Documentos de Académico
Documentos de Profesional
Documentos de Cultura
L
CARTA N°03 - VALORIZACION NOVIEMBRE - 2021 - GHS/VIP-RO
A : Ing. Midwar R. Pocohuanca Ramos
FECHA : Nov-21
A. VALORIZACION CONTRACTUAL ( V )
B. VALORIZACION BRUTA ( VB )
REAJUSTE ( R )
Fórmula
Total Reajuste ( V + 0.00
DEDUCCION ( D )
Deducción que no corresponde Adelanto Materiales 0.00
Deducción que no corresponde por Adelanto Directo 0.00
Total Deducción 0.00
Otras deducciones
ACUMULADO ( S = R - D ) 0.00
SUB - TOTAL ( VB = V + S ) 12,824.48
C. VALORIZACION NETA ( VN )
AMORTIZACIONES (A)
Amortización de Adelanto Directo 1,282.45
Amortización de Adelanto de Materiales 0.00
Sub Total ( A ) 1,282.45
SUB - TOTAL ( VN = VB - A ) 11,542.03
D. RETENCIONES ( T )
Penalidades 0.00
Multa 0.00
Sub Total ( T ) 0.00
atentamente
CALCULO DE VALORIZACION A PAGAR
VALORIZACION N° 01 - NOVIEMBRE 2021
DEL 11 AL 19 DE NOVIEMBRE DEL 2021
Cliente : : MUNICIPALIDAD DISTRITAL HEROES ALBARRACIN - CHUCATAMANI Monto Contratado : S/. 556,410.25
Ubicación : : CHUCATAMANI - HEROES ALBARRACIN - TARATA - TACNA Monto Contratado S/IGV : S/. 471,534.11
Contratista : Ing. Ramiro Galvez Ylazaca Factor de relación : 1.00
PAGOS
SALDO POR VALORIZAR
ITEM CONCEPTO ACUMULADO ANTERIOR PRESENTE MES ACUMULADO ACTUAL
(+reajustes)
PRESUPUESTO APROBADO: 556,410.25 Nuevos Soles Entidad Ejecutora : MUNICIPALIDAD DISTRITAL HEROES ALBARRACIN
Contratista de obra :
GRUPO HYS S.R.L. CONTRATO
Inicio de Obra : Wednesday, November 11, 2020 Termino de Obra : Saturday, January 09, 2021
POBLACION BENEFICIARIA
Está conformado por usuarios de los Comités de Regantes de Chucatamani, su compromiso es asumir el pago puntual de la tarifa de agua y los costos de
operación y mantenimiento del sistema de riego propuesto, a fin de lograr la sostenibilidad del proyecto en el tiempo.
SITUACION ACTUAL
400,000.00
300,000.00
97%
200,000.00
100,000.00 EJECUTADO
PROGRAMADO EJECUTADO
RESUMEN VALORIZADO DE OBRA N° 01 - NOVIEMBRE - 2021
VALORIZACION N° 01 - NOVIEMBRE 2021
DEL 11 AL 19 DE NOVIEMBRE DEL 2021
"RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE HEROES
OBRA
ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA" CONTRATO DE OBRA : S/556,410.25
EJECUTOR : GRUPO HYS S.R.L. INICIO CONTRACTUAL : 11/11/2021
J. SUPERVISION Ing. Midwar R. Pocohuanca Ramos PLAZO DE EJECUCION : 60 D.C.
RESIDENTE Ing. Ramiro Galvez Ylazaca AMPLIACION DE PLAZO :
ENTIDAD : MUNICIPALIDAD DISTRITAL HEROES ALBARRACIN TERMINO CONTRACTUAL : 1/10/2022
AVANCE
ACUMULADO SALDO
ITEM DESCRIPCIÓN Und PARCIAL S/. VAL 1 VAL 2 VAL 3 VAL 4
Parl. % Parl. % Parl. % Parl. % Parl. % Parl. %
001 MONTO PRESUPUESTADO - costo directo Glb S/. 399,605.18 S/. 10,868.20 S/0.00 S/0.00 S/0.00 10,868.20 2.72% S/. 388,736.98 97.28%
Valorizacion (Costo Directo) S/ 399,605.18 S/ 10,868.20 2.72% S/ - 0.00% S/ - 0.00% S/ - 0.00% S/ 10,868.20 S/ 388,736.98
Gastos Generales 13.00% S/ 51,948.67 S/ 1,412.87 S/ - S/ - S/ - S/ 1,412.87 S/ 50,535.81
Utilidad 5.00% S/ 19,980.26 S/ 543.41 S/ - S/ - S/ - S/ 543.41 S/ 19,436.85
Subtotal S/ 471,534.11 S/ 12,824.48 S/ - S/ - S/ - S/ 12,824.48 S/ 458,709.64
Impuesto IGV 18% S/ 84,876.14 S/ 2,308.41 S/ - S/ - S/ - S/ 2,308.41 S/ 82,567.73
TOTAL DEL PRESUPUESTO S/ 556,410.25 S/ 15,132.89 S/ - S/ - S/ - S/ 15,132.89 2.72% S/ 541,277.37 97.28%
MONTO TOTAL A VALORIZADO : S/ 556,410.25 S/ 15,132.89 S/ - S/ - S/ -
METRADOS DIARIOS DE OBRA N°01 - NOVIEMBRE 2021
NOVIEMBRE 2021
Descripcion TOTAL
Partidas Und. Metrado %
11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
PROYECTO: INFRAESTRUCTURA DE RIEGO J V S D L M M J V S D L M M J Nov-21
01 COMPONENTE Nº 01: INFRAESTRUCTURA DE RIEGO -
01.01 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD -
01.01.01 OBRAS PROVISIONALES -
01.01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60 x 2.40 m. und 1.00 1.00 1.00 100.00%
01.01.01.02 ALMACEN Y CASETA DE GUARDIANIA m2 32.00 32.00 32.00 100.00%
01.01.01.03 ALQUILER DE VIVIENDA PARA OFICINA TECNICA MES 2.00 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.43 21.67%
01.01.01.04 ENERGIA ELECTRICA PROVISIONAL MES 2.00 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.43 21.67%
01.01.02 OBRAS PRELIMINARES -
01.01.02.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPO, MAQUINARIA Y MATERIALES glb 1.00 0.10 0.05 0.10 0.10 0.05 0.40 40.00%
01.01.02.02 LIMPIEZA DE TERRENO MANUAL m2 450.85 80.30 70.50 50.50 45.20 50.20 296.70 65.81%
01.01.02.03 DESVIO PROVISIONAL DEL RIO M 30.00 10.00 10.00 10.00 0.10 30.10 100.33%
01.01.02.04 ACARREO DE CONCRETO A LUGARES DE DIFICIL ACCESO M3 413.00 - 0.00%
01.01.03 SEGURIDAD Y SALUD EN OBRA -
01.01.03.01 SEGURIDAD EN EL TRABAJO (ST) -
01.01.03.01.01 PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO UND 1.00 0.50 0.50 1.00
01.01.03.01.02 EQUIPOS DE PROTECCION INDIVIDUAL UND 20.00 20.00 20.00
01.01.03.01.03 EQUIPOS DE PROTECCION COLECTIVA UND 1.00 1.00 1.00 2.00 200.00%
01.01.03.01.04 SEÑALIZACION TEMPORAL DE SEGURIDAD UND 1.00 1.00 1.00 100.00%
01.01.03.01.05 CAPACITACION EN SEGURIDAD Y SALUD MES 1.00 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.25 25.00%
01.01.03.01.06 RECURSOS PARA RESPUESTA ANTE EMERGENCIA UND 1.00 1.00 1.00 100.00%
01.01.03.02 SALUD OCUPACIONAL (SO) -
01.01.03.02.01 SUMINISTRO DE AGUA PARA CONSUMO HUMANO MES 2.00 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.50 25.00%
01.01.03.02.02 EXAMEN MEDICO PARA PERSONAL und 20.00 20.00 20.00
01.01.03.03 VIGILANCIA, PREVENCION Y CONTROL DEL COVID-19 -
01.01.03.03.01 PLAN DE VIGILANCIA, PREVENCIÓN Y CONTROL DEL COVID-19 GBL 1.00 0.20 0.20 0.10 0.50 50.00%
01.01.03.03.02 LIMPIEZA Y DESINFECCION EN OBRA MES 2.00 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.43 21.67%
01.01.03.03.03 EVALUACION DE LA CONDICION DE SALUD DEL TRABAJADOR GBL 1.00 -
01.01.03.03.04 SENSIBILIZACION DE LA PREVENCION DEL CONTAGIO COVID-19 EN OBRA GBL 1.00 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.22 21.67%
01.01.03.03.05 MEDIDAS DE PROTECCION PERSONAL GBL 1.00 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.22 21.67%
01.02 INFRAESTRUCTURA DE CAPTACION -
01.02.01 BOCATOMA -
01.02.01.01 TRABAJOS PRELIMINARES -
01.02.01.01.01 TRAZO, NIVELES Y REPLANTEO m2 425.00 50.60 90.60 80.30 90.10 90.40 402.00 94.59%
01.02.01.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 425.00 - 0.00%
01.02.01.02 MOVIMIENTO DE TIERRAS -
01.02.01.02.01 EXCAVACION MANUAL PARA CIMENTACIONES T/SUELTO CON BOLONERIA m3 851.30 80.40 74.50 73.40 85.40 90.80 404.50 47.52%
01.02.01.02.02 NIVELACION, REFINE Y COMPACTACION PISON MANUAL M2 425.00 -
01.02.01.02.03 ACARREO DE MATERIAL EXCEDENTE PARA ELIMINACION m3 1,064.13 -
01.02.01.03 CONCRETO SIMPLE -
01.02.01.03.01 SOLADO PARA ESTRUCTURAS E = 4" MEZCLA 1:10 CEMENTO HORMIGON m2 160.42 - 0.00%
01.02.01.03.02 CONCRETO CICLOPEO F'c=175 kg/cm2+30% PG T. MAX. 8" m3 52.00 - 0.00%
01.02.01.03.03 CONCRETO CICLOPEO F'C=210 KG/CM2 + 30% PM m3 187.94 -
01.02.01.03.04 ENCONFRADO Y DESENCOFRADO NORMAL m2 112.72 - 0.00%
01.02.01.03.05 CURADO DE ELEMENTOS DE CONCRETO CON ADITIVO QUIMICO m2 287.17 - 0.00%
01.02.01.04 CONCRETO ARMADO -
01.02.01.04.01 CONCRETO F'C=280 KG/CM2 m3 161.86 -
01.02.01.04.02 ENCOFRADO Y DESENCOFRADO CARAVISTA m2 232.73 - 0.00%
01.02.01.04.03 ENCONFRADO Y DESENCOFRADO NORMAL m2 305.57 - 0.00%
01.02.01.04.04 ACERO fy=4200 Kg/cm2 kg 12,186.06 - 0.00%
01.02.01.04.05 JUNTA DE DILATACIÓN E=1'' C/WATER STOP DE 9'' m 44.40 - 0.00%
01.02.01.04.06 CURADO DE CONCRETO CON ADITIVO m2 538.30 - 0.00%
01.02.01.05 CARPINTERIA METALICA -
01.02.01.05.01 REJA METALICAPARA VENTANA DE CAPTACION (1.00m x 0.25m) und 1.00 - 0.00%
01.02.01.05.02 COMPUERTA METALICA CON VOLANTE DE 0.80x1.15 M. und 1.00 - 0.00%
01.02.01.05.03 BARANDA METALICA TIPICA m 2.40 - 0.00%
01.02.02 DESARENADOR -
01.02.02.01 TRABAJOS PRELIMINARES -
01.02.02.01.01 TRAZO, NIVELES Y REPLANTEO m2 12.00 - 0.00%
01.02.02.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 12.00 -
01.02.02.02 MOVIMIENTO DE TIERRAS -
01.02.02.02.01 EXCAVACION EN MATERIAL COMPACTO m3 64.05 - 0.00%
01.02.02.02.02 NIVELACION, REFINE Y COMPACTACION PISON MANUAL M2 32.65 - 0.00%
01.02.02.02.03 ACARREO DE MATERIAL EXCEDENTE PARA ELIMINACION m3 80.06 -
01.02.02.03 CONCRETO SIMPLE -
01.02.02.03.01 SOLADO PARA ESTRUCTURAS E = 4" MEZCLA 1:10 CEMENTO HORMIGON m2 12.00 - 0.00%
01.02.02.04 CONCRETO ARMADO -
01.02.02.04.01 CONCRETO F'C=210 KG/CM2 C/ ADITIVO IMPERMEABILIZANTE m3 5.34 -
01.02.02.04.02 ENCOFRADO Y DESENCOFRADO CARAVISTA m2 20.87 - 0.00%
01.02.02.04.03 ENCONFRADO Y DESENCOFRADO NORMAL m2 25.56 - 0.00%
01.02.02.04.04 ACERO fy=4200 Kg/cm2 kg 401.47 - 0.00%
01.02.02.04.05 JUNTA DE DILATACION Y CONSTRUCCION CON ELASTOMERICO m 4.44 -
01.02.02.04.06 CURADO DE CONCRETO CON ADITIVO m2 49.37 - 0.00%
01.02.02.05 CARPINTERIA METALICA -
01.02.02.05.01 COMPUERTA METALICA CON VOLANTE DE 0.30x0.40 M. und 1.00 - 0.00%
01.03 CANAL DE CONDUCCION -
01.03.01 CANAL DESRIPIADOR -
01.03.01.01 TRABAJOS PRELIMINARES -
01.03.01.01.01 TRAZO, NIVELES Y REPLANTEO m2 7.05 - 0.00%
01.03.01.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 7.05 - 0.00%
01.03.01.02 CONCRETO SIMPLE -
01.03.01.02.01 SOLADO PARA ESTRUCTURAS E = 4" MEZCLA 1:10 CEMENTO HORMIGON m2 7.05 - 0.00%
01.03.01.03 CONCRETO ARMADO -
01.03.01.03.01 CONCRETO F'C=210 KG/CM2 C/ ADITIVO IMPERMEABILIZANTE m3 3.31 -
01.03.01.03.02 ENCOFRADO Y DESENCOFRADO CARAVISTA m2 13.54 -
01.03.01.03.03 ENCONFRADO Y DESENCOFRADO NORMAL m2 18.91 - 0.00%
01.03.01.03.04 ACERO fy=4200 Kg/cm2 kg 137.97 - 0.00%
01.03.01.03.05 JUNTA DE DILATACION Y CONSTRUCCION CON ELASTOMERICO m 2.40 -
01.03.01.03.06 CURADO DE CONCRETO CON ADITIVO m2 32.45 - 0.00%
01.03.01.04 CARPINTERIA METALICA -
01.03.01.04.01 COMPUERTA METALICA CON VOLANTE DE 0.35x0.35 M. und 1.00 - 0.00%
01.03.02 CANAL DE CONDUCCION DE CONCRETO -
01.03.02.01 TRABAJOS PRELIMINARES -
01.03.02.01.01 TRAZO, NIVELES Y REPLANTEO m2 6.80 - 0.00%
01.03.02.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 6.80 - 0.00%
01.03.02.02 CONCRETO SIMPLE -
01.03.02.02.01 SOLADO PARA ESTRUCTURAS E = 4" MEZCLA 1:10 CEMENTO HORMIGON m2 6.80 -
01.03.02.02.02 CONCRETO F'C=210 KG/CM2 C/ ADITIVO IMPERMEABILIZANTE m3 2.55 - 0.00%
01.03.02.02.03 ENCOFRADO Y DESENCOFRADO CARAVISTA m2 10.20 -
01.03.02.02.04 ENCONFRADO Y DESENCOFRADO NORMAL m2 13.35 -
01.03.02.02.05 JUNTA DE DILATACION Y CONSTRUCCION CON ELASTOMERICO m 7.20 - 0.00%
01.03.02.02.06 CURADO DE CONCRETO CON ADITIVO m2 23.55 - 0.00%
01.03.02.03 VARIOS -
01.03.02.03.01 ACABADO DE SUPERFICIE (EMPORADO) m2 13.35 - 0.00%
02 MITIGACION DE IMPACTO AMBIENTAL -
02.01 MEDIDAS DE PREVENCION, CONTROL Y/O MITIGACION -
02.01.01 MITIGACION DE IMPACTO AMBIENTAL glb 1.00 - 0.00%
02.02 PROGRAMA DE CIERRE -
02.02.01 RESTAURACION DE ZONAS DE GUARDIANIA,ALMACEN Y OFICINATECNICA M2 32.00 - 0.00%
02.02.02 LIMPIEZA FINAL DE OBRA m2 425.00 -
03 MONITOREO ARQUEOLOGICO -
03.01 PLAN DE MONITOREO ARQUEOLOGICO glb 1.00 -
VALORIZACION DE OBRA N°01 - NOVIEMBRE 2021
Gastos Generales por Covid 19 6.31% 289,283.84 126,475.64 25,578.00 152,053.65 137,230.20
TOTAL DEL PRESUPUESTO 6,813,670.45 2,965,164.86 43.52% 599,664.85 8.80% 3,564,829.83 52.32% 3,248,840.80 47.68%
CONTROL DE VALORIZACIONES
PROYECTO : "RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
ENTIDAD : MUNICIPALIDAD DISTRITAL DE CAIRANI
CONTRATISTA : CONSORCIO IRRIGACION CANDARAVE
SUPERVISOR : Ing. Midwar R. Pocohuanca Ramos
RESIDENTE : Ing. Ramiro Galvez Ylazaca
FECHA : Apr-21
Descripcion Precio U. Parcial. VALORIZACION N°01 - NOVIEMBRE 2020 VALORIZACION N°02 - DICIEMBRE 2020 VALORIZACION N°03 - ENERO 2021 VALORIZACION N°04 - FEBRERO 2021 VALORIZACION N°05 - MARZO 2021 VALORIZACION N°06 - ABRIL 2021 VALORIZACION N°07 - MAYO 2021 VALORIZACIONES ACUMULADAS SALDO POR VALORIZAR
Partidas Und. Metrado S/. S/.
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance
01 OBRAS GENERALES Y PRELIMINARES
01.01 OBRAS PROVISIONALES
01.01.01 CARTEL DE OBRA BANNER GIGANTOGRAFIA (2.40x4.80) und 1.00 1,329.14 1,329.14 1.00 1,329.14 100% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% 1.00 1,329.14 100% - - 0%
01.01.02 CASETA DE ALMACEN Y GUARDIANIA m2 336.00 236.64 79,511.04 336.00 79,511.04 100% - - 0% - - 0% - - 0% - - 0% - 0% 1.00 236.64 0% 337.00 79,747.68 100% - 1.00 - 236.64 0%
01.01.03 SERVICIOS HIGIENICOS PORTATILES mes 7.50 5,400.00 40,500.00 1.00 5,400.00 13% 1.00 5,400.00 13% 1.00 5,400.00 13% 1.00 5,400.00 13% 1.00 5,400.00 13% 2.00 10,800.00 27% - - 0% 7.00 37,800.00 93% 0.50 2,700.00 7%
01.01.04 MOVILIZACION Y DESMOVILIZACION DE EQUIPO-HERRAMIENTAS - GLOBAL glb 1.00 10,569.09 10,569.09 0.13 1,373.98 13% 0.13 1,373.98 13% 0.13 1,373.98 13% 0.13 1,373.98 13% 0.13 1,373.98 13% 0.25 2,642.27 25% - - 0% 0.90 9,512.18 90% 0.10 1,056.91 10%
01.01.05 AGUA PARA LA CONSTRUCCION glb 1.00 1,298.06 1,298.06 0.13 168.75 13% 0.13 168.75 13% 0.13 168.75 13% 0.13 168.75 13% 0.13 168.75 13% 0.25 324.52 25% - - 0% 0.90 1,168.25 90% 0.10 129.81 10%
01.01.06 ENERGIA ELECTRICA PROVISIONAL glb 1.00 7,798.94 7,798.94 0.13 1,013.86 13% 0.13 1,013.86 13% 0.13 1,013.86 13% 0.13 1,013.86 13% 0.13 1,013.86 13% 0.25 1,949.74 25% - - 0% 0.90 7,019.05 90% 0.10 779.89 10%
01.02 SEGURIDAD Y SALUD 0.30
ELABORACION, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE SEGURIDAD Y SALUD
01.02.01 glb 1.00 3,000.00 3,000.00 1.00 3,000.00 100% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% 1.00 3,000.00 100% - - 0%
EN EL TRABAJO
01.02.02 EQUIPOS DE PROTECCION COLECTIVO glb 1.00 4,397.40 4,397.40 0.13 571.66 13% 0.13 571.66 13% 0.13 571.66 13% 0.13 571.66 13% 0.13 571.66 13% 0.35 1,539.09 35% - - 0% 1.00 4,397.40 100% - - 0%
01.02.03 EQUIPOS DE PROTECCCION INDIVIDUAL glb 1.00 24,854.80 24,854.80 0.13 3,231.12 13% 0.13 3,231.12 13% 0.13 3,231.12 13% 0.13 3,231.12 13% 0.13 3,231.12 13% 0.35 8,699.18 35% - - 0% 1.00 24,854.80 100% - - 0%
01.02.04 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 1.00 2,371.10 2,371.10 0.13 308.24 13% 0.13 308.24 13% 0.13 308.24 13% 0.13 308.24 13% 0.13 308.24 13% 0.25 592.78 25% - - 0% 0.90 2,133.99 90% 0.10 237.11 10%
01.02.05 CAPACITACION EN SEGURIDAD Y SALUD glb 1.00 5,000.00 5,000.00 0.13 650.00 13% 0.13 650.00 13% 0.13 650.00 13% 0.13 650.00 13% 0.13 650.00 13% 0.25 1,250.00 25% - - 0% 0.90 4,500.00 90% 0.10 500.00 10%
01.02.06 RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y SALUD glb 1.00 2,500.00 2,500.00 0.13 325.00 13% 0.13 325.00 13% 0.13 325.00 13% 0.13 325.00 13% 0.13 325.00 13% 0.25 625.00 25% 1.00 2,500.00 100% 1.90 4,750.00 190% - 0.90 - 2,250.00 -90%
01.03 MANEJO AMBIENTAL 15.00
01.03.01 RIEGO DE LA ZONA DE TRABAJO PARA MITIGACION DE POLVO m 7,507.94 3.01 22,598.90 2,750.00 8,277.50 37% 800.00 2,408.00 11% - - 0% - - 0% - - 0% 1,450.00 4,364.50 19% 1.00 3.01 0% 5,001.00 15,053.01 67% 2,506.94 7,545.89 33%
01.03.02 SUMINISTRO Y PREPARACION DE CAPA SUPERFICIAL DE SUELO m2 7,507.94 5.66 42,494.94 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% 0.50 2.83 0% 0.50 2.83 0% 7,507.44 42,492.11 100%
01.03.03 REVEGETACION CON ESPECIES NATIVAS m2 7,507.94 0.89 6,682.07 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% 0.25 0.22 0% 0.25 0.22 0% 7,507.69 6,681.84 100%
01.03.04 ACTIVIDADES DE MITIGACION AMBIENTAL glb 1.00 32,670.50 32,670.50 0.13 4,247.17 13% 0.13 4,247.17 13% 0.13 4,247.17 13% 0.13 4,247.17 13% 0.13 4,247.17 13% - 0% 0.50 16,335.25 50% 1.15 37,571.08 115% - 0.15 - 4,900.58 -15%
01.04 FLETE TERRESTRE Y RURAL -
01.04.01 FLETE TERRESTRE glb 1.00 120,156.18 120,156.18 0.75 90,117.14 75% - - 0% - - 0% - - 0% - - 0% 0.15 18,023.43 15% 0.25 30,039.05 25% 1.15 138,179.61 115% - 0.15 - 18,023.43 -15%
01.04.02 FLETE EN ZONA RURAL glb 1.00 11,340.00 11,340.00 0.75 8,505.00 75% - - 0% - - 0% - - 0% - - 0% 0.15 1,701.00 15% - - 0% 0.90 10,206.00 90% 0.10 1,134.00 10%
01.04.03 FLETE EN ACEMILAS glb 1.00 175,910.80 175,910.80 0.13 22,868.40 13% 0.13 22,868.40 13% 0.13 22,868.40 13% 0.13 22,868.40 13% 0.13 22,868.40 13% 0.15 26,386.62 15% 0.25 43,977.70 25% 1.05 184,706.34 105% - 0.05 - 8,795.54 -5%
02 CONSTRUCCION DE CANAL DE CONDUCCION CHAULLANI
02.01 CONSTRUCCION DE CANAL 1.00
02.01.01 TRABAJOS PRELIMINARES 0.20
02.01.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 5,802.08 2.34 13,576.87 5,802.08 13,576.87 100% - - 0% - - 0% - - 0% - - 0% - 0% 0.20 0.47 0% 5,802.28 13,577.34 100% - 0.20 - 0.47 0%
02.01.01.02 TRAZO Y REPLANTEO PRELIMINAR m 3,868.05 2.16 8,354.99 3,868.05 8,354.99 100% - - 0% - - 0% - - 0% - - 0% - 0% 0.20 0.43 0% 3,868.25 8,355.42 100% - 0.20 - 0.43 0%
02.01.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m 3,868.05 2.09 8,084.22 2,680.00 5,601.20 69% 1,188.05 2,483.02 31% - - 0% - - 0% - - 0% - 0% - - 0% 3,868.05 8,084.22 100% - - 0%
02.01.01.04 ESTRUCTURA PROVISIONAL P/DESVIO DE CANAL m 90.00 80.58 7,252.20 - - 0% 90.00 7,252.20 100% - - 0% - - 0% - - 0% - 0% - - 0% 90.00 7,252.20 100% - - 0%
02.01.02 MOVIMIENTO DE TIERRAS -
02.01.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 1,526.75 46.72 71,329.76 1,098.46 51,320.05 72% 428.29 20,009.71 28% - - 0% - - 0% - - 0% - 0% - - 0% 1,526.75 71,329.76 100% - - 0%
02.01.02.02 EXCAVACION EN ROCA SUELTA m3 1,927.73 44.50 85,783.99 1,285.29 57,195.41 67% 642.44 28,588.58 33% - - 0% - - 0% - - 0% - 0% - - 0% 1,927.73 85,783.99 100% - - 0%
02.01.02.03 EXCAVACION EN ROCA FIJA m3 1,903.99 93.19 177,432.83 833.26 77,651.50 44% 1,070.73 99,781.33 56% - - 0% - - 0% - - 0% - 0% - - 0% 1,903.99 177,432.83 100% - - 0%
02.01.02.04 REFINE Y PERFILADO CAJA m2 5,363.19 6.94 37,220.54 2,772.00 19,237.68 52% 2,591.19 17,982.86 48% - - 0% - - 0% - - 0% 1,036.87 7,195.86 19% - - 0% 6,400.06 44,416.40 119% - 1,036.87 - 7,195.86 -19%
02.01.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 2,862.55 18.91 54,130.82 - - 0% 1,500.00 28,365.00 52% - - 0% - - 0% - - 0% - 0% - - 0% 1,500.00 28,365.00 52% 1,362.55 25,765.82 48%
02.01.02.06 NIVELACION Y COMPACTACION DE FONDO DE CANAL m2 5,363.19 2.30 12,335.34 - - 0% 1,934.03 4,448.27 36% 868.00 1,996.40 16% - - 0% - - 0% 691.25 1,589.86 13% - - 0% 3,493.28 8,034.53 65% 1,869.92 4,300.80 35%
02.01.02.07 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 3,244.70 16.56 53,732.23 2,500.00 41,400.00 77% 744.70 12,332.23 23% - - 0% - - 0% - - 0% - 0% - - 0% 3,244.70 53,732.23 100% - - 0%
02.01.03 OBRAS DE CONCRETO SIMPLE -
02.01.03.01 CANAL: CONCRETO F'C: 175 KG/CM2 m3 462.13 371.15 171,519.55 - 0% 120.00 44,538.00 26% 62.40 23,159.76 14% 77.98 28,943.02 17% 101.35 37,615.46 22% 92.17 34,207.41 20% - - 0% 453.90 168,463.65 98% 8.23 3,055.90 2%
02.01.03.02 CANAL: ENCOFRADO Y DESENCOFRADO CARAVISTA m2 6,064.15 53.15 322,309.57 - - 0% 1,600.00 85,040.00 26% 832.00 44,220.80 14% 1,039.76 55,263.24 17% 1,351.31 71,822.23 22% 1,382.49 73,479.34 23% - - 0% 6,205.56 329,825.62 102% - 141.41 - 7,516.05 -2%
02.01.03.03 ACABADO DE SUPERFICIE (EMPORADO) m2 3,781.25 4.37 16,524.06 - - 0% 1,000.00 4,370.00 26% 520.00 2,272.40 14% 649.85 2,839.84 17% 844.57 3,690.77 22% 921.66 4,027.65 24% - - 0% 3,936.08 17,200.67 104% - 154.83 - 676.61 -4%
02.01.04 VARIOS -
02.01.04.01 CURADO DE CONCRETO CON ADITIVO m2 3,781.25 2.04 7,713.75 - - 0% 1,000.00 2,040.00 26% 520.00 1,060.80 14% 649.85 1,325.69 17% 844.57 1,722.92 22% 921.66 1,880.19 24% - - 0% 3,936.08 8,029.60 104% - 154.83 - 315.85 -4%
02.01.04.02 JUNTAS DILATACION E:1" C/MAT. ELASTOMERICO m 2,165.80 24.79 53,690.18 - - 0% 560.00 13,882.40 26% - - 0% - - 0% - - 0% - 0% - - 0% 560.00 13,882.40 26% 1,605.80 39,807.78 74%
02.01.04.03 COMPUERTA METALICA TIPO TARJETA, HOJA 0.30 x 0.35m, E=3/16" und 1.00 424.53 424.53 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 1.00 424.53 100%
02.01.04.04 LIMPIEZA FINAL DE CANAL m2 5,802.08 2.38 13,808.95 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 5,802.08 13,808.95 100%
02.02 CONSTRUCCION DE CANOA -
02.02.01 TRABAJOS PRELIMINARES -
02.02.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 36.57 2.34 85.57 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 36.57 85.57 100%
02.02.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 36.57 2.66 97.28 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 36.57 97.28 100%
02.02.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 36.57 1.80 65.83 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 36.57 65.83 100%
02.02.02 MOVIMIENTO DE TIERRAS -
02.02.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 0.80 46.72 37.38 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 0.80 37.38 100%
02.02.02.02 EXCAVACION EN ROCA SUELTA m3 2.00 44.50 89.00 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 2.00 89.00 100%
02.02.02.03 EXCAVACION EN ROCA FIJA m3 1.20 93.19 111.83 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 1.20 111.83 100%
02.02.02.04 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 5.00 16.56 82.80 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 5.00 82.80 100%
02.02.03 OBRAS DE CONCRETO SIMPLE -
02.02.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 51.88 34.14 1,771.18 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 51.88 1,771.18 100%
02.02.03.02 CONCRETO F'C= 175 KG/cm2. m3 14.61 310.63 4,538.30 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 14.61 4,538.30 100%
02.02.03.03 ACABADO DE SUPERFICIE (EMPORADO) m2 76.24 4.37 333.17 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 76.24 333.17 100%
02.02.04 OBRAS DE CONCRETO ARMADO -
02.02.04.01 CONCRETO F'C = 210 KG/CM2 m3 5.65 413.72 2,337.52 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 5.65 2,337.52 100%
02.02.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 25.75 53.11 1,367.58 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 25.75 1,367.58 100%
02.02.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 505.25 4.95 2,500.99 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 505.25 2,500.99 100%
02.02.05 VARIOS -
02.02.05.01 CURADO DE CONCRETO CON ADITIVO m2 76.24 2.04 155.53 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 76.24 155.53 100%
02.03 CONSTRUCCION DE CRUCE VEHICULAR TIPO ALCANTARILLA -
02.03.01 TRABAJOS PRELIMINARES -
02.03.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 16.00 2.34 37.44 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 16.00 37.44 100%
02.03.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 16.00 2.66 42.56 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 16.00 42.56 100%
02.03.02 MOVIMIENTO DE TIERRAS -
02.03.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 6.17 46.72 288.26 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 6.17 288.26 100%
02.03.02.02 EXCAVACION EN ROCA SUELTA m3 3.78 44.50 168.21 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 3.78 168.21 100%
02.03.02.03 EXCAVACION EN ROCA FIJA m3 0.48 93.19 44.73 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 0.48 44.73 100%
02.03.02.04 REFINE Y PERFILADO CAJA m2 7.00 6.94 48.58 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 7.00 48.58 100%
CONTROL DE VALORIZACIONES
PROYECTO : "RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
ENTIDAD : MUNICIPALIDAD DISTRITAL DE CAIRANI
CONTRATISTA : CONSORCIO IRRIGACION CANDARAVE
SUPERVISOR : Ing. Midwar R. Pocohuanca Ramos
RESIDENTE : Ing. Ramiro Galvez Ylazaca
FECHA : Apr-21
Descripcion Precio U. Parcial. VALORIZACION N°01 - NOVIEMBRE 2020 VALORIZACION N°02 - DICIEMBRE 2020 VALORIZACION N°03 - ENERO 2021 VALORIZACION N°04 - FEBRERO 2021 VALORIZACION N°05 - MARZO 2021 VALORIZACION N°06 - ABRIL 2021 VALORIZACION N°07 - MAYO 2021 VALORIZACIONES ACUMULADAS SALDO POR VALORIZAR
Partidas Und. Metrado S/. S/.
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance
02.03.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 2.72 18.91 51.44 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 2.72 51.44 100%
02.03.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 9.64 16.56 159.64 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 9.64 159.64 100%
02.03.03 OBRAS DE CONCRETO SIMPLE -
02.03.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 7.00 34.14 238.98 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 7.00 238.98 100%
02.03.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 16.80 4.37 73.42 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 16.80 73.42 100%
02.03.04 OBRAS DE CONCRETO ARMADO -
02.03.04.01 CONCRETO F'C = 210 KG/CM2 m3 4.54 413.72 1,878.29 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 4.54 1,878.29 100%
02.03.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 35.00 53.11 1,858.85 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 35.00 1,858.85 100%
02.03.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 601.17 4.95 2,975.79 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 601.17 2,975.79 100%
02.03.05 VARIOS -
02.03.05.01 CURADO DE CONCRETO CON ADITIVO m2 37.80 2.04 77.11 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 37.80 77.11 100%
02.03.05.02 JUNTA CON WATER STOP DE 6" m 2.40 22.19 53.26 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% - - 0% - - 0% 2.40 53.26 100%
02.04 CONSTRUCCION DE CRUCE PEATONAL -
02.04.01 TRABAJOS PRELIMINARES -
02.04.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 1.40 2.34 3.28 - - 0% - - 0% - - 0% - - 0% 1.40 3.28 100% - 0% - - 0% 1.40 3.28 100% - - 0%
02.04.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 1.40 2.66 3.72 - - 0% - - 0% - - 0% - - 0% 1.40 3.72 100% - 0% - - 0% 1.40 3.72 100% - - 0%
02.04.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 1.40 1.80 2.52 - - 0% - - 0% - - 0% - - 0% 1.40 2.52 100% - 0% - - 0% 1.40 2.52 100% - - 0%
02.04.02 MOVIMIENTO DE TIERRAS Err:509
02.04.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 0.88 46.72 41.11 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.02.02 EXCAVACION EN ROCA SUELTA m3 0.96 44.50 42.72 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.02.03 EXCAVACION EN ROCA FIJA m3 1.02 93.19 95.05 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.02.04 REFINE Y PERFILADO CAJA m2 1.40 6.94 9.72 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 0.62 18.91 11.72 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 2.80 16.56 46.37 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.03 OBRAS DE CONCRETO SIMPLE Err:509
02.04.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 1.40 34.14 47.80 - - 0% - - 0% - - 0% 1.40 47.80 100% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 3.20 4.37 13.98 - - 0% - - 0% - - 0% 3.20 13.98 100% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.04 OBRAS DE CONCRETO ARMADO Err:509
02.04.04.01 CONCRETO F'C = 210 KG/CM2 m3 0.66 413.72 273.06 - - 0% - - 0% - - 0% 0.66 273.06 100% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 6.40 53.11 339.90 - - 0% - - 0% - - 0% 6.40 339.90 100% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 236.54 4.95 1,170.87 - - 0% - - 0% - - 0% 78.85 390.30 33% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.05 VARIOS Err:509
02.04.05.01 CURADO DE CONCRETO CON ADITIVO m2 7.40 2.04 15.10 - - 0% - - 0% - - 0% 7.40 15.10 100% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.04.05.02 JUNTA CON WATER STOP DE 6" m 2.40 22.19 53.26 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05 POZA DISIPADORA DE ENERGIA Err:509
02.05.01 TRABAJOS PRELIMINARES Err:509
02.05.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 33.79 2.66 89.88 - - 0% - - 0% - - 0% - - 0% 22.54 59.96 67% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 33.79 1.80 60.82 - - 0% - - 0% - - 0% - - 0% 22.54 40.57 67% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.02 MOVIMIENTO DE TIERRAS Err:509
02.05.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 71.93 46.72 3,360.57 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.02.02 EXCAVACION EN ROCA SUELTA m3 58.52 44.50 2,604.14 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.02.03 EXCAVACION EN ROCA FIJA m3 45.06 93.19 4,199.14 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.02.04 REFINE Y PERFILADO CAJA m2 33.79 6.94 234.50 - - 0% - - 0% - - 0% - - 0% 22.54 156.43 67% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 38.18 18.91 721.98 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 171.65 16.56 2,842.52 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.03 OBRAS DE CONCRETO SIMPLE Err:509
02.05.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 33.79 34.14 1,153.59 - - 0% - - 0% - - 0% 15.26 520.98 45% 7.28 248.54 22% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 71.01 4.37 310.31 - - 0% - - 0% - - 0% 32.20 140.71 45% 15.28 66.77 22% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.04 OBRAS DE CONCRETO ARMADO Err:509
02.05.04.01 CONCRETO F'C = 210 KG/CM2 m3 8.63 413.72 3,570.40 - - 0% - - 0% - - 0% 3.91 1,617.65 45% 1.87 772.00 22% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 94.96 53.11 5,043.33 - - 0% - - 0% - - 0% 43.12 2,290.10 45% 20.64 1,096.19 22% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 1,605.01 4.95 7,944.80 - - 0% - - 0% - - 0% 733.17 3,629.21 46% 281.55 1,393.67 18% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.05 VARIOS Err:509
02.05.05.01 CURADO DE CONCRETO CON ADITIVO m2 118.49 2.04 241.72 - - 0% - - 0% - - 0% 53.76 109.67 45% 25.60 52.22 22% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.05.05.02 JUNTA CON WATER STOP DE 6" m 26.40 22.19 585.82 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06 RESERVORIO DE ALMACENAMIENTO Err:509
02.06.01 OBRAS PRELIMINARES Err:509
02.06.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 526.34 2.66 1,400.06 526.34 1,400.06 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 526.34 1.80 947.41 350.00 630.00 66% - - 0% 120.00 216.00 23% - - 0% - - 0% 30.00 54.00 6% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.02 MOVIMIENTO DE TIERRAS - Err:509
02.06.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 716.51 46.72 33,475.35 716.51 33,475.35 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.02.02 EXCAVACION EN ROCA SUELTA m3 1,791.29 44.50 79,712.41 1,791.29 79,712.41 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.02.03 EXCAVACION EN ROCA FIJA m3 1,074.77 93.19 100,157.82 691.87 64,475.37 64% - - 0% 165.00 15,376.35 15% 217.90 20,306.01 20% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.02.04 PERFILADO Y COMPACTADO DE PISOS Y TALUDES m2 654.24 7.29 4,769.41 - - 0% - - 0% - - 0% 654.24 4,769.41 100% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.02.05 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 4,474.89 16.56 74,104.18 3,984.66 65,985.97 89% - - 0% - - 0% 490.23 8,118.21 11% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.03 OBRAS DE CONCRETO SIMPLE Err:509
02.06.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 657.11 34.14 22,433.74 - - 0% - - 0% - - 0% 122.40 4,178.74 19% 50.64 1,728.85 8% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.03.02 CANAL: CONCRETO F'C: 175 KG/CM2 m3 8.84 371.15 3,280.97 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.03.03 CANAL: ENCOFRADO Y DESENCOFRADO CARAVISTA m2 128.56 53.15 6,832.96 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.03.04 ACABADO DE SUPERFICIE (EMPORADO) m2 715.96 4.37 3,128.75 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.04 OBRAS DE CONCRETO ARMADO Err:509
02.06.04.01 RESERVORIO DE CONCRETO: CONCRETO F'C: 280 KG/CM2. m3 274.48 434.50 119,261.56 - - 0% - - 0% - - 0% 61.20 26,591.40 22% 50.64 22,003.08 18% 63.84 27,738.48 23% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.04.02 CONCRETO F'C = 210 KG/CM2 m3 1.87 413.72 773.66 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.04.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 93.20 73.09 6,811.99 - - 0% - - 0% - - 0% 46.20 3,376.76 50% 47.00 3,435.23 50% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.04.04 ENCOFRADO Y DESENCOFRADO CARAVISTA m2 21.12 100.98 2,132.70 - - 0% - - 0% - - 0% - - 0% - - 0% 21.12 2,132.70 100% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.04.05 ENCOFRADO Y DESENCOFRADO NORMAL - LOSA m2 31.00 51.04 1,582.24 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.04.06 ACERO DE REFUERZO Fy=4200 KG/CM2. kg 17,139.69 4.63 79,356.76 - - 0% - - 0% - - 0% 5,433.09 25,155.19 32% 11,644.95 53,916.13 68% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CONTROL DE VALORIZACIONES
PROYECTO : "RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
ENTIDAD : MUNICIPALIDAD DISTRITAL DE CAIRANI
CONTRATISTA : CONSORCIO IRRIGACION CANDARAVE
SUPERVISOR : Ing. Midwar R. Pocohuanca Ramos
RESIDENTE : Ing. Ramiro Galvez Ylazaca
FECHA : Apr-21
Descripcion Precio U. Parcial. VALORIZACION N°01 - NOVIEMBRE 2020 VALORIZACION N°02 - DICIEMBRE 2020 VALORIZACION N°03 - ENERO 2021 VALORIZACION N°04 - FEBRERO 2021 VALORIZACION N°05 - MARZO 2021 VALORIZACION N°06 - ABRIL 2021 VALORIZACION N°07 - MAYO 2021 VALORIZACIONES ACUMULADAS SALDO POR VALORIZAR
Partidas Und. Metrado S/. S/.
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance
02.06.05 JUNTAS EN ESTRUCTURAS Err:509
02.06.05.01 JUNTA DE CONTRACCION C/MAT. ELASTOMERICO PARA LOSA m 200.00 9.50 1,900.00 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.05.02 JUNTA DE DILATACION E=1" C/MAT. ELASTOMERICO PARA LOSA m 238.60 18.33 4,373.54 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.05.03 JUNTA DE CONTRACCION C/MAT. ELASTOMERICO PARA MURO DE CONTENCION m 125.00 16.14 2,017.50 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.05.04 JUNTA DE DILATACION E=1" C/MAT. ELASTOMERICO PARA MURO DE CONTENCION m 75.00 27.71 2,078.25 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.05.05 JUNTA CON WATER STOP DE 6" m 329.60 22.19 7,313.82 - - 0% - - 0% - - 0% - - 0% - - 0% 262.25 5,819.33 80% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.06 VARIOS Err:509
02.06.06.01 CURADO DE CONCRETO CON ADITIVO m2 709.52 2.04 1,447.42 - - 0% - - 0% - - 0% - - 0% - - 0% 456.00 930.24 64% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.06.02 SUM. E INST. DE COMPUERTA METÁLICA C/MECANISMO DE IZAJE und 2.00 1,668.14 3,336.28 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.06.06.03 ESCALERA METALICA INCLUYE PINTADO und 1.00 1,509.05 1,509.05 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07 DESARENADOR Err:509
02.07.01 OBRAS PRELIMINARES Err:509
02.07.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 5.58 2.66 14.84 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 5.58 1.80 10.04 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.02 MOVIMIENTO DE TIERRAS Err:509
02.07.02.01 EXCAVACION EN ROCA SUELTA m3 3.78 44.50 168.21 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.02.02 REFINE Y PERFILADO CAJA m2 1.76 6.94 12.21 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.02.03 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 0.07 18.91 1.32 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.02.04 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 4.65 16.56 77.00 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.03 OBRAS DE CONCRETO SIMPLE Err:509
02.07.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 3.66 34.14 124.95 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.03.02 CANAL: CONCRETO F'C: 175 KG/CM2 m3 0.37 371.15 137.33 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.03.03 CANAL: ENCOFRADO Y DESENCOFRADO CARAVISTA m2 5.92 53.15 314.65 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.03.04 ACABADO DE SUPERFICIE (EMPORADO) m2 23.88 4.37 104.36 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.04 OBRAS DE CONCRETO ARMADO Err:509
02.07.04.01 CONCRETO F'C = 210 KG/CM2 m3 1.47 413.72 608.17 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.04.02 ENCOFRADO Y DESENCOFRADO CARAVISTA. m2 13.19 50.80 670.05 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 119.78 4.95 592.91 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.05 VARIOS Err:509
02.07.05.01 CURADO DE CONCRETO CON ADITIVO m2 23.88 2.04 48.72 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.05.02 JUNTA CON WATER STOP DE 6" m 4.41 22.19 97.86 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.07.05.03 COMPUERTA METALICA TIPO ARMCO, HOJA 0.50 x 0.50m, E=1/4" und 1.00 635.55 635.55 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.08 CERCO PERIMETRICO PARA RESERVORIO Err:509
02.08.01 OBRAS PRELIMINARES Err:509
02.08.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 58.00 2.66 154.28 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.08.02 MOVIMIENTO DE TIERRAS Err:509
02.08.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 8.94 46.72 417.68 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.08.02.02 ACARREO, ELIMINACIÓN Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 11.18 40.05 447.76 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.08.03 OBRAS DE CONCRETO SIMPLE Err:509
02.08.03.01 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 8.94 269.21 2,406.74 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.08.04 VARIOS Err:509
02.08.04.01 CERCO MALLA METALICA ALAMBRE Nº 12 COCADA 2" PARANTES FºNº 2 1/2" m 114.00 264.97 30,206.58 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.08.04.02 PUERTA METALICA CON ALAMBRE N.12 COCADA 2" und 1.00 635.60 635.60 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.09 CONSTRUCCION DE MURO SECO DE SOSTENIMIENTO Err:509
02.09.01 OBRAS PRELIMINARES Err:509
02.09.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 77.90 2.66 207.21 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.09.01.02 ACOPIO Y EXTRACCION DE PIEDRA PARA MURO SECO m3 52.89 51.87 2,743.40 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.09.01.03 TRANSPORTE DE PIEDRA PARA MURO m3 52.89 17.05 901.77 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.09.02 MOVIMIENTO DE TIERRAS Err:509
02.09.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 7.16 46.72 334.52 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.09.02.02 EXCAVACION EN ROCA SUELTA m3 10.75 44.50 478.38 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.09.02.03 EXCAVACION EN ROCA FIJA m3 17.91 93.19 1,669.03 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.09.02.04 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 44.78 16.56 741.56 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
02.09.03 MURO SECO Err:509
02.09.03.01 MURO SECO DE SOSTENIMIENTO m3 52.89 99.50 5,262.56 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03 CONSTRUCCION DE CANAL DE CONDUCCION ACHAHUECO
03.01 CONSTRUCCION DE CANAL Err:509
03.01.01 TRABAJOS PRELIMINARES Err:509
03.01.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 1,009.83 2.34 2,363.00 1,009.83 2,363.00 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.01.02 TRAZO Y REPLANTEO PRELIMINAR m 673.22 2.16 1,454.16 673.22 1,454.16 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m 673.22 2.09 1,407.03 160.00 334.40 24% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.01.04 ESTRUCTURA PROVISIONAL P/DESVIO DE CANAL m 90.00 80.58 7,252.20 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.02 MOVIMIENTO DE TIERRAS Err:509
03.01.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 319.62 46.72 14,932.65 144.76 6,763.19 45% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.02.02 EXCAVACION EN ROCA SUELTA m3 261.08 44.50 11,618.06 64.02 2,848.89 25% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.02.03 EXCAVACION EN ROCA FIJA m3 168.06 93.19 15,661.51 66.56 6,202.73 40% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.02.04 REFINE Y PERFILADO CAJA m2 875.19 6.94 6,073.82 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 430.14 18.91 8,133.95 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.02.06 NIVELACION Y COMPACTACION DE FONDO DE CANAL m2 336.61 2.30 774.20 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.02.07 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 517.76 16.56 8,574.11 250.00 4,140.00 48% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.03 OBRAS DE CONCRETO SIMPLE Err:509
03.01.03.01 CANAL: CONCRETO F'C: 175 KG/CM2 m3 87.98 371.15 32,653.78 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.03.02 CANAL: ENCOFRADO Y DESENCOFRADO CARAVISTA m2 943.11 53.15 50,126.30 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.03.03 ACABADO DE SUPERFICIE (EMPORADO) m2 842.84 4.37 3,683.21 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.04 VARIOS Err:509
03.01.04.01 CURADO DE CONCRETO CON ADITIVO m2 605.90 2.04 1,236.04 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.04.02 JUNTAS DILATACION E:1" C/MAT. ELASTOMERICO m 349.70 24.79 8,669.06 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CONTROL DE VALORIZACIONES
PROYECTO : "RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
ENTIDAD : MUNICIPALIDAD DISTRITAL DE CAIRANI
CONTRATISTA : CONSORCIO IRRIGACION CANDARAVE
SUPERVISOR : Ing. Midwar R. Pocohuanca Ramos
RESIDENTE : Ing. Ramiro Galvez Ylazaca
FECHA : Apr-21
Descripcion Precio U. Parcial. VALORIZACION N°01 - NOVIEMBRE 2020 VALORIZACION N°02 - DICIEMBRE 2020 VALORIZACION N°03 - ENERO 2021 VALORIZACION N°04 - FEBRERO 2021 VALORIZACION N°05 - MARZO 2021 VALORIZACION N°06 - ABRIL 2021 VALORIZACION N°07 - MAYO 2021 VALORIZACIONES ACUMULADAS SALDO POR VALORIZAR
Partidas Und. Metrado S/. S/.
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance
03.01.04.03 COMPUERTA METALICA TIPO TARJETA, HOJA 0.30 x 0.35m, E=3/16" und 1.00 424.53 424.53 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.01.04.04 LIMPIEZA FINAL DE CANAL m2 1,009.83 2.38 2,403.40 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02 CONSTRUCCION DE CRUCE VEHICULAR TIPO ALCANTARILLA Err:509
03.02.01 TRABAJOS PRELIMINARES Err:509
03.02.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 14.00 2.34 32.76 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 14.00 2.66 37.24 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 14.00 1.80 25.20 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.02 MOVIMIENTO DE TIERRAS Err:509
03.02.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 1.92 46.72 89.70 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.02.02 EXCAVACION EN ROCA SUELTA m3 2.84 44.50 126.38 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.02.03 EXCAVACION EN ROCA FIJA m3 3.65 93.19 340.14 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.02.04 REFINE Y PERFILADO CAJA m2 6.00 6.94 41.64 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 1.81 18.91 34.23 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 8.25 16.56 136.62 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.03 OBRAS DE CONCRETO SIMPLE Err:509
03.02.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 6.00 34.14 204.84 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 14.40 4.37 62.93 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.04 OBRAS DE CONCRETO ARMADO Err:509
03.02.04.01 CONCRETO F'C = 210 KG/CM2 m3 3.89 413.72 1,609.37 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 30.00 53.11 1,593.30 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 514.99 4.95 2,549.20 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.05 VARIOS Err:509
03.02.05.01 CURADO DE CONCRETO CON ADITIVO m2 32.40 2.04 66.10 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.02.05.02 JUNTA CON WATER STOP DE 6" m 2.20 22.19 48.82 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03 POZA DISIPADORA DE ENERGIA Err:509
03.03.01 TRABAJOS PRELIMINARES Err:509
03.03.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 8.85 2.66 23.54 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 8.85 1.80 15.93 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.02 MOVIMIENTO DE TIERRAS Err:509
03.03.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 2.82 46.72 131.75 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.02.02 EXCAVACION EN ROCA SUELTA m3 7.04 44.50 313.28 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.02.03 EXCAVACION EN ROCA FIJA m3 4.22 93.19 393.26 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.02.04 REFINE Y PERFILADO CAJA m2 8.85 6.94 61.42 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 3.21 18.91 60.70 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 13.59 16.56 225.05 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.03 OBRAS DE CONCRETO SIMPLE Err:509
03.03.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 8.85 34.14 302.14 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 91.79 4.37 401.12 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.04 OBRAS DE CONCRETO ARMADO Err:509
03.03.04.01 CONCRETO F'C = 210 KG/CM2 m3 8.13 413.72 3,363.54 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 94.88 53.11 5,039.08 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 1,863.65 4.95 9,225.07 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.05 VARIOS Err:509
03.03.05.01 CURADO DE CONCRETO CON ADITIVO m2 97.45 2.04 198.80 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.03.05.02 JUNTA CON WATER STOP DE 6" m 6.60 22.19 146.45 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04 RESERVORIO DE ALMACENAMIENTO Err:509
03.04.01 OBRAS PRELIMINARES Err:509
03.04.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 716.32 2.66 1,905.41 - - 0% - - 0% - - 0% 716.32 1,905.41 100% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 716.32 1.80 1,289.38 - - 0% - - 0% - - 0% - - 0% 716.32 1,289.38 100% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.02 MOVIMIENTO DE TIERRAS Err:509
03.04.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 480.00 46.72 22,425.60 - - 0% - - 0% - - 0% 143.60 6,709.09 30% 141.40 6,606.11 29% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.02.02 EXCAVACION EN ROCA SUELTA m3 1,440.01 44.50 64,080.45 - - 0% - - 0% - - 0% 430.81 19,171.05 30% 424.19 18,876.46 29% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.02.03 EXCAVACION EN ROCA FIJA m3 480.00 93.19 44,731.20 - - 0% - - 0% - - 0% 143.60 13,382.08 30% 141.40 13,177.07 29% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.02.04 PERFILADO Y COMPACTADO DE PISOS Y TALUDES m2 854.55 7.29 6,229.67 - - 0% - - 0% - - 0% - 0% - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 227.40 18.91 4,300.13 - - 0% - - 0% - - 0% - 0% - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 2,715.78 16.56 44,973.32 - - 0% - - 0% - - 0% - 0% 1,480.10 24,510.46 55% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.03 OBRAS DE CONCRETO SIMPLE Err:509
03.04.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 1,064.89 34.14 36,355.34 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.03.02 CONCRETO F'C= 175 KG/cm2 m3 8.68 348.73 3,026.98 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.03.03 CANAL: ENCOFRADO Y DESENCOFRADO CARAVISTA m2 126.19 53.15 6,707.00 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.03.04 ACABADO DE SUPERFICIE (EMPORADO) m2 870.33 4.37 3,803.34 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.04 OBRAS DE CONCRETO ARMADO Err:509
03.04.04.01 RESERVORIO DE CONCRETO: CONCRETO F'C: 280 KG/CM2. m3 393.63 434.50 171,032.24 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.04.02 CONCRETO F'C = 210 KG/CM2 m3 2.47 413.72 1,021.89 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.04.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 117.13 73.09 8,561.03 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.04.04 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 720.70 100.98 72,776.29 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.04.05 ENCOFRADO Y DESENCOFRADO NORMAL - LOSA m2 47.70 51.04 2,434.61 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.04.06 ACERO DE REFUERZO Fy=4200 KG/CM2. kg 29,429.37 4.63 136,257.98 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.05 JUNTAS EN ESTRUCTURAS Err:509
03.04.05.01 JUNTA DE CONTRACCION C/MAT. ELASTOMERICO PARA LOSA m 238.50 9.50 2,265.75 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.05.02 JUNTA DE DILATACION E=1" C/MAT. ELASTOMERICO PARA LOSA m 331.90 18.33 6,083.73 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.05.03 JUNTA DE CONTRACCION C/MAT. ELASTOMERICO PARA MURO DE CONTENCION m 125.00 16.14 2,017.50 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.05.04 JUNTA DE DILATACION E=1" C/MAT. ELASTOMERICO PARA MURO DE CONTENCION m 75.00 27.71 2,078.25 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.05.05 JUNTA CON WATER STOP DE 6" m 431.10 22.19 9,566.11 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.06 VARIOS Err:509
03.04.06.01 CURADO DE CONCRETO CON ADITIVO m2 766.46 2.04 1,563.58 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.04.06.02 SUM. E INST. DE COMPUERTA METÁLICA C/MECANISMO DE IZAJE und 2.00 1,668.14 3,336.28 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CONTROL DE VALORIZACIONES
PROYECTO : "RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
ENTIDAD : MUNICIPALIDAD DISTRITAL DE CAIRANI
CONTRATISTA : CONSORCIO IRRIGACION CANDARAVE
SUPERVISOR : Ing. Midwar R. Pocohuanca Ramos
RESIDENTE : Ing. Ramiro Galvez Ylazaca
FECHA : Apr-21
Descripcion Precio U. Parcial. VALORIZACION N°01 - NOVIEMBRE 2020 VALORIZACION N°02 - DICIEMBRE 2020 VALORIZACION N°03 - ENERO 2021 VALORIZACION N°04 - FEBRERO 2021 VALORIZACION N°05 - MARZO 2021 VALORIZACION N°06 - ABRIL 2021 VALORIZACION N°07 - MAYO 2021 VALORIZACIONES ACUMULADAS SALDO POR VALORIZAR
Partidas Und. Metrado S/. S/.
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance
03.04.06.03 ESCALERA METALICA INCLUYE PINTADO und 1.00 1,509.05 1,509.05 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05 DESARENADOR Err:509
03.05.01 OBRAS PRELIMINARES Err:509
03.05.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 9.16 2.66 24.37 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 9.16 1.80 16.49 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.02 MOVIMIENTO DE TIERRAS Err:509
03.05.02.01 EXCAVACION EN ROCA SUELTA m3 8.22 44.50 365.79 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.02.02 REFINE Y PERFILADO CAJA m2 9.16 6.94 63.57 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.02.03 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 0.15 18.91 2.84 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.02.04 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 10.08 16.56 166.92 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.03 OBRAS DE CONCRETO SIMPLE Err:509
03.05.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 7.24 34.14 247.17 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.03.02 DESARENADOR: CONCRETO F'C: 175 KG/CM2 m3 0.37 371.15 137.33 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.03.03 DESARENADOR: ENCOFRADO Y DESENCOFRADO CARAVISTA m2 5.92 53.15 314.65 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.03.04 ACABADO DE SUPERFICIE (EMPORADO) m2 39.07 4.37 170.74 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.04 OBRAS DE CONCRETO ARMADO Err:509
03.05.04.01 CONCRETO F'C = 210 KG/CM2 m3 2.84 413.72 1,174.96 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 24.80 53.11 1,317.13 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 198.85 4.95 984.31 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.05 VARIOS Err:509
03.05.05.01 CURADO DE CONCRETO CON ADITIVO m2 39.07 2.04 79.70 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.05.02 JUNTA CON WATER STOP DE 6" m 4.41 22.19 97.86 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.05.05.03 COMPUERTA METALICA TIPO ARMCO, HOJA 0.50 x 0.50m, E=1/4" und 1.00 635.55 635.55 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.06 CERCO PERIMETRICO PARA EL RESERVORIO Err:509
03.06.01 OBRAS PRELIMINARES Err:509
03.06.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 57.35 2.66 152.55 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.06.02 MOVIMIENTO DE TIERRAS Err:509
03.06.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 8.94 46.72 417.68 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.06.02.02 ACARREO, ELIMINACIÓN Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 11.18 40.05 447.76 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.06.03 OBRAS DE CONCRETO SIMPLE Err:509
03.06.03.01 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 8.94 269.21 2,406.74 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.06.04 VARIOS Err:509
03.06.04.01 CERCO MALLA METALICA ALAMBRE Nº 12 COCADA 2" PARANTES FºNº 2 1/2" m 114.70 264.97 30,392.06 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.06.04.02 PUERTA METALICA CON ALAMBRE N.12 COCADA 2" und 1.00 635.60 635.60 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.07 CONSTRUCCION DE MURO SECO DE SOSTENIMIENTO Err:509
03.07.01 OBRAS PRELIMINARES Err:509
03.07.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 16.00 2.66 42.56 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.07.01.02 ACOPIO Y EXTRACCION DE PIEDRA PARA MURO SECO m3 6.48 51.87 336.12 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.07.01.03 TRANSPORTE DE PIEDRA PARA MURO m3 6.48 17.05 110.48 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.07.02 MOVIMIENTO DE TIERRAS Err:509
03.07.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 1.48 46.72 69.15 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.07.02.02 EXCAVACION EN ROCA SUELTA m3 3.70 44.50 164.65 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.07.02.03 EXCAVACION EN ROCA FIJA m3 2.22 93.19 206.88 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.07.02.04 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 9.25 16.56 153.18 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
03.07.03 MURO SECO Err:509
03.07.03.01 MURO SECO DE SOSTENIMIENTO m3 6.48 99.50 644.76 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04 CONSTRUCCION DE CANAL DE CONDUCCION LARAMPUGIO
04.01 CONSTRUCCION DE CANAL Err:509
04.01.01 TRABAJOS PRELIMINARES Err:509
04.01.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 4,097.74 2.34 9,588.71 4,097.74 9,588.71 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.01.02 TRAZO Y REPLANTEO PRELIMINAR m 2,681.76 2.16 5,792.60 2,681.76 5,792.60 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m 7,985.28 2.09 16,689.24 740.00 1,546.60 9% 1,500.00 3,135.00 19% - - 0% - - 0% 421.76 881.48 5% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.01.04 ESTRUCTURA PROVISIONAL P/DESVIO DE CANAL m 120.00 80.58 9,669.60 - - 0% - - 0% - - 0% 120.00 9,669.60 100% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.02 MOVIMIENTO DE TIERRAS Err:509
04.01.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 1,732.11 46.72 80,924.18 546.43 25,529.21 32% 165.05 7,711.14 10% 355.33 16,601.11 21% 406.10 18,972.76 23% 259.20 12,109.96 15% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.02.02 EXCAVACION EN ROCA SUELTA m3 2,125.81 44.50 94,598.55 533.55 23,742.98 25% 275.08 12,241.06 13% 592.22 26,353.79 28% 470.67 20,944.64 22% 254.29 11,316.08 12% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.02.03 EXCAVACION EN ROCA FIJA m3 695.02 93.19 64,768.91 130.18 12,131.47 19% 110.03 10,253.70 16% 236.89 22,075.59 34% 160.87 14,991.38 23% 57.05 5,316.77 8% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.02.04 REFINE Y PERFILADO CAJA m2 5,462.75 6.94 37,911.49 1,137.00 7,890.78 21% - - 0% 499.05 3,463.41 9% - - 0% 2,277.20 15,803.79 42% 1,282.11 8,897.84 23% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 2,323.22 18.91 43,932.09 - - 0% - - 0% 257.10 4,861.76 11% - - 0% 897.95 16,980.23 39% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.02.06 NIVELACION Y COMPACTACION DE FONDO DE CANAL m2 2,119.85 2.30 4,875.66 - - 0% - - 0% 328.50 755.55 15% - - 0% 1,195.05 2,748.63 56% 897.48 2,064.20 42% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.02.07 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 3,623.30 16.56 60,001.85 1,095.00 18,133.20 30% - - 0% 1,205.54 19,963.78 33% - - 0% 1,322.76 21,904.87 37% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.03 OBRAS DE CONCRETO SIMPLE Err:509
04.01.03.01 CANAL: CONCRETO F'C: 175 KG/CM2 m3 510.83 371.15 189,594.55 - - 0% - - 0% 108.67 40,331.01 21% - - 0% 16.32 6,057.61 3% 102.57 38,068.86 20% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.03.02 CANAL: ENCOFRADO Y DESENCOFRADO CARAVISTA m2 5,881.77 53.15 312,616.08 - - 0% - - 0% 1,344.73 71,472.51 23% - - 0% 135.54 7,203.95 2% 1,538.53 81,772.87 26% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.03.03 ACABADO DE SUPERFICIE (EMPORADO) m2 2,049.12 4.37 8,954.65 - - 0% - - 0% 907.75 3,966.85 44% - - 0% 140.70 614.86 7% 897.48 3,921.99 44% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.04 OBRAS DE CONCRETO ARMADO Err:509
04.01.04.01 CONCRETO F'C = 210 KG/CM2 m3 1.13 413.72 467.50 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 2.17 53.11 115.25 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 37.52 4.95 185.72 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.05 VARIOS Err:509
04.01.05.01 CURADO DE CONCRETO CON ADITIVO m2 5,770.76 2.04 11,772.35 - - 0% - - 0% 907.75 1,851.80 16% - - 0% - - 0% 1,025.69 2,092.41 18% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.05.02 JUNTAS DILATACION E:1" C/MAT. ELASTOMERICO m 1,126.80 24.79 27,933.37 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.05.03 COMPUERTA METALICA TIPO TARJETA, HOJA 0.40 x 0.40m, E=3/16" und 3.00 424.53 1,273.59 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.01.05.04 LIMPIEZA FINAL DE CANAL m2 1,435.98 2.38 3,417.63 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02 CONSTRUCCION DE CRUCE PEATONAL Err:509
04.02.01 TRABAJOS PRELIMINARES Err:509
04.02.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 4.35 2.34 10.18 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CONTROL DE VALORIZACIONES
PROYECTO : "RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
ENTIDAD : MUNICIPALIDAD DISTRITAL DE CAIRANI
CONTRATISTA : CONSORCIO IRRIGACION CANDARAVE
SUPERVISOR : Ing. Midwar R. Pocohuanca Ramos
RESIDENTE : Ing. Ramiro Galvez Ylazaca
FECHA : Apr-21
Descripcion Precio U. Parcial. VALORIZACION N°01 - NOVIEMBRE 2020 VALORIZACION N°02 - DICIEMBRE 2020 VALORIZACION N°03 - ENERO 2021 VALORIZACION N°04 - FEBRERO 2021 VALORIZACION N°05 - MARZO 2021 VALORIZACION N°06 - ABRIL 2021 VALORIZACION N°07 - MAYO 2021 VALORIZACIONES ACUMULADAS SALDO POR VALORIZAR
Partidas Und. Metrado S/. S/.
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance
04.02.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 4.35 2.66 11.57 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 4.35 1.80 7.83 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.02 MOVIMIENTO DE TIERRAS Err:509
04.02.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 2.75 46.72 128.48 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.02.02 EXCAVACION EN ROCA SUELTA m3 3.20 44.50 142.40 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.02.03 EXCAVACION EN ROCA FIJA m3 1.16 93.19 108.10 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.02.04 REFINE Y PERFILADO CAJA m2 4.35 6.94 30.19 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 1.84 18.91 34.79 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 6.59 16.56 109.13 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.03 OBRAS DE CONCRETO SIMPLE Err:509
04.02.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 4.35 34.14 148.51 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 10.20 4.37 44.57 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.04 OBRAS DE CONCRETO ARMADO Err:509
04.02.04.01 CONCRETO F'C = 210 KG/CM2 m3 2.07 413.72 856.40 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 19.95 53.11 1,059.54 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 173.82 4.95 860.41 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.05 VARIOS Err:509
04.02.05.01 CURADO DE CONCRETO CON ADITIVO m2 23.25 2.04 47.43 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.02.05.02 JUNTA CON WATER STOP DE 6" m 5.50 22.19 122.05 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03 POZA DISIPADORA DE ENERGIA Err:509
04.03.01 TRABAJOS PRELIMINARES Err:509
04.03.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 76.23 2.66 202.77 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 76.23 1.80 137.21 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.02 MOVIMIENTO DE TIERRAS Err:509
04.03.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 43.41 46.72 2,028.12 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.02.02 EXCAVACION EN ROCA SUELTA m3 68.85 44.50 3,063.83 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.02.03 EXCAVACION EN ROCA FIJA m3 24.39 93.19 2,272.90 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.02.04 REFINE Y PERFILADO CAJA m2 76.23 6.94 529.04 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.02.05 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 11.65 18.91 220.30 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 156.25 16.56 2,587.50 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.03 OBRAS DE CONCRETO SIMPLE Err:509
04.03.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 76.23 34.14 2,602.49 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 496.37 4.37 2,169.14 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.04 OBRAS DE CONCRETO ARMADO Err:509
04.03.04.01 CONCRETO F'C = 210 KG/CM2 m3 74.46 413.72 30,805.59 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 902.32 53.11 47,922.22 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 8,931.55 4.95 44,211.17 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.05 VARIOS Err:509
04.03.05.01 CURADO DE CONCRETO CON ADITIVO m2 947.53 2.04 1,932.96 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.03.05.02 JUNTA CON WATER STOP DE 6" m 20.20 22.19 448.24 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.04 CONSTRUCCION DE MURO SECO DE SOSTENIMIENTO Err:509
04.04.01 OBRAS PRELIMINARES Err:509
04.04.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 428.40 2.66 1,139.54 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.04.01.02 ACOPIO Y EXTRACCION DE PIEDRA PARA MURO SECO m3 168.30 51.87 8,729.72 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.04.01.03 TRANSPORTE DE PIEDRA PARA MURO m3 168.30 17.05 2,869.52 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.04.02 MOVIMIENTO DE TIERRAS Err:509
04.04.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 42.47 46.72 1,984.20 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.04.02.02 EXCAVACION EN ROCA SUELTA m3 43.80 44.50 1,949.10 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.04.02.03 EXCAVACION EN ROCA FIJA m3 12.52 93.19 1,166.74 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.04.02.04 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 123.49 16.56 2,044.99 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
04.04.03 MURO SECO Err:509
04.04.03.01 MURO SECO DE SOSTENIMIENTO m3 168.30 99.50 16,745.85 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05 CONSTRUCCION DE CANAL DE CONDUCCION IRPINE
05.01 CONSTRUCCION DE CANAL Err:509
05.01.01 TRABAJOS PRELIMINARES Err:509
05.01.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 487.86 2.34 1,141.59 487.86 1,141.59 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.01.02 TRAZO Y REPLANTEO PRELIMINAR m 304.91 2.16 658.61 304.91 658.61 100% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m 304.91 2.09 637.26 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.01.04 ESTRUCTURA PROVISIONAL P/DESVIO DE CANAL m 60.00 80.58 4,834.80 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.02 MOVIMIENTO DE TIERRAS Err:509
05.01.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 227.70 46.72 10,638.14 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.02.02 EXCAVACION EN ROCA SUELTA m3 66.39 44.50 2,954.36 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.02.03 REFINE Y PERFILADO CAJA m2 393.69 6.94 2,732.21 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.02.04 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 164.41 18.91 3,108.99 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.02.05 NIVELACION Y COMPACTACION DE FONDO DE CANAL m2 151.52 2.30 348.50 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.02.06 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 168.58 16.56 2,791.68 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.03 OBRAS DE CONCRETO SIMPLE Err:509
05.01.03.01 CANAL: CONCRETO F'C: 175 KG/CM2 m3 32.96 371.15 12,233.10 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.03.02 CANAL: ENCOFRADO Y DESENCOFRADO CARAVISTA m2 424.58 53.15 22,566.43 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.03.03 ACABADO DE SUPERFICIE (EMPORADO) m2 287.11 4.37 1,254.67 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.04 OBRAS DE CONCRETO ARMADO Err:509
05.01.04.01 CONCRETO F'C = 210 KG/CM2 m3 13.04 413.72 5,394.91 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 78.60 53.11 4,174.45 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 846.39 4.95 4,189.63 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.05 VARIOS Err:509
05.01.05.01 CURADO DE CONCRETO CON ADITIVO m2 586.93 2.04 1,197.34 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.05.02 JUNTAS DILATACION E:1" C/MAT. ELASTOMERICO m 114.70 24.79 2,843.41 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CONTROL DE VALORIZACIONES
PROYECTO : "RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
ENTIDAD : MUNICIPALIDAD DISTRITAL DE CAIRANI
CONTRATISTA : CONSORCIO IRRIGACION CANDARAVE
SUPERVISOR : Ing. Midwar R. Pocohuanca Ramos
RESIDENTE : Ing. Ramiro Galvez Ylazaca
FECHA : Apr-21
Descripcion Precio U. Parcial. VALORIZACION N°01 - NOVIEMBRE 2020 VALORIZACION N°02 - DICIEMBRE 2020 VALORIZACION N°03 - ENERO 2021 VALORIZACION N°04 - FEBRERO 2021 VALORIZACION N°05 - MARZO 2021 VALORIZACION N°06 - ABRIL 2021 VALORIZACION N°07 - MAYO 2021 VALORIZACIONES ACUMULADAS SALDO POR VALORIZAR
Partidas Und. Metrado S/. S/.
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance Metrado Parcial % de Avance
05.01.05.03 COMPUERTA METALICA TIPO TARJETA, HOJA 0.30 x 0.35m, E=3/16" und 2.00 424.53 849.06 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.01.05.04 LIMPIEZA FINAL DE CANAL m2 182.90 2.38 435.30 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02 CONSTRUCCION DE CRUCE PEATONAL Err:509
05.02.01 TRABAJOS PRELIMINARES Err:509
05.02.01.01 LIMPIEZA Y DESBROCE DE VEGETACION m2 1.40 2.34 3.28 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 1.40 2.66 3.72 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.01.03 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 1.40 1.80 2.52 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.02 MOVIMIENTO DE TIERRAS Err:509
05.02.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 1.12 46.72 52.33 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.02.02 EXCAVACION EN ROCA SUELTA m3 0.41 44.50 18.25 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.02.03 REFINE Y PERFILADO CAJA m2 1.40 6.94 9.72 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.02.04 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 1.53 18.91 28.93 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.02.05 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 1.40 16.56 23.18 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.03 OBRAS DE CONCRETO SIMPLE Err:509
05.02.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 1.40 34.14 47.80 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 3.20 4.37 13.98 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.04 OBRAS DE CONCRETO ARMADO Err:509
05.02.04.01 CONCRETO F'C = 210 KG/CM2 m3 0.66 413.72 273.06 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 6.40 53.11 339.90 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 39.42 4.95 195.13 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.05 VARIOS Err:509
05.02.05.01 CURADO DE CONCRETO CON ADITIVO m2 7.40 2.04 15.10 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.02.05.02 JUNTA CON WATER STOP DE 6" m 2.20 22.19 48.82 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03 POZA DISIPADORA DE ENERGIA Err:509
05.03.01 TRABAJOS PRELIMINARES Err:509
05.03.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 9.03 2.66 24.02 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.01.02 CONTROL TOPOGRAFICO DURANTE LA EJECUCION m2 9.03 1.80 16.25 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.02 MOVIMIENTO DE TIERRAS Err:509
05.03.02.01 EXCAVACION MANUAL EN MATERIAL SUELTO m3 14.94 46.72 698.00 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.02.02 EXCAVACION EN ROCA SUELTA m3 3.92 44.50 174.44 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.02.03 REFINE Y PERFILADO CAJA m2 9.03 6.94 62.67 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.02.04 RELLENO CON MATERIAL PROPIO SELECCIONADO C/EQUIPO m3 6.46 18.91 122.16 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.02.05 ACARREO, ELIMINACION Y ESPARCIDO MATERIAL EXCEDENTE D=100m Max. m3 14.87 16.56 246.25 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.03 OBRAS DE CONCRETO SIMPLE Err:509
05.03.03.01 SOLADO DE CONCRETO MEZCLA 1:10 CEMENTO - HORMIGON, E=0.10m m2 9.03 34.14 308.28 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.03.02 ACABADO DE SUPERFICIE (EMPORADO) m2 26.25 4.37 114.71 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.04 OBRAS DE CONCRETO ARMADO Err:509
05.03.04.01 CONCRETO F'C = 210 KG/CM2 m3 4.23 413.72 1,750.04 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.04.02 ENCOFRADO. Y DESENCOFRADO CARAVISTA m2 42.08 53.11 2,234.87 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.04.03 ACERO DE REFUERZO Fy=4200 KG/CM2 kg 468.12 4.95 2,317.19 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.05 VARIOS Err:509
05.03.05.01 CURADO DE CONCRETO CON ADITIVO m2 47.29 2.04 96.47 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
05.03.05.02 JUNTA CON WATER STOP DE 6" m 6.60 22.19 146.45 - - 0% - - 0% - - 0% - - 0% - - 0% - 0% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
06 PLAN DE MONITOREO ARQUEOLOGICO
06.01 MONITOREO ARQUEOLOGICO glb 1.00 36,000.00 36,000.00 - - 0% - - 0% - - 0% - - 0% - - 0% 0.50 18,000.00 50% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Valorizacion (Costo Directo) 4,584,867.15 881,176.98 447,020.68 340,157.85 336,160.16 405,386.43 392,771.36 Err:509 Err:509 Err:509
Gastos Generales 11.05% 506,627.82 97,370.06 49,395.79 37,587.44 37,145.70 44,795.20 43,401.24 Err:509 Err:509 Err:509
Gastos Generales por Covid 19 6.31% 289,283.84 55,598.18 28,204.93 21,462.38 21,210.15 25,578.00 24,782.05 Err:509 Err:509 Err:509
Utilidad 8.00% 366,789.37 70,494.16 35,761.65 27,212.63 26,892.81 32,430.91 31,421.71 Err:509 Err:509 Err:509
Subtotal 5,747,568.18 1,104,639.37 560,383.05 426,420.30 421,408.82 508,190.55 492,376.35 Err:509 Err:509 Err:509
Impuesto IGV 18% 18.00% 1,034,562.27 198,835.09 100,868.95 76,755.65 75,853.59 91,474.30 88,627.74 Err:509 Err:509 Err:509
Ubicación : : CHUCATAMANI - HEROES ALBARRACIN - TARATA - TACNA Monto Contratado S/IGV : S/. 471,534.11
PROGRAMADO - EJECUTADO
Column D Column J
600,000.00
500,000.00
400,000.00
300,000.00
200,000.00
100,000.00
0.00
44490 44500 44510 44520 44530 44540 44550 44560 44570
TOTAL : S/556,410.25 S/556,410.25 100.00% 100.00% TOTAL : S/15,132.88 S/15,132.88 2.72% 2.72%
SITUACION DE AVANCE DE OBRA
VALORIZACION N° 01 - NOVIEMBRE - 2021
DEL 11 AL 19 DE NOVIEMBRE DEL 2021
Cliente : : MUNICIPALIDAD DISTRITAL HEROES ALBARRACIN - CHUCATAMANI Monto Contratado : S/. 556,410.25
Ubicación : : CHUCATAMANI - HEROES ALBARRACIN - TARATA - TACNA Monto Contratado S/IGV : S/. 471,534.11
AVANCES ACUMULADOS
PAGOS
Obra : "RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO
DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
Sistema de Contratación : A SUMA ALZADA
Cliente : : MUNICIPALIDAD DISTRITAL HEROES ALBARRACIN - CHUCATAMANI Monto Contratado : S/. 556,410.25
Ubicación : : CHUCATAMANI - HEROES ALBARRACIN - TARATA - TACNA Monto Contratado S/IGV : S/. 471,534.11
MONTO CONTRATADO (Inc/IGV) : 556,410.25 Nov-21 12,824.48 1,282.45 1,282.45 45,870.96 CARTA FIANZA N° LP5-80-00124-1 55,641.03 12-Oct-20
"RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA,
Obra :
DISTRITO DE HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
DATOS GENERALES
MONTO CONTRATADO (Inc/IGV) S/. 556,410.25
MONTO CONTRATADO (Sin/IGV) S/. 471,534.11
ADELANTO OTORGADO (Inc/IGV) S/. 111,282.05
ADELANTO OTORGADO (Sin/IGV) S/. 94,306.82
PORCENTAJE DEL ADELANTO % 20.00%
FORMULA DE AMORTIZACION
Equivalente
A=Ci mat * Val. * Ima/Imo
DATOS GENERALES
MONTO CONTRATADO (Inc/IGV) S/. 556,410.25
MONTO CONTRATADO (Sin/IGV) S/. 471,534.11
ADELANTO OTORGADO (Inc/IGV) S/. 111,282.05
ADELANTO OTORGADO (Sin/IGV) S/. 94,306.82
PORCENTAJE DEL ADELANTO % 20.00%
FORMULA DE AMORTIZACION
Equivalente
A=Ci mat * Val. * Ima/Imo
CONTROL DE VALORIZACIONES
val. 01 - Nov 80,717.43 80,717.43 14.51% 14.51% val. 01 - Nov 15,132.88 15,132.88 Err:509 Err:509
val.02 - Dic. 365,372.36 446,089.79 65.67% 80.18% val.02 - Dic. 0.00 15,132.88 Err:509 Err:509
val. 03 - Ene 110,320.46 556,410.25 19.83% 100.00% val. 03 - Ene 0.00 15,132.88 Err:509 Err:509
val. 04 - Feb Err:509 Err:509 Err:509 Err:509 val. 04 - Feb Err:509 Err:509 Err:509 Err:509
val. 05 - Mar Err:509 Err:509 Err:509 Err:509 val. 05 - Mar Err:509 Err:509 Err:509 Err:509
val. 06 - Abr Err:509 Err:509 Err:509 Err:509 val. 06 - Abr Err:509 Err:509 Err:509 Err:509
val. 07 - May Err:509 Err:509 Err:509 Err:509 val. 07 - May Err:509 Err:509 Err:509 Err:509
val. 08 - Jun 0.00 Err:509 0.00% 0.00% val. 08 - Jun
TOTAL : Err:509 TOTAL : Err:509
“MEJORAMIENTO DEL SISTEMA DE RIEGO EN LAS SECCIONES DE RIEGO ACHAHUECO, LARAMPUGIO Y COTAPAMPA DEL COMITÉ
Obra : DE REGANTES DE ANCOCALA DEL DISTRITO DE CAIRANI - PROVINCIA DE CANDARAVE - DEPARTAMENTO DE TACNA”
Cliente : : CONSORCIO IRRIGACION CANDARAVE
Ubicación : : ANCOCALA - CAIRANI - CANDARAVE - TACNA
Cliente : : CONSORCIO IRRIGACION CANDARAVE
Contratista : : Ing. Victor Andres IRIARTE PAREDES
Supervisión : : Ing. Wiliam G. HUAMANI BUITRON
val. 01 - Nov 80,717.43 80,717.43 14.51% 14.51% val. 01 - Nov 15,132.88 15,132.88 Err:509 Err:509
val.02 - Dic. 365,372.36 446,089.79 65.67% 80.18% val.02 - Dic. 0.00 15,132.88 Err:509 Err:509
val. 03 - Ene 110,320.46 556,410.25 19.83% 100.00% val. 03 - Ene 0.00 15,132.88 Err:509 Err:509
val. 04 - Feb Err:509 Err:509 Err:509 Err:509 val. 04 - Feb Err:509 Err:509 Err:509 Err:509
val. 05 - Mar Err:509 Err:509 Err:509 Err:509 val. 05 - Mar Err:509 Err:509 Err:509 Err:509
val. 06 - Abr Err:509 Err:509 Err:509 Err:509 val. 06 - Abr Err:509 Err:509 Err:509 Err:509
val. 07 - May Err:509 Err:509 Err:509 Err:509 val. 07 - May Err:509 Err:509 Err:509 Err:509
val. 08 - Jun 0.00 Err:509 0.00% 0.00% val. 08 - Jun
TOTAL : Err:509 TOTAL : Err:509
DEDUCCION DE REAJUSTE QUE NO CORRESPONDE POR ADELANTO DE MATERIALES
(En concordancia con lo establecido en el Decreto Supremo N° 017-79-VC)
"RENOVACION DE BOCATOMA - DESARENADOR Y CANAL DE RIEGO; EN EL(LA) SECTOR DE RIEGO PARACUCHO, EN LA LOCALIDAD LONDANIZA, DISTRITO DE
Obra
HEROES ALBARRACIN, PROVINCIA TARATA, DEPARTAMENTO TACNA"
Adelanto Nº 01
FORMULA DEDUCCION QUE NO CORRESPONDE : D = Deducción del adelanto por cada elemento
Imo = Indice del elemento a la fecha del valor referencial
Ima = Indice del elemento a la fecha del adelanto
D = CI mat. x V ((Imr - Ima) / Imo) Imr = Indice del elemento a la fecha del reajuste
V = Valorizacion del mes
CI = Coeficiente de incidencia del material
MATERIAL MONTO
CEMENTO Err:509
MADERA 0.00
TOTAL Err:509
RESOLUCIÓN JEFATURAL N° 118-2018-INEI
Cod. 1 2 3 4 5 6 Cod. 1 2 3 4 5 6
01 905.29 905.29 905.29 905.29 905.29 905.29 02 529.67 529.67 529.67 529.67 529.67 529.67
03 506.47 506.47 506.47 506.47 506.47 506.47 04 548.18 1004.35 1036.83 587.58 365.28 770.05
05 449.53 219.17 422.53 607.83 (*) 634.49 06 943.48 943.48 943.48 943.48 943.48 943.48
07 675.04 675.04 675.04 675.04 675.04 675.04 08 905.86 905.86 905.86 905.86 905.86 905.86
09 240.29 240.29 240.29 240.29 240.29 240.29 10 416.69 416.69 416.69 416.69 416.69 416.69
11 234.20 234.20 234.20 234.20 234.20 234.20 12 318.55 318.55 318.55 318.55 318.55 318.55
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 283.57 283.57 283.57 283.57 283.57 283.57
17 626.79 945.38 703.89 863.40 747.80 866.46 16 354.83 354.83 354.83 354.83 354.83 354.83
19 783.82 783.82 783.82 783.82 783.82 783.82 18 348.82 348.82 348.82 348.82 348.82 348.82
21 476.04 423.68 449.56 431.73 449.56 410.96 20 1778.04 1778.04 1778.04 1778.04 1778.04 1778.04
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30 367.30 367.30 367.30 367.30 367.30
27 461.56 461.56 461.56 461.56 461.56 461.56 24 243.60 243.60 243.60 243.60 243.60 243.60
31 377.40 377.40 377.40 377.40 377.40 377.40 26 369.89 369.89 369.89 369.89 369.89 369.89
33 851.92 851.92 851.92 851.92 851.92 851.92 28 573.00 573.00 573.00 565.77 573.00 573.00
37 304.11 304.11 304.11 304.11 304.11 304.11 30 471.87 471.87 471.87 471.87 471.87 471.87
39 446.14 446.14 446.14 446.14 446.14 446.14 32 468.41 468.41 468.41 468.41 468.41 468.41
41 414.55 414.55 414.55 414.55 414.55 414.55 34 470.76 470.76 470.76 470.76 470.76 470.76
43 726.59 744.00 894.42 647.62 1090.59 906.22 38 427.34 993.18 866.09 568.58 (*) 665.48
45 322.55 322.55 322.55 322.55 322.55 322.55 40 383.17 453.09 446.07 340.62 272.89 331.41
47 582.52 582.52 582.52 582.52 582.52 582.52 42 284.22 284.22 284.22 284.22 284.22 284.22
49 295.18 295.18 295.18 295.18 295.18 295.18 44 380.79 380.79 380.79 380.79 380.79 380.79
51 337.08 337.08 337.08 337.08 337.08 337.08 46 487.81 487.81 487.81 487.81 487.81 487.81
53 747.73 747.73 747.73 747.73 747.73 747.73 48 365.55 365.55 365.55 365.55 365.55 365.55
55 500.55 500.55 500.55 500.55 500.55 500.55 50 641.89 641.89 641.89 641.89 641.89 641.89
57 399.44 399.44 399.44 399.44 399.44 399.44 52 305.35 305.35 305.35 305.35 305.35 305.35
59 238.53 238.53 238.53 238.53 238.53 238.53 54 406.60 406.60 406.60 406.60 406.60 406.60
61 251.17 251.17 251.17 251.17 251.17 251.17 56 519.26 519.26 519.26 519.26 519.26 519.26
65 243.56 243.56 243.56 243.56 243.56 243.56 60 295.99 295.99 295.99 295.99 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 464.29 464.29 464.29 464.29 464.29 464.29
71 645.61 645.61 645.61 645.61 645.61 645.61 64 348.21 348.21 348.21 348.21 348.21 348.21
73 548.33 548.33 548.33 548.33 548.33 548.33 66 732.29 732.29 732.29 732.29 732.29 732.29
77 324.60 324.60 324.60 324.60 324.60 324.60 68 274.56 274.56 274.56 274.56 274.56 274.56
70 218.25 218.25 218.25 218.25 218.25 218.25
72 427.74 427.74 427.74 427.74 427.74 427.74
78 487.23 487.23 487.23 487.23 487.23 487.23
80 106.47 106.47 106.47 106.47 106.47 106.47
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 103-2018-INEI.
RESOLUCIÓN JEFATURAL N° 168-2020-INEI
Cod. 1 2 3 4 5 6 Cod. 1 2 3 4 5 6
01 1008.15 1008.15 1008.15 1008.15 1008.15 1008.15 02 593.68 593.68 593.68 593.68 593.68 593.68
03 571.93 571.93 571.93 571.93 571.93 571.93 04 575.84 972.70 1062.86 593.43 405.25 760.55
05 453.73 218.39 432.03 608.45 (*) 620.92 06 1013.67 1013.67 1013.67 1013.67 1013.67 1013.67
07 749.91 749.91 749.91 749.91 749.91 749.91 08 936.49 936.49 936.49 936.49 936.49 936.49
09 299.46 299.46 299.46 299.46 299.46 299.46 10 438.93 438.93 438.93 438.93 438.93 438.93
11 261.85 261.85 261.85 261.85 261.85 261.85 12 324.88 324.88 324.88 324.88 324.88 324.88
13 1592.42 1592.42 1592.42 1592.42 1592.42 1592.42 14 263.67 263.67 263.67 263.67 263.67 263.67
17 671.14 788.52 765.94 867.96 819.14 900.92 16 354.83 354.83 354.83 354.83 354.83 354.83
19 820.15 820.15 820.15 820.15 820.15 820.15 18 363.58 363.58 363.58 363.58 363.58 363.58
21 458.63 423.68 449.56 452.97 449.56 419.52 20 1864.52 1864.52 1864.52 1864.52 1864.52 1864.52
23 439.25 439.25 439.25 439.25 439.25 439.25 22 (*) (*) (*) (*) (*) (*)
27 505.97 505.97 505.97 505.97 505.97 505.97 24 235.47 235.47 235.47 235.47 235.47 235.47
31 378.96 378.96 378.96 378.96 378.96 378.96 26 390.58 390.58 390.58 390.58 390.58 390.58
33 895.96 895.96 895.96 895.96 895.96 895.96 28 628.13 628.13 628.13 606.26 628.13 628.13
37 311.30 311.30 311.30 311.30 311.30 311.30 30 538.27 538.27 538.27 538.27 538.27 538.27
39 466.30 466.30 466.30 466.30 466.30 466.30 32 479.33 479.33 479.33 479.33 479.33 479.33
41 467.21 467.21 467.21 467.21 467.21 467.21 34 452.65 452.65 452.65 452.65 452.65 452.65
43 766.64 726.00 972.80 690.46 1160.69 962.86 38 445.19 997.82 912.39 567.86 (*) 643.09
45 334.15 334.15 334.15 334.15 334.15 334.15 40 405.05 472.62 443.96 350.10 272.89 331.41
47 619.99 619.99 619.99 619.99 619.99 619.99 42 316.26 316.26 316.26 316.26 316.26 316.26
49 337.82 337.82 337.82 337.82 337.82 337.82 44 399.55 399.55 399.55 399.55 399.55 399.55
51 306.34 306.34 306.34 306.34 306.34 306.34 46 477.65 477.65 477.65 477.65 477.65 477.65
53 732.50 732.50 732.50 732.50 732.50 732.50 48 382.27 382.27 382.27 382.27 382.27 382.27
55 518.83 518.83 518.83 518.83 518.83 518.83 50 703.70 703.70 703.70 703.70 703.70 703.70
57 436.54 436.54 436.54 436.54 436.54 436.54 52 335.29 335.29 335.29 335.29 335.29 335.29
59 212.21 212.21 212.21 212.21 212.21 212.21 54 458.49 458.49 458.49 458.49 458.49 458.49
61 255.39 255.39 255.39 255.39 255.39 255.39 56 606.12 606.12 606.12 606.12 606.12 606.12
65 259.56 259.56 259.56 259.56 259.56 259.56 60 295.99 295.99 295.99 295.99 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 478.20 478.20 478.20 478.20 478.20 478.20
71 660.29 660.29 660.29 660.29 660.29 660.29 64 348.21 348.21 348.21 348.21 348.21 348.21
73 583.92 583.92 583.92 583.92 583.92 583.92 66 753.18 753.18 753.18 753.18 753.18 753.18
77 346.58 346.58 346.58 346.58 346.58 346.58 68 275.50 275.50 275.50 275.50 275.50 275.50
70 218.25 218.25 218.25 218.25 218.25 218.25
72 448.53 448.53 448.53 448.53 448.53 448.53
78 529.81 529.81 529.81 529.81 529.81 529.81
80 109.91 109.91 109.91 109.91 109.91 109.91
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 165-2020-INEI.
RESOLUCIÓN JEFATURAL N° 194-2020-INEI
ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE SETIEMBRE DEL 2020
ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1 2 3 4 5 6
01 1006.38 1006.38 1006.38 1006.38 1006.38 1006.38 02 592.51 592.51 592.51 592.51 592.51 592.51
03 569.81 569.81 569.81 569.81 569.81 569.81 04 573.70 969.77 1077.88 592.37 419.27 759.18
05 452.07 218.89 434.79 607.23 (*) 627.43 06 1023.04 1023.04 1023.04 1023.04 1023.04 1023.04
07 752.68 752.68 752.68 752.68 752.68 752.68 08 945.03 945.03 945.03 945.03 945.03 945.03
09 298.71 298.71 298.71 298.71 298.71 298.71 10 443.69 443.69 443.69 443.69 443.69 443.69
11 261.57 261.57 261.57 261.57 261.57 261.57 12 324.59 324.59 324.59 324.59 324.59 324.59
13 1614.76 1614.76 1614.76 1614.76 1614.76 1614.76 14 263.67 263.67 263.67 263.67 263.67 263.67
17 685.46 839.68 788.59 863.40 853.27 914.11 16 354.83 354.83 354.83 354.83 354.83 354.83
19 824.51 824.51 824.51 824.51 824.51 824.51 18 367.38 367.38 367.38 367.38 367.38 367.38
21 454.33 423.68 449.56 452.97 449.56 419.52 20 1936.88 1936.88 1936.88 1936.88 1936.88 1936.88
23 439.25 439.25 439.25 439.25 439.25 439.25 22 (*) (*) (*) (*) (*) (*)
27 504.68 504.68 504.68 504.68 504.68 504.68 24 243.18 243.18 243.18 243.18 243.18 243.18
31 378.75 378.75 378.75 378.75 378.75 378.75 26 390.62 390.62 390.62 390.62 390.62 390.62
33 894.88 894.88 894.88 894.88 894.88 894.88 28 626.54 626.54 626.54 605.11 626.54 626.54
37 320.32 320.32 320.32 320.32 320.32 320.32 30 538.61 538.61 538.61 538.61 538.61 538.61
39 466.94 466.94 466.94 466.94 466.94 466.94 32 486.20 486.20 486.20 486.20 486.20 486.20
41 488.09 488.09 488.09 488.09 488.09 488.09 34 460.84 460.84 460.84 460.84 460.84 460.84
43 761.74 732.77 990.58 696.36 1204.18 983.20 38 444.63 1003.49 927.55 567.86 (*) 643.91
45 339.49 339.49 339.49 339.49 339.49 339.49 40 405.05 479.25 443.25 344.65 272.89 331.41
47 632.89 632.89 632.89 632.89 632.89 632.89 42 315.83 315.83 315.83 315.83 315.83 315.83
49 336.96 336.96 336.96 336.96 336.96 336.96 44 405.03 405.03 405.03 405.03 405.03 405.03
51 311.15 311.15 311.15 311.15 311.15 311.15 46 480.80 480.80 480.80 480.80 480.80 480.80
53 737.14 737.14 737.14 737.14 737.14 737.14 48 381.25 381.25 381.25 381.25 381.25 381.25
55 518.83 518.83 518.83 518.83 518.83 518.83 50 702.03 702.03 702.03 702.03 702.03 702.03
57 435.44 435.44 435.44 435.44 435.44 435.44 52 331.65 331.65 331.65 331.65 331.65 331.65
59 212.21 212.21 212.21 212.21 212.21 212.21 54 458.52 458.52 458.52 458.52 458.52 458.52
61 254.75 254.75 254.75 254.75 254.75 254.75 56 604.59 604.59 604.59 604.59 604.59 604.59
65 260.25 260.25 260.25 260.25 260.25 260.25 60 295.99 295.99 295.99 295.99 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 477.78 477.78 477.78 477.78 477.78 477.78
71 660.29 660.29 660.29 660.29 660.29 660.29 64 364.45 364.45 364.45 364.45 364.45 364.45
73 591.93 591.93 591.93 591.93 591.93 591.93 66 764.23 764.23 764.23 764.23 764.23 764.23
77 347.66 347.66 347.66 347.66 347.66 347.66 68 276.56 276.56 276.56 276.56 276.56 276.56
70 218.25 218.25 218.25 218.25 218.25 218.25
72 458.86 458.86 458.86 458.86 458.86 458.86
78 529.01 529.01 529.01 529.01 529.01 529.01
80 110.00 110.00 110.00 110.00 110.00 110.00
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 183-2020-INEI.
Cod. 1 2 3 4 5 6 Cod. 1 2 3 4 5 6
01 1014.41 1014.41 1014.41 1014.41 1014.41 1014.41 02 599.34 599.34 599.34 599.34 599.34 599.34
03 576.38 576.38 576.38 576.38 576.38 576.38 04 573.78 981.63 1090.12 593.12 430.65 760.92
05 452.62 219.99 436.01 608.13 (*) 624.91 06 1078.13 1078.13 1078.13 1078.13 1078.13 1078.13
07 765.75 765.75 765.75 765.75 765.75 765.75 08 959.39 959.39 959.39 959.39 959.39 959.39
09 302.15 302.15 302.15 302.15 302.15 302.15 10 449.36 449.36 449.36 449.36 449.36 449.36
11 263.24 263.24 263.24 263.24 263.24 263.24 12 327.03 327.03 327.03 327.03 327.03 327.03
13 1614.76 1614.76 1614.76 1614.76 1614.76 1614.76 14 266.09 266.09 266.09 266.09 266.09 266.09
17 699.57 862.39 813.83 863.04 885.35 928.83 16 354.83 354.83 354.83 354.83 354.83 354.83
19 840.65 840.65 840.65 840.65 840.65 840.65 18 379.06 379.06 379.06 379.06 379.06 379.06
21 454.06 423.68 449.56 452.97 449.56 419.52 20 1936.88 1936.88 1936.88 1936.88 1936.88 1936.88
23 439.25 439.25 439.25 439.25 439.25 439.25 22 (*) (*) (*) (*) (*) (*)
27 510.51 510.51 510.51 510.51 510.51 510.51 24 244.22 244.22 244.22 244.22 244.22 244.22
31 379.73 379.73 379.73 379.73 379.73 379.73 26 388.03 388.03 388.03 388.03 388.03 388.03
33 899.98 899.98 899.98 899.98 899.98 899.98 28 633.77 633.77 633.77 610.34 633.77 633.77
37 320.85 320.85 320.85 320.85 320.85 320.85 30 545.58 545.58 545.58 545.58 545.58 545.58
39 467.02 467.02 467.02 467.02 467.02 467.02 32 486.20 486.20 486.20 486.20 486.20 486.20
41 488.09 488.09 488.09 488.09 488.09 488.09 34 457.83 457.83 457.83 457.83 457.83 457.83
43 765.07 742.55 1010.37 697.76 1224.71 1023.99 38 444.85 1022.55 932.56 568.85 (*) 643.03
45 343.31 343.31 343.31 343.31 343.31 343.31 40 405.05 475.98 443.25 345.50 272.89 331.41
47 632.89 632.89 632.89 632.89 632.89 632.89 42 317.71 317.71 317.71 317.71 317.71 317.71
49 341.32 341.32 341.32 341.32 341.32 341.32 44 407.21 407.21 407.21 407.21 407.21 407.21
51 310.14 310.14 310.14 310.14 310.14 310.14 46 483.22 483.22 483.22 483.22 483.22 483.22
53 727.86 727.86 727.86 727.86 727.86 727.86 48 383.66 383.66 383.66 383.66 383.66 383.66
55 518.83 518.83 518.83 518.83 518.83 518.83 50 710.08 710.08 710.08 710.08 710.08 710.08
57 440.46 440.46 440.46 440.46 440.46 440.46 52 333.75 333.75 333.75 333.75 333.75 333.75
59 212.21 212.21 212.21 212.21 212.21 212.21 54 458.15 458.15 458.15 458.15 458.15 458.15
61 257.69 257.69 257.69 257.69 257.69 257.69 56 611.56 611.56 611.56 611.56 611.56 611.56
65 257.62 257.62 257.62 257.62 257.62 257.62 60 295.99 295.99 295.99 295.99 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 480.61 480.61 480.61 480.61 480.61 480.61
71 660.29 660.29 660.29 660.29 660.29 660.29 64 364.45 364.45 364.45 364.45 364.45 364.45
73 615.01 615.01 615.01 615.01 615.01 615.01 66 803.93 803.93 803.93 803.93 803.93 803.93
77 348.47 348.47 348.47 348.47 348.47 348.47 68 279.24 279.24 279.24 279.24 279.24 279.24
70 218.25 218.25 218.25 218.25 218.25 218.25
72 480.65 480.65 480.65 480.65 480.65 480.65
78 532.66 532.66 532.66 532.66 532.66 532.66
80 110.08 110.08 110.08 110.08 110.08 110.08
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 207-2020-INEI.
ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE NOVIEMBRE DEL 2020
ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1 2 3 4 5 6
01 1016.95 1016.95 1016.95 1016.95 1016.95 1016.95 02 606.37 606.37 606.37 606.37 606.37 606.37
03 578.97 578.97 578.97 578.97 578.97 578.97 04 572.72 999.01 1101.84 594.49 441.77 768.19
05 454.17 222.60 435.91 609.72 (*) 633.92 06 1093.28 1093.28 1093.28 1093.28 1093.28 1093.28
07 781.81 781.81 781.81 781.81 781.81 781.81 08 962.33 962.33 962.33 962.33 962.33 962.33
09 303.24 303.24 303.24 303.24 303.24 303.24 10 450.41 450.41 450.41 450.41 450.41 450.41
11 263.78 263.78 263.78 263.78 263.78 263.78 12 327.79 327.79 327.79 327.79 327.79 327.79
13 1614.76 1614.76 1614.76 1614.76 1614.76 1614.76 14 266.09 266.09 266.09 266.09 266.09 266.09
17 727.47 909.25 840.21 879.07 924.88 948.36 16 354.83 354.83 354.83 354.83 354.83 354.83
19 869.08 869.08 869.08 869.08 869.08 869.08 18 380.35 380.35 380.35 380.35 380.35 380.35
21 454.06 423.68 449.56 452.97 449.56 419.52 20 1936.88 1936.88 1936.88 1936.88 1936.88 1936.88
23 439.25 439.25 439.25 439.25 439.25 439.25 22 (*) (*) (*) (*) (*) (*)
27 512.35 512.35 512.35 512.35 512.35 512.35 24 244.46 244.46 244.46 244.46 244.46 244.46
31 377.26 377.26 377.26 377.26 377.26 377.26 26 388.03 388.03 388.03 388.03 388.03 388.03
33 901.59 901.59 901.59 901.59 901.59 901.59 28 636.05 636.05 636.05 611.99 636.05 636.05
37 327.25 327.25 327.25 327.25 327.25 327.25 30 547.78 547.78 547.78 547.78 547.78 547.78
39 469.45 469.45 469.45 469.45 469.45 469.45 32 486.20 486.20 486.20 486.20 486.20 486.20
41 497.04 497.04 497.04 497.04 497.04 497.04 34 457.40 457.40 457.40 457.40 457.40 457.40
43 772.22 753.68 1036.74 719.38 1237.06 1064.61 38 447.33 1051.28 927.60 568.06 (*) 647.36
45 342.80 342.80 342.80 342.80 342.80 342.80 40 405.05 476.13 443.25 352.65 272.89 331.41
47 632.89 632.89 632.89 632.89 632.89 632.89 42 318.28 318.28 318.28 318.28 318.28 318.28
49 342.31 342.31 342.31 342.31 342.31 342.31 44 409.71 409.71 409.71 409.71 409.71 409.71
51 316.40 316.40 316.40 316.40 316.40 316.40 46 484.13 484.13 484.13 484.13 484.13 484.13
53 721.24 721.24 721.24 721.24 721.24 721.24 48 384.23 384.23 384.23 384.23 384.23 384.23
55 518.83 518.83 518.83 518.83 518.83 518.83 50 712.51 712.51 712.51 712.51 712.51 712.51
57 442.05 442.05 442.05 442.05 442.05 442.05 52 334.42 334.42 334.42 334.42 334.42 334.42
59 212.21 212.21 212.21 212.21 212.21 212.21 54 459.64 459.64 459.64 459.64 459.64 459.64
61 280.76 280.76 280.76 280.76 280.76 280.76 56 613.77 613.77 613.77 613.77 613.77 613.77
65 258.57 258.57 258.57 258.57 258.57 258.57 60 295.99 295.99 295.99 295.99 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 482.18 482.18 482.18 482.18 482.18 482.18
71 660.29 660.29 660.29 660.29 660.29 660.29 64 364.45 364.45 364.45 364.45 364.45 364.45
73 626.98 626.98 626.98 626.98 626.98 626.98 66 819.10 819.10 819.10 819.10 819.10 819.10
77 350.79 350.79 350.79 350.79 350.79 350.79 68 305.04 305.04 305.04 305.04 305.04 305.04
70 218.25 218.25 218.25 218.25 218.25 218.25
72 483.40 483.40 483.40 483.40 483.40 483.40
78 533.81 533.81 533.81 533.81 533.81 533.81
80 111.04 111.04 111.04 111.04 111.04 111.04
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 224-2020-INEI.
ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE DICIEMBRE DEL 2020
ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1 2 3 4 5 6
01 1015.97 1015.97 1015.97 1015.97 1015.97 1015.97 02 640.80 640.80 640.80 640.80 640.80 640.80
03 611.38 611.38 611.38 611.38 611.38 611.38 04 575.18 1010.10 1116.52 596.59 416.67 779.28
05 456.88 222.71 441.59 610.46 (*) 638.23 06 1137.28 1137.28 1137.28 1137.28 1137.28 1137.28
07 808.30 808.30 808.30 808.30 808.30 808.30 08 1005.55 1005.55 1005.55 1005.55 1005.55 1005.55
09 302.82 302.82 302.82 302.82 302.82 302.82 10 465.51 465.51 465.51 465.51 465.51 465.51
11 265.00 265.00 265.00 265.00 265.00 265.00 12 327.50 327.50 327.50 327.50 327.50 327.50
13 1617.89 1617.89 1617.89 1617.89 1617.89 1617.89 14 266.09 266.09 266.09 266.09 266.09 266.09
17 749.40 957.09 853.65 889.91 939.79 957.61 16 356.32 356.32 356.32 356.32 356.32 356.32
19 918.75 918.75 918.75 918.75 918.75 918.75 18 391.83 391.83 391.83 391.83 391.83 391.83
21 457.01 423.68 449.56 452.97 449.56 419.52 20 1940.84 1940.84 1940.84 1940.84 1940.84 1940.84
23 439.25 439.25 439.25 439.25 439.25 439.25 22 (*) (*) (*) (*) (*) (*)
27 511.66 511.66 511.66 511.66 511.66 511.66 24 247.99 247.99 247.99 247.99 247.99 247.99
31 377.15 377.15 377.15 377.15 377.15 377.15 26 388.03 388.03 388.03 388.03 388.03 388.03
33 901.09 901.09 901.09 901.09 901.09 901.09 28 635.17 635.17 635.17 611.35 635.17 635.17
37 334.28 334.28 334.28 334.28 334.28 334.28 30 546.69 546.69 546.69 546.69 546.69 546.69
39 469.68 469.68 469.68 469.68 469.68 469.68 32 490.89 490.89 490.89 490.89 490.89 490.89
41 494.23 494.23 494.23 494.23 494.23 494.23 34 461.71 461.71 461.71 461.71 461.71 461.71
43 780.13 765.25 1052.23 742.07 1247.21 1090.18 38 454.22 1065.37 957.97 569.57 (*) 662.51
45 347.57 347.57 347.57 347.57 347.57 347.57 40 405.05 480.43 443.25 357.01 272.89 331.41
47 632.89 632.89 632.89 632.89 632.89 632.89 42 318.00 318.00 318.00 318.00 318.00 318.00
49 342.31 342.31 342.31 342.31 342.31 342.31 44 416.35 416.35 416.35 416.35 416.35 416.35
51 338.10 338.10 338.10 338.10 338.10 338.10 46 485.77 485.77 485.77 485.77 485.77 485.77
53 747.07 747.07 747.07 747.07 747.07 747.07 48 384.41 384.41 384.41 384.41 384.41 384.41
55 518.83 518.83 518.83 518.83 518.83 518.83 50 711.69 711.69 711.69 711.69 711.69 711.69
57 458.61 458.61 458.61 458.61 458.61 458.61 52 334.18 334.18 334.18 334.18 334.18 334.18
59 212.21 212.21 212.21 212.21 212.21 212.21 54 459.15 459.15 459.15 459.15 459.15 459.15
61 281.08 281.08 281.08 281.08 281.08 281.08 56 638.14 638.14 638.14 638.14 638.14 638.14
65 261.18 261.18 261.18 261.18 261.18 261.18 60 295.99 295.99 295.99 295.99 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 477.30 477.30 477.30 477.30 477.30 477.30
71 660.29 660.29 660.29 660.29 660.29 660.29 64 364.45 364.45 364.45 364.45 364.45 364.45
73 625.67 625.67 625.67 625.67 625.67 625.67 66 805.41 805.41 805.41 805.41 805.41 805.41
77 340.66 340.66 340.66 340.66 340.66 340.66 68 319.02 319.02 319.02 319.02 319.02 319.02
70 218.25 218.25 218.25 218.25 218.25 218.25
72 486.30 486.30 486.30 486.30 486.30 486.30
78 533.37 533.37 533.37 533.37 533.37 533.37
80 111.23 111.23 111.23 111.23 111.23 111.23
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 001-2021-INEI.
FORMULA POLINOMICA
“MEJORAMIENTO DEL SISTEMA DE RIEGO EN LAS SECCIONES DE RIEGO ACHAHUECO, LARAMPUGIO Y COTAPAMPA DEL COMITÉ DE REGANTES DE ANCOCALA DEL DISTRITO DE CAIRANI - PROVINCIA DE CANDARAVE -
Obra DEPARTAMENTO DE TACNA”
Cliente : MUNICIPALIDAD DISTRITAL DE CAIRANI
Ubicación : ANCOCALA - CAIRANI - CANDARAVE - TACNA
Contratista : CONSORCIO IRRIGACION CANDARAVE
Supervisión : CONSORCIO PyM
FORMULA POLINÓMICA
K = 0.365*(Mr/Mo)+0.085*(Cr/Co)+0.075*(Mr/Mo)+0.056*(Ar/Ao)+0.084*(Mr/Mo)+0.075*(Dr/Do)+0.057*(Fr/Fo)+0.203*(Ir/Io)
ÁREA GEOGRÁFICA 4
COEFICIENTES Jun-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21
AD V-1 V-2 V-3 V-4 V-5 V-6 V-7
Io I. Base
SIMBOLO ELEMENTO REPRESENTATIVO COD COEF. INCID. % INCID. Dec-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21
Jun-20 Ir K Ir K Ir K Ir K Ir K Ir K Ir K Ir K
M MANO DE OBRA 47 0.365 37.0% 506.47 571.93 0.412 569.81 0.411 576.38 0.415 578.97 0.417
C CEMENTO PORTLAND TIPO I 21 0.085 9.0% 634.49 620.92 0.083 627.43 0.084 624.91 0.084 633.92 0.085
M MADERA TERCIADA PARA ENCOFRADO 45 0.075 8.0% 471.87 538.27 0.086 538.61 0.086 545.58 0.087 547.78 0.087
A ACERO DE CONSTRUCCION CORRUGADO 03 0.056 6.0% 410.96 419.52 0.057 419.52 0.057 419.52 0.057 419.52 0.057
M MAQUINARIA Y EQUIPO IMPORTADO 49 0.084 8.0% 427.74 448.53 0.088 458.86 0.090 480.65 0.094 483.40 0.095
D DÓLAR MAS INFLACION DEL MERCADO USA 30 0.075 8.0%
F FLETE TERRESTRE 32 0.057 6.0%
I INDICE GENERAL DE PRECIOS AL CONSUMIDOR 39 0.203 20.0%
COEFICIENTE DE REAJUSTE: K = 1.000 0.726 0.728 0.737 0.741 0.000 0.000 0.000 0.000
DEDUCCION DEL REAJUSTE QUE NO CORRESPONDE POR ADELANTO DIRECTO
VALORIZACION N° 01 - NOVIEMBRE 2020
DEL 01 AL 30 DE NOVIEMBRE DEL 2020
Obra : “MEJORAMIENTO Y AMPLIACION DEL SISTEMA DE AGUA E INSTALACION DE LETRINAS CON ARRASTRE HIDRAULICO EN LA COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE
YANATILE - CALCA - CUSCO”
Sistema de Contratación : A PRECIOS UNITARIOS
Ubicación : : COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO Monto Contratado S/IGV : S/. 471,534.11
Contratista : : Ing. CARLOS SIMON FARFAN TASSO - CONSORCIO EJECUTOR IPAL Factor de relación : 1.00
Supervisión : : Ing. JULIO ENRIQUE AYQUE ROSAS - CONSOCIO SUPERVISION VIRGEN ASUNTA Fecha Valor Referencial :
Nov-21
Dec-21
Jan-22
Err:509
Err:509
Err:509
TOTAL : 0 0 0 0
CRONOGRAMA PROGRAMADO DE OBRA
PROYECTO : “MEJORAMIENTO Y AMPLIACION DEL SISTEMA DE AGUA E INSTALACION DE LETRINAS CON ARRASTRE HIDRAULICO EN LA COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO” FECHA DE PRESUPUESTO :
LUGAR DE EJECUCION : COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO FECHA DE INICIO CONTRACTUAL :
PLAZO DE EJECUCION : 180 DIAS CALENDARIOS FECHA DE TERMINO CONTRACTUAL :
EMPRESA EJECUTORA : CONSORCIO EJECUTOR IPAL
GASTOS VARIABLES : 7.94% 160,656.23 20,818.58 33,158.10 58,793.06 16,515.02 21,439.38 9,932.10
TOTAL DE GASTOS GENERALES : 190,988.44 24,749.17 39,418.41 69,893.30 19,633.09 25,487.18 11,807.30
UTILIDAD : 3.00% 60,664.43 7,861.18 12,520.63 22,200.49 6,236.14 8,095.59 3,750.40
SUBTOTAL 2,273,800.47 294,649.66 469,293.31 832,110.16 233,740.42 303,435.91 140,571.01
Partidas
Descripcion
Und. Metrado Precio U. Parcial. Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL S/. S/. Parcial Parcial Parcial Parcial Parcial Parcial
1.00 ALAMBRE NEGRO NACIONAL # 16 kg 670.12 3.550 2,378.93 535.26 1,070.52 297.37 237.89 142.74 95.15
2.00 ALAMBRE NEGRO NACIONAL # 8 kg 739.91 3.550 2,626.68 591.00 1,182.01 328.34 262.67 157.60 105.06
3.00 MARC. Y TAPA PLANCHA ACERO 1/8" 0.60x0.60m C/MECA 0.60 SEGURIDAD (INCLUYE ACCESORIOS) und 172.00 48.300 8,307.60 1,869.21 3,738.42 1,038.45 830.76 498.46 332.30
4.00 MARC. Y TAPA PLANCHA ACERO LAC 1/8" 0.40x0.40m C/MECA 35.00 SEG. (INCLUYE ACCESORIOS) und 44.00 36.900 1,623.60 365.31 730.62 202.95 162.36 97.42 64.94
5.00 ACERO DE REFUERZO FY=4200 GRADO 60 kg 11727.05 2.380 27,910.38 6,279.84 12,559.67 3,488.80 2,791.04 1,674.62 1,116.41
6.00 SELLADOR DE MADERA 1/4 GLN und 9.11 49.200 448.21 100.85 201.69 56.03 44.82 26.89 17.93
7.00 MALLA OLIMPICA DE ACERO GALVANIZADO #12. 5cm de cocada m2 358.55 15.000 5,378.25 1,210.11 2,420.21 672.28 537.83 322.70 215.12
8.00 PLATINA DE ACERO DE 0.25 X 0.25 mts X 3/4" pza 2.00 34.400 68.80 15.48 30.96 8.60 6.88 4.13 2.75
9.00 SOGA DRIZA DE 1/4" M.L 18.47 2.620 48.39 10.89 21.78 6.05 4.84 2.90 1.93
10.00 ALAMBRE DE PUAS m 2922.49 0.300 876.75 197.27 394.54 109.59 87.68 52.61 35.06
11.00 SILICONA und 2.09 14.000 29.26 6.58 13.17 3.66 2.93 1.76 1.16
12.00 MALLA DE ALAMB.GALVANIZADO HEXAGONAL 3/4" m2 157.50 5.000 787.50 177.19 354.38 98.44 78.75 47.25 31.49
13.00 JUEGO DE PERNOS DE ANCLAJE und 109.00 5.000 545.00 122.63 245.25 68.13 54.50 32.70 21.79
14.00 MALLA GANADERA HxL=1.20x100m m2 141.77 5.000 708.85 159.49 318.98 88.61 70.89 42.53 28.35
15.00 SISTEMA DE CLORACIÓN A GOTEO TANQUE 250 LT INCL und 6.00 4,237.000 25,422.00 5,719.95 11,439.90 3,177.75 2,542.20 1,525.32 1,016.88
16.00 CLAVOS DE MADERA C/C 3" kg 87.35 2.920 255.06 57.39 114.78 31.88 25.51 15.30 10.20
17.00 CLAVOS DE MADERA C/C 4" kg 556.16 3.850 2,141.22 481.77 963.55 267.65 214.12 128.47 85.66
18.00 PIEDRA CHANCADA DE 1/2" m3 91.46 101.700 9,301.48 2,092.83 4,185.67 1,162.69 930.15 558.09 372.05
19.00 PIEDRA CHANCADA DE 3/4" m3 38.51 101.700 3,916.47 881.21 1,762.41 489.56 391.65 234.99 156.65
20.00 PIEDRA GRANDE m3 69.22 76.300 5,281.49 1,188.34 2,376.67 660.19 528.15 316.89 211.25
21.00 PIEDRA MEDIANA m3 50.66 76.300 3,865.36 869.71 1,739.41 483.17 386.54 231.92 154.61
22.00 GRAPAS TIPO CROSBY DE 1/4" und 14.00 8.200 114.80 25.83 51.66 14.35 11.48 6.89 4.59
23.00 MATERIAL FILTRANTE DE 3/4" m3 1.87 101.700 190.18 42.79 85.58 23.77 19.02 11.41 7.61
24.00 MATERIAL FILTRANTE DE 11/2" m3 1.91 101.700 194.25 43.71 87.41 24.28 19.43 11.66 7.76
25.00 GRAVA PARA FILTRO DE 3/4" - 1/2" m3 61.80 101.700 6,285.06 1,414.14 2,828.28 785.63 628.51 377.10 251.40
26.00 CABLE DE ACERO TIPO BOA DE 1/4" ML 27.67 50.000 1,383.50 311.29 622.58 172.94 138.35 83.01 55.33
27.00 CABLE ELECTRICO TW DE DIAMETRO 2.5 mm2 ML 1787.60 2.000 3,575.20 804.42 1,608.84 446.90 357.52 214.51 143.01
28.00 INODORO TQUE. BAJO NORMAL BLANCO und 109.00 169.490 18,474.41 4,156.74 8,313.48 2,309.30 1,847.44 1,108.46 738.99
29.00 LOSA TURCA und 3.00 70.000 210.00 47.25 94.50 26.25 21.00 12.60 8.40
30.00 INTERRUPTOR BAKELITA X 2 SWITCH und 109.00 9.000 981.00 220.73 441.45 122.63 98.10 58.86 39.23
31.00 DUCHA CROMADA INCLUYE GRIFERIA 1 LLAVE und 109.00 36.900 4,022.10 904.97 1,809.95 502.76 402.21 241.33 160.88
32.00 TRAMPA "P" PVC SAL DE 2" und 218.00 6.560 1,430.08 321.77 643.54 178.76 143.01 85.80 57.20
33.00 TRAPOS ABSORVENTES und 10.00 20.000 200.00 45.00 90.00 25.00 20.00 12.00 8.00
34.00 TRAMPA P PVC SAL NTP 399.003 - 54mm. (2") und 109.00 6.750 735.75 165.54 331.09 91.97 73.58 44.15 29.42
35.00 GRIFO DE BRONCE CIM VALVE DE 1/2" und 109.00 14.760 1,608.84 361.99 723.98 201.11 160.88 96.53 64.35
36.00 LLAVE DE PASO DE 1/2" F G DE 150 LBRS. und 111.00 16.950 1,881.45 423.33 846.65 235.18 188.15 112.89 75.25
37.00 LADRILLOS KK 9x14x24 und 44795.60 0.900 40,316.04 9,071.11 18,142.22 5,039.51 4,031.60 2,418.96 1,612.64
38.00 LLAVE ESFERICA P/JARDIN DE 1/2" CIM und 109.00 21.610 2,355.49 529.99 1,059.97 294.44 235.55 141.33 94.21
39.00 CEMENTO PORTLAND TIPO I (42.5KG) bls 3960.18 19.900 78,807.58 17,731.71 35,463.41 9,850.95 7,880.76 4,728.45 3,152.30
40.00 CINTA PLASTICA SEÑALADORA E=4" m 2000.00 0.520 1,040.00 234.00 468.00 130.00 104.00 62.40 41.60
41.00 CONO PLASTICO 24CM m 6.00 60.520 363.12 81.70 163.40 45.39 36.31 21.79 14.53
42.00 YESO DE 28 KG bls 73.95 8.200 606.39 136.44 272.88 75.80 60.64 36.38 24.25
43.00 BIZAGRA CAPUCHINA de 3 1/2" x 3 1/2" PAR 327.00 4.170 1,363.59 306.81 613.62 170.45 136.36 81.82 54.53
44.00 BIZAGRA CAPUCHINA de 2" x 1/2" PAR 15.40 4.170 64.22 14.45 28.90 8.03 6.42 3.85 2.57
45.00 CINTA TEFLON und 226.16 1.190 269.13 60.55 121.11 33.64 26.91 16.15 10.77
46.00 CINTA AISLANTE rll 10.90 1.000 10.90 2.45 4.91 1.36 1.09 0.65 0.44
47.00 IMPERMEABILIZANTE gln 62.38 14.830 925.10 208.15 416.30 115.64 92.51 55.51 36.99
48.00 PEGAMENTO PARA PVC gln 92.77 79.540 7,378.93 1,660.26 3,320.52 922.37 737.89 442.74 295.15
49.00 ESCALERA MOVIL DE TUBO FºGº 1/2" (1.50 M) und 12.00 120.000 1,440.00 324.00 648.00 180.00 144.00 86.40 57.60
50.00 PERNO CON ARANDELA DE 5/8" pza 2.00 2.150 4.30 0.97 1.94 0.54 0.43 0.26 0.16
51.00 PERNO CON ARANDELA DE 3/4" pza 18.00 1.800 32.40 7.29 14.58 4.05 3.24 1.94 1.30
52.00 PERNO CON ARANDELA DE 1" pza 18.00 2.870 51.66 11.62 23.25 6.46 5.17 3.10 2.06
53.00 PETROLEO gln 55.62 9.320 518.38 116.64 233.27 64.80 51.84 31.10 20.73
54.00 FLETE TERRESTRE glb 1.00 19,957.650 19,957.65 4,490.47 8,980.94 2,494.71 1,995.77 1,197.46 798.30
55.00 FLETE RURAL glb 1.00 129,813.840 129,813.84 29,208.11 58,416.23 16,226.73 12,981.38 7,788.83 5,192.56
56.00 IMPRIMANTE gln 338.33 13.940 4,716.32 1,061.17 2,122.34 589.54 471.63 282.98 188.66
57.00 AGUA m3 70.74 0.200 14.15 3.18 6.37 1.77 1.42 0.85 0.56
58.00 ANGULO 3/4"x3/4"x1/8"x 6m. und 713.40 10.300 7,348.02 1,653.30 3,306.61 918.50 734.80 440.88 293.93
59.00 ANILLO DE CERA CON GUIA und 109.00 3.390 369.51 83.14 166.28 46.19 36.95 22.17 14.78
60.00 HIPOCLORITO DE CALCIO AL 70% kg 5.55 29.000 160.95 36.21 72.43 20.12 16.10 9.66 6.43
61.00 CHALECOS DE SEGURIDAD CON CINTA REFLEXTIVA und 50.00 28.000 1,400.00 315.00 630.00 175.00 140.00 84.00 56.00
62.00 CASCO DE SEGURIDAD C/BARBIJOS und 50.00 12.000 600.00 135.00 270.00 75.00 60.00 36.00 24.00
63.00 BOTAS DE JEBE par 50.00 40.000 2,000.00 450.00 900.00 250.00 200.00 120.00 80.00
64.00 ADEX SELLADOR DE EMPAQUETADURAS gln 0.40 65.000 26.00 5.85 11.70 3.25 2.60 1.56 1.04
65.00 CARTEL DE OBRA DE 4.80 X 2.40 (GIGANTOGRAFIAS) und 1.00 296.611 296.61 66.74 133.47 37.08 29.66 17.80 11.86
66.00 ADITIVO (INCORPORADOR DE AIRE) gln 0.41 50.000 20.50 4.61 9.23 2.56 2.05 1.23 0.82
67.00 MADERA CORRIENTE DE 1 1/2" X 8" X 10' p2 9233.33 2.500 23,083.33 5,193.75 10,387.50 2,885.42 2,308.33 1,385.00 923.33
68.00 LENTES DE PROTECCION pza 50.00 6.560 328.00 73.80 147.60 41.00 32.80 19.68 13.12
69.00 MADERA AGUANO 2¨x 2¨ x 8´ p2 1853.00 5.800 10,747.40 2,418.17 4,836.33 1,343.43 1,074.74 644.84 429.89
70.00 LISTONES DE MADERA AGUANO 2"X3"X8´ p2 1417.00 5.800 8,218.60 1,849.19 3,698.37 1,027.33 821.86 493.12 328.73
71.00 MADERA CORRIENTE DE 2"X3"X3M p2 15.90 1.800 28.62 6.44 12.88 3.58 2.86 1.72 1.14
72.00 MADERA PINO (REGLAS) p2 0.96 2.250 2.16 0.49 0.97 0.27 0.22 0.13 0.08
73.00 ESTACA DE MADERA p2 3623.60 2.370 8,587.93 1,932.28 3,864.57 1,073.49 858.79 515.28 343.52
74.00 ELECTRODOS (SOLDADURA CELLOCORD 1/8") kg 2.98 14.800 44.10 9.92 19.85 5.51 4.41 2.65 1.76
CALENDARIO DE ADQUISICION DE MATERIALES
PROYECTO : “MEJORAMIENTO Y AMPLIACION DEL SISTEMA DE AGUA E INSTALACION DE LETRINAS CON ARRASTRE HIDRAULICO EN LA COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO”
LUGAR DE EJECUCION : COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO
PLAZO DE EJECUCION : 180 DIAS CALENDARIOS
EMPRESA EJECUTORA : CONSORCIO EJECUTOR IPAL
Partidas
Descripcion
Und. Metrado Precio U. Parcial. Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL S/. S/. Parcial Parcial Parcial Parcial Parcial Parcial
75.00 CAJA DE DESAGUE DE 12"X24" und 109.00 5.740 625.66 140.77 281.55 78.21 62.57 37.54 25.02
76.00 CAJA OCTOGONAL FIERRO GALVANIZADO und 218.00 2.500 545.00 122.63 245.25 68.13 54.50 32.70 21.79
77.00 CAJA DE CONCRETO CONTROL VALVULAS BxH=30X30cm2 und 111.00 10.250 1,137.75 255.99 511.99 142.22 113.78 68.27 45.50
78.00 PINTURA ESMALTE.. gln 160.36 31.350 5,027.29 1,131.14 2,262.28 628.41 502.73 301.64 201.09
79.00 Brida rompeaguas de Fº Gº de 1" und 10.00 14.500 145.00 32.63 65.25 18.13 14.50 8.70 5.79
80.00 Brida rompeaguas de Fº Gº de 3/4" und 1.00 11.600 11.60 2.61 5.22 1.45 1.16 0.70 0.46
81.00 BRIDA ROMPE AGUA FºGº 0.20X0.20 D=1" und 13.00 14.500 188.50 42.41 84.83 23.56 18.85 11.31 7.54
82.00 BRIDA F°G° NTP-ISO 49 D=3/4" und 12.00 14.500 174.00 39.15 78.30 21.75 17.40 10.44 6.96
83.00 Brida rompeaguas de Fº Gº de 1/2" und 2.00 10.500 21.00 4.73 9.45 2.63 2.10 1.26 0.83
84.00 BRIDA F°G° NTP-ISO 49 D=1" und 1.00 15.800 15.80 3.56 7.11 1.98 1.58 0.95 0.62
85.00 TAPON HEMBRA PVC NTP 399.019 DE 1/2" (PERFORADO) und 24.00 9.400 225.60 50.76 101.52 28.20 22.56 13.54 9.02
86.00 TAPA DE FºGº 25CM X 30CM P/AGUA CON CHAPA und 220.00 27.120 5,966.40 1,342.44 2,684.88 745.80 596.64 357.98 238.66
87.00 TAPON HEMBRA PVC NTP 399.019 DE 3/4" und 1.00 10.500 10.50 2.36 4.73 1.31 1.05 0.63 0.42
88.00 TAPON HEMBRA SP PVC NTP 399.002 - und 26.00 2.800 72.80 16.38 32.76 9.10 7.28 4.37 2.91
89.00 60.5mm. (2") TAPA C/MARCO FºFº DE DESAGUE 12" X 24" und 109.00 42.370 4,618.33 1,039.12 2,078.25 577.29 461.83 277.10 184.74
90.00 TAPON HEMBRA PVC NTP 399.019 DE 1" (PERFORADO) und 1.00 15.460 15.46 3.48 6.96 1.93 1.55 0.93 0.61
91.00 CALAMINA GALVANIZADA DE 0.83 x 1.80 M x 0.22 MM pza 15.00 13.120 196.80 44.28 88.56 24.60 19.68 11.81 7.87
92.00 UNION SIMPLE ROCADO DE F° GALVANIZADO DE 1/2" und 20.00 4.500 90.00 20.25 40.50 11.25 9.00 5.40 3.60
93.00 NIPLE DE F° GALV. DE 2" X 2" pza 98.00 7.400 725.20 163.17 326.34 90.65 72.52 43.51 29.01
94.00 NIPLE DE F° GALV. DE 1/2" X 1" pza 249.00 25.400 6,324.60 1,423.04 2,846.07 790.58 632.46 379.48 252.97
95.00 NIPLE DE F° GALV. DE 3/4" X 1" pza 52.00 2.370 123.24 27.73 55.46 15.41 12.32 7.39 4.93
96.00 NIPLE DE F° GALV. DE 1" X 1 1/2" pza 30.00 3.100 93.00 20.93 41.85 11.63 9.30 5.58 3.71
97.00 CODO DE F° GALV. DE 2" X 90° und 98.00 7.500 735.00 165.38 330.75 91.88 73.50 44.10 29.39
98.00 TUBO DE ABASTOS DE ALUMINIO REFORZADO 1/2"X7/8", L=35cm und 109.00 4.950 539.55 121.40 242.80 67.44 53.96 32.37 21.58
99.00 TUBO DE F° GALVANIZADO DE 1/2" m 40.00 13.000 520.00 117.00 234.00 65.00 52.00 31.20 20.80
100.00 TUB. PVC C-10 1" (29.40 MM) ML 5167.12 3.530 18,239.93 4,103.98 8,207.97 2,279.99 1,823.99 1,094.40 729.60
101.00 TUB. PVC C-10 3/4" (22.90 MM) ML 7457.96 2.250 16,780.41 3,775.59 7,551.18 2,097.55 1,678.04 1,006.82 671.23
102.00 TUB. PVC C-10 1/2" (17.14 MM) ML 8692.12 3.000 26,076.36 5,867.18 11,734.36 3,259.55 2,607.64 1,564.58 1,043.05
103.00 TUB. PVC C-10 2" (55.60 MM) ML 1347.68 7.660 10,323.23 2,322.73 4,645.45 1,290.40 1,032.32 619.39 412.94
104.00 TUB. PVC SAL NTP 399.003 - 105mm. (4") X 3M ML 812.22 5.810 4,719.00 1,061.78 2,123.55 589.88 471.90 283.14 188.75
105.00 TUBO FIERRO GALVANIZADO 2" und 60.89 27.580 1,679.35 377.85 755.71 209.92 167.94 100.76 67.17
106.00 TUBO FIERRO GALVANIZADO 2" m 50.47 156.780 7,912.69 1,780.36 3,560.71 989.09 791.27 474.76 316.50
107.00 TUB. PVC SAL NTP 399.003 54mm. (2") X 3M pza 59.95 7.290 437.04 98.33 196.67 54.63 43.70 26.22 17.49
108.00 UNION UNIVERSAL PVC SAP DE 1/2" und 671.00 2.970 1,992.87 448.40 896.79 249.11 199.29 119.57 79.71
109.00 UNION UNIVERSAL PVC SAP DE 3/4" und 104.00 2.370 246.48 55.46 110.92 30.81 24.65 14.79 9.85
110.00 UNION UNIVERSAL PVC SAP DE 1" und 96.00 5.940 570.24 128.30 256.61 71.28 57.02 34.21 22.82
111.00 UNION SP PVC SAP P/AGUA DE 1" und 33.00 1.900 62.70 14.11 28.22 7.84 6.27 3.76 2.50
112.00 UNION SP PVC SAP P/AGUA DE 2" und 142.00 2.540 360.68 81.15 162.31 45.09 36.07 21.64 14.42
113.00 UNION UNIVERSAL DE Fo. GALV. DE 1/2" und 20.00 2.800 56.00 12.60 25.20 7.00 5.60 3.36 2.24
114.00 UNION SIMPLE DE F G 1/2" und 109.00 1.600 174.40 39.24 78.48 21.80 17.44 10.46 6.98
115.00 UNION UNIVERSAL DE Fo. GALV. DE 3/4" und 28.00 3.000 84.00 18.90 37.80 10.50 8.40 5.04 3.36
116.00 UNION UNIVERSAL DE Fo. GALV. DE 1" und 20.00 4.100 82.00 18.45 36.90 10.25 8.20 4.92 3.28
117.00 CONO DE REBOSE 2" X 4" und 83.00 6.780 562.74 126.62 253.23 70.34 56.27 33.76 22.52
118.00 CODO 45º SP PVC SAP P/AGUA DE 1" und 2.00 1.200 2.40 0.54 1.08 0.30 0.24 0.14 0.10
119.00 CODO A 11.25º SP PVC NTP 399.002 - 33.3mm. (1") und 6.00 1.200 7.20 1.62 3.24 0.90 0.72 0.43 0.29
120.00 CODO A 90º SP PVC NTP 399.002 - 33.2mm. (1") und 54.00 3.000 162.00 36.45 72.90 20.25 16.20 9.72 6.48
121.00 CODO A 90º SP PVC NTP 399.002 - 60.0mm. (2") und 499.00 5.300 2,644.70 595.06 1,190.12 330.59 264.47 158.68 105.78
122.00 CODO A 22.5º SP PVC NTP 399.002 - 26.7mm. (3/4") und 6.00 0.980 5.88 1.32 2.65 0.74 0.59 0.35 0.23
123.00 CODO A 22.5º SP PVC NTP 399.002 - 21.2mm. (1/2") und 6.00 0.760 4.56 1.03 2.05 0.57 0.46 0.27 0.18
124.00 CODO 45º SP PVC SAP P/AGUA DE 1/2" und 228.00 0.760 173.28 38.99 77.98 21.66 17.33 10.40 6.92
125.00 CODO DE Fo. GALV. ISO-I DE 1/2" x 90° und 125.00 2.870 358.75 80.72 161.44 44.84 35.88 21.53 14.34
126.00 CONTENEDORES HERMETICOS DE RESIDUOS SOLIDOS und 6.00 84.750 508.50 114.41 228.83 63.56 50.85 30.51 20.34
127.00 CONEXIONES PVC-SAP 3/4" ELECTRICAS und 218.00 2.000 436.00 98.10 196.20 54.50 43.60 26.16 17.44
128.00 CODO A 11.25º SP PVC NTP 399.002 - 26.7mm. (1/2") und 2.00 1.600 3.20 0.72 1.44 0.40 0.32 0.19 0.13
129.00 CODO DE Fo. GALV. ISO-I DE 1" x 90° und 10.00 2.500 25.00 5.63 11.25 3.13 2.50 1.50 0.99
130.00 CODO DE Fo. GALV. ISO-I DE 3/4" x 90° und 14.00 1.700 23.80 5.36 10.71 2.98 2.38 1.43 0.94
131.00 TEE SP PVC SAP P/AGUA DE 2" und 134.00 10.510 1,408.34 316.88 633.75 176.04 140.83 84.50 56.34
132.00 TEE SP PVC SAP P/AGUA DE 1/2" und 436.00 1.070 466.52 104.97 209.93 58.32 46.65 27.99 18.66
133.00 TEE SP PVC SAP P/AGUA DE 3/4" und 210.00 1.070 224.70 50.56 101.12 28.09 22.47 13.48 8.98
134.00 TEE SP PVC SAP P/AGUA DE 1" und 4.00 1.500 6.00 1.35 2.70 0.75 0.60 0.36 0.24
135.00 TEJA ANDINA 1.18m x0.745m x5mm pza 1514.95 25.420 38,510.03 8,664.76 17,329.51 4,813.75 3,851.00 2,310.60 1,540.41
136.00 TIRAFONES PARA ETERNIT pza 2820.93 1.130 3,187.65 717.22 1,434.44 398.46 318.77 191.26 127.50
137.00 TEE F°G° NTP ISO-49 D=1" und 13.00 2.970 38.61 8.69 17.37 4.83 3.86 2.32 1.54
138.00 TEE SP PVC SAL DE 2"X2" und 109.00 4.240 462.16 103.99 207.97 57.77 46.22 27.73 18.48
139.00 CODO 45º SP PVC SAP P/AGUA DE 2" und 347.00 1.100 381.70 85.88 171.77 47.71 38.17 22.90 15.27
140.00 CODO 90º SP PVC SAP P/AGUA DE 2" und 235.00 18.000 4,230.00 951.75 1,903.50 528.75 423.00 253.80 169.20
141.00 CODO A 22.5º SP PVC NTP 399.002 - 33.3 mm. (1") und 16.00 1.230 19.68 4.43 8.86 2.46 1.97 1.18 0.78
142.00 CODO 45º SP PVC SAP P/AGUA DE 3/4" und 9.00 0.890 8.01 1.80 3.60 1.00 0.80 0.48 0.33
143.00 CODO 90º SP PVC SAP P/AGUA DE 3/4" und 90.00 0.900 81.00 18.23 36.45 10.13 8.10 4.86 3.23
144.00 CODO 90º SP PVC SAP P/AGUA DE 1/2" und 490.00 0.780 382.20 86.00 171.99 47.78 38.22 22.93 15.28
145.00 CODO 90º SP PVC SAL DE 2" und 327.00 1.140 372.78 83.88 167.75 46.60 37.28 22.37 14.90
146.00 CODO 90º SP PVC SAP P/AGUA DE 1" und 40.00 1.100 44.00 9.90 19.80 5.50 4.40 2.64 1.76
147.00 ADAPTADOR PVC TIPO U.P.R. 3/4" und 130.00 1.100 143.00 32.18 64.35 17.88 14.30 8.58 5.71
148.00 ADAPTADOR PVC TIPO U.P.R. 1" und 96.00 1.640 157.44 35.42 70.85 19.68 15.74 9.45 6.30
CALENDARIO DE ADQUISICION DE MATERIALES
PROYECTO : “MEJORAMIENTO Y AMPLIACION DEL SISTEMA DE AGUA E INSTALACION DE LETRINAS CON ARRASTRE HIDRAULICO EN LA COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO”
LUGAR DE EJECUCION : COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO
PLAZO DE EJECUCION : 180 DIAS CALENDARIOS
EMPRESA EJECUTORA : CONSORCIO EJECUTOR IPAL
Partidas
Descripcion
Und. Metrado Precio U. Parcial. Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL S/. S/. Parcial Parcial Parcial Parcial Parcial Parcial
149.00 ADAPTADOR UPR PVC SAP DE 1/2" und 1014.00 0.590 598.26 134.61 269.22 74.78 59.83 35.90 23.92
150.00 CANASTILLA PVC-SAP D= 1" x1.1/2" und 21.00 10.420 218.82 49.23 98.47 27.35 21.88 13.13 8.76
151.00 CANASTILLA PVC-SAP D= 2" und 12.00 11.230 134.76 30.32 60.64 16.85 13.48 8.09 5.38
152.00 CANASTILLA PVC-SAP D= 3/4" und 57.00 6.000 342.00 76.95 153.90 42.75 34.20 20.52 13.68
153.00 CANASTILLA PVC-SAP D= 1/2" und 18.00 8.000 144.00 32.40 64.80 18.00 14.40 8.64 5.76
154.00 BIODIGESTOR 600LTS und 109.00 830.000 90,470.00 20,355.75 40,711.50 11,308.75 9,047.00 5,428.20 3,618.80
155.00 NIPLE DE PVC DE 1" X 2" und 74.00 2.970 219.78 49.45 98.90 27.47 21.98 13.19 8.79
156.00 NIPLE PVC DE 3/4" X 2" und 76.00 3.500 266.00 59.85 119.70 33.25 26.60 15.96 10.64
157.00 NIPLE DE PVC DE 1" X 60CM und 38.00 2.970 112.86 25.39 50.79 14.11 11.29 6.77 4.51
158.00 NIPLE DE PVC DE 1/2" X 60CM und 6.00 1.800 10.80 2.43 4.86 1.35 1.08 0.65 0.43
159.00 NIPLE DE PVC DE 3/4" X 60CM und 3.00 2.100 6.30 1.42 2.84 0.79 0.63 0.38 0.24
160.00 TUBERIA PVC SEL 3/4" m 915.60 3.000 2,746.80 618.03 1,236.06 343.35 274.68 164.81 109.87
161.00 TUBERIA CRIBADA PVC-SAL D=2" (7.5cm) ML. 763.44 2.430 1,855.16 417.41 834.82 231.90 185.52 111.31 74.20
162.00 TUBERIA F°G°1 1/2" ML. 54.76 10.500 574.98 129.37 258.74 71.87 57.50 34.50 23.00
163.00 TEMPLADOR DE 1/4" und 2.00 24.600 49.20 11.07 22.14 6.15 4.92 2.95 1.97
164.00 YEE PVC SAL DE 2" und 327.00 2.050 670.35 150.83 301.66 83.79 67.04 40.22 26.81
165.00 SOMBRERO DE VENTILACION PVC SAL 2" und 109.00 2.380 259.42 58.37 116.74 32.43 25.94 15.57 10.37
166.00 SOLDADURA kg 17.22 14.800 254.86 57.34 114.69 31.86 25.49 15.29 10.19
167.00 CURVA PVC-SAP PARA INSTALACIONES ELECTRICAS DE 3/4" X 90° und 261.60 1.500 392.40 88.29 176.58 49.05 39.24 23.54 15.70
168.00 CRUZ PVC DE 3/4" und 2.00 1.230 2.46 0.55 1.11 0.31 0.25 0.15 0.09
169.00 EQUIPO DE EXTINCION und 4.00 120.000 480.00 108.00 216.00 60.00 48.00 28.80 19.20
170.00 TAPON MACHO SP PVC SAP P/AGUA DE 2" und 104.00 5.800 603.20 135.72 271.44 75.40 60.32 36.19 24.13
171.00 CARTELES DE SEÑALIZACION und 6.00 35.100 210.60 47.39 94.77 26.33 21.06 12.64 8.41
172.00 THINER GL 37.80 11.480 433.94 97.64 195.27 54.24 43.39 26.04 17.36
173.00 LIJA und 21.07 1.230 25.92 5.83 11.66 3.24 2.59 1.56 1.04
174.00 LUMINARIA CILINDRICA AHORRADORA DE 20W und 109.00 20.000 2,180.00 490.50 981.00 272.50 218.00 130.80 87.20
175.00 PUERTA DE MADERA, TABLERO REBAJADO, DE AGUANO 0.75x1.85M (INLCLUIDO SUS ACCESORIOS) und 109.00 245.000 26,705.00 6,008.63 12,017.25 3,338.13 2,670.50 1,602.30 1,068.19
176.00 PUERTA CON MALLA GALV. INC. MARCOS und 16.00 100.000 1,600.00 360.00 720.00 200.00 160.00 96.00 64.00
177.00 SUMIDERO DE BRONCE DE 2" und 545.00 3.280 1,787.60 402.21 804.42 223.45 178.76 107.26 71.50
178.00 VALVULA ESFERICA PVC 1/2" und 109.00 18.040 1,966.36 442.43 884.86 245.80 196.64 117.98 78.65
179.00 CODO F°G° 1/2"X90 und 327.00 0.980 320.46 72.10 144.21 40.06 32.05 19.23 12.81
180.00 NIPLE FºGº 1/2"X2" und 436.00 0.820 357.52 80.44 160.88 44.69 35.75 21.45 14.31
181.00 VALVULA DE COMPUERTA DE BRONCE DE 1" und 66.00 35.680 2,354.88 529.85 1,059.70 294.36 235.49 141.29 94.19
182.00 NIPLE DE F° GALV. DE 1" X 52CM CON ROMPE AGUAS und 20.00 3.400 68.00 15.30 30.60 8.50 6.80 4.08 2.72
183.00 VALVULA FLOTADORA VERTICAL 1" und 13.00 60.000 780.00 175.50 351.00 97.50 78.00 46.80 31.20
184.00 VALVULA COMPUERTA DE BRONCE DE 1/2" und 89.00 17.220 1,532.58 344.83 689.66 191.57 153.26 91.95 61.31
185.00 VALVULA DE COMPUERTA DE BRONCE DE 3/4" und 64.00 27.540 1,762.56 396.58 793.15 220.32 176.26 105.75 70.50
186.00 PICAPORTE DE FIERRO 3" und 109.00 6.560 715.04 160.88 321.77 89.38 71.50 42.90 28.61
187.00 VARILLA DE ACERO LISO CON GANCHO 5/8" X 0.70 mts pza 2.00 8.200 16.40 3.69 7.38 2.05 1.64 0.98 0.66
188.00 UNION SP PVC SAP P/AGUA DE 3/4" und 58.00 1.800 104.40 23.49 46.98 13.05 10.44 6.26 4.18
189.00 NIPLE DE F° GALV. DE 3/4" X 52CM CON und 28.00 1.300 36.40 8.19 16.38 4.55 3.64 2.18 1.46
190.00 VALVULA FLOTADORA VERTICAL 3/4" und 16.00 55.600 889.60 200.16 400.32 111.20 88.96 53.38 35.58
191.00 VALVULA FLOTADORA VERTICAL 1/2" und 10.00 45.200 452.00 101.70 203.40 56.50 45.20 27.12 18.08
192.00 UNION SP PVC SAP P/AGUA DE 1/2" und 20.00 1.200 24.00 5.40 10.80 3.00 2.40 1.44 0.96
193.00 NIPLE DE F° GALV. DE 1/2" X 52CM CON ROMPE AGUAS und 20.00 1.200 24.00 5.40 10.80 3.00 2.40 1.44 0.96
194.00 VALVULA TIPO BOLA DE PVC 2" und 109.00 25.300 2,757.70 620.48 1,240.97 344.71 275.77 165.46 110.31
195.00 GUANTES DE JEBE par 50.00 5.740 287.00 64.58 129.15 35.88 28.70 17.22 11.47
196.00 GUANTES DE CUERO par 50.00 5.330 266.50 59.96 119.93 33.31 26.65 15.99 10.66
197.00 ALQUILER DE ALMACEN mes 6.00 500.000 3,000.00 675.00 1,350.00 375.00 300.00 180.00 120.00
198.00 BOTIQUIN DE PRIMEROS AUXILIOS und 4.00 200.000 800.00 180.00 360.00 100.00 80.00 48.00 32.00
199.00 FORMADOR DE EMPAQUETADURAS 1/8 GLN und 20.71 7.440 154.08 34.67 69.34 19.26 15.41 9.24 6.16
200.00 SUMINISTRO E INSTALACION DE SIST.CLORACION A GOTEO CONSTANTE glb 7.00 67.800 474.60 106.79 213.57 59.33 47.46 28.48 18.97
201.00 RESERV. 0.5M3-1M3 GEOTEXTIL TEJIDO m2 235.44 3.680 866.42 194.94 389.89 108.30 86.64 51.99 34.66
202.00 EXPEDIENTE PARTE SOCIAL IPAL - YANATILE glb 1.00 28,140.000 28,140.00 6,331.50 12,663.00 3,517.50 2,814.00 1,688.40 1,125.60
203.00 HORMIGON m3 230.54 105.930 24,421.10 5,494.75 10,989.50 3,052.64 2,442.11 1,465.27 976.83
204.00 ARENA FINA m3 108.82 118.650 12,911.49 2,905.09 5,810.17 1,613.94 1,291.15 774.69 516.45
205.00 ARENA GRUESA m3 168.28 114.410 19,252.91 4,331.90 8,663.81 2,406.61 1,925.29 1,155.17 770.13
206.00 ARNES DE SEGURIDAD CON TRES ANILLOS und 4.00 29.700 118.80 26.73 53.46 14.85 11.88 7.13 4.75
207.00 ABRAZADERA C/TUERCA TIPO "U" 3/4" pza 9.00 3.200 28.80 6.48 12.96 3.60 2.88 1.73 1.15
208.00 ABRAZADERA C/TUERCA TIPO "U" 1" pza 9.00 12.300 110.70 24.91 49.82 13.84 11.07 6.64 4.42
209.00 ROLLIZO DE EUCALIPTO 8" X 6.00 M pza 15.00 16.950 254.25 57.21 114.41 31.78 25.43 15.26 10.16
210.00 REDUCCION SP PVC SAP P/AGUA 3/4" A 1/2" und 111.00 1.020 113.22 25.47 50.95 14.15 11.32 6.79 4.54
211.00 REDUCCION SP PVC SAP P/AGUA 1" A 3/4" und 13.00 1.480 19.24 4.33 8.66 2.41 1.92 1.15 0.77
212.00 REGISTRO ROSCADO CROMADO 3" und 109.00 6.150 670.35 150.83 301.66 83.79 67.04 40.22 26.81
213.00 REDUCCION SP PVC SAP P/AGUA 2" A 1" und 12.00 2.100 25.20 5.67 11.34 3.15 2.52 1.51 1.01
214.00 RECIPIENTE PARA RESIDUOS INDUSTRIALES und 2.00 694.920 1,389.84 312.71 625.43 173.73 138.98 83.39 55.60
COSTO DIRECTO : S/.910,327.980 S/.204,823.900 S/.409,647.730 S/.113,791.180 S/.91,032.900 S/.54,619.700 S/.36,412.570
IGV 18.00% 163859.0364 36868.30 73736.59 20482.41 16385.92 9831.55 6554.26
COSTO DE MATERIALES : 1,074,187.0164 241,692.2020 483,384.3214 134,273.5924 107,418.8220 64,451.2460 42,966.8326
% AVANCE MENSUAL PARCIAL : 22.50% 45.00% 12.50% 10.00% 6.00% 4.00%
% AVANCE MENSUAL ACUMULADO : 22.50% 67.50% 80.00% 90.00% 96.00% 100.00%
CALENDARIO DE UTILIZACION DE EQUIPOS
PROYECTO : “MEJORAMIENTO Y AMPLIACION DEL SISTEMA DE AGUA E INSTALACION DE LETRINAS CON ARRASTRE HIDRAULICO EN LA COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO”
LUGAR DE EJECUCION : COMUNIDAD CAMPESINA DE IPAL, DISTRITO DE YANATILE - CALCA - CUSCO
PLAZO DE EJECUCION : 180 DIAS CALENDARIOS
EMPRESA EJECUTORA : CONSORCIO EJECUTOR IPAL
Partidas
Descripcion
Und. Metrado Precio U. Parcial. Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6
PROYECTO: SANEAMIENTO BÁSICO COMUNIDAD IPAL S/. S/. Parcial Parcial Parcial Parcial Parcial Parcial
1.00 ESTACION TOTAL hm 499.40 10.00 4,994.00 1,123.65 2,247.30 624.25 499.40 299.64 199.76
2.00 NIVEL DE INGENIERO hm 62.73 4.00 250.92 56.46 112.91 31.37 25.09 15.06 10.03
3.00 EQUIPO DE SOLDAR hm 2.05 7.00 14.35 3.23 6.46 1.79 1.44 0.86 0.57
4.00 MEZCLADORA DE CONCRETO DE 9 -11P3 H.M 317.90 6.36 2,021.84 454.91 909.83 252.73 202.18 121.31 80.88
5.00 MIRA TOPOGRAFICA HE 929.57 1.69 1,570.97 353.47 706.94 196.37 157.10 94.26 62.83
6.00 MOTOSOLDADORA DE 250 AMP. hm 204.98 7.00 1,434.86 322.84 645.69 179.36 143.49 86.09 57.39
7.00 JALON HE 143.60 0.85 122.06 27.46 54.93 15.26 12.21 7.32 4.88
8.00 VIBRADOR DE CONCRETO 4 HP 1.50" hm 155.95 6.78 1,057.34 237.90 475.80 132.17 105.73 63.44 42.30
9.00 BALDE PRUEBA-TAPON -ABRAZ. Y ACCESORIOS hm 151.44 8.20 1,241.81 279.41 558.81 155.23 124.18 74.51 49.67
10.00 TECLE DE 1 ton. hm 0.74 5.74 4.25 0.96 1.91 0.53 0.43 0.26 0.16