Professional Documents
Culture Documents
VALORIZACION MENSUAL N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA
ENTIDAD
MODALIDAD
CONTRATISTA
ING. RESIDENTE
ING INSPECTOR
FECHA
MONTO
DESCRIPCION
VALORIZACION
CONTRATADO
(sin IGV)
ANTERIOR
VALORIZACION CONTRACTUAL
FORMULA 01 (SUB PRESUPUESTO 01)
S/.
818,323.62 S/.
195,189.17 S/.
139,769.82
S/.
159,774.60 S/.
12,777.15 S/.
65,110.66
S/.
978,098.22 S/.
207,966.32 S/.
204,880.48
S/.
978,098.22 S/.
207,966.32 S/.
204,880.48
TOTAL (A)
S/.
978,098.22 S/.
207,966.32 S/.
204,880.48
20.95%
9.93%
33.52%
1.007
1.020
1,366.32 S/.
1.047
2,795.40
1.065
600.53 S/.
4,247.23
1,966.85 S/.
7,042.63
209,933.17 S/.
211,923.12
36,072.95 S/.
36,414.88
AMORTIZACIONES
AMORTIZACION DEL ADELANTO DIRECTO (17.18% C.O.)
S/.
S/.
168,067.23
-
TOTAL ( C )
VALORIZACION NETA ( VN = VB - C )
21.26%
REAJUSTES
FORMULA 01 (SUB PRESUPUESTO 01)
ACTUAL
S/.
36,072.95 S/.
36,414.88
173,860.22 S/.
175,508.23
S/.
168,067.23
173,860.22 S/.
175,508.23
EN I.G.V.
S/.
31,932.77
33,033.44 S/.
33,346.56
TOTAL ( E )
S/.
200,000.00
206,893.66 S/.
208,854.79
58,196.84
58,196.84
COMPROMISO A SOLICITAR
148,696.82 S/.
150,657.95
Se debe facturar, Sub total: S/. 175518.89; IGV (18%): S/. 31593.40; Total: S/. 207112.29
E VALORIZACION MENSUAL
IZACION MENSUAL N 02
ACUMULADA
SALDO
AVANCE
POR
ACUMULADO
VALORIZAR
S/.
334,958.99
40.93% S/.
483,364.62
S/.
77,887.81
48.75% S/.
81,886.79
S/.
412,846.80
S/.
565,251.41
S/.
412,846.80
S/.
565,251.41
S/.
412,846.80
S/.
565,251.41
S/.
95,579.40
42.21%
43.45%
S/.
S/.
S/.
72,487.83
72,487.83
S/.
S/.
95,579.40
207,112.29
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
und
1.00 S/.
587.68 S/.
587.68
1.00 S/.
587.68
0.00 S/.
glb
1.00 S/.
1,540.00 S/.
1,540.00
1.00 S/.
1,540.00
0.00 S/.
m2
6,630.90 S/.
0.92 S/.
6,100.43
6,630.90 S/.
6,100.43
0.00 S/.
6,630.90 S/.
3.29 S/.
21,815.66
2,998.76 S/.
9,865.90
3,331.95 S/.
10,962.12
m3
1,613.83 S/.
25.77 S/.
41,588.40
1,335.25 S/.
34,409.48
278.58 S/.
7,178.92
m3
400.38 S/.
9.10 S/.
3,643.46
259.01 S/.
2,356.98
141.37 S/.
1,286.48
m3
587.20 S/.
47.32 S/.
27,786.30
467.20 S/.
22,108.00
72.00 S/.
3,407.04
m3
1,213.45 S/.
17.19 S/.
20,859.21
1,076.24 S/.
18,500.64
137.21 S/.
2,358.56
m3
269.63 S/.
148.81 S/.
40,123.64
76.48 S/.
11,381.33
115.10 S/.
17,127.58
m3
362.41 S/.
169.06 S/.
61,269.03
118.40 S/.
20,017.52
110.24 S/.
18,637.49
m2
1,281.97 S/.
35.94 S/.
46,074.00
351.92 S/.
12,647.83
548.43 S/.
19,710.57
m3
11.54 S/.
296.77 S/.
3,424.73
0.00 S/.
m2
32.40 S/.
21.80 S/.
706.32
0.00 S/.
0.00 S/.
m3
152.06 S/.
156.97 S/.
23,868.86
0.00 S/.
10.56 S/.
m3
135.00 S/.
222.58 S/.
30,048.30
0.00 S/.
0.00 S/.
02 TRABAJOS PRELIMINARES
02.0 TRAZO Y REPLANTEO PRELIMINAR
03 MOVIMIENTO DE TIERRAS
04 CONCRETO SIMPLE
0.00 S/.
1,657.13
-
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
m2
433.70 S/.
20.78 S/.
9,012.29
0.00 S/.
29.70 S/.
617.17
m2
960.47 S/.
22.36 S/.
21,476.11
0.00 S/.
0.00 S/.
m3
82.14 S/.
262.05 S/.
21,524.79
34.72 S/.
9,099.42
1.64 S/.
429.76
kg
3,191.78 S/.
3.90 S/.
12,447.94
1,653.07 S/.
6,446.97
1,080.80 S/.
4,215.12
m3
68.24 S/.
351.35 S/.
23,976.12
0.00 S/.
21.99 S/.
7,724.54
kg
4,746.47 S/.
4.01 S/.
19,033.34
2,142.98 S/.
8,593.33
1,303.00 S/.
5,225.01
m3
422.98 S/.
35.94 S/.
15,201.90
131.09 S/.
4,711.45
152.69 S/.
5,487.71
m3
20.20 S/.
359.33 S/.
7,258.47
3.15 S/.
1,131.89
4.81 S/.
1,729.28
m2
275.75 S/.
35.84 S/.
9,882.88
57.75 S/.
2,069.76
57.75 S/.
2,069.76
kg
506.55 S/.
3.99 S/.
2,021.13
101.31 S/.
404.23
205.26 S/.
818.99
m3
16.57 S/.
282.18 S/.
4,675.72
0.00 S/.
1.51 S/.
426.66
kg
1,497.05 S/.
3.99 S/.
5,973.23
0.00 S/.
449.12 S/.
1,791.99
m2
123.67 S/.
45.21 S/.
5,591.12
0.00 S/.
20.88 S/.
943.98
kg
1,715.65 S/.
3.99 S/.
6,845.44
0.00 S/.
0.00 S/.
m2
35.05 S/.
20.78 S/.
728.34
0.00 S/.
0.00 S/.
m2
8.05 S/.
273.27 S/.
2,199.82
0.00 S/.
0.00 S/.
m2
2,075.90 S/.
16.44 S/.
34,127.80
0.00 S/.
553.96 S/.
05 CONCRETO ARMADO
9,107.09
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
m2
142.00 S/.
18.37 S/.
m2
142.00 S/.
m2
525.47 S/.
m2
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
2,608.54
0.00 S/.
0.00 S/.
35.93 S/.
5,102.06
0.00 S/.
0.00 S/.
37.18 S/.
19,536.97
0.00 S/.
0.00 S/.
426.67 S/.
19.33 S/.
8,247.53
0.00 S/.
0.00 S/.
m2
348.00 S/.
46.90 S/.
16,321.20
0.00 S/.
0.00 S/.
m2
87.36 S/.
51.55 S/.
4,503.41
0.00 S/.
0.00 S/.
und
8.00 S/.
155.00 S/.
1,240.00
0.00 S/.
0.00 S/.
08 CARPINTERIA DE MADERA
08.0 BANCAS ORNAMENTALES
09 COBERTURAS CON MALLA RACHELL
09.0 CONCRETO PEDESTALES COLUMNA
m3
0.11 S/.
273.13 S/.
30.04
0.00 S/.
0.00 S/.
28.00 S/.
109.89 S/.
3,076.92
0.00 S/.
0.00 S/.
56.00 S/.
78.41 S/.
4,390.96
0.00 S/.
0.00 S/.
pza
20.00 S/.
36.10 S/.
722.00
0.00 S/.
0.00 S/.
m2
488.00 S/.
14.73 S/.
7,188.24
0.00 S/.
0.00 S/.
und
20.00 S/.
292.01 S/.
5,840.20
0.00 S/.
0.00 S/.
58.00 S/.
32.83 S/.
1,904.14
0.00 S/.
0.00 S/.
m2
325.00 S/.
24.33 S/.
7,907.25
0.00 S/.
0.00 S/.
104.00 S/.
130.00 S/.
13,520.00
0.00 S/.
0.00 S/.
10 COBERTURA EN GRADERIAS
10.0 COLUMNA DE FIERRO CUADRADA
11 CARPINTERIA METALICA
11.0 CERCO DE MALLA 2X2 N8 TUB. fn 3"Y 2" H=2.00m
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
m3
0.96 S/.
25.77 S/.
m3
0.96 S/.
jgo
2.00 S/.
jgo
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
24.74
0.00 S/.
0.00 S/.
167.73 S/.
161.02
0.00 S/.
0.00 S/.
540.80 S/.
1,081.60
0.00 S/.
0.00 S/.
2.00 S/.
89.28 S/.
178.56
0.00 S/.
0.00 S/.
jgo
2.00 S/.
299.86 S/.
599.72
0.00 S/.
0.00 S/.
m2
2,315.65 S/.
5.49 S/.
12,712.92
0.00 S/.
0.00 S/.
m2
593.00 S/.
4.33 S/.
2,567.69
0.00 S/.
0.00 S/.
und
1.00 S/.
87.79 S/.
87.79
0.00 S/.
0.00 S/.
12 PINTURAS
13 INSTALACIONES SANITARIAS
13.0 CONDUCCION Y DISTRIBUCION
13.0
180.00 S/.
6.88 S/.
1,238.40
0.00 S/.
0.00 S/.
13.0
180.00 S/.
4.90 S/.
882.00
0.00 S/.
0.00 S/.
13.0
180.00 S/.
3.92 S/.
705.60
0.00 S/.
0.00 S/.
13.0
130.00 S/.
12.49 S/.
1,623.70
0.00 S/.
0.00 S/.
13.0
50.00 S/.
11.50 S/.
575.00
0.00 S/.
0.00 S/.
13.0
und
12.00 S/.
22.29 S/.
267.48
0.00 S/.
0.00 S/.
13.0
und
8.00 S/.
18.57 S/.
148.56
0.00 S/.
0.00 S/.
13.0
und
4.00 S/.
147.88 S/.
591.52
0.00 S/.
0.00 S/.
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
13.0
m3
13.0
13.0
13.0
13.0
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
2.30 S/.
362.37 S/.
833.45
0.00 S/.
0.00 S/.
m3
4.70 S/.
27.03 S/.
127.04
0.00 S/.
0.00 S/.
kg
180.00 S/.
3.81 S/.
685.80
0.00 S/.
0.00 S/.
5.30 S/.
19.32 S/.
102.40
0.00 S/.
0.00 S/.
glb
2.00 S/.
150.00 S/.
300.00
0.00 S/.
0.00 S/.
341.00 S/.
10.31 S/.
3,515.71
0.00 S/.
0.00 S/.
210.00 S/.
13.83 S/.
2,904.30
0.00 S/.
0.00 S/.
und
10.00 S/.
184.79 S/.
1,847.90
0.00 S/.
0.00 S/.
14 INSTALACIONES ELECTRICAS
341.00 S/.
13.69 S/.
4,668.29
0.00 S/.
0.00 S/.
und
1.00 S/.
285.01 S/.
285.01
0.00 S/.
0.00 S/.
und
15.00 S/.
137.41 S/.
2,061.15
0.00 S/.
0.00 S/.
und
15.00 S/.
305.84 S/.
4,587.60
0.00 S/.
0.00 S/.
glb
1.00 S/.
241.49 S/.
241.49
0.00 S/.
0.00 S/.
und
3.00 S/.
503.74 S/.
1,511.22
0.00 S/.
0.00 S/.
m2
4,018.00 S/.
7.88 S/.
31,661.84
0.00 S/.
0.00 S/.
und
15.00 S/.
11.11 S/.
166.65
0.00 S/.
0.00 S/.
glb
1.00 S/.
550.00 S/.
550.00
0.00 S/.
0.25 S/.
jgo
1.00 S/.
7,626.00 S/.
7,626.00
0.00 S/.
0.00 S/.
137.50
-
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
15
und
METRADO
P.UNITARIO
30.00 S/.
AVANCE ANTERIOR
P.PARCIAL
METRADO
VALOR S/.
10.53 S/.
315.90
0.00 S/.
S/.
720,989.97
S/.
COSTO DIRECTO
AVANCE ACTUAL
METRADO
-
VALOR S/.
9.00 S/.
94.77
171,972.84
S/.
123,145.22
GASTOS GENERALES
8.50%
S/.
61,284.15
S/.
14,617.69
S/.
10,467.34
UTILIDAD
5.00%
S/.
36,049.50
S/.
8,598.64
S/.
6,157.26
S/.
818,323.62
S/.
195,189.17
S/.
139,769.82
S/.
818,323.62
S/.
195,189.17
S/.
139,769.82
S/.
155,481.49
19.00% S/.
37,085.94
19.00% S/.
26,556.27
S/.
973,805.11
S/.
232,275.12
S/.
166,326.09
SUB TOTAL
FACTOR DE RELACION
1.0000
IGV
TOTAL
19%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
0.00%
1.00 S/.
587.68
100.00%
0.00 S/.
0.00%
0.00%
1.00 S/.
1,540.00
100.00%
0.00 S/.
0.00%
0.00%
6,630.90 S/.
6,100.43
100.00%
0.00 S/.
0.00%
50.25%
6,330.71 S/.
20,828.02
95.47%
300.20 S/.
17.26%
1,613.83 S/.
41,588.40
100.00%
0.00 S/.
35.31%
400.38 S/.
3,643.46
100.00%
0.00 S/.
12.26%
539.20 S/.
25,515.04
91.83%
48.00 S/.
11.31%
1,213.45 S/.
20,859.20
100.00%
0.00 S/.
42.69%
191.58 S/.
28,508.91
71.05%
78.05 S/.
11,614.73
28.95%
30.42%
228.65 S/.
38,655.01
63.09%
133.76 S/.
22,614.02
36.91%
42.78%
900.35 S/.
32,358.40
70.23%
381.63 S/.
13,715.60
29.77%
0.00%
0.00 S/.
0.00%
11.54 S/.
3,424.73
100.00%
0.00%
32.40 S/.
706.32
100.00%
6.94%
141.50 S/.
22,211.73
93.06%
0.00%
135.00 S/.
30,048.30
100.00%
0.00%
0.00 S/.
6.94%
10.56 S/.
0.00%
0.00 S/.
1,657.13
-
987.64
4.53%
0.00%
0.00%
2,271.26
-
8.17%
0.00%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
6.85%
29.70 S/.
0.00%
0.00 S/.
2.00%
36.36 S/.
33.86%
2,733.87 S/.
VALOR S/.
SALDOS
%
617.17
METRADO
VALOR S/.
6.85%
404.00 S/.
8,395.12
93.15%
0.00%
960.47 S/.
21,476.11
100.00%
9,529.18
44.27%
45.78 S/.
11,995.61
55.73%
10,662.09
85.65%
457.91 S/.
1,785.85
14.35%
32.22%
21.99 S/.
7,724.54
32.22%
46.25 S/.
16,251.58
67.78%
27.45%
3,445.97 S/.
13,818.34
72.60%
1,300.50 S/.
5,215.00
27.40%
36.10%
283.78 S/.
10,199.16
67.09%
139.20 S/.
5,002.74
32.91%
23.82%
7.96 S/.
2,861.17
39.42%
12.24 S/.
4,397.30
60.58%
20.94%
115.50 S/.
4,139.52
41.89%
160.25 S/.
5,743.36
58.11%
40.52%
306.57 S/.
1,223.22
60.52%
199.98 S/.
797.91
39.48%
9.13%
1.51 S/.
426.66
9.13%
15.06 S/.
4,249.06
90.87%
30.00%
449.12 S/.
1,791.99
30.00%
1,047.93 S/.
4,181.24
70.00%
16.88%
20.88 S/.
943.98
16.88%
102.79 S/.
4,647.14
83.12%
0.00%
0.00 S/.
0.00%
1,715.65 S/.
6,845.44
100.00%
0.00%
0.00 S/.
0.00%
35.05 S/.
728.34
100.00%
0.00%
0.00 S/.
0.00%
8.05 S/.
2,199.82
100.00%
26.69%
553.96 S/.
26.69%
1,521.94 S/.
25,020.71
73.31%
9,107.09
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
0.00%
0.00 S/.
0.00%
142.00 S/.
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
VALOR S/.
2,608.54
100.00%
142.00 S/.
5,102.06
100.00%
525.47 S/.
19,536.97
100.00%
0.00%
426.67 S/.
8,247.53
100.00%
0.00%
348.00 S/.
16,321.20
100.00%
0.00 S/.
0.00%
87.36 S/.
4,503.41
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
1,240.00
100.00%
0.00%
0.00 S/.
0.00%
0.11 S/.
30.04
100.00%
0.00%
0.00 S/.
0.00%
28.00 S/.
3,076.92
100.00%
0.00%
0.00 S/.
0.00%
56.00 S/.
4,390.96
100.00%
0.00%
0.00 S/.
0.00%
20.00 S/.
722.00
100.00%
0.00%
0.00 S/.
0.00%
488.00 S/.
7,188.24
100.00%
0.00%
0.00 S/.
0.00%
20.00 S/.
5,840.20
100.00%
0.00%
0.00 S/.
0.00%
58.00 S/.
1,904.14
100.00%
0.00%
0.00 S/.
0.00%
325.00 S/.
7,907.25
100.00%
0.00%
0.00 S/.
0.00%
104.00 S/.
13,520.00
100.00%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
0.00%
0.00 S/.
0.00%
0.96 S/.
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
VALOR S/.
24.74
100.00%
0.96 S/.
161.02
100.00%
2.00 S/.
1,081.60
100.00%
0.00%
2.00 S/.
178.56
100.00%
0.00%
2.00 S/.
599.72
100.00%
0.00 S/.
0.00%
2,315.65 S/.
12,712.92
100.00%
0.00%
0.00 S/.
0.00%
593.00 S/.
2,567.69
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
87.79
100.00%
0.00%
0.00 S/.
0.00%
180.00 S/.
1,238.40
100.00%
0.00%
0.00 S/.
0.00%
180.00 S/.
882.00
100.00%
0.00%
0.00 S/.
0.00%
180.00 S/.
705.60
100.00%
0.00%
0.00 S/.
0.00%
130.00 S/.
1,623.70
100.00%
0.00%
0.00 S/.
0.00%
50.00 S/.
575.00
100.00%
0.00%
0.00 S/.
0.00%
12.00 S/.
267.48
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
148.56
100.00%
0.00%
0.00 S/.
0.00%
4.00 S/.
591.52
100.00%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
VALOR S/.
2.30 S/.
833.45
100.00%
0.00%
4.70 S/.
127.04
100.00%
0.00%
180.00 S/.
685.80
100.00%
0.00%
5.30 S/.
102.40
100.00%
0.00 S/.
0.00%
2.00 S/.
300.00
100.00%
0.00%
0.00 S/.
0.00%
341.00 S/.
3,515.71
100.00%
0.00%
0.00 S/.
0.00%
210.00 S/.
2,904.30
100.00%
0.00%
0.00 S/.
0.00%
10.00 S/.
1,847.90
100.00%
0.00%
0.00 S/.
0.00%
341.00 S/.
4,668.29
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
285.01
100.00%
0.00%
0.00 S/.
0.00%
15.00 S/.
2,061.15
100.00%
0.00%
0.00 S/.
0.00%
15.00 S/.
4,587.60
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
241.49
100.00%
0.00%
0.00 S/.
0.00%
3.00 S/.
1,511.22
100.00%
0.00%
0.00 S/.
0.00%
4,018.00 S/.
31,661.84
100.00%
0.00%
0.00 S/.
25.00%
0.25 S/.
0.00%
0.00 S/.
137.50
-
0.00%
15.00 S/.
166.65
100.00%
25.00%
0.75 S/.
412.50
75.00%
0.00%
1.00 S/.
7,626.00
100.00%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
30.00%
9.00 S/.
94.77
30.00%
21.00 S/.
221.13
70.00%
17.08%
S/.
295,118.06
40.93%
S/.
425,871.91
59.07%
S/.
25,085.04
S/.
36,199.11
S/.
14,755.90
S/.
21,293.60
S/.
334,959.00
S/.
483,364.62
S/.
334,959.00
S/.
483,364.62
S/.
63,642.21
S/.
91,839.28
S/.
398,601.21
S/.
575,203.90
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
BAOS, VESTIDORES
01
MOVIMIENTO DE TIERRAS
01.01
m3
100.64 S/.
25.77 S/.
2,593.49
38.58 S/.
01.02
m3
42.96 S/.
8.61 S/.
369.89
0.00 S/.
m3
85.49 S/.
17.19 S/.
1,469.57
45.50 S/.
m3
77.70 S/.
148.81 S/.
11,562.54
28.05 S/.
01.03
02
02.01
02.01.01
02.02
994.21
62.06 S/.
1,599.28
42.96 S/.
369.89
782.15
39.99 S/.
687.42
4,174.83
49.65 S/.
7,388.42
CONCRETO SIMPLE
CIMIENTOS
CONCRETO:10+30% PARA CIMIENTOS CORRIDOS
SOBRECIMIENTOS
02.02.01
m3
3.72 S/.
240.16 S/.
893.40
0.00 S/.
3.72 S/.
893.40
02.02.02
m2
59.05 S/.
25.18 S/.
1,486.88
0.00 S/.
59.05 S/.
1,486.88
m2
127.16 S/.
22.36 S/.
2,843.30
0.00 S/.
0.00 S/.
02.03
03
03.01
CONCRETO ARMADO
COLUMNAS
03.01.01
m3
16.70 S/.
355.53 S/.
5,937.35
0.00 S/.
16.70 S/.
5,937.35
03.01.02
m2
215.70 S/.
35.84 S/.
7,730.69
0.00 S/.
215.70 S/.
7,730.69
kg
2,863.00 S/.
3.99 S/.
11,423.37
0.00 S/.
2,863.00 S/.
11,423.37
m3
4.07 S/.
282.17 S/.
1,148.43
0.00 S/.
1.38 S/.
388.41
03.01.03
03.02
03.02.01
VIGAS
CONCRETO VIGAS f'c=210 kg/cm2
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
03.02.02
m2
33.96 S/.
39.07 S/.
1,326.82
0.00 S/.
11.61 S/.
453.68
03.02.03
kg
577.17 S/.
3.99 S/.
2,302.91
0.00 S/.
161.17 S/.
643.06
m3
11.13 S/.
273.51 S/.
3,044.17
0.00 S/.
3.48 S/.
950.58
03.03.02
m2
126.00 S/.
33.80 S/.
4,258.80
0.00 S/.
47.00 S/.
1,588.60
03.03.03
kg
629.31 S/.
3.99 S/.
2,510.95
0.00 S/.
137.28 S/.
547.76
03.03.04
und
1,113.00 S/.
1.46 S/.
1,624.98
0.00 S/.
347.55 S/.
507.42
03.03
03.03.01
03.04
LOSAS ALIGERADAS
MUROS DE CONTENCION
03.04.01
m3
14.11 S/.
351.35 S/.
4,957.55
0.00 S/.
14.11 S/.
4,957.55
03.04.02
m2
118.00 S/.
35.94 S/.
4,240.92
100.66 S/.
3,617.58
118.00 S/.
4,240.92
03.04.03
kg
404.77 S/.
4.03 S/.
1,631.22
404.77 S/.
1,631.22
404.77 S/.
1,631.22
m2
13.88 S/.
43.99 S/.
610.58
0.00 S/.
13.88 S/.
610.58
04
04.01
05
MUROS Y TABIQUES
MURO LADRILLO K.K.DE ARCILLA 18 H ( 0.09x0.13x0.24) AMARRE DE SOGA JUNTA 1.5
REVOQUES ENLUCIDOS Y MOLDURAS
05.01
m2
311.95 S/.
16.16 S/.
5,041.11
S/.
0.00 S/.
05.02
m2
291.36 S/.
21.28 S/.
6,200.14
S/.
0.00 S/.
05.03
m2
70.48 S/.
16.26 S/.
1,146.00
S/.
0.00 S/.
05.04
CIELORASO
m2
126.00 S/.
32.83 S/.
4,136.58
S/.
0.00 S/.
06
PISOS Y PAVIMENTOS
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
06.01
CONTRAPISO DE 2"
m2
126.00 S/.
18.37 S/.
2,314.62
S/.
0.00 S/.
06.02
PISO CERAMICO 30 X 30
m2
127.68 S/.
34.76 S/.
4,438.16
S/.
0.00 S/.
m2
70.48 S/.
53.87 S/.
3,796.76
S/.
0.00 S/.
07
07.01
08
ZOCALOS
ZOCALO DE CERAMICA 30 X 30 EN BAO O SIMILAR
CARPINTERIA DE MADERA
08.01
m2
10.80 S/.
341.50 S/.
3,688.20
S/.
0.00 S/.
08.02
m2
1.92 S/.
226.66 S/.
435.19
S/.
0.00 S/.
09
CARPINTERIA METALICA
09.01
und
12.00 S/.
100.84 S/.
1,210.08
S/.
0.00 S/.
09.02
PUERTA METALICA
m2
11.76 S/.
761.77 S/.
8,958.42
S/.
0.00 S/.
p2
45.00 S/.
6.52 S/.
293.40
S/.
0.00 S/.
10
10.01
11
11.01
m2
311.95 S/.
6.21 S/.
1,937.21
S/.
0.00 S/.
11.02
m2
127.68 S/.
7.27 S/.
928.23
S/.
0.00 S/.
11.03
m2
87.90 S/.
9.57 S/.
841.20
S/.
0.00 S/.
pto
14.00 S/.
92.82 S/.
1,299.48
S/.
0.00 S/.
12
12.01
12.01.01
INSTALACIONES ELECTRICAS
PUNTOS DE LUZ Y TOMACORRIENTES
SALIDA PARA CENTRO DE LUZ INTERRUPTOR DE COMNUTACION
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
12.01.02
pto
15.00 S/.
142.67 S/.
2,140.05
S/.
0.00 S/.
12.01.03
pto
16.00 S/.
63.06 S/.
1,008.96
S/.
0.00 S/.
60.00 S/.
11.41 S/.
684.60
S/.
0.00 S/.
112.00 S/.
12.84 S/.
1,438.08
S/.
0.00 S/.
12.02
12.02.01
12.02.02
12.03
CANALIZACIONES Y TUBERIAS
TABLEROS ELECTRICOS
12.03.01
12.00 S/.
5.64 S/.
67.68
S/.
0.00 S/.
12.03.02
12.00 S/.
8.59 S/.
103.08
S/.
0.00 S/.
12.03.03
TABLERO DE DISTRIBUCION
und
2.00 S/.
105.54 S/.
211.08
S/.
0.00 S/.
12.03.04
und
2.00 S/.
105.54 S/.
211.08
S/.
0.00 S/.
12.03.05
und
2.00 S/.
30.55 S/.
61.10
S/.
0.00 S/.
12.04
ARTEFACTOS DE ILUMINACION
12.04.01
und
2.00 S/.
76.82 S/.
153.64
S/.
0.00 S/.
12.04.02
und
5.00 S/.
63.20 S/.
316.00
S/.
0.00 S/.
12.04.03
und
3.00 S/.
52.69 S/.
158.07
S/.
0.00 S/.
und
1.00 S/.
503.74 S/.
503.74
S/.
0.00 S/.
12.05
12.05.01
13
13.01
POZO A TIERRA
POZO A TIERRA
INSTALACIONES SANITARIAS
SISTEMA DE DESAGUE
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
13.01.01
pto
34.00 S/.
60.15 S/.
2,045.10
S/.
34.00 S/.
2,045.10
13.01.02
pto
10.00 S/.
71.07 S/.
710.70
S/.
10.00 S/.
710.70
13.01.03
pto
8.00 S/.
62.77 S/.
502.16
S/.
8.00 S/.
502.16
13.01.04
pza
4.00 S/.
52.92 S/.
211.68
S/.
0.00 S/.
13.01.05
und
9.00 S/.
41.71 S/.
375.39
S/.
0.00 S/.
13.01.06
und
8.00 S/.
10.37 S/.
82.96
S/.
0.00 S/.
13.01.07
und
3.00 S/.
137.35 S/.
412.05
S/.
0.00 S/.
13.02
13.02.01
pto
42.00 S/.
103.49 S/.
4,346.58
S/.
0.00 S/.
13.02.02
15.00 S/.
14.38 S/.
215.70
S/.
0.00 S/.
13.02.03
14.00 S/.
12.74 S/.
178.36
S/.
0.00 S/.
13.02.04
pza
4.00 S/.
55.65 S/.
222.60
S/.
0.00 S/.
pza
1.00 S/.
40.75 S/.
40.75
S/.
0.00 S/.
13.02.05
13.03
13.03.01
pza
8.00 S/.
127.00 S/.
1,016.00
S/.
0.00 S/.
13.03.02
pza
16.00 S/.
50.42 S/.
806.72
S/.
0.00 S/.
13.03.03
pza
8.00 S/.
15.00 S/.
120.00
S/.
0.00 S/.
13.03.04
und
24.00 S/.
56.48 S/.
1,355.52
S/.
0.00 S/.
13.03.05
pza
8.00 S/.
18.93 S/.
151.44
S/.
0.00 S/.
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
14
14.01
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
VALOR S/.
AVANCE ACTUAL
METRADO
VALOR S/.
VARIOS
LIMPIEZA PERMANENTE EN OBRA
glb
278.75 S/.
1.03 S/.
287.11
55.75 S/.
57.42
69.69 S/.
71.78
S/.
140,770.57
S/.
11,257.40
S/.
57,366.22
COSTO DIRECTO
GASTOS GENERALES
8.50%
S/.
11,965.50
S/.
956.88
S/.
4,876.13
UTILIDAD
5.00%
S/.
7,038.53
S/.
562.87
S/.
2,868.31
S/.
159,774.60
S/.
12,777.15
S/.
65,110.66
S/.
159,774.60
S/.
12,777.15
S/.
65,110.66
S/.
30,357.17
19.00% S/.
2,427.66
19.00% S/.
12,371.03
S/.
190,131.77
S/.
15,204.81
S/.
77,481.69
SUB TOTAL
FACTOR DE RELACION
1.0000
19%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
61.67%
100.64 S/.
2,593.49
100.00%
0.00 S/.
0.00%
100.00%
42.96 S/.
369.89
100.00%
0.00 S/.
0.00%
46.78%
85.49 S/.
1,469.57
100.00%
0.00 S/.
0.00%
63.90%
77.70 S/.
11,563.25
100.01%
0.00 S/.
100.00%
3.72 S/.
893.40
100.00%
0.00 S/.
0.00%
100.00%
59.05 S/.
1,486.88
100.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
127.16 S/.
100.00%
16.70 S/.
5,937.35
100.00%
0.00 S/.
0.00%
100.00%
215.70 S/.
7,730.69
100.00%
0.00 S/.
0.00%
100.00%
2,863.00 S/.
11,423.37
100.00%
0.00 S/.
0.00%
33.82%
1.38 S/.
388.41
33.82%
2.69 S/.
-0.71
2,843.30
760.02
-0.01%
100.00%
66.18%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
34.19%
11.61 S/.
453.68
34.19%
22.35 S/.
873.14
65.81%
27.92%
161.17 S/.
643.06
27.92%
416.00 S/.
1,659.85
72.08%
31.23%
3.48 S/.
950.58
31.23%
7.65 S/.
2,093.59
68.77%
37.30%
47.00 S/.
1,588.60
37.30%
79.00 S/.
2,670.20
62.70%
21.81%
137.28 S/.
547.76
21.81%
492.03 S/.
1,963.19
78.19%
31.23%
347.55 S/.
507.42
31.23%
765.45 S/.
1,117.56
68.77%
100.00%
14.11 S/.
4,957.55
100.00%
0.00 S/.
100.00%
218.66 S/.
7,858.50
185.30%
-100.66 S/.
-3,617.58
-85.30%
100.00%
809.54 S/.
3,262.44
200.00%
-404.77 S/.
-1,631.22
-100.00%
100.00%
13.88 S/.
610.58
100.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
311.95 S/.
5,041.11
100.00%
0.00%
0.00 S/.
0.00%
291.36 S/.
6,200.14
100.00%
0.00%
0.00 S/.
0.00%
70.48 S/.
1,146.00
100.00%
0.00%
0.00 S/.
0.00%
126.00 S/.
4,136.58
100.00%
0.00%
0.00%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
0.00%
0.00 S/.
0.00%
126.00 S/.
2,314.62
100.00%
0.00%
0.00 S/.
0.00%
127.68 S/.
4,438.16
100.00%
0.00%
0.00 S/.
0.00%
70.48 S/.
3,796.76
100.00%
0.00%
0.00 S/.
0.00%
10.80 S/.
3,688.20
100.00%
0.00%
0.00 S/.
0.00%
1.92 S/.
435.19
100.00%
0.00%
0.00 S/.
0.00%
12.00 S/.
1,210.08
100.00%
0.00%
0.00 S/.
0.00%
11.76 S/.
8,958.42
100.00%
0.00%
0.00 S/.
0.00%
45.00 S/.
293.40
100.00%
0.00%
0.00 S/.
0.00%
311.95 S/.
1,937.21
100.00%
0.00%
0.00 S/.
0.00%
127.68 S/.
928.23
100.00%
0.00%
0.00 S/.
0.00%
87.90 S/.
841.20
100.00%
0.00%
0.00 S/.
0.00%
14.00 S/.
1,299.48
100.00%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
0.00%
0.00 S/.
0.00%
15.00 S/.
2,140.05
100.00%
0.00%
0.00 S/.
0.00%
16.00 S/.
1,008.96
100.00%
0.00%
0.00 S/.
0.00%
60.00 S/.
684.60
100.00%
0.00%
0.00 S/.
0.00%
112.00 S/.
1,438.08
100.00%
0.00%
0.00 S/.
0.00%
12.00 S/.
67.68
100.00%
0.00%
0.00 S/.
0.00%
12.00 S/.
103.08
100.00%
0.00%
0.00 S/.
0.00%
2.00 S/.
211.08
100.00%
0.00%
0.00 S/.
0.00%
2.00 S/.
211.08
100.00%
0.00%
0.00 S/.
0.00%
2.00 S/.
61.10
100.00%
0.00%
0.00 S/.
0.00%
2.00 S/.
153.64
100.00%
0.00%
0.00 S/.
0.00%
5.00 S/.
316.00
100.00%
0.00%
0.00 S/.
0.00%
3.00 S/.
158.07
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
503.74
100.00%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
100.00%
34.00 S/.
2,045.10
100.00%
0.00 S/.
0.00%
100.00%
10.00 S/.
710.70
100.00%
0.00 S/.
0.00%
100.00%
8.00 S/.
502.16
100.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
4.00 S/.
211.68
100.00%
0.00%
0.00 S/.
0.00%
9.00 S/.
375.39
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
82.96
100.00%
0.00%
0.00 S/.
0.00%
3.00 S/.
412.05
100.00%
0.00%
0.00 S/.
0.00%
42.00 S/.
4,346.58
100.00%
0.00%
0.00 S/.
0.00%
15.00 S/.
215.70
100.00%
0.00%
0.00 S/.
0.00%
14.00 S/.
178.36
100.00%
0.00%
0.00 S/.
0.00%
4.00 S/.
222.60
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
40.75
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
1,016.00
100.00%
0.00%
0.00 S/.
0.00%
16.00 S/.
806.72
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
120.00
100.00%
0.00%
0.00 S/.
0.00%
24.00 S/.
1,355.52
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
151.44
100.00%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
25.00%
125.44 S/.
129.20
45.00%
153.31 S/.
157.91
55.00%
40.75%
S/.
68,623.62
48.75%
S/.
72,146.95
51.25%
S/.
5,833.01
S/.
6,132.49
S/.
3,431.18
S/.
3,607.35
S/.
77,887.81
S/.
81,886.79
S/.
77,887.81
S/.
81,886.79
S/.
14,798.68
S/.
15,558.49
S/.
92,686.49
S/.
97,445.28
DESCRIPCION
03.00.
MOVIMIENTO DE TIERRAS
03.01.
NIVELACION Y COMPACTACION
03.02.
03.03.
03.04.
VECES
0.50
LONG.
ANCHO
ALTURA
6,663.90
1.00
6.37
0.70
1.00
1.00
30.70
1.50
1.00
1.00
30.00
1.50
1.00
1.00
9.68
1.55
1.00
1.00
55.00
0.70
0.75
1.00
34.80
1.90
1.30
1.00
15.24
0.30
0.25
18-18' EN JARDINERAS
3.00
62.00
0.30
0.25
19.19' LATERALES
1.00
3.90
0.50
0.30
1.00
55.00
0.50
0.35
1.00
76.00
0.35
1.05
1.00
6.37
0.10
0.35
1.00
5.14
0.10
0.35
1.00
31.52
0.20
2.50
1.00
33.00
0.20
2.50
1.00
15.00
0.20
0.10
1.00
55.00
1.00
0.66
1.00
15.00
1.30
1.30
1.00
22.35
1.30
1.30
1.00
15.67
0.30
0.10
18-18' EN JARDINERAS
3.00
62.00
0.30
0.10
19.19' LATERALES
1.00
3.90
0.50
0.10
1.00
55.00
0.50
0.10
0.60
5.00
24.00
1-1' CERCO
1.00
46.27
0.70
0.50
2-2'
1.00
4.85
1.10
0.70
1.00
6.57
1.10
0.70
1.00
6.37
0.70
0.50
03.05.
04.00.
04.01.
04.02.
DESCRIPCION
VECES
LONG.
ANCHO
ALTURA
1.00
10.20
1.10
0.40
1.00
6.54
1.10
0.40
1.00
31.52
1.50
0.60
1.00
33.00
1.50
0.60
1.00
5.80
1.55
0.60
1.00
9.68
1.55
0.60
1.00
7.37
0.60
0.80
1.00
4.70
0.60
0.80
1.00
4.70
0.60
0.80
1.00
4.85
0.15
1.40
1.00
6.57
0.15
1.40
04.03.
1.00
6.37
0.15
1.10
1.00
10.20
0.15
0.60
1.00
6.54
0.15
0.60
1.00
35.00
0.15
0.60
1.00
5.80
0.15
0.60
1.00
9.68
0.15
0.40
1.00
6.37
0.40
1.50
1.00
10.20
0.60
2.00
1.00
6.54
0.60
2.00
1.00
33.00
0.70
2.40
1.00
9.68
0.70
3.20
1-1' CERCO
1.00
46.27
3.30
2-2'
1.00
4.85
2.30
1.00
6.57
2.30
1.00
6.37
2.20
1.00
5.14
2.20
1.00
10.20
1.20
1.00
6.54
1.20
1.00
35.00
1.20
1.00
5.80
1.20
1.00
9.68
0.80
1.00
55.00
0.70
1.00
6.37
1.50
1.00
10.20
2.00
1.00
6.54
2.00
1.00
31.52
2.40
04.06.
DESCRIPCION
LONG.
ANCHO
ALTURA
1.00
33.00
2.40
1.00
9.68
3.20
5.4
1.7
5.4
1.1
04.08.
VECES
0.23
05.00.
05.01.
2.00
0.80
1.50
0.50
Z-2
1.00
0.80
1.10
0.50
1.00
3.27
0.15
1.65
1.00
3.99
0.15
1.65
1.00
4.05
0.15
1.65
1.00
7.37
0.15
1.65
1.00
8.92
0.25
2.30
1.00
8.10
0.25
2.10
1.00
9.45
0.25
1.75
1.00
10.61
0.25
1.45
1.00
46.27
05.02.
05.03.
05.04.
05.05.
05.06.
05.07.
3.30
0.25 x 0.50
10.00
0.25
0.50
3.50
C-4
0.25 x 0.50
1.00
0.25
0.50
3.50
ENCOFRADO COLUMNAS
COLUMNAS
05.08.
DESCRIPCION
VECES
LONG.
ANCHO
ALTURA
C-4
0.25 x 0.50
10.00
1.50
3.50
C-4
0.25 x 0.50
1.00
1.50
3.50
6.00
4.20
6.00
8.70
0.40
1.00
3.27
3.30
1.00
3.99
3.30
1.00
4.05
3.30
1.00
7.37
3.30
1.00
4.85
2.30
1.00
6.57
2.30
4.00
3.00
2.20
3-3' EN GRADERIAS
5.00
1.91
2.20
1.00
6.37
2.20
4.00
4.03
2.00
ACERO COLUMNAS
5.09 CONCRETO EN VIGAS FC=210KG/CM
V - 102
05.10.
0.15
0.40
ACERO EN VIGAS
ACERO EN VIGAS VER HOJA DE ACEROS
05.11.
ENCOFRADO EN VIGAS
V - 102
06.00.
06.01.
TARRAJEOS VARIOS
1-1' tramo entre escaleras
2-2'
4.00
1.50
1.40
1.00
1.38
2.20
1.00
10.20
1.20
1.00
6.54
1.20
1.00
33.00
0.60
1.00
35.00
1.20
1.00
5.80
1.20
1.00
9.68
0.80
DESCRIPCION
VECES
LONG.
ANCHO
ALTURA
4.00
3.00
1.50
3-3' EN GRADERIAS
5.00
1.91
1.50
1.00
6.37
1.50
1.00
5.14
1.50
1.00
10.20
1.40
1.00
6.54
1.40
1.00
35.00
2.70
1.00
5.80
2.70
1.00
9.68
2.70
1.00
8.92
2.00
1.00
8.10
1.70
1.00
9.45
1.30
1.00
10.61
1.05
DOS VALORIZACION N 02
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
3,331.95
m2
278.58
4.46
m3
46.05
m3
45.00
m3
15.00
28.88
m3
85.96
1.14
m3
13.95
m3
0.59
m3
9.63
m3
27.93
141.37
0.22
m3
0.18
m3
15.76
m3
16.50
m3
0.30
m3
36.30
m3
25.35
37.76
0.47
m3
5.58
m3
0.20
m3
2.75
m3
72.00
m3
137.21
m2
72.00
115.10
16.19
m3
3.73
m3
5.06
m3
2.23
m3
DOS VALORIZACION N 02
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
4.49
m3
2.88
m3
28.37
m3
29.70
m3
5.39
m3
9.00
m3
3.54
m3
2.26
m3
2.26
m3
110.24
ml
1.02
m3
1.38
m3
1.05
m3
0.92
m3
0.59
m3
3.15
m3
0.52
m3
0.58
m3
3.82
m3
12.24
m3
7.85
m3
55.44
m3
21.68
m3
548.43
ml
152.69
m2
11.16
m2
15.11
m2
14.01
m2
11.31
m2
12.24
m2
7.85
m2
42.00
m2
6.96
m2
7.74
m2
38.50
m2
9.56
m2
20.40
m2
13.08
m2
75.65
m2
DOS VALORIZACION N 02
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
79.20
m2
30.98
m2
10.56
10.56
m3
29.70
29.70
m2
1.64
1.20
m3
0.44
m3
1,080.80
0.81
1,080.80
KG
21.99
m3
1,303.00
KG
152.69
ml
4.81
ml
0.99
1.00
1.82
5.13
4.25
4.13
3.85
152.69
4.38
m3
0.44
m3
57.75
ml
DOS VALORIZACION N 02
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
52.50
m2
5.25
m2
205.26
KG
1.51
ml
1.51
m3
449.12
KG
20.88
ml
20.88
10.79
m2
553.96
m2
13.17
m2
13.37
m2
24.32
m2
11.16
m2
15.11
m2
26.40
m2
21.01
m2
14.01
m2
32.24
m2
8.40
m2
3.04
m2
12.24
m2
7.85
m2
19.80
m2
42.00
m2
6.96
m2
7.74
m2
DOS VALORIZACION N 02
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
18.00
m2
14.33
m2
9.56
m2
7.71
m2
14.28
m2
9.16
m2
94.50
m2
15.66
m2
26.14
m2
17.84
m2
13.77
m2
12.29
m2
11.14
m2
ITEM
DECRIPCION
DIAM
N ELE
N VEC
LONG
171.00
1.25
34.00
3/4"
5/8"
ZAPATAS
16-16'MURO DE CONTENCION CAMPO DEPORTIVO.
1/2
1.00
34.00
0.20
1/2
1.00
1.25
0.20
8.00
1/2
1.00
34.00
0.20
171.00
1.75
1/2
1.00
1.75
0.20
8.70
34.00
0.00
1.55
0.00
MUROS
16-16'MURO DE CONTENCION CAMPO DEPORTIVO.
3/8
2.00
4.00
0.20
21.00
34.80
1/2
2.00
34.80
0.20
47.50
5.10
0.00
1.55
0.00
COLUMNAS
1/2
1/2
5.00
6.00
6.84
0.00
1.55
0.00
VIGAS
1/2
1/2
5.00
4.00
7.50
3/8
2.00
0.15
4.00
5.39
1/2
2.00
0.15
6.00
5.39
3/8
2.00
0.15
4.00
12.76
1/2
2.00
0.15
6.00
12.76
0.00
1.55
0.00
1/2"
3/8"
1/4"
1080.80
0.00
0.00
1.00
0.56
0.25
1080.80
0.00
0.00
ZAPATAS
213.75
272.00
299.25
295.80
SUMA TOTAL
1080.80
1461.60
484.50
484.50
1461.60
0.00
1.00
0.56
0.25
484.50
818.50
SUMA TOTAL
0.00
1303.00
205.26
205.26
205.26
0.00
0.00
1.00
0.56
0.25
205.26
0.00
SUMA TOTAL
0.00
205.26
449.12
150.00
43.12
64.69
102.08
153.12
367.81
145.20
0.00
1.00
0.56
0.25
367.81
81.31
SUMA TOTAL
0.00
449.12
HOJA DE METRADOS
VALORIZACION 02
PROYECTO: "MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO - TIABAYA".
SUB-PRESUPUESTO: 002 SERVICIOS HIGIENICOS Y VESTIDORES
EJECUTA: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC
CLIENTE: MUNICIPALIDAD DISTRITAL DE TIABAYA.
ITEM
DESCRIPCION
MEDIDAS
VECES
01
MOVIMIENTO DE TIERRA
01.01
LARGO
ANCHO
ALTO
01.02
EJE A
1.00
15.60
0.50
1.50
EJE B
1.00
5.60
0.50
1.50
1.00
4.25
0.50
1.50
EJE 1
1.00
16.75
0.50
1.50
EJE 6 - 3
2.00
3.75
0.50
1.50
EJE 5 - 4
3.00
2.30
0.50
1.50
EJE C - F
2.00
3.60
0.50
1.50
EJE D - E
3.00
2.75
0.50
1.50
EJE 2
1.00
10.70
0.50
1.50
1.00
5.37
0.23
0.90
1.00
9.34
0.23
0.90
1.00
2.14
0.23
0.90
1.00
3.32
0.23
0.90
1.00
9.71
0.23
0.90
1.00
0.80
0.23
0.90
1.00
4.00
0.23
1.50
1.00
3.80
0.23
1.50
1.00
3.15
0.23
1.50
5.00
1.76
0.23
1.50
1.00
3.65
0.23
1.50
0.23
1.00
15.60
0.23
1.50
EJE B
1.00
5.60
0.23
1.50
1.00
4.25
0.23
1.50
EJE 1
1.00
16.75
0.23
1.50
EJE 6 - 3
2.00
3.75
0.23
1.50
EJE 5 - 4
3.00
2.30
0.23
1.50
EJE C - F
2.00
3.60
0.23
1.50
EJE D - E
3.00
2.75
0.23
1.50
EJE 2
1.00
10.70
0.23
1.50
HOJA DE METRADOS
VALORIZACION 02
PROYECTO: "MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO - TIABAYA".
SUB-PRESUPUESTO: 002 SERVICIOS HIGIENICOS Y VESTIDORES
EJECUTA: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC
CLIENTE: MUNICIPALIDAD DISTRITAL DE TIABAYA.
01.03
02
02.01
02.01.02
1.00
0.50
79.98
EJE A
1.00
15.60
0.50
1.20
EJE B
1.00
5.60
0.50
1.20
1.00
4.25
0.50
1.20
EJE 1
1.00
16.75
0.50
1.20
EJE 6 - 3
2.00
3.75
0.50
1.20
EJE 5 - 4
3.00
2.30
0.50
1.20
EJE C - F
2.00
3.60
0.50
1.20
EJE D - E
3.00
2.75
0.50
1.20
EJE 2
1.00
10.70
0.50
1.20
EJE A
1.00
15.48
0.30
0.15
EJE B
1.00
5.64
0.30
0.15
1.00
4.25
0.30
0.15
EJE 1
1.00
16.75
0.30
0.15
EJE 6 - 3
2.00
3.75
0.30
0.15
EJE 5 - 4
3.00
2.30
0.30
0.15
EJE C - F
2.00
3.60
0.30
0.15
EJE D - E
3.00
2.75
0.30
0.15
EJE 2
1.00
10.70
0.30
0.15
1.00
4.00
0.60
1.00
3.80
0.60
1.00
3.15
0.60
5.00
1.75
0.60
1.00
3.00
0.60
EJE A
1.00
15.60
0.50
EJE B
1.00
5.60
0.50
CONCRETO SIMPLE
CIMIENTO
CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS
Cimientos corridos 2
02.02
02.02.01
SOBRECIMIENTO
CONCRETO PARA SOBRECIMIENTOS 1:8+25% PM
Cimientos corridos 2
02.02.02
Cimientos corridos 1
Cimientos corridos 2
HOJA DE METRADOS
VALORIZACION 02
PROYECTO: "MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO - TIABAYA".
SUB-PRESUPUESTO: 002 SERVICIOS HIGIENICOS Y VESTIDORES
EJECUTA: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC
CLIENTE: MUNICIPALIDAD DISTRITAL DE TIABAYA.
03
03.02
03.02.01
1.00
4.25
0.50
EJE 1
1.00
16.75
0.50
EJE 6 - 3
2.00
3.75
0.60
EJE 5 - 4
3.00
2.30
0.60
EJE C - F
2.00
3.60
0.60
EJE D - E
3.00
2.75
0.60
EJE 2
1.00
10.70
0.60
13.00
0.15
0.40
3.50
C-2
1.00
1.00
0.53
3.50
C-3
2.00
0.30
0.15
3.50
2.00
0.45
0.15
3.50
1.00
0.25
0.50
3.50
C-5
3.00
1.00
0.39
3.50
C-6
6.00
1.00
0.15
3.50
C-7
13.00
0.15
0.25
3.50
CONCRETO ARMADO
COLUMNAS
CONCRETO EN COLUMNAS f'c=210 kg/cm2
C-1
C-4
03.02.02
0.15 x 0.40
0.25 x 0.50
C-8
0.15 x 0.45
1.00
0.15
0.45
3.50
C-A
0.15 x 0.25
13.00
0.15
0.25
3.50
13.00
1.10
3.50
C-2
1.00
3.09
3.50
C-3
2.00
0.90
3.50
2.00
1.20
3.50
1.00
1.50
3.50
C-5
3.00
2.78
3.50
C-6
6.00
2.30
3.50
13.00
0.80
3.50
COLUMNAS
C-1
C-4
03.03
03.03.01
0.15 x 0.40
0.25 x 0.50
C-7
C.A
C-8
0.15 x 0.45
1.00
1.20
3.50
C-9
0.15 x 0.65
6.00
0.80
3.50
VS
1.00
10.15
0.25
0.20
VS
1.00
3.08
0.25
0.20
VS
1.00
3.60
0.25
0.20
VA
2.00
3.60
0.25
0.20
VIGAS
CONCRETO EN VIGAS f'c=210 kg/cm2
HOJA DE METRADOS
VALORIZACION 02
PROYECTO: "MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO - TIABAYA".
SUB-PRESUPUESTO: 002 SERVICIOS HIGIENICOS Y VESTIDORES
EJECUTA: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC
CLIENTE: MUNICIPALIDAD DISTRITAL DE TIABAYA.
1.00
3.50
VS
1.00
20.80
0.20
VS
1.00
6.66
0.20
VS
1.00
7.70
0.20
VA
2.00
7.70
0.20
VA- 1
1.00
7.50
0.20
1.00
0.09
39.72
1.00
1.00
47.00
1.00
8.75
39.72
1.00
VA- 1
03.03.02
0.25
0.20
BAO 1
03.04
03.04.01
LOSAS ALIGERADAS
CONCRETO f'c=210 kg/cm2 PARA LOSAS ALIGERADAS
BAO 1
03.04.02
03.04.04
BAO 1
03.05
03.05.01
03.05.02
04
04.01
13
13.01
13.01.01
13.01.02
13.01.03
1.00
MURO DE CONTENCION
CONCRETO f'c= 210 kg/cm2 EN MUROS
EJE
1.00
9.91
0.25
3.60
EJE
1.00
3.57
0.25
3.60
EJE
4-5
1.00
2.20
0.25
3.60
EJE
1.00
20.32
3.60
EJE
1.00
7.64
3.60
EJE
4-5
1.00
4.82
3.60
MIUROS Y TABIQUES
MURO SOGA LADRILLO COCADA CEMENTO-CAL-ARENA
INSTALACIONES SANITARIAS
SISTEMA DE DESAGUE
SALIDA DE PVC SAL PARA DESAGUE DE 2"
SALIDA DE PVC SAL PARA DESAGUE DE 4"
SALIDA DE VENTILACION DE 2"
1.00
1.00
1.00
34.00
10.00
8.00
OJA DE METRADOS
VALORIZACION 02
PARCIAL
TOTAL
UNIDAD
62.06
11.70
62.06
m3
4.20
m3
3.18
m3
12.56
m3
5.63
m3
5.18
m3
5.40
m3
6.19
m3
8.03
m3
42.96
1.11
6.35
m3
1.93
m3
0.44
m3
0.69
m3
2.01
m3
0.17
m3
1.38
8.06
m3
1.31
m3
1.09
m3
3.03
m3
1.26
m3
5.38
28.55
m3
1.93
m3
1.47
m3
5.78
m3
2.59
m3
2.38
m3
2.48
m3
2.85
m3
3.69
m3
OJA DE METRADOS
VALORIZACION 02
39.99
m3
49.65
9.36
49.65
m3
3.36
m3
2.55
m3
10.05
m3
4.50
m3
4.14
m3
4.32
m3
4.95
m3
6.42
m3
3.72
0.70
3.72
m3
0.25
m3
0.19
m3
0.75
m3
0.34
m3
0.31
m3
0.32
m3
0.37
m3
0.48
m3
59.05
2.40
m2
2.28
m2
1.89
m2
5.25
m2
1.80
m2
7.80
m2
2.80
m2
OJA DE METRADOS
VALORIZACION 02
2.13
m2
8.38
m2
4.50
m2
4.14
m2
4.32
m2
4.95
m2
6.42
m2
16.70
2.73
m3
1.86
m3
0.32
m3
0.47
m3
0.44
m3
4.10
m3
3.15
m3
1.71
m3
0.24
m3
1.71
m3
215.70
50.05
m2
10.82
m2
6.30
m2
8.40
m2
5.25
m2
29.19
m2
48.30
m2
36.40
m2
4.20
m2
16.80
m2
0.51
1.38
m3
0.15
m3
0.18
m3
0.36
m3
OJA DE METRADOS
VALORIZACION 02
0.18
4.16
m3
11.61
m2
1.33
m2
1.54
m2
3.08
m2
1.50
m2
3.48
3.48
m3
47.00
47.00
m2
347.55
347.55
m3
14.11
8.92
m3
3.21
m3
1.98
m3
118.00
73.15
m2
27.50
m2
17.35
m2
13.88
34.00
10.00
8.00
pto
pto
pto
ITEM
DECRIPCION
N ELE
N VEC
LONG
1" (8)
3/4" (6)
5/8" (5)
1/2" (4)
3/8" (3)
COLUMNAS
COLUMNAS
1/2
13
5.50
3/8
13
5.50
143.00
Estribos
3/8
13
23
1.10
328.90
C -2
5/8
5.50
1/2
5.50
Estribos
3/8
23
1.60
C -3
1/2
5.50
Estribos
3/8
23
1.80
C -4
1/2
5.50
Estribos
3/8
23
1.50
C -5 Vert
1/2
5.50
C -1
3.2
3.2
3.2
3.2
0.15
0.15
0.15
0.15
3/8
5.50
Horiz
3/9
3.2
0.15
23
1.50
Estribos
3/8
3.2
0.15
23
2.20
C -6
5/8
5.50
Estribos
3/8
3.2
0.15
23
2.20
C -7
1/2
13
5.50
3/8
13
Estribos
3/8
13
C -8
1/2
3/8
Estribos
3/8
C -A
3/8
13
Estribos
3/8
13
3.2
3.2
3.2
0.15
0.15
0.15
5.50
23
1.60
5.50
286.00
22.00
11.00
36.80
77.00
82.80
33.00
34.50
132.00
33.00
151.80
198.00
303.60
286.00
478.40
22.00
5.50
23
1.48
22.00
34.00
5.50
429.00
23
1.50
448.50
Longitud (m)
0.00
0.00
220.00
847.00
Peso (Kg/m)
7.91
3.97
1.55
1.00
2526.30
0.56
Peso (Kg)
0.00
0.00
341.00
847.00
1414.73
26.89
103.52
308.77
TOTAL (Kg)
0.00
Varillas de 9.00m
ITEM
DECRIPCION
N ELE
N VEC
0.00
-
LONG
1" (8)
3/4" (6)
27
104
309
5/8" (5)
1/2" (4)
3/8" (3)
VIGAS
VIGAS
BAO 1
V S Vert
3/8
Estribos
3/8
V S Horiz
3/8
13
0.2
14.00
56.00
66
0.90
59.40
4.10
ITEM
DECRIPCION
N ELE
Estribos
3/8
VA
1/2
Estribos
3/8
VA-1
1/2
Estribos
3/8
4.9
4.9
4.9
0.2
0.2
0.15
N VEC
LONG
26
0.90
4.10
26
0.90
4.10
21
0.90
1" (8)
3/4" (6)
5/8" (5)
1/2" (4)
3/8" (3)
32.80
46.80
12.30
18.90
Longitud (m)
0.00
0.00
0.00
45.10
Peso (Kg/m)
7.91
3.97
1.55
1.00
181.10
0.56
Peso (Kg)
0.00
0.00
0.00
45.10
101.42
0.00
0.00
0.00
5.51
22.13
TOTAL (Kg)
Varillas de 9.00m
ITEM
DECRIPCION
N ELE
N VEC
LONG
1" (8)
3/4" (6)
5/8" (5)
22
1/2" (4)
3/8" (3)
TECHO
TECHO
BAO 1
As
1/2
9.5
0.3
33
3.60
Refuerzo
3/8
9.5
0.3
10.72
1.00
As
1/2
0.3
7.4
3.35
Refuerzo
3/8
0.3
1.00
As Temperatura
1/4
3.6
0.2
12.20
118.80
10.72
Longitud (m)
0.00
0.00
0.00
118.80
10.72
Peso (Kg/m)
7.91
3.97
Peso (Kg)
0.00
0.00
1.55
1.00
0.56
0.00
118.80
6.00
0.00
0.00
0.00
14.52
1.31
TOTAL (Kg)
Varillas de 9.00m
ITEM
DECRIPCION
N ELE
N VEC
LONG
MURO ARMADO
MURO ARMADO
1" (8)
3/4" (6)
5/8" (5)
15
1/2" (4)
3/8" (3)
ITEM
DECRIPCION
As
As
N ELE
N VEC
LONG
1" (8)
3/4" (6)
5/8" (5)
1/2" (4)
3/8" (3)
Vert
3/8
10
0.3
35
4.93
345.10
Horz
3/8
3.1
0.3
12
13.00
312.00
Longitud (m)
0.00
0.00
0.00
0.00
Peso (Kg/m)
7.91
3.97
1.55
1.00
657.10
0.56
Peso (Kg)
0.00
0.00
0.00
0.00
367.98
TOTAL (Kg)
0.00
Varillas de 9.00m
0.00
-
0.00
-
0.00
-
80.31
-
80
DE METRADOS DE ACERO
VALORIZACION 02
1/4" (2)
COLUMNAS
0.00
0.25
0.00
2863.00
0.00
-
1/4" (2)
VIGAS
DE METRADOS DE ACERO
VALORIZACION 02
1/4" (2)
0.00
0.25
0.00
161.17
0.00
-
1/4" (2)
TECHO
0.00
0.00
0.25
0.00
137.28
0.00
-
1/4" (2)
MURO ARMADO
DE METRADOS DE ACERO
VALORIZACION 02
1/4" (2)
0.00
0.25
0.00
404.77
0.00
-
CLIENTE :
OBRA :
MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
CONTRATISTA :
INSPECTOR :
ZONA GEOGRAFICA :
1.000000
8.50%
5.00%
VALOR REFERECIAL CD X FR
GASTOS GENERALES VARIABLES
UTILIDAD
SUB TOTAL
S/.
19.00%
I.G.V. :
S/.
720,989.97
720,989.97
61,284.15
36,049.50
818,323.62
155,481.49
973,805.11
PRECIOS A : Seti
SIMBOLO
IU
37
M
A
CONCEPTO
COEF.
INCIDENCIA
HERRAMIENTA MANUAL
0.014
100.00%
0.014
11,456.53
274.36
0.014
43
0.037
100.00%
0.037
30,277.97
536.05
0.037
AGREGADO FINO
0.083
100.00%
0.083
67,920.86
498.45
0.083
0.099
100.00%
0.099
81,014.04
507.48
0.099
21
0.130
100.00%
0.130
106,382.07
423.60
0.130
39
0.226
100.00%
0.226
184,941.14
354.51
0.226
47
0.411
100.00%
0.411
336,331.01
430.83
0.411
COEFICIENTE DE REAJUSTE ( K )
1.000
818,323.62
1.000
0.015
558.01
0.039
530.20
0.088
573.48
0.112
423.60
0.130
357.41
0.228
427.68
0.408
1.020
1.020
CLIENTE :
OBRA :
MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
CONTRATISTA :
INSPECTOR :
ZONA GEOGRAFICA :
1.000000
8.50%
5.00%
VALOR REFERECIAL CD X FR
GASTOS GENERALES VARIABLES
UTILIDAD
SUB TOTAL
S/.
19.00%
I.G.V. :
S/.
140,770.57
140,770.57
11,965.50
7,038.53
159,774.60
30,357.17
190,131.77
PRECIOS A : Seti
SIMBOLO
IU
37
A
M
CONCEPTO
COEF.
INCIDENCIA
HERRAMIENTA MANUAL
0.013
100.00%
0.013
2,077.07
274.36
0.013
AGREGADO FINO
0.044
100.00%
0.044
7,030.08
498.45
0.044
43
0.051
100.00%
0.051
8,148.50
536.05
0.051
0.085
100.00%
0.085
13,580.84
512.17
0.085
21
0.096
100.00%
0.096
15,338.36
423.60
0.096
0.259
100.00%
0.259
41,381.62
560.09
0.259
47
0.452
100.00%
0.452
72,218.12
430.83
0.452
COEFICIENTE DE REAJUSTE ( K )
1.000
159,774.60
1.000
0.013
530.20
0.047
558.01
0.053
578.78
0.096
423.60
0.096
672.79
0.311
427.68
0.449
1.065
1.065
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA AREQUIPA
CONTRATISTA
SMBOLO
ELEMENTO
CDIGO
INCIDENC.
Set. 2010
(Base)
Feb-11
ndice
HERRAMIENTA MANUAL
37
0.014
100.000
274.36
284.36
0.015
43
0.037
100.000
536.05
558.01
0.039
AGREGADO FINO
04
0.083
100.000
498.45
530.20
0.088
03
0.099
100.000
507.48
573.48
0.112
21
0.130
100.000
423.60
423.60
0.130
39
0.226
100.000
354.51
357.41
0.228
47
0.411
100.000
430.83
427.68
0.408
FACTOR DE REAJUSTE K
1.000
1.020
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA AREQUIPA
CONTRATISTA
SMBOLO
ELEMENTO
CDIGO
INCIDENC.
Set. 2010
(Base)
Feb-11
ndice
HERRAMIENTA MANUAL
37
0.013
100.000
274.36
284.36
0.013
AGREGADO FINO
04
0.044
100.000
498.45
530.20
0.047
43
0.051
100.000
536.05
558.01
0.053
02
0.085
100.000
512.17
578.78
0.096
21
0.096
100.000
423.60
423.60
0.096
07
0.259
100.000
560.09
672.79
0.311
47
0.452
100.000
430.83
427.68
0.449
FACTOR DE REAJUSTE K
1.000
1.065