ITEM

01
01.01

01.02

02
02.01
02.01.01

02.01.02

02.02
02.02.01

02.02.02

02.02.03

02.02.04

02.03
02.03.01

02.03.02

02.03.03

02.03.04

02.04
02.04.01

02.05
02.05.01

02.05.02

02.05.03

02.05.04

02.06
02.06.01

02.06.02

02.07
02.07.01
02.07.01.01

02.07.02
02.07.02.01

02.08
02.08.01

03
03.01
03.01.01

03.01.02

03.01.03

03.01.04

03.02
03.02.01

03.02.02

03.02.03

03.03
03.03.01

03.03.02

03.03.03

03.04
03.04.01

03.04.02

03.04.03

03.05
03.05.01

03.06
03.06.01

03.06.02

03.07
03.07.01

04
04.01
04.01.01

04.01.02

04.02
04.02.01

04.03
04.03.01

04.03.02

04.03.03

04.03.04

04.03.05

04.03.06

04.04
04.04.01

05
05.01
05.01.01

05.01.02

05.02
05.02.01

05.03.00
05.03.01
05.03.02

05.03.03

05.03.04

05.03.05

05.03.06

05.04.00
05.04.01

06
06.01
06.01.01

06.01.02

06.02
06.02.01

06.02.02

06.03
06.03.01

06.04
06.04.01

06.04.02

06.04.03

06.05
06.05.01

06.06
06.06.01

07
07.01

07.02
07.03

07.04

07.05

07.06

08
08.01
 DESCRIPCION / ESQUEMA

OBRAS PROVISIONALES
Cartel de indentificación de Obra de 3.60 x 8.50 m.

Alquiler de Almacén y Oficina

PAVIMENTOS
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

MOVIMIENTO DE TIERRAS
Corte con Maquinaria en terreno natural hasta H=1.00 m

Perfilado, Nivelación y compactación de la subrasante en zonas de corte

Mejoramiento de subrasante con over menor a 4" e=20cm

Base Granular e=20cm

CONCRETO SIMPLE
Losa de Rodadura, Mortero f'c = 210 Kg/cm2, e=0.20 m.

Concreto en Uñas para Pavimento Rígido, Mortero f'c = 210 Kg/cm2

Encofrado y Desencofrado de Losa de Rodadura

Levantamiento de Buzones Existentes a nivel de rasante

CURADO
Curado de Losa de Rodadura, durante 7 dias - 4 veces x dia

JUNTAS
Juntas de contracción e=6mm

Juntas de contrucción de 3/4" c/ pasajuntas

Juntas de contrucción de 3/4" sin pasajuntas en la intersección de calles

Juntas asfálticas en pavimentos h=20 cm, e=1"

ACERO LISO
 Dowels transversales con acero liso de 3/4"

Barras de amarre longitudinal con acero corrugado de 3/4"

SEÑALIZACION
SEÑAILZACION HORIZONTALES
Pintado de Franjas en Pavimento - Señalizacion

SEÑALIZACION VERTICAL
Señalización Preventiva de lado 0.60 x 0.60

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

VEREDAS
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

Demolición de Vereda existente de mortero simple

Demolición de Vereda existente de mortero simple H=1.00m

MOVIMIENTO DE TIERRAS
Corte manual de terreno en Veredas
Nivelacion Reglado y Apisonado en Vereda
c/volquete

Relleno Compactado c/Material de prestamo (Afirmado) para base de vereda

CONCRETO SIMPLE
Concreto f'c=175 Kg/cm2 en veredas, acabado frot., inc. bruña

Concreto f 'c=175 kg/cm2 en Rampas

Encofrado, descencofrado de Vereda

JUNTAS Y BRUÑADO
Junta de dilatación 1" x 4" de mortero asfáltico a 3.0 m

Bruñado De Veredas

Bruñado De Rampas

CURADO
 Curado de vereda con material de prèstamo, durante 7 dias - 4 veces x día

SUMINISTRO Y COLOCACION DE CAJAS PARA AGUA Y DESAGUE

Suministro y Colocacion encimado de Cajas Para Agua

Suministro y Colocacion encimado de Cajas Para Desague

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

SARDINLES
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

MOVIMIENTO DE TIERRAS
Excavacion de sardineles hasta h=60 cm

CONCRETO SIMPLE
Concreto f'c = 175 Kg/cm2 vaceado con mezcladora

Encofrado y Desencofrado

Acero Corrugado fy=4200 kg/cm2 ,Grado 60

Relleno de Juntas de Dilatación con mortero asfaltico 1"x2" m en sardinel

Tarrajeo pulido en sardineles

Curado de sardinel con material de prèstamo, durante 7 dias - 4 veces x día

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

CUNETAS RECTANGULARES
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

MOVIMIENTO DE TIERRAS
Excavacion de canaletas hasta h=60 cm

CONCRETO SIMPLE
Concreto f'c = 175 Kg/cm2 vaceado con mezcladora
 Acero Corrugado fy=4200 kg/cm2 ,Grado 60

Encofrado y Desencofrado

Tarrajeo pulido en Cunetas

Curado de sardinel y cuneta con material de prèstamo, durante 7 dias - 4 veces x día

Tapas de concreto para canaletas

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

MURO DE CONTENCION
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

MOVIMIENTO DE TIERRAS
Corte de Terreno Manual para Muro de Contención

Relleno con material de préstamo en Muro de Contención

CONCRETO SIMPLE
Solado 1:10; C:A e = 4"

CONCRETO ARMADO PARA MUROS DE CONTENCION

Encofrado y Desencofrado de Muro de contención

ACERO CORRUGADO, fy = 4200 Kg/cm2 -Muro de Contencion

Concreto f'c = 210 Kg/cm2 en muro de contención

JUNTAS
Juntas de Dilatación en Muro y Losa Inferior con water stop 6" cada 9.00 m.

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

AREAS VERDES
Corte superficial para jardineras hasta 0.20 m

Acarreo de material excedente dp <=50 m

 Suministro y Colocacion de Tierra Agricola

Sembria De Gras

Arborizacion Con Plantones

Eliminación de Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

VARIOS
Limpieza FInal de Obra

VALORIZACION QUINCENAL
VALORIZACION MENSUAL
TOTAL COSTO DIRECTO

GASTOS GENERALES

Gastos Generales Fijos

Gastos Generales Variables

UTILIDAD

SUB TOTAL

IMPUESTOS (IGV)

PRESUPUESTO DE OBRA A CONTRATAR

PRESUPUESTO TOTAL

PORCENTAJE DE AVANCE
UND COSTO TIEMPO mes1 mes2

% valor %

4,271.95
u 1,871.95 100% 1871.95
0
mes 2,400.00 100% 2400
0
1,290,423.89 0
35,803.93 0
m2 29,976.78 100% 29976.78
0
m2 5,827.15 100.00% 5827.15
0
189,028.65 0
m3 33,497.84 100.00% 33497.84
0
m2 29,676.41 100.00% 29676.41
0
m2 82,601.34 80.00% 66081.072 20.00%
0
m2 43,253.06 50.00% 21626.53 50.00%
0
754,307.80 0
m2 494,466.62 10.00% 49446.662 45.00%
0
m3 70,651.09 20.00% 14130.218 80.00%
0
m2 180,802.83 20.00% 36160.566 80.00%
0
u 8,387.26 100.00% 8387.26
0
20,965.72 0
m2 20,965.72 10.00% 2096.572 60.00%
0
58,838.19 0
m 4,011.86 0 100.00%
0
m 8,667.41 0 60.00%
0
m 6,702.11 0 60.00%
0
m 39,456.81 0 40.00%
0
30,190.68 0
m 24,930.05 0 100.00%
0
m 5,260.63 0 100.00%
0
4,124.87 0
3,026.63 0
m2 3,026.63 0
0
1,098.24 0
u 1,098.24 0
0
197,164.05 0
m3 197,164.05 100.00% 197164.05
0
369,722.57 0
33,079.24 0
m2 13,680.93 0 100.00%
0
m2 2,659.42 0 100.00%
0
m2 14,649.98 100.00% 14649.98
0
m2 2,088.91 100.00% 2088.91
0
71,770.86 0
m3 29,280.75 0 100.00%
0
m2 17,144.65 0 50.00%
0
m2 25,345.46 0 30.00%
0
186,679.60 0
m2 140,889.88 0
0
m2 11,056.86 0
0
m2 34,732.86 0
0
36,823.51 0
m 6,558.35 0
0
m 25,643.98 0
0
m 4,621.18 0
0
10,484.93 0
m2 10,484.93 0
0
8,531.74 0
u 3,520.87 0 100.00%
0
u 5,010.87 0 100.00%
0
22,352.69 0
m3 22,352.69 0
0
216,918.06 0
2,321.43 0
m2 1,943.61 100.00% 1943.61
0
m2 377.82 100.00% 377.82
0
6,216.42 0
m3 6,216.42 50.00% 3108.21 50.00%
0
202,052.89 0
m3 66,733.04 0 100.00%
0
m2 84,437.68 0 100.00%
0
kg 28,290.10 0 100.00%
0
m 1,040.70 0
0
m2 19,158.32 0 60.00%
0
m2 2,393.05 0 100.00%
0
6,327.32 0
m3 6,327.32 0 100.00%
0
335,241.41 0
6,074.14 0
m2 5,085.56 100.00% 5085.56
0
m2 988.58 100.00% 988.58
0
0.00 0
m3 12,392.74 20.00% 2478.548 80.00%
0
302,977.76 0
m3 72,753.57 0 100.00%
 0
kg 22,944.48 100.00% 22944.48
0
m2 84,976.73 0 100.00%
0
m2 87,031.20 0
0
m2 11,325.30 0 100.00%
0
m3 23,946.48 0
0
13,796.77 0
m3 13,796.77 0 100.00%
0
21,934.59 0
539.27 0
m2 451.50 100.00% 451.5
0
m2 87.77 100.00% 87.77
0
1,324.13 0
m3 788.64 100.00% 788.64
0
m3 535.49 0 100.00%
0
1,205.19 0
m2 1,205.19 100.00% 1205.19
0
18,197.96 0
m2 2,687.82 0 100.00%
0
kg 5,050.39 0 100.00%
0
m3 10,459.75 0 100.00%
0
195.85 0
m 195.85 0 100.00%
0
472.19 0
m3 472.19 0 100.00%
0
103,956.34 0
m2 14,298.70 0
0
m3 12,691.03 0
0
 m2 34,031.40 0
0
m2 23,539.01 0
0
u 5,836.17 0
0
m3 13,560.03 0
0
9,292.09 0
m2 9,292.09 0
0

2,351,760.90 2,351,760.90 554541.86

10.00% 235,176.09 55454.19

4.30% 101125.72 23845.30

5.70% 134050.37 31608.89

5.00% 117588.05 27727.09

2939701.13 693177.32

18.00% 529146.20 124771.92

3468847.33 817949.24

3468847.33 817949.24

23.58%
mes2 mes3 mes4

valor % valor % valor

16520.268
0
21626.53
0
0
222509.979 45.00% 222509.979
0 0
56520.872 0
0 0
144642.264 0
0 0
0 0
0 0
0 0
12579.432 30.00% 6289.716
0 0
0 0
4011.86 0
0 0
5200.446 40.00% 3466.964
0 0
4021.266 40.00% 2680.844
0 0
15782.724 60.00% 23674.086
0 0
0 0
24930.05 0
0 0
5260.63 0
0 0
0 0
0 0
0 0 100.00% 3026.63
0 0 0
0 0 0
0 0 100.00% 1098.24
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
13680.93 0 0
0 0 0
2659.42 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
29280.75 0 0
0 0 0
8572.325 50.00% 8572.325 0
0 0 0
7603.638 70.00% 17741.822 0
0 0 0
0 0 0
0 100.00% 140889.88 0
0 0 0
0 100.00% 11056.86 0
0 0 0
0 100.00% 34732.86 0
0 0 0
0 0 0
0 0 100.00% 6558.35
0 0 0
0 100.00% 25643.98 0
0 0 0
0 100.00% 4621.18 0
0 0 0
0 0 0
 0 100.00% 10484.93 0
0 0 0
0 0 0
3520.87 0 0
0 0 0
5010.87 0 0
0 0 0
0 0 0
0 100.00% 22352.69 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
3108.21 0 0
0 0 0
0 0 0
66733.04 0 0
0 0 0
84437.68 0 0
0 0 0
28290.1 0 0
0 0 0
0 100.00% 1040.7 0
0 0 0
11494.992 40.00% 7663.328 0
0 0 0
2393.05 0 0
0 0 0
0 0 0
6327.32 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
9914.192 0 0
0 0 0
0 0 0
72753.57 0 0
 0 0 0
0 0 0
0 0 0
84976.73 0 0
0 0 0
0 0 100.00% 87031.2
0 0 0
11325.3 0 0
0 0 0
0 0 100.00% 23946.48
0 0 0
0 0 0
13796.77 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
535.49 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
2687.82 0 0
0 0 0
5050.39 0 0
0 0 0
10459.75 0 0
0 0 0
0 0 0
195.85 0 0
0 0 0
0 0 0
472.19 0 0
0 0 0
0 0 0
0 0 100.00% 14298.7
0 0 0
0 0 100.00% 12691.03
0 0 0
 0 0 100.00% 34031.4
0 0 0
0 0 100.00% 23539.01
0 0 0
0 0 100.00% 5836.17
0 0 0
0 0 100.00% 13560.03
0 0 0
0 0 0
0 0 100.00% 9292.09
0 0 0

1018887.57 543422.14 234909.33

101888.76 54342.21 23490.93

43812.17 23367.15 10101.10

58076.59 30975.06 13389.83

50944.38 27171.11 11745.47

1273609.46 679277.68 293636.66

229249.70 122269.98 52854.60

1502859.16 801547.66 346491.26

1502859.16 801547.66 346491.26

43.32% 23.11% 9.99%

 1871.95
0.00
2400.00
0.00
0.00
0.00
29976.78
0.00
5827.15
0.00
0.00
33497.84
0.00
29676.41
0.00
82601.34
0.00
43253.06
0.00
0.00
494466.62
0.00
70651.09
0.00
180802.83
0.00
8387.26
0.00
0.00
20965.72
0.00
0.00
4011.86
0.00
8667.41
0.00
6702.11
0.00
39456.81
0.00
0.00
 24930.05
0.00
5260.63
0.00
0.00
0.00
3026.63
0.00
0.00
1098.24
0.00
0.00
197164.05
0.00
0.00
0.00
13680.93
0.00
2659.42
0.00
14649.98
0.00
2088.91
0.00
0.00
29280.75
0.00
17144.65
0.00
25345.46
0.00
0.00
140889.88
0.00
11056.86
0.00
34732.86
0.00
0.00
6558.35
0.00
25643.98
0.00
4621.18
0.00
0.00
10484.93
0.00
0.00
3520.87
0.00
5010.87
0.00
0.00
22352.69
0.00
0.00
0.00
1943.61
0.00
377.82
0.00
0.00
6216.42
0.00
0.00
66733.04
0.00
84437.68
0.00
28290.10
0.00
1040.70
0.00
19158.32
0.00
2393.05
0.00
0.00
6327.32
0.00
0.00
0.00
5085.56
0.00
988.58
0.00
0.00
12392.74
0.00
0.00
72753.57
 0.00
22944.48
0.00
84976.73
0.00
87031.20
0.00
11325.30
0.00
23946.48
0.00
0.00
13796.77
0.00
0.00
0.00
451.50
0.00
87.77
0.00
0.00
788.64
0.00
535.49
0.00
0.00
1205.19
0.00
0.00
2687.82
0.00
5050.39
0.00
10459.75
0.00
0.00
195.85
0.00
0.00
472.19
0.00
0.00
14298.70
0.00
12691.03
0.00
 34031.40
0.00
23539.01
0.00
5836.17
0.00
13560.03
0.00
0.00
9292.09
0.00
0.00

2351760.90

235176.09

101125.72
134050.37

117588.05

2939701.13

529146.20

3468847.33

3468847.33

100.00%
 DESCRIPCION / ESQUEMA

OBRAS PROVISIONALES
Cartel de indentificación de Obra de 3.60 x 8.50 m.

Alquiler de Almacén y Oficina

PAVIMENTOS
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

MOVIMIENTO DE TIERRAS
Corte con Maquinaria en terreno natural hasta H=1.00 m

Perfilado, Nivelación y compactación de la subrasante en zonas de corte

Mejoramiento de subrasante con over menor a 4" e=20cm

Base Granular e=20cm

CONCRETO SIMPLE
Losa de Rodadura, Mortero f'c = 210 Kg/cm2, e=0.20 m.

Concreto en Uñas para Pavimento Rígido, Mortero f'c = 210 Kg/cm2

Encofrado y Desencofrado de Losa de Rodadura

Levantamiento de Buzones Existentes a nivel de rasante

CURADO
Curado de Losa de Rodadura, durante 7 dias - 4 veces x dia

JUNTAS
Juntas de contracción e=6mm

Juntas de contrucción de 3/4" c/ pasajuntas

Juntas de contrucción de 3/4" sin pasajuntas en la intersección de calles

Juntas asfálticas en pavimentos h=20 cm, e=1"

ACERO LISO
 Dowels transversales con acero liso de 3/4"

Barras de amarre longitudinal con acero corrugado de 3/4"

SEÑALIZACION
SEÑAILZACION HORIZONTALES
Pintado de Franjas en Pavimento - Señalizacion

SEÑALIZACION VERTICAL
Señalización Preventiva de lado 0.60 x 0.60

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

VEREDAS
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

Demolición de Vereda existente de mortero simple

Demolición de Vereda existente de mortero simple H=1.00m

MOVIMIENTO DE TIERRAS
Corte manual de terreno en Veredas
Nivelacion Reglado y Apisonado en Vereda
c/volquete

Relleno Compactado c/Material de prestamo (Afirmado) para base de vereda

CONCRETO SIMPLE
Concreto f'c=175 Kg/cm2 en veredas, acabado frot., inc. bruña

Concreto f 'c=175 kg/cm2 en Rampas

Encofrado, descencofrado de Vereda

JUNTAS Y BRUÑADO
Junta de dilatación 1" x 4" de mortero asfáltico a 3.0 m

Bruñado De Veredas

Bruñado De Rampas

CURADO
 Curado de vereda con material de prèstamo, durante 7 dias - 4 veces x día

SUMINISTRO Y COLOCACION DE CAJAS PARA AGUA Y DESAGUE

Suministro y Colocacion encimado de Cajas Para Agua

Suministro y Colocacion encimado de Cajas Para Desague

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

SARDINLES
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

MOVIMIENTO DE TIERRAS
Excavacion de sardineles hasta h=60 cm

CONCRETO SIMPLE
Concreto f'c = 175 Kg/cm2 vaceado con mezcladora

Encofrado y Desencofrado

Acero Corrugado fy=4200 kg/cm2 ,Grado 60

Relleno de Juntas de Dilatación con mortero asfaltico 1"x2" m en sardinel

Tarrajeo pulido en sardineles

Curado de sardinel con material de prèstamo, durante 7 dias - 4 veces x día

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

CUNETAS RECTANGULARES
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

MOVIMIENTO DE TIERRAS
Excavacion de canaletas hasta h=60 cm

CONCRETO SIMPLE
Concreto f'c = 175 Kg/cm2 vaceado con mezcladora
 Acero Corrugado fy=4200 kg/cm2 ,Grado 60

Encofrado y Desencofrado

Tarrajeo pulido en Cunetas

Curado de sardinel y cuneta con material de prèstamo, durante 7 dias - 4 veces x día

Tapas de concreto para canaletas

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

MURO DE CONTENCION
TRABAJOS PRELIMINARES
Limpieza de Terreno Manual

Trazo, Nivel y Replanteo

MOVIMIENTO DE TIERRAS
Corte de Terreno Manual para Muro de Contención

Relleno con material de préstamo en Muro de Contención

CONCRETO SIMPLE
Solado 1:10; C:A e = 4"

CONCRETO ARMADO PARA MUROS DE CONTENCION

Encofrado y Desencofrado de Muro de contención

ACERO CORRUGADO, fy = 4200 Kg/cm2 -Muro de Contencion

Concreto f'c = 210 Kg/cm2 en muro de contención

JUNTAS
Juntas de Dilatación en Muro y Losa Inferior con water stop 6" cada 9.00 m.

ELIMINACION
EliminaciónDE
deMATERIAL EXCEDENTE
Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

AREAS VERDES
Corte superficial para jardineras hasta 0.20 m

Acarreo de material excedente dp <=50 m

 Suministro y Colocacion de Tierra Agricola

Sembria De Gras

Arborizacion Con Plantones

Eliminación de Material Excedente a una Distancia = 5 Km + 25% esponjamiento
c/volquete

VARIOS
Limpieza FInal de Obra
UND met

u 1.00

mes 4.00

m2 6007.37

m2 6007.37

m3 7282.14

m2 6007.37

m2 6007.37

m2 6007.37

m2 6007.37

m3 263.26

m2 3504.61

u 14

m2 6007.37

m 2292.49

m 254.4

m 418.62

m 1902.45
m 1372.8

m 919.69

m2 441.2

u 16

m3 9102.68

m2 2741.67

m2 2741.67

m2 945.16

m2 62.9

m3 1100.78

m2 2751.95

m2 2751.95

m2 2562.1

m2 189.85

m2 1970.1

m 625.2

m 5503

m 890.4
m2 2751.95

u 149

u 149

m3 1031.98

m2 389.5

m2 389.5

m3 233.7

m3 194.75

m2 2025.37

kg 6006.39

m 130.25

m2 467.39

m2 623.19

m3 292.12

m2 1019.15

m2 1019.15

m3 509.57

m3 212.32
kg 4871.44

m2 2038.3

m2 2123.23

m2 2972.52

m3 41.62

m3 636.97

m2 90.48

m2 90.48

m3 25.44

m3 9.05

m2 45.24

m2 56.55

kg 1097.91

m3 20.36

m 5

m3 21.8

m2 2504.15

m3 500.83
m2 2504.15

m2 2504.15

u 227

m3 626.04

m2 12226.44
Código Recurso Unidad Cantidad

0202000008 ALAMBRE NEGRO RECOCIDO # 8 kg 2,367.1979

0202000010 ALAMBRE NEGRO # 16 kg 2,749.2731

0202010000 CLAVOS PARA MADERA CON CABEZA DE 1 1/2 " kg 87.2186

0202010005 CLAVOS PARA MADERA CON CABEZA DE 3" kg 1,695.4611

02021100170004 ACERO LISO DE 3/4" kg 1,739.0505

02021100170005 ACERO PARA DOWELS kg 6,163.8720

0203020003 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 14,396.1233

0204000000 ARENILLA m3 265.6140

0204000010 ARENA FINA m3 141.1348

0204010003 TIERRA DE CHACRA O VEGETAL m3 525.8715

0205000003 PIEDRA CHANCADA DE 1/2" m3 1,356.7027

0205000039 PIEDRA OVER Dmax=4" m3 1,276.5661

0205010000 AFIRMADO m3 341.5465

0205010003 ARENA DE RIO m3 169.0076

0205010004 ARENA GRUESA m3 1,145.1187

0213000006 ASFALTO RC-250 gal 299.9159

0213040002 ASFALTO SOLIDO PEN 40-50 gal 6.8825

0213710001 ENCIMADO DE CAJAS DESAGUE u 149.0000

0213710002 ENCIAMADO DE CAJAS PARA AGUA u 149.0000

0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) bls 19,511.5682

0227010014 CORDON DE RESPALDO PARA SELLANTE E=20MM m 706.6710

0229060002 YESO EN BOLSAS DE 20 kg bls 256.2043

0229120005 WATER STOP PVC DE 6" m 5.2500

0229200012 THINNER ACRILICO gal 25.4602
0230150041 SELLANTE ELASTOMERICO gal 23.5557
0230470016 SOLDADURA E-6011 1/8" kg 11.2000
0230670010 PINTURA REFLECTORIZANTE gal 4.8000
0234020001 KEROSENE gal 82.6105
0239010100 ALQUILER DE ALMACEN mes 4.0000
0239050000 AGUA m3 1,195.9095

0239130018 GIGANTOGRAFIA C/MODELO SEGUN ESPECIFICACIONES u 1.0000

0239300004 TECNOPORT 1.20 m x 2.40 m x 1" pl 13.0250
0243110002 LEÑA u 263.0000

0243130010 MADERA NACIONAL P/ ENCOFRADO Y CRPINTERIA p2 80.0000

0243130012 REGLA DE MADERA p2 1,376.0100

02431600000005 ESTACA DE MADERA 2" x 2" x 1' pza 243.9064

0243160004 PLANTA ORNAMENTAL u 227.0000

02436000010007 MADERA EUCALIPTO 4" m 2,190.3812

0245010001 MADERA TORNILLO INCLUYE CORTE PARA ENCOFRADO p2 38,402.7920

0253010005 GRASS m2 2,504.1500

0254010001 PINTURA ESMALTE SINTETICO gal 11.2730

0254060000 PINTURA ANTICORROSIVA gal 0.4336
0254150005 IMPRIMANTE PARA JUNTAS ELASTOMERICAS gal 2.6921
0254450070 PINTURA DE TRAFICO gal 0.8800
0254450074 PINTURA ESMALTE PARA TRAFICO gal 25.8984
0260000002 PLANCHA DE TECKNOPOR DE 1" X 4' X 8' pl 1,213.7631

0260000007 PLANCHA DE TECKNOPOR DE 3" X 4' X 8' pl 13.2542

0272040047 TAPON PVC DE 1" u 864.9600

0273010032 TUBERIA PVC S/P 5M x 1" CL 10 m 172.9920

0298010183 PREPARACION DE MATERIAL GRANULAR m3 6,007.3700

0298010184 HORMIGON m3 4.3776

Precio S/. Parcial S/.
valorizado replanteo Final
MES1 MES2
% Parcial S/. % Parcial S/.

4.80 11,362.55 79.00% 8976.41 10.50% 1193.07

4.50 12,371.73 6.35% 785.60 65.20% 8066.37
4.50 392.48 85.50%
335.57 6.00% 23.55
4.50 7,629.57 8.50% 648.51 70.30% 5363.59
2.80 4,869.34 0.00% 0.00 70.27% 3421.63
3.20 19,724.39 0.00% 0.00 100.00% 19724.39
2.80 40,309.15 25.60% 10319.14 58.30% 23500.23
60.00 15,936.84 2.90% 462.17 30.00% 4781.05
60.00 8,468.09 0.00% 0.00 60.00% 5080.85
30.00 15,776.15 0.00% 0.00 0.00% 0.00
50.00 67,835.14 6.72% 4558.52 41.76% 28327.95
40.00 51,062.64 0.00% 0.00 65.00% 33190.72
35.00 11,954.13 0.00% 0.00 67.20% 8033.18
45.00 7,605.34 70.00% 5323.74 21.35% 1623.74
45.00 51,530.34 25.00% 12882.59 45.20% 23291.71
15.00 4,498.74 0.00% 0.00 30.58% 1375.71
21.00 144.53 0.00% 0.00 59.68% 86.25
25.00 3,725.00 0.00% 0.00 100.00% 3725.00
15.00 2,235.00 0.00% 0.00 100.00% 2235.00
23.80 464,375.32 14.30% 66405.67 45.13% 209572.58
1.00 706.67 0.00% 0.00 60.00% 424.00
4.00 1,024.82 80.00% 819.86 20.00% 204.96
25.00 131.25 0.00% 0.00 100.00% 131.25
25.00 636.51 0.00% 0.00 0.00% 0.00
240.00 5,653.37 0.00% 0.00 60.00% 3392.02
11.00 123.20 0.00% 0.00 0.00% 0.00
50.00 240.00 0.00% 0.00 0.00% 0.00
10.50 867.41 0.00% 0.00 17.78% 154.21
600.00 2,400.00 100.00% 2400.00 0.00% 0.00
2.50 2,989.77 25.20% 753.42 49.60% 1482.93
800.00 800.00 100.00% 800.00 0.00% 0.00
28.00 364.70 0.00% 0.00 0.00% 0.00
0.50 131.50 0.00% 0.00 20.00% 26.30
4.50 360.00 100.00% 360.00 0.00% 0.00
4.50 6,192.05 2.60% 160.99 12.90% 798.77
8.00 1,951.25 80.00% 1561.00 20.00% 390.25
20.00 4,540.00 0.00% 0.00 0.00% 0.00
5.00 10,951.91 20.00% 2190.38 80.00% 8761.53
4.50 172,812.56 69.74% 120514.76 27.83% 48093.80
7.50 18,781.13 0.00% 0.00 0.00% 0.00
48.00 541.10 80.00% 432.88 20.00% 108.22
45.00 19.51 0.00% 0.00 0.00% 0.00
235.00 632.64 0.00% 0.00 60.00% 379.58
75.00 66.00 0.00% 0.00 0.00% 0.00
42.50 1,100.68 0.00% 0.00 0.00% 0.00
16.00 19,420.21 0.00% 0.00 40.00% 7768.08
19.00 251.83 0.00% 0.00 60.00% 151.10
1.60 1,383.94 0.00% 0.00 60.00% 830.36
2.52 435.94 0.00% 0.00 60.00% 261.56
5.35 32,139.43 50.00% 16069.72 50.00% 16069.72
40.00 175.10 100.00% 175.10 0.00% 0.00
1,089,630.95 256936.04 472045.23
23.58% 43.32%
rizado replanteo Final total
MES3 MES4
% Parcial S/. % Parcial S/.

10.50% 1193.07 0.00% 0.00 11362.55

24.45% 3024.89 4.00% 494.87 12371.73
7.52% 29.51 0.98% 3.85 392.48
21.20% 1617.47 0.00% 0.00 7629.57
29.73% 1447.71 0.00% 0.00 4869.34
0.00% 0.00 0.00% 0.00 19724.39
0.00% 0.00 16.10% 6489.77 40309.15
51.15% 8151.69 15.95% 2541.93 15936.84
40.00% 3387.24 0.00% 0.00 8468.09
0.00% 0.00 100.00% 15776.15 15776.15
51.52% 34948.66 0.00% 0.00 67835.14
35.00% 17871.92 0.00% 0.00 51062.64
32.80% 3920.95 0.00% 0.00 11954.13
8.65% 657.86 0.00% 0.00 7605.34
18.85% 9713.47 10.95% 5642.57 51530.34
44.42% 1998.34 25.00% 1124.69 4498.74
40.32% 58.28 0.00% 0.00 144.53
0.00% 0.00 0.00% 0.00 3725.00
0.00% 0.00 0.00% 0.00 2235.00
30.07% 139637.66 10.50% 48759.41 464375.32
40.00% 282.67 0.00% 0.00 706.67
0.00% 0.00 0.00% 0.00 1024.82
0.00% 0.00 0.00% 0.00 131.25
0.00% 0.00 100.00% 636.51 636.51
40.00% 2261.35 0.00% 0.00 5653.37
0.00% 0.00 100.00% 123.20 123.20
0.00% 0.00 100.00% 240.00 240.00
82.22% 713.20 0.00% 0.00 867.41
0.00% 0.00 0.00% 0.00 2400.00
16.69% 498.99 8.51% 254.43 2989.77
0.00% 0.00 0.00% 0.00 800.00
100.00% 364.70 0.00% 0.00 364.70
80.00% 105.20 0.00% 0.00 131.50
0.00% 0.00 0.00% 0.00 360.00
48.50% 3003.14 36.00% 2229.14 6192.05
0.00% 0.00 0.00% 0.00 1951.25
0.00% 0.00 100.00% 4540.00 4540.00
0.00% 0.00 0.00% 0.00 10951.91
2.43% 4204.00 0.00% 0.00 172812.56
0.00% 0.00 100.00% 18781.13 18781.13
0.00% 0.00 0.00% 0.00 541.10
0.00% 0.00 100.00% 19.51 19.51
40.00% 253.06 0.00% 0.00 632.64
0.00% 0.00 100.00% 66.00 66.00
0.00% 0.00 100.00% 1100.68 1100.68
60.00% 11652.13 0.00% 0.00 19420.21
40.00% 100.73 0.00% 0.00 251.83
40.00% 553.58 0.00% 0.00 1383.94
40.00% 174.38 0.00% 0.00 435.94
0.00% 0.00 0.00% 0.00 32139.43
0.00% 0.00 0.00% 0.00 175.10
251825.85 108823.83 1089630.95
23.1% 10.0%
 valori
MES1
cantidad % Parcial S/. cantidad
79.00% 8,976.41
0.09 6.35% 785.60 0.96
3 85.50% 335.57 0.018
0.062 8.50% 648.51 0.548
0 0.00% 0.00 2.874
0 0.00% 0.00 4.49
1.02 25.60% 10,319.14 2.07
0.0025 2.90% 462.17 0.0258
0 0.00% 0.00 0.05
0 0.00% 0.00 0
0.042 6.72% 4,558.52 0.261
0 0.00% 0.00 0.17
0 0.00% 0.00 1.286
0.022 70.00% 5,323.74 0.0063
0.783 25.00% 12,882.59 1.6395
0 0.00% 0.00 0.0532
0 0.00% 0.00 0.074
0 0.00% 0.00 1
0 0.00% 0.00 1
6.8072 14.30% 66,405.67 29.1538
0 0.00% 0.00 1.26
0.1 80.00% 819.86 0.025
0 0.00% 0.00 1.05
0 0.00% 0.00 0
0 0.00% 0.00 0.042
0 0.00% 0.00
0 0.00% 0.00
0 0.00% 0.00 0.016
1 100.00% 2,400.00
0.39225 25.20% 753.42 0.84975
1 100.00% 800.00
0 0.00% 0.00
0.00% 0.00 0.5
80 100.00% 360.00
0.02 2.60% 160.99 0.09
0.0952 80.00% 1,561.00 0.0238
0 0.00% 0.00
0.125 20.00% 2,190.38 0.5
43 69.74% 120,514.76 17.16
0 0.00% 0.00
0.0044 80.00% 432.88 0.0011
0 0.00% 0.00
 0.00% 0.00 0.0048
0 0.00% 0.00
0.00% 0.00
0.00% 0.00 0.2552
0.00% 0.00 0.03126
0.00% 0.00 2.04
0.00% 0.00 0.408
0.5 50.00% 16,069.72 0.5
0.219 100.00% 175.10
138.28455 256936.04 70.43651

23.58%
 valorizado replanteo
MES2 MES3 MES4
% Parcial S/. cantidad % cantidad %
Parcial S/. Parcial S/.

10.50% 1,193.07 10.50% 1,193.07 0 0.00% 0.00

65.20% 8,066.37 0.23 24.45% 3,024.89 0.06 4.00% 494.87
6.00% 23.55 0.012 7.52% 29.51 0.03 0.98% 3.85
70.30% 5,363.59 0.1 21.20% 1,617.47 0 0.00% 0.00
70.27% 3,421.63 1.216 29.73% 1,447.71 0 0.00% 0.00
100.00% 19,724.39 0 0.00% 0.00 0 0.00% 0.00
58.30% 23,500.23 0.00% 0.00 0.896 16.10% 6,489.77
30.00% 4,781.05 0.0397 51.15% 8,151.69 0.018 15.95% 2,541.93
60.00% 5,080.85 0.02 40.00% 3,387.24 0 0.00% 0.00
0.00% 0.00 0 0.00% 0.00 0.21 100.00% 15,776.15
41.76% 28,327.95 0.322 51.52% 34,948.66 0 0.00% 0.00
65.00% 33,190.72 0.0425 35.00% 17,871.92 0 0.00% 0.00
67.20% 8,033.18 0.084 32.80% 3,920.95 0.00% 0.00
21.35% 1,623.74 0.0012 8.65% 657.86 0.00% 0.00
45.20% 23,291.71 0.2075 18.85% 9,713.47 0.5 10.95% 5,642.57
30.58% 1,375.71 0.0798 44.42% 1,998.34 0.075 25.00% 1,124.69
59.68% 86.25 0.05 40.32% 58.28 0 0.00% 0.00
100.00% 3,725.00 0 0.00% 0.00 0 0.00% 0.00
100.00% 2,235.00 0 0.00% 0.00 0 0.00% 0.00
45.13% 209,572.58 2.98 30.07% 139,637.66 8.68 10.50% 48,759.41
60.00% 424.00 0.84 40.00% 282.67 0 0.00% 0.00
20.00% 204.96 0 0.00% 0.00 0 0.00% 0.00
100.00% 131.25 0 0.00% 0.00 0 0.00% 0.00
0.00% 0.00 0 0.00% 0.00 0.0818 100.00% 636.51
60.00% 3,392.02 0.028 40.00% 2,261.35 0 0.00% 0.00
0.00% 0.00 0.00% 0.00 0.7 100.00% 123.20
0.00% 0.00 0.00% 0.00 0.3 100.00% 240.00
17.78% 154.21 0.074 82.22% 713.20 0.00% 0.00
0.00% 0.00 0.00% 0.00 0.00% 0.00
49.60% 1,482.93 0.1197 16.69% 498.99 0.194 8.51% 254.43
0.00% 0.00 0.00% 0.00 0.00% 0.00
0.00% 0.00 0.1 100.00% 364.70 0.00% 0.00
20.00% 26.30 2 80.00% 105.20 0.00% 0.00
0.00% 0.00 0.00% 0.00 0.00% 0.00
12.90% 798.77 0.15 48.50% 3,003.14 0.5 36.00% 2,229.14
20.00% 390.25 0.00% 0.00 0.00% 0.00
0.00% 0.00 0.00% 0.00 1 100.00% 4,540.00
80.00% 8,761.53 0.00% 0.00 0.00% 0.00
27.83% 48,093.80 1.5 2.43% 4,204.00 0.00% 0.00
0.00% 0.00 0.00% 0.00 1 100.00% 18,781.13
20.00% 108.22 0.00% 0.00 0.00% 0.00
0.00% 0.00 0.00% 0.00 0.0271 100.00% 19.51
60.00% 379.58 0.0032 40.00% 253.06 0.00% 0.00
0.00% 0.00 0.00% 0.00 0.055 100.00% 66.00
0.00% 0.00 0.00% 0.00 0.0587 100.00% 1,100.68
40.00% 7,768.08 0.3828 60.00% 11,652.13 0 0.00% 0.00
60.00% 151.10 0.02084 40.00% 100.73 0 0.00% 0.00
60.00% 830.36 1.36 40.00% 553.58 0 0.00% 0.00
60.00% 261.56 0.272 40.00% 174.38 0 0.00% 0.00
50.00% 16,069.72 0.00% 0.00 0 0.00% 0.00
0.00% 0.00 0.00% 0.00 0 0.00% 0.00
472045.233 12.23524 251825.852 14.3856 108823.83

43.32% 23.11% 9.99%

 MES1
%total cantidad %
100.000% 11,362.55 11,362.55 5.02 80.71%
1.34 100.000% 12,371.73 12,371.73 0.09 6.72%
392.48
3.06 100.000% 392.48 3 98.04%
0.71 100.000% 7,629.57 7,629.57 0.062 8.73%
4.09 100.000% 4,869.34 4,869.34 0 0.00%
4.49 100.000% 19,724.39 19,724.39 0 0.00%
3.986 100.000% 40,309.15 40,309.15 1.02 25.59%
0.086 100.000% 15,936.84 15,936.84 0.0025 2.91%
0.07 100.000% 8,468.09 8,468.09 0 0.00%
0.21 100.000% 15,776.15 15,776.15 0 0.00%
0.625 100.000% 67,835.14 67,835.14 0.042 6.72%
0.2125 100.000% 51,062.64 51,062.64 0 0.00%
1.37 100.000% 11,954.13 11,954.13 0 0.00%
0.0295 100.000% 7,605.34 7,605.34 0.022 74.58%
3.13 100.000% 51,530.34 51,530.34 0.783 25.02%
0.208 100.000% 4,498.74 4,498.74 0 0.00%
0.124 100.000% 144.53 144.53 0 0.00%
1 100.000% 3,725.00 3,725.00 0 0.00%
1 100.000% 2,235.00 2,235.00 0 0.00%
47.621 100.000% 464,375.32 464,375.32 6.8072 14.29%
2.1 100.000% 706.67 706.67 0 0.00%
0.125 100.000% 1,024.82 1,024.82 0.1 80.00%
1.05 100.000% 131.25 131.25 0 0.00%
0.0818 100.000% 636.51 636.51 0 0.00%
0.07 100.000% 5,653.37 5,653.37 0 0.00%
0.7 100.000% 123.20 123.20 0 0.00%
0.3 100.000% 240.00 240.00 0 0.00%
0.09 100.000% 867.41 867.41 0 0.00%
1 100.000% 2,400.00 2,400.00 1 100.00%
1.5557 100.000% 2,989.77 2,989.77 0.39225 25.21%
1 100.000% 800.00 800.00 1 100.00%
0.1 100.000% 364.70 364.70 0 0.00%
2.5 100.000% 131.50 131.50 0.00%
80 100.000% 360.00 360.00 80 100.00%
0.76 100.000% 6,192.05 6,192.05 0.02 2.63%
0.119 100.000% 1,951.25 1,951.25 0.0952 80.00%
1 100.000% 4,540.00 4,540.00 0 0.00%
0.625 100.000% 10,951.91 10,951.91 0.125 20.00%
61.66 100.000% 172,812.56 172,812.56 43 69.74%
1 100.000% 18,781.13 18,781.13 0 0.00%
0.0055 100.000% 541.10 541.10 0.0044 80.00%
0.0271 100.000% 19.51 19.51 0 0.00%
 0.008 100.000% 632.64 632.64 0.00%
0.055 100.000% 66.00 66.00 0 0.00%
0.0587 100.000% 1,100.68 1,100.68 0.00%
0.638 100.000% 19,420.21 19,420.21 0.00%
0.0521 100.000% 251.83 251.83 0.00%
3.4 100.000% 1,383.94 1,383.94 0.00%
0.68 100.000% 435.94 435.94 0.00%
1 100.000% 32,139.43 32,139.43 0.5 50.00%
0.219 100.000% 175.10 175.10 0.219 100.00%
1089630.95 1,089,630.95 1,089,630.95 143.30455

100.00%
 valorizado original
MES2 MES3
Parcial S/. cantidad % Parcial S/. cantidad % Parcial S/. cantidad
9170.41817 0.9 14.47% 1644.09887 0.3 4.82% 548.032958 0
830.93709 0.96 71.64% 8863.32896 0.23 17.16% 2123.5059 0.06
384.784314 0.018 0.59% 2.30870588 0.012 0.39% 1.53913725 0.03
666.244141 0.548 77.18% 5888.73854 0.1 14.08% 1074.58732 0
0 2.874 70.27% 3421.63402 1.216 29.73% 1447.70598 0
0 4.49 100.00% 19724.39 0 0.00% 0 0
10314.9355 2.07 51.93% 20933.2515 0.00% 0 0.896
463.280233 0.0258 30.00% 4781.052 0.0397 46.16% 7356.89009 0.018
0 0.05 71.43% 6048.63571 0.02 28.57% 2419.45429 0
0 0 0.00% 0 0 0.00% 0 0.21
4558.52141 0.261 41.76% 28327.9545 0.322 51.52% 34948.6641 0
0 0.17 80.00% 40850.112 0.0425 20.00% 10212.528 0
0 1.286 93.87% 11221.176 0.084 6.13% 732.953956
5671.77898 0.0063 21.36% 1624.19125 0.0012 4.07% 309.369763
12890.8167 1.6395 52.38% 26991.6909 0.2075 6.63% 3416.14874 0.5
0 0.0532 25.58% 1150.63927 0.0798 38.37% 1725.9589 0.075
0 0.074 59.68% 86.2517742 0.05 40.32% 58.2782258 0
0 1 100.00% 3725 0 0.00% 0 0
0 1 100.00% 2235 0 0.00% 0 0
66380.2877 29.1538 61.22% 284292.753 2.98 6.26% 29059.4161 8.68
0 1.26 60.00% 424.002 0.84 40.00% 282.668 0
819.856 0.025 20.00% 204.964 0 0.00% 0 0
0 1.05 100.00% 131.25 0 0.00% 0 0
0 0 0.00% 0 0 0.00% 0 0.0818
0 0.042 60.00% 3392.022 0.028 40.00% 2261.348 0
0 0.00% 0 0.00% 0 0.7
0 0.00% 0 0.00% 0 0.3
0 0.016 17.78% 154.206222 0.074 82.22% 713.203778
2400 0.00% 0 0.00% 0
753.83254 0.84975 54.62% 1633.06361 0.1197 7.69% 230.041441 0.194
800 0.00% 0 0.00% 0
0 0.00% 0 0.1 100.00% 364.7
0 0.5 20.00% 26.3 2 80.00% 105.2
360 0.00% 0 0.00% 0
162.948684 0.09 11.84% 733.269079 0.15 19.74% 1222.11513 0.5
1561 0.0238 20.00% 390.25 0.00% 0
0 0.00% 0 0.00% 0 1
2190.382 0.5 80.00% 8761.528 0.00% 0
120514.76 17.16 27.83% 48093.7971 1.5 2.43% 4204.00324
0 0.00% 0 0.00% 0 1
432.88 0.0011 20.00% 108.22 0.00% 0
0 0.00% 0 0.00% 0 0.0271
 0 0.0048 60.00% 379.584 0.0032 40.00% 253.056
0 0.00% 0 0.00% 0 0.055
0 0.00% 0 0.00% 0 0.0587
0 0.2552 40.00% 7768.084 0.3828 60.00% 11652.126 0
0 0.03126 60.00% 151.098 0.02084 40.00% 100.732 0
0 2.04 60.00% 830.364 1.36 40.00% 553.576 0
0 0.408 60.00% 261.564 0.272 40.00% 174.376 0
16069.715 0.5 50.00% 16069.715 0.00% 0 0
175.1 0.00% 0 0.00% 0 0
257572.478 71.33651 561325.488 12.53524 117552.179 14.3856

23.64% 51.52% 10.79%

MES4
% Parcial S/.

0 0.00 6.22 6.22 100.00%

0.04477612 553.96 1.34 1.34 100.00%
0.00980392 3.85 3.06 3.06 100.00%
0 0.00 0.71 0.71 100.00%
0 0.00 4.09 4.09 100.00%
0 0.00 4.49 4.49 100.00%
0.22478675 9060.96 3.986 3.99 100.00%
0.20930233 3335.62 0.086 0.09 100.00%
0 0.00 0.07 0.07 100.00%
1 15776.15 0.21 0.21 100.00%
0 0.00 0.625 0.63 100.00%
0 0.00 0.2125 0.21 100.00%
0 0.00 1.37 1.37 100.00%
0 0.00 0.0295 0.03 100.00%
0.15974441 8231.68 3.13 3.13 100.00%
0.36057692 1622.14 0.208 0.21 100.00%
0 0.00 0.124 0.12 100.00%
0 0.00 1 1.00 100.00%
0 0.00 1 1.00 100.00%
0.18227253 84642.86 47.621 47.62 100.00%
0 0.00 2.1 2.10 100.00%
0 0.00 0.125 0.13 100.00%
0 0.00 1.05 1.05 100.00%
1 636.51 0.0818 0.08 100.00%
0 0.00 0.07 0.07 100.00%
1 123.20 0.7 0.70 100.00%
1 240.00 0.3 0.30 100.00%
0 0.00 0.09 0.09 100.00%
0 0.00 1 1.00 100.00%
0.12470271 372.83 1.5557 1.56 100.00%
0 0.00 1 1.00 100.00%
0 0.00 0.1 0.10 100.00%
0 0.00 2.5 2.50 100.00%
0 0.00 80 80.00 100.00%
0.65789474 4073.72 0.76 0.76 100.00%
0 0.00 0.119 0.12 100.00%
1 4540.00 1 1.00 100.00%
0 0.00 0.625 0.63 100.00%
0 0.00 61.66 61.66 100.00%
1 18781.13 1 1.00 100.00%
0 0.00 0.0055 0.01 100.00%
1 19.51 0.0271 0.03 100.00%
0 0.00 0.008 0.01 100.00%
1 66.00 0.055 0.06 100.00%
1 1100.68 0.0587 0.06 100.00%
0 0.00 0.638 0.64 100.00%
0 0.00 0.0521 0.05 100.00%
0 0.00 3.4 3.40 100.00%
0 0.00 0.68 0.68 100.00%
0 0.00 1 1.00 100.00%
0 0.00 0.219 0.22 100.00%
153180.80 1089630.95

14.06%
Código Recurso

Unidad Cantidad
EQUIPOS
0337010001 HERRAMIENTAS MANUALES %MO
0337010101 QUEMADORA A COMBUSTIBLE hm 125.0400
0337010102 PISTOLA APLICADOR DE SELLANTE hm 58.9296
0337010103 SOPLETADOR MANUAL hm 58.9296
0337010106 CORDEL m 463.2600
0337540001 MIRAS Y JALONES hm 54.3154
0348010011 MEZCLADORA DE CONCRETO DE 9 -11p3 hm 20.8123
0348040004 CAMION CISTERNA 4 X 2 (AGUA) 178-210 HP 3000 gl hm 87.2892
0348960009 CIZALLA P/CORTE DE FIERRO hm 515.2417
0349030001 COMPACTADOR VIBRATORIO TIPO PLANCHA 4 HP hm 461.8566
RODILLO LISO VIBRATORIO AUTOPROPULSADO 101-
0349030007 hm 122.7327
135HP 10-12 ton
0349040034 TRACTOR DE ORUGAS DE 190-240 HP hm 116.5142
0349040091 VOLQUETE DE 10 M3 hm 936.9272
0349040092 CARGADOR FRONTAL 200- 250 HP hm 468.4636
0349070001 VIBRADOR DE CONCRETO 4 HP 1.35" hm 748.2048
0349090000 MOTONIVELADORA DE 125 HP hm 127.5386
0349100007 MEZCLADORA DE CONCRETO TAMBOR 18 HP 11 p3 hm 1,075.4906
0349520011 VIBRADOR DE CONCRETO DE 1.5" hm 223.9530
0349880003 TEODOLITO hm 54.3154
 valorizado fin
Precio S/. Parcial S/. MES1 MES2

cantidad % Parcial S/. cantidad % Parcial S/.

29,240.06 30.00% 8772.02 37.60% 10994.26

10.00 1,250.40 0.00% 0.00 0.00% 0.00
2.00 117.86 0.00% 0.00 60.00% 70.72
2.00 117.86 0.00% 0.00 60.00% 70.72
1.00 463.26 0.00% 0.00 0.00% 0.00
25.00 1,357.89 60.50% 821.52 39.50% 536.37
22.00 457.87 10.00% 45.79 90.00% 412.08
180.00 15,712.06 50.20% 7887.45 49.80% 7824.61
5.00 2,576.21 40.00% 1030.48 60.00% 1545.73
20.00 9,237.13 0.00% 0.00 65.37% 6038.49
180.00 22,091.89 41.00% 9057.67
59.00% 13034.22
180.00 20,972.56 100.00% 20972.56 0.00% 0.00
160.00 149,908.35 13.00% 19488.09 40.00% 59963.34
180.00 84,323.45 13.00% 10962.05 50.00% 42161.73
10.00 7,482.05 6.10% 456.41 81.20% 6075.42
180.00 22,956.95 43.00% 9871.49 57.00% 13085.46
22.00 23,660.79 15.00% 3549.12 40.00% 9464.32
15.00 3,359.30 0.00% 0.00 0.00% 0.00
15.00 814.73 60.00% 488.84 40.00% 325.89
396,100.67 93403.49 171603.34

% 23.58% 43.32%
valorizado final
MES3 MES4 total
cantidad % Parcial S/. cantidad % Parcial S/. % S/

21.65% 6330.47 10.75% 3143.31 100.00% 29240.06

0.00% 0.00 100.00% 1250.40 100.00% 1250.40
40.00% 47.14 0.00% 0.00 100.00% 117.86
40.00% 47.14 0.00% 0.00 100.00% 117.86
0.00% 0.00 100.00% 463.26 100.00% 463.26
0.00% 0.00 0.00% 0.00 100.00% 1357.89
0.00% 0.00 0.00% 0.00 100.00% 457.87
0.00% 0.00 0.00% 0.00 100.00% 15712.06
0.00% 0.00 0.00% 0.00 100.00% 2576.21
34.63% 3198.64 0.00% 0.00 100.00% 9237.13

0.00% 0.00 0.00% 0.00 100.00% 22091.89

0.00% 0.00 0.00% 0.00 100.00% 20972.56
34.45% 51643.43 12.55% 18813.50 100.00% 149908.35
25.15% 21207.35 11.85% 9992.33 100.00% 84323.45
2.15% 160.86 10.55% 789.36 100.00% 7482.05
0.00% 0.00 0.00% 0.00 100.00% 22956.95
23.45% 5548.46 21.55% 5098.90 100.00% 23660.79
100.00% 3359.30 0.00% 0.00 100.00% 3359.30
0.00% 0.00 0.00% 0.00 100.00% 814.73
91542.79 39551.05 396100.67

23.11% 9.99% 100.00%

 valorizado replanteo
MES1 MES2
cantidad % Parcial S/. cantidad % Parcial S/.

30.00% 8772.02 37.60% 10994.26

0.00% 0.00 0.00% 0.00
0.00% 0.00 60.00% 70.72
0.00% 0.00 60.00% 70.72
0.00% 0.00 0.00% 0.00
60.50% 821.52 39.50% 536.37
10.00% 45.79 90.00% 412.08
50.20% 7887.45 49.80% 7824.61
40.00% 1030.48 60.00% 1545.73
0.00% 0.00 65.37% 6038.49

41.00% 9057.67 59.00% 13034.22

100.00% 20972.56 0.00% 0.00
13.00% 19488.09 40.00% 59963.34
13.00% 10962.05 50.00% 42161.73
6.10% 456.41 81.20% 6075.42
43.00% 9871.49 57.00% 13085.46
15.00% 3549.12 40.00% 9464.32
0.00% 0.00 0.00% 0.00
60.00% 488.84 40.00% 325.89
93403.49 171603.34
23.58% 43.32%
alorizado replanteo
MES3 MES4
cantidad % Parcial S/. cantidad % Parcial S/.

21.65% 6330.47 10.75% 3143.31 100.000%

0.00% 0.00 100.00% 1250.40 100.000%
40.00% 47.14 0.00% 0.00 100.000%
40.00% 47.14 0.00% 0.00 100.000%
0.00% 0.00 100.00% 463.26 100.000%
0.00% 0.00 0.00% 0.00 100.000%
0.00% 0.00 0.00% 0.00 100.000%
0.00% 0.00 0.00% 0.00 100.000%
0.00% 0.00 0.00% 0.00 100.000%
34.63% 3198.64 0.00% 0.00 100.000%

0.00% 0.00 0.00% 0.00 100.000%

0.00% 0.00 0.00% 0.00 100.000%
34.45% 51643.43 12.55% 18813.50 100.000%
25.15% 21207.35 11.85% 9992.33 100.000%
2.15% 160.86 10.55% 789.36 100.000%
0.00% 0.00 0.00% 0.00 100.000%
23.45% 5548.46 21.55% 5098.90 100.000%
100.00% 3359.30 0.00% 0.00 100.000%
0.00% 0.00 0.00% 0.00 100.000%
91542.79 39551.05 0.00%
23.11% 9.99% 100.00%
 valorizado original
MES1 MES2
cantidad % Parcial S/. cantidad % Parcial S/. cantidad
82.6 34.27% 10019.62 87.8 36.42% 10650.39 33.65
0 0.00% 0.00 0 0.00% 0.00 0
0 0.00% 0.00 0.108 60.00% 70.72 0.072
0 0.00% 0.00 0.108 60.00% 70.72 0.072
0 0.00% 0.00 0 0.00% 0.00 0
0.0212 80.00% 1086.31 0.0053 20.00% 271.58 0
0.1 11.11% 50.87 0.8 88.89% 407.00 0
0.01141 70.43% 11066.33 0.00479 29.57% 4645.73
0.04 50.00% 1288.11 0.04 50.00% 1288.11

0 0.00% 0.00 0.17487 65.37% 6038.49 0.09263

0.01637 74.07% 16363.99 0.00573 25.93% 5727.90

0.016 100.00% 20972.56 0.00% 0.00

0.08 16.67% 24984.73 0.24 50.00% 74954.18 0.08
0.04 16.67% 14053.91 0.12 50.00% 42161.73 0.04
0.14061 6.01% 449.69 1.899475 81.19% 6074.79 0.032715
0.01677 73.23% 16811.71 0.00613 26.77% 6145.24
0.54063 21.46% 5077.49 1.232655 48.93% 11576.86 0.212715
0 0.00% 0.00 0 0.00% 0.00 0.18
0.0212 80.00% 651.78 0.0053 20.00% 162.95
122877.10 170246.36
31.02% 42.98%
original
MES3 MES4
% Parcial S/. cantidad % Parcial S/.
13.96% 4081.84 37 15.35% 4488.21 241.05 29240.06
0.00% 0.00 0.2 100.00% 1250.40 0.2 1250.40
40.00% 47.14 0 0.00% 0.00 0.18 117.86
40.00% 47.14 0 0.00% 0.00 0.18 117.86
0.00% 0.00 1.05 100.00% 463.26 1.05 463.26
0.00% 0.00 0 0.00% 0.00 0.0265 1357.89
0.00% 0.00 0 0.00% 0.00 0.9 457.87
0.00% 0.00 0.00% 0.00 0.0162 15712.06
0.00% 0.00 0.00% 0.00 0.08 2576.21

34.63% 3198.64 0.00% 0.00 0.2675 9237.13

0.00% 0.00 0.00% 0.00 0.0221 22091.89

0.00% 0.00 0.00% 0.00 0.016 20972.56

16.67% 24984.73 0.08 16.67% 24984.73 0.48 149908.35
16.67% 14053.91 0.04 16.67% 14053.91 0.24 84323.45
1.40% 104.63 0.2667 11.40% 852.94 2.3395 7482.05
0.00% 0.00 0.00% 0.00 0.0229 22956.95
8.44% 1997.78 0.5333 21.17% 5008.65 2.5193 23660.79
100.00% 3359.30 0.00% 0.00 0.18 3359.30
0.00% 0.00 0.00% 0.00 0.0265 814.73
51875.11 51102.10 396100.67
13.10% 12.90% 1.00