SlideShare a Scribd company logo
Ubicación: LOCALIDAD DE AMOTAPE - DISTRITO DE AMOTAPE
Cliente: MUNICIPALIDAD DISTRITAL DE AMOTAPE
Contratista: CONSORCIO AMOTAPE Fecha:
Mes 2
Parcial % Parcial % Parcial
01 ESTRUCTURAS 192,507.75 135,583.09 70.43% 56,924.66 29.57% 192,507.75
01.01 OBRAS PROVISIONALES 26,325.15 22,075.26 83.86% 4,249.89 16.14% 26,325.15
01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40m und 1.00 820.10 820.10 820.10 100.00% 0.00 820.10
01.01.02 DEPOSITO PARA AGUA und 2.00 200.00 400.00 400.00 100.00% 0.00 400.00
01.01.03 ENERGIA PROVISIONAL PARA LA OBRA mes 2.00 200.00 400.00 200.00 50.00% 200.00 50.00% 400.00
01.01.04 ALQUILER DE SERVICIOS HIGIENICOS PROVISIONALES DURANTE LA OBRA mes 2.00 300.00 600.00 300.00 50.00% 300.00 50.00% 600.00
01.01.05 CASETA PROVISIONAL PARA OFICINA, ALMACEN Y GUARDIANIA m2 16.00 69.75 1,116.00 1,116.00 100.00% 0.00 1,116.00
01.01.06 MOVILIZACION Y DESMOVILIZACION DE EQUIPO GLB 1.00 703.68 703.68 351.84 50.00% 351.84 50.00% 703.68
01.01.07 CERCO PROVISIONAL DE OBRA C/MALLA VERDE H=2.40 m 260.00 21.42 5,569.20 5,569.20 100.00% 0.00 5,569.20
01.01.08 FLETE TERRESTRE kg 133,646.35 0.09 12,028.17 9,021.13 75.00% 3,007.04 25.00% 12,028.17
01.01.09 SEGURIDAD Y SALUD 4,688.00 4,297.00 91.66% 391.01 8.34% 4,688.00
01.01.09.01 ELABORACION, IMPLEM. Y ADM. PLAN SEGURIDAD Y SALUD GLB 1.00 1,000.00 1,000.00 1,000.00 100.00% 0.00 1,000.00
01.01.09.02 SUMINISTRO DE DEPOSITOS DE BASURA und 2.00 100.00 200.00 200.00 100.00% 0.00 200.00
01.01.09.03 SUMINISTRO DE IMPLEMENTOS DE SEGURIDAD und 1.00 2,486.94 2,486.94 2,486.94 100.00% 0.00 2,486.94
01.01.09.04 SUMINISTRO E INSTALACION DE STIKER PARA SEÑALETICA DE SEGURIDAD und 4.00 11.13 44.52 44.52 100.00% 0.00 44.52
01.01.09.05 SUMINISTRO E INSTALACION DE EXTINTOR DE POLVO QUIMICO SECO und 1.00 174.53 174.53 174.53 100.00% 0.00 174.53
01.01.09.06 SEÑALIZACION TEMPORAL AMBIENTAL Y SEGURIDAD mes 1.00 782.01 782.01 391.01 50.00% 391.01 50.00% 782.01
01.02 OBRAS PRELIMINARES 1,751.22 1,751.22 100.00% 0.00 0.00% 1,751.22
01.02.01 DEMOLICION DE SOBRECIMIENTOS m3 4.82 63.97 308.34 308.34 100.00% 0.00 308.34
01.02.02 ELIMINACION DE MATERIAL DE DEMOLICION m3 6.75 18.40 124.20 124.20 100.00% 0.00 124.20
01.02.03 TRAZO Y REPLANTEO m2 324.00 3.23 1,046.52 1,046.52 100.00% 0.00 1,046.52
01.02.04 LIMPIEZA GENERAL DE OBRA m2 324.00 0.84 272.16 272.16 100.00% 0.00 272.16
01.03 MOVIMIENTO DE TIERRAS 42,544.26 32,343.58 76.02% 10,200.68 23.98% 42,544.26
01.03.01 CORTE Y NIVELACION DE TERRENO PARA PISOS m3 40.39 31.58 1,275.52 1,275.52 100.00% 0.00 1,275.52
01.03.02 CONFORMACIÓN Y COMPACTACIÓN SUBRASANTE MANUAL m2 200.16 4.55 910.73 910.73 100.00% 0.00 910.73
01.03.03 EXCAVACION MANUAL DE ZANJAS PARA CIMIENTOS m3 205.83 47.87 9,853.08 9,853.08 100.00% 0.00 9,853.08
01.03.04 EXCAVACION DE UÑAS PARA VEREDAS m3 2.94 41.04 120.66 120.66 100.00% 0.00 120.66
01.03.05 RELLENO Y COMPACTACION CON HORMIGON m3 29.53 105.66 3,120.14 3,120.14 100.00% 0.00 3,120.14
01.03.06 RELLENO Y COMPACTACION CON AFIRMADO m3 220.77 92.41 20,401.36 10,200.68 50.00% 10,200.68 50.00% 20,401.36
01.03.07 REFINE Y NIVELACIÓN DE ZANJAS m2 193.04 6.31 1,218.08 1,218.08 100.00% 0.00 1,218.08
01.03.08 ACARREO Y ELIMINACION DE MATERIAL EXCEDENTE D=5km m3 307.78 18.34 5,644.69 5,644.69 100.00% 0.00 5,644.69
01.04 OBRAS CONCRETO SIMPLE 33,274.11 33,274.11 100.00% 0.00 0.00% 33,274.11
01.04.01 SOLADO PARA ZAPATAS 1:10 m2 193.04 22.23 4,291.28 4,291.28 100.00% 0.00 4,291.28
01.04.02 CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS m3 113.24 229.61 26,001.04 26,001.04 100.00% 0.00 26,001.04
CRONOGRAMA VALORIZADO DE AVANCE DE OBRA
PROYECTO: "CREACION DEL SISTEMA DE RECREACION ACTIVA EN LA LOCALIDAD DE AMOTAPE, DISTRITO DE AMOTAPE-PAITA-PIURA" II ETAPA
Parcial
S/.
Mes 1 TOTALES
Item Descripción Und Metrado
P. Unit.
S/.
AGOSTO 2018
%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
TOTALES
Ubicación: LOCALIDAD DE AMOTAPE - DISTRITO DE AMOTAPE
Cliente: MUNICIPALIDAD DISTRITAL DE AMOTAPE
Contratista: CONSORCIO AMOTAPE Fecha:
Mes 2
Parcial % Parcial % Parcial
CRONOGRAMA VALORIZADO DE AVANCE DE OBRA
PROYECTO: "CREACION DEL SISTEMA DE RECREACION ACTIVA EN LA LOCALIDAD DE AMOTAPE, DISTRITO DE AMOTAPE-PAITA-PIURA" II ETAPA
Parcial
S/.
Mes 1 TOTALES
Item Descripción Und Metrado
P. Unit.
S/.
AGOSTO 2018
01.04.03 SOBRECIMIENTOS 1,563.53 1,563.53 100.00% 0.00 0.00% 1,563.53
01.04.03.01 SOBRECIMIENTO F'C=175 KG/CM2 m3 1.30 414.04 538.25 538.25 100.00% 0.00 538.25
01.04.03.02 SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO m2 17.36 59.06 1,025.28 1,025.28 100.00% 0.00 1,025.28
01.04.04 DADOS DE CONCRETO 1,418.26 1,418.26 100.00% 0.00 0.00% 1,418.26
01.04.04.01 DADOS DE CONCRETO F'C=175 KG/CM2 m3 1.68 378.07 635.16 635.16 100.00% 0.00 635.16
01.04.04.02 ENCOFRADO Y DESENCOFRADO EN DADOS m2 12.80 61.18 783.10 783.10 100.00% 0.00 783.10
01.05 OBRAS DE CONCRETO ARMADO 86,340.85 44,138.92 51.12% 42,201.93 48.88% 86,340.85
01.05.01 VIGAS DE CIMENTACION 3,741.04 2,870.64 76.73% 870.40 23.27% 3,741.04
01.05.01.01 VIGAS DE CIMENT.- CONC. 210 kg/cm2 m3 2.94 425.79 1,251.82 813.68 65.00% 438.14 35.00% 1,251.82
01.05.01.02 VIGAS DE CIMENT.- ENCOF. Y DESENCOF m2 23.52 52.51 1,235.04 802.78 65.00% 432.26 35.00% 1,235.04
01.05.01.03 VIGAS DE CIMENT.- ACERO Fy=4,200 kg/cm2 kg 275.04 4.56 1,254.18 1,254.18 100.00% 0.00 1,254.18
01.05.02 SOBRECIMIENTOS 27,544.27 27,544.27 100.00% 0.00 0.00% 27,544.27
01.05.02.01 SOBRECIMIENTO F'C=175 KG/CM2 m3 17.88 414.04 7,403.04 7,403.04 100.00% 0.00 7,403.04
01.05.02.02 SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO m2 238.40 59.06 14,079.90 14,079.90 100.00% 0.00 14,079.90
01.05.02.03 SOBRECIMIENTO, ACERO Fy=4,200 kg/cm2 kg 1,329.24 4.56 6,061.33 6,061.33 100.00% 0.00 6,061.33
01.05.03 COLUMNAS 25,462.72 13,724.01 53.90% 11,738.71 46.10% 25,462.72
01.05.03.01 COLUMNAS - CONCRETO 210 KG/CM² m3 9.65 483.99 4,670.50 0.00 4,670.50 100.00% 4,670.50
01.05.03.02 COLUMNAS.- ENCOFRADO Y DESENCOFRADO m2 110.80 67.15 7,440.22 372.01 5.00% 7,068.21 95.00% 7,440.22
01.05.03.03 COLUMNAS.- ACERO Fy=4200 kg/cm2 kg 2,928.07 4.56 13,352.00 13,352.00 100.00% 0.00 13,352.00
01.05.04 VIGAS 11,802.59 0.00 0.00% 11,802.59 100.00% 11,802.59
01.05.04.01 VIGAS.- CONCRETO 210 kg/cm2 m3 2.52 454.26 1,144.74 0.00 1,144.74 100.00% 1,144.74
01.05.04.02 VIGAS.- CONCRETO 175 kg/cm2 m3 4.66 435.73 2,030.50 0.00 2,030.50 100.00% 2,030.50
01.05.04.03 VIGAS.- ENCOFRADO Y DESENCOFRADO m2 79.76 73.25 5,842.42 0.00 5,842.42 100.00% 5,842.42
01.05.04.04 VIGAS.- ACERO Fy=4200 kg/cm2 kg 610.73 4.56 2,784.93 0.00 2,784.93 100.00% 2,784.93
%
TOTALES
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
Ubicación: LOCALIDAD DE AMOTAPE - DISTRITO DE AMOTAPE
Cliente: MUNICIPALIDAD DISTRITAL DE AMOTAPE
Contratista: CONSORCIO AMOTAPE Fecha:
Mes 2
Parcial % Parcial % Parcial
CRONOGRAMA VALORIZADO DE AVANCE DE OBRA
PROYECTO: "CREACION DEL SISTEMA DE RECREACION ACTIVA EN LA LOCALIDAD DE AMOTAPE, DISTRITO DE AMOTAPE-PAITA-PIURA" II ETAPA
Parcial
S/.
Mes 1 TOTALES
Item Descripción Und Metrado
P. Unit.
S/.
AGOSTO 2018
01.05.05 GRADERIAS 17,790.23 0.00 0.00% 17,790.23 100.00% 17,790.23
01.05.05.01 GRADERIAS, CONCRETO f'c=175 Kg/cm2. m3 15.27 446.19 6,813.32 0.00 6,813.32 100.00% 6,813.32
01.05.05.02 ENCOFRADO Y DESENCOFRADO DE GRADERIA m2 85.05 68.14 5,795.31 0.00 5,795.31 100.00% 5,795.31
01.05.05.03 GRADERIAS.- ACERO Fy=4200 kg/cm2 kg 1,001.41 4.66 4,666.57 0.00 4,666.57 100.00% 4,666.57
01.05.05.04 GRADERIAS, CURADO QUIMICO DE CONCRETO m2 206.01 2.50 515.03 0.00 515.03 100.00% 515.03
01.06 OTROS 2,272.16 2,000.00 88.02% 272.16 11.98% 2,272.16
01.06.01 LIMPIEZA FINAL DE OBRA m2 324.00 0.84 272.16 0.00 272.16 100.00% 272.16
01.06.02 MITIGACION AMBIENTAL GLB 1.00 2,000.00 2,000.00 2,000.00 100.00% 0.00 2,000.00
02 ARQUITECTURA 188,386.08 62,335.43 33.09% 126,050.65 66.91% 188,386.08
02.01 MUROS Y TABIQUES 29,915.48 29,915.48 100.00% 0.00 0.00% 29,915.48
02.01.01 MURO DE LADRILLO KK TIPO III SOGA M:1:1:4 E=1.5 cm (*) m2 38.40 61.13 2,347.39 2,347.39 100.00% 0.00 2,347.39
02.01.02 MURO DE LADRILLO KK TIPO III CABEZA M:1:1:4 E=1.5 cm (*) m2 79.38 96.06 7,625.24 7,625.24 100.00% 0.00 7,625.24
02.01.03 MURO DE LADRILLO KK DE SOGA CARAVISTA (1:4) CEMENTO-ARENA m2 244.64 78.06 19,096.60 19,096.60 100.00% 0.00 19,096.60
02.01.04 ALAMBRE # 8 REFUERZO HORIZONTAL EN MUROS kg 181.21 4.67 846.25 846.25 100.00% 0.00 846.25
02.02 REVOQUE ENLUCIDOS Y MOLDEDURAS 17,169.90 5,934.16 34.56% 11,235.74 65.44% 17,169.90
02.02.01 TARRAJEO EN MURO m2 318.68 32.10 10,229.63 4,603.33 45.00% 5,626.30 55.00% 10,229.63
02.02.02 TARRAJEO EN GRADAS m2 206.01 32.30 6,654.12 1,330.82 20.00% 5,323.30 80.00% 6,654.12
02.02.03 JUNTA DE CONSTRUCCION CON TEKNOPORT m 37.80 7.57 286.15 0.00 286.15 100.00% 286.15
02.03 PISOS Y PAVIMENTOS 6,867.54 686.75 10.00% 6,180.79 90.00% 6,867.54
02.03.01 PISOS DE CONCRETO 6,867.54 686.75 10.00% 6,180.79 90.00% 6,867.54
02.03.01.01 CONCRETO PARA UÑAS, F'C=175 KG/CM2 m3 1.67 480.65 802.69 80.27 10.00% 722.42 90.00% 802.69
02.03.01.02 VEREDAS Y RAMPAS F'C=175 KG/CM2, E=10CM m2 69.75 53.18 3,709.31 370.93 10.00% 3,338.38 90.00% 3,709.31
02.03.01.03 ENCOFRADO Y DESENCOFRADO EN VEREDAS m2 31.26 58.47 1,827.77 182.78 10.00% 1,644.99 90.00% 1,827.77
02.03.01.04 PISO, CURADO QUIMICO DE CONCRETO m2 69.75 3.42 238.55 23.86 10.00% 214.70 90.00% 238.55
02.03.01.05 JUNTA CON ASFALTO DE E=1" m 61.80 4.68 289.22 28.92 10.00% 260.30 90.00% 289.22
02.04 CONTRAZOCALOS 10,197.30 0.00 0.00% 10,197.30 100.00% 10,197.30
02.04.01 CONTRAZOCALO DE CEMENTO PULIDO H=30 cm Mo. 1:4 m 552.40 18.46 10,197.30 0.00 10,197.30 100.00% 10,197.30
02.05 COBERTURA 5,430.46 0.00 0.00% 5,430.46 100.00% 5,430.46
02.05.01 COBERTURA CON LAMINA DE POLIPROPILENO m2 162.54 33.41 5,430.46 0.00 5,430.46 100.00% 5,430.46
%
TOTALES
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
Ubicación: LOCALIDAD DE AMOTAPE - DISTRITO DE AMOTAPE
Cliente: MUNICIPALIDAD DISTRITAL DE AMOTAPE
Contratista: CONSORCIO AMOTAPE Fecha:
Mes 2
Parcial % Parcial % Parcial
CRONOGRAMA VALORIZADO DE AVANCE DE OBRA
PROYECTO: "CREACION DEL SISTEMA DE RECREACION ACTIVA EN LA LOCALIDAD DE AMOTAPE, DISTRITO DE AMOTAPE-PAITA-PIURA" II ETAPA
Parcial
S/.
Mes 1 TOTALES
Item Descripción Und Metrado
P. Unit.
S/.
AGOSTO 2018
02.06 CARPINTERIA METALICA 102,986.10 25,799.04 25.05% 77,187.06 74.95% 102,986.10
02.06.01 PORTON METALICO EN CERCO PERIMETRICO m2 7.20 610.64 4,396.61 0.00 4,396.61 100.00% 4,396.61
02.06.02 BARANDA DE TUBOS DE F°NEGRO STANDARD H=1.00m m 12.80 281.76 3,606.53 0.00 3,606.53 100.00% 3,606.53
02.06.03 SUMINISTRO E INST. CERCO METALICO H=1.75m m 247.67 297.62 73,711.55 25,799.04 35.00% 47,912.51 65.00% 73,711.55
02.06.04 SUMINISTRO E INSTALACION DE COLUMNA FE NEGRO Ø3X3mm, COBERTURA GRADERIAS und 16.00 198.55 3,176.80 0.00 3,176.80 100.00% 3,176.80
02.06.05 SUMIN. E INST. DE VIGA Fº NEGRO Ø 2.5"X2mm, COBERTURA EN GRADERIAS und 16.00 284.76 4,556.16 0.00 4,556.16 100.00% 4,556.16
02.06.06 SUMIN. E INST. DE CORREAS TUB. CUADRADO 1.5"1.5"X2mm, COBERTURA EN GRADERIAS m 277.20 48.84 13,538.45 0.00 13,538.45 100.00% 13,538.45
02.07 PINTURA 15,819.30 0.00 0.00% 15,819.30 100.00% 15,819.30
02.07.01 PINTURA ESMALTE 2 MANOS, EN MUROS, COLUMNAS Y VIGAS m2 504.12 11.44 5,767.13 0.00 5,767.13 100.00% 5,767.13
02.07.02 PINTURA ESMALTE 2 MANOS, EN GRADERIAS m2 206.01 13.02 2,682.25 0.00 2,682.25 100.00% 2,682.25
02.07.03 PINTURA BARNIZ EN MUROS CARAVISTA m2 444.80 11.44 5,088.51 0.00 5,088.51 100.00% 5,088.51
02.07.04 PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CEMENTO H=0.30 m 552.40 4.13 2,281.41 0.00 2,281.41 100.00% 2,281.41
Costo Directo S/. 380,893.83 197,918.53 182,975.30 380,893.83
Gastos Generales 10.00% S/. 38,089.38 19,791.85 18,297.53 38,089.38
Utilidad 10.00% S/. 38,089.38 19,791.85 18,297.53 38,089.38
Sub-Total S/. 457,072.59 237,502.23 219,570.36 457,072.60
Impuesto General a las Ventas 18.00% S/. 82,273.07 42,750.40 39,522.67 82,273.07
Total Final S/. 539,345.66 280,252.63 51.96% 259,093.03 48.04% 539,345.66
%
TOTALES
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

More Related Content

Similar to Calendario valorizado sistema de recreacion amotape

Operation - OR for JAN 23.pptx
Operation - OR for JAN 23.pptxOperation - OR for JAN 23.pptx
Operation - OR for JAN 23.pptx
PowerMurugan
 
P33_Nal_Comercial.pdf
P33_Nal_Comercial.pdfP33_Nal_Comercial.pdf
P33_Nal_Comercial.pdf
CarolinaZambranoMala
 
Boiler ea case study 16 jan 2012 varanasi
Boiler ea case study  16 jan 2012 varanasiBoiler ea case study  16 jan 2012 varanasi
Boiler ea case study 16 jan 2012 varanasiD.Pawan Kumar
 
Tarea 2 hidraulica iii-cabrera arias roberto alejandro
Tarea 2 hidraulica iii-cabrera arias roberto alejandroTarea 2 hidraulica iii-cabrera arias roberto alejandro
Tarea 2 hidraulica iii-cabrera arias roberto alejandro
Alejandro Cabrera
 
P33TotalNal.pdf
P33TotalNal.pdfP33TotalNal.pdf
P33TotalNal.pdf
CarolinaZambranoMala
 
P33TotalNal.pdf
P33TotalNal.pdfP33TotalNal.pdf
P33TotalNal.pdf
CarolinaZambranoMala
 
P33TotalNal.pdf
P33TotalNal.pdfP33TotalNal.pdf
P33TotalNal.pdf
CarolinaZambranoMala
 
MAR,23.pptx
MAR,23.pptxMAR,23.pptx
MAR,23.pptx
vishal laddha
 
QS.pdf
QS.pdfQS.pdf
QS.pdf
ErTipuSultan
 
P33_Total_Nal.pdf
P33_Total_Nal.pdfP33_Total_Nal.pdf
P33_Total_Nal.pdf
CarolinaZambranoMala
 
Review Week_12_Customer_PulauPanggung (PT.BAS).pptx
Review Week_12_Customer_PulauPanggung (PT.BAS).pptxReview Week_12_Customer_PulauPanggung (PT.BAS).pptx
Review Week_12_Customer_PulauPanggung (PT.BAS).pptx
noelmanroe1
 
Review Week 1 Oktober 2022.pptx
Review Week 1 Oktober 2022.pptxReview Week 1 Oktober 2022.pptx
Review Week 1 Oktober 2022.pptx
DonnyPrasetyaMangins1
 
009 planta de tratamiento de agua potable (ptap)
009 planta de tratamiento de agua potable (ptap)009 planta de tratamiento de agua potable (ptap)
009 planta de tratamiento de agua potable (ptap)
Jaime Bernabe Orocollo Llanque
 
RESUMEN GENERAL DE METRADOS.pdf
RESUMEN GENERAL DE METRADOS.pdfRESUMEN GENERAL DE METRADOS.pdf
RESUMEN GENERAL DE METRADOS.pdf
Jomar Cruz Bonifacio
 
MARCH PPT 23.pptx
MARCH PPT 23.pptxMARCH PPT 23.pptx
MARCH PPT 23.pptx
NikhilTyagi99
 
Review W 26 & Plan Week 27 2022_MUM.pptx
Review W 26 & Plan Week 27 2022_MUM.pptxReview W 26 & Plan Week 27 2022_MUM.pptx
Review W 26 & Plan Week 27 2022_MUM.pptx
ssuserb71d4d
 
Review W24 & Plan Week 25 2022 MUM_BAS.pptx
Review W24 & Plan Week 25 2022 MUM_BAS.pptxReview W24 & Plan Week 25 2022 MUM_BAS.pptx
Review W24 & Plan Week 25 2022 MUM_BAS.pptx
noelmanroe1
 
Contables
ContablesContables
Contablesnene fi
 
Contables
ContablesContables
Contablesnene fi
 

Similar to Calendario valorizado sistema de recreacion amotape (20)

Operation - OR for JAN 23.pptx
Operation - OR for JAN 23.pptxOperation - OR for JAN 23.pptx
Operation - OR for JAN 23.pptx
 
P33_Nal_Comercial.pdf
P33_Nal_Comercial.pdfP33_Nal_Comercial.pdf
P33_Nal_Comercial.pdf
 
Boiler ea case study 16 jan 2012 varanasi
Boiler ea case study  16 jan 2012 varanasiBoiler ea case study  16 jan 2012 varanasi
Boiler ea case study 16 jan 2012 varanasi
 
Tarea 2 hidraulica iii-cabrera arias roberto alejandro
Tarea 2 hidraulica iii-cabrera arias roberto alejandroTarea 2 hidraulica iii-cabrera arias roberto alejandro
Tarea 2 hidraulica iii-cabrera arias roberto alejandro
 
P33TotalNal.pdf
P33TotalNal.pdfP33TotalNal.pdf
P33TotalNal.pdf
 
P33TotalNal.pdf
P33TotalNal.pdfP33TotalNal.pdf
P33TotalNal.pdf
 
P33TotalNal.pdf
P33TotalNal.pdfP33TotalNal.pdf
P33TotalNal.pdf
 
MAR,23.pptx
MAR,23.pptxMAR,23.pptx
MAR,23.pptx
 
QS.pdf
QS.pdfQS.pdf
QS.pdf
 
P33_Total_Nal.pdf
P33_Total_Nal.pdfP33_Total_Nal.pdf
P33_Total_Nal.pdf
 
Review Week_12_Customer_PulauPanggung (PT.BAS).pptx
Review Week_12_Customer_PulauPanggung (PT.BAS).pptxReview Week_12_Customer_PulauPanggung (PT.BAS).pptx
Review Week_12_Customer_PulauPanggung (PT.BAS).pptx
 
Review Week 1 Oktober 2022.pptx
Review Week 1 Oktober 2022.pptxReview Week 1 Oktober 2022.pptx
Review Week 1 Oktober 2022.pptx
 
009 planta de tratamiento de agua potable (ptap)
009 planta de tratamiento de agua potable (ptap)009 planta de tratamiento de agua potable (ptap)
009 planta de tratamiento de agua potable (ptap)
 
RESUMEN GENERAL DE METRADOS.pdf
RESUMEN GENERAL DE METRADOS.pdfRESUMEN GENERAL DE METRADOS.pdf
RESUMEN GENERAL DE METRADOS.pdf
 
MARCH PPT 23.pptx
MARCH PPT 23.pptxMARCH PPT 23.pptx
MARCH PPT 23.pptx
 
Review W 26 & Plan Week 27 2022_MUM.pptx
Review W 26 & Plan Week 27 2022_MUM.pptxReview W 26 & Plan Week 27 2022_MUM.pptx
Review W 26 & Plan Week 27 2022_MUM.pptx
 
WEIGHTING TABLE
WEIGHTING TABLEWEIGHTING TABLE
WEIGHTING TABLE
 
Review W24 & Plan Week 25 2022 MUM_BAS.pptx
Review W24 & Plan Week 25 2022 MUM_BAS.pptxReview W24 & Plan Week 25 2022 MUM_BAS.pptx
Review W24 & Plan Week 25 2022 MUM_BAS.pptx
 
Contables
ContablesContables
Contables
 
Contables
ContablesContables
Contables
 

Recently uploaded

power quality voltage fluctuation UNIT - I.pptx
power quality voltage fluctuation UNIT - I.pptxpower quality voltage fluctuation UNIT - I.pptx
power quality voltage fluctuation UNIT - I.pptx
ViniHema
 
Railway Signalling Principles Edition 3.pdf
Railway Signalling Principles Edition 3.pdfRailway Signalling Principles Edition 3.pdf
Railway Signalling Principles Edition 3.pdf
TeeVichai
 
Planning Of Procurement o different goods and services
Planning Of Procurement o different goods and servicesPlanning Of Procurement o different goods and services
Planning Of Procurement o different goods and services
JoytuBarua2
 
Pile Foundation by Venkatesh Taduvai (Sub Geotechnical Engineering II)-conver...
Pile Foundation by Venkatesh Taduvai (Sub Geotechnical Engineering II)-conver...Pile Foundation by Venkatesh Taduvai (Sub Geotechnical Engineering II)-conver...
Pile Foundation by Venkatesh Taduvai (Sub Geotechnical Engineering II)-conver...
AJAYKUMARPUND1
 
Immunizing Image Classifiers Against Localized Adversary Attacks
Immunizing Image Classifiers Against Localized Adversary AttacksImmunizing Image Classifiers Against Localized Adversary Attacks
Immunizing Image Classifiers Against Localized Adversary Attacks
gerogepatton
 
J.Yang, ICLR 2024, MLILAB, KAIST AI.pdf
J.Yang,  ICLR 2024, MLILAB, KAIST AI.pdfJ.Yang,  ICLR 2024, MLILAB, KAIST AI.pdf
J.Yang, ICLR 2024, MLILAB, KAIST AI.pdf
MLILAB
 
Gen AI Study Jams _ For the GDSC Leads in India.pdf
Gen AI Study Jams _ For the GDSC Leads in India.pdfGen AI Study Jams _ For the GDSC Leads in India.pdf
Gen AI Study Jams _ For the GDSC Leads in India.pdf
gdsczhcet
 
Nuclear Power Economics and Structuring 2024
Nuclear Power Economics and Structuring 2024Nuclear Power Economics and Structuring 2024
Nuclear Power Economics and Structuring 2024
Massimo Talia
 
Top 10 Oil and Gas Projects in Saudi Arabia 2024.pdf
Top 10 Oil and Gas Projects in Saudi Arabia 2024.pdfTop 10 Oil and Gas Projects in Saudi Arabia 2024.pdf
Top 10 Oil and Gas Projects in Saudi Arabia 2024.pdf
Teleport Manpower Consultant
 
WATER CRISIS and its solutions-pptx 1234
WATER CRISIS and its solutions-pptx 1234WATER CRISIS and its solutions-pptx 1234
WATER CRISIS and its solutions-pptx 1234
AafreenAbuthahir2
 
The role of big data in decision making.
The role of big data in decision making.The role of big data in decision making.
The role of big data in decision making.
ankuprajapati0525
 
ASME IX(9) 2007 Full Version .pdf
ASME IX(9)  2007 Full Version       .pdfASME IX(9)  2007 Full Version       .pdf
ASME IX(9) 2007 Full Version .pdf
AhmedHussein950959
 
LIGA(E)11111111111111111111111111111111111111111.ppt
LIGA(E)11111111111111111111111111111111111111111.pptLIGA(E)11111111111111111111111111111111111111111.ppt
LIGA(E)11111111111111111111111111111111111111111.ppt
ssuser9bd3ba
 
AKS UNIVERSITY Satna Final Year Project By OM Hardaha.pdf
AKS UNIVERSITY Satna Final Year Project By OM Hardaha.pdfAKS UNIVERSITY Satna Final Year Project By OM Hardaha.pdf
AKS UNIVERSITY Satna Final Year Project By OM Hardaha.pdf
SamSarthak3
 
weather web application report.pdf
weather web application report.pdfweather web application report.pdf
weather web application report.pdf
Pratik Pawar
 
MCQ Soil mechanics questions (Soil shear strength).pdf
MCQ Soil mechanics questions (Soil shear strength).pdfMCQ Soil mechanics questions (Soil shear strength).pdf
MCQ Soil mechanics questions (Soil shear strength).pdf
Osamah Alsalih
 
Sachpazis:Terzaghi Bearing Capacity Estimation in simple terms with Calculati...
Sachpazis:Terzaghi Bearing Capacity Estimation in simple terms with Calculati...Sachpazis:Terzaghi Bearing Capacity Estimation in simple terms with Calculati...
Sachpazis:Terzaghi Bearing Capacity Estimation in simple terms with Calculati...
Dr.Costas Sachpazis
 
COLLEGE BUS MANAGEMENT SYSTEM PROJECT REPORT.pdf
COLLEGE BUS MANAGEMENT SYSTEM PROJECT REPORT.pdfCOLLEGE BUS MANAGEMENT SYSTEM PROJECT REPORT.pdf
COLLEGE BUS MANAGEMENT SYSTEM PROJECT REPORT.pdf
Kamal Acharya
 
block diagram and signal flow graph representation
block diagram and signal flow graph representationblock diagram and signal flow graph representation
block diagram and signal flow graph representation
Divya Somashekar
 
The Benefits and Techniques of Trenchless Pipe Repair.pdf
The Benefits and Techniques of Trenchless Pipe Repair.pdfThe Benefits and Techniques of Trenchless Pipe Repair.pdf
The Benefits and Techniques of Trenchless Pipe Repair.pdf
Pipe Restoration Solutions
 

Recently uploaded (20)

power quality voltage fluctuation UNIT - I.pptx
power quality voltage fluctuation UNIT - I.pptxpower quality voltage fluctuation UNIT - I.pptx
power quality voltage fluctuation UNIT - I.pptx
 
Railway Signalling Principles Edition 3.pdf
Railway Signalling Principles Edition 3.pdfRailway Signalling Principles Edition 3.pdf
Railway Signalling Principles Edition 3.pdf
 
Planning Of Procurement o different goods and services
Planning Of Procurement o different goods and servicesPlanning Of Procurement o different goods and services
Planning Of Procurement o different goods and services
 
Pile Foundation by Venkatesh Taduvai (Sub Geotechnical Engineering II)-conver...
Pile Foundation by Venkatesh Taduvai (Sub Geotechnical Engineering II)-conver...Pile Foundation by Venkatesh Taduvai (Sub Geotechnical Engineering II)-conver...
Pile Foundation by Venkatesh Taduvai (Sub Geotechnical Engineering II)-conver...
 
Immunizing Image Classifiers Against Localized Adversary Attacks
Immunizing Image Classifiers Against Localized Adversary AttacksImmunizing Image Classifiers Against Localized Adversary Attacks
Immunizing Image Classifiers Against Localized Adversary Attacks
 
J.Yang, ICLR 2024, MLILAB, KAIST AI.pdf
J.Yang,  ICLR 2024, MLILAB, KAIST AI.pdfJ.Yang,  ICLR 2024, MLILAB, KAIST AI.pdf
J.Yang, ICLR 2024, MLILAB, KAIST AI.pdf
 
Gen AI Study Jams _ For the GDSC Leads in India.pdf
Gen AI Study Jams _ For the GDSC Leads in India.pdfGen AI Study Jams _ For the GDSC Leads in India.pdf
Gen AI Study Jams _ For the GDSC Leads in India.pdf
 
Nuclear Power Economics and Structuring 2024
Nuclear Power Economics and Structuring 2024Nuclear Power Economics and Structuring 2024
Nuclear Power Economics and Structuring 2024
 
Top 10 Oil and Gas Projects in Saudi Arabia 2024.pdf
Top 10 Oil and Gas Projects in Saudi Arabia 2024.pdfTop 10 Oil and Gas Projects in Saudi Arabia 2024.pdf
Top 10 Oil and Gas Projects in Saudi Arabia 2024.pdf
 
WATER CRISIS and its solutions-pptx 1234
WATER CRISIS and its solutions-pptx 1234WATER CRISIS and its solutions-pptx 1234
WATER CRISIS and its solutions-pptx 1234
 
The role of big data in decision making.
The role of big data in decision making.The role of big data in decision making.
The role of big data in decision making.
 
ASME IX(9) 2007 Full Version .pdf
ASME IX(9)  2007 Full Version       .pdfASME IX(9)  2007 Full Version       .pdf
ASME IX(9) 2007 Full Version .pdf
 
LIGA(E)11111111111111111111111111111111111111111.ppt
LIGA(E)11111111111111111111111111111111111111111.pptLIGA(E)11111111111111111111111111111111111111111.ppt
LIGA(E)11111111111111111111111111111111111111111.ppt
 
AKS UNIVERSITY Satna Final Year Project By OM Hardaha.pdf
AKS UNIVERSITY Satna Final Year Project By OM Hardaha.pdfAKS UNIVERSITY Satna Final Year Project By OM Hardaha.pdf
AKS UNIVERSITY Satna Final Year Project By OM Hardaha.pdf
 
weather web application report.pdf
weather web application report.pdfweather web application report.pdf
weather web application report.pdf
 
MCQ Soil mechanics questions (Soil shear strength).pdf
MCQ Soil mechanics questions (Soil shear strength).pdfMCQ Soil mechanics questions (Soil shear strength).pdf
MCQ Soil mechanics questions (Soil shear strength).pdf
 
Sachpazis:Terzaghi Bearing Capacity Estimation in simple terms with Calculati...
Sachpazis:Terzaghi Bearing Capacity Estimation in simple terms with Calculati...Sachpazis:Terzaghi Bearing Capacity Estimation in simple terms with Calculati...
Sachpazis:Terzaghi Bearing Capacity Estimation in simple terms with Calculati...
 
COLLEGE BUS MANAGEMENT SYSTEM PROJECT REPORT.pdf
COLLEGE BUS MANAGEMENT SYSTEM PROJECT REPORT.pdfCOLLEGE BUS MANAGEMENT SYSTEM PROJECT REPORT.pdf
COLLEGE BUS MANAGEMENT SYSTEM PROJECT REPORT.pdf
 
block diagram and signal flow graph representation
block diagram and signal flow graph representationblock diagram and signal flow graph representation
block diagram and signal flow graph representation
 
The Benefits and Techniques of Trenchless Pipe Repair.pdf
The Benefits and Techniques of Trenchless Pipe Repair.pdfThe Benefits and Techniques of Trenchless Pipe Repair.pdf
The Benefits and Techniques of Trenchless Pipe Repair.pdf
 

Calendario valorizado sistema de recreacion amotape

  • 1. Ubicación: LOCALIDAD DE AMOTAPE - DISTRITO DE AMOTAPE Cliente: MUNICIPALIDAD DISTRITAL DE AMOTAPE Contratista: CONSORCIO AMOTAPE Fecha: Mes 2 Parcial % Parcial % Parcial 01 ESTRUCTURAS 192,507.75 135,583.09 70.43% 56,924.66 29.57% 192,507.75 01.01 OBRAS PROVISIONALES 26,325.15 22,075.26 83.86% 4,249.89 16.14% 26,325.15 01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40m und 1.00 820.10 820.10 820.10 100.00% 0.00 820.10 01.01.02 DEPOSITO PARA AGUA und 2.00 200.00 400.00 400.00 100.00% 0.00 400.00 01.01.03 ENERGIA PROVISIONAL PARA LA OBRA mes 2.00 200.00 400.00 200.00 50.00% 200.00 50.00% 400.00 01.01.04 ALQUILER DE SERVICIOS HIGIENICOS PROVISIONALES DURANTE LA OBRA mes 2.00 300.00 600.00 300.00 50.00% 300.00 50.00% 600.00 01.01.05 CASETA PROVISIONAL PARA OFICINA, ALMACEN Y GUARDIANIA m2 16.00 69.75 1,116.00 1,116.00 100.00% 0.00 1,116.00 01.01.06 MOVILIZACION Y DESMOVILIZACION DE EQUIPO GLB 1.00 703.68 703.68 351.84 50.00% 351.84 50.00% 703.68 01.01.07 CERCO PROVISIONAL DE OBRA C/MALLA VERDE H=2.40 m 260.00 21.42 5,569.20 5,569.20 100.00% 0.00 5,569.20 01.01.08 FLETE TERRESTRE kg 133,646.35 0.09 12,028.17 9,021.13 75.00% 3,007.04 25.00% 12,028.17 01.01.09 SEGURIDAD Y SALUD 4,688.00 4,297.00 91.66% 391.01 8.34% 4,688.00 01.01.09.01 ELABORACION, IMPLEM. Y ADM. PLAN SEGURIDAD Y SALUD GLB 1.00 1,000.00 1,000.00 1,000.00 100.00% 0.00 1,000.00 01.01.09.02 SUMINISTRO DE DEPOSITOS DE BASURA und 2.00 100.00 200.00 200.00 100.00% 0.00 200.00 01.01.09.03 SUMINISTRO DE IMPLEMENTOS DE SEGURIDAD und 1.00 2,486.94 2,486.94 2,486.94 100.00% 0.00 2,486.94 01.01.09.04 SUMINISTRO E INSTALACION DE STIKER PARA SEÑALETICA DE SEGURIDAD und 4.00 11.13 44.52 44.52 100.00% 0.00 44.52 01.01.09.05 SUMINISTRO E INSTALACION DE EXTINTOR DE POLVO QUIMICO SECO und 1.00 174.53 174.53 174.53 100.00% 0.00 174.53 01.01.09.06 SEÑALIZACION TEMPORAL AMBIENTAL Y SEGURIDAD mes 1.00 782.01 782.01 391.01 50.00% 391.01 50.00% 782.01 01.02 OBRAS PRELIMINARES 1,751.22 1,751.22 100.00% 0.00 0.00% 1,751.22 01.02.01 DEMOLICION DE SOBRECIMIENTOS m3 4.82 63.97 308.34 308.34 100.00% 0.00 308.34 01.02.02 ELIMINACION DE MATERIAL DE DEMOLICION m3 6.75 18.40 124.20 124.20 100.00% 0.00 124.20 01.02.03 TRAZO Y REPLANTEO m2 324.00 3.23 1,046.52 1,046.52 100.00% 0.00 1,046.52 01.02.04 LIMPIEZA GENERAL DE OBRA m2 324.00 0.84 272.16 272.16 100.00% 0.00 272.16 01.03 MOVIMIENTO DE TIERRAS 42,544.26 32,343.58 76.02% 10,200.68 23.98% 42,544.26 01.03.01 CORTE Y NIVELACION DE TERRENO PARA PISOS m3 40.39 31.58 1,275.52 1,275.52 100.00% 0.00 1,275.52 01.03.02 CONFORMACIÓN Y COMPACTACIÓN SUBRASANTE MANUAL m2 200.16 4.55 910.73 910.73 100.00% 0.00 910.73 01.03.03 EXCAVACION MANUAL DE ZANJAS PARA CIMIENTOS m3 205.83 47.87 9,853.08 9,853.08 100.00% 0.00 9,853.08 01.03.04 EXCAVACION DE UÑAS PARA VEREDAS m3 2.94 41.04 120.66 120.66 100.00% 0.00 120.66 01.03.05 RELLENO Y COMPACTACION CON HORMIGON m3 29.53 105.66 3,120.14 3,120.14 100.00% 0.00 3,120.14 01.03.06 RELLENO Y COMPACTACION CON AFIRMADO m3 220.77 92.41 20,401.36 10,200.68 50.00% 10,200.68 50.00% 20,401.36 01.03.07 REFINE Y NIVELACIÓN DE ZANJAS m2 193.04 6.31 1,218.08 1,218.08 100.00% 0.00 1,218.08 01.03.08 ACARREO Y ELIMINACION DE MATERIAL EXCEDENTE D=5km m3 307.78 18.34 5,644.69 5,644.69 100.00% 0.00 5,644.69 01.04 OBRAS CONCRETO SIMPLE 33,274.11 33,274.11 100.00% 0.00 0.00% 33,274.11 01.04.01 SOLADO PARA ZAPATAS 1:10 m2 193.04 22.23 4,291.28 4,291.28 100.00% 0.00 4,291.28 01.04.02 CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS m3 113.24 229.61 26,001.04 26,001.04 100.00% 0.00 26,001.04 CRONOGRAMA VALORIZADO DE AVANCE DE OBRA PROYECTO: "CREACION DEL SISTEMA DE RECREACION ACTIVA EN LA LOCALIDAD DE AMOTAPE, DISTRITO DE AMOTAPE-PAITA-PIURA" II ETAPA Parcial S/. Mes 1 TOTALES Item Descripción Und Metrado P. Unit. S/. AGOSTO 2018
  • 3. Ubicación: LOCALIDAD DE AMOTAPE - DISTRITO DE AMOTAPE Cliente: MUNICIPALIDAD DISTRITAL DE AMOTAPE Contratista: CONSORCIO AMOTAPE Fecha: Mes 2 Parcial % Parcial % Parcial CRONOGRAMA VALORIZADO DE AVANCE DE OBRA PROYECTO: "CREACION DEL SISTEMA DE RECREACION ACTIVA EN LA LOCALIDAD DE AMOTAPE, DISTRITO DE AMOTAPE-PAITA-PIURA" II ETAPA Parcial S/. Mes 1 TOTALES Item Descripción Und Metrado P. Unit. S/. AGOSTO 2018 01.04.03 SOBRECIMIENTOS 1,563.53 1,563.53 100.00% 0.00 0.00% 1,563.53 01.04.03.01 SOBRECIMIENTO F'C=175 KG/CM2 m3 1.30 414.04 538.25 538.25 100.00% 0.00 538.25 01.04.03.02 SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO m2 17.36 59.06 1,025.28 1,025.28 100.00% 0.00 1,025.28 01.04.04 DADOS DE CONCRETO 1,418.26 1,418.26 100.00% 0.00 0.00% 1,418.26 01.04.04.01 DADOS DE CONCRETO F'C=175 KG/CM2 m3 1.68 378.07 635.16 635.16 100.00% 0.00 635.16 01.04.04.02 ENCOFRADO Y DESENCOFRADO EN DADOS m2 12.80 61.18 783.10 783.10 100.00% 0.00 783.10 01.05 OBRAS DE CONCRETO ARMADO 86,340.85 44,138.92 51.12% 42,201.93 48.88% 86,340.85 01.05.01 VIGAS DE CIMENTACION 3,741.04 2,870.64 76.73% 870.40 23.27% 3,741.04 01.05.01.01 VIGAS DE CIMENT.- CONC. 210 kg/cm2 m3 2.94 425.79 1,251.82 813.68 65.00% 438.14 35.00% 1,251.82 01.05.01.02 VIGAS DE CIMENT.- ENCOF. Y DESENCOF m2 23.52 52.51 1,235.04 802.78 65.00% 432.26 35.00% 1,235.04 01.05.01.03 VIGAS DE CIMENT.- ACERO Fy=4,200 kg/cm2 kg 275.04 4.56 1,254.18 1,254.18 100.00% 0.00 1,254.18 01.05.02 SOBRECIMIENTOS 27,544.27 27,544.27 100.00% 0.00 0.00% 27,544.27 01.05.02.01 SOBRECIMIENTO F'C=175 KG/CM2 m3 17.88 414.04 7,403.04 7,403.04 100.00% 0.00 7,403.04 01.05.02.02 SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO m2 238.40 59.06 14,079.90 14,079.90 100.00% 0.00 14,079.90 01.05.02.03 SOBRECIMIENTO, ACERO Fy=4,200 kg/cm2 kg 1,329.24 4.56 6,061.33 6,061.33 100.00% 0.00 6,061.33 01.05.03 COLUMNAS 25,462.72 13,724.01 53.90% 11,738.71 46.10% 25,462.72 01.05.03.01 COLUMNAS - CONCRETO 210 KG/CM² m3 9.65 483.99 4,670.50 0.00 4,670.50 100.00% 4,670.50 01.05.03.02 COLUMNAS.- ENCOFRADO Y DESENCOFRADO m2 110.80 67.15 7,440.22 372.01 5.00% 7,068.21 95.00% 7,440.22 01.05.03.03 COLUMNAS.- ACERO Fy=4200 kg/cm2 kg 2,928.07 4.56 13,352.00 13,352.00 100.00% 0.00 13,352.00 01.05.04 VIGAS 11,802.59 0.00 0.00% 11,802.59 100.00% 11,802.59 01.05.04.01 VIGAS.- CONCRETO 210 kg/cm2 m3 2.52 454.26 1,144.74 0.00 1,144.74 100.00% 1,144.74 01.05.04.02 VIGAS.- CONCRETO 175 kg/cm2 m3 4.66 435.73 2,030.50 0.00 2,030.50 100.00% 2,030.50 01.05.04.03 VIGAS.- ENCOFRADO Y DESENCOFRADO m2 79.76 73.25 5,842.42 0.00 5,842.42 100.00% 5,842.42 01.05.04.04 VIGAS.- ACERO Fy=4200 kg/cm2 kg 610.73 4.56 2,784.93 0.00 2,784.93 100.00% 2,784.93
  • 5. Ubicación: LOCALIDAD DE AMOTAPE - DISTRITO DE AMOTAPE Cliente: MUNICIPALIDAD DISTRITAL DE AMOTAPE Contratista: CONSORCIO AMOTAPE Fecha: Mes 2 Parcial % Parcial % Parcial CRONOGRAMA VALORIZADO DE AVANCE DE OBRA PROYECTO: "CREACION DEL SISTEMA DE RECREACION ACTIVA EN LA LOCALIDAD DE AMOTAPE, DISTRITO DE AMOTAPE-PAITA-PIURA" II ETAPA Parcial S/. Mes 1 TOTALES Item Descripción Und Metrado P. Unit. S/. AGOSTO 2018 01.05.05 GRADERIAS 17,790.23 0.00 0.00% 17,790.23 100.00% 17,790.23 01.05.05.01 GRADERIAS, CONCRETO f'c=175 Kg/cm2. m3 15.27 446.19 6,813.32 0.00 6,813.32 100.00% 6,813.32 01.05.05.02 ENCOFRADO Y DESENCOFRADO DE GRADERIA m2 85.05 68.14 5,795.31 0.00 5,795.31 100.00% 5,795.31 01.05.05.03 GRADERIAS.- ACERO Fy=4200 kg/cm2 kg 1,001.41 4.66 4,666.57 0.00 4,666.57 100.00% 4,666.57 01.05.05.04 GRADERIAS, CURADO QUIMICO DE CONCRETO m2 206.01 2.50 515.03 0.00 515.03 100.00% 515.03 01.06 OTROS 2,272.16 2,000.00 88.02% 272.16 11.98% 2,272.16 01.06.01 LIMPIEZA FINAL DE OBRA m2 324.00 0.84 272.16 0.00 272.16 100.00% 272.16 01.06.02 MITIGACION AMBIENTAL GLB 1.00 2,000.00 2,000.00 2,000.00 100.00% 0.00 2,000.00 02 ARQUITECTURA 188,386.08 62,335.43 33.09% 126,050.65 66.91% 188,386.08 02.01 MUROS Y TABIQUES 29,915.48 29,915.48 100.00% 0.00 0.00% 29,915.48 02.01.01 MURO DE LADRILLO KK TIPO III SOGA M:1:1:4 E=1.5 cm (*) m2 38.40 61.13 2,347.39 2,347.39 100.00% 0.00 2,347.39 02.01.02 MURO DE LADRILLO KK TIPO III CABEZA M:1:1:4 E=1.5 cm (*) m2 79.38 96.06 7,625.24 7,625.24 100.00% 0.00 7,625.24 02.01.03 MURO DE LADRILLO KK DE SOGA CARAVISTA (1:4) CEMENTO-ARENA m2 244.64 78.06 19,096.60 19,096.60 100.00% 0.00 19,096.60 02.01.04 ALAMBRE # 8 REFUERZO HORIZONTAL EN MUROS kg 181.21 4.67 846.25 846.25 100.00% 0.00 846.25 02.02 REVOQUE ENLUCIDOS Y MOLDEDURAS 17,169.90 5,934.16 34.56% 11,235.74 65.44% 17,169.90 02.02.01 TARRAJEO EN MURO m2 318.68 32.10 10,229.63 4,603.33 45.00% 5,626.30 55.00% 10,229.63 02.02.02 TARRAJEO EN GRADAS m2 206.01 32.30 6,654.12 1,330.82 20.00% 5,323.30 80.00% 6,654.12 02.02.03 JUNTA DE CONSTRUCCION CON TEKNOPORT m 37.80 7.57 286.15 0.00 286.15 100.00% 286.15 02.03 PISOS Y PAVIMENTOS 6,867.54 686.75 10.00% 6,180.79 90.00% 6,867.54 02.03.01 PISOS DE CONCRETO 6,867.54 686.75 10.00% 6,180.79 90.00% 6,867.54 02.03.01.01 CONCRETO PARA UÑAS, F'C=175 KG/CM2 m3 1.67 480.65 802.69 80.27 10.00% 722.42 90.00% 802.69 02.03.01.02 VEREDAS Y RAMPAS F'C=175 KG/CM2, E=10CM m2 69.75 53.18 3,709.31 370.93 10.00% 3,338.38 90.00% 3,709.31 02.03.01.03 ENCOFRADO Y DESENCOFRADO EN VEREDAS m2 31.26 58.47 1,827.77 182.78 10.00% 1,644.99 90.00% 1,827.77 02.03.01.04 PISO, CURADO QUIMICO DE CONCRETO m2 69.75 3.42 238.55 23.86 10.00% 214.70 90.00% 238.55 02.03.01.05 JUNTA CON ASFALTO DE E=1" m 61.80 4.68 289.22 28.92 10.00% 260.30 90.00% 289.22 02.04 CONTRAZOCALOS 10,197.30 0.00 0.00% 10,197.30 100.00% 10,197.30 02.04.01 CONTRAZOCALO DE CEMENTO PULIDO H=30 cm Mo. 1:4 m 552.40 18.46 10,197.30 0.00 10,197.30 100.00% 10,197.30 02.05 COBERTURA 5,430.46 0.00 0.00% 5,430.46 100.00% 5,430.46 02.05.01 COBERTURA CON LAMINA DE POLIPROPILENO m2 162.54 33.41 5,430.46 0.00 5,430.46 100.00% 5,430.46
  • 7. Ubicación: LOCALIDAD DE AMOTAPE - DISTRITO DE AMOTAPE Cliente: MUNICIPALIDAD DISTRITAL DE AMOTAPE Contratista: CONSORCIO AMOTAPE Fecha: Mes 2 Parcial % Parcial % Parcial CRONOGRAMA VALORIZADO DE AVANCE DE OBRA PROYECTO: "CREACION DEL SISTEMA DE RECREACION ACTIVA EN LA LOCALIDAD DE AMOTAPE, DISTRITO DE AMOTAPE-PAITA-PIURA" II ETAPA Parcial S/. Mes 1 TOTALES Item Descripción Und Metrado P. Unit. S/. AGOSTO 2018 02.06 CARPINTERIA METALICA 102,986.10 25,799.04 25.05% 77,187.06 74.95% 102,986.10 02.06.01 PORTON METALICO EN CERCO PERIMETRICO m2 7.20 610.64 4,396.61 0.00 4,396.61 100.00% 4,396.61 02.06.02 BARANDA DE TUBOS DE F°NEGRO STANDARD H=1.00m m 12.80 281.76 3,606.53 0.00 3,606.53 100.00% 3,606.53 02.06.03 SUMINISTRO E INST. CERCO METALICO H=1.75m m 247.67 297.62 73,711.55 25,799.04 35.00% 47,912.51 65.00% 73,711.55 02.06.04 SUMINISTRO E INSTALACION DE COLUMNA FE NEGRO Ø3X3mm, COBERTURA GRADERIAS und 16.00 198.55 3,176.80 0.00 3,176.80 100.00% 3,176.80 02.06.05 SUMIN. E INST. DE VIGA Fº NEGRO Ø 2.5"X2mm, COBERTURA EN GRADERIAS und 16.00 284.76 4,556.16 0.00 4,556.16 100.00% 4,556.16 02.06.06 SUMIN. E INST. DE CORREAS TUB. CUADRADO 1.5"1.5"X2mm, COBERTURA EN GRADERIAS m 277.20 48.84 13,538.45 0.00 13,538.45 100.00% 13,538.45 02.07 PINTURA 15,819.30 0.00 0.00% 15,819.30 100.00% 15,819.30 02.07.01 PINTURA ESMALTE 2 MANOS, EN MUROS, COLUMNAS Y VIGAS m2 504.12 11.44 5,767.13 0.00 5,767.13 100.00% 5,767.13 02.07.02 PINTURA ESMALTE 2 MANOS, EN GRADERIAS m2 206.01 13.02 2,682.25 0.00 2,682.25 100.00% 2,682.25 02.07.03 PINTURA BARNIZ EN MUROS CARAVISTA m2 444.80 11.44 5,088.51 0.00 5,088.51 100.00% 5,088.51 02.07.04 PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CEMENTO H=0.30 m 552.40 4.13 2,281.41 0.00 2,281.41 100.00% 2,281.41 Costo Directo S/. 380,893.83 197,918.53 182,975.30 380,893.83 Gastos Generales 10.00% S/. 38,089.38 19,791.85 18,297.53 38,089.38 Utilidad 10.00% S/. 38,089.38 19,791.85 18,297.53 38,089.38 Sub-Total S/. 457,072.59 237,502.23 219,570.36 457,072.60 Impuesto General a las Ventas 18.00% S/. 82,273.07 42,750.40 39,522.67 82,273.07 Total Final S/. 539,345.66 280,252.63 51.96% 259,093.03 48.04% 539,345.66