Valooo
Valooo
Valooo
– SANTA ROSA – TABLAHUASI – MILPO – QUIULACOCHA, DEL DISTRITO DE CONCHAMARCA, PROVINCIA DE AMBO, DEPARTAMENTO DE HUÁNUCO.
REGION HUANUCO”
DOCUMENTO: VALORIZACION N° 14
VALORIZACION N° 14
PERIODO OCTUBRE 2021 - (01/10/2021 AL 31/10/2021)
S/. S/. METRADO S/. METRADO S/. METRADO S/. % METRADO S/. %
DOCUMENTO: VALORIZACION N° 14
VALORIZACION N° 14
PERIODO OCTUBRE 2021 - (01/10/2021 AL 31/10/2021)
S/. S/. METRADO S/. METRADO S/. METRADO S/. % METRADO S/. %
07 MURO DE CONCRETO ARMADO 555,553.36 29,765.76 29,765.76 5.36% 525,787.61 94.64%
07.01 EXCAVACION NO CLASIFICADO PARA ESTRUCTURAS m3 2,071.19 54.17 112,196.36 91.48 4,955.47 91.48 4,955.47 4.42% 1,979.71 107,240.89 95.58%
07.02 RELLENO PARA ESTRUCTURAS CON MATERIAL PROPIO m3 1,732.95 34.63 60,012.06 62.44 2,162.30 62.44 2,162.30 3.60% 1,670.51 57,849.76 96.40%
07.03 SOLADOS DE CONCRETO f'c=140kg/cm2 (e=10cm) m3 41.60 336.68 14,005.89 2.72 915.77 2.72 915.77 6.54% 38.88 13,090.12 93.46%
07.04 ENCOFRADO Y DESENCOFRADO m2 1,256.61 44.20 55,542.16 77.38 3,420.20 77.38 3,420.20 6.16% 1,179.23 52,121.97 93.84%
07.05 CONCRETO f'c=210kg/cm2 m3 400.15 449.96 180,051.49 22.87 10,290.59 22.87 10,290.59 5.72% 377.28 169,760.91 94.28%
07.06 ACERO DE REFUERZO kg 18,469.21 4.93 91,053.21 1,127.99 5,560.99 1,127.99 5,560.99 6.11% 17,341.22 85,492.21 93.89%
07.07 JUNTAS DE CONSTRUCCION DE TECNOPOR DE 1" m 66.50 10.78 716.87 4.00 43.12 4.00 43.12 6.02% 62.50 673.75 93.98%
07.08 LLORADEROS CON TUBERIA PVC SAP 2° m 103.00 6.94 714.82 4.40 30.54 4.40 30.54 4.27% 98.60 684.28 95.73%
07.09 TUBERIA DE DRENAJE PVC DE 6" m 118.00 34.91 4,119.38 8.00 279.28 8.00 279.28 6.78% 110.00 3,840.10 93.22%
07.10 GEOTEXTIL m2 489.50 10.28 5,032.06 32.00 328.96 32.00 328.96 6.54% 457.50 4,703.10 93.46%
07.11 CONCRETO CICLOPEO f'c=175kg/cm2 + 70%P.M PARA ENROCADOS m3 134.68 238.41 32,109.06 7.46 1,778.54 7.46 1,778.54 5.54% 127.22 30,330.52 94.46%
08 SEÑALIZACION Y SEGURIDAD VIAL 333,256.94 333,256.94 100.00%
08.01 SEÑALES PREVENTIVAS und 372.00 343.46 127,767.12 372.00 127,767.12 100.00%
08.02 SEÑALES REGLAMENTARIAS und 19.00 406.39 7,721.41 19.00 7,721.41 100.00%
08.03 SEÑALES INFORMATIVAS m2 59.23 777.32 46,040.66 59.23 46,040.66 100.00%
08.04 GUARDA VIAS METALICO m 595.00 250.00 148,750.00 595.00 148,750.00 100.00%
08.05 POSTES DE KILOMETRAJE und 25.00 119.11 2,977.75 25.00 2,977.75 100.00%
09 TRANSPORTE 5,296,298.93 3,133,350.20 951,253.28 4,084,603.48 77.12% 1,211,695.45 22.88%
09.01 TRANSPORTE DE MATERIAL GRANULAR PARA AFIRMADO D≤1KM m3-km 19,808.74 5.00 99,043.70 19,808.74 99,043.70 100.00%
09.02 TRANSPORTE DE MATERIAL GRANULAR PARA AFIRMADO D>1KM m3-km 78,282.48 1.50 117,423.72 78,282.48 117,423.72 100.00%
09.03 TRANSPORTE DE MATERIAL GRANULAR D≤1KM m3-km 2,332.94 5.00 11,664.70 1,336.01 6,680.05 1,336.01 6,680.05 57.27% 996.93 4,984.65 42.73%
09.04 TRANSPORTE DE MATERIAL GRANULAR D>1KM m3-km 7,216.17 1.50 10,824.26 4,150.64 6,225.96 4,150.64 6,225.96 3,065.53 4,598.30 42.48%
09.05 TRANSPORTE DE MATERIAL EXCEDENTE D≤1KM m3-km 582,696.41 5.00 2,913,482.05 445,013.10 2,225,065.51 89,222.11 446,110.55 534,235.21 2,671,176.06 91.68% 48,461.20 242,305.99 8.32%
09.06 TRANSPORTE DE MATERIAL EXCEDENTE D>1KM m3-km 1,298,848.85 1.65 2,143,100.60 542,653.74 895,378.68 306,147.11 505,142.73 848,800.85 1,400,521.41 65.35% 450,048.00 742,579.19 34.65%
09.07 TRANSPORTE DE MATERIAL EXCEDENTE PARA RELLENO D≤1KM m3-km 151.98 5.00 759.90 151.98 759.90 100.00%
10 PROTECCION AMBIENTAL 326,068.00 81,116.00 81,116.00 24.88% 244,952.00 75.12%
10.01 MONITOREO AMBIENTAL 75,840.00 50,560.00 50,560.00 66.67% 25,280.00 33.33%
10.01.01 MONITOREO DE AGUA und 60.00 600.00 36,000.00 40.00 24,000.00 40.00 24,000.00 66.67% 20.00 12,000.00 33.33%
10.01.02 MONITOREO DE AIRE und 18.00 1,200.00 21,600.00 12.00 14,400.00 12.00 14,400.00 66.67% 6.00 7,200.00 33.33%
10.01.03 MONITOREO DE SUELO pto 12.00 950.00 11,400.00 8.00 7,600.00 8.00 7,600.00 66.67% 4.00 3,800.00 33.33%
10.01.04 MONITOREO DE RUIDO pto 18.00 380.00 6,840.00 12.00 4,560.00 12.00 4,560.00 66.67% 6.00 2,280.00 33.33%
10.02 CIERRE Y ABANDONO 250,228.00 30,556.00 30,556.00 12.21% 219,672.00 87.79%
10.02.01 RECUPERACION AMBIENTAL DE AREAS AFECTADAS(CANTERA, ha 1.05 12,000.00 12,600.00 1.05 12,600.00 100.00%
10.02.02 RECUPERACION AMBIENTAL DE AREAS AFECTADAS(DME Y ha 17.27 8,000.00 138,160.00 2.24 17,920.00 2.24 17,920.00 12.97% 15.03 120,240.00 87.03%
10.02.03 RECUPERACION DE LA CAPA SUPERFICIAL EN INSTALACIONES ha 18.42 5,400.00 99,468.00 2.34 12,636.00 2.34 12,636.00 12.70% 16.08 86,832.00 87.30%
DOCUMENTO: VALORIZACION N° 14
VALORIZACION N° 14
PERIODO OCTUBRE 2021 - (01/10/2021 AL 31/10/2021)
S/. S/. METRADO S/. METRADO S/. METRADO S/. % METRADO S/. %
TOTAL COSTO DIRECTO 17,953,582.52 10,441,229.85 1,311,040.86 11,752,270.69 65.46% 6,201,311.84 34.54%
GASTOS GENERALES 10.0000000% 1,795,358.25 1,044,122.99 131,104.09 1,175,227.07 620,131.18
UTILIDAD 2.0000% 359,071.65 208,824.60 26,220.82 235,045.41 124,026.24