Valorizacion 07 Noviembre Ayaviri Purina Metrados Adc

SAMUEL:
GOBIERNO REGIONAL PUNO

GERENCIA REGIONAL DE INFRAESTRUCTURA
SUB GERENCIA DE OBRAS
PROYECTO
MONTO DE OBRA
FECHA DE INICIO DE OBRA
MEJORAMIENTO CARRETERA AYAVIRI - PURINA, DISTRITO DE AYAVIRI, PROVINCIA DE MELGAR - PUNO

:S/. 16'187,394.72
: 06/05/2013
PLAZO DE EJECUCIN
FECHA DE TERMINO
: 180 das calendario

: 01/11/2013
PLANILLA DE METRADOS DE LA VALORIZACIN N 07

November 2013
tem
01
01.01
01.02
01.03
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
03.03
03.04
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
05
05.01
05.02
06
06.01
06.02
06.03
06.04
06.05
06.06
06.07
07
07.01
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.01.09
07.01.10
07.02
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
07.02.06
07.02.07
07.02.08
Descripcin
TRABAJOS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPO
ROCE Y LIMPIEZA
TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
CORTE DE MATERIAL SUELTO
RELLENO CON PRESTAMO DE CANTERA
EXTRACCION Y A PILAMIENTO AGREGADOS
PERFILADO Y COMPACTADO DE LA SUB-RASANTE EN ZONAS DE CORTE
CORTE Y ELIMINACION DE MAT. ORGANICO
ELIMINACION DE MATERIAL EXCEDENTE DE CORTE
PAVIMENTOS
SUB-BASE GRANULAR (E=0.15 M)
BASE GRANULAR (E=0.20 M)
IMPRIMACION
CARPETA ASFLTICA e=2"
TRANSPORTES
TRANSPORTE DE MATERIAL RELLENO D<1KM
TRANSPORTE DE MATERIAL RELLENO D>1KM
TRANSPORTE DE MATERIAL SUB-BASE D< 1KM
TRANSPORTE DE MATERIAL SUB-BASE D>1KM
TRANSPORTE DE MATERIAL BASE D<1 KM
TRANSPORTE DE MATERIAL BASE D>1 KM
TRANSPORTE DE MAC D<1KM
TRANSPORTE DE MAC D>1KM
OBRAS DE CONCRETO SIMPLE
SEAL ACUSTICA CONCRETO F'C=210 KGCM2
CRUCE A DESNIVEL F'C=210 KGCM2
MURO DE CONTENCION
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
ENCOFRADO Y DESENCOFRADO
CONCRETO CICLOPEO F'C= 140 KG/CM2 + 30% PM.
REVESTIMIENTO CON MATERIAL DRENANTE
RELLENO DE ESTRUCTURAS
DREN DE PVC SAP D=3"
DREN PERFORADO DE PVC SAP D=6"
OBRAS DE ARTE Y DRENAJE
AMPLIACION DE ALCANTARILLAS EXISTENTES
DEMOLICION DE ALCANTARILLAS
AMPLIACION DE ALC. TMC 36"
AMPLIACION DE ALC TMC 48"
CONCRETO FC=175 KG/CM2 .
CONCRETO FC=140 KG/CM2
EXCAVACION PARA EMBOQUILLADO DE PROTECCION (E=0.25)
EMBOQUILLADO DE PROTECCION (E=0.15M) CAB. DE ENTRADA Y SALIDA
ACERO DE REFUERZO FY=4200 KG/CM2
ALCANTARILLAS NUEVAS
ALCANTARILLA T.M.C. D = 36"
ALCANTARILLA T.M.C. D = 48"
CONCRETO CICLOPEO F'C=175 KG/CM2 + 30% P.M.
EMBOQUILLADO DE PROTECCION (E=0.15M) CAB. DE ENTRADA Y SALIDA
Und.
Metrado
Precio
Unitario
Glb
Ha
km
1.00
1.39
19.38
389,279.40
3,771.23
1,136.36
m3
m3
m4
m2
m3
m3
25,408.18
63,856.39
63,856.39
42,465.50
4,170.42
23,417.68
5.41
7.25
5.52
1.52
12.59
7.33
m2
m2
m2
m3
147,494.28
137,225.43
131,412.88
6,606.84
5.94
8.58
5.24
1,096.48
m3k
m3k
m3k
m3k
m3k
m3k
m3
m3
63,856.39
149,495.08
22,124.17
71,680.53
27,740.15
125,417.08
6,606.84
27,181.69
3.24
0.89
2.94
0.71
2.94
0.71
4.58
0.70
m3
m3
39.00
45.49
398.86
789.76
m3
m2
m3
m3
m3
m
m
3,455.46
4,589.65
1,566.23
507.23
918.59
599.06
983.40
12.17
38.98
265.26
97.79
81.67
34.29
55.31
m3
m3
m
m
m2
m3
m3
m3
m2
kg
181.25
194.33
44.55
26.73
569.08
131.89
62.96
136.75
564.81
257.21
144.70
12.17
711.08
990.32
34.96
369.48
348.38
20.05
35.45
5.75
m3
m3
m
m
m2
m3
m3
m2
160.47
64.59
36.22
16.96
193.41
24.08
28.84
109.92
12.17
144.70
711.08
990.32
34.96
369.48
284.91
35.45
Costo Total
ACUMULADO ANTERIOR
Metrado
416,544.07
389,279.40
5,242.01
22,022.66
1,241,609.10
137,458.25
462,958.83
352,487.27
64,547.56
52,505.59
171,651.59
9,986,381.63
876,116.02
1,177,394.19
688,603.49
7,244,267.92
675,772.24
206,894.70
133,050.62
65,045.06
50,893.18
81,556.04
89,046.13
30,259.33
19,027.18
51,481.72
15,555.54
35,926.18
835,972.56
42,052.95
178,904.56
415,458.17
49,602.02
75,021.25
20,541.77
54,391.85
826,880.97
201,544.81
26,226.88
2,365.00
31,678.61
26,471.25
19,895.04
48,730.72
21,934.00
2,741.84
20,022.51
1,478.96
81,622.40
1,952.92
9,346.17
25,755.32
16,795.83
6,761.61
8,897.08
8,216.80
3,896.66
S/.
VALORIZACIN N 0
%
Metrado
0.26
1.19
17.64
101,212.63
4,487.77
20,045.40
26.00%
85.61%
91.02%
0.10
0.09
0.32
23,258.88
60,796.23
63,856.39
33,047.99
3,873.20
25,457.66
125,830.54
440,772.68
352,487.27
50,232.94
48,763.58
186,604.65
91.54%
95.21%
100.0%
77.82%
92.87%
108.71%
4,711.93
3,060.16
2,958.10
227.79
814.56
70,905.28
-
421,177.37
-
48.07%
0.00%
0.00%
0.00%
39,827.85
-
79,418.41
97,956.87
19,747.02
49,895.87
-
257,315.65
87,181.61
58,056.24
35,426.07
-
124.37%
65.53%
89.26%
69.61%
0.00%
0.00%
0.00%
0.00%
5,682.51
9,512.38
4,484.85
24,371.25
-
0.00%
0.00%
421.01
106.34
34.70
11.60
-
5,123.63
4,145.13
9,204.52
1,134.36
-
12.18%
2.32%
2.22%
2.29%
0.00%
0.00%
0.00%
171.29
90.98
44.55
26.73
348.42
89.37
47.30
49.85
39.69
257.21
24,785.67
1,107.23
31,678.62
26,471.25
12,180.77
33,020.43
16,478.38
999.49
1,407.01
1,478.96
94.50%
46.82%
100.00%
100.00%
61.23%
67.76%
75.13%
36.45%
7.03%
100.00%
10.42
47.36
213.13
49.72
26.41
18.90
88.00
-
111.94
64.59
36.22
16.96
164.25
20.60
24.54
92.82
1,362.31
9,346.17
25,755.32
16,795.83
5,742.18
7,611.29
6,991.70
3,290.47
69.76%
100.0%
100.00%
100.00%
84.92%
85.55%
85.09%
84.44%
27.17
29.16
3.48
4.30
-
SAMUEL:

PROYECTO
MONTO DE OBRA

:S/. 16'187,394.72
: 06/05/2013
PLAZO DE EJECUCIN
FECHA DE TERMINO

: 01/11/2013

November 2013
tem
07.03
07.03.01
07.03.02
07.04
07.04.01
07.04.02
07.04.03
07.04.04
07.04.05
08
08.01
08.02
08.03
08.04
08.05
08.06
08.07
08.08
09
09.01
10
10.01
10.02
10.03
10.04
10.05
10.06
Descripcin
Und.
Metrado
CUNETAS
CUNETAS REVESTIDAS TRIANGULAR TIPO I
m
2,183.50
CUNETAS RECTANGULARES REVESTIDAS
m
760.50
SUB DREN LONGITUDINAL
EXCAVACION
m3
105.17
CAMA DE ASIENTO PARA SUB DREN LONGITUDINAL
m3
5.54
SUMINISTRO Y COLOCACION DE GEOTEXTIL PARA SUB DREN
m2
516.60
HABILITACION E INSTALACION DE TUBO PVC D=6"
m
184.50
SUMINISTRO Y COLOCACION DE MATERIAL DRENANTE
m3
95.94
SEALIZACION
POSTES KILOMETRICOS
und
20.00
SEALES PREVENTIVAS (0.60 M x 0.60 M)
und
67.00
SEALES INFORMATIVAS (1.30M x 2.60M)
und
3.00
SEALES INFORMATIVAS (0.85M x 1.50M)
und
4.00
SEALES REGLAMENTARIAS (0.60 M x 0.90 M)
und
22.00
MARCAS EN EL PAVIMENTO (Lneas Continuas y Discontinuas)
m2
4,983.56
TACHAS BIDERECCIONALES
und
9,246.00
POSTES DELINEADORES
und
636.00
MANTENIMIENTO VIAL
MANTENIMIENTO DE TRAFICO DURANTE LA CONSTRUCCION
Glb
1.00
MITIGACION DE IMPACTO AMBIENTAL
PROTECCION DE TALUDES CON MATERIAL EXC. DE CORTE
m3
1,990.50
ACONDICIONAMIENTO DE DEPOSITO DE MATERIAL EXCEDENTE DE CORTE
m2
3,500.00
REACONDICIONAMIENTO DE AREA OCUPADA POR MAQUINAS
m2
1,300.00
REACONDICIONAMIENTO AREA OCUPADA POR PLANTA CHANCADORA Y PLANTAm2
DE ASFALTO
6,900.00
RESTAURACION DE CANTERAS
m2
20,220.00
RELLENO SANITARIO MANUAL
Costo Directo
Gastos Generales 5.33%
Gastos de Supervisin 4.00%
Gastos de Liquidacin 0.32%
Gastos de Monitoreo 0.27%
Gastos de Expediente Tcnico
TOTAL PRESUPUESTO
Porcentaje de avance
m3
Precio
Unitario
Costo Total
ACUMULADO ANTERIOR
Metrado
165.32
208.63
37.61
55.99
12.03
22.83
97.79
184.88
651.05
3,718.26
2,454.87
730.39
11.95
16.79
95.50
125,882.90
15.66
3.89
3.79
3.79
4.43
519,639.34
360,976.22
158,663.12
24,074.43
3,955.44
310.18
6,214.70
4,212.14
9,381.97
359,892.67
3,697.60
43,620.35
11,154.78
9,819.48
16,068.58
59,553.54
155,240.34
60,738.00
125,882.90
125,882.90
168,240.92
31,171.23
13,615.00
4,927.00
26,151.00
89,574.60
S/.
-
1.63
0.09
8.00
8.00
1.49
-
VALORIZACIN N 0
%
61.30
4.82
96.24
182.64
145.32
-
Metrado
0.00%
0.00%
1.55%
1.55%
1.55%
4.34%
1.55%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.70
88,118.89
70.00%
0.05
1,396.20
1,074.00
38.00
4,830.00
10,000.00
21,864.49
4,177.86
144.02
18,305.70
44,300.00
70.14%
30.69%
2.92%
70.00%
49.46%
0.00%
30.86
90.80
2,802.09
5.33%
4.00%
0.32%
0.27%
0.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
14,688,658.78
782,905.51
587,546.35
47,003.71
39,659.38
0.00
16,145,773.72
2,613,106.40
139,278.57
104,524.26
8,361.94
7,055.39
0.00
2,872,326.56
100.00%
17.79%
DEPARTAMENTO
PROVINCIA
: Puno
: Melgar
DISTRITO
LOCALIDAD
: Ayaviri
: Ayaviri-Purina
E METRADOS DE LA VALORIZACIN N 07
November 2013
VALORIZACIN N 07
S/.
VALORIZACIN ACUMULADA
%
Metrado
S/.
SALDO POR VALORIZAR

%
Metrado
S/.
38,927.94
328.28
363.64
10.00%
6.26%
1.65%
0.36
1.28
17.96
140,140.58
4,816.04
20,409.03
36.00%
91.87%
92.67%
0.64
0.11
1.42
249,138.82
425.97
1,613.63
64.00%
8.13%
7.33%
25,491.54
22,186.16
0.00
4,496.30
2,867.88
5,970.72
18.54%
4.79%
0.00%
6.97%
5.46%
3.48%
27,970.81
63,856.39
63,856.39
36,006.08
4,100.99
26,272.22
151,322.08
462,958.83
352,487.27
54,729.25
51,631.46
192,575.37
100.00%
100.00%
0.00
0.00
0.00
6,459.42
69.43
0.00
0.00
0.00
0.00
9,818.31
874.12
0.00
0.00%
0.00%
0.00%
15.21%
1.66%
0.00%
236,577.43
-
27.00%
0.00%
0.00%
0.00%
110,733.13
-
657,754.79
-
75.08%
36,761.15
137,225.43
131,412.88
6,606.84
218,361.23
1,177,394.19
688,603.49
7,244,267.92
24.9%
100.0%
100.0%
100.0%
18,411.33
8,466.02
13,185.46
17,303.59
-
8.90%
6.36%
20.27%
34.00%
0.00%
0.00%
0.00%
0.00%
85,100.92
107,469.25
24,231.87
74,267.12
-
275,726.98
95,647.63
71,241.70
52,729.66
-
100.0%
0.00
42,025.83
0.00
0.00
27,740.15
125,417.08
6,606.84
27,181.69
0.00
37,402.99
0.00
0.00
81,556.04
89,046.13
30,259.33
19,027.18
0.00%
28.11%
0.0%
0.0%
100.0%
100.0%
100.0%
100.0%
39.00
45.49
15,555.54
35,926.18
100.0%
100.0%
84.79%
98.34%
112.19%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
421.01
106.34
34.70
11.60
-
5,123.63
4,145.13
9,204.52
1,134.36
-
12.18%
2.32%
100.00%
2.29%
3,034.46
4,483.31
1,531.53
495.63
918.59
599.06
983.40
36,929.32
174,759.42
406,253.65
48,467.66
75,021.25
20,541.77
54,391.85
87.8%
97.7%
97.8%
97.7%
100.0%
100.0%
100.0%
1,507.77
576.37
7,451.02
18,370.55
9,200.72
379.03
3,119.60
-
5.75%
24.37%
0.00%
0.00%
37.45%
37.70%
41.95%
13.82%
15.58%
0.00%
181.71
138.34
44.55
26.73
561.55
139.09
73.71
68.75
127.69
257.21
26,293.44
1,683.60
31,678.61
26,471.25
19,631.79
51,390.97
25,679.09
1,378.52
4,526.61
1,478.96
100.00%
71.19%
0.00
55.99
0.00
0.00
7.53
0.00
0.00
68.00
437.12
0.00
0.00
681.40
0.00
0.00
263.25
0.00
0.00
1,363.32
15,495.90
0.00
0.00%
28.8%
0.0%
0.0%
1.3%
0.0%
0.0%
49.7%
77.4%
0.0%
330.66
1,019.43
1,285.79
1,225.11
-
16.93%
0.00%
0.00%
0.00%
15.08%
14.45%
14.91%
0.00%
139.11
64.59
36.22
16.96
193.41
24.08
28.84
92.82
1,692.96
9,346.17
25,755.32
16,795.83
6,761.61
8,897.08
8,216.80
3,290.47
86.69%
21.36
0.00
0.00
0.00
0.00
0.00
0.00
17.10
259.96
0.00
0.00
0.00
0.00
0.00
0.00
606.20
13.3%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
15.6%
98.68%
100.00%
100.00%
50.28%
22.61%
100.00%
100.00%
100.00%
DEPARTAMENTO
PROVINCIA
: Puno
: Melgar
DISTRITO
LOCALIDAD
: Ayaviri
: Ayaviri-Purina
November 2013
VALORIZACIN N 07
S/.
%
Metrado
S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.63
0.09
8.00
8.00
1.49
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6,295.00
61.30
4.82
96.24
182.64
145.32
-
5.00%
0.75
94,413.89
0.00%
0.00%
0.00%
0.00%
0.00%
1,396.20
1,074.00
38.00
4,830.00
10,000.00
21,864.49
4,177.86
144.02
18,305.70
44,300.00
0.00%
SALDO POR VALORIZAR

%
75.00%
Metrado
S/.
2,183.50
760.50
360,976.22
158,663.12
100.0%
100.0%
103.54
5.45
508.60
176.50
94.45
3,894.14
305.37
6,118.46
4,029.50
9,236.66
98.5%
98.4%
98.5%
95.7%
98.5%
20.00
67.00
3.00
4.00
22.00
4,983.56
9,246.00
636.00
3,697.60
43,620.35
11,154.78
9,819.48
16,068.58
59,553.54
155,240.34
60,738.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.25
31,469.02
25.00%
594.30
2,426.00
1,262.00
2,070.00
10,220.00
9,306.74
9,437.14
4,782.98
7,845.30
45,274.60
29.86%
69.3%
97.1%
30.0%
50.5%
2,802.09
100.0%
30.86
445,337.34
23,736.48
17,813.49
1,425.08
1,202.41
0.00
489,514.80
3,058,443.68
163,015.05
122,337.75
9,787.02
8,257.80
0.00
3,361,841.30
11,748,340.03
626,186.52
469,933.60
37,594.69
31,720.52
0.00
12,913,775.36
3.03%
20.82%
79.98%
SAMUEL:

PROYECTO
MONTO DE OBRA

:S/. 16'187,394.72
: 06/05/2013
PLAZO DE EJECUCIN
FECHA DE TERMINO

: 01/11/2013

November 2013
tem
Descripcin
Und.
Precio
Unitario
Metrado
ACUMULADO ANTERIOR
Costo Total
Metrado
S/.
VALORIZACIN N 0
%
Metrado
MAYORES METRADOS
01
01.02
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
03.03
03.04
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
07
07.01
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.03
TRABAJOS PRELIMINARES
ROCE Y LIMPIEZA
CORTE DE MATERIAL SUELTO
RELLENO CON PRESTAMO DE CANTERA
PERFILADO Y COMPACTADO DE LA SUB-RASANTE EN ZONAS DE CORTE
CORTE Y ELIMINACION DE MAT. ORGANICO
ELIMINACION DE MATERIAL EXCEDENTE DE CORTE
PAVIMENTOS
SUB-BASE GRANULAR (E=0.15 M)
BASE GRANULAR (E=0.20 M)
IMPRIMACION
CARPETA ASFLTICA E=2"
TRANSPORTES
TRANSPORTE DE MATERIAL RELLENO D<1KM
TRANSPORTE DE MATERIAL RELLENO D>1KM
TRANSPORTE DE MATERIAL SUB-BASE D< 1KM
TRANSPORTE DE MATERIAL SUB-BASE D>1KM
TRANSPORTE DE MATERIAL BASE D<1 KM
TRANSPORTE DE MATERIAL BASE D>1 KM
TRANSPORTE DE MEZCLA ASFLTICA EN CALIENTE D<1 KM
TRANSPORTE DE MEZCLA ASFLTICA EN CALIENTE D>1 KM
OBRAS DE ARTE Y DRENAJE
AMPLIACION DE ALCANTARILLAS EXISTENTES
AMPLIACION DE ALC. TMC 36"
AMPLIACION DE ALC TMC 48"
CONCRETO FC=140 KG/CM2
CUNETAS
07.03.01
CUNETAS REVESTIDAS TRIANGULAR TIPO I

Costo Directo
TOTAL PRESUPUESTO
582.50
582.50
621,138.15
39,739.91
265,803.85
28,579.80
5,830.81
281,183.78
1,304,493.63
129,418.88
165,821.71
95,961.95
913,291.09
472,964.63
169,637.97
91,037.62
35,737.05
81,147.78
42,714.97
44,050.71
3,644.76
4,993.77
439,903.92
114,802.14
17,112.22
666.43
7,487.67
8,823.75
16,044.89
43,694.70
20,972.48
325,101.78
Ha
0.15
3,771.23
m3
m3
m2
m3
m3
7,345.64
20,814.71
18,802.50
463.13
38,360.68
5.41
12.77
1.52
12.59
7.33
m2
m2
m2
m3
21,787.69
19,326.54
18,313.35
832.93
5.94
8.58
5.24
1,096.48
m3k
m3k
m3k
m3k
m3k
m3k
m3k
m3k
52,357.40
102,289.46
12,155.46
114,292.65
14,528.90
62,043.26
795.80
7,133.96
3.24
0.89
2.94
0.71
2.94
0.71
4.58
0.70
m3
m3
m
m
m2
m3
m3
118.26
54.76
10.53
8.91
458.95
118.26
60.20
144.70
12.17
711.08
990.32
34.96
369.48
348.38
1,966.50
165.32
325,101.78
5.33%
4.00%
0.32%
0.27%
0.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,360,681.42
72,524.32
54,427.26
4,354.18
3,673.84
0.00
1,495,661.02
19,926.27
1,062.07
797.05
63.76
53.80
0.00
21,902.95
100.00%
1.46%
2,039.98
8,664.30
-
14,953.05
4,973.22
-
0.00%
0.00%
0.00%
0.00%
0.00%
5.32%
0.00%
0.00%
0.00%
0.00%
2,562.63
814.56
-
16.55%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5,682.51
1,214.67
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.46
7.20
10.75
0.00%
DEPARTAMENTO
PROVINCIA
: Puno
: Melgar
DISTRITO
LOCALIDAD
: Ayaviri
: Ayaviri-Purina
November 2013
VALORIZACIN N 07
S/.
%
Metrado
S/.
SALDO POR VALORIZAR

%
Metrado
S/.
MAYORES METRADOS
13,863.83
5,970.72
-
0.00%
34.89%
0.00%
0.00%
0.00%
2.12%
0.00%
0.00%
0.00%
0.00%
2,562.63
2,854.54
-
13,863.83
20,923.78
34.89%
7.44%
18,411.33
3,571.13
-
10.85%
0.00%
9.99%
0.00%
0.00%
0.00%
0.00%
0.00%
14,346.81
1,214.67
-
46,483.67
3,571.13
-
27.40%
66.56
2,660.26
3,745.09
0.39%
0.00%
0.00%
0.00%
0.00%
6.09%
17.86%
0.46
7.20
10.75
66.56
2,660.26
3,745.09
0.39%
0.00%
9.99%
6.09%
17.86%
0.15
582.50
100.00%
4,783.01
20,814.71
18,802.50
463.13
35,506.14
25,876.08
265,803.85
28,579.80
5,830.81
260,260.01
65.11%
100.00%
100.00%
100.00%
92.56%
21,787.69
19,326.54
18,313.35
832.93
129,418.88
165,821.71
95,961.95
913,291.09
100.00%
100.00%
100.00%
100.00%
38,010.59
102,289.46
10,940.79
114,292.65
14,528.90
62,043.26
795.80
7,133.96
123,154.30
91,037.62
32,165.92
81,147.78
42,714.97
44,050.71
3,644.76
4,993.77
72.60%
100.00%
90.01%
100.00%
100.00%
100.00%
100.00%
100.00%
117.80
54.76
10.53
8.91
458.95
111.06
49.45
17,045.66
666.43
7,487.67
8,823.75
16,044.89
41,034.45
17,227.39
99.61%
100.00%
100.00%
100.00%
100.00%
93.91%
82.14%
325,101.78
100.00%
1,966.50
48,288.92
2,573.80
1,931.56
154.52
130.38
0.00
53,079.18
91,314.31
4,867.05
3,652.57
292.21
246.55
0.00
100,372.69
2,422,084.25
129,097.09
96,883.37
7,750.67
6,539.63
0.00
2,662,355.01
3.55%
6.71%
178.01%
SAMUEL:

PROYECTO
MONTO DE OBRA

:S/. 16'187,394.72
: 06/05/2013
PLAZO DE EJECUCIN
FECHA DE TERMINO

: 01/11/2013

November 2013
tem
Descripcin
Und.
Precio
Unitario
Metrado
Costo Total
ACUMULADO ANTERIOR
Metrado
S/.
VALORIZACIN N 0
%
Metrado
PARTIDAS NUEVAS
02
02.06
PEDRAPLENES
02.06.01
REMOCIN DE MATERIAL BLANDO (EXCAVACIN)
02.06.02
CONFORMACIN DE PEDRAPLENES
02.06.03
COMPENSACION CON MATERIAL DE RELLENO
04
TRANSPORTES
04.09
TRANSPORTE DE ROCA DE CANTERA PARA D<1 KM
04.10
TRANSPORTE DE ROCA DE CANTERA PARA D>1 KM
07.00.00 OBRAS DE ARTE Y DRENAJE
07.05.
PONTON L=5M
07.05.01 OBRAS PRELIMINARES
07.05.01.01 TRAZO Y REPLANTEO
07.05.02 MOVIMIENTO DE TIERRAS
07.05.02.01 EXCAVACION PARA ESTRUCTURAS EN MATERIAL SUELTO
07.05.02.02 RELENO Y COMPACTADO DE FUNDACIONES
07.05.02.03 ELIMINACION DE MATERIAL EXEDENTE
07.05.03 CONCRETO SIMPLE
07.05.03.01 CONCRETO FC=140KG/CM2 +30%MG ZAPATAS
07.05.03.02 ENCOFRADO Y DESENCOFRADO DE ELEVACIONES
07.05.03.03 CONCRETO FC=175KG/CM2 + 25 %PM ELEVACIONES Y ESTRIBOS
07.05.04 CONCRETO ARMADO
07.05.04.01 CONCRETO Fc = 210 kg/cm2 LOSA
07.05.04.02 ENCOFRADO Y DESENCOFRADO
07.05.04.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60
07.05.05 SISTEMA DE DRENAJE
07.05.05.01 SISTEMA DE DRENAJE TUBERIA PVC-SAP 2"
07.05.06 REVOQUES Y ENLUCIDOS
07.05.06.01 TARRAJEOS DE ESTRIBOS Y VEREDAS, MORTERO 1:2
07.05.07 OTROS
07.05.07.01 PINTURA EN SARDINELES
07.05.07.02
BARANDAS METALICAS PARA PUENTES
08
SEALIZACION
08.09
GUARDAVIA METALICA
Costo Directo
TOTAL PRESUPUESTO
538,796.07
419,785.84
78,716.26
273,775.55
67,294.03
119,010.23
26,112.83
92,897.40
95,375.41
m3
m3
m3
14,550.14
8,266.17
6,259.91
5.41
33.12
10.75
m3k
m3k
11,159.33
95,770.52
2.34
0.97
m2
149.80
10.77
m3
m3
m3
131.03
5.40
157.04
4.66
74.43
4.66
m3
m2
m3
90.96
167.56
116.62
221.74
38.82
291.04
m3
m2
kg
28.30
69.60
2,719.22
396.93
38.82
4.82
2.00
34.29
m2
94.06
22.29
m
m
11.60
27.84
6.50
76.16
462.00
206.26
95,292.12
5.33%
4.00%
0.32%
0.27%
0.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
729,463.60
38,880.41
29,178.54
2,334.28
1,969.55
0.00
801,826.38
169,228.15
9,019.86
6,769.13
541.53
456.92
0.00
186,015.59
100.00%
23.20%
1,613.35
1,613.35
1,744.33
610.60
401.92
731.81
60,615.23
20,169.47
6,504.68
33,941.08
27,041.63
11,233.12
2,701.87
13,106.64
68.58
68.58
2,096.60
2,096.60
2,195.69
75.40
2,120.29
95,292.12
6,583.64
2,471.80
1,578.45
35,617.50
81,866.02
16,968.34
45.25%
29.90%
25.22%
5,843.33
3,541.93
2,327.15
3,336.93
27,801.94
7,808.41
26,967.88
29.90%
29.03%
4,781.60
32,601.68
0.00%
29.96
0.00%
0.00%
0.00%
131.03
5.40
117.78
0.00%
0.00%
0.00%
90.96
102.60
56.43
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
DEPARTAMENTO
PROVINCIA
: Puno
: Melgar
DISTRITO
LOCALIDAD
: Ayaviri
: Ayaviri-Purina
November 2013
VALORIZACIN N 07
S/.
%
Metrado
S/.
SALDO POR VALORIZAR

%
Metrado
S/.
PARTIDAS NUEVAS
31,612.42
117,308.72
25,016.86
40.16%
42.85%
37.18%
12,426.97
6,013.73
3,905.60
67,229.91
199,174.74
41,985.20
85.41%
72.75%
62.39%
2,123.17
2,252.44
2,354.31
11,486.35
74,600.81
25,308.83
14.6%
27.2%
37.6%
11,188.94
31,623.63
42.85%
34.04%
8,118.53
60,403.62
18,997.36
58,591.51
72.75%
63.07%
3,040.80
35,366.90
7,115.47
34,305.89
27.2%
36.9%
322.66
20.00%
29.96
322.66
20.00%
119.84
1,290.69
80.0%
610.60
401.92
548.85
100.00%
100.00%
75.00%
131.03
5.40
117.78
610.60
401.92
548.85
100.00%
100.00%
75.00%
0.00
0.00
39.26
0.00
0.00
182.95
0.0%
0.0%
25.0%
20,169.47
3,982.93
16,423.39
100.00%
61.23%
48.39%
90.96
102.60
56.43
20,169.47
3,982.93
16,423.39
100.00%
61.23%
48.39%
0.00
64.96
60.19
0.00
2,521.75
17,517.70
0.0%
38.8%
51.6%
0.00%
0.00%
0.00%
28.30
69.60
2,719.22
11,233.12
2,701.87
13,106.64
100.0%
100.0%
100.0%
0.00%
2.00
68.58
100.0%
0.00%
94.06
2,096.60
100.0%
0.00%
0.00%
11.60
27.84
75.40
2,120.29
100.0%
100.0%
0.00%
462.00
95,292.12
100.0%
259,210.39
13,815.91
10,368.42
829.47
699.87
0.00
284,924.06
428,438.54
22,835.77
17,137.54
1,371.00
1,156.78
0.00
470,939.63
301,025.06
16,044.64
12,041.00
963.28
812.77
0.00
330,886.75
35.53%
58.73%
41.27%

Valorizacion 07 Noviembre Ayaviri Purina Metrados Adc

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Valorizacion 07 Noviembre Ayaviri Purina Metrados Adc

Uploaded by

Copyright:

Available Formats

SAMUEL:

GOBIERNO REGIONAL PUNO

SUB GERENCIA DE OBRAS

MEJORAMIENTO CARRETERA AYAVIRI - PURINA, DISTRITO DE AYAVIRI, PROVINCIA DE MELGAR - PUNO

: 180 das calendario

PLANILLA DE METRADOS DE LA VALORIZACIN N 07

GOBIERNO REGIONAL PUNO

SUB GERENCIA DE OBRAS

MEJORAMIENTO CARRETERA AYAVIRI - PURINA, DISTRITO DE AYAVIRI, PROVINCIA DE MELGAR - PUNO

: 180 das calendario

PLANILLA DE METRADOS DE LA VALORIZACIN N 07

SALDO POR VALORIZAR

SALDO POR VALORIZAR

GOBIERNO REGIONAL PUNO

SUB GERENCIA DE OBRAS

MEJORAMIENTO CARRETERA AYAVIRI - PURINA, DISTRITO DE AYAVIRI, PROVINCIA DE MELGAR - PUNO

: 180 das calendario

PLANILLA DE METRADOS DE LA VALORIZACIN N 07

CUNETAS REVESTIDAS TRIANGULAR TIPO I

SALDO POR VALORIZAR

GOBIERNO REGIONAL PUNO

SUB GERENCIA DE OBRAS

MEJORAMIENTO CARRETERA AYAVIRI - PURINA, DISTRITO DE AYAVIRI, PROVINCIA DE MELGAR - PUNO

: 180 das calendario

PLANILLA DE METRADOS DE LA VALORIZACIN N 07

SALDO POR VALORIZAR

You might also like