Escolar Documentos
Profissional Documentos
Cultura Documentos
SERVICIO
PROPIETARIO
FINANCIA
EJECUTO
PART.
DESCRIPCION
UND.
01
SISTEMA DE DRENAJE
01.01
OBRAS PRELIMINARES
01.01.01
01.01.02
01.01.03
TRAZO Y REPLANTEO
est
01.01.04
m2
01.02
MOVIMIENTO DE TIERRAS
01.02.01
EXCAVACION DE ESTRUCTURAS
m3
01.02.02
m2
01.02.03
m2
01.02.04
m3
01.02.05
01.03
01.03.01
01.04
01.04.01
01.04.02
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
1.00
1.00
1.00
520.00
4,914.90
74,530.60
6,102.30
0.84
4,914.90
74,530.60
6,102.30
436.80
1.00
1.00
1.00
520.00
4,914.90
74,530.60
6,102.30
436.80
0.00
0.00
0.00
0.00
m3
1,065.23
1,331.54
1,331.54
474.46
768.00
28.14
1.64
3.01
38.80
57.01
29,975.57
2,183.73
4,007.94
18,409.05
43,783.68
1,065.23
1,331.54
1,331.54
474.46
768.00
29,975.57
2,183.73
4,007.94
18,409.05
43,783.68
0.00
0.00
0.00
0.00
0.00
m3
105.64
308.84
32,625.86
105.64
32,625.86
0.00
m3
m2
01.04.03
kg
283.98
2,937.17
4,839.83
378.11
41.26
7.24
107,375.68
121,187.63
35,040.37
283.98
2,937.17
4,839.83
107,375.68
121,187.63
35,040.37
0.00
0.00
0.00
01.05
CARPINTERIA METALICA
01.05.01
m2
21.64
298.54
6,460.41
21.64
6,460.41
0.00
01.06
JUNTAS
01.06.01
01.06.02
gln
01.06.03
m2
232.55
80.00
30.91
30.18
81.92
50.32
7,018.36
6,553.60
1,555.39
232.55
80.00
30.91
7,018.36
6,553.60
1,555.39
0.00
0.00
0.00
02
CALLES Y VEREDAS
02.01
OBRAS PRELIMINARES
02.01.01
TRAZO Y REPLANTEO
est
02.01.02
m2
1.00
2,338.66
6,102.30
0.84
6,102.30
1,964.47
1.00
2,338.66
6,102.30
1,964.47
0.00
0.00
02.02
MOVIMIENTO DE TIERRAS
02.02.01
EXCAVACION DE ESTRUCTURAS
m3
02.02.02
m2
02.02.03
m2
02.02.04
m3
02.02.05
m3
02.02.06
m3
273.72
3,846.51
3,846.51
150.00
384.65
160.84
28.14
1.64
3.01
38.80
66.51
57.01
7,702.48
6,308.28
11,578.00
5,820.00
25,583.07
9,169.49
273.72
3,888.56
3,888.56
150.00
384.65
160.84
7,702.48
6,377.24
11,704.57
5,820.00
25,583.07
9,169.49
0.00
-68.96
-126.57
0.00
0.00
0.00
02.03
02.03.01
m3
02.03.02
m2
293.65
761.44
381.23
41.26
111,948.19
31,417.01
293.65
761.44
111,948.19
31,417.01
0.00
0.00
02.04
JUNTAS
02.04.01
02.04.02
gln
02.04.03
m2
9,137.98
130.00
152.39
0.50
81.92
50.32
4,568.99
10,649.60
7,668.26
9,137.98
130.00
152.39
4,568.99
10,649.60
7,668.26
0.00
0.00
0.00
03
JARDINERIA
03.01
LIMPIEZA DE TERRENO
m2
03.02
m2
03.03
und
1,483.31
1,483.31
90.00
7.04
16.70
31.39
10,442.50
24,771.28
2,825.10
1,483.31
1,483.31
90.00
10,442.50
24,771.28
2,825.10
0.00
0.00
0.00
04
ESTACIONAMIENTOS
04.01
OBRAS PRELIMINARES
04.01.01
TRAZO Y REPLANTEO
est
04.01.02
m2
04.01.03
m2
1.00
218.81
0.00
6,102.30
0.84
166.03
6,102.30
183.80
0.00
1.00
171.50
151.20
6,102.30
144.06
25,103.74
0.00
39.74
-25,103.74
04.02
MOVIMIENTO DE TIERRAS
04.02.01
EXCAVACION DE ESTRUCTURAS
m3
04.02.02
m2
04.02.03
m2
04.02.04
m3
04.02.05
m3
04.02.06
m3
78.41
218.81
218.81
21.88
41.03
73.48
28.14
1.64
1.52
38.80
66.51
57.01
2,206.46
358.85
332.59
848.94
2,728.91
4,189.09
30.03
115.50
115.50
21.88
41.03
30.03
845.04
189.42
175.56
848.94
2,728.91
1,712.01
1,361.41
169.43
157.03
0.00
0.00
2,477.08
PART.
DESCRIPCION
UND.
04.03
04.03.01
m3
04.03.02
ENCOFRADO Y DESENCOFRADO
m2
04.03.03
kg
04.03.04
kg
04.04
JUNTAS
04.04.01
gln
04.04.02
m2
05
SISTEMA PARARRAYO
05.01
OBRAS PRELIMINARES
05.01.01
TRAZO Y REPLANTEO
est
05.01.02
m2
05.02
MOVIMIENTO DE TIERRAS
05.02.01
EXCAVACION DE ESTRUCTURAS
m3
05.02.02
m2
05.02.03
m2
05.02.04
m3
05.02.05
m3
05.02.06
05.03
05.03.01
05.04
05.04.01
05.04.02
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
31.63
26.08
1,039.06
96.43
378.11
41.39
7.24
11.91
11,959.62
1,079.45
7,522.79
1,148.48
24.26
17.20
922.00
96.43
9,172.95
711.91
6,675.28
1,148.48
2,786.67
367.54
847.51
0.00
75.00
26.08
81.92
50.32
6,144.00
1,312.35
60.00
20.00
4,915.20
1,006.40
1,228.80
305.95
1.00
25.00
6,102.30
0.84
6,102.30
21.00
1.00
25.00
6,102.30
21.00
0.00
0.00
m3
12.50
6.25
6.25
9.38
0.90
4.06
28.14
1.64
1.52
38.80
66.51
57.01
351.75
10.25
9.50
363.94
59.86
231.46
12.50
6.25
6.25
9.38
0.90
4.06
351.75
10.25
9.50
363.94
59.86
231.46
0.00
0.00
0.00
0.00
0.00
0.00
m3
0.31
308.84
95.74
0.31
95.74
0.00
m3
ENCOFRADO Y DESENCOFRADO
m2
05.04.03
kg
5.35
24.20
456.23
378.11
41.39
7.24
2,022.89
1,001.64
3,303.11
5.35
24.20
456.23
2,022.89
1,001.64
3,303.11
0.00
0.00
0.00
05.05
CARPINTERIA METALICA
05.05.01
und
05.05.02
und
4.00
1.00
1,022.50
58,125.00
4,090.00
58,125.00
4.00
1.00
4,090.00
58,125.00
0.00
0.00
05.06
INSTALACIONES ELECTRICAS
05.06.01
GLB
1.00
35,935.00
35,935.00
1.00
35,935.00
0.00
05.06
01
01.01
TUBERIAS
01.01.01
01.01.02
129.00
16.00
15.86
42.58
2,045.94
681.28
182.90
16.00
2,900.79
681.28
-854.85
0.00
01.02
CAJAS DE REGISTRO
01.02.01
2,549.80
22.00
2,952.40
-402.60
01.03
MOVIMIENTO DE TIERRAS
01.03.01
m3
01.03.02
m3
28.14
17.30
27.81
15.28
1,958.54
451.53
1,209.74
398.81
69.60
26.10
43.50
26.10
1,958.54
451.53
1,209.74
398.81
0.00
0.00
0.00
0.00
01.03.04
69.60
26.10
RELLENO DE ZANJAS APISONADO CON MATERIAL PROPIO EN m3
CAPAS DE 0.20 M.43.50
ELIMINACION DE MATERIAL CARGUIO MANUAL CON VOLQUETE
m3
26.10
01.04
PRUEBA HIDRAULICA
01.04.01
02
02.01
TUBERIAS
02.01.01
02.01.02
01.03.03
200.00
2.74
548.00
200.00
548.00
0.00
02.01.03
106.00
301.00
50.00
15.02
8.00
6.72
1,592.12
2,408.00
336.00
192.00
301.00
50.00
2,883.84
2,408.00
336.00
-1,291.72
0.00
0.00
02.02
VALVULAS
02.02.01
pza
02.02.02
und
02.02.03
und
1.00
13.00
10.00
296.77
113.51
62.26
296.77
1,475.63
622.60
1.00
7.00
0.00
296.77
794.57
0.00
0.00
681.06
622.60
02.03
VARIOS
02.03.01
02.03.02
02.03.03
02.03.04
10.00
2.00
2.00
10.00
42.57
1,950.00
237.62
73.48
425.70
3,900.00
475.24
734.80
5.00
2.00
2.00
5.00
212.85
3,900.00
475.24
367.40
212.85
0.00
0.00
367.40
pza
pto
PART.
DESCRIPCION
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
10.00
247.63
2,476.30
5.00
1,238.15
1,238.15
457.00
1.91
872.87
543.00
1,037.13
-164.26
219.36
3.36
28.14
27.81
15.28
6,172.79
6,006.96
51.34
219.36
216.00
3.36
6,172.79
6,006.96
51.34
0.00
0.00
0.00
3.00
21.00
4.00
4.00
1.00
137.89
629.99
2,135.47
719.89
767.19
413.67
13,229.79
8,541.88
2,879.56
767.19
3.00
24.00
5.00
13.00
5.00
413.67
15,119.76
10,677.35
9,358.57
3,835.95
0.00
-1,889.97
-2,135.47
-6,479.01
-3,068.76
182.00
237.00
237.00
237.00
32.43
14.35
9.88
7.12
5,902.26
3,400.95
2,341.56
1,687.44
182.00
237.00
237.00
237.00
5,902.26
3,400.95
2,341.56
1,687.44
0.00
0.00
0.00
0.00
237.00
182.00
86.00
200.00
200.00
107.71
84.66
84.66
33.14
9.47
25,527.27
15,408.12
7,280.76
6,628.00
1,894.00
237.00
182.00
86.00
200.00
200.00
25,527.27
15,408.12
7,280.76
6,628.00
1,894.00
0.00
0.00
0.00
0.00
0.00
04.06
237.00
36.00
RELLENO CON MATERIAL PROPIO CON EQUIPO P/ZANJA DE H=0.70m
m
X A=0.50m220.00
ELIMINACION DE MATERIAL EXCEDENTE Dprom.=15KM. VOLQUETE
m3 15m3
9.54
CINTA SEALIZADORA
m
950.00
BUZON DE CONCRETO F'C=175 KG/CM2 PARA INST. ELECTRICAS
und
19.00
8.44
58.39
17.24
16.42
0.73
245.78
2,000.28
2,102.04
3,792.80
156.65
693.50
4,669.82
237.00
36.00
220.00
9.54
950.00
7.00
2,000.28
2,102.04
3,792.80
156.65
693.50
1,720.46
0.00
0.00
0.00
0.00
0.00
2,949.36
05
ARTEFACTOS DE ALUMBRADO
25.00
0.00
427.41
398.00
10,685.25
0.00
24.00
14.00
10,257.84
5,572.00
1.00
1.00
650.00
14,064.80
650.00
14,064.80
1.00
1.00
650.00
14,064.80
427.41
-5,572.00
0.00
0.00
0.00
S/. 1,141,848.21
S/. 160,198.56
S/. 1,302,046.77
-S/. 30,917.89
-S/. 4,337.71
-S/. 35,255.59
02.03.05
02.04
02.04.01
02.05
MOVIMIENTO DE TIERRAS
02.05.01
02.05.02
02.05.03
05.06
01
01.01
01.02
und
01.03
und
01.04
und
01.05
und
02
TUBERIAS
02.01
02.02
02.03
02.04
03
03.01
03.02
03.03
03.04
03.05
04
CANALIZACIONES
04.01
04.02
DUCTOS DE CONCRETO
04.03
04.04
04.05
m3
05.01
05.02
06
PRUEBAS ELECTRICAS
06.01
PRUEBAS ELECTRICAS
und
06.02
GLB
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
und
S/. 1,110,930.31
S/. 155,860.86
S/. 1,266,791.18
PART.
DESCRIPCION
01.00.00
TRABAJOS PRELIMINARES
01.01.00
01.02.00
01.03.00
02.00.00
MOVIMIENTO DE TIERRAS
02.01.00
02.02.00
UND.
METRADO
m2
m2
m2
494.00
1,270.00
1,420.00
200.00
200.00
200.00
494.00
1,270.00
1,420.00
0.00
0.00
0.00
119.32
40.91
150.67
28.83
195.87
12.43
137.28
49.46
39.57
31.53
58.31
31.17
21.23
4.07
5,901.57
1,618.81
4,750.63
1,681.08
6,105.27
263.89
558.73
119.32
40.91
105.67
28.83
195.87
12.43
134.41
5,901.57
1,618.81
3,331.78
1,681.08
6,105.27
263.89
547.05
0.00
0.00
1,418.85
0.00
0.00
0.00
11.68
59.66
98.70
30.69
34.08
1,830.97
3,363.70
59.66
98.70
1,830.97
3,363.70
0.00
0.00
m3
m2
kg
23.86
59.66
1,220.00
374.40
38.01
7.14
8,933.18
2,267.68
8,710.80
23.86
59.66
1,220.00
8,933.18
2,267.68
8,710.80
0.00
0.00
0.00
m3
m2
kg
14.81
107.26
2,179.53
390.63
35.97
7.14
5,785.23
3,858.14
15,561.84
14.81
107.26
2,179.53
5,785.23
3,858.14
15,561.84
0.00
0.00
0.00
kg
8.52
113.62
396.34
444.52
24.21
7.14
3,787.31
2,750.74
2,829.87
8.52
113.62
396.34
3,787.31
2,750.74
2,829.87
0.00
0.00
0.00
m3
m2
kg
21.32
244.62
2,772.90
506.94
35.59
7.14
10,807.96
8,706.03
19,798.51
21.32
244.62
2,772.90
10,807.96
8,706.03
19,798.51
0.00
0.00
0.00
m3
m2
kg
23.75
187.19
2,297.54
476.23
39.44
7.14
11,310.46
7,382.77
16,404.44
23.75
187.19
2,297.54
11,310.46
7,382.77
16,404.44
0.00
0.00
0.00
m3
m2
kg
und
5.97
120.80
1,014.26
1,580.00
474.02
57.66
6.84
5.00
2,829.90
6,965.33
6,937.54
7,900.00
5.97
120.80
1,014.26
1,580.00
2,829.90
6,965.33
6,937.54
7,900.00
0.00
0.00
0.00
0.00
m3
m2
kg
4.93
48.60
444.16
476.26
80.63
6.37
2,347.96
3,918.62
2,829.30
4.93
48.60
444.16
2,347.96
3,918.62
2,829.30
0.00
0.00
0.00
und
und
und
m
ML.
m2
ML.
ML.
ML.
4.00
4.00
4.00
106.50
312.10
317.91
11.70
59.50
40.40
2,222.71
1,187.23
887.68
13.39
30.59
37.02
12.36
48.12
22.91
8,890.84
4,748.92
3,550.72
1,426.04
9,547.14
11,769.03
144.61
2,863.14
925.56
4.00
4.00
4.00
106.50
312.10
245.08
37.50
59.90
40.40
8,890.84
4,748.92
3,550.72
1,426.04
9,547.14
9,072.86
463.50
2,882.39
925.56
0.00
0.00
0.00
0.00
0.00
2,696.17
-318.89
-19.25
0.00
m2
363.19
88.86
32,273.06
363.19
32,273.06
0.00
m2
m2
m2
m2
ML.
m2
420.00
310.00
72.00
78.00
111.00
32.00
18.80
22.39
30.44
33.41
10.45
15.39
7,896.00
6,940.90
2,191.68
2,605.98
1,159.95
492.48
171.52
191.81
72.00
78.00
111.00
32.00
3,224.58
4,294.63
2,191.68
2,605.98
1,159.95
492.48
4,671.42
2,646.27
0.00
0.00
0.00
0.00
03.00.00
03.01.00
03.02.00
04.00.00
04.01.00
ZAPATAS
04.01.01
04.01.02
04.01.03
04.02.00
VIGAS DE CIMENTACION
04.02.01
04.02.02
04.02.03
04.03.00
SOBRECIMIENTO
04.03.01
04.03.02
04.03.03
04.04.00
COLUMNAS
04.04.01
04.04.02
04.04.03
04.05.00
VIGAS
04.05.01
04.05.02
04.05.03
04.06.00
LOSA ALIGERADA
04.06.01
04.06.02
04.06.03
04.06.04
04.07.00
ESCALERAS
04.07.01
04.07.02
04.07.03
06.00.00
06.01.00
06.02.00
06.03.00
06.04.00
06.05.00
06.06.00
06.07.00
06.08.01
06.09.00
08.00.00
ALBAILERIA
08.01.00
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.06.00
09.07.00
02.07.00
02.08.00
DIFERENCIAS
2.47
6.35
7.10
02.09.00
02.05.00
EJECUTADO
METRADO
PARCIAL
200.00
200.00
200.00
m3
m3
RELLENO COMPACTADO CON MATERIAL PROPIO
m3
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO
m3
TRASLADO DE MATERIAL DE EXCAVACION D=30 mts. (DISTANCIA PROMEDIO)
m3
ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACION C/VOLQUETE V=30,
m3D=10Km
NIVELACION Y COMPACTACION DEL TERRENO PREVIO AL PISO
m2
02.03.00
PROGRAMADO
P. UNIT.
PARCIAL
m2
PART.
DESCRIPCION
UND.
09.08.00
10.00.00
10.01.00
10.02.00
10.03.00
10.04.00
11.00.00
PISOS Y PAVIMENTOS
11.01.00
11.02.00
CONTRAPISO DE 25 MM.
11.03.00
11.04.00
12.00.00
CONTRAZOCALOS
12.01.00
12.02.00
13.00.00
ZOCALOS
13.01.00
14.00.00
CIELO RASOS
14.01.00
14.02.00
15.00.00
CARPINTERIA DE MADERA
15.01.00
15.02.00
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m2
104.52
37.09
3,876.65
123.39
4,576.54
-699.89
m2
m2
m
14.81
12.30
35.91
48.12
55.42
26.81
82.63
18.00
820.77
329.76
2,967.24
866.16
6.07
12.30
18.06
9.00
336.40
329.76
1,492.30
162.00
484.37
0.00
1,474.94
704.16
m2
m2
m2
m2
132.00
238.30
238.30
62.28
30.78
26.21
60.21
71.97
4,062.96
6,245.84
14,348.04
4,482.29
134.41
218.61
218.61
104.33
4,137.14
5,729.77
13,162.51
7,508.63
-74.18
516.07
1,185.53
-3,026.34
44.00
178.00
13.01
16.74
572.44
2,979.72
40.94
109.40
532.63
1,831.36
39.81
1,148.36
m2
25.90
81.20
2,103.08
25.90
2,103.08
0.00
m2
119.00
187.17
39.20
48.49
4,664.80
9,075.87
123.39
201.82
4,836.89
9,786.25
-172.09
-710.38
15.12
27.14
18.00
26.49
412.07
201.35
117.20
396.97
6,230.50
5,464.64
2,109.60
10,515.74
30.47
0.00
19.07
30.34
12,555.77
0.00
2,235.00
12,044.07
-6,325.27
5,464.64
-125.40
-1,528.33
m
ML.
PINTURAML.
27.00
13.00
15.70
51.00
127.33
217.01
1,377.00
1,655.29
3,407.06
27.00
7.00
25.78
1,377.00
891.31
5,594.52
0.00
763.98
-2,187.46
p2
395.00
9.07
3,582.65
532.00
pza
und
pza
pza
4.00
11.00
6.00
24.00
33.00
109.82
94.82
16.75
16.47
17.95
439.28
1,043.02
100.50
395.28
592.35
4.00
10.00
6.00
18.00
33.00
4,825.24
0.00
439.28
948.20
100.50
296.46
592.35
-1,242.59
0.00
0.00
94.82
0.00
98.82
0.00
20.18.00
m2
m2
m
PINTADO DE CIELO RASO DE CONCRETO (2IMPRIM.+2 LATEX)
m2
PINTURA EN COLUMNAS DE CONCRETO(2IMP.+2 LATEX)
m2
PINTURA EN VIGAS (2IMPRIM.+2LATEX)
m2
PINTURA EN FONDO DE ESCALERA (2M IMPRIM +2M LATEX)
m2
PINTURA EN CONTRAZOCALO H=.30 M. C/ESMALTE
ML.
PINTURA EN PUERTAS APANELADAS C/BARNIZ 2 MANOS
M2
PINTURA EN VENTANAS DE MADERA LAQUEADO
m2
PINTADO DE CIELO RASO C/SUPERBOARD (2MANOS OLEOMATE)
m2
PINTURA EN COBERTURA Y TIMPANO (2ANT. GALVANIZADO)
M2.
PINTURA EN TIJERALES METALICAS DE 15.90 M X 2.20 M (2ANT. + 2ESMAL.) und
PINTURA EN TIJERALES METALICAS DE 7.00 M X 1.25 M (2ANT. + 2ESMAL.) und
PINTURA EN VIGUETAS METALICAS (2 ANTIC. + 2 ESM.)
ML.
420.00
310.00
111.00
104.52
72.00
78.00
12.30
44.00
78.40
88.98
135.00
317.91
4.00
4.00
312.10
11.72
10.92
7.98
9.49
13.48
13.66
13.02
3.17
26.71
28.56
13.44
15.06
254.31
144.15
4.32
4,922.40
3,385.20
885.78
991.89
970.56
1,065.48
160.15
139.48
2,094.06
2,541.27
1,814.40
4,787.72
1,017.24
576.60
1,348.27
458.49
191.81
111.00
123.39
72.00
78.00
12.30
40.94
60.94
98.82
201.82
245.08
4.00
4.00
312.10
5,373.50
2,094.57
885.78
1,170.97
970.56
1,065.48
160.15
129.78
1,627.71
2,822.30
2,712.46
3,690.90
1,017.24
576.60
1,348.27
-451.10
1,290.63
0.00
-179.08
0.00
0.00
0.00
9.70
466.35
-281.03
-898.06
1,096.82
0.00
0.00
0.00
21.00.00
21.01.00
APARATOS
21.01.01
21.01.02
21.01.03
3.00
3.00
2.00
381.50
265.00
658.00
1,144.50
795.00
1,316.00
3.00
3.00
2.00
1,144.50
795.00
1,316.00
0.00
0.00
0.00
15.04.00
m2
m2
VENTANAS ALTAS MADERA CORREDIZA C/ MALLA MOSQ.
m2
VENTANA DE MADERA C/HOJAS CORREDIZAS, FIJAS, VIDRIO Y MALLA MOSQ.
m2
16.00.00
CARPINTERIA DE ALUMINIO
16.01.00
16.02.00
16.03.00
18.00.00
18.01.00
19.00.00
CERRAJERIA
19.02.00
19.03.00
19.04.00
19.05.00
19.06.00
20.00.00
PINTURA
20.01.00
20.02.00
20.03.00
15.03.00
20.04.00
20.05.00
20.06.00
20.07.00
20.08.00
20.09.00
20.10.00
20.12.00
20.13.00
20.14.00
20.16.00
pza
pza
PART.
DESCRIPCION
21.02.00
ACCESORIOS
21.02.01
TOALLERO DE LOSA
21.02.02
21.02.03
22.00.00
INSTALACIONES SANITARIAS
22.01.00
22.01.01
22.01.02
22.01.03
22.01.04
22.02.00
SISTEMA DE DESAGUE
22.02.01
22.02.02
22.02.03
22.02.04
22.02.05
22.02.06
22.02.07
23.00.00
CARPINTERIA METALICA
23.01.00
24.00.00
INSTALACIONES ELECTRICAS
24.02.00
25.00.00
EQUIPAMIENTO
25.01.00
25.02.00
25.03.00
26.00.00
RED DE COMPUTO
26.01.00
26.02.00
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
pza
und
und
3.00
3.00
3.00
15.35
20.28
10.00
46.05
60.84
30.00
3.00
3.00
3.00
46.05
60.84
30.00
0.00
0.00
0.00
pto
pza
ML.
ML
8.00
3.00
25.00
20.00
80.94
74.24
14.52
18.74
647.52
222.72
363.00
374.80
8.00
2.00
10.00
20.00
647.52
148.48
145.20
374.80
0.00
74.24
217.80
0.00
pto
pto
PTO
pto
und
pza
pza
3.00
4.00
1.00
3.00
3.00
0.00
3.00
88.58
78.03
76.07
57.82
32.23
0.00
46.39
265.74
312.12
76.07
173.46
96.69
0.00
139.17
3.00
4.00
0.00
3.00
3.00
3.00
1.00
265.74
312.12
0.00
173.46
96.69
0.00
46.39
0.00
0.00
76.07
0.00
0.00
0.00
92.78
ML.
16.00
142.32
2,277.12
3.00
426.96
1,850.16
glb
0.25
143,168.00
35,792.00
0.25
35,792.00
0.00
und
und
und
1.00
7.00
4.00
627.11
282.62
1,705.28
627.11
1,978.34
6,821.12
1.00
7.00
4.00
627.11
1,978.34
6,821.12
0.00
0.00
0.00
pto
glb
16.00
1.00
420.32
16,000.00
6,725.12
16,000.00
16.00
1.00
6,725.12
16,000.00
0.00
0.00
S/. 476,246.75
S/. 66,816.28
S/. 543,063.03
S/. 10,355.08
S/. 1,452.79
S/. 11,807.88
S/. 486,601.83
S/. 68,269.07
S/. 554,870.91
PART.
DESCRIPCION
01.00.00
TRABAJOS PRELIMINARES
01.01.00
01.02.00
01.03.00
02.00.00
MOVIMIENTO DE TIERRAS
02.01.00
02.02.00
UND.
m2
m2
m2
455.22
238.22
238.22
1,124.39
1,512.70
1,691.36
0.00
0.00
0.00
63.39
75.39
84.07
74.82
54.71
54.71
312.16
49.46
39.57
31.53
58.31
31.17
21.23
4.07
3,135.27
2,983.18
2,650.73
4,362.75
1,705.31
1,161.49
1,270.49
63.39
75.39
84.07
74.82
54.71
54.71
312.16
3,135.27
2,983.18
2,650.73
4,362.75
1,705.31
1,161.49
1,270.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
38.95
30.43
7.58
30.69
34.08
222.77
1,195.38
1,037.05
1,688.60
38.95
30.43
7.58
1,195.38
1,037.05
1,688.60
0.00
0.00
0.00
m3
m2
kg
15.58
50.96
713.44
374.40
38.01
7.14
5,833.15
1,936.99
5,093.96
15.58
50.96
713.44
5,833.15
1,936.99
5,093.96
0.00
0.00
0.00
m3
m2
kg
12.53
83.56
1,031.15
390.63
35.97
7.14
4,894.59
3,005.65
7,362.41
12.53
83.56
1,031.15
4,894.59
3,005.65
7,362.41
0.00
0.00
0.00
m2
kg
17.92
160.84
1,107.29
444.52
35.97
7.14
7,965.80
5,785.47
7,906.05
17.92
160.84
1107.29
7,965.80
5,785.41
7,906.05
0.00
0.06
0.00
m3
m2
kg
14.40
250.03
1,876.18
506.94
35.59
7.14
7,299.94
8,898.57
13,395.93
15.08
264.43
2108.18
7,644.66
9,411.06
15,052.41
-344.72
-512.49
-1,656.48
m3
m2
kg
11.42
140.72
1,127.02
476.23
39.44
7.14
5,438.55
5,550.00
8,046.92
11.42
140.72
1,127.02
5,438.55
5,550.00
8,046.92
0.00
0.00
0.00
und
und
und
und
und
und
ML.
m
m2
ML.
ML.
ML.
2.00
4.00
2.00
2.00
4.00
2.00
497.84
41.51
362.95
52.29
86.31
11.75
2,019.06
1,187.23
802.09
1,979.91
887.68
2,812.97
29.82
13.39
37.02
12.36
39.58
83.44
4,038.12
4,748.92
1,604.18
3,959.82
3,550.72
5,625.94
14,845.59
555.82
13,436.41
646.30
3,416.15
980.42
2.00
4.00
2.00
2.00
4.00
2.00
497.84
41.51
400.77
85.80
92.07
42.10
4,038.12
4,748.92
1,604.18
3,959.82
3,550.72
5,625.94
14,845.59
555.82
14,836.51
1,060.49
3,644.13
3,512.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1,400.10
-414.19
-227.98
-2,532.40
m2
261.90
87.43
22,897.92
261.90
22,897.92
0.00
m2
M2.
m2
113.20
505.00
30.00
14.49
20.27
28.46
1,640.27
10,236.35
853.80
113.20
505.00
44.40
1,640.27
10,236.35
1,263.62
0.00
0.00
-409.82
03.01.00
03.02.00
03.03.00
04.00.00
04.01.00
ZAPATAS
04.01.01
04.01.02
04.01.03
04.02.00
VIGAS DE CIMENTACION
04.02.01
04.02.02
04.02.03
04.03.00
SOBRECIMIENTO
04.03.01
04.03.02
04.03.03
04.04.00
COLUMNAS
04.04.01
04.04.02
04.04.03
04.05.00
VIGAS
04.05.01
04.05.02
04.05.03
05.00.00
05.01.00
05.02.00
05.03.00
05.03.01
05.03.02
05.03.03
05.04.00
05.05.00
05.06.00
05.07.00
05.08.00
05.09.00
06.00.00
06.02.00
07.00.00
07.01.00.
07.02.00
07.03.00
02.08.00
DIFERENCIAS
1,124.39
1,512.70
1,691.36
03.00.00
02.07.00
EJECUTADO
METRADO
PARCIAL
2.47
6.35
7.10
02.09.00
02.05.00
PROGRAMADO
P. UNIT.
PARCIAL
455.22
238.22
238.22
m3
m3
RELLENO COMPACTADO CON MATERIAL PROPIO
m3
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO
m3
TRASLADO DE MATERIAL DE EXCAVACION D=30 mts. (DISTANCIA PROMEDIO)
m3
ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACION C/VOLQUETE V=30,m3
D=10Km
NIVELACION Y COMPACTACION DEL TERRENO PREVIO AL PISO
m2
02.03.00
METRADO
m2
PART.
DESCRIPCION
07.04.00
07.05.00
07.06.00
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m2
ML.
ML.
92.00
155.00
140.04
33.41
12.00
5.63
3,073.72
1,860.00
788.43
92.00
155.00
140.04
3,073.72
1,860.00
788.43
0.00
0.00
0.00
08.00.00
CIELO RASOS
08.01.00
365.05
48.49
17,701.27
368.04
17,846.26
-144.99
09.00.00
PISOS Y PAVIMENTOS
09.01.00
09.02.00
09.03.00
09.04.00
m2
m2
m2
m2
220.00
220.00
80.00
98.00
30.78
29.67
60.21
48.77
6,771.60
6,527.40
4,816.80
4,779.46
213.57
213.57
68.82
69.82
6,573.68
6,336.62
4,143.65
3,405.12
197.92
190.78
673.15
1,374.34
10.00.00
CONTRAZOCALOS
10.01.00
10.02.00
ML.
ML.
165.00
75.00
16.20
10.20
2,673.00
765.00
31.20
72.10
505.44
735.42
2,167.56
29.58
11.00.00
ZOCALOS
11.01.00
m2
113.19
81.20
9,191.03
64.84
5,265.01
3,926.02
12.00.00
CARPINTERIA DE MADERA
12.01.00
PUERTAS
12.01.02
12.01.03
m2
m2
13.94
16.80
259.29
201.35
3,614.50
3,382.68
19.13
10.13
4,960.22
2,039.68
-1,345.72
1,343.00
12.02.00
VENTANAS
12.02.01
12.02.02
12.02.03
m2
m2
15.12
18.78
0.00
396.97
353.38
145.85
6,002.19
6,636.48
0.00
17.30
18.05
10.93
6,867.58
6,378.51
1,594.14
-865.39
257.97
-1,594.14
13.00.00
CERRAJERIA
13.01.00
13.02.00
13.06.00
pza
pza
CERRADURA PARA PUERTA EXTERIOR
pza
CERRADURA PUERTA INTERIOR TIPO PERILLA MANIJA LLAVE GOAL 53 NPS pza
CERROJO DE ALUMINIO DE 3"
pza
16.00
16.00
3.00
7.00
25.00
17.23
16.47
103.87
94.82
21.94
275.68
263.52
311.61
663.74
548.50
24.00
24.00
5.00
8.00
66.00
413.52
395.28
519.35
758.56
1,448.04
-137.84
-131.76
-207.74
-94.82
-899.54
14.00.00
PINTURA
14.01.00
14.02.00
365.05
505.00
30.00
92.00
155.00
61.48
67.80
33.60
497.84
6.00
4.00
362.95
13.44
10.15
13.48
13.66
4.84
41.51
28.56
2.81
4.32
192.96
138.24
9.30
4,906.27
5,125.75
404.40
1,256.72
750.20
2,552.03
1,936.37
94.42
2,150.67
1,157.76
552.96
3,375.44
368.04
448.68
30.00
92.00
155.00
38.26
66.26
72.10
497.84
2.00
14.00
400.77
4,946.46
4,554.10
404.40
1,256.72
750.20
1,588.17
1,892.39
202.60
2,150.67
385.92
1,935.36
3,727.16
-40.19
571.65
0.00
0.00
0.00
963.86
43.98
-108.18
0.00
771.84
-1,382.40
-351.73
pza
pza
pza
pza
pza
pza
pza
und
und
1.00
1.00
1.00
1.00
1.00
1.00
4.00
1.00
3.00
361.50
390.00
658.00
249.05
15.35
15.91
66.27
79.03
20.42
361.50
390.00
658.00
249.05
15.35
15.91
265.08
79.03
61.26
1.00
1.00
1.00
1.00
1.00
1.00
4.00
1.00
3.00
361.50
390.00
658.00
249.05
15.35
15.91
265.08
79.03
61.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
pto
pto
und
3.00
1.00
2.00
127.44
88.58
66.31
382.32
88.58
132.62
3.00
1.00
2.00
382.32
88.58
132.62
0.00
0.00
0.00
13.03.00
13.04.00
14.13.00
m2
m2
PINTURA EN COLUMNAS DE CONCRETO(2IMP.+2 LATEX)
m2
PINTURA EN VIGAS (2IMPRIM.+2LATEX)
m2
PINTURA EN DERRAMES (2IMP + 2 LATEX)
ML.
PINTURA EN PUERTAS DE MADERA LAQUEADAS
M2
PINTURA EN VENTANAS DE MADERA LAQUEADO
m2
PINTURA EN CONTRAZOCALO H=.30 M. C/ESMALTE
ML.
PINTURA EN VIGUETAS METALICAS (2 ANTIC. + 2 ESM.)
ML.
PINTURA EN TIJERALES METALICAS DE 10.15 M, H= 2.00 M (2ANT. + 2ESMAL.)und
PINTURA EN TIJERALES METALICOS L=7.18, H=2.00M
und
PINTURA EN COBERTURA DE CALAMINAS (2ANT. GALVANIZADO)
m2
15.00.00
15.01.00
15.02.00
15.04.00
15.05.00
15.06.00
TOALLERO DE LOSA
15.07.00
15.08.00
15.09.00
15.10.00
COLOCACION DE ACCESORIOS
16.00.00
INSTALACIONES SANITARIAS
16.01.00
16.02.00
16.03.00
14.03.00
14.04.00
14.05.00
14.06.00
14.07.00
14.09.00
14.10.00
14.11.00
14.12.00
PART.
DESCRIPCION
16.04.00
16.05.00
16.06.00
16.07.00
17.00.00
INSTALACIONES ELECTRICAS
17.01.00
18.00.00
EQUIPAMIENTO
18.01.00
18.02.01
18.03.00
DESHUMEDECEDOR
18.04.00
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
pza
pza
pto
pza
1.00
1.00
4.00
1.00
60.33
273.79
59.98
74.24
60.33
273.79
239.92
74.24
1.00
4.00
4.00
1.00
60.33
1,095.16
239.92
74.24
0.00
-821.37
0.00
0.00
M2.
346.22
70.56
24,429.28
238.23
16,809.51
7,619.77
und
und
pza
und
3.00
3.00
3.00
3.00
1,366.50
627.11
3799.13
282.62
4,099.50
1,881.33
11,397.39
847.86
3.00
1.00
3.00
3.00
4,099.50
627.11
11,397.39
847.86
0.00
1,254.22
0.00
0.00
S/. 362,119.65
S/. 50,804.52
S/. 412,924.17
S/. 5,761.69
S/. 808.35
S/. 6,570.06
S/. 367,881.34
S/. 51,612.87
S/. 419,494.22
PART.
DESCRIPCION
01.00.00
TRABAJOS PRELIMINARES
01.01.00
01.02.00
01.03.00
01.04.00
02.00.00
MOVIMIENTO DE TIERRAS
02.00.01
02.01.00
UND.
m2
m2
m2
M2.
408.46
342.45
342.45
46.58
1,008.90
2,174.56
2,431.40
228.71
-160.08
7.62
8.51
0.00
289.31
143.02
28.02
180.54
41.59
222.35
363.75
297.08
3.42
49.46
39.57
31.53
58.31
31.17
21.23
4.07
989.44
7,073.77
1,108.75
5,692.43
2,425.11
6,930.65
7,722.41
1,209.12
289.31
143.02
28.02
180.54
41.59
222.35
363.75
342.45
989.44
7,073.77
1,108.75
5,692.43
2,425.11
6,930.65
7,722.41
1,393.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-184.65
71.51
28.46
8.25
30.69
34.08
222.77
2,194.64
969.92
1,837.85
71.51
28.46
8.25
2,194.64
969.92
1,837.85
0.00
0.00
0.00
m3
m2
kg
28.60
51.04
3,239.04
374.40
38.01
7.14
10,707.84
1,940.03
23,126.75
28.60
51.04
3239.04
10,707.84
1,940.03
23,126.75
0.00
0.00
0.00
m3
m2
kg
8.54
56.94
1,177.62
390.63
35.97
7.14
3,335.98
2,048.13
8,408.21
8.54
56.94
1177.62
3,335.98
2,048.13
8,408.21
0.00
0.00
0.00
kg
18.74
138.53
590.86
444.52
24.21
7.14
8,330.30
3,353.81
4,218.74
18.74
138.53
590.86
8,330.30
3,353.81
4,218.74
0.00
0.00
0.00
m3
m2
kg
20.82
256.83
3,546.26
506.94
35.59
7.14
10,554.49
9,140.58
25,320.30
21.87
277.89
3866.26
11,086.78
9,890.11
27,605.10
-532.29
-749.53
-2,284.80
m3
m2
kg
17.72
178.92
2,064.51
476.23
39.44
7.14
8,438.80
7,056.60
14,740.60
17.72
178.92
2064.51
8,438.80
7,056.60
14,740.60
0.00
0.00
0.00
pza
ML.
ML.
ML.
m
m2
ML.
ML.
6.00
546.56
144.83
331.20
78.78
441.10
31.00
18.00
3,738.42
30.59
9.41
6.96
18.92
37.02
62.73
103.98
22,430.52
16,719.27
1,362.85
2,305.15
1,490.52
16,329.52
1,944.63
1,871.64
6.00
546.56
144.83
331.20
78.78
441.37
31.60
19.80
22,430.52
16,719.27
1,362.85
2,305.15
1,490.52
16,339.52
1,982.27
2,058.80
0.00
0.00
0.00
0.00
0.00
-10.00
-37.64
-187.16
m2
360.00
88.86
31,989.60
360.00
31,989.60
0.00
ML.
m2
5.95
95.00
142.67
75.48
848.89
7,170.60
5.95
130.94
848.89
9,883.35
0.00
-2,712.75
m
ML.
55.00
103.00
9.52
17.33
523.60
1,784.99
49.01
8.54
466.58
148.00
57.02
1,636.99
03.01.00
03.02.00
03.03.00
04.00.00
04.01.00
ZAPATAS
04.01.01
04.01.02
04.01.03
04.02.00
VIGAS DE CIMENTACION
04.02.01
04.02.02
04.02.03
04.03.00
SOBRECIMIENTO
04.03.01
04.03.02
04.03.03
04.04.00
COLUMNAS
04.04.01
04.04.02
04.04.03
04.05.00
VIGAS
04.05.01
04.05.02
04.05.03
05.00.00
05.01.01
05.03.00
05.04.00
05.05.00
05.06.00
05.07.00
05.08.00
05.09..00
06.00.00
ALBAILERIA
06.01.00
07.00.00
ZOCALOS
07.01.00
07.02.00
08.00.00
CONTRAZOCALOS
08.01.00
08.02.00
02.07.00
02.08.00
DIFERENCIAS
848.82
2,182.18
2,439.92
228.71
03.00.00
02.05.00
EJECUTADO
METRADO
PARCIAL
2.47
6.35
7.10
4.91
02.09.00
02.03.00
PROGRAMADO
P. UNIT.
PARCIAL
343.65
343.65
343.65
46.58
m3
m3
EXCAVACION MANUAL DE ZANJAS PARA CIMIENTOS HASTA 1.20 m
m3
RELLENO COMPACTADO CON MATERIAL PROPIO
m3
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO
m3
TRASLADO DE MATERIAL DE EXCAVACION D=30 mts. (DISTANCIA PROMEDIO)
m3
ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACION C/VOLQUETE V=30,m3
D=10Km
NIVELACION Y COMPACTACION DEL TERRENO PREVIO AL PISO
m2
02.02.00
METRADO
m2
PART.
DESCRIPCION
UND.
09.00.00
09.01.00
09.02.00
09.04.00
09.05.00
09.06.00
10.00.00
PISOS Y PAVIMENTOS
10.01.00
10.02.00
CONTRAPISO DE 25 MM.
10.03.00
10.05.00
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m2
M2.
m2
m2
ML.
78.00
515.00
68.00
39.00
70.00
14.49
20.27
30.44
33.41
10.45
1,130.22
10,439.05
2,069.92
1,302.99
731.50
78.00
515.00
68.00
39.00
70.00
1,130.22
10,439.05
2,069.92
1,302.99
731.50
0.00
0.00
0.00
0.00
0.00
m2
m2
m2
m2
290.00
290.00
290.00
17.40
30.78
26.21
54.43
48.77
8,926.20
7,600.90
15,784.70
848.60
342.45
342.45
65.76
0.00
10,540.61
8,975.61
3,579.32
0.00
-1,614.41
-1,374.71
12,205.38
848.60
11.00.00
CIELO RASOS
11.01.00
374.20
48.49
18,144.96
538.52
26,112.83
-7,967.87
12.00.00
CARPINTERIA DE MADERA
12.01.00
12.03.01
17.00
7.20
66.15
412.07
182.22
396.97
7,005.19
1,311.98
26,259.57
21.76
12.02.00
72.32
8,966.64
0.00
28,708.87
-1,961.45
1,311.98
-2,449.30
14.00.00
14.01.00
ESPEJOS DE PARED
14.02.00
p2
p2
42.00
803.79
12.18
9.07
511.56
7,290.38
42.00
801.70
511.56
7,271.42
0.00
18.96
15.00.00
CERRAJERIA
15.01.00
15.02.00
15.03.00
15.05.00
15.06.00
pza
pza
pza
pza
pza
2.00
2.00
12.00
6.00
24.00
109.82
94.82
16.47
21.94
17.95
219.64
189.64
197.64
131.64
430.80
2.00
2.00
24.00
76.00
18.00
219.64
189.64
395.28
1,667.44
323.10
0.00
0.00
-197.64
-1,535.80
107.70
16.00.00
PINTURA
16.01.00
16.02.00
16.03.00
16.04.00
16.05.00
16.06.00
16.08.00
16.09.00
16.10.00
16.11.00
16.12.00
16.13.00
16.14.00
16.15.00
m2
m2
ML.
m2
m2
ML.
M2
M2
m2
m2
M2.
ML.
pza
ML.
280.00
235.00
70.00
68.00
39.00
55.00
34.00
14.40
132.30
344.40
441.10
546.56
2.00
377.66
10.86
11.12
3.48
11.23
11.23
3.17
26.71
14.16
28.56
13.44
15.06
4.32
255.09
4.16
3,040.80
2,613.20
243.60
763.64
437.97
174.35
908.14
203.90
3,778.49
4,628.74
6,642.97
2,361.14
510.18
1,571.07
280.00
235.00
70.00
68.00
39.00
49.01
43.52
0.00
144.69
538.52
441.37
546.56
2.00
377.66
3,040.80
2,613.20
243.60
763.64
437.97
155.36
1,162.42
0.00
4,132.35
7,237.71
6,647.03
2,361.14
510.18
1,571.07
0.00
0.00
0.00
0.00
0.00
18.99
-254.28
203.90
-353.86
-2,608.97
-4.06
0.00
0.00
0.00
17.00.00
17.01.00
APARATOS
17.01.01
17.01.02
17.01.03
17.01.04
pza
pza
pza
pza
6.00
6.00
3.00
14.00
361.50
365.00
683.00
66.27
6.00
6.00
3.00
15.00
17.02.00
ACCESORIOS
17.02.01
17.02.02
17.02.03
17.02.04
jgo
pza
pza
pza
6.00
6.00
7.00
18.00
35.00
243.23
267.91
19.04
2,169.00
2,190.00
2,049.00
927.78
0.00
210.00
1,459.38
1,875.37
342.72
6.00
7.00
7.00
22.00
2,169.00
2,190.00
2,049.00
994.05
0.00
210.00
1,702.61
1,875.37
418.88
0.00
0.00
0.00
-66.27
0.00
0.00
-243.23
0.00
-76.16
19.00.00
INSTALACIONES SANITARIAS
19.01.00
SISTEMA DE DESAGUE
19.01.01
19.01.02
pto
pto
14.00
6.00
92.58
103.84
1,296.12
623.04
9.00
6.00
833.22
623.04
462.90
0.00
m2
PART.
DESCRIPCION
19.01.04
19.01.05
19.01.06
19.01.07
19.01.08
19.01.09
19.01.09
19.01.10
19.02.00
19.02.01
19.02.02
19.02.03
19.02.04
19.02.05
19.02.06
19.02.07
20.00.00
INSTALACIONES ELECTRICAS
20.01.00
23.00.00
EQUIPAMIENTO
23.01.00
23.02.00
23.05.00
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m
pto
pza
pza
pza
pza
m
m
33.92
4.00
3.00
2.00
0.00
2.00
8.32
10.40
27.95
57.82
259.84
105.61
77.96
115.10
21.30
15.43
948.06
231.28
779.52
211.22
0.00
230.20
177.22
160.47
28.00
5.00
2.00
7.00
4.00
2.00
10.00
30.00
782.60
289.10
519.68
739.27
311.84
230.20
213.00
462.90
165.46
-57.82
259.84
-528.05
-311.84
0.00
-35.78
-302.43
pto
m
m
und
pza
pza
ML
20.00
25.60
12.80
2.00
6.00
0.00
15.36
46.06
12.91
15.43
68.36
87.26
95.26
18.74
921.20
330.50
197.50
136.72
523.56
0.00
287.85
22.00
26.00
17.00
2.00
3.00
1.00
27.00
1,013.32
335.66
262.31
136.72
261.78
95.26
505.98
-92.12
-5.16
-64.81
0.00
261.78
-95.26
-218.13
glb
0.38
163,168.00
62,003.84
0.38
62,003.84
0.00
und
und
und
4.00
2.00
12.00
627.11
2,127.11
282.62
2,508.44
4,254.22
3,391.44
1.00
5.00
6.00
627.11
10,635.55
1,695.72
1,881.33
-6,381.33
1,695.72
S/. 534,694.53
S/. 75,016.36
S/. 609,710.89
-S/. 14,506.95
-S/. 2,035.29
-S/. 16,542.23
S/. 520,187.58
S/. 72,981.07
S/. 593,168.66
PART.
DESCRIPCION
01.00.00
TRABAJOS PRELIMINARES
01.01.00
01.02.00
01.03.00
02.00.00
MOVIMIENTO DE TIERRA
02.01.00
02.02.00
02.03.00
02.04.00
03.00.00
03.01.00
03.02.00
03.03.00
03.04.00
04.00.00
SEALIZACION
04.01.00
05.00.00
ESTRADO
05.01.00
05.02.00
05.03.00
05.04.00
06.00.00
CENOTAFIO
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m2
m2
m2
765.60
765.60
765.60
2.47
6.35
7.10
1,891.03
4,861.56
5,435.76
756.60
756.60
756.60
1,868.80
4,804.41
5,371.86
22.23
57.15
63.90
M3
M2
M3
M3
453.16
1,510.54
302.11
543.79
8.41
0.93
42.81
15.00
3,811.08
1,404.80
12,933.33
8,156.85
453.16
1510.54
302.11
543.79
3,811.08
1,404.80
12,933.33
8,156.85
0.00
0.00
0.00
0.00
M3
M2
KG
M
109.31
65.15
2,338.56
198.72
356.05
36.80
4.76
1.93
38,919.83
2,397.52
11,131.55
383.53
116.23
70.63
2338.56
423.15
41,383.69
2,599.18
11,131.55
816.68
-2,463.86
-201.66
0.00
-433.15
ML
160.00
3.06
489.60
160.00
489.60
0.00
m3
m3
m2
ML.
2.36
12.40
61.00
32.86
473.22
302.79
71.32
17.33
1,116.80
3,754.60
4,350.52
569.46
5.65
12.40
55.98
0.00
2,673.69
3,754.60
3,992.49
0.00
-1,556.89
0.00
358.03
569.46
06.01.00
MOVIMIENTO DE TIERRAS
06.01.01
06.01.02
06.01.03
m3
m3
1.62
0.35
1.52
32.98
45.25
16.68
53.43
15.84
25.35
1.62
0.35
1.52
53.43
15.84
25.35
0.00
0.00
0.00
06.02.00
06.02.01
06.02.02
m3
kg
0.48
21.42
350.15
4.80
168.07
102.82
0.72
21.42
252.11
102.82
-84.04
0.00
06.03.00
06.03.01
06.03.02
06.03.03
kg
m2
m3
35.44
13.50
1.92
5.41
31.77
443.78
191.73
428.90
852.06
130.00
13.50
2.25
703.30
428.90
998.51
-511.57
0.00
-146.45
06.04.00
REVESTIMIENTOS
06.04.01
13.50
40.21
542.84
13.5
542.84
0.00
06.05.00
ZOCALOS Y CONTRAZOCALOS
06.05.01
m2
13.50
67.81
915.44
13.5
915.44
0.00
06.06.00
INSTALACIONES ELECTRICAS
06.06.01
M2.
140.00
47.55
6,657.00
95.7
4,550.54
2,106.46
07.00.00
07.01.00
07.02.00
07.03.00
SEMBRADO DE GRASS
07.04.00
07.05.00
07.06.00
07.07.00
ML.
m2
m2
und
und
und
und
87.91
630.00
630.00
3.00
5.00
9.00
9.00
86.26
6.31
11.22
17.55
17.45
28.55
28.55
7,583.12
3,975.30
7,068.60
52.65
87.25
256.95
256.95
87.91
630.00
630.00
3.00
5.00
9.00
9.00
7,583.12
3,975.30
7,068.60
52.65
87.25
256.95
256.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 133,062.51
S/. 18,668.35
S/. 151,730.86
-S/. 2,220.41
-S/. 311.52
-S/. 2,531.91
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
S/. 130,842.10
S/. 18,356.83
S/. 149,198.95
PART.
DESCRIPCION
01.00.00
TRABAJOS PRELIMINARES
01.01.00
01.02.00
01.03.00
02.00.00
MOVIMIENTO DE TIERRAS
02.01.00
02.02.00
UND.
ML.
m2
m2
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
385.00
385.00
385.00
4.30
2.47
7.10
1,655.50
950.95
2,733.50
348.31
348.31
348.31
1,497.73
860.33
2,473.00
157.77
90.62
260.50
6.17
343.90
17.00
17.00
38.40
3.96
31.17
21.23
236.93
1,361.84
529.89
360.91
4.32
348.31
41.80
41.80
165.89
1,379.31
1,302.91
887.41
71.04
-17.47
-773.02
-526.50
M3.
m2
7.40
54.80
215.34
38.00
1,593.52
2,082.40
4.32
28.80
930.27
1,094.40
663.25
988.00
m3
m2
10.32
68.78
343.21
27.66
3,541.93
1,902.45
8.36
139.32
2,869.24
3,853.59
672.69
-1,951.14
und
137.00
119.30
16,344.10
120.00
14,316.00
2,028.10
m2
1,031.70
135.35
139,640.60
792.10
107,210.74
32,429.86
pza
m2
137.00
131.70
11.63
14.38
1,593.31
1,893.85
120.00
1706.73
1,395.60
24,542.78
197.71
-22,648.93
ML.
13.00
4.30
55.90
13.00
55.90
0.00
m3
13.57
10.24
17.64
39.57
7.35
21.23
536.96
75.26
374.50
13.57
10.24
17.64
536.96
75.26
374.50
0.00
0.00
0.00
M3.
0.30
215.34
64.60
0.00
0.00
64.60
m3
kg
m3
m2
kg
M2.
5.12
195.30
2.24
16.80
253.08
16.80
424.21
10.55
456.13
41.77
16.17
11.39
2,171.96
2,060.42
1,021.73
701.74
4,092.30
191.35
5.12
195.30
2.24
16.80
253.08
16.80
2,171.96
2,060.42
1,021.73
701.74
4,092.30
191.35
0.00
0.00
0.00
0.00
0.00
0.00
pza
35.04
4.00
526.47
598.86
18,447.51
2,395.44
63.49
4.00
33,425.58
2,395.44
-14,978.07
0.00
m2
pza
m2
35.04
4.00
19.60
14.38
19.10
10.77
503.88
76.40
211.09
126.98
4.00
19.60
1,825.97
76.40
211.09
-1,322.09
0.00
0.00
glb
1.00
68341.60
68,341.60
1.00
68,341.60
0.00
m2
m2
m2
70.36
0.36
70.36
2.47
7.10
6.35
173.79
2.56
446.79
70.36
70.36
70.36
173.79
499.56
446.79
0.00
-497.00
0.00
m3
m3
m3
m3
m3
20.74
52.65
42.22
64.79
64.90
49.46
39.57
22.02
18.37
58.31
1,025.80
2,083.36
929.68
1,190.19
3,784.32
20.74
52.65
42.22
64.79
64.90
1,025.80
2,083.36
929.68
1,190.19
3,784.32
0.00
0.00
0.00
0.00
0.00
02.04.00
m3
ML
TRASLADO DE MATERIAL DE EXCAVACION D=30 mts. (DISTANCIA PROMEDIO)
m3
ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACION C/VOLQUETE V=30,
D=10Km
m3
03.00.00
03.01.00
03.01.01
03.01.02
03.02.00
SARDINEL DE CONCRETO
03.02.01
03.02.02
04.00.00
CERCO METALICO
04.01.00
COLUMNAS METALICAS
04.01.010
04.02.00
04.02.01
05.00.00
PINTURA
05.01.00
05.02.00
06.00.00
PORTON DE INGRESO
06.01.00
TRABAJOS PRELIMINARES
06.01.02
06.02.00
MOVIMIENTO DE TIERRAS
06.02.01
06.02.02
06.02.03
06.03.00
CONCRETO SIMPLE
06.03.01
06.04.00
CONCRETO ARMADO
06.04.01.1
06.04.02
06.04.03
06.04.04
06.04.05
06.04.06
SOLAQUEADO DE COLUMNAS
06.05.00
06.05.01
06.05.02
06.06.00
PINTURA
06.06.01
06.06.02
06.06.03
07.00.00
INSTALACIONES ELECTRICAS
07.01.01
08.00.00
GARITA DE CONTROL
08.01.00
TRABAJOS PRELIMINARES
08.01.01
08.01.02
08.01.03
08.02.00
MOVIMIENTO DE TIERRAS
08.02.01
08.02.02
08.02.03
08.02.04
08.02.05
02.03.00
METRADO
PART.
DESCRIPCION
UND.
08.02.06
08.02.07
08.02.08
08.02.09
08.03.00
08.03.01
08.04.00
08.04.01
ZAPATAS
08.04.01.1
08.04.01.2
08.04.01.3
08.04.02.0
VIGAS DE CIMENTACION
08.04.02.1
08.04.02.2
08.04.02.3
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m2
m2
64.90
64.90
32.97
32.30
31.17
21.23
4.07
3.98
2,022.93
1,377.83
134.19
128.55
64.90
64.90
32.97
32.30
2,022.93
1,377.83
134.19
128.55
0.00
0.00
0.00
0.00
m2
11.52
30.69
353.55
11.52
353.55
0.00
m3
m2
kg
5.76
25.64
188.50
374.40
38.01
7.14
2,156.54
974.58
1,345.89
5.76
25.64
188.50
2,156.54
974.58
1,345.89
0.00
0.00
0.00
m3
m2
kg
5.27
70.20
190.24
390.63
35.97
7.14
2,058.62
2,525.09
1,358.31
5.27
70.20
190.24
2,058.62
2,525.09
1,358.31
0.00
0.00
0.00
08.04.03.0
SOBRECIMIENTO
08.04.03.1
08.04.03.2
08.04.03.3
kg
3.51
46.84
280.56
444.52
24.21
7.14
1,560.27
1,134.00
2,003.20
3.51
46.84
280.56
1,560.27
1,134.00
2,003.20
0.00
0.00
0.00
08.04.04.0
COLUMNAS
08.04.04.1
08.04.04.2
08.04.04.3
m3
m2
kg
2.11
42.12
330.05
506.94
35.59
7.14
1,069.64
1,499.05
2,356.56
2.40
45.96
370.05
1,216.66
1,635.72
2,642.16
-147.02
-136.67
-285.60
08.04.05.0
VIGAS
08.04.05.1
08.04.05.2
08.04.05.3
m3
m2
kg
4.66
77.74
534.67
476.23
39.44
7.14
2,219.23
3,066.07
3,817.54
4.66
77.74
534.67
2,219.23
3,066.07
3,817.54
0.00
0.00
0.00
08.05.00
08.05.01
08.05.02
08.05.02.1
08.05.03
08.05.04
08.05.05
08.05.06
08.05.07
08.05.08
und
und
und
ML.
m
m2
ML.
ML.
ML.
2.00
2.00
1.00
126.50
25.74
76.12
19.00
36.30
18.00
987.84
853.04
1953.06
29.82
13.39
37.02
12.36
39.58
83.44
1,975.68
1,706.08
1,953.06
3,772.23
344.66
2,817.96
234.84
1,436.75
1,501.92
2.00
2.00
1.00
126.50
25.74
76.12
19.00
36.30
18.00
1,975.68
1,706.08
1,953.06
3,772.23
344.66
2,817.96
234.84
1,436.75
1,501.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
08.06.00
08.06.01
m2
47.42
85.99
4,077.65
51.83
4,456.86
-379.21
08.07.00
REVOQUES Y ENLUCIDOS
08.07.01
08.07.02
08.07.03
08.07.04
08.07.05
08.07.06
m2
M2.
m2
m2
ML.
ML.
11.06
78.30
13.57
28.53
40.80
113.00
14.49
20.27
28.46
33.41
12.00
5.63
160.26
1,587.14
386.20
953.19
489.60
636.19
11.06
103.65
17.41
28.53
40.80
113.00
160.26
2,100.99
495.49
953.19
489.60
636.19
0.00
-513.85
-109.29
0.00
0.00
0.00
08.08.00
CIELO RASOS
08.08.01
79.30
48.49
3,845.26
70.84
3,435.03
410.23
08.09.00
PISOS Y PAVIMENTOS
08.09.01
08.09.02
08.09.03
08.09.04
m2
m2
m2
m2
32.97
32.97
32.97
32.30
30.78
29.67
60.21
48.77
1,014.82
978.22
1,985.12
1,575.27
32.97
32.97
32.97
37.23
1,014.82
978.22
1,985.12
1,815.71
0.00
0.00
0.00
-240.44
08.10.00
CONTRAZOCALOS
08.10.01
08.10.02
ML.
ML.
30.47
27.40
16.20
10.20
493.61
279.48
32.90
27.40
532.98
279.48
-39.37
0.00
08.11.00
ZOCALOS
08.11.01
m2
11.06
81.20
898.07
13.32
1,081.58
-183.51
08.12.00
CARPINTERIA DE MADERA
08.12.02
m2
2.40
223.13
535.51
6.16
1,374.48
-838.97
PART.
DESCRIPCION
UND.
08.12.03
08.12.05
08.12.06
08.13.00
CERRAJERIA
08.13.01
08.13.02
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m2
3.78
8.64
0.72
201.35
396.97
353.38
761.10
3,429.82
254.43
0.00
14.98
0.72
0.00
5,946.61
254.43
761.10
-2,516.79
0.00
08.13.05
pza
pza
CERRADURA PARA PUERTA EXTERIOR
pza
CERRADURA PUERTA INTERIOR TIPO PERILLA MANIJA LLAVE GOAL 53 NPS pza
CERROJO DE ALUMINIO DE 3"
pza
8.00
4.00
1.00
2.00
7.00
17.23
16.47
103.87
94.82
21.94
137.84
65.88
103.87
189.64
153.58
8.00
4.00
1.00
2.00
7.00
137.84
65.88
103.87
189.64
153.58
0.00
0.00
0.00
0.00
0.00
08.14.00
PINTURA
08.14.01
08.14.02
79.30
78.30
13.57
28.53
40.80
6.67
7.02
27.40
99.00
4.00
76.12
13.44
10.15
13.48
13.66
4.84
41.51
28.56
2.81
4.32
192.96
9.30
1,065.79
794.75
182.92
389.72
197.47
276.87
200.49
76.99
427.68
771.84
707.92
70.84
103.65
13.57
28.53
40.80
12.32
31.40
27.40
99.00
5.00
76.12
952.09
1,052.05
182.92
389.72
197.47
511.40
896.78
76.99
427.68
964.80
707.92
113.70
-257.31
0.00
0.00
0.00
-234.53
-696.29
0.00
0.00
-192.96
0.00
pza
pza
pza
pza
pza
pza
und
und
1.00
1.00
1.00
1.00
1.00
2.00
1.00
3.00
361.50
390.00
249.05
15.35
15.91
66.27
79.03
20.42
361.50
390.00
249.05
15.35
15.91
132.54
79.03
61.26
1.00
1.00
1.00
1.00
1.00
2.00
1.00
3.00
361.50
390.00
249.05
15.35
15.91
132.54
79.03
61.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
pto
pto
und
pza
pza
pto
pza
2.00
1.00
2.00
1.00
1.00
3.00
1.00
127.44
88.58
66.31
60.33
273.79
59.98
74.24
254.88
88.58
132.62
60.33
273.79
179.94
74.24
3.00
1.00
3.00
1.00
1.00
3.00
1.00
382.32
88.58
198.93
60.33
273.79
179.94
74.24
-127.44
0.00
-66.31
0.00
0.00
0.00
0.00
M2.
152.25
51.06
7,773.89
152.25
7,773.89
-0.01
EQP
3.00
394.11
1,182.33
2.00
788.22
394.11
S/. 388,071.55
S/. 54,445.51
S/. 442,517.06
-S/. 10,376.49
-S/. 1,455.80
-S/. 11,832.27
08.13.03
08.13.04
m2
METRADO
08.14.13
m2
m2
PINTURA EN COLUMNAS DE CONCRETO(2IMP.+2 LATEX)
m2
PINTURA EN VIGAS (2IMPRIM.+2LATEX)
m2
PINTURA EN DERRAMES (2IMP + 2 LATEX)
ML.
PINTURA EN PUERTAS DE MADERA LAQUEADAS
M2
PINTURA EN VENTANAS DE MADERA LAQUEADO
m2
PINTURA EN CONTRAZOCALO H=.30 M. C/ESMALTE
ML.
PINTURA EN VIGUETAS METALICAS (2 ANTIC. + 2 ESM.)
ML.
PINTURA EN TIJERALES METALICAS DE 10.15 M, H= 2.00 M (2ANT. + 2ESMAL.)
und
PINTURA EN COBERTURA DE CALAMINAS (2ANT. GALVANIZADO)
m2
08.15.00
08.15.01
08.15.02
08.15.04
08.15.05
TOALLERO DE LOSA
08.15.06
08.15.07
08.15.08
08.15.09
COLOCACION DE ACCESORIOS
08.16.00
INSTALACIONES SANITARIAS
08.16.01
08.16.02
08.16.03
08.16.04
08.16.05
08.16.06
08.16.07
08.17.00
INSTALACIONES ELECTRICAS
08.17.01
08.18.00
EQUIPAMIENTO
08.18.01
VENTILADORES DE TECHO
08.14.03
08.14.04
08.14.05
08.14.06
08.14.07
08.14.09
08.14.10
08.14.11
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
S/. 377,695.06
S/. 52,989.71
S/. 430,684.78
PART.
DESCRIPCION
01.00.00
PLAZOLETA
01.01.00
TRABAJOS PRELIMINARES
01.01.01
01.01.02
01.02.00
MOVIMIENTO DE TIERRAS
01.02.01
EXCAVACION DE ZANJAS
01.02.02
01.02.03
01.02.04
01.02.05
01.02.06
01.03.00
COLUMNAS
01.03.01
01.03.02
01.03.03
01.03.04
01.03.05
01.05.00
01.05.01
01.05.02
01.05.03
01.06.00
PISOS Y PAVIMENTOS
01.06.01
01.06.02
01.07.00
CARPINTERIA DE MADERA
01.07.01
BARANDA DE MADERA
01.08.00
PINTURA
01.08.01
01.08.02
01.09.00
OTROS TRABAJOS
01.09.01
02.00.00
AREA VERDE
02.01.00
TRABAJOS PRELIMINARES
02.01.01
02.01.02
02.02.00
MOVIMIENTO DE TIERRAS
02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
02.03.00
PLANTAS
02.03.01
02.03.02
02.03.03
02.03.05
03.00.00
CALLE CENTRAL
03.01.00
TRABAJOS PRELIMINARES
03.01.01
03.01.02
03.02.00
MOVIMIENTO DE TIERRAS
03.02.01
03.02.02
03.02.03
03.03.00
PISOS
03.03.01
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m2
m2
40.00
40.00
7.10
6.35
284.00
254.00
83.32
83.32
591.57
529.08
-307.57
-275.08
m3
m3
m2
m3
m3
m2
0.80
11.55
0.96
7.70
15.44
38.48
38.40
39.57
3.89
84.52
16.65
3.89
30.72
457.03
3.73
650.80
257.08
149.69
0.80
11.55
1.08
7.70
15.44
83.32
30.72
457.03
4.20
650.80
257.08
324.11
0.00
0.00
-0.47
0.00
0.00
-174.42
M2.
m3
M3.
kg
und
0.96
0.63
0.80
34.56
8.00
22.68
226.60
226.19
5.09
92.76
21.77
142.76
180.95
175.91
742.08
1.08
0.97
0.80
34.56
12.00
24.49
219.80
180.95
175.91
1,113.12
-2.72
-77.04
0.00
0.00
-371.04
und
m
M2.
8.00
180.00
92.70
54.86
6.70
17.79
438.88
1,206.00
1,649.13
12.00
102.00
116.11
658.32
683.40
2,065.60
-219.44
522.60
-416.47
m2
m2
45.00
45.00
26.16
32.95
1,177.20
1,482.75
83.32
83.32
2,179.65
2,745.39
-1,002.45
-1,262.64
15.71
71.38
1,121.38
0.00
0.00
1,121.38
m2
m
33.71
15.71
12.37
8.04
416.99
126.31
33.71
0.00
416.99
0.00
0.00
126.31
pza
1.00
36.78
36.78
0.00
0.00
36.78
m2
m2
82.00
82.00
7.10
6.35
582.20
520.70
277.00
277.00
1,966.70
1,758.95
-1,384.50
-1,238.25
m2
m2
m3
m2
m2
85.11
85.11
63.83
85.11
85.11
4.12
3.89
16.65
3.89
6.31
350.65
331.08
1,062.77
331.08
537.04
277.00
277.00
110.80
277.00
277.00
1,141.24
1,077.53
1,844.82
1,077.53
1,747.87
-790.59
-746.45
-782.05
-746.45
-1,210.83
und
und
und
m2
16.00
27.00
17.00
310.00
18.45
28.55
28.55
9.22
295.20
770.85
485.35
2,858.20
16.00
27.00
17.00
277.00
295.20
770.85
485.35
2,553.94
0.00
0.00
0.00
304.26
m2
m2
144.00
144.00
7.10
6.35
1,022.40
914.40
117.25
117.25
832.48
744.54
189.92
169.86
m3
m3
m2
28.68
35.85
143.41
39.57
16.65
3.89
1,134.87
596.90
557.86
23.45
30.48
117.25
927.92
507.49
456.10
206.95
89.41
101.76
m2
160.00
30.78
4,924.80
70.82
2,179.84
2,744.96
PART.
DESCRIPCION
03.03.02
03.03.03
03.03.04
03.04.00
SARDINEL DE CONCRETO
03.04.01
SARDINEL DE CONCRETO
04.00.00
CALLES LATERALES
04.01.00
TRABAJOS PRELIMINARES
04.01.01
04.01.02
04.02.00
MOVIMIENTO DE TIERRAS
04.02.01
04.02.02
04.02.03
04.03.00
PISOS
04.03.01
04.03.02
04.03.03
04.03.04
04.04.00
SARDINEL DE CONCRETO
04.04.01
SARDINEL DE CONCRETO
05.00.00
EQUIPAMIENTO
05.01.00
05.02.00
POSTE Y FAROLA
05.03.00
BOTADERO DE BASURA
05.04.00
BANCAS DE MADERA
06.00.00
INSTALACIONES ELECTRICAS
06.01.00
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
m2
m2
m2
160.00
0.00
0.00
32.95
7.35
61.92
5,272.00
0.00
0.00
70.82
117.25
117.25
2,333.52
861.79
7,260.12
2,938.48
-861.79
-7,260.12
95.27
23.28
2,217.89
75.40
1,755.31
462.58
m2
m2
203.00
203.00
7.10
6.35
1,441.30
1,289.05
288.41
288.41
2,047.71
1,831.40
-606.41
-542.35
m3
m3
m2
40.46
50.58
202.31
39.57
16.65
3.89
1,601.00
842.16
786.99
57.68
74.98
288.41
2,282.40
1,248.42
1,121.91
-681.40
-406.26
-334.92
m2
m2
m2
m2
202.31
202.31
0.00
0.00
30.78
37.88
7.35
62.44
6,227.10
7,663.50
0.00
0.00
0.00
0.00
288.41
288.41
0.00
0.00
2,119.81
18,008.32
6,227.10
7,663.50
-2,119.81
-18,008.32
133.67
23.28
3,111.84
103.01
2,398.07
713.77
und
und
pza
m
6.00
13.00
3.00
6.00
1,086.38
493.48
309.23
88.66
6,518.28
6,415.24
927.69
531.96
6.00
10.00
3.00
6.00
6,518.28
4,934.80
927.69
531.96
0.00
1,480.44
0.00
0.00
M2.
450.00
47.55
21,397.50
417.38
19,846.42
1,551.08
S/. 109,704.49
S/. 15,391.28
S/. 125,095.77
-S/. 15,178.70
-S/. 2,129.53
-S/. 17,308.22
S/. 94,525.79
S/. 13,261.74
S/. 107,787.54
PART.
DESCRIPCION
01.00.00
TRABAJOS PRELIMINARES
01.01.00
01.02.00
01.03.00
02.00.00
MOVIMIENTO DE TIERRAS
02.01.00
02.02.00
UND.
m2
m2
m2
931.80
494.06
494.06
2,301.55
3,137.28
3,507.83
0.00
54.17
60.56
121.24
113.55
131.39
165.19
103.40
103.40
686.86
49.46
39.57
31.53
58.31
31.17
21.23
4.07
5,996.53
4,493.17
4,142.73
9,632.23
3,222.98
2,195.18
2,795.52
121.24
113.55
131.39
165.19
103.40
103.40
494.06
5,996.53
4,493.17
4,142.73
9,632.23
3,222.98
2,195.18
2,010.82
0.00
0.00
0.00
0.00
0.00
0.00
784.70
71.88
57.65
17.61
30.69
34.08
222.77
2,206.00
1,964.71
3,922.98
71.88
57.65
17.61
2,206.00
1,964.71
3,922.98
0.00
0.00
0.00
m3
m2
kg
28.53
91.76
1,294.88
374.40
38.01
7.14
10,681.63
3,487.80
9,245.44
28.53
91.76
1,294.88
10,681.63
3,487.80
9,245.44
0.00
0.00
0.00
m3
m2
kg
25.86
172.40
2,089.49
390.63
35.97
7.14
10,101.69
6,201.23
14,918.96
25.86
172.40
2,089.49
10,101.69
6,201.23
14,918.96
0.00
0.00
0.00
kg
35.93
479.08
2,219.02
444.52
24.21
7.14
15,971.60
11,598.53
15,843.80
35.93
479.08
2,219.02
15,971.60
11,598.53
15,843.80
0.00
0.00
0.00
m3
m2
kg
26.15
444.09
3,400.61
506.94
35.59
7.14
13,256.48
15,805.16
24,280.36
27.02
464.25
3,532.61
13,697.52
16,522.66
25,222.84
-441.04
-717.50
-942.48
m3
m2
kg
22.12
273.95
2,194.85
476.23
39.44
7.14
10,534.21
10,804.59
15,671.23
22.12
273.95
2,194.85
10,534.21
10,804.59
15,671.23
0.00
0.00
0.00
und
und
und
und
ML.
m
m2
ML.
ML.
ML.
12.00
8.00
4.00
2.00
1,108.80
148.80
741.12
106.80
179.90
36.00
2,019.06
1187.23
802.09
1,953.06
29.82
13.39
37.02
12.36
39.58
83.44
24,228.72
9,497.84
3,208.36
3,906.12
33,064.42
1,992.43
27,436.26
1,320.05
7,120.44
3,003.84
12.00
8.00
4.00
2.00
1,108.80
148.80
754.86
106.80
183.94
54.90
24,228.72
9,497.84
3,208.36
3,906.12
33,064.42
1,992.43
27,944.92
1,320.05
7,280.35
4,580.86
0.00
0.00
0.00
0.00
0.00
0.00
-508.66
0.00
-159.91
-1,577.02
m2
507.79
87.43
44,396.08
507.79
44,396.08
0.00
m2
M2.
m2
m2
ML.
278.64
1,244.87
258.98
119.69
414.08
14.49
20.27
28.46
33.41
12.00
4,037.49
25,233.51
7,370.57
3,998.84
4,968.96
278.64
1,244.87
258.98
119.69
414.08
4,037.49
25,233.51
7,370.57
3,998.84
4,968.96
0.00
0.00
0.00
0.00
0.00
03.01.00
03.02.00
03.03.00
04.00.00
04.01.00
ZAPATAS
04.01.01
04.01.02
04.01.03
04.02.00
VIGAS DE CIMENTACION
04.02.01
04.02.02
04.02.03
04.03.00
SOBRECIMIENTO
04.03.01
04.03.02
04.03.03
04.04.00
COLUMNAS
04.04.01
04.04.02
04.04.03
04.05.00
VIGAS
04.05.01
04.05.02
04.05.03
05.00.00
05.01.00
05.02.00
05.03.00
05.03.01
05.04.00
05.05.00
05.06.00
05.07.00
05.08.00
05.09.00
06.00.00
06.01.00
07.00.00
07.01.00.
07.02.00
07.03.00
07.04.00
07.05.00
02.08.00
DIFERENCIAS
2,301.55
3,191.45
3,568.39
03.00.00
02.07.00
EJECUTADO
METRADO
PARCIAL
2.47
6.35
7.10
02.09.00
02.05.00
PROGRAMADO
P. UNIT.
PARCIAL
931.80
502.59
502.59
m3
m3
RELLENO COMPACTADO CON MATERIAL PROPIO
m3
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO
m3
TRASLADO DE MATERIAL DE EXCAVACION D=30 mts. (DISTANCIA PROMEDIO)
m3
ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACION C/VOLQUETE V=30,m3
D=10Km
NIVELACION Y COMPACTACION DEL TERRENO PREVIO AL PISO
m2
02.03.00
METRADO
m2
PART.
DESCRIPCION
07.06.00
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
ML.
286.00
5.63
1,610.18
286.00
1,610.18
0.00
08.00.00
CIELO RASOS
08.01.00
691.31
48.49
33,521.62
705.59
34,214.06
-692.44
09.00.00
PISOS Y PAVIMENTOS
09.01.00
09.02.00
09.03.00
09.04.00
m2
m2
m2
m2
462.59
462.59
462.59
228.72
30.78
29.67
60.20
48.77
14,238.52
13,725.05
27,847.92
11,154.67
462.59
462.59
462.59
241.27
14,238.52
13,725.05
27,847.92
11,766.74
0.00
0.00
0.00
-612.07
10.00.00
CONTRAZOCALOS
10.01.01
10.02.00
ML.
ML.
211.09
157.90
16.71
10.20
3,527.31
1,610.58
185.32
143.35
3,096.70
1,462.17
430.61
148.41
11.00.00
ZOCALOS
11.01.00
m2
278.64
67.81
18,894.58
258.74
17,545.16
1,349.42
12.00.00
CARPINTERIA DE MADERA
12.01.00
PUERTAS
12.01.02
12.01.03
12.01.05
m2
m2
m2
36.52
29.37
14.82
259.29
201.35
207.79
9,469.27
5,913.65
3,079.45
68.38
0.00
11.04
17,730.25
0.00
2,294.00
-8,260.98
5,913.65
785.45
12.02.00
VENTANAS
12.02.01
12.02.02
m2
23.53
41.83
396.97
353.38
9,340.70
14,781.89
9.77
49.98
3,878.40
17,661.93
5,462.30
-2,880.04
12.03.00
CLOSET
12.03.01
pza
3.00
839.67
2,519.01
3.00
2,519.01
0.00
13.00.00
CERRAJERIA
13.01.00
13.02.00
13.06.00
pza
pza
CERRADURA PARA PUERTA EXTERIOR
pza
CERRADURA PUERTA INTERIOR TIPO PERILLA MANIJA LLAVE GOAL 53 NPS pza
PICAPORTE DE EMPOTRAR CROMADO 8"
und
CERROJO DE ALUMINIO DE 3"
pza
120.00
54.00
11.00
20.00
40.00
93.00
17.23
16.47
103.87
94.82
16.75
21.94
2,067.60
889.38
1,142.57
1,896.40
670.00
2,040.42
85.00
64.00
12.00
9.00
16.00
167.00
1,464.55
1,054.08
1,246.44
853.38
268.00
3,663.98
603.05
-164.70
-103.87
1,043.02
402.00
-1,623.56
14.00.00
PINTURA
14.01.00
14.02.00
691.31
12,440.87
57.96
215.39
414.08
131.78
130.72
11.70
157.90
1,108.00
17.00
8.00
4.00
741.12
13.44
10.15
13.48
13.66
4.84
41.51
28.56
17.06
2.81
4.32
192.96
138.24
119.44
9.30
9,291.21
126,274.83
781.30
2,942.23
2,004.15
5,470.19
3,733.36
199.60
443.70
4,786.56
3,280.32
1,105.92
477.76
6,892.42
705.59
1,244.87
78.12
215.39
414.08
158.84
119.50
33.40
143.35
1,108.00
12.00
8.00
6.00
754.86
9,483.13
12,635.43
1,053.06
2,942.23
2,004.15
6,593.45
3,412.92
569.80
402.81
4,786.56
2,315.52
1,105.92
716.64
7,020.20
-191.92
113,639.40
-271.76
0.00
0.00
-1,123.26
320.44
-370.20
40.89
0.00
964.80
0.00
-238.88
-127.78
15.00
4.00
11.00
3.00
15.00
10.00
15.00
33.00
15.00
40.00
431.50
485.00
330.00
658.00
249.05
15.35
15.91
66.27
79.03
20.42
6,472.50
1,940.00
3,630.00
1,974.00
3,735.75
153.50
238.65
2,186.91
1,185.45
816.80
15.00
1.00
15.00
3.00
15.00
10.00
15.00
34.00
15.00
43.00
6,472.50
485.00
4,950.00
1,974.00
3,735.75
153.50
238.65
2,253.18
1,185.45
878.06
0.00
1,455.00
-1,320.00
0.00
0.00
0.00
0.00
-66.27
0.00
-61.26
13.03.00
13.04.00
13.05.00
14.15.00
m2
m2
PINTURA EN COLUMNAS DE CONCRETO(2IMP.+2 LATEX)
m2
PINTURA EN VIGAS (2IMPRIM.+2LATEX)
m2
PINTURA EN DERRAMES (2IMP + 2 LATEX)
ML.
PINTURA EN PUERTAS DE MADERA LAQUEADAS
M2
PINTURA EN VENTANAS DE MADERA LAQUEADO
m2
PINTURA EN PUERTA DE CLOSET EMPOTRADO
m2
PINTURA EN CONTRAZOCALO H=.30 M. C/ESMALTE
ML.
PINTURA EN VIGUETAS METALICAS (2 ANTIC. + 2 ESM.)
ML.
PINTURA EN TIJERALES METALICAS DE 10.15 M, H= 2.00 M (2ANT. + 2ESMAL.)und
PINTURA EN TIJERALES METALICOS L=7.18, H=2.00M
und
PINTURA EN TIJERALES METALICOS L=5.07, H=2.00M
und
PINTURA EN COBERTURA DE CALAMINAS (2ANT. GALVANIZADO)
m2
15.00.00
15.01.01
15.01.02
15.02.01
15.04.00
15.05.00
15.06.00
TOALLERO DE LOSA
15.07.00
15.08.00
15.09.00
15.10.00
COLOCACION DE ACCESORIOS
14.03.00
14.04.00
14.05.00
14.06.00
14.08.00
14.09.00
14.10.00
14.11.00
14.12.00
14.13.00
14.14.00
pza
pza
pza
pza
pza
pza
pza
pza
und
und
PART.
DESCRIPCION
16.00.00
INSTALACIONES SANITARIAS
16.01.00
16.02.00
16.03.00
16.04.00
16.05.00
16.06.00
16.07.00
16.08.00
16.09.00
16.10.00
16.11.00
17.00.00
INSTALACIONES ELECTRICAS
17.01.00
18.00.00
EQUIPAMIENTO
18.01.00
18.02.00
18.03.00
18.04.00
18.05.00
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
pto
pto
und
und
pto
pza
pza
pto
pza
pza
pza
38.00
15.00
11.00
0.00
0.00
11.00
10.00
53.00
16.00
0.00
0.00
127.44
88.58
66.31
77.96
58.25
60.33
273.79
59.98
74.24
79.24
85.24
4,842.72
1,328.70
729.41
0.00
0.00
663.63
2,737.90
3,178.94
1,187.84
0.00
0.00
29.00
15.00
0.00
16.00
18.00
13.00
16.00
58.00
1.00
10.00
1.00
3,695.76
1,328.70
0.00
1,247.36
1,048.50
784.29
4,380.64
3,478.84
74.24
792.40
85.24
1,146.96
0.00
729.41
-1,247.36
-1,048.50
-120.66
-1,642.74
-299.90
1,113.60
-792.40
-85.24
glb
0.38
153,168.00
58,203.84
0.38
58,203.84
0.00
und
und
und
und
und
20.00
6.00
2.00
3.00
4.00
282.62
627.11
1,227.11
1366.50
0.00
5,652.40
3,762.66
2,454.22
4,099.50
0.00
19.00
6.00
0.00
6.00
4.00
5,369.78
3,762.66
0.00
8,199.00
0.00
282.62
0.00
2,454.22
-4,099.50
0.00
S/. 794,226.92
S/. 111,428.13
S/. 905,655.05
S/. 107,392.78
S/. 15,066.95
S/. 122,459.74
S/. 901,619.70
S/. 126,495.08
S/. 1,028,114.79
PART.
DESCRIPCION
01.00.00
TRABAJOS PRELIMINARES
01.01.00
01.02.00
01.03.00
02.00.00
MOVIMIENTO DE TIERRAS
02.01.00
02.02.00
UND.
m2
m2
m2
375.00
375.00
375.00
926.25
2,381.25
2,662.50
0.00
0.00
0.00
246.96
48.36
279.65
55.30
363.55
19.98
263.32
49.46
39.57
31.53
58.31
31.17
21.23
4.07
12,214.64
1,913.61
8,817.36
3,224.54
11,331.85
424.18
1,071.71
246.96
48.36
279.65
55.30
363.55
19.98
263.32
12,214.64
1,913.61
8,817.36
3,224.54
11,331.85
424.18
1,071.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
123.48
85.00
30.69
34.08
3,789.60
2,896.80
123.48
85.00
3,789.60
2,896.80
0.00
0.00
m3
m2
kg
49.39
89.48
2,534.56
374.40
38.01
7.14
18,491.62
3,401.13
18,096.76
49.39
89.48
2,534.56
18,491.62
3,401.13
18,096.76
0.00
0.00
0.00
m3
m2
kg
21.09
262.80
2,890.16
390.63
35.97
7.14
8,238.39
9,452.92
20,635.74
21.09
262.80
2,890.16
8,238.39
9,452.92
20,635.74
0.00
0.00
0.00
kg
19.66
215.10
911.09
444.52
24.21
7.14
8,739.26
5,207.57
6,505.18
19.66
215.10
911.09
8,739.26
5,207.57
6,505.18
0.00
0.00
0.00
m3
m2
kg
40.08
467.76
5,230.58
506.94
35.59
7.14
20,318.16
16,647.58
37,346.34
41.40
491.59
5513.58
20,987.32
17,495.69
39,366.96
-669.16
-848.11
-2,020.62
m3
m2
kg
41.18
286.38
5,605.35
476.23
39.44
7.14
19,611.15
11,294.83
40,022.20
42.43
297.62
5773.35
20,206.44
11,738.13
41,221.72
-595.29
-443.30
-1,199.52
m3
m2
kg
und
27.27
352.14
1,633.54
1,990.00
474.02
57.66
6.84
5.00
12,926.53
20,304.39
11,173.41
9,950.00
27.27
352.14
1633.54
1990.00
12,926.53
20,304.39
11,173.41
9,950.00
0.00
0.00
0.00
0.00
m3
m2
kg
5.76
50.22
444.16
476.26
80.63
6.37
2,743.26
4,049.24
2,829.30
5.76
50.22
444.16
2,743.26
4,049.24
2,829.30
0.00
0.00
0.00
und
und
und
m
ML.
m2
ML.
ML.
ML.
4.00
4.00
6.00
143.60
596.80
438.39
16.20
79.80
40.40
3,608.63
1,301.31
909.75
13.39
30.59
37.02
12.36
48.12
22.91
14,434.52
5,205.24
5,458.50
1,922.80
18,256.11
16,229.20
200.23
3,839.98
925.56
4.00
4.00
6.00
143.60
596.80
438.39
42.38
79.80
40.40
14,434.52
5,205.24
5,458.50
1,922.80
18,256.11
16,229.20
523.82
3,839.98
925.56
0.00
0.00
0.00
0.00
0.00
0.00
-323.59
0.00
0.00
03.01.00
03.02.00
04.00.00
04.01.00
ZAPATAS
04.01.01
04.01.02
04.01.03
04.02.00
VIGAS DE CIMENTACION
04.02.01
04.02.02
04.02.03
04.03.00
SOBRECIMIENTO
04.03.01
04.03.02
04.03.03
04.04.00
COLUMNAS
04.04.01
04.04.02
04.04.03
04.05.00
VIGAS
04.05.01
04.05.02
04.05.03
04.06.00
LOSA ALIGERADA
04.06.01
04.06.02
04.06.03
04.06.04
04.07.00
ESCALERAS
04.07.01
04.07.02
04.07.03
06.00.00
06.01.00
06.02.00
06.03.00
06.04.00
06.05.00
06.06.00
06.07.00
06.08.01
06.09.00
07.00.00
JUNTAS
02.08.00
DIFERENCIAS
926.25
2,381.25
2,662.50
03.00.00
02.07.00
EJECUTADO
METRADO
PARCIAL
2.47
6.35
7.10
02.09.00
02.05.00
PROGRAMADO
P. UNIT.
PARCIAL
375.00
375.00
375.00
m3
m3
RELLENO COMPACTADO CON MATERIAL PROPIO
m3
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO
m3
TRASLADO DE MATERIAL DE EXCAVACION D=30 mts. (DISTANCIA PROMEDIO)
m3
ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACION C/VOLQUETE V=30,m3
D=10Km
NIVELACION Y COMPACTACION DEL TERRENO PREVIO AL PISO
m2
02.03.00
METRADO
m2
PART.
DESCRIPCION
07.01.00
08.00.00
ALBAILERIA
08.01.00
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.06.00
10.00.00
10.01.00
10.02.00
UND.
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
ML.
322.00
8.46
2,724.12
322.00
2,724.12
0.00
m2
325.00
88.86
28,879.50
325.00
28,879.50
0.00
m2
m2
m2
m2
ML.
550.00
350.00
90.00
175.00
265.00
18.80
22.39
30.44
33.41
10.45
10,340.00
7,836.50
2,739.60
5,846.75
2,769.25
550.00
350.00
113.83
186.24
265.00
10,340.00
7,836.50
3,464.99
6,222.28
2,769.25
0.00
0.00
-725.39
-375.53
0.00
10.04.00
m2
m2
REVESTIMIENTO DE PASOS Y CONTRAPASOS CON CERAMICO CELIMA 30X30m2
cm.
CONTRAZOCALO DE ESCALERA ENCASTRADO C/CERAMICO
m
14.81
12.30
35.91
48.12
55.42
26.81
82.63
18.00
820.77
329.76
2,967.24
866.16
14.81
12.30
35.91
48.12
820.77
329.76
2,967.24
866.16
0.00
0.00
0.00
0.00
11.00.00
PISOS Y PAVIMENTOS
11.01.00
11.02.00
CONTRAPISO DE 25 MM.
11.03.00
11.04.00
m2
m2
m2
m2
255.00
517.25
517.25
87.84
30.78
26.21
60.21
71.97
7,848.90
13,557.12
31,143.62
6,321.84
262.94
514.74
514.74
134.95
8,093.29
13,491.34
30,992.50
9,712.35
-244.39
65.78
151.12
-3,390.51
12.00.00
CONTRAZOCALOS
12.01.00
12.02.00
m
ML.
70.00
265.50
13.01
16.74
910.70
4,444.47
67.12
179.74
873.23
3,008.85
37.47
1,435.62
13.00.00
CIELO RASOS
13.01.00
m2
13.02.00
295.00
295.00
39.20
48.49
11,564.00
14,304.55
285.95
384.48
11,209.24
18,643.44
354.76
-4,338.89
14.00.00
CARPINTERIA DE MADERA
14.01.00
14.02.00
28.00
10.08
71.00
9.60
412.07
201.35
117.20
396.97
11,537.96
2,029.61
8,321.20
3,810.91
29.40
0.00
17.04
57.31
12,114.86
0.00
1,997.09
22,750.35
-576.90
2,029.61
6,324.11
-18,939.44
m
ML.
ML.
27.00
13.00
15.70
51.00
127.33
217.01
1,377.00
1,655.29
3,407.06
30.00
14.00
19.32
1,530.00
1,782.62
4,192.63
-153.00
-127.33
-785.57
p2
780.23
9.07
7,076.69
722.00
6,548.54
528.15
pza
pza
und
pza
pza
5.00
4.00
8.00
24.00
15.00
109.82
94.82
16.75
16.47
17.95
549.10
379.28
134.00
395.28
269.25
5.00
4.00
8.00
24.00
15.00
549.10
379.28
134.00
395.28
269.25
0.00
0.00
0.00
0.00
0.00
m2
m2
m
m2
m2
m2
m2
ML.
M2
m2
m2
m2
M2.
390.00
550.00
295.00
255.00
89.00
175.00
12.30
95.15
49.14
69.34
3.24
380.00
441.65
11.72
10.92
7.98
9.49
13.48
13.66
13.02
3.17
26.71
28.56
28.56
13.44
15.06
4,570.80
6,006.00
2,354.10
2,419.95
1,199.72
2,390.50
160.15
301.63
1,312.53
1,980.35
92.53
5,107.20
6,651.25
378.71
378.71
295.00
285.95
112.83
186.24
12.30
65.36
54.48
148.70
4.32
384.48
486.57
4,438.48
4,135.51
2,354.10
2,713.67
1,520.95
2,544.04
160.15
207.19
1,455.16
4,246.87
123.38
5,167.41
7,327.74
132.32
1,870.49
0.00
-293.72
-321.23
-153.54
0.00
94.44
-142.63
-2,266.52
-30.85
-60.21
-676.49
10.03.00
14.04.00
m2
m2
VENTANAS ALTAS MADERA CORREDIZA C/ MALLA MOSQ.
m2
VENTANA DE MADERA C/HOJAS CORREDIZAS, FIJAS, VIDRIO Y MALLA MOSQ.m2
15.00.00
CARPINTERIA DE ALUMINIO
15.01.00
15.02.00
15.03.00
16.00.00
16.01.00
17.00.00
CERRAJERIA
17.01.00
17.02.00
17.03.00
17.04.00
17.06.00
18.00.00
PINTURA
18.01.00
18.02.00
18.03.00
18.04.00
18.05.00
18.06.00
18.07.00
18.08.00
18.09.00
18.10.00
18.11.00
18.12.00
18.13.00
14.03.00
PART.
DESCRIPCION
UND.
18.14.00
18.15.00
18.16.00
18.18.00
19.00.00
CARPINTERIA METALICA
19.01.00
20.00.00
INSTALACIONES ELECTRICAS
20.01.01
21.00.00
EQUIPAMIENTO
21.01.00
21.02.00
22.00.00
RED DE COMPUTO
22.01.00
22.02.00
COSTO DIRECTO
GASTOS GENERALES 14.02976% CD
TOTAL
METRADO
PROGRAMADO
P. UNIT.
PARCIAL
EJECUTADO
METRADO
PARCIAL
DIFERENCIAS
und
und
und
ML.
6.00
4.00
6.00
468.80
254.31
144.15
129.71
4.32
1,525.86
576.60
778.26
2,025.22
4.00
4.00
6.00
468.80
1,017.24
576.60
778.26
2,025.22
508.62
0.00
0.00
0.00
ML.
50.10
142.32
7,130.23
14.00
1,992.48
5,137.75
glb
1.00
101376.00
101,376.00
1.00
101,376.00
0.00
und
und
2.00
12.00
1,480.37
2,280.37
2,960.74
27,364.44
4.00
12.00
5,921.48
27,364.44
-2,960.74
0.00
pto
glb
144.00
8.00
420.32
16,000.00
60,526.08
128,000.00
144.00
8.00
60,526.08
128,000.00
0.00
0.00
S/. 1,014,071.24
S/. 142,271.76
S/. 1,156,343.00
-S/. 23,992.24
-S/. 3,366.05
-S/. 27,358.28
S/. 990,079.01
S/. 138,905.71
S/. 1,128,984.72