METRADO : ESTADIO NACIONAL

12 13-30 31-45 46-..

PISO DUCTO M2 4.26 5.10 7.15 9.8
TOTAL Kg 638.88

VENTILACIION

12 13-30 31-45 46-..

PISO DUCTO M2 4.26 5.10 7.15 9.8
18 18 28.50 52.12 265.82
18 14 20.90 33.98 173.27
11 11 13.10 14.64 62.37
10 9 14.50 14.00 59.62
9 6 14.00 10.67 45.45
16 9 11.70 14.86 75.78
16 14 31.90 48.62 247.94
22 15 70.00 131.57 671.02
20 14 66.20 114.34 583.14
14 13 6.40 8.78 44.77
14 10 15.90 19.39 98.86
10 7 17.50 15.11 64.38
12 9 9.80 10.45 44.54
12 7 5.30 5.12 21.79
22 16 74.90 144.59 737.39
13 7 29.60 30.07 153.38
15 10 20.50 26.04 132.78
16 12 19.50 27.74 141.46
16 13 8.70 12.82 65.37
24 18 26.10 55.69 284.00
14 11 7.10 9.02 45.99
12 8 20.40 20.73 88.29
24 16 46.00 93.47 476.71
23 14 7.60 14.28 72.85
14 8 26.60 29.73 151.61
20 13 6.20 10.39 53.01
17 11 11.10 15.79 80.52
19 14 28.70 48.11 245.37
22 13 33.10 58.85 300.14
22 12 3.80 6.56 33.47
19 12 3.20 5.04 25.70
19 10 5.60 8.25 42.07
16 10 4.90 6.47 33.01
12 6 4.50 4.11 17.53
20 12 9.20 14.96 76.27
16 15 31.20 49.13 250.58
24 16 27.60 56.08 286.02
21 15 3.50 6.40 32.64
19 13 7.30 11.87 60.52
17 11 3.60 5.12 26.12
15 8 3.00 3.51 17.88
16 12 70.80 100.71 513.60
14 11 16.30 20.70 105.58
14 8 5.20 5.81 29.64
12 6 5.00 4.57 19.48
18 15 28.10 47.11 240.24
12 10 5.30 5.92 25.23
10 7 15.80 13.64 58.13
18 14 29.00 47.14 240.43
15 10 28.20 35.81 182.65
13 7 14.90 15.14 77.21
16 14 25.10 38.25 195.09
14 13 2.20 3.02 15.39
12 9 5.70 6.08 25.90
20 15 30.30 53.87 274.75
20 12 6.20 10.08 51.40
0 0 3.00 0.00 0.00
0 0 5.00 0.00 0.00
0 0 4.00 0.00 0.00
0 0 1.30 0.00 0.00
0 0 1.30 0.00 0.00
0 0 2.60 0.00 0.00
0 0 6.40 0.00 0.00
0 0 1.00 0.00 0.00
0 0 3.70 0.00 0.00
0 0 6.30 0.00 0.00
0 0 2.80 0.00 0.00
0 0 2.40 0.00 0.00
0 0 5.50 0.00 0.00
0 0 4.20 0.00 0.00
0 0 4.00 0.00 0.00
0 0 4.70 0.00 0.00
0 0 0.70 0.00 0.00
0 0 2.00 0.00 0.00
0 0 2.20 0.00 0.00
0 0 1.80 0.00 0.00
0 0 6.00 0.00 0.00
0 0 7.20 0.00 0.00
0 0 1.50 0.00 0.00
0 0 2.10 0.00 0.00
0 0 1.50 0.00 0.00
0 0 1.20 0.00 0.00
0 0 1.00 0.00 0.00
0 0 2.10 0.00 0.00
0 0 2.10 0.00 0.00
0 0 4.30 0.00 0.00
0 0 10.90 0.00 0.00
0 0 1.70 0.00 0.00
0 0 9.60 0.00 0.00
0 0 2.20 0.00 0.00
0 0 1.20 0.00 0.00
0 0 1.30 0.00 0.00
0 0 2.20 0.00 0.00
0 0 1.00 0.00 0.00
0 0 0.00 0.00 0.00
0 0 14.30 0.00 0.00
0 0 8.20 0.00 0.00
 0 0 2.60 0.00 0.00
0 0 1.60 0.00 0.00
0 0 1.00 0.00 0.00
0 0 0.80 0.00 0.00
0 0 5.00 0.00 0.00
0 0 3.00 0.00 0.00
0 0 1.20 0.00 0.00
0 0 4.40 0.00 0.00
0 0 3.80 0.00 0.00
0 0 1.00 0.00 0.00
0 0 5.00 0.00 0.00
0 0 9.00 0.00 0.00
0 0 4.00 0.00 0.00
0 0 1.70 0.00 0.00
0 0 2.60 0.00 0.00
0 0 1.20 0.00 0.00
0 0 2.20 0.00 0.00
0 0 1.20 0.00 0.00
0 0 5.00 0.00 0.00
0 0 4.10 0.00 0.00
0 0 5.00 0.00 0.00
0 0 1.50 0.00 0.00
0 0 2.50 0.00 0.00
0 0 4.30 0.00 0.00
0 0 5.00 0.00 0.00
0 0 3.50 0.00 0.00
0 0 1.00 0.00 0.00
0 0 4.30 0.00 0.00
0 0 6.00 0.00 0.00
0 0 12.50 0.00 0.00
0 0 9.40 0.00 0.00
0 0 4.50 0.00 0.00

0.00 0.00
TOTALES 1676.31 532.71 7911.45 0.00 0.00

TOTAL Kg 8444.16
TOTAL AISLAMIENTO M2 1676.31
REJILLAS DE DESCARGA REJILLAS
18 18 3 972 10 8 15 1200
22 22 6 2904 12 8 21 2016
16 16 5 1280 12 12 16 2304
24 24 4 2304 15 10 8 1200
19 19 1 361 14 14 15 2940
20 20 3 1200 10 10 11 1100
0 12 3 0 14 10 14 1960
0 5 1 0 0 5 1 0
0 6 2 0 0 6 2 0
0 5 1 0 0 5 1 0
0 9 7 0 0 9 7 0
0 8 12 0 0 8 12 0
0 10 1 0 0 10 1 0
0 12 2 0 0 12 2 0
0 6 1 0 0 6 1 0
0 5 1 0 0 5 1 0
0 15 1 0 0 15 1 0
0 0
0 18 3 0 0 18 3 0
0 12 4 0 0 12 4 0
0 15 1 0 0 15 1 0
0 5 1 0 0 5 1 0
0 9 2 0 0 9 2 0
0 18 1 0 0 18 1 0
0 15 2 0 0 15 2 0
0 12 3 0 0 12 3 0
0 9 2 0 0 9 2 0
0 10 1 0 0 10 1 0
0 8 3 0 0 8 3 0
0 6 1 0 0 6 1 0
0 0 0 0
0 15 6 0 0 15 6 0
0 12 1 0 0 12 1 0
0 9 6 0 0 9 6 0
0 8 2 0 0 8 2 0
0 12 7 0 0 12 7 0
0 9 3 0 0 9 3 0
0 8 7 0 0 8 7 0
0 0 0
 0 0
0 0
0 0
9021 12720
8444.16
 METRADO : RENIEC
3/11/2005

12 13-30 31-45 46-..

PISO DUCTO M2 4.26 5.10 7.15 9.8
0 0 0 TOTAL Kg 0.00

Eq. Nº 1

12 13-30 31-45 46-..

PISO DUCTO M2 4.26 5.10 7.15 9.8
16 12 11.1 15.79 80.52
16 10 7.6 10.04 51.19
12 7 18.6 17.95 76.48
12 9 32.2 34.35 146.34
10 4 11 7.82 33.33
10 7 10.7 9.24 39.36
16 14 12.1 18.44 94.05
14 12 2.9 3.83 19.53
14 10 20.1 24.51 124.98
12 10 2.1 2.35 10.00
12 8 40.8 41.45 176.59
25 14 18.2 36.06 183.89
24 24 1.5 3.66 18.65
24 13 1.5 2.82 14.38
24 12 1.5 2.74 13.99
22 12 5.8 10.02 51.09
14 9 4.60 5.37 27.41
7 6 5.80 3.83 16.32
18 10 9.90 14.08 71.82
10 8 2.90 2.65 11.30
9 7 1.20 0.98 4.16
6 6 1.30 0.79 3.38
10 6 7.60 6.18 26.32
8 4 3.50 2.13 9.09
18 12 37.70 57.45 293.02
10 5 13.50 10.29 43.82
16 8 5.70 6.95 35.44
16 11 1.10 1.51 7.69
20 15 8.00 14.22 72.54
14 9 3.70 4.32 22.05
14 8 1.90 2.12 10.83
10 7 1.90 1.64 6.99
25 14 7.60 15.06 76.79
19 12 0.80 1.26 6.43
13 7 4.60 4.67 23.84
11 5 5.80 4.71 20.08
17 12 2.90 4.27 21.79
0.00 0.00
 0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
405.57 623.54 1321.93 0.00 0.00 1945.47

Ducto Porta Difus Sub Total F.S 10%

TOTAL Kg 1,945.47 25.00 1,970.47 199.55
TOTAL AISLAMIENTO M2 405.57 5.76 452.47 45.82
 REJILLA DE DESCARGA
18 14 2 504
25 25 2 1250
12 12 2 288
14 12 1 168
18 16 2 576
20 20 1 400
14 14 1 196
0
0
0
0
0
11 3382

REJILLAS
10 6 34 2040
10 5 8 400
8 6 1 48
12 6 29 2088
12 7 3 252 0.00
10 8 12 960
0

0
 0
0
0
0
87 5788

Total
2,170.01
498.29

COSTO DEL PROYECTO

Descripc CD PU TOTAL
equipo 1.00 $ 0.00 $ 0.00
Termost 1.00 $ 0.00 $ 0.00
Cortina 5.00 $ 0.00 $ 0.00
pintura 1.00 $ 0.00 $ 0.00
ducto Kg 2,566.00 $ 0.00 $ 0.00
aislam m2 60.00 $ 0.00 $ 0.00
difusores 1,760.00 $ 0.00 $ 0.00
R.RET 1,920.00 $ 0.00 $ 0.00
INSTAL $ 0.00
Izaje 1.00 $ 0.00 $ 0.00
Base 1.00 $ 0.00 $ 0.00
Material 1.00 $ 0.00 $ 0.00
Trans Cort 1.00 $ 0.00 $ 0.00
Trans mat 1.00 $ 0.00 $ 0.00
Serguros 1.00 $ 0.00 $ 0.00
Mat. Cort 1.00 $ 0.00 $ 0.00
M.O Cort 5.00 $ 0.00 $ 0.00
M.O A/A 1.00 $ 0.00 $ 0.00
$ 0.00
F.S. $ 0.03 $ 0.00
Costo Total $ 0.00
TC 3.26 0.00
Margen 0.30 0.00 0.00
Sub Total 0.00
IGV 0.19 0.00
Total 0.00
 METRADO : CAJAMARQUILLA SECCION 90
3/11/2005

12 13-30 31-45 46-..

PISO DUCTO M2 4.26 5.10 7.15 9.8
0 0 0 TOTAL Kg 0.00

Eq. Nº 1

12 13-30 31-45 46-..

PISO DUCTO M2 4.26 5.10 7.15 9.8
20 16 35.9 65.65 334.83
14 8 4.6 5.14 26.22
10 7 5 4.32 18.39
18 14 19.8 32.19 164.15
18 12 5.6 8.53 43.53
16 12 9.8 13.94 71.09
15 10 4.2 5.33 27.20
20 14 4.4 7.60 38.76
16 10 6.6 8.72 44.46
14 9 11.4 13.32 67.93
12 8 5.5 5.59 23.80
10 6 21.8 17.72 75.48
14 10 11.2 13.66 69.64
14 7 10.1 10.77 54.95
16 14 14.2 21.64 110.37
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
 0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
234.12 117.68 1053.13 0.00 0.00 1170.82

Ducto Porta Difus Sub Total F.S 10%

TOTAL Kg 1,170.82 0.00 1,170.82 117.08
TOTAL AISLAMIENTO M2 234.12 0.00 257.53 25.75
 REJILLA DE DESCARGA
20 20 3 1200
16 16 2 512
18 18 1 324
0
0
0
0
0
0
0
0
0
6 2036

REJILLAS
12 7 8 672
12 6 38 2736
0
0
0 0.00
0
0

0
 0
0
0
0
46 3408

Total
1,287.90
283.29
0.00
 METRADO : (2) EQUIPOS DE 120,000 BTU/H + 1 EQ 60000
12 13-30 31-45 46-..
PISO DUCTO M2 4.26 5.10 7.15 9.8
0 0 0 TOTAL Kg 0.00

12 13-30 31-45 46-.. REJILLA DE DESCARGA

PISO DUCTO M2 4.26 5.10 7.15 9.8 18 18 1 324
18 14 12.1 19.67 100.32 20 20 2 800
12 7 6.1 5.89 25.08 16 16 1 256
10 6 23.1 18.78 79.98 14 14 1 196
10 4 7.3 5.19 22.12 19 19 1 361
16 12 10.6 15.08 76.89 1937
14 9 12.6 14.72 75.08
14 8 5.2 5.81 29.64
20 16 5 9.14 46.63 RETORNO
18 16 1 1.73 8.81 10 8 33 2640
16 14 5.9 8.99 45.86 8 6 1 48
12 8 8.2 8.33 35.49 12 6 6 432
16 10 12.3 16.25 82.85 9 7 3 189
20 14 4.6 7.95 40.52 8 8 8 512
16 8 3.5 4.27 21.76 15 12 0 0
10 5 6.1 4.65 19.80 8 8 0 0
16 9 2.1 2.67 13.60 17 6 0 0
14 7 1.5 1.60 8.16 0
11 7 4.4 4.02 17.14 0
9 5 2.3 1.64 6.97 0
19 12 7.8 12.28 62.65 3821
18 12 3 4.57 23.32
18 10 1.8 2.56 13.06
18 9 3.1 4.25 21.68
 15 9 2 2.44 12.44
13 8 3.2 3.41 17.41
0 0 1.2 0.00 0.00
0 0 1.8 0.00 0.00
0 0 0.5 0.00 0.00
0 0 0.5 0.00 0.00
0 0 1.8 0.00 0.00
0 0 1.12 0.00 0.00
0 0 2.62 0.00 0.00
0 0 0.5 0.00 0.00
0 0 0.5 0.00 0.00
0 0 0.5 0.00 0.00
0 0 3.4 0.00 0.00
0 0 9.36 0.00 0.00
0 0 38.95 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00
0.00 0.00
0.00 0.00
185.88 206.58 700.68 0.00 0.00 907.26

Ducto Porta Difus Sub Total F.S20% Total

TOTAL Kg 907.26 0.00 907.26 272.18 1,179.44 0
TOTAL AISLAMIENTO M2 185.88 0.00 185.88 37.18 223.06

RESUMEN
DUCTOS KG 1,179.44 2 2,358.89
AISLAMIENTO M2 223.06 2 446.12
DIFUSORES PG2 1937
REJ RETORNO PG2 0
RESUMEN

PISO 1 PISO 2 PISO 3

DUCTOS KG 8444.16 2170.01 1287.9
REJILLA DE DESCARGA Plg2 9021 3382 2036
REJILLA Plg2 12720 5788 3408
PISO 4
1179.44
1937
3821