Está en la página 1de 18

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA

CONTRATISTA

: CONSORCIO VIAL LUNAHUANA

TRAMO: CAETE - LUNAHUANA

SUPERVISOR

: CONSORCIO SUPERVISOR VIAL

: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL


: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV
: S/. 116'930,852.52 inc. IGV

PLAZO EJECUCIN

: 540 DIAS CALENDARIOS


: 11/01/2014
: 04/07/2015

OBRA

ENTIDAD CONVOCANTE
DEPARTAMENTO
VALOR REF.
PPTO. OFERTADO

FECHA DE INICIO
FECHA DE TRMINO

PAGO A CUENTA A CANCELAR AL CONTRATISTA


VALORIZACIN N 13
ENERO 2015

CONCEPTO

Monto valorizado en el presente mes :

S/.

2,023,812.83

. Valorizacin del Mes

2,023,812.83

Reajuste de las valorizaciones :

123,452.58

. Reajuste de la Valorizacin No. 13

Amortizaciones :
. Del Adelanto en Efectivo
. Reajuste de la Valorizacin

Deduccin del reajuste que no corresponde :


. Por Adelanto en Efectivo
. Por Adelanto de Materiales

I.- MONTO FACTURABLE (Sin IGV)

123,452.58

644,179.62
607,143.85
37,035.77
11,664.63
11,664.63
-

1,491,421.16

Otros :
. Retencin por garanta (5.00%)
. Fondo de Garanta por Reajuste de Valorizacin (5.00%)

101,190.64
6,172.63

II.- TOTAL RETENCIN

107,363.27

III.- MONTO LQUIDO A PAGAR ( I - II )

IV.- I.G.V. ( 18% de I )

V.- MONTO A FACTURAR ( I + IV )

1,384,057.89

268,455.81

1,759,876.97

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA

CONTRATISTA

: CONSORCIO VIAL LUNAHUANA

TRAMO: CAETE - LUNAHUANA

SUPERVISOR

: CONSORCIO SUPERVISOR VIAL

: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL


: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV
: S/. 116'930,852.52 inc. IGV

PLAZO EJECUCIN

: 540 DIAS CALENDARIOS


: 11/01/2014
: 18/08/2015

OBRA

ENTIDAD CONVOCANTE
DEPARTAMENTO
VALOR REF.
PPTO. OFERTADO

FECHA DE INICIO
FECHA DE TRMINO

PAGO A CUENTA A CANCELAR AL CONTRATISTA


VALORIZACIN N 13
ENERO 2015

CONCEPTO

Monto valorizado en el presente mes :

S/.

2,023,812.83

. Valorizacin del Mes

2,023,812.83

Reajuste de las valorizaciones :

123,452.58

. Reajuste de la Valorizacin No. 13

Amortizaciones :
. Del Adelanto en Efectivo
. Del Adelanto de Materiales

Deduccin del reajuste que no corresponde :


. Por Adelanto en Efectivo
. Por Adelanto de Materiales

I.- MONTO FACTURABLE (Sin IGV)

123,452.58

607,143.85
607,143.85
11,664.63
11,664.63
-

1,528,456.93

Otros :
. Retencin por garanta (5.00%)
. Multas

101,190.64
-

II.- TOTAL RETENCIN

101,190.64

III.- MONTO LQUIDO A PAGAR ( I - II )

IV.- I.G.V. ( 18% de I )

V.- MONTO A FACTURAR ( I + IV )

1,427,266.29

275,122.25

1,803,579.18

OBRA

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV
: S/. 116'930,852.52 inc. IGV

ENTIDAD CONVOCANTE
DEPARTAMENTO
VALOR REF.
PPTO. OFERTADO

CONTRATISTA
SUPERVISOR
PLAZO EJECUCIN
F. DE INICIO
F. DE TERMINO

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015

RESUMEN DE LA VALORIZACIN N 13
ENERO 2015
MONTO DEL CONTRATO
S/IGV

DESCRIPCION

VALORIZACIN CONTRACTUAL

(V)

TOTAL CONTRACTUAL
REAJUSTES
Valorizacin No. 013

ANTERIOR

ACTUAL

MONTO

2,023,812.83

37,448,154.97

39,471,967.80

71.64%

15,626,278.71

28.36%

55,098,246.51

2,023,812.83

37,448,154.97

39,471,967.80

71.64%

15,626,278.71

28.36%

123,452.58

2,177,655.08

2,301,107.66

11,664.63
0.00

185,095.32
0.00

196,759.95

11,664.63

185,095.32

196,759.95

39.83%
0.00%

17,886,592.48
0.00

60.17%
0.00%

(R)

123,452.58
(D)

TOTAL DE DEDUCCINES

VALORIZACIN BRUTA

(VB = V + R - D)

AMORTIZACIONES
AMORTIZACION ADELANTO EN EFECTIVO
AMORTIZACION ADELANTO DE MATERIALES No.01

(A)

TOTAL AMORTIZACIONES

VALORIZACIN NETA

(VN = VB - A)

MONTOS A PAGAR AL CONTRATISTA


EN EFECTIVO
I.G.V. (18%)

(VN )

MONTO TOTAL CON IGV

TOTAL A PAGAR AL CONTRATISTA

SALDO

55,098,246.51

TOTAL REAJUSTES
DEDUCCIN QUE NO CORRESPONDE
POR ADELANTO EFECTIVO
POR ADELANTO DE MATERIALES No. 01

ACUMULADO
VALORIZACIN ACTUAL

2,135,600.78
29,728,182.84

607,143.85
0.00

11,234,446.51

11,841,590.36

29,728,182.84

607,143.85

11,234,446.51

11,841,590.36

1,528,456.93
1,528,456.93
275,122.25
1,803,579.18

(VN + IGV)

S/. 1,803,579.18

CONTRATISTA
SUPERVISOR
PLAZO EJECUCIN
FECHA DE INICIO
FECHA DE TRMINO

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

OBRA

ENTIDAD CONVOCANTE

DEPARTAMENTO
VALOR REF.

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015
0

PLANILLA DE METRADOS DE LA VALORIZACIN N 13


ENERO 2015
FORMULA N 01:
1.00

2.00

tem

100.0
101.A
102.A
103.A
107.A

Descripcin

3.00

Und.

OBRAS PRELIMINARES
Movilizacin y desmovilizacin de equipos
Topografia y Georeferenciacin
Mantenimiento de Transito y seguridad vial durante la construccin
Acceso a Canteras, DME, Plantas y Fuentes de Agua

glb
km
glb
km

MOVIMIENTO DE TIERRAS
Fresado de Pavimento
Demolicin de Estructuras Existentes
Remocin de Alcantarillas TMC existentes
Excavacion en explanaciones en Roca Suelta
Excavacion en explanaciones en Roca Fija
Excavacion en explanaciones en Material Comn
Remocin de Derrumbes
Perfilado y compactado en zonas de corte
Conformacin de Terraplenes
Ejecucin de banquetas para relleno
Material de Cantera para Rellenos en general (Solo Extraccin), sin transporte

m3
m3
m
m3
m3
m3
m3
m2
m3
m3
m3

300
303.A
305.A

SUB BASES Y BASES


Sub Base Granular
Base Granular

m3
m3

400.0
401.A
402.A
410.A
420.B
422.A
422.E
423.A
424.A

PAVIMENTOS ASFALTICOS
Imprimacin Asfltica
Riego de Liga
Pavimento de Concreto Asfltico en Caliente (MAC)
Cemento Asfltico PEN 60-70
Asfalto Diluido Tipo MC-30
Asfalto Diluido Tipo RC-250
Filler o Relleno Mineral
Aditivo Mejorador de Adherencia

m2
m2
m3
kg
lt
lt
kg
kg

OBRAS DE ARTE Y DRENAJE


Excavacin no clasificada para estructuras
Excavacin no clasificada para canales
Limpieza de Cauce
Relleno para Estructuras
Material Filtrante
Concreto Clase C (f'c=280 Kg/cm2)
Concreto Clase D (f'c=210 Kg/cm2)
Concreto Clase E (f'c=175 Kg/cm2)
Concreto Clase E (f'c=175 Kg/cm2 + 30% P.G.)
Concreto Clase H (f'c=100 Kg/cm2)
Concreto Clase H (f'c=100 Kg/cm2 + 30% P.M.)
Bloque Prefabricado de Concreto
Encofrado y Desencofrado para Obras de Arte
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Tubera de Concreto 8"
Tubera de Concreto 12"
Alcantarilla TMC abovedada F=0.4
Alcantarilla TMC abovedada F=0.6
Geocompuesto de Drenaje
Geomalla Tipo 1
Geomalla Tipo 2
Emboquillado de Piedra para alcantarillas e=0.20m
Emboquillado de Piedra para badenes e=0.35m
Piedra asentada con Concreto C/Transporte
Piedra asentada con Concreto S/Transporte
Encauzamiento Temporal
Conformacin de Diques

m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
kg
m
m
m
m
m2
m2
m2
m2
m2
m3
m3
m3
m3

200.0
202.P
202.O
202.K
205.A
205.B
205.C
206.A
207.A
210.00
225
230

600.0
601.A
601.B
603.A
605.A
605.C
610.C
610.D
610.E
610.E1
610.H
610.H1
611.A
612.A
615
620.A
620.B
622.A
622.B
630.A
630.B
630.C
640.A
640.B
640.C
640.D
645.A
645.B

4.00

Metrado

1.00
0.00
0.00
0.00
0.00
0.00
26,292.70
7,319.76
1,263.74
4,926.99
14,719.13
64,934.39
3,406.91
267,638.25
54,544.83
19,137.70
46,986.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,179.41
0.00
3,649,149.66
425,632.44
1,785.82
1,258,080.00
18,366.15
0.00
0.00
40,820.22
17,262.58
4,606.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
521.00
48,146.65
703,039.53
0.00
0.00
0.00
0.00
2,696.25
2,591.40
538.65
0.00
0.00
0.00
0.00
1,966.16
10,429.73

5.00

6.00

Precio

Costo

Unitario

Total

7.00

8.00

Metrado

S/.

10.00

652,389.27
-

0.5000
0.00
0.00
0.00

326,194.63
0.00
0.00
0.01

27.89
106.86
50.26
23.14
28.72
5.97
13.04
1.83
11.72
18.67
8.79

733,303.40
782,189.55
63,515.57
114,010.55
422,733.41
387,658.31
44,426.11
489,778.00
639,265.41
357,300.86
413,010.72

21,329.02
2,541.44
265.61
3,557.07
12,452.19
24,528.25
3,406.91
152,830.42
54,544.83
19,137.70
46,986.43

594,866.37
271,578.28
13,349.56
82,310.60
357,626.89
146,433.67
44,426.11
279,679.66
639,265.42
357,300.86
413,010.72

0.00
0.00

0.00
0.00

1.32
1.38
187.66
2.33
2.59
2.37
0.85
15.00

1,627.59
8,502,518.71
1,102,388.02
4,232.39
1,069,368.00
275,492.25

0.00
108.81
0.00
1,850,027.42
266,456.00
164.30
654,878.40
9,250.04

(0.01)
150.16
0.00
4,310,563.88
690,121.04
389.39
556,646.64
138,750.60

14.60
13.82
8.27
68.43
58.55
385.42
344.72
311.69
284.55
250.17
244.32
145.65
59.85
4.20
40.90
63.79
306.66
408.10
28.34
13.37
14.78
90.05
134.12
235.28
227.35
6.55
6.37

595,975.21
238,568.86
38,093.11
75,883.65
2,881,577.00
2,952,766.03
76,411.73
34,647.02
7,961.25
12,878.35
66,437.38

35,983.17
11,887.88
0.00
0.00
0.00
0.00
(0.00)
0.00
0.00
0.00
0.00
0.00
48,146.65
602,160.99
0.00
0.00
0.00
0.00
2,117.04
0.00
0.00
0.00
0.00
0.00
0.00
1,966.16
10,429.73

525,354.30
164,290.49
0.00
(0.01)
0.00
0.00
(0.01)
0.00
0.00
(0.01)
0.00
0.00
2,881,576.71
2,529,076.14
0.00
0.00
0.00
0.00
59,996.91
0.00
0.00
0.00
0.00
0.00
0.00
12,878.35
66,437.38

11.00

Valorizacin
%

652,389.27
2,616.66
1,433,504.36
25,452.46

55.61
60.82

9.00

ACUMULADO ANTERIOR

50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
81.12%
34.72%
21.02%
72.20%
84.60%
37.77%
100.00%
57.10%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
9.23%
0.00%
50.70%
62.60%
9.20%
52.05%
50.36%
0.00%
0.00%
88.15%
68.87%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
85.65%
0.00%
0.00%
0.00%
0.00%
78.52%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%

Metrado

12.00

13.00

# 13

S/.

0.0000
0.0000
0.0000
0.00

0.00
0.00
0.00
0.00

1,475.05
814.33
0.00
0.00
0.00
1,271.33
0.00
(1,512.68)
0.00
0.00
0.00

41,139.14
87,019.30
0.00
0.00
0.00
7,589.84
0.00
(2,768.20)
0.00
0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00
0.00
557,355.59
20,933.75
0.00
197,294.40
2,787.62

0.00
0.00
0.00
1,298,638.52
54,218.41
0.00
167,700.24
41,814.30

4,837.05
3,653.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
118.50
0.00
27,703.44
0.00
0.00
0.00
0.00
401.81
457.15
35.71
0.00
0.00
0.00
0.00
0.00
0.00

70,620.93
50,494.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17,259.53
0.00
116,354.45
0.00
0.00
0.00
0.00
11,387.30
6,112.10
527.79
0.00
0.00
0.00
0.00
0.00
0.00

14.00

15.00

VALORIZACIN ACUMULADA

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.61%
11.13%
0.00%
0.00%
0.00%
1.96%
0.00%
-0.57%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
15.27%
4.92%
0.00%
15.68%
15.18%
0.00%
0.00%
11.85%
21.17%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
22.74%
0.00%
3.94%
0.00%
0.00%
0.00%
0.00%
14.90%
17.64%
6.63%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Metrado

S/.

SALDO POR VALORIZAR


%

0.5000
0.0000
0.0000
0.00

326,194.63
0.00
0.00
0.01

22,804.07
3,355.77
265.61
3,557.07
12,452.19
25,799.58
3,406.91
151,317.74
54,544.83
19,137.70
46,986.43

636,005.51
358,597.58
13,349.56
82,310.60
357,626.89
154,023.51
44,426.11
276,911.46
639,265.42
357,300.86
413,010.72

0.00
0.00

0.00
0.00

0.00
108.81
0.00
2,407,383.01
287,389.75
164.30
852,172.80
12,037.66

(0.01)
150.16
0.00
5,609,202.40
744,339.45
389.39
724,346.88
180,564.90

40,820.22
15,541.61
0.00
0.00
0.00
0.00
(0.00)
0.00
0.00
0.00
0.00
118.50
48,146.65
629,864.43
0.00
0.00
0.00
0.00
2,518.85
457.15
35.71
0.00
0.00
0.00
0.00
1,966.16
10,429.73

595,975.23
214,785.04
0.00
(0.01)
0.00
0.00
(0.01)
0.00
0.00
(0.01)
0.00
17,259.53
2,881,576.71
2,645,430.59
0.00
0.00
0.00
0.00
71,384.21
6,112.10
527.79
0.00
0.00
0.00
0.00
12,878.35
66,437.38

50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
86.73%
45.85%
21.02%
72.20%
84.60%
39.73%
100.00%
56.54%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
9.23%
0.00%
65.97%
67.52%
9.20%
67.74%
65.54%
0.00%
0.00%
100.00%
90.03%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
22.74%
100.00%
89.59%
0.00%
0.00%
0.00%
0.00%
93.42%
17.64%
6.63%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%

Metrado

S/.

0.50
0.00
0.00
0.00

326,194.64
0.00
0.00
0.00

50.00%
100.00%
100.00%
100.00%

3,488.63
3,963.99
998.13
1,369.92
2,266.94
39,134.81
0.00
116,320.52
0.00
0.00
0.00

97,297.89
423,591.97
50,166.01
31,699.95
65,106.52
233,634.82
0.00
212,866.54
0.00
0.00
0.00

13.27%
54.15%
78.98%
27.80%
15.40%
60.27%
0.00%
43.46%
0.00%
0.00%
0.00%

0.00
0.00

0.00
0.00

100.00%
100.00%

0.00
1,070.60
0.00
1,241,766.65
138,242.69
1,621.52
405,907.20
6,328.49

0.00
1,477.43
0.00
2,893,316.29
358,048.57
3,843.00
345,021.12
94,927.35

100.00%
90.77%
100.00%
34.03%
32.48%
90.80%
32.26%
34.46%

0.00
1,720.97
4,606.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
402.50
0.00
73,175.11
0.00
0.00
0.00
0.00
177.40
2,134.25
502.94
0.00
0.00
0.00
0.00
0.00
0.00

0.00
23,783.81
38,093.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
58,624.13
0.29
307,335.44
0.00
0.00
0.00
0.00
5,027.52
28,534.92
7,433.45
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
9.97%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
77.26%
0.00%
10.41%
100.00%
100.00%
100.00%
100.00%
6.58%
82.36%
93.37%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%

CONTRATISTA
SUPERVISOR
PLAZO EJECUCIN
FECHA DE INICIO
FECHA DE TRMINO

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

OBRA

ENTIDAD CONVOCANTE

DEPARTAMENTO
VALOR REF.

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015
0

PLANILLA DE METRADOS DE LA VALORIZACIN N 13


ENERO 2015
FORMULA N 01:
1.00

2.00

tem
646
648
648.A
649.A
649.A1
649.F
649.B
649.B1
649.C
649.C1
649.C2
649.D
649.G
650.G
650.H
655.A
655.B
660
665.A
665.B
663.A
670
680.A
680.B
680.C
680.D
690.A
695.A
695.B

Descripcin
Veredas
Tubera de PVC 2" para Drenaje
Tubera de PVC 4" para Drenaje
Tubera PVC 1/2" perpendicular a la va
Tubera PVC 1/2" cruce de alcantarillas
Tubera PVC 1" perpendicular a la va
Tubera PVC 2" perpendicular a la va
Tubera PVC 2" cruce de alcantarillas
Tubera PVC 3" Perpendicular a la va
Tubera PVC 3" cruce de alcantarillas
Tubera PVC 3" paralelo a la va
Tubera PVC 4" cruce de alcantarillas
Tubera PVC 8"
Geotextil Tipo 1
Geotextil Tipo 2
Junta para Badenes
Junta Elastomrica de Dilatacin
Enrocado para Defensa Riberea
Elemento Muro Suelo Reforzado
Gavin Tipo Caja
Encauzamiento para Obras de Arte Menores
Reposicin de Cauces
Reposicin de Estructuras con Adobe
Reposicin de Estructuras con Mampostera
Reposicin de Estructuras con Ladrillo
Reposicin de Estructuras con Concreto
Baranda Metlica, Inc Pintura (h=0.30 m)
Nivelacin de Buzones
Reposicin de Compuertas Metlicas

3.00

Und.
m2
m
m
m
m
m
m
m
m
m
m
m
m
m2
m2
m
m
m3
m3
m3
m3
m3
m
m3
m2
m3
m
und
und

700.0
700.A
700.B
700.C
700.D
700.E
700.F
700.G
700.H

TRANSPORTE
Transporte de Material proveniente de Cantera para d<=1 Km
Transporte de Material proveniente de Cantera para d>1 Km
Transporte de Mezcla Asfltica para d<=1 Km
Transporte de Mezcla Asfltica para d>1 Km
Transporte de Material de Fresado para d<=1 Km
Transporte de Material de Fresado para d>1 Km
Transporte de Eliminacin de Material a DME para d<=1 Km
Transporte de Eliminacin de Material a DME para d>1 Km

M3K
M3K
M3K
M3K
M3K
M3K
M3K
M3K

800.0
801.E
802.I
803.C
803.E
804.A
804.B
804.C
805
810
815
820.A
820.B
820.C
830..A
840.A
850.A
860.A
860.B
870

SEALIZACION Y SEGURIDAD VIAL


Seal Preventiva (0.60 x 0.60 m)
Seal Reglamentaria Rectangular (0.80 x 1.20 m)
Seales Informativas
Seal Informativa Ambiental
Postes de soportes de Seales
Estructura de Soportes de Seales E-1
Estructura de Soportes de Seales E-2
Postes Delineadores
Marcas permanentes en el Pavimento
Tachas Bidireccionales Retroreflectantes
Guardava Metlica
Seccin Final
Seccin de Amortiguacin
Poste de kilometraje
Pintado de Parapetos de Muros y Alcantarillas
Gibas o Resalto Lomo de Toro
Retiro de Hitos Kilomtricos y Seales Existentes
Retiro de Guardavas
Modulo de Paradero segn Diseo

und
und
m2
m2
und
und
und
und
m2
und
m
und
und
und
m2
m
und
ML
und

900.0

PROTECCION AMBIENTAL

4.00

Metrado
0.00
210.02
196.80
1,420.00
520.00
260.00
80.00
20.00
40.00
100.00
15,252.60
60.00
165.00
52,657.79
5,197.93
306.00
4,257.40
0.00
347.74
6,007.50
613.88
19,012.16
0.00
0.00
0.00
0.00
184.17
0.00
88.00
0.00
0.00
116,034.05
963,111.95
25,446.21
236,937.97
22,371.99
146,704.80
85,730.93
488,317.65
0.00
0.00
224.00
99.00
92.97
147.32
323.00
4.00
49.00
95.00
10,577.20
9,495.00
6,592.00
46.00
46.00
37.00
1,442.27
0.00
148.00
2,682.00
0.00
0.00
0.00

5.00

6.00

Precio

Costo

Unitario

Total

7.00

8.00

9.00

10.00

ACUMULADO ANTERIOR
Metrado

S/.

%
0.00%
100.00%
100.00%
1.76%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
36.59%
0.00%
0.00%
63.87%
98.22%
100.00%
61.84%
0.00%
100.00%
90.47%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
63.64%
0.00%
0.00%
100.00%
85.99%
51.90%
24.10%
93.39%
46.01%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
43.15%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
80.73%
0.00%
0.00%
0.00%

94.23
7.20
19.47
21.64
12.11
22.37
25.83
16.94
38.13
23.68
21.13
37.22
68.84
5.77
4.88
29.69
34.91
124.48
254.21
219.98
29.17
3.82
342.61
380.84
354.35
923.73
341.42
1,330.88
748.79

1,512.14
3,831.70
30,728.80
6,297.20
5,816.20
2,066.40
338.80
1,525.20
2,368.00
322,287.44
2,233.20
11,358.60
303,835.45
25,365.90
9,085.14
148,625.83
88,398.99
1,321,529.85
17,906.88
72,626.45
62,879.32
65,893.52

0.00
210.02
196.80
25.00
0.00
0.00
0.00
0.00
0.00
0.00
5,581.00
0.00
0.00
33,634.13
5,105.44
306.00
2,632.70
0.00
347.74
5,435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
56.00

0.00
1,512.14
3,831.70
541.00
0.00
0.00
0.00
0.00
0.00
0.00
117,926.53
0.00
0.00
194,068.93
24,914.52
9,085.14
91,907.56
0.01
88,398.99
1,195,591.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41,932.24

6.21
1.46
8.39
1.47
6.35
1.52
6.55
1.52

720,571.45
1,406,143.45
213,493.70
348,298.82
142,062.14
222,991.30
561,537.59
742,242.83

116,034.05
828,216.20
13,207.33
57,107.75
20,894.02
67,492.84
85,730.93
488,317.65

720,571.45
1,209,195.66
110,809.49
83,948.40
132,677.03
102,589.11
561,537.59
742,242.82

282.00
384.03
340.67
340.67
328.29
1,648.52
1,250.00
99.11
13.87
11.15
185.25
102.00
126.00
167.24
10.84
605.22
21.60
25.20
9,990.61

63,168.00
38,018.97
31,672.09
50,187.50
106,037.67
6,594.08
61,250.00
9,415.45
146,705.76
105,869.25
1,221,168.00
4,692.00
5,796.00
6,187.88
15,634.21
3,196.80
67,586.40
-

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,564.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,165.25
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
63,302.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
54,564.30
0.00

11.00

Valorizacin
Metrado

12.00

13.00

# 13

S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,568.00
0.00
0.00
1,046.82
92.49
0.00
83.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
33,131.84
0.00
0.00
6,040.15
451.35
0.00
2,920.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,241.53

0.00
75,435.01
4,110.30
46,470.98
1,443.49
5,092.60
0.00
0.00

0.00
110,135.11
34,485.42
68,312.34
9,166.16
7,740.75
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,023.20
13.50
13.50
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
374,797.80
1,377.00
1,701.00
0.00
0.00
0.00
0.00
0.00
0.00

14.00

15.00

VALORIZACIN ACUMULADA
%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10.28%
0.00%
0.00%
1.99%
1.78%
0.00%
1.96%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7.95%
0.00%
0.00%
0.00%
7.83%
16.15%
19.61%
6.45%
3.47%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
30.69%
29.35%
29.35%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Metrado

SALDO POR VALORIZAR

S/.

0.00
210.02
196.80
25.00
0.00
0.00
0.00
0.00
0.00
0.00
7,149.00
0.00
0.00
34,680.95
5,197.93
306.00
2,716.35
0.00
347.74
5,435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
63.00

0.00
1,512.14
3,831.70
541.00
0.00
0.00
0.00
0.00
0.00
0.00
151,058.37
0.00
0.00
200,109.08
25,365.87
9,085.14
94,827.78
0.01
88,398.99
1,195,591.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
47,173.77

116,034.05
903,651.21
17,317.63
103,578.73
22,337.51
72,585.44
85,730.93
488,317.65

720,571.45
1,319,330.77
145,294.91
152,260.74
141,843.19
110,329.86
561,537.59
742,242.82

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,564.01
0.00
2,023.20
13.50
13.50
0.00
0.00
0.00
0.00
2,165.25
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
63,302.82
0.00
374,797.80
1,377.00
1,701.00
0.00
0.00
0.00
0.00
54,564.30
0.00

0.00%
100.00%
100.00%
1.76%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
46.87%
0.00%
0.00%
65.86%
100.00%
100.00%
63.80%
0.00%
100.00%
90.47%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
71.59%
0.00%
0.00%
100.00%
93.83%
68.06%
43.72%
99.85%
49.48%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
43.15%
0.00%
30.69%
29.35%
29.35%
0.00%
0.00%
0.00%
0.00%
80.73%
0.00%
0.00%
0.00%

Metrado

S/.

0.00
0.00
0.00
1,395.00
520.00
260.00
80.00
20.00
40.00
100.00
8,103.60
60.00
165.00
17,976.84
0.01
0.00
1,541.05
0.00
0.00
572.50
613.88
19,012.16
0.00
0.00
0.00
0.00
184.17
0.00
25.00

0.00
0.00
0.00
30,187.80
6,297.20
5,816.20
2,066.40
338.80
1,525.20
2,368.00
171,229.07
2,233.20
11,358.60
103,726.37
0.02
0.00
53,798.06
0.00
0.00
125,938.55
17,906.88
72,626.45
0.00
0.00
0.00
0.00
62,879.32
0.00
18,719.75

100.00%
0.00%
0.00%
98.24%
100.00%

0.00
59,460.74
8,128.58
133,359.24
34.48
74,119.36
0.00
0.00

0.00
86,812.68
68,198.79
196,038.08
218.95
112,661.43
0.00
0.00

0.00%
6.17%
31.94%
56.28%
0.15%
50.52%
0.00%
0.00%

224.00
99.00
92.97
147.32
323.00
4.00
49.00
95.00
6,013.19
9,495.00
4,568.80
32.50
32.50
37.00
1,442.27
0.00
148.00
516.75
0.00

63,168.00
38,018.97
31,672.09
50,187.50
106,037.67
6,594.08
61,250.00
9,415.45
83,402.95
105,869.25
846,370.20
3,315.00
4,095.00
6,187.88
15,634.21
0.00
3,196.80
13,022.10
0.00

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
56.85%
100.00%
69.31%
70.65%
70.65%
100.00%
100.00%
100.00%
100.00%
19.27%
100.00%

100.00%
100.00%
100.00%
100.00%
53.13%
100.00%
100.00%
34.14%
0.00%
0.00%
36.20%
100.00%
0.00%
9.53%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
28.41%

CONTRATISTA
SUPERVISOR
PLAZO EJECUCIN
FECHA DE INICIO
FECHA DE TRMINO

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

OBRA

ENTIDAD CONVOCANTE

DEPARTAMENTO
VALOR REF.

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015
0

PLANILLA DE METRADOS DE LA VALORIZACIN N 13


ENERO 2015
FORMULA N 01:
1.00

tem
908
908.A
908.B
908.C
908.D
908.E
908.F
908.G
907
901.A1
901.A2
907.A
907.B
907.C
907.D
907.E

2.00

Descripcin
PROGRAMA DE MONITOREO AMBIENTAL
Monitoreo de Calidad de Aire
Monitoreo de Calidad de Agua
Monitoreo de Calidad de Ruido
Monitoreo de Flora y Fauna
Monitoreo Hidrobiolgico
Monitoreo de los Subprogramas de Asuntos Sociales
Gastos Logisticos y Operativos
PROGRAMA DE CIERRE DE OBRA
Retiro y Almacenamiento de Topsoil
Reposicin de Topsoil
Readecuacin Ambiental de Canteras de Ro
Acondicionamiento de Desechos y Material Excedente
Readecuacin Ambiental de Canteras de Cerro
Readecuacin Ambiental de Patio de Mquinas
Readecuacin Ambiental de Plantas de Trituracin y de Asfalto

1000.0
1000.1
102.B
107.A
107.B
107.C
107.D
107.E
107.F
107.G
1000.2
601.A
610.E1
610.D
612.A
615
605.A
700.G
700.H
1000.3
1006.H
612.A
615
610.C
610.D
1000.4
610.D
610.H
612.A
615
1000.5
690.A
610.D
615
612.A
1000.6
680.E
624.B
1100.B
613.D

PONTONES
OBRAS PRELIMINARES
Trazo, Replanteo y Control Topogrfico
Construccin y Mantenimiento de Pase de Agua Provisional (Ponton Km 8+889.30)
Construccin y Mantenimiento de Pase de Agua Provisional (Ponton Km 12+143.5)
Construccin y Mantenimiento de Pase de Agua Provisional (Ponton Km 17+562.5)
Construccin y Mantenimiento de Pase de Agua Provisional (Ponton Km 24+971.0)
Construccin y Mantenimiento de Pase Vehicular Provisional (Ponton Km 8+889.30)
Construccin y Mantenimiento de Pase Vehicular Provisional (Ponton Km 17+562.5)
Construccin y Mantenimiento de Pase Vehicular Provisional (Ponton Km 24+971.0)
ESTRIBOS
Excavacin no clasificada para estructuras
Concreto Clase E (f'c=175 Kg/cm2 + 30% P.G.)
Concreto Clase D (f'c=210 Kg/cm2)
Encofrado y desencofrado en seco
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Relleno para Estructuras
Transporte de Eliminacin de Material a DME para d<=1 Km
Transporte de Eliminacin de Material a DME para d>1 Km
LOSA Y VEREDAS DE CONCRETO ARMADO
Falso Puente
Encofrado y desencofrado en seco
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Concreto Clase C (f'c=280 Kg/cm2)
Concreto Clase D (f'c=210 Kg/cm2)
LOSAS DE APROXIMACION
Concreto Clase D (f'c=210 Kg/cm2)
Concreto Clase H (f'c=100 Kg/cm2)
Encofrado y Desencofrado para Obras de Arte
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
BARANDA METALICA
Baranda Metlica, Inc Pintura (h=0.30 m)
Concreto Clase D (f'c=210 Kg/cm2)
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Encofrado y Desencofrado para Obras de Arte
VARIOS
Apoyo de Neopreno (400 x 100 x 20 mm)
Tubo de Drenaje, PVC SAP D=3"
Colgador P/Tubera de Agua
Junta de Dilatacin para Pontones

1100.0
1100.1
102.B
107.H
202.L1
202.L2

PUENTE JITA
OBRAS PRELIMINARES
Trazo, Replanteo y Control Topogrfico
Construccin y Mantenimiento de Desvo Vehicular Provisional (Puente Jita Km 37+266.0)
Desmontaje de Estructura Metlica (Puente Bailey, Long=18 m Carga Max= 32 ton)
Transporte de Estructura Metlica Desmontada

3.00

Und.

Cpa
Cpa
Cpa
Cpa
Cpa
Cpa
Cpa
m3
m3
m2
m3
m2
m2
m2

m2
m
m
m
m
m
m
m
m3
m3
m3
m2
kg
m3
M3K
M3K
m
m2
kg
m3
m3
m3
m3
m2
kg
m
m3
kg
m2
pza
m
m
m

m2
m
ton
ton

4.00

Metrado
0.00
6.00
6.00
6.00
3.00
3.00
4.00
6.00
0.00
4,000.00
4,000.00
200,300.00
121,834.45
44,200.00
14,000.00
6,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
43.98
61.31
0.00
343.00
0.00
0.00
681.85
3,937.68
0.00
343.00
1,055.12
0.00
39.00
661.51
28,993.23
0.00
0.00
0.00
0.00
0.00
50.41
7,845.84
0.00
40.75
0.00
2,826.00
135.20
0.00
56.00
19.00
108.65
79.23
0.00
0.00
0.00
0.00
0.00
27.30
27.30

5.00

6.00

Precio

Costo

Unitario

Total

7.00

8.00

9.00

10.00

ACUMULADO ANTERIOR
Metrado

S/.

10,046.00
8,178.00
1,747.00
8,400.00
3,662.00
750.00
6,500.00

60,276.00
49,068.00
10,482.00
25,200.00
10,986.00
3,000.00
39,000.00

4.00
4.00
4.00
3.00
3.00
2.00
4.00

40,184.00
32,712.00
6,988.00
25,200.00
10,986.00
1,500.00
26,000.00

9.38
2.12
1.43
2.56
1.80
1.62
2.99

37,520.00
8,480.00
286,429.00
311,896.19
79,560.00
22,680.00
17,940.00

0.00
0.00
0.00
109,255.47
0.00
0.00
0.00

0.00
0.00
0.00
279,694.00
0.00
0.00
0.00

3.17
806.26
762.69
792.07
632.30
86.75
70.86
156.11

3,116.42
9,571.10

0.00
0.00
0.00
0.00
0.00
0.00
43.98
61.31

(0.01)
0.01
0.00
0.00
0.00
0.01
3,116.42
9,571.10

14.60
284.55
344.72
66.66
4.20
71.51
6.55
1.52

5,007.80
45,452.12
16,538.26
2,246.65
1,603.78

343.00
0.00
0.00
681.85
3,937.68
0.00
343.00
1,055.12

5,007.80
0.01
0.00
45,452.12
16,538.27
0.01
2,246.66
1,603.79

1,499.52
68.86
4.20
385.42
344.72

58,481.28
45,551.58
121,771.57
-

39.00
661.51
28,993.23
0.00
0.00

58,481.28
45,551.58
121,771.57
(0.01)
0.00

344.72
250.17
59.85
4.20

3,017.04
32,952.53

0.00
0.00
50.41
7,845.84

0.00
0.00
3,017.04
32,952.53

341.42
344.72
4.20
59.85

13,912.87
11,869.20
8,091.72

28.31
0.00
1,998.00
94.08

9,665.61
(0.01)
8,391.60
5,630.69

378.26
12.85
73.33
257.53

21,182.56
244.15
7,967.30
20,404.10

56.00
19.00
108.65
79.23

21,182.56
244.15
7,967.30
20,404.10

3.17
520.17
763.65
104.12

20,847.65
2,842.48

0.00
0.00
27.30
27.30

0.00
0.00
20,847.65
2,842.48

11.00

Valorizacin

0.00%
66.67%
66.67%
66.67%
100.00%
100.00%
50.00%
66.67%
0.00%
0.00%
0.00%
0.00%
89.68%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
69.47%
0.00%
70.70%
69.59%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%

Metrado

12.00

13.00

# 13

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
10,856.93
0.00
0.00
0.00

0.00
0.00
0.00
27,793.74
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

12.44
0.00
828.00
41.12

4,247.26
0.00
3,477.60
2,461.03

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

14.00

15.00

VALORIZACIN ACUMULADA

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.91%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
30.53%
0.00%
29.30%
30.41%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Metrado

S/.

SALDO POR VALORIZAR


%

4.00
4.00
4.00
3.00
3.00
2.00
4.00

40,184.00
32,712.00
6,988.00
25,200.00
10,986.00
1,500.00
26,000.00

0.00
0.00
0.00
120,112.40
0.00
0.00
0.00

0.00
0.00
0.00
307,487.74
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
43.98
61.31

(0.01)
0.01
0.00
0.00
0.00
0.01
3,116.42
9,571.10

343.00
0.00
0.00
681.85
3,937.68
0.00
343.00
1,055.12

5,007.80
0.01
0.00
45,452.12
16,538.27
0.01
2,246.66
1,603.79

39.00
661.51
28,993.23
0.00
0.00

58,481.28
45,551.58
121,771.57
(0.01)
0.00

0.00
0.00
50.41
7,845.84

0.00
0.00
3,017.04
32,952.53

40.75
0.00
2,826.00
135.20

13,912.87
(0.01)
11,869.20
8,091.72

56.00
19.00
108.65
79.23

21,182.56
244.15
7,967.30
20,404.10

0.00
0.00
27.30
27.30

0.00
0.00
20,847.65
2,842.48

0.00%
66.67%
66.67%
66.67%
100.00%
100.00%
50.00%
66.67%
0.00%
0.00%
0.00%
0.00%
98.59%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%

Metrado

S/.

2.00
2.00
2.00
0.00
0.00
2.00
2.00

20,092.00
16,356.00
3,494.00
0.00
0.00
1,500.00
13,000.00

33.33%
33.33%
33.33%
0.00%
0.00%
50.00%
33.33%

4,000.00
4,000.00
200,300.00
1,722.05
44,200.00
14,000.00
6,000.00

37,520.00
8,480.00
286,429.00
4,408.45
79,560.00
22,680.00
17,940.00

100.00%
100.00%
100.00%
1.41%
100.00%
100.00%
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

100.00%
100.00%
100.00%
100.00%
100.00%
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

0.00%
100.00%
100.00%
0.00%
0.00%
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%
100.00%
100.00%

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

100.00%
100.00%
0.00%
0.00%

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
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

0.00
0.00
0.00
0.00

100.00%
100.00%
0.00%
0.00%

CONTRATISTA
SUPERVISOR
PLAZO EJECUCIN
FECHA DE INICIO
FECHA DE TRMINO

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

OBRA

ENTIDAD CONVOCANTE

DEPARTAMENTO
VALOR REF.

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015
0

PLANILLA DE METRADOS DE LA VALORIZACIN N 13


ENERO 2015
FORMULA N 01:
1.00

tem

2.00

Descripcin

1100.2
601.A
610.D
610.E1
610.F1
610.H
612.A
615
605.A
700.G
700.H
1100.3
1006.H
612.A
615
610.C
610.D
1100.4
610.D
610.H
612.A
615
1100.5
690.A
610.D
615
612.A
1100.6
680.D
624.B
624.C
1100.B
613.C
691

ESTRIBOS
Excavacion no clasificada para estructuras
Concreto Clase D (f'c=210 Kg/cm2)
Concreto Clase E (f'c=175 Kg/cm2 30% P.G.)
Concreto Clase F (f'c=140 Kg/cm2 + 30% P.M.)
Concreto Clase H (f'c=100 Kg/cm2)
Encofrado y desencofrado en seco
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Relleno para Estructuras
Transporte de Eliminacin de Material a DME para d<=1 Km
Transporte de Eliminacin de Material a DME para d>1 Km
VIGAS Y LOSAS DE CONCRETO ARMADO
Falso Puente
Encofrado y desencofrado en seco
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Concreto Clase C (f'c=280 Kg/cm2)
Concreto Clase D (f'c=210 Kg/cm2)
LOSAS DE APROXIMACION
Concreto Clase D (f'c=210 Kg/cm2)
Concreto Clase H (f'c=100 Kg/cm2)
Encofrado y Desencofrado para Obras de Arte
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
BARANDA METALICA
Baranda Metlica, Inc Pintura (h=0.30 m)
Concreto Clase D (f'c=210 Kg/cm2)
Acero Corrugado ASTM A615 Grado 60 fy=4200 Kg/cm2
Encofrado y Desencofrado para Obras de Arte
VARIOS
Apoyo de Neopreno (340 x 400 x 77 mm)
Tubo de Drenaje, PVC SAP D=3"
Tubo de Drenaje, PVC - SAP D=4"
Colgador P/Tubera de Agua
Junta de Dilatacin (Puente Jita)
Pintura Bituminosa P/concreto enterrado)

1200
1200.1
102.B
1200.2
1200.2.1
601.A
601.D
605.A
700.G
700.H
1200.2.2
615
615.C
1200.2.3
610.D
610.E2
1200.2.4
612.A
612.B
1200.3
1200.3.1
601.A
601.D
605.A
700.G
700.H
1200.3.2
615
615.C
1200.3.3
610.D

PUENTE SOCSI
OBRAS PRELIMINARES
Trazo, Replanteo y Control Topogrfico
ESTRIBO IZQUIERDO
MOVIMIENTO DE TIERRAS
Excavacion no clasificada para estructuras
Excavacin en material suelto bajo agua P/hincado Caisson
Relleno para Estructuras
Transporte de Eliminacin de Material a DME para d<=1 Km
Transporte de Eliminacin de Material a DME para d>1 Km
ACERO DE REFUERZO
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Borde Cortante Metalico
CONCRETO
Concreto Clase D (f'c=210 Kg/cm2)
Concreto Clase E (f'c=175 Kg/cm2 + 30% P.M.)
ENCOFRADOS
Encofrado y desencofrado en seco
Encofrado y Desencofrado No Caravista
ESTRIBO DERECHO
MOVIMIENTO DE TIERRAS
Excavacion no clasificada para estructuras
Excavacin en material suelto bajo agua P/hincado Caisson
Relleno para Estructuras
Transporte de Eliminacin de Material a DME para d<=1 Km
Transporte de Eliminacin de Material a DME para d>1 Km
ACERO DE REFUERZO
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Borde Cortante Metalico
CONCRETO
Concreto Clase D (f'c=210 Kg/cm2)

3.00

Und.

m3
m3
m3
m3
m3
m2
kg
m3
M3K
M3K
m
m2
kg
m3
m3
m3
m3
m2
kg
m
m3
kg
m2
pza
m
m
m
m
m2

m2

m3
m3
m3
M3K
M3K
kg
m2
m3
m3
m2
m2

m3
m3
m3
M3K
M3K
kg
m2
m3

4.00

Metrado
0.00
3,849.01
0.00
0.00
0.00
0.00
1,146.46
41,853.69
0.00
3,849.01
87,472.58
0.00
23.00
717.19
25,480.98
0.00
0.00
0.00
0.00
0.00
13.51
2,271.60
0.00
46.80
0.00
1,509.24
77.12
0.00
10.00
12.00
92.00
164.50
24.40
342.11
0.00
0.00
0.00
0.00
0.00
0.00
1,087.96
2,009.10
0.00
3,097.06
41,020.54
0.00
16,212.71
38.80
0.00
0.00
0.00
0.00
331.91
714.42
0.00
0.00
682.73
2,012.43
0.00
2,695.16
35,697.39
0.00
16,212.71
38.80
0.00
0.00

5.00

6.00

Precio

Costo

Unitario

Total

7.00

8.00

Metrado

S/.

56,195.55
78,945.24
175,785.50
25,211.02
132,958.32

3,849.01
0.00
0.00
0.00
0.00
1,146.46
41,853.69
0.00
3,849.01
87,472.58

56,195.55
0.00
0.00
0.00
0.00
78,945.24
175,785.50
0.00
25,211.02
132,958.32

1,499.52
68.86
4.20
385.42
344.72

34,488.96
49,385.70
107,020.12
-

23.00
717.19
25,480.98
0.00
0.00

34,488.96
49,385.70
107,020.12
0.00
0.00

344.72
250.17
59.85
4.20

808.57
9,540.72

0.00
0.00
13.51
2,271.60

0.00
0.00
808.57
9,540.72

341.42
344.72
4.51
59.85

15,978.46
6,806.67
4,615.63

0.00
0.00
1,509.24
77.12

0.00
0.00
6,806.67
4,615.63

913.33
12.85
19.47
73.33
210.35
104.47

9,133.30
154.20
1,791.24
12,062.79
5,132.54
35,740.23

10.00
12.00
92.00
164.50
24.40
342.11

9,133.30
154.20
1,791.24
12,062.79
5,132.54
35,740.23

0.00

0.00

14.60
174.99
71.51
6.55
1.52

15,884.22
351,572.41
20,285.74
62,351.22

1,087.96
2,009.10
0.00
3,097.06
41,020.54

15,884.21
351,572.41
0.00
20,285.74
62,351.22

4.20
493.16

68,093.38
19,134.61

12,970.17
38.80

54,474.71
19,134.61

0.00
0.00

0.00
0.00

344.72
267.61

68.86
66.09

22,855.32
47,216.02

0.00
714.42

0.00
47,216.01

14.60
174.99
71.51
6.55
1.52

9,967.86
352,155.13
17,653.30
54,260.03

682.73
2,012.43
0.00
2,695.16
35,697.39

9,967.86
352,155.14
0.00
17,653.30
54,260.03

4.20
493.16

68,093.38
19,134.61

16,212.71
38.80

68,093.38
19,134.61

0.00

0.00

344.72

10.00

11.00

Valorizacin
%

14.60
344.72
284.55
257.10
250.17
68.86
4.20
71.51
6.55
1.52

3.17

9.00

ACUMULADO ANTERIOR

0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
80.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
0.00%

Metrado

12.00

13.00

# 13

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
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

46.80
0.00
0.00
0.00

15,978.46
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00

0.00
0.00

0.00

0.00

14.00

15.00

VALORIZACIN ACUMULADA

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
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%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Metrado

S/.

SALDO POR VALORIZAR


%

3,849.01
0.00
0.00
0.00
0.00
1,146.46
41,853.69
0.00
3,849.01
87,472.58

56,195.55
0.00
0.00
0.00
0.00
78,945.24
175,785.50
0.00
25,211.02
132,958.32

23.00
717.19
25,480.98
0.00
0.00

34,488.96
49,385.70
107,020.12
0.00
0.00

0.00
0.00
13.51
2,271.60

0.00
0.00
808.57
9,540.72

46.80
0.00
1,509.24
77.12

15,978.46
0.00
6,806.67
4,615.63

10.00
12.00
92.00
164.50
24.40
342.11

9,133.30
154.20
1,791.24
12,062.79
5,132.54
35,740.23

0.00

0.00

1,087.96
2,009.10
0.00
3,097.06
41,020.54

15,884.21
351,572.41
0.00
20,285.74
62,351.22

12,970.17
38.80

54,474.71
19,134.61

0.00
0.00

0.00
0.00

0.00
714.42

0.00
47,216.01

682.73
2,012.43
0.00
2,695.16
35,697.39

9,967.86
352,155.14
0.00
17,653.30
54,260.03

16,212.71
38.80

68,093.38
19,134.61

0.00

0.00

0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
80.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
0.00%

Metrado

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
0.00
0.00

0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
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%
100.00%
100.00%

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

100.00%
100.00%
0.00%
0.00%

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
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%
0.00%
0.00%

0.00

0.00

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%
100.00%
0.00%
0.00%

3,242.54
0.00

13,618.67
0.00

20.00%
0.00%

0.00
0.00

0.00
0.00

100.00%
100.00%

331.91
0.00

22,855.32
0.00

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%
100.00%
0.00%
0.00%

0.00
0.00

0.00
0.00

0.00%
0.00%

0.00

0.00

100.00%

CONTRATISTA
SUPERVISOR
PLAZO EJECUCIN
FECHA DE INICIO
FECHA DE TRMINO

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

OBRA

ENTIDAD CONVOCANTE

DEPARTAMENTO
VALOR REF.

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015
0

PLANILLA DE METRADOS DE LA VALORIZACIN N 13


ENERO 2015
FORMULA N 01:
1.00

2.00

tem

Concreto Clase E (f'c=175 Kg/cm2 + 30% P.M.)


ENCOFRADOS
Encofrado y desencofrado en seco
Encofrado y Desencofrado No Caravista
SUPERESTRUCTURA
CONCRETO
Concreto Clase C (f'c=280 Kg/cm2)
Concreto Clase D (f'c=210 Kg/cm2)
ENCOFRADOS
Encofrado y desencofrado en seco
ACERO DE REFUERZO
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
SUPERESTRUCTURA METALICA
Fabricacin de Estructura Metlica
Fabricacin de Estructura Metlica (Pndolas)
Pintura Anticorrosiva y Arenado
Pintura Esmalte Epoxico
Pintura para acabado de Poliuretano
Transporte de Estructura Metlica a Obra
Montaje y Lanzamiento de Estructura Metlica
LOSAS DE APROXIMACION
Encofrado y Desencofrado para Obras de Arte
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Concreto Clase D (f'c=210 Kg/cm2)
MURO DE CONTENCION
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Concreto Clase D (f'c=210 Kg/cm2)
Encofrado y desencofrado en seco
Encofrado y Desencofrado No Caravista
VARIOS
Baranda Metlica, Inc Pintura (h=1.00 m)
Apoyo de Neopreno Fijo (450 x 550 x 37 mm)
Apoyo de Neopreno Movil (450 x 600 x 117 mm)
Apoyo de Neopreno P/Tope Lateral (300 x 200 x 50 mm)
TUBERIA PVC - SAP D=3"
Junta de Dilatacin Fijo P/Puentes
Junta de Dilatacin Movil P/Puentes
Prueba de Carga de Superestructura

Und.
m3
m2
m2

m3
m3
m2
kg
TN
TN
TN
TN
TN
TN
TN
m2
kg
m3
kg
m3
m2
m2
m
pza
pza
pza
m
m
m
glb

COSTO DIRECTO
GASTOS GENERALES (32.6217%)
UTILIDAD (11%)

Porcentaje de avance

Metrado
0.00
0.00
331.91
714.42
0.00
0.00
0.00
0.00
0.00
1,052.76
0.00
26,577.21
0.00
159.16
3.53
162.69
162.69
162.69
162.69
0.00
0.00
14.32
1,171.21
0.00
0.00
6,422.18
0.00
169.20
227.80
0.00
140.00
2.00
2.00
4.00
148.40
11.85
11.85
1.00

32.6217%
11.0000%
SUBTOTAL

FACTOR DE RELACION
SUBTOTAL ( c/ Factor de Relacin )

4.00

5.00

6.00

Precio

Costo

Unitario

Total

267.61
68.86
66.09

385.42
344.72

7.00

8.00

9.00

10.00

ACUMULADO ANTERIOR
Metrado
-

22,855.32
47,216.02

S/.

0.00

0.00

0.00
714.42

0.00
47,216.01

0.00
0.00

0.00
0.00

11.00

Valorizacin

0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
87.00%
83.00%
50.00%
50.00%
50.00%
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Metrado

12.00

13.00

# 13

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
(2.93)
0.00
0.00
0.00
0.00
0.00

0.00
(1,268,439.46)
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

14.00

15.00

VALORIZACIN ACUMULADA

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-83.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Metrado

S/.

SALDO POR VALORIZAR


%

0.00

0.00

0.00
714.42

0.00
47,216.01

0.00
0.00

0.00
0.00

0.00

0.00

0.00

0.00

138.47
0.00
81.35
81.35
81.35
81.35
0.00

927,339.12
0.00
49,687.77
25,549.60
25,203.86
13,593.58
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
87.00%
0.00%
50.00%
50.00%
50.00%
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Metrado

S/.

0.00

0.00

100.00%

331.91
0.00

22,855.32
0.00

100.00%
0.00%

0.00
0.00

0.00
0.00

100.00%
100.00%

68.86

72,493.05

0.00

0.00

4.20

111,624.28

0.00

0.00

6,697.04
432,914.49
610.79
314.07
309.82
167.10
3,564.61

1,065,900.89
1,528,188.15
99,369.43
51,096.05
50,404.62
27,185.50
-

138.47
2.93
81.35
81.35
81.35
81.35
0.00

927,339.12
1,268,439.46
49,687.77
25,549.60
25,203.86
13,593.58
0.00

59.85
4.20
344.72

857.05
4,919.08
-

0.00
0.00
0.00

0.00
0.00
0.00

4.20
344.72
68.86
66.09

26,973.16
11,651.11
15,055.30

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

419.57
1,324.21
2,679.30
605.55
12.85
150.76
204.21
3,343.20

58,739.80
2,648.42
5,358.60
2,422.20
1,906.94
1,786.51
2,419.89
3,343.20

0.00
0.00
0.00
0.00
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/.

38,363,455.97
12,514,810.38
4,219,980.16

26,074,162.71
8,505,834.36
2,868,157.90

1,409,127.50
459,681.31
155,004.02

27,483,290.21
8,965,515.67
3,023,161.92

10,880,165.76
3,549,294.71
1,196,818.23

55,098,246.51
1.00000
55,098,246.51

37,448,154.97
1.00000
37,448,154.97

2,023,812.83
1.00000
2,023,812.83

39,471,967.80
1.00000
39,471,967.80

15,626,278.70
1.00000
15,626,278.70

100.00%

67.97%

3.67%

71.64%

28.36%

S/.
S/.

1.00000

S/.

COMPIAR DEL ACUM.


ANTERIOR

610.E2
1200.3.4
612.A
612.B
1,200
1200.4.1
610.C
610.D
1200.4.2
612.A
1200.4.3
615
1200.5
1200.A
1200.B
1200.C
1200.D
1200.E
1200.F
1200.G
1200.6
612.A
615
610.D
1200.7
615
610.D
612.A
612.B
1200.8
690.B
685.A
685.B
685.C
624.B
613.A
613.B
1100.D

Descripcin

3.00

1,052.76

72,493.05

100.00%

26,577.21

111,624.28

100.00%

20.69
3.53
81.34
81.34
81.34
81.34
0.00

138,561.76
1,528,188.15
49,681.66
25,546.45
25,200.76
13,591.91
0.00

13.00%
100.00%
50.00%
50.00%
50.00%
50.00%
100.00%

14.32
1,171.21
0.00

857.05
4,919.08
0.00

100.00%
100.00%
100.00%

6,422.18
0.00
169.20
227.80

26,973.16
0.00
11,651.11
15,055.30

100.00%
100.00%
100.00%
100.00%

140.00
2.00
2.00
4.00
148.40
11.85
11.85
1.00

58,739.80
2,648.42
5,358.60
2,422.20
1,906.94
1,786.51
2,419.89
3,343.20

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

CONTRATISTA

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

OBRA
ENTIDAD
DPTO
V.R.

SUPERVISOR

: 540 DIAS CALENDARIOS


: 11/01/2014
: 18/08/2015

PLAZO EJECUCIN
FECHA DE INICIO
FECHA DE TRMINO

CALCULO DEL K DE REAJUSTE


FRMULA POLINMICA
PRECIOS : Agosto del 2012
AREA GEOGRAFIA : Area 2

K1 = 0.086*(ADDr/ADDo) + 0.160*(CCr/CCo) + 0.130*(Pr/Po) + 0.160*(Mr/Mo) + 0.188*(MMr/MMo) + 0.276*(Ir/Io)

SIMBOLO

ADD

CC

IU

DESCRIPCIN

COEF.
MATERIAL

ACERO DE CONSTRUCCION CORRUGADO

0.049

28

DINAMITA

0.027

30

COLAR MAS INFLACION MERCADO USA

0.010

20

CEMENTO ASFALTICO

0.110

21

CEMENTO PORTLAND TIPO I

0.050

COEF. DEL
MONOMIO

0.086

0.160

INCIDENCIA
ESPECFICA

INDICE
BASE

DIC.13
ADE.DIR.

Dec-13

Jan-14

Feb-14

Mar-14

Apr-14

May-14

Jun-14

Jul-14

Aug-14

Sep-14

Oct-14

Nov-14

Dec-14

Jan-15

Feb-15

Mar-15

Apr-15

May-15

Jun-15

ago-12

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

Indice

56.977%

431.43

469.58

469.58

474.67

473.60

477.82

470.04

473.03

451.86

459.19

468.10

481.01

491.87

495.36

501.62

31.395%

494.13

526.04

526.04

530.58

531.14

530.01

527.74

526.42

527.74

526.23

531.52

540.96

548.89

552.47

559.47

11.628%

349.29

378.29

378.29

381.51

383.34

383.93

384.75

385.05

387.37

386.98

390.72

396.99

403.12

404.73

407.64

0.086

0.093

0.093

0.094

0.094

0.094

0.093

0.093

0.091

0.092

0.093

0.095

0.097

0.098

0.099

68.750%

2000.50

2000.50

2000.50

2010.06

2010.06

2010.06

2010.06

2010.06

2010.06

2010.06

2010.06

2010.06

2010.06

2010.06

2010.06

31.250%

339.42

339.42

339.42

339.42

339.42

339.42

339.42

339.42

339.42

339.42

339.42

352.47

354.05

354.05

354.05

0.160

0.160

0.160

0.161

0.161

0.161

0.161

0.161

0.161

0.161

0.161

0.161

0.161

0.161

0.161

899.39

899.39

904.03

905.36

919.26

917.28

911.32

909.33

899.40

896.75

881.51

875.55

837.14

792.10

53

PETROLEO

0.130

0.130

100.000%

868.93

0.130

0.135

0.135

0.135

0.135

0.138

0.137

0.136

0.136

0.135

0.134

0.132

0.131

0.125

0.119

47

MANO DE OBRA

0.130

0.160

100.000%

470.75

497.55

497.55

498.10

498.10

498.10

498.10

498.10

523.70

523.70

523.70

523.70

523.70

523.70

523.70

0.160

0.169

0.169

0.169

0.169

0.169

0.169

0.169

0.178

0.178

0.178

0.178

0.178

0.178

0.178

35.106%

325.98

336.78

336.78

339.09

339.73

339.81

338.89

338.34

338.46

337.96

339.02

341.35

343.61

344.84

346.68

64.894%

230.11

246.97

246.97

249.28

249.92

249.75

248.50

248.06

248.68

248.34

250.83

255.29

259.41

261.11

264.41

0.188

0.199

0.199

0.200

0.201

0.201

0.200

0.199

0.200

0.199

0.201

0.203

0.206

0.207

0.209

379.42

392.22

392.22

393.46

395.83

397.88

399.44

400.34

400.98

402.72

402.37

403.02

404.55

403.94

404.87

0.276

0.285

0.285

0.286

0.288

0.289

0.291

0.291

0.292

0.293

0.293

0.293

0.294

0.294

0.295

1.000

1.041

1.041

1.045

1.048

1.052

1.051

1.049

1.058

1.058

1.060

1.062

1.067

1.063

1.061

MM

48

MAQUINARIA Y EQUIPO NACIONAL

0.066

49

MAQUINARIA Y EQUIPO IMPORTADO

0.122

39

INDICE GENERAL DEL PRECIO AL CONSUMIDOR

COEFICIENTE DE REAJUSTE

0.276

0.188

0.276

K1

100.000%

OBRA

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV
: S/. 116'930,852.52 inc. IGV

ENTIDAD CONVOCANTE
DEPARTAMENTO
VALOR REF.
PPTO. OFERTADO

CONTRATISTA
SUPERVISOR
PLAZO EJECUCIN
FECHA DE INICIO
FECHA DE TRMINO

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015

CLCULO DE REAJUSTE
ENERO 2015
FORMULA N 01
Monto Mensual

Val
Real
ene-14
feb-14
mar-14
abr-14

Monto Acumulado

Programado

65,649.33

35,448.23

Real

Programado

65,649.33

35,448.23

Mes

Reajuste

Reajuste

Real

Programado

Dec-14

1.041

2,691.62

Reconocido

1,453.38

2,691.62

504,847.70

170,720.01

570,497.03

206,168.24

Jan-14

1.045

22,718.15

7,682.40

22,718.15

1,551,884.52

828,522.00

2,122,381.55

1,034,690.24

Feb-14

1.048

74,490.46

39,769.06

74,490.46

664,652.32

1,320,725.74

2,787,033.87

2,355,415.98

Mar-14

1.052

34,561.92

68,677.74

34,561.92

may-14

1,378,772.03

1,847,184.54

4,165,805.90

4,202,600.52

Apr-14

1.051

70,317.37

94,206.41

70,317.37

jun-14

2,908,021.72

2,970,565.10

7,073,827.62

7,173,165.62

May-14

1.049

142,493.06

145,557.69

142,493.06

jul-14

6,826,755.63

3,741,542.93

13,900,583.25

10,914,708.56

Jun-14

1.058

395,951.83

217,009.49

395,951.83

ago-14

9,104,582.04

5,855,114.48

23,005,165.29

16,769,823.04

Jul-14

1.058

528,065.76

339,596.64

528,065.76

sep-14

8,759,339.40

4,351,110.50

31,764,504.69

21,120,933.53

Aug-14

1.060

525,560.36

261,066.63

525,560.36

oct-14

2.50

3,514,090.04

31,764,507.19

24,635,023.57

Sep-14

1.062

0.16

217,873.58

0.16

nov-14

5,683,644.99

3,068,181.14

37,448,152.18

27,703,204.71

Oct-14

1.067

380,804.21

205,568.14

380,804.21

2.79

3,393,588.94

37,448,154.97

31,096,793.65

Nov-14

1.063

0.18

213,796.10

0.18

ene-15

2,023,812.83

4,148,752.02

39,471,967.80

35,245,545.67

Dec-14

1.061

123,452.58

253,073.87

123,452.58

feb-15

0.00

3,215,085.51

39,471,967.80

38,460,631.18

Jan-15

0.000

0.00

-3,215,085.51

0.00

mar-15

0.00

2,824,507.11

39,471,967.80

41,285,138.29

Feb-15

0.000

0.00

-2,824,507.11

0.00

abr-15

0.00

3,352,429.93

39,471,967.80

44,637,568.22

Mar-15

0.000

0.00

-3,352,429.93

0.00

may-15

0.00

3,468,914.54

39,471,967.80

48,106,482.76

Apr-15

0.000

0.00

-3,468,914.54

0.00

jun-15

0.00

3,519,669.60

39,471,967.80

51,626,152.36

May-15

0.000

0.00

-3,519,669.60

0.00

jul-15

0.00

838,379.71

39,471,967.80

52,464,532.06

Jun-15

0.000

0.00

-838,379.71

0.00

2,301,107.66

-15,153,655.27

2,301,107.66

dic-14

TOTAL

39,471,967.80

52,464,532.06
REAJUSTE TOTAL ACUM.

2,301,107.66

REAJUSTE ANTERIOR ACUM.

2,177,655.08

REAJUSTE RECONOCIDO ACTUAL

123,452.58

OBRA

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA

CONTRATISTA

: CONSORCIO VIAL LUNAHUANA

TRAMO: CAETE - LUNAHUANA

SUPERVISOR

: CONSORCIO SUPERVISOR VIAL

ENTIDAD CONVOCANTE

: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL

PLAZO EJECUCIN

: 540 DIAS CALENDARIOS

DEPARTAMENTO

LIMA - CAETE - LUNAHUANA

FECHA DE INICIO

: 11/01/2014

VALOR REF.

S/. 103'685,348.03 inc. IGV

FECHA DE TRMINO

: 18/08/2015

PPTO. OFERTADO

S/. 116'930,852.52 inc. IGV

AMORTIZACIN DEL ADELANTO DIRECTO


ENERO 2015
MONTO CONTRACTUAL DE OBRA
(SIN I.G.V.) :

S/

(CON I.G.V.) :

S/.

99,093,942.81
116,930,852.52
VALORIZACION

ADELANTO OTORGADO

VALORIZACION N

SIN I.G.V.

CON I.G.V.

29,728,182.84

35,079,255.75 VALORIZACION N 01

30.00%

PPTO.

VAL.MES Sin
Reaj.
MES

AMORTIZACION
AMORTIZACION

SALDO POR AMORTIZ.

Amort=VB * 30.00%

(SIN I.G.V)

C.P.

enero-14

65,649.33

19,694.80

29,708,488.04

VALORIZACION N 02

C.P.

febrero-14

504,847.70

151,454.31

29,557,033.73

VALORIZACION N 03

C.P.

marzo-14

1,551,884.52

465,565.36

29,091,468.37

VALORIZACION N 04

C.P.

abril-14

664,652.32

199,395.70

28,892,072.67

VALORIZACION N 05

C.P.

mayo-14

1,378,772.03

413,631.61

28,478,441.06

VALORIZACION N 06

C.P.

junio-14

2,908,021.72

872,406.52

27,606,034.54

VALORIZACION N 07

C.P.

julio-14

6,826,755.63

2,048,026.69

25,558,007.85

VALORIZACION N 08

C.P.

agosto-14

9,104,582.04

2,731,374.61

22,826,633.24

VALORIZACION N 09

C.P.

septiembre-14

8,759,339.40

2,627,801.82

20,198,831.42

VALORIZACION N 10

C.P.

octubre-14

2.50

0.75

20,198,830.67

VALORIZACION N 01

AD. 01

octubre-14

11,860,067.26

3,558,020.18

16,640,810.49

VALORIZACION N 11

C.P.

noviembre-14

5,683,644.99

1,705,093.50

14,935,716.99

VALORIZACION N 02

AD. 01

noviembre-14

4,064,664.59

1,219,399.38

13,716,317.61

VALORIZACION N 12

C.P.

diciembre-14

2.79

0.84

14,935,716.15

(*)

VALORIZACION N 03

AD. 01

diciembre-14

2,172,704.30

651,811.29

13,064,506.32

(*)

VALORIZACION N 01

AD. 02

diciembre-14

12,231,413.48

3,669,424.04

11,266,292.11

VALORIZACION N 13

C.P.

enero-15

2,023,812.83

607,143.85

12,457,362.47

(*)

VALORIZACION N 04

AD. 01

enero-15

2,215,449.62

664,634.89

10,601,657.22

(*)

VALORIZACION N 02

AD. 02

enero-15

408,917.03

122,675.11

12,334,687.36

VALORIZACION N 14

C.P.

febrero-15

12,457,362.47

VALORIZACION N 15

C.P.

marzo-15

12,457,362.47

VALORIZACION N 16

C.P.

abril-15

12,457,362.47

VALORIZACION N 17

C.P.

mayo-15

12,457,362.47

VALORIZACION N 18

C.P.

junio-15

12,457,362.47

VALORIZACION N 19

C.P.

julio-15

12,457,362.47

30.00%

(*)

(*)

TOTAL

21,727,555.25

Nota (*) : Este monto est siento amortizado en los Adicionales N 01 y N 02


AMORTIZACIN ACUMULADO ACTUAL

21,727,555.25

AMORTIZACIN ACUMULADA ANTERIOR

20,333,101.40
1,394,453.85

AMORTIZACIN DEL MES

LA DISTRIBUCION ACUMULADA DE AMORTIZACIONES ES:


C.P.
AD. 01
AD. 02

11,841,590.36
6,093,865.74
3,792,099.15

8,000,627.59

OBRA
PROPIETARIO
DEPARTAMENTO
VALOR REF.

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

PPTO OFERTA

CONTRATISTA
SUPERVISOR
PLAZO EJECUCIN
FECHA DE INICIO
FECHA DE TRMINO

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015

S/. 116'930,852.52 inc. IGV

VALORIZACIN N 13
ENERO 2015

CUADRO DE LA DEDUCCION DEL REAJUSTE QUE NO CORRESPONDE POR EL ADELANTO DIRECTO


(K) COEF. DE REAJUSTE DE LA VALORIZACIN
(Ka) COEF. DE REAJUSTE DEL MES EN QUE SE OTORG EL A.D.
DEDUCCION = AMORTIZACION x (K-Ka)/ka

FORMULA POLINOMICA N 1

MES

VAL No

VALORIZACION
PROGRAMADA
(V)

January-14
February-14
March-14
April-14
May-14
June-14
July-14
August-14
September-14
October-14
November-14
December-14
January-15
February-15
March-15
April-15
May-15
June-15
July-15

TOTALES

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19

AMORTIZACION
DEL
ADELANTO
(A)

35,448.23
170,720.01
828,522.00
1,320,725.74
1,847,184.54
2,970,565.10
3,741,542.93
5,855,114.48
4,351,110.50
3,514,090.04
3,068,181.14
3,393,588.94
4,148,752.02
3,215,085.51
2,824,507.11
3,352,429.93
3,468,914.54
3,519,669.60
838,379.71

10,634.47
51,216.00
248,556.60
396,217.72
554,155.36
891,169.53
1,122,462.88
1,756,534.34
1,305,333.15
1,054,227.01
920,454.34
1,018,076.68
1,244,625.61
964,525.65
847,352.13
1,005,728.98
1,040,674.36
1,055,900.88
251,513.91

52,464,532.06

15,739,359.62

PR OGRAMAD O
ADELANTO
DIRECTO
POR FORMULA

Ka

DEDUCCION
PROGRAMADA

(C)
15,739,359.62

VALORIZACION
EJECUTADA

AMORTIZACION
DEL
ADELANTO

EJECUTADO
ADELANTO
DIRECTO
POR FORMULA

(A)

(C)

(V)
1.041
1.045
1.048
1.052
1.051
1.049
1.058
1.058
1.060
1.062
1.067
1.063
1.061
0.000
0.000
0.000
0.000
0.000
0.000

1.041

0.00
196.80
1,671.37
4,186.74
5,323.30
6,848.57
18,330.33
28,685.00
23,824.52
21,266.83
22,989.25
21,515.55
23,912.12
-964,525.65
-847,352.13
-1,005,728.98
-1,040,674.36
-1,055,900.88
-251,513.91

65,649.33
504,847.70
1,551,884.52
664,652.32
1,378,772.03
2,908,021.72
6,826,755.63
9,104,582.04
8,759,339.40
2.50
5,683,644.99
2.79
2,023,812.83
0.00
0.00
0.00
0.00
0.00
0.00

19,694.80
151,454.31
465,565.36
199,395.70
413,631.61
872,406.52
2,048,026.69
2,731,374.61
2,627,801.82
3,558,020.93
1,705,093.50
0.84
607,143.85
0.00
0.00
0.00
0.00
0.00
0.00

-4,986,945.56

39,471,967.80

15,399,610.52

15,739,359.62

Ka

1.041
1.045
1.048
1.052
1.051
1.049
1.058
1.058
1.060
1.062
1.067
1.063
1.061
0.000
0.000
0.000
0.000
0.000
0.000

1.041

DEDUCCION
EFECTIVA

0.00
581.96
3,130.60
2,106.97
3,973.41
6,704.37
33,445.20
44,604.58
47,961.80
0.02
42,586.39
0.02
11,664.63
0.00
0.00
0.00
0.00
0.00
0.00

196,759.95

DEDUCCION DE REAJUSTE TOTAL ACUM.

196,759.95

DEDUCCION DE REAJUSTE ANTERIOR ACUM.


DEDUCCION DE REAJUSTE RECONOCIDO ACTUAL

185,095.32
11,664.63

OBRA
ENTIDAD CONVOCANTE
DEPARTAMENTO
VALOR REFERENCIAL TOTAL

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

CONTRATISTA
SUPERVISOR
PLAZO EJEC.
FECHA DE INICIO
FECHA DE TR.

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015

CRONOGRAMA VALORIZADO DE AVANCE DE OBRA - CAOV


AO 2014

AO 2015

DESCRIPCION
ENE.

FEB.

MAR.

ABR.

MAY.

JUN.

AVANCE MENS. PROGRAMADO S/IGV

35,448.23

AVANCE ACUM. PROGRAMADO S/IGV

35,448.23

% MENSUAL
% ACUMULADO

JUL.

AGOS.

SET.

OCT.

NOV.

DIC.

ENE.

FEB.

MAR.

ABR.

MAY.

JUN.

JUL.

AGO.

170,720.01

828,522.00

1,320,725.74

1,847,184.54

2,970,565.10

3,741,542.93

5,855,114.48

4,351,110.50

3,514,090.04

3,068,181.14

3,393,588.94

4,148,752.02

3,215,085.51

2,824,507.11

3,352,429.93

3,468,914.54

3,519,669.60

2,633,714.44

838,379.71

206,168.24

1,034,690.24

2,355,415.98

4,202,600.52

7,173,165.62

10,914,708.56

16,769,823.04

21,120,933.53

24,635,023.57

27,703,204.71

31,096,793.65

35,245,545.67

38,460,631.18

41,285,138.29

44,637,568.22

48,106,482.76

51,626,152.36

54,259,866.80

55,098,246.51

0.06%

0.31%

1.50%

2.40%

3.35%

5.39%

6.79%

10.63%

7.90%

6.38%

5.57%

6.16%

7.53%

5.84%

5.13%

6.08%

6.30%

6.39%

4.78%

1.52%

0.06%

0.37%

1.87%

4.27%

7.62%

13.01%

19.80%

30.43%

38.33%

44.71%

50.28%

56.44%

63.97%

69.81%

74.94%

81.02%

87.32%

93.71%

98.49%

100.00%

0.06%

0.37%

1.87%

4.27%

7.62%

13.01%

19.80%

30.43%

38.33%

44.71%

50.28%

56.44%

63.97%

69.81%

74.94%

81.02%

87.32%

93.71%

98.49%

100.00%

FORMULA POLINOMICA N 01

% ACUMULADO

OBRA
ENTIDAD CONVOCANTE
DEPARTAMENTO
V.REFERENCIAL

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA


TRAMO: CAETE - LUNAHUANA
: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL
: LIMA - CAETE - LUNAHUANA
: S/. 103'685,348.03 inc. IGV

CONTRATISTA
SUPERVISOR
PLAZO EJEC.
FECHA DE INICIO
FECHA DE TR.

: CONSORCIO VIAL LUNAHUANA


: CONSORCIO SUPERVISOR VIAL
: 540 DIAS CALENDARIOS
: 11/01/2014
: 18/08/2015

VALORIZACIN N 13
ENERO 2015
CALCULO DEL MONTO BRUTO VALORIZADO
DESCRIPCION
FORMULA POLINOMICA N 01

MONTO BRUTO VALORIZADO DEL MES

VAL-1

VAL-2

65,649.33

504,847.70

65,649.33

504,847.70

VAL-3
1,551,884.52

1,551,884.52

VAL-4
664,652.32

664,652.32

VAL-5

VAL-6

VAL-7

VAL-8

VAL- 9

1,378,772.03

2,908,021.72

6,826,755.63

9,104,582.04

8,759,339.40

1,378,772.03

2,908,021.72

6,826,755.63

9,104,582.04

8,759,339.40

VAL- 10

VAL- 11

VAL- 12

VAL- 13

VAL-14

VAL-15

VAL-16

VAL-17

VAL-18

VAL- 19

2.50

5,683,644.99

2.79

2,023,812.83

0.00

0.00

0.00

0.00

0.00

2.50

5,683,644.99

2.79

2,023,812.83

0.00

- ###

ENTIDAD : MINISTERIO DE TRANSPORTES Y COMUNICACIONES - PROVIAS NACIONAL


OBRA : REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA
TRAMO: CAETE - LUNAHUANA
SUPERVISOR : CONSORCIO SUPERVISOR VIAL
CONTRATISTA : CONSORCIO VIAL LUNAHUANA

RESUMEN GENERAL DE METRADOS


CONTRATO PRINCIPAL
VALORIZACION N 13 ENERO 2015
Item

Descripcin

200.0 MOVIMIENTO DE TIERRAS


202.P
Fresado de Pavimento
202.O
Demolicin de Estructuras Existentes
205.C
Excavacion en explanaciones en Material Comn
207.A
Perfilado y compactado en zonas de corte
400.0 PAVIMENTOS ASFALTICOS
420.B
Cemento Asfltico PEN 60-70
422.A
Asfalto Diluido Tipo MC-30
424.A
600.0
601.A
601.B
611.A
615
630.A
630.B
630.C
649.C2
650.G
650.H
655.B
695.B
700.0
700.B
700.C
700.D
700.E
700.F
800.0
820.A
820.B
820.C
900.0
907
907.B
1000.0
610.D
700.G
1000.5
690.A
610.D
615
612.A

Aditivo Mejorador de Adherencia


OBRAS DE ARTE Y DRENAJE
Excavacin no clasificada para estructuras
Excavacin no clasificada para canales
Bloque Prefabricado de Concreto
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Geocompuesto de Drenaje
Geomalla Tipo 1
Geomalla Tipo 2
Tubera PVC 3" paralelo a la va
Geotextil Tipo 1
Geotextil Tipo 2
Junta Elastomrica de Dilatacin
Reposicin de Compuertas Metlicas
TRANSPORTE
Transporte de Material proveniente de Cantera para d>1 Km
Transporte de Mezcla Asfltica para d<=1 Km
Transporte de Mezcla Asfltica para d>1 Km
Transporte de Material de Fresado para d<=1 Km
Transporte de Material de Fresado para d>1 Km
SEALIZACION Y SEGURIDAD VIAL
Guardava Metlica
Seccin Final
Seccin de Amortiguacin
PROTECCION AMBIENTAL
PROGRAMA DE CIERRE DE OBRA
Acondicionamiento de Desechos y Material Excedente
PONTONES
Concreto Clase D (f'c=210 Kg/cm2)
Transporte de Eliminacin de Material a DME para d<=1 Km
BARANDA METALICA
Baranda Metlica, Inc Pintura (h=0.30 m)
Concreto Clase D (f'c=210 Kg/cm2)
Acero Corrugado ASTM A615Grado 60 fy=4200 Kg/cm2
Encofrado y Desencofrado para Obras de Arte

Unidad

Metrado

m3
m3
m3
m2

1,475.05
814.33
1,271.33
-1,512.68

kg
lt

557,355.59
20,933.75

kg

2,787.62

m3
m3
m2
kg
m2
m2
m2
m
m2
m2
m
und

4,837.05
3,653.73
118.50
27,703.44
401.81
457.15
35.71
1,568.00
1,046.82
92.49
83.65
7.00

M3K
M3K
M3K
M3K
M3K

75,435.01
4,110.30
46,470.98
1,443.49
5,092.60

m
und
und

2,023.20
13.50
13.50

m3

10,856.93

m3
M3K
m
m3
kg
m2

12.44
828.00
41.12

ENTIDAD : MINISTERIO DE TRANSPORTES Y COMUNICACIONES - PROVIAS NACIONAL


OBRA : REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA
TRAMO: CAETE - LUNAHUANA
SUPERVISOR : CONSORCIO SUPERVISOR VIAL
CONTRATISTA : CONSORCIO VIAL LUNAHUANA

RESUMEN GENERAL DE METRADOS


CONTRATO PRINCIPAL
VALORIZACION N 13 ENERO 2015
Item

Descripcin

1100.0 PUENTE JITA


1100.5
BARANDA METALICA
690.A
Baranda Metlica, Inc Pintura (h=0.30 m)

Unidad

Metrado

46.80

CONTRATISTA

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA

ENTIDAD CONTRATANTE

: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL

PORC ENTAJE D E AVANC E

OBRA

SITUACIN ACTUAL DE LA
OBRA

ADELANTADA

7.67%

CONTRATISTA

: CONSORCIO VIAL LUNAHUANA

SUPERVISOR

: CONSORCIO SUPERVISOR VIAL

SUPERVISIN

CURVA DE AVANCE DE OBRA

100.00%

100.00%

98.49%
93.71%

90.00%
87.32%
81.02%

80.00%
74.94%

71.64%

70.00%

LEYENDA
LEYENDA

67.97%

67.97%

69.81%

63.97%

60.00%

CURVA
CURVA PROG.
PROG.
CURVA
CURVA REAL
REAL

57.65%

57.65%

56.44%
50.28%

50.00%
44.71%

41.75%

40.00%

38.33%

30.43%

30.00%
25.23%

20.00%

19.80%
13.01%
12.84%

10.00%
3.85%
0.06%
0.00% 0.12%
Inicio
11/01/14

1.04%
0.37%

41685

7.62%
7.56%

5.06%
4.27%

1.87%

41715

41745

41775

41805

41835

41865

41895

41925

41955

41985

42015

42045

42075

42105

42135

42165

42195

Fin
18/08/15

MESES CONTRACTUALES

Inicio
11/01/14

MESES
PORCENTAJE
ACUMULADO

10

11

12

13

14

15

16

17

18

feb-14

mar-14

abr-14

may-14

jun-14

jul-14

ago-14

sep-14

oct-14

nov-14

dic-14

ene-15

feb-15

mar-15

abr-15

may-15

jun-15

jul-15

Fin
18/08/15

69.81%

74.94%

81.02%

87.32%

93.71%

98.49%

100.00%

D
i
c
.
0
8

PROG.

0.06%

0.37%

1.87%

4.27%

7.62%

13.01%

19.80%

30.43%

38.33%

44.71%

50.28%

56.44%

63.97%

REAL

0.12%

1.04%

3.85%

5.06%

7.56%

12.84%

25.23%

41.75%

57.65%

57.65%

67.97%

67.97%

71.64%

ENTIDAD

: REHABILITACION Y MEJORAMIENTO DE LA CARRETERA CAETE - LUNAHUANA

OBRA

: MINISTERIO DE TRANPORTES Y COMUNICACIONES - MTC- PROVIAS NACIONAL

CONTRATISTA : CONSORCIO VIAL LUNAHUANA


SUPERVISOR : CONSORCIO SUPERVISOR VIAL

CUADRO COMPARATIVO DE VALORIZACIONES MENSUALES


10,000,000.00
9,104,582.04

9,000,000.00

ADELANTADA

MONTO PARCIAL

SITUACIN DE LA OBRA MONTO


ACUMULADO.

8,759,339.40

8,000,000.00

6,826,755.63

7,000,000.00

5,855,114.48

6,000,000.00

5,683,644.99

LEYENDA
LEYENDA
CURVA
CURVA PROG.
PROG.
CURVA
CURVAREAL
REAL

5,000,000.00
4,351,110.50
4,148,752.02

4,000,000.00

3,741,542.93
3,514,090.04

3,393,588.94

3,000,000.00

3,468,914.54

3,352,429.93

3,215,085.51

3,068,181.14

15-Jun-14
2,908,021.72

3,519,669.60

2,824,507.11
2,633,714.44

2,023,812.83
1,847,184.54

2,000,000.00

1,551,884.52
1,378,772.03

1,320,725.74

838,379.71

828,522.00

1,000,000.00

664,652.32
504,847.70
65,649.33
35,448.23

0.00

Inicio
11/01/2014

170,720.01
2.50

15-Feb-14

17-Mar-14

16-Apr-14

16-May-14

15-Jun-14

15-Jul-14

14-Aug-14

13-Sep-14

2.79

13-Oct-14

12-Nov-14

12-Dec-14

11-Jan-15

0.00

10-Feb-15

0.00

12-Mar-15

0.00

11-Apr-15

0.00

11-May-15

0.00

10-Jun-15

0.00

10-Jul-15

0.00

Fin
18/08/2015

MESE CONTRACTUALES

PRO G RAM ADO

MESES

Inicio
11/01/2014

feb-14

mar-14

abr-14

may-14

jun-14

jul-14

8
ago-14

REAL

10

11

12

13

14

15

16

17

18

19

sep-14

oct-14

nov-14

dic-14

ene-15

feb-15

mar-15

abr-15

may-15

jun-15

jul-15

Fin
18/08/2015

MONTO

PROG.

35,448.23

170,720.01

828,522.00

1,320,725.74

1,847,184.54

2,970,565.10

3,741,542.93

5,855,114.48

4,351,110.50

3,514,090.04

3,068,181.14

3,393,588.94

4,148,752.02

3,215,085.51

2,824,507.11

3,352,429.93

3,468,914.54

3,519,669.60

2,633,714.44

838,379.71

PARCIALES (S/.)

REAL

65,649.33

504,847.70

1,551,884.52

664,652.32

1,378,772.03

2,908,021.72

6,826,755.63

9,104,582.04

8,759,339.40

2.50

5,683,644.99

2.79

2,023,812.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00