Seminario

CALENDARIO VALORIZADO DE AVANCE DE OBRA
Obra
MEJORAMIENTO DEL SERVICIO EDUCATIVO EN LA I. E. JESUS NAZARENO N 1560 DEL C. P. SANTA VERONICA, DISTRITO DE LA ESPERANZA, PROVINCIA DE TRUJILLO - LA LIBERTAD
120
MES 01
001
ESTRUCTURAS
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
TRANSPORTE DE EQUIPOS, HERRAMIENTAS Y MADERA
01.02
CARTEL DE OBRA DE 6.00 M x 3.60 M.
01.03
CASETA PARA ALMACEN Y GUARDIANIA
Und.
Metrado
Precio S/.
DIAS
MES 02
( Cuatro Meses)
MES 03
MES 04
Parcial S/.
3,473.34
glb
1.00
592.24
592.24
1.00
881.10
881.10
mes
4.00
500.00
2,000.00
296.12
296.12
881.10
2,000.00
02
TRABAJOS PRELIMINARES
2,878.94
02.01
TRAZO, NIVELACION Y REPLANTEO EN EDIFICACION
m2
1,772.57
0.89
1,577.59
02.02
APUNTALAMIENTO DE ESTRUCTURA METALICA EXISTENTE
glb
1.00
1,301.35
1,301.35
03
DEMOLICIONES
03.01
DESMONTAJE DE TECHOS DE ETERNIT - Incluye desmontaje de artefactos elctricos
m2
277.56
5.33
1,479.39
03.02
DESMONTAJE DE PUERTAS
11.00
28.23
310.53
03.03
DESMONTAJE DE VENTANAS BAJAS
18.00
28.23
508.14
03.04
DESMONTAJE DE VENTANAS ALTAS
5.00
18.82
94.10
03.05
DESMONTAJE DE APARATOS SANITARIOS
14.00
18.82
263.48
03.06
DEMOLICION Y ELIMINACION DE CONSTRUCCION EXISTENTE
m2
277.56
39.86
11,063.54
03.07
DEMOLICION DE PISOS Y VEREDAS EXISTENTES
m2
798.84
15.76
12,589.72
1,577.59
1,301.35
28,007.95
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
03.08
ELIMINACION DE MATERIAL EXCEDENTE DE DEMOLICIONES
m3
79.88
21.27
1,699.05
04
MOVIMIENTO DE TIERRAS
04.01
EXCAVACION DE ZANJAS PARA ZAPATAS
m3
89.66
27.02
2,422.61
04.02
EXCAVACION DE ZANJAS PARA CIMIENTOS
m3
200.94
27.02
5,429.40
04.03
EXCAVACION PARA CISTERNA
m3
16.85
30.88
520.33
04.04
EXCAVACION PARA JARDINERAS Y SARDINELES
m3
7.00
27.02
189.14
04.05
RELLENO COMPACTADO MANUAL EN ZONAS DE EXCAVACION, CON MATERIAL PROPIO
m3
141.58
18.45
2,612.15
04.06
NIVELACION INTERIOR Y APISONADO MANUAL PARA FALSO PISO
m2
483.43
3.04
1,469.63
04.07
ELIMINACION DE MATERIAL EXCEDENTE
m3
172.87
21.27
3,676.94
1,699.05
16,320.20
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
05
OBRAS DE CONCRETO SIMPLE
84,956.94
05.01
SOLADOS DE CONCRETO f'c=100 kg/cm2 h=0.10 m.
m2
73.40
18.23
1,338.08
05.02
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA
m3
126.86
149.80
19,003.63
05.03
SOBRECIMIENTOS
1,338.08
19,003.63
26,567.61
05.03.01 CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS
m3
30.41
209.51
6,371.20
05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS, HASTA 0.50 M
m2
349.71
29.51
10,319.94
05.04
CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON E=4"
m2
483.43
20.43
9,876.47
05.05
PISOS Y PAVIMENTOS
6,371.20
10,319.94
9,876.47
38,047.62
05.05.01 PERFILADO, NIVELACION Y COMPACTACION DE SUB RASANTE PARA VEREDAS
m2
717.55
3.12
2,238.76
05.05.02 BASE GRANULAR EN AULAS EXTERIORES Y VEREDAS h=0.10 m
m2
717.55
8.72
6,257.04
05.05.03 PISO DE CONCRETO SIN COLOREAR, f'c=175 Kg/cm2 - ACABADO PULIDO - BRUADO CADA
m2
119.99
40.88
4,905.19
05.05.04 VEREDAS DE CONCRETO, f'c=175kg/cm2 h=0.10m ACABADO PULIDO Y BRUADO CADA 1.00
m2
176.00
41.25
7,260.00
05.05.05 PISOS DE C, ACABADO RUGOSO FROTACHADO PARA CERAMICA y/o PORCELANATO
m2
421.56
39.28
16,558.88
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
05.05.06 CURADO DE VEREDAS Y LOSAS CON CURADOR QUIMICO
m2
717.55
0.82
588.39
05.05.07 JUNTAS DE DILATACION EN VEREDAS Y LOSAS C/3m, CON MATERIAL ELASTICO
57.40
4.17
239.36
588.39
239.36
06
OBRAS DE CONCRETO ARMADO
06.01
ZAPATAS
208,056.75
16,457.43
06.01.01 ZAPATAS: CONCRETO f'c=210 kg/cm2
m3
38.42
305.22
11,726.55
06.01.02 ZAPATAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60
kg
1,126.40
4.20
4,730.88
11,726.55
4,730.88
06.02
VIGAS DE CIMENTACION
4,631.08
06.02.01 CONCRETO EN VIGAS DE CIMENTACION f'c=210 kg/cm2
m3
4.54
320.06
1,453.07
06.02.02 VIGAS DE CIMENTACION: ACERO DE REFUERZO Fy = 4200 Kg/cm2
kg
756.67
4.20
3,178.01
1,453.07
3,178.01
06.03
COLUMNAS
61,559.94
06.03.01 COLUMNAS: CONCRETO f'c=210 kg/cm2
m3
37.33
345.21
12,886.69
06.03.02 COLUMNAS: ENCOFRADO Y DESENCOFRADO NORMAL
m2
499.32
33.26
16,607.38
06.03.03 COLUMNAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60
kg
7,634.73
4.20
32,065.87
12,886.69
16,607.38
32,065.87
06.04
VIGAS
42,909.08
06.04.01 VIGAS: CONCRETO f'c=210kg/cm2
m3
30.51
321.31
9,803.17
06.04.02 VIGAS: ENCOFRADO Y DESENCOFRADO NORMAL
m2
145.72
34.45
5,020.05
06.04.03 VIGAS: ACERO DE REFUERZO Fy = 4200 kg/cm2 GRADO 60
kg
6,687.11
4.20
28,085.86
3,921.27
5,881.90
2,008.02
3,012.03
11,234.34
16,851.52
06.05
LOSA ALIGERADA
57,474.09
06.05.01 LOSA ALIGERADA: CONCRETO f'c=210kg/cm2
m3
46.62
320.69
14,950.57
06.05.02 LOSA ALIGERADA: ENCOFRADO Y DESENCOFRADO NORMAL
m2
554.97
30.30
16,815.59
06.05.03 LOSA ALIGERADA: ACERO DE REFUERZO Fy = 4200 kg/cm2 GRADO 60
kg
3,798.98
4.20
15,955.72
06.05.04 BLOQUES HUECOS DE ARCILLA DE 0.30m x 0.30m x 0.15m

06.06
4,578.50
2.13
CISTERNA
5,980.23
8,970.34
6,726.24
10,089.35
6,382.29
9,573.43
3,900.88
5,851.33
9,752.21
5,316.14
06.06.01 CISTERNA: CONCRETO f'c=210kg/cm2
m3
7.18
362.66
2,603.90
06.06.02 CISTERNA: ENCOFRADO Y DESENCOFRADO NORMAL
m2
23.00
32.51
747.73
06.06.03 CISTERNA: ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60
kg
467.74
4.20
1,964.51
2,603.90
747.73
1,964.51
06.07
APOYOS DE T.E. y COBERTURA PATIO
7,345.32
06.07.01 APOYO T.E. CONCRETO f'c=210 kg/cm2
m3
5.28
350.88
1,852.65
06.07.02 APOYO T.E. ENCOFRADO Y DESENCOFRADO NORMAL
m2
52.93
30.08
1,592.13
06.07.03 APOYO T.E. ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60
kg
928.70
4.20
3,900.54
1,852.65
1,592.13
3,900.54
06.08
MESAS DE CONCRETO ARMADO
425.13
06.08.01 MESAS DE CA CONCRETO f'c=210 kg/cm2
m3
0.32
310.20
99.26
06.08.02 MESAS DE CA ENCOFRADO Y DESENCOFRADO NORMAL
m2
3.64
30.08
109.49
99.26
109.49
06.08.03 MESAS DE CA ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60
kg
51.52
4.20
216.38
216.38
06.09
JARDINERAS DE CONCRETO
5,745.21
06.09.01 JARDINERAS: CONCRETO f'c=175 kg/cm2
m3
8.94
293.67
2,625.41
06.09.02 JARDINERAS: ENCOFRADO Y DESENCOFRADO NORMAL
m2
48.11
38.81
1,867.15
06.09.03 JADINERAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2
kg
298.25
4.20
1,252.65
2,625.41
1,867.15
1,252.65
06.10
ESCENARIO
5,701.21
06.10.01 ESCENARIO: CONCRETO f'c=175 kg/cm2
m3
11.55
286.11
3,304.57
06.10.02 ESCENARIO: ENCOFRADO Y DESNCOFRADO NORMAL
m2
45.79
34.93
1,599.44
06.10.03 ESCENARIO: ACERO DE REFUERZO Fy = 4200 Kg/cm2
kg
189.81
4.20
797.20
3,304.57
1,599.44
797.20
06.11
CANALETA PARA AGUAS DE LLUVIA
492.12
06.11.01 CANALETA: CONCRETO f'c=210 Kg/cm2
m3
0.83
316.84
262.98
06.11.02 CANALETA: ENCOFRADO Y DESENCOFRADO NORMAL
m2
6.56
34.93
229.14
262.98
229.14
07
MUROS Y TABIQUES DE ALBAILERIA
34,283.63
07.01
MURO DE LADRILLO DE ARCILLA MAQUINADO DE 18 HUECOS - APAREJO DE CABEZA
m2
211.29
67.67
14,297.99
07.02
MURO DE LADRILLO DE ARCILLA MAQUINADO DE 18 HUECOS - APAREJO DE SOGA
m2
427.76
46.14
19,736.85
07.03
MURO DE LADRILLO DE ARCILLA MAQUINADO DE 18 HUECOS - APAREJO DE CANTO
m2
6.82
36.48
248.79
14,297.99
19,736.85
248.79
TOTAL
377,977.75
47,451.47
201,929.25
128,300.91
296.12

Obra
120
MES 01
002
ARQUITECTURA
Item
Descripcin
01
REVOQUES ENLUCIDOS Y MOLDURAS
01.01
TARRAJEO RAYADO, C:A = 1:4
m2
446.35
15.85
7,074.65
01.02
TARRAJEO EN MUROS Y COLUMNAS, C:A = 1:4
m2
1,427.13
19.56
27,914.66
01.03
TARRAJEO FROTACHADO EN JARDINERAS Y SARDINELES
m2
15.82
17.38
274.95
01.04
VESTIDURA DE DERRAMES CON MEZCLA C:A 1:4 E(min) = 1.5 cm
770.42
9.25
7,126.39
01.05
TARRAJEO CON IMPERMEABILIZANTES EN INTERIOR DE CISTERNA Y OTROS
m2
38.11
20.07
764.87
01.06
TARRAJEO EN APOYO T.E. y COBERTURA PATIO
m2
52.93
19.56
1,035.31
02
CIELORRASOS
02.01
CIELORRASOS CON MEZCLA C:A 1:4 - E(min) = 1.5 cm.
03
PISOS Y PAVIMENTOS
03.01
CONTRAPISO DE 50 mm
m2
628.03
17.43
10,946.56
03.02
PISOS DE CERAMICA COLOR ALTO TRANSITO, PEI = 5 FORMATO 0.50m x 0.50m
m2
699.61
47.58
33,287.44
03.03
PISOS DE PORCELANATO, COLOR, ALTO TRANSITO, PEI = 5, FORMATO 0.60m x 0.60m
m2
352.15
74.41
26,203.48
04
CONTRAZOCALOS
04.01
CONTRAZOCALO DE CEMENTO PULIDO EN EXTRIORES, SIN COLOREAR, H = 0.50 m,

E(MIN) = 1.5 cm.
104.75
11.37
1,191.01
04.02
CONTRAZOCALO DE CERAMICA EN INTERIORES, H = 0.20 m.
288.00
10.33
2,975.04
05
ZOCALOS
05.01
ZOCALO DE CERAMICA COLOR, ALTO TRANSITO, PEI = 5, FORMTO DE 0.30m x 0.30m.
06
REVESTIMIENTO DE GRADAS, ESCALERAS y OTROS
06.01
REVESTIMIENTO MESAS DE C A PORCELANATO ESMALTADO DE 60 x 60 cm.
m2
3.95
86.34
341.04
06.02
REVESTIMIENTO BORDES DE JARDINERAS Y SARDINELES CON GRANITO
32.45
81.64
2,649.22
06.03
REVESTIMIENTO DE GRADAS CON CERMICO
m2
19.43
57.14
1,110.23
Und.
Metrado
Precio S/.
DIAS
MES 02
( Cuatro Meses)
MES 03
MES 04
Parcial S/.
44,190.83
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
16,697.38
m2
625.37
26.70
16,697.38
16,697.38
70,437.48
10,946.56
11,650.60
21,636.84
9,171.22
17,032.26
4,166.05
1,191.01
2,975.04
21,496.22
m2
446.35
48.16
21,496.22
21,496.22
4,100.49
341.04
2,649.22
1,110.23
07
07.01
CARPINTERIA DE MADERA
PUERTAS EXTERIORES DE MADERA CEDRO NACIONAL, CON TABLEROS, Segn lo indicado en detalle
de planos
m2
76.55
390.84
61,050.59
29,918.80
07.02
PUERTAS INTERIORES ss hh DE MADERA CEDRO NACIONAL, CON TABLEROS, Segn lo indicado en

detalle de planos
m2
13.43
209.31
2,811.03
07.03
VENTANAS BAJAS DE MADERA CEDRO NACIONAL, CON SEGURIDAD, Segn lo indicado en los detalles y
planos
m2
116.61
197.32
23,009.49
07.04
VENTANAS ALTAS DE MADERA CEDRO NACIONAL, CON SEGURIDAD, Segn lo indicado en los detalles y
planos
m2
24.45
217.23
5,311.27
08
08.01
CARPINTERIA METALICA
PUERTA METALICA EN INGRESO PRINCIPAL
1.00
2,500.00
5,779.40
2,500.00
08.02
PUERTA METALICA EN INGRESO SECUNDARIO
1.00
850.00
850.00
08.03
BARRA PARA DISCAPACITADOS EN SS HH
4.00
98.60
394.40
08.04
BARANDA DE PROTECCIN EN ADMINISTRACIN, Segn Diseo
glb
1.00
185.00
185.00
08.05
BARANDA DE PROTECCION EN ESCENARIO, Segn Diseo
glb
2.00
185.00
370.00
08.06
BARANDA DE PROTECCIN EN ADMINISTRACIN, Segn Diseo
8.00
185.00
1,480.00
09
09.01
CERRAJERIA
CERRADURA PESADA DE SOBREPONER DE TRES GOLPES EN PUERTAS DE MADERA, CANTOL PESADA O SIMILAR
39.00
93.16
5,757.44
3,633.24
09.02
BISAGRA ALUMINIZADA PESADA DE 5" PARA PUERTAS DE MADERA
156.00
8.47
1,321.32
09.03
BISAGRA ALUMINIZADA PESADA DE 3" PARA PUERTAS EN SS HH (INODOROS)
39.00
7.67
299.13
09.04
JALADORES DE BRONCE DE 4" PARA PUERTAS DE MADERA
39.00
8.27
322.53
09.05
JALADORES DE BRONCE DE 3" PARA PUERTAS INTERIORES DE SS HH (INODOROS)
13.00
6.77
88.01
09.06
CERROJOS DE BRONCE PARA PUERTAS INTERIORES DE SS HH (Inodoros)
13.00
7.17
93.21
10
10.01
VIDRIOS, CRISTALES Y SIMILARES

VIDRIOS DOBLES NACIONALES
p2
1,213.12
6.53
9,800.54
7,921.67
10.02
ESPEJOS DE 6 mm CRISTAL IMPORTADO EN SS HH
p2
178.77
10.51
1,878.87
11
11.01
PINTURA
PINTURA EN MUROS Y COLUMNAS, LATEX DOS MANOS, Supermate de Vencedor o Similar
m2
1,628.88
9.54
46,195.84
15,539.52
11.02
PINTURA EN CIELORASOS Y VIGAS, LATEX DOS MANOS, Vencelatex de Vencedor o Similar
m2
625.37
8.96
5,603.32
11.03
PINTURA EN JARDINERAS y SARDINELES, OLEO DOS MANOS, Esmalte o Similar de primera

calidad.
m2
15.82
8.38
132.57
11.04
PINTURA EN PUERTAS CON BARNIZ MARINO, DOS MANOS
m2
179.96
33.79
6,080.85
11.05
PINTURA EN VENTANAS DE MADERA CON BARNIZ MARINO, DOS MANOS
m2
282.12
19.88
5,608.55
11.06
PINTURA EN ESTRUCTURAS METALICAS DE TECHO, DOS MANOS, CON ESMALTE o similar.
m2
390.50
26.76
10,449.78
11.07
PINTURA EN COBERTURA DE JUEGOS INFANTILES
m2
195.49
9.32
1,821.97
11.08
PINTURA EN BARANDAS METALICAS DE PROTECCION
9.40
11.01
103.49
11.09
PINTURA EN PUERTAS METALICAS, DOS MANOS, CON ESMALTE o similar.
m2
25.63
33.39
855.79
10,471.58
19,447.22
983.86
1,827.17
8,053.32
14,956.17
1,858.94
3,452.33
2,500.00
850.00
394.40
185.00
370.00
1,480.00
3,633.24
1,321.32
299.13
322.53
88.01
93.21
7,921.67
1,878.87
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
12
COBERTURA METALICA EN PATIO
7,688.77
12.01
TIJERALES ACERO CORRUGADO COBERTURA PATIO, Iguales a los existentes
2.00
1,250.00
2,500.00
12.02
CERCHA SECUNDARIA COBERTURA PATIO PRINCIPAL, Iguales a las Existentes
9.00
220.40
1,983.60
12.03
COBERTURA EN PATIO PRINCIPAL CON PLANCHAS DE CALAMINA, Iguales a las existentes
m2
66.55
27.66
1,840.77
12.04
SUSTITUCION DE PLANCHAS DETERIORADAS COBERTURA PATIO PRINCIPAL, Iguales a las ex m2
45.00
30.32
1,364.40
13
COBERTURA EN ZONA DE JUEGOS
13.01
EXCAVACION PARA DADOS ANCLAJE COLUMNAS DE TUBO DE ACERO
16.00
27.02
432.32
13.02
COLUMNAS DE TUBOS DE ACERO, Diametro = 6", Espesor = 3.5 mm, Altura = 5 m.
16.00
600.45
9,607.20
13.03
DADOS DE C f'c = 175 Kg/cm2 ANCLAJE DE COLUMNAS DE TUBO.
16.00
100.39
1,606.24
13.04
CERCHAS PRINCIPALES CON TUBOS DE ACERO DE 1", 3/4" y 1/2", Incluye colocacin y accesor
67.20
99.75
6,703.20
13.05
CERCHAS SECUNDARIAS CON TUBO DE ACERO, Diametro = 1/2", Espesor = 2.5 mm
219.38
67.07
14,713.82
13.06
COBERTURA DE POLICARBONATO TRASLUCUDO, Espesor = 6 mm , Color bronce
m2
207.27
41.82
8,668.03
14
GRAS SINTETICO
14.01
CORTE Y NIVELACION EN TERRENO NATURAL
m2
200.10
4.43
886.44
14.02
BASE COMPACTADA CON MATERIAL FILTRANTE SELECCIONADO PARA SUSTENTAR GRAS S m2
200.10
7.62
1,524.76
14.03
GRAS SINTETICO EN ZONA DE JUEGOS INFANTILES
200.10
104.14
20,838.41
15
JUEGOS INFANTILES
15.01
TROMPO SEGUN DISEO
1.00
1,250.00
1,250.00
15.02
SUBE Y BAJA SEGUN DISEO
1.00
1,400.00
1,400.00
15.03
COLUMPIOS SEGUN DISEO
1.00
1,500.00
1,500.00
15.04
TOBOGAN SEGUN DISEO
1.00
1,460.60
1,460.60
16
VARIOS
16.01
BASUREROS DE FIBRA DE VIDRIO, Segn modelo
2.00
660.00
1,320.00
16.02
REJILLA DE PERFILES DE ACERO PARA CANALETA DE AGUAS DE LLUVIA
9.00
125.00
1,125.00
16.03
JUNTAS DE CONSTRUCCION CON TEKNOPORT DE 1"
82.90
80.70
669.00
2,500.00
1,983.60
1,840.77
1,364.40
41,730.81
432.32
9,607.20
1,606.24
6,703.20
14,713.82
8,668.03
23,249.61
886.44
1,524.76
m2
20,838.41
5,610.60
1,250.00
1,400.00
1,500.00
1,460.60
3,114.00
1,320.00
1,125.00
TOTAL
371,066.05
468.30
200.70
1,233.17
121,581.22
248,251.66

Obra
120
MES 01
003
INSTALACIONES SANITARIAS
Item
Descripcin
01
APARATOS Y ACCESORIOS SANITARIOS
01.01
INODORO TANQUE BAJO ADULTOS - COLOR
7.00
255.55
1,788.85
01.02
INODORO TANQUE BAJO NIOS - COLOR
12.00
245.55
2,946.60
01.03
LAVATORIOS CON PEDESTAL - COLOR
14.00
190.45
2,666.30
01.04
OVALINES DE COLOR EN MESAS DE C A
6.00
181.16
1,086.96
01.05
URINARIO DE LOZA ACADEMY - COLOR - PARA ADULTOS
2.00
181.04
362.08
01.06
PAPELERA DE LOZA DE COLOR DE 15 X 15 cm
pza
19.00
19.91
378.29
01.07
JABONERAS DE PARED DE POLICARBONATO
20.00
26.31
526.20
02
SISTEMA DE DESAGUE
02.01
SALIDAS DE DESAGUE PARA VENTILACION EN PVC
pto
11.00
48.25
530.75
02.02
SALIDA DE DESAGUE EN PVC DE 4"
pto
19.00
50.37
957.03
02.03
pto
22.00
43.79
963.38
02.04
TUBERIA DE PVC SAL 4"
49.30
8.19
403.77
02.05
TUBERIAS DE PVC SAL 6"
104.59
11.14
1,196.51
02.06
SUMIDERO CROMADO DE 2"
pza
15.00
27.76
416.40
02.07
REGISTRO CROMADO DE 4"
15.00
29.85
447.75
02.08
CAJA DE REGISTRO 12" x 24" CON MARCO Y TAPA
pza
9.00
94.77
852.93
02.09
EXCAVACION DE ZANJAS PARA TUBERIAS Y CAJAS DE DESAGUE
159.29
9.00
1,433.61
02.10
CAMA DE ARENA PARA ZANJAS DE TUBERIAS DE DESAGUE H=0.10 m.
153.89
2.82
433.97
02.11
RELLENO COMPACTADO CON MATERIAL PROPIO EN ZANJAS DE DESAGUE
153.89
10.74
1,652.78
Und.
Metrado
Precio S/.
DIAS
MES 02
( Cuatro Meses)
MES 03
MES 04
Parcial S/.
9,755.28
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
9,288.88
265.38
265.38
957.03
963.38
403.77
1,196.51
416.40
447.75
852.93
1,433.61
433.97
1,652.78
03
SISTEMA DE AGUA FRIA
8,752.81
03.01
SALIDA DE AGUA FRIA CON TUBERIA PVC- SAP C-10 DE1/2"
pto
49.00
44.04
2,157.96
03.02
RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP - C-10
125.54
8.39
1,053.28
03.03
VALVULAS DE PASE Cim PESADA O SIMILAR DE 1/2"
pza
13.00
55.62
723.06
03.04
SUMINISTRO E INSTALACION DE SISTEMA DE IMPULSION
glb
1.00
340.23
340.23
03.05
SUMINISTRO E INSTALACION DE VALVULA FLOTADORA DE 1"
2.00
48.64
97.28
03.06
SUMINISTRO E INSTALACION DE TANQUE ELEVADO DE POLIETILENO CAP = 1,100 LITROS
1.00
469.68
469.68
03.07
SUMINISTRO E INSTALACION DE EQUIPO DE REBOSE Y LIMPIEZA
glb
1.00
255.82
255.82
03.08
EQUIPO DE BOMBEO DE AGUA CON ELECTROBOMBA Y ACCESORIOS
glb
1.00
1,177.34
1,177.34
03.09
EXCAVACION ZANJAS TUBERIA DE AGUA
125.54
9.00
1,129.86
03.10
RELLENO COMPACTADO CON MATERIAL PROPIO EN ZANJAS
125.54
10.74
1,348.30
04
CASETA PARA ELECTROBOMBA
04.01
CONCRETO f'c = 175 Kg/cm2
m3
0.75
283.72
212.79
04.02
ENCOFRADO Y DESENCOFRADO NORMAL PARA CASETAS
m2
3.96
30.08
119.12
04.03
ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60 PARA CASETAS
kg
36.80
4.25
156.40
04.04
TARRAJEO CON IMPERMEABILIZANTE PARA CASETAS DE ELECTROBOMBAS
m2
4.92
19.56
96.24
04.05
PINTURA DOS MANOS SELLADOR Y ESMALTE O SIMILAR EN CASETA
m2
4.92
5.12
25.19
04.06
REJA DE PROTECCION PARA CASETA ELECTROBOMBA, INCLUYE PINTADO, COLOCACION
glb
1.00
142.50
142.50
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
752.24
212.79
119.12
156.40
96.24
25.19
142.50
TOTAL
28,549.21
265.38
15,541.44
12,742.39

Obra
120
MES 01
004
INSTALACIONES ELECTRICAS
Item
Descripcin
01
01.01
SALIDAS EN TECHOS PARA CENTROS DE LUZ
pto
108.00
39.91
4,310.28
01.02
SALIDA DE PARED (BRAQUETES) CON PVC
pto
2.00
43.15
86.30
01.03
SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC
pto
6.00
51.29
307.74
01.04
SALIDA PARA TOMACORRIENTE DOBLE CON PUESTA A TIERRA
pto
27.00
52.92
1,428.84
01.05
SALIDAS PARA LUZ DE EMERGENCIA EN PARED
pto
3.00
31.40
94.20
01.06
SALIDA PARA ELECTROBOMBA
pto
1.00
38.19
38.19
01.07
POZOS PUESTA A TIERRA PARA TABLEROS DE DISTRIBUCION
2.00
932.65
1,865.30
02
ARTEFACTOS Y LUMINARIAS
02.01
ARTEFACTO FLUORSCENTE 4 x 22 W Incluye Equipo y Pantalla
65.00
134.27
8,727.55
02.02
ARTEFACTO FLUORESCENTE 2 x 40 W Incluye Equipo y Pantalla
15.00
108.53
1,627.95
02.03
ARTFACTO FLUORESCENTE CIRCULAR DE 32 W PHILIPS O SIMILAR
28.00
53.31
1,492.68
02.04
BRAQUETE CON LUMINARIA AHORRADORA DE 42 W PHILIPS O SIMILAR
2.00
31.88
63.76
02.05
LUMINARIAS ISLA LED 70 W hm
3.00
4,654.10
13,962.30
02.06
LUMINARIA CIRCULAR DE 150 W, ADOSADO, INCLUYE PANTALLA Y EQUIPO, PHILIPS O SIMI
12.00
318.17
3,818.04
03
POSTES PARA LUMINARIAS
03.01
POSTES PARA LUMINARIAS ISLA LED 70 W hm DE ACERO ESTRUCTURAL: D = 4", Long = 6.50 u
Und.
Metrado
Precio S/.
DIAS
MES 02
( Cuatro Meses)
MES 03
MES 04
Parcial S/.
8,130.85
1,508.60
2,801.68
30.21
56.10
107.71
200.03
500.09
928.75
32.97
61.23
38.19
1,865.30
29,692.28
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
2,760.00
3.00
920.00
2,760.00
2,760.00
04
CONDUCTORES, CABLES Y DUCTOS
5,537.73
04.01
CABLE NYY 1 KV 2 x 25 mm2 + 1 x 6 mm2, Suministro e Instalacin
24.37
26.09
635.81
04.02
CABLE NYY 1 KV 2 x 16 mm2 x 1 x 6 mm2, Suministro e Instalacin
60.79
23.36
1,420.05
04.03
CABLE NYY 1 KV 2 x 6 mm2 + 1 x 6 mm2, Suministro e Instalacin
26.20
15.72
411.86
04.04
CAJA DE PASO METALICA DE 6" x 6" x 4" Con Tapa
11.00
20.72
227.92
04.05
CAJAS DE DISTRIBUCION F-1
1.00
269.79
269.79
04.06
CAJAS DE F G PARA MEDIDOR ELECTRICO
1.00
109.71
109.71
04.07
EXCAVACION DE ZANJAS PARA REDES ELECTRICAS, ANCHO = 0.40 m, PROF HASTA 0.80 m.
102.14
8.65
883.51
04.08
RELLENO ZANJAS CABLES ELECTRICOS CON LADRILLO Y CINTA DE SEGURIDAD
102.14
15.46
1,579.08
05
TABLEROS DE DISTRIBUCION
05.01
TABLERO GENERAL (T G) CON GABINETE METALICO
1.00
236.33
236.33
05.02
TABLERO DE DISTRIBUCION - GABINETE METALICO
6.00
318.43
1,910.58
05.03
TABLERO DE DISTRIBUCION PARA ELECTROBOMBA
1.00
154.67
154.67
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
2,301.58
236.33
1,910.58
154.67
TOTAL
48,422.44
2,179.58
11,489.00
34,753.86
001
ESTRUCTURAS
Item
01
01.01
01.02
01.03
02
02.01
02.02
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
05
05.01
05.02
05.03
05.03.01
05.03.02
05.04
05.05
05.05.01
05.05.02
05.05.03
05.05.04
05.05.05
05.05.06
05.05.07
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.03
Descripcin
OBRAS PROVISIONALES
APUNTALAMIENTO DE ESTRUCTURA METALICA
DEMOLICIONES
DESMONTAJE DE TECHOS DE ETERNIT - Incluye
DEMOLICION Y ELIMINACION DE CONSTRUCCION
ELIMINACION DE MATERIAL EXCEDENTE DE
RELLENO COMPACTADO MANUAL EN ZONAS DE
NIVELACION INTERIOR Y APISONADO MANUAL PARA
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTOSOBRECIMIENTOS
CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS
ENCOFRADO Y DESENCOFRADO NORMAL PARA
CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTOPISOS Y PAVIMENTOS
PERFILADO, NIVELACION Y COMPACTACION DE SUB
BASE GRANULAR EN AULAS EXTERIORES Y VEREDAS
PISO DE CONCRETO SIN COLOREAR, f'c=175 Kg/cm2 - AC
VEREDAS DE CONCRETO, f'c=175kg/cm2 h=0.10m ACABAD
PISOS DE C, ACABADO RUGOSO FROTACHADO PARA CER
CURADO DE VEREDAS Y LOSAS CON CURADOR QUIMICO
JUNTAS DE DILATACION EN VEREDAS Y LOSAS C/3m,
ZAPATAS
ZAPATAS: CONCRETO f'c=210 kg/cm2
ZAPATAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO
CONCRETO EN VIGAS DE CIMENTACION f'c=210 kg/cm2
VIGAS DE CIMENTACION: ACERO DE REFUERZO Fy = 4200
COLUMNAS
Und.
Metrado
Precio S/.
glb
u
mes
1.00
1.00
4.00
592.24
881.10
500.00
m2
glb
1,772.57
1.00
0.89
1,301.35
m2
u
u
u
u
m2
m2
m3
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
5.33
28.23
28.23
18.82
18.82
39.86
15.76
21.27
m3
m3
m3
m3
m3
m2
m3
89.66
200.94
16.85
7.00
141.58
483.43
172.87
27.02
27.02
30.88
27.02
18.45
3.04
21.27
m2
m3
73.40
126.86
18.23
149.80
m3
m2
m2
30.41
349.71
483.43
209.51
29.51
20.43
m2
m2
m2
m2
m2
m2
m
717.55
717.55
119.99
176.00
421.56
717.55
57.40
3.12
8.72
40.88
41.25
39.28
0.82
4.17
m3
kg
38.42
1,126.40
305.22
4.20
m3
kg
4.54
756.67
320.06
4.20
06.03.01
06.03.02
06.03.03
06.04
06.04.01
06.04.02
06.04.03
06.05
06.05.01
06.05.02
06.05.03
06.05.04
06.06
06.06.01
06.06.02
06.06.03
06.07
06.07.01
06.07.02
06.07.03
06.08
06.08.01
06.08.02
06.08.03
06.09
06.09.01
06.09.02
06.09.03
06.10
06.10.01
06.10.02
06.10.03
06.11
06.11.01
06.11.02
07
07.01
07.02
07.03
COLUMNAS: CONCRETO f'c=210 kg/cm2

COLUMNAS: ENCOFRADO Y DESENCOFRADO NORMAL
COLUMNAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2
VIGAS
VIGAS: CONCRETO f'c=210kg/cm2
VIGAS: ENCOFRADO Y DESENCOFRADO NORMAL
VIGAS: ACERO DE REFUERZO Fy = 4200 kg/cm2 GRADO 60
LOSA ALIGERADA
LOSA ALIGERADA: CONCRETO f'c=210kg/cm2
LOSA ALIGERADA: ENCOFRADO Y DESENCOFRADO
LOSA ALIGERADA: ACERO DE REFUERZO Fy = 4200
BLOQUES HUECOS DE ARCILLA DE 0.30m x 0.30m x 0.15m
CISTERNA
CISTERNA: CONCRETO f'c=210kg/cm2
CISTERNA: ENCOFRADO Y DESENCOFRADO NORMAL
CISTERNA: ACERO DE REFUERZO Fy = 4200 Kg/cm2
APOYO T.E. CONCRETO f'c=210 kg/cm2
APOYO T.E. ENCOFRADO Y DESENCOFRADO NORMAL
APOYO T.E. ACERO DE REFUERZO Fy = 4200 Kg/cm2
MESAS DE CA CONCRETO f'c=210 kg/cm2
MESAS DE CA ENCOFRADO Y DESENCOFRADO
MESAS DE CA ACERO DE REFUERZO Fy = 4200 Kg/cm2
JARDINERAS: CONCRETO f'c=175 kg/cm2
JARDINERAS: ENCOFRADO Y DESENCOFRADO NORMAL
JADINERAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2
ESCENARIO
ESCENARIO: CONCRETO f'c=175 kg/cm2
ESCENARIO: ENCOFRADO Y DESNCOFRADO NORMAL
ESCENARIO: ACERO DE REFUERZO Fy = 4200 Kg/cm2
CANALETA: CONCRETO f'c=210 Kg/cm2
CANALETA: ENCOFRADO Y DESENCOFRADO NORMAL
MURO DE LADRILLO DE ARCILLA MAQUINADO DE 18
002
ARQUITECTURA
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
02
02.01
03
03.01
03.02
Descripcin
VESTIDURA DE DERRAMES CON MEZCLA C:A 1:4 E(min)
TARRAJEO CON IMPERMEABILIZANTES EN INTERIOR DE
CIELORRASOS
PISOS Y PAVIMENTOS
CONTRAPISO DE 50 mm
PISOS DE CERAMICA COLOR ALTO TRANSITO, PEI = 5
m3
m2
kg
37.33
499.32
7,634.73
345.21
33.26
4.20
m3
m2
kg
30.51
145.72
6,687.11
321.31
34.45
4.20
m3
m2
kg
u
46.62
554.97
3,798.98
4,578.50
320.69
30.30
4.20
2.13
m3
m2
kg
7.18
23.00
467.74
362.66
32.51
4.20
m3
m2
kg
5.28
52.93
928.70
350.88
30.08
4.20
m3
m2
kg
0.32
3.64
51.52
310.20
30.08
4.20
m3
m2
kg
8.94
48.11
298.25
293.67
38.81
4.20
m3
m2
kg
11.55
45.79
189.81
286.11
34.93
4.20
m3
m2
0.83
6.56
316.84
34.93
m2
m2
m2
211.29
427.76
6.82
67.67
46.14
36.48
Und.
Metrado
Precio S/.
m2
m2
m2
m
m2
m2
446.35
1,427.13
15.82
770.42
38.11
52.93
15.85
19.56
17.38
9.25
20.07
19.56
m2
625.37
26.70
m2
m2
628.03
699.61
17.43
47.58
03.03
04
04.01
04.02
05
05.01
06
06.01
06.02
06.03
07
07.01
07.02
07.03
07.04
08
08.01
08.02
08.03
08.04
08.05
08.06
09
09.01
09.02
09.03
09.04
09.05
09.06
10
10.01
10.02
11
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
12
12.01
12.02
12.03
12.04
13
13.01
13.02
13.03
13.04
13.05
PISOS DE PORCELANATO, COLOR, ALTO TRANSITO, PEI =

CONTRAZOCALOS
CONTRAZOCALO DE CEMENTO PULIDO EN EXTRIORES,
CONTRAZOCALO DE CERAMICA EN INTERIORES, H = 0.20
ZOCALOS
ZOCALO DE CERAMICA COLOR, ALTO TRANSITO, PEI = 5,
REVESTIMIENTO MESAS DE C A PORCELANATO
REVESTIMIENTO BORDES DE JARDINERAS Y
m2
352.15
74.41
m
m
104.75
288.00
11.37
10.33
m2
446.35
48.16
m2
m
m2
3.95
32.45
19.43
86.34
81.64
57.14
PUERTAS EXTERIORES DE MADERA CEDRO NACIONAL, CON

TABLEROS,
Segn lo indicado
en detalle
de planos
PUERTAS INTERIORES
ss hh DE
MADERA
CEDRO NACIONAL,
CON TABLEROS,
lo indicado
en detalle
de planos
VENTANAS
BAJASSegn
DE MADERA
CEDRO
NACIONAL,
CON
SEGURIDAD,
Segn
lo
indicado
en
los
detalles
y
planos
VENTANAS ALTAS DE MADERA CEDRO NACIONAL, CON
SEGURIDAD,
Segn
lo indicado en los detalles y planos
CARPINTERIA
METALICA
m2
m2
m2
m2
76.55
13.43
116.61
24.45
390.84
209.31
197.32
217.23

BARANDA DE PROTECCIN EN ADMINISTRACIN, Segn
CERRAJERIA
u
u
u
glb
glb
m
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
98.60
185.00
185.00
185.00
u
BISAGRA ALUMINIZADA PESADA DE 5" PARA PUERTAS DE
u
u
BISAGRA ALUMINIZADA PESADA DE 3" PARA PUERTAS EN
JALADORES DE BRONCE DE 4" PARA PUERTAS DE
u
JALADORES DE BRONCE DE 3" PARA PUERTAS
u
CERROJOS DE BRONCE PARA PUERTAS INTERIORES DE
u
p2
p2
PINTURA
PINTURA EN MUROS Y COLUMNAS, LATEX DOS MANOS, Superm m2
PINTURA EN CIELORASOS Y VIGAS, LATEX DOS MANOS,
m2
PINTURA EN JARDINERAS y SARDINELES, OLEO DOS
m2
m2
PINTURA EN PUERTAS CON BARNIZ MARINO, DOS
PINTURA EN VENTANAS DE MADERA CON BARNIZ
m2
PINTURA EN ESTRUCTURAS METALICAS DE TECHO, DOS MAN m2
m2
m
PINTURA EN PUERTAS METALICAS, DOS MANOS, CON
m2
TIJERALES ACERO CORRUGADO COBERTURA PATIO,
u
CERCHA SECUNDARIA COBERTURA PATIO PRINCIPAL,
u
COBERTURA EN PATIO PRINCIPAL CON PLANCHAS DE CALAMINAm2
SUSTITUCION DE PLANCHAS DETERIORADAS COBERTURA PATIOm2
EXCAVACION PARA DADOS ANCLAJE COLUMNAS DE
u
COLUMNAS DE TUBOS DE ACERO, Diametro = 6", Espesor =
u
DADOS DE C f'c = 175 Kg/cm2 ANCLAJE DE COLUMNAS
u
CERCHAS PRINCIPALES CON TUBOS DE ACERO DE 1", 3/4" y 1/2 m
CERCHAS SECUNDARIAS CON TUBO DE ACERO, Diametro
m
39.00
156.00
39.00
39.00
13.00
13.00
93.16
8.47
7.67
8.27
6.77
7.17
1,213.12
178.77
6.53
10.51
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
9.54
8.96
8.38
33.79
19.88
26.76
9.32
11.01
33.39
2.00
9.00
66.55
45.00
1,250.00
220.40
27.66
30.32
16.00
16.00
16.00
67.20
219.38
27.02
600.45
100.39
99.75
67.07
CERRADURA PESADA DE SOBREPONER DE TRES GOLPES EN PUERTAS

DE MADERA, CANTOL PESADA O SIMILAR
13.06
14
14.01
14.02
14.03
15
15.01
15.02
15.03
15.04
16
16.01
16.02
16.03
COBERTURA DE POLICARBONATO TRASLUCUDO, Espesor

GRAS SINTETICO
BASE COMPACTADA CON MATERIAL FILTRANTE SELECCIO
JUEGOS INFANTILES
TROMPO SEGUN DISEO
TOBOGAN SEGUN DISEO
VARIOS
REJILLA DE PERFILES DE ACERO PARA CANALETA DE
003
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
02.08
02.09
02.10
02.11
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
03.09
03.10
04
04.01
04.02
04.03
04.04
04.05
Descripcin
SISTEMA DE DESAGUE
EXCAVACION DE ZANJAS PARA TUBERIAS Y CAJAS DE
CAMA DE ARENA PARA ZANJAS DE TUBERIAS DE
DESAGUE COMPACTADO
H=0.10 m.
RELLENO
CON MATERIAL PROPIO EN
SALIDA DE AGUA FRIA CON TUBERIA PVC- SAP C-10
SUMINISTRO E INSTALACION DE VALVULA FLOTADORA
SUMINISTRO E INSTALACION DE TANQUE ELEVADO DE POL
SUMINISTRO E INSTALACION DE EQUIPO DE REBOSE Y
EQUIPO DE BOMBEO DE AGUA CON ELECTROBOMBA Y
RELLENO COMPACTADO CON MATERIAL PROPIO EN
ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60 PARA
TARRAJEO CON IMPERMEABILIZANTE PARA CASETAS DE
PINTURA DOS MANOS SELLADOR Y ESMALTE O SIMILAR
m2
207.27
41.82
m2
m2
m2
200.10
200.10
200.10
4.43
7.62
104.14
u
u
u
u
1.00
1.00
1.00
1.00
1,250.00
1,400.00
1,500.00
1,460.60
u
m
m
2.00
9.00
82.90
660.00
125.00
80.70
Und.
Metrado
Precio S/.
u
u
u
u
u
pza
u
7.00
12.00
14.00
6.00
2.00
19.00
20.00
255.55
245.55
190.45
181.16
181.04
19.91
26.31
pto
pto
pto
m
m
pza
u
pza
m
m
m
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
48.25
50.37
43.79
8.19
11.14
27.76
29.85
94.77
9.00
2.82
10.74
pto
m
pza
glb
u
u
glb
glb
m
m
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
44.04
8.39
55.62
340.23
48.64
469.68
255.82
1,177.34
9.00
10.74
m3
m2
kg
m2
m2
0.75
3.96
36.80
4.92
4.92
283.72
30.08
4.25
19.56
5.12
04.06
REJA DE PROTECCION PARA CASETA ELECTROBOMBA, IN
004
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
05
05.01
05.02
05.03
Descripcin
Und.
pto
pto
SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON
pto
SALIDA PARA TOMACORRIENTE DOBLE CON PUESTA A
pto
pto
pto
POZOS PUESTA A TIERRA PARA TABLEROS DE
u
ARTEFACTO FLUORSCENTE 4 x 22 W Incluye Equipo y
u
ARTEFACTO FLUORESCENTE 2 x 40 W Incluye Equipo y
u
ARTFACTO FLUORESCENTE CIRCULAR DE 32 W PHILIPS
u
BRAQUETE CON LUMINARIA AHORRADORA DE 42 W
u
u
LUMINARIA CIRCULAR DE 150 W, ADOSADO, INCLUYE PANTA
u
POSTES PARA LUMINARIAS ISLA LED 70 W hm DE ACERO ESTRU u
CABLE NYY 1 KV 2 x 25 mm2 + 1 x 6 mm2, Suministro e
m
CABLE NYY 1 KV 2 x 16 mm2 x 1 x 6 mm2, Suministro e
m
m
u
u
u
EXCAVACION DE ZANJAS PARA REDES ELECTRICAS, ANCHO
m
RELLENO ZANJAS CABLES ELECTRICOS CON LADRILLO Y
m
u
u
u
Total costo directo

Gastos generales fijos
Gastos generales variables
Utilidad
Sub Total
IGV
Total
Porcentaje de Avance
glb
1.00
Metrado
142.50
Precio S/.
108.00
2.00
6.00
27.00
3.00
1.00
2.00
39.91
43.15
51.29
52.92
31.40
38.19
932.65
65.00
15.00
28.00
2.00
3.00
12.00
134.27
108.53
53.31
31.88
4,654.10
318.17
3.00
920.00
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
26.09
23.36
15.72
20.72
269.79
109.71
8.65
15.46
1.00
6.00
1.00
236.33
318.43
154.67
VALORIZACION AL 25%
ANTERIOR
METRADO
VALORIZADO
(S/.)
ACTUAL
METRADO
ACUMULADO
VALORIZADO
(S/.)
METRADO
165,203.08
Parcial S/.
3,473.34
592.24
881.10
2,000.00
2,878.94
1,577.59
1,301.35
28,007.95
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
16,320.20
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
84,956.94
1,338.08
19,003.63
26,567.61
6,371.20
10,319.94
9,876.47
38,047.62
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
208,056.75
16,457.43
11,726.55
4,730.88
4,631.08
1,453.07
3,178.01
61,559.94
VALORIZADO
(S/.)
165,203.08
1.00
1.00
4.00
592.24
881.10
2,000.00
1.00
1.00
4.00
592.24
881.10
2,000.00
100%
100%
100%
1,772.57
1.00
1,577.59
1,301.35
1,772.57
1.00
1,577.59
1,301.35
100%
100%
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
100%
100%
100%
100%
100%
100%
100%
100%
89.66
200.94
16.85
7.00
141.58
483.43
172.87
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
89.66
200.94
16.85
7.00
141.58
483.43
172.87
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
100%
100%
100%
100%
100%
100%
100%
73.40
126.86
1,338.08
19,003.63
73.40
126.86
1,338.08
19,003.63
100%
100%
30.41
349.71
483.43
6,371.20
10,319.94
9,876.47
30.41
349.71
483.43
6,371.20
10,319.94
9,876.47
100%
100%
100%
717.55
717.55
119.99
176.00
421.56
717.55
57.40
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
717.55
717.55
119.99
176.00
421.56
717.55
57.40
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
100%
100%
100%
100%
100%
100%
100%
38.42
1,126.40
11,726.55
4,730.88
38.42
1,126.40
11,726.55
4,730.88
100%
100%
4.54
756.67
1,453.07
3,178.01
4.54
756.67
1,453.07
3,178.01
100%
100%
12,886.69
16,607.38
32,065.87
42,909.08
9,803.17
5,020.05
28,085.86
57,474.09
14,950.57
16,815.59
15,955.72
9,752.21
5,316.14
2,603.90
747.73
1,964.51
7,345.32
1,852.65
1,592.13
3,900.54
425.13
99.26
109.49
216.38
5,745.21
2,625.41
1,867.15
1,252.65
5,701.21
3,304.57
1,599.44
797.20
492.12
262.98
229.14
34,283.63
14,297.99
19,736.85
248.79
0.00
0.00
2,018.38
0.00
0.00
8,477.20
0.00
0.00
2,018.38
0.00
0.00
8,477.20
0%
0%
26%
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%
0%
0%
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%
0%
0%
0%
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%
0%
0%
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%
0%
0%
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%
0%
0%
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%
0%
0%
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
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%
0%
0%
0.00
Parcial S/.
44,190.83
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
16,697.38
16,697.38
70,437.48
10,946.56
33,287.44
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%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
26,203.48
4,166.05
1,191.01
2,975.04
21,496.22
21,496.22
4,100.49
341.04
2,649.22
1,110.23
61,050.59
29,918.80
2,811.03
23,009.49
5,311.27
5,779.40
2,500.00
850.00
394.40
185.00
370.00
1,480.00
5,757.44
3,633.24
1,321.32
299.13
322.53
88.01
93.21
9,800.54
7,921.67
1,878.87
46,195.84
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
7,688.77
2,500.00
1,983.60
1,840.77
1,364.40
41,730.81
432.32
9,607.20
1,606.24
6,703.20
14,713.82
0.00
0.00
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
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%
0%
0%
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%
0%
0%
0%
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%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
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%
0%
0%
0%
0%
8,668.03
23,249.61
886.44
1,524.76
20,838.41
5,610.60
1,250.00
1,400.00
1,500.00
1,460.60
3,114.00
1,320.00
1,125.00
669.00
0.00
0.00
0.00
0.00
0%
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%
0%
0%
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%
0%
0%
0%
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%
0%
0%
0.00
Parcial S/.
9,755.28
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
9,288.88
530.75
957.03
963.38
403.77
1,196.51
416.40
447.75
852.93
1,433.61
433.97
1,652.78
8,752.81
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
752.24
212.79
119.12
156.40
96.24
25.19
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%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
142.50
0.00
0.00
0.00
0.00
Parcial S/.
8,130.85
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
29,692.28
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
2,760.00
2,760.00
5,537.73
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
2,301.58
236.33
1,910.58
154.67
0.00
0%
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%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
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%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
###
165,203.08
165,203.08
41,300.77
41,300.77
41,300.77
949,917.77
170,985.20
1,120,902.97
8,260.15
8,260.15
8,260.15
189,983.55
34,197.04
224,180.58
20%
8,260.15
8,260.15
8,260.15
189,983.55
34,197.04
224,180.58
20%
SALDO
METRADO
VALORIZADO
(S/.)
212,774.67
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
37.33
499.32
5,616.35
12,886.69
16,607.38
23,588.67
100%
100%
74%
30.51
145.72
6,687.11
9,803.17
5,020.05
28,085.86
100%
100%
100%
46.62
554.97
3,798.98
4,578.50
14,950.57
16,815.59
15,955.72
9,752.21
100%
100%
100%
100%
7.18
23.00
467.74
2,603.90
747.73
1,964.51
100%
100%
100%
5.28
52.93
928.70
1,852.65
1,592.13
3,900.54
100%
100%
100%
0.32
3.64
51.52
99.26
109.49
216.38
100%
100%
100%
8.94
48.11
298.25
2,625.41
1,867.15
1,252.65
100%
100%
100%
11.55
45.79
189.81
3,304.57
1,599.44
797.20
100%
100%
100%
0.83
6.56
262.98
229.14
100%
100%
211.29
427.76
6.82
14,297.99
19,736.85
248.79
100%
100%
100%
371,066.05
446.35
1,427.13
15.82
770.42
38.11
52.93
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
100%
100%
100%
100%
100%
100%
625.37
16,697.38
100%
628.03
699.61
10,946.56
33,287.44
100%
100%
352.15
26,203.48
100%
104.75
288.00
1,191.01
2,975.04
100%
100%
446.35
21,496.22
100%
3.95
32.45
19.43
341.04
2,649.22
1,110.23
100%
100%
100%
76.55
13.43
116.61
24.45
29,918.80
2,811.03
23,009.49
5,311.27
100%
100%
100%
100%
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
394.40
185.00
370.00
1,480.00
100%
100%
100%
100%
100%
100%
39.00
156.00
39.00
39.00
13.00
13.00
3,633.24
1,321.32
299.13
322.53
88.01
93.21
100%
100%
100%
100%
100%
100%
1,213.12
178.77
7,921.67
1,878.87
100%
100%
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
100%
100%
100%
100%
100%
100%
100%
100%
100%
2.00
9.00
66.55
45.00
2,500.00
1,983.60
1,840.77
1,364.40
100%
100%
100%
100%
16.00
16.00
16.00
67.20
219.38
432.32
9,607.20
1,606.24
6,703.20
14,713.82
100%
100%
100%
100%
100%
207.27
8,668.03
100%
200.10
200.10
200.10
886.44
1,524.76
20,838.41
100%
100%
100%
1.00
1.00
1.00
1.00
1,250.00
1,400.00
1,500.00
1,460.60
100%
100%
100%
100%
2.00
9.00
82.90
1,320.00
1,125.00
669.00
100%
100%
100%
28,549.21
7.00
12.00
14.00
6.00
2.00
19.00
20.00
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
100%
100%
100%
100%
100%
100%
100%
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
530.75
957.03
963.38
403.77
1,196.51
416.40
447.75
852.93
1,433.61
433.97
1,652.78
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0.75
3.96
36.80
4.92
4.92
212.79
119.12
156.40
96.24
25.19
100%
100%
100%
100%
100%
1.00
142.50
100%
48,422.44
108.00
2.00
6.00
27.00
3.00
1.00
2.00
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
100%
100%
100%
100%
100%
100%
100%
65.00
15.00
28.00
2.00
3.00
12.00
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
100%
100%
100%
100%
100%
100%
3.00
2,760.00
100%
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
100%
100%
100%
100%
100%
100%
100%
100%
1.00
6.00
1.00
236.33
1,910.58
154.67
100%
100%
100%
660,812.37
33,040.62
33,040.62
33,040.62
759,934.22
136,788.16
896,722.38
80%
001
ESTRUCTURAS
Item
01
01.01
01.02
01.03
02
02.01
02.02
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
05
05.01
05.02
05.03
05.03.01
05.03.02
05.04
05.05
05.05.01
05.05.02
05.05.03
05.05.04
05.05.05
05.05.06
05.05.07
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.03
Descripcin
OBRAS PROVISIONALES
DEMOLICIONES
JUNTAS DE DILATACION EN VEREDAS Y LOSAS C/3m, CON
ZAPATAS
COLUMNAS
Und.
Metrado
Precio S/.
glb
u
mes
1.00
1.00
4.00
592.24
881.10
500.00
m2
glb
1,772.57
1.00
0.89
1,301.35
m2
u
u
u
u
m2
m2
m3
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
5.33
28.23
28.23
18.82
18.82
39.86
15.76
21.27
m3
m3
m3
m3
m3
m2
m3
89.66
200.94
16.85
7.00
141.58
483.43
172.87
27.02
27.02
30.88
27.02
18.45
3.04
21.27
m2
m3
73.40
126.86
18.23
149.80
m3
m2
m2
30.41
349.71
483.43
209.51
29.51
20.43
m2
m2
m2
m2
m2
m2
m
717.55
717.55
119.99
176.00
421.56
717.55
57.40
3.12
8.72
40.88
41.25
39.28
0.82
4.17
m3
kg
38.42
1,126.40
305.22
4.20
m3
kg
4.54
756.67
320.06
4.20
06.03.01
06.03.02
06.03.03
06.04
06.04.01
06.04.02
06.04.03
06.05
06.05.01
06.05.02
06.05.03
06.05.04
06.06
06.06.01
06.06.02
06.06.03
06.07
06.07.01
06.07.02
06.07.03
06.08
06.08.01
06.08.02
06.08.03
06.09
06.09.01
06.09.02
06.09.03
06.10
06.10.01
06.10.02
06.10.03
06.11
06.11.01
06.11.02
07
07.01
07.02
07.03

VIGAS
LOSA ALIGERADA
LOSA ALIGERADA: ACERO DE REFUERZO Fy = 4200 kg/cm2
CISTERNA
ESCENARIO
002
ARQUITECTURA
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
02
02.01
03
03.01
03.02
Descripcin
CIELORRASOS
PISOS Y PAVIMENTOS
CONTRAPISO DE 50 mm
m3
m2
kg
37.33
499.32
7,634.73
345.21
33.26
4.20
m3
m2
kg
30.51
145.72
6,687.11
321.31
34.45
4.20
m3
m2
kg
u
46.62
554.97
3,798.98
4,578.50
320.69
30.30
4.20
2.13
m3
m2
kg
7.18
23.00
467.74
362.66
32.51
4.20
m3
m2
kg
5.28
52.93
928.70
350.88
30.08
4.20
m3
m2
kg
0.32
3.64
51.52
310.20
30.08
4.20
m3
m2
kg
8.94
48.11
298.25
293.67
38.81
4.20
m3
m2
kg
11.55
45.79
189.81
286.11
34.93
4.20
m3
m2
0.83
6.56
316.84
34.93
m2
m2
m2
211.29
427.76
6.82
67.67
46.14
36.48
Und.
Metrado
Precio S/.
m2
m2
m2
m
m2
m2
446.35
1,427.13
15.82
770.42
38.11
52.93
15.85
19.56
17.38
9.25
20.07
19.56
m2
625.37
26.70
m2
m2
628.03
699.61
17.43
47.58
03.03
04
04.01
04.02
05
05.01
06
06.01
06.02
06.03
07
07.01
07.02
07.03
07.04
08
08.01
08.02
08.03
08.04
08.05
08.06
09
09.01
09.02
09.03
09.04
09.05
09.06
10
10.01
10.02
11
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
12
12.01
12.02
12.03
12.04
13
13.01
13.02
13.03
13.04
13.05

CONTRAZOCALOS
ZOCALOS
m2
352.15
74.41
m
m
104.75
288.00
11.37
10.33
m2
446.35
48.16
m2
m
m2
3.95
32.45
19.43
86.34
81.64
57.14

TABLEROS,
Segn lo indicado
en detalle
de planos
PUERTAS INTERIORES
ss hh DE
MADERA
CEDRO NACIONAL,
CON TABLEROS,
lo indicado
en detalle
de planos
VENTANAS
BAJASSegn
DE MADERA
CEDRO
NACIONAL,
CON
SEGURIDAD,
Segn
lo
indicado
en
los
detalles
y
planos
SEGURIDAD,
Segn
CARPINTERIA
METALICA
m2
m2
m2
m2
76.55
13.43
116.61
24.45
390.84
209.31
197.32
217.23

CERRAJERIA
u
u
u
glb
glb
m
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
98.60
185.00
185.00
185.00
u
u
u
u
u
u
p2
p2
PINTURA
m2
m2
m2
m2
m2
m
m2
u
u
u
u
DADOS DE C f'c = 175 Kg/cm2 ANCLAJE DE COLUMNAS DE
u
m
39.00
156.00
39.00
39.00
13.00
13.00
93.16
8.47
7.67
8.27
6.77
7.17
1,213.12
178.77
6.53
10.51
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
9.54
8.96
8.38
33.79
19.88
26.76
9.32
11.01
33.39
2.00
9.00
66.55
45.00
1,250.00
220.40
27.66
30.32
16.00
16.00
16.00
67.20
219.38
27.02
600.45
100.39
99.75
67.07

13.06
14
14.01
14.02
14.03
15
15.01
15.02
15.03
15.04
16
16.01
16.02
16.03

GRAS SINTETICO
JUEGOS INFANTILES
TROMPO SEGUN DISEO
TOBOGAN SEGUN DISEO
VARIOS
003
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
02.08
02.09
02.10
02.11
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
03.09
03.10
04
04.01
04.02
04.03
04.04
04.05
Descripcin
SISTEMA DE DESAGUE
DESAGUE
H=0.10 m.
RELLENO COMPACTADO
SUMINISTRO E INSTALACION DE VALVULA FLOTADORA DE
m2
207.27
41.82
m2
m2
m2
200.10
200.10
200.10
4.43
7.62
104.14
u
u
u
u
1.00
1.00
1.00
1.00
1,250.00
1,400.00
1,500.00
1,460.60
u
m
m
2.00
9.00
82.90
660.00
125.00
80.70
Und.
Metrado
Precio S/.
u
u
u
u
u
pza
u
7.00
12.00
14.00
6.00
2.00
19.00
20.00
255.55
245.55
190.45
181.16
181.04
19.91
26.31
pto
pto
pto
m
m
pza
u
pza
m
m
m
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
48.25
50.37
43.79
8.19
11.14
27.76
29.85
94.77
9.00
2.82
10.74
pto
m
pza
glb
u
u
glb
glb
m
m
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
44.04
8.39
55.62
340.23
48.64
469.68
255.82
1,177.34
9.00
10.74
m3
m2
kg
m2
m2
0.75
3.96
36.80
4.92
4.92
283.72
30.08
4.25
19.56
5.12
04.06
004
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
05
05.01
05.02
05.03
Descripcin
Und.
pto
pto
pto
pto
pto
pto
u
u
u
u
u
u
u
m
m
m
u
u
u
EXCAVACION DE ZANJAS PARA REDES ELECTRICAS, ANCHO = m
m
u
u
u
Total costo directo

Utilidad
Sub Total
IGV
Total
glb
1.00
Metrado
142.50
Precio S/.
108.00
2.00
6.00
27.00
3.00
1.00
2.00
39.91
43.15
51.29
52.92
31.40
38.19
932.65
65.00
15.00
28.00
2.00
3.00
12.00
134.27
108.53
53.31
31.88
4,654.10
318.17
3.00
920.00
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
26.09
23.36
15.72
20.72
269.79
109.71
8.65
15.46
1.00
6.00
1.00
236.33
318.43
154.67
VALORIZACION AL 25%
ANTERIOR
METRADO
VALORIZADO
(S/.)
ACTUAL
METRADO
165,203.08
Parcial S/.
3,473.34
592.24
881.10
2,000.00
2,878.94
1,577.59
1,301.35
28,007.95
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
16,320.20
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
84,956.94
1,338.08
19,003.63
26,567.61
6,371.20
10,319.94
9,876.47
38,047.62
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
208,056.75
16,457.43
11,726.55
4,730.88
4,631.08
1,453.07
3,178.01
61,559.94
ACUMULADO
VALORIZADO
(S/.)
METRADO
206,503.70
VALORIZADO
(S/.)
371,706.78
1.00
1.00
4.00
592.24
881.10
2,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
4.00
592.24
881.10
2,000.00
100%
100%
100%
1,772.57
1.00
1,577.59
1,301.35
0.00
0.00
0.00
0.00
1,772.57
1.00
1,577.59
1,301.35
100%
100%
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
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
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
100%
100%
100%
100%
100%
100%
100%
100%
89.66
200.94
16.85
7.00
141.58
483.43
172.87
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
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
89.66
200.94
16.85
7.00
141.58
483.43
172.87
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
100%
100%
100%
100%
100%
100%
100%
73.40
126.86
1,338.08
19,003.63
0.00
0.00
0.00
0.00
73.40
126.86
1,338.08
19,003.63
100%
100%
30.41
349.71
483.43
6,371.20
10,319.94
9,876.47
0.00
0.00
0.00
0.00
0.00
0.00
30.41
349.71
483.43
6,371.20
10,319.94
9,876.47
100%
100%
100%
717.55
717.55
119.99
176.00
421.56
717.55
57.40
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
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
717.55
717.55
119.99
176.00
421.56
717.55
57.40
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
100%
100%
100%
100%
100%
100%
100%
38.42
1,126.40
11,726.55
4,730.88
0.00
0.00
0.00
0.00
38.42
1,126.40
11,726.55
4,730.88
100%
100%
4.54
756.67
1,453.07
3,178.01
0.00
0.00
0.00
0.00
4.54
756.67
1,453.07
3,178.01
100%
100%
12,886.69
16,607.38
32,065.87
42,909.08
9,803.17
5,020.05
28,085.86
57,474.09
14,950.57
16,815.59
15,955.72
9,752.21
5,316.14
2,603.90
747.73
1,964.51
7,345.32
1,852.65
1,592.13
3,900.54
425.13
99.26
109.49
216.38
5,745.21
2,625.41
1,867.15
1,252.65
5,701.21
3,304.57
1,599.44
797.20
492.12
262.98
229.14
34,283.63
14,297.99
19,736.85
248.79
0.00
0.00
2,018.38
0.00
0.00
8,477.20
37.33
499.32
5,616.35
12,886.69
16,607.38
23,588.67
37.33
499.32
7,634.73
12,886.69
16,607.38
32,065.87
100%
100%
100%
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
30.51
145.72
6,687.11
0.00
46.62
554.97
3,798.98
4,578.50
9,803.17
5,020.05
28,085.86
30.51
145.72
6,687.11
9,803.17
5,020.05
28,085.86
100%
100%
100%
14,950.57
16,815.59
15,955.72
9,752.21
46.62
554.97
3,798.98
4,578.50
14,950.57
16,815.59
15,955.72
9,752.21
100%
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
7.18
23.00
467.74
2,603.90
747.73
1,964.51
7.18
23.00
467.74
2,603.90
747.73
1,964.51
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
5.28
52.93
928.70
1,852.65
1,592.13
3,900.54
5.28
52.93
928.70
1,852.65
1,592.13
3,900.54
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
0.32
3.64
51.52
99.26
109.49
216.38
0.32
3.64
51.52
99.26
109.49
216.38
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
8.94
48.11
298.25
2,625.41
1,867.15
1,252.65
8.94
48.11
298.25
2,625.41
1,867.15
1,252.65
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
11.55
45.79
189.81
3,304.57
1,599.44
797.20
11.55
45.79
189.81
3,304.57
1,599.44
797.20
100%
100%
100%
0.00
0.00
0.00
0.00
0.83
6.56
262.98
229.14
0.83
6.56
262.98
229.14
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
211.29
297.24
0.00
14,297.99
13,714.65
0.00
211.29
297.24
0.00
14,297.99
13,714.65
0.00
100%
69%
0%
0.00
Parcial S/.
44,190.83
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
16,697.38
16,697.38
70,437.48
10,946.56
33,287.44
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%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
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
26,203.48
4,166.05
1,191.01
2,975.04
21,496.22
21,496.22
4,100.49
341.04
2,649.22
1,110.23
61,050.59
29,918.80
2,811.03
23,009.49
5,311.27
5,779.40
2,500.00
850.00
394.40
185.00
370.00
1,480.00
5,757.44
3,633.24
1,321.32
299.13
322.53
88.01
93.21
9,800.54
7,921.67
1,878.87
46,195.84
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
7,688.77
2,500.00
1,983.60
1,840.77
1,364.40
41,730.81
432.32
9,607.20
1,606.24
6,703.20
14,713.82
0.00
0.00
0.00
0.00
0.00
0.00
0%
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%
0%
0.00
0.00
0.00
0.00
0%
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%
0%
0%
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%
0%
0%
0%
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%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
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%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
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%
0%
0%
0%
0%
8,668.03
23,249.61
886.44
1,524.76
20,838.41
5,610.60
1,250.00
1,400.00
1,500.00
1,460.60
3,114.00
1,320.00
1,125.00
669.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
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%
0%
0%
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%
0%
0%
0%
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%
0%
0%
0.00
Parcial S/.
9,755.28
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
9,288.88
530.75
957.03
963.38
403.77
1,196.51
416.40
447.75
852.93
1,433.61
433.97
1,652.78
8,752.81
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
752.24
212.79
119.12
156.40
96.24
25.19
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%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
142.50
0.00
0.00
0.00
0.00
Parcial S/.
8,130.85
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
29,692.28
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
2,760.00
2,760.00
5,537.73
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
2,301.58
236.33
1,910.58
154.67
0.00
0.00
0.00
0.00
0%
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%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
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%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
826015
165,203.08
206,503.70
371,706.78
41300.7725
41300.7725
41300.7725
949917.77
170985.198
1120902.97
8,260.15
8,260.15
8,260.15
189,983.55
34,197.04
224,180.58
20%
10,325.18
10,325.18
10,325.18
237,479.25
42,746.26
280,225.51
25%
18,585.34
18,585.34
18,585.34
427,462.79
76,943.30
504,406.10
45%
SALDO
METRADO
VALORIZADO
(S/.)
6,270.97
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
130.52
6.82
0.00
6,022.20
248.79
0%
31%
100%
371,066.05
446.35
1,427.13
15.82
770.42
38.11
52.93
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
100%
100%
100%
100%
100%
100%
625.37
16,697.38
100%
628.03
699.61
10,946.56
33,287.44
100%
100%
352.15
26,203.48
100%
104.75
288.00
1,191.01
2,975.04
100%
100%
446.35
21,496.22
100%
3.95
32.45
19.43
341.04
2,649.22
1,110.23
100%
100%
100%
76.55
13.43
116.61
24.45
29,918.80
2,811.03
23,009.49
5,311.27
100%
100%
100%
100%
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
394.40
185.00
370.00
1,480.00
100%
100%
100%
100%
100%
100%
39.00
156.00
39.00
39.00
13.00
13.00
3,633.24
1,321.32
299.13
322.53
88.01
93.21
100%
100%
100%
100%
100%
100%
1,213.12
178.77
7,921.67
1,878.87
100%
100%
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
100%
100%
100%
100%
100%
100%
100%
100%
100%
2.00
9.00
66.55
45.00
2,500.00
1,983.60
1,840.77
1,364.40
100%
100%
100%
100%
16.00
16.00
16.00
67.20
219.38
432.32
9,607.20
1,606.24
6,703.20
14,713.82
100%
100%
100%
100%
100%
207.27
8,668.03
100%
200.10
200.10
200.10
886.44
1,524.76
20,838.41
100%
100%
100%
1.00
1.00
1.00
1.00
1,250.00
1,400.00
1,500.00
1,460.60
100%
100%
100%
100%
2.00
9.00
82.90
1,320.00
1,125.00
669.00
100%
100%
100%
28,549.21
7.00
12.00
14.00
6.00
2.00
19.00
20.00
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
100%
100%
100%
100%
100%
100%
100%
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
530.75
957.03
963.38
403.77
1,196.51
416.40
447.75
852.93
1,433.61
433.97
1,652.78
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0.75
3.96
36.80
4.92
4.92
212.79
119.12
156.40
96.24
25.19
100%
100%
100%
100%
100%
1.00
142.50
100%
48,422.44
108.00
2.00
6.00
27.00
3.00
1.00
2.00
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
100%
100%
100%
100%
100%
100%
100%
65.00
15.00
28.00
2.00
3.00
12.00
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
100%
100%
100%
100%
100%
100%
3.00
2,760.00
100%
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
100%
100%
100%
100%
100%
100%
100%
100%
1.00
6.00
1.00
236.33
1,910.58
154.67
100%
100%
100%
454,308.67
22,715.43
22,715.43
22,715.43
522,454.97
94,041.90
616,496.87
55%
001
ESTRUCTURAS
Item
01
01.01
01.02
01.03
02
02.01
02.02
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
05
05.01
05.02
05.03
05.03.01
05.03.02
05.04
05.05
05.05.01
05.05.02
05.05.03
05.05.04
05.05.05
05.05.06
05.05.07
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.03
Descripcin
OBRAS PROVISIONALES
DEMOLICIONES
ZAPATAS
COLUMNAS
Und.
Metrado
Precio S/.
glb
u
mes
1.00
1.00
4.00
592.24
881.10
500.00
m2
glb
1,772.57
1.00
0.89
1,301.35
m2
u
u
u
u
m2
m2
m3
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
5.33
28.23
28.23
18.82
18.82
39.86
15.76
21.27
m3
m3
m3
m3
m3
m2
m3
89.66
200.94
16.85
7.00
141.58
483.43
172.87
27.02
27.02
30.88
27.02
18.45
3.04
21.27
m2
m3
73.40
126.86
18.23
149.80
m3
m2
m2
30.41
349.71
483.43
209.51
29.51
20.43
m2
m2
m2
m2
m2
m2
m
717.55
717.55
119.99
176.00
421.56
717.55
57.40
3.12
8.72
40.88
41.25
39.28
0.82
4.17
m3
kg
38.42
1,126.40
305.22
4.20
m3
kg
4.54
756.67
320.06
4.20
06.03.01
06.03.02
06.03.03
06.04
06.04.01
06.04.02
06.04.03
06.05
06.05.01
06.05.02
06.05.03
06.05.04
06.06
06.06.01
06.06.02
06.06.03
06.07
06.07.01
06.07.02
06.07.03
06.08
06.08.01
06.08.02
06.08.03
06.09
06.09.01
06.09.02
06.09.03
06.10
06.10.01
06.10.02
06.10.03
06.11
06.11.01
06.11.02
07
07.01
07.02
07.03

VIGAS
LOSA ALIGERADA
CISTERNA
ESCENARIO
002
ARQUITECTURA
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
02
02.01
03
03.01
03.02
Descripcin
CIELORRASOS
PISOS Y PAVIMENTOS
CONTRAPISO DE 50 mm
m3
m2
kg
37.33
499.32
7,634.73
345.21
33.26
4.20
m3
m2
kg
30.51
145.72
6,687.11
321.31
34.45
4.20
m3
m2
kg
u
46.62
554.97
3,798.98
4,578.50
320.69
30.30
4.20
2.13
m3
m2
kg
7.18
23.00
467.74
362.66
32.51
4.20
m3
m2
kg
5.28
52.93
928.70
350.88
30.08
4.20
m3
m2
kg
0.32
3.64
51.52
310.20
30.08
4.20
m3
m2
kg
8.94
48.11
298.25
293.67
38.81
4.20
m3
m2
kg
11.55
45.79
189.81
286.11
34.93
4.20
m3
m2
0.83
6.56
316.84
34.93
m2
m2
m2
211.29
427.76
6.82
67.67
46.14
36.48
Und.
Metrado
Precio S/.
m2
m2
m2
m
m2
m2
446.35
1,427.13
15.82
770.42
38.11
52.93
15.85
19.56
17.38
9.25
20.07
19.56
m2
625.37
26.70
m2
m2
628.03
699.61
17.43
47.58
03.03
04
04.01
04.02
05
05.01
06
06.01
06.02
06.03
07
07.01
07.02
07.03
07.04
08
08.01
08.02
08.03
08.04
08.05
08.06
09
09.01
09.02
09.03
09.04
09.05
09.06
10
10.01
10.02
11
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
12
12.01
12.02
12.03
12.04
13
13.01
13.02
13.03
13.04
13.05

CONTRAZOCALOS
ZOCALOS
m2
352.15
74.41
m
m
104.75
288.00
11.37
10.33
m2
446.35
48.16
m2
m
m2
3.95
32.45
19.43
86.34
81.64
57.14

TABLEROS,
Segn lo indicado
en detalle
de planos
PUERTAS INTERIORES
ss hh DE
MADERA
CEDRO NACIONAL,
CON TABLEROS,
lo indicado
en detalle
de planos
VENTANAS
BAJASSegn
DE MADERA
CEDRO
NACIONAL,
CON
SEGURIDAD,
Segn
lo
indicado
en
los
detalles
y
planos
SEGURIDAD,
Segn
CARPINTERIA
METALICA
m2
m2
m2
m2
76.55
13.43
116.61
24.45
390.84
209.31
197.32
217.23

CERRAJERIA
u
u
u
glb
glb
m
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
98.60
185.00
185.00
185.00
u
u
u
u
u
u
p2
p2
PINTURA
m2
m2
m2
m2
m2
m
m2
u
u
u
u
u
m
39.00
156.00
39.00
39.00
13.00
13.00
93.16
8.47
7.67
8.27
6.77
7.17
1,213.12
178.77
6.53
10.51
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
9.54
8.96
8.38
33.79
19.88
26.76
9.32
11.01
33.39
2.00
9.00
66.55
45.00
1,250.00
220.40
27.66
30.32
16.00
16.00
16.00
67.20
219.38
27.02
600.45
100.39
99.75
67.07

13.06
14
14.01
14.02
14.03
15
15.01
15.02
15.03
15.04
16
16.01
16.02
16.03

GRAS SINTETICO
JUEGOS INFANTILES
TROMPO SEGUN DISEO
TOBOGAN SEGUN DISEO
VARIOS
003
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
02.08
02.09
02.10
02.11
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
03.09
03.10
04
04.01
04.02
04.03
04.04
04.05
Descripcin
SISTEMA DE DESAGUE
DESAGUE
H=0.10 m.
RELLENO COMPACTADO
m2
207.27
41.82
m2
m2
m2
200.10
200.10
200.10
4.43
7.62
104.14
u
u
u
u
1.00
1.00
1.00
1.00
1,250.00
1,400.00
1,500.00
1,460.60
u
m
m
2.00
9.00
82.90
660.00
125.00
80.70
Und.
Metrado
Precio S/.
u
u
u
u
u
pza
u
7.00
12.00
14.00
6.00
2.00
19.00
20.00
255.55
245.55
190.45
181.16
181.04
19.91
26.31
pto
pto
pto
m
m
pza
u
pza
m
m
m
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
48.25
50.37
43.79
8.19
11.14
27.76
29.85
94.77
9.00
2.82
10.74
pto
m
pza
glb
u
u
glb
glb
m
m
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
44.04
8.39
55.62
340.23
48.64
469.68
255.82
1,177.34
9.00
10.74
m3
m2
kg
m2
m2
0.75
3.96
36.80
4.92
4.92
283.72
30.08
4.25
19.56
5.12
04.06
004
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
05
05.01
05.02
05.03
Descripcin
Und.
pto
pto
pto
pto
pto
pto
u
u
u
u
u
u
u
m
m
m
u
u
u
m
u
u
u
Total costo directo

Utilidad
Sub Total
IGV
Total
glb
1.00
Metrado
142.50
Precio S/.
108.00
2.00
6.00
27.00
3.00
1.00
2.00
39.91
43.15
51.29
52.92
31.40
38.19
932.65
65.00
15.00
28.00
2.00
3.00
12.00
134.27
108.53
53.31
31.88
4,654.10
318.17
3.00
920.00
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
26.09
23.36
15.72
20.72
269.79
109.71
8.65
15.46
1.00
6.00
1.00
236.33
318.43
154.67
VALORIZACION AL 25%
ANTERIOR
METRADO
VALORIZADO
(S/.)
ACTUAL
METRADO
371,706.78
Parcial S/.
3,473.34
592.24
881.10
2,000.00
2,878.94
1,577.59
1,301.35
28,007.95
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
16,320.20
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
84,956.94
1,338.08
19,003.63
26,567.61
6,371.20
10,319.94
9,876.47
38,047.62
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
208,056.75
16,457.43
11,726.55
4,730.88
4,631.08
1,453.07
3,178.01
61,559.94
ACUMULADO
VALORIZADO
(S/.)
METRADO
6,270.99
VALORIZADO
(S/.)
377,977.76
1.00
1.00
4.00
592.24
881.10
2,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
4.00
592.24
881.10
2,000.00
100%
100%
100%
1,772.57
1.00
1,577.59
1,301.35
0.00
0.00
0.00
0.00
1,772.57
1.00
1,577.59
1,301.35
100%
100%
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
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
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
100%
100%
100%
100%
100%
100%
100%
100%
89.66
200.94
16.85
7.00
141.58
483.43
172.87
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
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
89.66
200.94
16.85
7.00
141.58
483.43
172.87
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
100%
100%
100%
100%
100%
100%
100%
73.40
126.86
1,338.08
19,003.63
0.00
0.00
0.00
0.00
73.40
126.86
1,338.08
19,003.63
100%
100%
30.41
349.71
483.43
6,371.20
10,319.94
9,876.47
0.00
0.00
0.00
0.00
0.00
0.00
30.41
349.71
483.43
6,371.20
10,319.94
9,876.47
100%
100%
100%
717.55
717.55
119.99
176.00
421.56
717.55
57.40
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
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
717.55
717.55
119.99
176.00
421.56
717.55
57.40
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
100%
100%
100%
100%
100%
100%
100%
38.42
1,126.40
11,726.55
4,730.88
0.00
0.00
0.00
0.00
38.42
1,126.40
11,726.55
4,730.88
100%
100%
4.54
756.67
1,453.07
3,178.01
0.00
0.00
0.00
0.00
4.54
756.67
1,453.07
3,178.01
100%
100%
12,886.69
16,607.38
32,065.87
42,909.08
9,803.17
5,020.05
28,085.86
57,474.09
14,950.57
16,815.59
15,955.72
9,752.21
5,316.14
2,603.90
747.73
1,964.51
7,345.32
1,852.65
1,592.13
3,900.54
425.13
99.26
109.49
216.38
5,745.21
2,625.41
1,867.15
1,252.65
5,701.21
3,304.57
1,599.44
797.20
492.12
262.98
229.14
34,283.63
14,297.99
19,736.85
248.79
37.33
499.32
7,634.73
12,886.69
16,607.38
32,065.87
0.00
0.00
0.00
0.00
0.00
0.00
37.33
499.32
7,634.73
12,886.69
16,607.38
32,065.87
100%
100%
100%
30.51
145.72
6,687.11
9,803.17
5,020.05
28,085.86
0.00
0.00
0.00
0.00
0.00
0.00
30.51
145.72
6,687.11
9,803.17
5,020.05
28,085.86
100%
100%
100%
46.62
554.97
3,798.98
4,578.50
14,950.57
16,815.59
15,955.72
9,752.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
46.62
554.97
3,798.98
4,578.50
14,950.57
16,815.59
15,955.72
9,752.21
100%
100%
100%
100%
7.18
23.00
467.74
2,603.90
747.73
1,964.51
0.00
0.00
0.00
0.00
0.00
0.00
7.18
23.00
467.74
2,603.90
747.73
1,964.51
100%
100%
100%
5.28
52.93
928.70
1,852.65
1,592.13
3,900.54
0.00
0.00
0.00
0.00
0.00
0.00
5.28
52.93
928.70
1,852.65
1,592.13
3,900.54
100%
100%
100%
0.32
3.64
51.52
0.00
8.94
48.11
298.25
99.26
109.49
216.38
0.00
0.00
0.00
0.32
3.64
51.52
99.26
109.49
216.38
100%
100%
100%
2,625.41
1,867.15
1,252.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.94
48.11
298.25
2,625.41
1,867.15
1,252.65
100%
100%
100%
11.55
45.79
189.81
3,304.57
1,599.44
797.20
0.00
0.00
0.00
0.00
0.00
0.00
11.55
45.79
189.81
3,304.57
1,599.44
797.20
100%
100%
100%
0.83
6.56
0.00
211.29
297.24
0.00
262.98
229.14
0.00
0.00
0.00
0.00
130.52
6.82
0.00
0.00
0.83
6.56
262.98
229.14
100%
100%
0.00
6,022.19
248.79
211.29
427.76
6.82
14,297.99
19,736.85
248.79
100%
100%
100%
14,297.99
13,714.65
0.00
0.00
Parcial S/.
44,190.83
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
16,697.38
16,697.38
70,437.48
10,946.56
33,287.44
241,533.82
241,533.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
446.35
1,427.13
15.82
770.42
38.11
52.93
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
446.35
1,427.13
15.82
770.42
38.11
52.93
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
100%
100%
100%
100%
100%
100%
0.00
0.00
625.37
16,697.38
625.37
16,697.38
100%
0.00
0.00
0.00
0.00
628.03
699.61
10,946.56
33,287.44
628.03
699.61
10,946.56
33,287.44
100%
100%
26,203.48
4,166.05
1,191.01
2,975.04
21,496.22
21,496.22
4,100.49
341.04
2,649.22
1,110.23
61,050.59
29,918.80
2,811.03
23,009.49
5,311.27
5,779.40
2,500.00
850.00
394.40
185.00
370.00
1,480.00
5,757.44
3,633.24
1,321.32
299.13
322.53
88.01
93.21
9,800.54
7,921.67
1,878.87
46,195.84
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
7,688.77
2,500.00
1,983.60
1,840.77
1,364.40
41,730.81
432.32
9,607.20
1,606.24
6,703.20
14,713.82
0.00
0.00
352.15
26,203.48
352.15
26,203.48
100%
0.00
0.00
0.00
0.00
104.75
288.00
1,191.01
2,975.04
104.75
288.00
1,191.01
2,975.04
100%
100%
0.00
0.00
446.35
21,496.22
446.35
21,496.22
100%
0.00
0.00
0.00
0.00
0.00
0.00
3.95
32.45
19.43
341.04
2,649.22
1,110.23
3.95
32.45
19.43
341.04
2,649.22
1,110.23
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
76.55
13.43
116.61
24.45
29,918.80
2,811.03
23,009.49
5,311.27
76.55
13.43
116.61
24.45
29,918.80
2,811.03
23,009.49
5,311.27
100%
100%
100%
100%
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
2,500.00
850.00
394.40
185.00
370.00
1,480.00
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
394.40
185.00
370.00
1,480.00
100%
100%
100%
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
4.00
1.00
2.00
8.00
0.00
39.00
156.00
39.00
39.00
13.00
13.00
3,633.24
1,321.32
299.13
322.53
88.01
93.21
39.00
156.00
39.00
39.00
13.00
13.00
3,633.24
1,321.32
299.13
322.53
88.01
93.21
100%
100%
100%
100%
100%
100%
0.00
0.00
0.00
0.00
1,203.36
0.00
7,857.94
0.00
1,203.36
0.00
7,857.94
0.00
99%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
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%
0%
0%
0%
0%
8,668.03
23,249.61
886.44
1,524.76
20,838.41
5,610.60
1,250.00
1,400.00
1,500.00
1,460.60
3,114.00
1,320.00
1,125.00
669.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
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%
0%
0%
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%
0%
0%
0%
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%
0%
0%
0.00
Parcial S/.
9,755.28
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
9,288.88
530.75
957.03
963.38
403.77
1,196.51
416.40
447.75
852.93
1,433.61
433.97
1,652.78
8,752.81
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
752.24
212.79
119.12
156.40
96.24
25.19
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%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
142.50
0.00
0.00
0.00
0.00
Parcial S/.
8,130.85
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
29,692.28
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
2,760.00
2,760.00
5,537.73
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
2,301.58
236.33
1,910.58
154.67
0.00
0.00
0.00
0.00
0%
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%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
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%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
826015
371,706.78
247,804.81
619,511.59
41300.7725
41300.7725
41300.7725
949917.77
170985.198
1120902.97
18,585.34
18,585.34
18,585.34
427,462.79
76,943.30
504,406.10
45%
12,390.24
12,390.24
12,390.24
284,975.53
51,295.60
336,271.13
30%
30,975.58
30,975.58
30,975.58
712,438.32
128,238.90
840,677.22
75%
SALDO
METRADO
VALORIZADO
(S/.)
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
129,532.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0%
0%
0%
0%
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
9.76
178.77
63.73
1,878.87
1%
100%
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
100%
100%
100%
100%
100%
100%
100%
100%
100%
2.00
9.00
66.55
45.00
2,500.00
1,983.60
1,840.77
1,364.40
100%
100%
100%
100%
16.00
16.00
16.00
67.20
219.38
432.32
9,607.20
1,606.24
6,703.20
14,713.82
100%
100%
100%
100%
100%
207.27
8,668.03
100%
200.10
200.10
200.10
886.44
1,524.76
20,838.41
100%
100%
100%
1.00
1.00
1.00
1.00
1,250.00
1,400.00
1,500.00
1,460.60
100%
100%
100%
100%
2.00
9.00
82.90
1,320.00
1,125.00
669.00
100%
100%
100%
28,549.21
7.00
12.00
14.00
6.00
2.00
19.00
20.00
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
100%
100%
100%
100%
100%
100%
100%
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
530.75
957.03
963.38
403.77
1,196.51
416.40
447.75
852.93
1,433.61
433.97
1,652.78
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0.75
3.96
36.80
4.92
4.92
212.79
119.12
156.40
96.24
25.19
100%
100%
100%
100%
100%
1.00
142.50
100%
48,422.44
108.00
2.00
6.00
27.00
3.00
1.00
2.00
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
100%
100%
100%
100%
100%
100%
100%
65.00
15.00
28.00
2.00
3.00
12.00
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
100%
100%
100%
100%
100%
100%
3.00
2,760.00
100%
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
100%
100%
100%
100%
100%
100%
100%
100%
1.00
6.00
1.00
236.33
1,910.58
154.67
100%
100%
100%
206,503.86
10,325.19
10,325.19
10,325.19
237,479.44
42,746.30
280,225.74
25%
001
ESTRUCTURAS
Item
01
01.01
01.02
01.03
02
02.01
02.02
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
05
05.01
05.02
05.03
05.03.01
05.03.02
05.04
05.05
05.05.01
05.05.02
05.05.03
05.05.04
05.05.05
05.05.06
05.05.07
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.03
Descripcin
OBRAS PROVISIONALES
DEMOLICIONES
ZAPATAS
COLUMNAS
Und.
Metrado
Precio S/.
glb
u
mes
1.00
1.00
4.00
592.24
881.10
500.00
m2
glb
1,772.57
1.00
0.89
1,301.35
m2
u
u
u
u
m2
m2
m3
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
5.33
28.23
28.23
18.82
18.82
39.86
15.76
21.27
m3
m3
m3
m3
m3
m2
m3
89.66
200.94
16.85
7.00
141.58
483.43
172.87
27.02
27.02
30.88
27.02
18.45
3.04
21.27
m2
m3
73.40
126.86
18.23
149.80
m3
m2
m2
30.41
349.71
483.43
209.51
29.51
20.43
m2
m2
m2
m2
m2
m2
m
717.55
717.55
119.99
176.00
421.56
717.55
57.40
3.12
8.72
40.88
41.25
39.28
0.82
4.17
m3
kg
38.42
1,126.40
305.22
4.20
m3
kg
4.54
756.67
320.06
4.20
06.03.01
06.03.02
06.03.03
06.04
06.04.01
06.04.02
06.04.03
06.05
06.05.01
06.05.02
06.05.03
06.05.04
06.06
06.06.01
06.06.02
06.06.03
06.07
06.07.01
06.07.02
06.07.03
06.08
06.08.01
06.08.02
06.08.03
06.09
06.09.01
06.09.02
06.09.03
06.10
06.10.01
06.10.02
06.10.03
06.11
06.11.01
06.11.02
07
07.01
07.02
07.03

VIGAS
LOSA ALIGERADA
CISTERNA
ESCENARIO
002
ARQUITECTURA
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
02
02.01
03
03.01
03.02
Descripcin
CIELORRASOS
PISOS Y PAVIMENTOS
CONTRAPISO DE 50 mm
m3
m2
kg
37.33
499.32
7,634.73
345.21
33.26
4.20
m3
m2
kg
30.51
145.72
6,687.11
321.31
34.45
4.20
m3
m2
kg
u
46.62
554.97
3,798.98
4,578.50
320.69
30.30
4.20
2.13
m3
m2
kg
7.18
23.00
467.74
362.66
32.51
4.20
m3
m2
kg
5.28
52.93
928.70
350.88
30.08
4.20
m3
m2
kg
0.32
3.64
51.52
310.20
30.08
4.20
m3
m2
kg
8.94
48.11
298.25
293.67
38.81
4.20
m3
m2
kg
11.55
45.79
189.81
286.11
34.93
4.20
m3
m2
0.83
6.56
316.84
34.93
m2
m2
m2
211.29
427.76
6.82
67.67
46.14
36.48
Und.
Metrado
Precio S/.
m2
m2
m2
m
m2
m2
446.35
1,427.13
15.82
770.42
38.11
52.93
15.85
19.56
17.38
9.25
20.07
19.56
m2
625.37
26.70
m2
m2
628.03
699.61
17.43
47.58
03.03
04
04.01
04.02
05
05.01
06
06.01
06.02
06.03
07
07.01
07.02
07.03
07.04
08
08.01
08.02
08.03
08.04
08.05
08.06
09
09.01
09.02
09.03
09.04
09.05
09.06
10
10.01
10.02
11
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
12
12.01
12.02
12.03
12.04
13
13.01
13.02
13.03
13.04
13.05

CONTRAZOCALOS
ZOCALOS
m2
352.15
74.41
m
m
104.75
288.00
11.37
10.33
m2
446.35
48.16
m2
m
m2
3.95
32.45
19.43
86.34
81.64
57.14

TABLEROS,
Segn lo indicado
en detalle
de planos
PUERTAS INTERIORES
ss hh DE
MADERA
CEDRO NACIONAL,
CON TABLEROS,
lo indicado
en detalle
de planos
VENTANAS
BAJASSegn
DE MADERA
CEDRO
NACIONAL,
CON
SEGURIDAD,
Segn
lo
indicado
en
los
detalles
y
planos
SEGURIDAD,
Segn
CARPINTERIA
METALICA
m2
m2
m2
m2
76.55
13.43
116.61
24.45
390.84
209.31
197.32
217.23

CERRAJERIA
u
u
u
glb
glb
m
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
98.60
185.00
185.00
185.00
u
u
u
u
u
u
p2
p2
PINTURA
m2
m2
m2
m2
m2
m
m2
u
u
u
u
u
m
39.00
156.00
39.00
39.00
13.00
13.00
93.16
8.47
7.67
8.27
6.77
7.17
1,213.12
178.77
6.53
10.51
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
9.54
8.96
8.38
33.79
19.88
26.76
9.32
11.01
33.39
2.00
9.00
66.55
45.00
1,250.00
220.40
27.66
30.32
16.00
16.00
16.00
67.20
219.38
27.02
600.45
100.39
99.75
67.07

13.06
14
14.01
14.02
14.03
15
15.01
15.02
15.03
15.04
16
16.01
16.02
16.03

GRAS SINTETICO
JUEGOS INFANTILES
TROMPO SEGUN DISEO
TOBOGAN SEGUN DISEO
VARIOS
003
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
02.08
02.09
02.10
02.11
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
03.09
03.10
04
04.01
04.02
04.03
04.04
04.05
Descripcin
SISTEMA DE DESAGUE
DESAGUE
H=0.10 m.
RELLENO COMPACTADO
m2
207.27
41.82
m2
m2
m2
200.10
200.10
200.10
4.43
7.62
104.14
u
u
u
u
1.00
1.00
1.00
1.00
1,250.00
1,400.00
1,500.00
1,460.60
u
m
m
2.00
9.00
82.90
660.00
125.00
8.07
Und.
Metrado
Precio S/.
u
u
u
u
u
pza
u
7.00
12.00
14.00
6.00
2.00
19.00
20.00
255.55
245.55
190.45
181.16
181.04
19.91
26.31
pto
pto
pto
m
m
pza
u
pza
m
m
m
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
48.25
50.37
43.79
8.19
11.14
27.76
29.85
94.77
9.00
2.82
10.74
pto
m
pza
glb
u
u
glb
glb
m
m
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
44.04
8.39
55.62
340.23
48.64
469.68
255.82
1,177.34
9.00
10.74
m3
m2
kg
m2
m2
0.75
3.96
36.80
4.92
4.92
283.72
30.08
4.25
19.56
5.12
04.06
004
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
05
05.01
05.02
05.03
Descripcin
Und.
pto
pto
pto
pto
pto
pto
u
u
u
u
u
u
u
m
m
m
u
u
u
m
u
u
u
Total costo directo

Utilidad
Sub Total
IGV
Total
glb
1.00
Metrado
142.50
Precio S/.
108.00
2.00
6.00
27.00
3.00
1.00
2.00
39.91
43.15
51.29
52.92
31.40
38.19
932.65
65.00
15.00
28.00
2.00
3.00
12.00
134.27
108.53
53.31
31.88
4,654.10
318.17
3.00
920.00
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
26.09
23.36
15.72
20.72
269.79
109.71
8.65
15.46
1.00
6.00
1.00
236.33
318.43
154.67
VALORIZACION AL 25%
ANTERIOR
METRADO
VALORIZADO
(S/.)
ACTUAL
METRADO
377,977.76
Parcial S/.
3,473.34
592.24
881.10
2,000.00
2,878.94
1,577.59
1,301.35
28,007.95
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
16,320.20
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
84,956.94
1,338.08
19,003.63
26,567.61
6,371.20
10,319.94
9,876.47
38,047.62
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
208,056.75
16,457.43
11,726.55
4,730.88
4,631.08
1,453.07
3,178.01
61,559.94
ACUMULADO
VALORIZADO
(S/.)
METRADO
0.00
VALORIZADO
(S/.)
377,977.76
1.00
1.00
4.00
592.24
881.10
2,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
4.00
592.24
881.10
2,000.00
100%
100%
100%
1,772.57
1.00
1,577.59
1,301.35
0.00
0.00
0.00
0.00
1,772.57
1.00
1,577.59
1,301.35
100%
100%
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
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
277.56
11.00
18.00
5.00
14.00
277.56
798.84
79.88
1,479.39
310.53
508.14
94.10
263.48
11,063.54
12,589.72
1,699.05
100%
100%
100%
100%
100%
100%
100%
100%
89.66
200.94
16.85
7.00
141.58
483.43
172.87
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
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
89.66
200.94
16.85
7.00
141.58
483.43
172.87
2,422.61
5,429.40
520.33
189.14
2,612.15
1,469.63
3,676.94
100%
100%
100%
100%
100%
100%
100%
73.40
126.86
1,338.08
19,003.63
0.00
0.00
0.00
0.00
73.40
126.86
1,338.08
19,003.63
100%
100%
30.41
349.71
483.43
6,371.20
10,319.94
9,876.47
0.00
0.00
0.00
0.00
0.00
0.00
30.41
349.71
483.43
6,371.20
10,319.94
9,876.47
100%
100%
100%
717.55
717.55
119.99
176.00
421.56
717.55
57.40
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
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
717.55
717.55
119.99
176.00
421.56
717.55
57.40
2,238.76
6,257.04
4,905.19
7,260.00
16,558.88
588.39
239.36
100%
100%
100%
100%
100%
100%
100%
38.42
1,126.40
11,726.55
4,730.88
0.00
0.00
0.00
0.00
38.42
1,126.40
11,726.55
4,730.88
100%
100%
4.54
756.67
1,453.07
3,178.01
0.00
0.00
0.00
0.00
0.00
4.54
756.67
1,453.07
3,178.01
100%
100%
12,886.69
16,607.38
32,065.87
42,909.08
9,803.17
5,020.05
28,085.86
57,474.09
14,950.57
16,815.59
15,955.72
9,752.21
5,316.14
2,603.90
747.73
1,964.51
7,345.32
1,852.65
1,592.13
3,900.54
425.13
99.26
109.49
216.38
5,745.21
2,625.41
1,867.15
1,252.65
5,701.21
3,304.57
1,599.44
797.20
492.12
262.98
229.14
34,283.63
14,297.99
19,736.85
248.79
37.33
499.32
7,634.73
12,886.69
16,607.38
32,065.87
30.51
145.72
6,687.11
9,803.17
5,020.05
28,085.86
46.62
554.97
3,798.98
4,578.50
14,950.57
16,815.59
15,955.72
9,752.21
7.18
23.00
467.74
2,603.90
747.73
1,964.51
5.28
52.93
928.70
1,852.65
1,592.13
3,900.54
0.32
3.64
51.52
99.26
109.49
216.38
8.94
48.11
298.25
2,625.41
1,867.15
1,252.65
11.55
45.79
189.81
3,304.57
1,599.44
797.20
0.83
6.56
262.98
229.14
211.29
427.76
6.82
14,297.99
19,736.85
248.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37.33
499.32
7,634.73
12,886.69
16,607.38
32,065.87
100%
100%
100%
0.00
0.00
0.00
30.51
145.72
6,687.11
9,803.17
5,020.05
28,085.86
100%
100%
100%
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
46.62
554.97
3,798.98
4,578.50
14,950.57
16,815.59
15,955.72
9,752.21
100%
100%
100%
100%
0.00
0.00
0.00
7.18
23.00
467.74
2,603.90
747.73
1,964.51
100%
100%
100%
0.00
0.00
0.00
5.28
52.93
928.70
1,852.65
1,592.13
3,900.54
100%
100%
100%
0.00
0.00
0.00
0.32
3.64
51.52
99.26
109.49
216.38
100%
100%
100%
0.00
0.00
0.00
8.94
48.11
298.25
2,625.41
1,867.15
1,252.65
100%
100%
100%
0.00
0.00
0.00
11.55
45.79
189.81
3,304.57
1,599.44
797.20
100%
100%
100%
0.00
0.00
0.83
6.56
262.98
229.14
100%
100%
0.00
0.00
0.00
211.29
427.76
6.82
14,297.99
19,736.85
248.79
100%
100%
100%
241,533.74
Parcial S/.
44,190.83
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
16,697.38
16,697.38
70,437.48
10,946.56
33,287.44
129,532.23
371,066.06
446.35
1,427.13
15.82
770.42
38.11
52.93
7,074.65
27,914.66
274.95
7,126.30
764.87
1,035.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
446.35
1,427.13
15.82
770.42
38.11
52.93
7,074.65
27,914.66
274.95
7,126.39
764.87
1,035.31
100%
100%
100%
100%
100%
100%
625.37
16,697.38
0.00
625.37
16,697.38
100%
628.03
699.61
10,946.56
33,287.44
0.00
0.00
0.00
0.00
0.00
0.00
628.03
699.61
10,946.56
33,287.44
100%
100%
26,203.48
4,166.05
1,191.01
2,975.04
21,496.22
21,496.22
4,100.49
341.04
2,649.22
1,110.23
61,050.59
29,918.80
2,811.03
23,009.49
5,311.27
5,779.40
2,500.00
850.00
394.40
185.00
370.00
1,480.00
5,757.44
3,633.24
1,321.32
299.13
322.53
88.01
93.21
9,800.54
7,921.67
1,878.87
46,195.84
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
7,688.77
2,500.00
1,983.60
1,840.77
1,364.40
41,730.81
432.32
9,607.20
1,606.24
6,703.20
14,713.82
352.15
26,203.48
0.00
0.00
352.15
26,203.48
100%
104.75
288.00
1,191.01
2,975.04
0.00
0.00
0.00
0.00
104.75
288.00
1,191.01
2,975.04
100%
100%
446.35
21,496.22
0.00
0.00
446.35
21,496.22
100%
3.95
32.45
19.43
341.04
2,649.22
1,110.23
0.00
0.00
0.00
0.00
0.00
0.00
3.95
32.45
19.43
341.04
2,649.22
1,110.23
100%
100%
100%
76.55
13.43
116.61
24.45
29,918.80
2,811.03
23,009.49
5,311.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
76.55
13.43
116.61
24.45
29,918.80
2,811.03
23,009.49
5,311.27
100%
100%
100%
100%
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
394.40
185.00
370.00
1,480.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
4.00
1.00
2.00
8.00
2,500.00
850.00
394.40
185.00
370.00
1,480.00
100%
100%
100%
100%
100%
100%
39.00
156.00
39.00
39.00
13.00
13.00
3,633.24
1,321.32
299.13
322.53
88.01
93.21
0.00
0.00
0.00
0.00
0.00
0.00
39.00
156.00
39.00
39.00
13.00
13.00
3,633.24
1,321.32
299.13
322.53
88.01
93.21
100%
100%
100%
100%
100%
100%
1,203.36
0.00
7,857.94
0.00
63.73
1,878.87
1,213.12
178.77
7,921.67
1,878.87
100%
100%
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
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
15,539.52
5,603.32
132.57
6,080.85
5,608.55
10,449.78
1,821.97
103.49
855.79
100%
100%
100%
100%
100%
100%
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,500.00
1,983.60
1,840.77
1,364.40
2.00
9.00
66.55
45.00
2,500.00
1,983.60
1,840.77
1,364.40
100%
100%
100%
100%
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
9.76
178.77
0.00
1,628.88
625.37
15.82
179.96
282.12
390.50
195.49
9.40
25.63
0.00
2.00
9.00
66.55
45.00
0.00
16.00
16.00
16.00
67.20
219.38
432.32
9,607.20
1,606.24
6,703.20
14,713.82
16.00
16.00
16.00
67.20
219.38
432.32
9,607.20
1,606.24
6,703.20
14,713.82
100%
100%
100%
100%
100%
8,668.03
23,249.61
886.44
1,524.76
20,838.41
5,610.60
1,250.00
1,400.00
1,500.00
1,460.60
3,114.00
1,320.00
1,125.00
669.00
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
207.27
0.00
200.10
200.10
200.10
0.00
1.00
1.00
1.00
1.00
0.00
2.00
9.00
82.90
0.00
Parcial S/.
9,755.28
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
9,288.88
530.75
957.03
963.38
403.77
1,196.51
416.40
447.75
852.93
1,433.61
433.97
1,652.78
8,752.81
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
752.24
212.79
119.12
156.40
96.24
25.19
8,668.03
207.27
8,668.03
100%
886.44
1,524.76
20,838.41
200.10
200.10
200.10
886.44
1,524.76
20,838.41
100%
100%
100%
1,250.00
1,400.00
1,500.00
1,460.60
1.00
1.00
1.00
1.00
1,250.00
1,400.00
1,500.00
1,460.60
100%
100%
100%
100%
1,320.00
1,125.00
669.00
2.00
9.00
82.90
1,320.00
1,125.00
669.00
100%
100%
100%
28,517.82
28,517.82
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
7.00
12.00
14.00
6.00
2.00
19.00
20.00
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
7.00
12.00
14.00
6.00
2.00
19.00
20.00
1,788.85
2,946.60
2,666.30
1,086.96
362.08
378.29
526.20
100%
100%
100%
100%
100%
100%
100%
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
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
530.75
957.03
963.38
403.77
1,165.13
416.40
447.75
852.93
1,433.61
433.97
1,652.78
11.00
19.00
22.00
49.30
104.59
15.00
15.00
9.00
159.29
153.89
153.89
530.75
957.03
963.38
403.77
1,165.13
416.40
447.75
852.93
1,433.61
433.97
1,652.78
100%
100%
100%
100%
97%
100%
100%
100%
100%
100%
100%
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
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
49.00
125.54
13.00
1.00
2.00
1.00
1.00
1.00
125.54
125.54
2,157.96
1,053.28
723.06
340.23
97.28
469.68
255.82
1,177.34
1,129.86
1,348.30
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.75
3.96
36.80
4.92
4.92
212.79
119.12
156.40
96.24
25.19
0.75
3.96
36.80
4.92
4.92
212.79
119.12
156.40
96.24
25.19
100%
100%
100%
100%
100%
142.50
0.00
0.00
1.00
0.00
Parcial S/.
8,130.85
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
29,692.28
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
2,760.00
2,760.00
5,537.73
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
2,301.58
236.33
1,910.58
154.67
142.50
1.00
48,422.46
142.50
100%
48,422.46
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
108.00
2.00
6.00
27.00
3.00
1.00
2.00
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
108.00
2.00
6.00
27.00
3.00
1.00
2.00
4,310.28
86.30
307.74
1,428.84
94.20
38.19
1,865.30
100%
100%
100%
100%
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
65.00
15.00
28.00
2.00
3.00
12.00
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
65.00
15.00
28.00
2.00
3.00
12.00
8,727.55
1,627.95
1,492.68
63.76
13,962.30
3,818.04
100%
100%
100%
100%
100%
100%
0.00
0.00
3.00
2,760.00
3.00
2,760.00
100%
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
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
24.37
60.79
26.20
11.00
1.00
1.00
102.14
102.14
635.81
1,420.05
411.86
227.92
269.79
109.71
883.51
1,579.08
100%
100%
100%
100%
100%
100%
100%
100%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
6.00
1.00
236.33
1,910.58
154.67
1.00
6.00
1.00
236.33
1,910.58
154.67
100%
100%
100%
826015
619,511.50
206,472.51
825,984.10
41300.7725
41300.7725
41300.7725
949917.77
170985.198
1120902.97
30,975.58
30,975.58
30,975.58
712,438.23
128,238.88
840,677.11
75%
10,323.63
10,323.63
10,323.63
237,443.39
42,739.81
280,183.19
25%
41,299.21
41,299.21
41,299.21
949,881.72
170,978.71
1,120,860.42
100%
SALDO
METRADO
VALORIZADO
(S/.)
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
-0.01
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%
0%
0%
0%
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
31.39
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%
0%
0%
0%
0%
0%
0%
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
31.38
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0.00
0.00
0%
-0.02
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%
0%
0%
0%
0%
0%
0%
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%
0%
0%
0%
0%
0%
0.00
0.00
0%
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%
0%
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
31.35
1.57
1.57
1.57
36.05
6.49
42.54
0%
CALENDARIO VALORIZADO MENSUAL - RESUMEN

Obra
Propietario
Proyectista
Ubicacin
ITEM
"MEJORAMIENTO DEL SERVICIO EDUCATRIVO EN LA I. E. JESUS NAZARENO N 1560

C. P. SANTA VERNICA, DISTRITO DE LA ESPERANZA - TRUJILLO - LA LIBERTAD"
I ETAPA - CONSTRUCCION DE INFRAESTRUCTURA
MUNICIPALIDAD DISTRITAL DE LA ESPERANZA
Ing. JOSE CHAVEZ RIOS
LA ESPERANZA, TRUJILLO
SUB PRESUPUESTO
001
ESTRUCTURAS
002
MES 01
MES 02
MES 03
MES 04
INVERSION
TOTAL
165,203.08
206,503.70
6,270.99
0.00
377,977.76
ARQUITECTURA
0.00
0.00
241,533.82
129,532.23
371,066.05
003
0.00
0.00
0.00
28,549.21
28,549.21
004
0.00
0.00
0.00
48,422.46
48,422.46
165,203.08
206,503.70
247,804.81
206,503.90
826,015.49
T O TAL
M ENSUAL
165,203.10

Seminario

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Seminario

Uploaded by

Copyright:

Available Formats

CALENDARIO VALORIZADO DE AVANCE DE OBRA

TRANSPORTE DE EQUIPOS, HERRAMIENTAS Y MADERA

CARTEL DE OBRA DE 6.00 M x 3.60 M.

CASETA PARA ALMACEN Y GUARDIANIA

TRAZO, NIVELACION Y REPLANTEO EN EDIFICACION

APUNTALAMIENTO DE ESTRUCTURA METALICA EXISTENTE

DESMONTAJE DE TECHOS DE ETERNIT - Incluye desmontaje de artefactos elctricos

DESMONTAJE DE VENTANAS BAJAS

DESMONTAJE DE VENTANAS ALTAS

DESMONTAJE DE APARATOS SANITARIOS

DEMOLICION Y ELIMINACION DE CONSTRUCCION EXISTENTE

DEMOLICION DE PISOS Y VEREDAS EXISTENTES

ELIMINACION DE MATERIAL EXCEDENTE DE DEMOLICIONES

EXCAVACION DE ZANJAS PARA ZAPATAS

EXCAVACION DE ZANJAS PARA CIMIENTOS

EXCAVACION PARA CISTERNA

EXCAVACION PARA JARDINERAS Y SARDINELES

RELLENO COMPACTADO MANUAL EN ZONAS DE EXCAVACION, CON MATERIAL PROPIO

NIVELACION INTERIOR Y APISONADO MANUAL PARA FALSO PISO

ELIMINACION DE MATERIAL EXCEDENTE

OBRAS DE CONCRETO SIMPLE

SOLADOS DE CONCRETO f'c=100 kg/cm2 h=0.10 m.

CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA

05.03.01 CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS

05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS, HASTA 0.50 M

CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON E=4"

05.05.01 PERFILADO, NIVELACION Y COMPACTACION DE SUB RASANTE PARA VEREDAS

05.05.02 BASE GRANULAR EN AULAS EXTERIORES Y VEREDAS h=0.10 m

05.05.05 PISOS DE C, ACABADO RUGOSO FROTACHADO PARA CERAMICA y/o PORCELANATO

05.05.07 JUNTAS DE DILATACION EN VEREDAS Y LOSAS C/3m, CON MATERIAL ELASTICO

OBRAS DE CONCRETO ARMADO

06.01.01 ZAPATAS: CONCRETO f'c=210 kg/cm2

06.01.02 ZAPATAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60

06.02.01 CONCRETO EN VIGAS DE CIMENTACION f'c=210 kg/cm2

06.02.02 VIGAS DE CIMENTACION: ACERO DE REFUERZO Fy = 4200 Kg/cm2

06.03.01 COLUMNAS: CONCRETO f'c=210 kg/cm2

06.03.02 COLUMNAS: ENCOFRADO Y DESENCOFRADO NORMAL

06.03.03 COLUMNAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60

06.04.01 VIGAS: CONCRETO f'c=210kg/cm2

06.04.02 VIGAS: ENCOFRADO Y DESENCOFRADO NORMAL

06.04.03 VIGAS: ACERO DE REFUERZO Fy = 4200 kg/cm2 GRADO 60

06.05.01 LOSA ALIGERADA: CONCRETO f'c=210kg/cm2

06.05.02 LOSA ALIGERADA: ENCOFRADO Y DESENCOFRADO NORMAL

06.05.03 LOSA ALIGERADA: ACERO DE REFUERZO Fy = 4200 kg/cm2 GRADO 60

06.05.04 BLOQUES HUECOS DE ARCILLA DE 0.30m x 0.30m x 0.15m

06.06.01 CISTERNA: CONCRETO f'c=210kg/cm2

06.06.02 CISTERNA: ENCOFRADO Y DESENCOFRADO NORMAL

06.06.03 CISTERNA: ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60

APOYOS DE T.E. y COBERTURA PATIO

06.07.01 APOYO T.E. CONCRETO f'c=210 kg/cm2

06.07.02 APOYO T.E. ENCOFRADO Y DESENCOFRADO NORMAL

06.07.03 APOYO T.E. ACERO DE REFUERZO Fy = 4200 Kg/cm2 GRADO 60

MESAS DE CONCRETO ARMADO

06.08.01 MESAS DE CA CONCRETO f'c=210 kg/cm2

06.08.02 MESAS DE CA ENCOFRADO Y DESENCOFRADO NORMAL

06.09.01 JARDINERAS: CONCRETO f'c=175 kg/cm2

06.09.02 JARDINERAS: ENCOFRADO Y DESENCOFRADO NORMAL

06.09.03 JADINERAS: ACERO DE REFUERZO Fy = 4200 Kg/cm2

06.10.01 ESCENARIO: CONCRETO f'c=175 kg/cm2

06.10.02 ESCENARIO: ENCOFRADO Y DESNCOFRADO NORMAL

06.10.03 ESCENARIO: ACERO DE REFUERZO Fy = 4200 Kg/cm2

CANALETA PARA AGUAS DE LLUVIA

06.11.01 CANALETA: CONCRETO f'c=210 Kg/cm2

06.11.02 CANALETA: ENCOFRADO Y DESENCOFRADO NORMAL