You are on page 1of 28

VALORIZACION

“MEJORAMIENTO VIAL DEL JR. PUMACAHUA TRAMO: AV. LEONCIO PRADO – JR. DOS DE
PROYECTO Y PSJES. MEJORAMIENTO VILCAHUAMAN DEL BARRIO SANTISIMA CRUZ DE CHI

MODALIDAD DE EJECUCION ADMINISTRACION DIRECTA

ENTIDAD EJECUTORA MUNICIPALIDAD DISTRITAL DE CHILCA

VALORIZACION 9-Jan-15 AL 30-Jan-15


INGENIERO SUPERVISOR Ing. Liliana Isabel Sanabria Garay
INGENIERO RESIDENTE Ing. Johny Mario López Rojas

Costo Unitario
Ítem Partidas Und Metrado
(S/.)

PAVIMENTO
01 OBRAS PROVISIONALES
01.01 CARTEL DE IDENTIFICACION DE OBRA und 1.00 S/. 2,000.00
01.02 ALMACEN Y CASETA DE GUARDIANIA mes 6.00 S/. 505.40
01.03 MOVILIZACION Y DESMOVILIZACION DE EQUIPO GLB 1.00 S/. 4,000.00
02 TRABAJOS PRELIMINARES
02.01 TRAZO NIVELES Y REPLANTEO m2 3,065.36 S/. 2.57
03 MOVIMIENTO DE TIERRAS
03.01 CORTE DE TERRENO A NIVEL DE MEJ. SUB RASA m3 3,493.92 S/. 4.30
03.02 ELIMINACION DE MATERIAL EXCEDENTE m3 4,367.40 S/. 8.77
03.03 MEJORAMIENTO DE SUB RASANTE
03.03.01 COMPACTACION A NIVEL DE CORTE P/MEJ DE m2 3,065.36 S/. 3.19
03.03.02 RELLENO Y COMPACTACION CON MAT. PRESTAm3 574.75 S/. 26.25
03.03.03 EXTENDIDO, RIEGO Y COMPACTACION DE S.R. m2 3,065.36 S/. 3.45
04 SUB BASE GRANULAR
04.01 RELLENO Y COMPACTACION CON MAT. PRESTAMm3 766.34 S/. 26.25
04.02 EXTENDIDO, RIEGO Y COMPACTACION DE SUB B m2 3,065.36 S/. 4.12
05 BASE GRANULAR
05.01 RELLENO CON MATERIAL DE PRESTAMO P/BASE m3 664.78 S/. 26.25
05.02 EXTENDIDO, RIEGO Y COMPACTACION DE BASE m2 2,659.10 S/. 3.80
06 CARPETA ASFALTICA
06.01 IMPRIMACION ASFALTICA m2 2,659.10 S/. 6.45
06.02 CARPETA ASFALTICA EN CALIENTE E=2" m2 2,659.10 S/. 50.96
07 OBRAS DE CONCRETO SIMPLE
07.01 DRENAJE - CUNETAS
07.01.01 EXCAVACION Y PERFILADO DE CUNETAS m 644.30 S/. 1.32
07.01.02 ENCOFRADO Y DESENCOFRADO CUNETAS m2 182.98 S/. 17.10
07.01.03 CUNETA CONCRETO F'C=175 KG/CM2 m3 51.54 S/. 312.16
07.01.04 RELLENO DE JUNTAS CON ASFALTO m 87.60 S/. 3.51
07.02 LOSAS BOCACALLES
07.02.01 EXCAVACION Y PERFILADO DE LOSAS BOCACALm2 150.85 S/. 2.83
07.02.02 ENCOFRADO Y DESENCOFRADO LOSAS BOCA m2 40.53 S/. 18.18
07.02.03 LOSA BOCACALLE DE CONCRETO F'C=210KG/Cm3 30.17 S/. 324.32
07.02.04 ACABADO EN LOSA S BOCACALLES m2 150.85 S/. 17.52
07.02.05 RELLENO DE JUNTAS CON ASFALTO m 60.00 S/. 3.51
07.03 SARDINELES ELEVADOS
07.03.01 REFINE Y PERFILADO DE SARDINELES ELEVAD m 644.30 S/. 1.32
07.03.02 ENCOFRADO Y DESENCOFRADO SARD. ELEVA m2 270.86 S/. 17.10
07.03.03 SARDINEL ELEVADO DE CONCRETO F'C=175 KGm3 38.66 S/. 315.28
07.03.04 SOLAQUEADO DE SARDINEL ELEVADO m2 257.72 S/. 13.99
07.03.05 RELLENO DE JUNTAS CON ASFALTO m 32.85 S/. 3.51
08 SEÑALIZACION HORIZONTAL
08.01 PINTURA EN PAVIMENTOS - LINEA CONTINUA m 369.32 S/. 5.75
08.02 PINTURA EN CRUCE PEATONAL m2 115.20 S/. 9.74
08.03 PINTURA EN PAVIMENTOS - SIMBOLOS Y LETRAS m2 40.00 S/. 19.15
08.04 PINTURA EN PAVIMENTOS - BORDES DE VEREDA m2 257.72 S/. 19.36
09 VARIOS
09.01 MITIGACION DE IMPACTO AMBIENTAL GLB 1.00 S/. 3,200.00
09.02 LIMPIEZA FINAL DE LA OBRA m2 3,065.36 S/. 0.46
VEREDA
10 TRABAJOS PRELIMINARES
10.01 TRAZO NIVELES Y REPLANTEO m2 1,330.27 S/. 2.57
11 MOVIMIENTO DE TIERRAS
11.01 EXCAVACION Y PERFILADO m3 133.03 S/. 15.11
11.02 COMPACTACION DE SUB RASANTE DE VEREDAS m2 1,330.27 S/. 3.40
11.03 MATERIAL P/SUB BASE DE VEREDAS
11.03.01 RELLENO CON MAT. PRESTAMO SB m3 166.28 S/. 26.25
11.03.02 EXTENDIDO, RIEGO Y COMPACTACION DE BASEm2 1,330.27 S/. 3.80
11.03.03 ELIMINACION DE MATERIAL EXCEDENTE m3 166.28 S/. 8.77
12 OBRAS DE CONCRETO SIMPLE
12.01 VEREDAS
12.01.01 ENCOFRADO Y DESENCOFRADO TRANSVERSAm 417.40 S/. 0.89
12.01.02 VEREDA DE CONCRETO F'C= 175 KG/CM2. m3 133.03 S/. 315.28
12.01.03 ACABADO DE VEREDAS m2 1,330.27 S/. 19.56
12.01.04 RELLENO DE JUNTAS CON ASFALTO m 417.40 S/. 3.51
12.02 RAMPAS
12.02.01 RAMPA DE CONCRETO F'C=175 KG/CM2 m3 2.51 S/. 315.28
12.03 BANCAS DE CONCRETO
12.03.01 EXCAVACION PARA CIMIENTOS m3 5.95 S/. 22.48
12.03.02 CONCRETO EN BANCAS FC=175 KG/CM2 m3 15.74 S/. 289.16
12.03.03 ENCOFRADO Y DESENCOFRADO DE BANCAS m2 132.48 S/. 38.67
12.03.04 ACERO F'Y=4200 GK/CM2 EN BANCAS kg 728.94 S/. 4.81
12.03.05 TARRAJEO PRIMARIO RAYADO CON MORTERO 1m2 85.76 S/. 18.00
12.03.06 ACABADO CON GRANITO LAVADO EN BANCAS m2 85.76 S/. 159.26
12.04 ESQUINEROS
12.04.01 CONCRETO EN ESQUINEROS FC=175 KG/CM2 m3 0.87 S/. 215.28
12.04.02 ENCOFRADO Y DESENCOFRADO DE ESQUINERm2 5.79 S/. 34.59
12.04.03 ACERO F'Y=4200 GK/CM2 EN ESQUINEROS kg 67.56 S/. 4.85
12.04.04 TARRAJEO PRIMARIO RAYADO CON MORTERO 1m2 11.40 S/. 18.00
12.04.05 ACABADO CON GRANITO LAVADO EN ESQUINE m2 11.40 S/. 56.02
12.05 CONSTRUCCION DE PLACA RECORDATORIA
12.05.01 EXCAVACION PARA CIMIENTOS m3 0.28 S/. 22.48
12.05.02 CONCRETO EN PLACA RECORDATORIA FC=175 m3 0.56 S/. 271.06
12.05.03 ENCOFRADO Y DESENCOFRADO DE PLACA RE m2 1.67 S/. 34.17
12.05.04 ACERO F'Y=4200 GK/CM2 DE PLACA RECORDATkg 11.48 S/. 5.13
12.05.05 TARRAJEO PRIMARIO RAYADO CON MORTERO 1m2 1.78 S/. 18.00
12.05.06 ACABADO CON GRANITO LAVADO EN PLACA R m2 1.78 S/. 56.02
12.05.07 PLACA RECORDATORIA und 1.00 S/. 627.20
12.06 VARIOS
12.06.01 LIMPIEZA FINAL DE LA OBRA m2 1,330.27 S/. 0.46
13 AGUA POTABLE
13.01 TRABAJOS PRELIMINARES
13.01.01 TRAZO, NIVELES Y REPLANTEO m 416.00 S/. 1.45
13.01.02 SEÑALIZACION PARA LIMITE DE SEGURIDAD m 416.00 S/. 4.64
13.02 MOVIMIENTO DE TIERRAS
13.02.01 EXCAVACION DE ZANJA C/MAQUINA m 416.00 S/. 6.54
13.02.02 REFINE Y NIVEL DE ZANJA m 416.00 S/. 3.31
13.02.03 PREPARAC. CAMAS DE APOYO m 416.00 S/. 6.59
13.02.04 RELLENO Y COMPACTACION
13.02.04.01 RELLENO COMP. DE MAT. P/RECUBRIR TUBERm 416.00 S/. 11.38
13.02.04.02 RELLENO COMP. DE ZANJAS DE TUB. CON MAm3 156.00 S/. 54.70
13.02.04.03 ELIMINACION DE MATERIAL EXCEDENTE m3 31.20 S/. 8.77
13.03 SUMINISTRO E INSTALACION DE TUBERIA
13.03.01 TENDIDO DE TUBERIA PVC-UF DN 110 MM 4" m 416.00 S/. 34.89
13.04 PRUEBA HIDRAULICA
13.04.01 PRUEBA HIDRAULICA Y RESANE DE TUBERIAS m 416.00 S/. 4.40
14 ALCANTARILLADO SANITARIO
14.01 TRABAJOS PRELIMINARES
14.01.01 TRAZO, NIVELES Y REPLANTEO ALCANT. m 339.00 S/. 1.45
14.01.02 ROTURA DE BUZON PARA EMPALME m3 0.19 S/. 2.60
14.02 MOVIMIENTO DE TIERRAS
14.02.01 EXCAVACION DE ZANJA C/MAQUINA m 339.00 S/. 6.54
14.02.02 REFINE Y NIVEL DE ZANJA m 339.00 S/. 3.31
14.02.03 PREPARAC. CAMAS DE APOYO m 339.00 S/. 6.59
14.02.04 RELLENO Y COMPACTACION
14.02.04.01 RELLENO COMP. DE MAT. P/RECUBRIR TUBERm 339.00 S/. 11.38
14.02.04.02 RELLENO COMP. DE ZANJAS DE TUB. CON MAm3 127.13 S/. 54.70
14.02.05 ELIMINACION DE MATERIAL EXCEDENTE m3 25.43 S/. 8.77
14.03 SUMINISTRO DE TUBERIAS
14.03.01 TENDIDO DE TUBERIA PVC-UF S-25 DN 110 MM 4m 339.00 S/. 35.42
14.04 PRUEBA HIDRAULICA
14.04.01 PRUEBA HIDRAULICA Y RESANE DE TUBERIAS m 339.00 S/. 4.40
TOTAL COSTO DIRECTO
GASTOS GENERALES 10.00 %
SUPERVISION 5.00 % 100.00%
LIQUIDACION DE OBRA 1.00 %
TOTAL PRESUPUESTO
IZACION DE OBRA N° 02 - ENERO 2015
MONTO TOTAL DEL PROYEC
MONTO ASIGNADO POR
RADO – JR. DOS DE MAYO, JR. AMAZONAS, JR. LA FLORIDA TRAMOS AV. MSCAL. CACERES
SIMA CRUZ DE CHILCA, DISTRITO DE CHILCA – PROVINCIA DE HUANCAYO-JUNIN”. MONTO DE COFINANCIA

Fecha de Inicio de la Obra

PLAZO DE EJECUCIÓN
VALORIZADO HASTA EL 30-Jan-15
Fecha de Terminación
30-Jan-15 CORRESPONDIENTE AL MES DE : Enero

Avance Anterior Avance Actual Avance A


% %
Costo Parcial
AVANCE AVANCE
(S/.)
Metrado Valorización FISICO Metrado Valorización FISICO Metrado

S/. 2,000.00 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00


S/. 3,032.40 0.00 S/. - 0.00% 1.00 S/. 505.40 16.67% 1.00
S/. 4,000.00 0.00 S/. - 0.00% 0.40 S/. 1,600.00 40.00% 0.40
S/. -
S/. 7,877.98 0.00 S/. - 0.00% 1394.40 S/. 3,583.61 45.49% 1394.40
S/. -
S/. 15,023.86 601.81 S/. 2,587.78 17.22% 1168.99 S/. 5,026.66 33.46% 1770.80
S/. 38,302.10 240.00 S/. 2,104.80 5.50% 1530.80 S/. 13,425.12 35.05% 1770.80
S/. -
S/. 9,778.50 0.00 S/. - 0.00% 1394.40 S/. 4,448.14 45.49% 1394.40
S/. 15,087.19 0.00 S/. - 0.00% 273.50 S/. 7,179.25 47.59% 273.50
S/. 10,575.49 0.00 S/. - 0.00% 1458.64 S/. 5,032.31 47.58% 1458.64
S/. -
S/. 20,116.43 0.00 S/. - 0.00% 311.25 S/. 8,170.31 40.62% 311.25
S/. 12,629.28 0.00 S/. - 0.00% 1245.00 S/. 5,129.40 40.62% 1245.00
S/. -
S/. 17,450.48 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 10,104.58 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 17,151.20 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 135,507.74 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. -
S/. 850.48 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 3,128.96 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 16,088.73 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 307.48 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 426.91 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 736.84 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 9,784.73 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 2,642.89 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 210.60 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 850.48 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 4,631.71 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 12,188.72 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 3,605.50 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 115.30 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 2,123.59 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 1,122.05 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 766.00 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 4,989.46 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 3,200.00 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 1,410.07 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. -
S/. 3,418.79 0.00 S/. - 0.00% 785.32 S/. 2,018.27 59.03% 785.32
S/. -
S/. 2,010.08 0.00 S/. - 0.00% 78.53 S/. 1,186.62 59.03% 78.53
S/. 4,522.92 0.00 S/. - 0.00% 785.32 S/. 2,670.09 59.03% 785.32
S/. -
S/. 4,364.85 0.00 S/. - 0.00% 98.17 S/. 2,576.83 59.04% 98.17
S/. 5,055.03 0.00 S/. - 0.00% 785.32 S/. 2,984.22 59.03% 785.32
S/. 1,458.28 0.00 S/. - 0.00% 98.17 S/. 860.91 59.04% 98.17
S/. -
S/. -
S/. 371.49 0.00 S/. - 0.00% 288.45 S/. 256.72 69.11% 288.45
S/. 41,941.70 0.00 S/. - 0.00% 50.31 S/. 15,861.74 37.82% 50.31
S/. 26,020.08 0.00 S/. - 0.00% 464.40 S/. 9,083.66 34.91% 464.40
S/. 1,465.07 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 791.35 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 133.76 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 4,551.38 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 5,123.00 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 3,506.20 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 1,543.68 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 13,658.14 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 187.29 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 200.28 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 327.67 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 205.20 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 638.63 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 6.29 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 151.79 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 57.06 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 58.89 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 32.04 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 99.72 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 627.20 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. 611.92 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. -
S/. 603.20 0.00 S/. - 0.00% 305.00 S/. 442.25 73.32% 305.00
S/. 1,930.24 0.00 S/. - 0.00% 305.00 S/. 1,415.20 73.32% 305.00
S/. -
S/. 2,720.64 0.00 S/. - 0.00% 305.00 S/. 1,994.70 73.32% 305.00
S/. 1,376.96 0.00 S/. - 0.00% 305.00 S/. 1,009.55 73.32% 305.00
S/. 2,741.44 0.00 S/. - 0.00% 305.00 S/. 2,009.95 73.32% 305.00
S/. -
S/. 4,734.08 0.00 S/. - 0.00% 305.00 S/. 3,470.90 73.32% 305.00
S/. 8,533.20 0.00 S/. - 0.00% 114.38 S/. 6,256.59 73.32% 114.38
S/. 273.62 0.00 S/. - 0.00% 22.88 S/. 200.66 73.33% 22.88
S/. -
S/. 14,514.24 0.00 S/. - 0.00% 305.00 S/. 10,641.45 73.32% 305.00
S/. -
S/. 1,830.40 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. -
S/. -
S/. 491.55 0.00 S/. - 0.00% 228.00 S/. 330.60 67.26% 228.00
S/. 0.49 0.00 S/. - 0.00% 0.14 S/. 0.36 73.68% 0.14
S/. -
S/. 2,217.06 0.00 S/. - 0.00% 228.00 S/. 1,491.12 67.26% 228.00
S/. 1,122.09 0.00 S/. - 0.00% 228.00 S/. 754.68 67.26% 228.00
S/. 2,234.01 0.00 S/. - 0.00% 228.00 S/. 1,502.52 67.26% 228.00
S/. -
S/. 3,857.82 0.00 S/. - 0.00% 228.00 S/. 2,594.64 67.26% 228.00
S/. 6,954.01 0.00 S/. - 0.00% 85.50 S/. 4,676.85 67.25% 85.50
S/. 223.02 0.00 S/. - 0.00% 17.10 S/. 149.97 67.24% 17.10
S/. -
S/. 12,007.38 0.00 S/. - 0.00% 228.00 S/. 8,075.76 67.26% 228.00
S/. -
S/. 1,491.60 0.00 S/. - 0.00% 0.00 S/. - 0.00% 0.00
S/. 580,814.52 S/. 4,692.58 S/. 138,617.00
S/. 58,081.45 S/. 469.26 S/. 13,861.70
S/. 29,040.73 0.81% S/. 234.63 23.87% S/. 6,930.85 24.67%
S/. 5,808.15 S/. 46.93 S/. 1,386.17
S/. 673,744.85 S/. 5,443.40 S/. 160,795.72
EL PROYECTO I ETAPA S/. 673,744.85
ADO POR LA MDCH S/. -
FINANCIAMIENTO S/. 101,460.14

e la Obra 12/15/2014

CIÓN 90 Días

ción 3/15/2015
CASAIGLU_22@HOTMAIL.COM

Avance Acumulado Saldo a Ejecutar


%
% AVANCE
AVANCE
FISICO
Valorización FISICO Metrado Valorización

S/. - 0.00% 1.00 S/. 2,000.00 100.00%


S/. 505.40 16.67% 5.00 S/. 2,527.00 83.33%
S/. 1,600.00 40.00% 0.60 S/. 2,400.00 60.00%
S/. 3,583.61 45.49% 1,670.96 S/. 4,294.37 54.51%

S/. 7,614.44 50.68% 1,723.12 S/. 7,409.42 49.32%


S/. 15,529.92 40.55% 2,596.60 S/. 22,772.18 59.45%

S/. 4,448.14 45.49% 1,670.96 S/. 5,330.36 54.51%


S/. 7,179.25 47.59% 301.25 S/. 7,907.93 52.41%
S/. 5,032.31 47.58% 1,606.72 S/. 5,543.18 52.42%

S/. 8,170.31 40.62% 455.09 S/. 11,946.11 59.38%


S/. 5,129.40 40.62% 1,820.36 S/. 7,499.88 59.38%

S/. - 0.00% 664.78 S/. 17,450.48 100.00%


S/. - 0.00% 2,659.10 S/. 10,104.58 100.00%

S/. - 0.00% 2,659.10 S/. 17,151.20 100.00%


S/. - 0.00% 2,659.10 S/. 135,507.74 100.00%

S/. - 0.00% 644.30 S/. 850.48 100.00%


S/. - 0.00% 182.98 S/. 3,128.96 100.00%
S/. - 0.00% 51.54 S/. 16,088.73 100.00%
S/. - 0.00% 87.60 S/. 307.48 100.00%

S/. - 0.00% 150.85 S/. 426.91 100.00%


S/. - 0.00% 40.53 S/. 736.84 100.00%
S/. - 0.00% 30.17 S/. 9,784.73 100.00%
S/. - 0.00% 150.85 S/. 2,642.89 100.00%
S/. - 0.00% 60.00 S/. 210.60 100.00%

S/. - 0.00% 644.30 S/. 850.48 100.00%


S/. - 0.00% 270.86 S/. 4,631.71 100.00%
S/. - 0.00% 38.66 S/. 12,188.72 100.00%
S/. - 0.00% 257.72 S/. 3,605.50 100.00%
S/. - 0.00% 32.85 S/. 115.30 100.00%

S/. - 0.00% 369.32 S/. 2,123.59 100.00%


S/. - 0.00% 115.20 S/. 1,122.05 100.00%
S/. - 0.00% 40.00 S/. 766.00 100.00%
S/. - 0.00% 257.72 S/. 4,989.46 100.00%

S/. - 0.00% 1.00 S/. 3,200.00 100.00%


S/. - 0.00% 3,065.36 S/. 1,410.07 100.00%

S/. 2,018.27 59.03% 544.95 S/. 1,400.52 40.97%

S/. 1,186.62 59.03% 54.50 S/. 823.46 40.97%


S/. 2,670.09 59.03% 544.95 S/. 1,852.83 40.97%

S/. 2,576.83 59.04% 68.12 S/. 1,788.02 40.96%


S/. 2,984.22 59.03% 544.95 S/. 2,070.81 40.97%
S/. 860.91 59.04% 68.12 S/. 597.37 40.96%
S/. 256.72 69.11% 128.95 S/. 114.77 30.89%
S/. 15,861.74 37.82% 82.72 S/. 26,079.96 62.18%
S/. 9,083.66 34.91% 865.87 S/. 16,936.42 65.09%
S/. - 0.00% 417.40 S/. 1,465.07 100.00%

S/. - 0.00% 2.51 S/. 791.35 100.00%

S/. - 0.00% 5.95 S/. 133.76 100.00%


S/. - 0.00% 15.74 S/. 4,551.38 100.00%
S/. - 0.00% 132.48 S/. 5,123.00 100.00%
S/. - 0.00% 728.94 S/. 3,506.20 100.00%
S/. - 0.00% 85.76 S/. 1,543.68 100.00%
S/. - 0.00% 85.76 S/. 13,658.14 100.00%

S/. - 0.00% 0.87 S/. 187.29 100.00%


S/. - 0.00% 5.79 S/. 200.28 100.00%
S/. - 0.00% 67.56 S/. 327.67 100.00%
S/. - 0.00% 11.40 S/. 205.20 100.00%
S/. - 0.00% 11.40 S/. 638.63 100.00%

S/. - 0.00% 0.28 S/. 6.29 100.00%


S/. - 0.00% 0.56 S/. 151.79 100.00%
S/. - 0.00% 1.67 S/. 57.06 100.00%
S/. - 0.00% 11.48 S/. 58.89 100.00%
S/. - 0.00% 1.78 S/. 32.04 100.00%
S/. - 0.00% 1.78 S/. 99.72 100.00%
S/. - 0.00% 1.00 S/. 627.20 100.00%
S/. - 0.00% 1,330.27 S/. 611.92 100.00%

S/. 442.25 73.32% 111.00 S/. 160.95 26.68%


S/. 1,415.20 73.32% 111.00 S/. 515.04 26.68%

S/. 1,994.70 73.32% 111.00 S/. 725.94 26.68%


S/. 1,009.55 73.32% 111.00 S/. 367.41 26.68%
S/. 2,009.95 73.32% 111.00 S/. 731.49 26.68%

S/. 3,470.90 73.32% 111.00 S/. 1,263.18 26.68%


S/. 6,256.59 73.32% 41.62 S/. 2,276.61 26.68%
S/. 200.66 73.33% 8.32 S/. 72.97 26.67%

S/. 10,641.45 73.32% 111.00 S/. 3,872.79 26.68%

S/. - 0.00% 416.00 S/. 1,830.40 100.00%

S/. 330.60 67.26% 111.00 S/. 160.95 32.74%


S/. 0.36 73.68% 0.05 S/. 0.13 26.32%

S/. 1,491.12 67.26% 111.00 S/. 725.94 32.74%


S/. 754.68 67.26% 111.00 S/. 367.41 32.74%
S/. 1,502.52 67.26% 111.00 S/. 731.49 32.74%

S/. 2,594.64 67.26% 111.00 S/. 1,263.18 32.74%


S/. 4,676.85 67.25% 41.63 S/. 2,277.16 32.75%
S/. 149.97 67.24% 8.33 S/. 73.05 32.76%

S/. 8,075.76 67.26% 111.00 S/. 3,931.62 32.74%

S/. - 0.00% 339.00 S/. 1,491.60 100.00%


S/. 143,309.58 S/. 437,504.94
S/. 14,330.96 S/. 43,750.49
S/. 7,165.48 75.33% S/. 21,875.25
S/. 1,433.10 S/. 4,375.05
S/. 166,239.11 S/. 507,505.73
CASAIGLU_22@HOTMAIL.COM
VALORIZACION DE OBRA N° 02 - EN

“MEJORAMIENTO VIAL DEL JR. PUMACAHUA TRAMO: AV. L


AMAZONAS, JR. LA FLORIDA TRAMOS AV. MSCAL. C
PROYECTO VILCAHUAMAN DEL BARRIO SANTISIMA CRUZ DE CHILCA
HUANCAYO-JUNIN”

MODALIDAD DE EJECUCION ADMINISTRACION DIRECTA

ENTIDAD EJECUTORA MUNICIPALIDAD DISTRITAL DE CHILCA

VALORIZACION 9-Jan-15
INGENIERO SUPERVISOR Ing. Liliana Isabel Sanabria Garay
INGENIERO RESIDENTE Ing. Johny Mario López Rojas

Ítem Partidas Und

PAVIMENTO
01 OBRAS PROVISIONALES
01.01 CARTEL DE IDENTIFICACION DE OBRA und
01.02 ALMACEN Y CASETA DE GUARDIANIA mes
01.03 MOVILIZACION Y DESMOVILIZACION DE EQUIPO GLB
02 TRABAJOS PRELIMINARES
02.01 TRAZO NIVELES Y REPLANTEO m2
03 MOVIMIENTO DE TIERRAS
03.01 CORTE DE TERRENO A NIVEL DE MEJ. SUB RASA m3
03.02 ELIMINACION DE MATERIAL EXCEDENTE m3
03.03 MEJORAMIENTO DE SUB RASANTE
03.03.01 COMPACTACION A NIVEL DE CORTE P/MEJ DE m2
03.03.02 RELLENO Y COMPACTACION CON MAT. PRESTAm3
03.03.03 EXTENDIDO, RIEGO Y COMPACTACION DE S.R. m2
04 SUB BASE GRANULAR
04.01 RELLENO Y COMPACTACION CON MAT. PRESTAMm3
04.02 EXTENDIDO, RIEGO Y COMPACTACION DE SUB B m2
05 BASE GRANULAR
05.01 RELLENO CON MATERIAL DE PRESTAMO P/BASE m3
05.02 EXTENDIDO, RIEGO Y COMPACTACION DE BASE m2
06 CARPETA ASFALTICA
06.01 IMPRIMACION ASFALTICA m2
06.02 CARPETA ASFALTICA EN CALIENTE E=2" m2
07 OBRAS DE CONCRETO SIMPLE
07.01 DRENAJE - CUNETAS
07.01.01 EXCAVACION Y PERFILADO DE CUNETAS m
07.01.02 ENCOFRADO Y DESENCOFRADO CUNETAS m2
07.01.03 CUNETA CONCRETO F'C=175 KG/CM2 m3
07.01.04 RELLENO DE JUNTAS CON ASFALTO m
07.02 LOSAS BOCACALLES
07.02.01 EXCAVACION Y PERFILADO DE LOSAS BOCACALm2
07.02.02 ENCOFRADO Y DESENCOFRADO LOSAS BOCA m2
07.02.03 LOSA BOCACALLE DE CONCRETO F'C=210KG/Cm3
07.02.04 ACABADO EN LOSA S BOCACALLES m2
07.02.05 RELLENO DE JUNTAS CON ASFALTO m
07.03 SARDINELES ELEVADOS
07.03.01 REFINE Y PERFILADO DE SARDINELES ELEVAD m
07.03.02 ENCOFRADO Y DESENCOFRADO SARD. ELEVA m2
07.03.03 SARDINEL ELEVADO DE CONCRETO F'C=175 KGm3
07.03.04 SOLAQUEADO DE SARDINEL ELEVADO m2
07.03.05 RELLENO DE JUNTAS CON ASFALTO m
08 SEÑALIZACION HORIZONTAL
08.01 PINTURA EN PAVIMENTOS - LINEA CONTINUA m
08.02 PINTURA EN CRUCE PEATONAL m2
08.03 PINTURA EN PAVIMENTOS - SIMBOLOS Y LETRAS m2
08.04 PINTURA EN PAVIMENTOS - BORDES DE VEREDA m2
09 VARIOS
09.01 MITIGACION DE IMPACTO AMBIENTAL GLB
09.02 LIMPIEZA FINAL DE LA OBRA m2
VEREDA
10 TRABAJOS PRELIMINARES
10.01 TRAZO NIVELES Y REPLANTEO m2
11 MOVIMIENTO DE TIERRAS
11.01 EXCAVACION Y PERFILADO m3
11.02 COMPACTACION DE SUB RASANTE DE VEREDAS m2
11.03 MATERIAL P/SUB BASE DE VEREDAS
11.03.01 RELLENO CON MAT. PRESTAMO SB m3
11.03.02 EXTENDIDO, RIEGO Y COMPACTACION DE BASEm2
11.03.03 ELIMINACION DE MATERIAL EXCEDENTE m3
12 OBRAS DE CONCRETO SIMPLE
12.01 VEREDAS
12.01.01 ENCOFRADO Y DESENCOFRADO TRANSVERSAm
12.01.02 VEREDA DE CONCRETO F'C= 175 KG/CM2. m3
12.01.03 ACABADO DE VEREDAS m2
12.01.04 RELLENO DE JUNTAS CON ASFALTO m
12.02 RAMPAS
12.02.01 RAMPA DE CONCRETO F'C=175 KG/CM2 m3
12.03 BANCAS DE CONCRETO
12.03.01 EXCAVACION PARA CIMIENTOS m3
12.03.02 CONCRETO EN BANCAS FC=175 KG/CM2 m3
12.03.03 ENCOFRADO Y DESENCOFRADO DE BANCAS m2
12.03.04 ACERO F'Y=4200 GK/CM2 EN BANCAS kg
12.03.05 TARRAJEO PRIMARIO RAYADO CON MORTERO 1m2
12.03.06 ACABADO CON GRANITO LAVADO EN BANCAS m2
12.04 ESQUINEROS
12.04.01 CONCRETO EN ESQUINEROS FC=175 KG/CM2 m3
12.04.02 ENCOFRADO Y DESENCOFRADO DE ESQUINERm2
12.04.03 ACERO F'Y=4200 GK/CM2 EN ESQUINEROS kg
12.04.04 TARRAJEO PRIMARIO RAYADO CON MORTERO 1m2
12.04.05 ACABADO CON GRANITO LAVADO EN ESQUINE m2
12.05 CONSTRUCCION DE PLACA RECORDATORIA
12.05.01 EXCAVACION PARA CIMIENTOS m3
12.05.02 CONCRETO EN PLACA RECORDATORIA FC=175 m3
12.05.03 ENCOFRADO Y DESENCOFRADO DE PLACA RE m2
12.05.04 ACERO F'Y=4200 GK/CM2 DE PLACA RECORDATkg
12.05.05 TARRAJEO PRIMARIO RAYADO CON MORTERO 1m2
12.05.06 ACABADO CON GRANITO LAVADO EN PLACA R m2
12.05.07 PLACA RECORDATORIA und
12.06 VARIOS
12.06.01 LIMPIEZA FINAL DE LA OBRA m2
13 AGUA POTABLE
13.01 TRABAJOS PRELIMINARES
13.01.01 TRAZO, NIVELES Y REPLANTEO m
13.01.02 SEÑALIZACION PARA LIMITE DE SEGURIDAD m
13.02 MOVIMIENTO DE TIERRAS
13.02.01 EXCAVACION DE ZANJA C/MAQUINA m
13.02.02 REFINE Y NIVEL DE ZANJA m
13.02.03 PREPARAC. CAMAS DE APOYO m
13.02.04 RELLENO Y COMPACTACION
13.02.04.01 RELLENO COMP. DE MAT. P/RECUBRIR TUBERm
13.02.04.02 RELLENO COMP. DE ZANJAS DE TUB. CON MAm3
13.02.04.03 ELIMINACION DE MATERIAL EXCEDENTE m3
13.03 SUMINISTRO E INSTALACION DE TUBERIA
13.03.01 TENDIDO DE TUBERIA PVC-UF DN 110 MM 4" m
13.04 PRUEBA HIDRAULICA
13.04.01 PRUEBA HIDRAULICA Y RESANE DE TUBERIAS m
14 ALCANTARILLADO SANITARIO
14.01 TRABAJOS PRELIMINARES
14.01.01 TRAZO, NIVELES Y REPLANTEO ALCANT. m
14.01.02 ROTURA DE BUZON PARA EMPALME m3
14.02 MOVIMIENTO DE TIERRAS
14.02.01 EXCAVACION DE ZANJA C/MAQUINA m
14.02.02 REFINE Y NIVEL DE ZANJA m
14.02.03 PREPARAC. CAMAS DE APOYO m
14.02.04 RELLENO Y COMPACTACION
14.02.04.01 RELLENO COMP. DE MAT. P/RECUBRIR TUBERm
14.02.04.02 RELLENO COMP. DE ZANJAS DE TUB. CON MAm3
14.02.05 ELIMINACION DE MATERIAL EXCEDENTE m3
14.03 SUMINISTRO DE TUBERIAS
14.03.01 TENDIDO DE TUBERIA PVC-UF S-25 DN 110 MM 4m
14.04 PRUEBA HIDRAULICA
14.04.01 PRUEBA HIDRAULICA Y RESANE DE TUBERIAS m
TOTAL COSTO DIRECTO
GASTOS GENERALES 10.00 %
SUPERVISION 5.00 %
LIQUIDACION DE OBRA 1.00 %
TOTAL PRESUPUESTO
A N° 02 - ENERO 2015

PUMACAHUA TRAMO: AV. LEONCIO PRADO – JR. DOS DE MAYO, JR.


DA TRAMOS AV. MSCAL. CACERES Y PSJES. MEJORAMIENTO
ANTISIMA CRUZ DE CHILCA, DISTRITO DE CHILCA – PROVINCIA DE
HUANCAYO-JUNIN”.

CTA

TAL DE CHILCA

AL 30-Jan-15
bria Garay
Rojas

Costo Unitario Costo Parcial


Metrado
(S/.) (S/.)

S/. 9,032.40
1.00 S/. 2,000.00 S/. 2,000.00
6.00 S/. 505.40 S/. 3,032.40
1.00 S/. 4,000.00 S/. 4,000.00
S/. - S/. 7,877.98
3,065.36 S/. 2.57 S/. 7,877.98
S/. - S/. 88,767.13
3,493.92 S/. 4.30 S/. 15,023.86
4,367.40 S/. 8.77 S/. 38,302.10
S/. -
3,065.36 S/. 3.19 S/. 9,778.50
574.75 S/. 26.25 S/. 15,087.19
3,065.36 S/. 3.45 S/. 10,575.49
S/. - S/. 32,745.71
766.34 S/. 26.25 S/. 20,116.43
3,065.36 S/. 4.12 S/. 12,629.28
S/. - S/. 27,555.06
664.78 S/. 26.25 S/. 17,450.48
2,659.10 S/. 3.80 S/. 10,104.58
S/. - S/. 152,658.93
2,659.10 S/. 6.45 S/. 17,151.20
2,659.10 S/. 50.96 S/. 135,507.74
S/. - S/. 55,569.32
S/. -
644.30 S/. 1.32 S/. 850.48
182.98 S/. 17.10 S/. 3,128.96
51.54 S/. 312.16 S/. 16,088.73
87.60 S/. 3.51 S/. 307.48
S/. -
150.85 S/. 2.83 S/. 426.91
40.53 S/. 18.18 S/. 736.84
30.17 S/. 324.32 S/. 9,784.73
150.85 S/. 17.52 S/. 2,642.89
60.00 S/. 3.51 S/. 210.60
S/. -
644.30 S/. 1.32 S/. 850.48
270.86 S/. 17.10 S/. 4,631.71
38.66 S/. 315.28 S/. 12,188.72
257.72 S/. 13.99 S/. 3,605.50
32.85 S/. 3.51 S/. 115.30
S/. - S/. 9,001.10
369.32 S/. 5.75 S/. 2,123.59
115.20 S/. 9.74 S/. 1,122.05
40.00 S/. 19.15 S/. 766.00
257.72 S/. 19.36 S/. 4,989.46
S/. - S/. 4,610.07
1.00 S/. 3,200.00 S/. 3,200.00
3,065.36 S/. 0.46 S/. 1,410.07
S/. -
S/. - S/. 3,418.79
1,330.27 S/. 2.57 S/. 3,418.79
S/. - S/. 17,411.15
133.03 S/. 15.11 S/. 2,010.08
1,330.27 S/. 3.40 S/. 4,522.92
S/. -
166.28 S/. 26.25 S/. 4,364.85
1,330.27 S/. 3.80 S/. 5,055.03
166.28 S/. 8.77 S/. 1,458.28
S/. - S/. 102,309.84
S/. -
417.40 S/. 0.89 S/. 371.49
133.03 S/. 315.28 S/. 41,941.70
1,330.27 S/. 19.56 S/. 26,020.08
417.40 S/. 3.51 S/. 1,465.07
S/. -
2.51 S/. 315.28 S/. 791.35
S/. -
5.95 S/. 22.48 S/. 133.76
15.74 S/. 289.16 S/. 4,551.38
132.48 S/. 38.67 S/. 5,123.00
728.94 S/. 4.81 S/. 3,506.20
85.76 S/. 18.00 S/. 1,543.68
85.76 S/. 159.26 S/. 13,658.14
S/. -
0.87 S/. 215.28 S/. 187.29
5.79 S/. 34.59 S/. 200.28
67.56 S/. 4.85 S/. 327.67
11.40 S/. 18.00 S/. 205.20
11.40 S/. 56.02 S/. 638.63
S/. -
0.28 S/. 22.48 S/. 6.29
0.56 S/. 271.06 S/. 151.79
1.67 S/. 34.17 S/. 57.06
11.48 S/. 5.13 S/. 58.89
1.78 S/. 18.00 S/. 32.04
1.78 S/. 56.02 S/. 99.72
1.00 S/. 627.20 S/. 627.20
S/. -
1,330.27 S/. 0.46 S/. 611.92
S/. - S/. 39,258.02
S/. -
416.00 S/. 1.45 S/. 603.20
416.00 S/. 4.64 S/. 1,930.24
S/. -
416.00 S/. 6.54 S/. 2,720.64
416.00 S/. 3.31 S/. 1,376.96
416.00 S/. 6.59 S/. 2,741.44
S/. -
416.00 S/. 11.38 S/. 4,734.08
156.00 S/. 54.70 S/. 8,533.20
31.20 S/. 8.77 S/. 273.62
S/. -
416.00 S/. 34.89 S/. 14,514.24
S/. -
416.00 S/. 4.40 S/. 1,830.40
S/. - S/. 30,599.04
S/. -
339.00 S/. 1.45 S/. 491.55
0.19 S/. 2.60 S/. 0.49
S/. -
339.00 S/. 6.54 S/. 2,217.06
339.00 S/. 3.31 S/. 1,122.09
339.00 S/. 6.59 S/. 2,234.01
S/. -
339.00 S/. 11.38 S/. 3,857.82
127.13 S/. 54.70 S/. 6,954.01
25.43 S/. 8.77 S/. 223.02
S/. -
339.00 S/. 35.42 S/. 12,007.38
S/. -
339.00 S/. 4.40 S/. 1,491.60
S/. 580,814.52
S/. 58,081.45
100.00% S/. 29,040.73
S/. 5,808.15
S/. 673,744.85
CASAIGLU_22@HOTMAIL.COM