VALORIZACION DE OBRA N°07 - POR ADMINISTRACION DIRECTA

PROYECTO "REPARACION DE PAVIMENTO; EN EL (LA) PRINCIPALES CALLES DEL DISTRITO DE OTUZCO, PROVINCIA DE OTUZCO, DEPARTAMENTO LA LIBERTAD"
UBICACIÓN LA LIBERTAD-OTUZCO

FECHA CORRESPONDIENTE AL MES DE JUNIO DEL 2022 VALORIZACION CORRESPONDIENTE AL 01 AL 30 DE JUNIO 2022

ACUMLUADO ANTERIOR MES ACTUAL DE JUNIO ACUMULADO ACTUAL SALDO

Item Descripción Und. Metrado Precio S/. Parcial S/. CANTIDAD IMPORTE % CANTIDAD IMPORTE % CANTIDAD IMPORTE % CANTIDAD IMPORTE %

01 IMPLEMENTACION COVID-19 S/. 16,094.41 S/. 12,073.94 S/. 2,010.24 S/. 14,084.18 S/. 2,010.23

01.01 ACTIVIDADES DE PREVENCION FRENTE AL COVID-19 S/. 3,089.11 S/. 2,319.96 S/. 384.58 S/. 2,704.54 S/. 384.57
01.01.01 ADECUACION DEL PLAN DE VIGILANCIA, PREVENCION Y
CONTROL DEL COVID-19, DE ACUERDO A LAS CONDICIONES glb 1.00 S/. 285.81 S/. 285.81 0.75 S/. 214.36 75.0% 0.13 S/ 35.73 12.5% 0.88 S/. 250.09 87.5% 0.13 S/. 35.72 12.5%
REALES DEL TRABAJO
01.01.02 LIMPIEZA Y DESINFECCION EN OBRA
mes 8.00 S/. 46.41 S/. 371.28 6.00 S/. 278.46 75.0% 1.00 S/ 46.41 12.5% 7.00 S/. 324.87 87.5% 1.00 S/. 46.41 12.5%
01.01.03 EVALUACION DE LA CONDICION DE SALUD DEL TRABAJADOR
und 60.00 S/. 0.40 S/. 24.00 45.00 S/. 18.00 75.0% 7.50 S/ 3.00 12.5% 52.50 S/. 21.00 87.5% 7.50 S/. 3.00 12.5%
01.01.04 EQUIPAMIENTO PARA EL LAVADO DE DESINFECCION DE
MANOS und 1.00 S/. 12.50 S/. 12.50 1.00 S/. 12.50 100.0% 0.00 S/ - 0.0% 1.00 S/. 12.50 100.0% 0.00 S/. - 0.0%
01.01.05 INSUMOS PARA EL LAVADO DE DESINFECCION DE MANOS
mes 8.00 S/. 238.62 S/. 1,908.96 6.00 S/. 1,431.72 75.0% 1.00 S/ 238.62 12.5% 7.00 S/. 1,670.34 87.5% 1.00 S/. 238.62 12.5%
01.01.06 SENSIBILIZACION DE LA PREVENCION DEL CONTAGIO COVID-
19 EN OBRA mes 8.00 S/. 7.50 S/. 60.00 6.00 S/. 45.00 75.0% 1.00 S/ 7.50 12.5% 7.00 S/. 52.50 87.5% 1.00 S/. 7.50 12.5%
01.01.07 MEDIDAS PREVENTIVAS COLECTIVAS
glb 1.00 S/. 160.00 S/. 160.00 0.75 S/. 120.00 75.0% 0.13 S/ 20.00 12.5% 0.88 S/. 140.00 87.5% 0.13 S/. 20.00 12.5%
01.01.08 MEDIDAS DE PROTECCION PERSONAL
mes 8.00 S/. 19.69 S/. 157.52 6.00 S/. 118.14 75.0% 1.00 S/ 19.69 12.5% 7.00 S/. 137.83 87.5% 1.00 S/. 19.69 12.5%
01.01.09 IDENTIFICACION DE SINTOMATOLOGIA COVID-19 AL
INGRESO AL TRABAJO mes 8.00 S/. 12.00 S/. 96.00 6.00 S/. 72.00 75.0% 1.00 S/ 12.00 12.5% 7.00 S/. 84.00 87.5% 1.00 S/. 12.00 12.5%
01.01.10 VIGILANCIA DE LA SALUD DEL TRABAJADOR EN EL CONTEXTO
DEL COVID -19 mes 8.00 S/. 1.63 S/. 13.04 6.00 S/. 9.78 75.0% 1.00 S/ 1.63 12.5% 7.00 S/. 11.41 87.5% 1.00 S/. 1.63 12.5%

EQUIPAMIENTO Y MEDIDAS DE PROTECCION DEL

01.02 PERSONAL DE SEGURIDAD Y SALUD EN EL TRABAJO FRENTE S/. 13,005.30 S/. 9,753.98 S/. 1,625.66 S/. 11,379.64 S/. 1,625.66
AL COVID-19
01.02.01 EQUIPAMIENTO PARA VIGILANCIA DE LA SALUD
glb 1.00 S/. 527.30 S/. 527.30 0.75 S/. 395.48 75.0% 0.125 S/ 65.91 12.5% 0.88 S/. 461.39 87.5% 0.13 S/. 65.91 12.5%
01.02.02 EQUIPOS DE PROTECCION INDIVIDUAL Y COLECTIVA
mes 8.00 S/. 1,559.75 S/. 12,478.00 6.00 S/. 9,358.50 75.0% 1.00 S/ 1,559.75 12.5% 7.00 S/. 10,918.25 87.5% 1.00 S/. 1,559.75 12.5%

02 OBRAS PROVISIONALES S/. 2,958.72 S/. 558.72 S/. - S/. 558.72 S/. 2,400.00

02.01 ALQUILER DE ALMACEN mes 8.00 S/. 300.00 S/. 2,400.00 0.00 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 8.00 S/. 2,400.00 100.0%

02.02 CARTEL DE OBRA 2.40X3.60 und 1.00 S/. 558.72 S/. 558.72 1.00 S/. 558.72 100.0% 0.00 S/ - 0.0% 1.00 S/. 558.72 100.0% 0.00 S/. - 0.0%

CALLE ATAHUALPA C6 HASTA LA C8 PARTE DE LA C9-

03 S/. 73,640.93 S/. 73,020.06 S/. - S/. 73,020.06 S/. 620.87
PAVIMENTO RIGIDO

03.01 TRABAJOS PRELIMINARES S/. 367.88 S/. 367.88 S/. - S/. 367.88 S/. -0.00

03.01.01 TRAZO, NIVELES Y REPLANTEO m2 549.07 S/. 0.67 S/. 367.88 549.07 S/. 367.88 100.0% 0.00 S/ - 0.0% 549.07 S/. 367.88 100.0% 0.00 S/. -0.00 0.0%

03.02 PAVIMENTO DE CONCRETO RIGIDO S/. 64,514.31 0.00 S/. 64,514.32 S/. - 0.00 S/. 64,514.32 S/. -0.02

03.02.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 549.07 S/. 9.12 S/. 5,007.52 549.07 S/. 5,007.52 100.0% 0.00 S/ - 0.0% 549.07 S/. 5,007.52 100.0% 0.00 S/. -0.00 0.0%

03.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 102.95 S/. 10.31 S/. 1,061.41 102.95 S/. 1,061.42 100.0% 0.00 S/ - 0.0% 102.95 S/. 1,061.42 100.0% 0.00 S/. -0.01 0.0%

03.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 549.07 S/. 3.37 S/. 1,850.37 549.07 S/. 1,850.37 100.0% 0.00 S/ - 0.0% 549.07 S/. 1,850.37 100.0% 0.00 S/. -0.00 0.0%

03.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 549.07 S/. 74.26 S/. 40,773.94 549.07 S/. 40,773.94 100.0% 0.00 S/ - 0.0% 549.07 S/. 40,773.94 100.0% 0.00 S/. -0.00 0.0%

03.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 53.82 S/. 64.30 S/. 3,460.63 53.82 S/. 3,460.63 100.0% 0.00 S/ - 0.0% 53.82 S/. 3,460.63 100.0% 0.00 S/. -0.00 0.0%

03.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 538.20 S/. 22.65 S/. 12,190.23 538.20 S/. 12,190.23 100.0% 0.00 S/ - 0.00% 538.20 S/. 12,190.23 100.0% 0.00 S/. - 0.0%
 VALORIZACION DE OBRA N°07 - POR ADMINISTRACION DIRECTA

PROYECTO "REPARACION DE PAVIMENTO; EN EL (LA) PRINCIPALES CALLES DEL DISTRITO DE OTUZCO, PROVINCIA DE OTUZCO, DEPARTAMENTO LA LIBERTAD"
UBICACIÓN LA LIBERTAD-OTUZCO

FECHA CORRESPONDIENTE AL MES DE JUNIO DEL 2022 VALORIZACION CORRESPONDIENTE AL 01 AL 30 DE JUNIO 2022

03.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 549.07 S/. 0.31 S/. 170.21 549.07 S/. 170.21 100.0% 0.00 S/ - 0.0% 549.07 S/. 170.21 100.0% 0.00 S/. 0.00 0.0%

03.03 VEREDAS S/. 8,335.64 S/. 8,005.36 S/. - S/. 8,005.36 S/. 330.29

03.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 125.40 S/. 3.91 S/. 490.31 120.43 S/. 470.88 96.0% 0.00 S/ - 0.0% 120.43 S/. 470.88 96.0% 4.97 S/. 19.43 4.0%

03.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 125.40 S/. 56.31 S/. 7,061.27 120.43 S/. 6,781.41 96.0% 0.00 S/ - 0.0% 120.43 S/. 6,781.41 96.0% 4.97 S/. 279.86 4.0%

03.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 32.90 S/. 22.65 S/. 745.19 31.60 S/. 715.74 96.0% 0.00 S/ - 0.0% 31.60 S/. 715.74 96.0% 1.30 S/. 29.45 4.0%

03.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 125.40 S/. 0.31 S/. 38.87 120.43 S/. 37.33 96.0% 0.00 S/ - 0.0% 120.43 S/. 37.33 96.0% 4.97 S/. 1.54 4.0%

03.04 VARIOS S/. 423.10 S/. 132.5 S/. - S/. 132.50 S/. 290.60 68.7%

03.04.01 PINTURA EN SARDINELES m2 43.06 S/. 5.91 S/. 254.48 0.00 S/. - 0.0% S/ - 0.0% 0.00 S/. - 0.0% 43.06 S/. 254.48 100.0%

03.04.02 LIMPIEZA GENERAL DE LA OBRA m2 674.47 S/. 0.25 S/. 168.62 530.00 S/. 132.50 78.6% 0.00 S/ - 0.0% 530.00 S/. 132.50 78.6% 144.47 S/. 36.12 21.4%

04 CALLE TRUJILLO C6 HASTA C11 Y C2 - PAVIMENTO RIGIDO S/. 180,440.68 S/. 173,783 S/. - S/. 173,782.56 S/. 6,658.11

04.01 TRABAJOS PRELIMINARES S/. 843.76 S/. 809.07 S/. - S/. 809.07 S/. 34.69

04.01.01 TRAZO, NIVELES Y REPLANTEO m2 1,259.34 S/. 0.67 S/. 843.76 1207.56 S/. 809.07 95.9% 0.00 S/ - 0.0% 1207.56 S/. 809.07 95.9% 51.78 S/. 34.69 4.1%

04.02 PAVIMENTO DE CONCRETO RIGIDO S/. 146,215.25 S/. 140,193.63 S/. - S/. 140,193.63 S/. 6,021.61

04.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 1,259.34 S/. 9.12 S/. 11,485.18 1207.56 S/. 11,012.95 95.9% 0.00 S/ - 0.0% 1207.56 S/. 11,012.95 95.9% 51.78 S/. 472.23 4.1%

04.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 236.13 S/. 10.31 S/. 2,434.50 226.42 S/. 2,334.36 95.9% 0.00 S/ - 0.0% 226.42 S/. 2,334.36 95.9% 9.71 S/. 100.14 4.1%

04.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 1,259.34 S/. 3.37 S/. 4,243.98 1207.56 S/. 4,069.48 95.9% 0.00 S/ - 0.0% 1207.56 S/. 4,069.48 95.9% 51.78 S/. 174.50 4.1%

04.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 1,259.34 S/. 74.26 S/. 93,518.59 1207.56 S/. 89,673.41 95.9% 0.00 S/ - 0.0% 1207.56 S/. 89,673.41 95.9% 51.78 S/. 3,845.18 4.1%

04.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 117.41 S/. 64.30 S/. 7,549.46 112.50 S/. 7,233.75 95.8% 0.00 S/ - 0.0% 112.50 S/. 7,233.75 95.8% 4.91 S/. 315.71 4.2%

04.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 1,174.09 S/. 22.65 S/. 26,593.14 1125.62 S/. 25,495.34 95.9% 0.00 S/ - 0.0% 1125.62 S/. 25,495.34 95.9% 48.47 S/. 1,097.80 4.1%

04.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 1,259.34 S/. 0.31 S/. 390.40 1207.56 S/. 374.34 95.9% 0.00 S/ - 0.0% 1207.56 S/. 374.34 95.9% 51.78 S/. 16.06 4.1%

04.03 VEREDAS S/. 32,392.36 S/. 32,392.36 S/. - S/. 32,392.36 S/. -

04.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 477.37 S/. 3.91 S/. 1,866.52 477.37 S/. 1,866.52 100.0% 0.00 S/ - 0.0% 477.37 S/. 1,866.52 100.0% 0.00 S/. - 0.0%

04.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 477.37 S/. 56.31 S/. 26,880.70 477.37 S/. 26,880.70 100.0% 0.00 S/ - 0.0% 477.37 S/. 26,880.70 100.0% 0.00 S/. - 0.0%

04.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 154.40 S/. 22.65 S/. 3,497.16 154.40 S/. 3,497.16 100.0% 0.00 S/ - 0.0% 154.40 S/. 3,497.16 100.0% 0.00 S/. - 0.0%

04.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 477.37 S/. 0.31 S/. 147.98 477.37 S/. 147.98 100.0% 0.00 S/ - 0.0% 477.37 S/. 147.98 100.0% 0.00 S/. - 0.0%

04.04 VARIOS S/. 989.31 S/. 387.50 S/. - S/. 387.50 S/. 601.81

04.04.01 PINTURA EN SARDINELES m2 93.93 S/. 5.91 S/. 555.13 0.00 S/. - 0.0% S/ - 0.0% 0.00 S/. - 0.0% 93.93 S/. 555.13 100.0%

04.04.02 LIMPIEZA GENERAL DE LA OBRA m2 1,736.71 S/. 0.25 S/. 434.18 1550.00 S/. 387.50 89.2% 0.00 S/ - 0.0% 1550.00 S/. 387.50 89.2% 186.71 S/. 46.68 10.8%

05 CALLE CASERES C2 HASTA LA C6 - PAVIMENTO RIGIDO S/. 168,313.83 S/. 159,954 S/. - S/. 159,954.5 S/. 8,359.39

05.01 TRABAJOS PRELIMINARES S/. 871.37 S/. 828.53 S/. - S/. 828.53 S/. 42.84 4.9%
 VALORIZACION DE OBRA N°07 - POR ADMINISTRACION DIRECTA

PROYECTO "REPARACION DE PAVIMENTO; EN EL (LA) PRINCIPALES CALLES DEL DISTRITO DE OTUZCO, PROVINCIA DE OTUZCO, DEPARTAMENTO LA LIBERTAD"
UBICACIÓN LA LIBERTAD-OTUZCO

FECHA CORRESPONDIENTE AL MES DE JUNIO DEL 2022 VALORIZACION CORRESPONDIENTE AL 01 AL 30 DE JUNIO 2022

05.01.01 TRAZO, NIVELES Y REPLANTEO m2 1,300.55 S/. 0.67 S/. 871.37 1236.61 S/. 828.53 95.1% 0.00 S/ - 0.0% 1236.61 S/. 828.53 95.1% 63.94 S/. 42.84 4.9%

05.02 PAVIMENTO DE CONCRETO RIGIDO S/. 140,368.73 S/. 132,550 S/. - S/. 132,549.5 S/. 7,819.20

05.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 1,300.55 S/. 9.12 S/. 11,861.02 1236.61 S/. 11,277.88 95.1% 0.00 S/ - 0.0% 1236.61 S/. 11,277.88 95.1% 63.94 S/. 583.14 4.9%

05.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 243.85 S/. 10.31 S/. 2,514.09 231.86 S/. 2,390.52 95.1% 0.00 S/ - 0.0% 231.86 S/. 2,390.52 95.1% 11.99 S/. 123.57 4.9%

05.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 1,300.55 S/. 3.37 S/. 4,382.85 1236.61 S/. 4,167.38 95.1% 0.00 S/ - 0.0% 1236.61 S/. 4,167.38 95.1% 63.94 S/. 215.47 4.9%

05.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 1,300.55 S/. 74.26 S/. 96,578.84 1236.61 S/. 91,830.66 95.1% 0.00 S/ - 0.0% 1236.61 S/. 91,830.66 95.1% 63.94 S/. 4,748.18 4.9%

05.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 84.69 S/. 64.30 S/. 5,445.57 66.30 S/. 4,263.09 78.3% 0.00 S/ - 0.0% 66.30 S/. 4,263.09 78.3% 18.39 S/. 1,182.48 21.7%

05.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 846.94 S/. 22.65 S/. 19,183.19 805.15 S/. 18,236.65 95.1% 0.00 S/ - 0.0% 805.15 S/. 18,236.65 95.1% 41.79 S/. 946.54 4.9%

05.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 1,300.55 S/. 0.31 S/. 403.17 1236.61 S/. 383.35 95.1% 0.00 S/ - 0.0% 1236.61 S/. 383.35 95.1% 63.94 S/. 19.82 4.9%

05.03 VEREDAS S/. 26,248.89 S/. 26,248.89 S/. - S/. 26,248.89 S/. -

05.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 396.98 S/. 3.91 S/. 1,552.19 396.98 S/. 1,552.19 100.0% 0.00 S/ - 0.0% 396.98 S/. 1,552.19 100.0% 0.00 S/. 0.00 0.0%

05.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 396.98 S/. 56.31 S/. 22,353.94 396.98 S/. 22,353.94 100.0% 0.00 S/ - 0.0% 396.98 S/. 22,353.94 100.0% 0.00 S/. 0.00 0.0%

05.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 98.00 S/. 22.65 S/. 2,219.70 98.00 S/. 2,219.70 100.0% 0.00 S/ - 0.0% 98.00 S/. 2,219.70 100.0% 0.00 S/. - 0.0%

05.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 396.98 S/. 0.31 S/. 123.06 396.98 S/. 123.06 100.0% 0.00 S/ - 0.0% 396.98 S/. 123.06 100.0% 0.00 S/. 0.00 0.0%

05.04 VARIOS S/. 824.84 S/. 328 S/. - S/. 327.50 S/. 497.34

05.04.01 PINTURA EN SARDINELES m2 67.76 S/. 5.91 S/. 400.46 0.00 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 67.76 S/. 400.46 100.0%

05.04.02 LIMPIEZA GENERAL DE LA OBRA m2 1,697.53 S/. 0.25 S/. 424.38 1310.00 S/. 327.50 77.2% 0.00 S/ - 0.0% 1310.00 S/. 327.50 77.2% 387.53 S/. 96.88 22.8%

06 CALLE LIMA C1, C2, C3 Y C10 - PAVIMENTO RIGIDO S/. 279,433.58 S/. 25,506 S/. 59,252 S/. 84,758 S/. 194,675.42

06.01 TRABAJOS PRELIMINARES S/. 1,581.88 S/. 1,091.46 69.0% S/. 158.83 S/. 1,250.29 0.00 S/. 331.59 21.0%

06.01.01 TRAZO, NIVELES Y REPLANTEO m2 2,361.01 S/. 0.67 S/. 1,581.88 1629.05 S/. 1,091.46 69.0% 237.06 S/ 158.83 10.0% 1866.11 S/. 1,250.29 79.0% 494.90 S/. 331.59 21.0%

06.02 PAVIMENTO DE CONCRETO RIGIDO S/. 244,969.17 S/. 18,006 S/. 37,275 S/. 55,281 S/. 189,688.12

06.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 2,361.01 S/. 9.12 S/. 21,532.41 1629.05 S/. 14,856.94 69.0% 237.06 S/ 2,161.99 10.0% 1866.11 S/. 17,018.93 79.0% 494.90 S/. 4,513.48 21.0%

06.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 442.69 S/. 10.31 S/. 4,564.13 305.45 S/. 3,149.16 69.0% 44.45 S/ 458.27 10.0% 349.90 S/. 3,607.43 79.0% 92.79 S/. 956.71 21.0%

06.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 2,361.01 S/. 3.37 S/. 7,956.60 0.00 S/. - 0.0% 1036.58 S/ 3,493.27 43.9% 1036.58 S/. 3,493.27 43.9% 1,324.43 S/. 4,463.33 56.1%

06.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 2,361.01 S/. 74.26 S/. 175,328.60 0.00 S/. - 0.0% 400.36 S/ 29,730.73 17.0% 400.36 S/. 29,730.73 17.0% 1,960.65 S/. 145,597.87 83.0%

06.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 119.86 S/. 64.30 S/. 7,707.00 0.00 S/. - 0.0% 20.32 S/ 1,306.58 17.0% 20.32 S/. 1,306.58 17.0% 99.54 S/. 6,400.42 83.0%

06.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 1,198.61 S/. 22.65 S/. 27,148.52 0.00 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 1,198.61 S/. 27,148.52 100.0%

06.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 2,361.01 S/. 0.31 S/. 731.91 0.00 S/. - 0.0% 400.36 S/ 124.11 17.0% 400.36 S/. 124.11 17.0% 1,960.65 S/. 607.80 83.0%

06.03 VEREDAS S/. 31,606.13 S/. 6,409 S/. 21,818.07 S/. 28,227 S/. 3,379.31

06.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 478.75 S/. 3.91 S/. 1,871.91 358.24 S/. 1,400.72 74.8% 120.51 S/ 471.19 25.2% 478.75 S/. 1,871.91 100.0% 0.00 S/. - 0.0%
 VALORIZACION DE OBRA N°07 - POR ADMINISTRACION DIRECTA

PROYECTO "REPARACION DE PAVIMENTO; EN EL (LA) PRINCIPALES CALLES DEL DISTRITO DE OTUZCO, PROVINCIA DE OTUZCO, DEPARTAMENTO LA LIBERTAD"
UBICACIÓN LA LIBERTAD-OTUZCO

FECHA CORRESPONDIENTE AL MES DE JUNIO DEL 2022 VALORIZACION CORRESPONDIENTE AL 01 AL 30 DE JUNIO 2022

06.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 478.75 S/. 56.31 S/. 26,958.41 88.45 S/. 4,980.62 18.5% 377.0 S/ 21,230.00 78.8% 465.47 S/. 26,210.62 97.2% 13.28 S/. 747.80 2.8%

06.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 116.00 S/. 22.65 S/. 2,627.40 0.00 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 116.00 S/. 2,627.40 100.0%

06.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 478.75 S/. 0.31 S/. 148.41 88.45 S/. 27.42 18.5% 377.02 S/ 116.88 78.8% 465.47 S/. 144.30 97.2% 13.28 S/. 4.12 2.8%

06.04 VARIOS S/. 1,276.40 S/. - S/. - S/. - S/. 1,276.40

06.04.01 PINTURA EN SARDINELES m2 95.89 S/. 5.91 S/. 566.71 0.00 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 95.89 S/. 566.71 100.0%

06.04.02 LIMPIEZA GENERAL DE LA OBRA m2 2,838.76 S/. 0.25 S/. 709.69 0.00 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 2,838.76 S/. 709.69 100.0%

07 CALLE JUNIN C2 Y C3 - PAVIMENTO RIGIDO S/. 56,660.48 S/. 56,424.72 S/. - S/. 56,424.72 S/. 235.76

07.01 TRABAJOS PRELIMINARES S/. 328.76 S/. 328.76 S/. - S/. 328.76 S/. 0.00

07.01.01 TRAZO, NIVELES Y REPLANTEO m2 490.69 S/. 0.67 S/. 328.76 490.69 S/. 328.76 100.0% 0.00 S/ - 0.0% 490.69 S/. 328.76 100.0% 0.00 S/. 0.00 0.0%

07.02 PAVIMENTO DE CONCRETO RIGIDO S/. 56,008.41 S/. 56,008.46 S/. - S/. 56,008.46 S/. -0.05

07.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 490.69 S/. 9.12 S/. 4,475.09 490.69 S/. 4,475.09 100.0% 0.00 S/ - 0.0% 490.69 S/. 4,475.09 100.0% 0.00 S/. 0.00 0.0%

07.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 92.00 S/. 10.31 S/. 948.52 92.00 S/. 948.57 100.0% 0.00 S/ - 0.0% 92.00 S/. 948.57 100.0% 0.00 S/. -0.05 0.0%

07.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 490.69 S/. 3.37 S/. 1,653.63 490.69 S/. 1,653.63 100.0% 0.00 S/ - 0.0% 490.69 S/. 1,653.63 100.0% 0.00 S/. -0.00 0.0%

07.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 490.69 S/. 74.26 S/. 36,438.64 490.69 S/. 36,438.64 100.0% 0.00 S/ - 0.0% 490.69 S/. 36,438.64 100.0% 0.00 S/. -0.00 0.0%

07.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 42.44 S/. 64.30 S/. 2,728.89 42.44 S/. 2,728.89 100.0% 0.00 S/ - 0.0% 42.44 S/. 2,728.89 100.0% 0.00 S/. 0.00 0.0%

07.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 424.35 S/. 22.65 S/. 9,611.53 424.35 S/. 9,611.53 100.0% 0.00 S/ - 0.0% 424.35 S/. 9,611.53 100.0% 0.00 S/. -0.00 0.0%

07.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 490.69 S/. 0.31 S/. 152.11 490.69 S/. 152.11 100.0% 0.00 S/ - 0.0% 490.69 S/. 152.11 100.0% 0.00 S/. 0.00 0.0%

07.03 VARIOS S/. 323.31 S/. 87.50 S/. - S/. 87.50 S/. 235.81

07.03.01 PINTURA EN SARDINELES m2 33.95 S/. 5.91 S/. 200.64 0.00 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 33.95 S/. 200.64 100.0%

07.03.02 LIMPIEZA GENERAL DE LA OBRA m2 490.69 S/. 0.25 S/. 122.67 350.00 S/. 87.50 71.3% 0.00 S/ - 0.0% 350.00 S/. 87.50 71.3% 140.69 S/. 35.17 28.7%

08 CALLE SAN MARTIN C3 - PAVIMENTO RIGIDO S/. 33,073.00 S/. 32,967 S/. - S/. 32,966.98 S/. 106.02

08.01 TRABAJOS PRELIMINARES S/. 153.40 S/. 153.40 100.0% S/. - S/. 153.40 S/. 0.00

08.01.01 TRAZO, NIVELES Y REPLANTEO m2 228.96 S/. 0.67 S/. 153.40 228.96 S/. 153.40 100.0% 0.00 S/ - 0.0% 228.96 S/. 153.40 100.0% 0.00 S/. 0.00 0.0%

08.02 PAVIMENTO DE CONCRETO RIGIDO S/. 26,588.28 S/. 26,588.28 S/. - S/. 26,588.28 S/. -

08.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 228.96 S/. 9.12 S/. 2,088.12 228.96 S/. 2,088.12 100.0% 0.00 S/ - 0.0% 228.96 S/. 2,088.12 100.0% 0.00 S/. - 0.0%

08.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 42.93 S/. 10.31 S/. 442.61 42.93 S/. 442.61 100.0% 0.00 S/ - 0.0% 42.93 S/. 442.61 100.0% 0.00 S/. - 0.0%

08.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 228.96 S/. 3.37 S/. 771.60 228.96 S/. 771.60 100.0% 0.00 S/ - 0.0% 228.96 S/. 771.60 100.0% 0.00 S/. - 0.0%

08.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 228.96 S/. 74.26 S/. 17,002.57 228.96 S/. 17,002.57 100.0% 0.00 S/ - 0.0% 228.96 S/. 17,002.57 100.0% 0.00 S/. - 0.0%

08.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 21.36 S/. 64.30 S/. 1,373.45 21.36 S/. 1,373.45 100.0% 0.00 S/ - 0.0% 21.36 S/. 1,373.45 100.0% 0.00 S/. - 0.0%

08.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 213.64 S/. 22.65 S/. 4,838.95 213.64 S/. 4,838.95 100.0% 0.00 S/ - 0.0% 213.64 S/. 4,838.95 100.0% 0.00 S/. - 0.0%
 VALORIZACION DE OBRA N°07 - POR ADMINISTRACION DIRECTA

PROYECTO "REPARACION DE PAVIMENTO; EN EL (LA) PRINCIPALES CALLES DEL DISTRITO DE OTUZCO, PROVINCIA DE OTUZCO, DEPARTAMENTO LA LIBERTAD"
UBICACIÓN LA LIBERTAD-OTUZCO

FECHA CORRESPONDIENTE AL MES DE JUNIO DEL 2022 VALORIZACION CORRESPONDIENTE AL 01 AL 30 DE JUNIO 2022

08.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 228.96 S/. 0.31 S/. 70.98 228.96 S/. 70.98 100.0% 0.00 S/ - 0.0% 228.96 S/. 70.98 100.0% 0.00 S/. - 0.0%

08.03 VEREDAS S/. 6,150.30 S/. 6,150.30 S/. - S/. 6,150.30 S/. -0.00

08.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 91.13 S/. 3.91 S/. 356.32 91.13 S/. 356.32 100.0% 0.00 S/ - 0.0% 91.13 S/. 356.32 100.0% 0.00 S/. -0.00 0.0%

08.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 91.13 S/. 56.31 S/. 5,131.53 91.13 S/. 5,131.53 100.0% 0.00 S/ - 0.0% 91.13 S/. 5,131.53 100.0% 0.00 S/. 0.00 0.0%

08.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 28.00 S/. 22.65 S/. 634.20 28 S/. 634.20 100.0% 0.00 S/ - 0.0% 28.00 S/. 634.20 100.0% 0.00 S/. - 0.0%

08.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 91.13 S/. 0.31 S/. 28.25 91.13 S/. 28.25 100.0% 0.00 S/ - 0.0% 91.13 S/. 28.25 100.0% 0.00 S/. 0.00 0.0%

08.04 VARIOS S/. 181.02 S/. 75.00 S/. - S/. 75.00 S/. 106.02

08.04.01 PINTURA EN SARDINELES m2 17.09 S/. 5.91 S/. 101.00 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 17.09 S/. 101.00 100.0%

08.04.02 LIMPIEZA GENERAL DE LA OBRA m2 320.09 S/. 0.25 S/. 80.02 300 S/. 75.00 93.7% 0.00 S/ - 0.0% 300.00 S/. 75.00 93.7% 20.09 S/. 5.02 6.3%

CALLE LIBERTAD C1,C4 Y C5 Y ATAHUALPA MITAD C8 -

09 PAVIMENTO RIGIDO S/. 90,707.35 S/. 82,156.26 S/. 705.00 S/. 82,861.26 S/. 7,846.09

09.01 TRABAJOS PRELIMINARES S/. 431.24 S/. 396.37 S/. 34.87 S/. 431.24 S/. -0.00

09.01.01 TRAZO, NIVELES Y REPLANTEO m2 643.64 S/. 0.67 S/. 431.24 591.6 S/. 396.37 91.9% 52.04 S/ 34.87 8.1% 643.64 S/. 431.24 100.0% 0.00 S/. -0.00 0.0%

09.02 PAVIMENTO DE CONCRETO RIGIDO S/. 71,977.23 S/. 65,824.36 S/. 575.20 S/. 66,399.56 S/. 5,577.66

09.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 643.64 S/. 9.12 S/. 5,870.00 591.6 S/. 5,395.39 91.9% 52.04 S/ 474.60 8.1% 643.64 S/. 5,869.99 100.0% 0.00 S/. 0.01 0.0%

09.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 120.68 S/. 10.31 S/. 1,244.21 110.925 S/. 1,143.64 91.9% 9.76 S/ 100.60 8.1% 120.68 S/. 1,244.24 100.0% 0.00 S/. -0.03 0.0%

09.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 643.64 S/. 3.37 S/. 2,169.07 591.6 S/. 1,993.69 91.9% 0.00 S/ - 0.0% 591.60 S/. 1,993.69 91.9% 52.04 S/. 175.38 8.1%

09.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 643.64 S/. 74.26 S/. 47,796.71 591.6 S/. 43,932.22 91.9% 0.00 S/ - 0.0% 591.60 S/. 43,932.22 91.9% 52.04 S/. 3,864.49 8.1%

09.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 50.54 S/. 64.30 S/. 3,249.72 46.40 S/. 2,983.52 91.8% 0.00 S/ - 0.0% 46.40 S/. 2,983.52 91.8% 4.14 S/. 266.20 8.2%

09.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 505.43 S/. 22.65 S/. 11,447.99 450 S/. 10,192.50 89.0% 0.00 S/ - 0.0% 450.00 S/. 10,192.50 89.0% 55.43 S/. 1,255.49 11.0%

09.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 643.64 S/. 0.31 S/. 199.53 591.6 S/. 183.40 91.9% 0.00 S/ - 0.0% 591.60 S/. 183.40 91.9% 52.04 S/. 16.13 8.1%

09.03 VEREDAS S/. 17,831.51 S/. 15,743.03 S/. 94.93 S/. 15,837.96 S/. 1,993.56

09.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 270.08 S/. 3.91 S/. 1,056.01 238.57 S/. 932.81 88.3% 24.28 S/ 94.93 9.0% 262.85 S/. 1,027.74 97.3% 7.23 S/. 28.27 2.7%

09.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 270.08 S/. 56.31 S/. 15,208.20 238.57 S/. 13,433.88 88.3% 0.00 S/ - 0.0% 238.57 S/. 13,433.88 88.3% 31.51 S/. 1,774.32 11.7%

09.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 65.50 S/. 22.65 S/. 1,483.58 57.5 S/. 1,302.38 87.8% 0.00 S/ - 0.0% 57.50 S/. 1,302.38 87.8% 8.00 S/. 181.20 12.2%

09.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 270.08 S/. 0.31 S/. 83.72 238.57 S/. 73.96 88.3% 0.00 S/ - 0.0% 238.57 S/. 73.96 88.3% 31.51 S/. 9.76 11.7%

09.04 VARIOS S/. 467.37 S/. 192.50 S/ - S/. 192.50 S/. 274.87

09.04.01 PINTURA EN SARDINELES m2 40.43 S/. 5.91 S/. 238.94 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 40.43 S/. 238.94 100.0%

09.04.02 LIMPIEZA GENERAL DE LA OBRA m2 913.72 S/. 0.25 S/. 228.43 770 S/. 192.50 84.3% 0.00 S/ - 0.0% 770.00 S/. 192.50 84.3% 143.72 S/. 35.93 15.7%

CALLE MIGUEL GRAU C7 Y C9 Y BOLIVAR C7- PAVIMENTO

10 S/. 109,200.07 S/. 107,313.53 S/. - S/. 107,313.53 S/. 1,886.52
RIGIDO
 VALORIZACION DE OBRA N°07 - POR ADMINISTRACION DIRECTA

PROYECTO "REPARACION DE PAVIMENTO; EN EL (LA) PRINCIPALES CALLES DEL DISTRITO DE OTUZCO, PROVINCIA DE OTUZCO, DEPARTAMENTO LA LIBERTAD"
UBICACIÓN LA LIBERTAD-OTUZCO

FECHA CORRESPONDIENTE AL MES DE JUNIO DEL 2022 VALORIZACION CORRESPONDIENTE AL 01 AL 30 DE JUNIO 2022

10.01 TRABAJOS PRELIMINARES S/. 471.69 S/. 471.69 S/. - S/. 471.69 S/. -

10.01.01 TRAZO, NIVELES Y REPLANTEO m2 704.02 S/. 0.67 S/. 471.69 704.02 S/. 471.69 100.0% 0.00 S/ - 0.0% 704.02 S/. 471.69 100.0% 0.00 S/. - 0.0%

10.02 PAVIMENTO DE CONCRETO RIGIDO S/. 82,060.29 S/. 82,060.29 S/. - S/. 82,060.29 S/. -0.01

10.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 704.02 S/. 9.12 S/. 6,420.66 704.02 S/. 6,420.66 100.0% 0.00 S/ - 0.0% 704.02 S/. 6,420.66 100.0% 0.00 S/. 0.00 0.0%

10.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 121.57 S/. 10.31 S/. 1,253.39 121.57 S/. 1,253.39 100.0% 0.00 S/ - 0.0% 121.57 S/. 1,253.39 100.0% 0.00 S/. -0.00 0.0%

10.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 704.02 S/. 3.37 S/. 2,372.55 704.02 S/. 2,372.55 100.0% 0.00 S/ - 0.0% 704.02 S/. 2,372.55 100.0% 0.00 S/. -0.00 0.0%

10.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 704.02 S/. 74.26 S/. 52,280.53 704.02 S/. 52,280.53 100.0% 0.00 S/ - 0.0% 704.02 S/. 52,280.53 100.0% 0.00 S/. -0.00 0.0%

10.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 67.11 S/. 64.30 S/. 4,315.17 67.11 S/. 4,315.17 100.0% 0.00 S/ - 0.0% 67.11 S/. 4,315.17 100.0% 0.00 S/. 0.00 0.0%

10.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 671.07 S/. 22.65 S/. 15,199.74 671.07 S/. 15,199.74 100.0% 0.00 S/ - 0.0% 671.07 S/. 15,199.74 100.0% 0.00 S/. -0.00 0.0%

10.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 704.02 S/. 0.31 S/. 218.25 704.02 S/. 218.25 100.0% 0.00 S/ - 0.0% 704.02 S/. 218.25 100.0% 0.00 S/. -0.00 0.0%

10.03 VEREDAS S/. 26,097.66 S/. 24,579.05 S/. - S/. 24,579.05 S/. 1,518.60

10.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 388.12 S/. 3.91 S/. 1,517.55 365.52 S/. 1,429.18 94.2% 0.00 S/ - 0.0% 365.52 S/. 1,429.18 94.2% 22.60 S/. 88.37 5.8%

10.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 388.12 S/. 56.31 S/. 21,855.04 365.52 S/. 20,582.43 94.2% 0.00 S/ - 0.0% 365.52 S/. 20,582.43 94.2% 22.60 S/. 1,272.61 5.8%

10.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 115.00 S/. 22.65 S/. 2,604.75 108.35 S/. 2,454.13 94.2% 0.00 S/ - 0.0% 108.35 S/. 2,454.13 94.2% 6.65 S/. 150.62 5.8%

10.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 388.12 S/. 0.31 S/. 120.32 365.52 S/. 113.31 94.2% 0.00 S/ - 0.0% 365.52 S/. 113.31 94.2% 22.60 S/. 7.01 5.8%

10.04 VARIOS S/. 570.43 S/. 202.50 S/. - S/. 202.50 S/. 367.93 64.5%

10.04.01 PINTURA EN SARDINELES m2 50.32 S/. 5.91 S/. 297.39 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 50.32 S/. 297.39 100.0%

10.04.02 LIMPIEZA GENERAL DE LA OBRA m2 1,092.14 S/. 0.25 S/. 273.04 810 S/. 202.50 74.2% 0.00 S/ - 0.0% 810.00 S/. 202.50 74.2% 282.14 S/. 70.54 25.8%

11 CALLE SANTA RITA C4,C5 Y C6 - PAVIMENTO RIGIDO S/. 139,133.27 S/. 98,982 S/. 18,671.06 S/. 117,653.31 S/. 21,479.97

11.01 TRABAJOS PRELIMINARES S/. 670.68 S/. 558 S/. - S/. 558 S/. 112.57

11.01.01 TRAZO, NIVELES Y REPLANTEO m2 1,001.01 S/. 0.67 S/. 670.68 833.00 S/. 558.11 83.2% 0.00 S/ - 0.0% 833.00 S/. 558.11 83.2% 168.01 S/. 112.57 16.8%

11.01 PAVIMENTO DE CONCRETO RIGIDO S/. 113,480.89 S/. 78,618 S/. 15,815.36 S/. 94,433 S/. 19,047.43

11.01.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 1,001.01 S/. 9.12 S/. 9,129.21 833.00 S/. 7,596.96 83.2% 0.00 S/ - 0.0% 833.00 S/. 7,596.96 83.2% 168.01 S/. 1,532.25 16.8%

11.01.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 187.69 S/. 10.31 S/. 1,935.08 156.19 S/. 1,610.29 83.2% 0.00 S/ - 0.0% 156.19 S/. 1,610.29 83.2% 31.50 S/. 324.79 16.8%

11.01.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 1,001.01 S/. 3.37 S/. 3,373.40 833 S/. 2,807.21 83.2% 0.00 S/ - 0.0% 833.00 S/. 2,807.21 83.2% 168.01 S/. 566.19 16.8%

11.01.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 1,001.01 S/. 74.26 S/. 74,335.00 833 S/. 61,858.58 83.2% 0.00 S/ - 0.0% 833.00 S/. 61,858.58 83.2% 168.01 S/. 12,476.42 16.8%

11.01.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 83.90 S/. 64.30 S/. 5,394.77 69.78 S/. 4,486.85 83.2% 0.00 S/ - 0.0% 69.78 S/. 4,486.85 83.2% 14.12 S/. 907.92 16.8%

11.01.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 838.99 S/. 22.65 S/. 19,003.12 0 S/. - 0.0% 698.25 S/ 15,815.36 83.2% 698.25 S/. 15,815.36 83.2% 140.74 S/. 3,187.76 16.8%

11.01.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 1,001.01 S/. 0.31 S/. 310.31 833 S/. 258.23 83.2% 0.00 S/ - 0.0% 833.00 S/. 258.23 83.2% 168.01 S/. 52.08 16.8%

11.02 VEREDAS S/. 24,246.41 S/. 19,806.02 S/. 2,643.03 S/. 22,449.05 S/. 1,797.36
 VALORIZACION DE OBRA N°07 - POR ADMINISTRACION DIRECTA

PROYECTO "REPARACION DE PAVIMENTO; EN EL (LA) PRINCIPALES CALLES DEL DISTRITO DE OTUZCO, PROVINCIA DE OTUZCO, DEPARTAMENTO LA LIBERTAD"
UBICACIÓN LA LIBERTAD-OTUZCO

FECHA CORRESPONDIENTE AL MES DE JUNIO DEL 2022 VALORIZACION CORRESPONDIENTE AL 01 AL 30 DE JUNIO 2022

11.02.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 353.42 S/. 3.91 S/. 1,381.87 327.21 S/. 1,279.39 92.6% 0.00 S/ - 0.0% 327.21 S/. 1,279.39 92.6% 26.21 S/. 102.48 7.4%

11.02.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 353.42 S/. 56.31 S/. 19,901.08 327.21 S/. 18,425.20 92.6% 0.00 S/ - 0.0% 327.21 S/. 18,425.20 92.6% 26.21 S/. 1,475.89 7.4%

11.02.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 126.00 S/. 22.65 S/. 2,853.90 0 S/. - 0.0% 116.69 S/ 2,643.03 92.6% 116.69 S/. 2,643.03 92.6% 9.31 S/. 210.87 7.4%

11.02.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 353.42 S/. 0.31 S/. 109.56 327.21 S/. 101.44 92.6% 0.00 S/ - 0.0% 327.21 S/. 101.44 92.6% 26.21 S/. 8.13 7.4%

11.03 VARIOS S/. 735.29 S/. - S/. 212.67 S/. 212.67 S/. 522.61

11.03.01 PINTURA EN SARDINELES m2 67.12 S/. 5.91 S/. 396.68 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 67.12 S/. 396.68 100.0%

11.03.02 LIMPIEZA GENERAL DE LA OBRA m2 1,354.43 S/. 0.25 S/. 338.61 0 S/. - 0.0% 850.69 S/ 212.67 62.8% 850.69 S/. 212.67 62.8% 503.74 S/. 125.94 37.2%

12 CALLE INDEPENDENCIA C3 HASTA C6 - PAVIMENTO RIGIDO S/. 149,144.88 S/. 99,139 S/. 49,423.21 S/. 148,562 S/. 582.91

12.01 TRABAJOS PRELIMINARES S/. 700.16 S/. 700.16 S/. - S/. 700.16 S/. -

12.01.01 TRAZO, NIVELES Y REPLANTEO m2 1,045.02 S/. 0.67 S/. 700.16 1045.02 S/. 700.16 100.0% 0.00 S/ - 0.0% 1045.02 S/. 700.16 100.0% 0.00 S/. - 0.0%

12.02 PAVIMENTO DE CONCRETO RIGIDO S/. 117,488.69 S/. 71,109.28 S/. 46,379.40 S/. 117,488.68 S/. -

12.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 1,045.02 S/. 9.12 S/. 9,530.58 1045.02 S/. 9,530.58 100.0% 0.00 S/ - 0.0% 1045.02 S/. 9,530.58 100.0% 0.00 S/. - 0.0%

12.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 192.94 S/. 10.31 S/. 1,989.21 192.94 S/. 1,989.21 100.0% 0.00 S/ - 0.0% 192.94 S/. 1,989.21 100.0% 0.00 S/. - 0.0%

12.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 1,045.02 S/. 3.37 S/. 3,521.72 716.83 S/. 2,415.72 68.6% 328.19 S/ 1,106.00 31.4% 1045.02 S/. 3,521.72 100.0% 0.00 S/. - 0.0%

12.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 1,045.02 S/. 74.26 S/. 77,603.19 716.83 S/. 53,231.80 68.6% 328.19 S/ 24,371.39 31.4% 1045.02 S/. 77,603.19 100.0% 0.00 S/. - 0.0%

12.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 84.32 S/. 64.30 S/. 5,421.78 57.85 S/. 3,719.76 68.6% 26.47 S/ 1,702.02 31.4% 84.32 S/. 5,421.78 100.0% 0.00 S/. - 0.0%

12.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 843.19 S/. 22.65 S/. 19,098.25 0 S/. - 0.0% 843.19 S/ 19,098.25 100.0% 843.19 S/. 19,098.25 100.0% 0.00 S/. - 0.0%

12.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 1,045.02 S/. 0.31 S/. 323.96 716.83 S/. 222.22 68.6% 328.19 S/ 101.74 31.4% 1045.02 S/. 323.96 100.0% 0.00 S/. - 0.0%

12.03 VEREDAS S/. 30,183.21 S/. 27,329.30 S/. 2,853.90 S/. 30,183.20 S/. -

11.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 451.50 S/. 3.91 S/. 1,765.37 451.50 S/. 1,765.37 100.0% 0.00 S/ - 0.0% 451.50 S/. 1,765.37 100.0% 0.00 S/. - 0.0%

11.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 451.50 S/. 56.31 S/. 25,423.97 451.5 S/. 25,423.97 100.0% 0.00 S/ - 0.0% 451.50 S/. 25,423.97 100.0% 0.00 S/. - 0.0%

11.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 126.00 S/. 22.65 S/. 2,853.90 0 S/. - 0.0% 126.00 S/ 2,853.90 100.0% 126.00 S/. 2,853.90 100.0% 0.00 S/. - 0.0%

11.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 451.50 S/. 0.31 S/. 139.97 451.5 S/. 139.97 100.0% 0.00 S/ - 0.0% 451.50 S/. 139.97 100.0% 0.00 S/. - 0.0%

11.04 VARIOS S/. 772.82 S/. - S/. 189.91 S/. 189.91 S/. 582.91

11.04.01 PINTURA EN SARDINELES m2 67.46 S/. 5.91 S/. 398.69 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 67.46 S/. 398.69 100.0%

11.04.02 LIMPIEZA GENERAL DE LA OBRA m2 1,496.52 S/. 0.25 S/. 374.13 0 S/. - 0.0% 759.63 S/ 189.91 50.8% 759.63 S/. 189.91 50.8% 736.89 S/. 184.22 49.2%

13 CALLE SANTA ROSA C6 Y C7, C1 Y C2- PAVIMENTO RIGIDO S/. 82,330.68 S/. - S/. 3,343.00 S/. 3,343.00 S/. 78,987.69

13.01 TRABAJOS PRELIMINARES S/. 420.19 S/. - 0.0% S/. 203.71 S/. 203.71 S/. 216.48 51.5%

13.01.01 TRAZO, NIVELES Y REPLANTEO m2 627.15 S/. 0.67 S/. 420.19 0 S/. - 0.0% 304.04 S/ 203.71 48.5% 304.04 S/. 203.71 48.5% 323.11 S/. 216.48 51.5%

13.02 PAVIMENTO DE CONCRETO RIGIDO S/. 69,225.51 S/. - S/. 2,772.84 S/. 2,772.84 S/. 66,452.66
 VALORIZACION DE OBRA N°07 - POR ADMINISTRACION DIRECTA

PROYECTO "REPARACION DE PAVIMENTO; EN EL (LA) PRINCIPALES CALLES DEL DISTRITO DE OTUZCO, PROVINCIA DE OTUZCO, DEPARTAMENTO LA LIBERTAD"
UBICACIÓN LA LIBERTAD-OTUZCO

FECHA CORRESPONDIENTE AL MES DE JUNIO DEL 2022 VALORIZACION CORRESPONDIENTE AL 01 AL 30 DE JUNIO 2022

13.02.01 DEMOLICION DE PAVIMENTO DE CONCRETO E=15 CM m2 627.15 S/. 9.12 S/. 5,719.61 0 S/. - 0.0% 304.04 S/ 2,772.84 48.5% 304.04 S/. 2,772.84 48.5% 323.11 S/. 2,946.76 51.5%

13.02.02 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 117.59 S/. 10.31 S/. 1,212.35 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 117.59 S/. 1,212.35 100.0%

13.02.03 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 627.15 S/. 3.37 S/. 2,113.50 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 627.15 S/. 2,113.50 100.0%

13.02.04 CONCRETO LOSAS f'c= 245 kg/cm2 E=0.13M m2 627.15 S/. 74.26 S/. 46,572.16 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 627.15 S/. 46,572.16 100.0%

13.02.05 ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO m2 46.13 S/. 64.30 S/. 2,966.16 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 46.13 S/. 2,966.16 100.0%

13.02.06 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 461.25 S/. 22.65 S/. 10,447.31 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 461.25 S/. 10,447.31 100.0%

13.02.07 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 627.15 S/. 0.31 S/. 194.42 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 627.15 S/. 194.42 100.0%

13.03 VEREDAS S/. 12,263.82 S/. - S/. 366.45 S/. 366.45 S/. 11,897.38

13.03.01 DEMOLICION DE VEREDA DE CONCRETO E=15 CM m2 185.17 S/. 3.91 S/. 724.01 0 S/. - 0.0% 93.72 S/ 366.45 50.6% 93.72 S/. 366.45 50.6% 91.45 S/. 357.57 49.4%

13.03.02 VEREDAS LATERALES DE PAVIMENTO H=0.15 m2 185.17 S/. 56.31 S/. 10,426.92 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 185.17 S/. 10,426.92 100.0%

13.03.03 JUNTAS ASFALTICAS EN PAVIMENTO H=0.10 E=1" m 46.60 S/. 22.65 S/. 1,055.49 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 46.60 S/. 1,055.49 100.0%

13.03.04 CURADO DE CONCRETO DE PAVIMENTO RIGIDO m2 185.17 S/. 0.31 S/. 57.40 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 185.17 S/. 57.40 100.0%

13.04 VARIOS S/. 421.16 S/. - S/. - S/. - S/. 421.16

13.05.01 PINTURA EN SARDINELES m2 36.90 S/. 5.91 S/. 218.08 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 36.90 S/. 218.08 100.0%

13.05.02 LIMPIEZA GENERAL DE LA OBRA m2 812.32 S/. 0.25 S/. 203.08 0 S/. - 0.0% 0.00 S/ - 0.0% 0.00 S/. - 0.0% 812.32 S/. 203.08 100.0%

COSTO DIRECTO S/. 1,381,131.88 S/. 921,878.53 S/. 133,404.36 S/. 1,055,282.88 S/. 325,848.97

GASTOS GENERALES 10% S/. 138,113.19 S/. 92,187.85 S/. 13,340.44 S/. 105,528.29 S/. 32,584.90

COSTO TOTAL S/. 1,519,245.07 S/. 1,014,066.38 S/. 146,744.79 S/. 1,160,811.17 S/. 358,433.87

PORCENTAJE DE AVANCE REAL DE EJECUTADO 66.73% 9.66% 76.41% 23.61%

AVANCE PORCENTUAL FISICO DE LA OBRA 66.73% 9.66% 76.39% 23.61%

AVANCE PORCENTUAL PROGRAMADO DE LA OBRA 62.70% 13.50% 76.20% 23.80%

AVANCE PROGRAMADO 76.20%

AVANCE FISICO
76.39%
EJECUTADO

SITUACIÓN ADELANTADA

DIFERENCIA 0.19%