Valorización Disgregada

VALORIZACION DE OBRA DISGREGADA N 02
OBRA
EJECUTA
PRESUPUESTO
ITEM
DESCRIPCION
Und.
01.00.00
01.01.00
02.00.00
02.01.00
02.02.00
02.03.00
02.04.00
02.06.00
03.00.00
03.01.00
03.01.01
03.01.02
03.02.00
03.02.01
04.00.00
04.01.00
04.01.01
04.02.00
04.02.01
04.02.02
04.03.00
04.03.01
04.03.02
04.04.00
04.04.01
04.04.02
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.01.04
05.01.05
05.01.06
05.01.07
05.01.08
05.02.00
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.02.06
05.02.07
05.02.08
05.03.00
05.03.01
05.03.02
05.03.03
05.03.04
05.03.05
05.03.06
05.03.07
05.03.08
05.03.09
05.03.10
05.04.00
05.04.01
05.04.02
05.04.03
05.04.04
05.04.05
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.02.00
06.03.00
06.04.00
06.05.00
06.06.00
06.07.00
06.08.00
06.09.00
06.10.00
MES
: MEJORAMIENTO DE LA CARRETERA PATAHUASI - VIZCACHANI - CHIVAY, TRAMO: PATAHUASI - VIZCACHANI (KM.0+000 AL KM.23+559.46)
: GOBIERNO REGIONAL DE AREQUIPA
OBRAS PROVISIONALES
Campamento provisional de obra
OBRAS PRELIMINARES
Movilizacin y desmovilizacin de equipo mecnico transportado
Movilizacin y desmovilizacin de equipo mecnico autotransportado
Trazo y replanteo con equipo
Cartel de identificacin de la obra de 3.60 m X 2.40 m
Limpieza y desforestacin
EXPLANACIONES
MOVIMIENTO DE TIERRAS
Corte de material suelto
Eliminacin de material excedente de corte
CONFORMACION DE TERRAPLEN
Relleno con material prstamo de cantera
PAVIMENTOS
RECONFORMACION DE BASE GRANULAR
Reconformacin de base granular (e=0.20 m)
IMPRIMACION
Barrido de base granular
Imprimado RC-250
RIEGO DE LIGA
Barrido de superficie imprimada
Riego de liga
CARPETA ASFALTICA EN FRIO
Carpeta asfltica en fro (e=0.05 m)
Aditivo mejorador de adherencia
OBRAS DE ARTE
CONSTRUCCION DE MUROS DE CONCRETO ARMADO
Excav. no clasificada p/estructuras (manual)
Encofrado y desencofrado - Muros
Acero de refuerzo fy=4,200 kg/cm2
Concreto ciclopeo f'c=140 kg/cm2 + 30% PM
Concreto f'c=175 kg/cm2
Tubos de desague (dren)
Junta de dilatacin en muros (e=0.025 m)
Relleno para estructuras
CONSTRUCCION DE ALCANTARILLAS
Excav. no clasificada p/estructuras (equipo)
Encofrado y desencofrado - Alcantarillas
Alcantarilla TMC D=48"
Aliviadero con piedra emboquillada (Incl. Uas)
CONSTRUCCION DE MUROS CABEZALES
Desarmado de gaviones
Baranda de F N D=3", E=4 mm, L=6.40 m
Juntas asflticas - Muros cabezales
CONSTRUCCION DE CUNETAS
Encofrado y desencofrado - Cunetas
Juntas asflticas
CUNETAS DE CORONACION
Excav. no clasificada p/cunetas de coronacin (manual)
Cuneta revestida c/piedra emboquillada
Juntas asflticas
SEALIZACION
Seales preventivas 0.75 X 0.75 m
Seales reglamentarias
Seales informativas
Prtico de fijacin de seales informativas
Marcas en el pavimento
Postes kilomtricos
Guardavas
Postes delineadores
Tachas reflectivas bidireccionales
Pintado de muros y parapetos
Metrado
Costo Unitario Desagregado

Equipo y
Mano de
Materiales
Herramientas
Obra
51.88
142.25
Parcial
m2
240.00
glb
glb
km
und
ha
1.00
1.00
23.56
2.00
4.00
447.08
596.10
204.77
m3
m3
1,290.19
1,220.80
0.56
0.49
3.97
13.90
4.53
14.39
m3
2,543.47
1.53
45.46
46.99
119,517.66
m2
########
0.44
6.31
6.75
1,310,306.49
m2
m2
########
########
0.32
0.17
0.01
2.96
0.22
0.75
0.55
3.88
m2
m2
########
########
0.45
0.25
0.01
1.21
0.01
0.47
1.46
76.96
1,174.03
12.30
22.84
1.56
Costo
Unitario
195.69
46,965.60
38,452.57 38,452.57
11,468.38 11,468.38
649.30 1,173.34
17.88 1,788.01
1,269.44 1,474.21
38,452.57
11,468.38
27,643.89
3,576.02
5,896.84
Metrado
ANTERIOR
Equipo y
Mano de
Materiales
Herramientas
Obra
0.15
0.15
5.80
5,767.89
1,720.26
3,765.94
Valorizado
Metrado
80.00
2,593.06
446.37
5,767.89
1,720.26
6,805.37
0.10
0.10
4.20
AVANCES
ACTUAL
Valorizado
Equipo y
Mano de
Materiales
Herramientas
Obra
4,150.40
1,877.74
Metrado
11,380.00
124.80
15,655.20
80.00
323.23
3,845.26
1,146.84
2,727.06
3,845.26
1,146.84
4,928.03
0.25
0.25
10.00
ACUMULADO
Equipo y
Mano de
Materiales
Herramientas
Obra
4,150.40
4,470.80
: NOVIEMBRE 2009
SALDO
Valorizado
Metrado

Equipo y
Mano de
Materiales
Herramientas
Obra
11,380.00
124.80
15,655.20
160.00
769.60
9,613.15
2,867.10
6,493.00
9,613.15
2,867.10
11,733.40
0.75
0.75
13.56
2.00
4.00
6,062.40
1,192.20
819.08
1,290.19
1,220.80
722.51
598.19
5,844.56
17,567.31
8,300.80
22,760.00
1,043.58
2,348.06
249.60
28,839.42
8,601.28
8,804.51
35.76
5,077.76
5,122.05
16,969.12
2,543.47
3,891.51
115,626.15
86,882.49 ########
79,749.12
1,143,674.88
106,765.71
753,183.58
########
########
62,118.23
33,000.31
1,941.19
574,593.66
91,236.16
283,414.44
########
########
87,353.77
48,529.87
1,941.19
234,884.57
1,941.20
28.31
41.52
22.84
8,059,840.81
325,876.10
########
14,267.78
176,648.73
2,387,669.60
325,876.10
5,495,522.48
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
18,144.67
28,338.50
6,219.29
12,727.26
21,169.57
317.50
613.47
1,944.16
9,814.25
25,913.72
22,406.86
41,073.67
54.45
3,826.99
544.28
856.12
1,406.75
14,589.34
20,508.43
9.84
294.99
1,507.49
266.20
68.04
198.77
95.58
30.45
74.64
78.63
60.00
212.96
1,950.71
4,539.91
8,992.17
2,495.99
4,351.51
805.17
4,969.20
1,963.85
87,487.24
4,842.77
8,309.67
606.94
58.51
137.15
3,403.60
2,418.03
4,797.12
624.32
2,682.60
#######
5,663.45
81,219.04
86,882.49 #######
5,663.45
81,219.04
42,706.29
145,589.61
m2
kg
########
14,267.78
0.91
m3
m2
kg
m3
m3
m
m
m3
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
28.67
22.84
0.84
55.50
81.97
4.84
2.35
10.24
7.91
3.50
97.71
159.04
0.83
14.66
0.86
0.69
0.19
63.62
79.41
0.15
1.13
7.94
29.53
31.44
4.53
216.83
320.42
5.82
18.14
18.18
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
m3
m3
m2
m
m3
m3
m3
m3
436.20
90.72
198.77
147.42
30.45
74.64
128.83
60.00
0.80
28.67
22.84
94.08
81.97
58.30
10.24
82.82
9.88
915.33
159.04
111.33
2.28
0.86
0.69
35.61
79.41
64.27
7.94
44.71
3.08
29.53
33.41
1,045.02
320.42
233.90
18.18
160.92
1,343.50
2,678.96
6,640.91
154,056.85
9,756.79
17,458.30
2,342.13
9,655.20
m3
m3
m2
kg
m3
m3
m
m
m3
m3
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
34.93
28.67
22.84
0.84
55.50
68.58
39.93
5.21
82.82
10.24
1.88
0.86
0.69
0.19
63.62
75.65
1.20
1.21
44.71
7.94
36.81
29.53
33.41
4.53
216.83
328.93
68.32
82.77
160.92
18.18
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
2,514.96
2,938.68
8,253.92
2,416.04
5,688.75
7,504.02
5,031.18
488.49
7,489.41
256.00
m3
m3
m2
m3
m
4,446.31
4,446.31
689.49
2,039.23
6,894.63
28.67
0.49
22.84
78.05
3.48
1.72
159.04
3.67
0.86
13.90
0.69
78.77
0.21
29.53
14.39
25.25
315.86
7.36
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
4,446.31
4,446.31
689.49
2,039.23
6,894.63
127,475.70
2,178.69
15,747.95
159,161.90
23,993.31
1,185.92
324,319.14
25,303.29
3,823.83
61,803.71
475.75
160,630.15
1,447.88
m3
m2
m3
m
468.10
81.49
196.30
661.45
32.76
22.84
64.70
3.48
1.72
22.58
3.67
0.98
0.69
20.96
0.21
33.74
25.25
108.24
7.36
15,793.69
2,057.62
21,247.51
4,868.27
468.10
81.49
196.30
661.45
15,334.95
1,861.23
12,700.61
2,301.85
140.16
4,432.45
2,427.52
458.74
56.23
4,114.45
138.90
und
und
und
und
m2
und
m
und
und
m2
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
184.99
178.01
114.67
440.28
1.20
48.22
56.42
27.80
4.54
9.67
473.41
664.11
509.75
267.09
8.80
39.30
201.99
59.78
26.40
0.95
79.04
77.97
3.44
754.51
1.18
25.01
30.37
20.23
2.30
0.29
737.44
920.09
627.86
1,461.88
11.18
112.53
288.78
107.81
33.24
10.91
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
14,429.22
3,204.18
917.36
3,522.24
8,989.22
1,157.28
43,951.18
16,096.20
26,740.60
1,905.95
36,925.98
11,953.98
4,078.00
2,136.72
65,920.98
943.20
157,350.21
34,612.62
155,496.00
187.25
6,165.12
1,403.46
27.52
6,036.08
8,839.40
600.24
23,658.23
11,713.17
13,547.00
57.16
33.39
9.88
3.50
97.71
184.70
27.19
76.35
33.39
170.00
22.68
136.00
650.24
51.84
4,877.11
50.20
514.05
47,450.71
387.60
19.50
523.60
669.74
170.00
22.68
136.00
650.24
1,846.02
54,173.84
51.84
4,877.11
398.59
912.64
50.20
514.05
47,450.71
387.60
19.50
523.60
669.74
1,846.02
54,173.84
398.59
912.64
2,003.40
3,570.43
10,066.84
10,015.28
20,209.87
3,425.94
7,158.58
3,019.46
135.36
88.15
249.36
546.49
6,521.05
8,277.63
151.20
113.45
4,043.13
198.50
PRESUPUESTO
ITEM
07.00.00
07.01.00
07.02.00
07.03.00
07.04.00
07.05.00
07.06.00
07.07.00
07.08.00
07.09.00
07.10.00
08.00.00
08.01.00
DESCRIPCION
CONSERVACION DEL MEDIO AMBIENTE

Acondicionamiento de botaderos
Restauracin reas afectadas por campamentos
Restauracin de canteras
Restauracin rea afectada p/planta de asfalto y chancadora
Restauracin reas afectadas patio de mquinas
Sellado de letrinas
Programa de educacin ambiental
Programa de sealizacin ambiental
Programa de contingencias
Programa de seguimiento y vigilancia
OBRAS COMPLEMENTARIAS
Conservacin vial
COSTO DIRECTO

Equipo y
Mano de
Materiales
Herramientas
Obra
Und.
Metrado
m3
m2
m2
m2
m2
und
mes
mes
glb
mes
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
0.46
0.23
0.44
0.23
0.02
292.63
2,500.00
200.94
8,520.00
5,000.00
mes
8.00
1,696.42
77.40
3.16
3.53
2.02
3.53
2.51
177.48
233.97
14.71
4,223.93
Costo
Unitario
3.62
3.76
2.46
3.76
2.53
547.51
2,500.00
449.62
8,520.00
5,000.00
5,920.35
Parcial
Metrado
ANTERIOR
Equipo y
Mano de
Materiales
Herramientas
Obra
Valorizado
Metrado
AVANCES
ACTUAL
Valorizado
Equipo y
Mano de
Materiales
Herramientas
Obra
Metrado
ACUMULADO
Equipo y
Mano de
Materiales
Herramientas
Obra
SALDO
Valorizado
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
47,362.80
13,558,478.05
Metrado
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
0.50
848.21
3,441.27
446.37
2,111.97
2,960.18
13,366.06
17,253.70
1.00
1,696.42
19,565.41
4,223.93
59,153.94
5,920.35
95,938.64 174,657.99
1.50
2,544.63
23,006.68
59,600.31
6,335.90
8,880.53
109,304.70
191,911.69
6.50

Equipo y
Mano de
Materiales
Herramientas
Obra
2,606.87
55.20
1,584.00
414.00
10.00
3,511.56
25,000.00
2,009.40
8,520.00
50,000.00
11,026.72
928.80
17,908.07
847.20
7,272.00
6,354.00
1,255.00
2,129.76
2,339.70
147.10
27,455.55
1,255,767.58 4,648,903.14 7,461,895.64
OVIEMBRE 2009
Valorizado
31,310.40
240.00
46,965.60
28,839.42
8,601.28
15,910.49
3,576.02
5,896.84
1.00
1.00
23.56
2.00
4.00
38,452.57
11,468.38
27,643.89
3,576.02
5,896.84
5,844.56
17,567.31
1,290.19
1,220.80
5,844.56
17,567.31
2,543.47
119,517.66
119,517.66
1,223,424.00
194,119.48 1,310,306.49
106,765.71
753,183.58
194,119.48
194,119.48
106,765.71
753,183.58
91,236.16
283,414.44
194,119.48
194,119.48
91,236.16
283,414.44
8,059,840.81
325,876.10
194,119.48 8,059,840.81
14,267.78 325,876.10
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
819.90
2,009.22
6,640.91
99,883.01
9,756.79
17,458.30
1,429.49
9,655.20
436.20
90.72
198.77
147.42
30.45
74.64
128.83
60.00
1,343.50
2,678.96
6,640.91
154,056.85
9,756.79
17,458.30
2,342.13
9,655.20
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
4,446.31
4,446.31
689.49
2,039.23
6,894.63
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
15,793.69
2,057.62
21,247.51
4,868.27
468.10
81.49
196.30
661.45
15,793.69
2,057.62
21,247.51
4,868.27
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
Valorizado
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
38,482.27
8.00
47,362.80
13,366,566.36 ########## ##########
OBRA
EJECUTA
PRESUPUESTO
ITEM
DESCRIPCION
Und.
01.00.00
01.01.00
02.00.00
02.01.00
02.02.00
02.03.00
02.04.00
02.06.00
03.00.00
03.01.00
03.01.01
03.01.02
03.02.00
03.02.01
04.00.00
04.01.00
04.01.01
04.02.00
04.02.01
04.02.02
04.03.00
04.03.01
04.03.02
04.04.00
04.04.01
04.04.02
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.01.04
05.01.05
05.01.06
05.01.07
05.01.08
05.02.00
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.02.06
05.02.07
05.02.08
05.03.00
05.03.01
05.03.02
05.03.03
05.03.04
05.03.05
05.03.06
05.03.07
05.03.08
05.03.09
05.03.10
05.04.00
05.04.01
05.04.02
05.04.03
05.04.04
05.04.05
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.02.00
06.03.00
06.04.00
06.05.00
06.06.00
06.07.00
06.08.00
06.09.00
06.10.00
MES
OBRAS PROVISIONALES
OBRAS PRELIMINARES
EXPLANACIONES
PAVIMENTOS
IMPRIMACION
Imprimado RC-250
RIEGO DE LIGA
Riego de liga
OBRAS DE ARTE
Juntas asflticas
Juntas asflticas
SEALIZACION
Seales informativas
Postes kilomtricos
Guardavas
Postes delineadores
Metrado

Equipo y
Mano de
Materiales
Herramientas
Obra
51.88
142.25
Parcial
m2
240.00
glb
glb
km
und
ha
1.00
1.00
23.56
2.00
4.00
447.08
596.10
204.77
m3
m3
1,290.19
1,220.80
0.56
0.49
3.97
13.90
4.53
14.39
m3
2,543.47
1.53
45.46
46.99
m2
########
0.44
6.31
6.75
m2
m2
########
########
0.32
0.17
0.01
2.96
0.22
0.75
0.55
3.88
106,765.71
753,183.58
m2
m2
########
########
0.45
0.25
0.01
1.21
0.01
0.47
1.46
76.96
1,174.03
12.30
22.84
1.56
Costo
Unitario
Metrado
195.69
46,965.60
80.00
38,452.57 38,452.57
11,468.38 11,468.38
649.30 1,173.34
17.88 1,788.01
1,269.44 1,474.21
38,452.57
11,468.38
27,643.89
3,576.02
5,896.84
0.25
0.25
10.00
ANTERIOR
Equipo y
Mano de
Materiales
Herramientas
Obra
4,150.40
4,470.80
Valorizado
Metrado
11,380.00
124.80
15,655.20
30.00
769.60
9,613.15
2,867.10
6,493.00
9,613.15
2,867.10
11,733.40
0.05
0.05
3.50
AVANCES
ACTUAL
Valorizado
Equipo y
Mano de
Materiales
Herramientas
Obra
1,556.40
1,564.78
Metrado
4,267.50
46.80
5,870.70
110.00
269.36
1,922.63
573.42
2,272.55
1,922.63
573.42
4,106.69
0.30
0.30
13.50
ACUMULADO
Equipo y
Mano de
Materiales
Herramientas
Obra
5,706.80
6,035.58
: DICIEMBRE 2009
SALDO
Valorizado
Metrado

Equipo y
Mano de
Materiales
Herramientas
Obra
15,647.50
171.60
21,525.90
130.00
1,038.96
11,535.78
3,440.52
8,765.55
11,535.78
3,440.52
15,840.09
0.70
0.70
10.06
2.00
4.00
4,497.62
1,192.20
819.08
1,290.19
1,220.80
722.51
598.19
5,122.05
16,969.12
115,626.15
5,844.56
17,567.31
119,517.66
6,744.40
18,492.50
774.22
2,348.06
202.80
26,916.79
8,027.86
6,531.96
35.76
5,077.76
2,543.47
3,891.51
225,047.03
240,739.70 ########
69,719.91
1,779.36
6,065.98
4,448.39 ########
31,381.36 ########
59,530.08
31,625.36
1,860.32
550,653.24
91,236.16
283,414.44
########
########
87,353.77
48,529.87
1,941.19
234,884.57
1,941.20
28.31
41.52
22.84
8,059,840.81
325,876.10
########
14,267.78
176,648.73
2,387,669.60
325,876.10
5,495,522.48
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
18,144.67
28,338.50
6,219.29
12,727.26
21,169.57
317.50
613.47
1,944.16
9,814.25
25,913.72
22,406.86
41,073.67
54.45
3,826.99
544.28
856.12
1,406.75
14,589.34
20,508.43
9.84
294.99
1,507.49
181.24
45.36
198.77
69.66
30.45
74.64
53.54
29.46
144.99
1,300.47
4,539.91
6,553.61
2,495.99
4,351.51
548.25
2,439.88
1,963.85
63,761.89
4,842.77
8,309.67
413.23
39.01
137.15
2,480.59
2,418.03
4,797.12
425.10
1,317.15
1,310,306.49 #######
5,663.45
81,219.04
86,882.49 #######
10,029.22
8,087.98
8,087.98
2,588.15
1,374.96
80.88
23,940.42
143,827.99
153,857.21 #######
15,692.67
1,779.36
6,065.98
4,448.39 8,087.98
31,381.36 8,087.98
2,588.15
1,374.96
80.88
23,940.42
999,846.88
40,926.92
139,523.62
m2
kg
########
14,267.78
0.91
m3
m2
kg
m3
m3
m
m
m3
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
28.67
22.84
0.84
55.50
81.97
4.84
2.35
10.24
7.91
3.50
97.71
159.04
0.83
14.66
0.86
0.69
0.19
63.62
79.41
0.15
1.13
7.94
29.53
31.44
4.53
216.83
320.42
5.82
18.14
18.18
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
m3
m3
m2
m
m3
m3
m3
m3
436.20
90.72
198.77
147.42
30.45
74.64
128.83
60.00
0.80
28.67
22.84
94.08
81.97
58.30
10.24
82.82
9.88
915.33
159.04
111.33
2.28
0.86
0.69
35.61
79.41
64.27
7.94
44.71
3.08
29.53
33.41
1,045.02
320.42
233.90
18.18
160.92
1,343.50
2,678.96
6,640.91
154,056.85
9,756.79
17,458.30
2,342.13
9,655.20
m3
m3
m2
kg
m3
m3
m
m
m3
m3
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
34.93
28.67
22.84
0.84
55.50
68.58
39.93
5.21
82.82
10.24
1.88
0.86
0.69
0.19
63.62
75.65
1.20
1.21
44.71
7.94
36.81
29.53
33.41
4.53
216.83
328.93
68.32
82.77
160.92
18.18
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
2,514.96
2,938.68
8,253.92
2,416.04
5,688.75
7,504.02
5,031.18
488.49
7,489.41
256.00
m3
m3
m2
m3
m
4,446.31
4,446.31
689.49
2,039.23
6,894.63
28.67
0.49
22.84
78.05
3.48
1.72
159.04
3.67
0.86
13.90
0.69
78.77
0.21
29.53
14.39
25.25
315.86
7.36
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
4,446.31
4,446.31
689.49
2,039.23
6,894.63
127,475.70
2,178.69
15,747.95
159,161.90
23,993.31
1,185.92
324,319.14
25,303.29
3,823.83
61,803.71
475.75
160,630.15
1,447.88
m3
m2
m3
m
468.10
81.49
196.30
661.45
32.76
22.84
64.70
3.48
1.72
22.58
3.67
0.98
0.69
20.96
0.21
33.74
25.25
108.24
7.36
15,793.69
2,057.62
21,247.51
4,868.27
468.10
81.49
196.30
661.45
15,334.95
1,861.23
12,700.61
2,301.85
140.16
4,432.45
2,427.52
458.74
56.23
4,114.45
138.90
und
und
und
und
m2
und
m
und
und
m2
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
184.99
178.01
114.67
440.28
1.20
48.22
56.42
27.80
4.54
9.67
473.41
664.11
509.75
267.09
8.80
39.30
201.99
59.78
26.40
0.95
79.04
77.97
3.44
754.51
1.18
25.01
30.37
20.23
2.30
0.29
737.44
920.09
627.86
1,461.88
11.18
112.53
288.78
107.81
33.24
10.91
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
14,429.22
3,204.18
917.36
3,522.24
8,989.22
1,157.28
43,951.18
16,096.20
26,740.60
1,905.95
36,925.98
11,953.98
4,078.00
2,136.72
65,920.98
943.20
157,350.21
34,612.62
155,496.00
187.25
6,165.12
1,403.46
27.52
6,036.08
8,839.40
600.24
23,658.23
11,713.17
13,547.00
57.16
33.39
9.88
3.50
97.71
184.70
27.19
76.35
33.39
170.00
22.68
136.00
650.24
387.60
19.50
523.60
669.74
84.96
22.68
67.97
650.24
193.71
19.50
261.68
669.74
254.96
45.36
203.97
1,300.48
581.31
39.00
785.28
1,339.48
51.84
4,877.11
47,450.71
1,846.02
54,173.84
25.92
2,438.56
23,725.35
923.01
27,086.92
77.76
7,315.67
71,176.06
2,769.03
81,260.76
50.20
514.05
0.00
398.59
912.64
25.09
30.54
256.93
2,529.33
1,019.73
199.21
1,365.44
456.14
4,914.50
75.29
30.54
770.98
2,529.33
1,019.73
597.80
1,365.44
1,368.78
4,914.50
983.67
3,570.43
10,066.84
10,015.28
20,209.87
3,425.94
7,158.58
3,019.46
135.36
88.15
249.36
546.49
6,521.05
8,277.63
151.20
113.45
4,043.13
198.50
PRESUPUESTO
ITEM
07.00.00
07.01.00
07.02.00
07.03.00
07.04.00
07.05.00
07.06.00
07.07.00
07.08.00
07.09.00
07.10.00
08.00.00
08.01.00
DESCRIPCION

Sellado de letrinas
Conservacin vial
COSTO DIRECTO

Equipo y
Mano de
Materiales
Herramientas
Obra
Und.
Metrado
m3
m2
m2
m2
m2
und
mes
mes
glb
mes
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
0.46
0.23
0.44
0.23
0.02
292.63
2,500.00
200.94
8,520.00
5,000.00
mes
8.00
1,696.42
77.40
3.16
3.53
2.02
3.53
2.51
177.48
233.97
14.71
4,223.93
Costo
Unitario
3.62
3.76
2.46
3.76
2.53
547.51
2,500.00
449.62
8,520.00
5,000.00
5,920.35
Parcial
Metrado
ANTERIOR
Equipo y
Mano de
Materiales
Herramientas
Obra
Valorizado
Metrado
AVANCES
ACTUAL
Valorizado
Equipo y
Mano de
Materiales
Herramientas
Obra
Metrado
ACUMULADO
Equipo y
Mano de
Materiales
Herramientas
Obra
SALDO
Valorizado
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
47,362.80
13,558,478.05
Metrado
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
1.50
2,544.63
23,006.68
6,335.90
59,600.31
8,880.53
109,304.70 191,911.69
1.00
1,696.42
24,752.96
4,223.93
53,303.24
5,920.35
163,413.53 241,469.73
2.50
4,241.05
47,759.64 112,903.55
10,559.83
14,800.88
272,718.23
433,381.42
5.50

Equipo y
Mano de
Materiales
Herramientas
Obra
2,606.87
55.20
1,584.00
414.00
10.00
3,511.56
25,000.00
2,009.40
8,520.00
50,000.00
9,330.30
928.80
17,908.07
847.20
7,272.00
6,354.00
1,255.00
2,129.76
2,339.70
147.10
23,231.62
1,231,014.66 4,595,599.91 7,298,482.06
ICIEMBRE 2009
Valorizado
25,439.70
240.00
46,965.60
26,916.79
8,027.86
11,803.80
3,576.02
5,896.84
1.00
1.00
23.56
2.00
4.00
38,452.57
11,468.38
27,643.89
3,576.02
5,896.84
5,844.56
17,567.31
1,290.19
1,220.80
5,844.56
17,567.31
2,543.47
119,517.66
119,517.66
1,069,566.79
194,119.48 1,310,306.49
102,317.32
721,802.22
194,119.48
194,119.48
106,765.71
753,183.58
91,236.16
283,414.44
194,119.48
194,119.48
91,236.16
283,414.44
8,059,840.81
325,876.10
194,119.48 8,059,840.81
14,267.78 325,876.10
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
558.22
1,339.48
6,640.91
72,796.09
9,756.79
17,458.30
973.35
4,740.70
436.20
90.72
198.77
147.42
30.45
74.64
128.83
60.00
1,343.50
2,678.96
6,640.91
154,056.85
9,756.79
17,458.30
2,342.13
9,655.20
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
4,446.31
4,446.31
689.49
2,039.23
6,894.63
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
15,793.69
2,057.62
21,247.51
4,868.27
468.10
81.49
196.30
661.45
15,793.69
2,057.62
21,247.51
4,868.27
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
Valorizado
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
32,561.92
8.00
47,362.80
13,125,096.63 ########## ##########
OBRA
EJECUTA
PRESUPUESTO
ITEM
DESCRIPCION
Und.
01.00.00
01.01.00
02.00.00
02.01.00
02.02.00
02.03.00
02.04.00
02.06.00
03.00.00
03.01.00
03.01.01
03.01.02
03.02.00
03.02.01
04.00.00
04.01.00
04.01.01
04.02.00
04.02.01
04.02.02
04.03.00
04.03.01
04.03.02
04.04.00
04.04.01
04.04.02
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.01.04
05.01.05
05.01.06
05.01.07
05.01.08
05.02.00
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.02.06
05.02.07
05.02.08
05.03.00
05.03.01
05.03.02
05.03.03
05.03.04
05.03.05
05.03.06
05.03.07
05.03.08
05.03.09
05.03.10
05.04.00
05.04.01
05.04.02
05.04.03
05.04.04
05.04.05
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.02.00
06.03.00
06.04.00
06.05.00
06.06.00
06.07.00
06.08.00
06.09.00
06.10.00
MES
OBRAS PROVISIONALES
OBRAS PRELIMINARES
EXPLANACIONES
PAVIMENTOS
IMPRIMACION
Imprimado RC-250
RIEGO DE LIGA
Riego de liga
OBRAS DE ARTE
Juntas asflticas
Juntas asflticas
SEALIZACION
Seales informativas
Postes kilomtricos
Guardavas
Postes delineadores
Metrado

Equipo y
Mano de
Materiales
Herramientas
Obra
51.88
142.25
Parcial
Metrado
240.00
glb
glb
km
und
ha
1.00
1.00
23.56
2.00
4.00
447.08
596.10
204.77
m3
m3
1,290.19
1,220.80
0.56
0.49
3.97
13.90
4.53
14.39
m3
2,543.47
1.53
45.46
46.99
m2
########
0.44
6.31
6.75
1,310,306.49 #######
15,692.67
m2
m2
########
########
0.32
0.17
0.01
2.96
0.22
0.75
0.55
3.88
106,765.71 8,087.98
753,183.58 8,087.98
2,588.15
1,374.96
m2
m2
########
########
0.45
0.25
0.01
1.21
0.01
0.47
1.46
12.30
22.84
195.69
46,965.60
110.00
38,452.57 38,452.57
11,468.38 11,468.38
649.30 1,173.34
17.88 1,788.01
1,269.44 1,474.21
38,452.57
11,468.38
27,643.89
3,576.02
5,896.84
0.30
0.30
13.50
ANTERIOR
Equipo y
Mano de
Materiales
Herramientas
Obra
m2
76.96
1,174.03
1.56
Costo
Unitario
5,706.80
6,035.58
Valorizado
Metrado
15,647.50
171.60
21,525.90
10.00
11,535.78
3,440.52
15,840.09
0.05
1,038.96
11,535.78
3,440.52
8,765.55
1.50
AVANCES
ACTUAL
Valorizado
Equipo y
Mano de
Materiales
Herramientas
Obra
518.80
670.62
1,422.50
115.44
Metrado
15.60
1,956.90
120.00
1,922.63
1,922.63
973.95
1,760.01
0.35
0.30
15.00
ACUMULADO
Equipo y
Mano de
Materiales
Herramientas
Obra
6,225.60
6,706.20
: ENERO 2010
SALDO
Valorizado
Metrado

Equipo y
Mano de
Materiales
Herramientas
Obra
17,070.00
187.20
23,482.80
120.00
1,154.40
13,458.41
3,440.52
9,739.50
13,458.41
3,440.52
17,600.10
0.65
0.70
8.56
2.00
4.00
3,827.00
1,192.20
819.08
1,290.19
1,220.80
722.51
598.19
5,122.05
16,969.12
115,626.15
5,844.56
17,567.31
119,517.66
6,225.60
17,070.00
658.78
2,348.06
187.20
24,994.16
8,027.86
5,558.01
35.76
5,077.76
2,543.47
3,891.51
246,659.60
263,859.33 ########
68,212.85
5,320.81
18,139.10
13,302.02 ########
93,839.66 ########
54,378.88
28,888.78
1,699.34
503,004.64
91,236.16
283,414.44
########
########
87,353.77
48,529.87
1,941.19
234,884.57
1,941.20
28.31
41.52
22.84
8,059,840.81
325,876.10
########
14,267.78
176,648.73
2,387,669.60
325,876.10
5,495,522.48
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
18,144.67
28,338.50
6,219.29
12,727.26
21,169.57
317.50
613.47
1,944.16
9,814.25
25,913.72
22,406.86
41,073.67
54.45
3,826.99
544.28
856.12
1,406.75
14,589.34
20,508.43
9.84
294.99
1,507.49
132.86
30.24
79.79
55.08
13.84
24.88
39.25
19.28
106.29
866.98
1,822.40
5,181.93
1,134.46
1,450.50
401.92
1,596.77
788.33
50,416.38
2,201.11
2,769.89
302.92
26.01
55.06
1,961.39
1,099.04
1,599.05
311.64
862.00
80.88
23,940.42
225,047.03
240,739.70 3,425.13
1,507.06
1,779.36
6,065.98
4,448.39 #######
31,381.36 #######
5,151.20
2,736.58
160.98
47,648.60
21,612.57
23,119.63 #######
17,199.73
3,541.45
12,073.12
8,853.63 #######
62,458.30 #######
7,739.35
4,111.54
241.86
71,589.02
978,234.31
37,385.47
127,450.50
m2
kg
########
14,267.78
0.91
m3
m2
kg
m3
m3
m
m
m3
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
28.67
22.84
0.84
55.50
81.97
4.84
2.35
10.24
7.91
3.50
97.71
159.04
0.83
14.66
0.86
0.69
0.19
63.62
79.41
0.15
1.13
7.94
29.53
31.44
4.53
216.83
320.42
5.82
18.14
18.18
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
m3
m3
m2
m
m3
m3
m3
m3
436.20
90.72
198.77
147.42
30.45
74.64
128.83
60.00
0.80
28.67
22.84
94.08
81.97
58.30
10.24
82.82
9.88
915.33
159.04
111.33
2.28
0.86
0.69
35.61
79.41
64.27
7.94
44.71
3.08
29.53
33.41
1,045.02
320.42
233.90
18.18
160.92
1,343.50
2,678.96
6,640.91
154,056.85
9,756.79
17,458.30
2,342.13
9,655.20
m3
m3
m2
kg
m3
m3
m
m
m3
m3
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
34.93
28.67
22.84
0.84
55.50
68.58
39.93
5.21
82.82
10.24
1.88
0.86
0.69
0.19
63.62
75.65
1.20
1.21
44.71
7.94
36.81
29.53
33.41
4.53
216.83
328.93
68.32
82.77
160.92
18.18
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
2,514.96
2,938.68
8,253.92
2,416.04
5,688.75
7,504.02
5,031.18
488.49
7,489.41
256.00
m3
m3
m2
m3
m
4,446.31
4,446.31
689.49
2,039.23
6,894.63
28.67
0.49
22.84
78.05
3.48
1.72
159.04
3.67
0.86
13.90
0.69
78.77
0.21
29.53
14.39
25.25
315.86
7.36
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
4,446.31
4,446.31
689.49
2,039.23
6,894.63
127,475.70
2,178.69
15,747.95
159,161.90
23,993.31
1,185.92
324,319.14
25,303.29
3,823.83
61,803.71
475.75
160,630.15
1,447.88
m3
m2
m3
m
468.10
81.49
196.30
661.45
32.76
22.84
64.70
3.48
1.72
22.58
3.67
0.98
0.69
20.96
0.21
33.74
25.25
108.24
7.36
15,793.69
2,057.62
21,247.51
4,868.27
468.10
81.49
196.30
661.45
15,334.95
1,861.23
12,700.61
2,301.85
140.16
4,432.45
2,427.52
458.74
56.23
4,114.45
138.90
und
und
und
und
m2
und
m
und
und
m2
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
184.99
178.01
114.67
440.28
1.20
48.22
56.42
27.80
4.54
9.67
473.41
664.11
509.75
267.09
8.80
39.30
201.99
59.78
26.40
0.95
79.04
77.97
3.44
754.51
1.18
25.01
30.37
20.23
2.30
0.29
737.44
920.09
627.86
1,461.88
11.18
112.53
288.78
107.81
33.24
10.91
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
14,429.22
3,204.18
917.36
3,522.24
8,989.22
1,157.28
43,951.18
16,096.20
26,740.60
1,905.95
36,925.98
11,953.98
4,078.00
2,136.72
65,920.98
943.20
157,350.21
34,612.62
155,496.00
187.25
6,165.12
1,403.46
27.52
6,036.08
8,839.40
600.24
23,658.23
11,713.17
13,547.00
57.16
33.39
9.88
3.50
97.71
184.70
27.19
76.35
33.39
254.96
45.36
203.97
1,300.48
581.31
39.00
785.28
1,339.48
77.76
7,315.67
71,176.06
2,769.03
81,260.76
75.29
30.54
770.98
2,529.33
1,019.73
597.80
1,365.44
1,368.78
4,914.50
48.38
15.12
118.98
14.58
16.61
49.76
14.29
10.18
38.70
433.49
2,717.50
1,371.69
1,361.53
2,901.01
146.33
843.11
1,175.52
13,345.51
2,641.65
5,539.78
339.91
110.31
13.00
82.10
519.19
1,319.00
3,198.07
113.46
455.15
149.01
446.49
3,975.12
15,236.39
5,322.18
11,638.86
259.79
1,638.17
303.34
60.48
118.98
92.34
16.61
49.76
89.58
40.72
242.67
1,733.97
2,717.50
8,687.36
1,361.53
2,901.01
917.31
3,372.44
1,175.52
84,521.57
2,641.65
5,539.78
1,359.64
691.62
52.00
82.10
3,288.22
1,319.00
3,198.07
711.26
1,820.59
934.29
1,785.97
3,975.12
96,497.15
5,322.18
11,638.86
1,628.57
6,552.67
643.76
3,570.43
10,066.84
10,015.28
20,209.87
3,425.94
7,158.58
3,019.46
135.36
88.15
249.36
546.49
6,521.05
8,277.63
151.20
113.45
4,043.13
198.50
PRESUPUESTO
ITEM
07.00.00
07.01.00
07.02.00
07.03.00
07.04.00
07.05.00
07.06.00
07.07.00
07.08.00
07.09.00
07.10.00
08.00.00
08.01.00
DESCRIPCION

Sellado de letrinas
Conservacin vial
COSTO DIRECTO

Equipo y
Mano de
Materiales
Herramientas
Obra
Und.
Metrado
m3
m2
m2
m2
m2
und
mes
mes
glb
mes
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
0.46
0.23
0.44
0.23
0.02
292.63
2,500.00
200.94
8,520.00
5,000.00
mes
8.00
1,696.42
77.40
3.16
3.53
2.02
3.53
2.51
177.48
233.97
14.71
4,223.93
Costo
Unitario
3.62
3.76
2.46
3.76
2.53
547.51
2,500.00
449.62
8,520.00
5,000.00
5,920.35
Parcial
Metrado
ANTERIOR
Equipo y
Mano de
Materiales
Herramientas
Obra
Valorizado
Metrado
AVANCES
ACTUAL
Valorizado
Equipo y
Mano de
Materiales
Herramientas
Obra
Metrado
ACUMULADO
Equipo y
Mano de
Materiales
Herramientas
Obra
SALDO
Valorizado
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
47,362.80
13,558,478.05
Metrado
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
2.50
4,241.05
47,759.64 112,903.55
10,559.83
14,800.88
272,718.23 433,381.42
1.00
1,696.42
22,094.04
4,223.93
72,389.89
5,920.35
50,173.53 144,657.46
3.50
5,937.47
69,853.68 185,293.44
14,783.76
20,721.23
322,891.76
578,038.88
4.50

Equipo y
Mano de
Materiales
Herramientas
Obra
2,606.87
55.20
1,584.00
414.00
10.00
3,511.56
25,000.00
2,009.40
8,520.00
50,000.00
7,633.88
928.80
17,908.07
847.20
7,272.00
6,354.00
1,255.00
2,129.76
2,339.70
147.10
19,007.69
1,208,920.62 4,523,210.01 7,248,308.54
NERO 2010
Valorizado
23,482.80
240.00
46,965.60
24,994.16
8,027.86
10,043.79
3,576.02
5,896.84
1.00
1.00
23.56
2.00
4.00
38,452.57
11,468.38
27,643.89
3,576.02
5,896.84
5,844.56
17,567.31
1,290.19
1,220.80
5,844.56
17,567.31
2,543.47
119,517.66
119,517.66
1,046,447.16
194,119.48 1,310,306.49
93,463.69
659,343.92
194,119.48
194,119.48
106,765.71
753,183.58
91,236.16
283,414.44
194,119.48
194,119.48
91,236.16
283,414.44
8,059,840.81
325,876.10
194,119.48 8,059,840.81
14,267.78 325,876.10
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
632.88
1,240.74
7,403.92
229.32
258.26
65.60
261.05
189.86
18,688.95
39,008.87
33,539.76
49,723.46
82,751.67
381.79
4,735.45
3,451.65
409.21
892.99
2,665.79
57,559.70
4,434.61
5,819.44
713.56
3,102.53
436.20
90.72
198.77
147.42
30.45
74.64
128.83
60.00
1,343.50
2,678.96
6,640.91
154,056.85
9,756.79
17,458.30
2,342.13
9,655.20
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
72.00
102.50
361.38
2,876.24
102.50
109.42
126.00
93.76
90.43
25.00
2,650.32
3,026.83
12,073.71
13,029.37
22,225.08
35,991.52
8,608.32
7,760.52
14,552.00
454.50
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
4,446.31
4,446.31
689.49
2,039.23
6,894.63
131,299.53
63,982.40
17,409.62
644,111.19
50,744.48
15,793.69
2,057.62
21,247.51
4,868.27
468.10
81.49
196.30
661.45
15,793.69
2,057.62
21,247.51
4,868.27
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
78.00
18.00
8.00
8.00
7,491.02
24.00
779.00
579.00
5,890.00
197.10
57,520.32
16,561.62
5,022.88
11,695.04
83,749.60
2,700.72
224,959.62
62,421.99
195,783.60
2,150.36
Valorizado
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
5,667.11
240.00
3,600.00
1,800.00
500.00
12.00
10.00
10.00
1.00
10.00
20,514.94
902.40
8,856.00
6,768.00
1,265.00
6,570.12
25,000.00
4,496.20
8,520.00
50,000.00
26,641.57
8.00
47,362.80
12,980,439.17 ########## ##########

Valorización Disgregada

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

Valorización Disgregada

Uploaded by

Copyright:

Available Formats

VALORIZACION DE OBRA DISGREGADA N 02

Costo Unitario Desagregado

Costo Unitario Desagregado

CONSERVACION DEL MEDIO AMBIENTE

Costo Unitario Desagregado

Costo Unitario Desagregado

1,255,767.58 4,648,903.14 7,461,895.64

13,366,566.36 ########## ##########

VALORIZACION DE OBRA DISGREGADA N 03

Costo Unitario Desagregado

Costo Unitario Desagregado

CONSERVACION DEL MEDIO AMBIENTE

Costo Unitario Desagregado

Costo Unitario Desagregado

1,231,014.66 4,595,599.91 7,298,482.06

13,125,096.63 ########## ##########

VALORIZACION DE OBRA DISGREGADA N 04

Costo Unitario Desagregado

Costo Unitario Desagregado

CONSERVACION DEL MEDIO AMBIENTE

Costo Unitario Desagregado

Costo Unitario Desagregado

1,208,920.62 4,523,210.01 7,248,308.54

12,980,439.17 ########## ##########

You might also like