Escolar Documentos
Profissional Documentos
Cultura Documentos
17,560.77
258,753.79 236,020.96 2,897,902.83
449,206.54
187,573.39
53,203.00
12,640.26
3,600,526.02
ITEM DESCRIPCION PPTO. EXP. TECNICO APROBADOPPTO. EJECUTADO
.01.14.08 OTROS
.01.14.08.01 FRAGUADO EN ENCHAPADO DE CERAMICO CELESTE
.01.15 ALMACEN
.01.15.04.01 ZAPATAS
.01.15.04.02 COLUMNAS
.01.15.04.03 VIGAS
01.15.08.02 SALIDA PARA INTERRUPTOR SIMPLE C/TUB. PVC SEL 3/4" CABLE TWG 1
01.15.10 COBERTURAS
76,444.73
7,023.04
4,208.02
2,815.02
5,242.35
27.92
157.66
28.57
156.62
PPTO. EJECUTADO DEDUCTIVOS ejecutado total PPTO. MAYORES
METRADOS PART. NUEVAS
320.65
539.08
837.77
3,174.08
7,642.23
2,882.75
132.40
493.50
82.19
852.68
900.93
274.03
35.38
44.69
16.19
25.38
25.38
4,759.48
87.80
327.19
565.45
3,724.25
54.79
2,035.57
254.93
573.57
396.65
127.00
683.42
12,839.66
322.97
1,203.11
2,080.00
1,077.41
6,016.83
2,139.34
500.00
500.00
2,816.28
240.84
29.55
115.53
PPTO. EJECUTADO DEDUCTIVOS ejecutado total PPTO. MAYORES
METRADOS PART. NUEVAS
95.76
1,293.75
279.38
155.91
222.34
16.77
224.92
142.24
252.19
1,281.69
1,281.69
4,814.11
4,814.11
19,853.49
75.00
22.80
52.20
474.06
180.49
146.79
146.78
1,281.44
145.68
774.70
229.07
131.99
8,010.19
735.48
528.64
197.19
9.65
2,475.95
745.27
1,240.90
482.87
6.91
1,905.35
564.76
535.50
795.60
9.49
PPTO. EJECUTADO DEDUCTIVOS ejecutado total PPTO. MAYORES
METRADOS PART. NUEVAS
2,893.41
1,166.52
961.34
752.20
13.35
8,536.95
1,425.00
1,425.00
2,933.27
397.63
567.04
466.03
798.00
257.82
319.05
127.70
482.13
482.13
987.76
148.40
224.45
546.83
68.08
651.51
171.91
178.07
65.53
78.33
39.12
118.55
1,172.40
606.00
238.80
327.60
106.64
21.66
21.66
84.98
84.98
778.24
778.24
1,475.85
372.28
PPTO. EJECUTADO DEDUCTIVOS ejecutado total PPTO. MAYORES
METRADOS PART. NUEVAS
147.36
166.80
58.12
1,103.57
430.37
673.20
13,678.00
151.88
46.17
105.71
325.77
88.52
91.23
146.02
1,186.57
768.49
159.32
164.48
94.28
2,499.40
735.48
528.64
197.19
9.65
1,622.51
816.95
287.29
510.95
7.32
141.41
33.50
48.05
59.30
0.56
2,016.25
2,016.25
893.62
893.62
676.04
676.04
107.24
49.12
PPTO. EJECUTADO DEDUCTIVOS ejecutado total PPTO. MAYORES
METRADOS PART. NUEVAS
58.12
430.37
430.37
5,390.86
5,390.86
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
Metrado Parcial(S/.)
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
0.00
190324.74 0.00 0.00
98,022.57 0.00 86,941.64 11,080.93 0.00
22,099.80 0.00 13,719.81 8,379.99 0.00
143.90 11,008.35 0.00 4,284.00 11008.35 6,724.35 0.00
9.00 2,128.68 0.00 473.04 2128.68 1,655.64 0.00
12.00 1,518.24 0.00 1,518.24 1518.24 0.00 0.00
3.00 349.56 0.00 349.56 349.56 0.00 0.00
3.00 475.77 0.00 475.77 475.77 0.00 0.00
56.00 179.20 0.00 179.20 179.20 0.00 0.00
56.00 6,440.00 0.00 6,440.00 6440.00 0.00 0.00
58,428.86 0.00 56,743.36 1,685.50 0.00
141.76 5,077.84 0.00 3,689.46 5077.84 1,388.38 0.00
19.00 940.88 0.00 643.76 940.88 297.12 0.00
13.00 799.76 0.00 799.76 799.76 0.00 0.00
15.00 427.80 0.00 427.80 427.80 0.00 0.00
92.00 18,967.64 0.00 18,967.64 18967.64 0.00 0.00
100.00 15,461.00 0.00 15,461.00 15461.00 0.00 0.00
15.00 2,676.30 0.00 2,676.30 2676.30 0.00 0.00
1.00 1,070.50 0.00 1,070.50 1070.50 0.00 0.00
1.00 832.54 0.00 832.54 832.54 0.00 0.00
103.00 329.60 0.00 329.60 329.60 0.00 0.00
103.00 11,845.00 0.00 11,845.00 11845.00 0.00 0.00
17,493.90 0.00 16,478.47 1,015.43 0.00
171.20 1,953.39 0.00 1,004.08 1953.39 949.31 0.00
13.00 143.26 0.00 77.14 143.26 66.12 0.00
2.00 1,189.44 0.00 1,189.44 1189.44 0.00 0.00
EJECUCION NO REGISTRADA
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
0.00
1731.68
0.00 176.68
0.00 175.08
0.00 562.32
0.00 134.1
0.00 152.9
0.00 283.92
0.00
127.07
0.00 119.61
0.00
3121
0.00 582.47
0.00 1490.56
0.00 905.21
0.00 142.76
0.00 211421.76
0.00 8202.6
0.00 1600
0.00 1619.16
0.00 200000
76,444.73 0.00
7,023.04 7,023.04
53.66 4,208.02 4,208.02
54.00 2,815.02 2,815.02
5,242.35 0.00 5,242.35
10.78 27.92 0.00 27.92
7.84 157.66 0.00 157.66
10.78 28.57 0.00 28.57
10.19 156.62 0.00 156.62
EJECUCION NO REGISTRADA
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
PIP. VIABLE
ADICIONAL DEDUCTIV
S/.
PPTO. MODIFICADO MONTO DE EJECUTADO S/. O S/.
INVERSION S/. S/.
92,555.13
1,080.66
1,106.70
16,352.77
59,469.90
9,021.60
5,523.50
0.00
0.00
28,119.60
1,423.89
801.45
2,015.12
3,349.39
3,431.05
8,872.09
8,226.61
0.00
0.00
0.00
93,088.48
49,432.50
5,787.63
11,262.51
26,605.84
0.00
171,814.58
49,385.78
19,275.17
6,026.53
24,084.09
93,480.66
28,445.10
7,358.40
57,677.16
28,948.13
4,637.25
3,266.69
21,044.20
78,114.79
22,576.95
22,576.95
EXP. TECNICO
MODIF. S/,
3,454.86
2,134.40
9,930.71
17,440.92
0.00
67,971.98
0.00
36,376.12
4,614.90
1,092.96
25,888.00
0.00
0.00
0.00
0.00
0.00
0.00
5,516.18
222.04
5,144.14
150.00
53.16
53.16
214,422.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EXP. TECNICO
MODIF. S/,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
98,022.57
22,099.80
11,008.35
2,128.68
1,518.24
349.56
475.77
179.20
6,440.00
58,428.86
5,077.84
940.88
799.76
427.80
18,967.64
15,461.00
2,676.30
1,070.50
832.54
329.60
11,845.00
17,493.90
1,953.39
143.26
1,189.44
EXP. TECNICO
MODIF. S/,
3,806.21
281.60
10,120.00
116,399.47
61,348.24
41,691.92
6,081.98
2,427.33
4,850.00
11,000.00
11,000.00
59,153.35
33,899.00
33,899.00
25,254.35
197.40
197.40
1,480.83
745.54
480.85
254.44
2,284.78
78.12
2,206.66
3,213.54
2,779.32
434.22
272.64
272.64
9,891.84
9,891.84
7,913.32
5,743.84
669.48
1,500.00
347,178.19
53,062.40
84,808.44
201,600.00
3,337.00
1,463.70
2,906.65
6,117.31
EXP. TECNICO
MODIF. S/,
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,117.31
1,175,104.78
1,175,104.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,023.04
4,208.02
2,815.02
5,242.35
27.92
157.66
28.57
156.62
EXP. TECNICO
MODIF. S/,
320.65
539.08
837.77
3,174.08
7,642.23
2,882.75
132.40
493.50
82.19
852.68
900.93
274.03
35.38
44.69
16.19
25.38
25.38
4,759.48
87.80
327.19
565.45
3,724.25
54.79
2,035.57
254.93
573.57
396.65
127.00
683.42
12,839.66
322.97
1,203.11
2,080.00
1,077.41
6,016.83
2,139.34
500.00
500.00
0.00
2,816.28
240.84
29.55
115.53
EXP. TECNICO
MODIF. S/,
95.76
1,293.75
279.38
155.91
222.34
16.77
224.92
142.24
252.19
1,281.69
1,281.69
0.00
4,814.11
4,814.11
0.00
19,853.49
75.00
22.80
52.20
474.06
180.49
146.79
146.78
1,281.44
145.68
774.70
229.07
131.99
8,010.19
735.48
528.64
197.19
9.65
2,475.95
745.27
1,240.90
482.87
6.91
1,905.35
564.76
535.50
795.60
9.49
EXP. TECNICO
MODIF. S/,
2,893.41
1,166.52
961.34
752.20
13.35
8,536.95
1,425.00
1,425.00
2,933.27
397.63
567.04
466.03
798.00
257.82
319.05
127.70
482.13
482.13
987.76
148.40
224.45
546.83
68.08
651.51
171.91
178.07
65.53
78.33
39.12
118.55
1,172.40
606.00
238.80
327.60
106.64
21.66
21.66
84.98
84.98
778.24
778.24
1,475.85
372.28
EXP. TECNICO
MODIF. S/,
147.36
166.80
58.12
1,103.57
430.37
673.20
0.00
13,678.00
151.88
46.17
105.71
325.77
88.52
91.23
146.02
1,186.57
768.49
159.32
164.48
94.28
2,499.40
735.48
528.64
197.19
9.65
1,622.51
816.95
287.29
510.95
7.32
141.41
33.50
48.05
59.30
0.56
2,016.25
2,016.25
893.62
893.62
676.04
676.04
107.24
49.12
EXP. TECNICO
MODIF. S/,
58.12
430.37
430.37
5,390.86
5,390.86
1,252,766.23
PRESUPUESTO PIP
VIABLE
ITEM Descripcin
Und.
MetrPrecio (S/.) Parcial (S/.)
01.06 PISOS
01.06.01 PISO DE TERRAZO m2
### 66.71 9,751.00
ALIMENTADOR TG m
### 186.32 1,490.56
ML 16.00 78.42
ML 50.75 52.13
m3 0.89 356.60
m2 1.76 44.23
m2 197.19 9.70
m 60.50 2.59
m3 24.20 20.11
m 60.50 16.68
m 60.50 8.64
m3 55.23
m3 26.00
5.76
m2
10.52
m2
69,224.49 10,696.15 69,224.49
16,346.27 1,496.80 16,346.27
m3 2.88
kg 78.87
0.00
m3 1.83
m2 19.69
METRADOS METRADOS
kg 308.86
0.00
m3 2.04
m2 12.46
kg 353.47
0.00
m3 0.32
m2 4.62
kg 14.26
0.00
0.00
m3 4.21
kg 92.34
0.00
kg 308.86
m2 6.32
m3 0.79
0.00
m3 1.51
m2 7.55
kg 184.25
0.00
m3 0.32
m2 4.62
kg 14.26
0.00
kg 0.65
m2 10.60
m3 234.52
0.00
m3 2.10
m2 11.73
kg 303.47
0.00
und 4.00
und 2.00
und 2.00
19,098.70 8,023.42 19,098.70
ML 69.98
0.00
0.00
25.19
m2
0.00
0.00
0.00
0.00
0.00
und 1.00
und 1.00
und 1.00
und 1.00
m2 11.24
ML 56.00
0.00
0.00
0.00
pza 16.00
pza 32.00
METRADOS METRADOS
0.00
0.00
m 12.00
ML 11.00
ML 11.00
0.00
pto 12.00
ML 86.00
ML 42.00
und 4.00
und 4.00
und 4.00
4.00
pza
und 2.00
pza 4.00
und 2.00
0.00
0.00
m 12.00
ML 12.00
ML 11.46
0.00
pto 10.00
ML 54.95
und 2.00
und 2.00
und 4.00
pza 2.00
0.00
0.00
GLB 1.00
0.00
GLB 1.00
1.00
GLB
46,264.89 0.00 46,264.89
4,067.01 0.00 4,067.01
2.00
pto
2.00
pto
8.00
pto
4.00
pto
1.00
pto
1.00
pto
METRADOS METRADOS
1.00
pto
2.00
pto
0.00
1.00
EQ
8.00
m
1.00
GLB
2.00
pto
0.00
1.00
GLB
1.00
und
10.00
und
35.00
EQ
3,900.32 3,900.32
1,254.72 1,254.72
2,645.60 2,645.60
395.21 395.21
317.37 317.37
77.84 77.84
1,912.74 1,912.74
1,912.74 1,912.74
2,175.22 2,175.22
156.70 156.70
486.66 486.66
1,009.14 1,009.14
522.72 522.72
EXPEDIENTE
METRADOS METRADOS EXPEDIENTE TECNICO
TECNICO
ADICIONALES DEDUCTIVOS APROBADO PPTO.
MODIFICADO PIP. VIABLE
ADICIONA
S/.
MONTO DE L S/.
EJECUTAD
UND CANT. UND CANT. UND CANT. INVERSION
O S/.
S/.
164.22
299.93
245,414.32 58,781.75 10,696.15
0.00 14,849.46 1,496.80
kg 286.92 kg 0.00 kg 1,486.44 0.00 5,457.82 5457.82 1,305.49
m2 6.24 m2 0.00 m2 60.20 0.00 1,654.41 1654.41 191.32
m3 0.00 m3 0.00 m3 14.35 0.00 7,737.23 7737.23 0.00
78,663.82 32,857.00 1,175.93
kg 192.06 kg 0.00 kg 1,809.54 25,450.17 7,408.06 7408.06 879.63
m2 9.66 m2 0.00 m2 57.13 5,938.80 1,455.43 1455.43 296.30
m3 0.00 m3 0.47 m3 44.03 47,274.85 23,993.51 23993.51 0.00
11,077.71
2,137.14
1,574.01
563.13
4,179.87
1,000.15
974.46
EJECUCION NO REGISTRADA METRADOS EJECUCION NO REGISTRADA
EXPEDIENTE
METRADOS METRADOS EXPEDIENTE TECNICO
TECNICO
ADICIONALES DEDUCTIVOS APROBADO PPTO.
MODIFICADO PIP. VIABLE
ADICIONA
S/.
MONTO DE L S/.
EJECUTAD
UND CANT. UND CANT. UND CANT. INVERSION
O S/.
S/.
2,205.26
4,255.35
1,114.92
616.65
2,523.78
505.35
174.89
228.64
101.82
148,852.79
2,960.20
2,300.89
659.31
3,214.29
2,205.26
577.27
431.76
2,514.46
825.26
373.65
1,315.55
505.35
174.89
228.64
101.82
128,701.45
4.64
524.59
128,172.22
4,137.04
1,185.05
785.21
2,166.78
6,820.00
120.00
2,700.00
4,000.00
0.00 11,075.29 8,023.42
kg 293.25 kg 0.00 kg 659.25 0.00 1,676.28 1676.28 1,343.09
m2 29.00 m2 0.00 m2 117.00 0.00 1,985.28 1985.28 654.24
m3 11.18 m3 0.00 m3 24.93 0.00 7,413.73 7413.73 6,026.09
72,077.35
5,656.51 30,831.93 3,693.12
EJECUCION NO REGISTRADA METRADOS EJECUCION NO REGISTRADA
EXPEDIENTE
METRADOS METRADOS EXPEDIENTE TECNICO
TECNICO
ADICIONALES DEDUCTIVOS APROBADO PPTO.
MODIFICADO PIP. VIABLE
ADICIONA
S/.
MONTO DE L S/.
EJECUTAD
UND CANT. UND CANT. UND CANT. INVERSION
O S/.
S/.
3,317.02
0.00
0.00
0.00
0.00
0.00
18,453.40 10,173.08 158.44
und 0.00 und 0.00 und 1.00 0.00 222.04 222.04 0.00
und 0.00 und 2.00 und 0.00 872.40 5,144.14 5144.14 0.00
m2 1.03 m2 0.00 m2 31.03 0.00 4,614.90 4614.90 158.44
und 0.00 und 0.28 und 1.00 0.00 192.00 192.00 0.00
2,536.20
1,236.20
1,236.20
5,036.20
7,536.20
1,371.50 32.58 0.00
m2 0.00 m2 0.00 m2 2.28 0.00 32.58 32.58 0.00
481.38
236.60
653.52
8,768.45
1,672.80
1,672.80
1,114.08
558.72
EJECUCION NO REGISTRADA METRADOS EJECUCION NO REGISTRADA
EXPEDIENTE
METRADOS METRADOS EXPEDIENTE TECNICO
TECNICO
ADICIONALES DEDUCTIVOS APROBADO PPTO.
MODIFICADO PIP. VIABLE
ADICIONA
S/.
MONTO DE L S/.
EJECUTAD
UND CANT. UND CANT. UND CANT. INVERSION
O S/.
S/.
4,877.50
260.60
45.00
168.52
47.08
4,616.90
751.80
2,225.68
913.08
68.80
68.80
108.12
108.12
46.04
166.16
160.30
2,218.15
195.45
45.00
101.40
49.05
2,022.70
842.30
883.60
35.86
39.86
99.28
121.80
0.00
0.00
6,224.79 111,144.28 0.00 0.00
1,178.58
5,046.21
197,324.74
7,000.00
190,324.74
0.00 46,264.89 0.00
0.00 4,067.01 0.00
ML 0.00 ML 0.00 ML 25.27 0.00 564.28 564.28 0.00
und 0.00 und 0.00 und 1.00 0.00 39.52 39.52 0.00
und 0.00 und 0.00 und 6.00 0.00 159.12 159.12 0.00
pza 0.00 pza 0.00 pza 2.00 0.00 317.18 317.18 0.00
EJECUCION NO REGISTRADA METRADOS EJECUCION NO REGISTRADA
EXPEDIENTE
METRADOS METRADOS EXPEDIENTE TECNICO
TECNICO
ADICIONALES DEDUCTIVOS APROBADO PPTO.
MODIFICADO PIP. VIABLE
ADICIONA
S/.
MONTO DE L S/.
EJECUTAD
UND CANT. UND CANT. UND CANT. INVERSION
O S/.
S/.
216,872.06
2,329.30
176.68
175.08
1,124.64
268.20
76.45
141.96
EJECUCION NO REGISTRADA METRADOS EJECUCION NO REGISTRADA
EXPEDIENTE
METRADOS METRADOS EXPEDIENTE TECNICO
TECNICO
ADICIONALES DEDUCTIVOS APROBADO PPTO.
MODIFICADO PIP. VIABLE
ADICIONA
S/.
MONTO DE L S/.
EJECUTAD
UND CANT. UND CANT. UND CANT. INVERSION
O S/.
S/.
127.07
239.22
3,121.00
582.47
1,490.56
905.21
142.76
211,421.76
200,000.00
1,619.16
1,600.00
8,202.60
0.00
0.00 3,900.32
ML 16.00 ML 16.00 0.00 1,254.72
ML 50.75 ML 50.75 0.00 2,645.60
0.00 395.21
m3 0.89 m3 0.89 0.00 317.37
m2 1.76 m2 1.76 0.00 77.84
0.00 1,912.74
m2 197.19 m2 197.19 0.00 1,912.74
0.00 2,175.22
m 60.50 m 60.50 0.00 156.70
m3 24.20 m3 24.20 0.00 486.66
m 60.50 m 60.50 0.00 1,009.14
m 60.50 m 60.50 0.00 522.72
211,590.28 312,026.52 296,850.64 30,813.03
EJECUCION NO REGISTRADA
0.00 1,135.41
0.00 560.95
0.00 574.46
0.00 27,013.19
0.00 1,850.62
0.00 3,246.59
0.00 706.94
0.00 3,078.52
0.00 1,844.82
0.00 1,124.54
0.00 2,502.37
0.00 1,904.57
0.00 1,169.82
0.00 3,221.74
0.00 6,362.68
1,333.80 19,860.74
1,333.80 3,733.93
0.00 4,792.42
0.00 11,334.40
253.41 69,224.49
0.00 16,346.27
0.00 6,763.30
0.00 1,845.73
0.00 7,737.23
253.41 33,779.52
0.00 8,287.69
0.00 1,751.73
253.41 23,740.10
EJECUCION NO REGISTRADA
0.00 19,098.70
0.00 3,019.37
0.00 2,639.52
0.00 13,439.82
0.00 34,525.06
EJECUCION NO REGISTRADA
0.00 10,161.18
0.00 10,161.18
0.00 2,064.68
0.00 1,379.89
0.00 6,507.32
0.00 4,250.81
0.00 31,652.07
0.00 19,349.00
0.00 778.14
0.00 11,524.93
5,186.14 5,145.38
0.00 222.04
5,144.14 0.00
0.00 4,773.34
42.00 150.00
0.00 32.58
0.00 32.58
EJECUCION NO REGISTRADA
0.00 111,144.28
0.00 46,264.89
0.00 4,067.01
0.00 564.28
0.00 39.52
0.00 159.12
0.00 317.18
EJECUCION NO REGISTRADA
0.00 80.86
0.00 2,906.05
0.00 30,670.51
0.00 690.31
0.00 143.26
0.00 107.24
0.00 10,720.84
0.00 8,348.94
0.00 1,605.78
0.00 1,070.50
0.00 832.54
0.00 193.60
0.00 6,957.50
0.00 11,527.37
0.00 568.22
0.00 77.14
0.00 1,189.44
0.00 3,806.21
0.00 159.36
0.00 5,727.00
0.00 64,879.39
0.00 30,674.12
0.00 20,845.96
0.00 6,081.98
0.00 2,427.33
0.00 4,850.00
0.00 11,000.00
0.00 11,000.00
0.00 16,949.50
0.00 16,949.50
0.00 16,949.50
EJECUCION NO REGISTRADA
0.00 3,900.32
0.00 1,254.72
0.00 2,645.60
0.00 395.21
0.00 317.37
0.00 77.84
0.00 1,912.74
0.00 1,912.74
0.00 2,175.22
0.00 156.70
0.00 486.66
0.00 1,009.14
0.00 522.72
6,773.35 336,066.19
PRESUPUESTO
ITEM Descripcin
Metrado Precio (S/.)
01 ATRIO DE INGRESO
ESTRUCTURAS
01.04.05 PLACAS
01.04.06 ACERO DE REFUERZO Fy=4200 Kg/cm2 215.00 4.58
PRESUPUESTO
ITEM Descripcin
Metrado Precio (S/.)
01.07 CIELORRASOS
01.07.01 CIELORRASO EN INTERIORES CON MEZCLA DE CEMENTO -ARENA 27.00 27.90
01.08 PISOS Y PAVIMENTOS
01.08.01 EMPEDRADO DC/PIEDRA MEDIANA 6" 27.00 15.86
01.08.02 FALSO PISO DE 4" DE CONCRETO 1:10 27.00 37.51
01.08.03 PISO CERAMICO ANTIDESLIZANTE 0.30 X 0.30 m. 27.00 77.48
ZOCALOS Y CONTRAZOCALOS
ZOCALO DE CERAMICO 0.25X0.40 cm
01.11 CERRAJERIA
01.11.01 BISAGRAS
01.11.02 BISAGRA ALUMINIZADA CAPUCHINA DE 4" PARA PUERTA 3.00 7.15
01.11.03 CERRADURAS
01.11.03.01 CERRADURA CON MANIJAS A AMBOS LADOS 1.00 59.41
01.12 VIDRIOS, CRISTALES Y SIMILARES
01.12.01 VIDRIO INCOLORO 6 mm C/SISTEMA CORREDISO EN VENTANAS 0.90 178.52
ESPEJOS
VIDRIO INCOLORO 6 mm C/SISTEMA CORREDISO EN VENTANAS
01.13 PINTURA
01.13.01 PINTURA EN CIELO RASO CON LATEX LAVABLE 27.00 11.51
01.13.02 PINTURA LATEX PREMIUM SUPERMATE EN MUROS EXTERIORES 63.98 12.28
PRESUPUESTO
ITEM Descripcin
Metrado Precio (S/.)
02 MURO PERIMETRICO
02.01 TRABAJOS PRELIMINARES
02.01.01 LIMPIEZA DE TERRENO MANUAL 116.32 1.66
02.01.02 TRAZO, NIVELES Y REPLANTEO 116.32 1.70
02.02 MOVIMIENTO DE TIERRAS
02.02.01 TRAZO NIVELES Y REPLANTEO DURANTE EL PROCESO 1.00 5,286.36
02.02.02 EXCAVACION MANUAL DE ZANJAS PARA ZAPATAS 13.00 23.89
02.02.03 EXCAVACION PARA CIMIENTOS CORRIDOS 34.90 23.89
02.02.04 NIVELACION INTERIOR Y APISONADO CON COMPACTADO MANUAL 34.90 4.11
02.02.05 ELIMINACION DE MATERIAL EXCEDENTE EN CARRETILLA 45.36 23.89
02.03 OBRAS DE CONCRETO SIMPLE
PRESUPUESTO
ITEM Descripcin
Metrado Precio (S/.)
5.01.02.01.01 ACERO f'y = 4200 kg/cm2, G 60 TRABAJADO PARA MUROS RECT 300.32 5.92
5.01.03 ARQUITECTURA
5.01.04 OTROS
261,051.92
214,929.59 214,929.59
53,259.84 53,259.84
8,696.64 8,696.64
542.45 542.45
542.45 14.40 542.45
4,082.17 4,082.17
4,082.17 4,082.17
1,777.89 300.32 1,777.89
981.75 21.00 981.75
1,322.53 2.45 1,322.53
2,819.25 2,819.25
2,819.25 2,819.25
2,776.30 31.24 2,776.30
42.95 4.41 42.95
1,252.77 1,252.77
477.57 1.00 477.57
275.20 1.00 275.20
500.00 1.00 500.00
44,563.20 44,563.20
33,792.00 33,792.00
1,149.06 1,149.06
1,149.06 107.59 1,149.06
32,642.94 32,642.94
25,666.90 70.00 25,666.90
2,186.33 279.94 2,186.33
2,162.02 52.90 2,162.02
148.47 19.01 148.47
1,452.09 100.56 1,452.09
847.87 60.09 847.87
179.26 8.33 179.26
10,771.20 10,771.20
10,771.20 32.00 10,771.20
EXPEDIENTE TECNICO
METRADOS DEDUCTIVOS
MODIFICADO
PIP. VIABLE
S/.
UND CANT. UND CANT.
0
74896.36
224.48
m2 0.00 m2 21.00 66.98
m2 0.00 m2 21.00 157.5
7526.02
mes 0.00 mes 1.00 157.5
m3 0.00 m3 14.64 3497.45
m3 0.00 m3 7.83 695.96
m3 0.00 m3 10.55 53.26
m3 0.00 m3 29.21 0
10.17
87.78
251.28
2772.62
38846.89
m3 0.00 m3 6.62 16951.56
m2 0.00 m2 5.22 1569.52
m2 0.00 m2 5.22 15025.56
m3 0.00 m3 0.39 5300.25
28298.97
5839.07
m3 0.00 m3 1.73 4722.02
kg 0.00 kg 55.08 1117.05
m3 0.00 m3 1.73 0
14680.83
kg 0.00 kg 202.86 5800.96
m2 0.00 m2 18.00 4485.77
m3 0.00 m3 1.13 4394.1
m3 0.00 m3 1.13 0
6322.02
m3 0.00 m3 1.10 2595.83
m2 0.00 m2 7.56 1071.04
kg 0.00 kg 205.56 2655.15
m3 0.00 m3 1.10 0
1457.05
m2 0.00 m2 27.00 256.36
kg 0.00 kg 261.00 244.62
m3 0.00 m3 3.24 498.79
m3 0.00 m3 3.24 0
457.28
0 0.00 0 0.00 0
kg 0.00 kg 284.22 0
EJECUCION NO REGISTRADA METRADOS
EXPEDIENTE TECNICO
METRADOS DEDUCTIVOS
MODIFICADO
PIP. VIABLE
S/.
UND CANT. UND CANT.
m2 0.00 m2 12.24 0
m3 0.00 m3 3.17 0
85726.69
24930.61
m2 0.00 m2 36.28 24930.61
35640.79
m2 0.00 m2 72.56 0
m2 0.00 m2 72.56 11777.95
m2 0.00 m2 18.00 2729.17
m2 0.00 m2 7.56 370.92
ML 0.00 ML 34.20 58.14
4575.89
16128.72
0
m2 0.00 m2 27.00 0
578.57
m2 0.00 m2 69.21 0
m2 0.00 m2 69.21 243.38
m2 23.76 m2 3.24 335.19
139.51
139.51
0
0
1304.08
m2 0.00 m2 2.70 1304.08
3944.07
m2 0.90 m2 0.00 0
m2 0.00 m2 5.40 1097.14
719.93
2127
0
51.36
0 0.00 0 0.00 0
pza 0.00 pza 3.00 51.36
0 0.00 0 0.00 252.7
pza 0.00 pza 1.00 252.7
630.15
m2 0.90 m2 0.90 0
114.38
515.77
17681.98
m2 0.00 m2 27.00 168.14
m2 0.00 m2 72.56 8087.41
EJECUCION NO REGISTRADA METRADOS
EXPEDIENTE TECNICO
METRADOS DEDUCTIVOS
MODIFICADO
PIP. VIABLE
S/.
UND CANT. UND CANT.
m2 0.00 m2 5.40 0
1907.97
7518.46
572.87
47.72
ML 0.90 ML 5.40 525.15
0
0
0
0
0
5237.09
4010.81
pto 0.00 pto 7.00 88.34
pto 6.00 pto 0.00 1050.48
pto 0.00 pto 2.00 0
pto 1.00 pto 1.00 567.84
127.07
1124.64
268.2
305.8
478.44
1226.28
EQ 2.00 EQ 1.00 468.72
EQ 0.00 EQ 5.00 757.56
0
0
0
0
0
0
0
0
0
m2 0.00 m2 150.00 0
m2 0.00 m2 150.00 0
0
mes 0.50 mes 0.50 0
m3 0.00 m3 24.19 0
m3 0.00 m3 36.00 0
m2 0.00 m2 36.00 0
m3 0.00 m3 46.80 0
0
EJECUCION NO REGISTRADA METRADOS
EXPEDIENTE TECNICO
METRADOS DEDUCTIVOS
MODIFICADO
PIP. VIABLE
S/.
UND CANT. UND CANT.
m2 0.00 m2 36.00 0
m2 0.00 m2 130.00 0
m3 0.00 m3 64.80 0
m2 0.00 m2 42.00 0
m3 0.00 m3 4.20 0
0
0
m3 0.00 m3 6.05 0
kg 0.00 kg 238.68 0
m3 0.00 m3 6.05 0
0
kg 0.00 kg 790.56 0
m2 0.00 m2 82.40 0
m3 0.00 m3 4.12 0
m3 0.00 m3 4.12 0
0
m3 0.00 m3 11.28 0
m2 0.00 m2 144.00 0
kg 0.00 kg 980.10 0
m3 0.00 m3 11.28 0
0
m2 0.00 m2 178.77 0
0
m2 0.00 m2 269.34 0
m2 0.00 m2 35.07 0
m2 0.00 m2 144.00 0
m2 0.00 m2 75.00 0
0
m2 0.00 m2 78.57 0
0
pto 0.00 pto 32.00 0
pto 5.00 pto 0.00 0
pto 0.00 pto 1.00 0
0
0
m2 0.00 m2 210.00 0
m2 0.00 m2 210.00 0
0
mes 0.00 mes 1.00 0
m3 0.00 m3 305.76 0
m2 0.00 m2 117.60 0
m3 0.00 m3 397.49 0
m3 0.00 m3 258.72 0
EJECUCION NO REGISTRADA METRADOS
EXPEDIENTE TECNICO
METRADOS DEDUCTIVOS
MODIFICADO
PIP. VIABLE
S/.
UND CANT. UND CANT.
0
m2 105.00 m2 0.00 0
m2 59.60 m2 0.00 0
m3 35.80 m3 0.00 0
m3 35.80 m3 0.00 0
0
m3 4.80 m3 60.80 0
m2 0.00 m2 254.10 0
kg 0.00 kg 2,777.04 0
m3 4.80 m3 60.80 0
0
0
m2 629.66 m2 0.00 0
m2 629.66 m2 0.00 0
m2 32.04 m2 0.00 0
m2 256.81 m2 0.00 0
0
m 82.71 m 0.00 0
ML 82.71 ML 0.00 0
m2 33.08 m2 0.00 0
m3 6.20 m3 0.00 0
m 4.14 m 0.00 0
m 82.71 m 0.00 0
m3 4.84 m3 0.00 0
0
m2 162.34 m2 0.00 0
m2 162.34 m2 0.00 0
m2 162.34 m2 0.00 0
m3 12.99 m3 0.00 0
m 25.20 m 0.00 0
m2 162.34 m2 0.00 0
m3 16.88 m3 0.00 0
0
ML 47.04 ML 0.00 0
m 47.04 m 0.00 0
m 47.04 m 0.00 0
m 47.04 m 0.00 0
und 6.00 und 0.00 0
und 18.00 und 0.00 0
0
m2 181.20 m2 0.00 0
und 23.00 und 0.00 0
0
EJECUCION NO REGISTRADA METRADOS
EXPEDIENTE TECNICO
METRADOS DEDUCTIVOS
MODIFICADO
PIP. VIABLE
S/.
UND CANT. UND CANT.
m2 35.00 m2 0.00 0
und 4.00 und 0.00 0
0
0
0
0
m2 14.40
0
0
kg 300.32 0
m2 21.00 0
m3 2.45 0
0
0
m2 31.24 0
m2 4.41 0
0
GLB 1.00 0
UND 1.00
0
0
M2 107.59
0
M2 70.00 0
m2 279.94 0
m2 52.90 0
m2 19.01 0
m2 100.56 0
m2 60.09 0
m2 8.33 0
0.00 0
EQ 32.00 0
165,860.14
EJECUCION NO REGISTRADA
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
EXP. TECNICO
ADICIONAL DEDUCTIVO
MODIF. S/,
MONTO DE EJECUTADO S/. S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
EXP. TECNICO
ADICIONAL DEDUCTIVO
MODIF. S/,
MONTO DE EJECUTADO S/. S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
EXP. TECNICO
ADICIONAL DEDUCTIVO
MODIF. S/,
MONTO DE EJECUTADO S/. S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
EXP. TECNICO
ADICIONAL DEDUCTIVO
MODIF. S/,
MONTO DE EJECUTADO S/. S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
EXP. TECNICO
ADICIONAL DEDUCTIVO
MODIF. S/,
MONTO DE EJECUTADO S/. S/.
INVERSION S/. S/.
EXPEDIENTE TECNICO
APROBADO PPTO. PPTO.
EXP. TECNICO
ADICIONAL DEDUCTIVO
MODIF. S/,
MONTO DE EJECUTADO S/. S/.
INVERSION S/. S/.
53,259.84 53,259.84
8,696.64 8,696.64
542.45
542.45
4,082.17 4,082.17
4,082.17 4,082.17
1,777.89 1,777.89
981.75 981.75
1,322.53 1,322.53
2,819.25 2,819.25
2,819.25 2,819.25
2,776.30 2,776.30
42.95 42.95
1,252.77 1,252.77
477.57 477.57
44,563.20 44,563.20
33,792.00 33,792.00
1,149.06 1,149.06
1,149.06 1,149.06
32,642.94 32,642.94
25,666.90 25,666.90
2,186.33 2,186.33
2,162.02 2,162.02
148.47 148.47
1,452.09 1,452.09
847.87 847.87
179.26 179.26
10,771.20 10,771.20
10,771.20 10,771.20
261,051.93 194,707.84 73,481.59 66,344.07 268,189.43
ITEM Descripcin PRESUPUESTO PIP VIABLE
Und.
Metrado Precio (S/.)
01 VESTUARIOS Y COMEDOR
01.01 OBRAS PROVISIONALES
01.01.01 CONSTRUCCIONES PROVICIONALES (OFICINA, ALMACEN Y GUARDIANIA)
01.01.02 CERCO PROVISIONAL DE OBRA
01.01.03 CARTEL DE IDENTIFICACION DE LA OBRA
01.01.04 INSTALACION PROVISIONAL DE AGUA
01.01.05 INSTALACION PROVISIONAL DE DESAGUE
01.01.06 INSTALACION PROVISIONAL SUMINISTRO TRIFASICO DE ENERGIA ELECTRICA
01.02 TRABAJOS PRELIMINARES
01.02.01 LIMPIEZA DE TERRENO MANUAL m2 189.22 1.11
01.04.04 CONCRETO 1:8 +25% P.M. PARA SOBRECIMIENTOS DE 0.15 M m3 11.25 324.77
Und.
Metrado Precio (S/.)
01.05.03 COLUMNAS
01.05.03.01 ACERO f'y = 4200 kg/cm2, G 60 EN COLUMNAS kg 1,612.00 7.14
01.05.05.02 PLASTOFORMO 0.30 X0.15 X3.00 PARA LOSA ALIJERADA und 186.00 14.29
01.06.04.03 TARRAJEO PRIMARIO EN EXTERIORES CEMENTO ARENA E=1.5 CM MEZCLAm2 341.02 41.98
01.06.05 CIELORRASOS
01.06.05.01 CIELO RASO ENLUCIDO CON YESO m2 426.00 41.87
Und.
Metrado Precio (S/.)
01.09 CERRAJERIA
01.09.01 BISAGRA ALUMINIZADA CAPUCHINA DE 4" PARA PUERTA pza 20.00 7.08
01.10 CERRADURAS
01.10.01 CERRADURA PARA PUERTA BAO SEG. INT. PER. pza 4.00 66.35
01.11 PINTURA
01.11.01 PINTURA LATEX PREMIUM SUPERMATE EN MUROS INTERIORES m2 323.50 20.74
01.12.01.02 URINARIO ACADEMY BLANCO TUBO BRONCE CROMADO Y TRAMPA INCO pza 3.00 189.00
01.12.01.04 LAVATORIO DE PARED INC. GRIFERIA MODELO MALIBU pza 4.00 257.28
Und.
Metrado Precio (S/.)
SISTEMA GENERAL DE DESAGUE
01.12.04.02 SALIDA DE PVC SAL PARA DESAGUE DE 2" pto 62.00 62.65
01.12.04.05 SUM. E INST. DE CODO 4"x45 PVC AL-P, P/DESAGUE und 22.00 17.20
01.12.04.10 SUM. E INST. DE YEE 4" PVC SAL-P, P/DESAGUE und 45.00 27.03
01.12.04.11 SUM. E INST. DE YEE CON REDUCCION DE 4"x2" PVC SAL-P, P/DESAGUE pza 16.00 27.03
01.12.04.12 SUM. E INST. DE YEE 2" PVC SAL-P, P/DESAGUE und 4.00 23.02
01.12.05.02.02 SUMINISTRO E INSTALACIN TUBERIA DE 1/2" PVC SAP C-10 ML 118.40 16.08
01.12.05.02.03 SUM. E INST. DE CODO DE1/2"x90 PVC SAP und 42.00 17.93
01.12.05.02.05 SUM. E INST. DE TEE DE 1/2"x1/2" PVC SAP und 42.00 24.82
01.13.01.02 SALIDA DE PARED C/TUB SEL 3/4" CABLE TW 14 CAJAS LIVIANAS pto 2.00 87.54
01.13.01.03 SALIDA P/ALUMBRADO EN EXT. C/TUB PVC SEL 3/4" CABLE TW14 CAJA LIV pto 8.00 140.58
01.13.01.04 SALIDA PARA INTERRUPTOR SIMPLE C/TUB. PVC SEL 3/4" CABLE TWG 14 C pto 31.00 67.05
ITEM Descripcin PRESUPUESTO PIP VIABLE
Und.
Metrado Precio (S/.)
01.13.01.05 SALIDA PARA INTERRUPTOR DOBLE C/TUB. PVC SEL 3/4" CABLE TWG14 CApto 26.00 76.45
01.13.01.07 SALIDA P/TOMACO. BIPOLAR SIMPLE TUB PVC SEL CABLE TW 12 CAJA LIV. pto 16.00 127.07
SALIDA DE TOMACORRIENTE SIMPLE P/LUZ DE EMERGENCIA pto 4.00 119.61
01.13.02.03 CAJA MATALICA CUADRADA DE PASE DE 300X300X100 mm. GLB 1.00 905.21
CAJA MATALICA CUADRADA DE PASE DE 300X300X100 mm. pto 2.00 71.38
01.13.03.02 ARTEFACTO TIPO SPOT CIRCULAR SIMILAR A MOD. FCN/250 2X18W EQ 24.00 189.39
Und.
Metrado Precio (S/.)
Und.
Metrado Precio (S/.)
m2 20.87 29.600
m2 7.28 29.60
m 79.20 48.99
m2 6.53 78.23
m 110.87 18.21
m2 670.30 9.74
m2 270.99 9.70
ML 39.60 6.06
m2 7.77 33.57
kg 245.82 4.71
m2 37.46 51.95
m3 4.04 412.55
m3 4.04 3.52
kg 35.07 4.71
m2 4.45 51.95
m3 0.66 412.55
m3 0.66 3.52
ML 20.00 36.89
ML 22.00 44.33
ML 10.80 81.83
m3 0.43 280.56
m2 6.65 4.41
m2 6.65 6.26
m3 1.00 431.35
m2 1.00 1.25
m2 74.23 7.81
m2 47.69 34.88
m3 14.51 356.60
m2 32.28 1.14
m2 32.28 2.61
m3 23.88 4.64
m2 23.88 2.65
m3 31.05 20.41
m3 19.82 21.00
m2 23.88 18.44
m2 55.95 31.27
m3 46.11 356.60
m3 46.11 8.04
m3 23.76 356.60
17433.97 17433.97
16640.33 16640.33
617.75 20.87 617.75
215.49 7.28 215.49
3880.01 79.20 3880.01
510.84 6.53 510.84
2018.94 110.87 2018.94
6528.72 670.30 6528.72
2628.60 270.99 2628.60
239.98 39.60 239.98
532.80 532.80
532.80 6.00 532.80
260.84 260.84
260.84 7.77 260.84
4784.78 4784.78
4784.78 4784.78
4784.78 4784.78
1157.81 245.82 1157.81
1946.05 37.46 1946.05
1666.70 4.04 1666.70
14.22 4.04 14.22
670.96 670.96
670.96 670.96
670.96 670.96
120.64 120.64
579.74 579.74
579.74 74.23 579.74
1663.43 1663.43
1663.43 47.69 1663.43
5174.27 5174.27
5174.27 14.51 5174.27
28821.36 28821.36
121.05 121.05
36.80 32.28 36.80
84.25 32.28 84.25
1224.03 1224.03
110.80 23.88 110.80
63.28 23.88 63.28
633.73 31.05 633.73
416.22 19.82 416.22
19003.46 19003.46
440.35 23.88 440.35
1749.56 55.95 1749.56
16442.83 46.11 16442.83
370.72 46.11 370.72
8472.82 8472.82
8472.82 23.76 8472.82
782,259.37 58,903.33 63272.42 845531.77
EJECUCION NO REGISTRADA
METRADOS
0.00 15,469.04
0.00 438.39 1,605.60 1605.60
0.00 0.00 m 75.13 72.83 178.80 178.80
0.00 0.00 ML 75.13 297.51 890.40 890.40
0.00 0.00 ML 75.13 68.05 536.40 0.00
0.00 15,030.65 6,422.18 6422.18
0.00 1.00 pto 7.00 629.52 747.28 747.28
0.00 0.00 pto 27.00 3,884.30 1,233.54 1233.54
0.00 12.50 ML 12.50 2,225.68 1,100.50 1100.50
0.00 0.00 ML 79.12 2,695.76 826.70 826.70
0.00 0.00 und 8.00 378.40 85.20 85.20
0.00 0.00 pza 52.00 0.00 625.04 625.04
0.00 0.00 pza 3.00 0.00 117.06 117.06
0.00 0.00 pza 5.00 0.00 195.10 195.10
0.00 0.00 und 6.00 412.80 84.90 84.90
0.00 0.00 und 1.00 1,216.35 24.08 24.08
0.00 0.00 pza 7.00 432.48 161.56 161.56
0.00 0.00 und 16.00 92.08 184.86 184.86
0.00 0.00 pza 2.00 498.48 52.58 52.58
0.00 0.00 und 14.00 2,564.80 983.78 0.00
0.00 6,928.52 3,854.04 0.00
0.00 195.45 508.80 508.80
0.00 0.00 m 30.00 45.00 89.40 89.40
0.00 0.00 ML 30.00 101.40 151.20 151.20
0.00 0.00 ML 30.00 49.05 268.20 0.00
0.00 6,733.07 3,345.24 3345.24
0.00 0.00 pto 24.00 2,189.98 1,420.80 1420.80
0.00 0.00 ML 36.41 1,903.87 754.20 754.20
0.00 0.00 und 20.00 753.06 289.00 289.00
0.00 0.00 und 24.00 478.32 466.80 466.80
0.00 0.00 und 22.00 1,042.44 216.48 216.48
0.00 0.00 pza 4.00 365.40 197.96 0.00
0.00 733.43 2,383.10 0.00
0.00 733.43 2,383.10 2383.10
0.00 8.00 ML 0.00 256.13 557.92 557.92
0.00 0.00 ML 26.50 356.64 1,703.50 1703.50
0.00 4.00 und 2.00 120.66 121.68 0.00
0.00 35,930.79 43,253.73 0.00
0.00 11,007.23 6,262.78 6262.78
0.00 5.00 pto 49.00 2,561.86 2,612.52 2612.52
0.00 4.00 pto 0.00 175.08 193.52 193.52
0.00 0.00 pto 20.00 1,124.64 387.04 387.04
0.00 0.00 pto 52.00 2,078.55 745.94 745.94
EJECUCION NO REGISTRADA
METRADOS
0.00
0.00 m3 0.43
0.00
0.00 m2 6.65
0.00 m2 6.65
0.00 m3 1.00
0.00 m2 1.00
0.00
0.00
0.00 m2 74.23
0.00
0.00 m2 47.69
0.00
0.00 m3 14.51
0.00
0.00
0.00 m2 32.28
0.00 m2 32.28
0.00
0.00 m3 23.88
0.00 m2 23.88
0.00 m3 31.05
0.00 m3 19.82
0.00
0.00 m2 23.88
0.00 m2 55.95
0.00 m3 46.11
0.00 m3 46.11
0.00
0.00 m3 23.76
0.00 369,877.67 761,532.81 761,532.81
EJECUCION NO REGISTRADA
PPTO. EXP.
PPTO.
DEDUCTIVO TECNICO
ADICIONAL S/.
S/. MODIF. S/,
PPTO. EXP.
PPTO.
DEDUCTIVO TECNICO
ADICIONAL S/.
S/. MODIF. S/,
PPTO. EXP.
PPTO.
DEDUCTIVO TECNICO
ADICIONAL S/.
S/. MODIF. S/,
PPTO. EXP.
PPTO.
DEDUCTIVO TECNICO
ADICIONAL S/.
S/. MODIF. S/,
PPTO. EXP.
PPTO.
DEDUCTIVO TECNICO
ADICIONAL S/.
S/. MODIF. S/,
PPTO. EXP.
PPTO.
DEDUCTIVO TECNICO
ADICIONAL S/.
S/. MODIF. S/,
PPTO. EXP.
PPTO.
DEDUCTIVO TECNICO
ADICIONAL S/.
S/. MODIF. S/,
Und. Metrado
01.02 SARDINELES
01.02.01 TRAZO NIVELES Y REPLANTEO
01.02.02 EXCAVACION DE ZANJA MANUAL 0.40x0.50m PROMEDIO
01.02.03 ENCOFRADO Y DESENCOFRADO DE SARDINELES
01.02.04 CONCRETO F'C=175KG/CM2
01.02.05 SELLADO DE JUNTAS CON ASFALTO
01.02.06 CURADO DE CONCRETO EN SARDINELES
01.02.07 ELIMINACION DE MATERIAL EXCEDENTE MANUAL
01.03 VEREDAS
01.03.01 TRAZO, NIVELES Y REPLANTEO
01.03.02 NIVELACION Y COMPACTACION DE FONDO DE VEREDAS
01.03.03 EMPEDRADO DC/PIEDRA MEDIANA 6"
01.03.04 CONCRETO F'C= 140 KG/CM2 P/VEREDAS E=0.08 m PASTA C:A 1:2
01.03.05 SELLADO DE JUNTAS CON ASFALTO
ITEM Descripcin PRESUPUESTO PIP VIA
Und. Metrado
01.08 OTROS
01.08.01 SILLAS PLAYERAS TIPO PEREZOSA
C
Und. Metrado
DEMOLICION DE ESTRUCTURAS EXISTENTES m2 88.00
OBRAS DE CONCRETO ARMADO
MACETAS EN CONCRETO ARMADO
ACERO fy= 4200 kg/cm2 kg 53.32
ENCOFRADO Y DESENCOFRADO m2 14.28
CONCRETO F'C= 210 KG/CM2 m3 1.43
ARQUITECTURA
PISOS Y PAVIMENTOS
PISO DE TERRAZO DE E=0.05 M m2 65.00
SARDINELES EXTERIORES m 72.46
VEREDA DE CONCRETO F'C= 175 KG/CM2. m2 247.54
VARIOS, LIMPIEZA, JARDINERIA
LIMPIEZA PERMANENTE DE OBRA GLB 1.00
LIMPIEZA FINAL DE OBRA GLB 1.00
INSTALACIONES ELECTRICAS Y MECANICAS
TABLEROS DE DISTRIBUCION ELECTRICA, ALIMENTADORES Y MEDIDORES DE ENERGIA
01 PARTIDAS NUEVAS
01.01 OBRAS DE CONCRETO ARMADO
01.01.01 MACETEROS LONGITUDINALES EN CONCRETO ARMADO
01.01.01.01 ACERO f'y = 4200 kg/cm2, G 60 EN MACETEROS
01.01.01.02 ENCOFRADO Y DESENCOFRADO DE MACETEROS
01.01.01.03 CONCRETO EN MACETEROS F'C=175KG/CM2
01.01.01.04 CURADO EN MACETEROS
01.02 ARQUITECTURA
01.02.01 REVOQUES Y REVESTIMIENTOS
01.02.01.01 TARRAJEO EN MUROS CON TERRAZO
01.02.01.02 TARRAJEO PRIMARIO CON CEMENTO-ARENA
01.02.02 PINTURA
01.02.02.01 PINTURA EN ESTRUCTURA METALICA TRIBUNAS
01.03 ACONDICIONAMIENTO AREAS PARA TRIBUNAS
01.03.01 OBRAS DE CONCRETO SIMPLE
01.03.01.01 ENCOFRADO Y DESENCOFRADO DE DADOS DE CONCRETO
ITEM Descripcin PRESUPUESTO PIP VIA
Und. Metrado
131,596.54
205.14
337.68
337.68 0
1.11 46.85 m2 100.50 1.66 166.83 100.50 166.83 0.00 0 0.00
3.75 158.29 m2 100.50 1.70 170.85 100.50 170.85 0.00 0 0.00
3,747.91
0.00
3.75 158.29
0.00
4.42 8.84
0.00
40.09 2,334.84
0.00
40.09 1,130.54
0.00
25.36 101.44
0.00
6.98 13.96
0.00
5,996.34
0.00
237.95 5,996.34
0.00
121,647.15
0.00
121,647.15
0.00
7.14 6,160.89
0.00
49.49 19,843.51
0.00
546.53 95,642.75
0.00
36,369.36
0.00
34,408.80
0.00
95.11 7,608.80
0.00
26,800.00 26,800.00
0.00
1,960.56
0.00
11.67 1,960.56
0.00
2,000.00
0.00
2,000.00 2,000.00
0.00
169,965.90
0.00
1,910.52 1899.45 11.07 0.00
m 35.08 3.29 115.41 35.08 115.41 0.00 0 0.00
ML 35.08 5.04 176.80 35.08 176.80 0.00 0 0.00
m2 3.16 34.80 109.97 3.16 109.97 0.00 0 0.00
m3 2.89 503.22 1,454.31 2.89 1454.31 0.00 0 0.00
m 1.50 7.38 11.07 0.00 0.00 1.50 11.07 0.00
m 2.89 0.73 2.11 2.89 2.11 0 0.00
m3 1.71 23.89 40.85 1.71 40.85 0.00 0 0.00
6,948.33 3767.18 3181.14 -0.01
m2 100.50 1.70 170.85 32.58 55.39 67.92 115.46 0.00
m2 100.50 6.16 619.08 32.58 200.69 67.92 418.39 0.00
m2 100.50 15.86 1,593.93 32.58 516.72 67.92 1077.21 0.00
m3 10.05 430.72 4,328.74 6.52 2808.29 3.53 1520.44 -0.01
m 22.00 7.38 162.36 22.00 162.36 0.00 0 0.00
PRESUPUESTO PIP VIABLE PRESUPUESTO PPTO. EJECUTADO DEDUCTIVO
Precio (S/.) Parcial (S/.) Und. Metrado Precio (S/.) Parcial (S/.) Metrado Parcial(S/.) Metrado Parcial(S/.)
14,264.96
4,000.00 4,000.00
5,000.00 5,000.00
489.96 489.96
1,275.00 1,275.00
2,500.00 2,500.00
1,000.00 1,000.00
14,422.72
5,443.20
1.11 1,243.20
3.75 4,200.00
7,110.56
3.75 4,200.00
4.42 548.08
2.09 296.78
6.98 984.18
PRESUPUESTO PIP VIABLE PRESUPUESTO PPTO. EJECUTADO DEDUCTIVO
Precio (S/.) Parcial (S/.) Und. Metrado Precio (S/.) Parcial (S/.) Metrado Parcial(S/.) Metrado Parcial(S/.)
12.29 1,081.52
1,868.96
1,868.96
7.14 380.70
49.49 706.72
546.53 781.54
32,320.63
28,320.63
66.71 4,336.15
41.58 3,012.89
84.72 20,971.59
4,000.00
2,000.00 2,000.00
2,000.00 2,000.00
6,754.84
2,304.34
582.47 582.47
186.32 745.28
905.21 905.21
71.38 71.38
4,450.50
234.36 937.44
189.39 1,893.90
1,619.16 1,619.16
198,208.07
198,208.07 198,208.07
265,971.22
kg 115.03 4.84
m2 28.97 27.08
m3 3.56 503.85
m3 3.56 8.04
m2 14.54 38.08
m2 14.54 17.57
ML 21.60 67.40
m2 14.16 35.34
PRESUPUESTO PIP VIABLE PRESUPUESTO PPTO. EJECUTADO DEDUCTIVO
Precio (S/.) Parcial (S/.) Und. Metrado Precio (S/.) Parcial (S/.) Metrado Parcial(S/.) Metrado Parcial(S/.)
M3 0.53 539.81
m 91.88 2.59
m3 71.06 20.11
M3 57.43 21.00
M4 17.71 15.37
m3 13.62 40.29
ML 32.4 44.33
ML 59.48 109.86
m2 16.26 38.99
kg 130.38 4.69
m3 2.40 503.85
M3 4.37 539.81
m 91.17 2.59
m3 76.30 20.11
M3 65.71 21.00
M3 13.76 15.37
m3 8.37 40.29
ML 91.17 44.33
m2 15.52 38.99
kg 115.03 4.69
m3 2.57 503.85
M3 3.31 539.81
34,660.48 34,660.48
3,163.59 3,163.59
3,163.59 3,163.59
100.00%
100.00% m2 673.95 m2 0.00
100.00% m2 673.95 m2 0.00
kg 115.03
m2 28.97
m3 3.56
m3 3.56
m2 14.54
m2 14.54
ML 21.60
m2 14.16
METRADOS EJECUCION NO REGISTRADA
METRADOS
EXP. TECNICO
METRADOS ADICIONALES DEDUCTIVO
APROBADO
S
M3 0.53
m 91.88
m3 71.06
M3 57.43
M4 17.71
m3 13.62
ML 32.40
ML 59.48
m2 16.26
kg 130.38
m3 2.40
M3 4.37
m 91.17
m3 76.30
M3 65.71
M3 13.76
m3 8.37
ML 91.17
m2 15.52
kg 115.03
m3 2.57
M3 3.31
METRADOS
EXPEDIENTE TECNICO
EXPEDIENTE TECNICO MODIFICADO
APROBADO
PIP. VIABLE
S/.
MONTO DE EJECUTADO
UND CANT.
INVERSION S/. S/.
131,596.54
205.14
337.68 337.68
m2 774.45 46.85 166.83 166.83
m2 774.45 158.29 170.85 170.85
3,747.91
158.29
8.84
2,334.84
1,130.54
101.44
13.96
5,996.34
5,996.34
121,647.15
121,647.15
6,160.89
19,843.51
95,642.75
36,369.36
34,408.80
7,608.80
26,800.00
1,960.56
1,960.56
2,000.00
2,000.00
169,965.90
0.00 1,910.52 0
m 37.60 0.00 115.41 115.41
ML 37.60 0.00 176.80 176.8
m2 11.28 0.00 109.97 109.97
m3 3.38 0.00 1,454.31 1454.31
m 0.00 0.00 11.07 11.07
m 37.60 0.00 2.11 2.11
m3 4.40 0.00 40.85 40.85
0.00 6,948.33 0
m2 32.58 0.00 170.85 170.85
m2 32.58 0.00 619.08 619.08
m2 32.58 0.00 1,593.93 1593.93
m3 6.52 0.00 4,328.74 4328.74
m 22.00 0.00 162.36 162.36
METRADOS
EXPEDIENTE TECNICO
EXPEDIENTE TECNICO MODIFICADO
APROBADO
PIP. VIABLE
S/.
MONTO DE EJECUTADO
UND CANT.
INVERSION S/. S/.
0.00
m2 165.00 38,607.85 38607.85
0.00 6,300.00 0
und 35.00 0.00 6,300.00 6300
0.00
0.00
0.00
14,264.96
4,000.00
5,000.00
489.96
1,275.00
2,500.00
1,000.00
14,422.72
5,443.20
1,243.20
4,200.00
7,110.56
4,200.00
548.08
296.78
984.18
METRADOS
EXPEDIENTE TECNICO
EXPEDIENTE TECNICO MODIFICADO
APROBADO
PIP. VIABLE
S/.
MONTO DE EJECUTADO
UND CANT.
INVERSION S/. S/.
1,081.52
1,868.96
1,868.96
380.70
706.72
781.54
32,320.63
28,320.63
4,336.15
3,012.89
20,971.59
4,000.00
2,000.00
2,000.00
6,754.84
2,304.34
582.47
745.28
905.21
71.38
4,450.50
937.44
1,893.90
1,619.16
198,208.07
198,208.07
265,971.22
0.00
0.00
0.00
kg 115.03 0.00
m2 28.97 0.00
m3 3.56 0.00
m3 3.56 0.00
0.00
0.00
m2 14.54 0.00
m2 14.54 0.00
0.00
ML 21.60 0.00
0.00
0.00
m2 14.16 0.00
METRADOS
EXPEDIENTE TECNICO
EXPEDIENTE TECNICO MODIFICADO
APROBADO
PIP. VIABLE
S/.
MONTO DE EJECUTADO
UND CANT.
INVERSION S/. S/.
M3 0.53 0.00
m 91.88
m3 71.06
M3 57.43
M4 17.71
m3 13.62
ML 32.40
ML 59.48
m2 16.26
kg 130.38
m3 2.40
M3 4.37
m 91.17
m3 76.30
M3 65.71
M3 13.76
m3 8.37
ML 91.17
m2 15.52
kg 115.03
m3 2.57
M3 3.31
PPTO.
PPTO. ADICIONAL EXP. TECNICO
DEDUCTIVO
S/. MODIF. S/,
S/.
2264.48 0 2602.16
1118.76 0 1285.59
1145.72 0 1316.57
PPTO.
PPTO. ADICIONAL EXP. TECNICO
DEDUCTIVO
S/. MODIF. S/,
S/.
0 49.64 23.73
2033.85 13467.06 28194.14
176.4 0 856.8
223.3 0 1084.6
1059.1 0 5144.2
575.05 0 2793.1
0 4524.36 4901.39
0 8942.7 13414.05
1413.3 5405.86 14556.96
1413.3 5405.86 9302.32
0 5405.86 6946.82
1413.3 0 2355.5
0 0 5254.64
0 0 504
0 0 2589.42
0 0 1643
0 0 518.22
0 1600 0
0 1600 0
0 50227.84 85168.29
0 35658.84 61129.44
0 14569 24038.85
0 0 6300
0 0 6300
EJECUCION NO REGISTRADA
PPTO.
PPTO. ADICIONAL EXP. TECNICO
DEDUCTIVO
S/. MODIF. S/,
S/.
34660.48 34660.48
3163.59 3163.59
3163.59 3163.59
556.75 556.75
784.51 784.51
1793.71 1793.71
28.62 28.62
2264.99 2264.99
809.15 809.15
553.68 553.68
255.47 255.47
1455.84 1455.84
1455.84 1455.84
786.51 786.51
786.51 786.51
500.41 500.41
EJECUCION NO REGISTRADA
PPTO.
PPTO. ADICIONAL EXP. TECNICO
DEDUCTIVO
S/. MODIF. S/,
S/.
286.1 286.1
16478.4 16478.4
237.97 237.97
237.97 237.97
3456 3456
1429.02 1429.02
1206.03 1206.03
272.2 272.2
548.75 548.75
7970.76 7970.76
1436.29 1436.29
6534.47 6534.47
2454.7 2454.7
2454.7 2454.7
633.98 633.98
611.48 611.48
1209.24 1209.24
2358.97 2358.97
2358.97 2358.97
11966.99 11966.99
236.13 236.13
236.13 236.13
3463.02 3463.02
1534.39 1534.39
1379.91 1379.91
211.49 211.49
337.23 337.23
4041.57 4041.57
4041.57 4041.57
2439.5 2439.5
2439.5 2439.5
605.12 605.12
539.49 539.49
1294.89 1294.89
1786.77 1786.77
1786.77 1786.77
0 0
41,011.86 73,892.97 177788.40
EXPEDIENTE TECNICO
ITEM Descripcin APROBADO
PIP. VIABLE
S/.
MONTO DE
INVERSION S/.
EXPEDIENTE TECNICO
APROBADO PPTO.
PPTO. EXP. TECNICO
DEDUCTIVO
ADICIONAL S/. MODIF. S/,
EJECUTADO S/.
S/.
EXPEDIENTE TECNICO
APROBADO PPTO.
PPTO. EXP. TECNICO
DEDUCTIVO
ADICIONAL S/. MODIF. S/,
EJECUTADO S/.
S/.
EXPEDIENTE TECNICO
APROBADO PPTO.
PPTO. EXP. TECNICO
DEDUCTIVO
ADICIONAL S/. MODIF. S/,
EJECUTADO S/.
S/.
EXPEDIENTE TECNICO
APROBADO PPTO.
PPTO. EXP. TECNICO
DEDUCTIVO
ADICIONAL S/. MODIF. S/,
EJECUTADO S/.
S/.