Valorizacion 01

2.4.
VALORIZACION DE OBRA N01

MEJORAMIENTO DEL SISTEMA DE RIEGO HUARANGALLO, MOLLEPATA, MASHCASH I ETAPA, DISTRITO DE PACLLON - BOLOGNESI - ANCASH
24 AL 30 DE SETIEMBRE 2014
ENTIDAD:
EJECUTA:
Descripcin
Und.
Metrado
MUNICIPALIDAD DISTRITAL D
GOYA SRL
Precio (S/.)
TRABAJOS PROVISIONALES
Parcial (S/.)
ING. FIDEL APARICIO ROQUE
PRESUPUESTO BASE
FACTOR DE RELACION
ING. RODRIGO A. JAVIER CABANA

AVANCE ACTUAL
Metrado
Parcial (S/.)
AVANCE ACUMULADO
%
Metrado
Parcial (S/.)
S/. 1,137,857.15
1.00
SALDO
Metrado
Parcial (S/.)
4,138.50
CARTEL DE OBRA 3.6 x 2.40
1.00
508.50
508.50
1.00
508.50
100.000%
1.00
508.50
100.000%
0.00
0.00
0.000%
CAMPAMENTO PROVISIONAL DE OBRA
m2
20.00
181.50
3,630.00
10.00
1,815.00
50.000%
10.00
1,815.00
50.000%
10.00
1,815.00
50.000%
IMPLEMENTACION Y ADMINISTRACION DEL PLAN DE SEGURIDAD
mes
3.00
1,500.00
4,500.00
1.00
1,500.00
33.300%
1.00
1,500.00
33.300%
2.00
3,000.00
66.700%
EQUIPOS DE PROTECCION INDIVIDUAL
und
60.00
181.00
10,860.00
20.00
3,620.00
33.300%
20.00
3,620.00
33.300%
40.00
7,240.00
66.700%
EQUIPOS DE PROTECCION COLECTIVA
GLB
1.00
2,762.90
2,762.90
0.25
690.73
25.000%
0.25
690.73
25.000%
0.75
2,072.17
75.000%
SEALIZACION TEMPORAL DE SEGURIDAD
GLB
1.00
2,081.60
2,081.60
0.20
416.32
20.000%
0.20
416.32
20.000%
0.80
1,665.28
80.000%
SEGURIDAD Y SALUD
20,204.50
TRABAJOS PRELIMINARES
15,596.00
MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA Y EQUIPOS
GLB
1.00
8,000.00
8,000.00
0.20
1,600.00
20.000%
0.20
1,600.00
20.000%
0.80
6,400.00
80.000%
LIMPIEZA Y DEFORESTACION
m2
3,600.00
1.02
3,672.00
1,200.00
1,224.00
33.300%
1,200.00
1,224.00
33.300%
2,400.00
2,448.00
66.700%
TRAZO Y REPLANTEO
m2
1,800.00
2.18
3,924.00
450.00
981.00
25.000%
450.00
981.00
25.000%
1,350.00
2,943.00
75.000%
CAPTACION TIPO BARRAJE
101,092.67
33,860.08
LIMPIEZA Y DESBROCE DE TERRENO
m2
135.63
1.02
138.34
45.00
45.90
33.200%
45.00
45.90
33.200%
90.63
92.44
66.800%
TRAZO Y REPLANTEO DE NIVELES
m2
135.63
3.08
417.74
36.00
110.88
26.500%
36.00
110.88
26.500%
99.63
306.86
73.500%
ENCAUSAMIENTO DEL CURSO DE AGUA
m3
200.00
97.22
19,444.00
60.00
5,833.20
30.000%
60.00
5,833.20
30.000%
140.00
13,610.80
70.000%
ENRROCADO DE PROTECCION
m3
150.00
92.40
13,860.00
50.00
4,620.00
33.300%
50.00
4,620.00
33.300%
100.00
9,240.00
66.700%
MOVIMIENTO DE TIERRAS
25,404.70
EXCAVACION EN CONGLOMERADO
m3
350.00
40.97
14,339.50
120.00
4,916.40
34.300%
120.00
4,916.40
34.300%
230.00
9,423.10
65.700%
EXCAVACION EN ROCA FIJA
m3
45.00
101.52
4,568.40
15.00
1,522.80
33.300%
15.00
1,522.80
33.300%
30.00
3,045.60
66.700%
PERFILADO EN ROCA FIJA
m2
60.00
48.83
2,929.80
20.00
976.60
33.300%
20.00
976.60
33.300%
40.00
1,953.20
66.700%
PERFILADO Y COMPACTADO DE FONDO
m2
150.00
5.37
805.50
50.00
268.50
33.300%
50.00
268.50
33.300%
100.00
537.00
66.700%
RELLENO Y COMPACTADO CON MATERIAL PROPIO
m3
45.00
42.40
1,908.00
15.00
636.00
33.300%
15.00
636.00
33.300%
30.00
1,272.00
66.700%
ELIMINACION DE MATERIAL EXEDENTE D>30 M.
m3
75.00
11.38
853.50
25.00
284.50
33.300%
25.00
284.50
33.300%
50.00
569.00
66.700%
CONCRETO SIMPLE
35,378.45
CONCRETO F'c=175 KG/CM2+30%PM
m3
76.22
352.24
26,847.73
18.00
6,340.32
23.600%
18.00
6,340.32
23.600%
58.22
20,507.41
76.400%
CONCRETO F'c=175 KG/CM2
m3
3.22
456.61
1,470.28
0.90
410.95
28.000%
0.90
410.95
28.000%
2.32
1,059.33
72.000%
ENCOFRADO Y DESENCOFRADO
m2
196.56
35.92
7,060.44
50.00
1,796.00
25.400%
50.00
1,796.00
25.400%
146.56
5,264.44
74.600%
CONCRETO ARMADO
5,822.66
m2
2.24
35.92
80.46
0.80
28.74
35.700%
0.80
28.74
35.700%
1.44
51.72
64.300%
ACERO Fy=4200 KG/CM2 GRADO 60
kg
12.54
5.39
67.59
4.00
21.56
31.900%
4.00
21.56
31.900%
8.54
46.03
68.100%
m3
12.30
461.35
5,674.61
3.40
1,568.59
27.600%
3.40
1,568.59
27.600%
8.90
4,106.02
72.400%
CARPINTERIA METALICA
626.78
COMPUERTA METALICA TIPO IZAJE CON VOLANTE 0.80x0.80 M.
und
1.00
356.60
356.60
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
356.60
100.000%
REJILLA EN VENTANA CAPTACION
und
1.00
270.18
270.18
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
270.18
100.000%
DESARENADOR
13,908.31
86.24
2.4. VALORIZACION DE OBRA N01

ENTIDAD:
EJECUTA:
Descripcin
Und.
Metrado
GOYA SRL
Precio (S/.)
m2
28.00
3.08
m3
9.66
40.97
m3
1.38
101.52
EXCAVACION EN ROCA SUELTA
m3
2.76
m2
11.50
Parcial (S/.)
PRESUPUESTO BASE
FACTOR DE RELACION

AVANCE ACTUAL
Metrado
Parcial (S/.)
AVANCE ACUMULADO
%
Metrado
Parcial (S/.)
S/. 1,137,857.15
1.00
SALDO
Metrado
Parcial (S/.)
10.00
30.80
35.700%
10.00
30.80
35.700%
18.00
55.44
64.300%
395.77
3.00
122.91
31.100%
3.00
122.91
31.100%
6.66
272.86
68.900%
140.10
0.40
40.61
29.000%
0.40
40.61
29.000%
0.98
99.49
71.000%
62.38
172.17
0.70
43.67
25.400%
0.70
43.67
25.400%
2.06
128.50
74.600%
5.37
61.76
4.00
21.48
34.800%
4.00
21.48
34.800%
7.50
40.28
65.200%
86.24
769.80
CONCRETO SIMPLE
843.90
SOLADO 1:10, E=2"
m2
11.50
29.18
335.57
3.00
87.54
26.100%
3.00
87.54
26.100%
8.50
248.03
73.900%
m3
0.48
456.61
219.17
0.16
73.06
33.300%
0.16
73.06
33.300%
0.32
146.11
66.700%
ENCOFRADO Y DESENCOFRADO CARAVISTA
m2
6.24
46.34
289.16
1.80
83.41
28.800%
1.80
83.41
28.800%
4.44
205.75
71.200%
CONCRETO ARMADO
11,849.90
m2
118.40
46.34
5,486.66
37.00
1,714.58
31.300%
37.00
1,714.58
31.300%
81.40
3,772.08
68.700%
kg
574.56
5.39
3,096.88
150.00
808.50
26.100%
150.00
808.50
26.100%
424.56
2,288.38
73.900%
m3
7.08
461.35
3,266.36
2.50
1,153.38
35.300%
2.50
1,153.38
35.300%
4.58
2,112.98
64.700%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
346.26
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
3.40
12.21
100.000%
0.50
1.54
27.800%
0.50
1.54
27.800%
1.30
4.00
72.200%
COMPUERTA TIPO ISAJE DE 0.40x0.60 m.
346.26
und
1.00
346.26
JUNTAS
JUNTA DE DILATACION (MATERIAL ASFALTICO DE 1")
12.21
m
3.40
3.59
CAMARA DE CARGA
12.21
2,164.06
346.26
5.54
m2
1.80
3.08
5.54
157.87
m3
1.51
40.97
61.86
0.45
18.44
29.800%
0.45
18.44
29.800%
1.06
43.42
70.200%
m3
0.65
62.38
40.55
0.20
12.48
30.800%
0.20
12.48
30.800%
0.45
28.07
69.200%
m2
1.80
5.37
9.67
0.50
2.69
27.800%
0.50
2.69
27.800%
1.30
6.98
72.200%
m3
1.08
42.40
45.79
0.30
12.72
27.800%
0.30
12.72
27.800%
0.78
33.07
72.200%
0.50
14.59
27.800%
0.50
14.59
27.800%
1.30
37.93
72.200%
CONCRETO SIMPLE
SOLADO 1:10, E=2"
52.52
m2
1.80
29.18
CONCRETO ARMADO
52.52
1,662.63
m2
13.29
46.34
615.86
4.00
185.36
30.100%
4.00
185.36
30.100%
9.29
430.50
69.900%
kg
64.96
5.39
350.13
20.00
107.80
30.800%
20.00
107.80
30.800%
44.96
242.33
69.200%
m3
1.51
461.35
696.64
0.40
184.54
26.500%
0.40
184.54
26.500%
1.11
512.10
73.500%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
285.50
100.000%
TAPA METALICA 0.60x0.60 M.
285.50
und
1.00
285.50
CANAL DE CONCRETO (L=1.50 KM)
285.50
408,168.18
1,628.81
LIMPIEZA Y DESBROCE
KM
1.50
204.85
307.28
0.40
81.94
26.700%
0.40
81.94
26.700%
1.10
225.34
73.300%
KM
1.50
881.02
1,321.53
0.40
352.41
26.700%
0.40
352.41
26.700%
1.10
969.12
73.300%

ENTIDAD:
EJECUTA:
Descripcin
Und.
Metrado
GOYA SRL
Precio (S/.)
Parcial (S/.)
PRESUPUESTO BASE
FACTOR DE RELACION

AVANCE ACTUAL
Metrado
Parcial (S/.)
AVANCE ACUMULADO
%
Metrado
Parcial (S/.)
S/. 1,137,857.15
1.00
SALDO
Metrado
Parcial (S/.)
235,647.78
m3
1,984.57
40.97
81,307.83
500.00
20,485.00
25.200%
500.00
20,485.00
25.200%
1,484.57
60,822.83
74.800%
m3
330.83
101.52
33,585.86
90.00
9,136.80
27.200%
90.00
9,136.80
27.200%
240.83
24,449.06
72.800%
m3
992.35
62.38
61,902.79
280.00
17,466.40
28.200%
280.00
17,466.40
28.200%
712.35
44,436.39
71.800%
m2
210.00
48.83
10,254.30
60.00
2,929.80
28.600%
60.00
2,929.80
28.600%
150.00
7,324.50
71.400%
m2
2,040.00
5.37
10,954.80
650.00
3,490.50
31.900%
650.00
3,490.50
31.900%
1,390.00
7,464.30
68.100%
m3
3,307.75
11.38
37,642.20
850.00
9,673.00
25.700%
850.00
9,673.00
25.700%
2,457.75
27,969.20
74.300%
CONCRETO SIMPLE
166,906.69
m2
1,200.00
46.34
55,608.00
450.00
20,853.00
37.500%
450.00
20,853.00
37.500%
750.00
34,755.00
62.500%
m3
243.75
456.61
111,298.69
75.00
34,245.75
30.800%
75.00
34,245.75
30.800%
168.75
77,052.94
69.200%
350.00
1,256.50
31.500%
350.00
1,256.50
31.500%
760.00
2,728.40
68.500%
0.00
0.00
0.000%
0.00
0.00
0.000%
13.75
42.35
100.000%
JUNTAS
3,984.90
m
1,110.00
3.59
TOMAS LATERALES (25 UND.)
9,013.73
3,984.90
42.35
m2
13.75
3.08
42.35
1,220.18
m3
13.75
40.97
563.34
0.00
0.00
0.000%
0.00
0.00
0.000%
13.75
563.34
100.000%
m2
13.75
5.37
73.84
0.00
0.00
0.000%
0.00
0.00
0.000%
13.75
73.84
100.000%
m3
13.75
42.40
583.00
0.00
0.00
0.000%
0.00
0.00
0.000%
13.75
583.00
100.000%
CONCRETO SIMPLE
2,110.45
m2
21.00
35.92
754.32
0.00
0.00
0.000%
0.00
0.00
0.000%
21.00
754.32
100.000%
m3
2.97
456.61
1,356.13
0.00
0.00
0.000%
0.00
0.00
0.000%
2.97
1,356.13
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
25.00
5,640.75
100.000%
COMPUERTA TIPO TARJETA TOMA LATERAL
5,640.75
und
25.00
225.63
CANAL ENTUBADO (L=0.30 KM)
5,640.75
101,103.74
TENDIDO DE TUBERIAS
96,780.22
325.77
LIMPIEZA Y DESBROCE
KM
0.30
204.85
61.46
0.00
0.00
0.000%
0.00
0.00
0.000%
0.30
61.46
100.000%
KM
0.30
881.02
264.31
0.00
0.00
0.000%
0.00
0.00
0.000%
0.30
264.31
100.000%
33,436.45
m3
225.00
40.97
9,218.25
0.00
0.00
0.000%
0.00
0.00
0.000%
225.00
9,218.25
100.000%
m3
45.00
101.52
4,568.40
0.00
0.00
0.000%
0.00
0.00
0.000%
45.00
4,568.40
100.000%
m3
67.50
62.38
4,210.65
0.00
0.00
0.000%
0.00
0.00
0.000%
67.50
4,210.65
100.000%
m2
210.27
5.37
1,129.15
0.00
0.00
0.000%
0.00
0.00
0.000%
210.27
1,129.15
100.000%
m3
337.50
42.40
14,310.00
0.00
0.00
0.000%
0.00
0.00
0.000%
337.50
14,310.00
100.000%
TUBERIA
63,018.00
SUMINISTRO E INSTALACION DE TUBERIA HDPE 355 MM
300.00
207.91
62,373.00
0.00
0.00
0.000%
0.00
0.00
0.000%
300.00
62,373.00
100.000%
PRUEBA HIDRAULICA TUBERIA HDPE
300.00
2.15
645.00
0.00
0.00
0.000%
0.00
0.00
0.000%
300.00
645.00
100.000%

ENTIDAD:
EJECUTA:
Descripcin
Und.
Metrado
GOYA SRL
Precio (S/.)
CAMARA DE INSPECCION
PRESUPUESTO BASE
FACTOR DE RELACION

AVANCE ACTUAL
Metrado
Parcial (S/.)
AVANCE ACUMULADO
%
Metrado
Parcial (S/.)
S/. 1,137,857.15
1.00
SALDO
Metrado
Parcial (S/.)
4,323.52
Parcial (S/.)
11.09
m2
3.60
3.08
11.09
0.00
0.00
0.000%
0.00
0.00
0.000%
3.60
11.09
100.000%
315.73
m3
3.02
40.97
123.73
0.00
0.00
0.000%
0.00
0.00
0.000%
3.02
123.73
100.000%
m3
1.30
62.38
81.09
0.00
0.00
0.000%
0.00
0.00
0.000%
1.30
81.09
100.000%
m2
3.60
5.37
19.33
0.00
0.00
0.000%
0.00
0.00
0.000%
3.60
19.33
100.000%
m3
2.16
42.40
91.58
0.00
0.00
0.000%
0.00
0.00
0.000%
2.16
91.58
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
3.60
105.05
100.000%
CONCRETO SIMPLE
SOLADO 1:10, E=2"
105.05
m2
3.60
29.18
CONCRETO ARMADO
105.05
3,320.65
m2
26.58
46.34
1,231.72
0.00
0.00
0.000%
0.00
0.00
0.000%
26.58
1,231.72
100.000%
kg
129.92
5.39
700.27
0.00
0.00
0.000%
0.00
0.00
0.000%
129.92
700.27
100.000%
m3
3.01
461.35
1,388.66
0.00
0.00
0.000%
0.00
0.00
0.000%
3.01
1,388.66
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
2.00
571.00
100.000%
0.20
2,542.37
20.000%
0.20
2,542.37
20.000%
0.80
10,169.48
80.000%
0.30
3,195.09
30.000%
0.30
3,195.09
30.000%
0.70
7,455.22
70.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
21,940.94
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
96,498.50
100.000%
571.00
und
2.00
285.50
IMPACTO AMBIENTAL
MITIGACION DE IMPACTO AMBIENTAL
GLB
1.00
12,711.85
CAPACITACIONES
CAPACITACION EN USO Y MANEJO
GLB
1.00
10,650.31
21,940.94
GLB
1.00
21,940.94
FLETE RURAL
COSTO DIRECTO VALORIZACION MENSUAL
10,650.31
118,439.44
FLETE TERRESTRE
FLETE RURAL
12,711.85
10,650.31
FLETE
FLETE TERRESTRE
571.00
12,711.85
21,940.94
96,498.50
GLB
1.00
96,498.50
96,498.50
817,191.29
172,165.15
172,165.15
645,026.14
GASTOS GENERALES 10.00%
81,719.13
17,216.52
17,216.52
64,502.61
UTILIDADES 8.00%
65,375.30
13,773.21
13,773.21
51,602.09
964,285.72
203,154.88
203,154.88
761,130.84
PARCIAL
FACTOR DE RELACION
IGV 18%
PRESUPUESTO TOTAL
1.00
1.00
1.00
1.00
173,571.43
36,567.88
36,567.88
137,003.55
1,137,857.15
239,722.76
21.07%
239,722.76
21.07%
898,134.39
78.93%
Item
01
01.02
02
Descripcin
Und.
AVANCE ACTUAL
Metrado
m2
20.00
100.000%
SEGURIDAD Y SALUD
02.01
mes
1.00
33.300%
02.02
und
20.00
33.300%
03
03.01
GLB
0.50
50.000%
03.02
m2
1,800.00
50.000%
03.03
TRAZO Y REPLANTEO
m2
1,170.00
65.000%
07
07.01

07.01.01
LIMPIEZA Y DESBROCE
KM
1.17
78.000%
07.01.02
KM
1.17
78.000%
07.02
07.02.01
m3
650.00
32.800%
07.02.02
m3
100.00
30.200%
07.02.03
m3
310.00
31.200%
07.02.04
m2
65.00
31.000%
07.02.05
m2
600.00
29.400%
07.02.06
m3
1,000.00
30.200%

ENTIDAD:
EJECUTA:
Descripcin
Und.
Metrado
MUNICIPALIDAD DISTRITAL DE PACLLON

GOYA SRL
Precio (S/.)
Parcial (S/.)
RESIDENTE DE OBRA :
SUPERVISOR DE OBRA :
AVANCE ANTERIOR
Metrado
Parcial (S/.)
PRESUPUESTO BASE
FACTOR DE RELACION

AVANCE ACTUAL
Metrado
Parcial (S/.)
AVANCE ACUMULADO
%
Metrado
Parcial (S/.)
S/. 1,137,857.15
1.00
SALDO
Metrado
Parcial (S/.)
4,138.50
CARTEL DE OBRA 3.6 x 2.40
m2
1.00
508.50
508.50
1.00
508.50
100.000%
1.00
508.50
100.000%
2.00
1,017.00
200.000%
-1.00
-508.50
-100.000%
20.00
181.50
3,630.00
10.00
1,815.00
50.000%
10.00
1,815.00
50.000%
20.00
3,630.00
100.000%
0.00
0.00
0.000%
SEGURIDAD Y SALUD
20,204.50
mes
3.00
1,500.00
4,500.00
1.00
1,500.00
33.300%
1.00
1,500.00
33.300%
2.00
3,000.00
66.600%
1.00
1,500.00
33.400%
und
60.00
181.00
10,860.00
20.00
3,620.00
33.300%
20.00
3,620.00
33.300%
40.00
7,240.00
66.600%
20.00
3,620.00
33.400%
EQUIPOS DE PROTECCION COLECTIVA
GLB
1.00
2,762.90
2,762.90
0.25
690.73
25.000%
0.25
690.73
25.000%
0.50
1,381.46
50.000%
0.50
1,381.44
50.000%
SEALIZACION TEMPORAL DE SEGURIDAD
GLB
1.00
2,081.60
2,081.60
0.20
416.32
20.000%
0.20
416.32
20.000%
0.40
832.64
40.000%
0.60
1,248.96
60.000%
15,596.00
GLB
1.00
8,000.00
8,000.00
0.20
1,600.00
20.000%
0.20
1,600.00
20.000%
0.40
3,200.00
40.000%
0.60
4,800.00
60.000%
m2
3,600.00
1.02
3,672.00
1,200.00
1,224.00
33.300%
1,200.00
1,224.00
33.300%
2,400.00
2,448.00
66.600%
1,200.00
1,224.00
33.400%
TRAZO Y REPLANTEO
m2
1,800.00
2.18
3,924.00
450.00
981.00
25.000%
450.00
981.00
25.000%
900.00
1,962.00
50.000%
900.00
1,962.00
50.000%
CAPTACION TIPO BARRAJE
101,092.67
33,860.08
LIMPIEZA Y DESBROCE DE TERRENO
m2
135.63
1.02
138.34
45.00
45.90
33.200%
45.00
45.90
33.200%
90.00
91.80
66.400%
45.63
46.54
33.600%
m2
135.63
3.08
417.74
36.00
110.88
26.500%
36.00
110.88
26.500%
72.00
221.76
53.000%
63.63
195.98
47.000%
ENCAUSAMIENTO DEL CURSO DE AGUA
m3
200.00
97.22
19,444.00
60.00
5,833.20
30.000%
60.00
5,833.20
30.000%
120.00
11,666.40
60.000%
80.00
7,777.60
40.000%
ENRROCADO DE PROTECCION
m3
150.00
92.40
13,860.00
50.00
4,620.00
33.300%
50.00
4,620.00
33.300%
100.00
9,240.00
66.600%
50.00
4,620.00
33.400%
25,404.70
m3
350.00
40.97
14,339.50
120.00
4,916.40
34.300%
120.00
4,916.40
34.300%
240.00
9,832.80
68.600%
110.00
4,506.70
31.400%
m3
45.00
101.52
4,568.40
15.00
1,522.80
33.300%
15.00
1,522.80
33.300%
30.00
3,045.60
66.600%
15.00
1,522.80
33.400%
m2
60.00
48.83
2,929.80
20.00
976.60
33.300%
20.00
976.60
33.300%
40.00
1,953.20
66.600%
20.00
976.60
33.400%
m2
150.00
5.37
805.50
50.00
268.50
33.300%
50.00
268.50
33.300%
100.00
537.00
66.600%
50.00
268.50
33.400%
m3
45.00
42.40
1,908.00
15.00
636.00
33.300%
15.00
636.00
33.300%
30.00
1,272.00
66.600%
15.00
636.00
33.400%
m3
75.00
11.38
853.50
25.00
284.50
33.300%
25.00
284.50
33.300%
50.00
569.00
66.600%
25.00
284.50
33.400%
CONCRETO SIMPLE
35,378.45
CONCRETO F'c=175 KG/CM2+30%PM
m3
76.22
352.24
26,847.73
18.00
6,340.32
23.600%
18.00
6,340.32
23.600%
36.00
12,680.64
47.200%
40.22
14,167.09
52.800%
m3
3.22
456.61
1,470.28
0.90
410.95
28.000%
0.90
410.95
28.000%
1.80
821.90
56.000%
1.42
648.38
44.000%
m2
196.56
35.92
7,060.44
50.00
1,796.00
25.400%
50.00
1,796.00
25.400%
100.00
3,592.00
50.800%
96.56
3,468.44
49.200%
CONCRETO ARMADO
5,822.66
m2
2.24
35.92
80.46
0.80
28.74
35.700%
0.80
28.74
35.700%
1.60
57.48
71.400%
0.64
22.98
28.600%
kg
12.54
5.39
67.59
4.00
21.56
31.900%
4.00
21.56
31.900%
8.00
43.12
63.800%
4.54
24.47
36.200%
m3
12.30
461.35
5,674.61
3.40
1,568.59
27.600%
3.40
1,568.59
27.600%
6.80
3,137.18
55.200%
5.50
2,537.43
44.800%
626.78
COMPUERTA METALICA TIPO IZAJE CON VOLANTE 0.80x0.80 M.
und
1.00
356.60
356.60
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
356.60
100.000%
REJILLA EN VENTANA CAPTACION
und
1.00
270.18
270.18
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
270.18
100.000%
DESARENADOR
13,908.31
86.24

ENTIDAD:
EJECUTA:
Descripcin
Und.
Metrado

GOYA SRL
Precio (S/.)
m2
28.00
3.08
m3
9.66
40.97
m3
1.38
101.52
m3
2.76
m2
11.50
Parcial (S/.)
AVANCE ANTERIOR
Metrado
Parcial (S/.)
PRESUPUESTO BASE
FACTOR DE RELACION

AVANCE ACTUAL
Metrado
Parcial (S/.)
AVANCE ACUMULADO
%
Metrado
Parcial (S/.)
S/. 1,137,857.15
1.00
SALDO
Metrado
Parcial (S/.)
10.00
30.80
35.700%
10.00
30.80
35.700%
20.00
61.60
71.400%
8.00
24.64
28.600%
395.77
3.00
122.91
31.100%
3.00
122.91
31.100%
6.00
245.82
62.200%
3.66
149.95
37.800%
140.10
0.40
40.61
29.000%
0.40
40.61
29.000%
0.80
81.22
58.000%
0.58
58.88
42.000%
62.38
172.17
0.70
43.67
25.400%
0.70
43.67
25.400%
1.40
87.34
50.800%
1.36
84.83
49.200%
5.37
61.76
4.00
21.48
34.800%
4.00
21.48
34.800%
8.00
42.96
69.600%
3.50
18.80
30.400%
86.24
RESIDENTE DE OBRA :
769.80
CONCRETO SIMPLE
843.90
SOLADO 1:10, E=2"
m2
11.50
29.18
335.57
3.00
87.54
26.100%
3.00
87.54
26.100%
6.00
175.08
52.200%
5.50
160.49
47.800%
m3
0.48
456.61
219.17
0.16
73.06
33.300%
0.16
73.06
33.300%
0.32
146.12
66.600%
0.16
73.05
33.400%
m2
6.24
46.34
289.16
1.80
83.41
28.800%
1.80
83.41
28.800%
3.60
166.82
57.600%
2.64
122.34
42.400%
CONCRETO ARMADO
11,849.90
m2
118.40
46.34
5,486.66
37.00
1,714.58
31.300%
37.00
1,714.58
31.300%
74.00
3,429.16
62.600%
44.40
2,057.50
37.400%
kg
574.56
5.39
3,096.88
150.00
808.50
26.100%
150.00
808.50
26.100%
300.00
1,617.00
52.200%
274.56
1,479.88
47.800%
m3
7.08
461.35
3,266.36
2.50
1,153.38
35.300%
2.50
1,153.38
35.300%
5.00
2,306.76
70.600%
2.08
959.60
29.400%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
346.26
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
3.40
12.21
100.000%
0.50
1.54
27.800%
0.50
1.54
27.800%
1.00
3.08
55.600%
0.80
2.46
44.400%
COMPUERTA TIPO ISAJE DE 0.40x0.60 m.
346.26
und
1.00
346.26
JUNTAS
12.21
m
3.40
3.59
CAMARA DE CARGA
12.21
2,164.06
346.26
5.54
m2
1.80
3.08
5.54
157.87
m3
1.51
40.97
61.86
0.45
18.44
29.800%
0.45
18.44
29.800%
0.90
36.88
59.600%
0.61
24.98
40.400%
m3
0.65
62.38
40.55
0.20
12.48
30.800%
0.20
12.48
30.800%
0.40
24.96
61.600%
0.25
15.59
38.400%
m2
1.80
5.37
9.67
0.50
2.69
27.800%
0.50
2.69
27.800%
1.00
5.38
55.600%
0.80
4.29
44.400%
m3
1.08
42.40
45.79
0.30
12.72
27.800%
0.30
12.72
27.800%
0.60
25.44
55.600%
0.48
20.35
44.400%
0.50
14.59
27.800%
0.50
14.59
27.800%
1.00
29.18
55.600%
0.80
23.34
44.400%
CONCRETO SIMPLE
SOLADO 1:10, E=2"
52.52
m2
1.80
29.18
CONCRETO ARMADO
52.52
1,662.63
m2
13.29
46.34
615.86
4.00
185.36
30.100%
4.00
185.36
30.100%
8.00
370.72
60.200%
5.29
245.14
39.800%
kg
64.96
5.39
350.13
20.00
107.80
30.800%
20.00
107.80
30.800%
40.00
215.60
61.600%
24.96
134.53
38.400%
m3
1.51
461.35
696.64
0.40
184.54
26.500%
0.40
184.54
26.500%
0.80
369.08
53.000%
0.71
327.56
47.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
285.50
100.000%
285.50
und
1.00
285.50
285.50
408,168.18
1,628.81
LIMPIEZA Y DESBROCE
KM
1.50
204.85
307.28
0.40
81.94
26.700%
0.40
81.94
26.700%
0.80
163.88
53.400%
0.70
143.40
46.600%
KM
1.50
881.02
1,321.53
0.40
352.41
26.700%
0.40
352.41
26.700%
0.80
704.82
53.400%
0.70
616.71
46.600%

ENTIDAD:
EJECUTA:
Descripcin
Und.
Metrado

GOYA SRL
Precio (S/.)
Parcial (S/.)
RESIDENTE DE OBRA :
AVANCE ANTERIOR
Metrado
Parcial (S/.)
PRESUPUESTO BASE
FACTOR DE RELACION

AVANCE ACTUAL
Metrado
Parcial (S/.)
AVANCE ACUMULADO
%
Metrado
Parcial (S/.)
S/. 1,137,857.15
1.00
SALDO
Metrado
Parcial (S/.)
235,647.78
m3
1,984.57
40.97
81,307.83
500.00
20,485.00
25.200%
500.00
20,485.00
25.200%
1,000.00
40,970.00
50.400%
984.57
40,337.83
49.600%
m3
330.83
101.52
33,585.86
90.00
9,136.80
27.200%
90.00
9,136.80
27.200%
180.00
18,273.60
54.400%
150.83
15,312.26
45.600%
m3
992.35
62.38
61,902.79
280.00
17,466.40
28.200%
280.00
17,466.40
28.200%
560.00
34,932.80
56.400%
432.35
26,969.99
43.600%
m2
210.00
48.83
10,254.30
60.00
2,929.80
28.600%
60.00
2,929.80
28.600%
120.00
5,859.60
57.200%
90.00
4,394.70
42.800%
m2
2,040.00
5.37
10,954.80
650.00
3,490.50
31.900%
650.00
3,490.50
31.900%
1,300.00
6,981.00
63.800%
740.00
3,973.80
36.200%
m3
3,307.75
11.38
37,642.20
850.00
9,673.00
25.700%
850.00
9,673.00
25.700%
1,700.00
19,346.00
51.400%
1,607.75
18,296.20
48.600%
CONCRETO SIMPLE
166,906.69
m2
1,200.00
46.34
55,608.00
450.00
20,853.00
37.500%
450.00
20,853.00
37.500%
900.00
41,706.00
75.000%
300.00
13,902.00
25.000%
m3
243.75
456.61
111,298.69
75.00
34,245.75
30.800%
75.00
34,245.75
30.800%
150.00
68,491.50
61.600%
93.75
42,807.19
38.400%
350.00
1,256.50
31.500%
350.00
1,256.50
31.500%
700.00
2,513.00
63.000%
410.00
1,471.90
37.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
13.75
42.35
100.000%
JUNTAS
3,984.90
m
1,110.00
3.59
TOMAS LATERALES (25 UND.)
9,013.73
3,984.90
42.35
m2
13.75
3.08
42.35
1,220.18
m3
13.75
40.97
563.34
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
13.75
563.34
100.000%
m2
13.75
5.37
73.84
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
13.75
73.84
100.000%
m3
13.75
42.40
583.00
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
13.75
583.00
100.000%
CONCRETO SIMPLE
2,110.45
m2
21.00
35.92
754.32
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
21.00
754.32
100.000%
m3
2.97
456.61
1,356.13
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
2.97
1,356.13
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
25.00
5,640.75
100.000%
COMPUERTA TIPO TARJETA TOMA LATERAL
5,640.75
und
25.00
225.63
CANAL ENTUBADO (L=0.30 KM)
5,640.75
101,103.74
TENDIDO DE TUBERIAS
96,780.22
325.77
LIMPIEZA Y DESBROCE
KM
0.30
204.85
61.46
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.30
61.46
100.000%
KM
0.30
881.02
264.31
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.30
264.31
100.000%
33,436.45
m3
225.00
40.97
9,218.25
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
225.00
9,218.25
100.000%
m3
45.00
101.52
4,568.40
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
45.00
4,568.40
100.000%
m3
67.50
62.38
4,210.65
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
67.50
4,210.65
100.000%
m2
210.27
5.37
1,129.15
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
210.27
1,129.15
100.000%
m3
337.50
42.40
14,310.00
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
337.50
14,310.00
100.000%
TUBERIA
63,018.00
SUMINISTRO E INSTALACION DE TUBERIA HDPE 355 MM
300.00
207.91
62,373.00
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
300.00
62,373.00
100.000%
PRUEBA HIDRAULICA TUBERIA HDPE
300.00
2.15
645.00
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
300.00
645.00
100.000%

ENTIDAD:
EJECUTA:
Descripcin
Und.
Metrado

GOYA SRL
Precio (S/.)
CAMARA DE INSPECCION
AVANCE ANTERIOR
Metrado
Parcial (S/.)
PRESUPUESTO BASE
FACTOR DE RELACION

AVANCE ACTUAL
Metrado
Parcial (S/.)
AVANCE ACUMULADO
%
Metrado
Parcial (S/.)
S/. 1,137,857.15
1.00
SALDO
Metrado
Parcial (S/.)
4,323.52
Parcial (S/.)
RESIDENTE DE OBRA :
11.09
m2
3.60
3.08
11.09
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
3.60
11.09
100.000%
315.73
m3
3.02
40.97
123.73
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
3.02
123.73
100.000%
m3
1.30
62.38
81.09
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.30
81.09
100.000%
m2
3.60
5.37
19.33
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
3.60
19.33
100.000%
m3
2.16
42.40
91.58
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
2.16
91.58
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
3.60
105.05
100.000%
CONCRETO SIMPLE
SOLADO 1:10, E=2"
105.05
m2
3.60
29.18
CONCRETO ARMADO
105.05
3,320.65
m2
26.58
46.34
1,231.72
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
26.58
1,231.72
100.000%
kg
129.92
5.39
700.27
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
129.92
700.27
100.000%
m3
3.01
461.35
1,388.66
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
3.01
1,388.66
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
2.00
571.00
100.000%
0.20
2,542.37
20.000%
0.20
2,542.37
20.000%
0.40
5,084.74
40.000%
0.60
7,627.11
60.000%
0.30
3,195.09
30.000%
0.30
3,195.09
30.000%
0.60
6,390.18
60.000%
0.40
4,260.13
40.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
21,940.94
100.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
0.00
0.00
0.000%
1.00
96,498.50
100.000%
571.00
und
2.00
285.50
IMPACTO AMBIENTAL
MITIGACION DE IMPACTO AMBIENTAL
GLB
1.00
12,711.85
CAPACITACIONES
CAPACITACION EN USO Y MANEJO
GLB
1.00
10,650.31
21,940.94
GLB
1.00
21,940.94
FLETE RURAL
COSTO DIRECTO VALORIZACION MENSUAL
10,650.31
118,439.44
FLETE TERRESTRE
FLETE RURAL
12,711.85
10,650.31
FLETE
FLETE TERRESTRE
571.00
12,711.85
21,940.94
96,498.50
GLB
1.00
96,498.50
96,498.50
817,191.29
172,165.15
172,165.15
344,330.30
472,860.99
GASTOS GENERALES 10.00%
81,719.13
17,216.52
17,216.52
34,433.03
47,286.10
UTILIDADES 8.00%
65,375.30
13,773.21
13,773.21
27,546.42
37,828.88
964,285.72
203,154.88
203,154.88
406,309.75
557,975.97
PARCIAL
FACTOR DE RELACION
IGV 18%
PRESUPUESTO TOTAL
1.00
1.00
1.00
1.00
1.00
173,571.43
36,567.88
36,567.88
73,135.76
100,435.67
1,137,857.15
239,722.76
21.07%
239,722.76
21.07%
479,445.51
42.14%
658,411.64
57.86%

Valorizacion 01

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Valorizacion 01

Загружено:

Авторское право:

Доступные форматы

2.4.

VALORIZACION DE OBRA N01

ING. FIDEL APARICIO ROQUE

ING. RODRIGO A. JAVIER CABANA

CARTEL DE OBRA 3.6 x 2.40

CAMPAMENTO PROVISIONAL DE OBRA

IMPLEMENTACION Y ADMINISTRACION DEL PLAN DE SEGURIDAD

EQUIPOS DE PROTECCION INDIVIDUAL

EQUIPOS DE PROTECCION COLECTIVA

SEALIZACION TEMPORAL DE SEGURIDAD

MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA Y EQUIPOS

CAPTACION TIPO BARRAJE

LIMPIEZA Y DESBROCE DE TERRENO

TRAZO Y REPLANTEO DE NIVELES

ENCAUSAMIENTO DEL CURSO DE AGUA

EXCAVACION EN ROCA FIJA

PERFILADO EN ROCA FIJA

PERFILADO Y COMPACTADO DE FONDO

RELLENO Y COMPACTADO CON MATERIAL PROPIO

ELIMINACION DE MATERIAL EXEDENTE D>30 M.

CONCRETO F'c=175 KG/CM2+30%PM

CONCRETO F'c=175 KG/CM2

ACERO Fy=4200 KG/CM2 GRADO 60

CONCRETO F'c=210 KG/CM2

COMPUERTA METALICA TIPO IZAJE CON VOLANTE 0.80x0.80 M.

REJILLA EN VENTANA CAPTACION

2.4. VALORIZACION DE OBRA N01

EXCAVACION EN ROCA FIJA

EXCAVACION EN ROCA SUELTA

PERFILADO Y COMPACTADO DE FONDO

ING. RODRIGO A. JAVIER CABANA

ING. FIDEL APARICIO ROQUE

SOLADO 1:10, E=2"

CONCRETO F'c=175 KG/CM2

ENCOFRADO Y DESENCOFRADO CARAVISTA

ENCOFRADO Y DESENCOFRADO CARAVISTA

ACERO Fy=4200 KG/CM2 GRADO 60

CONCRETO F'c=210 KG/CM2

EXCAVACION EN ROCA SUELTA

PERFILADO Y COMPACTADO DE FONDO

RELLENO Y COMPACTADO CON MATERIAL PROPIO

ENCOFRADO Y DESENCOFRADO CARAVISTA

ACERO Fy=4200 KG/CM2 GRADO 60

CONCRETO F'c=210 KG/CM2

CANAL DE CONCRETO (L=1.50 KM)

TRAZO Y REPLANTEO DE NIVELES

2.4. VALORIZACION DE OBRA N01

ING. FIDEL APARICIO ROQUE

ING. RODRIGO A. JAVIER CABANA

EXCAVACION EN ROCA FIJA

EXCAVACION EN ROCA SUELTA

PERFILADO EN ROCA FIJA

PERFILADO Y COMPACTADO DE FONDO

ELIMINACION DE MATERIAL EXEDENTE D>30 M.

ENCOFRADO Y DESENCOFRADO CARAVISTA

CONCRETO F'c=175 KG/CM2

TOMAS LATERALES (25 UND.)

PERFILADO Y COMPACTADO DE FONDO

RELLENO Y COMPACTADO CON MATERIAL PROPIO

CONCRETO F'c=175 KG/CM2

CANAL ENTUBADO (L=0.30 KM)

TRAZO Y REPLANTEO DE NIVELES

EXCAVACION EN ROCA FIJA