03 Valorizaciones Principal A Precios Oferta Trujillo

: MEJORAMIENTO DEL SERVICIO DEPORTIVO EN EL COMPLEJO CHICAGO DEL BARRIO CHICAGO.
DISTRITO DE TRUJILLO, PROVINCIA DE TRUJILLO - LA LIBERTAD

ENTIDAD
: MUNICIPALIDAD PROVINCIAL DE TRUJILLO
UBICACIN
: BARRIO CHICAGO - TRUJILLO LA LIBERTAD
CONTRATISTA : CONSORCIO CHICAGO II
SUPERVISOR
: CONSORCIO SUPERVISOR TRUJILLO
OBRA
LIQUIDACION DE OBRA
VALORIZACIONES CONTRACTUALES DESAGREGADAS CON PRECIOS, GASTOS GENERALES Y UTILIDAD
RESUMEN DE VALORIZACIONES
PRESUPUESTO
PARTIDA
DESCRIPCION
S/.
02
01
FORMULA POLINOMICA N 01 - ARQUITECTURA

FORMULA POLINOMICA N 02 - ESTRUCTURAS
1,233,875.32
2,313,115.11
03
04
05
06
07
FORMULA POLINOMICA N 03 - INSTALACIONES ELECTRICAS

FORMULA POLINOMICA N 04 - INSTALACIONES ELECTROMECANICAS
FORMULA POLINOMICA N 05 - INSTALACIONES SANITARIAS
FORMULA POLINOMICA N 06 - OBRAS EXTERIORES
FORMULA POLINOMICA N 07 - OBRAS DE INTEGRACION EN ZONAS DE OFIN
448,870.33
1,351,779.74
59,021.49
88,830.76
55,697.08
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
SUB TOTAL
8.00%
8.00%
4,317,314.51
345,385.16
345,385.16
5,008,084.83
VAL N 01 / Ene-11
VAL N 02 / Feb-11
MONTO S/.
MONTO S/.
MONTO S/.
MONTO S/.
MONTO S/.
1,125,838.70
4,035,757.84
5,090,123.89
34,441.54
1,531,630.12
3,704.95
21,078.95
1,735.15
1,469.47
346,553.80
9,190.43
388,275.38
616,785.88
7,846.90
273,571.61
5,621.46
1,779,710.08
VAL N 03 / Mar-11
VAL N 04 / Abr-11 VAL N 05 / May-11
15,015.87
1,779,710.08
142,376.81
142,376.81
2,064,463.70
1,152,357.75
92,188.62
92,188.62
1,336,734.99
4,392,971.54
351,437.72
351,437.72
5,095,846.98
6,118,047.92
489,443.83
489,443.83
7,096,935.58
1,810,823.19
144,865.85
144,865.85
2,100,554.89
VAL N 06 / Jun-11
MONTO S/.
MONTO VALORIZADO
ACUMULADO
MONTO S/.
730,807.82
473,251.69
765,249.36
14,036,312.32
55,420.53
93,789.50
34,627.54
148,193.66
16,088.37
448,870.33
1,351,779.74
59,021.48
148,193.66
31,104.24
821,371.29
65,709.70
65,709.70
952,790.69
16,075,281.77
1,286,022.53
1,286,022.53
18,647,326.83
DACION DE OBRA
MONTO VALORIZADO
ACUMULADO
%
62.02%
606.81%
100.00%
100.00%
100.00%
166.83%
55.85%
372.34%
OBRA
ENTIDAD
UBICACIN
: MEJORAMIENTO DEL SERVICIO DEPORTIVO EN EL COMPLEJO CHICAGO DEL BARRIO CHICAGO. DISTRITO DE TRUJILLO, PROVINCIA DE TRUJILLO - LA LIBERTAD
CONTRATISTA : CONSORCIO CHICAGO II

SUPERVISOR
ESPEC.

ARQUITECTURA
L QU DAC ON DE OBRA
VALOR ZAC ONES CONTRACTUALES DESAGREGADAS A PREC OS OFERTA
D
METRADO
PARCIAL
METRADO
PARCIAL
A A
METRADO
PARCIAL
A A A
METRADO
PARCIAL
UN
METRADO
PARCIAL
METRADO
PARCIAL
METRADO
PARCIAL
METRADO
PARCIAL
METRADO
PARCIAL
METRADO
PARCIAL
METRADO
PARCIAL
METRADO
METRADO
PARCIAL
S/.
METRADO
S/.
METRADO
S/.
METRADO
S/.
ARQUITECTURA
1 MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO KK 18 HUECOS, APAREJO DE CABEZA
m2
1,436.48
96.04
137,959.54
1,436.48
137,959.54
182.06
25,494.59
17,485.04
01.02
MURO DE LADRILLO KK 18 HUECOS, APAREJO DE SOGA
m2
9,623.75
61.56
592,438.05
9,623.75
592,438.05
122.62
7,548.49
01.03
MURO DE LADRILLO PANDERETA, APAREJO DE SOGA
m2
6,965.75
47.63
331,778.67
6,965.75
331,778.67
9.68
461.06
01.04
02
MURO DE LADRILLO KK, APAREJO DE SOGA CARAVISTA

REVOQUES Y ENLUCIDOS
m2
349.77
96.04
33,591.91
1,677,531.75
349.77
33,591.91
1,677,531.75
306.24
29,411.29
02.01
TARRAJEO PRIMARIO RAYADO CON MORTERO C:A / 1:5
m2
5,541.16
16.06
88,991.03
5,541.16
88,991.03
262.49
65,408.00
4,215.59
02.02
TARRAJEO EN MURO INTERIOR FROTACHADO H=3.00m MEZCLA C:A 1:5 E=1.5 cm
m2
16,460.68
18.23
300,078.20
16,460.68
2,980.56
9,081.77
238,578.10
376.21
01.01
1,095,768.17
1,095,768.17
300,078.20
2,540.69
TARRAJEO EN MURO INTERIOR FROTACHADO H>3.00m MEZCLA C:A 1:5 E 1.5 cm
m2
2,980.56
22.39
66,734.74
02.04
TARRAJEO EN MUROS EXTERIOR FROTACHADO MEZCLA C:A 1:5 E 1.5 cm
m2
9,081.77
26.27
238,578.10
02.05
TARRAJEO DE COLUMNAS (INC. VESTIDURA DE ARISTA)
m2
8,983.39
29.79
267,615.19
8,983.39
267,615.19
02.06
TARRAJEO DE VIGAS (INC. VESTIDURA DE ARISTA)
m2
12,182.60
39.34
479,263.48
12,182.60
479,263.48
02.07
TARRAJEO DE SOBRECIMIENTOS
m2
3,223.89
17.87
57,610.91
3,223.89
57,610.91
02.08
TARRAJEO PULIDO DE SARDINELES
m2
392.89
18.81
7,390.26
392.89
7,390.26
02.09
TARRAJEO C/ IMPERMEABILIZANTE JARDINERAS Y FUENTES
12,545.53
474.67
12,545.53
661.05
20,089.31
m2
474.67
26.43
156,404.88
-
02.03
66,734.74
185,816.17
-
2,291.62
51,309.37
9,883.04
910.50
276,464.90
87,444.42
1,669.39
102,767.65
1,723.12
82,072.21
43.53
4,180.62
690.40
173,993.65
11,087.82
4,914.88
590.66
89,598.26
13,224.88
255.97
108,063.87
24,583.17
87.95
125,296.28
8,446.91
1,003.79
61,793.27
1,741.94
107,233.83
455.33
21,687.43
201.88
9,615.54
480.37
3,215.71
98.28
185,824.59
7,714.79
58,622.31
2,200.49
1,511.28
4,927.03
212,343.36
24,271.12
89,819.76
-
767.73
20,168.27
2,841.28
74,640.50
320.79
539.37
16,067.83
241.40
7,191.16
118.04
4,643.69
473.70
8,427.15
5,165.38
-
5,165.38
17,247.27
-
743,548.46
1,436.48
137,959.54
17,247.27
280.17
7,442.51
458,160.77
2,390.01
113,836.24
349.77
33,591.91
656,168.49
2,944.54
47,289.32
13,762.93
83.91
43.22
787.83
787.83
-
662.10
17,811.06
12,070.08
-
4,120.97
743,548.46
100.00%
1,436.48
0.00%
1,436.48
137,959.54
0.00%
77.33%
7,442.51
0.00%
7,442.51
458,160.77
77.33%
-2,181.24
-134,277.28
-22.67%
34.31%
2,390.01
0.00%
2,390.01
113,836.24
34.31%
-4,575.74
-217,942.43
-65.69%
100.00%
349.77
-
0.00%
349.77
33,591.91
656,168.49
100.00%
-1,021,363.26
0.00%
53.14%
2,944.54
0.00%
2,944.54
47,289.32
53.14%
-2,596.62
-41,701.71
-46.86%
250,898.24
83.61%
13,762.93
0.00%
13,762.93
250,898.24
83.61%
-2,697.75
-49,179.96
-16.39%
2,980.56
66,734.74
100.00%
2,980.56
0.00%
2,980.56
66,734.74
100.00%
4,462.88
117,239.93
49.14%
4,462.88
0.00%
4,462.88
117,239.93
49.14%
8.69%
-8,202.63
-244,356.20
-91.31%
0.97%
-12,064.56
-474,619.79
-99.03%
8,465.02
14.69%
-2,750.19
-49,145.89
-85.31%
304.10
5,720.12
77.40%
-88.79
-1,670.14
-22.60%
0.00%
474.67
12,545.53
100.00%
0.00%
0.00%
213.43
6,486.13
32.29%
-447.62
-13,603.18
-67.71%
156.87
780.77
23,258.99
8.69%
780.77
0.00%
780.77
23,258.99
118.04
4,643.69
0.97%
118.04
0.00%
118.04
4,643.69
8,465.02
473.70
8,465.02
14.69%
473.70
0.00%
473.70
304.10
5,720.12
304.10
5,720.12
77.40%
304.10
0.00%
474.67
12,545.53
100.00%
474.67
213.43
6,486.13
32.29%
213.43
469.42
5.25
30.06
913.52
183.37
5,572.61
0.00%
-50.86%
-121,338.17
138.69
100.00%
-4,618.89
12,406.84
-352,219.71
02.10
VESTIDURA DE SUPERFICIE DE FONDO DE ESCALERA CON C:A 1:4 E=1.5 cm
m2
661.05
30.39
20,089.31
02.11
REVESTIMIENTO DE PASOS Y CONTRAPASOS
m2
2,513.48
27.84
69,975.28
2,513.48
69,975.28
373.11
10,387.38
242.40
6,748.42
1,143.59
31,837.55
58.19
1,817.29
50,593.36
72.30%
1,817.29
0.00%
1,817.29
50,593.36
72.30%
-696.19
-19,381.92
-27.70%
02.12
VESTIDURA DE DERRAMES
4,775.07
11.05
52,764.52
4,775.07
52,764.52
455.16
5,029.52
296.60
3,277.37
3,447.18
38,091.34
4,198.94
46,398.23
87.93%
4,198.94
0.00%
4,198.94
46,398.23
87.93%
-576.13
-6,366.29
-12.07%
2,022.29
7.86
15,895.20
904,041.25
2,022.29
15,895.20
904,041.25
481.68
3,786.00
1,540.61
12,109.19
2,022.29
0.00%
0.00%
15,895.19
509,953.03
-0.01
-394,088.22
0.00%
1,733.34
1,076.89
3,174.09
2,176.04
80,639.62
53,269.46
100.00%
163,266.85
77,701.72
2,022.29
-
2,022.29
119,326.97
26,362.27
15,895.19
509,953.03
100.00%
42,432.16
42,432.16
12,420.47
304,053.04
98.03%
12,420.47
0.00%
12,420.47
304,053.04
98.03%
-250.18
-6,124.47
-1.97%
574.53
92,964.70
528.80
85,565.13
169.15
27,370.16
1,272.48
34.67%
0.00%
0.00%
205,899.99
1,549,965.53
-2,397.65
-387,963.75
-2,713,059.11
-65.33%
10,107.76
1,060.00
128,798.81
4,672.51
34.67%
676,428.53
26,955.80
1,272.48
-
1,272.48
495,142.95
257,040.46
205,899.99
1,549,965.53
14,132.36
359,386.04
97.50%
14,132.36
0.00%
14,132.36
359,386.04
97.50%
-362.96
-9,229.95
-2.50%
61.85
-250,663.57
-67.52%
299.15
02.13
03
03.01
BRUAS DE 1.0 CM
CIELORRASOS
CIELORASO CON MEZC.C:A 1:4 E=1.5 CM.
m2
12,670.65
24.48
310,177.51
12,670.65
310,177.51
365.48
03.02
04
FALSO CIELORASO CON BALDOSAS ACUSTICAS

PISOS Y PAVIMENTOS
m2
3,670.13
161.81
593,863.74
4,263,024.64
3,670.13
593,863.74
4,263,024.64
04.01
CONTRAPISO DE 40 MM ACABADO SEMIPULIDO
m2
14495.32
25.43
368,615.99
14,495.32
368,615.99
04.02
PISO DE PORCELANATO DE 60 X 60 CM COLOR CLARO
m2
5,002.87
74.21
371,262.98
5,002.87
371,262.98
04.03
PISO DE PORCELANATO DE 60 X 60 CM COLOR OSCURO
m2
1,633.37
81.82
133,642.33
1,633.37
04.04
PISO DE GRANITO DE COLOR
m2
751.69
171.92
129,230.54
751.69
04.05
PISO CERAMICO DE COLOR 30X30 1 CALIDAD
m2
3,239.11
42.14
136,496.10
3,239.11
04.06
PISO DE PARQUETON
59,854.85
774.82
339,498.68
9,036.43
m2
774.82
77.25
2,113.65
51,742.15
51,742.15
-
206,070.27
27,192.30
1,563.26
116,009.52
480.02
39,275.24
128.86
627.98
133,642.33
129,230.54
136,496.10
1,711.56
43,524.97
43,524.97
1,069.30
59,854.85
8,946.95
8,946.95
23,593.21
1,432.65
-
10,543.33
60,372.01
44,781.94
1,020.75
24,987.96
24,987.96
183.74
4,589.89
1,625.11
120,599.41
32.48%
1,625.11
0.00%
1,625.11
120,599.41
32.48%
-3,377.76
24,476.45
908.03
74,295.02
55.59%
908.03
0.00%
908.03
74,295.02
55.59%
-725.34
-59,347.31
-44.41%
0.00%
0.00%
0.00%
-751.69
-129,230.54
-100.00%
0.00%
65.78%
-1,108.48
-46,711.34
-34.22%
0.00%
0.00%
-774.82
-59,854.85
-100.00%
0.00%
59.59%
-3,651.64
-137,192.08
-40.41%
697.98
760.23
18,610.37
18,610.37
1,620.01
29,412.75
-
133,931.45
2,130.63
-
89,784.76
-
65.78%
0.00%
2,130.63
-
2,130.63
-
89,784.76
-
04.07
PISO DE CEMENTO PULIDO Y BRUADO E=2" MEZ=1:4
m2
04.08
PISO DE MADERA MACHIEMBRADA
m2
63.01
120.5
7,592.71
63.01
7,592.71
0.00%
0.00%
0.00%
-63.01
-7,592.71
-100.00%
04.09
PISO DE MADERA FLOTANTE
m2
1,206.87
381.00
459,817.47
1,206.87
459,817.47
0.00%
0.00%
0.00%
-1,206.87
-459,817.47
-100.00%
04.10
PISO DE POLIURETANO PARA INTERIORES, e= 11 mm
m2
4,186.39
252.87
1,058,612.44
4,186.39
1,058,612.44
04.11
PISO DE CAUCHO PARA GIMNASIOS
m2
2,231.41
228.15
509,096.19
2,231.41
509,096.19
536.51
04.12
VEREDA DE CONCRETO DE 4" f'c=175KG/CM2 INLC. ENCOFRADO
m2
3,354.80
55.77
187,097.20
3,354.80
187,097.20
m2
10,143.55
49.51
502,207.16
74,652.95
10,143.55
502,207.16
74,652.95
04.13
05
PAVIMENTO RIGIDO DE CONCRETO A/FROTACHADO

CONTRAZOCALOS
9,036.43
37.57
339,498.68
790.61
-
1,191.96
3,564.85
1,600.00
404,592.00
490.87
193.40
44,124.21
149.65
8,345.98
122,405.21
17,650.32
1,610.73
124,126.30
5,384.79
202,306.60
59.59%
5,384.79
5,384.79
202,306.60
2,090.87
528,718.30
49.94%
2,090.87
0.00%
2,090.87
528,718.30
49.94%
-2,095.52
-529,894.14
-50.06%
729.91
166,529.42
32.71%
729.91
0.00%
729.91
166,529.42
32.71%
-1,501.50
-342,566.77
-67.29%
149.65
8,345.98
4.46%
149.65
0.00%
149.65
8,345.98
4.46%
-3,205.15
-178,751.22
-95.54%
45,564.73
0.00%
0.00%
0.00%
45,564.73
0.00%
-10,143.55
-502,207.16
-29,088.22
-100.00%
-738.29
-9,391.08
-68.10%
0.00%
219.24
27,123.80
2,788.71
345.87
4,399.44
31.90%
345.87
0.00%
345.87
4,399.44
31.90%
11.97
209.95
11.97
209.95
100.00%
11.97
0.00%
11.97
209.95
100.00%
05.01
CONTRAZOCALO DE MADERA H=10 cm
1,084.16
12.72
13,790.52
1,084.16
13,790.52
05.02
CONTRAZOCALO DE PORCELANATO H=10 cm
11.97
17.54
209.95
11.97
209.95
05.03
CONTRAZOCALO DE CERAMICA H=10 cm
365.19
11.19
4,086.48
365.19
4,086.48
96.15
1,075.92
269.04
3,010.56
365.19
4,086.48
100.00%
365.19
0.00%
365.19
4,086.48
100.00%
05.04
CONTRAZOCALO CEMENTO PULIDO H = 0.10 M MEZ. 1:5
4583.39
8.31
38,087.97
4,583.39
38,087.97
95.14
790.61
720.66
5,988.65
1,397.30
11,611.56
2,213.10
18,390.82
48.29%
2,213.10
0.00%
2,213.10
18,390.82
48.29%
1,073.68
17.21
18,478.03
312,696.59
1,073.68
18,478.03
312,696.59
521.50
8,975.02
552.18
9,503.02
1,073.68
100.00%
0.00%
0.00%
1,073.68
18,478.04
102,346.02
100.00%
5,611.52
233,439.23
1,195.87
1,212.46
50,438.48
50,438.48
1,073.68
-
49,748.08
49,748.08
18,478.04
102,346.02
2,460.24
102,346.02
43.84%
2,460.24
0.00%
2,460.24
102,346.02
43.84%
05.05
06
06.01
CONTRAZOCALO DE CEMENTO PULIDO H=30 cm

ZOCALOS Y ENCHAPES
ZOCALO DE CERAMICA DE 20X30 CM DE COLOR DE 1RA CALIDAD
m2
5,611.52
41.60
233,439.23
m2
641.76
123.50
79,257.36
13,191,366.30
641.76
79,257.36
13,191,366.30
07.01
COBERTURA CON LADRILLO PASTELERO
m2
989.52
41.05
40,619.80
989.52
40,619.80
07.02
COBERTURA DE LONA TENSADA (incluye estructura de soporte)
m2
8,848.93
854.53
7,561,676.15
8,848.93
7,561,676.15
m2
7,471.32
748.07
5,589,070.35
461,928.01
213,915.78
128,200.07
35,871.15
13,686.09
70,254.92
1,485,065.64
7,471.32
427.37
590.43
171.46
132.72
712.38
5,589,070.35
461,928.01
213,915.78
128,200.07
35,871.15
13,686.09
70,254.92
1,485,065.64
151,759.78
330.25
151,759.78
06.02
07
07.03
08
08.01
08.02
08.03
08.04
08.05
09
09.01
ENCHAPE DE MADERA EN SAUNA

COBERTURAS
COBERTURA CON PANELES METALICOS (incluye estructura de soporte)

CARPINTERIA DE MADERA
PUERTA CEDRO N C/TABLEROS DE MADERA
PUERTA CONTRAPLACADA CON TRIPLAY DE 9mm
PUERTA APANELADA PARA SS.HH CON TRIPLAY DE 6mm
PUERTA DE MELAMINE I/Accesorios e Instalacion
SEPARADORES DE MELAMINE I/Accesorios e Instalacion
CARPINTERIA METALICA
PORTON METALICO DE INGRESO PRINCIPAL
m2
m2
m2
m2
m2
427.37
590.43
171.46
132.72
712.38
500.54
217.13
209.21
103.12
98.62
m2
330.25
459.53
99.38
4,060,918.81
4,079.55
4,747.45
4,056,839.26
51.91
991.43
-
77,659.65
-
11.55
230.36
171.46
32.64
-
2,159.46
2,159.46
847,206.68
847,206.68
95,036.30
5,781.24
50,018.07
35,871.15
3,365.84
652,217.58
-
126.63
-
2,498,229.22
-
2,226,879.54
362.73
271,349.68
647.27
35.71
-
7,753.71
7,753.71
86,328.49
-
2,605.97
80.16
398.51
47,566.78
8,266.10
39,300.68
79.60
88,607.54
36,578.59
484,203.27
0.00%
-19,697.15
-51.71%
0.01
-210,350.57
0.00%
-3,151.28
-131,093.21
-56.16%
-2,370.29
-
7,890,557.98
0.00%
0.00%
0.00%
7,890,557.98
0.00%
-641.76
-79,257.36
-5,300,808.32
-100.00%
99.38
4,079.55
10.04%
99.38
0.00%
99.38
4,079.55
10.04%
-890.14
-36,540.25
-89.96%
8,344.85
7,130,925.48
94.30%
8,344.85
0.00%
8,344.85
7,130,925.48
94.30%
-504.08
-430,750.67
-5.70%
1,010.00
755,552.95
150,356.79
5,781.24
57,771.78
35,871.15
11,631.94
39,300.68
904,813.26
13.52%
1,010.00
11.55
266.07
171.46
112.80
398.51
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1,010.00
755,552.95
150,356.79
5,781.24
57,771.78
35,871.15
11,631.94
39,300.68
904,813.26
13.52%
-6,461.32
-86.48%
2.70%
45.06%
100.00%
84.99%
55.94%
-415.82
-324.36
-19.92
-313.87
-4,833,517.40
-311,571.22
-208,134.54
-70,428.29
-2,054.15
-30,954.24
-580,252.38
-97.30%
-54.94%
0.00%
-15.01%
-44.06%
484,203.27
-
11.55
266.07
171.46
112.80
398.51
2.70%
45.06%
100.00%
84.99%
55.94%
11.55
266.07
171.46
112.80
398.51
OBRA
ENTIDAD
UBICACIN
CONTRATISTA
SUPERVISOR
ESPEC.
: CONSORCIO CHICAGO II
ARQUITECTURA
L QU DAC ON DE OBRA
VA OR AC ONES CON RAC UA ES DESAGREGADAS A PREC OS O ER A
METRADO
01
ESTRUCTURAS
OBRAS PROVISIONALES
318,937.37
318,937.37
PARCIAL
METRADO
85,367.41
PARCIAL
METRADO
34,452.71
PARCIAL
METRADO
34,092.71
PARCIAL
METRADO
34,531.35
PARCIAL
METRADO
25,199.69
PARCIAL
METRADO
25,450.11
PARCIAL
METRADO
12,520.85
PARCIAL
METRADO
12,678.84
PARCIAL
METRADO
12,678.84
PARCIAL
METRADO
9,578.45
PARCIAL
METRADO
6,260.43
METRADO
PARCIAL
9,515.85
S/.
01.01
CARTEL DE OBRA 6.00x3.60 m.
und
2.00
1,686.64
3,373.28
2.00
3,373.28
2.00
3,373.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
3,373.28
01.02
MOVILIZACION Y DESMOVILIZACION DE EQUIPO, HERRAMIENTAS
mes
1.00
23,287.20
23,287.20
1.00
23,287.20
0.40
9,314.88
0.15
3,493.08
0.15
3,493.08
0.15
3,493.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.85
19,794.12
01.03
DESVIO Y MANTENIMIENTO DE TRAFICO
glb
1.00
1,579.89
1,579.89
1.00
1,579.89
0.11
173.79
0.12
189.59
0.12
189.59
0.15
236.98
0.10
157.99
0.10
157.99
0.00
0.10
157.99
0.10
157.99
0.00
0.00
0.00
0.90
1,421.91
01.04
CASETA P/GUARDIANIA 3.00X2.00 M
und
3.00
360.00
1,080.00
3.00
1,080.00
0.00
2.00
720.00
1.00
360.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.00
1,080.00
01.05
OFICINA DE OBRA 3.60x3.60 M
und
2.00
1,600.00
3,200.00
2.00
3,200.00
2.00
3,200.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
3,200.00
01.06
ALMACEN DE OBRA 8.00x15.00 M
und
2.00
18,000.00
36,000.00
2.00
36,000.00
2.00
36,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
glb
1.00
250,417.00
250,417.00
757,717.98
1.00
250,417.00
757,717.98
0.133
33,305.46
546,451.51
0.12
0.95
01.07
02
02.01
SEGURIDAD Y SALUD DURANTE EL TRABAJO

OBRAS PRELIMINARES
DEMOLICIONES
454,306.19
454,306.19
353,662.94
30,050.04
9,883.36
0.00
0.12
0.00
30,050.04
112,693.65
0.00
0.12
90,806.92
30,801.29
48,482.13
0.00
0.10
5,867.86
25,041.70
23,884.75
0.10
0.00
25,292.12
0.00
0.05
0.00
12,520.85
12,354.11
0.05
0.00
12,520.85
0.00
0.05
0.00
12,520.85
0.00
0.04
0.00
9,578.45
0.00
0.03
0.00
6,260.43
0.00
0.04
0.00
9,515.85
0.00
0.00
METRADO
302,327.24
S/.
METRADO
0.00
S/.
100.00%
2.00
0.00%
2.00
3,373.28
85.00%
0.85
0.00%
0.85
19,794.12
90.00%
0.90
0.00%
0.90
1,421.91
100.00%
3.00
0.00%
3.00
1,080.00
100.00%
2.00
0.00%
2.00
3,200.00
36,000.00
100.00%
2.00
0.00%
2.00
237,457.93
753,749.51
94.83%
0.95
-
-0.01
0.00%
0.95
450,337.72
99.13%
0.00
0.00%
METRADO
302,327.24
S/.
-16,610.13
100.00%
0.00%
85.00%
-0.15
-3,493.08
-15.00%
90.00%
-0.10
-157.98
-10.00%
100.00%
0.00%
100.00%
0.00%
36,000.00
100.00%
0.00%
237,457.93
753,749.50
94.83%
-0.05
-12,959.07
-3,968.48
-5.17%
450,337.72
99.13%
-3,968.47
-0.87%
0.00%
02.01.01
DEMOLICION DE ALBAILERIA DE SOGA
m2
1,665.61
16.66
27,749.06
1,665.61
27,749.06
168.70
2,810.54
0.00
1,355.32
22,579.63
141.59
2,358.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,665.61
27,749.06
100.00%
1,665.61
0.00%
1,665.61
27,749.06
100.00%
02.01.02
DEMOLICION DE COLUMNAS DE CONCRETO ARMADO
m3
67.24
111.58
7,502.64
67.24
7,502.64
1.70
189.69
0.00
62.32
6,953.67
3.22
359.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
67.24
7,502.65
100.00%
67.24
0.00%
67.24
7,502.65
100.00%
0.00%
02.01.03
DEMOLICION DE VIGAS DE CONCRETO ARMADO
m3
44.74
130.64
5,844.83
44.74
5,844.83
1.32
172.44
0.00
41.45
5,415.03
1.97
257.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
44.74
5,844.83
100.00%
44.74
0.00%
44.74
5,844.83
100.00%
0.00%
02.01.04
DEMOLICION DELOSA ALIGERADA e=0.20 m.
m2
142.14
36.20
5,145.47
142.14
5,145.47
30.41
1,100.84
0.00
111.73
4,044.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
142.14
5,145.47
100.00%
142.14
0.00%
142.14
5,145.47
100.00%
0.00%
02.01.05
DEMOLICIN DE LOSA MACIZA
m2
8.40
30.49
256.12
8.40
256.12
8.40
256.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.40
256.12
100.00%
8.40
0.00%
8.40
256.12
100.00%
0.00%
02.01.06
DEMOLICIN DE CIMIENTOS CON EQUIPO EN SISTEMA DE ALBAILERIA
m3
415.53
92.16
38,295.24
415.53
38,295.24
16.81
1,549.21
0.00
375.45
34,601.47
23.27
2,144.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
415.53
38,295.24
100.00%
415.53
0.00%
415.53
38,295.24
100.00%
0.00%
02.01.07
DEMOLICION DE SOBRECIMIENTOS CON MARTILLO NEUMATICO
m3
58.20
81.20
4,725.84
58.20
4,725.84
8.41
682.89
0.00
44.79
3,636.95
5.00
406.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
58.20
4,725.84
100.00%
58.20
0.00%
58.20
4,725.84
100.00%
0.00%
02.01.08
DEMOLICION DE CIMIENTACION CON EQUIPO
m3
54.99
85.44
4,698.35
54.99
4,698.35
4.21
359.70
0.00
46.78
3,996.88
4.00
341.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
54.99
4,698.34
100.00%
54.99
0.00%
54.99
4,698.34
100.00%
-0.01
0.00%
02.01.09
DEMOLICIN DE ESTRUCTURAS DE CONCRETO
705.09
11.54
705.09
11.54
705.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.54
705.09
100.00%
11.54
0.00%
11.54
705.09
100.00%
0.00%
28.78
2,001.65
28.78
2,001.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28.78
2,001.65
100.00%
28.78
0.00%
28.78
2,001.65
100.00%
0.00%
m3
11.54
61.10
0.01
02.01.10
DEMOLICION DE BANCAS DE CONCRETO A PULSO
m3
28.78
69.55
2,001.65
02.01.11
DEMOLICIN DE PISO DE BLOQUE DE CONCRETO EXAGONAL
m2
3,386.87
38.60
130,733.18
3,386.87
130,733.18
3,377.10
130,356.06
0.00
9.77
377.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,386.87
130,733.18
100.00%
3,386.87
0.00%
3,386.87
130,733.18
100.00%
0.00%
02.01.12
DEMOLICION DE VEREDAS Y PISOS
m2
5,474.67
10.69
58,524.22
5,474.67
58,524.22
4,946.42
52,877.23
0.00
528.25
5,646.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,474.67
58,524.22
100.00%
5,474.67
0.00%
5,474.67
58,524.22
100.00%
0.00%
02.01.13
DEMOLICIN DE PAVIMENTO DE ASFALTO
m2
3,999.78
12.61
50,437.23
3,999.78
50,437.23
3,839.92
48,421.39
0.00
159.86
2,015.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,999.78
50,437.22
100.00%
3,999.78
0.00%
3,999.78
50,437.22
100.00%
-0.01
0.00%
02.01.14
DEMOLICIN DE LOSA DEPORTIVA DE CONCRETO
m2
6,281.63
14.85
93,282.21
6,281.63
93,282.21
6,281.60
93,281.76
0.00
0.03
0.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,281.63
93,282.21
100.00%
6,281.63
0.00%
6,281.63
93,282.21
100.00%
0.00%
02.01.15
DEMOLICIN DE GRADAS Y RAMPAS
m2
366.18
15.54
5,690.44
366.18
5,690.44
351.56
5,463.24
0.00
14.62
227.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
366.18
5,690.43
100.00%
366.18
0.00%
366.18
5,690.43
100.00%
-0.01
0.00%
02.01.16
DEMOLICION DE SARDINEL
5,715.57
2.58
14,746.17
5,715.57
14,746.17
5,207.40
13,435.09
0.00
508.17
1,311.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,715.57
14,746.17
100.00%
5,715.57
0.00%
5,715.57
14,746.17
100.00%
0.00%
02.01.17
DEMOLICION DE CANAL EXISTENTE
m3
64.95
61.10
3,968.45
64.95
3,968.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
-100.00%
02.02
DESMONTAJES Y RETIROS
219,403.42
219,403.42
182,905.21
0.00
12,003.37
24,494.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
219,403.42
0.00
0.00%
-64.95
219,403.42
-3,968.45
0.00
02.02.01
DESMONTAJE DE PUERTAS
m2
17.85
18.87
336.83
17.85
336.83
0.00
0.00
17.85
336.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.85
336.83
100.00%
17.85
0.00%
17.85
336.83
100.00%
0.00%
02.02.02
DESMONTAJE DE VENTANAS
m2
14.30
17.45
249.54
14.30
249.54
0.00
0.00
14.30
249.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.30
249.54
100.00%
14.30
0.00%
14.30
249.54
100.00%
0.00%
02.02.03
DESMONTAJE DE APARATOS SANITARIOS
pza
4.00
45.05
180.20
4.00
180.20
0.00
0.00
4.00
180.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
180.20
100.00%
4.00
0.00%
4.00
180.20
100.00%
0.00%
02.02.04
DESMONTAJE DE ARCOS METALICOS DE FUTBOL
und
6.00
24.09
144.54
6.00
144.54
0.00
0.00
6.00
144.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
144.54
100.00%
6.00
0.00%
6.00
144.54
100.00%
0.00%
02.02.05
DESMONTAJE DE REJAS METALICAS EN CERCO EXISTENTE
m2
437.86
12.12
5,306.86
437.86
5,306.86
0.00
437.86
5,306.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
437.86
5,306.86
100.00%
437.86
0.00%
437.86
5,306.86
100.00%
0.00%
02.02.06
DESMONTAJE DE PORTONES DE INGRESO
m2
90.38
32.06
2,897.58
90.38
2,897.58
0.00
90.38
2,897.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
90.38
2,897.58
100.00%
90.38
0.00%
90.38
2,897.58
100.00%
0.00%
02.02.07
RETIRO DE GRAS
m2
20,274.10
3.17
64,268.90
20,274.10
64,268.90
20,274.10
64,268.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20,274.10
64,268.90
100.00%
20,274.10
0.00%
20,274.10
64,268.90
100.00%
0.00%
02.02.08
RETIRO DE ADOQUIN EN VEREDA DE CIRCUITO VIAL
m2
443.60
6.98
3,096.33
443.60
3,096.33
443.60
3,096.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
443.60
3,096.33
100.00%
443.60
0.00%
443.60
3,096.33
100.00%
0.00%
02.02.09
DESMONTAJE DE JUEGOS MECANICOS
und
9.00
70.67
636.03
9.00
636.03
0.00
0.00
9.00
636.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.00
636.03
100.00%
9.00
0.00%
9.00
636.03
100.00%
0.00%
02.02.10
TALA DE ARBOLES
und
267.00
69.81
18,639.27
267.00
18,639.27
267.00
18,639.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
267.00
18,639.27
100.00%
267.00
0.00%
267.00
18,639.27
100.00%
0.00%
02.02.11
RETIRO DE POSTES DE ALUMBRADO
3,256.22
22.00
3,256.22
22.00
3,256.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
22.00
3,256.22
100.00%
22.00
0.00%
22.00
3,256.22
100.00%
0.00%
14.00
154.14
0.00
0.00
14.00
154.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.00
154.14
100.00%
14.00
0.00%
14.00
154.14
100.00%
0.00%
52,505.23
120,236.98
1,658.92
9,953.52
22,793.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52,505.23
120,236.98
100.00%
52,505.23
0.00%
52,505.23
120,236.98
100.00%
0.00%
84,008.37
100.00%
84,008.36
100.00%
-0.01
0.00%
84,008.37
4,930,389.23
100.00%
84,008.36
4,903,690.03
100.00%
-0.01
-577,584.52
0.00%
320,091.69
89.67%
320,091.68
89.67%
-36,864.36
-10.33%
22,243.27
0.00%
02.02.12
02.02.13
02.03
02.03.01
03
03.01
und
22.00
148.01
RETIRO DE SEALES VERTICALES EN CIRCUITO VIAL
und
14.00
11.01
154.14
LIMPIEZA DE TERRENO
m2
52,505.23
2.29
120,236.98
TRAZO Y REPLANTEO PRELIMINAR

TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
84,008.37
m2
52,505.23
1.60
EXCAVACIONES
84,008.37
5,481,274.55
40,892.79
84,008.37
-
52,505.23
356,956.04
84,008.37
5,481,274.55
93,644.49
0.00
9,883.36
6,177.10
356,956.04
9,883.36
1,147,891.16
9,883.36
6,177.10
187,542.26
9,883.36
292,525.04
9,883.36
6,177.10
16,079.03
CORTE MASIVO EN TERRENO NATURAL C/EQUIPO
m3
22,243.27
7.98
177,501.29
22,243.27
177,501.29
24.38
194.55
03.01.02
EXCAVACION PARA CIMENTACION DE CERCO PERIMETRICO
m3
643.40
38.61
24,841.67
643.40
24,841.67
0.00
186.27
m3
3,450.25
11.05
38,125.26
3,450.25
38,125.26
0.00
0.00
16,284.75
56,345.24
4,590.89
03.01.04
03.01.05
EXCAVACION MASIVA EN CISTERNA

EXCAVACION MASIVA EN TERRENO NORMAL PARA ZAPATAS Y VIGA
CIMENTACION
EXCAVACION MANUAL PARA CIMIENTOS
16,284.75
3.46
56,345.24
m3
1,307.69
33.09
43,271.46
1,307.69
43,271.46
0.00
100.75
1,458.86
130.04
4,016.94
1,159.80
EXCAVACIN MANUAL DE ZANJAS PARA SARDINELES SUMERGIDOS

EXCAVACIN DE ZANJAS PARA DUCTOS DE DRENAJES DE PISTA
ATLTICA
m3
100.75
14.48
1,458.86
m3
130.04
30.89
4,016.94
03.01.08
EXCAVACIN MANUAL DE ZANJAS PARA RA Y FOSA DE SALTOS
m3
35.05
33.09
1,159.80
35.05
EXCAVACION DE AREA DEPORTIVA H=0.40M
m3
1,680.71
6.09
10,235.52
1,680.71
03.01.09
03.02
RELLENOS
925,774.45
10,235.52
RELLENO MASIVO COMPACTADO C/EQUIPO MAT. PROPIO
m3
5,910.41
27.36
161,708.82
5,910.41
161,708.82
03.02.02
RELLENO COMPACTADO C/EQUIPO MAT. DE PRESTAMO
m3
12,639.63
60.45
764,065.63
12,639.63
764,065.63
03.03.01
03.03.02
03.03.03
03.04
NIVELACION Y COMPACTACION
COMPACTADO DE TERRENO PARA SOLADO (EN SARDINEL DE PISTA
ATLETICA)
CONFORMACION Y COMPACTACION DE SUBRASANTE PARA AREA
DEPORTIVA
NIVELACION INTERIOR Y APISONADO PARA FALSO PISO
135,615.57
m2
454.66
3.44
1,564.03
m2
15,950.38
2.34
37,323.89
m2
23,251.84
4.16
96,727.65
ELIMINACION DE MATERIAL EXCEDENTE
1,680.71
925,774.45
03.02.01
03.03
177,306.74
m3
03.01.07
03.01.06
22,218.89
5,900.71
454.66
15,950.38
23,251.84
11,379.91
96,727.65
26,628.99
-
19,965.05
0.00
0.00
23,884.75
226,876.48
0.00
16,283.56
7,721.32
42,800.45
-
0.00
3,813.16
0.00
0.00
9,927.79
0.00
0.00
200.00
7,722.00
0.00
0.00
257.13
191.60
2,117.22
189.25
2,091.17
24.85
274.59
0.00
0.00
82,189.52
7,864.29
0.00
12,354.11
2,254,958.79
711.70
433,465.38
0.00
9,927.79
35,479.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,872.28
0.00
0.00
4,872.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
440.93
0.00
4,872.28
26,331.90
2,068.17
0.00
0.00
187.17
2,068.17
52,505.24
-
52,505.24
-
-0.01
-
-0.01
0.00%
-0.01
-26,699.20
0.00%
-0.01
0.00%
52,505.23
-
177,501.29
100.00%
22,243.27
0.00%
22,243.27
177,501.29
100.00%
643.40
24,841.67
100.00%
643.40
0.00%
643.40
24,841.67
100.00%
1,745.49
19,287.72
50.59%
1,745.49
0.00%
1,745.49
19,287.72
50.59%
-0.00
-0.01
0.00%
16,284.75
56,345.24
100.00%
-1,704.76
2,145.57
7,423.67
1,507.51
5,215.97
5,416.08
18,739.63
316.20
1,094.04
0.00
0.00
0.00
0.00
0.00
16,284.75
56,345.25
100.00%
16,284.75
47.16
1,560.60
19.95
660.15
37.12
1,228.37
584.80
19,350.99
73.88
2,444.53
0.00
0.00
0.00
0.00
0.00
762.91
25,244.64
58.34%
762.91
0.00%
762.91
25,244.64
58.34%
0.00
0.00
0.00
0.00
100.75
1,458.86
0.00
0.00
0.00
0.00
0.00
0.00
100.75
1,458.86
100.00%
100.75
0.00%
100.75
1,458.86
100.00%
0.00
0.00
130.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
130.04
4,016.94
100.00%
130.04
0.00%
130.04
4,016.94
100.00%
0.00
0.00
0.00
0.00
35.05
0.00
0.00
0.00
0.00
0.00
0.00
35.05
1,159.80
100.00%
35.05
0.00%
35.05
1,159.80
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,680.71
1,680.71
0.00%
1,680.71
0.00
0.00%
0.00
265.39
0.00
0.00
0.00
4,016.94
127,437.06
0.00
0.00
0.00
0.00
2,108.14
127,437.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
330.47
133,940.27
0.00
150.53
157.56
395,700.47
0.00
2,215.72
9,099.54
265.39
0.00
0.00
1,159.80
9.70
114,471.84
133,940.27
9,099.54
0.00
6,545.91
0.00
395,700.47
927.91
0.00
15.35
927.91
1,136.81
1,136.81
28,001.04
0.00
463.21
0.00
28,001.04
0.00
0.00
20,403.69
0.00
0.00
0.00
0.00
0.00
337.53
0.00
0.00
0.00
20,403.69
0.00
10,235.52
100.00%
877,218.80
94.76%
5,910.41
161,708.82
100.00%
5,910.41
0.00%
11,836.39
715,509.98
93.65%
11,836.39
0.00%
142,395.20
105.00%
0.00
0.00
0.00
0.00
0.00
330.47
1,136.81
72.68%
330.47
15,950.38
37,323.89
0.00
0.00
30.00
70.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27,360.29
64,023.08
171.53%
27,360.29
18,545.18
77,147.95
0.00
0.00
21.00
87.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18,566.18
77,235.31
79.85%
18,566.18
0.00%
330.47
1,136.81
72.68%
-71.53%
15,950.38
37,323.89
100.00%
0.00%
18,566.18
77,235.31
79.85%
-4,685.66
-427.22
-27.32%
-19,492.34
0.00%
-20.15%
0.00
327,372.24
5,618.79
68,549.24
2,872.06
35,039.10
2,639.43
32,201.05
2,630.87
32,096.61
6,962.68
84,944.65
45,193.30
551,358.29
0.00
0.00
0.00
0.00
0.00
92,750.92
1,131,561.18
89.11%
92,750.92
0.00%
92,750.92
1,131,561.18
89.11%
-11,339.21
-138,338.41
-10.89%
444,904.24
5,618.79
93,159.54
2,872.06
47,618.71
2,639.43
43,761.75
2,630.87
43,619.82
6,962.68
115,441.17
45,193.30
749,304.96
0.00
0.00
0.00
0.00
0.00
92,750.92
1,537,810.19
89.11%
92,750.92
0.00%
92,750.92
1,537,810.19
89.11%
-11,339.21
-188,004.17
-10.89%
241,339.75
67.27%
0.00
0.00%
241,339.75
67.27%
-117,441.42
-32.73%
14,360.05
134,122.87
62.26%
14,360.05
0.00%
14,360.05
134,122.87
62.26%
-8,704.23
-81,297.51
-37.74%
03.05.02
03.05.03
03.05.04
03.06
AFIRMADO DE 4" PARA PISOS INTERIORES Y EXTERIORES

BASE DE HORMIGON DE 4" PARA GRADERIA SOBRE TERRENO
SUMINISTRO Y COMPACTACIN DE BASE GRANULAR E=0.20M (PISTA
ATLETICA)
SUMINISTRO Y COMPACTACIN DE SUB-BASE GRANULAR E=0.20M
(PISTA ATLETICA)
m2
23,064.28
9.34
215,420.38
23,064.28
215,420.38
0.00
0.00
0.00
0.00
83.37
778.66
m2
809.04
10.74
8,689.09
809.04
8,689.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8,491.28
74,383.61
0.00
0.00
3,248.00
28,452.48
3,248.63
28,458.00
0.00
0.00
0.00
8,491.28
60,288.09
0.00
0.00
3,248.00
23,060.80
3,248.63
23,065.27
0.00
0.00
0.00
0.00
0.00
0.00
m2
m2
8,491.28
8,491.28
8.76
7.10
PAVIMENTO PISTA ATLETICA
74,383.61
60,288.09
708,433.37
708,433.37
0.00
0.00
1,927.15
0.00
RIEGO DE IMPRIMACION ASFALTICA
m2
8,491.28
2.71
23,011.37
8,491.28
23,011.37
0.00
0.00
0.00
0.00
0.00
5,045.84
03.06.02
CONCRETO ASFALTICO EN CALIENTE E=3cm
m3
253.86
1,012.50
257,033.25
253.86
257,033.25
0.00
0.00
0.00
0.00
0.00
0.00
03.06.03
04
CONCRETO ASFALTICO EN CALIENTE E=5cm

CONCRETO SIMPLE
m3
423.10
1,012.50
428,388.75
2,479,717.99
423.10
428,388.75
2,479,717.99
0.00
0.00
0.00
04.01
04.01.01
SOLADOS
SOLADO EN VIGAS DE CIMENTACION, e=4"
04.02.01
SUBCIMIENTOS Y SUBZAPATAS
SUBCIMIENTO, SUBZAPATA MEZCLA 1:12 + 30 % P.G.
04.03
CIMIENTOS
04.02
04.03.01
04.04
04.04.01
CIMIENTOS CORRIDOS 175 kg/cm2 + 30 % P.G.
9,728.32
m2
465.47
20.90
m3
5,891.42
243.09
465.47
5,891.42
1,432,145.29
1,432,145.29
m3
1,510.45
206.71
312,225.12
358.37
223.5
80,095.70
0.00
1,432,145.29
1,510.45
312,225.12
358.37
80,095.70
0.00
0.00
0.00
0.00
0.00
495,018.75
0.00
0.00
0.00
0.00
265,681.32
0.00
0.00
245,042.01
0.00
0.00
0.00
3,941.14
0.00
0.00
147.66
152,347.20
6,105.27
5,600.90
149,505.75
499,798.00
101.29
2,116.99
1,036.82
252,041.26
129,832.83
77,804.30
69,960.71
500.13
4,671.21
0.00
0.00
413.28
127.85
1,373.11
261.38
2,807.22
0.00
0.00
0.00
389.23
4,180.33
48.11%
389.23
0.00%
389.23
4,180.33
48.11%
-419.81
-4,508.76
-51.89%
0.00
0.00
0.00
0.00
6,496.63
56,910.48
76.51%
6,496.63
0.00%
6,496.63
56,910.48
76.51%
-1,994.65
-17,473.13
-23.49%
0.00
0.00
0.00
0.00
6,496.63
6,496.63
0.00%
6,496.63
-1,994.65
-14,162.02
-23.49%
0.00
0.00%
-28,460.95
-4.02%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
46,126.07
76.51%
679,972.42
95.98%
46,126.07
76.51%
679,972.42
95.98%
8,338.90
0.00
0.00
0.00
0.00
0.00
8,122.92
22,013.11
95.66%
8,122.92
0.00%
8,122.92
22,013.11
95.66%
-368.36
-998.26
-4.34%
243.69
246,733.70
0.00
0.00
0.00
0.00
0.00
243.69
246,733.70
95.99%
243.69
0.00%
243.69
246,733.70
95.99%
-10.17
-10,299.55
-4.01%
258.49
261,719.86
247,280.31
0.00
0.00
0.00
0.00
406.15
411,225.61
2,240,315.29
95.99%
406.15
-
0.00
0.00%
406.15
411,225.61
2,240,315.29
95.99%
-16.95
-17,163.14
-239,402.70
-4.01%
9,728.32
100.00%
0.00
0.00%
9,728.32
100.00%
0.00
0.00%
465.47
9,728.32
100.00%
465.47
0.00%
465.47
9,728.32
100.00%
0.00%
0.00
0.00%
0.00%
7,611.33
364.18
7,611.33
90.56
22,014.74
0.00
38,433.15
88,719.80
0.00
0.00
53,930.64
95,595.33
0.00
0.00
9,733.97
0.00
0.00
0.00
0.00
0.00
9,733.97
47.09
8,311.81
0.00
0.00
0.00
53,930.64
260.90
24,435.83
0.00
0.00
0.00
38,433.15
185.93
253,517.34
0.00
22,014.74
129,832.83
628.09
7,490.44
3,860.04
3,077.09
252,041.26
6,105.27
29.54
13,674.21
36,852.64
516,792.46
2,116.99
152,347.20
626.71
0.00
29,968.15
166,184.26
0.00
245,042.01
1,008.03
29,968.15
144.98
245,042.01
0.00
265,681.32
1,092.93
0.00
0.00
299,590.61
0.00
495,018.75
2,036.36
0.00
376,532.49
-
0.00
0.00
0.00
312,225.12
376,532.49
m3
9,728.32
0.00
1,432,145.29
312,225.12
SOBRECIMIENTOS
CONCRETO F'C=175 KG/CM2 PARA SOBRECIMIENTOS
9,728.32
9,728.32
0.00
3,945.68
163,179.96
03.06.01
495,018.75
17,999.61
-326,342.58
11,409.91
26,833.79
03.05.01
-14.69%
26,833.79
2,669,371.37
-19,919.56
1,725,814.36
-124.19
-6.35%
1,269,899.59
85.31%
-48,555.65
104,090.13
3,860.04
2,669,371.37
115,696.01
-803.24
0.00%
104,090.13
0.00
93.65%
0.00%
-5.24%
0.00
0.00
715,509.98
-48,555.65
7,478.43
0.00
11,836.39
0.00%
1,725,814.36
71,333.82
0.00
1,269,899.59
36,852.64
0.00
100.00%
0.00%
16.58
17,999.61
0.00
161,708.82
0.00%
12.20
778.66
1,300,663.25
5,910.41
104,090.13
51,523.27
200,385.82
-41.66%
104,090.13
51,513.28
75,716.43
94.76%
0.00
m3
0.00
75,962.80
100.00%
-18,026.82
0.00%
m3
0.00
82,657.81
-26,699.19
10,235.52
877,218.80
0.00%
-49.41%
ELIMINACION MATERIAL EXCEDENTE C/MAQUINARIA
358,781.17
161,708.78
-19.69%
-544.78
ACARREO DE MATERIAL EXCEDENTE HASTA 50M
358,781.17
772,276.48
-11,409.91
-26,699.19
-18,837.54
0.01
-
03.04.02
MATERIAL DE BASE
2,995,713.95
7,191.88
14,927.97
12,354.11
03.04.01
03.05
2,995,713.95
0.00
18,119.43
274,888.18
0.00
7,987.46
26,628.99
1,564.03
37,323.89
161,443.43
-
135,615.57
-
10,235.52
11,324.64
23,884.75
2,308.51
161,443.43
15,884.48
9,883.36
150,911.03
18,119.43
16,739.94
03.01.01
03.01.03
3,798.93
8,311.81
0.00
0.00
0.00
0.00
0.00
8,311.81
40.21
0.00
0.00
0.00
0.00
0.00
0.00
1,136.37
425.82
2.06
425.82
710.55
5,891.42
1,338.79
-
1,432,145.28
100.00%
1,432,145.28
100.00%
276,741.64
276,741.64
272,372.02
5,891.42
-
88.64%
1,338.79
-
0.00
-
0.00
0.00%
-
5,891.42
1,338.79
-
1,432,145.28
100.00%
-0.01
0.00%
1,432,145.28
100.00%
-0.00
-0.01
0.000%
276,741.64
88.64%
276,740.75
-35,483.48
-11.360%
276,741.64
88.64%
-171.66
-35,483.48
-11.360%
272,372.02
72.34%
272,371.30
-104,160.47
-27.660%
OBRA
ENTIDAD
UBICACIN
CONTRATISTA
SUPERVISOR
ESPEC.
: CONSORCIO CHICAGO II
ARQUITECTURA
LIQUIDACION DE OBRA
VALORIZACIONES CONTRACTUALES DESAGREGADAS A PRECIOS OFERTA
DESDE LA VAL. N 01 : ENE-2011 A LA VAL. N 06 : JUN-2011
PARTIDA
DESCRIPCION
UND.
METRADO
CONTRACTUAL
PRECIO UNITARIO
OFERTADO S/.
PRESUPUESTO
OFERTA S/.
METRADO
DEDUCTIVO TOTAL
METRADO
CONTRACTUAL
MENOS
DEDUCTIVOS
VALORIZACIONES DEL CONTRATO PRINCIPAL RECALCULADAS A PRECIOS OFERTA

PRESUPUESTO
MODIFICADO S/.
VAL N 01 - MAR.13
METRADO
VAL N 02 - ABR.13
PARCIAL
METRADO
VAL N 03 - MAY.13
PARCIAL
METRADO
VAL N 04 - JUN.13
PARCIAL
METRADO
VAL N 05 - JUL.13
PARCIAL
METRADO
VAL N 06 - AGO.13
PARCIAL
METRADO
VAL N 07 - SET.13
PARCIAL
METRADO
VAL N 08 - OCT.13
PARCIAL
METRADO
VAL N 09 - NOV.13
PARCIAL
METRADO
VAL N 10 - DIC.13
PARCIAL
METRADO
VAL N 11 - ENE.13
PARCIAL
METRADO
METRADO EJECUTADO VALORIZADO

ACUMULADO
VAL N 12 - FEB.14
PARCIAL
METRADO
METRADO
PARCIAL
S/.
METRADO TOTAL
EJECUTADO
METRADO A REGULARIZAR POR

LIQUIDACION
METRADO
S/.
PRESUPUESTO CONTRACTUAL
LIQUIDACION DE OBRA
METRADO
S/.
PRESUPUESTO DEDUCTIVO DE CIERRE

LIQUIDACION DE OBRA
METRADO
S/.
MAYORES
METRADOS
EJECUTADO EN
ADICIONALES
ESTRUCTURAS
05.15.03
05.15.04
05.15.05
05.16
ENCOFRADO Y DESENCOFRADO NORMAL DE CANAL
m2
280.16
10,419.15
280.16
10,419.15
0.00
ACERO FY=4200 KG/CM2 GRADO 60
kg
1,413.16
3.55
5,016.72
1,413.16
5,016.72
0.00
REJILLA DE FIERRO, SEGUN DISEO
206.00
97.07
19,996.42
206.00
19,996.42
0.00
37.19
CANAL DE DRENAJE - TIPO II
30,025.19
30,025.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
118.15
4,393.85
0.00
1,390.68
4,936.91
0.00
168.78
16,383.47
0.00
0.00
19,013.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
118.15
4,393.85
42.17%
118.15
1,390.68
4,936.91
98.41%
1,390.68
168.78
16,383.47
81.93%
168.78
0.00
19,013.23
0.00%
118.15
4,393.85
42.17%
-162.01
0.00%
1,390.68
4,936.91
98.41%
-22.48
0.00%
168.78
16,383.47
81.93%
-37.22
0.00
19,013.23
-6,025.30
-57.83%
-79.81
-1.59%
-3,612.95
-18.07%
-11,011.96
05.16.01
SOLADO, e=2" - MEZCLA 1:12 C:H
m2
98.70
13.79
1,361.07
98.70
1,361.07
0.00
0.00
0.00
0.00
0.00
0.00
98.70
1,361.07
0.00
0.00
0.00
0.00
0.00
98.70
1,361.07
100.00%
98.70
0.00%
98.70
1,361.07
100.00%
0.00%
05.16.02
CONCRETO PREMEZCLADO F'C=210 KG/CM2
m3
33.56
335.97
11,275.15
33.56
11,275.15
0.00
0.00
0.00
0.00
0.00
0.00
33.56
11,275.15
0.00
0.00
0.00
0.00
0.00
33.56
11,275.15
100.00%
33.56
0.00%
33.56
11,275.15
100.00%
0.00%
05.16.03
ENCOFRADO Y DESENCOFRADO NORMAL DE CANAL
m2
296.1
37.19
11,011.96
296.10
11,011.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
-100.00%
05.16.04
kg
1,796.34
3.55
6,377.01
1,796.34
6,377.01
0.00
0.00
0.00
0.00
0.00
0.00
1,796.34
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
05.17
RIA
1,370.95
1,370.95
0.00
0.00
0.00
0.00
6,377.01
1,370.95
0.00
0.00
0.00
0.00
1,796.34
0.00
6,377.01
0.00%
100.00%
1,370.95
1,796.34
-
1,796.34
0.00
6,377.01
0.00%
100.00%
-296.10
-
1,370.95
-11,011.96
0.00
05.17.01
m3
1.25
340.26
425.33
1.25
425.33
0.00
0.00
0.00
0.00
0.00
0.00
1.25
425.33
0.00
0.00
0.00
0.00
0.00
1.25
425.33
100.00%
1.25
0.00%
1.25
425.33
100.00%
0.00%
05.17.02
ENCOFRADO Y DESENCOFRADO CARA VSTA DE RA
m2
14.4
38.55
555.12
14.40
555.12
0.00
0.00
0.00
0.00
0.00
0.00
14.40
555.12
0.00
0.00
0.00
0.00
0.00
14.40
555.12
100.00%
14.40
0.00%
14.40
555.12
100.00%
0.00%
05.17.03
kg
110.00
3.55
390.50
110.00
390.50
0.00
0.00
0.00
0.00
0.00
0.00
110.00
390.50
0.00
0.00
0.00
0.00
0.00
110.00
390.50
100.00%
110.00
0.00%
110.00
390.50
100.00%
0.00%
0.00
0.00
0.00
05.18
05.18.01
05.18.02
05.18.03
05.19
05.19.01
05.19.02
05.19.03
05.20
SALTO LARGO Y SALTO TRIPLE

ENCOFRADO Y DESENCOFRADO CARAVISTA DE FOSA SALTO LARGO Y
TRIPLE
4,718.45
m3
4.50
336.21
1,512.95
m2
50.00
38.55
1,927.50
kg
360
3.55
1,278.00
m3
8.50
336.21
2,857.79
m2
12.25
37.69
461.70
kg
320
3.55
1,136.00
PERTIGA, LANZAMIENTO DE DISCO Y LANZAMIENTO DE PESO

ENCOFRADO Y DESENCOFRADO CARAVISTA LANZAMIENTO DE DISCO Y
LANZAMIENTO DE PESO
4,718.45
-
4.50
50.00
360.00
8.50
12.25
320.00
4,455.49
GRADAS
0.00
0.00
0.00
0.00
4,718.45
0.00
0.00
0.00
0.00
4,718.45
0.00
4,718.45
0.00
1,512.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
1,512.95
0.00
0.00
0.00
0.00
4.50
1,512.95
100.00%
4.50
0.00%
4.50
1,512.95
100.00%
0.00%
1,927.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.00
1,927.50
0.00
0.00
0.00
0.00
50.00
1,927.50
100.00%
50.00
0.00%
50.00
1,927.50
100.00%
0.00%
1,278.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
360.00
1,278.00
0.00
0.00
0.00
0.00
360.00
1,278.00
100.00%
360.00
0.00%
360.00
1,278.00
100.00%
0.00%
4,455.49
0.00
0.00
0.00
2,857.79
0.00
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
8.50
2,857.79
0.00
0.00
0.00
0.00
8.50
2,857.79
100.00%
8.50
0.00%
8.50
2,857.79
100.00%
0.00%
461.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.25
461.70
0.00
0.00
0.00
0.00
12.25
461.70
100.00%
12.25
0.00%
12.25
461.70
100.00%
0.00%
1,136.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
320.00
1,136.00
0.00
0.00
0.00
0.00
320.00
1,136.00
100.00%
320.00
0.00%
320.00
1,136.00
100.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-89.76
-7,501.24
-100.00%
05.20.03
kg
100.28
29.47
2,955.25
100.28
2,955.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-100.28
-2,955.25
-100.00%
05.19.03
3,044.84
857.70
3,044.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-857.70
-3,044.84
-100.00%
05.21.01
CONCRETO PREMEZCLADO F'C=210 KG/CM2 EN CISTERNA
m3
215.47
297.86
64,179.89
215.47
64,179.89
0.00
0.00
71.16
21,195.38
122.16
36,386.58
22.15
05.21.02
ENCOFRADO Y DESENCOFRADO NORMAL EN CISTERNA
m2
875.86
45.46
39,816.60
875.86
39,816.60
0.00
0.00
350.59
15,937.70
525.27
23,878.77
0.00
05.21.03
ACERO FY=4200 KG/CM2 GRADO 60 EN CISTERNA
kg
18803.98
3.55
66,754.13
18,803.98
66,754.13
0.00
0.00
3,227.82
11,458.76
10,478.17
37,197.50
1,906.34
05.22
05.22.01
05.22.02
05.22.03
05.23
05.23.01
MUROS DE CONTENCION
CONCRETO F'C=280 KG/CM2 EN MURO DE CONTENCION
ENCOFRADO Y DESENCOFRADO CARAVISTA EN MUROS DE
CONTENCION
ACERO CORRUGADO FY=4200 KG/CM2
CANAL
EXCAVACIN DE ZANJAS Y PERFILADO PARA CONFORMAR SECCION DE
CANAL
1,193,399.97
m3
1,536.72
336.51
1,193,399.97
517,121.65
m2
6,755.99
42.86
289,561.73
kg
108934.25
3.55
386,716.59
1,536.72
6,755.99
108,934.25
150.70
124,304.15
0.00
150.70
23.18
3,493.23
140.00
298.28
41,759.20
0.00
211,138.68
6,767.51
0.00
0.00
0.00
170,749.30
0.00
-13,501.33
170,749.30
-1.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
215.47
64,178.71
100.00%
215.47
0.00%
215.47
64,178.71
100.00%
-0.00
-1.18
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
875.86
39,816.47
100.00%
875.86
0.00%
875.86
39,816.47
100.00%
-0.00
-0.13
0.00%
0.00
0.00
0.00
0.00
0.00
18,803.98
66,754.12
100.00%
18,803.98
0.00%
18,803.98
66,754.12
100.00%
-0.01
0.00%
2,659.32
0.00
9,440.58
532.33
162,802.15
1,889.77
42,735.26
45,359.75
130,333.26
0.00
0.00
57,336.81
649,705.91
0.00
649,705.91
-543,694.06
517,121.65
0.00
0.00
0.00
254.06
85,493.73
0.00
165.77
55,782.83
100.16
33,703.87
48.96
16,475.53
189.22
63,674.42
0.00
0.00
68.30
22,983.63
826.47
278,114.01
53.78%
826.47
0.00%
826.47
278,114.01
53.78%
-710.25
-239,007.64
-46.22%
289,561.73
0.00
0.00
0.00
1,778.74
76,236.80
0.00
1,232.88
52,841.39
165.92
7,111.16
432.84
18,551.52
780.15
33,437.23
0.00
0.00
407.44
17,462.88
4,797.97
205,640.98
71.02%
4,797.97
0.00%
4,797.97
205,640.98
71.02%
-1,958.02
-83,920.75
-28.98%
386,716.59
0.00
0.00
0.00
13,917.79
49,408.15
0.00
15,261.39
54,177.93
540.91
1,920.23
2,910.62
10,332.70
9,358.20
33,221.61
0.00
0.00
4,757.83
16,890.30
46,746.74
165,950.92
42.91%
46,746.74
0.00%
46,746.74
165,950.92
42.91%
-62,187.51
-220,765.67
-57.09%
124,304.15
m3
0.00
6,596.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,889.77
4,455.49
9,440.58
0.00
0.00
0.00
13,364.26
0.00
97,462.85
0.00
4,455.49
0.00
48,591.84
0.00
0.00
7,501.24
0.00
0.00
0.00
89.76
0.00
0.00
0.00
170,750.62
0.00
0.00
7,501.24
170,750.62
0.00
4,455.49
83.57
CISTERNA
0.00
0.00
89.76
3.55
0.00
0.00
m2
857.7
0.00
0.00
GRADAS EN PISO, CONCRETO F'C=175 kg/cm2.
kg
13,501.33
0.00
05.20.01
05.21
13,501.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-124,304.15
3,493.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-150.70
-3,493.23
-100.00%
140.00
41,759.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-140.00
-41,759.20
-100.00%
05.23.02
CONCRETO PREMEZCLADO F'C=210 KG/CM2 EN CANAL
m3
05.23.03
ENCOFRADO Y DESENCOFRADO NORMAL EN CANAL
m2
658.00
52.79
34,735.82
658.00
34,735.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-658.00
-34,735.82
-100.00%
05.23.04
ACERO FY=4200 KG/CM2 GRADO 60 EN CANAL
kg
8,850.00
3.55
31,417.50
8,850.00
31,417.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-8,850.00
-31,417.50
-100.00%
05.23.05
TARRAJEO C/ IMPERMEABILIZANTE EN CANAL DE REGADIO
m2
448.00
26.43
11,840.64
448.00
11,840.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-448.00
-11,840.64
-100.00%
05.23.06
JUNTAS CON SELLANTE ELASTOMERICO
103.60
10.21
1,057.76
103.60
1,057.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-103.60
-1,057.76
-100.00%
05.24
ESTRUCTURAS METALICAS
1,179,226.61
1,179,226.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20,925.18
24,447.24
0.00
0.00
0.00
45,372.42
0.00
45,372.42
-1,133,854.19
05.24.01
ESTRUCTURAS METALICAS EN PORTICOS DE INGRESO
kg
115,902.67
9.25
1,072,099.70
115,902.67
1,072,099.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-115,902.67
-1,072,099.70
-100.00%
05.24.02
ESTRUCTURAS METALICAS EN GIMNASIO DE GIMNASIA
kg
6,861.61
9.00
61,754.49
6,861.61
61,754.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
-6,861.61
-61,754.49
-100.00%
05.24.03
ESCALERA METALICA
m2
78.84
575.50
45,372.42
78.84
45,372.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.36
0.00
0.00
0.00
78.84
78.84
0.00%
78.84
0.00%
COSTO DIRECTO
GASTOS GENERALES (8.00%)
UTILIDAD (8.00%)
SUB TOTAL
IMPUESTO
PRESUPUESTO TOTAL
14.41%
6.17174584%
18.00%
26,972,166.92
3,886,689.25
1,664,653.59
32,523,509.76
5,854,231.76
38,377,741.52
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
26,972,166.92
3,886,689.25
1,664,653.59
32,523,509.76
5,854,231.76
38,377,741.52
14.41%
6.17174584%
18.00%
1,779,710.08
256,456.22
109,839.18
2,146,005.48
386,280.99
2,532,286.47
14.41%
6.17174584%
18.00%
1,125,838.70
162,233.36
69,483.90
1,357,555.96
244,360.07
1,601,916.03
14.41%
6.17174584%
18.00%
1,881,005.76
271,052.93
116,090.89
2,268,149.58
408,266.92
2,676,416.50
14.41%
6.17174584%
18.00%
2,633,657.37
379,510.03
162,542.64
3,175,710.04
571,627.81
3,747,337.85
14.41%
6.17174584%
18.00%
2,916,851.31
420,318.27
180,020.65
3,517,190.23
633,094.24
4,150,284.47
14.41%
6.17174584%
18.00%
4,035,757.84
581,552.70
249,076.72
4,866,387.26
875,949.71
5,742,336.97
14.41%
6.17174584%
18.00%
5,090,123.89
733,486.85
314,149.51
6,137,760.25
1,104,796.85
7,242,557.10
14.41%
6.17174584%
18.00%
20,925.18
1,531,630.12
220,707.90
94,528.32
1,846,866.34
332,435.94
2,179,302.28
42.48
14.41%
6.17174584%
18.00%
24,447.24
500,234.57
72,083.80
30,873.21
603,191.58
108,574.48
711,766.06
14.41%
6.17174584%
18.00%
25,260.69
3,640.07
1,559.03
30,459.79
5,482.76
35,942.55
14.41%
6.17174584%
18.00%
71,513.55
10,305.10
4,413.63
86,232.28
15,521.81
101,754.09
14.41%
6.17174584%
18.00%
473,251.69
68,195.57
29,207.89
570,655.15
102,717.93
673,373.08
45,372.42
100.00%
22,064,835.57
3,179,542.80
1,361,785.57
26,606,163.94
4,789,109.51
31,395,273.45
81.81%
81.81%
-26,699.27
-3,847.36
-1,647.81
-32,194.44
-5,795.00
-37,989.44
-0.10%
-0.10%
45,372.42
100.00%
22,038,136.30
3,175,695.44
1,360,137.76
26,573,969.50
4,783,314.51
31,357,284.01
81.71%
81.71%
-4,934,030.62
-710,993.81
-304,515.83
-5,949,540.26
-1,070,917.25
-7,020,457.51
-18.29%
-18.29%
ENTIDAD
OBRA
: MINISTERIO DE EDUCACION
: CONSTRUCCION 2 ETAPA L - DE LA SEDE CENTRAL DEL MINISTERIO DE EDUCACIN
CONTRATISTA : CONSTRUCTORA MALAGA HNOS. S.A.

SUPERVISOR
LUGAR
: ACRUTA & TAPIA INGENIEROS S.A.C

: SAN BORJA - LIMA
LIQUIDACION DE OBRA
PARTIDA
DESCRIPCION
25.00.00
SALIDAS PARA ELECTRICIDAD Y FUERZA
25.01.00
SALIDA DE ALUMBRADO
UND.
METRADO
CONTRACTUAL
PRECIO UNITARIO
OFERTADO S/.
PRESUPUESTO
OFERTA S/.
METRADO
DEDUCTIVO TOTAL
METRADO
CONTRACTUAL
MENOS
DEDUCTIVOS
91,835.85

PRESUPUESTO
MODIFICADO S/.
VAL N 01 - ENE.11
METRADO
VAL N 02 - FEB.11
PARCIAL
METRADO
3,623.37
PARCIAL
METRADO
1,234.77
PARCIAL
VAL N 04 - ABR.11
METRADO
1,469.47
VAL N 05 - MAY.11
PARCIAL
METRADO

ACUMULADO
VAL N 06 - JUN.11
PARCIAL
METRADO
840.88
METRADO
PARCIAL
78.25
S/.
METRADO TOTAL
EJECUTADO
METRADO A REGULARIZAR POR LIQUIDACION
METRADO
3,623.37
S/.
PRESUPUESTO CONTRACTUAL LIQUIDACION

DE OBRA
METRADO
S/.
-78.25
METRADO
3,545.12
S/.
%
-78.25
0.00
SALIDA PARA LUMINARIA ADOSADA EN TECHO
pto
235.00
78.01
18,332.35
(235.00)
0.00
0.00
25.01.02
SALIDA PARA BRAQUETE
pto
39.00
75.75
2,954.25
(39.00)
0.00
0.00
25.01.03
SALIDA PARA LUMINARIA DE EMERGENCIA CON BATERIA
pto
3.00
86.52
259.56
(3.00)
0.00
0.00
0.00
0.00
329.76
0.00%
4.00
329.76
-78.25
25.02.01
25.02.02
25.06.00
25.06.01
25.06.02
SALIDA DE TOMACORRIENTES
SALIDA PARA TOMACORRIENTE BIPOLAR ESTABILIZADO CON TOMA A TIERRA
SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON TOMA A TIERRA
66,583.88
pto
836.00
69.40
58,018.40
(836.00)
0.00
pto
99.00
86.52
8,565.48
(99.00)
0.00
SALIDAS DE FUERZA Y ESPECIALES

SALIDA PARA SECADOR DE MANOS
329.76
pto
4.00
82.44
SALIDA PARA INTERRUPTORES
329.76
0.00
4.00
0.00
329.76
329.76
329.76
4.00
329.76
4.00
329.76
3,293.61
25.06.03
INTERRUPTOR UNIPOLAR SIMPLE DE 1 GOLPE
pto
46.00
63.89
2,938.94
0.00
46.00
2,938.94
15.00
958.35
25.06.04
INTERRUPTOR UNIPOLAR SIMPLE DE 2 GOLPES
pto
3.00
68.92
206.76
0.00
3.00
206.76
3.00
206.76
25.06.03
INTERRUPTOR UNIPOLAR SIMPLE DE 3 GOLPES
pto
1.00
78.25
78.25
0.00
1.00
78.25
25.06.04
INTERRUPTOR CONMUTACION (DE 3 VIAS) 2 GOLPES
pto
1.00
69.66
69.66
0.00
1.00
69.66
1.00
25.07.00
SALIDA PARA COCINA ELECTRICA
25.07.01
26.00.00
SALIDA PARA COCINA ELECTRICA

ALIMENTADORES, TUBERIAS, TABLEROS Y VARIOS
26.01.00
26.01.02
ALIMENTADORES ELECTRICOS
ALIM. DEL TGE A TE-SER CESG-36 (3-1x25mm2 + 1Nx16mm2 + 1Tx16mm2 40mm SAP)
ALIM. DEL TGN A TE-SER CSG-58(3-1x25mm2+1Nx16mm2+1Tx16mm-2- 40mm
SAP
26.01.03
TUBERIA
26.01.01
3,293.61
329.76
82.44
pto
1.00
82.44
(1.00)
82.44
279,563.03
0.00
18,570.20
m
230.00
40.37
230.00
40.37
9,285.10
9,285.10
(230.00)
0.00
(230.00)
0.00
511.12
78.25
3,293.61
-78.25
78.25
3,215.36
1,469.47
8.00
511.12
46.00
2,938.94
100.00%
46.00
0.00%
46.00
2,938.94
100.00%
3.00
206.76
100.00%
3.00
0.00%
3.00
206.76
100.00%
1.00
78.25
1.00
78.25
100.00%
-1.00
-78.25
-1.00
-78.25
69.66
1.00
69.66
100.00%
1.00
0.00%
1.00
69.66
0.00
0.00
15,246.96
2,470.18
434.50
12,342.28
15,246.96
0.00
0.00
0.00%
0.00
0.00%
4,628.56
2,470.18
434.50
226.00
10.93
2,470.18
0.00
226.00
2,470.18
226.00
2,470.18
26.02.02
TUBO PVC SAP 25 mm
820.00
11.54
9,462.80
(667.00)
153.00
1,765.62
15.00
173.10
138.00
26.02.03
TUBO PVC SAP 35 MM
15.00
6.48
97.20
0.00
15.00
97.20
15.00
97.20
26.02.04
TUBO PVC SAP 50 mm
1,120.00
16.42
18,390.40
(1,102.00)
18.00
295.56
10.00
164.20
8.00
131.36
0.00
1,040.00
1,924.00
1,040.00
1,924.00
1,040.00
3,520.00
8,694.40
3,520.00
135,186.40
100.00%
1,469.47
TUBO PVC SAP 20 mm
CABLES
26.02.01
26.03.00
30,420.58
22.00
23.00
1,234.77
100.00%
10,618.40
1,723.88
1,592.52
10,618.40
4,628.56
226.00
2,470.18
153.00
15.00
18.00
-
-100.00%
MAYORES
METRADOS
EJECUTADO EN
ADICIONALES

LIQUIDACION DE OBRA
25.01.01
25.02.00
21,546.16
VAL N 03 - MAR.11
0.00%
100.00%
-
15,246.96
-
0.00%
18.00
0.00%
0.00%
-100.00%
0.00%
4,628.56
100.00%
226.00
0.00%
226.00
2,470.18
100.00%
0.00%
1,765.62
18.66%
153.00
0.00%
153.00
1,765.62
100.00%
0.00%
97.20
100.00%
94.00
0.00%
15.00
97.20
100.00%
0.00%
79.00
295.56
1.61%
18.00
0.00%
18.00
295.56
100.00%
0.00%
1,924.00
100.00%
1,040.00
0.00%
1,040.00
1,924.00
100.00%
0.00%
8,694.40
100.00%
3,520.00
0.00%
3,520.00
8,694.40
100.00%
0.00%
10,618.40
10,618.40
26.03.01
CABLE LSOH 2.5MM2
1,040.00
1.85
1,924.00
26.03.02
CABLE LSOH 4MM2
3,520.00
2.47
8,694.40
0.00
3,520.00
8,694.40
26.03.03
CABLE LSOH 6MM2
720.00
3.20
2,304.00
(720.00)
0.00
0.00
0.00%
26.03.04
CABLE LSOH 10MM2
2,540.00
4.53
11,506.20
(2,540.00)
0.00
0.00
0.00%
26.03.05
CABLE LSOH 16MM2
2,415.00
6.36
15,359.40
(2,415.00)
0.00
0.00
0.00%
26.03.06
CABLE LSOH 25MM2
430.00
12.69
5,456.70
(430.00)
0.00
0.00
0.00%
26.03.07
CABLE LSOH 35MM2
1,124.00
12.53
14,083.72
(1,124.00)
0.00
0.00
0.00%
26.03.08
CABLE LSOH 70MM2
440.00
21.54
9,477.60
(440.00)
0.00
0.00
0.00%
26.03.09
CABLE LSOH 300MM2
362.00
120.99
43,798.38
(362.00)
0.00
0.00
0.00%
26.03.10
CABLE ESPECIALES LIBRE DE HALOGENOS
100.00
225.82
22,582.00
(100.00)
0.00
0.00
0.00%
0.00
26.05.00
TABLEROS SECUNDARIOS
8,710.42
26.05.09
TABLERO TG-SER
und
1.00
773.19
773.19
(1.00)
0.00
0.00
0.00%
26.05.10
TABLERO TEG-SER
und
1.00
1,014.29
1,014.29
(1.00)
0.00
0.00
0.00%
26.05.11
TABLERO T-SAL
und
1.00
1,191.37
1,191.37
(1.00)
0.00
0.00
0.00%
26.05.12
TABLERO TE-SAL
und
1.00
895.37
895.37
(1.00)
0.00
0.00
0.00%
26.05.13
TABLERO TEST-SAL
und
1.00
1,257.64
1,257.64
(1.00)
0.00
0.00
0.00%
26.05.14
TABLERO T-COM
und
1.00
2,543.19
2,543.19
(1.00)
0.00
0.00
0.00%
26.05.15
TABLERO TE-COM
und
1.00
1,035.37
1,035.37
(1.00)
0.00
0.00
0.00%
0.00
26.06.00
POZO DE TIERRA
26.06.01
POZO DE TIERRA SEGUN DETALLE
26.06.02
CABLE Cu DESNUDO DE 35mm2
26.06.03
TUBO PVC SAP 35 MM
26.07.00
LUMINARIAS Y ARTEFACTOS
12,563.48
1,705.72
1,705.72
(1.00)
0.00
0.00
0.00%
200.00
53.90
10,780.00
(200.00)
0.00
0.00
0.00%
12.00
6.48
77.76
(12.00)
0.00
0.00
0.00%
0.00
74,111.95
0.00
0.00
0.00%
142.00
71.06
10,090.52
(142.00)
0.00
0.00
0.00%
39.00
102.88
4,012.32
(39.00)
0.00
0.00
0.00%
und
3.00
143.06
429.18
(3.00)
0.00
0.00
0.00%
GLB
1.00
50,000.00
50,000.00
430,000.00
(1.00)
0.00
0.00
430,000.00
0.00%
43,000.00
430,000.00
387,000.00
430,000.00
430,000.00
0.00
430,000.00
0.90
387,000.00
0.10
43,000.00
1.00
430,000.00
100.00%
1.00
0.00%
1.00
430,000.00
100.00%
0.00%
448,870.33
35,909.63
35,909.63
520,689.59
93,724.15
614,413.74
100.00%
-78.25
-6.26
-6.26
-90.77
-16.34
-107.11
-0.02%
448,792.08
35,903.37
35,903.37
520,598.82
93,707.79
614,306.61
99.98%
-78.25
-6.26
-6.26
-90.77
-16.34
-107.11
-0.01%
26.07.02
LUMINARIA CENTRO DE LUZ
und
26.07.03
BRAQUETE TIPO W 3570 NA
und
26.07.04
LUMINARIA DE EMERGENCIA CON BATERIA
COSTO DIRECTO
UTILIDAD (8.00%)
SUB TOTAL
IMPUESTO
PRESUPUESTO TOTAL
(93.00)
93.00
GRUPO ELECTROGENO DE 500 KW (INCL. TABLERO ACCESORIOS)
9,579.93
und
27.01.01
103.01
LUMINARIA ADOSADA EN TECHO CON REJILLA 32 W
SISTEMA DE ALUMBRADO INTEGRAL

GRUPO ELECTROGENO
1.00
und
26.07.01
26.07.05
27.00.00
und
1.00
8.00%
8.00%
19.00%
430,000.00
801,398.88
64,111.91
64,111.91
929,622.70
176,628.31
1,106,251.01
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
448,870.33
35,909.63
35,909.63
520,689.59
98,931.02
619,620.61
8.00%
8.00%
19.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
3,704.95
296.40
296.40
4,297.75
773.61
5,071.36
8.00%
8.00%
18.00%
1,469.47
117.56
117.56
1,704.59
306.83
2,011.42
8.00%
8.00%
18.00%
388,275.38
31,062.03
31,062.03
450,399.44
81,071.90
531,471.34
8.00%
8.00%
18.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
55,420.53
4,433.64
4,433.64
64,287.81
11,571.81
75,859.62
99.16%
-0.02%
99.14%
-0.01%
ENTIDAD
OBRA

SUPERVISOR
LUGAR

: SAN BORJA - LIMA
LIQUIDACION DE OBRA
PARTIDA
DESCRIPCION
30.00.00
EQUIPOS ELECTRICOS, MECANICOS Y ESPECIALES
30.01.00
SISTEMA DE AIRE ACONDICIONADO

SISTEMA DE A.ACOND. CHILER, BOMBAS, TORRES Y ACCESORIOS.
30.01.01
30.01.02
30.01.03
SUMINISTRO E INSTALACION DE FAN COILS Y ACCESORIOS

SUMINISTRO E INSTALACION DE TUBERIAS DE AGUA HELADA Y DE
CONDENSACION
UND.
METRADO
CONTRACTUAL
PRECIO UNITARIO
OFERTADO S/.
PRESUPUESTO
OFERTA S/.
METRADO
DEDUCTIVO TOTAL
METRADO
CONTRACTUAL
MENOS
DEDUCTIVOS
1,351,779.74

PRESUPUESTO
MODIFICADO S/.
VAL N 01 - ENE.11
METRADO
VAL N 02 - FEB.11
PARCIAL
METRADO
1,351,779.74
1,351,779.74
VAL N 03 - MAR.11
PARCIAL
METRADO
21,078.95
METRADO
346,553.80
METRADO
METRADO
S/.
0.60
389,207.95
0.35
227,037.97
0.05
32,434.00
1.00
648,679.91
100.00%
1.0000
0.00%
1.0000
648,679.91
100.00%
0.00%
180,376.52
0.85
153,320.04
0.10
18,037.65
0.02
3,607.53
0.03
5,411.30
1.00
180,376.52
100.00%
0.9178
-0.0822
-14,826.95
-8.22%
0.9178
165,549.57
91.78%
-0.0822
-14,826.95
-8.22%
0.00
1.00
0.55
123,003.80
0.30
67,092.98
0.05
11,182.16
0.10
22,364.33
1.00
223,643.27
100.00%
0.9234
-0.0766
-17,131.07
-7.66%
0.9234
206,512.20
92.34%
-0.0766
-17,131.07
-7.66%
0.30
63,236.85
0.40
84,315.80
0.10
21,078.95
0.10
21,078.95
1.00
210,789.49
100.00%
1.0000
0.00%
1.0000
210,789.49
100.00%
0.00%
0.10
6,993.12
0.70
48,951.81
0.10
6,993.12
0.10
6,993.12
1.00
69,931.16
100.00%
1.0000
0.00%
1.0000
69,931.16
100.00%
0.00%
0.50
9,179.70
0.20
3,671.88
0.30
5,507.82
1.00
18,359.39
100.00%
1.0000
0.00%
1.0000
18,359.39
100.00%
0.00%
1,351,779.74
108,142.38
108,142.38
1,568,064.50
282,251.61
1,850,316.11
100.00%
1,319,821.72
105,585.74
105,585.74
1,530,993.20
275,578.78
1,806,571.98
97.64%
0.00
1.00
210,789.49
30.01.05
SUMINISTRO E INSTALACION DE VENTILACION MECANICA - INYECCION DE AIRE
GLB
1.00
69,931.16
69,931.16
0.00
1.00
69,931.16
30.01.06
PRUEBAS Y VARIOS DEL SISTEMA DE AIRE ACONDICIONADO
GLB
1.00
18,359.39
18,359.39
0.00
1.00
18,359.39
8.00%
8.00%
19.00%
1,351,779.74
108,142.38
108,142.38
1,568,064.50
297,932.26
1,865,996.76
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,351,779.74
108,142.38
108,142.38
1,568,064.50
297,932.26
1,865,996.76
0.10
8.00%
8.00%
19.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
21,078.95
21,078.95
1,686.32
1,686.32
24,451.59
4,401.29
28,852.88
8.00%
8.00%
18.00%
346,553.80
27,724.30
27,724.30
402,002.40
72,360.43
474,362.83
8.00%
8.00%
18.00%
616,785.88
49,342.87
49,342.87
715,471.62
128,784.89
844,256.51
8.00%
8.00%
18.00%
273,571.61
21,885.73
21,885.73
317,343.07
57,121.75
374,464.82
8.00%
8.00%
18.00%
93,789.50
7,503.16
7,503.16
108,795.82
19,583.25
128,379.07
99.16%
-31,958.02
-2,556.64
-2,556.64
-37,071.30
-6,672.83
-43,744.13
-2.36%
-2.34%
1,319,821.72
648,679.91
-31,958.02
S/.
-31,958.02
1,351,779.74
210,789.49
METRADO
1.00
223,643.27
1,351,779.74
1,319,821.72
1.00
210,789.49
S/.
-31,958.02
0.00
223,643.27
93,789.50
0.00
1.00
S/.
1,351,779.74
MAYORES
METRADOS
EJECUTADO EN
ADICIONALES
180,376.52
1.00
273,571.61
METRADO
93,789.50

LIQUIDACION DE OBRA
648,679.91
GLB
PARCIAL
PRESUPUESTO CONTRACTUAL LIQUIDACION DE

OBRA
180,376.52
GLB
616,785.88
METRADO
273,571.61
648,679.91
PARCIAL
METRADO TOTAL
EJECUTADO
1.00
346,553.80
METRADO
616,785.88

ACUMULADO
1.00
SUMINISTRO E INSTALACION DE DUCTOS DIFUSORES REJILLAS Y VARIOS
PARCIAL
VAL N 06 - JUN.11
GLB
30.01.04
COSTO DIRECTO
UTILIDAD (8.00%)
SUB TOTAL
IMPUESTO
PRESUPUESTO TOTAL
PARCIAL
VAL N 05 - MAY.11
GLB
223,643.27
21,078.95
VAL N 04 - ABR.11
96.82%
-31,958.02
-
-31,958.02
-2,556.64
-2,556.64
-37,071.30
-6,672.83
-43,744.13
-2.36%
-2.34%
ENTIDAD
OBRA

SUPERVISOR
LUGAR

: SAN BORJA - LIMA
LIQUIDACION DE OBRA
PARTIDA
DESCRIPCION
UND.
METRADO
CONTRACTUAL
PRECIO UNITARIO
OFERTADO S/.
PRESUPUESTO
OFERTA S/.
METRADO
DEDUCTIVO TOTAL
METRADO
CONTRACTUAL
MENOS
DEDUCTIVOS

PRESUPUESTO
MODIFICADO S/.
VAL N 01 - ENE.11
METRADO
VAL N 02 - FEB.11
PARCIAL
METRADO
VAL N 03 - MAR.11
PARCIAL
METRADO
VAL N 04 - ABR.11
PARCIAL
METRADO
VAL N 05 - MAY.11
PARCIAL
METRADO
PARCIAL
METRADO
31.01.00
INSTALACIONES DE AGUA
TUBERIA DE INGRESO, EQUIPO BOMBEO, MONTANTES Y DISTRIBUCION
891.53
31.01.01
TUBERIA IMPULSION, DISTRIBUCION Y MONTANTE PVC C-10 2 1/2"
10.52
24.02
252.69
0.00
10.52
252.69
10.52
252.69
31.01.02
TUBERIA IMPULSION, DISTRIBUCION Y MONTANTES PVC C-10 2"
110.06
21.15
2,327.77
0.00
110.06
2,327.77
20.78
439.50
14.76
312.17
74.52
31.01.03
TUBERIA IMPULSION, DISTRIBUCION Y MONTANTES PVC C-10 1 1/2"
6.00
16.78
100.68
0.00
6.00
100.68
6.00
100.68
31.01.04
TUBERIA DISTRIBUCION Y MONTANTES PVC C-10 1"
61.28
12.73
780.09
(36.22)
25.06
319.01
7.75
98.66
0.80
10.18
31.01.05
TUBERIA DISTRIBUCION Y MONTANTES PVC C-10 3/4"
27.21
9.81
266.93
0.00
27.21
266.93
10.23
100.36
31.01.06
GRIFO DE RIEGO 3/4"
und
4.00
49.77
199.08
(4.00)
0.00
0.00
31.02.00
RED DE AGUA EN BAOS
31.00.00
348,977.21
15,390.05
3,927.24
3,267.08
3,191.20
726.54
1,464.13
422.71
10,008.18
1,952.84
S/.
METRADO
15,390.05
METRADO
METRADO
S/.
15,390.05
MAYORES
METRADOS
EJECUTADO EN
ADICIONALES
10.52
252.69
100.00%
62.55
0.00%
10.52
252.69
100.00%
0.00%
52.03
2,327.77
100.00%
234.54
0.00%
110.06
2,327.77
100.00%
0.00%
124.48
6.00
100.68
100.00%
65.09
0.00%
6.00
100.68
100.00%
0.00%
59.09
16.51
210.17
25.06
319.01
100.00%
25.06
0.00%
25.06
319.01
100.00%
0.00%
16.98
166.57
27.21
266.93
100.00%
67.94
0.00%
27.21
266.93
100.00%
0.00%
40.73
0.00%
8,434.77
726.54
423.78
(0.68)
24.88
412.51
24.88
412.51
24.88
412.51
100.00%
24.88
0.00%
24.88
412.51
100.00%
0.00%
31.02.02
TUBERIA DE AGUA PVC C-10 DE 1 1/2"
168.00
15.38
2,583.84
(117.83)
50.17
771.61
50.17
771.61
50.17
771.61
100.00%
50.17
0.00%
50.17
771.61
100.00%
0.00%
31.02.03
TUBERIA DE AGUA PVC CLASE 10 - 3/4"
12.00
9.81
117.72
(1.39)
10.61
104.08
10.61
104.08
10.61
104.08
100.00%
10.61
0.00%
10.61
104.08
100.00%
0.00%
31.02.04
TUBERIA DE AGUA PVC CLASE 10 - 1/2"
67.00
9.49
635.83
(11.08)
55.92
530.68
12.65
120.05
16.50
156.59
26.77
254.04
55.92
530.68
100.00%
55.92
0.00%
55.92
530.68
100.00%
0.00%
31.02.05
VALVULA DE COMPUERTA DE BRONCE 1 1/2"
und
38.00
133.49
5,072.62
(13.00)
25.00
3,337.25
9.00
1,201.41
3.00
400.47
5.00
667.45
8.00
1,067.92
25.00
3,337.25
100.00%
25.00
0.00%
25.00
3,337.25
100.00%
0.00%
31.02.06
VALVULA DE COMPUERTA DE BRONCE 1/2"
und
14.00
108.69
1,521.66
0.00
14.00
1,521.66
9.00
978.21
3.00
326.07
2.00
217.38
14.00
1,521.66
100.00%
22.00
0.00%
14.00
1,521.66
100.00%
0.00%
31.02.07
SALIDA DE AGUA FRIA - PVC
pto
89.00
89.88
7,999.32
(89.00)
0.00
0.00
0.00%
ACCESORIOS CONTRA GOLPE DE ARIETE
und
18.00
97.61
1,756.98
0.00
18.00
1,756.98
18.00
0.00%
31.03.01
7,417.88
(1.00)
0.00
(1.00)
0.00
18.00
1,756.98
18.00
8,434.77
16.58
4,367.14
3,267.08
25.56
3,267.08
S/.
PRESUPUESTO DEDUCTIVO DE CIERRE LIQUIDACION

DE OBRA
110.06
1,576.10
S/.
PRESUPUESTO CONTRACTUAL LIQUIDACION DE

OBRA
SISTEMA BOMBA CONTRAINCENDIO

TRASLADO DE EQUIPOS, MATERIALES Y HERRAMIENTAS PARA INSTALACION DE
BOMBA CONTRAINCENDIO
1,041.42
METRADO
PARCIAL
TUBERIA DE AGUA PVC C-10 DE 2"
31.03.00
2,299.67
METRADO TOTAL
EJECUTADO
31.02.01
31.02.09
20,111.75

ACUMULADO
VAL N 06 - JUN.11
0.00
1,756.98
-
100.00%
0.00
0.00
8,434.77
0.00%
18.00
1,756.98
100.00%
8.00
0.00%
0.00%
GLB
1.00
2,678.42
2,678.42
31.03.02
LINEA PRINCIPAL P/BOMBA PRINCIPAL-SUMINISTRO DE BOMBA LISTADA DE 500GPM
GLB
1.00
2,678.42
2,678.42
31.03.06
SUMINISTRO DE ACCESORIOS RANURADOS Y ROSCADOS
pza
1.00
1,137.46
1,137.46
(1.00)
0.00
0.00
0.00%
31.03.07
ACCESORIOS SOLDABLES
pza
1.00
923.58
923.58
(1.00)
0.00
0.00
0.00%
31.04.00
31.04.01
SISTEMA DE EXTINCION DE INCENDIOS

TRABAJOS PRELIMINARES DEL SISTEMA DE EXTINCION
317,520.34
3,688.20
3,688.20
3,688.20
3,688.20
GLB
1.00
17,480.00
17,480.00
(1.00)
0.00
0.00
0.00%
31.04.02
SUMINISTRO E INSTALACION DE TUBERIAS COLGADAS Y ENTERRADAS
GLB
1.00
136,242.69
136,242.69
(1.00)
0.00
0.00
0.00%
31.04.03
ACCESORIOS
GLB
1.00
5,811.47
5,811.47
(1.00)
0.00
0.00
0.00%
GLB
1.00
24,536.56
24,536.56
(1.00)
0.00
0.00
0.00%
(1.00)
0.00
0.00%
0.00
1.00
0.00%
0.00%
0.00%
0.00%
31.04.04
31.04.05
31.04.06
SOPORTES Y ANCLAJES
SUMINISTRO E INSTALACION DE GABINETE TIPO II CON VALVULA ANGULAR DE 2 1/2"
Y ACCESORIOS
SUMINISTRO E INSTALACION VALVULA SIAMESA TIPO PARED DE 4" Y DOS SALIDAS DE
2 1/2" UL/FM
SUMINISTRO E INSTALACION DE ROCIADORES TIPO PENDENT 1/2", TEMP. ACT. 68C,
COEFICIENTE DE DESCARGA K=5.6, UL/FM
und
1.00
12,808.02
12,808.02
und
1.00
932.66
932.66
0.00
932.66
1.00
und
290.00
(290.00)
0.00
31.04.08
PRUEBA HIDROSTATICA A 200PSI
GLB
1.00
2,755.54
2,755.54
0.00
1.00
2,755.54
31.04.09
32.03.00
SISTEMA DE BOMBA CONTRAINCENDIO
GLB
1.00
100,000.00
100,000.00
84,860.19
(1.00)
0.00
0.00
43,631.44
17,980.67
31.04.07
32.03.01
58.46
INSTALACIONES DE DESAGUE
RED DE DESAGUE
TUBERIA PVC 4" PARA MONTANTES
16,953.40
42,358.24
0.00
1.00
932.66
2,755.54
1.00
1.00
932.66
2.00
100.00%
1.00
2,755.54
5,999.23
7,120.36
4,157.33
2,546.22
2,878.42
3,088.79
9,467.26
17,980.67
72.00
2,079.36
104.00
1,735.15
100.00%
24,619.39
43,631.44
0.00%
1.00
0.00%
1.00
932.66
100.00%
2,755.54
100.00%
43,631.44
17,980.67
1.00
223.50
28.88
6,454.68
(119.50)
104.00
3,003.52
32.00
924.16
3,003.52
100.00%
104.00
0.00%
104.00
3,003.52
100.00%
0.00%
32.03.03
TUBERIA PVC 3" PARA COLUMNAS DE VENTILACION
48.00
24.07
1,155.36
0.00
48.00
1,155.36
48.00
1,155.36
48.00
1,155.36
100.00%
75.22
0.00%
48.00
1,155.36
100.00%
0.00%
27.22
32.05.00
TUBERIA PVC 2" PARA COLUMNAS DE VENTILACION
256.00
22.09
5,655.04
(186.00)
70.00
1,546.30
15.00
331.35
55.00
1,214.95
70.00
1,546.30
100.00%
70.00
0.00%
70.00
1,546.30
100.00%
0.00%
32.05.01
TUBERIA PVC 4" ENTERRADA
209.64
24.08
5,048.13
(40.99)
168.65
4,061.09
45.09
1,085.77
53.45
1,287.08
70.11
1,688.24
168.65
4,061.09
100.00%
168.65
0.00%
168.65
4,061.09
100.00%
0.00%
32.05.02
193.33
21.07
4,073.46
(179.73)
13.60
286.55
7.53
158.66
5.99
126.21
0.08
1.68
13.60
286.55
100.00%
13.60
0.00%
13.60
286.55
100.00%
0.00%
32.05.03
36.80
27.89
1,026.35
0.00
36.80
1,026.35
19.74
550.55
17.06
475.80
36.80
1,026.35
100.00%
48.28
0.00%
36.80
1,026.35
100.00%
0.00%
11.48
32.05.04
TUBERIA PVC 4" COLGADA
29.58
39.98
1,182.61
0.00
29.58
1,182.61
14.04
561.32
15.54
621.29
29.58
1,182.61
100.00%
258.99
0.00%
29.58
1,182.61
100.00%
0.00%
229.41
17,762.61
5.40
189.92
5.05
177.61
24.69
868.35
127.47
4,483.01
100.00%
162.61
0.00%
162.61
5,718.89
100.00%
0.00%
100.00%
104.00
0.00%
104.00
0.00%
32.03.02
32.05.05
32.06.00
32.06.01
TUBERIA PVC 3" COLGADA

SALIDAS DE DESAGUE Y VENTILACION
SALIDAS PARA VENTILACION 2"
505.05
35.17
(342.44)
162.61
und
166.35
89.66
14,914.94
(62.35)
104.00
24,411.99
5,718.89
9,324.64
10.00
32.06.02
SUMIDERO CON REJILLA 3"
und
47.00
65.28
3,068.16
(47.00)
0.00
0.00
32.06.03
SALIDA DE DESAGUE PVC SAL 4"
pto
25.00
86.05
2,151.25
0.00
25.00
2,151.25
32.06.04
pto
18.00
83.40
1,501.20
0.00
18.00
1,501.20
2,776.44
2,776.44
pto
34.00
81.66
0.00
34.00
32.07.01
REGISTRO DE BRONCE 4"
und
3.00
50.98
152.94
0.00
3.00
32.07.02
und
17.00
47.29
803.93
(15.00)
32.07.03
pza
9.00
35.94
323.46
(6.00)
32.07.04
CAJA DE REG. ALB. 24"x24" C/TAPA CONCRETO
und
1.00
234.88
234.88
0.00
32.07.05
CAJA DE REG. ALB. 12"x24" C/TAPA CONCRETO
und
2.00
209.33
418.66
3,822.45
32.06.05
32.07.00
32.07.06
32.08.00
32.08.01

ACCESORIOS DE REDES
COLGADORES PARA TUBERIA DESAGUE 3" y 4"

EQUIPO DE BOMBEO DE DESAGUE
EQUIPO DE BOMBEO, 2 ELECTROBOMBAS Q=3LPS HDT 8M POT. APROX. 0.6HP
5,756.32
und
85.00
44.97
GLB
1.00
6,431.55
6,431.55
0.00%
25.00
2,151.25
100.00%
40.00
0.00%
25.00
2,151.25
100.00%
0.00%
15.00
9.00
750.60
3.00
250.20
4.00
333.60
166.80
18.00
1,501.20
100.00%
20.00
0.00%
18.00
1,501.20
100.00%
0.00%
2.00
408.30
15.00
1,224.90
5.00
408.30
9.00
734.94
34.00
2,776.44
2,776.44
100.00%
4,831.33
418.66
3,822.45
100.00%
42.00
0.00%
34.00
152.94
100.00%
19.00
0.00%
3.00
2.00
94.58
100.00%
2.00
0.00%
3.00
107.82
100.00%
3.00
0.00%
1.00
234.88
100.00%
5.00
0.00%
418.66
2.00
418.66
100.00%
19.00
100.00%
289.00
4,831.33
152.94
3.00
2.00
94.58
3.00
107.82
1.00
234.88
2.00
0.00
85.00
85.00
3,822.45
85.00
3,822.45
1,166.98
1,166.98
1,166.98
(1.00)
0.00
0.00
19.41
388.20
3,898.93
0.00
20.00
388.20
3,898.93
198.35
0.00
19.00%
2.00
20.00
8.00%
8.00%
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
36.80
164.91
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.00
198.35
3,700.58
59,021.49
4,721.72
4,721.72
68,464.93
13,008.34
81,473.27
186.76
34.65
186.76
8.00%
8.00%
19.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
1,735.15
138.81
138.81
2,012.77
362.31
2,375.08
8.00%
8.00%
18.00%
9,190.43
735.23
735.23
10,660.89
1,918.96
12,579.85
778.78
2.00
778.78
0.00%
0.00%
4.00
0.00%
2.00
418.66
100.00%
0.00%
17.00
0.00%
85.00
3,822.45
100.00%
0.00%
204.00
0.00%
0.00%
0.00%
1,166.98
-
0.00%
198.35
100.00%
418.15
0.00%
36.80
198.35
100.00%
0.00%
381.35
3,700.58
100.00%
288.52
0.00%
164.91
3,700.58
100.00%
0.00%
123.61
59,021.49
4,721.71
4,721.71
68,464.91
12,323.69
80,788.60
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
59,021.49
4,721.72
4,721.72
68,464.93
12,323.69
80,788.62
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
140.00
3,141.60
558.98
164.91
99.16%
0.00
-
2.00
-
0.00%
778.78
100.00%
0.00%
100.00%
36.80
18.00%
0.00%
388.20
3,898.93
0.00
18.00%
100.00%
20.00
0.00
18.00%
100.00%
234.88
0.00%
11.59
8.00%
8.00%
100.00%
107.82
1.00
2.15
8.00%
8.00%
94.58
3.00
3,153.19
8.00%
8.00%
2.00
20.00
388.20
3,898.93
34,627.54
2,770.20
2,770.20
40,167.94
7,230.23
47,398.17
16.00
100.00%
20.00
-
24.91
0.00%
388.20
558.98
5,621.46
449.72
449.72
6,520.90
1,173.76
7,694.66
20.00
0.00
7,846.90
627.75
627.75
9,102.40
1,638.43
10,740.83
2.00
8.00
100.00%
100.00%
0.00%
152.94
4,831.33
430.25
0.00
100.00%
5.00
9,324.64
1,290.75
778.78
15,753.53
0.00
0.00
15.00
2.00
2.00
0.00
430.25
0.00
3,700.58
9,324.64
(2.00)
433,837.40
34,706.99
34,706.99
503,251.38
95,617.76
598,869.14
104.00
94.58
836.18
22.44
15,753.53
8,428.04
234.88
778.78
164.91
94.00
107.82
418.09
m3
5,718.89
8,594.84
1,068.54
1.00
389.39
ELIMINACION DE MATERIAL EXCEDENTE
162.61
3.00
2.00
COSTO DIRECTO
UTILIDAD (8.00%)
SUB TOTAL
IMPUESTO
PRESUPUESTO TOTAL
1,088.75
2.00
2.00
32.09.02
3.00
und
5.39
und
36.80
VALVULA CHECK DE BRONCE DE 3"
3,266.25
8,434.71
EXCAVACION DE ZANJA PARA LINEAS ENTERRADAS
5.00
VALVULA DE INTERRUPCION 3"
32.09.01
896.60
152.94
32.08.03
TUBERIA PVC C10 3"

EXCAVACION PARA INSTALACIONES
5.00
1,735.15
4,831.33
32.08.02
32.08.04
32.09.00
15,753.53
99.16%
0.00%
ENTIDAD
OBRA

SUPERVISOR
LUGAR

: SAN BORJA - LIMA
LIQUIDACION DE OBRA
PARTIDA
DESCRIPCION
33.00.00
OBRAS EXTERIORES DE MODULOS
33.01.00
PISOS DE CONCRETO Y SIMILARES
UND.
METRADO
CONTRACTUAL
PRECIO UNITARIO
OFERTADO S/.
PRESUPUESTO
OFERTA S/.
METRADO
DEDUCTIVO TOTAL
METRADO
CONTRACTUAL
MENOS
DEDUCTIVOS
171,718.03
239.62
8,611.94
239.62
8,611.94
239.62
8,611.94
100.00%
239.62
0.00%
254.15
14,349.31
254.15
14,349.31
254.15
14,349.31
100.00%
254.15
0.00%
0.00
378.29
7,747.38
378.29
7,747.38
378.29
7,747.38
100.00%
378.29
5,798.10
0.00
214.11
5,798.10
214.11
5,798.10
214.11
5,798.10
100.00%
214.11
37.12
21,015.86
0.00
566.16
21,015.86
566.16
21,015.86
566.16
21,015.86
100.00%
566.16
54.84
37.98
2,082.82
0.00
54.84
2,082.82
54.84
2,082.82
54.84
2,082.82
100.00%
36.00
16.28
586.08
0.00
36.00
586.08
40,250.45
40,250.45
40,250.45
40,250.45
151.13
40,250.45
151.13
40,250.45
23,721.68
23,721.68
378.29
20.48
7,747.38
m2
214.11
27.08
SARDINEL DE CONCRETO F'C=175 KG/CM2 (15X40)
566.16
33.01.07
33.01.08
TOPES VEHICULARES DE 0.60 X 0.12 M
und
33.01.04
VEREDA DE CONCRETO 175 KG/CM2 E=4" ACABADO PULIDO 1:2
m2
33.01.05
33.01.06
CERCO PERIMETRICO
40,250.45
151.13
266.33
m2
1,922.34
12.34
TARRAJEO EN MURO: INTERIOR Y EXTERIOR
m2
100.46
17.13
VESTIDURA DE DERRAMES A=15 CM
12.10
10.49
AREAS VERDES
126.93
0.00
12.10
126.93
12.10
126.93
263.17
263.17
(371.35)
0.00
0.00
386.71
0.00
8.90
386.71
m2
371.35
PISO CEMENTO PULIDO ANDINO GRIS CON LAMINA 3MM. CON FALSO PISO DE 4"
m2
8.90
263.17
32,155.70
m2
1.89
283.35
m2
11.34
403.18
1,922.34
263.17
8.90
23,721.68
263.17
9,217.41
9,217.41
8,830.70
371.35
8,830.70
8.90
386.71
0.00%
8,611.94
100.00%
0.00%
14,349.31
100.00%
0.00%
0.00%
378.29
7,747.38
100.00%
0.00%
0.00%
214.11
5,798.10
100.00%
0.00%
0.00%
566.16
21,015.86
100.00%
0.00%
54.84
0.00%
54.84
2,082.82
100.00%
0.00%
0.00%
-100.00%
0.00%
0.00%
1,720.88
100.00%
100.46
12.10
126.93
100.00%
12.10
263.17
8.90
0.00%
0.00%
1,922.34
0.00%
100.46
1,720.88
100.00%
0.00%
0.00%
12.10
126.93
100.00%
0.00%
0.00%
0.00%
23,721.68
8.90
100.00%
371.35
100.00%
8.90
23,721.68
100.00%
1,847.81
100.00%
100.00%
-586.08
151.13
40,250.45
-36.00
0.00%
263.17
0.00%
8.90
0.00%
371.35
0.00%
8.90
386.71
40,250.45
9,217.41
8,830.70
-586.08
254.15
1,922.34
371.35
-586.08
62,412.02
239.62
100.00%
263.17
263.17
100.00%
9,217.41
-
8,830.70
100.00%
386.71
100.00%
7,177.59
7,177.59
7,177.59
7,177.59
535.53
535.53
535.53
535.53
535.53
535.53
0.00
1.89
0.00
11.34
4,572.06
0.00
12.00
2,070.00
1.89
535.53
1.89
535.53
4,572.06
4,572.06
4,572.06
11.34
4,572.06
11.34
4,572.06
2,070.00
2,070.00
2,070.00
2,070.00
12.00
2,070.00
12.00
2,070.00
100.00%
1.89
0.00%
1.89
100.00%
11.34
0.00%
11.34
100.00%
4,572.06
100.00%
2,070.00
0.00%
12.00
172.50
100.00%
12.00
0.00%
12.00
0.00%
377.77
377.77
16.00
3.65
58.40
0.00
16.00
58.40
16.00
58.40
16.00
58.40
100.00%
16.00
0.00%
16.00
58.40
100.00%
0.00%
33.08.02
CERRADURA DOS GOLPES EN PUERTA
pza
4.00
71.21
284.84
0.00
4.00
284.84
4.00
284.84
4.00
284.84
100.00%
4.00
0.00%
4.00
284.84
100.00%
0.00%
33.08.03
PICAPORTE DE 10"
pza
3.00
11.51
34.53
0.00
3.00
34.53
3.00
34.53
3.00
34.53
100.00%
3.00
0.00%
3.00
34.53
100.00%
0.00%
33.09.00
33.09.01
33.10.00
33.10.01
VIDRIOS, CRISTALES Y SIMILARES

VENTANA DE CRISTAL TEMPLADO DE 8mm. CON ACCESORIOS DE FIJACION DE ALUMINIO
2,010.01
2,010.01
8.64
232.64
100.00%
8.64
0.00%
8.64
0.00%
915.75
915.75
7.39
82.25
0.00
11.13
82.25
11.13
82.25
11.13
82.25
100.00%
11.13
0.00%
11.13
82.25
100.00%
0.00%
PINTURA LATEX 2 MANOS EN MUROS
m2
101.77
8.19
833.50
226,141.89
0.00
101.77
833.50
0.00
101.77
833.50
101.77
833.50
-
100.00%
101.77
0.00%
101.77
833.50
-
100.00%
0.00%
OBRAS PRELIMINARES
DEMOLICIONES DE MUROS DE CERCO EXISTENTES
2,010.01
915.75
2,010.01
8.64
OBRAS EXTERIORES ZONA DE ESTACIONAMIENTOS
8.64
11.13
34.01.00
34.01.01
2,010.01
2,010.01
m2
33.10.02
34.00.00
8.64
377.77
m2
915.75
2,010.01
2,010.01
PINTURA IMPRIMANTE EN CIELO RASO
PINTURA
2,010.01
0.00
377.77
100.00%
0.00%
pza
377.77
2,070.00
BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA
CERRAJERIA
535.53
4,572.06
0.00%
33.08.01
33.08.00
2,070.00
535.53
4,572.06
MAYORES METRADOS
EJECUTADO EN
ADICIONALES
8.90
S/.
100.00%
151.13
23,721.68
METRADO
2,806.61
100.00%
1,922.34
148193.66
0.00%
S/.

LIQUIDACION DE OBRA
7,177.59
4,572.06
BARANDAS EN RAMPAS PEATONAL

BARANDA TUBO DE ACERO 2" E=3.25 MM Y PARANTES DE BARRA E=2MM. H=1.00 M.
100.46
22,938.29
PISO CERAMICO DE 60X60 CM ALTO TRANSITO - COLOR
33.06.03
33.07.031
1,720.88
43.45
33.06.02
PUERTA METALICA P-11 CON TUBO CUADRADO DE 2 1/2" X 2 1/2" TIPO REJA DE 1.80x2.10M
1,847.81
100.46
61.77
23.78
33.07.03
1,720.88
371.35
371.35
33.07.021
1,847.81
100.46
0.00
m2
PUERTAS METALICAS
0.00
23,721.68
8,830.70
FALSO PISO MEZCLA C:H: 1:8 E= 4"
PISOS Y PAVIMENTOS
33.07.02
1,847.81
1,720.88
23,721.68
8.90
29.57
33.07.011
1,922.34
0.00
8.90
0.00
23,721.68
263.17
m2
151.13
1,847.81
CIELORRASOS
0.00
40,250.45
23,721.68
REVOQUES ENLUCIDOS Y MOLDURAS
PUERTAS DE MADERA
PUERTA P-1 DE MAD. TIPO BATIENTE CONTRAPLACADA DE 0.90 X 2.10 MARCO DE
MADERA CEDRO
METRADO
79.53
0.00
33.07.01
0.00%
0.00
148,193.66
S/.
8,611.94
CARPINTERIA DE MADERA, METALICA Y VARIOS
METRADO
14,349.31
33.07.00
79.53
56.46
33.06.01
S/.
100.00%
35.94
33.06.00
METRADO
PARCIAL
2,806.61
254.15
CIELO RASO CON MEZCLA C:A 1:5
METRADO
62,412.02
239.62
33.05.01
PARCIAL
m2
33.05.00
METRADO
79.53
m2
33.04.02
PARCIAL
2,806.61
PISO DE CONCRETO F'C=210 KG/CM2 E=4" FROTACHADO
33.04.01
METRADO
62,412.02
RAMPA DE CONCRETO F'C =210 Kg/cm2 E=4"
33.04.00
PARCIAL

DE OBRA
METRADO TOTAL
EJECUTADO
148,193.66
33.01.03
JARDIN
METRADO

ACUMULADO
VAL N 06 - JUN.11
33.01.02
33.03.01
PARCIAL
VAL N 05 - MAY.11
35.29
33.03.00
METRADO
VAL N 04 - ABR.11
79.53
79.53
79.53
PARCIAL
VAL N 03 - MAR.11
2,806.61
0.00
m2
CERCO PERIMETRICO
METRADO
VAL N 02 - FEB.11
62,998.10
2,806.61
RAMPA DE CONCRETO 175 kg/cm2 E=4" BRUADO S/DISEO
33.02.01
VAL N 01 - ENE.11
148,779.74
62,998.10
33.01.01
33.02.00

PRESUPUESTO
MODIFICADO S/.
2,010.01
100.00%
915.75
259.83
3.98
37,812.14
1,034.12
(259.83)
0.00
0.00
0.00
34.01.02
DEMOLICION DE AULAS EN MAL ESTADO
m2
2,913.91
4.91
14,307.30
(2,913.91)
0.00
0.00
34.01.03
DEMOLICION DE LOSAS EXISTENTES
m2
3,319.61
3.30
10,954.71
(3,319.61)
0.00
0.00
34.01.04
DESMONTAJE DE AULAS PREFABRICADAS
m2
2,830.13
3.30
9,339.43
(2,830.13)
0.00
0.00
34.01.05
TRAZO Y REPLANTEO PRELIMINAR
m2
2,365.85
0.92
2,176.58
(2,365.85)
0.00
0.00
(1,588.88)
0.00
0.00
0.00
34.02.00
34.02.01
PAVIMENTOS EN ESTACIONAMIENTOS
CORTE MASIVO DE TERRENO A MAQUINA
m3
1,588.88
1.90
129,931.13
3,018.87
34.02.02
EXCAVACION DE TERRENO PARA ESTACIONAMIENTO
m3
2,661.90
3.08
8,198.65
(2,661.90)
0.00
0.00
34.02.03
ELIMINACION MATERIAL EXCEDENTE C/MAQUINA
m3
3,460.46
3.00
10,381.38
(3,460.46)
0.00
0.00
34.02.04
CONFORMACION DE SUBRASANTE PARA PAVIMENTOS
m2
5,323.79
0.72
3,833.13
(5,323.79)
0.00
0.00
34.02.05
BASE DE AFIRMADO E=0.20 M PARA PAVIMENTOS
m2
5,323.79
1.00
5,323.79
(5,323.79)
0.00
0.00
34.02.06
IMPRIMACION ASFALTICA
m2
5,323.79
2.03
10,807.29
(5,323.79)
0.00
0.00
34.02.07
CARPETA ASFALTICA EN CALIENTE E=2" C/EQUIPO
m2
5,323.79
5.00
26,618.95
(5,323.79)
0.00
0.00
34.02.08
RAMPA DE CONCRETO F'C =210 Kg/cm2 E=4"
m2
229.41
35.94
8,245.00
(229.41)
0.00
0.00
34.02.09
PISO DE CONCRETO 210 KG/CM2 E=4" ACABADO PULIDO 1:2
m2
124.90
46.52
5,810.35
(124.90)
0.00
0.00
34.02.10
m2
750.17
20.48
15,363.48
(750.17)
0.00
0.00
34.02.11
m2
115.51
27.08
3,128.01
(115.51)
0.00
0.00
34.02.12
PINTURA LINEAL CONTINUA E=0.10M
378.43
2.22
840.11
(378.43)
0.00
0.00
34.02.13
PINTURA DE SEALIZACION PARA ESTACIONAMIENTO
1,670.54
6.68
11,159.21
(1,670.54)
0.00
0.00
34.02.14
PINTURA DE SEALIZACION PARA MINUSVALIDOS
und
10.00
31.41
314.10
(10.00)
0.00
0.00
34.02.15
PINTURA DE TRAFICO ACRILICA REFLECTANTE
m2
84.75
41.69
3,533.23
(84.75)
0.00
0.00
34.02.16
TOPES VEHICULARES DE 0.60 X 0.12 M
und
464.00
16.28
7,553.92
(464.00)
0.00
0.00
34.02.17
98.80
37.12
3,667.46
(98.80)
0.00
0.00
34.02.171
60.00
35.57
2,134.20
(60.00)
0.00
0.00
18.00.00
COBERTURAS EN ZONA DE ESTACIONAMIENTO
7,261.30
0.00
18.01
COBERTURAS PARA ESTACIONAMIENTOS
m2
1,855.18
3.00
5,565.54
(1,855.18)
0.00
0.00
18.02
DADOS DE CONCRETO PARA POSTES DE COBERTURAS
und
41.00
41.36
1,695.76
(41.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.03.00
34.03.01
34.05.00
34.05.01
34.06.00
CERCO PERIMETRICO
CERCO PERIMETRICO
13,443.00
m
134.43
100.00
AREAS VERDES
JARDIN
13,443.00
(134.43)
0.00
2,170.24
m2
175.87
12.34
REVOQUES ENLUCIDOS Y MOLDURAS
2,170.24
(175.87)
0.00
5,812.56
34.06.01
34.06.02
TARRAJEO PRIMARIO, MORTERO C:A 1:5

TARRAJEO EN MURO: INTERIOR Y EXTERIOR
m2
m2
85.30
209.26
16.17
17.13
1,379.30
3,584.62
(85.30)
0.00
(209.26)
0.00
0.00
0.00
34.06.03
VESTIDURA DE DERRAMES A=15 CM
80.90
10.49
848.64
(80.90)
0.00
0.00
0.00
m2
47.05
29.57
(47.05)
0.00
0.00
0.00
34.07.00
34.07.01
34.08.00
CIELORRASOS
CIELO RASO CON MEZCLA C:A 1:5
1,391.27
PISOS Y PAVIMENTOS
1,391.27
2,783.08
34.08.01
FALSO PISO MEZCLA C:H: 1:8 E= 4"
m2
30.76
23.78
731.47
(30.76)
0.00
0.00
34.08.02
PISO CERAMICO DE 45X45 CM.
m2
30.76
40.89
1,257.78
(30.76)
0.00
0.00
34.08.03
PISO CEMENTO PULIDO ANDINO GRIS CON LAMINA 3MM. CON FALSO PISO DE 4"
m2
18.27
43.45
793.83
(18.27)
0.00
0.00
34.09.00
PUERTAS DE MADERA
PUERTA P-1 DE MAD. TIPO BATIENTE CONTRAPLACADA DE 0.90 X 2.10 MARCO DE
MADERA CEDRO
0.00
0.00
0.00
0.00
34.09.01
34.09.03
PUERTA P-6 TIPO MADERA CONTRA PLACADA DE 1.20 x 2.10 MARCO DE MADERA CEDRO
PUERTA P-3 DE MADERA TIPO BATIENTE CONTRAPLACADA DE 1.10 X 2.10 MARCO DE
MADERA CEDRO
34.10.00
PUERTAS METALICAS
34.09.02
5,470.50
m2
11.34
283.35
3,213.19
m2
2.52
316.15
796.70
m2
4.62
316.15
1,460.61
(11.34)
0.00
(2.52)
0.00
(4.62)
0.00
0.00
34.10.01
PUERTA METALICA P-12 C/TUBO CUADRADO DE 2" TRASLUCIDO DE 6.00 X 2.80 M
m2
33.60
150.00
5,040.00
(33.60)
0.00
0.00
34.10.02
PUERTA METALICA P-13 C/TUBO CUADRADO DE 2" TRASLUCIDO DE 1.00X2.80
m2
2.80
150.00
420.00
(2.80)
0.00
0.00
0.00
34.11.00
5,460.00
CERRAJERIA
849.12
34.11.01
34.11.02
BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA

CERRADURA DOS GOLPES EN PUERTA
pza
pza
46.00
9.00
3.65
71.21
167.90
640.89
(46.00)
0.00
(9.00)
0.00
0.00
0.00
34.11.03
PICAPORTE DE 10"
pza
2.00
11.51
23.02
(2.00)
0.00
0.00
PICAPORTE DE 3"
pza
3.00
5.77
17.31
(3.00)
0.00
0.00
0.00
0.00
0.00
34.11.04
34.12.00
4,023.38
34.12.01
VENTANA DE CRISTAL TEMPLADO DE 6mm CON ACCESORIOS DE ALUMINIO DE FIJACION.
m2
4.32
188.72
815.27
34.12.02
VENTANA DE CRISTAL TEMPLADO DE 8mm. CON ACCESORIOS DE FIJACION DE ALUMINIO
m2
13.79
232.64
3,208.11
34.13.00
PINTURA
(4.32)
0.00
(13.79)
0.00
0.00
34.13.01
PINTURA IMPRIMANTE EN CIELO RASO
m2
47.05
7.05
331.70
(47.05)
0.00
0.00
34.13.02
PINTURA LATEX 2 MANOS EN MUROS
m2
209.26
8.19
1,713.84
(209.26)
0.00
0.00
0.00
0.00
0.00
34.14.00
34.14.01
34.15.00
2,045.54
OTROS
SUMINISTRO E INSTALACION DE BASURERO
4,045.44
und
8.00
505.68
APARATOS Y ACCESORIOS SANITARIOS
(8.00)
4,045.44
0.00
3,643.19
34.15.01
INODORO SIFON JET INC. ACCESORIOS
pza
3.00
342.71
1,028.13
(3.00)
0.00
0.00
34.15.02
URINARIO CADET INC. ACCESORIOS
pza
2.00
242.12
484.24
(2.00)
0.00
0.00
34.15.03
LAVATORIO OVALIN SONNET BLANCO INC. GRIFERIA
pza
3.00
333.73
1,001.19
(3.00)
0.00
0.00
34.15.04
35.05.00
SECADOR AUTOMATICO
SERVICIOS HIGIENICOS
und
mes
3.00
1.00
193.21
300.00
579.63
300.00
(3.00)
0.00
(1.00)
0.00
0.00
0.00
35.06.00
SERVICIOS DE ALUMBRADO
GLB
1.00
250.00
250.00
(1.00)
0.00
0.00
COSTO DIRECTO
UTILIDAD (8.00%)
SUB TOTAL
IMPUESTO
PRESUPUESTO TOTAL
8.00%
8.00%
19.00%
397,859.92
31,828.79
31,828.79
461,517.50
87,688.33
549,205.83
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
148,779.74
11,902.38
11,902.38
172,584.50
32,791.06
205,375.56
8.00%
8.00%
19.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
0.00
0.00
0.00
0.00
0.01
0.01
8.00%
8.00%
18.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
148,193.66
11,855.49
11,855.49
171,904.64
30,942.84
202,847.48
148,193.66
11,855.49
11,855.49
171,904.64
30,942.85
202,847.49
99.61%
98.77%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
148193.66
11,855.49
11,855.49
171,904.64
30,942.84
202,847.48
99.61%
98.77%
-586.08
-46.89
-46.89
-679.86
-122.37
-802.23
-0.39%
-0.39%
ENTIDAD
OBRA

SUPERVISOR
LUGAR

: SAN BORJA - LIMA
LIQUIDACION DE OBRA
PARTIDA
DESCRIPCION
UND.
METRADO
CONTRACTUAL
PRECIO UNITARIO
OFERTADO S/.
PRESUPUESTO
OFERTA S/.
METRADO
DEDUCTIVO TOTAL
METRADO
CONTRACTUAL
MENOS
DEDUCTIVOS

PRESUPUESTO
MODIFICADO S/.
VAL N 01 - ENE.11
METRADO
VAL N 02 - FEB.11
PARCIAL
METRADO
VAL N 03 - MAR.11
PARCIAL
METRADO
VAL N 04 - ABR.11
PARCIAL
METRADO
VAL N 05 - MAY.11
PARCIAL
METRADO

ACUMULADO
VAL N 06 - JUN.11
PARCIAL
METRADO
METRADO
PARCIAL
S/.
36.00.00
COBERTURA EN ZONA DE OFIN
36.01.00
36.01.01
TERRAZA
VIGAS.- CONCRETO PREMEZCLADO F'C=280 KG/CM2
m3
16.67
296.51
4,942.82
0.00
16.67
36.01.02
VIGAS.- ENCOFRADO Y DESENCOFRADO NORMAL
m2
83.35
57.26
4,772.62
0.00
83.35
36.01.03
VIGAS.- ACERO F'Y=4200 KG/CM2
kg
2,541.54
4.31
10,954.04
0.00
2,541.54
10,954.04
36.01.04
COLUMNAS.- CONCRETO PREMEZCLADO F'C=280 KG/CM2
m3
5.53
296.51
1,639.70
(5.53)
0.00
0.00
36.01.05
COLUMNAS.- ENCOFRADO Y DESENCOFRADO NORMAL
m2
105.20
47.67
5,014.88
0.00
105.20
5,014.88
84.70
4,037.65
20.50
977.23
105.20
5,014.88
36.01.06
COLUMNAS.- ACERO CORRUGADO FY=4200 KG/CM2
kg
1,524.95
4.56
6,953.77
0.00
1,524.95
6,953.77
1,071.64
4,886.68
453.31
2,067.09
1,524.95
6,953.77
36.01.07
LOSA ALIGERADA.- CONCRETO PREMEZCLADO 280 KG/CM2
m3
26.89
296.51
7,973.15
(26.89)
0.00
0.00
36.01.08
LOSA ALIGERADA.- ENCOFRADO Y DESENCOFRADO NORMAL
m2
374.89
57.26
21,466.20
(374.89)
0.00
0.00
36.01.09
LOSA ALIGERADA.- ACERO F'y=4,200 kg/cm2
kg
1,482.63
4.31
6,390.14
(1,482.63)
0.00
0.00
36.01.10
LOSA ALIGERADA - LAD. HUECO 15x30x30
und
2,355.00
2.40
5,652.00
(2,355.00)
0.00
0.00
36.01.11
SUMINISTRO Y APLICACION DE CONCRETO EPOXICO EN COLUMNAS
m2
0.10
1,243.93
124.39
(0.10)
0.00
0.00
36.01.12
MURO DE LADRILLO KK TIPO IV SOGA M:1:1:4 E=1.5 CM
m2
66.92
63.41
4,243.40
(66.92)
0.00
0.00
36.01.13
TABIQUERIA DRYWALL INC. PINTADO
m2
191.30
77.77
14,877.40
0.00
191.30
36.01.141
QUIEBRAVISTA INCLUYE ESTRUCTURA, ACCESORIOS E INSTALACION.
m2
238.97
328.51
78,504.03
(238.97)
0.00
36.02.00
36.04.02
METRADO
METRADO
15,015.87
16,088.37
47,515.53
15,015.87
7,906.82
4,942.82
0.00%
0.00%
0.00%
-16.67
-4,942.82
-100.00%
4,772.62
0.00%
0.00%
0.00%
-83.35
-4,772.62
-100.00%
0.00%
100.00%
293.52
0.00%
105.20
5,014.88
100.00%
9,552.75
0.00%
1,524.95
6,953.77
14,877.40
0.00
0.00
1,413.35
6,091.54
1,128.19
4,862.50
2,541.54
22,922.69
100.00%
0.00%
188.32
100.00%
0.00%
8,027.80
0.00%
-191.30
-14,877.40
0.00%
100.00%
0.00%
100.00%
-24,592.84
10,954.04
0.00%
2,541.54
22,922.69
6,792.73
-32,774.39
10,954.04
22,922.69
S/.
-8,181.55
S/.
55,697.08
MAYORES
METRADOS
EJECUTADO EN
ADICIONALES
4,251.19
-
-100.00%
106,015.38
(1.00)
0.00
0.00
BARANDA DE ALUMINIO DE 2 1/2"
22.78
352.07
8,020.15
(22.78)
0.00
0.00
PUERTA METALICA P-14, DE 2.00X1.90 M.
m2
3.80
394.55
1,499.29
(3.80)
0.00
0.00
TAPA JUNTA METALICA EN PISOS
4.80
122.00
585.60
(4.80)
0.00
0.00
36.02.04
36.04.01
S/.

LIQUIDACION DE OBRA
106,015.38
36.02.03
36.04.00
METRADO
31,104.24

DE OBRA
1.00
36.02.02
36.03.02
116,120.42
GLB
TECHO METALICO CON ACERO ESTRUCTURAL
36.03.01
173,508.54
CARPINTERIA METALICA Y HERRERIA
36.02.01
36.03.00
360,910.42
METRADO TOTAL
EJECUTADO
PISOS Y PAVIMENTOS
CONTRAPISO DE 40mm
PISO PORCELANATO ALTO TRANSITO 60X60CM - COLOR
MAMPARA TIPO MURO CORTINA CON POSTES DE ALUMINIO CRISTAL
TEMPLADO E=10MM C/ACCESORIOS
PUERTA DE VIDRIO TEMPLADO P-7 DE 10 MM INCOLORO DE 1.80 X 2.10 M.
COSTO DIRECTO
UTILIDAD (8.00%)
SUB TOTAL
IMPUESTO
PRESUPUESTO TOTAL
46,252.05
8,181.55
8,181.55
8,181.55
100.00%
383.93
8,181.55
383.93
8,181.55
100.00%
m2
383.93
21.31
8,181.55
0.00
383.93
8,181.55
m2
383.93
99.16
38,070.50
(383.93)
0.00
0.00
25,029.41
m2
43.89
507.14
22,258.37
m2
7.56
366.54
2,771.04
8.00%
8.00%
19.00%
360,910.42
28,872.83
28,872.83
418,656.08
79,544.66
498,200.74
(43.89)
0.00
(7.56)
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-100.00%
-8,181.55
-100.00%
0.00%
0.00%
-383.93
-8,181.55
0.00
0.00
8.00%
8.00%
19.00%
8.00%
8.00%
18.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
15,015.87
1,201.27
1,201.27
17,418.41
3,135.31
20,553.72
8.00%
8.00%
18.00%
0.00
0.00
0.00
0.00
0.00
0.00
8.00%
8.00%
18.00%
16,088.37
1,287.07
1,287.07
18,662.51
3,359.25
22,021.76
31,104.24
2,488.34
2,488.34
36,080.92
6,494.56
42,575.48
55.85%
55.38%
-8,181.55
-654.52
-654.52
-9,490.59
-1,708.31
-11,198.90
-14.69%
-14.57%
22,922.69
1,833.82
1,833.82
26,590.33
4,786.26
31,376.59
41.16%
40.81%
-8,181.55
0.00
0.00
0.00
0.00
0.00
0.00
-383.93
-8,181.55
0.00
55,697.08
4,455.77
4,455.77
64,608.62
12,275.64
76,884.26
-32,774.39
-2,621.95
-2,621.95
-38,018.29
-6,843.29
-44,861.58
-100.00%
-58.84%
-58.35%

03 Valorizaciones Principal A Precios Oferta Trujillo

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

03 Valorizaciones Principal A Precios Oferta Trujillo

Uploaded by

Copyright:

Available Formats

: MEJORAMIENTO DEL SERVICIO DEPORTIVO EN EL COMPLEJO CHICAGO DEL BARRIO CHICAGO.

DISTRITO DE TRUJILLO, PROVINCIA DE TRUJILLO - LA LIBERTAD

FORMULA POLINOMICA N 01 - ARQUITECTURA

FORMULA POLINOMICA N 03 - INSTALACIONES ELECTRICAS

VAL N 04 / Abr-11 VAL N 05 / May-11

CONTRATISTA : CONSORCIO CHICAGO II

: CONSORCIO SUPERVISOR TRUJILLO

MURO DE LADRILLO KK 18 HUECOS, APAREJO DE SOGA

MURO DE LADRILLO PANDERETA, APAREJO DE SOGA

MURO DE LADRILLO KK, APAREJO DE SOGA CARAVISTA

TARRAJEO PRIMARIO RAYADO CON MORTERO C:A / 1:5

TARRAJEO EN MURO INTERIOR FROTACHADO H=3.00m MEZCLA C:A 1:5 E=1.5 cm

TARRAJEO EN MURO INTERIOR FROTACHADO H>3.00m MEZCLA C:A 1:5 E 1.5 cm

TARRAJEO EN MUROS EXTERIOR FROTACHADO MEZCLA C:A 1:5 E 1.5 cm

TARRAJEO DE COLUMNAS (INC. VESTIDURA DE ARISTA)

TARRAJEO DE VIGAS (INC. VESTIDURA DE ARISTA)

TARRAJEO PULIDO DE SARDINELES

TARRAJEO C/ IMPERMEABILIZANTE JARDINERAS Y FUENTES

VESTIDURA DE SUPERFICIE DE FONDO DE ESCALERA CON C:A 1:4 E=1.5 cm

REVESTIMIENTO DE PASOS Y CONTRAPASOS

FALSO CIELORASO CON BALDOSAS ACUSTICAS

CONTRAPISO DE 40 MM ACABADO SEMIPULIDO

PISO DE PORCELANATO DE 60 X 60 CM COLOR CLARO

PISO DE PORCELANATO DE 60 X 60 CM COLOR OSCURO

PISO DE GRANITO DE COLOR

PISO CERAMICO DE COLOR 30X30 1 CALIDAD

PISO DE CEMENTO PULIDO Y BRUADO E=2" MEZ=1:4

PISO DE MADERA MACHIEMBRADA

PISO DE MADERA FLOTANTE

PISO DE POLIURETANO PARA INTERIORES, e= 11 mm

PISO DE CAUCHO PARA GIMNASIOS

VEREDA DE CONCRETO DE 4" f'c=175KG/CM2 INLC. ENCOFRADO

PAVIMENTO RIGIDO DE CONCRETO A/FROTACHADO

CONTRAZOCALO DE MADERA H=10 cm

CONTRAZOCALO DE PORCELANATO H=10 cm

CONTRAZOCALO DE CERAMICA H=10 cm

CONTRAZOCALO CEMENTO PULIDO H = 0.10 M MEZ. 1:5

CONTRAZOCALO DE CEMENTO PULIDO H=30 cm

COBERTURA CON LADRILLO PASTELERO

COBERTURA DE LONA TENSADA (incluye estructura de soporte)

ENCHAPE DE MADERA EN SAUNA

COBERTURA CON PANELES METALICOS (incluye estructura de soporte)

CARTEL DE OBRA 6.00x3.60 m.

MOVILIZACION Y DESMOVILIZACION DE EQUIPO, HERRAMIENTAS

DESVIO Y MANTENIMIENTO DE TRAFICO

CASETA P/GUARDIANIA 3.00X2.00 M

OFICINA DE OBRA 3.60x3.60 M

ALMACEN DE OBRA 8.00x15.00 M

SEGURIDAD Y SALUD DURANTE EL TRABAJO

DEMOLICION DE ALBAILERIA DE SOGA

DEMOLICION DE COLUMNAS DE CONCRETO ARMADO

DEMOLICION DE VIGAS DE CONCRETO ARMADO

DEMOLICION DELOSA ALIGERADA e=0.20 m.

DEMOLICIN DE LOSA MACIZA

DEMOLICIN DE CIMIENTOS CON EQUIPO EN SISTEMA DE ALBAILERIA

DEMOLICION DE SOBRECIMIENTOS CON MARTILLO NEUMATICO

DEMOLICION DE CIMIENTACION CON EQUIPO

DEMOLICIN DE ESTRUCTURAS DE CONCRETO

DEMOLICION DE BANCAS DE CONCRETO A PULSO

DEMOLICIN DE PISO DE BLOQUE DE CONCRETO EXAGONAL

DEMOLICION DE VEREDAS Y PISOS

DEMOLICIN DE PAVIMENTO DE ASFALTO

DEMOLICIN DE LOSA DEPORTIVA DE CONCRETO