Valorizacion Goretti General

download Valorizacion Goretti General

of 80

  • date post

    24-Sep-2015
  • Category

    Documents

  • view

    217
  • download

    2

Embed Size (px)

description

Valorizacion Goretti General

Transcript of Valorizacion Goretti General

GORETTIOBRA:"MEJORAMIENTO DEL SERVICIO EDUCATIVO DE LA INSTITUCION EDUCATIVA MARIA GORETTI - AA.HH. MARIA GORETTI - CASTILLA- PIURA"CONTRATISTA:CONSORCIO GORETTIMODALIDAD:A SUMA ALZADAFACTOR:0.7824PARTIDASDESCRIPCIONVALORIZACION N 01VALORIZACION N 02VALORIZACION N 03ACUMULADOPresupuestoCosto Unitario26/06/2012 al 07/07/201208/07/2012 al 21/07/201222/07/2012 al 04/08/2012Und.MetradoPrecio S/.Parcial S/.Mano de obraMaterialesEquiposPrecio S/.MetradoPrecio S/.Parcial S/.%MetradoPrecio S/.Parcial S/.%MetradoPrecio S/.Parcial S/.%%PRESUPUESTO ESTRUCTURAS01OBRAS PROVISIONALES0.000.000.0001.01CARTEL PARA LA OBRA DE 7.20 X 3.60Mund1.001,506.971,506.97851.04630.4025.531,506.971.00685.83685.830.000100.00%685.830.000.0000.00%685.830.000.0000.00%0.00%0.0001.02ALQUILER DE LOCAL PARA OFICINAS, ALMACN Y GUARDIANAmes6.00200.001,200.00200.00200.000.000.000.0000.00%0.000.000.0000.00%0.000.000.0000.00%100.00%6.0001.03INSTALACION PROVISIONAL PARA DEPOSITO DE AGUAund1.00677.75677.75454.00223.75677.75355.210.000.0000.00%355.210.000.0000.00%1.00355.21355.210.000100.00%0.00%1.0001.04AGUA PARA LA CONSTRUCCIONGLB1.002,000.002,000.002,000.002,000.000.000.000.0000.00%0.000.000.0000.00%0.000.000.0000.00%100.00%1.0001.05SERVICIOS HIGIENICOS EN OBRAGLB1.00300.00300.00300.00300.000.000.000.0000.00%0.000.000.0000.00%0.000.000.0000.00%100.00%1.0002TRABAJOS PRELIMINARES0.0000.0000.00002.01DESMONTAJE DE PUERTAS DE FIERROund7.0022.22155.5421.570.6522.227.0017.38121.690.000100.00%17.380.000.0000.00%17.380.000.0000.00%0.00%0.0002.02DESMONTAJE DE PUERTAS DE MADERAund6.007.4044.407.180.227.406.005.7934.740.000100.00%5.790.000.0000.00%5.790.000.0000.00%0.00%0.0002.03DESMONTAJE DEVENTANAS Y SOBREVENTANAS DE FIERROund22.0022.22488.8421.570.6522.2222.0017.38382.470.000100.00%17.380.000.0000.00%17.380.000.0000.00%0.00%0.0002.04DESMONTAJE DEVENTANAS DE MADERAund5.007.4037.007.180.227.405.005.7928.950.000100.00%5.790.000.0000.00%5.790.000.0000.00%0.00%0.0002.05DESMONTAJE DE COBERTURA DE ETERNIT Y ESTRUCTURA DE TECHOm2186.146.651,237.836.460.196.65186.145.20968.480.000100.00%5.200.000.0000.00%5.200.000.0000.00%0.00%0.0002.06DESMONTAJE DE COBERTURA DE CALAMINA Y ESTRUCTURA DE TECHOm2234.704.00938.803.880.124.00234.703.13734.520.000100.00%3.130.000.0000.00%3.130.000.0000.00%0.00%0.0002.07DESMONTAJE DE TABIQUES DE CARTNm290.001.25112.501.210.041.2590.000.9888.020.000100.00%0.980.000.0000.00%0.980.000.0000.00%0.00%0.0002.08DEMOLICION DE SARDINEL PERIMETRAL DE AULAS PROVISIONALESm70.101.2789.031.210.061.2770.100.9969.650.000100.00%0.990.000.0000.00%0.990.000.0000.00%0.00%0.0002.09RETIRO DE LADRILLOS DE PISOS DE AULASm2209.311.66347.451.610.051.66209.311.30271.850.000100.00%1.300.000.0000.00%1.300.000.0000.00%0.00%0.0002.10DESMONTAJE DE APARATOS SANITARIOSund5.0015.5177.5515.5115.515.0012.1460.680.000100.00%12.140.000.0000.00%12.140.000.0000.00%0.00%0.0002.11DEMOLICION DE MUROS DE CANTO, MANUALm214.7012.47183.3112.110.3612.4714.709.76143.420.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.12DEMOLICION DE MUROS DE SOGA, MANUALm2314.119.983,134.829.690.299.98314.117.812,452.680.000100.00%7.810.000.0000.00%7.810.000.0000.00%0.00%0.0002.13DEMOLICION DE MUROS DE LADRILLO-CABEZA,m266.2512.47826.1412.110.3612.4766.259.76646.370.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.14DEMOLICION DE COLUMNAS DE CONCRETOm37.84199.571,564.63193.765.81199.577.84156.141,224.170.000100.00%156.140.000.0000.00%156.140.000.0000.00%0.00%0.0002.15DEMOLICION DE VIGAS DE CONCRETOm36.4112.4779.9312.110.3612.476.419.7662.540.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.16EXCAVACION DE ZANJAS PARA DEMOLICIN DE CIMIENTACIONm320.8124.95519.2124.220.7324.9520.8119.52406.230.000100.00%19.520.000.0000.00%19.520.000.0000.00%0.00%0.0002.17DEMOLICION DE SOBRECIMIENTOS DE CONCRETOm31.95124.73243.22121.103.63124.731.9597.59190.300.000100.00%97.590.000.0000.00%97.590.000.0000.00%0.00%0.0002.18DEMOLICION DE CIMIENTOS CORRIDOSm316.9199.791,687.4596.882.9199.7916.9178.081,320.260.000100.00%78.080.000.0000.00%78.080.000.0000.00%0.00%0.0002.19ACARREO DE MATERIAL EXCEDENTE HASTA 30.00 MT (A MANO USANDO CARRETILLA)m3237.8616.633,955.6116.150.4816.63237.8613.013,094.870.000100.00%13.010.000.0000.00%13.010.000.0000.00%0.00%0.0002.20ELIMINACION MATERIAL EXCEDENTE DE DEMOLICIONES, Dp= 5 KMm3237.8612.793,042.230.8211.9712.79237.8610.012,380.240.000100.00%10.010.000.0000.00%10.010.000.0000.00%0.00%0.0002.21DESMONTAJE DE TABIQUES DE CALAMINA CON SU COBERTURAm229.676.65197.316.460.196.6529.675.20154.370.000100.00%5.200.000.0000.00%5.200.000.0000.00%0.00%0.0002.22TALA DE RBOLESund4.006.6526.606.460.196.654.005.2020.810.000100.00%5.200.000.0000.00%5.200.000.0000.00%0.00%0.0002.23DEMOLICION DE BEBEDERO CORRIDOm24.9712.4761.9812.110.3612.474.979.7648.490.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.24DEMOLICION DE URINARIO CORRIDOm23.5212.4743.8912.110.3612.473.529.7634.340.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.25DESMONTAJE DE SISTEMA ELCTRICOGLB1.00155.10155.10155.10155.101.00121.35121.350.000100.00%121.350.000.0000.00%121.350.000.0000.00%0.00%0.0002.26MOVILIZACION Y DESMOVILIZACION DE EQUIPOGLB1.00300.00300.00300.00300.001.000.000.000.000100.00%0.000.000.0000.00%0.000.000.0000.00%0.00%0.0002.27TRAZO NIVEL Y REPLANTEOm21,848.902.464,548.290.911.250.302.461,294.230.951,225.250.00070.00%554.670.95525.110.00030.00%0.950.000.0000.00%0.00%0.0003MOVIMIENTO DE TIERRAS0.0000.0000.00003.01EXCAVACION DE ZANJAS PARA CIMIENTACIONm3868.5126.4522,972.0924.221.500.7326.4586.8519.521,695.410.00010.00%344.7819.526,730.410.00039.70%202.5319.523,953.560.00023.32%26.98%431.63436.8803.02CORTE TERRENO NATURAL A NIVEL DE SUBRASANTEm388.0719.391,707.6819.380.0119.398.8115.17133.610.00010.00%15.170.000.0000.00%37.5015.17568.900.00042.58%47.42%79.2603.03RELLENO CON MATERIAL DE PRESTAMO HORMIGONm3186.3599.0518,457.9730.1552.0016.9099.0536.810.000.0000.00%36.9336.811,359.460.00019.82%133.5336.814,915.500.00071.66%8.53%36.93149.4203.04RELLENO COMPACTADO DE ZANJAS CON MATERIAL PROPIOm3599.6616.639,972.3516.150.4816.6313.010.000.0000.00%11.5013.01149.630.0001.92%473.5313.016,161.250.00078.97%19.12%11.5588.1603.05RELLENO COMPACTADO A NIVEL DE SUBRASANTEm3124.0338.454,768.9525.1213.3338.4530.080.000.0000.00%30.080.000.0000.00%45.8230.081,378.420.00036.94%63.06%124.0303.06NIVELACION INTERIOR APISONADO MANUALm2324.772.07672.271.840.170.062.071.490.000.0000.00%1.490.000.0000.00%275.261.49409.190.00084.76%15.24%324.7703.07RELLENO Y COMPACTACIN CON MATERIAL DE AFIRMaDO, E= 0.15 Mm2889.8513.6212,119.766.725.631.2713.626.250.000.0000.00%6.250.000.0000.00%388.906.252,431.160.00043.70%56.30%889.8503.08RELLENO Y COMPACTACION CON MATERIAL DE PRESTAMO AFIRMADO e=0.20mm2859.3419.4716,731.3510.077.501.9019.479.370.000.0000.00%9.370.000.0000.00%9.370.000.0000.00%100.00%859.3403.09ACARREO DE MATERIAL EXCEDENTE HASTA 30.00 MT (A MANO USANDO CARRETILLA)m3171.5616.632,853.0416.150.4816.6313.010.000.0000.00%13.010.000.0000.00%171.5613.012,232.220.000100.00%0.00%171.5603.10ELIMINACION MATERIAL EXCEDENTE, Dp= 5 KMm3171.5612.792,194.250.8211.9712.7910.010.000.0000.00%10.010.000.0000.00%171.5610.011,716.780.000100.00%0.00%171.5603.11EXCAVACION DE ZANJAS PARA SARDINELESm34.2424.95105.7924.220.7324.9519.520.000.0000.00%19.520.000.0000.00%19.520.000.0000.00%100.00%4.2404OBRAS CONCRETO SIMPLE0.0000.0000.00004.01SOLADO 1:12 e=0.10m2191.2322.564,314.1511.728.492.3522.5611.010.000.0000.00%9.1911.01101.170.0004.81%145.2011.011,598.420.00075.93%19.26%9.19182.0404.02CIMIENTOS CORRIDOS0.0000.0000.00004.02.01CIMIENTOS CORRIDOS 1:10 +30% P.Gm3119.84145.6017,448.7032.52108.254.83145.6029.220.000.0000.00%53.0929.221,551.430.00044.30%6.1629.22180.010.0005.14%50.56%53.0966.7504.03SOBRECIMIENTOS0.0000.0000.00004.03.01CONCRETO SOBRECIMIENTO DE 1:8 CEM-HOR 25% P.M. ANCHO=0.15 MTm38.39279.822,347.69123.86120.2435.72279.82124.860.000.0000.00%124.860.000.0000.00%3.78124.86471.950.00045.05%54.95%8.3904.03.02ENCOFRADO Y DESENCOF. SOBRECIMIENTOm2107.7737.694,061.8515.9921.220.4837.6912.890.000.0000.00%42.0012.89541.220.00038.97%3.0112.8938.790.0002.79%58.24%4265.7704.04FALSO PISO MEZCLA 1:8 E= 10cmm2588.1426.1615,385.7410.4615.260.4426.168.530.000.0000.00%8.530.000.0000.00%208.318.531,776.500.00035.42%64.58%588.1405OBRAS DE CONCRETO ARMADO0.0000.0000.00005.01ZAPATAS0.0000.0000.00005.01.01CONCRETO F'C=210 KG/CM2,. PARA ZAPATASm316.56316.975,249.0249.54253.1414.29316.9749.940.000.0000.00%11.8049.94589.300.00071.26%4.7649.94237.720.00028.74%0.00%11.84.7605.01.02ENCOFRADO Y DESENCOFRADO PARA ZAPATASm258.6037.722,210.3915.4521.810.4637.7212.450.000.0000.00%25.2012.45313.690.00043.00%21.0012.45261.410.00035.84%21.16%25.233.4005.01.03ACERO FY=4200 kg/cm2 PARA ZAPATASkg379.944.161,580.550.933.200.034.16379.940.75285.370.000100.00%0.750.000.0000.00%0.750.000.0000.00%0.00%859.220.0005.02CIMIENTOS CORRIDOS0.0000.0000.00005.02.01CONCRETO EN CIMIENTOS CORRIDOS F'C= 210 KG/CM2m388.70294.4226,115.0545.24235.0214.16294.4246.470.000.0000.00%32.4846.471,509.490.00036.62%34.0546.471,582.460.00038.39%24.99%32.4856.2205.02.02ACERO EN CIMIENTO CORRIDO GRADO 60kg2,663.264.1611,079.160.933.200.034.162,663.260.752,000.390.000100.00%0.750.000.0000.00%0.750.000.0000.00%0.00%0.0005.03VIGAS DE CIMENTACION0.0000.0000.00005.03.01CONCRETO EN VIGAS DE CIMENTACION F'C= 210 KG/CM2m311.88335.113,981.1161.93255.3217.86335.1162.430.000.0000.00%4.4962.43280.300.00037.79%4.7762.43297.780.00040.15%22.05%4.497.3905.03.02ENCOFRADO Y DESENCOFRADO VIGA DE CIMENTACIONm223.9165.111,556.7830.9033.280.9365.1124.900.000.0000.00%23.9124.90595.450.000100.00%24.900.000.0000.00%0.00%33.120.0005.03.03ACERO EN VIGA DE CIMENTACION GRADO 60kg960.154.163,994.220.933.200.034.16960.150.75721.170.000100.00%0.750.000.0000.00%0.750.000.0000.00%0.00%2395.50.0005.04SOBRECIMIENTOS ARMADOS0.0000.0000.00005.04.01CONCRETO F'C=210 KG/CM2. PARA SOBRECIMIENTOm324.33389.629,479.45111.45258.8319.34389.62102.330.000.0000.00%6.34102.33648.770.00026.06%8.07102.33825.800.00033.17%40.77%6.3417.9905.04.02ENCOF