Documente Academic
Documente Profesional
Documente Cultură
CLIENTE
OBRA
CONTACTO
UBICACIN
: DANTE MARCIAL
Calle Las Dalias # 246 Miraflores - Lima.
ITEM
01,01,00
DESCRIPCION
UND.
CANT.
P.U. (S/.)
PARCIAL (S/.)
1.00
Trabajos Preliminares
1.01
Trazo y replanteo
1.02
Transporte,Almacen y Oficina.
2.00
2.01
2.02
2.03
2.04
2.05
Tuberia de Acero SCH-40 ASTM A53 de 25mm < > 1" - Colgada, INCLUYE ACCESORIOS
Tuberia de Acero SCH-40 ASTM A53 de 40mm < > 1.1/4" - Colgada, INCLUYE ACCESORIOS
Tuberia de Acero SCH-40 ASTM A53 de 40mm < > 1.1/2" - Colgada, INCLUYE ACCESORIOS
Tuberia de Acero SCH-40 ASTM A53 de 50mm < > 2" - Colgada, INCLUYE ACCESORIOS
Tuberia de Acero SCH-40 ASTM A53 de 65mm < > 2.1/2" - Colgada, INCLUYE ACCESORIOS
m
m
m
m
m
240.00
32.00
58.00
42.60
109.00
18.16
27.16
26.77
32.74
52.84
4,359.47
869.12
1,552.53
1,394.53
5,759.24
2.06
Tuberia de Acero SCH-40 ASTM A53 de 100mm < > 4" - Colgada, INCLUYE ACCESORIOS
2.00
91.46
182.92
3.00
3.01
Tuberia de Acero SCH-40 ASTM A53 de 100mm < > 4" - Adosada, INCLUYE ACCESORIOS
4.00
4.01
glb
1.00
683.69
683.69
4.02
glb
1.00
683.69
683.69
5.00
Rociadores
5.01
Rociador hacia abajo de 1/2" cobertura y respuesta estandar k=5,6, T=68C, incluye
accesorios.
6.00
6.01
Estacin Controladora de Rociadores de 2 1/2" .( Valvula mariposa de 2 1/2", valvula de 3 vias con
mamonetro,detector de flujo, valvula de prueba y drenaje con visor de flujo).
7.00
7.01
glb
glb
1.00
683.69
683.69
1.00
2,461.27
2,461.27
0.00
0.00
m
50.00
91.46
4,573.03
0.00
0.00
u
90.00
23.16
2,084.35
3.00
1,401.07
4,203.22
glb
1.00
683.69
683.69
ITEM
DESCRIPCION
7.02
8.00
EQUIPAMIENTO
8.01
8.02
8.03
8.04
Conexin para bomberos, Siamesa tipo poste de 4" X 21/2 X 21/2 c/tapa,
Vlvula Check ranurada de 4" < > 100 mm
8.05
9.00
GABINETE
9.01
10.00
Soporteria.
10.01
10.02
10.03
10.04
10.05
10.06
10.07
11.08
11.00
UND.
CANT.
P.U. (S/.)
PARCIAL (S/.)
glb
2.00
164.08
328.17
u
u
u
glb
1.00
1.00
9.00
1.00
323.66
564.60
290.39
492.25
323.66
564.60
2,613.50
492.25
1.00
719.24
719.24
9.00
1,235.38
11,118.40
u
u
u
u
u
u
u
96.00
13.00
24.00
18.00
44.00
1.00
20.00
2.20
2.34
2.48
2.67
3.39
4.90
10.94
211.12
30.46
59.43
48.00
149.09
4.90
218.78
glb
1.00
194.19
194.19
12.01
12.02
SALIDAS
Salidas de Rociadores .
Salida de Gabinetes.=1.1/2"
u
u
90.00
9.00
27.24
30.96
2,451.42
278.62
12.03
43.00
89.90
3,865.90
12.00
glb
1.00
11,772.06
11,772.06
glb
1.00
4,527.7
4,527.72
12.01
12.02
Succin, impulsin para bomba principal y bomba jokey, plato antivortex,vlvulas,arbol, accesorios,
montaje, capacitacin de personal.
ITEM
12.03
DESCRIPCION
UND.
Instalacin de Sistema electrico, desde el tablero de la bomba principal (La electrificacin de este
tablero no est incluida)
13.00 VENTILACION DE SOTANOS
CANT.
P.U. (S/.)
PARCIAL (S/.)
glb
1.00
1,358.3
1,358.31
und.
1.00
1,834.62
1,834.62
und.
1.00
2,380.05
2,380.05
und.
3.00
kg.
und.
und.
und.
800.00
16.00
3.00
1.00
789.58
10.63
60.74
546.63
151.84
2,368.74
8,503.17
971.79
1,639.90
151.84
13.01 EQUIPOS
POLEA DE LAS SIGUIENTES CARACTERISTICAS:
13.01.01
13.01.02
13.01.03
13.02
13.02.01
13.02.02
13.02.03
13.02.04
- EC-2 (TOMALIBRE)
SUMINISTRO DE DETECTORES DE MONOXIDO MARCA HONEYWELL
INSTALACIONES
DUCTOS METALICOS CONFORMADO CON PLANCHA GALVANIZADA SEGN NORMAS
REJILLA METALICA PARA EXTRACCION, FABRICADAS CON PLANCHAS GALVANIZADAS, DE 12"X12"
INSTALACION DE DETECTORES DE HUMO, COMPRENDE CABLEADO DE CONTROL Y CONEXIONES
PRUEBAS, BALANCE Y REGULACION
4000 CFM
und.
1.00
1,388.36
1,388.36
kg.
und.
50.00
6.00
10.63
45.55
531.45
273.32
und.
1.00
151.84
151.84
15.00
15.01
15.02
Und
Und
58.00
37.00
51.14
58.44
2,965.92
2,162.35
15.03
Und
22.00
82.51
1,815.14
15.04
15.05
15.06
Estacion Manual
Central de alarmas y puesta en servicio
Cableado del sistema incluidas las estaciones de control
Und
Und
Und
23.00
1.00
140.00
82.51
972.95
59.54
1,897.64
972.95
8,335.09
ITEM
15.07
DESCRIPCION
COSTO DIRECTO
ADELANTO
PARCIAL
I.G.V.
TOTAL PRESUPUESTO
UND.
Und
CANT.
1.00
P.U. (S/.)
PARCIAL (S/.)
522.25
522.25
S/.
110,370.65
S/.
19,866.72
S/.
130,237.37
15%
18%
OT N : 12-E
VAL. ANTERIOR
CANT.
VAL. ACTUAL
PARCIAL
VAL. ACUMULADO
MONTO
% AVANCE
0.50
50.00%
S/.
341.84
0.50
50.00%
0.60
60.00%
S/.
1,476.76
0.60
60.00%
50.00
20.83%
S/.
908.22
50.00
20.83%
7.00
21.88%
S/.
190.12
7.00
21.88%
12.00
20.69%
S/.
321.21
12.00
20.69%
9.00
21.13%
S/.
294.62
9.00
21.13%
22.00
20.18%
S/.
1,162.42
22.00
20.18%
0.00%
S/.
0.00
0.00%
10.00
20.00%
S/.
914.61
10.00
20.00%
0.30
30.00%
S/.
205.11
0.30
30.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
25.00%
S/.
0.25
25.00%
0.25
170.92
VAL. ANTERIOR
CANT.
VAL. ACTUAL
PARCIAL
VAL. ACUMULADO
MONTO
% AVANCE
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
20.00
20.83%
S/.
43.98
20.00
20.83%
2.00
15.38%
S/.
4.69
2.00
15.38%
5.00
20.83%
S/.
12.38
5.00
20.83%
4.00
22.22%
S/.
10.67
4.00
22.22%
9.00
20.45%
S/.
30.50
9.00
20.45%
0.00%
S/.
0.00
0.00%
20.00%
S/.
4.00
20.00%
0.00%
S/.
0.00
0.00%
20.00
22.22%
S/.
20.00
22.22%
0.00%
S/.
10.00
23.26%
S/.
0.00%
S/.
0.00%
S/.
4.00
43.76
-
544.76
-
0.00
0.00%
10.00
23.26%
0.00
0.00%
0.00
0.00%
899.05
VAL. ANTERIOR
CANT.
VAL. ACTUAL
PARCIAL
VAL. ACUMULADO
MONTO
% AVANCE
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
0.00%
S/.
0.00
0.00%
VAL. ANTERIOR
CANT.
RANTA DE TRABAJOS 3%
VAL. ACTUAL
PARCIAL
VAL. ACUMULADO
MONTO
% AVANCE
0.00%
S/.
6.86%
S/.
7,575.60
S/.
1,136.34
S/.
5,511.05
0.00
0.00%
6.86%
VALORIZACION DE OBRA N
OT N : 12-ELD-8
001
VAL. ACUMULADO
SALDO
MONTO
MONTO
S/.
341.84
0.50
50.00%
S/.
341.84
S/.
1,476.76
0.40
40.00%
S/.
984.51
S/.
908.22
190.00
79.17%
S/.
3,451.25
S/.
190.12
25.00
78.13%
S/.
679.00
S/.
321.21
46.00
79.31%
S/.
1,231.31
S/.
294.62
33.60
78.87%
S/.
1,099.91
S/.
1,162.42
87.00
S/.
2.00
79.82%
S/.
4,596.82
100.00%
S/.
182.92
S/.
914.61
40.00
80.00%
S/.
3,658.43
S/.
205.11
0.70
70.00%
S/.
478.58
S/.
1.00
100.00%
S/.
683.69
S/.
90.00
100.00%
S/.
2,084.35
S/.
3.00
100.00%
S/.
4,203.22
0.75
75.00%
S/.
512.76
S/.
170.92
VAL. ACUMULADO
SALDO
MONTO
MONTO
S/.
2.00
100.00%
S/.
328.17
S/.
1.00
100.00%
S/.
323.66
S/.
1.00
100.00%
S/.
564.60
S/.
9.00
100.00%
S/.
2,613.50
S/.
1.00
100.00%
S/.
492.25
S/.
1.00
100.00%
S/.
719.24
S/.
9.00
100.00%
S/.
11,118.40
S/.
43.98
76.00
79.17%
S/.
167.13
S/.
4.69
11.00
84.62%
S/.
25.77
S/.
12.38
19.00
79.17%
S/.
47.05
S/.
10.67
14.00
77.78%
S/.
37.33
S/.
30.50
35.00
S/.
S/.
S/.
S/.
S/.
S/.
43.76
-
544.76
899.05
1.00
16.00
1.00
70.00
9.00
33.00
79.55%
S/.
118.59
100.00%
S/.
4.90
80.00%
S/.
175.02
100.00%
S/.
194.19
77.78%
S/.
1,906.66
100.00%
S/.
278.62
76.74%
S/.
2,966.85
S/.
1.00
100.00%
S/.
11,772.06
S/.
1.00
100.00%
S/.
4,527.72
VAL. ACUMULADO
SALDO
MONTO
MONTO
S/.
1.00
100.00%
S/.
1,358.31
S/.
1.00
100.00%
S/.
1,834.62
S/.
1.00
100.00%
S/.
2,380.05
S/.
3.00
100.00%
S/.
2,368.74
S/.
800.00
100.00%
S/.
8,503.17
S/.
16.00
100.00%
S/.
971.79
S/.
3.00
100.00%
S/.
1,639.90
S/.
1.00
100.00%
S/.
151.84
S/.
1.00
100.00%
S/.
1,388.36
S/.
50.00
100.00%
S/.
531.45
S/.
6.00
100.00%
S/.
273.32
S/.
1.00
100.00%
S/.
151.84
S/.
58.00
100.00%
S/.
2,965.92
S/.
37.00
100.00%
S/.
2,162.35
S/.
22.00
100.00%
S/.
1,815.14
S/.
23.00
100.00%
S/.
1,897.64
S/.
1.00
100.00%
S/.
972.95
S/.
140.00
100.00%
S/.
8,335.09
VAL. ACUMULADO
SALDO
MONTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
%
-
7,575.60
1,136.34
6,439.26
1,159.07
7,598.33
7,598.33
227.95
1.00
MONTO
100.00%
S/.
522.25
93.14%
S/.
102,795.05
S/.
15,419.26
S/.
87,375.79
Responsable
: ING OP