ITEM DESCRIPCION

01 OBRAS PROVISIONALES

01.01 CARTEL DE IDENTIFICACION DE OBRA 3.60mx2.40m

01.02 CASETA DE ALMACEN P/GUARDIANIA Y/O DEPOSITO

01.03 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS

01.04 ACONDICIONAMIENTO DE ACCESOS PROVISIONALES

02 PUENTE L=10.00 m

02.01 TRABAJOS PRELIMINARES

02.01.01 TRAZO, NIVELACION Y REPLANTEO

02.01.02 DESBROCE Y LIMPIEZA DE MATERIAL

02.01.03 DESMONTAJE DE TRONCOS DE MADERA ROLLIZA (PUENTE ANTIGUO)

02.02 MOVIMIENTO DE TIERRAS

02.02.01 PERFORACION Y DISPARO RENDIMIENTO EN ROCA FIJA

02.02.02 LIMPIEZA DE MATERIAL SUELTO DE PERFORACION Y DISPARO

02.02.03 CORTE DE TERRENO NATURAL EN CAMINO VECINAL

02.02.04 EXCAVACION NO CLASIFICADA PARA LOSA DE APROXIMACION

02.02.05 RELLENO PARA ESTRUCTURAS CON MATERIAL PROPIO

02.02.06 RELLENO CON MATERIAL PROPIO EN CAMINO VECINAL

02.02.07 RELLENO CON GRAVA P/DRENAJE

02.02.08 RELLENO CON ARENA P/DRENAJE

02.02.09 NIVELACION Y COMPACTACION DE CAMINO VECINAL

02.02.10 ELIMINACION DE MATERIAL EXCEDENTE

02.03 CONCRETO SIMPLE

02.03.01 SOLADO CONCRETO f'c=140 kg/cm2

02.04 CONCRETO ARMADO

02.04.01 ESTRIBOS Y ALETAS: ACERO FY= 4200 kg/cm2 GRADO 60

02.04.02 ZAPATAS ESTRIBO Y ALETAS (IZQ./DER.): ENCOFRADO Y DESENCOFRADO

02.04.03 ESTRIBO Y ALETAS (IZQ./DER.): ENCOFRADO Y DESENCOFRADO CARAVISTA

02.04.04 ESTRIBO Y ALETAS (IZQ./DER.): CONCRETO f'c=210 kg/cm2

02.04.05 SUPERESTRUCTURA: ACERO FY= 4200 kg/cm2 GRADO 60

02.04.06 SUPERESTRUCTURA: ENCOFRADO Y DESENCOFRADO CARAVISTA

02.04.07 SUPERESTRUCTURA: CONCRETO f'c=280 kg/cm2

02.04.08 LOSA DE APROXIMACION: ACERO FY= 4200 kg/cm2 GRADO 60

02.04.09 LOSA DE APROXIMACION: CONCRETO f'c=210 kg/cm2

02.04.10 LOSA DE APROXIMACION: ENCOFRADO Y DESENCOFRADO

02.05 VARIOS

02.05.01 JUNTA DE DILATACION DE ACERO

02.05.02 TUBERIA DE DRENAJE

02.05.03 ENCAUZAMIENTO

02.05.04 BARANDA METALICA (FABRICACION, COLOCACION Y PINTADO)

02.05.05 APOYO NEOPRENO

02.05.06 LETRERO DE SEÑALIZACION

02.05.07 GUARDAVIAS METALICO

02.05.08 PLACA RECORDATORIA

02.06 FALSO PUENTE

02.06.01 FALSO PUENTE

02.06.02 DESMONTAJE DE PUENTE

03 PONTON L=6.80 m

03.01 TRABAJOS PRELIMINARES

03.01.01 TRAZO, NIVELACION Y REPLANTEO

03.01.02 DESBROCE Y LIMPIEZA DE MATERIAL

03.02 MOVIMIENTO DE TIERRAS

03.02.01 PERFORACION Y DISPARO RENDIMIENTO EN ROCA FIJA

03.02.02 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS

03.02.03 RELLENO PARA ESTRUCTURAS CON MATERIAL PROPIO

03.02.04 RELLENO CON GRAVA P/DRENAJE

03.02.05 RELLENO CON ARENA P/DRENAJE

03.02.06 ELIMINACION DE MATERIAL EXCEDENTE

03.02.07 CONFORMACION DE CUNETA EN CAMINO VECINAL

03.03 CONCRETO SIMPLE

03.03.01 SOLADO CONCRETO f'c=140 kg/cm2

03.03.02 ESTRIBO Y ALETAS (IZQ./DER.): ENCOFRADO Y DESENCOFRADO CARAVISTA

03.03.03 ESTRIBO Y ALETAS (IZQ./DER.): CONCRETO f'c=175 kg/cm2

03.04 CONCRETO ARMADO

03.04.01 SUPERESTRUCTURA: ACERO FY= 4200 kg/cm2 GRADO 60

03.04.02 SUPERESTRUCTURA: ENCOFRADO Y DESENCOFRADO CARAVISTA

03.04.03 SUPERESTRUCTURA: CONCRETO f'c=280 kg/cm2

03.05 VARIOS

03.05.01 JUNTA DE DILATACION DE ACERO

03.05.02 TUBERIA DE DRENAJE

03.05.03 ENCAUZAMIENTO

03.05.04 BARANDA METALICA (FABRICACION, COLOCACION Y PINTADO)

03.05.05 APOYO NEOPRENO

03.05.06 LETRERO DE SEÑALIZACION

03.05.07 GUARDAVIAS METALICO

03.05.08 PLACA RECORDATORIA

03.06 FALSO PUENTE

03.06.01 FALSO PUENTE

03.06.02 DESMONTAJE DE PUENTE

04 ALCANTARILLAS DE TMC

04.01 ALCANTARILLA DE PASO LONG=9.50m de 36"

04.01.01 TRABAJOS PRELIMINARES

04.01.01.01 TRAZO, NIVELACION Y REPLANTEO

04.01.02 MOVIMIENTO DE TIERRAS

04.01.02.01 EXCAVACION PARA ESTRUCTURAS DE MATERIAL COMUN BAJO AGUA

04.01.02.02 EXCAVACION EN ROCA SUELTA PARA ESTRUCTURAS

04.01.02.03 REFINE Y NIVELACION DE FONDO PARA ESTRCTURAS

04.01.02.04 RELLENO PARA ESTRUCTURAS CON MATERIAL PROPIO

04.01.02.05 ELIMINACION DE MATERIAL EXCEDENTE

04.01.03 CONCRETO SIMPLE

04.01.03.01 SOLADO CONCRETO f'c=140 kg/cm2

04.01.03.02 SOLADOS: ENCOFRADO Y DESENCOFRADO

04.01.03.03 EMBOQUILLADO DE MAMPOSTERIA DE PIEDRA

04.01.04 CONCRETO ARMADO

04.01.04.01 ZAPATAS: CONCRETO f'c=210 kg/cm2

04.01.04.02 LOSA DE CABESAL: CONCRETO f'c=210 kg/cm2

04.01.04.03 CABESAL: CONCRETO f'c=210 kg/cm2

04.01.04.04 ALAS: CONCRETO f'c=210 kg/cm2

04.01.04.05 ZAPATAS, LOSA DE CABESAL, CABESAL Y ALAS (IZQ./DER.): ENCOFRADO Y DESENCOFRADO

04.01.04.06 LOSA DE CABESAL, CABESAL, ALAS Y ZAPATAS,|: ACERO FY= 4200 kg/cm2 GRADO 60

04.01.05 ALCANTARILLA TMC - 36"

04.01.05.01 TUBERIA METALICA CORRUGADA D=36"

04.02 ALCANTARILLA DE PASO LONG=6.00m DE 36"

04.02.01 TRABAJOS PRELIMINARES

04.02.01.01 TRAZO, NIVELACION Y REPLANTEO

04.02.02 MOVIMIENTO DE TIERRAS

04.02.02.01 EXCAVACION PARA ESTRUCTURAS DE MATERIAL COMUN BAJO AGUA

04.02.02.02 EXCAVACION EN ROCA SUELTA PARA ESTRUCTURAS

04.02.02.03 REFINE Y NIVELACION DE FONDO PARA ESTRCTURAS

04.02.02.04 RELLENO PARA ESTRUCTURAS CON MATERIAL PROPIO

04.02.02.05 ELIMINACION DE MATERIAL EXCEDENTE

04.02.03 CONCRETO SIMPLE

04.02.03.01 SOLADO CONCRETO f'c=140 kg/cm2

04.02.03.02 SOLADOS: ENCOFRADO Y DESENCOFRADO

04.02.03.03 EMBOQUILLADO DE MAMPOSTERIA DE PIEDRA

04.02.04 CONCRETO ARMADO

04.02.04.01 ZAPATAS: CONCRETO f'c=210 kg/cm2

04.02.04.02 LOSA DE CABESAL: CONCRETO f'c=210 kg/cm2

04.02.04.03 CABESAL: CONCRETO f'c=210 kg/cm2

04.02.04.04 ALAS: CONCRETO f'c=210 kg/cm2

04.02.04.05 ZAPATAS, LOSA DE CABESAL, CABESAL Y ALAS (IZQ./DER.): ENCOFRADO Y DESENCOFRADO

04.02.04.06 LOSA DE CABESAL, CABESAL, ALAS Y ZAPATAS,|: ACERO FY= 4200 kg/cm2 GRADO 60

04.02.05 ALCANTARILLA TMC - 36"

04.02.05.01 TUBERIA METALICA CORRUGADA D=36"

04.02.06 MEJORMIENTO DE CAMINO VECINAL - EN ALCANTARILLAS

04.02.06.01 CORTE DE TERRENO NATURAL EN CAMINO VECINAL

04.02.06.02 NIVELACION Y COMPACTACION DE CAMINO VECINAL

04.02.06.03 RELLENO CON MATERIAL PROPIO EN CAMINO VECINAL

04.02.06.04 RELLENO CON MATERIAL GRANULAR EN SECCION DE CAMINO VECINAL

04.02.06.05 AFIRMADO GRANULAR e=15cm

05 FLETE TERRESTRE

05.01 FLETE TERRESTRE

06 MITIGACION AMBIENTAL

06.01 PLAN DE MITIGACION AMBIENTAL

06.02 LETRINA PROVISIONAL

 PRECIO
UNIDAD METRADO UNITARIO
PRESUPUESTOPARCIAL AVANCE AN
METRADO

und 1.00 561.57 561.57

-
m2 36.00 39.98 1439.28
-
glb 1.00 13,992.00 13992.00
-
und 2.00 2,312.30 4624.60
-

m2 250.00 3.73 932.50

-
m2 13.20 0.38 5.02
-
m2 62.40 50.40 3144.96
-

m3 246.44 38.61 9515.05

-
m3 278.85 29.17 8134.05
-
m3 56.00 18.55 1038.80
-
m3 18.10 20.40 369.24
-
m3 224.64 35.20 7907.33
-
m3 19.20 24.64 473.09
-
m3 47.60 117.85 5609.66
-
m3 20.58 151.96 3127.34
-
m2 170.00 8.92 1516.40
-
m3 97.25 21.38 2079.21
-

m3 15.84 310.37 4916.26

-

kg 10,235.40 3.62 37052.15

-
m2 34.50 56.12 1936.14
-
m2 235.54 122.42 28834.81
-
m3 120.31 426.70 51336.28
-
kg 3,178.80 3.62 11507.26
-
m2 77.69 125.24 9729.90
-
m3 16.53 510.14 8432.61
-
kg 523.62 3.62 1895.50
-
m3 9.36 405.56 3796.04
-
m2 17.98 56.12 1009.04
-

m 7.80 118.03 920.63

-
m 16.80 10.70 179.76
-
m3 48.00 27.57 1323.36
-
m 21.50 318.77 6853.56
-
und 2.00 2,233.63 4467.26
-
und 2.00 900.00 1800.00
-
m 12.00 575.95 6911.40
-
und 1.00 493.88 493.88
-
m2 48.00 170.37 8177.76
-
m2 48.00 45.12 2165.76
-

m2 135.96 3.73 507.13

-
m2 2.00 0.38 0.76
-

m3 38.96 38.61 1504.25

-
m3 23.16 20.40 472.46
-
m3 53.03 35.20 1866.66
-
m3 10.80 117.85 1272.78
-
m3 3.52 151.96 534.90
-
m3 18.77 21.38 401.30
-
m 26.00 79.58 2069.08
-

m3 6.41 310.37 1989.47

-
m2 100.47 122.42 12299.54
-
m3 57.42 404.99 23254.53
-

kg 1,663.90 3.62 6023.32

-
m2 52.17 125.24 6533.77
-
m3 8.74 510.14 4458.62
-

m 7.80 118.03 920.63

-
m 8.80 10.70 94.16
-
m3 86.40 27.57 2382.05
-
m 14.10 318.77 4494.66
-
und 2.00 2,233.63 4467.26
-
und 2.00 900.00 1800.00
-
m 6.00 575.95 3455.70
-
und 1.00 493.88 493.88
-

m2 28.91 170.37 4925.40

-
m2 28.91 45.12 1304.42
-

m2 52.25 3.73 194.89

-

m3 12.23 23.06 282.02

-
m3 2.70 39.84 107.57
-
m2 5.44 13.80 75.07
-
m3 8.06 35.20 283.71
-
m3 18.35 21.38 392.32
-

m3 0.54 310.37 167.60

-
m2 36.43 38.19 1391.26
-
m3 18.40 205.87 3788.01
-
 m3 1.57 405.56 636.73
-
m3 3.64 405.56 1476.24
-
m3 2.58 405.56 1046.34
-
m3 2.00 405.56 811.12
-
m2 38.51 56.12 2161.18
-
kg 479.04 3.62 1734.12
-

m2 9.50 409.63 3891.49

-

m2 45.00 3.73 167.85

-

m3 12.23 23.06 282.02

-
m3 2.70 39.84 107.57
-
m2 5.44 13.80 75.07
-
m3 8.06 35.20 283.71
-
m3 18.35 21.38 392.32
-

-
m3 0.54 310.37 167.60
-
m2 36.43 38.19 1391.26
-
m3 4.60 205.87 947.00
-

m3 1.57 405.56 636.73

-
m3 3.64 405.56 1476.24
-
m3 4.53 405.56 1837.19
-
m3 2.00 405.56 811.12
-
m2 38.51 56.12 2161.18
-
kg 510.36 3.62 1847.50
-

m2 6.00 409.63 2457.78

-

m3 40.60 18.55 753.13

-
m2 101.50 8.92 905.38
-
m3 20.30 24.64 500.19
-
m3 20.30 173.10 3513.93
-
m3 15.23 19.14 291.50
-

glb 1.00 17,500.00 17500.00

-

glb 1.00 6,000.00 6000.00

-
und 2.00 847.14 1694.28
-
COSTO DIRECTO 410,376.41 -
GASTOS GENERALES 10.00% 41,037.64 -
UTILIDADES 5.00% 20,518.82 -
SUB-TOTAL 471,932.87 -
FACTOR DE RELACION 471,932.87
IGV (18%) 18.00% 84,947.92
TOTAL 556,880.79
 VALORIZACION Nº1
AVANCE ANTERIOR AVANCE ACTUAL ACUMULADO

PARCIAL %AVANCE METRADO PARCIAL %AVANCE METRADO PARCIAL

561.57 0.00% 561.57

1.00 100.00% 1.00 561.57
39.98 0.00% 1,439.28
36.00 100.00% 36.00 1439.28
13,992.00 0.00% 3,498.00
0.25 25.00% 0.25 3498.00
2,312.30 0.00% 2,312.30
1.00 50.00% 1.00 2312.30

3.73 0.00% 699.38

187.50 75.00% 187.50 699.38
0.38 0.00% 5.02
13.20 100.00% 13.20 5.02
50.40 0.00% 3,144.96
62.40 100.00% 62.40 3144.96

38.61 0.00% 4,281.77

110.90 45.00% 110.90 4281.77
29.17 0.00% 3,660.32
125.48 45.00% 125.48 3660.32
18.55 0.00% 332.42
17.92 32.00% 17.92 332.42
20.40 0.00% 132.93
6.52 36.00% 6.52 132.93
35.20 0.00% 4,111.81
116.81 52.00% 116.81 4111.81
24.64 0.00% 227.08
9.22 48.00% 9.22 227.08
117.85 0.00% 2,019.48
17.14 36.00% 17.14 2019.48
151.96 0.00% 375.28
2.47 12.00% 2.47 375.28
8.92 0.00% 227.46
25.50 15.00% 25.50 227.46
21.38 0.00% 270.30
12.64 13.00% 12.64 270.30

310.37 0.00% 1,229.07

3.96 25.00% 3.96 1229.07

3.62 0.00% 9,263.04

2558.85 25.00% 2558.85 9263.04
56.12 0.00% 484.04
8.63 25.00% 8.63 484.04
122.42 0.00% 7,208.70
58.89 25.00% 58.89 7208.70
426.70 0.00% 12,834.07
30.08 25.00% 30.08 12834.07
3.62 0.00% 0.00
0.00 0.00% 0.00 0.00
125.24 0.00% 0.00
0.00 0.00% 0.00 0.00
510.14 0.00% 0.00
0.00 0.00% 0.00 0.00
3.62 0.00% 0.00
0.00 0.00% 0.00 0.00
405.56 0.00% 0.00
0.00 0.00% 0.00 0.00
56.12 0.00% 0.00
0.00 0.00% 0.00 0.00

118.03 0.00% 0.00

0.00 0.00% 0.00 0.00
10.70 0.00% 0.00
0.00 0.00% 0.00 0.00
27.57 0.00% 0.00
0.00 0.00% 0.00 0.00
318.77 0.00% 0.00
0.00 0.00% 0.00 0.00
2,233.63 0.00% 0.00
0.00 0.00% 0.00 0.00
900.00 0.00% 0.00
0.00 0.00% 0.00 0.00
575.95 0.00% 0.00
0.00 0.00% 0.00 0.00
493.88 0.00% 0.00
0.00 0.00% 0.00 0.00
170.37 0.00% 0.00
0.00 0.00% 0.00 0.00
45.12 0.00% 0.00
0.00 0.00% 0.00 0.00

3.73 0.00% 0.00

0.00 0.00% 0.00 0.00
0.38 0.00% 0.00
0.00 0.00% 0.00 0.00

38.61 0.00% 0.00

0.00 0.00% 0.00 0.00
20.40 0.00% 0.00
0.00 0.00% 0.00 0.00
35.20 0.00% 0.00
0.00 0.00% 0.00 0.00
117.85 0.00% 0.00
0.00 0.00% 0.00 0.00
151.96 0.00% 0.00
0.00 0.00% 0.00 0.00
21.38 0.00% 0.00
0.00 0.00% 0.00 0.00
79.58 0.00% 0.00
0.00 0.00% 0.00 0.00

310.37 0.00% 0.00

0.00 0.00% 0.00 0.00
122.42 0.00% 0.00
0.00 0.00% 0.00 0.00
404.99 0.00% 0.00
0.00 0.00% 0.00 0.00

3.62 0.00% 0.00

0.00 0.00% 0.00 0.00
125.24 0.00% 0.00
0.00 0.00% 0.00 0.00
510.14 0.00% 0.00
0.00 0.00% 0.00 0.00

118.03 0.00% 0.00

0.00 0.00% 0.00 0.00
10.70 0.00% 0.00
0.00 0.00% 0.00 0.00
27.57 0.00% 0.00
0.00 0.00% 0.00 0.00
318.77 0.00% 0.00
0.00 0.00% 0.00 0.00
2,233.63 0.00% 0.00
0.00 0.00% 0.00 0.00
900.00 0.00% 0.00
0.00 0.00% 0.00 0.00
575.95 0.00% 0.00
0.00 0.00% 0.00 0.00
493.88 0.00% 0.00
0.00 0.00% 0.00 0.00

170.37 0.00% 0.00

0.00 0.00% 0.00 0.00
45.12 0.00% 0.00
0.00 0.00% 0.00 0.00

3.73 0.00% 19.49

5.23 10.00% 5.23 19.49

23.06 0.00% 14.10

0.61 5.00% 0.61 14.10
39.84 0.00% 10.76
0.27 10.00% 0.27 10.76
13.80 0.00% 9.01
0.65 12.00% 0.65 9.01
35.20 0.00% 37.45
1.06 13.20% 1.06 37.45
21.38 0.00% 78.46
3.67 20.00% 3.67 78.46

310.37 0.00% 0.00

0.00 0.00% 0.00 0.00
38.19 0.00% 0.00
0.00 0.00% 0.00 0.00
205.87 0.00% 0.00
0.00 0.00% 0.00 0.00
 0.00 0.00
405.56 0.00% 0.00
0.00 0.00% 0.00 0.00
405.56 0.00% 0.00
0.00 0.00% 0.00 0.00
405.56 0.00% 0.00
0.00 0.00% 0.00 0.00
405.56 0.00% 0.00
0.00 0.00% 0.00 0.00
56.12 0.00% 0.00
0.00 0.00% 0.00 0.00
3.62 0.00% 0.00
0.00 0.00% 0.00 0.00

409.63 0.00% 0.00

0.00 0.00% 0.00 0.00

3.73 0.00% 0.00

0.00 0.00% 0.00 0.00

23.06 0.00% 0.00

0.00 0.00% 0.00 0.00
39.84 0.00% 0.00
0.00 0.00% 0.00 0.00
13.80 0.00% 0.00
0.00 0.00% 0.00 0.00
35.20 0.00% 0.00
0.00 0.00% 0.00 0.00
21.38 0.00% 0.00
0.00 0.00% 0.00 0.00
0.00
0.00 0.00
310.37 0.00% 0.00
0.00 0.00% 0.00 0.00
38.19 0.00% 0.00
0.00 0.00% 0.00 0.00
205.87 0.00% 0.00
0.00 0.00% 0.00 0.00

405.56 0.00% 0.00

0.00 0.00% 0.00 0.00
405.56 0.00% 0.00
0.00 0.00% 0.00 0.00
405.56 0.00% 0.00
0.00 0.00% 0.00 0.00
405.56 0.00% 0.00
0.00 0.00% 0.00 0.00
56.12 0.00% 0.00
0.00 0.00% 0.00 0.00
3.62 0.00% 0.00
0.00 0.00% 0.00 0.00

409.63 0.00% 0.00

0.00 0.00% 0.00 0.00

18.55 0.00% 0.00

0.00 0.00% 0.00 0.00
8.92 0.00% 0.00
0.00 0.00% 0.00 0.00
24.64 0.00% 0.00
0.00 0.00% 0.00 0.00
173.10 0.00% 0.00
0.00 0.00% 0.00 0.00
19.14 0.00% 0.00
0.00 0.00% 0.00 0.00

17,500.00 0.00% 0.00

0.00 0.00% 0.00 0.00

6,000.00 0.00% 0.00

0.00 0.00% 0.00 0.00
847.14 0.00% 0.00
0.00 0.00% 0.00 0.00
COSTO DIRECTO 58,487.53
GASTOS GENERALES 10.00% 5,848.75
UTILIDADES 5.00% 2,924.38
SUB-TOTAL 67,260.65
REAJUSTE K= 1.01 67,933.26
IGV (18%) 18.00% 80,161.25
TOTAL 26.59% 148,094.51
 VALORIZACION Nº2
CUMULADO AVANCE ANTERIOR AVANCE ACTUAL
%SALDO METRADO UNITARIO %AVANCE METRADO UNITARIO

561.57 100% 0.00

0.0% 1.00 0.00
51,814.08 100% 0.00
0.0% 36.00 0.00
3,498.00 25% 4,897.20
75.0% 0.25 0.35
4,624.60 50% 2,312.30
50.0% 1.00 1.00
0.00
0.00
174,843.75 75% 233.13
25.0% 187.50 62.50
66.21 100% 0.00
0.0% 13.20 0.00
196,245.50 100% 0.00
0.0% 62.40 0.00
0.00
1,055,199.84 45% 5,233.28
55.0% 110.90 135.54
1,020,681.49 45% 4,473.73
55.0% 125.48 153.37
18,615.30 32% 706.38
68.0% 17.92 38.08
2,405.97 36% 132.93
64.0% 6.52 6.52
923,677.12 52% 3,558.30
48.0% 116.81 101.09
4,359.98 48% 246.01
52.0% 9.22 9.98
96,127.13 36% 2,187.77
64.0% 17.14 18.56
7,723.27 12% 2,376.78
88.0% 2.47 15.64
38,668.20 15% 1,137.30
85.0% 25.50 127.50
26,286.35 13% 1,413.86
87.0% 12.64 66.13
0.00
19,468.39 25% 3,687.20
75.0% 3.96 11.88
0.00
94,810,888.91 25% 27,789.11
75.0% 2,558.85 7676.55
16,699.21 25% 1,452.11
75.0% 8.63 25.88
1,697,937.60 25% 21,626.11
75.0% 58.89 176.66
1,544,066.87 25% 38,502.21
75.0% 30.08 90.23
0.00 0% 5,178.27
100.0% - 1430.46
0.00 0% 2,432.47
100.0% - 19.42
0.00 0% 4,300.63
100.0% - 8.43
0.00 0% 682.38
100.0% - 188.50
0.00 0% 1,708.22
100.0% - 4.21
0.00 0% 363.25
100.0% - 6.47
0.00
0.00 0% 478.73
100.0% - 4.06
0.00 0% 113.25
100.0% - 10.58
0.00 0% 688.15
100.0% - 24.96
0.00 0% 3,289.71
100.0% - 10.32
0.00 0% 2,814.37
100.0% - 1.26
0.00 0% 936.00
100.0% - 1.04
0.00 0% 4,768.87
100.0% - 8.28
0.00 0% 113.59
100.0% - 0.23
0.00
 0.00 0% 2,616.88
100.0% - 15.36
0.00 0% 519.78
100.0% - 11.52
0.00
0.00
0.00 0% 177.50
100.0% - 47.59
0.00 0% 0.27
100.0% - 0.72
0.00
0.00 0% 541.53
100.0% - 14.03
0.00 0% 118.12
100.0% - 5.79
0.00 0% 485.33
100.0% - 13.79
0.00 0% 330.92
100.0% - 2.81
0.00 0% 149.77
100.0% - 0.99
0.00 0% 144.47
100.0% - 6.76
0.00 0% 1,075.92
100.0% - 13.52
0.00
0.00 0% 696.32
100.0% - 2.24
0.00 0% 0.00
100.0% - 0.00
0.00 0% 8,371.63
100.0% - 20.67
0.00
0.00 0% 2,168.39
100.0% - 599.00
0.00 0% 980.07
100.0% - 7.83
0.00 0% 2,006.38
100.0% - 3.93
0.00
0.00 0% 257.78
100.0% - 2.18
0.00 0% 21.66
100.0% - 2.02
0.00 0% 857.54
100.0% - 31.10
0.00 0% 674.20
100.0% - 2.12
0.00 0% 1,027.47
100.0% - 0.46
0.00 0% 432.00
100.0% - 0.48
0.00 0% 898.48
100.0% - 1.56
0.00 0% 113.59
100.0% - 0.23
0.00
0.00 0% 1,428.37
100.0% - 8.38
0.00 0% 326.10
100.0% - 7.23
0.00
0.00
0.00
1,018.31 10% 29.23
90.0% 5.23 7.84
0.00
172.46 5% 101.53
95.0% 0.61 4.40
29.04 10% 24.74
90.0% 0.27 0.62
49.01 12% 54.80
88.0% 0.65 3.97
301.85 13% 215.62
86.8% 1.06 6.13
1,439.83 20% 204.01
80.0% 3.67 9.54
0.00
0.00 0% 77.10
100.0% - 0.25
0.00 0% 542.59
100.0% - 14.21
0.00 0% 1,439.44
100.0% - 6.99
 0.00 0% 0.00
-
0.00 0% 146.45
100.0% - 0.36
0.00 0% 664.31
100.0% - 1.64
0.00 0% 931.25
100.0% - 2.30
0.00 0% 292.00
100.0% - 0.72
0.00 0% 367.40
100.0% - 6.55
0.00 0% 329.48
100.0% - 91.02
0.00
0.00 0% 1,089.62
100.0% - 2.66
0.00
0.00
0.00 0% 25.18
100.0% - 6.75
0.00
0.00 0% 81.79
100.0% - 3.55
0.00 0% 19.36
100.0% - 0.49
0.00 0% 27.03
100.0% - 1.96
0.00 0% 73.77
100.0% - 2.10
0.00 0% 98.08
100.0% - 4.59
0.00 0% 0.00
-
0.00 0% 31.84
100.0% - 0.10
0.00 0% 222.60
100.0% - 5.83
0.00 0% 170.46
100.0% - 0.83
0.00
0.00 0% 165.55
100.0% - 0.41
0.00 0% 708.59
100.0% - 1.75
0.00 0% 1,139.06
100.0% - 2.81
0.00 0% 365.00
100.0% - 0.90
0.00 0% 756.41
100.0% - 13.48
0.00 0% 665.10
100.0% - 183.73
0.00
0.00 0% 884.80
100.0% - 2.16
0.00
0.00 0% 112.97
100.0% - 6.09
0.00 0% 226.35
100.0% - 25.38
0.00 0% 60.02
100.0% - 2.44
0.00 0% 527.09
100.0% - 3.05
0.00 0% 29.15
100.0% - 1.52
0.00
0.00 0% 4,375.00
100.0% - 0.25

0.00 0% 3,000.00
100.0% - 0.50
0.00 0% 847.14
100.0% - 1.00
COSTO DIRECTO 197,375.94
GASTOS GENERALES 10.00% 19,737.59
UTILIDADES 5.00% 9,868.80
SUB-TOTAL 226,982.33
REAJUSTE K= 0.98 222,442.68
IGV (18%) 18.00% 40,039.68
TOTAL 47.13% 262,482.37
ORIZACION Nº2
NCE ACTUAL ACUMULADO AVANCE ANTERIOR

%AVANCE METRADO UNITARIO %SALDO METRADO

0.00% 1.00 561.57 100% 0% 1.00

0.00% 36.00 51814.08 100% 0% 36.00
35.00% 0.60 8395.2 100% 40% 0.60
50.00% 2.00 9249.2 100% 0% 2.00

25.00% 250.00 233125 100% 0% 250.00

0.00% 13.20 66.2112 100% 0% 13.20
0.00% 62.40 196245.504 100% 0% 62.40

55.00% 246.44 2344888.527696 100% 0% 246.44

55.00% 278.85 2268181.097325 100% 0% 278.85
68.00% 56.00 58172.8 100% 0% 56.00
36.00% 13.03 4811.93568 100% 28% 13.03
45.00% 217.90 1723013.0970624 100% 3% 217.90
52.00% 19.20 9083.2896 100% 0% 19.20
39.00% 35.70 200264.862 100% 25% 35.70
76.00% 18.11 56637.32038272 100% 12% 18.11
75.00% 153.00 232009.2 100% 10% 153.00
68.00% 78.77 163784.1758625 100% 19% 78.77

75.00% 15.84 77873.571072 100% 0% 15.84

75.00% 10235.40 379243555.6392 100% 0% 10,235.40

75.00% 34.50 66796.83 100% 0% 34.50
75.00% 235.54 6791750.393672 100% 0% 235.54
75.00% 120.31 6176267.48587 100% 0% 120.31
45.00% 1430.46 16460669.41776 100% 55% 1,430.46
25.00% 19.42 188978.897291 100% 75% 19.42
51.00% 8.43 71089.46749026 100% 49% 8.43
36.00% 188.50 357308.64501408 100% 64% 188.50
45.00% 4.21 15988.9272192 100% 55% 4.21
36.00% 6.47 6531.29857728 100% 64% 6.47

52.00% 4.06 3734.091504 100% 48% 4.06

63.00% 10.58 1902.57984 100% 37% 10.58
52.00% 24.96 33031.0656 100% 48% 24.96
48.00% 10.32 70728.6876 100% 52% 10.32
63.00% 1.26 5628.7476 100% 37% 1.26
52.00% 1.04 1872 100% 48% 1.04
69.00% 8.28 57226.392 100% 31% 8.28
23.00% 0.23 113.5924 100% 77% 0.23
32.00% 15.36 125610.3936 100% 68% 15.36
24.00% 11.52 24949.5552 100% 76% 11.52

35.00% 47.59 24132.3262488 100% 65% 47.59

36.00% 0.72 0.5472 100% 64% 0.72

36.00% 14.03 21097.94708736 100% 64% 14.03

25.00% 5.79 2735.56656 100% 75% 5.79
26.00% 13.79 25737.0795968 100% 74% 13.79
26.00% 2.81 3573.96624 100% 74% 2.81
28.00% 0.99 527.19665152 100% 72% 0.99
36.00% 6.76 2711.68192872 100% 64% 6.76
52.00% 13.52 27973.9616 100% 48% 13.52

35.00% 2.24 4463.37975895 100% 65% 2.24

0.00 0 100% 100% -
36.00% 20.67 480698.95371696 100% 64% 20.67

36.00% 599.00 3607991.575272 100% 64% 599.00

15.00% 7.83 51130.0233954 100% 85% 7.83
45.00% 3.93 17535.7666188 100% 55% 3.93

28.00% 2.18 2010.664656 100% 72% 2.18

23.00% 2.02 190.57984 100% 77% 2.02
36.00% 31.10 74091.220992 100% 64% 31.10
15.00% 2.12 9506.199555 100% 85% 2.12
23.00% 0.46 2054.9396 100% 77% 0.46
24.00% 0.48 864 100% 76% 0.48
26.00% 1.56 5390.892 100% 74% 1.56
23.00% 0.23 113.5924 100% 77% 0.23

29.00% 8.38 41294.03339313 100% 71% 8.38

25.00% 7.23 9427.689768 100% 75% 7.23

15.00% 13.06 2545.78328125 100% 75% 13.06

36.00% 5.01 1414.15194034 100% 59% 5.01

23.00% 0.89 95.843088 100% 67% 0.89
73.00% 4.62 347.132928 100% 15% 4.62
76.00% 7.19 2039.75309824 100% 11% 7.19
52.00% 13.21 5183.371476 100% 28% 13.21

46.00% 0.25 41.63179032 100% 54% 0.25

39.00% 14.21 19766.62885509 100% 61% 14.21
38.00% 6.99 26485.751936 100% 62% 6.99
 0.00 0 100% 100% -
23.00% 0.36 229.92291412 100% 77% 0.36
45.00% 1.64 2418.0784992 100% 55% 1.64
89.00% 2.30 2402.61692976 100% 11% 2.30
36.00% 0.72 584.0064 100% 64% 0.72
17.00% 6.55 14148.60496204 100% 83% 6.55
19.00% 91.02 157835.87739648 100% 81% 91.02

28.00% 2.66 10351.3501 100% 72% 2.66

15.00% 6.75 1132.9875 100% 85% 6.75

29.00% 3.55 1000.25381146 100% 71% 3.55

18.00% 0.49 52.278048 100% 82% 0.49
36.00% 1.96 147.0210048 100% 64% 1.96
26.00% 2.10 594.5468672 100% 74% 2.10
25.00% 4.59 1799.7817625 100% 75% 4.59
0.00 0 100% 100% -
19.00% 0.10 17.19573948 100% 81% 0.10
16.00% 5.83 8109.38619696 100% 84% 5.83
18.00% 0.83 784.117656 100% 82% 0.83

26.00% 0.41 259.91285944 100% 74% 0.41

48.00% 1.75 2579.28373248 100% 52% 1.75
62.00% 2.81 5159.92284648 100% 38% 2.81
45.00% 0.90 730.008 100% 55% 0.90
35.00% 13.48 29129.4808042 100% 65% 13.48
36.00% 183.73 339441.02393472 100% 64% 183.73

36.00% 2.16 5308.8048 100% 64% 2.16

15.00% 6.09 4586.5617 100% 85% 6.09

25.00% 25.38 22974.0175 100% 75% 25.38
12.00% 2.44 1218.467712 100% 88% 2.44
15.00% 3.05 10699.91685 100% 85% 3.05
10.00% 1.52 443.9578506 100% 90% 1.52

25.00% 0.25 4375 100% 75% 0.25

50.00% 0.50 3000 100% 50% 0.50

50.00% 1.00 1694.28 100% 50% 1.00
 VALORIZACION Nº3
AVANCE ANTERIOR AVANCE ACTUAL ACUMULADO

UNITARIO %AVANCE METRADO UNITARIO %AVANCE METRADO

561.57 100% 0.00

0.00 0% 1.00
51,814.08 100% 0.00
0.00 0% 36.00
8,395.20 60% 5,596.80
0.40 40% 1.00
9,249.20 100% 0.00
0.00 0% 2.00
0.00
0.00
233,125.00 100% 0.00
0.00 0% 250.00
66.21 100% 0.00
0.00 0% 13.20
196,245.50 100% 0.00
0.00 0% 62.40
0.00
2,344,888.53 100% 0.00
0.00 0% 246.44
2,268,181.10 100% 0.00
0.00 0% 278.85
58,172.80 100% 0.00
0.00 0% 56.00
4,811.94 72% 103.39
5.07 28% 18.10
1,723,013.10 97% 237.22
6.74 3% 224.64
9,083.29 100% 0.00
0.00 0% 19.20
200,264.86 75% 1,402.42
11.90 25% 47.60
56,637.32 88% 375.28
2.47 12% 20.58
232,009.20 90% 151.64
17.00 10% 170.00
163,784.18 81% 395.05
18.48 19% 97.25
0.00
77,873.57 100% 0.00
0.00 0% 15.84
0.00
379,243,555.64 100% 0.00
0.00 0% 10,235.40
66,796.83 100% 0.00
0.00 0% 34.50
6,791,750.39 100% 0.00
0.00 0% 235.54
6,176,267.49 100% 0.00
0.00 0% 120.31
16,460,669.42 45% 6,328.99
1748.34 55% 3,178.80
188,978.90 25% 7,297.42
58.27 75% 77.69
71,089.47 51% 4,131.98
8.10 49% 16.53
357,308.65 36% 1,213.12
335.12 64% 523.62
15,988.93 45% 2,087.82
5.15 55% 9.36
6,531.30 36% 645.78
11.51 64% 17.98
0.00
3,734.09 52% 441.90
3.74 48% 7.80
1,902.58 63% 66.51
6.22 37% 16.80
33,031.07 52% 635.21
23.04 48% 48.00
70,728.69 48% 3,563.85
11.18 52% 21.50
5,628.75 63% 1,652.89
0.74 37% 2.00
1,872.00 52% 864.00
0.96 48% 2.00
57,226.39 69% 2,142.53
3.72 31% 12.00
113.59 23% 380.29
0.77 77% 1.00
0.00
125,610.39 32% 5,560.88
32.64 68% 48.00
24,949.56 24% 1,645.98
36.48 76% 48.00
0.00
0.00
24,132.33 35% 329.64
88.37 65% 135.96
0.55 36% 0.49
1.28 64% 2.00
0.00
21,097.95 36% 962.72
24.93 64% 38.96
2,735.57 25% 354.35
17.37 75% 23.16
25,737.08 26% 1,381.33
39.24 74% 53.03
3,573.97 26% 941.86
7.99 74% 10.80
527.20 28% 385.13
2.53 72% 3.52
2,711.68 36% 256.83
12.01 64% 18.77
27,973.96 52% 993.16
12.48 48% 26.00
0.00
4,463.38 35% 1,293.16
4.17 65% 6.41
0.00 0% 12,299.54
100.47 100% 100.47
480,698.95 36% 14,882.90
36.75 64% 57.42
0.00
3,607,991.58 36% 3,854.92
1064.90 64% 1,663.90
51,130.02 15% 5,553.71
44.34 85% 52.17
17,535.77 45% 2,452.24
4.81 55% 8.74
0.00
2,010.66 28% 662.86
5.62 72% 7.80
190.58 23% 72.50
6.78 77% 8.80
74,091.22 36% 1,524.51
55.30 64% 86.40
9,506.20 15% 3,820.46
11.99 85% 14.10
2,054.94 23% 3,439.79
1.54 77% 2.00
864.00 24% 1,368.00
1.52 76% 2.00
5,390.89 26% 2,557.22
4.44 74% 6.00
113.59 23% 380.29
0.77 77% 1.00
0.00
41,294.03 29% 3,497.03
20.53 71% 28.91
9,427.69 25% 978.31
21.68 75% 28.91
0.00
0.00
0.00
2,545.78 25% 146.17
39.19 75% 52.25
0.00
1,414.15 41% 166.39
7.22 59% 12.23
95.84 33% 72.07
1.81 67% 2.70
347.13 85% 11.26
0.82 15% 5.44
2,039.75 89% 30.64
0.87 11% 8.06
5,183.37 72% 109.85
5.14 28% 18.35
0.00
41.63 46% 90.50
0.29 54% 0.54
19,766.63 39% 848.67
22.22 61% 36.43
26,485.75 38% 2,348.56
11.41 62% 18.40
 0.00 0% 0.00
100% 0.00
229.92 23% 490.28
1.21 77% 1.57
2,418.08 45% 811.93
2.00 55% 3.64
2,402.62 89% 115.10
0.28 11% 2.58
584.01 36% 519.12
1.28 64% 2.00
14,148.60 17% 1,793.78
31.96 83% 38.51
157,835.88 19% 1,404.64
388.02 81% 479.04
0.00
10,351.35 28% 2,801.87
6.84 72% 9.50
0.00
0.00
1,132.99 15% 142.67
38.25 85% 45.00
0.00
1,000.25 29% 200.24
8.68 71% 12.23
52.28 18% 88.21
2.21 82% 2.70
147.02 36% 48.05
3.48 64% 5.44
594.55 26% 209.95
5.96 74% 8.06
1,799.78 25% 294.24
13.76 75% 18.35
0.00 0% 0.00
100% 0.00
17.20 19% 135.76
0.44 81% 0.54
8,109.39 16% 1,168.66
30.60 84% 36.43
784.12 18% 776.54
3.77 82% 4.60
0.00
259.91 26% 471.18
1.16 74% 1.57
2,579.28 48% 767.64
1.89 52% 3.64
5,159.92 62% 698.13
1.72 38% 4.53
730.01 45% 446.12
1.10 55% 2.00
29,129.48 35% 1,404.77
25.03 65% 38.51
339,441.02 36% 1,182.40
326.63 64% 510.36
0.00
5,308.80 36% 1,572.98
3.84 64% 6.00
0.00
4,586.56 15% 640.16
34.51 85% 40.60
22,974.02 25% 679.04
76.13 75% 101.50
1,218.47 12% 440.17
17.86 88% 20.30
10,699.92 15% 2,986.84
17.26 85% 20.30
443.96 10% 262.35
13.71 90% 15.23
0.00
4,375.00 25% 13,125.00
0.75 75% 1.00
0.00
3,000.00 50% 3,000.00
0.50 50% 1.00
1,694.28 50% 847.14
1.00 50% 2.00
COSTO DIRECTO 114,299.93
GASTOS GENERALES 10.00% 11,429.99
UTILIDADES 5.00% 5,715.00
SUB-TOTAL 131,444.92
REAJUSTE K= 1.03 135,388.27
IGV (18%) 18.00% 24,369.89
TOTAL 26.27% 146,303.91
ACUMULADO

UNITARIO %SALDO

561.57 100%
1439.28 100%
13992.00 100%
4624.60 100%

932.50 100%
5.02 100%
3144.96 100%

9515.05 100%
8134.05 100%
1038.80 100%
369.24 100%
7907.33 100%
473.09 100%
5609.66 100%
3127.34 100%
1516.40 100%
2079.21 100%

4916.26 100%

37052.15 100%
1936.14 100%
28834.81 100%
51336.28 100%
11507.26 100%
9729.90 100%
8432.61 100%
1895.50 100%
3796.04 100%
1009.04 100%

920.63 100%
179.76 100%
1323.36 100%
6853.56 100%
4467.26 100%
1800.00 100%
6911.40 100%
493.88 100%
 8177.76 100%
2165.76 100%

507.13 100%
0.76 100%

1504.25 100%
472.46 100%
1866.66 100%
1272.78 100%
534.90 100%
401.30 100%
2069.08 100%

1989.47 100%
12299.54 100%
23254.53 100%

6023.32 100%
6533.77 100%
4458.62 100%

920.63 100%
94.16 100%
2382.05 100%
4494.66 100%
4467.26 100%
1800.00 100%
3455.70 100%
493.88 100%

4925.40 100%
1304.42 100%

194.89 100%

282.02 100%
107.57 100%
75.07 100%
283.71 100%
392.32 100%

167.60 100%
1391.26 100%
3788.01 100%
 0.00 100%
636.73 100%
1476.24 100%
1046.34 100%
811.12 100%
2161.18 100%
1734.12 100%

3891.49 100%

167.85 100%

282.02 100%
107.57 100%
75.07 100%
283.71 100%
392.32 100%
0.00 100%
167.60 100%
1391.26 100%
947.00 100%

636.73 100%
1476.24 100%
1837.19 100%
811.12 100%
2161.18 100%
1847.50 100%

2457.78 100%

753.13 100%
905.38 100%
500.19 100%
3513.93 100%
291.50 100%

17500.00 100%

6000.00 100%
1694.28 100%