PRESUPUESTO AUDITORIO 2.xls

IItteemm DDeessccrriippcciióónn UUnndd.. MMeettrraaddoo PPrreecciio o ((SS//..)) 01

01 OBOBRARAS PS PROROVIVISISIOOA!A!"S "S # # $R$RABABA%A%OS OS PRPR"!"!IMIMIIARAR"S"S 01.

01.01 01 &O&OS$RS$RU&&U&&IOIO"S "S PROPROVISVISIOIOA!"A!"SS

0011..0011..0 0 &&AARR$$""! ! DD" " IIDD""$$II''II&&AA&&IIOO  DD" " !!A A OOBBRRA A nndd 11..0000 **..++** 0011..0011..0 0 AA!!MMAA&&""  ##//O O ,,UUAARRDDIIAA--A A  11..0000 11002233..++** 0011..0011..0 0 SS""44AA!!II55AA&&IIOO  PPRROOVVIISSIIOOAA! ! DD" " OOBBRRAA  11..0000 3333..++ 01.

01.0+ 0+ $RA$RABA%BA%OS OS PR"PR"!IM!IMIAIAR"SR"S

0011..00++..0 0 !!IIMMPPII""55A A MMAAUUAA! ! D"D"! ! $"$"RRRR""OO mm++ 66**..7722 00..**22 0011..00++..0 0 $$RRAA55OO  IIVV""! ! # # RR""PP!!AA$$""O O PPRR""!!IIMMIIAARR mm++ 66**..7722 ++..6677 0011..00++..0 0 MMOOVVII!!II55AA&&IIOO  # # DD""SSMMOOVVII!!II55AA&&IIOO  DD" " ""88UUIIPPOOS S # # 99""RRRRAAMMII""$$AASS  11..0000 ..1111 0

0++ OOBBRRAAS &S &OO&&RR""$$O SO SIIMMPP!!""

00++..001 1 &&OO&&RR""$$O O SSIIMMPP!!" " ""  $$UUBB""RRIIAASS mm:: 00..11++ 1100::..2233 0

0:: OOBBRRAAS &S &OO&&RR""$$O O AARRMMAADDOO 0:.

0:.01 01 M"SM"SA A PPARA ARA OVOVA!IA!I"S"S

00::..0011..0 0 ""&&OO''RRAADDO O # # DD""SS""&&OODDRRAADDO O DD" " MM""SSA A PPAARRA A OOVVAA!!II""SS mm++ 33..::66 33++..22++ 00::..0011..0 0 &&OO&&RR""$$O O PPAARRA A MM""SSA A ;;<<cc==1133  >>//ccmm++ mm:: 00..::33 ++++66..7777 00::..0011..0 0 AA&&""RRO O DD" " RR""''UU""RR55O O ;;??==77++000 0 >>//ccmm+ + >> 2211..++77 ..7700 0

077 DD""SSMMOO$$AA%%""SS

0077..001 1 DD""SSMMOO$$AA%%" " DD" " PPUU""RR$$AASS mm++ 22**..++77 **..:: 0077..00+ + DD""SSMMOO$$AA%%" " DD" " VV""$$AAAASS mm++ ++::..2277 1111..7777 0077..00: : DD""SSMMOO$$AA%%" " DD" " PPRROO$$""&&$$OOR R DD" " VV""$$AAAAS S ""@@IISS$$""$$""SS mm++ ++..6666 11..6633 0077..007 7 DD""SSMMOO$$AA%%" " D" D" BBUU$$AA&&AASS nndd 776611..0000 11..6633 0077..00  DD""SSMMOO$$AA%%" " DD" " PIISPSO O PPAARR88UU""$$ m++m 1100..0000 1111..7777 0077..002 2 DD""SSMMOO$$AA%%" " DD" " AAPPAARRAA$$OOS S SSAAII$$AARRIIOOSS nndd 11..0000 7733..2277 0077..003 3 DD""SSMMOO$$AA%%" " DD" " IISS$$AA!!AA&&IIOO  DD" " II!!UUMMIIAA&&IIOO ppttoo ++11++..0000 11++..**** 0077..006 6 DD""SSMMOO$$AA%%" " DD" " $O$OMMAA&&OORRRRII""$$""SS nndd 33**..0000 1111..7777 0077..00* * DD""SSMMOO$$AA%%" " DD" " II$$""RRRRUUPP$$OORR""SS nndd 7711..0000 1100..++11 0077..110 0 DD""SSMMOO$$AA%%" " DD" " VV""$$II!!AADDOORR""SS nndd 11++..0000 1177..::00 0

0 DD""MMOO!!II&&IIOO""SS

00..001 1 DD""MMOO!!II&&IIOO  DD" " ""&&99AAPP" " &&""RRMMII&&O O MUMURROOSS mm++ ++11::..2211 22..::77 00..00+ + DD""MMOO!!II&&IIOO  DD" " ""&&99AAPP" " &&""RRMMII&&O O PPIISSOO mm++ ++2200..77** 66..1133 00..00: : DD""MMOO!!II&&IIOO  DD" " PPIISSO O PPUU!!IIDDOO mm++ ::00..**22 **..:: 00..007 7 DD""MMOO!!II&&IIOO  DD" " PPIISSO O &O&O  55AA%%A A D" D" ==00..++00mm m::m 00..++ ++..**00 00..00  ""!!IIMMIIAA&&IICC  DD" " D"D"MMOO!!II&&IICC mm:: 22..7711 22..**:: 0

022 ""SS$$RRUU&&$$UURRAASS

0022..001 1 MMAA$$""IIMMII""$$O O DD" " ""SS$$RRUU&&$$UURRA A MM""$$AA!!II&&A A ""@@IISS$$""$$"" mm++ 77**00..0000 33..11:: 0

033 MMUURROOS S # # $$AABBII88UU""SS

0033..001 1 RR""SSAA" " ""  MMUURROOS S # # PPIISSOOSS mm++ 7733..1100 11++..** 0033..00+ + SSUUMMIIIISS$$RRO O " " IISS$$AA!!AA&&IICC  DD" " $$AABBII88UU""RRIIA A DD" " MM""!!AAMMII" " ((&&OO  ""SS$$RR. . DD" " AA!!UUM mM m++ ++77..0000 6622..0000 0033..00: : SSUUMMIIIISS$$RRO O " " IISS$$AA!!AA&&IICC  DD" " PPUU""RR$$AAS S DD" " MM""!!AAMMII"" mm++ 33..6677 ::++..0000 0033..007 7 RR""&&UUBBRRIIMMII""$$O O MMUURROOS S ""@@$$""RRIIOORR""S S &&OO  PPAA""!!""S S DD" " AA&&""RRO O VVII$$RRII''II&&AADDOO mm++ ::++11..66** ++6633..1177 0033..00  RR""&&UUBBRRIIMMII""$$O O MMUURROOS S ""@@$$""RRIIOORR""S S &&OO  PPAA""!!""S S DD" " !!AAA A DD" " RROO&&AA mm++ 7733::..**** 6600..++:: 0

066 RR""VVOO88UU""S S # # ""!!UU&&IIDDOOSS

0066..001 1 $$AARRRRAA%%""O O ""  MM""SSA A DD" " OOVVAA!!II""SS mm++ 1177..3322 11**..::11 0

0** PPIISSOOSS

00**..001 1 SSUUMMIIIISS$$RRO O # # &&OO!!OO&&AA&&IIOO  DD" " PPIISSO O PPOORR&&""!!AAAA$$OO00..220000..2200 mm++ ++++22..**:: 7766..2211 00**..00+ + SSUUMMIIIISS$$RRO O # # &&OO!!OO&&AA&&IIOO  DD" " PPIISSO O $$""RRRRAA55OO mm++ 112266..3333 ::66..6622 00**..00: : RR""VV""SS$$IIMMII""$$O O DD" " ""SS&&AA!!""RRA A &&OO  &&""MM""$$O O PPUU!!IIDDO O &&OO!!OORR""AADDO O &&OO  &&AA$$ mm++ ::00..**22 1166..00 00**..007 7 SSUUMMIIIISS$$RRO O # # &&OO!!OO&&AA&&IIOO  DD" " PPIISSO O VVIIII!!II&&O O AA&&EESS$$II&&O O ""  55OOA A DD" " BBUU$$AA&&AAS m +S m + ::66..++:: ::..::22 00**..00  SSUUMMIIIISS$$RRO O # # &&OO!!OO&&AA&&IIOO  DD" " PPIISSO O MMAA&&99II99""MMBBRRAADDO O ""  VV""SS$$IIBBUU!!OO mm++ 1100..0000 111177..::00 1

100 55OO&&AA!!OOS S # # &O&O$R$RAA55OO&&AA!!OOSS 10

10..01 01 5O5O&&A!A!OOSS

1100..0011..0 0 &&OO!!OO&&AA&&IIOO  DD" " 55OO&&AA!!O O DD" " &&""RRAAMMII&&A A 22002200 mm++ ++..11** ::++..00 10

10.0.0+ + &O&O$$RARA5O5O&A&A!O!OSS

1100..00++..0 0 &&OO!!OO&&AA&&IIOO  DD" " &&OO$$RRAA55OO&&AA!!O O DD" " PPOORR&&""!!AAAA$$O O ==00..110 0 mmttss.. mm **++..00 ++::..77++ 1100..00++..0 0 &&OO!!OO&&AA&&IIOO  DD" " &&OO$$RRAA55OO&&AA!!O O DD" " MMAADD""RRA A ==00..110 0 mmttss.. mm ::::..++00 ++**..::77 1

11.01 M"%ORAMI"$O D" &OB"R$URA "@$"RIOR m+ 1:1*.63 1.77 11.0+ SUMIIS$RO # &O!O&A&IO D" $"&9O &O !OS"$A A&US$I&AS D" !AA D" m+ 7*0.00 76.36

11.0: M"%ORAMI"$O D" &OB"R$URA D" I,R"SO m+ 6.2: *.6

1+ &ARPI$"RIA M"$A!I&A

1+.01 SUMIIS$RO " IS$. D" PRO$"&$OR D" V"$AAS D" A!UMIIO m+ +.66 102.+

1+.0+ V"$AA D" A!UMIIO m+ +:.27 1:7.77

1: &ARPI$"RIA D" MAD"RA

1:.01 SUMIIS$RO " IS$A!A&IC D" PU"R$AS D" MAD"RA &O$RAP!A&ADA m+ +:.10 7:.21 1:.0+ SUMIIS$RO " IS$A!A&IC D" PU"R$AS D" MAD"RA APA"!ADA m+ +1.67 +:.+ 1:.0: "&9AP" D" MURO &O MAD"RA A&US$I&A m+ 101.0: +6.6+

1:.07 IS$A!A&IO D" BU$A&AS nd 761.00 +7.:0

17 &"RRA%"RIA

17.01 BISA,RA A!UMII5ADA &APU&9IAS D" :F @ :F nd 2+.00 10.3*

17.0+ &"RRADURA D" PU"R$A PRI&IPA! P"SADA nd .00 6*.*0

17.0: &"RRADURAD"PASO nd 17.00 6.31

17.07 PI&APOR$" D" 7F PARA SS.99. nd 1+.00 1+.*6

17.0 $IRADOR PARA MAMPARA D" 1+F D" A&"R IO@IDAB!" nd 1.00 1++.:3

17.02 SOPOR$" PARA PRO#"&$OR nd :.00 1+.00

1 VIDRIOS &RIS$A!"S # SIMI!AR"S

1.01 SUMIIS$RO " IS$A!A&IC D" VIDRIO S"MIDOB!" m+ +:.27 6*.31

1.0+ SUMIIS$RO " IS$A!A&IC D" VIDRIO S"MIDOB!" PARA MAMPARAS m+ +7.:0 **.+6

1.0: SUMIIS$RO " IS$A!A&IC D" "SP"%OS m+ 6.+ :*.**

12 PI$URA

12.01 PI$URA !A$"@ " MUROS I$"RIOR"S m+ 1120.2 6.27

12.0+ PI$URA !A$"@ " &OB"R$URA "@$"RIOR m+ 317.63 1.07

12.0: PI$URA !A$"@ " 'A!SO &I"!O RASO m+ 1016.: 11.2:

12.07 PI$URA "SMA!$" " &O$RA5O&A!O m+ :72.++ 2.*0

12.0 PI$URA BARI5 MARIO PARA PU"R$AS D" MAD"RA m+ +:.10 ++.*

12.02 PI$URA BARI5 PARA "&9AP" m+ 17+.*+ 16.+1

12.03 PI$URA BAS" A$I&ORROSIVA PARA &ARPI$"RIA M"$!I&A m+ +.66 13.0* 12.06 PI$URA "SMA!$" A$I&ORROSIVA " "S$RU&$URAS M"$A!I&AS m+ 7*+.66 .3*

13 MOBI!IARIOS 13.01 BU$A&AS nd 761.00 1.00 13.0+ M"SASD"MAD"RA nd 1.00 260.00 13.0: SI!!AS nd 1.00 160.00 13.07 A$RI! nd 1.00 000.00 16 VARIOS

16.01 SUMIIS$RO # &O!O&A&IO D" PASO A$ID"S!I5A$" (A!UMII5ADO) m 22.*0 +*.:+

16.0+ &URADOD"PISOS m+ :0.*2 3.:1

16.0: PA"! I!UMIADO D" ID"$I'I&A&IC nd 1.00 13*.00

16.07 &OR$IA D" "S&"ARIO ($"!O .017 m) nd 1.00 *763.:0

16.0 PA$A!!A D" PRO#"&&IC I&. $RIPOD" nd 1.00 +100.00

16.02 !IMPI"5A 'IA! D" OBRA  1.00 10.00

1* SA!IDAS D" A,UA # D"SA,U"

1*.01 M"%ORAMI"$O D" PU$OS D" A,UA pto 7.00 +:.6+

1*.0+ M"%ORAMI"$O D" PU$OS D" D"SA,U" pto :3.00 :.3:

1*.0: SUMIIS$RO D" SA!IDA D" D"SA,G" nd +.00 30.27

+0 APARA$OS # A&&"SORIOS SAI$ARIOS

+0.01 IODORO $A8U" BA%O B!A&O &/A nd 10.00 101.::

+0.0+ URIARIO D" !OSA &O ,RI'"RIA nd 2.00 ++6.23

+0.0: S"PARADOR D" URIARIO nd 2.00 110.00

+0.07 !AVA$ORIO D" !OSA $IPO OVA!I I&. A&&"SORIOS # ,RI'"RIAS nd 11.00 +11.32

+0.0 !!AV" &O S"SOR"S D" APRO@IMA&IC nd 11.00 6.*0

+0.02 !AVAD"RO D" A&"RO IO@IDAB!" UA PO5A nd 1.00 +73.20

+0.03 ,RI'"RIA PARA !AVAD"RO $IPO ,ASO nd 1.00 16+.1

+0.06 DU&9A SIMP!" &O ,RI'"RIA nd 2.00 6*.60

+0.10 DISP"SADOR D" %ABO !I8UIDO nd 7.00 +.00

+0.11 SUMID"RO D" BRO&" ROS&ADO +F nd 3.00 7*.7

+0.1+ VA!VU!A &OMPU"R$A D" 1/+F nd 2.00 100.20

+0.1: &O!O&A&IO D" APARA$OS # A&&"SORIOS SAI$ARIOS nd 7:.00 62.22 +1 IS$A!A&IO"S "!"&$RI&AS

+1.01 SA!IDA D" A!UMBRADO "@$"RIOR " $"&9O (&7) pto +0.00 +*.7+

+1.0+ SA!IDA PARA PRO#"&$OR pto +.00 ::.23

+1.0: SA!IDAPARADA$A pto 2.00 2+.12

+1.07 &A%A D" PAS" "!&$RI&A nd +.00 .70

+1.0 SA!IDA PARA I$"R&OMUI&ADOR pto :.00 3+.*1

+1.02 SA!IDA !UMIARIA D" "M"R,"&IA pto 1+.00 67.1

+1.03 SA!IDA D" A!UMBRADO D" S"4A!I5A&IC pto 7.00 62.72

+1.06 SA!IDA PARA S"SOR"S D" 9UMO pto 1+.00 1+.**

+1.0* SA!IDA D" A!UMBRADO ADOSADO " &I"!O RASO D" AUDI$ORIO pto 6:.00 2.23 +1.10 SA!IDA D" A!UMBRADO '!UOR"S&"$" ::+J ADOSADO " $"&9O pto 7.00 :.++

+1.11 SA!IDA D" A!UMBRADO BRA8U"$ pto :2.00 37.+1

+1.1+ SA!IDA PARA $OMA&ORRI"$" "S$ABI!I5ADO PARA "8UIPOS D" AUDIO pto 2.00 32.6+

+1.1: SA!IDAPARAAUDIO pto 6.00 20.2+

+1.17 SA!IDA PARA $OMA&ORRI"$" DOB!" &O !I"A A $I"RRA pto 36.00 3+.+3

+1.1 SA!IDA D" V"$I!ADOR"S pto 16.00 3.7+

+1.12 V"$I!ADOR D" $"&9O nd 1.00 11.00

+1.13 SA!IDA D" "@$RA&$OR"S D" AIR" pto 7.00 1+6.3:

+1.16 "@$RA&$OR"S D" AIR" nd 7.00 1+00.00

+1.1* SA!IDA D" A!UMBRADO R"'!"&$OR"S (&1:) pto 2.00 *:.+3

+1.+0 M"%ORAMI"$O D" $AB!"ROS "!"&$RI&OS nd +.00 726.23

+1.+1 SUMIIS$RO D" $AB!"RO ,""RA! nd 1.00 726.23

+1.++ I$"RRUP$OR SIMP!" nd +1.00 :+.+

+1.+: I$"RRUP$ORDOB!" nd +.00 :.6

+1.+7 &IR&UI$O D" A!IM"$A&IC "!&$RI&A + mm+ m 0.00 +:.2

+1.+ MO$A%" D" "8UIPO D" AUDIO  1.00 13.*7

+1.+2 MO$A%" D" "8UIPO D" I!UMIA&IO  1.00 120.20

+1.+3 MO$A%" D" V"$I!ADOR"S  1.00 +33.2

+1.+6 MO$A%" D" "@$RA&$OR"S D" AIR"  1.00 ++1.:

+1.+* IS$A!A&IO D" SIS$"MA D" PU"S$A A $I"RRA nd 1.00 72.16

+1.:0 PRU"BAS "!"&$RI&AS D" BA%A $"SIO  1.00 20.1:

++ AU$OMA$I5A&IC "! SIS$"MA D" PRO#"&&IC

++.01 $"!C D" PRO#"&&IC B!A&O &O M"&AISMO MO$ORI5ADO D" $"SIC nd 1.00 1600.00

++.0+ SOPOR$" D" PRO#"&$OR nd 1.00 1:6.61

+: SIS$"MA D" "VA&UA&IC # S",URIDAD

+:.01 BO$I8UI D" "M"R,"&IA D" PRIM"ROS AU@I!IOS nd 1.00 10.00

+:.0+ "@$I$OR P8S 7> I&. RA&H nd 7.00 +*0.00

+:.0: "8UIPO AU$OOMO D" "M"R,"&IA # S"4A!I5A&IC D" A!$A !UMIOSIDAD nd 2.00 10.00

+:.07 !"$R"ROBO$I8UI nd 1.00 .00

+:.0 !"$R"RO RI"S,O "!&$RI&O nd 1.00 .00

+:.02 !"$R"RO"@$I$ORP8S nd 7.00 .00

+:.03 !"$R"ROO'UMAR nd :.00 .00

+:.06 S"4A!I5A&IO OMBR" D" AMBI"$"S nd 1.00 1.00

+:.0* !"$R"ROSA!IDA nd 7.00 .00

+:.10 !"$R"RO &AR$"! D" A'ORO nd 1.00 .00

+7 AU$OMA$I5A&IC "! SIS$"MA D" SOIDO

+7.01 SIS$"MA D" SOIDO ARRA# :+ &AA!"S (Ker en metrado todos os accesorios inci  1.00 73:13*.00 &OS$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