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 52.12 265.8218 14 20.90 33.98 173.2711 11 13.10 14.64 62.3710 9 14.50 14.00 59.629 6 14.00 10.67 45.45

16 9 11.70 14.86 75.7816 14 31.90 48.62 247.9422 15 70.00 131.57 671.0220 14 66.20 114.34 583.1414 13 6.40 8.78 44.7714 10 15.90 19.39 98.8610 7 17.50 15.11 64.3812 9 9.80 10.45 44.5412 7 5.30 5.12 21.7922 16 74.90 144.59 737.3913 7 29.60 30.07 153.3815 10 20.50 26.04 132.7816 12 19.50 27.74 141.4616 13 8.70 12.82 65.3724 18 26.10 55.69 284.0014 11 7.10 9.02 45.9912 8 20.40 20.73 88.2924 16 46.00 93.47 476.7123 14 7.60 14.28 72.8514 8 26.60 29.73 151.6120 13 6.20 10.39 53.0117 11 11.10 15.79 80.5219 14 28.70 48.11 245.3722 13 33.10 58.85 300.1422 12 3.80 6.56 33.4719 12 3.20 5.04 25.7019 10 5.60 8.25 42.0716 10 4.90 6.47 33.0112 6 4.50 4.11 17.5320 12 9.20 14.96 76.2716 15 31.20 49.13 250.5824 16 27.60 56.08 286.0221 15 3.50 6.40 32.64

19 13 7.30 11.87 60.5217 11 3.60 5.12 26.1215 8 3.00 3.51 17.8816 12 70.80 100.71 513.6014 11 16.30 20.70 105.5814 8 5.20 5.81 29.6412 6 5.00 4.57 19.4818 15 28.10 47.11 240.2412 10 5.30 5.92 25.2310 7 15.80 13.64 58.1318 14 29.00 47.14 240.4315 10 28.20 35.81 182.6513 7 14.90 15.14 77.2116 14 25.10 38.25 195.0914 13 2.20 3.02 15.3912 9 5.70 6.08 25.9020 15 30.30 53.87 274.7520 12 6.20 10.08 51.400 0 3.00 0.00 0.000 0 5.00 0.00 0.000 0 4.00 0.00 0.000 0 1.30 0.00 0.000 0 1.30 0.00 0.000 0 2.60 0.00 0.000 0 6.40 0.00 0.000 0 1.00 0.00 0.000 0 3.70 0.00 0.000 0 6.30 0.00 0.000 0 2.80 0.00 0.000 0 2.40 0.00 0.000 0 5.50 0.00 0.000 0 4.20 0.00 0.000 0 4.00 0.00 0.000 0 4.70 0.00 0.000 0 0.70 0.00 0.000 0 2.00 0.00 0.000 0 2.20 0.00 0.000 0 1.80 0.00 0.000 0 6.00 0.00 0.000 0 7.20 0.00 0.000 0 1.50 0.00 0.000 0 2.10 0.00 0.000 0 1.50 0.00 0.000 0 1.20 0.00 0.000 0 1.00 0.00 0.000 0 2.10 0.00 0.000 0 2.10 0.00 0.000 0 4.30 0.00 0.000 0 10.90 0.00 0.000 0 1.70 0.00 0.000 0 9.60 0.00 0.000 0 2.20 0.00 0.000 0 1.20 0.00 0.000 0 1.30 0.00 0.000 0 2.20 0.00 0.000 0 1.00 0.00 0.000 0 0.00 0.00 0.000 0 14.30 0.00 0.000 0 8.20 0.00 0.00

0 0 2.60 0.00 0.000 0 1.60 0.00 0.000 0 1.00 0.00 0.000 0 0.80 0.00 0.000 0 5.00 0.00 0.000 0 3.00 0.00 0.000 0 1.20 0.00 0.000 0 4.40 0.00 0.000 0 3.80 0.00 0.000 0 1.00 0.00 0.000 0 5.00 0.00 0.000 0 9.00 0.00 0.000 0 4.00 0.00 0.000 0 1.70 0.00 0.000 0 2.60 0.00 0.000 0 1.20 0.00 0.000 0 2.20 0.00 0.000 0 1.20 0.00 0.000 0 5.00 0.00 0.000 0 4.10 0.00 0.000 0 5.00 0.00 0.000 0 1.50 0.00 0.000 0 2.50 0.00 0.000 0 4.30 0.00 0.000 0 5.00 0.00 0.000 0 3.50 0.00 0.000 0 1.00 0.00 0.000 0 4.30 0.00 0.000 0 6.00 0.00 0.000 0 12.50 0.00 0.000 0 9.40 0.00 0.000 0 4.50 0.00 0.00

0.00 0.00TOTALES 1676.31 532.71 7911.45 0.00 0.00

TOTAL Kg 8444.16TOTAL AISLAMIENTO M2 1676.31

REJILLAS DE DESCARGA REJILLAS18 18 3 972 10 8 15 1200

22 22 6 2904 12 8 21 201616 16 5 1280 12 12 16 230424 24 4 2304 15 10 8 120019 19 1 361 14 14 15 294020 20 3 1200 10 10 11 11000 12 3 0 14 10 14 19600 5 1 0 0 5 1 00 6 2 0 0 6 2 00 5 1 0 0 5 1 00 9 7 0 0 9 7 00 8 12 0 0 8 12 00 10 1 0 0 10 1 00 12 2 0 0 12 2 00 6 1 0 0 6 1 00 5 1 0 0 5 1 00 15 1 0 0 15 1 00 00 18 3 0 0 18 3 00 12 4 0 0 12 4 00 15 1 0 0 15 1 00 5 1 0 0 5 1 00 9 2 0 0 9 2 00 18 1 0 0 18 1 00 15 2 0 0 15 2 00 12 3 0 0 12 3 00 9 2 0 0 9 2 00 10 1 0 0 10 1 00 8 3 0 0 8 3 00 6 1 0 0 6 1 00 0 0 00 15 6 0 0 15 6 00 12 1 0 0 12 1 00 9 6 0 0 9 6 00 8 2 0 0 8 2 00 12 7 0 0 12 7 00 9 3 0 0 9 3 00 8 7 0 0 8 7 00 0 0

0 00 00 0

9021 12720

8444.16

METRADO : RENIEC3/11/2005

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 80.5216 10 7.6 10.04 51.1912 7 18.6 17.95 76.4812 9 32.2 34.35 146.3410 4 11 7.82 33.3310 7 10.7 9.24 39.3616 14 12.1 18.44 94.0514 12 2.9 3.83 19.5314 10 20.1 24.51 124.9812 10 2.1 2.35 10.0012 8 40.8 41.45 176.5925 14 18.2 36.06 183.8924 24 1.5 3.66 18.6524 13 1.5 2.82 14.3824 12 1.5 2.74 13.9922 12 5.8 10.02 51.0914 9 4.60 5.37 27.417 6 5.80 3.83 16.32

18 10 9.90 14.08 71.8210 8 2.90 2.65 11.309 7 1.20 0.98 4.166 6 1.30 0.79 3.38

10 6 7.60 6.18 26.328 4 3.50 2.13 9.09

18 12 37.70 57.45 293.0210 5 13.50 10.29 43.8216 8 5.70 6.95 35.4416 11 1.10 1.51 7.6920 15 8.00 14.22 72.5414 9 3.70 4.32 22.0514 8 1.90 2.12 10.8310 7 1.90 1.64 6.9925 14 7.60 15.06 76.7919 12 0.80 1.26 6.4313 7 4.60 4.67 23.8411 5 5.80 4.71 20.0817 12 2.90 4.27 21.79

0.00 0.00

0.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 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 DESCARGA18 14 2 504

25 25 2 125012 12 2 28814 12 1 16818 16 2 57620 20 1 40014 14 1 196

00000

11 3382

REJILLAS10 6 34 204010 5 8 4008 6 1 48

12 6 29 208812 7 3 252 0.0010 8 12 960

0

0

0000

87 5788

Total2,170.01

498.29

COSTO DEL PROYECTODescripc CD PU TOTALequipo 1.00 $ 0.00 $ 0.00Termost 1.00 $ 0.00 $ 0.00Cortina 5.00 $ 0.00 $ 0.00pintura 1.00 $ 0.00 $ 0.00

ducto Kg 2,566.00 $ 0.00 $ 0.00aislam m2 60.00 $ 0.00 $ 0.00difusores 1,760.00 $ 0.00 $ 0.00R.RET 1,920.00 $ 0.00 $ 0.00INSTAL $ 0.00Izaje 1.00 $ 0.00 $ 0.00Base 1.00 $ 0.00 $ 0.00Material 1.00 $ 0.00 $ 0.00Trans Cort 1.00 $ 0.00 $ 0.00Trans mat 1.00 $ 0.00 $ 0.00Serguros 1.00 $ 0.00 $ 0.00Mat. Cort 1.00 $ 0.00 $ 0.00M.O Cort 5.00 $ 0.00 $ 0.00M.O A/A 1.00 $ 0.00 $ 0.00

$ 0.00F.S. $ 0.03 $ 0.00

Costo Total $ 0.00TC 3.26 0.00

Margen 0.30 0.00 0.00Sub Total 0.00

IGV 0.19 0.00Total 0.00

METRADO : CAJAMARQUILLA SECCION 903/11/2005

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 65.65 334.8314 8 4.6 5.14 26.2210 7 5 4.32 18.3918 14 19.8 32.19 164.1518 12 5.6 8.53 43.5316 12 9.8 13.94 71.0915 10 4.2 5.33 27.2020 14 4.4 7.60 38.7616 10 6.6 8.72 44.4614 9 11.4 13.32 67.9312 8 5.5 5.59 23.8010 6 21.8 17.72 75.4814 10 11.2 13.66 69.6414 7 10.1 10.77 54.9516 14 14.2 21.64 110.37

0.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.00

0.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 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 DESCARGA20 20 3 1200

16 16 2 51218 18 1 324

000000000

6 2036

REJILLAS12 7 8 67212 6 38 2736

000 0.0000

0

0000

46 3408

Total1,287.90

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 DESCARGAPISO 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 80012 7 6.1 5.89 25.08 16 16 1 25610 6 23.1 18.78 79.98 14 14 1 19610 4 7.3 5.19 22.12 19 19 1 36116 12 10.6 15.08 76.89 193714 9 12.6 14.72 75.0814 8 5.2 5.81 29.6420 16 5 9.14 46.63 RETORNO18 16 1 1.73 8.81 10 8 33 264016 14 5.9 8.99 45.86 8 6 1 4812 8 8.2 8.33 35.49 12 6 6 43216 10 12.3 16.25 82.85 9 7 3 18920 14 4.6 7.95 40.52 8 8 8 51216 8 3.5 4.27 21.76 15 12 0 010 5 6.1 4.65 19.80 8 8 0 016 9 2.1 2.67 13.60 17 6 0 014 7 1.5 1.60 8.16 011 7 4.4 4.02 17.14 09 5 2.3 1.64 6.97 0

19 12 7.8 12.28 62.65 382118 12 3 4.57 23.3218 10 1.8 2.56 13.0618 9 3.1 4.25 21.68

15 9 2 2.44 12.4413 8 3.2 3.41 17.410 0 1.2 0.00 0.000 0 1.8 0.00 0.000 0 0.5 0.00 0.000 0 0.5 0.00 0.000 0 1.8 0.00 0.000 0 1.12 0.00 0.000 0 2.62 0.00 0.000 0 0.5 0.00 0.000 0 0.5 0.00 0.000 0 0.5 0.00 0.000 0 3.4 0.00 0.000 0 9.36 0.00 0.000 0 38.95 0.00 0.000 0 0.00 0.000 0 0.00 0.00

0.00 0.000.00 0.00

185.88 206.58 700.68 0.00 0.00 907.26

Ducto Porta Difus Sub Total F.S20% TotalTOTAL 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

RESUMENDUCTOS KG 1,179.44 2 2,358.89

AISLAMIENTO M2 223.06 2 446.12

DIFUSORES PG2 1937REJ RETORNO PG2 0

RESUMEN

PISO 1 PISO 2 PISO 3DUCTOS KG 8444.16 2170.01 1287.9REJILLA DE DESCARGA Plg2 9021 3382 2036REJILLA Plg2 12720 5788 3408

PISO 41179.44

19373821