Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
CURSO
SUPERVISOR
RESIDENTE
PLAZO
PRESUPUESTO CONTRACTUAL
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
P.U.
PARCIAL
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
850.00
850.00
1.1.2
m2
132.00
64.05
8,454.60
24,067.68
1.2
TRABAJOS PRELIMINARES
1.2.1
1.00
24,067.68
1.2.2
HA
23.85
351.02
8,371.83
1.2.3
KM
15.90
938.35
14,919.77
1.2.4
GLB
1.00
3,138.93
3,138.93
1.3
1.3.1
1.3.1.1
1.3.1.1.1
1.3.1.2
m3
107,219.33
2.68
287,347.80
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
6.61
240,025.82
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
3.78
137,261.36
1.3.1.3
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
14.45
210,788.36
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
5.20
75,854.64
m3
35,042.88
3.75
131,410.80
1.3.1.4
1.3.1.4.1
1.3.2
CONFORMACION DE TERRAPLEN
Conformacion de terraplen
PAVIMENTOS
1.3.2.1
m2
61,140.00
0.95
58,083.00
1.3.2.2
m2
58,233.60
3.52
204,982.27
1.4.1
3.22
21.31
68.62
1.4.2
und
9.00
176.97
1,592.73
1.4.3
und
5.00
303.95
1,519.75
1.4.4
Hitos kilometricos
und
16.00
96.97
1,551.52
1.4.5
m3
3.19
170.94
545.30
1.4.6
m3
5.78
243.87
1,409.57
1.4.7
1.4
1.5
2
2.1
2.1.1
2.2
2.2.1
2.2.1.1
SEALIZACION
Impacto Ambiental
191.66
5.60
1,073.30
31,776.60
1.00
31,776.60
21,150.00
1.18
24,957.00
2.2.1.1.1
m2
185.88
0.71
131.97
2.2.1.1.2
m2
185.88
1.31
243.50
m3
2.2.1.2
MOVIMIENTO DE TIERRAS
2.2.1.2.1
131.27
20.06
2,633.28
2.2.1.2.2
7.12
374.23
2.2.1.2.3
10.37
545.05
2.2.1.2.4
m3
52.48
45.55
2,390.46
2.2.1.2.5
m3
222.21
10.66
2,368.76
2.2.1.3
2.2.1.3.1
m3
2.17
170.94
370.94
2.2.1.3.2
m3
14.49
143.26
2,075.84
2.2.1.3.3
m3
54.09
259.05
14,012.01
2.2.1.3.4
36.84
14,094.62
2.2.1.4
2.2.1.4.1
2.2.1.5
ALCANTARILLAS TMC
Alcantarilla TMC D=24 C=14
2.2.1.5.1
2.2.2
2.2.2.1
43.74
276.84
12,108.98
m2
8.10
15.84
128.30
PINTURA EN ALCANTARILLAS
OBRAS PRELIMINARES
2.2.2.1.1
m2
202.36
0.71
143.68
2.2.2.1.2
m2
202.36
1.31
265.09
m3
3,899.86
2.2.2.2
MOVIMIENTO DE TIERRAS
2.2.2.2.1
194.41
20.06
2.2.2.2.2
7.12
475.83
2.2.2.2.3
m3
117.93
45.55
5,371.71
2.2.2.2.4
m3
171.97
10.66
1,833.20
2.2.2.3
2.2.2.3.1
m3
3.76
170.94
642.73
2.2.2.3.2
m3
21.26
143.26
3,045.71
2.2.2.3.3
m3
41.79
259.05
10,825.70
2.2.2.3.4
36.84
7,572.83
2.2.2.4
2.2.2.4.1
2.2.2.5
2.2.2.5.1
2.3
2.3.1
ALCANTARILLAS TMC
Alcantarilla TMC D=36 C=14
37.26
417.42
15,553.07
m2
8.19
15.84
129.73
PINTURA EN ALCANTARILLAS
Pintura de parapetos en alcantarilla
BADENES
OBRAS PRELIMINARES
2.3.1.1
m2
287.15
0.71
203.88
2.3.1.2
m2
287.15
1.31
376.17
1,184.18
2.3.2
MOVIMIENTO DE TIERRAS
2.3.2.1
m3
88.57
13.37
2.3.2.2
m2
287.15
2.91
835.61
2.3.2.3
m3
106.32
10.66
1,133.37
2.3.3
2.3.3.1
m3
66.95
162.22
10,860.63
2.3.3.2
m2
114.68
22.68
2,600.94
2.3.3.3
m3
27.78
126.29
3,508.34
GLB
1.00
4,635.72
4,635.72
683.70
2.4
2.4.1
3
3.1
VARIOS
Transporte materiales obras de artey drenaje
CONSTRUCCION DE PUENTES
TRABAJOS PRELIMINARES
3.1.1
m2
645.00
1.06
3.1.2
m2
645.00
1.31
844.95
3.1.3
GLB
1.00
27,391.71
27,391.71
3.1.4
m3
900.00
3.19
2,871.00
12,415.89
3.2
3.2.1
3.2.1.1
966.97
12.84
3.2.1.2
550.31
13.38
7,363.15
3.2.1.3
33.52
19,062.15
3.2.1.4
5,094.95
3.2.2
m3
m3
477.95
10.66
3.2.2.1
m2
173.04
21.31
3,687.48
3.2.2.2
903.33
44.45
40,153.02
3.2.2.3
165.52
193.18
31,975.15
3.2.2.4
193.18
99,223.04
1,144.21
34,326.30
41.56
12,282.64
17.13
327.35
5,607.51
5.96
327.35
1,951.01
3,160.52
3.3
3.3.1
SUPERESTRUCTURA
OBRAS DE CONCRETO ARMADO
3.3.1.1
3.3.1.2
3.3.1.3
3.3.1.4
3.3.1.5
m3
10.73
294.55
3.3.1.6
m3
10.40
302.96
3,150.78
3.3.1.7
6,438.06
5.91
38,048.93
3.3.1.8
3.3.1.9
3.3.2
m
m3
30.00
6.07
41,828.01
kg
567.94
5.91
3,356.53
ACCESORIOS
3.3.2.1
22.88
626.00
14,322.88
3.3.2.2
und
4.00
360.54
1,442.16
3.3.2.3
und
4.00
360.54
1,442.16
3.3.2.4
100.00
17.83
1,783.00
3.3.2.5
4.80
17.83
85.58
3.3.2.6
361.37
21,682.20
3.3.2.7
143.51
8,610.60
60.00
2,040,474.17
2.00%
40,809.48
6.00%
122,428.45
UTILIDAD
8.00%
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
163,237.93
2,366,950.03
19.00%
449,720.51
2,816,670.54
RESUMEN DE METRADOS
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
METRADOS
UND.
CANT.
VAL N 01
VAL N 02
VAL N 03
VAL N 04
VAL N 05
VAL N 06
VAL N 07
CANT.
CANT.
CANT.
CANT.
CANT.
CANT.
CANT.
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
1.1.2
m2
132.00
132.00
0.00
0.00
0.00
0.00
0.00
0.00
1.2
TRABAJOS PRELIMINARES
1.2.1
GLB
1.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
1.2.2
HA
23.85
17.89
5.96
0.00
0.00
0.00
0.00
0.00
1.2.3
KM
15.90
11.93
3.98
0.00
0.00
0.00
0.00
0.00
1.2.4
GLB
1.00
0.75
0.25
0.00
0.00
0.00
0.00
0.00
m3
107,219.33
25,732.64
25,732.64
25,732.64
25,732.64
4,288.77
0.00
0.00
1.3
1.3.1
1.3.1.1
1.3.1.1.1
1.3.1.2
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
8,715.01
8,715.01
8,715.01
8,715.01
1,452.50
0.00
0.00
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
8,715.01
8,715.01
8,715.01
8,715.01
1,452.50
0.00
0.00
1.3.1.3
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
3,500.98
3,500.98
3,500.98
3,500.98
583.50
0.00
0.00
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
3,500.98
3,500.98
3,500.98
3,500.98
583.50
0.00
0.00
m3
35,042.88
0.00
0.00
1,752.14
33,290.74
0.00
0.00
0.00
1.3.1.4
1.3.1.4.1
1.3.2
CONFORMACION DE TERRAPLEN
Conformacion de terraplen
PAVIMENTOS
1.3.2.1
m2
61,140.00
0.00
0.00
0.00
0.00
36,684.00
24,456.00
0.00
1.3.2.2
m2
58,233.60
0.00
0.00
0.00
0.00
34,940.16
23,293.44
0.00
1.4
SEALIZACION
1.4.1
m3
3.22
0.00
0.00
0.00
0.00
0.00
3.22
0.00
1.4.2
und
9.00
0.00
0.00
0.00
0.00
0.00
9.00
0.00
1.4.3
und
5.00
0.00
0.00
0.00
0.00
0.00
5.00
0.00
1.4.4
Hitos kilometricos
und
16.00
0.00
0.00
0.00
0.00
0.00
16.00
0.00
1.4.5
m3
3.19
0.00
0.00
0.00
0.00
0.00
3.19
0.00
1.4.6
m3
5.78
0.00
0.00
0.00
0.00
0.00
5.78
0.00
1.4.7
kg
191.66
0.00
0.00
0.00
0.00
0.00
191.66
0.00
Impacto Ambiental
31,776.60
3,972.08
3,972.08
3,972.08
3,972.08
3,972.08
3,972.08
3,972.08
21,150.00
0.00
0.00
0.00
0.00
21,150.00
0.00
0.00
1.5
2
2.1
2.1.1
2.2
2.2.1
2.2.1.1
2.2.1.1.1
m2
185.88
0.00
0.00
0.00
0.00
185.88
0.00
0.00
2.2.1.1.2
m2
185.88
0.00
0.00
0.00
0.00
185.88
0.00
0.00
2.2.1.2
MOVIMIENTO DE TIERRAS
2.2.1.2.1
m3
131.27
0.00
0.00
0.00
0.00
131.27
0.00
0.00
2.2.1.2.2
m3
52.56
0.00
0.00
0.00
0.00
52.56
0.00
0.00
2.2.1.2.3
m3
52.56
0.00
0.00
0.00
0.00
52.56
0.00
0.00
2.2.1.2.4
m3
52.48
0.00
0.00
0.00
0.00
52.48
0.00
0.00
2.2.1.2.5
m3
222.21
0.00
0.00
0.00
0.00
222.21
0.00
0.00
2.2.1.3
2.2.1.3.1
m3
2.17
0.00
0.00
0.00
0.00
1.84
0.33
0.00
2.2.1.3.2
m3
14.49
0.00
0.00
0.00
0.00
12.32
2.17
0.00
2.2.1.3.3
m3
54.09
0.00
0.00
0.00
0.00
45.98
8.11
0.00
2.2.1.3.4
m2
382.59
0.00
0.00
0.00
0.00
325.20
57.39
0.00
43.74
0.00
0.00
0.00
0.00
43.74
0.00
0.00
m2
8.10
0.00
0.00
0.00
0.00
0.00
8.10
0.00
2.2.1.4
2.2.1.4.1
2.2.1.5
ALCANTARILLAS TMC
Alcantarilla TMC D=24 C=14
PINTURA EN ALCANTARILLAS
2.2.1.5.1
2.2.2
2.2.2.1
OBRAS PRELIMINARES
2.2.2.1.1
m2
202.36
0.00
0.00
0.00
0.00
202.36
0.00
0.00
2.2.2.1.2
m2
202.36
0.00
0.00
0.00
0.00
202.36
0.00
0.00
2.2.2.2
MOVIMIENTO DE TIERRAS
2.2.2.2.1
m3
194.41
0.00
0.00
0.00
0.00
194.41
0.00
0.00
2.2.2.2.2
m3
66.83
0.00
0.00
0.00
0.00
66.83
0.00
0.00
2.2.2.2.3
m3
117.93
0.00
0.00
0.00
0.00
117.93
0.00
0.00
2.2.2.2.4
m3
171.97
0.00
0.00
0.00
0.00
171.97
0.00
0.00
2.2.2.3
2.2.2.3.1
m3
3.76
0.00
0.00
0.00
0.00
2.26
1.50
0.00
2.2.2.3.2
m3
21.26
0.00
0.00
0.00
0.00
12.76
8.50
0.00
2.2.2.3.3
m3
41.79
0.00
0.00
0.00
0.00
25.07
16.72
0.00
2.2.2.3.4
m2
205.56
0.00
0.00
0.00
0.00
123.34
82.22
0.00
37.26
0.00
0.00
0.00
0.00
37.26
0.00
0.00
m2
8.19
0.00
0.00
0.00
0.00
0.00
8.19
0.00
2.2.2.4
2.2.2.4.1
2.2.2.5
2.2.2.5.1
2.3
2.3.1
ALCANTARILLAS TMC
Alcantarilla TMC D=36 C=14
PINTURA EN ALCANTARILLAS
Pintura de parapetos en alcantarilla
BADENES
OBRAS PRELIMINARES
2.3.1.1
m2
287.15
0.00
0.00
0.00
0.00
0.00
287.15
0.00
2.3.1.2
m2
287.15
0.00
0.00
0.00
0.00
0.00
287.15
0.00
2.3.2
MOVIMIENTO DE TIERRAS
2.3.2.1
m3
88.57
0.00
0.00
0.00
0.00
0.00
88.57
0.00
2.3.2.2
m2
287.15
0.00
0.00
0.00
0.00
0.00
287.15
0.00
2.3.2.3
m3
106.32
0.00
0.00
0.00
0.00
0.00
106.32
0.00
2.3.3
2.3.3.1
m3
66.95
0.00
0.00
0.00
0.00
0.00
30.13
36.82
2.3.3.2
m2
114.68
0.00
0.00
0.00
0.00
0.00
51.61
63.07
2.3.3.3
m3
27.78
0.00
0.00
0.00
0.00
0.00
12.50
15.28
GLB
1.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
2.4
2.4.1
3
3.1
VARIOS
Transporte materiales obras de artey drenaje
CONSTRUCCION DE PUENTES
TRABAJOS PRELIMINARES
3.1.1
m2
645.00
0.00
0.00
0.00
645.00
0.00
0.00
0.00
3.1.2
m2
645.00
0.00
0.00
0.00
645.00
0.00
0.00
0.00
3.1.3
GLB
1.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
3.1.4
m3
900.00
0.00
0.00
0.00
900.00
0.00
0.00
0.00
3.2
3.2.1
3.2.1.1
m3
966.97
0.00
0.00
0.00
725.23
241.74
0.00
0.00
3.2.1.2
m3
550.31
0.00
0.00
0.00
412.73
137.58
0.00
0.00
3.2.1.3
568.68
0.00
0.00
0.00
426.51
142.17
0.00
0.00
3.2.1.4
m3
477.95
0.00
0.00
0.00
358.46
119.49
0.00
0.00
3.2.2
3.2.2.1
m2
173.04
0.00
0.00
0.00
51.91
112.48
8.65
0.00
3.2.2.2
m2
903.33
0.00
0.00
0.00
271.00
587.16
45.17
0.00
3.2.2.3
m3
165.52
0.00
0.00
0.00
49.66
107.59
8.28
0.00
3.2.2.4
m3
513.63
0.00
0.00
0.00
154.09
333.86
25.68
0.00
3.3
3.3.1
SUPERESTRUCTURA
OBRAS DE CONCRETO ARMADO
3.3.1.1
30.00
0.00
0.00
0.00
0.00
0.00
9.00
16.50
3.3.1.2
m2
295.54
0.00
0.00
0.00
0.00
0.00
88.66
162.55
3.3.1.3
m3
17.13
0.00
0.00
0.00
0.00
0.00
5.14
9.42
3.3.1.4
m3
5.96
0.00
0.00
0.00
0.00
0.00
1.79
3.28
3.3.1.5
m3
10.73
0.00
0.00
0.00
0.00
0.00
3.22
5.90
3.3.1.6
m3
10.40
0.00
0.00
0.00
0.00
0.00
3.12
5.72
3.3.1.7
kg
6,438.06
0.00
0.00
0.00
0.00
0.00
1,931.42
3,540.93
3.3.1.8
kg
6,890.94
0.00
0.00
0.00
0.00
0.00
2,067.28
3,790.02
3.3.1.9
kg
567.94
0.00
0.00
0.00
0.00
0.00
170.38
312.37
3.3.2
ACCESORIOS
3.3.2.1
22.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.3.2.2
und
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.3.2.3
und
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.3.2.4
100.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.3.2.5
4.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.3.2.6
Baranda metalica de fierro galvanizado con tubo de 4" y 3" segn diseo
60.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.3.2.7
60.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VAL N 08
CANT.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,972.08
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
44.33
2.57
0.89
1.61
1.56
965.71
1,033.64
85.19
22.88
4.00
4.00
100.00
4.80
60.00
60.00
VALORIZACION DE OBRA N 01
DEL 04 DE julio. AL 4. D agosto DEL 2011
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO VALORIZADO
AVANCE ACTUAL
%
METRADO VALORIZADO
METRADO VALORIZADO
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
850.00
850.00
0.00
0.00
0.00%
1.00
850.00
100.00%
1.00
850.00
100.00%
0.00
0.00
0.00%
1.1.2
m2
132.00
64.05
8,454.60
0.00
0.00
0.00%
132.00
8,454.60
100.00%
132.00
8,454.60
100.00%
0.00
0.00
0.00%
1.2
TRABAJOS PRELIMINARES
1.2.1
1.2.2
HA
23.85
351.02
8,371.83
0.00
0.00
0.00%
17.89
6,278.87
75.00%
17.89
6,278.87
75.00%
5.96
2,092.96
25.00%
1.2.3
KM
15.90
938.35
14,919.77
0.00
0.00
0.00%
11.93
11,189.82
75.00%
11.93
11,189.82
75.00%
3.98
3,729.94
25.00%
1.2.4
GLB
1.00
3,138.93
3,138.93
0.00
0.00
0.00%
0.75
2,354.20
75.00%
0.75
2,354.20
75.00%
0.25
784.73
25.00%
m3
107,219.33
2.68
287,347.80
0.00
0.00
0.00%
25,732.64
68,963.47
24.00%
25,732.64
68,963.47
24.00%
81,486.69
218,384.33
76.00%
1.3
1.3.1
1.3.1.1
1.3.1.1.1
1.3.1.2
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
6.61
240,025.82
0.00
0.00
0.00%
8,715.01
57,606.20
24.00%
8,715.01
57,606.20
24.00%
27,597.52
182,419.63
76.00%
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
3.78
137,261.36
0.00
0.00
0.00%
8,715.01
32,942.73
24.00%
8,715.01
32,942.73
24.00%
27,597.52
104,318.64
76.00%
1.3.1.3
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
14.45
210,788.36
0.00
0.00
0.00%
3,500.98
50,589.21
24.00%
3,500.98
50,589.21
24.00%
11,086.45
160,199.16
76.00%
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
5.20
75,854.64
0.00
0.00
0.00%
3,500.98
18,205.11
24.00%
3,500.98
18,205.11
24.00%
11,086.45
57,649.52
76.00%
1.3.1.4
CONFORMACION DE TERRAPLEN
VALORIZACION DE OBRA N 02
DEL 4 de agosto AL 4 setiembre DEL 2011
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO VALORIZADO
AVANCE ACTUAL
%
METRADO VALORIZADO
METRADO VALORIZADO
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
850.00
850.00
1.00
850.00
100.00%
0.00
0.00
0.00%
1.00
850.00
100.00%
0.00
0.00
0.00%
1.1.2
m2
132.00
64.05
8,454.60
132.00
8,454.60
100.00%
0.00
0.00
0.00%
132.00
8,454.60
100.00%
0.00
0.00
0.00%
1.2
TRABAJOS PRELIMINARES
0.00
0.00
1.2.1
1.2.2
HA
23.85
351.02
8,371.83
17.89
6,278.87
75.00%
5.96
2,092.96
25.00%
23.85
8,371.83
100.00%
0.00
0.00
0.00%
1.2.3
KM
15.90
938.35
14,919.77
11.93
11,189.82
75.00%
3.98
3,729.94
25.00%
15.90
14,919.77
100.00%
0.00
0.00
0.00%
1.2.4
GLB
1.00
3,138.93
3,138.93
0.75
2,354.20
75.00%
0.25
784.73
25.00%
1.00
3,138.93
100.00%
0.00
0.00
0.00%
68,963.47
24.00%
51,465.28
137,926.95
48.00%
55,754.05
149,420.86
52.00%
1.3
1.3.1
1.3.1.1
0.00
0.00
0.00
0.00
MOVIMIENTO DE TIERRAS
0.00
0.00
0.00
1.3.1.1.1
1.3.1.2
m3
107,219.33
2.68
287,347.80
25,732.64
0.00
68,963.47
24.00%
0.00
25,732.64
0.00
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
6.61
240,025.82
8,715.01
57,606.20
24.00%
8,715.01
57,606.20
24.00%
17,430.01
115,212.40
48.00%
18,882.52
124,813.43
52.00%
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
3.78
137,261.36
8,715.01
32,942.73
24.00%
8,715.01
32,942.73
24.00%
17,430.01
65,885.45
48.00%
18,882.52
71,375.91
52.00%
1.3.1.3
0.00
0.00
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
14.45
210,788.36
3,500.98
50,589.21
24.00%
3,500.98
50,589.21
24.00%
7,001.97
101,178.41
48.00%
7,585.46
109,609.95
52.00%
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
5.20
75,854.64
3,500.98
18,205.11
24.00%
3,500.98
18,205.11
24.00%
7,001.97
36,410.23
48.00%
7,585.46
39,444.41
52.00%
1.3.1.4
CONFORMACION DE TERRAPLEN
0.00
0.00
VALORIZACION DE OBRA N 03
DEL 4 septiembre AL 04 DE octubre DEL 2011
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO VALORIZADO
AVANCE ACTUAL
%
METRADO VALORIZADO
METRADO VALORIZADO
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
850.00
850.00
1.00
850.00
100.00%
0.00
0.00
0.00%
1.00
850.00
100.00%
0.00
0.00
1.1.2
m2
132.00
64.05
8,454.60
132.00
8,454.60
100.00%
0.00
0.00
0.00%
132.00
8,454.60
100.00%
0.00
0.00
1.2
TRABAJOS PRELIMINARES
0.00
0.00
1.2.1
1.2.2
HA
23.85
351.02
8,371.83
23.85
8,371.83
100.00%
0.00
0.00
0.00%
23.85
8,371.83
100.00%
0.00
0.00
1.2.3
KM
15.90
938.35
14,919.77
15.90
14,919.77
100.00%
0.00
0.00
0.00%
15.90
14,919.77
100.00%
0.00
0.00
1.2.4
GLB
1.00
3,138.93
3,138.93
1.00
3,138.93
100.00%
0.00
0.00
0.00%
1.00
3,138.93
100.00%
0.00
0.00
68,963.47
24.00%
77,197.92
206,890.42
72.00%
30,021.41
80,457.39
1.3
1.3.1
1.3.1.1
0.00
0.00
0.00
0.00
MOVIMIENTO DE TIERRAS
0.00
0.00
0.00
1.3.1.1.1
1.3.1.2
m3
107,219.33
2.68
287,347.80
51,465.28
0.00
137,926.95
48.00%
0.00
25,732.64
0.00
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
6.61
240,025.82
17,430.01
115,212.40
48.00%
8,715.01
57,606.20
24.00%
26,145.02
172,818.59
72.00%
10,167.51
67,207.23
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
3.78
137,261.36
17,430.01
65,885.45
48.00%
8,715.01
32,942.73
24.00%
26,145.02
98,828.18
72.00%
10,167.51
38,433.18
1.3.1.3
0.00
0.00
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
14.45
210,788.36
7,001.97
101,178.41
48.00%
3,500.98
50,589.21
24.00%
10,502.95
151,767.62
72.00%
4,084.48
59,020.74
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
5.20
75,854.64
7,001.97
36,410.23
48.00%
3,500.98
18,205.11
24.00%
10,502.95
54,615.34
72.00%
4,084.48
21,239.30
1.3.1.4
CONFORMACION DE TERRAPLEN
0.00
0.00
ORIZACION DE OBRA N 03
0.00%
0.00%
0.00%
0.00%
0.00%
28.00%
28.00%
28.00%
28.00%
28.00%
VALORIZA
DEL 4 de octub
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
P.U.
AVANCE ANTERI
PARCIAL
METRADO
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
850.00
850.00
1.00
1.1.2
m2
132.00
64.05
8,454.60
132.00
1.2
TRABAJOS PRELIMINARES
0.00
1.2.1
1.2.2
HA
23.85
1.2.3
1.2.4
1.3
1.3.1
1.3.1.1
0.00
GLB
351.02
8,371.83
23.85
15.90
938.35
14,919.77
15.90
1.00
3,138.93
3,138.93
1.00
0.00
MOVIMIENTO DE TIERRAS
0.00
1.3.1.1.1
1.3.1.2
0.00
m3
107,219.33
2.68
287,347.80
77,197.92
0.00
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
6.61
240,025.82
26,145.02
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
3.78
137,261.36
26,145.02
1.3.1.3
0.00
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
14.45
210,788.36
10,502.95
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
5.20
75,854.64
10,502.95
m3
35,042.88
3.75
131,410.80
1,752.14
m2
61,140.00
0.95
58,083.00
0.00
58,233.60
3.52
204,982.27
0.00
1.3.1.4
1.3.1.4.1
1.3.2
CONFORMACION DE TERRAPLEN
Conformacion de terraplen
0.00
PAVIMENTOS
0.00
1.3.2.1
1.3.2.2
1.4
SEALIZACION
0.00
1.4.1
3.22
21.31
68.62
0.00
1.4.2
und
9.00
176.97
1,592.73
0.00
1.4.3
und
5.00
303.95
1,519.75
0.00
1.4.4
Hitos kilometricos
und
16.00
96.97
1,551.52
0.00
1.4.5
3.19
170.94
545.30
0.00
1.4.6
0.00
1.4.7
1.5
2
2.1
2.1.1
2.2
2.2.1
2.2.1.1
Impacto Ambiental
5.78
243.87
1,409.57
191.66
5.60
1,073.30
0.00
31,776.60
1.00
31,776.60
11,916.23
0.00
CONSTRUCCION DE CUNETAS
0.00
21,150.00
1.18
24,957.00
0.00
0.00
0.00
OBRAS PRELIMINARES
0.00
2.2.1.1.1
m2
185.88
0.71
131.97
0.00
2.2.1.1.2
m2
185.88
1.31
243.50
0.00
2.2.1.2.1
131.27
20.06
2,633.28
0.00
2.2.1.2.2
7.12
374.23
0.00
2.2.1.2.3
10.37
545.05
0.00
2.2.1.2.4
52.48
45.55
2,390.46
0.00
2.2.1.2.5
m3
222.21
10.66
2,368.76
0.00
2.2.1.3
2.2.1.3.1
m3
2.17
170.94
370.94
2.2.1.2
MOVIMIENTO DE TIERRAS
0.00
0.00
0.00
2.2.1.3.2
m3
14.49
143.26
2,075.84
0.00
2.2.1.3.3
m3
54.09
259.05
14,012.01
0.00
2.2.1.3.4
36.84
14,094.62
0.00
43.74
276.84
12,108.98
8.10
15.84
128.30
2.2.1.4
2.2.1.4.1
2.2.1.5
ALCANTARILLAS TMC
m
PINTURA EN ALCANTARILLAS
2.2.1.5.1
2.2.2
2.2.2.1
0.00
m2
0.00
0.00
0.00
0.00
OBRAS PRELIMINARES
0.00
2.2.2.1.1
m2
202.36
0.71
143.68
0.00
2.2.2.1.2
m2
202.36
1.31
265.09
0.00
2.2.2.2.1
194.41
20.06
3,899.86
0.00
2.2.2.2.2
7.12
475.83
0.00
2.2.2.2.3
117.93
45.55
5,371.71
0.00
2.2.2.2.4
m3
171.97
10.66
1,833.20
0.00
2.2.2.3
2.2.2.3.1
m3
3.76
170.94
642.73
0.00
2.2.2.3.2
m3
21.26
143.26
3,045.71
0.00
2.2.2.3.3
m3
41.79
259.05
10,825.70
0.00
2.2.2.3.4
36.84
7,572.83
0.00
2.2.2.2
2.2.2.4
2.2.2.4.1
2.2.2.5
2.2.2.5.1
2.3
2.3.1
MOVIMIENTO DE TIERRAS
0.00
0.00
ALCANTARILLAS TMC
Alcantarilla TMC D=36 C=14
0.00
m
37.26
417.42
15,553.07
m2
8.19
15.84
129.73
PINTURA EN ALCANTARILLAS
Pintura de parapetos en alcantarilla
0.00
0.00
BADENES
0.00
0.00
OBRAS PRELIMINARES
0.00
2.3.1.1
m2
287.15
0.71
203.88
0.00
2.3.1.2
m2
287.15
1.31
376.17
0.00
13.37
1,184.18
0.00
2.3.2
MOVIMIENTO DE TIERRAS
0.00
2.3.2.1
m3
88.57
2.3.2.2
287.15
2.91
835.61
0.00
2.3.2.3
m3
106.32
10.66
1,133.37
0.00
2.3.3
2.3.3.1
m3
66.95
162.22
10,860.63
0.00
2.3.3.2
114.68
22.68
2,600.94
0.00
2.3.3.3
27.78
126.29
3,508.34
0.00
1.00
4,635.72
4,635.72
2.4
2.4.1
3
3.1
0.00
VARIOS
0.00
0.00
TRABAJOS PRELIMINARES
0.00
3.1.1
645.00
3.1.2
645.00
3.1.3
1.00
3.1.4
900.00
3.19
3.2
3.2.1
0.00
m3
1.06
683.70
0.00
1.31
844.95
0.00
27,391.71
27,391.71
0.00
2,871.00
0.00
0.00
MOVIMIENTO DE TIERRAS
0.00
3.2.1.1
12.84
12,415.89
0.00
3.2.1.2
3.2.1.3
13.38
7,363.15
0.00
19,062.15
3.2.1.4
0.00
3.2.2
0.00
550.31
m3
477.95
10.66
5,094.95
m2
173.04
21.31
3,687.48
0.00
0.00
3.2.2.1
3.2.2.2
903.33
44.45
40,153.02
0.00
3.2.2.3
193.18
31,975.15
0.00
3.2.2.4
193.18
99,223.04
0.00
3.3
SUPERESTRUCTURA
0.00
3.3.1
0.00
3.3.1.1
30.00
1,144.21
34,326.30
0.00
3.3.1.2
3.3.1.3
3.3.1.4
3.3.1.5
3.3.1.6
3.3.1.7
12,282.64
0.00
17.13
327.35
5,607.51
0.00
5.96
327.35
1,951.01
0.00
10.73
294.55
3,160.52
0.00
10.40
302.96
3,150.78
0.00
6,438.06
5.91
38,048.93
0.00
3.3.1.8
6.07
41,828.01
0.00
3.3.1.9
567.94
5.91
3,356.53
0.00
22.88
626.00
14,322.88
0.00
4.00
360.54
1,442.16
0.00
3.3.2
m3
ACCESORIOS
0.00
3.3.2.1
3.3.2.2
und
3.3.2.3
und
3.3.2.4
3.3.2.5
3.3.2.6
3.3.2.7
4.00
360.54
1,442.16
0.00
100.00
17.83
1,783.00
0.00
4.80
17.83
85.58
0.00
361.37
21,682.20
0.00
143.51
8,610.60
0.00
60.00
2,040,474.17
2.00%
40,809.48
6.00%
122,428.45
UTILIDAD
8.00%
163,237.93
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
2,366,950.03
19.00%
0.00
0.00
449,720.51
2,816,670.54
VALORIZACION DE OBRA N 04
DEL 4 de octubre AL 4 de noviembre DEL 2011
AVANCE ANTERIOR
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO
METRADO
VALORIZADO
850.00
100.00%
0.00
0.00
0.00%
1.00
850.00
100.00%
8,454.60
100.00%
0.00
0.00
0.00%
132.00
8,454.60
100.00%
0.00
0.00
8,371.83
100.00%
0.00
0.00
0.00%
23.85
8,371.83
100.00%
14,919.77
100.00%
0.00
0.00
0.00%
15.90
14,919.77
100.00%
3,138.93
100.00%
0.00
0.00
0.00%
1.00
3,138.93
100.00%
68,963.47
24.00%
102,930.56
275,853.89
96.00%
0.00
0.00
0.00
206,890.42
72.00%
25,732.64
172,818.59
72.00%
8,715.01
57,606.20
24.00%
34,860.03
230,424.79
96.00%
98,828.18
72.00%
8,715.01
32,942.73
24.00%
34,860.03
131,770.91
96.00%
0.00
0.00
151,767.62
72.00%
3,500.98
50,589.21
24.00%
14,003.93
202,356.83
96.00%
54,615.34
72.00%
3,500.98
18,205.11
24.00%
14,003.93
72,820.45
96.00%
124,840.26
95.00%
35,042.88
131,410.80
100.00%
0.00
6,570.54
5.00%
33,290.74
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
11,916.23
37.50%
3,972.08
3,972.08
12.50%
15,888.30
15,888.30
50.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
683.70
100.00%
645.00
683.70
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00%
645.00
0.00
0.00%
645.00
844.95
100.00%
645.00
844.95
100.00%
0.00
0.00%
1.00
27,391.71
100.00%
1.00
27,391.71
100.00%
0.00
0.00%
900.00
2,871.00
100.00%
900.00
2,871.00
100.00%
9,311.92
75.00%
725.23
9,311.92
75.00%
0.00
0.00
0.00
0.00%
725.23
0.00
0.00%
412.73
5,522.36
75.00%
412.73
5,522.36
75.00%
0.00
0.00%
426.51
14,296.62
75.00%
426.51
14,296.62
75.00%
0.00
0.00%
358.46
3,821.21
75.00%
358.46
3,821.21
75.00%
0.00
0.00
0.00%
51.91
1,106.24
30.00%
51.91
1,106.24
30.00%
0.00
0.00%
271.00
12,045.91
30.00%
271.00
12,045.91
30.00%
0.00
0.00%
49.66
9,592.55
30.00%
49.66
9,592.55
30.00%
0.00
0.00%
154.09
29,766.91
30.00%
154.09
29,766.91
30.00%
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
VALORIZADO
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
4,288.77
11,493.91
4.00%
1,452.50
9,601.03
4.00%
1,452.50
5,490.45
4.00%
583.50
8,431.53
4.00%
583.50
3,034.19
4.00%
0.00
0.00
0.00%
61,140.00
58,083.00
100.00%
58,233.60
204,982.27
100.00%
3.22
68.62
100.00%
9.00
1,592.73
100.00%
5.00
1,519.75
100.00%
16.00
1,551.52
100.00%
3.19
545.30
100.00%
5.78
1,409.57
100.00%
191.66
1,073.30
100.00%
15,888.30
15,888.30
50.00%
21,150.00
24,957.00
100.00%
185.88
131.97
100.00%
185.88
243.50
100.00%
131.27
2,633.28
100.00%
52.56
374.23
100.00%
52.56
545.05
100.00%
52.48
2,390.46
100.00%
222.21
2,368.76
100.00%
2.17
370.94
100.00%
14.49
2,075.84
100.00%
54.09
14,012.01
100.00%
382.59
14,094.62
100.00%
43.74
12,108.98
100.00%
8.10
128.30
100.00%
202.36
143.68
100.00%
202.36
265.09
100.00%
194.41
3,899.86
100.00%
66.83
475.83
100.00%
117.93
5,371.71
100.00%
171.97
1,833.20
100.00%
3.76
642.73
100.00%
21.26
3,045.71
100.00%
41.79
10,825.70
100.00%
205.56
7,572.83
100.00%
37.26
15,553.07
100.00%
8.19
129.73
100.00%
287.15
203.88
100.00%
287.15
376.17
100.00%
88.57
1,184.18
100.00%
287.15
835.61
100.00%
106.32
1,133.37
100.00%
66.95
10,860.63
100.00%
114.68
2,600.94
100.00%
27.78
3,508.34
100.00%
1.00
4,635.72
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%
241.74
3,103.97
25.00%
137.58
1,840.79
25.00%
142.17
4,765.54
25.00%
119.49
1,273.74
25.00%
121.13
2,581.24
70.00%
632.33
28,107.11
70.00%
115.86
22,382.61
70.00%
359.54
69,456.13
70.00%
30.00
34,326.30
100.00%
295.54
12,282.64
100.00%
17.13
5,607.51
100.00%
5.96
1,951.01
100.00%
10.73
3,160.52
100.00%
10.40
3,150.78
100.00%
6,438.06
38,048.93
100.00%
6,890.94
41,828.01
100.00%
567.94
3,356.53
100.00%
22.88
14,322.88
100.00%
4.00
1,442.16
100.00%
4.00
1,442.16
100.00%
100.00
1,783.00
100.00%
4.80
85.58
100.00%
60.00
21,682.20
100.00%
60.00
8,610.60
100.00%
D
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
1.1.2
m2
132.00
HA
23.85
1.2
TRABAJOS PRELIMINARES
1.2.1
1.2.2
1.2.3
KM
15.90
1.2.4
GLB
1.00
1.3
1.3.1
1.3.1.1
1.3.1.1.1
1.3.1.2
m3
107,219.33
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
1.3.1.3
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
m3
35,042.88
1.3.1.4
1.3.1.4.1
1.3.2
CONFORMACION DE TERRAPLEN
Conformacion de terraplen
PAVIMENTOS
1.3.2.1
m2
61,140.00
1.3.2.2
m2
58,233.60
1.4
SEALIZACION
1.4.1
m3
3.22
1.4.2
und
9.00
1.4.3
und
5.00
1.4.4
Hitos kilometricos
und
16.00
1.4.5
m3
3.19
1.4.6
m3
5.78
1.4.7
kg
191.66
Impacto Ambiental
31,776.60
21,150.00
1.5
2
2.1
2.1.1
2.2
2.2.1
2.2.1.1
2.2.1.1.1
m2
185.88
2.2.1.1.2
m2
185.88
2.2.1.2
MOVIMIENTO DE TIERRAS
2.2.1.2.1
m3
131.27
2.2.1.2.2
m3
52.56
2.2.1.2.3
m3
52.56
2.2.1.2.4
m3
52.48
2.2.1.2.5
m3
222.21
2.2.1.3
2.2.1.3.1
m3
2.17
2.2.1.3.2
m3
14.49
2.2.1.3.3
m3
54.09
2.2.1.3.4
m2
382.59
43.74
PINTURA EN ALCANTARILLAS
2.2.1.4
2.2.1.4.1
2.2.1.5
ALCANTARILLAS TMC
2.2.1.5.1
2.2.2
2.2.2.1
m2
8.10
OBRAS PRELIMINARES
2.2.2.1.1
m2
202.36
2.2.2.1.2
m2
202.36
194.41
2.2.2.2
MOVIMIENTO DE TIERRAS
2.2.2.2.1
m3
2.2.2.2.2
m3
66.83
2.2.2.2.3
m3
117.93
2.2.2.2.4
m3
171.97
2.2.2.3
2.2.2.3.1
m3
3.76
2.2.2.3.2
m3
21.26
2.2.2.3.3
m3
41.79
2.2.2.3.4
m2
205.56
37.26
m2
8.19
2.2.2.4
2.2.2.4.1
2.2.2.5
2.2.2.5.1
2.3
2.3.1
ALCANTARILLAS TMC
Alcantarilla TMC D=36 C=14
PINTURA EN ALCANTARILLAS
Pintura de parapetos en alcantarilla
BADENES
OBRAS PRELIMINARES
2.3.1.1
m2
287.15
2.3.1.2
m2
287.15
2.3.2
MOVIMIENTO DE TIERRAS
2.3.2.1
m3
88.57
2.3.2.2
m2
287.15
2.3.2.3
m3
106.32
2.3.3
2.3.3.1
m3
66.95
2.3.3.2
m2
114.68
2.3.3.3
m3
27.78
GLB
1.00
2.4
2.4.1
3
3.1
VARIOS
Transporte materiales obras de artey drenaje
CONSTRUCCION DE PUENTES
TRABAJOS PRELIMINARES
3.1.1
m2
645.00
3.1.2
m2
645.00
3.1.3
GLB
3.1.4
m3
900.00
3.2
3.2.1
1.00
3.2.1.1
m3
966.97
3.2.1.2
m3
550.31
3.2.1.3
568.68
3.2.1.4
m3
477.95
3.2.2
3.2.2.1
m2
173.04
3.2.2.2
m2
903.33
3.2.2.3
m3
165.52
3.2.2.4
m3
513.63
3.3
3.3.1
SUPERESTRUCTURA
OBRAS DE CONCRETO ARMADO
3.3.1.1
30.00
3.3.1.2
m2
295.54
3.3.1.3
m3
17.13
3.3.1.4
m3
5.96
3.3.1.5
m3
10.73
3.3.1.6
m3
10.40
3.3.1.7
kg
6,438.06
3.3.1.8
kg
6,890.94
3.3.1.9
kg
567.94
3.3.2
ACCESORIOS
3.3.2.1
22.88
3.3.2.2
und
4.00
3.3.2.3
und
3.3.2.4
3.3.2.5
4.80
3.3.2.6
Baranda metalica de fierro galvanizado con tubo de 4" y 3" segn diseo
60.00
3.3.2.7
60.00
4.00
100.00
2.00%
6.00%
UTILIDAD
8.00%
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
0.00
VALORIZACION DE OBRA N 05
DEL 4 de niviembre AL 4 de diciembre DEL 2011
ESUPUESTO CONTRACTUAL
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO
850.00
850.00
1.00
850.00
100.00%
0.00
0.00
0.00%
64.05
8,454.60
132.00
8,454.60
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
351.02
8,371.83
23.85
8,371.83
100.00%
0.00
0.00
0.00%
938.35
14,919.77
15.90
14,919.77
100.00%
0.00
0.00
0.00%
3,138.93
3,138.93
1.00
3,138.93
100.00%
0.00
0.00
0.00%
11,493.91
4.00%
0.00
0.00
0.00
0.00
0.00
2.68
287,347.80
102,930.56
6.61
240,025.82
3.78
137,261.36
0.00
275,853.89
96.00%
4,288.77
34,860.03
230,424.79
96.00%
1,452.50
9,601.03
4.00%
34,860.03
131,770.91
96.00%
1,452.50
5,490.45
4.00%
0.00
0.00
0.00
0.00
14.45
210,788.36
14,003.93
202,356.83
96.00%
583.50
8,431.53
4.00%
5.20
75,854.64
14,003.93
72,820.45
96.00%
583.50
3,034.19
4.00%
0.00
0.00%
0.00
3.75
131,410.80
35,042.88
0.00
131,410.80
100.00%
0.00
0.00
0.00
0.95
58,083.00
0.00
0.00
0.00%
36,684.00
34,849.80
60.00%
3.52
204,982.27
0.00
0.00
0.00%
34,940.16
122,989.36
60.00%
21.31
68.62
0.00
0.00
0.00%
0.00
0.00
0.00%
176.97
1,592.73
0.00
0.00
0.00%
0.00
0.00
0.00%
303.95
1,519.75
0.00
0.00
0.00%
0.00
0.00
0.00%
96.97
1,551.52
0.00
0.00
0.00%
0.00
0.00
0.00%
170.94
545.30
0.00
0.00
0.00%
0.00
0.00
0.00%
243.87
1,409.57
0.00
0.00
0.00%
0.00
0.00
0.00%
5.60
1,073.30
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
31,776.60
15,888.30
15,888.30
50.00%
3,972.08
3,972.08
12.50%
24,957.00
100.00%
0.00
0.00
0.00
0.00
0.00
1.18
24,957.00
0.00
0.00
0.00
0.00%
21,150.00
0.00
0.00
0.00
0.00
0.00
0.00
0.71
131.97
0.00
0.00
0.00%
185.88
131.97
100.00%
1.31
243.50
0.00
0.00
0.00%
185.88
243.50
100.00%
20.06
2,633.28
0.00
0.00
0.00%
131.27
2,633.28
100.00%
7.12
374.23
0.00
0.00
0.00%
52.56
374.23
100.00%
10.37
545.05
0.00
0.00
0.00%
52.56
545.05
100.00%
0.00
0.00
45.55
2,390.46
0.00
0.00
0.00%
52.48
2,390.46
100.00%
10.66
2,368.76
0.00
0.00
0.00%
222.21
2,368.76
100.00%
170.94
370.94
0.00
0.00
0.00%
1.84
315.30
85.00%
143.26
2,075.84
0.00
0.00
0.00%
12.32
1,764.46
85.00%
259.05
14,012.01
0.00
0.00
0.00%
45.98
11,910.21
85.00%
36.84
14,094.62
0.00
0.00
0.00%
325.20
11,980.42
85.00%
12,108.98
100.00%
0.00
0.00%
0.00
0.00
0.00
276.84
12,108.98
0.00
0.00
0.00
0.00%
0.00
15.84
128.30
0.00
43.74
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.71
143.68
0.00
0.00
0.00%
202.36
143.68
100.00%
1.31
265.09
0.00
0.00
0.00%
202.36
265.09
100.00%
0.00
0.00
20.06
3,899.86
0.00
0.00
0.00%
194.41
3,899.86
100.00%
7.12
475.83
0.00
0.00
0.00%
66.83
475.83
100.00%
45.55
5,371.71
0.00
0.00
0.00%
117.93
5,371.71
100.00%
10.66
1,833.20
0.00
0.00
0.00%
171.97
1,833.20
100.00%
0.00
0.00
170.94
642.73
0.00
0.00
0.00%
2.26
385.64
60.00%
143.26
3,045.71
0.00
0.00
0.00%
12.76
1,827.42
60.00%
259.05
10,825.70
0.00
0.00
0.00%
25.07
6,495.42
60.00%
36.84
7,572.83
0.00
0.00
0.00%
123.34
4,543.70
60.00%
417.42
15,553.07
0.00
0.00%
37.26
15,553.07
100.00%
0.00
0.00%
0.00
0.00
0.00
0.00
15.84
129.73
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.71
203.88
0.00
0.00
0.00%
0.00
0.00
0.00%
1.31
376.17
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
13.37
1,184.18
0.00
0.00
0.00%
0.00
0.00
0.00%
2.91
835.61
0.00
0.00
0.00%
0.00
0.00
0.00%
10.66
1,133.37
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
162.22
10,860.63
0.00
0.00
0.00%
0.00
0.00
0.00%
22.68
2,600.94
0.00
0.00
0.00%
0.00
0.00
0.00%
126.29
3,508.34
0.00
0.00
0.00%
0.00
0.00
0.00%
4,635.72
100.00%
0.00
4,635.72
4,635.72
0.00
0.00
0.00
0.00%
0.00
1.00
0.00
0.00
0.00
1.06
683.70
645.00
683.70
100.00%
0.00
0.00
0.00%
1.31
844.95
645.00
844.95
100.00%
0.00
0.00
0.00%
27,391.71
27,391.71
1.00
27,391.71
100.00%
0.00
0.00
0.00%
3.19
2,871.00
900.00
2,871.00
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
12.84
12,415.89
725.23
9,311.92
75.00%
241.74
3,103.97
25.00%
13.38
7,363.15
412.73
5,522.36
75.00%
137.58
1,840.79
25.00%
33.52
19,062.15
426.51
14,296.62
75.00%
142.17
4,765.54
25.00%
10.66
5,094.95
358.46
3,821.21
75.00%
119.49
1,273.74
25.00%
21.31
3,687.48
51.91
1,106.24
30.00%
112.48
2,396.86
65.00%
44.45
40,153.02
271.00
12,045.91
30.00%
587.16
26,099.46
65.00%
193.18
31,975.15
49.66
9,592.55
30.00%
107.59
20,783.85
65.00%
193.18
99,223.04
154.09
29,766.91
30.00%
333.86
64,494.98
65.00%
0.00
0.00
0.00
0.00
0.00
0.00
1,144.21
34,326.30
0.00
0.00
0.00%
0.00
0.00
0.00%
41.56
12,282.64
0.00
0.00
0.00%
0.00
0.00
0.00%
327.35
5,607.51
0.00
0.00
0.00%
0.00
0.00
0.00%
327.35
1,951.01
0.00
0.00
0.00%
0.00
0.00
0.00%
294.55
3,160.52
0.00
0.00
0.00%
0.00
0.00
0.00%
302.96
3,150.78
0.00
0.00
0.00%
0.00
0.00
0.00%
5.91
38,048.93
0.00
0.00
0.00%
0.00
0.00
0.00%
6.07
41,828.01
0.00
0.00
0.00%
0.00
0.00
0.00%
5.91
3,356.53
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
626.00
14,322.88
0.00
0.00
0.00%
0.00
0.00
0.00%
360.54
1,442.16
0.00
0.00
0.00%
0.00
0.00
0.00%
360.54
1,442.16
0.00
0.00
0.00%
0.00
0.00
0.00%
17.83
1,783.00
0.00
0.00
0.00%
0.00
0.00
0.00%
17.83
85.58
0.00
0.00
0.00%
0.00
0.00
0.00%
361.37
21,682.20
0.00
0.00
0.00%
0.00
0.00
0.00%
143.51
8,610.60
0.00
0.00
0.00%
0.00
0.00
0.00%
2,040,474.17
40,809.48
122,428.45
163,237.93
2,366,950.03
0.00
449,720.51
2,816,670.54
VALORIZADO
METRADO
VALORIZADO
1.00
850.00
100.00%
0.00
0.00
0.00%
132.00
8,454.60
100.00%
0.00
0.00
0.00%
23.85
8,371.83
100.00%
0.00
0.00
0.00%
15.90
14,919.77
100.00%
0.00
0.00
0.00%
1.00
3,138.93
100.00%
0.00
0.00
0.00%
107,219.33
287,347.80
100.00%
0.00
0.00
0.00%
36,312.53
240,025.82
100.00%
0.00
0.00
0.00%
36,312.53
137,261.36
100.00%
0.00
0.00
0.00%
14,587.43
210,788.36
100.00%
0.00
0.00
0.00%
14,587.43
75,854.64
100.00%
0.00
0.00
0.00%
35,042.88
131,410.80
100.00%
0.00
0.00
0.00%
36,684.00
34,849.80
60.00%
24,456.00
23,233.20
40.00%
34,940.16
122,989.36
60.00%
23,293.44
81,992.91
40.00%
0.00
0.00
0.00%
3.22
68.62
100.00%
0.00
0.00
0.00%
9.00
1,592.73
100.00%
0.00
0.00
0.00%
5.00
1,519.75
100.00%
0.00
0.00
0.00%
16.00
1,551.52
100.00%
0.00
0.00
0.00%
3.19
545.30
100.00%
0.00
0.00
0.00%
5.78
1,409.57
100.00%
0.00
0.00
0.00%
191.66
1,073.30
100.00%
19,860.38
19,860.38
62.50%
11,916.23
11,916.23
37.50%
21,150.00
24,957.00
100.00%
0.00
0.00
0.00%
185.88
131.97
100.00%
0.00
0.00
0.00%
185.88
243.50
100.00%
0.00
0.00
0.00%
131.27
2,633.28
100.00%
0.00
0.00
0.00%
52.56
374.23
100.00%
0.00
0.00
0.00%
52.56
545.05
100.00%
0.00
0.00
0.00%
52.48
2,390.46
100.00%
0.00
0.00
0.00%
222.21
2,368.76
100.00%
0.00
0.00
0.00%
1.84
315.30
85.00%
0.33
55.64
15.00%
12.32
1,764.46
85.00%
2.17
311.38
15.00%
45.98
11,910.21
85.00%
8.11
2,101.80
15.00%
325.20
11,980.42
85.00%
57.39
2,114.19
15.00%
43.74
12,108.98
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.10
128.30
100.00%
202.36
143.68
100.00%
0.00
0.00
0.00%
202.36
265.09
100.00%
0.00
0.00
0.00%
194.41
3,899.86
100.00%
0.00
0.00
0.00%
66.83
475.83
100.00%
0.00
0.00
0.00%
117.93
5,371.71
100.00%
0.00
0.00
0.00%
171.97
1,833.20
100.00%
0.00
0.00
0.00%
2.26
385.64
60.00%
1.50
257.09
40.00%
12.76
1,827.42
60.00%
8.50
1,218.28
40.00%
25.07
6,495.42
60.00%
16.72
4,330.28
40.00%
123.34
4,543.70
60.00%
82.22
3,029.13
40.00%
37.26
15,553.07
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.19
129.73
100.00%
0.00
0.00
0.00%
287.15
203.88
100.00%
0.00
0.00
0.00%
287.15
376.17
100.00%
0.00
0.00
0.00%
88.57
1,184.18
100.00%
0.00
0.00
0.00%
287.15
835.61
100.00%
0.00
0.00
0.00%
106.32
1,133.37
100.00%
0.00
0.00
0.00%
66.95
10,860.63
100.00%
0.00
0.00
0.00%
114.68
2,600.94
100.00%
0.00
0.00
0.00%
27.78
3,508.34
100.00%
1.00
4,635.72
100.00%
0.00
0.00
0.00%
645.00
683.70
100.00%
0.00
0.00
0.00%
645.00
844.95
100.00%
0.00
0.00
0.00%
1.00
27,391.71
100.00%
0.00
0.00
0.00%
900.00
2,871.00
100.00%
0.00
0.00
0.00%
966.97
12,415.89
100.00%
0.00
0.00
0.00%
550.31
7,363.15
100.00%
0.00
0.00
0.00%
568.68
19,062.15
100.00%
0.00
0.00
0.00%
477.95
5,094.95
100.00%
0.00
0.00
0.00%
164.39
3,503.11
95.00%
8.65
184.37
5.00%
858.16
38,145.37
95.00%
45.17
2,007.65
5.00%
157.24
30,376.40
95.00%
8.28
1,598.76
5.00%
487.95
94,261.89
95.00%
25.68
4,961.15
5.00%
0.00
0.00
0.00%
30.00
34,326.30
100.00%
0.00
0.00
0.00%
295.54
12,282.64
100.00%
0.00
0.00
0.00%
17.13
5,607.51
100.00%
0.00
0.00
0.00%
5.96
1,951.01
100.00%
0.00
0.00
0.00%
10.73
3,160.52
100.00%
0.00
0.00
0.00%
10.40
3,150.78
100.00%
0.00
0.00
0.00%
6,438.06
38,048.93
100.00%
0.00
0.00
0.00%
6,890.94
41,828.01
100.00%
0.00
0.00
0.00%
567.94
3,356.53
100.00%
0.00
0.00
0.00%
22.88
14,322.88
100.00%
0.00
0.00
0.00%
4.00
1,442.16
100.00%
0.00
0.00
0.00%
4.00
1,442.16
100.00%
0.00
0.00
0.00%
100.00
1,783.00
100.00%
0.00
0.00
0.00%
4.80
85.58
100.00%
0.00
0.00
0.00%
60.00
21,682.20
100.00%
0.00
0.00
0.00%
60.00
8,610.60
100.00%
DE
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
P.U.
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
850.00
1.1.2
m2
132.00
64.05
351.02
1.2
TRABAJOS PRELIMINARES
1.2.1
1.2.2
HA
23.85
1.2.3
KM
15.90
938.35
1.2.4
GLB
1.00
3,138.93
m3
107,219.33
2.68
1.3
1.3.1
1.3.1.1
1.3.1.1.1
1.3.1.2
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
6.61
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
3.78
1.3.1.3
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
14.45
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
5.20
m3
35,042.88
3.75
1.3.1.4
1.3.1.4.1
1.3.2
CONFORMACION DE TERRAPLEN
Conformacion de terraplen
PAVIMENTOS
1.3.2.1
m2
61,140.00
0.95
1.3.2.2
m2
58,233.60
3.52
1.4
SEALIZACION
1.4.1
m3
3.22
21.31
1.4.2
und
9.00
176.97
1.4.3
und
5.00
303.95
1.4.4
Hitos kilometricos
und
16.00
96.97
1.4.5
m3
3.19
170.94
1.4.6
m3
5.78
243.87
1.4.7
kg
191.66
5.60
Impacto Ambiental
31,776.60
1.00
21,150.00
1.18
1.5
2
2.1
2.1.1
2.2
2.2.1
2.2.1.1
2.2.1.1.1
m2
185.88
0.71
2.2.1.1.2
m2
185.88
1.31
20.06
2.2.1.2
MOVIMIENTO DE TIERRAS
2.2.1.2.1
m3
131.27
2.2.1.2.2
m3
52.56
7.12
2.2.1.2.3
m3
52.56
10.37
2.2.1.2.4
m3
52.48
45.55
2.2.1.2.5
m3
222.21
10.66
2.2.1.3
2.2.1.3.1
m3
2.17
170.94
2.2.1.3.2
m3
14.49
143.26
2.2.1.3.3
m3
54.09
259.05
2.2.1.3.4
m2
382.59
36.84
43.74
276.84
PINTURA EN ALCANTARILLAS
0
m2
8.10
15.84
2.2.1.4
2.2.1.4.1
2.2.1.5
ALCANTARILLAS TMC
2.2.1.5.1
2.2.2
2.2.2.1
OBRAS PRELIMINARES
2.2.2.1.1
m2
202.36
0.71
2.2.2.1.2
m2
202.36
1.31
20.06
2.2.2.2
MOVIMIENTO DE TIERRAS
2.2.2.2.1
m3
194.41
2.2.2.2.2
m3
66.83
7.12
2.2.2.2.3
m3
117.93
45.55
2.2.2.2.4
m3
171.97
10.66
2.2.2.3
2.2.2.3.1
m3
3.76
170.94
2.2.2.3.2
m3
21.26
143.26
2.2.2.3.3
m3
41.79
259.05
2.2.2.3.4
m2
205.56
36.84
37.26
417.42
m2
8.19
15.84
2.2.2.4
2.2.2.4.1
2.2.2.5
2.2.2.5.1
2.3
2.3.1
ALCANTARILLAS TMC
Alcantarilla TMC D=36 C=14
PINTURA EN ALCANTARILLAS
Pintura de parapetos en alcantarilla
BADENES
OBRAS PRELIMINARES
2.3.1.1
m2
287.15
0.71
2.3.1.2
m2
287.15
1.31
2.3.2
MOVIMIENTO DE TIERRAS
2.3.2.1
m3
88.57
13.37
2.3.2.2
m2
287.15
2.91
2.3.2.3
m3
106.32
10.66
162.22
2.3.3
2.3.3.1
m3
66.95
2.3.3.2
m2
114.68
22.68
2.3.3.3
m3
27.78
126.29
GLB
1.00
4,635.72
1.06
2.4
2.4.1
3
3.1
VARIOS
Transporte materiales obras de artey drenaje
CONSTRUCCION DE PUENTES
TRABAJOS PRELIMINARES
3.1.1
m2
645.00
3.1.2
m2
645.00
1.31
3.1.3
GLB
1.00
27,391.71
3.1.4
m3
900.00
3.19
3.2
3.2.1
3.2.1.1
m3
966.97
12.84
3.2.1.2
m3
550.31
13.38
3.2.1.3
568.68
33.52
3.2.1.4
m3
477.95
10.66
3.2.2
3.2.2.1
m2
173.04
3.2.2.2
m2
903.33
44.45
3.2.2.3
m3
165.52
193.18
3.2.2.4
m3
513.63
193.18
1,144.21
3.3
3.3.1
SUPERESTRUCTURA
OBRAS DE CONCRETO ARMADO
3.3.1.1
30.00
3.3.1.2
m2
295.54
41.56
3.3.1.3
m3
17.13
327.35
3.3.1.4
m3
5.96
327.35
3.3.1.5
m3
10.73
294.55
3.3.1.6
m3
10.40
302.96
3.3.1.7
kg
6,438.06
5.91
3.3.1.8
kg
6,890.94
6.07
3.3.1.9
kg
567.94
5.91
3.3.2
ACCESORIOS
3.3.2.1
22.88
626.00
3.3.2.2
und
4.00
360.54
3.3.2.3
und
4.00
360.54
3.3.2.4
100.00
17.83
3.3.2.5
4.80
17.83
3.3.2.6
Baranda metalica de fierro galvanizado con tubo de 4" y 3" segn diseo
60.00
361.37
3.3.2.7
60.00
143.51
0.00
0.00
2.00%
6.00%
UTILIDAD
8.00%
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
VALORIZACION DE OBRA N 06
DEL 4 de diembre DE 2011 AL 04 DE enero DEL 2012
ONTRACTUAL
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO
METRADO
850.00
1.00
850.00
100.00%
0.00
0.00
0.00%
1.00
8,454.60
132.00
8,454.60
100.00%
0.00
0.00
0.00%
132.00
0.00
0.00
0.00
0.00
8,371.83
23.85
8,371.83
100.00%
0.00
0.00
0.00%
23.85
14,919.77
15.90
14,919.77
100.00%
0.00
0.00
0.00%
15.90
3,138.93
1.00
3,138.93
100.00%
0.00
0.00
0.00%
1.00
0.00
0.00%
107,219.33
0.00
0.00
0.00
0.00
0.00
287,347.80
107,219.33
0.00
287,347.80
100.00%
0.00
0.00
0.00
240,025.82
36,312.53
240,025.82
100.00%
0.00
0.00
0.00%
36,312.53
137,261.36
36,312.53
137,261.36
100.00%
0.00
0.00
0.00%
36,312.53
0.00
0.00
210,788.36
14,587.43
210,788.36
100.00%
0.00
0.00
0.00%
14,587.43
75,854.64
14,587.43
75,854.64
100.00%
0.00
0.00
0.00%
14,587.43
0.00
0.00%
35,042.88
0.00
131,410.80
35,042.88
0.00
131,410.80
100.00%
0.00
0.00
0.00
58,083.00
36,684.00
34,849.80
60.00%
24,456.00
23,233.20
40.00%
61,140.00
204,982.27
34,940.16
122,989.36
60.00%
23,293.44
81,992.91
40.00%
58,233.60
0.00
0.00
68.62
0.00
0.00
0.00%
3.22
68.62
100.00%
3.22
1,592.73
0.00
0.00
0.00%
9.00
1,592.73
100.00%
9.00
1,519.75
0.00
0.00
0.00%
5.00
1,519.75
100.00%
5.00
1,551.52
0.00
0.00
0.00%
16.00
1,551.52
100.00%
16.00
545.30
0.00
0.00
0.00%
3.19
545.30
100.00%
3.19
1,409.57
0.00
0.00
0.00%
5.78
1,409.57
100.00%
5.78
1,073.30
0.00
0.00
0.00%
191.66
1,073.30
100.00%
191.66
31,776.60
19,860.38
19,860.38
62.50%
3,972.08
3,972.08
12.50%
23,832.45
0.00
0.00%
21,150.00
0.00
0.00
0.00
24,957.00
21,150.00
0.00
24,957.00
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
131.97
185.88
131.97
100.00%
0.00
0.00
0.00%
185.88
243.50
185.88
243.50
100.00%
0.00
0.00
0.00%
185.88
0.00
0.00
2,633.28
131.27
2,633.28
100.00%
0.00
0.00
0.00%
131.27
374.23
52.56
374.23
100.00%
0.00
0.00
0.00%
52.56
545.05
52.56
545.05
100.00%
0.00
0.00
0.00%
52.56
2,390.46
52.48
2,390.46
100.00%
0.00
0.00
0.00%
52.48
2,368.76
222.21
2,368.76
100.00%
0.00
0.00
0.00%
222.21
0.00
0.00
370.94
1.84
315.30
85.00%
0.33
55.64
15.00%
2.17
2,075.84
12.32
1,764.46
85.00%
2.17
311.38
15.00%
14.49
14,012.01
45.98
11,910.21
85.00%
8.11
2,101.80
15.00%
54.09
14,094.62
325.20
11,980.42
85.00%
57.39
2,114.19
15.00%
382.59
0.00
0.00%
43.74
128.30
100.00%
8.10
0.00
12,108.98
43.74
0.00
12,108.98
100.00%
0.00
128.30
0.00
0.00
0.00
0.00
0.00%
8.10
0.00
0.00
0.00
0.00
143.68
202.36
143.68
100.00%
0.00
0.00
0.00%
202.36
265.09
202.36
265.09
100.00%
0.00
0.00
0.00%
202.36
194.41
0.00
0.00
3,899.86
194.41
3,899.86
100.00%
0.00
0.00
0.00%
475.83
66.83
475.83
100.00%
0.00
0.00
0.00%
66.83
5,371.71
117.93
5,371.71
100.00%
0.00
0.00
0.00%
117.93
1,833.20
171.97
1,833.20
100.00%
0.00
0.00
0.00%
171.97
0.00
0.00
642.73
2.26
385.64
60.00%
1.50
257.09
40.00%
3.76
3,045.71
12.76
1,827.42
60.00%
8.50
1,218.28
40.00%
21.26
10,825.70
25.07
6,495.42
60.00%
16.72
4,330.28
40.00%
41.79
7,572.83
123.34
4,543.70
60.00%
82.22
3,029.13
40.00%
205.56
15,553.07
37.26
15,553.07
100.00%
0.00
0.00%
37.26
129.73
100.00%
8.19
0.00
0.00
0.00
129.73
0.00
0.00
0.00
0.00
0.00%
8.19
0.00
0.00
0.00
0.00
203.88
0.00
0.00
0.00%
287.15
203.88
100.00%
287.15
376.17
0.00
0.00
0.00%
287.15
376.17
100.00%
287.15
0.00
0.00
1,184.18
0.00
0.00
0.00%
88.57
1,184.18
100.00%
88.57
835.61
0.00
0.00
0.00%
287.15
835.61
100.00%
287.15
1,133.37
0.00
0.00
0.00%
106.32
1,133.37
100.00%
106.32
0.00
0.00
10,860.63
0.00
0.00
0.00%
30.13
4,887.28
45.00%
30.13
2,600.94
0.00
0.00
0.00%
51.61
1,170.42
45.00%
51.61
3,508.34
0.00
0.00
0.00%
12.50
1,578.75
45.00%
12.50
0.00
0.00%
1.00
0.00
4,635.72
1.00
0.00
4,635.72
100.00%
0.00
0.00
0.00
0.00
0.00
683.70
645.00
683.70
100.00%
0.00
0.00
0.00%
645.00
844.95
645.00
844.95
100.00%
0.00
0.00
0.00%
645.00
27,391.71
1.00
27,391.71
100.00%
0.00
0.00
0.00%
1.00
2,871.00
900.00
2,871.00
100.00%
0.00
0.00
0.00%
900.00
0.00
0.00
0.00
0.00
12,415.89
966.97
12,415.89
100.00%
0.00
0.00
0.00%
966.97
7,363.15
550.31
7,363.15
100.00%
0.00
0.00
0.00%
550.31
19,062.15
568.68
19,062.15
100.00%
0.00
0.00
0.00%
568.68
5,094.95
477.95
5,094.95
100.00%
0.00
0.00
0.00%
477.95
3,687.48
164.39
3,503.11
95.00%
8.65
184.37
5.00%
173.04
40,153.02
858.16
38,145.37
95.00%
45.17
2,007.65
5.00%
903.33
31,975.15
157.24
30,376.40
95.00%
8.28
1,598.76
5.00%
165.52
99,223.04
487.95
94,261.89
95.00%
25.68
4,961.15
5.00%
513.63
0.00
0.00
0.00
0.00
0.00
0.00
34,326.30
0.00
0.00
0.00%
9.00
10,297.89
30.00%
9.00
12,282.64
0.00
0.00
0.00%
88.66
3,684.79
30.00%
88.66
5,607.51
0.00
0.00
0.00%
5.14
1,682.25
30.00%
5.14
1,951.01
0.00
0.00
0.00%
1.79
585.30
30.00%
1.79
3,160.52
0.00
0.00
0.00%
3.22
948.16
30.00%
3.22
3,150.78
0.00
0.00
0.00%
3.12
945.24
30.00%
3.12
38,048.93
0.00
0.00
0.00%
1,931.42
11,414.68
30.00%
1,931.42
41,828.01
0.00
0.00
0.00%
2,067.28
12,548.40
30.00%
2,067.28
3,356.53
0.00
0.00
0.00%
170.38
1,006.96
30.00%
170.38
0.00
0.00
14,322.88
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
1,442.16
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
1,442.16
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
1,783.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
85.58
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
21,682.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
8,610.60
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
2,040,474.17
40,809.48
122,428.45
163,237.93
2,366,950.03
449,720.51
2,816,670.54
METRADO
VALORIZADO
850.00
100.00%
0.00
0.00
0.00%
8,454.60
100.00%
0.00
0.00
0.00%
8,371.83
100.00%
0.00
0.00
0.00%
14,919.77
100.00%
0.00
0.00
0.00%
3,138.93
100.00%
0.00
0.00
0.00%
287,347.80
100.00%
0.00
0.00
0.00%
240,025.82
100.00%
0.00
0.00
0.00%
137,261.36
100.00%
0.00
0.00
0.00%
210,788.36
100.00%
0.00
0.00
0.00%
75,854.64
100.00%
0.00
0.00
0.00%
131,410.80
100.00%
0.00
0.00
0.00%
58,083.00
100.00%
0.00
0.00
0.00%
204,982.27
100.00%
0.00
0.00
0.00%
68.62
100.00%
0.00
0.00
0.00%
1,592.73
100.00%
0.00
0.00
0.00%
1,519.75
100.00%
0.00
0.00
0.00%
1,551.52
100.00%
0.00
0.00
0.00%
545.30
100.00%
0.00
0.00
0.00%
1,409.57
100.00%
0.00
0.00
0.00%
1,073.30
100.00%
0.00
0.00
0.00%
23,832.45
75.00%
7,944.15
7,944.15
25.00%
24,957.00
100.00%
0.00
0.00
0.00%
131.97
100.00%
0.00
0.00
0.00%
243.50
100.00%
0.00
0.00
0.00%
2,633.28
100.00%
0.00
0.00
0.00%
374.23
100.00%
0.00
0.00
0.00%
545.05
100.00%
0.00
0.00
0.00%
2,390.46
100.00%
0.00
0.00
0.00%
2,368.76
100.00%
0.00
0.00
0.00%
370.94
100.00%
0.00
0.00
0.00%
2,075.84
100.00%
0.00
0.00
0.00%
14,012.01
100.00%
0.00
0.00
0.00%
14,094.62
100.00%
0.00
0.00
0.00%
12,108.98
100.00%
0.00
0.00
0.00%
128.30
100.00%
0.00
0.00
0.00%
143.68
100.00%
0.00
0.00
0.00%
265.09
100.00%
0.00
0.00
0.00%
3,899.86
100.00%
0.00
0.00
0.00%
475.83
100.00%
0.00
0.00
0.00%
5,371.71
100.00%
0.00
0.00
0.00%
1,833.20
100.00%
0.00
0.00
0.00%
642.73
100.00%
0.00
0.00
0.00%
3,045.71
100.00%
0.00
0.00
0.00%
10,825.70
100.00%
0.00
0.00
0.00%
7,572.83
100.00%
0.00
0.00
0.00%
15,553.07
100.00%
0.00
0.00
0.00%
129.73
100.00%
0.00
0.00
0.00%
203.88
100.00%
0.00
0.00
0.00%
376.17
100.00%
0.00
0.00
0.00%
1,184.18
100.00%
0.00
0.00
0.00%
835.61
100.00%
0.00
0.00
0.00%
1,133.37
100.00%
0.00
0.00
0.00%
4,887.28
45.00%
36.82
5,973.35
55.00%
1,170.42
45.00%
63.07
1,430.52
55.00%
1,578.75
45.00%
15.28
1,929.58
55.00%
4,635.72
100.00%
0.00
0.00
0.00%
683.70
100.00%
0.00
0.00
0.00%
844.95
100.00%
0.00
0.00
0.00%
27,391.71
100.00%
0.00
0.00
0.00%
2,871.00
100.00%
0.00
0.00
0.00%
12,415.89
100.00%
0.00
0.00
0.00%
7,363.15
100.00%
0.00
0.00
0.00%
19,062.15
100.00%
0.00
0.00
0.00%
5,094.95
100.00%
0.00
0.00
0.00%
3,687.48
100.00%
0.00
0.00
0.00%
40,153.02
100.00%
0.00
0.00
0.00%
31,975.15
100.00%
0.00
0.00
0.00%
99,223.04
100.00%
0.00
0.00
0.00%
10,297.89
30.00%
21.00
24,028.41
70.00%
3,684.79
30.00%
206.88
8,597.85
70.00%
1,682.25
30.00%
11.99
3,925.25
70.00%
585.30
30.00%
4.17
1,365.70
70.00%
948.16
30.00%
7.51
2,212.37
70.00%
945.24
30.00%
7.28
2,205.55
70.00%
11,414.68
30.00%
4,506.64
26,634.25
70.00%
12,548.40
30.00%
4,823.66
29,279.60
70.00%
1,006.96
30.00%
397.56
2,349.57
70.00%
0.00
0.00%
22.88
14,322.88
100.00%
0.00
0.00%
4.00
1,442.16
100.00%
0.00
0.00%
4.00
1,442.16
100.00%
0.00
0.00%
100.00
1,783.00
100.00%
0.00
0.00%
4.80
85.58
100.00%
0.00
0.00%
60.00
21,682.20
100.00%
0.00
0.00%
60.00
8,610.60
100.00%
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
1.1.2
m2
132.00
1.2
TRABAJOS PRELIMINARES
1.2.1
1.2.2
HA
23.85
1.2.3
KM
15.90
1.2.4
GLB
1.00
1.3
1.3.1
1.3.1.1
1.3.1.1.1
1.3.1.2
m3
107,219.33
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
1.3.1.3
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
m3
35,042.88
1.3.1.4
1.3.1.4.1
1.3.2
CONFORMACION DE TERRAPLEN
Conformacion de terraplen
PAVIMENTOS
1.3.2.1
m2
61,140.00
1.3.2.2
m2
58,233.60
1.4
SEALIZACION
1.4.1
m3
3.22
1.4.2
und
9.00
1.4.3
und
5.00
1.4.4
Hitos kilometricos
und
16.00
1.4.5
m3
3.19
1.4.6
m3
5.78
1.4.7
kg
191.66
Impacto Ambiental
31,776.60
21,150.00
1.5
2
2.1
2.1.1
2.2
2.2.1
2.2.1.1
2.2.1.1.1
m2
185.88
2.2.1.1.2
m2
185.88
2.2.1.2
MOVIMIENTO DE TIERRAS
2.2.1.2.1
m3
131.27
2.2.1.2.2
m3
52.56
2.2.1.2.3
m3
52.56
2.2.1.2.4
m3
52.48
2.2.1.2.5
m3
222.21
2.2.1.3
2.2.1.3.1
m3
2.17
2.2.1.3.2
m3
14.49
2.2.1.3.3
m3
54.09
2.2.1.3.4
m2
382.59
43.74
PINTURA EN ALCANTARILLAS
2.2.1.4
2.2.1.4.1
2.2.1.5
ALCANTARILLAS TMC
2.2.1.5.1
2.2.2
2.2.2.1
m2
8.10
OBRAS PRELIMINARES
2.2.2.1.1
m2
202.36
2.2.2.1.2
m2
202.36
194.41
2.2.2.2
MOVIMIENTO DE TIERRAS
2.2.2.2.1
m3
2.2.2.2.2
m3
66.83
2.2.2.2.3
m3
117.93
2.2.2.2.4
m3
171.97
2.2.2.3
2.2.2.3.1
m3
3.76
2.2.2.3.2
m3
21.26
2.2.2.3.3
m3
41.79
2.2.2.3.4
m2
205.56
37.26
m2
8.19
2.2.2.4
2.2.2.4.1
2.2.2.5
2.2.2.5.1
2.3
2.3.1
ALCANTARILLAS TMC
Alcantarilla TMC D=36 C=14
PINTURA EN ALCANTARILLAS
Pintura de parapetos en alcantarilla
BADENES
OBRAS PRELIMINARES
2.3.1.1
m2
287.15
2.3.1.2
m2
287.15
2.3.2
MOVIMIENTO DE TIERRAS
2.3.2.1
m3
88.57
2.3.2.2
m2
287.15
2.3.2.3
m3
106.32
2.3.3
2.3.3.1
m3
66.95
2.3.3.2
m2
114.68
2.3.3.3
m3
27.78
GLB
1.00
2.4
2.4.1
3
3.1
VARIOS
Transporte materiales obras de artey drenaje
CONSTRUCCION DE PUENTES
TRABAJOS PRELIMINARES
3.1.1
m2
645.00
3.1.2
m2
645.00
3.1.3
3.1.4
3.2
3.2.1
GLB
1.00
m3
900.00
3.2.1.1
m3
966.97
3.2.1.2
m3
550.31
3.2.1.3
m3
568.68
3.2.1.4
m3
477.95
3.2.2
3.2.2.1
m2
173.04
3.2.2.2
m2
903.33
3.2.2.3
m3
165.52
3.2.2.4
m3
513.63
3.3
3.3.1
SUPERESTRUCTURA
OBRAS DE CONCRETO ARMADO
3.3.1.1
30.00
3.3.1.2
m2
295.54
3.3.1.3
m3
17.13
3.3.1.4
m3
5.96
3.3.1.5
m3
10.73
3.3.1.6
m3
10.40
3.3.1.7
kg
6,438.06
3.3.1.8
kg
6,890.94
3.3.1.9
kg
567.94
3.3.2
ACCESORIOS
3.3.2.1
22.88
3.3.2.2
und
4.00
3.3.2.3
und
3.3.2.4
3.3.2.5
4.80
3.3.2.6
Baranda metalica de fierro galvanizado con tubo de 4" y 3" segn diseo
60.00
3.3.2.7
60.00
4.00
100.00
2.00%
6.00%
UTILIDAD
8.00%
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
0.00
VALORIZACION DE OBRA N 07
DEL 04 de enero AL 04 de febrero DEL 2012
ESUPUESTO CONTRACTUAL
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO
850.00
850.00
1.00
850.00
100.00%
0.00
0.00
0.00%
64.05
8,454.60
132.00
8,454.60
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
351.02
8,371.83
23.85
8,371.83
100.00%
0.00
0.00
0.00%
938.35
14,919.77
15.90
14,919.77
100.00%
0.00
0.00
0.00%
3,138.93
3,138.93
1.00
3,138.93
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
2.68
287,347.80
107,219.33
0.00
287,347.80
100.00%
0.00
0.00
0.00
6.61
240,025.82
36,312.53
240,025.82
100.00%
0.00
0.00
0.00%
3.78
137,261.36
36,312.53
137,261.36
100.00%
0.00
0.00
0.00%
0.00
0.00
14.45
210,788.36
14,587.43
210,788.36
100.00%
0.00
0.00
0.00%
5.20
75,854.64
14,587.43
75,854.64
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
3.75
131,410.80
35,042.88
0.00
131,410.80
100.00%
0.00
0.00
0.00
0.95
58,083.00
61,140.00
58,083.00
100.00%
0.00
0.00
0.00%
3.52
204,982.27
58,233.60
204,982.27
100.00%
0.00
0.00
0.00%
0.00
0.00
21.31
68.62
3.22
68.62
100.00%
0.00
0.00
0.00%
176.97
1,592.73
9.00
1,592.73
100.00%
0.00
0.00
0.00%
303.95
1,519.75
5.00
1,519.75
100.00%
0.00
0.00
0.00%
96.97
1,551.52
16.00
1,551.52
100.00%
0.00
0.00
0.00%
170.94
545.30
3.19
545.30
100.00%
0.00
0.00
0.00%
243.87
1,409.57
5.78
1,409.57
100.00%
0.00
0.00
0.00%
5.60
1,073.30
191.66
1,073.30
100.00%
0.00
0.00
0.00%
1.00
31,776.60
23,832.45
23,832.45
75.00%
3,972.08
3,972.08
12.50%
0.00
0.00%
0.00
0.00
0.00
1.18
24,957.00
21,150.00
0.00
24,957.00
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.71
131.97
185.88
131.97
100.00%
0.00
0.00
0.00%
1.31
243.50
185.88
243.50
100.00%
0.00
0.00
0.00%
0.00
0.00
20.06
2,633.28
131.27
2,633.28
100.00%
0.00
0.00
0.00%
7.12
374.23
52.56
374.23
100.00%
0.00
0.00
0.00%
10.37
545.05
52.56
545.05
100.00%
0.00
0.00
0.00%
45.55
2,390.46
52.48
2,390.46
100.00%
0.00
0.00
0.00%
10.66
2,368.76
222.21
2,368.76
100.00%
0.00
0.00
0.00%
170.94
370.94
2.17
370.94
100.00%
0.00
0.00
0.00%
143.26
2,075.84
14.49
2,075.84
100.00%
0.00
0.00
0.00%
259.05
14,012.01
54.09
14,012.01
100.00%
0.00
0.00
0.00%
36.84
14,094.62
382.59
14,094.62
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
276.84
12,108.98
43.74
0.00
12,108.98
100.00%
0.00
15.84
128.30
8.10
0.00
0.00
128.30
100.00%
0.00
0.00
0.00
0.00
0.00
0.71
143.68
202.36
143.68
100.00%
0.00
0.00
0.00%
1.31
265.09
202.36
265.09
100.00%
0.00
0.00
0.00%
0.00
0.00
20.06
3,899.86
194.41
3,899.86
100.00%
0.00
0.00
0.00%
7.12
475.83
66.83
475.83
100.00%
0.00
0.00
0.00%
45.55
5,371.71
117.93
5,371.71
100.00%
0.00
0.00
0.00%
10.66
1,833.20
171.97
1,833.20
100.00%
0.00
0.00
0.00%
0.00
0.00
170.94
642.73
3.76
642.73
100.00%
0.00
0.00
0.00%
143.26
3,045.71
21.26
3,045.71
100.00%
0.00
0.00
0.00%
259.05
10,825.70
41.79
10,825.70
100.00%
0.00
0.00
0.00%
36.84
7,572.83
205.56
7,572.83
100.00%
0.00
0.00
0.00%
417.42
15,553.07
37.26
15,553.07
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
15.84
129.73
8.19
0.00
0.00
129.73
100.00%
0.00
0.00
0.00
0.00
0.00
0.71
203.88
287.15
203.88
100.00%
0.00
0.00
0.00%
1.31
376.17
287.15
376.17
100.00%
0.00
0.00
0.00%
0.00
0.00
13.37
1,184.18
88.57
1,184.18
100.00%
0.00
0.00
0.00%
2.91
835.61
287.15
835.61
100.00%
0.00
0.00
0.00%
10.66
1,133.37
106.32
1,133.37
100.00%
0.00
0.00
0.00%
0.00
0.00
162.22
10,860.63
30.13
4,887.28
45.00%
36.82
5,973.35
55.00%
22.68
2,600.94
51.61
1,170.42
45.00%
63.07
1,430.52
55.00%
126.29
3,508.34
12.50
1,578.75
45.00%
15.28
1,929.58
55.00%
0.00
0.00%
0.00
4,635.72
4,635.72
1.00
0.00
4,635.72
100.00%
0.00
0.00
0.00
0.00
0.00
1.06
683.70
645.00
683.70
100.00%
0.00
0.00
0.00%
1.31
844.95
645.00
844.95
100.00%
0.00
0.00
0.00%
27,391.71
27,391.71
1.00
27,391.71
100.00%
0.00
0.00
0.00%
3.19
2,871.00
900.00
2,871.00
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
12.84
12,415.89
966.97
12,415.89
100.00%
0.00
0.00
0.00%
13.38
7,363.15
550.31
7,363.15
100.00%
0.00
0.00
0.00%
33.52
19,062.15
568.68
19,062.15
100.00%
0.00
0.00
0.00%
10.66
5,094.95
477.95
5,094.95
100.00%
0.00
0.00
0.00%
21.31
3,687.48
173.04
3,687.48
100.00%
0.00
0.00
0.00%
44.45
40,153.02
903.33
40,153.02
100.00%
0.00
0.00
0.00%
193.18
31,975.15
165.52
31,975.15
100.00%
0.00
0.00
0.00%
193.18
99,223.04
513.63
99,223.04
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
1,144.21
34,326.30
9.00
10,297.89
30.00%
16.50
18,879.47
55.00%
41.56
12,282.64
88.66
3,684.79
30.00%
162.55
6,755.45
55.00%
327.35
5,607.51
5.14
1,682.25
30.00%
9.42
3,084.13
55.00%
327.35
1,951.01
1.79
585.30
30.00%
3.28
1,073.05
55.00%
294.55
3,160.52
3.22
948.16
30.00%
5.90
1,738.29
55.00%
302.96
3,150.78
3.12
945.24
30.00%
5.72
1,732.93
55.00%
5.91
38,048.93
1,931.42
11,414.68
30.00%
3,540.93
20,926.91
55.00%
6.07
41,828.01
2,067.28
12,548.40
30.00%
3,790.02
23,005.40
55.00%
5.91
3,356.53
170.38
1,006.96
30.00%
312.37
1,846.09
55.00%
0.00
0.00
626.00
14,322.88
0.00
0.00
0.00%
0.00
0.00
0.00%
360.54
1,442.16
0.00
0.00
0.00%
0.00
0.00
0.00%
360.54
1,442.16
0.00
0.00
0.00%
0.00
0.00
0.00%
17.83
1,783.00
0.00
0.00
0.00%
0.00
0.00
0.00%
17.83
85.58
0.00
0.00
0.00%
0.00
0.00
0.00%
361.37
21,682.20
0.00
0.00
0.00%
0.00
0.00
0.00%
143.51
8,610.60
0.00
0.00
0.00%
0.00
0.00
0.00%
2,040,474.17
40,809.48
122,428.45
163,237.93
2,366,950.03
0.00
449,720.51
2,816,670.54
VALORIZADO
METRADO
VALORIZADO
1.00
850.00
100.00%
0.00
0.00
0.00%
132.00
8,454.60
100.00%
0.00
0.00
0.00%
23.85
8,371.83
100.00%
0.00
0.00
0.00%
15.90
14,919.77
100.00%
0.00
0.00
0.00%
1.00
3,138.93
100.00%
0.00
0.00
0.00%
107,219.33
287,347.80
100.00%
0.00
0.00
0.00%
36,312.53
240,025.82
100.00%
0.00
0.00
0.00%
36,312.53
137,261.36
100.00%
0.00
0.00
0.00%
14,587.43
210,788.36
100.00%
0.00
0.00
0.00%
14,587.43
75,854.64
100.00%
0.00
0.00
0.00%
35,042.88
131,410.80
100.00%
0.00
0.00
0.00%
61,140.00
58,083.00
100.00%
0.00
0.00
0.00%
58,233.60
204,982.27
100.00%
0.00
0.00
0.00%
3.22
68.62
100.00%
0.00
0.00
0.00%
9.00
1,592.73
100.00%
0.00
0.00
0.00%
5.00
1,519.75
100.00%
0.00
0.00
0.00%
16.00
1,551.52
100.00%
0.00
0.00
0.00%
3.19
545.30
100.00%
0.00
0.00
0.00%
5.78
1,409.57
100.00%
0.00
0.00
0.00%
191.66
1,073.30
100.00%
0.00
0.00
0.00%
27,804.53
27,804.53
87.50%
3,972.08
3,972.08
12.50%
21,150.00
24,957.00
100.00%
0.00
0.00
0.00%
185.88
131.97
100.00%
0.00
0.00
0.00%
185.88
243.50
100.00%
0.00
0.00
0.00%
131.27
2,633.28
100.00%
0.00
0.00
0.00%
52.56
374.23
100.00%
0.00
0.00
0.00%
52.56
545.05
100.00%
0.00
0.00
0.00%
52.48
2,390.46
100.00%
0.00
0.00
0.00%
222.21
2,368.76
100.00%
0.00
0.00
0.00%
2.17
370.94
100.00%
0.00
0.00
0.00%
14.49
2,075.84
100.00%
0.00
0.00
0.00%
54.09
14,012.01
100.00%
0.00
0.00
0.00%
382.59
14,094.62
100.00%
0.00
0.00
0.00%
43.74
12,108.98
100.00%
0.00
0.00
0.00%
8.10
128.30
100.00%
0.00
0.00
0.00%
202.36
143.68
100.00%
0.00
0.00
0.00%
202.36
265.09
100.00%
0.00
0.00
0.00%
194.41
3,899.86
100.00%
0.00
0.00
0.00%
66.83
475.83
100.00%
0.00
0.00
0.00%
117.93
5,371.71
100.00%
0.00
0.00
0.00%
171.97
1,833.20
100.00%
0.00
0.00
0.00%
3.76
642.73
100.00%
0.00
0.00
0.00%
21.26
3,045.71
100.00%
0.00
0.00
0.00%
41.79
10,825.70
100.00%
0.00
0.00
0.00%
205.56
7,572.83
100.00%
0.00
0.00
0.00%
37.26
15,553.07
100.00%
0.00
0.00
0.00%
8.19
129.73
100.00%
0.00
0.00
0.00%
287.15
203.88
100.00%
0.00
0.00
0.00%
287.15
376.17
100.00%
0.00
0.00
0.00%
88.57
1,184.18
100.00%
0.00
0.00
0.00%
287.15
835.61
100.00%
0.00
0.00
0.00%
106.32
1,133.37
100.00%
0.00
0.00
0.00%
66.95
10,860.63
100.00%
0.00
0.00
0.00%
114.68
2,600.94
100.00%
0.00
0.00
0.00%
27.78
3,508.34
100.00%
0.00
0.00
0.00%
1.00
4,635.72
100.00%
0.00
0.00
0.00%
645.00
683.70
100.00%
0.00
0.00
0.00%
645.00
844.95
100.00%
0.00
0.00
0.00%
1.00
27,391.71
100.00%
0.00
0.00
0.00%
900.00
2,871.00
100.00%
0.00
0.00
0.00%
966.97
12,415.89
100.00%
0.00
0.00
0.00%
550.31
7,363.15
100.00%
0.00
0.00
0.00%
568.68
19,062.15
100.00%
0.00
0.00
0.00%
477.95
5,094.95
100.00%
0.00
0.00
0.00%
173.04
3,687.48
100.00%
0.00
0.00
0.00%
903.33
40,153.02
100.00%
0.00
0.00
0.00%
165.52
31,975.15
100.00%
0.00
0.00
0.00%
513.63
99,223.04
100.00%
0.00
0.00
0.00%
25.50
29,177.36
85.00%
4.50
5,148.95
15.00%
251.21
10,440.25
85.00%
44.33
1,842.40
15.00%
14.56
4,766.38
85.00%
2.57
841.13
15.00%
5.07
1,658.36
85.00%
0.89
292.65
15.00%
9.12
2,686.44
85.00%
1.61
474.08
15.00%
8.84
2,678.17
85.00%
1.56
472.62
15.00%
5,472.35
32,341.59
85.00%
965.71
5,707.34
15.00%
5,857.30
35,553.80
85.00%
1,033.64
6,274.20
15.00%
482.75
2,853.05
85.00%
85.19
503.48
15.00%
0.00
0.00
0.00%
22.88
14,322.88
100.00%
0.00
0.00
0.00%
4.00
1,442.16
100.00%
0.00
0.00
0.00%
4.00
1,442.16
100.00%
0.00
0.00
0.00%
100.00
1,783.00
100.00%
0.00
0.00
0.00%
4.80
85.58
100.00%
0.00
0.00
0.00%
60.00
21,682.20
100.00%
0.00
0.00
0.00%
60.00
8,610.60
100.00%
OBRA
SUPERVISOR
RESIDENTE
ITEM
1
1.1
DESCRIPCION
PRESUPUESTO CONTRACTUAL
UND.
CANT.
CONSTRUCCION DE CARRETERA
OBRAS PROVISIONALES
1.1.1
und
1.00
1.1.2
m2
132.00
1.2
TRABAJOS PRELIMINARES
1.2.1
1.2.2
HA
23.85
1.2.3
KM
15.90
1.2.4
GLB
1.00
1.3
1.3.1
1.3.1.1
1.3.1.1.1
1.3.1.2
m3
107,219.33
1.3.1.2.1
Perforacion y disparo
m3
36,312.53
1.3.1.2.2
Excavacion,desquinche y peinado
m3
36,312.53
1.3.1.3
1.3.1.3.1
Perforacion y disparo
m3
14,587.43
1.3.1.3.2
Excavacion,desquinche y peinado
m3
14,587.43
m3
35,042.88
1.3.1.4
1.3.1.4.1
1.3.2
CONFORMACION DE TERRAPLEN
Conformacion de terraplen
PAVIMENTOS
1.3.2.1
m2
61,140.00
1.3.2.2
m2
58,233.60
1.4
SEALIZACION
1.4.1
m3
3.22
1.4.2
und
9.00
1.4.3
und
5.00
1.4.4
Hitos kilometricos
und
16.00
1.4.5
m3
3.19
1.4.6
m3
5.78
1.4.7
kg
191.66
Impacto Ambiental
31,776.60
21,150.00
1.5
2
2.1
2.1.1
2.2
2.2.1
2.2.1.1
2.2.1.1.1
m2
185.88
2.2.1.1.2
m2
185.88
2.2.1.2
MOVIMIENTO DE TIERRAS
2.2.1.2.1
m3
131.27
2.2.1.2.2
m3
52.56
2.2.1.2.3
m3
52.56
2.2.1.2.4
m3
52.48
2.2.1.2.5
m3
222.21
2.2.1.3
2.2.1.3.1
m3
2.17
2.2.1.3.2
m3
14.49
2.2.1.3.3
m3
54.09
2.2.1.3.4
m2
382.59
43.74
PINTURA EN ALCANTARILLAS
2.2.1.4
2.2.1.4.1
2.2.1.5
ALCANTARILLAS TMC
2.2.1.5.1
2.2.2
2.2.2.1
m2
8.10
OBRAS PRELIMINARES
2.2.2.1.1
m2
202.36
2.2.2.1.2
m2
202.36
194.41
2.2.2.2
MOVIMIENTO DE TIERRAS
2.2.2.2.1
m3
2.2.2.2.2
m3
66.83
2.2.2.2.3
m3
117.93
2.2.2.2.4
m3
171.97
2.2.2.3
2.2.2.3.1
m3
3.76
2.2.2.3.2
m3
21.26
2.2.2.3.3
m3
41.79
2.2.2.3.4
m2
205.56
37.26
m2
8.19
2.2.2.4
2.2.2.4.1
2.2.2.5
2.2.2.5.1
2.3
2.3.1
ALCANTARILLAS TMC
Alcantarilla TMC D=36 C=14
PINTURA EN ALCANTARILLAS
Pintura de parapetos en alcantarilla
BADENES
OBRAS PRELIMINARES
2.3.1.1
m2
287.15
2.3.1.2
m2
287.15
2.3.2
MOVIMIENTO DE TIERRAS
2.3.2.1
m3
88.57
2.3.2.2
m2
287.15
2.3.2.3
m3
106.32
2.3.3
2.3.3.1
m3
66.95
2.3.3.2
m2
114.68
2.3.3.3
m3
27.78
GLB
1.00
2.4
2.4.1
3
3.1
VARIOS
Transporte materiales obras de artey drenaje
CONSTRUCCION DE PUENTES
TRABAJOS PRELIMINARES
3.1.1
m2
645.00
3.1.2
m2
645.00
3.1.3
GLB
3.1.4
m3
900.00
3.2
3.2.1
1.00
3.2.1.1
m3
966.97
3.2.1.2
m3
550.31
3.2.1.3
568.68
3.2.1.4
m3
477.95
3.2.2
3.2.2.1
m2
173.04
3.2.2.2
m2
903.33
3.2.2.3
m3
165.52
3.2.2.4
m3
513.63
3.3
3.3.1
SUPERESTRUCTURA
OBRAS DE CONCRETO ARMADO
3.3.1.1
30.00
3.3.1.2
m2
295.54
3.3.1.3
m3
17.13
3.3.1.4
m3
5.96
3.3.1.5
m3
10.73
3.3.1.6
m3
10.40
3.3.1.7
kg
6,438.06
3.3.1.8
kg
6,890.94
3.3.1.9
kg
567.94
3.3.2
ACCESORIOS
3.3.2.1
22.88
3.3.2.2
und
4.00
3.3.2.3
und
3.3.2.4
3.3.2.5
4.80
3.3.2.6
Baranda metalica de fierro galvanizado con tubo de 4" y 3" segn diseo
60.00
3.3.2.7
60.00
4.00
100.00
2.00%
6.00%
UTILIDAD
8.00%
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
0.00
VALORIZACION DE OBRA N 08
DEL 04 de febrero AL 04 de marzo 2012
ESUPUESTO CONTRACTUAL
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO
850.00
850.00
1.00
850.00
100.00%
0.00
0.00
0.00%
64.05
8,454.60
132.00
8,454.60
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
351.02
8,371.83
23.85
8,371.83
100.00%
0.00
0.00
0.00%
938.35
14,919.77
15.90
14,919.77
100.00%
0.00
0.00
0.00%
3,138.93
3,138.93
1.00
3,138.93
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
2.68
287,347.80
107,219.33
0.00
287,347.80
100.00%
0.00
0.00
0.00
6.61
240,025.82
36,312.53
240,025.82
100.00%
0.00
0.00
0.00%
3.78
137,261.36
36,312.53
137,261.36
100.00%
0.00
0.00
0.00%
0.00
0.00
14.45
210,788.36
14,587.43
210,788.36
100.00%
0.00
0.00
0.00%
5.20
75,854.64
14,587.43
75,854.64
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
3.75
131,410.80
35,042.88
0.00
131,410.80
100.00%
0.00
0.00
0.00
0.95
58,083.00
61,140.00
58,083.00
100.00%
0.00
0.00
0.00%
3.52
204,982.27
58,233.60
204,982.27
100.00%
0.00
0.00
0.00%
0.00
0.00
21.31
68.62
3.22
68.62
100.00%
0.00
0.00
0.00%
176.97
1,592.73
9.00
1,592.73
100.00%
0.00
0.00
0.00%
303.95
1,519.75
5.00
1,519.75
100.00%
0.00
0.00
0.00%
96.97
1,551.52
16.00
1,551.52
100.00%
0.00
0.00
0.00%
170.94
545.30
3.19
545.30
100.00%
0.00
0.00
0.00%
243.87
1,409.57
5.78
1,409.57
100.00%
0.00
0.00
0.00%
5.60
1,073.30
191.66
1,073.30
100.00%
0.00
0.00
0.00%
1.00
31,776.60
27,804.53
27,804.53
87.50%
3,972.08
3,972.08
12.50%
0.00
0.00%
0.00
0.00
0.00
1.18
24,957.00
21,150.00
0.00
24,957.00
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.71
131.97
185.88
131.97
100.00%
0.00
0.00
0.00%
1.31
243.50
185.88
243.50
100.00%
0.00
0.00
0.00%
0.00
0.00
20.06
2,633.28
131.27
2,633.28
100.00%
0.00
0.00
0.00%
7.12
374.23
52.56
374.23
100.00%
0.00
0.00
0.00%
10.37
545.05
52.56
545.05
100.00%
0.00
0.00
0.00%
45.55
2,390.46
52.48
2,390.46
100.00%
0.00
0.00
0.00%
10.66
2,368.76
222.21
2,368.76
100.00%
0.00
0.00
0.00%
170.94
370.94
2.17
370.94
100.00%
0.00
0.00
0.00%
143.26
2,075.84
14.49
2,075.84
100.00%
0.00
0.00
0.00%
259.05
14,012.01
54.09
14,012.01
100.00%
0.00
0.00
0.00%
36.84
14,094.62
382.59
14,094.62
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
276.84
12,108.98
43.74
0.00
12,108.98
100.00%
0.00
15.84
128.30
8.10
0.00
0.00
128.30
100.00%
0.00
0.00
0.00
0.00
0.00
0.71
143.68
202.36
143.68
100.00%
0.00
0.00
0.00%
1.31
265.09
202.36
265.09
100.00%
0.00
0.00
0.00%
0.00
0.00
20.06
3,899.86
194.41
3,899.86
100.00%
0.00
0.00
0.00%
7.12
475.83
66.83
475.83
100.00%
0.00
0.00
0.00%
45.55
5,371.71
117.93
5,371.71
100.00%
0.00
0.00
0.00%
10.66
1,833.20
171.97
1,833.20
100.00%
0.00
0.00
0.00%
0.00
0.00
170.94
642.73
3.76
642.73
100.00%
0.00
0.00
0.00%
143.26
3,045.71
21.26
3,045.71
100.00%
0.00
0.00
0.00%
259.05
10,825.70
41.79
10,825.70
100.00%
0.00
0.00
0.00%
36.84
7,572.83
205.56
7,572.83
100.00%
0.00
0.00
0.00%
417.42
15,553.07
37.26
15,553.07
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
15.84
129.73
8.19
0.00
0.00
129.73
100.00%
0.00
0.00
0.00
0.00
0.00
0.71
203.88
287.15
203.88
100.00%
0.00
0.00
0.00%
1.31
376.17
287.15
376.17
100.00%
0.00
0.00
0.00%
0.00
0.00
13.37
1,184.18
88.57
1,184.18
100.00%
0.00
0.00
0.00%
2.91
835.61
287.15
835.61
100.00%
0.00
0.00
0.00%
10.66
1,133.37
106.32
1,133.37
100.00%
0.00
0.00
0.00%
0.00
0.00
162.22
10,860.63
66.95
10,860.63
100.00%
0.00
0.00
0.00%
22.68
2,600.94
114.68
2,600.94
100.00%
0.00
0.00
0.00%
126.29
3,508.34
27.78
3,508.34
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
4,635.72
4,635.72
1.00
0.00
4,635.72
100.00%
0.00
0.00
0.00
0.00
0.00
1.06
683.70
645.00
683.70
100.00%
0.00
0.00
0.00%
1.31
844.95
645.00
844.95
100.00%
0.00
0.00
0.00%
27,391.71
27,391.71
1.00
27,391.71
100.00%
0.00
0.00
0.00%
3.19
2,871.00
900.00
2,871.00
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
12.84
12,415.89
966.97
12,415.89
100.00%
0.00
0.00
0.00%
13.38
7,363.15
550.31
7,363.15
100.00%
0.00
0.00
0.00%
33.52
19,062.15
568.68
19,062.15
100.00%
0.00
0.00
0.00%
10.66
5,094.95
477.95
5,094.95
100.00%
0.00
0.00
0.00%
21.31
3,687.48
173.04
3,687.48
100.00%
0.00
0.00
0.00%
44.45
40,153.02
903.33
40,153.02
100.00%
0.00
0.00
0.00%
193.18
31,975.15
165.52
31,975.15
100.00%
0.00
0.00
0.00%
193.18
99,223.04
513.63
99,223.04
100.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
1,144.21
34,326.30
25.50
29,177.36
85.00%
4.50
5,148.95
15.00%
41.56
12,282.64
251.21
10,440.25
85.00%
44.33
1,842.40
15.00%
327.35
5,607.51
14.56
4,766.38
85.00%
2.57
841.13
15.00%
327.35
1,951.01
5.07
1,658.36
85.00%
0.89
292.65
15.00%
294.55
3,160.52
9.12
2,686.44
85.00%
1.61
474.08
15.00%
302.96
3,150.78
8.84
2,678.17
85.00%
1.56
472.62
15.00%
5.91
38,048.93
5,472.35
32,341.59
85.00%
965.71
5,707.34
15.00%
6.07
41,828.01
5,857.30
35,553.80
85.00%
1,033.64
6,274.20
15.00%
5.91
3,356.53
482.75
2,853.05
85.00%
85.19
503.48
15.00%
0.00
0.00
626.00
14,322.88
0.00
0.00
0.00%
22.88
14,322.88
100.00%
360.54
1,442.16
0.00
0.00
0.00%
4.00
1,442.16
100.00%
360.54
1,442.16
0.00
0.00
0.00%
4.00
1,442.16
100.00%
17.83
1,783.00
0.00
0.00
0.00%
100.00
1,783.00
100.00%
17.83
85.58
0.00
0.00
0.00%
4.80
85.58
100.00%
361.37
21,682.20
0.00
0.00
0.00%
60.00
21,682.20
100.00%
143.51
8,610.60
0.00
0.00
0.00%
60.00
8,610.60
100.00%
2,040,474.17
40,809.48
122,428.45
163,237.93
2,366,950.03
0.00
449,720.51
2,816,670.54
VALORIZADO
VALORIZADO
1.00
850.00
100.00%
0.00
0.00
0.00%
132.00
8,454.60
100.00%
0.00
0.00
0.00%
23.85
8,371.83
100.00%
0.00
0.00
0.00%
15.90
14,919.77
100.00%
0.00
0.00
0.00%
1.00
3,138.93
100.00%
0.00
0.00
0.00%
107,219.33
287,347.80
100.00%
0.00
0.00
0.00%
36,312.53
240,025.82
100.00%
0.00
0.00
0.00%
36,312.53
137,261.36
100.00%
0.00
0.00
0.00%
14,587.43
210,788.36
100.00%
0.00
0.00
0.00%
14,587.43
75,854.64
100.00%
0.00
0.00
0.00%
35,042.88
131,410.80
100.00%
0.00
0.00
0.00%
61,140.00
58,083.00
100.00%
0.00
0.00
0.00%
58,233.60
204,982.27
100.00%
0.00
0.00
0.00%
3.22
68.62
100.00%
0.00
0.00
0.00%
9.00
1,592.73
100.00%
0.00
0.00
0.00%
5.00
1,519.75
100.00%
0.00
0.00
0.00%
16.00
1,551.52
100.00%
0.00
0.00
0.00%
3.19
545.30
100.00%
0.00
0.00
0.00%
5.78
1,409.57
100.00%
0.00
0.00
0.00%
191.66
1,073.30
100.00%
0.00
0.00
0.00%
31,776.60
31,776.60
100.00%
0.00
0.00
0.00%
21,150.00
24,957.00
100.00%
0.00
0.00
0.00%
185.88
131.97
100.00%
0.00
0.00
0.00%
185.88
243.50
100.00%
0.00
0.00
0.00%
131.27
2,633.28
100.00%
0.00
0.00
0.00%
52.56
374.23
100.00%
0.00
0.00
0.00%
52.56
545.05
100.00%
0.00
0.00
0.00%
52.48
2,390.46
100.00%
0.00
0.00
0.00%
222.21
2,368.76
100.00%
0.00
0.00
0.00%
2.17
370.94
100.00%
0.00
0.00
0.00%
14.49
2,075.84
100.00%
0.00
0.00
0.00%
54.09
14,012.01
100.00%
0.00
0.00
0.00%
382.59
14,094.62
100.00%
0.00
0.00
0.00%
43.74
12,108.98
100.00%
0.00
0.00
0.00%
8.10
128.30
100.00%
0.00
0.00
0.00%
202.36
143.68
100.00%
0.00
0.00
0.00%
202.36
265.09
100.00%
0.00
0.00
0.00%
194.41
3,899.86
100.00%
0.00
0.00
0.00%
66.83
475.83
100.00%
0.00
0.00
0.00%
117.93
5,371.71
100.00%
0.00
0.00
0.00%
171.97
1,833.20
100.00%
0.00
0.00
0.00%
3.76
642.73
100.00%
0.00
0.00
0.00%
21.26
3,045.71
100.00%
0.00
0.00
0.00%
41.79
10,825.70
100.00%
0.00
0.00
0.00%
205.56
7,572.83
100.00%
0.00
0.00
0.00%
37.26
15,553.07
100.00%
0.00
0.00
0.00%
8.19
129.73
100.00%
0.00
0.00
0.00%
287.15
203.88
100.00%
0.00
0.00
0.00%
287.15
376.17
100.00%
0.00
0.00
0.00%
88.57
1,184.18
100.00%
0.00
0.00
0.00%
287.15
835.61
100.00%
0.00
0.00
0.00%
106.32
1,133.37
100.00%
0.00
0.00
0.00%
66.95
10,860.63
100.00%
0.00
0.00
0.00%
114.68
2,600.94
100.00%
0.00
0.00
0.00%
27.78
3,508.34
100.00%
0.00
0.00
0.00%
1.00
4,635.72
100.00%
0.00
0.00
0.00%
645.00
683.70
100.00%
0.00
0.00
0.00%
645.00
844.95
100.00%
0.00
0.00
0.00%
1.00
27,391.71
100.00%
0.00
0.00
0.00%
900.00
2,871.00
100.00%
0.00
0.00
0.00%
966.97
12,415.89
100.00%
0.00
0.00
0.00%
550.31
7,363.15
100.00%
0.00
0.00
0.00%
568.68
19,062.15
100.00%
0.00
0.00
0.00%
477.95
5,094.95
100.00%
0.00
0.00
0.00%
173.04
3,687.48
100.00%
0.00
0.00
0.00%
903.33
40,153.02
100.00%
0.00
0.00
0.00%
165.52
31,975.15
100.00%
0.00
0.00
0.00%
513.63
99,223.04
100.00%
0.00
0.00
0.00%
30.00
34,326.30
100.00%
0.00
0.00
0.00%
295.54
12,282.64
100.00%
0.00
0.00
0.00%
17.13
5,607.51
100.00%
0.00
0.00
0.00%
5.96
1,951.01
100.00%
0.00
0.00
0.00%
10.73
3,160.52
100.00%
0.00
0.00
0.00%
10.40
3,150.78
100.00%
0.00
0.00
0.00%
6,438.06
38,048.93
100.00%
0.00
0.00
0.00%
6,890.94
41,828.01
100.00%
0.00
0.00
0.00%
567.94
3,356.53
100.00%
0.00
0.00
0.00%
22.88
14,322.88
100.00%
0.00
0.00
0.00%
4.00
1,442.16
100.00%
0.00
0.00
0.00%
4.00
1,442.16
100.00%
0.00
0.00
0.00%
100.00
1,783.00
100.00%
0.00
0.00
0.00%
4.80
85.58
100.00%
0.00
0.00
0.00%
60.00
21,682.20
100.00%
0.00
0.00
0.00%
60.00
8,610.60
100.00%
0.00
0.00
0.00%
RESUMEN DE VALORIZACIONES
(En Nuevos Soles)
Obra
Curso
Supervisor
Residente
MONTOS
Contractual
TOTAL
N de
Valorizac.
1
2
3
Parcial
NETO
2,387,008.93
2,387,008.93
Valorizac.
Bruta
50,589.21
50,589.21
50,589.21
151,767.63
IGV
429,661.61
429,661.61
BRUTO
2,816,670.54
2,816,670.54
Adelanto en Efectivo
Adelanto
Amortizac.
0.00
0.00
0.00
0.00
0.00
0.00
1,527,327.64
Adelanto en Materiales
Adelanto
Amortizac.
0.00
0.00
0.00
0.00
0.00
0.00
Reajuste
0.00
0.00
0.00
0.00
IGV
9,106.06
9,106.06
9,106.06
27,318.18
Valorizacin
Neta
59,695.27
59,695.27
59,695.27
179,085.81
Avance Fisico %
Actual
Acumulado
0.00%
0.00%
2.12%
2.12%
2.12%
4.24%
2.12%
6.36%
:
:
:
:
S/. 200,000.00
VALORIZACION ACUMULADA (CON IGV)
S/. 180,000.00
S/. 179,085.81
S/. 160,000.00
S/. 140,000.00
S/. 120,000.00
S/. 119,390.54
Column N
S/. 100,000.00
S/. 80,000.00
S/. 60,000.00
S/. 59,695.27
S/. 40,000.00
S/. 20,000.00
S/. 0.00
mes0
mes1
PLAZO DE EJECUCION
mes2
mes3