Valorizacion de Obro Modelo

MUNICIPALIDAD DISTRITAL DE
CHURUBAMBA
OBRA :
Instalacin del Sistema de Agua Potable y Letrinas en los Sectores de Chinchinca, Lim
Pampa y Seccihuanca; de la Localidad de Quechualoma, Distrito de Churubamba - H
Hunuco
CONTRATISTA
CORPORACION LUSAC E.I.R.L.
A.
VALORIZACION CONTRACTUAL
(V.C.)
AVANCE PROGRAMADO ACUMULADO
AVANCE EJECUTADO ACUMULADO
B.
REAJUSTES
C.
MONTO DE VALORIZACION BRUTA
D.
DEDUCCIONES DE REAJUTES QUE NO CORRESPONDES

Adelanto Directo
Adelanto de Materiales
E.
AMORTIZACIONES (A.)
Adelanto Directo
Adelanto de Materiales
F.
VALORIZACION NETA (V.N.= VB-D-A)
G.
MULTAS POR ATRASO
H.
MONTO FACTURADO Y A PAGAR AL CONTRATISTA

En Efectivo
En. I.G.V. (18.00%)
MONTO VALORIZADO INC. IGV
I.
CALENDARIO DE COMPROMISO A SOLICITAR
(S.)
(V.B.= VC+S)
(M.)
SON:
Doscientos Treinta Mil Quinientos Sesenta y Seis con 21/100 Nuevos Soles
STRITAL DE
MBA
inas en los Sectores de Chinchinca, Limn

chualoma, Distrito de Churubamba - Hunuco -
USAC E.I.R.L.
###
37.83%
47.93%
S/.
B.= VC+S)
###
(D.)
S/.
S/.
S/.
S/.
###
S/.
###
S/.
S/.
S/.
S/.
195,395.09
35,171.12
230,566.21
230,566.21
senta y Seis con 21/100 Nuevos Soles.
MUNICIPALIDAD DISTRITAL DE
CHURUBAMBA
- PROCESO DE ADJUDICACION
- ENTIDAD EJECUTORA
- OBRA
: ADJUDICACION DIRECTA SELECTIVA N 016-2015-MDCH/CEP

: Municipalidad Distrital de Churubamba
:
Instalacin del Sistema de Agua Potable y Letrinas en los Sectores
de Chinchinca, Limn Pampa y Seccihuanca; de la Localidad de
Quechualoma, Distrito de Churubamba - Hunuco - Hunuco
- CONTRATISTA
:
- RESIDENTE
:
- MODALIDAD DE EJECUCION
:
- UBICACIN
LOCALIDAD :
DISTRITO
:
PROVINCIA :
REGION
:
AREA GEOGRAFICA :

Ing. Lucio Capcha Espinoza, Reg. C.I.P. 87146, Ingeniero Civil
Contrato a SUMA ALZADA
QUECHUALOMA
CHURUBAMBA
HUANUCO
HUANUCO
3
VALORIZACION N 01
PERIODO DE VALORIZACION
SETIEMBRE-2015
FICHA TECNICA DETALLADA

1 Entidad
: Municipalidad Distrital de Churubamba
2 Ubicacin : Departamento
Provincia
Distrito
Localidad
Area Geografica
3 Objeto
:
:
:
:
:
:
4 Obra
: Instalacin del Sistema de Agua Potable y Letrinas en los Sectores de Chinchinca, Limn Pampa y Seccihuanca;
5 Ejecutor de Obra
: CORPORACION LUSAC E.I.R.L
6 Residente de Obra
7 Financiamiento
8 Codigo SNIP
: Ing. Lucio Capcha Espinoza, Reg. C.I.P. 87146, Ingeniero Civil

: RECURSOS DE OPERACIONES OFICIALES DE CREDITO
:
Huanuco
Huanuco
Churubamba
Quechualoma
3
EJECUCION DE OBRA
de la Localidad de Quechualoma, Distrito de Churubamba - Hunuco - Hunuco
241270-Instalacin del Sistema de Agua Potable y Letrinas en los Sectores de Chinchinca, Limn Pampa y
Seccihuanca; de la Localidad de Quechualoma, Distrito de Churubamba - Hunuco - Hunuco
9 Licitacion Pblica de Obra

10 Contrato No. y fecha
11 Monto del contrato, con IGV
12 Monto del contrato, sin IGV
13 Costo de ejecucion de Obra
14 Plazo de ejecucin contractual, en d. c.
15 Plazo de ejecucin segn Bases Lic., en d.c.
16 Adicional de obra N01
17 Deductivo de Obra N01
18 Adicional NETO de obra N01 , con IGV
:
:
:
:
:
:
:
N 016-2015-MDCH/CEP
N069-2015-MDCH/A
S/. 481,024.66
S/. 407,648.02
S/. 481,024.66
120 Dias Calendarios
-
19 Carta Fianza De Fiel Cumplimiento de Obra
: S/. 0.00
S/. 48,102.46
20 Entrega del terreno

21 Inicio oficial del plazo
22 Trmino original programado de obra
23 Trmino real obra, segn Supervisor
:
:
:
:
4 de September de 2015
7 de September de 2015
31 de December de 2015
En Ejecucion
24 Res, de Aprobacion de Adicional de obra n01

25 Avance Programado de Obra
26 Avance Ejecutado de obra CONTRATO PRINCIPAL
26 Avance Ejecutado de obra CONTRATO PRINCIPAL
27 Avance Ejecutado de obra ADICIONAL DE OBRA N01
:
:
:
:
:
37.83%
47.93%
S/.
-
31-Aug-15
Carta Fianza N0011-0827-9800001017-37-BANCO BBVA CONTINENTAL
230,566.21
FICHA TECNICA DEL PRESUPUESTO

PRESUPUESTO BASE FECHA DE PPTO.
OBRA
BASE
-
PRESUPUESTO
S/. 481,024.66
PLAZO DE
EJECUCION
PLAZO DE EJECUCION
ADELATO DIRECTO
ADELANTO DE MATERIALES
5/20/2013
ENTREGA DE
TERRENO
S/. 481,024.66
FECHA DE INCIO
DE OBRA
9/4/2015
ADELANTO MAXIMO
-
PRESUPUESTO
CONTRATADO
9/7/2015
ADELANTO
OTORGADO
% RELACION
S/.
96,204.93
S/. 0.00
S/. 0.00 -
S/.
192,409.86
S/. 0.00 -
FECHA DE
CONTRATO
F.R.
8/31/2015
FECHA DE INICIO
CONTRACTUAL
S/. 1.00
FECHA DE TERMINO
CONTRACTUAL
9/7/2015
12/31/2015
FECHA DE
ENTREGA
Las bases no contemplan el otorgamiento de adelanto directo ni de materiales.
VALORIZACION
ACTUAL
VALORIZACION ACTUAL
S/.
AMPLIACION DE PLAZO
ADICIONAL DE OBRA
% DE AVANCE
ACTUAL
230,566.21
VALORIZACION
ACUMULADA
47.93% S/.
AMPLIACION DE
PLAZO N01
AMPLIACION DE
PLAZO N02
ADICIONAL DE OBRA
N01
DEDUCTIVO DE
OBRA N01
230,566.21
AMPLIACION DE
PLAZO N03
% AVANCE
ACUMULADO
SITUACION DE LA
OBRA
47.93% ADELANTADA
AMPLIACION DE
PLAZO N04
S/.
### S/.
ADICIONAL NETO DE OBRA N01

-
DETALLE DE PRESUPUESTO DE OBRA

ITEM
DESCRIPCION
COSTO DIRECTO
GG (10%)
UTILIDAD
(10.00%)
TOTAL INC. IGV

(18.00%)
SUB-TOTAL
AGUA POTABLE
S/.
245,846.96 S/.
24,584.70 S/.
24,584.70 S/.
295,016.36 S/.
348,119.30
LETRINAS
S/.
79,970.52 S/.
7,997.05 S/.
7,997.05 S/.
95,964.62 S/.
113,238.25
MITIGACION IMPACTO AMBEINTAL
S/.
13,889.20 S/.
1,388.92 S/.
1,388.92 S/.
16,667.04 S/.
19,667.11
COSTO DE INFRAESTRUCTURA
S/.
339,706.68
S/.
33,970.67 S/.
33,970.67
S/.
407,648.02 S/.
Instalacin del Sistema de Agua Potable y Letrinas en los Sectores de Chinchinca, Limn Pampa y
S/.
481,024.66
481,024.66
MUNICIPALIDAD DISTRITAL DE CHURUBAMBA

RUC:
PROYECTO:
UBICACIN
20160927896
DIR.
Jr. Javier Lindo Zarate Nro. 110 -Churubamba- Huanuco
Instalacin del Sistema de Agua Potable y Letrinas en los Sectores de Chinchinca, Limn Pampa y
QUECHUALOMA
LUGAR
CHURUBAMBA
DISTRITO
HUANUCO
PROVINCIA
HUANUCO
REGION
MODALIDAD DE EJECUCION:
CONTRATISTA
1 FICHA TECNICA DE IDENTIDAD DE OBRA
2 RESUMEN FINAL DE LA VALORIZACION DE OBRA
3 CONTROL DE FINANCIERO CURVA "S"
4 PLANILLA DE VALORIZACION DE OBRA
5 PLANILLA DE METRADOS
6 CRONOGRAMA Y CALENDARIO VALORIZADO DE AVANCE DE OBRA DEL CONTRATISTA
7 SUSTENTO LEGAL DE VALORIZACIONES
8 DESCRIPCION DE AVANCE DE OBRA
9 COPIA DE CARTA FIANZA VIGENTE
10 COPIA DE ASIENTOS DE CUADERNO DE OBRA
11 CERTIFICADOS DE LAS PRUEBAS DE CONTROL DE CALIDAD
12 COPIA DE CONTRATO DE OBRA
13 ANEXOS (DOCUMENTOS VARIOS)
VALORIZACION DE OBRA N01 DE EJECUCION DE OBRA

SETIEMBRE-2015
-
ENTIDAD EJECUTORA
OBRA
CONTRATISTA
MODALIDAD DE EJECUCION
Municipalidad Distrital de Churubamba

Instalacin del Sistema de Agua Potable y Letrinas en los Sectores de Chinchinca, Limn Pampa y Seccihuanca; de la Localidad de Quechualoma, Distrito de Churubamba - Hunuco
- Hunuco
CONTROL GENERAL DE AVANCE DEL PROYECTO

PERIODO
N
1
2
3
4
DEL
9/7/2015
10/1/2015
11/1/2015
12/1/2015
TOTAL
AVANCE PROGRAMADO
AL
9/30/2015
10/31/2015
11/30/2015
12/31/2015
S/.
S/.
S/.
S/.
S/.
PARCIAL
181,983.16
203,788.38
81,165.67
14,087.45
481,024.66
AVANCE EJECUTADO
CONTRATO
ACUMULADO
PRINCIPAL
S/.
181,983.16 S/.
230,566.21
S/.
385,771.54
S/.
466,937.21
S/.
481,024.66
S/.
230,566.21
ACUMULADO
S/.
230,566.21
% PROGRAMADO
PARCIAL
ACUMULADO
37.83%
37.83%
42.37%
80.20%
16.87%
97.07%
2.93%
100.00%
100.00%
% EJECUTADO
ESTADO
DESFACE EN
DEL
PARCIAL
ACUMULADO
AVANCE
AVANCE
47.93%
47.93%
10.10% ADELANTADA
47.93%
ENTIDAD EJECUTORA
OBRA
CONTRATISTA
MONTO DE EJEC. DE OBRA
:
:
:
:
:
VALORIZACION DE OBRA N01

SETIEMBRE-2015
Instalacin del Sistema de Agua Potable y Letrinas en los Sectores de Chinchinca, Limn Pampa y Seccihuanca; de la Localidad de Quechualoma,
Distrito de Churubamba - Hunuco - Hunuco
S/. 481,024.66
CONTROL DE AVANCE FISICO Y FINANCIERO
MESES 2014
DESCRIPCIN
PROGRAMADO
PRESUPUESTO PROG.
PRESUPUESTO ACUMULADO
% PARCIAL
% ACUMULADO
EJECUTADO
PRESUPUESTO EJEC.
EJECUTADO ACUMULADO
% EJECUTADO PARCIAL
MESES 2015
DICIEMBRE
S/.
S/.
ENERO
181,983.16 S/.
181,983.16 S/.
37.83%
37.83%
###
###
S/.
S/.
###
% EJECUTADO ACUMULADO
###
PRESUPUESTO PROG.
PRESUPUESTO EJEC.
### S/.
### S/.
FEBRERO
203,788.38 S/.
385,771.54 S/.
42.37%
80.20%
230,566.21
230,566.21 S/.
47.93%
47.93%
### DICIEMBRE
TOTAL
14,087.45
481,024.66
S/.
481,024.66
2.93%
100.00%
100.00%
S/.
S/.
0.00%
47.93%
S/.
81,165.67 S/.
466,937.21 S/.
16.87%
97.07%
ENERO
181,983.16
MARZO
0.00%
47.93%
S/.
230,566.21
0.00%
47.93%
FEBRERO
385,771.54
S/.
MARZO
466,937.21
S/.
481,024.66
-
CURVA "S" 230,566.21

AVANCE
VS- EJECUTADO
S/. DE OBRA PROGRAMADO
S/.
S/.
-32.27%
S/.600,000.00
S/.500,000.00
S/.466,937.21
S/.400,000.00
S/.481,024.66
S/.385,771.54
PRESUPUESTO PROG.
PRESUPUESTO EJEC.
S/.300,000.00
S/.230,566.21
S/.200,000.00
S/.181,983.16
S/.100,000.00
S/.S/.12-Dec
DICIEMBRE
S/.ENERO
S/.FEBRERO
S/.MARZO
VALORIZACION DE OBRA N01

SETIEMBRE-2015
-
ENTIDAD EJECUTORA

Instalacin del Sistema de Agua Potable y Letrinas en los Sectores de Chinchinca, Limn Pampa y Seccihuanca; de la
Localidad de Quechualoma, Distrito de Churubamba - Hunuco - Hunuco
OBRA
CONTRATISTA
Item
Descripcin
PRESUPUESTO
ANTERIOR
MONTO
ACTUAL
%
MONTO
1 AGUA POTABLE
S/.
245,846.96 S/.
0.00% S/.
2 LETRINAS
S/.
79,970.52 S/.
0.00% S/.
3 MITIGACION IMPACTO AMBEINTAL
ACUMULADO
%
156,769.55
-
MONTO
SALDO POR VALORIZAR

%
MONTO
63.77%
156,769.55
63.77%
89,077.41
36.23%
0.00%
0.00
0.00%
79,970.52
100.00%
6,059.69
43.63%
S/.
13,889.20 S/.
0.00% S/.
6,059.69
7,829.51
56.37%
COSTO DIRECTO
S/.
339,706.68 S/.
0.00% S/.
162,829.24
43.63%
47.93% S/.
162,829.24
47.93% S/.
176,877.43
52.07%
GASTOS GENERALES 10%
S/.
33,970.67 S/.
0.00% S/.
16,282.92
47.93% S/.
16,282.92
47.93% S/.
17,687.74
52.07%
UTILIDADES 10%
S/.
33,970.67 S/.
0.00% S/.
16,282.92
47.93% S/.
16,282.92
47.93% S/.
17,687.74
52.07%
SUBTOTAL
S/.
407,648.02 S/.
0.00% S/.
195,395.09
47.93% S/.
195,395.09
47.93% S/.
212,252.91
52.07%
IGV 18%
S/.
73,376.64 S/.
0.00% S/.
35,171.12
47.93% S/.
35,171.12
47.93% S/.
38,205.52
52.07%
COSTO TOTAL DE EJECUCION DE OBRA
S/.
481,024.66 S/.
0.00% S/.
230,566.21
47.93% S/.
230,566.21
47.93% S/.
250,458.43
52.07%
VALORIZACION DE OBRA N01 - AGUA POTABLE

OBRA :
INSTALACION DEL SISTEMA DE AGUA POTABLE Y LETRINAS EN LOS SECTORES DE CHINCHINCA, LIMN PAMPA Y SECCIHUANCA; DE LA LOCALIDAD DE QUECHUALOMA, DISTRITO DE CHURUBAMBA - HUANUCO - HUANUCO
UBICACIN
EJECUTA:
HUANUCO - CHURUBAMBA - QUECHUALOMA

CORPORACION LUSAC E.I.R.L
Item
01
01.01
01.02
02
02.01
02.01.01
02.01.02
02.02
02.02.01
02.02.02
02.02.03
02.03
02.03.01
02.03.02
02.04
02.04.01
02.04.01.01
02.04.01.02
02.04.02
02.04.02.01
02.04.02.02
02.04.02.03
02.05
02.05.01
02.05.02
02.06
02.06.01
02.07
02.07.01
02.07.02
02.07.03
02.07.04
02.07.05
02.07.05.01
02.07.05.02
02.08
02.08.01
02.08.02
02.08.03
02.09
02.09.01
02.09.02
02.09.03
02.09.04
02.10
02.10.01
02.10.02
03
03.01
03.01.01
03.01.02
03.02
03.02.01
03.02.02
03.02.03
03.02.04
03.02.05
03.02.06
03.03
03.03.01
03.03.02
03.04
03.04.01
04
04.01
04.01.01
04.01.02
04..02
04.02.01
04.02.02
04.02.03
04.02.04
04.03
04.03.01
04.03.01.01
04.03.01.02
04.03.02
04.03.02.01
04.03.02.02
04.03.02.03
04.04
04.04.03.01
04.04.03.02
04.04.03.03
04.05
04.05.01
04.05.02
04.05.03
04.06
04.06.01
04.06.02
04.07
04.07.01
Descripcin
TRABAJOS PRELIMINARES
CARTEL DE IDENTIFICACION DE LA OBRA DE 2.40X4.80 m
FLETE TERRESTRE
CAPTACION SUPERFICIAL
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO INICIAL
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN T-NATURAL
REFINE, NIVELACION Y COMPACTACION MANUAL EN TERRENO NATURAL
ELIMINACION DE MATERIAL EXCEDENTE MANUAL R=30m
OBRAS DE CONCRETO SIMPLE
MAMPOSTERIA DE PIEDRA
SOLADO F'c=140 Kg/cm2 E=2"
OBRAS DE CONCRETO ARMADO
LOSA DE FONDO
CONCRETO F'c=210 Kg/cm2 P/LOSA DE FONDO
ACERO DE REFUERZO F'y=4200 Kg/cm2
MUROS LATERALES
CONCRETO F'c=210 Kg/cm2 P/MUROS LATERALES
ENCOFRADO Y DESENCOFRADO P/CAJAS
REVOQUES Y ENLUCIDOS
TARRAJEO P/MUROS INTERIORES C/IMPERMEABILIZANTE
TARRAJEO EXTERIOR C/MORTERO 1:5
PINTURA
PINTURA P/MURO EXTERIOR BAJO CON LATEX (2 MANOS)
CAJA DE VALVULAS
CONCRETO F'C=210 KG/CM2 P/CAJA DE VALVULAS
MARCO Y TAPA METALICA 0.60X0.60m
MARCO Y TAPA METALICA 0.65x0.55m
ACCESORIOS
VALVULA COMPUERTA DE BRONCE DE 1 1/2"
CANASTILLA PVC DE 2"
INSTALACIONES HIDRAULICAS
ADAPTADOR UPR DE 1 1/2"
UNION UNIVERSAL DE FG 1 1/2"
NIPLE DE FG 1 1/2"
REBOSE Y LIMPIEZA
CONO DE REBOSE PVC 4" X 2"
CODO PVC SP 90 X 2"
ADAPATADOR UPR DE 2"
TUBERIA PVC 2" C- 7.5
CERCO PERIMETRICO
CERCO PERIMETRICO-ALAMBRE PUAS+POSTES MADERA
PUERTA PARA CERCO PERIMETRICO
LINEA DE CONDUCCION (12.61 ml.)
TRAZO Y REPLANTEO INICIAL DE LINEA DE CONDUCCION
EXCAVAC. ZANJA (PULSO) P/TUB. - T.NATURAL H:1.00m PROF.
NIVELACION Y REFINE DE ZANJA EN T.NATURAL
CAMA DE APOYO C/MATERIAL PROPIO ZARANDEADO e=0.10m - T.NATURAL
RELLENO C/MATERIAL PROPIO ZARANDEADO E=0.30 M. T-NATURA
RELLENO COMP. ZANJA P/TUB - T.NATURAL H:0.60m PROF. C/PLANCHA COMPAC.
ELIMINACION DE MATERIAL EXCEDENTE MANUAL (DIST. PROM. 30M)
SUMINISTRO E INSTALACION DE TUBERIAS Y ACCESORIOS
SUMINISTRO DE TUBERIA PVC 1 1/2" C-10
INSTALACION DE TUBERIA PVC 1 1/2" C-10
PRUEBA HIDRAULICA Y DESINFECCION
DOBLE PRUEBA HIDRAULICA Y DESINFECCION P/TUBERIAS DE AGUA
RESERVORIO DE 15 M3
RELLENO Y COMPACTACION PARA ZANJA- T.NATURAL
LOSA DE FONDO
MUROS LATERALES
ENCOFRADO Y DESENCOFRADO P/MUROS LATERALES
TECHO MACIZO
CONCRETO F'c=210 Kg/cm2 P/TECHO MACIZO
ENCOFRADO Y DESENCOFRADO P/TECHO MACIZO
OBRAS DE CONCRETO ARMADO P/CASETA DE VALVULAS
CONCRETO F'c=210 Kg/cm2 P/CASETA DE VALVULA
ENCOFRADO Y DESENCOFRADO P/CASETA DE VALVULA
TARRAJEO P/MUROS INTERIORES DE RESERVORIO C/IMPERMEABILIZANTE
TARRAJEO EXTERIOR C/MORTERO 1:5 PARA RESERVORIO
CIELORRASOS
TARRAJEO INTERIOR P/CIELORRASO
Und.
Metrado
PRESUPUESTO
Precio (S/.)
und
GLB
1.00
1.00
986.01
14,183.72
m2
m2
5.90
5.90
0.92
1.37
m3
m2
m3
4.22
1.37
3.43
13.44
5.38
10.28
m2
m2
1.44
1.69
78.09
126.46
m3
kg
0.28
4.76
321.09
5.54
m3
kg
m2
1.15
38.56
15.28
321.09
5.54
23.46
m2
m2
9.16
7.72
28.86
28.86
m2
7.72
7.22
m3
m2
und
und
0.08
1.60
1.00
1.00
321.09
23.46
97.41
97.41
und
und
1.00
1.00
36.48
27.60
und
und
und
2.00
2.00
1.00
11.62
17.57
25.90
und
und
und
und
1.00
1.00
1.00
3.00
13.75
32.74
61.48
16.36
m
und
12.00
1.00
31.99
337.51
m2
m
12.61
12.61
1.37
0.92
m
m
m
m
m
m3
12.61
12.61
12.61
12.61
12.62
1.51
8.96
0.90
1.16
1.16
3.99
10.28
m
m
12.61
12.61
6.33
1.72
12.61
1.79
m2
m2
23.70
23.70
1.37
0.92
m3
m2
m3
m3
3.51
11.71
0.40
3.73
13.44
5.38
26.57
10.28
m3
kg
2.21
77.95
321.09
5.54
m3
m2
kg
2.68
35.69
227.84
321.09
23.46
5.54
m3
m2
kg
1.09
1.09
79.26
321.09
23.46
5.54
m3
m2
kg
0.31
4.12
18.81
321.09
23.46
5.54
m2
m2
20.44
22.85
28.86
28.86
m2
7.98
28.86
Parcial (S/.)
Metrado
15,169.73
986.01
14,183.72
3,324.40
13.51
5.43
8.08
99.35
56.72
7.37
35.26
326.17
112.45
213.72
1,057.62
116.28
89.91
26.37
941.34
369.25
213.62
358.47
487.16
264.36
222.80
55.74
55.74
322.13
25.69
37.54
97.41
97.41
64.08
36.48
27.60
84.28
23.24
35.14
25.90
157.05
13.75
32.74
61.48
49.08
721.39
383.88
337.51
372.43
28.88
17.28
11.60
219.47
112.99
11.35
14.63
14.63
50.35
15.52
101.51
79.82
21.69
22.57
22.57
10,229.19
54.27
32.47
21.80
159.14
47.17
63.00
10.63
38.34
4,101.49
1,141.45
709.61
431.84
2,960.04
860.52
837.29
1,262.23
814.66
349.99
25.57
439.10
300.41
99.54
96.66
104.21
1,249.35
589.90
659.45
230.30
230.30
ANTERIOR
MONTO
ACTUAL
%
Metrado
MONTO
Metrado
ACUMULADO
MONTO
Metrado
SALDO POR VALORIZAR

MONTO
%
0.00
0.00
S/.
S/.
0.00%
0.00%
1.00
0.60
S/.
S/.
986.01
8,510.23
100.00%
60.00%
1.00
0.60
S/.
S/.
986.01
8,510.23
100.00%
60.00%
0.00
0.40
S/.
S/.
0.00
0.00
S/.
S/.
0.00%
0.00%
5.90
5.90
S/.
S/.
5.43
8.08
99.96%
100.04%
5.90
5.90
S/.
S/.
5.43
8.08
99.96%
100.04%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
4.22
1.37
3.43
S/.
S/.
S/.
56.72
7.37
35.26
99.99%
100.01%
100.00%
4.22
1.37
3.43
S/.
S/.
S/.
56.72
7.37
35.26
99.99%
100.01%
100.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
1.44
1.69
S/.
S/.
112.45
213.72
100.00%
100.00%
1.44
1.69
S/.
S/.
112.45
213.72
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.28
4.76
S/.
S/.
89.91
26.37
99.99%
100.00%
0.28
4.76
S/.
S/.
89.91
26.37
99.99%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
1.15
38.56
15.28
S/.
S/.
S/.
369.25
213.62
358.47
100.00%
100.00%
100.00%
1.15
38.56
15.28
S/.
S/.
S/.
369.25
213.62
358.47
100.00%
100.00%
100.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
9.16
7.72
S/.
S/.
264.36
222.80
100.00%
100.00%
9.16
7.72
S/.
S/.
264.36
222.80
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
7.72
S/.
55.74
100.00%
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.08
1.60
0.00
0.00
S/.
S/.
S/.
S/.
25.69
37.54
-
99.99%
99.99%
0.00%
0.00%
0.08
1.60
0.00
0.00
S/.
S/.
S/.
S/.
25.69
37.54
-
99.99%
99.99%
0.00%
0.00%
0.00
0.00
1.00
1.00
S/.
S/.
S/.
S/.
97.41
97.41
0.00%
0.00%
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
1.00
1.00
S/.
S/.
36.48
27.60
100.00%
100.00%
1.00
1.00
S/.
S/.
36.48
27.60
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
2.00
2.00
1.00
S/.
S/.
S/.
23.24
35.14
25.90
100.00%
100.00%
100.00%
2.00
2.00
1.00
S/.
S/.
S/.
23.24
35.14
25.90
100.00%
100.00%
100.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
1.00
1.00
1.00
3.00
S/.
S/.
S/.
S/.
13.75
32.74
61.48
49.08
100.00%
100.00%
100.00%
100.00%
1.00
1.00
1.00
3.00
S/.
S/.
S/.
S/.
13.75
32.74
61.48
49.08
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
12.00
1.00
S/.
S/.
0.00
0.00
S/.
S/.
0.00%
0.00%
12.61
12.61
S/.
S/.
17.28
11.60
99.98%
100.01%
12.61
12.61
S/.
S/.
17.28
11.60
99.98%
100.01%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12.61
12.61
12.61
12.61
12.62
1.51
S/.
S/.
S/.
S/.
S/.
S/.
112.99
11.35
14.63
14.63
50.35
15.52
100.00%
99.99%
99.98%
99.98%
100.01%
100.02%
12.61
12.61
12.61
12.61
12.62
1.51
S/.
S/.
S/.
S/.
S/.
S/.
112.99
11.35
14.63
14.63
50.35
15.52
100.00%
99.99%
99.98%
99.98%
100.01%
100.02%
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
12.61
12.61
S/.
S/.
79.82
21.69
100.00%
100.00%
12.61
12.61
S/.
S/.
79.82
21.69
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
12.61
S/.
0.00
0.00
S/.
S/.
0.00%
0.00%
23.70
23.70
S/.
S/.
32.47
21.80
100.00%
100.02%
23.70
23.70
S/.
S/.
32.47
21.80
100.00%
100.02%
0.00
0.00
S/.
S/.
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
3.51
11.71
0.40
0.00
S/.
S/.
S/.
S/.
47.17
63.00
10.63
-
100.01%
100.00%
99.98%
0.00%
3.51
11.71
0.40
0.00
S/.
S/.
S/.
S/.
47.17
63.00
10.63
-
100.01%
100.00%
99.98%
0.00%
0.00
0.00
0.00
3.73
S/.
S/.
S/.
S/.
0.00
0.00
S/.
S/.
0.00%
0.00%
2.21
77.95
S/.
S/.
709.61
431.84
100.00%
100.00%
2.21
77.95
S/.
S/.
709.61
431.84
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
2.68
35.69
227.84
S/.
S/.
S/.
860.52
837.29
1,262.23
100.00%
100.00%
100.00%
2.68
35.69
227.84
S/.
S/.
S/.
860.52
837.29
1,262.23
100.00%
100.00%
100.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
1.09
1.09
79.26
S/.
S/.
S/.
349.99
25.57
439.10
100.00%
100.01%
100.00%
1.09
1.09
79.26
S/.
S/.
S/.
349.99
25.57
439.10
100.00%
100.01%
100.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.31
4.12
18.81
S/.
S/.
S/.
99.54
96.66
104.21
100.00%
100.00%
100.00%
0.31
4.12
18.81
S/.
S/.
S/.
99.54
96.66
104.21
100.00%
100.00%
100.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
20.44
22.85
S/.
S/.
589.90
659.45
100.00%
100.00%
20.44
22.85
S/.
S/.
589.90
659.45
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
S/.
0.00%
7.98
S/.
230.30
100.00%
7.98
S/.
230.30
100.00%
0.00
S/.
0.00%
5,673.49
383.88
337.51
22.57
38.34
0.00%
40.00%
100.00%
100.00%
100.01%
0.00%
0.00%
0.00%
0.00%
0.00%
100.01%

OBRA :
UBICACIN
EJECUTA:

Item
04.08
04.08.01
04.09
04.09.01
04.09.01.01
04.09.01.02
04.09.02
04.09.02.01
04.09.02.02
04.10
04.10.01
04.10.02
04.11
04.11.01
04.12
04.12.01
04.12.02
04.12.03
04.13
04.13.01
04.13.02
05
5.01
05.01.01
05.01.02
05.02
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.03
05.03.01
05.04
05.04.01
05.04.01.01
05.04.01.02
05.04.02
05.04.02.01
05.04.02.02
05.04.02.03
05.04.03
05.04.03.01
05.04.03.02
05.04.03.03
05.05
05.05.02
05.05.03
05.06
05.06.01
05.07
05.07.01
05.07.01.01
05.07.01.02
05.07.01.03
05.07.01.04
05.07.02
05.07.02.01
05.07.02.02
05.07.03
05.07.03.01
05.07.03.02
05.07.03.03
05.07.03.04
05.07.03.05
05.07.03.06
05.07.04
05.07.04.01
05.08
05.08.01
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.02.03
06.02.04
06.02.05
06.02.06
06.02.07
06.03
06.03.01
06.03.01
06.03.02
06.04
06.04.01
06.04.02
06.04.03
06.04.04
06.04.05
06.04.06
Descripcin
PINTURA
INSTALACION DE TUBERIAS, VALVULAS Y ACCESORIOS
CAJA DE VALVULA - ENTRADA
VALVULAS Y ACCESORIOS DE ENTRADA 1 1/2"
SUMINISTRO E INSTALAVION DE TUBERIA PVC 1 1/2" C-7.5
CAJA DE VALVULA - SALIDA
VALVULAS Y ACCESORIOS DE SALIDA 1 1/2"
SOPORTE PARA HIPOCLORADOR DE FLUJO DIFUSO
PLATINAS "L" 0.20 x 0.03m
HIPOCLORADOR
VENTILACION
CODO VENTILACION Fo Go 2"
VARIOS
LIMPIEZA DE TERRENO FINAL
ESCALERA DE GATO
CERCO PERIMETRICO
CERCO PERIMETRICO-ALAMBRE PUAS+POSTES MADERA
PUERTA PARA CERCO PERIMETRICO
CAMARA ROMPE PRESION T7
RELLENO Y COMPACTACION EN ZONA DE CORTE T.NATURAL
RELLENO CON GRAVILLA 1/2"-3/4"
LOSA DE FONDO
MUROS LATERALES
TECHOS
CONCRETO F'c=175 Kg/cm2 P/TECHO
PINTURA
SUMINISTRO E INSTALACION DE VALVULAS Y ACCESORIOS
INGRESO
NIPLE DE FG 1 1/2"
CODO PVC SP 90x 1 1/2"
SALIDA
CANASTILLA DE PVC 2"
LIMPIEZA Y REBOSE
CONO DE REBOSE PVC 110mm x 63mm
TAPON MACHO PVC SP 63mm
TEE PVC SP 63mm
UNION SIMPLE PVC SP 63mm
CODO PVC SP 90 x 63mm
TUBERIA PVC ISO 4422, 63MM C-7.5
VENTILACION
CODO FoGo 90x2"
VARIOS
REDES DE AGUA POTABLE (4165.70 ML)
TRAZO Y REPLANTEO INICIAL DE LINEAS Y REDES DE AGUA POTABLE
EXCAVAC. ZANJA (PULSO) P/TUB. - T.ROCA H:1.00m PROF.
RELLENO C/MATERIAL PROPIO ZARANDEADO E=0.30 - T. NATURAL
RELLENO COMP. ZANJA P/TUB - T.NATURAL H:1.00m PROF. C/PISON MANUAL
SUMINISTRO E INSTALACION DE TUBERIAS
SUMINISTRO E INSTALAVION DE TUBERIA PVC 1" C-10
SUMINISTRO E INSTALACION DE TUBERIA PVC DN 3/4" C-10
SUMINISTRO E INSTALACION DE ACCESORIOS
TEE DE P.V.C DIAMETRO 38 X 38 MM. (1 1/2" X 1 1/2")
CODO DE 45 DE P.V.C DIAMETRO 38 MM. (1 1/2")
REDUCCION ESPIGA DE P.V.C DIAMETRO 25 X 38 MM. (1" X 1 1/2")
REDUCCION ESPIGA DE P.V.C DIAMETRO 13 X 25 MM. (1/2" X 1 ")
REDUCCION ESPIGA DE P.V.C DIAMETRO 19 X 38 MM. (3/4" X 1 1/2 ")
Und.
Metrado
PRESUPUESTO
Precio (S/.)
m2
35.64
7.22
und
m
2.00
10.00
411.09
4.04
und
m
1.00
10.00
476.75
4.04
und
pza
1.00
1.00
79.23
135.26
und
8.00
16.68
und
m2
ml
1.00
47.40
2.50
97.41
1.37
84.88
m
und
19.46
1.00
31.99
337.51
m2
m2
25.35
25.35
1.37
0.92
m3
m2
m3
m3
m3
11.41
25.35
5.07
7.61
0.10
13.44
5.38
26.57
10.28
88.79
m2
25.35
126.46
m3
kg
3.22
163.17
347.14
5.54
m3
m2
kg
10.39
163.28
404.14
347.14
23.46
5.54
m3
m2
kg
1.68
16.77
117.62
347.14
23.46
5.54
m2
m2
66.82
84.37
28.86
28.86
m2
84.37
7.22
und
und
und
und
5.00
10.00
5.00
10.00
79.41
17.11
9.48
17.11
pza
und
5.00
5.00
29.82
17.11
und
und
und
pza
und
m
5.00
5.00
5.00
5.00
5.00
10.00
17.11
10.11
9.46
29.82
8.21
16.36
und
5.00
16.68
und
10.00
97.41
m2
m2
1,666.28
1,666.28
1.37
0.92
m
m
m
m
m
m
m3
4,165.70
73.44
4,165.70
4,165.70
4,165.70
4,165.70
799.81
8.96
96.93
0.90
1.16
1.16
3.99
10.28
m
m
m
165.91
2,667.09
1,332.70
6.24
4.04
2.99
2.00
2.00
2.00
30.00
3.00
15.00
14.64
11.25
11.67
11.67
11.93
11.13
und
und
und
und
und
und
Parcial (S/.)
257.32
257.32
1,379.73
862.58
822.18
40.40
517.15
476.75
40.40
214.49
79.23
135.26
133.44
133.44
374.55
97.41
64.94
212.20
960.04
622.53
337.51
24,690.06
58.05
34.73
23.32
511.55
153.35
136.38
134.71
78.23
8.88
3,205.76
3,205.76
13,326.25
2,021.75
1,117.79
903.96
9,676.27
3,606.78
3,830.55
2,238.94
1,628.23
583.20
393.42
651.61
4,363.35
1,928.43
2,434.92
609.15
609.15
1,641.85
786.65
397.05
171.10
47.40
171.10
234.65
149.10
85.55
537.15
85.55
50.55
47.30
149.10
41.05
163.60
83.40
83.40
974.10
974.10
116,848.90
3,815.78
2,282.80
1,532.98
82,699.95
37,324.67
7,118.54
3,749.13
4,832.21
4,832.21
16,621.14
8,222.05
15,795.09
1,035.28
10,775.04
3,984.77
5,430.09
29.28
22.50
23.34
350.10
35.79
166.95
Metrado
ANTERIOR
MONTO
ACTUAL
%
Metrado
MONTO
0.00
S/.
0.00%
0.00
S/.
0.00
0.00
S/.
S/.
0.00%
0.00%
2.00
10.00
S/.
S/.
0.00
0.00
S/.
S/.
0.00%
0.00%
1.00
10.00
0.00
0.00
S/.
S/.
0.00%
0.00%
1.00
0.00
0.00
S/.
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00
0.00
S/.
S/.
0.00
0.00
0.00
0.00
0.00
%
-
Metrado
ACUMULADO
MONTO
0.00%
0.00
S/.
822.18
40.40
100.00%
100.00%
2.00
10.00
S/.
S/.
S/.
S/.
476.75
40.40
100.00%
100.00%
1.00
10.00
S/.
S/.
79.23
-
100.00%
0.00%
1.00
0.00
8.00
S/.
133.44
100.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
25.35
25.35
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
11.41
25.35
5.07
7.61
0.10
0.00
S/.
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00
0.00
0.00
S/.
S/.
S/.
0.00
0.00
0.00
%
-
Metrado
SALDO POR VALORIZAR

MONTO
%
0.00%
35.64
S/.
257.32
822.18
40.40
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
S/.
S/.
476.75
40.40
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
S/.
S/.
79.23
-
100.00%
0.00%
0.00
1.00
S/.
S/.
8.00
S/.
133.44
100.00%
0.00
S/.
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
1.00
47.40
2.50
S/.
S/.
S/.
97.41
64.94
212.20
100.00%
100.00%
100.00%
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
19.46
1.00
S/.
S/.
622.53
337.51
100.00%
100.00%
34.73
23.32
100.00%
100.01%
25.35
25.35
S/.
S/.
34.73
23.32
100.00%
100.01%
0.00
0.00
S/.
S/.
0.00%
0.00%
S/.
S/.
S/.
S/.
S/.
153.35
136.38
134.71
78.23
8.88
100.00%
100.00%
100.00%
100.00%
99.99%
11.41
25.35
5.07
7.61
0.10
S/.
S/.
S/.
S/.
S/.
153.35
136.38
134.71
78.23
8.88
100.00%
100.00%
100.00%
100.00%
99.99%
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
25.35
S/.
3,205.76
100.00%
25.35
S/.
3,205.76
100.00%
0.00
S/.
0.00%
3.22
163.17
S/.
S/.
1,117.79
903.96
100.00%
100.00%
3.22
163.17
S/.
S/.
1,117.79
903.96
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
10.39
163.28
404.14
S/.
S/.
S/.
3,606.78
3,830.55
2,238.94
100.00%
100.00%
100.00%
10.39
163.28
404.14
S/.
S/.
S/.
3,606.78
3,830.55
2,238.94
100.00%
100.00%
100.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
1.68
16.77
117.62
S/.
S/.
S/.
583.20
393.42
651.61
100.00%
100.00%
100.00%
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
66.82
84.37
S/.
S/.
1,928.43
2,434.92
100.00%
100.00%
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
84.37
S/.
609.15
100.00%
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
5.00
10.00
5.00
10.00
S/.
S/.
S/.
S/.
397.05
171.10
47.40
171.10
100.00%
100.00%
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
5.00
5.00
S/.
S/.
149.10
85.55
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00
5.00
5.00
5.00
5.00
10.00
S/.
S/.
S/.
S/.
S/.
S/.
85.55
50.55
47.30
149.10
41.05
163.60
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
5.00
S/.
83.40
100.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
10.00
S/.
974.10
100.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
1,666.28
1,666.28
S/.
S/.
2,282.80
1,532.98
100.00%
100.00%
1,666.28
1,666.28
S/.
S/.
2,282.80
1,532.98
100.00%
100.00%
0.00
0.00
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
3,155.70
73.44
3,155.70
3,155.70
3,155.70
3,155.70
607.86
S/.
S/.
S/.
S/.
S/.
S/.
S/.
28,275.07
7,118.54
2,840.13
3,660.61
3,660.61
12,591.24
6,248.76
75.75%
100.00%
75.75%
75.75%
75.75%
75.75%
76.00%
3,155.70
73.44
3,155.70
3,155.70
3,155.70
3,155.70
607.86
S/.
S/.
S/.
S/.
S/.
S/.
S/.
28,275.07
7,118.54
2,840.13
3,660.61
3,660.61
12,591.24
6,248.76
75.75%
100.00%
75.75%
75.75%
75.75%
75.75%
76.00%
1,010.00
0.00
1,010.00
1,010.00
1,010.00
1,010.00
191.95
S/.
S/.
S/.
S/.
S/.
S/.
S/.
9,049.60
909.00
1,171.60
1,171.60
4,029.90
1,973.29
24.25%
0.00%
24.25%
24.25%
24.25%
24.25%
24.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
165.91
2,392.09
1,052.70
S/.
S/.
S/.
1,035.28
9,664.04
3,147.57
100.00%
89.69%
78.99%
165.91
2,392.09
1,052.70
S/.
S/.
S/.
1,035.28
9,664.04
3,147.57
100.00%
89.69%
78.99%
0.00
275.00
280.00
S/.
S/.
S/.
1,111.00
837.20
0.00%
10.31%
21.01%
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2.00
2.00
2.00
13.00
3.00
6.00
S/.
S/.
S/.
S/.
S/.
S/.
29.28
22.50
23.34
151.71
35.79
66.78
100.00%
100.00%
100.00%
43.33%
100.00%
40.00%
2.00
2.00
2.00
13.00
3.00
6.00
S/.
S/.
S/.
S/.
S/.
S/.
29.28
22.50
23.34
151.71
35.79
66.78
100.00%
100.00%
100.00%
43.33%
100.00%
40.00%
0.00
0.00
0.00
17.00
0.00
9.00
S/.
S/.
S/.
S/.
S/.
S/.
198.39
100.17
0.00%
0.00%
0.00%
56.67%
0.00%
60.00%
135.26
-
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%

OBRA :
UBICACIN
EJECUTA:

Item
06.04.07
06.04.08
06.04.09
06.04.10
06.04.11
06.04.12
06.04.13
06.04.14
06.04.15
06.05
06.05.01
07
07.01
07.01.01
07.01.02
07.02
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
07.03
07.03.01
07.03.01.01
07.03.01.02
07.04
07.04.02
07.04.03
07.05
07.05.01
07.05.02
07.05.03
07.05.04
07.05.05
07.05.06
07.06
07.06.01
08
08.01
08.01.01
08.01.02
08.02
08.02.01
08.02.02
08.02.03
08.02.04
08.02.05
08.02.06
08.02.07
08.02.08
08.03
08.03.01
08.03.02
08.03.03
08.03.04
08.03.05
08.03.06
08.03.07
08.03.08
08.03.09
08.03.10
08.03.11
08.04
08.04.01
09
09.01
09.01.01
09.01.02
09.02
09.02.01
09.02.02
09.02.03
09.03
09.03.01
09.03.02
09.04
09.04.01
09.04.02
09.04.03
09.05
09.05.01
09.06
09.06.01
09.06.02
09.06.03
09.06.04
09.06.05
09.06.06
09.06.07
09.06.08
09.06.09
10.01
Descripcin
REDUCCION ESPIGA DE P.V.C DIAMETRO 13 X 19 MM. (1/2" X 3/4").
ADAPTADOR DE P.V.C DIAMETRO 25 MM. (1 ")
TEE DE P.V.C DIAMETRO 25 X 25 MM. (1" X 1")
CODO DE 22.5 DE P.V.C DIAMETRO 25 MM. (1")
CODO DE 90 DE P.V.C DIAMETRO 25 MM. (1")
CODO DE 45 DE P.V.C DIAMETRO 19 MM. (3/4").
TEE DE P.V.C DIAMETRO 19 X 19 MM. (3/4" X 3/4")
CONCRETO F'C=140 KG/CM2 PARA ANCLAJES Y/O DADOS
PRUEBA
Y DESINFECCION
DOBLE HIDRAULICA
PRUEBA HIDRAULICA
Y DESINFECCION P/TUBERIAS DE AGUA DN <= 1
1/2"
CAJAS DE VALVULAS
MUROS LATERALES
SUMINISTRO E INSTALACION DE VALVULAS Y ACCESORIOS
VALVULA COMPUERTA DE BRONCE DE 3/4"
VALVULA COMPUERTA DE BRONCE DE 3/4"
VALVULA CONTROL DE PRESION DE 3/4"
TEE PVC SP 1"x1"
TEE PVC SP 3/4"x3/4"
CODO DE 3/4" X 90
VARIOS
CONEXIONES DOMICILIARIAS DE AGUA
EXCAVAC. MANUAL - T. NORMAL
EXCAVAC. ZANJA (PULSO) P/TUB. - T. NATURAL H:1.00m PROF.
RELLENO C/MATERIAL PROPIO ZARANDEADO E=0.30 M. - T.NATURAL
RELLENO COMP. ZANJA P/TUB - T.NORMAL H:1.00m PROF.
RELLENO CON GRAVA PARA POZO PERCOLADOR
ASENTADO CON MAMPOSTERIA DE PIEDRA MEZCLA 1:5 = 70 % PM.
INSTALACION DE CONEXIONES DOMICILIARIAS
SUMINISTRO DE TUBERIA PVC DN 1/2" C-10
INSTALACION DE TUBERIA PVC DN 1/2" C-10
REDUCCION DE 3/4" A 1/2"
CODO PVC SP 90 x 1/2"
ADAPTADOR UPR PVC 1/2"
GRIFO DE BRONCE 1/2"
VALVULA DE PASO TERMOPLASTICA 1/2"
CAJA DE CONCRETO P/AGUA C/TAPA TERMOPLASTICA
SUMIDERO DE BRONCE 2"
CODO DE 90" DE P.V.C. SAL 2"
LAVADERO DE GRANITO PREFABRICADO
PASE AEREO L=10.00 MTS
RELLENO C/MATERIAL PROPIO ZARANDEADO e=0.30m - T.NATURAL
CONCRETO F'c=175 Kg/cm2
CONCRETO F'c=210 Kg/cm2
ENCOFRADO Y DESENCOFRADO
REVESTIMIENTOS
TARRAJEO MEZCLA 1:5
ACCESORIOS
CABLE TIPO BOA
PENDOLA DE FIERRO LISO 3/8"
VARILLA DE ANCLAJE 5/8"
SUMINISTRO E INSTALACION DE ACCESORIOS DE PASE AEREO
ARANCELA CUADRADA EN CAMARA DE ANCLAJE
GRILLETE DE FG DE 1/2" PARA PENDOLA
TEMPLADOR DE 3/8"
PLACA CIRCULAR
MACIZO METALICO 1" (L=20 CM)
10 VARIOS
DISEO DE MEZCLAS
Und.
und
und
und
und
und
und
und
und
m3
m
m2
m2
m3
m2
m3
m3
m3
m3
m2
m2
m2
und
und
und
und
und
und
und
m2
m2
m3
m
m
m
m
m3
m3
m3
m
m
und
und
und
und
und
und
pza
pza
pza
und
m2
m2
m
m
m3
m3
m2
m3
m2
kg
m2
m
m
m
GLB
und
und
und
und
und
GLB
Metrado
PRESUPUESTO
Precio (S/.)
Parcial (S/.)
Metrado
11.67
513.48
0.00
12.63
164.19
0.00
12.10
532.40
0.00
10.33
41.32
0.00
11.25
33.75
0.00
10.33
123.96
0.00
9.73
58.38
0.00
10.82
346.24
0.00
225.54
2,988.41
0.00
9,107.99
5,088.26
1.79
9,107.99
0.00
10,287.20
14.01
6.12
1.37
8.38
0.00
6.12
0.92
5.63
0.00
160.16
3.67
13.44
49.32
0.00
6.12
5.38
32.93
0.00
0.61
26.57
16.21
0.00
3.67
10.28
37.73
0.00
0.27
88.79
23.97
0.00
1,331.57
1,331.57
1.63
347.14
565.84
0.00
32.64
23.46
765.73
0.00
785.00
10.88
28.86
314.00
0.00
16.32
28.86
471.00
0.00
6,340.49
17.00
79.41
1,349.97
0.00
17.00
79.41
1,349.97
0.00
17.00
177.67
3,020.39
0.00
17.00
9.46
160.82
0.00
17.00
9.46
160.82
0.00
34.00
8.78
298.52
0.00
1,655.97
17.00
97.41
1,655.97
0.00
53,773.46
323.76
141.38
1.37
193.69
0.00
141.38
0.92
130.07
0.00
22,960.70
112.50
9.40
1,057.50
0.00
300.00
9.40
2,820.00
0.00
300.00
1.16
348.00
0.00
300.00
1.16
348.00
0.00
300.00
3.99
1,197.00
0.00
90.00
10.28
925.20
0.00
112.15
93.59
10,496.12
0.00
31.20
184.90
5,768.88
0.00
19,711.50
300.00
1.77
531.00
0.00
300.00
0.68
204.00
0.00
75.00
8.87
665.25
0.00
225.00
8.21
1,847.25
0.00
300.00
8.21
2,463.00
0.00
225.00
9.32
2,097.00
0.00
75.00
15.63
1,172.25
0.00
75.00
27.39
2,054.25
0.00
75.00
74.96
5,622.00
0.00
75.00
13.48
1,011.00
0.00
150.00
13.63
2,044.50
0.00
10,777.50
75.00
143.70
10,777.50
0.00
7,067.06
28.85
12.60
1.37
17.26
0.00
12.60
0.92
11.59
0.00
127.85
6.91
9.40
64.95
0.00
2.21
1.16
2.56
0.00
5.87
10.28
60.34
0.00
799.77
2.18
347.14
756.77
0.00
0.34
126.46
43.00
0.00
2,264.15
4.00
321.09
1,284.36
0.00
2.80
23.46
65.69
0.00
165.00
5.54
914.10
0.00
520.46
11.20
46.47
520.46
0.00
3,325.98
13.00
20.21
262.73
0.00
10.00
39.16
391.60
0.00
7.70
35.80
275.66
0.00
1.00
36.91
36.91
0.00
1.00
20.10
20.10
0.00
13.00
20.28
263.64
0.00
2.00
102.94
205.88
0.00
2.00
830.74
1,661.48
0.00
2.00
103.99
207.98
0.00
4,084.53
3.00
357.41
1,072.23
0.00
44.00
13.00
44.00
4.00
3.00
12.00
6.00
32.00
13.25
ANTERIOR
MONTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Metrado
12.00
10.00
32.00
4.00
3.00
10.00
6.00
11.00
13.25
ACTUAL
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
5,088.26
S/.
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
6.12
6.12
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
3.67
6.12
0.61
3.67
0.27
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
1.63
32.64
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
10.88
16.32
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
17.00
17.00
17.00
17.00
17.00
34.00
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
17.00
S/.
S/.
0.00%
0.00%
84.83
84.83
S/.
S/.
116.21
78.04
60.00%
60.00%
84.83
84.83
S/.
S/.
116.21
78.04
60.00%
60.00%
56.55
56.55
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
67.50
180.00
180.00
180.00
180.00
54.00
67.29
18.72
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
634.50
1,692.00
208.80
208.80
718.20
555.12
6,297.67
3,461.33
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
67.50
180.00
180.00
180.00
180.00
54.00
67.29
18.72
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
634.50
1,692.00
208.80
208.80
718.20
555.12
6,297.67
3,461.33
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
180.00
180.00
45.00
135.00
180.00
135.00
45.00
45.00
45.00
45.00
90.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
318.60
122.40
399.15
1,108.35
1,477.80
1,258.20
703.35
1,232.55
3,373.20
606.60
1,226.70
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
180.00
180.00
45.00
135.00
180.00
135.00
45.00
45.00
45.00
45.00
90.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
318.60
122.40
399.15
1,108.35
1,477.80
1,258.20
703.35
1,232.55
3,373.20
606.60
1,226.70
S/.
0.00%
45.00
S/.
6,466.50
60.00%
45.00
S/.
6,466.50
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
3.00
S/.
MONTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
%
140.04
126.30
387.20
41.32
33.75
103.30
58.38
119.02
2,988.41
27.27%
76.92%
72.73%
100.00%
100.00%
83.33%
100.00%
34.38%
100.00%
Metrado
12.00
10.00
32.00
4.00
3.00
10.00
6.00
11.00
13.25
ACUMULADO
MONTO
%
S/.
140.04
S/.
126.30
S/.
387.20
S/.
41.32
S/.
33.75
S/.
103.30
S/.
58.38
S/.
119.02
S/.
2,988.41
27.27%
76.92%
72.73%
100.00%
100.00%
83.33%
100.00%
34.38%
100.00%
Metrado
32.00
3.00
12.00
0.00
0.00
2.00
0.00
21.00
0.00
SALDO POR VALORIZAR

MONTO
%
S/.
373.44
S/.
37.89
S/.
145.20
S/.
S/.
S/.
20.66
S/.
S/.
227.22
S/.
-
72.73%
23.08%
27.27%
0.00%
0.00%
16.67%
0.00%
65.63%
0.00%
9,107.99
100.00%
S/.
S/.
8.38
5.63
100.05%
100.01%
S/.
S/.
S/.
S/.
S/.
49.32
32.93
16.21
37.73
23.97
100.01%
99.99%
99.99%
99.99%
100.01%
S/.
S/.
565.84
765.73
100.00%
100.00%
S/.
S/.
314.00
471.00
100.00%
100.00%
S/.
S/.
S/.
S/.
S/.
S/.
1,349.97
1,349.97
3,020.39
160.82
160.82
298.52
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
S/.
1,655.97
100.00%
S/.
S/.
77.48
52.03
40.00%
40.00%
45.00
120.00
120.00
120.00
120.00
36.00
44.86
12.48
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
423.00
1,128.00
139.20
139.20
478.80
370.08
4,198.45
2,307.55
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
120.00
120.00
30.00
90.00
120.00
90.00
30.00
30.00
30.00
30.00
60.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
212.40
81.60
266.10
738.90
985.20
838.80
468.90
821.70
2,248.80
404.40
817.80
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
60.00%
30.00
S/.
4,311.00
40.00%
0.00%
0.00%
12.60
12.60
S/.
S/.
17.26
11.59
100.01%
100.02%
S/.
S/.
S/.
0.00%
0.00%
0.00%
6.91
2.21
5.87
S/.
S/.
S/.
64.95
2.56
60.34
100.01%
100.14%
100.01%
0.00
0.00
S/.
S/.
0.00%
0.00%
2.18
0.34
S/.
S/.
756.77
43.00
100.00%
99.99%
0.00%
0.00%
0.00%
0.00
0.00
0.00
S/.
S/.
S/.
0.00%
0.00%
0.00%
4.00
2.80
165.00
S/.
S/.
S/.
1,284.36
65.69
914.10
100.00%
100.00%
100.00%
0.00%
0.00
S/.
0.00%
11.20
S/.
520.46
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
13.00
10.00
7.70
1.00
1.00
13.00
2.00
2.00
2.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
262.73
391.60
275.66
36.91
20.10
263.64
205.88
1,661.48
207.98
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
3.00
S/.
100.00%
0.00
S/.
1,072.23
1,072.23
0.00%

OBRA :
UBICACIN
EJECUTA:

Item
10.02
10.03
Descripcin
ROTURA DE PROBETAS DE CONCRETO
CINTA PLASTICA P/SEALIZACION DE LIMITE DE SEGURIDAD DE OBRA
COSTO DIRECTO
Und.
und
m
Metrado
PRESUPUESTO
Precio (S/.)
Parcial (S/.)
Metrado
59.90
1,617.30
0.00
1.55
1,395.00
0.00
27.00
900.00
245,846.96
ANTERIOR
MONTO
S/.
S/.
ACTUAL
S/.
%
0.00%
0.00%
0.00%
Metrado
11.00
800.00
MONTO
S/.
S/.
S/.
%
658.90
1,240.00
156,769.55
40.74%
88.89%
63.77%
Metrado
11.00
800.00
ACUMULADO
MONTO
%
S/.
658.90
S/.
1,240.00
S/.
156,769.55
40.74%
88.89%
63.77%
Metrado
16.00
100.00
SALDO POR VALORIZAR

MONTO
%
S/.
958.40
S/.
155.00
S/.
88,091.39
59.26%
11.11%
35.83%
VALORIZACION DE OBRA N01 - LETRINAS

OBRA :
UBICACIN
EJECUTA:

Item
11.01.01
11.01.02
11.02.01
11.02.02
11.03.01
11.03.01.01
11.03.01.02
11.04.01
11.04.02
11.05.01
11.05.02
11.05.03
11.05.04
11.06.01
11.06.02
11.06.03
11.06.04
11.06.05
11.07.01
11.08.01
Descripcin
11 LETRINAS DE HOYO SECO
11.01 TRABAJOS PRELIMINARES
11.02 MOVIMIENTO DE TIERRAS
11.03 OBRAS DE CONCRETO
LETRINA
CONCRETO F'C=140 KG/CM2, EN LOSA DE LETRINA
CONCRETO CICLOPEO FC=140 KG/CM2 + 70 % PM.
11.04 MUROS LATERALES
MADERA QUINILLA 1/4" x 4"
BASTIDOR DE MADERA PARA LETRINAS
11.05 COBERTURA
COBERTURA CON CALAMINA GALVANIZADA
VIGA DE MADERA DE 2" x 2" -5'
LISTON DE MADERA 2" x 2" x1.5'
CORREA DE MADERA DE 2" x 2" -5'
11.06 PUERTA DE MADERA C/CALAMINA INC/MARCO
MADERA QUINILLA 1/4" x 4"
MADERA 1" x 3" HORIZONTAL
MADERA 1 1/2" x 3" VERTICAL
MARCO DE MADERA
BISAGRA CAPUCHINA DE 3" X 3"
11.07 SUMINISTRO E INSTALACION DE TUBERIAS Y ACCESORIOS EN LETRINAS
TUBERIA DE PVC SAL 2" DE VENTILACION
11.08 OTROS
SUMINSTRO E INSTALACION DE BAO TIPO TURCO
COSTO DIRECTO
Und.
Metrado
PRESUPUESTO
Precio (S/.)
m2
m2
282.24
282.24
1.37
0.92
m3
m3
564.48
705.60
13.44
10.28
m3
m3
10.80
17.64
225.54
188.42
p2
p2
1,353.00
3,301.50
6.02
6.28
m2
und
und
und
175.57
150.00
150.00
225.00
10.85
23.20
8.03
23.20
p2
m
m
m
pza
368.75
216.00
135.00
270.00
225.00
6.02
12.21
12.21
13.69
4.52
217.50
22.58
und
75.00
25.42
Parcial (S/.)
Metrado
79,970.52
646.33
386.67
0.00
259.66
0.00
14,840.18
7,586.61
0.00
7,253.57
0.00
5,759.56
5,759.56
2,435.83
0.00
3,323.73
0.00
28,878.48
8,145.06
0.00
20,733.42
0.00
11,809.43
1,904.93
0.00
3,480.00
0.00
1,204.50
0.00
5,220.00
0.00
11,218.89
2,219.88
0.00
2,637.36
0.00
1,648.35
0.00
3,696.30
0.00
1,017.00
0.00
4,911.15
4,911.15
0.00
1,906.50
1,906.50
0.00
79,970.52
ANTERIOR
MONTO
Metrado
ACTUAL
MONTO
Metrado
ACUMULADO
MONTO
Metrado
SALDO POR VALORIZAR

MONTO
%
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
282.24
282.24
S/.
S/.
386.67
259.66
100.00%
100.00%
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
564.48
705.60
S/.
S/.
7,586.61
7,253.57
100.00%
100.00%
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
10.80
17.64
S/.
S/.
2,435.83
3,323.73
100.00%
100.00%
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
0.00
0.00
S/.
S/.
0.00%
0.00%
1,353.00
3,301.50
S/.
S/.
8,145.06
20,733.42
100.00%
100.00%
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
175.57
150.00
150.00
225.00
S/.
S/.
S/.
S/.
1,904.93
3,480.00
1,204.50
5,220.00
100.00%
100.00%
100.00%
100.00%
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
368.75
216.00
135.00
270.00
225.00
S/.
S/.
S/.
S/.
S/.
2,219.88
2,637.36
1,648.35
3,696.30
1,017.00
100.00%
100.00%
100.00%
100.00%
100.00%
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
217.50
S/.
4,911.15
100.00%
S/.
0.00%
0.00
S/.
0.00%
0.00
S/.
0.00%
75.00
S/.
1,906.50
100.00%
S/.
S/.
S/.
S/.
79,970.52
0.00%
0.00%
0.00%
100.00%
VALORIZACION DE OBRA N01 - MITIGACION IMPACTO AMBIENTAL

OBRA :
UBICACIN
EJECUTA:

Item
12.01.01
12.01.02
12.01.03
12.02.01
12.03.01
12.04.01
12.04.02
12.05.01
12.05.02
13.01
Descripcin
12 MITIGACION E IMPACTO AMBEINTAL
12.01 PLAN DE MANEJO AMBIENTAL
SEGUIMIENTO Y CUMPLIMIENTO A LAS PAUTAS SOCIO AMBIENTALES
MONITOREO A LA APLICACION DE LAS NORMAS DE BUENA CONDUCTA
BOTIQUIN DE OBRA
12.02 PLAN DE MANEJO DE BOTADEROS
MANEJO DE BOTADEROS
12.03 SEALIZACION
LETREROS DE SEALIZACION AMBIENTAL 1.00X0.50m CON BASTIDORES Y PARANTES DE MADERA
12.04 EDUCACION AMBIENTAL
CHARLA AL PERSONAL DE OBRA
CHARLA A LA COMUNIDAD
12.05 PARTICIPACION CIUDADANA
CONFORMACION DE COMITE DE MANTENIMIENTO Y SUPERVISION AMBIENTAL
COORDINACION INSTITUCIONAL AMBIENTAL
13 SEGURIDAD EN OBRA
EQUIPOS DE PROTECION PRA PERSONAL AMBIENTAL
COSTO DIRECTO
Und.
mes
mes
und
PRESUPUESTO
Precio (S/.)
Metrado
4.00
4.00
2.00
419.97
419.97
180.00
GLB
1.00
2,939.80
und
50.00
30.00
und
und
5.00
5.00
419.97
419.97
GLB
GLB
1.00
1.00
419.97
419.97
und
1.00
690.00
Parcial (S/.)
Metrado
13,199.20
3,719.76
1,679.88
0.00
1,679.88
0.00
360.00
0.00
2,939.80
2,939.80
0.00
1,500.00
1,500.00
0.00
4,199.70
2,099.85
0.00
2,099.85
0.00
839.94
419.97
0.00
419.97
0.00
690.00
0.00
690.00
13,889.20
ANTERIOR
MONTO
Metrado
S/.
S/.
S/.
0.00%
0.00%
0.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
ACTUAL
MONTO
Metrado
1.00
1.00
2.00
S/.
S/.
S/.
419.97
419.97
360.00
25.00%
25.00%
100.00%
0.00%
0.50
S/.
1,469.90
0.00%
20.00
S/.
600.00
0.00%
0.00%
2.00
2.00
S/.
S/.
0.00%
0.00%
0.50
0.50
S/.
S/.
0.00%
1.00
S/.
0.00%
S/.
ACUMULADO
MONTO
Metrado
1.00
1.00
2.00
S/.
S/.
S/.
419.97
419.97
360.00
25.00%
25.00%
100.00%
50.00%
0.50
S/.
1,469.90
40.00%
20.00
S/.
600.00
839.94
839.94
40.00%
40.00%
2.00
2.00
S/.
S/.
209.99
209.99
50.00%
50.00%
0.50
0.50
S/.
S/.
690.00
100.00%
1.00
S/.
6,059.69
43.63%
S/.
SALDO POR VALORIZAR

MONTO
%
3.00
3.00
0.00
S/.
S/.
S/.
1,259.91
1,259.91
-
75.00%
75.00%
0.00%
50.00%
0.50
S/.
1,469.90
50.00%
40.00%
30.00
S/.
900.00
60.00%
839.94
839.94
40.00%
40.00%
3.00
3.00
S/.
S/.
1,259.91
1,259.91
60.00%
60.00%
209.99
209.99
50.00%
50.00%
0.50
0.50
S/.
S/.
209.99
209.99
50.00%
50.00%
690.00
100.00%
0.00
6,059.69
43.63%
S/.
S/.
7,829.51
0.00%
56.37%
PLANILLA DE METRADOS EJECUTADOS VALORIZACION DE OBRA N01

OBRA :
INSTALACION DEL SISTEMA DE AGUA POTABLE Y LETRINAS EN LOS SECTORES DE CHINCHINCA, LIMN PAMPA Y SECCIHUANCA; DE LA
LOCALIDAD DE QUECHUALOMA, DISTRITO DE CHURUBAMBA - HUANUCO - HUANUCO
UBICACIN
EJECUTA:

Item
01
01.01
01.02
02
02.01
02.01.01
02.01.02
02.02
02.02.01
02.02.02
02.02.03
02.03
02.03.01
02.03.02
02.04
02.04.01
02.04.01.01
02.04.01.02
02.04.02
02.04.02.01
02.04.02.02
02.04.02.03
02.05
02.05.01
02.05.02
02.07
02.07.01
02.07.02
02.07.05
02.07.05.01
02.07.05.02
02.08
02.08.01
02.08.02
02.08.03
02.09
02.09.01
02.09.02
02.09.03
02.09.04
03
Descripcin
CARTEL DE IDENTIFICACION DE LA OBRA DE 2.40X4.80 m
FLETE TERRESTRE
CAPTACION SUPERFICIAL
MAMPOSTERIA DE PIEDRA
LOSA DE FONDO
MUROS LATERALES
CAJA DE VALVULAS
CONCRETO F'C=210 KG/CM2 P/CAJA DE VALVULAS
ACCESORIOS
CANASTILLA PVC DE 2"
INSTALACIONES HIDRAULICAS
ADAPTADOR UPR DE 1 1/2"
NIPLE DE FG 1 1/2"
REBOSE Y LIMPIEZA
CONO DE REBOSE PVC 4" X 2"
CODO PVC SP 90 X 2"
ADAPATADOR UPR DE 2"
TUBERIA PVC 2" C- 7.5
LINEA DE CONDUCCION (12.61 ml.)
03.01
03.01.01
03.01.02
03.02
TRAZO Y REPLANTEO INICIAL DE LINEA DE CONDUCCION

UND
Metrado Total
Metrado Actual
% avance
und
GLB
1.00
1.00
1.00
0.60
100.00%
60.00%
m2
m2
5.90
5.90
5.90
5.90
100.00%
100.00%
m3
m2
m3
4.22
1.37
3.43
4.22
1.37
3.43
100.00%
100.00%
100.00%
m2
m2
1.44
1.69
1.44
1.69
100.00%
100.00%
m3
kg
0.28
4.76
0.28
4.76
100.00%
100.00%
m3
kg
m2
1.15
38.56
15.28
1.15
38.56
15.28
100.00%
100.00%
100.00%
m2
m2
9.16
7.72
9.16
7.72
100.00%
100.00%
m3
m2
0.08
1.60
0.08
1.60
100.00%
100.00%
und
und
1.00
1.00
1.00
100.00%
100.00%
und
und
und
2.00
2.00
2.00
2.00
1.00
100.00%
100.00%
100.00%
und
1.00
1.00
1.00
100.00%
1.00
1.00
100.00%
100.00%
3.00
100.00%
und
und
1.00
1.00
und
1.00
3.00
m2
12.61
12.61
100.00%
12.61
12.61
100.00%
03.02.01
03.02.02

m
m
12.61
12.61
12.61
12.61
100.00%
100.00%
03.02.03
03.02.04

RELLENO C/MATERIAL PROPIO ZARANDEADO E=0.30 M. T-NATURA
m
m
12.61
12.61
12.61
12.61
100.00%
100.00%
m
m3
12.62
1.51
12.62
1.51
100.00%
100.00%
m
m
12.61
12.61
12.61
12.61
100.00%
100.00%
m2
m2
23.70
23.70
23.70
23.70
100.00%
100.00%
03.02.05
03.02.06
03.03
03.03.01
03.03.02
04
04.01
04.01.01
04.01.02
04..02
04.02.01
04.02.02
04.02.03
04.03
04.03.01
04.03.01.01
04.03.01.02
04.03.02
04.03.02.01
04.03.02.02
04.03.02.03
04.04
04.04.03.01
04.04.03.02
04.04.03.03
04.05
04.05.01
RELLENO COMP. ZANJA P/TUB - T.NATURAL H:0.60m PROF. C/PLANCHA COMPAC.

SUMINISTRO E INSTALACION DE TUBERIAS Y ACCESORIOS
SUMINISTRO DE TUBERIA PVC 1 1/2" C-10
INSTALACION DE TUBERIA PVC 1 1/2" C-10
RESERVORIO DE 15 M3
RELLENO Y COMPACTACION PARA ZANJA- T.NATURAL
m3
3.51
3.51
100.00%
m2
m3
11.71
0.40
11.71
0.40
100.00%
100.00%
m3
kg
2.21
77.95
2.21
77.95
100.00%
100.00%
2.68
2.68
35.69
100.00%
100.00%
227.84
100.00%

LOSA DE FONDO
MUROS LATERALES
ENCOFRADO Y DESENCOFRADO P/MUROS LATERALES
TECHO MACIZO
CONCRETO F'c=210 Kg/cm2 P/TECHO MACIZO
ENCOFRADO Y DESENCOFRADO P/TECHO MACIZO
OBRAS DE CONCRETO ARMADO P/CASETA DE VALVULAS
CONCRETO F'c=210 Kg/cm2 P/CASETA DE VALVULA
m3
m2
kg
m3
m2
35.69
227.84
1.09
1.09
100.00%
100.00%
kg
1.09
79.26
79.26
100.00%
m3
0.31
0.31
100.00%
1.09

OBRA :
UBICACIN
EJECUTA:

Item
04.05.02
04.05.03
04.06
04.06.01
04.06.02
Descripcin
ENCOFRADO Y DESENCOFRADO P/CASETA DE VALVULA
TARRAJEO P/MUROS INTERIORES DE RESERVORIO C/IMPERMEABILIZANTE
TARRAJEO EXTERIOR C/MORTERO 1:5 PARA RESERVORIO
04.07
04.07.01
CIELORRASOS
TARRAJEO INTERIOR P/CIELORRASO
04.09
04.09.01
INSTALACION DE TUBERIAS, VALVULAS Y ACCESORIOS

CAJA DE VALVULA - ENTRADA
04.09.01.01
04.09.01.02
04.09.02
04.09.02.01
VALVULAS Y ACCESORIOS DE ENTRADA 1 1/2"

CAJA DE VALVULA - SALIDA
VALVULAS Y ACCESORIOS DE SALIDA 1 1/2"
04.09.02.02
04.10
04.10.01

SOPORTE PARA HIPOCLORADOR DE FLUJO DIFUSO
PLATINAS "L" 0.20 x 0.03m
04.11
04.11.01
VENTILACION
CODO VENTILACION Fo Go 2"
05
5.01
05.01.01
05.01.02
05.02
05.02.01
UND
m2
kg
Metrado Total
4.12
18.81
Metrado Actual
% avance
4.12
100.00%
18.81
100.00%
m2
m2
20.44
22.85
20.44
22.85
100.00%
100.00%
m2
7.98
7.98
100.00%
und
m
2.00
10.00
2.00
10.00
100.00%
100.00%
und
1.00
1.00
100.00%
10.00
10.00
100.00%
und
1.00
1.00
100.00%
und
8.00
8.00
100.00%
m2
m2
25.35
25.35
25.35
100.00%
100.00%
CAMARA ROMPE PRESION T7

25.35
m3
11.41
11.41
100.00%
05.02.02
05.02.03

m2
m3
25.35
5.07
25.35
5.07
100.00%
100.00%
05.02.04
05.02.05

m3
m3
7.61
0.10
7.61
0.10
100.00%
100.00%
m2
25.35
25.35
100.00%
m3
kg
3.22
163.17
3.22
163.17
100.00%
100.00%
10.39
10.39
163.28
100.00%
100.00%
404.14
100.00%
05.03
05.03.01

05.04
05.04.01

LOSA DE FONDO
05.04.01.01
05.04.01.02
05.04.02
05.04.02.01
05.04.02.02
05.04.02.03
06

MUROS LATERALES
REDES DE AGUA POTABLE (4165.70 ML)
06.01
06.01.01
06.01.02
06.02
TRAZO Y REPLANTEO INICIAL DE LINEAS Y REDES DE AGUA POTABLE

m3
m2
kg
163.28
404.14
m2
1,666.28
1,666.28
100.00%
m2
1,666.28
1,666.28
100.00%
06.02.01
06.02.02

EXCAVAC. ZANJA (PULSO) P/TUB. - T.ROCA H:1.00m PROF.
m
m
4,165.70
73.44
3,155.70
73.44
75.75%
100.00%
06.02.03
06.02.04

m
m
4,165.70
4,165.70
3,155.70
3,155.70
75.75%
75.75%
06.02.05
06.02.06
RELLENO C/MATERIAL PROPIO ZARANDEADO E=0.30 - T. NATURAL

RELLENO COMP. ZANJA P/TUB - T.NATURAL H:1.00m PROF. C/PISON MANUAL
m
m
4,165.70
4,165.70
3,155.70
3,155.70
75.75%
75.75%
m3
799.81
607.86
76.00%
165.91
2,667.09
06.02.07
06.03
06.03.01
06.03.01
06.03.02
06.04
06.04.01

SUMINISTRO E INSTALACION DE TUBERIAS
SUMINISTRO E INSTALAVION DE TUBERIA PVC 1" C-10
SUMINISTRO E INSTALACION DE TUBERIA PVC DN 3/4" C-10
SUMINISTRO E INSTALACION DE ACCESORIOS
TEE DE P.V.C DIAMETRO 38 X 38 MM. (1 1/2" X 1 1/2")
m
m
100.00%
89.69%
78.99%
100.00%
CODO DE 45 DE P.V.C DIAMETRO 38 MM. (1 1/2")

REDUCCION ESPIGA DE P.V.C DIAMETRO 25 X 38 MM. (1" X 1 1/2")
und
und
2.00
2.00
2.00
2.00
06.04.02
06.04.03
2.00
2.00
100.00%
100.00%
06.04.04
06.04.05

REDUCCION ESPIGA DE P.V.C DIAMETRO 19 X 38 MM. (3/4" X 1 1/2 ")
und
und
30.00
3.00
13.00
3.00
43.33%
100.00%
06.04.06
06.04.07

REDUCCION ESPIGA DE P.V.C DIAMETRO 13 X 19 MM. (1/2" X 3/4").
und
und
15.00
44.00
6.00
12.00
40.00%
27.27%
06.04.08
06.04.09
ADAPTADOR DE P.V.C DIAMETRO 25 MM. (1 ")

TEE DE P.V.C DIAMETRO 25 X 25 MM. (1" X 1")
und
und
13.00
44.00
10.00
32.00
76.92%
72.73%
06.04.10
06.04.11
CODO DE 22.5 DE P.V.C DIAMETRO 25 MM. (1")

und
und
4.00
3.00
4.00
3.00
100.00%
100.00%
06.04.12
06.04.13
06.04.14

CODO DE 45 DE P.V.C DIAMETRO 19 MM. (3/4").
TEE DE P.V.C DIAMETRO 19 X 19 MM. (3/4" X 3/4")
und
und
und
12.00
6.00
10.00
6.00
11.00
83.33%
100.00%
34.38%
13.25
100.00%
06.04.15
08
08.01
CONCRETO F'C=140 KG/CM2 PARA ANCLAJES Y/O DADOS

CONEXIONES DOMICILIARIAS DE AGUA
und
1,332.70
165.91
2,392.09
1,052.70
m3
32.00
13.25

OBRA :
UBICACIN
EJECUTA:

Item
08.01.01
08.01.02
08.02
Descripcin
UND
Metrado Actual
% avance
141.38
141.38
84.83
60.00%
84.83
60.00%
m3
112.50
300.00
300.00
300.00
67.50
180.00
60.00%
60.00%
180.00
180.00
60.00%
60.00%
m2
m2
Metrado Total
08.02.01
08.02.02

EXCAVAC. ZANJA (PULSO) P/TUB. - T. NATURAL H:1.00m PROF.
08.02.03
08.02.04

RELLENO C/MATERIAL PROPIO ZARANDEADO E=0.30 M. - T.NATURAL
m
m
m
08.02.05
08.02.06
RELLENO COMP. ZANJA P/TUB - T.NORMAL H:1.00m PROF.

m
m3
300.00
90.00
180.00
54.00
60.00%
60.00%
08.02.07
08.02.08
RELLENO CON GRAVA PARA POZO PERCOLADOR

ASENTADO CON MAMPOSTERIA DE PIEDRA MEZCLA 1:5 = 70 % PM.
m3
m3
112.15
31.20
67.29
18.72
60.00%
60.00%
300.00
180.00
60.00%
m
und
300.00
75.00
und
und
225.00
300.00
180.00
45.00
135.00
60.00%
60.00%
60.00%
und
und
225.00
75.00
180.00
135.00
60.00%
60.00%
und
pza
75.00
75.00
45.00
45.00
60.00%
60.00%
pza
pza
75.00
150.00
45.00
45.00
60.00%
60.00%
90.00
60.00%

10 VARIOS
und
75.00
45.00
60.00%
DISEO DE MEZCLAS
ROTURA DE PROBETAS DE CONCRETO
GLB
und
3.00
27.00
3.00
11.00
100.00%
40.74%
900.00
800.00
88.89%
08.03
08.03.01
INSTALACION DE CONEXIONES DOMICILIARIAS

SUMINISTRO DE TUBERIA PVC DN 1/2" C-10
08.03.02
08.03.03
08.03.04
INSTALACION DE TUBERIA PVC DN 1/2" C-10

REDUCCION DE 3/4" A 1/2"
08.03.05
08.03.06

ADAPTADOR UPR PVC 1/2"
08.03.07
08.03.08
GRIFO DE BRONCE 1/2"

VALVULA DE PASO TERMOPLASTICA 1/2"
08.03.09
08.03.10
CAJA DE CONCRETO P/AGUA C/TAPA TERMOPLASTICA

SUMIDERO DE BRONCE 2"
08.03.11
08.04
08.04.01
10.01
10.02
10.03
CODO DE 90" DE P.V.C. SAL 2"

CINTA PLASTICA P/SEALIZACION DE LIMITE DE SEGURIDAD DE OBRA

OBRA :
UBICACIN
EJECUTA:

Item
12.01.01
12.01.02
12.01.03
Descripcin
12 MITIGACION E IMPACTO AMBEINTAL
12.01 PLAN DE MANEJO AMBIENTAL
SEGUIMIENTO Y CUMPLIMIENTO A LAS PAUTAS SOCIO AMBIENTALES
MONITOREO A LA APLICACION DE LAS NORMAS DE BUENA CONDUCTA
BOTIQUIN DE OBRA
12.02 PLAN DE MANEJO DE BOTADEROS
UND
Metrado Total
Metrado Actual
% avance
mes
mes
und
4.00
4.00
2.00
1.00
1.00
2.00
25.00%
25.00%
100.00%
12.02.01
MANEJO DE BOTADEROS
12.03 SEALIZACION
GLB
1.00
0.50
50.00%
12.03.01
LETREROS DE SEALIZACION AMBIENTAL 1.00X0.50m CON BASTIDORES Y PARANTES DE MADERA

12.04 EDUCACION AMBIENTAL
und
50.00
20.00
40.00%
12.04.01
12.04.02
CHARLA AL PERSONAL DE OBRA

CHARLA A LA COMUNIDAD
12.05 PARTICIPACION CIUDADANA
und
und
5.00
5.00
2.00
2.00
40.00%
40.00%
GLB
GLB
1.00
1.00
0.50
0.50
50.00%
50.00%
und
1.00
1.00
100.00%
12.05.01
12.05.02
13.01
CONFORMACION DE COMITE DE MANTENIMIENTO Y SUPERVISION AMBIENTAL

COORDINACION INSTITUCIONAL AMBIENTAL
13 SEGURIDAD EN OBRA
EQUIPOS DE PROTECION PRA PERSONAL AMBIENTAL

Valorizacion de Obro Modelo

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Valorizacion de Obro Modelo

Cargado por

Copyright:

Formatos disponibles

MUNICIPALIDAD DISTRITAL DE

CORPORACION LUSAC E.I.R.L.

MONTO DE VALORIZACION BRUTA

DEDUCCIONES DE REAJUTES QUE NO CORRESPONDES

VALORIZACION NETA (V.N.= VB-D-A)

MULTAS POR ATRASO

MONTO FACTURADO Y A PAGAR AL CONTRATISTA

CALENDARIO DE COMPROMISO A SOLICITAR

inas en los Sectores de Chinchinca, Limn

senta y Seis con 21/100 Nuevos Soles.

: ADJUDICACION DIRECTA SELECTIVA N 016-2015-MDCH/CEP

CORPORACION LUSAC E.I.R.L.

FICHA TECNICA DETALLADA

: Municipalidad Distrital de Churubamba

: CORPORACION LUSAC E.I.R.L

: Ing. Lucio Capcha Espinoza, Reg. C.I.P. 87146, Ingeniero Civil

9 Licitacion Pblica de Obra

19 Carta Fianza De Fiel Cumplimiento de Obra

20 Entrega del terreno

24 Res, de Aprobacion de Adicional de obra n01

Carta Fianza N0011-0827-9800001017-37-BANCO BBVA CONTINENTAL

FICHA TECNICA DEL PRESUPUESTO

120 Dias Calendarios

Las bases no contemplan el otorgamiento de adelanto directo ni de materiales.

ADICIONAL NETO DE OBRA N01

DETALLE DE PRESUPUESTO DE OBRA

TOTAL INC. IGV

MITIGACION IMPACTO AMBEINTAL

MUNICIPALIDAD DISTRITAL DE CHURUBAMBA

Jr. Javier Lindo Zarate Nro. 110 -Churubamba- Huanuco

2 RESUMEN FINAL DE LA VALORIZACION DE OBRA

3 CONTROL DE FINANCIERO CURVA "S"

4 PLANILLA DE VALORIZACION DE OBRA

6 CRONOGRAMA Y CALENDARIO VALORIZADO DE AVANCE DE OBRA DEL CONTRATISTA

7 SUSTENTO LEGAL DE VALORIZACIONES

8 DESCRIPCION DE AVANCE DE OBRA

9 COPIA DE CARTA FIANZA VIGENTE

10 COPIA DE ASIENTOS DE CUADERNO DE OBRA

11 CERTIFICADOS DE LAS PRUEBAS DE CONTROL DE CALIDAD

12 COPIA DE CONTRATO DE OBRA

13 ANEXOS (DOCUMENTOS VARIOS)

VALORIZACION DE OBRA N01 DE EJECUCION DE OBRA

Municipalidad Distrital de Churubamba

CONTROL GENERAL DE AVANCE DEL PROYECTO

VALORIZACION DE OBRA N01

CURVA "S" 230,566.21

VALORIZACION DE OBRA N01

Municipalidad Distrital de Churubamba

3 MITIGACION IMPACTO AMBEINTAL

SALDO POR VALORIZAR

GASTOS GENERALES 10%

COSTO TOTAL DE EJECUCION DE OBRA

VALORIZACION DE OBRA N01 - AGUA POTABLE

HUANUCO - CHURUBAMBA - QUECHUALOMA

SALDO POR VALORIZAR

VALORIZACION DE OBRA N01 - AGUA POTABLE

HUANUCO - CHURUBAMBA - QUECHUALOMA

SALDO POR VALORIZAR

VALORIZACION DE OBRA N01 - AGUA POTABLE

HUANUCO - CHURUBAMBA - QUECHUALOMA

SALDO POR VALORIZAR

VALORIZACION DE OBRA N01 - AGUA POTABLE

HUANUCO - CHURUBAMBA - QUECHUALOMA