Valorización de Obras Eléctricas

PRESUPUESTO CONTRATADO ANTERIOR VALORIZACION ACTUAL ACUMULADO SALDO
ITEM DESCRIPCION PRECIO MONTO MONTO MONTO MONTO

UND METRADO PARCIAL (S/.) METRADO % METRADO % METRADO % METRADO %
UNITARIO (S/.) (S/.) (S/.) (S/.) (S/.)
1.00 SALIDA ELECTRICAS

1.0.1 SALIDA PARA CENTRO DE LUZ pts 380.00 57.30 21,774.00 11.00 630.30 2.9% 11.00 630.3 2.9% 369.00 21,143.70 97.1%
1.0.2 SALIDA PARA BRAQUETES pts 51.00 59.80 3,049.80 0.00 0.00 0.0% 0.00 0.0 0.0% 51.00 3,049.80 100.0%
1.0.3 SALIDA PARA FLORESENTES pts 120.00 59.80 7,176.00 0.00 0.00 0.0% 0.00 0.0 0.0% 120.00 7,176.00 100.0%
1.0.4 SALIDA PARA ILUMINACION DE JARDINERAS pts 58.00 59.80 3,468.40 0.00 0.00 0.0% 0.00 0.0 0.0% 58.00 3,468.40 100.0%
1.0.5 SALIDA PARA SPOT pts 656.00 61.24 40,173.44 0.00 0.00 0.0% 0.00 0.0 0.0% 656.00 40,173.44 100.0%
1.0.6 SALIDA PARA ALUMBRADO DE EMERGENCIA pts 94.00 78.12 7,343.28 13.00 1,015.56 13.8% 13.00 1,015.6 13.8% 81.00 6,327.72 86.2%
1.0.7 SALIDA PARA EXTRACTOR DE AIRE SSHH pts 48.00 72.80 3,494.40 0.00 0.00 0.0% 0.00 0.0 0.0% 48.00 3,494.40 100.0%
1.0.8 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 1 GOLPE pts 95.00 86.20 8,189.00 6.00 517.20 6.3% 6.00 517.2 6.3% 89.00 7,671.80 93.7%
1.0.9 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 2 GOLPES pts 79.00 121.80 9,622.20 0.00 0.00 0.0% 0.00 0.0 0.0% 79.00 9,622.20 100.0%
1.0.10 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 3 GOLPES pts 50.00 115.40 5,770.00 0.00 0.00 0.0% 0.00 0.0 0.0% 50.00 5,770.00 100.0%
1.0.11 SALIDA PARA INTERRUPTOR CONMUTACION (DE 3 VIAS) 1 GOLPE pts 50.00 82.45 4,122.50 0.00 0.00 0.0% 0.00 0.0 0.0% 50.00 4,122.50 100.0%
1.0.12 SALIDA PARA INTERRUPTOR CONMUTACION (DE 3 VIAS) 2 GOLPES pts 135.00 118.54 16,002.90 0.00 0.00 0.0% 0.00 0.0 0.0% 135.00 16,002.90 100.0%
1.0.13 SALIDA PARA INTERRUPTOR CONMUTACION (DE 3 VIAS) 3 GOLPES pts 135.00 148.50 20,047.50 0.00 0.00 0.0% 0.00 0.0 0.0% 135.00 20,047.50 100.0%
1.0.14 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE pts 558.00 115.82 64,627.56 12.00 1,389.84 2.2% 12.00 1,389.8 2.2% 546.00 63,237.72 97.8%
1.0.15 SALIDA PARA TOMACORRIENTE BIPOLAR TRIPLE pts 15.00 166.04 2,490.60 0.00 0.00 0.0% 0.00 0.0 0.0% 15.00 2,490.60 100.0%
1.0.16 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE A PRUEBA DE AGUA pts 260.00 165.88 43,128.80 0.00 0.00 0.0% 0.00 0.0 0.0% 260.00 43,128.80 100.0%
1.0.17 SALIDA PARA PULSADOR DE TIMBRE pts 15.00 66.20 993.00 0.00 0.00 0.0% 0.00 0.0 0.0% 15.00 993.00 100.0%
1.0.18 SALIDA PARA CAMPANILLA DE TIMBRE pts 15.00 68.60 1,029.00 0.00 0.00 0.0% 0.00 0.0 0.0% 15.00 1,029.00 100.0%
1.0.19 SALIDA PARA INTERRUPTOR BIPOLAR pts 19.00 79.39 1,508.41 0.00 0.00 0.0% 0.00 0.0 0.0% 19.00 1,508.41 100.0%
1.0.20 SALIDA PARA THERMA pts 18.00 42.58 766.44 0.00 0.00 0.0% 0.00 0.0 0.0% 18.00 766.44 100.0%
1.0.21 SALIDA PARA CAMPANA EXTRACTORA pts 15.00 42.58 638.70 0.00 0.00 0.0% 0.00 0.0 0.0% 15.00 638.70 100.0%
1.0.22 SALIDA PARA SECADOR pts 18.00 42.58 766.44 0.00 0.00 0.0% 0.00 0.0 0.0% 18.00 766.44 100.0%
1.0.23 SALIDA DE INTERCOMUNICADOR PORTERO pts 1.00 49.13 49.13 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 49.13 100.0%
1.0.24 SALIDA BOMBA CONTRAINCENDIO pts 1.00 105.94 105.94 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 105.94 100.0%
1.0.25 SALIDA BOMBA JOCKEY pts 1.00 82.40 82.40 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 82.40 100.0%
1.0.26 SALIDA PARA JACUZZI pts 1.00 82.40 82.40 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 82.40 100.0%
2.00 ALIMENTADORES ELECTRICOS

2.0.1 BM AL TSG 3-1x70mm + 1x10mm(T) ml 94.70 102.21 9,679.29 0.00 0.00 0.0% 0.00 0.0 0.0% 94.70 9,679.29 100.0%
2.0.2 TSG AL ASC 3-1x25mm + 1x10mm(T) ml 276.80 53.34 14,764.51 0.00 0.00 0.0% 0.00 0.0 0.0% 276.80 14,764.51 100.0%
2.0.3 BM AL TD 3-1x25mm + 1x10mm(T) ml 1,362.80 53.34 72,691.75 0.00 0.00 0.0% 0.00 0.0 0.0% 1362.80 72,691.75 100.0%
2.0.4 BM AL T-BCI 3-1x70mm + 1x35mm(T) ml 52.70 112.04 5,904.51 0.00 0.00 0.0% 0.00 0.0 0.0% 52.70 5,904.51 100.0%
2.0.5 TSG AL T-EXT 3-1x25mm + 1x10mm(T) ml 68.20 53.34 3,637.79 0.00 0.00 0.0% 0.00 0.0 0.0% 68.20 3,637.79 100.0%
2.0.6 TSG AL T-BD 3-1x6mm2 + 1x4mm (T) ml 72.50 19.54 1,416.65 0.00 0.00 0.0% 0.00 0.0 0.0% 72.50 1,416.65 100.0%
2.0.7 TSG AL T-BA 3-1x10mm + 1x6mm (T) ml 78.40 31.97 2,506.45 0.00 0.00 0.0% 0.00 0.0 0.0% 78.40 2,506.45 100.0%
3.00 TUBERIA ELECTRICA 0.00
3.0.1 TUBERIA DE d=100mm ml 52.50 23.85 1,252.13 0.00 0.00 0.0% 0.00 0.0 0.0% 52.50 1,252.13 100.0%
3.0.1 TUBERIA DE d=80mm ml 123.90 20.22 2,505.26 6.00 121.32 4.8% 6.00 121.3 4.8% 117.90 2,383.94 95.2%
3.0.2 TUBERIA DE d=40mm ml 1,235.30 9.74 12,031.82 0.00 0.00 0.0% 0.00 0.0 0.0% 1235.30 12,031.82 100.0%
3.0.3 TUBERIA DE d=35mm ml 255.30 6.89 1,759.02 0.00 0.00 0.0% 0.00 0.0 0.0% 255.30 1,759.02 100.0%
3.0.4 TUBERIA DE d=25mm ml 47.80 4.79 228.96 4.00 19.16 8.4% 4.00 19.2 8.4% 43.80 209.80 91.6%
3.0.5 TUBERIA DE d=20mm ml 50.20 3.36 168.67 0.00 0.00 0.0% 0.00 0.0 0.0% 50.20 168.67 100.0%
3.0.6 TUBERIA DE COMUNICACION d=50mm ml 195.30 12.29 2,400.24 0.00 0.00 0.0% 0.00 0.0 0.0% 195.30 2,400.24 100.0%
3.0.7 TUBERIA DE COMUNICACION d=25mm ml 135.70 4.79 650.00 0.00 0.00 0.0% 0.00 0.0 0.0% 135.70 650.00 100.0%
3.0.8 TUBERIA DE COMUNICACION d=20mm ml 221.16 3.36 743.10 0.00 0.00 0.0% 0.00 0.0 0.0% 221.16 743.10 100.0%
4.00 CAJA DE PASE ELECTRICAS Y COMUNICACIONES 0.00
4.0.1 CAJA DE PASO 100x40 und 135.00 27.70 3,739.50 2.00 55.40 1.5% 2.00 55.4 1.5% 133.00 3,684.10 98.5%
4.0.2 CAJA DE PASO 150x100 und 13.00 36.41 473.33 3.00 109.23 23.1% 3.00 109.2 23.1% 10.00 364.10 76.9%
4.0.3 CAJA DE PASO 200x100 und 3.00 45.99 137.97 0.00 0.00 0.0% 0.00 0.0 0.0% 3.00 137.97 100.0%
27.70 CAJA DE PASO 100x100 und 7.00 27.70 193.90 0.00 0.00 0.0% 0.00 0.0 0.0% 7.00 193.90 100.0%
4.0.5 CAJA DE PASO TECHO 100x40 und 6.00 27.70 166.20 0.00 0.00 0.0% 0.00 0.0 0.0% 6.00 166.20 100.0%
4.0.6 CAJA DE PASO 0.65x0.35x0.15 "TE" und 2.00 128.80 257.60 0.00 0.00 0.0% 0.00 0.0 0.0% 2.00 257.60 100.0%
4.0.7 CAJA DE PASO 100x40 "TE" und 18.00 27.70 498.60 0.00 0.00 0.0% 0.00 0.0 0.0% 18.00 498.60 100.0%
4.0.8 CAJA DE PASO 0.65x0.35x0.15 "TV" und 2.00 128.80 257.60 0.00 0.00 0.0% 0.00 0.0 0.0% 2.00 257.60 100.0%
4.0.9 CAJA DE PASO 100x40 "TV" und 18.00 27.70 498.60 0.00 0.00 0.0% 0.00 0.0 0.0% 18.00 498.60 100.0%
4.0.10 CAJA DE PASO 300x100 "TP" und 2.00 67.70 135.40 0.00 0.00 0.0% 0.00 0.0 0.0% 2.00 135.40 100.0%
4.0.11 CAJA DE PASO 100x40 "TP" und 18.00 27.70 498.60 0.00 0.00 0.0% 0.00 0.0 0.0% 18.00 498.60 100.0%
5.00 TABLEROS
5.0.2 TABLERO T-EXT und 1.00 5,250.00 5,250.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 5,250.00 100.0%
5.0.3 TABLERO T-A und 1.00 3,110.00 3,110.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 3,110.00 100.0%
5.0.4 TABLERO T-SG und 1.00 19,440.00 19,440.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 19,440.00 100.0%
5.0.5 TABLERO T-101 und 1.00 3,130.00 3,130.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 3,130.00 100.0%
5.0.6 TABLERO T-102 und 1.00 2,250.00 2,250.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 2,250.00 100.0%
5.0.7 TABLERO T-103 und 1.00 4,720.00 4,720.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 4,720.00 100.0%
5.0.8 TABLERO T-BCI und 1.00 8,600.00 8,600.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 8,600.00 100.0%
5.0.9 TABLERO T-502, T-503 und 2.00 4,150.00 8,300.00 0.00 0.00 0.0% 0.00 0.0 0.0% 2.00 8,300.00 100.0%
5.0.10 TABLERO T-501 und 1.00 4,555.00 4,555.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 4,555.00 100.0%
5.0.11 TABLERO T-201, T-202, T-203, T-301, T-302, T-303, T-401, T-402, T-403 und 9.00 4,670.00 42,030.00 0.00 0.00 0.0% 0.00 0.0 0.0% 9.00 42,030.00 100.0%
6.00 SALIDA DE COMUNICACIONES

6.0.1 SALIDA PARA TV pts 72.00 53.29 3,836.88 0.00 0.00 0.0% 0.00 0.0 0.0% 72.00 3,836.88 100.0%
6.0.2 SALIDA PARA TE pts 89.00 53.29 4,742.81 0.00 0.00 0.0% 0.00 0.0 0.0% 89.00 4,742.81 100.0%
6.0.3 SALIDA PARA TP pts 38.00 53.29 2,025.02 0.00 0.00 0.0% 0.00 0.0 0.0% 38.00 2,025.02 100.0%
6.0.4 SALIDA PARA DETECTOR DE HUMO pts 46.00 56.85 2,615.10 5.00 284.25 10.9% 5.00 284.3 10.9% 41.00 2,330.85 89.1%
6.0.5 SALIDA PARA DETECTOR DE TEMPERATURA pts 50.00 56.44 2,822.00 4.00 225.76 8.0% 4.00 225.8 8.0% 46.00 2,596.24 92.0%
6.0.6 SALIDA PARA SENSOR DE FLUJO pts 2.00 56.44 112.88 0.00 0.00 0.0% 0.00 0.0 0.0% 2.00 112.88 100.0%
6.0.7 SALIDA PARA ALARMA pts 14.00 56.44 790.16 0.00 0.00 0.0% 0.00 0.0 0.0% 14.00 790.16 100.0%
6.0.8 SALIDA PARA DETECTOR DE MONOXIDO pts 9.00 71.09 639.81 2.00 142.18 22.2% 2.00 142.2 22.2% 7.00 497.63 77.8%
7.00 SISTEMA POZO TIERRA

7.0.1 POZO TIERRA und 6.00 2,150.00 12,900.00 0.00 0.00 0.0% 0.00 0.0 0.0% 6.00 12,900.00 100.0%
7.0.2 CABLE PARA TSG 1x70mm(T) ml 58.30 15.01 875.08 0.00 0.00 0.0% 0.00 0.0 0.0% 58.30 875.08 100.0%
7.0.3 TUBO PVC - d=20mm ml 46.70 3.36 156.91 0.00 0.00 0.0% 0.00 0.0 0.0% 46.70 156.91 100.0%
7.0.4 CABLE PARA BM 1x70mm(T) ml 49.80 15.01 747.50 0.00 0.00 0.0% 0.00 0.0 0.0% 49.80 747.50 100.0%
7.0.5 TUBO PVC - d=20mm ml 37.80 3.36 127.01 0.00 0.00 0.0% 0.00 0.0 0.0% 37.80 127.01 100.0%
7.0.5 CABLE PARA T- ASC 1x10mm(T) ml 240.60 8.88 2,136.53 0.00 0.00 0.0% 0.00 0.0 0.0% 240.60 2,136.53 100.0%
7.0.6 TUBO PVC - d=20mm ml 201.30 3.36 676.37 0.00 0.00 0.0% 0.00 0.0 0.0% 201.30 676.37 100.0%
8.00 SALIDA DE FUERZA

8.0.1 SALIDA DE FUERZA und 1.00 71.09 71.09 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 71.09 100.0%
8.0.2 SALIDA DE FUERZA DE BOMBA DE DESAGUE und 2.00 71.09 142.18 0.00 0.00 0.0% 0.00 0.0 0.0% 2.00 142.18 100.0%
8.0.3 SALIDA DE FUERZA DE BOMBA DE AGUA und 3.00 95.08 285.24 0.00 0.00 0.0% 0.00 0.0 0.0% 3.00 285.24 100.0%
8.0.4 SALIDA DE FUERZA BOMBA CONTRA INCENDIO und 1.00 780.80 780.80 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 780.80 100.0%
8.0.5 SALIDA DE FUERZA DE EXTRACTORES und 2.00 210.05 420.10 0.00 0.00 0.0% 0.00 0.0 0.0% 2.00 420.10 100.0%
9.00 PRUEBAS ELECTRICAS Y VARIOS

9.0.1 PRUEBAS DE AISLAMIENTO glb 1.00 3,500.00 3,500.00 0.00 0.00 0.0% 0.00 0.0 0.0% 1.00 3,500.00 100.0%
COSTO DIRECTO S/. 547,488.15 S/. 4,510.20 S/. 4,510.20 S/. 542,977.95
GASTOS GENERALES 0.00% - - - -
UTILIDAD 0.00% - - - -
SUB TOTAL S/. 547,488.15 S/. 4,510.20 S/. 4,510.20 S/. 542,977.95
ADELANTO 0.00%
Deducción de Recursos ( M.O. S / IGV) (Materiales S/IGV) 0.00% - - - -
TOTAL COSTO DIRECTO S/. 547,488.15 S/. 4,510.20 S/. 4,510.20 S/. 542,977.95
IGV 18.00% S/. 98,547.87 S/. 811.84 S/. 811.84 S/. 97,736.03
VALORIZACIÓN BRUTA S/. 646,036.01 S/. 5,322.04 S/. 5,322.04 S/. 640,713.98
RETENCIÓN / FONDO DE GARANTIA 5.00% S/. (27,374.41) S/. (225.51) S/. (225.51) S/. (27,148.90)
DEVOLUCIÓN DE FONDO DE GARANTIA
VALORIZACIÓN NETA 618,661.60 5,096.53 5,096.53 613,565.08
UNITARIO (S/.) (S/.) (S/.) (S/.) (S/.)

1.0.1 SALIDA PARA CENTRO DE LUZ pts 380.00 57.30 21,774.00 11.00 630.30 2.9% 9.00 515.70 2.4% 20.00 1,146.0 5.3% 360.00 20,628.00 94.7%
1.0.2 SALIDA PARA BRAQUETES pts 51.00 59.80 3,049.80 0.00 0.00 0.0% 1.00 59.80 2.0% 1.00 59.8 2.0% 50.00 2,990.00 98.0%
1.0.3 SALIDA PARA FLORESENTES pts 120.00 59.80 7,176.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 120.00 7,176.00 100.0%
1.0.4 SALIDA PARA ILUMINACION DE JARDINERAS pts 58.00 59.80 3,468.40 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 58.00 3,468.40 100.0%
1.0.5 SALIDA PARA SPOT pts 656.00 61.24 40,173.44 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 656.00 40,173.44 100.0%
1.0.6 SALIDA PARA ALUMBRADO DE EMERGENCIA pts 94.00 78.12 7,343.28 13.00 1,015.56 13.8% 8.00 624.96 8.5% 21.00 1,640.5 22.3% 73.00 5,702.76 77.7%
1.0.7 SALIDA PARA EXTRACTOR DE AIRE SSHH pts 48.00 72.80 3,494.40 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 48.00 3,494.40 100.0%
1.0.8 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 1 GOLPE pts 95.00 86.20 8,189.00 6.00 517.20 6.3% 6.00 517.20 6.3% 12.00 1,034.4 12.6% 83.00 7,154.60 87.4%
1.0.9 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 2 GOLPES pts 79.00 121.80 9,622.20 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 79.00 9,622.20 100.0%
1.0.11 SALIDA PARA INTERRUPTOR CONMUTACION (DE 3 VIAS) 1 GOLPE pts 50.00 82.45 4,122.50 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 50.00 4,122.50 100.0%
1.0.12 SALIDA PARA INTERRUPTOR CONMUTACION (DE 3 VIAS) 2 GOLPES pts 135.00 118.54 16,002.90 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 135.00 16,002.90 100.0%
1.0.14 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE pts 558.00 115.82 64,627.56 12.00 1,389.84 2.2% 11.00 1,274.02 2.0% 23.00 2,663.9 4.1% 535.00 61,963.70 95.9%
1.0.15 SALIDA PARA TOMACORRIENTE BIPOLAR TRIPLE pts 15.00 166.04 2,490.60 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 15.00 2,490.60 100.0%
1.0.16 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE A PRUEBA DE AGUA pts 260.00 165.88 43,128.80 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 260.00 43,128.80 100.0%
1.0.17 SALIDA PARA PULSADOR DE TIMBRE pts 15.00 66.20 993.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 15.00 993.00 100.0%
1.0.18 SALIDA PARA CAMPANILLA DE TIMBRE pts 15.00 68.60 1,029.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 15.00 1,029.00 100.0%
1.0.19 SALIDA PARA INTERRUPTOR BIPOLAR pts 19.00 79.39 1,508.41 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 19.00 1,508.41 100.0%
1.0.20 SALIDA PARA THERMA pts 18.00 42.58 766.44 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 18.00 766.44 100.0%
1.0.21 SALIDA PARA CAMPANA EXTRACTORA pts 15.00 42.58 638.70 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 15.00 638.70 100.0%
1.0.22 SALIDA PARA SECADOR pts 18.00 42.58 766.44 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 18.00 766.44 100.0%
1.0.23 SALIDA DE INTERCOMUNICADOR PORTERO pts 1.00 49.13 49.13 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 49.13 100.0%
1.0.24 SALIDA BOMBA CONTRAINCENDIO pts 1.00 105.94 105.94 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 105.94 100.0%
1.0.25 SALIDA BOMBA JOCKEY pts 1.00 82.40 82.40 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 82.40 100.0%
1.0.26 SALIDA PARA JACUZZI pts 1.00 82.40 82.40 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 82.40 100.0%

2.0.1 BM AL TSG 3-1x70mm + 1x10mm(T) ml 94.70 102.21 9,679.29 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 94.70 9,679.29 100.0%
2.0.2 TSG AL ASC 3-1x25mm + 1x10mm(T) ml 276.80 53.34 14,764.51 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 276.80 14,764.51 100.0%
2.0.3 BM AL TD 3-1x25mm + 1x10mm(T) ml 1,362.80 53.34 72,691.75 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1362.80 72,691.75 100.0%
2.0.4 BM AL T-BCI 3-1x70mm + 1x35mm(T) ml 52.70 112.04 5,904.51 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 52.70 5,904.51 100.0%
2.0.5 TSG AL T-EXT 3-1x25mm + 1x10mm(T) ml 68.20 53.34 3,637.79 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 68.20 3,637.79 100.0%
2.0.6 TSG AL T-BD 3-1x6mm2 + 1x4mm (T) ml 72.50 19.54 1,416.65 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 72.50 1,416.65 100.0%
2.0.7 TSG AL T-BA 3-1x10mm + 1x6mm (T) ml 78.40 31.97 2,506.45 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 78.40 2,506.45 100.0%
3.0.1 TUBERIA DE d=100mm ml 52.50 23.85 1,252.13 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 52.50 1,252.13 100.0%
3.0.1 TUBERIA DE d=80mm ml 123.90 20.22 2,505.26 6.00 121.32 4.8% 18.00 363.96 14.5% 24.00 485.3 19.4% 99.90 2,019.98 80.6%
3.0.2 TUBERIA DE d=40mm ml 1,235.30 9.74 12,031.82 0.00 0.00 0.0% 18.00 175.32 1.5% 18.00 175.3 1.5% 1217.30 11,856.50 98.5%
3.0.3 TUBERIA DE d=35mm ml 255.30 6.89 1,759.02 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 255.30 1,759.02 100.0%
3.0.4 TUBERIA DE d=25mm ml 47.80 4.79 228.96 4.00 19.16 8.4% 3.00 14.37 6.3% 7.00 33.5 14.6% 40.80 195.43 85.4%
3.0.5 TUBERIA DE d=20mm ml 50.20 3.36 168.67 0.00 0.00 0.0% 13.00 43.68 25.9% 13.00 43.7 25.9% 37.20 124.99 74.1%
3.0.6 TUBERIA DE COMUNICACION d=50mm ml 195.30 12.29 2,400.24 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 195.30 2,400.24 100.0%
3.0.7 TUBERIA DE COMUNICACION d=25mm ml 135.70 4.79 650.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 135.70 650.00 100.0%
4.0.1 CAJA DE PASO 100x40 und 135.00 27.70 3,739.50 2.00 55.40 1.5% 14.00 387.80 10.4% 16.00 443.2 11.9% 119.00 3,296.30 88.1%
4.0.2 CAJA DE PASO 150x100 und 13.00 36.41 473.33 3.00 109.23 23.1% 1.00 36.41 7.7% 4.00 145.6 30.8% 9.00 327.69 69.2%
4.0.3 CAJA DE PASO 200x100 und 3.00 45.99 137.97 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 3.00 137.97 100.0%
27.70 CAJA DE PASO 100x100 und 7.00 27.70 193.90 0.00 0.00 0.0% 2.00 55.40 28.6% 2.00 55.4 28.6% 5.00 138.50 71.4%
4.0.5 CAJA DE PASO TECHO 100x40 und 6.00 27.70 166.20 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 6.00 166.20 100.0%
4.0.6 CAJA DE PASO 0.65x0.35x0.15 "TE" und 2.00 128.80 257.60 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 257.60 100.0%
4.0.7 CAJA DE PASO 100x40 "TE" und 18.00 27.70 498.60 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 18.00 498.60 100.0%
4.0.8 CAJA DE PASO 0.65x0.35x0.15 "TV" und 2.00 128.80 257.60 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 257.60 100.0%
4.0.9 CAJA DE PASO 100x40 "TV" und 18.00 27.70 498.60 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 18.00 498.60 100.0%
4.0.10 CAJA DE PASO 300x100 "TP" und 2.00 67.70 135.40 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 135.40 100.0%
5.00 TABLEROS
5.0.2 TABLERO T-EXT und 1.00 5,250.00 5,250.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 5,250.00 100.0%
5.0.3 TABLERO T-A und 1.00 3,110.00 3,110.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,110.00 100.0%
5.0.4 TABLERO T-SG und 1.00 19,440.00 19,440.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 19,440.00 100.0%
5.0.5 TABLERO T-101 und 1.00 3,130.00 3,130.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,130.00 100.0%
5.0.6 TABLERO T-102 und 1.00 2,250.00 2,250.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 2,250.00 100.0%
5.0.7 TABLERO T-103 und 1.00 4,720.00 4,720.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 4,720.00 100.0%
5.0.8 TABLERO T-BCI und 1.00 8,600.00 8,600.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 8,600.00 100.0%
5.0.9 TABLERO T-502, T-503 und 2.00 4,150.00 8,300.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 8,300.00 100.0%
5.0.10 TABLERO T-501 und 1.00 4,555.00 4,555.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 4,555.00 100.0%
5.0.11 TABLERO T-201, T-202, T-203, T-301, T-302, T-303, T-401, T-402, T-403 und 9.00 4,670.00 42,030.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 9.00 42,030.00 100.0%

6.0.1 SALIDA PARA TV pts 72.00 53.29 3,836.88 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 72.00 3,836.88 100.0%
6.0.2 SALIDA PARA TE pts 89.00 53.29 4,742.81 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 89.00 4,742.81 100.0%
6.0.3 SALIDA PARA TP pts 38.00 53.29 2,025.02 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 38.00 2,025.02 100.0%
6.0.4 SALIDA PARA DETECTOR DE HUMO pts 46.00 56.85 2,615.10 5.00 284.25 10.9% 9.00 511.65 19.6% 14.00 795.9 30.4% 32.00 1,819.20 69.6%
6.0.5 SALIDA PARA DETECTOR DE TEMPERATURA pts 50.00 56.44 2,822.00 4.00 225.76 8.0% 0.00 0.0% 4.00 225.8 8.0% 46.00 2,596.24 92.0%
6.0.6 SALIDA PARA SENSOR DE FLUJO pts 2.00 56.44 112.88 0.00 0.00 0.0% 1.00 56.44 50.0% 1.00 56.4 50.0% 1.00 56.44 50.0%
6.0.7 SALIDA PARA ALARMA pts 14.00 56.44 790.16 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 14.00 790.16 100.0%
6.0.8 SALIDA PARA DETECTOR DE MONOXIDO pts 9.00 71.09 639.81 2.00 142.18 22.2% 4.00 284.36 44.4% 6.00 426.5 66.7% 3.00 213.27 33.3%

7.0.1 POZO TIERRA und 6.00 2,150.00 12,900.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 6.00 12,900.00 100.0%
7.0.2 CABLE PARA TSG 1x70mm(T) ml 58.30 15.01 875.08 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 58.30 875.08 100.0%
7.0.3 TUBO PVC - d=20mm ml 46.70 3.36 156.91 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 46.70 156.91 100.0%
7.0.4 CABLE PARA BM 1x70mm(T) ml 49.80 15.01 747.50 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 49.80 747.50 100.0%
7.0.5 TUBO PVC - d=20mm ml 37.80 3.36 127.01 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 37.80 127.01 100.0%
7.0.5 CABLE PARA T- ASC 1x10mm(T) ml 240.60 8.88 2,136.53 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 240.60 2,136.53 100.0%
7.0.6 TUBO PVC - d=20mm ml 201.30 3.36 676.37 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 201.30 676.37 100.0%

8.0.1 SALIDA DE FUERZA und 1.00 71.09 71.09 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 71.09 100.0%
8.0.2 SALIDA DE FUERZA DE BOMBA DE DESAGUE und 2.00 71.09 142.18 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 142.18 100.0%
8.0.3 SALIDA DE FUERZA DE BOMBA DE AGUA und 3.00 95.08 285.24 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 3.00 285.24 100.0%
8.0.4 SALIDA DE FUERZA BOMBA CONTRA INCENDIO und 1.00 780.80 780.80 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 780.80 100.0%
8.0.5 SALIDA DE FUERZA DE EXTRACTORES und 2.00 210.05 420.10 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 420.10 100.0%

9.0.1 PRUEBAS DE AISLAMIENTO glb 1.00 3,500.00 3,500.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,500.00 100.0%
UTILIDAD 0.00% - - - -
SUB TOTAL S/. 547,488.15 S/. 4,921.07 S/. 9,431.27 S/. 538,056.88
ADELANTO 0.00%
IGV 18.00% S/. 98,547.87 S/. 885.79 S/. 1,697.63 S/. 96,850.24
UNITARIO (S/.) (S/.) (S/.) (S/.) (S/.)

1.0.1 SALIDA PARA CENTRO DE LUZ pts 380.00 57.30 21,774.00 20.00 1,146.00 5.3% 14.00 802.20 3.7% 34.00 1,948.2 8.9% 346.00 19,825.80 91.1%
1.0.2 SALIDA PARA BRAQUETES pts 51.00 59.80 3,049.80 1.00 59.80 2.0% 0.00 0.0% 1.00 59.8 2.0% 50.00 2,990.00 98.0%
1.0.4 SALIDA PARA ILUMINACION DE JARDINERAS pts 58.00 59.80 3,468.40 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 58.00 3,468.40 100.0%
1.0.5 SALIDA PARA SPOT pts 656.00 61.24 40,173.44 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 656.00 40,173.44 100.0%
1.0.6 SALIDA PARA ALUMBRADO DE EMERGENCIA pts 94.00 78.12 7,343.28 21.00 1,640.52 22.3% 17.00 1,328.04 18.1% 38.00 2,968.6 40.4% 56.00 4,374.72 59.6%
1.0.7 SALIDA PARA EXTRACTOR DE AIRE SSHH pts 48.00 72.80 3,494.40 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 48.00 3,494.40 100.0%
1.0.8 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 1 GOLPE pts 95.00 86.20 8,189.00 12.00 1,034.40 12.6% 11.00 948.20 11.6% 23.00 1,982.6 24.2% 72.00 6,206.40 75.8%
1.0.19 SALIDA PARA INTERRUPTOR BIPOLAR pts 19.00 79.39 1,508.41 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 19.00 1,508.41 100.0%

3.0.1 TUBERIA DE d=100mm ml 52.50 23.85 1,252.13 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 52.50 1,252.13 100.0%
3.0.1 TUBERIA DE d=80mm ml 123.90 20.22 2,505.26 24.00 485.28 19.4% 0.00 0.0% 24.00 485.3 19.4% 99.90 2,019.98 80.6%
3.0.2 TUBERIA DE d=40mm ml 1,235.30 9.74 12,031.82 18.00 175.32 1.5% 0.00 0.0% 18.00 175.3 1.5% 1217.30 11,856.50 98.5%
3.0.3 TUBERIA DE d=35mm ml 255.30 6.89 1,759.02 0.00 0.00 0.0% 6.00 41.34 2.4% 6.00 41.3 2.4% 249.30 1,717.68 97.6%
3.0.4 TUBERIA DE d=25mm ml 47.80 4.79 228.96 7.00 33.53 14.6% 14.00 67.06 29.3% 21.00 100.6 43.9% 26.80 128.37 56.1%
3.0.5 TUBERIA DE d=20mm ml 50.20 3.36 168.67 13.00 43.68 25.9% 12.00 40.32 23.9% 25.00 84.0 49.8% 25.20 84.67 50.2%
4.0.1 CAJA DE PASO 100x40 und 135.00 27.70 3,739.50 16.00 443.20 11.9% 0.00 0.0% 16.00 443.2 11.9% 119.00 3,296.30 88.1%
4.0.2 CAJA DE PASO 150x100 und 13.00 36.41 473.33 4.00 145.64 30.8% 2.00 72.82 15.4% 6.00 218.5 46.2% 7.00 254.87 53.8%
4.0.3 CAJA DE PASO 200x100 und 3.00 45.99 137.97 0.00 0.00 0.0% 1.00 45.99 33.3% 1.00 46.0 33.3% 2.00 91.98 66.7%
27.70 CAJA DE PASO 100x100 und 7.00 27.70 193.90 2.00 55.40 28.6% 6.00 166.20 85.7% 8.00 221.6 114.3% -1.00 -27.70 -14.3%
4.0.10 CAJA DE PASO 300x100 "TP" und 2.00 67.70 135.40 0.00 0.00 0.0% 1.00 67.70 50.0% 1.00 67.7 50.0% 1.00 67.70 50.0%
5.00 TABLEROS
5.0.2 TABLERO T-EXT und 1.00 5,250.00 5,250.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 5,250.00 100.0%
5.0.3 TABLERO T-A und 1.00 3,110.00 3,110.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,110.00 100.0%
5.0.4 TABLERO T-SG und 1.00 19,440.00 19,440.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 19,440.00 100.0%
5.0.5 TABLERO T-101 und 1.00 3,130.00 3,130.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,130.00 100.0%
5.0.6 TABLERO T-102 und 1.00 2,250.00 2,250.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 2,250.00 100.0%
5.0.7 TABLERO T-103 und 1.00 4,720.00 4,720.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 4,720.00 100.0%
5.0.8 TABLERO T-BCI und 1.00 8,600.00 8,600.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 8,600.00 100.0%
5.0.9 TABLERO T-502, T-503 und 2.00 4,150.00 8,300.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 8,300.00 100.0%
5.0.10 TABLERO T-501 und 1.00 4,555.00 4,555.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 4,555.00 100.0%

6.0.4 SALIDA PARA DETECTOR DE HUMO pts 46.00 56.85 2,615.10 14.00 795.90 30.4% 9.00 511.65 19.6% 23.00 1,307.6 50.0% 23.00 1,307.55 50.0%
6.0.6 SALIDA PARA SENSOR DE FLUJO pts 2.00 56.44 112.88 1.00 56.44 50.0% 0.00 0.0% 1.00 56.4 50.0% 1.00 56.44 50.0%

7.0.1 POZO TIERRA und 6.00 2,150.00 12,900.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 6.00 12,900.00 100.0%
7.0.3 TUBO PVC - d=20mm ml 46.70 3.36 156.91 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 46.70 156.91 100.0%
7.0.5 TUBO PVC - d=20mm ml 37.80 3.36 127.01 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 37.80 127.01 100.0%
7.0.6 TUBO PVC - d=20mm ml 201.30 3.36 676.37 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 201.30 676.37 100.0%


UTILIDAD 0.00% - - - -
SUB TOTAL S/. 547,488.15 S/. 6,273.73 S/. 15,705.00 S/. 531,783.15
ADELANTO 0.00%
IGV 18.00% S/. 98,547.87 S/. 1,129.27 S/. 2,826.90 S/. 95,720.97
UNITARIO (S/.) (S/.) (S/.) (S/.) (S/.)

1.0.1 SALIDA PARA CENTRO DE LUZ pts 380.00 57.30 21,774.00 34.00 1,948.20 8.9% 54.00 3,094.20 14.2% 88.00 5,042.4 23.2% 292.00 16,731.60 76.8%
1.0.2 SALIDA PARA BRAQUETES pts 51.00 59.80 3,049.80 1.00 59.80 2.0% 36.00 2,152.80 70.6% 37.00 2,212.6 72.5% 14.00 837.20 27.5%
1.0.3 SALIDA PARA FLORESENTES pts 120.00 59.80 7,176.00 0.00 0.00 0.0% 15.00 897.00 12.5% 15.00 897.0 12.5% 105.00 6,279.00 87.5%
1.0.4 SALIDA PARA ILUMINACION DE JARDINERAS pts 58.00 59.80 3,468.40 0.00 0.00 0.0% 27.00 1,614.60 46.6% 27.00 1,614.6 46.6% 31.00 1,853.80 53.4%
1.0.5 SALIDA PARA SPOT pts 656.00 61.24 40,173.44 0.00 0.00 0.0% 6.00 367.44 0.9% 6.00 367.4 0.9% 650.00 39,806.00 99.1%
1.0.6 SALIDA PARA ALUMBRADO DE EMERGENCIA pts 94.00 78.12 7,343.28 38.00 2,968.56 40.4% 49.00 3,827.88 52.1% 87.00 6,796.4 92.6% 7.00 546.84 7.4%
1.0.7 SALIDA PARA EXTRACTOR DE AIRE SSHH pts 48.00 72.80 3,494.40 0.00 0.00 0.0% 7.00 509.60 14.6% 7.00 509.6 14.6% 41.00 2,984.80 85.4%
1.0.8 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 1 GOLPE pts 95.00 86.20 8,189.00 23.00 1,982.60 24.2% 31.00 2,672.20 32.6% 54.00 4,654.8 56.8% 41.00 3,534.20 43.2%
1.0.19 SALIDA PARA INTERRUPTOR BIPOLAR pts 19.00 79.39 1,508.41 0.00 0.00 0.0% 15.00 1,190.85 78.9% 15.00 1,190.9 78.9% 4.00 317.56 21.1%

3.0.1 TUBERIA DE d=100mm ml 52.50 23.85 1,252.13 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 52.50 1,252.13 100.0%
3.0.1 TUBERIA DE d=80mm ml 123.90 20.22 2,505.26 24.00 485.28 19.4% 0.00 0.0% 24.00 485.3 19.4% 99.90 2,019.98 80.6%
3.0.2 TUBERIA DE d=40mm ml 1,235.30 9.74 12,031.82 18.00 175.32 1.5% 135.00 1,314.90 10.9% 153.00 1,490.2 12.4% 1082.30 10,541.60 87.6%
3.0.3 TUBERIA DE d=35mm ml 255.30 6.89 1,759.02 6.00 41.34 2.4% 15.00 103.35 5.9% 21.00 144.7 8.2% 234.30 1,614.33 91.8%
3.0.4 TUBERIA DE d=25mm ml 47.80 4.79 228.96 21.00 100.59 43.9% 15.00 71.85 31.4% 36.00 172.4 75.3% 11.80 56.52 24.7%
3.0.5 TUBERIA DE d=20mm ml 50.20 3.36 168.67 25.00 84.00 49.8% 0.00 0.0% 25.00 84.0 49.8% 25.20 84.67 50.2%
4.0.1 CAJA DE PASO 100x40 und 135.00 27.70 3,739.50 16.00 443.20 11.9% 0.00 0.0% 16.00 443.2 11.9% 119.00 3,296.30 88.1%
4.0.2 CAJA DE PASO 150x100 und 13.00 36.41 473.33 6.00 218.46 46.2% 0.00 0.0% 6.00 218.5 46.2% 7.00 254.87 53.8%
4.0.3 CAJA DE PASO 200x100 und 3.00 45.99 137.97 1.00 45.99 33.3% 0.00 0.0% 1.00 46.0 33.3% 2.00 91.98 66.7%
27.70 CAJA DE PASO 100x100 und 7.00 27.70 193.90 8.00 221.60 114.3% 4.00 110.80 57.1% 12.00 332.4 171.4% -5.00 -138.50 -71.4%
5.00 TABLEROS
5.0.2 TABLERO T-EXT und 1.00 5,250.00 5,250.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 5,250.00 100.0%
5.0.3 TABLERO T-A und 1.00 3,110.00 3,110.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,110.00 100.0%
5.0.4 TABLERO T-SG und 1.00 19,440.00 19,440.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 19,440.00 100.0%
5.0.5 TABLERO T-101 und 1.00 3,130.00 3,130.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,130.00 100.0%
5.0.6 TABLERO T-102 und 1.00 2,250.00 2,250.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 2,250.00 100.0%
5.0.7 TABLERO T-103 und 1.00 4,720.00 4,720.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 4,720.00 100.0%
5.0.8 TABLERO T-BCI und 1.00 8,600.00 8,600.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 8,600.00 100.0%
5.0.9 TABLERO T-502, T-503 und 2.00 4,150.00 8,300.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 8,300.00 100.0%
5.0.10 TABLERO T-501 und 1.00 4,555.00 4,555.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 4,555.00 100.0%

6.0.1 SALIDA PARA TV pts 72.00 53.29 3,836.88 0.00 0.00 0.0% 8.00 426.32 11.1% 8.00 426.3 11.1% 64.00 3,410.56 88.9%
6.0.2 SALIDA PARA TE pts 89.00 53.29 4,742.81 0.00 0.00 0.0% 5.00 266.45 5.6% 5.00 266.5 5.6% 84.00 4,476.36 94.4%
6.0.3 SALIDA PARA TP pts 38.00 53.29 2,025.02 0.00 0.00 0.0% 8.00 426.32 21.1% 8.00 426.3 21.1% 30.00 1,598.70 78.9%
6.0.4 SALIDA PARA DETECTOR DE HUMO pts 46.00 56.85 2,615.10 23.00 1,307.55 50.0% 29.00 1,648.65 63.0% 52.00 2,956.2 113.0% -6.00 -341.10 -13.0%
6.0.8 SALIDA PARA DETECTOR DE MONOXIDO pts 9.00 71.09 639.81 9.00 639.81 100.0% 0.00 0.0% 9.00 639.8 100.0% 0.00 0.00 0.0%

7.0.1 POZO TIERRA und 6.00 2,150.00 12,900.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 6.00 12,900.00 100.0%
7.0.3 TUBO PVC - d=20mm ml 46.70 3.36 156.91 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 46.70 156.91 100.0%
7.0.5 TUBO PVC - d=20mm ml 37.80 3.36 127.01 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 37.80 127.01 100.0%
7.0.6 TUBO PVC - d=20mm ml 201.30 3.36 676.37 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 201.30 676.37 100.0%


UTILIDAD 0.00% - - - -
SUB TOTAL S/. 547,488.15 S/. 31,582.29 S/. 47,287.29 S/. 500,200.86
ADELANTO 0.00%
IGV 18.00% S/. 98,547.87 S/. 5,684.81 S/. 8,511.71 S/. 90,036.15
RETENCIÓN / FONDO DE GARANTIA 5.00% S/. (27,374.41) S/. (1,579.11) S/. (1,579.11) S/. (25,795.30)
UNITARIO (S/.) (S/.) (S/.) (S/.) (S/.)

1.0.1 SALIDA PARA CENTRO DE LUZ pts 380.00 57.30 21,774.00 88.00 5,042.40 23.2% 57.00 3,266.10 15.0% 145.00 8,308.5 38.2% 235.00 13,465.50 61.8%
1.0.2 SALIDA PARA BRAQUETES pts 51.00 59.80 3,049.80 37.00 2,212.60 72.5% 14.00 837.20 27.5% 51.00 3,049.8 100.0% 0.00 0.00 0.0%
1.0.4 SALIDA PARA ILUMINACION DE JARDINERAS pts 58.00 59.80 3,468.40 27.00 1,614.60 46.6% 7.00 418.60 12.1% 34.00 2,033.2 58.6% 24.00 1,435.20 41.4%
1.0.5 SALIDA PARA SPOT pts 656.00 61.24 40,173.44 6.00 367.44 0.9% 79.00 4,837.96 12.0% 85.00 5,205.4 13.0% 571.00 34,968.04 87.0%
1.0.6 SALIDA PARA ALUMBRADO DE EMERGENCIA pts 94.00 78.12 7,343.28 87.00 6,796.44 92.6% 7.00 546.84 7.4% 94.00 7,343.3 100.0% 0.00 0.00 0.0%
1.0.7 SALIDA PARA EXTRACTOR DE AIRE SSHH pts 48.00 72.80 3,494.40 7.00 509.60 14.6% 4.00 291.20 8.3% 11.00 800.8 22.9% 37.00 2,693.60 77.1%
1.0.8 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 1 GOLPE pts 95.00 86.20 8,189.00 54.00 4,654.80 56.8% 40.00 3,448.00 42.1% 94.00 8,102.8 98.9% 1.00 86.20 1.1%
1.0.9 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE DE 2 GOLPES pts 79.00 121.80 9,622.20 0.00 0.00 0.0% 5.00 609.00 6.3% 5.00 609.0 6.3% 74.00 9,013.20 93.7%
1.0.11 SALIDA PARA INTERRUPTOR CONMUTACION (DE 3 VIAS) 1 GOLPE pts 50.00 82.45 4,122.50 0.00 0.00 0.0% 19.00 1,566.55 38.0% 19.00 1,566.6 38.0% 31.00 2,555.95 62.0%
1.0.15 SALIDA PARA TOMACORRIENTE BIPOLAR TRIPLE pts 15.00 166.04 2,490.60 0.00 0.00 0.0% 2.00 332.08 13.3% 2.00 332.1 13.3% 13.00 2,158.52 86.7%
1.0.17 SALIDA PARA PULSADOR DE TIMBRE pts 15.00 66.20 993.00 0.00 0.00 0.0% 2.00 132.40 13.3% 2.00 132.4 13.3% 13.00 860.60 86.7%
1.0.19 SALIDA PARA INTERRUPTOR BIPOLAR pts 19.00 79.39 1,508.41 15.00 1,190.85 78.9% 0.00 0.0% 15.00 1,190.9 78.9% 4.00 317.56 21.1%
1.0.20 SALIDA PARA THERMA pts 18.00 42.58 766.44 0.00 0.00 0.0% 2.00 85.16 11.1% 2.00 85.2 11.1% 16.00 681.28 88.9%
1.0.23 SALIDA DE INTERCOMUNICADOR PORTERO pts 1.00 49.13 49.13 0.00 0.00 0.0% 1.00 49.13 100.0% 1.00 49.1 100.0% 0.00 0.00 0.0%

3.0.1 TUBERIA DE d=100mm ml 52.50 23.85 1,252.13 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 52.50 1,252.13 100.0%
3.0.1 TUBERIA DE d=80mm ml 123.90 20.22 2,505.26 24.00 485.28 19.4% 15.00 303.30 12.1% 39.00 788.6 31.5% 84.90 1,716.68 68.5%
3.0.2 TUBERIA DE d=40mm ml 1,235.30 9.74 12,031.82 153.00 1,490.22 12.4% 192.00 1,870.08 15.5% 345.00 3,360.3 27.9% 890.30 8,671.52 72.1%
3.0.3 TUBERIA DE d=35mm ml 255.30 6.89 1,759.02 21.00 144.69 8.2% 0.00 0.0% 21.00 144.7 8.2% 234.30 1,614.33 91.8%
3.0.4 TUBERIA DE d=25mm ml 47.80 4.79 228.96 36.00 172.44 75.3% 0.00 0.0% 36.00 172.4 75.3% 11.80 56.52 24.7%
3.0.5 TUBERIA DE d=20mm ml 50.20 3.36 168.67 25.00 84.00 49.8% 15.00 50.40 29.9% 40.00 134.4 79.7% 10.20 34.27 20.3%
3.0.8 TUBERIA DE COMUNICACION d=20mm ml 221.16 3.36 743.10 0.00 0.00 0.0% 100.00 336.00 45.2% 100.00 336.0 45.2% 121.16 407.10 54.8%
4.0.1 CAJA DE PASO 100x40 und 135.00 27.70 3,739.50 16.00 443.20 11.9% 16.00 443.20 11.9% 32.00 886.4 23.7% 103.00 2,853.10 76.3%
4.0.2 CAJA DE PASO 150x100 und 13.00 36.41 473.33 6.00 218.46 46.2% 2.00 72.82 15.4% 8.00 291.3 61.5% 5.00 182.05 38.5%
4.0.3 CAJA DE PASO 200x100 und 3.00 45.99 137.97 1.00 45.99 33.3% 0.00 0.0% 1.00 46.0 33.3% 2.00 91.98 66.7%
27.70 CAJA DE PASO 100x100 und 7.00 27.70 193.90 12.00 332.40 171.4% 0.00 0.0% 12.00 332.4 171.4% -5.00 -138.50 -71.4%
4.0.7 CAJA DE PASO 100x40 "TE" und 18.00 27.70 498.60 0.00 0.00 0.0% 8.00 221.60 44.4% 8.00 221.6 44.4% 10.00 277.00 55.6%
4.0.9 CAJA DE PASO 100x40 "TV" und 18.00 27.70 498.60 0.00 0.00 0.0% 14.00 387.80 77.8% 14.00 387.8 77.8% 4.00 110.80 22.2%
4.0.11 CAJA DE PASO 100x40 "TP" und 18.00 27.70 498.60 0.00 0.00 0.0% 7.00 193.90 38.9% 7.00 193.9 38.9% 11.00 304.70 61.1%
5.00 TABLEROS
5.0.2 TABLERO T-EXT und 1.00 5,250.00 5,250.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 5,250.00 100.0%
5.0.3 TABLERO T-A und 1.00 3,110.00 3,110.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,110.00 100.0%
5.0.4 TABLERO T-SG und 1.00 19,440.00 19,440.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 19,440.00 100.0%
5.0.5 TABLERO T-101 und 1.00 3,130.00 3,130.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 3,130.00 100.0%
5.0.6 TABLERO T-102 und 1.00 2,250.00 2,250.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 2,250.00 100.0%
5.0.7 TABLERO T-103 und 1.00 4,720.00 4,720.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 4,720.00 100.0%
5.0.8 TABLERO T-BCI und 1.00 8,600.00 8,600.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 8,600.00 100.0%
5.0.9 TABLERO T-502, T-503 und 2.00 4,150.00 8,300.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 2.00 8,300.00 100.0%
5.0.10 TABLERO T-501 und 1.00 4,555.00 4,555.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 1.00 4,555.00 100.0%

6.0.4 SALIDA PARA DETECTOR DE HUMO pts 46.00 56.85 2,615.10 52.00 2,956.20 113.0% 0.00 0.0% 52.00 2,956.2 113.0% -6.00 -341.10 -13.0%

7.0.1 POZO TIERRA und 6.00 2,150.00 12,900.00 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 6.00 12,900.00 100.0%
7.0.3 TUBO PVC - d=20mm ml 46.70 3.36 156.91 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 46.70 156.91 100.0%
7.0.5 TUBO PVC - d=20mm ml 37.80 3.36 127.01 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 37.80 127.01 100.0%
7.0.6 TUBO PVC - d=20mm ml 201.30 3.36 676.37 0.00 0.00 0.0% 0.00 0.0% 0.00 0.0 0.0% 201.30 676.37 100.0%


UTILIDAD 0.00% - - - -
SUB TOTAL S/. 547,488.15 S/. 35,355.92 S/. 82,643.21 S/. 464,844.94
ADELANTO 0.00%
IGV 18.00% S/. 98,547.87 S/. 6,364.07 S/. 14,875.78 S/. 83,672.09
RETENCIÓN / FONDO DE GARANTIA 5.00% S/. (27,374.41) S/. (1,767.80) S/. (1,767.80) S/. (25,606.61)

Valorización de Obras Eléctricas

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Valorización de Obras Eléctricas

Загружено:

Авторское право:

Доступные форматы

PRESUPUESTO CONTRATADO ANTERIOR VALORIZACION ACTUAL ACUMULADO SALDO

ITEM DESCRIPCION PRECIO MONTO MONTO MONTO MONTO

1.00 SALIDA ELECTRICAS

2.00 ALIMENTADORES ELECTRICOS

3.00 TUBERIA ELECTRICA 0.00

4.00 CAJA DE PASE ELECTRICAS Y COMUNICACIONES 0.00

6.00 SALIDA DE COMUNICACIONES

7.00 SISTEMA POZO TIERRA

8.00 SALIDA DE FUERZA

9.00 PRUEBAS ELECTRICAS Y VARIOS

1.00 SALIDA ELECTRICAS

2.00 ALIMENTADORES ELECTRICOS

3.00 TUBERIA ELECTRICA 0.00

4.00 CAJA DE PASE ELECTRICAS Y COMUNICACIONES 0.00

6.00 SALIDA DE COMUNICACIONES

7.00 SISTEMA POZO TIERRA

8.00 SALIDA DE FUERZA

9.00 PRUEBAS ELECTRICAS Y VARIOS

1.00 SALIDA ELECTRICAS

2.00 ALIMENTADORES ELECTRICOS

3.00 TUBERIA ELECTRICA 0.00

4.00 CAJA DE PASE ELECTRICAS Y COMUNICACIONES 0.00

6.00 SALIDA DE COMUNICACIONES

7.00 SISTEMA POZO TIERRA

8.00 SALIDA DE FUERZA

9.00 PRUEBAS ELECTRICAS Y VARIOS

1.00 SALIDA ELECTRICAS

2.00 ALIMENTADORES ELECTRICOS

3.00 TUBERIA ELECTRICA 0.00

4.00 CAJA DE PASE ELECTRICAS Y COMUNICACIONES 0.00

6.00 SALIDA DE COMUNICACIONES

7.00 SISTEMA POZO TIERRA

8.00 SALIDA DE FUERZA

9.00 PRUEBAS ELECTRICAS Y VARIOS

1.00 SALIDA ELECTRICAS

2.00 ALIMENTADORES ELECTRICOS

3.00 TUBERIA ELECTRICA 0.00

4.00 CAJA DE PASE ELECTRICAS Y COMUNICACIONES 0.00

6.00 SALIDA DE COMUNICACIONES

7.00 SISTEMA POZO TIERRA

8.00 SALIDA DE FUERZA

9.00 PRUEBAS ELECTRICAS Y VARIOS

Вам также может понравиться