CITV ILAVE UBICADO EN LA CARRETERA ILAVE – DESAGUADERO KM 2 –CP DE

ANCASAYA

1. CERCO PERIMETRAL
 65 columnas de 30 x 30 cm: 65 x S/. 400.00 = S/. 26,000.00
 55 paños de 4mts de altura: 55 x S/. 350.00 = S/. 19,250.00
1.1. Material:
 8 Millares de Bloques II = S/. 10,725.00
 100 Bolsas de Cemento Yura IP: 100 x S/. 18.5 = S/. 1,850.00
2. Elaboración de Vía de Ingreso de Vehículos
 86 Cuadrados de 3 x 3 mts : 86 x S/. 90 = S/. 7,740.00
2.1. Material
 86 x 7 bolsas de Cemento: 602 bolsas
Costo: 602 x S/. 18.5 = S/. 11,137.00
 Triplay 10 planchas: 10 x S/. 14.00 = S/. 140.00
 10 fierros de Media: 10 x S/. 28.00 = S/. 280.00
3. Estructura Drywall
3.1. Armazón
 45 tubos cuadrados de 3 x 3 mlm: 45 x S/. 183.00 = S/. 8,235.00
 35 tubos rectangulares 2 x 2 ½ mlm: 35 x S/. 105.00 = S/. 3,675.00
 Base 20 galones: 20 x S/. 76.00 = S/. 1,520.00
 Trapo Industrial 10 Kg: 10 x S/. 6 = S/. 60.00
 40 Kg de Soldadura: 40 x S/. 15.00 = S/. 600.00
 50 Disco de Corte: 50 x S/. 5 = S/. 250.00
 Mano de Obra = S/. 3,800.00
3.2. Estructura Drywall
Mano de Obra:
 Techo (280 m2) : 280 x S/. 70.00 = S/. 19,600.00
 Parantes (54 mts lineales): 54 x S/. 70.00 = S/. 3,780.00
 Muros de 1 metro (80 mts lineales): 80 x S/.70.00 = S/. 5,600.00
 Divisiones (210 m2): 210 x S/. 70.00 = S/. 14,700.00
 Cielo Razo (280 m2): 280 x S/. 70.00 = S/. 19,600.00

Material
 Parantes: 220 x S/. 8.00 = S/. 2,560.00
 Rieles: 450 x S/. 8.50 = S/. 3,825.00
 8 Millares de Pernos: 8 x S/. 89.00 = S/. 712.00
 10 Millares de Perno de punta Broca: 10 x S/. 150.00 = S/. 1,500.00
 40 Baldes de masilla: 40 x S/. 75.00 = S/. 3,000.00
 90 Kg de Base: 90 x S/. 5.00 = S/. 450.00
  280 Drywall de Cemento: 280 x S/. 48.00 = S/. 13,440.00
 350 Drywall de yeso: 350 x S/. 28.00 = S/. 9,800.00
4. Acabado
Mano de Obra:
 Porcelanato : 280 m2 x S/. 15.00 = S/. 4,200.00
Material:
 255 cajas de Porcelanato: 255 x S/. 65.00 = S/. 16,575.00
 240 bolsas de pegamento: 240 x S/. 43.00 = S/. 10,320.00
5. Pintura
Mano de Obra:
 440 m2: 440 x S/. 13.00 = S/. 5,720.00
Material:
 102 galones de American Color: 102 x S/. 75.00 = 7650
 100 Lijas de 120 (100 x 3) = S/. 300.00
 100 Lijas de 100 ( 100 x 3 ) = S/. 300.00
 20 Rodillos 12” (20 x 14) = S/. 280.00

Ventanas y Mamparas : S/. 50,000.00

Lavaderos y sanitarios: S/. 8,000.00
Equipamiento, amoblado, ventilación, seguridad, escritorios = S/. 120,000.00

TOTAL = S/. 417,474.00