ADJUDICACIÓN LICITACION PUBLICA N°002-2015-GRCAJ-PRIMERA CONVOCATORIA

: “MEJORAMIENTO CARRETERA CA-103: EM. PE-06B (SANTA CRUZ DE SUCCHUBAMBA) –ROMERO CIRCA-LA LAGUNA-TONGOD-CATILLUC-EMP. PE-06 C (EL EMPALME)-CAJAMA
OBRA:

ENTIDAD : GOBIERNO REGIONAL DE CAJAMARCA

UBICACIÓN :CAJAMARCA - SANTA CRUZ - SANTA CRUZ

CONTRATISTA : CONSORCIO CATILLUC

RESIDENTE : ING. LUIS MAURICIO REATEGUI GONZALES

SUPERVISOR ING. JUAN MANUEL SANCHEZ PORTAL

FECHA : 31/12/2016

COMPARATIVO DE VALORIZACIONES CON PRECIOS DEL CONSORCIO

Al 31 de Diciembre 2016

PRESUPUESTO REFERENCIAL
Partida Descripcion
Und. Metrado
01 TRABAJOS PRELIMINARES
01.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS GLB 1.00
01.02 TOPOGRAFIA Y GEOREFERENCIACION KM 62.01
01.03 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL DURANTE LA EJECUCION DE OBRA GLB 1.00
01.04 CAMPAMENTOS DE OBRA GLB 1.00
02 MOVIMIENTO DE TIERRAS
02.01 DESBROCE Y LIMPIEZA EN ZONAS NO BOSCOSAS, H= 2,300-3,800 MSNM HA 9.44
02.02 CORTE EN MATERIAL SUELTO, H=2,300-3,800 MSNM M3 464,622.37
02.03 CORTE EN ROCA SUELTA, H=2300-3800 MSNM M3 122,770.30
02.04 CORTE EN ROCA FIJA, H=2300-3800 MSNM M3 16,454.63
02.05 TERRAPLENES, H=2,300-3,800 MSNM M3 129,855.21
02.06 MEJORAMIENTO DE SUBRASANTE, e=0.60 MTS. M3 1,266.60
03 PAVIMENTOS
03.01 PERFILADO Y COMPACTADO SUBRASANTE, ZONAS DE CORTE, H=2300-3800 MSNM M2 302,054.33
03.02 SUB BASE GRANULAR, EXTRAC. CON EXPLOSIVOS, H=2300-3800 MSNM M3 86,769.45
 COMPARATIVO DE VALORIZACIONES CON PRECIOS DEL CONSORCIO
Al 31 de Diciembre 2016

PRESUPUESTO REFERENCIAL
Partida Descripcion
Und. Metrado
03.03 BASE GRANULAR, EXTRAC. CON EXPLOSIVOS, H=2300-3800 MSNM M3 80,195.43
03.04 IMPRIMACION ASFALTICA M2 449,341.61
03.05 TRATAMIENTO SUPERFICIAL BICAPA, e=1" M2 449,341.61
04 OBRAS DE ARTE Y DRENAJE
04.01 REMOCION ALCANTARILLAS EXISTENTES
04.01.01 DEMOLICION ESTRUCTURAS DE CONCRETO, C/EQUIPO M3 536.31
04.01.02 EXTRACCION ALCANTARILLAS TMC EXISTENTES M 826.89
04.02 ALCANTARILLAS TMC CIRCULARES
04.02.01 TRAZO Y REPLANTEO ESTRUCTURAS/M2 M2 6,187.44
04.02.02 EXCAVACION NO CLASIFICADA CON EQUIPO P/ESTRUCTURAS M3 11,559.30
04.02.03 CAMA DE APOYO CON MATERIAL DE AFIRMADO M3 332.25
04.02.04 RELLENO CON MATERIAL DE AFIRMADO M3 5,863.08
04.02.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL, D=30 M M3 6,299.45
04.02.06 ENCOFRADO Y DESENCOFRADO M2 11,792.06
04.02.07 CONCRETO CICLOPEO, CLASE G, 13.7 MPa (f'c=140 KG/CM2) M3 3,224.35
04.02.08 CONCRETO F'C=175 KG/CM2 + 25% PM M3 1,265.29
04.02.09 CONCRETO CLASE E, 17.2 MPa (f'c=175 KG/CM2) M3 42.47
04.02.10 ACERO F'Y=4200 KG/CM2-PARAPETOS KG 6,944.55
04.02.11 ALCANTARILLA TMC Ø=36" M 1,446.66
04.02.12 ALCANTARILLA TMC Ø=48" M 366.93
04.02.13 ALCANTARILLA TMC Ø=60" M 53.46
04.02.14 ENCOFRADO Y DESENCOFRADO CARAVISTA-PARAPETOS M2 864.95
04.02.15 PINTURA DE PARAPETOS M2 1,208.99
04.02.16 PROTECCION EN SALIDA P.G. ACOMODADA M3 26.88
 COMPARATIVO DE VALORIZACIONES CON PRECIOS DEL CONSORCIO
Al 31 de Diciembre 2016

PRESUPUESTO REFERENCIAL
Partida Descripcion
Und. Metrado
04.03 PASES DE AGUA PVC
04.03.01 TRAZO Y REPLANTEO ESTRUCTURAS/M2 M2 78.64
04.03.02 EXCAVACION NO CLASIFICADA MANUAL, P/ESTRUCTURAS M3 70.34
04.03.03 CAMA DE APOYO CON MATERIAL DE AFIRMADO M3 6.34
04.03.04 RELLENO CON MATERIAL DE AFIRMADO M3 49.03
04.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL, D=30 M M3 19.77
04.03.06 CONCRETO F'C=175 KG/CM2 + 25% PM M3 8.78
04.03.07 ENCOFRADO Y DESENCOFRADO M2 59.42
04.03.08 TUBERIA PVC 12" M 103.50
04.04 BADENES DE CONCRETO
04.04.01 TRAZO Y REPLANTEO ESTRUCTURAS/M2 M2 901.57
04.04.02 EXCAVACION NO CLASIFICADA CON EQUIPO P/ESTRUCTURAS M3 695.91
04.04.03 ELIMINACION DE MATERIAL EXCEDENTE MANUAL, D=30 M M3 869.89
04.04.04 CONCRETO CLASE D, 20.6 MPa (f'c=210 KG/CM2) M3 216.74
 COMPARATIVO DE VALORIZACIONES CON PRECIOS DEL CONSORCIO
Al 31 de Diciembre 2016

PRESUPUESTO REFERENCIAL
Partida Descripcion
Und. Metrado
04.04.05 ENCOFRADO Y DESENCOFRADO M2 484.89
04.04.06 MAMPOSTERIA DE PIEDRA ASENTADA CON CONCRETO F'C=140 KG/CM2 M3 240.24
04.04.07 JUNTAS DE DILATACION M 212.58
04.05 MUROS DE CONCRETO CICLOPEO
04.05.01 TRAZO Y REPLANTEO ESTRUCTURAS/M2 M2 4,552.01
04.05.02 EXCAVACION NO CLASIFICADA CON EQUIPO P/ESTRUCTURAS M3 9,263.35
04.05.03 RELLENO CON MATERIAL DE AFIRMADO M3 3,588.74
04.05.04 ELIMINACION DE MATERIAL EXCEDENTE MANUAL, D=30 M M3 11,579.18
04.05.05 ENCOFRADO Y DESENCOFRADO M2 13,907.37
04.05.06 CONCRETO CICLOPEO, CLASE G, 13.7 MPa (f'c=140 KG/CM2) M3 9,392.69
04.05.07 RELLENO CON MATERIAL FILTRANTE M3 1,916.08
04.05.08 TUBERIA PVC SAL 2" M 1,642.88
04.05.09 TUB. PVC SAL 6"-PERFORADO M 2,112.00
04.05.10 ENCOFRADO Y DESENCOFRADO CARAVISTA-PARAPETOS M2 1,307.30
04.05.11 PINTURA DE PARAPETOS M2 1,863.14
04.05.12 JUNTAS DE DILATACION M 2,386.45
04.06 PONTONES-LOSA DE CONCRETO
04.06.01 DEMOLICION ESTRUCTURAS DE CONCRETO, C/EQUIPO M3 42.00
04.06.02 TRAZO Y REPLANTEO ESTRUCTURAS/M2 M2 324.76
04.06.03 EXCAVACION EN ROCA FIJA M3 254.90
04.06.04 EXCAVACION NO CLASIFICADA CON EQUIPO P/ESTRUCTURAS M3 1,156.79
04.06.05 RELLENO CON MATERIAL DE AFIRMADO M3 1,665.03
04.06.06 ELIMINACION DE MATERIAL EXCEDENTE MANUAL, D=30 M M3 1,445.99
04.06.07 SOLADO DE 4" MEZCLA 1:12 CEMENTO-HORMIGON M2 143.82
 COMPARATIVO DE VALORIZACIONES CON PRECIOS DEL CONSORCIO
Al 31 de Diciembre 2016

PRESUPUESTO REFERENCIAL
Partida Descripcion
Und. Metrado
04.06.08 CONCRETO F'C=175 KG/CM2 + 25% PM M3 361.12
04.06.09 CONCRETO CLASE E, 17.2 MPa (f'c=175 KG/CM2) M3 230.42
04.06.10 CONCRETO CLASE D, 20.6 MPa (f'c=210 KG/CM2) M3 3.54
04.06.11 CONCRETO CLASE C, 27.4 MPa (f'c=280 KG/CM2) M3 76.91
04.06.12 ENCOFRADO Y DESENCOFRADO M2 913.80
04.06.13 ACERO F'Y=4200 KG/CM2 KG 34,716.66
04.06.14 JUNTAS DE DILATACION M 152.12
04.06.15 APOYO MOVIL-NEOPRENE M2 8.73
04.06.16 INSTALACION DE LLORONAS, PVC SAL 3" UND 66.00
04.06.17 ENCOFRADO Y DESENCOFRADO CARAVISTA-GUARDERAS M2 41.39
04.06.18 BARANDA TUBO FºGº 3" - INCLUYE PINTURA M 109.77
04.06.19 PINTURA DE GUARDERAS M2 79.79
04.07 SUBDRENAJES
04.07.01 SUBREN CON MAC DRAIN 2L M 1,019.00
04.07.02 ZANJA DE DRENAJE M 290.00
04.08 CUNETAS Y ZANJAS DE CORONACION
04.08.01 CUNETAS REVESTIDAS 0.75x0.50, e=0.10 m, CONCRETO f'c=140 Kg/cm2
04.08.01.01 CONFORMACION M2 107,182.79
04.08.01.02 ENCOFRADO Y DESENCOFRADO M2 6,304.87
04.08.01.03 CONCRETO CLASE F, 13.7 MPa (f'c=140 KG/CM2) M3 9,457.31
04.08.01.04 CURADO M2 93,426.71
04.08.01.05 JUNTAS DE DILATACION M 62,284.47
04.08.02 ZANJAS DE CORONACION M 862.00
04.09 REUBICACION DE CANAL
 COMPARATIVO DE VALORIZACIONES CON PRECIOS DEL CONSORCIO
Al 31 de Diciembre 2016

PRESUPUESTO REFERENCIAL
Partida Descripcion
Und. Metrado
04.09.01 TRAZO Y REPLANTEO M2 308.73
04.09.02 EXCAVACION M3 625.20
04.09.03 ENCOFRADO Y DESENCOFRADO M2 328.55
04.09.04 CONCRETO CLASE E, 17.2 MPa (f'c=175 KG/CM2) M3 82.20
04.09.05 CURADO M2 548.00
04.09.06 RELLENO CON MATERIAL PROPIO M3 69.82
04.09.07 ELIMINACION DE MATERIAL EXCEDENTE M 684.45
04.09.08 JUNTAS DE DILATACION M 159.00
04.10 ADECUACION DE CANAL CUNETA
04.10.01 M3 815.96
04.10.02 EXCAVACION M3 2,901.16
04.10.03 ENCOFRADO Y DESENCOFRADO M2 34.13
04.10.04 CONCRETO CLASE E, 17.2 MPa (f'c=175 KG/CM2) M3 145.71
04.10.05 CURADO M2 971.38
04.10.06 ELIMINACION DE MATERIAL EXCEDENTE M3 3,626.45
04.10.07 JUNTAS DE DILATACION M 227.51
04.11 CANAL MARCO RIGIDO
04.11.01 TRAZO Y REPLANTEO M2 212.69
04.11.02 DEMOLICION M3 13.50
04.11.03 EXCAVACION M3 168.09
04.11.04 ENCOFRADO Y DESENCOFRADO M2 447.83
04.11.05 CONCRETO CLASE D, 20.6 MPa (f'c=210 KG/CM2) M3 678.75
04.11.06 CONCRETO 1:12 PARA SOLADOS M3 33.27
04.11.07 ACERO DE REFUERZO FY=4200 KG/CM2 KG 16,169.57
 COMPARATIVO DE VALORIZACIONES CON PRECIOS DEL CONSORCIO
Al 31 de Diciembre 2016

PRESUPUESTO REFERENCIAL
Partida Descripcion
Und. Metrado
04.11.08 CURADO M2 747.31
04.11.09 ELIMINACION DE MATERIAL EXCEDENTE M3 228.88
04.11.10 JUNTAS DE DILATACION M 216.14
04.12 GAVIONES
04.12.01 TRAZO Y REPLANTEO M2 87.50
04.12.02 EXCAVACION M3 142.00
04.12.03 ARMADO, LLENADO, INSTALACION Y COLOCACION DE GAVION UND 60.00
04.12.04 RELLENO CON MATERIAL PROPIO M3 187.50
05 TRANSPORTE
05.01 TRANSPORTE MATERIAL EXCEDENTE, D<=1 KM. M3K 360,481.37
05.02 TRANSPORTE MATERIAL EXCEDENTE, D>1 KM. M3K 2,657,589.99
05.03 TRANSPORTE MATERIAL DE CANTERA P/SUBBASE, D<=1 KM. M3K 86,769.45
05.04 TRANSPORTE MATERIAL DE CANTERA P/SUBBASE, D>1 KM. M3K 2,054,586.70
05.05 TRANSPORTE MATERIAL DE CANTERA P/BASE, D<=1 KM. M3K 80,195.43
05.06 TRANSPORTE MATERIAL DE CANTERA P/BASE, D>1 KM. M3K 3,686,271.61
05.07 TRANSPORTE DE AGREGADOS PARA TSB, D<=1 KM. M3K 11,413.28
05.08 TRANSPORTE DE AGREGADOS PARA TSB, D>1 KM. M3K 508,461.04
06 SEÑALIZACIÓN Y SEGURIDAD VIAL
06.01 HITOS KILOMÉTRICOS UND 63.00
06.02 SEÑALES PREVENTIVAS UND 132.00
06.03 SEÑALES INFORMATIVAS UND 38.00
06.04 MARCAS EN EL PAVIMENTO M2 16,638.75
06.05 GUARDAVÍAS M 3,085.00
06.06 TACHAS REFLECTIVAS BIDIRECCIONALES UND 62,008.00
 COMPARATIVO DE VALORIZACIONES CON PRECIOS DEL CONSORCIO
Al 31 de Diciembre 2016

PRESUPUESTO REFERENCIAL
Partida Descripcion
Und. Metrado
06.07 REDUCTOR DE VELOCIDAD, TIPO RESALTO, TRAPEZOIDAL UND 35.00
07 MITIGACION AMBIENTAL
07.01 DEPOSITO DE MATERIAL EXCEDENTE M3 369,391.21
07.02 READECUACION AMBIENTAL DE CAMPAMENTOS, ALMACENES Y PATIOS DE MAQUINARIAS M2 19,200.00
07.03 RETIRO DE VEGETACION (CHAMPAS) M2 96,500.00
07.04 ALMACENAMIENTO DE SUELOS LUGAR ADYACENTE M3 14,475.00
07.05 REPOSICION DE SUELO ORGANICO M2 96,500.00
07.06 ENROCADO CON PIEDRA GRANDE ACOMODADA M3 12,397.24
07.07 SEÑALES AMBIENTALES und 12.00
07.08 REPOSICION DE CERCOS (POSTE MADERA+ALAMBRE PUAS) m 2,547.00
08 VARIOS
08.01 PINTURA EN BARANDAS METALICAS-PUENTES EXISTENTES m 380.40
08.02 REVESTIMIENTO TALUD P/PROTECCION VIVIENDA M3 60.00
COSTO DIRECTO
GASTOS GENERALES (7.80%)
UTILIDAD (4%)
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS (18%)
TOTAL MONTO CONTRATADO
 MODALIDAD DE EJECUCIÓN
E-06 C (EL EMPALME)-CAJAMARCA”
PLAZO DE EJECUCIÓN

VALOR REFERENCIAL

MONTO OFERTADO

FACTOR DE RELACIÓN

DEL CONSORCIO FECHA DE CORTE DICEMBRE 2016

ciembre 2016

Metrados Valorizacion N-08 ( Aprob. Metrados Valorizacion AMERICAN Comparativo de Metrados

RENCIAL
Supervision) Acumulada Acumulada Vs. American
Precio S/. Parcial S/. Metrado Parcial Metrado Parcial Metrado
S/. 1,205,724.51 S/. 722,204.76
S/. 387,822.74 S/. 387,822.74 0.50 S/. 193,911.37
S/. 1,359.59 S/. 84,308.18 45.78 S/. 62,238.03
S/. 642,440.06 S/. 642,440.06 0.59 S/. 380,251.82
S/. 91,153.53 S/. 91,153.53 0.94 S/. 85,803.54
S/. 6,075,247.23 S/. 4,005,334.66 S/. 4,734,168.24
S/. 4,646.04 S/. 43,858.62 8.65 S/. 40,171.52 9.44 S/. 43,858.62 -0.79
S/. 5.43 S/. 2,522,899.47 370,361.13 S/. 2,011,060.93 386,280.39 S/. 2,097,502.52 -15,919.26
S/. 17.07 S/. 2,095,689.02 97,763.29 S/. 1,668,819.36 121,183.87 S/. 2,068,608.66 -23,420.58
S/. 29.39 S/. 483,601.58 9,706.80 S/. 285,282.85 13,829.60 S/. 406,451.94 -4,122.80
S/. 6.90 S/. 896,000.95 0.00 S/. 0.00 17,064.71 S/. 117,746.50 -17,064.71
S/. 26.21 S/. 33,197.59 0.00 S/. 0.00 - S/. 0.00 -
S/. 14,889,520.64 S/. 0.00 S/. 2,086,045.45
S/. 1.20 S/. 362,465.20 0.00 S/. 0.00 51,625.95 S/. 61,951.14 -51,625.95
S/. 43.52 S/. 3,776,206.46 0.00 S/. 0.00 46,509.52 S/. 2,024,094.31 -46,509.52
 DEL CONSORCIO FECHA DE CORTE DICEMBRE 2016
ciembre 2016

Metrados Valorizacion N-08 ( Aprob. Metrados Valorizacion AMERICAN Comparativo de Metrados

RENCIAL
Supervision) Acumulada Acumulada Vs. American
Precio S/. Parcial S/. Metrado Parcial Metrado Parcial Metrado
S/. 39.31 S/. 3,152,482.35 0.00 S/. 0.00 - S/. 0.00 -
S/. 3.16 S/. 1,419,919.49 0.00 S/. 0.00 - S/. 0.00 -
S/. 13.75 S/. 6,178,447.14 0.00 S/. 0.00 - S/. 0.00 -
S/. 14,948,420.76 S/. 226,534.66 S/. 794,921.70
S/. 42,817.54 S/. 25,706.59 S/. 25,270.93
S/. 47.12 S/. 25,270.93 524.66 S/. 24,721.98 536.31 S/. 25,270.93 -11.65
S/. 21.22 S/. 17,546.61 46.40 S/. 984.61 - S/. 0.00 46.40
S/. 4,127,403.69 S/. 195,593.25 S/. 764,415.95
S/. 3.62 S/. 22,398.53 685.65 S/. 2,482.05 437.30 S/. 1,583.03 248.35
S/. 9.33 S/. 107,848.27 1,239.91 S/. 11,568.36 876.80 S/. 8,180.54 363.11
S/. 173.69 S/. 57,708.50 27.70 S/. 4,811.21 30.52 S/. 5,301.02 -2.82
S/. 251.45 S/. 1,474,271.47 419.15 S/. 105,395.27 1,574.00 S/. 395,782.30 -1,154.85
S/. 15.34 S/. 96,633.56 663.93 S/. 10,184.69 458.75 S/. 7,037.23 205.18
S/. 36.60 S/. 431,589.40 0.00 S/. 0.00 - S/. 0.00 -
S/. 251.73 S/. 811,665.63 0.00 S/. 0.00 - S/. 0.00 -
S/. 272.13 S/. 344,323.37 0.00 S/. 0.00 - S/. 0.00 -
S/. 369.08 S/. 15,674.83 0.00 S/. 0.00 - S/. 0.00 -
S/. 9.07 S/. 62,987.07 0.00 S/. 0.00 - S/. 0.00 -
S/. 294.82 S/. 426,504.30 131.22 S/. 38,686.28 723.33 S/. 213,252.15 -592.11
S/. 513.26 S/. 188,330.49 43.77 S/. 22,465.39 183.47 S/. 94,167.81 -139.70
S/. 731.61 S/. 39,111.87 0.00 S/. 0.00 53.46 S/. 39,111.87 -53.46
S/. 42.38 S/. 36,656.58 0.00 S/. 0.00 - S/. 0.00 -
S/. 7.88 S/. 9,526.84 0.00 S/. 0.00 - S/. 0.00 -
S/. 80.84 S/. 2,172.98 0.00 S/. 0.00 - S/. 0.00 -
 DEL CONSORCIO FECHA DE CORTE DICEMBRE 2016
ciembre 2016

Metrados Valorizacion N-08 ( Aprob. Metrados Valorizacion AMERICAN Comparativo de Metrados

RENCIAL
Supervision) Acumulada Acumulada Vs. American
Precio S/. Parcial S/. Metrado Parcial Metrado Parcial Metrado
S/. 37,495.78 S/. 0.00 - S/. 0.00 -
S/. 3.62 S/. 284.68 0.00 S/. 0.00 - S/. 0.00 -
S/. 30.67 S/. 2,157.33 0.00 S/. 0.00 - S/. 0.00 -
S/. 173.69 S/. 1,101.19 0.00 S/. 0.00 - S/. 0.00 -
S/. 251.45 S/. 12,328.59 0.00 S/. 0.00 - S/. 0.00 -
S/. 15.34 S/. 303.27 0.00 S/. 0.00 - S/. 0.00 -
S/. 272.13 S/. 2,389.30 0.00 S/. 0.00 - S/. 0.00 -
S/. 36.60 S/. 2,174.77 0.00 S/. 0.00 - S/. 0.00 -
S/. 161.90 S/. 16,756.65 0.00 S/. 0.00 - S/. 0.00 -
S/. 169,500.77 S/. 0.00 - S/. 0.00 -
S/. 3.62 S/. 3,263.68 0.00 S/. 0.00 - S/. 0.00 -
S/. 9.33 S/. 6,492.84 0.00 S/. 0.00 - S/. 0.00 -
S/. 15.34 S/. 13,344.11 0.00 S/. 0.00 - S/. 0.00 -
S/. 391.33 S/. 84,816.86 0.00 S/. 0.00 - S/. 0.00 -
 DEL CONSORCIO FECHA DE CORTE DICEMBRE 2016
ciembre 2016

Metrados Valorizacion N-08 ( Aprob. Metrados Valorizacion AMERICAN Comparativo de Metrados

RENCIAL
Supervision) Acumulada Acumulada Vs. American
Precio S/. Parcial S/. Metrado Parcial Metrado Parcial Metrado
S/. 36.60 S/. 17,746.97 0.00 S/. 0.00 - S/. 0.00 -
S/. 177.08 S/. 42,541.70 0.00 S/. 0.00 - S/. 0.00 -
S/. 6.09 S/. 1,294.61 0.00 S/. 0.00 - S/. 0.00 -
S/. 4,423,476.91 S/. 5,234.82 - S/. 5,234.82 -
S/. 3.62 S/. 16,478.28 104.30 S/. 377.57 104.30 S/. 377.57 -
S/. 9.33 S/. 86,427.06 170.40 S/. 1,589.83 170.40 S/. 1,589.83 -
S/. 251.45 S/. 902,388.67 0.00 S/. 0.00 - S/. 0.00 -
S/. 15.34 S/. 177,624.62 213.00 S/. 3,267.42 213.00 S/. 3,267.42 -
S/. 36.60 S/. 509,009.74 0.00 S/. 0.00 - S/. 0.00 -
S/. 251.73 S/. 2,364,421.85 0.00 S/. 0.00 - S/. 0.00 -
S/. 94.60 S/. 181,261.17 0.00 S/. 0.00 - S/. 0.00 -
S/. 2.96 S/. 4,862.92 0.00 S/. 0.00 - S/. 0.00 -
S/. 44.26 S/. 93,477.12 0.00 S/. 0.00 - S/. 0.00 -
S/. 42.38 S/. 55,403.37 0.00 S/. 0.00 - S/. 0.00 -
S/. 8.39 S/. 15,631.74 0.00 S/. 0.00 - S/. 0.00 -
S/. 6.91 S/. 16,490.37 0.00 S/. 0.00 - S/. 0.00 -
S/. 1,063,334.06 S/. 0.00 S/. 0.00
S/. 47.12 S/. 1,979.04 0.00 S/. 0.00 - S/. 0.00 -
S/. 3.62 S/. 1,175.63 0.00 S/. 0.00 - S/. 0.00 -
S/. 21.86 S/. 5,572.11 0.00 S/. 0.00 - S/. 0.00 -
S/. 9.33 S/. 10,792.85 0.00 S/. 0.00 - S/. 0.00 -
S/. 251.45 S/. 418,671.79 0.00 S/. 0.00 - S/. 0.00 -
S/. 15.34 S/. 22,181.49 0.00 S/. 0.00 - S/. 0.00 -
S/. 37.53 S/. 5,397.56 0.00 S/. 0.00 - S/. 0.00 -
 DEL CONSORCIO FECHA DE CORTE DICEMBRE 2016
ciembre 2016

Metrados Valorizacion N-08 ( Aprob. Metrados Valorizacion AMERICAN Comparativo de Metrados

RENCIAL
Supervision) Acumulada Acumulada Vs. American
Precio S/. Parcial S/. Metrado Parcial Metrado Parcial Metrado
S/. 272.13 S/. 98,271.59 0.00 S/. 0.00 - S/. 0.00 -
S/. 369.08 S/. 85,043.41 0.00 S/. 0.00 - S/. 0.00 -
S/. 391.33 S/. 1,385.31 0.00 S/. 0.00 - S/. 0.00 -
S/. 454.80 S/. 34,978.67 0.00 S/. 0.00 - S/. 0.00 -
S/. 36.60 S/. 33,445.08 0.00 S/. 0.00 - S/. 0.00 -
S/. 9.07 S/. 314,880.11 0.00 S/. 0.00 - S/. 0.00 -
S/. 6.23 S/. 947.71 0.00 S/. 0.00 - S/. 0.00 -
S/. 1,169.92 S/. 10,213.40 0.00 S/. 0.00 - S/. 0.00 -
S/. 54.17 S/. 3,575.22 0.00 S/. 0.00 - S/. 0.00 -
S/. 42.38 S/. 1,754.11 0.00 S/. 0.00 - S/. 0.00 -
S/. 113.33 S/. 12,440.23 0.00 S/. 0.00 - S/. 0.00 -
S/. 7.88 S/. 628.75 0.00 S/. 0.00 - S/. 0.00 -
S/. 201,456.50 S/. 0.00 S/. 0.00
S/. 181.80 S/. 185,254.20 0.00 S/. 0.00 - S/. 0.00 -
S/. 55.87 S/. 16,202.30 0.00 S/. 0.00 - S/. 0.00 -
S/. 4,213,323.77 S/. 0.00 S/. 0.00
S/. 4,199,316.27 S/. 0.00 S/. 0.00
S/. 4.59 S/. 491,969.01 0.00 S/. 0.00 - S/. 0.00 -
S/. 39.63 S/. 249,862.00 0.00 S/. 0.00 - S/. 0.00 -
S/. 311.42 S/. 2,945,195.48 0.00 S/. 0.00 - S/. 0.00 -
S/. 1.49 S/. 139,205.80 0.00 S/. 0.00 - S/. 0.00 -
S/. 5.99 S/. 373,083.98 0.00 S/. 0.00 - S/. 0.00 -
S/. 16.25 S/. 14,007.50 0.00 S/. 0.00 - S/. 0.00 -
S/. 76,036.50 S/. 0.00 S/. 0.00
 DEL CONSORCIO FECHA DE CORTE DICEMBRE 2016
ciembre 2016

Metrados Valorizacion N-08 ( Aprob. Metrados Valorizacion AMERICAN Comparativo de Metrados

RENCIAL
Supervision) Acumulada Acumulada Vs. American
Precio S/. Parcial S/. Metrado Parcial Metrado Parcial Metrado
S/. 2.81 S/. 867.53 0.00 S/. 0.00 - S/. 0.00 -
S/. 42.95 S/. 26,852.34 0.00 S/. 0.00 - S/. 0.00 -
S/. 39.63 S/. 13,020.44 0.00 S/. 0.00 - S/. 0.00 -
S/. 369.08 S/. 30,338.38 0.00 S/. 0.00 - S/. 0.00 -
S/. 1.49 S/. 816.52 0.00 S/. 0.00 - S/. 0.00 -
S/. 32.82 S/. 2,291.49 0.00 S/. 0.00 - S/. 0.00 -
S/. 1.26 S/. 862.41 0.00 S/. 0.00 - S/. 0.00 -
S/. 6.21 S/. 987.39 0.00 S/. 0.00 - S/. 0.00 -
S/. 189,458.42 S/. 0.00 S/. 0.00
S/. 2.81 S/. 2,292.85 0.00 S/. 0.00 - S/. 0.00 -
S/. 42.95 S/. 124,604.82 0.00 S/. 0.00 - S/. 0.00 -
S/. 39.63 S/. 1,352.57 0.00 S/. 0.00 - S/. 0.00 -
S/. 369.08 S/. 53,778.65 0.00 S/. 0.00 - S/. 0.00 -
S/. 1.49 S/. 1,447.36 0.00 S/. 0.00 - S/. 0.00 -
S/. 1.26 S/. 4,569.33 0.00 S/. 0.00 - S/. 0.00 -
S/. 6.21 S/. 1,412.84 0.00 S/. 0.00 - S/. 0.00 -
S/. 377,772.09 S/. 0.00 S/. 0.00
S/. 2.81 S/. 597.66 0.00 S/. 0.00 - S/. 0.00 -
S/. 44.61 S/. 602.24 0.00 S/. 0.00 - S/. 0.00 -
S/. 42.95 S/. 7,219.47 0.00 S/. 0.00 - S/. 0.00 -
S/. 38.94 S/. 17,438.50 0.00 S/. 0.00 - S/. 0.00 -
S/. 391.33 S/. 265,615.24 0.00 S/. 0.00 - S/. 0.00 -
S/. 300.07 S/. 9,983.33 0.00 S/. 0.00 - S/. 0.00 -
S/. 4.55 S/. 73,571.54 0.00 S/. 0.00 - S/. 0.00 -
 DEL CONSORCIO FECHA DE CORTE DICEMBRE 2016
ciembre 2016

Metrados Valorizacion N-08 ( Aprob. Metrados Valorizacion AMERICAN Comparativo de Metrados

RENCIAL
Supervision) Acumulada Acumulada Vs. American
Precio S/. Parcial S/. Metrado Parcial Metrado Parcial Metrado
S/. 1.49 S/. 1,113.49 0.00 S/. 0.00 - S/. 0.00 -
S/. 1.26 S/. 288.39 0.00 S/. 0.00 - S/. 0.00 -
S/. 6.21 S/. 1,342.23 0.00 S/. 0.00 - S/. 0.00 -
S/. 26,344.73 S/. 0.00 S/. 0.00
S/. 2.81 S/. 245.88 0.00 S/. 0.00 - S/. 0.00 -
S/. 42.95 S/. 6,098.90 0.00 S/. 0.00 - S/. 0.00 -
S/. 230.77 S/. 13,846.20 0.00 S/. 0.00 - S/. 0.00 -
S/. 32.82 S/. 6,153.75 0.00 S/. 0.00 - S/. 0.00 -
S/. 19,253,943.19 S/. 5,855,426.90 S/. 7,107,002.81
S/. 6.74 S/. 2,429,644.43 302,773.74 S/. 2,040,694.98 360,481.37 S/. 2,429,644.43 -57,707.63
S/. 1.76 S/. 4,677,358.38 2,167,461.32 S/. 3,814,731.92 2,657,589.99 S/. 4,677,358.38 -490,128.67
S/. 5.94 S/. 515,410.53 0.00 S/. 0.00 S/. 0.00 -
S/. 1.82 S/. 3,739,347.79 0.00 S/. 0.00 S/. 0.00 -
S/. 7.49 S/. 600,663.77 0.00 S/. 0.00 - S/. 0.00 -
S/. 1.69 S/. 6,229,799.02 0.00 S/. 0.00 - S/. 0.00 -
S/. 8.38 S/. 95,643.29 0.00 S/. 0.00 - S/. 0.00 -
S/. 1.90 S/. 966,075.98 0.00 S/. 0.00 - S/. 0.00 -
S/. 2,274,565.24 S/. 0.00 S/. 0.00
S/. 87.42 S/. 5,507.46 0.00 S/. 0.00 S/. 0.00
S/. 378.40 S/. 49,948.80 0.00 S/. 0.00 S/. 0.00
S/. 588.63 S/. 22,367.94 0.00 S/. 0.00 S/. 0.00
S/. 12.32 S/. 204,989.40 0.00 S/. 0.00 S/. 0.00
S/. 342.02 S/. 1,055,131.70 0.00 S/. 0.00 S/. 0.00
S/. 12.98 S/. 804,863.84 0.00 S/. 0.00 - S/. 0.00 -
 DEL CONSORCIO FECHA DE CORTE DICEMBRE 2016
ciembre 2016

Metrados Valorizacion N-08 ( Aprob. Metrados Valorizacion AMERICAN Comparativo de Metrados

RENCIAL
Supervision) Acumulada Acumulada Vs. American
Precio S/. Parcial S/. Metrado Parcial Metrado Parcial Metrado
S/. 3,764.46 S/. 131,756.10 0.00 S/. 0.00 - S/. 0.00 -
S/. 2,231,863.87 S/. 1,297,095.77 S/. 1,714,283.20
S/. 3.07 S/. 1,134,031.01 310,187.90 S/. 952,276.87 369,391.21 S/. 1,134,031.01 -59,203.31
S/. 1.09 S/. 20,928.00 0.00 S/. 0.00 0.60 S/. 0.65 -0.60
S/. 6.29 S/. 606,985.00 40,236.70 S/. 253,088.86 76,500.00 S/. 481,185.00 -36,263.30
S/. 1.34 S/. 19,396.50 6,000.00 S/. 8,040.00 11,475.00 S/. 15,376.50 -5,475.00
S/. 2.65 S/. 255,725.00 0.00 S/. 0.00 S/. 0.00
S/. 2.36 S/. 29,257.49 0.00 S/. 0.00 S/. 0.00
S/. 378.75 S/. 4,545.00 0.00 S/. 0.00 S/. 0.00
S/. 63.21 S/. 160,995.87 1,324.00 S/. 83,690.04 S/. 1,324.00 S/. 83,690.04 -
S/. 17,831.02 S/. 0.00 S/. 0.00
S/. 1.54 S/. 585.82 0.00 S/. 0.00 S/. 0.00
S/. 287.42 S/. 17,245.20 0.00 S/. 0.00 S/. 0.00
S/. 60,897,116.46 S/. 12,106,596.75 S/. 11,384,391.99 S/. 16,436,421.40
S/. 4,749,975.08 S/. 944,314.55 S/. 887,982.58 S/. 1,282,040.87
S/. 2,435,884.66 S/. 484,263.87 S/. 455,375.68 S/. 657,456.86
S/. 68,082,976.20 S/. 13,535,175.17 S/. 12,727,750.25 S/. 18,375,919.13
S/. 12,254,935.72 S/. 2,436,331.53 S/. 2,290,995.05 S/. 3,307,665.44
S/. 80,337,911.92 S/. 15,971,506.70 S/. 15,018,745.30 S/. 21,683,584.57
NO PRECIOS CON
Considernado
CONSIDERANDO UNITARIOS
TRABAJOS
TRABAJOS OFERTADOS DEL
PRELIMINARES
PRELIMINARES CONSORCIO
vo de Metrados Consorcio
Vs. American

Parcial

-S/. 728,833.57
-S/. 3,687.10
-S/. 86,441.58
-S/. 399,789.30
-S/. 121,169.09
-S/. 117,746.50
S/. 0.00
-S/. 2,086,045.45
-S/. 61,951.14
-S/. 2,024,094.31
vo de Metrados Consorcio
Vs. American

Parcial
S/. 0.00
S/. 0.00
S/. 0.00
-S/. 568,387.03
S/. 435.66
-S/. 548.95
S/. 984.61
-S/. 568,822.69
S/. 899.03
S/. 3,387.82
-S/. 489.81
-S/. 290,387.03
S/. 3,147.46
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
-S/. 174,565.87
-S/. 71,702.42
-S/. 39,111.87
S/. 0.00
S/. 0.00
S/. 0.00
vo de Metrados Consorcio
Vs. American

Parcial
vo de Metrados Consorcio
Vs. American

Parcial

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
vo de Metrados Consorcio
Vs. American

Parcial

S/. 0.00

S/. 0.00

S/. 0.00
vo de Metrados Consorcio
Vs. American

Parcial

S/. 0.00

S/. 0.00
vo de Metrados Consorcio
Vs. American

Parcial

S/. 0.00

-S/. 1,251,575.92
-S/. 388,949.45
-S/. 862,626.47
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
vo de Metrados Consorcio
Vs. American

Parcial
S/. 0.00
-S/. 417,187.45
-S/. 181,754.16
-S/. 0.65
-S/. 228,096.14
-S/. 7,336.50
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
-S/. 5,052,029.42

PRECIOS CON
UNITARIOS OFERTADOS
DEL CONSORCIO