Valorizacion #13 (Febrero) Supervisor..........

CUADRO DE RESUMEN DE VALORIZACION Nº 13 FEBRERO
ENTIDAD EMAPE S.A.
OBRA MEJORAMIENTO Y REDISEÑO DE VIAS DE LOS JIRONES LAMPA (CUADRAS 1, 2, 3, 4, 5), AMAZONAS (CUADRA 1), JUNIN
(CUADRA 3, 4), ANCASH (3,4), AZANGARO (1,2,3,4) Y HUALLAGA (3,4)
RESIDENCIA DE OBRA ING. WALTER OLIVEROS GUZMAN C.I.P. Nº 136651

CONSULTOR DE LA SUPERVISION: DELGADO MONCADA MANUEL ANTONIO
SUPERVISOR: ING. JORGE CHAVEZ ASCON C.I.P. Nº 51187
PRESUPUESTO DE OBRA: S/20,563,846.33 CON I.G.V.

PRESUPUESTO DE OBRA: S/17,426,988.42 SIN I.G.V.
DESCRIPCION MONTO CONTRATADO VALORIZACION % DE AVANCE SALDO POR

(CON I.G.V. S/.) ANTERIOR (S/.) ACTUAL (S/.) ACUMULADO ACUMULADO VALORIZAR
(S/.)
1.VALORIZACION BRUTA 20,563,846.33 8,896.85 556,110.58 565,007.43
2. AMORTIZACIONES
AMORTIZACION ADELANTO DIRECTO 0.00 0.00 0.00 0.00

AMORTIZACION ADELANTO MATERIALES 0.00 0.00 0.00 0.00
TOTAL DE AMORTIZACIONES 0.00 0.00 0.00 0.00
1.VALORIZACION NETA (1-2) CON I.G.V. S/20,563,846.33 S/8,896.85 S/556,110.58 S/565,007.43 2.75% S/19,998,838.90
VALORIZACION DE OBRA Nº 12 AL 28 DE FEBRERO 2022
ENTIDAD : EMAPE S.A
CONSULTOR DE LA RESIDENCIA : ING. WALTER OLIVEROS GUZMAN

LUGAR : CENTRO HISTORICO DE LIMA, DISTRITO DE LIMA, PROVINCIA DE LIMA -LIMA
ACUMULADO AL MES DE ENERO AL 28 DE FEBRERO ACUMULADO ACTUAL SALDO POR VALORIZAR
Obra: MEJORAMIENTO Y REDISEÑO DE VIAS DE LOS JIRONES LAMPA (CUADRAS 1, 2, 3, 4, 5), AMAZONAS (CUADRA 1), JUNIN (CUADRA 3,4), ANCASH (CUADRA 3 Y 4),
AZANGARO (CUADRAS 1, 2, 3, 4) Y HUALLAGA (CUADRA 3 Y 4)
METRADO S/. % METRADO S/. % METRADO S/. % METRADO S/. %
ITEM PARTIDA UNIDAD METRADO PRECIO UNITARIO SUB TOTAL
1 OBRAS GENERALES 831,481.94
1.01 OBRAS PROVISIONALES 118,818.88
CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 8.50m

1.01.01 x 3.60m und 1.00 2,287.92 2,287.92 0.00 S/0.00 0.00% 0.70 S/1,601.54 70.00% 0.70 S/1,601.54 70.00% 0.30 S/686.38 30%
###
1.01.02 CERCO PERIMETRICO DESMONTABLE Y TEMPORAL m 150.00 139.24 20,886.00 0.00 S/0.00 0.00% 26.00 S/3,620.24 17.33% 26.00 S/3,620.24 17.33% 124.00 S/17,265.76 83%
###
1.01.03 CERCO PROVISIONAL DE MALLA HDP H=1.00M m 200.00 10.52 2,104.00 0.00 S/0.00 0.00% 48.60 S/511.27 24.30% 48.60 S/511.27 24.30% 151.40 S/1,592.73 76%
ALQUILER DE ALMACEN, OFICINA Y CASETA DE ###

1.01.04 GUARDIANIA mes 9.00 9,558.00 86,022.00 0.00 S/0.00 0.00% 1.00 S/9,558.00 11.11% 1.00 S/9,558.00 11.11% 8.00 S/76,464.00 89%
###
1.01.05 BAÑOS QUIMICOS PARA EL PERSONAL mes 9.00 835.44 7,518.96 0.00 S/0.00 0.00% 1.00 S/835.44 11.11% 1.00 S/835.44 11.11% 8.00 S/6,683.52 89%
1.02 INSTALACIONES PROVISIONALES 48,424.55 0.00 S/0.00 0.00% S/0.00
OBTENCION DEL SERVICIO DE AGUA PARA LA ###

1.02.01 CONSTRUCCION glb 1.00 2,124.00 2,124.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,124.00 100%
TRATAMIENTO Y DISTRIBUCION DE AGUA PARA LA ###

1.02.02 mes 9.00 1,494.24 13,448.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.00 S/13,448.16 100%
CONSTRUCCION
INSTALACION DE DESAGUE PARA LA ###
1.02.03 CONSTRUCCION glb 1.00 944.00 944.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/944.00 100%
CONEXION E INSTALACION DE ENERGIA ELECTRICA ###

1.02.04 PROVISIONAL glb 1.00 2,360.00 2,360.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,360.00 100%
CONSUMO Y MANTENIMIENTO DE ENERGIA ###

1.02.05 mes 9.00 944.00 8,496.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.00 S/8,496.00 100%
ELECTRICA PROVISIONAL
MOVILIZACIÓN Y DESMOVILIZACIÓN DE EQUIPOS Y ###
1.02.06 HERRAMIENTAS glb 1.00 21,052.39 21,052.39 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/21,052.39 100%
1.03 SEGURIDAD Y SALUD EN OBRA 203,242.70 0.00 S/0.00 0.00% S/0.00

ELABORACIÓN, IMPLEMENTACIÓN Y ###
1.03.01 ADMINISTRACIÓN DE PLAN DE SEGURIDAD Y glb 1.00 21,981.21 21,981.21 0.00 S/0.00 0.00% 0.03 S/659.44 3.00% 0.03 S/659.44 3.00% 0.97 S/21,321.77 97%
SALUD EN EL TRABAJO
IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN ###
1.03.02 INDIVIDUAL glb 1.00 33,723.06 33,723.06 0.00 S/0.00 0.00% 0.03 S/1,011.69 3.00% 0.03 S/1,011.69 3.00% 0.97 S/32,711.37 97%
IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN ###

1.03.03 glb 1.00 4,720.33 4,720.33 0.00 S/0.00 0.00% 0.03 S/141.61 3.00% 0.03 S/141.61 3.00% 0.97 S/4,578.72 97%
COLECTIVA
###
1.03.04 CAPACITACION EN SEGURIDAD Y SALUD glb 1.00 8,608.00 8,608.00 0.00 S/0.00 0.00% 0.03 S/258.24 3.00% 0.03 S/258.24 3.00% 0.97 S/8,349.76 97%
###
1.03.05 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 1.00 42,843.80 42,843.80 0.00 S/0.00 0.00% 0.03 S/1,285.31 3.00% 0.03 S/1,285.31 3.00% 0.97 S/41,558.49 97%
RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS ###

1.03.06 glb 1.00 16,232.08 16,232.08 0.29 S/4,707.30 29.00% 0.03 S/486.96 3.00% 0.32 S/5,194.26 32.00% 0.68 S/11,037.82 68%
EN SEGURIDAD Y SALUD DURANTE EL TRABAJO
MANTENIMIENTO DE TRANSITO Y SEGURIDAD ###
1.03.07 VIAL glb 1.00 75,134.22 75,134.22 0.00 S/0.00 0.00% 0.03 S/2,254.03 3.00% 0.03 S/2,254.03 3.00% 0.97 S/72,880.19 97%
PLAN PARA LA VIGILANCIA, PREVENCIÓN Y

1.04 CONTROL DE COVID-19 EN EL TRABAJO 304,942.86 0.00 S/0.00 0.00% S/0.00
IMPLEMENTACIÓN DEL PLAN DE VIGILANCIA ###

1.04.01 COVID-19 ANTES DEL INICIO DE LABORES glb 1.00 70,328.40 70,328.40 0.00 S/0.00 0.00% 0.03 S/2,109.85 3.00% 0.03 S/2,109.85 3.00% 0.97 S/68,218.55 97%
PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE ###

1.04.02 EJECUCIÓN EFECTIVA glb 1.00 234,614.46 234,614.46 0.00 S/0.00 0.00% 0.03 S/7,038.43 3.00% 0.03 S/7,038.43 3.00% 0.97 S/227,576.03 97%
1.05
MITIGACION AMBIENTAL 156,052.95 0.00 S/0.00 0.00% S/0.00 0.00
PROGRAMA DE MEDIDAS PREVENTIVAS, ###

1.05.01 MITIGADORAS Y CORRECTIVAS glb 1.00 18,349.00 18,349.00 0.00 S/0.00 0.00% 0.03 S/550.47 3.00% 0.03 S/550.47 3.00% 0.97 S/17,798.53 97%
###
1.05.02 PROGRAMA DE MANEJO DE RESIDUOS SOLIDOS glb 1.00 11,888.50 11,888.50 0.00 S/0.00 0.00% 0.03 S/356.66 3.00% 0.03 S/356.66 3.00% 0.97 S/11,531.84 97%
###
1.05.03 PROGRAMA DE MONITOREO AMBIENTAL glb 1.00 28,674.00 28,674.00 0.00 S/0.00 0.00% 0.03 S/860.22 3.00% 0.03 S/860.22 3.00% 0.97 S/27,813.78 97%
###
1.05.04 PROGRAMA DE RELACIONES COMUNITARIAS glb 1.00 8,496.00 8,496.00 0.00 S/0.00 0.00% 0.03 S/254.88 3.00% 0.03 S/254.88 3.00% 0.97 S/8,241.12 97%
PROGRAMA DE EDUCACION Y CAPACITACION ###

1.05.05 AMBIENTAL glb 1.00 40,586.00 40,586.00 0.00 S/0.00 0.00% 0.03 S/1,217.58 3.00% 0.03 S/1,217.58 3.00% 0.97 S/39,368.42 97%
###
1.05.06 PROGRAMA DE CIERRE DE OBRAS glb 1.00 48,059.45 48,059.45 0.00 S/0.00 0.00% 0.03 S/1,441.78 3.00% 0.03 S/1,441.78 3.00% 0.97 S/46,617.67 97%
2 ESTRUCTURAS 2,618,673.13 0.00 S/0.00 0.00% S/0.00
2.01 TRAZO, NIVELES Y REPLANTEO PRELIMINAR 107,205.61 0.00 S/0.00 0.00% S/0.00
TRAZO, NIVELACION Y REPLANTEO PRELIMINAR ###

2.01.01 C/EQUIPO JR. AMAZONAS 1-JR LAMPA 1 m2 23,613.57 1.75 41,323.75 0.00 S/0.00 0.00% 854.83 S/1,495.95 3.62% 854.83 S/1,495.95 3.62% 22,758.74 S/39,827.80 96%
TRAZO, NIVELACION Y REPLANTEO DURANTE EL ###

2.01.02 PROCESO DE OBRA m2 23,613.57 2.79 65,881.86 246.00 S/686.34 1.04% S/0.00 0.00% 246.00 S/686.34 1.04% 23,367.57 S/65,195.52 99%
###
2.02 DEMOLICIONES 517,170.68 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
2.02.01 DEMOLICION DE VEREDA DE CONCRETO m2 912.07 27.28 24,881.27 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 912.07 S/24,881.27 100%
DEMOLICION DE SARDINEL DE CONCRETO ###

2.02.02 PERALTADO m 647.69 13.64 8,834.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 647.69 S/8,834.49 100%
DEMOLICION DE SARDINEL DE CONCRETO ###

2.02.03 SUMERGIDO m 4,023.70 13.64 54,883.27 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4,023.70 S/54,883.27 100%
###
2.02.04 DEMOLICION DE RAMPAS DE ACCESO EN VEREDA m2 122.23 27.28 3,334.43 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 122.23 S/3,334.43 100%
###
2.02.05 DEMOLICION DE RAMPAS EN PISTAS m2 143.01 27.28 3,901.31 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 143.01 S/3,901.31 100%
DEMOLICION DE BASE DE MARTILLOS Y VEREDAS ###

2.02.06 DE LAJA m2 1,603.38 28.22 45,247.38 0.00 S/0.00 0.00% 99.20 S/2,799.42 6.19% 99.20 S/2,799.42 6.19% 1,504.18 S/42,447.96 94%
###
2.02.07 DEMOLICION DE CARPETA ASFALTICA m2 3,829.01 30.01 114,908.59 7.20 S/216.07 0.19% 538.90 S/16,172.39 14.07% 546.10 S/16,388.46 14.26% 3,282.91 S/98,520.13 86%
###
2.02.08 DEMOLICION DE LOSA DE CONCRETO EN PISTA m2 1,927.42 50.01 96,390.27 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,927.42 S/96,390.27 100%
###
2.02.09 ELIMINACION DE MATERIAL DEMOLICION m3 1,536.09 85.67 131,596.83 0.00 S/0.00 0.00% 190.00 S/16,277.30 12.37% 190.00 S/16,277.30 12.37% 1,346.09 S/115,319.53 88%
ELIMINACION DE MATERIAL DE DEMOLICIONES ###

2.02.10 m3 387.45 85.67 33,192.84 0.00 S/0.00 0.00% 36.00 S/3,084.12 9.29% 36.00 S/3,084.12 9.29% 351.45 S/30,108.72 91%
CONTAMINANTES
2.03
PAVIMENTOS CARROZABLE (CALZADAS) USANDO
PAVIMENTO EXISTENTE 219,736.84 0.00 S/0.00 0.00% S/0.00
ACONDICIONAMIENTO DE CARPET DE
2.03.01 PAVIMENTO EXISTENTE 0.00 S/0.00 #DIV/0! S/0.00
CORTE CON DISCO EN PAVIMENTO ASFALTICO E= ###

2.03.01.01 m 5,013.88 6.09 30,534.53 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 5,013.88 S/30,534.53 100%
5" PROMEDIO
FRESADO PAVIMENTO FLEXIBLE EXISTENTE, E ###
2.03.01.02 promedio= 0.05m m2 9,845.29 13.67 134,585.11 0.00 S/0.00 0.00% 245.00 S/3,349.15 2.49% 245.00 S/3,349.15 2.49% 9,600.29 S/131,235.96 98%
ELIMINACION DE MATERIAL EXCEDENTE ###

2.03.01.03 CONTAMINANTE (De fresado) m3 637.53 85.67 54,617.20 0.00 S/0.00 0.00% 707.88 S/60,644.08 111.03% 707.88 S/60,644.08 111.03% -70.35 -S/6,026.88 -11%
2.04 PAVIMENTO RIGIDO CARROSABLE (CALZADA)

256,197.10 S/0.00 0.00% S/0.00
CON LOSA DE CONCRETP NUEVO
2.04.01 MOVIMIENTO DE TIERRAS 96,368.13 0.00 S/0.00 0.00% S/0.00
CORTE DE TERRENO A NIVEL DE SUBRASANTE ###

2.04.01.01 H=0.30M m3 459.84 23.46 10,787.85 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 459.84 S/10,787.85 100%
CONFORMACION Y COMPACTACION DE ###

2.04.01.02 SUBRASANTE E=0.15 M m2 1,694.93 5.80 9,830.59 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,694.93 S/9,830.59 100%
###
2.04.01.03 SUB-BASE GRANULAR E=0.15 M m2 1,694.93 16.08 27,254.47 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,694.93 S/27,254.47 100%
###
2.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE, D=20KM m3 566.07 85.67 48,495.22 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 566.07 S/48,495.22 100%
CONFORMACION DE LOSA DE CONCRETO

2.04.02 F'C=245KG/CM2 159,828.97 0.00 S/0.00 0.00% 0.00 S/0.00 0.00
ENCOFRADO Y DESENCOFRADO DE LOSA DE ###

2.04.02.01 PAVIMENTO m2 211.79 61.81 13,090.74 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 211.79 S/13,090.74 100%
LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO ###

2.04.02.02 m2 1,694.93 70.67 119,780.70 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,694.93 S/119,780.70 100%
TIPO I, h=0.175M
TEXTURIZADO DEL CONCRETO EN RAMPA ###
2.04.02.03 VEHICULAR m2 65.79 2.55 167.76 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 65.79 S/167.76 100%
CURADO DE LOSA DE PAVIMENTO Y RAMPA ###

2.04.02.04 VEHICULAR m2 1,660.91 2.02 3,355.04 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,660.91 S/3,355.04 100%
CORTE CON DISCO EN JUNTAS DE CONTRACCION ###

2.04.02.05 EN LOSA DE PAVIMENTO m 108.83 5.48 596.39 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 108.83 S/596.39 100%
JUNTAS DE DILATACION C/MEZCLA ASFALTICA EN ###

2.04.02.06 LOSA DE PAVIMENTO m 1,163.98 4.54 5,284.47 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,163.98 S/5,284.47 100%
JUNTAS CON SELLO ELASTOMERICO EN LOSA DE ###

2.04.02.07 PAVIMENTO m 1,163.98 8.73 10,161.55 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,163.98 S/10,161.55 100%
TECHO DE BUZON DE ALCANTARILLADO, INCLUYE ###

2.04.02.08 ARMADURA und 8.00 924.04 7,392.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 8.00 S/7,392.32 100%
2.05
PAVIMENTO DE USO PEATONAL (VEREDAS) 1,455,389.84 0.00 S/0.00 0.00% S/0.00
CORTE DE TERRENO A NIVEL DE SUBRASANTE, ###

2.05.01.01 h=0.20 m m3 2,516.84 33.27 83,735.27 0.00 S/0.00 0.00% 139.01 S/4,624.86 5.52% 139.01 S/4,624.86 5.52% 2,377.83 S/79,110.41 94%
###
CONFORMACION Y COMPACTACION C/EQUIPO
2.05.01.02 LIVIANO, MATERIAL PROPIO, E=0.15M m2 11,086.17 9.96 110,418.25 0.00 S/0.00 0.00% 605.00 S/6,025.80 5.46% 605.00 S/6,025.80 5.46% 10,481.17 S/104,392.45 95%
###
2.05.01.03 BASE GRANULAR C/EQUIPO LIVIANO E=0.15 m m2 11,086.17 20.98 232,587.85 0.00 S/0.00 0.00% 605.00 S/12,692.90 5.46% 605.00 S/12,692.90 5.46% 10,481.17 S/219,894.95 95%
###
2.05.01.04 ELIMINACIÓN DE MATERIAL EXCEDENTE D=20Km m3 3,146.05 85.67 269,522.10 0.00 S/0.00 0.00% 186.00 S/15,934.62 5.91% 186.00 S/15,934.62 5.91% 2,960.05 S/253,587.48 94%
CONFORMACION DE LOSA DE CONCRETO VEREDA

2.05.02 759,126.37 0.00 S/0.00 0.00% S/0.00
F'C=175KG/CM2
ENCONFRADO Y DESENCOFRADO LOSA DE ###

2.05.02.01 CONCRETO EN VEREDA m2 1,592.45 45.52 72,488.32 0.00 S/0.00 0.00% 45.40 S/2,066.61 2.85% 45.40 S/2,066.61 2.85% 1,547.05 S/70,421.71 97%
CONCRETO f'c=175 kg/cm2 EN LOSA DE VERDA, ###

2.05.02.02 E=0.10M m2 11,086.17 49.24 545,883.01 0.00 S/0.00 0.00% 597.60 S/29,425.82 5.39% 597.60 S/29,425.82 5.39% 10,488.57 S/516,457.19 95%
###
2.05.02.03 CURADO DE LOSA DE CONCRETO EN VEREDAS m2 11,086.17 1.88 20,842.00 0.00 S/0.00 0.00% 597.60 S/1,123.49 5.39% 597.60 S/1,123.49 5.39% 10,488.57 S/19,718.51 95%
CORTE CON DISCO EN JUNTAS DE CONTRACCION ###

2.05.02.04 EN LOSA DE VEREDA m 3,388.46 4.55 15,417.49 0.00 S/0.00 0.00% 180.00 S/819.00 5.31% 180.00 S/819.00 5.31% 3,208.46 S/14,598.49 95%
JUNTAS DE DILATACION C/MEZCLA ASFALTICA EN ###
2.05.02.05 VEREDA DE CONCRETO m 7,874.57 4.54 35,750.55 0.00 S/0.00 0.00% 180.00 S/817.20 2.29% 180.00 S/817.20 2.29% 7,694.57 S/34,933.35 98%
JUNTAS CON SELLO ELASTOMERICO EN LOSA DE ###

2.05.02.06 CONCRETO m 7,874.57 8.73 68,745.00 0.00 S/0.00 0.00% 180.00 S/1,571.40 2.29% 180.00 S/1,571.40 2.29% 7,694.57 S/67,173.60 98%
2.06 ESTRUCTURAS DE SARDINELES SUMERGIDOS S1 Y

S2 13,469.96 0.00 S/0.00 0.00% S/0.00 ###
###
2.06.01 EXCAVACION A MANO EN TERRENO NORMAL m3 13.01 78.77 1,024.80 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 13.01 S/1,024.80 100%
ELIMINACION DE MATERIAL EXCEDENTE A UNA ###

2.06.02 DISTANCIA d=20KM C/VOLQUETE m3 16.26 85.67 1,392.99 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 16.26 S/1,392.99 100%
###
2.06.03 ENCOFRADO Y DESENCOFRADO EN SARDINEL m2 86.72 47.65 4,132.21 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 86.72 S/4,132.21 100%
###
2.06.04 CONCRETO SARDINELES F'C=175 KG/CM2 m3 13.01 391.07 5,087.82 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 13.01 S/5,087.82 100%
###
2.06.05 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 276.75 5.87 1,624.52 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 276.75 S/1,624.52 100%
###
2.06.06 CURADO DE SARDINELES m2 117.30 1.77 207.62 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 117.30 S/207.62 100%
2.07
MOBILIARIO URBANO 49,503.10 0.00 S/0.00 0.00% S/0.00
###
2.07.01.01 EXCAVACIONES PARA CIMIENTOS m3 78.59 45.01 3,537.34 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 78.59 S/3,537.34 100%
###
2.07.01.02 BASE DE AFIRMADO H=0.20 m m2 7.30 35.44 258.71 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 7.30 S/258.71 100%
###
2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 98.24 85.67 8,416.22 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 98.24 S/8,416.22 100%
2.07.02 CONCRETO 37,290.83 0.00 S/0.00 0.00% S/0.00
###
2.07.02.01 CONCRETO PARA SOLADO F'C=100 KG/CM2 m2 12.94 30.36 392.86 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 12.94 S/392.86 100%
###
2.07.02.02 NIVELACION TOPOGRAFICA DE BUZONES und 162.00 56.48 9,149.76 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 162.00 S/9,149.76 100%
###
2.07.02.03 CONCRETO f'c=175 kg/cm2 m3 71.80 316.13 22,698.13 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 71.80 S/22,698.13 100%
###
2.07.02.04 CONCRETO F'C=210 KG/CM2 m3 6.15 405.85 2,495.98 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.15 S/2,495.98 100%
ENCOFRADO PARA FUENTE DE AGUA Y BANCA ###

2.07.02.05 DB6.1 m2 29.36 61.97 1,819.44 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 29.36 S/1,819.44 100%
###
2.07.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 112.80 5.87 662.14 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 112.80 S/662.14 100%
CURADO DE CONCRETO EN FUENTE DE AGUA Y ###

2.07.02.07 BANCA DB6 m2 35.90 2.02 72.52 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 35.90 S/72.52 100%
3
ARQUITECTURA 11,662,511.29 0.00 S/0.00 0.00% S/0.00
3.01
ARQUITECTURA JR AMAZONAS 2,419,018.22 0.00 S/0.00 0.00% S/0.00
3.01.01 TRABAJOS PRELIMINARES 205,510.22 0.00 S/0.00 0.00% S/0.00
###
3.01.01.01 LIMPIEZA DEL TERRENO MANUAL m2 4,633.38 4.01 18,579.85 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4,633.38 S/18,579.85 100%
3.01.01.02 RETIRO DE MOBILIARIOS EXISTENTES 1,318.34 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00% ###
###
.01.01.02.01 RETIRO DE SEÑALITICA VERTICAL und 6.00 26.70 160.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/160.20 100%
###
.01.01.02.02 RETIRO DE REFLECTORES EN EL PISO und 11.00 56.87 625.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 11.00 S/625.57 100%
TRASALADO DE MOBILIARIO A PUNTO DE ACOPIO ###

.01.01.02.03 ENTRE 120 m Y 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
3.01.01.03 DESMONTAJE DE PISOS 161,968.81 0.00 S/0.00 0.00% S/0.00
DESMONTAJE DE VEREDA DE PIEDRA FORMATO ###

.01.01.03.01 m2 527.64 18.38 9,698.02 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 527.64 S/9,698.02 100%
0.40 X 0.40
TRASLADO DE MATERIAL RECUPERADO A PUNTO ###
.01.01.03.02 DE ACOPIO m2 1,711.10 88.99 152,270.79 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,711.10 S/152,270.79 100%
3.01.01.04 DESMONTAJE DE CAJAS 1,151.66 0.00 S/0.00 0.00% S/0.00
DESMONTAJE DE MARCO, TAPA Y CAJA DE ###

.01.01.04.01 und 20.00 7.42 148.40 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 20.00 S/148.40 100%
REGISTRO DE AGUA DOMICILIARIAS
.01.01.04.02 REGISTRO DE DESAGUE DOMICILIARIAS und 2.00 17.10 34.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.00 S/34.20 100%
###
.01.01.04.03 DESMONTAJE DE TAPA VALVULA HIDRANTES und 1.00 6.09 6.09 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/6.09 100%
###
.01.01.04.04 DESMONTAJE TAPA DE BUZONES CIRCULARES und 5.00 48.48 242.40 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 5.00 S/242.40 100%
DESMONTAJE DE TAPAS DE CONCRETO ###

.01.01.04.05 CUADRADAS O RECTANGULARES und 9.00 9.23 83.07 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.00 S/83.07 100%
ELIMINACION DE MATERIAL EXCEDENTE DM=10 ###

.01.01.04.06 m3 10.00 63.75 637.50 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.00 S/637.50 100%
km
3.01.01.05 TRASLADOS A ALMACEN CENTRAL 22,491.56 0.00 S/0.00 0.00% S/0.00

TRANSPORTE DE MOBILIARIO A ALMACEN ###
.01.01.05.01 PRINCIPAL vje 6.00 2,655.00 15,930.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/15,930.00 100%
###
.01.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 340.33 19.28 6,561.56 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 340.33 S/6,561.56 100%
3.01.02 REVESTIMIENTOS 2,003,363.85 0.00 S/0.00 0.00% S/0.00
3.01.02.01 PAVIMENTO DE USO VEHICULAR 1,268,250.44 0.00 S/0.00 0.00% S/0.00
PISO ADOQUIN DE PIEDRA GRANITICA GRIS ###

.01.02.01.01 OSCURO DE 0.15 x 0.30 , e=8cm, APAREJO SOGA m2 2,011.73 421.03 846,998.68 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,011.73 S/846,998.68 100%
.01.02.01.02 OSCURO DE 0.15 x 0.30 , e=8cm, APAREJO ESPINA m2 478.45 419.01 200,475.33 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 478.45 S/200,475.33 100%
DE PEZ
PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm ###
.01.02.01.03 APAREJO SOGA m2 82.45 324.96 26,792.95 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 82.45 S/26,792.95 100%
SARDINEL SUMERGIDO ADOQUIN DE PIEDRA ###

.01.02.01.04 m 1,039.29 186.65 193,983.48 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,039.29 S/193,983.48 100%
GRANITICA GRIS CLARO DE 0.15 x 0.30 ,e=8cm
3.01.02.02 PAVIMENTO DE USO PEATONAL 578,280.09 0.00 S/0.00 0.00% S/0.00
PISO CON PIEDRA TALAMOYE PARTIDA IRREGULAR ###

.01.02.02.01 ,e=5cm a 10cm, APAREJO IRREGULAR m2 169.85 152.60 25,919.11 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 169.85 S/25,919.11 100%

.01.02.02.02 m2 1,130.95 324.96 367,513.51 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,130.95 S/367,513.51 100%
APAREJO SOGA
PISO PODOTACTIL BALDOSA DE CONCRETO 0.30x ###
.01.02.02.03 0.30m,e=0.02 a 0.05m m2 11.13 246.55 2,744.10 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 11.13 S/2,744.10 100%

.01.02.02.04 GRANITICA GRIS CLARO DE 0.15 x 0.30 ,e=8cm m 931.25 186.65 173,817.81 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 931.25 S/173,817.81 100%
SARDINEL ADOQUIN DE PIEDRA GRANITICA GRIS ###

.01.02.02.05 CLARO DE 0.15 x 0.30 ,e=8cm EN CURVAS m 40.88 202.68 8,285.56 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 40.88 S/8,285.56 100%
03.01.02.03 MOBILIARIO 156,833.32 0.00 S/0.00 0.00% S/0.00
###
.01.02.03.01 BOLARDOS B-2 SEGUN DISEÑO und 163.00 587.56 95,772.28 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 163.00 S/95,772.28 100%
REVESTIMIENTO Y ACABADO DE BANCAS ###

.01.02.03.02 ROTONDA und 4.00 590.00 2,360.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/2,360.00 100%
###
.01.02.03.03 BANCAS SEGUN DISEÑO und 26.00 850.02 22,100.52 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 26.00 S/22,100.52 100%
###
.01.02.03.04 ALCORQUES und 13.00 2,277.40 29,606.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 13.00 S/29,606.20 100%
###
.01.02.03.05 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/6,994.32 100%
03.01.02.04 SEÑALIZACION 708.00 0.00 S/0.00 0.00% S/0.00
###
.01.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 2.00 354.00 708.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.00 S/708.00 100%
03.01.02.05 PAISAJISMO 209,436.15 0.00 S/0.00 0.00% S/0.00
###
.01.02.05.01 HOYOS PARA PLANTACION und 15.00 94.40 1,416.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 15.00 S/1,416.00 100%
###
.01.02.05.02 PREPARACION DE TERRENO m2 82.44 67.46 5,561.40 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 82.44 S/5,561.40 100%
###
.01.02.05.03 RETIRO DE GRASS m2 195.55 16.78 3,281.33 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 195.55 S/3,281.33 100%
###
.01.02.05.04 REUBICACIÓN DE ÁRBOLES glb 7.00 2,626.15 18,383.05 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 7.00 S/18,383.05 100%
###
.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 1.00 118,000.00 118,000.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/118,000.00 100%
03.01.02.06 JARDINERIA 62,794.37 0.00 S/0.00 0.00% S/0.00
###
.01.02.06.01 TIERRA PREPARADA m3 82.44 147.74 12,179.69 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 82.44 S/12,179.69 100%
###
.01.02.06.02 SEMBRADO DE ARBOLES und 17.00 2,405.00 40,885.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 17.00 S/40,885.00 100%
###
.01.02.06.03 SEMBRADO DE ARBUSTOS und 4.00 135.19 540.76 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/540.76 100%
###
.01.02.06.04 SEMBRADO DE GRASS EN CHAMBA m2 52.41 119.89 6,283.43 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 52.41 S/6,283.43 100%
CARGUÍO Y TRASLADO DE MATERIAL EXCEDENTE A ###

.01.02.06.05 ALMACÉN CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.02. ARQUITECTURA JR LAMPA 3,295,074.39 0.00 S/0.00 0.00% S/0.00
###
03.02.01.02 RETIRO DE MOBILIARIOS EXISTENTES 3,700.88 0.00 S/0.00 0.00% S/0.00 ###
###
###
.02.01.02.02 RETIRO DE BASUREROS und 15.00 67.63 1,014.45 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 15.00 S/1,014.45 100%
###
.02.01.02.03 RETIRO DE BOLARDOS und 28.00 45.83 1,283.24 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 28.00 S/1,283.24 100%
###
.02.01.02.04 RETIRO DE ESTACIONAMIENTO PARA BICICLETAS und 3.00 68.75 206.25 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 3.00 S/206.25 100%
###
###
.02.01.02.06 DESMONTAJE DE REJILLAS METALICAS m2 9.69 8.55 82.85 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.69 S/82.85 100%

DESMONTAJE DE PISTA DE ADOQUÍN ESPINA DE ###

.02.01.03.01 PEZ m2 382.05 18.38 7,022.08 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 382.05 S/7,022.08 100%

.02.01.03.02 PEZ DOBLE m2 168.87 18.38 3,103.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 168.87 S/3,103.83 100%
###
.02.01.03.03 DESMONTAJE DE PISTA DE PIEDRA PARTIDA m2 18.06 22.96 414.66 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 18.06 S/414.66 100%

.02.01.03.04 0.40 X 0.40 m2 101.70 18.38 1,869.25 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 101.70 S/1,869.25 100%
###
.02.01.03.05 DESMONTAJE DE VEREDA DE PIEDRA PARTIDA m2 306.15 22.96 7,029.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 306.15 S/7,029.20 100%
DESMONTAJE DE MARTILLOS DE PIEDRA ###

.02.01.03.06 m2 388.08 18.38 7,132.91 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 388.08 S/7,132.91 100%
FORMATO 0.40 X 0.40
###
.02.01.03.07 DESMONTAJE DE VEREDA DE ADOQUÍN m2 1,068.65 18.38 19,641.79 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,068.65 S/19,641.79 100%
DESPONTAJE DE VEREDA DE ADOQUÍN ESPINA DE ###

.02.01.03.08 PEZ DOBLE m2 112.81 18.38 2,073.45 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 112.81 S/2,073.45 100%
DESMONTAJE DE PISO PODODÁCTIL DE ALERTA ###

.02.01.03.09 EXISTENTE m2 22.20 18.38 408.04 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 22.20 S/408.04 100%
DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO ###

.02.01.03.10 DE LOS MARTILLOS) m 1,316.17 22.16 29,166.33 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,316.17 S/29,166.33 100%

.02.01.03.11 m2 927.55 88.99 82,542.67 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 927.55 S/82,542.67 100%
DE ACOPIO

.02.01.04.01 REGISTRO DE AGUA DOMICILIARIAS und 71.00 7.42 526.82 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 71.00 S/526.82 100%

.02.01.04.02 und 22.00 17.10 376.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 22.00 S/376.20 100%
REGISTRO DE DESAGUE DOMICILIARIAS
###
DESMONTAJE DE MARCO TAPA METALICA OTROS ###

.02.01.04.04 SERVICIOS (0.20 MX 0.10M - ARCO MEDIO PUNTO) und 8.00 7.10 56.80 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 8.00 S/56.80 100%
###
.02.01.04.05 DESMONTAJE TAPA DE BUZONES CIRCULARES und 64.00 48.48 3,102.72 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 64.00 S/3,102.72 100%

###
.02.01.04.07 DESMONTAJE DE TAPAS DE POZO A TIERRA und 6.00 7.42 44.52 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/44.52 100%

.02.01.04.08 km m3 32.00 63.75 2,040.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 32.00 S/2,040.00 100%
03.02.01.05 TRASLADOS A ALMACEN CENTRAL 22,491.56 0.00 S/0.00 0.00% 0.00 S/0.00 0.00 S/0.00 0.00% ###

.02.01.05.01 vje 6.00 2,655.00 15,930.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/15,930.00 100%
PRINCIPAL
###
03.02.02.01 PAVIMENTO DE USO VEHICULAR 1,680,407.20 0.00 S/0.00 0.00% S/0.00

.02.02.01.01 OSCURO DE 0.15 x 0.30 , e=8cm, APAREJO SOGA m2 3,256.34 421.03 1,371,016.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 3,256.34 S/1,371,016.83 100%
DE PEZ

03.02.02.02 PAVIMENTO DE USO PEATONAL 1,088,047.50 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%


.02.02.02.02 APAREJO SOGA m2 1,804.48 324.96 586,383.82 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,804.48 S/586,383.82 100%

.02.02.02.03 0.30m,e=0.02 a 0.05m m2 35.75 237.11 8,476.68 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 35.75 S/8,476.68 100%

.02.02.02.04 GRANITICA GRIS CLARO DE 0.15 x 0.30 ,e=8cm m 2,248.50 186.65 419,682.53 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,248.50 S/419,682.53 100%

.02.02.02.05 m 12.80 202.68 2,594.30 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 12.80 S/2,594.30 100%
CLARO DE 0.15 x 0.30 ,e=8cm EN CURVAS
03.02.02.03 MOBILIARIO 300,077.28 0.00 S/0.00 0.00% S/0.00
###
.02.02.03.01 BOLARDOS B-1 und 271.00 670.16 181,613.36 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 271.00 S/181,613.36 100%
###
###
###
.02.02.03.04 REJILLA METALICA m2 9.69 236.00 2,286.84 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.69 S/2,286.84 100%
03.02.02.04 SEÑALIZACION 6,799.49 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
.02.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 11.00 354.00 3,894.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 11.00 S/3,894.00 100%

.02.02.04.02 glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
ALMACÉN CENTRAL
03.03. ARQUITECTURA JR AZANGARO 2,296,157.13 0.00 S/0.00 0.00% S/0.00
03.03.01 TRABAJOS PRELIMINARES 163,256.73 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
03.03.01.02 RETIRO DE MOBILIARIOS EXISTENTES 3,455.61 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
###
.03.01.02.02 RETIRO DE BASUREROS und 14.00 67.63 946.82 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 14.00 S/946.82 100%
###
.03.01.02.03 RETIRO DE BOLARDOS und 24.00 45.83 1,099.92 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 24.00 S/1,099.92 100%
###
###

03.03.01.03 DESMONTAJE DE PISOS 112,857.93 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%

.03.01.03.01 PEZ m2 254.75 18.38 4,682.31 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 254.75 S/4,682.31 100%

.03.01.03.02 0.40 X 0.40 m2 102.59 18.38 1,885.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 102.59 S/1,885.60 100%
###

.03.01.03.04 FORMATO 0.40 X 0.40 m2 298.83 18.38 5,492.50 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 298.83 S/5,492.50 100%
###
.03.01.03.05 DESMONTAJE DE VEREDA DE ADOQUÍN m2 861.52 18.38 15,834.74 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 861.52 S/15,834.74 100%
DESMONTAJE DE PISO PODODÁCTIL DE ALERTA ###

.03.01.03.06 EXISTENTE m2 16.06 18.38 295.18 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 16.06 S/295.18 100%

.03.01.03.07 DE LOS MARTILLOS) m 1,092.09 22.16 24,200.71 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,092.09 S/24,200.71 100%

.03.01.03.08 m2 644.85 88.99 57,385.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 644.85 S/57,385.20 100%
DE ACOPIO
03.03.01.04 DESMONTAJE DE CAJAS 5,287.64 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%


###
DESMONTAJE DE MARCO TAPA METALICA OTROS ###

.03.01.04.04 und 6.00 7.10 42.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/42.60 100%
SERVICIOS (0.20 MX 0.10M - ARCO MEDIO PUNTO)
###

###

.03.01.04.08 km m3 32.00 63.75 2,040.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 32.00 S/2,040.00 100%
03.03.01.05 TRASLADOS A ALMACEN CENTRAL 22,491.56 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%

###
03.03.02 REVESTIMIENTOS 2,132,900.40 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
03.03.02.01 PAVIMENTO DE USO VEHICULAR 993,434.71 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%

DE PEZ

03.03.02.02 PAVIMENTO DE USO PEATONAL 982,919.24 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%


.03.02.02.02 APAREJO SOGA m2 1,800.83 324.96 585,197.72 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,800.83 S/585,197.72 100%

.03.02.02.03 0.30m,e=0.02 a 0.05m m2 34.25 237.11 8,121.02 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 34.25 S/8,121.02 100%

.03.02.02.04 GRANITICA GRIS CLARO DE 0.15 x 0.30 ,e=8cm m 1,768.58 186.65 330,105.46 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,768.58 S/330,105.46 100%

03.03.02.03 MOBILIARIO 150,808.96 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
###
###
###

03.04. ARQUITECTURA JR ANCASH 1,087,301.47 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
03.04.01 TRABAJOS PRELIMINARES 67,353.09 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
03.04.01.02 RETIRO DE MOBILIARIOS EXISTENTES 788.86 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
###
.04.01.02.02 RETIRO DE BASUREROS und 3.00 67.63 202.89 3.00 S/202.89 100.00% 3.00 S/202.89 100.00% 6.00 S/405.78 200.00% -3.00 -S/202.89 -100%

03.04.01.03 DESMONTAJE DE PISOS 49,987.21 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%

.04.01.03.01 PEZ DOBLE m2 971.87 18.38 17,862.97 0.00 S/0.00 0.00% 971.81 S/17,861.87 99.99% 971.81 S/17,861.87 99.99% 0.06 S/1.10 0%
###
.04.01.03.02 DESMONTAJE DE PISTA DE PIEDRA PARTIDA m2 22.80 22.96 523.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 22.80 S/523.49 100%

.04.01.03.03 0.40 X 0.40 m2 30.49 18.38 560.41 0.00 S/0.00 0.00% 6.50 S/119.47 21.32% 6.50 S/119.47 21.32% 23.99 S/440.94 79%
###
.04.01.03.04 DESMONTAJE DE VEREDA DE PIEDRA PARTIDA m2 17.00 22.96 390.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 17.00 S/390.32 100%

.04.01.03.05 FORMATO 0.40 X 0.40 m2 61.13 18.38 1,123.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 61.13 S/1,123.57 100%
###
.04.01.03.06 DESMONTAJE DE VEREDA DE ADOQUÍN m2 189.98 18.38 3,491.83 123.80 S/2,275.44 65.16% 0.00 S/0.00 0.00% 123.80 S/2,275.44 65.16% 66.18 S/1,216.39 35%
DESPONTAJE DE VEREDA DE ADOQUÍN ESPINA DE ###

.04.01.03.07 PEZ DOBLE m2 397.45 18.38 7,305.13 0.00 S/0.00 0.00% 183.81 S/3,378.43 46.25% 183.81 S/3,378.43 46.25% 213.64 S/3,926.70 54%

.04.01.03.08 DE LOS MARTILLOS) m 226.48 22.16 5,018.80 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 226.48 S/5,018.80 100%

.04.01.03.09 DE ACOPIO m2 154.07 88.99 13,710.69 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 154.07 S/13,710.69 100%
03.04.01.04 DESMONTAJE DE CAJAS 2,130.27 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%


.04.01.04.02 REGISTRO DE DESAGUE DOMICILIARIAS und 13.00 17.10 222.30 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 13.00 S/222.30 100%
###
.04.01.04.03 DESMONTAJE DE TAPA VALVULA HIDRANTES und 4.00 6.09 24.36 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/24.36 100%
###
.04.01.04.04 DESMONTAJE TAPA DE BUZONES CIRCULARES und 21.00 48.48 1,018.08 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 21.00 S/1,018.08 100%

.04.01.04.05 CUADRADAS O RECTANGULARES und 3.00 9.23 27.69 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 3.00 S/27.69 100%

.04.01.04.06 km m3 10.00 63.75 637.50 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 10.00 S/637.50 100%

.04.01.05.01 vje 1.50 2,655.00 3,982.50 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.50 S/3,982.50 100%
PRINCIPAL
###
.04.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 20.00 19.28 385.60 0.00 S/0.00 0.00% 18.00 S/347.04 90.00% 18.00 S/347.04 90.00% 2.00 S/38.56 10%
03.04.02 REVESTIMIENTOS 1,019,948.38 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
03.04.02.01 PAVIMENTO DE USO VEHICULAR 433,500.34 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%

.04.02.01.01 OSCURO DE 0.15 x 0.30 , e=8cm, APAREJO SOGA m2 900.24 421.03 379,028.05 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 900.24 S/379,028.05 100%

DE PEZ
.04.02.01.03 m2 31.50 324.96 10,236.24 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 31.50 S/10,236.24 100%
APAREJO SOGA


.04.02.02.02 APAREJO SOGA m2 1,255.03 324.96 407,834.55 0.00 S/0.00 0.00% 509.43 S/165,544.37 40.59% 509.43 S/165,544.37 40.59% 745.60 S/242,290.18 59%

.04.02.02.03 0.30m,e=0.02 a 0.05m m2 16.98 237.11 4,026.13 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 16.98 S/4,026.13 100%

03.04.02.03 MOBILIARIO 8,169.44 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
###
03.04.02.04 SEÑALIZACION 4,321.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00 S/0.00 0.00%
###

03.05. ARQUITECTURA JR JUNIN 1,279,641.13 0.00 S/0.00 0.00% S/0.00
###
###
###
###
.05.01.02.03 RETIRO DE BOLARDOS und 1.00 45.83 45.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/45.83 100%
###

###

.05.01.03.02 m2 48.45 18.38 890.51 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 48.45 S/890.51 100%
FORMATO 0.40 X 0.40
###

.05.01.03.04 DE LOS MARTILLOS) m 424.01 22.16 9,396.06 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 424.01 S/9,396.06 100%

.05.01.03.05 m2 827.29 88.99 73,620.54 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 827.29 S/73,620.54 100%
DE ACOPIO


###

.05.01.04.04 und 16.00 9.23 147.68 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 16.00 S/147.68 100%
CUADRADAS O RECTANGULARES
###

.05.01.04.06 km m3 15.00 63.75 956.25 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 15.00 S/956.25 100%
03.05.01.05 TRASLADOS A ALMACEN CENTRAL 4,368.10 0.00 S/0.00 0.00% 0.00 S/0.00 0.00 S/0.00 0.00% ###
###
.05.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 20.00 19.28 385.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 20.00 S/385.60 100%
03.05.02.01 PAVIMENTO DE USO VEHICULAR 608,149.00 0.00 S/0.00 0.00% S/0.00



03.05.02.02 PAVIMENTO DE USO PEATONAL 428,059.13 0.00 S/0.00 0.00% S/0.00



.05.02.02.03 m2 10.04 237.11 2,380.58 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%
0.30m,e=0.02 a 0.05m

03.05.02.03 MOBILIARIO 124,015.16 0.00 S/0.00 0.00% S/0.00
###
###
###
.05.02.03.03 REJILLA METALICA SEGUN DISEÑO m2 1.75 236.00 413.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.75 S/413.00 100%
###

03.06. ARQUITECTURA JR HUALLAGA 1,285,318.95 0.00 S/0.00 0.00% S/0.00
###
###
###
###

###

.06.01.03.02 FORMATO 0.40 X 0.40 m2 44.47 18.38 817.36 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 44.47 S/817.36 100%
###

.06.01.03.04 DE LOS MARTILLOS) m 493.04 22.16 10,925.77 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%

.06.01.03.05 DE ACOPIO m2 199.96 88.99 17,794.44 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 199.96 S/17,794.44 100%


###
###
.06.01.04.04 DESMONTAJE TAPA DE BUZONES CIRCULARES und 15.00 48.48 727.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 15.00 S/727.20 100%

.06.01.04.05 und 3.00 9.23 27.69 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 3.00 S/27.69 100%
CUADRADAS O RECTANGULARES
###

.06.01.04.07 km m3 32.00 63.75 2,040.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 32.00 S/2,040.00 100%

###
03.06.02.01 PAVIMENTO DE USO VEHICULAR 470,679.37 0.00 S/0.00 0.00% S/0.00





.06.02.02.02 m2 1,157.58 324.96 376,167.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,157.58 S/376,167.20 100%
APAREJO SOGA
.06.02.02.03 0.30m,e=0.02 a 0.05m m2 2.16 237.11 512.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.16 S/512.16 100%


.06.02.02.05 m 9.04 202.68 1,832.23 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.04 S/1,832.23 100%
CLARO DE 0.15 x 0.30 ,e=8cm EN CURVAS
03.06.02.03 MOBILIARIO 140,299.60 0.00 S/0.00 0.00% S/0.00
###
###
###
.06.02.03.03 REJILLA METALICA SEGUN DISEÑO m2 2.60 236.00 613.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.60 S/613.60 100%
###

4
INSTALACIONES SANITARIAS 931,220.45 0.00 S/0.00 0.00% S/0.00
4.01
HIDRANTES 95,718.34 0.00 S/0.00 0.00% S/0.00
###
4.01.01 RETIRO DE HIDRANTES und 6.00 869.22 5,215.32 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/5,215.32 100%
###
4.01.02 INSTALACION Y COLOCACION DE HIDRANTES und 7.00 12,001.86 84,013.02 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 7.00 S/84,013.02 100%
###
4.01.03 GESTION HIDRANTES glb 1.00 6,490.00 6,490.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/6,490.00 100%
4.02
CONEXIONES DOMICILIARIAS 187,019.60 0.00 S/0.00 0.00% S/0.00
SUMINISTRO Y COLOCACION DE MARCO, TAPA Y ###

4.02.01 CAJA DE REGISTRO DE AGUA und 257.00 255.55 65,676.35 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 257.00 S/65,676.35 100%
SUMINISTRO Y COLOCACION DE MARCO, TAPA Y ###

4.02.02 CAJA DE REGISTRO DE DESAGUE und 65.00 312.85 20,335.25 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 65.00 S/20,335.25 100%
REPOSICION DE CONEXIONES SANITARIAS ###

4.02.03 glb 1.00 47,200.00 47,200.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/47,200.00 100%
EXISTENTES
###
4.02.04 SUMINISTRO E INSTALACION DE TAPA DE BUZON und 160.00 336.30 53,808.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 160.00 S/53,808.00 100%
4.03
REDES COMPLEMENTARIAS 648,482.51 0.00 S/0.00 0.00% S/0.00
###
4.03.01.01 TRANSPORTE DE MAQUINARIAS Y EQUIPOS glb 1.00 4,720.00 4,720.00 0.00 S/0.00 0.00% 0.20 S/944.00 20.00% 0.20 S/944.00 20.00% 0.80 S/3,776.00 80%
4.03.02 REDES DE AGUA POTABLE 635,502.51 0.00 S/0.00 0.00% S/0.00
4.03.02.01 MOVIMIENTO DE TIERRAS 173,589.55 0.00 S/0.00 0.00% S/0.00
###
.03.02.01.01 TRAZO Y REPLANTEO m 1,020.00 1.06 1,081.20 0.00 S/0.00 0.00% 227.00 S/240.62 22.25% 227.00 S/240.62 22.25% 793.00 S/840.58 78%
###
.03.02.01.02 CORTE DE PAVIMENTO m 2,040.00 10.89 22,215.60 0.00 S/0.00 0.00% 120.00 S/1,306.80 5.88% 120.00 S/1,306.80 5.88% 1,920.00 S/20,908.80 94%
###
.03.02.01.03 ROTURA DE PAVIMENTO m2 612.00 32.25 19,737.00 0.00 S/0.00 0.00% 76.40 S/2,463.90 12.48% 76.40 S/2,463.90 12.48% 535.60 S/17,273.10 88%
###
.03.02.01.04 EXCAVACION DE ZANJA m 1,020.00 33.01 33,670.20 0.00 S/0.00 0.00% 235.00 S/7,757.35 23.04% 235.00 S/7,757.35 23.04% 785.00 S/25,912.85 77%
###
.03.02.01.05 REFINE Y NIVELACION DE ZANJA m 1,020.00 5.36 5,467.20 0.00 S/0.00 0.00% 235.00 S/1,259.60 23.04% 235.00 S/1,259.60 23.04% 785.00 S/4,207.60 77%
###
.03.02.01.06 CAMA DE APOYO CON ARENA GRUESA (0.10M) m 1,020.00 11.26 11,485.20 0.00 S/0.00 0.00% 235.00 S/2,646.10 23.04% 235.00 S/2,646.10 23.04% 785.00 S/8,839.10 77%
PROTECCION DE TUBERIA CON ARENA GRUESA ###

.03.02.01.07 m 1,020.00 25.59 26,101.80 0.00 S/0.00 0.00% 235.00 S/6,013.65 23.04% 235.00 S/6,013.65 23.04% 785.00 S/20,088.15 77%
(0.20M)
RELLENO Y COMPACTACION DE TERRENO ###
.03.02.01.08 NATURAL m3 231.00 32.50 7,507.50 0.00 S/0.00 0.00% 76.38 S/2,482.19 33.06% 76.38 S/2,482.19 33.06% 154.63 S/5,025.31 67%
###
.03.02.01.09 RELLENO Y COMPACTACION DE AFIRMADO m3 239.00 64.70 15,463.30 0.00 S/0.00 0.00% 18.00 S/1,164.60 7.53% 18.00 S/1,164.60 7.53% 221.00 S/14,298.70 92%
###
.03.02.01.10 ELIMINACION DE DESMONTE m3 873.00 35.35 30,860.55 0.00 S/0.00 0.00% 54.00 S/1,908.90 6.19% 54.00 S/1,908.90 6.19% 819.00 S/28,951.65 94%
SUMINISTRO E INSTALACION DE TUBERIA HDPE
4.03.02.02 NTP ISO 4427 86,037.00 0.00 S/0.00 0.00% S/0.00
SUMINISTRO DE TUBERIA HDPE DN 160MM ISO ###

.03.02.02.01 4427:2008 m 1,020.00 68.15 69,513.00 0.00 S/0.00 0.00% 235.00 S/16,015.25 23.04% 235.00 S/16,015.25 23.04% 785.00 S/53,497.75 77%
INSTALACION DE TUBERIA HDPE DN 160MM ISO ###

.03.02.02.02 4427:2008 m 1,020.00 16.20 16,524.00 0.00 S/0.00 0.00% 235.00 S/3,807.00 23.04% 235.00 S/3,807.00 23.04% 785.00 S/12,717.00 77%
4.03.02.03 ACCESORIOS 17,030.78 0.00 S/0.00 0.00% S/0.00
SUMINISTRO E INSTALACION DE TAPON HDPE DN ###

.03.02.03.01 160MM und 11.00 678.26 7,460.86 0.00 S/0.00 0.00% 3.00 S/2,034.78 27.27% 3.00 S/2,034.78 27.27% 8.00 S/5,426.08 73%
SUMINISTRO E INSTALACION DE TEE HDPE DN ###

.03.02.03.02 160MM X 160MM und 1.00 1,400.00 1,400.00 0.00 S/0.00 0.00% 1.00 S/1,400.00 100.00% 1.00 S/1,400.00 100.00% 0.00 S/0.00 0%
SUMINISTRO E INSTALACION DE CRUZ HDPE DN ###

.03.02.03.03 160MM und 1.00 1,427.61 1,427.61 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/1,427.61 100%
SUMINISTRO E INSTALACION DE CODO HDPE DN ###

.03.02.03.04 und 4.00 1,014.61 4,058.44 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/4,058.44 100%
160MM X 45º
SUMINISTRO E INSTALACION DE CODO HDPE DN ###
.03.02.03.05 160MM X 90º und 1.00 1,014.61 1,014.61 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/1,014.61 100%
SUMINISTRO E INSTALACION DE VALVULA HD ###

.03.02.03.06 DN160MM und 1.00 1,669.26 1,669.26 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/1,669.26 100%
4.03.02.04 CONEXIONES DOMICILIARIAS DE AGUA POTABLE 278,129.64 0.00 S/0.00 0.00% S/0.00
###
.03.02.04.01 REHABILITACION DE AGUA POTABLE und 106.00 1,652.91 175,208.46 0.00 S/0.00 0.00% 13.00 S/21,487.83 12.26% 13.00 S/21,487.83 12.26% 93.00 S/153,720.63 88%
SUMINISTRO E INSTALACIÓN DE ABRAZADERA ###

.03.02.04.02 CIEGA und 46.00 1,860.31 85,574.26 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 46.00 S/85,574.26 100%
ADECUACION DE TUBERIA PARA CONCRETO ###

.03.02.04.03 FLUIDO und 4.00 3,488.03 13,952.12 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/13,952.12 100%
###
.03.02.04.04 CONCRETO FLUIDO PARA TUBERIA FºFº DN150MM m3 10.00 339.48 3,394.80 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.00 S/3,394.80 100%
4.03.02.05 CONEXIONES DOMICILIARIAS DE AGUA POTABLE 20,866.20 0.00 S/0.00 0.00% 0.00 S/0.00
###
.03.02.05.01 PRUEBA HIDRULICA m 1,020.00 11.26 11,485.20 0.00 S/0.00 0.00% 227.00 S/2,556.02 22.25% 227.00 S/2,556.02 22.25% 793.00 S/8,929.18 78%
###
.03.02.05.02 PRUEBAS DE COMPACTACION glb 1.00 9,381.00 9,381.00 0.00 S/0.00 0.00% 0.22 S/2,063.82 22.00% 0.22 S/2,063.82 22.00% 0.78 S/7,317.18 78%
4.03.02.06 REPOSICION DE PAVIMENTO 59,849.34 0.00 S/0.00 0.00% 0.00 S/0.00
REPOSICION DE CONCRETO PISTA ###

.03.02.06.01 (FC=210KG/CM2) m3 123.00 486.58 59,849.34 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 123.00 S/59,849.34 100%
4.03.02.07 GESTIONES COMPLEMENTARIAS 8,260.00 0.00 S/0.00 0.00% 0.00 S/0.00
###
.03.02.07.01 RECEPCION DE OBRAS glb 1.00 4,130.00 4,130.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/4,130.00 100%
###
.03.02.07.02 EMPALMES DE REDES glb 1.00 4,130.00 4,130.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/4,130.00 100%
5 INSTALACIONES ELECTRICAS 598,761.27 0.00 S/0.00 0.00% S/0.00
TRAZO, NIVELACION Y REPLANTEO PRELIMINAR ###

5.01 C/EQUIPO m2 22,000.00 2.35 51,700.00 0.00 S/0.00 0.00% 127.00 S/298.45 0.58% 127.00 S/298.45 0.58% 21,873.00 S/51,401.55 99%
###
5.02 CONEXIÓN A RED PRINCIPAL glb 1.00 11,800.00 11,800.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/11,800.00 100%
###
5.03 REPOSICION DE CONEXIONES ELECTRICAS glb 1.00 86,730.00 86,730.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/86,730.00 100%
###
5.04 EXCAVACION A MANO EN TERRENO NORMAL m3 734.35 78.77 57,844.75 0.00 S/0.00 0.00% 58.32 S/4,593.87 7.94% 58.32 S/4,593.87 7.94% 676.03 S/53,250.88 92%
CANALIZACION EN PISTA, DUCTO DE CONCRETO ###

5.05 DE 4 VIAS m 93.81 191.87 17,999.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 93.81 S/17,999.32 100%
###
5.06 CANALIZACION EN VEREDA DE 4 VIAS m 1,770.97 108.29 191,778.34 0.00 S/0.00 0.00% 162.00 S/17,542.98 9.15% 162.00 S/17,542.98 9.15% 1,608.97 S/174,235.36 91%
###
5.07 CANALIZACION EN VEREDA DE 1 VIA m 80.45 107.76 8,669.29 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 80.45 S/8,669.29 100%
ELIMINACION DE MATERIAL EXCEDENTE A UNA ###

5.08 m3 73.44 29.36 2,156.20 0.00 S/0.00 0.00% 54.00 S/1,585.44 73.53% 54.00 S/1,585.44 73.53% 19.44 S/570.76 26%
DISTANCIA d=25KM C/VOLQUETE
###
5.09 RELLENO COMPACTADO CON MATERIAL PROPIO m3 215.42 6.80 1,464.86 0.00 S/0.00 0.00% 29.16 S/198.29 13.54% 29.16 S/198.29 13.54% 186.26 S/1,266.57 86%
###
5.1 CAJA DE PASO TIPO CE-02 und 90.00 282.75 25,447.50 0.00 S/0.00 0.00% 2.00 S/565.50 2.22% 2.00 S/565.50 2.22% 88.00 S/24,882.00 98%
TAPA DE CONCRETO PARA CAJA DE PASO TIPO CE- ###

5.11 und 90.00 190.69 17,162.10 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 90.00 S/17,162.10 100%
02
###
TAPA DE CONCRETO PARA CAJA DE PASO TIPO CE- ###

5.13 03 und 11.00 246.24 2,708.64 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 11.00 S/2,708.64 100%
5.14 ILUMINACION AMAZONAS 120,059.56 0.00 S/0.00 0.00% S/0.00 0.00 S/0.00 0.00%
###
5.14.01 EXCAVACION DE ZANJAS DE 0.50M X 0.65M TN m 87.00 40.70 3,540.90 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 87.00 S/3,540.90 100.00%
###
5.14.02 TUBERIA PVC - SEL Ø 50 MM m 174.00 31.36 5,456.64 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 174.00 S/5,456.64 100%
TENDIDO DE CABLE NYY 3 - 1X10MM2 0.6- ###

5.14.03 1.0KV+LINEA A TIERRA m 20.00 141.05 2,821.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 20.00 S/2,821.00 100%
TENDIDO DE CABLE NYY 2 - 1X6MM2 0.6- ###

5.14.04 1.0KV+LINEA A TIERRA m 174.00 72.73 12,655.02 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 174.00 S/12,655.02 100%
INSTALACION DE CABLE NYY 2-1X6MM2 PARA ###

5.14.05 m 100.00 165.26 16,526.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 100.00 S/16,526.00 100%
SUBIDA DE POSTES DECORATIVOS 4.10MTS
SUMINISTRO E INSTALACION DE POSTE ###
5.14.06 ORNAMENTAL und 10.00 2,006.00 20,060.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.00 S/20,060.00 100%
SUMINISTRO E INSTALACION CONEXION ESPEJO ###

5.14.07 DE AGUA glb 1.00 59,000.00 59,000.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/59,000.00 100%
### S/2,256,933.44
SERVICIOS DE AFECTACION DE REDES ELECTRICAS glb 1.00 2,256,933.44 2,256,933.44 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 100%
COSTO DIRECTO S/16,642,648.08 S/8,088.05 S/505,555.07 S/513,643.12 ### S/16,129,004.97

10% GASTOS GENERALES (10%) S/1,664,264.81 S/808.80 S/50,555.51 S/51,364.31 ### S/1,612,900.50
SERVICIO DE AFECTACION DE REDES ELECTRICAS S/2,256,933.44 S/0.00 S/0.00 S/0.00 ### S/2,256,933.44
TOTAL S/20,563,846.33 S/8,896.85 S/556,110.58 S/565,007.43 ### S/19,998,838.90
PORCENTAJE EJECUTADO 0.04% 2.70% 2.75% ### 97.25%

PORCENTAJE EJECUTADO ACUMULADO 100% 0.04% 2.75% 2.79% ### 97.25%
CUADRO DE RESUMEN DE VALORIZACION Nº 11 DE ENERO
ENTIDAD EMAPE S.A.
CONSULTOR DE LA RESIDENCIA: CONSULTORES BIM E.I.R.L.

RESIDENCIA DE OBRA ING. GREGORIO MEZA CARBAJAL C.I.P. Nº 55846
SUPERVISOR: ING. ARTURO ELIAS TOLEDO C.I.P. Nº 38732


(S/.)
1.VALORIZACION BRUTA 20,563,846.33 5,661,454.46 3,718.81 5,665,173.27
2. AMORTIZACIONES

1.VALORIZACION NETA (1-2) CON I.G.V. S/20,563,846.33 S/2,690,276.32 S/3,718.81 S/5,665,173.27 27.55% S/14,898,673.06
VALORIZACION DE OBRA Nº 11 ENERO 2021
ENTIDAD : EMAPE S.A
CONSULTOR DE LA RESIDENCIA : CONSULTORES BIM EIRL

ACUMULADO AL MES DICIEMBRE EN EL MES ENERO ACUMULADO ACTUAL SALDO POR VALORIZAR
Obra: MEJORAMIENTO Y REDISEÑO DE VIAS DE LOS JIRONES LAMPA (CUADRAS 1, 2, 3, 4, 5), AMAZONAS (CUADRA 1), JUNIN (CUADRA 3,4), ANCASH (CUADRA 3 Y 4), AZANGARO (CUADRAS 1, 2, 3, 4) Y
HUALLAGA (CUADRA 3 Y 4)
PRECIO
ITEM PARTIDA UNIDAD METRADO SUB TOTAL
UNITARIO

1.01.01 CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 8.50m x 3.60m und 1.00 2,287.92 2,287.92 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,287.92 100%
1.01.02 CERCO PERIMETRICO DESMONTABLE Y TEMPORAL m 150.00 139.24 20,886.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 150.00 S/20,886.00 100%
1.01.03 CERCO PROVISIONAL DE MALLA HDP H=1.00M m 200.00 10.52 2,104.00 170.01 S/1,788.51 85.01% 0.00 S/0.00 0.00% 170.01 S/1,788.51 85.01% 29.99 S/315.49 15%
1.01.04 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 9.00 9,558.00 86,022.00 5.10 S/48,745.80 56.67% 0.00 S/0.00 0.00% 5.10 S/48,745.80 56.67% 3.90 S/37,276.20 43%
1.01.05 BAÑOS QUIMICOS PARA EL PERSONAL mes 9.00 835.44 7,518.96 9.00 S/7,518.96 100.00% 0.00 S/0.00 0.00% 9.00 S/7,518.96 100.00% 0.00 S/0.00 0%
1.02 INSTALACIONES PROVISIONALES 48,424.55
1.02.01 OBTENCION DEL SERVICIO DE AGUA PARA LA CONSTRUCCION glb 1.00 2,124.00 2,124.00 0.75 S/1,593.00 75.00% 0.00 S/0.00 0.00% 0.75 S/1,593.00 75.00% 0.25 S/531.00 25%
1.02.02 TRATAMIENTO Y DISTRIBUCION DE AGUA PARA LA CONSTRUCCION mes 9.00 1,494.24 13,448.16 7.00 S/10,459.68 77.78% 0.00 S/0.00 0.00% 7.00 S/10,459.68 77.78% 2.00 S/2,988.48 22%
1.02.03 INSTALACION DE DESAGUE PARA LA CONSTRUCCION glb 1.00 944.00 944.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/944.00 100%
1.02.04 CONEXION E INSTALACION DE ENERGIA ELECTRICA PROVISIONAL glb 1.00 2,360.00 2,360.00 0.01 S/23.60 1.00% 0.00 S/0.00 0.00% 0.01 S/23.60 1.00% 0.99 S/2,336.40 99%
1.02.05 CONSUMO Y MANTENIMIENTO DE ENERGIA ELECTRICA PROVISIONAL mes 9.00 944.00 8,496.00 0.03 S/28.32 0.33% 0.00 S/0.00 0.00% 0.03 S/28.32 0.33% 8.97 S/8,467.68 100%
1.02.06 MOVILIZACIÓN Y DESMOVILIZACIÓN DE EQUIPOS Y HERRAMIENTAS glb 1.00 21,052.39 21,052.39 0.55 S/11,602.21 55.11% 0.00 S/0.00 0.00% 0.55 S/11,602.21 55.11% 0.45 S/9,450.18 45%
1.03 SEGURIDAD Y SALUD EN OBRA 203,242.70
ELABORACIÓN, IMPLEMENTACIÓN Y ADMINISTRACIÓN DE PLAN DE

1.03.01 SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 21,981.21 21,981.21 0.52 S/11,430.23 52.00% 0.00 S/0.00 0.00% 0.52 S/11,430.23 52.00% 0.48 S/10,550.98 48%
1.03.02 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN INDIVIDUAL glb 1.00 33,723.06 33,723.06 0.45 S/15,175.38 45.00% 0.00 S/0.00 0.00% 0.45 S/15,175.38 45.00% 0.55 S/18,547.68 55%
1.03.03 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN COLECTIVA glb 1.00 4,720.33 4,720.33 0.43 S/2,029.74 43.00% 0.00 S/0.00 0.00% 0.43 S/2,029.74 43.00% 0.57 S/2,690.59 57%
1.03.04 CAPACITACION EN SEGURIDAD Y SALUD glb 1.00 8,608.00 8,608.00 0.48 S/4,131.84 48.00% 0.00 S/0.00 0.00% 0.48 S/4,131.84 48.00% 0.52 S/4,476.16 52%
1.03.05 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 1.00 42,843.80 42,843.80 0.47 S/20,136.59 47.00% 0.00 S/0.00 0.00% 0.47 S/20,136.59 47.00% 0.53 S/22,707.21 53%
RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y
1.03.06 SALUD DURANTE EL TRABAJO glb 1.00 16,232.08 16,232.08 0.29 S/4,707.30 29.00% 0.00 S/0.00 0.00% 0.29 S/4,707.30 29.00% 0.71 S/11,524.78 71%
1.03.07 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL glb 1.00 75,134.22 75,134.22 0.49 S/36,815.77 49.00% 0.00 S/0.00 0.00% 0.49 S/36,815.77 49.00% 0.51 S/38,318.45 51%
PLAN PARA LA VIGILANCIA, PREVENCIÓN Y CONTROL DE COVID-19
1.04 EN EL TRABAJO 304,942.86
IMPLEMENTACIÓN DEL PLAN DE VIGILANCIA COVID-19 ANTES DEL

1.04.01 INICIO DE LABORES glb 1.00 70,328.40 70,328.40 0.52 S/36,570.76 52.00% 0.00 S/0.00 0.00% 0.52 S/36,570.76 52.00% 0.48 S/33,757.64 48%
1.04.02 PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE EJECUCIÓN EFECTIVA glb 1.00 234,614.46 234,614.46 0.35 S/82,115.06 35.00% 0.00 S/0.00 0.00% 0.35 S/82,115.06 35.00% 0.65 S/152,499.40 65%
1.05 MITIGACION AMBIENTAL 156,052.95 0.00

PROGRAMA DE MEDIDAS PREVENTIVAS, MITIGADORAS Y
1.05.01 CORRECTIVAS glb 1.00 18,349.00 18,349.00 0.52 S/9,541.48 52.00% 0.00 S/0.00 0.00% 0.52 S/9,541.48 52.00% 0.48 S/8,807.52 48%
1.05.02 PROGRAMA DE MANEJO DE RESIDUOS SOLIDOS glb 1.00 11,888.50 11,888.50 0.39 S/4,636.52 39.00% 0.00 S/0.00 0.00% 0.39 S/4,636.52 39.00% 0.61 S/7,251.98 61%
1.05.03 PROGRAMA DE MONITOREO AMBIENTAL glb 1.00 28,674.00 28,674.00 0.42 S/12,043.08 42.00% 0.00 S/0.00 0.00% 0.42 S/12,043.08 42.00% 0.58 S/16,630.92 58%
1.05.04 PROGRAMA DE RELACIONES COMUNITARIAS glb 1.00 8,496.00 8,496.00 0.29 S/2,463.84 29.00% 0.00 S/0.00 0.00% 0.29 S/2,463.84 29.00% 0.71 S/6,032.16 71%
1.05.05 PROGRAMA DE EDUCACION Y CAPACITACION AMBIENTAL glb 1.00 40,586.00 40,586.00 0.23 S/9,334.78 23.00% 0.00 S/0.00 0.00% 0.23 S/9,334.78 23.00% 0.77 S/31,251.22 77%
1.05.06 PROGRAMA DE CIERRE DE OBRAS glb 1.00 48,059.45 48,059.45 0.01 S/480.59 1.00% 0.00 S/0.00 0.00% 0.01 S/480.59 1.00% 0.99 S/47,578.86 99%
2 ESTRUCTURAS 2,618,673.13
2.01 TRAZO, NIVELES Y REPLANTEO PRELIMINAR 107,205.61
TRAZO, NIVELACION Y REPLANTEO PRELIMINAR C/EQUIPO JR.

2.01.01 AMAZONAS 1-JR LAMPA 1 m2 23,613.57 1.75 41,323.75 4633.00 S/8,107.75 19.62% 0.00 S/0.00 0.00% 4633.00 S/8,107.75 19.62% 18,980.57 S/33,216.00 80%
2.01.02 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO DE OBRA m2 23,613.57 2.79 65,881.86 4909.00 S/13,009.77 19.75% 246.00 S/686.34 1.04% 5155.00 S/13,696.11 20.79% 18,458.57 S/52,185.75 79%
2.02 DEMOLICIONES 517,170.68 0.00
2.02.01 DEMOLICION DE VEREDA DE CONCRETO m2 912.07 27.28 24,881.27 637.79 S/17,398.91 69.93% 0.00 S/0.00 0.00% 637.79 S/17,398.91 69.93% 274.28 S/7,482.36 30%
2.02.02 DEMOLICION DE SARDINEL DE CONCRETO PERALTADO m 647.69 13.64 8,834.49 595.00 S/8,115.80 91.86% 0.00 S/0.00 0.00% 595.00 S/8,115.80 91.86% 52.69 S/718.69 8%
2.02.03 DEMOLICION DE SARDINEL DE CONCRETO SUMERGIDO m 4,023.70 13.64 54,883.27 482.79 S/6,585.26 12.00% 0.00 S/0.00 0.00% 482.79 S/6,585.26 12.00% 3,540.91 S/48,298.01 88%
2.02.05 DEMOLICION DE RAMPAS EN PISTAS m2 143.01 27.28 3,901.31 102.49 S/2,795.93 71.67% 0.00 S/0.00 0.00% 102.49 S/2,795.93 71.67% 40.52 S/1,105.38 28%
2.02.06 DEMOLICION DE BASE DE MARTILLOS Y VEREDAS DE LAJA m2 1,603.38 28.22 45,247.38 652.38 S/18,410.16 40.69% 0.00 S/0.00 0.00% 652.38 S/18,410.16 40.69% 951.00 S/26,837.22 59%
2.02.07 DEMOLICION DE CARPETA ASFALTICA m2 3,829.01 30.01 114,908.59 1112.03 S/33,263.98 28.95% 7.20 S/216.07 0.19% 1119.23 S/33,480.05 29.14% 2,709.78 S/81,428.54 71%
2.02.09 ELIMINACION DE MATERIAL DEMOLICION m3 1,536.09 85.67 131,596.83 316.18 S/27,087.14 20.58% 0.00 S/0.00 0.00% 316.18 S/27,087.14 20.58% 1,219.91 S/104,509.69 79%
2.02.10 ELIMINACION DE MATERIAL DE DEMOLICIONES CONTAMINANTES m3 387.45 85.67 33,192.84 92.11 S/7,891.06 23.77% 0.00 S/0.00 0.00% 92.11 S/7,891.06 23.77% 295.34 S/25,301.78 76%
2.03 PAVIMENTOS CARROZABLE (CALZADAS) USANDO PAVIMENTO

219,736.84
EXISTENTE
2.03.01 ACONDICIONAMIENTO DE CARPET DE PAVIMENTO EXISTENTE
2.03.01.01 CORTE CON DISCO EN PAVIMENTO ASFALTICO E= 5" PROMEDIO m 5,013.88 6.09 30,534.53 53.28 S/324.48 1.06% 0.00 S/0.00 0.00% 53.28 S/324.48 1.06% 4,960.60 S/30,210.05 99%
2.03.01.02 FRESADO PAVIMENTO FLEXIBLE EXISTENTE, E promedio= 0.05m m2 9,845.29 13.67 134,585.11 2120.77 S/28,990.93 21.54% 0.00 S/0.00 0.00% 2120.77 S/28,990.93 21.54% 7,724.52 S/105,594.18 78%
2.03.01.03 ELIMINACION DE MATERIAL EXCEDENTE CONTAMINANTE (De fresado) m3 637.53 85.67 54,617.20 182.00 S/15,591.94 28.55% 0.00 S/0.00 0.00% 182.00 S/15,591.94 28.55% 455.53 S/39,025.26 71%
2.04 PAVIMENTO RIGIDO CARROSABLE (CALZADA) CON LOSA DE

256,197.10
CONCRETP NUEVO
2.04.01 MOVIMIENTO DE TIERRAS 96,368.13
2.04.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE H=0.30M m3 459.84 23.46 10,787.85 287.67 S/6,748.74 62.56% 0.00 S/0.00 0.00% 287.67 S/6,748.74 62.56% 172.17 S/4,039.11 37%
2.04.01.02 CONFORMACION Y COMPACTACION DE SUBRASANTE E=0.15 M m2 1,694.93 5.80 9,830.59 1015.30 S/5,888.74 59.90% 0.00 S/0.00 0.00% 1015.30 S/5,888.74 59.90% 679.63 S/3,941.85 40%
2.04.01.03 SUB-BASE GRANULAR E=0.15 M m2 1,694.93 16.08 27,254.47 1015.30 S/16,326.02 59.90% 0.00 S/0.00 0.00% 1015.30 S/16,326.02 59.90% 679.63 S/10,928.45 40%
2.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE, D=20KM m3 566.07 85.67 48,495.22 145.42 S/12,458.13 25.69% 0.00 S/0.00 0.00% 145.42 S/12,458.13 25.69% 420.65 S/36,037.09 74%
2.04.02 CONFORMACION DE LOSA DE CONCRETO F'C=245KG/CM2 159,828.97
2.04.02.01 ENCOFRADO Y DESENCOFRADO DE LOSA DE PAVIMENTO m2 211.79 61.81 13,090.74 119.58 S/7,391.24 56.46% 0.00 S/0.00 0.00% 119.58 S/7,391.24 56.46% 92.21 S/5,699.50 44%
2.04.02.02 LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO TIPO I, h=0.175M m2 1,694.93 70.67 119,780.70 1015.30 S/71,751.25 59.90% 0.00 S/0.00 0.00% 1015.30 S/71,751.25 59.90% 679.63 S/48,029.45 40%
2.04.02.03 TEXTURIZADO DEL CONCRETO EN RAMPA VEHICULAR m2 65.79 2.55 167.76 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 65.79 S/167.76 100%
2.04.02.04 CURADO DE LOSA DE PAVIMENTO Y RAMPA VEHICULAR m2 1,660.91 2.02 3,355.04 1015.30 S/2,050.91 61.13% 0.00 S/0.00 0.00% 1015.30 S/2,050.91 61.13% 645.61 S/1,304.13 39%
CORTE CON DISCO EN JUNTAS DE CONTRACCION EN LOSA DE
2.04.02.05 PAVIMENTO m 108.83 5.48 596.39 20.00 S/109.60 18.38% 0.00 S/0.00 0.00% 20.00 S/109.60 18.38% 88.83 S/486.79 82%
JUNTAS DE DILATACION C/MEZCLA ASFALTICA EN LOSA DE

2.04.02.06 PAVIMENTO m 1,163.98 4.54 5,284.47 20.00 S/90.80 1.72% 0.00 S/0.00 0.00% 20.00 S/90.80 1.72% 1,143.98 S/5,193.67 98%
2.04.02.07 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE PAVIMENTO m 1,163.98 8.73 10,161.55 20.00 S/174.60 1.72% 0.00 S/0.00 0.00% 20.00 S/174.60 1.72% 1,143.98 S/9,986.95 98%
2.04.02.08 TECHO DE BUZON DE ALCANTARILLADO, INCLUYE ARMADURA und 8.00 924.04 7,392.32 3.00 S/2,772.12 37.50% 0.00 S/0.00 0.00% 3.00 S/2,772.12 37.50% 5.00 S/4,620.20 63%
2.05 PAVIMENTO DE USO PEATONAL (VEREDAS) 1,455,389.84
2.05.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE, h=0.20 m m3 2,516.84 33.27 83,735.27 421.44 S/14,021.31 16.74% 0.00 S/0.00 0.00% 421.44 S/14,021.31 16.74% 2,095.40 S/69,713.96 83%
CONFORMACION Y COMPACTACION C/EQUIPO LIVIANO, MATERIAL
2.05.01.02 PROPIO, E=0.15M m2 11,086.17 9.96 110,418.25 1273.84 S/12,687.45 11.49% 0.00 S/0.00 0.00% 1273.84 S/12,687.45 11.49% 9,812.33 S/97,730.80 89%
2.05.01.03 BASE GRANULAR C/EQUIPO LIVIANO E=0.15 m m2 11,086.17 20.98 232,587.85 1273.92 S/26,726.84 11.49% 0.00 S/0.00 0.00% 1273.92 S/26,726.84 11.49% 9,812.25 S/205,861.01 89%
2.05.01.04 ELIMINACIÓN DE MATERIAL EXCEDENTE D=20Km m3 3,146.05 85.67 269,522.10 1027.50 S/88,025.93 32.66% 0.00 S/0.00 0.00% 1027.50 S/88,025.93 32.66% 2,118.55 S/181,496.17 67%
2.05.02 CONFORMACION DE LOSA DE CONCRETO VEREDA F'C=175KG/CM2 759,126.37
2.05.02.01 ENCONFRADO Y DESENCOFRADO LOSA DE CONCRETO EN VEREDA m2 1,592.45 45.52 72,488.32 331.69 S/15,098.53 20.83% 0.00 S/0.00 0.00% 331.69 S/15,098.53 20.83% 1,260.76 S/57,389.79 79%
2.05.02.02 CONCRETO f'c=175 kg/cm2 EN LOSA DE VERDA, E=0.10M m2 11,086.17 49.24 545,883.01 1573.40 S/77,474.22 14.19% 0.00 S/0.00 0.00% 1573.40 S/77,474.22 14.19% 9,512.77 S/468,408.79 86%
2.05.02.03 CURADO DE LOSA DE CONCRETO EN VEREDAS m2 11,086.17 1.88 20,842.00 1573.40 S/2,957.99 14.19% 0.00 S/0.00 0.00% 1573.40 S/2,957.99 14.19% 9,512.77 S/17,884.01 86%
2.05.02.04 CORTE CON DISCO EN JUNTAS DE CONTRACCION EN LOSA DE VEREDA m 3,388.46 4.55 15,417.49 100.00 S/455.00 2.95% 0.00 S/0.00 0.00% 100.00 S/455.00 2.95% 3,288.46 S/14,962.49 97%
JUNTAS DE DILATACION C/MEZCLA ASFALTICA EN VEREDA DE

2.05.02.05 CONCRETO m 7,874.57 4.54 35,750.55 1130.00 S/5,130.20 14.35% 0.00 S/0.00 0.00% 1130.00 S/5,130.20 14.35% 6,744.57 S/30,620.35 86%
2.05.02.06 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE CONCRETO m 7,874.57 8.73 68,745.00 1120.00 S/9,777.60 14.22% 0.00 S/0.00 0.00% 1120.00 S/9,777.60 14.22% 6,754.57 S/58,967.40 86%
2.06 ESTRUCTURAS DE SARDINELES SUMERGIDOS S1 Y S2 13,469.96
2.06.01 EXCAVACION A MANO EN TERRENO NORMAL m3 13.01 78.77 1,024.80 13.01 S/1,024.80 100.00% 0.00 S/0.00 0.00% 13.01 S/1,024.80 100.00% 0.00 S/0.00 0%
ELIMINACION DE MATERIAL EXCEDENTE A UNA DISTANCIA d=20KM
2.06.02 C/VOLQUETE m3 16.26 85.67 1,392.99 16.26 S/1,392.99 100.00% 0.00 S/0.00 0.00% 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%
2.06.03 ENCOFRADO Y DESENCOFRADO EN SARDINEL m2 86.72 47.65 4,132.21 86.72 S/4,132.21 100.00% 0.00 S/0.00 0.00% 86.72 S/4,132.21 100.00% 0.00 S/0.00 0%
2.06.04 CONCRETO SARDINELES F'C=175 KG/CM2 m3 13.01 391.07 5,087.82 13.01 S/5,087.82 100.00% 0.00 S/0.00 0.00% 13.01 S/5,087.82 100.00% 0.00 S/0.00 0%
2.06.05 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 276.75 5.87 1,624.52 276.75 S/1,624.52 100.00% 0.00 S/0.00 0.00% 276.75 S/1,624.52 100.00% 0.00 S/0.00 0%
2.07 MOBILIARIO URBANO 49,503.10

2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 98.24 85.67 8,416.22 17.14 S/1,468.38 17.45% 0.00 S/0.00 0.00% 17.14 S/1,468.38 17.45% 81.10 S/6,947.84 83%
2.07.02 CONCRETO 37,290.83
2.07.02.03 CONCRETO f'c=175 kg/cm2 m3 71.80 316.13 22,698.13 71.80 S/22,698.13 100.00% 0.00 S/0.00 0.00% 71.80 S/22,698.13 100.00% 0.00 S/0.00 0%
2.07.02.04 CONCRETO F'C=210 KG/CM2 m3 6.15 405.85 2,495.98 6.15 S/2,495.98 100.00% 0.00 S/0.00 0.00% 6.15 S/2,495.98 100.00% 0.00 S/0.00 0%
2.07.02.05 ENCOFRADO PARA FUENTE DE AGUA Y BANCA DB6.1 m2 29.36 61.97 1,819.44 29.36 S/1,819.44 100.00% 0.00 S/0.00 0.00% 29.36 S/1,819.44 100.00% 0.00 S/0.00 0%
2.07.02.07 CURADO DE CONCRETO EN FUENTE DE AGUA Y BANCA DB6 m2 35.90 2.02 72.52 35.90 S/72.52 100.00% 0.00 S/0.00 0.00% 35.90 S/72.52 100.00% 0.00 S/0.00 0%
3 ARQUITECTURA 11,662,511.29
3.01 ARQUITECTURA JR AMAZONAS 2,419,018.22
3.01.01 TRABAJOS PRELIMINARES 205,510.22
3.01.01.01 LIMPIEZA DEL TERRENO MANUAL m2 4,633.38 4.01 18,579.85 4633.38 S/18,579.85 100.00% 0.00 S/0.00 0.00% 4633.38 S/18,579.85 100.00% 0.00 S/0.00 0%
3.01.01.02 RETIRO DE MOBILIARIOS EXISTENTES 1,318.34 0.00
3.01.01.02.01 RETIRO DE SEÑALITICA VERTICAL und 6.00 26.70 160.20 6.00 S/160.20 100.00% 0.00 S/0.00 0.00% 6.00 S/160.20 100.00% 0.00 S/0.00 0%
3.01.01.02.02 RETIRO DE REFLECTORES EN EL PISO und 11.00 56.87 625.57 11.00 S/625.57 100.00% 0.00 S/0.00 0.00% 11.00 S/625.57 100.00% 0.00 S/0.00 0%
TRASALADO DE MOBILIARIO A PUNTO DE ACOPIO ENTRE 120 m Y
3.01.01.02.03 1000 m glb 1.00 532.57 532.57 0.60 S/319.54 60.00% 0.00 S/0.00 0.00% 0.60 S/319.54 60.00% 0.40 S/213.03 40%
3.01.01.03 DESMONTAJE DE PISOS 161,968.81

3.01.01.03.01 DESMONTAJE DE VEREDA DE PIEDRA FORMATO 0.40 X 0.40 m2 527.64 18.38 9,698.02 527.64 S/9,698.02 100.00% 0.00 S/0.00 0.00% 527.64 S/9,698.02 100.00% 0.00 S/0.00 0%
3.01.01.03.02 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 1,711.10 88.99 152,270.79 1627.77 S/144,855.25 95.13% 0.00 S/0.00 0.00% 1627.77 S/144,855.25 95.13% 83.33 S/7,415.54 5%
3.01.01.04 DESMONTAJE DE CAJAS 1,151.66
DESMONTAJE DE MARCO, TAPA Y CAJA DE REGISTRO DE AGUA

3.01.01.04.01 DOMICILIARIAS und 20.00 7.42 148.40 20.00 S/148.40 100.00% 0.00 S/0.00 0.00% 20.00 S/148.40 100.00% 0.00 S/0.00 0%
DESMONTAJE DE MARCO, TAPA Y CAJA DE REGISTRO DE DESAGUE

3.01.01.04.03 DESMONTAJE DE TAPA VALVULA HIDRANTES und 1.00 6.09 6.09 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/6.09 100%
3.01.01.04.04 DESMONTAJE TAPA DE BUZONES CIRCULARES und 5.00 48.48 242.40 5.00 S/242.40 100.00% 0.00 S/0.00 0.00% 5.00 S/242.40 100.00% 0.00 S/0.00 0%
DESMONTAJE DE TAPAS DE CONCRETO CUADRADAS O
3.01.01.04.05 RECTANGULARES und 9.00 9.23 83.07 9.00 S/83.07 100.00% 0.00 S/0.00 0.00% 9.00 S/83.07 100.00% 0.00 S/0.00 0%
3.01.01.04.06 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 10.00 63.75 637.50 2.00 S/127.50 20.00% 0.00 S/0.00 0.00% 2.00 S/127.50 20.00% 8.00 S/510.00 80%
3.01.01.05 TRASLADOS A ALMACEN CENTRAL 22,491.56
3.01.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 6.00 2,655.00 15,930.00 4.50 S/11,947.50 75.00% 0.00 S/0.00 0.00% 4.50 S/11,947.50 75.00% 1.50 S/3,982.50 25%
3.01.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 340.33 19.28 6,561.56 4.10 S/79.05 1.20% 0.00 S/0.00 0.00% 4.10 S/79.05 1.20% 336.23 S/6,482.51 99%
3.01.02 REVESTIMIENTOS 2,003,363.85
3.01.02.01 PAVIMENTO DE USO VEHICULAR 1,268,250.44
PISO ADOQUIN DE PIEDRA GRANITICA GRIS OSCURO DE 0.15 x 0.30 ,

3.01.02.01.01 e=8cm, APAREJO SOGA m2 2,011.73 421.03 846,998.68 2011.73 S/846,998.68 100.00% 0.00 S/0.00 0.00% 2011.73 S/846,998.68 100.00% 0.00 S/0.00 0%

3.01.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 478.45 419.01 200,475.33 461.17 S/193,234.84 96.39% 0.00 S/0.00 0.00% 461.17 S/193,234.84 96.39% 17.28 S/7,240.49 4%
3.01.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 82.45 324.96 26,792.95 82.45 S/26,792.95 100.00% 0.00 S/0.00 0.00% 82.45 S/26,792.95 100.00% 0.00 S/0.00 0%
SARDINEL SUMERGIDO ADOQUIN DE PIEDRA GRANITICA GRIS CLARO

3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 1,039.29 186.65 193,983.48 1039.29 S/193,983.48 100.00% 0.00 S/0.00 0.00% 1039.29 S/193,983.48 100.00% 0.00 S/0.00 0%
3.01.02.02 PAVIMENTO DE USO PEATONAL 578,280.09
PISO CON PIEDRA TALAMOYE PARTIDA IRREGULAR ,e=5cm a 10cm,

3.01.02.02.01 APAREJO IRREGULAR m2 169.85 152.60 25,919.11 276.40 S/42,178.64 162.73% 0.00 S/0.00 0.00% 276.40 S/42,178.64 162.73% -106.55 -S/16,259.53 -63%
3.01.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,130.95 324.96 367,513.51 1177.14 S/382,523.41 104.08% 0.00 S/0.00 0.00% 1177.14 S/382,523.41 104.08% -46.19 -S/15,009.90 -4%
PISO PODOTACTIL BALDOSA DE CONCRETO 0.30x 0.30m,e=0.02 a

3.01.02.02.03 0.05m m2 11.13 246.55 2,744.10 11.09 S/2,734.24 99.64% 0.00 S/0.00 0.00% 11.09 S/2,734.24 99.64% 0.04 S/9.86 0%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 931.25 186.65 173,817.81 946.68 S/176,697.82 101.66% 0.00 S/0.00 0.00% 946.68 S/176,697.82 101.66% -15.43 -S/2,880.01 -2%
SARDINEL ADOQUIN DE PIEDRA GRANITICA GRIS CLARO DE 0.15 x

3.01.02.02.05 0.30 ,e=8cm EN CURVAS m 40.88 202.68 8,285.56 40.88 S/8,285.56 100.00% 0.00 S/0.00 0.00% 40.88 S/8,285.56 100.00% 0.00 S/0.00 0%
03.01.02.03 MOBILIARIO 156,833.32

03.01.02.03.01 BOLARDOS B-2 SEGUN DISEÑO und 163.00 587.56 95,772.28 79.00 S/46,417.24 48.47% 0.00 S/0.00 0.00% 79.00 S/46,417.24 48.47% 84.00 S/49,355.04 52%
03.01.02.03.02 REVESTIMIENTO Y ACABADO DE BANCAS ROTONDA und 4.00 590.00 2,360.00 4.00 S/2,360.00 100.00% 0.00 S/0.00 0.00% 4.00 S/2,360.00 100.00% 0.00 S/0.00 0%
03.01.02.03.03 BANCAS SEGUN DISEÑO und 26.00 850.02 22,100.52 1.00 S/850.02 3.85% 0.00 S/0.00 0.00% 1.00 S/850.02 3.85% 25.00 S/21,250.50 96%
03.01.02.03.04 ALCORQUES und 13.00 2,277.40 29,606.20 13.00 S/29,606.20 100.00% 0.00 S/0.00 0.00% 13.00 S/29,606.20 100.00% 0.00 S/0.00 0%
03.01.02.03.05 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 12.00 S/13,988.64 200.00% 0.00 S/0.00 0.00% 12.00 S/13,988.64 200.00% -6.00 -S/6,994.32 -100%
03.01.02.04 SEÑALIZACION 708.00
03.01.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 2.00 354.00 708.00 2.00 S/708.00 100.00% 0.00 S/0.00 0.00% 2.00 S/708.00 100.00% 0.00 S/0.00 0%
03.01.02.05 PAISAJISMO 209,436.15
03.01.02.05.01 HOYOS PARA PLANTACION und 15.00 94.40 1,416.00 13.00 S/1,227.20 86.67% 0.00 S/0.00 0.00% 13.00 S/1,227.20 86.67% 2.00 S/188.80 13%
03.01.02.05.02 PREPARACION DE TERRENO m2 82.44 67.46 5,561.40 6.00 S/404.76 7.28% 0.00 S/0.00 0.00% 6.00 S/404.76 7.28% 76.44 S/5,156.64 93%
03.01.02.05.03 RETIRO DE GRASS m2 195.55 16.78 3,281.33 195.55 S/3,281.33 100.00% 0.00 S/0.00 0.00% 195.55 S/3,281.33 100.00% 0.00 S/0.00 0%
03.01.02.05.04 REUBICACIÓN DE ÁRBOLES glb 7.00 2,626.15 18,383.05 7.00 S/18,383.05 100.00% 0.00 S/0.00 0.00% 7.00 S/18,383.05 100.00% 0.00 S/0.00 0%
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 1.00 118,000.00 118,000.00 0.81 S/95,580.00 81.00% 0.00 S/0.00 0.00% 0.81 S/95,580.00 81.00% 0.19 S/22,420.00 19%
03.01.02.06 JARDINERIA 62,794.37
03.01.02.06.01 TIERRA PREPARADA m3 82.44 147.74 12,179.69 82.44 S/12,179.69 100.00% 0.00 S/0.00 0.00% 82.44 S/12,179.69 100.00% 0.00 S/0.00 0%
03.01.02.06.02 SEMBRADO DE ARBOLES und 17.00 2,405.00 40,885.00 17.00 S/40,885.00 100.00% 0.00 S/0.00 0.00% 17.00 S/40,885.00 100.00% 0.00 S/0.00 0%
03.01.02.06.03 SEMBRADO DE ARBUSTOS und 4.00 135.19 540.76 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/540.76 100%
03.01.02.06.04 SEMBRADO DE GRASS EN CHAMBA m2 52.41 119.89 6,283.43 52.41 S/6,283.43 100.00% 0.00 S/0.00 0.00% 52.41 S/6,283.43 100.00% 0.00 S/0.00 0%
CARGUÍO Y TRASLADO DE MATERIAL EXCEDENTE A ALMACÉN
03.01.02.06.05 CENTRAL glb 1.00 2,905.49 2,905.49 0.61 S/1,772.35 61.00% 0.00 S/0.00 0.00% 0.61 S/1,772.35 61.00% 0.39 S/1,133.14 39%
03.02. ARQUITECTURA JR LAMPA 3,295,074.39

03.02.01.01 LIMPIEZA DEL TERRENO MANUAL m2 6,631.74 4.01 26,593.28 340.00 S/1,363.40 5.13% 0.00 S/0.00 0.00% 340.00 S/1,363.40 5.13% 6,291.74 S/25,229.88 95%
03.02.01.02 RETIRO DE MOBILIARIOS EXISTENTES 3,700.88
03.02.01.02.02 RETIRO DE BASUREROS und 15.00 67.63 1,014.45 1.00 S/67.63 6.67% 0.00 S/0.00 0.00% 1.00 S/67.63 6.67% 14.00 S/946.82 93%
03.02.01.02.03 RETIRO DE BOLARDOS und 28.00 45.83 1,283.24 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 28.00 S/1,283.24 100%
03.02.01.02.04 RETIRO DE ESTACIONAMIENTO PARA BICICLETAS und 3.00 68.75 206.25 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 3.00 S/206.25 100%
03.02.01.02.06 DESMONTAJE DE REJILLAS METALICAS m2 9.69 8.55 82.85 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.69 S/82.85 100%
03.02.01.02.07 1000 m glb 1.00 532.57 532.57 1.00 S/532.57 100.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100.00% 0.00 S/0.00 0%
03.02.01.03.01 DESMONTAJE DE PISTA DE ADOQUÍN ESPINA DE PEZ m2 382.05 18.38 7,022.08 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 382.05 S/7,022.08 100%
03.02.01.03.02 DESMONTAJE DE PISTA DE ADOQUÍN ESPINA DE PEZ DOBLE m2 168.87 18.38 3,103.83 168.87 S/3,103.83 100.00% 0.00 S/0.00 0.00% 168.87 S/3,103.83 100.00% 0.00 S/0.00 0%
03.02.01.03.03 DESMONTAJE DE PISTA DE PIEDRA PARTIDA m2 18.06 22.96 414.66 18.06 S/414.66 100.00% 0.00 S/0.00 0.00% 18.06 S/414.66 100.00% 0.00 S/0.00 0%
03.02.01.03.05 DESMONTAJE DE VEREDA DE PIEDRA PARTIDA m2 306.15 22.96 7,029.20 1.52 S/34.90 0.50% 0.00 S/0.00 0.00% 1.52 S/34.90 0.50% 304.63 S/6,994.30 100%
03.02.01.03.06 DESMONTAJE DE MARTILLOS DE PIEDRA FORMATO 0.40 X 0.40 m2 388.08 18.38 7,132.91 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 388.08 S/7,132.91 100%
03.02.01.03.07 DESMONTAJE DE VEREDA DE ADOQUÍN m2 1,068.65 18.38 19,641.79 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,068.65 S/19,641.79 100%
03.02.01.03.08 DESPONTAJE DE VEREDA DE ADOQUÍN ESPINA DE PEZ DOBLE m2 112.81 18.38 2,073.45 112.81 S/2,073.45 100.00% 0.00 S/0.00 0.00% 112.81 S/2,073.45 100.00% 0.00 S/0.00 0%
03.02.01.03.09 DESMONTAJE DE PISO PODODÁCTIL DE ALERTA EXISTENTE m2 22.20 18.38 408.04 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 22.20 S/408.04 100%
DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS
03.02.01.03.10 MARTILLOS) m 1,316.17 22.16 29,166.33 10.00 S/221.60 0.76% 0.00 S/0.00 0.00% 10.00 S/221.60 0.76% 1,306.17 S/28,944.73 99%
03.02.01.03.11 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 927.55 88.99 82,542.67 136.00 S/12,102.64 14.66% 0.00 S/0.00 0.00% 136.00 S/12,102.64 14.66% 791.55 S/70,440.03 85%


DESMONTAJE DE MARCO TAPA METALICA OTROS SERVICIOS (0.20
03.02.01.04.04 MX 0.10M - ARCO MEDIO PUNTO) und 8.00 7.10 56.80 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 8.00 S/56.80 100%
03.02.01.04.05 DESMONTAJE TAPA DE BUZONES CIRCULARES und 64.00 48.48 3,102.72 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 64.00 S/3,102.72 100%
03.02.01.04.07 DESMONTAJE DE TAPAS DE POZO A TIERRA und 6.00 7.42 44.52 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/44.52 100%
03.02.01.04.08 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 32.00 63.75 2,040.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 32.00 S/2,040.00 100%
03.02.01.05 TRASLADOS A ALMACEN CENTRAL 22,491.56 0.00 0.00
03.02.02 REVESTIMIENTOS 3,075,331.47

03.02.02.01.01 e=8cm, APAREJO SOGA m2 3,256.34 421.03 1,371,016.83 384.88 S/162,046.03 11.82% 0.00 S/0.00 0.00% 384.88 S/162,046.03 11.82% 2,871.46 S/1,208,970.80 88%

03.02.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 188.16 324.96 61,144.47 10.40 S/3,379.58 5.53% 0.00 S/0.00 0.00% 10.40 S/3,379.58 5.53% 177.76 S/57,764.89 94%

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 819.72 186.65 153,000.74 320.62 S/59,843.72 39.11% 0.00 S/0.00 0.00% 320.62 S/59,843.72 39.11% 499.10 S/93,157.02 61%
03.02.02.02 PAVIMENTO DE USO PEATONAL 1,088,047.50 0.00

03.02.02.02.01 APAREJO IRREGULAR m2 464.68 152.60 70,910.17 24.23 S/3,697.50 5.21% 0.00 S/0.00 0.00% 24.23 S/3,697.50 5.21% 440.45 S/67,212.67 95%
03.02.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,804.48 324.96 586,383.82 224.15 S/72,839.78 12.42% 0.00 S/0.00 0.00% 224.15 S/72,839.78 12.42% 1,580.33 S/513,544.04 88%

03.02.02.02.03 0.05m m2 35.75 237.11 8,476.68 4.86 S/1,152.35 13.59% 0.00 S/0.00 0.00% 4.86 S/1,152.35 13.59% 30.89 S/7,324.33 86%

03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 2,248.50 186.65 419,682.53 189.16 S/35,306.71 8.41% 0.00 S/0.00 0.00% 189.16 S/35,306.71 8.41% 2,059.34 S/384,375.82 92%

03.02.02.02.05 0.30 ,e=8cm EN CURVAS m 12.80 202.68 2,594.30 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 12.80 S/2,594.30 100%
03.02.02.03 MOBILIARIO 300,077.28

03.02.02.03.01 BOLARDOS B-1 und 271.00 670.16 181,613.36 29.00 S/19,434.64 10.70% 0.00 S/0.00 0.00% 29.00 S/19,434.64 10.70% 242.00 S/162,178.72 89%
03.02.02.03.02 BOLARDOS B-2 SEGUN DISEÑO und 164.00 587.56 96,359.84 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 164.00 S/96,359.84 100%
03.02.02.03.03 TACHOS DE BASURA und 17.00 1,165.72 19,817.24 2.00 S/2,331.44 11.76% 0.00 S/0.00 0.00% 2.00 S/2,331.44 11.76% 15.00 S/17,485.80 88%
03.02.02.03.04 REJILLA METALICA m2 9.69 236.00 2,286.84 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.69 S/2,286.84 100%
03.02.02.04 SEÑALIZACION 6,799.49 0.00 0.00%
03.02.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 11.00 354.00 3,894.00 3.00 S/1,062.00 27.27% 0.00 S/0.00 0.00% 3.00 S/1,062.00 27.27% 8.00 S/2,832.00 73%
03.02.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.03. ARQUITECTURA JR AZANGARO 2,296,157.13
03.05. ARQUITECTURA JR JUNIN 1,279,641.13 0.00%
03.05.01 TRABAJOS PRELIMINARES 115,096.35 0.00%
03.05.01.02 RETIRO DE MOBILIARIOS EXISTENTES 1,052.54 0.00 0.00%
03.05.01.02.02 RETIRO DE BASUREROS und 6.00 67.63 405.78 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/405.78 100%
03.05.01.02.03 RETIRO DE BOLARDOS und 1.00 45.83 45.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/45.83 100%
03.05.01.02.05 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.05.01.03 DESMONTAJE DE PISOS 97,185.53 0.00%

03.05.01.03.02 DESMONTAJE DE MARTILLOS DE PIEDRA FORMATO 0.40 X 0.40 m2 48.45 18.38 890.51 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 48.45 S/890.51 100%
03.05.01.03.03 DESMONTAJE DE VEREDA DE ADOQUÍN m2 543.68 18.38 9,992.84 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 543.68 S/9,992.84 100%
03.05.01.03.04 MARTILLOS) m 424.01 22.16 9,396.06 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 424.01 S/9,396.06 100%
03.05.01.03.05 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 827.29 88.99 73,620.54 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 827.29 S/73,620.54 100%
03.05.01.04 DESMONTAJE DE CAJAS 2,823.23 0.00%

03.05.01.05 TRASLADOS A ALMACEN CENTRAL 4,368.10 0.00 0.00% 0.00
03.05.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 1.50 2,655.00 3,982.50 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.50 S/3,982.50 100%
03.05.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 20.00 19.28 385.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 20.00 S/385.60 100%
03.05.02 REVESTIMIENTOS 1,164,544.78
03.05.02.01 PAVIMENTO DE USO VEHICULAR 608,149.00

03.05.02.01.01 e=8cm, APAREJO SOGA m2 1,319.06 421.03 555,363.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,319.06 S/555,363.83 100%
03.05.02.01.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 10.80 324.96 3,509.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.80 S/3,509.57 100%

03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 264.00 186.65 49,275.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%

03.05.02.02.01 APAREJO IRREGULAR m2 126.19 152.60 19,256.59 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 126.19 S/19,256.59 100%

03.05.02.02.03 0.05m m2 10.04 237.11 2,380.58 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 886.23 186.65 165,414.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.03 MOBILIARIO 124,015.16

03.05.02.03.01 BOLARDOS B-1 und 174.00 670.16 116,607.84 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 174.00 S/116,607.84 100%
03.05.02.03.02 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/6,994.32 100%
03.05.02.03.03 REJILLA METALICA SEGUN DISEÑO m2 1.75 236.00 413.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.75 S/413.00 100%
03.05.02.04 SEÑALIZACION 4,321.49 0.00
03.05.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 4.00 354.00 1,416.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/1,416.00 100%
03.05.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.06. ARQUITECTURA JR HUALLAGA 1,285,318.95

03.06.01.02.04 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.06.01.03.04 MARTILLOS) m 493.04 22.16 10,925.77 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%


03.06.01.05 TRASLADOS A ALMACEN CENTRAL 22,491.56 0.00
03.06.02 REVESTIMIENTOS 1,210,448.98


03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 214.20 186.65 39,980.43 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%
03.06.02.02 PAVIMENTO DE USO PEATONAL 595,148.52 0.00

03.06.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,157.58 324.96 376,167.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,157.58 S/376,167.20 100%

03.06.02.02.03 0.05m m2 2.16 237.11 512.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 DE 0.15 x 0.30 ,e=8cm m 987.93 186.65 184,397.13 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%

03.06.02.03 MOBILIARIO 140,299.60

03.06.02.04 SEÑALIZACION 4,321.49 0.00
03.06.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
4 INSTALACIONES SANITARIAS 931,220.45

4.01 HIDRANTES 95,718.34
4.01.01 RETIRO DE HIDRANTES und 6.00 869.22 5,215.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/5,215.32 100%
4.01.02 INSTALACION Y COLOCACION DE HIDRANTES und 7.00 12,001.86 84,013.02 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 7.00 S/84,013.02 100%
4.01.03 GESTION HIDRANTES glb 1.00 6,490.00 6,490.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/6,490.00 100%
4.02 CONEXIONES DOMICILIARIAS 187,019.60
SUMINISTRO Y COLOCACION DE MARCO, TAPA Y CAJA DE REGISTRO

4.02.01 DE AGUA und 257.00 255.55 65,676.35 43.00 S/10,988.65 16.73% 0.00 S/0.00 0.00% 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.02.02 DE DESAGUE und 65.00 312.85 20,335.25 31.00 S/9,698.35 47.69% 0.00 S/0.00 0.00% 31.00 S/9,698.35 47.69% 34.00 S/10,636.90 52%
4.02.03 REPOSICION DE CONEXIONES SANITARIAS EXISTENTES glb 1.00 47,200.00 47,200.00 0.03 S/1,416.00 3.00% 0.00 S/0.00 0.00% 0.03 S/1,416.00 3.00% 0.97 S/45,784.00 97%
4.02.04 SUMINISTRO E INSTALACION DE TAPA DE BUZON und 160.00 336.30 53,808.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 160.00 S/53,808.00 100%
4.03 REDES COMPLEMENTARIAS 648,482.51
4.03.02 REDES DE AGUA POTABLE 635,502.51
4.03.02.01 MOVIMIENTO DE TIERRAS 173,589.55
4.03.02.01.01 TRAZO Y REPLANTEO m 1,020.00 1.06 1,081.20 60.00 S/63.60 5.88% 0.00 S/0.00 0.00% 60.00 S/63.60 5.88% 960.00 S/1,017.60 94%
4.03.02.01.02 CORTE DE PAVIMENTO m 2,040.00 10.89 22,215.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,040.00 S/22,215.60 100%
4.03.02.01.03 ROTURA DE PAVIMENTO m2 612.00 32.25 19,737.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 612.00 S/19,737.00 100%
4.03.02.01.04 EXCAVACION DE ZANJA m 1,020.00 33.01 33,670.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,020.00 S/33,670.20 100%
4.03.02.01.05 REFINE Y NIVELACION DE ZANJA m 1,020.00 5.36 5,467.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,020.00 S/5,467.20 100%
4.03.02.01.06 CAMA DE APOYO CON ARENA GRUESA (0.10M) m 1,020.00 11.26 11,485.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,020.00 S/11,485.20 100%
4.03.02.01.07 PROTECCION DE TUBERIA CON ARENA GRUESA (0.20M) m 1,020.00 25.59 26,101.80 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,020.00 S/26,101.80 100%
4.03.02.01.08 RELLENO Y COMPACTACION DE TERRENO NATURAL m3 231.00 32.50 7,507.50 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 231.00 S/7,507.50 100%
4.03.02.01.09 RELLENO Y COMPACTACION DE AFIRMADO m3 239.00 64.70 15,463.30 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 239.00 S/15,463.30 100%
4.03.02.01.10 ELIMINACION DE DESMONTE m3 873.00 35.35 30,860.55 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 873.00 S/30,860.55 100%
4.03.02.02 SUMINISTRO E INSTALACION DE TUBERIA HDPE NTP ISO 4427 86,037.00
4.03.02.02.01 SUMINISTRO DE TUBERIA HDPE DN 160MM ISO 4427:2008 m 1,020.00 68.15 69,513.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,020.00 S/69,513.00 100%
4.03.02.02.02 INSTALACION DE TUBERIA HDPE DN 160MM ISO 4427:2008 m 1,020.00 16.20 16,524.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,020.00 S/16,524.00 100%
4.03.02.03 ACCESORIOS 17,030.78
4.03.02.03.01 SUMINISTRO E INSTALACION DE TAPON HDPE DN 160MM und 11.00 678.26 7,460.86 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 11.00 S/7,460.86 100%
4.03.02.03.02 SUMINISTRO E INSTALACION DE TEE HDPE DN 160MM X 160MM und 1.00 1,400.00 1,400.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/1,400.00 100%
4.03.02.03.03 SUMINISTRO E INSTALACION DE CRUZ HDPE DN 160MM und 1.00 1,427.61 1,427.61 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/1,427.61 100%
4.03.02.03.04 SUMINISTRO E INSTALACION DE CODO HDPE DN 160MM X 45º und 4.00 1,014.61 4,058.44 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/4,058.44 100%
4.03.02.03.06 SUMINISTRO E INSTALACION DE VALVULA HD DN160MM und 1.00 1,669.26 1,669.26 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/1,669.26 100%
4.03.02.04 CONEXIONES DOMICILIARIAS DE AGUA POTABLE 278,129.64
4.03.02.04.01 REHABILITACION DE AGUA POTABLE und 106.00 1,652.91 175,208.46 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 106.00 S/175,208.46 100%
4.03.02.04.02 SUMINISTRO E INSTALACIÓN DE ABRAZADERA CIEGA und 46.00 1,860.31 85,574.26 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 46.00 S/85,574.26 100%
4.03.02.04.03 ADECUACION DE TUBERIA PARA CONCRETO FLUIDO und 4.00 3,488.03 13,952.12 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/13,952.12 100%
4.03.02.04.04 CONCRETO FLUIDO PARA TUBERIA FºFº DN150MM m3 10.00 339.48 3,394.80 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.00 S/3,394.80 100%
4.03.02.05.01 PRUEBA HIDRULICA m 1,020.00 11.26 11,485.20 10.00 S/112.60 0.98% 0.00 S/0.00 0.00% 10.00 S/112.60 0.98% 1,010.00 S/11,372.60 99%
4.03.02.05.02 PRUEBAS DE COMPACTACION glb 1.00 9,381.00 9,381.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/9,381.00 100%
4.03.02.06 REPOSICION DE PAVIMENTO 59,849.34
4.03.02.06.01 REPOSICION DE CONCRETO PISTA (FC=210KG/CM2) m3 123.00 486.58 59,849.34 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 123.00 S/59,849.34 100%
4.03.02.07 GESTIONES COMPLEMENTARIAS 8,260.00
4.03.02.07.01 RECEPCION DE OBRAS glb 1.00 4,130.00 4,130.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/4,130.00 100%
4.03.02.07.02 EMPALMES DE REDES glb 1.00 4,130.00 4,130.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/4,130.00 100%
5 INSTALACIONES ELECTRICAS 598,761.27
5.01 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR C/EQUIPO m2 22,000.00 2.35 51,700.00 300.00 S/705.00 1.36% 0.00 S/0.00 0.00% 300.00 S/705.00 1.36% 21,700.00 S/50,995.00 99%
5.04 EXCAVACION A MANO EN TERRENO NORMAL m3 734.35 78.77 57,844.75 96.00 S/7,561.92 13.07% 0.00 S/0.00 0.00% 96.00 S/7,561.92 13.07% 638.35 S/50,282.83 87%
5.05 CANALIZACION EN PISTA, DUCTO DE CONCRETO DE 4 VIAS m 93.81 191.87 17,999.32 68.00 S/13,047.16 72.49% 0.00 S/0.00 0.00% 68.00 S/13,047.16 72.49% 25.81 S/4,952.16 28%
5.06 CANALIZACION EN VEREDA DE 4 VIAS m 1,770.97 108.29 191,778.34 320.00 S/34,652.80 18.07% 0.00 S/0.00 0.00% 320.00 S/34,652.80 18.07% 1,450.97 S/157,125.54 82%
5.07 CANALIZACION EN VEREDA DE 1 VIA m 80.45 107.76 8,669.29 80.45 S/8,669.29 100.00% 0.00 S/0.00 0.00% 80.45 S/8,669.29 100.00% 0.00 S/0.00 0%
5.08 C/VOLQUETE m3 73.44 29.36 2,156.20 36.00 S/1,056.96 49.02% S/0.00 0.00% 36.00 S/1,056.96 49.02% 37.44 S/1,099.24 51%
5.1 CAJA DE PASO TIPO CE-02 und 90.00 282.75 25,447.50 6.00 S/1,696.50 6.67% 0.00 S/0.00 0.00% 6.00 S/1,696.50 6.67% 84.00 S/23,751.00 93%
5.11 TAPA DE CONCRETO PARA CAJA DE PASO TIPO CE-02 und 90.00 190.69 17,162.10 4.00 S/762.76 4.44% 0.00 S/0.00 0.00% 4.00 S/762.76 4.44% 86.00 S/16,399.34 96%
5.14 ILUMINACION AMAZONAS 120,059.56 0.00
5.14.01 EXCAVACION DE ZANJAS DE 0.50M X 0.65M TN m 87.00 40.70 3,540.90 87.00 S/3,540.90 100.00% 0.00 S/0.00 0.00% 87.00 S/3,540.90 100.00% 0.00 S/0.00 0.00%
5.14.03 TENDIDO DE CABLE NYY 3 - 1X10MM2 0.6-1.0KV+LINEA A TIERRA m 20.00 141.05 2,821.00 20.00 S/2,821.00 100.00% 0.00 S/0.00 0.00% 20.00 S/2,821.00 100.00% 0.00 S/0.00 0%
5.14.04 TENDIDO DE CABLE NYY 2 - 1X6MM2 0.6-1.0KV+LINEA A TIERRA m 174.00 72.73 12,655.02 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 174.00 S/12,655.02 100%
INSTALACION DE CABLE NYY 2-1X6MM2 PARA SUBIDA DE POSTES
5.14.05 DECORATIVOS 4.10MTS m 100.00 165.26 16,526.00 10.00 S/1,652.60 10.00% 0.00 S/0.00 0.00% 10.00 S/1,652.60 10.00% 90.00 S/14,873.40 90%
5.14.06 SUMINISTRO E INSTALACION DE POSTE ORNAMENTAL und 10.00 2,006.00 20,060.00 10.00 S/20,060.00 100.00% 0.00 S/0.00 0.00% 10.00 S/20,060.00 100.00% 0.00 S/0.00 0%
5.14.07 SUMINISTRO E INSTALACION CONEXION ESPEJO DE AGUA glb 1.00 59,000.00 59,000.00 0.30 S/17,700.00 30.00% 0.00 S/0.00 0.00% 0.30 S/17,700.00 30.00% 0.70 S/41,300.00 70%
SERVICIOS DE AFECTACION DE REDES ELECTRICAS glb 1.00 2,256,933.44 2,256,933.44 0.65 S/1,467,006.74 65.00% 0.00 S/0.00 0.00% 0.65 S/1,467,006.74 65.00% 0.35 S/789,926.70 35%
COSTO DIRECTO S/16,642,648.08 S/3,813,134.29 S/3,380.74 S/3,816,515.03 S/12,826,133.05
10% GASTOS GENERALES (10%) S/1,664,264.81 S/381,313.43 S/338.07 S/381,651.50 S/1,282,613.31
SERVICIO DE AFECTACION DE REDES ELECTRICAS S/2,256,933.44 S/1,467,006.74 S/0.00 S/1,467,006.74 S/789,926.70
TOTAL S/20,563,846.33 S/5,661,454.46 S/3,718.81 S/5,665,173.27 S/14,898,673.06
PORCENTAJE EJECUTADO 27.53% 0.02% 27.55% 72.45%

PORCENTAJE EJECUTADO ACUMULADO 100% 27.53% 0.02% 27.55% 72.45%
ACUMULADO A Avance de Diferencia de
Avance de Noviembre
NOVIEMBRE Valorización 09 metrado
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
20.00 170.01 150.01 20.00
1.85 4.10 2.25 1.85
1.10 7.72 6.62 1.10
0.30 0.50 0.20 0.30

1.70
1.70 6.00 4.30
0.00 0.00 0.00 0.00

0.01
0.01 0.01 0.00
0.00
0.00 0.03 0.03
0.02
0.02 0.51 0.49
0.11
0.11 0.51 0.40
0.06 0.44 0.38 0.06

0.06 0.42 0.36 0.06
0.01 0.47 0.46 0.01
0.01 0.46 0.45 0.01
0.06
0.06 0.28 0.22
0.11 0.48 0.37 0.11
0.17
0.17 0.51 0.34
0.08
0.08 0.34 0.26
0.18
0.18 0.51 0.33
0.08 0.38 0.30 0.08

0.08 0.41 0.33 0.08
0.08 0.28 0.20 0.08
0.08 0.22 0.14 0.08
0.00 0.01 0.01 0.00
4123.00
4123.00 4633.00 510.00
4203.00
4203.00 4663.00 460.00
0.00
0.00 637.79 637.79 0.00
0.00 595.00 595.00 0.00
0.00 482.79 482.79 0.00
0.00 34.44 34.44 0.00
0.00 102.49 102.49 0.00
0.00 652.38 652.38 0.00
0.00 1108.43 1108.43 0.00
0.00 7.40 7.40 0.00
17.00 316.18 299.18 17.00
0.00
0.00 92.11 92.11
30.00
30.00 53.28 23.28
0.00
0.00 2120.77 2120.77
0.00
0.00 182.00 182.00
0.00
0.00 287.67 287.67
0.00
0.00 1015.30 1015.30
0.00 1015.30 1015.30 0.00

0.00 145.42 145.42 0.00
0.00 119.58 119.58 0.00

0.00
0.00 1015.30 1015.30
0.00 0.00 0.00 0.00

0.00 1015.30 1015.30 0.00
0.00
0.00 20.00 20.00
0.00
0.00 20.00 20.00
0.00 20.00 20.00 0.00

1.00 3.00 2.00 1.00
0.00 421.44 421.44 0.00

0.00
0.00 1273.84 1273.84
0.00 1273.92 1273.92 0.00

233.00 1027.50 794.50 233.00
0.00
0.00 331.69 331.69
0.00 1573.40 1573.40 0.00

0.00 1573.40 1573.40 0.00
20.00
20.00 100.00 80.00
10.00
10.00 1130.00 1120.00
0.00 1120.00 1120.00 0.00

0.00 0.00
0.00 13.01 13.01 0.00
0.00
0.00 16.26 16.26
0.00 86.72 86.72 0.00

0.00 13.01 13.01 0.00
0.00 276.75 276.75 0.00
0.00 117.30 117.30 0.00
0.00 18.12 18.12 0.00

0.00 7.30 7.30 0.00
17.14 17.14 0.00 17.14
0.00 12.94 12.94 0.00

2.00 2.00 0.00 2.00
0.00 71.80 71.80 0.00
0.00 6.15 6.15 0.00
0.00 29.36 29.36 0.00
0.00 112.80 112.80 0.00
0.00 35.90 35.90 0.00
0.00 4633.38 4633.38 0.00
0.00 0.00
0.00 6.00 6.00 0.00
0.00 11.00 11.00 0.00
0.00
0.00 0.60 0.60
0.00 527.64 527.64 0.00

110.00 1627.77 1517.77 110.00
0.00
0.00 20.00 20.00
0.00
0.00 2.00 2.00
0.00 0.00 0.00 0.00

0.00 5.00 5.00 0.00
0.00
0.00 9.00 9.00
1.00 2.00 1.00 1.00
2.50 4.50 2.00 2.50

4.00 4.10 0.10 4.00
700.00
700.00 2011.73 1311.73
66.17
66.17 461.17 395.00
20.30
20.30 82.45 62.15
456.07
456.07 1039.29 583.22
106.90
106.90 276.40 169.50
46.19
46.19 1177.14 1130.95
3.89
3.89 11.09 7.20
417.68
417.68 946.68 529.00
0.00
0.00 40.88 40.88
39.00 79.00 40.00 39.00

4.00 4.00 0.00 4.00
1.00 1.00 0.00 1.00
0.00 0.00 0.00 0.00
6.00 6.00 0.00 6.00
1.00 2.00 1.00 1.00
0.00 13.00 13.00 0.00

6.00 6.00 0.00 6.00
0.00 195.55 195.55 0.00
0.00 7.00 7.00 0.00
0.01 0.81 0.80 0.01
82.44 82.44 0.00 82.44

17.00 17.00 0.00 17.00
0.00 0.00 0.00 0.00
52.41 52.41 0.00 52.41
0.61
0.61 0.61 0.00
10.00 340.00 330.00 10.00

0.00 0.00
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 1.00 1.00
0.00 0.00 0.00 0.00
0.00 168.87 168.87 0.00
0.00 18.06 18.06 0.00
0.00 93.55 93.55 0.00
0.00 1.52 1.52 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 112.81 112.81 0.00
0.00 0.00 0.00 0.00
0.00
0.00 10.00 10.00
0.00 136.00 136.00 0.00
10.00
10.00 10.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00
3.58
3.58 384.88 381.30
21.52
21.52 21.52 0.00
0.00
0.00 10.40 10.40
17.82
17.82 320.62 302.80
0.23
0.23 24.23 24.00
3.95
3.95 224.15 220.20
1.06
1.06 4.86 3.80
189.16
189.16 189.16 0.00
0.00
0.00 0.00 0.00
5.00 29.00 24.00 5.00

0.00 0.00 0.00 0.00
0.00 2.00 2.00 0.00
0.00 0.00 0.00 0.00
2.00 3.00 1.00 2.00

0.00
0.00 0.00 0.00
0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 43.00 43.00
0.00
0.00 31.00 31.00
0.00 0.03 0.03 0.00

0.00 0.00 0.00 0.00
0.00 0.10 0.10 0.00
0.00 60.00 60.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 10.00 10.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 300.00 300.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 96.00 96.00 0.00
0.00 68.00 68.00 0.00
0.00 320.00 320.00 0.00
0.00 80.45 80.45 0.00
18.00
18.00 36.00 18.00
0.00 45.00 45.00 0.00

0.00 6.00 6.00 0.00
0.00 4.00 4.00 0.00
0.00 6.00 6.00 0.00
0.00 4.00 4.00 0.00
0.00 87.00 87.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 20.00 20.00
0.00 0.00 0.00 0.00

10.00
10.00 10.00 0.00
10.00 10.00 0.00 10.00

0.10 0.30 0.20 0.10
0.01 0.65 0.64 0.01
CUADRO DE RESUMEN DE VALORIZACION Nº 10 DE DICIEMBRE
ENTIDAD EMAPE S.A.



(S/.)
2. AMORTIZACIONES

VALORIZACION DE OBRA Nº 10 DICIEMBRE 2021
ENTIDAD : EMAPE S.A

ACUMULADO AL MES NOVIEMBRE EN EL MES DICIEMBRE ACUMULADO ACTUAL SALDO POR VALORIZAR
PRECIO
UNITARIO

1.01.04 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 9.00 9,558.00 86,022.00 4.10 S/39,187.80 45.56% 1.00 S/9,558.00 11.11% 5.10 S/48,745.80 56.67% 3.90 S/37,276.20 43%
1.01.05 BAÑOS QUIMICOS PARA EL PERSONAL mes 9.00 835.44 7,518.96 7.72 S/6,449.60 85.78% 1.28 S/1,069.36 14.22% 9.00 S/7,518.96 100.00% 0.00 S/0.00 0%
1.02.01 OBTENCION DEL SERVICIO DE AGUA PARA LA CONSTRUCCION glb 1.00 2,124.00 2,124.00 0.50 S/1,062.00 50.00% 0.25 S/531.00 25.00% 0.75 S/1,593.00 75.00% 0.25 S/531.00 25%
1.02.02 TRATAMIENTO Y DISTRIBUCION DE AGUA PARA LA CONSTRUCCION mes 9.00 1,494.24 13,448.16 6.00 S/8,965.44 66.67% 1.00 S/1,494.24 11.11% 7.00 S/10,459.68 77.78% 2.00 S/2,988.48 22%

1.03.01 SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 21,981.21 21,981.21 0.51 S/11,210.42 51.00% 0.01 S/219.81 1.00% 0.52 S/11,430.23 52.00% 0.48 S/10,550.98 48%
1.04 EN EL TRABAJO 304,942.86

1.04.02 PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE EJECUCIÓN EFECTIVA glb 1.00 234,614.46 234,614.46 0.34 S/79,768.92 34.00% 0.01 S/2,346.14 1.00% 0.35 S/82,115.06 35.00% 0.65 S/152,499.40 65%
1.05 MITIGACION AMBIENTAL 156,052.95


2.01.01 AMAZONAS 1-JR LAMPA 1 m2 23,613.57 1.75 41,323.75 4633.00 S/8,107.75 19.62% 0.00 S/0.00 0.00% 4633.00 S/8,107.75 19.62% 18,980.57 S/33,216.00 80%
2.02 DEMOLICIONES 517,170.68

219,736.84
EXISTENTE

256,197.10
CONCRETP NUEVO
2.04.02.05 PAVIMENTO m 108.83 5.48 596.39 20.00 S/109.60 18.38% 0.00 S/0.00 0.00% 20.00 S/109.60 18.38% 88.83 S/486.79 82%

2.04.02.06 PAVIMENTO m 1,163.98 4.54 5,284.47 20.00 S/90.80 1.72% 0.00 S/0.00 0.00% 20.00 S/90.80 1.72% 1,143.98 S/5,193.67 98%
2.05.01.02 PROPIO, E=0.15M m2 11,086.17 9.96 110,418.25 1273.84 S/12,687.45 11.49% 0.00 S/0.00 0.00% 1273.84 S/12,687.45 11.49% 9,812.33 S/97,730.80 89%

2.05.02.05 CONCRETO m 7,874.57 4.54 35,750.55 1130.00 S/5,130.20 14.35% 0.00 S/0.00 0.00% 1130.00 S/5,130.20 14.35% 6,744.57 S/30,620.35 86%
2.06.02 C/VOLQUETE m3 16.26 85.67 1,392.99 16.26 S/1,392.99 100.00% 0.00 S/0.00 0.00% 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%

2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 98.24 85.67 8,416.22 17.14 S/1,468.38 17.45% S/0.00 0.00% 17.14 S/1,468.38 17.45% 81.10 S/6,947.84 83%
2.07.02 CONCRETO 37,290.83
2.07.02.02 NIVELACION TOPOGRAFICA DE BUZONES und 162.00 56.48 9,149.76 2.00 S/112.96 1.23% S/0.00 0.00% 2.00 S/112.96 1.23% 160.00 S/9,036.80 99%
3.01.01.02.03 1000 m glb 1.00 532.57 532.57 0.60 S/319.54 60.00% 0.00 S/0.00 0.00% 0.60 S/319.54 60.00% 0.40 S/213.03 40%

3.01.01.03.02 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 1,711.10 88.99 152,270.79 1627.77 S/144,855.25 95.13% S/0.00 0.00% 1627.77 S/144,855.25 95.13% 83.33 S/7,415.54 5%



3.01.02.01.01 e=8cm, APAREJO SOGA m2 2,011.73 421.03 846,998.68 2011.73 S/846,998.68 100.00% 0.00 S/0.00 0.00% 2011.73 S/846,998.68 100.00% 0.00 S/0.00 0%

3.01.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 82.45 324.96 26,792.95 82.45 S/26,792.95 100.00% 0.00 S/0.00 0.00% 82.45 S/26,792.95 100.00% 0.00 S/0.00 0%

3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 1,039.29 186.65 193,983.48 1039.29 S/193,983.48 100.00% 0.00 S/0.00 0.00% 1039.29 S/193,983.48 100.00% 0.00 S/0.00 0%

3.01.02.02.01 APAREJO IRREGULAR m2 169.85 152.60 25,919.11 276.40 S/42,178.64 162.73% 0.00 S/0.00 0.00% 276.40 S/42,178.64 162.73% -106.55 -S/16,259.53 -63%
3.01.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,130.95 324.96 367,513.51 1177.14 S/382,523.41 104.08% 0.00 S/0.00 0.00% 1177.14 S/382,523.41 104.08% -46.19 -S/15,009.90 -4%

3.01.02.02.03 0.05m m2 11.13 246.55 2,744.10 11.09 S/2,734.24 99.64% 0.00 S/0.00 0.00% 11.09 S/2,734.24 99.64% 0.04 S/9.86 0%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 931.25 186.65 173,817.81 946.68 S/176,697.82 101.66% 0.00 S/0.00 0.00% 946.68 S/176,697.82 101.66% -15.43 -S/2,880.01 -2%

03.01.02.03 MOBILIARIO 156,833.32

03.01.02.03.01 BOLARDOS B-2 SEGUN DISEÑO und 163.00 587.56 95,772.28 79.00 S/46,417.24 48.47% 0.00 S/0.00 0.00% 79.00 S/46,417.24 48.47% 84.00 S/49,355.04 52%
03.01.02.03.02 REVESTIMIENTO Y ACABADO DE BANCAS ROTONDA und 4.00 590.00 2,360.00 4.00 S/2,360.00 100.00% 0.00 S/0.00 0.00% 4.00 S/2,360.00 100.00% 0.00 S/0.00 0%
03.01.02.03.04 ALCORQUES und 13.00 2,277.40 29,606.20 0.00 S/0.00 0.00% 13.00 S/29,606.20 100.00% 13.00 S/29,606.20 100.00% 0.00 S/0.00 0%
03.01.02.03.05 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 6.00 S/6,994.32 100.00% 6.00 S/6,994.32 100.00% 12.00 S/13,988.64 200.00% -6.00 -S/6,994.32 -100%
03.01.02.04 SEÑALIZACION 708.00
03.01.02.05 PAISAJISMO 209,436.15
03.01.02.05.02 PREPARACION DE TERRENO m2 82.44 67.46 5,561.40 6.00 S/404.76 7.28% S/0.00 0.00% 6.00 S/404.76 7.28% 76.44 S/5,156.64 93%
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 1.00 118,000.00 118,000.00 0.81 S/95,580.00 81.00% S/0.00 0.00% 0.81 S/95,580.00 81.00% 0.19 S/22,420.00 19%
03.01.02.06 JARDINERIA 62,794.37
03.01.02.06.01 TIERRA PREPARADA m3 82.44 147.74 12,179.69 82.44 S/12,179.69 100.00% S/0.00 0.00% 82.44 S/12,179.69 100.00% 0.00 S/0.00 0%
03.01.02.06.02 SEMBRADO DE ARBOLES und 17.00 2,405.00 40,885.00 17.00 S/40,885.00 100.00% S/0.00 0.00% 17.00 S/40,885.00 100.00% 0.00 S/0.00 0%
03.01.02.06.04 SEMBRADO DE GRASS EN CHAMBA m2 52.41 119.89 6,283.43 52.41 S/6,283.43 100.00% S/0.00 0.00% 52.41 S/6,283.43 100.00% 0.00 S/0.00 0%
03.01.02.06.05 CENTRAL glb 1.00 2,905.49 2,905.49 0.61 S/1,772.35 61.00% S/0.00 0.00% 0.61 S/1,772.35 61.00% 0.39 S/1,133.14 39%

03.02.01.01 LIMPIEZA DEL TERRENO MANUAL m2 6,631.74 4.01 26,593.28 340.00 S/1,363.40 5.13% S/0.00 0.00% 340.00 S/1,363.40 5.13% 6,291.74 S/25,229.88 95%
03.02.01.02.07 1000 m glb 1.00 532.57 532.57 1.00 S/532.57 100.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100.00% 0.00 S/0.00 0%
03.02.01.03.10 MARTILLOS) m 1,316.17 22.16 29,166.33 10.00 S/221.60 0.76% 0.00 S/0.00 0.00% 10.00 S/221.60 0.76% 1,306.17 S/28,944.73 99%

03.02.01.04.01 DOMICILIARIAS und 71.00 7.42 526.82 10.00 S/74.20 14.08% S/0.00 0.00% 10.00 S/74.20 14.08% 61.00 S/452.62 86%

03.02.02 REVESTIMIENTOS 3,075,331.47

03.02.02.01.01 e=8cm, APAREJO SOGA m2 3,256.34 421.03 1,371,016.83 384.88 S/162,046.03 11.82% S/0.00 0.00% 384.88 S/162,046.03 11.82% 2,871.46 S/1,208,970.80 88%

03.02.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 227.31 419.01 95,245.16 21.52 S/9,017.10 9.47% S/0.00 0.00% 21.52 S/9,017.10 9.47% 205.79 S/86,228.06 91%

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 819.72 186.65 153,000.74 320.62 S/59,843.72 39.11% S/0.00 0.00% 320.62 S/59,843.72 39.11% 499.10 S/93,157.02 61%
03.02.02.02 PAVIMENTO DE USO PEATONAL 1,088,047.50

03.02.02.02.01 APAREJO IRREGULAR m2 464.68 152.60 70,910.17 24.23 S/3,697.50 5.21% S/0.00 0.00% 24.23 S/3,697.50 5.21% 440.45 S/67,212.67 95%
03.02.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,804.48 324.96 586,383.82 224.15 S/72,839.78 12.42% S/0.00 0.00% 224.15 S/72,839.78 12.42% 1,580.33 S/513,544.04 88%

03.02.02.02.03 0.05m m2 35.75 237.11 8,476.68 4.86 S/1,152.35 13.59% S/0.00 0.00% 4.86 S/1,152.35 13.59% 30.89 S/7,324.33 86%

03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 2,248.50 186.65 419,682.53 189.16 S/35,306.71 8.41% S/0.00 0.00% 189.16 S/35,306.71 8.41% 2,059.34 S/384,375.82 92%

03.02.02.03 MOBILIARIO 300,077.28

03.02.02.03.01 BOLARDOS B-1 und 271.00 670.16 181,613.36 29.00 S/19,434.64 10.70% 0.00 S/0.00 0.00% 29.00 S/19,434.64 10.70% 242.00 S/162,178.72 89%
03.02.02.04 SEÑALIZACION 6,799.49 S/0.00 0.00%
03.02.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 11.00 354.00 3,894.00 3.00 S/1,062.00 27.27% 0.00 S/0.00 0.00% 3.00 S/1,062.00 27.27% 8.00 S/2,832.00 73%
03.02.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.05. ARQUITECTURA JR JUNIN 1,279,641.13 S/0.00 0.00%
03.05.01 TRABAJOS PRELIMINARES 115,096.35 S/0.00 0.00%
03.05.01.01 LIMPIEZA DEL TERRENO MANUAL m2 2,410.71 4.01 9,666.95 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 2,410.71 S/9,666.95 100%
03.05.01.02 RETIRO DE MOBILIARIOS EXISTENTES 1,052.54 S/0.00 0.00%
03.05.01.02.05 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.05.01.03 DESMONTAJE DE PISOS 97,185.53 S/0.00 0.00%

03.05.01.03.04 MARTILLOS) m 424.01 22.16 9,396.06 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 424.01 S/9,396.06 100%
03.05.01.04 DESMONTAJE DE CAJAS 2,823.23 S/0.00 0.00%

03.05.01.05 TRASLADOS A ALMACEN CENTRAL 4,368.10 S/0.00 0.00% 0.00
03.05.02 REVESTIMIENTOS 1,164,544.78


03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 264.00 186.65 49,275.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%


03.05.02.02.03 0.05m m2 10.04 237.11 2,380.58 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 886.23 186.65 165,414.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.03 MOBILIARIO 124,015.16

03.05.02.04 SEÑALIZACION 4,321.49
03.05.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

03.06.01.02.04 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.06.01.03.04 MARTILLOS) m 493.04 22.16 10,925.77 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%


03.06.02 REVESTIMIENTOS 1,210,448.98


03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 214.20 186.65 39,980.43 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%

03.06.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,157.58 324.96 376,167.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,157.58 S/376,167.20 100%

03.06.02.02.03 0.05m m2 2.16 237.11 512.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 DE 0.15 x 0.30 ,e=8cm m 987.93 186.65 184,397.13 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%

03.06.02.03 MOBILIARIO 140,299.60

03.06.02.04 SEÑALIZACION 4,321.49
03.06.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

4.01 HIDRANTES 95,718.34

4.02.01 DE AGUA und 257.00 255.55 65,676.35 43.00 S/10,988.65 16.73% 0.00 S/0.00 0.00% 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.03.02.02 SUMINISTRO E INSTALACION DE TUBERIA HDPE NTP ISO 4427 86,037.00
4.03.02.03 ACCESORIOS 17,030.78
4.03.02.06 REPOSICION DE PAVIMENTO 59,849.34
4.03.02.07 GESTIONES COMPLEMENTARIAS 8,260.00
5.08 C/VOLQUETE m3 73.44 29.36 2,156.20 36.00 S/1,056.96 49.02% S/0.00 0.00% 36.00 S/1,056.96 49.02% 37.44 S/1,099.24 51%
5.14 ILUMINACION AMAZONAS 120,059.56
5.14.05 DECORATIVOS 4.10MTS m 100.00 165.26 16,526.00 10.00 S/1,652.60 10.00% 0.00 S/0.00 0.00% 10.00 S/1,652.60 10.00% 90.00 S/14,873.40 90%
5.14.06 SUMINISTRO E INSTALACION DE POSTE ORNAMENTAL und 10.00 2,006.00 20,060.00 10.00 S/20,060.00 100.00% 0.00 S/0.00 0.00% 10.00 S/20,060.00 100.00% 0.00 S/0.00 0%
10% GASTOS GENERALES (10%) S/1,664,264.81 S/375,687.73 S/5,625.70 S/381,313.43 S/1,282,951.38
TOTAL S/20,563,846.33 S/5,599,571.76 S/61,882.70 S/5,661,454.46 S/14,902,391.87

ACUMULADO A Avance de Diferencia de
Avance de Noviembre
NOVIEMBRE Valorización 09 metrado
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
20.00 170.01 150.01 20.00
1.85 4.10 2.25 1.85
1.10 7.72 6.62 1.10
0.30 0.50 0.20 0.30

1.70
1.70 6.00 4.30
0.00 0.00 0.00 0.00

0.01
0.01 0.01 0.00
0.00
0.00 0.03 0.03
0.02
0.02 0.51 0.49
0.11
0.11 0.51 0.40
0.06 0.44 0.38 0.06

0.06 0.42 0.36 0.06
0.01 0.47 0.46 0.01
0.01 0.46 0.45 0.01
0.06
0.06 0.28 0.22
0.11 0.48 0.37 0.11
0.17
0.17 0.51 0.34
0.08
0.08 0.34 0.26
0.18
0.18 0.51 0.33
0.08 0.38 0.30 0.08

0.08 0.41 0.33 0.08
0.08 0.28 0.20 0.08
0.08 0.22 0.14 0.08
0.00 0.01 0.01 0.00
4123.00
4123.00 4633.00 510.00
4203.00
4203.00 4663.00 460.00
0.00
0.00 637.79 637.79 0.00
0.00 595.00 595.00 0.00
0.00 482.79 482.79 0.00
0.00 34.44 34.44 0.00
0.00 102.49 102.49 0.00
0.00 652.38 652.38 0.00
0.00 1108.43 1108.43 0.00
0.00 7.40 7.40 0.00
17.00 316.18 299.18 17.00
0.00
0.00 92.11 92.11
30.00
30.00 53.28 23.28
0.00
0.00 2120.77 2120.77
0.00
0.00 182.00 182.00
0.00
0.00 287.67 287.67
0.00
0.00 1015.30 1015.30
0.00 1015.30 1015.30 0.00

0.00 145.42 145.42 0.00
0.00 119.58 119.58 0.00

0.00
0.00 1015.30 1015.30
0.00 0.00 0.00 0.00

0.00 1015.30 1015.30 0.00
0.00
0.00 20.00 20.00
0.00
0.00 20.00 20.00
0.00 20.00 20.00 0.00

1.00 3.00 2.00 1.00
0.00 421.44 421.44 0.00

0.00
0.00 1273.84 1273.84
0.00 1273.92 1273.92 0.00

233.00 1027.50 794.50 233.00
0.00
0.00 331.69 331.69
0.00 1573.40 1573.40 0.00

0.00 1573.40 1573.40 0.00
20.00
20.00 100.00 80.00
10.00
10.00 1130.00 1120.00
0.00 1120.00 1120.00 0.00

0.00 0.00
0.00 13.01 13.01 0.00
0.00
0.00 16.26 16.26
0.00 86.72 86.72 0.00

0.00 13.01 13.01 0.00
0.00 276.75 276.75 0.00
0.00 117.30 117.30 0.00
0.00 18.12 18.12 0.00

0.00 7.30 7.30 0.00
17.14 17.14 0.00 17.14
0.00 12.94 12.94 0.00

2.00 2.00 0.00 2.00
0.00 71.80 71.80 0.00
0.00 6.15 6.15 0.00
0.00 29.36 29.36 0.00
0.00 112.80 112.80 0.00
0.00 35.90 35.90 0.00
0.00 4633.38 4633.38 0.00
0.00 0.00
0.00 6.00 6.00 0.00
0.00 11.00 11.00 0.00
0.00
0.00 0.60 0.60
0.00 527.64 527.64 0.00

110.00 1627.77 1517.77 110.00
0.00
0.00 20.00 20.00
0.00
0.00 2.00 2.00
0.00 0.00 0.00 0.00

0.00 5.00 5.00 0.00
0.00
0.00 9.00 9.00
1.00 2.00 1.00 1.00
2.50 4.50 2.00 2.50

4.00 4.10 0.10 4.00
700.00
700.00 2011.73 1311.73
66.17
66.17 461.17 395.00
20.30
20.30 82.45 62.15
456.07
456.07 1039.29 583.22
106.90
106.90 276.40 169.50
46.19
46.19 1177.14 1130.95
3.89
3.89 11.09 7.20
417.68
417.68 946.68 529.00
0.00
0.00 40.88 40.88
39.00 79.00 40.00 39.00

4.00 4.00 0.00 4.00
1.00 1.00 0.00 1.00
0.00 0.00 0.00 0.00
6.00 6.00 0.00 6.00
1.00 2.00 1.00 1.00
0.00 13.00 13.00 0.00

6.00 6.00 0.00 6.00
0.00 195.55 195.55 0.00
0.00 7.00 7.00 0.00
0.01 0.81 0.80 0.01
82.44 82.44 0.00 82.44

17.00 17.00 0.00 17.00
0.00 0.00 0.00 0.00
52.41 52.41 0.00 52.41
0.61
0.61 0.61 0.00
10.00 340.00 330.00 10.00

0.00 0.00
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 1.00 1.00
0.00 0.00 0.00 0.00
0.00 168.87 168.87 0.00
0.00 18.06 18.06 0.00
0.00 93.55 93.55 0.00
0.00 1.52 1.52 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 112.81 112.81 0.00
0.00 0.00 0.00 0.00
0.00
0.00 10.00 10.00
0.00 136.00 136.00 0.00
10.00
10.00 10.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00
3.58
3.58 384.88 381.30
21.52
21.52 21.52 0.00
0.00
0.00 10.40 10.40
17.82
17.82 320.62 302.80
0.23
0.23 24.23 24.00
3.95
3.95 224.15 220.20
1.06
1.06 4.86 3.80
189.16
189.16 189.16 0.00
0.00
0.00 0.00 0.00
5.00 29.00 24.00 5.00

0.00 0.00 0.00 0.00
0.00 2.00 2.00 0.00
0.00 0.00 0.00 0.00
2.00 3.00 1.00 2.00

0.00
0.00 0.00 0.00
0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 43.00 43.00
0.00
0.00 31.00 31.00
0.00 0.03 0.03 0.00

0.00 0.00 0.00 0.00
0.00 0.10 0.10 0.00
0.00 60.00 60.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 10.00 10.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 300.00 300.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 96.00 96.00 0.00
0.00 68.00 68.00 0.00
0.00 320.00 320.00 0.00
0.00 80.45 80.45 0.00
18.00
18.00 36.00 18.00
0.00 45.00 45.00 0.00

0.00 6.00 6.00 0.00
0.00 4.00 4.00 0.00
0.00 6.00 6.00 0.00
0.00 4.00 4.00 0.00
0.00 87.00 87.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 20.00 20.00
0.00 0.00 0.00 0.00

10.00
10.00 10.00 0.00
10.00 10.00 0.00 10.00

0.10 0.30 0.20 0.10
0.01 0.65 0.64 0.01
VALORIZACION DE OBRA Nº 09 NOVIEMBRE
ENTIDAD : EMAPE S.A

EN EL MES NOVIEMBRE ACUMULADO ACTUAL SALDO POR VALORIZAR
Obra: MEJORAMIENTO Y REDISEÑO DE VIAS DE LOS JIRONES LAMPA (CUADRAS 1, 2, 3, 4, 5), AMAZONAS (CUADRA 1), JUNIN
(CUADRA 3,4), ANCASH (CUADRA 3 Y 4), AZANGARO (CUADRAS 1, 2, 3, 4) Y HUALLAGA (CUADRA 3 Y 4)
METRADO METRADO S/. % METRADO S/. %
ITEM PARTIDA UNIDAD
1 OBRAS GENERALES
1.01 OBRAS PROVISIONALES
1.01.01 CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 8.50m x 3.60m und 0.00 0.00 S/0.00 0.00% 1.00 S/2,287.92 100%
1.01.02 CERCO PERIMETRICO DESMONTABLE Y TEMPORAL m 0.00 0.00 S/0.00 0.00% 150.00 S/20,886.00 100%
1.01.03 CERCO PROVISIONAL DE MALLA HDP H=1.00M m 20.00 170.01 S/1,788.51 85.01% 29.99 S/315.49 15%
1.01.04 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 1.85 4.10 S/39,187.80 45.56% 4.90 S/46,834.20 54%
1.01.05 BAÑOS QUIMICOS PARA EL PERSONAL mes 1.10 7.72 S/6,449.59 85.78% 1.28 S/1,069.37 14%
1.02 INSTALACIONES PROVISIONALES
1.02.01 OBTENCION DEL SERVICIO DE AGUA PARA LA CONSTRUCCION glb 0.30 0.50 S/1,062.00 50.00% 0.50 S/1,062.00 50%
1.02.02 TRATAMIENTO Y DISTRIBUCION DE AGUA PARA LA CONSTRUCCION mes 1.70 6.00 S/8,965.44 66.67% 3.00 S/4,482.72 33%
1.02.03 INSTALACION DE DESAGUE PARA LA CONSTRUCCION glb 0.00 0.00 S/0.00 0.00% 1.00 S/944.00 100%
1.02.04 CONEXION E INSTALACION DE ENERGIA ELECTRICA PROVISIONAL glb 0.01 0.01 S/23.60 1.00% 0.99 S/2,336.40 99%
1.02.05 CONSUMO Y MANTENIMIENTO DE ENERGIA ELECTRICA PROVISIONAL mes 0.00 0.03 S/28.32 0.33% 8.97 S/8,467.68 100%
1.02.06 MOVILIZACIÓN Y DESMOVILIZACIÓN DE EQUIPOS Y HERRAMIENTAS glb 0.02 0.51 S/10,760.11 51.11% 0.49 S/10,292.28 49%
1.03 SEGURIDAD Y SALUD EN OBRA

1.03.01 SEGURIDAD Y SALUD EN EL TRABAJO glb 0.11 0.51 S/11,210.41 51.00% 0.49 S/10,770.80 49%
1.03.02 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN INDIVIDUAL glb 0.06 0.44 S/14,838.14 44.00% 0.56 S/18,884.92 56%
1.03.03 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN COLECTIVA glb 0.06 0.42 S/1,982.54 42.00% 0.58 S/2,737.79 58%
1.03.04 CAPACITACION EN SEGURIDAD Y SALUD glb 0.01 0.47 S/4,045.76 47.00% 0.53 S/4,562.24 53%
1.03.05 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 0.01 0.46 S/19,708.15 46.00% 0.54 S/23,135.65 54%
1.03.06 SALUD DURANTE EL TRABAJO glb 0.06 0.28 S/4,544.98 28.00% 0.72 S/11,687.10 72%
1.03.07 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL glb 0.11 0.48 S/36,064.42 48.00% 0.52 S/39,069.80 52%
1.04 EN EL TRABAJO

1.04.01 INICIO DE LABORES glb 0.17 0.51 S/35,867.49 51.00% 0.49 S/34,460.91 49%
1.04.02 PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE EJECUCIÓN EFECTIVA glb 0.08 0.34 S/79,768.92 34.00% 0.66 S/154,845.54 66%
1.05 MITIGACION AMBIENTAL

1.05.01 CORRECTIVAS glb 0.18 0.51 S/9,357.99 51.00% 0.49 S/8,991.01 49%
1.05.02 PROGRAMA DE MANEJO DE RESIDUOS SOLIDOS glb 0.08 0.38 S/4,517.63 38.00% 0.62 S/7,370.87 62%
1.05.03 PROGRAMA DE MONITOREO AMBIENTAL glb 0.08 0.41 S/11,756.34 41.00% 0.59 S/16,917.66 59%
1.05.04 PROGRAMA DE RELACIONES COMUNITARIAS glb 0.08 0.28 S/2,378.88 28.00% 0.72 S/6,117.12 72%
1.05.05 PROGRAMA DE EDUCACION Y CAPACITACION AMBIENTAL glb 0.08 0.22 S/8,928.92 22.00% 0.78 S/31,657.08 78%
1.05.06 PROGRAMA DE CIERRE DE OBRAS glb 0.00 0.01 S/480.59 1.00% 0.99 S/47,578.86 99%
2 ESTRUCTURAS
2.01 TRAZO, NIVELES Y REPLANTEO PRELIMINAR
2.01.01 AMAZONAS 1-JR LAMPA 1 m2 4123.00 4633.00 S/8,107.75 19.62% 18,980.57 S/33,216.00 80%
2.01.02 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO DE OBRA m2 4203.00 4663.00 S/13,009.77 19.75% 18,950.57 S/52,872.09 80%
2.02 DEMOLICIONES
2.02.01 DEMOLICION DE VEREDA DE CONCRETO m2 0.00 637.79 S/17,398.91 69.93% 274.28 S/7,482.36 30%
2.02.02 DEMOLICION DE SARDINEL DE CONCRETO PERALTADO m 0.00 595.00 S/8,115.80 91.86% 52.69 S/718.69 8%
2.02.03 DEMOLICION DE SARDINEL DE CONCRETO SUMERGIDO m 0.00 482.79 S/6,585.26 12.00% 3,540.91 S/48,298.01 88%
2.02.04 DEMOLICION DE RAMPAS DE ACCESO EN VEREDA m2 0.00 34.44 S/939.52 28.18% 87.79 S/2,394.91 72%
2.02.05 DEMOLICION DE RAMPAS EN PISTAS m2 0.00 102.49 S/2,795.93 71.67% 40.52 S/1,105.38 28%
2.02.06 DEMOLICION DE BASE DE MARTILLOS Y VEREDAS DE LAJA m2 0.00 652.38 S/18,410.16 40.69% 951.00 S/26,837.22 59%
2.02.07 DEMOLICION DE CARPETA ASFALTICA m2 0.00 1108.43 S/33,263.98 28.95% 2,720.58 S/81,644.61 71%
2.02.08 DEMOLICION DE LOSA DE CONCRETO EN PISTA m2 0.00 7.40 S/370.07 0.38% 1,920.02 S/96,020.20 100%
2.02.09 ELIMINACION DE MATERIAL DEMOLICION m3 17.00 316.18 S/27,087.14 20.58% 1,219.91 S/104,509.69 79%
2.02.10 ELIMINACION DE MATERIAL DE DEMOLICIONES CONTAMINANTES m3 0.00 92.11 S/7,891.06 23.77% 295.34 S/25,301.78 76%

EXISTENTE
2.03.01.01 CORTE CON DISCO EN PAVIMENTO ASFALTICO E= 5" PROMEDIO m 30.00 53.28 S/324.48 1.06% 4,960.60 S/30,210.05 99%
2.03.01.02 FRESADO PAVIMENTO FLEXIBLE EXISTENTE, E promedio= 0.05m m2 0.00 2120.77 S/28,990.93 21.54% 7,724.52 S/105,594.18 78%
2.03.01.03 ELIMINACION DE MATERIAL EXCEDENTE CONTAMINANTE (De fresado) m3 0.00 182.00 S/15,591.94 28.55% 455.53 S/39,025.26 71%

CONCRETP NUEVO
2.04.01 MOVIMIENTO DE TIERRAS
2.04.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE H=0.30M m3 0.00 287.67 S/6,748.74 62.56% 172.17 S/4,039.11 37%
2.04.01.02 CONFORMACION Y COMPACTACION DE SUBRASANTE E=0.15 M m2 0.00 1015.30 S/5,888.74 59.90% 679.63 S/3,941.85 40%
2.04.01.03 SUB-BASE GRANULAR E=0.15 M m2 0.00 1015.30 S/16,326.02 59.90% 679.63 S/10,928.45 40%
2.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE, D=20KM m3 0.00 145.42 S/12,458.13 25.69% 420.65 S/36,037.09 74%
2.04.02 CONFORMACION DE LOSA DE CONCRETO F'C=245KG/CM2
2.04.02.01 ENCOFRADO Y DESENCOFRADO DE LOSA DE PAVIMENTO m2 0.00 119.58 S/7,391.24 56.46% 92.21 S/5,699.50 44%
2.04.02.02 LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO TIPO I, h=0.175M m2 0.00 1015.30 S/71,751.25 59.90% 679.63 S/48,029.45 40%
2.04.02.03 TEXTURIZADO DEL CONCRETO EN RAMPA VEHICULAR m2 0.00 0.00 S/0.00 0.00% 65.79 S/167.76 100%
2.04.02.04 CURADO DE LOSA DE PAVIMENTO Y RAMPA VEHICULAR m2 0.00 1015.30 S/2,050.91 61.13% 645.61 S/1,304.13 39%
2.04.02.05 PAVIMENTO m 0.00 20.00 S/109.60 18.38% 88.83 S/486.79 82%

2.04.02.06 PAVIMENTO m 0.00 20.00 S/90.80 1.72% 1,143.98 S/5,193.67 98%
2.04.02.07 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE PAVIMENTO m 0.00 20.00 S/174.60 1.72% 1,143.98 S/9,986.95 98%
2.04.02.08 TECHO DE BUZON DE ALCANTARILLADO, INCLUYE ARMADURA und 1.00 3.00 S/2,772.12 37.50% 5.00 S/4,620.20 63%
2.05 PAVIMENTO DE USO PEATONAL (VEREDAS)
2.05.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE, h=0.20 m m3 0.00 421.44 S/14,021.31 16.74% 2,095.40 S/69,713.96 83%
2.05.01.02 PROPIO, E=0.15M m2 0.00 1273.84 S/12,687.45 11.49% 9,812.33 S/97,730.80 89%
2.05.01.03 BASE GRANULAR C/EQUIPO LIVIANO E=0.15 m m2 0.00 1273.92 S/26,726.84 11.49% 9,812.25 S/205,861.01 89%
2.05.01.04 ELIMINACIÓN DE MATERIAL EXCEDENTE D=20Km m3 233.00 1027.50 S/88,025.93 32.66% 2,118.55 S/181,496.17 67%
2.05.02 CONFORMACION DE LOSA DE CONCRETO VEREDA F'C=175KG/CM2
2.05.02.01 ENCONFRADO Y DESENCOFRADO LOSA DE CONCRETO EN VEREDA m2 0.00 331.69 S/15,098.53 20.83% 1,260.76 S/57,389.79 79%
2.05.02.02 CONCRETO f'c=175 kg/cm2 EN LOSA DE VERDA, E=0.10M m2 0.00 1573.40 S/77,474.22 14.19% 9,512.77 S/468,408.79 86%
2.05.02.03 CURADO DE LOSA DE CONCRETO EN VEREDAS m2 0.00 1573.40 S/2,957.99 14.19% 9,512.77 S/17,884.01 86%
2.05.02.04 CORTE CON DISCO EN JUNTAS DE CONTRACCION EN LOSA DE VEREDA m 20.00 100.00 S/455.00 2.95% 3,288.46 S/14,962.49 97%

2.05.02.05 CONCRETO m 10.00 1130.00 S/5,130.20 14.35% 6,744.57 S/30,620.35 86%
2.05.02.06 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE CONCRETO m 0.00 1120.00 S/9,777.60 14.22% 6,754.57 S/58,967.40 86%
2.06 ESTRUCTURAS DE SARDINELES SUMERGIDOS S1 Y S2 0.00
2.06.01 EXCAVACION A MANO EN TERRENO NORMAL m3 0.00 13.01 S/1,024.80 100.00% 0.00 S/0.00 0%
2.06.02 C/VOLQUETE m3 0.00 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%
2.06.03 ENCOFRADO Y DESENCOFRADO EN SARDINEL m2 0.00 86.72 S/4,132.21 100.00% 0.00 S/0.00 0%
2.06.04 CONCRETO SARDINELES F'C=175 KG/CM2 m3 0.00 13.01 S/5,087.82 100.00% 0.00 S/0.00 0%
2.06.05 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 0.00 276.75 S/1,624.52 100.00% 0.00 S/0.00 0%
2.06.06 CURADO DE SARDINELES m2 0.00 117.30 S/207.62 100.00% 0.00 S/0.00 0%
2.07 MOBILIARIO URBANO
2.07.01.01 EXCAVACIONES PARA CIMIENTOS m3 0.00 18.12 S/815.58 23.06% 60.47 S/2,721.76 77%
2.07.01.02 BASE DE AFIRMADO H=0.20 m m2 0.00 7.30 S/258.71 100.00% 0.00 S/0.00 0%
2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 17.14 17.14 S/1,468.38 17.45% 81.10 S/6,947.84 83%
2.07.02 CONCRETO
2.07.02.01 CONCRETO PARA SOLADO F'C=100 KG/CM2 m2 0.00 12.94 S/392.86 100.00% 0.00 S/0.00 0%
2.07.02.02 NIVELACION TOPOGRAFICA DE BUZONES und 2.00 2.00 S/112.96 1.23% 160.00 S/9,036.80 99%
2.07.02.03 CONCRETO f'c=175 kg/cm2 m3 0.00 71.80 S/22,698.13 100.00% 0.00 S/0.00 0%
2.07.02.04 CONCRETO F'C=210 KG/CM2 m3 0.00 6.15 S/2,495.98 100.00% 0.00 S/0.00 0%
2.07.02.05 ENCOFRADO PARA FUENTE DE AGUA Y BANCA DB6.1 m2 0.00 29.36 S/1,819.44 100.00% 0.00 S/0.00 0%
2.07.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 0.00 112.80 S/662.14 100.00% 0.00 S/0.00 0%
2.07.02.07 CURADO DE CONCRETO EN FUENTE DE AGUA Y BANCA DB6 m2 0.00 35.90 S/72.52 100.00% 0.00 S/0.00 0%
3 ARQUITECTURA
3.01 ARQUITECTURA JR AMAZONAS
3.01.01 TRABAJOS PRELIMINARES
3.01.01.01 LIMPIEZA DEL TERRENO MANUAL m2 0.00 4633.38 S/18,579.85 100.00% 0.00 S/0.00 0%
3.01.01.02 RETIRO DE MOBILIARIOS EXISTENTES 0.00
3.01.01.02.01 RETIRO DE SEÑALITICA VERTICAL und 0.00 6.00 S/160.20 100.00% 0.00 S/0.00 0%
3.01.01.02.02 RETIRO DE REFLECTORES EN EL PISO und 0.00 11.00 S/625.57 100.00% 0.00 S/0.00 0%
3.01.01.02.03 1000 m glb 0.00 0.60 S/319.54 60.00% 0.40 S/213.03 40%
3.01.01.03 DESMONTAJE DE PISOS

3.01.01.03.01 DESMONTAJE DE VEREDA DE PIEDRA FORMATO 0.40 X 0.40 m2 0.00 527.64 S/9,698.02 100.00% 0.00 S/0.00 0%
3.01.01.03.02 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 110.00 1627.77 S/144,855.25 95.13% 83.33 S/7,415.54 5%
3.01.01.04 DESMONTAJE DE CAJAS
3.01.01.04.01 DOMICILIARIAS und 0.00 20.00 S/148.40 100.00% 0.00 S/0.00 0%

3.01.01.04.03 DESMONTAJE DE TAPA VALVULA HIDRANTES und 0.00 0.00 S/0.00 0.00% 1.00 S/6.09 100%
3.01.01.04.04 DESMONTAJE TAPA DE BUZONES CIRCULARES und 0.00 5.00 S/242.40 100.00% 0.00 S/0.00 0%
3.01.01.04.05 RECTANGULARES und 0.00 9.00 S/83.07 100.00% 0.00 S/0.00 0%
3.01.01.04.06 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 1.00 2.00 S/127.50 20.00% 8.00 S/510.00 80%
3.01.01.05 TRASLADOS A ALMACEN CENTRAL
3.01.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 2.50 4.50 S/11,947.50 75.00% 1.50 S/3,982.50 25%
3.01.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 4.00 4.10 S/79.05 1.20% 336.23 S/6,482.51 99%
3.01.02 REVESTIMIENTOS
3.01.02.01 PAVIMENTO DE USO VEHICULAR
3.01.02.01.01 e=8cm, APAREJO SOGA m2 700.00 2011.73 S/846,998.68 100.00% 0.00 S/0.00 0%

3.01.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 66.17 461.17 S/193,234.84 96.39% 17.28 S/7,240.49 4%
3.01.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 20.30 82.45 S/26,792.95 100.00% 0.00 S/0.00 0%

3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 456.07 1039.29 S/193,983.48 100.00% 0.00 S/0.00 0%
3.01.02.02 PAVIMENTO DE USO PEATONAL

3.01.02.02.01 APAREJO IRREGULAR m2 106.90 276.40 S/42,178.64 162.73% -106.55 -S/16,259.53 -63%
3.01.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 46.19 1177.14 S/382,523.41 104.08% -46.19 -S/15,009.90 -4%

3.01.02.02.03 0.05m m2 3.89 11.09 S/2,734.24 99.64% 0.04 S/9.86 0%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 417.68 946.68 S/176,697.82 101.66% -15.43 -S/2,880.01 -2%

3.01.02.02.05 0.30 ,e=8cm EN CURVAS m 0.00 40.88 S/8,285.56 100.00% 0.00 S/0.00 0%
03.01.02.03 MOBILIARIO
03.01.02.03.01 BOLARDOS B-2 SEGUN DISEÑO und 39.00 79.00 S/46,417.24 48.47% 84.00 S/49,355.04 52%
03.01.02.03.02 REVESTIMIENTO Y ACABADO DE BANCAS ROTONDA und 4.00 4.00 S/2,360.00 100.00% 0.00 S/0.00 0%
03.01.02.03.03 BANCAS SEGUN DISEÑO und 1.00 1.00 S/850.02 3.85% 25.00 S/21,250.50 96%
03.01.02.03.04 ALCORQUES und 0.00 0.00 S/0.00 0.00% 13.00 S/29,606.20 100%
03.01.02.03.05 TACHOS DE BASURA und 6.00 6.00 S/6,994.32 100.00% 0.00 S/0.00 0%
03.01.02.04 SEÑALIZACION
03.01.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 1.00 2.00 S/708.00 100.00% 0.00 S/0.00 0%
03.01.02.05 PAISAJISMO
03.01.02.05.01 HOYOS PARA PLANTACION und 0.00 13.00 S/1,227.20 86.67% 2.00 S/188.80 13%
03.01.02.05.02 PREPARACION DE TERRENO m2 6.00 6.00 S/404.76 7.28% 76.44 S/5,156.64 93%
03.01.02.05.03 RETIRO DE GRASS m2 0.00 195.55 S/3,281.33 100.00% 0.00 S/0.00 0%
03.01.02.05.04 REUBICACIÓN DE ÁRBOLES glb 0.00 7.00 S/18,383.05 100.00% 0.00 S/0.00 0%
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 0.01 0.81 S/95,580.00 81.00% 0.19 S/22,420.00 19%
03.01.02.06 JARDINERIA
03.01.02.06.01 TIERRA PREPARADA m3 82.44 82.44 S/12,179.69 100.00% 0.00 S/0.00 0%
03.01.02.06.02 SEMBRADO DE ARBOLES und 17.00 17.00 S/40,885.00 100.00% 0.00 S/0.00 0%
03.01.02.06.03 SEMBRADO DE ARBUSTOS und 0.00 0.00 S/0.00 0.00% 4.00 S/540.76 100%
03.01.02.06.04 SEMBRADO DE GRASS EN CHAMBA m2 52.41 52.41 S/6,283.43 100.00% 0.00 S/0.00 0%
03.01.02.06.05 CENTRAL glb 0.61 0.61 S/1,772.35 61.00% 0.39 S/1,133.14 39%
03.02. ARQUITECTURA JR LAMPA

03.02.01.01 LIMPIEZA DEL TERRENO MANUAL m2 10.00 340.00 S/1,363.40 5.13% 6,291.74 S/25,229.88 95%
03.02.01.02.02 RETIRO DE BASUREROS und 0.00 1.00 S/67.63 6.67% 14.00 S/946.82 93%
03.02.01.02.03 RETIRO DE BOLARDOS und 0.00 0.00 S/0.00 0.00% 28.00 S/1,283.24 100%
03.02.01.02.04 RETIRO DE ESTACIONAMIENTO PARA BICICLETAS und 0.00 0.00 S/0.00 0.00% 3.00 S/206.25 100%
03.02.01.02.06 DESMONTAJE DE REJILLAS METALICAS m2 0.00 0.00 S/0.00 0.00% 9.69 S/82.85 100%
03.02.01.02.07 1000 m glb 0.00 1.00 S/532.57 100.00% 0.00 S/0.00 0%
03.02.01.03.01 DESMONTAJE DE PISTA DE ADOQUÍN ESPINA DE PEZ m2 0.00 0.00 S/0.00 0.00% 382.05 S/7,022.08 100%
03.02.01.03.02 DESMONTAJE DE PISTA DE ADOQUÍN ESPINA DE PEZ DOBLE m2 0.00 168.87 S/3,103.83 100.00% 0.00 S/0.00 0%
03.02.01.03.03 DESMONTAJE DE PISTA DE PIEDRA PARTIDA m2 0.00 18.06 S/414.66 100.00% 0.00 S/0.00 0%
03.02.01.03.05 DESMONTAJE DE VEREDA DE PIEDRA PARTIDA m2 0.00 1.52 S/34.90 0.50% 304.63 S/6,994.30 100%
03.02.01.03.06 DESMONTAJE DE MARTILLOS DE PIEDRA FORMATO 0.40 X 0.40 m2 0.00 0.00 S/0.00 0.00% 388.08 S/7,132.91 100%
03.02.01.03.07 DESMONTAJE DE VEREDA DE ADOQUÍN m2 0.00 0.00 S/0.00 0.00% 1,068.65 S/19,641.79 100%
03.02.01.03.08 DESPONTAJE DE VEREDA DE ADOQUÍN ESPINA DE PEZ DOBLE m2 0.00 112.81 S/2,073.45 100.00% 0.00 S/0.00 0%
03.02.01.03.09 DESMONTAJE DE PISO PODODÁCTIL DE ALERTA EXISTENTE m2 0.00 0.00 S/0.00 0.00% 22.20 S/408.04 100%
03.02.01.03.10 MARTILLOS) m 0.00 10.00 S/221.60 0.76% 1,306.17 S/28,944.73 99%

03.02.01.04.04 MX 0.10M - ARCO MEDIO PUNTO) und 0.00 0.00 S/0.00 0.00% 8.00 S/56.80 100%
03.02.01.04.05 DESMONTAJE TAPA DE BUZONES CIRCULARES und 0.00 0.00 S/0.00 0.00% 64.00 S/3,102.72 100%
03.02.01.04.07 DESMONTAJE DE TAPAS DE POZO A TIERRA und 0.00 0.00 S/0.00 0.00% 6.00 S/44.52 100%
03.02.01.04.08 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 0.00 0.00 S/0.00 0.00% 32.00 S/2,040.00 100%
03.02.01.05 TRASLADOS A ALMACEN CENTRAL 0.00
03.02.02.01.01 e=8cm, APAREJO SOGA m2 3.58 384.88 S/162,046.03 11.82% 2,871.46 S/1,208,970.80 88%

03.02.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 0.00 10.40 S/3,379.58 5.53% 177.76 S/57,764.89 94%

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 17.82 320.62 S/59,843.72 39.11% 499.10 S/93,157.02 61%

03.02.02.02.01 APAREJO IRREGULAR m2 0.23 24.23 S/3,697.50 5.21% 440.45 S/67,212.67 95%
03.02.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 3.95 224.15 S/72,839.78 12.42% 1,580.33 S/513,544.04 88%

03.02.02.02.03 0.05m m2 1.06 4.86 S/1,152.36 13.59% 30.89 S/7,324.32 86%

03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 189.16 189.16 S/35,306.71 8.41% 2,059.34 S/384,375.82 92%

03.02.02.02.05 0.30 ,e=8cm EN CURVAS m 0.00 0.00 S/0.00 0.00% 12.80 S/2,594.30 100%
03.02.02.03.01 BOLARDOS B-1 und 5.00 29.00 S/19,434.64 10.70% 242.00 S/162,178.72 89%
03.02.02.03.02 BOLARDOS B-2 SEGUN DISEÑO und 0.00 0.00 S/0.00 0.00% 164.00 S/96,359.84 100%
03.02.02.03.03 TACHOS DE BASURA und 0.00 2.00 S/2,331.44 11.76% 15.00 S/17,485.80 88%
03.02.02.03.04 REJILLA METALICA m2 0.00 0.00 S/0.00 0.00% 9.69 S/2,286.84 100%
03.02.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 2.00 3.00 S/1,062.00 27.27% 8.00 S/2,832.00 73%
03.02.02.04.02 CENTRAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.03. ARQUITECTURA JR AZANGARO
03.05. ARQUITECTURA JR JUNIN
03.05.01.01 LIMPIEZA DEL TERRENO MANUAL m2 0.00 S/0.00 0.00% 2,410.71 S/9,666.95 100%
03.05.01.02 RETIRO DE MOBILIARIOS EXISTENTES
03.05.01.02.03 RETIRO DE BOLARDOS und 0.00 0.00 S/0.00 0.00% 1.00 S/45.83 100%
03.05.01.02.05 1000 m glb 0.00 0.00 S/0.00 0.00% 1.00 S/532.57 100%

03.05.01.03.02 DESMONTAJE DE MARTILLOS DE PIEDRA FORMATO 0.40 X 0.40 m2 0.00 0.00 S/0.00 0.00% 48.45 S/890.51 100%
03.05.01.03.03 DESMONTAJE DE VEREDA DE ADOQUÍN m2 0.00 0.00 S/0.00 0.00% 543.68 S/9,992.84 100%
03.05.01.03.04 MARTILLOS) m 0.00 0.00 S/0.00 0.00% 424.01 S/9,396.06 100%
03.05.01.03.05 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 0.00 0.00 S/0.00 0.00% 827.29 S/73,620.54 100%

03.05.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 0.00 0.00 S/0.00 0.00% 1.50 S/3,982.50 100%
03.05.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 0.00 0.00 S/0.00 0.00% 20.00 S/385.60 100%
03.05.02.01.01 e=8cm, APAREJO SOGA m2 0.00 0.00 S/0.00 0.00% 1,319.06 S/555,363.83 100%
03.05.02.01.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 0.00 0.00 S/0.00 0.00% 10.80 S/3,509.57 100%

03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 0.00 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%

03.05.02.02.01 APAREJO IRREGULAR m2 0.00 0.00 S/0.00 0.00% 126.19 S/19,256.59 100%

03.05.02.02.03 0.05m m2 0.00 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 0.00 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.02.05 0.30 ,e=8cm EN CURVAS m 0.00 0.00 S/0.00 0.00% 9.35 S/1,895.06 100%
03.05.02.03.01 BOLARDOS B-1 und 0.00 0.00 S/0.00 0.00% 174.00 S/116,607.84 100%
03.05.02.03.02 TACHOS DE BASURA und 0.00 0.00 S/0.00 0.00% 6.00 S/6,994.32 100%
03.05.02.03.03 REJILLA METALICA SEGUN DISEÑO m2 0.00 0.00 S/0.00 0.00% 1.75 S/413.00 100%
03.05.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 0.00 0.00 S/0.00 0.00% 4.00 S/1,416.00 100%
03.05.02.04.02 CENTRAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.06. ARQUITECTURA JR HUALLAGA

03.06.01.01 LIMPIEZA DEL TERRENO MANUAL m2 0.00 0.00 S/0.00 0.00% 2,644.73 S/10,605.37 100%
03.06.01.02.04 1000 m glb 0.00 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.06.01.03.04 MARTILLOS) m 0.00 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%
03.06.01.04.01 DOMICILIARIAS und 0.00 S/0.00 0.00% 63.00 S/467.46 100%

03.06.01.05 TRASLADOS A ALMACEN CENTRAL

03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 0.00 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%

03.06.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 0.00 0.00 S/0.00 0.00% 1,157.58 S/376,167.20 100%

03.06.02.02.03 0.05m m2 0.00 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 DE 0.15 x 0.30 ,e=8cm m 0.00 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%

03.06.02.02.05 0.30 ,e=8cm EN CURVAS m 0.00 0.00 S/0.00 0.00% 9.04 S/1,832.23 100%
03.06.02.03.01 BOLARDOS B-1 und 0.00 0.00 S/0.00 0.00% 198.00 S/132,691.68 100%
03.06.02.04.02 CENTRAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
4 INSTALACIONES SANITARIAS
4.01 HIDRANTES
4.01.01 RETIRO DE HIDRANTES und 0.00 0.00 S/0.00 0.00% 6.00 S/5,215.32 100%
4.01.02 INSTALACION Y COLOCACION DE HIDRANTES und 0.00 0.00 S/0.00 0.00% 7.00 S/84,013.02 100%
4.01.03 GESTION HIDRANTES glb 0.00 0.00 S/0.00 0.00% 1.00 S/6,490.00 100%
4.02 CONEXIONES DOMICILIARIAS
4.02.01 DE AGUA und 0.00 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.02.02 DE DESAGUE und 0.00 31.00 S/9,698.35 47.69% 34.00 S/10,636.90 52%
4.02.03 REPOSICION DE CONEXIONES SANITARIAS EXISTENTES glb 0.00 0.03 S/1,416.00 3.00% 0.97 S/45,784.00 97%
4.02.04 SUMINISTRO E INSTALACION DE TAPA DE BUZON und 0.00 0.00 S/0.00 0.00% 160.00 S/53,808.00 100%
4.03 REDES COMPLEMENTARIAS
4.03.01.01 TRANSPORTE DE MAQUINARIAS Y EQUIPOS glb 0.00 0.10 S/472.00 10.00% 0.90 S/4,248.00 90%
4.03.02 REDES DE AGUA POTABLE
4.03.02.01 MOVIMIENTO DE TIERRAS
4.03.02.01.01 TRAZO Y REPLANTEO m 0.00 60.00 S/63.60 5.88% 960.00 S/1,017.60 94%
4.03.02.01.02 CORTE DE PAVIMENTO m 0.00 0.00 S/0.00 0.00% 2,040.00 S/22,215.60 100%
4.03.02.01.03 ROTURA DE PAVIMENTO m2 0.00 0.00 S/0.00 0.00% 612.00 S/19,737.00 100%
4.03.02.01.04 EXCAVACION DE ZANJA m 0.00 0.00 S/0.00 0.00% 1,020.00 S/33,670.20 100%
4.03.02.01.05 REFINE Y NIVELACION DE ZANJA m 0.00 0.00 S/0.00 0.00% 1,020.00 S/5,467.20 100%
4.03.02.01.06 CAMA DE APOYO CON ARENA GRUESA (0.10M) m 0.00 0.00 S/0.00 0.00% 1,020.00 S/11,485.20 100%
4.03.02.01.07 PROTECCION DE TUBERIA CON ARENA GRUESA (0.20M) m 0.00 0.00 S/0.00 0.00% 1,020.00 S/26,101.80 100%
4.03.02.01.08 RELLENO Y COMPACTACION DE TERRENO NATURAL m3 0.00 0.00 S/0.00 0.00% 231.00 S/7,507.50 100%
4.03.02.01.09 RELLENO Y COMPACTACION DE AFIRMADO m3 0.00 0.00 S/0.00 0.00% 239.00 S/15,463.30 100%
4.03.02.01.10 ELIMINACION DE DESMONTE m3 0.00 0.00 S/0.00 0.00% 873.00 S/30,860.55 100%
4.03.02.02 SUMINISTRO E INSTALACION DE TUBERIA HDPE NTP ISO 4427
4.03.02.02.01 SUMINISTRO DE TUBERIA HDPE DN 160MM ISO 4427:2008 m 0.00 0.00 S/0.00 0.00% 1,020.00 S/69,513.00 100%
4.03.02.02.02 INSTALACION DE TUBERIA HDPE DN 160MM ISO 4427:2008 m 0.00 0.00 S/0.00 0.00% 1,020.00 S/16,524.00 100%
4.03.02.03 ACCESORIOS
4.03.02.03.01 SUMINISTRO E INSTALACION DE TAPON HDPE DN 160MM und 0.00 0.00 S/0.00 0.00% 11.00 S/7,460.86 100%
4.03.02.03.02 SUMINISTRO E INSTALACION DE TEE HDPE DN 160MM X 160MM und 0.00 0.00 S/0.00 0.00% 1.00 S/1,400.00 100%
4.03.02.03.03 SUMINISTRO E INSTALACION DE CRUZ HDPE DN 160MM und 0.00 0.00 S/0.00 0.00% 1.00 S/1,427.61 100%
4.03.02.03.04 SUMINISTRO E INSTALACION DE CODO HDPE DN 160MM X 45º und 0.00 0.00 S/0.00 0.00% 4.00 S/4,058.44 100%
4.03.02.03.06 SUMINISTRO E INSTALACION DE VALVULA HD DN160MM und 0.00 0.00 S/0.00 0.00% 1.00 S/1,669.26 100%
4.03.02.04 CONEXIONES DOMICILIARIAS DE AGUA POTABLE
4.03.02.04.01 REHABILITACION DE AGUA POTABLE und 0.00 0.00 S/0.00 0.00% 106.00 S/175,208.46 100%
4.03.02.04.02 SUMINISTRO E INSTALACIÓN DE ABRAZADERA CIEGA und 0.00 0.00 S/0.00 0.00% 46.00 S/85,574.26 100%
4.03.02.04.03 ADECUACION DE TUBERIA PARA CONCRETO FLUIDO und 0.00 0.00 S/0.00 0.00% 4.00 S/13,952.12 100%
4.03.02.04.04 CONCRETO FLUIDO PARA TUBERIA FºFº DN150MM m3 0.00 0.00 S/0.00 0.00% 10.00 S/3,394.80 100%
4.03.02.05 CONEXIONES DOMICILIARIAS DE AGUA POTABLE
4.03.02.05.01 PRUEBA HIDRULICA m 0.00 10.00 S/112.60 0.98% 1,010.00 S/11,372.60 99%
4.03.02.05.02 PRUEBAS DE COMPACTACION glb 0.00 0.00 S/0.00 0.00% 1.00 S/9,381.00 100%
4.03.02.06 REPOSICION DE PAVIMENTO
4.03.02.06.01 REPOSICION DE CONCRETO PISTA (FC=210KG/CM2) m3 0.00 0.00 S/0.00 0.00% 123.00 S/59,849.34 100%
4.03.02.07 GESTIONES COMPLEMENTARIAS
4.03.02.07.01 RECEPCION DE OBRAS glb 0.00 0.00 S/0.00 0.00% 1.00 S/4,130.00 100%
4.03.02.07.02 EMPALMES DE REDES glb 0.00 0.00 S/0.00 0.00% 1.00 S/4,130.00 100%
5 INSTALACIONES ELECTRICAS
5.01 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR C/EQUIPO m2 0.00 300.00 S/705.00 1.36% 21,700.00 S/50,995.00 99%
5.02 CONEXIÓN A RED PRINCIPAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/11,800.00 100%
5.03 REPOSICION DE CONEXIONES ELECTRICAS glb 0.00 0.00 S/0.00 0.00% 1.00 S/86,730.00 100%
5.04 EXCAVACION A MANO EN TERRENO NORMAL m3 0.00 96.00 S/7,561.92 13.07% 638.35 S/50,282.83 87%
5.05 CANALIZACION EN PISTA, DUCTO DE CONCRETO DE 4 VIAS m 0.00 68.00 S/13,047.16 72.49% 25.81 S/4,952.16 28%
5.06 CANALIZACION EN VEREDA DE 4 VIAS m 0.00 320.00 S/34,652.80 18.07% 1,450.97 S/157,125.54 82%
5.07 CANALIZACION EN VEREDA DE 1 VIA m 0.00 80.45 S/8,669.29 100.00% 0.00 S/0.00 0%
5.08 C/VOLQUETE m3 18.00 36.00 S/1,056.96 49.02% 37.44 S/1,099.24 51%
5.09 RELLENO COMPACTADO CON MATERIAL PROPIO m3 0.00 45.00 S/306.00 20.89% 170.42 S/1,158.86 79%
5.1 CAJA DE PASO TIPO CE-02 und 0.00 6.00 S/1,696.50 6.67% 84.00 S/23,751.00 93%
5.11 TAPA DE CONCRETO PARA CAJA DE PASO TIPO CE-02 und 0.00 4.00 S/762.76 4.44% 86.00 S/16,399.34 96%
5.12 CAJA DE PASO TIPO CE-03 und 0.00 6.00 S/1,767.66 54.55% 5.00 S/1,473.05 45%
5.14 ILUMINACION AMAZONAS
5.14.01 EXCAVACION DE ZANJAS DE 0.50M X 0.65M TN m 0.00 87.00 S/3,540.90 100.00% 0.00 S/0.00 0.00%
5.14.02 TUBERIA PVC - SEL Ø 50 MM m 0.00 0.00 S/0.00 0.00% 174.00 S/5,456.64 100%
5.14.03 TENDIDO DE CABLE NYY 3 - 1X10MM2 0.6-1.0KV+LINEA A TIERRA m 0.00 20.00 S/2,821.00 100.00% 0.00 S/0.00 0%
5.14.04 TENDIDO DE CABLE NYY 2 - 1X6MM2 0.6-1.0KV+LINEA A TIERRA m 0.00 0.00 S/0.00 0.00% 174.00 S/12,655.02 100%

5.14.05 DECORATIVOS 4.10MTS m 10.00 10.00 S/1,652.60 10.00% 90.00 S/14,873.40 90%
5.14.06 SUMINISTRO E INSTALACION DE POSTE ORNAMENTAL und 10.00 10.00 S/20,060.00 100.00% 0.00 S/0.00 0%
5.14.07 SUMINISTRO E INSTALACION CONEXION ESPEJO DE AGUA glb 0.10 0.30 S/17,700.00 30.00% 0.70 S/41,300.00 70%
SERVICIOS DE AFECTACION DE REDES ELECTRICAS glb 0.01 0.65 S/1,467,006.73 65.00% 0.35 S/789,926.71 35%
COSTO DIRECTO S/3,756,877.27 S/12,885,770.81
10% GASTOS GENERALES (10%) S/375,687.73 S/1,288,577.08
SERVICIO DE AFECTACION DE REDES ELECTRICAS S/1,467,006.73 S/789,926.71
TOTAL S/5,599,571.73 S/14,964,274.60
PORCENTAJE EJECUTADO 27.23% 72.77%

PORCENTAJE EJECUTADO ACUMULADO 27.23% 72.77%
Avance de Diferencia de
Avance de Octubre Avance de semana 39
Valorización 08 metrado
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 170.01 150.01 20.00
2.00 4.10 2.25 1.85
4.00 7.72 6.62 1.10
0.10 0.50 0.20 0.30

1.70
0.30 6.00 4.30
0.00 0.00 0.00 0.00

0.01
0.00 0.01 0.00
0.00
0.00 0.03 0.03
0.02
0.01 0.51 0.49
0.11
0.20 0.51 0.40
0.02 0.44 0.38 0.06

0.02 0.42 0.36 0.06
0.02 0.47 0.46 0.01
0.02 0.46 0.45 0.01
0.06
0.02 0.28 0.22
0.02 0.48 0.37 0.11
0.17
0.00 0.51 0.34
0.08
0.00 0.34 0.26
0.18
0.00 0.51 0.33
0.00 0.38 0.30 0.08

0.00 0.41 0.33 0.08
0.00 0.28 0.20 0.08
0.00 0.22 0.14 0.08
0.00 0.01 0.01 0.00
4123.00
0.00 4633.00 510.00
4203.00
0.00 4663.00 460.00
0.00
0.00 637.79 637.79 0.00
0.00 595.00 595.00 0.00
0.00 482.79 482.79 0.00
0.00 34.44 34.44 0.00
0.00 102.49 102.49 0.00
0.00 652.38 652.38 0.00
0.00 1108.43 1108.43 0.00
0.00 7.40 7.40 0.00
0.00 316.18 299.18 17.00
0.00
0.00 92.11 92.11
30.00
0.00 53.28 23.28
0.00
0.00 2120.77 2120.77
0.00
0.00 182.00 182.00
0.00
0.00 287.67 287.67
0.00
11.90 1015.30 1015.30
11.90 1015.30 1015.30 0.00

0.00 145.42 145.42 0.00
119.58 119.58 0.00

0.00
11.90 1015.30 1015.30
0.00 0.00 0.00 0.00

11.90 1015.30 1015.30 0.00
0.00
15.00 20.00 20.00
0.00
0.00 20.00 20.00
20.00 20.00 0.00

1.00 3.00 2.00 1.00
421.44 421.44 0.00

0.00
0.00 1273.84 1273.84
0.00 1273.92 1273.92 0.00

587.00 794.50 794.50 0.00
0.00
331.69 331.69
0.00 1573.40 1573.40 0.00

0.00 1573.40 1573.40 0.00
20.00
40.00 100.00 80.00
10.00
1100.00 1130.00 1120.00
1100.00 1120.00 1120.00 0.00

0.00
0.00 13.01 13.01 0.00
0.00
16.26 16.26
86.72 86.72 0.00

13.01 13.01 0.00
276.75 276.75 0.00
117.30 117.30 0.00
18.12 18.12 18.12 0.00

7.30 7.30 7.30 0.00
17.14 0.00 17.14
12.94 12.94 12.94 0.00

2.00 0.00 2.00
71.80 71.80 71.80 0.00
6.15 6.15 6.15 0.00
0.00 29.36 29.36 0.00
112.80 112.80 112.80 0.00
35.90 35.90 35.90 0.00
0.00 4633.38 4633.38 0.00
0.00
0.00 6.00 6.00 0.00
0.00 11.00 11.00 0.00
0.00
0.10 0.60 0.60
0.00 527.64 527.64 0.00

0.00 1627.77 1517.77 110.00
0.00
0.00 20.00 20.00
0.00
0.00 2.00 2.00
0.00 0.00 0.00 0.00

0.00 5.00 5.00 0.00
0.00
0.00 9.00 9.00
2.00 1.00 1.00
1.00 4.50 2.00 2.50

0.00 4.10 0.10 4.00
700.00
615.83 2011.73 1311.73
66.17
312.53 461.17 395.00
20.30
62.15 82.45 62.15
456.07
80.53 1039.29 583.22
106.90
0.00 276.40 169.50
46.19
243.45 1177.14 1130.95
3.89
7.20 11.09 7.20
417.68
493.13 946.68 529.00
0.00
40.88 40.88 40.88
0.00
40.00 79.00 40.00 39.00
0.00 4.00 0.00 4.00
0.00 1.00 0.00 1.00
0.00 0.00 0.00 0.00
0.00 6.00 0.00 6.00
1.00 2.00 1.00 1.00
12.00 13.00 13.00 0.00

6.00 0.00 6.00
10.55 195.55 195.55 0.00
7.00 7.00 0.00
0.10 0.81 0.80 0.01
0.00
0.00 82.44 0.00 82.44
0.00 17.00 0.00 17.00
0.00 0.00 0.00 0.00
0.00 52.41 0.00 52.41
0.61
0.00 0.61 0.00
0.00
0.00
200.00 340.00 330.00 10.00
0.00
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 1.00 1.00
0.00 0.00 0.00 0.00
0.00 168.87 168.87 0.00
0.00 18.06 18.06 0.00
0.00 93.55 93.55 0.00
0.00 1.52 1.52 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 112.81 112.81 0.00
0.00 0.00 0.00 0.00
0.00
0.00 10.00 10.00
0.00 136.00 136.00 0.00
10.00
0.00 10.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00
3.58
0.00 384.88 381.30
21.52
0.00 21.52 0.00
0.00
0.00 10.40 10.40
17.82
0.00 320.62 302.80
0.23
0.00 24.23 24.00
3.95
18.80 224.15 220.20
1.06
3.80 4.86 3.80
189.16
0.00 189.16 0.00
0.00
0.00 0.00 0.00
24.00 29.00 24.00 5.00

0.00 0.00 0.00 0.00
2.00 2.00 2.00 0.00
0.00 0.00 0.00 0.00
0.00
1.00 3.00 1.00 2.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00
0.00 43.00 43.00
0.00
0.00 31.00 31.00
0.00 0.03 0.03 0.00

0.00 0.00 0.00 0.00
0.00
0.00
0.00 0.10 0.10 0.00
0.00
0.00
0.00 60.00 60.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 10.00 10.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
100.00 300.00 300.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
15.00 96.00 96.00 0.00
68.00 68.00 68.00 0.00
20.00 320.00 320.00 0.00
80.45 80.45 80.45 0.00
18.00
0.00 36.00 18.00
45.00 45.00 45.00 0.00

6.00 6.00 6.00 0.00
4.00 4.00 4.00 0.00
6.00 6.00 6.00 0.00
4.00 4.00 4.00 0.00
0.00
0.00 87.00 87.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 20.00 20.00
0.00
0.00 0.00 0.00
10.00
0.00 10.00 0.00
0.00 10.00 0.00 10.00

0.00 0.30 0.20 0.10
0.00 0.65 0.64 0.01
CUADRO DE RESUMEN DE VALORIZACION Nº 09 DE NOVIEMBRE
ENTIDAD EMAPE S.A.



(S/.)
2. AMORTIZACIONES

VALORIZACION DE OBRA Nº 09 NOVIEMBRE
ENTIDAD : EMAPE S.A

EN EL MES OCTUBRE EN EL MES NOVIEMBRE ACUMULADO ACTUAL SALDO POR VALORIZAR
PRECIO
UNITARIO

1.01.05 BAÑOS QUIMICOS PARA EL PERSONAL mes 9.00 835.44 7,518.96 6.62 S/5,530.61 73.56% 1.10 S/918.98 12.22% 7.72 S/6,449.59 85.78% 1.28 S/1,069.37 14%
1.02.01 OBTENCION DEL SERVICIO DE AGUA PARA LA CONSTRUCCION glb 1.00 2,124.00 2,124.00 0.20 S/424.80 20.00% 0.30 S/637.20 30.00% 0.50 S/1,062.00 50.00% 0.50 S/1,062.00 50%

1.03.01 SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 21,981.21 21,981.21 0.40 S/8,792.48 40.00% 0.11 S/2,417.93 11.00% 0.51 S/11,210.41 51.00% 0.49 S/10,770.80 49%
1.03.02 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN INDIVIDUAL glb 1.00 33,723.06 33,723.06 0.38 S/12,814.76 38.00% 0.06 S/2,023.38 6.00% 0.44 S/14,838.14 44.00% 0.56 S/18,884.92 56%
1.03.07 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL glb 1.00 75,134.22 75,134.22 0.37 S/27,799.66 37.00% 0.11 S/8,264.76 11.00% 0.48 S/36,064.42 48.00% 0.52 S/39,069.80 52%
1.04 EN EL TRABAJO 304,942.86

1.04.01 INICIO DE LABORES glb 1.00 70,328.40 70,328.40 0.34 S/23,911.66 34.00% 0.17 S/11,955.83 17.00% 0.51 S/35,867.49 51.00% 0.49 S/34,460.91 49%

1.05.01 CORRECTIVAS glb 1.00 18,349.00 18,349.00 0.33 S/6,055.17 33.00% 0.18 S/3,302.82 18.00% 0.51 S/9,357.99 51.00% 0.49 S/8,991.01 49%
1.05.03 PROGRAMA DE MONITOREO AMBIENTAL glb 1.00 28,674.00 28,674.00 0.33 S/9,462.42 33.00% 0.08 S/2,293.92 8.00% 0.41 S/11,756.34 41.00% 0.59 S/16,917.66 59%
1.05.05 PROGRAMA DE EDUCACION Y CAPACITACION AMBIENTAL glb 1.00 40,586.00 40,586.00 0.14 S/5,682.04 14.00% 0.08 S/3,246.88 8.00% 0.22 S/8,928.92 22.00% 0.78 S/31,657.08 78%

2.01.01 AMAZONAS 1-JR LAMPA 1 m2 23,613.57 1.75 41,323.75 510.00 S/892.50 2.16% 4123.00 S/7,215.25 17.46% 4633.00 S/8,107.75 19.62% 18,980.57 S/33,216.00 80%
2.01.02 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO DE OBRA m2 23,613.57 2.79 65,881.86 460.00 S/1,283.40 1.95% 4203.00 S/11,726.37 17.80% 4663.00 S/13,009.77 19.75% 18,950.57 S/52,872.09 80%
2.02.09 ELIMINACION DE MATERIAL DEMOLICION m3 1,536.09 85.67 131,596.83 299.18 S/25,630.75 19.48% 17.00 S/1,456.39 1.11% 316.18 S/27,087.14 20.58% 1,219.91 S/104,509.69 79%

219,736.84
EXISTENTE

256,197.10
CONCRETP NUEVO
2.04.02.05 PAVIMENTO m 108.83 5.48 596.39 20.00 S/109.60 18.38% 0.00 S/0.00 0.00% 20.00 S/109.60 18.38% 88.83 S/486.79 82%

2.04.02.06 PAVIMENTO m 1,163.98 4.54 5,284.47 20.00 S/90.80 1.72% 0.00 S/0.00 0.00% 20.00 S/90.80 1.72% 1,143.98 S/5,193.67 98%
2.05.01.02 PROPIO, E=0.15M m2 11,086.17 9.96 110,418.25 1273.84 S/12,687.45 11.49% 0.00 S/0.00 0.00% 1273.84 S/12,687.45 11.49% 9,812.33 S/97,730.80 89%
2.05.01.04 ELIMINACIÓN DE MATERIAL EXCEDENTE D=20Km m3 3,146.05 85.67 269,522.10 794.50 S/68,064.82 25.25% 233.00 S/19,961.11 7.41% 1027.50 S/88,025.93 32.66% 2,118.55 S/181,496.17 67%

2.05.02.05 CONCRETO m 7,874.57 4.54 35,750.55 1120.00 S/5,084.80 14.22% 10.00 S/45.40 0.13% 1130.00 S/5,130.20 14.35% 6,744.57 S/30,620.35 86%
2.06 ESTRUCTURAS DE SARDINELES SUMERGIDOS S1 Y S2 13,469.96 0.00
2.06.02 C/VOLQUETE m3 16.26 85.67 1,392.99 16.26 S/1,392.99 100.00% 0.00 S/0.00 0.00% 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%

2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 98.24 85.67 8,416.22 0.00 S/0.00 0.00% 17.14 S/1,468.38 17.45% 17.14 S/1,468.38 17.45% 81.10 S/6,947.84 83%
2.07.02 CONCRETO 37,290.83
3.01.01.02.03 1000 m glb 1.00 532.57 532.57 0.60 S/319.54 60.00% 0.00 S/0.00 0.00% 0.60 S/319.54 60.00% 0.40 S/213.03 40%
3.01.01.03.02 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 1,711.10 88.99 152,270.79 1517.77 S/135,066.35 88.70% 110.00 S/9,788.90 6.43% 1627.77 S/144,855.25 95.13% 83.33 S/7,415.54 5%


3.01.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 6.00 2,655.00 15,930.00 2.00 S/5,310.00 33.33% 2.50 S/6,637.50 41.67% 4.50 S/11,947.50 75.00% 1.50 S/3,982.50 25%

3.01.02.01.01 e=8cm, APAREJO SOGA m2 2,011.73 421.03 846,998.68 1311.73 S/552,277.68 65.20% 700.00 S/294,721.00 34.80% 2011.73 S/846,998.68 100.00% 0.00 S/0.00 0%

3.01.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 478.45 419.01 200,475.33 395.00 S/165,508.95 82.56% 66.17 S/27,725.89 13.83% 461.17 S/193,234.84 96.39% 17.28 S/7,240.49 4%
3.01.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 82.45 324.96 26,792.95 62.15 S/20,196.26 75.38% 20.30 S/6,596.69 24.62% 82.45 S/26,792.95 100.00% 0.00 S/0.00 0%

3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 1,039.29 186.65 193,983.48 583.22 S/108,858.01 56.12% 456.07 S/85,125.47 43.88% 1039.29 S/193,983.48 100.00% 0.00 S/0.00 0%

3.01.02.02.01 APAREJO IRREGULAR m2 169.85 152.60 25,919.11 169.50 S/25,865.70 99.79% 106.90 S/16,312.94 62.94% 276.40 S/42,178.64 162.73% -106.55 -S/16,259.53 -63%
3.01.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,130.95 324.96 367,513.51 1130.95 S/367,513.51 100.00% 46.19 S/15,009.90 4.08% 1177.14 S/382,523.41 104.08% -46.19 -S/15,009.90 -4%

3.01.02.02.03 0.05m m2 11.13 246.55 2,744.10 7.20 S/1,775.16 64.69% 3.89 S/959.08 34.95% 11.09 S/2,734.24 99.64% 0.04 S/9.86 0%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 931.25 186.65 173,817.81 529.00 S/98,737.85 56.81% 417.68 S/77,959.97 44.85% 946.68 S/176,697.82 101.66% -15.43 -S/2,880.01 -2%

03.01.02.03 MOBILIARIO 156,833.32

03.01.02.03.01 BOLARDOS B-2 SEGUN DISEÑO und 163.00 587.56 95,772.28 40.00 S/23,502.40 24.54% 39.00 S/22,914.84 23.93% 79.00 S/46,417.24 48.47% 84.00 S/49,355.04 52%
03.01.02.03.02 REVESTIMIENTO Y ACABADO DE BANCAS ROTONDA und 4.00 590.00 2,360.00 0.00 S/0.00 0.00% 4.00 S/2,360.00 100.00% 4.00 S/2,360.00 100.00% 0.00 S/0.00 0%
03.01.02.03.04 ALCORQUES und 13.00 2,277.40 29,606.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 13.00 S/29,606.20 100%
03.01.02.03.05 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 0.00 S/0.00 0.00% 6.00 S/6,994.32 100.00% 6.00 S/6,994.32 100.00% 0.00 S/0.00 0%
03.01.02.04 SEÑALIZACION 708.00
03.01.02.05 PAISAJISMO 209,436.15
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 1.00 118,000.00 118,000.00 0.80 S/94,400.00 80.00% 0.01 S/1,180.00 1.00% 0.81 S/95,580.00 81.00% 0.19 S/22,420.00 19%
03.01.02.06 JARDINERIA 62,794.37
03.01.02.06.01 TIERRA PREPARADA m3 82.44 147.74 12,179.69 0.00 S/0.00 0.00% 82.44 S/12,179.69 100.00% 82.44 S/12,179.69 100.00% 0.00 S/0.00 0%
03.01.02.06.02 SEMBRADO DE ARBOLES und 17.00 2,405.00 40,885.00 0.00 S/0.00 0.00% 17.00 S/40,885.00 100.00% 17.00 S/40,885.00 100.00% 0.00 S/0.00 0%
03.01.02.06.04 SEMBRADO DE GRASS EN CHAMBA m2 52.41 119.89 6,283.43 0.00 S/0.00 0.00% 52.41 S/6,283.43 100.00% 52.41 S/6,283.43 100.00% 0.00 S/0.00 0%
03.01.02.06.05 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.61 S/1,772.35 61.00% 0.61 S/1,772.35 61.00% 0.39 S/1,133.14 39%

03.02.01.01 LIMPIEZA DEL TERRENO MANUAL m2 6,631.74 4.01 26,593.28 330.00 S/1,323.30 4.98% 10.00 S/40.10 0.15% 340.00 S/1,363.40 5.13% 6,291.74 S/25,229.88 95%
03.02.01.02.07 1000 m glb 1.00 532.57 532.57 1.00 S/532.57 100.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100.00% 0.00 S/0.00 0%
03.02.01.03.10 MARTILLOS) m 1,316.17 22.16 29,166.33 10.00 S/221.60 0.76% 0.00 S/0.00 0.00% 10.00 S/221.60 0.76% 1,306.17 S/28,944.73 99%


03.02.02 REVESTIMIENTOS 3,075,331.47

03.02.02.01.01 e=8cm, APAREJO SOGA m2 3,256.34 421.03 1,371,016.83 381.30 S/160,538.74 11.71% 3.58 S/1,507.29 0.11% 384.88 S/162,046.03 11.82% 2,871.46 S/1,208,970.80 88%

03.02.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 227.31 419.01 95,245.16 0.00 S/0.00 0.00% 21.52 S/9,017.10 9.47% 21.52 S/9,017.10 9.47% 205.79 S/86,228.06 91%

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 819.72 186.65 153,000.74 302.80 S/56,517.62 36.94% 17.82 S/3,326.10 2.17% 320.62 S/59,843.72 39.11% 499.10 S/93,157.02 61%

03.02.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,804.48 324.96 586,383.82 220.20 S/71,556.19 12.20% 3.95 S/1,283.59 0.22% 224.15 S/72,839.78 12.42% 1,580.33 S/513,544.04 88%

03.02.02.02.03 0.05m m2 35.75 237.11 8,476.68 3.80 S/901.02 10.63% 1.06 S/251.34 2.97% 4.86 S/1,152.36 13.59% 30.89 S/7,324.32 86%

03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 2,248.50 186.65 419,682.53 0.00 S/0.00 0.00% 189.16 S/35,306.71 8.41% 189.16 S/35,306.71 8.41% 2,059.34 S/384,375.82 92%

03.02.02.03 MOBILIARIO 300,077.28

03.02.02.03.01 BOLARDOS B-1 und 271.00 670.16 181,613.36 24.00 S/16,083.84 8.86% 5.00 S/3,350.80 1.85% 29.00 S/19,434.64 10.70% 242.00 S/162,178.72 89%
03.02.02.04 SEÑALIZACION 6,799.49 S/0.00 0.00%
03.02.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 11.00 354.00 3,894.00 1.00 S/354.00 9.09% 2.00 S/708.00 18.18% 3.00 S/1,062.00 27.27% 8.00 S/2,832.00 73%
03.02.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.05. ARQUITECTURA JR JUNIN 1,279,641.13 S/0.00 0.00%
03.05.01 TRABAJOS PRELIMINARES 115,096.35 S/0.00 0.00%
03.05.01.02 RETIRO DE MOBILIARIOS EXISTENTES 1,052.54 S/0.00 0.00%
03.05.01.02.05 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.05.01.03 DESMONTAJE DE PISOS 97,185.53 S/0.00 0.00%

03.05.01.03.04 MARTILLOS) m 424.01 22.16 9,396.06 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 424.01 S/9,396.06 100%

03.05.02 REVESTIMIENTOS 1,164,544.78


03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 264.00 186.65 49,275.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%


03.05.02.02.03 0.05m m2 10.04 237.11 2,380.58 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 886.23 186.65 165,414.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.03 MOBILIARIO 124,015.16

03.05.02.04 SEÑALIZACION 4,321.49
03.05.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

03.06.01.01 LIMPIEZA DEL TERRENO MANUAL m2 2,644.73 4.01 10,605.37 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,644.73 S/10,605.37 100%
03.06.01.02.01 RETIRO DE SEÑALITICA VERTICAL und 1.00 26.70 26.70 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/26.70 100%
03.06.01.02.02 RETIRO DE BASUREROS und 9.00 67.63 608.67 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.00 S/608.67 100%
03.06.01.02.03 DESMONTAJE DE REJILLAS METALICAS m2 2.60 8.55 22.23 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.60 S/22.23 100%
03.06.01.02.04 1000 m glb 1.00 532.57 532.57 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.06.01.03.01 DESMONTAJE DE VEREDA DE PIEDRA PARTIDA m2 105.96 22.96 2,432.84 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 105.96 S/2,432.84 100%
03.06.01.03.02 DESMONTAJE DE MARTILLOS DE PIEDRA FORMATO 0.40 X 0.40 m2 44.47 18.38 817.36 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 44.47 S/817.36 100%
03.06.01.03.03 DESMONTAJE DE VEREDA DE ADOQUÍN m2 277.85 18.38 5,106.88 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 277.85 S/5,106.88 100%
03.06.01.03.04 MARTILLOS) m 493.04 22.16 10,925.77 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%
03.06.01.03.05 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 199.96 88.99 17,794.44 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 199.96 S/17,794.44 100%

03.06.01.04.01 DOMICILIARIAS und 63.00 7.42 467.46 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 63.00 S/467.46 100%

03.06.01.04.02 DOMICILIARIAS und 13.00 17.10 222.30 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 13.00 S/222.30 100%
03.06.01.04.03 DESMONTAJE DE TAPA VALVULA HIDRANTES und 1.00 6.09 6.09 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/6.09 100%
03.06.01.04.04 DESMONTAJE TAPA DE BUZONES CIRCULARES und 15.00 48.48 727.20 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 15.00 S/727.20 100%
03.06.01.04.05 RECTANGULARES und 3.00 9.23 27.69 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 3.00 S/27.69 100%
03.06.01.04.06 DESMONTAJE DE TAPAS DE POZO A TIERRA und 2.00 7.42 14.84 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.00 S/14.84 100%
03.06.01.04.07 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 32.00 63.75 2,040.00 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 32.00 S/2,040.00 100%
03.06.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 6.00 2,655.00 15,930.00 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/15,930.00 100%
03.06.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 340.33 19.28 6,561.56 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 340.33 S/6,561.56 100%
03.06.02 REVESTIMIENTOS 1,210,448.98

03.06.02.01.01 e=8cm, APAREJO SOGA m2 1,017.13 421.03 428,242.24 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,017.13 S/428,242.24 100%
03.06.02.01.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 7.56 324.96 2,456.70 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 7.56 S/2,456.70 100%

03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 214.20 186.65 39,980.43 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%

03.06.02.02.01 APAREJO IRREGULAR m2 211.27 152.60 32,239.80 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 211.27 S/32,239.80 100%
03.06.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,157.58 324.96 376,167.20 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,157.58 S/376,167.20 100%

03.06.02.02.03 0.05m m2 2.16 237.11 512.16 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 DE 0.15 x 0.30 ,e=8cm m 987.93 186.65 184,397.13 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%

03.06.02.02.05 0.30 ,e=8cm EN CURVAS m 9.04 202.68 1,832.23 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.04 S/1,832.23 100%
03.06.02.03 MOBILIARIO 140,299.60

03.06.02.03.01 BOLARDOS B-1 und 198.00 670.16 132,691.68 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 198.00 S/132,691.68 100%
03.06.02.03.02 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/6,994.32 100%
03.06.02.03.03 REJILLA METALICA SEGUN DISEÑO m2 2.60 236.00 613.60 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.60 S/613.60 100%
03.06.02.04 SEÑALIZACION 4,321.49
03.06.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 4.00 354.00 1,416.00 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/1,416.00 100%
03.06.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

4.01 HIDRANTES 95,718.34

4.02.01 DE AGUA und 257.00 255.55 65,676.35 43.00 S/10,988.65 16.73% 0.00 S/0.00 0.00% 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.03.02.02 SUMINISTRO E INSTALACION DE TUBERIA HDPE NTP ISO 4427 86,037.00 S/0.00 0.00%
4.03.02.03 ACCESORIOS 17,030.78 S/0.00 0.00%
4.03.02.06 REPOSICION DE PAVIMENTO 59,849.34 S/0.00 0.00%
4.03.02.07 GESTIONES COMPLEMENTARIAS 8,260.00 S/0.00 0.00%
5.08 C/VOLQUETE m3 73.44 29.36 2,156.20 18.00 S/528.48 24.51% 18.00 S/528.48 24.51% 36.00 S/1,056.96 49.02% 37.44 S/1,099.24 51%
5.14.05 DECORATIVOS 4.10MTS m 100.00 165.26 16,526.00 0.00 S/0.00 0.00% 10.00 S/1,652.60 10.00% 10.00 S/1,652.60 10.00% 90.00 S/14,873.40 90%
5.14.06 SUMINISTRO E INSTALACION DE POSTE ORNAMENTAL und 10.00 2,006.00 20,060.00 0.00 S/0.00 0.00% 10.00 S/20,060.00 100.00% 10.00 S/20,060.00 100.00% 0.00 S/0.00 0%
5.14.07 SUMINISTRO E INSTALACION CONEXION ESPEJO DE AGUA glb 1.00 59,000.00 59,000.00 0.20 S/11,800.00 20.00% 0.10 S/5,900.00 10.00% 0.30 S/17,700.00 30.00% 0.70 S/41,300.00 70%
SERVICIOS DE AFECTACION DE REDES ELECTRICAS glb 1.00 2,256,933.44 2,256,933.44 0.64 S/1,444,437.40 64.00% 0.01 S/22,569.33 1.00% 0.65 S/1,467,006.73 65.00% 0.35 S/789,926.71 35%
SERVICIO DE AFECTACION DE REDES ELECTRICAS S/2,256,933.44 S/1,444,437.40 S/22,569.33 S/1,467,006.73 S/789,926.71
TOTAL S/20,563,846.33 S/4,651,360.68 S/948,211.05 S/5,599,571.73 S/14,964,274.60

Avance de Diferencia de
Avance de Octubre Avance de semana 39
Valorización 08 metrado
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 170.01 150.01 20.00
2.00 4.10 2.25 1.85
4.00 7.72 6.62 1.10
0.10 0.50 0.20 0.30

1.70
0.30 6.00 4.30
0.00 0.00 0.00 0.00

0.01
0.00 0.01 0.00
0.00
0.00 0.03 0.03
0.02
0.01 0.51 0.49
0.11
0.20 0.51 0.40
0.02 0.44 0.38 0.06

0.02 0.42 0.36 0.06
0.02 0.47 0.46 0.01
0.02 0.46 0.45 0.01
0.06
0.02 0.28 0.22
0.02 0.48 0.37 0.11
0.17
0.00 0.51 0.34
0.08
0.00 0.34 0.26
0.18
0.00 0.51 0.33
0.00 0.38 0.30 0.08

0.00 0.41 0.33 0.08
0.00 0.28 0.20 0.08
0.00 0.22 0.14 0.08
0.00 0.01 0.01 0.00
4123.00
0.00 4633.00 510.00
4203.00
0.00 4663.00 460.00
0.00
0.00 637.79 637.79 0.00
0.00 595.00 595.00 0.00
0.00 482.79 482.79 0.00
0.00 34.44 34.44 0.00
0.00 102.49 102.49 0.00
0.00 652.38 652.38 0.00
0.00 1108.43 1108.43 0.00
0.00 7.40 7.40 0.00
0.00 316.18 299.18 17.00
0.00
0.00 92.11 92.11
30.00
0.00 53.28 23.28
0.00
0.00 2120.77 2120.77
0.00
0.00 182.00 182.00
0.00
0.00 287.67 287.67
0.00
11.90 1015.30 1015.30
11.90 1015.30 1015.30 0.00

0.00 145.42 145.42 0.00
119.58 119.58 0.00

0.00
11.90 1015.30 1015.30
0.00 0.00 0.00 0.00

11.90 1015.30 1015.30 0.00
0.00
15.00 20.00 20.00
0.00
0.00 20.00 20.00
20.00 20.00 0.00

1.00 3.00 2.00 1.00
421.44 421.44 0.00

0.00
0.00 1273.84 1273.84
0.00 1273.92 1273.92 0.00

587.00 794.50 794.50 0.00
0.00
331.69 331.69
0.00 1573.40 1573.40 0.00

0.00 1573.40 1573.40 0.00
20.00
40.00 100.00 80.00
10.00
1100.00 1130.00 1120.00
1100.00 1120.00 1120.00 0.00

0.00
0.00 13.01 13.01 0.00
0.00
16.26 16.26
86.72 86.72 0.00

13.01 13.01 0.00
276.75 276.75 0.00
117.30 117.30 0.00
18.12 18.12 18.12 0.00

7.30 7.30 7.30 0.00
17.14 0.00 17.14
12.94 12.94 12.94 0.00

2.00 0.00 2.00
71.80 71.80 71.80 0.00
6.15 6.15 6.15 0.00
0.00 29.36 29.36 0.00
112.80 112.80 112.80 0.00
35.90 35.90 35.90 0.00
0.00 4633.38 4633.38 0.00
0.00
0.00 6.00 6.00 0.00
0.00 11.00 11.00 0.00
0.00
0.10 0.60 0.60
0.00 527.64 527.64 0.00

0.00 1627.77 1517.77 110.00
0.00
0.00 20.00 20.00
0.00
0.00 2.00 2.00
0.00 0.00 0.00 0.00

0.00 5.00 5.00 0.00
0.00
0.00 9.00 9.00
2.00 1.00 1.00
1.00 4.50 2.00 2.50

0.00 4.10 0.10 4.00
700.00
615.83 2011.73 1311.73
66.17
312.53 461.17 395.00
20.30
62.15 82.45 62.15
456.07
80.53 1039.29 583.22
106.90
0.00 276.40 169.50
46.19
243.45 1177.14 1130.95
3.89
7.20 11.09 7.20
417.68
493.13 946.68 529.00
0.00
40.88 40.88 40.88
0.00
40.00 79.00 40.00 39.00
0.00 4.00 0.00 4.00
0.00 1.00 0.00 1.00
0.00 0.00 0.00 0.00
0.00 6.00 0.00 6.00
1.00 2.00 1.00 1.00
12.00 13.00 13.00 0.00

6.00 0.00 6.00
10.55 195.55 195.55 0.00
7.00 7.00 0.00
0.10 0.81 0.80 0.01
0.00
0.00 82.44 0.00 82.44
0.00 17.00 0.00 17.00
0.00 0.00 0.00 0.00
0.00 52.41 0.00 52.41
0.61
0.00 0.61 0.00
0.00
0.00
200.00 340.00 330.00 10.00
0.00
0.00 1.00 1.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 1.00 1.00
0.00 0.00 0.00 0.00
0.00 168.87 168.87 0.00
0.00 18.06 18.06 0.00
0.00 93.55 93.55 0.00
0.00 1.52 1.52 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 112.81 112.81 0.00
0.00 0.00 0.00 0.00
0.00
0.00 10.00 10.00
0.00 136.00 136.00 0.00
10.00
0.00 10.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00
0.00 1.00 1.00 0.00
0.00 0.00 0.00 0.00
3.58
0.00 384.88 381.30
21.52
0.00 21.52 0.00
0.00
0.00 10.40 10.40
17.82
0.00 320.62 302.80
0.23
0.00 24.23 24.00
3.95
18.80 224.15 220.20
1.06
3.80 4.86 3.80
189.16
0.00 189.16 0.00
0.00
0.00 0.00 0.00
24.00 29.00 24.00 5.00

0.00 0.00 0.00 0.00
2.00 2.00 2.00 0.00
0.00 0.00 0.00 0.00
0.00
1.00 3.00 1.00 2.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00
0.00 43.00 43.00
0.00
0.00 31.00 31.00
0.00 0.03 0.03 0.00

0.00 0.00 0.00 0.00
0.00
0.00
0.00 0.10 0.10 0.00
0.00
0.00
0.00 60.00 60.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 10.00 10.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
100.00 300.00 300.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
15.00 96.00 96.00 0.00
68.00 68.00 68.00 0.00
20.00 320.00 320.00 0.00
80.45 80.45 80.45 0.00
18.00
0.00 36.00 18.00
45.00 45.00 45.00 0.00

6.00 6.00 6.00 0.00
4.00 4.00 4.00 0.00
6.00 6.00 6.00 0.00
4.00 4.00 4.00 0.00
0.00
0.00 87.00 87.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00 20.00 20.00
0.00 0.00 0.00 0.00

10.00
0.00 10.00 0.00
0.00 10.00 0.00 10.00

0.00 0.30 0.20 0.10
0.00 0.65 0.64 0.01
CUADRO DE RESUMEN DE VALORIZACION Nº 08 DE OCTUBRE
ENTIDAD EMAPE S.A.
OBRA MEJORAMIENTO Y REDISEÑO DE VIAS DE LOS JIRONES LAMPA (CUADRAS 1, 2, 3, 4, 5), AM


SUPERVISOR: ING. ARTURO ELIAS TOLEDO

DESCRIPCION MONTO CONTRATADO VALORIZACION

(CON I.G.V. S/.) ANTERIOR (S/.) ACTUAL (S/.)
1.VALORIZACION BRUTA 20,563,846.33 3,738,694.88 912,665.81
2. AMORTIZACIONES
AMORTIZACION ADELANTO DIRECTO 0.00 0.00 0.00

AMORTIZACION ADELANTO MATERIALES 0.00 0.00 0.00
TOTAL DE AMORTIZACIONES 0.00 0.00 0.00
1.VALORIZACION NETA (1-2) CON I.G.V. S/20,563,846.33 S/2,690,276.32 S/912,665.81

Nº 08 DE OCTUBRE
LAMPA (CUADRAS 1, 2, 3, 4, 5), AMAZONAS (CUADRA 1), JUNIN

ALLAGA (3,4)
ORIZACION % DE AVANCE SALDO POR

ACUMULADO ACUMULADO VALORIZAR
(S/.)
4,651,360.69
0.00
0.00
0.00
S/4,651,360.69 22.62% S/15,912,485.64

VALORIZACION DE OBRA Nº 08 OCTUBRE
ENTIDAD : EMAPE S.A

ACUMULADO A SETIEMBRE EN EL MES OCTUBRE ACUMULADO ACTUAL SALDO POR VALORIZAR
PRECIO
UNITARIO

1.01.01 CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 8.50m x 3.60m und 1.00 2,287.92 2,287.92 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,287.92 100%
1.01.02 CERCO PERIMETRICO DESMONTABLE Y TEMPORAL m 150.00 139.24 20,886.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 150.00 S/20,886.00 100%
1.01.03 CERCO PROVISIONAL DE MALLA HDP H=1.00M m 200.00 10.52 2,104.00 150.01 S/1,578.11 75.01% S/0.00 0.00% 150.01 S/1,578.11 75.01% 49.99 S/525.89 25%
1.01.05 BAÑOS QUIMICOS PARA EL PERSONAL mes 9.00 835.44 7,518.96 2.62 S/2,188.85 29.11% 4.00 S/3,341.76 44.44% 6.62 S/5,530.61 73.56% 2.38 S/1,988.35 26%
1.02.01 OBTENCION DEL SERVICIO DE AGUA PARA LA CONSTRUCCION glb 1.00 2,124.00 2,124.00 0.10 S/212.40 10.00% 0.10 S/212.40 10.00% 0.20 S/424.80 20.00% 0.80 S/1,699.20 80%

1.04 EN EL TRABAJO 304,942.86

1.04.02 PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE EJECUCIÓN EFECTIVA glb 1.00 234,614.46 234,614.46 0.26 S/60,999.76 26.00% 0.00 S/0.00 0.00% 0.26 S/60,999.76 26.00% 0.74 S/173,614.70 74%


2.01.01 AMAZONAS 1-JR LAMPA 1 m2 23,613.57 1.75 41,323.75 510.00 S/892.50 2.16% 0.00 S/0.00 0.00% 510.00 S/892.50 2.16% 23,103.57 S/40,431.25 98%

219,736.84
EXISTENTE

256,197.10
CONCRETP NUEVO
2.04.02.01 ENCOFRADO Y DESENCOFRADO DE LOSA DE PAVIMENTO m2 211.79 61.81 13,090.74 119.58 S/7,391.24 56.46% S/0.00 0.00% 119.58 S/7,391.24 56.46% 92.21 S/5,699.50 44%
2.04.02.05 PAVIMENTO m 108.83 5.48 596.39 5.00 S/27.40 4.59% 15.00 S/82.20 13.78% 20.00 S/109.60 18.38% 88.83 S/486.79 82%

2.04.02.06 PAVIMENTO m 1,163.98 4.54 5,284.47 20.00 S/90.80 1.72% 0.00 S/0.00 0.00% 20.00 S/90.80 1.72% 1,143.98 S/5,193.67 98%
2.04.02.07 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE PAVIMENTO m 1,163.98 8.73 10,161.55 20.00 S/174.60 1.72% S/0.00 0.00% 20.00 S/174.60 1.72% 1,143.98 S/9,986.95 98%
2.04.02.08 TECHO DE BUZON DE ALCANTARILLADO, INCLUYE ARMADURA und 8.00 924.04 7,392.32 1.00 S/924.04 12.50% 1.00 S/924.04 12.50% 2.00 S/1,848.08 25.00% 6.00 S/5,544.24 75%

2.05.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE, h=0.20 m m3 2,516.84 33.27 83,735.27 421.44 S/14,021.31 16.74% S/0.00 0.00% 421.44 S/14,021.31 16.74% 2,095.40 S/69,713.96 83%
2.05.01.02 PROPIO, E=0.15M m2 11,086.17 9.96 110,418.25 1273.84 S/12,687.45 11.49% 0.00 S/0.00 0.00% 1273.84 S/12,687.45 11.49% 9,812.33 S/97,730.80 89%
2.05.02.01 ENCONFRADO Y DESENCOFRADO LOSA DE CONCRETO EN VEREDA m2 1,592.45 45.52 72,488.32 331.69 S/15,098.53 20.83% S/0.00 0.00% 331.69 S/15,098.53 20.83% 1,260.76 S/57,389.79 79%

2.05.02.05 CONCRETO m 7,874.57 4.54 35,750.55 20.00 S/90.80 0.25% 1100.00 S/4,994.00 13.97% 1120.00 S/5,084.80 14.22% 6,754.57 S/30,665.75 86%
2.05.02.06 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE CONCRETO m 7,874.57 8.73 68,745.00 20.00 S/174.60 0.25% 1100.00 S/9,603.00 13.97% 1120.00 S/9,777.60 14.22% 6,754.57 S/58,967.40 86%
2.06.02 C/VOLQUETE m3 16.26 85.67 1,392.99 16.26 S/1,392.99 100.00% S/0.00 0.00% 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%
2.06.03 ENCOFRADO Y DESENCOFRADO EN SARDINEL m2 86.72 47.65 4,132.21 86.72 S/4,132.21 100.00% S/0.00 0.00% 86.72 S/4,132.21 100.00% 0.00 S/0.00 0%
2.06.04 CONCRETO SARDINELES F'C=175 KG/CM2 m3 13.01 391.07 5,087.82 13.01 S/5,087.82 100.00% S/0.00 0.00% 13.01 S/5,087.82 100.00% 0.00 S/0.00 0%
2.06.05 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 276.75 5.87 1,624.52 276.75 S/1,624.52 100.00% S/0.00 0.00% 276.75 S/1,624.52 100.00% 0.00 S/0.00 0%
2.06.06 CURADO DE SARDINELES m2 117.30 1.77 207.62 117.30 S/207.62 100.00% S/0.00 0.00% 117.30 S/207.62 100.00% 0.00 S/0.00 0%
2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 98.24 85.67 8,416.22 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 98.24 S/8,416.22 100%
2.07.02 CONCRETO 37,290.83
2.07.02.03 CONCRETO f'c=175 kg/cm2 m3 71.80 316.13 22,698.13 0.00 S/0.00 0.00% 71.80 S/22,698.13 100.00% 71.80 S/22,698.13 100.00% 0.00 S/0.00 0%
2.07.02.04 CONCRETO F'C=210 KG/CM2 m3 6.15 405.85 2,495.98 0.00 S/0.00 0.00% 6.15 S/2,495.98 100.00% 6.15 S/2,495.98 100.00% 0.00 S/0.00 0%
3.01.01.02.03 1000 m glb 1.00 532.57 532.57 0.50 S/266.29 50.00% 0.10 S/53.26 10.00% 0.60 S/319.55 60.00% 0.40 S/213.02 40%


3.01.01.04.06 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 10.00 63.75 637.50 1.00 S/63.75 10.00% S/0.00 0.00% 1.00 S/63.75 10.00% 9.00 S/573.75 90%
3.01.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 6.00 2,655.00 15,930.00 1.00 S/2,655.00 16.67% 1.00 S/2,655.00 16.67% 2.00 S/5,310.00 33.33% 4.00 S/10,620.00 67%

3.01.02.01.01 e=8cm, APAREJO SOGA m2 2,011.73 421.03 846,998.68 695.90 S/292,994.78 34.59% 615.83 S/259,282.90 30.61% 1311.73 S/552,277.68 65.20% 700.00 S/294,721.00 35%

3.01.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 478.45 419.01 200,475.33 82.47 S/34,555.75 17.24% 312.53 S/130,953.20 65.32% 395.00 S/165,508.95 82.56% 83.45 S/34,966.38 17%
3.01.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 82.45 324.96 26,792.95 0.00 S/0.00 0.00% 62.15 S/20,196.26 75.38% 62.15 S/20,196.26 75.38% 20.30 S/6,596.69 25%

3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 1,039.29 186.65 193,983.48 502.69 S/93,827.09 48.37% 80.53 S/15,030.92 7.75% 583.22 S/108,858.01 56.12% 456.07 S/85,125.47 44%

3.01.02.02.01 APAREJO IRREGULAR m2 169.85 152.60 25,919.11 169.50 S/25,865.70 99.79% 0.00 S/0.00 0.00% 169.50 S/25,865.70 99.79% 0.35 S/53.41 0%
3.01.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,130.95 324.96 367,513.51 887.50 S/288,402.00 78.47% 243.45 S/79,111.51 21.53% 1130.95 S/367,513.51 100.00% 0.00 S/0.00 0%

3.01.02.02.03 0.05m m2 11.13 246.55 2,744.10 0.00 S/0.00 0.00% 7.20 S/1,775.16 64.69% 7.20 S/1,775.16 64.69% 3.93 S/968.94 35%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 931.25 186.65 173,817.81 35.87 S/6,695.14 3.85% 493.13 S/92,042.71 52.95% 529.00 S/98,737.85 56.81% 402.25 S/75,079.96 43%

3.01.02.02.05 0.30 ,e=8cm EN CURVAS m 40.88 202.68 8,285.56 0.00 S/0.00 0.00% 40.88 S/8,285.56 100.00% 40.88 S/8,285.56 100.00% 0.00 S/0.00 0%
03.01.02.03 MOBILIARIO 156,833.32 0.00

03.01.02.03.01 BOLARDOS B-2 SEGUN DISEÑO und 163.00 587.56 95,772.28 0.00 S/0.00 0.00% 40.00 S/23,502.40 24.54% 40.00 S/23,502.40 24.54% 123.00 S/72,269.88 75%
03.01.02.03.02 REVESTIMIENTO Y ACABADO DE BANCAS ROTONDA und 4.00 590.00 2,360.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/2,360.00 100%
03.01.02.04 SEÑALIZACION 708.00
03.01.02.05 PAISAJISMO 209,436.15
03.01.02.05.01 HOYOS PARA PLANTACION und 15.00 94.40 1,416.00 1.00 S/94.40 6.67% 12.00 S/1,132.80 80.00% 13.00 S/1,227.20 86.67% 2.00 S/188.80 13%
03.01.02.05.04 REUBICACIÓN DE ÁRBOLES glb 7.00 2,626.15 18,383.05 7.00 S/18,383.05 100.00% S/0.00 0.00% 7.00 S/18,383.05 100.00% 0.00 S/0.00 0%
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 1.00 118,000.00 118,000.00 0.70 S/82,600.00 70.00% 0.10 S/11,800.00 10.00% 0.80 S/94,400.00 80.00% 0.20 S/23,600.00 20%
03.01.02.06 JARDINERIA 62,794.37 0.00
03.01.02.06.01 TIERRA PREPARADA m3 82.44 147.74 12,179.69 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 82.44 S/12,179.69 100%
03.01.02.06.02 SEMBRADO DE ARBOLES und 17.00 2,405.00 40,885.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 17.00 S/40,885.00 100%
03.01.02.06.04 SEMBRADO DE GRASS EN CHAMBA m2 52.41 119.89 6,283.43 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 52.41 S/6,283.43 100%
03.01.02.06.05 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.02. ARQUITECTURA JR LAMPA 3,295,074.39 0.00

03.02.01 TRABAJOS PRELIMINARES 219,742.92 0.00
03.02.01.01 LIMPIEZA DEL TERRENO MANUAL m2 6,631.74 4.01 26,593.28 130.00 S/521.30 1.96% 200.00 S/802.00 3.02% 330.00 S/1,323.30 4.98% 6,301.74 S/25,269.98 95%
03.02.01.02.07 1000 m glb 1.00 532.57 532.57 1.00 S/532.57 100.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100.00% 0.00 S/0.00 0%
03.02.01.03.10 MARTILLOS) m 1,316.17 22.16 29,166.33 10.00 S/221.60 0.76% 0.00 S/0.00 0.00% 10.00 S/221.60 0.76% 1,306.17 S/28,944.73 99%


03.02.02 REVESTIMIENTOS 3,075,331.47


03.02.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 227.31 419.01 95,245.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 227.31 S/95,245.16 100%

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 819.72 186.65 153,000.74 302.80 S/56,517.62 36.94% 0.00 S/0.00 0.00% 302.80 S/56,517.62 36.94% 516.92 S/96,483.12 63%


03.02.02.02.03 0.05m m2 35.75 237.11 8,476.68 0.00 S/0.00 0.00% 3.80 S/901.02 10.63% 3.80 S/901.02 10.63% 31.95 S/7,575.66 89%

03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 2,248.50 186.65 419,682.53 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,248.50 S/419,682.53 100%

03.02.02.03 MOBILIARIO 300,077.28

03.02.02.03.01 BOLARDOS B-1 und 271.00 670.16 181,613.36 0.00 S/0.00 0.00% 24.00 S/16,083.84 8.86% 24.00 S/16,083.84 8.86% 247.00 S/165,529.52 91%
03.02.02.03.03 TACHOS DE BASURA und 17.00 1,165.72 19,817.24 0.00 S/0.00 0.00% 2.00 S/2,331.44 11.76% 2.00 S/2,331.44 11.76% 15.00 S/17,485.80 88%
03.02.02.04 SEÑALIZACION 6,799.49 S/0.00 0.00% 0.00
03.02.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.05. ARQUITECTURA JR JUNIN 1,279,641.13 S/0.00 0.00% 0.00
03.05.01 TRABAJOS PRELIMINARES 115,096.35 S/0.00 0.00% 0.00
03.05.01.02 RETIRO DE MOBILIARIOS EXISTENTES 1,052.54 S/0.00 0.00% 0.00
03.05.01.02.05 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.05.01.03 DESMONTAJE DE PISOS 97,185.53 S/0.00 0.00% 0.00

03.05.01.03.04 MARTILLOS) m 424.01 22.16 9,396.06 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 424.01 S/9,396.06 100%
03.05.01.04 DESMONTAJE DE CAJAS 2,823.23 S/0.00 0.00% 0.00

03.05.02 REVESTIMIENTOS 1,164,544.78 0.00
03.05.02.01 PAVIMENTO DE USO VEHICULAR 608,149.00 0.00

03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 264.00 186.65 49,275.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%


03.05.02.02.03 0.05m m2 10.04 237.11 2,380.58 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 886.23 186.65 165,414.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.03 MOBILIARIO 124,015.16 0.00

03.05.02.04 SEÑALIZACION 4,321.49 0.00
03.05.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.06. ARQUITECTURA JR HUALLAGA 1,285,318.95 0.00

03.06.01.02.04 1000 m glb 1.00 532.57 532.57 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.06.01.03 DESMONTAJE DE PISOS 37,077.29 0.00
03.06.01.03.04 MARTILLOS) m 493.04 22.16 10,925.77 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%
03.06.01.04 DESMONTAJE DE CAJAS 3,505.58 0.00

03.06.02 REVESTIMIENTOS 1,210,448.98 0.00
03.06.02.01.01 e=8cm, APAREJO SOGA m2 1,017.13 421.03 428,242.24 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,017.13 S/428,242.24 100%

03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 214.20 186.65 39,980.43 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%

03.06.02.02.01 APAREJO IRREGULAR m2 211.27 152.60 32,239.80 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 211.27 S/32,239.80 100%

03.06.02.02.03 0.05m m2 2.16 237.11 512.16 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 DE 0.15 x 0.30 ,e=8cm m 987.93 186.65 184,397.13 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%

03.06.02.03 MOBILIARIO 140,299.60 0.00

03.06.02.04 SEÑALIZACION 4,321.49 0.00
03.06.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
4 INSTALACIONES SANITARIAS 931,220.45 0.00

4.01 HIDRANTES 95,718.34 0.00
4.02 CONEXIONES DOMICILIARIAS 187,019.60 0.00
4.02.01 DE AGUA und 257.00 255.55 65,676.35 43.00 S/10,988.65 16.73% 0.00 S/0.00 0.00% 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.03 REDES COMPLEMENTARIAS 648,482.51 0.00
4.03.02 REDES DE AGUA POTABLE 635,502.51 0.00
4.03.02.01 MOVIMIENTO DE TIERRAS 173,589.55 0.00
4.03.02.02 SUMINISTRO E INSTALACION DE TUBERIA HDPE NTP ISO 4427 86,037.00 S/0.00 0.00% 0.00
4.03.02.03 ACCESORIOS 17,030.78 S/0.00 0.00% 0.00
4.03.02.05 CONEXIONES DOMICILIARIAS DE AGUA POTABLE 20,866.20 0.00
4.03.02.06 REPOSICION DE PAVIMENTO 59,849.34 S/0.00 0.00% 0.00
4.03.02.07 GESTIONES COMPLEMENTARIAS 8,260.00 S/0.00 0.00% 0.00
5 INSTALACIONES ELECTRICAS 598,761.27 0.00
5.04 EXCAVACION A MANO EN TERRENO NORMAL m3 734.35 78.77 57,844.75 81.00 S/6,380.37 11.03% 15.00 S/1,181.55 2.04% 96.00 S/7,561.92 13.07% 638.35 S/50,282.83 87%
5.05 CANALIZACION EN PISTA, DUCTO DE CONCRETO DE 4 VIAS m 93.81 191.87 17,999.32 0.00 S/0.00 0.00% 68.00 S/13,047.16 72.49% 68.00 S/13,047.16 72.49% 25.81 S/4,952.16 28%
5.06 CANALIZACION EN VEREDA DE 4 VIAS m 1,770.97 108.29 191,778.34 300.00 S/32,487.00 16.94% 20.00 S/2,165.80 1.13% 320.00 S/34,652.80 18.07% 1,450.97 S/157,125.54 82%
5.07 CANALIZACION EN VEREDA DE 1 VIA m 80.45 107.76 8,669.29 0.00 S/0.00 0.00% 80.45 S/8,669.29 100.00% 80.45 S/8,669.29 100.00% 0.00 S/0.00 0%
5.08 C/VOLQUETE m3 73.44 29.36 2,156.20 18.00 S/528.48 24.51% 0.00 S/0.00 0.00% 18.00 S/528.48 24.51% 55.44 S/1,627.72 75%
5.1 CAJA DE PASO TIPO CE-02 und 90.00 282.75 25,447.50 0.00 S/0.00 0.00% 6.00 S/1,696.50 6.67% 6.00 S/1,696.50 6.67% 84.00 S/23,751.00 93%
5.12 CAJA DE PASO TIPO CE-03 und 11.00 294.61 3,240.71 0.00 S/0.00 0.00% 6.00 S/1,767.66 54.55% 6.00 S/1,767.66 54.55% 5.00 S/1,473.05 45%
5.14.05 DECORATIVOS 4.10MTS m 100.00 165.26 16,526.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 100.00 S/16,526.00 100%
5.14.06 SUMINISTRO E INSTALACION DE POSTE ORNAMENTAL und 10.00 2,006.00 20,060.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.00 S/20,060.00 100%
TOTAL S/20,563,846.33 S/3,738,694.88 S/912,665.81 S/4,651,360.69 S/15,912,485.64

S/829,696.19
0.00 0.00 0.00
0.00 0.00 0.00
150.01 150.01 0.00
0.25 0.25 0.00
2.62 2.62 0.00
0.00
0.10 0.10 0.00
4.00 4.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.03 0.03 0.00
0.48 0.48 0.00
0.00
0.20 0.20 0.00
0.36 0.36 0.00

0.34 0.34 0.00
0.44 0.44 0.00
0.43 0.43 0.00
0.20 0.20 0.00
0.35 0.35 0.00
0.00
0.34 0.34 0.00
0.26 0.26 0.00
0.00
0.33 0.33 0.00
0.30 0.30 0.00

0.33 0.33 0.00
0.20 0.20 0.00
0.14 0.14 0.00
0.01 0.01 0.00
0.00
0.00
510.00 510.00 0.00
460.00 460.00 0.00

0.00
637.79 637.79 0.00
595.00 595.00 0.00
482.79 482.79 0.00
34.44 34.44 0.00
102.49 102.49 0.00
652.38 652.38 0.00
1108.43 1108.43 0.00
7.40 7.40 0.00
299.18 299.18 0.00
92.11 92.11 0.00
0.00
0.00
23.28 23.28 0.00
2120.77 2120.77 0.00
182.00 182.00 0.00
0.00
0.00
287.67 287.67 0.00
1003.40 1003.40 0.00

1003.40 1003.40 0.00
145.42 145.42 0.00
0.00
119.58 119.58 0.00
1003.40 1003.40 0.00
0.00 0.00 0.00

1003.40 1003.40 0.00
5.00 5.00 0.00
20.00 20.00 0.00
20.00 20.00 0.00

2.00 1.00 1.00
0.00
0.00
421.44 421.44 0.00
1273.84 1273.84 0.00
1273.92 1273.92 0.00

207.50 207.50 0.00
0.00
331.69 331.69 0.00
1573.40 1573.40 0.00

1573.40 1573.40 0.00
40.00 40.00 0.00
20.00 20.00 0.00
20.00 20.00 0.00

0.00
13.01 13.01 0.00
16.26 16.26 0.00
86.72 86.72 0.00

13.01 13.01 0.00
276.75 276.75 0.00
117.30 117.30 0.00
0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
29.36 29.36 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00
0.00
4633.38 4643.38 -10.00
0.00
6.00 6.00 0.00
11.00 11.00 0.00
0.50 0.50 0.00
0.00
527.64 527.64 0.00
1517.77 1517.77 0.00
0.00
20.00 20.00 0.00
2.00 2.00 0.00
0.00 0.00 0.00

5.00 5.00 0.00
9.00 9.00 0.00
1.00 1.00 0.00

0.00
1.00 1.00 0.00
0.10 0.10 0.00
0.00
0.00
695.90 695.90 0.00
82.47 82.47 0.00
0.00 0.00 0.00
502.69 502.69 0.00
0.00
169.50 169.50 0.00
887.50 887.50 0.00
0.00 0.00 0.00
35.87 35.87 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
1.00 1.00 0.00
0.00 0.00 0.00
185.00 185.00 0.00
7.00 7.00 0.00
0.70 0.70 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00
130.00 130.00 0.00
0.00
1.00 1.00 0.00
1.00 1.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
1.00 1.00 0.00

0.00
0.00 0.00 0.00
168.87 168.87 0.00
18.06 18.06 0.00
93.55 93.55 0.00
1.52 1.52 0.00
0.00 0.00 0.00
0.00 0.00 0.00
112.81 112.81 0.00
0.00 0.00 0.00
10.00 10.00 0.00
136.00 136.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00 0.00 0.00
0.00
1.00 1.00 0.00
0.00 0.00 0.00
0.00
0.00
381.30 381.30 0.00
0.00 0.00 0.00
10.40 10.40 0.00
302.80 302.80 0.00
0.00
24.00 24.00 0.00
201.40 201.40 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
43.00 43.00 0.00
31.00 31.00 0.00
0.03 0.03 0.00

0.00 0.00 0.00
0.00
0.00
0.10 0.10 0.00
0.00
0.00
60.00 60.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
10.00 10.00 0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
200.00 200.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
81.00 81.00 0.00
0.00 0.00 0.00
300.00 300.00 0.00
0.00 0.00 0.00
18.00 18.00 0.00
0.00 0.00 0.00

0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00
87.00 87.00 0.00
0.00 0.00 0.00
20.00 20.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.20 0.20 0.00
0.64 0.64 0.00
VALORIZACION DE OBRA Nº 07 SETIEMBRE
ENTIDAD : EMAPE S.A

EN EL MES SETIEMBRE ACUMULADO ACTUAL SALDO POR VALORIZAR
Obra: MEJORAMIENTO Y REDISEÑO DE VIAS DE LOS JIRONES LAMPA (CUADRAS 1, 2, 3, 4, 5), AMAZONAS (CUADRA 1), JUNIN
(CUADRA 3,4), ANCASH (CUADRA 3 Y 4), AZANGARO (CUADRAS 1, 2, 3, 4) Y HUALLAGA (CUADRA 3 Y 4)
METRADO METRADO S/. % METRADO S/. %
ITEM PARTIDA UNIDAD
1 OBRAS GENERALES
1.01.01 CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 8.50m x 3.60m und 0.00 0.00 S/0.00 0.00% 1.00 S/2,287.92 100%
1.01.02 CERCO PERIMETRICO DESMONTABLE Y TEMPORAL m 0.00 0.00 S/0.00 0.00% 150.00 S/20,886.00 100%
1.01.03 CERCO PROVISIONAL DE MALLA HDP H=1.00M m 50.00 150.01 S/1,578.11 75.01% 49.99 S/525.89 25%
1.01.04 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 0.00 0.25 S/2,389.50 2.78% 8.75 S/83,632.50 97%
1.01.05 BAÑOS QUIMICOS PARA EL PERSONAL mes 0.17 2.62 S/2,188.85 29.11% 6.38 S/5,330.11 71%
1.02.01 OBTENCION DEL SERVICIO DE AGUA PARA LA CONSTRUCCION glb 0.10 0.10 S/212.40 10.00% 0.90 S/1,911.60 90%
1.02.02 TRATAMIENTO Y DISTRIBUCION DE AGUA PARA LA CONSTRUCCION mes 3.00 4.00 S/5,976.96 44.44% 5.00 S/7,471.20 56%
1.02.03 INSTALACION DE DESAGUE PARA LA CONSTRUCCION glb 0.00 0.00 S/0.00 0.00% 1.00 S/944.00 100%
1.02.04 CONEXION E INSTALACION DE ENERGIA ELECTRICA PROVISIONAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/2,360.00 100%
1.02.05 CONSUMO Y MANTENIMIENTO DE ENERGIA ELECTRICA PROVISIONAL mes 0.00 0.03 S/28.32 0.33% 8.97 S/8,467.68 100%
1.02.06 MOVILIZACIÓN Y DESMOVILIZACIÓN DE EQUIPOS Y HERRAMIENTAS glb 0.25 0.48 S/10,128.54 48.11% 0.52 S/10,923.85 52%
1.03 SEGURIDAD Y SALUD EN OBRA 0.00

1.03.01 SEGURIDAD Y SALUD EN EL TRABAJO glb 0.07 0.20 S/4,396.24 20.00% 0.80 S/17,584.97 80%
1.03.02 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN INDIVIDUAL glb 0.0700000000000001 0.36 S/12,140.30 36.00% 0.64 S/21,582.76 64%
1.03.03 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN COLECTIVA glb 0.0700000000000001 0.34 S/1,604.91 34.00% 0.66 S/3,115.42 66%
1.03.04 CAPACITACION EN SEGURIDAD Y SALUD glb 0.14 0.44 S/3,787.52 44.00% 0.56 S/4,820.48 56%
1.03.05 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 0.14 0.43 S/18,422.83 43.00% 0.57 S/24,420.97 57%
RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y 0.06
1.03.06 SALUD DURANTE EL TRABAJO glb 0.20 S/3,246.41 20.00% 0.80 S/12,985.67 80%
1.03.07 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL glb 0.0600000000000001 0.35 S/26,296.97 35.00% 0.65 S/48,837.25 65%
PLAN PARA LA VIGILANCIA, PREVENCIÓN Y CONTROL DE COVID-19 0
1.04 EN EL TRABAJO

1.04.01 INICIO DE LABORES glb 0.06 0.34 S/23,911.65 34.00% 0.66 S/46,416.75 66%
1.04.02 PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE EJECUCIÓN EFECTIVA glb 0.06 0.26 S/60,999.76 26.00% 0.74 S/173,614.70 74%
1.05 MITIGACION AMBIENTAL 0.00

PROGRAMA DE MEDIDAS PREVENTIVAS, MITIGADORAS Y 0.0600000000000001
1.05.01 CORRECTIVAS glb 0.33 S/6,055.17 33.00% 0.67 S/12,293.83 67%
1.05.02 PROGRAMA DE MANEJO DE RESIDUOS SOLIDOS glb 0.06 0.30 S/3,566.55 30.00% 0.70 S/8,321.95 70%
1.05.03 PROGRAMA DE MONITOREO AMBIENTAL glb 0.06 0.33 S/9,462.42 33.00% 0.67 S/19,211.58 67%
1.05.04 PROGRAMA DE RELACIONES COMUNITARIAS glb 0.06 0.20 S/1,699.20 20.00% 0.80 S/6,796.80 80%
1.05.05 PROGRAMA DE EDUCACION Y CAPACITACION AMBIENTAL glb 0.06 0.14 S/5,682.04 14.00% 0.86 S/34,903.96 86%
1.05.06 PROGRAMA DE CIERRE DE OBRAS glb 0.00 0.01 S/480.59 1.00% 0.99 S/47,578.86 99%
2 ESTRUCTURAS
2.01.01 m2 0.00 510.00 S/892.50 2.16% 23,103.57 S/40,431.25 98%
AMAZONAS 1-JR LAMPA 1
2.01.02 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO DE OBRA m2 0.00 460.00 S/1,283.40 1.95% 23,153.57 S/64,598.46 98%
2.02 DEMOLICIONES
2.02.01 DEMOLICION DE VEREDA DE CONCRETO m2 0.00 637.79 S/17,398.91 69.93% 274.28 S/7,482.36 30%
2.02.02 DEMOLICION DE SARDINEL DE CONCRETO PERALTADO m 0.00 595.00 S/8,115.80 91.86% 52.69 S/718.69 8%
2.02.03 DEMOLICION DE SARDINEL DE CONCRETO SUMERGIDO m 0.00 482.79 S/6,585.26 12.00% 3,540.91 S/48,298.01 88%
2.02.04 DEMOLICION DE RAMPAS DE ACCESO EN VEREDA m2 0.00 34.44 S/939.52 28.18% 87.79 S/2,394.91 72%
2.02.05 DEMOLICION DE RAMPAS EN PISTAS m2 0.00 102.49 S/2,795.93 71.67% 40.52 S/1,105.38 28%
2.02.06 DEMOLICION DE BASE DE MARTILLOS Y VEREDAS DE LAJA m2 0.00 652.38 S/18,410.16 40.69% 951.00 S/26,837.22 59%
2.02.07 DEMOLICION DE CARPETA ASFALTICA m2 0.00 1108.43 S/33,263.98 28.95% 2,720.58 S/81,644.61 71%
2.02.08 DEMOLICION DE LOSA DE CONCRETO EN PISTA m2 0.00 7.40 S/370.07 0.38% 1,920.02 S/96,020.20 100%
2.02.09 ELIMINACION DE MATERIAL DEMOLICION m3 0.00 299.18 S/25,630.75 19.48% 1,236.91 S/105,966.08 81%
2.02.10 ELIMINACION DE MATERIAL DE DEMOLICIONES CONTAMINANTES m3 0.00 92.11 S/7,891.06 23.77% 295.34 S/25,301.78 76%

EXISTENTE
2.03.01.01 CORTE CON DISCO EN PAVIMENTO ASFALTICO E= 5" PROMEDIO m 0.00 23.28 S/141.78 0.46% 4,990.60 S/30,392.75 100%
2.03.01.02 FRESADO PAVIMENTO FLEXIBLE EXISTENTE, E promedio= 0.05m m2 0.00 2120.77 S/28,990.93 21.54% 7,724.52 S/105,594.18 78%
2.03.01.03 ELIMINACION DE MATERIAL EXCEDENTE CONTAMINANTE (De fresado) m3 0.00 182.00 S/15,591.94 28.55% 455.53 S/39,025.26 71%

CONCRETP NUEVO
2.04.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE H=0.30M m3 46.65 287.67 S/6,748.74 62.56% 172.17 S/4,039.11 37%
2.04.01.02 CONFORMACION Y COMPACTACION DE SUBRASANTE E=0.15 M m2 556.57 1003.40 S/5,819.72 59.20% 691.53 S/4,010.87 41%
2.04.01.03 SUB-BASE GRANULAR E=0.15 M m2 556.57 1003.40 S/16,134.68 59.20% 691.53 S/11,119.79 41%
2.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE, D=20KM m3 51.00 145.42 S/12,458.13 25.69% 420.65 S/36,037.09 74%
2.04.02 CONFORMACION DE LOSA DE CONCRETO F'C=245KG/CM2
2.04.02.01 ENCOFRADO Y DESENCOFRADO DE LOSA DE PAVIMENTO m2 18.58 119.58 S/7,391.24 56.46% 92.21 S/5,699.50 44%
2.04.02.02 LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO TIPO I, h=0.175M m2 705.62 1003.40 S/70,910.28 59.20% 691.53 S/48,870.42 41%
2.04.02.03 TEXTURIZADO DEL CONCRETO EN RAMPA VEHICULAR m2 0.00 0.00 S/0.00 0.00% 65.79 S/167.76 100%
2.04.02.04 CURADO DE LOSA DE PAVIMENTO Y RAMPA VEHICULAR m2 1003.40 1003.40 S/2,026.87 60.41% 657.51 S/1,328.17 40%
2.04.02.05 m 5.00 5.00 S/27.40 4.59% 103.83 S/568.99 95%
PAVIMENTO
2.04.02.06 PAVIMENTO m 20.00 20.00 S/90.80 1.72% 1,143.98 S/5,193.67 98%
2.04.02.07 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE PAVIMENTO m 20.00 20.00 S/174.60 1.72% 1,143.98 S/9,986.95 98%
2.04.02.08 TECHO DE BUZON DE ALCANTARILLADO, INCLUYE ARMADURA und 1.00 1.00 S/924.04 12.50% 7.00 S/6,468.28 88%
2.05.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE, h=0.20 m m3 17.37 421.44 S/14,021.31 16.74% 2,095.40 S/69,713.96 83%
2.05.01.02 PROPIO, E=0.15M m2 140.71 1273.84 S/12,687.44 11.49% 9,812.33 S/97,730.81 89%
2.05.01.03 BASE GRANULAR C/EQUIPO LIVIANO E=0.15 m m2 499.27 1273.92 S/26,726.84 11.49% 9,812.25 S/205,861.01 89%
2.05.01.04 ELIMINACIÓN DE MATERIAL EXCEDENTE D=20Km m3 0.00 207.50 S/17,776.53 6.60% 2,938.55 S/251,745.57 93%
2.05.02 CONFORMACION DE LOSA DE CONCRETO VEREDA F'C=175KG/CM2 0.00
2.05.02.01 ENCONFRADO Y DESENCOFRADO LOSA DE CONCRETO EN VEREDA m2 10.67 331.69 S/15,098.53 20.83% 1,260.76 S/57,389.79 79%
2.05.02.02 CONCRETO f'c=175 kg/cm2 EN LOSA DE VERDA, E=0.10M m2 569.13 1573.40 S/77,474.21 14.19% 9,512.77 S/468,408.80 86%
2.05.02.03 CURADO DE LOSA DE CONCRETO EN VEREDAS m2 569.13 1573.40 S/2,957.99 14.19% 9,512.77 S/17,884.01 86%
2.05.02.04 CORTE CON DISCO EN JUNTAS DE CONTRACCION EN LOSA DE VEREDA m 0.00 40.00 S/182.00 1.18% 3,348.46 S/15,235.49 99%

2.05.02.05 CONCRETO m 0.00 20.00 S/90.80 0.25% 7,854.57 S/35,659.75 100%
2.05.02.06 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE CONCRETO m 0.00 20.00 S/174.60 0.25% 7,854.57 S/68,570.40 100%
2.06.01 EXCAVACION A MANO EN TERRENO NORMAL m3 0.00 13.01 S/1,024.80 100.00% 0.00 S/0.00 0%
2.06.02 C/VOLQUETE m3 0.00 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%
2.06.03 ENCOFRADO Y DESENCOFRADO EN SARDINEL m2 0.00 86.72 S/4,132.21 100.00% 0.00 S/0.00 0%
2.06.04 CONCRETO SARDINELES F'C=175 KG/CM2 m3 0.00 13.01 S/5,087.82 100.00% 0.00 S/0.00 0%
2.06.05 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 0.00 276.75 S/1,624.52 100.00% 0.00 S/0.00 0%
2.06.06 CURADO DE SARDINELES m2 0.00 117.30 S/207.62 100.00% 0.00 S/0.00 0%
2.07 MOBILIARIO URBANO 0.00
2.07.01 MOVIMIENTO DE TIERRAS 0.00
2.07.01.01 EXCAVACIONES PARA CIMIENTOS m3 0.00 0.00 S/0.00 0.00% 78.59 S/3,537.34 100%
2.07.01.02 BASE DE AFIRMADO H=0.20 m m2 0.00 0.00 S/0.00 0.00% 7.30 S/258.71 100%
2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 0.00 0.00 S/0.00 0.00% 98.24 S/8,416.22 100%
2.07.02 CONCRETO 0.00
2.07.02.01 CONCRETO PARA SOLADO F'C=100 KG/CM2 m2 0.00 0.00 S/0.00 0.00% 12.94 S/392.86 100%
2.07.02.02 NIVELACION TOPOGRAFICA DE BUZONES und 0.00 0.00 S/0.00 0.00% 162.00 S/9,149.76 100%
2.07.02.03 CONCRETO f'c=175 kg/cm2 m3 0.00 0.00 S/0.00 0.00% 71.80 S/22,698.13 100%
2.07.02.04 CONCRETO F'C=210 KG/CM2 m3 0.00 0.00 S/0.00 0.00% 6.15 S/2,495.98 100%
2.07.02.05 ENCOFRADO PARA FUENTE DE AGUA Y BANCA DB6.1 m2 29.36 29.36 S/1,819.44 100.00% 0.00 S/0.00 0%
2.07.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 0.00 0.00 S/0.00 0.00% 112.80 S/662.14 100%
2.07.02.07 CURADO DE CONCRETO EN FUENTE DE AGUA Y BANCA DB6 m2 0.00 0.00 S/0.00 0.00% 35.90 S/72.52 100%
3 ARQUITECTURA 0.00
3.01 ARQUITECTURA JR AMAZONAS 0.00
3.01.01 TRABAJOS PRELIMINARES 0.00
3.01.01.01 LIMPIEZA DEL TERRENO MANUAL m2 0.00 4643.38 S/18,619.95 100.22% -10.00 -S/40.10 0%
3.01.01.02.03 1000 m glb 0.30 0.50 S/266.28 50.00% 0.50 S/266.29 50%


3.01.01.04.05 und 0.00 9.00 S/83.07 100.00% 0.00 S/0.00 0%
RECTANGULARES
3.01.02 REVESTIMIENTOS 0.00
3.01.02.01 PAVIMENTO DE USO VEHICULAR 0.00
3.01.02.01.01 e=8cm, APAREJO SOGA m2 630.54 695.90 S/292,994.78 34.59% 1,315.83 S/554,003.90 65%


3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 502.69 502.69 S/93,827.09 48.37% 536.60 S/100,156.39 52%
3.01.02.02 PAVIMENTO DE USO PEATONAL 0.00

3.01.02.02.01 m2 142.00 169.50 S/25,865.70 99.79% 0.35 S/53.41 0%
APAREJO IRREGULAR

3.01.02.02.03 0.05m m2 0.00 0.00 S/0.00 0.00% 11.13 S/2,744.10 100%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 35.87 35.87 S/6,695.14 3.85% 895.38 S/167,122.67 96%

3.01.02.02.05 0.30 ,e=8cm EN CURVAS m 0.00 0.00 S/0.00 0.00% 40.88 S/8,285.56 100%
03.01.02.03 MOBILIARIO 0.00

03.01.02.03.02 REVESTIMIENTO Y ACABADO DE BANCAS ROTONDA und 0.00 0.00 S/0.00 0.00% 4.00 S/2,360.00 100%
03.01.02.03.03 BANCAS SEGUN DISEÑO und 0.00 0.00 S/0.00 0.00% 26.00 S/22,100.52 100%
03.01.02.03.04 ALCORQUES und 0.00 0.00 S/0.00 0.00% 13.00 S/29,606.20 100%
03.01.02.04 SEÑALIZACION 0.00
03.01.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 0.00 0.00 S/0.00 0.00% 2.00 S/708.00 100%
03.01.02.05 PAISAJISMO 0.00
03.01.02.05.01 HOYOS PARA PLANTACION und 1.00 1.00 S/94.40 6.67% 14.00 S/1,321.60 93%
03.01.02.05.02 PREPARACION DE TERRENO m2 0.00 0.00 S/0.00 0.00% 82.44 S/5,561.40 100%
03.01.02.05.03 RETIRO DE GRASS m2 0.00 185.00 S/3,104.30 94.60% 10.55 S/177.03 5%
03.01.02.05.04 REUBICACIÓN DE ÁRBOLES glb 0.00 7.00 S/18,383.05 100.00% 0.00 S/0.00 0%
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 0.70 0.70 S/82,600.00 70.00% 0.30 S/35,400.00 30%
03.01.02.06 JARDINERIA 0.00
03.01.02.06.01 TIERRA PREPARADA m3 0.00 0.00 S/0.00 0.00% 82.44 S/12,179.69 100%
03.01.02.06.02 SEMBRADO DE ARBOLES und 0.00 0.00 S/0.00 0.00% 17.00 S/40,885.00 100%
03.01.02.06.03 SEMBRADO DE ARBUSTOS und 0.00 0.00 S/0.00 0.00% 4.00 S/540.76 100%
03.01.02.06.04 SEMBRADO DE GRASS EN CHAMBA m2 0.00 0.00 S/0.00 0.00% 52.41 S/6,283.43 100%
03.01.02.06.05 CENTRAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.02. ARQUITECTURA JR LAMPA 0.00

03.02.01.02.03 RETIRO DE BOLARDOS und 0.00 0.00 S/0.00 0.00% 28.00 S/1,283.24 100%
03.02.01.02.04 RETIRO DE ESTACIONAMIENTO PARA BICICLETAS und 0.00 0.00 S/0.00 0.00% 3.00 S/206.25 100%
03.02.01.02.07 1000 m glb 0.00 1.00 S/532.57 100.00% 0.00 S/0.00 0%
03.02.01.03.01 DESMONTAJE DE PISTA DE ADOQUÍN ESPINA DE PEZ m2 0.00 0.00 S/0.00 0.00% 382.05 S/7,022.08 100%
03.02.01.03.02 DESMONTAJE DE PISTA DE ADOQUÍN ESPINA DE PEZ DOBLE m2 0.00 168.87 S/3,103.83 100.00% 0.00 S/0.00 0%
03.02.01.03.03 DESMONTAJE DE PISTA DE PIEDRA PARTIDA m2 0.00 18.06 S/414.66 100.00% 0.00 S/0.00 0%
03.02.01.03.06 DESMONTAJE DE MARTILLOS DE PIEDRA FORMATO 0.40 X 0.40 m2 0.00 0.00 S/0.00 0.00% 388.08 S/7,132.91 100%
03.02.01.03.07 DESMONTAJE DE VEREDA DE ADOQUÍN m2 0.00 0.00 S/0.00 0.00% 1,068.65 S/19,641.79 100%
03.02.01.03.08 DESPONTAJE DE VEREDA DE ADOQUÍN ESPINA DE PEZ DOBLE m2 0.00 112.81 S/2,073.45 100.00% 0.00 S/0.00 0%
03.02.01.03.09 DESMONTAJE DE PISO PODODÁCTIL DE ALERTA EXISTENTE m2 0.00 0.00 S/0.00 0.00% 22.20 S/408.04 100%
03.02.01.03.10 DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS MARTILLOS) m 0.00 10.00 S/221.60 0.76% 1,306.17 S/28,944.73 99%

03.02.01.04.02 und 0.00 0.00 S/0.00 0.00% 22.00 S/376.20 100%
DOMICILIARIAS
03.02.01.04.04 MX 0.10M - ARCO MEDIO PUNTO) und 0.00 0.00 S/0.00 0.00% 8.00 S/56.80 100%
03.02.01.04.06 und 0.00 0.00 S/0.00 0.00% 42.00 S/387.66 100%
RECTANGULARES
03.02.02.01.01 e=8cm, APAREJO SOGA m2 0.00 381.30 S/160,538.74 11.71% 2,875.04 S/1,210,478.09 88%

03.02.02.01.02 m2 0.00 0.00 S/0.00 0.00% 227.31 S/95,245.16 100%
e=8cm, APAREJO ESPINA DE PEZ

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 259.05 302.80 S/56,517.62 36.94% 516.92 S/96,483.12 63%

03.02.02.02.01 APAREJO IRREGULAR m2 0.00 24.00 S/3,662.40 5.16% 440.68 S/67,247.77 95%
03.02.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 9.30 201.40 S/65,446.95 11.16% 1,603.08 S/520,936.87 89%

03.02.02.02.03 0.05m m2 0.00 0.00 S/0.00 0.00% 35.75 S/8,476.68 100%

03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 0.00 0.00 S/0.00 0.00% 2,248.50 S/419,682.53 100%

03.02.02.02.05 0.30 ,e=8cm EN CURVAS m 0.00 0.00 S/0.00 0.00% 12.80 S/2,594.30 100%
03.02.02.03.01 BOLARDOS B-1 und 0.00 0.00 S/0.00 0.00% 271.00 S/181,613.36 100%
03.02.02.03.04 REJILLA METALICA m2 0.00 0.00 S/0.00 0.00% 9.69 S/2,286.84 100%
03.02.02.04.02 CENTRAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.03. ARQUITECTURA JR AZANGARO 0

03.05. ARQUITECTURA JR JUNIN 0.00
03.05.01.02.03 RETIRO DE BOLARDOS und 0.00 0.00 S/0.00 0.00% 1.00 S/45.83 100%
03.05.01.02.05 1000 m glb 0.00 0.00 S/0.00 0.00% 1.00 S/532.57 100%
03.05.01.03 DESMONTAJE DE PISOS 0.00

03.05.01.03.04 DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS MARTILLOS) m 0.00 0.00 S/0.00 0.00% 424.01 S/9,396.06 100%
03.05.01.04 DESMONTAJE DE CAJAS 0.00
03.05.01.04.01 und 0.00 0.00 S/0.00 0.00% 61.00 S/452.62 100%
DOMICILIARIAS
03.05.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 0.00 0.00 S/0.00 0.00% 20.00 S/385.60 100%

03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 0.00 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%


03.05.02.02.03 0.05m m2 0.00 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 0.00 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.02.05 0.30 ,e=8cm EN CURVAS m 0.00 0.00 S/0.00 0.00% 9.35 S/1,895.06 100%
03.05.02.03 MOBILIARIO 0.00

03.05.02.03.01 BOLARDOS B-1 und 0.00 0.00 S/0.00 0.00% 174.00 S/116,607.84 100%
03.05.02.04.02 CENTRAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.06. ARQUITECTURA JR HUALLAGA 0.00

03.06.01.02.04 glb 0.00 0.00 S/0.00 0.00% 1.00 S/532.57 100%
1000 m
03.06.01.03.04 DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS MARTILLOS) m 0.00 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%

03.06.02.01.01 m2 0.00 0.00 S/0.00 0.00% 1,017.13 S/428,242.24 100%
e=8cm, APAREJO SOGA

03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 0.00 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%

03.06.02.02.01 m2 0.00 0.00 S/0.00 0.00% 211.27 S/32,239.80 100%
APAREJO IRREGULAR
03.06.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 0.00 0.00 S/0.00 0.00% 1,157.58 S/376,167.20 100%

03.06.02.02.03 0.05m m2 0.00 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 m 0.00 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%
DE 0.15 x 0.30 ,e=8cm
03.06.02.02.05 0.30 ,e=8cm EN CURVAS m 0.00 0.00 S/0.00 0.00% 9.04 S/1,832.23 100%
03.06.02.03 MOBILIARIO 0.00

03.06.02.03.01 BOLARDOS B-1 und 0.00 0.00 S/0.00 0.00% 198.00 S/132,691.68 100%
03.06.02.04.02 CENTRAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
4 INSTALACIONES SANITARIAS 0.00

4.01 HIDRANTES 0.00
4.01.01 RETIRO DE HIDRANTES und 0.00 0.00 S/0.00 0.00% 6.00 S/5,215.32 100%
4.01.02 INSTALACION Y COLOCACION DE HIDRANTES und 0.00 0.00 S/0.00 0.00% 7.00 S/84,013.02 100%
4.01.03 GESTION HIDRANTES glb 0.00 0.00 S/0.00 0.00% 1.00 S/6,490.00 100%
4.02 CONEXIONES DOMICILIARIAS 0.00
4.02.01 DE AGUA und 0.00 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.02.02 DE DESAGUE und 0.00 31.00 S/9,698.35 47.69% 34.00 S/10,636.90 52%
4.02.03 REPOSICION DE CONEXIONES SANITARIAS EXISTENTES glb 0.00 0.03 S/1,416.00 3.00% 0.97 S/45,784.00 97%
4.02.04 SUMINISTRO E INSTALACION DE TAPA DE BUZON und 0.00 0.00 S/0.00 0.00% 160.00 S/53,808.00 100%
4.03 REDES COMPLEMENTARIAS 0.00
4.03.01.01 TRANSPORTE DE MAQUINARIAS Y EQUIPOS glb 0.00 0.10 S/472.00 10.00% 0.90 S/4,248.00 90%
4.03.02 REDES DE AGUA POTABLE 0.00
4.03.02.01 MOVIMIENTO DE TIERRAS 0.00
4.03.02.01.01 TRAZO Y REPLANTEO m 0.00 60.00 S/63.60 5.88% 960.00 S/1,017.60 94%
4.03.02.01.02 CORTE DE PAVIMENTO m 0.00 0.00 S/0.00 0.00% 2,040.00 S/22,215.60 100%
4.03.02.01.03 ROTURA DE PAVIMENTO m2 0.00 0.00 S/0.00 0.00% 612.00 S/19,737.00 100%
4.03.02.01.04 EXCAVACION DE ZANJA m 0.00 0.00 S/0.00 0.00% 1,020.00 S/33,670.20 100%
4.03.02.01.05 REFINE Y NIVELACION DE ZANJA m 0.00 0.00 S/0.00 0.00% 1,020.00 S/5,467.20 100%
4.03.02.01.06 CAMA DE APOYO CON ARENA GRUESA (0.10M) m 0.00 0.00 S/0.00 0.00% 1,020.00 S/11,485.20 100%
4.03.02.01.07 PROTECCION DE TUBERIA CON ARENA GRUESA (0.20M) m 0.00 0.00 S/0.00 0.00% 1,020.00 S/26,101.80 100%
4.03.02.01.08 RELLENO Y COMPACTACION DE TERRENO NATURAL m3 0.00 0.00 S/0.00 0.00% 231.00 S/7,507.50 100%
4.03.02.01.09 RELLENO Y COMPACTACION DE AFIRMADO m3 0.00 0.00 S/0.00 0.00% 239.00 S/15,463.30 100%
4.03.02.01.10 ELIMINACION DE DESMONTE m3 0.00 0.00 S/0.00 0.00% 873.00 S/30,860.55 100%
4.03.02.02 SUMINISTRO E INSTALACION DE TUBERIA HDPE NTP ISO 4427 0.00
4.03.02.02.01 SUMINISTRO DE TUBERIA HDPE DN 160MM ISO 4427:2008 m 0.00 0.00 S/0.00 0.00% 1,020.00 S/69,513.00 100%
4.03.02.02.02 INSTALACION DE TUBERIA HDPE DN 160MM ISO 4427:2008 m 0.00 0.00 S/0.00 0.00% 1,020.00 S/16,524.00 100%
4.03.02.03 ACCESORIOS 0.00
4.03.02.03.01 SUMINISTRO E INSTALACION DE TAPON HDPE DN 160MM und 0.00 0.00 S/0.00 0.00% 11.00 S/7,460.86 100%
4.03.02.03.02 SUMINISTRO E INSTALACION DE TEE HDPE DN 160MM X 160MM und 0.00 0.00 S/0.00 0.00% 1.00 S/1,400.00 100%
4.03.02.03.03 SUMINISTRO E INSTALACION DE CRUZ HDPE DN 160MM und 0.00 0.00 S/0.00 0.00% 1.00 S/1,427.61 100%
4.03.02.03.06 SUMINISTRO E INSTALACION DE VALVULA HD DN160MM und 0.00 0.00 S/0.00 0.00% 1.00 S/1,669.26 100%
4.03.02.04 CONEXIONES DOMICILIARIAS DE AGUA POTABLE 0.00
4.03.02.04.01 REHABILITACION DE AGUA POTABLE und 0.00 0.00 S/0.00 0.00% 106.00 S/175,208.46 100%
4.03.02.04.02 SUMINISTRO E INSTALACIÓN DE ABRAZADERA CIEGA und 0.00 0.00 S/0.00 0.00% 46.00 S/85,574.26 100%
4.03.02.04.03 ADECUACION DE TUBERIA PARA CONCRETO FLUIDO und 0.00 0.00 S/0.00 0.00% 4.00 S/13,952.12 100%
4.03.02.04.04 CONCRETO FLUIDO PARA TUBERIA FºFº DN150MM m3 0.00 0.00 S/0.00 0.00% 10.00 S/3,394.80 100%
4.03.02.05 CONEXIONES DOMICILIARIAS DE AGUA POTABLE 0.00
4.03.02.05.01 PRUEBA HIDRULICA m 0.00 10.00 S/112.60 0.98% 1,010.00 S/11,372.60 99%
4.03.02.05.02 PRUEBAS DE COMPACTACION glb 0.00 0.00 S/0.00 0.00% 1.00 S/9,381.00 100%
4.03.02.06 REPOSICION DE PAVIMENTO 0.00
4.03.02.06.01 REPOSICION DE CONCRETO PISTA (FC=210KG/CM2) m3 0.00 0.00 S/0.00 0.00% 123.00 S/59,849.34 100%
4.03.02.07 GESTIONES COMPLEMENTARIAS 0.00
4.03.02.07.01 RECEPCION DE OBRAS glb 0.00 0.00 S/0.00 0.00% 1.00 S/4,130.00 100%
4.03.02.07.02 EMPALMES DE REDES glb 0.00 0.00 S/0.00 0.00% 1.00 S/4,130.00 100%
5 INSTALACIONES ELECTRICAS 0.00
5.01 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR C/EQUIPO m2 0.00 200.00 S/470.00 0.91% 21,800.00 S/51,230.00 99%
5.02 CONEXIÓN A RED PRINCIPAL glb 0.00 0.00 S/0.00 0.00% 1.00 S/11,800.00 100%
5.03 REPOSICION DE CONEXIONES ELECTRICAS glb 0.00 0.00 S/0.00 0.00% 1.00 S/86,730.00 100%
5.04 EXCAVACION A MANO EN TERRENO NORMAL m3 0.00 81.00 S/6,380.37 11.03% 653.35 S/51,464.38 89%
5.05 CANALIZACION EN PISTA, DUCTO DE CONCRETO DE 4 VIAS m 0.00 0.00 S/0.00 0.00% 93.81 S/17,999.32 100%
5.06 CANALIZACION EN VEREDA DE 4 VIAS m 0.00 300.00 S/32,487.00 16.94% 1,470.97 S/159,291.34 83%
5.07 CANALIZACION EN VEREDA DE 1 VIA m 0.00 0.00 S/0.00 0.00% 80.45 S/8,669.29 100%
5.08 m3 0.00 18.00 S/528.48 24.51% 55.44 S/1,627.72 75%
C/VOLQUETE
5.09 RELLENO COMPACTADO CON MATERIAL PROPIO m3 0.00 0.00 S/0.00 0.00% 215.42 S/1,464.86 100%
5.1 CAJA DE PASO TIPO CE-02 und 0.00 0.00 S/0.00 0.00% 90.00 S/25,447.50 100%
5.12 CAJA DE PASO TIPO CE-03 und 0.00 0.00 S/0.00 0.00% 11.00 S/3,240.71 100%
5.14 ILUMINACION AMAZONAS 0.00
5.14.01 EXCAVACION DE ZANJAS DE 0.50M X 0.65M TN m 0.00 87.00 S/3,540.90 100.00% 0.00 S/0.00 0.00%
5.14.02 TUBERIA PVC - SEL Ø 50 MM m 0.00 0.00 S/0.00 0.00% 174.00 S/5,456.64 100%
5.14.03 TENDIDO DE CABLE NYY 3 - 1X10MM2 0.6-1.0KV+LINEA A TIERRA m 0.00 20.00 S/2,821.00 100.00% 0.00 S/0.00 0%
5.14.04 TENDIDO DE CABLE NYY 2 - 1X6MM2 0.6-1.0KV+LINEA A TIERRA m 0.00 0.00 S/0.00 0.00% 174.00 S/12,655.02 100%
5.14.05 DECORATIVOS 4.10MTS m 0.00 0.00 S/0.00 0.00% 100.00 S/16,526.00 100%
5.14.06 SUMINISTRO E INSTALACION DE POSTE ORNAMENTAL und 0.00 0.00 S/0.00 0.00% 10.00 S/20,060.00 100%
5.14.07 SUMINISTRO E INSTALACION CONEXION ESPEJO DE AGUA glb 0.00 0.20 S/11,800.00 20.00% 0.80 S/47,200.00 80%
SERVICIOS DE AFECTACION DE REDES ELECTRICAS glb 0.00 0.64 S/1,444,437.40 64.00% 0.36 S/812,496.04 36%
COSTO DIRECTO S/2,085,728.68 S/14,556,919.40
10% GASTOS GENERALES (10%) S/208,572.87 S/1,455,691.94
SERVICIO DE AFECTACION DE REDES ELECTRICAS S/1,444,437.40 S/812,496.04
TOTAL S/3,738,738.95 S/16,825,107.38
PORCENTAJE EJECUTADO 18.18% 81.82%

PORCENTAJE EJECUTADO ACUMULADO 18.18% 81.82%
CUADRO DE RESUMEN DE VALORIZACION Nº 07 DE SETIEMBRE
ENTIDAD EMAPE S.A.




1.VALORIZACION BRUTA 20,563,846.33 2,690,276.32 1,048,462.63
2. AMORTIZACIONES

1.VALORIZACION NETA (1-2) CON I.G.V. S/20,563,846.33 S/2,690,276.32 S/1,048,462.63

Nº 07 DE SETIEMBRE

ALLAGA (3,4)

(S/.)
3,738,738.95
0.00
0.00
0.00
S/3,738,738.95 18.18% S/16,825,107.38

VALORIZACION DE OBRA Nº 07 SETIEMBRE
ENTIDAD : EMAPE S.A

ACUMULADO A AGOSTO EN EL MES SETIEMBRE ACUMULADO ACTUAL SALDO POR VALORIZAR
PRECIO
UNITARIO
1.02.06 MOVILIZACIÓN Y DESMOVILIZACIÓN DE EQUIPOS Y HERRAMIENTAS glb 1.00 21,052.39 21,052.39 0.23 S/4,865.44 23.11% 0.25 S/5,263.10 25.00% 0.48 S/10,128.54 48.11% 0.52 S/10,923.85 52%
1.03 SEGURIDAD Y SALUD EN OBRA 203,242.70 0.00

1.03.04 CAPACITACION EN SEGURIDAD Y SALUD glb 1.00 8,608.00 8,608.00 0.30 S/2,582.40 30.00% 0.14 S/1,205.12 14.00% 0.44 S/3,787.52 44.00% 0.56 S/4,820.48 56%
1.03.05 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 1.00 42,843.80 42,843.80 0.29 S/12,424.70 29.00% 0.14 S/5,998.13 14.00% 0.43 S/18,422.83 43.00% 0.57 S/24,420.97 57%
1.03.06 SALUD DURANTE EL TRABAJO glb 1.00 16,232.08 16,232.08 0.14 S/2,272.49 14.00% S/973.92 6.00% 0.20 S/3,246.41 20.00% 0.80 S/12,985.67 80%
1.04 EN EL TRABAJO 304,942.86


1.05.01 CORRECTIVAS glb 1.00 18,349.00 18,349.00 0.27 S/4,954.23 27.00% S/1,100.94 6.00% 0.33 S/6,055.17 33.00% 0.67 S/12,293.83 67%
1.05.05 PROGRAMA DE EDUCACION Y CAPACITACION AMBIENTAL glb 1.00 40,586.00 40,586.00 0.08 S/3,246.88 8.00% 0.06 S/2,435.16 6.00% 0.14 S/5,682.04 14.00% 0.86 S/34,903.96 86%

2.01.01 m2 23,613.57 1.75 41,323.75 510.00 S/892.50 2.16% 0.00 S/0.00 0.00% 510.00 S/892.50 2.16% 23,103.57 S/40,431.25 98%

219,736.84
EXISTENTE

256,197.10
CONCRETP NUEVO
2.04.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE H=0.30M m3 459.84 23.46 10,787.85 241.02 S/5,654.33 52.41% 46.65 S/1,094.41 10.14% 287.67 S/6,748.74 62.56% 172.17 S/4,039.11 37%
2.04.01.02 CONFORMACION Y COMPACTACION DE SUBRASANTE E=0.15 M m2 1,694.93 5.80 9,830.59 446.83 S/2,591.61 26.36% 556.57 S/3,228.11 32.84% 1003.40 S/5,819.72 59.20% 691.53 S/4,010.87 41%
2.04.01.03 SUB-BASE GRANULAR E=0.15 M m2 1,694.93 16.08 27,254.47 446.83 S/7,185.03 26.36% 556.57 S/8,949.65 32.84% 1003.40 S/16,134.68 59.20% 691.53 S/11,119.79 41%
2.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE, D=20KM m3 566.07 85.67 48,495.22 94.42 S/8,089.28 16.68% 51.00 S/4,368.85 9.01% 145.42 S/12,458.13 25.69% 420.65 S/36,037.09 74%
2.04.02.01 ENCOFRADO Y DESENCOFRADO DE LOSA DE PAVIMENTO m2 211.79 61.81 13,090.74 101.00 S/6,242.81 47.69% 18.58 S/1,148.43 8.77% 119.58 S/7,391.24 56.46% 92.21 S/5,699.50 44%
2.04.02.02 LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO TIPO I, h=0.175M m2 1,694.93 70.67 119,780.70 297.78 S/21,044.11 17.57% 705.62 S/49,866.17 41.63% 1003.40 S/70,910.28 59.20% 691.53 S/48,870.42 41%
2.04.02.04 CURADO DE LOSA DE PAVIMENTO Y RAMPA VEHICULAR m2 1,660.91 2.02 3,355.04 0.00 S/0.00 0.00% 1003.40 S/2,026.87 60.41% 1003.40 S/2,026.87 60.41% 657.51 S/1,328.17 40%
2.04.02.05 m 108.83 5.48 596.39 0.00 S/0.00 0.00% 5.00 S/27.40 4.59% 5.00 S/27.40 4.59% 103.83 S/568.99 95%
PAVIMENTO
2.04.02.06 PAVIMENTO m 1,163.98 4.54 5,284.47 0.00 S/0.00 0.00% 20.00 S/90.80 1.72% 20.00 S/90.80 1.72% 1,143.98 S/5,193.67 98%
2.04.02.08 TECHO DE BUZON DE ALCANTARILLADO, INCLUYE ARMADURA und 8.00 924.04 7,392.32 0.00 S/0.00 0.00% 1.00 S/924.04 12.50% 1.00 S/924.04 12.50% 7.00 S/6,468.28 88%
2.05.01.02 PROPIO, E=0.15M m2 11,086.17 9.96 110,418.25 1133.13 S/11,285.97 10.22% 140.71 S/1,401.47 1.27% 1273.84 S/12,687.44 11.49% 9,812.33 S/97,730.81 89%
2.05.01.03 BASE GRANULAR C/EQUIPO LIVIANO E=0.15 m m2 11,086.17 20.98 232,587.85 774.65 S/16,252.16 6.99% 499.27 S/10,474.68 4.50% 1273.92 S/26,726.84 11.49% 9,812.25 S/205,861.01 89%
2.05.02 CONFORMACION DE LOSA DE CONCRETO VEREDA F'C=175KG/CM2 759,126.37 0.00
2.05.02.02 CONCRETO f'c=175 kg/cm2 EN LOSA DE VERDA, E=0.10M m2 11,086.17 49.24 545,883.01 1004.27 S/49,450.25 9.06% 569.13 S/28,023.96 5.13% 1573.40 S/77,474.21 14.19% 9,512.77 S/468,408.80 86%
2.05.02.03 CURADO DE LOSA DE CONCRETO EN VEREDAS m2 11,086.17 1.88 20,842.00 1004.27 S/1,888.03 9.06% 569.13 S/1,069.96 5.13% 1573.40 S/2,957.99 14.19% 9,512.77 S/17,884.01 86%

2.05.02.05 CONCRETO m 7,874.57 4.54 35,750.55 20.00 S/90.80 0.25% 0.00 S/0.00 0.00% 20.00 S/90.80 0.25% 7,854.57 S/35,659.75 100%
2.05.02.06 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE CONCRETO m 7,874.57 8.73 68,745.00 20.00 S/174.60 0.25% 0.00 S/0.00 0.00% 20.00 S/174.60 0.25% 7,854.57 S/68,570.40 100%
2.06.02 C/VOLQUETE m3 16.26 85.67 1,392.99 16.26 S/1,392.99 100.00% 0.00 S/0.00 0.00% 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%
2.07 MOBILIARIO URBANO 49,503.10 0.00
2.07.01 MOVIMIENTO DE TIERRAS 12,212.27 0.00
2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 98.24 85.67 8,416.22 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 98.24 S/8,416.22 100%
2.07.02 CONCRETO 37,290.83 0.00
2.07.02.05 ENCOFRADO PARA FUENTE DE AGUA Y BANCA DB6.1 m2 29.36 61.97 1,819.44 0.00 S/0.00 0.00% 29.36 S/1,819.44 100.00% 29.36 S/1,819.44 100.00% 0.00 S/0.00 0%
3 ARQUITECTURA 11,662,511.29 0.00
3.01 ARQUITECTURA JR AMAZONAS 2,419,018.22 0.00
3.01.01.01 LIMPIEZA DEL TERRENO MANUAL m2 4,633.38 4.01 18,579.85 4643.38 S/18,619.95 100.22% 0.00 S/0.00 0.00% 4643.38 S/18,619.95 100.22% -10.00 -S/40.10 0%
3.01.01.02.03 1000 m glb 1.00 532.57 532.57 0.20 S/106.51 20.00% 0.30 S/159.77 30.00% 0.50 S/266.28 50.00% 0.50 S/266.29 50%



3.01.01.04.05 und 9.00 9.23 83.07 9.00 S/83.07 100.00% 0.00 S/0.00 0.00% 9.00 S/83.07 100.00% 0.00 S/0.00 0%
RECTANGULARES
3.01.02 REVESTIMIENTOS 2,003,363.85 0.00
3.01.02.01 PAVIMENTO DE USO VEHICULAR 1,268,250.44 0.00
3.01.02.01.01 e=8cm, APAREJO SOGA m2 2,011.73 421.03 846,998.68 65.36 S/27,518.52 3.25% 630.54 S/265,476.26 31.34% 695.90 S/292,994.78 34.59% 1,315.83 S/554,003.90 65%

3.01.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 478.45 419.01 200,475.33 0.00 82.47 S/34,555.75 17.24% 82.47 S/34,555.75 17.24% 395.98 S/165,919.58 83%

3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 1,039.29 186.65 193,983.48 0.00 502.69 S/93,827.09 48.37% 502.69 S/93,827.09 48.37% 536.60 S/100,156.39 52%

3.01.02.02.01 m2 169.85 152.60 25,919.11 27.50 S/4,196.50 16.19% 142.00 S/21,669.20 83.60% 169.50 S/25,865.70 99.79% 0.35 S/53.41 0%
APAREJO IRREGULAR
3.01.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,130.95 324.96 367,513.51 184.07 S/59,815.39 16.28% 703.43 S/228,586.61 62.20% 887.50 S/288,402.00 78.47% 243.45 S/79,111.51 22%

3.01.02.02.03 0.05m m2 11.13 246.55 2,744.10 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 11.13 S/2,744.10 100%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 931.25 186.65 173,817.81 0.00 S/0.00 0.00% 35.87 S/6,695.14 3.85% 35.87 S/6,695.14 3.85% 895.38 S/167,122.67 96%

03.01.02.03 MOBILIARIO 156,833.32 0.00

03.01.02.04 SEÑALIZACION 708.00 S/0.00 0.00% 0.00
03.01.02.05 PAISAJISMO 209,436.15 S/0.00 0.00% 0.00
03.01.02.05.01 HOYOS PARA PLANTACION und 15.00 94.40 1,416.00 0.00 S/0.00 0.00% 1.00 S/94.40 6.67% 1.00 S/94.40 6.67% 14.00 S/1,321.60 93%
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 1.00 118,000.00 118,000.00 0.00 S/0.00 0.00% 0.70 S/82,600.00 70.00% 0.70 S/82,600.00 70.00% 0.30 S/35,400.00 30%
03.01.02.06 JARDINERIA 62,794.37 0.00
03.01.02.06.05 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

03.02.01.02.07 1000 m glb 1.00 532.57 532.57 1.00 S/532.57 100.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100.00% 0.00 S/0.00 0%
03.02.01.03.10 DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS MARTILLOS) m 1,316.17 22.16 29,166.33 10.00 S/221.60 0.76% 0.00 S/0.00 0.00% 10.00 S/221.60 0.76% 1,306.17 S/28,944.73 99%

03.02.01.04.02 und 22.00 17.10 376.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 22.00 S/376.20 100%
DOMICILIARIAS
03.02.01.04.06 und 42.00 9.23 387.66 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 42.00 S/387.66 100%
RECTANGULARES
03.02.02 REVESTIMIENTOS 3,075,331.47


03.02.02.01.02 m2 227.31 419.01 95,245.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 227.31 S/95,245.16 100%

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 819.72 186.65 153,000.74 43.75 S/8,165.94 5.34% 259.05 S/48,351.68 31.60% 302.80 S/56,517.62 36.94% 516.92 S/96,483.12 63%


03.02.02.02.03 0.05m m2 35.75 237.11 8,476.68 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 35.75 S/8,476.68 100%

03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 2,248.50 186.65 419,682.53 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,248.50 S/419,682.53 100%

03.02.02.03 MOBILIARIO 300,077.28

03.02.02.04 SEÑALIZACION 6,799.49 S/0.00 0.00% 0.00
03.02.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.03. ARQUITECTURA JR AZANGARO 2,296,157.13 0

03.05.01.02.05 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%

03.05.01.03.04 DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS MARTILLOS) m 424.01 22.16 9,396.06 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 424.01 S/9,396.06 100%
03.05.01.04.01 und 61.00 7.42 452.62 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 61.00 S/452.62 100%
DOMICILIARIAS
03.05.02 REVESTIMIENTOS 1,164,544.78 0.00

03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 264.00 186.65 49,275.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%


03.05.02.02.03 0.05m m2 10.04 237.11 2,380.58 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 886.23 186.65 165,414.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.03 MOBILIARIO 124,015.16 0.00

03.05.02.04 SEÑALIZACION 4,321.49 0.00
03.05.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

03.06.01.02.04 glb 1.00 532.57 532.57 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
1000 m
03.06.01.03.04 DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS MARTILLOS) m 493.04 22.16 10,925.77 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%

03.06.02 REVESTIMIENTOS 1,210,448.98 0.00
03.06.02.01.01 m2 1,017.13 421.03 428,242.24 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,017.13 S/428,242.24 100%
e=8cm, APAREJO SOGA

03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 214.20 186.65 39,980.43 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%

03.06.02.02.01 m2 211.27 152.60 32,239.80 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 211.27 S/32,239.80 100%
APAREJO IRREGULAR

03.06.02.02.03 0.05m m2 2.16 237.11 512.16 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 m 987.93 186.65 184,397.13 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%
DE 0.15 x 0.30 ,e=8cm
03.06.02.03 MOBILIARIO 140,299.60 0.00

03.06.02.04 SEÑALIZACION 4,321.49 0.00
03.06.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

4.01 HIDRANTES 95,718.34 0.00
4.02.01 DE AGUA und 257.00 255.55 65,676.35 43.00 S/10,988.65 16.73% 0.00 S/0.00 0.00% 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.03.02.03 ACCESORIOS 17,030.78 S/0.00 0.00% 0.00
4.03.02.04 CONEXIONES DOMICILIARIAS DE AGUA POTABLE 278,129.64 S/0.00 0.00% 0.00
5.05 CANALIZACION EN PISTA, DUCTO DE CONCRETO DE 4 VIAS m 93.81 191.87 17,999.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 93.81 S/17,999.32 100%
5.08 m3 73.44 29.36 2,156.20 18.00 S/528.48 24.51% 0.00 S/0.00 0.00% 18.00 S/528.48 24.51% 55.44 S/1,627.72 75%
C/VOLQUETE

TOTAL S/20,563,846.33 S/2,690,276.31 S/1,048,462.64 S/3,738,738.95 S/16,825,107.38

VALORIZACION DE OBRA Nº 06 AGOSTO
ENTIDAD : EMAPE S.A

EN EL MES AGOSTO
Obra: MEJORAMIENTO Y REDISEÑO DE VIAS DE LOS JIRONES LAMPA (CUADRAS 1, 2, 3, 4, 5), AMAZONAS (CUADRA 1), JUNIN (CUADRA 3,4),
ANCASH (CUADRA 3 Y 4), AZANGARO (CUADRAS 1, 2, 3, 4) Y HUALLAGA (CUADRA 3 Y 4)
METRADO
ITEM PARTIDA UNIDAD
1 OBRAS GENERALES
1.01.03 CERCO PROVISIONAL DE MALLA HDP H=1.00M m 0.00
1.01.04 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 0
1.01.05 BAÑOS QUIMICOS PARA EL PERSONAL mes 1.1
1.02.01 OBTENCION DEL SERVICIO DE AGUA PARA LA CONSTRUCCION glb 0.00
1.02.02 TRATAMIENTO Y DISTRIBUCION DE AGUA PARA LA CONSTRUCCION mes 0.00
1.02.03 INSTALACION DE DESAGUE PARA LA CONSTRUCCION glb 0.00
1.02.04 CONEXION E INSTALACION DE ENERGIA ELECTRICA PROVISIONAL glb 0.00
1.02.05 CONSUMO Y MANTENIMIENTO DE ENERGIA ELECTRICA PROVISIONAL mes 0.00
1.02.06 MOVILIZACIÓN Y DESMOVILIZACIÓN DE EQUIPOS Y HERRAMIENTAS glb 0.02

1.03 SEGURIDAD Y SALUD EN OBRA 0.00
1.03.01 SEGURIDAD Y SALUD EN EL TRABAJO glb 0.05
1.03.02 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN INDIVIDUAL glb 0.05

1.03.03 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN COLECTIVA glb 0.05
1.03.04 CAPACITACION EN SEGURIDAD Y SALUD glb 0.08
1.03.05 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 0.08
RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y SALUD 0.08
1.03.06 DURANTE EL TRABAJO glb
1.03.07 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL glb 0.08

PLAN PARA LA VIGILANCIA, PREVENCIÓN Y CONTROL DE COVID-19 EN EL
1.04 TRABAJO
IMPLEMENTACIÓN DEL PLAN DE VIGILANCIA COVID-19 ANTES DEL INICIO DE

1.04.01 LABORES glb 0.08
1.04.02 PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE EJECUCIÓN EFECTIVA glb 0.08
1.05 MITIGACION AMBIENTAL

0.08
1.05.01 PROGRAMA DE MEDIDAS PREVENTIVAS, MITIGADORAS Y CORRECTIVAS glb
1.05.02 PROGRAMA DE MANEJO DE RESIDUOS SOLIDOS glb 0.08

1.05.03 PROGRAMA DE MONITOREO AMBIENTAL glb 0.08
1.05.04 PROGRAMA DE RELACIONES COMUNITARIAS glb 0.08
1.05.05 PROGRAMA DE EDUCACION Y CAPACITACION AMBIENTAL glb 0.08
1.05.06 PROGRAMA DE CIERRE DE OBRAS glb 0
2 ESTRUCTURAS
TRAZO, NIVELACION Y REPLANTEO PRELIMINAR C/EQUIPO JR. AMAZONAS 1- 0
2.01.01 JR LAMPA 1 m2
2.01.02 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO DE OBRA m2 10

2.02 DEMOLICIONES 0
2.02.01 DEMOLICION DE VEREDA DE CONCRETO m2 0
2.02.02 DEMOLICION DE SARDINEL DE CONCRETO PERALTADO m 0.00
2.02.03 DEMOLICION DE SARDINEL DE CONCRETO SUMERGIDO m 0.00
2.02.04 DEMOLICION DE RAMPAS DE ACCESO EN VEREDA m2 7.13
2.02.05 DEMOLICION DE RAMPAS EN PISTAS m2 0.00
2.02.06 DEMOLICION DE BASE DE MARTILLOS Y VEREDAS DE LAJA m2 0.00
2.02.07 DEMOLICION DE CARPETA ASFALTICA m2 0.00
2.02.08 DEMOLICION DE LOSA DE CONCRETO EN PISTA m2 0.00
2.02.09 ELIMINACION DE MATERIAL DEMOLICION m3 102.00
2.02.10 ELIMINACION DE MATERIAL DE DEMOLICIONES CONTAMINANTES m3 0.00
2.03
PAVIMENTOS CARROZABLE (CALZADAS) USANDO PAVIMENTO EXISTENTE 0.00
2.03.01 ACONDICIONAMIENTO DE CARPET DE PAVIMENTO EXISTENTE 0.00

2.03.01.01 CORTE CON DISCO EN PAVIMENTO ASFALTICO E= 5" PROMEDIO m 0.00
2.03.01.02 FRESADO PAVIMENTO FLEXIBLE EXISTENTE, E promedio= 0.05m m2 0.00
2.03.01.03 ELIMINACION DE MATERIAL EXCEDENTE CONTAMINANTE (De fresado) m3 0.00
2.04 PAVIMENTO RIGIDO CARROSABLE (CALZADA) CON LOSA DE CONCRETP

NUEVO
2.04.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE H=0.30M m3 41.13
2.04.01.02 CONFORMACION Y COMPACTACION DE SUBRASANTE E=0.15 M m2 172.13

2.04.01.03 SUB-BASE GRANULAR E=0.15 M m2 172.13
2.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE, D=20KM m3 19.67
2.04.02 CONFORMACION DE LOSA DE CONCRETO F'C=245KG/CM2 0.00
2.04.02.01 ENCOFRADO Y DESENCOFRADO DE LOSA DE PAVIMENTO m2 4.00
2.04.02.02 LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO TIPO I, h=0.175M m2 23.00
2.04.02.03 TEXTURIZADO DEL CONCRETO EN RAMPA VEHICULAR m2 0.00
2.04.02.04 CURADO DE LOSA DE PAVIMENTO Y RAMPA VEHICULAR m2 0.00
2.04.02.05 CORTE CON DISCO EN JUNTAS DE CONTRACCION EN LOSA DE PAVIMENTO m 0.00
2.04.02.06 JUNTAS DE DILATACION C/MEZCLA ASFALTICA EN LOSA DE PAVIMENTO m 0.00
2.04.02.07 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE PAVIMENTO m 0.00

2.04.02.08 TECHO DE BUZON DE ALCANTARILLADO, INCLUYE ARMADURA und 0.00
2.05.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE, h=0.20 m m3 49.39
CONFORMACION Y COMPACTACION C/EQUIPO LIVIANO, MATERIAL PROPIO,
2.05.01.02 m2 481.44
E=0.15M
2.05.01.03 BASE GRANULAR C/EQUIPO LIVIANO E=0.15 m m2 227.96
2.05.01.04 ELIMINACIÓN DE MATERIAL EXCEDENTE D=20Km m3 20.00
2.05.02 CONFORMACION DE LOSA DE CONCRETO VEREDA F'C=175KG/CM2 0.00
2.05.02.01 ENCONFRADO Y DESENCOFRADO LOSA DE CONCRETO EN VEREDA m2 74.02
2.05.02.02 CONCRETO f'c=175 kg/cm2 EN LOSA DE VERDA, E=0.10M m2 301.58
2.05.02.03 CURADO DE LOSA DE CONCRETO EN VEREDAS m2 301.58
2.05.02.04 CORTE CON DISCO EN JUNTAS DE CONTRACCION EN LOSA DE VEREDA m 40.00
2.05.02.05 JUNTAS DE DILATACION C/MEZCLA ASFALTICA EN VEREDA DE CONCRETO m 20.00
2.05.02.06 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE CONCRETO m 20.00

2.06.01 EXCAVACION A MANO EN TERRENO NORMAL m3 0.00
2.06.02 C/VOLQUETE m3 0.00
2.06.03 ENCOFRADO Y DESENCOFRADO EN SARDINEL m2 0.00

2.06.04 CONCRETO SARDINELES F'C=175 KG/CM2 m3 13.01
2.06.05 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 276.75
2.06.06 CURADO DE SARDINELES m2 117.30
2.07 MOBILIARIO URBANO
3 ARQUITECTURA
3.01 ARQUITECTURA JR AMAZONAS
3.01.01.01 LIMPIEZA DEL TERRENO MANUAL m2 10.00
3.01.01.02.01 RETIRO DE SEÑALITICA VERTICAL und 0.00
3.01.01.02.02 RETIRO DE REFLECTORES EN EL PISO und 0.00
3.01.01.02.03 TRASALADO DE MOBILIARIO A PUNTO DE ACOPIO ENTRE 120 m Y 1000 m glb 0.00

3.01.01.03.01 DESMONTAJE DE VEREDA DE PIEDRA FORMATO 0.40 X 0.40 m2 0.00
3.01.01.03.02 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 100.00
3.01.01.04.01 DOMICILIARIAS und 0.00

3.01.01.04.02 DOMICILIARIAS und 0.00
3.01.01.04.03 DESMONTAJE DE TAPA VALVULA HIDRANTES und 0.00

3.01.01.04.04 DESMONTAJE TAPA DE BUZONES CIRCULARES und 2.00
3.01.01.04.05 DESMONTAJE DE TAPAS DE CONCRETO CUADRADAS O RECTANGULARES und 3.00
3.01.01.04.06 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 1.00

3.01.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 0.00
3.01.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 0.00
PISO ADOQUIN DE PIEDRA GRANITICA GRIS OSCURO DE 0.15 x 0.30 , e=8cm,
3.01.02.01.01 APAREJO SOGA m2 65.36

3.01.02.01.02 APAREJO ESPINA DE PEZ m2 0.00
3.01.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 0.00
SARDINEL SUMERGIDO ADOQUIN DE PIEDRA GRANITICA GRIS CLARO DE 0.15
3.01.02.01.04 x 0.30 ,e=8cm m 0.00

PISO CON PIEDRA TALAMOYE PARTIDA IRREGULAR ,e=5cm a 10cm, APAREJO
3.01.02.02.01 IRREGULAR m2 27.50
03.02. ARQUITECTURA JR LAMPA 0.00
03.02.01.01 LIMPIEZA DEL TERRENO MANUAL m2 30.00
03.02.02.01.01 APAREJO SOGA m2 381.30

03.02.02.01.02 APAREJO ESPINA DE PEZ m2 0.00
SARDINEL SUMERGIDO ADOQUIN DE PIEDRA GRANITICA GRIS CLARO DE 0.15
03.02.02.01.04 x 0.30 ,e=8cm m 43.75

PISO CON PIEDRA TALAMOYE PARTIDA IRREGULAR ,e=5cm a 10cm, APAREJO
03.02.02.02.01 IRREGULAR m2 24.00
03.03. ARQUITECTURA JR AZANGARO 0
03.05. ARQUITECTURA JR JUNIN 0.00
03.06. ARQUITECTURA JR HUALLAGA 0.00
5.14.06 SUMINISTRO E INSTALACION DE POSTE ORNAMENTAL und 0.00
5.14.07 SUMINISTRO E INSTALACION CONEXION ESPEJO DE AGUA glb 0.14
SERVICIOS DE AFECTACION DE REDES ELECTRICAS glb 0.00
COSTO DIRECTO
10% GASTOS GENERALES (10%)
SERVICIO DE AFECTACION DE REDES ELECTRICAS
TOTAL
PORCENTAJE EJECUTADO
PORCENTAJE EJECUTADO ACUMULADO
CUADRO DE RESUMEN DE VALORIZACION Nº 06 DE AGOSTO
ENTIDAD EMAPE S.A.




1.VALORIZACION BRUTA 20,563,846.33 2,257,048.05 433,228.27
2. AMORTIZACIONES

1.VALORIZACION NETA (1-2) CON I.G.V. S/20,563,846.33 S/2,257,048.05 S/433,228.27

Nº 06 DE AGOSTO

ALLAGA (3,4)

(S/.)
2,690,276.32
0.00
0.00
0.00
S/2,690,276.32 13.08% S/17,873,570.01

VALORIZACION DE OBRA Nº 06 AGOSTO
ENTIDAD : EMAPE S.A

ACUMULADO A JULIO EN EL MES AGOSTO ACUMULADO ACTUAL SALDO POR VALORIZAR
PRECIO
UNITARIO
1.01.03 CERCO PROVISIONAL DE MALLA HDP H=1.00M m 200.00 10.52 2,104.00 100.01 S/1,052.11 50.01% 0.00 S/0.00 0.00% 100.01 S/1,052.11 50.01% 99.99 S/1,051.89 50%
1.01.04 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 9.00 9,558.00 86,022.00 0.25 S/2,389.50 2.78% 0 S/0.00 0.00% 0.25 S/2,389.50 2.78% 8.75 S/83,632.50 97%
1.02 INSTALACIONES PROVISIONALES 48,424.55 0.00
1.03 SEGURIDAD Y SALUD EN OBRA 203,242.70 0.00

1.03.05 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 1.00 42,843.80 42,843.80 0.21 S/8,997.20 21.00% 0.08 S/3,427.50 8.00% 0.29 S/12,424.70 29.00% 0.71 S/30,419.10 71%
1.03.06 SALUD DURANTE EL TRABAJO glb 1.00 16,232.08 16,232.08 0.06 S/973.92 6.00% S/1,298.57 8.00% 0.14 S/2,272.49 14.00% 0.86 S/13,959.59 86%
1.04 EN EL TRABAJO 304,942.86


1.05.01 CORRECTIVAS glb 1.00 18,349.00 18,349.00 0.19 S/3,486.31 19.00% S/1,467.92 8.00% 0.27 S/4,954.23 27.00% 0.73 S/13,394.77 73%
1.05.04 PROGRAMA DE RELACIONES COMUNITARIAS glb 1.00 8,496.00 8,496.00 0.06 S/509.76 6.00% 0.08 S/679.68 8.00% 0.14 S/1,189.44 14.00% 0.86 S/7,306.56 86%
1.05.05 PROGRAMA DE EDUCACION Y CAPACITACION AMBIENTAL glb 1.00 40,586.00 40,586.00 0.00 S/0.00 0.00% 0.08 S/3,246.88 8.00% 0.08 S/3,246.88 8.00% 0.92 S/37,339.12 92%
1.05.06 PROGRAMA DE CIERRE DE OBRAS glb 1.00 48,059.45 48,059.45 0.01 S/480.59 1.00% 0 S/0.00 0.00% 0.01 S/480.59 1.00% 0.99 S/47,578.86 99%
2 ESTRUCTURAS 2,618,673.13 0
2.01 TRAZO, NIVELES Y REPLANTEO PRELIMINAR 107,205.61 0
TRAZO, NIVELACION Y REPLANTEO PRELIMINAR C/EQUIPO JR. 0
2.01.01 m2 23,613.57 1.75 41,323.75 510.00 S/892.50 2.16% S/0.00 0.00% 510.00 S/892.50 2.16% 23,103.57 S/40,431.25 98%
10
2.01.02 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO DE OBRA m2 23,613.57 2.79 65,881.86 450.00 S/1,255.50 1.91% S/27.90 0.04% 460.00 S/1,283.40 1.95% 23,153.57 S/64,598.46 98%
2.02 DEMOLICIONES 517,170.68 0
2.02.01 DEMOLICION DE VEREDA DE CONCRETO m2 912.07 27.28 24,881.27 637.79 S/17,398.91 69.93% 0 S/0.00 0.00% 637.79 S/17,398.91 69.93% 274.28 S/7,482.36 30%
2.02.09 ELIMINACION DE MATERIAL DEMOLICION m3 1,536.09 85.67 131,596.83 197.18 S/16,892.41 12.84% 102.00 S/8,738.34 6.64% 299.18 S/25,630.75 19.48% 1,236.91 S/105,966.08 81%

EXISTENTE 219,736.84 0.00
2.03.01 ACONDICIONAMIENTO DE CARPET DE PAVIMENTO EXISTENTE 0.00

256,197.10
CONCRETP NUEVO
2.04.01.02 CONFORMACION Y COMPACTACION DE SUBRASANTE E=0.15 M m2 1,694.93 5.80 9,830.59 274.70 S/1,593.26 16.21% 172.13 S/998.35 10.16% 446.83 S/2,591.61 26.36% 1,248.10 S/7,238.98 74%
2.04.01.03 SUB-BASE GRANULAR E=0.15 M m2 1,694.93 16.08 27,254.47 274.70 S/4,417.18 16.21% 172.13 S/2,767.85 10.16% 446.83 S/7,185.03 26.36% 1,248.10 S/20,069.44 74%
2.04.02 CONFORMACION DE LOSA DE CONCRETO F'C=245KG/CM2 159,828.97 0.00
2.04.02.02 LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO TIPO I, h=0.175M m2 1,694.93 70.67 119,780.70 274.78 S/19,418.70 16.21% 23.00 S/1,625.41 1.36% 297.78 S/21,044.11 17.57% 1,397.15 S/98,736.59 82%
2.04.02.04 CURADO DE LOSA DE PAVIMENTO Y RAMPA VEHICULAR m2 1,660.91 2.02 3,355.04 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,660.91 S/3,355.04 100%
2.04.02.05 m 108.83 5.48 596.39 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 108.83 S/596.39 100%
PAVIMENTO
2.04.02.06 PAVIMENTO m 1,163.98 4.54 5,284.47 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,163.98 S/5,284.47 100%
2.05 PAVIMENTO DE USO PEATONAL (VEREDAS) 1,455,389.84 0.00
2.05.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE, h=0.20 m m3 2,516.84 33.27 83,735.27 354.68 S/11,800.20 14.09% 49.39 S/1,643.27 1.96% 404.07 S/13,443.47 16.05% 2,112.77 S/70,291.80 84%
2.05.01.02 PROPIO, E=0.15M m2 11,086.17 9.96 110,418.25 651.69 S/6,490.83 5.88% 481.44 S/4,795.14 4.34% 1133.13 S/11,285.97 10.22% 9,953.04 S/99,132.28 90%
2.05.02 CONFORMACION DE LOSA DE CONCRETO VEREDA F'C=175KG/CM2 759,126.37 0.00
2.05.02.01 ENCONFRADO Y DESENCOFRADO LOSA DE CONCRETO EN VEREDA m2 1,592.45 45.52 72,488.32 247.00 S/11,243.44 15.51% 74.02 S/3,369.39 4.65% 321.02 S/14,612.83 20.16% 1,271.43 S/57,875.49 80%

2.05.02.05 CONCRETO m 7,874.57 4.54 35,750.55 0.00 S/0.00 0.00% 20.00 S/90.80 0.25% 20.00 S/90.80 0.25% 7,854.57 S/35,659.75 100%
2.05.02.06 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE CONCRETO m 7,874.57 8.73 68,745.00 0.00 S/0.00 0.00% 20.00 S/174.60 0.25% 20.00 S/174.60 0.25% 7,854.57 S/68,570.40 100%
2.06.02 C/VOLQUETE m3 16.26 85.67 1,392.99 16.26 S/1,392.99 100.00% 0.00 S/0.00 0.00% 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%
2.06.04 CONCRETO SARDINELES F'C=175 KG/CM2 m3 13.01 391.07 5,087.82 0.00 S/0.00 0.00% 13.01 S/5,087.82 100.00% 13.01 S/5,087.82 100.00% 0.00 S/0.00 0%
2.06.05 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 276.75 5.87 1,624.52 0.00 S/0.00 0.00% 276.75 S/1,624.52 100.00% 276.75 S/1,624.52 100.00% 0.00 S/0.00 0%
2.07 MOBILIARIO URBANO 49,503.10 0.00
2.07.01.01 EXCAVACIONES PARA CIMIENTOS m3 78.59 45.01 3,537.34 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 78.59 S/3,537.34 100%
2.07.01.02 BASE DE AFIRMADO H=0.20 m m2 7.30 35.44 258.71 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 7.30 S/258.71 100%
2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 98.24 85.67 8,416.22 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 98.24 S/8,416.22 100%
2.07.02 CONCRETO 37,290.83 0.00
2.07.02.05 ENCOFRADO PARA FUENTE DE AGUA Y BANCA DB6.1 m2 29.36 61.97 1,819.44 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 29.36 S/1,819.44 100%
3 ARQUITECTURA 11,662,511.29 0.00
3.01 ARQUITECTURA JR AMAZONAS 2,419,018.22 0.00
3.01.01.01 LIMPIEZA DEL TERRENO MANUAL m2 4,633.38 4.01 18,579.85 4633.38 S/18,579.85 100.00% 10.00 S/40.10 0.22% 4643.38 S/18,619.95 100.22% -10.00 -S/40.10 0%
3.01.01.02.03 1000 m glb 1.00 532.57 532.57 0.20 S/106.51 20.00% 0.00 S/0.00 0.00% 0.20 S/106.51 20.00% 0.80 S/426.06 80%


3.01.01.04.05 und 9.00 9.23 83.07 6.00 S/55.38 66.67% 3.00 S/27.69 33.33% 9.00 S/83.07 100.00% 0.00 S/0.00 0%
RECTANGULARES
3.01.02 REVESTIMIENTOS 2,003,363.85 0.00
3.01.02.01.01 e=8cm, APAREJO SOGA m2 2,011.73 421.03 846,998.68 0.00 S/0.00 0.00% 65.36 S/27,518.52 3.25% 65.36 S/27,518.52 3.25% 1,946.37 S/819,480.16 97%

3.01.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 478.45 419.01 200,475.33 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 478.45 S/200,475.33 100%

3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 1,039.29 186.65 193,983.48 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,039.29 S/193,983.48 100%

3.01.02.02.01 m2 169.85 152.60 25,919.11 0.00 S/0.00 0.00% 27.50 S/4,196.50 16.19% 27.50 S/4,196.50 16.19% 142.35 S/21,722.61 84%
APAREJO IRREGULAR
3.01.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,130.95 324.96 367,513.51 5.00 S/1,624.80 0.44% 179.07 S/58,190.59 15.83% 184.07 S/59,815.39 16.28% 946.88 S/307,698.12 84%

3.01.02.02.03 0.05m m2 11.13 246.55 2,744.10 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 11.13 S/2,744.10 100%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 931.25 186.65 173,817.81 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 931.25 S/173,817.81 100%

03.01.02.03 MOBILIARIO 156,833.32 0.00

03.01.02.04 SEÑALIZACION 708.00 S/0.00 0.00% 0.00
03.01.02.05 PAISAJISMO 209,436.15 S/0.00 0.00% 0.00
03.01.02.05.01 HOYOS PARA PLANTACION und 15.00 94.40 1,416.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 15.00 S/1,416.00 100%
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 1.00 118,000.00 118,000.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/118,000.00 100%
03.01.02.06 JARDINERIA 62,794.37 0.00
03.01.02.06.05 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

03.02.01.02.07 1000 m glb 1.00 532.57 532.57 1.00 S/532.57 100.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100.00% 0.00 S/0.00 0%

03.02.01.04.02 und 22.00 17.10 376.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 22.00 S/376.20 100%
DOMICILIARIAS
03.02.01.04.06 und 42.00 9.23 387.66 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 42.00 S/387.66 100%
RECTANGULARES
03.02.02 REVESTIMIENTOS 3,075,331.47 0.00
03.02.02.01.01 e=8cm, APAREJO SOGA m2 3,256.34 421.03 1,371,016.83 0.00 S/0.00 0.00% 381.30 S/160,538.74 11.71% 381.30 S/160,538.74 11.71% 2,875.04 S/1,210,478.09 88%

03.02.02.01.02 m2 227.31 419.01 95,245.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 227.31 S/95,245.16 100%
03.02.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 188.16 324.96 61,144.47 0.00 S/0.00 0.00% 10.40 S/3,379.58 5.53% 10.40 S/3,379.58 5.53% 177.76 S/57,764.89 94%

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 819.72 186.65 153,000.74 0.00 S/0.00 0.00% 43.75 S/8,165.94 5.34% 43.75 S/8,165.94 5.34% 775.97 S/144,834.80 95%
03.02.02.02 PAVIMENTO DE USO PEATONAL 1,088,047.50 0.00

03.02.02.02.01 APAREJO IRREGULAR m2 464.68 152.60 70,910.17 0.00 S/0.00 0.00% 24.00 S/3,662.40 5.16% 24.00 S/3,662.40 5.16% 440.68 S/67,247.77 95%

03.02.02.02.03 0.05m m2 35.75 237.11 8,476.68 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 35.75 S/8,476.68 100%

03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 2,248.50 186.65 419,682.53 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,248.50 S/419,682.53 100%

03.02.02.03 MOBILIARIO 300,077.28 S/0.00 0.00% 0.00

03.02.02.04 SEÑALIZACION 6,799.49 S/0.00 0.00% 0.00
03.02.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
03.03. ARQUITECTURA JR AZANGARO 2,296,157.13 0

03.05.01.02.05 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%

03.05.01.04.01 und 61.00 7.42 452.62 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 61.00 S/452.62 100%
DOMICILIARIAS
03.05.02 REVESTIMIENTOS 1,164,544.78 0.00

03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 264.00 186.65 49,275.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%


03.05.02.02.03 0.05m m2 10.04 237.11 2,380.58 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 886.23 186.65 165,414.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.03 MOBILIARIO 124,015.16 0.00

03.05.02.04 SEÑALIZACION 4,321.49 0.00
03.05.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

03.06.01.02.04 glb 1.00 532.57 532.57 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%
1000 m
03.06.01.03.04 DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS MARTILLOS) m 493.04 22.16 10,925.77 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%

03.06.02 REVESTIMIENTOS 1,210,448.98 0.00
03.06.02.01.01 m2 1,017.13 421.03 428,242.24 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,017.13 S/428,242.24 100%
e=8cm, APAREJO SOGA

03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 214.20 186.65 39,980.43 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%

03.06.02.02.01 m2 211.27 152.60 32,239.80 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 211.27 S/32,239.80 100%
APAREJO IRREGULAR

03.06.02.02.03 0.05m m2 2.16 237.11 512.16 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 m 987.93 186.65 184,397.13 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%
DE 0.15 x 0.30 ,e=8cm
03.06.02.03 MOBILIARIO 140,299.60 0.00

03.06.02.04 SEÑALIZACION 4,321.49 0.00
03.06.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

4.01 HIDRANTES 95,718.34 0.00
4.02.01 DE AGUA und 257.00 255.55 65,676.35 43.00 S/10,988.65 16.73% 0.00 S/0.00 0.00% 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.03.02.03 ACCESORIOS 17,030.78 S/0.00 0.00% 0.00
5.08 m3 73.44 29.36 2,156.20 18.00 S/528.48 24.51% 0.00 S/0.00 0.00% 18.00 S/528.48 24.51% 55.44 S/1,627.72 75%
C/VOLQUETE
5.14.07 SUMINISTRO E INSTALACION CONEXION ESPEJO DE AGUA glb 1.00 59,000.00 59,000.00 0.06 S/3,540.00 6.00% 0.14 S/8,260.00 14.00% 0.20 S/11,800.00 20.00% 0.80 S/47,200.00 80%
COSTO DIRECTO S/16,642,648.08 S/738,736.94 S/393,843.90 S/1,132,580.84 S/15,510,067.24
TOTAL S/20,563,846.33 S/2,257,048.03 S/433,228.29 S/2,690,276.32 S/17,873,570.01

VALORIZACION DE OBRA Nº 05
ENTIDAD : EMAPE S.A

ACUMULADO A JUNIO EN EL MES JULIO ACUMULADO ACTUAL SALDO POR VALORIZAR
PRECIO
UNITARIO
1.01.03 CERCO PROVISIONAL DE MALLA HDP H=1.00M m 200.00 10.52 2,104.00 100.01 S/1,052.11 50.01% 0.00 S/0.00 0.00% 100.01 S/1,052.11 50.01% 99.99 S/1,051.89 50%
1.02.01 OBTENCION DEL SERVICIO DE AGUA PARA LA CONSTRUCCION glb 1.00 2,124.00 2,124.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,124.00 100%
1.02.02 TRATAMIENTO Y DISTRIBUCION DE AGUA PARA LA CONSTRUCCION mes 9.00 1,494.24 13,448.16 1.00 S/1,494.24 11.11% S/0.00 0.00% 1.00 S/1,494.24 11.11% 8.00 S/11,953.92 89%
1.02.03 INSTALACION DE DESAGUE PARA LA CONSTRUCCION glb 1.00 944.00 944.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/944.00 100%
1.02.04 CONEXION E INSTALACION DE ENERGIA ELECTRICA PROVISIONAL glb 1.00 2,360.00 2,360.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,360.00 100%
1.02.05 CONSUMO Y MANTENIMIENTO DE ENERGIA ELECTRICA PROVISIONAL mes 9.00 944.00 8,496.00 0.03 S/28.32 0.33% S/0.00 0.00% 0.03 S/28.32 0.33% 8.97 S/8,467.68 100%
1.02.06 MOVILIZACIÓN Y DESMOVILIZACIÓN DE EQUIPOS Y HERRAMIENTAS glb 1.00 21,052.39 21,052.39 0.21 S/4,444.39 21.11% S/0.00 0.00% 0.21 S/4,444.39 21.11% 0.79 S/16,608.00 79%

1.03.01 SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 21,981.21 21,981.21 0.08 S/1,758.50 8.00% S/0.00 0.00% 0.08 S/1,758.50 8.00% 0.92 S/20,222.71 92%
1.03.03 IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN COLECTIVA glb 1.00 4,720.33 4,720.33 0.21 S/991.27 21.00% 0.01 S/47.20 1.00% 0.22 S/1,038.47 22.00% 0.78 S/3,681.86 78%
1.03.06 SALUD DURANTE EL TRABAJO glb 1.00 16,232.08 16,232.08 0.05 S/811.60 5.00% 0.01 S/162.32 1.00% 0.06 S/973.92 6.00% 0.94 S/15,258.16 94%
1.04 EN EL TRABAJO 304,942.86

1.04.01 INICIO DE LABORES glb 1.00 70,328.40 70,328.40 0.20 S/14,065.68 20.00% S/0.00 0.00% 0.20 S/14,065.68 20.00% 0.80 S/56,262.72 80%
1.04.02 PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE EJECUCIÓN EFECTIVA glb 1.00 234,614.46 234,614.46 0.12 S/28,153.74 12.00% S/0.00 0.00% 0.12 S/28,153.74 12.00% 0.88 S/206,460.72 88%

1.05.02 PROGRAMA DE MANEJO DE RESIDUOS SOLIDOS glb 1.00 11,888.50 11,888.50 0.16 S/1,902.16 16.00% S/0.00 0.00% 0.16 S/1,902.16 16.00% 0.84 S/9,986.34 84%
1.05.03 PROGRAMA DE MONITOREO AMBIENTAL glb 1.00 28,674.00 28,674.00 0.19 S/5,448.06 19.00% S/0.00 0.00% 0.19 S/5,448.06 19.00% 0.81 S/23,225.94 81%
1.05.04 PROGRAMA DE RELACIONES COMUNITARIAS glb 1.00 8,496.00 8,496.00 0.06 S/509.76 6.00% S/0.00 0.00% 0.06 S/509.76 6.00% 0.94 S/7,986.24 94%
1.05.05 PROGRAMA DE EDUCACION Y CAPACITACION AMBIENTAL glb 1.00 40,586.00 40,586.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/40,586.00 100%

2.01.01 AMAZONAS 1-JR LAMPA 1 m2 23,613.57 1.75 41,323.75 410.00 S/717.50 1.74% 100.00 S/175.00 0.42% 510.00 S/892.50 2.16% 23,103.57 S/40,431.25 98%
2.01.02 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO DE OBRA m2 23,613.57 2.79 65,881.86 200.00 S/558.00 0.85% 250.00 S/697.50 1.06% 450.00 S/1,255.50 1.91% 23,163.57 S/64,626.36 98%
2.02.02 DEMOLICION DE SARDINEL DE CONCRETO PERALTADO m 647.69 13.64 8,834.49 595.00 S/8,115.80 91.86% S/0.00 0.00% 595.00 S/8,115.80 91.86% 52.69 S/718.69 8%
2.02.03 DEMOLICION DE SARDINEL DE CONCRETO SUMERGIDO m 4,023.70 13.64 54,883.27 482.79 S/6,585.26 12.00% S/0.00 0.00% 482.79 S/6,585.26 12.00% 3,540.91 S/48,298.01 88%
2.02.04 DEMOLICION DE RAMPAS DE ACCESO EN VEREDA m2 122.23 27.28 3,334.43 27.31 S/745.02 22.34% S/0.00 0.00% 27.31 S/745.02 22.34% 94.92 S/2,589.41 78%
2.02.05 DEMOLICION DE RAMPAS EN PISTAS m2 143.01 27.28 3,901.31 102.49 S/2,795.93 71.67% S/0.00 0.00% 102.49 S/2,795.93 71.67% 40.52 S/1,105.38 28%
2.02.06 DEMOLICION DE BASE DE MARTILLOS Y VEREDAS DE LAJA m2 1,603.38 28.22 45,247.38 652.38 S/18,410.16 40.69% S/0.00 0.00% 652.38 S/18,410.16 40.69% 951.00 S/26,837.22 59%
2.02.07 DEMOLICION DE CARPETA ASFALTICA m2 3,829.01 30.01 114,908.59 1108.43 S/33,263.98 28.95% S/0.00 0.00% 1108.43 S/33,263.98 28.95% 2,720.58 S/81,644.61 71%
2.02.08 DEMOLICION DE LOSA DE CONCRETO EN PISTA m2 1,927.42 50.01 96,390.27 7.40 S/370.07 0.38% S/0.00 0.00% 7.40 S/370.07 0.38% 1,920.02 S/96,020.20 100%
2.02.09 ELIMINACION DE MATERIAL DEMOLICION m3 1,536.09 85.67 131,596.83 197.18 S/16,892.41 12.84% S/0.00 0.00% 197.18 S/16,892.41 12.84% 1,338.91 S/114,704.42 87%
2.02.10 ELIMINACION DE MATERIAL DE DEMOLICIONES CONTAMINANTES m3 387.45 85.67 33,192.84 92.11 S/7,891.06 23.77% S/0.00 0.00% 92.11 S/7,891.06 23.77% 295.34 S/25,301.78 76%

219,736.84
EXISTENTE
2.03.01.01 CORTE CON DISCO EN PAVIMENTO ASFALTICO E= 5" PROMEDIO m 5,013.88 6.09 30,534.53 23.28 S/141.78 0.46% S/0.00 0.00% 23.28 S/141.78 0.46% 4,990.60 S/30,392.75 100%
2.03.01.02 FRESADO PAVIMENTO FLEXIBLE EXISTENTE, E promedio= 0.05m m2 9,845.29 13.67 134,585.11 2120.77 S/28,990.93 21.54% S/0.00 0.00% 2120.77 S/28,990.93 21.54% 7,724.52 S/105,594.18 78%
2.03.01.03 ELIMINACION DE MATERIAL EXCEDENTE CONTAMINANTE (De fresado) m3 637.53 85.67 54,617.20 182.00 S/15,591.94 28.55% S/0.00 0.00% 182.00 S/15,591.94 28.55% 455.53 S/39,025.26 71%

256,197.10
CONCRETP NUEVO
2.04.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE H=0.30M m3 459.84 23.46 10,787.85 1.89 S/44.34 0.41% 198.00 S/4,645.08 43.06% 199.89 S/4,689.42 43.47% 259.95 S/6,098.43 57%
2.04.01.02 CONFORMACION Y COMPACTACION DE SUBRASANTE E=0.15 M m2 1,694.93 5.80 9,830.59 12.60 S/73.08 0.74% 262.10 S/1,520.18 15.46% 274.70 S/1,593.26 16.21% 1,420.23 S/8,237.33 84%
2.04.01.03 SUB-BASE GRANULAR E=0.15 M m2 1,694.93 16.08 27,254.47 12.60 S/202.61 0.74% 262.10 S/4,214.57 15.46% 274.70 S/4,417.18 16.21% 1,420.23 S/22,837.29 84%
2.04.02.01 ENCOFRADO Y DESENCOFRADO DE LOSA DE PAVIMENTO m2 211.79 61.81 13,090.74 0.00 S/0.00 0.00% 97.00 S/5,995.57 45.80% 97.00 S/5,995.57 45.80% 114.79 S/7,095.17 54%
2.04.02.02 LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO TIPO I, h=0.175M m2 1,694.93 70.67 119,780.70 0.00 S/0.00 0.00% 274.78 S/19,418.70 16.21% 274.78 S/19,418.70 16.21% 1,420.15 S/100,362.00 84%
2.04.02.04 CURADO DE LOSA DE PAVIMENTO Y RAMPA VEHICULAR m2 1,660.91 2.02 3,355.04 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,660.91 S/3,355.04 100%
2.04.02.05 PAVIMENTO m 108.83 5.48 596.39 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 108.83 S/596.39 100%

2.04.02.06 PAVIMENTO m 1,163.98 4.54 5,284.47 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,163.98 S/5,284.47 100%
2.05.01.01 CORTE DE TERRENO A NIVEL DE SUBRASANTE, h=0.20 m m3 2,516.84 33.27 83,735.27 200.00 S/6,654.00 7.95% 154.68 S/5,146.20 6.15% 354.68 S/11,800.20 14.09% 2,162.16 S/71,935.07 86%
2.05.01.02 PROPIO, E=0.15M m2 11,086.17 9.96 110,418.25 200.00 S/1,992.00 1.80% 451.69 S/4,498.83 4.07% 651.69 S/6,490.83 5.88% 10,434.48 S/103,927.42 94%
2.05.02.01 ENCONFRADO Y DESENCOFRADO LOSA DE CONCRETO EN VEREDA m2 1,592.45 45.52 72,488.32 83.29 S/3,791.36 5.23% 163.71 S/7,452.08 10.28% 247.00 S/11,243.44 15.51% 1,345.45 S/61,244.88 84%
2.05.02.03 CURADO DE LOSA DE CONCRETO EN VEREDAS m2 11,086.17 1.88 20,842.00 150.00 S/282.00 1.35% 552.69 S/1,039.06 4.99% 702.69 S/1,321.06 6.34% 10,383.48 S/19,520.94 94%
2.05.02.04 CORTE CON DISCO EN JUNTAS DE CONTRACCION EN LOSA DE VEREDA m 3,388.46 4.55 15,417.49 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 3,388.46 S/15,417.49 100%

2.05.02.05 m 7,874.57 4.54 35,750.55 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 7,874.57 S/35,750.55 100%
CONCRETO
2.05.02.06 JUNTAS CON SELLO ELASTOMERICO EN LOSA DE CONCRETO m 7,874.57 8.73 68,745.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 7,874.57 S/68,745.00 100%
2.06.01 EXCAVACION A MANO EN TERRENO NORMAL m3 13.01 78.77 1,024.80 0.00 13.01 S/1,024.80 100.00% 13.01 S/1,024.80 100.00% 0.00 S/0.00 0%
2.06.02 C/VOLQUETE m3 16.26 85.67 1,392.99 0.00 16.26 S/1,392.99 100.00% 16.26 S/1,392.99 100.00% 0.00 S/0.00 0%
2.06.03 ENCOFRADO Y DESENCOFRADO EN SARDINEL m2 86.72 47.65 4,132.21 0.00 86.72 S/4,132.21 100.00% 86.72 S/4,132.21 100.00% 0.00 S/0.00 0%
2.06.04 CONCRETO SARDINELES F'C=175 KG/CM2 m3 13.01 391.07 5,087.82 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 13.01 S/5,087.82 100%
2.06.05 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 276.75 5.87 1,624.52 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 276.75 S/1,624.52 100%
2.06.06 CURADO DE SARDINELES m2 117.30 1.77 207.62 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 117.30 S/207.62 100%
2.07.01.01 EXCAVACIONES PARA CIMIENTOS m3 78.59 45.01 3,537.34 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 78.59 S/3,537.34 100%
2.07.01.02 BASE DE AFIRMADO H=0.20 m m2 7.30 35.44 258.71 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 7.30 S/258.71 100%
2.07.01.03 ELIMINACIÓN DE MATERIAL EXCEDENTE m3 98.24 85.67 8,416.22 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 98.24 S/8,416.22 100%
2.07.02 CONCRETO 37,290.83
2.07.02.01 CONCRETO PARA SOLADO F'C=100 KG/CM2 m2 12.94 30.36 392.86 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 12.94 S/392.86 100%
2.07.02.03 CONCRETO f'c=175 kg/cm2 m3 71.80 316.13 22,698.13 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 71.80 S/22,698.13 100%
2.07.02.04 CONCRETO F'C=210 KG/CM2 m3 6.15 405.85 2,495.98 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 6.15 S/2,495.98 100%
2.07.02.05 ENCOFRADO PARA FUENTE DE AGUA Y BANCA DB6.1 m2 29.36 61.97 1,819.44 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 29.36 S/1,819.44 100%
2.07.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 112.80 5.87 662.14 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 112.80 S/662.14 100%
2.07.02.07 CURADO DE CONCRETO EN FUENTE DE AGUA Y BANCA DB6 m2 35.90 2.02 72.52 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 35.90 S/72.52 100%
3.01.01.02.03 glb 1.00 532.57 532.57 0.10 S/53.26 10.00% 0.10 S/53.26 10.00% 0.20 S/106.52 20.00% 0.80 S/426.05 80%
1000 m
3.01.01.03.01 DESMONTAJE DE VEREDA DE PIEDRA FORMATO 0.40 X 0.40 m2 527.64 18.38 9,698.02 527.64 S/9,698.02 100.00% S/0.00 0.00% 527.64 S/9,698.02 100.00% 0.00 S/0.00 0%


3.01.01.04.03 DESMONTAJE DE TAPA VALVULA HIDRANTES und 1.00 6.09 6.09 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/6.09 100%
3.01.01.04.05 RECTANGULARES und 9.00 9.23 83.07 6.00 S/55.38 66.67% S/0.00 0.00% 6.00 S/55.38 66.67% 3.00 S/27.69 33%
3.01.01.04.06 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 10.00 63.75 637.50 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 10.00 S/637.50 100%
3.01.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 6.00 2,655.00 15,930.00 1.00 S/2,655.00 16.67% S/0.00 0.00% 1.00 S/2,655.00 16.67% 5.00 S/13,275.00 83%
3.01.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 340.33 19.28 6,561.56 0.10 S/1.93 0.03% S/0.00 0.00% 0.10 S/1.93 0.03% 340.23 S/6,559.63 100%

3.01.02.01.01 m2 2,011.73 421.03 846,998.68 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,011.73 S/846,998.68 100%
e=8cm, APAREJO SOGA
3.01.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 478.45 419.01 200,475.33 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 478.45 S/200,475.33 100%
3.01.02.01.03 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 82.45 324.96 26,792.95 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 82.45 S/26,792.95 100%

3.01.02.01.04 DE 0.15 x 0.30 ,e=8cm m 1,039.29 186.65 193,983.48 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,039.29 S/193,983.48 100%

3.01.02.02.01 APAREJO IRREGULAR m2 169.85 152.60 25,919.11 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 169.85 S/25,919.11 100%
3.01.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,130.95 324.96 367,513.51 0.00 S/0.00 0.00% 5.00 S/1,624.80 0.44% 5.00 S/1,624.80 0.44% 1,125.95 S/365,888.71 100%

3.01.02.02.03 0.05m m2 11.13 246.55 2,744.10 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 11.13 S/2,744.10 100%

3.01.02.02.04 DE 0.15 x 0.30 ,e=8cm m 931.25 186.65 173,817.81 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 931.25 S/173,817.81 100%

3.01.02.02.05 0.30 ,e=8cm EN CURVAS m 40.88 202.68 8,285.56 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 40.88 S/8,285.56 100%
03.01.02.03 MOBILIARIO 156,833.32

03.01.02.03.01 BOLARDOS B-2 SEGUN DISEÑO und 163.00 587.56 95,772.28 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 163.00 S/95,772.28 100%
03.01.02.03.02 REVESTIMIENTO Y ACABADO DE BANCAS ROTONDA und 4.00 590.00 2,360.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/2,360.00 100%
03.01.02.03.03 BANCAS SEGUN DISEÑO und 26.00 850.02 22,100.52 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 26.00 S/22,100.52 100%
03.01.02.03.04 ALCORQUES und 13.00 2,277.40 29,606.20 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 13.00 S/29,606.20 100%
03.01.02.03.05 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/6,994.32 100%
03.01.02.04 SEÑALIZACION 708.00 S/0.00 0.00%
03.01.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 2.00 354.00 708.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 2.00 S/708.00 100%
03.01.02.05 PAISAJISMO 209,436.15 S/0.00 0.00%
03.01.02.05.01 HOYOS PARA PLANTACION und 15.00 94.40 1,416.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 15.00 S/1,416.00 100%
03.01.02.05.03 RETIRO DE GRASS m2 195.55 16.78 3,281.33 185.00 S/3,104.30 94.60% S/0.00 0.00% 185.00 S/3,104.30 94.60% 10.55 S/177.03 5%
03.01.02.05.04 REUBICACIÓN DE ÁRBOLES glb 7.00 2,626.15 18,383.05 7.00 S/18,383.05 100.00% S/0.00 0.00% 7.00 S/18,383.05 100.00% 0.00 S/0.00 0%
03.01.02.05.05 ESPEJO DE AGUA SEGUN DISEÑO glb 1.00 118,000.00 118,000.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/118,000.00 100%
03.01.02.06 JARDINERIA 62,794.37
03.01.02.06.01 TIERRA PREPARADA m3 82.44 147.74 12,179.69 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 82.44 S/12,179.69 100%
03.01.02.06.02 SEMBRADO DE ARBOLES und 17.00 2,405.00 40,885.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 17.00 S/40,885.00 100%
03.01.02.06.03 SEMBRADO DE ARBUSTOS und 4.00 135.19 540.76 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/540.76 100%
03.01.02.06.04 SEMBRADO DE GRASS EN CHAMBA m2 52.41 119.89 6,283.43 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 52.41 S/6,283.43 100%
03.01.02.06.05 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

03.02.01.02.01 RETIRO DE SEÑALITICA VERTICAL und 9.00 26.70 240.30 1.00 S/26.70 11.11% S/0.00 0.00% 1.00 S/26.70 11.11% 8.00 S/213.60 89%
03.02.01.02.02 RETIRO DE BASUREROS und 15.00 67.63 1,014.45 1.00 S/67.63 6.67% S/0.00 0.00% 1.00 S/67.63 6.67% 14.00 S/946.82 93%
03.02.01.02.07 1000 m glb 1.00 532.57 532.57 1.00 S/532.57 100.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100.00% 0.00 S/0.00 0%


03.02.02 REVESTIMIENTOS 3,075,331.47 0.00
03.02.02.01.01 e=8cm, APAREJO SOGA m2 3,256.34 421.03 1,371,016.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 3,256.34 S/1,371,016.83 100%

03.02.02.01.02 e=8cm, APAREJO ESPINA DE PEZ m2 227.31 419.01 95,245.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 227.31 S/95,245.16 100%

03.02.02.01.04 DE 0.15 x 0.30 ,e=8cm m 819.72 186.65 153,000.74 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 819.72 S/153,000.74 100%

03.02.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,804.48 324.96 586,383.82 0.00 S/0.00 0.00% 175.10 S/56,900.50 9.70% 175.10 S/56,900.50 9.70% 1,629.38 S/529,483.32 90%

03.02.02.02.03 m2 35.75 237.11 8,476.68 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 35.75 S/8,476.68 100%
0.05m
03.02.02.02.04 DE 0.15 x 0.30 ,e=8cm m 2,248.50 186.65 419,682.53 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,248.50 S/419,682.53 100%

03.02.02.03 MOBILIARIO 300,077.28 S/0.00 0.00% 0.00

03.02.02.04 SEÑALIZACION 6,799.49 S/0.00 0.00% 0.00
03.02.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%

03.05.01.02.05 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%


03.05.02 REVESTIMIENTOS 1,164,544.78 0.00
03.05.02.01.01 m2 1,319.06 421.03 555,363.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,319.06 S/555,363.83 100%
e=8cm, APAREJO SOGA

03.05.02.01.03 DE 0.15 x 0.30 ,e=8cm m 264.00 186.65 49,275.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 264.00 S/49,275.60 100%

03.05.02.02.01 APAREJO IRREGULAR m2 126.19 152.60 19,256.59 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 126.19 S/19,256.59 100%

03.05.02.02.03 0.05m m2 10.04 237.11 2,380.58 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 10.04 S/2,380.58 100%

03.05.02.02.04 DE 0.15 x 0.30 ,e=8cm m 886.23 186.65 165,414.83 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 886.23 S/165,414.83 100%

03.05.02.02.05 0.30 ,e=8cm EN CURVAS m 9.35 202.68 1,895.06 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.35 S/1,895.06 100%
03.05.02.03 MOBILIARIO 124,015.16

03.05.02.03.01 BOLARDOS B-1 und 174.00 670.16 116,607.84 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 174.00 S/116,607.84 100%
03.05.02.03.02 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/6,994.32 100%
03.05.02.03.03 REJILLA METALICA SEGUN DISEÑO m2 1.75 236.00 413.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.75 S/413.00 100%
03.05.02.04 SEÑALIZACION 4,321.49
03.05.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 4.00 354.00 1,416.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/1,416.00 100%
03.05.02.04.02 glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
CENTRAL
03.06.01.01 LIMPIEZA DEL TERRENO MANUAL m2 2,644.73 4.01 10,605.37 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2,644.73 S/10,605.37 100%
03.06.01.02.01 RETIRO DE SEÑALITICA VERTICAL und 1.00 26.70 26.70 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/26.70 100%
03.06.01.02.02 RETIRO DE BASUREROS und 9.00 67.63 608.67 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.00 S/608.67 100%
03.06.01.02.03 DESMONTAJE DE REJILLAS METALICAS m2 2.60 8.55 22.23 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.60 S/22.23 100%
03.06.01.02.04 1000 m glb 1.00 532.57 532.57 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/532.57 100%

03.06.01.03.01 DESMONTAJE DE VEREDA DE PIEDRA PARTIDA m2 105.96 22.96 2,432.84 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 105.96 S/2,432.84 100%
03.06.01.03.02 DESMONTAJE DE MARTILLOS DE PIEDRA FORMATO 0.40 X 0.40 m2 44.47 18.38 817.36 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 44.47 S/817.36 100%
03.06.01.03.03 DESMONTAJE DE VEREDA DE ADOQUÍN m2 277.85 18.38 5,106.88 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 277.85 S/5,106.88 100%
03.06.01.03.04 DESMONTAJE DE SARDINEL DE PIEDRA (INCLUIDO DE LOS MARTILLOS) m 493.04 22.16 10,925.77 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 493.04 S/10,925.77 100%
03.06.01.03.05 TRASLADO DE MATERIAL RECUPERADO A PUNTO DE ACOPIO m2 199.96 88.99 17,794.44 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 199.96 S/17,794.44 100%


03.06.01.04.03 DESMONTAJE DE TAPA VALVULA HIDRANTES und 1.00 6.09 6.09 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/6.09 100%
03.06.01.04.04 DESMONTAJE TAPA DE BUZONES CIRCULARES und 15.00 48.48 727.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 15.00 S/727.20 100%
03.06.01.04.05 RECTANGULARES und 3.00 9.23 27.69 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 3.00 S/27.69 100%
03.06.01.04.06 DESMONTAJE DE TAPAS DE POZO A TIERRA und 2.00 7.42 14.84 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.00 S/14.84 100%
03.06.01.04.07 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 32.00 63.75 2,040.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 32.00 S/2,040.00 100%
03.06.01.05.01 TRANSPORTE DE MOBILIARIO A ALMACEN PRINCIPAL vje 6.00 2,655.00 15,930.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/15,930.00 100%
03.06.01.05.02 CARGUIO DE MATERIAL CON EQUIPO m3 340.33 19.28 6,561.56 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 340.33 S/6,561.56 100%
03.06.02 REVESTIMIENTOS 1,210,448.98

03.06.02.01.01 e=8cm, APAREJO SOGA m2 1,017.13 421.03 428,242.24 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,017.13 S/428,242.24 100%

03.06.02.01.03 DE 0.15 x 0.30 ,e=8cm m 214.20 186.65 39,980.43 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 214.20 S/39,980.43 100%

03.06.02.02.01 APAREJO IRREGULAR m2 211.27 152.60 32,239.80 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 211.27 S/32,239.80 100%
03.06.02.02.02 PISO BALDOSA DE BASALTO de 0.30 x 0.60, e=4cm APAREJO SOGA m2 1,157.58 324.96 376,167.20 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1,157.58 S/376,167.20 100%

03.06.02.02.03 0.05m m2 2.16 237.11 512.16 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.16 S/512.16 100%

03.06.02.02.04 DE 0.15 x 0.30 ,e=8cm m 987.93 186.65 184,397.13 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 987.93 S/184,397.13 100%

03.06.02.02.05 m 9.04 202.68 1,832.23 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 9.04 S/1,832.23 100%
0.30 ,e=8cm EN CURVAS
03.06.02.03 MOBILIARIO 140,299.60
03.06.02.03.01 BOLARDOS B-1 und 198.00 670.16 132,691.68 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 198.00 S/132,691.68 100%
03.06.02.03.02 TACHOS DE BASURA und 6.00 1,165.72 6,994.32 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 6.00 S/6,994.32 100%
03.06.02.03.03 REJILLA METALICA SEGUN DISEÑO m2 2.60 236.00 613.60 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 2.60 S/613.60 100%
03.06.02.04 SEÑALIZACION 4,321.49
03.06.02.04.01 NOMENCLATURA DE VIA ADOSADO A PARED und 4.00 354.00 1,416.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/1,416.00 100%
03.06.02.04.02 CENTRAL glb 1.00 2,905.49 2,905.49 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/2,905.49 100%
4.01 HIDRANTES 95,718.34

4.02.01 DE AGUA und 257.00 255.55 65,676.35 43.00 S/10,988.65 16.73% S/0.00 0.00% 43.00 S/10,988.65 16.73% 214.00 S/54,687.70 83%

4.02.02 DE DESAGUE und 65.00 312.85 20,335.25 31.00 S/9,698.35 47.69% S/0.00 0.00% 31.00 S/9,698.35 47.69% 34.00 S/10,636.90 52%
4.02.03 REPOSICION DE CONEXIONES SANITARIAS EXISTENTES glb 1.00 47,200.00 47,200.00 0.03 S/1,416.00 3.00% S/0.00 0.00% 0.03 S/1,416.00 3.00% 0.97 S/45,784.00 97%
4.02.04 SUMINISTRO E INSTALACION DE TAPA DE BUZON und 160.00 336.30 53,808.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 160.00 S/53,808.00 100%
4.03.01.01 TRANSPORTE DE MAQUINARIAS Y EQUIPOS glb 1.00 4,720.00 4,720.00 0.10 S/472.00 10.00% S/0.00 0.00% 0.10 S/472.00 10.00% 0.90 S/4,248.00 90%
4.03.02.03 ACCESORIOS 17,030.78 S/0.00 0.00% 0.00
5.04 EXCAVACION A MANO EN TERRENO NORMAL m3 734.35 78.77 57,844.75 0.00 S/0.00 0.00% 81.00 S/6,380.37 11.03% 81.00 S/6,380.37 11.03% 653.35 S/51,464.38 89%
5.06 CANALIZACION EN VEREDA DE 4 VIAS m 1,770.97 108.29 191,778.34 0.00 S/0.00 0.00% 300.00 S/32,487.00 16.94% 300.00 S/32,487.00 16.94% 1,470.97 S/159,291.34 83%
5.08 C/VOLQUETE m3 73.44 29.36 2,156.20 0.00 S/0.00 0.00% 18.00 S/528.48 24.51% 18.00 S/528.48 24.51% 55.44 S/1,627.72 75%
5.14.03 TENDIDO DE CABLE NYY 3 - 1X10MM2 0.6-1.0KV+LINEA A TIERRA m 20.00 141.05 2,821.00 0.00 S/0.00 0.00% 20.00 S/2,821.00 100.00% 20.00 S/2,821.00 100.00% 0.00 S/0.00 0%
5.14.07 SUMINISTRO E INSTALACION CONEXION ESPEJO DE AGUA glb 1.00 59,000.00 59,000.00 0.01 S/590.00 1.00% 0.05 S/2,950.00 5.00% 0.06 S/3,540.00 6.00% 0.94 S/55,460.00 94%
SERVICIOS DE AFECTACION DE REDES ELECTRICAS glb 1.00 2,256,933.44 2,256,933.44 0.63 S/1,421,868.07 63.00% 0.01 S/22,569.33 1.00% 0.64 S/1,444,437.40 64.00% 0.36 S/812,496.04 36%
COSTO DIRECTO S/16,642,648.08 S/499,803.92 S/238,933.03 S/738,736.95 S/15,903,911.13
SERVICIO DE AFECTACION DE REDES ELECTRICAS S/2,256,933.44 S/1,421,868.07 S/22,569.33 S/1,444,437.40 S/812,496.04
TOTAL S/20,563,846.33 S/1,971,652.38 S/285,395.66 S/2,257,048.05 S/18,306,798.29


Valorizacion #13 (Febrero) Supervisor..........

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Valorizacion #13 (Febrero) Supervisor..........

Cargado por

Copyright:

Formatos disponibles

CUADRO DE RESUMEN DE VALORIZACION Nº 13 FEBRERO

ENTIDAD EMAPE S.A.

RESIDENCIA DE OBRA ING. WALTER OLIVEROS GUZMAN C.I.P. Nº 136651

PRESUPUESTO DE OBRA: S/20,563,846.33 CON I.G.V.

DESCRIPCION MONTO CONTRATADO VALORIZACION % DE AVANCE SALDO POR

1.VALORIZACION BRUTA 20,563,846.33 8,896.85 556,110.58 565,007.43

AMORTIZACION ADELANTO DIRECTO 0.00 0.00 0.00 0.00

TOTAL DE AMORTIZACIONES 0.00 0.00 0.00 0.00

ENTIDAD : EMAPE S.A

CONSULTOR DE LA RESIDENCIA : ING. WALTER OLIVEROS GUZMAN

ACUMULADO AL MES DE ENERO AL 28 DE FEBRERO ACUMULADO ACTUAL SALDO POR VALORIZAR

ITEM PARTIDA UNIDAD METRADO PRECIO UNITARIO SUB TOTAL

1 OBRAS GENERALES 831,481.94

1.01 OBRAS PROVISIONALES 118,818.88

CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 8.50m

ALQUILER DE ALMACEN, OFICINA Y CASETA DE ###

1.02 INSTALACIONES PROVISIONALES 48,424.55 0.00 S/0.00 0.00% S/0.00

OBTENCION DEL SERVICIO DE AGUA PARA LA ###

TRATAMIENTO Y DISTRIBUCION DE AGUA PARA LA ###

CONEXION E INSTALACION DE ENERGIA ELECTRICA ###

CONSUMO Y MANTENIMIENTO DE ENERGIA ###

1.03 SEGURIDAD Y SALUD EN OBRA 203,242.70 0.00 S/0.00 0.00% S/0.00

IMPLEMENTACIÓN DE EQUIPOS DE PROTECCIÓN ###

RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS ###

PLAN PARA LA VIGILANCIA, PREVENCIÓN Y

IMPLEMENTACIÓN DEL PLAN DE VIGILANCIA ###

PLAN DE VIGILANCIA COVID-19 EN LA ETAPA DE ###

PROGRAMA DE MEDIDAS PREVENTIVAS, ###

PROGRAMA DE EDUCACION Y CAPACITACION ###

2 ESTRUCTURAS 2,618,673.13 0.00 S/0.00 0.00% S/0.00

TRAZO, NIVELACION Y REPLANTEO PRELIMINAR ###

TRAZO, NIVELACION Y REPLANTEO DURANTE EL ###

DEMOLICION DE SARDINEL DE CONCRETO ###

DEMOLICION DE SARDINEL DE CONCRETO ###

DEMOLICION DE BASE DE MARTILLOS Y VEREDAS ###

ELIMINACION DE MATERIAL DE DEMOLICIONES ###

CORTE CON DISCO EN PAVIMENTO ASFALTICO E= ###

ELIMINACION DE MATERIAL EXCEDENTE ###

2.04 PAVIMENTO RIGIDO CARROSABLE (CALZADA)

2.04.01 MOVIMIENTO DE TIERRAS 96,368.13 0.00 S/0.00 0.00% S/0.00

CORTE DE TERRENO A NIVEL DE SUBRASANTE ###

CONFORMACION Y COMPACTACION DE ###

CONFORMACION DE LOSA DE CONCRETO

ENCOFRADO Y DESENCOFRADO DE LOSA DE ###

LOSA DE CONCRETO F'C=245KG/CM2 CEMENTO ###

CURADO DE LOSA DE PAVIMENTO Y RAMPA ###

CORTE CON DISCO EN JUNTAS DE CONTRACCION ###

JUNTAS DE DILATACION C/MEZCLA ASFALTICA EN ###

JUNTAS CON SELLO ELASTOMERICO EN LOSA DE ###

TECHO DE BUZON DE ALCANTARILLADO, INCLUYE ###

2.05.01 MOVIMIENTO DE TIERRAS 696,263.47 0.00 S/0.00 0.00% S/0.00

CORTE DE TERRENO A NIVEL DE SUBRASANTE, ###

CONFORMACION DE LOSA DE CONCRETO VEREDA

ENCONFRADO Y DESENCOFRADO LOSA DE ###

CONCRETO f'c=175 kg/cm2 EN LOSA DE VERDA, ###

CORTE CON DISCO EN JUNTAS DE CONTRACCION ###

JUNTAS CON SELLO ELASTOMERICO EN LOSA DE ###

2.06 ESTRUCTURAS DE SARDINELES SUMERGIDOS S1 Y

ELIMINACION DE MATERIAL EXCEDENTE A UNA ###

2.07.01 MOVIMIENTO DE TIERRAS 12,212.27 0.00 S/0.00 0.00% S/0.00

2.07.02 CONCRETO 37,290.83 0.00 S/0.00 0.00% S/0.00

ENCOFRADO PARA FUENTE DE AGUA Y BANCA ###

CURADO DE CONCRETO EN FUENTE DE AGUA Y ###