PRESUPUESTO AUDITORIO 2.xls

Item Descripción Und. Metrado Precio (S/.) 01 OBRA OB RAS S PRO PROVI VISI SIO OA! A!"S "S # $R $RAB ABA% A%OS OS PR PR"! "!IM IMI IAR AR"S "S 01.01 01. 01 &OS$R &O S$RU&& U&&IO IO"S "S PRO PROVIS VISIO IOA!" A!"S S 01.01.0 &AR$"! D" ID"$I'I&A&IO D" !A OBRA nd 1.00 *.+* 01.01.0 A!MA&" #/O ,UARDIA-A  1.00 1023.+* 01.01.0 S"4A!I5A&IO PROVISIOA! D" OBRA  1.00 33.+ 01.0+ 01. 0+ $RABA% $RA BA%OS OS PR" PR"!IM !IMIA IAR"S R"S 01.0+.0 !IMPI"5A MAUA! D"! $"RR"O m+ 6*.72 0.*2 01.0+.0 $RA5O IV"! # R"P!A$"O PR"!IMIAR m+ 6*.72 +.67 01.0+.0 MOVI!I5A&IO # D"SMOVI!I5A&IO D" "8UIPOS # 9"RRAMI"$AS  1.00 .11 0+ OBRAS &O &O&R"$O SI SIMP!" 0+.01 &O&R"$O SIMP!" " $UB"RIAS m: 0.1+ 10:.23 0: OBRAS &O &O&R"$O ARMADO 0:.01 0:. 01 M"SA M"S A PARA OV OVA!I A!I"S "S 0:.01.0 "&O'RADO # D"S"&ODRADO D" M"SA PARA OVA!I"S m+ 3.:6 3+.2+ 0:.01.0 &O&R"$O PARA M"SA ;/cm+ m: 0.:3 ++6.77 0:.01.0 A&"RO D" R"'U"R5O ;?=7+00 >/cm+ > 21.+7 .70 07 D"SMO$A%"S 07.01 D"SMO$A%" D" PU"R$AS m+ 2*.+7 *.: 07.0+ D"SMO$A%" D" V"$AAS m+ +:.27 11.77 07.0: D"SMO$A%" D" PRO$"&$OR D" V"$AAS "@IS$"$"S m+ +.66 1.63 07.07 D"SMO$A%" D" BU$A&AS nd 761.00 1.63 07.0 D"SMO$A%" D" PISO PAR8U"$ m+ 10.00 11.77 07.02 D"SMO$A%" D" APARA$OS SAI$ARIOS nd 1.00 73.27 07.03 D"SMO$A%" D" IS$A!A&IO D" I!UMIA&IO pto +1+.00 1+.** 07.06 D"SMO$A%" D" $OMA&ORRI"$"S nd 3*.00 11.77 07.0* D"SMO$A%" D" I$"RRUP$OR"S nd 71.00 10.+1 07.10 D"SMO$A%" D" V"$I!ADOR"S nd 1+.00 17.:0 0 D"MO!I&IO"S 0.01 D"MO!I&IO D" "&9AP" &"RMI&O MUROS m+ +1:.21 2.:7 0.0+ D"MO!I&IO D" "&9AP" &"RMI&O PISO m+ +20.7* 6.13 0.0: D"MO!I&IO D" PISO PU!IDO m+ :0.*2 *.: 0.07 D"MO!I&IO D" PISO &O 5A%A D" =0.+0m m: 0.+ +.*0 0.0 "!IMIA&IC D" D"MO!I&IC m: 2.71 2.*: 02 "S$RU&$URAS 02.01 MA$"IMI"$O D" "S$RU&$URA M"$A!I&A "@IS$"$" m+ 7*0.00 3.1: 03 MUROS # $ABI8U"S 03.01 R"SA" " MUROS # PISOS m+ 73.10 1+.* 03.0+ SUMIIS$RO " IS$A!A&IC D" $ABI8U"RIA D" M"!AMI" (&O "S$R. D" A!UM m+ m+ +7.00 62.00 03.0: SUMIIS$RO " IS$A!A&IC D" PU"R$AS D" M"!AMI" m+ 3.67 :+.00 03.07 R"&UBRIMI"$O MUROS "@$"RIOR"S &O PA"!"S D" A&"RO VI$RI'I&ADO m+ :+1.6* +63.17 03.0 R"&UBRIMI"$O MUROS "@$"RIOR"S &O PA"!"S D" !AA D" RO&A m+ 73:.** 60.+: 06 R"VO8U"S # "!U&IDOS 06.01 $ARRA%"O " M"SA D" OVA!I"S m+ 17.32 1*.:1 0* PISOS 0*.01 SUMIIS$RO # &O!O&A&IO D" PISO POR&"!AA$O0.200.20 m+ ++2.*: 76.21 0*.0+ SUMIIS$RO # &O!O&A&IO D" PISO $"RRA5O m+ 126.33 :6.62 0*.0: R"V"S$IMI"$O D" "S&A!"RA &O &"M"$O PU!IDO &O!OR"ADO &O &A$ m+ :0.*2 16.0 0*.07 SUMIIS$RO # &O!O&A&IO D" PISO VII!I&O A&ES$I&O " 5OA D" BU$A&AS m + :6.+: :.:2 0*.0 SUMIIS$RO # &O!O&A&IO D" PISO MA&9I9"MBRADO " V"S$IBU!O m+ 10.00 117.:0 10 5O&A!OS # &O$R $RA A5O&A!OS 10..01 10 5O& 5O &A! A!O OS 10.01.0 &O!O&A&IO D" 5O&A!O D" &"RAMI&A 2020 m+ +.1* :+.0 10.0 10 .0+ + &O$ &O $RA RA5O 5O&A &A!O !OS S 10.0+.0 &O!O&A&IO D" &O$RA5O&A!O D" POR&"!AA$O =0.10 mts. m *+.0 +:.7+ 10.0+.0 &O!O&A&IO D" &O$RA5O&A!O D" MAD"RA =0.10 mts. m ::.+0 +*.:7 11 &OB"R$U $UR RAS # &I"!O RASO

11.01 11.0+ 11.0: 1+ 1+.01 1+.0+ 1: 1:.01 1:.0+ 1:.0: 1:.07 17 17.01 17.0+ 17.0: 17.07 17.0 17.02 1 1.01 1.0+ 1.0: 12 12.01 12.0+ 12.0: 12.07 12.0 12.02 12.03 12.06 13 13.01 13.0+ 13.0: 13.07 16 16.01 16.0+ 16.0: 16.07 16.0 16.02 1* 1*.01 1*.0+ 1*.0: +0 +0.01 +0.0+ +0.0: +0.07 +0.0 +0.02 +0.03 +0.06 +0.0*

M"%ORAMI"$O D" &OB"R$URA "@$"RIOR SUMIIS$RO # &O!O&A&IO D" $"&9O &O !OS"$A A&US$I&AS D" !AA D" M"%ORAMI"$O D" &OB"R$URA D" I,R"SO &ARPI$"RIA M"$A!I&A SUMIIS$RO " IS$. D" PRO$"&$OR D" V"$AAS D" A!UMIIO V"$AA D" A!UMIIO &ARPI$"RIA D" MAD"RA SUMIIS$RO " IS$A!A&IC D" PU"R$AS D" MAD"RA &O$RAP!A&ADA SUMIIS$RO " IS$A!A&IC D" PU"R$AS D" MAD"RA APA"!ADA "&9AP" D" MURO &O MAD"RA A&US$I&A IS$A!A&IO D" BU$A&AS &"RRA%"RIA BISA,RA A!UMII5ADA &APU&9IAS D" :F @ :F &"RRADURA D" PU"R$A PRI&IPA! P"SADA &"RRADURA D" PASO PI&APOR$" D" 7F PARA SS.99. $IRADOR PARA MAMPARA D" 1+F D" A&"R IO@IDAB!" SOPOR$" PARA PRO#"&$OR VIDRIOS &RIS$A!"S # SIMI!AR"S SUMIIS$RO " IS$A!A&IC D" VIDRIO S"MIDOB!" SUMIIS$RO " IS$A!A&IC D" VIDRIO S"MIDOB!" PARA MAMPARAS SUMIIS$RO " IS$A!A&IC D" "SP"%OS PI$URA PI$URA !A$"@ " MUROS I$"RIOR"S PI$URA !A$"@ " &OB"R$URA "@$"RIOR PI$URA !A$"@ " 'A!SO &I"!O RASO PI$URA "SMA!$" " &O$RA5O&A!O PI$URA BARI5 MARIO PARA PU"R$AS D" MAD"RA PI$URA BARI5 PARA "&9AP" PI$URA BAS" A$I&ORROSIVA PARA &ARPI$"RIA M"$!I&A PI$URA "SMA!$" A$I&ORROSIVA " "S$RU&$URAS M"$A!I&AS MOBI!IARIOS BU$A&AS M"SAS D" MAD"RA SI!!AS A$RI! VARIOS SUMIIS$RO # &O!O&A&IO D" PASO A$ID"S!I5A$" (A!UMII5ADO) &URADO D" PISOS PA"! I!UMIADO D" ID"$I'I&A&IC &OR$IA D" "S&"ARIO ($"!O .017 m) PA$A!!A D" PRO#"&&IC I&. $RIPOD" !IMPI"5A 'IA! D" OBRA SA!IDAS D" A,UA # D"SA,U" M"%ORAMI"$O D" PU$OS D" A,UA M"%ORAMI"$O D" PU$OS D" D"SA,U" SUMIIS$RO D" SA!IDA D" D"SA,G" APARA$OS # A&&"SORIOS SAI$ARIOS IODORO $A8U" BA%O B!A&O &/A URIARIO D" !OSA &O ,RI'"RIA S"PARADOR D" URIARIO !AVA$ORIO D" !OSA $IPO OVA!I I&. A&&"SORIOS # ,RI'"RIAS !!AV" &O S"SOR"S D" APRO@IMA&IC !AVAD"RO D" A&"RO IO@IDAB!" UA PO5A ,RI'"RIA PARA !AVAD"RO $IPO ,ASO DU&9A SIMP!" &O ,RI'"RIA HI$ D" A&&"SORIOS SAI$ARIOS (PAP"!"RA $OA!!A # %ABO"RA)

m+ m+ m+

1:1*.63 7*0.00 6.2:

1.77 76.36 *.6

m+ m+

+.66 +:.27

102.+ 1:7.77

m+ m+ m+ nd

+:.10 +1.67 101.0: 761.00

7:.21 +:.+ +6.6+ +7.:0

nd nd nd nd nd nd

2+.00 .00 17.00 1+.00 1.00 :.00

10.3* 6*.*0 6.31 1+.*6 1++.:3 1+.00

m+ m+ m+

+:.27 +7.:0 6.+

6*.31 **.+6 :*.**

m+ m+ m+ m+ m+ m+ m+ m+

1120.2 317.63 1016.: :72.++ +:.10 17+.*+ +.66 7*+.66

6.27 1.07 11.2: 2.*0 ++.* 16.+1 13.0* .3*

nd nd nd nd

761.00 1.00 1.00 1.00

1.00 260.00 160.00 000.00

m m+ nd nd nd 

22.*0 :0.*2 1.00 1.00 1.00 1.00

+*.:+ 3.:1 13*.00 *763.:0 +100.00 10.00

pto pto nd

7.00 :3.00 +.00

+:.6+ :.3: 30.27

nd nd nd nd nd nd nd nd nd

10.00 2.00 2.00 11.00 11.00 1.00 1.00 2.00 2.00

101.:: ++6.23 110.00 +11.32 6.*0 +73.20 16+.1 6*.60 26.70

+0.10 +0.11 +0.1+ +0.1: +1 +1.01 +1.0+ +1.0: +1.07 +1.0 +1.02 +1.03 +1.06 +1.0* +1.10 +1.11 +1.1+ +1.1: +1.17 +1.1 +1.12 +1.13 +1.16 +1.1* +1.+0 +1.+1 +1.++ +1.+: +1.+7 +1.+ +1.+2 +1.+3 +1.+6 +1.+* +1.:0 ++ ++.01 ++.0+ +: +:.01 +:.0+ +:.0: +:.07 +:.0 +:.02 +:.03 +:.06 +:.0* +:.10 +7 +7.01

DISP"SADOR D" %ABO !I8UIDO SUMID"RO D" BRO&" ROS&ADO +F VA!VU!A &OMPU"R$A D" 1/+F &O!O&A&IO D" APARA$OS # A&&"SORIOS SAI$ARIOS IS$A!A&IO"S "!"&$RI&AS SA!IDA D" A!UMBRADO "@$"RIOR " $"&9O (&7) SA!IDA PARA PRO#"&$OR SA!IDA PARA DA$A &A%A D" PAS" "!&$RI&A SA!IDA PARA I$"R&OMUI&ADOR SA!IDA !UMIARIA D" "M"R,"&IA SA!IDA D" A!UMBRADO D" S"4A!I5A&IC SA!IDA PARA S"SOR"S D" 9UMO SA!IDA D" A!UMBRADO ADOSADO " &I"!O RASO D" AUDI$ORIO SA!IDA D" A!UMBRADO '!UOR"S&"$" ::+J ADOSADO " $"&9O SA!IDA D" A!UMBRADO BRA8U"$ SA!IDA PARA $OMA&ORRI"$" "S$ABI!I5ADO PARA "8UIPOS D" AUDIO SA!IDA PARA AUDIO SA!IDA PARA $OMA&ORRI"$" DOB!" &O !I"A A $I"RRA SA!IDA D" V"$I!ADOR"S V"$I!ADOR D" $"&9O SA!IDA D" "@$RA&$OR"S D" AIR" "@$RA&$OR"S D" AIR" SA!IDA D" A!UMBRADO R"'!"&$OR"S (&1:) M"%ORAMI"$O D" $AB!"ROS "!"&$RI&OS SUMIIS$RO D" $AB!"RO ,""RA! I$"RRUP$OR SIMP!" I$"RRUP$OR DOB!" &IR&UI$O D" A!IM"$A&IC "!&$RI&A + mm+ MO$A%" D" "8UIPO D" AUDIO MO$A%" D" "8UIPO D" I!UMIA&IO MO$A%" D" V"$I!ADOR"S MO$A%" D" "@$RA&$OR"S D" AIR" IS$A!A&IO D" SIS$"MA D" PU"S$A A $I"RRA PRU"BAS "!"&$RI&AS D" BA%A $"SIO AU$OMA$I5A&IC "! SIS$"MA D" PRO#"&&IC $"!C D" PRO#"&&IC B!A&O &O M"&AISMO MO$ORI5ADO D" $"SIC SOPOR$" D" PRO#"&$OR SIS$"MA D" "VA&UA&IC # S",URIDAD BO$I8UI D" "M"R,"&IA D" PRIM"ROS AU@I!IOS "@$I$OR P8S 7> I&. RA&H "8UIPO AU$OOMO D" "M"R,"&IA # S"4A!I5A&IC D" A!$A !UMIOSIDAD !"$R"RO BO$I8UI !"$R"RO RI"S,O "!&$RI&O !"$R"RO "@$I$OR P8S !"$R"RO O 'UMAR S"4A!I5A&IO OMBR" D" AMBI"$"S !"$R"RO SA!IDA !"$R"RO &AR$"! D" A'ORO AU$OMA$I5A&IC "! SIS$"MA D" SOIDO SIS$"MA D" SOIDO ARRA# :+ &AA!"S (Ker en metrado todos os accesorios inci

nd nd nd nd

7.00 3.00 2.00 7:.00

+.00 7*.7 100.20 62.22

pto pto pto nd pto pto pto pto pto pto pto pto pto pto pto nd pto nd pto nd nd nd nd m     nd 

+0.00 +.00 2.00 +.00 :.00 1+.00 7.00 1+.00 6:.00 7.00 :2.00 2.00 6.00 36.00 16.00 1.00 7.00 7.00 2.00 +.00 1.00 +1.00 +.00 0.00 1.00 1.00 1.00 1.00 1.00 1.00

+*.7+ ::.23 2+.12 .70 3+.*1 67.1 62.72 1+.** 2.23 :.++ 37.+1 32.6+ 20.2+ 3+.+3 3.7+ 11.00 1+6.3: 1+00.00 *:.+3 726.23 726.23 :+.+ :.6 +:.2 13.*7 120.20 +33.2 ++1.: 72.16 20.1:

nd nd

1.00 1.00

1600.00 1:6.61

nd nd nd nd nd nd nd nd nd nd

1.00 7.00 2.00 1.00 1.00 7.00 :.00 1.00 7.00 1.00

10.00 +*0.00 10.00 .00 .00 .00 .00 1.00 .00 .00



1.00

73:13*.00 &OS$O DIR"&$O

Parcia (S/.) 111.2* 130:.6: *.+* 1023.+* 33.+ :703.62 6*.27 +7:.11 .11 1+.77 1+.77 *1.12 *1.12 :.*7 67.+ ::0.30 17102.13 2*.62 +30.77 7.31 32::.73 1+01.+0 73.27 +3:.66 *0:.32 716.21 131.20 :6+6.77 1:7.+* +1+6.+0 +*.0 2.76 77.7+ :7*:.30 :7*:.30 1:6*+:.17 21+. +027.00 +0.66 *+7+3.7* :60+6.++ +6.0+ +6.0+ 7*1*.7 110:1.03 26.70 3+.32 1*0:1.61 1+001.0 117+:.6 6+*:.26 6+*:.26 :1+*.*0 +1.61 *37.0* 773*.13

+0:36.3* +:*0+.+0 17.16 :767.*7 :02.36 :136.12 1211.1 1003.:* 03.36 +*11.26 11266.:0 +*:. 226.*6 77*.0 6+1.*7 1.32 1++.:3 :3.00 762:.12 +1+0.37 +71+.0 :+*.*+ 71071.76 100+6.0+ 1031.27 1167.0 +:66.*+ +1.6: +20+.3 7*.++ +6:.36 +20*.00 +7331.00 260.00 +300.00 000.00 17107.1: 1*21.1 ++2.:+ 13*.00 *763.:0 +100.00 10.00 +:.1* 1031.*0 1:++.01 171.+6 1+136.+* 101:.:0 1:3+.0+ 220.00 +:+*.:2 273.*0 +73.20 16+.1 :6.60 710.70

100.00 :72.36 20:.20 :3+2.:6 020*.6 66.70 23.:7 :3+.*2 10.60 +16.3: 100*.60 :7.67 1.66 70.21 167.*0 +231.2 720.*+ 767.*2 2:3.02 10::.2 13+.00 17.*+ 7600.00 *.2+ *:31.:7 726.23 233.+ 31.30 1136.00 13.*7 120.20 +33.2 ++1.: 72.16 20.1: 1*:6.61 1600.00 1:6.61 +0+.00 10.00 1120.00 2:0.00 .00 .00 +0.00 1.00 1.00 +0.00 .00 73:13*.00 73:13*.00 11+66*.20