Taller VAlorizacion 2 192

UBICACIÓN
MACHE - OTUZCO - LA LIBERTAD

ENTIDAD MUNICIPALIDAD DISTRITAL DE MACHE
OBRAS DE RECONSTRUCCION
FUENTE DE FINANCIAMIENTO
"MEJORAMIENTO DEL CAMINO VECINAL PA
OBRA
MACHE - PROVINCIA DE OTUZCO - DEPARTA
SISTEMA DE CONTRATACION A PRECIOS UNITARIOS
PRESUPUESTO CONTRATADO 6,351,634.26

PLAZO DE EJEC.OFERTADO 6,351,634.26
VALOR
PAGO A CANCE
CONCEPTO
Monto valorizado
. Valorización del Mes
Reajuste de las valorizaciones :

. Reajuste de la valorización
Deduccion del reajuste que no corresponde :
. Por Adelanto en Efectivo en la Valorizacion
Amortizaciones :
. Del Adelanto Directo
I.- MONTO A FAVOR DEL CONTRATISTA (Sin IGV)
Otros :
. Retencion por Fiel Cumplimiento ( Se adjunta Carta Fia
II.- TOTAL RETENCION
III.- MONTO LIQUIDO A PAGAR ( I - II ) SIN IGV
IV.- I.G.V. ( 18% de III )
SON: TRECIENTOS DEICISEIS MIL NOVECIENTOS TRE

LIBERTAD
RITAL DE MACHE
RUCCION
CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANA
DE OTUZCO - DEPARTAMENTO LA LIBERTAD"
VALORIZACION Nº 03
O A CANCELAR AL CONTRATISTA
A (Sin IGV)
djunta Carta Fianza)
ECIENTOS TRENTIDOS CON 75/100

ES, OLAYA, LLUIN, SAN BENITO Y HUANANMARCA DISTRITO DE
RATISTA
S/.
209,650.54
209,650.54
-
-
0.00
0.00
-
-
209,650.54
0.00
0.00
209,650.54
37,737.10
247,387.64
UBICACIÓN MACHE - OTUZCO - LA LIBERTAD
FUENTE DE FINANCIAMIENTO OBRAS DE RECONSTRUCCION
"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLA
OBRA OTUZCO - DEPARTAMENTO LA LIBERTAD"
PRESUPUESTO CONTRATADO S/. 6,351,634.26
PLAZO DE EJEC.OFERTADO 150 días calendario
RESUMEN DE LA VALORIZACIÓN Nº
DEL 01 DE FEBRERO AL 25 DE FEBRERO D
MONTO DEL AC
VALORIZACIÓN
DESCRIPCION CONTRATO
ACTUAL
C/IGV ANTERIOR
VALORIZACIÓN (V) 6,351,634.26 247,387.64 0.00
TOTAL CONTRACTUAL 6,351,634.26 247,387.64 0.00
REAJUSTES (R)
REAJUSTE
TOTAL REAJUSTES
REAJUSTES QUE NO CORRESPONDE (D)

POR ADELANTO DIRECTO
TOTAL DE DEDUCCIÓNES
A) VALORIZACIÓN BRUTA (VB = V + R - D) 247,387.64
AMORTIZACIONES (A)
AMORTIZACION ADELANTO DIRECTO
B) TOTAL AMORTIZACIONES
RETENCIONES (B)
RETENCION GARANTIA DE FIEL CUMPLIMIENTO
TOTAL retencion de fiel cumplimiento
VALORIZACIÓN NETA (VN = A - B ) 247,387.64

MONTOS A PAGAR AL CONTRATISTA
EN EFECTIVO (VN ) CON IGV 247,387.64
I.G.V. (18%)
MONTO TOTAL CON IGV 247,387.64
TOTAL A PAGAR AL CONTRATISTA ( A FACTURAR) S/. 247,387.64
MONTOS A RETENER AL CONTRATISTA POR GARANTIA FIEL CUMPLIMIENTO

EN EFECTIVO SIN IGV 0.00
I.G.V. (18%) 0.00
MONTO TOTAL CON IGV 0.00
TOTAL A PAGAR AL CONTRATISTA S/. 247,387.64
RETENCION 10% FONDO DE GARANTIA 0.00
TOTAL LIQUIDO A PAGAR AL CONTRATISTA S/. 247,387.64
SON: TRECIENTOS TRENTICINCO QUINIENTOS SETENTICUATRO CON 30/100

LIBERTAD
CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANANMARCA DISTRITO DE MACHE - PROVINCIA DE
NTO LA LIBERTAD"
LA VALORIZACIÓN Nº 03
O AL 25 DE FEBRERO DEL 2019
ACUMULADO SALDO
ACTUAL ACUMULADO % MONTO %
247,387.64 247,387.64 3.89% 6,104,246.62 96.11%
247,387.64 247,387.64 3.89% 6,104,246.62 96.11%

ENTICUATRO CON 30/100
VALORIZACION N° 02 (DEL 01 DE ENERO AL 31 DE ENERO DEL 2019)
"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA,LLUIN, SAN BENITO Y HUNAMARCA DISTRITO DE MACHE - PROVINCIA DE OTUZCO - DEPARTAMENTO LA LIBERTAD"
OBRA
PLAZO DE EJEC.OFERTADO 150 días calendarios
PRESUPUESTO AVANCES
ITEM DESCRIPCION ANTERIOR ACTUAL ACUMULADO SALDO
P.UNIT. PRESUP.
UND METR. REAL METR. VALORIZ. % METR. VALORIZ. % METR. VALORIZ. % METR. VALORIZ. %
S/. S/. S/. S/. S/. S/.

1.01 OBRAS PROVISIONALES
1.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS glb 1.00 13843.20 13843.20 0.00 0.00 0.00% 0.50 6921.60 50.00% 0.50 6921.60 50.00% 0.50 6921.60 50.00%
1.02 DESVIO Y MANTENIMIENTO DE TRAFICO glb 1.00 4000.00 4000.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 1.00 4000.00 100.00%
1.03 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 1500.00 1500.00 0.00 0.00% 0.50 750.00 50.00% 0.50 750.00 50.00% 0.50 750.00 50.00%
1.04 CARTEL DE IDENTIFICACION OBRA 4.80x3.6M und 3.00 900.00 2700.00 0.00 0.00% 3.00 2700.00 100.00% 3.00 2700.00 100.00% 0.00 0.00 0.00%
1.05 TRAZO Y REPLANTEO km 8.98 1522.75 13674.30 0.00 0.00% 8.20 12486.55 91.31% 8.20 12486.55 91.31% 0.78 1187.75 8.69%
1.06 SERVICIOS HIGIENICOS PARA LA OBRA mes 5.00 1500.00 7500.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 5.00 7500.00 100.00%
2.0 MOVIMIENTO DE TIERRAS 0.00 0.00 0.00 0.00 0.00
2.01 CORTE EN TERRENO NATURAL A NIVEL DE SUB RAZANTE C/EQUIPO m3 37403.79 2.60 97249.85 0.00 0.00% 31540.94 82006.44 84.33% 31540.94 82006.44 84.33% 5862.85 15243.41 15.67%
2.02 RELLENO CON MATERIAL PROPIO m3 16632.60 4.38 72850.79 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 16632.60 72850.79 100.00%
2.03 PREPARACIÓN DE LA SUB RASANTE CON EQUIPO m2 53857.50 3.57 192271.28 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 53857.50 192271.28 100.00%
2.04 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 25991.29 14.21 369336.23 0.00 0.00% 21494.53 305437.27 82.70% 21494.53 305437.27 82.70% 4496.76 63898.96 17.30%
2.05 DEMOLICION DE PONTONES m3 15.97 133.22 2127.52 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 15.97 2127.52 100.00%
3 PAVIMENTOS 0.00 0.00 0.00 0.00 0.00
3.01 SUB BASE GRANULAR 0.00 0.00 0.00 0.00 0.00
03.01.01 SUB BASE GRANULAR (e=0.20m) m2 53859.90 11.28 607539.67 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 53859.90 607539.67 100.00%
3.02 BASE GRANULAR 0.00 0.00 0.00 0.00 0.00
03.02.301 BASE GRANULAR (e= 0.20m) m2 44883.25 47.14 2115796.41 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 44883.25 2115796.41 100.00%
4 OBRAS DE ARTE Y DRENAJE 0.00 0.00 0.00 0.00 0.00
4.01 ALCANTARILLAS DE TMC 0.00 0.00 0.00 0.00 0.00
04.01.01 LIMPIEZA DE TERRENO MANUAL m2 1719.48 1.19 2046.18 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 1719.48 2046.18 100.00%
04.01.02 TRAZO Y REPLANTEO DE ALCANTARILLAS m2 1416.88 2.09 2961.28 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 1416.88 2961.28 100.00%
04.01.03 EXCAVACION NO CALSIFICA PARA ESTRUCTURAS m3 2168.08 20.21 43816.90 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 2168.08 43816.90 100.00%
04.01.04 RELLENO COMPACTADO MANUAL CON MATERIAL PROPIO m3 360.98 4.38 1581.09 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 360.98 1581.09 100.00%
04.01.05 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2258.38 14.21 32091.58 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 2258.38 32091.58 100.00%
04.01.06 EMBOQUILLADO DE PIEDRA - ENTRADA Y SALIDA DE ALCANTARILLAS m3 265.13 80.22 21268.73 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 265.13 21268.73 100.00%
04.01.07 ALCANTARILLAS DE TMC D=24" C=14 m 534.00 376.82 201221.88 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 534.00 201221.88 100.00%
4.02 PONTONES 0.00 0.00 0.00 0.00 0.00
04.02.01 CONCRETO CIMINETOS CORRIDOS MEZCLA 1:8 + 30% P.M m3 23.17 262.57 6083.75 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 23.17 6083.75 100.00%
04.02.02 ENCOFRADO BASES h=1.20m m2 38.62 39.23 1515.06 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 38.62 1515.06 100.00%
04.02.03 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G EN BAES DE PONTONES m3 43.29 358.78 15531.59 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 43.29 15531.59 100.00%
04.02.04 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G. m3 32.76 387.80 12704.33 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 32.76 12704.33 100.00%
04.02.05 CONCRETO LOSAS f¨c= 210kg/cm2 m3 24.46 524.95 12840.28 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 24.46 12840.28 100.00%
04.02.06 ENCOFRADO LOSAS MACIZAS m2 135.41 45.81 6203.13 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 135.41 6203.13 100.00%
04.02.07 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 3223.59 4.96 15989.01 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 3223.59 15989.01 100.00%
5 CUNETAS DE CONCRETO 0.00 0.00 0.00 0.00 0.00
5.01 OBRAS PRELIMINARES 0.00 0.00 0.00 0.00 0.00
05.01.01 TRAZO Y REPLANTEO DE CUNETAS km 8.98 1522.75 13674.32 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 8.98 13674.32 100.00%
05.02.01 EXCAVACION PARA ESTRUCTURAS EN MATERIAL COMUN EN SECO m3 2106.64 3.37 7099.38 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 2106.64 7099.38 100.00%
05.02.02 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2633.30 14.21 37419.19 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 2633.30 37419.19 100.00%
5.03 CONCRETO SIMPLE 0.00 0.00 0.00 0.00 0.00
05.03.01 CONCRETO fć=175 kg/cm2 EN CUNETAS m3 1436.42 422.87 607418.93 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 1436.42 607418.93 100.00%
05.03.02 ENCOFRADO Y DESENCOFRADO m2 2250.00 27.92 62820.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 2250.00 62820.00 100.00%
05.03.03 JUNTAS ASFALTICAS m 1800.00 2.01 3618.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 1800.00 3618.00 100.00%
6 SEÑALIZACION Y SEGURIDAD VIAL 0.00 0.00 0.00 0.00 0.00
6.01 SEÑAL INFORMATIVAS und 17.00 750.00 12750.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 17.00 12750.00 100.00%
7 MITIGACIÓN DE IMPACTO AMBIENTAL 0.00 0.00 0.00 0.00 0.00
7.01 ACONDICIONAMIENTO DE BOTADEROS ha 3.00 2789.75 8369.25 0.00 0.00% 1.00 2789.75 33.33% 1.00 2789.75 33.33% 2.00 5579.50 66.67%
7.02 DEPOSITO DE DESECHOS (ACOMODO) m3 200.00 4.02 804.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 200.00 804.00 100.00%
7.03 READECUACION AMBIENTAL EN AREAS DE CANTERA m2 6500.00 0.93 6045.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 6500.00 6045.00 100.00%
8 SEGURIDAD, HIGIENE Y SALUD 0.00 0.00 0.00 0.00 0.00
8.01 ELABORACIÓN, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 5000.00 5000.00 0.00 0.00% 0.20 1000.00 20.00% 0.20 1000.00 20.00% 0.80 4000.00 80.00%
8.02 EQUIPOS DE PROTECCION INDIVIDUAL mes 5.00 2500.00 12500.00 0.00 0.00% 0.50 1250.00 10.00% 0.50 1250.00 10.00% 4.50 11250.00 90.00%
8.03 SEÑALIZACION TEMPORAL DE SEGURIDAD mes 5.00 2500.00 12500.00 0.00 0.00% 1.00 2500.00 20.00% 1.00 2500.00 20.00% 4.00 10000.00 80.00%
8.04 CAPACITACION EN SEGURIDAD Y SALUD mes 5.00 1500.00 7500.00 0.00 0.00% 1.00 1500.00 20.00% 1.00 1500.00 20.00% 4.00 6000.00 80.00%
8.05 RECURSOS PARA RESPUESTAS ANTE DE EMERGENCIAS DE SEGURIDAD mes 5.00 2000.00 10000.00 0.00 0.00% 1.00 2000.00 20.00% 1.00 2000.00 20.00% 4.00 8000.00 80.00%
9 FLETE TERRESTRE 0.00 0.00 0.00 0.00 0.00
9.01 FLETE TERRESTRE glb 1.00 1500.00 1500.00 0.00 0.00% 0.50 750.00 50.00% 0.50 750.00 50.00% 0.50 750.00 50.00%
Costo Directo 4685262.09 0.00 422091.62 422091.62 4263170.47
Gastos Generales 9.89% 463,215.71 0.00 0.00 0.00 0.00 41,730.74 0.00 0.00 41,730.74 0.00 0.00 421,484.97 0.00
OBRA
PRESUPUESTO AVANCES
P.UNIT. PRESUP.
S/. S/. S/. S/. S/. S/.

utilidad 5% 234,263.10 0.00 21,104.58 21,104.58 213,158.52
SUB TOTAL 5,382,740.90 0.00 484,926.94 484,926.94 4,897,813.96
IGV 18% 968,893.36 0.00 87,286.85 87,286.85 881,606.51
TOTAL_PRESUPUESTO 6,351,634.26 0.00 572,213.79 572,213.79 5,779,420.47
AVANCE REAL MENSUAL 0.00% 9.01% 9.01%
AVANCE REAL ACUMULADO 0.00% 90.99%
OBRA
PRESUPUESTO AVANCES
P.UNIT. PRESUP.
S/. S/. S/. S/. S/. S/.

484,926.94
VALORIZACION N° 02 (DEL 01 AL 31 DE ENERO DEL 2

"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA,LLUIN, SAN BENITO Y HUNA
OBRA
PRESUPUESTO AVANCES
ITEM DESCRIPCION ANTERIOR ACTU
P.UNIT. PRESUP.
UND METR. REAL METR. VALORIZ. % METR.
S/. S/. S/.

1.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS glb 1.00 13843.20 13843.20
0.50 6921.60 50.00%
1.02 DESVIO Y MANTENIMIENTO DE TRAFICO glb 1.00 4000.00 4000.00 0.00 0.00 0.00%
1.03 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 1500.00 1500.00 0.50 750.00 50.00%
1.04 CARTEL DE IDENTIFICACION OBRA 4.80x3.6M und 3.00 900.00 2700.00 3.00 2700.00 100.00%
1.05 TRAZO Y REPLANTEO km 8.98 1522.75 13674.30 8.20 12486.55 91.31%
1.06 SERVICIOS HIGIENICOS PARA LA OBRA mes 5.00 1500.00 7500.00 0.00 0.00%
2.0 MOVIMIENTO DE TIERRAS 0.00 0.00
2.01 CORTE EN TERRENO NATURAL A NIVEL DE SUB RAZANTE C/EQUIPO m3 37403.79 2.60 97249.85 31540.94 1408.90
82006.44 84.33%
2.02 RELLENO CON MATERIAL PROPIO m3 16632.60 4.38 72850.79 0.00 0.00 0.00% 13560.60
2.03 PREPARACIÓN DE LA SUB RASANTE CON EQUIPO m2 53857.50 3.57 192271.28 0.00 0.00 0.00% 32100.40
2.04 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 25991.29 14.21 369336.23 21494.53 305437.27 82.70% 2851.70
2.05 DEMOLICION DE PONTONES m3 15.97 133.22 2127.52 0.00 0.00%
3 PAVIMENTOS 0.00 0.00
3.01 SUB BASE GRANULAR 0.00 0.00
03.01.01 SUB BASE GRANULAR (e=0.20m) m2 53859.90 11.28 607539.67 0.00 0.00%
3.02 BASE GRANULAR 0.00 0.00
03.02.301 BASE GRANULAR (e= 0.20m) m2 44883.25 47.14 2115796.41 0.00 0.00%
4 OBRAS DE ARTE Y DRENAJE 0.00 0.00
4.01 ALCANTARILLAS DE TMC 0.00 0.00
04.01.01 LIMPIEZA DE TERRENO MANUAL m2 1719.48 1.19 2046.18 0.00 0.00%
04.01.02 TRAZO Y REPLANTEO DE ALCANTARILLAS m2 1416.88 2.09 2961.28 0.00 0.00%
04.01.03 EXCAVACION NO CALSIFICA PARA ESTRUCTURAS m3 2168.08 20.21 43816.90 0.00 0.00%
04.01.04 RELLENO COMPACTADO MANUAL CON MATERIAL PROPIO m3 360.98 4.38 1581.09 0.00 0.00%
04.01.05 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2258.38 14.21 32091.58 0.00 0.00%
04.01.06 EMBOQUILLADO DE PIEDRA - ENTRADA Y SALIDA DE ALCANTARILLAS m3 265.13 80.22 21268.73
0.00 0.00%
04.01.07 ALCANTARILLAS DE TMC D=24" C=14 m 534.00 376.82 201221.88 0.00 0.00%
4.02 PONTONES 0.00 0.00
04.02.01 CONCRETO CIMINETOS CORRIDOS MEZCLA 1:8 + 30% P.M m3 23.17 262.57 6083.75 0.00 0.00%
04.02.02 ENCOFRADO BASES h=1.20m m2 38.62 39.23 1515.06 0.00 0.00%
04.02.03 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G EN m3 43.29 358.78 15531.59
BAES DE PONTONES 0.00 0.00%
04.02.04 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G. m3 32.76 387.80 12704.33 0.00 0.00%
04.02.05 CONCRETO LOSAS f¨c= 210kg/cm2 m3 24.46 524.95 12840.28 0.00 0.00%
04.02.06 ENCOFRADO LOSAS MACIZAS m2 135.41 45.81 6203.13 0.00 0.00%
04.02.07 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 3223.59 4.96 15989.01 0.00 0.00%
5 CUNETAS DE CONCRETO 0.00 0.00
5.01 OBRAS PRELIMINARES 0.00 0.00
05.01.01 TRAZO Y REPLANTEO DE CUNETAS km 8.98 1522.75 13674.32 0.00 0.00%
5.02 MOVIMIENTO DE TIERRAS 0.00 0.00
05.02.01 EXCAVACION PARA ESTRUCTURAS EN MATERIAL COMUN EN SECO m3 2106.64 3.37 7099.38 0.00 0.00%
05.02.02 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2633.30 14.21 37419.19 0.00 0.00%
5.03 CONCRETO SIMPLE 0.00 0.00
05.03.01 CONCRETO fć=175 kg/cm2 EN CUNETAS m3 1436.42 422.87 607418.93 0.00 0.00%
05.03.02 ENCOFRADO Y DESENCOFRADO m2 2250.00 27.92 62820.00 0.00 0.00%
05.03.03 JUNTAS ASFALTICAS m 1800.00 2.01 3618.00 0.00 0.00%
6 SEÑALIZACION Y SEGURIDAD VIAL 0.00 0.00
6.01 SEÑAL INFORMATIVAS und 17.00 750.00 12750.00 0.00 0.00 0.00% 0.00
7 MITIGACIÓN DE IMPACTO AMBIENTAL 0.00 0.00
7.01 ACONDICIONAMIENTO DE BOTADEROS ha 3.00 2789.75 8369.25 1.00 2789.75 33.33% 1.00
7.02 DEPOSITO DE DESECHOS (ACOMODO) m3 200.00 4.02 804.00 0.00 0.00 0.00% 0.00
7.03 READECUACION AMBIENTAL EN AREAS DE CANTERA m2 6500.00 0.93 6045.00 0.00 0.00%
8 SEGURIDAD, HIGIENE Y SALUD 0.00 0.00
8.01 ELABORACIÓN, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE glb 1.00 5000.00 5000.00 0.20 1000.00 20.00% 0.20
SEGURIDAD
EQUIPOS DEYPROTECCION
SALUD EN ELINDIVIDUAL
TRABAJO 1250.00
8.02 mes 5.00 2500.00 12500.00 0.50 10.00% 1.50
8.03 SEÑALIZACION TEMPORAL DE SEGURIDAD mes 5.00 2500.00 12500.00 1.00 2500.00 20.00% 1.00
8.04 CAPACITACION EN SEGURIDAD Y SALUD mes 5.00 1500.00 7500.00 1.00 1500.00 20.00% 1.00
8.05 RECURSOS PARA RESPUESTAS ANTE DE EMERGENCIAS DE SEGURIDAD mes 5.00 2000.00 10000.00
1.00 2000.00 20.00% 1.00
9 FLETE TERRESTRE 0.00 0.00

9.01 FLETE TERRESTRE glb 1.00 1500.00 1500.00 0.50 750.00 50.00% 0.50
Costo Directo 4685262.09 422091.62
Gastos Generales 9.89% 463,215.71 0.00 41,730.74 0.00 0.00
utilidad 5% 234,263.10 21,104.58
SUB TOTAL 5,382,740.90 484,926.94
IGV 18% 968,893.36 87,286.85
TOTAL_PRESUPUESTO 6,351,634.26 572,213.79
AVANCE REAL MENSUAL 9.01%
AVANCE REAL ACUMULADO 9.01%
DEL 01 AL 31 DE ENERO DEL 2019)
OS AIRES, OLAYA,LLUIN, SAN BENITO Y HUNAMARCA DISTRITO DE MACHE - PROVINCIA DE OTUZCO - DEPARTAMENTO LA LIBERTAD"
AVANCES
ACTUAL ACUMULADO SALDO
VALORIZ. % METR. VALORIZ. % METR. VALORIZ. %
S/. S/. S/.
0.50
0.00 0.00% 0.50 6921.60 50.00% 6921.60 50.00%
0.00 0.00% 0.00 0.00 0.00% 1.00 4000.00 100.00%

0.00 0.00% 0.50 750.00 50.00% 0.50 750.00 50.00%
0.00 0.00% 3.00 2700.00 100.00% 0.00 0.00 0.00%
0.00 0.00% 8.20 12486.55 91.31% 0.78 1187.75 8.69%
0.00 0.00% 0.00 0.00 0.00% 5.00 7500.00 100.00%
0.00 0.00 0.00
4453.95
3663.14 3.77% 32949.84 85669.58 88.09% 11580.27 11.91%
59395.43 81.53% 13560.60 59395.43 81.53% 3072.00 13455.36 18.47%

114598.43 59.60% 32100.40 114598.43 59.60% 21757.10 77672.85 40.40%
40522.66 10.97% 24346.23 345959.93 93.67% 1645.06 23376.30 6.33%
0.00 0.00% 0.00 0.00 0.00% 15.97 2127.52 100.00%
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00% 0.00 0.00 0.00% 53859.90 607539.67 100.00%
0.00 0.00 0.00
0.00 0.00% 0.00 0.00 0.00% 44883.25 2115796.41 100.00%
0.00 0.00 0.00
0.00 0.00 0.00
250.00 0.00% 0.00 0.00 0.00% 1719.48 2046.18 100.00%
180.00 0.00% 0.00 0.00 0.00% 1416.88 2961.28 100.00%
250.00 0.00% 0.00 0.00 0.00% 2168.08 43816.90 100.00%
25.00 0.00% 0.00 0.00 0.00% 360.98 1581.09 100.00%
356.00 0.00% 0.00 0.00 0.00% 2258.38 32091.58 100.00%
265.13
254.00 0.00% 0.00 0.00 0.00% 21268.73 100.00%
0.00 0.00% 0.00 0.00 0.00% 534.00 201221.88 100.00%

0.00 0.00 0.00
0.00 0.00% 0.00 0.00 0.00% 23.17 6083.75 100.00%
0.00 0.00% 0.00 0.00 0.00% 38.62 1515.06 100.00%
43.29
0.00 0.00% 0.00 0.00 0.00% 15531.59 100.00%
0.00 0.00% 0.00 0.00 0.00% 32.76 12704.33 100.00%

0.00 0.00% 0.00 0.00 0.00% 24.46 12840.28 100.00%
0.00 0.00% 0.00 0.00 0.00% 135.41 6203.13 100.00%
0.00 0.00% 0.00 0.00 0.00% 3223.59 15989.01 100.00%
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00% 0.00 0.00 0.00% 8.98 13674.32 100.00%
0.00 0.00 0.00
0.00 0.00% 0.00 0.00 0.00% 2106.64 7099.38 100.00%
0.00 0.00% 0.00 0.00 0.00% 2633.30 37419.19 100.00%
0.00 0.00 0.00
0.00 0.00% 0.00 0.00 0.00% 1436.42 607418.93 100.00%
0.00 0.00% 0.00 0.00 0.00% 2250.00 62820.00 100.00%
0.00 0.00% 0.00 0.00 0.00% 1800.00 3618.00 100.00%
0.00 0.00 0.00
0.00 0.00% 0.00 0.00 0.00% 17.00 12750.00 100.00%
0.00 0.00 0.00
2789.75 33.33% 2.00 5579.50 66.67% 1.00 2789.75 33.33%
0.00 0.00% 0.00 0.00 0.00% 200.00 804.00 100.00%
0.00 0.00% 0.00 0.00 0.00% 6500.00 6045.00 100.00%
0.00 0.00 0.00
1000.00 20.00% 0.40 2000.00 40.00% 0.60 3000.00 60.00%
3750.00 30.00% 2.00 5000.00 40.00% 3.00 7500.00 60.00%
2500.00 20.00% 2.00 5000.00 40.00% 3.00 7500.00 60.00%
1500.00 20.00% 2.00 3000.00 40.00% 3.00 4500.00 60.00%
3.00
2000.00 20.00% 2.00 4000.00 40.00% 6000.00 60.00%
0.00 0.00 0.00

750.00 50.00% 1.00 1500.00 100.00% 0.00 0.00 0.00%
233784.40 654561.02 4030701.07
23,113.46 0.00 0.00 64,714.19 0.00 0.00 398,501.52 0.00
11,689.22 32,728.05 201,535.05
268,587.08 752,003.26 4,630,737.64
48,345.67 135,360.59 833,532.78
316,932.75 887,363.85 5,464,270.41
4.99% 13.97% 86.03%
14.00% 86.03%
VALORIZACION N° 01 (DEL 17 AL 30 DE ABRIL 2019)

"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA,LLUIN, SAN BENITO Y HUNAM
OBRA LIBERTAD"
SISTEMA DE CONTRATACION A PRECIOS UNITARIOS INICIO DE OBRA: 17 ABRIL 2019

PRESUPUESTO AVANCES
ITEM DESCRIPCION ANTERIOR ACTUAL
P.UNIT. PRESUP.
UND METR. REAL METR. VALORIZ. % METR. VALORIZ.
S/. S/. S/. S/.

1.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS glb 1.00 13843.20 13843.20
0.00 0.00% 0.00
1.02 DESVIO Y MANTENIMIENTO DE TRAFICO glb 1.00 4000.00 4000.00 0.00 0.30 1200.00
1.03 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 1500.00 1500.00 0.00 1.00 1500.00
1.04 CARTEL DE IDENTIFICACION OBRA 4.80x3.6M und 3.00 900.00 2700.00 0.00 3.00 2700.00
1.05 TRAZO Y REPLANTEO km 8.98 1522.75 13674.30 0.00 4.49 6837.15
1.06 SERVICIOS HIGIENICOS PARA LA OBRA mes 5.00 1500.00 7500.00 0.00 1.00 1500.00
2.0 MOVIMIENTO DE TIERRAS 0.00 0.00 0.00 0.00
2.01 CORTE EN TERRENO NATURAL A NIVEL DE SUB RAZANTE C/EQUIPO m3 37403.79 2.60 97249.85
0.00 14961.52 38899.94
2.02 RELLENO CON MATERIAL PROPIO m3 16632.60 4.38 72850.79 0.00 1663.26 7285.08
2.03 PREPARACIÓN DE LA SUB RASANTE CON EQUIPO m2 53857.50 3.57 192271.28 0.00 10771.50 38454.26
2.04 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 25991.29 14.21 369336.23 0.00 5198.26 73867.25
2.05 DEMOLICION DE PONTONES m3 15.97 133.22 2127.52 0.00 0.00 0.00
3 PAVIMENTOS 0.00 0.00 0.00 0.00
3.01 SUB BASE GRANULAR 0.00 0.00 0.00 0.00
03.01.01 SUB BASE GRANULAR (e=0.20m) m2 53859.90 11.28 607539.67 0.00 0.00 0.00
3.02 BASE GRANULAR 0.00 0.00 0.00 0.00
03.02.301 BASE GRANULAR (e= 0.20m) m2 44883.25 47.14 2115796.41 0.00 0.00 0.00
4 OBRAS DE ARTE Y DRENAJE 0.00 0.00 0.00 0.00
4.01 ALCANTARILLAS DE TMC 0.00 0.00 0.00 0.00
04.01.01 LIMPIEZA DE TERRENO MANUAL m2 1719.48 1.19 2046.18 0.00 0.00 0.00
04.01.02 TRAZO Y REPLANTEO DE ALCANTARILLAS m2 1416.88 2.09 2961.28 0.00 0.00 0.00
04.01.03 EXCAVACION NO CALSIFICA PARA ESTRUCTURAS m3 2168.08 20.21 43816.90 0.00 0.00 0.00
04.01.04 RELLENO COMPACTADO MANUAL CON MATERIAL PROPIO m3 360.98 4.38 1581.09 0.00 0.00 0.00
04.01.05 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2258.38 14.21 32091.58 0.00 0.00 0.00
04.01.06 EMBOQUILLADO DE PIEDRA - ENTRADA Y SALIDA DE ALCANTARILLAS m3 265.13 80.22 21268.73
0.00 0.00 0.00
04.01.07 ALCANTARILLAS DE TMC D=24" C=14 m 534.00 376.82 201221.88 0.00 0.00 0.00
4.02 PONTONES 0.00 0.00 0.00 0.00
04.02.01 CONCRETO CIMINETOS CORRIDOS MEZCLA 1:8 + 30% P.M m3 23.17 262.57 6083.75 0.00 0.00 0.00
04.02.02 ENCOFRADO BASES h=1.20m m2 38.62 39.23 1515.06 0.00 0.00 0.00
04.02.03 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G EN
BAES DE PONTONES m3 43.29 358.78 15531.59 0.00 0.00 0.00
04.02.04 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G. m3 32.76 387.80 12704.33 0.00 0.00 0.00
04.02.05 CONCRETO LOSAS f¨c= 210kg/cm2 m3 24.46 524.95 12840.28 0.00 0.00 0.00
04.02.06 ENCOFRADO LOSAS MACIZAS m2 135.41 45.81 6203.13 0.00 0.00 0.00
04.02.07 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 3223.59 4.96 15989.01 0.00 0.00 0.00
5 CUNETAS DE CONCRETO 0.00 0.00 0.00 0.00
5.01 OBRAS PRELIMINARES 0.00 0.00 0.00 0.00
05.01.01 TRAZO Y REPLANTEO DE CUNETAS km 8.98 1522.75 13674.32 0.00 0.00 0.00
05.02.01 EXCAVACION PARA ESTRUCTURAS EN MATERIAL COMUN EN SECO m3 2106.64 3.37 7099.38 0.00 0.00 0.00
05.02.02 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2633.30 14.21 37419.19 0.00 0.00 0.00
5.03 CONCRETO SIMPLE 0.00 0.00 0.00 0.00
05.03.01 CONCRETO fć=175 kg/cm2 EN CUNETAS m3 1436.42 422.87 607418.93 0.00 0.00 0.00
05.03.02 ENCOFRADO Y DESENCOFRADO m2 2250.00 27.92 62820.00 0.00 0.00 0.00
05.03.03 JUNTAS ASFALTICAS m 1800.00 2.01 3618.00 0.00 0.00 0.00
6 SEÑALIZACION Y SEGURIDAD VIAL 0.00 0.00 0.00 0.00
6.01 SEÑAL INFORMATIVAS und 17.00 750.00 12750.00 0.00 2.55 1912.50
7 MITIGACIÓN DE IMPACTO AMBIENTAL 0.00 0.00 0.00 0.00
7.01 ACONDICIONAMIENTO DE BOTADEROS ha 3.00 2789.75 8369.25 0.00 0.30 836.93
7.02 DEPOSITO DE DESECHOS (ACOMODO) m3 200.00 4.02 804.00 0.00 0.00 0.00
7.03 READECUACION AMBIENTAL EN AREAS DE CANTERA m2 6500.00 0.93 6045.00 0.00 0.00 0.00
8 SEGURIDAD, HIGIENE Y SALUD 0.00 0.00 0.00 0.00
8.01 ELABORACIÓN, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE glb 1.00 5000.00 5000.00 0.00 0.00 0.00
SEGURIDAD
EQUIPOS DEYPROTECCION
TRABAJO 0.00
8.02 mes 5.00 2500.00 12500.00 0.00 0.00
8.03 SEÑALIZACION TEMPORAL DE SEGURIDAD mes 5.00 2500.00 12500.00 0.00 0.00 0.00
8.04 CAPACITACION EN SEGURIDAD Y SALUD mes 5.00 1500.00 7500.00 0.00 0.00 0.00
8.05 RECURSOS PARA RESPUESTAS ANTE DE EMERGENCIAS DE SEGURIDAD mes 5.00 2000.00 10000.00
0.00 0.00 0.00
9 FLETE TERRESTRE 0.00 0.00 0.00 0.00

9.01 FLETE TERRESTRE glb 1.00 1500.00 1500.00 0.00 0.20 300.00
Costo Directo 4685262.09 0.00 175293.09
Gastos Generales 12.4% 580,972.50 0.00 0.00 21,736.34
utilidad 7.2% 337,338.87 0.00 12,621.10
SUB TOTAL 5,603,573.46 0.00 209,650.54
IGV 18% 1,008,643.22 0.00 37,737.10
TOTAL_PRESUPUESTO 6,612,216.68 0.00 247,387.64
AVANCE REAL MENSUAL 0.00% 3.74%
AVANCE REAL ACUMULADO 0.00%
6,612,216.68
(DEL 17 AL 30 DE ABRIL 2019)
HAYA, BUENOS AIRES, OLAYA,LLUIN, SAN BENITO Y HUNAMARCA DISTRITO DE MACHE - PROVINCIA DE OTUZCO - DEPARTAMENTO LA
AVANCES
ACTUAL ACUMULADO SALDO
% METR. VALORIZ. % METR. VALORIZ. %
S/. S/.
1.00
0.00 0.00 0.00% 13843.20 100.00%
30.00% 0.30 1200.00 30.00% 0.70 2800.00 70.00%

100.00% 1.00 1500.00 100.00% 0.00 0.00 0.00%
100.00% 3.00 2700.00 100.00% 0.00 0.00 0.00%
50.00% 4.49 6837.15 50.00% 4.49 6837.15 50.00%
20.00% 1.00 1500.00 20.00% 4.00 6000.00 80.00%
0.00 0.00 0.00
22442.27
40.00% 14961.52 38899.94 40.00% 58349.91 60.00%
10.00% 1663.26 7285.08 10.00% 14969.34 65565.71 90.00%

20.00% 10771.50 38454.26 20.00% 43086.00 153817.02 80.00%
20.00% 5198.26 73867.25 20.00% 20793.03 295468.98 80.00%
0.00 0.00 0.00% 15.97 2127.52 100.00%
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00% 53859.90 607539.67 100.00%
0.00 0.00 0.00
0.00 0.00 0.00% 44883.25 2115796.41 100.00%
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00% 1719.48 2046.18 100.00%
0.00 0.00% 1416.88 2961.28 100.00%
0.00 0.00% 2168.08 43816.90 100.00%
0.00 0.00% 360.98 1581.09 100.00%
0.00 0.00% 2258.38 32091.58 100.00%
265.13
0.00 0 0.00% 21268.73 100.00%
0.00 0.00 0.00% 534.00 201221.88 100.00%

0.00 0.00 0.00
0.00 0.00 0.00% 23.17 6083.75 100.00%
0.00 0.00 0.00% 38.62 1515.06 100.00%
43.29
0.00 0.00 0.00% 15531.59 100.00%
0.00 0.00 0.00% 32.76 12704.33 100.00%

0.00 0.00 0.00% 24.46 12840.28 100.00%
0.00 0.00 0.00% 135.41 6203.13 100.00%
0.00 0.00 0.00% 3223.59 15989.01 100.00%
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00% 8.98 13674.32 100.00%
0.00 0.00 0.00
0.00 0.00 0.00% 2106.64 7099.38 100.00%
0.00 0.00 0.00% 2633.30 37419.19 100.00%
0.00 0.00 0.00
0.00 0.00 0.00% 1436.42 607418.93 100.00%
0.00 0.00 0.00% 2250.00 62820.00 100.00%
0.00 0.00 0.00% 1800.00 3618.00 100.00%
0.00 0.00 0.00
15.00% 2.55 1912.50 15.00% 14.45 10837.50 85.00%
0.00 0.00 0.00
10.00% 0.30 836.93 10.00% 2.70 7532.33 90.00%
0.00 0.00 0.00% 200.00 804.00 100.00%
0.00 0.00 0.00% 6500.00 6045.00 100.00%
0.00 0.00 0.00
0.00 0.00 0.00% 1.00 5000.00 100.00%
0.00 0.00 0.00% 5.00 12500.00 100.00%
0.00 0.00 0.00% 5.00 12500.00 100.00%
0.00 0.00 0.00% 5.00 7500.00 100.00%
5.00
0.00 0.00 0.00% 10000.00 100.00%
0.00 0.00 0.00

20.00% 0.20 300.00 20.00% 0.80 1200.00 80.00%
175293.09 4509968.99
0.00 0.00 21,736.34 0.00 0.00 559,236.16 0.00
12,621.10 324,717.77
209,650.54 5,393,922.92
37,737.10 970,906.12
247,387.64 6,364,829.04
3.74% 96.26%
96.26%
247,387.64
0.00
CRONOGRAMA VALORIZADO REPROGRAMADO ACTUALIZADO
OBRA: "MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANANMARCA DISTRITO DE MACHE - PROVINCIA DE OTUZCO - DEPARTAMENTO LA LIBERTAD"
1.01 OBRAS PROVISIONALES UND METRADO P.UNIT TOTAL 12 - 31 Dic 18 Jan-19 Feb-19 Mar-19
1.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS glb 1.00 13,843.20 13,843.20 6,921.60 0.00 1,730.40 5,191.20
1.02 DESVIO Y MANTENIMIENTO DE TRAFICO glb 1.00 4,000.00 4,000.00 0.00 0.00 1,000.00 1,000.00
1.03 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 1,500.00 1,500.00 750.00 0.00 750.00
1.04 CARTEL DE IDENTIFICACION OBRA 4.80x3.6M und 3.00 900.00 2,700.00 2,700.00 0.00
1.05 TRAZO Y REPLANTEO km 8.98 1,522.75 13,674.30 12,486.55 0.00 1,187.75
1.06 SERVICIOS HIGIENICOS PARA LA OBRA mes 5.00 1,500.00 7,500.00 0.00 0.00 2,000.00 2,000.00
2.00 MOVIMIENTO DE TIERRAS
2.01 CORTE EN TERRENO NATURAL A NIVEL DE SUB RAZANTE C/EQUIPO m3 37403.79 2.60 97,249.85 82,006.44 3,663.14 5,000.00 4,000.00
2.02 RELLENO CON MATERIAL PROPIO m3 16632.60 4.38 72,850.79 0.00 59,395.43 7,000.00 6,455.36
2.03 PREPARACIÓN DE LA SUB RASANTE CON EQUIPO m2 53857.50 3.57 192,271.28 0.00 114,598.43 50,000.00 27,672.85
2.04 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 25991.29 14.21 369,336.23 305,437.27 40,522.66 20,000.00 3,376.30
2.05 DEMOLICION DE PONTONES m3 15.97 133.22 2,127.52 0.00 0.00 2,127.52
3.00 PAVIMENTOS
3.01 SUB BASE GRANULAR
03.01.01 SUB BASE GRANULAR (e=0.20m) m2 53859.90 11.28 607,539.67 0.00 400,000.00 150,000.00
3.02 BASE GRANULAR
03.02.301 BASE GRANULAR (e= 0.20m) m2 44883.25 47.14 2,115,796.41 0.00 600,000.00 905,265.47
4.00 OBRAS DE ARTE Y DRENAJE
4.01 ALCANTARILLAS DE TMC
04.01.01 LIMPIEZA DE TERRENO MANUAL m2 1719.48 1.19 2,046.18 250.00 500.00 1,000.00
04.01.02 TRAZO Y REPLANTEO DE ALCANTARILLAS m2 1416.88 2.09 2,961.28 180.00 600.00 1,500.00
04.01.03 EXCAVACION NO CALSIFICA PARA ESTRUCTURAS m3 2168.08 20.21 43,816.90 250.00 5,000.00 20,000.00
04.01.04 RELLENO COMPACTADO MANUAL CON MATERIAL PROPIO m3 360.98 4.38 1,581.09 25.00 50.00 800.00
04.01.05 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2258.38 14.21 32,091.58 356.00 200.00 16,000.00
04.01.06 EMBOQUILLADO DE PIEDRA - ENTRADA Y SALIDA DE ALCANTARILLAS m3 265.13 80.22 21,268.73 254.00 600.00 11,000.00
04.01.07 ALCANTARILLAS DE TMC D=24" C=14 m 534.00 376.82 201,221.88 0.00 35,000.00
4.02 PONTONES
04.02.01 CONCRETO CIMINETOS CORRIDOS MEZCLA 1:8 + 30% P.M m3 23.17 262.57 6,083.75 0.00
04.02.02 ENCOFRADO BASES h=1.20m m2 38.62 39.23 1,515.06 0.00
04.02.03 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G EN BAES DE PONTONES m3 43.29 358.78 15,531.59 0.00
04.02.04 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G. m3 32.76 387.80 12,704.33 0.00
04.02.05 CONCRETO LOSAS f¨c= 210kg/cm2 m3 24.46 524.95 12,840.28 0.00
04.02.06 ENCOFRADO LOSAS MACIZAS m2 135.41 45.81 6,203.13 0.00
04.02.07 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 3223.59 4.96 15,989.01 0.00
5.00 CUNETAS DE CONCRETO
5.01 OBRAS PRELIMINARES
05.01.01 TRAZO Y REPLANTEO DE CUNETAS km 8.98 1,522.75 13,674.32 0.00 4,000.00 5,000.00
05.02.01 EXCAVACION PARA ESTRUCTURAS EN MATERIAL COMUN EN SECO m3 2106.64 3.37 7,099.38 0.00 1,000.00 3,000.00
05.02.02 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2633.30 14.21 37,419.19 0.00 5,000.00 17,419.19
5.03 CONCRETO SIMPLE
05.03.01 CONCRETO fć=175 kg/cm2 EN CUNETAS m3 1436.42 422.87 607,418.93 0.00 50,000.00 250,000.00
05.03.02 ENCOFRADO Y DESENCOFRADO m2 2250.00 27.92 62,820.00 0.00 5,000.00 31,000.00
05.03.03 JUNTAS ASFALTICAS m 1800.00 2.01 3,618.00 0.00
6.00 SEÑALIZACION Y SEGURIDAD VIAL
6.01 SEÑAL INFORMATIVAS und 17.00 750.00 12,750.00 0.00

7.00 MITIGACIÓN DE IMPACTO AMBIENTAL
7.01 ACONDICIONAMIENTO DE BOTADEROS ha 3.00 2,789.75 8,369.25 2,789.75 2,789.75 2,789.75

7.02 DEPOSITO DE DESECHOS (ACOMODO) m3 200.00 4.02 804.00 0.00 0.00 150.00 200.00
7.03 READECUACION AMBIENTAL EN AREAS DE CANTERA m2 6500.00 0.93 6,045.00 0.00 0.00 1,500.00 2,000.00
8.00 SEGURIDAD, HIGIENE Y SALUD
8.01 ELABORACIÓN, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 5,000.00 5,000.00 1,000.00 1,000.00 1,000.00 1,000.00
8.02 EQUIPOS DE PROTECCION INDIVIDUAL mes 5.00 2,500.00 12,500.00 1,250.00 3,750.00 2,000.00 2,000.00
8.03 SEÑALIZACION TEMPORAL DE SEGURIDAD mes 5.00 2,500.00 12,500.00 2,500.00 2,500.00 2,000.00 2,000.00
8.04 CAPACITACION EN SEGURIDAD Y SALUD mes 5.00 1,500.00 7,500.00 1,500.00 1,500.00 1,000.00 1,000.00
8.05 RECURSOS PARA RESPUESTAS ANTE DE EMERGENCIAS DE SEGURIDAD mes 5.00 2,000.00 10,000.00 2,000.00 2,000.00 2,000.00 2,000.00
9.00 FLETE TERRESTRE
9.01 FLETE TERRESTRE glb 1.00 1,500.00 1,500.00 750.00 750.00 0.00 0.00
Costo Directo 4,685,262.09 422,091.62 233,784.40 1,173,057.90 1,509,007.89
Gastos Generales 9.89% 463,215.71 41,730.74 23,113.46 115,976.19 149,190.41
utilidad 5% 234,263.10 21,104.58 11,689.22 58,652.90 75,450.39
SUB TOTAL 5,382,740.90 484,926.94 268,587.08 1,347,686.98 1,733,648.69
IGV 18% 968,893.36 87,286.85 48,345.67 242,583.66 312,056.76
TOTAL_PRESUPUESTO 6,351,634.26 572,213.79 316,932.76 1,590,270.64 2,045,705.46
AVANCE REAL MENSUAL 9.01% 4.99% 25.04% 32.21%
AVANCE REAL ACUMULADO 9.01% 14.00% 39.04% 71.24%
TUZCO - DEPARTAMENTO LA LIBERTAD"
Apr-19 10-May-19 TOTAL
0.00 13,843.20
1,000.00 1,000.00 4,000.00
1,500.00
2,700.00
13,674.30
2,000.00 1,500.00 7,500.00
2,580.27 97,249.85
72,850.79
192,271.28
369,336.23
2,127.52
57,539.67 607,539.67
610,530.94 2,115,796.41
296.18 2,046.18
681.28 2,961.28
18,566.90 43,816.90
706.09 1,581.09
15,535.58 32,091.58
9,414.73 21,268.73
110,000.00 56,221.88 201,221.88
6,083.75 6,083.75
1,515.06 1,515.06
12,000.00 3,531.59 15,531.59
9,000.00 3,704.33 12,704.33
9,000.00 3,840.28 12,840.28
5,000.00 1,203.13 6,203.13
13,000.00 2,989.01 15,989.01
4,674.32 13,674.32
3,099.38 7,099.38
15,000.00 37,419.19
307,418.91 607,418.93
26,820.00 62,820.00
3,618.00 3,618.00
12,750.00 12,750.00
8,369.25
254.00 200.00 804.00
1,500.00 1,045.00 6,045.00
1,000.00 5,000.00
2,000.00 1,500.00 12,500.00
2,000.00 1,500.00 12,500.00
1,500.00 1,000.00 7,500.00
1,000.00 1,000.00 10,000.00
0.00 0.00 1,500.00

1,250,717.06 96,603.21 4,685,262.09
123,654.08 9,550.83
62,535.85 4,830.16
1,436,907.00 110,984.20
258,643.26 19,977.16
1,695,550.25 130,961.35
26.69% 2.06%
97.94% 100.00%
METRADOS N° 03 (DEL 01 AL 25 DE FEBRERO DEL 2019)

ENTIDA
D MUNICIPALIDAD DISTRITAL DE MACHE
"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA,LLUIN, SAN BENITO Y
OBRA HUNAMARCA DISTRITO DE MACHE - PROVINCIA DE OTUZCO - DEPARTAMENTO LA LIBERTAD"

PRESUPUESTO AVANCES
METRADO
UND EXPEDIENTE METR. % METR. % METR. % METR. %
TECNICO

1.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS glb 1.00 1.00
0.00 0.00% 0.00 0.00% 0.00 0.00% 100.00%
1.02 DESVIO Y MANTENIMIENTO DE TRAFICO glb 1.00 0.00 0.00% 0.30 30.00% 0.30 30.00% 0.70 70.00%
1.03 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 0.00 0.00% 1.00 100.00% 1.00 100.00% 0.00 0.00%
1.04 CARTEL DE IDENTIFICACION OBRA 4.80x3.6M und 3.00 0.00 0.00% 3.00 100.00% 3.00 100.00% 0.00 0.00%
1.05 TRAZO Y REPLANTEO km 8.98 0.00 0.00% 4.49 50.00% 4.49 50.00% 4.49 50.00%
1.06 SERVICIOS HIGIENICOS PARA LA OBRA mes 5.00 0.00 0.00% 1.00 20.00% 1.00 20.00% 4.00 80.00%
2.01 CORTE EN TERRENO NATURAL A NIVEL DE SUB RAZANTE C/EQUIPO m3 37403.79 22442.27
0.00 0.00% 14961.52 40.00% 14961.52 40.00% 60.00%
2.02 RELLENO CON MATERIAL PROPIO m3 16632.60 0.00 0.00% 1663.26 10.00% 1663.26 10.00% 14969.34 90.00%
2.03 PREPARACIÓN DE LA SUB RASANTE CON EQUIPO m2 53857.50 0.00 0.00% 10771.50 20.00% 10771.50 20.00% 43086.00 80.00%
2.04 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 25991.29 0.00 0.00% 5198.26 20.00% 5198.26 20.00% 20793.03 80.00%
2.05 DEMOLICION DE PONTONES m3 15.97 0.00 0.00% 0.00 0.00% 0.00 0.00% 15.97 100.00%
3 PAVIMENTOS 0.00 0.00 0.00 0.00
3.01 SUB BASE GRANULAR 0.00 0.00 0.00 0.00
03.01.01 SUB BASE GRANULAR (e=0.20m) m2 53859.90 0.00 0.00% 0.00 0.00% 0.00 0.00% 53859.90 100.00%
3.02 BASE GRANULAR 0.00 0.00 0.00 0.00
03.02.301 BASE GRANULAR (e= 0.20m) m2 44883.25 0.00 0.00% 0.00 0.00% 0.00 0.00% 44883.25 100.00%
4 OBRAS DE ARTE Y DRENAJE 0.00 0.00 0.00 0.00
4.01 ALCANTARILLAS DE TMC 0.00 0.00 0.00 0.00
04.01.01 LIMPIEZA DE TERRENO MANUAL m2 1719.48 0.00 0.00% 0.00 0.00% 0.00 0.00% 1719.48 100.00%
04.01.02 TRAZO Y REPLANTEO DE ALCANTARILLAS m2 1416.88 0.00 0.00% 0.00 0.00% 0.00 0.00% 1416.88 100.00%
04.01.03 EXCAVACION NO CALSIFICA PARA ESTRUCTURAS m3 2168.08 0.00 0.00% 0.00 0.00% 0.00 0.00% 2168.08 100.00%
04.01.04 RELLENO COMPACTADO MANUAL CON MATERIAL PROPIO m3 360.98 0.00 0.00% 0.00 0.00% 0.00 0.00% 360.98 100.00%
04.01.05 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2258.38 0.00 0.00% 0.00 0.00% 0.00 0.00% 2258.38 100.00%
04.01.06 EMBOQUILLADO DE PIEDRA - ENTRADA Y SALIDA DE ALCANTARILLAS m3 265.13 265.13
0.00 0.00% 0.00 0.00% 0.00 0.00% 100.00%
04.01.07 ALCANTARILLAS DE TMC D=24" C=14 m 534.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 534.00 100.00%
4.02 PONTONES 0.00 0.00 0.00 0.00
04.02.01 CONCRETO CIMINETOS CORRIDOS MEZCLA 1:8 + 30% P.M m3 23.17 0.00 0.00% 0.00 0.00% 0.00 0.00% 23.17 100.00%
04.02.02 ENCOFRADO BASES h=1.20m m2 38.62 0.00 0.00% 0.00 0.00% 0.00 0.00% 38.62 100.00%
04.02.03 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G EN m3 43.29 43.29
BAES DE PONTONES 0.00 0.00% 0.00 0.00% 0.00 0.00% 100.00%
04.02.04 CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA 1:12 + 30% P.G. m3 32.76 0.00 0.00% 0.00 0.00% 0.00 0.00% 32.76 100.00%
04.02.05 CONCRETO LOSAS f¨c= 210kg/cm2 m3 24.46 0.00 0.00% 0.00 0.00% 0.00 0.00% 24.46 100.00%
04.02.06 ENCOFRADO LOSAS MACIZAS m2 135.41 0.00 0.00% 0.00 0.00% 0.00 0.00% 135.41 100.00%
04.02.07 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 3223.59 0.00 0.00% 0.00 0.00% 0.00 0.00% 3223.59 100.00%
5 CUNETAS DE CONCRETO 0.00 0.00 0.00 0.00
5.01 OBRAS PRELIMINARES 0.00 0.00 0.00 0.00
05.01.01 TRAZO Y REPLANTEO DE CUNETAS km 8.98 0.00 0.00% 0.00 0.00% 0.00 0.00% 8.98 100.00%
05.02.01 EXCAVACION PARA ESTRUCTURAS EN MATERIAL COMUN EN SECO m3 2106.64 0.00 0.00% 0.00 0.00% 0.00 0.00% 2106.64 100.00%
05.02.02 ELIMINACION DE MATERIAL EXCEDENTE Dmax<5km m3 2633.30 0.00 0.00% 0.00 0.00% 0.00 0.00% 2633.30 100.00%
5.03 CONCRETO SIMPLE 0.00 0.00 0.00 0.00
05.03.01 CONCRETO fć=175 kg/cm2 EN CUNETAS m3 1436.42 0.00 0.00% 0.00 0.00% 0.00 0.00% 1436.42 100.00%
05.03.02 ENCOFRADO Y DESENCOFRADO m2 2250.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 2250.00 100.00%
05.03.03 JUNTAS ASFALTICAS m 1800.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 1800.00 100.00%
6 SEÑALIZACION Y SEGURIDAD VIAL 0.00 0.00 0.00 0.00
6.01 SEÑAL INFORMATIVAS und 17.00 0.00 0.00% 2.55 15.00% 2.55 15.00% 14.45 85.00%
7 MITIGACIÓN DE IMPACTO AMBIENTAL 0.00 0.00 0.00 0.00
7.01 ACONDICIONAMIENTO DE BOTADEROS ha 3.00 0.00 0.00% 0.30 10.00% 0.30 10.00% 2.70 90.00%
7.02 DEPOSITO DE DESECHOS (ACOMODO) m3 200.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 200.00 100.00%
7.03 READECUACION AMBIENTAL EN AREAS DE CANTERA m2 6500.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 6500.00 100.00%
8 SEGURIDAD, HIGIENE Y SALUD 0.00 0.00 0.00 0.00
8.01 ELABORACIÓN, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE glb 1.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 1.00 100.00%
SEGURIDAD
DEYPROTECCION
TRABAJO
8.02 EQUIPOS mes 5.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 5.00 100.00%
8.03 SEÑALIZACION TEMPORAL DE SEGURIDAD mes 5.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 5.00 100.00%
8.04 CAPACITACION EN SEGURIDAD Y SALUD mes 5.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 5.00 100.00%
8.05 RECURSOS PARA RESPUESTAS ANTE DE EMERGENCIAS DE SEGURIDAD mes 5.00 5.00
0.00 0.00% 0.00 0.00% 0.00 0.00% 100.00%
9 FLETE TERRESTRE 0.00 0.00 0.00 0.00

9.01 FLETE TERRESTRE glb 1.00 0.00 0.00% 0.20 20.00% 0.20 20.00% 0.80 80.00%
Costo Directo
CONTRATADO
DESCRIPCION UNIDAD
METRADO CONTRADO PRECIO (S/.) PARCIAL (S/.)
ACONDICIONAMIENTO DE BOTADEROS ha 3.00 2789.75 8369.25
DEPOSITO DE DESECHOS (ACOMODO) m3 200.00 4.02 804.00
READECUACION AMBIENTAL EN AREAS DE CANTERA m2 6500.00 0.93 6045.00
EJECUTADO ENERO 2018
METRADO PRECIO (S/.) PARCIAL (S/.)
EJECUTADO
2.00 5,579.50 5,579.50
0.00 0.00 0.00
0.00 0.00 0.00
ENTIDAD
MUNICIPALIDAD DISTRITAL DE MACHE
"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HU
DISTRITO DE MACHE - PROVINCIA DE OTUZCO - DEPARTAMENTO LA LIBERTAD"
OBRA
CONTROL DE VALORIZACIONES TRAMITADAS
DESCRIPCION VAL-1 VAL-2 VAL-3 VAL-4 VAL-5
572,213.79 316,932.75 247,387.64

MONTO BRUTO VALORIZADO DEL MES (CON IGV) 572,213.79 316,932.75 247,387.64
SON: TRECIENTOS TRENTICINCO QUINIENTOS SETENTICUATRO CON 30/100

AL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANANMARCA
OTUZCO - DEPARTAMENTO LA LIBERTAD"
LORIZACIONES TRAMITADAS
VAL - 6 VAL-7
0/100
MACHE - OTUZCO - LA LIBERTAD
UBICACIÓN
"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANANM
OBRA DISTRITO DE MACHE - PROVINCIA DE OTUZCO - DEPARTAMENTO LA LIBERTAD"
CURVA "S" DE AVANCE DE

100.0%
90.0%
80.0%
PORCENTAJE
71.24%
70.0%
LEYENDA
LEYENDA 60.0%
CURVA
CURVA PROG.
PROG.
CURVA
CURVA REAL
REAL
50.0%
40.0% 39.04%
39.04%
SITUACION DE LA OBRA 40.0%
ATRASADA
30.0%
20.0%
14.00%
13.97%
10.0% 9.01%
3.74%
0.00%
0.0%
Inicio 12/12/18. 43435 6941 43497 43525
MESES
Inicio
MESES 12/12/18.
dic-18 ene-19 feb-19 mar-19
PROG. 0.00% 9.01% 14.00% 39.04% 71.24%
REAL 0.00% 9.01% 13.97% 3.74%
SITUACION DE LA OBRA
Como se puede apreciar en la curva "S" de avance de obra para el mes de Febrero del 2019 el contratista habia programa
el contratista ha tenido un avance acumulado de 16.11 %, existiendo por lo tanto un avance atrasado, con respecto al pro
atrasada. la obra se encuentra suspendida desde el 26-02-2019
BENITO Y HUANANMARCA
CE DE OBRA
100.00%
97.94%
71.24%
43525 43556 43586
MESES
abr-19 may-19
97.94% 100.00%
BRA
habia programado acumulado un avance de 39.04%, sin embargo
respecto al programado acumulado, la obra se encuentra
"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA,LLUIN, SAN BENITO Y HUANANMARCA
OBRA
DISTRITO DE MACHE - PROVINCIA DE OTUZCO - DEPARTAMENTO LA LIBERTAD"

PLAZO DE EJEC.OFERTADO 150 DIAS CALENDARIOS
CUADRO COMPARATIVO DE VALORIZACIONES

365
MONTO PARCIAL
2,500,000.00
2,045,705.46
2,000,000.00
1,695,550.25
1,590,270.64
1,500,000.00
1,000,000.00
572,213.79
572,213.79
500,000.00
316,932.76
316,932.75
135,574.30
0.00
dic-18 ene-19 feb-19 mar-19 abr-19 may-19
MESES
PROGRAMADO REAL
INVERSIONES PROGRAMADAS Y EJECUTADAS

Inicio
MONTOS PARCIALES (S/.) 12/12/18
dic-18 ene-19 feb-19 mar-19 abr-19 may-19
PROG. 0.00 572,213.79 316,932.76 1,590,270.64 2,045,705.46 1,695,550.25 130,961.35
REAL 0.00 572,213.79 316,932.75 135,574.30
SITUACION DE LA OBRA
Como se puede apreciar en el cuadro, la inversion para el mes de Febrero 2019 . el contratista habia programado una inversion de S/ 1,590,270.64 sin embargo el contratista ha
tenido una inversion de S/. 135,574.30 siendo el avance ejecutado acumulado real de 16.11%, siendo el programado acumulado de 39.04% la obra se encuentra atrasada
CUADRO DE CONTROL DE SITUACION DE OBRA
"MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANANMARCA DISTRITO DE MACHE - PROVINCIA
OBRA
DE OTUZCO - DEPARTAMENTO LA LIBERTAD"
AVANCES DE OBRA
MES
MENSUAL ACUMULADO ESTADO
PROG. % EJECUTADO % PROG. % EJECUTADO %
Dic .18 572,213.79 9.01% 572,213.79 9.01% 572,213.79 9.01% 572,213.79 9.01% Adelantada
ene-19 316,932.76 4.99% 316,932.75 4.99% 889,146.55 14.00% 0.00 13.97% Atrasada
feb-19 1,590,270.64 25.04% 247,387.64 3.74% 2,479,417.19 39.04% 247,387.64 3.74% Atrasada
mar-19 2,045,705.46 32.21% 4,525,122.67 71.24%
abr-19 1,695,550.25 26.69% 6,220,672.92 97.94%
may-19 130,961.35 2.06% 6,351,634.27 100.00%
TOTAL 6,351,634.27 100.00%

DATOS GENERALES DE OBRA
ENTIDAD : MUNICIPALIDAD DISTRITAL DE MACHE

EJECUTA : CONSORCIO VIAL DEL NORTE
FUENTE DE FINANCIAMIENTO : OBRAS DE RECONSTRUCCION
SISTEMA DE CONTRATACION : A COSTOS UNITARIOS
"MEJORAMIENTO DEL SISTEMA DEL CAMINO VECINAL , PAM
DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y
OBRA
HUANANMARCA DISTRITO DE MACHE - PROVINCIA DE OTUZ
: - DEPARTAMENTO LA LIBERTAD."
UBICACIÓN : MACHE - OTUZCO - LA LIBERTAD

PRESUPUESTO REFERENCIAL : S/6,351,634.26
FECHA DE PRESUPUESTO REFERENC: AGOSTO 2018
PRESUPUESTO CONTRATADO : S/6,351,634.26
FACTOR DE RELACION 1.00000
PLAZO DE EJECUCION .OFERTADO : 150 DIAS CALENDARIOS
FECHA FIRMA DE CONTRATO : 11/23/2018
FECHA ENTREGA DE TERRENO : 12/11/2018
MONTO AD. EN EFECTIVO : S/ -
MONTO AD.DE MATERIALES : S/ -
FECHA ENTREGA DE AD.EFECTIVO : ----------
FECHA ENTREGA DE AD.MATERIALE : ----------
FECHA ACTA ENTREGA TERRENO : 12/11/2018
FECHA DE INICIO REAL DE OBRA : 12/12/2018
FECHA DE INICIO CONTRACTUAL DE: 12/12/2018
FECHA DE TERMINO DE OBRA : 5/10/2018
VALORIZACION Nº 03 : 2/25/2019
ACTA DE RECEPCION DE OBRA : ----------
RESIDENTE DE OBRA : ING. MANUEL F. SALCEDO CAMPOS.
SUPERVISOR DE OBRA : ING. ROMMEL SANTA MARIA CAMPANA
RESIDENTE DE OBRA SUPERVISOR DE OBRA

O VECINAL , PAMPA
N, SAN BENITO Y
VINCIA DE OTUZCO
DE OBRA
CRONOGRAMA VALORIZADO DE OBRA INICIAL DEL EXPEDIENTE TECNICO
OBRA: "MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANANMARCA, DISTRITO DE MACHE – PROVINCIA DE
Precio
Item Descripción Und. Metrado Parcial (S/.) 1er. Mes 2do. Mes
(S/.)
1 OBRAS PRELIMINARES S/. 43,217.50 S/. 39,937.50 S/. 773.34
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS
1.01 glb 1 13843.2 13843.2 S/. 13,843.20
1.02 DESVIO Y MANTENIMIENTO DE TRAFICO glb 1 4000 4000 S/. 720.00 S/. 773.34
1.03 CAMPAMENTO PROVISIONAL DE OBRA glb 1 1500 1500 S/. 1,500.00
1.04 CARTEL DE IDENTIFICACION OBRA 4.80x3.6M und 3 900 2700 S/. 2,700.00
1.05 TRAZO Y REPLANTEO km 8.98 1522.75 13674.3 S/. 13,674.30
1.06 SERVICIOS HIGIENICOS PARA LA OBRA mes 5 1500 7500 S/. 7,500.00
2 MOVIMIENTO DE TIERRAS S/. 733,835.67 S/. 222,401.63 S/. 511,434.05
2.01 CORTE EN TERRENO NATURAL A NIVEL DE SUB RAZANTE m3 37403.79 2.6 97249.85 S/. 77,799.88 S/. 19,449.97
2.02 C/EQUIPO
RELLENO CON MATERIAL PROPIO m3 16632.6 4.38 72850.79 S/. 65,565.71 S/. 7,285.08
2.03 PREPARACIÓN DE LA SUB RASANTE CON EQUIPO m2 53857.5 3.57 192271.28 S/. 76,908.51 S/. 115,362.77
2.04 ELIMINACION DE MATERIAL EXCEDENTE DMAX<5KM m3 25991.29 14.21 369336.23 S/. 369,336.23
2.05 DEMOLICION DE PONTONES m3 15.97 133.22 2127.52 S/. 2,127.52
3 PAVIMENTOS S/. 2,723,336.08 S/. 272,333.61 S/. 817,000.82
3.01 SUB BASE GRANULAR 607539.67 S/. 60,753.97 S/. 182,261.90
03.01.01 SUB BASE GRANULAR (e=0.20m) m2 53859.9 11.28 607539.67 S/. 60,753.97 S/. 182,261.90
3.02 BASE GRANULAR 2115796.41 S/. 211,579.64 S/. 634,738.92
03.02.01 BASE GRANULAR (e=0.20m) m2 44883.25 47.14 2115796.41 S/. 211,579.64 S/. 634,738.92
4 OBRAS DE ARTE Y DRENAJE S/. 375,854.79 S/. 10,393.85 S/. 48,534.93
4.01 ALCANTARILLAS DE TMC 304987.64 S/. 658.06 S/. 3,965.74
04.01.01 LIMPIEZA DE TERRENO MANUAL m2 1719.48 1.19 2046.18 S/. 1,662.52
04.01.02 TRAZO Y REPLANTEO DE ALCANTARILLAS m2 1416.88 2.09 2961.28 S/. 658.06 S/. 2,303.22
04.01.03 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 2168.08 20.21 43816.9
04.01.04 RELLENO COMPACTADO MANUAL CON MATERIAL m3 360.98 4.38 1581.09
04.01.05 PROPIO
ELIMINACION DE MATERIAL EXCEDENTE DMAX<5KM m3 2258.38 14.21 32091.58
EMBOQUILLADO DE PIEDRA - ENTRADA Y SALIDA DE
04.01.06 m3 265.13 80.22 21268.73
ALCANTARILLAS
04.01.07 ALCANTARILLA TMC D=24" C=14 m 534 376.82 201221.88
4.02 PONTONES 70867.15 S/. 9,735.79 S/. 44,569.19
04.02.01 CONCRETO CIMIENTOS CORRIDOS MEZCLA 1:8 +30% m3 23.17 262.57 6083.75 S/. 1,825.12 S/. 4,258.62
04.02.02 ENCOFRADO BASES h=1.20 m m2 38.62 39.23 1515.06 S/. 1,515.06
CONCRETO CICLOPEO PARA CIMENTACIONES MEZCLA
04.02.03 m3 43.29 358.78 15531.59 S/. 15,531.59
1:12 + 30% P.G. EN BASES DE PONTONES
04.02.04 CONCRETO CICLOPEO PARA LOSA DE FONDO 1:10 + 30% P.G. m3 32.76 387.8 12704.33 S/. 12,704.33
04.02.05 CONCRETO LOSAS f'c= 210 kg/cm2 m3 24.46 524.95 12840.28
04.02.06 ENCOFRADO LOSAS MACIZAS m2 135.41 45.81 6203.13 S/. 2,481.25
04.02.07 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 3223.59 4.96 15989.01 S/. 6,395.60 S/. 9,593.40
5 CUNETAS DE CONCRETO S/. 728,931.97 S/. 0.00 S/. 98,978.30
5.01 OBRAS PRELIMINARES 13674.3 S/. 0.00 S/. 9,126.86
05.01.01 TRAZO Y REPLANTEO DE CUNETAS km 8.98 1522.75 13674.3 S/. 9,126.86
5.02 MOVIMIENTO DE TIERRAS 41400.74 S/. 3,981.55
EXCAVACION PARA ESTRUCTURAS EN MATERIAL
05.02.01 m3 2106.64 1.89 3981.55 S/. 3,981.55
COMUN EN SECO
05.02.02 ELIMINACION DE MATERIAL EXCEDENTE DMAX<5KM m3 2633.3 14.21 37419.19
5.03 CONCRETO SIMPLE 673856.93 S/. 0.00 S/. 85,869.89
05.03.01 CONCRETO f'c=175 kg/cm2 EN CUNETAS m3 1436.42 422.87 607418.93 S/. 60,741.89
05.03.02 ENCOFRADO Y DESENCOFRADO m2 2250 27.92 62820 S/. 25,128.00
05.03.03 JUNTAS ASFALTICAS m 1800 2.01 3618
6 SEÑALIZACION Y SEGURIDAD VIAL S/. 12,750.00 S/. 0.00 S/. 0.00
6.01 SEÑAL INFORMATIVAS und 17 750 12750
7 MITIGACION DE IMPACTO AMBIENTAL S/. 15,218.25 S/. 2,739.29 S/. 2,942.19
7.01 ACONDICIONAMIENTO DE BOTADEROS ha 3 2789.75 8369.25 S/. 1,506.47 S/. 1,618.06
7.02 DEPOSITO DE DESECHOS (ACOMODO) m3 200 4.02 804 S/. 144.72 S/. 155.44
7.03 READECUACION AMBIENTAL EN AREAS DE CANTERAS m2 6500 0.93 6045 S/. 1,088.10 S/. 1,168.69
8 SEGURIDAD, HIGIENE Y SALUD S/. 47,500.00 S/. 8,550.00 S/. 9,183.33
ELABORACION, IMPLEMENTACION Y ADMINISTRACION
8.01 glb 1 5000 5000 S/. 900.00 S/. 966.66
DE PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO
8.02 EQUIPOS DE PROTECCION INDIVIDUAL mes 5 2500 12500 S/. 2,250.00 S/. 2,416.67
8.03 SEÑALIZACION TEMPORAL DE SEGURIDAD mes 5 2500 12500 S/. 2,250.00 S/. 2,416.67
8.04 CAPACITACION EN SEGURIDAD Y SALUD mes 5 1500 7500 S/. 1,350.00 S/. 1,450.00
RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS DE
8.05 mes 5 2000 10000 S/. 1,800.00 S/. 1,933.33
SEGURIDAD Y SALUD DURANTE EL TRABAJO
COSTO DIRECTO S/. 4,680,644.26 S/. 556,355.87 S/. 1,488,846.96
GASTOS GENERALES 8% S/. 374,451.54 S/. 44,508.47 S/. 119,107.76
UTILIDAD 7% S/. 327,645.10 S/. 38,944.91 S/. 104,219.29
SUB TOTAL S/. 5,382,740.90 S/. 639,809.25 S/. 1,712,174.01
IGV 18% S/. 968,893.36 S/. 115,165.67 S/. 308,191.32
TOTAL S/. 6,351,634.26 S/. 754,974.92 S/. 2,020,365.33
PORCENTAJE 11.89% 31.81%

MACHE – PROVINCIA DE
3er. Mes 4er. Mes 5to. Mes
S/. 733.33 S/. 773.33 S/. 1,000.00
S/. 733.33 S/. 773.33 S/. 1,000.00
S/. 0.00 S/. 0.00 S/. 0.00
S/. 817,000.82 S/. 544,667.22 S/. 272,333.61

S/. 182,261.90 S/. 121,507.93 S/. 60,753.97
S/. 182,261.90 S/. 121,507.93 S/. 60,753.97
S/. 634,738.92 S/. 423,159.28 S/. 211,579.64
S/. 634,738.92 S/. 423,159.28 S/. 211,579.64
S/. 135,147.55 S/. 101,010.40 S/. 80,768.05
S/. 125,005.53 S/. 94,590.26 S/. 80,768.05
S/. 383.66
S/. 43,816.90
S/. 316.22 S/. 1,264.87
S/. 12,836.63 S/. 19,254.95
S/. 21,268.73
S/. 80,488.75 S/. 80,488.75 S/. 40,244.38

S/. 10,142.02 S/. 6,420.14 S/. 0.00
S/. 6,420.14 S/. 6,420.14

S/. 3,721.88
S/. 292,690.85 S/. 254,193.33 S/. 83,069.49
S/. 4,547.44 S/. 0.00 S/. 0.00
S/. 4,547.44
S/. 7,483.84 S/. 11,225.76 S/. 18,709.60
S/. 7,483.84 S/. 11,225.76 S/. 18,709.60

S/. 280,659.57 S/. 242,967.57 S/. 64,359.89
S/. 242,967.57 S/. 242,967.57 S/. 60,741.89
S/. 37,692.00
S/. 3,618.00
S/. 0.00 S/. 0.00 S/. 12,750.00
S/. 12,750.00
S/. 2,790.01 S/. 2,942.20 S/. 3,804.57
S/. 1,534.36 S/. 1,618.06 S/. 2,092.32
S/. 147.40 S/. 155.44 S/. 201.00
S/. 1,108.25 S/. 1,168.70 S/. 1,511.25
S/. 8,708.33 S/. 9,183.34 S/. 11,875.00
S/. 916.66 S/. 966.67 S/. 1,250.00
S/. 2,291.67 S/. 2,416.67 S/. 3,125.00

S/. 2,291.67 S/. 2,416.67 S/. 3,125.00
S/. 1,375.00 S/. 1,450.00 S/. 1,875.00
S/. 1,833.33 S/. 1,933.33 S/. 2,500.00
S/. 1,257,070.89 S/. 912,769.81 S/. 465,600.72
S/. 100,565.67 S/. 73,021.58 S/. 37,248.06
S/. 87,994.96 S/. 63,893.89 S/. 32,592.05
S/. 1,445,631.52 S/. 1,049,685.28 S/. 535,440.83
S/. 260,213.67 S/. 188,943.35 S/. 96,379.35
S/. 1,705,845.21 S/. 1,238,628.63 S/. 631,820.18
26.86% 19.50% 9.95%

RESUMEN DE METRADOS VALORIZADOS (VALORIZACION N° 03)
Presupues “MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANANMARCA, DISTRITO DE MACHE –
to
PROVINCIA DE OTUZCO – DEPARTAMENTO LA LIBERTAD”
Subpresu CAMINO VECINAL
puesto AVANCES EJECUTADOS MENSUALES
Cliente MUNICIPALIDAD DISTRITAL DE MACHE
Lugar LA LIBERTAD - OTUZCO - MACHE
RESUMEN DE METRADOS 1° Mes 2° Mes 3° Mes 4° Mes

Item Descripcion Und. Metrado
01 OBRAS PRELIMINARES
01.02 DESVIO Y MANTENIMIENTO DE TRAFICO glb 1.00 0.00
01.03 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 1.00
01.04 CARTEL DE IDENTIFICACION OBRA 4.80x3.60M und 3.00 3.00
01.05 TRAZO Y REPLANTEO km 6.50 6.50
01.06 SERVICIOS HIGIENICOS PARA LA OBRA mes 5.00 1.00

02 MOVIMIENTO DE TIERRAS
02.01 CORTE DE TERRENO NATURAL A NIVEL DE LA SUB RASANTE m3 37,403.79 31793.22
02.02 RELENO CON MATERIAL PROPIO m3 16,632.60 0.00
02.03 PREPARACION DE LA SUB. RASANTE CON EQUIPO m2 53,857.50 0.00
02.04 ELIMINACION DE MATERIAL EXCEDENTE m3 25,991.29 22092.60
02.05 DEMOLICION DE PONTONES m3 15.97
02.05 DEMOLICION DE PONTONES

DESCRIPCIÓN CANTIDAD LARGO (m) ANCHO (m) ALTURA (m) ÁREA (m²) VOLUMEN (m³) METRADO
1.00 3.00 5.00 0.20 3.00

1.00 7.10 5.00 0.20 7.10
1.00 5.87 5.00 0.20 5.87
Total metrado : M3 15.97
CIVIL REPORT1
Station VOL. ACUM

AREAS DE CORTE VOL. CORTE AREA RELLENO VOL. RELLENO VOL. ACUM CORTE RELLENO
0+000 2.92 0 5.93 0 0 0
0+010 0.99 19.52 0 27.05 19.52 27.05 27.05
0+020 2.97 20.52 0.25 1.09 40.04 28.14 28.14
0+030 1.79 24.22 2.44 12.83 64.25 40.97 40.97
0+040 1.18 14.01 1.22 20.53 78.27 61.49 61.49
0+060 1.43 25.53 2.3 36.54 103.8 98.03 98.03
0+080 0.93 23.74 3100 33.38 127.53 131.41 131.41
0+090 0.15 5.86 6.57 32.77 133.39 164.19 164.19
0+100 0 0.78 27.95 168.92 134.17 333.1 333.1
0+110 0 0 41.37 361.11 134.17 694.21 694.21
0+120 0 0 23.13 420.78 134.17 1,114.99 1,114.99
0+130 0.22 0.89 1.19 160.64 135.06 1,275.62 1,275.62
0+140 12.82 74.78 0 6.41 209.84 1,282.03 1,282.03
0+160 15.16 292.37 0 0 502.21 1,282.03 1,282.03
0+170 10.94 127.28 0 0 629.49 1,282.03 1,282.03
0+180 9.15 95.39 0 0 724.89 1,282.03 1,282.03
0+200 9.42 185.7 0 0 910.59 1,282.03 1,282.03
0+220 7.09 164 0 0 1,074.59 1,282.03 1,282.03
0+230 7.61 71.11 0.04 0.21 1,145.71 1,282.24 1,282.24
0+240 9.12 80.99 0 0.21 1,226.70 1,282.46 1,282.46
0+260 8.1 169.93 0 0 1,396.63 1,282.46 1,282.46
0+280 8.33 162.81 0 0 1,559.44 1,282.46 1,282.46
0+300 5.31 135.87 0.23 2.29 1,695.31 1,284.74 1,284.74
0+320 4.12 94.31 0.39 6.15 1,789.63 1,290.89 1,290.89
0+330 3.75 39.93 0 1.87 1,829.56 1,292.76 1,292.76
0+340 2.31 30.58 0.11 0.52 1,860.14 1,293.27 1,293.27
0+360 2.41 47.27 0.36 4.63 1,907.41 1,297.90 1,297.90
0+380 2.25 46.65 0 3.57 1,954.06 1,301.48 1,301.48
0+400 3 52.54 0 0 2,006.60 1,301.48 1,301.48
0+420 4.09 70.92 0 0 2,077.52 1,301.48 1,301.48
0+440 4.16 82.47 0 0 2,160.00 1,301.48 1,301.48
0+460 1.63 58.88 0.61 5.81 2,218.88 1,307.29 1,307.29
0+470 0.5 11.1 0.82 6.37 2,229.98 1,313.66 1,313.66
0+480 5.46 30.81 0 3.66 2,260.79 1,317.31 1,317.31
0+500 3.12 86.62 0.88 8.54 2,347.41 1,325.86 1,325.86
0+520 4.23 73.53 1.27 21.48 2,420.94 1,347.33 1,347.33
0+540 3.36 75.85 0.8 20.69 2,496.79 1,368.03 1,368.03
0+560 0.18 34.93 3.03 39.11 2,531.73 1,407.14 1,407.14
0+570 0.03 0.87 1.94 27.91 2,532.59 1,435.04 1,435.04
0+580 5.57 28.11 0 10.75 2,560.70 1,445.79 1,445.79
0+590 8.42 70.59 0 0 2,631.29 1,445.79 1,445.79
0+600 8.09 83.11 0 0 2,714.41 1,445.79 1,445.79
0+620 8.06 161.41 0 0 2,875.82 1,445.79 1,445.79
0+640 6.48 145.38 0 0 3,021.20 1,445.79 1,445.79
0+660 6.72 132.05 0 0 3,153.25 1,445.79 1,445.79
0+670 7.14 68.82 0 0 3,222.07 1,445.79 1,445.79
0+680 7.64 72.42 0 0 3,294.48 1,445.79 1,445.79
0+700 4.37 120.17 0 0 3,414.65 1,445.79 1,445.79
0+720 9.7 140.73 0 0 3,555.38 1,445.79 1,445.79
0+740 17.15 269.48 0 0 3,824.86 1,445.79 1,445.79
0+750 13.41 155.09 0 0 3,979.94 1,445.79 1,445.79
0+760 6.05 98.8 0 0 4,078.74 1,445.79 1,445.79
0+780 0 59.61 10.46 109.97 4,138.35 1,555.76 1,555.76
0+790 0 0 13.91 135.37 4,138.35 1,691.13 1,691.13
0+800 0 0 7.54 109.25 4,138.35 1,800.39 1,800.39
0+810 0 0 1.99 48.31 4,138.35 1,848.70 1,848.70
0+820 1.66 8.09 0.01 10.18 4,146.44 1,858.88 1,858.88
0+840 5.09 67.28 0 0.12 4,213.71 1,859.00 1,859.00
0+860 4.86 99.43 0 0 4,313.14 1,859.00 1,859.00
0+870 3.24 40.06 0 0 4,353.20 1,859.00 1,859.00
0+880 1.97 25.93 0 0 4,379.13 1,859.00 1,859.00
0+900 0.99 29.57 0 0 4,408.70 1,859.00 1,859.00
0+920 0.49 14.82 0.08 0.83 4,423.52 1,859.83 1,859.83
0+940 0.37 8.6 0.35 4.3 4,432.12 1,864.14 1,864.14
0+960 0.32 6.91 1.29 16.38 4,439.03 1,880.51 1,880.51
0+980 0.64 9.49 2.62 39.61 4,448.53 1,920.12 1,920.12
1+000 0.98 16.12 0.87 35.02 4,464.65 1,955.14 1,955.14
1+020 2.19 31.66 0.27 11.34 4,496.31 1,966.49 1,966.49
1+040 3.1 52.92 0.01 2.76 4,549.23 1,969.24 1,969.24
1+060 2.69 57.96 0.02 0.28 4,607.19 1,969.52 1,969.52
1+080 2.17 48.66 0 0.2 4,655.85 1,969.73 1,969.73
1+100 2.45 46.19 0 0.04 4,702.04 1,969.77 1,969.77
1+120 2.05 44.97 0 0.04 4,747.01 1,969.81 1,969.81
1+140 1.42 34.64 0 0 4,781.65 1,969.81 1,969.81
1+160 4.45 58.64 0 0 4,840.29 1,969.81 1,969.81
1+180 8.5 129.46 0 0 4,969.75 1,969.81 1,969.81
1+200 14.4 228.95 0 0 5,198.71 1,969.81 1,969.81
1+210 16.29 153.81 0 0 5,352.52 1,969.81 1,969.81
1+220 9.44 128.72 0 0 5,481.24 1,969.81 1,969.81
1+240 0.68 100.9 0.02 0.17 5,582.14 1,969.98 1,969.98
1+250 0 3.18 2.23 12.07 5,585.32 1,982.05 1,982.05
1+260 6.79 36.32 0.07 12.27 5,621.64 1,994.32 1,994.32
1+280 9.14 164.89 0.39 4.39 5,786.53 1,998.72 1,998.72
1+300 1.29 104.27 1.93 23.26 5,890.80 2,021.98 2,021.98
1+310 0.67 9.27 2.3 22.12 5,900.07 2,044.10 2,044.10
1+320 1.8 11.94 1.28 18.43 5,912.01 2,062.53 2,062.53
1+340 5.46 72.53 0.16 14.4 5,984.54 2,076.93 2,076.93
1+360 5.47 109.28 0.02 1.74 6,093.82 2,078.67 2,078.67
1+370 7.78 64.88 0.01 0.15 6,158.70 2,078.82 2,078.82
1+380 9.94 86.87 0 0.07 6,245.58 2,078.89 2,078.89
1+400 8.16 179.34 0 0 6,424.92 2,078.89 2,078.89
1+420 2.24 103.99 1.69 16.87 6,528.91 2,095.76 2,095.76
1+430 0.13 12.49 5.63 35.58 6,541.40 2,131.34 2,131.34
1+440 1.73 9.63 4.14 48.15 6,551.03 2,179.49 2,179.49
1+450 0.37 10.59 2.6 33.64 6,561.62 2,213.13 2,213.13
1+460 0.3 3.44 0.71 16.48 6,565.06 2,229.61 2,229.61
1+480 5.06 53.58 0 7.11 6,618.64 2,236.72 2,236.72
1+490 4.06 45.36 0 0 6,664.00 2,236.72 2,236.72
1+500 2.73 33.37 0.29 1.54 6,697.37 2,238.26 2,238.26
1+520 0.85 35.33 1.17 15.04 6,732.70 2,253.30 2,253.30
1+540 2.07 29.24 1.33 25.01 6,761.94 2,278.31 2,278.31
1+550 2.83 24.52 0 6.52 6,786.46 2,284.82 2,284.82
1+560 3.43 31.29 0.09 0.42 6,817.75 2,285.25 2,285.25
1+580 4.3 77.27 0.03 1.24 6,895.02 2,286.49 2,286.49
1+600 4.82 91.15 0 0.34 6,986.17 2,286.83 2,286.83
1+620 4.87 96.84 0 0 7,083.01 2,286.83 2,286.83
1+640 1.96 68.26 0 0 7,151.27 2,286.83 2,286.83
1+660 0.99 29.46 0.31 3.05 7,180.73 2,289.88 2,289.88
1+680 2.82 38.02 0 3.05 7,218.75 2,292.93 2,292.93
1+700 2 48.13 0 0 7,266.88 2,292.93 2,292.93
1+720 1.33 33.24 0 0 7,300.12 2,292.93 2,292.93
1+740 3.76 50.82 0 0 7,350.93 2,292.93 2,292.93
1+750 6.41 50.09 0 0 7,401.03 2,292.93 2,292.93
1+760 5.09 56.43 0 0 7,457.46 2,292.93 2,292.93
1+770 1.03 30 0.48 2.54 7,487.45 2,295.47 2,295.47
1+780 0 5.1 2 12.75 7,492.55 2,308.23 2,308.23
1+800 0.02 0.25 2.5 45.01 7,492.80 2,353.24 2,353.24
1+820 1.26 12.8 0 25.05 7,505.61 2,378.29 2,378.29
1+840 4.16 54.2 0 0 7,559.80 2,378.29 2,378.29
1+860 5.48 96.36 0 0 7,656.17 2,378.29 2,378.29
1+880 5.78 112.56 0 0 7,768.73 2,378.29 2,378.29
1+900 4.17 99.48 0 0 7,868.21 2,378.29 2,378.29
1+920 1.87 60.21 0.16 1.66 7,928.41 2,379.96 2,379.96
1+930 1.3 15.53 0.54 3.73 7,943.94 2,383.69 2,383.69
1+940 0.11 6.85 0.98 8.02 7,950.79 2,391.70 2,391.70
1+960 0 1.09 3.84 48.19 7,951.88 2,439.90 2,439.90
1+980 0 0 5.53 93.62 7,951.88 2,533.52 2,533.52
1+990 0 0 4 47.65 7,951.88 2,581.17 2,581.17
2+000 0 0 3.26 36.3 7,951.88 2,617.47 2,617.47
2+020 0 0 0.8 40.61 7,951.88 2,658.08 2,658.08
2+030 1.63 8.14 0 3.99 7,960.03 2,662.07 2,662.07
2+040 3.07 23.25 0 0 7,983.28 2,662.07 2,662.07
2+060 2.58 56.34 0 0 8,039.62 2,662.07 2,662.07
2+070 0.8 16.92 0 0.02 8,056.55 2,662.10 2,662.10
2+080 0 4.09 1.87 9.54 8,060.64 2,671.63 2,671.63
2+090 0 0 2.21 20.78 8,060.64 2,692.41 2,692.41
2+100 0.07 0.32 0.73 14.89 8,060.96 2,707.31 2,707.31
2+110 1.99 10.44 0 3.6 8,071.40 2,710.90 2,710.90
2+120 2.97 25.47 0.26 1.22 8,096.87 2,712.13 2,712.13
2+130 3.09 31.45 0.56 3.83 8,128.32 2,715.96 2,715.96
2+140 1.81 24.63 0.15 3.54 8,152.95 2,719.50 2,719.50
2+160 0.97 27.86 0 1.55 8,180.81 2,721.04 2,721.04
2+180 0.01 9.72 8.99 83.82 8,190.53 2,804.86 2,804.86
2+190 0.08 0.41 14.99 115.11 8,190.94 2,919.97 2,919.97
2+200 0 0.37 8.64 110.88 8,191.31 3,030.85 3,030.85
2+220 4.36 43.64 1.64 102.83 8,234.95 3,133.67 3,133.67
2+240 13.72 177.4 1.21 29.46 8,412.35 3,163.14 3,163.14
2+260 9.7 234.12 0 12.14 8,646.46 3,175.27 3,175.27
2+280 5.69 153.83 0 0 8,800.29 3,175.27 3,175.27
2+300 5.75 110.93 0 0 8,911.22 3,175.27 3,175.27
2+310 6.12 54.22 0 0 8,965.44 3,175.27 3,175.27
2+320 6.95 63.25 7.77 41.83 9,028.70 3,217.11 3,217.11
2+330 0.99 41.03 11.09 89.38 9,069.73 3,306.49 3,306.49
2+340 0 5.99 21.51 135.33 9,075.72 3,441.82 3,441.82
2+350 0 0 16.25 156.52 9,075.72 3,598.34 3,598.34
2+360 0.45 2.4 23.32 184.18 9,078.12 3,782.52 3,782.52
2+370 0 2.11 24.88 255.73 9,080.23 4,038.25 4,038.25
2+380 0 0 16.2 232.8 9,080.23 4,271.05 4,271.05
2+390 0.3 1.33 14.92 174.78 9,081.56 4,445.83 4,445.83
2+400 0.23 2.58 10.97 131.98 9,084.14 4,577.81 4,577.81
2+420 0.03 2.65 8.07 189.47 9,086.79 4,767.28 4,767.28
2+430 0.44 2.5 3.99 56.86 9,089.29 4,824.13 4,824.13
2+440 2.07 12.62 0.81 23.7 9,101.91 4,847.83 4,847.83
2+450 4.89 34.94 0 4.01 9,136.84 4,851.85 4,851.85
2+460 5.9 56.42 0 0 9,193.27 4,851.85 4,851.85
2+480 7.79 138.58 0 0 9,331.85 4,851.85 4,851.85
2+490 5.78 66.52 0 0 9,398.37 4,851.85 4,851.85
2+500 5.3 53.13 0 0 9,451.50 4,851.85 4,851.85
2+520 9.22 144.85 0 0 9,596.35 4,851.85 4,851.85
2+540 7.21 162.07 0.65 6.7 9,758.43 4,858.54 4,858.54
2+550 8.74 77.76 2.15 15.37 9,836.19 4,873.91 4,873.91
2+560 6.93 76.93 5.14 38.99 9,913.12 4,912.91 4,912.91
2+580 8.52 156.36 0 48.93 10,069.48 4,961.83 4,961.83
2+590 4.38 67.59 2.49 9.84 10,137.07 4,971.67 4,971.67
2+600 2.17 33.03 1.71 19.87 10,170.10 4,991.55 4,991.55
2+620 2.57 47.39 0.29 19.98 10,217.49 5,011.52 5,011.52
2+630 2.73 26.25 0.07 1.89 10,243.74 5,013.41 5,013.41
2+640 5.14 38.31 0 0.36 10,282.05 5,013.77 5,013.77
2+660 6.11 111.95 0 0 10,394.01 5,013.77 5,013.77
2+680 8.51 146.16 0 0 10,540.17 5,013.77 5,013.77
2+700 7.74 164.24 0 0 10,704.41 5,013.77 5,013.77
2+720 6.86 146.44 0 0 10,850.85 5,013.77 5,013.77
2+730 4.67 57.02 0 0 10,907.87 5,013.77 5,013.77
2+740 3.24 39.23 0 0 10,947.10 5,013.77 5,013.77
2+750 2.07 26.27 0 0 10,973.37 5,013.77 5,013.77
2+760 2.81 24.05 0 0 10,997.42 5,013.77 5,013.77
2+780 2.92 57.23 0 0 11,054.65 5,013.77 5,013.77
2+790 3.41 31.25 0 0 11,085.90 5,013.77
2+800 2.55 29.35 0 0.02 11,115.26 5,013.79
2+810 2.03 22.25 0.16 0.89 11,137.51 5,014.68
2+820 2.44 22.11 0.06 1.17 11,159.61 5,015.85
2+840 4.59 70.29 0 0.64 11,229.90 5,016.49
2+860 5.44 100.28 0 0 11,330.18 5,016.49
2+870 4.33 48.63 0.16 0.82 11,378.81 5,017.31
2+880 5.37 48.07 0 0.83 11,426.88 5,018.14
2+900 5.21 105.81 0 0 11,532.69 5,018.14
TOTAL 11,532.69 5,018.14 8468.915
CIVIL REPORT2
VOL. ACUM
Station AREA CORTE VOL. CORTE AREA RELLENO VOL. RELLENO VOL. ACUM CORTE RELLENO
3+480 4.19 83.11 0 0 1,585.74 97.12
3+500 6.01 102.02 0 0 1,687.77 97.12
3+520 5.94 119.61 0 0 1,807.38 97.12
3+540 7.22 131.57 0 0 1,938.95 97.12
3+560 7.18 143.97 0 0 2,082.92 97.12
3+580 1.51 86.91 0.06 0.6 2,169.83 97.71
3+600 2.99 45.21 0.64 6.9 2,215.04 104.61
3+620 3.37 64.18 0.3 9.14 2,279.22 113.75
3+640 10.54 137.68 0 3.03 2,416.90 116.77
3+650 13.67 116.33 0 0 2,533.23 116.77
3+660 18.99 156.65 0 0 2,689.88 116.77
3+670 23.58 203.95 0 0 2,893.83 116.77
3+680 20.96 220.5 0 0 3,114.32 116.77
3+700 10.3 312.61 0 0 3,426.94 116.77
3+720 0.41 107.14 7.86 78.59 3,534.08 195.36
3+740 0 4.1 3.58 114.36 3,538.18 309.72
3+760 0 0 2.19 57.64 3,538.18 367.35
3+770 3.77 19.06 0.69 14.11 3,557.23 381.47
3+780 5.48 47.11 0.03 3.39 3,604.35 384.86
3+800 7.25 127.29 0 0.26 3,731.63 385.11
3+820 5.54 127.93 0 0 3,859.56 385.11
3+840 8.6 141.39 0 0 4,000.96 385.11
3+860 0.97 95.68 2.18 21.78 4,096.63 406.89
3+880 0.75 17.24 0.67 28.43 4,113.88 435.33
3+900 4.96 57.12 0.01 6.76 4,171.00 442.09
3+920 5.69 106.52 0 0.11 4,277.52 442.2
3+940 8.74 144.35 0.21 2.05 4,421.87 444.25
3+960 4.47 132.17 0.94 11.45 4,554.04 455.69
3+980 4.27 87.4 1.67 26.13 4,641.44 481.82
4+000 3.34 76.04 0.12 17.94 4,717.47 499.76
4+020 9.77 131.04 0 1.2 4,848.51 500.96
4+040 5.18 149.48 5.75 57.54 4,997.99 558.5
4+050 6 56.53 5.07 52.86 5,054.52 611.36
4+060 4.09 51.72 3.76 42.58 5,106.23 653.94
4+070 2.27 32.77 5.1 43.26 5,139.00 697.2
4+080 0 11.71 10.71 77.65 5,150.72 774.85
4+090 0 0 9.54 99.3 5,150.72 874.15
4+100 0 0 8.11 86.35 5,150.72 960.51
4+110 0 0 10.66 91.41 5,150.72 1,051.92
4+120 0 0 18 142.1 5,150.72 1,194.02
4+140 0.73 7.34 9.15 271.51 5,158.06 1,465.52
4+160 2.55 32.85 3.43 125.8 5,190.91 1,591.32
4+180 6.04 85.9 2.38 58.1 5,276.81 1,649.42
4+200 10.91 169.48 0 23.82 5,446.29 1,673.24
4+220 5.11 160.23 0.12 1.22 5,606.52 1,674.47
4+230 0.74 30.13 4.88 23.47 5,636.65 1,697.94
4+240 2.13 14.56 4.09 43.68 5,651.21 1,741.62
4+260 0 21.34 11.68 157.66 5,672.55 1,899.28
4+280 0.1 1.01 6.86 185.33 5,673.56 2,084.62
4+300 1.85 19.43 3.62 104.77 5,692.99 2,189.39
4+320 10.12 118.32 0 36.54 5,811.32 2,225.93
4+330 5.98 76.19 1.08 5.49 5,887.51 2,231.42
4+340 5.14 53.15 4.42 28.34 5,940.66 2,259.75
4+350 1.52 33.29 3.89 41.52 5,973.94 2,301.28
4+360 1.83 17.37 1.45 24.81 5,991.31 2,326.09
4+380 6.78 86.1 0.07 15.16 6,077.41 2,341.25
4+400 6.21 129.82 0.37 4.41 6,207.23 2,345.67
4+420 3.55 97.53 1.52 18.87 6,304.76 2,364.53
4+440 0 35.48 5.92 74.37 6,340.24 2,438.90
4+460 0.04 0.36 3.98 98.98 6,340.60 2,537.89
4+470 1.03 5.49 1.27 25.73 6,346.08 2,563.62
4+480 0.26 6.66 2.09 16.06 6,352.75 2,579.67
4+500 0.85 11.12 0.56 26.52 6,363.87 2,606.20
4+520 0 8.51 1.96 25.25 6,372.37 2,631.44
4+540 3.7 37 0.01 19.72 6,409.37 2,651.16
4+560 3.82 75.21 0 0.09 6,484.58 2,651.25
4+570 0.08 19.37 3.33 17.07 6,503.95 2,668.32
4+580 0 0.39 12.61 78.12 6,504.34 2,746.44
4+590 0 0 4.22 82.31 6,504.34 2,828.75
4+600 1.88 9.39 1.07 26.43 6,513.73 2,855.18
4+610 3.72 26.97 0 5.48 6,540.70 2,860.66
4+620 1.78 26.04 0 0 6,566.74 2,860.66
4+630 1.55 16 0.06 0.31 6,582.74 2,860.96 2,860.96
4+640 0.15 8.52 0.45 2.54 6,591.26 2,863.51 2,863.51
4+660 7.5 76.47 0.03 4.82 6,667.73 2,868.33 2,868.33
4+680 8.34 158.37 0 0.31 6,826.10 2,868.63 2,868.63
4+700 13.67 219.96 0 0 7,046.06 2,868.63 2,868.63
4+710 8.39 107.64 0 0 7,153.71 2,868.63 2,868.63
4+720 2.64 52.9 0.94 4.92 7,206.61 2,873.55 2,873.55
4+730 2.74 25.17 1.79 14.23 7,231.78 2,887.79 2,887.79
4+740 10.95 64.99 0.1 9.83 7,296.77 2,897.61 2,897.61
4+760 1.48 123.19 1.11 12.16 7,419.96 2,909.77 2,909.77
4+780 0.83 23.16 0.03 11.46 7,443.12 2,921.23 2,921.23
4+800 0.81 16.46 2.84 28.73 7,459.58 2,949.96 2,949.96
4+820 4.95 57.63 0.02 28.55 7,517.22 2,978.51 2,978.51
4+840 0.19 51.37 0.06 0.81 7,568.59 2,979.32 2,979.32
4+860 1.04 12.25 0.11 1.75 7,580.84 2,981.07 2,981.07
4+870 1.79 13.76 0 0.59 7,594.60 2,981.66 2,981.66
4+880 2.67 21.29 0.06 0.33 7,615.89 2,981.99 2,981.99
4+900 4.92 74.6 0 0.6 7,690.49 2,982.59 2,982.59
4+920 5.29 102.09 0 0 7,792.59 2,982.59 2,982.59
4+930 6.75 58.78 0.06 0.29 7,851.37 2,982.89 2,982.89
4+940 4.83 57.04 2.63 13.7 7,908.41 2,996.58 2,996.58
4+960 0.82 56.51 7.46 100.91 7,964.93 3,097.49 3,097.49
4+980 6 68.16 0 74.62 8,033.09 3,172.11 3,172.11
5+000 2.21 82.45 1.35 13.38 8,115.54 3,185.49 3,185.49
5+010 2.86 26.42 1.12 11.59 8,141.96 3,197.08 3,197.08
5+020 0 14.82 21.12 102.27 8,156.78 3,299.35 3,299.35
5+030 0.11 0.56 8.16 134.01 8,157.35 3,433.36 3,433.36
5+040 2.06 10.91 7.16 75.87 8,168.26 3,509.23 3,509.23
5+060 2.61 46.79 5.35 125.19 8,215.05 3,634.43 3,634.43
5+070 4.55 35.23 3.08 42.63 8,250.27 3,677.06 3,677.06
5+080 1.76 29.12 5.38 43.57 8,279.39 3,720.63 3,720.63
5+090 0.98 12.58 5.9 58.3 8,291.97 3,778.93 3,778.93
5+100 7.63 42.4 3.89 49.55 8,334.36 3,828.48 3,828.48
5+120 2.01 96.45 4.88 87.68 8,430.81 3,916.16 3,916.16
5+130 4.85 32.55 0.06 25.76 8,463.36 3,941.92 3,941.92
5+140 4.61 45.68 0.01 0.38 8,509.04 3,942.30 3,942.30
5+160 2.07 66.82 2.9 29.12 8,575.86 3,971.42 3,971.42
5+180 0.04 21.1 2.78 56.78 8,596.96 4,028.20 4,028.20
5+190 0.55 2.99 5.31 40.16 8,599.95 4,068.36 4,068.36
5+200 1.89 12.32 3.8 45.11 8,612.27 4,113.47 4,113.47
5+210 2.51 22.17 2.75 32.41 8,634.44 4,145.88 4,145.88
5+220 0.01 12.68 3.73 32.16 8,647.12 4,178.04 4,178.04
5+240 0.17 1.84 1.08 48.02 8,648.96 4,226.06 4,226.06
5+260 9.85 100.22 1.47 25.55 8,749.18 4,251.61 4,251.61
5+270 8.69 89.89 0.58 10.52 8,839.08 4,262.13 4,262.13
5+280 12.61 100.11 0.66 6.42 8,939.19 4,268.55 4,268.55
5+290 4.52 80.46 2.77 17.86 9,019.64 4,286.40 4,286.40
5+300 5.19 47.47 9.29 61.49 9,067.12 4,347.90 4,347.90
5+320 0.35 55.42 7.92 172.13 9,122.54 4,520.03 4,520.03
5+340 1.57 19.19 3.08 110.05 9,141.73 4,630.08 4,630.08
5+350 11.37 65.39 0 14.69 9,207.13 4,644.77 4,644.77
5+360 19.47 157.57 0 0 9,364.70 4,644.77 4,644.77
5+380 7.24 270.09 0.28 2.68 9,634.79 4,647.45 4,647.45
5+400 5.15 123.86 2.11 23.94 9,758.66 4,671.40 4,671.40
5+420 11.89 163.06 6.76 94.2 9,921.71 4,765.60 4,765.60
5+440 5.13 165.22 2.03 91.3 10,086.93 4,856.90 4,856.90
5+460 0.63 59.97 0.58 25.17 10,146.91 4,882.07 4,882.07
5+470 4.31 25.3 0 2.6 10,172.20 4,884.67 4,884.67
5+480 1.63 30.29 1.82 7.95 10,202.50 4,892.62 4,892.62
5+500 1.66 33.42 0.55 22.9 10,235.91 4,915.52 4,915.52
5+520 3.77 54.33 1.1 16.52 10,290.24 4,932.04 4,932.04
5+530 3.89 36.93 0.55 8.64 10,327.17 4,940.68 4,940.68
5+540 5.77 45.28 1.13 9.08 10,372.46 4,949.77 4,949.77
5+560 7.6 133.68 2.92 40.47 10,506.14 4,990.24 4,990.24
5+580 5.77 133.74 0.06 29.83 10,639.88 5,020.07 5,020.07
5+600 2.21 79.85 4.26 43.25 10,719.73 5,063.31 5,063.31
5+610 2.74 24.77 0.99 26.25 10,744.51 5,089.56 5,089.56
5+620 5.6 42.45 0.03 4.7 10,786.95 5,094.26 5,094.26
5+630 3.4 46.02 0.61 3 10,832.97 5,097.26 5,097.26
5+640 1.35 23.9 3.45 20.04 10,856.87 5,117.30 5,117.30
5+660 6.43 77.73 0.04 34.88 10,934.60 5,152.19 5,152.19
5+670 10.08 79.59 0 0.2 11,014.19 5,152.39 5,152.39
5+680 11.32 99.86 0 0 11,114.05 5,152.39 5,152.39
5+690 11.87 109.43 0.07 0.36 11,223.48 5,152.74 5,152.74
5+700 4.33 79.54 0 0.35 11,303.02 5,153.09 5,153.09
5+720 7.28 116.7 0.12 1.19 11,419.72 5,154.28 5,154.28
5+730 7.51 75.64 0.05 0.77 11,495.36 5,155.05 5,155.05
5+740 5.35 64.59 0 0.26 11,559.95 5,155.31 5,155.31
5+760 6.42 117.68 0 0 11,677.63 5,155.31 5,155.31
5+780 2.38 88.01 2.29 22.91 11,765.65 5,178.22 5,178.22
5+800 6.19 85.76 0 22.91 11,851.41 5,201.14 5,201.14
5+820 9.81 159.46 0 0 12,010.87 5,201.14 5,201.14
5+830 7.73 82.11 0.07 0.36 12,092.98 5,201.50 5,201.50
5+840 1.08 41.93 0.75 4.22 12,134.92 5,205.72 5,205.72
5+860 0 10.84 6.44 71.86 12,145.76 5,277.58 5,277.58
5+880 0.01 0.12 1.14 75.75 12,145.87 5,353.32 5,353.32
5+900 6.24 62.7 0 11.29 12,208.57 5,364.61 5,364.61
5+920 4.21 104.47 2.95 29.5 12,313.05 5,394.11 5,394.11
5+940 5.21 94.2 0 29.5 12,407.25 5,423.61 5,423.61
5+960 2.63 78.35 0.26 2.57 12,485.60 5,426.17 5,426.17
5+980 6.3 89.39 0 2.53 12,575.00 5,428.70 5,428.70
6+000 2.9 92.33 0 0 12,667.32 5,428.70 ELIMINACION 5,428.70
11081.58 5331.58 7475

CIVIL REPORT3
VOL. ACUM
VOL. CORTE AREA RELLENO VOL. RELLENO VOL. ACUM CORTE
RELLENO
Station AREA CORTE
6+980 8.67 106.04 0 20.12 3,924.25 1,137.80 1,137.80
7+000 5.39 140.6 0 0 4,064.85 1,137.80 1,137.80
7+020 5.34 105.94 0 0.04 4,170.79 1,137.83 1,137.83
7+030 1.16 30.76 0.19 1.02 4,201.55 1,138.85 1,138.85
7+040 2.32 16.52 1.19 7.24 4,218.07 1,146.10 1,146.10
7+050 6.75 43.72 0 6.25 4,261.79 1,152.34 1,152.34
7+060 8.25 72.76 0 0 4,334.55 1,152.34 1,152.34
7+080 11.34 195.94 0 0 4,530.50 1,152.34 1,152.34
7+100 12.69 240.36 0 0 4,770.86 1,152.34 1,152.34
7+120 13.54 262.33 0 0 5,033.20 1,152.34 1,152.34
7+140 10.01 235.53 0 0 5,268.72 1,152.34 1,152.34
7+150 6.59 81.18 0 0 5,349.90 1,152.34 1,152.34
7+160 6.21 62.18 0 0 5,412.08 1,152.34 1,152.34
7+180 5.49 116.77 0 0 5,528.86 1,152.34 1,152.34
7+200 4.65 101.44 0 0 5,630.29 1,152.34 1,152.34
7+220 1.2 58.46 0.3 3.04 5,688.75 1,155.38 1,155.38
7+240 3.88 50.77 0.32 6.24 5,739.51 1,161.62 1,161.62
7+260 0.48 43.58 0.69 10.09 5,783.09 1,171.71 1,171.71
7+280 1.3 17.77 0.18 8.64 5,800.86 1,180.35 1,180.35
7+290 2.52 19.01 0 0.86 5,819.87 1,181.21 1,181.21
7+300 5.11 37.65 0 0 5,857.52 1,181.21 1,181.21
7+320 7.47 125.82 0 0 5,983.34 1,181.21 1,181.21
7+330 9.38 84.13 0 0 6,067.48 1,181.21
7+340 7.75 82.97 0 0 6,150.45 1,181.21
7+350 5.75 62.86 0 0 6,213.31 1,181.21
7+360 1.5 32.95 1.78 9.94 6,246.26 1,191.16
7+380 0.97 25.23 0.35 20.81 6,271.49 1,211.97
7+390 0.9 9.55 0.02 1.76 6,281.04 1,213.73
7+400 0.26 5.83 0.17 0.92 6,286.87 1,214.66
7+420 2.62 28.82 0.2 3.71 6,315.69 1,218.37
7+440 4.4 70.24 0.12 3.16 6,385.94 1,221.53
7+460 6.44 105.68 2.95 31.17 6,491.62 1,252.70
7+470 6.03 58.47 5.93 46.41 6,550.09 1,299.11
7+480 5.72 54.9 4.58 55.08 6,604.98 1,354.18
7+500 3.02 84.91 2.69 74.25 6,689.89 1,428.44
7+520 3.8 68.23 1.03 37.18 6,758.12 1,465.61
7+540 8.13 120.27 0 10 6,878.39 1,475.62
7+550 8.44 84.12 0 0 6,962.52 1,475.62
7+560 4.79 66.98 0 0 7,029.50 1,475.62
7+570 4.63 47.74 0 0 7,077.23 1,475.62
7+580 8.92 68.13 0 0 7,145.36 1,475.62
7+600 11.31 202.31 0 0 7,347.67 1,475.62
7+620 11.72 230.33 0 0 7,578.01 1,475.62
7+640 9.6 213.19 0.27 2.66 7,791.20 1,478.27
7+660 7.43 170.31 0.04 3.02 7,961.50 1,481.30
7+680 1.37 88.06 0.44 4.77 8,049.57 1,486.07
7+700 10.97 123.42 0 4.41 8,172.99 1,490.48
7+720 8.1 192.55 0 0 8,365.55 1,490.48
7+730 0.87 44.64 0.21 1.22 8,410.19 1,491.70
7+740 1.63 10.43 2.8 17.47 8,420.62 1,509.17
7+750 0.34 8 15.08 102.83 8,428.62 1,612.00
7+760 2.08 9.35 10.51 147.78 8,437.97 1,759.79
7+780 13.29 157.3 0 100.79 8,595.27 1,860.58
7+790 10.67 124.45 0 0 8,719.72 1,860.58
7+800 3.06 66.08 0.05 0.27 8,785.80 1,860.85
7+810 0 13.18 14.57 76.26 8,798.98 1,937.11
7+820 0 0 24.1 201.44 8,798.98 2,138.55
7+840 0 0 19.56 436.63 8,798.98 2,575.18
7+850 0 0 10.44 153.15 8,798.98 2,728.33
7+860 2.27 10.64 5.02 79.76 8,809.62 2,808.09
7+870 6.74 42.21 4.59 49.78 8,851.82 2,857.87
7+880 7.22 69 2.79 37.22 8,920.82 2,895.09
7+890 0 37.85 8.79 56.85 8,958.67 2,951.94
7+900 0 0 7.14 77.5 8,958.67 3,029.43
7+910 0.1 0.56 2.33 44.58 8,959.23 3,074.01
7+920 1.6 9.17 1.36 16.65 8,968.40 3,090.66
7+940 6.89 84.96 1.95 33.02 9,053.36 3,123.68
7+950 3.59 50.67 1.43 17.46 9,104.03 3,141.15
7+960 2.92 30.45 3.31 24.91 9,134.48 3,166.05
7+980 3.3 61.79 0.41 37.46 9,196.28 3,203.51
8+000 7.49 107.91 0 4.15 9,304.18 3,207.66
8+020 6.76 142.01 0 0 9,446.19 3,207.66
8+030 2.55 44.75 1.06 5.62 9,490.95 3,213.28
8+040 2.93 26.84 1.34 12.37 9,517.79 3,225.64
8+060 1.86 47.85 0 13.4 9,565.65 3,239.04
8+080 2.36 42.2 0.03 0.31 9,607.85 3,239.35
8+100 0.45 28.1 1.11 11.39 9,635.95 3,250.74
8+110 1.14 7.59 0.13 6.35 9,643.54 3,257.09
8+120 2.47 17.04 0.37 2.62 9,660.58 3,259.71
8+130 2.87 25.02 0.13 2.57 9,685.60 3,262.27
8+140 3.82 31.62 1.4 7.82 9,717.22 3,270.09
8+160 0.92 47.36 5.19 65.91 9,764.58 3,336.00
8+180 0.66 15.76 10.57 157.58 9,780.35 3,493.57
8+200 3.77 44.26 7.06 176.27 9,824.61 3,669.84
8+220 7.26 112.08 2.89 96.73 9,936.68 3,766.57
8+230 17.64 129.47 1.3 19.12 10,066.15 3,785.69
8+240 16.89 176.18 0.18 7.17 10,242.33 3,792.86
8+250 20.76 166.07 0 1.07 10,408.40 3,793.93
8+260 27.5 229.08 0 0 10,637.48 3,793.93
8+280 13.41 412.14 0 0 11,049.62 3,793.93
8+290 27.67 207.36 0 0 11,256.98 3,793.93
8+300 14.81 214.16 0 0 11,471.14 3,793.93
8+310 13.29 141.35 0 0 11,612.49 3,793.93
8+320 6.7 100.54 0 0 11,713.03 3,793.93
8+340 0 66.97 2.52 25.18 11,780.00 3,819.11
8+360 0.09 0.9 0.79 33.09 11,780.90 3,852.21
8+380 0 0.9 2.08 28.71 11,781.80 3,880.92
8+400 0.66 6.55 0.16 22.38 11,788.35 3,903.30
8+420 3.28 39.38 0 1.57 11,827.74 3,904.87
8+440 3.24 65.27 0 0 11,893.01 3,904.87
8+450 0.7 19.71 0.37 1.83 11,912.72 3,906.70
8+460 0.02 3.61 3.42 18.73 11,916.33 3,925.44
8+470 0.05 0.35 1.68 25.18 11,916.68 3,950.62
8+480 0 0.27 4.77 32.09 11,916.96 3,982.71
8+500 0.12 1.23 4.53 93.01 11,918.19 4,075.73
8+520 0 1.23 10.37 149.02 11,919.42 4,224.75
8+540 0 0 7.71 180.85 11,919.42 4,405.60
8+560 0 0 4.91 126.22 11,919.42 4,531.82
8+580 0 0 3.89 87.96 11,919.42 4,619.77
8+600 0 0 1.63 55.2 11,919.42 4,674.97
8+620 0 0 2.49 41.23 11,919.43 4,716.20
8+630 0.3 1.43 1.56 20.46 11,920.86 4,736.66
8+640 2.85 14.46 0.09 8.55 11,935.32 4,745.21
8+650 5.12 37.42 0 0.47 11,972.75 4,745.68
8+660 6.35 54.79 0 0 12,027.54 4,745.68
8+680 4.34 105.14 0 0 12,132.68 4,745.68
8+700 9.06 134.57 0 0 12,267.25 4,745.68
8+710 10.41 95.55 0 0 12,362.80 4,745.68
8+720 7.77 86.9 0 0 12,449.70 4,745.68
8+730 0 36.71 11.28 58.99 12,486.41 4,804.67
8+740 0 0 26.6 198.49 12,486.41 5,003.16
8+760 0 0 10.55 371.5 12,486.41 5,374.66
8+780 0 0 5.84 163.88 12,486.41 5,538.54
8+800 0.39 3.92 4.66 104.98 12,490.33 5,643.52
8+820 0.01 3.98 4.07 87.26 12,494.31 5,730.79
8+840 0.11 1.16 0.93 50.39 12,495.46 5,781.18
8+850 2.9 14.46 0.21 5.9 12,509.92 5,787.08
8+860 4.25 34.69 0 1.07 12,544.61 5,788.15
8+880 6.19 103.72 0 0 12,648.33 5,788.15
8+900 2.01 81.97 0 0 12,730.30 5,788.15
8+920 3.55 55.55 0.02 0.17 12,785.85 5,788.32
8+940 0.02 35.68 0.41 4.22 12,821.53 5,792.54
8+950 0.22 1.23 0.02 2.13 12,822.75 5,794.67
8+960 1.5 8.46 0 0.1 12,831.21 5,794.77
8+977 0.87 19.71 0 0 12,850.92 5,794.77 ELIMINACION
8,926.67 4656.97 5550.61

CORTE ELIMINACION
TOTAL GRAL A VALORIZAR EN VALORIZACION 01 31,540.94 21494.53

03 PAVIMENTOS
03.01.01 SUB BASE GRANULAR (e=0.20 m) m2 53,859.90
03.02 BASE GRANULAR
03.02.01 BASE GRANULAR (e=0.20 m) m2 44,883.25
METRADO UNITARIO ALCANTARILLA TMC 24"

04.01.01 LIMPIEZA DE TERRENO EN ALCANTARILLAS
Se considera el area de trabajo de la alcantarilla y emboquillados
Area Sub total Total

Diametro ( Ø ) Descripción N° de veces
( m2 ) ( m2) ( m2 )
ALCANTARILLA 1.00 9.12 9.12 19.32
24
EMBOQUILLADO 1.00 10.20 10.20
TOTAL 19.32
04.01.02 TRAZO Y REPLANTEO EN ALCANTARILLAS

Se considera el trazo para la alcantarilla y emboquillados

( m2 ) ( m2) ( m2 )
ALCANTARILLA 1.00 9.12 9.12 15.92
24
TOTAL 15.92
04.01.03 EXCAVACIÓN DE ZANJAS EN ALCANTARILLAS
Dimensiones Volumen Volumen

Diametro ( Ø ) Descripción N° de veces Largo Ancho Altura Parcial Total/Alc.
( ml ) ( ml ) ( ml ) ( m3 ) ( m3 )
CUERPO 1.00 5.07 1.20 1.10 6.69
ALAS 1.00 3.20 1.65 1.35 7.13
24 24.36
CAJA RECEPTORA 1.00 2.25 1.70 1.60 6.12
CANAL ALIVIADERO 1.00 2.00 3.40 0.65 4.42
TOTAL 24.36 m3
04.01.04 RELLENO Y COMPACTADO CON MATERIAL PROPIO EN ALCANTARILLA

( ml ) ( ml ) ( ml ) ( m3 ) ( m3 )
24 CUERPO 1.00 5.07 1.20 0.90 5.48 4.06
DESCUENTO TMC 24" 5.07 0.28 -1.42
TOTAL 4.06 m3
04.01.05 ELIMINACION DE MATERIAL EXCEDENTE
Dimensiones COEF. Volumen

Diametro ( Ø ) Descripción N° de veces ESPONJAMIENTO Total/Alc.
EXCAVACION RELLENO
1.25 ( m3 )
24 CUERPO 1.00 24.36 4.06 20.30 25.38
DESCUENTO TMC 24"
TOTAL 25.38 m3
04.01.05 EMBOQUILLADO DE PIEDRA - ENTRADA Y SALIDA DE ALCANTARILLAS

Diametro ( Ø ) Descripción N° de veces Largo Ancho Altura Parcial Parcial/Alc.
(m) (m) (m) ( m3 ) ( m3 )
24
EMBOQUILLADO 2.00 3.31 3.00 0.15 2.98
2.98 m3
04.01.06 SUMINISTRO Y COLOCACION ALCANTARILLA TMC Ø = 24"
Longitud
Longitud
Diametro( Ø ) Parcial/Alc.
(m)
(m)
24 6 6
TOTAL 6
05 CUNETAS
RESUMEN DE METRADOS
05.01.01 TRAZO Y REPLANTEO EN CUNETAS m2 8.98
05.01.01 EXCAVACION PARA ESTRUCTURAS EN MATERIAL COMUN EN SECO m3 2,106.64
05.01.02 ELIMINACION DE DESMONTE PROVENIENTE DEL MOVIMIENTO EN TERRENO NORM m3 2,633.30
05.03.01 CONCRETO EN CUNETAS f'c=175 kg/cm2 m3 1,436.42
05.03.02 ENCOFRADO Y DESENCOFRADO m2 2,250.00
05.03.03 JUNTAS ASFALTICAS ml 1,800.00
06.01 SEÑAL INFORMATIVA

VOLUMEN
PROGRESIVA CANTIDAD LARGO (m) ANCHO (m) ALTURA (m) ÁREA (m²) METRADO
(m³)
0+000 1.00 1.00 0.00
0+756 1.00 1.00
1+202 1.00 1.00
1+700 1.00 1.00
2+100 1.00 1.00
2+600 1.00 1.00
2+900 1.00 1.00
3+400 1.00 1.00
3+700 1.00 1.00
4+630 1.00 1.00
4+780 1.00 1.00
5+700 1.00 1.00
5+900 1.00 1.00
6+100 1.00 1.00
7+000 1.00 1.00
7+400 1.00 1.00
8+946 1.00 1.00
Total metrado : UND 17.00
Item Und. Metrado
07 MITIGACION DE IMPACTO AMBIENTAL
07.01 ACONDICIONAMIENTO DE BOTADEROS ha 3.00 1.00
07.02 DEPOSITO DE DESECHOS m3 200.00
07.03 READECUACION AMBIENTAL EN AREAS DE CANTERA m2 6,500.00 2164.50
Item Und. Metrado

08 SEGURIDAD, HIGIENE Y SALUD
08.01 ELABORACION, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE SEGURIDAD Yglb 1.00 0.00
08.02 EQUIPOS DE PROTECCION INDIVIDUAL mes 5.00 0.50
08.03 SEÑALIZACION TEMPORAL DE SEGURIDAD mes 5.00 1.00
08.04 CAPACITACION EN SEGURIDAD Y SALUD mes 5.00 1.00
08.05 RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS DE SEGURIDAD Y SALUD D mes 5.00 1.00
09.01 0
Item Und. Metrado

09 FLETE TERRESTRE
09.01 FLETE TERRESTRE Glb 1.00 0.50
Total metrado : GLB 1.00

JECUTADOS MENSUALES
5° Mes TOTAL
0.50
0.00
1.00
3.00
6.50
1.00
31793.22
0.00
0.00
22092.60
27.05
28.14
40.97
61.49
98.03
131.41
164.19
333.10
694.21
1114.99
1275.62
1282.03
1282.03
1282.03
1282.03
1282.03
1282.03
1282.24
1282.46
1282.46
1282.46
1284.74
1290.89
1292.76
1293.27
1297.90
1301.48
1301.48
1301.48
1301.48
1307.29
1313.66
1317.31
1325.86
1347.33
1368.03
1407.14
1435.04
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1555.76
1691.13
1800.39
1848.70
1858.88
1859.00
1859.00
1859.00
1859.00
1859.00
1859.83
1864.14
1880.51
1920.12
1955.14
1966.49
1969.24
1969.52
1969.73
1969.77
1969.81
1969.81
1969.81
1969.81
1969.81
1969.81
1969.81
1969.98
1982.05
1994.32
1998.72
2021.98
2044.10
2062.53
2076.93
2078.67
2078.82
2078.89
2078.89
2095.76
2131.34
2179.49
2213.13
2229.61
2236.72
2236.72
2238.26
2253.30
2278.31
2284.82
2285.25
2286.49
2286.83
2286.83
2286.83
2289.88
2292.93
2292.93
2292.93
2292.93
2292.93
2292.93
2295.47
2308.23
2353.24
2378.29
2378.29
2378.29
2378.29
2378.29
2379.96
2383.69
2391.70
2439.90
2533.52
2581.17
2617.47
2658.08
2662.07
2662.07
2662.07
2662.10
2671.63
2692.41
2707.31
2710.90
2712.13
2715.96
2719.50
2721.04
2804.86
2919.97
3030.85
3133.67
3163.14
3175.27
3175.27
3175.27
3175.27
3217.11
3306.49
3441.82
3598.34
3782.52
4038.25
4271.05
4445.83
4577.81
4767.28
4824.13
4847.83
4851.85
4851.85
4851.85
4851.85
4851.85
4851.85
4858.54
4873.91
4912.91
4961.83
4971.67
4991.55
5011.52
5013.41
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
2860.96
2863.51
2868.33
2868.63
2868.63
2868.63
2873.55
2887.79
2897.61
2909.77
2921.23
2949.96
2978.51
2979.32
2981.07
2981.66
2981.99
2982.59
2982.59
2982.89
2996.58
3097.49
3172.11
3185.49
3197.08
3299.35
3433.36
3509.23
3634.43
3677.06
3720.63
3778.93
3828.48
3916.16
3941.92
3942.30
3971.42
4028.20
4068.36
4113.47
4145.88
4178.04
4226.06
4251.61
4262.13
4268.55
4286.40
4347.90
4520.03
4630.08
4644.77
4644.77
4647.45
4671.40
4765.60
4856.90
4882.07
4884.67
4892.62
4915.52
4932.04
4940.68
4949.77
4990.24
5020.07
5063.31
5089.56
5094.26
5097.26
5117.30
5152.19
5152.39
5152.39
5152.74
5153.09
5154.28
5155.05
5155.31
5155.31
5178.22
5201.14
5201.14
5201.50
5205.72
5277.58
5353.32
5364.61
5394.11
5423.61
5426.17
5428.70
5428.70
1137.80
1137.80
1137.83
1138.85
1146.10
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1155.38
1161.62
1171.71
1180.35
1181.21
1181.21
1181.21
0.00
1.00
0.00
2164.50
0.00
0.50
1.00
1.00
1.00
0.50
RESUMEN DE METRADOS VALORIZADOS (VALORIZACION N° 03)
Presupues “MEJORAMIENTO DEL CAMINO VECINAL PAMPA DE COCHAYA, BUENOS AIRES, OLAYA, LLUIN, SAN BENITO Y HUANANMARCA, DISTRITO DE MACHE –
to
PROVINCIA DE OTUZCO – DEPARTAMENTO LA LIBERTAD”
Subpresu CAMINO VECINAL
puesto AVANCES EJECUTADOS MENSUALES
Cliente MUNICIPALIDAD DISTRITAL DE MACHE
Lugar LA LIBERTAD - OTUZCO - MACHE
RESUMEN DE METRADOS 1° Mes 2° Mes 3° Mes 4° Mes

01 OBRAS PRELIMINARES
01.02 DESVIO Y MANTENIMIENTO DE TRAFICO glb 1.00 0.00
01.03 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 1.00
01.04 CARTEL DE IDENTIFICACION OBRA 4.80x3.60M und 3.00 3.00
01.05 TRAZO Y REPLANTEO km 6.50 6.50
01.06 SERVICIOS HIGIENICOS PARA LA OBRA mes 5.00 1.00

02 MOVIMIENTO DE TIERRAS
02.01 CORTE DE TERRENO NATURAL A NIVEL DE LA SUB RASANTE m3 37,403.79 31793.22
02.02 RELENO CON MATERIAL PROPIO m3 16,632.60 0.00
02.03 PREPARACION DE LA SUB. RASANTE CON EQUIPO m2 53,857.50 0.00
02.04 ELIMINACION DE MATERIAL EXCEDENTE m3 25,991.29 22092.60
02.05 DEMOLICION DE PONTONES m3 15.97
02.05 DEMOLICION DE PONTONES

DESCRIPCIÓN CANTIDAD LARGO (m) ANCHO (m) ALTURA (m) ÁREA (m²) VOLUMEN (m³) METRADO
1.00 3.00 5.00 0.20 3.00

1.00 7.10 5.00 0.20 7.10
1.00 5.87 5.00 0.20 5.87
Total metrado : M3 15.97
CIVIL REPORT1
Station VOL. ACUM

AREAS DE CORTE VOL. CORTE AREA RELLENO VOL. RELLENO VOL. ACUM CORTE RELLENO
0+000 2.92 0 5.93 0 0 0
0+010 0.99 19.52 0 27.05 19.52 27.05 27.05
0+020 2.97 20.52 0.25 1.09 40.04 28.14 28.14
0+030 1.79 24.22 2.44 12.83 64.25 40.97 40.97
0+040 1.18 14.01 1.22 20.53 78.27 61.49 61.49
0+060 1.43 25.53 2.3 36.54 103.8 98.03 98.03
0+080 0.93 23.74 3100 33.38 127.53 131.41 131.41
0+090 0.15 5.86 6.57 32.77 133.39 164.19 164.19
0+100 0 0.78 27.95 168.92 134.17 333.1 333.1
0+110 0 0 41.37 361.11 134.17 694.21 694.21
0+120 0 0 23.13 420.78 134.17 1,114.99 1,114.99
0+130 0.22 0.89 1.19 160.64 135.06 1,275.62 1,275.62
0+140 12.82 74.78 0 6.41 209.84 1,282.03 1,282.03
0+160 15.16 292.37 0 0 502.21 1,282.03 1,282.03
0+170 10.94 127.28 0 0 629.49 1,282.03 1,282.03
0+180 9.15 95.39 0 0 724.89 1,282.03 1,282.03
0+200 9.42 185.7 0 0 910.59 1,282.03 1,282.03
0+220 7.09 164 0 0 1,074.59 1,282.03 1,282.03
0+230 7.61 71.11 0.04 0.21 1,145.71 1,282.24 1,282.24
0+240 9.12 80.99 0 0.21 1,226.70 1,282.46 1,282.46
0+260 8.1 169.93 0 0 1,396.63 1,282.46 1,282.46
0+280 8.33 162.81 0 0 1,559.44 1,282.46 1,282.46
0+300 5.31 135.87 0.23 2.29 1,695.31 1,284.74 1,284.74
0+320 4.12 94.31 0.39 6.15 1,789.63 1,290.89 1,290.89
0+330 3.75 39.93 0 1.87 1,829.56 1,292.76 1,292.76
0+340 2.31 30.58 0.11 0.52 1,860.14 1,293.27 1,293.27
0+360 2.41 47.27 0.36 4.63 1,907.41 1,297.90 1,297.90
0+380 2.25 46.65 0 3.57 1,954.06 1,301.48 1,301.48
0+400 3 52.54 0 0 2,006.60 1,301.48 1,301.48
0+420 4.09 70.92 0 0 2,077.52 1,301.48 1,301.48
0+440 4.16 82.47 0 0 2,160.00 1,301.48 1,301.48
0+460 1.63 58.88 0.61 5.81 2,218.88 1,307.29 1,307.29
0+470 0.5 11.1 0.82 6.37 2,229.98 1,313.66 1,313.66
0+480 5.46 30.81 0 3.66 2,260.79 1,317.31 1,317.31
0+500 3.12 86.62 0.88 8.54 2,347.41 1,325.86 1,325.86
0+520 4.23 73.53 1.27 21.48 2,420.94 1,347.33 1,347.33
0+540 3.36 75.85 0.8 20.69 2,496.79 1,368.03 1,368.03
0+560 0.18 34.93 3.03 39.11 2,531.73 1,407.14 1,407.14
0+570 0.03 0.87 1.94 27.91 2,532.59 1,435.04 1,435.04
0+580 5.57 28.11 0 10.75 2,560.70 1,445.79 1,445.79
0+590 8.42 70.59 0 0 2,631.29 1,445.79 1,445.79
0+600 8.09 83.11 0 0 2,714.41 1,445.79 1,445.79
0+620 8.06 161.41 0 0 2,875.82 1,445.79 1,445.79
0+640 6.48 145.38 0 0 3,021.20 1,445.79 1,445.79
0+660 6.72 132.05 0 0 3,153.25 1,445.79 1,445.79
0+670 7.14 68.82 0 0 3,222.07 1,445.79 1,445.79
0+680 7.64 72.42 0 0 3,294.48 1,445.79 1,445.79
0+700 4.37 120.17 0 0 3,414.65 1,445.79 1,445.79
0+720 9.7 140.73 0 0 3,555.38 1,445.79 1,445.79
0+740 17.15 269.48 0 0 3,824.86 1,445.79 1,445.79
0+750 13.41 155.09 0 0 3,979.94 1,445.79 1,445.79
0+760 6.05 98.8 0 0 4,078.74 1,445.79 1,445.79
0+780 0 59.61 10.46 109.97 4,138.35 1,555.76 1,555.76
0+790 0 0 13.91 135.37 4,138.35 1,691.13 1,691.13
0+800 0 0 7.54 109.25 4,138.35 1,800.39 1,800.39
0+810 0 0 1.99 48.31 4,138.35 1,848.70 1,848.70
0+820 1.66 8.09 0.01 10.18 4,146.44 1,858.88 1,858.88
0+840 5.09 67.28 0 0.12 4,213.71 1,859.00 1,859.00
0+860 4.86 99.43 0 0 4,313.14 1,859.00 1,859.00
0+870 3.24 40.06 0 0 4,353.20 1,859.00 1,859.00
0+880 1.97 25.93 0 0 4,379.13 1,859.00 1,859.00
0+900 0.99 29.57 0 0 4,408.70 1,859.00 1,859.00
0+920 0.49 14.82 0.08 0.83 4,423.52 1,859.83 1,859.83
0+940 0.37 8.6 0.35 4.3 4,432.12 1,864.14 1,864.14
0+960 0.32 6.91 1.29 16.38 4,439.03 1,880.51 1,880.51
0+980 0.64 9.49 2.62 39.61 4,448.53 1,920.12 1,920.12
1+000 0.98 16.12 0.87 35.02 4,464.65 1,955.14 1,955.14
1+020 2.19 31.66 0.27 11.34 4,496.31 1,966.49 1,966.49
1+040 3.1 52.92 0.01 2.76 4,549.23 1,969.24 1,969.24
1+060 2.69 57.96 0.02 0.28 4,607.19 1,969.52 1,969.52
1+080 2.17 48.66 0 0.2 4,655.85 1,969.73 1,969.73
1+100 2.45 46.19 0 0.04 4,702.04 1,969.77 1,969.77
1+120 2.05 44.97 0 0.04 4,747.01 1,969.81 1,969.81
1+140 1.42 34.64 0 0 4,781.65 1,969.81 1,969.81
1+160 4.45 58.64 0 0 4,840.29 1,969.81 1,969.81
1+180 8.5 129.46 0 0 4,969.75 1,969.81 1,969.81
1+200 14.4 228.95 0 0 5,198.71 1,969.81 1,969.81
1+210 16.29 153.81 0 0 5,352.52 1,969.81 1,969.81
1+220 9.44 128.72 0 0 5,481.24 1,969.81 1,969.81
1+240 0.68 100.9 0.02 0.17 5,582.14 1,969.98 1,969.98
1+250 0 3.18 2.23 12.07 5,585.32 1,982.05 1,982.05
1+260 6.79 36.32 0.07 12.27 5,621.64 1,994.32 1,994.32
1+280 9.14 164.89 0.39 4.39 5,786.53 1,998.72 1,998.72
1+300 1.29 104.27 1.93 23.26 5,890.80 2,021.98 2,021.98
1+310 0.67 9.27 2.3 22.12 5,900.07 2,044.10 2,044.10
1+320 1.8 11.94 1.28 18.43 5,912.01 2,062.53 2,062.53
1+340 5.46 72.53 0.16 14.4 5,984.54 2,076.93 2,076.93
1+360 5.47 109.28 0.02 1.74 6,093.82 2,078.67 2,078.67
1+370 7.78 64.88 0.01 0.15 6,158.70 2,078.82 2,078.82
1+380 9.94 86.87 0 0.07 6,245.58 2,078.89 2,078.89
1+400 8.16 179.34 0 0 6,424.92 2,078.89 2,078.89
1+420 2.24 103.99 1.69 16.87 6,528.91 2,095.76 2,095.76
1+430 0.13 12.49 5.63 35.58 6,541.40 2,131.34 2,131.34
1+440 1.73 9.63 4.14 48.15 6,551.03 2,179.49 2,179.49
1+450 0.37 10.59 2.6 33.64 6,561.62 2,213.13 2,213.13
1+460 0.3 3.44 0.71 16.48 6,565.06 2,229.61 2,229.61
1+480 5.06 53.58 0 7.11 6,618.64 2,236.72 2,236.72
1+490 4.06 45.36 0 0 6,664.00 2,236.72 2,236.72
1+500 2.73 33.37 0.29 1.54 6,697.37 2,238.26 2,238.26
1+520 0.85 35.33 1.17 15.04 6,732.70 2,253.30 2,253.30
1+540 2.07 29.24 1.33 25.01 6,761.94 2,278.31 2,278.31
1+550 2.83 24.52 0 6.52 6,786.46 2,284.82 2,284.82
1+560 3.43 31.29 0.09 0.42 6,817.75 2,285.25 2,285.25
1+580 4.3 77.27 0.03 1.24 6,895.02 2,286.49 2,286.49
1+600 4.82 91.15 0 0.34 6,986.17 2,286.83 2,286.83
1+620 4.87 96.84 0 0 7,083.01 2,286.83 2,286.83
1+640 1.96 68.26 0 0 7,151.27 2,286.83 2,286.83
1+660 0.99 29.46 0.31 3.05 7,180.73 2,289.88 2,289.88
1+680 2.82 38.02 0 3.05 7,218.75 2,292.93 2,292.93
1+700 2 48.13 0 0 7,266.88 2,292.93 2,292.93
1+720 1.33 33.24 0 0 7,300.12 2,292.93 2,292.93
1+740 3.76 50.82 0 0 7,350.93 2,292.93 2,292.93
1+750 6.41 50.09 0 0 7,401.03 2,292.93 2,292.93
1+760 5.09 56.43 0 0 7,457.46 2,292.93 2,292.93
1+770 1.03 30 0.48 2.54 7,487.45 2,295.47 2,295.47
1+780 0 5.1 2 12.75 7,492.55 2,308.23 2,308.23
1+800 0.02 0.25 2.5 45.01 7,492.80 2,353.24 2,353.24
1+820 1.26 12.8 0 25.05 7,505.61 2,378.29 2,378.29
1+840 4.16 54.2 0 0 7,559.80 2,378.29 2,378.29
1+860 5.48 96.36 0 0 7,656.17 2,378.29 2,378.29
1+880 5.78 112.56 0 0 7,768.73 2,378.29 2,378.29
1+900 4.17 99.48 0 0 7,868.21 2,378.29 2,378.29
1+920 1.87 60.21 0.16 1.66 7,928.41 2,379.96 2,379.96
1+930 1.3 15.53 0.54 3.73 7,943.94 2,383.69 2,383.69
1+940 0.11 6.85 0.98 8.02 7,950.79 2,391.70 2,391.70
1+960 0 1.09 3.84 48.19 7,951.88 2,439.90 2,439.90
1+980 0 0 5.53 93.62 7,951.88 2,533.52 2,533.52
1+990 0 0 4 47.65 7,951.88 2,581.17 2,581.17
2+000 0 0 3.26 36.3 7,951.88 2,617.47 2,617.47
2+020 0 0 0.8 40.61 7,951.88 2,658.08 2,658.08
2+030 1.63 8.14 0 3.99 7,960.03 2,662.07 2,662.07
2+040 3.07 23.25 0 0 7,983.28 2,662.07 2,662.07
2+060 2.58 56.34 0 0 8,039.62 2,662.07 2,662.07
2+070 0.8 16.92 0 0.02 8,056.55 2,662.10 2,662.10
2+080 0 4.09 1.87 9.54 8,060.64 2,671.63 2,671.63
2+090 0 0 2.21 20.78 8,060.64 2,692.41 2,692.41
2+100 0.07 0.32 0.73 14.89 8,060.96 2,707.31 2,707.31
2+110 1.99 10.44 0 3.6 8,071.40 2,710.90 2,710.90
2+120 2.97 25.47 0.26 1.22 8,096.87 2,712.13 2,712.13
2+130 3.09 31.45 0.56 3.83 8,128.32 2,715.96 2,715.96
2+140 1.81 24.63 0.15 3.54 8,152.95 2,719.50 2,719.50
2+160 0.97 27.86 0 1.55 8,180.81 2,721.04 2,721.04
2+180 0.01 9.72 8.99 83.82 8,190.53 2,804.86 2,804.86
2+190 0.08 0.41 14.99 115.11 8,190.94 2,919.97 2,919.97
2+200 0 0.37 8.64 110.88 8,191.31 3,030.85 3,030.85
2+220 4.36 43.64 1.64 102.83 8,234.95 3,133.67 3,133.67
2+240 13.72 177.4 1.21 29.46 8,412.35 3,163.14 3,163.14
2+260 9.7 234.12 0 12.14 8,646.46 3,175.27 3,175.27
2+280 5.69 153.83 0 0 8,800.29 3,175.27 3,175.27
2+300 5.75 110.93 0 0 8,911.22 3,175.27 3,175.27
2+310 6.12 54.22 0 0 8,965.44 3,175.27 3,175.27
2+320 6.95 63.25 7.77 41.83 9,028.70 3,217.11 3,217.11
2+330 0.99 41.03 11.09 89.38 9,069.73 3,306.49 3,306.49
2+340 0 5.99 21.51 135.33 9,075.72 3,441.82 3,441.82
2+350 0 0 16.25 156.52 9,075.72 3,598.34 3,598.34
2+360 0.45 2.4 23.32 184.18 9,078.12 3,782.52 3,782.52
2+370 0 2.11 24.88 255.73 9,080.23 4,038.25 4,038.25
2+380 0 0 16.2 232.8 9,080.23 4,271.05 4,271.05
2+390 0.3 1.33 14.92 174.78 9,081.56 4,445.83 4,445.83
2+400 0.23 2.58 10.97 131.98 9,084.14 4,577.81 4,577.81
2+420 0.03 2.65 8.07 189.47 9,086.79 4,767.28 4,767.28
2+430 0.44 2.5 3.99 56.86 9,089.29 4,824.13 4,824.13
2+440 2.07 12.62 0.81 23.7 9,101.91 4,847.83 4,847.83
2+450 4.89 34.94 0 4.01 9,136.84 4,851.85 4,851.85
2+460 5.9 56.42 0 0 9,193.27 4,851.85 4,851.85
2+480 7.79 138.58 0 0 9,331.85 4,851.85 4,851.85
2+490 5.78 66.52 0 0 9,398.37 4,851.85 4,851.85
2+500 5.3 53.13 0 0 9,451.50 4,851.85 4,851.85
2+520 9.22 144.85 0 0 9,596.35 4,851.85 4,851.85
2+540 7.21 162.07 0.65 6.7 9,758.43 4,858.54 4,858.54
2+550 8.74 77.76 2.15 15.37 9,836.19 4,873.91 4,873.91
2+560 6.93 76.93 5.14 38.99 9,913.12 4,912.91 4,912.91
2+580 8.52 156.36 0 48.93 10,069.48 4,961.83 4,961.83
2+590 4.38 67.59 2.49 9.84 10,137.07 4,971.67 4,971.67
2+600 2.17 33.03 1.71 19.87 10,170.10 4,991.55 4,991.55
2+620 2.57 47.39 0.29 19.98 10,217.49 5,011.52 5,011.52
2+630 2.73 26.25 0.07 1.89 10,243.74 5,013.41 5,013.41
2+640 5.14 38.31 0 0.36 10,282.05 5,013.77 5,013.77
2+660 6.11 111.95 0 0 10,394.01 5,013.77 5,013.77
2+680 8.51 146.16 0 0 10,540.17 5,013.77 5,013.77
2+700 7.74 164.24 0 0 10,704.41 5,013.77 5,013.77
2+720 6.86 146.44 0 0 10,850.85 5,013.77 5,013.77
2+730 4.67 57.02 0 0 10,907.87 5,013.77 5,013.77
2+740 3.24 39.23 0 0 10,947.10 5,013.77 5,013.77
2+750 2.07 26.27 0 0 10,973.37 5,013.77 5,013.77
2+760 2.81 24.05 0 0 10,997.42 5,013.77 5,013.77
2+780 2.92 57.23 0 0 11,054.65 5,013.77 5,013.77
2+790 3.41 31.25 0 0 11,085.90 5,013.77
2+800 2.55 29.35 0 0.02 11,115.26 5,013.79
2+810 2.03 22.25 0.16 0.89 11,137.51 5,014.68
2+820 2.44 22.11 0.06 1.17 11,159.61 5,015.85
2+840 4.59 70.29 0 0.64 11,229.90 5,016.49
2+860 5.44 100.28 0 0 11,330.18 5,016.49
2+870 4.33 48.63 0.16 0.82 11,378.81 5,017.31
2+880 5.37 48.07 0 0.83 11,426.88 5,018.14
2+900 5.21 105.81 0 0 11,532.69 5,018.14
TOTAL 11,532.69 5,018.14 8468.915
CIVIL REPORT2
VOL. ACUM
Station AREA CORTE VOL. CORTE AREA RELLENO VOL. RELLENO VOL. ACUM CORTE RELLENO
3+480 4.19 83.11 0 0 1,585.74 97.12
3+500 6.01 102.02 0 0 1,687.77 97.12
3+520 5.94 119.61 0 0 1,807.38 97.12
3+540 7.22 131.57 0 0 1,938.95 97.12
3+560 7.18 143.97 0 0 2,082.92 97.12
3+580 1.51 86.91 0.06 0.6 2,169.83 97.71
3+600 2.99 45.21 0.64 6.9 2,215.04 104.61
3+620 3.37 64.18 0.3 9.14 2,279.22 113.75
3+640 10.54 137.68 0 3.03 2,416.90 116.77
3+650 13.67 116.33 0 0 2,533.23 116.77
3+660 18.99 156.65 0 0 2,689.88 116.77
3+670 23.58 203.95 0 0 2,893.83 116.77
3+680 20.96 220.5 0 0 3,114.32 116.77
3+700 10.3 312.61 0 0 3,426.94 116.77
3+720 0.41 107.14 7.86 78.59 3,534.08 195.36
3+740 0 4.1 3.58 114.36 3,538.18 309.72
3+760 0 0 2.19 57.64 3,538.18 367.35
3+770 3.77 19.06 0.69 14.11 3,557.23 381.47
3+780 5.48 47.11 0.03 3.39 3,604.35 384.86
3+800 7.25 127.29 0 0.26 3,731.63 385.11
3+820 5.54 127.93 0 0 3,859.56 385.11
3+840 8.6 141.39 0 0 4,000.96 385.11
3+860 0.97 95.68 2.18 21.78 4,096.63 406.89
3+880 0.75 17.24 0.67 28.43 4,113.88 435.33
3+900 4.96 57.12 0.01 6.76 4,171.00 442.09
3+920 5.69 106.52 0 0.11 4,277.52 442.2
3+940 8.74 144.35 0.21 2.05 4,421.87 444.25
3+960 4.47 132.17 0.94 11.45 4,554.04 455.69
3+980 4.27 87.4 1.67 26.13 4,641.44 481.82
4+000 3.34 76.04 0.12 17.94 4,717.47 499.76
4+020 9.77 131.04 0 1.2 4,848.51 500.96
4+040 5.18 149.48 5.75 57.54 4,997.99 558.5
4+050 6 56.53 5.07 52.86 5,054.52 611.36
4+060 4.09 51.72 3.76 42.58 5,106.23 653.94
4+070 2.27 32.77 5.1 43.26 5,139.00 697.2
4+080 0 11.71 10.71 77.65 5,150.72 774.85
4+090 0 0 9.54 99.3 5,150.72 874.15
4+100 0 0 8.11 86.35 5,150.72 960.51
4+110 0 0 10.66 91.41 5,150.72 1,051.92
4+120 0 0 18 142.1 5,150.72 1,194.02
4+140 0.73 7.34 9.15 271.51 5,158.06 1,465.52
4+160 2.55 32.85 3.43 125.8 5,190.91 1,591.32
4+180 6.04 85.9 2.38 58.1 5,276.81 1,649.42
4+200 10.91 169.48 0 23.82 5,446.29 1,673.24
4+220 5.11 160.23 0.12 1.22 5,606.52 1,674.47
4+230 0.74 30.13 4.88 23.47 5,636.65 1,697.94
4+240 2.13 14.56 4.09 43.68 5,651.21 1,741.62
4+260 0 21.34 11.68 157.66 5,672.55 1,899.28
4+280 0.1 1.01 6.86 185.33 5,673.56 2,084.62
4+300 1.85 19.43 3.62 104.77 5,692.99 2,189.39
4+320 10.12 118.32 0 36.54 5,811.32 2,225.93
4+330 5.98 76.19 1.08 5.49 5,887.51 2,231.42
4+340 5.14 53.15 4.42 28.34 5,940.66 2,259.75
4+350 1.52 33.29 3.89 41.52 5,973.94 2,301.28
4+360 1.83 17.37 1.45 24.81 5,991.31 2,326.09
4+380 6.78 86.1 0.07 15.16 6,077.41 2,341.25
4+400 6.21 129.82 0.37 4.41 6,207.23 2,345.67
4+420 3.55 97.53 1.52 18.87 6,304.76 2,364.53
4+440 0 35.48 5.92 74.37 6,340.24 2,438.90
4+460 0.04 0.36 3.98 98.98 6,340.60 2,537.89
4+470 1.03 5.49 1.27 25.73 6,346.08 2,563.62
4+480 0.26 6.66 2.09 16.06 6,352.75 2,579.67
4+500 0.85 11.12 0.56 26.52 6,363.87 2,606.20
4+520 0 8.51 1.96 25.25 6,372.37 2,631.44
4+540 3.7 37 0.01 19.72 6,409.37 2,651.16
4+560 3.82 75.21 0 0.09 6,484.58 2,651.25
4+570 0.08 19.37 3.33 17.07 6,503.95 2,668.32
4+580 0 0.39 12.61 78.12 6,504.34 2,746.44
4+590 0 0 4.22 82.31 6,504.34 2,828.75
4+600 1.88 9.39 1.07 26.43 6,513.73 2,855.18
4+610 3.72 26.97 0 5.48 6,540.70 2,860.66
4+620 1.78 26.04 0 0 6,566.74 2,860.66
4+630 1.55 16 0.06 0.31 6,582.74 2,860.96 2,860.96
4+640 0.15 8.52 0.45 2.54 6,591.26 2,863.51 2,863.51
4+660 7.5 76.47 0.03 4.82 6,667.73 2,868.33 2,868.33
4+680 8.34 158.37 0 0.31 6,826.10 2,868.63 2,868.63
4+700 13.67 219.96 0 0 7,046.06 2,868.63 2,868.63
4+710 8.39 107.64 0 0 7,153.71 2,868.63 2,868.63
4+720 2.64 52.9 0.94 4.92 7,206.61 2,873.55 2,873.55
4+730 2.74 25.17 1.79 14.23 7,231.78 2,887.79 2,887.79
4+740 10.95 64.99 0.1 9.83 7,296.77 2,897.61 2,897.61
4+760 1.48 123.19 1.11 12.16 7,419.96 2,909.77 2,909.77
4+780 0.83 23.16 0.03 11.46 7,443.12 2,921.23 2,921.23
4+800 0.81 16.46 2.84 28.73 7,459.58 2,949.96 2,949.96
4+820 4.95 57.63 0.02 28.55 7,517.22 2,978.51 2,978.51
4+840 0.19 51.37 0.06 0.81 7,568.59 2,979.32 2,979.32
4+860 1.04 12.25 0.11 1.75 7,580.84 2,981.07 2,981.07
4+870 1.79 13.76 0 0.59 7,594.60 2,981.66 2,981.66
4+880 2.67 21.29 0.06 0.33 7,615.89 2,981.99 2,981.99
4+900 4.92 74.6 0 0.6 7,690.49 2,982.59 2,982.59
4+920 5.29 102.09 0 0 7,792.59 2,982.59 2,982.59
4+930 6.75 58.78 0.06 0.29 7,851.37 2,982.89 2,982.89
4+940 4.83 57.04 2.63 13.7 7,908.41 2,996.58 2,996.58
4+960 0.82 56.51 7.46 100.91 7,964.93 3,097.49 3,097.49
4+980 6 68.16 0 74.62 8,033.09 3,172.11 3,172.11
5+000 2.21 82.45 1.35 13.38 8,115.54 3,185.49 3,185.49
5+010 2.86 26.42 1.12 11.59 8,141.96 3,197.08 3,197.08
5+020 0 14.82 21.12 102.27 8,156.78 3,299.35 3,299.35
5+030 0.11 0.56 8.16 134.01 8,157.35 3,433.36 3,433.36
5+040 2.06 10.91 7.16 75.87 8,168.26 3,509.23 3,509.23
5+060 2.61 46.79 5.35 125.19 8,215.05 3,634.43 3,634.43
5+070 4.55 35.23 3.08 42.63 8,250.27 3,677.06 3,677.06
5+080 1.76 29.12 5.38 43.57 8,279.39 3,720.63 3,720.63
5+090 0.98 12.58 5.9 58.3 8,291.97 3,778.93 3,778.93
5+100 7.63 42.4 3.89 49.55 8,334.36 3,828.48 3,828.48
5+120 2.01 96.45 4.88 87.68 8,430.81 3,916.16 3,916.16
5+130 4.85 32.55 0.06 25.76 8,463.36 3,941.92 3,941.92
5+140 4.61 45.68 0.01 0.38 8,509.04 3,942.30 3,942.30
5+160 2.07 66.82 2.9 29.12 8,575.86 3,971.42 3,971.42
5+180 0.04 21.1 2.78 56.78 8,596.96 4,028.20 4,028.20
5+190 0.55 2.99 5.31 40.16 8,599.95 4,068.36 4,068.36
5+200 1.89 12.32 3.8 45.11 8,612.27 4,113.47 4,113.47
5+210 2.51 22.17 2.75 32.41 8,634.44 4,145.88 4,145.88
5+220 0.01 12.68 3.73 32.16 8,647.12 4,178.04 4,178.04
5+240 0.17 1.84 1.08 48.02 8,648.96 4,226.06 4,226.06
5+260 9.85 100.22 1.47 25.55 8,749.18 4,251.61 4,251.61
5+270 8.69 89.89 0.58 10.52 8,839.08 4,262.13 4,262.13
5+280 12.61 100.11 0.66 6.42 8,939.19 4,268.55 4,268.55
5+290 4.52 80.46 2.77 17.86 9,019.64 4,286.40 4,286.40
5+300 5.19 47.47 9.29 61.49 9,067.12 4,347.90 4,347.90
5+320 0.35 55.42 7.92 172.13 9,122.54 4,520.03 4,520.03
5+340 1.57 19.19 3.08 110.05 9,141.73 4,630.08 4,630.08
5+350 11.37 65.39 0 14.69 9,207.13 4,644.77 4,644.77
5+360 19.47 157.57 0 0 9,364.70 4,644.77 4,644.77
5+380 7.24 270.09 0.28 2.68 9,634.79 4,647.45 4,647.45
5+400 5.15 123.86 2.11 23.94 9,758.66 4,671.40 4,671.40
5+420 11.89 163.06 6.76 94.2 9,921.71 4,765.60 4,765.60
5+440 5.13 165.22 2.03 91.3 10,086.93 4,856.90 4,856.90
5+460 0.63 59.97 0.58 25.17 10,146.91 4,882.07 4,882.07
5+470 4.31 25.3 0 2.6 10,172.20 4,884.67 4,884.67
5+480 1.63 30.29 1.82 7.95 10,202.50 4,892.62 4,892.62
5+500 1.66 33.42 0.55 22.9 10,235.91 4,915.52 4,915.52
5+520 3.77 54.33 1.1 16.52 10,290.24 4,932.04 4,932.04
5+530 3.89 36.93 0.55 8.64 10,327.17 4,940.68 4,940.68
5+540 5.77 45.28 1.13 9.08 10,372.46 4,949.77 4,949.77
5+560 7.6 133.68 2.92 40.47 10,506.14 4,990.24 4,990.24
5+580 5.77 133.74 0.06 29.83 10,639.88 5,020.07 5,020.07
5+600 2.21 79.85 4.26 43.25 10,719.73 5,063.31 5,063.31
5+610 2.74 24.77 0.99 26.25 10,744.51 5,089.56 5,089.56
5+620 5.6 42.45 0.03 4.7 10,786.95 5,094.26 5,094.26
5+630 3.4 46.02 0.61 3 10,832.97 5,097.26 5,097.26
5+640 1.35 23.9 3.45 20.04 10,856.87 5,117.30 5,117.30
5+660 6.43 77.73 0.04 34.88 10,934.60 5,152.19 5,152.19
5+670 10.08 79.59 0 0.2 11,014.19 5,152.39 5,152.39
5+680 11.32 99.86 0 0 11,114.05 5,152.39 5,152.39
5+690 11.87 109.43 0.07 0.36 11,223.48 5,152.74 5,152.74
5+700 4.33 79.54 0 0.35 11,303.02 5,153.09 5,153.09
5+720 7.28 116.7 0.12 1.19 11,419.72 5,154.28 5,154.28
5+730 7.51 75.64 0.05 0.77 11,495.36 5,155.05 5,155.05
5+740 5.35 64.59 0 0.26 11,559.95 5,155.31 5,155.31
5+760 6.42 117.68 0 0 11,677.63 5,155.31 5,155.31
5+780 2.38 88.01 2.29 22.91 11,765.65 5,178.22 5,178.22
5+800 6.19 85.76 0 22.91 11,851.41 5,201.14 5,201.14
5+820 9.81 159.46 0 0 12,010.87 5,201.14 5,201.14
5+830 7.73 82.11 0.07 0.36 12,092.98 5,201.50 5,201.50
5+840 1.08 41.93 0.75 4.22 12,134.92 5,205.72 5,205.72
5+860 0 10.84 6.44 71.86 12,145.76 5,277.58 5,277.58
5+880 0.01 0.12 1.14 75.75 12,145.87 5,353.32 5,353.32
5+900 6.24 62.7 0 11.29 12,208.57 5,364.61 5,364.61
5+920 4.21 104.47 2.95 29.5 12,313.05 5,394.11 5,394.11
5+940 5.21 94.2 0 29.5 12,407.25 5,423.61 5,423.61
5+960 2.63 78.35 0.26 2.57 12,485.60 5,426.17 5,426.17
5+980 6.3 89.39 0 2.53 12,575.00 5,428.70 5,428.70
6+000 2.9 92.33 0 0 12,667.32 5,428.70 ELIMINACION 5,428.70
11081.58 5331.58 7475

CIVIL REPORT3
VOL. ACUM
VOL. CORTE AREA RELLENO VOL. RELLENO VOL. ACUM CORTE
RELLENO
Station AREA CORTE
6+980 8.67 106.04 0 20.12 3,924.25 1,137.80 1,137.80
7+000 5.39 140.6 0 0 4,064.85 1,137.80 1,137.80
7+020 5.34 105.94 0 0.04 4,170.79 1,137.83 1,137.83
7+030 1.16 30.76 0.19 1.02 4,201.55 1,138.85 1,138.85
7+040 2.32 16.52 1.19 7.24 4,218.07 1,146.10 1,146.10
7+050 6.75 43.72 0 6.25 4,261.79 1,152.34 1,152.34
7+060 8.25 72.76 0 0 4,334.55 1,152.34 1,152.34
7+080 11.34 195.94 0 0 4,530.50 1,152.34 1,152.34
7+100 12.69 240.36 0 0 4,770.86 1,152.34 1,152.34
7+120 13.54 262.33 0 0 5,033.20 1,152.34 1,152.34
7+140 10.01 235.53 0 0 5,268.72 1,152.34 1,152.34
7+150 6.59 81.18 0 0 5,349.90 1,152.34 1,152.34
7+160 6.21 62.18 0 0 5,412.08 1,152.34 1,152.34
7+180 5.49 116.77 0 0 5,528.86 1,152.34 1,152.34
7+200 4.65 101.44 0 0 5,630.29 1,152.34 1,152.34
7+220 1.2 58.46 0.3 3.04 5,688.75 1,155.38 1,155.38
7+240 3.88 50.77 0.32 6.24 5,739.51 1,161.62 1,161.62
7+260 0.48 43.58 0.69 10.09 5,783.09 1,171.71 1,171.71
7+280 1.3 17.77 0.18 8.64 5,800.86 1,180.35 1,180.35
7+290 2.52 19.01 0 0.86 5,819.87 1,181.21 1,181.21
7+300 5.11 37.65 0 0 5,857.52 1,181.21 1,181.21
7+320 7.47 125.82 0 0 5,983.34 1,181.21 1,181.21
7+330 9.38 84.13 0 0 6,067.48 1,181.21
7+340 7.75 82.97 0 0 6,150.45 1,181.21
7+350 5.75 62.86 0 0 6,213.31 1,181.21
7+360 1.5 32.95 1.78 9.94 6,246.26 1,191.16
7+380 0.97 25.23 0.35 20.81 6,271.49 1,211.97
7+390 0.9 9.55 0.02 1.76 6,281.04 1,213.73
7+400 0.26 5.83 0.17 0.92 6,286.87 1,214.66
7+420 2.62 28.82 0.2 3.71 6,315.69 1,218.37
7+440 4.4 70.24 0.12 3.16 6,385.94 1,221.53
7+460 6.44 105.68 2.95 31.17 6,491.62 1,252.70
7+470 6.03 58.47 5.93 46.41 6,550.09 1,299.11
7+480 5.72 54.9 4.58 55.08 6,604.98 1,354.18
7+500 3.02 84.91 2.69 74.25 6,689.89 1,428.44
7+520 3.8 68.23 1.03 37.18 6,758.12 1,465.61
7+540 8.13 120.27 0 10 6,878.39 1,475.62
7+550 8.44 84.12 0 0 6,962.52 1,475.62
7+560 4.79 66.98 0 0 7,029.50 1,475.62
7+570 4.63 47.74 0 0 7,077.23 1,475.62
7+580 8.92 68.13 0 0 7,145.36 1,475.62
7+600 11.31 202.31 0 0 7,347.67 1,475.62
7+620 11.72 230.33 0 0 7,578.01 1,475.62
7+640 9.6 213.19 0.27 2.66 7,791.20 1,478.27
7+660 7.43 170.31 0.04 3.02 7,961.50 1,481.30
7+680 1.37 88.06 0.44 4.77 8,049.57 1,486.07
7+700 10.97 123.42 0 4.41 8,172.99 1,490.48
7+720 8.1 192.55 0 0 8,365.55 1,490.48
7+730 0.87 44.64 0.21 1.22 8,410.19 1,491.70
7+740 1.63 10.43 2.8 17.47 8,420.62 1,509.17
7+750 0.34 8 15.08 102.83 8,428.62 1,612.00
7+760 2.08 9.35 10.51 147.78 8,437.97 1,759.79
7+780 13.29 157.3 0 100.79 8,595.27 1,860.58
7+790 10.67 124.45 0 0 8,719.72 1,860.58
7+800 3.06 66.08 0.05 0.27 8,785.80 1,860.85
7+810 0 13.18 14.57 76.26 8,798.98 1,937.11
7+820 0 0 24.1 201.44 8,798.98 2,138.55
7+840 0 0 19.56 436.63 8,798.98 2,575.18
7+850 0 0 10.44 153.15 8,798.98 2,728.33
7+860 2.27 10.64 5.02 79.76 8,809.62 2,808.09
7+870 6.74 42.21 4.59 49.78 8,851.82 2,857.87
7+880 7.22 69 2.79 37.22 8,920.82 2,895.09
7+890 0 37.85 8.79 56.85 8,958.67 2,951.94
7+900 0 0 7.14 77.5 8,958.67 3,029.43
7+910 0.1 0.56 2.33 44.58 8,959.23 3,074.01
7+920 1.6 9.17 1.36 16.65 8,968.40 3,090.66
7+940 6.89 84.96 1.95 33.02 9,053.36 3,123.68
7+950 3.59 50.67 1.43 17.46 9,104.03 3,141.15
7+960 2.92 30.45 3.31 24.91 9,134.48 3,166.05
7+980 3.3 61.79 0.41 37.46 9,196.28 3,203.51
8+000 7.49 107.91 0 4.15 9,304.18 3,207.66
8+020 6.76 142.01 0 0 9,446.19 3,207.66
8+030 2.55 44.75 1.06 5.62 9,490.95 3,213.28
8+040 2.93 26.84 1.34 12.37 9,517.79 3,225.64
8+060 1.86 47.85 0 13.4 9,565.65 3,239.04
8+080 2.36 42.2 0.03 0.31 9,607.85 3,239.35
8+100 0.45 28.1 1.11 11.39 9,635.95 3,250.74
8+110 1.14 7.59 0.13 6.35 9,643.54 3,257.09
8+120 2.47 17.04 0.37 2.62 9,660.58 3,259.71
8+130 2.87 25.02 0.13 2.57 9,685.60 3,262.27
8+140 3.82 31.62 1.4 7.82 9,717.22 3,270.09
8+160 0.92 47.36 5.19 65.91 9,764.58 3,336.00
8+180 0.66 15.76 10.57 157.58 9,780.35 3,493.57
8+200 3.77 44.26 7.06 176.27 9,824.61 3,669.84
8+220 7.26 112.08 2.89 96.73 9,936.68 3,766.57
8+230 17.64 129.47 1.3 19.12 10,066.15 3,785.69
8+240 16.89 176.18 0.18 7.17 10,242.33 3,792.86
8+250 20.76 166.07 0 1.07 10,408.40 3,793.93
8+260 27.5 229.08 0 0 10,637.48 3,793.93
8+280 13.41 412.14 0 0 11,049.62 3,793.93
8+290 27.67 207.36 0 0 11,256.98 3,793.93
8+300 14.81 214.16 0 0 11,471.14 3,793.93
8+310 13.29 141.35 0 0 11,612.49 3,793.93
8+320 6.7 100.54 0 0 11,713.03 3,793.93
8+340 0 66.97 2.52 25.18 11,780.00 3,819.11
8+360 0.09 0.9 0.79 33.09 11,780.90 3,852.21
8+380 0 0.9 2.08 28.71 11,781.80 3,880.92
8+400 0.66 6.55 0.16 22.38 11,788.35 3,903.30
8+420 3.28 39.38 0 1.57 11,827.74 3,904.87
8+440 3.24 65.27 0 0 11,893.01 3,904.87
8+450 0.7 19.71 0.37 1.83 11,912.72 3,906.70
8+460 0.02 3.61 3.42 18.73 11,916.33 3,925.44
8+470 0.05 0.35 1.68 25.18 11,916.68 3,950.62
8+480 0 0.27 4.77 32.09 11,916.96 3,982.71
8+500 0.12 1.23 4.53 93.01 11,918.19 4,075.73
8+520 0 1.23 10.37 149.02 11,919.42 4,224.75
8+540 0 0 7.71 180.85 11,919.42 4,405.60
8+560 0 0 4.91 126.22 11,919.42 4,531.82
8+580 0 0 3.89 87.96 11,919.42 4,619.77
8+600 0 0 1.63 55.2 11,919.42 4,674.97
8+620 0 0 2.49 41.23 11,919.43 4,716.20
8+630 0.3 1.43 1.56 20.46 11,920.86 4,736.66
8+640 2.85 14.46 0.09 8.55 11,935.32 4,745.21
8+650 5.12 37.42 0 0.47 11,972.75 4,745.68
8+660 6.35 54.79 0 0 12,027.54 4,745.68
8+680 4.34 105.14 0 0 12,132.68 4,745.68
8+700 9.06 134.57 0 0 12,267.25 4,745.68
8+710 10.41 95.55 0 0 12,362.80 4,745.68
8+720 7.77 86.9 0 0 12,449.70 4,745.68
8+730 0 36.71 11.28 58.99 12,486.41 4,804.67
8+740 0 0 26.6 198.49 12,486.41 5,003.16
8+760 0 0 10.55 371.5 12,486.41 5,374.66
8+780 0 0 5.84 163.88 12,486.41 5,538.54
8+800 0.39 3.92 4.66 104.98 12,490.33 5,643.52
8+820 0.01 3.98 4.07 87.26 12,494.31 5,730.79
8+840 0.11 1.16 0.93 50.39 12,495.46 5,781.18
8+850 2.9 14.46 0.21 5.9 12,509.92 5,787.08
8+860 4.25 34.69 0 1.07 12,544.61 5,788.15
8+880 6.19 103.72 0 0 12,648.33 5,788.15
8+900 2.01 81.97 0 0 12,730.30 5,788.15
8+920 3.55 55.55 0.02 0.17 12,785.85 5,788.32
8+940 0.02 35.68 0.41 4.22 12,821.53 5,792.54
8+950 0.22 1.23 0.02 2.13 12,822.75 5,794.67
8+960 1.5 8.46 0 0.1 12,831.21 5,794.77
8+977 0.87 19.71 0 0 12,850.92 5,794.77 ELIMINACION
8,926.67 4656.97 5550.61

CORTE ELIMINACION
TOTAL GRAL A VALORIZAR EN VALORIZACION 03 31,540.94 21494.53

03 PAVIMENTOS
03.01.01 SUB BASE GRANULAR (e=0.20 m) m2 53,859.90
03.02 BASE GRANULAR
03.02.01 BASE GRANULAR (e=0.20 m) m2 44,883.25
METRADO UNITARIO ALCANTARILLA TMC 24"

04.01.01 LIMPIEZA DE TERRENO EN ALCANTARILLAS
Se considera el area de trabajo de la alcantarilla y emboquillados

( m2 ) ( m2) ( m2 )
ALCANTARILLA 1.00 9.12 9.12 19.32
24
TOTAL 19.32
04.01.02 TRAZO Y REPLANTEO EN ALCANTARILLAS

Se considera el trazo para la alcantarilla y emboquillados

( m2 ) ( m2) ( m2 )
ALCANTARILLA 1.00 9.12 9.12 15.92
24
TOTAL 15.92
04.01.03 EXCAVACIÓN DE ZANJAS EN ALCANTARILLAS

( ml ) ( ml ) ( ml ) ( m3 ) ( m3 )
CUERPO 1.00 5.07 1.20 1.10 6.69
ALAS 1.00 3.20 1.65 1.35 7.13
24 24.36
CAJA RECEPTORA 1.00 2.25 1.70 1.60 6.12
CANAL ALIVIADERO 1.00 2.00 3.40 0.65 4.42
TOTAL 24.36 m3
04.01.04 RELLENO Y COMPACTADO CON MATERIAL PROPIO EN ALCANTARILLA

( ml ) ( ml ) ( ml ) ( m3 ) ( m3 )
24 CUERPO 1.00 5.07 1.20 0.90 5.48 4.06
DESCUENTO TMC 24" 5.07 0.28 -1.42
TOTAL 4.06 m3
04.01.05 ELIMINACION DE MATERIAL EXCEDENTE
Dimensiones COEF. Volumen

Diametro ( Ø ) Descripción N° de veces ESPONJAMIENTO Total/Alc.
EXCAVACION RELLENO
1.25 ( m3 )
24 CUERPO 1.00 24.36 4.06 20.30 25.38
DESCUENTO TMC 24"
TOTAL 25.38 m3
04.01.05 EMBOQUILLADO DE PIEDRA - ENTRADA Y SALIDA DE ALCANTARILLAS

Diametro ( Ø ) Descripción N° de veces Largo Ancho Altura Parcial Parcial/Alc.
(m) (m) (m) ( m3 ) ( m3 )
24
EMBOQUILLADO 2.00 3.31 3.00 0.15 2.98
2.98 m3
04.01.06 SUMINISTRO Y COLOCACION ALCANTARILLA TMC Ø = 24"
Longitud
Longitud
Diametro( Ø ) Parcial/Alc.
(m)
(m)
24 6 6
TOTAL 6
05 CUNETAS
RESUMEN DE METRADOS
05.01.01 TRAZO Y REPLANTEO EN CUNETAS m2 8.98
05.01.01 EXCAVACION PARA ESTRUCTURAS EN MATERIAL COMUN EN SECO m3 2,106.64
05.01.02 ELIMINACION DE DESMONTE PROVENIENTE DEL MOVIMIENTO EN TERRENO NORM m3 2,633.30
05.03.01 CONCRETO EN CUNETAS f'c=175 kg/cm2 m3 1,436.42
05.03.02 ENCOFRADO Y DESENCOFRADO m2 2,250.00
05.03.03 JUNTAS ASFALTICAS ml 1,800.00
06.01 SEÑAL INFORMATIVA

VOLUMEN
PROGRESIVA CANTIDAD LARGO (m) ANCHO (m) ALTURA (m) ÁREA (m²) METRADO
(m³)
0+000 1.00 1.00 0.00
0+756 1.00 1.00
1+202 1.00 1.00
1+700 1.00 1.00
2+100 1.00 1.00
2+600 1.00 1.00
2+900 1.00 1.00
3+400 1.00 1.00
3+700 1.00 1.00
4+630 1.00 1.00
4+780 1.00 1.00
5+700 1.00 1.00
5+900 1.00 1.00
6+100 1.00 1.00
7+000 1.00 1.00
7+400 1.00 1.00
8+946 1.00 1.00
Total metrado : UND 17.00
Item Und. Metrado

07 MITIGACION DE IMPACTO AMBIENTAL
07.01 ACONDICIONAMIENTO DE BOTADEROS ha 3.00 1.00
07.02 DEPOSITO DE DESECHOS m3 200.00
07.03 READECUACION AMBIENTAL EN AREAS DE CANTERA m2 6,500.00 2164.50
Item Und. Metrado

08 SEGURIDAD, HIGIENE Y SALUD
08.01 ELABORACION, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE SEGURIDAD Yglb 1.00 0.00
08.02 EQUIPOS DE PROTECCION INDIVIDUAL mes 5.00 0.50
08.03 SEÑALIZACION TEMPORAL DE SEGURIDAD mes 5.00 1.00
08.04 CAPACITACION EN SEGURIDAD Y SALUD mes 5.00 1.00
08.05 RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS DE SEGURIDAD Y SALUD D mes 5.00 1.00
09.01 0
Item Und. Metrado

09 FLETE TERRESTRE
09.01 FLETE TERRESTRE Glb 1.00 0.50
Total metrado : GLB 1.00

JECUTADOS MENSUALES
5° Mes TOTAL
0.50
0.00
1.00
3.00
6.50
1.00
31793.22
0.00
0.00
22092.60
27.05
28.14
40.97
61.49
98.03
131.41
164.19
333.10
694.21
1114.99
1275.62
1282.03
1282.03
1282.03
1282.03
1282.03
1282.03
1282.24
1282.46
1282.46
1282.46
1284.74
1290.89
1292.76
1293.27
1297.90
1301.48
1301.48
1301.48
1301.48
1307.29
1313.66
1317.31
1325.86
1347.33
1368.03
1407.14
1435.04
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1445.79
1555.76
1691.13
1800.39
1848.70
1858.88
1859.00
1859.00
1859.00
1859.00
1859.00
1859.83
1864.14
1880.51
1920.12
1955.14
1966.49
1969.24
1969.52
1969.73
1969.77
1969.81
1969.81
1969.81
1969.81
1969.81
1969.81
1969.81
1969.98
1982.05
1994.32
1998.72
2021.98
2044.10
2062.53
2076.93
2078.67
2078.82
2078.89
2078.89
2095.76
2131.34
2179.49
2213.13
2229.61
2236.72
2236.72
2238.26
2253.30
2278.31
2284.82
2285.25
2286.49
2286.83
2286.83
2286.83
2289.88
2292.93
2292.93
2292.93
2292.93
2292.93
2292.93
2295.47
2308.23
2353.24
2378.29
2378.29
2378.29
2378.29
2378.29
2379.96
2383.69
2391.70
2439.90
2533.52
2581.17
2617.47
2658.08
2662.07
2662.07
2662.07
2662.10
2671.63
2692.41
2707.31
2710.90
2712.13
2715.96
2719.50
2721.04
2804.86
2919.97
3030.85
3133.67
3163.14
3175.27
3175.27
3175.27
3175.27
3217.11
3306.49
3441.82
3598.34
3782.52
4038.25
4271.05
4445.83
4577.81
4767.28
4824.13
4847.83
4851.85
4851.85
4851.85
4851.85
4851.85
4851.85
4858.54
4873.91
4912.91
4961.83
4971.67
4991.55
5011.52
5013.41
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
5013.77
2860.96
2863.51
2868.33
2868.63
2868.63
2868.63
2873.55
2887.79
2897.61
2909.77
2921.23
2949.96
2978.51
2979.32
2981.07
2981.66
2981.99
2982.59
2982.59
2982.89
2996.58
3097.49
3172.11
3185.49
3197.08
3299.35
3433.36
3509.23
3634.43
3677.06
3720.63
3778.93
3828.48
3916.16
3941.92
3942.30
3971.42
4028.20
4068.36
4113.47
4145.88
4178.04
4226.06
4251.61
4262.13
4268.55
4286.40
4347.90
4520.03
4630.08
4644.77
4644.77
4647.45
4671.40
4765.60
4856.90
4882.07
4884.67
4892.62
4915.52
4932.04
4940.68
4949.77
4990.24
5020.07
5063.31
5089.56
5094.26
5097.26
5117.30
5152.19
5152.39
5152.39
5152.74
5153.09
5154.28
5155.05
5155.31
5155.31
5178.22
5201.14
5201.14
5201.50
5205.72
5277.58
5353.32
5364.61
5394.11
5423.61
5426.17
5428.70
5428.70
1137.80
1137.80
1137.83
1138.85
1146.10
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1152.34
1155.38
1161.62
1171.71
1180.35
1181.21
1181.21
1181.21
0.00
1.00
0.00
2164.50
0.00
0.50
1.00
1.00
1.00
0.50
CALENDARIO DE UTILIZACION DE MAQUINARIA.
PRIMER MES SEGUNDO MES TERCER MES CUARTO MES QUINTO MES TOTAL
UND CANT. P.U PRESUP. CANT. P.U PARCIAL CANT. P.U PARCIAL CANT. P.U PARCIAL CANT. P.U PARCIAL CANT. P.U PARCIAL CANT. P.U PARCIAL
N° DESCRIPCION
HM 303.51 6.00 1821.07 100.00 80.00 60.00 63.51 303.51 6.00 1821.06
1.00 NIVEL TOPOGRAFICO
HM 224.02 15.00 3360.31 120.00 80.00 24.02 224.02 15.00 3360.30

2.00 ESTACION TOTAL + TRIPODE + ACCESORIOS
HM 595.89 ###
5.00 RODILLO LISO VIBRATORIO AUTOPROPULSADO 101 - 135 HP 595.89 220.00 131095.80 200.00 200.00 195.89 220.00
HM 15.97 958.20
6.00 COMPRESORA NEUMATICA 250 - 330 PCM -87 HP. 15.97 60.00 958.20 15.97 60.00
HM 31.94 319.40
7.00 MARTILLO NEUMATICO DE 29 KG. 31.94 10.00 319.40 31.94 10.00
HM 1081.26 ###
8.00 CARGADOR SOBRE LLANTAS DE 160 - 195 HP 3.5 Yd3 1081.26 220.00 237877.20 150.00 250.00 300.00 200.00 181.26 220.00
HM 210.94 25312.80
9.00 RETREXCAVADORA SOBRE LLANTAS 58 HP 1 Yd3 210.94 120.00 25312.80 50.00 50.00 50.00 60.94 120.00
HM 53.72 9669.60
10.00 TRACTOR DE ORUGAS DE 140 - 160 HP 53.72 180.00 9669.60 20.00 33.72 180.00
HM 1068.06 ###
11.00 MOTONIVELADORA DE 125 HP 1068.06 200.00 213612.00 100.00 400.00 300.00 268.06 200.00
HM 595.89 ###
12.00 CAMION CISTERNA 4X2 (AGUA) 2000 GLS 595.89 180.00 107260.20 300.00 295.89 180.00
HM 2822.70 ###
13.00 VOLQUETE DE 15.00 M3 2822.70 90.00 254043.00 700.00 500.00 500.00 800.00 322.70 90.00
HM 9.78 146.70
14.00 VIBRADOR DE CONCRETO 4 HP 2.40" 9.78 15.00 146.70 9.78 15.00
HM 996.21 16437.47
15.00 MEZCLADORA DE CONCRETO DE 9 - 11 P3 996.21 16.50 16437.47 600.00 396.21 16.50
CALENDARIO DE UTILIZACION DE MATERIALES.
PRIMER MES SEGUNDO MES TERCER MES CUARTO MES QUINTO MES TOTAL
N° DESCRIPCION UND CANT. COSTO TOTAL UNI. P.U PRES. UNI. P.U PRES. UNI. P.U PRES. UNI. P.U PRES. UNI. P.U PRES. UNI. P.U
1.00 ALAMBRE NEGRO RECOCIDO N° 16 KG 80.58 4.36 351.33 4.36 25.00 4.36 30.58 4.36 25.00 4.36 4.36 80.58 4.36
2.00 ALCANTARILLA METALICA D=24" C=14 M 560.70 240.00 134568.00 240.00 240.00 250.00 240.00 200.00 240.00 110.70 240.00 560.70 240.00
3.00 ACERO CORRUGADO Fy= 4200 KG/CM2 GRADO 60 KG 3352.53 3.50 11733.86 3.50 3.50 1352.53 3.50 2000.00 3.50 3.50 3352.53 3.50
4.00 ALAMBRE NEGRO RECOCIDO N° 8 KG 452.71 3.75 1697.66 3.75 150.00 3.75 150.00 3.75 152.71 3.75 3.75 452.71 3.75
5.00 CLAVOS PARA MADERA CON CABEZA DE 2", 1/2",3", 4" KG 474.48 3.50 1660.68 3.50 100.00 3.50 250.00 3.50 100.00 3.50 24.48 3.50 474.48 3.50
6.00 PIEDRA CHANCADA 1/2" M3 998.78 130.00 129841.27 130.00 130.00 500.00 130.00 400.00 130.00 98.77 130.00 998.77 130.00
7.00 PIEDRA MEDIANA DE 4" M3 11.04 90.00 993.60 90.00 90.00 90.00 11.04 90.00 90.00 11.04 90.00
8.00 PIEDRA GRANDE DE 8" M3 36.35 90.00 3271.50 90.00 90.00 90.00 36.35 90.00 90.00 36.35 90.00
9.00 PIEDRA SELECCIONADA EMBOQUILLADO PARA OBRAS DE M3 158.59 50.00 7929.50 50.00 50.00 58.59 50.00 100.00 50.00 50.00 158.59 50.00
10.00 ARENA FINA M3 3.60 112.00 403.20 112.00 112.00 112.00 3.60 112.00 112.00 3.60 112.00
11.00 ARENA GRUESA M3 701.71 16.50 11578.22 16.50 16.50 350.00 16.50 351.71 16.50 16.50 701.71 16.50
12.00 HORMIGON M3 82.52 110.00 9077.20 110.00 110.00 82.52 110.00 110.00 110.00 82.52 110.00
13.00 ASFALTO LIQUIDO RC-250 GLN 239.40 9.50 2274.30 9.50 9.50 9.50 239.40 9.50 9.50 239.40 9.50
14.00 MATERIAL GRANULAR M3 13464.98 35.00 471274.30 35.00 3464.98 35.00 10000.00 35.00 35.00 35.00 13464.98 35.00
15.00 AFIRMADO M3 2244.16 112.00 251345.92 112.00 112.00 500.00 112.00 1744.16 112.00 112.00 2244.16 112.00
16.00 MATERIAL GRANULAR PARA BASE M3 11285.96 145.00 1636464.20 145.00 2000.00 145.00 9285.96 145.00 145.00 145.00 11285.96 145.00
17.00 AGUA M3 2639.00 6.00 15834.02 6.00 6.00 800.00 6.00 1000.00 6.00 839.00 6.00 2639.00 6.00
18.00 CEMENTO PORTLAND TIPO 1 (42.5 KG) BLSA 11808.63 19.50 230268.22 19.50 19.50 4500.00 19.50 6000.00 19.50 1308.63 19.50 11808.63 19.50
19.00 YESO BOLSA 28 KG BLSA 222.11 5.00 1110.53 80.00 5.00 120.00 5.00 22.11 5.00 5.00 5.00 222.11 5.00
20.00 SEÑALIZACION TEMPORAL DE SEGURIDAD GLB 5.00 2500.00 12500.00 1.00 2500.00 1.00 2500.00 1.00 2500.00 1.00 2500.00 1.00 2500.00 5.00 2500.00
21.00 CAPACITACION EN SEGURIDAD Y SALUD GLB 5.00 1500.00 7500.00 1.00 1500.00 1.00 1500.00 1.00 1500.00 1.00 1500.00 1.00 1500.00 5.00 1500.00
22.00 SEÑALIZACION INFORMATIVA UND 17.00 750.00 12750.00 3.00 750.00 4.00 750.00 3.00 750.00 3.00 750.00 4.00 750.00 17.00 750.00
23.00 PETROLEO D-2 GLN 21.21 12.87 272.97 12.87 12.87 21.21 12.87 12.87 12.87 21.21 12.87
24.00 ADITIVO DE ESTABILIZACION DE SUELOS GLN 152.60 820.00 125132.00 820.00 820.00 152.60 820.00 820.00 820.00 152.60 820.00
25.00 MADERA TORNILLO PIE2 8332.90 5.30 44164.37 5.30 5.30 4000.00 5.30 4332.90 5.30 5.30 8332.90 5.30
26.00 CARTEL DE OBRA UND 3.00 900.00 2700.00 3.00 900.00 900.00 900.00 900.00 900.00 3.00 900.00
27.00 ACONDICIONAMIENTO DE CAMPAMENTO GLB 1.00 1500.00 1500.00 1.00 1500.00 1500.00 1500.00 1500.00 1500.00 1.00 1500.00
28.00 ESTACAS DE MADERA PIE2 1104.52 5.20 5743.50 700.00 5.20 300.00 5.20 104.52 5.20 5.20 5.20 1104.52 5.20
29.00 PANEL DE 1.24X2.44 PARA LOSAS M2 3.46 188.61 652.59 188.61 188.61 3.46 188.61 188.61 188.61 3.46 188.61
32.00 ELAB. IMPLEMENT PLAN SST GLB 1.00 5000.00 5000.00 5000.00 0.25 5000.00 0.25 5000.00 0.25 5000.00 0.25 5000.00 1.00 5000.00
33.00 RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS DE SEG GLB 5.00 2000.00 10000.00 2000.00 1.00 2000.00 2.00 2000.00 1.00 2000.00 1.00 2000.00 5.00 2000.00
34.00 SERVICIOS HIGIENICOS UND 10.00 750.00 7500.00 750.00 3.00 750.00 3.00 750.00 2.00 750.00 2.00 750.00 10.00 750.00
35.00 MANTENIMIENTO E TRANSITO Y SEGURIDAD VIAL GLB 1.00 4000.00 4000.00 0.25 4000.00 0.25 4000.00 0.25 4000.00 0.25 4000.00 4000.00 1.00 4000.00
TOTAL
PRES.
351.33
134568.00
11733.86
1697.66
1660.68
129840.10
993.60
3271.50
7929.50
403.20
11578.22
9077.20
2274.30
471274.30
251345.92
1636464.20
15834.00
230268.29
1110.55
12500.00
7500.00
12750.00
272.97
125132.00
44164.37
2700.00
1500.00
5743.50
652.59
75.45
48.76
5000.00
10000.00
7500.00
4000.00

Taller VAlorizacion 2 192

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Taller VAlorizacion 2 192

Enviado por

Direitos autorais:

Formatos disponíveis

UBICACIÓN

MACHE - OTUZCO - LA LIBERTAD

SISTEMA DE CONTRATACION A PRECIOS UNITARIOS

PRESUPUESTO CONTRATADO 6,351,634.26

Reajuste de las valorizaciones :

I.- MONTO A FAVOR DEL CONTRATISTA (Sin IGV)

II.- TOTAL RETENCION

III.- MONTO LIQUIDO A PAGAR ( I - II ) SIN IGV

IV.- I.G.V. ( 18% de III )

SON: TRECIENTOS DEICISEIS MIL NOVECIENTOS TRE

djunta Carta Fianza)

ECIENTOS TRENTIDOS CON 75/100

VALORIZACIÓN (V) 6,351,634.26 247,387.64 0.00

TOTAL CONTRACTUAL 6,351,634.26 247,387.64 0.00

REAJUSTES QUE NO CORRESPONDE (D)

TOTAL retencion de fiel cumplimiento

VALORIZACIÓN NETA (VN = A - B ) 247,387.64

TOTAL A PAGAR AL CONTRATISTA ( A FACTURAR) S/. 247,387.64

MONTOS A RETENER AL CONTRATISTA POR GARANTIA FIEL CUMPLIMIENTO

TOTAL A PAGAR AL CONTRATISTA S/. 247,387.64

RETENCION 10% FONDO DE GARANTIA 0.00

TOTAL LIQUIDO A PAGAR AL CONTRATISTA S/. 247,387.64

SON: TRECIENTOS TRENTICINCO QUINIENTOS SETENTICUATRO CON 30/100

ACTUAL ACUMULADO % MONTO %

247,387.64 247,387.64 3.89% 6,104,246.62 96.11%

247,387.64 247,387.64 3.89% 6,104,246.62 96.11%

S/. S/. S/. S/. S/. S/.

S/. S/. S/. S/. S/. S/.

S/. S/. S/. S/. S/. S/.

UBICACIÓN MACHE - OTUZCO - LA LIBERTAD

S/. S/. S/.

9 FLETE TERRESTRE 0.00 0.00

VALORIZ. % METR. VALORIZ. % METR. VALORIZ. %

S/. S/. S/.

0.00 0.00% 0.00 0.00 0.00% 1.00 4000.00 100.00%

59395.43 81.53% 13560.60 59395.43 81.53% 3072.00 13455.36 18.47%

0.00 0.00% 0.00 0.00 0.00% 534.00 201221.88 100.00%

0.00 0.00% 0.00 0.00 0.00% 32.76 12704.33 100.00%

0.00 0.00 0.00

UBICACIÓN MACHE - OTUZCO - LA LIBERTAD

SISTEMA DE CONTRATACION A PRECIOS UNITARIOS INICIO DE OBRA: 17 ABRIL 2019

S/. S/. S/. S/.

9 FLETE TERRESTRE 0.00 0.00 0.00 0.00

% METR. VALORIZ. % METR. VALORIZ. %

30.00% 0.30 1200.00 30.00% 0.70 2800.00 70.00%

10.00% 1663.26 7285.08 10.00% 14969.34 65565.71 90.00%

0.00 0.00 0.00% 534.00 201221.88 100.00%

0.00 0.00 0.00% 32.76 12704.33 100.00%

0.00 0.00 0.00

3.01 SUB BASE GRANULAR

4.01 ALCANTARILLAS DE TMC

5.01 OBRAS PRELIMINARES

6.01 SEÑAL INFORMATIVAS und 17.00 750.00 12,750.00 0.00

7.01 ACONDICIONAMIENTO DE BOTADEROS ha 3.00 2,789.75 8,369.25 2,789.75 2,789.75 2,789.75

0.00 0.00 1,500.00

UBICACIÓN MACHE - OTUZCO - LA LIBERTAD

SISTEMA DE CONTRATACION A PRECIOS UNITARIOS

1.01 OBRAS PROVISIONALES

9 FLETE TERRESTRE 0.00 0.00 0.00 0.00

FUENTE DE FINANCIAMIENTO OBRAS DE RECONSTRUCCION

CONTROL DE VALORIZACIONES TRAMITADAS

DESCRIPCION VAL-1 VAL-2 VAL-3 VAL-4 VAL-5

572,213.79 316,932.75 247,387.64