Escolar Documentos
Profissional Documentos
Cultura Documentos
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
4.15
4.16
4.17
Descripcin
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
ALCANTARILLA TMC 0 36"
ALCANTARILLA TMC 0 48"
ALCANTARILLA TMC 0 60"
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
cripcin
L CONSIDERADO EN TRANSP.)
PIEZA)
PIEDRA MEDIANA
Und.
Metrado
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
m
m
m
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
1,010.20
296.50
94.90
0.15 M)
0
5
0
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
GLB
m
1.00
60.00
A D<=1.00 KM
A D>1.00 KM
1.00 KM
00 KM
GURIDAD VIAL
IAL EXCEDENTE
MENTO
A DE ASFALTO Y CHANCADORA
DE MAQUINAS
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
Precio S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
356.75
527.95
786.32
Parcial S/.
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
360,388.85
156,537.18
74,621.77
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
638,524.36
1,553.46
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
638,524.36
93,207.60
499,715.89
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
PARTIDAS
OBRAS PRELIMINARES
EXPLANACIONES
PAVIMENTO
OBRAS DE ARTE Y DRENAJE
SEALIZACIN
TRANSPORTE
MEDIO AMBIENTE
VARIOS
MESES
1
MESES
7
8
9
10
11
12
13
14
15
PARTIDAS
OBRAS PRELIMINARES
EXPLANACIONES
1
616,006.03
50.21%
191,501.69
PAVIMENTO
OBRAS DE ARTE Y DRENAJE
TRANSPORTE
174,770.40
SEALIZACIN
VARIOS
48,782.13
MEDIO AMBIENTE
62,464.49
COSTO DIRECTO
GASTOS GENERALES 19.38%
UTILIDAD 10%
SUB TOTAL
IGV
TOTALES
AVANCE DE OBRA POR MES (%)
AVANCE DE OBRA ACUMULADO (%)
1,093,524.73
211,956.42
109,352.47
1,414,833.62
268,818.39
1,683,652.01
3.40%
3.40%
2
21,913.61
1.79%
383,003.37
383,003.37
383,003.37
383,003.37
1,083,828.19
1,083,828.19
1,083,828.19
362,380.53
724,761.05
724,761.05
724,761.05
349,540.80
349,540.80
349,540.80
349,540.80
48,782.13
48,782.13
48,782.13
48,782.13
62,464.49
1,165,620.43
225,930.63
116,562.04
1,508,113.11
286,541.49
1,794,654.60
3.62%
7.01%
2,652,380.03
514,107.23
265,238.00
3,431,725.27
652,027.80
4,083,753.07
8.24%
15.25%
62,464.49
2,589,915.54
501,999.83
258,991.55
3,350,906.93
636,672.32
3,987,579.24
8.04%
23.29%
2,652,380.03
514,107.23
265,238.00
3,431,725.27
652,027.80
4,083,753.07
8.24%
31.53%
MESES
8
383,003.37
383,003.37
383,003.37
383,003.37
1,083,828.19
1,083,828.19
1,083,828.19
1,083,828.19
724,761.05
724,761.05
724,761.05
724,761.05
349,540.80
349,540.80
349,540.80
349,540.80
48,782.13
48,782.13
48,782.13
48,782.13
62,464.49
2,589,915.54
501,999.83
258,991.55
3,350,906.93
636,672.32
3,987,579.24
8.04%
39.57%
2,652,380.03
514,107.23
265,238.00
3,431,725.27
652,027.80
4,083,753.07
8.24%
47.80%
62,464.49
2,589,915.54
501,999.83
258,991.55
3,350,906.93
636,672.32
3,987,579.24
8.04%
55.85%
2,652,380.03
514,107.23
265,238.00
3,431,725.27
652,027.80
4,083,753.07
8.24%
64.08%
10
11
12
13
383,003.37
1,083,828.19
1,083,828.19
1,083,828.19
1,083,828.19
724,761.05
724,761.05
724,761.05
724,761.05
349,540.80
349,540.80
349,540.80
349,540.80
139,237.69
48,782.13
48,782.13
48,782.13
62,464.49
2,589,915.54
501,999.83
258,991.55
3,350,906.93
636,672.32
3,987,579.24
8.04%
72.12%
2,269,376.66
439,870.21
226,937.67
2,936,184.53
557,875.06
3,494,059.59
7.05%
79.17%
48,782.13
62,464.49
2,206,912.17
427,762.80
220,691.22
2,855,366.19
542,519.58
3,397,885.76
6.85%
86.02%
2,408,614.34
466,858.46
240,861.43
3,116,334.24
592,103.50
3,708,437.74
7.48%
93.50%
14
15
588,914.08 1,226,833.72
48.00%
3,638,532.02
541,914.10
###
8,334,752.08
349,540.80
174,770.40 4,893,571.20
139,237.69
139,237.69
417,713.07
48,782.13
48,782.13
731,731.95
62,464.49
499,715.92
1,079,474.71
209,233.12
107,947.47
1,396,655.30
265,364.51
1,662,019.81
3.35%
96.85%
1,014,168.78
###
196,574.96 6,242,614.84
101,416.88 3,220,687.38
1,312,160.62
###
249,310.52 7,917,333.53
1,561,471.14
###
3.15%
100.00%
100.00%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
4.14
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
RELLENO DE ESTRUCTURAS
ALCANTARILLA TMC 0 36"
ALCANTARILLA TMC 0 48"
ALCANTARILLA TMC 0 60"
ALIVIADERO DE EMBOQUILLADO DE PIEDRA (E=0.15 M)
CUNETAS TRIANGULARES REVESTIDAS 1.00X0.40
CUNETAS TRIANGULARES REVESTIDAS 0.75X0.35
CUNETAS TRIANGULARES REVESTIDAS 0.50X0.30
CUNETAS RECTANGULARES REVESTIDAS
ZANJAS REVESTIDAS
JUNTA PARA MUROS
FILTRO
MATERIAL IMPERMEABLE
GEOTEXTIL
DREN PVC D=3"
SUBDRENAJE
POLIESTILENO EXPANDIDO
BARANDAS METALICAS
BRUA ROMPE AGUA EN LOSA
ACABADO DE VEREDAS
JUNTA DE DILATACION EXPANDIBLES
APOYO DE NEOPRENO
TUBOS DE DRENAJE PVC D = 3" X 0.50 M.
FALSO PUENTE
LOSA DE APROXIMACION
TRANSPORTES
TRANSPORTE DE ESCOMBROS PARA D<=1.00 KM
TRANSPORTE DE ESCOMBROS PARA D>1.00 KM
TRANSPORTE DE MATERIALES GRANULARES PARA D<=1.00 KM
TRANSPORTE DE MATERIALES GRANULARES PARA D>1.00 KM
TRANSPORTE DE MEZCLA ASFALTICA PARA D<=1.00 KM
TRANSPORTE DE MEZCLA ASFALTICA PARA D>1.00 KM
SEALIZACION
SEAL PREVENTIVA (0.75 m. x 0.75 m.)
SEAL REGLAMENTARIA
SEAL INFORMATIVA
PANEL INFORMATIVO
ESTRUCTURA DE SOPORTE
CIMENTACION Y MONTAJE
POSTES KILOMETRICOS
DEMARCACION EN EL PAVIMENTO
GUARDAVIAS (Incluye Terminal)
POSTES DELINEADORES
TACHAS REFLECTIVAS BIDIRECCIONALES
PINTADO DE MUROS Y PARAPETOS
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
VARIOS
MANTENIMIENTO DE TRANSITO TEMPORAL Y SEGURIDAD VIAL
CONSTRUCCION DE PASE PROVISIONAL
MEDIO AMBIENTE
ACONDICIONAMIENTO DE DEPOSITOS DE MATERIAL EXCEDENTE
RESTAURACION DE AREA AFECTADA POR CAMPAMENTO
RESTAURACION DE CANTERAS
REVEGETALIZACION
RESTAURACION DE AREA AFECTADA POR PLANTA DE ASFALTO Y CHANCAD
RESTAURACION DE AREA AFECTADA POR PATIO DE MAQUINAS
SELLADO DE LETRINAS
PROGRAMA DE EDUCACION AMBIENTAL
PROGRAMA DE SEALIZACION AMBIENTAL
PROGRAMA DE CONTINGENCIAS
PROGRAMA DE SEGUIMIENTO Y VIGILANCIA
COSTO DIRECTO
UTILIDAD (10%)
GASTOS GENRALES (19.38%)
SUBTOTAL
IGV (19%)
PRSUPUESTO TOTAL
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m3
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
8,958.89
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
PRIMER MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
RENDIMIENTO
PROGRAMADO
METRADO
0.50
15.95
1.00
3,472.96
4,872.29
458.72
3,660.01
914.97
3,956.79
2,917.29
3,477.83
1,187.04
152.91
42.31
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
379,050.64
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
2,409.07
27,501.51
5,085.12
28,919.03
625.40
5,497.23
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
731,731.96
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
PRIMER MES
100.00%
PROGRAMADO
S/.
616,006.03
591,399.83
22,006.10
2,600.10
191,501.69
118,339.65
16,322.89
70,307.15
11,004.79
3,294.01
12,425.24
4,985.56
73,162.04
15,228.26
43,472.87
14,066.39
394.51
VALORIZACION ACTUAL
METRADO
0.50
15.95
1.00
3,472.96
4,872.29
458.72
3,660.01
914.97
3,956.79
2,917.29
3,477.83
1,187.04
152.91
174,770.40
43,989.63
35,476.94
44,240.52
34,124.45
8,693.01
8,245.85
2,409.07
27,501.51
5,085.12
28,919.03
625.40
5,497.23
48,782.13
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
1,093,524.74
109,352.47
211,925.09
1,414,802.31
268,812.44
1,683,614.75
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
RIZACION ACTUAL
S/.
616,006.03
591,399.83
22,006.10
2,600.10
191,501.69
118,339.65
16,322.89
70,307.15
11,004.79
3,294.01
12,425.24
4,985.56
73,162.04
15,228.26
43,472.87
14,066.39
394.51
VALORIZACION ACUMULADO
METRADO
S/.
0.50
15.95
1.00
3,472.96
4,872.29
458.72
3,660.01
914.97
3,956.79
2,917.29
3,477.83
1,187.04
152.91
616,006.03
591,399.83
22,006.10
2,600.10
191,501.69
118,339.65
16,322.89
70,307.15
11,004.79
3,294.01
12,425.24
4,985.56
73,162.04
15,228.26
43,472.87
14,066.39
394.51
ACTUAL
%
50.21%
50.21%
50.21%
0.00
0.00
0.00
5.26%
5.26%
5.26%
5.26%
5.26%
5.26%
0.00
0.00
0.00
0.00
0.00
0.00
5.26%
5.26%
5.26%
5.26%
0.00
0.00
0.00
0.00
174,770.40
43,989.63
35,476.94
44,240.52
34,124.45
8,693.01
8,245.85
2,409.07
27,501.51
5,085.12
28,919.03
625.40
5,497.23
174,770.40
43,989.63
35,476.94
44,240.52
34,124.45
8,693.01
8,245.85
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
1,093,524.74
109,352.47
211,925.09
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
48,782.13
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
1,093,524.74
109,352.47
211,925.09
1,414,802.31
268,812.44
1,414,802.31
268,812.44
1,683,614.75
1,683,614.75
6.67%
6.67%
0.00
0.00
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
49.79%
49.79%
49.79%
94.74%
94.74%
94.74%
94.74%
94.74%
94.74%
94.74%
94.74%
94.74%
94.74%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
96.43%
96.43%
96.43%
96.43%
96.43%
96.43%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
93.33%
93.33%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
PRIMER MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.02
0.57
0.04
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
641.56
61.88
4.26
149.93
280.99
65.80
20.66
3,900.57
57.61
2.80
21.06
34.33
5.03
389.52
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
43.92
12.89
4.13
32.27
1,162.70
128.26
97.09
46.17
47.28
2.13
6.44
1.37
27.77
12.11
208.39
0.08
1.30
1.30
1.30
0.78
1,266.09
0.17
1.41
0.91
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PRIMER MES
100.00%
PROGRAMADO
S/.
21,913.61
21,038.28
782.84
92.50
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
0.50
15.95
1.00
3,472.96
4,872.29
458.72
3,660.01
914.97
3,956.79
2,917.29
3,477.83
1,187.04
152.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362,380.53
7,333.05
1,327.41
147.89
5,472.52
9,219.32
3,565.61
1,155.14
16,304.38
14,418.27
692.04
7,253.18
12,612.36
1,985.93
16,480.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
616,006.03
591,399.83
22,006.10
2,600.10
191,501.69
118,339.65
16,322.89
70,307.15
11,004.79
3,294.01
12,425.24
4,985.56
73,162.04
15,228.26
43,472.87
14,066.39
394.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION ACTUAL
METRADO
0.02
0.57
0.04
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
641.56
61.88
4.26
149.93
280.99
65.80
20.66
3,900.57
57.61
2.80
21.06
34.33
5.03
389.52
15,669.08
6,805.96
3,244.42
1,660.40
139,617.02
12,706.80
7,645.60
5,605.05
5,027.56
18.30
638.05
56.95
179.09
196.97
58,193.27
1.23
608.84
17.84
7.12
12.34
151.93
8.15
4,889.10
1,451.85
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,409.07
27,501.51
5,085.12
28,919.03
625.40
5,497.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
174,770.40
43,989.63
35,476.94
44,240.52
34,124.45
8,693.01
8,245.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
43.92
12.89
4.13
32.27
1,162.70
128.26
97.09
46.17
47.28
2.13
6.44
1.37
27.77
12.11
208.39
0.08
1.30
1.30
1.30
0.78
1,266.09
0.17
1.41
0.91
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,165,620.44
116,562.04
225,897.24
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
1,508,079.73
286,535.15
1,794,614.87
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION ACTUAL
S/.
21,913.61
21,038.28
782.84
92.50
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362,380.53
7,333.05
1,327.41
147.89
5,472.52
9,219.32
3,565.61
1,155.14
16,304.38
14,418.27
692.04
7,253.18
12,612.36
1,985.93
16,480.46
100.00%
100.00%
100.00%
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
10,418.87
14,616.87
1,376.17
10,980.03
2,744.90
11,870.37
8,751.88
10,433.49
3,561.11
458.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
641.56
61.88
4.26
149.93
280.99
65.80
20.66
3,900.57
57.61
2.80
21.06
34.33
5.03
389.52
637,919.64
612,438.11
22,788.94
2,692.59
574,505.06
355,018.95
48,968.68
210,921.46
33,014.38
9,882.03
37,275.73
14,956.67
219,486.11
45,684.79
130,418.60
42,199.18
1,183.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362,380.53
7,333.05
1,327.41
147.89
5,472.52
9,219.32
3,565.61
1,155.14
16,304.38
14,418.27
692.04
7,253.18
12,612.36
1,985.93
16,480.46
ACTUAL
%
52.00%
52.00%
52.00%
15.79%
15.79%
15.79%
15.79%
15.79%
15.79%
15.79%
15.79%
15.79%
15.79%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
15,669.08
6,805.96
3,244.42
1,660.40
139,617.02
12,706.80
7,645.60
5,605.05
5,027.56
18.30
638.05
56.95
179.09
196.97
58,193.27
1.23
608.84
17.84
7.12
12.34
151.93
8.15
4,889.10
1,451.85
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
43.92
12.89
4.13
32.27
1,162.70
128.26
97.09
46.17
47.28
2.13
6.44
1.37
27.77
12.11
208.39
0.08
1.30
1.30
1.30
0.78
1,266.09
0.17
1.41
0.91
7,227.21
82,504.52
15,255.35
86,757.08
1,876.19
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15,669.08
6,805.96
3,244.42
1,660.40
139,617.02
12,706.80
7,645.60
5,605.05
5,027.56
18.30
638.05
56.95
179.09
196.97
58,193.27
1.23
608.84
17.84
7.12
12.34
151.93
8.15
4,889.10
1,451.85
524,311.20
131,968.89
106,430.83
132,721.57
102,373.35
26,079.02
24,737.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
97,564.26
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
10.71%
10.71%
10.71%
10.71%
10.71%
10.71%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,165,620.44
116,562.04
225,897.24
0.13
8.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
85,136.58
12,427.68
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,259,145.18
225,914.52
437,822.34
1,508,079.73
286,535.15
2,922,882.03
555,347.59
1,794,614.87
3,478,229.62
13.33%
13.33%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
0.48
15.25
0.96
55,567.30
77,956.65
7,339.59
58,560.16
14,639.46
63,308.67
46,676.67
55,645.27
18,992.60
2,446.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14,114.36
1,361.45
93.74
3,298.51
6,181.81
1,447.56
454.45
85,812.54
1,267.44
61.62
463.37
755.23
110.63
8,569.37
588,914.07
565,390.05
21,038.27
2,485.75
3,064,027.01
1,893,434.40
261,166.32
1,124,914.44
176,076.70
52,704.14
198,803.88
79,768.92
1,170,592.61
243,652.24
695,565.90
225,062.29
6,312.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,972,371.52
161,327.11
29,203.02
3,253.69
120,395.54
202,825.14
78,443.37
25,413.01
358,696.42
317,201.99
15,224.85
159,569.98
277,471.98
43,690.51
362,570.17
48.00%
48.00%
48.00%
84.21%
84.21%
84.21%
84.21%
84.21%
84.21%
84.21%
84.21%
84.21%
84.21%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
966.28
283.61
90.77
709.99
25,579.40
2,821.74
2,135.91
1,015.83
1,040.22
46.75
141.63
30.19
610.83
266.34
4,584.61
1.72
28.70
28.70
28.70
17.22
27,853.91
3.83
31.09
20.09
60,226.77
687,537.63
127,127.94
722,975.65
15,634.90
137,430.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
344,719.77
149,731.21
71,377.34
36,528.87
3,071,574.35
279,549.70
168,203.15
123,311.13
110,606.32
402.56
14,037.16
1,252.79
3,939.88
4,333.41
1,280,251.98
27.15
13,394.56
392.56
156.68
271.52
3,342.47
179.25
107,560.25
31,940.67
4,369,259.99
1,099,740.78
886,923.55
1,106,013.06
853,111.27
217,325.13
206,146.21
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
634,167.70
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
89.29%
89.29%
89.29%
89.29%
89.29%
89.29%
0.87
52.00
65,601.32
1,312.50
26,250.00
8.75
13,125.00
3,500.00
13.12
13.12
13.12
0.87
13.12
553,387.78
80,779.92
437,251.40
188,275.79
3,635.62
59,062.50
10,603.60
36,356.25
9,695.00
5,217.71
45,937.50
5,387.42
7,455.00
65,625.00
17,065,991.69
1,706,599.17
3,307,389.19
22,079,980.05
4,195,196.21
26,275,176.26
86.67%
86.67%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
PRIMER MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
PRIMER MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
10,418.87
14,616.87
1,376.17
10,980.03
2,744.90
11,870.37
0.00
8,751.88
10,433.49
3,561.11
458.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
641.56
61.88
4.26
149.93
280.99
65.80
20.66
3,900.57
57.61
2.80
21.06
34.33
5.03
389.52
637,919.64
612,438.11
22,788.94
2,692.59
574,505.06
355,018.95
48,968.68
210,921.46
33,014.38
9,882.03
37,275.73
14,956.67
219,486.11
45,684.79
130,418.60
42,199.18
1,183.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362,380.53
7,333.05
1,327.41
147.89
5,472.52
9,219.32
3,565.61
1,155.14
16,304.38
14,418.27
692.04
7,253.18
12,612.36
1,985.93
16,480.46
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
43.92
12.89
4.13
32.27
1,162.70
128.26
97.09
46.17
47.28
2.13
6.44
1.37
27.77
12.11
208.39
0.08
1.30
1.30
1.30
0.78
1,266.09
0.17
1.41
0.91
7,227.21
82,504.52
15,255.35
86,757.08
1,876.19
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
15,669.08
6,805.96
3,244.42
1,660.40
139,617.02
12,706.80
7,645.60
5,605.05
5,027.56
18.30
638.05
56.95
179.09
196.97
58,193.27
1.23
608.84
17.84
7.12
12.34
151.93
8.15
4,889.10
1,451.85
524,311.20
131,968.89
106,430.83
132,721.57
102,373.35
26,079.02
24,737.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
97,564.26
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,652,380.03
265,238.00
514,031.25
3,431,649.28
652,013.36
4,083,662.65
0.13
8.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
85,136.58
12,427.68
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
17,364.78
24,361.45
2,293.62
18,300.05
4,574.83
19,783.96
14,586.46
17,389.15
5,935.19
764.56
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,924.69
185.65
12.78
449.80
842.97
197.39
61.97
11,701.71
172.83
8.40
63.19
102.99
15.09
1,168.55
637,919.64
612,438.11
22,788.94
2,692.59
957,508.43
591,698.24
81,614.47
351,535.76
55,023.97
16,470.04
62,126.21
24,927.79
365,810.19
76,141.32
217,364.34
70,331.96
1,972.56
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
1,087,141.58
21,999.15
3,982.23
443.68
16,417.57
27,657.97
10,696.82
3,465.41
48,913.15
43,254.82
2,076.12
21,759.54
37,837.09
5,957.80
49,441.39
ACTUAL
%
52.00%
52.00%
52.00%
26.32%
26.32%
26.32%
26.32%
26.32%
26.32%
26.32%
26.32%
26.32%
26.32%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
131.77
38.67
12.38
96.82
3,488.10
384.78
291.26
138.52
141.85
6.38
19.31
4.12
83.30
36.32
625.17
0.23
3.91
3.91
3.91
2.35
3,798.26
0.52
4.24
2.74
12,045.35
137,507.53
25,425.59
144,595.13
3,126.98
27,486.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
47,007.24
20,417.89
9,733.27
4,981.21
418,851.05
38,120.41
22,936.79
16,815.15
15,082.68
54.89
1,914.16
170.84
537.26
590.92
174,579.82
3.70
1,826.53
53.53
21.37
37.03
455.79
24.44
14,667.31
4,355.55
873,852.00
219,948.16
177,384.71
221,202.61
170,622.25
43,465.03
41,229.24
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
146,346.39
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
17.86%
17.86%
17.86%
17.86%
17.86%
17.86%
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,652,380.03
265,238.00
514,031.25
0.20
12.00
18,743.24
375.00
7,500.00
2.50
3,750.00
1,000.00
3.75
3.75
3.75
0.25
3.75
127,704.87
18,641.52
124,928.98
53,793.09
1,038.75
16,875.00
3,029.60
10,387.50
2,770.00
1,490.78
13,125.00
1,539.26
2,130.00
18,750.00
4,273,605.57
427,360.56
828,224.76
3,431,649.28
652,013.36
5,529,190.89
1,050,546.27
4,083,662.65
6,579,737.15
44,558,357.04
20.00%
20.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
0.48
15.25
0.96
48,621.39
68,212.07
6,422.14
51,240.14
12,809.53
55,395.08
40,842.09
48,689.61
16,618.52
2,140.76
48,508.58
45,028.36
219,739.56
15,988.39
65,921.74
583,096.42
22,070.09
12,831.23
1,237.68
85.22
2,998.64
5,619.83
1,315.97
413.14
78,011.40
1,152.22
56.02
421.24
686.57
100.57
7,790.34
588,914.07
565,390.05
21,038.27
2,485.75
2,681,023.64
1,656,755.10
228,520.53
984,300.14
154,067.11
46,116.13
173,953.40
69,797.80
1,024,268.53
213,195.71
608,620.16
196,929.50
5,523.17
11,380,195.99
1,393,651.64
2,191,530.05
164,804.67
3,384,741.43
496,390.70
3,387,790.19
361,287.32
7,247,610.47
146,661.01
26,548.20
2,957.90
109,450.49
184,386.49
71,312.16
23,102.74
326,087.65
288,365.45
13,840.78
145,063.62
252,247.26
39,718.65
329,609.25
48.00%
48.00%
48.00%
73.68%
73.68%
73.68%
73.68%
73.68%
73.68%
73.68%
73.68%
73.68%
73.68%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
878.43
257.83
82.52
645.44
23,254.00
2,565.22
1,941.74
923.48
945.65
42.50
128.76
27.44
555.30
242.13
4,167.83
1.57
26.09
26.09
26.09
15.65
25,321.74
3.48
28.26
18.26
55,408.63
632,534.62
116,957.70
665,137.60
14,384.11
126,436.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
313,381.61
136,119.28
64,888.49
33,208.07
2,792,340.32
254,136.09
152,911.96
112,101.03
100,551.20
365.96
12,761.06
1,138.90
3,581.71
3,939.46
1,163,865.43
24.68
12,176.87
356.87
142.43
246.83
3,038.61
162.96
97,782.04
29,036.97
4,019,719.19
1,011,761.52
815,969.66
1,017,532.01
784,862.37
199,939.12
189,654.51
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
585,385.57
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
82.14%
82.14%
82.14%
82.14%
82.14%
82.14%
0.80
48.00
56,229.70
1,125.00
22,500.00
7.50
11,250.00
3,000.00
11.25
11.25
11.25
0.75
11.25
510,819.49
74,566.08
374,786.91
161,379.25
3,116.25
50,625.00
9,088.80
31,162.50
8,310.00
4,472.32
39,375.00
4,617.79
6,390.00
56,250.00
26,288,721.77
2,628,872.18
5,094,754.28
34,012,348.23
6,462,346.16
40,474,694.39
80.00%
80.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
PRIMER MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PRIMER MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
17,364.78
24,361.45
2,293.62
18,300.05
4,574.83
19,783.96
14,586.46
17,389.15
5,935.19
764.56
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,924.69
185.65
12.78
449.80
842.97
197.39
61.97
11,701.71
172.83
8.40
63.19
102.99
15.09
1,168.55
637,919.64
612,438.11
22,788.94
2,692.59
957,508.43
591,698.24
81,614.47
351,535.76
55,023.97
16,470.04
62,126.21
24,927.79
365,810.19
76,141.32
217,364.34
70,331.96
1,972.56
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
1,087,141.58
21,999.15
3,982.23
443.68
16,417.57
27,657.97
10,696.82
3,465.41
48,913.15
43,254.82
2,076.12
21,759.54
37,837.09
5,957.80
49,441.39
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
131.77
38.67
12.38
96.82
3,488.10
384.78
291.26
138.52
141.85
6.38
19.31
4.12
83.30
36.32
625.17
0.23
3.91
3.91
3.91
2.35
3,798.26
0.52
4.24
2.74
12,045.35
137,507.53
25,425.59
144,595.13
3,126.98
27,486.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
47,007.24
20,417.89
9,733.27
4,981.21
418,851.05
38,120.41
22,936.79
16,815.15
15,082.68
54.89
1,914.16
170.84
537.26
590.92
174,579.82
3.70
1,826.53
53.53
21.37
37.03
455.79
24.44
14,667.31
4,355.55
873,852.00
219,948.16
177,384.71
221,202.61
170,622.25
43,465.03
41,229.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
146,346.39
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,589,915.54
258,991.55
501,925.63
3,350,832.73
636,658.22
3,987,490.94
0.20
12.00
18,743.24
375.00
7,500.00
2.50
3,750.00
1,000.00
3.75
3.75
3.75
0.25
3.75
127,704.87
18,641.52
124,928.98
53,793.09
1,038.75
16,875.00
3,029.60
10,387.50
2,770.00
1,490.78
13,125.00
1,539.26
2,130.00
18,750.00
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
24,310.69
34,106.03
3,211.07
25,620.07
6,404.76
27,697.54
20,421.04
24,344.81
8,309.26
1,070.38
9,239.73
8,576.83
41,855.15
3,045.41
12,556.52
111,065.98
4,203.83
3,207.81
309.42
21.30
749.66
1,404.96
328.99
103.28
19,502.85
288.05
14.00
105.31
171.64
25.14
1,947.58
637,919.64
612,438.11
22,788.94
2,692.59
1,340,511.80
828,377.54
114,260.26
492,150.06
77,033.56
23,058.06
86,976.70
34,898.90
512,134.26
106,597.85
304,310.08
98,464.75
2,761.58
2,167,656.38
265,457.46
417,434.29
31,391.37
644,712.65
94,550.61
645,293.37
68,816.63
1,811,902.63
36,665.25
6,637.05
739.47
27,362.62
46,096.62
17,828.04
5,775.69
81,521.91
72,091.36
3,460.19
36,265.90
63,061.81
9,929.66
82,402.31
ACTUAL
%
52.00%
52.00%
52.00%
36.84%
36.84%
36.84%
36.84%
36.84%
36.84%
36.84%
36.84%
36.84%
36.84%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
219.61
64.46
20.63
161.36
5,813.50
641.30
485.43
230.87
236.41
10.63
32.19
6.86
138.83
60.53
1,041.96
0.39
6.52
6.52
6.52
3.91
6,330.43
0.87
7.07
4.57
16,863.50
192,510.54
35,595.82
202,433.18
4,377.77
38,480.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
78,345.40
34,029.82
16,222.12
8,302.02
698,085.08
63,534.02
38,227.99
28,025.26
25,137.80
91.49
3,190.26
284.73
895.43
984.87
290,966.36
6.17
3,044.22
89.22
35.61
61.71
759.65
40.74
24,445.51
7,259.24
1,223,392.80
307,927.42
248,338.59
309,683.66
238,871.16
60,851.04
57,720.94
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
195,128.52
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,589,915.54
258,991.55
501,925.63
0.27
16.00
18,743.24
375.00
7,500.00
2.50
3,750.00
1,000.00
3.75
3.75
3.75
0.25
3.75
170,273.16
24,855.36
124,928.98
53,793.09
1,038.75
16,875.00
3,029.60
10,387.50
2,770.00
1,490.78
13,125.00
1,539.26
2,130.00
18,750.00
6,738,592.13
673,859.21
1,305,939.15
3,350,832.73
636,658.22
8,718,390.50
1,656,494.19
3,987,490.94
10,374,884.69
39,897,664.22
26.67%
26.67%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
0.48
15.25
0.96
41,675.48
58,467.49
5,504.69
43,920.12
10,979.60
47,481.50
35,007.51
41,733.95
14,244.45
1,834.94
43,888.72
40,739.94
198,811.99
14,465.68
59,643.48
527,563.43
19,968.17
11,548.11
1,113.91
76.70
2,698.78
5,057.84
1,184.37
371.83
70,210.26
1,037.00
50.42
379.12
617.92
90.52
7,011.31
588,914.07
565,390.05
21,038.27
2,485.75
2,298,020.27
1,420,075.81
195,874.74
843,685.83
132,057.53
39,528.11
149,102.91
59,826.69
877,944.46
182,739.18
521,674.42
168,796.71
4,734.14
10,296,367.80
1,260,922.91
1,982,812.90
149,108.99
3,062,385.10
449,115.39
3,065,143.50
326,879.01
6,522,849.42
131,994.91
23,893.38
2,662.11
98,505.44
165,947.84
64,180.94
20,792.47
293,478.89
259,528.90
12,456.70
130,557.25
227,022.53
35,746.78
296,648.32
48.00%
48.00%
48.00%
63.16%
63.16%
63.16%
63.16%
63.16%
63.16%
63.16%
63.16%
63.16%
63.16%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
790.59
232.04
74.27
580.90
20,928.60
2,308.70
1,747.57
831.13
851.09
38.25
115.88
24.70
499.77
217.92
3,751.04
1.41
23.48
23.48
23.48
14.09
22,789.57
3.13
25.43
16.43
50,590.48
577,531.61
106,787.47
607,299.55
13,133.32
115,441.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
282,043.45
122,507.35
58,399.64
29,887.26
2,513,106.28
228,722.48
137,620.76
100,890.92
90,496.08
329.37
11,484.95
1,025.01
3,223.54
3,545.52
1,047,478.89
22.22
10,959.18
321.18
128.19
222.15
2,734.75
146.66
88,003.84
26,133.28
3,670,178.39
923,782.26
745,015.78
929,050.97
716,613.47
182,553.11
173,162.81
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
536,603.44
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
0.73
44.00
56,229.70
1,125.00
22,500.00
7.50
11,250.00
3,000.00
11.25
11.25
11.25
0.75
11.25
468,251.20
68,352.24
374,786.91
161,379.25
3,116.25
50,625.00
9,088.80
31,162.50
8,310.00
4,472.32
39,375.00
4,617.79
6,390.00
56,250.00
23,324,019.32
2,332,401.93
4,520,194.94
30,176,616.20
5,733,557.08
35,910,173.28
73.33%
73.33%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
PRIMER MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
PRIMER MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
24,310.69
34,106.03
3,211.07
25,620.07
6,404.76
27,697.54
20,421.04
24,344.81
8,309.26
1,070.38
9,239.73
8,576.83
41,855.15
3,045.41
12,556.52
111,065.98
4,203.83
3,207.81
309.42
21.30
749.66
1,404.96
328.99
103.28
19,502.85
288.05
14.00
105.31
171.64
25.14
1,947.58
637,919.64
612,438.11
22,788.94
2,692.59
1,340,511.80
828,377.54
114,260.26
492,150.06
77,033.56
23,058.06
86,976.70
34,898.90
512,134.26
106,597.85
304,310.08
98,464.75
2,761.58
2,167,656.38
265,457.46
417,434.29
31,391.37
644,712.65
94,550.61
645,293.37
68,816.63
1,811,902.63
36,665.25
6,637.05
739.47
27,362.62
46,096.62
17,828.04
5,775.69
81,521.91
72,091.36
3,460.19
36,265.90
63,061.81
9,929.66
82,402.31
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
219.61
64.46
20.63
161.36
5,813.50
641.30
485.43
230.87
236.41
10.63
32.19
6.86
138.83
60.53
1,041.96
0.39
6.52
6.52
6.52
3.91
6,330.43
0.87
7.07
4.57
16,863.50
192,510.54
35,595.82
202,433.18
4,377.77
38,480.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
78,345.40
34,029.82
16,222.12
8,302.02
698,085.08
63,534.02
38,227.99
28,025.26
25,137.80
91.49
3,190.26
284.73
895.43
984.87
290,966.36
6.17
3,044.22
89.22
35.61
61.71
759.65
40.74
24,445.51
7,259.24
1,223,392.80
307,927.42
248,338.59
309,683.66
238,871.16
60,851.04
57,720.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
195,128.52
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,652,380.03
265,238.00
514,031.25
3,431,649.28
652,013.36
4,083,662.65
0.27
16.00
18,743.24
375.00
7,500.00
2.50
3,750.00
1,000.00
3.75
3.75
3.75
0.25
3.75
170,273.16
24,855.36
124,928.98
53,793.09
1,038.75
16,875.00
3,029.60
10,387.50
2,770.00
1,490.78
13,125.00
1,539.26
2,130.00
18,750.00
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
31,256.61
43,850.61
4,128.52
32,940.09
8,234.70
35,611.12
26,255.63
31,300.46
10,683.34
1,376.20
13,859.60
12,865.24
62,782.73
4,568.11
18,834.78
166,598.98
6,305.74
4,490.93
433.19
29.83
1,049.53
1,966.94
460.59
144.60
27,303.99
403.28
19.61
147.44
240.30
35.20
2,726.62
637,919.64
612,438.11
22,788.94
2,692.59
1,723,515.17
1,065,056.84
146,906.05
632,764.36
99,043.14
29,646.08
111,827.18
44,870.02
658,458.33
137,054.38
391,255.81
126,597.53
3,550.61
3,251,484.57
398,186.18
626,151.44
47,087.05
967,068.98
141,825.91
967,940.05
103,224.95
2,536,663.68
51,331.36
9,291.87
1,035.26
38,307.67
64,535.27
24,959.25
8,085.96
114,130.68
100,927.91
4,844.27
50,772.27
88,286.54
13,901.53
115,363.24
ACTUAL
%
52.00%
52.00%
52.00%
47.37%
47.37%
47.37%
47.37%
47.37%
47.37%
47.37%
47.37%
47.37%
47.37%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
307.45
90.24
28.88
225.91
8,138.90
897.83
679.61
323.22
330.98
14.88
45.06
9.61
194.36
84.75
1,458.74
0.55
9.13
9.13
9.13
5.48
8,862.61
1.22
9.89
6.39
21,681.64
247,513.55
45,766.06
260,271.23
5,628.56
49,475.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109,683.56
47,641.75
22,710.97
11,622.82
977,319.12
88,947.63
53,519.19
39,235.36
35,192.92
128.09
4,466.37
398.62
1,253.60
1,378.81
407,352.90
8.64
4,261.90
124.90
49.85
86.39
1,063.51
57.03
34,223.72
10,162.94
1,572,933.60
395,906.68
319,292.48
398,164.70
307,120.06
78,237.05
74,212.63
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
243,910.65
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
32.14%
32.14%
32.14%
32.14%
32.14%
32.14%
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,652,380.03
265,238.00
514,031.25
0.33
20.00
28,114.85
562.50
11,250.00
3.75
5,625.00
1,500.00
5.63
5.63
5.63
0.38
5.63
212,841.45
31,069.20
187,393.47
80,689.63
1,558.13
25,312.50
4,544.40
15,581.25
4,155.00
2,236.16
19,687.50
2,308.89
3,195.00
28,125.00
9,515,901.14
951,590.11
1,844,181.64
3,431,649.28
652,013.36
12,311,672.89
2,339,217.85
4,083,662.65
14,650,890.74
36,487,203.45
33.33%
33.33%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
0.48
15.25
0.96
34,729.56
48,722.91
4,587.24
36,600.10
9,149.66
39,567.92
29,172.92
34,778.30
11,870.37
1,529.12
39,268.85
36,451.53
177,884.41
12,942.98
53,365.22
472,030.43
17,866.26
10,264.99
990.14
68.17
2,398.91
4,495.86
1,052.77
330.51
62,409.12
921.77
44.81
336.99
549.26
80.46
6,232.27
588,914.07
565,390.05
21,038.27
2,485.75
1,915,016.90
1,183,396.51
163,228.95
703,071.53
110,047.94
32,940.09
124,252.43
49,855.57
731,620.39
152,282.65
434,728.69
140,663.93
3,945.12
9,212,539.61
1,128,194.19
1,774,095.75
133,413.31
2,740,028.77
401,840.09
2,742,496.82
292,470.69
5,798,088.37
117,328.81
21,238.56
2,366.32
87,560.39
147,509.19
57,049.72
18,482.19
260,870.12
230,692.36
11,072.62
116,050.89
201,797.80
31,774.92
263,687.40
48.00%
48.00%
48.00%
52.63%
52.63%
52.63%
52.63%
52.63%
52.63%
52.63%
52.63%
52.63%
52.63%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
702.75
206.26
66.02
516.35
18,603.20
2,052.17
1,553.39
738.78
756.52
34.00
103.01
21.95
444.24
193.70
3,334.26
1.25
20.87
20.87
20.87
12.52
20,257.39
2.78
22.61
14.61
45,772.34
522,528.60
96,617.23
549,461.50
11,882.53
104,447.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
250,705.29
108,895.43
51,910.80
26,566.45
2,233,872.25
203,308.87
122,329.56
89,680.82
80,440.96
292.77
10,208.85
911.12
2,865.37
3,151.57
931,092.35
19.75
9,741.50
285.50
113.95
197.47
2,430.89
130.37
78,225.63
23,229.58
3,320,637.59
835,802.99
674,061.90
840,569.92
648,364.56
165,167.10
156,671.12
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
487,821.31
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
67.86%
67.86%
67.86%
67.86%
67.86%
67.86%
0.67
40.00
46,858.09
937.50
18,750.00
6.25
9,375.00
2,500.00
9.37
9.37
9.37
0.62
9.37
425,682.91
62,138.40
312,322.42
134,482.71
2,596.87
42,187.50
7,574.00
25,968.75
6,925.00
3,726.94
32,812.50
3,848.16
5,325.00
46,875.00
21,046,426.20
2,104,642.62
4,078,797.40
27,229,866.22
5,173,674.58
32,403,540.80
66.67%
66.67%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
PRIMER MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PRIMER MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
31,256.61
43,850.61
4,128.52
32,940.09
8,234.70
35,611.12
26,255.63
31,300.46
10,683.34
1,376.20
13,859.60
12,865.24
62,782.73
4,568.11
18,834.78
166,598.98
6,305.74
4,490.93
433.19
29.83
1,049.53
1,966.94
460.59
144.60
27,303.99
403.28
19.61
147.44
240.30
35.20
2,726.62
637,919.64
612,438.11
22,788.94
2,692.59
1,723,515.17
1,065,056.84
146,906.05
632,764.36
99,043.14
29,646.08
111,827.18
44,870.02
658,458.33
137,054.38
391,255.81
126,597.53
3,550.61
3,251,484.57
398,186.18
626,151.44
47,087.05
967,068.98
141,825.91
967,940.05
103,224.95
2,536,663.68
51,331.36
9,291.87
1,035.26
38,307.67
64,535.27
24,959.25
8,085.96
114,130.68
100,927.91
4,844.27
50,772.27
88,286.54
13,901.53
115,363.24
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
307.45
90.24
28.88
225.91
8,138.90
897.83
679.61
323.22
330.98
14.88
45.06
9.61
194.36
84.75
1,458.74
0.55
9.13
9.13
9.13
5.48
8,862.61
1.22
9.89
6.39
21,681.64
247,513.55
45,766.06
260,271.23
5,628.56
49,475.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
109,683.56
47,641.75
22,710.97
11,622.82
977,319.12
88,947.63
53,519.19
39,235.36
35,192.92
128.09
4,466.37
398.62
1,253.60
1,378.81
407,352.90
8.64
4,261.90
124.90
49.85
86.39
1,063.51
57.03
34,223.72
10,162.94
1,572,933.60
395,906.68
319,292.48
398,164.70
307,120.06
78,237.05
74,212.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
243,910.65
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,589,915.54
258,991.55
501,925.63
3,350,832.73
636,658.22
3,987,490.94
0.33
20.00
28,114.85
562.50
11,250.00
3.75
5,625.00
1,500.00
5.63
5.63
5.63
0.38
5.63
212,841.45
31,069.20
187,393.47
80,689.63
1,558.13
25,312.50
4,544.40
15,581.25
4,155.00
2,236.16
19,687.50
2,308.89
3,195.00
28,125.00
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
38,202.52
53,595.20
5,045.97
40,260.11
10,064.63
43,524.71
32,090.21
38,256.12
13,057.41
1,682.03
18,479.46
17,153.66
83,710.31
6,090.81
25,113.04
222,131.97
8,407.65
5,774.06
556.96
38.35
1,349.39
2,528.92
592.18
185.91
35,105.13
518.50
25.21
189.56
308.96
45.26
3,505.65
637,919.64
612,438.11
22,788.94
2,692.59
2,106,518.54
1,301,736.13
179,551.84
773,378.67
121,052.73
36,234.10
136,677.67
54,841.13
804,782.41
167,510.91
478,201.55
154,730.32
4,339.63
4,335,312.76
530,914.91
834,868.59
62,782.73
1,289,425.31
189,101.22
1,290,586.74
137,633.27
3,261,424.73
65,997.46
11,946.69
1,331.05
49,252.72
82,973.92
32,090.47
10,396.23
146,739.44
129,764.45
6,228.35
65,278.63
113,511.27
17,873.39
148,324.16
ACTUAL
%
52.00%
52.00%
52.00%
57.89%
57.89%
57.89%
57.89%
57.89%
57.89%
57.89%
57.89%
57.89%
57.89%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
395.30
116.02
37.13
290.45
10,464.30
1,154.35
873.78
415.57
425.54
19.13
57.94
12.35
249.89
108.96
1,875.52
0.70
11.74
11.74
11.74
7.04
11,394.78
1.57
12.72
8.22
26,499.78
302,516.56
55,936.29
318,109.29
6,879.36
60,469.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
141,021.72
61,253.68
29,199.82
14,943.63
1,256,553.15
114,361.24
68,810.38
50,445.46
45,248.04
164.68
5,742.48
512.51
1,611.77
1,772.76
523,739.45
11.11
5,479.59
160.59
64.10
111.08
1,367.37
73.33
44,001.92
13,066.64
1,922,474.40
483,885.94
390,246.36
486,645.75
375,368.96
95,623.06
90,704.33
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
292,692.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
39.29%
39.29%
39.29%
39.29%
39.29%
39.29%
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,589,915.54
258,991.55
501,925.63
0.40
24.00
28,114.85
562.50
11,250.00
3.75
5,625.00
1,500.00
5.63
5.63
5.63
0.38
5.63
255,409.74
37,283.04
187,393.47
80,689.63
1,558.13
25,312.50
4,544.40
15,581.25
4,155.00
2,236.16
19,687.50
2,308.89
3,195.00
28,125.00
11,918,423.21
1,191,842.32
2,309,790.42
3,350,832.73
636,658.22
15,420,055.95
2,929,810.63
3,987,490.94
18,349,866.58
31,922,682.34
40.00%
40.00%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
0.48
15.25
0.96
27,783.65
38,978.32
3,669.79
29,280.08
7,319.73
31,654.33
23,338.34
27,822.64
9,496.30
1,223.29
34,648.99
32,163.11
156,956.83
11,420.28
47,086.96
416,497.44
15,764.35
8,981.86
866.37
59.65
2,099.05
3,933.88
921.18
289.20
54,607.98
806.55
39.21
294.87
480.60
70.40
5,453.24
588,914.07
565,390.05
21,038.27
2,485.75
1,532,013.53
946,717.21
130,583.16
562,457.23
88,038.35
26,352.07
99,401.94
39,884.46
585,296.31
121,826.12
347,782.95
112,531.14
3,156.10
8,128,711.42
995,465.46
1,565,378.61
117,717.62
2,417,672.45
354,564.78
2,419,850.13
258,062.37
5,073,327.32
102,662.71
18,583.74
2,070.53
76,615.34
129,070.55
49,918.51
16,171.92
228,261.36
201,855.81
9,688.54
101,544.53
176,573.08
27,803.05
230,726.47
48.00%
48.00%
48.00%
42.11%
42.11%
42.11%
42.11%
42.11%
42.11%
42.11%
42.11%
42.11%
42.11%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
614.90
180.48
57.77
451.81
16,277.80
1,795.65
1,359.22
646.43
661.96
29.75
90.13
19.21
388.71
169.49
2,917.48
1.10
18.26
18.26
18.26
10.96
17,725.22
2.43
19.78
12.78
40,954.20
467,525.59
86,447.00
491,623.44
10,631.73
93,452.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
219,367.13
95,283.50
45,421.95
23,245.65
1,954,638.22
177,895.26
107,038.37
78,470.72
70,385.84
256.17
8,932.74
797.23
2,507.20
2,757.62
814,705.80
17.28
8,523.81
249.81
99.70
172.78
2,127.03
114.07
68,447.43
20,325.88
2,971,096.79
747,823.73
603,108.01
752,088.88
580,115.66
147,781.09
140,179.42
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
439,039.18
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
60.71%
60.71%
60.71%
60.71%
60.71%
60.71%
0.60
36.00
46,858.09
937.50
18,750.00
6.25
9,375.00
2,500.00
9.37
9.37
9.37
0.62
9.37
383,114.62
55,924.56
312,322.42
134,482.71
2,596.87
42,187.50
7,574.00
25,968.75
6,925.00
3,726.94
32,812.50
3,848.16
5,325.00
46,875.00
18,144,188.24
1,814,418.82
3,516,343.68
23,474,950.75
4,460,240.64
27,935,191.39
60.00%
60.00%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
SEPTIMO MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
38,202.52
53,595.20
5,045.97
40,260.11
10,064.63
43,524.71
32,090.21
38,256.12
13,057.41
1,682.03
18,479.46
17,153.66
83,710.31
6,090.81
25,113.04
222,131.97
8,407.65
5,774.06
556.96
38.35
1,349.39
2,528.92
592.18
185.91
35,105.13
518.50
25.21
189.56
308.96
45.26
3,505.65
637,919.64
612,438.11
22,788.94
2,692.59
2,106,518.54
1,301,736.13
179,551.84
773,378.67
121,052.73
36,234.10
136,677.67
54,841.13
804,782.41
167,510.91
478,201.55
154,730.32
4,339.63
4,335,312.76
530,914.91
834,868.59
62,782.73
1,289,425.31
189,101.22
1,290,586.74
137,633.27
3,261,424.73
65,997.46
11,946.69
1,331.05
49,252.72
82,973.92
32,090.47
10,396.23
146,739.44
129,764.45
6,228.35
65,278.63
113,511.27
17,873.39
148,324.16
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
395.30
116.02
37.13
290.45
10,464.30
1,154.35
873.78
415.57
425.54
19.13
57.94
12.35
249.89
108.96
1,875.52
0.70
11.74
11.74
11.74
7.04
11,394.78
1.57
12.72
8.22
26,499.78
302,516.56
55,936.29
318,109.29
6,879.36
60,469.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
141,021.72
61,253.68
29,199.82
14,943.63
1,256,553.15
114,361.24
68,810.38
50,445.46
45,248.04
164.68
5,742.48
512.51
1,611.77
1,772.76
523,739.45
11.11
5,479.59
160.59
64.10
111.08
1,367.37
73.33
44,001.92
13,066.64
1,922,474.40
483,885.94
390,246.36
486,645.75
375,368.96
95,623.06
90,704.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
292,692.78
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,652,380.03
265,238.00
514,031.25
3,431,649.28
652,013.36
4,083,662.65
0.40
24.00
28,114.85
562.50
11,250.00
3.75
5,625.00
1,500.00
5.63
5.63
5.63
0.38
5.63
255,409.74
37,283.04
187,393.47
80,689.63
1,558.13
25,312.50
4,544.40
15,581.25
4,155.00
2,236.16
19,687.50
2,308.89
3,195.00
28,125.00
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
45,148.43
63,339.78
5,963.41
47,580.13
11,894.56
51,438.29
37,924.80
45,211.78
15,431.49
1,987.85
23,099.33
21,442.07
104,637.89
7,613.52
31,391.30
277,664.96
10,509.57
7,057.18
680.72
46.87
1,649.25
3,090.90
723.78
227.23
42,906.27
633.72
30.81
231.68
377.62
55.32
4,284.69
637,919.64
612,438.11
22,788.94
2,692.59
2,489,521.91
1,538,415.43
212,197.63
913,992.97
143,062.32
42,822.12
161,528.15
64,812.25
951,106.48
197,967.44
565,147.28
182,863.10
5,128.65
5,419,140.95
663,643.64
1,043,585.74
78,478.42
1,611,781.63
236,376.52
1,613,233.42
172,041.58
3,986,185.78
80,663.56
14,601.51
1,626.84
60,197.77
101,412.57
39,221.69
12,706.51
179,348.21
158,601.00
7,612.43
79,784.99
138,735.99
21,845.26
181,285.09
ACTUAL
%
52.00%
52.00%
52.00%
68.42%
68.42%
68.42%
68.42%
68.42%
68.42%
68.42%
68.42%
68.42%
68.42%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
483.14
141.80
45.39
354.99
12,789.70
1,410.87
1,067.96
507.91
520.11
23.38
70.82
15.09
305.42
133.17
2,292.30
0.86
14.35
14.35
14.35
8.61
13,926.96
1.91
15.54
10.04
31,317.92
357,519.57
66,106.53
375,947.34
8,130.15
71,464.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
172,359.89
74,865.61
35,688.67
18,264.44
1,535,787.18
139,774.85
84,101.58
61,655.56
55,303.16
201.28
7,018.58
626.40
1,969.94
2,166.70
640,125.99
13.58
6,697.28
196.28
78.34
135.76
1,671.23
89.63
53,780.12
15,970.34
2,272,015.20
571,865.21
461,200.25
575,126.79
443,617.86
113,009.07
107,196.03
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
341,474.91
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
46.43%
46.43%
46.43%
46.43%
46.43%
46.43%
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,652,380.03
265,238.00
514,031.25
0.47
28.00
37,486.47
750.00
15,000.00
5.00
7,500.00
2,000.00
7.50
7.50
7.50
0.50
7.50
297,978.03
43,496.88
249,857.96
107,586.18
2,077.50
33,750.00
6,059.20
20,775.00
5,540.00
2,981.55
26,250.00
3,078.53
4,260.00
37,500.00
14,758,196.71
1,475,819.67
2,860,138.52
3,431,649.28
652,013.36
19,094,154.90
3,627,889.43
4,083,662.65
22,722,044.34
28,416,049.86
46.67%
46.67%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
0.48
15.25
0.96
20,837.74
29,233.74
2,752.35
21,960.06
5,489.80
23,740.75
17,503.75
20,866.98
7,122.22
917.47
30,029.12
27,874.70
136,029.25
9,897.57
40,808.70
360,964.45
13,662.43
7,698.74
742.61
51.13
1,799.19
3,371.90
789.58
247.88
46,806.84
691.33
33.61
252.75
411.94
60.34
4,674.20
588,914.07
565,390.05
21,038.27
2,485.75
1,149,010.16
710,037.92
97,937.37
421,842.92
66,028.76
19,764.05
74,551.46
29,913.35
438,972.24
91,369.59
260,837.22
84,398.36
2,367.07
7,044,883.23
862,736.73
1,356,661.46
102,021.94
2,095,316.12
307,289.48
2,097,203.45
223,654.06
4,348,566.27
87,996.61
15,928.92
1,774.74
65,670.29
110,631.90
42,787.29
13,861.64
195,652.59
173,019.27
8,304.47
87,038.17
151,348.35
23,831.19
197,765.55
48.00%
48.00%
48.00%
31.58%
31.58%
31.58%
31.58%
31.58%
31.58%
31.58%
31.58%
31.58%
31.58%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
527.06
154.70
49.51
387.27
13,952.40
1,539.13
1,165.04
554.09
567.39
25.50
77.25
16.47
333.18
145.28
2,500.70
0.94
15.65
15.65
15.65
9.39
15,193.04
2.09
16.96
10.96
36,136.06
412,522.58
76,276.76
433,785.39
9,380.94
82,458.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
188,028.96
81,671.57
38,933.10
19,924.84
1,675,404.19
152,481.65
91,747.17
67,260.62
60,330.72
219.58
7,656.64
683.34
2,149.03
2,363.68
698,319.26
14.81
7,306.12
214.12
85.46
148.10
1,823.17
97.77
58,669.23
17,422.18
2,621,555.99
659,844.47
532,154.13
663,607.83
511,866.76
130,395.08
123,687.72
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
390,257.05
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
53.57%
53.57%
53.57%
53.57%
53.57%
53.57%
0.53
32.00
37,486.47
750.00
15,000.00
5.00
7,500.00
2,000.00
7.50
7.50
7.50
0.50
7.50
340,546.33
49,710.72
249,857.93
107,586.16
2,077.50
33,750.00
6,059.20
20,775.00
5,540.00
2,981.55
26,250.00
3,078.52
4,260.00
37,500.00
15,804,130.63
1,580,413.06
3,062,840.52
20,447,384.21
3,885,003.00
24,332,387.21
53.33%
53.33%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SEPTIMO MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
45,148.43
63,339.78
5,963.41
47,580.13
11,894.56
51,438.29
0.00
37,924.80
45,211.78
15,431.49
1,987.85
23,099.33
21,442.07
104,637.89
7,613.52
31,391.30
277,664.96
10,509.57
7,057.18
680.72
46.87
1,649.25
3,090.90
723.78
227.23
42,906.27
633.72
30.81
231.68
377.62
55.32
4,284.69
637,919.64
612,438.11
22,788.94
2,692.59
2,489,521.91
1,538,415.43
212,197.63
913,992.97
143,062.32
42,822.12
161,528.15
64,812.25
951,106.48
197,967.44
565,147.28
182,863.10
5,128.65
5,419,140.95
663,643.64
1,043,585.74
78,478.42
1,611,781.63
236,376.52
1,613,233.42
172,041.58
3,986,185.78
80,663.56
14,601.51
1,626.84
60,197.77
101,412.57
39,221.69
12,706.51
179,348.21
158,601.00
7,612.43
79,784.99
138,735.99
21,845.26
181,285.09
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
483.14
141.80
45.39
354.99
12,789.70
1,410.87
1,067.96
507.91
520.11
23.38
70.82
15.09
305.42
133.17
2,292.30
0.86
14.35
14.35
14.35
8.61
13,926.96
1.91
15.54
10.04
31,317.92
357,519.57
66,106.53
375,947.34
8,130.15
71,464.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
172,359.89
74,865.61
35,688.67
18,264.44
1,535,787.18
139,774.85
84,101.58
61,655.56
55,303.16
201.28
7,018.58
626.40
1,969.94
2,166.70
640,125.99
13.58
6,697.28
196.28
78.34
135.76
1,671.23
89.63
53,780.12
15,970.34
2,272,015.20
571,865.21
461,200.25
575,126.79
443,617.86
113,009.07
107,196.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
341,474.91
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,589,915.54
258,991.55
501,925.63
3,350,832.73
636,658.22
3,987,490.94
0.47
28.00
37,486.47
750.00
15,000.00
5.00
7,500.00
2,000.00
7.50
7.50
7.50
0.50
7.50
297,978.03
43,496.88
249,857.96
107,586.18
2,077.50
33,750.00
6,059.20
20,775.00
5,540.00
2,981.55
26,250.00
3,078.53
4,260.00
37,500.00
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
52,094.34
73,084.36
6,880.86
54,900.15
13,724.49
59,351.87
43,759.38
52,167.44
17,805.56
2,293.67
27,719.19
25,730.49
125,565.46
9,136.22
37,669.57
333,197.95
12,611.48
8,340.30
804.49
55.39
1,949.12
3,652.89
855.38
268.54
50,707.41
748.94
36.41
273.81
446.27
65.37
5,063.72
637,919.64
612,438.11
22,788.94
2,692.59
2,872,525.28
1,775,094.72
244,843.42
1,054,607.27
165,071.91
49,410.13
186,378.64
74,783.36
1,097,430.56
228,423.97
652,093.02
210,995.89
5,917.68
6,502,969.14
796,372.37
1,252,302.88
94,174.10
1,934,137.96
283,651.83
1,935,880.11
206,449.90
4,710,946.83
95,329.66
17,256.33
1,922.63
71,142.82
119,851.22
46,352.90
15,016.78
211,956.97
187,437.54
8,996.51
94,291.35
163,960.72
25,817.12
214,246.01
ACTUAL
%
52.00%
52.00%
52.00%
78.95%
78.95%
78.95%
78.95%
78.95%
78.95%
78.95%
78.95%
78.95%
78.95%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
52.17%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
570.98
167.59
53.64
419.54
15,115.10
1,667.39
1,262.13
600.26
614.67
27.63
83.69
17.84
360.95
157.38
2,709.09
1.02
16.96
16.96
16.96
10.17
16,459.13
2.26
18.37
11.87
36,136.06
412,522.58
76,276.76
433,785.39
9,380.94
82,458.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
203,698.05
88,477.53
42,177.52
21,585.24
1,815,021.22
165,188.46
99,392.77
72,865.67
65,358.28
237.88
8,294.69
740.29
2,328.11
2,560.65
756,512.54
16.04
7,914.97
231.97
92.58
160.44
1,975.10
105.92
63,558.33
18,874.03
2,621,556.00
659,844.47
532,154.13
663,607.83
511,866.76
130,395.08
123,687.72
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
56.52%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
390,257.04
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
53.57%
53.57%
53.57%
53.57%
53.57%
53.57%
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,589,915.54
258,991.55
501,925.63
0.53
32.00
37,486.47
750.00
15,000.00
5.00
7,500.00
2,000.00
7.50
7.50
7.50
0.50
7.50
340,546.32
49,710.72
249,857.96
107,586.18
2,077.50
33,750.00
6,059.20
20,775.00
5,540.00
2,981.55
26,250.00
3,078.53
4,260.00
37,500.00
17,098,254.29
1,709,825.43
3,313,641.68
3,350,832.73
636,658.22
22,121,721.40
4,203,127.07
3,987,490.94
26,324,848.47
23,947,700.45
53.33%
53.33%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
0.48
15.25
0.96
13,891.83
19,489.16
1,834.90
14,640.04
3,659.87
15,827.17
11,669.17
13,911.32
4,748.15
611.65
25,409.26
23,586.28
115,101.68
8,374.87
34,530.43
305,431.46
11,560.52
6,415.62
618.84
42.61
1,499.32
2,809.91
657.98
206.57
39,005.70
576.11
28.01
210.62
343.29
50.29
3,895.17
588,914.07
565,390.05
21,038.27
2,485.75
766,006.79
473,358.62
65,291.58
281,228.62
44,019.18
13,176.04
49,700.97
19,942.23
292,648.16
60,913.06
173,891.48
56,265.57
1,578.05
5,961,055.04
730,008.00
1,147,944.31
86,326.26
1,772,959.79
260,014.17
1,774,556.76
189,245.74
3,623,805.22
73,330.51
13,274.10
1,478.95
54,725.24
92,193.25
35,656.08
11,551.37
163,043.83
144,182.72
6,920.39
72,531.81
126,123.63
19,859.32
164,804.62
48.00%
48.00%
48.00%
21.05%
21.05%
21.05%
21.05%
21.05%
21.05%
21.05%
21.05%
21.05%
21.05%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
47.83%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
439.22
128.91
41.26
322.72
11,627.00
1,282.61
970.87
461.74
472.83
21.25
64.38
13.72
277.65
121.07
2,083.91
0.78
13.04
13.04
13.04
7.83
12,660.87
1.74
14.13
9.13
31,317.92
357,519.57
66,106.53
375,947.34
8,130.15
71,464.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
156,690.80
68,059.64
32,444.25
16,604.03
1,396,170.15
127,068.04
76,455.98
56,050.51
50,275.60
182.98
6,380.53
569.45
1,790.86
1,969.73
581,932.71
12.34
6,088.43
178.43
71.22
123.42
1,519.30
81.48
48,891.02
14,518.49
2,272,015.19
571,865.21
461,200.24
575,126.79
443,617.86
113,009.07
107,196.03
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
43.48%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
341,474.92
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
46.43%
46.43%
46.43%
46.43%
46.43%
46.43%
0.47
28.00
37,486.47
750.00
15,000.00
5.00
7,500.00
2,000.00
7.50
7.50
7.50
0.50
7.50
297,978.04
43,496.88
249,857.93
107,586.16
2,077.50
33,750.00
6,059.20
20,775.00
5,540.00
2,981.55
26,250.00
3,078.52
4,260.00
37,500.00
12,964,357.16
1,296,435.72
2,512,492.42
16,773,285.30
3,186,924.21
19,960,209.50
46.67%
46.67%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
SEPTIMO MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
52,094.34
73,084.36
6,880.86
54,900.15
13,724.49
59,351.87
43,759.38
52,167.44
17,805.56
2,293.67
27,719.19
25,730.49
125,565.46
9,136.22
37,669.57
333,197.95
12,611.48
8,340.30
804.49
55.39
1,949.12
3,652.89
855.38
268.54
50,707.41
748.94
36.41
273.81
446.27
65.37
5,063.72
637,919.64
612,438.11
22,788.94
2,692.59
2,872,525.28
1,775,094.72
244,843.42
1,054,607.27
165,071.91
49,410.13
186,378.64
74,783.36
1,097,430.56
228,423.97
652,093.02
210,995.89
5,917.68
6,502,969.14
796,372.37
1,252,302.88
94,174.10
1,934,137.96
283,651.83
1,935,880.11
206,449.90
4,710,946.83
95,329.66
17,256.33
1,922.63
71,142.82
119,851.22
46,352.90
15,016.78
211,956.97
187,437.54
8,996.51
94,291.35
163,960.72
25,817.12
214,246.01
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
570.98
167.59
53.64
419.54
15,115.10
1,667.39
1,262.13
600.26
614.67
27.63
83.69
17.84
360.95
157.38
2,709.09
1.02
16.96
16.96
16.96
10.17
16,459.13
2.26
18.37
11.87
36,136.06
412,522.58
76,276.76
433,785.39
9,380.94
82,458.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
203,698.05
88,477.53
42,177.52
21,585.24
1,815,021.22
165,188.46
99,392.77
72,865.67
65,358.28
237.88
8,294.69
740.29
2,328.11
2,560.65
756,512.54
16.04
7,914.97
231.97
92.58
160.44
1,975.10
105.92
63,558.33
18,874.03
2,621,556.00
659,844.47
532,154.13
663,607.83
511,866.76
130,395.08
123,687.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
390,257.04
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,652,380.03
265,238.00
514,031.25
3,431,649.28
652,013.36
4,083,662.65
0.53
32.00
37,486.47
750.00
15,000.00
5.00
7,500.00
2,000.00
7.50
7.50
7.50
0.50
7.50
340,546.32
49,710.72
249,857.96
107,586.18
2,077.50
33,750.00
6,059.20
20,775.00
5,540.00
2,981.55
26,250.00
3,078.53
4,260.00
37,500.00
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
32,339.06
30,018.90
146,493.04
10,658.92
43,947.83
388,730.95
14,713.39
9,623.43
928.26
63.91
2,248.98
4,214.87
986.97
309.85
58,508.55
864.16
42.01
315.93
514.93
75.43
5,842.75
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
7,586,797.33
929,101.09
1,461,020.03
109,869.78
2,256,494.28
330,927.13
2,258,526.79
240,858.22
5,435,707.88
109,995.76
19,911.15
2,218.42
82,087.87
138,289.87
53,484.12
17,327.06
244,565.74
216,274.09
10,380.58
108,797.71
189,185.44
29,788.99
247,206.94
ACTUAL
%
52.00%
52.00%
52.00%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
60.87%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
658.83
193.37
61.89
484.08
17,440.50
1,923.91
1,456.30
692.61
709.24
31.88
96.57
20.58
416.48
181.60
3,125.87
1.17
19.57
19.57
19.57
11.74
18,991.30
2.61
21.20
13.70
40,954.20
467,525.59
86,447.00
491,623.44
10,631.73
93,452.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
235,036.21
102,089.46
48,666.37
24,906.05
2,094,255.25
190,602.07
114,683.97
84,075.77
75,413.40
274.47
9,570.79
854.18
2,686.28
2,954.60
872,899.08
18.51
9,132.65
267.65
106.83
185.13
2,278.96
122.22
73,336.53
21,777.73
2,971,096.80
747,823.73
603,108.01
752,088.88
580,115.66
147,781.09
140,179.42
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
65.22%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
439,039.17
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
60.71%
60.71%
60.71%
60.71%
60.71%
60.71%
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,652,380.03
265,238.00
514,031.25
0.60
36.00
46,858.09
937.50
18,750.00
6.25
9,375.00
2,500.00
9.38
9.38
9.38
0.63
9.38
383,114.61
55,924.56
312,322.45
134,482.72
2,596.88
42,187.50
7,574.00
25,968.75
6,925.00
3,726.94
32,812.50
3,848.16
5,325.00
46,875.00
20,000,492.28
2,000,049.23
3,876,095.40
3,431,649.28
652,013.36
25,876,636.91
4,916,561.01
4,083,662.65
30,793,197.93
20,344,896.27
60.00%
60.00%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
0.48
15.25
0.96
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
20,789.39
19,297.87
94,174.10
6,852.17
28,252.17
249,898.46
9,458.61
5,132.49
495.07
34.09
1,199.46
2,247.93
526.39
165.26
31,204.56
460.89
22.41
168.50
274.63
40.23
3,116.14
588,914.07
565,390.05
21,038.27
2,485.75
383,003.42
236,679.32
32,645.79
140,614.32
22,009.59
6,588.02
24,850.49
9,971.12
146,324.09
30,456.53
86,945.75
28,132.79
789.02
4,877,226.85
597,279.27
939,227.16
70,630.57
1,450,603.47
212,738.87
1,451,910.08
154,837.42
2,899,044.17
58,664.40
10,619.28
1,183.16
43,780.19
73,754.60
28,524.86
9,241.10
130,435.06
115,346.18
5,536.31
58,025.45
100,898.90
15,887.46
131,843.70
48.00%
48.00%
48.00%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
39.13%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
351.37
103.13
33.01
258.18
9,301.60
1,026.09
776.70
369.39
378.26
17.00
51.50
10.98
222.12
96.85
1,667.13
0.63
10.43
10.43
10.43
6.26
10,128.70
1.39
11.30
7.30
26,499.78
302,516.56
55,936.29
318,109.29
6,879.36
60,469.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125,352.64
54,447.71
25,955.40
13,283.23
1,116,936.12
101,654.43
61,164.78
44,840.41
40,220.48
146.38
5,104.42
455.56
1,432.69
1,575.78
465,546.17
9.87
4,870.75
142.75
56.97
98.73
1,215.44
65.18
39,112.82
11,614.79
1,922,474.39
483,885.94
390,246.36
486,645.74
375,368.96
95,623.06
90,704.33
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
34.78%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
292,692.79
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
39.29%
39.29%
39.29%
39.29%
39.29%
39.29%
0.40
24.00
28,114.85
562.50
11,250.00
3.75
5,625.00
1,500.00
5.62
5.62
5.62
0.37
5.62
255,409.75
37,283.04
187,393.44
80,689.62
1,558.12
25,312.50
4,544.40
15,581.25
4,155.00
2,236.16
19,687.50
2,308.89
3,195.00
28,125.00
10,561,835.06
1,056,183.51
2,046,883.63
13,664,902.20
2,596,331.42
16,261,233.62
40.00%
40.00%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SEPTIMO MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
32,339.06
30,018.90
146,493.04
10,658.92
43,947.83
388,730.95
14,713.39
9,623.43
928.26
63.91
2,248.98
4,214.87
986.97
309.85
58,508.55
864.16
42.01
315.93
514.93
75.43
5,842.75
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
7,586,797.33
929,101.09
1,461,020.03
109,869.78
2,256,494.28
330,927.13
2,258,526.79
240,858.22
5,435,707.88
109,995.76
19,911.15
2,218.42
82,087.87
138,289.87
53,484.12
17,327.06
244,565.74
216,274.09
10,380.58
108,797.71
189,185.44
29,788.99
247,206.94
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
658.83
193.37
61.89
484.08
17,440.50
1,923.91
1,456.30
692.61
709.24
31.88
96.57
20.58
416.48
181.60
3,125.87
1.17
19.57
19.57
19.57
11.74
18,991.30
2.61
21.20
13.70
40,954.20
467,525.59
86,447.00
491,623.44
10,631.73
93,452.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
235,036.21
102,089.46
48,666.37
24,906.05
2,094,255.25
190,602.07
114,683.97
84,075.77
75,413.40
274.47
9,570.79
854.18
2,686.28
2,954.60
872,899.08
18.51
9,132.65
267.65
106.83
185.13
2,278.96
122.22
73,336.53
21,777.73
2,971,096.80
747,823.73
603,108.01
752,088.88
580,115.66
147,781.09
140,179.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
439,039.17
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,589,915.54
258,991.55
501,925.63
3,350,832.73
636,658.22
3,987,490.94
0.60
36.00
46,858.09
937.50
18,750.00
6.25
9,375.00
2,500.00
9.38
9.38
9.38
0.63
9.38
383,114.61
55,924.56
312,322.45
134,482.72
2,596.88
42,187.50
7,574.00
25,968.75
6,925.00
3,726.94
32,812.50
3,848.16
5,325.00
46,875.00
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
RIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
383,003.37
236,679.30
32,645.79
140,614.30
22,009.59
6,588.02
24,850.48
9,971.11
146,324.07
30,456.53
86,945.74
28,132.79
789.02
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
55,428.55
66,078.76
22,553.71
2,905.32
36,958.92
34,307.32
167,420.62
12,181.63
50,226.09
444,263.94
16,815.30
10,906.55
1,052.03
72.43
2,548.85
4,776.85
1,118.57
351.17
66,309.69
979.38
47.61
358.06
583.59
85.49
6,621.79
637,919.64
612,438.11
22,788.94
2,692.59
3,638,532.02
2,248,453.32
310,135.00
1,335,835.88
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.70
289,337.03
825,984.49
267,261.46
7,495.73
8,670,625.52
1,061,829.82
1,669,737.18
125,565.46
2,578,850.61
378,202.43
2,581,173.48
275,266.53
6,160,468.93
124,661.86
22,565.97
2,514.21
93,032.91
156,728.52
60,615.33
19,637.33
277,174.51
245,110.63
11,764.66
123,304.07
214,410.17
33,760.85
280,167.86
ACTUAL
%
52.00%
52.00%
52.00%
0.48
15.25
0.96
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
69.57%
16,169.53
15,009.45
73,246.52
5,329.46
21,973.91
194,365.47
7,356.70
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
3,849.37
371.30
25.57
899.59
1,685.95
394.79
123.94
23,403.42
345.67
16.81
126.37
205.97
30.17
2,337.10
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
746.67
219.15
70.14
548.63
19,765.90
2,180.43
1,650.48
784.96
803.80
36.13
109.44
23.33
472.01
205.81
3,542.65
1.33
22.17
22.17
22.17
13.30
21,523.48
2.96
24.02
15.52
45,772.34
522,528.60
96,617.23
549,461.50
11,882.53
104,447.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
266,374.37
115,701.39
55,155.22
28,226.86
2,373,489.28
216,015.67
129,975.16
95,285.87
85,468.52
311.07
10,846.90
968.07
3,044.46
3,348.54
989,285.62
20.98
10,350.34
303.34
121.07
209.81
2,582.82
138.51
83,114.74
24,681.43
3,320,637.60
835,802.99
674,061.90
840,569.92
648,364.57
165,167.10
156,671.12
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
73.91%
263.53
77.35
24.76
193.63
6,976.20
769.57
582.52
277.04
283.70
12.75
38.63
8.23
166.59
72.64
1,250.35
0.47
7.83
7.83
7.83
4.70
7,596.52
1.04
8.48
5.48
67.86%
67.86%
67.86%
67.86%
67.86%
67.86%
21,681.64
247,513.55
45,766.06
260,271.23
5,628.56
49,475.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
487,821.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,589,915.54
258,991.55
501,925.63
0.67
40.00
46,858.09
937.50
18,750.00
6.25
9,375.00
2,500.00
9.38
9.38
9.38
0.63
9.38
425,682.90
62,138.40
312,322.45
134,482.72
2,596.88
42,187.50
7,574.00
25,968.75
6,925.00
3,726.94
32,812.50
3,848.16
5,325.00
46,875.00
22,278,085.37
2,227,808.54
4,317,492.94
3,350,832.73
636,658.22
28,823,386.85
5,476,443.50
3,987,490.94
34,299,830.35
15,972,718.56
66.67%
66.67%
0.33
20.00
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
62.50%
28,114.85
562.50
11,250.00
3.75
5,625.00
1,500.00
5.62
5.62
5.62
0.37
5.62
588,914.07
565,390.05
21,038.27
2,485.75
0.05
0.03
0.00
0.02
0.00
0.00
0.00
0.00
0.02
0.00
0.01
0.00
0.00
3,793,398.66
464,550.55
730,510.02
54,934.89
1,128,247.14
165,463.57
1,129,263.40
120,429.11
2,174,283.12
43,998.30
7,964.46
887.37
32,835.15
55,315.95
21,393.65
6,930.82
97,826.29
86,509.63
4,152.23
43,519.08
75,674.18
11,915.59
98,882.77
48.00%
48.00%
48.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
30.43%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
94,014.48
40,835.78
19,466.55
9,962.42
837,702.09
76,240.83
45,873.59
33,630.31
30,165.36
109.79
3,828.32
341.67
1,074.51
1,181.84
349,159.63
7.41
3,653.06
107.06
42.73
74.05
911.58
48.89
29,334.61
8,711.09
1,572,933.59
395,906.68
319,292.48
398,164.70
307,120.06
78,237.05
74,212.63
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
26.09%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
243,910.66
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
32.14%
32.14%
32.14%
32.14%
32.14%
32.14%
212,841.46
31,069.20
187,393.44
80,689.62
1,558.12
25,312.50
4,544.40
15,581.25
4,155.00
2,236.16
19,687.50
2,308.89
3,195.00
28,125.00
7,784,526.08
778,452.61
1,508,641.15
10,071,619.85
1,913,607.77
11,985,227.62
33.33%
33.33%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
37.50%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
SEPTIMO MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
36,958.92
34,307.32
167,420.62
12,181.63
50,226.09
444,263.94
16,815.30
10,906.55
1,052.03
72.43
2,548.85
4,776.85
1,118.57
351.17
66,309.69
979.38
47.61
358.06
583.59
85.49
6,621.79
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
8,670,625.52
1,061,829.82
1,669,737.18
125,565.46
2,578,850.61
378,202.43
2,581,173.48
275,266.53
6,160,468.93
124,661.86
22,565.97
2,514.21
93,032.91
156,728.52
60,615.33
19,637.33
277,174.51
245,110.63
11,764.66
123,304.07
214,410.17
33,760.85
280,167.86
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
746.67
219.15
70.14
548.63
19,765.90
2,180.43
1,650.48
784.96
803.80
36.13
109.44
23.33
472.01
205.81
3,542.65
1.33
22.17
22.17
22.17
13.30
21,523.48
2.96
24.02
15.52
45,772.34
522,528.60
96,617.23
549,461.50
11,882.53
104,447.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
266,374.37
115,701.39
55,155.22
28,226.86
2,373,489.28
216,015.67
129,975.16
95,285.87
85,468.52
311.07
10,846.90
968.07
3,044.46
3,348.54
989,285.62
20.98
10,350.34
303.34
121.07
209.81
2,582.82
138.51
83,114.74
24,681.43
3,320,637.60
835,802.99
674,061.90
840,569.92
648,364.57
165,167.10
156,671.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
487,821.30
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,269,376.66
226,937.67
439,805.20
2,936,119.52
557,862.71
3,493,982.23
0.67
40.00
46,858.09
937.50
18,750.00
6.25
9,375.00
2,500.00
9.38
9.38
9.38
0.63
9.38
425,682.90
62,138.40
312,322.45
134,482.72
2,596.88
42,187.50
7,574.00
25,968.75
6,925.00
3,726.94
32,812.50
3,848.16
5,325.00
46,875.00
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
41,578.79
38,595.73
188,348.20
13,704.33
56,504.35
499,796.93
18,917.22
12,189.67
1,175.79
80.96
2,848.71
5,338.83
1,250.17
392.48
74,110.83
1,094.61
53.22
400.18
652.25
95.55
7,400.82
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
9,754,453.71
1,194,558.55
1,878,454.33
141,261.15
2,901,206.94
425,477.74
2,903,820.16
309,674.85
6,885,229.98
139,327.96
25,220.79
2,810.00
103,977.96
175,167.17
67,746.55
21,947.60
309,783.27
273,947.18
13,148.74
137,810.44
239,634.89
37,732.72
313,128.79
ACTUAL
%
52.00%
52.00%
52.00%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
78.26%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
834.51
244.93
78.40
613.17
22,091.30
2,436.96
1,844.65
877.30
898.37
40.38
122.32
26.07
527.54
230.02
3,959.43
1.49
24.78
24.78
24.78
14.87
24,055.65
3.30
26.85
17.35
50,590.49
577,531.61
106,787.47
607,299.55
13,133.32
115,441.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
297,712.53
129,313.32
61,644.07
31,547.66
2,652,723.31
241,429.28
145,266.36
106,495.98
95,523.64
347.66
12,123.01
1,081.96
3,402.63
3,742.49
1,105,672.17
23.45
11,568.03
339.03
135.31
234.49
2,886.68
154.81
92,892.94
27,585.13
3,670,178.40
923,782.26
745,015.78
929,050.97
716,613.47
182,553.11
173,162.81
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
82.61%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
536,603.43
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,269,376.66
226,937.67
439,805.20
0.73
44.00
56,229.71
1,125.00
22,500.00
7.50
11,250.00
3,000.00
11.25
11.25
11.25
0.75
11.25
468,251.19
68,352.24
374,786.94
161,379.26
3,116.25
50,625.00
9,088.80
31,162.50
8,310.00
4,472.33
39,375.00
4,617.79
6,390.00
56,250.00
21,221,252.46
2,122,125.25
4,112,678.73
2,936,119.52
557,862.71
27,456,056.43
5,216,650.72
3,493,982.23
32,672,707.15
12,273,742.61
73.33%
73.33%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
0.48
15.25
0.96
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
11,549.66
10,721.04
52,318.94
3,806.76
15,695.65
138,832.48
5,254.78
2,566.25
247.54
17.04
599.73
1,123.97
263.19
82.63
15,602.28
230.44
11.20
84.25
137.31
20.11
1,558.07
588,914.07
565,390.05
21,038.27
2,485.75
383,003.42
236,679.32
32,645.79
140,614.32
22,009.59
6,588.02
24,850.49
9,971.12
146,324.09
30,456.53
86,945.75
28,132.79
789.02
2,709,570.47
331,821.82
521,792.87
39,239.21
805,890.82
118,188.26
806,616.71
86,020.79
1,449,522.07
29,332.20
5,309.64
591.58
21,890.10
36,877.30
14,262.43
4,620.55
65,217.53
57,673.09
2,768.16
29,012.72
50,449.45
7,943.73
65,921.85
48.00%
48.00%
48.00%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
21.74%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
175.69
51.57
16.50
129.09
4,650.80
513.04
388.35
184.70
189.13
8.50
25.75
5.49
111.06
48.43
833.57
0.31
5.22
5.22
5.22
3.13
5,064.35
0.70
5.65
3.65
16,863.49
192,510.54
35,595.82
202,433.18
4,377.77
38,480.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62,676.32
27,223.86
12,977.70
6,641.61
558,468.05
50,827.22
30,582.39
22,420.20
20,110.24
73.19
2,552.21
227.78
716.34
787.89
232,773.08
4.94
2,435.37
71.37
28.49
49.37
607.72
32.59
19,556.41
5,807.39
1,223,392.79
307,927.42
248,338.59
309,683.65
238,871.15
60,851.04
57,720.94
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
17.39%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
195,128.53
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
0.27
16.00
18,743.23
375.00
7,500.00
2.50
3,750.00
1,000.00
3.75
3.75
3.75
0.25
3.75
170,273.17
24,855.36
124,928.95
53,793.07
1,038.75
16,875.00
3,029.60
10,387.50
2,770.00
1,490.77
13,125.00
1,539.26
2,130.00
18,750.00
5,702,542.82
570,254.28
1,105,152.80
7,377,949.90
1,401,810.48
8,779,760.38
26.67%
26.67%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SEPTIMO MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
41,578.79
38,595.73
188,348.20
13,704.33
56,504.35
499,796.93
18,917.22
12,189.67
1,175.79
80.96
2,848.71
5,338.83
1,250.17
392.48
74,110.83
1,094.61
53.22
400.18
652.25
95.55
7,400.82
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
9,754,453.71
1,194,558.55
1,878,454.33
141,261.15
2,901,206.94
425,477.74
2,903,820.16
309,674.85
6,885,229.98
139,327.96
25,220.79
2,810.00
103,977.96
175,167.17
67,746.55
21,947.60
309,783.27
273,947.18
13,148.74
137,810.44
239,634.89
37,732.72
313,128.79
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
834.51
244.93
78.40
613.17
22,091.30
2,436.96
1,844.65
877.30
898.37
40.38
122.32
26.07
527.54
230.02
3,959.43
1.49
24.78
24.78
24.78
14.87
24,055.65
3.30
26.85
17.35
50,590.49
577,531.61
106,787.47
607,299.55
13,133.32
115,441.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
297,712.53
129,313.32
61,644.07
31,547.66
2,652,723.31
241,429.28
145,266.36
106,495.98
95,523.64
347.66
12,123.01
1,081.96
3,402.63
3,742.49
1,105,672.17
23.45
11,568.03
339.03
135.31
234.49
2,886.68
154.81
92,892.94
27,585.13
3,670,178.40
923,782.26
745,015.78
929,050.97
716,613.47
182,553.11
173,162.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
536,603.43
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,206,912.17
220,691.22
427,699.58
2,855,302.97
542,507.56
3,397,810.53
0.73
44.00
56,229.71
1,125.00
22,500.00
7.50
11,250.00
3,000.00
11.25
11.25
11.25
0.75
11.25
468,251.19
68,352.24
374,786.94
161,379.26
3,116.25
50,625.00
9,088.80
31,162.50
8,310.00
4,472.33
39,375.00
4,617.79
6,390.00
56,250.00
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
46,198.65
42,884.15
209,275.77
15,227.03
62,782.61
555,329.92
21,019.13
13,472.80
1,299.56
89.48
3,148.58
5,900.82
1,381.76
433.80
81,911.97
1,209.83
58.82
442.31
720.90
105.60
8,179.86
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
10,838,281.90
1,327,287.28
2,087,171.47
156,956.83
3,223,563.26
472,753.04
3,226,466.85
344,083.17
7,609,991.03
153,994.06
27,875.61
3,105.79
114,923.01
193,605.82
74,877.76
24,257.88
342,392.04
302,783.72
14,532.82
152,316.80
264,859.62
41,704.58
346,089.71
ACTUAL
%
52.00%
52.00%
52.00%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
86.96%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.13
922.36
270.72
86.65
677.72
24,416.70
2,693.48
2,038.83
969.65
992.93
44.63
135.19
28.82
583.07
254.24
4,376.22
1.64
27.39
27.39
27.39
16.43
26,587.83
3.65
29.67
19.17
55,408.63
632,534.62
116,957.70
665,137.60
14,384.11
126,436.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
329,050.69
142,925.25
68,132.92
34,868.47
2,931,957.35
266,842.89
160,557.55
117,706.08
105,578.76
384.26
13,399.11
1,195.85
3,760.80
4,136.44
1,222,058.71
25.92
12,785.71
374.71
149.56
259.18
3,190.54
171.10
102,671.15
30,488.82
4,019,719.20
1,011,761.52
815,969.66
1,017,532.01
784,862.37
199,939.12
189,654.51
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
585,385.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
82.14%
82.14%
82.14%
82.14%
82.14%
82.14%
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,206,912.17
220,691.22
427,699.58
0.80
48.00
56,229.71
1,125.00
22,500.00
7.50
11,250.00
3,000.00
11.25
11.25
11.25
0.75
11.25
510,819.48
74,566.08
374,786.94
161,379.26
3,116.25
50,625.00
9,088.80
31,162.50
8,310.00
4,472.33
39,375.00
4,617.79
6,390.00
56,250.00
23,053,377.69
2,305,337.77
4,467,744.60
2,855,302.97
542,507.56
29,826,460.06
5,667,027.41
3,397,810.53
35,493,487.47
8,587,417.02
80.00%
80.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
0.48
15.25
0.96
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
6,929.80
6,432.62
31,391.37
2,284.06
9,417.39
83,299.49
3,152.87
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
588,914.07
565,390.05
21,038.27
2,485.75
383,003.42
236,679.32
32,645.79
140,614.32
22,009.59
6,588.02
24,850.49
9,971.12
146,324.09
30,456.53
86,945.75
28,132.79
789.02
1,625,742.28
199,093.09
313,075.72
23,543.52
483,534.49
70,912.96
483,970.03
51,612.47
724,761.02
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.76
28,836.54
1,384.08
14,506.36
25,224.72
3,971.86
32,960.92
48.00%
48.00%
48.00%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
13.04%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
12,045.35
137,507.53
25,425.59
144,595.13
3,126.98
27,486.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
31,338.16
13,611.93
6,488.85
3,320.81
279,234.02
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
873,851.99
219,948.15
177,384.71
221,202.61
170,622.25
43,465.03
41,229.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
146,346.40
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
17.86%
17.86%
17.86%
17.86%
17.86%
17.86%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.20
12.00
18,743.23
375.00
7,500.00
2.50
3,750.00
1,000.00
3.75
3.75
3.75
0.25
3.75
127,704.88
18,641.52
124,928.95
53,793.07
1,038.75
16,875.00
3,029.60
10,387.50
2,770.00
1,490.77
13,125.00
1,539.26
2,130.00
18,750.00
3,370,701.70
337,070.17
653,241.99
4,361,013.86
828,592.63
5,189,606.49
20.00%
20.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
SEPTIMO MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
46,198.65
42,884.15
209,275.77
15,227.03
62,782.61
555,329.92
21,019.13
13,472.80
1,299.56
89.48
3,148.58
5,900.82
1,381.76
433.80
81,911.97
1,209.83
58.82
442.31
720.90
105.60
8,179.86
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
10,838,281.90
1,327,287.28
2,087,171.47
156,956.83
3,223,563.26
472,753.04
3,226,466.85
344,083.17
7,609,991.03
153,994.06
27,875.61
3,105.79
114,923.01
193,605.82
74,877.76
24,257.88
342,392.04
302,783.72
14,532.82
152,316.80
264,859.62
41,704.58
346,089.71
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,619.87
4,288.41
20,927.58
1,522.70
6,278.26
55,532.99
2,101.91
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
139,237.69
25,492.50
6,020.30
107,724.89
4,000.07
5,991.63
2,078.49
957.90
54,462.51
27,574.80
10,809.54
1,302.39
547.57
48,782.13
922.36
270.72
86.65
677.72
24,416.70
2,693.48
2,038.83
969.65
992.93
44.63
135.19
28.82
583.07
254.24
4,376.22
1.64
27.39
27.39
27.39
16.43
26,587.83
3.65
29.67
19.17
55,408.63
632,534.62
116,957.70
665,137.60
14,384.11
126,436.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
329,050.69
142,925.25
68,132.92
34,868.47
2,931,957.35
266,842.89
160,557.55
117,706.08
105,578.76
384.26
13,399.11
1,195.85
3,760.80
4,136.44
1,222,058.71
25.92
12,785.71
374.71
149.56
259.18
3,190.54
171.10
102,671.15
30,488.82
4,019,719.20
1,011,761.52
815,969.66
1,017,532.01
784,862.37
199,939.12
189,654.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
585,385.56
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,408,614.35
240,861.44
466,789.46
3,116,265.25
592,090.40
3,708,355.64
0.80
48.00
56,229.71
1,125.00
22,500.00
7.50
11,250.00
3,000.00
11.25
11.25
11.25
0.75
11.25
510,819.48
74,566.08
374,786.94
161,379.26
3,116.25
50,625.00
9,088.80
31,162.50
8,310.00
4,472.33
39,375.00
4,617.79
6,390.00
56,250.00
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
VALORIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,083,828.19
132,728.73
208,717.15
15,695.68
322,356.33
47,275.30
322,646.68
34,408.32
724,761.05
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.77
28,836.54
1,384.08
14,506.36
25,224.73
3,971.86
32,960.92
#DIV/0!
#DIV/0!
#DIV/0!
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
50,818.52
47,172.56
230,203.35
16,749.74
69,060.87
610,862.91
23,121.04
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
11,922,110.09
1,460,016.00
2,295,888.62
172,652.51
3,545,919.59
520,028.35
3,549,113.53
378,491.48
8,334,752.08
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.35
45,676.45
379,050.64
ACTUAL
%
52.00%
52.00%
52.00%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
95.65%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.03
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
139,237.69
25,492.50
6,020.30
107,724.89
4,000.07
5,991.63
2,078.49
957.90
54,462.51
27,574.80
10,809.54
1,302.39
547.57
48,782.13
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
60,226.77
687,537.63
127,127.94
722,975.65
15,634.90
137,430.80
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.38
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,369,260.00
1,099,740.78
886,923.55
1,106,013.06
853,111.27
217,325.14
206,146.21
139,237.69
25,492.50
6,020.30
107,724.89
4,000.07
5,991.63
2,078.49
957.90
54,462.51
27,574.80
10,809.54
1,302.39
547.57
634,167.69
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
89.29%
89.29%
89.29%
89.29%
89.29%
89.29%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
2,408,614.35
240,861.44
466,789.46
0.87
52.00
65,601.33
1,312.50
26,250.00
8.75
13,125.00
3,500.00
13.13
13.13
13.13
0.88
13.13
553,387.77
80,779.92
437,251.43
188,275.81
3,635.63
59,062.50
10,603.60
36,356.25
9,695.00
5,217.71
45,937.50
5,387.42
7,455.00
65,625.00
25,836,778.98
2,583,677.90
5,007,167.77
3,116,265.25
592,090.40
33,427,624.64
6,351,248.68
3,708,355.64
39,778,873.33
6,025,070.06
86.67%
86.67%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
0.48
15.25
0.96
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
2,309.93
2,144.21
10,463.79
761.35
3,139.13
27,766.50
1,050.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
588,914.07
565,390.05
21,038.27
2,485.75
383,003.42
236,679.32
32,645.79
140,614.32
22,009.59
6,588.02
24,850.49
9,971.12
146,324.09
30,456.53
86,945.75
28,132.79
789.02
541,914.09
66,364.36
104,358.57
7,847.84
161,178.16
23,637.65
161,323.34
17,204.16
-0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48.00%
48.00%
48.00%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
4.35%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,227.21
82,504.52
15,255.35
86,757.08
1,876.19
16,491.70
73.33
14.67
0.00
13.69
71.07
7.33
20.67
5,881.48
293.33
240.67
174.00
105.20
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
524,311.19
131,968.89
106,430.82
132,721.57
102,373.35
26,079.02
24,737.54
278,475.37
50,985.00
12,040.60
215,449.77
8,000.13
11,983.26
4,156.97
1,915.80
108,925.01
55,149.60
21,619.09
2,604.78
1,095.13
97,564.27
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10.71%
10.71%
10.71%
10.71%
10.71%
10.71%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
0.13
8.00
9,371.61
187.50
3,750.00
1.25
1,875.00
500.00
1.87
1.87
1.87
0.12
1.87
85,136.59
12,427.68
62,464.46
26,896.53
519.37
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
1,504,729.36
150,472.94
291,616.55
1,946,818.84
369,895.58
2,316,714.42
13.33%
13.33%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,309.93
2,144.21
10,463.79
761.35
3,139.13
27,766.50
1,050.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SEPTIMO MES
100.00%
PROGRAMADO
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
541,914.10
66,364.36
104,358.57
7,847.84
161,178.16
23,637.65
161,323.34
17,204.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
50,818.52
47,172.56
230,203.35
16,749.74
69,060.87
610,862.91
23,121.04
13,472.80
1,299.56
89.48
3,148.58
5,900.82
1,381.76
433.80
81,911.97
1,209.83
58.82
442.31
720.90
105.60
8,179.86
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
11,922,110.09
1,460,016.00
2,295,888.62
172,652.51
3,545,919.59
520,028.35
3,549,113.53
378,491.48
7,609,991.03
153,994.06
27,875.61
3,105.79
114,923.01
193,605.82
74,877.76
24,257.88
342,392.04
302,783.72
14,532.82
152,316.80
264,859.62
41,704.58
346,089.71
VALORIZACION ACTUAL
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,309.93
2,144.21
10,463.79
761.35
3,139.13
27,766.50
1,050.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
139,237.69
25,492.50
6,020.30
107,724.89
4,000.07
5,991.63
2,078.49
957.90
54,462.51
27,574.80
10,809.54
1,302.39
547.57
48,782.13
922.36
270.72
86.65
677.72
24,416.70
2,693.48
2,038.83
969.65
992.93
44.63
135.19
28.82
583.07
254.24
4,376.22
1.64
27.39
27.39
27.39
16.43
26,587.83
3.65
29.67
19.17
60,226.77
687,537.63
127,127.94
722,975.65
15,634.90
137,430.80
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
329,050.69
142,925.25
68,132.92
34,868.47
2,931,957.35
266,842.89
160,557.55
117,706.08
105,578.76
384.26
13,399.11
1,195.85
3,760.80
4,136.44
1,222,058.71
25.92
12,785.71
374.71
149.56
259.18
3,190.54
171.10
102,671.15
30,488.82
4,369,260.00
1,099,740.78
886,923.55
1,106,013.06
853,111.27
217,325.14
206,146.21
139,237.69
25,492.50
6,020.30
107,724.89
4,000.07
5,991.63
2,078.49
957.90
54,462.51
27,574.80
10,809.54
1,302.39
547.57
634,167.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,818.14
55,003.01
10,170.24
57,838.05
1,250.79
10,994.46
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,079,474.72
107,947.47
209,202.20
1,396,624.39
265,358.63
1,661,983.03
0.87
52.00
65,601.33
1,312.50
26,250.00
8.75
13,125.00
3,500.00
13.13
13.13
13.13
0.88
13.13
553,387.77
80,779.92
437,251.43
188,275.81
3,635.63
59,062.50
10,603.60
36,356.25
9,695.00
5,217.71
45,937.50
5,387.42
7,455.00
65,625.00
0.07
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
RIZACION ACTUAL
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
541,914.10
66,364.36
104,358.57
7,847.84
161,178.16
23,637.65
161,323.34
17,204.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION ACUMULADO
METRADO
S/.
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
13,472.80
1,299.56
89.48
3,148.58
5,900.82
1,381.76
433.80
81,911.97
1,209.83
58.82
442.31
720.90
105.60
8,179.86
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
12,464,024.19
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
7,609,991.03
153,994.06
27,875.61
3,105.79
114,923.01
193,605.82
74,877.76
24,257.88
342,392.04
302,783.72
14,532.82
152,316.80
264,859.62
41,704.58
346,089.71
ACTUAL
%
52.00%
52.00%
52.00%
0.48
15.25
0.96
89.47%
89.47%
89.47%
89.47%
89.47%
89.47%
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
89.47%
89.47%
89.47%
89.47%
5,834.58
6,955.66
2,374.07
305.82
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
1,283.12
123.77
8.52
299.86
561.98
131.60
41.31
7,801.14
115.22
5.60
42.12
68.66
10.06
779.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
349,540.80
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
139,237.69
25,492.50
6,020.30
107,724.89
4,000.07
5,991.63
2,078.49
957.90
54,462.51
27,574.80
10,809.54
1,302.39
547.57
48,782.13
922.36
270.72
86.65
677.72
24,416.70
2,693.48
2,038.83
969.65
992.93
44.63
135.19
28.82
583.07
254.24
4,376.22
1.64
27.39
27.39
27.39
16.43
26,587.83
3.65
29.67
19.17
65,044.91
742,540.65
137,298.17
780,813.70
16,885.69
148,425.27
73.33
14.67
13.69
71.07
7.33
20.67
5,881.48
293.33
240.67
174.00
105.20
329,050.69
142,925.25
68,132.92
34,868.47
2,931,957.35
266,842.89
160,557.55
117,706.08
105,578.76
384.26
13,399.11
1,195.85
3,760.80
4,136.44
1,222,058.71
25.92
12,785.71
374.71
149.56
259.18
3,190.54
171.10
102,671.15
30,488.82
4,718,800.80
1,187,720.05
957,877.43
1,194,494.10
921,360.17
234,711.15
222,637.90
278,475.38
50,985.00
12,040.60
215,449.78
8,000.13
11,983.26
4,156.97
1,915.80
108,925.01
55,149.60
21,619.09
2,604.78
1,095.13
682,949.82
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
91.30%
87.84
25.78
8.25
64.54
2,325.40
256.52
194.17
92.35
94.57
4.25
12.88
2.74
55.53
24.21
416.78
0.16
2.61
2.61
2.61
1.57
2,532.17
0.35
2.83
1.83
96.43%
96.43%
96.43%
96.43%
96.43%
96.43%
2,409.07
27,501.50
5,085.12
28,919.03
625.40
5,497.23
0.67
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
66.67%
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
42,568.29
6,213.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,079,474.72
107,947.47
209,202.20
0.93
56.00
65,601.33
1,312.50
26,250.00
8.75
13,125.00
3,500.00
13.13
13.13
13.13
0.88
13.13
595,956.06
86,993.76
437,251.43
188,275.81
3,635.63
59,062.50
10,603.60
36,356.25
9,695.00
5,217.71
45,937.50
5,387.42
7,455.00
65,625.00
18,144,250.19
1,814,425.02
3,516,355.69
1,396,624.39
265,358.63
23,475,030.90
4,460,255.87
1,661,983.03
27,935,286.77
2,220,542.81
93.33%
93.33%
0.07
4.00
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
87.50%
9,371.61
187.50
3,750.00
1.25
1,875.00
500.00
1.87
1.87
1.87
0.12
1.87
588,914.07
565,390.05
21,038.27
2,485.75
383,003.42
236,679.32
32,645.79
140,614.32
22,009.59
6,588.02
24,850.49
9,971.12
146,324.09
30,456.53
86,945.75
28,132.79
789.02
(0.01)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
724,761.02
14,666.10
2,654.82
295.79
10,945.05
18,438.65
7,131.22
2,310.27
32,608.76
28,836.54
1,384.08
14,506.36
25,224.72
3,971.86
32,960.92
48.00%
48.00%
48.00%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
10.53%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
31,338.16
13,611.93
6,488.85
3,320.81
279,234.02
25,413.61
15,291.20
11,210.10
10,055.12
36.60
1,276.11
113.89
358.17
393.95
116,386.54
2.47
1,217.69
35.69
14.24
24.68
303.86
16.30
9,778.20
2,903.70
174,770.39
43,989.63
35,476.94
44,240.52
34,124.45
8,693.01
8,245.85
139,237.68
25,492.50
6,020.30
107,724.88
4,000.07
5,991.63
2,078.49
957.90
54,462.50
27,574.80
10,809.54
1,302.39
547.57
48,782.14
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
8.70%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
0.33
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
33.33%
42,568.30
6,213.84
62,464.46
26,896.53
519.37
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
362,790.21
36,279.02
70,308.74
469,377.97
89,181.81
558,559.79
6.67%
6.67%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
ITEM.
1.00
1.01
1.02
1.03
2.00
2.01
02.01.01
02.01.02
02.01.03
2.02
2.03
2.04
2.05
02.05.01
02.05.02
02.05.03
2.06
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13
4.14
DESCRIPCION DE PARTIDA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRAZO Y REPLANTEO
CARTEL DE OBRA 3.60 x 7.20
MOVIMIENTO DE TIERRAS
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS D
MEJORAMIENTO DE SUB RASANTE
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO
TERRAPLEN
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL EXCEDENTE DE CORTE
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRAN
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA)
PAVIMENTO
SUB BASE GRANULAR
BASE GRANULAR
IMPRIMACION BITUMINOSA
CARPETA ASFALTICA EN CALIENTE (e=0.075 m.)
ASFALTO DILUIDO MC-30
CEMENTO ASFALTICO PEN 120 -150
ADITIVO MEJORADOR DE ADHERENCIA
OBRAS DE ARTE Y DRENAJE
EXCAVACION PARA ESTRUCTURAS
EXCAVACION PARA ESTRUCTURAS BAJO AGUA
DEMOLICION DE CONCRETO CICLOPEO
DEMOLICION DE MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO
ENCOFRADO Y DESENCOFRADO CARA VISTA
ENCOFRADO Y DESENCOFRADO BAJO AGUA
ACERO DE REFUERZO FY=4,200 KG/CM2
CONCRETO CICLOPEO f'c = 175 KG/CM2 + 30 % PIEDRA MEDIANA
CONCRETO SIMPLE f'c = 100 KG/CM2
CONCRETO SIMPLE f'c = 210 KG/CM2 EN SECO
CONCRETO SIMPLE f'c = 210 KG/CM2 BAJO AGUA
CONCRETO SIMPLE f'c = 280 KG/CM2
RELLENO DE ESTRUCTURAS
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
4.23
4.24
4.25
4.26
4.27
4.28
4.29
4.3
4.31
4.32
4.33
4.34
4.35
4.36
4.37
4.38
5.00
5.01
5.02
5.03
5.04
5.05
5.06
6.00
6.01
6.02
6.03
06.03.01
06.03.02
06.03.03
6.04
6.05
6.06
6.07
6.08
6.09
7.00
7.01
7.02
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
ON DE PARTIDA
CONSIDERADO EN TRANSP.)
EZA)
IEDRA MEDIANA
UNIDAD
METRADO
GLB
KM
und
1.00
31.76
2.00
m3
m3
m3
m2
m3
m2
65,986.17
92,573.52
8,715.76
69,540.19
17,384.36
75,179.04
m3
m3
m3
m3
55,428.55
66,078.76
22,553.71
2,905.32
m3
m3
m2
m3
gln
gln
kg
53,128.45
49,316.77
240,667.14
17,511.09
72,200.00
638,629.41
24,172.00
m3
m3
m3
m3
m2
m2
m2
kg
m3
m3
m3
m3
m3
m3
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
15 M)
D<=1.00 KM
D>1.00 KM
00 KM
KM
m
m
m
m2
m
m
m
m
m
m2
m3
m3
m2
m
m
m2
m
m
m
m
CM3
und
m
m
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
m3K
m3K
m3K
m3K
M3K
M3K
67,453.98
770,042.15
142,383.29
809,732.73
17,511.09
153,922.50
und
und
110.00
22.00
m2
m
und
und
m2
m
und
und
m2
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
URIDAD VIAL
GLB
m
1.00
60.00
AL EXCEDENTE
ENTO
m3
m2
m2
HA
m2
m2
und
mes
und
GLB
mes
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
DE ASFALTO Y CHANCADORA
E MAQUINAS
SEPTIMO MES
PRECIO
S/.
PARCIAL
S/.
1,177,828.16
1,379.95
2,589.17
4.70
14.43
23.99
0.90
13.58
1.26
5.22
12.50
11.85
2.58
28.73
48.67
0.75
211.70
7.53
5.81
16.37
11.43
21.45
34.71
36.50
32.81
54.19
55.92
4.18
250.27
247.08
344.37
367.40
394.92
42.31
1,226,833.71
1,177,828.16
43,827.21
5,178.34
3,638,532.07
2,248,453.35
310,135.00
1,335,835.89
209,091.08
62,586.17
236,079.61
94,725.59
1,390,078.72
289,337.03
825,984.50
267,261.46
7,495.73
12,464,024.18
1,526,380.37
2,400,247.20
180,500.36
3,707,097.75
543,666.00
3,710,436.87
395,695.64
8,334,752.05
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.34
45,676.45
379,050.64
RENDIMIENTO
PROGRAMADO
METRADO
0.48
15.25
0.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
356.75
527.95
786.32
51.45
120.08
99.07
78.75
121.39
106.33
8.61
99.11
41.50
6.45
16.27
279.25
15.77
466.78
13.68
5.46
15.77
0.12
46.85
3,459.98
1,590.12
18.26
1.29
8.70
1.18
13.90
1.50
695.25
820.95
584.52
168.62
566.86
92.70
18.52
188.01
89.83
14.97
10.41
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.37
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,893,571.19
1,231,709.67
993,354.37
1,238,734.62
955,484.62
243,404.15
230,883.75
417,713.06
76,477.50
18,060.90
323,174.66
12,000.20
17,974.89
6,235.46
2,873.70
163,387.51
82,724.40
32,428.63
3,907.17
1,642.70
731,731.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,409.07
27,501.51
5,085.12
28,919.03
625.40
5,497.23
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
638,524.36
1,553.46
2.87
2.77
2.25
1,211.84
2.77
2.77
397.54
3,500.00
410.47
8,520.00
5,000.00
638,524.36
93,207.60
499,715.89
215,172.34
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
32,206,874.11
3,220,687.41
6,241,692.20
41,669,253.73
7,917,158.21
49,586,411.94
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
SEPTIMO MES
100.00%
PROGRAMADO
S/.
588,914.08
565,390.06
21,038.27
2,485.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.52
16.51
1.04
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
50,818.52
47,172.56
230,203.35
16,749.74
69,060.87
610,862.91
23,121.04
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
637,919.64
612,438.11
22,788.94
2,692.59
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
11,922,110.09
1,460,016.00
2,295,888.62
172,652.51
3,545,919.59
520,028.35
3,549,113.53
378,491.48
8,334,752.08
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.35
45,676.45
379,050.64
VALORIZACION ACTUAL
METRADO
0.48
15.25
0.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
174,770.40
43,989.63
35,476.94
44,240.52
34,124.45
8,693.01
8,245.85
139,237.69
25,492.50
6,020.30
107,724.89
4,000.07
5,991.63
2,078.49
957.90
54,462.51
27,574.80
10,809.54
1,302.39
547.57
48,782.13
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
60,226.77
687,537.63
127,127.94
722,975.65
15,634.90
137,430.80
73.33
14.67
13.69
71.07
7.33
20.67
5,881.48
293.33
240.67
174.00
105.20
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.38
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,369,260.00
1,099,740.78
886,923.55
1,106,013.06
853,111.27
217,325.14
206,146.21
278,475.38
50,985.00
12,040.60
215,449.78
8,000.13
11,983.26
4,156.97
1,915.80
108,925.01
55,149.60
21,619.09
2,604.78
1,095.13
634,167.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,409.07
27,501.51
5,085.12
28,919.03
625.40
5,497.23
36.67
7.33
6.84
35.53
3.67
10.33
2,940.74
146.67
120.33
87.00
52.60
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
1,014,168.79
101,416.88
196,545.91
1,312,131.58
249,305.00
1,561,436.58
0.87
52.00
65,601.33
1,312.50
26,250.00
8.75
13,125.00
3,500.00
13.13
13.13
13.13
0.88
13.13
553,387.77
80,779.92
437,251.43
188,275.81
3,635.63
59,062.50
10,603.60
36,356.25
9,695.00
5,217.71
45,937.50
5,387.42
7,455.00
65,625.00
0.07
4.00
9,371.62
187.50
3,750.00
1.25
1,875.00
500.00
1.88
1.88
1.88
0.13
1.88
RIZACION ACTUAL
S/.
588,914.08
565,390.06
21,038.27
2,485.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION ACUMULADO
METRADO
S/.
1.00
31.76
2.00
59,040.26
82,828.94
7,798.31
62,220.17
15,554.43
67,265.46
49,593.97
59,123.10
20,179.64
2,599.50
50,818.52
47,172.56
230,203.35
16,749.74
69,060.87
610,862.91
23,121.04
14,755.92
1,423.33
98.00
3,448.44
6,462.80
1,513.36
475.11
89,713.11
1,325.05
64.42
484.43
789.56
115.66
8,958.89
1,226,833.72
1,177,828.17
43,827.21
5,178.34
3,255,528.65
2,011,774.02
277,489.21
1,195,221.57
187,081.49
55,998.15
211,229.12
84,754.47
1,243,754.63
258,880.50
739,038.75
239,128.67
6,706.70
11,922,110.09
1,460,016.00
2,295,888.62
172,652.51
3,545,919.59
520,028.35
3,549,113.53
378,491.48
8,334,752.08
168,660.17
30,530.43
3,401.58
125,868.06
212,044.47
82,008.98
26,568.15
375,000.80
331,620.26
15,916.89
166,823.16
290,084.35
45,676.45
379,050.64
ACTUAL
%
100.00%
0.00
0.00
0.00
89.47%
6,945.91
9,744.58
917.45
7,320.02
1,829.93
7,913.58
5,834.58
6,955.66
2,374.07
305.82
95.65%
2,309.93
2,144.21
10,463.79
761.35
3,139.13
27,766.50
1,050.96
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
174,770.40
43,989.63
35,476.94
44,240.52
34,124.45
8,693.01
8,245.85
139,237.69
25,492.50
6,020.30
107,724.89
4,000.07
5,991.63
2,078.49
957.90
54,462.51
27,574.80
10,809.54
1,302.39
547.57
48,782.13
1,010.20
296.50
94.90
742.26
26,742.10
2,950.00
2,233.00
1,062.00
1,087.50
48.88
148.07
31.56
638.60
278.45
4,793.00
1.80
30.00
30.00
30.00
18.00
29,120.00
4.00
32.50
21.00
62,635.84
715,039.14
132,213.06
751,894.68
16,260.30
142,928.04
110.00
22.00
20.53
106.60
11.00
31.00
8,822.22
440.00
361.00
261.00
157.80
360,388.85
156,537.18
74,621.77
38,189.28
3,211,191.38
292,256.50
175,848.75
128,916.18
115,633.88
420.86
14,675.22
1,309.74
4,118.97
4,530.38
1,338,445.25
28.39
14,003.40
410.40
163.80
283.86
3,494.40
187.40
112,449.35
33,392.52
4,544,030.40
1,143,730.41
922,400.49
1,150,253.58
887,235.72
226,018.14
214,392.05
417,713.07
76,477.50
18,060.90
323,174.67
12,000.20
17,974.89
6,235.46
2,873.70
163,387.52
82,724.40
32,428.63
3,907.17
1,642.70
682,949.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
92.86%
4,818.14
55,003.01
10,170.23
57,838.05
1,250.79
10,994.46
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
93.33%
42,568.29
6,213.84
62,464.49
26,896.54
519.38
8,437.50
1,514.80
5,193.75
1,385.00
745.39
6,562.50
769.63
1,065.00
9,375.00
1,014,168.79
101,416.88
196,545.91
0.93
56.00
74,972.94
1,500.00
30,000.00
10.00
15,000.00
4,000.00
15.00
15.00
15.00
1.00
15.00
595,956.06
86,993.76
499,715.92
215,172.35
4,155.00
67,500.00
12,118.40
41,550.00
11,080.00
5,963.10
52,500.00
6,157.05
8,520.00
75,000.00
30,883,633.75
3,088,363.38
5,985,248.22
1,312,131.58
249,305.00
39,957,245.35
7,591,876.62
1,561,436.58
47,549,121.96
0.07
4.00
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
95.89%
95.89%
-0.01
-0.01
0.00
0.00
383,003.42
236,679.32
32,645.79
140,614.32
22,009.59
6,588.02
24,850.49
9,971.12
146,324.09
30,456.53
86,945.75
28,132.79
789.02
541,914.09
66,364.36
104,358.57
7,847.84
161,178.16
23,637.65
161,323.34
17,204.16
-0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
10.53%
4.35%
0.00%
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
349,540.79
87,979.26
70,953.88
88,481.04
68,248.90
17,386.01
16,491.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,782.14
7.14%
0.00%
6.67%
42,568.30
6,213.84
-0.03
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,323,240.37
132,324.04
256,443.98
0.00%
4.11%
1,712,008.39
325,281.59
2,037,289.99
4.11%