Escolar Documentos
Profissional Documentos
Cultura Documentos
005
25-0008-AC-70
MEJORAMIENTO DE LA PLAZA PRINCIPAL DEL CENTRO POBLADO DE CHARAMAYA DEL DISTRITO DE MAAZO-PUNO-PUNO
Mes:
225,970.14
Fecha de Inicio:
97,103.99
Fecha de termino:
Organismo Ejecutor :
Partidas
Und.
Metrado
01
OBRAS PROVISIONALES
01.01
01.02
02
OTROS
Cofinanciamiento
Costo
Parcial
(S/.)
Metrado
MAAZO
15 de Abril 2016
Avance Actual
Monto de
Valorizacin
Total
Metrado
Avance Acumulado
Monto de
Valorizacin
Total
Metrado
Saldo a Ejecutar
Monto de
Valorizacin
Total
Metrado
Monto de
Valorizacin
Total
und
1.00
50.00
1.68
580.22
631.90
631.90
1.00
50.00
1.68
580.22
631.90
1.00
50.00
1.68
580.22
631.90
mes
3.00
0.87
299.13
300.00
900.00
2.50
2.18
747.83
750.00
0.50
0.44
149.57
150.00
3.00
2.61
897.39
900.00
900.00
5,061.60
20,972.93
8,643.03
14,366.33
OBRAS PRELIMINARES
m2
3,600.00
0.25
0.25
900.00
3,600.00
900.00
02.02
m2
3,600.00
0.16
1.25
1.41
5,061.60
3,600.00
561.60
4,500.00
900.00
3,600.00
900.00
5,061.60
3,600.00
561.60
MOVIMIENTO DE TIERRAS
03.01
m3
1,210.00
8.33
9.00
17.33
20,972.93
1,210.00
10,082.93
03.02
m3
1,210.00
7.14
7.14
8,643.03
1,210.00
8,643.03
03.03
m3
1,210.00
5.20
6.67
11.87
14,366.33
1,209.98
6,295.53
04
PUNO
Distrito:
02.01
03
PUNO
Provincia:
14/03/2016
Avance Anterior
Costo
Unitario
(S/.)
Departamento:
16/12/2015
Ampliacion de plazo :
PUNO
90 DIAS CALENDARIO
Unidad zonal:
ABRIL
Plazo de Ejecucin:
10,890.00
8,070.57
20,972.93
1,210.00
10,082.93
8,643.03
1,210.00
8,643.03
0.10
0.13
0.24
1,210.00
6,295.63
14,366.09
0.02
4,500.00
10,890.00
8,070.70
04.01
m3
198.59
16.67
16.67
3,309.94
58.59
976.53
976.53
140.00
2,333.41
2,333.41
198.59
3,309.94
3,309.94
04.02
m3
745.00
25.00
25.00
18,625.00
270.00
6,750.00
6,750.00
475.00
11,875.00
11,875.00
745.00
18,625.00
18,625.00
04.03
m36 M3
CARGUIO Y TRANSP. MATERIALES Y/O AGREGADOS A OBRA (D 1KM) INC. VOLQUETE
745.00
5.20
6.67
11.87
8,845.39
214.00
1,113.44
2,540.82
531.00
2,762.79
6,304.56
745.00
3,876.24
8,845.39
04.04
und
1,000.00
0.63
0.63
625.00
500.00
312.50
312.50
500.00
312.50
312.50
1,000.00
625.00
625.00
04.05
m3
28.00
7.14
7.14
199.98
8.00
57.14
57.14
20.00
142.84
142.84
28.00
199.98
199.98
3,496.55
1,971.47
05
3,541.77
05.01
m2
NIVELACION Y COMPACTACION DE SUBRASANTE CON EQUIPO CON EQUIPO LIVIANO
2,795.00
0.53
0.72
1.25
3,496.55
2,795.00
1,484.15
05.02
m3
276.00
7.14
7.14
1,971.47
276.00
1,971.47
05.03
m36 M3
CARGUIO Y TRANSP. MATERIALES Y/O AGREGADOS A OBRA (D 1KM) INC. VOLQUETE
216.00
5.20
6.67
11.87
2,564.57
216.00
1,123.85
05.04
m2 LIVIANO
RELLENO CON AFIRMADO Y/O MATERIAL GRANULAR E=8" INC. COMPACTACION EQUIPO
2,662.30
0.08
1.99
2.07
5,510.96
2,448.22
190.72
06
1,427.38
2,795.00
1,484.15
1,971.47
276.00
1,971.47
1,440.72
2,564.57
216.00
1,123.85
1,440.72
2,564.57
4,877.10
5,067.82
16.68
426.47
443.15
2,662.30
207.39
5,303.57
5,510.96
2,012.40
-
3,496.55
214.08
VEREDAS DE CONCRETO
4,969.15
2,012.40
-
06.01
m3
11.70
4.17
0.12
41.38
45.67
534.29
11.70
48.74
1.40
484.15
534.29
11.70
48.74
1.40
484.15
534.29
06.02
300.00
2.14
0.03
13.41
15.58
4,674.30
300.00
642.30
9.00
4,023.00
4,674.30
300.00
642.30
9.00
4,023.00
4,674.30
06.03
m
SARDINELES DE CONCRETO DE F'C=140 KG/CM2 C/ MESCLADORA INCLUIDO CURADO
152.95
0.02
6.70
6.72
1,027.82
45.77
0.92
306.66
307.57
107.18
2.14
718.11
720.25
152.95
3.06
1,024.77
1,027.82
06.04
m2
PAVIMENTACION DE CONCRETO FC=210 KG/CM2 E=0.10 C/ MEZCLADORA INC. CURADO
11.95
4.64
0.18
65.35
70.17
838.52
11.95
55.44
2.15
780.93
838.52
11.95
55.44
2.15
780.93
838.52
07
OTROS
07.01
98.00
0.21
0.06
0.27
26.26
98.00
20.38
5.88
26.26
07.02
JUNTA ASFALTICAS
14.00
0.27
0.01
2.20
2.48
34.72
08
INSTALACIONES ELECTRICAS
14.00
98.00
20.38
5.88
26.26
3.78
0.14
30.80
34.72
14.00
3.78
0.14
30.80
34.72
08.01
und
1.00
12.50
1.59
548.41
562.50
562.50
1.00
12.50
1.59
548.41
562.50
1.00
12.50
1.59
548.41
562.50
08.02
und
4.00
2.89
997.11
1,000.00
4,000.00
4.00
11.56
3,988.44
4,000.00
4.00
11.56
3,988.44
4,000.00
08.03
267.90
2.00
0.03
8.86
10.89
2,917.43
267.90
535.80
8.04
2,373.59
2,917.43
267.90
535.80
8.04
2,373.59
2,917.43
08.04
und
SUMINISTRO E INSTALACIN DE INTERUPTOR TERMOMAGNETICO TRIFASICO 3X30A
1.00
6.25
0.10
52.90
59.25
59.25
1.00
6.25
0.10
52.90
59.25
1.00
6.25
0.10
52.90
59.25
08.05
und
1.00
50.00
2.85
1,054.15
1,107.00
1,107.00
1.00
50.00
2.85
1,054.15
1,107.00
1.00
50.00
2.85
1,054.15
1,107.00
3,598.23
268.64
09
INSTALACIONES SANITARIAS
09.01
m CON EQUIPO
EXTRACCION DE ZANJAS PARA TUBERIA APROX.=0.60 HMAX. =EN TERRENO ROCOSO
241.80
2.94
11.94
14.88
3,598.23
49.00
144.11
585.06
729.17
192.80
567.02
09.02
241.80
1.11
1.11
268.64
49.00
54.44
54.44
192.80
214.20
09.03
m3
72.54
10.00
37.50
47.50
3,445.65
3.68
36.80
138.00
174.80
68.86
688.60
09.04
241.80
6.25
0.05
20.25
26.55
6,419.79
54.00
337.50
2.70
1,093.50
1,433.70
187.80
1,173.75
9.39
09.05
1.00
2.08
0.09
34.99
37.16
37.16
1.00
2.08
0.09
34.99
37.16
und
2,302.03
2,869.06
241.80
711.13
214.20
241.80
268.64
2,582.25
3,270.85
72.54
725.40
2,720.25
3,445.65
3,802.95
4,986.09
241.80
1,511.25
12.09
4,896.45
6,419.79
1.00
2.08
0.09
34.99
37.16
2,887.09
Partidas
Und.
Metrado
OTROS
Avance Anterior
Cofinanciamiento
Costo
Unitario
(S/.)
Costo
Parcial
(S/.)
Metrado
Avance Actual
Monto de
Valorizacin
Total
Metrado
Avance Acumulado
Monto de
Valorizacin
Total
Metrado
Saldo a Ejecutar
Monto de
Valorizacin
Total
Metrado
Monto de
Valorizacin
Total
09.06
und
VALVULA DE COMPUERTA HED C/ENCHUFE 90 mm INCLUYE SUMINISTRO E INSTALACION
PN 10 1.00
3.13
0.43
146.65
150.21
150.21
1.00
3.13
0.43
146.65
150.21
1.00
3.13
0.43
146.65
150.21
09.07
4.17
0.12
51.88
56.17
56.17
1.00
4.17
0.12
51.88
56.17
1.00
4.17
0.12
51.88
56.17
1,608.99
2,183.63
10
AREAS VERDES
10.01
m2
1,149.28
0.50
1.40
1.90
2,183.63
10.02
517.18
6.25
0.03
12.02
18.30
9,464.39
144.32
902.00
4.33
1,734.73
10.03
und
36.00
1.25
0.03
8.62
9.90
356.40
5.00
6.25
0.15
43.10
11
1,608.99
2,183.63
1,149.28
574.64
2,330.38
11.19
4,481.78
6,823.34
517.18
3,232.38
15.52
6,216.50
9,464.39
38.75
0.93
267.22
306.90
36.00
45.00
1.08
310.32
356.40
1,149.28
574.64
2,641.06
372.86
49.50
31.00
PINTURA
11.01
PINTADO DE SARDINELES
85.00
1.11
0.02
6.18
7.31
621.44
85.00
94.44
1.70
525.30
621.44
85.00
94.44
1.70
525.30
621.44
11.02
m2
16.80
2.28
0.04
17.99
20.31
341.17
16.80
38.27
0.67
302.23
341.17
16.80
38.27
0.67
302.23
341.17
12
PRUEBAS Y ENSAYOS
12.01
und
1.00
3.13
0.52
179.48
183.13
183.13
1.00
3.13
0.52
179.48
183.13
1.00
3.13
0.52
179.48
183.13
12.02
und
2.00
1.04
0.07
24.93
26.04
52.08
2.00
2.08
0.14
49.86
52.08
2.00
2.08
0.14
49.86
52.08
12.03
und
1.00
0.87
299.13
300.00
300.00
1.00
0.87
299.13
300.00
1.00
0.87
299.13
300.00
13
13.01
OBRAS PRELIMINARES
13.01.01
m2
19.63
5.00
0.25
5.25
103.06
19.63
98.15
4.91
103.06
19.63
98.15
4.91
103.06
13.01.02
m2
19.63
1.00
36.95
37.95
744.96
19.63
19.63
725.33
744.96
19.63
19.63
725.33
744.96
13.02
MOVIMIENTO DE TIERRAS
13.02.01
m3
3.93
33.33
0.83
5.00
34.16
134.25
3.93
130.99
3.26
19.65
153.90
3.93
130.99
3.26
19.65
153.90
13.02.02
m3
2.97
33.33
1.00
34.33
101.96
2.97
98.99
2.97
101.96
2.97
98.99
2.97
101.96
13.02.03
m3
3.01
50.00
1.50
51.50
155.02
3.01
150.50
4.52
155.02
3.01
150.50
4.52
155.02
13.02.04
m3
5.98
40.00
1.20
41.20
246.38
5.98
239.20
7.18
246.38
5.98
239.20
7.18
246.38
m3
CONCRETO CIMIENTOS CORRIDOS MEZCLA 1:8 (100 kg/cm2)+ 30% P.M.- SARDINELES
1.57
10.00
4.29
143.70
157.99
248.04
1.57
15.70
6.74
225.61
248.04
1.57
15.70
6.74
225.61
248.04
13.03.02
m2
11.60
6.95
1.43
35.82
44.20
512.72
11.60
80.62
16.59
415.51
512.72
11.60
80.62
16.59
415.51
512.72
13.03.03
m2
1.04
154.37
154.37
160.54
1.04
160.54
160.54
1.04
160.54
160.54
13.03.04
m3
0.71
14.29
94.80
72.79
181.88
129.13
0.71
10.15
67.31
51.68
129.13
0.71
10.15
67.31
51.68
129.13
13.04
13.04.01
CONCRETO ARMADO
ZAPATAS
13.04.01.01
m3
2.14
9.09
1.12
112.71
122.92
263.05
2.14
19.45
2.40
241.20
263.05
2.14
19.45
2.40
241.20
263.05
13.04.01.02
kg
7.66
0.08
8.48
8.56
65.57
7.66
0.61
64.96
65.57
7.66
0.61
64.96
65.57
13.04.02
COLUMNAS ESTRUCTURALES
13.04.02.01
m3
0.58
33.33
10.83
144.36
188.52
109.34
0.58
19.33
6.28
83.73
109.34
0.58
19.33
6.28
83.73
109.34
13.04.02.02
m2
5.76
25.00
2.10
67.52
94.62
545.01
5.76
144.00
12.10
388.92
545.01
5.76
144.00
12.10
388.92
545.01
13.04.02.03
kg
37.50
0.06
7.34
7.40
277.50
37.50
2.25
275.25
277.50
37.50
2.25
275.25
277.50
13.04.03
13.04.03.01
m3
2.27
18.18
6.49
179.92
204.59
464.42
2.27
41.27
14.73
408.42
464.42
2.27
41.27
14.73
408.42
464.42
13.04.03.02
m2
34.92
25.00
2.10
67.29
94.39
3,296.10
34.92
873.00
73.33
2,349.77
3,296.10
34.92
873.00
73.33
2,349.77
3,296.10
13.04.03.03
kg
106.28
0.04
7.09
7.13
757.78
106.28
4.25
753.53
757.78
106.28
4.25
753.53
757.78
13.04.04
13.04.04.01
m3
0.74
14.29
4.29
179.72
198.30
146.74
0.74
10.57
3.17
132.99
146.74
0.74
10.57
3.17
132.99
146.74
13.04.04.02
m2
6.09
8.33
1.17
17.66
27.16
165.40
6.09
50.73
7.13
107.55
165.40
6.09
50.73
7.13
107.55
165.40
13.04.04.03
kg
7.34
0.04
7.09
7.13
52.33
7.34
0.29
52.04
52.33
7.34
0.29
52.04
52.33
m2
46.77
0.43
21.15
21.58
1,009.30
46.77
20.11
989.19
1,009.30
46.77
20.11
989.19
1,009.30
m3
1.00
16.67
77.53
887.53
981.73
981.73
1.00
16.67
77.53
887.53
981.73
1.00
16.67
77.53
887.53
981.73
13.05
13.05.01
13.06
PINTURAS
PINTURA LATEX EN MUROS EXTERIORES DEL OBELISCO
VARIOS
13.06.01
14
BANCAS DE CONCRETO
14.01
m3
1.32
9.09
144.76
46.48
200.33
264.44
1.32
12.00
191.08
61.35
264.44
1.32
12.00
191.08
61.35
264.44
14.02
m2
5.44
8.33
3.67
15.16
27.16
147.75
5.44
45.32
19.96
82.47
147.75
5.44
45.32
19.96
82.47
147.75
14.03
kg
55.42
0.04
7.09
7.13
395.14
55.42
2.22
392.93
395.14
55.42
2.22
392.93
395.14
15
15.01
TARRAJEO EN SARDINELES
m2
328.78
6.27
1.50
27.55
35.32
11,612.51
328.78
2,061.45
493.17
9,057.89
11,612.51
328.78
2,061.45
493.17
9,057.89
11,612.51
15.02
m2
51.67
16.67
1.85
50.47
68.99
3,564.71
51.67
861.34
95.59
2,607.78
3,564.71
51.67
861.34
95.59
2,607.78
3,564.71
Partidas
Und.
Metrado
15.03
16
OTROS
Avance Anterior
Cofinanciamiento
Costo
Unitario
(S/.)
Costo
Parcial
(S/.)
Avance Actual
Metrado
Monto de
Valorizacin
Total
Metrado
Avance Acumulado
Monto de
Valorizacin
Total
Metrado
Saldo a Ejecutar
Monto de
Valorizacin
Total
Metrado
Monto de
Valorizacin
Total
m2
2.64
6.25
2.51
26.50
35.26
93.09
2.64
16.50
6.63
69.96
93.09
2.64
16.50
6.63
69.96
93.09
PISOS Y PAVIMENTOS
16.01
PISO DE CEMENTO e=5 cm. (4 cm.MORTERO 1:5 ACABADO 1 cm. MORTERO 1:2 )
m2
37.90
0.57
14.67
15.24
577.60
37.90
21.60
555.99
577.60
37.90
21.60
555.99
577.60
16.02
m2
37.90
0.43
24.55
24.98
946.74
37.90
16.30
930.45
946.74
37.90
16.30
930.45
946.74
16.03
11.11
7.45
209.00
227.56
28,313.02
124.42
1,382.31
926.93
26,003.78
28,313.02
124.42
1,382.31
926.93
26,003.78
28,313.02
1,315.60
1,347.50
756.25
17
VARIOS
1,212.75
22.00
2.75
0.44
131.56
134.75
220.00
27.50
4.40
63.75
2,770.00
692.50
692.50
3,025.00
756.25
2,692.20
2,700.00
0.50
7.81
2,700.00
1.00
15.61
5,384.39
5,400.00
24.32
8,388.46
8,412.78
1.00
24.32
8,388.46
8,412.78
13.86
4,779.14
4,793.00
1.00
13.86
4,779.14
4,793.00
25.00
0.60
243.40
269.00
1.00
25.00
0.60
243.40
269.00
30,945.02
2,899.25
80,303.59
114,147.86
73,753.72
2,972.66
140,741.94
217,468.32
17.01
220.00
0.13
0.02
5.98
6.13
1,347.50
198.00
24.75
3.96
17.02
m2
3,025.00
0.25
0.25
756.25
255.00
63.75
17.03
FLETE TERRESTRE
GLB
1.00
15.61
5,384.39
5,400.00
5,400.00
0.50
7.81
17.04
und
1.00
24.32
8,388.46
8,412.78
8,412.78
1.00
17.05
KIT DE HERRAMIENTAS
und
1.00
13.86
4,779.14
4,793.00
4,793.00
1.00
17.06
undDISEO DE1.00
SUMINISTRO E INSTALACION DE PLACA RECORDATORIA DE METAL Y VIDRIO (SEGUN
30 CM X 42 CM)
25.00
0.60
243.40
269.00
269.00
S/.
217,448.67
S/.
45,717.09
S/.
263,165.76
COSTO TOTAL
42,808.71
73.41
1,184.04
-
60,438.35
103,320.47
1.00
2,692.20
103,320.47
19.69%
0.03%
27.79%
47.51%
39.26%
_________________________________
Residente de Obra
Nombre: ING. JHONATHAN CHURA YUPANQUI
N Reg. Prof.: CAP: 133014
114,147.86
14.23%
1.33%
36.93%
52.49%
43.37%
_______________________________________
V B Supervisor de Obra
Nombre: ING. ALEX W. VILCA PAREDES
CIP: 133000
217,468.32
33.92%
1.37%
64.72%
100.01%
0.00%
82.64%
0.00%