FICHA DE IDENTIFICACIÓN DE LA OBRA

Fecha: 31-Jul-22
01. INFORMACIÓN GENERAL DEL PROYECTO

“MEJORAMIENTO DE LA CARRETERA NINACACA – HUACHÓN, PROVINCIA PASCO -

PROYECTO
REGIÓN PASCO” (SALDO DE OBRA) , CON CUI N° 2173359.

TRAMO : NINACACA - HUACHÓ Longitud: 47+260 Km

UBICACIÓN
REGIÓN PASCO
PROVINCIA PASCO
DISTRITO NINACACA - HUACHÓN
ÁREA GEOGRÁFICA ZONA 3
CÓDIGO CUI 2173359
PROCESO LICITACIÓN PÚBLICA N°003-2021-GRP/OBRAS (Primera Convocatoria)
MODALIDAD DE EJECUCIÓN PRECIOS UNITARIOS
CONTRATISTA CONSORCIO VIAL NINACACA - HAUCHÓN
REPRESENTANTE LEGAL COMUN LIU YI; CE: 002284531
REPR. LEGAL COMUN - SUPLENTE ZHANG YONGKANG; CE: 004705852
RESIDENTE DE OBRA ING. LUIS ABEL CUEVA LOPE
SUPERVISIÓN DE OBRA CONSORCIO CONSULTOR BICENTENARIO
REP. LEGAL Sr. GONZALO DAVID ARAUJO LUCAR
JEFE DE SUPERVISIÓN ING. VICTOR HUGO MEDINA CUIDAD
PROYECTISTA ING PERCY ROJAS NAUPAY
PRESUPUESTO BASE, CON IGV S/ 87,979,958.54 9-Jun-21
PRESUPUESTO BASE, SIN IGV S/ 72,595,954.79
REGISTRO DEL CONTRATO DE OBRA NN° [Link] 29-Dec-21
MONTO DEL CONTRATO DE OBRA, CONS/ 87,979,956.18
MONTO DEL CONTRATO DE OBRA, SIN S/ 72,595,952.79
PLAZO DE EJECUCIÓN 365 Dias Calendarios

VALORIZACION ACTUAL ( JULIO - 20222.061%

VALORIZACION ACUMULADA 5.605%

MONTO VALORIZADO DEL MES S/ 1,813,322.39
MONTO VALORIZADO ACUMULADO S/ 4,931,026.62

02. ADELANTO DIRECTO

FECHA
MONTO
FECHA DE MONTO OTORGADO
DESCRIPCIÓN % CARTA N° SOLICITADO CON
SOLICITUD CANCELA CON IGV
IGV
CIÓN
ADELANTO DIRECTO Nº 01 10.00% 14-Mar-22CVNH/PERU/2022/LTR/005S/ 8,797,995.62 18-Mar-22 S/ 8,797,995.62
TOTAL S/ 8,797,995.62 S/ 8,797,995.62

03. ADELANTO PARA MATERIALES

FECHA
MONTO
FECHA DE MONTO OTORGADO
DESCRIPCIÓN % CARTA N° SOLICITADO CON
SOLICITUD CANCELA CON IGV
IGV
CIÓN
AD. PARA MATERIALES N°01 20.00% 6-Jun-22 CVNH/PERU/2022/RO/073S/ 17,595,991.24 28-Jun-22 S/ 17,595,991.24
TOTAL S/ 17,595,991.24 S/ 17,595,991.24
 FICHA DE IDENTIFICACIÓN DE LA OBRA
Fecha: 31-Jul-22
03. CONTROL DE CARTAS FIANZA
VIGENCIA OBSERVACI
Nº DE CARTA FIANZA ENTIDAD GARANTE TIPO DE GARANTIA MONTO S/.
INICIO TERMINO ON
BANCO ICBC PERU
LG41599C100041 FIEL CUMPLIMIENTO S/ 8,797,995.62 ### 3/21/2023 VIGENTE
BANK S.A.
BANCO ICBC PERU
LG41599C200003. ADELANTO DIRECTO S/ 8,797,996.62 1/10/2022 1/10/2023 VIGENTE
BANK S.A.
BANCO ICBC PERU ADELANTO DE
LG41599C200021 S/ 17,595,991.24 5/30/2022 5/30/2023 VIGENTE
BANK S.A. MATERIALES

05. CONTROL DE ADICIONALES Y DEDUCTIVOS

PORCENTAJE DE
CONTRATO PRINCIPAL S/. ADICIONALES S/. DEDUCTIVOS S/. PRESUPUESTO ACTUALIZADO S/.
ADICIONALES
S/ 87,979,956.18 S/ - S/ - S/ 87,979,956.18 0.00%

04. CONTROL DEL PLAZO DE EJECUCION

Plazo de Ejecución según Bases Integradas 365 dc
Plazo de Ejecución según Contrato de Obra 365 dc
Entrega de Terreno 13-Jan-2022 Se firma el acta de entrega de terreno
Acta para diferir la fecha de Inicio del Plazo de Ejecucion de Obra 13-Jan-2022
Inicio Contractual del Plazo de Obra 04-Apr-2022
Fecha de Término Original Programado 03-Apr-2023
Plazo Total de Ampliación de Plazo ###
Fecha de Término Actualizado con Ampliación de Plazo

07. AMPLIACIONES DE PLAZO

DIAS FECHA
FECHA DIAS FIN C.
DESCRIPCIÓN SOLICITAD CARTA N° N° RESOLUCION RESOLUC
SOLICITUD APROB. VIGENTE
AS ION
AMPLIACIÓN DE PLAZO N°01 NO CORRESPONDE
AMPLIACIÓN DE PLAZO N°02 NO CORRESPONDE
TOTAL

08. SUSPENCIONES DE PLAZO

FECHA FECHA
DIAS FIN C.
DESCRIPCIÓN SUSPENSIÓ DIAS SOLICITADAS N° RESOLUCION RESOLUC
APROB. VIGENTE
N ION
Acta para diferir la fecha de inicio
SUSPENSIÓN DE PLAZO N°01 1/13/2022
del plazo de ejecución de la obra
SUSPENSIÓN DE PLAZO N°02
TOTAL

09. METAS DEL PROYECTO

MOVIMIENTO DE TIERRAS Pontones - Alcantarilla Tipo Marco 7 und
Corte en Material Suelto 40,906.68 m3 Muros Estabilizados con Geossintéticos-Esta 1,240.00 ml
Corte en Roca Suelta 1,517.58 m3 Puentes Proyectado (01) y Falta Terminar(0 2 und
Mejoramiento a NSR 26,465.92 m3 Muros de Concreto Ciclópeo 3,659.03 m3
Relleno con Material Préstamo y Propi 18111.5 m3 Muros de Contención en Botaderos 2387.72 m3
PAVIMENTO SEÑALIZACION Y SEGURIDAD VIAL
Subbase Granular E=0.20m 67,618.94 m3 Señales Preventivas 96 und
Base Granular E=0.20m 71,114.45 m3 Señales Reglamentarias 4 und
Imprimación Asfáltica 332,618.73 m2 Señales Informativas 9.66 m2
Carpeta Asfáltica en Caliente E=2" 15,974.61 m3 Tachas Delineadores 158 und
TUNEL Postes Delineadores 120 und
Tunel km 19+[Link] 20+909.5 970.00 m Marcas sobre el Pavimento 9,953.55 m2
OBRAS DE ARTE Guardavias Nuevos 3110 m
 FICHA DE IDENTIFICACIÓN DE LA OBRA
Fecha: 31-Jul-22
Badenes de Concreto 3.00 und Postes Kilométricos 47.00 und
Alcantarillas TMC 90.00 und Reductor de Velocidad 132.00 m2
Alcantarillas Tipo Marco 1.00 und
Rehabilitación de Alcantarillas Existent 2.00 und
Cunetas Triangulares 0.75x0.30m 40+665 km
Subdrenes 4,380.40 ml
Gaviones 120 m3
Entidad #REF!
#REF! #REF!

AVANCES MENSUALES VALORIZADOS: OBRA PRINCIPAL

1 2 3 12 13 14 15 16 17 18 19 20 21
Metrados Aprobados Precio Monto #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Código Partida Unidad Metrado Unitario Valorizado #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
1 Aprobado Oferta Presup. Oferta Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/.
#REF!
100 OBRAS PRELIMINARES 5,145,362.87 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
101.A MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb 1.00 2,158,107.57 2,158,107.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
102.A TOPOGRAFIA Y GEOREFERENCIACION km 36.59 4,357.38 159,436.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
103.A MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL mes 21.00 81,138.11 1,703,900.31 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
104.A ACCESO A CANTERAS, FUENTES DE AGUA Y DME km 34.43 32,643.58 1,123,918.46 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
200 MOVIMIENTO DE TIERRAS 34,387,567.28 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
201.B DESBROCE Y LIMPIEZA EN ZONAS NO BOSCOSAS ha 38.46 5,105.96 196,375.22 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
205.C EXCAVACION EN MATERIAL SUELTO m3 571,133.52 4.43 2,530,121.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
205.F PERFILADO COMPACTADO DE SUBRASANTE EN Z m2 504,965.75 1.64 828,143.83 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
210.C CONFORMACION DE TERRAPLEN CON MATERIAL m3 700,421.81 7.95 5,568,353.39 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
220.B MEJORAMIENTO DE SUELOS A NIVEL DE SUBRAS m3 529,413.79 13.82 7,316,498.58 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
230.A MATERIAL DE CANTERA PARA RELLENOS m3 1,274,429.13 13.91 17,727,309.20 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
240.A PROTECCION DE TALUD DE TERRAPLEN CON MAT m3 32,609.39 6.77 220,765.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
500 MEJORAMIENTO DE ACCESOS EN CENTROS POBLADOS 811,182.61 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
201.B DESBROCE Y LIMPIEZA EN ZONAS NO BOSCOSAS ha 2.89 5,105.96 14,756.22 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
205.C EXCAVACION EN MATERIAL SUELTO m3 7,222.25 4.43 31,994.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
205.F PERFILADO COMPACTADO DE SUBRASANTE EN Z m2 28,889.00 1.64 47,377.96 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
210.C CONFORMACION DE TERRAPLEN CON MATERIAL m3 21,666.75 7.95 172,250.66 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
230.A MATERIAL DE CANTERA PARA RELLENOS m3 21,666.75 13.91 301,384.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
302.A AFIRMADO CON MATERIAL GRANULAR DE CANTER m3 5,777.80 42.13 243,418.71 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
600 OBRAS DE ARTE Y DRENAJE 12,781,632.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
202.B DEMOLICION DE ESTRUCTURAS m3 68.58 128.59 8,818.70 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
202.O REMOCION DE ALCANTARILLAS m 304.00 47.12 14,324.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUCTUR m3 6,771.69 8.60 58,236.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.A ENCAUZAMIENTO DE ALCANTARILLAS m3 1,004.16 7.33 7,360.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 5,765.73 31.29 180,409.69 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.C VEREDA E=0.10 m. m3 99.36 521.17 51,783.45 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.D CONCRETO CLASE D (F'c=210 KG/CM2) m3 2,525.87 422.80 1,067,937.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.E CONCRETO CLASE E (F'c=175 KG/CM2) m3 553.30 378.80 209,590.04 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.H CONCRETO CLASE H (F'c=100KG/CM2) m3 144.92 294.40 42,664.45 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
612.A ENCOFRADO Y DESENCOFRADO m2 11,150.03 65.89 734,675.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
615.A ACERO DE REFUERZO fy=4200 Kg/cm2. kg 240,700.50 4.95 1,191,467.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
622.C TUBERIA CORRUGADA DE ACERO GALVANIZADO D= m 1,306.85 660.34 862,965.33 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
623 PINTURA BITUMINOSA m2 4,926.71 18.64 91,833.87 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
635.A CUNETA TIPO C-1 m 12,428.93 136.74 1,699,531.89 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
635.B CUNETA TIPO C-2 m 3,215.73 537.44 1,728,261.93 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
635.C CUNETA TIPO Z-1 m 45,764.73 2.96 135,463.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
635.D CUNETA TIPO Z-2 m 1,903.19 4.93 9,382.73 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
636.A TUBO SALVACUNETAS m 1,727.42 917.57 1,585,028.77 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
637.A BORDILLO m 5,358.00 42.73 228,947.34 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
640.A EMBOQUILLADO DE PIEDRA E=0.20M (F'C=175 KG/ m3 332.94 470.47 156,638.28 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
640.B EMBOQUILLADO DE PIEDRA E=0.30M (F'C=210 KG/ m3 793.67 431.93 342,809.88 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 20,202.00 4.64 93,737.28 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 720.00 151.35 108,972.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 360.00 149.05 53,658.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 144.00 188.56 27,152.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
661 PARADEROS und 18.00 3,815.48 68,678.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
662 NIVELACION DE BUZONES und 13.00 1,493.29 19,412.77 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
670 PROTECCION DE CRUCE DE LINEA DE GAS glb 1.00 20,000.00 20,000.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
680 DESVIO PARA ALCANTARILLAS m 2,378.30 316.05 751,661.72 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
685.A TUBERIA HDPE CORRUGADA PERFORADA 4" PARA m 1,151.80 14.24 16,401.63 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
686.A MATERIAL FILTRANTE PARA SUBDREN m3 459.60 129.66 59,591.74 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
687.A GEOCOMPUESTO DE DRENAJE TRIDIMENSIONAL m2 1,458.20 31.59 46,064.54 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
690.A ELEMENTO MURO DE SUELO REFORZADO m3 4,444.60 179.78 799,050.19 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
691.A CAPA DRENANTE DE HORMIGON m3 2,542.10 121.60 309,119.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700 TRANSPORTES 43,024,904.59 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES PARA m3k 1,470,538.03 7.72 11,352,553.59 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES PARA m3k 15,264,966.81 1.36 20,760,354.86 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA m3k 508,703.09 8.37 4,257,844.86 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES PARA m3k 4,081,375.95 1.47 5,999,622.65 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.E TRANSPORTE DE MEZCLA ASFALTICA PARA DISTA m3k 24,697.78 9.68 239,074.51 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.F TRANSPORTE DE MEZCLA ASFALTICA PARA DISTA m3k 310,040.39 1.34 415,454.12 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
900 PROTECCION AMBIENTAL 2,911,948.06 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
900 PROGRAMA DE ABANDONO 2,758,432.66 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
903.G2 REVEGETACION FINAL DE DME m2 96,509.05 1.79 172,751.20 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
903.G1 RETIRO Y ALMACENAMIENTO DE TOP SOIL m2 96,509.05 1.38 133,182.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
903.G3 REPOSICION DE TOP SOIL m2 96,509.05 1.38 133,182.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
906.A ACONDICIONAMIENTO DE DEPOSITOS DE MATE m3 513,394.57 3.16 1,622,326.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.A1 READECUACION AMBIENTAL CANTERA DE RIO m2 241,877.83 1.29 312,022.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.A2 READECUACION AMBIENTAL DE CANTERA DE C m2 260,572.56 1.29 336,138.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.A3 READECUACION AMBIENTAL DE PLANTAS DE C m2 13,854.07 2.09 28,955.01 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.B1 READECUACION AMBIENTAL DE CAMPAMENTO m2 2,639.26 1.26 3,325.47 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.B2 READECUACION AMBIENTAL DE PATIO DE MAQU m2 7,917.78 2.09 16,548.16 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
910 PROGRAMA DE SEÑALIZACION AMBIENTAL 46,155.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
911.B SEÑAL AMBIENTAL PERMANENTE m2 10.00 703.34 7,033.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
804.B1 ESTRUCTURA DE SOPORTE DE SEÑALES TIPO E- und 20.00 1,956.10 39,122.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970 PROGRAMA DE MONITOREO AMBIENTAL 107,360.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970.A MONITOREO DE CALIDAD DEL AGUA pto 48.00 980.00 47,040.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970.B MONITOREO DE CALIDAD DEL AIRE pto 24.00 1,500.00 36,000.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970.C MONITOREO DE RUIDOS pto 24.00 380.00 9,120.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970.D MONITOREO DE CALIDAD DEL SUELO pto 16.00 950.00 15,200.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1000 MANTENIMIENTO Y REHABILITACION DE PUENTES 2,941,266.70 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1000.A PUENTE TAHUAYO 1,454,222.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1001 OBRAS PRELIMINARES 118,160.06 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1001.A LIMPIEZA DE PUENTE TAHUAYO und 1.00 2,261.49 2,261.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 247.05 469.13 115,898.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002 SUB ESTRUCTURA 56,111.21 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002.1 RECONSTRUCCION DE ALERO DE ESTRIBO 17,279.77 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTR m3 14.96 8.60 128.66 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 20.05 31.29 627.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.B MATERIAL FILTRANTE m3 5.63 125.53 706.73 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.D CONCRETO CLASE D (F'c=210 KG/CM2) m3 14.40 422.80 6,088.32 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
612.A ENCOFRADO Y DESENCOFRADO m2 52.88 65.89 3,484.26 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
615.A ACERO DE REFUERZO fy=4,200 kg/cm2 kg 928.03 4.95 4,593.75 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.5 m 12.00 81.84 982.08 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PE m 15.00 40.80 612.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 12.20 4.64 56.61 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002.2 ANCLAJES EN ALEROS DE ESTRIBOS 38,831.44 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTR m3 234.50 8.60 2,016.70 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 172.00 31.29 5,381.88 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.J2 CONCRETO CLASE J2 (F'c=175 KG/CM2 + 30% m3 62.50 316.36 19,772.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
612.A ENCOFRADO Y DESENCOFRADO m2 100.00 65.89 6,589.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002.A TENSOR BARRA ROSCADA DE ANCLAJE Ø 1", und 4.00 1,267.84 5,071.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1005 OBRAS DE PROTECCION Y ENCAUZAMIENTO 599,641.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,308.25 8.60 45,650.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.B ENCAUZAMIENTO EN PUENTES m3 5,376.68 4.78 25,700.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 562.97 31.29 17,615.33 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 3,565.93 4.64 16,545.92 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 1,150.30 151.35 174,097.91 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 1,380.36 149.05 205,742.66 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 606.11 188.56 114,288.10 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1006 TRANSPORTE 175,769.65 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 3,601.07 7.72 27,800.26 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 108,801.02 1.36 147,969.39 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007 VARIOS 447,587.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 12.00 221.47 2,657.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 12.00 21.98 263.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.D REEMPLAZO DE BARANDAS METALICAS m 56.00 535.58 29,992.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.F REEMPLAZO Y COMPLEMENTACION DE DISP und 16.00 78.86 1,261.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G1 REEMPLAZO DE DISPOSITIVOS DE APOYO TIPO glb 1.00 413,412.31 413,412.31 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1000.B PUENTE URUYA 1,487,043.94 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1001 OBRAS PRELIMINARES 171,506.45 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1001.B LIMPIEZA DE PUENTE URUYA und 1.00 2,183.17 2,183.17 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1001.C DEMOLICION Y RETIRO DE BLOQUES DE CON m3 80.43 180.41 14,510.38 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 330.00 469.13 154,812.90 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002 SUB ESTRUCTURA 39,719.27 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002.2 ANCLAJES EN ALEROS DE ESTRIBOS 39,719.27 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTR m3 262.64 8.60 2,258.70 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 192.64 31.29 6,027.71 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504

VALORIZACION Nº 01 - CONTRATO PRINCIPAL

AGOSTO 2017
Entidad #REF!
#REF! #REF!

AVANCES MENSUALES VALORIZADOS: OBRA PRINCIPAL

1 2 3 12 13 14 15 16 17 18 19 20 21
Metrados Aprobados Precio Monto #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Código Partida Unidad Metrado Unitario Valorizado #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
1 Aprobado Oferta Presup. Oferta Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/. Metrado S/.
610.J2 CONCRETO CLASE J2 (F'c=175 KG/CM2 + 30% m3 62.50 316.36 19,772.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
612.A ENCOFRADO Y DESENCOFRADO m2 100.00 65.89 6,589.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002.A TENSOR BARRA ROSCADA DE ANCLAJE Ø 1", und 4.00 1,267.84 5,071.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1005 OBRAS DE PROTECCION Y ENCAUZAMIENTO 573,505.22 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,567.32 8.60 47,878.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.B ENCAUZAMIENTO EN PUENTES m3 1,943.18 4.78 9,288.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 675.46 31.29 21,135.14 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 3,619.72 4.64 16,795.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 1,167.65 151.35 176,723.83 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 1,401.18 149.05 208,845.88 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 492.35 188.56 92,837.52 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1006 TRANSPORTE 219,622.24 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 3,598.82 7.72 27,782.89 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 94,682.73 1.36 128,768.51 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES m3k 5,201.14 8.37 43,533.54 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES m3k 13,290.68 1.47 19,537.30 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007 VARIOS 437,228.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 12.60 221.47 2,790.52 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 12.60 21.98 276.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.C JUNTA PARA MURO m2 36.00 11.81 425.16 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.E REEMPLAZO DE BARANDAS DE CONCRETO P m 40.00 500.05 20,002.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.F REEMPLAZO Y COMPLEMENTACION DE DISP und 16.00 78.86 1,261.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G2 REEMPLAZO DE DISPOSITIVOS DE APOYO TIPO glb 1.00 412,472.11 412,472.11 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1100 CONSTRUCCION DE PUENTES 20,612,038.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1100.A PUENTE TIPO LOSA MACIZA (06 UND) 6,026,992.77 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101 OBRAS PRELIMINARES 431,932.46 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,511.29 2.82 4,261.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 895.59 469.13 420,148.14 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.B RETIRO DE PUENTE DE MADERA und 2.00 3,761.24 7,522.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1102 MOVIMIENTO DE TIERRAS 591,268.68 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,610.38 8.60 48,249.27 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.F EXCAVACION NO CLASIFICADA PARA ESTRU m3 10,237.64 14.52 148,650.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 9,116.29 31.29 285,248.71 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.B MATERIAL FILTRANTE m3 301.31 125.53 37,823.44 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
202.B DEMOLICION DE ESTRUCTURAS m3 554.45 128.59 71,296.73 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1109 OBRAS DE PROTECCION Y ENCAUZAMIENTO 977,528.85 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,496.57 8.60 47,270.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.B ENCAUZAMIENTO EN PUENTES m3 5,168.11 4.78 24,703.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 3,353.30 31.29 104,924.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 7,266.99 4.64 33,718.83 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 1,664.64 151.35 251,943.26 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 1,525.47 149.05 227,371.30 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.C GAVION TIPO C m3 129.05 165.98 21,419.72 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.D GAVION TIPO D m3 193.58 160.38 31,046.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 1,246.98 188.56 235,130.55 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1110 TRANSPORTE 751,716.86 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 20,456.23 7.72 157,922.10 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 269,765.65 1.36 366,881.28 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES m3k 19,940.63 8.37 166,903.07 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES m3k 40,823.41 1.47 60,010.41 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111 VARIOS 320,175.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 130.46 221.47 28,892.98 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 130.46 21.98 2,867.51 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G3 APOYO DE NEOPRENO REFORZADO 300X300X und 30.00 514.72 15,441.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G4 APOYO DE NEOPRENO REFORZADO 350X350X und 32.00 619.62 19,827.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.A PERNO DE ANCLAJE TIPO ESPARRAGO Ø 1 3/8" und 62.00 71.07 4,406.34 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.50 m 129.15 81.84 10,569.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.C TUBO DE DRENAJE, D=4" L=0.60M (INC. SUMID und 56.00 133.64 7,483.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PERF m 593.04 40.80 24,196.03 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.E BARANDAS METALICAS NUEVAS m 167.40 467.90 78,326.46 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.F FALSO PUENTE m 67.51 1,281.80 86,534.32 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.G1 PRUEBA DE RESISTENCIA DE CARGA EN PUE und 6.00 6,938.18 41,629.08 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1100.B PUENTE TIPO VIGA "T" (04 UND) 6,022,518.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101 OBRAS PRELIMINARES 271,608.12 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,489.96 2.82 4,201.69 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 553.97 469.13 259,883.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.B RETIRO DE PUENTE DE MADERA und 2.00 3,761.24 7,522.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1102 MOVIMIENTO DE TIERRAS 493,003.32 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 7,971.93 8.60 68,558.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.F EXCAVACION NO CLASIFICADA PARA ESTRU m3 8,912.52 14.52 129,409.79 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 6,306.84 31.29 197,341.02 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.B MATERIAL FILTRANTE m3 245.34 125.53 30,797.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
202.B DEMOLICION DE ESTRUCTURAS m3 520.23 128.59 66,896.38 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1109 OBRAS DE PROTECCION Y ENCAUZAMIENTO 1,135,958.94 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,438.73 8.60 46,773.08 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.B ENCAUZAMIENTO EN PUENTES m3 8,125.29 4.78 38,838.89 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 1,072.94 31.29 33,572.29 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 4,501.25 4.64 20,885.80 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 1,689.26 151.35 255,669.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 758.94 149.05 113,120.01 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.C GAVION TIPO C m3 73.81 165.98 12,250.98 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.D GAVION TIPO D m3 485.47 160.38 77,859.68 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 2,847.84 188.56 536,988.71 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1110 TRANSPORTE 699,732.04 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 15,834.18 7.72 122,239.87 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 214,369.78 1.36 291,542.90 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES m3k 27,010.77 8.37 226,080.14 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES m3k 40,727.30 1.47 59,869.13 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111 VARIOS 265,834.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 88.86 221.47 19,679.82 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 88.86 21.98 1,953.14 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G4 APOYO DE NEOPRENO REFORZADO 350X350X und 40.00 619.62 24,784.80 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.A PERNO DE ANCLAJE TIPO ESPARRAGO Ø 1 3/8" und 32.00 71.07 2,274.24 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.50 m 90.80 81.84 7,431.07 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.C TUBO DE DRENAJE, D=4" L=0.60M (INC. SUMID und 46.00 133.64 6,147.44 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PERF m 388.24 40.80 15,840.19 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.E BARANDAS METALICAS NUEVAS m 150.64 467.90 70,484.46 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.F FALSO PUENTE m 55.22 1,281.80 70,781.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.G2 PRUEBA DE RESISTENCIA DE CARGA EN PUEN und 4.00 11,614.46 46,457.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1100.C PUENTE TIPO SECCION COMPUESTA (04 UND) 8,562,527.33 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101 OBRAS PRELIMINARES 273,893.96 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,662.15 2.82 4,687.26 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 549.79 469.13 257,922.98 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.B RETIRO DE PUENTE DE MADERA und 3.00 3,761.24 11,283.72 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1102 MOVIMIENTO DE TIERRAS 727,289.34 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 7,423.67 8.60 63,843.56 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.F EXCAVACION NO CLASIFICADA PARA ESTRU m3 10,616.42 14.52 154,150.42 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 14,031.90 31.29 439,058.15 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.B MATERIAL FILTRANTE m3 246.65 125.53 30,961.97 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
202.B DEMOLICION DE ESTRUCTURAS m3 305.43 128.59 39,275.24 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1110 TRANSPORTE 1,002,698.69 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 28,577.58 7.72 220,618.92 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 308,448.39 1.36 419,489.81 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES m3k 30,343.30 8.37 253,973.42 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES m3k 73,888.80 1.47 108,616.54 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111 VARIOS 286,307.86 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 125.20 221.47 27,728.04 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 125.20 21.98 2,751.90 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G5 APOYO DE NEOPRENO REFORZADO 350X350X und 40.00 1,152.94 46,117.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.A1 PERNO DE ANCLAJE TIPO ESPARRAGO Ø 1 1/2" und 160.00 99.08 15,852.80 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.50 m 130.24 81.84 10,658.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.C TUBO DE DRENAJE, D=4" L=0.60M (INC. SUMID und 56.00 133.64 7,483.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PERF m 383.60 40.80 15,650.88 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.E BARANDAS METALICAS NUEVAS m 242.80 467.90 113,606.12 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.G3 PRUEBA DE RESISTENCIA DE CARGA EN PU und 4.00 11,614.46 46,457.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504

COSTO DIRECTO ### Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
GASTOS GENERALES 10.9690% 15,881,967.34 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
UTILIDAD 8.0000% 11,583,131.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
TOTAL CON PRECIOS DEL PRESUPUESTO OFERTA ### Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
% DE AVANCE MENSUAL 100.00% Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
% DE AVANCE ACUMULADO Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504

VALORIZACION Nº 01 - CONTRATO PRINCIPAL

AGOSTO 2017
Entidad #REF! #REF! #REF!
#REF! #REF! #REF! #REF!

AVANCES MENSUALES VALORIZADOS: OBRA PRINCIPAL

1 2 3 12 22 23 24 43
Metrados Aprobados Precio Monto #REF! #REF! #REF! Total Acumulado Hasta la Saldos por Valorizar
Código Partida Unidad Metrado Unitario Valorizado #REF! #REF! #REF! #REF! #REF!
1 Aprobado Oferta Presup. Oferta Metrado S/. Metrado S/. Metrado S/. Metrado S/. % Metrado S/. %
#REF!
100 OBRAS PRELIMINARES 5,145,362.87 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
101.A MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb 1.00 2,158,107.57 2,158,107.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
102.A TOPOGRAFIA Y GEOREFERENCIACION km 36.59 4,357.38 159,436.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
103.A MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL mes 21.00 81,138.11 1,703,900.31 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
104.A ACCESO A CANTERAS, FUENTES DE AGUA Y DME km 34.43 32,643.58 1,123,918.46 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
200 MOVIMIENTO DE TIERRAS 34,387,567.28 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
201.B DESBROCE Y LIMPIEZA EN ZONAS NO BOSCOSAS ha 38.46 5,105.96 196,375.22 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
205.C EXCAVACION EN MATERIAL SUELTO m3 571,133.52 4.43 2,530,121.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
205.F PERFILADO COMPACTADO DE SUBRASANTE EN Z m2 504,965.75 1.64 828,143.83 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
210.C CONFORMACION DE TERRAPLEN CON MATERIAL m3 700,421.81 7.95 5,568,353.39 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
220.B MEJORAMIENTO DE SUELOS A NIVEL DE SUBRAS m3 529,413.79 13.82 7,316,498.58 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
230.A MATERIAL DE CANTERA PARA RELLENOS m3 1,274,429.13 13.91 17,727,309.20 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
240.A PROTECCION DE TALUD DE TERRAPLEN CON MAT m3 32,609.39 6.77 220,765.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
500 MEJORAMIENTO DE ACCESOS EN CENTROS POBLADOS 811,182.61 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
201.B DESBROCE Y LIMPIEZA EN ZONAS NO BOSCOSAS ha 2.89 5,105.96 14,756.22 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
205.C EXCAVACION EN MATERIAL SUELTO m3 7,222.25 4.43 31,994.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
205.F PERFILADO COMPACTADO DE SUBRASANTE EN Z m2 28,889.00 1.64 47,377.96 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
210.C CONFORMACION DE TERRAPLEN CON MATERIAL m3 21,666.75 7.95 172,250.66 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
230.A MATERIAL DE CANTERA PARA RELLENOS m3 21,666.75 13.91 301,384.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
302.A AFIRMADO CON MATERIAL GRANULAR DE CANTER m3 5,777.80 42.13 243,418.71 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
600 OBRAS DE ARTE Y DRENAJE 12,781,632.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
202.B DEMOLICION DE ESTRUCTURAS m3 68.58 128.59 8,818.70 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
202.O REMOCION DE ALCANTARILLAS m 304.00 47.12 14,324.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.E EXCAVACION NO CLASIFICADA PARA ESTRUCTUR m3 6,771.69 8.60 58,236.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.A ENCAUZAMIENTO DE ALCANTARILLAS m3 1,004.16 7.33 7,360.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 5,765.73 31.29 180,409.69 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.C VEREDA E=0.10 m. m3 99.36 521.17 51,783.45 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.D CONCRETO CLASE D (F'c=210 KG/CM2) m3 2,525.87 422.80 1,067,937.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.E CONCRETO CLASE E (F'c=175 KG/CM2) m3 553.30 378.80 209,590.04 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.H CONCRETO CLASE H (F'c=100KG/CM2) m3 144.92 294.40 42,664.45 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
612.A ENCOFRADO Y DESENCOFRADO m2 11,150.03 65.89 734,675.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
615.A ACERO DE REFUERZO fy=4200 Kg/cm2. kg 240,700.50 4.95 1,191,467.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
622.C TUBERIA CORRUGADA DE ACERO GALVANIZADO D= m 1,306.85 660.34 862,965.33 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
623 PINTURA BITUMINOSA m2 4,926.71 18.64 91,833.87 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
635.A CUNETA TIPO C-1 m 12,428.93 136.74 1,699,531.89 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
635.B CUNETA TIPO C-2 m 3,215.73 537.44 1,728,261.93 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
635.C CUNETA TIPO Z-1 m 45,764.73 2.96 135,463.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
635.D CUNETA TIPO Z-2 m 1,903.19 4.93 9,382.73 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
636.A TUBO SALVACUNETAS m 1,727.42 917.57 1,585,028.77 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
637.A BORDILLO m 5,358.00 42.73 228,947.34 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
640.A EMBOQUILLADO DE PIEDRA E=0.20M (F'C=175 KG/ m3 332.94 470.47 156,638.28 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
640.B EMBOQUILLADO DE PIEDRA E=0.30M (F'C=210 KG/ m3 793.67 431.93 342,809.88 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 20,202.00 4.64 93,737.28 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 720.00 151.35 108,972.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 360.00 149.05 53,658.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 144.00 188.56 27,152.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
661 PARADEROS und 18.00 3,815.48 68,678.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
662 NIVELACION DE BUZONES und 13.00 1,493.29 19,412.77 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
670 PROTECCION DE CRUCE DE LINEA DE GAS glb 1.00 20,000.00 20,000.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
680 DESVIO PARA ALCANTARILLAS m 2,378.30 316.05 751,661.72 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
685.A TUBERIA HDPE CORRUGADA PERFORADA 4" PARA m 1,151.80 14.24 16,401.63 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
686.A MATERIAL FILTRANTE PARA SUBDREN m3 459.60 129.66 59,591.74 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
687.A GEOCOMPUESTO DE DRENAJE TRIDIMENSIONAL m2 1,458.20 31.59 46,064.54 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
690.A ELEMENTO MURO DE SUELO REFORZADO m3 4,444.60 179.78 799,050.19 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
691.A CAPA DRENANTE DE HORMIGON m3 2,542.10 121.60 309,119.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700 TRANSPORTES 43,024,904.59 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
700.A TRANSPORTE DE MATERIALES GRANULARES PARA m3k 1,470,538.03 7.72 11,352,553.59 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES PARA m3k 15,264,966.81 1.36 20,760,354.86 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA m3k 508,703.09 8.37 4,257,844.86 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES PARA m3k 4,081,375.95 1.47 5,999,622.65 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.E TRANSPORTE DE MEZCLA ASFALTICA PARA DISTA m3k 24,697.78 9.68 239,074.51 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.F TRANSPORTE DE MEZCLA ASFALTICA PARA DISTA m3k 310,040.39 1.34 415,454.12 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
900 PROTECCION AMBIENTAL 2,911,948.06 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
900 PROGRAMA DE ABANDONO 2,758,432.66 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
903.G2 REVEGETACION FINAL DE DME m2 96,509.05 1.79 172,751.20 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
903.G1 RETIRO Y ALMACENAMIENTO DE TOP SOIL m2 96,509.05 1.38 133,182.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
903.G3 REPOSICION DE TOP SOIL m2 96,509.05 1.38 133,182.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
906.A ACONDICIONAMIENTO DE DEPOSITOS DE MATE m3 513,394.57 3.16 1,622,326.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.A1 READECUACION AMBIENTAL CANTERA DE RIO m2 241,877.83 1.29 312,022.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.A2 READECUACION AMBIENTAL DE CANTERA DE C m2 260,572.56 1.29 336,138.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.A3 READECUACION AMBIENTAL DE PLANTAS DE C m2 13,854.07 2.09 28,955.01 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.B1 READECUACION AMBIENTAL DE CAMPAMENTO m2 2,639.26 1.26 3,325.47 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
907.B2 READECUACION AMBIENTAL DE PATIO DE MAQU m2 7,917.78 2.09 16,548.16 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
910 PROGRAMA DE SEÑALIZACION AMBIENTAL 46,155.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
911.B SEÑAL AMBIENTAL PERMANENTE m2 10.00 703.34 7,033.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
804.B1 ESTRUCTURA DE SOPORTE DE SEÑALES TIPO E- und 20.00 1,956.10 39,122.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970 PROGRAMA DE MONITOREO AMBIENTAL 107,360.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
970.A MONITOREO DE CALIDAD DEL AGUA pto 48.00 980.00 47,040.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970.B MONITOREO DE CALIDAD DEL AIRE pto 24.00 1,500.00 36,000.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970.C MONITOREO DE RUIDOS pto 24.00 380.00 9,120.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
970.D MONITOREO DE CALIDAD DEL SUELO pto 16.00 950.00 15,200.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1000 MANTENIMIENTO Y REHABILITACION DE PUENTES 2,941,266.70 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
1000.A PUENTE TAHUAYO 1,454,222.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
1001 OBRAS PRELIMINARES 118,160.06 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
1001.A LIMPIEZA DE PUENTE TAHUAYO und 1.00 2,261.49 2,261.49 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 247.05 469.13 115,898.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002 SUB ESTRUCTURA 56,111.21 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
1002.1 RECONSTRUCCION DE ALERO DE ESTRIBO 17,279.77 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTR m3 14.96 8.60 128.66 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 20.05 31.29 627.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.B MATERIAL FILTRANTE m3 5.63 125.53 706.73 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.D CONCRETO CLASE D (F'c=210 KG/CM2) m3 14.40 422.80 6,088.32 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
612.A ENCOFRADO Y DESENCOFRADO m2 52.88 65.89 3,484.26 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
615.A ACERO DE REFUERZO fy=4,200 kg/cm2 kg 928.03 4.95 4,593.75 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.5 m 12.00 81.84 982.08 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PE m 15.00 40.80 612.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 12.20 4.64 56.61 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002.2 ANCLAJES EN ALEROS DE ESTRIBOS 38,831.44 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTR m3 234.50 8.60 2,016.70 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 172.00 31.29 5,381.88 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
610.J2 CONCRETO CLASE J2 (F'c=175 KG/CM2 + 30% m3 62.50 316.36 19,772.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
612.A ENCOFRADO Y DESENCOFRADO m2 100.00 65.89 6,589.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002.A TENSOR BARRA ROSCADA DE ANCLAJE Ø 1", und 4.00 1,267.84 5,071.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1005 OBRAS DE PROTECCION Y ENCAUZAMIENTO 599,641.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,308.25 8.60 45,650.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.B ENCAUZAMIENTO EN PUENTES m3 5,376.68 4.78 25,700.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 562.97 31.29 17,615.33 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 3,565.93 4.64 16,545.92 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 1,150.30 151.35 174,097.91 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 1,380.36 149.05 205,742.66 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 606.11 188.56 114,288.10 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1006 TRANSPORTE 175,769.65 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 3,601.07 7.72 27,800.26 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 108,801.02 1.36 147,969.39 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007 VARIOS 447,587.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 12.00 221.47 2,657.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 12.00 21.98 263.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.D REEMPLAZO DE BARANDAS METALICAS m 56.00 535.58 29,992.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.F REEMPLAZO Y COMPLEMENTACION DE DISP und 16.00 78.86 1,261.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G1 REEMPLAZO DE DISPOSITIVOS DE APOYO TIPO glb 1.00 413,412.31 413,412.31 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1000.B PUENTE URUYA 1,487,043.94 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
1001 OBRAS PRELIMINARES 171,506.45 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
1001.B LIMPIEZA DE PUENTE URUYA und 1.00 2,183.17 2,183.17 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1001.C DEMOLICION Y RETIRO DE BLOQUES DE CON m3 80.43 180.41 14,510.38 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 330.00 469.13 154,812.90 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002 SUB ESTRUCTURA 39,719.27 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
1002.2 ANCLAJES EN ALEROS DE ESTRIBOS 39,719.27 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00% Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTR m3 262.64 8.60 2,258.70 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 192.64 31.29 6,027.71 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504

VALORIZACION Nº 01 - CONTRATO PRINCIPAL

AGOSTO 2017
Entidad #REF! #REF! #REF!
#REF! #REF! #REF! #REF!

AVANCES MENSUALES VALORIZADOS: OBRA PRINCIPAL

1 2 3 12 22 23 24 43
Metrados Aprobados Precio Monto #REF! #REF! #REF! Total Acumulado Hasta la Saldos por Valorizar
Código Partida Unidad Metrado Unitario Valorizado #REF! #REF! #REF! #REF! #REF!
1 Aprobado Oferta Presup. Oferta Metrado S/. Metrado S/. Metrado S/. Metrado S/. % Metrado S/. %
610.J2 CONCRETO CLASE J2 (F'c=175 KG/CM2 + 30% m3 62.50 316.36 19,772.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
612.A ENCOFRADO Y DESENCOFRADO m2 100.00 65.89 6,589.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1002.A TENSOR BARRA ROSCADA DE ANCLAJE Ø 1", und 4.00 1,267.84 5,071.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1005 OBRAS DE PROTECCION Y ENCAUZAMIENTO 573,505.22 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,567.32 8.60 47,878.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.B ENCAUZAMIENTO EN PUENTES m3 1,943.18 4.78 9,288.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 675.46 31.29 21,135.14 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 3,619.72 4.64 16,795.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 1,167.65 151.35 176,723.83 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 1,401.18 149.05 208,845.88 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 492.35 188.56 92,837.52 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1006 TRANSPORTE 219,622.24 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 3,598.82 7.72 27,782.89 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 94,682.73 1.36 128,768.51 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES m3k 5,201.14 8.37 43,533.54 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES m3k 13,290.68 1.47 19,537.30 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007 VARIOS 437,228.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 12.60 221.47 2,790.52 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 12.60 21.98 276.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.C JUNTA PARA MURO m2 36.00 11.81 425.16 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.E REEMPLAZO DE BARANDAS DE CONCRETO P m 40.00 500.05 20,002.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.F REEMPLAZO Y COMPLEMENTACION DE DISP und 16.00 78.86 1,261.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G2 REEMPLAZO DE DISPOSITIVOS DE APOYO TIPO glb 1.00 412,472.11 412,472.11 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1100 CONSTRUCCION DE PUENTES 20,612,038.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
1100.A PUENTE TIPO LOSA MACIZA (06 UND) 6,026,992.77 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
1101 OBRAS PRELIMINARES 431,932.46 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,511.29 2.82 4,261.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 895.59 469.13 420,148.14 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.B RETIRO DE PUENTE DE MADERA und 2.00 3,761.24 7,522.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1102 MOVIMIENTO DE TIERRAS 591,268.68 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,610.38 8.60 48,249.27 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.F EXCAVACION NO CLASIFICADA PARA ESTRU m3 10,237.64 14.52 148,650.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 9,116.29 31.29 285,248.71 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.B MATERIAL FILTRANTE m3 301.31 125.53 37,823.44 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
202.B DEMOLICION DE ESTRUCTURAS m3 554.45 128.59 71,296.73 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1109 OBRAS DE PROTECCION Y ENCAUZAMIENTO 977,528.85 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,496.57 8.60 47,270.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.B ENCAUZAMIENTO EN PUENTES m3 5,168.11 4.78 24,703.57 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 3,353.30 31.29 104,924.76 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 7,266.99 4.64 33,718.83 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 1,664.64 151.35 251,943.26 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 1,525.47 149.05 227,371.30 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.C GAVION TIPO C m3 129.05 165.98 21,419.72 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.D GAVION TIPO D m3 193.58 160.38 31,046.36 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 1,246.98 188.56 235,130.55 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1110 TRANSPORTE 751,716.86 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 20,456.23 7.72 157,922.10 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 269,765.65 1.36 366,881.28 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES m3k 19,940.63 8.37 166,903.07 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES m3k 40,823.41 1.47 60,010.41 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111 VARIOS 320,175.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 130.46 221.47 28,892.98 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 130.46 21.98 2,867.51 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G3 APOYO DE NEOPRENO REFORZADO 300X300X und 30.00 514.72 15,441.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G4 APOYO DE NEOPRENO REFORZADO 350X350X und 32.00 619.62 19,827.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.A PERNO DE ANCLAJE TIPO ESPARRAGO Ø 1 3/8" und 62.00 71.07 4,406.34 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.50 m 129.15 81.84 10,569.64 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.C TUBO DE DRENAJE, D=4" L=0.60M (INC. SUMID und 56.00 133.64 7,483.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PERF m 593.04 40.80 24,196.03 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.E BARANDAS METALICAS NUEVAS m 167.40 467.90 78,326.46 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.F FALSO PUENTE m 67.51 1,281.80 86,534.32 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.G1 PRUEBA DE RESISTENCIA DE CARGA EN PUE und 6.00 6,938.18 41,629.08 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1100.B PUENTE TIPO VIGA "T" (04 UND) 6,022,518.40 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
1101 OBRAS PRELIMINARES 271,608.12 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,489.96 2.82 4,201.69 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 553.97 469.13 259,883.95 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.B RETIRO DE PUENTE DE MADERA und 2.00 3,761.24 7,522.48 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1102 MOVIMIENTO DE TIERRAS 493,003.32 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 7,971.93 8.60 68,558.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.F EXCAVACION NO CLASIFICADA PARA ESTRU m3 8,912.52 14.52 129,409.79 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 6,306.84 31.29 197,341.02 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.B MATERIAL FILTRANTE m3 245.34 125.53 30,797.53 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00
202.B DEMOLICION DE ESTRUCTURAS m3 520.23 128.59 66,896.38 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1109 OBRAS DE PROTECCION Y ENCAUZAMIENTO 1,135,958.94 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 5,438.73 8.60 46,773.08 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
603.B ENCAUZAMIENTO EN PUENTES m3 8,125.29 4.78 38,838.89 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO ESTRUCTURAL m3 1,072.94 31.29 33,572.29 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
650.H GEOTEXTIL NO TEJIDO CLASE 2 m2 4,501.25 4.64 20,885.80 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.A GAVION TIPO A m3 1,689.26 151.35 255,669.50 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.B GAVION TIPO B m3 758.94 149.05 113,120.01 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.C GAVION TIPO C m3 73.81 165.98 12,250.98 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.D GAVION TIPO D m3 485.47 160.38 77,859.68 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
660.E GAVION TIPO E m3 2,847.84 188.56 536,988.71 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1110 TRANSPORTE 699,732.04 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 15,834.18 7.72 122,239.87 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 214,369.78 1.36 291,542.90 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES m3k 27,010.77 8.37 226,080.14 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES m3k 40,727.30 1.47 59,869.13 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111 VARIOS 265,834.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 88.86 221.47 19,679.82 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 88.86 21.98 1,953.14 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G4 APOYO DE NEOPRENO REFORZADO 350X350X und 40.00 619.62 24,784.80 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.A PERNO DE ANCLAJE TIPO ESPARRAGO Ø 1 3/8" und 32.00 71.07 2,274.24 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.50 m 90.80 81.84 7,431.07 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.C TUBO DE DRENAJE, D=4" L=0.60M (INC. SUMID und 46.00 133.64 6,147.44 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PERF m 388.24 40.80 15,840.19 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.E BARANDAS METALICAS NUEVAS m 150.64 467.90 70,484.46 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.F FALSO PUENTE m 55.22 1,281.80 70,781.00 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.G2 PRUEBA DE RESISTENCIA DE CARGA EN PUEN und 4.00 11,614.46 46,457.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1100.C PUENTE TIPO SECCION COMPUESTA (04 UND) 8,562,527.33 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
1101 OBRAS PRELIMINARES 273,893.96 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,662.15 2.82 4,687.26 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.A DESVIO PARA PUENTES m 549.79 469.13 257,922.98 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1101.B RETIRO DE PUENTE DE MADERA und 3.00 3,761.24 11,283.72 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1102 MOVIMIENTO DE TIERRAS 727,289.34 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
601.E EXCAVACION NO CLASIFICADA PARA ESTRUC m3 7,423.67 8.60 63,843.56 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
601.F EXCAVACION NO CLASIFICADA PARA ESTRU m3 10,616.42 14.52 154,150.42 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
605.A RELLENO PARA ESTRUCTURAS m3 14,031.90 31.29 439,058.15 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00
605.B MATERIAL FILTRANTE m3 246.65 125.53 30,961.97 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
202.B DEMOLICION DE ESTRUCTURAS m3 305.43 128.59 39,275.24 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1110 TRANSPORTE 1,002,698.69 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
700.A TRANSPORTE DE MATERIALES GRANULARES m3k 28,577.58 7.72 220,618.92 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES m3k 308,448.39 1.36 419,489.81 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES m3k 30,343.30 8.37 253,973.42 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES m3k 73,888.80 1.47 108,616.54 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111 VARIOS 286,307.86 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00%
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 125.20 221.47 27,728.04 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.B SELLADO DE JUNTAS CON MATERIAL ELASTO m 125.20 21.98 2,751.90 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1007.G5 APOYO DE NEOPRENO REFORZADO 350X350X und 40.00 1,152.94 46,117.60 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.A1 PERNO DE ANCLAJE TIPO ESPARRAGO Ø 1 1/2" und 160.00 99.08 15,852.80 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.50 m 130.24 81.84 10,658.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.C TUBO DE DRENAJE, D=4" L=0.60M (INC. SUMID und 56.00 133.64 7,483.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PERF m 383.60 40.80 15,650.88 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 0.00
1111.E BARANDAS METALICAS NUEVAS m 242.80 467.90 113,606.12 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
1111.G3 PRUEBA DE RESISTENCIA DE CARGA EN PU und 4.00 11,614.46 46,457.84 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504 Err:504
0.00 0.00 0.00%
COSTO DIRECTO ### Err:504 Err:504 Err:504 Err:504 Err:504
GASTOS GENERALES 10.9690% 15,881,967.34 Err:504 Err:504 Err:504 Err:504 Err:504
UTILIDAD 8.0000% 11,583,131.64 Err:504 Err:504 Err:504 Err:504 Err:504
TOTAL CON PRECIOS DEL PRESUPUESTO OFERTA ### Err:504 Err:504 Err:504 Err:504 Err:504
% DE AVANCE MENSUAL 100.00% Err:504 Err:504 Err:504 #REF! #REF!
% DE AVANCE ACUMULADO Err:504 Err:504 Err:504

VALORIZACION Nº 01 - CONTRATO PRINCIPAL

AGOSTO 2017
ENTIDAD #REF!
#REF!
CARRETERA #REF!
SECTOR #REF!
CONTRATO #REF!
CONTRATISTA #REF!
SUPERVISION #REF!

RESUMEN DE LA VALORIZACION

OBRA PRINCIPAL: #REF! #REF! #REF!

Número Presupuesto Valorización Saldo por

Acumulada
Descripción de la Ofertado Actual Acumulada Valorizar
Anterior

Valorización sin IGV S/. S/. S/. S/.

Contrato Principal #REF! #REF! #REF! #REF! #REF! #REF!

Total de Avance #REF! #REF! #REF! #REF! #REF!

Porcentajes #REF! #REF! #REF! #REF! #REF!

ENTIDAD #REF! CONTRATISTA #REF!
#REF! CONTRATO #REF!
OBRA #REF! SUPERVISION #REF!
TRAMO #REF!

PRESUPUESTS/ 203,260,008.49

S/ 203,260,008.49
PRESUPUESTO VALORIZACION CONTRACTUAL DE OBRA Y MAYORES METRADOS Nº #REF!
FECHA DEL P October-18 MES: #REF!

Valorizacion mayores metrados a Valorizacion mayores metrados del 01 al 30

Precio Monto S/. Valorizacion contractual Valorizacion total
Metrado 31 agosto setiembre
Unid.
Código Descripción de la Partida Contratado Unitario Presupuesto Parcial Acumulado Parcial Parcial Acumulado Parcial Acumulado
P.U. Oferta Metrado Monto S/. Monto S/. Metrado Monto S/. Metrado Monto S/. Monto S/. Metrado Monto S/. Monto S/.
100 OBRAS PRELIMINARES 5,145,362.87 #REF! #REF! #REF! 0.00 #REF! #REF! #REF! #REF! #REF!
102.A TOPOGRAFIA Y GEOREFERENCIACION km 36.59 4,357.38 159,436.53 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
103.A MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL mes 21.00 81,138.11 1,703,900.31 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
200 MOVIMIENTO DE TIERRAS 34,387,567.28 #REF! #REF! #REF! - 7,330.03 #REF! #REF! #REF! #REF! #REF! #REF!
210.C CONFORMACION DE TERRAPLEN CON MATERIAL DE CANTERA m3 700,421.81 7.95 5,568,353.39 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
230.A MATERIAL DE CANTERA PARA RELLENOS m3 1,274,429.13 13.91 17,727,309.20 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
600 OBRAS DE ARTE Y DRENAJE 12,781,632.76 #REF! #REF! #REF! - 98,248.35 #REF! #REF! #REF! #REF! #REF! #REF!
202.B DEMOLICION DE ESTRUCTURAS m3 68.58 128.59 8,818.70 #REF! #REF! #REF! 0.004 0.53 #REF! #REF! #REF! #REF! #REF! #REF!
202.O REMOCION DE ALCANTARILLAS m 304.00 47.12 14,324.48 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
601.E EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 6,771.69 8.60 58,236.53 #REF! #REF! #REF! 1,282.66 11,030.88 #REF! #REF! #REF! #REF! #REF! #REF!
605.A RELLENO PARA ESTRUCTURAS m3 5,765.73 31.29 180,409.69 #REF! #REF! #REF! 232.37 7,270.86 #REF! #REF! #REF! #REF! #REF! #REF!
610.D CONCRETO CLASE D (F'c=210 KG/CM2) m3 2,525.87 422.80 1,067,937.84 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.E CONCRETO CLASE E (F'c=175 KG/CM2) m3 553.30 378.80 209,590.04 #REF! #REF! #REF! 92.54 35,055.97 #REF! #REF! #REF! #REF! #REF! #REF!
610.H CONCRETO CLASE H (F'c=100KG/CM2) m3 144.92 294.40 42,664.45 #REF! #REF! #REF! 152.48 44,890.11 #REF! #REF! #REF! #REF! #REF! #REF!
612.A ENCOFRADO Y DESENCOFRADO m2 11,150.03 65.89 734,675.48 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
615.A ACERO DE REFUERZO fy=4200 Kg/cm2. kg 240,700.50 4.95 1,191,467.48 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
622.C TUBERIA CORRUGADA DE ACERO GALVANIZADO D=1.20 m. m 1,306.85 660.34 862,965.33 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
623 PINTURA BITUMINOSA m2 4,926.71 18.64 91,833.87 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
640.A EMBOQUILLADO DE PIEDRA E=0.20M (F'C=175 KG/CM2 + 60%PM) m3 332.94 470.47 156,638.28 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
680 DESVIO PARA ALCANTARILLAS m 2,378.30 316.05 751,661.72 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700 TRANSPORTES 43,024,904.59 #REF! #REF! #REF! - 871,986.56 #REF! #REF! #REF! #REF! #REF! #REF!
700.A TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS m3k 1,470,538.03 7.72 11,352,553.59 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.B TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS m3k 15,264,966.81 1.36 20,760,354.86 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS m3k 508,703.09 8.37 4,257,844.86 #REF! #REF! #REF! 94,231.46 788,717.32 #REF! #REF! #REF! #REF! #REF! #REF!
700.D TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS m3k 4,081,375.95 1.47 5,999,622.65 #REF! #REF! #REF! 56,645.74 83,269.24 #REF! #REF! #REF! #REF! #REF! #REF!
900 PROTECCION AMBIENTAL 2,911,948.06 #REF! #REF! #REF! - 483,432.87 #REF! #REF! #REF! #REF! #REF! #REF!
900 PROGRAMA DE ABANDONO 2,758,432.66 #REF! #REF! #REF! - 483,432.87 #REF! #REF! #REF! #REF! #REF! #REF!
906.A ACONDICIONAMIENTO DE DEPOSITOS DE MATERIAL EXCEDEN m3 513,394.57 3.16 1,622,326.84 #REF! #REF! #REF! 152,985.09 483,432.87 #REF! #REF! #REF! #REF! #REF! #REF!
970 PROGRAMA DE MONITOREO AMBIENTAL 107,360.00 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
970.A MONITOREO DE CALIDAD DEL AGUA pto 48.00 980.00 47,040.00 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
970.B MONITOREO DE CALIDAD DEL AIRE pto 24.00 1,500.00 36,000.00 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
970.C MONITOREO DE RUIDOS pto 24.00 380.00 9,120.00 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
970.D MONITOREO DE CALIDAD DEL SUELO pto 16.00 950.00 15,200.00 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1100 CONSTRUCCION DE PUENTES 20,612,038.50 #REF! #REF! #REF! - 123,239.65 #REF! #REF! #REF! #REF! #REF! #REF!
1100.A PUENTE TIPO LOSA MACIZA (06 UND) 6,026,992.77 #REF! #REF! #REF! - 123,239.65 #REF! #REF! #REF! #REF! #REF! #REF!
1101 OBRAS PRELIMINARES 431,932.46 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,511.29 2.82 4,261.84 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1101.A DESVIO PARA PUENTES m 895.59 469.13 420,148.14 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1101.B RETIRO DE PUENTE DE MADERA und 2.00 3,761.24 7,522.48 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1102 MOVIMIENTO DE TIERRAS 591,268.68 #REF! #REF! #REF! - 1,010.04 #REF! #REF! #REF! #REF! #REF! #REF!
601.E EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 5,610.38 8.60 48,249.27 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
601.F EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO m3 10,237.64 14.52 148,650.53 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
605.A RELLENO PARA ESTRUCTURAS m3 9,116.29 31.29 285,248.71 #REF! #REF! #REF! 32.28 1,010.04 #REF! #REF! #REF! #REF! #REF! #REF!
605.B MATERIAL FILTRANTE m3 301.31 125.53 37,823.44 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
202.B DEMOLICION DE ESTRUCTURAS m3 554.45 128.59 71,296.73 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1103 ESTRIBOS 2,361,755.21 #REF! #REF! #REF! - 26,004.14 #REF! #REF! #REF! #REF! #REF! #REF!
610.F CONCRETO CLASE F (F'c=140 KG/CM2) m3 72.79 341.80 24,879.62 #REF! #REF! #REF! 76.08 26,004.14 #REF! #REF! #REF! #REF! #REF! #REF!
610.D CONCRETO CLASE D (F'c=210 KG/CM2) m3 876.04 422.80 370,389.71 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.D1 CONCRETO CLASE D (F'c=210 KG/CM2) BAJO AGUA m3 1,543.58 449.45 693,762.03 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.A ENCOFRADO Y DESENCOFRADO m2 2,691.33 65.89 177,331.73 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.B ENCOFRADO Y DESENCOFRADO BAJO AGUA m2 2,009.17 111.36 223,741.17 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
615.A ACERO DE REFUERZO fy=4,200 kg/cm2 kg 176,091.10 4.95 871,650.95 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1104 LOSA DE CONCRETO ARMADO 424,199.42 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.C CONCRETO CLASE C (F'c=280 KG/CM2) m3 328.83 463.80 152,511.35 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.A ENCOFRADO Y DESENCOFRADO m2 765.24 65.89 50,421.66 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.C BRUÑA ROMPE AGUA m 122.40 10.06 1,231.34 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
ENTIDAD #REF! CONTRATISTA #REF!
#REF! CONTRATO #REF!
OBRA #REF! SUPERVISION #REF!
TRAMO #REF!

PRESUPUESTS/ 203,260,008.49

S/ 203,260,008.49
PRESUPUESTO VALORIZACION CONTRACTUAL DE OBRA Y MAYORES METRADOS Nº #REF!
FECHA DEL P October-18 MES: #REF!

Valorizacion mayores metrados a Valorizacion mayores metrados del 01 al 30

Precio Monto S/. Valorizacion contractual Valorizacion total
Metrado 31 agosto setiembre
Unid.
Código Descripción de la Partida Contratado Unitario Presupuesto Parcial Acumulado Parcial Parcial Acumulado Parcial Acumulado
P.U. Oferta Metrado Monto S/. Monto S/. Metrado Monto S/. Metrado Monto S/. Monto S/. Metrado Monto S/. Monto S/.
615.A ACERO DE REFUERZO fy=4,200 kg/cm2 kg 44,451.53 4.95 220,035.07 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1107 VEREDAS DE CONCRETO ARMADO 41,589.40 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.C CONCRETO CLASE C (F'c=280 KG/CM2) m3 28.52 463.80 13,227.58 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.A ENCOFRADO Y DESENCOFRADO m2 147.57 65.89 9,723.39 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
615.A ACERO DE REFUERZO fy=4,200 kg/cm2 kg 3,765.34 4.95 18,638.43 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1108 LOSA DE APROXIMACION 126,826.25 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.F CONCRETO CLASE F (F'c=140 KG/CM2) m3 77.95 341.80 26,643.31 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.C CONCRETO CLASE C (F'c=280 KG/CM2) m3 103.24 463.80 47,882.71 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.A ENCOFRADO Y DESENCOFRADO m2 97.59 65.89 6,430.21 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
615.A ACERO DE REFUERZO fy=4,200 kg/cm2 kg 9,266.67 4.95 45,870.02 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1110 TRANSPORTE 751,716.86 #REF! #REF! #REF! - 96,225.47 #REF! #REF! #REF! #REF! #REF! #REF!
700.A TRANSPORTE DE MATERIALES GRANULARES PARA DISTANC m3k 20,456.23 7.72 157,922.10 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.B TRANSPORTE DE MATERIALES GRANULARES PARA DISTAN m3k 269,765.65 1.36 366,881.28 #REF! #REF! #REF! 59,357.01 80,725.53 #REF! #REF! #REF! #REF! #REF! #REF!
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANC m3k 19,940.63 8.37 166,903.07 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.D TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTAN m3k 40,823.41 1.47 60,010.41 #REF! #REF! #REF! 10,544.18 15,499.94 #REF! #REF! #REF! #REF! #REF! #REF!
1111 VARIOS 320,175.64 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1007.A JUNTA DE DILATACION (INC. COLOCACION) m 130.46 221.47 28,892.98 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1007.G3 APOYO DE NEOPRENO REFORZADO 300X300X70 MM(DUREZA und 30.00 514.72 15,441.60 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1111.A PERNO DE ANCLAJE TIPO ESPARRAGO Ø 1 3/8" L=0.75 M und 62.00 71.07 4,406.34 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.50M m 129.15 81.84 10,569.64 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1111.C TUBO DE DRENAJE, D=4" L=0.60M (INC. SUMIDERO) und 56.00 133.64 7,483.84 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PERFORADO m 593.04 40.80 24,196.03 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1111.F FALSO PUENTE m 67.51 1,281.80 86,534.32 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1100.B PUENTE TIPO VIGA "T" (04 UND) 6,022,518.40 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1101 OBRAS PRELIMINARES 271,608.12 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,489.96 2.82 4,201.69 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1101.A DESVIO PARA PUENTES m 553.97 469.13 259,883.95 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1101.B RETIRO DE PUENTE DE MADERA und 2.00 3,761.24 7,522.48 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1102 MOVIMIENTO DE TIERRAS 493,003.32 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
601.E EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 7,971.93 8.60 68,558.60 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
601.F EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO m3 8,912.52 14.52 129,409.79 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
202.B DEMOLICION DE ESTRUCTURAS m3 520.23 128.59 66,896.38 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1103 ESTRIBOS 2,621,298.84 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.F CONCRETO CLASE F (F'c=140 KG/CM2) m3 67.96 341.80 23,228.73 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.D CONCRETO CLASE D (F'c=210 KG/CM2) m3 901.13 422.80 380,997.76 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.D1 CONCRETO CLASE D (F'c=210 KG/CM2) BAJO AGUA m3 1,633.18 449.45 734,032.75 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.A ENCOFRADO Y DESENCOFRADO m2 3,317.73 65.89 218,605.23 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.B ENCOFRADO Y DESENCOFRADO BAJO AGUA m2 1,809.74 111.36 201,532.65 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
615.A ACERO DE REFUERZO fy=4,200 kg/cm2 kg 214,727.62 4.95 1,062,901.72 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1110 TRANSPORTE 699,732.04 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.A TRANSPORTE DE MATERIALES GRANULARES PARA DISTANC m3k 15,834.18 7.72 122,239.87 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.B TRANSPORTE DE MATERIALES GRANULARES PARA DISTAN m3k 214,369.78 1.36 291,542.90 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANC m3k 27,010.77 8.37 226,080.14 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.D TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTAN m3k 40,727.30 1.47 59,869.13 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1100.C PUENTE TIPO SECCION COMPUESTA (04 UND) 8,562,527.33 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1101 OBRAS PRELIMINARES 273,893.96 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
102.B TRAZO Y REPLANTEO DE PUENTES m2 1,662.15 2.82 4,687.26 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1101.A DESVIO PARA PUENTES m 549.79 469.13 257,922.98 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1101.B RETIRO DE PUENTE DE MADERA und 3.00 3,761.24 11,283.72 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1102 MOVIMIENTO DE TIERRAS 727,289.34 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
601.E EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 7,423.67 8.60 63,843.56 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
601.F EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO m3 10,616.42 14.52 154,150.42 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
605.A RELLENO PARA ESTRUCTURAS m3 14,031.90 31.29 439,058.15 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
605.B MATERIAL FILTRANTE m3 246.65 125.53 30,961.97 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1103 ESTRIBOS 2,855,726.78 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.F CONCRETO CLASE F (F'c=140 KG/CM2) m3 68.36 341.80 23,365.45 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
ENTIDAD #REF! CONTRATISTA #REF!
#REF! CONTRATO #REF!
OBRA #REF! SUPERVISION #REF!
TRAMO #REF!

PRESUPUESTS/ 203,260,008.49

S/ 203,260,008.49
PRESUPUESTO VALORIZACION CONTRACTUAL DE OBRA Y MAYORES METRADOS Nº #REF!
FECHA DEL P October-18 MES: #REF!

Valorizacion mayores metrados a Valorizacion mayores metrados del 01 al 30

Precio Monto S/. Valorizacion contractual Valorizacion total
Metrado 31 agosto setiembre
Unid.
Código Descripción de la Partida Contratado Unitario Presupuesto Parcial Acumulado Parcial Parcial Acumulado Parcial Acumulado
P.U. Oferta Metrado Monto S/. Monto S/. Metrado Monto S/. Metrado Monto S/. Monto S/. Metrado Monto S/. Monto S/.
610.D CONCRETO CLASE D (F'c=210 KG/CM2) m3 796.76 422.80 336,870.13 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
610.D1 CONCRETO CLASE D (F'c=210 KG/CM2) BAJO AGUA m3 1,795.39 449.45 806,938.04 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.A ENCOFRADO Y DESENCOFRADO m2 3,386.53 65.89 223,138.46 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
612.B ENCOFRADO Y DESENCOFRADO BAJO AGUA m2 2,450.94 111.36 272,936.68 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
615.A ACERO DE REFUERZO fy=4,200 kg/cm2 kg 240,904.65 4.95 1,192,478.02 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1110 TRANSPORTE 1,002,698.69 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.A TRANSPORTE DE MATERIALES GRANULARES PARA DISTANC m3k 28,577.58 7.72 220,618.92 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.B TRANSPORTE DE MATERIALES GRANULARES PARA DISTAN m3k 308,448.39 1.36 419,489.81 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANC m3k 30,343.30 8.37 253,973.42 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
700.D TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTAN m3k 73,888.80 1.47 108,616.54 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1111 VARIOS 286,307.86 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1111.B TUBO DE DRENAJE EN ESTRIBOS, D=4" L=0.50M m 130.24 81.84 10,658.84 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!
1111.D TUBO DE DRENAJE EN ESTRIBOS, D=6" PERFORADO m 383.60 40.80 15,650.88 #REF! #REF! #REF! - 0.00 #REF! #REF! #REF! #REF! #REF! #REF!

COSTO DIRECTO 144,789,145.50 #REF! #REF! 1,584,237.46 #REF! #REF! #REF! #REF!
GASTOS GENERALES 10.9690% 15,881,967.34 #REF! #REF! 173,775.51 #REF! #REF! #REF! #REF!
UTILIDAD 8.0000% 11,583,131.64 #REF! #REF! 126,739.00 #REF! #REF! #REF! #REF!
TOTAL CON PRECIOS DEL PRESUPUESTO OFERTA 172,254,244.48 #REF! #REF! 1,884,751.97 #REF! #REF! #REF! #REF!
TOTAL CON FACTOR DE RELACIÓN 1.00000 172,254,244.48 #REF! #REF! 1,884,751.97 #REF! #REF! #REF! #REF!
% DE AVANCE 100.00% #REF! #REF! 1.09% #REF! #REF! #REF! #REF!
 Supervisor : CONSORCIO SUPERVISOR PALMAS
Contratista : CONSORCIO VIAL MAYUSHIN
Obra : MEJORAMIENTO DE LA CARRETERA MOQUEGUA-OMATE-AREQUIPA
: Km. 35+000 AL Km. 153+500
Entidad : GOBIERNO REGIONAL DE UCAYLAI

RESUMEN DEL CONTROL DEL ADELANTO PARA MATERIALES

#REF!
CONTRATO PRINCIPAL

ADELANTO PARA MATERIALES

INDICE Adelanto AMORTIZACION DEDUCCION
ADELANTO
MATERIAL SOLICITADO UNIFICAD Solicitado ACUMULAD
Nº ACTUAL ANTERIOR ACUMULADA SALDO ANTERIOR ACTUAL
O S/IGV O
1 ACERO DE CONSTRUCCION CORRUGAD 03 2,085,068.63 #REF! 391,908.80 #REF! #REF! #REF! 37,331.27 #REF!
1 CEMENTO PORTLAND TIPO I 21 2,318,839.22 #REF! 445,189.83 #REF! #REF! #REF! 4,079.79 #REF!
1 CEMENTO ASFÁLTICO 20 3,030,304.45 #REF! 575,787.72 #REF! #REF! #REF! (1,122.84) #REF!
1 PETROLEO DIESSEL 53 9,514,940.24 #REF! 3,844,667.81 #REF! #REF! #REF! 460,839.14 #REF!
ADELANTO PARA MATERIALES N° 01 16,949,152.54 #REF! 5,257,554.16 #REF! #REF! #REF! 501,127.36 #REF!
2 ACERO DE CONSTRUCCION CORRUGAD 03 849,322.74 - - - 849,322.74 - - -
2 CEMENTO PORTLAND TIPO I 21 2,836,326.50 - - - 2,836,326.50 - - -
2 DÓLAR (GENERAL PONDERADO) 30 505,543.21 #REF! 12,515.65 #REF! #REF! #REF! - #REF!
2 PETROLEO DIESEL 53 9,345,031.45 - - - 9,345,031.45 - - -
ADELANTO PARA MATERIALES N° 02 13,536,223.90 #REF! 12,515.65 #REF! #REF! #REF! - #REF!

TOTAL ADELANTO PARA MATERIALES 30,485,376.44 #REF! 5,270,069.81 #REF! #REF! #REF! 501,127.36 #REF!

TOTAL EN EL MES #REF!

ACUMULADO ANTERIOR 501,127.36
ACUMULADO ACTUAL #REF!

[Link] : Res Adel Mat

Supervisor : CONSORCIO SUPERVISOR VIAL AREQUIPA
Contratista : CONSORCIO VIAL DEL SUR
Obra : MEJORAMIENTO DE LA CARRETERA MOQUEGUA-OMATE-AREQUIPA
: Km. 35+000 AL Km. 153+500
Entidad : MINISTERIO DE TRANSPORTE Y COMUNICACIONES - PROVIAS NACIONAL

AMORTIZACION DEL ADELANTO PARA MATERIALES Nº 01

#REF!
CONTRATO PRINCIPAL
Monto del Adelanto Especifico para ACERO DE CONSTRUCCION CORRUGADO S/. 2,367,516.40 SIN IGV FORMULA: Am = Adelanto Utilizado x ( I ma / I mo ) x FR
Fecha de Pago del Adelanto : 1-Dec-17 DONDE:
Material: ACERO CORRUGADO fy = 4200 kg/cm2 GRADO 60 A m: Amortización del Adelanto de materiales en S/. Sin IGV.
Indice Unificado: 03 Adelanto utilizado: Metrado Ejecutado x Precio Unitario
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF! I ma: Indice de precio del material a la fecha efeciva del adelanto.
Indice INEI a la Fecha del Pago del Adelanto (Diciembre 2,017) #REF! 1-Dec-17 I mo: Indice de precio del material a la fecha del Presupuesto Base.
FR: Factor de relación = 1.00000
#REF! Para Obras A Precios Unitarios, FR es igual a 1.0000

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO [Link]. INDICES AMORTIZACION

ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO (Kg) PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ACERO DE CONSTRUCCION CORRUGADO
COMPONENTE ACERO CORRUGADO fy = 4200 kg/cm2 GRADO 60
102.A TOPOGRAFIA Y GEOREFERENCIACION km 1.0000 1.8000 118.32 212.98 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 1,726,655.75 1,864,788.21 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
510.B CUNETAS RECTANGULARES m 1.0000 14.7582 16,562.27 244,429.29 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
656.A JUNTA EN BADENES m 1.0000 6.1090 2,059.89 12,583.87 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
801.B SEÑAL PREVENTIVA 0.75MX0.75M und 1.0000 10.8000 976.00 10,540.80 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
802.A SEÑALES REGLAMENTARIAS RECTANGULARES 1.20MX0.80M und 1.0000 10.8000 112.00 1,209.60 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
802.B SEÑAL REGLAMENTARIA OCTOGONAL 0.75MX0.75M und 1.0000 10.8000 9.00 97.20 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
803.A SEÑAL INFORMATIVA DE SERVICIO 0.60MX2.00M und 1.0000 12.9059 17.00 219.40 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
803.B SEÑALES INFORMATIVAS 1.20Mx2.40M und 1.0000 25.8119 52.00 1,342.22 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
804.A POSTES DELINEADORES und 1.0000 2.0457 4,992.00 10,212.13 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
810.A POSTE DE KILOMETRAJE und 1.0000 4.2304 118.00 499.19 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
908.C ESTRUCTURA DE SOPORTE DE SEÑALES und 1.0000 23.5159 240.00 5,643.82 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
PUENTE JAGUAY CHICO
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 4,896.33 5,288.04 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 14,374.09 15,524.02 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 2,228.41 2,406.68 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 8,475.38 9,153.41 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 747.96 807.80 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 2,228.41 2,406.68 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 300.62 324.67 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A JUNTA DE DILATACION m 1.0000 4.5000 17.60 79.20 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A APOYOS DE NEOPRENO REFORZADO E=90 MM und 1.0000 0.4000 8.00 3.20 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
PUENTE PACHAS
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 15,179.01 16,393.33 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 31,366.87 33,876.22 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 6,512.18 7,033.15 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 9,174.01 9,907.93 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 1,722.05 1,859.81 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 2,725.21 2,943.23 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 1.0800 351.52 379.64 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A JUNTA DE DILATACION m 1.0000 4.5000 23.60 106.20 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504
504.A APOYOS DE NEOPRENO REFORZADO E=90 MM und 1.0000 0.4000 10.00 4.00 Err:504 Err:504 2.74 #REF! #REF! Err:504 Err:504

2,260,275.92 Err:504 Err:504 Err:504

METRADO SOLICITADO 851,387.62
TOTAL POR AMORTIZAR Err:504 Err:504
AMORTIZADO PRESENTE VALORIZACION #REF! #REF!
 C O N T R O L D E L A D E L A N T O P A R A M A T E R I A L E S Nº 01

Material: ACERO DE CONSTRUCCION CORRUGADO

Indice Unificado:03 OTORGADO SALDO
Monto del Adelanto Especifico para ACERO DE CONSTRUCCION CORRUGADO S/. 2,367,516.40 #REF!
Monto Deflatado (A fecha del presupuesto base) #REF! #REF!
Fecha de Pago del Adelanto : 1-Dec-17
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF!
Indice INEI a la Fecha del Pago del Adelanto (Diciembre 2,017) #REF!
Coeficiente en la Fómula Polinómica #REF!
Incidencia del material #REF!

AMORTIZACION DEL ADELANTO DE MATERIALES Nº 01

AMORTIZACION DEL ADELANTO PARA MATERIALES

VALORIZACION DE OBRA ADELANTO DEFLATADO ADELANTO OTORGADO
DEBE SALDO AMORTIZ. DEBE SALDO AMORTIZ.
Val. 1 #REF! #REF! #REF! 2,367,516.40 2,367,516.40
Val. 2 #REF! #REF! #REF! 2,367,516.40 2,367,516.40
Val. 3 #REF! #REF! #REF! 2,367,516.40 2,367,516.40
Val. 4 #REF! #REF! #REF! 2,367,516.40 2,367,516.40
Val. 5 #REF! #REF! #REF! 2,367,516.40 2,367,516.40
Val. 6 #REF! #REF! #REF! 2,367,516.40 2,367,516.40
Val. 7 #REF! #REF! #REF! 32.41 2,367,516.40 2,367,483.13 33.27
Val. 8 #REF! #REF! #REF! 36.61 2,367,483.13 2,367,445.56 37.57
Val. 9 #REF! #REF! #REF! 119,801.46 2,367,445.56 2,244,476.78 122,968.78
Val. 10 #REF! #REF! #REF! 36,116.59 2,244,476.78 2,207,405.33 37,071.45
Val. 11 #REF! #REF! #REF! 21,727.19 2,207,405.33 2,185,103.72 22,301.61
Val. 12 #REF! #REF! #REF! 92,486.26 2,185,103.72 2,090,172.30 94,931.42
Val. 13 #REF! #REF! #REF! 111,613.83 2,090,172.30 1,975,607.60 114,564.70
Val. 14 #REF! #REF! #REF! #REF! 1,975,607.60 #REF! #REF!
Val. 15 #REF! #REF! #REF! - #REF! #REF! -
Val. 16 #REF! #REF! #REF! - #REF! #REF! -
Val. 17 #REF! #REF! #REF! - #REF! #REF! -
Val. 18 #REF! #REF! #REF! - #REF! #REF! -
Val. 19 #REF! #REF! #REF! - #REF! #REF! -
Val. 20 #REF! #REF! #REF! - #REF! #REF! -
Val. 21 #REF! #REF! #REF! - #REF! #REF! -
Val. 22 #REF! #REF! #REF! - #REF! #REF! -
Val. 23 #REF! #REF! #REF! - #REF! #REF! -
Val. 24 #REF! #REF! #REF! - #REF! #REF! -
Val. 25 #REF! #REF! #REF! - #REF! #REF! -
Val. 26 #REF! #REF! #REF! - #REF! #REF! -
Val. 27 #REF! #REF! #REF! - #REF! #REF! -
Val. 28 #REF! #REF! #REF! - #REF! #REF! -
Val. 29 #REF! #REF! #REF! - #REF! #REF! -
Val. 30 #REF! #REF! #REF! - #REF! #REF! -

ACUMULADO ACTUAL #REF! #REF!

DEDUCCION POR REAJUSTE QUE NO CORRESPONDE DEL ADELANTO DE MATERIALES Nº 01

DEDUCCION =A x (Imr - Ima) / Imo
"A" = Monto Bruto Valorizado x Coeficiente
MONTO UTILIZACION DEFLATADA DEL
SALDO FORMULA POLINOMICA INDICES INEI MONTO DE
VALORIZACION DE OBRA BRUTO ADELANTO
ADELANTO DEDUCCION
VALORIZADO COEFCIENTE INCIDENCIA DEBE "A" SALDO Imo Ima Imr
Val. 1 #REF! #REF! 2,367,516.40 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 2 #REF! #REF! 2,367,516.40 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 3 #REF! #REF! 2,367,516.40 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 4 #REF! #REF! 2,367,516.40 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 5 #REF! #REF! 2,367,516.40 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 6 #REF! #REF! 2,367,516.40 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 7 #REF! #REF! 2,367,483.13 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 8 #REF! #REF! 2,367,445.56 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 9 #REF! #REF! 2,244,476.78 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 10 #REF! #REF! 2,207,405.33 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 11 #REF! #REF! 2,185,103.72 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 12 #REF! #REF! 2,090,172.30 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 13 #REF! #REF! 1,975,607.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 14 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 15 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 16 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 17 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 18 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF!
ACUMULADO ACTUA #REF!
ACUMULADO ANTER 37,331.27
EN EL MES #REF!
Supervisor : CONSORCIO SUPERVISOR VIAL AREQUIPA
Contratista : CONSORCIO VIAL DEL SUR
Obra : MEJORAMIENTO DE LA CARRETERA MOQUEGUA-OMATE-AREQUIPA
: Km. 35+000 AL Km. 153+500
Entidad : MINISTERIO DE TRANSPORTE Y COMUNICACIONES - PROVIAS NACIONAL

AMORTIZACION DEL ADELANTO PARA MATERIALES Nº 01

#REF!
CONTRATO PRINCIPAL
Monto del Adelanto Especifico para CEMENTO PORTLAND TIPO I S/. 3,339,463.79 SIN IGV FORMULA: Am = Adelanto Utilizado x ( I ma / I mo ) x FR
Fecha de Pago del Adelanto : 1-Dec-17 DONDE:
Material: CEMENTO PORTLAND TIPO I (42Kg) A m: Amortización del Adelanto de materiales en S/. Sin IGV.
Indice Unificado: 21 Adelanto utilizado: Metrado Ejecutado x Precio Unitario
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF! I ma: Indice de precio del material a la fecha efeciva del adelanto.
Indice INEI a la Fecha del Pago del Adelanto (Diciembre 2,017) #REF! 1-Dec-17 I mo: Indice de precio del material a la fecha del Presupuesto Base.
FR: Factor de relación = 1.00000
#REF! Para Obras A Precios Unitarios, FR es igual a 1.0000

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO [Link]. INDICES AMORTIZACION

ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: CEMENTO PORTLAND TIPO I
COMPONENTE CEMENTO PORTLAND TIPO I (42Kg)
102.A km 1.0000 2.1000 118.32 248.47 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 5.0000 1,700.00 8,500.00 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.G CONCRETO CLASE G (f'c = 140 kg/cm2 + 30% PM) m3 1.0000 4.2350 15,515.05 65,706.24 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.E CONCRETO CLASE E (f'c = 175 kg/cm2) m3 1.0000 6.5000 2,554.21 16,602.37 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.D CONCRETO CLASE D (f'c = 210kg/cm2) m3 1.0000 9.0000 30,710.49 276,394.41 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 1,127.74 12,405.14 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
510.A CUNETAS TRIANGULAR m 1.0000 1.1375 110,074.00 125,209.18 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
510.B CUNETAS RECTANGULARES m 1.0000 2.1500 16,562.27 35,608.88 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
510.C CUNETAS DE BANQUETAS m 1.0000 1.3650 1,550.00 2,115.75 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
601.B EMBOQUILLADO DE PIEDRA m 1.0000 0.8125 9,272.80 7,534.15 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
660.A NIVELACION DE BUZONES und 1.0000 1.4255 20.00 28.51 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
801.B SEÑAL PREVENTIVA 0.75MX0.75M und 1.0000 1.1759 976.00 1,147.68 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
802.A SEÑALES REGLAMENTARIAS RECTANGULARES 1.20MX0.80M und 1.0000 1.1759 112.00 131.70 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
802.B SEÑAL REGLAMENTARIA OCTOGONAL 0.75MX0.75M und 1.0000 1.1756 9.00 10.58 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
803.A SEÑAL INFORMATIVA DE SERVICIO 0.60MX2.00M und 1.0000 7.4782 17.00 127.13 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
803.B SEÑALES INFORMATIVAS 1.20Mx2.40M und 1.0000 6.8250 52.00 354.90 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
804.A POSTES DELINEADORES und 1.0000 0.5925 4,992.00 2,957.76 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
810.A POSTE DE KILOMETRAJE und 1.0000 0.9757 118.00 115.13 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
807.A GUARDAVIA METALICA m 1.0000 0.1260 32,676.03 4,117.18 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
908.C ESTRUCTURA DE SOPORTE DE SEÑALES und 1.0000 5.2000 240.00 1,248.00 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
PUENTE JAHUAY CHICO
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 5.0000 9.65 48.25 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 90.70 997.70 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.D CONCRETO CLASE D (f'c = 210kg/cm2) m3 1.0000 9.0000 112.00 1,008.00 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 31.48 346.28 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 37.52 412.72 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 5.61 61.71 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 5.0000 2.25 11.25 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 16.69 183.59 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 6.09 66.99 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
1100.A APOYOS DE NEOPRENO REFORZADO E=90 MM und 1.0000 0.0838 8.00 0.67 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
PUENTE PACHAS
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 5.0000 17.07 85.35 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.F CONCRETO CLASE F f'c = 140 kg/cm2 m3 1.0000 5.5002 21.15 116.33 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 220.86 2,429.46 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.D CONCRETO CLASE D (f'c = 210kg/cm2) m3 1.0000 9.0000 288.52 2,596.68 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 52.04 572.44 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 64.48 709.28 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 11.47 126.17 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 5.0000 2.32 11.60 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 18.30 201.30 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 11.0000 7.15 78.65 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504
1100.A APOYOS DE NEOPRENO REFORZADO E=90 MM und 1.0000 0.0830 10.00 0.83 Err:504 Err:504 20.52 #REF! #REF! Err:504 Err:504

570,628.41 Err:504 Err:504 Err:504

METRADO SOLICITADO 162,741.90
TOTAL POR AMORTIZAR Err:504 Err:504
AMORTIZADO PRESENTE VALORIZACION #REF! #REF!
 C O N T R O L D E L A D E L A N T O P A R A M A T E R I A L E S Nº 01

Material: CEMENTO PORTLAND TIPO I

Indice Unificado:21 OTORGADO SALDO
Monto del Adelanto Especifico para CEMENTO PORTLAND TIPO I S/. 3,339,463.79 #REF!
Monto Deflatado (A fecha del presupuesto base) #REF! #REF!
Fecha de Pago del Adelanto : 1-Dec-17
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF!
Indice INEI a la Fecha del Pago del Adelanto (Diciembre 2,017) #REF!
Coeficiente en la Fómula Polinómica #REF!
Incidencia del material #REF!

AMORTIZACION DEL ADELANTO DE MATERIALES Nº 01

AMORTIZACION DEL ADELANTO PARA MATERIALES

VALORIZACION DE OBRA ADELANTO DEFLATADO ADELANTO OTORGADO
DEBE SALDO AMORTIZ. DEBE SALDO AMORTIZ.
Val. 1 #REF! #REF! #REF! 3,339,463.79 3,339,463.79
Val. 2 #REF! #REF! #REF! 3,339,463.79 3,339,463.79
Val. 3 #REF! #REF! #REF! 3,339,463.79 3,339,463.79
Val. 4 #REF! #REF! #REF! 3,339,463.79 3,339,463.79
Val. 5 #REF! #REF! #REF! 3,339,463.79 3,339,463.79
Val. 6 #REF! #REF! #REF! 3,339,463.79 3,339,463.79
Val. 7 #REF! #REF! #REF! 30,896.56 3,339,463.79 3,308,567.23 30,896.56
Val. 8 #REF! #REF! #REF! 21,376.50 3,308,567.23 3,287,190.73 21,376.50
Val. 9 #REF! #REF! #REF! 92,824.68 3,287,190.73 3,194,366.05 92,824.68
Val. 10 #REF! #REF! #REF! 49,098.42 3,194,366.05 3,145,267.63 49,098.42
Val. 11 #REF! #REF! #REF! 54,248.52 3,145,267.63 3,091,019.11 54,248.52
Val. 12 #REF! #REF! #REF! 25,302.81 3,091,019.11 3,065,716.30 25,302.81
Val. 13 #REF! #REF! #REF! 171,442.34 3,065,716.30 2,894,273.96 171,442.34
Val. 14 #REF! #REF! #REF! #REF! 2,894,273.96 #REF! #REF!
Val. 15 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 16 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 17 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 18 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF! #REF! #REF!

ACUMULADO ACTUAL #REF! #REF!

DEDUCCION POR REAJUSTE QUE NO CORRESPONDE DEL ADELANTO DE MATERIALES Nº 01

DEDUCCION =A x (Imr - Ima) / Imo
"A" = Monto Bruto Valorizado x Coeficiente
MONTO UTILIZACION DEFLATADA DEL
SALDO FORMULA POLINOMICA INDICES INEI MONTO DE
VALORIZACION DE OBRA BRUTO ADELANTO
ADELANTO DEDUCCION
VALORIZADO COEFCIENTE INCIDENCIA DEBE "A" SALDO Imo Ima Imr
Val. 1 #REF! #REF! 3,339,463.79 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 2 #REF! #REF! 3,339,463.79 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 3 #REF! #REF! 3,339,463.79 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 4 #REF! #REF! 3,339,463.79 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 5 #REF! #REF! 3,339,463.79 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 6 #REF! #REF! 3,339,463.79 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 7 #REF! #REF! 3,308,567.23 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 8 #REF! #REF! 3,287,190.73 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 9 #REF! #REF! 3,194,366.05 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 10 #REF! #REF! 3,145,267.63 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 11 #REF! #REF! 3,091,019.11 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 12 #REF! #REF! 3,065,716.30 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 13 #REF! #REF! 2,894,273.96 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 14 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 15 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 16 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 17 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 18 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF!
ACUMULADO ACTUA #REF!
ACUMULADO ANTER 4,079.79
EN EL MES #REF!
Supervisor : CONSORCIO SUPERVISOR VIAL AREQUIPA
Contratista : CONSORCIO VIAL DEL SUR
Obra : MEJORAMIENTO DE LA CARRETERA MOQUEGUA-OMATE-AREQUIPA
: Km. 35+000 AL Km. 153+500
Entidad : MINISTERIO DE TRANSPORTE Y COMUNICACIONES - PROVIAS NACIONAL

AMORTIZACION DEL ADELANTO PARA MATERIALES Nº 01

#REF!
CONTRATO PRINCIPAL
Monto del Adelanto Especifico para ALCANTARILLA S/. 575,787.72 FORMULA: Am = Adelanto Utilizado x ( I ma / I mo ) x FR
Fecha de Pago del Adelanto: 1-Dec-17 DONDE:
Material: ALCANTARILLA A m: Amortización del Adelanto de materiales en S/. Sin IGV.
Indice Unificado: 30 Adelanto utilizado: Metrado Ejecutado x Precio Unitario
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF! I ma: Indice de precio del material a la fecha efeciva del adelanto.
Indice INEI a la Fecha del Pago del Adelanto (Diciembre 2,017) #REF! 1-Dec-17 I mo: Indice de precio del material a la fecha del Presupuesto Base.
FR: Factor de relación = 1.00000
#REF! Para Obras A Precios Unitarios, FR es igual a 1.0000

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO INDICES AMORTIZACION

[Link].
ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ALCANTARILLA
COMPONENTE TUBERIA METALICA CORRUGADA TMC D=36"
507.B TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 0.90 M DE ML 1.0000 1.0500 2,502.04 2,627.14 Err:504 Err:504 272.98 #REF! #REF! Err:504 Err:504

2,627.14 Err:504 Err:504 Err:504

METRADO SOLICITADO 1,406.39

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO INDICES AMORTIZACION

[Link].
ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ALCANTARILLA
COMPONENTE TUBERIA METALICA CORRUGADA TMC D=48"
507.C TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 1.20 M DE ML 1.0000 1.0500 508.68 534.11 Err:504 Err:504 370.94 #REF! #REF! Err:504 Err:504

534.11 Err:504 Err:504 Err:504

METRADO SOLICITADO 285.93

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO INDICES AMORTIZACION

[Link].
ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ALCANTARILLA
COMPONENTE TUBERIA METALICA CORRUGADA TMC D=60"
507.D TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 1.50 M DE ML 1.0000 1.0500 182.25 191.36 Err:504 Err:504 583.20 #REF! #REF! Err:504 Err:504

191.36 Err:504 Err:504 Err:504

METRADO SOLICITADO 102.44

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO INDICES AMORTIZACION

[Link].
ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ALCANTARILLA
COMPONENTE TUBERIA METALICA CORRUGADA TMC D=72"
507.E TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 1.80 M DE ML 1.0000 1.0500 44.55 46.78 Err:504 Err:504 850.09 #REF! #REF! Err:504 Err:504

46.78 Err:504 Err:504 Err:504

METRADO SOLICITADO 30.37
TOTAL x AMORTIZAR Err:504 Err:504
AMORTIZADO PTE VALORIZACION #REF! #REF!

[Link] : AM 01-Alc. IU 30 17/25

 C O N T R O L D E L A D E L A N T O P A R A M A T E R I A L E S Nº 01
Material: ALCANTARILLA
Indice Unificado:30 OTORGADO SALDO
Monto del Adelanto Especifico para ALCANTARILLA S/. 575,787.72 #REF!
Monto Deflatado (A fecha del presupuesto base) #REF! #REF!
Fecha de Pago del Adelanto: 1-Dec-17
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF!
Indice INEI a la Fecha del Pago del Adelanto (Diciembre 2,017) #REF!
Coeficiente en la Fómula Polinómica #REF!
Incidencia del material #REF!

AMORTIZACION DEL ADELANTO DE MATERIALES Nº 01

AMORTIZACION DEL ADELANTO PARA MATERIALES

VALORIZACION DE OBRA ADELANTO DEFLATADO ADELANTO OTORGADO
DEBE SALDO AMORTIZ. DEBE SALDO AMORTIZ.
VAL. 01 #REF! #REF! #REF! 575,787.72 575,787.72
VAL. 02 #REF! #REF! #REF! 575,787.72 575,787.72
VAL. 03 #REF! #REF! #REF! 575,787.72 575,787.72
VAL. 04 #REF! #REF! #REF! 575,787.72 575,787.72
VAL. 05 #REF! #REF! #REF! 575,787.72 575,787.72
VAL. 06 #REF! #REF! #REF! 145,347.46 575,787.72 429,973.91 145,813.81
VAL. 07 #REF! #REF! #REF! 95,986.39 429,973.91 333,497.65 96,476.26
VAL. 08 #REF! #REF! #REF! 94,311.38 333,497.65 238,704.94 94,792.71
VAL. 09 #REF! #REF! #REF! 61,850.71 238,704.94 176,538.58 62,166.36
VAL. 10 #REF! #REF! #REF! 111,880.89 176,538.58 64,086.69 112,451.89
VAL. 11 #REF! #REF! #REF! 26,623.45 64,086.69 37,327.37 26,759.32
VAL. 12 #REF! #REF! #REF! 36,863.78 37,327.37 0.00 37,327.37
VAL. 13 #REF! #REF! #REF! #REF! 0.00 #REF! #REF!
VAL. 14 #REF! #REF! #REF! #REF! #REF!
VAL. 15 #REF! #REF! #REF! #REF! #REF!
VAL. 16 #REF! #REF! #REF! #REF! #REF!
VAL. 17 #REF! #REF! #REF! #REF! #REF!
VAL. 18 #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF!

ACUMULADO ACTUAL #REF! #REF!

DEDUCCION POR REAJUSTE QUE NO CORRESPONDE DEL ADELANTO DE MATERIALES Nº 01

DEDUCCION =A x (Imr - Ima) / Imo
"A" = Monto Bruto Valorizado x Coeficiente
MONTO FORMULA POLINOMICA UTILIZACION DEFLATADA DEL ADELANTO INDICES INEI
SALDO MONTO DE
VALORIZACION DE OBRA BRUTO
ADELANTO COEFCIENTE INCIDENCIA DEBE "A" SALDO Imo Ima Imr DEDUCCION PUBLICADO
VALORIZADO
VAL. 01 #REF! #REF! 575,787.72 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 02 #REF! #REF! 575,787.72 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 03 #REF! #REF! 575,787.72 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 04 #REF! #REF! 575,787.72 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 05 #REF! #REF! 575,787.72 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 06 #REF! #REF! 429,973.91 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 07 #REF! #REF! 333,497.65 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 08 #REF! #REF! 238,704.94 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 09 #REF! #REF! 176,538.58 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 10 #REF! #REF! 64,086.69 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 11 #REF! #REF! 37,327.37 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 12 #REF! #REF! 0.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 13 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 14 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 15 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

[Link] : AM 01-Alc. IU 30 18/25

 VAL. 16 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 17 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 18 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF!
ACUMULADO ACTUAL #REF!
ACUMULADO ANTERIO (1,122.84)
EN EL MES #REF!

[Link] : AM 01-Alc. IU 30 19/25

Supervisor : CONSORCIO SUPERVISOR VIAL AREQUIPA
Contratista : CONSORCIO VIAL DEL SUR
Obra : MEJORAMIENTO DE LA CARRETERA MOQUEGUA-OMATE-AREQUIPA
: Km. 35+000 AL Km. 153+500
Entidad : MINISTERIO DE TRANSPORTE Y COMUNICACIONES - PROVIAS NACIONAL

AMORTIZACION DEL ADELANTO PARA MATERIALES Nº 0 1

#REF!
CONTRATO PRINCIPAL
Monto del Adelanto Especifico para ALCANTARILLA S/. 505,543.21 FORMULA: Am = Adelanto Utilizado x ( I ma / I mo ) x FR
Fecha de Pago del Adelanto: 1-Aug-18 DONDE:
Material: ALCANTARILLA A m: Amortización del Adelanto de materiales en S/. Sin IGV.
Indice Unificado: 30 Adelanto utilizado: Metrado Ejecutado x Precio Unitario
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF! I ma: Indice de precio del material a la fecha efeciva del adelanto.
Indice INEI a la Fecha del Pago del Adelanto (Agosto 2,018) #REF! 1-Aug-18 I mo: Indice de precio del material a la fecha del Presupuesto Base.
FR: Factor de relación = 1.00000
#REF! Para Obras A Precios Unitarios, FR es igual a 1.0000

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO INDICES AMORTIZACION

[Link].
ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ALCANTARILLA
COMPONENTE TUBERIA METALICA CORRUGADA TMC D=36"
507.B TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 0.90 M DE ML 1.0000 1.0500 2,502.04 2,627.14 Err:504 Err:504 272.98 #REF! #REF! Err:504 Err:504

2,627.14 Err:504 Err:504 Err:504

METRADO SOLICITADO 1,406.39

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO INDICES AMORTIZACION

[Link].
ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ALCANTARILLA
COMPONENTE TUBERIA METALICA CORRUGADA TMC D=48"
507.C TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 1.20 M DE ML 1.0000 1.0500 508.68 534.11 Err:504 Err:504 370.94 #REF! #REF! Err:504 Err:504

534.11 Err:504 Err:504 Err:504

METRADO SOLICITADO 285.93

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO INDICES AMORTIZACION

[Link].
ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ALCANTARILLA
COMPONENTE TUBERIA METALICA CORRUGADA TMC D=60"
507.D TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 1.50 M DE ML 1.0000 1.0500 182.25 191.36 Err:504 Err:504 583.20 #REF! #REF! Err:504 Err:504

191.36 Err:504 Err:504 Err:504

METRADO SOLICITADO 102.44

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO INDICES AMORTIZACION

[Link].
ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: ALCANTARILLA
COMPONENTE TUBERIA METALICA CORRUGADA TMC D=72"
507.E TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 1.80 M DE ML 1.0000 1.0500 44.55 46.78 Err:504 Err:504 850.09 #REF! #REF! Err:504 Err:504

46.78 Err:504 Err:504 Err:504

METRADO SOLICITADO 30.37
TOTAL x AMORTIZAR Err:504 Err:504
AMORTIZADO PTE VALORIZACION #REF! #REF!

[Link] : AM 02-Alc. IU 30 20/25

 C O N T R O L D E L A D E L A N T O P A R A M A T E R I A L E S Nº 01
Material: ALCANTARILLA
Indice Unificado:30 OTORGADO SALDO
Monto del Adelanto Especifico para ALCANTARILLA S/. 505,543.21 #REF!
Monto Deflatado (A fecha del presupuesto base) #REF! #REF!
Fecha de Pago del Adelanto: 1-Aug-18
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF!
Indice INEI a la Fecha del Pago del Adelanto (Agosto 2,018) #REF!
Coeficiente en la Fómula Polinómica #REF!
Incidencia del material #REF!

AMORTIZACION DEL ADELANTO DE MATERIALES Nº 01

AMORTIZACION DEL ADELANTO PARA MATERIALES

VALORIZACION DE OBRA ADELANTO DEFLATADO ADELANTO OTORGADO
DEBE SALDO AMORTIZ. DEBE SALDO AMORTIZ.
VAL. 01 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 02 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 03 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 04 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 05 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 06 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 07 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 08 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 09 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 10 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 11 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 12 #REF! #REF! #REF! 505,543.21 505,543.21
VAL. 13 #REF! #REF! #REF! 12,073.91 505,543.21 493,027.56 12,515.65
VAL. 14 #REF! #REF! #REF! #REF! 493,027.56 #REF! #REF!
VAL. 15 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 16 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 17 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 18 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF!

ACUMULADO ACTUAL #REF! #REF!

DEDUCCION POR REAJUSTE QUE NO CORRESPONDE DEL ADELANTO DE MATERIALES Nº 01

DEDUCCION =A x (Imr - Ima) / Imo
"A" = Monto Bruto Valorizado x Coeficiente
MONTO FORMULA POLINOMICA UTILIZACION DEFLATADA DEL ADELANTO INDICES INEI
SALDO MONTO DE
VALORIZACION DE OBRA BRUTO
ADELANTO COEFCIENTE INCIDENCIA DEBE "A" SALDO Imo Ima Imr DEDUCCION PUBLICADO
VALORIZADO
VAL. 01 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 02 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 03 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 04 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 05 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 06 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 07 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 08 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 09 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 10 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 11 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 12 #REF! #REF! 505,543.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 13 #REF! #REF! 493,027.56 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 14 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 15 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

[Link] : AM 02-Alc. IU 30 21/25

 VAL. 16 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 17 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
VAL. 18 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF!
ACUMULADO ACTUAL #REF!
ACUMULADO ANTERIO 0.00
EN EL MES #REF!

[Link] : AM 02-Alc. IU 30 22/25

Supervisor : CONSORCIO SUPERVISOR VIAL AREQUIPA
Contratista : CONSORCIO VIAL DEL SUR
Obra : MEJORAMIENTO DE LA CARRETERA MOQUEGUA-OMATE-AREQUIPA
: Km. 35+000 AL Km. 153+500
Entidad : MINISTERIO DE TRANSPORTE Y COMUNICACIONES - PROVIAS NACIONAL

AMORTIZACION DEL ADELANTO PARA MATERIALES Nº 01

#REF!
CONTRATO PRINCIPAL
Monto del Adelanto Especifico para PETROLEO DIESEL ### SIN IGV FORMULA: Am = Adelanto Utilizado x ( I ma / I mo ) x FR
Fecha de Pago del Adelanto : 1-Dec-17 DONDE:
Material: PETROLEO DIESEL (EQUIPO MECANICO) A m: Amortización del Adelanto de materiales en S/. Sin IGV.
Indice Unificado: 53 Adelanto utilizado: Metrado Ejecutado x Precio Unitario
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF! I ma: Indice de precio del material a la fecha efeciva del adelanto.
Indice INEI a la Fecha del Pago del Adelanto (Diciembre 2,017) #REF! 1-Dec-17 I mo: Indice de precio del material a la fecha del Presupuesto Base.
FR: Factor de relación = 1.00000
#REF! Para Obras A Precios Unitarios, FR es igual a 1.0000

ANALISIS DE PRECIO METRADO REFERENCIAL METRADO AMORTIZADO [Link]. INDICES AMORTIZACION

ITEM DESCRIPCION DE LA PARTIDA UND A la Fecha
FACTOR APU CANT. PARTIDA INSUMO PARTIDA INSUMO INSUMO Ima Imo Deflatada
de Pago
Material: PETROLEO DIESEL
COMPONENTE PETROLEO DIESEL (EQUIPO MECANICO)
Gln x KmKm Gln
102.A TOPOGRAFIA Y GEOREFERENCIACION km 1.0000 1.9952 118.32 236.07 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
103.A MANTENIMIENTO DE TRANSITO TEMPORAL Y SEGURIDAD VIAL glb 1.0000 31407.6000 1.00 31,407.60 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
107.A ACCESO A CANTERAS, FUENTES DE AGUA, ZONA DE PROCESOS Y DME km 1.0000 1462.2889 6.23 9,110.06 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
201.B DESBROCE Y LIMPIEZA EN ZONAS NO BOSCOSAS ha 1.0000 98.1733 20.83 2,044.95 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
202.B.1 EXCAVACION EN ROCA FIJA m3 1.0000 0.4109 120,088.84 49,344.50 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
202.B.2 EXCAVACION EN ROCA FRACTURADA (SUELTA) m3 1.0000 0.2528 307,793.04 77,810.08 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
202.B3 EXCAVACION EN MATERIAL SUELTO m3 1.0000 0.1238 876,428.74 108,501.88 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
203.A REMOCION DE DERRUMBES m3 1.0000 0.1804 14,715.97 2,654.76 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
205.A TERRAPLENES CON MATERIAL DE CANTERA m3 1.0000 0.2152 275,495.38 59,286.61 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
207.A MEJORAMIENTO DE SUELOS CON MATERIAL DE CANTERA m3 1.0000 0.4880 89,811.03 43,827.78 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
210.A PERFILADO Y COMPACTADO DE SUBRASANTES EN ZONAS DE CORTE m2 1.0000 0.0998 548,561.28 54,746.42 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
211.A BANQUETAS DE RELLENO m3 1.0000 0.4216 13,173.04 5,553.75 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
230.A MATERIAL DE CANTERA PARA RELLENOS m3 1.0000 0.3008 378,479.47 113,846.62 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
403.A BASE GRANULAR E=0.275 m3 1.0000 1.8369 302,757.72 556,135.66 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
416.A IMPRIMACION ASFALTICA m2 1.0000 0.0311 986,229.37 30,671.73 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
423.A PAVIMENTO DE CONCRETO ASFALTICO CALIENTE (MAC) m3 1.0000 3.9198 72,958.22 285,981.63 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
604.B DEMOLICION DE ESTRUCTURAS m3 1.0000 2.7050 689.33 1,864.64 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
208.C LIMPIEZA DE CAUCE DE RIO m3 1.0000 0.2830 10,579.50 2,994.00 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
501.E EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 1.0000 0.4012 206,697.62 82,927.09 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
502.A RELLENO PARA ESTRUCTURAS m3 1.0000 1.7735 97,206.29 172,395.36 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
514.B FILTRO DRENANTE m3 1.0000 1.5672 44,592.97 69,886.10 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 2.4980 1,700.00 4,246.60 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.G CONCRETO CLASE G (f'c = 140 kg/cm2 + 30% PM) m3 1.0000 2.2623 15,515.05 35,099.70 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.E CONCRETO CLASE E (f'c = 175 kg/cm2) m3 1.0000 2.5367 2,554.21 6,479.26 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.D CONCRETO CLASE D (f'c = 210kg/cm2) m3 1.0000 2.8260 30,710.49 86,787.84 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5701 1,127.74 5,153.88 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.A ENCOFRADO Y DESENCOFRADO m2 1.0000 0.1593 137,262.27 21,865.88 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 1,726,655.75 10,877.93 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
615.B DOWELLS m 1.0000 0.0235 679.00 15.96 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
507.B TUBERIA CORRUGADA DE ACERO GALVANIZADO DE D=36" m 1.0000 2.3598 2,502.04 5,904.31 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
507.C TUBERIA CORRUGADA DE ACERO GALVANIZADO DE D=48" m 1.0000 1.9762 508.68 1,005.25 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
507.D TUBERIA CORRUGADA DE ACERO GALVANIZADO DE D=60" m 1.0000 2.3129 182.25 421.53 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
507.E TUBERIA CORRUGADA DE ACERO GALVANIZADO DE D=72" m 1.0000 2.4299 44.55 108.25 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
607.A TUBO DE PVC SAP CLASE 10, D=3" m 1.0000 0.0235 12,662.69 297.57 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
607.F TUBO DE PVC SAP CLASE 10, D=6" PERFORADO m 1.0000 0.0291 35,775.98 1,041.08 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
607.C TUBO DE PVC SAP CLASE 10, D=6" m 1.0000 0.0291 220.00 6.40 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
510.A CUNETAS TRIANGULAR m 1.0000 0.5087 110,074.00 55,994.64 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
510.B CUNETAS RECTANGULARES m 1.0000 1.4665 16,562.27 24,288.57 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
510.C CUNETAS DE BANQUETAS m 1.0000 0.6186 1,550.00 958.83 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
602.A GAVION CAJA TIPO A m3 1.0000 1.3729 965.00 1,324.85 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
602.B GAVION CAJA TIPO B m3 1.0000 1.4494 1,657.50 2,402.38 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
602.C GAVION CAJA TIPO C m3 1.0000 1.4494 621.00 900.08 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
602.D GAVION CAJA TIPO CFA m3 1.0000 1.4494 905.00 1,311.71 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
602.E GAVION CAJA TIPO CFB m3 1.0000 1.4494 517.50 750.06 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
603.B ENROCADO m3 1.0000 2.1775 11,246.00 24,488.17 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
601.B EMBOQUILLADO DE PIEDRA m2 1.0000 0.4025 9,272.80 3,732.30 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
656.A JUNTA EN BADENES m 1.0000 0.0242 2,059.89 49.85 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
660.A NIVELACION DE BUZONES und 1.0000 0.7735 20.00 15.47 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS ENTRE 1 m3k 1.0000 0.0881 678,872.02 59,814.73 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORE m3k 1.0000 0.0264 26,445,707.73 698,219.58 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS ENTRE 12 m3k 1.0000 0.0900 1,515,731.90 136,415.87 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS MAYORE m3k 1.0000 0.0267 25,844,041.20 690,268.50 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.E TRANSPORTE DE MEZCLAS ASFALTICAS PARA DISTANCIAS HASTA 1000M m3k 1.0000 0.1827 72,958.22 13,329.47 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.F TRANSPORTE DE MEZCLAS ASFALTICAS PARA DISTANCIAS MAYORES DE m3k 1.0000 0.0249 2,201,267.91 54,811.57 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
801.B SEÑAL PREVENTIVA 0.75MX0.75M und 1.0000 0.7202 976.00 702.92 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
802.A SEÑALES REGLAMENTARIAS RECTANGULARES 1.20MX0.80M und 1.0000 0.7202 112.00 80.66 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
802.B SEÑAL REGLAMENTARIA OCTOGONAL 0.75MX0.75M und 1.0000 0.7200 9.00 6.48 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
803.A SEÑAL INFORMATIVA DE SERVICIO 0.60MX2.00M und 1.0000 3.7312 17.00 63.43 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
803.B SEÑALES INFORMATIVAS 1.20Mx2.40M und 1.0000 3.0637 52.00 159.31 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
804.A POSTES DELINEADORES und 1.0000 0.4025 4,992.00 2,009.28 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
810.A POSTE DE KILOMETRAJE und 1.0000 0.5382 118.00 63.51 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
807.A GUARDAVIA METALICA m 1.0000 0.1223 32,676.03 3,996.28 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
908.C ESTRUCTURA DE SOPORTE DE SEÑALES und 1.0000 2.3589 240.00 566.14 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
907.A CONFORMACION DE MATERIAL EXCEDENTE EN DME m3 1.0000 0.0510 1,515,731.90 77,302.33 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
906.A RESTAURACION DE AREAS DE CANTERAS m2 1.0000 0.0218 534,039.05 11,642.05 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
906.B RESTAURACION DE AREAS CAMPAMENTO Y PATIO DE MAQUINAS m2 1.0000 0.0310 11,629.00 360.50 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
PUENTE JAHUAY CHICO
501.G EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS EN SECO m3 1.0000 0.3677 541.62 199.15 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
501.H EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO AGUA m3 1.0000 0.4902 541.61 265.50 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
502.A RELLENO PARA ESTRUCTURAS m3 1.0000 1.6568 443.01 733.98 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 2.4984 9.65 24.11 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5701 90.70 414.51 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.A ENCOFRADO Y DESENCOFRADO m2 1.0000 0.1593 57.80 9.21 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 4,896.33 30.85 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.D CONCRETO CLASE D (f'c = 210kg/cm2) m3 1.0000 2.8260 112.00 316.51 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.D ENCOFRADO Y DESENCOFRADO CARAVISTA m2 1.0000 0.1750 189.67 33.19 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.E ENCOFRADO Y DESENCOFRADO CARA NO VISTA m2 1.0000 0.1400 156.76 21.95 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 14,374.09 90.56 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5702 31.48 143.87 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.D ENCOFRADO Y DESENCOFRADO CARAVISTA m2 1.0000 0.1750 134.59 23.55 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 2,228.41 14.04 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5701 37.52 171.47 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.D ENCOFRADO Y DESENCOFRADO CARAVISTA m2 1.0000 0.1750 181.73 31.80 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 8,475.38 53.40 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5704 5.61 25.64 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.D ENCOFRADO Y DESENCOFRADO CARAVISTA m2 1.0000 0.1750 43.66 7.64 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 747.96 4.71 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 2.4978 2.25 5.62 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5704 16.69 76.28 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.A ENCOFRADO Y DESENCOFRADO m2 1.0000 0.1592 8.29 1.32 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 2,228.41 14.04 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5698 6.09 27.83 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.D ENCOFRADO Y DESENCOFRADO CARAVISTA m2 1.0000 0.1755 9.29 1.63 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 300.62 1.89 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
417.A RIEGO DE LIGA m2 1.0000 0.0072 215.45 1.55 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
423.C CARPETA ASFALTICA EN CALIENTE E=5.00 cm m3 1.0000 4.3049 215.45 927.49 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS ENTRE 1 m3k 1.0000 0.0881 507.36 44.70 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORE m3k 1.0000 0.0264 518.17 13.68 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS ENTRE 12 m3k 1.0000 0.0900 830.34 74.73 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
607.C TUBO DE PVC SAP CLASE 10, D=6" m 1.0000 0.0291 106.20 3.09 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
1100.A APOYOS DE NEOPRENO REFORZADO E=90 MM und 1.0000 0.0025 8.00 0.02 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
620.B BARANDAS METALICAS m 1.0000 1.7511 35.40 61.99 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
1200.A FALSO PUENTE m 1.0000 0.2918 17.00 4.96 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
PUENTE PACHAS
501.G EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS EN SECO m3 1.0000 0.3677 1,273.92 468.42 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
501.H EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO AGUA m3 1.0000 0.4902 1,273.92 624.48 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
502.A RELLENO PARA ESTRUCTURAS m3 1.0000 1.6568 1,383.16 2,291.62 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 2.4979 17.07 42.64 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.F CONCRETO CLASE F f'c = 140 kg/cm2 m3 1.0000 2.4350 21.15 51.50 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5701 220.86 1,009.35 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.A ENCOFRADO Y DESENCOFRADO m2 1.0000 0.1593 102.80 16.38 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 15,179.01 95.63 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.D CONCRETO CLASE D (f'c = 210kg/cm2) m3 1.0000 2.8260 288.52 815.36 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.D ENCOFRADO Y DESENCOFRADO CARAVISTA m2 1.0000 0.1750 363.39 63.59 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.E ENCOFRADO Y DESENCOFRADO CARA NO VISTA m2 1.0000 0.1400 328.17 45.94 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 31,366.87 197.61 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5701 52.04 237.83 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.E ENCOFRADO Y DESENCOFRADO CARA NO VISTA m2 1.0000 0.1400 220.37 30.85 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 6,512.18 41.03 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5701 64.48 294.68 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.D ENCOFRADO Y DESENCOFRADO CARAVISTA m2 1.0000 0.1400 303.68 42.52 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 9,174.01 57.80 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5702 11.47 52.42 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.E ENCOFRADO Y DESENCOFRADO CARA NO VISTA m2 1.0000 0.1400 91.02 12.74 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 1,722.05 10.85 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.H CONCRETO CLASE H (f'c = 100 kg/cm2) m3 1.0000 2.5000 2.32 5.80 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5699 18.30 83.63 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.A ENCOFRADO Y DESENCOFRADO m2 1.0000 0.1591 12.07 1.92 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 2,725.21 17.17 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
503.C CONCRETO CLASE C (f´c = 280 kg/cm2 ) m3 1.0000 4.5706 7.15 32.68 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
515.E ENCOFRADO Y DESENCOFRADO CARA NO VISTA m2 1.0000 0.1402 10.84 1.52 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
504.A ACERO DE REFUERZO FY=4200 KG/CM2 kg 1.0000 0.0063 351.52 2.21 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
417.A RIEGO DE LIGA m2 1.0000 0.0072 307.50 2.21 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
423.C CARPETA ASFALTICA EN CALIENTE E=5.00 cm m3 1.0000 4.3049 307.50 1,323.76 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.A TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS ENTRE 1 m3k 1.0000 0.0881 914.93 80.61 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.B TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORE m3k 1.0000 0.0264 463.48 12.24 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.C TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS ENTRE 12 m3k 1.0000 0.0900 2,242.10 201.79 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
700.D TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS MAYORE m3k 1.0000 0.0267 38,319.51 1,023.48 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
607.C TUBO DE PVC SAP CLASE 10, D=6" m 1.0000 0.0291 124.80 3.63 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
1100.A APOYOS DE NEOPRENO REFORZADO E=90 MM und 1.0000 0.0030 10.00 0.03 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
670.B BARANDAS METALICAS m 1.0000 1.7512 41.60 72.85 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504
1200.A FALSO PUENTE m 1.0000 0.2915 20.00 5.83 Err:504 Err:504 8.14 #REF! #REF! Err:504 Err:504

3,819,819.31 Err:504 Err:504 Err:504

METRADO SOLICITADO 1,153,019.00
TOTAL POR AMORTIZAR Err:504 Err:504
AMORTIZADO PRESENTE VALORIZACION #REF! #REF!
 C O N T R O L D E L A D E L A N T O P A R A M A T E R I A L E S Nº 01

Material: PETROLEO DIESEL

Indice Unificado:53 OTORGADO SALDO
Monto del Adelanto Especifico para PETROLEO DIESEL S/. 10,960,495.10 #REF!
Monto Deflatado (A fecha del presupuesto base) #REF! #REF!
Fecha de Pago del Adelanto : 1-Dec-17
Indice INEI a la Fecha del P. Base (Junio 2,016) #REF!
Indice INEI a la Fecha del Pago del Adelanto (Diciembre 2,017) #REF!
Coeficiente en la Fómula Polinómica #REF!
Incidencia del material #REF!

AMORTIZACION DEL ADELANTO DE MATERIALES Nº 01

AMORTIZACION DEL ADELANTO PARA MATERIALES

VALORIZACION DE OBRA ADELANTO DEFLATADO ADELANTO OTORGADO
DEBE SALDO AMORTIZ. DEBE SALDO AMORTIZ.
Val. 1 #REF! #REF! #REF! 10,960,495.10 ###
Val. 2 #REF! #REF! #REF! 10,960,495.10 ###
Val. 3 #REF! #REF! #REF! 10,960,495.10 ###
Val. 4 #REF! #REF! #REF! 10,960,495.10 ###
Val. 5 #REF! #REF! #REF! 201,874.28 10,960,495.10 ### 246,279.43
Val. 6 #REF! #REF! #REF! 213,342.70 10,714,215.67 ### 260,270.52
Val. 7 #REF! #REF! #REF! 234,244.71 10,453,945.15 ### 286,299.52
Val. 8 #REF! #REF! #REF! 353,269.90 10,167,645.63 9,735,870.64 431,774.99
Val. 9 #REF! #REF! #REF! 432,395.81 9,735,870.64 9,207,386.04 528,484.60
Val. 10 #REF! #REF! #REF! 484,765.97 9,207,386.04 8,614,893.37 592,492.67
Val. 11 #REF! #REF! #REF! 316,774.96 8,614,893.37 8,227,723.39 387,169.98
Val. 12 #REF! #REF! #REF! 561,535.62 8,227,723.39 7,541,401.01 686,322.38
Val. 13 #REF! #REF! #REF! 348,196.11 7,541,401.01 7,115,827.29 425,573.72
Val. 14 #REF! #REF! #REF! #REF! 7,115,827.29 #REF! #REF!
Val. 15 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 16 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 17 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 18 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF! #REF! #REF!

ACUMULADO ACTUAL #REF! #REF!

DEDUCCION POR REAJUSTE QUE NO CORRESPONDE DEL ADELANTO DE MATERIALES Nº 01

DEDUCCION =A x (Imr - Ima) / Imo
"A" = Monto Bruto Valorizado x Coeficiente
MONTO UTILIZACION DEFLATADA DEL
SALDO FORMULA POLINOMICA INDICES INEI MONTO DE
VALORIZACION DE OBRA BRUTO ADELANTO
ADELANTO DEDUCCION
VALORIZADO COEFCIENTE INCIDENCIA DEBE "A" SALDO Imo Ima Imr
Val. 1 #REF! #REF! 10,960,495.10 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 2 #REF! #REF! 10,960,495.10 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 3 #REF! #REF! 10,960,495.10 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 4 #REF! #REF! 10,960,495.10 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 5 #REF! #REF! 10,714,215.67 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 6 #REF! #REF! 10,453,945.15 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 7 #REF! #REF! 10,167,645.63 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 8 #REF! #REF! 9,735,870.64 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 9 #REF! #REF! 9,207,386.04 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 10 #REF! #REF! 8,614,893.37 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 11 #REF! #REF! 8,227,723.39 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 12 #REF! #REF! 7,541,401.01 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 13 #REF! #REF! 7,115,827.29 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 14 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 15 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 16 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 17 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 18 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 19 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 20 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 22 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 23 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 24 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 25 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 26 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 27 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 28 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 29 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Val. 30 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF!
ACUMULADO ACTUA #REF!
ACUMULADO ANTER 460,839.14
EN EL MES #REF!