01 SUM. E INST. FLUXÓMETRO PARA URINARIO DESCARGA INDIRECTA CON PALA
03.01.02.02 SUM. E INST. FLUXÓMETRO PARA URINARIO BAMBI DESCARGA INDIRECTA CO

03.01.02.03 SUM. E INST. GRIFERIA CON TEMPORIZADOR PARA LAVATORIO OVALIN

03.01.02.04 SUM. E INST. GRIFERIA CON TEMPORIZADOR PARA LAVATORIO OVALIN P/NIÑO

03.01.02.05 SUM. E INST. GRIFERIA CON TEMPORIZADOR PARA LAVATORIO ARTICO

03.01.02.06 SUM. E INST. FLUXÓMETRO P/INODORO DESCARGA DIRECTA C/BRIDA

03.01.02.07 SUM. E INST. FLUXÓMETRO P/INODORO NIÑOS DESCARGA DIRECTA C/BRIDA

03.01.02.08 SUM. E INST. DISPENSADOR DE JABON LIQUIDO

03.01.02.09 SUM. E INST. DISPENSADOR DE PAPEL HIGIENICO

03.01.02.10 SUM. E INST. PAPELERA DE PLASTICO 10L

03.01.02.11 SUM. E INST. LAVADERO UNA POZA CON ESCURRIDERA DE ACERO INOXIDABL
 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

- - - 14,720.47

m2 445.40 33.05 14,720.47 S/. - S/.

- - - 39,249.11
m2 344.68 92.99 32,051.79 S/. - S/.
m2 104.04 67.95 7,069.52 S/. - S/.

m2 5.61 22.78 127.80 S/. - S/.

- - - 35,118.83
m2 225.54 155.71 35,118.83 S/. - S/.

- - - 30,477.97
- - - 9,253.45
m 270.35 20.66 5,585.43 S/. - S/.

m 29.00 35.71 1,035.59 S/. - S/.

m 9.83 18.57 182.54 S/. - S/.

m 177.40 13.81 2,449.89 S/. - S/.

- - - 21,224.52
m2 247.95 85.60 21,224.52 S/. - S/.
- - - 64,709.21
m2 756.79 49.55 37,498.94 S/. - S/.
m 972.30 25.09 24,395.01 S/. - S/.

m 78.05 36.07 2,815.26 S/. - S/.

- - - 44,692.36

- - - 44,692.36
m2 93.80 421.98 39,581.72 S/. - S/.

m2 8.40 608.41 5,110.64 S/. - S/.

- - - 64,924.12
- - - 53,607.78

m2 140.57 381.36 53,607.78 S/. - S/.

- - - 10,245.93

m2 26.24 390.47 10,245.93 S/. - S/.

- - - 730.21
m 6.74 90.38 609.16 S/. - S/.

und 1.00 121.05 121.05 S/. - S/.

- - - 340.20

und 2.00 170.10 340.20 S/. - S/.

- - - 3,509.66

- - - 792.12

pza 84.00 9.43 792.12 S/. - S/.

- - - 2,529.24

pza 28.00 90.33 2,529.24 S/. - S/.

- - - 188.30
 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

pza 14.00 13.45 188.30 S/. - S/.

- - - 36,451.80
- - - 33,929.52
m2 488.71 13.32 6,509.62 S/. - S/.
m2 281.71 15.57 4,386.22 S/. - S/.

m2 438.21 18.96 8,308.46 S/. - S/.

m2 526.41 15.95 8,396.24 S/. - S/.

m2 165.21 15.70 2,593.80 S/. - S/.

m2 166.40 13.32 2,216.45 S/. - S/.

m 9.83 8.32 81.79 S/. - S/.
m 177.40 8.10 1,436.94 S/. - S/.

- - - 2,522.28
m2 93.80 26.89 2,522.28 S/. - S/.

- - - 39,837.53 S/. - S/.

- - - 471.90 S/. - S/.

und 39.00 12.10 471.90 S/. - S/.
- - - 39,365.63 S/. - S/.
glb 1.00 39,365.63 39,365.63 S/. 39,365.63 S/.
- - - 71,582.04 S/. - S/.

- - - 32,422.17 S/. - S/.

- - - 10,630.71 S/. - S/.

und 5.00 247.83 1,239.15 S/. - S/.

und 13.00 325.89 4,236.57 S/. - S/.

und 4.00 154.43 617.72 S/. - S/.

und 12.00 248.81 2,985.72 S/. - S/.
und 4.00 154.43 617.72 S/. - S/.

und 1.00 258.95 258.95 S/. - S/.

und 3.00 224.96 674.88 S/. - S/.

- - - 21,791.46 S/. - S/.

und 1.00 635.63 635.63 S/. - S/.
und 3.00 269.56 808.68 S/. - S/.

und 4.00 133.84 535.36 S/. - S/.

und 12.00 93.88 1,126.56 S/. - S/.

und 4.00 133.84 535.36 S/. - S/.

und 5.00 680.78 3,403.90 S/. - S/.

und 13.00 680.78 8,850.14 S/. - S/.

und 12.00 78.68 944.16 S/. - S/.

und 18.00 127.88 2,301.84 S/. - S/.

und 18.00 33.52 603.36 S/. - S/.

pza 1.00 114.65 114.65 S/. - S/.

MES 2 MES 3 MES 4 MES 5

14,720.47 S/. - S/. - S/. -

32,051.79 S/. - S/. - S/. -

7,069.52 S/. - S/. - S/. -

127.80 S/. - S/. - S/. -

35,118.83 S/. - S/. - S/. -

2,234.17 S/. 3,351.26 S/. - S/. -

621.35 S/. 414.24 S/. - S/. -

182.54 S/. - S/. - S/. -

2,449.89 S/. - S/. - S/. -

7,959.20 S/. 13,265.33 S/. - S/. -

- S/. 37,498.94 S/. - S/. -

- S/. 24,395.01 S/. - S/. -

- S/. 2,815.26 S/. - S/. -

- S/. 39,581.72 S/. - S/. -

- S/. 5,110.64 S/. - S/. -

- S/. 53,607.78 S/. - S/. -

- S/. 10,245.93 S/. - S/. -

- S/. 609.16 S/. - S/. -

- S/. 121.05 S/. - S/. -

- S/. 340.20 S/. - S/. -

- S/. 792.12 S/. - S/. -

- S/. 2,529.24 S/. - S/. -

MES 2 MES 3 MES 4 MES 5

- S/. 188.30 S/. - S/. -

- S/. 6,509.62 S/. - S/. -

- S/. 3,289.67 S/. 1,096.56 S/. -

- S/. 8,308.46 S/. - S/. -

- S/. 8,396.24 S/. - S/. -

- S/. 2,593.80 S/. - S/. -

- S/. 2,216.45 S/. - S/. -

- S/. 81.79 S/. - S/. -
- S/. 1,436.94 S/. - S/. -

- S/. 2,522.28 S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. 471.90 S/. - S/. -
- S/. - S/. - S/. -
- S/. - S/. - S/. -
- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. 1,239.15 S/. - S/. -

- S/. 4,236.57 S/. - S/. -

- S/. 617.72 S/. - S/. -

- S/. 2,985.72 S/. - S/. -
- S/. 617.72 S/. - S/. -

- S/. 258.95 S/. - S/. -

- S/. 674.88 S/. - S/. -

- S/. - S/. 83.18 S/. 1,064.57

- S/. 635.63 S/. - S/. -
- S/. 808.68 S/. - S/. -

- S/. 535.36 S/. - S/. -

- S/. 1,126.56 S/. - S/. -

- S/. 535.36 S/. - S/. -

- S/. 3,403.90 S/. - S/. -

- S/. 8,850.14 S/. - S/. -

- S/. 944.16 S/. - S/. -

- S/. 2,301.84 S/. - S/. -

- S/. 603.36 S/. - S/. -

- S/. 114.65 S/. - S/. -

ITEM DESCRIPCION DE PARTIDAS

03.01.02.12 SUM. E INST. PORTA ROLLO DE LOZA EMPOTRADO

03.01.02.13 SUM. E INST. AGARRADERA DE ACERO INOXIDABLE PARA DISCAPACITADOS

03.01.02.14 SUM. E INST. DUCHA CROMADO
03.01.02.15 SUM. E INST. ESPEJO PULIDO CON MARCO METALICO PULIDO 1.00x0.8m
03.02 SISTEMA DE AGUA FRIA

03.02.01 SALIDAS DE AGUA FRIA

03.02.01.01 SALIDA DE AGUA FRIA PVC C-10 Ø 1/2"

03.02.02 REDES DE DISTRIBUCION

03.02.02.01 TUBERIA PVC-SAP C-10 DE 1/2 "

03.02.02.02 TUBERIA PVC-SAP C-10 DE 3/4 "
03.02.02.03 TUBERIA PVC-SAP C-10 DE 1"

03.02.03 REDES DE ALIMENTACION

03.02.03.01 EXCAVACION Y RELLENO, INC MATERIAL

03.02.03.02 ELIMINACION DE MATERIAL EXCEDENTE

03.02.04 ACCESORIOS DE REDES DE AGUA

03.02.04.01 CODO PVC-SAP 1/2"X90°
03.02.04.02 TEE PVC-SAP 1/2"
03.02.04.03 REDUCCION PVC 3/4" - 1/2"
03.02.04.04 UNION UNIVERSAL PVC 1/2"

03.02.04.05 ADAPTADOR PVC 1/2"

03.02.04.06 CODO PVC-SAP 3/4"X90°

03.02.04.07 TEE PVC-SAP 3/4"

03.02.04.08 REDUCCION PVC-SAP 1" - 3/4"

03.02.04.09 CODO PVC-SAP C-10 DE 1"X90°

03.02.04.10 TEE PVC-SAP C-10 DE 1"
03.02.05 VALVULAS

03.02.05.01 VÁLVULA COMPUERTA PVC 1/2"

03.02.05.02 VÁLVULA COMPUERTA PVC 3/4"

03.02.05.03 VÁLVULA COMPUERTA PVC 1"

03.02.06 OTROS AGUA
03.02.06.01 CONEXION DOMICILIARIA DE AGUA INC/ROTURA Y REPOSICION DE VEREDA

03.02.06.02 PRUEBA HIDRAULICA DE AGUA POTABLE TUB. PVC 1/2"-3/4"

03.03 SISTEMA DE DESAGUE Y VENTILACION

03.03.01 SALIDA DE DESAGUE

03.03.01.01 SALIDA DE DESAGUE DE 4"

03.03.01.02 SALIDA DE DESAGUE DE 2"

03.03.01.03 SALIDA DE VENTILACIÓN DE 2"

03.03.02 RED DE DESAGUE

03.03.02.01 TUBERIA PVC SAP 2"

03.03.02.02 TUBERIA PVC SAP 4"

ITEM DESCRIPCION DE PARTIDAS

03.03.03 REDES COLECTORAS

03.03.03.01 EXCAVACION Y RELLENO, INC MATERIAL

03.03.03.02 ELIMINACION DE MATERIAL EXCEDENTE
03.03.04 ADITAMENTOS VARIOS
03.03.04.01 SUMIDERO DE BRONCE DE 2"

03.03.04.02 REGISTROS DE BRONCE 4"

03.03.04.03 REGISTROS DE BRONCE 2"

03.03.04.04 SOMBRERO DE VENTILACION PVC 2"

03.03.05 ACCESORIOS DE DESAGUE

03.03.05.01 CODO PVC-SAP 2"X45º
03.03.05.02 CODO PVC-SAP 2"X90º

03.03.05.03 CODO PVC-SAP 4"X45º

03.03.05.04 CODO PVC-SAP 4"X90º

03.03.05.05 TEE PVC-SAP DE 2"

03.03.05.06 YEE PVC-SAP DE 2"

03.03.05.07 YEE PVC SAP DE 4"
03.03.05.08 YEE PVC SAP CON REDUCCION DE 4" A 2"
03.03.06 CAMARA DE INSPECCIÓN
03.03.06.01 CAJA DE REGISTRO DE DESAGUE 12" X 24" CON TAPA DE CONCRETO

03.03.07 OTROS DESAGUE

03.03.07.01 CONEXION A LA RED DE DESAGUE EXISTENTE INC/ROTURA Y REPOSICION DE

03.03.07.02 PRUEBA HIDRAULICA DE DESAGUE PVC 2"-4"

03.04 SISTEMA DE DESAGUE PLUVIAL

03.04.01 RED PLUVIAL

03.04.01.01 TUBERIA PVC SAL PARA LLUVIA D=3"
03.04.02 ACCESORIOS DE DESAGUE PLUVIAL

03.04.02.01 CODO PVC SAP 3" x 90º

03.04.03 REDES COLECTORAS

03.04.03.01 EXCAVACION Y RELLENO, INC MATERIAL

03.04.03.02 ELIMINACION DE MATERIAL EXCEDENTE
03.05 TANQUE CISTERNA Y TANQUE ELEVADO

03.05.01 SISTEMA DE AGUA FRIA

03.05.01.01 ALMACENAMIENTO DE AGUA

03.05.01.01.01 TUBERIA PVC-SAP C-10 DE 1"

03.05.01.01.02 TUBERIA PVC-SAP C-10 DE 3/4 "

03.05.01.01.03 TUBERIA PVC-SAP C-10 DE 2"

03.05.01.02 ACCESORIOS DE ALMACENAMIENTO DE AGUA

03.05.01.02.01 CODO PVC-SAP C-10 DE 1"X90°

03.05.01.02.02 CODO PVC-SAP 3/4"X90°

03.05.01.02.03 CODO PVC-SAP C-10 DE 2"X90°

 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

und 1.00 55.64 55.64 S/. - S/.

m 6.00 68.20 409.20 S/. - S/.

pza 1.00 58.18 58.18 S/. - S/.
und 12.00 117.40 1,408.80 S/. - S/.
- - - 12,706.55

- - - 1,790.04

pto 42.00 42.62 1,790.04 S/. - S/.

- - - 5,297.20

m 91.67 15.46 1,417.22 S/. - S/.

m 110.80 28.95 3,207.66 S/. - S/.
m 4.73 142.14 672.32 S/. - S/.

- - - 1,190.73 S/. - S/.

m3 24.86 41.72 1,037.16 S/. - S/.

m3 4.97 30.90 153.57 S/. 153.57 S/.

- - - 2,425.40 S/. - S/.

und 54.00 10.87 586.98 S/. 586.98 S/.
und 34.00 10.90 370.60 S/. 370.60 S/.
und 14.00 29.79 417.06 S/. 417.06 S/.
und 14.00 10.58 148.12 S/. 148.12 S/.

und 14.00 29.03 406.42 S/. 406.42 S/.

und 28.00 10.95 306.60 S/. 306.60 S/.

und 8.00 11.64 93.12 S/. 93.12 S/.

und 2.00 29.79 59.58 S/. 59.58 S/.

und 2.00 10.62 21.24 S/. 21.24 S/.

und 1.00 15.68 15.68 S/. 15.68 S/.
- - - 448.15 S/. - S/.

und 12.00 28.21 338.52 S/. 338.52 S/.

und 1.00 42.70 42.70 S/. 42.70 S/.

und 1.00 66.93 66.93 S/. 66.93 S/.

- - - 1,555.03
glb 1.00 625.69 625.69 S/. - S/.

m 202.47 4.59 929.34 S/. - S/.

- - - 16,747.33

- - - 2,715.26

pto 18.00 47.79 860.22 S/. - S/.

pto 24.00 42.16 1,011.84 S/. - S/.

pto 20.00 42.16 843.20 S/. - S/.

- - - 5,440.23 S/. - S/.

m 102.62 23.88 2,450.57 S/. - S/.

m 101.31 29.51 2,989.66 S/. 2,989.66 S/.

 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

- - - 1,171.99

m3 24.47 41.72 1,020.89 S/. 1,020.89 S/.

m3 4.89 30.90 151.10 S/. 151.10 S/.
- - - 2,061.84 S/. - S/.
und 13.00 33.67 437.71 S/. - S/.

und 10.00 64.39 643.90 S/. - S/.

und 13.00 43.11 560.43 S/. - S/.

und 20.00 20.99 419.80 S/. - S/.

- - - 1,893.35 S/. - S/.

und 21.00 8.86 186.06 S/. 186.06 S/.
und 20.00 8.86 177.20 S/. 177.20 S/.

und 26.00 16.09 418.34 S/. 418.34 S/.

und 15.00 14.30 214.50 S/. 214.50 S/.

und 12.00 9.72 116.64 S/. 116.64 S/.

und 21.00 10.57 221.97 S/. 221.97 S/.

und 23.00 16.37 376.51 S/. 376.51 S/.
und 13.00 14.01 182.13 S/. 182.13 S/.
- - - 2,116.26 S/. - S/.
und 9.00 235.14 2,116.26 S/. 2,116.26 S/.

- - - 1,348.40

glb 1.00 1,185.26 1,185.26 S/. - S/.

m 203.93 0.80 163.14 S/. - S/.

- - - 3,071.67 S/. - S/.

- - - 939.37
m 90.76 10.35 939.37 S/. - S/.
- - - 1,003.84 S/. - S/.

und 32.00 31.37 1,003.84 S/. - S/.

- - - 1,128.46

m3 23.56 41.72 982.92 S/. 982.92 S/.

m3 4.71 30.90 145.54 S/. 145.54 S/.
- - - 6,634.32

- - - 6,438.49
- - - 3,327.66

m 16.83 142.14 2,392.22 S/. - S/.

m 14.24 28.95 412.25 S/. - S/.

m 13.83 37.83 523.19 S/. - S/.

- - - 536.67
und 11.00 10.62 116.82 S/. - S/.

und 6.00 10.95 65.70 S/. - S/.

und 5.00 16.81 84.05 S/. - S/.

MES 2 MES 3 MES 4 MES 5

- S/. 55.64 S/. - S/. -

- S/. 409.20 S/. - S/. -

- S/. 58.18 S/. - S/. -
- S/. 1,408.80 S/. - S/. -

1,790.04 S/. - S/. - S/. -

1,417.22 S/. - S/. - S/. -

3,207.66 S/. - S/. - S/. -
672.32 S/. - S/. - S/. -

- S/. - S/. - S/. -

1,037.16 S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -
- S/. - S/. - S/. -
- S/. - S/. - S/. -
- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -
- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. 625.69 S/. - S/. -

- S/. 929.34 S/. - S/. -

860.22 S/. - S/. - S/. -

1,011.84 S/. - S/. - S/. -

843.20 S/. - S/. - S/. -

- S/. - S/. - S/. -

2,450.57 S/. - S/. - S/. -

- S/. - S/. - S/. -

MES 2 MES 3 MES 4 MES 5

- S/. - S/. - S/. -

- S/. - S/. - S/. -
- S/. - S/. - S/. -
437.71 S/. - S/. - S/. -

643.90 S/. - S/. - S/. -

560.43 S/. - S/. - S/. -

419.80 S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -
- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -
- S/. - S/. - S/. -
- S/. - S/. - S/. -
- S/. - S/. - S/. -

- S/. 1,185.26 S/. - S/. -

- S/. 163.14 S/. - S/. -

- S/. - S/. - S/. -

939.37 S/. - S/. - S/. -

- S/. - S/. - S/. -

1,003.84 S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

2,392.22 S/. - S/. - S/. -

412.25 S/. - S/. - S/. -

523.19 S/. - S/. - S/. -

116.82 S/. - S/. - S/. -

65.70 S/. - S/. - S/. -

84.05 S/. - S/. - S/. -

ITEM DESCRIPCION DE PARTIDAS

03.05.01.02.04 TEE PVC-SAP C-10 DE 1"

03.05.01.02.05 TEE PVC-SAP 3/4"

03.05.01.02.06 TEE PVC-SAP 2"
03.05.01.02.07 REDUCCION PVC-SAP 1" - 3/4"
03.05.01.02.08 UNION UNIVERSAL PVC 1"

03.05.01.02.09 UNION UNIVERSAL PVC 3/4"

03.05.01.02.10 UNION UNIVERSAL PVC 2"

03.05.01.03 VALVULAS Y LLAVES

03.05.01.03.01 VALVULA DE 2"

03.05.01.03.02 VALVULA CHECK DE BRONCE 3/4"
03.05.01.03.03 VALVULA CHECK DE BRONCE 1"

03.05.01.03.04 VALVULA DE PIE DE BRONCE 1" C/CANASTILLA

03.05.01.04 PIEZAS VARIOS

03.05.01.04.01 CAJA DE VALVULA BYPASS DE CONCRETO INC/ TAPA METALICA SANITARIA

03.05.01.04.02 CAJA DE REBOSE C/REJILLA DE FIERRO

03.05.01.04.03 BRIDA ROMPE AGUA
03.05.01.04.04 JUNTA WATER STOP 8"
03.05.01.04.05 SOPORTE METALICO
03.05.02 DESAGUE Y VENTILACION

03.05.02.01 SALIDA DE DESAGUE Y VENTILACION

03.05.02.01.01 SALIDA DE DESAGUE DE 2"

03.05.02.02 PIEZAS VARIOS

03.05.02.02.01 PRUEBA HIDRAULICA DE AGUA POTABLE TUB. PVC 3/4"-1"

03.05.02.02.02 PRUEBA HIDRAULICA DE DESAGUE PVC 2"

04 INSTALACIONES ELECTRICAS
04.01 CONEXION A LA RED EXTERNA DE MEDIDORES

04.01.01 CONEXION A RED EXISTENTE

04.01.02 CAJA PORTAMEDIDOR MONOFASICO

04.01.03 MURETE PARA MEDIDOR MONOFASICO

04.02 SALIDAS PARA ALUMBRADO, TOMACORRIENTES, FUERZA
04.02.01 SALIDAS PARA ALUMBRADO

04.02.01.01 SALIDA DE CENTROS DE LUZ EN TECHO

04.02.02 SALIDAS PARA TOMACORRIENTE

04.02.02.01 SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA

04.02.02.02 SALIDA P/LUZ DE EMERGENCIA CON BATERIA PVC-L (MT), INC TOMACORRIENT

04.02.02.03 SALIDA PARA LUCES ESTROBOSCOPICAS Y SIRENA

04.02.03 SALIDAS PARA INTERRUPTORES

04.02.03.01 SALIDA INTERRUPTOR DE 01 GOLPE

04.02.03.02 SALIDA INTERRUPTOR DE 02 GOLPES

04.03 CONDUCTOS Y TUBERIAS

04.03.01 TUBERIA PVC - SAP ELECTRICAS DE 20 MM

04.03.02 TUBERIA PVC - SAP ELECTRICAS DE 25 MM

04.03.03 TUBERIA PVC -SAP ELECTRICAS DE 50 MM
04.04 CONDUCTORES Y CABLES
04.04.01 CONDUCTOR ELECTRICO TIPO LSOH-2.5 MM2

04.04.02 CONDUCTOR ELECTRICO TIPO LSOH-4 MM2

04.04.03 CONDUCTOR DE COBRE 2-1 x 6.0mm2 (No Humo Tox.)(L,N) + 1x4.0mm2(T) - 25mm
04.04.04 CONDUCTOR DE COBRE 2-1 x 4.0mm2 (No Humo Tox.)(L,N) + 1x2.5mm2(T) - 25mm

04.04.05 CONDUCTOR DE COBRE 2-1x10mm2-N2XOH + 1x10mm2; PVC-P Ø 50mm

04.04.06 CONDUCTOR NYY 3x6 mm2, PARA ILUMINACION DE FAROLAS
04.05 SISTEMAS DE CONDUCTOS

04.05.01 BUZÓN DE 0.50x0.80x0.60m - CONCRETO f´c=175 kg/cm²

04.05.02 EXCAVACION Y RELLENO, INC MATERIAL

04.05.03 ELIMINACION DE MATERIAL EXCEDENTE

04.06 CAJAS DE PASE

04.06.01 CAJA DE PASE 100X55X50
04.07 TABLEROS ELECTRICOS
04.07.01 TABLEROS GENERALES
04.07.01.01 TABLERO ELECTRICO GENERAL DE 16 POLOS

04.07.02 TABLEROS DE DISTRIBUCION

04.07.02.01 TABLERO ELECTRICO DE DISTRIBUCION DE 12 POLOS

04.08 SISTEMA DE PUESTA A TIERRA Y PARARRAYOS

04.08.01 MALLA A TIERRA 5 ohm

04.08.02 PARARRAYO TIPO IONIZANTE

04.08.03 POZO A TIERRA PARA PARARRAYO
04.09 ARTEFACTOS ELECTRICOS

04.09.01 LUMINARIA LED DE 600X600 48W 3500LM

04.09.02 LUMINARIA LED DE 250X250 18W 3200LM

04.09.03 LUMINARIA DOWNLIGHT SLIM LED DE 18W 1200LM

04.09.04 LUMINARIA DE EMERGENCIA (DUAL LIGHT LEL/1 H)
04.09.05 SUM. E INSTALACION DE IZADO DE POSTES TUBO NEGRO METALICA MAS LAMP

04.10 PRUEBAS ELECTRICAS FINALES

04.10.01 PRUEBAS DE AISLAMIENTO

04.10.02 PRUEBAS DE RESISTIVIDAD DE PUESTA A TIERRA

04.10.03 PRUEBAS DE CONTINUIDAD DE INSTALACIONES INTERIORES

04.10.04 PRUEBA DE OPERATIVIDAD Y PUESTA EN SERVICIO

04.11 SISTEMA CONTRA INCENDIO Y PARLANTE

04.11.01 SALIDA DE SISTEMA CONTRA INCENDIOS Y PARLANTES

04.11.01.01 SALIDA PARA PULSADOR MANUAL DE SISTEMA CONTRAINCENDIOS

04.11.01.02 SALIDA PARA CENTRAL CONTRAINCENDIOS

 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

und 1.00 15.68 15.68 S/. - S/.

und 2.00 11.64 23.28 S/. - S/.

und 3.00 19.43 58.29 S/. - S/.
und 1.00 29.79 29.79 S/. - S/.
und 1.00 24.58 24.58 S/. - S/.

und 2.00 29.62 59.24 S/. - S/.

und 2.00 29.62 59.24 S/. - S/.

- - - 483.82 S/. - S/.

und 1.00 163.93 163.93 S/. - S/.

und 2.00 79.98 159.96 S/. - S/.
und 1.00 66.17 66.17 S/. - S/.

und 1.00 93.76 93.76 S/. - S/.

- - - 2,090.34

und 1.00 118.80 118.80 S/. - S/.

und 1.00 214.16 214.16 S/. - S/.

pza 2.00 35.24 70.48 S/. - S/.
m 8.20 33.84 277.49 S/. - S/.
m 44.90 31.39 1,409.41 S/. - S/.
- - - 195.83

- - - 42.16

pto 1.00 42.16 42.16 S/. - S/.

- - - 153.67
m 31.07 4.59 142.61 S/. - S/.

m 13.83 0.80 11.06 S/. - S/.

- - - 220,997.15
- - - 575.88

und 1.00 76.63 76.63 S/. - S/.

und 1.00 418.25 418.25 S/. - S/.

und 1.00 81.00 81.00 S/. - S/.

- - - 9,582.18
- - - 5,150.54

pto 106.00 48.59 5,150.54 S/. - S/.

- - - 2,785.80

pto 45.00 55.86 2,513.70 S/. - S/.

pto 4.00 54.06 216.24 S/. - S/.

pto 1.00 55.86 55.86 S/. - S/.

- - - 1,645.84
pto 31.00 46.48 1,440.88 S/. - S/.

pto 4.00 51.24 204.96 S/. - S/.

- - - 15,451.82
m 494.43 15.66 7,742.77 S/. - S/.

m 394.56 16.58 6,541.80 S/. - S/.

m 56.28 20.74 1,167.25 S/. - S/.
- - - 127,331.77 S/. - S/.
m 354.39 204.71 72,547.18 S/. - S/.

m 173.60 283.11 49,147.90 S/.

m 129.76 16.28 2,112.49 S/. - S/.

m 96.78 12.81 1,239.75 S/. - S/.

m 65.55 23.39 1,533.21 S/.

m 178.02 4.22 751.24 S/. - S/.
- - - 2,921.48

und 8.00 216.16 1,729.28 S/. - S/.

m3 24.11 41.72 1,005.87 S/. 1,005.87 S/.

m3 6.03 30.90 186.33 S/. 186.33 S/.

- - - 715.68
und 24.00 29.82 715.68 S/. - S/.
- - - 4,554.48
- - - 644.49
und 1.00 644.49 644.49 S/. - S/.

- - - 3,909.99

und 7.00 558.57 3,909.99 S/. - S/.

- - - 17,601.34
glb 1.00 1,316.27 1,316.27 S/. - S/.

und 1.00 14,753.47 14,753.47 S/. - S/.

glb 1.00 1,531.60 1,531.60 S/. - S/.
- - - 24,134.73

und 53.00 94.89 5,029.17 S/. - S/.

und 7.00 42.24 295.68 S/. - S/.

und 34.00 48.58 1,651.72 S/. - S/.

und 4.00 89.54 358.16 S/. - S/.
und 14.00 1,200.00 16,800.00 S/. - S/.

- - - 123.90 S/. - S/.

und 1.00 27.66 27.66 S/. - S/.

und 1.00 33.32 33.32 S/. - S/.

und 1.00 26.74 26.74 S/. - S/.

glb 1.00 36.18 36.18 S/. - S/.

- - - 7,349.28
- - - 985.01

pto 1.00 22.70 22.70 S/. - S/.

pto 1.00 23.62 23.62 S/. - S/.

MES 2 MES 3 MES 4 MES 5

15.68 S/. - S/. - S/. -

23.28 S/. - S/. - S/. -

58.29 S/. - S/. - S/. -
29.79 S/. - S/. - S/. -
24.58 S/. - S/. - S/. -

59.24 S/. - S/. - S/. -

59.24 S/. - S/. - S/. -

- S/. - S/. - S/. -

163.93 S/. - S/. - S/. -

159.96 S/. - S/. - S/. -
66.17 S/. - S/. - S/. -

93.76 S/. - S/. - S/. -

118.80 S/. - S/. - S/. -

214.16 S/. - S/. - S/. -

70.48 S/. - S/. - S/. -
277.49 S/. - S/. - S/. -
1,409.41 S/. - S/. - S/. -

42.16 S/. - S/. - S/. -

142.61 S/. - S/. - S/. -

11.06 S/. - S/. - S/. -

- S/. 76.63 S/. - S/. -

- S/. 418.25 S/. - S/. -

- S/. 81.00 S/. - S/. -

5,150.54 S/. - S/. - S/. -

2,513.70 S/. - S/. - S/. -

216.24 S/. - S/. - S/. -

55.86 S/. - S/. -

1,440.88 S/. - S/. - S/. -

204.96 S/. - S/. - S/. -

 7,742.77 S/. - S/. - S/. -

6,541.80 S/. - S/. - S/. -

1,167.25 S/. - S/. - S/. -
- S/. - S/. 166.56 S/. 111.04
72,547.18 S/. - S/. - S/. -

49,147.90

2,112.49 S/. - S/. - S/. -

1,239.75 S/. - S/. - S/. -

1,533.21
751.24 S/. - S/. - S/. -

1,729.28 S/. - S/. - S/. -

- S/. - S/. - S/. -

- S/. - S/. - S/. -

715.68 S/. - S/. - S/. -

644.49 S/. - S/. - S/. -

3,909.99 S/. - S/. - S/. -

1,316.27 S/. - S/. - S/. -

14,753.47 S/. - S/. - S/. -

1,531.60 S/. - S/. - S/. -

- S/. 1,005.83 S/. 4,023.34 S/. -

- S/. 59.14 S/. 236.54 S/. -

- S/. 412.93 S/. 1,238.79 S/. -

- S/. 71.63 S/. 286.53 S/. -
- S/. 4,200.00 S/. 12,600.00 S/. -

- S/. - S/. - S/. 223.44

- S/. 27.66 S/. - S/. -

- S/. 33.32 S/. - S/. -

- S/. 26.74 S/. - S/. -

- S/. 36.18 S/. - S/. -

22.70 S/. - S/. - S/. -

23.62 S/. - S/. - S/. -

ITEM DESCRIPCION DE PARTIDAS

04.11.01.03 SALIDA PARA LUZ ESTROBOSCOPICA

04.11.01.04 SALIDA PARA SENSOR DE HUMO

04.11.01.05 SALIDA PARA PARLANTES DE EVACUACION
04.11.01.06 SALIDA AMPLIFICADOR
04.11.01.07 SALIDA PARLANTE

04.11.01.08 SALIDA MICROFONO

04.11.01.09 SALIDA CONTROL DE VOLUMEN

04.11.02 CANALIZACION CONDUCTOS O TUBERIA DE SISTEMA CONTRAINCENDIOS

04.11.02.01 TUBERIA PVC - P 20 MM

04.11.02.02 CONDUCTOR 2X18, 2X16 AWG N ON SHIELDED
04.11.02.03 CONDUCTOR 2X1,5 mm2 CTM

04.11.03 ARTEFACTOS DE SISTEMA CONTRAINCEDIOS

04.11.03.01 PULSADOR MANUAL DE SISTEMA CONTRAINCENDIOS

04.11.03.02 LUMINARIA CON SIRENA PARA LUZ ESTROBOSCOPICA

04.11.03.03 SENSOR DE HUMO

04.11.03.04 CAJA DE PASE CUADRADA F°G° 8X8X4"
04.11.03.05 PARLANTES DE EVACUACION
04.12 SISTEMA DATA Y VOZ
04.12.01 SALIDA PARA DATA Y VOZ

04.12.01.01 SALIDA PARA RED DATA

04.12.01.02 SALIDA PARA TV

04.12.02 CANALIZACION CONDUCTOS O TUBERIA DE SISTEMA DATA Y VOZ

04.12.02.01 TUBERIA PVC - P 25 MM

04.12.03 CAJAS DE PASE

04.12.03.01 CAJA DE PASE F°G° 4X4X2"
04.13 TANQUE CISTERNA Y TANQUE ELEVADO

04.13.01 SALIDAS PARA ALUMBARADO, TOMACORRIENTES, FUERZA

04.13.01.01 SALIDA DE CENTROS DE LUZ EN TECHO

04.13.01.02 SALIDA INTERRUPTOR DE 01 GOLPE

04.13.01.03 SALIDA TOMACORRIENTE DOBLE A PRUEBA DE AGUA
04.13.01.04 SALIDA P/ELECTROBOMBA

04.13.02 CONDUCTOS Y TUBERIAS

04.13.02.01 TUBERIA PVC - SAP ELECTRICAS DE 20 MM

04.13.03 CONDUCTORES Y CABLES

04.13.03.01 CONDUCTOR ELECTRICO TIPO LSOH-2.5 MM2

04.13.03.02 CONDUCTOR ELECTRICO TIPO LSOH-4 MM2

04.13.04 TABLEROS DE DISTRIBUCION

04.13.04.01 TABLERO ELECTRICO DE DISTRIBUCION DE 12 POLOS

04.13.05 ARTEFACTOS DE ILUMINACION

04.13.05.01 LUMINARIA DOWNLIGHT SLIM LED DE 18W 1200LM

ITEM DESCRIPCION DE PARTIDAS

04.13.06 BOMBA PARA AGUA

04.13.06.01 ELECTROBOMBA
05 OBRAS EXTERIORES
05.01 ESTRUCTURAS
05.01.01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES

05.01.01.01 TRABAJOS PRELIMINARES

05.01.01.01.01 LIMPIEZA DE TERRENO MANUAL

05.01.01.02 TRAZO, NIVELES Y REPLANTEO

05.01.01.02.01 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR

05.01.01.02.02 REPLANTEO DURANTE LA OBRA
05.01.02 MOVIMIENTO DE TIERRAS

05.01.02.01 EXCAVACIONES
05.01.02.01.01 EXCAVACIONES DE ZAPATAS

05.01.02.01.02 EXCAVACION DE ZANJA VIGA DE CIMENTACION

05.01.02.01.03 EXCAVACION DE ZANJA PARA CIMIENTO CORRIDO

05.01.02.02 RELLENOS
05.01.02.02.01 RELLENO COMPACTADO C/EQUIPO MAT/PROPIO
05.01.02.03 NIVELACION INTERIOR Y APISONADO
05.01.02.03.01 NIVELACION INTERIOR Y APISONADO PARA F.PISO,PATIO Y VEREDAS

05.01.02.03.02 ESCARIFICADO Y COMPACTACION CON EQUIPO

05.01.02.03.03 AFIRMADO DE 6" PARA PISOS INTERIORES Y EXTERIORES

05.01.02.04 ELIMINACION DE MATERIAL EXCEDENTE

05.01.02.04.01 ELIMINACION MATERIAL EXCEDENTE C/MAQUINA

05.01.03 OBRAS DE CONCRETO SIMPLE

05.01.03.01 SOLADO
05.01.03.01.01 SOLADO PARA ZAPATAS e=4", 1:12 CEM/HORM

05.01.03.02 CIMIENTOS CORRIDOS

05.01.03.02.01 CIMIENTOS, CONCRETO 1:10+30% P.G (MAX.6")

05.01.03.03 SOBRECIMIENTOS
05.01.03.03.01 SOBRECIMIENTO , CONCRETO 1:8+25 % P.M (MAX.4")
05.01.03.03.02 SOBRECIMIENTO , ENCOFRADO Y DESENCOFRADO

05.01.03.04 CUNETAS
05.01.03.04.01 CUNETAS, CONCRETO F'c=175 kg/cm2

05.01.03.04.02 CUNETAS, ENCOFRADO Y DESENCOFRADO

05.01.03.05 SARDINEL

05.01.03.05.01 SARDINEL, CONCRETO F'c=175 kg/cm2

05.01.03.05.02 SARDINEL, ENCOFRADO Y DESENCOFRADO

05.01.03.06 ESCALERA

05.01.03.06.01 ESCALERA, CONCRETO F'c=175 kg/cm2

05.01.03.06.02 ESCALERA, ENCOFRADO Y DESENCOFRADO

ITEM DESCRIPCION DE PARTIDAS

05.01.03.07 FALSO PISO

05.01.03.07.01 FALSO PISO MEZCLA 1:8 e=4"

05.01.04 OBRAS DE CONCRETO ARMADO
05.01.04.01 ZAPATAS
05.01.04.01.01 ZAPATA.-CONCRETO 210kg/cm2

05.01.04.01.02 ZAPATA.-ACERO Fy=4200 kg/cm2

05.01.04.02 VIGAS DE CIMENTACION

05.01.04.02.01 VIGAS DE CIMENTACION - CONCRETO 210 kg/cm2

05.01.04.02.02 VIGAS DE CIMENTACION - ENCOFRADO Y DESENCOFRADO

05.01.04.02.03 VIGAS DE CIMENTACION - ACERO DE REFUERZO, Fy=4200 kg/cm2
05.01.04.03 SOBRECIMIENTO ARMADO

05.01.04.03.01 SOBRECIMIENTO ARMADO - CONCRETO 210 kg/cm2

05.01.04.03.02 SOBRECIMIENTO ARMADO - ENCOFRADO Y DESENCOFRADO

05.01.04.03.03 SOBRECIMIENTO ARMADO - ACERO DE REFUERZO, Fy=4200 kg/cm2

05.01.04.04 COLUMNAS
05.01.04.04.01 COLUMNAS - CONCRETO 210 KG/CM2
05.01.04.04.02 COLUMNAS - ENCOFRADO Y DESENCOFRADO
05.01.04.04.03 COLUMNAS- ACERO DE REFUERZO FY=4200 KG/CM2
05.01.04.05 VIGAS

05.01.04.05.01 VIGAS.- CONCRETO 210 kg/cm2 - 1 PISO

05.01.04.05.02 VIGAS.- ENCOFRADO Y DESENCOFRADO

05.01.04.05.03 VIGAS - ACERO DE REFUERZO Fy=4200 kg/cm2

05.01.04.06 RAMPAS

05.01.04.06.01 RAMPAS, CONCRETO F'c=210 kg/cm2, E=4" BRUÑADO S/DISEÑO

05.01.04.06.02 RAMPAS, ENCOFRADO Y DESENCOFRADO
05.01.04.06.03 RAMPAS, ACERO Fy=4200 kg/cm2

05.01.04.07 LOSAS MACIZAS

05.01.04.07.01 LOSAS MACIZAS.- CONCRETO 210 kg/cm2

05.01.04.07.02 LOSAS MACIZAS.- ENCOFRADO Y DESENCOFRADO

05.01.04.07.03 LOSAS MACIZAS.- ACERO Fy=4,200 kg/cm2
05.01.05 VARIOS

05.01.05.01 JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E=1"

05.01.05.02 JUNTA DE DILATACION CON ESPUMA PLASTICA+JEBE MICROPOROSO

05.02 ARQUITECTURA

05.02.01 MUROS Y TABIQUES DE ALBAÑILERIA

05.02.01.01 MURO DE LADRILLO DE ARCILLA KK 18 HUECOS TIPO IV, ASENTADO SOGA ME

05.02.02 REVOQUES ENLUCIDOS Y MOLDURAS

05.02.02.01 TARRAJEO MEZCLA DE CEMENTO

05.02.02.01.01 TARRAJEO EN COLUMNAS CON C:A- 1:5, E=1.50 cm

05.02.02.01.02 TARRAJEO EN VIGAS CON C:A-1:5, E=1.50 cm

ITEM DESCRIPCION DE PARTIDAS

05.02.02.01.03 TARRAJEO EN SOBRECIMIENTO CON C:A-1:5, E=1.50 cm

05.02.02.01.04 TARRAJEO EN CIELORRASO CON C:A - 1:5 E=1.5 CM

05.02.02.02 REVESTIMIENTO CON GRANITO
05.02.02.02.01 REVESTIDO CON GRANITO LAVADO, E=2 CM
05.02.03 PISOS

05.02.03.01 PISO DE CONCRETO

05.02.03.01.01 PISO DE CEMENTO SEMIPULIDO Y BRUÑADO E=2" S/COLOREAR

05.02.03.01.02 PISO DE ADOQUIN RECTANGULAR DE 10 x 20 x 4 CM

05.02.03.02 PATIOS Y VEREDAS

05.02.03.02.01 PATIOS Y VEREDAS CONCRETO 175 KG/CM2 E=4" FROT. Y BRUÑADO
05.02.03.02.02 ASTA DE BANDERA PARA I.E.I.

05.02.04 CARPINTERIA METALICA y HERRERIA

05.02.04.01 PUERTAS

05.02.04.01.01 PUERTA INGRESO PRINCIPAL C/PERRFILES 3/16"

05.02.04.02 ELEMENTOS METALICOS ESPECIALES

05.02.04.02.01 BARANDA DE ESTRUCTURA METALICA EN TUBO DE ACERO LAC Ø 2 " x 2.50
05.02.04.02.02 CERCO DE ESTRUCTURA METALICA EN TUBO CIRCULAR DE ACERO LAC Ø 2
05.02.04.02.03 REJILLA DE FIERRO EN CUNETA
05.02.05 CERRAJERIA

05.02.05.01 BISAGRAS

05.02.05.01.01 BISAGRA DE ACERO ALUMINIZADO DE 4" x4" PESADA EN PUERTA

05.02.05.02 CERRADURAS
05.02.05.02.01 CERRADURA TIPO PESADA DOS GOLPES

05.02.06 PINTURA
05.02.06.01 EN MUROS, COLUMNAS Y VIGAS
05.02.06.01.01 PINTURA EN COLUMNAS CON LATEX LAVABLE

05.02.06.01.02 PINTURA EN VIGAS CON LATEX LAVABLE

05.02.06.01.03 PINTURA EN SOBRECIMIENTO CON LATEX LAVABLE

05.02.06.02 EN CARPINTERIA METALICA

05.02.06.02.01 PINTURA ESMALTE PUERTAS METALICAS
05.02.06.02.02 PINTURA ESMALTE CERCO DE ESTRUCTURA METALICA

05.02.06.02.03 PINTURA ESMALTE BARANDA DE ESTRUCTURA METALICA

05.02.06.02.04 PINTURA ASFÁLTICA

05.02.06.02.05 PINTURA DEMARCACIÓN DE PATIOS

05.02.07 VARIOS, LIMPIEZA Y JARDINERIA

05.02.07.01 LIMPIEZA

05.02.07.01.01 LIMPIEZA FINAL DE OBRA

05.02.07.02 JARDINERIA

05.02.07.02.01 SEMBRADO DE GRASS NATURAL CON CHAMPA H 0.10m EN TIERRA DE CHAC

06 MOBILIARIO
 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

pto 1.00 20.85 20.85 S/. - S/.

pto 14.00 35.64 498.96 S/.

pto 9.00 19.46 175.14 S/. - S/.
pto 1.00 19.46 19.46 S/. - S/.
pto 6.00 19.00 114.00 S/. - S/.

pto 1.00 18.38 18.38 S/. - S/.

pto 5.00 18.38 91.90 S/. - S/.

- - - 4,157.08

m 186.53 15.66 2,921.06 S/. - S/.

m 102.85 7.25 745.66 S/. - S/.
m 83.68 5.86 490.36 S/.

- - - 2,207.19
und 1.00 82.26 82.26 S/. - S/.

und 1.00 80.32 80.32 S/. - S/.

und 14.00 98.76 1,382.64 S/. - S/.

und 11.00 18.73 206.03 S/. - S/.
und 9.00 50.66 455.94 S/. - S/.
- - - 3,781.24
- - - 594.29

pto 6.00 42.15 252.90 S/. - S/.

pto 7.00 48.77 341.39 S/. - S/.

- - - 3,069.95 S/. - S/.

m 185.16 16.58 3,069.95 S/. - S/.

- - - 117.00 S/. - S/.

und 6.00 19.50 117.00 S/. - S/.
- - - 6,873.37

- - - 228.82
pto 1.00 48.59 48.59 S/. - S/.

pto 1.00 46.48 46.48 S/. - S/.

pto 1.00 54.75 54.75 S/. - S/.
pto 2.00 39.50 79.00 S/. - S/.

- - - 210.78
m 13.46 15.66 210.78 S/. - S/.

- - - 4,426.62

m 4.06 204.71 831.12 S/. - S/.

m 12.70 283.11 3,595.50 S/. - S/.

- - - 558.57
und 1.00 558.57 558.57 S/. - S/.

- - - 48.58

und 1.00 48.58 48.58 S/. - S/.

 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

- - - 1,400.00

und 2.00 700.00 1,400.00 S/. - S/.

- - - 337,795.07
- - - 224,656.86
- - - 9,254.38

- - - 2,665.37

m2 1,352.98 1.97 2,665.37 S/. - S/.

- - - 6,589.01

m2 1,352.98 2.55 3,450.10 S/. - S/.

glb 1,352.98 2.32 3,138.91 S/. - S/.
- - - 11,469.80

- - - 3,625.15
m3 31.56 44.15 1,393.37 S/. - S/.

m3 19.52 44.15 861.81 S/. - S/.

m3 31.03 44.15 1,369.97 S/. - S/.

- - - 185.72
m3 6.02 30.85 185.72 S/.
- - - 6,217.15
m2 79.44 3.98 316.17 S/. - S/.

m2 360.79 4.85 1,749.83 S/. - S/.

m2 251.28 16.52 4,151.15 S/. - S/.

- - - 1,441.78
m3 91.31 15.79 1,441.78 S/. - S/.

- - - 59,294.59
- - - 2,609.78
m2 56.92 45.85 2,609.78 S/. - S/.

- - - 6,126.78
m3 28.67 213.70 6,126.78 S/. - S/.

- - - 2,492.26
m3 3.29 249.65 821.35 S/. - S/.
m2 43.81 38.14 1,670.91 S/. - S/.

- - - 21,158.40
m3 39.47 345.56 13,639.25 S/. - S/.

m2 171.67 43.80 7,519.15 S/. - S/.

- - - 12,133.27

m3 21.49 345.56 7,426.08 S/. - S/.

m2 107.47 43.80 4,707.19 S/. - S/.

- - - 3,175.11

m3 7.14 345.56 2,467.30 S/. - S/.

m2 16.16 43.80 707.81 S/. - S/.

 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

- - - 11,598.99

m2 395.87 29.30 11,598.99 S/. - S/.

- - - 88,465.90
- - - 12,480.99
m3 28.46 339.47 9,661.32 S/. - S/.

kg 424.01 6.65 2,819.67 S/. - S/.

- - - 21,279.38
m3 30.69 339.47 10,418.33 S/. - S/.

m2 101.34 46.30 4,692.04 S/. - S/.

kg 927.67 6.65 6,169.01 S/. - S/.
- - - 4,294.01 S/. - S/.

m3 3.12 449.00 1,400.88 S/. - S/.

m2 41.65 55.16 2,297.41 S/. - S/.

kg 89.18 6.68 595.72 S/. - S/.

- - - 34,731.38
m3 20.83 441.44 9,195.20 S/. - S/.
m2 188.71 51.60 9,737.44 S/. - S/.
kg 2,375.75 6.65 15,798.74 S/. - S/.
- - - 5,333.33

m3 3.40 339.47 1,154.20 S/. - S/.

m2 45.27 44.44 2,011.80 S/. - S/.

kg 324.45 6.68 2,167.33 S/. - S/.

- - - 4,937.43

m3 5.44 451.00 2,453.44 S/. - S/.

m2 15.78 59.36 936.70 S/. - S/.
kg 231.63 6.68 1,547.29 S/. - S/.

- - - 5,409.38
m3 5.53 492.23 2,722.03 S/. - S/.

m2 30.43 71.01 2,160.83 S/. - S/.

kg 78.82 6.68 526.52 S/. - S/.
- - - 56,172.19

m 242.75 13.20 3,204.30 S/. - S/.

m 3,738.03 14.17 52,967.89 S/. - S/.

- - - 113,138.21

- - - 21,476.46

m2 230.88 93.02 21,476.46 S/. - S/.

- - - 13,460.38
- - - 10,258.76

m2 156.45 33.26 5,203.53 S/. - S/.

m2 45.27 34.53 1,563.17 S/. - S/.

 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

m2 85.46 29.69 2,537.31 S/. - S/.

m2 27.65 34.53 954.75 S/. - S/.

- - - 3,201.62
m2 46.78 68.44 3,201.62 S/. - S/.
- - - 23,256.48

- - - 9,636.09

m2 264.31 20.83 5,505.58 S/. - S/.

m2 65.15 63.40 4,130.51 S/. - S/.

- - - 13,620.39
m2 79.44 155.71 12,369.60 S/. - S/.
pza 1.00 1,250.79 1,250.79 S/. - S/.

- - - 39,045.09
- - - 2,768.74

m2 6.13 451.67 2,768.74 S/. - S/.

- - - 36,276.35
m 53.92 129.74 6,995.58 S/. - S/.
m 77.09 224.46 17,303.62 S/. - S/.
m2 91.80 130.47 11,977.15 S/. - S/.
- - - 119.29

- - - 24.30

pza 3.00 8.10 24.30 S/. - S/.

- - - 94.99
pza 1.00 94.99 94.99 S/. - S/.

- - - 7,640.15
- - - 4,826.68
m2 156.45 18.96 2,966.29 S/. - S/.

m2 45.27 15.95 722.06 S/. - S/.

m2 85.46 13.32 1,138.33 S/. - S/.

- - - 2,813.47
m2 6.13 13.70 83.98 S/. - S/.
m2 77.09 16.28 1,255.03 S/. - S/.

m2 53.92 15.64 843.31 S/. - S/.

m2 29.12 18.31 533.19 S/. - S/.

M 63.20 1.55 97.96 S/. - S/.

- - - 8,140.36

- - - 7,738.43

m2 1,723.48 4.49 7,738.43 S/. - S/.

- - - 401.93

m2 169.59 2.37 401.93 S/. - S/.

- - - 41,279.60
MES 2 MES 3 MES 4 MES 5

20.85 S/. - S/. - S/. -

498.96
175.14 S/. - S/. - S/. -
19.46 S/. - S/. - S/. -
114.00 S/. - S/. - S/. -

18.38 S/. - S/. - S/. -

91.90 S/. - S/. - S/. -

2,921.06 S/. - S/. - S/. -

745.66 S/. - S/. - S/. -
490.36

82.26 S/. - S/. - S/. -

80.32 S/. - S/. - S/. -

1,382.64 S/. - S/. - S/. -

206.03 S/. - S/. - S/. -
455.94 S/. - S/. - S/. -

252.90 S/. - S/. - S/. -

341.39 S/. - S/. - S/. -

- S/. - S/. - S/. -

3,069.95 S/. - S/. - S/. -

- S/. - S/. - S/. -

117.00 S/. - S/. - S/. -

48.59 S/. - S/. - S/. -

46.48 S/. - S/. - S/. -

54.75 S/. - S/. - S/. -
79.00 S/. - S/. - S/. -

210.78 S/. - S/. - S/. -

831.12 S/. - S/. - S/. -

3,595.50 S/. - S/. - S/. -

558.57 S/. - S/. - S/. -

48.58 S/. - S/. - S/. -

MES 2 MES 3 MES 4 MES 5

1,400.00 S/. - S/. - S/. -

2,665.37 S/. - S/. - S/. -

3,450.10 S/. - S/. - S/. -

3,138.91 S/. - S/. - S/. -

1,393.37 S/. - S/. - S/. -

861.81 S/. - S/. - S/. -

1,369.97 S/. - S/. - S/. -

154.77 S/. 30.95

- S/. 316.17 S/. - S/. -

- S/. 1,749.83 S/. - S/. -

- S/. 4,151.15 S/. - S/. -

- S/. 1,441.78 S/. - S/. -

2,609.78 S/. - S/. - S/. -

6,126.78 S/. - S/. - S/. -

205.34 S/. 616.01 S/. - S/. -

334.18 S/. 1,336.73 S/. - S/. -

- S/. 13,639.25 S/. - S/. -

- S/. 7,519.15 S/. - S/. -

- S/. 7,426.08 S/. - S/. -

- S/. 4,707.19 S/. - S/. -

- S/. 2,467.30 S/. - S/. -

- S/. 707.81 S/. - S/. -

MES 2 MES 3 MES 4 MES 5

- S/. 11,598.99 S/. - S/. -

- S/. 9,661.32 S/. - S/. -

563.93 S/. 2,537.70 S/. - S/. -

- S/. 8,681.94 S/. 1,736.39 S/. -

- S/. 4,692.04 S/. - S/. -

560.82 S/. 5,608.19 S/. - S/. -
- S/. - S/. - S/. -

- S/. - S/. 1,400.88 S/. -

- S/. - S/. 2,297.41 S/. -

- S/. - S/. 595.72 S/. -

- S/. - S/. 9,195.20 S/. -

- S/. 4,868.72 S/. 4,868.72 S/. -
- S/. 15,798.74 S/. -

- S/. - S/. 1,154.20 S/. -

- S/. - S/. 2,011.80 S/. -

- S/. 1,444.89 S/. 722.44 S/. -

- S/. - S/. 1,752.46 S/. -

- S/. - S/. 936.70 S/. -
- S/. 618.92 S/. 928.37 S/. -

- S/. - S/. - S/. 2,722.03

- S/. - S/. - S/. 2,160.83

- S/. - S/. 263.26 S/. 263.26

- S/. - S/. - S/. 3,204.30

- S/. - S/. - S/. 52,967.89

- S/. - S/. 18,791.90 S/. 2,684.56

- S/. - S/. 5,203.53 S/. -

- S/. - S/. 1,563.17 S/. -

MES 2 MES 3 MES 4 MES 5

- S/. - S/. 1,902.98 S/. 634.33

- S/. - S/. - S/. 954.75

- S/. - S/. - 3201.62

- S/. - S/. 5,505.58 S/. -

- S/. - S/. 4,130.51 S/. -

- S/. - S/. 6,872.00 S/. 5,497.90

- S/. - S/. 1,250.79 S/. -

- S/. - S/. - 2768.74

- S/. - S/. - S/. 6,995.58

- S/. - S/. - S/. 17,303.62
- S/. - S/. - S/. 11,977.15

- S/. - S/. - S/. 24.30

- S/. - S/. - S/. 94.99

- S/. - S/. 2,966.29 S/. -

- S/. - S/. 722.06 S/. -

- S/. - S/. 1,138.33 S/. -

- S/. - S/. - S/. 83.98

- S/. - S/. - S/. 1,255.03

- S/. - S/. - S/. 843.31

- S/. - S/. - S/. 533.19

- S/. - S/. - S/. 97.96

- S/. - S/. - S/. 7,738.43

- S/. - S/. - S/. 401.93

ITEM DESCRIPCION DE PARTIDAS

06.01 MODULO 01

06.01.01 AULA 1
06.02 MODULO 02
06.02.01 AULA 2 Y 3
06.03 MODULO 03

06.03.01 SALA DE USOS MULTIPLES

06.04 MODULO 04
06.04.01 AREA ADMINISTRATIVA

06.05 VIGILANCIA
06.05.01 VIGILANCIA

AVANCE PROGRAMADO ACUMULADO MENSUAL

0.00% INICIO MES 1 MES 2
AVANCE PROGRAMADO ACUMULADO MENSUAL 0 14.08% 50.58%
 UND METRADO PRECIO SUB TOTAL MES 1 MES 2
UNITARIO

- - - 7,560.00

glb 1.00 7,560.00 7,560.00 S/. - S/. -

- - - 15,120.00
glb 1.00 15,120.00 15,120.00 S/. - S/. -
- - - 7,772.00

glb 1.00 7,772.00 7,772.00 S/. - S/. -

- - - 9,608.70
glb 1.00 9,608.70 9,608.70 S/. - S/. -

- - - 1,218.90
glb 1.00 1,218.90 1,218.90 S/. - S/. -
COSTO DIRECTO S/. 1,715,830.39 S/. 241,569.83 S/. 626,244.89
GASTOS GENERALES 10.00% S/. 171,583.04 S/. 24,156.98 S/. 62,624.49
UTILIDAD 5.00% S/. 85,791.52 S/. 12,078.49 S/. 31,312.24

SUB TOTAL S/1,973,204.95 S/. 277,805.30 S/. 720,181.62

IGV 18.00% S/355,176.89 S/. 50,004.95 S/. 129,632.69
MONTO REFERENCIAL S/2,328,381.84 S/. 327,810.26 S/. 849,814.32
=========== ===========
SUPERVISION 5.00% S/116,419.09 S/. 16,390.51 S/. 42,490.72
GESTION PROYECTO 1.80% S/41,910.87 S/. 5,900.58 S/. 15,296.66
TOTAL PRESUPUESTO S/2,486,711.80 S/. 350,101.36 S/. 907,601.69
=========== ===========
S/2,486,711.80 S/. 350,101.36 S/. 907,601.69
CRONOGRAMA DE AVANCE MENSUAL 14.08% 36.50%
CRONOGRAMA DE AVANCE MENSUAL ACUMULADO 14.08% 50.58%

MES 2 MES 3 MES 4 MES 5

50.58% 84.43% 90.12% 100.05%

TIEMPO
120.00%

100.00%

80.00%
60.00%

40.00%
20.00%
0
 MES 2 MES 3 MES 4 MES 5

S/. - S/. - S/. - S/. 7,560.00

S/. - S/. - S/. - S/. 15,120.00

S/. - S/. - S/. - S/. 7,772.00

S/. - S/. - S/. - S/. 9,608.70

S/. - S/. - S/. - S/. 1,218.90

S/. 626,244.89 S/. 580,835.92 S/. 97,642.19 S/. 170,421.66
S/. 62,624.49 S/. 58,083.59 S/. 9,764.22 S/. 17,042.17
S/. 31,312.24 S/. 29,041.80 S/. 4,882.11 S/. 8,521.08

S/. 720,181.62 S/. 667,961.31 S/. 112,288.52 S/. 195,984.91

S/. 129,632.69 S/. 120,233.04 S/. 20,211.93 S/. 35,277.28
S/. 849,814.32 S/. 788,194.34 S/. 132,500.45 S/. 231,262.19
=========== =========== =========== ===========
S/. 42,490.72 S/. 39,409.72 S/. 6,625.02 S/. 11,563.11
S/. 15,296.66 S/. 14,187.50 S/. 2,385.01 S/. 4,162.72
S/. 907,601.69 S/. 841,791.56 S/. 141,510.48 S/. 246,988.02
=========== =========== =========== ===========
S/. 907,601.69 S/. 841,791.56 S/. 141,510.48 S/. 246,988.02
36.50% 33.85% 5.69% 9.93%
50.58% 84.43% 90.12% 100.05%
 100.05%
90.12%
84.43%

50.58%

14.08%