Professional Documents
Culture Documents
OBRA
CONTRATISTA
PRESUPUESTO CONTRATADO:
con IGV
CONTRATO
PRESUPUESTO BASE:
con IGV
SUPERVISION
TRAMO
FACTOR DE RELACIN:
VALORIZACION DE OBRA N
Cdigo
Descripcin de la Partida
Unid.
100
101.A
102.A
103.A
200
201.B
202.K
205.A
205.B
205.C
205.E
210.A
211.A
220.A
230.A
300
303.A
305.A
310.00
400
401.A
410.A
420.A
422.A
423.A
424.A
600
601.A
605.A
605.B
610.C
611.C
610.D
611.D
610.E
610.F
611.F
610.H
612.A
612.B
612.C
612.D
615.A
622.B
622.C
623.A
625.A
625.B
625.H
625.C
625.E
625.G
630.A
635.B
635.C
650.A
670.A
670.B
695.A
685.00
698.A
699.B
698.B
Metrado
Presupuesto
Oferta
P.U.
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION
TOPOGRAFIA Y GEOREFERENCIACION
MANTENIM. DE TRANSITO Y SEGURIDAD VIAL
1.00
67.73
22.00
1,091,157.05
1,145.53
119,075.49
73.51
2,005.89
162,219.57
22,151.68
30,627.11
183,738.50
603,945.45
30,637.56
15,443.12
603,205.03
4,500.00
25.82
6.00
18.20
24.70
2.38
12.00
64.50
21.00
17.55
m3
m3
m3
178,565.94
100,927.70
60,556.62
42.00
71.56
43.94
m2
m3
kg
lt
kg
kg
572,279.21
50,844.81
8,467,694.08
649,823.04
2,237,171.49
42,338.47
1.79
151.00
2.52
2.66
0.69
17.15
3.00
1.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
kg
m
m
m2
ml
m
m3
ml
m
und
m3
ml
m
m2
m3
m3
m2
m
m
M.
m2
25,506.43
15,132.28
288.15
1,701.85
1,032.37
2,211.53
326.86
1,916.18
142.97
285.81
55.71
18,633.74
917.39
3,474.66
2,618.33
404,695.58
2,762.20
260.50
13,404.14
17,421.00
6,055.00
18,165.00
308.50
229.00
24.00
2,068.76
43,613.00
2,215.00
788.64
300.45
1,357.63
1,614.91
162.20
401.13
401.13
634.35
23.71
42.29
103.34
414.97
418.15
364.42
367.60
338.37
317.02
320.20
307.05
60.09
72.29
71.01
71.01
6.14
395.97
777.96
22.95
130.67
76.06
24.74
21.10
64.17
27.60
265.66
86.26
547.66
7.59
140.28
185.84
80.51
86.36
404.09
53.62
81.38
7,499,769.48
7,222,386.21
2,660,857.88
1,024,379.79
7,677,566.31
21,338,589.08
1,728,529.29
1,543,648.33
726,104.76
3.0000
1.0000
(27,315.84)
3,436.59
119,075.49
1.0000
64.73
21.00
(27,315.84)
19.17
(27,334.86)
0.0043
(1,058.6700)
0.0000
(0.0000)
19.17
(27,334.86)
(0.00)
(0.06)
(0.0049)
(0.06)
%
de
Avance
3,665,892.50
3.23%
1,091,157.05
74,150.16
2,500,585.29
4.43%
4.55%
23,114,189.98
-0.12%
330,775.83
79,126.94
973,317.42
403,160.58
756,489.62
437,297.63
7,247,345.46
1,976,122.62
324,305.52
10,586,248.36
0.01%
-52.78%
(0.09)
(0.0049)
(0.09)
73.51
3,064.56
162,219.57
22,151.68
30,627.11
183,738.50
603,945.45
30,637.56
15,443.12
603,205.03
(0.17)
#VALOR!
(0.17)
#VALOR!
17,383,013.74
0.00%
(0.00)
(0.08)
(0.0019)
(0.08)
(0.09)
(0.0019)
(0.09)
7,499,769.56
7,222,386.21
2,660,857.97
0.00%
(0.00)
178,565.94
100,927.70
60,556.62
1,558,979.66
#VALOR!
1,558,979.65
#VALOR!
32,479,837.90
4.58%
425,660.69
1,011,081.99
540.43
87,291.60
34,404.95
0.0028
2,818.9450
401,223.0130
203.1689
126,509.5689
2,006.1191
425,660.69
1,011,081.99
540.43
87,291.60
34,404.94
572,279.21
48,025.87
8,066,471.07
649,619.87
2,110,661.92
40,332.35
1,024,379.78
7,251,905.62
20,327,507.09
1,727,988.86
1,456,356.73
691,699.82
5.54%
4.74%
0.03%
5.65%
4.74%
(0.00)
0.00
2,818.94
401,223.01
203.17
126,509.57
2,006.12
19,260,939.25
604,757.46
639,944.12
29,777.42
706,216.69
431,685.52
805,925.76
120,153.74
648,377.83
45,324.35
91,516.36
17,105.76
1,119,701.44
66,318.12
246,735.61
185,927.61
2,484,830.86
1,093,748.33
202,658.58
307,625.01
2,276,402.07
460,543.30
449,402.10
6,509.35
14,694.93
662.40
549,586.78
3,762,057.38
1,213,066.90
5,985.78
42,147.13
252,301.96
130,016.40
14,007.59
162,092.62
21,508.59
51,623.40
3,436.59
119,075.49
Saldo por
Valorizar
Metrado
Monto S/.
122,512.08
0.00
(1,058.67)
0.00
(0.00)
34,038,817.56
330,795.00
51,792.08
973,317.42
403,160.58
756,489.62
437,297.63
7,247,345.40
1,976,122.62
324,305.52
10,586,248.28
Acumulado
Actual
Metrado
Monto S/.
122,512.08
17,383,013.57
PAVIMENTO ASFALTICO
IMPRIMACION ASFALTICA
PAVIMENTO DE CONCRETO ASFLTICO EN CALIENTE
CEMENTO ASFALTICO PEN 120/150
ASFALTO DILUIDO TIPO MC-30
FILLER MINERAL (CAL HIDRATADA)
MEJORADOR DE ADHERENCIA
1,091,157.05
77,586.75
2,619,660.78
febrero-15
Presente Valorizacin
Valorizac. 023
febrero-15
Metrado
Monto S/.
23,086,874.15
HA
ml
m3
m3
m3
m2
m3
m3
m3
m3
SUBBASE Y BASE
SUBBASE GRANULAR
BASE GRANULAR
LAVADO DE MATERIAL GRANULAR
Acumulado
Mes Anterior
Metrado
Monto S/.
MES:
3,788,404.58
GLB
KM
mes
MOVIMIENTO DE TIERRAS
DESBROCE Y LIMPIEZA
REMOCION DE ALCANTARILLAS
EXCAVACION EN MATERIAL SUELTO
EXCAVACIN EN ROCA SUELTA
EXCAVACIN EN ROCA FIJA
PERFILADO Y COMPACT.EN ZONAS DE CORTE
CONFORMACION DE TERRAPLENES
PEDRAPLEN
MEJORAMIENTO DE SUELOS A NIVEL DE SUBRASANTE
MATERIAL DE RELLENO SELECCIONADO
Monto S/.
23
0.00%
0.00%
0.00%
419,566.24
#VALOR!
419,566.24
#VALOR!
18,841,373.01
2.18%
278.13
61.59
6,594.41
2,604.72
278.1279
61.5920
6,594.41
2,604.72
0.03
(1.93)
33,683.34
0.03
(1.93)
33,683.34
58,389.13
1.39
(1.09)
0.0001
(0.0046)
92.4300
(0.0000)
172.5600
0.0044
(0.0034)
1,023.65
(0.00)
(0.00)
61,511.24
(0.03)
(0.33)
1,023.6518
(0.0004)
(0.0046)
61,511.24
(0.03)
(0.33)
7,312.77
12.15
0.00
119.45
(0.00)
764.50
2,293.51
44,900.39
4,811.04
44,900.39
4,811.04
58,147.87
56,741.31
7,312.7665
12.1500
0.0000
119.4459
(0.0000)
764.5000
2,293.5050
(0.00)
16.90
984.86
(0.05)
4,489.65
84,954.02
(0.0017)
16.9000
984.8600
(0.05)
4,489.65
84,954.02
0.00
(0.00)
(0.00)
0.00
0.17
(0.32)
0.0009
(0.0040)
(0.0000)
0.0000
0.17
(0.32)
598,163.04
637,339.40
29,777.42
706,216.66
431,687.45
772,242.42
120,153.74
589,988.70
45,322.96
91,517.45
17,105.76
1,058,190.20
66,318.15
246,735.93
185,927.61
2,439,930.47
1,088,937.30
202,658.58
304,883.73
2,276,402.07
402,395.43
392,660.79
6,509.35
14,694.93
662.45
545,097.13
3,677,103.36
1,213,066.90
5,985.78
42,147.13
252,301.79
130,016.73
14,007.59
162,092.62
21,508.59
51,623.40
1.09%
0.41%
0.00
(0.00)
92.43
(0.00)
172.56
0.00
(0.00)
25,228.30
15,070.69
288.15
1,701.85
1,032.37
2,119.10
326.86
1,743.62
142.97
285.81
55.71
17,610.09
917.39
3,474.66
2,618.33
397,382.81
2,750.05
260.50
13,284.69
17,421.00
5,290.50
15,871.50
308.50
229.00
24.00
2,051.86
42,628.14
2,215.00
788.64
300.45
1,357.63
1,614.91
162.20
401.13
401.13
634.35
2,741.28
58,389.13
1.39
(1.09)
2,741.28
58,147.87
56,741.31
0.00%
0.00%
4.18%
9.01%
0.00%
0.00%
5.49%
0.00%
0.00%
1.81%
0.44%
0.89%
12.63%
12.63%
-0.01%
0.82%
2.26%
0.00%
0.00%
ENTIDAD
OBRA
CONTRATISTA
PRESUPUESTO CONTRATADO:
con IGV
CONTRATO
PRESUPUESTO BASE:
con IGV
SUPERVISION
TRAMO
FACTOR DE RELACIN:
VALORIZACION DE OBRA N
Cdigo
700
700.A
700.B
700.C
700.D
700.G
700.H
700.K
700.L
800
801.A
801.B
802.A
802.B
803.A
803.B
804.A
804.B
804.C
805.A
805.B
810.A
820.A
830.A
835.A
840.A
900
910
911.C
912.B
912.C
916.A
917.A
917.B
920
921.A
921.B
921.C
922
803.B
1000
1001
1001.A
1001.B
1001.C
1001.D
1001.E
1001.F
1001.G
1001.H
1010
1011
1011.A
1012
1012.A
1012.B
1012.D
1012.E
1012.F
1012.G
1012.H
1012.I
1013
Descripcin de la Partida
Presupuesto
Oferta
P.U.
Unid.
Metrado
Monto S/.
M3K
M3K
M3K
M3K
M3K
M3K
M3K
M3K
236,819.80
569,369.31
916,817.43
9,086,580.26
51,110.50
903,002.28
30,637.56
587,432.33
5.50
1.90
5.15
2.22
10.08
1.60
4.59
1.98
und
und
und
und
m2
und
und
m
m
und
und
m2
m
und
m
und
15.00
177.00
26.00
6.00
179.40
1.00
225.00
751.20
15.20
91.00
10,736.84
28,427.20
340.00
69.00
65.60
98.00
163.23
217.39
211.37
323.82
341.30
160.34
198.19
111.00
115.94
110.11
11.89
15.41
363.35
132.14
383.33
354.34
TRANSPORTE
TRANSPORTE DE MATERIAL EXCEDENTE < 1 KM
TRANSPORTE DE MATERIAL EXCEDENTE > 1 KM
TRANSPORTE DE MATERIAL GRANULAR <=1 KM
TRANSPORTE DE MATERIAL GRANULAR >1 KM
TRANSPORTE DE MEZCLA ASFALTICA < 1 KM
TRANSPORTE DE MEZCLA ASFALTICA > 1 KM
TRANSPORTE DE MATERIAL PARA PEDRAPLEN D< 1 KM
TRANSPORTE DE MATERIAL PARA PEDRAPLEN D> 1 KM
1,302,508.90
1,081,801.69
4,721,609.76
20,172,208.18
515,193.84
1,444,803.65
140,626.40
1,163,116.01
febrero-15
Presente Valorizacin
Valorizac. 023
febrero-15
Metrado
Monto S/.
82,012.95
(0.00)
0.00
0.00
2,822.68
33,475.21
2.53
1.55
1.55
1.89
2.96
11.69
371.55
1,134.54
132.70
853.16
PUENTES Y PONTONES
23.55
506.88
69.14
8.52
8.52
180.44
8.52
4,305.28
338.37
6.58
68.28
7,946.90
1,552.31
365.77
5,726.94
5.66
m2
603.20
2.60
m3
m3
m3
m2
m2
m3
m3
kg
305.48
222.33
8.34
129.71
94.24
62.00
57.53
6,093.20
20.74
171.31
317.02
68.28
71.01
367.60
364.42
6.58
#VALOR!
82,012.95
28,452.61
53,560.34
0.0000
2,822.6800
33,475.2100
28,452.61
53,560.34
#VALOR!
2,448.45
38,478.03
5,495.62
1,942.92
61,229.22
160.34
44,592.75
83,383.20
1,762.29
10,020.01
127,661.03
438,063.15
123,539.00
9,117.66
25,146.45
34,725.32
Saldo por
Valorizar
Metrado
Monto S/.
#VALOR!
30,459,855.48
236,819.80
569,369.31
916,817.43
9,086,580.26
48,287.82
869,527.07
30,637.56
587,432.33
1,302,508.90
1,081,801.69
4,721,609.76
20,172,208.18
486,741.23
1,391,243.31
140,626.40
1,163,116.01
#VALOR!
432,021.25
15.00
177.00
26.00
6.00
179.40
1.00
225.00
751.20
15.20
2,448.45
38,478.03
5,495.62
1,942.92
61,229.22
160.34
44,592.75
83,383.20
1,762.29
340.00
69.00
65.60
98.00
123,539.00
9,117.66
25,146.45
34,725.32
%
de
Avance
0.27%
5.52%
3.71%
8,659,220.15
12,733.07
#VALOR!
12,733.07
#VALOR!
8,646,487.08
0.15%
8,511,562.51
2,819,831.21
1,344,180.13
367,070.69
447,589.42
3,299,091.06
233,800.00
137,419.72
16,348.20
99,839.52
21,232.00
10,237.92
10,237.92
12,733.07
0.01
6,877.64
5,855.42
#VALOR!
0.0020
4,437.1900
3,777.6900
12,733.07
0.01
6,877.64
5,855.42
#VALOR!
1,114,557.79
862,775.80
233,042.11
236,819.80
1,114,557.79
20,000.00
#VALOR!
44.00
88.00
160.00
#VALOR!
12.00
8,498,829.44
2,819,831.20
1,337,302.49
361,215.27
447,589.42
3,299,091.06
233,800.00
137,419.72
16,348.20
99,839.52
21,232.00
10,237.92
10,237.92
0.15%
0.00%
0.51%
1.60%
1,253,300.07
m3
kg
m2
ton
ton
m2
ton
p2
Acumulado
Actual
Metrado
Monto S/.
(0.0000)
0.0000
1,007,765.44
PROTECCION AMBIENTAL
Acumulado
Mes Anterior
Metrado
Monto S/.
MES:
30,541,868.43
23
236,118.98
7,968.61
3,335.27
4,720.88
67,707.59
13,225.68
65,999.54
48,793.53
24,367.88
318,883.39
1,568.32
1,568.32
146,465.08
6,335.66
38,087.35
2,643.95
8,856.60
6,691.98
22,791.20
20,965.08
40,093.26
110,292.56
0.00
4,437.19
3,777.69
#VALOR!
#VALOR!
128,681.88
82,250.02
1,171,050.07
23.55
506.88
69.14
8.52
8.52
180.44
8.52
4,305.28
128,681.88
10,899.27
603.20
305.48
222.33
8.34
129.71
94.24
62.00
57.53
6,093.20
109,489.44
803.12
236,118.98
7,968.61
3,335.27
4,720.88
67,707.59
13,225.68
65,999.54
48,793.53
24,367.88
307,984.13
1,568.32
1,568.32
146,465.08
6,335.66
38,087.35
2,643.95
8,856.60
6,691.98
22,791.20
20,965.08
40,093.26
109,489.44
ENTIDAD
OBRA
CONTRATISTA
PRESUPUESTO CONTRATADO:
con IGV
CONTRATO
PRESUPUESTO BASE:
con IGV
SUPERVISION
TRAMO
FACTOR DE RELACIN:
VALORIZACION DE OBRA N
Cdigo
1013.A
1013.B
1013.C
1013.D
1014
1014.A
1014.B
1014.C
1014.D
1015
1015.A
1015.B
1015.C
1015.D
1015.E
1015.F
1015.G
1020
1021
1021.A
1022
1022.A
1022.B
1022.D
1022.E
1022.F
1022.G
1022.H
1022.I
1023
1023.A
1023.B
1023.C
1013.D
1024
1024.A
1024.B
1024.C
1024.D
1025
1025.A
1015.B
1025.C
1025.D
1015.E
1025.F
1025.G
1030
1031
1031.A
1032
1032.A
1032.B
1032.D
1032.E
1032.F
1032.G
1032.H
1032.I
1033
1033.A
1033.B
1033.C
Descripcin de la Partida
CONCRETO CLASE C (f'c=280 Kg/cm2)
ENCOFRADO Y DESENCOFRADO CARA VISTA LOSA
ACERO DE REFUERZO
FALSO PUENTE
LOSA DE TRANSICIN
CONCRETO CLASE F (f'c=140 Kg/cm2)
ENCOFRADO Y DESENCOFRADO
ACERO DE REFUERZO
CONCRETO CLASE C (f'c=280 Kg/cm2)
VARIOS
JUNTA DE DILATACION
DISPOSITIVOS DE NEOPRENO ARMADO
COLOCACION DE TUBOS DE DRENAJE DE 4"
BRUA ROMPEAGUA EN LOSA
IMPERMEABILIZANTE DE PARAMENTOS
GEOCOMPUESTO DE DRENAJE
MURO TIPO NEW JERSEY
PONTON (KM 28+328)
TRABAJOS PRELIMINARES
TRAZO Y CONTROL GEOMETRICO
SUBESTRUCTURA
EXCAVACION DE MATERIAL SUELTO PARA ESTRUCTURAS BAJO AGUA
RELLENO PARA ESTRUCTURAS
CONCRETO CLASE F DE NIVELACION (f'c=140 Kg/cm2)
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
CONCRETO CLASE D EN CIMENTACION (f'c=210 Kg/cm2 )
CONCRETO CLASE D EN ELEVACION (f'c=210 Kg/cm2 )
ACERO DE REFUERZO
TABLERO DE CONCRETO
CONCRETO CLASE C (f'c=280 Kg/cm2)
ENCOFRADO Y DESENCOFRADO CARA VISTA LOSA
ACERO DE REFUERZO
FALSO PUENTE
LOSA DE TRANSICIN
CONCRETO CLASE F (f'c=140 Kg/cm2)
ENCOFRADO Y DESENCOFRADO
ACERO DE REFUERZO
CONCRETO CLASE C (f'c=280 Kg/cm2)
VARIOS
JUNTA DE DILATACION
DISPOSITIVO DE NEOPRENO ARMADO
COLOCACION DE TUBOS DE DRENAJE DE 4"
BRUA ROMPEAGUA EN LOSA
IMPERMEABILIZANTE DE PARAMENTOS
GEOCOMPUESTO DE DRENAJE
MURO TIPO NEW JERSEY
PONTON (KM. 41+584.75)
TRABAJOS PRELIMINARES
TRAZO Y CONTROL GEOMETRICO
SUBESTRUCTURA
EXCAVACION DE MATERIAL SUELTO PARA ESTRUCTURAS BAJO AGUA
RELLENO PARA ESTRUCTURAS
CONCRETO CLASE F DE NIVELACION (f'c=140 Kg/cm2)
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
CONCRETO CLASE D EN CIMENTACION (f'c=210 Kg/cm2 )
CONCRETO CLASE D EN ELEVACION (f'c=210 Kg/cm2 )
ACERO DE REFUERZO
TABLERO DE CONCRETO
CONCRETO CLASE C (f'c=280 Kg/cm2)
ENCOFRADO Y DESENCOFRADO CARA VISTA LOSA
ACERO DE REFUERZO
Unid.
m3
m2
kg
m
Presupuesto
Oferta
Metrado
P.U.
43.73
414.97
226.93
71.01
8,885.24
6.58
11.92
1,473.72
m3
m2
kg
m3
6.97
4.62
2,355.54
18.34
317.02
68.28
6.58
414.97
m
dm3
und
m
m2
m2
m
20.20
67.20
2.00
23.84
257.90
52.23
34.86
361.27
47.98
31.83
5.30
22.95
80.51
404.09
m2
558.63
2.60
m3
m3
m3
m2
m2
m3
m3
kg
296.23
190.13
50.67
126.21
85.65
53.76
54.88
5,256.28
20.74
42.29
317.02
68.28
71.01
367.60
364.42
6.58
m3
m2
kg
m
55.69
133.45
9,881.54
10.80
414.97
71.01
6.58
1,473.72
m3
m2
kg
m3
7.15
5.24
2,662.01
18.82
317.02
68.28
6.58
414.97
m
dm3
und
m
m2
m2
m
22.75
26.25
2.00
21.60
244.62
44.95
32.16
361.27
47.98
31.83
5.30
22.95
80.51
404.09
m2
656.85
2.60
m3
m3
m3
m2
m2
m3
m3
kg
361.82
241.95
10.01
157.65
102.85
73.49
68.95
6,573.32
20.74
171.31
317.02
68.28
71.01
367.60
364.42
6.58
m3
m2
kg
76.02
180.42
14,375.65
414.97
71.01
6.58
Monto S/.
18,146.64
16,114.30
58,464.88
17,566.74
25,635.08
2,209.63
315.45
15,499.45
7,610.55
34,922.35
7,297.65
3,224.26
63.66
126.35
5,918.81
4,205.04
14,086.58
294,105.66
1,452.44
1,452.44
119,295.31
6,143.81
8,040.60
16,063.40
8,617.62
6,082.01
19,762.18
19,999.37
34,586.32
113,522.67
23,109.68
9,476.28
65,020.53
15,916.18
27,950.25
2,266.69
357.79
17,516.03
7,809.74
31,884.99
8,218.89
1,259.48
63.66
114.48
5,614.03
3,618.92
12,995.53
404,192.04
1,707.81
1,707.81
165,587.82
7,504.15
41,448.45
3,173.37
10,764.34
7,303.38
27,014.92
25,126.76
43,252.45
157,444.61
31,546.02
12,811.62
94,591.78
23
Acumulado
Mes Anterior
Metrado
Monto S/.
MES:
febrero-15
Presente Valorizacin
Valorizac. 023
febrero-15
Metrado
Monto S/.
43.73
18,146.64
215.62
15,311.18
8,885.24
58,464.88
11.92
17,566.74
17.92
60.00
2.00
23.84
23.88
19,192.44
6,473.96
2,878.80
63.66
126.35
9,649.67
Acumulado
Actual
Metrado
Monto S/.
11.31
803.12
2.28
7.20
10,096.15
823.70
345.46
12.42
52.23
10.98
285.04
4,205.04
4,436.91
Saldo por
Valorizar
Metrado
Monto S/.
43.73
18,146.64
215.62
15,311.18
8,885.24
58,464.88
11.92
17,566.74
25,635.08
6.97
2,209.63
4.62
315.45
2,355.54
15,499.45
18.34
7,610.55
24,826.21
17.92
6,473.96
60.00
2,878.80
2.00
63.66
23.84
126.35
245.48
5,633.77
23.88
558.63
296.23
190.13
50.67
126.21
85.65
53.76
54.88
5,256.28
55.69
133.45
9,881.54
10.80
7.15
5.24
2,662.01
18.82
22.75
26.25
2.00
21.60
244.62
44.95
32.16
71,350.75
656.85
(0.00)
21,273.60
22.49
1.31
3,852.76
415.30
26.75
9.75
8.75
1,266.45
6.67
1,899.52
3,584.10
3,188.68
8,333.24
17,868.23
2,767.85
2,294.89
15,100.38
361.82
219.46
8.70
157.65
76.10
63.74
60.20
5,306.87
69.35
180.42
12,080.76
9,649.67
294,105.66
1,452.44
1,452.44
119,295.31
6,143.81
8,040.60
16,063.40
8,617.62
6,082.01
19,762.18
19,999.37
34,586.32
113,522.67
23,109.68
9,476.28
65,020.53
15,916.18
27,950.25
2,266.69
357.79
17,516.03
7,809.74
31,884.99
8,218.89
1,259.48
63.66
114.48
5,614.03
3,618.92
12,995.53
332,841.30
1,707.81
1,707.81
144,314.21
7,504.15
37,595.69
2,758.07
10,764.34
5,403.86
23,430.82
21,938.08
34,919.20
139,576.38
28,778.17
12,811.62
79,491.40
%
de
Avance
ENTIDAD
OBRA
CONTRATISTA
PRESUPUESTO CONTRATADO:
con IGV
CONTRATO
PRESUPUESTO BASE:
con IGV
SUPERVISION
TRAMO
FACTOR DE RELACIN:
VALORIZACION DE OBRA N
Cdigo
1013.D
1034
1034.A
1034.B
1034.C
1034.D
1035
1035.A
1035.B
1035.C
1035.D
1015.E
1035.F
1035.G
Descripcin de la Partida
FALSO PUENTE
LOSA DE TRANSICIN
CONCRETO CLASE F (f'c=140 Kg/cm2)
ENCOFRADO Y DESENCOFRADO
ACERO DE REFUERZO
CONCRETO CLASE C (f'c=280 Kg/cm2)
VARIOS
JUNTA DE DILATACION
DISPOSITIVO DE NEOPRENO ARMADO
COLOCACION DE TUBOS DE DRENAJE DE 4"
BRUA ROMPEAGUA EN LOSA
IMPERMEABILIZANTE DE PARAMENTOS
GEOCOMPUESTO DE DRENAJE
MURO TIPO NEW JERSEY
COSTO DIRECTO
GASTOS GENERALES
GASTOS GENERALES FIJOS
GASTOS GENERALES VARIABLES
UTILIDAD
Unid.
m
Presupuesto
Oferta
Metrado
P.U.
12.55
1,473.72
m3
m2
kg
m3
11.23
7.47
3,658.68
29.55
317.02
68.28
6.58
414.97
m
dm3
und
m
m2
m2
m
31.28
26.25
2.00
25.24
336.47
54.43
35.10
361.27
47.98
31.83
5.30
22.95
80.51
404.09
0.927879%
18.378821%
10.00%
1.00000
Monto S/.
18,495.19
40,406.65
3,560.13
510.05
24,074.11
12,262.36
39,045.15
11,300.53
1,259.48
63.66
133.77
7,721.99
4,382.16
14,183.56
23
Acumulado
Mes Anterior
Metrado
Monto S/.
MES:
febrero-15
Presente Valorizacin
Valorizac. 023
febrero-15
Metrado
Monto S/.
Acumulado
Actual
Metrado
Monto S/.
1.89
390.02
7.15
6,132.54
599.17
9.52
26.25
2,566.33
2,967.04
26,076.38
3,439.29
1,259.48
0.14
122.49
54.43
35.10
0.74
2,811.15
4,382.16
14,183.56
Saldo por
Valorizar
Metrado
Monto S/.
12.55
18,495.19
34,274.13
9.34
2,960.97
7.47
510.05
3,268.66
21,507.78
22.40
9,295.33
12,968.77
21.76
7,861.24
2.00
25.10
213.98
63.66
133.03
4,910.84
139,020,203.20
26,840,213.23
1,289,938.87
25,550,274.36
13,902,020.32
2,297,169.87
443,507.69
21,314.95
422,192.74
229,716.99
2,250,738.00
434,543.23
20,884.12
413,659.11
225,073.80
136,193,721.01
26,294,512.80
1,263,712.54
25,030,800.26
13,619,372.10
179,762,436.75
2,970,394.55
2,910,355.03
176,107,605.91
179,762,436.75
100.00%
2,970,394.55
1.65%
2,910,355.03
1.62%
176,107,605.91
97.97%
%
de
Avance