VALORIZACIÓN DE AVANCE DE OBR

Presupue MEJORAMIENTO DE LAS AVENIDAS PARACAS

Subpresu ……………
Cliente ASO PARACAS
Lugar ICA - PISCO - PARACAS

Item Descripción Costo Costo Avance Anterior

Und. Metrado Unitario Parcial % Metrado Valorizado
S/. S/. S/.

S10 MUNICIPALIDAD DISTRITAL DE PARACAS PISCO "MEJORAMIETarjeta Página :

01.00.0 PAVIMENTACION 2,004,660.28

01.01.0 OBRAS PROVISIONALES 4,301.08

01.01.0 CARTEL DE OBRA DE 3.60 X 8.50M UND 1.00 1,068.52 1,068.52

100

01.01.0 OFICINA, ALMACEN Y CASETA DE GUARDIA GLB 1.00 1,700.00 1,700.00

100

01.01.0 MANTENIMIENTO DE TRANSITO E INTERFERGLB 1.00 1,532.56 1,532.56

100

01.02.0 OBRAS PRELIMINARES 34,258.21

01.02.0 TRAZO, NIVELACION Y REPLANTEO M2 17,291.27 0.94 16,253.79

100

01.02.0 MOVILIZACION Y DESMOVILIZACION DE EQ GLB 1.00 18,004.42 18,004.42

100

01.03.0 MOVIMIENTO DE TIERRAS 1,153,001.95

01.03.0 DEMOLICION DE PAVIMENTO ASFALTICO DEM2 9,431.94 6.57 61,967.85

100

01.03.0 EXCAVACION A NIVEL DE SUBRASANTE M3 10,556.67 8.06 85,086.76

100

01.03.0 ELIMINACION DE MATERIAL EXCEDENTE DI M3 13,269.50 23.43 310,904.39

100

01.03.0 MEJORAMIENTO DE SUB RASANTE E= 0.40 M2 11,429.40 26.65 304,593.51

100

01.03.0 CONFORMACION Y COMPACTACION DE SU M2 17,291.27 5.68 98,214.41

100

01.03.0 SUB - BASE GRANULAR E=0.10 M2 5,861.87 8.94 52,405.12

100

01.03.0 BASE GRANULAR E=0.20 M M2 17,291.27 13.87 239,829.91

100

01.04.0 PAVIMENTOS 771,017.73

01.04.0 IMPRIMACION ASFALTICA M2 17,291.27 5.89 101,845.58

100

01.04.0 CARPETA ASFALTICA EN CALIENTE E= 2" M2 17,291.27 38.70 669,172.15

100

01.05.0 SEÑALIZACION 24,826.45

01.05.0 PINTURA LINEAL DISCONTINUA E=0.10 M. M 1,425.76 8.50 12,118.96

100

01.05.0 PINTADO DE SIMBOLOS Y LETRAS Y SEÑA M2 368.10 26.85 9,883.49

100

01.05.0 SUMINISTRO E INSTALACION DE REDUCTORE

UND 32.00 88.25 2,824.00
100
01.06.0 OTROS 17,254.86

01.06.0 NIVELACION DE BUZONES EN GENERAL UND 42.00 410.83 17,254.86 100

02.00.0 CONSTRUCCION DE SARDINELES 535,753.06

02.01.0 OBRAS PRELIMINARES 5,372.90

02.01.0 TRAZO, NIVELACION Y REPLANTEO M 8,019.25 0.67 5,372.90

100

02.02.0 MOVIMIENTO DE TIERRAS 16,153.66

02.02.0 EXCAVACION PARA SARDINEL SUMERGIDOM 8,019.25 0.96 7,698.48

100

02.02.0 ELIMINACION DE MATERIAL EXCEDENTE DI M3 360.87 23.43 8,455.18

100

02.03.0 SARDINELES 201,734.32

02.03.0 ACERO FY= 4200KG/CM2 REND: 250 KG/DIA KG 12,643.54 4.00 50,574.16
100

02.03.0 ENCOFRADO Y DESENCOFRADO DE SARDI M2 6,164.77 24.52 151,160.16

100

02.03.0 SARDINELES CONCRETO TIPO V 180,873.04

02.03.03SARDINEL SUMERGIDO F'C=175KG/CM2 (1 M 584.02 27.48 16,048.87

100

02.03.03SARDINEL PERALTADO F'C=175KG/CM2 (15 M 4,669.24 35.30 164,824.17

100

02.03.0 SARDINELES CONCRETO TIPO I 94,971.16

02.03.04SARDINEL SUMERGIDO F'C=175KG/CM2 (15 M 251.40 25.82 6,491.15

100

02.03.04SARDINEL PERALTADO F'C=175KG/CM2 (15 M 2,514.59 33.54 84,339.35

100

02.03.0 JUNTAS ASFALTICAS M 1,027.46 4.03 4,140.66

100

02.04.0 PINTURA 36,647.97

02.04.0 PINTADO DE SARDINELES M 8,019.25 4.57 36,647.97

100

03.00.0 CICLOVIA 355,093.79

03.01.0 OBRAS PRELIMINARES 3,896.40

03.01.0 TRAZO, NIVELACION Y REPLANTEO M2 5,195.20 0.75 3,896.40

100

03.02.0 MOVIMIENTO DE TIERRAS 107,133.24

03.02.0 CORTE DE TERRENO PARA CICLOVIA E=0. M2 5,195.20 3.11 16,157.07

100

03.02.0 ELIMINACION DE MATERIAL EXCEDENTE DI M3 623.42 23.43 14,606.73

100

03.02.0 BASE GRANULAR PARA CICLOVIAS E=0.10 M2 5,195.20 14.70 76,369.44

100

03.03.0 CICLOVIA
0

03.03.0 CICLOVIA CON CEMENTO TIPO V 152,845.07

03.03.01CONCRETO F'C= 175 KG/CM2. E=4" PARA C M2 3,336.50 45.81 152,845.07

100

03.03.0 CICLOVIA CON CEMENTO TIPO I 75,927.90

03.03.02CONCRETO F'C= 175 KG/CM2. E=4" PARA C M2 1,858.70 40.85 75,927.90
100

03.03.0 OTROS 15,291.19

03.03.03CURADO DE CONCRETO EN CICLO VIAS M2 5,195.20 1.60 8,312.32

100

03.03.03JUNTAS ASFALTICAS M 1,731.73 4.03 6,978.87

100

04.00.0 VEREDAS DE CONCRETO 726,819.35

04.01.0 OBRAS PRELIMINARES 19,226.33

04.01.0 DEMOLICION DE VEREDA DE CONCRETO E=M2 2,170.23 6.06 13,151.59

100

04.01.0 TRAZO, NIVELACION Y REPLANTEO M2 8,099.65 0.75 6,074.74

100

04.02.0 MOVIMIENTO DE TIERRAS 276,330.43

04.02.0 CORTE HASTA ALCANZAR EL NIVEL SUBR M2 8,099.65 4.67 37,825.37

100

04.02.0 ELIMINACION DE MATERIAL EXCEDENTE DI M3 1,243.24 23.43 29,129.11

100

04.02.0 CONFORMACION DE SUBRASANTE PARA V M2 8,099.65 11.15 90,311.10

100

04.02.0 BASE GRANULAR PARA VEREDAS E=0.10 M M2 8,099.65 14.70 119,064.86

100

04.03.0 CONCRETO SIMPLE 421,515.02

04.03.0 REPOSICION DE MARCO Y TAPA DE CAJAS UND 120.00 51.39 6,166.80

100

04.03.0 REPOSICION DE MARCO Y TAPA DE AGUA UND 120.00 46.39 5,566.80

100

04.03.0 ENCOFRADO Y DESENCOFRADO DE VERE M2 1,693.13 24.56 41,583.27

100

04.03.0 VEREDA DE CONCRETO F'C= 175 KG/CM2. E=

M2 2,825.19 40.85 115,409.01
100

04.03.0 VEREDA DE CONCRETO F'C= 175 KG/CM2. EM2 5,274.46 45.47 239,829.70
100

04.03.0 CURADO DE CONCRETO EN VEREDAS M2 8,099.65 1.60 12,959.44

100

04.04.0 JUNTAS 9,747.56

04.04.0 JUNTAS ASFALTICAS M 2,418.75 4.03 9,747.56

100

05.00.0 AREAS VERDES 25,028.92

05.01.0 TIERRA DE CHACRA PARA RELLENO EN AR M2 1,561.38 5.00 7,806.90

100

05.02.0 PREPARACION DE TIERRA DE CHACRA INC M2 1,561.38 3.53 5,511.67 100

05.03.0 SEMBRADO DE GRASS M2 1,561.38 7.50 11,710.35 100

COSTO DIRECTO 3,647,355.39

GASTOS GENERALES 10% 364,735.54
UTILIDADES 5% 182,367.77
===========
SUB TOTAL 4,194,458.70
IGV 18% 755,002.57
===========
PRESUPUESTO TOTAL 4,949,461.27
DE AVANCE DE OBRA N° 01
CORRESPONDIENTE AL ACUMULADO

FECHA DE PRESENTACIÓN 5/26/2012

Avance Anterior Avance Actual Avance Acumulado Saldo

Metrado Valorizado Metrado Valorizado %
Metrado Valorizado %
S/. S/.

1,295,273.55 1,295,273.55 709,386.73

3,841.31 3,841.31 459.77

1.00 1,068.52 1.00 1,068.52

100 0.00 0.00 0.00

1.00 1,700.00 1.00 1,700.00

100 0.00 0.00 0.00

0.70 1,072.79 0.70 1,072.79

70 0.30 459.77 30.00

23,980.75 23,980.75 0.00 10,277.46

12,103.89 11,377.66 12,103.89 11,377.66

70 5,187.38 4,876.14 30.00

0.70 12,603.09 0.70 12,603.09

70 0.30 5,401.33 30.00

807,320.06 807,320.06 0.00 345,681.89

9,431.94 61,967.85 9,431.94 61,967.85

100 0.00 0.00 0.00

7,917.50 63,815.07 7,917.50 63,815.07

75 2,639.17 21,271.69 25.00

8,625.18 202,087.85 8,625.18 202,087.85

65 4,644.33 108,816.53 35.00

8,000.58 213,215.46 8,000.58 213,215.46

70 3,428.82 91,378.05 30.00

12,968.45 73,660.81 12,968.45 73,660.81

75 4,322.82 24,553.60 25.00

4,103.31 36,683.58 4,103.31 36,683.58

70 1,758.56 15,721.54 30.00

11,239.33 155,889.44 11,239.33 155,889.44

65 6,051.94 83,940.47 35.00

447,190.28 447,190.28 0.00 323,827.45

10,028.94 59,070.44 10,028.94 59,070.44

58 7,262.33 42,775.14 42.00

10,028.94 388,119.85 10,028.94 388,119.85

58 7,262.33 281,052.30 42.00

0.00 0.00 0.00 24,826.45

0.00 0.00 0.00 0.00

0 1,425.76 12,118.96 100.00

0.00 0.00 0.00 0.00

0 368.10 9,883.49 100.00

0.00 0.00 0.00 0.00

0 32.00 2,824.00 100.00
 12,941.15 12,941.15 0.00 4,313.72

31.50 12,941.15 31.50 12,941.15 75 10.50 4,313.72 25.00

378,247.86 378,247.86 0.00 157,505.20

4,566.96 4,566.96 0.00 805.93

6,816.36 4,566.96 6,816.36 4,566.96

85 1,202.89 805.93 15.00

13,730.61 13,730.61 0.00 2,423.05

6,816.36 6,543.71 6,816.36 6,543.71

85 1,202.89 1,154.77 15.00

306.74 7,186.91 306.74 7,186.91

85 54.13 1,268.28 15.00

148,772.03 148,772.03 0.00 52,962.29

8,850.48 35,401.91 8,850.48 35,401.91

70 3,793.06 15,172.25 30.00

4,623.58 113,370.12 4,623.58 113,370.12

75 1,541.19 37,790.04 25.00

144,698.43 144,698.43 0.00 36,174.61

467.22 12,839.10 467.22 12,839.10

80 116.80 3,209.77 20.00

3,735.39 131,859.34 3,735.39 131,859.34

80 933.85 32,964.83 20.00

66,479.81 66,479.81 0.00 28,491.35

175.98 4,543.80 175.98 4,543.80

70 75.42 1,947.34 30.00

1,760.21 59,037.54 1,760.21 59,037.54

70 754.38 25,301.80 30.00

719.22 2,898.46 719.22 2,898.46

70 308.24 1,242.20 30.00

0.00 0.00 0.00 36,647.97

0.00 0.00 0.00 0.00

0 8,019.25 36,647.97 100.00

266,637.67 266,637.67 0.00 88,456.12

3,117.12 3,117.12 0.00 779.28

4,156.16 3,117.12 4,156.16 3,117.12

80 1,039.04 779.28 20.00

85,706.59 85,706.59 0.00 21,426.65

4,156.16 12,925.66 4,156.16 12,925.66

80 1,039.04 3,231.41 20.00

498.74 11,685.38 498.74 11,685.38

80 124.68 2,921.35 20.00

4,156.16 61,095.55 4,156.16 61,095.55

80 1,039.04 15,273.89 20.00

0.00
0.00 0.00 0.00

114,633.80 114,633.80 0.00 38,211.27

2,502.38 114,633.80 2,502.38 114,633.80

75 834.13 38,211.27 25.00

56,945.92 56,945.92 0.00 18,981.97

1,394.03 56,945.92 1,394.03 56,945.92
75 464.68 18,981.97 25.00

6,234.24 6,234.24 0.00 9,056.95

3,896.40 6,234.24 3,896.40 6,234.24

75 1,298.80 2,078.08 25.00

0.00 0.00 0.00 0.00

0 1,731.73 6,978.87 100.00

540,835.00 540,835.00 0.00 185,984.35

14,065.91 14,065.91 0.00 5,160.43

1,519.16 9,206.12 1,519.16 9,206.12

70 651.07 3,945.48 30.00

6,479.72 4,859.79 6,479.72 4,859.79

80 1,619.93 1,214.95 20.00

221,064.34 221,064.34 0.00 55,266.09

6,479.72 30,260.29 6,479.72 30,260.29

80 1,619.93 7,565.07 20.00

994.59 23,303.29 994.59 23,303.29

80 248.65 5,825.82 20.00

6,479.72 72,248.88 6,479.72 72,248.88

80 1,619.93 18,062.22 20.00

6,479.72 95,251.88 6,479.72 95,251.88

80 1,619.93 23,812.97 20.00

300,830.96 300,830.96 0.00 120,684.06

84.00 4,316.76 84.00 4,316.76

70 36.00 1,850.04 30.00

84.00 3,896.76 84.00 3,896.76

70 36.00 1,670.04 30.00

1,185.19 29,108.29 1,185.19 29,108.29

70 507.94 12,474.98 30.00

2,118.89 86,556.76 2,118.89 86,556.76

75 706.30 28,852.25 25.00

3,692.12 167,880.79 3,692.12 167,880.79

70 1,582.34 71,948.91 30.00

5,669.76 9,071.61 5,669.76 9,071.61

70 2,429.90 3,887.83 30.00

4,873.78 4,873.78 0.00 4,873.78

1,209.38 4,873.78 1,209.38 4,873.78

50 1,209.38 4,873.78 50.00

0.00 0.00 0.00 25,028.92

0.00 0.00 0.00 0.00

0 1,561.38 7,806.90 100.00

0.00 0.00 0.00 0.00 0 1,561.38 5,511.67 100.00

0.00 0.00 0.00 0.00 0 1,561.38 11,710.35 100.00

2,480,994.08 2,480,994.08 1,166,361.32

248,099.41 248,099.41 116,636.13
124,049.70 124,049.70 58,318.07
=========== =========== ===========
2,853,143.19 2,853,143.19 1,341,315.51
513,565.77 513,565.77 241,436.79
=========== =========== ===========
3,366,708.96 3,366,708.96 1,582,752.31 32.00%