Valorizacion 02 Rev 2 Tiabaya

RESUMEN DE VALORIZACION MENSUAL
VALORIZACION MENSUAL N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA
ENTIDAD
: MUNICIPALIDAD DISTRITAL DE TIABAYA
MODALIDAD
: OBRA POR CONTRATA - SUMA ALZADA
CONTRATISTA
: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC
ING. RESIDENTE
: ING CIRO SANCHEZ TEJADA
ING INSPECTOR
: ING JOSE PAREDES AGUILAR
FECHA
: MARZO DEL 2011
MONTO
DESCRIPCION
VALORIZACION
CONTRATADO
(sin IGV)
ANTERIOR
VALORIZACION CONTRACTUAL
FORMULA 01 (SUB PRESUPUESTO 01)
S/.
818,323.62 S/.
195,189.17 S/.
139,769.82
S/.
159,774.60 S/.
12,777.15 S/.
65,110.66
SUB TOTAL (FORMULA 01 + FORMULA 02)
S/.
978,098.22 S/.
207,966.32 S/.
204,880.48
FACTOR DE RELACION: 1.000
S/.
978,098.22 S/.
207,966.32 S/.
204,880.48
TOTAL (A)
S/.
978,098.22 S/.
207,966.32 S/.
204,880.48
AVANCE FISICO DE OBRA

AVANCE PROGRAMADO DE OBRA
20.95%
9.93%
33.52%
1.007
MONTO REAJUSTE F-01
1.020
1,366.32 S/.
1.047
MONTO REAJUSTE F-02

TOTAL (B)
VALORIZACION BRUTA (VB=A+B)
2,795.40
1.065
600.53 S/.
4,247.23
1,966.85 S/.
7,042.63
209,933.17 S/.
211,923.12
36,072.95 S/.
36,414.88
AMORTIZACIONES
AMORTIZACION DEL ADELANTO DIRECTO (17.18% C.O.)
S/.
AMORTIZACION DEL ADELANTO DE MATERIALES
S/.
168,067.23
-
TOTAL ( C )
VALORIZACION NETA ( VN = VB - C )
21.26%
REAJUSTES
ACTUAL
S/.
36,072.95 S/.
36,414.88
173,860.22 S/.
175,508.23
MONTO A PAGAR AL CONTRATISTA

EN EFECTIVO (VN)
S/.
168,067.23
173,860.22 S/.
175,508.23
EN I.G.V.
S/.
31,932.77
33,033.44 S/.
33,346.56
TOTAL ( E )
S/.
200,000.00
206,893.66 S/.
208,854.79
FACTOR DE GARANTIA (FG) = 50%(10%(1'163,936.88))
58,196.84
58,196.84
COMPROMISO A SOLICITAR
148,696.82 S/.
150,657.95
Se debe facturar, Sub total: S/. 175518.89; IGV (18%): S/. 31593.40; Total: S/. 207112.29
E VALORIZACION MENSUAL
IZACION MENSUAL N 02
MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
ACUMULADA
SALDO
AVANCE
POR
ACUMULADO
VALORIZAR
S/.
334,958.99
40.93% S/.
483,364.62
S/.
77,887.81
48.75% S/.
81,886.79
S/.
412,846.80
S/.
565,251.41
S/.
412,846.80
S/.
565,251.41
S/.
412,846.80
S/.
565,251.41
S/.
95,579.40
42.21%
43.45%
S/.
S/.
S/.
72,487.83
72,487.83
S/.
S/.
95,579.40
207,112.29
VALORIZACIN DE OBRA N 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
COMPLEJO DEPORTIVO PATASAGUA
PARTIDA
PRESUPUESTO CONTRATADO
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.

01 OBRAS PROVISIONALES
01.0 CARTEL DE OBRA 2.4X3.6M(BANNER)
und
1.00 S/.
587.68 S/.
587.68
1.00 S/.
587.68
0.00 S/.
01.0 ALMACEN OFICINA Y CASETA DE GUARDIANIA
glb
1.00 S/.
1,540.00 S/.
1,540.00
1.00 S/.
1,540.00
0.00 S/.
m2
6,630.90 S/.
0.92 S/.
6,100.43
6,630.90 S/.
6,100.43
0.00 S/.
03.0 NIVELACION Y COMPACTACION
6,630.90 S/.
3.29 S/.
21,815.66
2,998.76 S/.
9,865.90
3,331.95 S/.
10,962.12
03.0 EXCAVACION DE ZANJAS PARA CIMIENTO
m3
1,613.83 S/.
25.77 S/.
41,588.40
1,335.25 S/.
34,409.48
278.58 S/.
7,178.92
03.0 RELLENO COMPACTADO CON MATERIAL PROPIO
m3
400.38 S/.
9.10 S/.
3,643.46
259.01 S/.
2,356.98
141.37 S/.
1,286.48
03.0 RELLENO COMPACTADO CON MATERIAL DE PRESTAMO AFIRMADO
m3
587.20 S/.
47.32 S/.
27,786.30
467.20 S/.
22,108.00
72.00 S/.
3,407.04
03.0 ACARREO INTERNO MAT. PROCEDENTE DE EXC.
m3
1,213.45 S/.
17.19 S/.
20,859.21
1,076.24 S/.
18,500.64
137.21 S/.
2,358.56
04.0 CIMIENTOS CORRIDOS +30% PIEDRA
m3
269.63 S/.
148.81 S/.
40,123.64
76.48 S/.
11,381.33
115.10 S/.
17,127.58
04.0 CONCRETO CICLOPEO fc=140 kg/cm2 + 70%PM PARA MUROS
m3
362.41 S/.
169.06 S/.
61,269.03
118.40 S/.
20,017.52
110.24 S/.
18,637.49
04.0 ENCOFRADO Y DESENCOFRADO NORMAL EN MUROS DE CONTENCION
m2
1,281.97 S/.
35.94 S/.
46,074.00
351.92 S/.
12,647.83
548.43 S/.
19,710.57
04.0 BANCAS, CONCRETO FC=140kg/cm2
m3
11.54 S/.
296.77 S/.
3,424.73
0.00 S/.
04.0 BANCAS, ENCOFRADO Y DESENCOFRADO
m2
32.40 S/.
21.80 S/.
706.32
0.00 S/.
0.00 S/.
04.0 GRADAS CONCRETO 1:10 +30%PG
m3
152.06 S/.
156.97 S/.
23,868.86
0.00 S/.
10.56 S/.
04.0 GRADERIAS, CONCRETO FC=140kg/cm2
m3
135.00 S/.
222.58 S/.
30,048.30
0.00 S/.
0.00 S/.
02 TRABAJOS PRELIMINARES
02.0 TRAZO Y REPLANTEO PRELIMINAR
03 MOVIMIENTO DE TIERRAS
04 CONCRETO SIMPLE
0.00 S/.
1,657.13
-
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
04.0 ENCOFRADO Y DESENCOFRADO EN GRADERIAS
m2
433.70 S/.
20.78 S/.
9,012.29
0.00 S/.
29.70 S/.
617.17
04.0 FALSO PISO DE 4" MEZCLA 1:8 CEMENTO HORMIGON
m2
960.47 S/.
22.36 S/.
21,476.11
0.00 S/.
0.00 S/.
05.0 CONCRETO f'c=210Kg/cm2, EN ZAPATAS
m3
82.14 S/.
262.05 S/.
21,524.79
34.72 S/.
9,099.42
1.64 S/.
429.76
05.0 ACERO ESTRUCTURAL TRABAJADO PARA ZAPATAS
kg
3,191.78 S/.
3.90 S/.
12,447.94
1,653.07 S/.
6,446.97
1,080.80 S/.
4,215.12
05.0 MUROS DE CONCRETO fc=210kg/cm2
m3
68.24 S/.
351.35 S/.
23,976.12
0.00 S/.
21.99 S/.
7,724.54
05.0 MUROS ACERO FY=4200kg/cm2
kg
4,746.47 S/.
4.01 S/.
19,033.34
2,142.98 S/.
8,593.33
1,303.00 S/.
5,225.01
05.0 MUROS ENCOFRADO Y DESENCOFRADO
m3
422.98 S/.
35.94 S/.
15,201.90
131.09 S/.
4,711.45
152.69 S/.
5,487.71
05.0 CONCRETO COLUMNAS f'c=210 kg/cm2
m3
20.20 S/.
359.33 S/.
7,258.47
3.15 S/.
1,131.89
4.81 S/.
1,729.28
05.0 ENCOFRADO Y DESENCOFRADO PARA COLUMNAS
m2
275.75 S/.
35.84 S/.
9,882.88
57.75 S/.
2,069.76
57.75 S/.
2,069.76
05.0 ACERO ESTRUCTURAL TRABAJADO PARA COLUMNAS
kg
506.55 S/.
3.99 S/.
2,021.13
101.31 S/.
404.23
205.26 S/.
818.99
05.0 CONCRETO VIGAS f'c=210 kg/cm2
m3
16.57 S/.
282.18 S/.
4,675.72
0.00 S/.
1.51 S/.
426.66
05.1 ACERO EN VIGAS
kg
1,497.05 S/.
3.99 S/.
5,973.23
0.00 S/.
449.12 S/.
1,791.99
05.1 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS
m2
123.67 S/.
45.21 S/.
5,591.12
0.00 S/.
20.88 S/.
943.98
05.1 GRADERIAS ACEROS FY=4200kg/cm2
kg
1,715.65 S/.
3.99 S/.
6,845.44
0.00 S/.
0.00 S/.
05.1 ENCOFRADO Y DESENCOFRADO EN GRADERIAS
m2
35.05 S/.
20.78 S/.
728.34
0.00 S/.
0.00 S/.
05.1 GRADERIAS DE CONCRETO FC=210kg/cm2
m2
8.05 S/.
273.27 S/.
2,199.82
0.00 S/.
0.00 S/.
m2
2,075.90 S/.
16.44 S/.
34,127.80
0.00 S/.
553.96 S/.
05 CONCRETO ARMADO
06 REVOQUES ENLUCIDOS Y MOLDURAS

06.0 TARRAJEOS VARIOS
07 PISOS Y PAVIMENTOS
9,107.09
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
METRADO
P.UNITARIO
07.0 CONTRAPISO DE 48mm
m2
142.00 S/.
18.37 S/.
07.0 PISO CERAMICO 30 X 30
m2
142.00 S/.
07.0 VEREDA DE CONCRETO fc=140kg/cm SEGUN DISEO
m2
525.47 S/.
07.0 ENCIMADO LOSA DEPORTIVA
m2
07.0 PISO PIEDRA LAJA

07.0 PISO DE CANTOS RODADOS
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
2,608.54
0.00 S/.
0.00 S/.
35.93 S/.
5,102.06
0.00 S/.
0.00 S/.
37.18 S/.
19,536.97
0.00 S/.
0.00 S/.
426.67 S/.
19.33 S/.
8,247.53
0.00 S/.
0.00 S/.
m2
348.00 S/.
46.90 S/.
16,321.20
0.00 S/.
0.00 S/.
m2
87.36 S/.
51.55 S/.
4,503.41
0.00 S/.
0.00 S/.
und
8.00 S/.
155.00 S/.
1,240.00
0.00 S/.
0.00 S/.
08 CARPINTERIA DE MADERA
08.0 BANCAS ORNAMENTALES
09 COBERTURAS CON MALLA RACHELL
09.0 CONCRETO PEDESTALES COLUMNA
m3
0.11 S/.
273.13 S/.
30.04
0.00 S/.
0.00 S/.
09.0 COLUMNA ARMADA PARA MALLA
28.00 S/.
109.89 S/.
3,076.92
0.00 S/.
0.00 S/.
09.0 VIGA ARMADA PARA MALLA
56.00 S/.
78.41 S/.
4,390.96
0.00 S/.
0.00 S/.
09.0 TEMPLADORES Y REGULADORES DE ACERO
pza
20.00 S/.
36.10 S/.
722.00
0.00 S/.
0.00 S/.
09.0 MALLA RACHELL
m2
488.00 S/.
14.73 S/.
7,188.24
0.00 S/.
0.00 S/.
und
20.00 S/.
292.01 S/.
5,840.20
0.00 S/.
0.00 S/.
10.0 VIGA DE TUBO 4X3"
58.00 S/.
32.83 S/.
1,904.14
0.00 S/.
0.00 S/.
10.0 COBERTURA LIGERA
m2
325.00 S/.
24.33 S/.
7,907.25
0.00 S/.
0.00 S/.
104.00 S/.
130.00 S/.
13,520.00
0.00 S/.
0.00 S/.
10 COBERTURA EN GRADERIAS
10.0 COLUMNA DE FIERRO CUADRADA
11 CARPINTERIA METALICA
11.0 CERCO DE MALLA 2X2 N8 TUB. fn 3"Y 2" H=2.00m
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
METRADO
P.UNITARIO
11.0 EXCAVACION DE CIMIENTOS DE POSTES DE JUEGOS RECREATIVOS.
m3
0.96 S/.
25.77 S/.
11.0 CIMIENTO PARA JUEGOS RECREATIVOS FC=140kg/cm2
m3
0.96 S/.
11.0 TABLERO DE BASKET
jgo
2.00 S/.
11.0 JUEGO DE RED Y ACCESORIOS PARA CANCHA DE VOLEY
jgo
11.0 JUEGO DE RED Y ACCESORIOS PARA ARCOS DE FUTBOL
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
24.74
0.00 S/.
0.00 S/.
167.73 S/.
161.02
0.00 S/.
0.00 S/.
540.80 S/.
1,081.60
0.00 S/.
0.00 S/.
2.00 S/.
89.28 S/.
178.56
0.00 S/.
0.00 S/.
jgo
2.00 S/.
299.86 S/.
599.72
0.00 S/.
0.00 S/.
12.0 PINTURA LATEX MUROS COLUMNAS Y SOBRECIMIENTOS
m2
2,315.65 S/.
5.49 S/.
12,712.92
0.00 S/.
0.00 S/.
12.0 PINTURA ESMALTE 2 MANOS EN GRADERIAS
m2
593.00 S/.
4.33 S/.
2,567.69
0.00 S/.
0.00 S/.
12.0 PINTURA DE DEMARCACION DEPORTIVA
und
1.00 S/.
87.79 S/.
87.79
0.00 S/.
0.00 S/.
12 PINTURAS
13 INSTALACIONES SANITARIAS
13.0 CONDUCCION Y DISTRIBUCION
13.0
EXCAVACION DE ZANJAS PARA TUBERIA
180.00 S/.
6.88 S/.
1,238.40
0.00 S/.
0.00 S/.
13.0
REFINE DE TERRENO EXCAVADO EN BUZONES EN TERRENO GRAVOSO
180.00 S/.
4.90 S/.
882.00
0.00 S/.
0.00 S/.
13.0
RELLENO Y APISONADO DE ZANJAS
180.00 S/.
3.92 S/.
705.60
0.00 S/.
0.00 S/.
13.0
RED DE DISTRIBUCION INTERIOR CON TUBERIA 1"
130.00 S/.
12.49 S/.
1,623.70
0.00 S/.
0.00 S/.
13.0
RED DE DISTRIBUCION INTERIOR CON TUBERIA 1"
50.00 S/.
11.50 S/.
575.00
0.00 S/.
0.00 S/.
13.0
CODO DE PVC 1 1/12"
und
12.00 S/.
22.29 S/.
267.48
0.00 S/.
0.00 S/.
13.0
TEE PVC-SAP 1/12"
und
8.00 S/.
18.57 S/.
148.56
0.00 S/.
0.00 S/.
13.0
VALVULA COMPUERTA DE 1"
und
4.00 S/.
147.88 S/.
591.52
0.00 S/.
0.00 S/.
13.0 RESERVORIO Y CAMARA ROMPEPRESIONES
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
13.0
CONCRETO EN CISTERNA SUBETERRANEA Fc=210kg/cm2
m3
13.0
ENCOFRADO EN CISTERNA SUBETERRANEA Fc=210kg/cm2
13.0
ACERO DE REFUERZO fy=4,200 kg/cm2
13.0
13.0
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
2.30 S/.
362.37 S/.
833.45
0.00 S/.
0.00 S/.
m3
4.70 S/.
27.03 S/.
127.04
0.00 S/.
0.00 S/.
kg
180.00 S/.
3.81 S/.
685.80
0.00 S/.
0.00 S/.
REVESTIMIENTO DE CONCRETO R=37ML/DIA
5.30 S/.
19.32 S/.
102.40
0.00 S/.
0.00 S/.
SUMINISTRO Y COLOCACION DE ACCESORIOS
glb
2.00 S/.
150.00 S/.
300.00
0.00 S/.
0.00 S/.
14.0 EXCAVACION DE ZANJAS PARA TUBERIAS ELECTRICAS
341.00 S/.
10.31 S/.
3,515.71
0.00 S/.
0.00 S/.
14.0 ACOMETIDA TABLERO GENERAL
210.00 S/.
13.83 S/.
2,904.30
0.00 S/.
0.00 S/.
und
10.00 S/.
184.79 S/.
1,847.90
0.00 S/.
0.00 S/.
14 INSTALACIONES ELECTRICAS
14.0 BUZON PARA RED DE BAJA TENSION

14.0 CABLEADO
341.00 S/.
13.69 S/.
4,668.29
0.00 S/.
0.00 S/.
14.0 TABLERO DE DISTRIBUCION
und
1.00 S/.
285.01 S/.
285.01
0.00 S/.
0.00 S/.
14.0 POSTES PARA LUMINARIAS
und
15.00 S/.
137.41 S/.
2,061.15
0.00 S/.
0.00 S/.
14.0 LUMINARIA DE VAPOR DE SODIO DE 75 W
und
15.00 S/.
305.84 S/.
4,587.60
0.00 S/.
0.00 S/.
14.0 PRUEBAS ELECTRICAS PARA ALUMBRADO PUBLICO
glb
1.00 S/.
241.49 S/.
241.49
0.00 S/.
0.00 S/.
14.0 POZO A TIERRA
und
3.00 S/.
503.74 S/.
1,511.22
0.00 S/.
0.00 S/.
15.0 SEMBRADO DE GRASS
m2
4,018.00 S/.
7.88 S/.
31,661.84
0.00 S/.
0.00 S/.
15.0 PLANTIO DE ARBOLES
und
15.00 S/.
11.11 S/.
166.65
0.00 S/.
0.00 S/.
15.0 LIMPIEZA PERMANENTE EN OBRA
glb
1.00 S/.
550.00 S/.
550.00
0.00 S/.
0.25 S/.
15.0 JUEGOS INFANTILES
jgo
1.00 S/.
7,626.00 S/.
7,626.00
0.00 S/.
0.00 S/.
15 VARIOS, LIMPIEZA Y JARDINERIA
137.50
-
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
15
JUNTA DE MURO CON TECKNOPOR e="
und
METRADO
P.UNITARIO
30.00 S/.
AVANCE ANTERIOR
P.PARCIAL
METRADO
VALOR S/.
10.53 S/.
315.90
0.00 S/.
S/.
720,989.97
S/.
COSTO DIRECTO
AVANCE ACTUAL
METRADO
-
VALOR S/.
9.00 S/.
94.77
171,972.84
S/.
123,145.22
GASTOS GENERALES
8.50%
S/.
61,284.15
S/.
14,617.69
S/.
10,467.34
UTILIDAD
5.00%
S/.
36,049.50
S/.
8,598.64
S/.
6,157.26
S/.
818,323.62
S/.
195,189.17
S/.
139,769.82
S/.
818,323.62
S/.
195,189.17
S/.
139,769.82
S/.
155,481.49
19.00% S/.
37,085.94
19.00% S/.
26,556.27
S/.
973,805.11
S/.
232,275.12
S/.
166,326.09
SUB TOTAL
FACTOR DE RELACION
1.0000
SUB TOTAL FACTOR DE RELACION
IGV
TOTAL
19%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
: 120 DIAS CALENDARIOS
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
0.00%
1.00 S/.
587.68
100.00%
0.00 S/.
0.00%
0.00%
1.00 S/.
1,540.00
100.00%
0.00 S/.
0.00%
0.00%
6,630.90 S/.
6,100.43
100.00%
0.00 S/.
0.00%
50.25%
6,330.71 S/.
20,828.02
95.47%
300.20 S/.
17.26%
1,613.83 S/.
41,588.40
100.00%
0.00 S/.
35.31%
400.38 S/.
3,643.46
100.00%
0.00 S/.
12.26%
539.20 S/.
25,515.04
91.83%
48.00 S/.
11.31%
1,213.45 S/.
20,859.20
100.00%
0.00 S/.
42.69%
191.58 S/.
28,508.91
71.05%
78.05 S/.
11,614.73
28.95%
30.42%
228.65 S/.
38,655.01
63.09%
133.76 S/.
22,614.02
36.91%
42.78%
900.35 S/.
32,358.40
70.23%
381.63 S/.
13,715.60
29.77%
0.00%
0.00 S/.
0.00%
11.54 S/.
3,424.73
100.00%
0.00%
32.40 S/.
706.32
100.00%
6.94%
141.50 S/.
22,211.73
93.06%
0.00%
135.00 S/.
30,048.30
100.00%
0.00%
0.00 S/.
6.94%
10.56 S/.
0.00%
0.00 S/.
1,657.13
-
987.64
4.53%
0.00%
0.00%
2,271.26
-
8.17%
0.00%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
6.85%
29.70 S/.
0.00%
0.00 S/.
2.00%
36.36 S/.
33.86%
2,733.87 S/.
VALOR S/.
SALDOS
%
617.17
METRADO
VALOR S/.
6.85%
404.00 S/.
8,395.12
93.15%
0.00%
960.47 S/.
21,476.11
100.00%
9,529.18
44.27%
45.78 S/.
11,995.61
55.73%
10,662.09
85.65%
457.91 S/.
1,785.85
14.35%
32.22%
21.99 S/.
7,724.54
32.22%
46.25 S/.
16,251.58
67.78%
27.45%
3,445.97 S/.
13,818.34
72.60%
1,300.50 S/.
5,215.00
27.40%
36.10%
283.78 S/.
10,199.16
67.09%
139.20 S/.
5,002.74
32.91%
23.82%
7.96 S/.
2,861.17
39.42%
12.24 S/.
4,397.30
60.58%
20.94%
115.50 S/.
4,139.52
41.89%
160.25 S/.
5,743.36
58.11%
40.52%
306.57 S/.
1,223.22
60.52%
199.98 S/.
797.91
39.48%
9.13%
1.51 S/.
426.66
9.13%
15.06 S/.
4,249.06
90.87%
30.00%
449.12 S/.
1,791.99
30.00%
1,047.93 S/.
4,181.24
70.00%
16.88%
20.88 S/.
943.98
16.88%
102.79 S/.
4,647.14
83.12%
0.00%
0.00 S/.
0.00%
1,715.65 S/.
6,845.44
100.00%
0.00%
0.00 S/.
0.00%
35.05 S/.
728.34
100.00%
0.00%
0.00 S/.
0.00%
8.05 S/.
2,199.82
100.00%
26.69%
553.96 S/.
26.69%
1,521.94 S/.
25,020.71
73.31%
9,107.09
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
0.00%
0.00 S/.
0.00%
142.00 S/.
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
VALOR S/.
2,608.54
100.00%
142.00 S/.
5,102.06
100.00%
525.47 S/.
19,536.97
100.00%
0.00%
426.67 S/.
8,247.53
100.00%
0.00%
348.00 S/.
16,321.20
100.00%
0.00 S/.
0.00%
87.36 S/.
4,503.41
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
1,240.00
100.00%
0.00%
0.00 S/.
0.00%
0.11 S/.
30.04
100.00%
0.00%
0.00 S/.
0.00%
28.00 S/.
3,076.92
100.00%
0.00%
0.00 S/.
0.00%
56.00 S/.
4,390.96
100.00%
0.00%
0.00 S/.
0.00%
20.00 S/.
722.00
100.00%
0.00%
0.00 S/.
0.00%
488.00 S/.
7,188.24
100.00%
0.00%
0.00 S/.
0.00%
20.00 S/.
5,840.20
100.00%
0.00%
0.00 S/.
0.00%
58.00 S/.
1,904.14
100.00%
0.00%
0.00 S/.
0.00%
325.00 S/.
7,907.25
100.00%
0.00%
0.00 S/.
0.00%
104.00 S/.
13,520.00
100.00%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
0.00%
0.00 S/.
0.00%
0.96 S/.
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
VALOR S/.
24.74
100.00%
0.96 S/.
161.02
100.00%
2.00 S/.
1,081.60
100.00%
0.00%
2.00 S/.
178.56
100.00%
0.00%
2.00 S/.
599.72
100.00%
0.00 S/.
0.00%
2,315.65 S/.
12,712.92
100.00%
0.00%
0.00 S/.
0.00%
593.00 S/.
2,567.69
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
87.79
100.00%
0.00%
0.00 S/.
0.00%
180.00 S/.
1,238.40
100.00%
0.00%
0.00 S/.
0.00%
180.00 S/.
882.00
100.00%
0.00%
0.00 S/.
0.00%
180.00 S/.
705.60
100.00%
0.00%
0.00 S/.
0.00%
130.00 S/.
1,623.70
100.00%
0.00%
0.00 S/.
0.00%
50.00 S/.
575.00
100.00%
0.00%
0.00 S/.
0.00%
12.00 S/.
267.48
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
148.56
100.00%
0.00%
0.00 S/.
0.00%
4.00 S/.
591.52
100.00%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
0.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
VALOR S/.
2.30 S/.
833.45
100.00%
0.00%
4.70 S/.
127.04
100.00%
0.00%
180.00 S/.
685.80
100.00%
0.00%
5.30 S/.
102.40
100.00%
0.00 S/.
0.00%
2.00 S/.
300.00
100.00%
0.00%
0.00 S/.
0.00%
341.00 S/.
3,515.71
100.00%
0.00%
0.00 S/.
0.00%
210.00 S/.
2,904.30
100.00%
0.00%
0.00 S/.
0.00%
10.00 S/.
1,847.90
100.00%
0.00%
0.00 S/.
0.00%
341.00 S/.
4,668.29
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
285.01
100.00%
0.00%
0.00 S/.
0.00%
15.00 S/.
2,061.15
100.00%
0.00%
0.00 S/.
0.00%
15.00 S/.
4,587.60
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
241.49
100.00%
0.00%
0.00 S/.
0.00%
3.00 S/.
1,511.22
100.00%
0.00%
0.00 S/.
0.00%
4,018.00 S/.
31,661.84
100.00%
0.00%
0.00 S/.
25.00%
0.25 S/.
0.00%
0.00 S/.
137.50
-
0.00%
15.00 S/.
166.65
100.00%
25.00%
0.75 S/.
412.50
75.00%
0.00%
1.00 S/.
7,626.00
100.00%
N DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
30.00%
9.00 S/.
94.77
30.00%
21.00 S/.
221.13
70.00%
17.08%
S/.
295,118.06
40.93%
S/.
425,871.91
59.07%
S/.
25,085.04
S/.
36,199.11
S/.
14,755.90
S/.
21,293.60
S/.
334,959.00
S/.
483,364.62
S/.
334,959.00
S/.
483,364.62
S/.
63,642.21
S/.
91,839.28
S/.
398,601.21
S/.
575,203.90
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
SERVICIOS HIGIENICOS Y VESTIDORES
PARTIDA
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
BAOS, VESTIDORES
01
MOVIMIENTO DE TIERRAS
01.01
EXCAVACION DE ZANJA PARA CIMIENTOS
m3
100.64 S/.
25.77 S/.
2,593.49
38.58 S/.
01.02
RELLENO Y COMPACTADO MANUAL MATERIAL PROPIO
m3
42.96 S/.
8.61 S/.
369.89
0.00 S/.
ELIMINACION DE MATERIAL EXCEDENTE
m3
85.49 S/.
17.19 S/.
1,469.57
45.50 S/.
m3
77.70 S/.
148.81 S/.
11,562.54
28.05 S/.
01.03
02
02.01
02.01.01
02.02
994.21
62.06 S/.
1,599.28
42.96 S/.
369.89
782.15
39.99 S/.
687.42
4,174.83
49.65 S/.
7,388.42
CONCRETO SIMPLE
CIMIENTOS
CONCRETO:10+30% PARA CIMIENTOS CORRIDOS
SOBRECIMIENTOS
02.02.01
CONCRETO PARA SOBRECIMIENTOS 1:8+25%PM
m3
3.72 S/.
240.16 S/.
893.40
0.00 S/.
3.72 S/.
893.40
02.02.02
ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS HASTA 030.M
m2
59.05 S/.
25.18 S/.
1,486.88
0.00 S/.
59.05 S/.
1,486.88
m2
127.16 S/.
22.36 S/.
2,843.30
0.00 S/.
0.00 S/.
02.03
03
03.01
FALSO PISO DE 4" MEZCLA 1:8 CEMENTO HORMIGON
CONCRETO ARMADO
COLUMNAS
03.01.01
CONCRETO COLUMNAS f'c=210 kg/cm2
m3
16.70 S/.
355.53 S/.
5,937.35
0.00 S/.
16.70 S/.
5,937.35
03.01.02
ENCOFRADO Y DESENCOFRADO PARA COLUMNAS
m2
215.70 S/.
35.84 S/.
7,730.69
0.00 S/.
215.70 S/.
7,730.69
ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60
kg
2,863.00 S/.
3.99 S/.
11,423.37
0.00 S/.
2,863.00 S/.
11,423.37
m3
4.07 S/.
282.17 S/.
1,148.43
0.00 S/.
1.38 S/.
388.41
03.01.03
03.02
03.02.01
VIGAS
CONCRETO VIGAS f'c=210 kg/cm2
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
03.02.02
ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS
m2
33.96 S/.
39.07 S/.
1,326.82
0.00 S/.
11.61 S/.
453.68
03.02.03
kg
577.17 S/.
3.99 S/.
2,302.91
0.00 S/.
161.17 S/.
643.06
CONCRETO LOSAS ALIGERADAS f'c= 210 kg/cm2
m3
11.13 S/.
273.51 S/.
3,044.17
0.00 S/.
3.48 S/.
950.58
03.03.02
ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS ALIGERADAS
m2
126.00 S/.
33.80 S/.
4,258.80
0.00 S/.
47.00 S/.
1,588.60
03.03.03
kg
629.31 S/.
3.99 S/.
2,510.95
0.00 S/.
137.28 S/.
547.76
03.03.04
LADRILLO PARA TECHO DE h=0.20 m
und
1,113.00 S/.
1.46 S/.
1,624.98
0.00 S/.
347.55 S/.
507.42
03.03
03.03.01
03.04
LOSAS ALIGERADAS
MUROS DE CONTENCION
03.04.01
CONCRETO f'c=210Kg/cm2, EN MUROS
m3
14.11 S/.
351.35 S/.
4,957.55
0.00 S/.
14.11 S/.
4,957.55
03.04.02
ENCOFRADO Y DESENCOFRADO EN MUROS DE CONTENCION
m2
118.00 S/.
35.94 S/.
4,240.92
100.66 S/.
3,617.58
118.00 S/.
4,240.92
03.04.03
ACERO CORRUGADO FY= 4200 kg/cm2 TRABAJADO PARA MUROS
kg
404.77 S/.
4.03 S/.
1,631.22
404.77 S/.
1,631.22
404.77 S/.
1,631.22
m2
13.88 S/.
43.99 S/.
610.58
0.00 S/.
13.88 S/.
610.58
04
04.01
05
MUROS Y TABIQUES
MURO LADRILLO K.K.DE ARCILLA 18 H ( 0.09x0.13x0.24) AMARRE DE SOGA JUNTA 1.5
REVOQUES ENLUCIDOS Y MOLDURAS
05.01
TARRAJEO MUROS INTERIORES
m2
311.95 S/.
16.16 S/.
5,041.11
S/.
0.00 S/.
05.02
TARRAJEO MUROS EXTERIORES
m2
291.36 S/.
21.28 S/.
6,200.14
S/.
0.00 S/.
05.03
TARRAJEO TIPO RAYADO O PRIMARIO
m2
70.48 S/.
16.26 S/.
1,146.00
S/.
0.00 S/.
05.04
CIELORASO
m2
126.00 S/.
32.83 S/.
4,136.58
S/.
0.00 S/.
06
PISOS Y PAVIMENTOS
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
06.01
CONTRAPISO DE 2"
m2
126.00 S/.
18.37 S/.
2,314.62
S/.
0.00 S/.
06.02
PISO CERAMICO 30 X 30
m2
127.68 S/.
34.76 S/.
4,438.16
S/.
0.00 S/.
m2
70.48 S/.
53.87 S/.
3,796.76
S/.
0.00 S/.
07
07.01
08
ZOCALOS
ZOCALO DE CERAMICA 30 X 30 EN BAO O SIMILAR
CARPINTERIA DE MADERA
08.01
PUERTA DE MADERA TORNILLO O SIMILAR
m2
10.80 S/.
341.50 S/.
3,688.20
S/.
0.00 S/.
08.02
PUERTA CONTRAPLACADA 45MM TRIPLAY
m2
1.92 S/.
226.66 S/.
435.19
S/.
0.00 S/.
09
CARPINTERIA METALICA
09.01
DIVISIONES METALICAS PARA BAOS
und
12.00 S/.
100.84 S/.
1,210.08
S/.
0.00 S/.
09.02
PUERTA METALICA
m2
11.76 S/.
761.77 S/.
8,958.42
S/.
0.00 S/.
p2
45.00 S/.
6.52 S/.
293.40
S/.
0.00 S/.
10
10.01
11
VIDRIOS CRISTALES Y SIMILARES

VIDRIO SEMIDOBLE (3 mm.) SUMINISTRO Y COLOCACION
PINTURAS
11.01
PINTURA LATEX EN MUROS INTERIORES
m2
311.95 S/.
6.21 S/.
1,937.21
S/.
0.00 S/.
11.02
PINTURA LATEX EN CIELO RASO
m2
127.68 S/.
7.27 S/.
928.23
S/.
0.00 S/.
11.03
PINTURA EN CARPINTERIA METALICA
m2
87.90 S/.
9.57 S/.
841.20
S/.
0.00 S/.
pto
14.00 S/.
92.82 S/.
1,299.48
S/.
0.00 S/.
12
12.01
12.01.01
INSTALACIONES ELECTRICAS
PUNTOS DE LUZ Y TOMACORRIENTES
SALIDA PARA CENTRO DE LUZ INTERRUPTOR DE COMNUTACION
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
12.01.02
SALIDA PARA BRAQUETS PVC C/CABLE AWG TW 25MM +TUB SEL
pto
15.00 S/.
142.67 S/.
2,140.05
S/.
0.00 S/.
12.01.03
SALIDA PARA TOMACORRIENTE BIPOLAR SIMPLES CON PVC
pto
16.00 S/.
63.06 S/.
1,008.96
S/.
0.00 S/.
TUBERIA PVC SEL 1"X3MT
60.00 S/.
11.41 S/.
684.60
S/.
0.00 S/.
TUBERIA PVC SEL 20mmX3MT
112.00 S/.
12.84 S/.
1,438.08
S/.
0.00 S/.
12.02
12.02.01
12.02.02
12.03
CANALIZACIONES Y TUBERIAS
TABLEROS ELECTRICOS
12.03.01
ACOMETIDA TABLERO GENERAL
12.00 S/.
5.64 S/.
67.68
S/.
0.00 S/.
12.03.02
EXCAVACION DE ZANJAS de .50x.65MT
12.00 S/.
8.59 S/.
103.08
S/.
0.00 S/.
12.03.03
TABLERO DE DISTRIBUCION
und
2.00 S/.
105.54 S/.
211.08
S/.
0.00 S/.
12.03.04
INTERRUPTOR TERMOMAGNETICO MONOFASICO 2X15A
und
2.00 S/.
105.54 S/.
211.08
S/.
0.00 S/.
12.03.05
INTERRUPTOR TERMOMAGNETICO MONOFASICO 2X20A
und
2.00 S/.
30.55 S/.
61.10
S/.
0.00 S/.
12.04
ARTEFACTOS DE ILUMINACION
12.04.01
ARTEFACTO PARA DOS FLUORESCENTES
und
2.00 S/.
76.82 S/.
153.64
S/.
0.00 S/.
12.04.02
ARTEFACTO PARA DOS CIRCULAR 32W
und
5.00 S/.
63.20 S/.
316.00
S/.
0.00 S/.
12.04.03
ARTEFACTO BRAQUETE DIRIGILE O1 LAMPARA
und
3.00 S/.
52.69 S/.
158.07
S/.
0.00 S/.
und
1.00 S/.
503.74 S/.
503.74
S/.
0.00 S/.
12.05
12.05.01
13
13.01
POZO A TIERRA
POZO A TIERRA
INSTALACIONES SANITARIAS
SISTEMA DE DESAGUE
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
AVANCE ACTUAL
VALOR S/.
METRADO
VALOR S/.
13.01.01
SALIDA DE PVC SAL PARA DESAGUE 2"
pto
34.00 S/.
60.15 S/.
2,045.10
S/.
34.00 S/.
2,045.10
13.01.02
SALIDA DE PVC SAL PARA DESAGUE 4"
pto
10.00 S/.
71.07 S/.
710.70
S/.
10.00 S/.
710.70
13.01.03
SALIDA DE VENTILACION 2"
pto
8.00 S/.
62.77 S/.
502.16
S/.
8.00 S/.
502.16
13.01.04
REGISTRO DE BRONCE 4"
pza
4.00 S/.
52.92 S/.
211.68
S/.
0.00 S/.
13.01.05
SUMIDERO DE BRONCE ROSCADO 2"
und
9.00 S/.
41.71 S/.
375.39
S/.
0.00 S/.
13.01.06
SOMBRERO DE VENTILACION 2"
und
8.00 S/.
10.37 S/.
82.96
S/.
0.00 S/.
13.01.07
CAJA DE REGISTRO DE 12"X24" CON TAPA DE CONCRETO
und
3.00 S/.
137.35 S/.
412.05
S/.
0.00 S/.
13.02
SISTEMA DE AGUA FRIA Y CONTRA INCENDIO
13.02.01
SALIDA DE AGUA FRIA TCON TUBERIA PVC SAP 1/2"
pto
42.00 S/.
103.49 S/.
4,346.58
S/.
0.00 S/.
13.02.02
RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP
15.00 S/.
14.38 S/.
215.70
S/.
0.00 S/.
13.02.03
RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP
14.00 S/.
12.74 S/.
178.36
S/.
0.00 S/.
13.02.04
VALVULA COMPUERTA D 1/2"
pza
4.00 S/.
55.65 S/.
222.60
S/.
0.00 S/.
LLAVE DE RIEGO CON GRIFO 1/2"
pza
1.00 S/.
40.75 S/.
40.75
S/.
0.00 S/.
13.02.05
13.03
APARATOS Y ACCESORIOS SANITARIOS
13.03.01
INODORO DE TANQUE BAJO ADULTO (NAC. BLANCO)
pza
8.00 S/.
127.00 S/.
1,016.00
S/.
0.00 S/.
13.03.02
LAVATORIO BLANCO DE PARED 1 LLAVE
pza
16.00 S/.
50.42 S/.
806.72
S/.
0.00 S/.
13.03.03
PAPELERA DE LOZA BLANCA DE 13X15CM
pza
8.00 S/.
15.00 S/.
120.00
S/.
0.00 S/.
13.03.04
COLOCACION DE APARATOS SANITARIOS
und
24.00 S/.
56.48 S/.
1,355.52
S/.
0.00 S/.
13.03.05
COLOCACION DE ACCESORIOS SANITARIOS
pza
8.00 S/.
18.93 S/.
151.44
S/.
0.00 S/.
OBRA
LOCALIDAD
PROP.
DISTRITO
EJECUTA
PROVINCIA
PERIODO
: MARZO 2011
S/.1,163,936.88
DEPARTAMENTO
MONTO REF.
SUB PRESUP.
PLAZO DE EJECUCIN
PARTIDA
DESCRIPCION
UND.
14
14.01
METRADO
P.UNITARIO
AVANCE ANTERIOR
P.PARCIAL
METRADO
VALOR S/.
AVANCE ACTUAL
METRADO
VALOR S/.
VARIOS
LIMPIEZA PERMANENTE EN OBRA
glb
278.75 S/.
1.03 S/.
287.11
55.75 S/.
57.42
69.69 S/.
71.78
S/.
140,770.57
S/.
11,257.40
S/.
57,366.22
COSTO DIRECTO
GASTOS GENERALES
8.50%
S/.
11,965.50
S/.
956.88
S/.
4,876.13
UTILIDAD
5.00%
S/.
7,038.53
S/.
562.87
S/.
2,868.31
S/.
159,774.60
S/.
12,777.15
S/.
65,110.66
S/.
159,774.60
S/.
12,777.15
S/.
65,110.66
S/.
30,357.17
19.00% S/.
2,427.66
19.00% S/.
12,371.03
S/.
190,131.77
S/.
15,204.81
S/.
77,481.69
SUB TOTAL
FACTOR DE RELACION
1.0000
SUB TOTAL FACTOR DE RELACION

IGV
TOTAL
19%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
61.67%
100.64 S/.
2,593.49
100.00%
0.00 S/.
0.00%
100.00%
42.96 S/.
369.89
100.00%
0.00 S/.
0.00%
46.78%
85.49 S/.
1,469.57
100.00%
0.00 S/.
0.00%
63.90%
77.70 S/.
11,563.25
100.01%
0.00 S/.
100.00%
3.72 S/.
893.40
100.00%
0.00 S/.
0.00%
100.00%
59.05 S/.
1,486.88
100.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
127.16 S/.
100.00%
16.70 S/.
5,937.35
100.00%
0.00 S/.
0.00%
100.00%
215.70 S/.
7,730.69
100.00%
0.00 S/.
0.00%
100.00%
2,863.00 S/.
11,423.37
100.00%
0.00 S/.
0.00%
33.82%
1.38 S/.
388.41
33.82%
2.69 S/.
-0.71
2,843.30
760.02
-0.01%
100.00%
66.18%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
34.19%
11.61 S/.
453.68
34.19%
22.35 S/.
873.14
65.81%
27.92%
161.17 S/.
643.06
27.92%
416.00 S/.
1,659.85
72.08%
31.23%
3.48 S/.
950.58
31.23%
7.65 S/.
2,093.59
68.77%
37.30%
47.00 S/.
1,588.60
37.30%
79.00 S/.
2,670.20
62.70%
21.81%
137.28 S/.
547.76
21.81%
492.03 S/.
1,963.19
78.19%
31.23%
347.55 S/.
507.42
31.23%
765.45 S/.
1,117.56
68.77%
100.00%
14.11 S/.
4,957.55
100.00%
0.00 S/.
100.00%
218.66 S/.
7,858.50
185.30%
-100.66 S/.
-3,617.58
-85.30%
100.00%
809.54 S/.
3,262.44
200.00%
-404.77 S/.
-1,631.22
-100.00%
100.00%
13.88 S/.
610.58
100.00%
0.00 S/.
0.00%
0.00 S/.
0.00%
311.95 S/.
5,041.11
100.00%
0.00%
0.00 S/.
0.00%
291.36 S/.
6,200.14
100.00%
0.00%
0.00 S/.
0.00%
70.48 S/.
1,146.00
100.00%
0.00%
0.00 S/.
0.00%
126.00 S/.
4,136.58
100.00%
0.00%
0.00%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
0.00%
0.00 S/.
0.00%
126.00 S/.
2,314.62
100.00%
0.00%
0.00 S/.
0.00%
127.68 S/.
4,438.16
100.00%
0.00%
0.00 S/.
0.00%
70.48 S/.
3,796.76
100.00%
0.00%
0.00 S/.
0.00%
10.80 S/.
3,688.20
100.00%
0.00%
0.00 S/.
0.00%
1.92 S/.
435.19
100.00%
0.00%
0.00 S/.
0.00%
12.00 S/.
1,210.08
100.00%
0.00%
0.00 S/.
0.00%
11.76 S/.
8,958.42
100.00%
0.00%
0.00 S/.
0.00%
45.00 S/.
293.40
100.00%
0.00%
0.00 S/.
0.00%
311.95 S/.
1,937.21
100.00%
0.00%
0.00 S/.
0.00%
127.68 S/.
928.23
100.00%
0.00%
0.00 S/.
0.00%
87.90 S/.
841.20
100.00%
0.00%
0.00 S/.
0.00%
14.00 S/.
1,299.48
100.00%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
0.00%
0.00 S/.
0.00%
15.00 S/.
2,140.05
100.00%
0.00%
0.00 S/.
0.00%
16.00 S/.
1,008.96
100.00%
0.00%
0.00 S/.
0.00%
60.00 S/.
684.60
100.00%
0.00%
0.00 S/.
0.00%
112.00 S/.
1,438.08
100.00%
0.00%
0.00 S/.
0.00%
12.00 S/.
67.68
100.00%
0.00%
0.00 S/.
0.00%
12.00 S/.
103.08
100.00%
0.00%
0.00 S/.
0.00%
2.00 S/.
211.08
100.00%
0.00%
0.00 S/.
0.00%
2.00 S/.
211.08
100.00%
0.00%
0.00 S/.
0.00%
2.00 S/.
61.10
100.00%
0.00%
0.00 S/.
0.00%
2.00 S/.
153.64
100.00%
0.00%
0.00 S/.
0.00%
5.00 S/.
316.00
100.00%
0.00%
0.00 S/.
0.00%
3.00 S/.
158.07
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
503.74
100.00%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
100.00%
34.00 S/.
2,045.10
100.00%
0.00 S/.
0.00%
100.00%
10.00 S/.
710.70
100.00%
0.00 S/.
0.00%
100.00%
8.00 S/.
502.16
100.00%
0.00 S/.
0.00%
0.00%
0.00 S/.
0.00%
4.00 S/.
211.68
100.00%
0.00%
0.00 S/.
0.00%
9.00 S/.
375.39
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
82.96
100.00%
0.00%
0.00 S/.
0.00%
3.00 S/.
412.05
100.00%
0.00%
0.00 S/.
0.00%
42.00 S/.
4,346.58
100.00%
0.00%
0.00 S/.
0.00%
15.00 S/.
215.70
100.00%
0.00%
0.00 S/.
0.00%
14.00 S/.
178.36
100.00%
0.00%
0.00 S/.
0.00%
4.00 S/.
222.60
100.00%
0.00%
0.00 S/.
0.00%
1.00 S/.
40.75
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
1,016.00
100.00%
0.00%
0.00 S/.
0.00%
16.00 S/.
806.72
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
120.00
100.00%
0.00%
0.00 S/.
0.00%
24.00 S/.
1,355.52
100.00%
0.00%
0.00 S/.
0.00%
8.00 S/.
151.44
100.00%
DE OBRA N 02
: PATASAGUA ALTO
: TIABAYA
: AREQUIPA
: AREQUIPA
PLAZO DE EJECUCIN
AVANCE ACTUAL
AVANCE ACUMULADO
%
METRADO
VALOR S/.
SALDOS
%
METRADO
VALOR S/.
25.00%
125.44 S/.
129.20
45.00%
153.31 S/.
157.91
55.00%
40.75%
S/.
68,623.62
48.75%
S/.
72,146.95
51.25%
S/.
5,833.01
S/.
6,132.49
S/.
3,431.18
S/.
3,607.35
S/.
77,887.81
S/.
81,886.79
S/.
77,887.81
S/.
81,886.79
S/.
14,798.68
S/.
15,558.49
S/.
92,686.49
S/.
97,445.28
HOJA DE METRADOS VALORIZACION N 02

PROYECTO: "MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO - TIABAYA".
SUB-PRESUPUESTO: 001 COMPLEJO DEPORTIVO PATASAGUA
CLIENTE: MUNICIPALIDAD DISTRITAL DE TIABAYA.
PARTIDA
DESCRIPCION
03.00.
MOVIMIENTO DE TIERRAS
03.01.
NIVELACION Y COMPACTACION
03.02.
EXCAVACION DE ZANJAS PARA CIMIENTOS
03.03.
03.04.
VECES
0.50
LONG.
ANCHO
ALTURA
6,663.90
3-3' MUROS NIVEL 7.00
1.00
6.37
0.70
1.00
8-8' MURO DE CONTENCION N 14.00
1.00
30.70
1.50
1.00
1.00
30.00
1.50
1.00
12-12' MURO NIVEL 6.70
1.00
9.68
1.55
1.00
15-15' MURO DE CONTENCION EN GRADERIAS
1.00
55.00
0.70
0.75
16-16'MURO DE CONTENCION CAMPO DEPORTIVO.
1.00
34.80
1.90
1.30
18-18' CONTIGUAS A ESCALERAS
1.00
15.24
0.30
0.25
18-18' EN JARDINERAS
3.00
62.00
0.30
0.25
19.19' LATERALES
1.00
3.90
0.50
0.30
21-21' MURO ENTRE GRADERIAS Y COMPLEJO
1.00
55.00
0.50
0.35
22-22' MURO PARTE TRASERA
1.00
76.00
0.35
1.05
1.00
6.37
0.10
0.35
3-3' MURO FUENTE.
1.00
5.14
0.10
0.35
1.00
31.52
0.20
2.50
1.00
33.00
0.20
2.50
14-14 MURO DE CONTENCION LATERAL EN LOSA DEPORTIVA
1.00
15.00
0.20
0.10
15-15' MURO DE CONTENCION EN GRADERIAS
1.00
55.00
1.00
0.66
1.00
15.00
1.30
1.30
1.00
22.35
1.30
1.30
18-18' CONTIGUAS A ESCALERAS
1.00
15.67
0.30
0.10
18-18' EN JARDINERAS
3.00
62.00
0.30
0.10
19.19' LATERALES
1.00
3.90
0.50
0.10
1.00
55.00
0.50
0.10
0.60
5.00
24.00
1-1' CERCO
1.00
46.27
0.70
0.50
2-2'
1.00
4.85
1.10
0.70
1.00
6.57
1.10
0.70
1.00
6.37
0.70
0.50
RELLENO COMPACTADO C/EQUIPO
RELLENO COMPACTADO MANUAL CON MATERIAL DE PRESTAMO

RELLENO DEL TERRENO
03.05.
ACARREO DE MATERIAL INTERNO.
04.00.
OBRAS DE CONCRETO SIMPLE
04.01.
CIMIENTOS CORRIDOS + 30%DE PIEDRA

PARTIDA
04.02.
DESCRIPCION
VECES
LONG.
ANCHO
ALTURA
7-7' MURO DE CONTENCION NPT +20.00
1.00
10.20
1.10
0.40
7-7' MURO DE CONTENIOCN NPT +18
1.00
6.54
1.10
0.40
1.00
31.52
1.50
0.60
1.00
33.00
1.50
0.60
9-9' MURO DE CONTENCION N 9.25 LATERAL
1.00
5.80
1.55
0.60
1.00
9.68
1.55
0.60
13-13' DIVISION DE ESCALERAS
1.00
7.37
0.60
0.80
13-13' DIVISION DE GRADERIAS LATERAL IZQUIERDO
1.00
4.70
0.60
0.80
13-13' DIVISION DE GRADERIAS LATERAL DERECHO
1.00
4.70
0.60
0.80
1.00
4.85
0.15
1.40
1.00
6.57
0.15
1.40
CONCRETO CICLOPEO FC140KGCM2 +70% PM DE MUROS

1-1' tramo entre escaleras
2-2'
04.03.
1.00
6.37
0.15
1.10
1.00
10.20
0.15
0.60
1.00
6.54
0.15
0.60
9-9' MURO DE CONTENCION N 9.25 GRADERIAS
1.00
35.00
0.15
0.60
1.00
5.80
0.15
0.60
1.00
9.68
0.15
0.40
1.00
6.37
0.40
1.50
1.00
10.20
0.60
2.00
1.00
6.54
0.60
2.00
1.00
33.00
0.70
2.40
1.00
9.68
0.70
3.20
1-1' CERCO
1.00
46.27
3.30
2-2'
1.00
4.85
2.30
1.00
6.57
2.30
1.00
6.37
2.20
1.00
5.14
2.20
1.00
10.20
1.20
1.00
6.54
1.20
1.00
35.00
1.20
1.00
5.80
1.20
1.00
9.68
0.80
1.00
55.00
0.70
1.00
6.37
1.50
1.00
10.20
2.00
1.00
6.54
2.00
1.00
31.52
2.40
ENCOFRADO PARA MUROS


PARTIDA
04.06.
DESCRIPCION
LONG.
ANCHO
ALTURA
1.00
33.00
2.40
1.00
9.68
3.20
5.4
1.7
5.4
1.1
CONCRETO ESCALERAS FC=140KG/CM2

ESCALERAS N5
04.08.
VECES
0.23
ENCOFRADO Y DESENCOFRADO EN GRADERIAS

ESCALERAS N5
05.00.
OBRAS DE CONCRETO ARMADO
05.01.
CONCRETO FC=210KG/CM2 EN ZAPATAS

Z-1
2.00
0.80
1.50
0.50
Z-2
1.00
0.80
1.10
0.50
1.00
3.27
0.15
1.65
1.00
3.99
0.15
1.65
1.00
4.05
0.15
1.65
1.00
7.37
0.15
1.65
17-17' MURO DE CONTENCION
1.00
8.92
0.25
2.30
1.00
8.10
0.25
2.10
1.00
9.45
0.25
1.75
1.00
10.61
0.25
1.45
1.00
46.27
05.02.
ACERO ESTRUCTURAL TRABAJADO PARA ZAPATAS

ACERO EN ZAPATAS (VER HOJA DE ACEROS)
05.03.
MUROS DE CONCRETO FC=210KG/CM2

05.04.
MUROS ACERO FY=4200KG/CM2

ACERO EN MUROS (VER HOJA DE ACEROS)
05.05.
MUROS ENCOFRADO Y DESENCOFRADO

1-1' CERCO
05.06.
05.07.
3.30
CONCRETO EN COLUMNAS f'c=210 kg/cm2

C-4
0.25 x 0.50
10.00
0.25
0.50
3.50
C-4
0.25 x 0.50
1.00
0.25
0.50
3.50
ENCOFRADO COLUMNAS
COLUMNAS

PARTIDA
05.08.
DESCRIPCION
VECES
LONG.
ANCHO
ALTURA
C-4
0.25 x 0.50
10.00
1.50
3.50
C-4
0.25 x 0.50
1.00
1.50
3.50
6.00
4.20
6.00
8.70
0.40
1.00
3.27
3.30
1.00
3.99
3.30
1.00
4.05
3.30
1.00
7.37
3.30
1.00
4.85
2.30
1.00
6.57
2.30
3-3' MUROS EN GRADERIAS
4.00
3.00
2.20
3-3' EN GRADERIAS
5.00
1.91
2.20
1.00
6.37
2.20
4.00
4.03
2.00
ACERO COLUMNAS
5.09 CONCRETO EN VIGAS FC=210KG/CM
V - 102
05.10.
0.15
0.40
ACERO EN VIGAS
ACERO EN VIGAS VER HOJA DE ACEROS
05.11.
ENCOFRADO EN VIGAS
V - 102
06.00.
REVOQUES ENLUCIDOS Y MOLDURAS
06.01.
TARRAJEOS VARIOS
2-2'
4.00
1.50
1.40
1.00
1.38
2.20
1.00
10.20
1.20
1.00
6.54
1.20
1.00
33.00
0.60
1.00
35.00
1.20
1.00
5.80
1.20
1.00
9.68
0.80

PARTIDA
DESCRIPCION
VECES
LONG.
ANCHO
ALTURA
4.00
3.00
1.50
3-3' EN GRADERIAS
5.00
1.91
1.50
1.00
6.37
1.50
3-3' MURO FUENTE.
1.00
5.14
1.50
1.00
10.20
1.40
1.00
6.54
1.40
1.00
35.00
2.70
1.00
5.80
2.70
1.00
9.68
2.70
17-17' A MURO DE CONTENCION
1.00
8.92
2.00
17-17' b MURO DE CONTENCION
1.00
8.10
1.70
17-17' c MURO DE CONTENCION
1.00
9.45
1.30
17-17' d MURO DE CONTENCION
1.00
10.61
1.05
DOS VALORIZACION N 02
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
3,331.95
m2
278.58
4.46
m3
46.05
m3
45.00
m3
15.00
28.88
m3
85.96
1.14
m3
13.95
m3
0.59
m3
9.63
m3
27.93
141.37
0.22
m3
0.18
m3
15.76
m3
16.50
m3
0.30
m3
36.30
m3
25.35
37.76
0.47
m3
5.58
m3
0.20
m3
2.75
m3
72.00
m3
137.21
m2
72.00
115.10
16.19
m3
3.73
m3
5.06
m3
2.23
m3
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
4.49
m3
2.88
m3
28.37
m3
29.70
m3
5.39
m3
9.00
m3
3.54
m3
2.26
m3
2.26
m3
110.24
ml
1.02
m3
1.38
m3
1.05
m3
0.92
m3
0.59
m3
3.15
m3
0.52
m3
0.58
m3
3.82
m3
12.24
m3
7.85
m3
55.44
m3
21.68
m3
548.43
ml
152.69
m2
11.16
m2
15.11
m2
14.01
m2
11.31
m2
12.24
m2
7.85
m2
42.00
m2
6.96
m2
7.74
m2
38.50
m2
9.56
m2
20.40
m2
13.08
m2
75.65
m2
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
79.20
m2
30.98
m2
10.56
10.56
m3
29.70
29.70
m2
1.64
1.20
m3
0.44
m3
1,080.80
0.81
1,080.80
KG
21.99
m3
1,303.00
KG
152.69
ml
4.81
ml
0.99
1.00
1.82
5.13
4.25
4.13
3.85
152.69
4.38
m3
0.44
m3
57.75
ml
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
52.50
m2
5.25
m2
205.26
KG
1.51
ml
1.51
m3
449.12
KG
20.88
ml
20.88
10.79
m2
553.96
m2
13.17
m2
13.37
m2
24.32
m2
11.16
m2
15.11
m2
26.40
m2
21.01
m2
14.01
m2
32.24
m2
8.40
m2
3.04
m2
12.24
m2
7.85
m2
19.80
m2
42.00
m2
6.96
m2
7.74
m2
ALTO - TIABAYA".
SUB-TOTAL
TOTAL
UNID.
18.00
m2
14.33
m2
9.56
m2
7.71
m2
14.28
m2
9.16
m2
94.50
m2
15.66
m2
26.14
m2
17.84
m2
13.77
m2
12.29
m2
11.14
m2
HOJA DE METRADOS DE ACERO

VALORIZACION 02
ITEM
DECRIPCION
DIAM
N ELE
N VEC
LONG
171.00
1.25
34.00
3/4"
5/8"
ZAPATAS
1/2
1.00
34.00
0.20
1/2
1.00
1.25
0.20
8.00
1/2
1.00
34.00
0.20
171.00
1.75
1/2
1.00
1.75
0.20
8.70
34.00
0.00
1.55
0.00
MUROS
3/8
2.00
4.00
0.20
21.00
34.80
1/2
2.00
34.80
0.20
47.50
5.10
0.00
1.55
0.00
COLUMNAS
1/2
1/2
5.00
6.00
6.84
0.00
1.55
0.00
VIGAS
1/2
1/2
5.00
4.00
7.50
3/8
2.00
0.15
4.00
5.39
1/2
2.00
0.15
6.00
5.39
3/8
2.00
0.15
4.00
12.76
1/2
2.00
0.15
6.00
12.76
0.00
1.55
0.00
OJA DE METRADOS DE ACERO

VALORIZACION 02
ASAGUA ALTO - TIABAYA".
1/2"
3/8"
1/4"
1080.80
0.00
0.00
1.00
0.56
0.25
1080.80
0.00
0.00
ZAPATAS
213.75
272.00
299.25
295.80
SUMA TOTAL
1080.80
1461.60
484.50
484.50
1461.60
0.00
1.00
0.56
0.25
484.50
818.50
SUMA TOTAL
0.00
1303.00
205.26
205.26
205.26
0.00
0.00
1.00
0.56
0.25
205.26
0.00
SUMA TOTAL
0.00
205.26
449.12
150.00
43.12
64.69
102.08
153.12
367.81
145.20
0.00
1.00
0.56
0.25
367.81
81.31
SUMA TOTAL
0.00
449.12
HOJA DE METRADOS
VALORIZACION 02
SUB-PRESUPUESTO: 002 SERVICIOS HIGIENICOS Y VESTIDORES
EJECUTA: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC
COMPLEJO DEPORTIVO PATASAGUA - S.S.H.H.
ITEM
DESCRIPCION
MEDIDAS
VECES
01
MOVIMIENTO DE TIERRA
01.01
EXCAVACION PARA CIMENTACIONES
LARGO
ANCHO
ALTO
Excavacionn en Cimientos corridos 2
01.02
EJE A
1.00
15.60
0.50
1.50
EJE B
1.00
5.60
0.50
1.50
1.00
4.25
0.50
1.50
EJE 1
1.00
16.75
0.50
1.50
EJE 6 - 3
2.00
3.75
0.50
1.50
EJE 5 - 4
3.00
2.30
0.50
1.50
EJE C - F
2.00
3.60
0.50
1.50
EJE D - E
3.00
2.75
0.50
1.50
EJE 2
1.00
10.70
0.50
1.50
1.00
5.37
0.23
0.90
1.00
9.34
0.23
0.90
1.00
2.14
0.23
0.90
1.00
3.32
0.23
0.90
1.00
9.71
0.23
0.90
1.00
0.80
0.23
0.90
1.00
4.00
0.23
1.50
1.00
3.80
0.23
1.50
1.00
3.15
0.23
1.50
5.00
1.76
0.23
1.50
1.00
3.65
0.23
1.50
RELLENO COMPACTADO MANUAL MATERIAL PROPIO
Excavacionn en Muro Armado 1
0.23

EJE A
1.00
15.60
0.23
1.50
EJE B
1.00
5.60
0.23
1.50
1.00
4.25
0.23
1.50
EJE 1
1.00
16.75
0.23
1.50
EJE 6 - 3
2.00
3.75
0.23
1.50
EJE 5 - 4
3.00
2.30
0.23
1.50
EJE C - F
2.00
3.60
0.23
1.50
EJE D - E
3.00
2.75
0.23
1.50
EJE 2
1.00
10.70
0.23
1.50
HOJA DE METRADOS
VALORIZACION 02
01.03
02
02.01
02.01.02
1.00
0.50
79.98
EJE A
1.00
15.60
0.50
1.20
EJE B
1.00
5.60
0.50
1.20
1.00
4.25
0.50
1.20
EJE 1
1.00
16.75
0.50
1.20
EJE 6 - 3
2.00
3.75
0.50
1.20
EJE 5 - 4
3.00
2.30
0.50
1.20
EJE C - F
2.00
3.60
0.50
1.20
EJE D - E
3.00
2.75
0.50
1.20
EJE 2
1.00
10.70
0.50
1.20
EJE A
1.00
15.48
0.30
0.15
EJE B
1.00
5.64
0.30
0.15
1.00
4.25
0.30
0.15
EJE 1
1.00
16.75
0.30
0.15
EJE 6 - 3
2.00
3.75
0.30
0.15
EJE 5 - 4
3.00
2.30
0.30
0.15
EJE C - F
2.00
3.60
0.30
0.15
EJE D - E
3.00
2.75
0.30
0.15
EJE 2
1.00
10.70
0.30
0.15
1.00
4.00
0.60
1.00
3.80
0.60
1.00
3.15
0.60
5.00
1.75
0.60
1.00
3.00
0.60
EJE A
1.00
15.60
0.50
EJE B
1.00
5.60
0.50
ELIMINACION DE MATERIAL EXCENDENTE MANUALMENTE
CONCRETO SIMPLE
CIMIENTO
CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS
Cimientos corridos 2
02.02
02.02.01
SOBRECIMIENTO
CONCRETO PARA SOBRECIMIENTOS 1:8+25% PM
02.02.02
ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTO HASTA 0.30 m
HOJA DE METRADOS
VALORIZACION 02
03
03.02
03.02.01
1.00
4.25
0.50
EJE 1
1.00
16.75
0.50
EJE 6 - 3
2.00
3.75
0.60
EJE 5 - 4
3.00
2.30
0.60
EJE C - F
2.00
3.60
0.60
EJE D - E
3.00
2.75
0.60
EJE 2
1.00
10.70
0.60
13.00
0.15
0.40
3.50
C-2
1.00
1.00
0.53
3.50
C-3
2.00
0.30
0.15
3.50
2.00
0.45
0.15
3.50
1.00
0.25
0.50
3.50
C-5
3.00
1.00
0.39
3.50
C-6
6.00
1.00
0.15
3.50
C-7
13.00
0.15
0.25
3.50
CONCRETO ARMADO
COLUMNAS
CONCRETO EN COLUMNAS f'c=210 kg/cm2
C-1
C-4
03.02.02
0.15 x 0.40
0.25 x 0.50
C-8
0.15 x 0.45
1.00
0.15
0.45
3.50
C-A
0.15 x 0.25
13.00
0.15
0.25
3.50
13.00
1.10
3.50
C-2
1.00
3.09
3.50
C-3
2.00
0.90
3.50
2.00
1.20
3.50
1.00
1.50
3.50
C-5
3.00
2.78
3.50
C-6
6.00
2.30
3.50
13.00
0.80
3.50
ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS
COLUMNAS
C-1
C-4
03.03
03.03.01
0.15 x 0.40
0.25 x 0.50
C-7
C.A
C-8
0.15 x 0.45
1.00
1.20
3.50
C-9
0.15 x 0.65
6.00
0.80
3.50
VS
1.00
10.15
0.25
0.20
VS
1.00
3.08
0.25
0.20
VS
1.00
3.60
0.25
0.20
VA
2.00
3.60
0.25
0.20
VIGAS
CONCRETO EN VIGAS f'c=210 kg/cm2
HOJA DE METRADOS
VALORIZACION 02
1.00
3.50
VS
1.00
20.80
0.20
VS
1.00
6.66
0.20
VS
1.00
7.70
0.20
VA
2.00
7.70
0.20
VA- 1
1.00
7.50
0.20
1.00
0.09
39.72
1.00
1.00
47.00
1.00
8.75
39.72
1.00
VA- 1
03.03.02
0.25
0.20
ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS
BAO 1
03.04
03.04.01
LOSAS ALIGERADAS
CONCRETO f'c=210 kg/cm2 PARA LOSAS ALIGERADAS
BAO 1
03.04.02
03.04.04
ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS ALIGERADAS
LADRILLO HUECO DE ARCILLA h=15 cm PARA TECHO ALIGERADO
BAO 1
03.05
03.05.01
03.05.02
04
04.01
13
13.01
13.01.01
13.01.02
13.01.03
1.00
MURO DE CONTENCION
CONCRETO f'c= 210 kg/cm2 EN MUROS
EJE
1.00
9.91
0.25
3.60
EJE
1.00
3.57
0.25
3.60
EJE
4-5
1.00
2.20
0.25
3.60
ENCOFRADO Y DESENCOFRADO NORMAL EN MUROS DE CONTENCION
EJE
1.00
20.32
3.60
EJE
1.00
7.64
3.60
EJE
4-5
1.00
4.82
3.60
MIUROS Y TABIQUES
MURO SOGA LADRILLO COCADA CEMENTO-CAL-ARENA
INSTALACIONES SANITARIAS
SISTEMA DE DESAGUE
SALIDA DE PVC SAL PARA DESAGUE DE 2"
SALIDA DE PVC SAL PARA DESAGUE DE 4"
SALIDA DE VENTILACION DE 2"
1.00
1.00
1.00
34.00
10.00
8.00
OJA DE METRADOS
VALORIZACION 02
GUA ALTO - TIABAYA".
EPORTIVO PATASAGUA - S.S.H.H.
PARCIAL
TOTAL
UNIDAD
62.06
11.70
62.06
m3
4.20
m3
3.18
m3
12.56
m3
5.63
m3
5.18
m3
5.40
m3
6.19
m3
8.03
m3
42.96
1.11
6.35
m3
1.93
m3
0.44
m3
0.69
m3
2.01
m3
0.17
m3
1.38
8.06
m3
1.31
m3
1.09
m3
3.03
m3
1.26
m3
5.38
28.55
m3
1.93
m3
1.47
m3
5.78
m3
2.59
m3
2.38
m3
2.48
m3
2.85
m3
3.69
m3
OJA DE METRADOS
VALORIZACION 02
39.99
m3
49.65
9.36
49.65
m3
3.36
m3
2.55
m3
10.05
m3
4.50
m3
4.14
m3
4.32
m3
4.95
m3
6.42
m3
3.72
0.70
3.72
m3
0.25
m3
0.19
m3
0.75
m3
0.34
m3
0.31
m3
0.32
m3
0.37
m3
0.48
m3
59.05
2.40
m2
2.28
m2
1.89
m2
5.25
m2
1.80
m2
7.80
m2
2.80
m2
OJA DE METRADOS
VALORIZACION 02
2.13
m2
8.38
m2
4.50
m2
4.14
m2
4.32
m2
4.95
m2
6.42
m2
16.70
2.73
m3
1.86
m3
0.32
m3
0.47
m3
0.44
m3
4.10
m3
3.15
m3
1.71
m3
0.24
m3
1.71
m3
215.70
50.05
m2
10.82
m2
6.30
m2
8.40
m2
5.25
m2
29.19
m2
48.30
m2
36.40
m2
4.20
m2
16.80
m2
0.51
1.38
m3
0.15
m3
0.18
m3
0.36
m3
OJA DE METRADOS
VALORIZACION 02
0.18
4.16
m3
11.61
m2
1.33
m2
1.54
m2
3.08
m2
1.50
m2
3.48
3.48
m3
47.00
47.00
m2
347.55
347.55
m3
14.11
8.92
m3
3.21
m3
1.98
m3
118.00
73.15
m2
27.50
m2
17.35
m2
13.88
34.00
10.00
8.00
pto
pto
pto

VALORIZACION 02
SUB-PRESUPUESTO: 002 BAOS Y VESTIDORES PATASAGUA
ITEM
DECRIPCION
N ELE
N VEC
LONG
1" (8)
3/4" (6)
5/8" (5)
1/2" (4)
3/8" (3)
COLUMNAS
COLUMNAS
1/2
13
5.50
3/8
13
5.50
143.00
Estribos
3/8
13
23
1.10
328.90
C -2
5/8
5.50
1/2
5.50
Estribos
3/8
23
1.60
C -3
1/2
5.50
Estribos
3/8
23
1.80
C -4
1/2
5.50
Estribos
3/8
23
1.50
C -5 Vert
1/2
5.50
C -1
3.2
3.2
3.2
3.2
0.15
0.15
0.15
0.15
3/8
5.50
Horiz
3/9
3.2
0.15
23
1.50
Estribos
3/8
3.2
0.15
23
2.20
C -6
5/8
5.50
Estribos
3/8
3.2
0.15
23
2.20
C -7
1/2
13
5.50
3/8
13
Estribos
3/8
13
C -8
1/2
3/8
Estribos
3/8
C -A
3/8
13
Estribos
3/8
13
3.2
3.2
3.2
0.15
0.15
0.15
5.50
23
1.60
5.50
286.00
22.00
11.00
36.80
77.00
82.80
33.00
34.50
132.00
33.00
151.80
198.00
303.60
286.00
478.40
22.00
5.50
23
1.48
22.00
34.00
5.50
429.00
23
1.50
448.50
Longitud (m)
0.00
0.00
220.00
847.00
Peso (Kg/m)
7.91
3.97
1.55
1.00
2526.30
0.56
Peso (Kg)
0.00
0.00
341.00
847.00
1414.73
26.89
103.52
308.77
TOTAL (Kg)
0.00
Varillas de 9.00m
ITEM
DECRIPCION
N ELE
N VEC
0.00
-
LONG
1" (8)
3/4" (6)
27
104
309
5/8" (5)
1/2" (4)
3/8" (3)
VIGAS
VIGAS
BAO 1
V S Vert
3/8
Estribos
3/8
V S Horiz
3/8
13
0.2
14.00
56.00
66
0.90
59.40
4.10

VALORIZACION 02
ITEM
DECRIPCION
N ELE
Estribos
3/8
VA
1/2
Estribos
3/8
VA-1
1/2
Estribos
3/8
4.9
4.9
4.9
0.2
0.2
0.15
N VEC
LONG
26
0.90
4.10
26
0.90
4.10
21
0.90
1" (8)
3/4" (6)
5/8" (5)
1/2" (4)
3/8" (3)
32.80
46.80
12.30
18.90
Longitud (m)
0.00
0.00
0.00
45.10
Peso (Kg/m)
7.91
3.97
1.55
1.00
181.10
0.56
Peso (Kg)
0.00
0.00
0.00
45.10
101.42
0.00
0.00
0.00
5.51
22.13
TOTAL (Kg)
Varillas de 9.00m
ITEM
DECRIPCION
N ELE
N VEC
LONG
1" (8)
3/4" (6)
5/8" (5)
22
1/2" (4)
3/8" (3)
TECHO
TECHO
BAO 1
As
1/2
9.5
0.3
33
3.60
Refuerzo
3/8
9.5
0.3
10.72
1.00
As
1/2
0.3
7.4
3.35
Refuerzo
3/8
0.3
1.00
As Temperatura
1/4
3.6
0.2
12.20
118.80
10.72
Longitud (m)
0.00
0.00
0.00
118.80
10.72
Peso (Kg/m)
7.91
3.97
Peso (Kg)
0.00
0.00
1.55
1.00
0.56
0.00
118.80
6.00
0.00
0.00
0.00
14.52
1.31
TOTAL (Kg)
Varillas de 9.00m
ITEM
DECRIPCION
N ELE
N VEC
LONG
MURO ARMADO
MURO ARMADO
1" (8)
3/4" (6)
5/8" (5)
15
1/2" (4)
3/8" (3)

VALORIZACION 02
ITEM
DECRIPCION
As
As
N ELE
N VEC
LONG
1" (8)
3/4" (6)
5/8" (5)
1/2" (4)
3/8" (3)
Vert
3/8
10
0.3
35
4.93
345.10
Horz
3/8
3.1
0.3
12
13.00
312.00
Longitud (m)
0.00
0.00
0.00
0.00
Peso (Kg/m)
7.91
3.97
1.55
1.00
657.10
0.56
Peso (Kg)
0.00
0.00
0.00
0.00
367.98
TOTAL (Kg)
0.00
Varillas de 9.00m
0.00
-
0.00
-
0.00
-
80.31
-
80
DE METRADOS DE ACERO
VALORIZACION 02
PATASAGUA ALTO - TIABAYA".
1/4" (2)
COLUMNAS
0.00
0.25
0.00
2863.00
0.00
-
1/4" (2)
VIGAS
VALORIZACION 02
1/4" (2)
0.00
0.25
0.00
161.17
0.00
-
1/4" (2)
TECHO
0.00
0.00
0.25
0.00
137.28
0.00
-
1/4" (2)
MURO ARMADO
VALORIZACION 02
1/4" (2)
0.00
0.25
0.00
404.77
0.00
-
CLIENTE :
MUNICIPALIDAD DISTRITAL DE TIABAYA
OBRA :
MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
CONTRATISTA :
INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC
INSPECTOR :
ING JOSE PAREDES AGUILAR
ZONA GEOGRAFICA :
04 AREQUIPA, MOQUEGUA Y TACNA
VERIFICACION DE LOS MONTOS SEGN LA FORMULA POLINOMICA

FORMULA POLINOMICA
COMPLEJO DEPORTIVO
FORMULA POLINOMICA
K = 0.014(Hr/Ho) + 0.037(Mr/Mo) + 0.083(Ar/Ao) + 0.099(Acr/Aco) + 0.130(Cr/Co) + 0.226(Ir/Io) + 0.411(MOr/MOo)
COSTO DIRECTO
1.000000
8.50%
5.00%
VALOR REFERECIAL CD X FR
GASTOS GENERALES VARIABLES
UTILIDAD
SUB TOTAL
S/.
19.00%
I.G.V. :
S/.
720,989.97
720,989.97
61,284.15
36,049.50
818,323.62
155,481.49
973,805.11
PRECIOS A : Seti
SIMBOLO
IU
37
M
A
CONCEPTO
Verificacion del Monto

Indice
s/.
Set. 2010 (Base)

Indice
Incidencia
COEF.
INCIDENCIA
HERRAMIENTA MANUAL
0.014
100.00%
0.014
11,456.53
274.36
0.014
43
MADERA NACIONAL PARA ENCOF. Y CARPINT.
0.037
100.00%
0.037
30,277.97
536.05
0.037
AGREGADO FINO
0.083
100.00%
0.083
67,920.86
498.45
0.083
ACERO DE CONSTRUCCION CORRUGADO
0.099
100.00%
0.099
81,014.04
507.48
0.099
21
CEMENTO PORTLAND TIPO I
0.130
100.00%
0.130
106,382.07
423.60
0.130
39
INDICE GENERAL DE PRECIOS AL CONSUMIDOR
0.226
100.00%
0.226
184,941.14
354.51
0.226
47
MANO DE OBRA INC. LEYES SOCIALES
0.411
100.00%
0.411
336,331.01
430.83
0.411
COEFICIENTE DE REAJUSTE ( K )
1.000
818,323.62
1.000
TOS SEGN LA FORMULA POLINOMICA

ULA POLINOMICA
LEJO DEPORTIVO
PRECIOS A : Setiembre 2,010

Feb-11
Indice Incidencia
284.36
0.015
558.01
0.039
530.20
0.088
573.48
0.112
423.60
0.130
357.41
0.228
427.68
0.408
1.020
1.020
CLIENTE :
MUNICIPALIDAD DISTRITAL DE TIABAYA
OBRA :
MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA
CONTRATISTA :
INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC
INSPECTOR :
ING JOSE PAREDES AGUILAR
ZONA GEOGRAFICA :
04 AREQUIPA, MOQUEGUA Y TACNA
VERIFICACION DE LOS MONTOS SEGN LA FORMULA POLINOMICA

FORMULA POLINOMICA
FORMULA POLINOMICA
K = 0.013(Hr/Ho) + 0.044(AFr/AFo) + 0.051(Mr/Mo) + 0.085(ACr/ACo) + 0.096(Cr/Co) + 0.259(Alr/AIo) + 0.452(MOr/MOo)
COSTO DIRECTO
1.000000
8.50%
5.00%
VALOR REFERECIAL CD X FR
GASTOS GENERALES VARIABLES
UTILIDAD
SUB TOTAL
S/.
19.00%
I.G.V. :
S/.
140,770.57
140,770.57
11,965.50
7,038.53
159,774.60
30,357.17
190,131.77
PRECIOS A : Seti
SIMBOLO
IU
37
A
M
CONCEPTO
Verificacion del Monto

Indice
s/.
Set. 2010 (Base)

Indice
Incidencia
COEF.
INCIDENCIA
HERRAMIENTA MANUAL
0.013
100.00%
0.013
2,077.07
274.36
0.013
AGREGADO FINO
0.044
100.00%
0.044
7,030.08
498.45
0.044
43
MADERA IMPORTADA PARA ENCOF. Y CARPINT.
0.051
100.00%
0.051
8,148.50
536.05
0.051
ACERO DE CONSTRUCCION LISO
0.085
100.00%
0.085
13,580.84
512.17
0.085
21
0.096
100.00%
0.096
15,338.36
423.60
0.096
ALAMBRE Y CABLE TIPO TW Y THW
0.259
100.00%
0.259
41,381.62
560.09
0.259
47
0.452
100.00%
0.452
72,218.12
430.83
0.452
COEFICIENTE DE REAJUSTE ( K )
1.000
159,774.60
1.000
TOS SEGN LA FORMULA POLINOMICA

ULA POLINOMICA
GIENICOS Y VESTIDORES
PRECIOS A : Setiembre 2,010

Feb-11
Indice Incidencia
284.36
0.013
530.20
0.047
558.01
0.053
578.78
0.096
423.60
0.096
672.79
0.311
427.68
0.449
1.065
1.065
CLCULO DEL FACTOR DE REAJUSTE (K)

COMPLEJO DEPORTIVO
VALORIZACION 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA AREQUIPA
CONTRATISTA

: SETIEMBRE 2010
: MARZO 2011
: FEBRERO 2011
FECHA DE PRESUPUESTO BASE

FECHA DE REAJUSTE
INDICE DE PRECIOS REAJUSTE

K=
0.014(Hr/Ho) + 0.037(Mr/Mo) + 0.083(Ar/Ao) + 0.099(Acr/Aco) + 0.130(Cr/Co) + 0.226(Ir/Io) + 0.411(MOr/MOo)
SMBOLO
ELEMENTO
CDIGO
INCIDENC.
Set. 2010
(Base)
Feb-11
ndice
HERRAMIENTA MANUAL
37
0.014
100.000
274.36
284.36
0.015
MADERA NACIONAL PARA ENCOF. Y CARPINT.
43
0.037
100.000
536.05
558.01
0.039
AGREGADO FINO
04
0.083
100.000
498.45
530.20
0.088
ACERO DE CONSTRUCCION CORRUGADO
03
0.099
100.000
507.48
573.48
0.112
21
0.130
100.000
423.60
423.60
0.130
INDICE GENERAL DE PRECIOS AL CONSUMIDOR
39
0.226
100.000
354.51
357.41
0.228
47
0.411
100.000
430.83
427.68
0.408
FACTOR DE REAJUSTE K
1.000
1.020
CLCULO DEL FACTOR DE REAJUSTE (K)

VALORIZACION 02
OBRA
: MEJORAMIENTO DEL COMPLEJO DEPORTIVO MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA AREQUIPA
CONTRATISTA

: SETIEMBRE 2010
: MARZO 2011
: FEBRERO 2011
FECHA DE PRESUPUESTO BASE

FECHA DE REAJUSTE
INDICE DE PRECIOS REAJUSTE

K=
0.013(Hr/Ho) + 0.044(AFr/AFo) + 0.051(Mr/Mo) + 0.085(ACr/ACo) + 0.096(Cr/Co) + 0.259(Alr/AIo) + 0.452(MOr/MOo)
SMBOLO
ELEMENTO
CDIGO
INCIDENC.
Set. 2010
(Base)
Feb-11
ndice
HERRAMIENTA MANUAL
37
0.013
100.000
274.36
284.36
0.013
AGREGADO FINO
04
0.044
100.000
498.45
530.20
0.047
MADERA IMPORTADA PARA ENCOF. Y CARPINT.
43
0.051
100.000
536.05
558.01
0.053
ACERO DE CONSTRUCCION LISO
02
0.085
100.000
512.17
578.78
0.096
21
0.096
100.000
423.60
423.60
0.096
ALAMBRE Y CABLE TIPO TW Y THW
07
0.259
100.000
560.09
672.79
0.311
47
0.452
100.000
430.83
427.68
0.449
FACTOR DE REAJUSTE K
1.000
1.065

Valorizacion 02 Rev 2 Tiabaya

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Valorizacion 02 Rev 2 Tiabaya

Uploaded by

Copyright:

Available Formats

RESUMEN DE VALORIZACION MENSUAL

: MUNICIPALIDAD DISTRITAL DE TIABAYA

: OBRA POR CONTRATA - SUMA ALZADA

: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC

: ING CIRO SANCHEZ TEJADA

: ING JOSE PAREDES AGUILAR

: MARZO DEL 2011

FORMULA 02 (SUB PRESUPUESTO 02)

SUB TOTAL (FORMULA 01 + FORMULA 02)

FACTOR DE RELACION: 1.000

AVANCE FISICO DE OBRA

MONTO REAJUSTE F-01

FORMULA 02 (SUB PRESUPUESTO 02)

MONTO REAJUSTE F-02

AMORTIZACION DEL ADELANTO DE MATERIALES

MONTO A PAGAR AL CONTRATISTA

FACTOR DE GARANTIA (FG) = 50%(10%(1'163,936.88))

MUNICIPAL EN EL P.J. PATASAGUA ALTO, DISTRITO DE TIABAYA - AREQUIPA

: MUNICIPALIDAD DISTRITAL DE TIABAYA

: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC

COMPLEJO DEPORTIVO PATASAGUA

COMPLEJO DEPORTIVO PATASAGUA

01.0 ALMACEN OFICINA Y CASETA DE GUARDIANIA

03.0 NIVELACION Y COMPACTACION

03.0 EXCAVACION DE ZANJAS PARA CIMIENTO

03.0 RELLENO COMPACTADO CON MATERIAL PROPIO

03.0 RELLENO COMPACTADO CON MATERIAL DE PRESTAMO AFIRMADO

03.0 ACARREO INTERNO MAT. PROCEDENTE DE EXC.

04.0 CIMIENTOS CORRIDOS +30% PIEDRA

04.0 CONCRETO CICLOPEO fc=140 kg/cm2 + 70%PM PARA MUROS

04.0 ENCOFRADO Y DESENCOFRADO NORMAL EN MUROS DE CONTENCION

04.0 BANCAS, CONCRETO FC=140kg/cm2

04.0 BANCAS, ENCOFRADO Y DESENCOFRADO

04.0 GRADAS CONCRETO 1:10 +30%PG

04.0 GRADERIAS, CONCRETO FC=140kg/cm2

: MUNICIPALIDAD DISTRITAL DE TIABAYA

: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC

COMPLEJO DEPORTIVO PATASAGUA

04.0 ENCOFRADO Y DESENCOFRADO EN GRADERIAS

04.0 FALSO PISO DE 4" MEZCLA 1:8 CEMENTO HORMIGON

05.0 CONCRETO f'c=210Kg/cm2, EN ZAPATAS

05.0 ACERO ESTRUCTURAL TRABAJADO PARA ZAPATAS

05.0 MUROS DE CONCRETO fc=210kg/cm2

05.0 MUROS ACERO FY=4200kg/cm2

05.0 MUROS ENCOFRADO Y DESENCOFRADO

05.0 CONCRETO COLUMNAS f'c=210 kg/cm2

05.0 ENCOFRADO Y DESENCOFRADO PARA COLUMNAS

05.0 ACERO ESTRUCTURAL TRABAJADO PARA COLUMNAS

05.0 CONCRETO VIGAS f'c=210 kg/cm2

05.1 ACERO EN VIGAS

05.1 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS

05.1 GRADERIAS ACEROS FY=4200kg/cm2

05.1 ENCOFRADO Y DESENCOFRADO EN GRADERIAS

05.1 GRADERIAS DE CONCRETO FC=210kg/cm2

06 REVOQUES ENLUCIDOS Y MOLDURAS

: MUNICIPALIDAD DISTRITAL DE TIABAYA

: INGENIERIA, CONSULTORIA Y CONSTRUCCION SAC

COMPLEJO DEPORTIVO PATASAGUA

07.0 CONTRAPISO DE 48mm

07.0 PISO CERAMICO 30 X 30

07.0 VEREDA DE CONCRETO fc=140kg/cm SEGUN DISEO

07.0 ENCIMADO LOSA DEPORTIVA

07.0 PISO PIEDRA LAJA

09.0 COLUMNA ARMADA PARA MALLA