arteVALORIZACION DE EJECUCION DE AVANCE DE OBRAITEMPARTIDAPRESUPUESTO DE OBRAVALORIZACIONESSALDOMES ANTERIOR ACUMULADODEL MES ACTUALACTUAL ACUMULADOUndMetradoCosto UnitarioCosto ParcialMetradoMonto S/.% de AvanceMetradoMonto S/.% de AvanceMetradoMonto S/.% de AvanceMetradoMonto S/.%01.00.00OBRAS PRELIMINARES01.01.00CONSTRUCCION DE CAMPAMENTOm21,500.0012.3718,555.001,500.0018,555.00100.000.000.000.001,500.0018,555.00100.000.000.000.0001.02.00TOPOGRAFIA Y GEOREFERENCIACIONKm18.801,683.2831,645.6614.8024,912.5478.721.001,683.285.3215.8026,595.8284.043.005,049.8415.9601.03.00MOVILIZACION Y DESMOVILIZACION DE EQUIPOGlb1.0052,668.6052,668.600.5026,334.3050.000.5026,334.3050.001.0052,668.60100.000.000.000.0001.04.00CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60 X 2.40 mu1.001,092.231,092.231.001,092.23100.000.000.000.001.001,092.23100.000.000.000.0002.00.00MOVIMIENTO DE TIERRAS02.01.00CORTE DE ROCA FIJAm330,820.2038.201,177,331.6422,502.30859,587.8673.011,423.0054,358.604.6223,925.30913,946.4677.636,894.90263,385.1822.3702.02.00CORTE DE ROCA SUELTOm327,824.2123.09642,461.0127,824.21642,461.01100.000.000.000.0027,824.21642,461.01100.000.000.000.0002.03.00CORTE DE MATERIAL SUELTOm3150,000.007.161,074,000.00146,055.971,045,760.7597.372,950.0021,122.001.97149,005.971,066,882.7599.34994.037,117.250.6602.04.00RELLENO PROPIO Y COMPENSADOm38,326.589.4178,353.122,532.3523,829.4130.412,000.0018,820.0024.024,532.3542,649.4154.433,794.2335,703.7045.5702.05.00RELLENO CON EXCEDENTE DE CORTEm35,551.0514.3679,713.081,563.0022,444.6828.161,500.0021,540.0027.023,063.0043,984.6855.182,488.0535,728.4044.8202.06.00ELIMINACION DE DERRUMBESm3700.004.162,912.00700.002,912.00100.000.000.000.00700.002,912.00100.000.000.000.0002.07.00PERFILADO Y COMPACTADO EN ZONAS DE CORTEm210,431.452.1622,531.931,263.002,728.0812.112,500.005,400.0023.973,763.008,128.0836.076,668.4514,403.8563.9303.00.00OBRAS DE ARTE03.01.00ALCANTARILLADO D CONCRETO03.01.01EXCAVACION NO CLASIFICADA PARA ESTRUCTURASm365.0046.132,998.4530.001,383.9046.1515.00691.9523.0845.002,075.8569.2320.00922.6030.7703.01.02RELLENO COMPACTADO PARA ESTRUCTURASm381.25146.0611,867.3840.005,842.4049.2312.001,752.7214.7752.007,595.1264.0029.254,272.2636.0003.01.03CONCRETO F'c=210KG/CM2m393.60438.2341,018.3345.0019,720.3548.080.000.000.0045.0019,720.3548.0848.6021,297.9851.9203.01.04PIEDRA ENBOQUILLADAm2208.0070.5814,680.6410.00705.804.81150.0010,587.0072.12160.0011,292.8076.9248.003,387.8423.0803.01.05ACERO DE REFUERZO FY=4200KG/CM2Kg5,428.805.7731,324.184,000.0023,080.0073.68132.00761.642.434,132.0023,841.6476.111,296.807,482.5423.8903.01.06ENCOFRADO Y DESENCOFRADOm2292.5066.8619,556.55100.006,686.0034.1992.006,151.1231.45192.0012,837.1265.64100.506,719.4334.3603.02.00MURO DE MAMPOSTERIA03.02.01EXCAVACION NO CLASIFICADA PARA ESTRUCTURASm3504.9246.1323,291.9610.00461.301.98400.0018,452.0079.22410.0018,913.3081.2094.924,378.6618.8003.02.02RELLENO COMPACTADO PARA ESTRUCTURASm3348.50146.0650,901.91150.0021,909.0043.0450.007,303.0014.35200.0029,212.0057.39148.5021,689.9142.6103.02.03ENCOFRADO Y DESENCOFRADOm2348.8966.8623,326.79132.008,825.5237.8350.003,343.0014.33182.0012,168.5252.17166.8911,158.2747.8303.02.04MURO DE MAMPOSTERIA DE PIEDRAm3915.50176.93161,979.42500.0088,465.0054.61350.0061,925.5038.23850.00150,390.5092.8565.5011,588.927.1503.02.05JUNTAS EN MUROS DE MAMPOSTERIAm285.315.07432.5210.0050.7011.720.000.000.0010.0050.7011.7275.31381.8288.2803.03.00MURO SECO03.03.01MURO SECOm3118.30152.4218,031.29118.3018,031.29100.000.000.000.00118.3018,031.29100.000.000.000.0003.04.00BADEN03.04.01EXCAVACION NO CLASIFICADA PARA ESTRUCTURASm323.1046.131,065.6010.00461.3043.293.00138.3912.9913.00599.6956.2810.10465.9143.7203.04.02RELLENO COMPACTADO PARA ESTRUCTURASm334.50146.065,039.0720.002,921.2057.974.50657.2713.0424.503,578.4771.0110.001,460.6028.9903.04.03CONCRETO F'c=210KG/CM2m323.99438.2310,513.140.000.000.003.001,314.6912.513.001,314.6912.5120.999,198.4587.4903.04.04ENCOFRADO Y DESENCOFRADOm212.0066.86802.320.000.000.0012.00802.32100.0012.00802.32100.000.000.000.0003.04.05PIEDRA ENBOQUILLADAm248.0070.583,387.840.000.000.0025.001,764.5052.0825.001,764.5052.0823.001,623.3447.9203.05.00CUMETAS REVESTIDAS03.05.01CUMETAS REVESTIDASm2,802.805.7916,228.211,500.008,685.0053.52263.001,522.779.381,763.0010,207.7762.901,039.806,020.4437.1003.06.00CUNETA CANAL03.06.01CUNETA CANAL REVESTIDAm320.00101.9932,636.80123.0012,544.7738.4420.002,039.806.25143.0014,584.5744.69177.0018,052.2355.31COSTO DIRECTO (CD)3,650,346.672,890,391.39268,465.853,158,857.24491,489.43GASTOS GENERALES 10.5 %383,286.42303,491.1028,188.91331,680.0149,148.96TOTAL PRESUPUESTO4,033,633.103,193,882.4879.18296,654.767.353,490,537.2586.54540,638.4013.40

1/3/