Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PRESUPUESTO
2.000 PAVIMENTOS
2.101 PARCHADO SUPERFICIAL M3
2.103a CARPETA ASFALTICA PARA PARCHADO PROFUNDO M3
2.103b BASE GRANULAR PARA PARCHADO PROFUNDO M3
2.109 DESARENADO DE CALZADA Y BERMAS M3
2.112 TRATAMIENTO DE FISURAS FINAS ML
2.113 TRATAMIENTO DE FISURAS GRUESAS ML
2.208 REPARACION SUPERFICIAL DE BERMAS CON CARPETA ASFALTICA M2
2.401 IMPRIMACION ASFALTICA M2
2.402 RIEGO DE LIGA M2
2.406 SELLO ASFALTICO M2
2.410 PAVIMENTO DE CONCRETO ASFALTICO M3
2.420 CEMENTO ASFALTICO PEN 60/70 KG
2.421 EMULSION ASFALTICA LT
2.423 FILLER O RELLENO MINERAL KG
2.500 NIVELACION DE BERMA CON MACADAM BITUMINOSO M3
NOTA : La comparación del Avance Porcentual, incluyendo los Deductivos aprobados se muestra en el cuadro adjunto.
EPARACIONES
P.U. PRESUPUESTO
METRADO BASE BASE PROG
BASE
S/. S/.
1 2 3
750,000.00 1.000
1.00 210,000.00 210,000.00 1.101 0.085 0.085 0.083
12.00 45,000.00 540,000.00 1.103 0.085 0.085 0.083
### 2.000
10,500.00 360.00 3,780,000.00 2.101 0.125 0.125 0.125
5,500.00 375.00 2,062,500.00 2.103a 0.125 0.125 0.125
5,500.00 95.00 522,500.00 2.103b 0.125 0.125 0.125
1,500.00 7.50 11,250.00 2.109 0.125 0.125
28,500.00 7.50 213,750.00 2.112 0.125 0.125
3,700.00 7.50 27,750.00 2.113 0.125 0.125
3,840.00 18.00 69,120.00 2.208 0.125
72,396.00 2.00 144,792.00 2.401 0.125
506,753.00 1.50 760,129.50 2.402 0.125
1,048,239.00 2.50 2,620,597.50 2.406
18,245.00 180.00 3,284,100.00 2.410
2,627,299.00 5.50 14,450,144.50 2.420
1,378,443.00 5.50 7,581,436.50 2.421
875,766.00 2.50 2,189,415.00 2.423
900.00 250.00 225,000.00 2.500
715,000.00 3.000
5,000.00 80.00 400,000.00 3.303
4,500.00 70.00 315,000.00 3.304
3,563,900.00 4.000
550.00 130.00 71,500.00 4.805a
25,000.00 18.50 462,500.00 4.805b
150,000.00 20.00 3,000,000.00 4.810a
650.00 28.00 18,200.00 4.810b
600.00 19.50 11,700.00 4.825
S/. 42,971,385.00
16.72% S/. 7,184,815.57
10.00% S/. 4,297,138.50
S/. 54,453,339.07
INFORM
1 2 3
1.000
1.101 0.085 0.085 0.083
1.103 0.085 0.085 0.083
2.000
2.101 0.111 0.111 0.111
2.103a 0.111 0.111 0.111
2.103b 0.111 0.111 0.111
2.109 0.111 0.111
2.112 0.111 0.111
2.113 0.111 0.111
2.208 0.111
2.401 0.111
2.402 0.111
2.406
2.410
2.420
2.421
2.423
2.500
3.000
3.303
3.304
4.000
4.805a
4.805b
4.810a
4.810b
4.825
PROGRAMACION VALORIZADO
4 5 6 7 8 9 10 11
1.000
0.083 1.101 0.085 0.085 0.083 0.083 0.083
0.083 1.103 1.02 1.02 0.996 0.996 0.996
2.000
2.101 1312.5 1312.5 1312.5 1312.5 1312.5
2.103a 687.5 687.5 687.5 687.5 687.5
2.103b 687.5 687.5 687.5 687.5 687.5
2.109 187.5 187.5 187.5 187.5
2.112 3562.5 3562.5 3562.5 3562.5
2.113 462.5 462.5 462.5 462.5
2.208 480 480 480
2.401 9049.5 9049.5 9049.5
2.402 63344.125 63344.125 63344.125
2.406 131029.875 131029.875
2.410 2280.625 2280.625
2.420 328412.375 328412.375
0.125 2.421 172305.375
0.125 2.423 109470.75
0.125 2.500 112.5
3.000
0.125 3.303 625
0.125 3.304 562.5
4.000
4.805a 68.75 68.75
4.805b 3125 3125
4.810a 18750 18750
0.125 4.810b 81.25
0.125 4.825 75
2.000
2.101 1165.5 1165.5 1165.5 1165.5 1165.5
2.103a 610.5 610.5 610.5 610.5 610.5
2.103b 610.5 610.5 610.5 610.5 610.5
2.109 166.5 166.5 166.5 166.5
2.112 3163.5 3163.5 3163.5 3163.5
2.113 410.7 410.7 410.7 410.7
2.208 426.24 426.24 426.24
2.401 8035.956 8035.956 8035.956
2.402 56249.583 56249.583 56249.583
0.112 2.406 116354.529 116354.529
0.112 2.410 2025.195 2025.195
0.112 2.420 291630.189 291630.189
0.125 2.421
0.125 2.423
0.125 2.500
3.000
0.125 3.303
0.125 3.304
4.000
0.125 4.805a 68.75
0.125 4.805b 3125
0.125 4.810a 18750
0.125 4.810b
0.125 4.825
ACION VALORIZADO * METRADO BASE
6 7 8 9 10 11 12
10500
5500
5500
1500
28500
3700
3840
72396
506753
1048239
18245
2627299
1378443
875766
900
5000
4500
550
25000
150000
650
600
program x valorizar
1 0
12 0
10500 0
5500 0
5500 0
1500 0
28500 0
3700 0
3840 0
72396 0
506753 0
1048239 0
18245 0
2627299 0
1378443 172305.375
875766 109470.75
900 112.5
5000 625
4500 562.5
550 0
25000 0
150000 0
650 81.25
600 75