Facturar Ok 2016.09.03. Valorizacion

VALORIZACIN
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
VAL
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
F. INICIO
4/30/2016
5/7/2016
5/14/2016
5/21/2016
5/28/2016
6/4/2016
6/11/2016
6/18/2016
6/25/2016
7/2/2016
7/9/2016
7/16/2016
7/21/2016
8/1/2016
8/8/2016
8/15/2016
8/22/2016
8/29/2016
9/5/2016
9/12/2016
9/19/2016
9/26/2016
F. CORTE
5/6/2016
5/13/2016
5/20/2016
5/27/2016
6/3/2016
6/10/2016
6/17/2016
6/24/2016
7/1/2016
7/8/2016
7/15/2016
7/22/2016
7/27/2016
8/7/2016
8/14/2016
8/21/2016
8/28/2016
9/4/2016
9/11/2016
9/18/2016
9/25/2016
10/2/2016
COSTO DIRECTO
S/. 24,458.79
S/. 12,323.12
S/. 15,733.30
S/. 27,946.00
S/. 17,149.56
S/. 11,382.20
S/. 9,183.86
S/. 9,641.18
S/. 8,287.95
S/. 9,733.80
S/. 9,419.41
S/. 17,880.23
S/. 2,741.45
S/. 8,670.48
S/. 7,428.61
S/. 6,956.83
S/. 7,161.46
IGV
S/. 4,402.58
S/. 2,218.16
S/. 2,831.99
S/. 5,030.28
S/. 3,086.92
S/. 2,048.80
S/. 1,653.09
S/. 1,735.41
S/. 1,491.83
S/. 1,752.08
S/. 1,695.49
S/. 3,218.44
S/. 493.46
S/. 1,560.69
S/. 1,337.15
S/. 1,252.23
S/. 1,289.06
ZACIN
ACUMULADO
FACTURADO
S/. 28,861.37
S/. 14,541.28
S/. 18,565.29
S/. 32,976.28
S/. 20,236.47
S/. 13,431.00
S/. 10,836.95
S/. 11,376.59
S/. 9,779.78
S/. 11,485.88
S/. 11,114.90
S/. 21,098.67
S/. 3,234.91
S/. 10,231.17
S/. 8,765.76
S/. 8,209.06
S/. 8,450.52
COSTO DIRECTO
S/. 24,458.79
S/. 36,781.91
S/. 52,515.21
S/. 80,461.21
S/. 97,610.76
S/. 108,992.96
S/. 118,176.82
S/. 127,818.00
S/. 136,105.95
S/. 145,839.75
S/. 155,259.16
S/. 173,139.40
S/. 175,380.84
S/. 184,051.32
S/. 191,479.93
S/. 198,436.76
S/. 205,478.43
IGV
S/. 4,402.58
S/. 6,620.74
S/. 9,452.74
S/. 14,483.02
S/. 17,569.94
S/. 19,618.73
S/. 21,271.83
S/. 23,007.24
S/. 24,499.07
S/. 26,251.16
S/. 27,946.65
S/. 31,165.09
S/. 31,568.55
S/. 33,129.24
S/. 34,466.39
S/. 35,718.62
S/. 36,986.12
FACTURADO IGV
S/. 28,861.37
S/. 43,402.65
S/. 61,967.94
S/. 94,944.22
S/. 115,180.70
S/. 128,611.70
S/. 139,448.65
S/. 150,825.24
S/. 160,605.02
S/. 172,090.91
S/. 183,205.81
S/. 204,304.49
S/. 206,949.39
S/. 217,180.56
S/. 225,946.31
S/. 234,155.38
S/. 242,464.55
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
FACT
IGV
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
FACT
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
CAMBIO VAL
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
ERROR
ERROR
VALORIZACION SUBCONTRATA MNB - DEL 29 DE AGOSTO AL 03 DE SEPTI

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
EXAMENES MEDICOS PREOCUPACIONALES
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
CERTIFICADO VARIOS (POLICIAL, PENAL)
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
SCTR: SEGURO PARA 18 TRABAJADORES
MES
S/. 900.00
2.50
S/. 2,250.00
0.60
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
13.00
S/. 8,450.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
40.00
S/. 896.00
11.00
UND
S/. 22.76
40.00
S/. 910.29
11.00
01.07.00
SEGURO DE PENSION
02.00.00
OBRAS VARIOS
02.01.00
Solaqueo de muros de ingreso
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
Colocacin de ladrillo pastelero
M2
S/. 20.00
289.24
S/. 5,784.85
12.56
02.02.01
Mano de obra acarreo de pastelero
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
Traslado de agua de milpo a h-25
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
Preparacin de brua con cortadora
S/. 8.00
60.00
S/. 480.00
0.00
02.05.00
Relleno compactado
M3
S/. 25.00
521.54
S/. 13,038.50
2.74
02.05.01
Colocacin de geotextill
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
262.39
S/. 2,230.34
0.00
Glb
S/. 500.00
1.00
S/. 0.00
0.00
02.09.00
Excavacion para losa
04.00.00
COSTE DE ALQUILER DE MAQUINARIAS
04.01.00
Traslado de maquinaria - flete
04.01.00
Retroexcavadora 420E
HORA
S/. 120.00
92.30
S/. 11,076.00
0.00
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
04.02.00
Rodillo de apoyo
05.00.00
SUMINISTRO DE MATERIALES
05.01.00
Suministro de afirmado
M3
S/. 31.00
1066.67
S/. 33,066.65
0.00
05.02.00
Eliminacin de material excedente
M3
S/. 24.50
1401.70
S/. 34,341.65
0.00
05.03.00
Suministro de Arena gruesa
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
Suministro de piedra
M3
S/. 36.00
48.30
S/. 1,738.80
0.00
05.05.00
Suministro de arena fina
M3
S/. 0.00
55.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
05.07.00
Suministro de confitillo
06.00.00
TRABAJOS EN BANCODUCTOS
06.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
M3
S/. 0.00
71.00
S/. 0.00
0.00
Habilitado, acondicionamiento y colocacin de acero para

soporte de tuberias
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.02.00
Colocacin de tuberias en banco ducto (12 tubos)
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.03.00
Concreto para recubrimiento de tuberias
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
06.04.00
Encofrado
ml
S/. 5.00
81.60
S/. 408.00
-6.60
Habilitado y colocacin de acero
Kg
S/. 1.00
5556.76
S/. 5,556.76
136.90
Concreto en losa
m3
S/. 35.00
133.39
S/. 4,668.65
9.50
Refine, nivelacin y compactacin de subrazante
m2
S/. 4.00
28.90
S/. 115.60
0.00
Apoyo de personal Peon
dia
S/. 70.00
60.75
S/. 4,252.50
5.00
S/. 4,965.00
7.50
PARTIDAS NUEVAS 06.06.2016
Apoyo de personal Operario
dia
S/. 100.00
49.65
Solado de concreto
m2
S/. 15.00
34.70
S/. 520.50
0.00
Excavacin especial en uas de losa
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00
Techo de cmaras, encofrado, habilitado de acero, nivelacin,

vaceao de concreto
und
10.38
S/. 3,010.06
0.00
Encofrado de borde de losa de concreto
m2
S/. 21.00
16.50
S/. 346.50
0.00
Cuerpo de manhall hasta 2m sin acabado
Und
S/. 1,100.00
4.00
S/. 4,400.00
0.00
Cuerpo de manhall hasta 2.5m sin acabado
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
Acabado de manhall hasta 2m
und
S/. 300.00
4.00
S/. 1,200.00
0.00
Acabado de manhall hasta 2.5m
und
S/. 300.00
1.00
S/. 300.00
0.00
Tapa de manhall
und
S/. 300.00
5.00
S/. 1,500.00
0.00
ml
S/. 1.50
340.00
S/. 510.00
0.00
ml
S/. 8.00
390.00
S/. 3,120.00
0.00
S/. 290.00
MAN HALL
COLOCACIN DE RD DE TUBERIAS 750M

Movilizacin traslado diario de tuberas, grupo generador e
insumos varios
Perforado de huecos en paredes o columnas para soportes de
tuberas y abrazaderas

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
Instalacin de tuberas de 2" incluido abrazaderas vlvulas llaves

de compuertas etc
ml
S/. 6.00
390.00
S/. 2,340.00
0.00
Pruebas hidrulica de tuberas para probar resistencia de

presin
ml
S/. 2.00
250.00
S/. 500.00
0.00
Instalacin de tuberas de 2" incluido demolicin y reposicin de

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
Suministro de abrazaderas
ml
S/. 7.15
350.00
S/. 2,502.50
0.00
Demolicin y acabado de caja de registro
GLB
S/. 150.00
1.00
S/. 150.00
0.00
Excavacin para linea de desague e instalacin de tuberias
GLB
S/. 150.00
1.00
S/. 150.00
0.00
Corte y demolicin de losa de concreto
GLB
S/. 100.00
1.00
S/. 100.00
0.00
Acero en Losa interior
GLB
S/. 250.00
1.00
S/. 250.00
0.00
Vaceado de concreto en reposicin de pisos
M3
S/. 100.00
4.00
S/. 400.00
0.00
Acabado de semipulido de losa
M2
S/. 25.00
102.85
S/. 2,571.25
0.00
Acarreo de material a obra
GLB
S/. 100.00
1.00
S/. 100.00
0.00
Realizacin de cerramiento entre muro nuevo y muro antiguo
GLB
0.70
S/. 1,050.00
0.00
TRABAJOS EXTRA
S/. 1,500.00
Demontaje de cerco (incluye armado de porton)
ml
S/. 16.00
58.00
S/. 928.00
0.00
Colocacin de cajones en losas de ingreso
glb
S/. 30.00
1.00
S/. 30.00
0.00
55.37
S/. 1,827.21
0.00
8.00
S/. 226.98
0.00
0.00
S/. 0.00
0.00
32.00
S/. 206.95
0.00
0.00
S/. 0.00
0.00
35.00
S/. 306.76
0.00
8.00
S/. 123.01
0.00
Pattidas nuevas
Colocacin de ladrillo de 18 huecos en muro (4to nivel)
m2
Reparacin de tubera para drenaje de lluvia
ml
Empalme de tubera de 2" de matriz a garita h-24 y garita de

salida
ml
Prueba hidrulica en desague
ml
REPARACION DE TUBERAS-PRUEBAS HIDRAULICAS DE LA RED

DE DESAGUE
ml
Prueba hidrulica en red de agua fria
ml
EMPALME DE LA TUBERA DE LA LNEA DE 2" HACIA LA LINEA 1

1/4" - PRUEBA HIDRAULICA
ml
S/. 33.00
S/. 28.37
S/. 14.71
S/. 6.47
S/. 14.71
S/. 8.76
S/. 15.38

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
VAL. ACTUAL
METRADO
PARCIAL
METRADO
0.00
S/. 0.00
0.00
3.00
S/. 600.00
0.00
Instalacin de vlvula e instalacion de tubera para agua
ml
glb
S/. 200.00
Losa en tanque espesador - Concreto
m3
S/. 101.60
3.00
S/. 304.80
0.00
Acabado semipulido de losa de reposicin
m2
S/. 35.23
25.50
S/. 898.35
0.00
Losa en tanque espesador - Encofrado y desencofrado
m2
S/. 31.06
18.70
S/. 580.91
0.00
Losa en tanque espesador - Acero
kg
S/. 1.31
168.00
S/. 219.44
0.00
Pedestales de sensores
und
S/. 75.00
4.00
S/. 300.00
0.00
Entubado de ventilacion en pozo septico rectangular (picado de

muro)
GLB
1.00
S/. 300.00
0.00
Armado de caja de registro en garita 5 - Milpo
glb
S/. 200.00
1.00
S/. 200.00
0.00
Demolicion y picado de concreto para la instalacin de vlvula

de cierre y a compuerta e=10 cm
und
S/. 50.00
6.00
S/. 300.00
0.00
Instalacin de tubera de agua para vlvula compuerta
glb
S/. 80.00
6.00
S/. 480.00
0.00
Reparacin e instalacin por rotura de tubera de desague
glb
S/. 100.00
1.00
S/. 100.00
0.00
Solaqueo de mall hall
m2
S/. 45.86
95.21
S/. 4,366.71
0.00
Demolicin de concreto,reparacin e instalacin de tubera de

lnea de agua para prueba hidrulica(codos)
glb
S/. 200.00
1.00
S/. 200.00
0.00
Prueba hidrulica de agua
glb
S/. 300.00
1.00
S/. 300.00
0.00
Prueba hidraulica de agua (sin reproceso)
glb
S/. 110.00
1.00
S/. 110.00
2.00
Demolicin y picado de concreto para la reubicacin de punto de

agua en los SS.HH. (Fluxmetro)
und
3.00
S/. 330.00
0.00
Reinstalacin de tubera de 1 1/4", 2 codos 45. tee, tapon
und
3.00
S/. 150.00
0.00
Resane de picado de concreto para la reinstalacion de tubera de

agua en SS.HH.
und
3.00
S/. 150.00
0.00
Entubado de lnea de desague
pzas
2.00
S/. 100.00
0.00

desague en los SS.HH
und
1.00
S/. 100.00
0.00
Refine, nivelacin y compactacin de subrazante para piso
m2
0.00
S/. 0.00
31.10
S/. 28.37
S/. 300.00
S/. 110.00
S/. 50.00
S/. 50.00
S/. 50.00
S/. 100.00
S/. 8.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
VAL. ACTUAL
METRADO
PARCIAL
METRADO
0.50
S/. 100.00
0.00
Elaboracin, preparacin y colocacin de caja registro para

SS.HH
und
Pedestales ( Perforado de concreto, acero, encofrado y

desencofrado, concreto)
und
S/. 110.00
6.00
S/. 660.00
0.00
Demolicin de pedestales existentes, para colocacin de nuevos

pedestales
und
S/. 70.00
0.00
S/. 0.00
3.00
Modificacin, reparacin y reinstalacin de tuberas de agua en

baos
Glb
S/. 250.00
1.00
S/. 250.00
0.00

agua en los SS.HH.
pto
S/. 50.00
8.00
S/. 400.00
0.00
Resane de concreto para la reubicacin de punto de agua en los

SS.HH.
pto
S/. 50.00
0.00
S/. 0.00
0.00
Reubicacin de lnea de desague en SS.HH/ lnea de agua
glb
S/. 200.00
1.00
S/. 200.00
0.50
Contrapiso de concreto ( e=0.05 m)
m2
S/. 25.00
9.24
S/. 231.00
0.00
Instalacin y/o tendido de tuberas para tomacorriente/ incl.

Picado de concreto
pto
S/. 25.00
6.00
S/. 150.00
16.00
pzas
S/. 100.00
0.00
S/. 0.00
3.00
pto
S/. 30.00
0.00
S/. 0.00
4.00
Encofrado de vereda
ml
S/. 5.00
0.00
S/. 0.00
13.70
Refine, nivelacin y compactacion de subrazante
m2
S/. 5.00
146.12
S/. 730.60
0.00
Picado,resane e instalacin de tubera de 2" para pozo sptico

Picado, resane e instalacin de sumidero de 4"
S/. 200.00
COSTO DIRECTO
S/. 205,478.43
IGV 18%
S/. 36,986.12
TOTAL A VALORIZAR
S/. 242,464.55
DE AGOSTO AL 03 DE SEPTIEMBRE DEL 2016

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 540.00
3.10
S/. 2,790.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
14.00
S/. 9,100.00
S/. 246.40
51.00
S/. 1,142.40
S/. 250.33
51.00
S/. 1,160.62
S/. 0.00
267.12
S/. 2,136.96
S/. 251.10
301.80
S/. 6,035.95
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 68.50
524.28
S/. 13,107.00
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
262.39
S/. 2,230.34
S/. 0.00
1.00
S/. 0.00
S/. 0.00
92.30
S/. 11,076.00
S/. 0.00
36.10
S/. 4,332.00
S/. 0.00
1066.67
S/. 33,066.65
S/. 0.00
1401.70
S/. 34,341.65
S/. 0.00
20.00
S/. 700.00
S/. 0.00
48.30
S/. 1,738.80
S/. 0.00
55.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
71.00
S/. 0.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
-S/. 33.00
75.00
S/. 375.00
S/. 136.90
5693.66
S/. 5,693.66
S/. 332.50
142.89
S/. 5,001.15
S/. 0.00
28.90
S/. 115.60
S/. 350.00
65.75
S/. 4,602.50
S/. 750.00
57.15
S/. 5,715.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 0.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
4.00
S/. 1,200.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
5.00
S/. 1,500.00
S/. 0.00
340.00
S/. 510.00
S/. 0.00
390.00
S/. 3,120.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
390.00
S/. 2,340.00
S/. 0.00
250.00
S/. 500.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
350.00
S/. 2,502.50
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 0.00
102.85
S/. 2,571.25
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 0.00
58.00
S/. 928.00
S/. 0.00
1.00
S/. 30.00
S/. 0.00
55.37
S/. 1,827.21
S/. 0.00
8.00
S/. 226.98
S/. 0.00
0.00
S/. 0.00
S/. 0.00
32.00
S/. 206.95
S/. 0.00
0.00
S/. 0.00
S/. 0.00
35.00
S/. 306.76
S/. 0.00
8.00
S/. 123.01

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
0.00
S/. 0.00
S/. 0.00
3.00
S/. 600.00
S/. 0.00
3.00
S/. 304.80
S/. 0.00
25.50
S/. 898.35
S/. 0.00
18.70
S/. 580.91
S/. 0.00
168.00
S/. 219.44
S/. 0.00
4.00
S/. 300.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
1.00
S/. 200.00
S/. 0.00
6.00
S/. 300.00
S/. 0.00
6.00
S/. 480.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
95.21
S/. 4,366.33
S/. 0.00
1.00
S/. 200.00
S/. 0.00
1.00
S/. 300.00
S/. 220.00
3.00
S/. 330.00
S/. 0.00
3.00
S/. 330.00
S/. 0.00
3.00
S/. 150.00
S/. 0.00
3.00
S/. 150.00
S/. 0.00
2.00
S/. 100.00
S/. 0.00
1.00
S/. 100.00
S/. 248.80
31.10
S/. 248.80

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
0.50
S/. 100.00
S/. 0.00
6.00
S/. 660.00
S/. 210.00
3.00
S/. 210.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
8.00
S/. 400.00
S/. 0.00
0.00
S/. 0.00
S/. 100.00
1.50
S/. 300.00
S/. 0.00
9.24
S/. 231.00
S/. 400.00
22.00
S/. 550.00
S/. 300.00
3.00
S/. 300.00
S/. 120.00
4.00
S/. 120.00
S/. 68.50
13.70
S/. 68.50
S/. 0.00
146.12
S/. 730.60
S/. 5,210.03
S/. 210,688.08
S/. 937.81
S/. 37,923.85
S/. 6,147.84
S/. 248,611.93
VALORIZACION SUB.CONTRATA MNB DESDE EL 29/08/16 AL 03/09/16
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
29/08/16
30/08/16
31/08/16
LUNES
MARTES
MIERCOLES
0.00
m2
12.56
semana
0.00
0.00
0.00
m3
2.74
m2
0.00
m2
0.00
m3
0.00
hh
0.00
hh
0.00
2.74
Garita de salida
PARTIDA
DESCRIPCIN
05.01.00
05.02.00
05.03.00
05.03.00
Suministro de Piedra
05.04.00
05.06.00
06.00.00
Habilitado, acondicionamiento y colocacin de
acero para soporte de tuberias
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
ml
29/08/16
30/08/16
31/08/16
LUNES
MARTES
MIERCOLES
0.00
ZONA
ENCARGADO
Concreto en losas
METRADO
ZONA
ENCARGADO
METRADO
ml
0.00
m3
9.50
ml
7.10
ZONA
Encofrado
ENCARGADO
METRADO
ZONA
ENCARGADO
07.00.00
7.10
Garita de salida
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
METRADO
Kg
136.90
ZONA
29/08/16
30/08/16
31/08/16
LUNES
MARTES
MIERCOLES
136.90
Garita de salida
ENCARGADO
Vaciado de concreto en reposicin de pisos
Acabado semipulido de losa
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
0.00
m2
0.00
Dia
5.00
2.00
Muro
Dia
7.50
3.00
ZONA
Solado de concreto
Acarreo varios
Techo de cmaras, encofrado, habilitado de acero,

nivelacin, vaceao de concreto
Desarmado y armado de cerco de paneles
07.00.00
PARTIDAS EXTRAS
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
Muro
m2
0.00
m3
0.00
m2
0.00
und
0.00
m2
0.00
m2
0.00
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
Movilizacin traslado diario de tuberas, grupo
generador e insumos varios
METRADO
ml
0.00
ml
0.00
ml
0.00
glb
0.00
ml
0.00
METRADO
m2
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ml
0.00
Empalme de tubera de 2" de matriz a garita,

incluye demolicin para lnea de agua
METRADO
ml
0.00
ZONA
ENCARGADO
Perforado de huecos en paredes o columnas para
soportes de tuberas y abrazaderas
METRADO
ZONA
ENCARGADO
Instalacin de tuberas de 2" incluido abrazaderas

vlvulas llaves de compuertas etc
METRADO
ZONA
ENCARGADO
Pruebas hidrulica de tuberas para probar

resistencia de presin
METRADO
ZONA
ENCARGADO
EMPALME DE LA TUBERA DE LA LNEA DE 2" HACIA

LA LINEA 1 1/4" - PRUEBA HIDRAULICA
METRADO
ZONA
ENCARGADO
Instalacin de tuberas de 2" incluido demolicin y

reposicin de losas
METRADO
ZONA
ENCARGADO
Colocacin de ladrillos de 18 huecos en muros,

asentado caravista 4to nivel
29/08/16
30/08/16
31/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
PRUEBA HIDRULICA EN DESAGUE
REPARACION DE TUBERAS-PRUEBAS HIDRAULICAS

DE LA RED DE DESAGUE
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
glb
1.00
METRADO
ml
0.00
ml
0.00
m3
0.00
m2
0.00
m2
0.00
kg
0.00
glb
0.00
glb
0.00
ZONA
ENCARGADO
Instalacin de vlvula e instalacin de tubera para
agua
METRADO
ZONA
ENCARGADO
Losa en tanque espesador, losa de reposicin y

piso en bao - Concreto
Acabado semipulido de losa de reposicion
Losa en tanque espesador - Encofrado
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
Demolicion y picado de concreto para la instalacin

de la vlvula de cierre y compuerta
METRADO
ZONA
ENCARGADO
Instalacin de tubera de agua para vlvula

compuerta
METRADO
ZONA
ENCARGADO
29/08/16
30/08/16
31/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
Reparacin e instalacin por rotura de tubera de
alcantarillado
METRADO
glb
0.00
m2
0.00
METRADO
glb
0.00
ZONA
ENCARGADO
METRADO
glb
2.00
und
3.00
und
0.00
und
0.00
und
0.00
pzas
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
Demolicin de concreto, reparacin e instalacin

de tubera de lnea de agua para prueba
hidrulica(codos)
ZONA
ENCARGADO
Demolicin y picado de concreto para pedestales
METRADO
ZONA
ENCARGADO
Reinstalacin de tubera de 1 1/4", 2 codos 45. tee,

tapon (Fluxmetro)
METRADO
ZONA
ENCARGADO
Pedestales ( Picado de concreto, acero, encofrado y

METRADO
ZONA
ENCARGADO
Resane de picado de concreto para la reinstalacion

de tubera de agua en SS.HH.
METRADO
ZONA
ENCARGADO
METRADO
ZONA
29/08/16
30/08/16
31/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
ENCARGADO
Demolicin y picado de concreto para la
reubicacin de punto de desague en los SS.HH.
METRADO
und
0.00
und
0.00
glb
0.00
pto
0.00
pto
0.00
glb
1.00
METRADO
glb
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m2
0.00
ZONA
ENCARGADO
Elaboracin, preparacin y colocacin de caja
registro para SS.HH
METRADO
ZONA
ENCARGADO
Modificacin, reparacin y reinstalacin de tuberas

de agua en baos
METRADO
ZONA
ENCARGADO

reubicacin de punto de agua en los SS.HH.
METRADO
ZONA
ENCARGADO
Resane de concreto para la reubicacin de punto

de agua en los SS.HH.
METRADO
ZONA
ENCARGADO
Reubicacin de lnea de desague en SS.HH/ lnea

de agua
METRADO
ZONA
ENCARGADO
Tapa en mall hall ( encofrado, acero y concreto)
Contrapiso de concreto
29/08/16
30/08/16
31/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
Instalacin y/o tendido de tuberas para
tomacorriente
METRADO
pto
16.00
m2
31.10
pzas
3.00
29/08/16
30/08/16
31/08/16
LUNES
MARTES
MIERCOLES
ZONA
ENCARGADO
Refine, nivelacin y compactacin de sub rasante
METRADO
ZONA
ENCARGADO
Picado e instalacin de tubera se 2" para pozo

sptico
METRADO
tanque H-24 ;
tanque H-31 y
Vlvulas
ZONA
ENCARGADO
Picado, resane e instalacin de sumidero de 4"
METRADO
ZONA
ENCARGADO
pto
4.00
01/09/16
02/09/16
03/09/16
JUEVES
VIERNES
SBADO
12.56
Garita de salida
01/09/16
02/09/16
03/09/16
JUEVES
VIERNES
SBADO
3.00
6.50
Garita de salida
Garita de salida
01/09/16
02/09/16
03/09/16
JUEVES
VIERNES
SBADO
2.00
Muro
1.00
Muro
3.00
1.50
Muro
Muro
01/09/16
02/09/16
03/09/16
JUEVES
VIERNES
SBADO
01/09/16
02/09/16
03/09/16
JUEVES
VIERNES
SBADO
1
H-31
01/09/16
02/09/16
03/09/16
JUEVES
VIERNES
SBADO
2
Garita de salida y
Garita 5
3.00
H-24
01/09/16
02/09/16
03/09/16
JUEVES
VIERNES
SBADO
1
Garita de salida y
Garita 5
01/09/16
02/09/16
03/09/16
JUEVES
VIERNES
SBADO
16
31.1
Garita de salida
4.00
Garita 01 y Garita
de salida
VALORIZACION SUBCONTRATA MNB - AL 22 AL 28 DE AGOSTO DEL 2016

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.50
S/. 2,250.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
12.00
S/. 7,800.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
40.00
S/. 896.00
0.00
01.07.00
SEGURO DE PENSION
UND
S/. 22.76
40.00
S/. 910.29
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
S/. 480.00
0.00
02.05.00
Relleno compactado
M3
S/. 25.00
519.59
S/. 12,989.63
1.95
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
262.39
S/. 2,230.34
0.00
Glb
S/. 500.00
1.00
S/. 0.00
0.00
02.09.00
04.00.00
04.01.00
04.01.00
HORA
S/. 120.00
92.30
S/. 11,076.00
0.00
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
04.02.00
Rodillo de apoyo
05.00.00
05.01.00
M3
S/. 31.00
1066.67
S/. 33,066.65
0.00
05.02.00
M3
S/. 24.50
1401.70
S/. 34,341.65
0.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
48.30
S/. 1,738.80
0.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
05.07.00
06.00.00
06.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
M3
S/. 0.00
71.00
S/. 0.00
0.00

soporte de tuberias
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.02.00
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.03.00
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
06.04.00
Encofrado
ml
S/. 5.00
75.00
S/. 375.00
6.60
Kg
S/. 1.00
5179.26
S/. 5,179.26
377.50
Concreto en losa
m3
S/. 35.00
127.16
S/. 4,450.60
6.23
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
53.25
S/. 3,727.50
7.50
S/. 3,215.00
17.50
dia
S/. 100.00
32.15
Solado de concreto
m2
S/. 15.00
34.70
S/. 520.50
0.00
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
10.38
S/. 3,010.06
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
4.00
S/. 4,400.00
0.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
4.00
S/. 1,200.00
0.00
und
S/. 300.00
1.00
S/. 300.00
0.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
3.00
ml
S/. 1.50
340.00
S/. 510.00
0.00
ml
S/. 8.00
390.00
S/. 3,120.00
0.00
S/. 290.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
390.00
S/. 2,340.00
0.00

presin
ml
S/. 2.00
250.00
S/. 500.00
0.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
ml
S/. 7.15
350.00
S/. 2,502.50
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
1.00
S/. 150.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
102.85
S/. 2,571.25
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
0.70
S/. 1,050.00
0.00
TRABAJOS EXTRA
S/. 150.00
S/. 1,500.00
ml
S/. 16.00
58.00
S/. 928.00
0.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
55.37
S/. 1,827.21
0.00
8.00
S/. 226.98
0.00
0.00
S/. 0.00
0.00
32.00
S/. 206.95
0.00
0.00
S/. 0.00
0.00
35.00
S/. 306.76
0.00
Pattidas nuevas
m2
ml

salida
ml
ml

DE DESAGUE
ml
ml
S/. 33.00
S/. 28.37
S/. 14.71
S/. 6.47
S/. 14.71
S/. 8.76

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
VAL. ACTUAL
METRADO
PARCIAL
METRADO
8.00
S/. 123.01
0.00
0.00
S/. 0.00
0.00

ml
ml
glb
S/. 200.00
2.00
S/. 400.00
1.00
m3
S/. 101.60
3.00
S/. 304.80
0.00
m2
S/. 35.23
25.50
S/. 898.35
0.00
m2
S/. 31.06
18.70
S/. 580.91
0.00
kg
S/. 1.31
168.00
S/. 219.44
0.00
und
S/. 75.00
4.00
S/. 300.00
0.00

muro)
GLB
1.00
S/. 300.00
0.00
glb
S/. 200.00
1.00
S/. 200.00
0.00

und
S/. 50.00
6.00
S/. 300.00
0.00
glb
S/. 80.00
6.00
S/. 480.00
0.00
glb
S/. 100.00
1.00
S/. 100.00
0.00
m2
S/. 45.86
70.83
S/. 3,248.55
24.38

glb
S/. 200.00
1.00
S/. 200.00
0.00
glb
S/. 300.00
1.00
S/. 300.00
0.00
Prueba hidraulica de agua (sin reproceso)
glb
S/. 110.00
0.00
S/. 0.00
1.00

und
3.00
S/. 450.00
0.00
und
3.00
S/. 150.00
0.00

agua en SS.HH.
und
3.00
S/. 150.00
0.00
pzas
2.00
S/. 100.00
0.00

desague en los SS.HH.
und
1.00
S/. 100.00
0.00
S/. 15.38
S/. 28.37
S/. 300.00
S/. 110.00
S/. 50.00
S/. 50.00
S/. 50.00
S/. 100.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
VAL. ACTUAL
METRADO
PARCIAL
METRADO
0.50
S/. 100.00
0.00

SS.HH
und

und
S/. 110.00
6.00
S/. 660.00
0.00
Modificacin, reparacin y reinstalacin de tuberas de agua en

baos
Glb
S/. 250.00
0.00
S/. 0.00
1.00

agua en los SS.HH.
pto
S/. 50.00
0.00
S/. 0.00
8.00
Resane de concreto para la reubicacin de punto de agua en los

SS.HH.
pto
S/. 50.00
0.00
S/. 0.00
0.00
Reubicacin de lnea de desague en SS.HH
glb
S/. 200.00
0.00
S/. 0.00
1.00
Contrapiso de concreto ( e=0.05 m)
m2
S/. 25.00
0.00
S/. 0.00
9.24
Instalacin y/o tendido de tuberas para tomacorriente/ incl.

Picado de concreto
pto
S/. 25.00
0.00
S/. 0.00
6.00
m2
S/. 5.00
146.12
S/. 730.60
0.00
S/. 200.00
COSTO DIRECTO
S/. 198,436.76
IGV 18%
S/. 35,718.62
TOTAL A VALORIZAR
S/. 234,155.38
AL 28 DE AGOSTO DEL 2016 - SECTOR NAAC

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.50
S/. 2,250.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
13.00
S/. 8,450.00
S/. 0.00
40.00
S/. 896.00
S/. 0.00
40.00
S/. 910.29
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 48.75
521.54
S/. 13,038.50
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
262.39
S/. 2,230.34
S/. 0.00
1.00
S/. 0.00
S/. 0.00
92.30
S/. 11,076.00
S/. 0.00
36.10
S/. 4,332.00
S/. 0.00
1066.67
S/. 33,066.65
S/. 0.00
1401.70
S/. 34,341.65
S/. 0.00
20.00
S/. 700.00
S/. 0.00
48.30
S/. 1,738.80
S/. 0.00
55.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
71.00
S/. 0.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
S/. 33.00
81.60
S/. 408.00
S/. 377.50
5556.76
S/. 5,556.76
S/. 218.05
133.39
S/. 4,668.65
S/. 0.00
28.90
S/. 115.60
S/. 525.00
60.75
S/. 4,252.50
S/. 1,750.00
49.65
S/. 4,965.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 0.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
4.00
S/. 1,200.00
S/. 0.00
1.00
S/. 300.00
S/. 900.00
5.00
S/. 1,500.00
S/. 0.00
340.00
S/. 510.00
S/. 0.00
390.00
S/. 3,120.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
390.00
S/. 2,340.00
S/. 0.00
250.00
S/. 500.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
350.00
S/. 2,502.50
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 0.00
102.85
S/. 2,571.25
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 0.00
58.00
S/. 928.00
S/. 0.00
1.00
S/. 30.00
S/. 0.00
55.37
S/. 1,827.21
S/. 0.00
8.00
S/. 226.98
S/. 0.00
0.00
S/. 0.00
S/. 0.00
32.00
S/. 206.95
S/. 0.00
0.00
S/. 0.00
S/. 0.00
35.00
S/. 306.76

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
8.00
S/. 123.01
S/. 0.00
0.00
S/. 0.00
S/. 200.00
3.00
S/. 600.00
S/. 0.00
3.00
S/. 304.80
S/. 0.00
25.50
S/. 898.35
S/. 0.00
18.70
S/. 580.91
S/. 0.00
168.00
S/. 219.44
S/. 0.00
4.00
S/. 300.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
1.00
S/. 200.00
S/. 0.00
6.00
S/. 300.00
S/. 0.00
6.00
S/. 480.00
S/. 0.00
1.00
S/. 100.00
S/. 1,118.16
95.21
S/. 4,366.71
S/. 0.00
1.00
S/. 200.00
S/. 0.00
1.00
S/. 300.00
S/. 110.00
1.00
S/. 110.00
S/. 0.00
3.00
S/. 330.00
S/. 0.00
3.00
S/. 150.00
S/. 0.00
3.00
S/. 150.00
S/. 0.00
2.00
S/. 100.00
S/. 0.00
1.00
S/. 100.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
0.50
S/. 100.00
S/. 0.00
6.00
S/. 660.00
S/. 250.00
1.00
S/. 250.00
S/. 400.00
8.00
S/. 400.00
S/. 0.00
0.00
S/. 0.00
S/. 200.00
1.00
S/. 200.00
S/. 231.00
9.24
S/. 231.00
S/. 150.00
6.00
S/. 150.00
S/. 0.00
146.12
S/. 730.60
S/. 7,161.46
S/. 205,478.43
S/. 1,289.06
S/. 36,986.12
S/. 8,450.52
S/. 242,464.55
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
1.95
m2
0.00
m2
0.00
m3
0.00
hh
0.00
hh
0.00
ZONA
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
22/08/16
23/08/16
24/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
DESCRIPCIN
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
05.06.00
06.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
ml
0.00
ZONA
ENCARGADO
Concreto en losas
METRADO
ZONA
ENCARGADO
METRADO
ml
0.00
m3
6.23
ml
6.60
ZONA
Encofrado
ENCARGADO
METRADO
ZONA
22/08/16
23/08/16
24/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
DESCRIPCIN
07.00.00

TOTAL DE
METRADO
22/08/16
23/08/16
24/08/16
LUNES
MARTES
MIERCOLES
ENCARGADO
METRADO
Kg
377.50
377.50
Verda Garita de
salida
ZONA
ENCARGADO
Solado de concreto
Acarreo varios

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
m3
0.00
m2
0.00
Dia
7.50
1.00
2.00
1.00
Dia
17.50
3.00
4.00
3.00
m2
0.00
m3
0.00
m2
0.00
und
0.00
m2
0.00
m2
0.00
PARTIDA
DESCRIPCIN
07.00.00
PARTIDAS EXTRAS
TOTAL DE
METRADO
ENCARGADO

METRADO
ml
0.00
ml
0.00
ml
0.00
glb
1.00
ml
0.00
METRADO
m2
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ml
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

reposicin de losas
METRADO
ZONA
ENCARGADO

22/08/16
23/08/16
24/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN

METRADO
ml
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
glb
1.00
METRADO
ml
0.00
ml
0.00
m3
0.00
m2
0.00
m2
0.00
kg
0.00
glb
0.00
glb
0.00
ZONA
ENCARGADO
agua
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

compuerta
METRADO
ZONA
22/08/16
23/08/16
24/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
22/08/16
23/08/16
24/08/16
LUNES
MARTES
MIERCOLES
ENCARGADO
alcantarillado
METRADO
glb
0.00
m2
24.38
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

hidrulica(codos)

Millpo
METRADO
glb
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
glb
0.00
METRADO
und
0.00
und
0.00
und
0.00
und
0.00
pzas
0.00
ZONA
ENCARGADO
tapon (Fluxmetro)
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO
METRADO
ZONA
24.38
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
22/08/16
23/08/16
24/08/16
LUNES
MARTES
MIERCOLES
ENCARGADO
METRADO
und
0.00
und
0.50
glb
1.00
ZONA
ENCARGADO
registro para SS.HH
METRADO
0.5
ZONA
ENCARGADO
Modificacin, reparacin y reinstalacin de tuberas
de agua en baos
METRADO
ZONA
SS.HH. Garita 5
ENCARGADO
METRADO
pto
6.00
ZONA
ENCARGADO
Resane de concreto para la reubicacin de punto
de agua en los SS.HH.
METRADO
pto
6.00
glb
1.00
glb
3.00
m2
10.00
ZONA
Reubicacin de lnea de desague en SS.HH
Tapa en mall hall ( encofrado, acero y concreto)
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
Contrapiso de concreto
ENCARGADO
METRADO
SS.HH. Garita 5
SS.HH. Garita 5
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
ZONA
ENCARGADO
Instalacin y/o tendido de tuberas para
tomacorriente
METRADO
ZONA
ENCARGADO
pto
6.00
22/08/16
23/08/16
24/08/16
LUNES
MARTES
MIERCOLES
25/08/16
26/08/16
27/08/16
JUEVES
VIERNES
SBADO
1.95
Vereda Garita de
salida
Ases
25/08/16
26/08/16
27/08/16
JUEVES
VIERNES
SBADO
6.23
Garita de salida
Losa y vereda
6.60
Vereda Garita de
salida
25/08/16
26/08/16
27/08/16
JUEVES
VIERNES
SBADO
0.50
1.00
2.00
1.50
2.00
4.00
25/08/16
26/08/16
27/08/16
JUEVES
VIERNES
SBADO
1
Garita 05
25/08/16
26/08/16
27/08/16
JUEVES
VIERNES
SBADO
1
Millpo
25/08/16
26/08/16
27/08/16
JUEVES
VIERNES
SBADO
25/08/16
26/08/16
27/08/16
JUEVES
VIERNES
SBADO
1.00
H-31 Garita de
ingreso
5
1.00
SS.HH. Garita 5
H-31 Garita de
ingreso
1
SS.HH Garita 5
3
Garita de salida
10.00
25/08/16
26/08/16
27/08/16
JUEVES
VIERNES
SBADO
Garita 04
6.00
Garita 04

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.50
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
11.00
S/. 7,150.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
40.00
S/. 896.00
0.00
01.07.00
SEGURO DE PENSION
UND
S/. 22.76
40.00
S/. 910.29
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
02.05.00
Relleno compactado
M3
S/. 25.00
494.04
S/. 12,350.88
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
262.39
S/. 2,230.34
0.00
Glb
S/. 500.00
1.00
S/. 0.00
0.00
S/. 480.00
METRADO
0.00
25.55
02.09.00
04.00.00
04.01.00
04.01.00
HORA
S/. 120.00
92.30
S/. 11,076.00
0.00
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
04.02.00
Rodillo de apoyo
05.00.00
05.01.00
M3
S/. 31.00
1066.67
S/. 33,066.65
0.00
05.02.00
M3
S/. 24.50
1401.70
S/. 34,341.65
0.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
48.30
S/. 1,738.80
0.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
05.07.00
06.00.00
06.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
M3
S/. 0.00
71.00
S/. 0.00
0.00

soporte de tuberias
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.02.00
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.03.00
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
06.04.00
Encofrado
ml
S/. 5.00
75.00
S/. 375.00
0.00
Kg
S/. 1.00
5179.26
S/. 5,179.26
0.00
Concreto en losa
m3
S/. 35.00
127.16
S/. 4,450.60
0.00
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
46.25
S/. 3,237.50
7.00
S/. 1,815.00
14.00
dia
S/. 100.00
18.15
Solado de concreto
m2
S/. 15.00
34.70
S/. 520.50
0.00
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
10.38
S/. 3,010.06
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
4.00
S/. 4,400.00
0.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
4.00
S/. 1,200.00
0.00
und
S/. 300.00
1.00
S/. 300.00
0.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
0.00
ml
S/. 1.50
340.00
S/. 510.00
0.00
ml
S/. 8.00
390.00
S/. 3,120.00
0.00
S/. 290.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
390.00
S/. 2,340.00
0.00

presin
ml
S/. 2.00
250.00
S/. 500.00
0.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
ml
S/. 7.15
350.00
S/. 2,502.50
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
1.00
S/. 150.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
102.85
S/. 2,571.25
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
0.70
S/. 1,050.00
0.00
TRABAJOS EXTRA
S/. 150.00
S/. 1,500.00
ml
S/. 16.00
58.00
S/. 928.00
0.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
55.37
S/. 1,827.21
0.00
8.00
S/. 226.98
0.00
0.00
S/. 0.00
0.00
32.00
S/. 206.95
0.00
0.00
S/. 0.00
0.00
35.00
S/. 306.76
0.00
Pattidas nuevas
m2
ml

salida
ml
ml

DE DESAGUE
ml
ml
S/. 33.00
S/. 28.37
S/. 14.71
S/. 6.47
S/. 14.71
S/. 8.76

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
VAL. ACTUAL
METRADO
PARCIAL
METRADO
8.00
S/. 123.01
0.00
0.00
S/. 0.00
0.00

ml
ml
glb
S/. 200.00
2.00
S/. 400.00
0.00
m3
S/. 101.60
3.00
S/. 304.80
0.00
m2
S/. 35.23
25.50
S/. 898.35
0.00
m2
S/. 31.06
18.70
S/. 580.91
0.00
kg
S/. 1.31
168.00
S/. 219.44
0.00
und
S/. 75.00
4.00
S/. 300.00
0.00

muro)
GLB
1.00
S/. 300.00
0.00
glb
S/. 200.00
1.00
S/. 200.00
0.00

und
S/. 50.00
6.00
S/. 300.00
0.00
glb
S/. 80.00
6.00
S/. 480.00
0.00
glb
S/. 100.00
1.00
S/. 100.00
0.00
m2
S/. 45.86
46.45
S/. 2,130.38
24.38

glb
S/. 200.00
0.00
S/. 0.00
1.00
glb
S/. 300.00
0.00
S/. 0.00
1.00

und
0.00
S/. 0.00
3.00
und
0.00
S/. 1.00
3.00

agua en SS.HH.
und
0.00
S/. 0.00
3.00
pzas
0.00
S/. 0.00
2.00

desague en los SS.HH.
und
0.00
S/. 0.00
1.00
S/. 15.38
S/. 28.37
S/. 300.00
S/. 150.00
S/. 50.00
S/. 50.00
S/. 50.00
S/. 100.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
VAL. ACTUAL
METRADO
PARCIAL
METRADO
0.00
S/. 0.00
0.50

SS.HH
und

und
S/. 110.00
0.00
S/. 0.00
6.00
m2
S/. 5.00
146.12
S/. 730.60
0.00
S/. 200.00
COSTO DIRECTO
S/. 191,480.93
IGV 18%
S/. 34,466.57
TOTAL A VALORIZAR
S/. 225,947.49

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 450.00
2.50
S/. 2,250.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
12.00
S/. 7,800.00
S/. 0.00
40.00
S/. 896.00
S/. 0.00
40.00
S/. 910.29
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 638.75
519.59
S/. 12,989.63
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
262.39
S/. 2,230.34
S/. 0.00
1.00
S/. 0.00
S/. 0.00
92.30
S/. 11,076.00
S/. 0.00
36.10
S/. 4,332.00
S/. 0.00
1066.67
S/. 33,066.65
S/. 0.00
1401.70
S/. 34,341.65
S/. 0.00
20.00
S/. 700.00
S/. 0.00
48.30
S/. 1,738.80
S/. 0.00
55.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
71.00
S/. 0.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
S/. 0.00
75.00
S/. 375.00
S/. 0.00
5179.26
S/. 5,179.26
S/. 0.00
127.16
S/. 4,450.60
S/. 0.00
28.90
S/. 115.60
S/. 490.00
53.25
S/. 3,727.50
S/. 1,400.00
32.15
S/. 3,215.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 0.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
4.00
S/. 1,200.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
2.00
S/. 600.00
S/. 0.00
340.00
S/. 510.00
S/. 0.00
390.00
S/. 3,120.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
390.00
S/. 2,340.00
S/. 0.00
250.00
S/. 500.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
350.00
S/. 2,502.50
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 0.00
102.85
S/. 2,571.25
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 0.00
58.00
S/. 928.00
S/. 0.00
1.00
S/. 30.00
S/. 0.00
55.37
S/. 1,827.21
S/. 0.00
8.00
S/. 226.98
S/. 0.00
0.00
S/. 0.00
S/. 0.00
32.00
S/. 206.95
S/. 0.00
0.00
S/. 0.00
S/. 0.00
35.00
S/. 306.76

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
8.00
S/. 123.01
S/. 0.00
0.00
S/. 0.00
S/. 0.00
2.00
S/. 400.00
S/. 0.00
3.00
S/. 304.80
S/. 0.00
25.50
S/. 898.35
S/. 0.00
18.70
S/. 580.91
S/. 0.00
168.00
S/. 219.44
S/. 0.00
4.00
S/. 300.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
1.00
S/. 200.00
S/. 0.00
6.00
S/. 300.00
S/. 0.00
6.00
S/. 480.00
S/. 0.00
1.00
S/. 100.00
S/. 1,118.16
70.83
S/. 3,248.55
S/. 200.00
1.00
S/. 200.00
S/. 300.00
1.00
S/. 300.00
S/. 450.00
3.00
S/. 450.00
S/. 150.00
3.00
S/. 150.00
S/. 150.00
3.00
S/. 150.00
S/. 100.00
2.00
S/. 100.00
S/. 100.00
1.00
S/. 100.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 100.00
0.50
S/. 100.00
S/. 660.00
6.00
S/. 660.00
S/. 0.00
146.12
S/. 730.60
S/. 6,956.83
S/. 198,436.76
S/. 1,252.23
S/. 35,718.62
S/. 8,209.06
S/. 234,155.38
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
25.55
m2
0.00
m2
0.00
m3
0.00
hh
0.00
hh
0.00
15/08/16
16/08/16
17/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
DESCRIPCIN
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
05.06.00
06.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
ml
0.00
ZONA
ENCARGADO
Encofrado
07.00.00

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ml
0.00
ml
0.00
ml
0.00
Kg
0.00
15/08/16
16/08/16
17/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
15/08/16
16/08/16
17/08/16
LUNES
MARTES
MIERCOLES
ZONA
ENCARGADO
Solado de concreto
Acarreo varios

07.00.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
0.00
m2
0.00
Dia
7.00
1.00
1.00
Dia
14.00
2.00
2.00
m2
0.00
m3
0.00
m2
0.00
und
0.00
m2
0.00
m2
0.00
ml
0.00
PARTIDAS EXTRAS
METRADO
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
15/08/16
16/08/16
17/08/16
LUNES
MARTES
MIERCOLES
ZONA
ENCARGADO
METRADO
ml
0.00
ml
0.00
ml
50.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

METRADO
ZONA
Garita de salida
ENCARGADO
METRADO
ZONA
ENCARGADO

reposicin de losas
METRADO
ml
0.00
METRADO
m2
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ml
0.00

METRADO
ml
0.00
ZONA
ENCARGADO
ZONA
50
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN

ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
glb
1.00
ml
0.00
ml
0.00
m3
0.00
m2
0.00
m2
0.00
kg
0.00
glb
0.00
glb
0.00
glb
0.00
ZONA
ENCARGADO
agua
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ENCARGADO
METRADO
ZONA
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

compuerta
METRADO
ZONA
ENCARGADO

alcantarillado
METRADO
15/08/16
16/08/16
17/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
DESCRIPCIN
15/08/16
16/08/16
17/08/16
TOTAL DE
METRADO
LUNES
MARTES
MIERCOLES
48.76
15.36
19.62
Garita 5
Garita 4
ZONA
ENCARGADO
METRADO
m2
ZONA
ENCARGADO
hidrulica(codos)
METRADO
glb
1.00
ZONA
ENCARGADO
METRADO
1
Garita de salida
glb
1.00
ZONA
1
Garita de salida
ENCARGADO
METRADO
und
3.00
ZONA
ENCARGADO
tapon (Fluxmetro)
METRADO
und
3.00
ZONA
ENCARGADO
METRADO
und
6.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
und
pzas
3.00
2.00
H-24
H-24
H-24
H-24
H-24
H-24
H-24
H-24
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
ZONA
ENCARGADO
METRADO
und
1.00
und
1.00
ZONA
ENCARGADO
registro para SS.HH
METRADO
ZONA
ENCARGADO
15/08/16
16/08/16
17/08/16
LUNES
MARTES
MIERCOLES
18/08/16
19/08/16
20/08/16
JUEVES
VIERNES
SBADO
12.05
Garita de salida
13.50
Garita de salida
18/08/16
19/08/16
20/08/16
JUEVES
VIERNES
SBADO
18/08/16
19/08/16
20/08/16
JUEVES
VIERNES
SBADO
1.00
2.00
2.00
2.00
4.00
4.00
18/08/16
19/08/16
20/08/16
JUEVES
VIERNES
SBADO
18/08/16
19/08/16
20/08/16
JUEVES
VIERNES
SBADO
1
H-24
18/08/16
19/08/16
20/08/16
JUEVES
VIERNES
SBADO
1.00
1.00
13.78
Bancoducto-Millpo
1
H-24
1
H-24
2
H-24
1
H-24
18/08/16
19/08/16
20/08/16
JUEVES
VIERNES
SBADO
Garita de Salida
Garita de Salida
1.00
Garita de salida
1.00
Garita de salida

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
10.00
S/. 6,500.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
30.00
S/. 672.00
10.00
UND
S/. 22.76
30.00
S/. 682.72
10.00
1.00
01.07.00
SEGURO DE PENSION
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
S/. 480.00
0.00
02.05.00
Relleno compactado
M3
S/. 25.00
494.04
S/. 12,350.88
0.00
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
262.39
S/. 2,230.34
0.00
Glb
S/. 500.00
1.00
S/. 0.00
0.00
02.09.00
04.00.00
04.01.00
04.01.00
HORA
S/. 120.00
92.30
S/. 11,076.00
0.00
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
04.02.00
Rodillo de apoyo
05.00.00
05.01.00
M3
S/. 31.00
1066.67
S/. 33,066.65
0.00
05.02.00
M3
S/. 24.50
1341.70
S/. 32,871.65
60.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
48.30
S/. 1,738.80
0.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
05.07.00
06.00.00
06.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
M3
S/. 0.00
71.00
S/. 0.00
0.00

soporte de tuberias
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.02.00
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.03.00
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
06.04.00
Encofrado
ml
S/. 5.00
75.00
S/. 375.00
0.00
Kg
S/. 1.00
5179.26
S/. 5,179.26
0.00
Concreto en losa
m3
S/. 35.00
125.06
S/. 4,377.10
2.10
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
45.25
S/. 3,167.50
1.00
S/. 1,715.00
1.00
dia
S/. 100.00
17.15
Solado de concreto
m2
S/. 15.00
34.70
S/. 520.50
0.00
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
10.38
S/. 3,010.06
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
4.00
S/. 4,400.00
0.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
4.00
S/. 1,200.00
0.00
und
S/. 300.00
1.00
S/. 300.00
0.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
0.00
ml
S/. 1.50
340.00
S/. 510.00
0.00
ml
S/. 8.00
390.00
S/. 3,120.00
0.00
S/. 290.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
390.00
S/. 2,340.00
0.00

presin
ml
S/. 2.00
250.00
S/. 500.00
0.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
ml
S/. 7.15
350.00
S/. 2,502.50
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
1.00
S/. 150.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
102.85
S/. 2,571.25
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
0.70
S/. 1,050.00
0.00
TRABAJOS EXTRA
S/. 150.00
S/. 1,500.00
ml
S/. 16.00
58.00
S/. 928.00
0.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
55.37
S/. 1,827.21
0.00
8.00
S/. 226.98
0.00
0.00
S/. 0.00
0.00
32.00
S/. 206.95
0.00
0.00
S/. 0.00
0.00
35.00
S/. 306.76
0.00
Pattidas nuevas
m2
ml

salida
ml
ml

DE DESAGUE
ml
ml
S/. 33.00
S/. 28.37
S/. 14.71
S/. 6.47
S/. 14.71
S/. 8.76

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
VAL. ACTUAL
METRADO
PARCIAL
METRADO
8.00
S/. 123.01
0.00
0.00
S/. 0.00
0.00

ml
ml
glb
S/. 200.00
0.00
S/. 0.00
2.00
m3
S/. 101.60
0.00
S/. 0.00
3.00
m2
S/. 35.23
0.00
S/. 0.00
25.50
m2
S/. 31.06
18.70
S/. 580.91
0.00
kg
S/. 1.31
168.00
S/. 219.44
0.00
und
S/. 75.00
4.00
S/. 300.00
0.00

muro)
GLB
1.00
S/. 300.00
0.00
glb
S/. 200.00
1.00
S/. 200.00
0.00

und
S/. 50.00
0.00
S/. 50.00
6.00
glb
S/. 80.00
0.00
S/. 0.00
6.00
glb
S/. 100.00
0.00
S/. 0.00
1.00
m2
S/. 45.86
0.00
S/. 0.00
46.45
m2
S/. 5.00
146.12
S/. 730.60
0.00
S/. 15.38
S/. 28.37
S/. 300.00
COSTO DIRECTO
S/. 184,101.32
IGV 18%
S/. 33,138.24
TOTAL A VALORIZAR
S/. 217,239.56

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
11.00
S/. 7,150.00
S/. 224.00
40.00
S/. 896.00
S/. 227.57
40.00
S/. 910.29
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 0.00
494.04
S/. 12,350.88
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
262.39
S/. 2,230.34
S/. 0.00
1.00
S/. 0.00
S/. 0.00
92.30
S/. 11,076.00
S/. 0.00
36.10
S/. 4,332.00
S/. 0.00
1066.67
S/. 33,066.65
S/. 1,470.00
1401.70
S/. 34,341.65
S/. 0.00
20.00
S/. 700.00
S/. 0.00
48.30
S/. 1,738.80
S/. 0.00
55.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
71.00
S/. 0.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
S/. 0.00
75.00
S/. 375.00
S/. 0.00
5179.26
S/. 5,179.26
S/. 73.50
127.16
S/. 4,450.60
S/. 0.00
28.90
S/. 115.60
S/. 70.00
46.25
S/. 3,237.50
S/. 100.00
18.15
S/. 1,815.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 0.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
4.00
S/. 1,200.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
2.00
S/. 600.00
S/. 0.00
340.00
S/. 510.00
S/. 0.00
390.00
S/. 3,120.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
390.00
S/. 2,340.00
S/. 0.00
250.00
S/. 500.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
350.00
S/. 2,502.50
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 0.00
102.85
S/. 2,571.25
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 0.00
58.00
S/. 928.00
S/. 0.00
1.00
S/. 30.00
S/. 0.00
55.37
S/. 1,827.21
S/. 0.00
8.00
S/. 226.98
S/. 0.00
0.00
S/. 0.00
S/. 0.00
32.00
S/. 206.95
S/. 0.00
0.00
S/. 0.00
S/. 0.00
35.00
S/. 306.76

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
8.00
S/. 123.01
S/. 0.00
0.00
S/. 0.00
S/. 400.00
2.00
S/. 400.00
S/. 304.80
3.00
S/. 304.80
S/. 898.35
25.50
S/. 898.35
S/. 0.00
18.70
S/. 580.91
S/. 0.00
168.00
S/. 219.44
S/. 0.00
4.00
S/. 300.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
1.00
S/. 200.00
S/. 300.00
6.00
S/. 300.00
S/. 480.00
6.00
S/. 480.00
S/. 100.00
1.00
S/. 100.00
S/. 2,130.38
46.45
S/. 2,130.38
S/. 0.00
146.12
S/. 730.60
S/. 7,428.61
S/. 191,479.93
S/. 1,337.15
S/. 34,466.39
S/. 8,765.76
S/. 225,946.31
ANALISIS DE PRECIOS
ACABADO SEMIPULIDO DE LOSA DE REPOSICION
Partida
Rendimiento
m2/DIA
Cdigo
Descripcin Recurso
15.0000
EQ.
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010003
OFICIAL
0147010004
PEON
Equipos
0337010001
HERRAMIENTAS MANUALES
DEMOLICIN DE CONCRETO PARA LA INSTALACIN DE LA
Partida
Rendimiento
m2/DIA
Cdigo
Descripcin Recurso
10.0000
EQ.
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010003
OFICIAL
0147010004
PEON
Equipos
0337010001
INSTALACIN DE TUBERA DE AGUA PARA VLVULA COMP
Partida
Rendimiento
und/DIA
Cdigo
Descripcin Recurso
3.0000
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
EQ.
0147010003
OFICIAL
0147010004
PEON
Equipos
0337010001
SOLAQUEO DE MALL HALL Y TANQUE SEPTICO (CONFINAD
Partida
Rendimiento
m2/DIA
Cdigo
Descripcin Recurso
8.0000
EQ.
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010003
OFICIAL
0147010004
PEON
Equipos
0337010001
REPARACIN E INSTALACION POR ROTURA DE TUBERA D
Partida
Rendimiento
m/DIA
Cdigo
Descripcin Recurso
0147010001
CAPATAZ
0147010002
OPERARIO
0147010003
OFICIAL
0147010004
PEON
15.0000
Mano de Obra
Equipos
0337010001
EQ.
ADO SEMIPULIDO DE LOSA DE REPOSICION
15.0000
Unidad
Costo unitario directo por : m2
35.23
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0533
21.50
1.15
hh
2.0000
1.0667
19.23
20.51
hh
0.5000
0.2667
15.94
4.25
hh
1.0000
0.5333
14.33
7.64
33.55
%MO
5.0000
33.55
1.68
1.68
LICIN DE CONCRETO PARA LA INSTALACIN DE LA VLVULA DE CIERRE Y VLVULA COMPUERTA e=10 cm
2.0000
Unidad
36.69
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0800
21.50
1.72
hh
1.0000
0.8000
19.23
15.38
hh
0.5000
0.4000
15.94
6.38
hh
1.0000
0.8000
14.33
11.46
34.94
%MO
5.0000
34.94
1.75
1.75
LACIN DE TUBERA DE AGUA PARA VLVULA COMPUERTA
3.0000
Unidad
Costo unitario directo por : und
122.30
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.2667
21.50
5.73
hh
1.0000
2.6667
19.23
51.28
hh
0.5000
1.3333
15.94
21.25
hh
1.0000
2.6667
14.33
38.21
116.48
%MO
5.0000
116.48
5.82
5.82
QUEO DE MALL HALL Y TANQUE SEPTICO (CONFINADO)
8.0000
Unidad
45.86
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.1000
21.50
2.15
hh
1.0000
1.0000
19.23
19.23
hh
0.5000
0.5000
15.94
7.97
hh
1.0000
1.0000
14.33
14.33
43.68
%MO
5.0000
43.68
2.18
2.18
RACIN E INSTALACION POR ROTURA DE TUBERA DE DESAGUE
15.0000
Unidad
Costo unitario directo por : m
28.37
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0533
21.50
1.15
hh
1.0000
0.5333
19.23
10.26
hh
1.0000
0.5333
15.94
8.50
hh
1.0000
0.5333
14.33
7.64
27.55
%MO
3.0000
27.55
0.83
0.83
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
0.00
m2
0.00
m2
0.00
m3
0.00
hh
0.00
hh
0.00
08/08/16
09/08/16
10/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
DESCRIPCIN
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
05.06.00
06.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
ml
0.00
ZONA
ENCARGADO
Encofrado
07.00.00

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ml
0.00
ml
0.00
ml
0.00
Kg
0.00
08/08/16
09/08/16
10/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
08/08/16
09/08/16
10/08/16
LUNES
MARTES
MIERCOLES
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
0.00
m2
0.00
Dia
1.00
ZONA
ENCARGADO
METRADO
Tanque espesador
Dia
1.00
ZONA
Solado de concreto
Acarreo varios

07.00.00
PARTIDAS EXTRAS
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
1.00
1.00
Tanque espesador
m2
0.00
m3
0.00
m2
0.00
und
0.00
m2
0.00
m2
0.00
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
METRADO
ml
0.00
ml
0.00
ml
0.00
ml
0.00
ml
0.00
METRADO
m2
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ml
0.00

METRADO
ml
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

reposicin de losas
METRADO
ZONA
ENCARGADO

08/08/16
09/08/16
10/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN

ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
glb
2.00
METRADO
ml
0.00
ml
0.00
m3
5.10
08/08/16
09/08/16
10/08/16
LUNES
MARTES
MIERCOLES
1
H-31
ZONA
ENCARGADO
agua
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
2.1
H-31
m2
25.50
m2
0.00
kg
0.00
m2
1.88
10.5
H-31
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

METRADO
ZONA
0.25
0.42
0.25
GARITA 5
Garita de salida
Millpo
H-24
Garita 5
Garita de salida
Millpo
H-24
ENCARGADO
compuerta
METRADO
ZONA
und
5.00
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
08/08/16
09/08/16
10/08/16
LUNES
MARTES
MIERCOLES
ENCARGADO
alcantarillado
METRADO
ml
4.50
m2
46.45
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
16.42
Garita 5
Millpo
12.56
Bancoducto
Millpo
11/08/16
12/08/16
13/08/16
JUEVES
VIERNES
SBADO
11/08/16
12/08/16
13/08/16
JUEVES
VIERNES
SBADO
11/08/16
12/08/16
13/08/16
JUEVES
VIERNES
SBADO
11/08/16
12/08/16
13/08/16
JUEVES
VIERNES
SBADO
11/08/16
12/08/16
13/08/16
JUEVES
VIERNES
SBADO
1
Garita 5
3.00
Millpo
15
Millpo
0.30
0.30
0.36
H-24
H-31
Garita 5
H-24
H-31
11/08/16
12/08/16
13/08/16
JUEVES
VIERNES
SBADO
4.50
Garita 5
17.47
Garita 5
Circular
ANALISIS DE PRECIOS
LOSA EN TANQUE ESPESADOR - CONCRETO
Partida
Rendimiento
m3/DIA
Cdigo
Descripcin Recurso
0147010001
CAPATAZ
0147010002
OPERARIO
0147010003
OFICIAL
0147010004
PEON
10.0000
EQ.
Mano de Obra
Equipos
0337010001
LOSA EN TANQUE ESPESADOR - ENCOFRADO
Partida
Rendimiento
m2/DIA
Cdigo
Descripcin Recurso
15.0000
EQ.
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010003
OFICIAL
0337010001
Equipos
LOSA EN TANQUE ESPESADOR- ACERO CORRUGADO FY =
Partida
Rendimiento
kg/DIA
Cdigo
Descripcin Recurso
240.0000
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010003
OFICIAL
EQ.
Equipos
0337010001
REPARACIN DE TUBERA PARA DRENAJE DE LLUVIA
Partida
Rendimiento
m/DIA
Cdigo
Descripcin Recurso
15.0000
EQ.
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010003
OFICIAL
0147010004
PEON
0337010001
Equipos
EMPALME DE TUBERA DE 2" EN MATRIZ
Partida
Rendimiento
m/DIA
Cdigo
Descripcin Recurso
20.0000
EQ.
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010004
PEON
Equipos
0337010001
PRUEBAS HIDRAULICAS DE RED DE AGUA FRIA
Partida
Rendimiento
m/DIA
Cdigo
Descripcin Recurso
65.0000
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010004
PEON
Equipos
EQ.
0337010001
0348950008
EQUIPO DE PRUEBA
EMPALME DE LA TUBERA DE LA LNEA DE 2" HACIA LA LIN
Partida
Rendimiento
m/DIA
Cdigo
Descripcin Recurso
20.0000
EQ.
Mano de Obra
0147010001
CAPATAZ
0147010002
OPERARIO
0147010004
OFICIAL
Equipos
0337010001
PRUEBAS HIDRAULICAS DE LA RED DE DESAGUE
Partida
Rendimiento
m/DIA
Cdigo
Descripcin Recurso
0147010001
CAPATAZ
0147010002
OPERARIO
0147010004
PEON
70.0000
EQ.
Mano de Obra
Materiales
Equipos
0337010001
REPARACION DE TUBERAS-PRUEBAS HIDRAULICAS DE LA
Partida
Rendimiento
m/DIA
Cdigo
Descripcin Recurso
0147010001
CAPATAZ
0147010002
OPERARIO
0147010004
PEON
20.0000
Mano de Obra
EQ.
Materiales
Equipos
0337010001
EN TANQUE ESPESADOR - CONCRETO
10.0000
Unidad
101.60
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0800
21.50
1.72
hh
1.0000
0.8000
19.23
15.38
hh
1.0000
0.8000
15.94
12.75
hh
6.0000
4.8000
14.33
68.78
98.64
%MO
3.0000
98.64
2.96
2.96
EN TANQUE ESPESADOR - ENCOFRADO
12.0000
Unidad
31.06
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0533
21.50
1.15
hh
2.0000
1.0667
19.23
20.51
hh
1.0000
0.5333
15.94
8.50
30.16
%MO
3.0000
30.16
0.90
0.90
EN TANQUE ESPESADOR- ACERO CORRUGADO FY = 4200 Kg/cm2
240.0000
Unidad
Costo unitario directo por : kg
1.31
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0033
21.50
0.07
hh
1.0000
0.0333
19.23
0.64
hh
1.0000
0.0333
15.94
0.53
1.24
%MO
5.0000
1.24
0.06
0.06
RACIN DE TUBERA PARA DRENAJE DE LLUVIA
15.0000
Unidad
28.37
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0533
21.50
1.15
hh
1.0000
0.5333
19.23
10.26
hh
1.0000
0.5333
15.94
8.50
hh
1.0000
0.5333
14.33
7.64
27.55
%MO
3.0000
27.55
0.83
0.83
LME DE TUBERA DE 2" EN MATRIZ
20.0000
Unidad
14.71
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0400
21.50
0.86
hh
1.0000
0.4000
19.23
7.69
hh
1.0000
0.4000
14.33
5.73
14.28
%MO
3.0000
14.28
0.43
0.43
BAS HIDRAULICAS DE RED DE AGUA FRIA
40.0000
Unidad
8.76
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0123
21.50
0.26
hh
2.0000
0.2462
19.23
4.73
hh
1.0000
0.1231
14.33
1.76
6.76
%MO
hm
1.0000
3.0000
6.76
0.20
0.2000
9.00
1.80
2.00
LME DE LA TUBERA DE LA LNEA DE 2" HACIA LA LINEA 1 1/4" - PRUEBA HIDRAULICA
20.0000
Unidad
15.38
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0400
21.50
0.86
hh
1.0000
0.4000
19.23
7.69
hh
1.0000
0.4000
15.94
6.38
14.93
%MO
3.0000
14.93
0.45
0.45
BAS HIDRAULICAS DE LA RED DE DESAGUE
45.0000
Unidad
6.47
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0114
21.50
0.25
hh
2.0000
0.2286
19.23
4.40
hh
1.0000
0.1143
14.33
1.64
6.28
%MO
3.0000
6.28
0.19
0.19
RACION DE TUBERAS-PRUEBAS HIDRAULICAS DE LA RED DE DESAGUE
20.0000
Unidad
14.71
Cuadrilla
Cantidad
Precio S/.
Parcial S/.
hh
0.1000
0.0400
21.50
0.86
hh
1.0000
0.4000
19.23
7.69
hh
1.0000
0.4000
14.33
5.73
14.28
%MO
3.0000
14.28
0.43
0.43

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
9.00
S/. 5,850.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
30.00
S/. 672.00
0.00
01.07.00
SEGURO DE PENSION
UND
S/. 22.76
30.00
S/. 682.72
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
S/. 480.00
0.00
02.05.00
Relleno compactado
M3
S/. 25.00
494.04
S/. 12,350.88
0.00
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
262.39
S/. 2,230.34
0.00
Glb
S/. 500.00
1.00
S/. 0.00
0.00
02.09.00
04.00.00
04.01.00
04.01.00
HORA
S/. 120.00
69.30
S/. 8,316.00
23.00
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
04.02.00
Rodillo de apoyo
05.00.00
05.01.00
M3
S/. 31.00
1026.67
S/. 31,826.65
40.00
05.02.00
M3
S/. 24.50
1321.70
S/. 32,381.65
20.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
48.30
S/. 1,738.80
0.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
05.07.00
06.00.00
06.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
M3
S/. 0.00
71.00
S/. 0.00
0.00

soporte de tuberias
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.02.00
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.03.00
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
06.04.00
Encofrado
ml
S/. 5.00
75.00
S/. 375.00
0.00
Kg
S/. 1.00
5179.26
S/. 5,179.26
0.00
Concreto en losa
m3
S/. 35.00
117.53
S/. 4,113.55
7.53
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
40.25
S/. 2,817.50
5.00
S/. 1,715.00
0.00
dia
S/. 100.00
17.15
Solado de concreto
m2
S/. 15.00
34.70
S/. 520.50
0.00
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
10.38
S/. 3,010.06
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
4.00
S/. 4,400.00
0.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
4.00
S/. 1,200.00
0.00
und
S/. 300.00
1.00
S/. 300.00
0.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
0.00
ml
S/. 1.50
340.00
S/. 510.00
0.00
ml
S/. 8.00
390.00
S/. 3,120.00
0.00
S/. 290.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
390.00
S/. 2,340.00
0.00

presin
ml
S/. 2.00
250.00
S/. 500.00
0.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
ml
S/. 7.15
350.00
S/. 2,502.50
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
1.00
S/. 150.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
65.20
S/. 1,630.00
37.65
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
0.70
S/. 1,050.00
0.00
TRABAJOS EXTRA
S/. 150.00
S/. 1,500.00
ml
S/. 16.00
58.00
S/. 928.00
0.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
45.93
S/. 1,515.59
9.44
0.00
S/. 0.00
8.00
0.00
S/. 0.00
0.00
0.00
S/. 0.00
32.00
0.00
S/. 0.00
0.00
0.00
S/. 0.00
35.00
Pattidas nuevas
m2
ml

salida
ml
Prueba hidrulica en desagueH24 y Garita de salida
ml

DE DESAGUE
ml
Prueba hidrulica en red de agua fria - Garitas
ml
S/. 33.00
S/. 28.37
S/. 14.71
S/. 6.47
S/. 14.71
S/. 8.76

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
VAL. ACTUAL
METRADO
PARCIAL
METRADO
0.00
S/. 0.00
8.00
0.00

ml
Losa en tanque espesador - Contreto
m3
S/. 101.60
0.00
S/. 0.00
m2
S/. 31.06
0.00
S/. 0.00
18.70
kg
S/. 1.31
0.00
S/. 0.00
168.00
und
S/. 75.00
4.00
S/. 300.00
0.00

muro)
GLB
1.00
S/. 300.00
0.00
glb
S/. 200.00
1.00
S/. 200.00
0.00
m2
S/. 5.00
146.12
S/. 730.60
0.00
S/. 15.38
S/. 300.00
COSTO DIRECTO
S/. 175,380.84
IGV 18%
S/. 31,568.55
TOTAL A VALORIZAR
S/. 206,949.39

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
10.00
S/. 6,500.00
S/. 0.00
30.00
S/. 672.00
S/. 0.00
30.00
S/. 682.72
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 0.00
494.04
S/. 12,350.88
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
262.39
S/. 2,230.34
S/. 0.00
1.00
S/. 0.00
S/. 2,760.00
92.30
S/. 11,076.00
S/. 0.00
36.10
S/. 4,332.00
S/. 1,240.00
1066.67
S/. 33,066.65
S/. 490.00
1341.70
S/. 32,871.65
S/. 0.00
20.00
S/. 700.00
S/. 0.00
48.30
S/. 1,738.80
S/. 0.00
55.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
71.00
S/. 0.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
S/. 0.00
75.00
S/. 375.00
S/. 0.00
5179.26
S/. 5,179.26
S/. 263.55
125.06
S/. 4,377.10
S/. 0.00
28.90
S/. 115.60
S/. 350.00
45.25
S/. 3,167.50
S/. 0.00
17.15
S/. 1,715.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 0.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
4.00
S/. 1,200.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
2.00
S/. 600.00
S/. 0.00
340.00
S/. 510.00
S/. 0.00
390.00
S/. 3,120.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
390.00
S/. 2,340.00
S/. 0.00
250.00
S/. 500.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
350.00
S/. 2,502.50
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 941.25
102.85
S/. 2,571.25
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 0.00
58.00
S/. 928.00
S/. 0.00
1.00
S/. 30.00
S/. 311.62
55.37
S/. 1,827.21
S/. 226.98
8.00
S/. 226.98
S/. 0.00
0.00
S/. 0.00
S/. 206.95
32.00
S/. 206.95
S/. 0.00
0.00
S/. 0.00
S/. 306.76
35.00
S/. 306.76

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 123.01
8.00
S/. 123.01
S/. 0.00
0.00
S/. 0.00
S/. 580.91
18.70
S/. 580.91
S/. 219.44
168.00
S/. 219.44
S/. 0.00
4.00
S/. 300.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
1.00
S/. 200.00
S/. 0.00
146.12
S/. 730.60
S/. 8,670.48
S/. 184,051.32
S/. 1,560.69
S/. 33,129.24
S/. 10,231.17
S/. 217,180.56
SEGUIMIENTO DE VOLQ
.
ELIMINACION MATERIAL
5/30/2016
20
20
A363
5/2/2016
5/3/2016
20
A416
5/4/2016
20
40
A364
20
20
20
20
B1839 B1945 B1947
5/5/2016
20
20
20
20
20
20
20
B1843 B1003 B1005 A424
A427
A458
A456
5/6/2016
20
20
20
20
20
A463
A460
A431
A429
B1847
80
A422
140
100
380
5/7/2016
5/9/2016
5/10/2016
5/11/2016
20
A378
5/12/2016
20
A443
5/13/2016
20
40
20
40
A376
A380
20
A384
20
A383
20
A448
60
140
5/14/2016
20
20
A386
5/16/2016
20
20
A1003 A483
5/17/2016
20
A485
5/18/2016
20
A490
5/19/2016
20
B1022
5/20/2016
20
20
20
20
20
20
20
20
A400
A399
A398
A1008 A1009 A1010 A1012 A1201
280
5/21/2016
20
20
A1013 A349
5/23/2016
20
20
20
20
20
20
A1052 A1018 A1017 A1016 A1204 B1026
5/24/2016
20
20
A1055 A1206
5/25/2016
20
A1210
5/26/2016
5/27/2016
20
A1060
40
20
20
20
160
40
120
40
20
0
20
240
5/28/2016
20
A1030
5/30/2016
20
A1032
5/31/2016
20
A1035
20
20
20
20
A1011
6/1/2016
20
20
A12120 A1036
6/2/2016
20
20
A1038 A1038
6/3/2016
40
20
1065
60
0
160
6/4/2016
20
20
20
20
A1066 A1067 A1040 A1039
80
6/6/2016
6/7/2016
6/8/2016
20
20
20
A1069 A1041 A1068
60
6/9/2016
6/10/2016
0
20
20
A1074 A1071
40
180
6/11/2016
6/13/2016
6/14/2016
6/15/2016
20
20
20
A1076 A1077 A1037
60
6/16/2016
6/17/2016
0
60
6/18/2016
6/20/2016
6/21/2016
6/22/2016
6/23/2016
6/24/2016
20
20
20
20
A1045 A1043 A1042 A1044
80
80
6/25/2016
6/27/2016
0
20
B1034
20
6/28/2016
6/29/2016
6/30/2016
7/1/2016
20
20
20
20
A1045 A1043 A1042 A1044
80
100
7/2/2016
7/4/2016
7/5/2016
20
20
B1032 B1031
7/6/2016
20
20
6.7
B1036 B1038 B1037
46.7
7/7/2016
7/8/2016
8.3
B1035
46.7
7/9/2016
7/11/2016
7/12/2016
7/13/2016
7/14/2016
7/15/2016
0
0
7/16/2016
20
20
20
15
B1084 B1085 B1086 B1082Y B1083
75
7/18/2016
7/19/2016
7/20/2016
7/21/2016
7/22/2016
7/23/2016
20
20
20
20
20
C128
C129
C130
C131
C132
75
100
7/25/2016
7/26/2016
7/27/2016
7/28/2016
7/29/2016
7/30/2016
0
0
8/1/2016
8/2/2016
0
20
b1096
20
8/3/2016
8/4/2016
8/5/2016
8/6/2016
0
20
8/8/2016
20
B1079
8/9/2016
8/10/2016
8/11/2016
20
20
b1097 b1098
40
8/12/2016
8/13/2016
20
20
b494
60
NTO DE VOLQUETES MES JULIO -NAAC

PIEDRA
AFIRMADO
0
20
20
20
A412
B1938 B1836
0
20
20
20
B1942 B1941 A414
0
20
20
20
A415
A417
A365
0
0
0
0
180
0
0
20
20
20
A434
A465
B1010
0
20
B1603
0
20
A377
0
20
20
A381
B1608
0
0
140
0
0
20
20
A389
A387
0
20
A390
0
0
20
20
B1020 B1021
20
20
100
0
20
A348
0
20
20
20
A1014 A1051 A1205
0
20
20
20
A1053 A1054 A1207
0
20
20
20
20
A1056 A1020 A1021 A1209
0
20
20
20
20
20
A1024 A1022 A1023 A1057 A1058
0
20
20
20
A1026 A1061 A1059
0
380
0
20
20
20
20
20
A1063 A1062 A1029 A1028 A1027
0
20
A1031
0
20
A1034
20
A1213
0
20
A1064
0
0
180
0
0
0
0
0
0
20
A1070
20
0
0
0
0
20
A1033
0
0
0
20
0
0
0
0
0
0
0
0
6.666
B1033
46.666
0
0
0
0
46.666
0
0
0
0
8.3
0
0
8.3
0
0
0
0
20
20
B1078
0
0
20
20
0
20
B1081
0
0
0
20
20
B1088 B1089
0
0
20
20
20
B1090 B1092 B1093
0
0
120
0
0
0
0
0
0
0
0
0
20
20
b1094 b1095
0
0
0
0
0
40
0
0
0
0
0
0
0
AFIRMADO
PIEDRA CHANCADA
ARENA GRUESA
CONFITILLO
60
60
60
20
20
A423
0
180
20
60
20
20
40
20
140
20
A447
20
40
20
40
100
20
60
60
80
100
60
380
20
B1028
20
20
100
20
20
20
20
180
20
20
20
4
0 A1075
20
20
20
20
b1080
0
20
20
20
40
60
120
40
40
0
0
0
0
0
0
ARENA FINA
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20
A1025
20
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
VALORIZACION SUBCONTRATA MNB - AL 01 AL 06 DE AGOSTO DEL 2016 - SECTOR NAAC
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
0.00
m2
0.00
m2
0.00
m3
0.00
hh
23.00
hh
0.00
01/08/16
02/08/16
03/08/16
LUNES
MARTES
MIERCOLES
PARTIDA
DESCRIPCIN
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
05.06.00
06.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
40.00
m3
20.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
ml
0.00
ZONA
ENCARGADO
Encofrado
07.00.00

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ml
0.00
ml
0.00
ml
0.00
Kg
0.00
01/08/16
02/08/16
03/08/16
LUNES
MARTES
MIERCOLES
40.00
Millpo
Ases
20.00
Millpo
Ases
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
01/08/16
02/08/16
03/08/16
LUNES
MARTES
MIERCOLES
ZONA
ENCARGADO
Solado de concreto
Acarreo varios

07.00.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
7.53
m2
37.73
Dia
5.00
Dia
0.00
m2
0.00
m3
0.00
m2
0.00
und
0.00
m2
0.00
m2
0.00
ml
0.00

METRADO
7.53
lavadero
Ases
37.73
lavadero
Ases
2.00
Muro-Millpo
Ases
2.00
Muro-Gambeta
Ases
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
01/08/16
02/08/16
03/08/16
LUNES
MARTES
MIERCOLES
Gambeta
Ases
Gambeta
Ases
ZONA
ENCARGADO
METRADO
ml
0.00
ml
0.00
ml
35.00
ml
0.00
m2
10.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

reposicin de losas
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ml
8.00

METRADO
ml
0.00
ZONA
ENCARGADO
8
MORA
ASES
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
METRADO
ml
32.00
ZONA
ENCARGADO
Losa en tanque espesador - Contreto
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ml
m3
0.00
m2
18.70
kg
168.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
01/08/16
02/08/16
03/08/16
LUNES
MARTES
MIERCOLES
16 - SECTOR NAAC
04/08/16
05/08/16
06/08/16
JUEVES
VIERNES
SBADO
23
16 - SECTOR NAAC
04/08/16
05/08/16
06/08/16
JUEVES
VIERNES
SBADO
16 - SECTOR NAAC
04/08/16
05/08/16
06/08/16
JUEVES
VIERNES
SBADO
1.00
MILLPO
ASES
16 - SECTOR NAAC
04/08/16
05/08/16
06/08/16
JUEVES
VIERNES
SBADO
20
15
H24
ASES
H31
ASES
8
H24
ASES
16 - SECTOR NAAC
04/08/16
05/08/16
06/08/16
JUEVES
VIERNES
SBADO
32
H24 y GARITA DE
SALIDA
8.50
10.20
MILLPO
MILPO
ASES
75.00
ASES
93.00
MILLPO
MILPO
ASES
ASES
VALORIZACION SUBCONTRATA MNB - AL 25 AL 27 DE JULIO DEL 2016 VAL. ANTERIOR

PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
8.00
S/. 5,200.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
30.00
S/. 672.00
0.00
01.07.00
SEGURO DE PENSION
UND
S/. 22.76
30.00
S/. 682.72
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
02.05.00
Relleno compactado
M3
S/. 25.00
475.93
S/. 11,898.13
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
262.39
S/. 2,230.34
0.00
Glb
S/. 500.00
1.00
S/. 500.00
0.00
S/. 8,316.00
0.00
02.09.00
04.00.00
04.01.00
04.01.00
HORA
S/. 120.00
69.30
HORA
S/. 120.00
36.10
04.02.00
Rodillo de apoyo
05.00.00
05.01.00
M3
S/. 31.00
05.02.00
M3
05.03.00
M3
05.04.00
05.05.00
PARCIAL
S/. 480.00
METRADO
0.00
18.11
S/. 4,332.00
0.00
1026.67
S/. 31,826.65
0.00
S/. 24.50
1321.70
S/. 32,381.65
0.00
S/. 35.00
20.00
S/. 700.00
0.00
M3
S/. 36.00
48.30
S/. 1,738.80
0.00
M3
S/. 0.00
55.00
S/. 0.00
0.00

PARTIDA
DESCRIPCIN
05.07.00
06.00.00
06.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
M3
S/. 0.00
71.00
S/. 0.00
0.00

soporte de tuberias
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.02.00
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.03.00
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
06.04.00
Encofrado
ml
S/. 5.00
75.00
S/. 375.00
0.00
Kg
S/. 1.00
4937.66
S/. 4,937.66
241.60
Concreto en losa
m3
S/. 35.00
117.53
S/. 4,113.55
0.00
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
37.25
S/. 2,607.50
3.00
S/. 1,615.00
1.00
dia
S/. 100.00
16.15
Solado de concreto
m2
S/. 15.00
34.70
S/. 520.50
0.00
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
10.38
S/. 3,010.06
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
4.00
S/. 4,400.00
0.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
4.00
S/. 1,200.00
0.00
und
S/. 300.00
1.00
S/. 300.00
0.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
0.00
340.00
S/. 510.00
0.00
340.00
S/. 2,720.00
50.00
S/. 290.00
MAN HALL

insumos varios
ml
ml
S/. 1.50
S/. 8.00

PARTIDA
DESCRIPCIN
UND

de compuertas etc
ml

presin
ml

losas
ml
ml
PRECIO UNIT
S/. 6.00
S/. 2.00
S/. 32.00
S/. 7.15
VAL. ACTUAL
METRADO
PARCIAL
METRADO
340.00
S/. 2,040.00
50.00
200.00
S/. 400.00
50.00
0.00
S/. 0.00
0.00
350.00
S/. 2,502.50
0.00
1.00
S/. 150.00
0.00
1.00
S/. 150.00
0.00
TRABAJOS EXTRA
GLB
GLB
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
65.20
S/. 1,630.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
0.70
S/. 1,050.00
0.00
S/. 150.00
S/. 150.00
S/. 1,500.00
ml
S/. 16.00
58.00
S/. 928.00
0.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
37.23
S/. 1,228.49
8.70
4.00
S/. 300.00
0.00
1.00
S/. 300.00
0.00
Pattidas nuevas
m2
und

muro)
GLB
glb
S/. 200.00
1.00
S/. 200.00
0.00
m2
S/. 5.00
146.12
S/. 730.60
0.00
S/. 33.00
S/. 75.00
S/. 300.00

PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
METRADO
PARCIAL
COSTO DIRECTO
S/. 173,139.39
IGV 18%
S/. 31,165.09
TOTAL A VALORIZAR
S/. 204,304.48
VAL. ACTUAL
METRADO
5 AL 27 DE JULIO DEL 2016 - SECTOR NAAC

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
9.00
S/. 5,850.00
S/. 0.00
30.00
S/. 672.00
S/. 0.00
30.00
S/. 682.72
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 452.75
494.04
S/. 12,350.88
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
262.39
S/. 2,230.34
S/. 0.00
1.00
S/. 0.00
S/. 0.00
69.30
S/. 8,316.00
S/. 0.00
36.10
S/. 4,332.00
S/. 0.00
1026.67
S/. 31,826.65
S/. 0.00
1321.70
S/. 32,381.65
S/. 0.00
20.00
S/. 700.00
S/. 0.00
48.30
S/. 1,738.80
S/. 0.00
55.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
71.00
S/. 0.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
S/. 0.00
75.00
S/. 375.00
S/. 241.60
5179.26
S/. 5,179.26
S/. 0.00
117.53
S/. 4,113.55
S/. 0.00
28.90
S/. 115.60
S/. 210.00
40.25
S/. 2,817.50
S/. 100.00
17.15
S/. 1,715.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 0.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
4.00
S/. 1,200.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
2.00
S/. 600.00
S/. 0.00
340.00
S/. 510.00
S/. 400.00
390.00
S/. 3,120.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 300.00
390.00
S/. 2,340.00
S/. 100.00
250.00
S/. 500.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
350.00
S/. 2,502.50
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 0.00
65.20
S/. 1,630.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 0.00
58.00
S/. 928.00
S/. 0.00
1.00
S/. 30.00
S/. 287.10
45.93
S/. 1,515.59
S/. 0.00
4.00
S/. 300.00
S/. 0.00
1.00
S/. 300.00
S/. 0.00
1.00
S/. 200.00
S/. 0.00
146.12
S/. 730.60

VAL. ACTUAL
PARCIAL
VAL. ACUMULADA
METRADO
PARCIAL
S/. 2,741.45
S/. 175,380.84
S/. 493.46
S/. 31,568.55
S/. 3,234.91
S/. 206,949.39
VALORIZACION SUBCONTRATA MNB - AL 23 JULIO DEL 2016 - SECTOR NAAC
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
25/07/16
26/07/16
27/07/16
LUNES
MARTES
MIERCOLES
14.04
Lavadero
Ases
4.07
Lavaderos
Ases
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
18.11
m2
0.00
m2
0.00
m3
0.00
hh
0.00
hh
0.00
PARTIDA
DESCRIPCIN
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
05.06.00
06.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
ml
25/07/16
26/07/16
27/07/16
LUNES
MARTES
MIERCOLES
0.00
ZONA
ENCARGADO
Encofrado
07.00.00

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ml
0.00
ml
0.00
ml
0.00
Kg
241.60
241.60
PARTIDA
DESCRIPCIN
Concreto en losa
Solado de concreto
Acarreo varios

07.00.00
TOTAL DE
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
m2
25/07/16
26/07/16
27/07/16
LUNES
MARTES
MIERCOLES
0.00
0.00
Dia
3.00
Dia
1.00
m2
0.00
m3
0.00
m2
0.00
m2
0.00
m2
0.00
m2
0.00
1.00
P.S Milpo
Ases
1.00
P.S Milpo
Ases
2.00
P.S Milpo
Ases
PARTIDA
TOTAL DE
METRADO
DESCRIPCIN
METRADO
25/07/16
26/07/16
27/07/16
LUNES
MARTES
MIERCOLES
ml
0.00
ml
50.00
50
ml
50.00
50
ml
50.00
50
ml
0.00
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

METRADO
ZONA
ENCARGADO

reposicin de losas
METRADO
ZONA
ENCARGADO
VALORIZACION SUBCONTRATA MNB - AL 23 JULIO DEL 2016 - SECT

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
7.00
S/. 4,550.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
30.00
S/. 672.00
0.00
01.07.00
SEGURO DE PENSION
UND
S/. 22.76
30.00
S/. 682.72
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
02.05.00
Relleno compactado
M3
S/. 25.00
421.12
S/. 10,527.88
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
152.80
S/. 1,298.76
109.60
Glb
S/. 500.00
0.00
S/. 500.00
1.00
S/. 7,320.00
8.30
02.09.00
04.00.00
04.01.00
04.01.00
HORA
S/. 120.00
61.00
HORA
S/. 120.00
36.10
PARCIAL
S/. 480.00
S/. 4,332.00
METRADO
0.00
54.81
04.02.00
Rodillo de apoyo
05.00.00
0.00
05.01.00
M3
S/. 31.00
906.67
S/. 28,106.65
120.00
05.02.00
M3
S/. 24.50
1146.70
S/. 28,094.15
175.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
48.30
S/. 1,738.80
0.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
05.07.00
06.00.00
06.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
M3
S/. 0.00
71.00
S/. 0.00
0.00

soporte de tuberias
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.02.00
ml
S/. 25.00
75.00
S/. 1,875.00
0.00
06.03.00
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
06.04.00
Encofrado
ml
S/. 5.00
75.00
S/. 375.00
0.00
Kg
S/. 1.00
4317.76
S/. 4,317.76
619.90
Concreto en losa
m3
S/. 35.00
108.49
S/. 3,797.15
9.04
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
35.25
S/. 2,467.50
2.00
S/. 1,415.00
2.00
dia
S/. 100.00
14.15
Solado de concreto
m2
S/. 15.00
34.70
S/. 520.50
0.00
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
S/. 290.00
10.38
S/. 3,010.06
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
4.00
S/. 4,400.00
0.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
0.00
S/. 0.00
4.00
und
S/. 300.00
0.00
S/. 0.00
1.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
0.00
ml
S/. 1.50
340.00
S/. 510.00
0.00
ml
S/. 8.00
340.00
S/. 2,720.00
0.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
340.00
S/. 2,040.00
0.00

presin
ml
S/. 2.00
200.00
S/. 400.00
0.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
ml
S/. 7.15
350.00
S/. 2,502.50
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
20.00
S/. 500.00
45.20
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 1,500.00
0.70
S/. 1,050.00
0.00
ml
S/. 16.00
40.00
S/. 640.00
18.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
m2
S/. 33.00
37.23
S/. 1,228.49
0.00
und
S/. 75.00
4.00
S/. 300.00
0.00

muro)
GLB
S/. 300.00
0.00
S/. 0.00
1.00
glb
S/. 200.00
0.00
S/. 0.00
1.00
m2
S/. 5.00
0.00
S/. 0.00
146.12
TRABAJOS EXTRA
Pattidas nuevas

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
METRADO
PARCIAL
COSTO DIRECTO
S/. 155,759.16
IGV 18%
S/. 28,036.65
TOTAL A VALORIZAR
S/. 183,795.81
VAL. ACTUAL
METRADO
AL 23 JULIO DEL 2016 - SECTOR NAAC

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
8.00
S/. 5,200.00
S/. 0.00
30.00
S/. 672.00
S/. 0.00
30.00
S/. 682.72
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 1,370.25
475.93
S/. 11,898.13
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 931.58
262.39
S/. 2,230.34
S/. 500.00
1.00
S/. 500.00
S/. 996.00
69.30
S/. 8,316.00
S/. 0.00
36.10
S/. 4,332.00
S/. 3,720.00
1026.67
S/. 31,826.65
S/. 4,287.50
1321.70
S/. 32,381.65
S/. 0.00
20.00
S/. 700.00
S/. 0.00
48.30
S/. 1,738.80
S/. 0.00
55.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
71.00
S/. 0.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
S/. 0.00
75.00
S/. 375.00
S/. 619.90
4937.66
S/. 4,937.66
S/. 316.40
117.53
S/. 4,113.55
S/. 0.00
28.90
S/. 115.60
S/. 140.00
37.25
S/. 2,607.50
S/. 200.00
16.15
S/. 1,615.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 0.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 1,200.00
4.00
S/. 1,200.00
S/. 300.00
1.00
S/. 300.00
S/. 0.00
2.00
S/. 600.00
S/. 0.00
340.00
S/. 510.00
S/. 0.00
340.00
S/. 2,720.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
340.00
S/. 2,040.00
S/. 0.00
200.00
S/. 400.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
350.00
S/. 2,502.50
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 1,130.00
65.20
S/. 1,630.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 288.00
58.00
S/. 928.00
S/. 0.00
1.00
S/. 30.00
S/. 0.00
37.23
S/. 1,228.49
S/. 0.00
4.00
S/. 300.00
S/. 300.00
1.00
S/. 300.00
S/. 200.00
1.00
S/. 200.00
S/. 730.60
146.12
S/. 730.60

VAL. ACTUAL
PARCIAL
VAL. ACUMULADA
METRADO
PARCIAL
S/. 17,880.23
S/. 173,139.40
S/. 3,218.44
S/. 31,165.09
S/. 21,098.67
S/. 204,304.49
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
16/07/16
18/07/16
19/07/16
20/07/16
SABADO
LUNES
MARTES
MIERCOLES
37.66
H31- zona calle
Huber R
3.65
Milpo
Ruben P
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
54.81
m2
0.00
m2
0.00
m3
109.60
109.60
H31- zona calle
Huber R
hh
8.30
8.3
H31
Ases
hh
0.00
13.50
Lado de espesadores
PARTIDA
DESCRIPCIN
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
05.06.00
06.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
120.00
m3
175.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
ml
0.00
ZONA
ENCARGADO
Encofrado
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ml
0.00
ml
0.00
ml
0.00
16/07/16
18/07/16
19/07/16
20/07/16
SABADO
LUNES
MARTES
MIERCOLES
20.00
Guias
Guias
75.00
Guias
Guias
40.00
Guias
Guias
PARTIDA
DESCRIPCIN
07.00.00

Concreto en losa
Solado de concreto
Acarreo varios
Techo de cmaras, encofrado, habilitado de acero, n
07.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
Kg
619.90
m3
9.04
m2
0.00
Dia
2.00
Dia
2.00
m2
0.00
m3
0.00
m2
0.00
m2
0.00
m2
0.00
m2
18.00
16/07/16
18/07/16
19/07/16
20/07/16
SABADO
LUNES
MARTES
MIERCOLES
136.60
Garita 5
Huber R
151.9
Lado de garita
Huber R
151.4
Lado de garita
Huber R
6.24
Reposicion
Huber R
1.00
Garita 5
Huber R
1.00
Garita 5
Huber R
1.00
Milpo
Ruben P
1.00
Milpo
Ruben P
PARTIDA
DESCRIPCIN
Movilizacin traslado diario de tuberas, grupo gene
TOTAL DE
METRADO
METRADO
ml
0.00
ZONA
ENCARGADO
Perforado de huecos en paredes o columnas para sop METRADO
ml
0.00
ZONA
ENCARGADO
Instalacin de tuberas de 2" incluido abrazaderas vlvulas
llaves de compuertas
etc 0.00
METRADO
ml
ZONA
ENCARGADO
Pruebas hidrulica de tuberas para probar resistenciaMETRADO
de presin ml
0.00
ZONA
ENCARGADO
Instalacin de tuberas de 2" incluido demolicin y r
METRADO
ml
0.00
ZONA
ENCARGADO
16/07/16
18/07/16
19/07/16
20/07/16
SABADO
LUNES
MARTES
MIERCOLES
2016 - SECTOR NAAC
e espesadores
21/07/16
22/07/16
23/07/16
JUEVES
VIERNES
SABADO
2016 - SECTOR NAAC
21/07/16
22/07/16
23/07/16
JUEVES
VIERNES
SABADO
60.00
Guias
Guias
100.00
Guias
Guias
2016 - SECTOR NAAC
21/07/16
22/07/16
23/07/16
JUEVES
VIERNES
SABADO
180
Garita 4
Ruben P
2.8
Garita 4
Ruben P
2016 - SECTOR NAAC
21/07/16
22/07/16
23/07/16
JUEVES
VIERNES
SABADO

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
6.00
S/. 3,900.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
30.00
S/. 672.00
0.00
01.07.00
SEGURO DE PENSION
UND
S/. 22.76
30.00
S/. 682.72
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
02.05.00
Relleno compactado
M3
S/. 25.00
389.14
S/. 9,728.38
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
152.80
S/. 1,298.76
0.00
S/. 480.00
METRADO
0.00
31.98
02.09.00
04.00.00
04.01.00
HORA
S/. 120.00
55.00
S/. 6,600.00
6.00
04.02.00
Rodillo de apoyo
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
05.00.00
05.01.00
M3
S/. 31.00
886.67
S/. 27,486.65
20.00
05.02.00
M3
S/. 24.50
1146.70
S/. 28,094.15
0.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
28.30
S/. 1,018.80
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00
05.07.00
M3
S/. 0.00
71.00
S/. 0.00
0.00
20.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
06.02.00
ml
06.03.00
06.04.00
Encofrado
METRADO
PARCIAL
VAL. ACTUAL
METRADO
75.00
S/. 1,875.00
0.00
S/. 25.00
75.00
S/. 1,875.00
0.00
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
ml
S/. 5.00
75.00
S/. 375.00
0.00
Kg
S/. 1.00
3958.00
S/. 3,958.00
359.76
S/. 3,482.50
8.99

Concreto en losa
m3
S/. 35.00
99.50
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
33.25
S/. 2,327.50
2.00
dia
S/. 100.00
11.15
S/. 1,115.00
3.00
S/. 520.50
0.00
Solado de concreto
m2
S/. 15.00
34.70
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
S/. 290.00
10.38
S/. 3,010.06
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
4.00
S/. 4,400.00
0.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
0.00
S/. 0.00
0.00
und
S/. 300.00
0.00
S/. 0.00
0.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
0.00
ml
S/. 1.50
250.00
S/. 375.00
90.00
ml
S/. 8.00
250.00
S/. 2,000.00
90.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
250.00
S/. 1,500.00
90.00

presin
ml
S/. 2.00
0.00
S/. 0.00
200.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
ml
S/. 7.15
0.00
S/. 0.00
350.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
20.00
S/. 500.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 1,500.00
0.70
S/. 1,050.00
0.00
ml
S/. 16.00
40.00
S/. 640.00
0.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
m2
S/. 33.00
31.23
S/. 1,030.49
6.00
und
S/. 75.00
0.00
S/. 0.00
4.00
TRABAJOS EXTRA EN LA H31
Pattidas nuevas
COSTO DIRECTO
S/. 145,839.75
IGV 18%
S/. 26,251.16
TOTAL A VALORIZAR
S/. 172,090.91

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
METRADO
PARCIAL
VAL. ACTUAL
METRADO

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
7.00
S/. 4,550.00
S/. 0.00
30.00
S/. 672.00
S/. 0.00
30.00
S/. 682.72
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 799.50
421.12
S/. 10,527.88
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
152.80
S/. 1,298.76
S/. 720.00
61.00
S/. 7,320.00
S/. 0.00
36.10
S/. 4,332.00
S/. 620.00
906.67
S/. 28,106.65
S/. 0.00
1146.70
S/. 28,094.15
S/. 0.00
20.00
S/. 700.00
S/. 720.00
48.30
S/. 1,738.80
S/. 0.00
55.00
S/. 0.00
S/. 0.00
71.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
S/. 0.00
75.00
S/. 375.00
S/. 359.76
4317.76
S/. 4,317.76
S/. 314.65
108.49
S/. 3,797.15
S/. 0.00
28.90
S/. 115.60
S/. 140.00
35.25
S/. 2,467.50
S/. 300.00
14.15
S/. 1,415.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 0.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
2.00
S/. 600.00
S/. 135.00
340.00
S/. 510.00
S/. 720.00
340.00
S/. 2,720.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 540.00
340.00
S/. 2,040.00
S/. 400.00
200.00
S/. 400.00
S/. 0.00
0.00
S/. 0.00
S/. 2,502.50
350.00
S/. 2,502.50
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 0.00
20.00
S/. 500.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 0.00
40.00
S/. 640.00
S/. 0.00
1.00
S/. 30.00
S/. 198.00
37.23
S/. 1,228.49
S/. 300.00
4.00
S/. 300.00
S/. 9,419.41
S/. 155,259.16
S/. 1,695.49
S/. 27,946.65
S/. 11,114.90
S/. 183,205.81

VAL. ACTUAL
PARCIAL
VAL. ACUMULADA
METRADO
PARCIAL
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
09/07/16
11/07/16
12/07/16
13/07/16
SABADO
LUNES
MARTES
MIERCOLES
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
31.98
m2
0.00
m2
0.00
m3
0.00
hh
6.00
hh
0.00
14.28
Losa de mur es
Huber R
PARTIDA
DESCRIPCIN
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
05.06.00
06.00.00
TOTAL DE
METRADO
09/07/16
11/07/16
12/07/16
13/07/16
SABADO
LUNES
MARTES
MIERCOLES
ENCARGADO

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m3
20.00
m3
0.00
m3
0.00
m3
20.00
m3
0.00
m3
0.00
ml
0.00
ZONA
ENCARGADO
Encofrado
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ml
0.00
ml
0.00
ml
0.00
20.00
Milpo
Vales
20
Milpo
Vales
PARTIDA
DESCRIPCIN
07.00.00

TOTAL DE
METRADO
09/07/16
11/07/16
12/07/16
13/07/16
SABADO
LUNES
MARTES
MIERCOLES
ENCARGADO
Concreto en losa
Solado de concreto
Acarreo varios
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
Kg
359.76
m3
8.99
359.76
Losa de mur es
Huber R
Losa de mur es
m2
0.00
Dia
2.00
Dia
3.00
m2
0.00
m3
0.00
m2
0.00
m2
0.00
m2
0.00
m2
0.00
0.50
Descrubrimiento de pase de
Empate
desague
de tuberia gar 5 a
Huber R
0.50
Descrubrimiento de pase de
Empate
desague
de tuberia gar 5 a
Huber R
PARTIDA
DESCRIPCIN
07.00.00

TOTAL DE
METRADO
09/07/16
11/07/16
12/07/16
13/07/16
SABADO
LUNES
MARTES
MIERCOLES
30
30
30
30
30
30
30
30
30
ENCARGADO
METRADO
m2
90.00
ZONA
ENCARGADO
m2
90.00
ZONA
ENCARGADO
etc 90.00
METRADO
m2
ZONA
ENCARGADO
de presin m2
200.00
ZONA
ENCARGADO
METRADO
m2
0.00
ZONA
ENCARGADO
200
SECTOR NAAC
14/07/16
15/07/16
JUEVES
VIERNES
17.70
6
Milpo
Vale
SECTOR NAAC
14/07/16
15/07/16
JUEVES
VIERNES
SECTOR NAAC
14/07/16
15/07/16
JUEVES
VIERNES
8.99
Losa de mur es
Huber R
1.00
0.50
Empate de tuberia gar 5 a pozo sep
Huber R
2.00
0.50
Empate de tuberia gar 5 a pozo sep
Huber R
SECTOR NAAC
14/07/16
15/07/16
JUEVES
VIERNES

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
5.00
S/. 3,250.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
15.00
S/. 336.00
15.00
UND
S/. 22.76
15.00
S/. 341.36
15.00
1.00
01.07.00
SEGURO DE PENSION
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
02.05.00
Relleno compactado
M3
S/. 25.00
325.84
S/. 8,145.88
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
152.80
S/. 1,298.76
0.00
S/. 480.00
0.00
63.30
02.09.00
04.00.00
04.01.00
HORA
S/. 120.00
55.00
S/. 6,600.00
0.00
04.02.00
Rodillo de apoyo
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
05.00.00
05.01.00
M3
S/. 31.00
886.67
S/. 27,486.65
0.00
05.02.00
M3
S/. 24.50
1100.00
S/. 26,950.00
46.70
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
20.00
S/. 720.00
8.30
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00
05.07.00
M3
S/. 0.00
71.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
06.02.00
ml
06.03.00
06.04.00
Encofrado
METRADO
PARCIAL
VAL. ACTUAL
METRADO
75.00
S/. 1,875.00
0.00
S/. 25.00
75.00
S/. 1,875.00
0.00
ml
S/. 30.00
75.00
S/. 2,250.00
0.00
ml
S/. 5.00
75.00
S/. 375.00
0.00
Kg
S/. 1.00
3590.00
S/. 3,590.00
368.00
S/. 2,205.00
36.50

Concreto en losa
m3
S/. 35.00
63.00
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
28.75
S/. 2,012.50
4.50
dia
S/. 100.00
6.00
S/. 600.00
5.15
S/. 520.50
0.00
Solado de concreto
m2
S/. 15.00
34.70
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
S/. 290.00
10.38
S/. 3,010.06
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
3.00
S/. 3,300.00
1.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
0.00
S/. 0.00
0.00
und
S/. 300.00
0.00
S/. 0.00
0.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
0.00
ml
S/. 1.50
200.00
S/. 300.00
50.00
ml
S/. 8.00
200.00
S/. 1,600.00
50.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
200.00
S/. 1,200.00
50.00

presin
ml
S/. 2.00
0.00
S/. 0.00
0.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
20.00
S/. 500.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 1,500.00
0.70
S/. 1,050.00
0.00
ml
S/. 16.00
40.00
S/. 640.00
0.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
m2
S/. 33.00
0.00
S/. 0.00
31.23
Muro de albaileria Curvo

COSTO DIRECTO
S/. 136,105.95
IGV 18%
S/. 24,499.07
TOTAL A VALORIZAR
S/. 160,605.02

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
METRADO
PARCIAL
VAL. ACTUAL
METRADO

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
6.00
S/. 3,900.00
S/. 336.00
30.00
S/. 672.00
S/. 341.36
30.00
S/. 682.72
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 1,582.50
389.14
S/. 9,728.38
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
152.80
S/. 1,298.76
S/. 0.00
55.00
S/. 6,600.00
S/. 0.00
36.10
S/. 4,332.00
S/. 0.00
886.67
S/. 27,486.65
S/. 1,144.15
1146.70
S/. 28,094.15
S/. 0.00
20.00
S/. 700.00
S/. 298.80
28.30
S/. 1,018.80
S/. 0.00
55.00
S/. 0.00
S/. 0.00
71.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 1,875.00
S/. 0.00
75.00
S/. 2,250.00
S/. 0.00
75.00
S/. 375.00
S/. 368.00
3958.00
S/. 3,958.00
S/. 1,277.50
99.50
S/. 3,482.50
S/. 0.00
28.90
S/. 115.60
S/. 315.00
33.25
S/. 2,327.50
S/. 515.00
11.15
S/. 1,115.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 1,100.00
4.00
S/. 4,400.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
2.00
S/. 600.00
S/. 75.00
250.00
S/. 375.00
S/. 400.00
250.00
S/. 2,000.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 300.00
250.00
S/. 1,500.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 0.00
20.00
S/. 500.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
0.70
S/. 1,050.00
S/. 0.00
40.00
S/. 640.00
S/. 0.00
1.00
S/. 30.00
S/. 1,030.49
31.23
S/. 1,030.49
S/. 9,733.80
S/. 145,839.75
S/. 1,752.08
S/. 26,251.16
S/. 11,485.88
S/. 172,090.91

VAL. ACTUAL
PARCIAL
VAL. ACUMULADA
METRADO
PARCIAL
VALORIZACION SUBCONTRATA MNB - A
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
63.30
m2
0.00
m2
0.00
m3
0.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
hh
0.00
hh
0.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
0.00
m3
46.70
m3
0.00
m3
8.30
m3
0.00
05.06.00
06.00.00
METRADO
ZONA
ENCARGADO
METRADO
m3
ml
0.00
0.00
ZONA
ENCARGADO
Encofrado
07.00.00

Concreto en losa
Solado de concreto
Acarreo varios
07.00.00

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ZONA
ml
0.00
ml
0.00
ml
0.00
Kg
368.00
m3
36.50
m2
0.00
Dia
4.50
Dia
5.15
m2
0.00
m3
0.00
m2
0.00
m2
0.00
m2
0.00
m2
0.00
m2
50.00
m2
50.00
ENCARGADO
etc 50.00
METRADO
m2
ZONA
ENCARGADO
de presin m2
0.00
ZONA
ENCARGADO
METRADO
m2
0.00
ZONA
ENCARGADO
RIZACION SUBCONTRATA MNB - AL 08 JULIO DEL 2016 - SECTOR NAAC
02/07/16
04/07/16
05/07/16
06/07/16
07/07/16
08/07/16
SABADO
LUNES
MARTES
MIERCOLES
JUEVES
VIERNES
10.80
46.70
8.3
52.5
96
272
7.00
1.50
1.50
0.50
50
50
14.5
15
0.50
2.50
0.50
1.00
1.65
50

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
4.00
S/. 2,600.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
15.00
S/. 336.00
0.00
01.07.00
SEGURO DE PENSION
UND
S/. 22.76
15.00
S/. 341.36
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
S/. 480.00
0.00
02.05.00
Relleno compactado
M3
S/. 25.00
315.99
S/. 7,899.63
9.85
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
152.80
S/. 1,298.76
0.00
02.09.00
04.00.00
04.01.00
HORA
S/. 120.00
55.00
S/. 6,600.00
0.00
04.02.00
Rodillo de apoyo
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
05.00.00
05.01.00
M3
S/. 31.00
840.00
S/. 26,040.00
46.67
05.02.00
M3
S/. 24.50
1080.00
S/. 26,460.00
20.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
20.00
S/. 720.00
0.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00
05.07.00
M3
S/. 0.00
71.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
06.02.00
ml
06.03.00
06.04.00
Encofrado
METRADO
PARCIAL
VAL. ACTUAL
METRADO
68.50
S/. 1,712.50
6.50
S/. 25.00
94.00
S/. 2,350.00
-19.00
ml
S/. 30.00
83.00
S/. 2,490.00
-8.00
ml
S/. 5.00
82.00
S/. 410.00
-7.00
Kg
S/. 1.00
3430.00
S/. 3,430.00
160.00
S/. 2,205.00
0.00

Concreto en losa
m3
S/. 35.00
63.00
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
23.00
S/. 1,610.00
5.75
dia
S/. 100.00
2.50
S/. 250.00
3.50
S/. 520.50
0.00
Solado de concreto
m2
S/. 15.00
34.70
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
S/. 290.00
10.00
S/. 2,900.00
0.38
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
2.00
S/. 2,200.00
1.00
Und
S/. 1,600.00
1.00
S/. 1,600.00
0.00
und
S/. 300.00
0.00
S/. 0.00
0.00
und
S/. 300.00
0.00
S/. 0.00
0.00
Tapa de manhall
und
S/. 300.00
2.00
S/. 600.00
0.00
ml
S/. 1.50
60.00
S/. 90.00
140.00
ml
S/. 8.00
60.00
S/. 480.00
140.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
0.00
S/. 0.00
200.00

presin
ml
S/. 2.00
0.00
S/. 0.00
0.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
S/. 150.00
1.00
S/. 150.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 250.00
1.00
S/. 250.00
0.00
M3
S/. 100.00
4.00
S/. 400.00
0.00
M2
S/. 25.00
20.00
S/. 500.00
0.00
GLB
S/. 100.00
1.00
S/. 100.00
0.00
GLB
S/. 1,500.00
0.20
S/. 300.00
0.50
ml
S/. 16.00
0.00
S/. 0.00
40.00
glb
S/. 30.00
1.00
S/. 30.00
0.00
COSTO DIRECTO
S/. 127,818.00
IGV 18%
S/. 23,007.24
TOTAL A VALORIZAR
S/. 150,825.24

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
5.00
S/. 3,250.00
S/. 0.00
15.00
S/. 336.00
S/. 0.00
15.00
S/. 341.36
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 246.25
325.84
S/. 8,145.88
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
152.80
S/. 1,298.76
S/. 0.00
55.00
S/. 6,600.00
S/. 0.00
36.10
S/. 4,332.00
S/. 1,446.65
886.67
S/. 27,486.65
S/. 490.00
1100.00
S/. 26,950.00
S/. 0.00
20.00
S/. 700.00
S/. 0.00
20.00
S/. 720.00
S/. 0.00
55.00
S/. 0.00
S/. 0.00
71.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 162.50
75.00
S/. 1,875.00
-S/. 475.00
75.00
S/. 1,875.00
-S/. 240.00
75.00
S/. 2,250.00
-S/. 35.00
75.00
S/. 375.00
S/. 160.00
3590.00
S/. 3,590.00
S/. 0.00
63.00
S/. 2,205.00
S/. 0.00
28.90
S/. 115.60
S/. 402.50
28.75
S/. 2,012.50
S/. 350.00
6.00
S/. 600.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 110.06
10.38
S/. 3,010.06
S/. 0.00
16.50
S/. 346.50
S/. 1,100.00
3.00
S/. 3,300.00
S/. 0.00
1.00
S/. 1,600.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
2.00
S/. 600.00
S/. 210.00
200.00
S/. 300.00
S/. 1,120.00
200.00
S/. 1,600.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 1,200.00
200.00
S/. 1,200.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 150.00
S/. 0.00
1.00
S/. 100.00
S/. 0.00
1.00
S/. 250.00
S/. 0.00
4.00
S/. 400.00
S/. 0.00
20.00
S/. 500.00
S/. 0.00
1.00
S/. 100.00
S/. 750.00
0.70
S/. 1,050.00
S/. 640.00
40.00
S/. 640.00
S/. 0.00
1.00
S/. 30.00
S/. 8,287.95
S/. 136,105.95
S/. 1,491.83
S/. 24,499.07
S/. 9,779.78
S/. 160,605.02
VALORIZACION SUBCONTRATA MNB - A
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
9.85
m2
0.00
m2
0.00
m3
0.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
hh
0.00
hh
0.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
46.67
m3
20.00
m3
0.00
m3
0.00
m3
0.00
05.06.00
06.00.00
METRADO
ZONA
ENCARGADO
METRADO
m3
ml
0.00
0.00
ZONA
ENCARGADO
Encofrado
07.00.00

Concreto en losa
Solado de concreto
Acarreo varios
07.00.00

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ZONA
ml
0.00
ml
0.00
ml
0.00
Kg
160.00
m2
0.00
m2
0.00
Dia
5.75
Dia
3.50
m2
0.00
m3
0.00
m2
0.00
m2
0.00
m2
0.00
m2
0.00
m2
140.00
m2
140.00
ENCARGADO
etc 200.00
METRADO
m2
ZONA
ENCARGADO
de presin m2
0.00
ZONA
ENCARGADO
METRADO
m2
0.00
ZONA
ENCARGADO
RIZACION SUBCONTRATA MNB - AL 01 JULIO DEL 2016 - SECTOR NAAC
25/06/16
27/06/16
28/06/16
29/06/16
30/06/16
01/07/16
SABADO
LUNES
MARTES
MIERCOLES
JUEVES
VIERNES
9.85
Bancoducto Milpo
Ruben P
46.67
20.00
160
H31
Ruben P
3.00
Apoyo
Huber
2.00
Apoyo
Huber
50
50
40
50
50
40
2.25
Apoyo h31
Ruben
1.00
Apoyo h31
Ruben
0.50
Apoyo h31
Ruben
0.50
Apoyo h31
Ruben
45
45
45
45
20.00
VALORIZACION SUBCONTRATA MNB - AL 24 DE JUNIO DEL 2016 - SE

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
3.00
S/. 1,950.00
1.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
15.00
S/. 336.00
0.00
01.07.00
SEGURO DE PENSION
UND
S/. 22.76
15.00
S/. 341.36
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
02.05.00
Relleno compactado
M3
S/. 25.00
302.98
S/. 7,574.38
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
111.22
S/. 945.33
S/. 480.00
METRADO
0.00
13.01
02.09.00
04.00.00
41.58
04.01.00
HORA
S/. 120.00
52.00
S/. 6,240.00
3.00
04.02.00
Rodillo de apoyo
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
05.00.00
05.01.00
M3
S/. 31.00
840.00
S/. 26,040.00
0.00
05.02.00
M3
S/. 24.50
1080.00
S/. 26,460.00
0.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
20.00
S/. 720.00
0.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00
05.07.00
M3
S/. 0.00
71.00
S/. 0.00
0.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
06.02.00
ml
06.03.00
06.04.00
Encofrado
METRADO
PARCIAL
VAL. ACTUAL
METRADO
68.50
S/. 1,712.50
0.00
S/. 25.00
94.00
S/. 2,350.00
0.00
ml
S/. 30.00
67.50
S/. 2,025.00
15.50
ml
S/. 5.00
66.50
S/. 332.50
15.50
Kg
S/. 1.00
3430.00
S/. 3,430.00
0.00
S/. 2,205.00
0.00

Concreto en losa
m3
S/. 35.00
63.00
m2
S/. 4.00
28.90
S/. 115.60
0.00
dia
S/. 70.00
20.00
S/. 1,400.00
3.00
dia
S/. 100.00
0.00
S/. 0.00
2.50
S/. 520.50
0.00
Solado de concreto
m2
S/. 15.00
34.70
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
S/. 290.00
10.00
S/. 2,900.00
0.00
m2
S/. 21.00
16.50
S/. 346.50
0.00
Und
S/. 1,100.00
0.00
S/. 0.00
2.00
Und
S/. 1,600.00
0.00
S/. 0.00
1.00
und
S/. 300.00
0.00
S/. 0.00
0.00
und
S/. 300.00
0.00
S/. 0.00
0.00
Tapa de manhall
und
S/. 300.00
0.00
S/. 0.00
2.00
ml
S/. 1.50
0.00
S/. 0.00
60.00
ml
S/. 8.00
0.00
S/. 0.00
60.00
MAN HALL

insumos varios

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO

de compuertas etc
ml
S/. 6.00
0.00
S/. 0.00
0.00

presin
ml
S/. 2.00
0.00
S/. 0.00
0.00

losas
ml
S/. 32.00
0.00
S/. 0.00
0.00
GLB
S/. 150.00
0.00
S/. 0.00
1.00
GLB
S/. 150.00
0.00
S/. 0.00
1.00
GLB
S/. 100.00
0.00
S/. 0.00
1.00
GLB
S/. 250.00
0.00
S/. 0.00
1.00
M3
S/. 100.00
0.00
S/. 0.00
4.00
M2
S/. 25.00
0.00
S/. 0.00
20.00
GLB
S/. 100.00
0.00
S/. 0.00
1.00
GLB
S/. 1,500.00
0.00
S/. 0.00
0.20
glb
S/. 30.00
0.00
S/. 0.00
1.00
COSTO DIRECTO
S/. 118,176.82
IGV 18%
TOTAL A VALORIZAR
S/. 118,176.82
L 24 DE JUNIO DEL 2016 - SECTOR NAAC

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 650.00
4.00
S/. 2,600.00
S/. 0.00
15.00
S/. 336.00
S/. 0.00
15.00
S/. 341.36
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 325.25
315.99
S/. 7,899.63
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 353.43
152.80
S/. 1,298.76
S/. 360.00
55.00
S/. 6,600.00
S/. 0.00
36.10
S/. 4,332.00
S/. 0.00
840.00
S/. 26,040.00
S/. 0.00
1080.00
S/. 26,460.00
S/. 0.00
20.00
S/. 700.00
S/. 0.00
20.00
S/. 720.00
S/. 0.00
55.00
S/. 0.00
S/. 0.00
71.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
68.50
S/. 1,712.50
S/. 0.00
94.00
S/. 2,350.00
S/. 465.00
83.00
S/. 2,490.00
S/. 77.50
82.00
S/. 410.00
S/. 0.00
3430.00
S/. 3,430.00
S/. 0.00
63.00
S/. 2,205.00
S/. 0.00
28.90
S/. 115.60
S/. 210.00
23.00
S/. 1,610.00
S/. 250.00
2.50
S/. 250.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 0.00
10.00
S/. 2,900.00
S/. 0.00
16.50
S/. 346.50
S/. 2,200.00
2.00
S/. 2,200.00
S/. 1,600.00
1.00
S/. 1,600.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 600.00
2.00
S/. 600.00
S/. 90.00
60.00
S/. 90.00
S/. 480.00
60.00
S/. 480.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 150.00
1.00
S/. 150.00
S/. 150.00
1.00
S/. 150.00
S/. 100.00
1.00
S/. 100.00
S/. 250.00
1.00
S/. 250.00
S/. 400.00
4.00
S/. 400.00
S/. 500.00
20.00
S/. 500.00
S/. 100.00
1.00
S/. 100.00
S/. 300.00
0.20
S/. 300.00
S/. 30.00
1.00
S/. 30.00
S/. 9,641.18
S/. 127,818.00
S/. 1,735.41
S/. 23,007.24
S/. 11,376.59
S/. 150,825.24
VALORIZACION SUBCONTRATA MNB - AL
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
13.01
m2
0.00
m2
0.00
m3
41.58
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
hh
3.00
hh
0.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
0.00
m3
0.00
m3
0.00
m3
0.00
m3
0.00
05.06.00
06.00.00
METRADO
ZONA
ENCARGADO
METRADO
m3
ml
0.00
0.00
ZONA
ENCARGADO
Encofrado
07.00.00

Concreto en losa
Solado de concreto
Acarreo varios
07.00.00

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ZONA
ml
0.00
ml
15.50
ml
15.50
Kg
0.00
m2
0.00
m2
0.00
Dia
3.00
Dia
2.50
m2
0.00
m3
0.00
m2
0.00
m2
0.00
m2
0.00
m2
67.00
m2
60.00
m2
60.00
ENCARGADO
etc 0.00
METRADO
m2
ZONA
ENCARGADO
de presin m2
0.00
ZONA
ENCARGADO
METRADO
m2
0.00
ZONA
ENCARGADO
ZACION SUBCONTRATA MNB - AL 24 DE JUNIO DEL 2016 - SECTOR NAAC
18/06/16
20/06/16
21/06/16
22/06/16
23/06/16
24/06/16
SABADO
LUNES
MARTES
MIERCOLES
JUEVES
VIERNES
13.01
Man Hall
Ruben P
41.58
h-31
Ruben P
3.00
h-31
Ruben P
15.5
Banco d
Ruben P
15.5
Banco d
Ruben P
1.00
h31
Ruben P
1.00
H-31
Ruben P
1.50
H-31
Ruben P
1.00
H-31
Ruben P
1.00
H-31
Ruben P
67
H31
Ruben P
15
Tuberias
Ruben P
15
Tuberias
45.00
Tuberias
Ruben P
45.00
Tuberias
Ruben P
Ruben P

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.05.00
PAZ LABORAL
SEMANA
S/. 650.00
0.00
S/. 0.00
3.00
01.06.00
SEGURO DE SALUD
UND
S/. 22.40
0.00
S/. 0.00
15.00
UND
S/. 22.76
0.00
S/. 0.00
15.00
01.07.00
SEGURO DE PENSION
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
0.00
02.02.01
SEMANA
S/. 420.00
2.50
S/. 1,050.00
0.00
02.03.00
HORA
S/. 120.00
2.00
S/. 240.00
0.00
02.04.00
S/. 8.00
60.00
S/. 480.00
0.00
02.05.00
Relleno compactado
M3
S/. 25.00
302.98
S/. 7,574.38
0.00
02.05.01
M2
S/. 0.50
145.60
S/. 72.80
0.00
02.08.00
Demoliciones
M2
S/. 15.00
117.33
S/. 1,759.95
0.00
M3
S/. 8.50
111.22
S/. 945.33
0.00
02.09.00
04.00.00
04.01.00
HORA
S/. 120.00
52.00
S/. 6,240.00
0.00
04.02.00
Rodillo de apoyo
HORA
S/. 120.00
36.10
S/. 4,332.00
0.00
05.00.00
05.01.00
M3
S/. 31.00
820.00
S/. 25,420.00
20.00
05.02.00
M3
S/. 24.50
1020.00
S/. 24,990.00
60.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
0.00
05.04.00
M3
S/. 36.00
20.00
S/. 720.00
0.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
0.00
05.07.00
M3
S/. 0.00
67.00
S/. 0.00
4.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
06.02.00
ml
06.03.00
06.04.00
Encofrado
METRADO
PARCIAL
VAL. ACTUAL
METRADO
60.00
S/. 1,500.00
8.50
S/. 25.00
94.00
S/. 2,350.00
0.00
ml
S/. 30.00
49.00
S/. 1,470.00
18.50
ml
S/. 5.00
58.00
S/. 290.00
Kg
S/. 1.00
2930.00
S/. 2,930.00
500.00
S/. 2,205.00
0.00
8.50

Concreto en losa
m3
S/. 35.00
63.00
m2
S/. 4.00
28.90
S/. 115.60
0.00
Apoyo de personal
dia
S/. 70.00
13.00
S/. 910.00
7.00
Solado de concreto
m2
S/. 15.00
34.70
S/. 520.50
0.00
S/. 17.50
0.00
m3
S/. 5.00
3.50
Acarreo de acero
Glb
S/. 5.00
120.00
S/. 600.00
0.00

vaceao de concreto
und
S/. 290.00
2.00
S/. 580.00
8.00
m2
S/. 21.00
0.00
S/. 0.00
16.50
COSTO DIRECTO
S/. 108,992.96
IGV 18%
S/. 19,618.73
TOTAL A VALORIZAR
S/. 128,611.70
NOTA:
Queda pendiente valorizar los cuerpos de buzones en manhall en Milpo

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 1,950.00
3.00
S/. 1,950.00
S/. 336.00
15.00
S/. 336.00
S/. 341.36
15.00
S/. 341.36
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 0.00
302.98
S/. 7,574.38
S/. 0.00
145.60
S/. 72.80
S/. 0.00
117.33
S/. 1,759.95
S/. 0.00
111.22
S/. 945.33
S/. 0.00
52.00
S/. 6,240.00
S/. 0.00
36.10
S/. 4,332.00
S/. 620.00
840.00
S/. 26,040.00
S/. 1,470.00
1080.00
S/. 26,460.00
S/. 0.00
20.00
S/. 700.00
S/. 0.00
20.00
S/. 720.00
S/. 0.00
55.00
S/. 0.00
S/. 0.00
71.00
S/. 0.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 212.50
68.50
S/. 1,712.50
S/. 0.00
94.00
S/. 2,350.00
S/. 555.00
67.50
S/. 2,025.00
S/. 42.50
66.50
S/. 332.50
S/. 500.00
3430.00
S/. 3,430.00
S/. 0.00
63.00
S/. 2,205.00
S/. 0.00
28.90
S/. 115.60
S/. 490.00
20.00
S/. 1,400.00
S/. 0.00
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 0.00
120.00
S/. 600.00
S/. 2,320.00
10.00
S/. 2,900.00
S/. 346.50
16.50
S/. 346.50
S/. 9,183.86
S/. 118,176.82
S/. 1,653.09
S/. 21,271.83
S/. 10,836.95
S/. 139,448.65
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
0.00
m2
0.00
semana
0.00
0.00
0.00
m3
0.00
m2
0.00
m2
0.00
m3
0.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
hh
0.00
hh
0.00
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
20.00
m3
60.00
m3
0.00
m3
0.00
m3
0.00
05.06.00
06.00.00
METRADO
ZONA
ENCARGADO
METRADO
m3
ml
4.00
8.50
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ml
0.00
ml
18.50
ml
8.50
Kg
500.00
m2
0.00
m2
0.00
Dia
7.00
m2
0.00
m3
0.00
m2
0.00
m2
8.00
m2
16.50
ZONA
Encofrado
07.00.00

Concreto en losa
Apoyo de personal
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
Solado de concreto
Acarreo varios
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
11/06/16
13/06/16
14/06/16
15/06/16
16/06/16
17/06/16
SABADO
LUNES
MARTES
MIERCOLES
JUEVES
VIERNES
20.00
Guias
Guias
60.00
Guias
Guias
4
Guias
Guias
8.5
Bancoducto
Ases
10
8.5
Bancoducto
Bancoducto
Ases
Ases
8.5
Bancoducto
Ases
500.00
Losa H-31
Ruben P
2.00
2.00
2.00
H-31
H-31
Corte de dowell
Excavacion y
vaciado de
losa
Ruben P
Ruben P
Ruben P
Ruben P
1.00
1.00
2.00
14
H-31
Ruben P
2.5
H-31
Ruben P
1.00
2.00
1.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
02.02.00
M2
S/. 20.00
289.24
S/. 5,784.85
02.02.01
2.50
S/. 1,050.00
02.03.00
2.00
S/. 240.00
02.04.00
02.05.00
Relleno compactado
M3
02.05.01
M2
02.08.00
Demoliciones
SEMANA
S/. 420.00
PARCIAL
METRADO
HORA
S/. 120.00
S/. 8.00
60.00
S/. 25.00
261.16
S/. 6,528.88
S/. 0.50
145.60
S/. 72.80
M2
S/. 15.00
85.88
S/. 1,288.20
31.45
M3
S/. 8.50
57.75
S/. 490.88
53.47
S/. 480.00
41.82
-
02.09.00
04.00.00
04.01.00
HORA
S/. 120.00
52.00
S/. 6,240.00
04.02.00
Rodillo de apoyo
HORA
S/. 120.00
36.10
S/. 4,332.00
05.00.00
05.01.00
M3
S/. 31.00
780.00
S/. 24,180.00
40.00
05.02.00
M3
S/. 24.50
820.00
S/. 20,090.00
200.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
05.04.00
M3
S/. 36.00
20.00
S/. 720.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
05.07.00
M3
S/. 0.00
67.00
S/. 0.00
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
60.00
S/. 1,500.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
06.02.00
PARCIAL
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
METRADO
ml
S/. 25.00
94.00
S/. 2,350.00
06.03.00
ml
S/. 30.00
49.00
S/. 1,470.00
06.04.00
Encofrado
ml
S/. 5.00
58.00
S/. 290.00
Kg
S/. 1.00
930.00
S/. 930.00
2000.00
Concreto en losa
m3
S/. 35.00
63.00
S/. 2,205.00
0.00
m2
S/. 4.00
28.90
S/. 115.60
0.00
S/. 490.00
6.00
Apoyo de personal
dia
S/. 70.00
7.00
Solado de concreto
m2
S/. 15.00
18.00
S/. 270.00
16.70
m3
S/. 5.00
3.50
S/. 17.50
0.00
Acarreo de acero
Glb
S/. 5.00
0.00
S/. 0.00
120.00

vaceao de concreto
und
S/. 290.00
2.00
S/. 580.00
0.00
COSTO DIRECTO
S/. 97,610.76
IGV 18%
S/. 17,569.94
TOTAL A VALORIZAR
S/. 115,180.70
AL 10 DE JUNIO DEL 2016 - SECTOR NAAC

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 0.00
267.12
S/. 2,136.96
S/. 0.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 1,045.50
302.98
S/. 7,574.38
S/. 0.00
145.60
S/. 72.80
S/. 471.75
117.33
S/. 1,759.95
S/. 454.45
111.22
S/. 945.33
S/. 0.00
52.00
S/. 6,240.00
S/. 0.00
36.10
S/. 4,332.00
S/. 1,240.00
820.00
S/. 25,420.00
S/. 4,900.00
1020.00
S/. 24,990.00
S/. 0.00
20.00
S/. 700.00
S/. 0.00
20.00
S/. 720.00
S/. 0.00
55.00
S/. 0.00
S/. 0.00
67.00
S/. 0.00
S/. 0.00
60.00
S/. 1,500.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
94.00
S/. 2,350.00
S/. 0.00
49.00
S/. 1,470.00
S/. 0.00
58.00
S/. 290.00
S/. 2,000.00
2930.00
S/. 2,930.00
S/. 0.00
63.00
S/. 2,205.00
S/. 0.00
28.90
S/. 115.60
S/. 420.00
13.00
S/. 910.00
S/. 250.50
34.70
S/. 520.50
S/. 0.00
3.50
S/. 17.50
S/. 600.00
120.00
S/. 600.00
S/. 0.00
2.00
S/. 580.00
S/. 11,382.20
S/. 108,992.96
S/. 2,048.80
S/. 19,618.73
S/. 13,431.00
S/. 128,611.70
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m2
semana
m3
41.82
m2
m2
31.45
m3
53.47
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
hh
hh
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
40.00
m3
200.00
m3
m3
m3
05.06.00
06.00.00
METRADO
ZONA
ENCARGADO
METRADO
m3
ml
ZONA
ENCARGADO
Encofrado
07.00.00

Concreto en losa
Apoyo de personal
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ml
ml
ml
Kg
2000.00
m2
m2
Dia
6.00
m2
16.70
m3
0.00
m2
120.00
m2
ZONA
Solado de concreto
Acarreo varios
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
04/06/16
06/06/16
07/06/16
08/06/16
09/06/16
10/06/16
SABADO
LUNES
MARTES
MIERCOLES
JUEVES
VIERNES
21.87
Banco Milpo
Ruben P
19.95
Milpo
Gallado
31.45
Milpo
Ruben P
53.47
Milpo
Ruben P
80.00
Milpo
Guias
60.00
Milpo
Guias
20.00
Milpo
A1070
40.00
Milpo
A1070
20
20
1100.00
H-31
Ruben P
900.00
H-31
Ruben P
2.00
1.00
3.00
Pozo septico
h31
Naac
Trazo, acarreo
y vigia
Ruben P
Ruben P
Gallardo
16.70
H-31
Ruben P
120.00
Atalaya
Ruben P

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
02.02.00
M2
S/. 20.00
252.24
S/. 5,044.85
37.00
02.02.01
2.50
S/. 1,050.00
02.03.00
2.00
S/. 240.00
02.04.00
02.05.00
Relleno compactado
M3
02.05.01
M2
02.08.00
Demoliciones
SEMANA
S/. 420.00
PARCIAL
METRADO
HORA
S/. 120.00
S/. 8.00
60.00
S/. 25.00
230.02
S/. 5,750.38
S/. 0.50
145.60
S/. 72.80
M2
S/. 15.00
85.88
S/. 1,288.20
M3
S/. 8.50
37.52
S/. 318.92
S/. 480.00
31.14
02.09.00
04.00.00
20.23
04.01.00
HORA
S/. 120.00
52.00
S/. 6,240.00
04.02.00
Rodillo de apoyo
HORA
S/. 120.00
23.80
S/. 2,856.00
12.30
05.00.00
05.01.00
M3
S/. 31.00
620.00
S/. 19,220.00
160.00
05.02.00
M3
S/. 24.50
660.00
S/. 16,170.00
160.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
05.04.00
M3
S/. 36.00
20.00
S/. 720.00
05.05.00
M3
S/. 0.00
55.00
S/. 0.00
05.07.00
M3
S/. 0.00
67.00
S/. 0.00
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
51.00
S/. 1,275.00
9.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
06.02.00
PARCIAL
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
METRADO
ml
S/. 25.00
85.00
S/. 2,125.00
9.00
06.03.00
ml
S/. 30.00
49.00
S/. 1,470.00
06.04.00
Encofrado
ml
S/. 5.00
49.00
S/. 245.00
Kg
S/. 1.00
0.00
S/. 0.00
930.00
Concreto en losa
m3
S/. 35.00
0.00
S/. 0.00
63.00
m2
S/. 4.00
0.00
S/. 0.00
28.90
S/. 0.00
7.00
9.00
Apoyo de personal
dia
S/. 70.00
0.00
Solado de concreto
m2
S/. 15.00
0.00
S/. 0.00
18.00
m3
S/. 5.00
0.00
S/. 0.00
3.50

vaceao de concreto
und
S/. 290.00
0.00
S/. 0.00
2.00
COSTO DIRECTO
S/. 80,461.21
IGV 18%
TOTAL A VALORIZAR
S/. 14,483.02
S/. 94,944.22

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 0.00
267.12
S/. 2,136.96
S/. 740.00
289.24
S/. 5,784.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 778.50
261.16
S/. 6,528.88
S/. 0.00
145.60
S/. 72.80
S/. 0.00
85.88
S/. 1,288.20
S/. 171.96
57.75
S/. 490.88
S/. 0.00
52.00
S/. 6,240.00
S/. 1,476.00
36.10
S/. 4,332.00
S/. 4,960.00
780.00
S/. 24,180.00
S/. 3,920.00
820.00
S/. 20,090.00
S/. 0.00
20.00
S/. 700.00
S/. 0.00
20.00
S/. 720.00
S/. 0.00
55.00
S/. 0.00
S/. 0.00
67.00
S/. 0.00
S/. 225.00
60.00
S/. 1,500.00

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 225.00
94.00
S/. 2,350.00
S/. 0.00
49.00
S/. 1,470.00
S/. 45.00
58.00
S/. 290.00
S/. 930.00
930.00
S/. 930.00
S/. 2,205.00
63.00
S/. 2,205.00
S/. 115.60
28.90
S/. 115.60
S/. 490.00
7.00
S/. 490.00
S/. 270.00
18.00
S/. 270.00
S/. 17.50
3.50
S/. 17.50
S/. 580.00
2.00
S/. 580.00
S/. 17,149.56
S/. 97,610.76
S/. 3,086.92
S/. 17,569.94
S/. 20,236.47
S/. 115,180.70
VALORIZACION SUB
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
05.04.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m2
37.00
semana
m3
31.14
m2
m2
m3
20.23
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
hh
hh
12.30
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m3
160.00
m3
160.00
m3
m3
m3
05.06.00
06.00.00
METRADO
ZONA
ENCARGADO
METRADO
m3
ml
9.00
ZONA
ENCARGADO
Encofrado
07.00.00

METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ml
9.00
ml
ml
9.00
Kg
930.00
m2
63.00
m2
28.90
Dia
7.00
m2
18.00
m3
3.50
ZONA
Concreto en losa
ENCARGADO
METRADO
ZONA
Apoyo de personal
Solado de concreto
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
VALORIZACION SUBCONTRATA MNB - AL 03 DE JUNIO DEL 2016 - SECTOR NAAC
28/05/16
30/05/16
31/05/16
01/06/16
SABADO
LUNES
MARTES
MIERCOLES
25.00
Garitas
Gallardo
12.00
Garitas
Gallardo
4.80
Milpo
Gallardo
3.91
Bancoducto
Gallardo
7.98
Milpo
Gallardo
14.45
Milpo
Gallardo
20.23
Milpo
Gallardo
3.00
Milpo
Gallardo
6.00
Milpo
Gallardo
2.30
Milpo
Gallardo
100.00
Milpo
Guias
20.00
Milpo
Guias
20.00
Milpo
Guias
20.00
Milpo
Guias
20.00
Milpo
Guias
20.00
Milpo
Guias
20.00
Milpo
Guias
40.00
Milpo
Guias
370.00
260
300.00
Bancoducto
Losa sub
estacion 03
Milpo
Gallardo
Gallardo
26
37
Gallardo
Losa sub
estacion 03
Banco ducto
milpo
Gallardo
Gallardo
28.9
Milpo
Gallardo
5.00
Milpo
Gallardo
02/06/16
03/06/16
JUEVES
VIERNES
1.00
Milpo
Gallardo
60.00
Milpo
Guias
9.00
Milpo
Gallardo
9.00
Milpo
Gallardo
9.00
Milpo
Gallardo
2.00
Milpo
Gallardo
18
H31
Elvis P
3.5
H31
Elvis P
VALORIZACION SUBCONTRATA MNB - AL 27DE MAYO DEL 2016 - SE

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
02.02.00
M2
S/. 20.00
207.04
S/. 4,140.85
45.20
02.02.01
2.50
S/. 1,050.00
02.03.00
2.00
S/. 240.00
02.04.00
02.05.00
Relleno compactado
M3
02.05.01
M2
02.08.00
Demoliciones
SEMANA
S/. 420.00
PARCIAL
METRADO
HORA
S/. 120.00
S/. 8.00
60.00
S/. 25.00
170.18
S/. 4,254.38
S/. 0.50
145.60
S/. 72.80
M2
S/. 15.00
85.88
S/. 1,288.20
M3
S/. 8.50
37.52
S/. 318.92
S/. 4,380.00
15.50
S/. 0.00
23.80
S/. 480.00
59.84
02.09.00
04.00.00
04.01.00
HORA
S/. 120.00
36.50
04.02.00
Rodillo de apoyo
HORA
S/. 120.00
0.00
05.00.00
05.01.00
M3
S/. 31.00
240.00
S/. 7,440.00
380.00
05.02.00
M3
S/. 24.50
420.00
S/. 10,290.00
240.00
05.03.00
M3
S/. 35.00
20.00
S/. 700.00
05.04.00
M3
S/. 36.00
20.00
S/. 720.00
05.05.00
M3
S/. 0.00
35.00
S/. 0.00
20.00
05.07.00
M3
S/. 0.00
47.00
S/. 0.00
20.00
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
27.00
S/. 675.00
24.00
VALORIZACION SUBCONTRATA MNB - AL 27DE MAYO DEL 2016 - SE

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
06.02.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
PARCIAL
ml
S/. 25.00
27.00
S/. 675.00
58.00
06.03.00
ml
S/. 30.00
17.00
S/. 510.00
32.00
06.04.00
Encofrado
ml
S/. 5.00
17.00
S/. 85.00
32.00
COSTO DIRECTO
S/. 52,515.21
IGV 18%
TOTAL A VALORIZAR
S/. 9,452.74
S/. 61,967.94
METRADO
AL 27DE MAYO DEL 2016 - SECTOR NAAC

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 0.00
267.12
S/. 2,136.96
S/. 904.00
252.24
S/. 5,044.85
S/. 0.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 1,496.00
230.02
S/. 5,750.38
S/. 0.00
145.60
S/. 72.80
S/. 0.00
85.88
S/. 1,288.20
S/. 0.00
37.52
S/. 318.92
S/. 1,860.00
52.00
S/. 6,240.00
S/. 2,856.00
23.80
S/. 2,856.00
S/. 11,780.00
620.00
S/. 19,220.00
S/. 5,880.00
660.00
S/. 16,170.00
S/. 0.00
20.00
S/. 700.00
S/. 0.00
20.00
S/. 720.00
S/. 0.00
55.00
S/. 0.00
S/. 0.00
67.00
S/. 0.00
S/. 600.00
51.00
S/. 1,275.00
AL 27DE MAYO DEL 2016 - SECTOR NAAC

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 1,450.00
85.00
S/. 2,125.00
S/. 960.00
49.00
S/. 1,470.00
S/. 160.00
49.00
S/. 245.00
S/. 27,946.00
S/. 80,461.21
S/. 5,030.28
S/. 14,483.02
S/. 32,976.28
S/. 94,944.22
21/05/16
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
Solaqueo de muros
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

04.02.00
Rodillo de apoyo
06.00.00
Colocacin de tuberias en banco ducto (12

tubos)
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
m2
45.20
semana
m3
59.84
m2
m3
hh
15.50
hh
23.80
ml
24.00
Encofrado
2.5
Apoyo milpo
Elvis P
3.00
Milpo
Gallardo
9.00
ZONA
Milpo
ENCARGADO
Gallardo
METRADO
ml
58.00
ZONA
ENCARGADO
SABADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
9.00
Milpo
Gallardo
ml
ml
32.00
32.00
17.00
Milpo
Gallardo
23/05/16
24/05/16
25/05/16
26/05/16
27/05/16
LUNES
MARTES
MIERCOLES
JUEVES
VIERNES
SALDO SEMANA ANTERIOR
45.20
Garita 5
Gallardo
6.30
Bancoducto
Gallardo
7.98
Bancoducto
Gallardo
1.5
Apoyo milpo
Elvis P
8.00
Escurridores
Gallardo
1.5
Apoyo milpo
Elvis P
4.50
Escurridores
Gallardo
13.09
Bancoducto
Gallardo
3.00
Escurridores
Gallardo
20.4
Bancoducto
Gallardo
12.07
Bancoducto
Gallardo
1.00
Escurrimiento
Gallardo
3
H-31
Elvis P
4.30
Escurrimiento
Gallardo
15.00
Milpo
Gallardo
17
Milpo
Gallardo
15.00
34.00
Milpo
Gallardo
Milpo
Gallardo
15
Milpo
Gallardo
15
Milpo
Gallardo
7
Apoyo milpo
Elvis P
VALORIZACION SUBCONTRATA MNB - AL 20 DE MAYO DEL 2016 - SE

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
VAL. ACTUAL
UND
PRECIO UNIT
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
01.04.00
EPP
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
02.02.00
M2
S/. 20.00
132.04
S/. 2,640.85
75.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
M3
02.05.01
M2
02.08.00
Demoliciones
M2
M3
SEMANA
S/. 420.00
PARCIAL
METRADO
2.00
S/. 840.00
2.00
S/. 240.00
S/. 480.00
0.50
HORA
S/. 120.00
S/. 8.00
60.00
S/. 25.00
117.16
S/. 0.50
0.00
S/. 15.00
85.88
S/. 1,288.20
S/. 8.50
37.52
S/. 318.92
HORA
S/. 120.00
36.50
S/. 4,380.00
M3
S/. 31.00
140.00
S/. 4,340.00
100.00
S/. 24.50
140.00
S/. 3,430.00
280.00
S/. 2,928.88
S/. 0.00
53.02
145.60
02.09.00
04.00.00
04.01.00
05.00.00
05.01.00
05.02.00
05.03.00
M3
S/. 35.00
20.00
05.04.00
M3
S/. 36.00
0.00
S/. 0.00
06.00.00
06.01.00

soporte de tuberias
ml
S/. 25.00
0.00
S/. 0.00
06.02.00
ml
S/. 25.00
0.00
S/. 0.00
27.00
06.03.00
ml
S/. 30.00
0.00
S/. 0.00
17.00
06.04.00
Encofrado
S/. 5.00
0.00
S/. 0.00
17.00
M3
ml
S/. 700.00
20.00
27.00

VAL. ANTERIOR
PARTIDA
DESCRIPCIN
UND
PRECIO UNIT
METRADO
PARCIAL
COSTO DIRECTO
S/. 36,781.91
IGV 18%
TOTAL A VALORIZAR
S/. 6,620.74
S/. 43,402.65
VAL. ACTUAL
METRADO
AL 20 DE MAYO DEL 2016 - SECTOR NAAC

VAL. ACTUAL
VAL. ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 0.00
267.12
S/. 2,136.96
S/. 1,500.00
207.04
S/. 4,140.85
S/. 210.00
2.50
S/. 1,050.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 1,325.50
170.18
S/. 4,254.38
S/. 72.80
145.60
S/. 72.80
S/. 0.00
85.88
S/. 1,288.20
S/. 0.00
37.52
S/. 318.92
S/. 0.00
36.50
S/. 4,380.00
S/. 3,100.00
240.00
S/. 7,440.00
S/. 6,860.00
420.00
S/. 10,290.00
S/. 0.00
20.00
S/. 700.00
S/. 720.00
20.00
S/. 720.00
S/. 675.00
27.00
S/. 675.00
S/. 675.00
27.00
S/. 675.00
S/. 510.00
17.00
S/. 510.00
S/. 85.00
17.00
S/. 85.00

VAL. ACTUAL
PARCIAL
VAL. ACUMULADA
METRADO
PARCIAL
S/. 15,733.30
S/. 52,515.21
S/. 2,831.99
S/. 9,452.74
S/. 18,565.29
S/. 61,967.94
14/05/16
PARTIDA
DESCRIPCIN
02.00.00
02.01.00
OBRAS VARIOS
02.02.00
02.02.01
02.03.00
02.04.00
02.05.00
Relleno compactado
05.05.01
02.08.00
Demoliciones
02.08.00
04.00.00
04.01.00

05.00.00
05.01.00
05.02.00
05.03.00
05.03.00
06.00.00
TOTAL DE
METRADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
m2
75.00
semana
METRADO
0.50
m3
53.02
m2
145.60
m3
m3
100.00
m3
280.00
m3
20
Milpo
Gallardo
0
m3
20.00
ml
27.00
ZONA
METRADO
ZONA
ENCARGADO
14.17
Milpo - costado de muro de
Gallardo
ENCARGADO
Colocacin de tuberias en banco ducto (12
tubos)
15.00
Sub 03
ASES
0.17
Sub 03
Ases
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
SABADO
ml
27.00
Encofrado
METRADO
ZONA
ENCARGADO
METRADO
ZONA
ENCARGADO
ml
ml
17.00
17.00
16/05/16
17/05/16
18/05/16
19/05/16
20/05/16
LUNES
MARTES
MIERCOLES
JUEVES
VIERNES
20.00
Sub 03
ASES
0.17
Sub 03
Ases
15.00
Sub 03
ASES
0.17
Sub 03
Ases
8.00
Balanzas milpo
Gallardo
8.00
Garita 05
5.73
Balanzas
Elvis P
145.60
H31
Elvis P
29.12
H31
Elvis P
4.00
H31
Elvis p
40
20
Bancoducto
Gallardo
0
20
160
20
Milpo
Gallardo
20
Milpo
Gallardo
0
20
ilpo - costado de muro de
40
40
9.00
H-31
Elvis P
12
Milpo
15
Milpo
Gallardo
Gallardo
12
Milpo
Gallardo
15
Milpo
Gallardo
17
Milpo
Gallardo
17
Milpo
Gallardo
SEGUIMIENTO DE VOLQU
5/30/2016
20
20
A363
5/2/2016
5/3/2016
20
A416
5/4/2016
20
40
A364
20
20
20
20
B1839 B1945 B1947
5/5/2016
20
20
20
20
20
20
20
B1843 B1003 B1005 A424
A427
A458
A456
5/6/2016
20
20
20
20
20
A463
A460
A431
A429
B1847
380
5/7/2016
80
A422
140
100
5/9/2016
5/10/2016
5/11/2016
20
A378
5/12/2016
20
A443
5/13/2016
20
40
20
40
A376
A380
20
A384
20
A383
20
A448
60
140
5/14/2016
20
20
A386
5/16/2016
20
20
A1003 A483
5/17/2016
20
A485
5/18/2016
20
A490
5/19/2016
20
B1022
5/20/2016
20
20
20
20
20
20
20
20
A400
A399
A398
A1008 A1009 A1010 A1012 A1201
280
40
20
20
20
160
20
A1011
NTO DE VOLQUETES MES MAYO-NAAC

PIEDRA
AFIRMADO
0
20
20
20
A412
B1938 B1836
0
20
20
20
B1942 B1941 A414
0
20
20
20
A415
A417
A365
0
0
0
0
180
0
0
20
20
20
A434
A465
B1010
0
20
B1603
0
20
A377
0
20
20
A381
B1608
0
0
140
0
0
20
20
A389
A387
0
20
A390
0
0
20
20
B1020 B1021
20
20
100
MADO
PIEDRA CHANCADA
0
60
60
20
20
A423
80
20
60
20
20
40
40
00
ARENA GRUESA
60
20
A447
20
20
40
20
40
VALORIZACIN ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
PARCIAL
VALORIZACIN ACTUAL
UND
PRECIO UNIT
METRADO
METRADO
UND
S/. 250.00
18.00
S/. 4,500.00
0.00
01.02.00
UND
S/. 67.10
18.00
S/. 1,207.80
0.00
01.03.00
MES
S/. 900.00
2.00
S/. 1,800.00
0.00
UND
S/. 308.35
18.00
S/. 5,550.30
0.00
01.04.00
EPP
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
267.12
S/. 2,136.96
0.00
02.02.00
M2
S/. 20.00
79.51
S/. 1,590.25
52.53
02.02.01
02.03.00
02.04.00
02.05.00
SEMANA
HORA
S/. 420.00
0.00
S/. 0.00
S/. 240.00
2.00
S/. 120.00
2.00
S/. 8.00
60.00
S/. 480.00
Relleno compactado
M3
S/. 25.00
98.96
S/. 2,473.88
18.20
02.08.00
Demoliciones
M2
S/. 15.00
85.88
S/. 1,288.20
0.00
02.09.00
M3
S/. 8.50
8.40
04.00.00
04.01.00
HORA
S/. 120.00
26.00
05.00.00
05.01.00
M3
S/. 31.00
0.00
S/. 0.00
140.00
05.02.00
M3
S/. 24.50
0.00
S/. 0.00
140.00
05.03.00
M3
S/. 35.00
0.00
S/. 0.00
20.00
0.00
0.00
S/. 71.40
29.12
S/. 3,120.00
10.50
COSTO DIRECTO
S/. 24,458.79
IGV 18%
TOTAL A VALORIZAR
S/. 28,861.37
S/. 4,402.58
VALORIZACIN ACTUAL
VALORIZACIN ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 0.00
18.00
S/. 4,500.00
S/. 0.00
18.00
S/. 1,207.80
S/. 0.00
2.00
S/. 1,800.00
S/. 0.00
18.00
S/. 5,550.30
S/. 0.00
267.12
S/. 2,136.96
S/. 1,050.60
132.04
S/. 2,640.85
S/. 840.00
2.00
S/. 840.00
S/. 0.00
2.00
S/. 240.00
S/. 0.00
60.00
S/. 480.00
S/. 455.00
117.16
S/. 2,928.88
S/. 0.00
85.88
S/. 1,288.20
S/. 247.52
37.52
S/. 318.92
S/. 1,260.00
36.50
S/. 4,380.00
S/. 4,340.00
140.00
S/. 4,340.00
S/. 3,430.00
140.00
S/. 3,430.00
S/. 700.00
20.00
S/. 700.00
S/. 12,323.12
S/. 36,781.91
S/. 2,218.16
S/. 6,620.74
S/. 14,541.28
S/. 43,402.65
SUSTENTO DE METRADOS VALORIZACIN 02 (AL 13 DE
PARTIDA
DESCRIPCIN
02.00.00
OBRAS VARIOS
02.01.00
02.02.00

Sub estacion 02
02.03.00
02.04.00
02.05.00
Relleno compactado
Garita de salida - ambiente 01
Garita de salida - cuarto 01
02.08.00
Demoliciones
02.08.00
Excavaciones NAAC
Zona de H-31
VALORIZACIN 02 (AL 13 DE MAYO DEL 2016)
UND
# DE VECES
LARGO
ANCHO
ALTO
PARCIAL
0.00
M2
1.00
5.10
52.53
52.53
10.30
0.00
0.00
M3
M3
M3
M3
M3
M3
18.20
2.80
1.95
7.80
2.20
1.80
1.65
1.00
1.00
1.00
1.00
1.00
1.00
M2
0.00
M3
29.12
29.12
m3
1.00
28.00
5.20
0.20
PRESTAMO DE MAQUINARIASMNB A CIDELSA (AL 13 DE MAYO

FECHA
5/10/2016
SOLICITUD
ELVIS PASCASIO
MAQUINA
RETROEXCAVADORA
5/11/2016
SUST. GUIA
RETROEXCAVADORA
5/12/2016
5/13/2016
SUST. GUIA
ELVIS PASCASIO
RETROEXCAVADORA
RETROEXCAVADORA
TOTAL DE HORAS
QUINARIASMNB A CIDELSA (AL 13 DE MAYO DEL 2016)

TRABAJO
Solo se aprueba 1.5 horas
N GUIA
003-000797
HORAS
1.5
Se deniega horas incluido dentro de partida pagada
003-000798
Se deniega horas incluido dentro de partida pagada

Se aprueba 3 horas de apoyo con retro
TOTAL DE HORAS
003-000799
003-000951
3
3
10.5
PANEL FOTOGRAFICO
Colocacin de pasteleros en la subestacin 02
Se viasualiza la demolicin y excavacin de la

losa A-07
Relleno de la zona H31, incluido una excavacin

adicional de 0.20m de altura.
VALORIZACION PRESENTADA POR MNB
SUSTENTO DE RELLENO VALIDADO POR GALLARDO
GUIA DE PRESTAMO DE RETROEXCAVADORA
RDO
SEGUIMIENTO DE VOLQU
5/30/2016
20
20
A363
5/2/2016
5/3/2016
20
A416
5/4/2016
20
40
A364
20
20
20
20
B1839 B1945 B1947
5/5/2016
20
20
20
20
20
20
20
B1843 B1003 B1005 A424
A427
A458
A456
5/6/2016
20
20
20
20
20
A463
A460
A431
A429
B1847
380
5/7/2016
80
A422
140
100
5/9/2016
5/10/2016
5/11/2016
20
A378
5/12/2016
20
A443
5/13/2016
40
20
40
A380
20
A384
20
A376
20
A383
20
A448
60
140
NTO DE VOLQUETES MES MAYO-NAAC

PIEDRA
AFIRMADO
0
20
20
20
A412
B1938 B1836
0
20
20
20
B1942 B1941 A414
0
20
20
20
A415
A417
A365
0
0
0
0
180
0
0
20
20
20
A434
A465
B1010
0
20
B1603
0
20
A377
0
20
20
A381
B1608
0
0
140
MADO
PIEDRA CHANCADA
0
60
60
20
20
A423
80
40
ARENA GRUESA
60
20
60
20
20
40
0
0
20
A447
20
20
VALORIZACION SUBCONTRATA MNB - AL 06 DE MAYO DEL 2016 -
VALORIZACIN ANTERIOR
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
PARCIAL
VALORIZACIN ACTUAL
UND
PRECIO UNIT
METRADO
METRADO
UND
S/. 250.00
0.00
S/. 0.00
18.00
01.02.00
UND
S/. 67.10
0.00
S/. 0.00
18.00
01.03.00
MES
S/. 900.00
0.00
S/. 0.00
2.00
UND
S/. 308.35
0.00
S/. 0.00
18.00
01.04.00
EPP
02.00.00
OBRAS VARIOS
02.01.00
M2
S/. 8.00
0.00
S/. 0.00
267.12
02.02.00
M2
S/. 20.00
0.00
S/. 0.00
79.51
02.03.00
HORA
S/. 120.00
0.00
S/. 0.00
2.00
02.04.00
S/. 8.00
0.00
S/. 0.00
60.00
02.05.00
Relleno compactado
M3
S/. 25.00
0.00
S/. 0.00
98.96
02.08.00
Demoliciones
M2
S/. 15.00
0.00
S/. 0.00
85.88
02.09.00
M3
S/. 8.50
0.00
S/. 0.00
8.40
HORA
S/. 120.00
0.00
S/. 0.00
26.00
04.00.00
04.01.00
COSTO DIRECTO
S/. 0.00
IGV 18%
TOTAL A VALORIZAR
S/. 0.00
S/. 0.00
VALORIZACIN ACTUAL
VALORIZACIN ACUMULADA
PARCIAL
METRADO
PARCIAL
S/. 4,500.00
18.00
S/. 4,500.00
S/. 1,207.80
18.00
S/. 1,207.80
S/. 1,800.00
2.00
S/. 1,800.00
S/. 5,550.30
18.00
S/. 5,550.30
S/. 2,136.96
267.12
S/. 2,136.96
S/. 1,590.25
79.51
S/. 1,590.25
S/. 240.00
2.00
S/. 240.00
S/. 480.00
60.00
S/. 480.00
S/. 2,473.88
98.96
S/. 2,473.88
S/. 1,288.20
85.88
S/. 1,288.20
S/. 71.40
8.40
S/. 71.40
S/. 3,120.00
26.00
S/. 3,120.00
S/. 24,458.79
S/. 24,458.79
S/. 4,402.58
S/. 4,402.58
S/. 28,861.37
S/. 28,861.37
SUSTENTO DE METRADOS VALORIZACIN 01 (AL 06 DE
PARTIDA
DESCRIPCIN
01.00.00
OBRAS PRELIMINARES
01.01.00
01.02.00
01.03.00
01.04.00
EPP
02.00.00
OBRAS VARIOS
02.01.00

Muro ambas caras
Muro pestaa cara exterior
02.02.00

Garita 01 - ambiente de menor altura
Garita 01 - ambiente de mayor altura
Garita 02
Garita 03
02.03.00

Se realiza el translado de agua de manera interna dentro de milpo
02.04.00

Muro cara interna
Muro cara externa
02.05.00
Relleno compactado
Zona de borde de garita 5
Zona de ducto de subestacin 03
Tanque de almacenamiento
Buzon de almacenamiento
Buzon de almacenamiento
Zona de forma triangular costado de garita
Costado de muro perimetrico
Costado de porton de ingreso
Zona de balanzas de ingreso
Zona de balanzas de ingreso
02.08.00
Demoliciones
Muro existente
Demolicin de losa h-31
Demolicin de losa h-24
02.08.00

Excavacin losa de balanza
VALORIZACIN 01 (AL 06 DE MAYO DEL 2016)
UND
UND
UND
MES
UND
M2
M2
M2
M2
M2
M2
# DE VECES
LARGO
ANCHO
ALTO
PARCIAL
18.00
18.00
2.00
18.00
18.00
18.00
2.00
18.00
2.00
1.00
25.44
25.44
1.00
1.00
1.00
1.00
5.10
10.15
5.50
4.65
267.12
254.40
12.72
5.00
0.50
79.51
18.11
36.03
13.75
11.63
3.55
3.55
2.50
2.50
2.00
2.00
HORA
ML
ML
6.00
6.00
5.00
5.00
Protocolo
35.00
1.00
3.15
0.70
2.80
0.70
1.00
1.40
1.50
1.05
14.00
0.70
2.80
1.40
6.00
0.50
6.00
2.50
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
60.00
30.00
30.00
1.00
2.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
98.96
28.00
22.75
8.82
9.41
2.80
0.95
5.88
2.35
3.00
15.00
0.65
2.00
2.40
1.00
0.60
0.60
0.60
1.00
1.00
M2
m2
m2
m2
11
2.5
Medida sacado autocad NAAC-DE-GMI-1000-CI-DW-002
15
85.88
27.5
28.38
30
M3
m3
28
5.2
0.3
8.40
8.40
PRESTAMO DE MAQUINARIASMNB A CIDELSA (AL 06 DE MAYO DEL

FECHA
5/2/2016
5/3/2016
SOLICITUD
Gallardo
Gallardo
MAQUINA
Retro 420
Retro 420
5/3/2016
4/29/2016
4/30/2019
Juan Vasquez
Juan Vasquez
Juan Vasquez
Retro 420
Retro 420
Retro 420
TOTAL DE HORAS
RESUMEN DE EPP
Mameluco
lente
Botas
Casco
Respirador
Cartucho
Filtro
Adaptador
Barquiquejo
Tapon
Guante
Cortaviento
308.35
70
4
60
30
65
14
38
10
0.85
1.5
8
7
CERTIFICADOS
C. penal
C. policial
67.1
50.1
17
EXAM. MEDICO
Exam medico
250
250
MAQUINARIASMNB A CIDELSA (AL 06 DE MAYO DEL 2016)

TRABAJO
Excavacion y traslado de afirmado
Traslado de afirmado
Traslado de herramientas, excavacin y eliminacin.
Excavacin y llenado al volquete
Excavacin de zanja
TOTAL DE HORAS
N GUIA
003-000466
003-000468
HORAS
7
7
003-000792
003-000463
003-000464
3
4
5
26

Facturar Ok 2016.09.03. Valorizacion

Cargado por

Información del documento

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

Facturar Ok 2016.09.03. Valorizacion

Cargado por

Copyright:

Formatos disponibles

VALORIZACIN

VALORIZACION SUBCONTRATA MNB - DEL 29 DE AGOSTO AL 03 DE SEPTI

EXAMENES MEDICOS PREOCUPACIONALES

CERTIFICADO VARIOS (POLICIAL, PENAL)

SCTR: SEGURO PARA 18 TRABAJADORES

Solaqueo de muros de ingreso

Colocacin de ladrillo pastelero

Mano de obra acarreo de pastelero

Traslado de agua de milpo a h-25

Preparacin de brua con cortadora

Excavacion para losa

COSTE DE ALQUILER DE MAQUINARIAS

Traslado de maquinaria - flete

Eliminacin de material excedente

Suministro de Arena gruesa

Suministro de arena fina

VALORIZACION SUBCONTRATA MNB - DEL 29 DE AGOSTO AL 03 DE SEPTI

Habilitado, acondicionamiento y colocacin de acero para

Colocacin de tuberias en banco ducto (12 tubos)

Concreto para recubrimiento de tuberias

Habilitado y colocacin de acero

Refine, nivelacin y compactacin de subrazante

Apoyo de personal Peon

PARTIDAS NUEVAS 06.06.2016

Apoyo de personal Operario

Excavacin especial en uas de losa

Techo de cmaras, encofrado, habilitado de acero, nivelacin,

Encofrado de borde de losa de concreto

Cuerpo de manhall hasta 2m sin acabado

Cuerpo de manhall hasta 2.5m sin acabado

Acabado de manhall hasta 2m

Acabado de manhall hasta 2.5m

COLOCACIN DE RD DE TUBERIAS 750M

VALORIZACION SUBCONTRATA MNB - DEL 29 DE AGOSTO AL 03 DE SEPTI

Instalacin de tuberas de 2" incluido abrazaderas vlvulas llaves

Pruebas hidrulica de tuberas para probar resistencia de

Instalacin de tuberas de 2" incluido demolicin y reposicin de

Demolicin y acabado de caja de registro

Excavacin para linea de desague e instalacin de tuberias

Corte y demolicin de losa de concreto

Acero en Losa interior

Vaceado de concreto en reposicin de pisos

Acabado de semipulido de losa

Acarreo de material a obra

Realizacin de cerramiento entre muro nuevo y muro antiguo

Demontaje de cerco (incluye armado de porton)

Colocacin de cajones en losas de ingreso

Reparacin de tubera para drenaje de lluvia

Empalme de tubera de 2" de matriz a garita h-24 y garita de

Prueba hidrulica en desague

REPARACION DE TUBERAS-PRUEBAS HIDRAULICAS DE LA RED

Prueba hidrulica en red de agua fria

EMPALME DE LA TUBERA DE LA LNEA DE 2" HACIA LA LINEA 1

VALORIZACION SUBCONTRATA MNB - DEL 29 DE AGOSTO AL 03 DE SEPTI

Instalacin de vlvula e instalacion de tubera para agua

Prueba hidrulica en desague

Losa en tanque espesador - Concreto

Acabado semipulido de losa de reposicin

Losa en tanque espesador - Encofrado y desencofrado

Losa en tanque espesador - Acero

Entubado de ventilacion en pozo septico rectangular (picado de

Armado de caja de registro en garita 5 - Milpo

Demolicion y picado de concreto para la instalacin de vlvula

Instalacin de tubera de agua para vlvula compuerta