Beruflich Dokumente
Kultur Dokumente
2
2
3
4
5
6
7
8
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
50
Cdigo SNIP
:
Cliente
:
Ubicacin
:
Financiamiento
:
Proceso N
:
Contrato N
:
Sistema de Contratacin
:
Contratista
:
Residente
:
Supervisin
:
Jefe de Supervisin
:
Presupuesto Referencial, con IGV y fecha
:
Presupuesto Referencial, sin IGV y fecha
:
Factor de Relacin (FR)
:
Monto Ofertado, con IGV
:
Monto Ofertado, sin IGV
:
Plazo de Ejecucin, en d.c.
:
Plazo de Ejecucin Referencial en d.c.
:
Ampliacin de Plazo N 01
:
Adicional de Obra N 01 con IGV
:
Adicional de Obra N 01 sin IGV
:
Deductivo de Obra N 01 con IGV
:
Deductivo de Obra N 01 sin IGV
:
Fecha de Firma de Contrato de Obra
:
Reconocimiento de Mora firma de Contrato
:
Comp. Gtos Imcump. Entrega de Terreno
:
Intereses por Mora, con IGV
:
Intereses por Mora, sin IGV
:
Mayor Gtos Grales, prrroga plazo, con IGV
:
Mayor Gtos Grales, prrroga plazo, sin IGV
:
Adelanto Directo con IGV y fecha de pago
:
Adelanto Directo sin IGV y fecha de pago
:
Adelanto para Materiales con IGV y fecha de pa :
Adelanto para Materiales sin IGV y fecha de pag :
Retencion del 10% como Fondo de Garantia de F:
Entrega de Terreno
:
Inicio Oficial de Plazo
:
Inicio Real de la Obra
:
Trmino Original Programado de Obra
:
Trmino Vigente Programado de Obra
:
Trmino Real de Obra
:
Constatacin Fsica
:
Levantamiento de Observaciones
:
Acta de Recepcin de Obra
:
Avance Real Acumulado
:
Avance Programado Acumulado
:
Situacin de la Obra respecto del Avance
:
263230
Recursos Ordinarios
A Suma Alzada
S/. 5,202,872.51
S/. 4,409,213.99
1.00000
S/. 5,202,872.51
S/. 4,409,213.99
300
300
23-Mar-16
S/.
1,387,432.68
S/.
1,175,790.41
S/.
1,387,432.68
S/.
1,175,790.41
S/.
3-May-16
4-May-16
4-May-16
27-Feb-17
27-Feb-17
54.02%
26.94%
Adelantada
Nov-15
Nov-15
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
PROGRAMA
UNIDAD EJECUTORA
PROYECTO
:
:
:
PROCESO DE SELECCION - N
CONTRATO N
EMPRESA CONTRATISTA
FUENTE DE FINANCIAMIENTO
VALORIZACION
MES Y AO
ENTIDAD PAGADORA
TIPO DE PRESUPUESTO
:
:
:
:
:
:
:
:
:
:
:
INFRAESTRUCTURA VIAL
Recursos Ordinarios
N 004
1-Aug-16
Al
31-Aug-16
S/.
S/.
S/.
S/.
622,984.75
-3,737.91
-1,819.78
166,129.27
0.00
617,427.06
:
:
:
S/.
S/.
S/.
:
:
S/.
S/.
451,297.79
81,233.60
TOTAL A FACTURAR
S/.
532,531.39
S/.
0.00
SUPERVISOR
166,129.27
CONTRATISTA
Proceso
Cliente
Lugar
M. Obra
Plazo Contract.
Fecha Inicio
Fecha Termino
0
S/. 5,202,872.51 (incl. IGV)
300 d.c.
5/4/2016
2/27/2017
MONTO
622,984.75
( CD + GG + UTIL. ) x fr
-3,737.91
1,819.78
617,427.06
166,129.27
451,297.79
7.- IGV
18.00%
81,233.60
S/.
532,531.39
0.00
532,531.39
(*) Se consideraran reajustes correspondientes a cada valorizacion, estos podran ser aplicados en cada periodo de pago o en la liquidacion final de
obra.
(**) De haberse solicitado Adelantos correspondera deduccion de reajustes por adelantos, de no haber sido solicitado por el contratista, no
corresponde.
(***) Dicha Retencion corresponde al 10% del Monto del Contrato como alternativa de la Garantia de Fiel Cumplimiento y el cual se dara en caso el
contratista asi lo ubiese solicitado en su oportunidad.
(****) De haber incurrido en alguna penalidad, se aplicara este monto como un descuento al pago que debera percibir el contratista.
Contratista
Residente
Supervisor
Periodo
Jul-16
S/. 5,202,872.51
S/. 4,409,213.99
CONCEPTO
SIMBOLO
DEDUCCION DE REAJUSTES
Deduccion del Adelanto directo
Deduccion del Adelanto para materiales
VALORIZACION BRUTA
AMORTIZACION DE ADELANTOS
Amortizacion del adelanto directo
Amortizacion del adelanto para materiales
VALORIZACION NETA
ACUMUL
VAL N01
VAL N02
VAL N03
VAL N04
TOTAL
SALDO POR
ANTERIOR
MAYO 2016
JUNIO 2016
JULIO 2016
AGOSTO 2016
ACUMULADO
VALORIZAR
0.00
1,057,785.79
1,170,033.46
898,705.58
622,984.75
0.00
1,057,785.79
1,170,033.46
898,705.58
622,984.75
3,749,509.58
659,704.41
0.00%
13.49%
14.93%
11.47%
14.13%
54.02%
45.98%
0.00
-17,484.37
-8,190.23
0.00
-17,484.37
-8,190.23
-5,392.23
-3,737.91
-34,804.74
-5,392.23
-3,737.91
-34,804.74
D = Dad + Dam
0.00
0.00
2,380.54
1,954.73
1,819.78
6,155.05
Dad
0.00
2,380.54
2,011.35
1,859.03
6,250.92
Dam
0.00
0.00
0.00
0.00
-56.62
-39.25
-95.87
VB = V+R-D
0.00
1,040,301.42
1,159,462.69
891,358.62
617,427.06
3,708,549.79
A = Aad + Aam
0.00
423,114.32
554,331.96
592,870.99
166,129.27
1,736,446.54
Aad
0.00
211,557.16
234,006.69
179,741.12
166,129.27
791,434.24
Aam
0.00
211,557.16
320,325.27
413,129.87
0.00
945,012.30
VN = VB - A
0.00
617,187.10
605,130.73
298,487.63
451,297.79
1,972,103.25
TOTAL A PAGAR
EFECTIVO
IGV
A CANCELAR AL CONTRATISTA
E = VN
0.00
617,187.10
605,130.73
298,487.63
451,297.79
1,972,103.25
18% VN
0.00
111,093.68
108,923.53
53,727.77
81,233.60
354,978.58
E + IGV
0.00
728,280.78
714,054.26
352,215.40
532,531.39
2,327,081.83
S/. 532,531.39
SON: NOVECIENTOS SETENTA Y TRES MIL CUATROCIENTOS VEITICINCO MIL CON 32/100 NUEVOS SOLES
VALORIZACION TOTAL N 04
A AGOSTO DEL 2016
OBRA
CONTRATISTA
SUPERVISOR
RESIDENTE
ENTIDAD
CONTRATO
PRESUPUESTO BASE
S/.
0
0
0
Municipalidad Distrital de Wanchaq
0
5,202,872.51
(incl. I.G.V.)
5,202,872.51
(incl. I.G.V.)
nov-15
Monto S/IGV:
Monto S/IGV:
4,409,213.99
4,409,213.99
67.53%
66.74%
14.13%
RESUMEN DE VALORIZACION
CONCEPTO
MONTO VALORIZADO EN EL PRESENTE MES
01
02
03
04
05
06
07
ENCIMADO DE BUZONES
08
09
S/.
622,984.75
5,710.45
42,588.56
431,286.43
142,965.37
0.00
0.00
0.00
433.94
0.00
-3,737.91
REAJUSTES
01
MONTO
02
03
MONTO BRUTO VALORIZACION REAJUSTADA
AMORTIZACION DEL ADELANTEO EN EFECTIVO EN EL PRESENTE MES
AMORTIZACION DEL ADELANTO EN EFECTIVO
AMORTIZACION DEL ADELANTO PARA MATERIALES EN EL PRESENTE MES
AMORTIZACION DEL ADELANTO PARA MATERIALES
DEDUCCION DEL REAJUSTE QUE NO CORRESPONDE POR EL A.D.
DEDUCCION DEL REAJUSTE QUE NO CORRESPONDE POR EL A.D.
DEDUCCION DEL REAJUSTE QUE NO CORRESPONDE POR EL A. DE MATERIALES
-3,737.91
0.00
0.00
619,246.84
166,129.27
166,129.27
0.00
0.00
1,859.03
1,859.03
-39.25
TOTAL DESCUENTOS
-39.25
167,949.05
451,297.79
81,233.60
532,531.39
Valorizacin
Mes
Val. N01
Val. N 02
Val. N 03
Val. N 04
Reajuste
Monto S/.
A
1,057,785.79
1,170,033.46
898,705.58
622,984.75
-17,484.37
-8,190.23
-5,392.23
-3,737.91
SUB TOTAL
3,749,509.58
-34,804.74
(*) Los Reajustes seran considerados en la liquidacion
0.00
3,174.05
2,681.79
1,859.03
7,714.87
A. Materiales
B2
0.00
0.00
-56.62
-39.25
-95.87
VALORIZACION
BRUTA
% Avance
En Efectivo
D1
C = A + B - B1 - B2
1,040,301.42
1,158,669.18
890,688.18
617,427.06
3,707,085.84
13.49%
14.93%
14.13%
14.13%
56.68%
282,076.21
312,008.92
239,654.82
166,129.27
999,869.22
Materiales
D2
282,076.21
320,325.27
413,129.87
0.00
1,015,531.35
Total
D=D1+D2
564,152.42
632,334.19
652,784.69
166,129.27
2,015,400.57
VALORIZACIN NETA
(VN)
IGV 18%
Valorizacion
Liquida
VN = C - D
476,149.00
526,334.99
237,903.49
451,297.79
1,691,685.27
85,706.82
94,740.30
42,822.63
81,233.60
304,503.35
561,855.82
621,075.29
280,726.12
532,531.39
1,996,188.62
Pg. 6 de 82
Costo al
November - 2015
M. Contrat.
Factor de rel.
1.00000
REAJUSTES
CEMENTO PORTLAND TIPO I
ACERO DE CONSTRUCCION CORRUGADO
CEMENTO PORTLAND TIPO I
Val.02
ACERO DE CONSTRUCCION CORRUGADO
CEMENTO PORTLAND TIPO I
Val.03
ACERO DE CONSTRUCCION CORRUGADO
CEMENTO PORTLAND TIPO I
Val.03
ACERO DE CONSTRUCCION CORRUGADO
Val.01
TOTALES
1
Ci*V
240,117.37
92,027.36
265,597.60
101,792.91
204,006.17
78,187.39
141,417.54
54,199.67
2
Io
410.96
469.48
410.96
469.48
410.96
469.48
410.96
469.48
3
Ia
410.96
460.66
410.96
460.66
410.96
460.66
410.96
460.66
4
Reajuste
Ir
Ci*V(Ir-Ia)/Io
410.96
0.00
442.80
0.00
410.96
0.00
460.66
0.00
410.96
0.00
460.32
-56.62
410.96
0.00
460.32
-39.25
-95.87
0.00
0.00
-56.62
-39.25
CUADRO DE AMORTIZACIONES
Presupuesto
Proceso
Cliente
Ubicacin
Monto de Obra
Plazo Contract.
Fecha Inicio
Fecha Termino
A.D.
A.M.
RET. GARANT.
0
0
0
S/. 5,202,872.51 (incl. IGV)
300 d.c.
5/4/2016
2/27/2017
S/. 1,387,432.68 (incl. IGV)
S/. 1,387,432.68 (incl. IGV)
S/. 0.00 (incl. IGV)
26.67%
26.67%
0.00%
ADELANTO
VALORIZACION
PERIODO
Val. N 01
04/05/2016 al 31/05/2016
S/. 1,175,790.41
S/. 1,057,785.79
Val. N 02
01/06/2016 al 30/06/2016
S/. 1,175,790.41
Val. N 03
01/07/2016 al 31/07/2016
Val. N 04
01/08/2016 al 31/08/2016
FECHA
(Sin IGV)
AMORTIZACION
ANTERIOR
SALDO POR
ACTUAL
ACUMULADA
AMORTIZ.
S/. 0.00
S/. 282,076.21
S/. 282,076.21
S/. 893,714.20
S/. 1,170,033.46
S/. 282,076.21
S/. 320,325.27
S/. 602,401.48
S/. 573,388.93
S/. 1,175,790.41
S/. 898,705.58
S/. 320,325.27
S/. 413,129.87
###
S/. 160,259.06
S/. 1,175,790.41
S/. 622,984.75
S/. 413,129.87
S/. 0.00
###
S/. 160,259.06
Pg. 8 de 82
0
0
0
0
S/. 5,202,872.51 (incl. IGV)
300 d.c.
5/4/2016
2/27/2017
VALORIZACION MENSUAL
MES
% DE AVANCE MENSUAL
PROGRAMADO
EJECUTADO
(incl. IGV)
(incl. IGV)
PROGRAMADO
EJECUTADO
PROGRAMADO
EJECUTADO
PROGRAMADO
EJECUTADO
(incl. IGV)
(incl. IGV)
(1)
(2)
COMENTARIO
0.00
0.00
0.00
0.00
Mayo
284,480.13
1,248,187.23
5.47%
13.49%
284,480.13
1,248,187.23
5.47%
13.49%
ADELANTADO
Junio
293,038.10
1,380,639.48
5.63%
14.93%
577,518.23
2,628,826.71
11.10%
28.42%
ADELANTADO
Julio
509,031.82
1,060,472.58
9.78%
11.47%
1,086,550.05
3,689,299.29
20.88%
39.89%
ADELANTADO
Agosto
315,143.08
735,122.01
6.06%
14.13%
1,401,693.13
4,424,421.30
26.94%
54.02%
ADELANTADO
Setiembre
603,813.98
11.61%
2,005,507.11
38.55%
50.81%
637,842.34
12.26%
2,643,349.45
Noviembre
Octubre
1,175,378.94
22.59%
3,818,728.39
73.40%
Diciembre
1,428,462.40
27.46%
5,247,190.79
100.86%
Enero
1,267,199.22
24.37%
6,514,390.01
125.23%
Febrero
-1,311,517.49
-25.20%
5,202,872.52
100.03%
5,202,872.52
4,424,421.30
100.03%
54.02%
2.47
0.70
1.00
0.60
0.50
0.80
0.73
0.40
0.30
0.23
0.20
0.10
0.00
0.13
0.15
0.05
0.06
0.11
0.10
0.14
0.12
0.27
0.60
0.24
0.54
0.40
0.06
0.40
0.39
0.00
0.28
-0.10
-0.30
M ES
May
Jun
Leyenda
0.13
-0.25
0.05
0.00
0.27
0.21
0.20
-0.20
0.51
0.12
0.00
0.11
Set
Oct Nov
Dic
Leyenda
Avance de Obra Mensual
Ene Feb
0
0
0
0
S/. 5,202,872.51 (incl. IGV)
300 d.c.
5/4/2016
2/27/2017
Fecha Inicio
Fecha Termino
CONTRACTUAL
Pago Solicitado
Concepto
Sub total
A
IGV 18%
Total Facturado
Total Pagado
Retencion
B = 18% (A)
F=A+B
R=F-P
Adelanto Directo
Adelanto de Mat.
Adelanto de Materiales
1,175,790.41
0.00
1,175,790.41
211,642.27
0.00
211,642.27
1,387,432.68
0.00
1,387,432.68
1,387,432.68
0.00
1,387,432.68
0.00
0.00
0.00
SUB TOTAL
2,351,580.81
423,284.54
2,774,865.35
2,774,865.35
0.00
Factura N
Fecha de
Presentacion
Fecha de Pago
000002
3/29/2016
4/5/2016
000004
5/6/2016
5/16/2016
Pg. 10 de 82
0
0
0
0
S/. 5,202,872.51 (incl. IGV)
300 d.c.
5/4/2016
2/27/2017
AVANCE ACUMULADO
ITEM
DESCRIPCION
COSTO DIRECTO
ANTERIOR
01
02
03
04
05
06
ACTUAL
ACUMULADO
SALDO
97,781.95
71,786.57
4,737.48
76,524.05
21,257.90
351,806.82
230,337.86
35,332.13
265,669.99
86,136.83
2,096,436.20
803,307.58
357,801.91
1,161,109.49
935,326.71
937,513.60
346,343.05
118,606.29
464,949.34
472,564.26
69,847.58
0.00
0.00
0.00
69,847.58
76,069.01
0.00
0.00
0.00
76,069.01
07
ENCIMADO DE BUZONES
12,080.24
0.00
0.00
0.00
12,080.24
08
13,021.07
7,245.05
360.00
7,605.05
5,416.02
09
3,395.84
0.00
0.00
0.00
3,395.84
3,657,952.31
1,459,020.10
516,837.81
1,975,857.92
1,682,094.39
COSTO DIRECTO
GASTOS GENERALES FIJOS
3.498286%
127,965.64
51,040.70
18,080.47
69,121.17
58,844.48
9.039480%
330,659.86
131,887.83
46,719.45
178,607.28
152,052.58
UTILIDAD
8.00%
292,636.18
116,721.61
41,347.02
158,068.63
134,567.55
SUB TOTAL
4,409,213.99
1,758,670.24
622,984.75
2,381,655.00
2,027,559.00
1.00000
4,409,213.99
1,758,670.24
622,984.75
2,381,655.00
2,027,559.00
IGV
18.00%
793,658.52
316,560.64
112,137.26
428,697.90
364,960.62
S/. 5,202,872.51
S/. 2,075,230.88
S/. 735,122.01
S/. 2,810,352.90
S/. 2,392,519.62
39.89%
14.13%
54.02%
45.98%
TOTAL
PORCENTAJE DE AVANCE
0
0
0
0
Plazo Contract.
Fecha Inicio
Fecha Termino
ANTERIOR
Item
Descripcin
Und.
01
01.01
OBRAS PROVISIONALES
01.01.01
und
01.01.02
01.01.03
01.01.04
01.01.05
01.01.06
01.01.07
01.02
TRABAJOS PRELIMINARES
01.02.01
m2
01.02.02
m2
01.02.03
01.02.04
01.02.05
01.03
01.03.01
GLB
01.03.02
GLB
01.03.03
CARTELES DE SEGURIDAD
01.03.04
Metrado
Precio S/.
Parcial S/.
04/05/16
30/06/16
Metrado
Monto
VALORIZACION N 04
88 d.c.
%
01/08/16
31/08/16
Metrado
Monto
300 d.c.
5/4/2016
2/27/2017
ACUMULADO
31 d.c.
%
04/05/16
31/08/16
Metrado
Monto
SALDO
119 d.c.
%
01/09/16
27/02/17
Metrado
Monto
181 d.c.
%
97,781.95
71,786.57
4,737.48
76,524.05
0.00
13,048.11
7,765.97
804.91
8,570.88
2.25
634.28
1,427.14
2.25
1,427.14
100.00%
0.00
0.00
0.00%
2.25
1,427.14
100.00%
0.00
0.00
m2
72.00
47.35
3,409.02
72.00
3,409.02
100.00%
0.00
0.00
0.00%
72.00
3,409.02
100.00%
0.00
0.00
0.00%
GLB
0.75
2,402.60
1,801.95
0.23
540.59
30.00%
0.08
192.21
10.67%
0.31
732.80
40.67%
0.45
1,069.15
59.33%
75.00
8.88
666.00
75.00
666.00
100.00%
0.00
0.00
0.00%
75.00
666.00
100.00%
0.00
0.00
0.00%
pto
9.00
450.01
4,050.07
2.70
1,215.02
30.00%
0.96
432.01
10.67%
3.66
1,647.03
40.67%
5.34
2,403.04
59.33%
pto
9.00
83.76
753.84
2.70
226.16
30.00%
0.96
80.41
10.67%
3.66
306.57
40.67%
5.34
447.27
59.33%
GLB
2.25
417.82
940.09
0.68
282.04
30.00%
0.24
100.28
10.67%
0.92
382.32
40.67%
1.34
557.77
59.33%
0.00
62,668.65
19,618.45
1.03
20,157.95
19,618.45
20,157.95
100.00%
0.00
0.00
0.00%
19,618.45
20,157.95
100.00%
0.00
0.00
19,618.45
0.81
15,890.94
19,618.45
15,890.94
100.00%
0.00
0.00
0.00%
19,618.45
15,890.94
100.00%
0.00
0.00
0.00%
m2
19,618.45
0.81
15,890.94
5,885.53
4,767.28
30.00%
2,092.63
1,695.03
10.67%
7,978.16
6,462.31
40.67%
11,640.29
9,428.63
59.33%
m3
490.46
17.76
8,710.61
147.13
2,612.99
30.00%
52.31
929.06
10.67%
199.44
3,542.05
40.67%
291.02
5,168.56
59.33%
GLB
0.75
2,690.95
2,018.21
0.38
1,009.11
50.00%
0.00
0.00
0.00%
0.38
1,009.11
50.00%
0.38
1,009.10
50.00%
0.00
22,065.19
0.75
9,337.50
7,003.13
0.75
7,003.13
100.00%
0.00
0.00
0.00%
0.75
7,003.13
100.00%
0.00
0.00
0.00%
0.75
2,508.64
1,881.48
0.75
1,881.48
100.00%
0.00
0.00
0.00%
0.75
1,881.48
100.00%
0.00
0.00
0.00%
und
12.00
239.12
2,869.47
12.00
2,869.47
100.00%
0.00
0.00
0.00%
12.00
2,869.47
100.00%
0.00
0.00
0.00%
HABILITACION DE DESVIOS
GLB
0.75
296.03
222.02
0.75
222.02
100.00%
0.00
0.00
0.00%
0.75
222.02
100.00%
0.00
0.00
0.00%
01.03.05
und
30.00
135.65
4,069.35
22.50
3,052.01
75.00%
8.00
1,085.16
26.67%
30.50
4,137.17
101.67%
-0.50
-67.82
-1.67%
01.03.06
GLB
0.75
1,484.84
1,113.63
0.75
1,113.64
100.00%
0.00
0.00
0.00%
0.75
1,113.64
100.00%
0.00
-0.01
0.00%
GLB
0.75
3,750.00
2,812.50
0.75
2,812.50
100.00%
0.00
0.00
0.00%
0.75
2,812.50
100.00%
0.00
0.00
0.00%
01.03.08
3,136.50
0.67
2,093.61
940.95
628.08
30.00%
334.56
223.32
10.67%
1,275.51
851.40
40.67%
1,860.99
1,242.21
59.33%
02
0.00
351,806.82
230,337.86
35,332.13
265,669.99
86,136.83
02.01
0.00
47,567.18
0.00
0.00
35,332.13
35,332.13
12,235.05
02.01.01
0.00
35,332.13
0.00
0.00
35,332.13
35,332.13
02.01.01.01
m2
126.68
1.10
139.66
0.00
0.00
0.00%
126.68
139.66
100.00%
126.68
139.66
100.00%
0.00
0.00
0.00%
02.01.01.02
m3
152.01
8.87
1,348.71
0.00
0.00
0.00%
152.01
1,348.71
100.00%
152.01
1,348.71
100.00%
0.00
0.00
0.00%
02.01.01.03
m3
8.76
23.61
206.82
0.00
0.00
0.00%
8.76
206.82
100.00%
8.76
206.82
100.00%
0.00
0.00
0.00%
02.01.01.04
126.68
5.00
632.74
0.00
0.00
0.00%
126.68
632.74
100.00%
126.68
632.74
100.00%
0.00
0.00
0.00%
02.01.01.05
m3
60.80
17.76
1,079.72
0.00
0.00
0.00%
60.80
1,079.72
100.00%
60.80
1,079.72
100.00%
0.00
0.00
0.00%
02.01.01.06
m3
60.80
11.36
690.33
0.00
0.00
0.00%
60.80
690.33
100.00%
60.80
690.33
100.00%
0.00
0.00
0.00%
02.01.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
67.73
23.85
1,615.42
0.00
0.00
0.00%
67.73
1,615.42
100.00%
67.73
1,615.42
100.00%
0.00
0.00
0.00%
02.01.01.08
m2
101.34
10.88
1,102.83
0.00
0.00
0.00%
101.34
1,102.83
100.00%
101.34
1,102.83
100.00%
0.00
0.00
0.00%
02.01.01.09
m3
59.29
20.25
1,200.57
0.00
0.00
0.00%
59.29
1,200.57
100.00%
59.29
1,200.57
100.00%
0.00
0.00
0.00%
02.01.01.10
m3
45.60
25.85
1,178.87
0.00
0.00
0.00%
45.60
1,178.87
100.00%
45.60
1,178.87
100.00%
0.00
0.00
0.00%
02.01.01.11
m3
138.33
42.35
5,857.58
0.00
0.00
0.00%
138.33
5,857.58
100.00%
138.33
5,857.58
100.00%
0.00
0.00
0.00%
01.03.07
44,438.27
2,624.09
19,582.33
21,257.90
4,477.23
47,062.36
1,308.48
0.00%
15,606.29
20,890.81
0.00%
1,174.38
0.00
Pg. 12 de 82
ANTERIOR
Item
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
04/05/16
30/06/16
Metrado
Monto
VALORIZACION N 04
88 d.c.
%
01/08/16
31/08/16
Metrado
Monto
ACUMULADO
31 d.c.
%
04/05/16
31/08/16
Metrado
Monto
SALDO
119 d.c.
%
01/09/16
27/02/17
Metrado
Monto
181 d.c.
%
02.01.01.12
126.68
108.01
13,681.85
0.00
0.00
0.00%
126.68
13,681.85
100.00%
126.68
13,681.85
100.00%
0.00
0.00
0.00%
02.01.01.13
m2
16.97
5.90
100.14
0.00
0.00
0.00%
16.97
100.14
100.00%
16.97
100.14
100.00%
0.00
0.00
0.00%
02.01.01.14
m2
3.39
32.86
111.39
0.00
0.00
0.00%
3.39
111.39
100.00%
3.39
111.39
100.00%
0.00
0.00
0.00%
02.01.01.15
02.01.01.16
02.01.01.17
m2
m3
kg
16.97
5.30
296.08
174.52
318.11
3.76
2,960.69
1,686.75
1,112.51
0.00
0.00%
16.97
16.97
0.00
100.00%
100.00%
5.30
296.08
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00%
5.30
296.08
2,960.69
1,686.75
1,112.51
100.00%
0.00%
0.00%
2,960.69
1,686.75
1,112.51
100.00%
0.00
0.00
0.00
0.00
0.00
02.01.01.18
m2
16.97
3.23
54.84
0.00
0.00
0.00%
16.97
54.84
100.00%
16.97
54.84
100.00%
0.00
0.00
0.00%
02.01.01.19
und
3.00
190.24
570.71
0.00
0.00
0.00%
3.00
570.71
100.00%
3.00
570.71
100.00%
0.00
0.00
0.00%
02.01.02
SUMIDEROS
0.00
12,235.05
02.01.02.01
m2
14.22
1.10
15.68
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
14.22
15.68
100.00%
02.01.02.02
m3
15.98
23.61
377.35
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
15.98
377.35
100.00%
02.01.02.03
43.56
5.18
225.42
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
43.56
225.42
100.00%
02.01.02.04
m3
35.42
17.76
628.97
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
35.42
628.97
100.00%
02.01.02.05
m3
35.42
11.36
402.14
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
35.42
402.14
100.00%
02.01.02.06
m2
14.22
26.46
376.26
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
14.22
376.26
100.00%
02.01.02.07
m2
26.46
36.51
966.05
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
26.46
966.05
100.00%
02.01.02.08
kg
480.11
4.00
1,919.22
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
480.11
1,919.22
100.00%
02.01.02.09
m3
9.92
294.02
2,915.23
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
9.92
2,915.23
100.00%
02.01.02.10
21.00
54.61
1,146.76
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.00
1,146.76
100.00%
02.01.02.11
m2
27.06
20.45
553.24
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
27.06
553.24
100.00%
02.01.02.12
m2
7.80
336.31
2,623.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
7.80
2,623.20
100.00%
02.01.02.13
CURADO DE CONCRETO
m2
26.46
3.23
85.53
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
26.46
85.53
100.00%
02.02
0.00
240,576.95
02.02.01
0.00
191,422.48
02.02.01.01
m2
584.79
1.10
644.73
584.79
644.73
100.00%
0.00
0.00
0.00%
584.79
644.73
100.00%
0.00
0.00
0.00%
02.02.01.02
m3
982.45
8.87
8,716.77
922.80
8,187.54
93.93%
0.00
0.00
0.00%
922.80
8,187.54
93.93%
59.65
529.23
6.07%
02.02.01.03
m3
42.02
23.61
991.97
39.76
938.67
94.63%
0.00
0.00
0.00%
39.76
938.67
94.63%
2.26
53.30
5.37%
02.02.01.04
584.79
5.00
2,921.03
549.29
2,743.68
93.93%
0.00
0.00
0.00%
549.29
2,743.68
93.93%
35.51
177.35
6.07%
02.02.01.05
m3
408.32
17.76
7,251.67
385.99
6,855.14
94.53%
0.00
0.00
0.00%
385.99
6,855.14
94.53%
22.33
396.53
5.47%
02.02.01.06
m3
408.32
11.36
4,636.42
385.99
4,382.89
94.53%
0.00
0.00
0.00%
385.99
4,382.89
94.53%
22.33
253.53
5.47%
02.02.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
388.67
23.85
9,269.84
367.37
8,761.66
94.52%
0.00
0.00
0.00%
367.37
8,761.66
94.52%
21.31
508.18
5.48%
02.02.01.08
m2
518.24
10.88
5,639.69
489.83
5,330.52
94.52%
0.00
0.00
0.00%
489.83
5,330.52
94.52%
28.41
309.17
5.48%
02.02.01.09
m3
424.43
20.25
8,594.76
401.17
8,123.64
94.52%
0.00
0.00
0.00%
401.17
8,123.64
94.52%
23.27
471.12
5.48%
02.02.01.10
m3
326.48
25.85
8,440.39
308.59
7,977.76
94.52%
0.00
0.00
0.00%
308.59
7,977.76
94.52%
17.90
462.63
5.48%
02.02.01.11
m3
761.80
42.35
32,258.32
720.05
30,490.31
94.52%
0.00
0.00
0.00%
720.05
30,490.31
94.52%
41.75
1,768.01
5.48%
02.02.01.12
647.79
108.01
69,966.18
612.29
66,131.37
94.52%
0.00
0.00
0.00%
612.29
66,131.37
94.52%
35.51
3,834.81
5.48%
02.02.01.13
m2
93.29
5.90
550.61
87.07
513.92
93.34%
0.00
0.00
0.00%
87.07
513.92
93.34%
6.22
36.69
6.66%
02.02.01.14
m2
12.72
32.86
417.95
11.87
390.10
93.34%
0.00
0.00
0.00%
11.87
390.10
93.34%
0.85
27.85
6.66%
02.02.01.15
m2
93.29
174.52
16,279.86
87.07
15,194.80
93.33%
0.00
0.00
0.00%
87.07
15,194.80
93.33%
6.22
1,085.06
6.67%
02.02.01.16
m3
25.87
318.11
8,228.58
24.14
7,679.85
93.33%
0.00
0.00
0.00%
24.14
7,679.85
93.33%
1.73
548.73
6.67%
02.02.01.17
kg
1,110.30
3.76
4,171.95
1,036.28
3,893.80
93.33%
0.00
0.00
0.00%
1,036.28
3,893.80
93.33%
74.03
278.15
6.67%
02.02.01.18
m2
93.30
3.23
301.59
87.08
281.49
93.34%
0.00
0.00
0.00%
87.08
281.49
93.34%
6.22
20.10
6.66%
02.02.01.19
und
11.25
190.24
2,140.17
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
11.25
2,140.17
100.00%
02.02.02
SUMIDEROS
0.00
49,154.47
02.02.02.01
m2
45.36
1.10
50.01
45.36
50.01
100.00%
0.00
0.00
0.00%
45.36
50.01
100.00%
0.00
0.00
0.00%
02.02.02.02
m3
54.44
23.61
1,285.21
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
54.44
1,285.21
100.00%
02.02.02.03
168.48
5.18
871.88
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
168.48
871.88
100.00%
0.00
0.00
181,520.69
0.00
0.00
178,521.87
2,998.82
12,235.05
181,520.69
0.00
59,056.26
178,521.87
0.00
0.00%
0.00%
12,900.61
2,998.82
46,155.65
Pg. 13 de 82
ANTERIOR
Item
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
04/05/16
30/06/16
Metrado
Monto
VALORIZACION N 04
88 d.c.
%
01/08/16
31/08/16
Metrado
Monto
ACUMULADO
31 d.c.
%
04/05/16
31/08/16
Metrado
Monto
SALDO
119 d.c.
%
01/09/16
27/02/17
Metrado
Monto
181 d.c.
%
02.02.02.04
m3
70.76
17.76
1,256.74
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
70.76
1,256.74
100.00%
02.02.02.05
m3
70.76
11.36
803.51
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
70.76
803.51
100.00%
02.02.02.06
m2
45.36
26.46
1,200.23
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
45.36
1,200.23
100.00%
02.02.02.07
m2
97.20
36.51
3,548.77
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
97.20
3,548.77
100.00%
02.02.02.08
kg
3,754.08
4.00
15,006.93
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
3,754.08
15,006.93
100.00%
02.02.02.09
m3
31.76
294.02
9,336.68
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
31.76
9,336.68
100.00%
02.02.02.10
108.00
54.61
5,897.61
54.00
2,948.81
50.00%
0.00
0.00
0.00%
54.00
2,948.81
50.00%
54.00
2,948.80
50.00%
02.02.02.11
m2
113.40
20.45
2,318.46
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
113.40
2,318.46
100.00%
02.02.02.12
m2
21.60
336.31
7,264.24
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.60
7,264.24
100.00%
02.02.02.13
CURADO DE CONCRETO
m2
97.20
3.23
314.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
97.20
314.20
100.00%
02.03
0.00
63,662.69
02.03.01
0.00
54,006.61
02.03.01.01
m2
216.17
1.10
238.33
187.50
206.72
86.74%
0.00
0.00
0.00%
187.50
206.72
86.74%
28.67
31.61
13.26%
02.03.01.02
m3
259.41
8.87
2,301.62
225.00
1,996.31
86.73%
0.00
0.00
0.00%
225.00
1,996.31
86.73%
34.41
305.31
13.27%
02.03.01.03
m3
6.17
23.61
145.73
6.17
145.73
100.00%
0.00
0.00
0.00%
6.17
145.73
100.00%
0.00
0.00
0.00%
02.03.01.04
216.17
5.00
1,079.78
187.50
936.56
86.74%
0.00
0.00
0.00%
187.50
936.56
86.74%
28.67
143.22
13.26%
02.03.01.05
m3
87.12
17.76
1,547.25
75.56
1,341.99
86.73%
0.00
0.00
0.00%
75.56
1,341.99
86.73%
11.56
205.26
13.27%
02.03.01.06
m3
87.12
11.36
989.25
75.56
858.01
86.73%
0.00
0.00
0.00%
75.56
858.01
86.73%
11.56
131.24
13.27%
02.03.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
129.71
23.85
3,093.46
112.50
2,683.13
86.74%
0.00
0.00
0.00%
112.50
2,683.13
86.74%
17.21
410.33
13.26%
02.03.01.08
m2
172.94
10.88
1,881.97
150.00
1,632.38
86.74%
0.00
0.00
0.00%
150.00
1,632.38
86.74%
22.94
249.59
13.26%
02.03.01.09
m3
104.54
20.25
2,116.99
90.68
1,836.17
86.73%
0.00
0.00
0.00%
90.68
1,836.17
86.73%
13.87
280.82
13.27%
02.03.01.10
m3
80.42
25.85
2,078.93
69.75
1,803.21
86.74%
0.00
0.00
0.00%
69.75
1,803.21
86.74%
10.67
275.72
13.26%
02.03.01.11
m3
243.93
42.35
10,329.22
211.58
8,959.14
86.74%
0.00
0.00
0.00%
211.58
8,959.14
86.74%
32.36
1,370.08
13.26%
02.03.01.12
216.17
108.01
23,348.25
187.50
20,251.41
86.74%
0.00
0.00
0.00%
187.50
20,251.41
86.74%
28.67
3,096.84
13.26%
02.03.01.13
m2
12.72
5.90
75.08
12.72
75.08
100.00%
0.00
0.00
0.00%
12.72
75.08
100.00%
0.00
0.00
0.00%
02.03.01.14
m2
2.54
32.86
83.54
2.54
83.54
100.00%
0.00
0.00
0.00%
2.54
83.54
100.00%
0.00
0.00
0.00%
02.03.01.15
m2
12.72
174.52
2,219.86
12.72
2,219.86
100.00%
0.00
0.00
0.00%
12.72
2,219.86
100.00%
0.00
0.00
0.00%
02.03.01.16
m3
3.69
318.11
1,173.81
3.69
1,173.81
100.00%
0.00
0.00
0.00%
3.69
1,173.81
100.00%
0.00
0.00
0.00%
02.03.01.17
kg
222.06
3.76
834.39
222.06
834.39
100.00%
0.00
0.00
0.00%
222.06
834.39
100.00%
0.00
0.00
0.00%
02.03.01.18
m2
12.72
3.23
41.12
12.72
41.12
100.00%
0.00
0.00
0.00%
12.72
41.12
100.00%
0.00
0.00
0.00%
02.03.01.19
und
2.25
190.24
428.03
2.25
428.03
100.00%
0.00
0.00
0.00%
2.25
428.03
100.00%
0.00
0.00
0.00%
02.03.02
SUMIDEROS
0.00
9,656.08
02.03.02.01
m2
10.08
1.10
11.11
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
10.08
11.11
100.00%
02.03.02.02
m3
12.10
23.61
285.62
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
12.10
285.62
100.00%
02.03.02.03
37.44
5.18
193.75
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
37.44
193.75
100.00%
02.03.02.04
m3
15.73
17.76
279.32
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
15.73
279.32
100.00%
02.03.02.05
m3
15.73
11.36
178.59
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
15.73
178.59
100.00%
02.03.02.06
m2
10.08
26.46
266.72
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
10.08
266.72
100.00%
02.03.02.07
m2
21.60
36.51
788.62
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.60
788.62
100.00%
02.03.02.08
kg
439.56
4.00
1,757.14
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
439.56
1,757.14
100.00%
02.03.02.09
m3
8.26
294.02
2,427.89
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.26
2,427.89
100.00%
02.03.02.10
24.00
54.61
1,310.58
24.00
1,310.58
100.00%
0.00
0.00
0.00%
24.00
1,310.58
100.00%
0.00
0.00
0.00%
02.03.02.11
m2
21.60
20.45
441.61
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.60
441.61
100.00%
02.03.02.12
m2
4.80
336.31
1,614.28
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
4.80
1,614.28
100.00%
02.03.02.13
CURADO DE CONCRETO
m2
31.20
3.23
100.85
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
31.20
100.85
100.00%
03
0.00
2,096,436.20
803,307.58
357,801.91
1,161,109.49
935,326.71
03.01
MOVIMIENTO DE TIERRAS
0.00
290,248.17
241,702.23
32,944.06
274,646.29
15,601.88
48,817.17
0.00
47,506.59
48,817.17
0.00
1,310.58
14,845.52
47,506.59
0.00
6,500.02
1,310.58
8,345.50
Pg. 14 de 82
ANTERIOR
Item
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
04/05/16
30/06/16
Metrado
Monto
VALORIZACION N 04
88 d.c.
%
01/08/16
31/08/16
Metrado
Monto
ACUMULADO
31 d.c.
%
04/05/16
31/08/16
Metrado
Monto
SALDO
119 d.c.
%
01/09/16
27/02/17
Metrado
Monto
181 d.c.
%
03.01.01
m2
12,461.60
1.10
13,738.92
12,461.60
13,738.92
100.00%
0.00
0.00
0.00%
12,461.60
13,738.92
100.00%
0.00
0.00
03.01.02
m3
2,492.32
24.23
60,376.39
2,151.61
52,122.69
86.33%
312.12
7,561.11
12.52%
2,463.73
59,683.80
98.85%
28.59
692.59
1.15%
03.01.03
m3
2,398.71
6.88
16,497.13
1,830.54
12,589.54
76.31%
262.74
1,807.02
10.95%
2,093.28
14,396.56
87.26%
305.43
2,100.57
12.74%
03.01.04
m3
6,856.80
17.76
121,776.77
5,607.11
99,582.32
81.77%
809.75
14,381.20
11.81%
6,416.86
113,963.52
93.58%
439.94
7,813.25
6.42%
03.01.05
m3
6,856.80
11.36
77,858.96
5,607.11
63,668.76
81.77%
809.75
9,194.73
11.81%
6,416.86
72,863.49
93.58%
439.94
4,995.47
6.42%
03.02
0.00
116,281.31
03.02.01
m2
12,461.60
1.10
13,738.92
12,461.60
13,738.92
100.00%
0.00
0.00
0.00%
12,461.60
13,738.92
100.00%
0.00
0.00
0.00%
03.02.02
m2
12,461.60
4.28
53,366.81
8,251.08
35,335.25
66.21%
72.70
311.35
0.58%
8,323.78
35,646.60
66.79%
4,137.82
17,720.21
33.21%
03.02.03
m2
12,461.60
2.45
30,562.08
8,251.08
20,235.77
66.21%
72.70
178.31
0.58%
8,323.78
20,414.08
66.79%
4,137.82
10,148.00
33.21%
03.02.04
m2
2,404.85
7.74
18,613.50
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,404.85
18,613.50
100.00%
03.03
0.00
246,606.97
03.03.01
m2
12,461.60
1.10
13,738.92
10,255.07
11,306.22
82.29%
876.28
966.10
7.03%
11,131.35
12,272.32
89.32%
1,330.25
1,466.60
10.68%
03.03.02
m3
3,240.02
23.11
74,868.65
2,146.84
49,608.05
66.26%
73.40
1,696.09
2.27%
2,220.24
51,304.14
68.53%
1,019.78
23,564.51
31.47%
03.03.03
m3
3,240.02
6.77
21,918.70
2,146.84
14,523.36
66.26%
73.40
496.55
2.27%
2,220.24
15,019.91
68.53%
1,019.78
6,898.79
31.47%
03.03.04
m2
12,461.60
5.53
68,881.51
6,792.72
37,546.76
54.51%
1,571.49
8,686.40
12.61%
8,364.21
46,233.16
67.12%
4,097.39
22,648.35
32.88%
03.03.05
m2
12,461.60
2.43
30,281.69
6,792.72
16,506.31
54.51%
1,571.49
3,818.72
12.61%
8,364.21
20,325.03
67.12%
4,097.39
9,956.66
32.88%
03.03.06
m2
12,461.60
2.96
36,917.50
6,792.72
20,123.43
54.51%
1,571.49
4,655.53
12.61%
8,364.21
24,778.96
67.12%
4,097.39
12,138.54
32.88%
03.04
SUPERFICIE DE RODADURA
0.00
1,230,902.47
03.04.01
m2
12,461.60
1.10
13,738.92
6,548.81
7,220.06
52.55%
1,831.66
2,019.41
14.70%
8,380.47
9,239.47
67.25%
4,081.13
4,499.45
32.75%
03.04.02
m2
1,781.93
21.21
37,794.79
464.40
9,849.92
26.06%
676.48
14,348.14
37.96%
1,140.88
24,198.06
64.02%
641.05
13,596.73
35.98%
03.04.03
1,556.21
447.24
695,997.12
517.49
231,439.99
33.25%
510.93
228,507.44
32.83%
1,028.41
459,947.43
66.08%
527.79
236,049.69
33.92%
03.04.04
m3
842.51
428.55
361,055.52
0.00
0.00
0.00%
25.92
11,108.02
3.08%
25.92
11,108.02
3.08%
816.59
349,947.50
96.92%
03.04.05
kg
3,414.60
4.03
13,752.30
1,039.95
4,188.40
30.46%
1,464.96
5,900.13
42.90%
2,504.91
10,088.53
73.36%
909.69
3,663.77
26.64%
03.04.06
kg
802.37
4.26
3,418.07
96.71
412.00
12.05%
137.55
585.97
17.14%
234.26
997.97
29.19%
568.10
2,420.10
70.81%
03.04.07
kg
5,344.56
4.18
22,326.90
896.22
3,743.96
16.77%
1,599.94
6,683.73
29.94%
2,496.16
10,427.69
46.71%
2,848.40
11,899.21
53.29%
03.04.08
m2
12,461.60
3.23
40,282.13
2,587.43
8,363.85
20.76%
2,698.62
8,723.30
21.66%
5,286.05
17,087.15
42.42%
7,175.55
23,194.98
57.58%
03.04.09
2,727.62
4.73
12,887.98
1,714.50
8,101.01
62.86%
1,080.66
5,106.10
39.62%
2,795.16
13,207.11
102.48%
-67.54
-319.13
-2.48%
03.04.10
2,274.19
4.70
10,677.31
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,274.19
10,677.31
100.00%
03.04.11
1,399.91
4.37
6,110.59
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1,399.91
6,110.59
100.00%
03.04.12
2,739.26
4.70
12,860.84
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,739.26
12,860.84
100.00%
03.05
ACCESOS A GARAJES
0.00
212,397.28
03.05.01
m2
2,233.67
1.10
2,462.62
1,731.42
1,908.89
77.51%
375.02
413.46
16.79%
2,106.44
2,322.35
94.30%
127.24
140.27
5.70%
03.05.02
m3
335.05
126.62
42,422.04
288.48
36,525.90
86.10%
33.60
4,254.26
10.03%
322.08
40,780.16
96.13%
12.97
1,641.88
3.87%
03.05.03
m3
111.68
23.61
2,636.82
96.16
2,270.28
86.10%
11.20
264.43
10.03%
107.36
2,534.71
96.13%
4.33
102.11
3.87%
03.05.04
m3
647.77
17.76
11,504.35
557.73
9,905.28
86.10%
64.97
1,153.83
10.03%
622.70
11,059.11
96.13%
25.07
445.24
3.87%
03.05.05
m3
647.77
11.36
7,355.40
557.73
6,333.02
86.10%
64.97
737.71
10.03%
622.70
7,070.73
96.13%
25.07
284.67
3.87%
03.05.06
NIVELACION Y COMPACTADO
m2
2,233.67
3.75
8,376.27
189.98
712.43
8.51%
217.89
817.08
9.75%
407.87
1,529.51
18.26%
1,825.80
6,846.76
81.74%
03.05.07
m3
446.74
291.94
130,419.43
38.00
11,092.17
8.50%
43.58
12,721.47
9.75%
81.57
23,813.64
18.25%
365.17
106,605.79
81.75%
03.05.08
m2
2,233.67
3.23
7,220.35
189.98
614.12
8.51%
217.89
704.32
9.75%
407.87
1,318.44
18.26%
1,825.80
5,901.91
81.74%
04
0.00
937,513.60
04.01
SARDINELES
0.00
396,276.55
04.01.01
m2
713.75
1.10
786.90
319.76
352.53
44.80%
160.30
176.73
22.46%
480.05
529.26
67.26%
233.69
257.64
04.01.02
DEMOLICION DE SARDINELES
m3
392.57
17.93
7,036.73
287.75
5,157.83
73.30%
78.88
1,413.92
20.09%
366.63
6,571.75
93.39%
25.94
464.98
6.61%
04.01.03
m3
214.13
23.61
5,055.49
95.93
2,264.79
44.80%
48.98
1,156.32
22.87%
144.90
3,421.11
67.67%
69.22
1,634.38
32.33%
04.01.04
m3
867.20
17.76
15,401.52
556.33
9,880.38
64.15%
181.99
3,232.18
20.99%
738.32
13,112.56
85.14%
128.88
2,288.96
14.86%
04.01.05
m3
867.20
11.36
9,847.08
556.33
6,317.10
64.15%
181.99
2,066.52
20.99%
738.32
8,383.62
85.14%
128.88
1,463.46
14.86%
04.01.06
m2
6,661.65
34.40
229,177.41
1,930.46
66,412.48
28.98%
1,069.58
36,796.09
16.06%
3,000.03
103,208.57
45.04%
3,661.62
125,968.84
54.96%
69,309.94
489.66
149,614.13
69,799.60
20,319.39
273,319.19
69,362.09
674,601.04
90,428.65
118,606.29
134,898.18
76,673.45
556,301.43
21,066.56
346,343.05
46,481.71
169,933.52
282,982.24
121,968.63
464,949.34
69,194.77
0.00%
472,564.26
204,092.95
192,183.60
32.74%
Pg. 15 de 82
ANTERIOR
Item
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
04/05/16
30/06/16
Metrado
Monto
VALORIZACION N 04
88 d.c.
%
01/08/16
31/08/16
Metrado
Monto
ACUMULADO
31 d.c.
%
04/05/16
31/08/16
Metrado
Monto
SALDO
119 d.c.
%
01/09/16
27/02/17
Metrado
Monto
181 d.c.
%
04.01.07
m3
392.57
296.74
116,488.76
144.79
42,963.88
36.88%
80.22
23,803.10
20.43%
225.00
66,766.98
57.31%
167.56
49,721.78
04.01.08
CURADO DE SARDINELES
4,758.32
0.80
3,818.55
1,930.46
1,549.19
40.57%
685.24
549.91
14.40%
2,615.70
2,099.10
54.97%
2,142.63
1,719.45
45.03%
04.01.09
1,038.86
8.34
8,664.11
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1,038.86
8,664.11
100.00%
04.02
VEREDAS
0.00
353,645.74
04.02.01
m2
3,318.91
1.10
3,659.10
2,324.93
2,563.23
70.05%
529.00
583.22
15.94%
2,853.93
3,146.45
85.99%
464.98
512.65
14.01%
04.02.02
DEMOLICION DE VEREDAS
m2
497.84
14.80
7,366.71
381.29
5,642.06
76.59%
58.05
858.97
11.66%
439.33
6,501.03
88.25%
58.50
865.68
11.75%
04.02.03
m3
165.95
11.21
1,859.41
165.95
1,859.41
100.00%
0.00
0.00
0.00%
165.95
1,859.41
100.00%
0.00
0.00
0.00%
04.02.04
m3
962.48
17.76
17,093.69
787.66
13,988.80
81.84%
87.07
1,546.40
9.05%
874.73
15,535.20
90.89%
87.75
1,558.49
9.11%
04.02.05
m3
962.48
11.36
10,928.99
787.66
8,943.85
81.84%
87.07
988.70
9.05%
874.73
9,932.55
90.89%
87.75
996.44
9.11%
04.02.06
NIVELACION Y COMPACTADO
m2
3,318.91
3.75
12,445.90
2,315.71
8,683.90
69.77%
538.84
2,020.65
16.24%
2,854.55
10,704.55
86.01%
464.36
1,741.35
13.99%
04.02.07
m2
1,904.38
21.21
40,391.85
648.38
13,752.03
34.05%
159.56
3,384.27
8.38%
807.94
17,136.30
42.43%
1,096.44
23,255.55
57.57%
04.02.08
m2
3,318.91
14.21
47,169.97
2,315.71
32,911.99
69.77%
538.84
7,658.26
16.24%
2,854.55
40,570.25
86.01%
464.36
6,599.72
13.99%
04.02.09
m3
331.89
313.91
104,184.42
231.57
72,692.72
69.77%
53.89
16,916.12
16.24%
285.46
89,608.84
86.01%
46.43
14,575.58
13.99%
04.02.10
m2
995.67
59.75
59,486.30
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
995.67
59,486.30
100.00%
04.02.11
m2
3,318.91
3.23
10,728.37
2,315.71
7,485.52
69.77%
611.64
1,977.13
18.43%
2,927.35
9,462.65
88.20%
391.56
1,265.72
11.80%
04.02.12
1,408.80
8.34
11,749.39
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1,408.80
11,749.39
100.00%
04.02.13
BRUADO DE VEREDAS
5,345.73
4.97
26,581.64
3,685.96
18,328.42
68.95%
919.55
4,572.47
17.20%
4,605.51
22,900.89
86.15%
740.22
3,680.75
13.85%
04.03
MARTILLOS PEATONALES
0.00
129,498.89
04.03.01
m2
890.52
1.10
981.80
218.52
240.92
24.54%
114.35
126.07
12.84%
332.87
366.99
37.38%
557.65
614.81
62.62%
04.03.02
DEMOLICION DE VEREDAS
m2
178.10
14.80
2,635.47
127.67
1,889.12
71.68%
17.13
253.45
9.62%
144.79
2,142.57
81.30%
33.31
492.90
18.70%
04.03.03
m3
44.53
11.21
498.93
31.92
357.66
71.69%
4.28
47.96
9.61%
36.20
405.62
81.30%
8.33
93.31
18.70%
04.03.04
m3
325.04
17.76
5,772.75
233.00
4,137.99
71.68%
31.26
555.11
9.62%
264.25
4,693.10
81.30%
60.79
1,079.65
18.70%
04.03.05
m3
325.04
11.36
3,690.86
233.00
2,645.66
71.68%
31.26
354.91
9.62%
264.25
3,000.57
81.30%
60.79
690.29
18.70%
04.03.06
NIVELACION Y COMPACTADO
m2
890.52
3.75
3,339.45
218.52
819.45
24.54%
114.35
428.82
12.84%
332.87
1,248.27
37.38%
557.65
2,091.18
62.62%
04.03.07
m2
112.50
21.21
2,386.13
65.56
1,390.47
58.27%
34.30
727.59
30.49%
99.86
2,118.06
88.76%
12.64
268.07
11.24%
04.03.08
m2
890.52
14.21
12,656.52
218.52
3,105.72
24.54%
114.35
1,625.23
12.84%
332.87
4,730.95
37.38%
557.65
7,925.57
62.62%
04.03.09
m3
89.06
322.24
28,696.86
21.86
7,042.50
24.54%
11.43
3,683.82
12.84%
33.29
10,726.32
37.38%
55.77
17,970.54
62.62%
04.03.10
m2
890.52
59.75
53,204.12
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
890.52
53,204.12
100.00%
04.03.11
m2
890.52
3.23
2,878.61
218.52
706.37
24.54%
114.35
369.64
12.84%
332.87
1,076.01
37.38%
557.65
1,802.60
62.62%
04.03.12
und
97.50
130.85
12,757.39
17.25
2,257.08
17.69%
5.60
732.73
5.74%
22.85
2,989.81
23.43%
74.65
9,767.58
76.57%
04.04
OBRAS COMPLEMENTARIAS
0.00
58,092.42
04.04.01
m2
19,618.45
2.29
44,877.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
19,618.45
44,877.20
100.00%
04.04.02
PINTURA EN SARDINELES
m2
713.75
12.59
8,982.48
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
713.75
8,982.48
100.00%
04.04.03
m2
246.41
12.59
3,101.10
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
246.41
3,101.10
100.00%
04.04.04
m2
63.00
17.96
1,131.64
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
63.00
1,131.64
100.00%
05
0.00
69,847.58
05.01
AREAS VERDES
0.00
69,847.58
05.01.01
m2
2,502.08
1.10
2,758.55
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,502.08
2,758.55
100.00%
05.01.02
m2
2,502.08
3.54
8,857.37
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,502.08
8,857.37
100.00%
05.01.03
m2
2,502.08
10.28
25,708.90
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,502.08
25,708.90
100.00%
05.01.04
COLOCACION DE CHAMPAS
m2
2,502.08
11.89
29,743.51
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,502.08
29,743.51
100.00%
05.01.05
und
129.75
21.42
2,779.25
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
129.75
2,779.25
100.00%
06
0.00
76,069.01
06.01
SEALIZACION HORIZONTAL
0.00
21,516.97
06.01.01
m2
177.83
14.05
2,498.10
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
177.83
2,498.10
100.00%
06.01.02
m2
442.90
12.92
5,723.34
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
442.90
5,723.34
100.00%
06.01.03
m2
196.12
14.05
2,754.96
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
196.12
2,754.96
100.00%
186,851.93
40,506.19
24,592.94
227,358.12
8,905.33
0.00
0.00
69,847.58
0.00
0.00
0.00
58,092.42
0.00
0.00
0.00
96,000.62
0.00
0.00
0.00
126,287.62
33,498.27
0.00
69,847.58
0.00
0.00
42.69%
76,069.01
0.00
21,516.97
Pg. 16 de 82
ANTERIOR
Item
Descripcin
Und.
Metrado
06.01.04
und
06.02
SEALIZACION VERTICAL
06.02.01
SEAL PREVENTIVA
und
21.75
06.02.02
SEAL REGLAMENTARIA
und
28.50
06.02.03
SEAL INFORMATIVA
und
06.02.04
und
07
ENCIMADO DE BUZONES
07.01
und
07.02
m3
07.03
CURADO DE CONCRETO
07.04
08
08.01
und
08.02
DISEO DE MEZCLAS
und
08.03
und
08.04
08.05
PRUEBA DE SOLDADURA
09
09.01
m2
09.02
DESMONTAJE DE CAMPAMENTO
m2
09.03
Parcial S/.
30/06/16
Metrado
Monto
VALORIZACION N 04
88 d.c.
%
01/08/16
31/08/16
Metrado
Monto
ACUMULADO
31 d.c.
%
31/08/16
Metrado
Monto
SALDO
119 d.c.
%
27/02/17
Metrado
Monto
181 d.c.
%
10,540.57
0.00
0.00
54,552.04
0.00
0.00
392.45
8,535.68
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.75
8,535.68
100.00%
392.45
11,184.68
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
28.50
11,184.68
100.00%
21.00
392.45
8,241.35
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.00
8,241.35
100.00%
52.50
506.48
26,590.33
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
52.50
26,590.33
100.00%
0.00
12,080.24
25.50
41.87
1,067.75
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
25.50
1,067.75
100.00%
17.78
318.11
5,654.32
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
17.78
5,654.32
100.00%
m2
156.88
3.23
507.11
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
156.88
507.11
100.00%
und
25.50
190.24
4,851.06
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
25.50
4,851.06
100.00%
0.00
13,021.07
112.50
22.50
2,531.25
44.25
995.63
39.33%
16.00
360.00
14.22%
60.25
1,355.63
53.55%
52.25
1,175.62
46.45%
3.75
315.00
1,181.25
3.75
1,181.25
100.00%
0.00
0.00
0.00%
3.75
1,181.25
100.00%
0.00
0.00
0.00%
72.00
25.32
1,823.04
72.00
1,823.04
100.00%
0.00
0.00
0.00%
72.00
1,823.04
100.00%
0.00
0.00
0.00%
1,567.60
4.06
6,360.53
799.79
3,245.13
51.02%
0.00
0.00
0.00%
799.79
3,245.13
51.02%
767.81
3,115.40
48.98%
7.50
150.00
1,125.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
7.50
1,125.00
100.00%
0.00
3,395.84
300.00
7.38
2,214.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
300.00
2,214.00
100.00%
72.00
11.81
849.96
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
72.00
849.96
100.00%
75.00
4.43
331.88
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
75.00
331.88
100.00%
und
COSTO DIRECTO
0.00
0.00%
0.00
0.00
0.00
540.75
5,416.02
0.00
3,395.84
3,657,952.31
1,459,020.10
516,837.81
1,975,857.91
3.4982863%
127,965.64
51,040.70
18,080.47
69,121.17
58,844.48
9.0394797%
330,659.86
131,887.83
46,719.45
178,607.27
152,052.58
UTILIDAD
8.0000000%
SUB TOTAL X fr
I.G.V.
COSTO TOTAL GENERAL
PORCENTAJE DE AVANCE
FACTOR
1,682,094.39
292,636.18
116,721.61
41,347.02
158,068.63
134,567.55
4,409,213.99
1,758,670.24
622,984.75
2,381,654.98
2,027,559.00
1.00000
4,409,213.99
1,758,670.24
622,984.75
2,381,654.98
2,027,559.00
18.00%
793,658.52
316,560.64
112,137.26
428,697.90
364,960.62
5,202,872.51
2,075,230.88
735,122.01
2,810,352.88
2,392,519.62
39.89%
14.13%
54.02%
45.98%
SUB TOTAL
100.00%
12,080.24
7,605.05
0.00
10,540.57
54,552.04
0.00
360.00
0.00
0.00%
0.00
0.00
7,245.05
0.00
01/09/16
0.00
0.00%
0.00
04/05/16
19.49
540.75
Precio S/.
04/05/16
Pg. 17 de 82
Costo al
November - 2015
M. Contrat.
Factor de rel.
1.00000
PERIODO
Val. N 01
Val. N02
04/05/2016 al 31/05/2016
01/06/2016 al 30/06/2016
Val. N03
01/07/2016 al 31/07/2016
Val. N 04
01/08/2016 al 31/08/2016
Material
IU
03
21
5/4/2016
FR = 1.000
1
3 = 1x2
6 = (3x4)/5
Metrado
PU a fecha VR
Mat x PU
Ima (may-16)
Imo (nov-15)
Amortizacion
19,543.40
8,045.78
3.67
20.78
TOTAL
27,010.70
137,461.98
27,010.70
137,461.98
246,287.64
71,724.28
460.66
469.48
246,287.64
70,376.81
167,191.31
410.96
410.96
167,191.31
acumulado
237,568.12
648,328.44
ITEM
UND
N VEC.
MEDIDAS
L(m)
A(m)
H(m)
VALORIZACION N
PARCIAL
TOTAL N VEC.
01
OBRAS PRELIMINARES
01.01
GLB
1.00
1.00
1.00
01.02
glb
1.00
1.00
1.00
01.03
km
MEDIDAS
L(m)
1.00
8.41
0+000 - 2+177
1.00
2,176.67
2,176.67
2+177 - 2+301
1.00
124.67
124.67
2+301 - 3+115
1.00
813.48
813.48
3+115 - 3+252
1.00
137.24
137.24
3+252 - 4+398
1.00
1,145.44
1,145.44
4+398 - 4+558
1.00
160.93
160.93
4+558 - 5+720
1.00
1,161.60
1,161.60
5+720 - 5+803
1.00
83.09
83.09
5+803 - 5+976
1.00
173.36
173.36
5+976 - 6+045
1.00
68.20
68.20
6+045 - 6+104
1.00
59.51
59.51
6+104 - 6+166
1.00
61.77
61.77
6+166 - 6+199
1.00
33.45
33.45
6+199 - 6+254
1.00
54.79
54.79
6+254 - 6+306
1.00
52.11
52.11
6+306 - 6+364
1.00
57.59
57.59
6+364 - 6+603
1.00
239.56
239.56
6+603 - 6+655
1.00
51.05
51.05
6+655 - 6+664
1.00
9.97
9.97
6+664 - 8+408
1.00
1,743.71
1,743.71
01.04
und
2.00
2.00
2.00
01.05
glb
1.00
1.00
1.00
01.06
m2
1.00
4,580.25
4,580.25
1.00
02
EXPLANACIONES
02.01
19,462.48
0.50
8,408.19
0.54
Area
m3
Corte
Volumen
Relleno
Corte
Relleno
108.64
Corte
19,458.23
0.75
Relleno
0 + 000
1.729
19,462.48
0 + 020
2.506
42.350
0.000
42.353
114.88
0 + 040
1.762
42.680
0.000
42.679
0 + 060
0.833
25.950
0.000
25.953
0 + 080
1.074
19.070
0.000
19.071
0 + 100
1.596
26.700
0.000
26.702
0 + 120
2.157
37.530
0.000
37.536
0 + 140
3.184
53.410
0.000
53.411
0 + 160
4.092
72.760
0.000
72.757
0 + 180
3.567
76.590
0.000
76.586
0 + 200
2.859
64.260
0.000
64.254
0 + 220
2.498
53.570
0.000
53.569
0 + 240
1.885
43.830
0.000
43.832
0 + 260
1.540
34.250
0.000
34.251
0 + 280
1.420
29.600
0.000
29.604
0 + 300
1.606
30.260
0.000
30.261
0 + 320
1.636
32.420
0.000
32.424
0.004
0 + 340
2.622
42.580
0.000
42.581
0.004
0 + 360
3.302
59.240
0.000
59.231
0 + 380
3.350
66.520
0.000
66.511
0 + 400
2.635
59.850
0.000
59.850
0 + 420
1.231
38.660
0.000
38.668
0 + 440
1.370
26.010
0.000
26.014
0 + 460
1.599
29.690
0.000
29.686
0 + 480
1.912
35.110
0.000
35.102
0 + 500
2.152
40.640
0.000
40.632
0 + 520
2.286
44.380
0.000
44.371
Pg. 20 de 82
1.992
42.780
0.000
42.775
0 + 560
1.641
36.330
0.000
36.331
0 + 580
1.798
34.390
0.000
34.389
0 + 600
1.716
35.140
0.000
35.139
0 + 620
3.517
52.330
0.000
52.327
0 + 640
3.222
67.390
0.000
67.385
0 + 660
3.608
68.300
0.000
68.299
0 + 680
4.900
85.080
0.000
85.085
0 + 700
6.523
114.230
0.000
114.233
0 + 720
3.428
99.510
0.000
99.514
0 + 740
2.029
54.570
0.000
54.573
0 + 760
1.662
36.910
0.000
36.912
0 + 780
1.327
29.890
0.000
29.896
0 + 800
1.682
30.090
0.000
30.089
0 + 820
1.871
35.530
0.000
35.531
0 + 840
2.093
39.640
0.000
39.642
0 + 860
2.199
42.920
0.000
42.914
0 + 880
2.300
44.990
0.000
44.990
0 + 900
2.407
47.070
0.000
47.077
0 + 920
3.934
63.410
0.000
63.411
0 + 940
2.970
69.040
0.000
69.036
0 + 960
2.563
55.330
0.000
55.323
0 + 980
2.734
52.970
0.000
52.970
1 + 000
2.797
55.310
0.000
55.315
1 + 020
2.657
54.540
0.000
54.544
1 + 040
2.602
52.590
0.000
52.591
1 + 060
2.620
52.220
0.000
52.216
1 + 080
2.679
52.990
0.000
52.991
1 + 100
2.555
52.340
0.000
52.343
1 + 120
2.539
50.940
0.000
50.936
1 + 140
2.859
53.980
0.000
53.973
1 + 160
2.909
57.680
0.000
57.680
1 + 180
3.162
60.710
0.000
60.716
1 + 200
3.178
63.400
0.000
63.404
1 + 220
3.096
62.740
0.000
62.741
1 + 240
4.457
75.530
0.000
75.534
1 + 260
5.305
97.620
0.000
97.622
1 + 280
5.759
110.640
0.000
110.640
1 + 300
4.267
100.260
0.000
100.263
1 + 320
3.070
73.370
0.000
73.369
1 + 340
2.441
55.110
0.000
55.110
1 + 360
2.331
47.720
0.000
47.727
1 + 380
2.221
45.520
0.000
45.519
1 + 400
2.301
45.220
0.000
45.216
1 + 420
2.393
46.940
0.000
46.942
1 + 440
2.206
45.990
0.000
45.990
1 + 460
1.478
36.840
0.000
36.835
1 + 480
1.763
32.410
0.000
32.405
1 + 500
1.889
36.520
0.000
36.520
1 + 520
1.786
36.750
0.000
36.751
1 + 540
1.818
36.040
0.000
36.039
1 + 560
1.746
35.640
0.000
35.639
1 + 580
1.796
35.420
0.000
35.417
1 + 600
1.852
36.480
0.000
36.480
1 + 620
2.105
39.570
0.000
39.572
1 + 640
2.110
42.150
0.000
42.149
1 + 660
2.150
42.600
0.000
42.605
1 + 680
2.093
42.430
0.000
42.433
1 + 700
1.802
38.950
0.000
38.945
1 + 720
1.882
36.840
0.000
36.835
1 + 740
1.732
36.140
0.000
36.139
1 + 760
1.639
33.710
0.000
33.709
1 + 780
2.198
38.370
0.000
38.374
1 + 800
2.460
46.580
0.000
46.584
1 + 820
2.713
51.730
0.000
51.725
VALORIZACION N
Pg. 21 de 82
VALORIZACION N
1 + 840
3.442
61.550
0.000
61.547
1 + 860
4.126
75.680
0.000
75.685
1 + 880
4.304
84.300
0.000
84.305
1 + 900
4.639
89.430
0.000
89.427
1 + 920
4.816
94.550
0.000
94.550
1 + 940
0.000
48.160
0.000
48.164
1 + 960
0.000
0.000
0.000
0.000
1 + 980
0.000
0.000
0.000
0.000
2 + 000
0.000
0.000
0.000
0.000
2 + 020
0.000
0.000
0.000
0.000
2 + 040
2.055
20.550
0.000
20.555
2 + 060
2.219
42.740
0.000
42.745
2 + 080
2.444
46.630
0.000
46.631
2 + 100
1.964
44.080
0.000
44.084
2 + 120
2.112
40.760
0.000
40.762
2 + 140
2.321
44.330
0.000
44.332
2 + 160
2.625
49.460
0.000
49.464
2 + 180
2.323
49.480
0.000
49.477
2 + 200
1.360
36.830
0.000
36.831
2 + 220
0.897
22.570
0.040
22.572
0.040
2 + 240
0.879
17.760
0.040
17.761
0.040
2 + 260
0.834
17.130
0.000
17.136
2 + 280
2.349
31.830
0.000
31.836
2 + 300
2.489
48.380
0.000
48.379
2 + 320
1.522
40.110
0.000
40.106
2 + 340
1.448
29.700
0.000
29.699
2 + 360
1.237
26.850
0.000
26.852
2 + 380
1.041
22.780
0.030
22.779
0.029
2 + 400
1.437
24.780
0.030
24.778
0.029
2 + 420
1.836
32.730
0.000
32.735
2 + 440
2.003
38.390
0.000
38.391
2 + 460
1.839
38.420
0.000
38.416
2 + 480
1.769
36.080
0.000
36.077
2 + 500
1.638
34.070
0.000
34.074
2 + 520
1.851
34.890
0.000
34.891
2 + 540
2.377
42.280
0.000
42.274
2 + 560
2.481
48.580
0.000
48.573
2 + 580
2.505
49.860
0.000
49.851
2 + 600
2.557
50.620
0.000
50.620
2 + 620
2.124
46.810
0.000
46.811
2 + 640
1.882
40.060
0.000
40.057
2 + 660
2.963
48.450
0.000
48.450
2 + 670
3.230
30.965
0.000
30.966
2 + 680
3.717
34.735
0.000
33.946
2 + 700
1.504
52.210
0.000
52.208
2 + 720
1.508
30.120
0.000
30.121
2 + 740
1.155
26.630
0.000
26.638
2 + 760
0.988
21.430
0.000
21.436
2 + 780
0.499
0.026
14.870
0.260
14.875
0.256
2 + 800
0.024
0.369
5.230
3.950
5.229
3.949
2 + 820
0.081
0.328
1.050
6.970
1.047
6.972
2 + 840
0.150
0.407
2.310
7.350
2.313
7.354
2 + 860
0.012
0.537
1.620
9.440
1.620
9.446
2 + 880
0.345
0.021
3.570
5.580
3.567
5.583
2 + 900
0.878
0.002
12.230
0.230
12.228
0.230
2 + 920
0.852
0.002
17.300
0.040
17.303
0.034
2 + 940
1.027
18.790
0.020
18.795
0.017
2 + 960
1.601
26.280
0.000
26.278
2 + 980
2.192
37.930
0.000
37.922
3 + 000
2.094
42.860
0.000
42.856
3 + 020
1.730
38.240
0.000
38.242
3 + 030
2.079
19.045
0.000
19.482
3 + 040
1.418
17.485
0.000
17.788
3 + 060
2.840
42.580
0.000
42.574
3 + 080
3.943
67.830
0.000
67.831
0.004
0.003
Pg. 22 de 82
VALORIZACION N
3 + 100
3.039
69.820
0.000
69.819
3 + 110
3.485
32.620
0.000
33.080
3 + 120
3.321
34.030
0.000
34.575
3 + 130
3.061
31.910
0.000
32.306
3 + 140
3.395
32.280
0.000
32.281
3 + 150
2.384
28.895
0.000
28.898
3 + 160
1.918
21.510
0.000
21.511
3 + 180
1.816
37.340
0.000
37.337
3 + 200
1.046
28.620
0.000
28.617
3 + 220
1.009
20.550
0.000
20.549
3 + 240
1.734
27.430
0.000
27.436
3 + 260
2.303
40.370
0.000
40.377
3 + 270
2.339
23.210
0.000
23.083
3 + 280
2.302
23.205
0.000
23.204
3 + 290
2.342
23.220
0.000
23.609
3 + 300
2.202
22.720
0.000
22.722
3 + 320
1.921
41.230
0.000
41.237
3 + 330
2.112
20.165
0.000
20.232
3 + 340
1.758
19.350
0.000
19.349
3 + 360
1.988
37.460
0.000
37.453
3 + 380
3.783
57.710
0.000
57.703
3 + 400
2.458
62.410
0.000
62.410
3 + 410
2.105
22.815
0.000
22.075
3 + 420
2.619
23.620
0.000
23.054
3 + 440
2.765
53.840
0.000
53.840
3 + 450
3.348
30.565
0.000
31.713
3 + 460
3.481
34.145
0.000
35.159
3 + 480
2.976
64.570
0.000
64.576
3 + 500
2.288
52.640
0.000
52.645
3 + 510
1.656
19.720
0.000
18.928
3 + 520
1.911
17.835
0.000
18.005
3 + 540
3.589
55.000
0.000
55.005
3 + 560
4.090
76.790
0.000
76.793
3 + 570
2.236
31.630
0.000
31.947
3 + 580
1.901
20.685
0.000
20.681
3 + 600
3.187
50.880
0.000
50.880
3 + 610
5.063
41.250
0.000
41.252
3 + 620
8.053
65.580
0.000
65.577
3 + 640
9.190
172.430
0.000
170.714
3 + 660
1.474
106.640
0.270
104.930
0.274
3 + 680
3.521
49.950
0.270
49.950
0.274
3 + 700
3.812
73.330
0.000
73.331
3 + 720
1.985
57.970
0.000
57.972
3 + 740
2.405
43.900
0.000
43.892
3 + 760
2.277
46.820
0.000
46.814
3 + 780
0.000
22.770
0.000
22.769
3 + 800
1.970
19.700
0.000
19.705
3 + 820
2.378
43.480
0.000
43.483
3 + 840
2.481
48.590
0.000
48.591
3 + 860
2.086
45.670
0.000
45.678
3 + 880
1.621
37.070
0.000
37.077
0.002
3 + 900
0.806
0.152
24.270
1.520
24.273
1.518
3 + 920
0.220
0.479
10.260
6.310
10.262
6.306
3 + 940
0.243
0.715
4.630
11.940
4.631
11.937
3 + 960
1.756
19.990
7.150
19.985
7.147
3 + 980
3.333
50.890
0.000
50.883
4 + 000
4.834
81.670
0.000
81.664
4 + 020
4.538
93.720
0.000
93.717
4 + 040
4.109
86.470
0.000
86.468
4 + 060
3.857
79.660
0.000
79.655
4 + 080
3.564
74.210
0.000
74.208
4 + 100
2.750
63.140
0.000
63.142
4 + 120
2.662
54.120
0.000
54.125
4 + 140
3.974
66.360
0.000
66.359
4 + 160
3.269
72.430
0.000
72.425
0.027
Pg. 23 de 82
VALORIZACION N
2.361
56.300
0.000
56.294
4 + 200
2.115
44.760
0.000
44.751
4 + 220
2.090
42.050
0.000
42.042
4 + 240
3.627
57.170
0.000
57.166
4 + 260
4.117
77.440
0.000
77.437
4 + 280
3.734
78.510
0.000
78.509
4 + 300
3.137
68.710
0.000
68.715
4 + 320
2.277
54.140
0.000
54.143
4 + 340
1.650
39.270
0.000
39.275
4 + 360
1.943
35.930
0.000
35.932
4 + 380
2.020
39.630
0.000
39.625
0.004
4 + 400
2.063
0.205
40.830
2.050
40.826
3.050
4 + 420
2.963
0.090
50.260
2.950
50.256
2.948
4 + 440
1.771
0.088
47.340
1.780
47.338
1.785
4 + 460
0.745
0.004
25.160
0.920
25.164
0.919
4 + 480
1.632
23.770
0.040
23.769
0.036
4 + 500
2.311
39.430
0.000
39.424
4 + 520
2.199
45.100
0.000
45.097
4 + 540
2.630
48.290
0.000
48.288
4 + 560
3.175
58.050
0.000
58.051
4 + 580
4.546
77.210
0.000
77.209
4 + 600
3.837
83.830
0.000
83.824
4 + 620
3.044
68.810
0.000
68.808
4 + 640
2.269
53.130
0.000
53.129
4 + 660
2.733
50.020
0.000
50.021
4 + 680
3.010
57.430
0.000
57.432
4 + 700
2.186
51.960
0.000
51.963
4 + 720
2.038
42.240
0.000
42.249
4 + 740
1.909
39.470
0.000
39.479
4 + 760
1.784
36.930
0.000
36.933
4 + 780
2.007
37.910
0.000
37.912
4 + 800
2.255
42.620
0.000
42.627
4 + 820
2.328
45.830
0.000
45.835
4 + 840
1.732
40.600
0.000
40.597
4 + 860
1.869
36.010
0.000
36.008
4 + 880
2.070
39.390
0.000
39.396
4 + 900
1.838
39.080
0.000
39.081
4 + 920
1.524
33.620
0.000
33.615
4 + 940
1.501
30.250
0.000
30.250
4 + 960
1.864
33.650
0.000
33.653
4 + 980
2.164
40.280
0.000
40.282
5 + 000
2.242
44.060
0.000
44.064
5 + 020
1.488
37.300
0.000
37.303
5 + 040
1.412
29.000
0.000
29.005
5 + 060
1.578
29.900
0.000
29.905
5 + 080
1.508
30.860
0.000
30.859
5 + 100
1.114
26.220
0.000
26.218
5 + 120
0.428
15.420
0.000
15.420
1.494
5 + 140
0.302
7.300
0.000
7.306
2.565
5 + 160
0.279
0.073
5.810
0.730
5.819
1.803
5 + 180
0.157
0.063
4.360
1.360
4.363
1.363
5 + 200
0.122
0.209
2.790
2.720
2.784
2.726
5 + 220
0.315
0.092
4.370
3.010
4.365
3.013
5 + 240
0.481
0.076
7.960
1.680
7.960
1.676
5 + 260
1.534
20.150
0.760
20.152
0.757
5 + 280
2.465
39.990
0.000
39.995
5 + 300
2.860
53.250
0.000
53.614
5 + 320
3.064
59.240
0.000
59.600
5 + 340
3.658
67.220
0.000
67.214
5 + 360
3.980
76.380
0.000
76.372
5 + 380
4.190
81.700
0.000
81.692
5 + 400
4.244
84.340
0.000
84.336
5 + 420
4.221
84.650
0.000
84.648
5 + 440
4.349
85.700
0.000
85.695
5 + 460
3.314
76.630
0.000
76.624
4 + 180
Pg. 24 de 82
1.884
5 + 500
1.553
5 + 520
0.447
0.148
5 + 540
0.381
5 + 560
VALORIZACION N
51.980
0.000
51.981
34.370
0.000
34.376
20.000
1.480
20.004
1.480
0.050
8.280
1.980
8.278
1.977
0.509
0.071
8.900
1.210
8.893
1.202
5 + 580
1.103
0.100
16.120
1.710
16.114
1.702
5 + 600
1.486
0.039
25.890
1.390
25.885
1.389
5 + 620
1.427
0.006
29.130
0.450
29.129
0.453
5 + 640
1.226
26.530
0.060
26.534
0.061
5 + 660
1.812
30.380
0.000
30.383
5 + 680
2.210
40.220
0.000
40.225
5 + 700
2.626
48.360
0.000
48.362
5 + 720
3.534
61.600
0.000
61.597
5 + 740
3.918
74.520
0.000
74.522
5 + 760
4.040
79.580
0.000
79.578
5 + 780
3.254
72.940
0.000
72.938
5 + 800
2.912
61.660
0.000
61.666
5 + 820
3.182
60.940
0.000
60.941
5 + 840
3.764
69.460
0.000
69.454
5 + 860
4.362
81.260
0.000
81.260
5 + 880
5.201
95.630
0.000
95.635
5 + 900
4.407
96.080
0.000
96.084
5 + 920
3.558
79.650
0.000
79.654
5 + 940
2.237
57.950
0.000
57.952
5 + 960
2.195
44.320
0.000
44.316
5 + 980
2.181
43.760
0.000
43.757
6 + 000
2.389
45.700
0.000
45.698
6 + 020
2.550
49.390
0.000
49.388
6 + 040
2.651
52.010
0.000
52.016
6 + 060
3.066
57.170
0.000
57.176
6 + 080
4.036
71.020
0.000
71.017
6 + 100
4.905
89.410
0.000
89.409
6 + 120
3.498
84.030
0.000
84.034
6 + 140
2.093
55.910
0.000
55.912
6 + 160
2.158
42.510
0.000
42.507
6 + 180
1.877
40.350
0.000
40.346
6 + 200
1.919
37.960
0.000
37.965
6 + 220
2.984
49.030
0.000
49.029
6 + 240
3.330
63.140
0.000
63.135
6 + 260
3.935
72.650
0.000
72.650
6 + 280
3.690
76.250
0.000
76.253
6 + 300
3.031
67.210
0.000
67.211
6 + 320
2.184
52.150
0.000
52.144
6 + 340
1.792
39.760
0.000
39.757
6 + 360
1.949
37.410
0.000
37.410
6 + 380
2.168
41.170
0.000
41.164
6 + 400
2.828
49.960
0.000
49.953
6 + 420
4.035
68.630
0.000
68.625
6 + 440
3.631
76.660
0.000
76.657
6 + 460
2.727
63.580
0.000
63.578
6 + 480
2.831
55.580
0.000
55.584
6 + 500
2.814
56.450
0.000
56.458
6 + 520
4.536
73.500
0.000
73.504
6 + 540
3.192
77.280
0.000
77.285
6 + 560
2.929
61.210
0.000
61.211
6 + 580
2.128
50.570
0.000
50.568
6 + 600
1.684
38.120
0.000
38.122
6 + 620
1.692
33.760
0.000
33.756
6 + 640
2.076
37.680
0.000
37.673
6 + 660
1.961
40.370
0.000
40.366
6 + 680
2.176
41.370
0.000
41.370
6 + 700
2.703
48.790
0.000
48.794
6 + 720
3.477
61.800
0.000
61.797
6 + 740
4.793
82.700
0.000
82.696
6 + 760
2.847
76.400
0.000
76.397
Pg. 25 de 82
VALORIZACION N
6 + 780
3.418
62.650
0.000
62.649
6 + 800
4.369
77.870
0.000
77.876
6 + 820
2.778
71.470
0.000
71.473
6 + 840
3.114
58.920
0.000
58.923
6 + 860
2.419
55.330
0.000
55.332
6 + 880
2.972
53.910
0.000
53.908
6 + 900
2.054
50.260
0.000
50.255
6 + 920
1.597
36.510
0.000
36.504
6 + 940
3.081
46.780
0.000
46.778
6 + 960
2.325
54.060
0.000
54.054
6 + 980
1.421
37.460
0.000
37.455
7 + 000
1.984
34.050
0.000
34.052
7 + 020
3.686
56.700
0.000
56.705
7 + 040
3.032
67.180
0.000
67.185
7 + 060
2.238
52.700
0.000
52.701
7 + 080
1.057
32.950
0.000
32.947
7 + 100
1.209
22.660
0.000
22.661
7 + 120
1.363
25.720
0.000
25.724
7 + 140
0.000
13.630
0.000
13.632
7 + 160
0.000
0.000
0.000
0.000
7 + 180
1.322
13.220
0.000
13.222
7 + 200
1.671
29.930
0.000
29.932
7 + 220
2.047
37.180
0.000
37.182
7 + 240
1.881
39.280
0.000
39.284
7 + 260
1.128
30.090
0.000
30.091
7 + 280
1.331
24.590
0.000
24.592
7 + 300
2.190
35.210
0.000
35.209
7 + 320
3.269
54.590
0.000
54.587
7 + 340
3.448
67.170
0.000
67.175
7 + 360
2.076
55.240
0.000
55.247
7 + 380
1.946
40.220
0.000
40.221
7 + 400
2.338
42.840
0.000
42.834
7 + 420
2.228
45.660
0.000
45.653
7 + 440
2.146
43.740
0.000
43.737
7 + 460
1.657
38.030
0.000
38.027
7 + 470
1.260
14.585
0.000
14.584
7 + 480
0.916
0.001
10.880
0.005
10.882
0.005
7 + 500
0.655
0.221
15.710
2.220
15.710
2.218
7 + 520
0.939
0.082
15.940
3.030
15.939
3.032
7 + 540
1.726
26.650
0.820
26.654
0.824
7 + 560
2.062
37.880
0.000
37.881
7 + 580
1.636
0.014
36.980
0.140
36.978
0.143
7 + 600
1.432
0.533
30.680
5.470
30.676
5.473
7 + 620
1.923
33.550
5.330
33.547
5.330
7 + 640
1.345
32.680
0.000
32.679
7 + 660
2.087
34.320
0.000
34.316
7 + 680
2.456
45.430
0.000
45.428
7 + 700
2.044
45.000
0.000
45.002
7 + 720
1.828
38.720
0.000
38.725
7 + 740
0.952
27.800
0.040
27.806
0.040
7 + 760
0.755
17.070
0.040
17.076
0.040
7 + 780
1.783
25.380
0.000
25.383
7 + 800
1.960
37.430
0.000
37.430
7 + 820
3.076
50.360
0.000
50.365
7 + 840
2.284
53.600
0.000
53.604
7 + 860
2.340
46.240
0.000
46.244
7 + 880
2.706
50.460
0.000
50.461
7 + 900
3.293
59.990
0.000
59.985
7 + 920
3.524
68.170
0.000
68.167
7 + 940
3.300
68.240
0.000
68.244
7 + 960
2.843
61.430
0.000
61.438
7 + 980
1.210
40.530
0.000
40.535
7 + 990
0.636
9.230
0.230
6.896
0.282
8 + 000
0.761
6.985
0.230
5.524
0.282
8 + 020
1.278
20.390
0.000
20.385
0.004
0.046
Pg. 26 de 82
8 + 040
02.02
33.660
0.000
33.655
40.990
0.000
40.993
25.010
0.650
VALORIZACION N
8 + 060
2.011
8 + 080
0.490
25.010
0.649
8 + 100
3.084
35.740
0.650
35.734
0.649
8 + 120
1.709
47.930
0.000
47.931
8 + 140
2.126
38.350
0.000
38.357
8 + 160
2.620
47.460
0.000
47.463
8 + 180
2.727
53.470
0.000
53.467
8 + 200
1.685
44.120
0.000
44.121
8 + 220
2.264
39.490
0.000
39.490
8 + 240
2.820
50.840
0.000
50.837
8 + 260
2.128
49.480
1.030
49.475
1.033
8 + 280
2.308
44.360
1.030
44.358
1.033
8 + 300
1.428
37.360
0.000
37.360
8 + 320
1.138
25.660
0.000
25.657
8 + 340
1.747
28.850
0.000
28.854
8 + 360
1.502
32.490
0.000
32.489
8 + 380
1.151
26.530
0.000
26.529
8 + 400
2.090
32.410
0.000
32.414
8 + 408
1.329
14.003
0.000
14.001
0.065
0.103
m3
Pg. 27 de 82
VALORIZACION N
Pg. 28 de 82
02.03
m2
02.04
m3
02.05
m3
03
PAVIMENTOS
03.01
SUB-BASE E=0.15 M.
m2
03.02
m2
03.03
IMPRIMACION ASFALTICA
m2
03.04
m2
03.05
m2
04
04.01
und
04.02
und
04.03
PONTON DE CONCRETO
und
05
SEALIZACION
05.01
05.02
VALORIZACION N
0.50
1.00
20.00
1.00 694.00
Area=
1.00
23.01
1.00
24.45
und
1.00
20.80
und
1.00
19.15
05.03
und
1.00
23.20
05.04
und
1.00
20.70
05.05
POSTES KILOMETRICOS
und
1.00
26.28
05.06
m2
1.00
35.04
05.07
m2
1.00
17.27
06
1.00
31.64
06.01
m2
1.00
21.48
06.02
m2
1.00
19.72
06.03
m2
1.00
24.73
06.04
ha
1.00
18.32
06.05
SELLADO DE LETRINAS
und
1.00
21.93
1.00
21.08
1.00
28.58
1.00
20.15
1.00
22.18
1.00
26.17
0.00
Pg. 29 de 82
VALORIZACION N
0.00 694.00
Area=
0.00
23.01
0.00
24.45
0.00
20.80
0.00
19.15
0.00
23.20
0.00
20.70
0.00
26.28
0.00
35.04
0.00
17.27
0.00
31.64
0.00
21.48
0.00
19.72
0.00
24.73
0.00
18.32
0.00
21.93
0.00
21.08
0.00
28.58
0.00
20.15
0.00
22.18
0.00
26.17
0.00
1.00 694.00
Area=
1.00
23.01
1.00
24.45
1.00
20.80
1.00
19.15
1.00
23.20
1.00
20.70
1.00
26.28
1.00
35.04
1.00
17.27
1.00
31.64
1.00
21.48
1.00
19.72
1.00
24.73
1.00
18.32
1.00
21.93
1.00
21.08
1.00
28.58
1.00
20.15
1.00
22.18
1.00
26.17
0.00
1.00
694.00
REA
1.00
23.01
1.00
24.45
1.00
20.80
1.00
19.15
1.00
23.20
1.00
20.70
1.00
26.28
1.00
35.04
1.00
17.27
1.00
31.64
1.00
21.48
Pg. 30 de 82
VALORIZACION N
1.00
19.72
1.00
24.73
1.00
18.32
1.00
21.93
1.00
21.08
1.00
28.58
1.00
20.15
1.00
22.18
1.00
26.17
0.00
33.82
0.00
31.92
1.00
32.09
1.00
34.77
1.00
35.93
0.00
1.00
28.45
1.00
126.49
0.00
16.22
0.00
29.03
0.00
26.86
1.00 1117.71
0.00
67.72
0.00
33.24
0.00
97.58
0.00
55.49
0.00
30.44
0.00
31.96
0.00
32.70
0.00
28.60
0.00
107.18
0.00
56.09
0.00
112.48
0.00
12.57
0.00
13.62
0.00
12.01
0.00
11.03
0.00
13.06
0.00
11.78
0.00
16.39
0.00
15.76
0.00
10.01
0.00
12.74
0.00
14.08
0.00
11.27
0.00
13.18
0.00
13.29
0.00
12.55
0.00
12.75
0.00
16.37
0.00
13.43
0.00
13.07
0.00
13.22
0.00
VOL
1.25 1,175.81
ML
1.25 1375.44
0.00
Pg. 31 de 82
VALORIZACION N
1.00
694.00
REA
1.00
23.01
1.00
24.45
1.00
20.80
1.00
19.15
1.00
23.20
1.00
20.70
1.00
26.28
1.00
35.04
1.00
17.27
1.00
31.64
1.00
21.48
1.00
19.72
1.00
24.73
1.00
18.32
1.00
21.93
1.00
21.08
1.00
28.58
1.00
20.15
1.00
22.18
1.00
26.17
0.00
0.82
694.00
REA
0.00
23.01
0.00
24.45
0.00
20.80
0.00
19.15
0.00
23.20
0.00
20.70
0.00
26.28
0.00
35.04
0.00
17.27
0.00
31.64
0.00
21.48
0.00
19.72
0.00
24.73
0.00
18.32
0.00
21.93
0.00
21.08
0.00
28.58
0.00
20.15
0.00
22.18
0.00
26.17
0.00
0.00
694.00
REA
0.00
23.01
0.00
24.45
0.00
20.80
0.00
19.15
0.00
23.20
0.00
20.70
0.00
26.28
0.00
35.04
0.00
17.27
0.00
31.64
0.00
21.48
0.00
19.72
0.00
24.73
Pg. 32 de 82
VALORIZACION N
0.00
18.32
0.00
21.93
0.00
21.08
0.00
28.58
0.00
20.15
0.00
22.18
0.00
26.17
0.00
0.00
694.00
REA
0.00
23.01
0.00
24.45
0.00
20.80
0.00
19.15
0.00
23.20
0.00
20.70
0.00
26.28
0.00
35.04
0.00
17.27
0.00
31.64
0.00
21.48
0.00
19.72
0.00
24.73
0.00
18.32
0.00
21.93
0.00
21.08
0.00
28.58
0.00
20.15
0.00
22.18
0.00
26.17
0.00
7.50
0.00
7.50
0.00
694.00
0.00
274.13
0.00
260.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00 AREA=
0.00 AREA=
0.00 AREA=
0.00
0.00
0.00
Pg. 33 de 82
VALORIZACION N
0.00
33.82
0.00
31.92
0.00
32.09
0.00
34.77
0.00
35.93
0.00
28.45
0.00
126.49
0.00
16.22
0.00
29.03
0.00
26.86
0.00 1117.71
0.00
67.72
0.00
33.24
0.00
97.58
0.00
55.49
0.00
30.44
0.00
31.96
0.00
32.70
0.00
28.60
0.00
107.18
0.00
56.09
0.00
112.48
0.00
12.57
0.00
13.62
0.00
12.01
0.00
11.03
0.00
13.06
0.00
11.78
0.00
16.39
0.00
15.76
0.00
10.01
0.00
12.74
0.00
14.08
0.00
11.27
0.00
13.18
0.00
13.29
0.00
12.55
0.00
12.75
0.00
16.37
0.00
13.43
0.00
13.07
0.00
13.22
0.00
33.82
0.00
31.92
0.00
32.09
0.00
34.77
0.00
35.93
0.00
0.00
28.45
0.00
126.49
0.00
16.22
0.00
29.03
0.00
26.86
0.00 1117.71
0.00
67.72
0.00
33.24
0.00
97.58
0.00
55.49
0.00
30.44
0.00
31.96
Pg. 34 de 82
VALORIZACION N
0.00
32.70
0.00
28.60
0.00
107.18
0.00
56.09
0.00
112.48
0.00
12.57
0.00
13.62
0.00
12.01
0.00
11.03
0.00
13.06
0.00
11.78
0.00
16.39
0.00
15.76
0.00
10.01
0.00
12.74
0.00
14.08
0.00
11.27
0.00
13.18
0.00
13.29
0.00
12.55
0.00
12.75
0.00
16.37
0.00
13.43
0.00
13.07
0.00
13.22
0.00
33.82
0.00
31.92
0.00
32.09
0.00
34.77
0.00
35.93
0.00
0.00
28.45
0.00
126.49
0.00
16.22
0.00
29.03
0.00
26.86
0.00 1117.71
0.00
67.72
0.00
33.24
0.00
97.58
0.00
55.49
0.00
30.44
0.00
31.96
1.00
32.70
0.00
28.60
0.00
107.18
0.00
56.09
0.00
112.48
0.00
12.57
0.00
13.62
0.00
12.01
0.00
11.03
0.00
13.06
0.00
11.78
0.00
16.39
0.00
15.76
0.00
10.01
0.00
12.74
0.00
14.08
0.00
11.27
Pg. 35 de 82
VALORIZACION N
0.00
13.18
0.00
13.29
0.00
12.55
0.00
12.75
0.00
16.37
0.00
13.43
0.00
13.07
0.00
13.22
0.00
8.00
0.00
0.00
0.00
0.00
0.00 1469.77
Pg. 36 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
MEDIDAS
A(m)
H(m)
PARCIAL TOTAL
1.00
1.00
0.75
0.75
1.00
1.00
0.50
0.50
Pg. 37 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
Pg. 38 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
Pg. 39 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
Pg. 40 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
Pg. 41 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
Pg. 42 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
Pg. 43 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
Pg. 44 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
Pg. 45 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
0.50
0.50
1.00
1.00
20.00
20.00
5,879.07
7.80
5,413.20
465.87
23.01
24.45
20.80
19.14
23.20
20.70
26.28
35.04
17.27
31.64
21.48
19.72
24.73
18.32
21.93
21.08
28.58
20.15
22.18
26.17
0.00
Pg. 46 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
7.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,879.07
7.80
5,413.20
465.87
23.01
24.45
20.80
19.14
23.20
20.70
26.28
35.04
17.27
31.64
21.48
19.72
24.73
18.32
21.93
21.08
28.58
20.15
22.18
26.17
1,175.81
7.80
0.20 5,413.20
0.20
465.87
23.01
24.45
20.80
19.14
23.20
20.70
26.28
35.04
17.27
31.64
21.48
Pg. 47 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
19.72
24.73
18.32
21.93
21.08
28.58
20.15
22.18
26.17
1,375.44
1,375.44
0.00
0.00
32.09
34.77
35.93
28.45
126.49
0.00
0.00
0.00
1,117.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,538.54
1,469.77
Area=
0.04
68.77
5,879.07
Pg. 48 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
7.80
5,413.20
465.87
23.01
24.45
20.80
19.14
23.20
20.70
26.28
35.04
17.27
31.64
21.48
19.72
24.73
18.32
21.93
21.08
28.58
20.15
22.18
26.17
4,438.82
7.80
4,438.82
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
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
Pg. 49 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.20
0.04
0.00
1.20
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.20
0.00
0.00
1.78
0.00
4.50
0.00
6.00
0.00
0.00
0.00
0.00
Pg. 50 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Pg. 51 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Pg. 52 de 82
DE METRADOS EJECUTADOS
VALORIZACION N 01
8.00
8.00
0.00
0.00
0.00
0.00
1469.77 1,469.77
Pg. 53 de 82
ITEM
DESCRIPCION
01
01.01.
OBRAS PROVISIONALES
01.01.03
01.01.05
01.01.06
01.01.07
01.02.
01.02.03
Und.
GLB
pto
pto
GLB
N
veces
1.00
12.00
12.00
3.00
Cant Factor
10%
10%
10%
10%
kg.
MEDIDAS
Largo Ancho Altura longitud
0.10
1.20
1.20
0.30
Area
Volumen
TOTAL
0.40
VALORIZACION N 01
0.10
VALORIZACION N 02
0.10
VALORIZACION N 03
0.10
VALORIZACION N 04
0.10
4.80
VALORIZACION N 01
1.20
VALORIZACION N 02
1.20
VALORIZACION N 03
1.20
VALORIZACION N 04
1.20
4.80
VALORIZACION N 01
1.20
VALORIZACION N 02
1.20
VALORIZACION N 03
1.20
VALORIZACION N 04
1.20
1.20
VALORIZACION N 01
0.30
VALORIZACION N 02
0.30
VALORIZACION N 03
0.30
VALORIZACION N 04
0.30
TRABAJOS PRELIMINARES
LIMPIEZA PERMANENTE EN OBRA
m2
26,157.93
10%
2,615.79
10463.16
VALORIZACION N 01
2,615.79
VALORIZACION N 02
2,615.79
VALORIZACION N 03
2,615.79
ITEM
DESCRIPCION
Und.
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
2,615.79
VALORIZACION N 04
01.02.04
01.03.
01.03.05
01.03.08
02
02.01
02.01.01
02.01.01.01
02.01.01.02
02.01.01.03
m3
653.95
10%
65.39
TOTAL
261.56
VALORIZACION N 01
65.39
VALORIZACION N 02
65.39
VALORIZACION N 03
65.39
VALORIZACION N 04
65.39
40.00
VALORIZACION N 01
10.00
VALORIZACION N 02
10.00
und
CINTAS DE SEGURIDAD
40.00
4,182.00
25%
10%
10.00
418.20
VALORIZACION N 03
10.00
VALORIZACION N 04
10.00
1672.80
VALORIZACION N 01
418.20
VALORIZACION N 02
418.20
VALORIZACION N 03
418.20
VALORIZACION N 04
418.20
168.90
m2
CALLE JULIO C TELLO
1.00
96.18
1.00
96.18
1.00
54.34
1.00
54.34
1.00
18.38
1.00
18.38
1.00
96.18
0.80
1.50
115.42
1.00
54.34
0.80
1.50
65.21
1.00
18.38
0.80
1.50
22.06
202.68
m3
11.68
m3
CALLE JULIO C TELLO
2.00
1.77
1.70
6.02
1.00
1.77
1.70
3.01
ITEM
DESCRIPCION
Und.
CALLE CARLOS ALBERTO HIDALGO
02.01.01.04
02.01.01.05
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
1.77
1.00
Area
1.50
Volumen
2.66
168.90
m
CALLE JULIO C TELLO
1.00
96.18
96.18
1.00
54.34
54.34
1.00
18.38
18.38
TOTAL
81.06
m3
EXCAVACION DE TUBERIAS
CALLE JULIO C TELLO
1.00
1.30
0.25
96.18
0.80
1.50
37.51
1.00
1.30
0.25
54.34
0.80
1.50
21.19
1.00
1.30
0.25
18.38
0.80
1.50
7.17
EXCAVACION DE BUZONES
02.01.01.06
2.00
1.30
1.77
1.70
7.82
1.00
1.30
1.77
1.70
3.91
1.00
1.30
1.77
1.50
3.45
81.06
m3
EXCAVACION DE TUBERIAS
CALLE JULIO C TELLO
1.00
1.30
0.25
96.18
0.80
1.50
37.51
1.00
1.30
0.25
54.34
0.80
1.50
21.19
1.00
1.30
0.25
18.38
0.80
1.50
7.17
EXCAVACION DE BUZONES
02.01.01.07
02.01.01.08
02.01.01.09
2.00
1.30
1.77
1.70
7.82
1.00
1.30
1.77
1.70
3.91
1.00
1.30
1.77
1.50
3.45
2.00
0.30
96.18
1.00
57.71
2.00
0.30
54.34
1.00
32.60
2.00
0.30
0.00
1.00
0.00
APUNTALAMIENTO DE EXCAVACIONES
90.31
m2
135.12
m2
1.00
96.18
0.80
76.94
1.00
54.34
0.80
43.47
1.00
18.38
0.80
14.70
m3
79.05
ITEM
02.01.01.10
DESCRIPCION
Und.
02.01.01.12
02.01.01.13
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
1.00
1.30
0.30
96.18
0.80
1.50
45.01
1.00
1.30
0.30
54.34
0.80
1.50
25.43
1.00
1.30
0.30
18.38
0.80
1.50
8.60
1.00
0.30
96.18
0.80
1.50
34.62
34.62
1.00
0.30
54.34
0.80
1.50
19.56
19.56
1.00
0.30
18.38
0.80
1.50
6.62
6.62
184.44
m3
CALLE JULIO C TELLO
1.00
0.70
1.30
96.18
0.80
1.50
105.03
1.00
0.70
1.30
54.34
0.80
1.50
59.34
1.00
0.70
1.30
18.38
0.80
1.50
20.07
1.00
1.00
96.18
96.18
1.00
1.00
54.34
54.34
1.00
1.00
18.38
18.38
168.90
22.62
m2
1.50
4.52
1.13
22.62
m2
02.01.01.18
1.50
3.77
1.50
4.71
7.07
m3
0.20
4.00
02.01.01.17
3.77
m2
4.00
02.01.01.16
TOTAL
60.80
m3
CALLE JULIO C TELLO
4.00
02.01.01.15
Volumen
4.00
02.01.01.14
Area
N
veces
0.35
394.77
kg
4.00
18.20
0.56
40.77
1.00
4.00
10.00
0.56
105.50
4.71
4.00
25.00
0.99
248.50
2.50
22.62
m2
4.00
1.50
3.77
ITEM
02.01.01.19
DESCRIPCION
Und.
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
TOTAL
0.00
und
0.00
03
03.01.
MOVIMIENTO DE TIERRAS
03.01.02
m3
3,323.09
3,258.96
98.07%
VALORIZACION N 01
2,440.72
VALORIZACION N 02
428.09
VALORIZACION N 03
0.00
VALORIZACION N 04
390.15
1.00
0.20
7,168.26
1,433.65
0.90
0.20
3,206.46
577.16
1.00
0.20
650.80
130.16
1.00
0.20
891.82
178.36
1.00
0.20
708.42
141.68
1.00
0.20
855.06
171.01
1.00
0.20
739.63
147.93
1.00
0.20
618.25
123.65
1.00
0.20
499.05
99.81
1.00
0.20
378.60
75.72
1.00
0.20
554.60
110.92
1.00
0.20
344.52
68.90
3,258.96 M3
03.01.03
m3
3,198.28
2,769.15
86.58%
VALORIZACION N 01
1,575.34
VALORIZACION N 02
865.38
VALORIZACION N 03
0.00
VALORIZACION N 04
328.43
1.00
0.20
7,168.26
1,433.65
0.50
0.20
3,206.46
320.65
0.50
0.18
650.80
58.57
1.00
0.18
891.82
160.53
1.00
0.18
708.42
127.52
1.00
0.18
855.06
153.91
ITEM
DESCRIPCION
Und.
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
1.00
0.18
739.63
133.13
1.00
0.18
618.25
111.29
1.00
0.18
499.05
89.83
1.00
0.18
378.60
68.15
0.50
0.18
554.60
49.91
1.00
0.18
344.52
TOTAL
62.01
2,769.15 M3
03.01.04
03.01.05
03.02.
03.02.02
m3
9,142.40
8,488.34
92.85%
VALORIZACION N 01
5,709.02
VALORIZACION N 02
1,767.13
0.00
VALORIZACION N 04
1,012.19
1.50
Volumen
390.15
585.23
1.30
Volumen
328.43
426.96
m3
9,142.40
8,488.34
92.85%
VALORIZACION N 01
5,709.02
VALORIZACION N 02
1,767.13
VALORIZACION N 03
0.00
VALORIZACION N 04
1,012.19
1.50
Volumen
390.15
585.23
1.30
Volumen
328.43
426.96
m2
16,615.47
66.76%
03.02.03
VALORIZACION N 03
m2
16,615.47
66.76%
11,092.32
VALORIZACION N 01
7,876.68
VALORIZACION N 02
2,064.12
VALORIZACION N 03
1,060.64
VALORIZACION N 04
90.88
11,092.32
VALORIZACION N 01
7,876.68
VALORIZACION N 02
2,064.12
VALORIZACION N 03
1,060.64
VALORIZACION N 04
90.88
ITEM
DESCRIPCION
03.03.
03.03.01
Und.
m2
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
16,615.47
88.89%
0.00
VALORIZACION N 02
4,818.00
VALORIZACION N 03
8,855.43
VALORIZACION N 04
1,095.35
1.00
780.00
9.19
7,168.26
7,168.26
0.80
48.00
66.80
3,206.46
2,565.17
0.00
93.82
6.94
650.80
0.00
1.00
144.85
6.16
891.82
891.82
1.00
116.03
6.11
708.42
708.42
1.00
140.51
6.09
855.06
855.06
1.00
121.28
6.10
739.63
739.63
1.00
100.53
6.15
618.25
618.25
1.00
80.32
6.21
499.05
499.05
1.00
60.32
6.28
378.60
378.60
0.00
75.00
7.39
554.60
0.00
1.00
54.75
6.29
344.52
344.52
m3
4,320.02
68.38%
03.03.03
m3
4,320.02
68.38%
03.03.04
14,768.78
VALORIZACION N 01
16,615.47
03.03.02
m2
16,615.47
66.33%
TOTAL
14,768.78 M2
2,954.20
VALORIZACION N 01
0.00
VALORIZACION N 02
1,827.75
VALORIZACION N 03
1,034.70
VALORIZACION N 04
91.75
2,954.20
VALORIZACION N 01
0.00
VALORIZACION N 02
1,827.75
VALORIZACION N 03
1,034.70
VALORIZACION N 04
91.75
11,021.32
VALORIZACION N 01
0.00
VALORIZACION N 02
4,818.00
VALORIZACION N 03
4,238.96
ITEM
03.03.05
DESCRIPCION
Und.
m2
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
16,615.47
66.33%
03.03.06
m2
16,615.47
66.33%
03.04.
03.04.01
m2
16,615.47
m2
TOTAL
VALORIZACION N 04
1,964.36
11,021.32
VALORIZACION N 01
0.00
VALORIZACION N 02
4,818.00
VALORIZACION N 03
4,238.96
VALORIZACION N 04
1,964.36
11,021.32
VALORIZACION N 01
0.00
VALORIZACION N 02
4,818.00
VALORIZACION N 03
4,238.96
VALORIZACION N 04
1,964.36
11,021.32
DE E=20 CM
VALORIZACION N 03
8,083.74
VALORIZACION N 04
2,289.58
VALORIZACION N 01
0.00
VALORIZACION N 02
57.60
3.00
m3
648.00
CALLES SECUNDARIAS
0.00
VALORIZACION N 02
61.65%
4.00
CALLES SECUNDARIAS
VALORIZACION N 01
2,375.91
03.04.03
Volumen
SUPERFICIE DE RODADURA
66.33%
03.04.02
Area
2,074.94
64.03%
VALORIZACION N 03
561.60
VALORIZACION N 04
845.60
4.00
700.00
0.20
1,120.00
77.78
2.25
0.20
280.00
2.00
60.00
0.18
43.20
6.67
3.00
0.18
21.60
1,464.80
1,464.80 M2
1,328.64
VALORIZACION N 01
0.00
VALORIZACION N 02
129.60
VALORIZACION N 03
560.38
VALORIZACION N 04
638.66
ITEM
03.04.04
DESCRIPCION
CONCRETO FC=210 KG/CM2 CON MIXER EN LOSA DE e=18.00 cm
Und.
m3
N
veces
1,123.34
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
2.88%
03.04.05
KG
4,552.80
70.68%
03.04.06
KG
1,069.82
KG
7,126.08
44.83%
03.04.08
m2
16,615.47
41.07%
03.04.09
Volumen
TOTAL
32.40
VALORIZACION N 01
0.00
VALORIZACION N 02
0.00
VALORIZACION N 03
0.00
VALORIZACION N 04
32.40
3,217.80
VALORIZACION N 01
0.00
VALORIZACION N 02
330.48
VALORIZACION N 03
1,056.12
VALORIZACION N 04
1,831.20
28.13%
03.04.07
Area
300.89
0.00
VALORIZACION N 02
0.00
VALORIZACION N 03
128.95
VALORIZACION N 04
171.94
3,194.88
VALORIZACION N 01
0.00
VALORIZACION N 02
307.20
VALORIZACION N 03
887.76
VALORIZACION N 04
1,999.92
6,823.18
VALORIZACION N 01
0.00
VALORIZACION N 02
648.00
VALORIZACION N 03
2,801.90
VALORIZACION N 04
3,373.28
3,636.82
100.00%
VALORIZACION N 01
3,636.82
0.00
VALORIZACION N 02
432.00
VALORIZACION N 03
1,854.00
VALORIZACION N 04
1,350.82
3.00
700.00
2,100.00
233.33
9.00
2,100.00
4,200.00 ml
4,200.00
ITEM
03.05.
03.05.01
03.05.02
DESCRIPCION
Und.
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
TOTAL
ACCESOS A GARAJES
TRAZO NIVELES Y REPLANTEO DURANTE EL PROCESO
m2
2,978.23
2,777.33
93.25%
VALORIZACION N 01
2,308.56
VALORIZACION N 02
0.00
VALORIZACION N 03
0.00
VALORIZACION N 04
468.77
1.00
866.64
1.50
1,299.96
1,299.96
0.70
340.90
1.50
511.35
357.95
0.70
50.87
1.50
76.31
53.42
1.00
122.52
1.50
183.78
183.78
1.00
86.55
1.50
129.83
129.83
1.00
103.30
1.50
154.95
154.95
1.00
123.68
1.50
185.52
185.52
1.00
127.67
1.50
191.51
191.51
1.00
61.32
1.50
91.98
91.98
1.00
39.57
1.50
59.35
59.35
0.70
54.67
1.50
82.01
57.41
1.00
7.79
1.50
11.68
11.68
m3
2,777.33 m2
446.73
426.64
95.50%
VALORIZACION N 01
346.28
VALORIZACION N 02
0.00
VALORIZACION N 03
38.36
42.00
VALORIZACION N 04
CALLE RICARDO PALMA
1.00
0.15
866.64
1.50
194.99
0.80
0.15
340.90
1.50
61.36
0.80
0.15
50.87
1.50
9.16
0.80
0.15
54.67
1.50
9.84
1.00
0.15
122.52
1.50
27.57
1.00
0.15
86.55
1.50
19.47
1.00
0.15
103.30
1.50
23.24
1.00
0.15
123.68
1.50
27.83
1.00
0.15
127.67
1.50
28.73
1.00
0.15
61.32
1.50
13.80
1.00
0.15
39.57
1.50
8.90
1.00
0.15
7.79
1.50
1.75
426.64
ITEM
03.05.03
DESCRIPCION
Und.
m3
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
148.91
95.50%
VALORIZACION N 01
142.21
0.00
VALORIZACION N 02
115.43
VALORIZACION N 03
12.78
14.00
VALORIZACION N 04
03.05.04
1.00
0.05
866.64
1.50
65.00
0.80
0.05
340.90
1.50
20.45
0.80
0.05
50.87
1.50
3.05
0.80
0.05
54.67
1.50
3.28
1.00
0.05
122.52
1.50
9.19
1.00
0.05
86.55
1.50
6.49
1.00
0.05
103.30
1.50
7.75
1.00
0.05
123.68
1.50
9.28
1.00
0.05
127.67
1.50
9.58
1.00
0.05
61.32
1.50
4.60
1.00
0.05
39.57
1.50
2.97
1.00
0.05
7.79
1.50
0.58
m3
863.69
824.85
95.50%
VALORIZACION N 01
519.43
VALORIZACION N 02
150.06
VALORIZACION N 03
74.15
VALORIZACION N 04
03.05.05
81.21
1.50
Volumen
42.00
63.01
1.30
Volumen
14.00
18.21
m3
863.69
824.85
95.50%
VALORIZACION N 01
519.43
VALORIZACION N 02
150.06
VALORIZACION N 03
74.15
VALORIZACION N 04
03.05.06
NIVELACION Y COMPACTADO
81.21
1.50
Volumen
42.00
63.01
1.30
Volumen
14.00
18.21
m2
TOTAL
2,978.23
17.65%
525.67
VALORIZACION N 01
0.00
VALORIZACION N 02
0.00
ITEM
03.05.07
DESCRIPCION
Und.
m3
N
veces
595.65
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
m2
2,978.23
04.01.
SARDINELES
04.01.01
m2
951.66
65.85%
4,178.05
04.01.02
DEMOLICION DE SARDINELES
m3
0.15
TOTAL
VALORIZACION N 03
253.31
VALORIZACION N 04
272.36
105.13
0.00
VALORIZACION N 02
0.00
VALORIZACION N 03
50.66
VALORIZACION N 04
54.47
525.67
VALORIZACION N 01
17.65%
04
Volumen
VALORIZACION N 01
17.65%
03.05.08
Area
0.00
VALORIZACION N 02
0.00
VALORIZACION N 03
253.31
VALORIZACION N 04
272.36
626.71
VALORIZACION N 01
68.72
VALORIZACION N 02
265.59
VALORIZACION N 03
92.03
VALORIZACION N 04
200.37
626.71
523.42
482.26
92.14%
VALORIZACION N 01
383.66
VALORIZACION N 02
0.00
VALORIZACION N 03
0.00
VALORIZACION N 04
98.60
1.00
2,600.23
0.15
0.55
214.52
214.52
0.70
1,186.21
0.15
0.55
97.86
68.50
0.70
335.60
0.15
0.55
27.69
19.38
1.00
317.57
0.15
0.55
26.20
26.20
1.00
240.60
0.15
0.55
19.85
19.85
1.00
368.70
0.15
0.55
30.42
30.42
1.00
371.73
0.15
0.55
30.67
30.67
ITEM
04.01.03
DESCRIPCION
Und.
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
1.00
280.14
0.15
0.55
23.11
23.11
1.00
234.87
0.15
0.55
19.38
19.38
1.00
181.10
0.15
0.55
14.94
14.94
0.70
140.88
0.15
0.55
11.62
8.14
1.00
86.80
0.15
0.55
7.16
7.16
m3
285.50
4,202.58
04.01.05
04.01.06
m3
0.15
189.12
VALORIZACION N 01
20.62
VALORIZACION N 02
79.67
VALORIZACION N 03
27.61
VALORIZACION N 04
61.22
0.30
189.12
METRADO TOTAL ACUMULADO
969.26
83.83%
VALORIZACION N 01
602.29
VALORIZACION N 02
103.58
VALORIZACION N 03
35.90
VALORIZACION N 04
227.49
demolicion de sardineles
1.50
Volumen
98.60
147.91
1.30
Volumen
61.22
79.58
m3
1,156.27
969.26
83.83%
VALORIZACION N 01
602.29
VALORIZACION N 02
103.58
VALORIZACION N 03
35.90
VALORIZACION N 04
227.49
demolicion de sardineles
1.50
Volumen
98.60
147.91
1.30
Volumen
61.22
79.58
m2
m3
482.26
TOTAL
1,156.27
8,882.20
44.03%
04.01.07
Volumen
66.24%
04.01.04
Area
523.42
56.04%
3,910.91
VALORIZACION N 01
503.94
VALORIZACION N 02
1,444.92
VALORIZACION N 03
625.08
VALORIZACION N 04
1,336.97
293.32
VALORIZACION N 01
37.80
ITEM
DESCRIPCION
Und.
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
TOTAL
VALORIZACION N 02
04.01.08
CURADO DE SARDINELES
6,344.43
54.07%
04.02.
04.02.01
04.02.04
46.89
VALORIZACION N 04
100.27
3,430.49
VALORIZACION N 01
458.13
VALORIZACION N 02
1,324.88
VALORIZACION N 03
790.93
VALORIZACION N 04
856.55
3,761.16
VALORIZACION N 01
1,708.24
VALORIZACION N 02
1,097.01
VEREDAS
TRAZO NIVELES Y REPLANTEO DURANTE EL PROCESO
m2
4,425.21
84.99%
04.02.02
108.36
VALORIZACION N 03
DEMOLICION DE VEREDAS
m3
VALORIZACION N 03
294.66
VALORIZACION N 04
661.25
663.78
580.94
87.52%
VALORIZACION N 01
256.24
VALORIZACION N 02
195.70
VALORIZACION N 03
56.44
VALORIZACION N 04
72.56
1.0
1,491.14
0.15
223.67
0.8
1,074.98
0.15
129.00
0.0
214.43
0.15
0.00
0.0
122.83
0.15
0.00
1.0
219.18
0.15
32.88
1.0
171.77
0.15
25.77
1.0
270.60
0.15
40.59
1.0
283.30
0.15
42.50
1.0
202.29
0.15
30.34
1.0
182.33
0.15
27.35
1.0
128.44
0.15
19.27
1.0
63.91
0.15
9.59
m3
580.94 m3
1,283.31
90.32%
VALORIZACION N 01
1,159.05
495.39
ITEM
DESCRIPCION
Und.
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
VALORIZACION N 02
04.02.05
04.02.06
72.56
108.84
1.30
Volumen
0.00
0.00
m3
1,283.31
90.32%
VALORIZACION N 01
495.39
VALORIZACION N 02
470.16
VALORIZACION N 03
84.66
VALORIZACION N 04
108.84
demolicion de veredas
1.50
Volumen
72.56
108.84
1.30
Volumen
0.00
0.00
NIVELACION Y COMPACTADO
m2
4,425.21
m2
2,539.17
2,283.15
BASE DE PIEDRA E=0.125M
m2
4,425.21
3.00
761.05
(VER PLANILLA ADJUNTA)
m3
442.52
85.00%
1.66
3,761.16
VALORIZACION N 01
782.94
VALORIZACION N 02
2,022.31
VALORIZACION N 03
282.36
VALORIZACION N 04
673.55
1,063.95
VALORIZACION N 01
137.44
VALORIZACION N 02
643.54
VALORIZACION N 03
83.52
VALORIZACION N 04
199.45
2,283.15
84.99%
DE GRESS CERAMICO
1,159.05
0.30
04.02.09
VALORIZACION N 04
Volumen
41.90%
04.02.08
84.66
108.84
1.50
84.99%
04.02.07
470.16
VALORIZACION N 03
demolicion de veredas
TOTAL
0.30
684.95
379.00
1,063.95
3,761.16
VALORIZACION N 01
782.94
VALORIZACION N 02
2,022.31
VALORIZACION N 03
282.36
VALORIZACION N 04
673.55
376.12
VALORIZACION N 01
78.29
VALORIZACION N 02
202.24
ITEM
04.02.11
DESCRIPCION
Und.
m2
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
4,425.21
BRUADO DE VEREDAS
7,127.64
85.08%
1.60
MARTILLOS PEATONALES
04.03.01
m2
2,283.15
1,187.36
36.58%
04.03.02
DEMOLICION DE MARTILLOS
m3
237.47
80.70%
Volumen
1.66
TOTAL
VALORIZACION N 03
28.23
VALORIZACION N 04
67.36
84.99%
04.02.13
Area
3,761.16
VALORIZACION N 01
782.94
VALORIZACION N 02
2,022.31
VALORIZACION N 03
191.36
VALORIZACION N 04
764.55
6,064.05
VALORIZACION N 01
1,252.70
VALORIZACION N 02
3,198.57
VALORIZACION N 03
463.34
VALORIZACION N 04
1,149.44
6,064.05
434.30
VALORIZACION N 01
0.00
VALORIZACION N 02
100.00
VALORIZACION N 03
191.36
VALORIZACION N 04
142.94
191.63
VALORIZACION N 01
120.89
VALORIZACION N 02
27.92
VALORIZACION N 03
21.41
VALORIZACION N 04
21.41
1.0
604.45
0.20
120.89
0.8
267.61
0.20
42.82
0.0
175.69
0.20
0.00
1.0
83.17
0.20
16.63
1.0
15.48
0.20
3.10
1.0
40.96
0.20
8.19
1.0
0.00
0.20
0.00
1.0
0.00
0.20
0.00
1.0
0.00
0.20
0.00
ITEM
04.03.03
DESCRIPCION
Und.
N
veces
Cant Factor
04.03.05
MEDIDAS
Largo Ancho Altura longitud
Area
1.0
0.00
0.20
0.00
1.0
0.00
0.20
0.00
1.0
0.00
0.20
0.00
m3
191.63
47.91
0.00
VALORIZACION N 02
37.20
VALORIZACION N 03
5.36
VALORIZACION N 04
5.35
1.0
604.45
0.05
30.22
0.8
267.61
0.05
10.70
0.0
175.69
0.05
0.00
1.0
83.17
0.05
4.16
1.0
15.48
0.05
0.77
1.0
40.96
0.05
2.05
1.0
0.00
0.05
0.00
1.0
0.00
0.05
0.00
1.0
0.00
0.05
0.00
1.0
0.00
0.05
0.00
1.0
0.00
0.05
0.00
1.0
0.00
0.05
0.00
m3
47.91
433.39
349.73
80.70%
VALORIZACION N 01
181.34
VALORIZACION N 02
90.24
VALORIZACION N 03
39.08
VALORIZACION N 04
39.07
demolicion de veredas
1.50
Volumen
21.41
32.11
1.30
Volumen
5.35
6.95
m3
TOTAL
VALORIZACION N 01
Volumen
59.37
80.69%
04.03.04
kg.
433.39
349.73
80.70%
VALORIZACION N 01
181.34
VALORIZACION N 02
90.24
VALORIZACION N 03
39.08
39.07
VALORIZACION N 04
demolicion de veredas
1.50
Volumen
21.41
32.11
1.30
Volumen
5.35
6.95
ITEM
DESCRIPCION
04.03.06
NIVELACION Y COMPACTADO
Und.
m2
N
veces
1,187.36
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
m2
150.00
86.86%
0.30
m2
1,187.36
36.58%
04.03.09
m2
118.74
36.58%
04.03.11
m2
1,187.36
36.58%
04.03.12
RAMPAS DE DISCAPACITADOS
und
130.00
23.08%
Volumen
36.58%
04.03.07
Area
TOTAL
434.30
VALORIZACION N 01
0.00
VALORIZACION N 02
100.00
VALORIZACION N 03
191.36
VALORIZACION N 04
142.94
130.29
VALORIZACION N 01
0.00
VALORIZACION N 02
16.00
VALORIZACION N 03
71.41
VALORIZACION N 04
42.88
434.30
130.29
434.30
VALORIZACION N 01
0.00
VALORIZACION N 02
100.00
VALORIZACION N 03
191.36
VALORIZACION N 04
142.94
43.43
VALORIZACION N 01
0.00
VALORIZACION N 02
10.00
VALORIZACION N 03
19.14
VALORIZACION N 04
14.29
434.30
VALORIZACION N 01
0.00
VALORIZACION N 02
100.00
VALORIZACION N 03
191.36
VALORIZACION N 04
142.94
30.00
VALORIZACION N 01
0.00
VALORIZACION N 02
4.00
VALORIZACION N 03
19.00
VALORIZACION N 04
7.00
30.00
ITEM
08.00.
08.01.
DESCRIPCION
Und.
N
veces
Cant Factor
kg.
MEDIDAS
Largo Ancho Altura longitud
Area
Volumen
TOTAL
und
150.00
79.00
52.67%
VALORIZACION N 01
16.00
VALORIZACION N 02
23.00
VALORIZACION N 03
20.00
VALORIZACION N 04
20.00
CODIGO
NOMBRE DE LA PARTIDA
01
01.01
OBRAS PROVISIONALES
01.01.01
01.01.02
01.01.03
01.01.04
04 - 31 Mayo
SUBTOTAL
28 dc
01 - 31 Junio
30 d.c.
01 - 31 Julio
31 dc
01 - 31 Agosto
31 dc
01 - 30 Set
30 d.c.
01 - 31 Octubre
31 dc
01 - 30 Noviembre
30 d.c.
01 - 31 Diciembre
31 dc
01 - 31 Enero
31 dc
01 - 27 febrero
27 dc
UND
METRADO
C.U
0.00
13,048.11
und
2.25
634.28
1,427.14
3.00
1,902.85
133.33%
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%
0.00
-475.71
-33.33%
m2
72.00
47.35
3,409.02
96.00
4,545.36
133.33%
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%
0.00
-1,136.34
-33.33%
GLB
0.75
2,402.60
1,801.95
1.00
2,402.60
133.33%
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%
0.00
-600.65
-33.33%
75.00
8.88
666.00
100.00
888.00
133.33%
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%
0.00
-222.00
-33.33%
01.01.05
pto
9.00
450.01
4,050.07
12.00
5,400.09
133.33%
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%
0.00
-1,350.02
-33.33%
01.01.06
pto
9.00
83.76
753.84
12.00
1,005.12
133.33%
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%
0.00
-251.28
-33.33%
01.01.07
2.25
417.82
940.09
3.00
1,253.45
133.33%
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%
0.00
-313.36
-33.33%
01.02
TRABAJOS PRELIMINARES
0.00
62,668.65
01.02.01
m2
19,618.45
1.03
20,157.95
26,157.93
26,877.27
133.33%
01.02.02
m2
19,618.45
0.81
15,890.94
26,157.93
21,187.92
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
01.02.03
m2
19,618.45
0.81
15,890.94
769.35
623.17
3.92%
2,885.07
2,336.91
14.71%
2,885.07
2,336.91
14.71%
2,885.07
2,336.91
14.71%
2,885.07
2,336.91
14.71%
2,885.07
2,336.91
14.71%
01.02.04
m3
490.46
17.76
8,710.61
98.54
1,750.07
20.09%
134.37
2,386.41
27.40%
134.37
2,386.41
27.40%
134.37
2,386.41
27.40%
134.37
2,386.41
27.40%
17.93
318.45
2,690.95
2,018.21
0.50
1,345.47
66.67%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
22,065.19
Metrado
97,781.95
Metrado
96,062.99
Monto
Metrado
5,026.75
17,397.47
Metrado
0.00
Metrado
0.00
Metrado
0.00
Metrado
0.00
Metrado
0.00
Metrado
0.00%
0.00
0.00%
14.71%
3.65%
0.00
0.00%
0.00
0.00
Metrado
0.00
0.00%
14.71%
0.00%
0.00
0.00%
0.00
0.00
-4,349.36
2,336.91
0.00%
Monto
-29,267.85
0.00
2,336.91
2,885.07
Monto
2,640.34
2,336.91
2,336.91
2,885.07
0.00
2,336.91
0.00%
Monto
2,640.34
0.00
2,655.36
0.00%
Monto
2,640.34
0.00
4,723.32
0.00%
Monto
2,958.79
0.00
4,723.32
0.00%
Monto
5,026.75
0.00
4,723.32
0.00%
Monto
5,026.75
0.00
4,723.32
0.00
5,026.75
0.00
51,783.90
Monto
-17,674.62
0.00%
0.00
-6,719.32
-33.33%
0.00
0.00%
0.00
-5,296.98
-33.33%
2,336.91
14.71%
2,308.02
-3,427.51
-21.60%
0.00%
0.00
0.00%
0.00
-2,903.55
-33.34%
0.00%
0.00
0.00%
0.50
672.74
33.33%
2,885.07
01.03
01.03.01
GLB
0.75
9,337.50
7,003.13
1.00
9,337.50
133.33%
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%
0.00
-2,334.37
-33.33%
01.03.02
GLB
0.75
2,508.64
1,881.48
1.00
2,508.64
133.33%
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%
0.00
-627.16
-33.33%
01.03.03
CARTELES DE SEGURIDAD
und
12.00
239.12
2,869.47
16.00
3,825.96
133.33%
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%
0.00
-956.49
-33.33%
01.03.04
HABILITACION DE DESVIOS
GLB
0.75
296.03
222.02
1.00
296.03
133.33%
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%
0.00
-74.01
-33.33%
01.03.05
und
30.00
135.65
4,069.35
40.00
5,425.80
133.33%
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%
0.00
-1,356.45
-33.33%
01.03.06
GLB
0.75
1,484.84
1,113.63
1.00
1,484.84
133.33%
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%
0.00
-371.21
-33.33%
1.00
3,750.00
133.33%
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%
0.00
-937.50
-33.33%
378.80
252.85
12.08%
303.43
14.49%
303.43
14.49%
303.43
14.49%
303.43
14.49%
303.43
14.49%
303.43
14.49%
303.43
14.49%
303.43
14.49%
166.64
-586.68
-28.00%
GLB
m
0.75
01.02.05
01.03.07
GLB
Monto
0.75
01.03.08
CINTAS DE SEGURIDAD
02
3,136.50
02.01
02.01.01
02.01.01.01
m2
126.68
02.01.01.02
m3
02.01.01.03
m3
02.01.01.04
02.01.01.05
3,750.00
2,812.50
26,881.62
303.43
454.57
303.43
454.57
303.43
0.67
2,093.61
0.00
351,806.82
0.00
0.00
47,567.18
0.00
0.00
35,332.13
0.00
1.10
139.66
0.00
0.00%
0.00
0.00%
0.00
0.00%
152.01
8.87
1,348.71
0.00
0.00%
0.00
0.00%
0.00
0.00%
8.76
23.61
206.82
0.00
0.00%
0.00
0.00%
0.00
0.00%
126.68
5.00
632.74
0.00
0.00%
0.00
0.00%
0.00
m3
60.80
17.76
1,079.72
0.00
0.00%
0.00
0.00%
02.01.01.06
m3
60.80
11.36
690.33
0.00
0.00%
0.00
02.01.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
67.73
23.85
1,615.42
0.00
0.00%
02.01.01.08
m2
101.34
10.88
1,102.83
0.00
0.00%
02.01.01.09
m3
59.29
20.25
1,200.57
0.00
02.01.01.10
m3
45.60
25.85
1,178.87
02.01.01.11
m3
138.33
42.35
5,857.58
02.01.01.12
126.68
108.01
02.01.01.13
m2
16.97
02.01.01.14
m2
02.01.01.15
m2
02.01.01.16
02.01.01.17
02.01.01.18
27,944.26
454.57
183,411.33
0.00
454.57
37,856.98
0.00
0.00
303.43
83,942.58
164.48
0.00
303.43
454.57
42,738.56
46,945.05
164.48
454.57
303.43
454.57
41,586.14
0.00
303.43
40,483.93
10,041.34
0.00
46,945.05
303.43
0.00
6,272.09
0.00
454.57
-7,243.87
-106,156.96
0.00
0.00
-15,855.78
0.00
-11,777.40
19.05%
144.77
159.61
114.28%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-46.55
-33.33%
0.00
0.00%
202.68
1,798.28
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-449.57
-33.33%
137.88
66.67%
5.84
137.89
66.67%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-68.95
-33.34%
0.00
0.00%
168.90
843.66
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-210.92
-33.33%
0.00%
0.00
0.00%
81.06
1,439.63
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-359.91
-33.33%
0.00
0.00%
0.00
0.00%
81.06
920.44
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-230.11
-33.33%
0.00%
0.00
0.00%
0.00
0.00%
90.31
2,153.89
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-538.47
-33.33%
0.00%
0.00
0.00%
0.00
0.00%
135.12
1,470.44
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-367.61
-33.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
79.05
1,600.76
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-400.19
-33.33%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
60.80
1,571.83
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-392.96
-33.33%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
184.44
7,810.11
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-1,952.53
-33.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
168.90
18,242.47
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-4,560.62
-33.33%
100.14
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
22.62
133.51
133.32%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-33.37
-33.32%
32.86
111.39
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4.52
148.52
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-37.13
-33.33%
16.97
174.52
2,960.69
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
22.62
3,947.59
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-986.90
-33.33%
m3
5.30
318.11
1,686.75
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
7.07
2,249.00
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-562.25
-33.33%
kg
296.08
3.76
1,112.51
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
394.77
1,483.35
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-370.84
-33.33%
m2
16.97
3.23
54.84
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
22.62
73.12
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-18.28
-33.33%
02.01.01.19
und
3.00
190.24
570.71
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4.00
760.95
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-190.24
-33.33%
02.01.02
SUMIDEROS
0.00
12,235.05
0.00
02.01.02.01
m2
14.22
1.10
15.68
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
17.96
19.80
126.28%
1.10
7.02%
0.00
0.00%
0.00
-5.22
-33.30%
02.01.02.02
m3
15.98
23.61
377.35
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
21.31
503.13
133.33%
0.00
0.00%
0.00
0.00%
0.00
-125.78
-33.33%
02.01.02.03
43.56
5.18
225.42
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
58.08
300.56
133.33%
0.00
0.00%
0.00
0.00%
0.00
-75.14
-33.33%
02.01.02.04
m3
35.42
17.76
628.97
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
47.22
838.63
133.33%
0.00
0.00%
0.00
0.00%
0.00
-209.66
-33.33%
02.01.02.05
m3
35.42
11.36
402.14
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
47.22
536.18
133.33%
0.00
0.00%
0.00
0.00%
0.00
-134.04
-33.33%
02.01.02.06
m2
14.22
26.46
376.26
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
18.96
501.68
133.33%
0.00
0.00%
0.00
0.00%
0.00
-125.42
-33.33%
02.01.02.07
m2
26.46
36.51
966.05
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
17.64
644.04
66.67%
644.03
66.67%
0.00
0.00%
0.00
-322.02
-33.34%
02.01.02.08
kg
480.11
4.00
1,919.22
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
640.14
2,558.96
133.33%
0.00
0.00%
0.00
0.00%
0.00
-639.74
-33.33%
02.01.02.09
m3
9.92
294.02
2,915.23
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
8.81
2,590.34
88.86%
1,296.65
44.48%
0.00
0.00%
0.00
-971.76
-33.34%
02.01.02.10
21.00
54.61
1,146.76
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
28.00
1,529.01
133.33%
0.00
0.00%
0.00
0.00%
0.00
-382.25
-33.33%
02.01.02.11
m2
27.06
20.45
553.24
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
36.08
737.66
133.33%
0.00
0.00%
0.00
-184.42
-33.33%
02.01.02.12
m2
7.80
336.31
2,623.20
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%
10.40
3,497.60
133.33%
0.00
0.00%
0.00
-874.40
-33.33%
02.01.02.13
CURADO DE CONCRETO
m2
26.46
3.23
85.53
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
19.01
22.23%
29.40
95.05
111.13%
0.00
0.00%
0.00
-28.53
-33.36%
02.02
0.00
240,576.95
0.00
02.02.01
0.00
191,422.48
0.00
02.02.01.01
m2
584.79
1.10
644.73
0.00
0.00%
199.93
220.42
34.19%
299.89
330.63
51.28%
308.59
47.86%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-214.91
-33.33%
02.02.01.02
m3
982.45
8.87
8,716.77
0.00
0.00%
54.58
484.26
5.56%
1,255.35
11,138.09
127.78%
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
-2,905.58
-33.34%
02.02.01.03
m3
42.02
23.61
991.97
0.00
0.00%
56.02
1,322.63
133.33%
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
-330.66
-33.33%
02.02.01.04
584.79
5.00
2,921.03
0.00
0.00%
0.00
0.00%
779.72
3,894.70
133.33%
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
-973.67
-33.33%
02.02.01.05
m3
408.32
17.76
7,251.67
0.00
0.00%
158.42
2.18%
267.75
4,755.24
65.57%
4,755.24
65.57%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-2,417.23
-33.32%
24.13
26.60
5.84
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
13,681.85
5.90
3.39
0.00
0.00
27,944.26
183,411.33
27,944.26
8.92
0.00
0.00
37,692.50
183,411.33
6,181.89
37,692.50
279.90
267.75
0.00
10,041.34
1,545.38
6,181.89
5.88
6,272.09
27,223.48
0.00
1.00
17.64
4.41
0.00
25,658.37
0.00
-4,078.38
0.00
0.00
-69,080.26
0.00
-63,807.50
Pg. 73 de 82
OBRA
UBICACION
CONTRATISTA
SUPERVISOR
FECHA INICIO
CODIGO
NOMBRE DE LA PARTIDA
METRADO
C.U
SUBTOTAL
02.02.01.06
m3
408.32
11.36
4,636.42
0.00
0.00%
0.00
0.00%
02.02.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
388.67
23.85
9,269.84
0.00
0.00%
0.00
0.00%
02.02.01.08
m2
518.24
10.88
5,639.69
0.00
0.00%
0.00
0.00%
02.02.01.09
m3
424.43
20.25
8,594.76
0.00
0.00%
0.00
0.00%
02.02.01.10
m3
326.48
25.85
8,440.39
0.00
0.00%
0.00
0.00%
02.02.01.11
m3
761.80
42.35
32,258.32
0.00
0.00%
0.00
0.00%
02.02.01.12
647.79
108.01
69,966.18
0.00
0.00%
0.00
0.00%
02.02.01.13
m2
93.29
5.90
550.61
0.00
0.00%
124.38
734.15
133.33%
02.02.01.14
m2
12.72
32.86
417.95
0.00
0.00%
8.48
278.63
66.67%
02.02.01.15
m2
93.29
174.52
16,279.86
0.00
0.00%
62.19
10,853.24
02.02.01.16
m3
25.87
318.11
8,228.58
0.00
0.00%
25.87
8,229.38
02.02.01.17
kg
1,110.30
3.76
4,171.95
0.00
0.00%
1,480.40
5,562.60
133.33%
0.00%
31.10
100.53
33.33%
0.00%
0.00
0.00%
04 - 31 Mayo
UND
Metrado
28 dc
Monto
01 - 31 Junio
Metrado
30 d.c.
Monto
01 - 31 Julio
Metrado
31 dc
Monto
01 - 31 Agosto
Metrado
0.00
0.00%
518.23
12,359.79
133.33%
690.98
7,519.59
133.33%
315.86
6,396.17
74.42%
250.05
200.91
5,194.03
61.54%
507.87
21,505.76
66.67%
863.72
93,288.24
31 dc
Monto
0.00
0.00
%
0.00%
01 - 30 Set
Metrado
544.42
30 d.c.
Monto
01 - 31 Octubre
Metrado
31 dc
Monto
01 - 30 Noviembre
Metrado
30 d.c.
Monto
01 - 31 Diciembre
Metrado
31 dc
Monto
01 - 31 Enero
Metrado
31 dc
Monto
01 - 27 febrero
Metrado
27 dc
Monto
6,181.89
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-1,545.47
-33.33%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-3,089.95
-33.33%
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
-1,879.90
-33.33%
5,063.51
58.91%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-2,864.92
-33.33%
234.40
6,059.83
71.80%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-2,813.47
-33.34%
507.86
21,505.33
66.67%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-10,752.77
-33.34%
133.33%
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
-23,322.06
-33.33%
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
-183.54
-33.33%
8.48
278.63
66.67%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-139.31
-33.34%
66.67%
62.19
10,853.24
66.67%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-5,426.62
-33.34%
100.01%
8.62
2,742.07
33.32%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-2,742.87
-33.33%
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
-1,390.65
-33.33%
93.30
301.59
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
-100.53
-33.33%
15.00
2,853.56
133.33%
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
-713.39
-33.33%
02.02.01.18
m2
93.30
3.23
301.59
0.00
02.02.01.19
und
11.25
190.24
2,140.17
0.00
02.02.02
SUMIDEROS
0.00
49,154.47
0.00
02.02.02.01
m2
45.36
1.10
50.01
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
14.56
16.05
32.09%
33.60
37.04
74.07%
02.02.02.02
m3
54.44
23.61
1,285.21
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
37.74
891.04
69.33%
34.84
822.57
02.02.02.03
168.48
5.18
871.88
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
224.64
02.02.02.04
m3
70.76
17.76
1,256.74
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
35.94
638.29
50.79%
58.41
02.02.02.05
m3
70.76
11.36
803.51
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
02.02.02.06
m2
45.36
26.46
1,200.23
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
02.02.02.07
m2
97.20
36.51
3,548.77
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
02.02.02.08
kg
3,754.08
4.00
15,006.93
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
02.02.02.09
m3
31.76
294.02
9,336.68
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
02.02.02.10
108.00
54.61
5,897.61
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
02.02.02.11
m2
113.40
20.45
2,318.46
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
02.02.02.12
m2
21.60
336.31
7,264.24
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
02.02.02.13
CURADO DE CONCRETO
m2
97.20
3.23
314.20
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
02.03
0.00
63,662.69
0.00
0.00
0.00
0.00
30,815.64
41,193.18
4,321.32
8,553.47
0.00
-21,220.92
02.03.01
0.00
54,006.61
0.00
0.00
0.00
0.00
30,815.64
41,193.18
0.00
0.00
0.00
-18,002.21
02.03.01.01
m2
216.17
1.10
238.33
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
148.23
163.42
68.57%
154.35
64.76%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-79.44
-33.33%
02.03.01.02
m3
259.41
8.87
2,301.62
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
345.88
3,068.82
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-767.20
-33.33%
02.03.01.03
m3
6.17
23.61
145.73
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
8.23
194.31
133.34%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-48.58
-33.34%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
166.87
833.52
77.19%
121.36
606.19
56.14%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-359.93
-33.33%
67.02
1,190.28
76.93%
49.14
872.73
56.41%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-515.76
-33.34%
0.00
0.00
0.00
0.00
1,545.38
27,223.48
25,658.37
0.00
-5,272.76
13.59
27.17%
0.00
0.00%
0.00
-16.67
-33.33%
64.00%
0.00
0.00%
0.00
0.00%
0.00
-428.40
-33.33%
1,162.51
133.33%
0.00
0.00%
0.00
0.00%
0.00
-290.63
-33.33%
1,037.36
82.54%
0.00
0.00%
0.00
0.00%
0.00
-418.91
-33.33%
94.35
1,071.34
133.33%
0.00
0.00%
0.00
0.00%
0.00
-267.83
-33.33%
0.00%
60.48
1,600.30
133.33%
0.00
0.00%
0.00
0.00%
0.00
-400.07
-33.33%
0.00
0.00%
50.91
1,858.72
52.38%
0.00
0.00%
0.00
0.00%
78.69
1,690.05
0.00%
0.00
0.00%
2,944.38
11,770.16
78.43%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
7,863.48
133.33%
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
0.00%
0.00
0.00%
0.00
0.00%
140.00
144.00
12.32
47.62%
0.00
0.00%
0.00
0.00%
2,061.06
3,236.77
21.57%
12,448.91
133.33%
0.00
0.00%
0.00
-3,112.23
-33.33%
0.00
0.00%
0.00
0.00%
0.00
-1,965.87
-33.33%
151.20
3,091.28
133.33%
0.00
0.00%
0.00
-772.82
-33.33%
28.80
9,685.66
133.33%
0.00
0.00%
0.00
-2,421.42
-33.33%
129.60
418.93
133.33%
0.00
0.00%
0.00
-104.73
-33.33%
42.34
02.03.01.04
216.17
5.00
1,079.78
0.00
02.03.01.05
m3
87.12
17.76
1,547.25
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
02.03.01.06
m3
87.12
11.36
989.25
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
116.16
1,319.00
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-329.75
-33.33%
02.03.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
129.71
23.85
3,093.46
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
96.08
2,291.51
74.08%
76.86
1,833.11
59.26%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-1,031.16
-33.34%
02.03.01.08
m2
172.94
10.88
1,881.97
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
100.88
1,097.83
58.33%
129.70
1,411.46
75.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-627.32
-33.33%
02.03.01.09
m3
104.54
20.25
2,116.99
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
127.77
2,587.34
122.22%
11.62
235.31
11.12%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-705.66
-33.34%
02.03.01.10
m3
80.42
25.85
2,078.93
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
17.87
461.98
22.22%
89.35
2,309.92
111.11%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-692.97
-33.33%
02.03.01.11
m3
243.93
42.35
10,329.22
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
325.24
13,772.29
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-3,443.07
-33.33%
02.03.01.12
216.17
108.01
23,348.25
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
115.29
12,452.18
53.33%
172.94
18,678.82
80.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-7,782.75
-33.33%
02.03.01.13
m2
12.72
5.90
75.08
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
16.96
100.11
133.34%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-25.03
-33.34%
02.03.01.14
m2
2.54
32.86
83.54
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
3.39
111.39
133.34%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-27.85
-33.34%
02.03.01.15
m2
12.72
174.52
2,219.86
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
16.96
2,959.82
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-739.96
-33.33%
02.03.01.16
m3
3.69
318.11
1,173.81
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4.92
1,565.08
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-391.27
-33.33%
02.03.01.17
kg
222.06
3.76
834.39
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
296.08
1,112.52
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-278.13
-33.33%
02.03.01.18
m2
12.72
3.23
41.12
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
16.96
54.82
133.32%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-13.70
-33.32%
02.03.01.19
und
2.25
190.24
428.03
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
3.00
570.71
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-142.68
-33.33%
02.03.02
SUMIDEROS
0.00
9,656.08
0.00
02.03.02.01
m2
10.08
1.10
11.11
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
11.20
12.35
111.16%
02.03.02.02
m3
12.10
23.61
285.62
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
16.13
380.83
02.03.02.03
37.44
5.18
193.75
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
49.92
258.34
02.03.02.04
m3
15.73
17.76
279.32
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
20.97
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
4,321.32
8,553.47
2.24
0.00
-3,218.71
2.48
22.32%
0.00
0.00%
0.00
-3.72
-33.48%
133.33%
0.00
0.00%
0.00
0.00%
0.00
-95.21
-33.33%
133.34%
0.00
0.00%
0.00
0.00%
0.00
-64.59
-33.34%
372.43
133.33%
0.00
0.00%
0.00
0.00%
0.00
-93.11
-33.33%
20.97
238.11
133.33%
0.00
0.00%
0.00
0.00%
0.00
-59.52
-33.33%
13.44
355.62
133.33%
0.00
0.00%
0.00
0.00%
0.00
-88.90
-33.33%
02.03.02.05
m3
15.73
11.36
178.59
0.00
02.03.02.06
m2
10.08
26.46
266.72
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
02.03.02.07
m2
21.60
36.51
788.62
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4.80
175.25
22.22%
24.00
876.24
111.11%
0.00
0.00%
0.00
-262.87
-33.33%
02.03.02.08
kg
439.56
4.00
1,757.14
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
195.36
780.95
44.44%
390.72
1,561.90
88.89%
0.00
0.00%
0.00
-585.71
-33.33%
02.03.02.09
m3
8.26
294.02
2,427.89
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
11.01
3,237.19
133.33%
0.00
0.00%
0.00
-809.30
-33.33%
02.03.02.10
24.00
54.61
1,310.58
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
1,747.44
133.33%
0.00
0.00%
0.00
0.00%
0.00
-436.86
-33.33%
02.03.02.11
m2
21.60
20.45
441.61
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
28.80
588.82
133.33%
0.00
0.00%
0.00
-147.21
-33.33%
02.03.02.12
m2
4.80
336.31
1,614.28
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
6.40
2,152.37
133.33%
0.00
0.00%
0.00
-538.09
-33.33%
02.03.02.13
CURADO DE CONCRETO
m2
31.20
3.23
100.85
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
41.60
134.47
133.34%
0.00
0.00%
0.00
-33.62
-33.34%
03
0.00
2,096,436.20
103,944.75
03.01
MOVIMIENTO DE TIERRAS
0.00
290,248.17
03.01.01
m2
12,461.60
1.10
13,738.92
4,642.56
5,118.42
37.25%
7,330.35
8,081.71
58.82%
4,642.56
5,118.43
37.25%
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
-4,579.64
-33.32%
03.01.02
m3
2,492.32
24.23
60,376.39
942.37
22,828.91
37.81%
1,487.95
36,045.59
59.70%
892.77
21,627.35
35.81%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-20,125.46
-33.32%
03.01.03
m3
2,398.71
6.88
16,497.13
392.77
2,701.28
16.37%
1,683.31
11,576.96
70.18%
1,122.20
7,717.94
46.78%
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
-5,499.05
-33.33%
03.01.04
m3
6,856.80
17.76
121,776.77
2,517.47
44,710.27
36.71%
3,974.96
70,595.29
57.97%
2,649.97
47,063.47
38.64%
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
-40,592.26
-33.32%
03.01.05
m3
6,856.80
11.36
77,858.96
2,517.47
28,585.87
36.71%
3,974.96
45,135.67
57.97%
2,649.97
30,090.41
38.64%
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
-25,952.99
-33.32%
03.02
0.00
116,281.31
0.00
03.02.01
1.10
13,738.92
0.00
m2
12,461.60
171,435.22
103,944.75
164,030.55
171,435.22
111,617.60
0.00
0.00%
0.00
152,558.53
0.00
52,412.95
0.00%
5,895.81
6,500.13
177,232.45
0.00
102,628.79
47.31%
10,719.66
11,818.43
222,383.03
86.02%
0.00
351,060.83
0.00
0.00
0.00
599,169.36
0.00
0.00
0.00%
32.00
0.00
0.00
0.00%
0.00
792,071.32
0.00
0.00
0.00%
0.00
-637,449.84
-96,749.40
0.00
0.00%
0.00
-38,760.43
0.00%
0.00
-4,579.64
-33.33%
Pg. 74 de 82
OBRA
UBICACION
CONTRATISTA
SUPERVISOR
FECHA INICIO
CODIGO
NOMBRE DE LA PARTIDA
UND
METRADO
C.U
SUBTOTAL
03.02.02
m2
12,461.60
4.28
53,366.81
03.02.03
m2
12,461.60
2.45
03.02.04
m2
2,404.85
7.74
18,613.50
03.03
0.00
246,606.97
0.00
03.03.01
m2
12,461.60
1.10
13,738.92
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,623.50
2,892.41
21.05%
8,744.98
9,641.34
70.18%
5,246.99
5,784.80
42.11%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-4,579.63
-33.34%
03.03.02
m3
3,240.02
23.11
74,868.65
0.00
0.00%
0.00
0.00%
0.00
0.00%
706.91
16,334.92
21.82%
2,356.37
54,449.82
72.73%
1,256.74
29,040.12
38.79%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-24,956.21
-33.34%
03.03.03
m3
3,240.02
6.77
21,918.70
0.00
0.00%
0.00
0.00%
0.00
0.00%
706.91
4,782.25
21.82%
2,356.37
15,940.84
72.73%
1,256.74
8,501.85
38.79%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-7,306.24
-33.34%
03.03.04
m2
12,461.60
5.53
68,881.51
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,373.64
13,120.30
19.05%
8,901.14
49,201.05
71.43%
5,340.69
29,520.65
42.86%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-22,960.49
-33.34%
03.03.05
m2
12,461.60
2.43
30,281.69
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,373.64
5,767.95
19.05%
8,901.14
21,629.77
71.43%
5,340.69
12,977.88
42.86%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-10,093.91
-33.34%
03.03.06
m2
12,461.60
2.96
36,917.50
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,373.64
7,031.91
19.05%
8,901.14
26,369.63
71.43%
5,340.69
15,821.79
42.86%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-12,305.83
-33.34%
03.04
SUPERFICIE DE RODADURA
0.00
1,230,902.47
0.00
03.04.01
m2
12,461.60
1.10
13,738.92
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,057.15
03.04.02
m2
1,781.93
21.21
37,794.79
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
03.04.03
1,556.21
447.24
695,997.12
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
03.04.04
m3
842.51
428.55
361,055.52
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
03.04.05
kg
3,414.60
4.03
13,752.30
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
03.04.06
kg
802.37
4.26
3,418.07
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
03.04.07
kg
5,344.56
4.18
22,326.90
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
03.04.08
m2
12,461.60
3.23
40,282.13
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
03.04.09
2,727.62
4.73
12,887.98
0.00
0.00%
0.00
0.00%
0.00
0.00%
03.04.10
2,274.19
4.70
10,677.31
0.00
0.00%
0.00
0.00%
0.00
03.04.11
1,399.91
4.37
6,110.59
0.00
0.00%
0.00
0.00%
03.04.12
2,739.26
4.70
12,860.84
0.00
0.00%
0.00
0.00%
03.05
ACCESOS A GARAJES
0.00
212,397.28
0.00
03.05.01
m2
2,233.67
1.10
2,462.62
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
603.19
665.02
27.00%
1,130.97
1,246.89
50.63%
1,244.07
1,371.59
55.70%
0.00
-820.88
-33.33%
03.05.02
m3
335.05
126.62
42,422.04
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
111.68
14,140.36
33.33%
209.40
26,513.18
62.50%
125.65
15,909.17
37.50%
0.00
-14,140.67
-33.33%
03.05.03
m3
111.68
23.61
2,636.82
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%
54.15
1,278.48
48.49%
94.76
2,237.29
84.85%
0.00
-878.95
-33.34%
03.05.04
m3
647.77
17.76
11,504.35
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
3,408.68
29.63%
359.87
6,391.29
55.56%
311.89
5,539.17
48.15%
0.00
-3,834.79
-33.34%
03.05.05
m3
647.77
11.36
7,355.40
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
863.69
9,807.20
133.33%
0.00
-2,451.80
-33.33%
03.05.06
NIVELACION Y COMPACTADO
m2
2,233.67
3.75
8,376.27
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,857.01
34.11%
2,077.83
7,791.86
93.02%
138.53
-2,272.60
-27.13%
03.05.07
m3
446.74
291.94
130,419.43
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
534.03
155,903.38
119.54%
61.62
-25,483.95
-19.54%
03.05.08
m2
2,233.67
3.23
7,220.35
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,256.23
7,293.26
101.01%
722.00
-72.91
-1.01%
04
0.00
937,513.60
0.00
04.01
SARDINELES
0.00
396,276.55
0.00
04.01.01
m2
713.75
1.10
786.90
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
153.49
169.22
21.50%
460.48
507.68
64.52%
372.30
47.31%
0.00
-262.30
-33.33%
04.01.02
DEMOLICION DE SARDINELES
m3
392.57
17.93
7,036.73
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
249.25
4,467.81
63.49%
274.17
4,914.50
69.84%
0.00
0.00%
0.00
-2,345.58
-33.33%
04.01.03
m3
214.13
23.61
5,055.49
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
118.96
2,808.65
55.56%
166.54
3,932.01
77.78%
0.00
0.00%
0.00
-1,685.17
-33.34%
04.01.04
m3
867.20
17.76
15,401.52
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
202.85
3,602.62
23.39%
608.56
10,808.03
70.18%
344.86
6,124.71
39.77%
0.00
-5,133.84
-33.34%
04.01.05
m3
867.20
11.36
9,847.08
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
1,156.27
13,129.45
133.33%
0.00
-3,282.37
-33.33%
04.01.06
m2
6,661.65
34.40
229,177.41
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
3,785.86
130,243.05
56.83%
4,368.30
150,280.44
65.57%
728.04
25,046.40
10.93%
0.00
-76,392.48
-33.33%
04.01.07
m3
392.57
296.74
116,488.76
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
213.25
63,279.27
54.32%
290.79
86,288.30
74.07%
19.38
5,750.77
4.94%
0.00
-38,829.58
-33.33%
04.01.08
CURADO DE SARDINELES
4,758.32
0.80
3,818.55
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
2,337.42
1,875.78
49.12%
3,339.17
2,679.68
70.18%
667.84
535.94
14.04%
0.00
-1,272.85
-33.34%
04.01.09
1,038.86
8.34
8,664.11
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
384.76
3,208.90
37.04%
1,000.39
5,455.21
04.02
VEREDAS
0.00
353,645.74
0.00
04.02.01
m2
3,318.91
1.10
3,659.10
0.00
0.00%
0.00
0.00%
0.00
0.00%
398.67
439.53
12.01%
1,196.00
04.02.02
DEMOLICION DE VEREDAS
m2
497.84
14.80
7,366.71
0.00
0.00%
0.00
0.00%
0.00
0.00%
174.68
2,584.83
35.09%
489.10
7,237.46
98.25%
04.02.03
m3
165.95
11.21
1,859.41
0.00
0.00%
0.00
0.00%
0.00
0.00%
49.78
557.78
30.00%
165.95
1,859.47
100.00%
5.53
61.96
04.02.04
m3
962.48
17.76
17,093.69
0.00
0.00%
0.00
0.00%
0.00
0.00%
251.08
4,459.18
26.09%
836.94
14,864.05
86.96%
195.29
3,468.35
04.02.05
m3
962.48
11.36
10,928.99
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
1,283.31
14,571.99
04.02.06
NIVELACION Y COMPACTADO
m2
3,318.91
3.75
12,445.90
0.00
0.00%
0.00
0.00%
0.00
0.00%
345.72
1,296.45
10.42%
2,074.32
7,778.70
62.50%
2,005.17
04.02.07
m2
1,904.38
21.21
40,391.85
0.00
0.00%
0.00
0.00%
0.00
0.00%
47.91
1,016.17
2.52%
718.63
15,242.14
37.74%
04.02.08
m2
3,318.91
14.21
47,169.97
0.00
0.00%
0.00
0.00%
0.00
0.00%
198.89
2,826.72
5.99%
1,491.64
21,199.93
04.02.09
m3
331.89
313.91
104,184.42
0.00
0.00%
0.00
0.00%
0.00
0.00%
5.40
1,695.13
1.63%
161.90
50,822.43
04.02.10
m2
995.67
59.75
59,486.30
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
216.11
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
1,525.93
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
432.21
1.63%
04 - 31 Mayo
30,562.08
Metrado
28 dc
Monto
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 31 Junio
Metrado
30 d.c.
Monto
01 - 31 Julio
Metrado
31 dc
Monto
01 - 31 Agosto
Metrado
0.00
0.00%
5,895.81
25,248.81
47.31%
10,719.66
0.00
0.00%
5,895.81
14,459.47
47.31%
10,719.66
0.00
0.00%
801.62
6,204.54
33.33%
2,404.84
0.00
0.00
0.00
26,289.97
86.02%
18,613.46
100.00%
30 d.c.
Monto
%
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 31 Octubre
Metrado
177,232.45
31 dc
Monto
%
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 30 Noviembre
Metrado
101,647.09
0.00
120,735.94
280.79
5,955.56
15.76%
219.46
98,151.29
14.10%
0.00
0.00%
0.00%
525.32
2,115.73
0.00
0.00%
123.44
0.00%
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
13,743.66
36.36%
598.54
267,691.03
38.46%
0.00
15.38%
1,313.31
5,289.36
525.85
15.38%
308.60
1,314.64
822.24
3,434.91
15.38%
2,055.60
1,676.79
5,420.22
13.46%
4,573.07
207.82
981.95
7.62%
1,039.09
0.00%
144.39
677.91
6.35%
0.00
0.00%
88.88
387.96
0.00
0.00%
173.92
816.55
1,318.59
13,743.66
36.36%
267,691.03
38.46%
0.00%
532.11
228,035.74
38.46%
1,313.31
5,289.36
38.46%
308.60
8,587.27
38.46%
14,782.45
36.70%
4,909.70
866.36
6.35%
533.30
6.35%
1,043.53
38.46%
63.16%
591.23
253,371.63
38.46%
1,313.31
5,289.36
1,314.64
38.46%
308.60
2,055.60
8,587.27
38.46%
4,573.07
14,782.45
36.70%
38.10%
1,039.09
4,909.70
4,067.56
38.10%
866.36
2,327.85
38.10%
533.30
4,899.37
38.10%
1,043.53
0.00%
0.00
3.33%
0.00
20.28%
0.00
133.33%
7,519.39
60.42%
718.63
15,242.14
37.74%
44.94%
1,491.64
21,199.93
48.78%
161.90
50,822.43
12,911.49
21.70%
463.10
4,932.57
45.98%
1,525.93
0.00
0.00%
4,909.70
38.10%
311.73
-2,823.07
-21.92%
4,067.56
38.10%
866.36
4,067.56
38.10%
288.78
-2,203.28
-20.65%
2,327.85
38.10%
533.30
2,327.85
38.10%
177.76
-1,260.92
-20.65%
4,899.37
38.10%
1,043.53
4,899.37
38.10%
347.84
-2,653.82
-20.65%
205,852.92
12,966.64
48.78%
-49,956.55
54,168.47
-226,704.68
54,168.47
337.69
-123,748.96
0.00
62.96%
-117,881.87
0.00%
0.00
-2,455.58
-33.34%
0.00%
0.00
-619.80
-33.33%
0.00
0.00%
0.00
-5,697.89
-33.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-3,643.00
-33.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-4,148.64
-33.34%
718.63
15,242.14
37.74%
7,113.20
17.61%
0.00
0.00%
0.00
-13,463.94
-33.35%
44.94%
1,243.04
17,666.70
37.45%
0.00
0.00%
0.00
0.00%
0.00
-15,723.31
-33.32%
48.78%
113.32
35,572.55
34.13%
0.00
0.00%
0.00
0.00%
0.00
-34,728.12
-33.32%
27,667.91
46.51%
463.10
27,667.91
46.51%
11,067.75
18.62%
0.00
0.00%
0.00
-19,828.76
-33.34%
4,932.57
45.98%
1,373.35
4,439.35
41.39%
0.00
0.00%
0.00
0.00%
0.00
-3,576.12
-33.35%
0.00
0.00%
704.40
5,874.70
50.00%
9,791.16
83.33%
0.00
0.00%
0.00
-3,916.47
-33.33%
12,966.64
48.78%
1,825.38
9,076.70
34.14%
0.00
0.00%
0.00
0.00%
0.00
-8,860.55
-33.33%
26,581.64
0.00
0.00%
0.00
129,498.89
0.00
04.03.01
m2
890.52
1.10
981.80
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
83.32
91.86
9.36%
624.93
688.99
04.03.02
DEMOLICION DE VEREDAS
m2
178.10
14.80
2,635.47
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
135.70
2,008.02
76.19%
101.77
1,505.94
04.03.03
m3
44.53
11.21
498.93
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
59.37
665.24
04.03.04
m3
325.04
17.76
5,772.75
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
654.99
11.35%
276.63
4,912.95
85.11%
04.03.05
m3
325.04
11.36
3,690.86
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
04.03.06
NIVELACION Y COMPACTADO
m2
890.52
3.75
3,339.45
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
4,452.60
133.33%
04.03.07
m2
112.50
21.21
2,386.13
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
75.00
1,590.75
66.67%
04.03.08
m2
890.52
14.21
12,656.52
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
1,187.36
16,875.35
133.33%
04.03.09
m3
89.06
322.24
28,696.86
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
118.74
38,262.48
133.33%
04.03.10
m2
890.52
59.75
53,204.12
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
548.01
32,740.86
61.54%
04.03.11
m2
890.52
3.23
2,878.61
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
519.47
1,679.19
58.33%
04.03.12
und
97.50
130.85
12,757.39
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
26.90
3,519.73
27.59%
04.04
OBRAS COMPLEMENTARIAS
0.00
58,092.42
0.00
04.04.01
2.29
44,877.20
0.00
2,754.87
0.00
335.37
185.25
1,174.00
106,894.08
0.00
0.00%
1,039.09
0.00
4.97
0.00
-23.56%
38.10%
0.00
5,345.73
0.00%
-30.76%
-9,485.44
0.00%
0.00
-6,869.82
1,219.47
0.00%
MARTILLOS PEATONALES
0.00%
137.04
36.70%
0.00%
BRUADO DE VEREDAS
0.00
38.46%
14,782.45
0.00
04.03
0.00%
8,587.27
4,573.07
0.00
04.02.13
0.00
-30.76%
2,055.60
0.00
0.00%
0.00%
-1,051.70
0.00%
0.00
19,618.45
20.58
0.00%
11,749.39
m2
38.46%
0.00%
10,728.37
0.00
-30.76%
1,314.64
-33.33%
8.34
0.00
-33.34%
-4,231.51
-1,219.69
3.23
0.00
-120,351.85
87.55
0.00
1,408.80
0.00
0.00
38.46%
0.00%
3,318.91
36.88
-29.48%
70.18%
0.00
2,607.67
-24.84%
11.50%
m2
0.00
-30.81%
-9,391.75
421.29
0.00
382.12
-33.33%
-205,227.26
28,393.40
37.74%
-33.33%
-6,204.50
59.86
259,410.64
1,380.79
-10,187.36
151.18
350,820.25
116,920.84
-33.33%
-4,230.73
38,286.85
206,446.40
-17,788.93
-369,781.15
36.36%
761.87
27 dc
Monto
-82,202.31
13,743.66
2,607.67
0.00
267,691.03
0.00
0.00
0.00%
598.54
04.02.12
86.92
0.00%
0.00
647.98
430,261.32
1,252.42
0.00
316.48
18,214.06
36.04%
0.00
586,218.40
598.54
159,771.90
01 - 27 febrero
Metrado
0.00%
0.00
647.98
191.93
%
0.00
38.10%
04.02.11
0.00
0.00%
31 dc
Monto
5,233.88
0.00
0.00
0.00%
0.00
4,747.28
0.00
1,318.59
0.00
01 - 31 Enero
Metrado
38.10%
162,526.77
1,196.00
0.00%
5,233.88
0.00
36.04%
%
0.00
560,882.51
647.98
151,133.47
31 dc
Monto
0.00
4,747.28
0.00
15,308.00
0.00
01 - 31 Diciembre
Metrado
38.10%
151,133.47
0.00
0.00%
5,233.88
0.00
15,308.00
%
0.00
332,846.77
4,747.28
0.00
30 d.c.
Monto
0.00
16.51%
0.00
0.00
01 - 30 Set
Metrado
2,268.01
0.00
0.00
%
86.02%
0.00
0.00
0.00
45,906.93
49,929.74
0.00
0.00
31 dc
Monto
1,187.36
63,016.21
70.18%
0.00%
0.00
-43,166.27
528.22
53.80%
0.00
0.00%
0.00
-327.27
-33.34%
57.14%
0.00
0.00%
0.00
0.00%
0.00
-878.49
-33.33%
133.33%
0.00
0.00%
0.00
0.00%
0.00
-166.31
-33.33%
119.88
2,129.07
36.88%
0.00
0.00%
0.00
-1,924.26
-33.34%
433.39
4,921.14
133.33%
0.00
0.00%
0.00
-1,230.28
-33.33%
0.00
0.00%
0.00
0.00%
0.00
-1,113.15
-33.33%
1,590.75
66.67%
0.00
0.00%
0.00
-795.37
-33.34%
0.00
0.00%
0.00
0.00%
0.00
-4,218.83
-33.33%
0.00
0.00%
0.00
0.00%
0.00
-9,565.62
-33.33%
639.35
38,197.97
71.80%
0.00
0.00%
0.00
-17,734.71
-33.34%
667.89
2,158.94
75.00%
0.00
0.00%
0.00
-959.52
-33.33%
103.10
13,490.12
105.74%
0.00
0.00%
0.00
-4,252.46
0.00
479.11
0.00
75.00
0.00
0.00%
0.00
0.00
0.00%
0.00
-33.33%
58,092.42
0.00%
26,157.93
44,877.20
100.00%
Pg. 75 de 82
OBRA
UBICACION
CONTRATISTA
SUPERVISOR
FECHA INICIO
CODIGO
NOMBRE DE LA PARTIDA
UND
METRADO
C.U
SUBTOTAL
04.04.02
PINTURA EN SARDINELES
m2
713.75
12.59
8,982.48
04.04.03
m2
246.41
12.59
04.04.04
m2
63.00
17.96
1,131.64
05
0.00
69,847.58
0.00
05.01
AREAS VERDES
0.00
69,847.58
0.00
05.01.01
m2
2,502.08
1.10
2,758.55
0.00
0.00%
0.00
0.00%
310.99
342.87
12.43%
848.16
935.10
33.90%
424.08
467.55
16.95%
0.00
0.00%
0.00
0.00%
05.01.02
m2
2,502.08
3.54
8,857.37
0.00
0.00%
0.00
0.00%
655.31
2,319.80
26.19%
1,787.20
6,326.69
71.43%
893.60
3,163.35
35.71%
0.00
0.00%
0.00
0.00%
05.01.03
m2
2,502.08
10.28
25,708.90
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
05.01.04
COLOCACION DE CHAMPAS
m2
2,502.08
11.89
29,743.51
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
05.01.05
und
129.75
21.42
2,779.25
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%
06
0.00
76,069.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
76,069.01
06.01
SEALIZACION HORIZONTAL
0.00
21,516.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21,516.97
06.01.01
m2
177.83
14.05
2,498.10
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
237.11
2,498.10
100.00%
06.01.02
m2
442.90
12.92
5,723.34
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
590.53
5,723.34
100.00%
06.01.03
m2
196.12
14.05
2,754.96
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
0.00%
0.00
0.00%
0.00
0.00%
261.49
2,754.96
100.00%
06.01.04
und
540.75
19.49
10,540.57
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
721.00
10,540.57
100.00%
06.02
SEALIZACION VERTICAL
0.00
54,552.04
0.00
06.02.01
SEAL PREVENTIVA
und
21.75
392.45
8,535.68
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
29.00
8,535.68
100.00%
06.02.02
SEAL REGLAMENTARIA
und
28.50
392.45
11,184.68
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
38.00
11,184.68
100.00%
06.02.03
SEAL INFORMATIVA
und
21.00
392.45
8,241.35
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
28.00
8,241.35
100.00%
06.02.04
und
52.50
506.48
26,590.33
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%
0.00
0.00%
70.00
26,590.33
100.00%
07
ENCIMADO DE BUZONES
0.00
12,080.24
0.00
07.01
und
25.50
41.87
1,067.75
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
34.00
1,423.67
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-355.92
-33.33%
07.02
m3
17.78
318.11
5,654.32
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
23.70
7,539.09
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-1,884.77
-33.33%
07.03
CURADO DE CONCRETO
m2
156.88
3.23
507.11
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
209.17
676.14
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-169.03
-33.33%
07.04
und
25.50
190.24
4,851.06
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
34.00
6,468.08
133.33%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
-1,617.02
-33.33%
08
0.00
13,021.07
0.00
08.01
und
112.50
22.50
2,531.25
0.00
0.00%
08.02
DISEO DE MEZCLAS
und
3.75
315.00
1,181.25
0.00
0.00%
08.03
und
72.00
25.32
1,823.04
0.00
0.00%
08.04
1,567.60
4.06
6,360.53
0.00
08.05
PRUEBA DE SOLDADURA
7.50
150.00
1,125.00
0.00
09
0.00
3,395.84
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
0.00%
0.00
0.00%
04 - 31 Mayo
m
und
3,101.10
Metrado
28 dc
Monto
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 31 Junio
Metrado
30 d.c.
Monto
%
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 31 Julio
Metrado
0.00
31 dc
Monto
%
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 31 Agosto
Metrado
2,662.67
0.00
0.00%
5.00
1,575.00
133.33%
1.71
43.30
0.00%
0.00%
0.00%
329.18
13.00%
0.00
0.00%
2.38%
12.80
324.10
0.00
0.00%
516.91
0.00
0.00%
%
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 31 Octubre
Metrado
0.00
0.00%
12.80
324.10
2,097.36
32.97%
674.24
0.00
0.00%
0.00%
0.00
0.00%
493.88
19.51%
0.00
0.00%
17.78%
12.80
324.10
2,735.73
43.01%
674.24
0.00
0.00%
%
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 31 Diciembre
Metrado
0.00
0.00%
12.80
324.10
17.78%
2,735.73
43.01%
224.74
911.88
0.00
0.00%
0.00
0.00%
0.00
0.00%
01 - 31 Enero
Metrado
0.00%
494.24
5,078.32
19.75%
297.87
3,540.93
11.90%
0.00
0.00%
848.16
0.00
0.00%
12.80
324.10
17.78%
14.34%
0.00
0.00%
0.00%
0.00
0.00%
0.00
01 - 27 febrero
Metrado
0.00%
951.66
0.00
0.00%
328.55
0.00
0.00%
84.00
0.00
0.00%
12.80
324.10
17.78%
0.00
10.00
1,500.00
100.00%
1,131.64
100.00%
6,199.59
678.54
-171.43
-6.22%
0.00%
0.00
-2,952.47
-33.33%
1,853.39
19,043.58
74.07%
988.48
1,587.00
6.18%
1,787.20
21,245.34
71.43%
1,251.04
4,957.24
16.67%
0.00
0.00%
173.00
2,779.25
100.00%
21.95
493.88
12.80
0.00%
133.33%
0.00
3,101.10
33.90%
54,552.04
-4,026.74
817.98
19.51%
100.00%
0.00
0.00
493.88
27 dc
%
8,982.48
6,199.59
0.00
21.95
Monto
935.10
2,317.98
19.51%
%
0.00
41,224.02
9.04%
0.00
493.88
31 dc
Monto
41,224.02
0.00
21.95
0.00
0.00
0.00
817.98
17.78%
0.00%
249.36
0.00
19.51%
%
0.00
8,868.61
226.18
0.00
493.88
31 dc
Monto
8,868.61
0.00
21.95
0.00
30 d.c.
Monto
0.00
1,729.86
21.95
0.00
0.00
01 - 30 Noviembre
Metrado
16,106.98
3,553.71
17.78%
0.00%
0.00
0.00
19.51%
%
0.00
0.00
0.00
493.88
31 dc
Monto
0.00
3,630.90
21.95
0.00
30 d.c.
Monto
3,630.90
3,553.71
14.63
0.00
0.00%
0.00
0.00
2,750.64
0.00
0.00
01 - 30 Set
Metrado
0.00
0.00
1,618.30
0.00%
7,261.79
0.00
0.00
0.00
7,261.79
2,662.67
0.00
31 dc
Monto
-4,139.09
19.51%
3.67
-761.21
-30.06%
0.00
0.00%
0.00
-393.75
-33.33%
324.10
17.78%
4.69
-488.96
-26.84%
0.00
0.00%
0.00
-2,120.17
-33.33%
0.00
0.00%
0.00
-375.00
0.00
-33.33%
3,395.84
09.01
m2
300.00
7.38
2,214.00
0.00
09.02
DESMONTAJE DE CAMPAMENTO
m2
72.00
11.81
849.96
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
0.00%
0.00
0.00%
0.00
0.00%
96.00
849.96
100.00%
09.03
75.00
4.43
331.88
0.00
0.00%
0.00
0.00%
0.00
0.00%
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
331.88
100.00%
3,657,952.31
200,007.74
COSTO DIRECTO
206,024.53
357,881.94
400.00
2,214.00
100.00%
221,565.76
424,519.86
448,443.99
826,366.61
1,004,300.47
890,922.13
-922,080.72
-32,257.02
3.498%
127,965.64
6,996.84
7,207.33
12,519.73
7,751.00
14,850.92
15,687.85
28,908.67
35,133.31
31,167.01
9.039%
330,659.86
18,079.66
18,623.55
32,350.67
20,028.39
38,374.39
40,537.00
74,699.24
90,783.54
80,534.73
UTILIDAD
8.000%
292,636.18
16,000.62
16,481.96
28,630.56
17,725.26
33,961.59
35,875.52
66,109.33
80,344.04
71,273.77
-73,766.46
4,409,213.99
241,084.86
248,337.37
431,382.90
267,070.41
511,706.76
540,544.36
996,083.85
1,210,561.36
1,073,897.64
-1,111,455.50
4,409,213.99
241,084.86
248,337.37
431,382.90
267,070.41
511,706.76
540,544.36
996,083.85
1,210,561.36
1,073,897.64
-1,111,455.50
SUB TOTAL
SUB TOTAL X fr
I.G.V.
COSTO TOTAL GENERAL
PORCENTAJE DE AVANCE
FR
1.00000
18.00%
-83,351.30
793,658.52
43,395.27
44,700.73
77,648.92
48,072.67
92,107.22
97,297.98
179,295.09
217,901.04
193,301.58
-200,061.99
5,202,872.51
284,480.13
293,038.10
509,031.82
315,143.08
603,813.98
637,842.34
1,175,378.94
1,428,462.40
1,267,199.22
-1,311,517.49
5.47%
5.63%
9.78%
6.06%
11.61%
12.26%
22.59%
27.46%
24.37%
-25.20%
5.47%
11.10%
20.88%
26.94%
38.55%
50.81%
73.40%
100.86%
125.23%
100.03%
Pg. 76 de 82
PRESUPUESTO
PRESUPUESTO
UBICACION
PROPIETARIO
CODIGO
NOMBRE DE LA PARTIDA
UNIDAD
01
01.01
OBRAS PROVISIONALES
01.01.01
und
01.01.02
01.01.03
01.01.04
METRADO
COSTO UNIT.
SUBTOTAL
97,781.95
0.00
13,048.11
2.25
634.28
1,427.14
m2
72.00
47.35
3,409.02
GLB
0.75
2,402.60
1,801.95
75.00
8.88
666.00
01.01.05
pto
9.00
450.01
4,050.07
01.01.06
pto
9.00
83.76
753.84
01.01.07
GLB
2.25
417.82
940.09
01.02
TRABAJOS PRELIMINARES
0.00
62,668.65
01.02.01
m2
19,618.45
1.03
20,157.95
01.02.02
m2
19,618.45
0.81
15,890.94
01.02.03
m2
19,618.45
0.81
15,890.94
01.02.04
m3
490.46
17.76
8,710.61
01.02.05
GLB
0.75
2,690.95
2,018.21
01.03
0.00
22,065.19
01.03.01
GLB
0.75
9,337.50
7,003.13
01.03.02
GLB
0.75
2,508.64
1,881.48
01.03.03
CARTELES DE SEGURIDAD
und
12.00
239.12
2,869.47
01.03.04
HABILITACION DE DESVIOS
GLB
0.75
296.03
222.02
01.03.05
und
30.00
135.65
4,069.35
01.03.06
GLB
0.75
1,484.84
1,113.63
01.03.07
GLB
0.75
3,750.00
2,812.50
01.03.08
CINTAS DE SEGURIDAD
3,136.50
0.67
2,093.61
02
0.00
351,806.82
02.01
0.00
47,567.18
02.01.01
0.00
35,332.13
02.01.01.01
m2
126.68
1.10
139.66
02.01.01.02
m3
152.01
8.87
1,348.71
02.01.01.03
m3
8.76
23.61
206.82
02.01.01.04
126.68
5.00
632.74
02.01.01.05
m3
60.80
17.76
1,079.72
02.01.01.06
m3
60.80
11.36
690.33
02.01.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
67.73
23.85
1,615.42
02.01.01.08
m2
101.34
10.88
1,102.83
02.01.01.09
m3
59.29
20.25
1,200.57
02.01.01.10
m3
45.60
25.85
1,178.87
02.01.01.11
m3
138.33
42.35
5,857.58
02.01.01.12
126.68
108.01
13,681.85
02.01.01.13
m2
16.97
5.90
100.14
02.01.01.14
m2
3.39
32.86
111.39
02.01.01.15
m2
16.97
174.52
2,960.69
02.01.01.16
m3
5.30
318.11
1,686.75
02.01.01.17
kg
296.08
3.76
1,112.51
02.01.01.18
m2
16.97
3.23
54.84
02.01.01.19
und
3.00
190.24
570.71
02.01.02
SUMIDEROS
0.00
12,235.05
02.01.02.01
m2
14.22
1.10
15.68
02.01.02.02
m3
15.98
23.61
377.35
02.01.02.03
43.56
5.18
225.42
02.01.02.04
m3
35.42
17.76
628.97
02.01.02.05
m3
35.42
11.36
402.14
02.01.02.06
m2
14.22
26.46
376.26
02.01.02.07
m2
26.46
36.51
966.05
02.01.02.08
kg
480.11
4.00
1,919.22
02.01.02.09
m3
9.92
294.02
2,915.23
02.01.02.10
21.00
54.61
1,146.76
02.01.02.11
m2
27.06
20.45
553.24
02.01.02.12
m2
7.80
336.31
2,623.20
02.01.02.13
CURADO DE CONCRETO
m2
26.46
3.23
85.53
02.02
0.00
240,576.95
02.02.01
0.00
191,422.48
02.02.01.01
1.10
644.73
m2
584.79
Pg. 77 de 82
PRESUPUESTO
PRESUPUESTO
UBICACION
PROPIETARIO
CODIGO
NOMBRE DE LA PARTIDA
UNIDAD
01
01.01
OBRAS PROVISIONALES
02.02.01.02
m3
02.02.01.03
02.02.01.04
METRADO
COSTO UNIT.
SUBTOTAL
97,781.95
0.00
13,048.11
982.45
8.87
8,716.77
m3
42.02
23.61
991.97
584.79
5.00
2,921.03
02.02.01.05
m3
408.32
17.76
7,251.67
02.02.01.06
m3
408.32
11.36
4,636.42
02.02.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
388.67
23.85
9,269.84
02.02.01.08
m2
518.24
10.88
5,639.69
02.02.01.09
m3
424.43
20.25
8,594.76
02.02.01.10
m3
326.48
25.85
8,440.39
02.02.01.11
m3
761.80
42.35
32,258.32
02.02.01.12
647.79
108.01
69,966.18
02.02.01.13
m2
93.29
5.90
550.61
02.02.01.14
m2
12.72
32.86
417.95
02.02.01.15
m2
93.29
174.52
16,279.86
02.02.01.16
m3
25.87
318.11
8,228.58
02.02.01.17
kg
1,110.30
3.76
4,171.95
02.02.01.18
m2
93.30
3.23
301.59
02.02.01.19
und
11.25
190.24
2,140.17
02.02.02
SUMIDEROS
0.00
49,154.47
02.02.02.01
m2
45.36
1.10
50.01
02.02.02.02
m3
54.44
23.61
1,285.21
02.02.02.03
168.48
5.18
871.88
02.02.02.04
m3
70.76
17.76
1,256.74
02.02.02.05
m3
70.76
11.36
803.51
02.02.02.06
m2
45.36
26.46
1,200.23
02.02.02.07
m2
97.20
36.51
3,548.77
02.02.02.08
kg
3,754.08
4.00
15,006.93
02.02.02.09
m3
31.76
294.02
9,336.68
02.02.02.10
108.00
54.61
5,897.61
02.02.02.11
m2
113.40
20.45
2,318.46
02.02.02.12
m2
21.60
336.31
7,264.24
02.02.02.13
CURADO DE CONCRETO
m2
97.20
3.23
314.20
02.03
0.00
63,662.69
02.03.01
0.00
54,006.61
02.03.01.01
m2
216.17
1.10
238.33
02.03.01.02
m3
259.41
8.87
2,301.62
02.03.01.03
m3
6.17
23.61
145.73
02.03.01.04
216.17
5.00
1,079.78
02.03.01.05
m3
87.12
17.76
1,547.25
02.03.01.06
m3
87.12
11.36
989.25
02.03.01.07
APUNTALAMIENTO DE EXCAVACIONES
m2
129.71
23.85
3,093.46
02.03.01.08
m2
172.94
10.88
1,881.97
02.03.01.09
m3
104.54
20.25
2,116.99
02.03.01.10
m3
80.42
25.85
2,078.93
02.03.01.11
m3
243.93
42.35
10,329.22
02.03.01.12
216.17
108.01
23,348.25
02.03.01.13
m2
12.72
5.90
75.08
02.03.01.14
m2
2.54
32.86
83.54
02.03.01.15
m2
12.72
174.52
2,219.86
02.03.01.16
m3
3.69
318.11
1,173.81
02.03.01.17
kg
222.06
3.76
834.39
02.03.01.18
m2
12.72
3.23
41.12
02.03.01.19
und
2.25
190.24
428.03
02.03.02
SUMIDEROS
0.00
9,656.08
02.03.02.01
m2
10.08
1.10
11.11
02.03.02.02
m3
12.10
23.61
285.62
02.03.02.03
37.44
5.18
193.75
02.03.02.04
m3
15.73
17.76
279.32
02.03.02.05
m3
15.73
11.36
178.59
02.03.02.06
m2
10.08
26.46
266.72
02.03.02.07
m2
21.60
36.51
788.62
Pg. 78 de 82
PRESUPUESTO
PRESUPUESTO
UBICACION
PROPIETARIO
CODIGO
NOMBRE DE LA PARTIDA
UNIDAD
01
01.01
OBRAS PROVISIONALES
02.03.02.08
kg
02.03.02.09
02.03.02.10
METRADO
COSTO UNIT.
SUBTOTAL
97,781.95
0.00
13,048.11
439.56
4.00
1,757.14
m3
8.26
294.02
2,427.89
24.00
54.61
1,310.58
02.03.02.11
m2
21.60
20.45
441.61
02.03.02.12
m2
4.80
336.31
1,614.28
02.03.02.13
CURADO DE CONCRETO
m2
31.20
3.23
100.85
03
0.00
2,096,436.20
03.01
MOVIMIENTO DE TIERRAS
0.00
290,248.17
03.01.01
m2
12,461.60
1.10
13,738.92
03.01.02
m3
2,492.32
24.23
60,376.39
03.01.03
m3
2,398.71
6.88
16,497.13
03.01.04
m3
6,856.80
17.76
121,776.77
03.01.05
m3
6,856.80
11.36
77,858.96
03.02
0.00
116,281.31
03.02.01
m2
12,461.60
1.10
13,738.92
03.02.02
m2
12,461.60
4.28
53,366.81
03.02.03
m2
12,461.60
2.45
30,562.08
03.02.04
m2
2,404.85
7.74
18,613.50
03.03
0.00
246,606.97
03.03.01
m2
12,461.60
1.10
13,738.92
03.03.02
m3
3,240.02
23.11
74,868.65
03.03.03
m3
3,240.02
6.77
21,918.70
03.03.04
m2
12,461.60
5.53
68,881.51
03.03.05
m2
12,461.60
2.43
30,281.69
03.03.06
m2
12,461.60
2.96
36,917.50
03.04
SUPERFICIE DE RODADURA
0.00
1,230,902.47
03.04.01
m2
12,461.60
1.10
13,738.92
03.04.02
m2
1,781.93
21.21
37,794.79
03.04.03
CONCRETO F'C=245 KG/CM2 CON FIBRAS DE ACERO CON MIXER EN LOSA DE e=20.00 cm
m3
1,556.21
447.24
695,997.12
03.04.04
m3
842.51
428.55
361,055.52
03.04.05
kg
3,414.60
4.03
13,752.30
03.04.06
kg
802.37
4.26
3,418.07
03.04.07
kg
5,344.56
4.18
22,326.90
03.04.08
m2
12,461.60
3.23
40,282.13
03.04.09
2,727.62
4.73
12,887.98
03.04.10
2,274.19
4.70
10,677.31
03.04.11
1,399.91
4.37
6,110.59
03.04.12
2,739.26
4.70
12,860.84
03.05
ACCESOS A GARAJES
0.00
212,397.28
03.05.01
m2
2,233.67
1.10
2,462.62
03.05.02
m3
335.05
126.62
42,422.04
03.05.03
m3
111.68
23.61
2,636.82
03.05.04
m3
647.77
17.76
11,504.35
03.05.05
m3
647.77
11.36
7,355.40
03.05.06
NIVELACION Y COMPACTADO
m2
2,233.67
3.75
8,376.27
03.05.07
m3
446.74
291.94
130,419.43
03.05.08
m2
2,233.67
3.23
7,220.35
04
0.00
937,513.60
04.01
SARDINELES
0.00
396,276.55
04.01.01
m2
713.75
1.10
786.90
04.01.02
DEMOLICION DE SARDINELES
m3
392.57
17.93
7,036.73
04.01.03
m3
214.13
23.61
5,055.49
04.01.04
m3
867.20
17.76
15,401.52
04.01.05
m3
867.20
11.36
9,847.08
04.01.06
m2
6,661.65
34.40
229,177.41
04.01.07
m3
392.57
296.74
116,488.76
04.01.08
CURADO DE SARDINELES
4,758.32
0.80
3,818.55
04.01.09
1,038.86
8.34
8,664.11
04.02
VEREDAS
0.00
353,645.74
04.02.01
m2
3,318.91
1.10
3,659.10
04.02.02
DEMOLICION DE VEREDAS
m2
497.84
14.80
7,366.71
Pg. 79 de 82
PRESUPUESTO
PRESUPUESTO
UBICACION
PROPIETARIO
CODIGO
NOMBRE DE LA PARTIDA
UNIDAD
METRADO
COSTO UNIT.
SUBTOTAL
01
01.01
OBRAS PROVISIONALES
04.02.03
m3
165.95
11.21
1,859.41
04.02.04
m3
962.48
17.76
17,093.69
04.02.05
m3
962.48
11.36
10,928.99
04.02.06
NIVELACION Y COMPACTADO
m2
3,318.91
3.75
12,445.90
04.02.07
m2
1,904.38
21.21
40,391.85
04.02.08
m2
3,318.91
14.21
47,169.97
04.02.09
CONCRETO F'C=175 KG/CM2 CON MIXER EN VEREDAS CON DETALLES DE GRESS CERAMICO
m3
331.89
313.91
104,184.42
04.02.10
m2
995.67
59.75
59,486.30
04.02.11
m2
3,318.91
3.23
10,728.37
04.02.12
1,408.80
8.34
11,749.39
04.02.13
BRUADO DE VEREDAS
5,345.73
4.97
26,581.64
04.03
MARTILLOS PEATONALES
0.00
129,498.89
04.03.01
m2
890.52
1.10
981.80
04.03.02
DEMOLICION DE VEREDAS
m2
178.10
14.80
2,635.47
04.03.03
m3
44.53
11.21
498.93
04.03.04
m3
325.04
17.76
5,772.75
04.03.05
m3
325.04
11.36
3,690.86
04.03.06
NIVELACION Y COMPACTADO
m2
890.52
3.75
3,339.45
04.03.07
m2
112.50
21.21
2,386.13
04.03.08
m2
890.52
14.21
12,656.52
04.03.09
m3
89.06
322.24
28,696.86
04.03.10
m2
890.52
59.75
53,204.12
04.03.11
m2
890.52
3.23
2,878.61
04.03.12
und
97.50
130.85
12,757.39
04.04
OBRAS COMPLEMENTARIAS
0.00
58,092.42
04.04.01
m2
19,618.45
2.29
44,877.20
04.04.02
PINTURA EN SARDINELES
m2
713.75
12.59
8,982.48
04.04.03
m2
246.41
12.59
3,101.10
04.04.04
m2
63.00
17.96
1,131.64
05
0.00
69,847.58
05.01
AREAS VERDES
0.00
69,847.58
05.01.01
m2
2,502.08
1.10
2,758.55
05.01.02
m2
2,502.08
3.54
8,857.37
05.01.03
m2
2,502.08
10.28
25,708.90
05.01.04
COLOCACION DE CHAMPAS
m2
2,502.08
11.89
29,743.51
05.01.05
und
129.75
21.42
2,779.25
06
0.00
76,069.01
06.01
SEALIZACION HORIZONTAL
0.00
21,516.97
06.01.01
m2
177.83
14.05
2,498.10
06.01.02
m2
442.90
12.92
5,723.34
06.01.03
m2
196.12
14.05
2,754.96
06.01.04
und
540.75
19.49
10,540.57
06.02
SEALIZACION VERTICAL
0.00
54,552.04
06.02.01
SEAL PREVENTIVA
und
21.75
392.45
8,535.68
06.02.02
SEAL REGLAMENTARIA
und
28.50
392.45
11,184.68
06.02.03
SEAL INFORMATIVA
und
21.00
392.45
8,241.35
06.02.04
und
52.50
506.48
26,590.33
07
ENCIMADO DE BUZONES
0.00
12,080.24
07.01
und
25.50
41.87
1,067.75
07.02
m3
17.78
318.11
5,654.32
07.03
CURADO DE CONCRETO
m2
156.88
3.23
507.11
07.04
und
25.50
190.24
4,851.06
08
0.00
13,021.07
08.01
und
112.50
22.50
2,531.25
08.02
DISEO DE MEZCLAS
und
3.75
315.00
1,181.25
08.03
und
72.00
25.32
1,823.04
08.04
1,567.60
4.06
6,360.53
08.05
PRUEBA DE SOLDADURA
7.50
150.00
1,125.00
09
0.00
3,395.84
09.01
m2
300.00
7.38
2,214.00
09.02
DESMONTAJE DE CAMPAMENTO
m2
72.00
11.81
849.96
97,781.95
0.00
m
und
13,048.11
Pg. 80 de 82
PRESUPUESTO
PRESUPUESTO
UBICACION
PROPIETARIO
CODIGO
NOMBRE DE LA PARTIDA
01
01.01
OBRAS PROVISIONALES
09.03
UNIDAD
METRADO
75.00
3.4982863%
9.0394797%
UTILIDAD
8.00%
SUB TOTAL
I.G.V.
COSTO TOTAL GENERAL
SUBTOTAL
97,781.95
COSTO DIRECTO
SUB TOTAL X fr
COSTO UNIT.
FR
1.00000
18.00%
0.00
13,048.11
4.43
331.88
3,657,952.31
127,965.64
330,659.86
292,636.18
4,409,213.99
4,409,213.99
793,658.52
5,202,872.51
Pg. 81 de 82
0
0
0
0
S/. 5,202,872.51 (incl. IGV)
Noviembre del 2015
S/. 5,202,872.51 (incl. IGV)
1.00000
K = 0.227 (CEMr/CEMo) + 0.211 (MOr/MOo) + 0.087 (ACEr/ACEo) + 0.144 (PETr/PETo) + 0.331 (IGr/IGo)
Simbolo
DESCRIPCION
Indice
Factor
% INCIDENCIA
CEM
21
0.227
100.000
MO
47
0.211
100.000
ACE
0.087
100.000
PET
PETROLEO DIESEL
53
0.144
100.000
39
0.331
100.000
IG
1.000
Area Geografica: