Valorizacion N 02 San Jose 2013

CONSORCIO SURUPANA
VALORIZACION MENSUAL FISICO DE EJECUCION DE OBRA N 02

CORRESPONDIENTE AL MES DE SETIEMBRE 2013
O B R A
SUB PROYECTO
MODALIDAD DE EJECUCION
:
:
:
MEJORAMIENTO DE LA CAPACIDAD RESOLUTIVA DEL CENTRO DE SALUD I-3 DE SAN JOSE, DISTRITO DE SAN JOSE - AZANGARO - PUNO
CORRESPONDIENTE AL MES DE
FECHA DE PRESENTACION
POR CONTRATA
PRESUPUESTO
No.
DESCRIPCION
UND
01
01
01.01
01.02
01.03
01.04
01.05
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
03.03
03.04
03.05
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
04.09
05
05.01
05.01.01
05.01.02
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02
05.03.03
05.04
05.04.01
05.04.02
05.04.03
05.05
05.05.01
05.05.02
05.05.03
05.06
05.06.01
05.06.02
05.06.03
05.06.04
05.07
05.07.01
05.07.02
METRADO
ESTRUCTURAS
OBRAS PROVISIONALES
glb
1.00
CASETA ADICIONAL P/GUARDIANIA Y/O DEPOSITO
glb
1.00
CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60 X 2.40 m
glb
1.00
AGUA PARA LA CONSTRUCCION
glb
1.00
ELECTRICIDAD PARA LA CONSTRUCCION
glb
1.00
SEALIZACION Y SEGURIDAD EN OBRA
OBRAS PRELIMINARES
m2
1185.97
LIMPIEZA DE TERRENO MANUAL
glb
1.00
TRASPORTE DE EQUIPO Y MAQUINARIAS
m2
1231.46
TRAZO, NIVELACION Y REPLANTEO
m2
1231.46
TRAZO, NIVELACION Y REPLANTEO DURANTE LA CONSTRUCCION
m2
263.83
DEMOLICION Y ELIMINACION DE ESTRUCTURAS DE ADOBE EXISTENTE
MOVIMIENTO DE TIERRAS
m3
199.39
EXCAVACION PARA CIMIENTOS HASTA 1.00 MTS EN TERRENO NORMAL
m3
395.02
EXCAVACION PARA ZAPATAS EN TERRENO NORMAL
m3
145.05
RELLENO CON MATERIAL PROPIO
m3
497.24
CARGUIO Y ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACIONES C/MAQUINARIA
m2
661.40
NIVELACION INTERIOR APISONADO DEL TERRENO C/PLANCHA COMPACTADORA
CONCRETO SIMPLE
m3
105.30
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA
m2
500.37
ENCOFRADO Y DESENCOFRADO CIMIENTOS DE 0.30 A 0.60 MTS.
m3
46.05
CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS
m2
661.40
CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON E=4"
m2
29.20
SOLADOS PARA ZAPATAS e=2", 1:2 CEM-HORM
m2
187.60
CONTRAPISO DE 25 mm
m2
247.87
VEREDAS DE CONCRETO F'C=175 KG/CM2 E=4" ACABADO 1:2 BRUADO
m2
29.37
VEREDAS ENCOFRADO Y DESENCOFRADO
m
87.60
VEREDAS JUNTAS DE DILATACION
CONCRETO ARMADO
ZAPATAS
CONCRETO PARA ZAPATAS f'c=210 kg/cm2
ACERO PARA ZAPATAS fy=4200 kg/cm2 GRADO 60
TANQUE CISTERNA
CONCRETO EN CISTERNA f'c=210 kg/cm2
ENCOFRADO Y DESENCOFRADO EN CISTERNA
ACERO EN CISTERNA fy=4200 kg/cm2 GRADO 60
VIGAS DE CIMENTACION
CONCRETO EN VIGAS DE CIMENTACION f'c=210 kg/cm2
ENCOFRADO Y DESENCOFRADO VIGAS DE CIMENTACION
ACERO EN VIGA DE CIMENTACION fy=4200 kg/cm2 GRADO 60
COLUMNAS
CONCRETO EN COLUMNAS f'c=210 kg/cm2
ENCOFRADO Y DESENCOFRADO EN COLUMNAS
ACERO EN COLUMNAS fy=4200 kg/cm2 GRADO 60
VIGAS
CONCRETO EN VIGAS f'c=210 kg/cm2
ENCOFRADO Y DESENCOFRADO EN VIGAS
ACERO EN VIGAS fy=4200 kg/cm2 GRADO 60
LOSAS ALIGERADAS
CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2
ENCOFRADO Y DESENCOFRADO EN LOSAS ALIGERADAS
ACERO EN LOSAS ALIGERADAS fy=4200 kg/cm2 GRADO 60
LADRILLO HUECO DE ARCILLA h=15 cm PARA TECHO ALIGERADO
LOSAS MACIZAS
CONCRETO EN LOSAS MACIZAS f'c=210 kg/cm2
AVANCE
ANTERIOR
.
P.UNITARIO
P.TOTAL
METRADO
MONTO
AVANCE
ACTUAL
%
METRADO
1500.00
1200.00
1200.00
2500.00
2000.00
1,500.00
1,200.00
1,200.00
2,500.00
2,000.00
1.00
1.00
0.05
0.05
0.05
1,500.00
1,200.00
60.00
125.00
100.00
100.00%
100.00%
5.00%
5.00%
5.00%
0.00
0.00
0.13
0.12
0.60
0.53
4500.00
1.19
1.19
18.86
628.56
4,500.00
1,465.44
1,465.44
4,975.83
1,185.97
1.00
1,231.46
615.00
67.15
628.56
4,500.00
1,465.44
731.85
1,266.45
100.00%
100.00%
100.00%
49.94%
25.45%
15.26
21.79
35.35
15.93
3.05
3,042.69
8,607.49
5,127.52
7,921.03
2,017.27
0.00
395.02
0.00
0.00
0.00
0.00
8,607.49
0.00
0.00
0.00
0.00%
100.00%
0.00%
0.00%
0.00%
199.39
154.25
20.68
195.49
24.48
19.56
22.06
89.49
27.34
9.46
16,242.53
10,347.65
9,002.31
16,191.07
571.15
4,138.46
22,181.89
802.98
828.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
105.30
500.37
AVANCE
ACUMULADO
MONTO
m3
kg
91.29
3039.50
309.45
4.93
28,249.69
14,984.74
0.00
3,039.50
0.00
14,984.74
0.00%
100.00%
91.29
28,249.69
0.00
100.00%
0.00%
m3
m2
kg
19.48
69.00
1516.96
342.18
33.56
4.20
6,665.67
2,315.64
6,371.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
19.48
69.00
1,516.96
6,665.67
2,315.64
6,371.23
100.00%
100.00%
100.00%
m3
m2
kg
40.66
271.11
6513.23
329.86
38.80
4.28
13,412.11
10,519.07
27,876.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
40.66
271.11
6,513.23
13,412.11
10,519.07
27,876.62
100.00%
100.00%
100.00%
m3
m2
kg
34.47
315.00
12078.49
350.49
34.93
4.14
12,081.39
11,002.95
50,004.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
7.56
69.08
12,078.49
2,649.70
2,412.96
50,004.95
21.93%
21.93%
100.00%
m3
m2
kg
92.30
862.34
12657.02
349.72
36.49
4.21
32,279.16
31,466.79
53,286.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
m3
m2
kg
u
60.08
696.88
4173.94
5920.57
314.48
25.65
4.54
3.08
18,893.96
17,874.97
18,949.69
18,235.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
m3
27.03
332.73
8,993.69
0.00
0.00
0.00%
0.00
0.00%
m2
140.38
25.65
3,600.75
0.00
0.00
0.00%
0.00
0.00%
0.00
145.05
497.24
29.20
0.00
0.00
156.00
300.00
1,200.00
0.00%
0.00%
13.00%
12.00%
60.00%
0.00
0.00
0.00
366.82
0.00
0.00%
0.00%
0.00%
25.03%
0.00%
3,042.69
0.00
5,127.52
7,921.03
0.00
100.00%
0.00%
100.00%
100.00%
0.00%
16,242.53
10,347.65
0.00
0.00
571.15
0.00
0.00
0.00
0.00
100.00%
100.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
METRADO
1.00
1.00
0.18
0.17
0.65
0.00
1,185.97
1.00
1,231.46
923.25
67.15
0.00
199.39
395.02
145.05
497.24
0.00
0.00
105.30
500.37
0.00
0.00
29.20
0.00
0.00
0.00
0.00
0.00
0.00
91.29
3,039.50
0.00
19.48
69.00
1,516.96
0.00
40.66
271.11
6,513.23
0.00
7.56
69.08
12,078.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
308.25
SETIEMBRE
9/30/2013
MONTO
2013
SALDO
%
METRADO
MONTO
1,500.00
1,200.00
216.00
425.00
1,300.00
100.00%
100.00%
18.00%
17.00%
65.00%
0.00
0.00
0.82
0.83
0.35
0.00
0.00
984.00
2,075.00
700.00
0.00%
0.00%
82.00%
83.00%
35.00%
628.56
4,500.00
1,465.44
1,098.67
1,266.45
100.00%
100.00%
100.00%
74.97%
25.45%
0.00
0.00
0.00
308.21
196.68
0.00
0.00
0.00
366.77
3,709.38
0.00%
0.00%
0.00%
25.03%
74.55%
3,042.69
8,607.49
5,127.52
7,921.03
0.00
100.00%
100.00%
100.00%
100.00%
0.00%
0.00
0.00
0.00
0.00
661.40
0.00
0.00
0.00
0.00
2,017.27
0.00%
0.00%
0.00%
0.00%
100.00%
16,242.53
10,347.65
0.00
0.00
571.15
0.00
0.00
0.00
0.00
100.00%
100.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
46.05
661.40
0.00
187.60
247.87
29.37
87.60
0.00
0.00
9,002.31
16,191.07
0.00
4,138.46
22,181.89
802.98
828.70
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
28,249.69
14,984.74
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
6,665.67
2,315.64
6,371.23
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
13,412.11
10,519.07
27,876.62
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
2,649.70
2,412.96
50,004.95
21.93%
21.93%
100.00%
26.91
245.92
0.00
9,431.69
8,589.99
0.00
78.07%
78.07%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
92.30
862.34
12,657.02
32,279.16
31,466.79
53,286.05
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
60.08
696.88
4,173.94
5,920.57
18,893.96
17,874.97
18,949.69
18,235.36
100.00%
100.00%
100.00%
100.00%
0.00
0.00%
27.03
8,993.69
100.00%
0.00
0.00%
140.38
3,600.75
100.00%
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
:
:
:
POR CONTRATA
PRESUPUESTO
No.
DESCRIPCION
UND
05.07.03
05.08
05.08.01
05.08.02
05.08.03
05.09
05.09.01
05.10
05.10.01
05.10.02
05.10.03
05.10.04
05.10.05
05.11
05.11.01
05.11.02
05.11.03
05.12
06
06.01
06.02
06.03
06.04
06.04.01
06.04.02
06.04.03
02
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
01.08
01.09
01.10
01.11
01.12
02
02.01
02.02
03
03.01
03.02
03.03
03.04
04
04.01
04.02
04.03
05
05.01
06
06.01
07
07.01
07.02
07.03
07.04
07.05
07.06
07.07
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
103,407.90
19,807.78
2,655.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
300.00
20.00
250.00
900.00
1,200.00
750.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
3.00
4.00
3.00
900.00
80.00
750.00
100.00%
6.67%
100.00%
389.14
1629.86
891.61
283.57
452.56
51.84
75.73
411.79
1488.35
3.48
41.26
79.80
16.71
21.08
21.08
23.95
24.05
20.74
12.43
5.93
2.69
18.02
60.69
6.90
6,502.53
34,357.45
18,795.14
6,791.50
10,884.07
1,075.16
941.32
2,441.91
4,003.66
62.71
2,504.07
550.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
83.17
764.33
27.37
126.40
2,276.36
96,611.31
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
619.09
122.18
631.54
113.21
30.45
50.53
75.19
47.75
18,851.29
6,173.76
47,485.49
5,405.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
m
m
m
50.79
91.50
772.09
6.52
12.45
20.53
331.15
1,139.18
15,851.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
m2
389.14
59.41
23,118.81
0.00
0.00
0.00%
0.00
0.00
0.00%
m2
68.85
116.78
8,040.30
0.00
0.00
0.00%
0.00
0.00
0.00%
m2
m2
m2
m2
m
m
m2
141.06
43.70
5.52
12.41
15.85
20.30
15.33
234.25
124.26
163.16
240.94
207.49
161.75
244.87
33,043.31
5,430.16
900.64
2,990.07
3,288.72
3,283.53
3,753.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
CIELORRASOS
m2
CIELORRASOS CON MEZCLA DE CEMENTO-ARENA 1:5
m2
CIELORRASOS CON BALDOSAS DE FIBRA MINERAL (Celotex)
PISOS Y PAVIMENTOS
m2
PISO DE CEMENTO PULIDO Y BRUADO
m2
PISO DE LOSETA CERAMICA ANTIDESLIZANTE DE ALTO TRANSITO 30X30 cm
m2
PISO DE TERRAZO (Incluye Junta de Platina 1"x1/8")
m2
PISO DE PARQUET HUAYACAN 6 X 30 cm VETEADO
P.UNITARIO
4.73
P.TOTAL
14,199.13
METRADO
0.00
MONTO
0.00
%
0.00%
7.50
68.22
1587.79
355.50
38.31
4.18
2,666.25
2,613.51
6,636.96
0.00
0.00
0.00
0.00
0.00
0.00
35.97
293.17
10,545.32
0.00
23.73
113.80
577.05
238.21
4324.57
297.69
30.25
4.14
41.82
4.14
7,064.18
3,442.45
2,388.99
9,961.94
17,903.72
0.00
0.00
0.00
0.00
0.00
38.10
258.92
6989.20
350.23
299.94
35.79
4.21
86.08
11,427.71
9,266.75
29,424.53
30,147.80
1201.30
211.78
611.75
86.08
93.53
4.34
3.00
60.00
3.00
METRADO
AVANCE
ACUMULADO
%
0.00%
CERCO PERIMETRICO
m3
CONCRETO EN CERCO PERIMETRICO f'c=175 kg/cm2
m2
ENCOFRADO Y DESENCOFRADO DE CERCO PERIMETRICO
kg
ACERO EN CERCO PERIMETRICO fy=4200 kg/cm2 GRADO 60
m2
CERCO PERIMETRICO "2" MURO DE SOGA LADRILLO CARA VISTA
ALBAILERIA Y CONTROL DE CALIDAD
m2
MURO DE SOGA LADRILLO KK MEC. 10X14X24 CON CEM-ARENA
m2
MURO DE CABEZA LADRILLO KK MEC. 10X14X24 CON CEM-ARENA
m
JUNTA DE CONSTRUCCION SISMICA CON TEKNOPORT
CONTROL DE CALIDAD
u
DISEO DE MEZCLAS
u
RESISTENCIA A LA COMPRESION
u
ESTUDIO DE CANTERAS PARA RELLENOS
ARQUITECTURA
REVOQUES ENLUCIDOS Y MOLDURAS
m2
TARRAJEO PRIMARIO RAYADO ( Mezcla C-A 1:5 E=1.5cm)
m2
TARRAJEO INTERIOR CON MORTERO 1:5 X1.5 cm
m2
TARRAJEO EXTERIOR CON MORTERO 1:5 X 1.5 cm
m2
TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA
m2
TARRAJEO EN SUPERFICIE DE VIGAS PERALTADAS
m2
TARRAJEO CON IMPERMEABILIZANTES
m2
TARRAJEO ESCARCHADO FINO
m
VESTIDURA DE DERRAMES (Mezcla 1:5 E=2cm A=15cm)
m
BRUAS SEGUN DETALLE
m2
VESTIDURA DE SUPERFICIE FONDO DE ESCALERA CON MORTERO 1:4 X 1.5 cm
m2
VESTIDURA DE ESCALERA CON TERRAZOS
m
CANTONERA DE ALUMINIO 2"x1 1/2" CON ANCLAJE
METRADO
3001.93
AVANCE
ACTUAL
MONTO
0.00
kg
ACERO EN LOSAS MACIZAS fy=4200 kg/cm2 GRADO 60
ESCALERAS
m3
CONCRETO EN ESCALERAS f'c=210 kg/cm2
m2
ENCOFRADO Y DESENCOFRADO ESCALERAS
kg
ACERO EN ESCALERAS fy=4200 kg/cm2 GRADO 60
COLUMNETAS Y VIGAS DE ARRIOSTRE DE TABIQUES
m3
CONCRETO EN COLUMNETAS Y VIGAS DE ARRIOSTRE f'c=175 kg/cm2
JARDINERIAS DE CONCRETO
m3
CONCRETO EN JARDINERIAS f'c=175 kg/cm2
m2
ENCOFRADO Y DESENCOFRADO EN JARDINERIA
kg
ACERO EN JARDINERIAS fy=4200 kg/cm2 GRADO 60
ENCOFRADO Y DESENCOFRADO DE COLUMNETAS Y VIGAS DE ARRIOSTREm2
ACERO EN COLUMNETAS Y VIGAS DE ARRIOSTRE fy=4200 kg/cm2 GRADO 60kg
CONTRAZOCALOS
CONTRAZOCALO CEMENTO SCIN COLOREAR H = 30 cm
CONTRAZOCALO DE MADERA CEDRO DE 3/4"x4" RODON 3/4"
CONTRAZOCALO DE TERRAZO H=10cm(acabdo circular)
ZOCALOS
ZOCALO DE CERAMICO 20x30cm
CUBIERTAS
COBERTURA DE POLICARBONATO ALVEOLAR DE 6mm
CARPINTERIA DE MADERA
PUERTA DE MADERA TABLERO REBAJADO
PUERTA DE VIDRIO Y MADERA AGUANO
PUERTA DE MADERA TABLERO REBAJADO EN MUEBLE BAJO
TABIQUERIA DE MELAMINE INC. PUERTA
PASAMANO DE MADERA h=30cm
PASAMANO DE MADERA CEDRO h=90cm
TABLERO DE MADERA CEDRO E=1"
AVANCE
ANTERIOR
SETIEMBRE
9/30/2013
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.00
4.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2013
SALDO
MONTO
0.00
%
0.00%
METRADO
3,001.93
MONTO
14,199.13
%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
7.50
68.22
1,587.79
2,666.25
2,613.51
6,636.96
100.00%
100.00%
100.00%
0.00
0.00%
35.97
10,545.32
100.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
23.73
113.80
577.05
238.21
4,324.57
7,064.18
3,442.45
2,388.99
9,961.94
17,903.72
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
38.10
258.92
6,989.20
350.23
11,427.71
9,266.75
29,424.53
30,147.80
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
1,201.30
211.78
611.75
103,407.90
19,807.78
2,655.00
100.00%
100.00%
100.00%
900.00
80.00
750.00
100.00%
6.67%
100.00%
0.00
56.00
0.00
0.00
1,120.00
0.00
0.00%
93.33%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
389.14
1,629.86
891.61
283.57
452.56
51.84
75.73
411.79
1,488.35
3.48
41.26
79.80
6,502.53
34,357.45
18,795.14
6,791.50
10,884.07
1,075.16
941.32
2,441.91
4,003.66
62.71
2,504.07
550.62
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00%
0.00%
83.17
764.33
2,276.36
96,611.31
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
619.09
122.18
631.54
113.21
18,851.29
6,173.76
47,485.49
5,405.78
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
50.79
91.50
772.09
331.15
1,139.18
15,851.01
100.00%
100.00%
100.00%
0.00
0.00%
389.14
23,118.81
100.00%
0.00
0.00%
68.85
8,040.30
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
141.06
43.70
5.52
12.41
15.85
20.30
15.33
33,043.31
5,430.16
900.64
2,990.07
3,288.72
3,283.53
3,753.86
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
:
:
:
POR CONTRATA
PRESUPUESTO
No.
07.08
07.09
08
08.01
08.02
08.03
08.04
08.05
08.06
08.07
08.08
09
09.01
09.02
09.03
09.04
09.05
09.06
10
10.01
10.02
10.03
11
11.01
11.02
11.03
11.04
11.05
03
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
01.08
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
02.08
02.09
02.10
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
04
04.01
04.02
04.03
04.04
04
DESCRIPCION
UND
m2
REPISA DE MADERA E=3/4"
m2
CLOSET DE MADERA AGUANO
CARPINTERIA METALICA
u
ARCO TUBULAR TC-1
m
VIGUETAS TC-2
m
ANCLAJE DE ESTRUCTURAS METALICAS
u
ESTRUCTURA CERRAMIENTO LATERAL
m
REJA METALICA DE TUBO ELECTROSOLDADO
u
PUERTA METALICA TIPO 1
u
PUERTA METALICA TIPO II
u
PUERTA METALICA TIPO III
CERRAJERIA
pza
BISAGRA ALUMINIZADA DE 4" PESADA EN PUERTA
pza
BISAGRA ALUMINIZADA DE 3"
pza
BISAGRA ALUMINIZADA DE 2 1/2"x2 1/2"
pza
BISAGRAS TIPO VAIVEN
pza
CERRADURA DE DOS GOLPES CON JALADOR
pza
MANIJA DE BRONCE 4" PARA PUERTAS
VIDRIOS, CRISTALES Y SIMILARES
p2
VIDRIOS SEMIDOBLES NACIONAL COLOR BRONCE
p2
VIDRIO 4mm COLOR BRONCE
p2
VIDRIO SISTEMA MODUGLAS 6mm INC. ACCESORIOS
PINTURA
m2
PINTURA LATEX DOS MANOS EN MUROS Y COLUMNAS
m2
PINTURA LATEX DOS MANOS EN VIGAS
m2
PINTURA LATEX DOS MANOS EN CIELORRASO
m2
PINTURA BARNIZ EN CARPINTERIA DE MADERA
PINTURA ANTICORROSIVA Y ESMALTE (2 Manos) EN ELMENTOS METALICOSm2
INSTALACIONES SANITARIAS
APARATOS Y ACCESORIOS SANITARIOS
u
INODORO TANQUE BAJO NORMAL BLANCO INCLUYE ACCESORIOS
pza
URINARIOS DE LOZA DE PICO BLANCO
pza
LAVATORIOS DE PEDESTAL BLANCO
pza
LAVADERO DE ACERO INOXIDABLE
TOALLERA CON SOPORTE DE LOSA Y BARRA PLASTICA COLOR BLANCO u
pza
JABONERAS DE LOZA BLANCA SIMPLE DE 15 X 15 cm
pza
PAPELERA DE LOZA BLANCA DE 13 X 15 cm
pza
COLOCACION DE ACCESORIOS SANITARIOS
SISTEMA DE DESAGUE Y VENTILACION
SALIDA DE DESAGUE EN PVC 2"
TUBERIA DE PVC SAL 2"
SUMIDERO DE BRONCE 2" PROVISION Y COLOCACION
REGISTRO DE BRONCE 4"
SOMBRERO PARA VENTILACION DE PVC DE 2"
CAJA DE REGISTRO DE DESAGUE 12" X 24"
SISTEMA DE AGUA FRIA Y CONTRA INCENDIO
SALIDA DE AGUA FRIA 1/2" (Incluye Tuberia PVC y Accesorios PVC C-10)
SALIDA DE AGUA CONTRA INCENDIOS (Incluye Aditamiento y Caja)
TUBERIA PVC CLASE 10 - 1/2"
TUBERIA PVC CLASE 10 - 1 1/2"
VALVULA DE COMPUERTA DE BRONCE 3/4"
EQUIPO DE BOMBEO 2 ELECTROBOMBAS DE 1.4 HP
TANQUE ELEVADO
SISTEMA DE AGUA CALIENTE
SALIDA DE AGUA CALIENTE CON TUBERIA PVC HIDRO 3H 1/2"
RED DE DISTRIBUCION DE AGUA CALIENTE TUBO CPVC D=3/4"
EQUIPO DE CALENTAMIENTO SOLAR
INSTALACIONES ELECTRICAS
AVANCE
ANTERIOR
.
METRADO
3.45
53.00
P.UNITARIO
177.31
209.46
5.00
76.50
16.00
2.00
26.95
1.00
2.00
2.00
AVANCE
ACTUAL
SETIEMBRE
9/30/2013
AVANCE
ACUMULADO
P.TOTAL
611.72
11,101.38
METRADO
0.00
0.00
MONTO
0.00
0.00
%
0.00%
0.00%
METRADO
0.00
0.00
MONTO
0.00
0.00
%
0.00%
0.00%
778.65
43.99
117.73
836.82
471.65
1685.66
2636.00
350.37
3,893.25
3,365.24
1,883.68
1,673.64
12,710.97
1,685.66
5,272.00
700.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
240.00
6.00
24.00
10.00
66.00
62.00
16.96
13.96
13.26
20.00
87.90
21.03
4,070.40
83.76
318.24
200.00
5,801.40
1,303.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.84
43.70
111.18
7.69
70.29
80.81
198.71
3,071.67
8,984.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
2925.26
452.56
91.62
432.74
46.77
6.44
6.76
7.47
8.28
10.52
18,838.67
3,059.31
684.40
3,583.09
492.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
19.00
4.00
20.00
2.00
6.00
20.00
19.00
90.00
260.00
180.00
260.00
540.00
30.00
20.00
20.00
15.76
4,940.00
720.00
5,200.00
1,080.00
180.00
400.00
380.00
1,418.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
pto
pto
m
m
m
m
u
u
u
pza
31.00
35.00
78.11
82.00
147.27
28.00
13.00
18.00
8.00
14.00
45.90
63.68
15.78
17.88
21.73
34.33
44.73
54.92
5.00
116.69
1,422.90
2,228.80
1,232.58
1,466.16
3,200.18
961.24
581.49
988.56
40.00
1,633.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
pto
pto
m
m
m
u
u
u
42.00
2.00
43.93
152.65
87.20
18.00
3.00
2.00
72.60
3579.08
11.23
11.86
19.22
103.82
7173.54
6573.54
3,049.20
7,158.16
493.33
1,810.43
1,675.98
1,868.76
21,520.62
13,147.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
pto
m
u
u
75.75
34.20
2.00
1.00
81.75
29.98
103.82
3323.54
6,192.56
1,025.32
207.64
3,323.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2013
SALDO
MONTO
0.00
0.00
%
0.00%
0.00%
METRADO
3.45
53.00
MONTO
611.72
11,101.38
%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00
76.50
16.00
2.00
26.95
1.00
2.00
2.00
3,893.25
3,365.24
1,883.68
1,673.64
12,710.97
1,685.66
5,272.00
700.74
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
240.00
6.00
24.00
10.00
66.00
62.00
4,070.40
83.76
318.24
200.00
5,801.40
1,303.86
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
25.84
43.70
111.18
198.71
3,071.67
8,984.46
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
2,925.26
452.56
91.62
432.74
46.77
18,838.67
3,059.31
684.40
3,583.09
492.02
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
19.00
4.00
20.00
2.00
6.00
20.00
19.00
90.00
4,940.00
720.00
5,200.00
1,080.00
180.00
400.00
380.00
1,418.40
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
31.00
35.00
78.11
82.00
147.27
28.00
13.00
18.00
8.00
14.00
1,422.90
2,228.80
1,232.58
1,466.16
3,200.18
961.24
581.49
988.56
40.00
1,633.66
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
42.00
2.00
43.93
152.65
87.20
18.00
3.00
2.00
3,049.20
7,158.16
493.33
1,810.43
1,675.98
1,868.76
21,520.62
13,147.08
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
75.75
34.20
2.00
1.00
6,192.56
1,025.32
207.64
3,323.54
100.00%
100.00%
100.00%
100.00%
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
:
:
:
POR CONTRATA
PRESUPUESTO
No.
DESCRIPCION
01
01.01
01.01.01
01.01.02
01.01.03
01.01.04
01.02
01.02.01
01.02.02
01.02.03
01.02.04
01.03
01.03.01
01.03.02
01.03.03
01.03.04
01.04
01.04.01
01.04.02
01.04.03
01.04.04
01.04.05
01.04.06
01.04.07
01.04.08
01.04.09
01.04.10
01.05
01.05.01
01.05.02
01.05.03
01.06
01.06.01
01.06.02
01.06.03
01.06.04
01.06.05
01.06.06
01.06.07
01.06.08
01.07
01.07.01
01.08
01.08.01
01.08.02
01.08.03
01.08.04
02
02.01
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
03.09
04
04.01
04.02
05
05.01
SALIDA PARA ELECTRICIDAD Y FUERZA

SALIDA PARA TOMACORRIENTE
SALIDA PARA TOMACORRIENTE DOBLE CON TOMA A TIERRA 0.40m
SALIDA PARA TOMATRIFASICA/MONOFASICA DE USO EXCLUSIVO 0.40m
SALIDA PARA INTERRUPTORES
SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE
SALIDA PARA INTERRUPTOR UNIPOLAR DOBLE
SALIDA PARA INTERRUPTOR UNIPOLAR TRIPLE
SALIDA PARA INTERRUPTOR DE COMMUTACION SIMPLE
TUBERIAS O CANALIZACIONES
TUBERIA EMPOTRADA PVC SEL. 20mm
TUBERIA EMPOTRADA PVC SAP. 38mm
TUBERIA SUBTERRANEA PVC SAP. 50mm
CONDUCTORES Y/O CABLES
CONDUCTOR TIPO CABLE THW AWG 75C. 2.5mm2(VARIOS COLORES)
CONDUCTOR TIPO CABLE THW AWG 75C. 4.0mm2(COLOR VERDE)
CONDUCTOR TIPO CABLE NYY 3-1x6mm2
CONDUCTOR TIPO CABLE NYY 3-1x6mm2(COLOR AMARILLO)
CONDUCTOR TIPO CABLE UTP PARA TRANSMISION DE VOZ Y DATOS
CONDUCTOR DE COBRE DESNUDO 25mm2
TABLERO ELECTRICO
TABLERO GENERAL 36 POLOS
TABLERO DE DISTRIBUCION 24 POLOS
TABLERO DE COMUNICACIONES
LLAVES DE INTERRUPCION
INTERRUPTOR THERMOMAGNETICO 2 X 10A, 220V, 6KA
INTERRUPTOR DIFERENCIAL 2 X 40A, 30MA, 220V, 6KA
CONEXION A RED EXTERNA Y MEDIDORES
ACOMETIDA ELECTRICA TRIFASICA
CAJA DE PASE Y OTROS
SALIDA PARA SECADORA DE MANOS
CAJA DE PASO RECTANGULAR CON TAPA CIEGA
CAJA DE PASO OCTOGONAL CON TAPA CIEGA
CAJA DE PASO DE CONCRETO 0.40x0.4x0.35m
PARARRAYOS
PARARRAYOS ATMOSFERICO
ARTEFACTOS
ARTEFACTO DE ALUMBRADO I
ARTEFACTO DE ALUMBRADO II
ARTEFACTO DE ALUMBRADO III
ARTEFACTO DE ALUMBRADO IV
ARTEFACTO DE ALUMBRADO V
ARTEFACTO DE ALUMBRADO VI
ARTEFACTO DE ALUMBRADO VII
ARTEFACTO DE ALUMBRADO VIII
ARTEFACTO DE ALUMBRADO IX
PUESTAS A TIERRA
SISTEMA DE PUESTA DE TIERRA VERTICAL
EMPALME EQUIPO TENCIAL
SALIDA PARA COMUNICACIONES Y SEALES
SALIDA PARA ALTAVOZ
AVANCE
ANTERIOR
.
P.TOTAL
METRADO
MONTO
AVANCE
ACTUAL
%
METRADO
SETIEMBRE
9/30/2013
AVANCE
ACUMULADO
UND
METRADO
P.UNITARIO
MONTO
pto
pto
pto
pto
71.00
8.00
2.00
7.00
104.51
111.10
120.64
100.75
7,420.21
888.80
241.28
705.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
pto
pto
pto
pto
52.00
23.00
4.00
6.00
100.23
106.73
113.22
101.04
5,211.96
2,454.79
452.88
606.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
pto
pto
pto
pto
923.00
140.00
50.00
10.00
7.29
29.79
35.65
55.79
6,728.67
4,170.60
1,782.50
557.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
m
m
m
m
m
m
m
m
m
m
1523.00
576.00
288.00
58.00
58.00
11.00
39.00
10.00
513.00
600.00
2.60
3.17
3.37
13.35
4.86
50.93
58.76
471.07
19.00
19.20
3,959.80
1,825.92
970.56
774.30
281.88
560.23
2,291.64
4,710.70
9,747.00
11,520.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
pza
pza
pza
1.00
4.00
4.00
484.40
414.90
428.62
484.40
1,659.60
1,714.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
pza
pza
pza
pza
pza
pza
pza
pza
1.00
5.00
5.00
6.00
1.00
3.00
1.00
5.00
65.61
65.61
65.61
78.58
122.56
136.70
444.38
340.66
65.61
328.05
328.05
471.48
122.56
410.10
444.38
1,703.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
pto
1.00
1611.11
1,611.11
0.00
0.00
0.00%
0.00
0.00
0.00%
pto
pto
pto
pto
13.00
21.00
22.00
8.00
398.32
34.23
27.78
133.24
5,178.16
718.83
611.16
1,065.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
jgo
1.00
7589.83
7,589.83
0.00
0.00
0.00%
0.00
0.00
0.00%
pza
pza
pza
pza
pza
pza
pza
pza
pza
35.00
91.00
21.00
14.00
8.00
27.00
4.00
6.00
13.00
123.19
334.25
370.98
444.31
404.14
358.19
320.66
243.24
301.34
4,311.65
30,416.75
7,790.58
6,220.34
3,233.12
9,671.13
1,282.64
1,459.44
3,917.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
jgo
pto
8.00
40.00
1213.86
27.66
9,710.88
1,106.40
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
pto
3.00
769.97
2,309.91
0.00
0.00
0.00%
0.00
0.00
0.00%
METRADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
MONTO
2013
SALDO
%
METRADO
MONTO
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
71.00
8.00
2.00
7.00
7,420.21
888.80
241.28
705.25
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
52.00
23.00
4.00
6.00
5,211.96
2,454.79
452.88
606.24
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
923.00
140.00
50.00
10.00
6,728.67
4,170.60
1,782.50
557.90
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1,523.00
576.00
288.00
58.00
58.00
11.00
39.00
10.00
513.00
600.00
3,959.80
1,825.92
970.56
774.30
281.88
560.23
2,291.64
4,710.70
9,747.00
11,520.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
1.00
4.00
4.00
484.40
1,659.60
1,714.48
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
5.00
5.00
6.00
1.00
3.00
1.00
5.00
65.61
328.05
328.05
471.48
122.56
410.10
444.38
1,703.30
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00%
1.00
1,611.11
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
13.00
21.00
22.00
8.00
5,178.16
718.83
611.16
1,065.92
100.00%
100.00%
100.00%
100.00%
0.00
0.00%
1.00
7,589.83
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
35.00
91.00
21.00
14.00
8.00
27.00
4.00
6.00
13.00
4,311.65
30,416.75
7,790.58
6,220.34
3,233.12
9,671.13
1,282.64
1,459.44
3,917.42
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00%
0.00%
8.00
40.00
9,710.88
1,106.40
100.00%
100.00%
0.00
0.00%
3.00
2,309.91
100.00%
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
:
:
:
POR CONTRATA
PRESUPUESTO
No.
05.02
05.03
05.04
05.05
01
02
DESCRIPCION
SALIDA PARA LINEA DE VOZ Y DATOS
CENTRAL TELEFONICA
PANEL DE DISTRIBUCION DE 8 PUERTOS
ACOMETIDA DE LINEA TELEFONICA
FLETES
TRANSPORTE DE MATERIALES A OBRA
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD 8.00 %
SUB TOTAL
IGV
TOTAL PRESUPUESTO
8.00 %
AVANCE
ANTERIOR
.
UND
pto
pto
pza
pto
METRADO
28.00
1.00
4.00
1.00
P.UNITARIO
127.26
1223.41
286.90
780.00
glb
1.00
40000.00
AVANCE
ACTUAL
SETIEMBRE
9/30/2013
AVANCE
ACUMULADO
P.TOTAL
3,563.28
1,223.41
1,147.60
780.00
METRADO
0.00
0.00
0.00
0.00
MONTO
0.00
0.00
0.00
0.00
%
0.00%
0.00%
0.00%
0.00%
METRADO
0.00
0.00
0.00
0.00
MONTO
0.00
0.00
0.00
0.00
%
0.00%
0.00%
0.00%
0.00%
40,000.00
0.25
10,000.00
25.00%
0.23
9,200.00
23.00%
1,572,466.82
125,797.35
125,797.35
1,824,061.52
328,331.07
45,169.52
6,989.00
3,610.00
55,768.52
10,038.33
2.87%
5.56%
2.87%
3.06%
3.06%
206,683.03
20,966.23
16,534.64
244,183.91
43,953.10
2,152,392.58
65,806.86
3.06%
288,137.01
METRADO
0.00
0.00
0.00
0.00
0.00
0.48
2013
SALDO
MONTO
0.00
0.00
0.00
0.00
%
0.00%
0.00%
0.00%
0.00%
METRADO
28.00
1.00
4.00
1.00
MONTO
3,563.28
1,223.41
1,147.60
780.00
%
100.00%
100.00%
100.00%
100.00%
19,200.00
48.00%
0.52
20,800.00
52.00%
13.14%
16.67%
13.14%
13.39%
13.39%
251,852.56
27,955.23
20,144.64
299,952.43
53,991.44
16.02%
22.22%
16.01%
16.44%
16.44%
1,320,614.22
97,842.12
105,652.71
1,524,109.05
274,339.63
83.98%
77.78%
83.99%
83.56%
83.56%
13.39%
353,943.87
16.44%
1,798,448.68
83.56%
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
No.
POR CONTRATA
PRESUPUESTO
AVANCE
AVANCE
AVANCE
ANTERIOR
ACTUAL
ACUMULADO
DESCRIPCION
01
ESTRUCTURAS
01
OBRAS PROVISIONALES
SETIEMBRE
UND
METRADO
P.UNITARIO
P.TOTAL
METRADO
MONTO
METRADO
MONTO
METRADO
2013
9/30/2013
SALDO
MONTO
METRADO
MONTO
01.01
glb
1.00
1500.00
1,500.00
1.00
1,500.00
100.00%
0.00
0.00
0.00%
1.00
1,500.00
100.00%
0.00
0.00
01.02
glb
1.00
1200.00
1,200.00
1.00
1,200.00
100.00%
0.00
0.00
0.00%
1.00
1,200.00
100.00%
0.00
0.00
0.00%
01.03
glb
1.00
1200.00
1,200.00
0.05
60.00
5.00%
0.13
156.00
13.00%
0.18
216.00
18.00%
0.82
984.00
82.00%
01.04
glb
1.00
2500.00
2,500.00
0.05
125.00
5.00%
0.12
300.00
12.00%
0.17
425.00
17.00%
0.83
2,075.00
83.00%
01.05
glb
1.00
2000.00
2,000.00
0.05
100.00
5.00%
0.60
1,200.00
60.00%
0.65
1,300.00
65.00%
0.35
700.00
35.00%
628.56
1,185.97
628.56
100.00%
0.00
0.00%
1,185.97
628.56
100.00%
0.00
0.00
0.00%
0.00%
02
OBRAS PRELIMINARES
0.00%
0.00
02.01
m2
1185.97
0.53
02.02
glb
1.00
4500.00
4,500.00
1.00
4,500.00
100.00%
0.00
0.00%
1.00
4,500.00
100.00%
0.00
0.00
02.03
m2
1231.46
1.19
1,465.44
1,231.46
1,465.44
100.00%
0.00
0.00%
1,231.46
1,465.44
100.00%
0.00
0.00
0.00%
02.04
m2
1231.46
1.19
1,465.44
615.00
731.85
49.94%
366.82
25.03%
923.25
1,098.67
74.97%
308.21
366.77
25.03%
02.05
m2
263.83
18.86
4,975.83
67.15
1,266.45
25.45%
0.00
0.00%
67.15
1,266.45
25.45%
196.68
3,709.38
74.55%
03
308.25
0.00
03.01
m3
199.39
15.26
3,042.69
0.00
0.00
0.00%
199.39
3,042.69
100.00%
199.39
3,042.69
100.00%
0.00
0.00
0.00%
03.02
m3
395.02
21.79
8,607.49
395.02
8,607.49
100.00%
0.00
0.00%
395.02
8,607.49
100.00%
0.00
0.00
0.00%
03.03
m3
145.05
35.35
5,127.52
0.00
0.00
0.00%
145.05
5,127.52
100.00%
145.05
5,127.52
100.00%
0.00
0.00
0.00%
03.04
CARGUIO Y ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACIONES C/MAQUINARIA

m3
497.24
15.93
7,921.03
0.00
0.00
0.00%
497.24
7,921.03
100.00%
497.24
7,921.03
100.00%
0.00
0.00
0.00%
03.05

m2
661.40
3.05
2,017.27
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
661.40
2,017.27
100.00%
04
CONCRETO SIMPLE
0.00
04.01
m3
105.30
154.25
16,242.53
0.00
0.00
0.00%
105.30
16,242.53
100.00%
105.30
16,242.53
100.00%
04.02
ENCOFRADO Y DESENCOFRADO CIMIENTOS DE 0.30 A 0.60 MTS.
m2
500.37
20.68
10,347.65
0.00
0.00
0.00%
500.37
10,347.65
100.00%
500.37
10,347.65
100.00%
0.00
0.00
0.00%
04.03
m3
46.05
195.49
9,002.31
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
46.05
9,002.31
100.00%
04.04
m2
661.40
24.48
16,191.07
0.00
0.00
0.00%
100.00%
04.05
m2
29.20
19.56
571.15
0.00
0.00
0.00%
04.06
CONTRAPISO DE 25 mm
m2
187.60
22.06
4,138.46
0.00
0.00
04.07
m2
247.87
89.49
22,181.89
0.00
04.08
m2
29.37
27.34
802.98
0.00
04.09
87.60
9.46
828.70
0.00
05
05.01
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
661.40
16,191.07
571.15
100.00%
29.20
571.15
100.00%
0.00
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
187.60
4,138.46
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
247.87
22,181.89
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
29.37
802.98
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
87.60
828.70
100.00%
29.20
CONCRETO ARMADO
0.00
ZAPATAS
0.00
05.01.01
m3
91.29
309.45
28,249.69
0.00
0.00
0.00%
05.01.02
kg
3039.50
4.93
14,984.74
3,039.50
14,984.74
100.00%
05.02
0.00
91.29
28,249.69
100.00%
91.29
28,249.69
100.00%
0.00
0.00
0.00%
0.00
0.00%
3,039.50
14,984.74
100.00%
0.00
0.00
0.00%
0.00
TANQUE CISTERNA
05.02.01
m3
19.48
342.18
6,665.67
0.00
0.00
0.00%
19.48
6,665.67
100.00%
19.48
6,665.67
100.00%
0.00
0.00
0.00%
05.02.02
m2
69.00
33.56
2,315.64
0.00
0.00
0.00%
69.00
2,315.64
100.00%
69.00
2,315.64
100.00%
0.00
0.00
0.00%
05.02.03
kg
1516.96
4.20
6,371.23
0.00
0.00
0.00%
1,516.96
6,371.23
100.00%
1,516.96
6,371.23
100.00%
0.00
0.00
0.00%
05.03
0.00
05.03.01
m3
40.66
329.86
13,412.11
0.00
0.00
0.00%
40.66
13,412.11
100.00%
40.66
13,412.11
100.00%
0.00
0.00
0.00%
05.03.02
m2
271.11
38.80
10,519.07
0.00
0.00
0.00%
271.11
10,519.07
100.00%
271.11
10,519.07
100.00%
0.00
0.00
0.00%
05.03.03
kg
6513.23
4.28
27,876.62
0.00
0.00
0.00%
6,513.23
27,876.62
100.00%
6,513.23
27,876.62
100.00%
0.00
0.00
0.00%
2,649.70
21.93%
26.91
9,431.69
78.07%
05.04
COLUMNAS
0.00
05.04.01
m3
05.04.02
05.04.03
05.05
34.47
350.49
12,081.39
0.00
0.00
0.00%
7.56
2,649.70
21.93%
m2
315.00
34.93
11,002.95
0.00
0.00
0.00%
69.08
2,412.96
21.93%
69.08
2,412.96
21.93%
245.92
8,589.99
78.07%
kg
12078.49
4.14
50,004.95
0.00
0.00
0.00%
12,078.49
50,004.95
100.00%
12,078.49
50,004.95
100.00%
0.00
0.00
0.00%
VIGAS
7.56
0.00
05.05.01
m3
92.30
349.72
32,279.16
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
92.30
32,279.16
100.00%
05.05.02
m2
862.34
36.49
31,466.79
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
862.34
31,466.79
100.00%
05.05.03
kg
12657.02
4.21
53,286.05
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
12,657.02
53,286.05
100.00%
05.06
0.00
LOSAS ALIGERADAS
05.06.01
m3
60.08
314.48
18,893.96
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
60.08
18,893.96
100.00%
05.06.02
m2
696.88
25.65
17,874.97
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
696.88
17,874.97
100.00%
05.06.03
kg
4173.94
4.54
18,949.69
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4,173.94
18,949.69
100.00%
05.06.04
LADRILLO HUECO DE ARCILLA h=15 cm PARA TECHO ALIGERADO
5920.57
3.08
18,235.36
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
5,920.57
18,235.36
100.00%
05.07
LOSAS MACIZAS
0.00
05.07.01
m3
27.03
332.73
8,993.69
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
27.03
8,993.69
100.00%
05.07.02
m2
140.38
25.65
3,600.75
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
140.38
3,600.75
100.00%
05.07.03
kg
3001.93
4.73
14,199.13
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3,001.93
14,199.13
100.00%
05.08
ESCALERAS
0.00
05.08.01
m3
7.50
355.50
2,666.25
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
7.50
2,666.25
100.00%
05.08.02
m2
68.22
38.31
2,613.51
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
68.22
2,613.51
100.00%
05.08.03
kg
1587.79
4.18
6,636.96
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,587.79
6,636.96
100.00%
0.00
0.00%
35.97
10,545.32
100.00%
05.09
05.09.01
05.10
0.00

m3
35.97
293.17
10,545.32
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
05.10.01
m3
23.73
297.69
7,064.18
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
23.73
7,064.18
100.00%
05.10.02
m2
113.80
30.25
3,442.45
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
113.80
3,442.45
100.00%
05.10.03
kg
577.05
4.14
2,388.99
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
577.05
2,388.99
100.00%
05.10.04
ENCOFRADO Y DESENCOFRADO DE COLUMNETAS Y VIGAS DE ARRIOSTREm2
238.21
41.82
9,961.94
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
238.21
9,961.94
100.00%
05.10.05
ACERO EN COLUMNETAS Y VIGAS DE ARRIOSTRE fy=4200 kg/cm2 GRADO 60kg
4324.57
4.14
17,903.72
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4,324.57
17,903.72
100.00%
38.10
05.11
CERCO PERIMETRICO
0.00
05.11.01
m3
38.10
299.94
11,427.71
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
11,427.71
100.00%
05.11.02
m2
258.92
35.79
9,266.75
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
258.92
9,266.75
100.00%
kg
6989.20
4.21
29,424.53
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
6,989.20
29,424.53
100.00%
CERCO PERIMETRICO "2" MURO DE SOGA LADRILLO CARA VISTA
m2
350.23
86.08
30,147.80
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
350.23
30,147.80
100.00%
05.11.03
05.12
06
0.00
06.01
MURO DE SOGA LADRILLO KK MEC. 10X14X24 CON CEM-ARENA
m2
1201.30
86.08
103,407.90
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,201.30
103,407.90
100.00%
06.02
MURO DE CABEZA LADRILLO KK MEC. 10X14X24 CON CEM-ARENA
m2
211.78
93.53
19,807.78
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
211.78
19,807.78
100.00%
06.03
611.75
4.34
2,655.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
611.75
2,655.00
100.00%
06.04
CONTROL DE CALIDAD
0.00
06.04.01
DISEO DE MEZCLAS
3.00
300.00
900.00
0.00
0.00
0.00%
3.00
900.00
100.00%
3.00
900.00
100.00%
0.00
0.00
0.00%
06.04.02
60.00
20.00
1,200.00
0.00
0.00
0.00%
4.00
80.00
6.67%
4.00
80.00
6.67%
56.00
1,120.00
93.33%
06.04.03
3.00
250.00
750.00
0.00
0.00
0.00%
3.00
750.00
100.00%
3.00
750.00
100.00%
0.00
35,169.52
4.39%
197,483.03
24.63%
232,652.56
29.01%
COSTO DIRECTO
801,932.41
0.00
0.00%
569,279.84
70.99%
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
No.
POR CONTRATA
PRESUPUESTO
AVANCE
AVANCE
AVANCE
ANTERIOR
ACTUAL
ACUMULADO
DESCRIPCION
UND
02
ARQUITECTURA
01
SETIEMBRE
METRADO
P.UNITARIO
P.TOTAL
METRADO
MONTO
METRADO
MONTO
METRADO
2013
9/30/2013
SALDO
MONTO
METRADO
MONTO
0.00
0.00
01.01
m2
389.14
16.71
6,502.53
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
389.14
6,502.53
100.00%
01.02
m2
1629.86
21.08
34,357.45
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1,629.86
34,357.45
100.00%
01.03
m2
891.61
21.08
18,795.14
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
891.61
18,795.14
100.00%
01.04
m2
283.57
23.95
6,791.50
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
283.57
6,791.50
100.00%
01.05
m2
452.56
24.05
10,884.07
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
452.56
10,884.07
100.00%
01.06
m2
51.84
20.74
1,075.16
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
51.84
1,075.16
100.00%
01.07
m2
75.73
12.43
941.32
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
75.73
941.32
100.00%
01.08
411.79
5.93
2,441.91
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
411.79
2,441.91
100.00%
01.09
BRUAS SEGUN DETALLE
1488.35
2.69
4,003.66
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1,488.35
4,003.66
100.00%
01.10
VESTIDURA DE SUPERFICIE FONDO DE ESCALERA CON MORTERO 1:4 X 1.5m2

cm
3.48
18.02
62.71
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
3.48
62.71
100.00%
01.11
m2
41.26
60.69
2,504.07
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
41.26
2,504.07
100.00%
01.12
79.80
6.90
550.62
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
79.80
550.62
100.00%
02
CIELORRASOS
0.00
02.01
m2
83.17
27.37
2,276.36
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
83.17
2,276.36
100.00%
02.02
m2
764.33
126.40
96,611.31
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
764.33
96,611.31
100.00%
03
0.00
PISOS Y PAVIMENTOS
03.01
m2
619.09
30.45
18,851.29
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
619.09
18,851.29
100.00%
03.02
PISO DE LOSETA CERAMICA ANTIDESLIZANTE DE ALTO TRANSITO 30X30 cm

m2
122.18
50.53
6,173.76
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
122.18
6,173.76
100.00%
03.03
m2
631.54
75.19
47,485.49
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
631.54
47,485.49
100.00%
03.04
m2
113.21
47.75
5,405.78
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
113.21
5,405.78
100.00%
04
0.00
CONTRAZOCALOS
04.01
50.79
6.52
331.15
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
331.15
100.00%
04.02
91.50
12.45
1,139.18
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
91.50
1,139.18
100.00%
04.03
772.09
20.53
15,851.01
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
772.09
15,851.01
100.00%
0.00
0.00%
389.14
23,118.81
100.00%
05
05.01
06
06.01
ZOCALOS
50.79
0.00
m2
389.14
59.41
23,118.81
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
CUBIERTAS
m2
68.85
116.78
8,040.30
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
68.85
8,040.30
100.00%
07.01
m2
141.06
234.25
33,043.31
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
141.06
33,043.31
100.00%
07.02
m2
43.70
124.26
5,430.16
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
43.70
5,430.16
100.00%
07.03
m2
5.52
163.16
900.64
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
5.52
900.64
100.00%
07.04
m2
12.41
240.94
2,990.07
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
12.41
2,990.07
100.00%
07.05
15.85
207.49
3,288.72
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
15.85
3,288.72
100.00%
07.06
20.30
161.75
3,283.53
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
20.30
3,283.53
100.00%
07.07
m2
15.33
244.87
3,753.86
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
15.33
3,753.86
100.00%
07.08
m2
3.45
177.31
611.72
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
3.45
611.72
100.00%
07.09
m2
53.00
209.46
11,101.38
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
53.00
11,101.38
100.00%
07
08

0.00
0.00
0.00
08.01
ARCO TUBULAR TC-1
5.00
778.65
3,893.25
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
5.00
3,893.25
100.00%
08.02
VIGUETAS TC-2
76.50
43.99
3,365.24
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
76.50
3,365.24
100.00%
08.03
16.00
117.73
1,883.68
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
16.00
1,883.68
100.00%
08.04
2.00
836.82
1,673.64
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
1,673.64
100.00%
08.05
26.95
471.65
12,710.97
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
26.95
12,710.97
100.00%
08.06
1.00
1685.66
1,685.66
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
1,685.66
100.00%
08.07
2.00
2636.00
5,272.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
5,272.00
100.00%
08.08
2.00
350.37
700.74
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
700.74
100.00%
pza
240.00
16.96
4,070.40
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
240.00
4,070.40
100.00%
09
09.01
CERRAJERIA
0.00
0.00
09.02
pza
6.00
13.96
83.76
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
83.76
100.00%
09.03
pza
24.00
13.26
318.24
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
24.00
318.24
100.00%
09.04
pza
10.00
20.00
200.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
10.00
200.00
100.00%
09.05
pza
66.00
87.90
5,801.40
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
66.00
5,801.40
100.00%
09.06
pza
62.00
21.03
1,303.86
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
62.00
1,303.86
100.00%
10
0.00
10.01
p2
25.84
7.69
198.71
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
25.84
198.71
100.00%
10.02
p2
43.70
70.29
3,071.67
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
43.70
3,071.67
100.00%
10.03
p2
111.18
80.81
8,984.46
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
111.18
8,984.46
100.00%
11
PINTURA
0.00
11.01
m2
2925.26
6.44
18,838.67
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,925.26
18,838.67
100.00%
11.02
m2
452.56
6.76
3,059.31
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
452.56
3,059.31
100.00%
11.03
m2
91.62
7.47
684.40
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
91.62
684.40
100.00%
11.04
m2
432.74
8.28
3,583.09
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
432.74
3,583.09
100.00%
11.05
PINTURA ANTICORROSIVA Y ESMALTE (2 Manos) EN ELMENTOS METALICOSm2
46.77
10.52
492.02
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
46.77
492.02
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
460,473.14
100.00%
COSTO DIRECTO
460,473.14
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
No.
POR CONTRATA
SETIEMBRE
PRESUPUESTO
AVANCE
AVANCE
AVANCE
ANTERIOR
ACTUAL
ACUMULADO
DESCRIPCION
UND
METRADO
P.UNITARIO
P.TOTAL
METRADO
MONTO
METRADO
MONTO
METRADO
03
0.00
01
0.00
2013
9/30/2013
SALDO
MONTO
METRADO
MONTO
01.01
INODORO TANQUE BAJO NORMAL BLANCO INCLUYE ACCESORIOS
19.00
260.00
4,940.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
19.00
4,940.00
100.00%
01.02
pza
4.00
180.00
720.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
4.00
720.00
100.00%
01.03
pza
20.00
260.00
5,200.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
20.00
5,200.00
100.00%
01.04
pza
2.00
540.00
1,080.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
1,080.00
100.00%
01.05
TOALLERA CON SOPORTE DE LOSA Y BARRA PLASTICA COLOR BLANCO
6.00
30.00
180.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
180.00
100.00%
01.06
pza
20.00
20.00
400.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
20.00
400.00
100.00%
01.07
pza
19.00
20.00
380.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
19.00
380.00
100.00%
01.08
pza
90.00
15.76
1,418.40
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
90.00
1,418.40
100.00%
02
0.00
02.01
pto
31.00
45.90
1,422.90
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
31.00
1,422.90
100.00%
02.02
pto
35.00
63.68
2,228.80
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
35.00
2,228.80
100.00%
02.03
78.11
15.78
1,232.58
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
78.11
1,232.58
100.00%
02.04
82.00
17.88
1,466.16
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
82.00
1,466.16
100.00%
02.05
147.27
21.73
3,200.18
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
147.27
3,200.18
100.00%
02.06
28.00
34.33
961.24
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
28.00
961.24
100.00%
02.07
13.00
44.73
581.49
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
13.00
581.49
100.00%
02.08
18.00
54.92
988.56
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
18.00
988.56
100.00%
02.09
40.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.00
40.00
100.00%
02.10
1,633.66
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
14.00
1,633.66
100.00%
03
8.00
5.00
pza
14.00
116.69
0.00
03.01
pto
42.00
72.60
3,049.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
42.00
3,049.20
100.00%
03.02
SALIDA DE AGUA CONTRA INCENDIOS (Incluye Aditamiento y Caja)
pto
2.00
3579.08
7,158.16
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
7,158.16
100.00%
03.03
43.93
11.23
493.33
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
43.93
493.33
100.00%
03.04
152.65
11.86
1,810.43
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
152.65
1,810.43
100.00%
03.05
87.20
19.22
1,675.98
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
87.20
1,675.98
100.00%
03.06
18.00
103.82
1,868.76
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
18.00
1,868.76
100.00%
03.07
3.00
7173.54
21,520.62
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
3.00
21,520.62
100.00%
03.08
TANQUE ELEVADO
2.00
6573.54
13,147.08
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
13,147.08
100.00%
04
0.00
04.01
pto
75.75
81.75
6,192.56
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
75.75
6,192.56
100.00%
04.02
34.20
29.98
1,025.32
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
34.20
1,025.32
100.00%
04.03
2.00
103.82
207.64
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
207.64
100.00%
04.04
1.00
3323.54
3,323.54
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
3,323.54
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
591,566.72
660.62%
COSTO DIRECTO
89,546.59
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
POR CONTRATA
PRESUPUESTO
No.
DESCRIPCION
AVANCE
.
UND
METRADO
AVANCE
ANTERIOR
P.UNITARIO
P.TOTAL
METRADO
MONTO
METRADO
2013
9/30/2013
AVANCE
ACTUAL
%
SALDO
ACUMULADO
MONTO
METRADO
04
0.00
01
0.00
01.01
SETIEMBRE
MONTO
METRADO
MONTO
0.00
01.01.01
pto
71.00
104.51
7,420.21
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
71.00
7,420.21
100.00%
01.01.02
pto
8.00
111.10
888.80
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.00
888.80
100.00%
01.01.03
pto
2.00
120.64
241.28
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
241.28
100.00%
01.01.04
pto
7.00
100.75
705.25
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
7.00
705.25
100.00%
01.02
0.00
01.02.01
pto
52.00
100.23
5,211.96
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
52.00
5,211.96
100.00%
01.02.02
pto
23.00
106.73
2,454.79
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
23.00
2,454.79
100.00%
01.02.03
pto
4.00
113.22
452.88
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
4.00
452.88
100.00%
01.02.04
pto
6.00
101.04
606.24
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
606.24
100.00%
01.03
0.00
01.03.01
pto
923.00
7.29
6,728.67
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
923.00
6,728.67
100.00%
01.03.02
pto
140.00
29.79
4,170.60
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
140.00
4,170.60
100.00%
01.03.03
pto
50.00
35.65
1,782.50
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
50.00
1,782.50
100.00%
01.03.04
pto
10.00
55.79
557.90
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
10.00
557.90
100.00%
1523.00
2.60
3,959.80
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1,523.00
3,959.80
100.00%
01.04
0.00
01.04.01
01.04.02
576.00
3.17
1,825.92
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
576.00
1,825.92
100.00%
01.04.03
CONDUCTOR TIPO CABLE THW AWG 75C. 4.0mm2(COLOR VERDE)
288.00
3.37
970.56
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
288.00
970.56
100.00%
01.04.04
58.00
13.35
774.30
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
58.00
774.30
100.00%
01.04.05
58.00
4.86
281.88
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
58.00
281.88
100.00%
01.04.06
11.00
50.93
560.23
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
11.00
560.23
100.00%
01.04.07
39.00
58.76
2,291.64
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
39.00
2,291.64
100.00%
01.04.08
10.00
471.07
4,710.70
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
10.00
4,710.70
100.00%
01.04.09
513.00
19.00
9,747.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
513.00
9,747.00
100.00%
01.04.10
600.00
19.20
11,520.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
600.00
11,520.00
100.00%
01.05
TABLERO ELECTRICO
0.00
01.05.01
pza
1.00
484.40
484.40
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
484.40
100.00%
01.05.02
pza
4.00
414.90
1,659.60
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
4.00
1,659.60
100.00%
pza
4.00
428.62
1,714.48
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
4.00
1,714.48
100.00%
01.05.03
01.06
0.00
01.06.01
pza
1.00
65.61
65.61
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
65.61
100.00%
01.06.02
pza
5.00
65.61
328.05
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
5.00
328.05
100.00%
01.06.03
pza
5.00
65.61
328.05
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
5.00
328.05
100.00%
01.06.04
pza
6.00
78.58
471.48
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
471.48
100.00%
01.06.05
pza
1.00
122.56
122.56
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
122.56
100.00%
01.06.06
pza
3.00
136.70
410.10
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
3.00
410.10
100.00%
01.06.07
pza
1.00
444.38
444.38
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
444.38
100.00%
01.06.08
pza
5.00
340.66
1,703.30
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
5.00
1,703.30
100.00%
0.00
0.00%
1.00
1,611.11
100.00%
0.00
0.00%
13.00
5,178.16
100.00%
01.07
01.07.01
01.08
01.08.01
0.00

pto
1.00
1611.11
1,611.11
0.00
0.00
0.00%
0.00
0.00
0.00%
pto
13.00
398.32
5,178.16
0.00
0.00
0.00%
0.00
0.00
0.00%

0.00
0.00
0.00
01.08.02
pto
21.00
34.23
718.83
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.00
718.83
100.00%
01.08.03
pto
22.00
27.78
611.16
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
22.00
611.16
100.00%
01.08.04
pto
8.00
133.24
1,065.92
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.00
1,065.92
100.00%
02
02.01
PARARRAYOS
jgo
1.00
7589.83
7,589.83
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
1.00
7,589.83
100.00%
03.01
pza
35.00
123.19
4,311.65
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
35.00
4,311.65
100.00%
03.02
pza
91.00
334.25
30,416.75
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
91.00
30,416.75
100.00%
03.03
pza
21.00
370.98
7,790.58
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.00
7,790.58
100.00%
03.04
pza
14.00
444.31
6,220.34
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
14.00
6,220.34
100.00%
03.05
pza
8.00
404.14
3,233.12
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.00
3,233.12
100.00%
03.06
pza
27.00
358.19
9,671.13
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
27.00
9,671.13
100.00%
03.07
pza
4.00
320.66
1,282.64
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
4.00
1,282.64
100.00%
03.08
pza
6.00
243.24
1,459.44
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
1,459.44
100.00%
03.09
pza
13.00
301.34
3,917.42
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
13.00
3,917.42
100.00%
03
04
0.00
0.00
0.00
ARTEFACTOS
PUESTAS A TIERRA
0.00
04.01
jgo
8.00
1213.86
9,710.88
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.00
9,710.88
100.00%
04.02
pto
40.00
27.66
1,106.40
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
40.00
1,106.40
100.00%
05
0.00
05.01
SALIDA PARA ALTAVOZ
pto
3.00
769.97
2,309.91
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
3.00
2,309.91
100.00%
05.02
pto
28.00
127.26
3,563.28
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
28.00
3,563.28
100.00%
05.03
CENTRAL TELEFONICA
pto
1.00
1223.41
1,223.41
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
1,223.41
100.00%
05.04
pza
4.00
286.90
1,147.60
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
4.00
1,147.60
100.00%
05.05
pto
1.00
780.00
780.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
780.00
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
180,514.68
100.00%
COSTO DIRECTO
180,514.68
CONSORCIO SURUPANA

O B R A
SUB PROYECTO
No.
POR CONTRATA
PRESUPUESTO
AVANCE
AVANCE
AVANCE
ANTERIOR
ACTUAL
ACUMULADO
DESCRIPCION
UND
01
FLETES
02

COSTO DIRECTO
GASTOS
GENERALES
SETIEMBRE
METRADO
P.UNITARIO
P.TOTAL
METRADO
MONTO
METRADO
MONTO
METRADO
MONTO
2013
9/30/2013
SALDO
METRADO
MONTO
0.00
8.00 %
glb
1.00
40000.00
40,000.00
40,000.00
125,797.35
0.25
10,000.00
25.00%
10,000.00
6,989.00
25.00%
5.56%
0.23
9,200.00
23.00%
9,200.00
20,966.23
23.00%
16.67%
0.48
19,200.00
48.00%
19,200.00
27,955.23
48.00%
22.22%
0.52
20,800.00
52.00%
20,800.00
97,842.12
52.00%
77.78%
RESUMEN DE METRADOS EJECUTADOS MENSUALES

OBRA
CONSTRUCCION DEL CENTRO SALUD I-3
EJECUTA
CONSORCIO SURUPANA
PROYECTO
ITEM
DESCRIPCION
CORRESPONDIENTE AL MES
Und.
Metrado
01
ESTRUCTURAS
01
OBRAS PROVISIONALES
metrado
Set. 2013
metrado
programado
Agosto 2013
metrado
Oct. 2013
metrado
Nov. 2013
metrado
Dic. 2013
SETIEMBRE-2013
metrado
Ener. 2013
metrado
Feb. 2013
metrado
Mar. 2013
metrado
Abr. 2013
total metrado porcentaje

ejecutado
ejecutado
01.01
CASETA ADICIONAL P/GUARDIANIA Y/O DEPOSITO glb
1.00
1.00
100.00%
01.02
CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60 Xglb

2.40 m
1.00
1.00
100.00%
01.03
glb
1.00
0.05
0.13
0.18
18.00%
01.04
glb
1.00
0.05
0.12
0.17
17.00%
01.05
glb
1.00
0.05
0.60
0.65
65.00%
02
OBRAS PRELIMINARES
02.01
m2
1185.97
1,185.97
1,185.97
100.00%
02.02
glb
1.00
1.00
1.00
100.00%
02.03
m2
1231.46
1,231.46
1,231.46
100.00%
02.04

m2
1231.46
615.00
923.25
74.97%
02.05
DEMOLICION Y ELIMINACION DE ESTRUCTURAS DEm2

ADOBE EXISTENTE
263.83
67.15
67.15
25.45%
199.39
100.00%
395.02
100.00%
03
308.25
03.01
EXCAVACION PARA CIMIENTOS HASTA 1.00 MTS ENm3

TERRENO NORMAL
199.39
03.02

m3
395.02
395.02
03.03
145.05
145.05
145.05
100.00%
03.04
CARGUIO Y ELIMINACION DE MATERIAL EXCEDENTE

m3DE EXCAVACIONES
497.24
C/MAQUINARIA -
497.24
497.24
100.00%
03.05
NIVELACION INTERIOR APISONADO DEL TERRENO m2

C/PLANCHA COMPACTADORA
661.40
04
m3
199.39
0.00%
CONCRETO SIMPLE
04.01
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON

m3
30%105.30
PIEDRA
105.30
105.30
100.00%
04.02
ENCOFRADO Y DESENCOFRADO CIMIENTOS DE 0.30

m2A 0.60 MTS.
500.37
500.37
500.37
100.00%
04.03
CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS m3
46.05
04.04
CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON

m2
E=4"
661.40
04.05
m2
29.20
04.06
CONTRAPISO DE 25 mm
m2
187.60
0.00%
04.07
VEREDAS DE CONCRETO F'C=175 KG/CM2 E=4" ACABADO

m2
1:2 BRUADO
247.87
0.00%
04.08
m2
29.37
0.00%
04.09
87.60
0.00%
05
05.01
29.20
0.00%
100.00%
CONCRETO ARMADO
ZAPATAS
05.01.01
m3
91.29
05.01.02
ACERO PARA ZAPATAS fy=4200 kg/cm2 GRADO 60 kg
3039.50
3,039.50
05.02
29.20
0.00%
91.29
91.29
100.00%
3,039.50
100.00%
TANQUE CISTERNA
05.02.01
m3
19.48
19.48
19.48
100.00%
05.02.02
m2
69.00
69.00
69.00
100.00%
05.02.03
kg
1516.96
1,516.96
1,516.96
100.00%
05.03
05.03.01

m3
05.03.02

m2
05.03.03
ACERO EN VIGA DE CIMENTACION fy=4200 kg/cm2 GRADO

kg
60
05.04
40.66
40.66
40.66
100.00%
271.11
271.11
271.11
100.00%
6513.23
6,513.23
6,513.23
100.00%
21.93%
COLUMNAS
05.04.01
m3
34.47
7.56
7.56
05.04.02
m2
315.00
69.08
69.08
21.93%
05.04.03
kg
12078.49
12,078.49
12,078.49
100.00%
05.05
VIGAS
05.05.01
m3
92.30
0.00%
05.05.02
m2
862.34
0.00%
05.05.03
kg
12657.02
0.00%
05.06
LOSAS ALIGERADAS
05.06.01
CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2 m3
60.08
0.00%
05.06.02

m2
696.88
0.00%
05.06.03
ACERO EN LOSAS ALIGERADAS fy=4200 kg/cm2 GRADO

kg 60
4173.94
0.00%
05.06.04
LADRILLO HUECO DE ARCILLA h=15 cm PARA TECHOu ALIGERADO

5920.57
0.00%
05.07
LOSAS MACIZAS
05.07.01
05.07.02

m2
05.07.03
ACERO EN LOSAS MACIZAS fy=4200 kg/cm2 GRADO kg

60
05.08
m3
27.03
0.00%
140.38
0.00%
3001.93
0.00%
ESCALERAS
05.08.01
m3
7.50
0.00%
05.08.02
m2
68.22
0.00%
05.08.03
ACERO EN ESCALERAS fy=4200 kg/cm2 GRADO 60 kg
1587.79
0.00%
05.09

CONCRETO EN COLUMNETAS Y VIGAS DE ARRIOSTRE
m3 f'c=175 kg/cm2
35.97
0.00%
05.09.01
05.10
05.10.01
m3
23.73
0.00%
05.10.02
ENCOFRADO Y DESENCOFRADO EN JARDINERIA m2
113.80
0.00%
05.10.03
ACERO EN JARDINERIAS fy=4200 kg/cm2 GRADO 60 kg
577.05
0.00%
05.10.04
ENCOFRADO Y DESENCOFRADO DE COLUMNETASm2

Y VIGAS DE 238.21
ARRIOSTRE
0.00%
05.10.05
ACERO EN COLUMNETAS Y VIGAS DE ARRIOSTRE fy=4200

kg
kg/cm2
4324.57
GRADO 60
0.00%
05.11
CERCO PERIMETRICO
05.11.01

m3
38.10
0.00%
05.11.02

m2
258.92
0.00%
05.11.03
ACERO EN CERCO PERIMETRICO fy=4200 kg/cm2 GRADO

kg
60
6989.20
0.00%
CERCO PERIMETRICO "2" MURO DE SOGA LADRILLO

m2CARA VISTA
350.23
0.00%
05.12
06
06.01
MURO DE SOGA LADRILLO KK MEC. 10X14X24 CON m2

CEM-ARENA
1201.30
0.00%
06.02
MURO DE CABEZA LADRILLO KK MEC. 10X14X24 CON

m2CEM-ARENA
211.78
0.00%
06.03

m
611.75
0.00%
06.04
CONTROL DE CALIDAD
06.04.01
DISEO DE MEZCLAS
3.00
3.00
3.00
06.04.02
60.00
4.00
4.00
100.00%
6.67%
06.04.03
3.00
3.00
3.00
100.00%

OBRA
EJECUTA
CONSORCIO SURUPANA
PROYECTO
ITEM
DESCRIPCION
Und.
Metrado
programado
02
ARQUITECTURA
01
metrado
Set. 2013
metrado
Agosto 2013
metrado
Oct. 2013
metrado
Nov. 2013
metrado
Dic. 2013
SETIEMBRE-2013
metrado
Ener. 2013
metrado
Feb. 2013
metrado
Mar. 2013
metrado
Abr. 2013

ejecutado
ejecutado
01.01

m2
389.14
0.00%
01.02
m2
1629.86
0.00%
01.03
TARRAJEO EXTERIOR CON MORTERO 1:5 X 1.5 cm m2
891.61
0.00%
01.04

m2
283.57
0.00%
01.05
TARRAJEO EN SUPERFICIE DE VIGAS PERALTADASm2
452.56
0.00%
01.06
m2
51.84
0.00%
01.07
m2
75.73
0.00%
01.08

m
411.79
0.00%
01.09
BRUAS SEGUN DETALLE
1488.35
0.00%
01.10
VESTIDURA DE SUPERFICIE FONDO DE ESCALERAm2

CON MORTERO
3.48
1:4 X 1.5 cm
0.00%
01.11
m2
41.26
0.00%
01.12
CANTONERA DE ALUMINIO 2"x1 1/2" CON ANCLAJE m
79.80
0.00%
02
CIELORRASOS
02.01
CIELORRASOS CON MEZCLA DE CEMENTO-ARENAm2

1:5
02.02
CIELORRASOS CON BALDOSAS DE FIBRA MINERALm2

(Celotex)
03
83.17
0.00%
764.33
0.00%
619.09
PISOS Y PAVIMENTOS
03.01
0.00%
03.02
PISO DE LOSETA CERAMICA ANTIDESLIZANTE DE ALTO

m2 TRANSITO
122.18
30X30 cm
0.00%
03.03
PISO DE TERRAZO (Incluye Junta de Platina 1"x1/8") m2
631.54
0.00%
03.04
PISO DE PARQUET HUAYACAN 6 X 30 cm VETEADOm2
113.21
0.00%
04
m2
CONTRAZOCALOS
04.01
CONTRAZOCALO CEMENTO SCIN COLOREAR H = 30mcm
50.79
0.00%
04.02
CONTRAZOCALO DE MADERA CEDRO DE 3/4"x4" RODON

m
3/4"
91.50
0.00%
04.03

m
772.09
0.00%
389.14
0.00%
#DIV/0!
05
05.01
06
06.01
07
ZOCALOS
m2
CUBIERTAS
m2
68.85
0.00%
07.01
m2
141.06
0.00%
07.02
m2
43.70
0.00%
07.03
PUERTA DE MADERA TABLERO REBAJADO EN MUEBLE

m2 BAJO
5.52
0.00%
07.04
m2
12.41
0.00%
07.05
15.85
0.00%
07.06
20.30
0.00%
07.07
m2
15.33
0.00%
07.08
m2
3.45
0.00%
07.09
m2
53.00
0.00%
08
08.01
ARCO TUBULAR TC-1
5.00
0.00%
08.02
VIGUETAS TC-2
76.50
0.00%
08.03
16.00
0.00%
08.04
2.00
0.00%
08.05
26.95
0.00%
08.06
1.00
0.00%
08.07
2.00
0.00%
08.08
2.00
0.00%
09
CERRAJERIA
09.01
BISAGRA ALUMINIZADA DE 4" PESADA EN PUERTA pza
240.00
0.00%
09.02
pza
6.00
0.00%
09.03
pza
24.00
0.00%
09.04
pza
10.00
0.00%
09.05
pza
66.00
0.00%
09.06
pza
62.00
0.00%
10.01
VIDRIOS SEMIDOBLES NACIONAL COLOR BRONCE p2
25.84
0.00%
10.02
p2
43.70
0.00%
10.03

p2
111.18
0.00%
10
11
PINTURA
11.01

m2
2925.26
0.00%
11.02
m2
452.56
0.00%
11.03
m2
91.62
0.00%
11.04
m2
432.74
0.00%
11.05
PINTURA ANTICORROSIVA Y ESMALTE (2 Manos) ENm2

ELMENTOS METALICOS
46.77
0.00%

OBRA
EJECUTA
CONSORCIO SURUPANA
PROYECTO
ITEM
DESCRIPCION
Und.
Metrado
programado
03
01
metrado
Set. 2013
metrado
Agosto 2013
metrado
Oct. 2013
metrado
Nov. 2013
metrado
Dic. 2013
SETIEMBRE-2013
metrado
Ener. 2013
metrado
Feb. 2013
metrado
Mar. 2013
metrado
Abr. 2013

ejecutado
ejecutado
01.01
INODORO TANQUE BAJO NORMAL BLANCO INCLUYEu ACCESORIOS

19.00
0.00%
01.02
pza
4.00
0.00%
01.03
pza
20.00
0.00%
01.04
pza
2.00
0.00%
01.05
TOALLERA CON SOPORTE DE LOSA Y BARRA PLASTICA

u
COLOR BLANCO
6.00
0.00%
01.06

pza
20.00
0.00%
01.07
pza
19.00
0.00%
01.08
pza
90.00
0.00%
02
02.01
pto
31.00
0.00%
02.02
pto
35.00
0.00%
02.03
78.11
0.00%
02.04
82.00
0.00%
02.05
147.27
0.00%
02.06
28.00
0.00%
02.07

u
13.00
0.00%
02.08
18.00
0.00%
02.09
8.00
0.00%
02.10
pza
14.00
0.00%
03.01
SALIDA DE AGUA FRIA 1/2" (Incluye Tuberia PVC y Accesorios

pto
PVC C-10)
42.00
0.00%
03.02
SALIDA DE AGUA CONTRA INCENDIOS (Incluye Aditamiento

pto
y Caja) 2.00
0.00%
03.03
43.93
0.00%
03.04
152.65
0.00%
03.05
87.20
0.00%
03.06
18.00
0.00%
03.07
EQUIPO DE BOMBEO 2 ELECTROBOMBAS DE 1.4 HPu
3.00
0.00%
03.08
TANQUE ELEVADO
2.00
0.00%
03
04
04.01
SALIDA DE AGUA CALIENTE CON TUBERIA PVC HIDRO

pto 3H 1/2"
75.75
0.00%
04.02
RED DE DISTRIBUCION DE AGUA CALIENTE TUBO CPVC

m
D=3/4"
34.20
0.00%
04.03
2.00
0.00%
04.04
1.00
0.00%

OBRA
EJECUTA
CONSORCIO SURUPANA
PROYECTO
ITEM
DESCRIPCION
Und.
Metrado
programado
04
01
01.01
metrado
Set. 2013
metrado
Agosto 2013
metrado
Oct. 2013
metrado
Nov. 2013
metrado
Dic. 2013
SETIEMBRE-2013
metrado
Ener. 2013
metrado
Feb. 2013
metrado
Mar. 2013
metrado
Abr. 2013

ejecutado
ejecutado
01.01.01
SALIDA PARA TOMACORRIENTE DOBLE CON TOMApto

A TIERRA 0.40m
71.00
0.00%
01.01.02

A TIERRA 1.20m
8.00
0.00%
01.01.03

A TIERRA 2.30m
2.00
0.00%
01.01.04
SALIDA PARA TOMATRIFASICA/MONOFASICA DE USO

pto EXCLUSIVO 7.00
0.40m
0.00%
01.02
01.02.01
pto
52.00
0.00%
01.02.02
pto
23.00
0.00%
01.02.03
pto
4.00
0.00%
01.02.04

pto
6.00
0.00%
01.03
01.03.01
pto
923.00
0.00%
01.03.02
pto
140.00
0.00%
01.03.03
pto
50.00
0.00%
01.03.04
pto
10.00
0.00%
01.04.01
CONDUCTOR TIPO CABLE THW AWG 75C. 2.5mm2(VARIOS

m
COLORES)
1523.00
0.00%
01.04.02

m
COLORES)
576.00
0.00%
01.04.03
CONDUCTOR TIPO CABLE THW AWG 75C. 4.0mm2(COLOR

m
VERDE)
288.00
0.00%
01.04.04
58.00
0.00%
01.04.05

m
58.00
0.00%
01.04.06
11.00
0.00%
01.04.07
39.00
0.00%
01.04.08
10.00
0.00%
01.04.09
CONDUCTOR TIPO CABLE UTP PARA TRANSMISIONm

DE VOZ Y DATOS
513.00
0.00%
01.04.10
600.00
0.00%
01.04
01.05
TABLERO ELECTRICO
01.05.01
pza
1.00
0.00%
01.05.02
pza
4.00
0.00%
01.05.03
pza
4.00
0.00%
01.06
01.06.01
INTERRUPTOR THERMOMAGNETICO 2 X 10A, 220V,pza

6KA
1.00
0.00%
01.06.02

6KA
5.00
0.00%
01.06.03

6KA
5.00
0.00%
01.06.04

6KA
6.00
0.00%
01.06.05

6KA
1.00
0.00%
01.06.06

10KA
3.00
0.00%
01.06.07
INTERRUPTOR THERMOMAGNETICO 3 X 125A, 220V,

pza
10KA
1.00
0.00%
01.06.08

pza
5.00
0.00%
pto
1.00
0.00%
01.07
01.07.01
01.08

01.08.01
pto
13.00
0.00%
01.08.02
CAJA DE PASO RECTANGULAR CON TAPA CIEGA pto
21.00
0.00%
01.08.03
pto
22.00
0.00%
01.08.04
pto
8.00
0.00%
jgo
1.00
0.00%
02
02.01
03
PARARRAYOS
ARTEFACTOS
03.01
pza
35.00
0.00%
03.02
pza
91.00
0.00%
03.03
pza
21.00
0.00%
03.04
pza
14.00
0.00%
03.05
pza
8.00
0.00%
03.06
pza
27.00
0.00%
03.07
pza
4.00
0.00%
03.08
pza
6.00
0.00%
03.09
pza
13.00
0.00%
04
PUESTAS A TIERRA
04.01
jgo
8.00
0.00%
04.02
pto
40.00
0.00%
05
05.01
SALIDA PARA ALTAVOZ
pto
3.00
0.00%
05.02
pto
28.00
0.00%
05.03
CENTRAL TELEFONICA
pto
1.00
0.00%
05.04
pza
4.00
0.00%
05.05
pto
1.00
0.00%

OBRA
EJECUTA
CONSORCIO SURUPANA
PROYECTO
ITEM
DESCRIPCION
Und.
Metrado
programado
01
FLETES
02
glb
1.00
metrado
Agosto 2013
0.25
metrado
Set. 2013
0.23
metrado
Oct. 2013
metrado
Nov. 2013
metrado
Dic. 2013
SETIEMBRE-2013
metrado
Ener. 2013
metrado
Feb. 2013
metrado
Mar. 2013
metrado
Abr. 2013

ejecutado
ejecutado
0.48
48.00%
GASTOS GENERALES
8.00 %
125,797.35
UTILIDAD 8.00 %
125,797.35
SUB TOTAL
251,594.70
IGV
328,331.07
6989.00
20966.23
20966.23
20966.23
20966.22
20966.22
13977.22
CRONOGRAMA
MENSUAL
DE
0BRA
VALORIZADO
O B R A
FECHA
30/09/13
PARTIDAS
PERIODO
COSTO
AGOSTO-2013
01
ESTRUCTURAS
01
OBRAS PROVISIONALES
S/.
P
E
S/.
01.01
1,500.00
01.02
CARTEL DE IDENTIFICACION DE LA OBRA DE1,200.00

3.60 X 2.40 mP
01.03
01.04
01.05
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
03.03
03.04
03.05
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
04.09
05
05.01
05.01.01
05.01.02
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02
05.03.03
05.04
05.04.01
05.04.02
05.04.03
05.05
05.05.01
05.05.02
05.05.03
SETIEMBRE-2013
ejecutado
programado
OCTUBRE-2013
ejecutado
programado
NOVIEMBRE-2013
ejecutado
programado
DE
EJECUCION
EN
S E
DICIEMBRE-2013
ejecutado
programado
S
ENERO-2014
ejecutado
programado
FEBRERO-2014
ejecutado
programado
MARZO-2014
ejecutado
programado
ABRIL-2014
ejecutado
programado
S/.1500.00
S/.1200.00
E
S/.
S/.60.00
P
E
S/.
S/.125.00
P
ELECTRICIDAD PARA LA CONSTRUCCION 2,500.00
E
S/.
S/.100.00
P
2,000.00
E
S/.
P
OBRAS PRELIMINARES
E
S/.
S/.628.56
P
628.56
E
S/.
S/.4500.00
P
TRASPORTE DE EQUIPO Y MAQUINARIAS 4,500.00
E
S/.
S/.1465.44
P
1,465.44
E
S/.
S/.731.85
P
1,465.44
TRAZO, NIVELACION Y REPLANTEO DURANTE
LA CONSTRUCCION
E
S/.
S/.1266.45
P EXISTENTE
4,975.83
DEMOLICION Y ELIMINACION DE ESTRUCTURAS
DE ADOBE
E
S/.
P
E
S/.
P
3,042.69
EXCAVACION PARA CIMIENTOS HASTA 1.00 MTS
EN TERRENO
NORMAL
E
S/.
S/.8607.49
P
8,607.49
E
S/.
P
5,127.52
E
S/.
P
7,921.03 DE EXCAVACIONES
CARGUIO Y ELIMINACION DE MATERIAL EXCEDENTE
C/MAQUINARIA
E
S/.
P
NIVELACION INTERIOR APISONADO DEL TERRENO
2,017.27 C/PLANCHA
COMPACTADORA
E
S/.
P
CONCRETO SIMPLE
E
S/.
P 30% PIEDRA
16,242.53
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON
E
S/.
P MTS.
ENCOFRADO Y DESENCOFRADO CIMIENTOS10,347.65
DE 0.30 A 0.60
E
S/.
P
9,002.31
E
S/.
P
16,191.07
CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON
E=4"
E
S/.
P
571.15
E
S/.
P
4,138.46
CONTRAPISO DE 25 mm
E
S/.
22,181.89
VEREDAS DE CONCRETO F'C=175 KG/CM2 E=4"
ACABADOP1:2 BRUADO
E
S/.
P
VEREDAS ENCOFRADO Y DESENCOFRADO 802.98
E
S/.
P
828.70
E
S/.
P
CONCRETO ARMADO
E
S/.
P
ZAPATAS
E
S/.
P
CONCRETO PARA ZAPATAS f'c=210 kg/cm2 28,249.69
E
S/.
S/.14984.74
P
14,984.74
ACERO PARA ZAPATAS fy=4200 kg/cm2 GRADO
60
E
S/.
P
TANQUE CISTERNA
E
S/.
P
6,665.67
E
S/.
P
2,315.64
E
S/.
P
ACERO EN CISTERNA fy=4200 kg/cm2 GRADO6,371.23
60
E
S/.
P
E
S/.
P
13,412.11
CONCRETO EN VIGAS DE CIMENTACION f'c=210
kg/cm2
E
S/.
P
10,519.07
E
S/.
27,876.62
ACERO EN VIGA DE CIMENTACION fy=4200 kg/cm2
GRADOP60
E
S/.
P
COLUMNAS
E
S/.
P
CONCRETO EN COLUMNAS f'c=210 kg/cm2 12,081.39
E
S/.
P
11,002.95
E
S/.
P
50,004.95
ACERO EN COLUMNAS fy=4200 kg/cm2 GRADO
60
E
S/.
P
VIGAS
E
S/.
P
32,279.16
E
S/.
P
ENCOFRADO Y DESENCOFRADO EN VIGAS 31,466.79
E
S/.
P
ACERO EN VIGAS fy=4200 kg/cm2 GRADO 6053,286.05
S/.156.00
S/.150.00
S/.160.00
S/.200.00
S/.140.00
S/.150.00
S/.140.00
S/.150.00
S/.50.00
S/.300.00
S/.300.00
S/.314.00
S/.314.00
S/.314.00
S/.314.00
S/.314.00
S/.314.00
S/.191.00
S/.1200.00
S/.1200.00
S/.100.00
S/.100.00
S/.100.00
S/.100.00
S/.100.00
S/.100.00
S/.100.00
S/.366.82
S/.366.80
1,200.00
S/.366.79
S/.3709.38
S/.3042.69
S/.2088.94
S/.953.75
S/.5127.52
S/.3594.00
S/.1533.49
S/.7921.03
S/.7921.03
S/.2017.27
S/.16242.53
S/.7419.43
S/.10347.65
S/.8823.10
S/.10347.65
S/.9002.31
S/.16191.07
S/.571.15
S/.571.15
S/.4138.46
S/.22181.89
S/.802.98
S/.828.70
S/.28249.69
S/.28249.69
S/.6665.67
S/.6665.67
S/.2315.64
S/.2315.64
S/.6371.23
S/.6371.23
S/.13412.11
S/.13412.11
S/.10519.07
S/.10519.07
S/.27876.62
S/.27876.62
S/.2649.70
S/.12081.39
S/.2412.96
S/.50004.95
S/.8252.21
S/.2750.74
S/.21703.62
S/.10575.54
S/.20095.04
S/.11371.75
S/.35828.08
S/.17457.97
S/.50004.95
05.05.03
05.06
05.06.01
05.06.02
05.06.03
05.06.04
05.07
05.07.01
05.07.02
05.07.03
05.08
05.08.01
05.08.02
05.08.03
05.09
05.09.01
05.10.04
05.10.05
05.10
05.10.01
05.10.02
05.10.03
05.11
05.11.01
05.11.02
05.11.03
05.12
06
06.01
06.02
06.03
06.04
06.04.01
06.04.02
06.04.03
02
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
01.08
01.09
01.10
01.11
01.12
02
02.01
02.02
03
03.01
ACERO EN VIGAS fy=4200 kg/cm2 GRADO 6053,286.05
E
S/.
P
E
S/.
P
CONCRETO EN LOSAS ALIGERADAS f'c=210 18,893.96
kg/cm2
E
S/.
ENCOFRADO Y DESENCOFRADO EN LOSAS17,874.97
ALIGERADAS P
E
S/.
18,949.69
ACERO EN LOSAS ALIGERADAS fy=4200 kg/cm2
GRADO 60P
E
S/.
P
18,235.36
LADRILLO HUECO DE ARCILLA h=15 cm PARA
TECHO ALIGERADO
E
S/.
P
LOSAS MACIZAS
E
S/.
P
8,993.69
E
S/.
ENCOFRADO Y DESENCOFRADO EN LOSAS 3,600.75
ALIGERADAS P
E
S/.
P
14,199.13 60
ACERO EN LOSAS MACIZAS fy=4200 kg/cm2 GRADO
E
S/.
P
ESCALERAS
E
S/.
P
CONCRETO EN ESCALERAS f'c=210 kg/cm2 2,666.25
E
S/.
P
2,613.51
E
S/.
P
6,636.96
ACERO EN ESCALERAS fy=4200 kg/cm2 GRADO
60
E
S/.
P
E
S/.
P
CONCRETO EN COLUMNETAS Y VIGAS DE ARRIOSTRE
10,545.32
f'c=175
kg/cm2
E
S/.
P DE ARRIOSTRE
9,961.94 Y VIGAS
ENCOFRADO Y DESENCOFRADO DE COLUMNETAS
E
S/.
17,903.72fy=4200Pkg/cm2 GRADO 60
ACERO EN COLUMNETAS Y VIGAS DE ARRIOSTRE
E
S/.
P
E
S/.
P
CONCRETO EN JARDINERIAS f'c=175 kg/cm2 7,064.18
E
S/.
P
3,442.45
E
S/.
P
2,388.99
ACERO EN JARDINERIAS fy=4200 kg/cm2 GRADO
60
E
S/.
P
CERCO PERIMETRICO
E
S/.
P
11,427.71
CONCRETO EN CERCO PERIMETRICO f'c=175
kg/cm2
E
S/.
P
ENCOFRADO Y DESENCOFRADO DE CERCO 9,266.75
PERIMETRICO
E
S/.
P
29,424.53
ACERO EN CERCO PERIMETRICO fy=4200 kg/cm2
GRADO 60
E
S/.
P VISTA
30,147.80 CARA
CERCO PERIMETRICO "2" MURO DE SOGA LADRILLO
E
S/.
P
E
S/.
P
103,407.90
MURO DE SOGA LADRILLO KK MEC. 10X14X24
CON CEM-ARENA
E
S/.
P
19,807.78
MURO DE CABEZA LADRILLO KK MEC. 10X14X24
CON CEM-ARENA
E
S/.
P
2,655.00
E
S/.
P
CONTROL DE CALIDAD
E
S/.
P
900.00
DISEO DE MEZCLAS
E
S/.
P
1,200.00
E
S/.
P
750.00
E
S/.
P
ARQUITECTURA
E
S/.
P
E
S/.
6,502.53
TARRAJEO PRIMARIO RAYADO ( Mezcla C-A 1:5
E=1.5cm) P
E
S/.
P
34,357.45
TARRAJEO INTERIOR CON MORTERO 1:5 X1.5
cm
E
S/.
P
TARRAJEO EXTERIOR CON MORTERO 1:5 X 18,795.14
1.5 cm
E
S/.
P
6,791.50
TARRAJEO DE SUPERFICIE DE COLUMNAS CON
CEMENTO-ARENA
E
S/.
P
10,884.07
E
S/.
P
1,075.16
E
S/.
P
941.32
E
S/.
P
2,441.91
VESTIDURA DE DERRAMES (Mezcla 1:5 E=2cm
A=15cm)
E
S/.
P
4,003.66
BRUAS SEGUN DETALLE
E
S/.
P
62.71 CON MORTERO
VESTIDURA DE SUPERFICIE FONDO DE ESCALERA
1:4 X 1.5 cm
E
S/.
P
VESTIDURA DE ESCALERA CON TERRAZOS 2,504.07
E
S/.
P
550.62
E
S/.
P
CIELORRASOS
E
S/.
P
2,276.36 1:5
CIELORRASOS CON MEZCLA DE CEMENTO-ARENA
E
S/.
P
CIELORRASOS CON BALDOSAS DE FIBRA MINERAL
96,611.31 (Celotex)
E
S/.
P
PISOS Y PAVIMENTOS
E
S/.
P
18,851.29
LOSAS ALIGERADAS
S/.12255.29
S/.6638.67
S/.12549.26
S/.5325.71
S/.12291.60
S/.6658.09
S/.11997.59
S/.6237.77
S/.5500.00
S/.3493.69
S/.2520.00
S/.1080.75
S/.9939.39
S/.4259.74
S/.1733.00
S/.933.25
S/.1698.00
S/.915.51
S/.4314.00
S/.2322.96
S/.6272.50
S/.4272.82
S/.4275.59
S/.5686.35
S/.7951.00
S/.9952.72
S/.7064.18
S/.3442.45
S/.2388.99
S/.11427.71
S/.9266.75
S/.29424.53
S/.24647.80
S/.5500.00
S/.50000.00
S/.53407.90
S/.19807.78
S/.900.00
S/.900.00
S/.80.00
S/.170.00
S/.170.00
S/.750.00
S/.400.00
S/.350.00
S/.1327.50
S/.1327.50
S/.170.00
S/.180.00
S/.170.00
S/.170.00
S/.6502.53
S/.34357.45
S/.18795.14
S/.6791.50
S/.10884.07
S/.1075.16
S/.941.32
S/.2441.91
S/.4003.66
S/.62.71
S/.2504.07
S/.550.62
S/.2276.36
S/.96611.31
S/.18851.29
S/.170.00
03.01
03.02
P
6,173.76
PISO DE LOSETA CERAMICA ANTIDESLIZANTE
DE ALTO TRANSITO
30X30 cm
03.03
47,485.49
03.04
04
04.01
04.02
04.03
05
05.01
06
06.01
07
07.01
07.02
07.03
07.04
07.05
07.06
07.07
07.08
07.09
08
08.01
08.02
08.03
08.04
08.05
08.06
08.07
08.08
09
09.01
09.02
09.03
09.04
09.05
09.06
10
10.01
10.02
10.03
11
11.01
11.02
11.03
11.04
11.05
03
01
01.01
01.02
01.03
01.04
18,851.29
E
S/.
E
S/.
P
E
S/.
P
5,405.78
E
S/.
P
CONTRAZOCALOS
E
S/.
CONTRAZOCALO CEMENTO SCIN COLOREAR331.15
H = 30 cm P
E
S/.
P
1,139.18
CONTRAZOCALO DE MADERA CEDRO DE 3/4"x4"
RODON 3/4"
E
S/.
P
15,851.01
CONTRAZOCALO DE TERRAZO H=10cm(acabdo
circular)
E
S/.
P
ZOCALOS
E
S/.
P
23,118.81
E
S/.
P
CUBIERTAS
E
S/.
P
8,040.30
COBERTURA DE POLICARBONATO ALVEOLAR
DE 6mm
E
S/.
P
E
S/.
P
PUERTA DE MADERA TABLERO REBAJADO 33,043.31
E
S/.
P
5,430.16
E
S/.
P
PUERTA DE MADERA TABLERO REBAJADO EN
900.64
MUEBLE BAJO
E
S/.
P
2,990.07
E
S/.
P
3,288.72
E
S/.
P
3,283.53
E
S/.
P
3,753.86
E
S/.
P
611.72
E
S/.
P
11,101.38
E
S/.
P
E
S/.
P
3,893.25
ARCO TUBULAR TC-1
E
S/.
P
3,365.24
VIGUETAS TC-2
E
S/.
P
1,883.68
E
S/.
P
1,673.64
E
S/.
P
12,710.97
E
S/.
P
1,685.66
E
S/.
P
5,272.00
E
S/.
P
700.74
E
S/.
P
CERRAJERIA
E
S/.
P
4,070.40
E
S/.
P
83.76
E
S/.
P
318.24
E
S/.
P
200.00
E
S/.
P
5,801.40
E
S/.
P
1,303.86
E
S/.
P
E
S/.
P
198.71
E
S/.
P
3,071.67
E
S/.
P
8,984.46
E
S/.
P
PINTURA
E
S/.
P
18,838.67
E
S/.
P
3,059.31
E
S/.
P
684.40
E
S/.
P
3,583.09
E
S/.
P
492.02
PINTURA ANTICORROSIVA Y ESMALTE (2 Manos)
EN ELMENTOS
METALICOS
E
S/.
P
E
S/.
P
E
S/.
P
4,940.00 ACCESORIOS
INODORO TANQUE BAJO NORMAL BLANCO INCLUYE
E
S/.
P
720.00
E
S/.
P
5,200.00
E
S/.
P
1,080.00
S/.6173.76
S/.47485.49
S/.5405.78
S/.331.15
S/.1139.18
S/.15851.01
S/.23118.81
S/.8040.30
S/.28043.31
S/.5000.00
S/.5430.16
S/.900.64
S/.2990.07
S/.3288.72
S/.3283.53
S/.3753.86
S/.611.72
S/.11101.38
S/.3893.25
S/.3365.24
S/.1883.68
S/.1673.64
S/.12710.97
S/.1685.66
S/.5272.00
S/.700.74
S/.4070.40
S/.83.76
S/.318.24
S/.200.00
S/.5801.40
S/.1303.86
S/.198.71
S/.3071.67
S/.8984.46
S/.18838.67
S/.3059.31
S/.684.40
S/.3583.09
S/.492.02
S/.4940.00
S/.720.00
S/.5200.00
S/.1080.00
1,080.00
E
S/.
01.05
P
TOALLERA CON SOPORTE DE LOSA Y BARRA180.00
PLASTICA COLOR
BLANCO
01.06
JABONERAS DE LOZA BLANCA SIMPLE DE 15400.00

X 15 cm
01.07
01.08
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
02.08
02.09
02.10
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
04
04.01
04.02
04.03
04.04
04
01
01.01
01.01.01
01.01.02
01.01.03
01.01.04
01.02
01.02.01
01.02.02
01.02.03
01.02.04
01.03
01.03.01
01.03.02
01.03.03
01.03.04
01.04
01.04.01
01.04.02
01.04.03
01.04.04
01.04.05
01.04.06
E
S/.
P
E
S/.
P
PAPELERA DE LOZA BLANCA DE 13 X 15 cm 380.00
E
S/.
P
COLOCACION DE ACCESORIOS SANITARIOS1,418.40
E
S/.
P
E
S/.
P
1,422.90
E
S/.
P
2,228.80
E
S/.
P
1,232.58
E
S/.
P
1,466.16
E
S/.
P
3,200.18
E
S/.
P
961.24
E
S/.
P
581.49
E
S/.
P
988.56
E
S/.
P
40.00
E
S/.
P
CAJA DE REGISTRO DE DESAGUE 12" X 24" 1,633.66
E
S/.
P
E
S/.
3,049.20
SALIDA DE AGUA FRIA 1/2" (Incluye Tuberia PVC
y AccesoriosP PVC C-10)
E
S/.
7,158.16
SALIDA DE AGUA CONTRA INCENDIOS (Incluye
Aditamiento Py Caja)
E
S/.
P
493.33
E
S/.
P
1,810.43
E
S/.
P
1,675.98
E
S/.
P
VALVULA DE COMPUERTA DE BRONCE 3/4" 1,868.76
E
S/.
P
21,520.62
EQUIPO DE BOMBEO 2 ELECTROBOMBAS DE
1.4 HP
E
S/.
P
13,147.08
TANQUE ELEVADO
E
S/.
P
E
S/.
6,192.56
SALIDA DE AGUA CALIENTE CON TUBERIA PVC
HIDRO 3H P1/2"
E
S/.
P
1,025.32
RED DE DISTRIBUCION DE AGUA CALIENTE TUBO
CPVC D=3/4"
E
S/.
P
VALVULA DE COMPUERTA DE BRONCE 3/4" 207.64
E
S/.
P
3,323.54
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
SALIDA PARA TOMACORRIENTE DOBLE CON7,420.21
TOMA A TIERRA
0.40m
E
S/.
P
SALIDA PARA TOMACORRIENTE DOBLE CON 888.80
TOMA A TIERRA
1.20m
E
S/.
P
SALIDA PARA TOMACORRIENTE DOBLE CON 241.28
TOMA A TIERRA
2.30m
E
S/.
P
SALIDA PARA TOMATRIFASICA/MONOFASICA 705.25
DE USO EXCLUSIVO
0.40m
E
S/.
P
E
S/.
P
5,211.96
E
S/.
P
2,454.79
E
S/.
P
452.88
E
S/.
606.24
SALIDA PARA INTERRUPTOR DE COMMUTACION
SIMPLE P
E
S/.
P
E
S/.
P
6,728.67
E
S/.
P
4,170.60
E
S/.
P
TUBERIA SUBTERRANEA PVC SAP. 50mm 1,782.50
E
S/.
P
557.90
E
S/.
P
E
S/.
P COLORES)
3,959.80
E
S/.
P COLORES)
1,825.92
E
S/.
P VERDE)
970.56
CONDUCTOR TIPO CABLE THW AWG 75C. 4.0mm2(COLOR
E
S/.
P
774.30
E
S/.
P
CONDUCTOR TIPO CABLE NYY 3-1x6mm2(COLOR
281.88
AMARILLO)
E
S/.
P
560.23
S/.180.00
S/.400.00
S/.380.00
S/.1418.40
S/.1422.90
S/.2228.80
S/.1232.58
S/.1466.16
S/.3200.18
S/.961.24
S/.581.49
S/.988.56
S/.40.00
S/.1633.66
S/.3049.20
S/.7158.16
S/.493.33
S/.1810.43
S/.1675.98
S/.1868.76
S/.21520.62
S/.13147.08
S/.6192.56
S/.1025.32
S/.207.64
S/.3323.54
S/.7420.21
S/.888.80
S/.241.28
S/.705.25
S/.5211.96
S/.2454.79
S/.452.88
S/.606.24
S/.6728.67
S/.4170.60
S/.1782.50
S/.557.90
S/.3959.80
S/.1825.92
S/.970.56
S/.774.30
S/.281.88
S/.560.23
560.23
01.04.07
01.04.08
01.04.09
01.04.10
01.05
01.05.01
01.05.02
01.05.03
01.06
01.06.01
01.06.02
01.06.03
01.06.04
01.06.05
01.06.06
01.06.07
01.06.08
01.07
01.07.01
01.08
01.08.01
01.08.02
01.08.03
01.08.04
02
02.01
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
03.09
04
04.01
04.02
05
05.01
05.02
05.03
05.04
05.05
01
02
E
S/.
P
E
S/.
P
CONDUCTOR TIPO CABLE NYY 3-1x35mm2 4,710.70
E
S/.
P Y DATOS
9,747.00 DE VOZ
CONDUCTOR TIPO CABLE UTP PARA TRANSMISION
E
S/.
P
CONDUCTOR DE COBRE DESNUDO 25mm2 11,520.00
E
S/.
P
TABLERO ELECTRICO
E
S/.
P
484.40
E
S/.
P
1,659.60
E
S/.
P
1,714.48
E
S/.
P
E
S/.
65.61 6KA P
INTERRUPTOR THERMOMAGNETICO 2 X 10A, 220V,
E
S/.
INTERRUPTOR THERMOMAGNETICO 2 X 20A, 328.05
220V, 6KA P
E
S/.
328.05
INTERRUPTOR THERMOMAGNETICO 2 X 32A, 220V, 6KA P
E
S/.
220V, 6KA P
E
S/.
220V, 6KA P
E
S/.
220V, 10KA P
E
S/.
INTERRUPTOR THERMOMAGNETICO 3 X 125A,444.38
220V, 10KAP
E
S/.
P
INTERRUPTOR DIFERENCIAL 2 X 40A, 30MA, 1,703.30
220V, 6KA
E
S/.
P
E
S/.
P
1,611.11
E
S/.
P
E
S/.
P
5,178.16
E
S/.
P
718.83
E
S/.
P
611.16
E
S/.
P
1,065.92
E
S/.
P
PARARRAYOS
E
S/.
P
7,589.83
E
S/.
P
ARTEFACTOS
E
S/.
P
4,311.65
E
S/.
P
30,416.75
E
S/.
P
7,790.58
E
S/.
P
6,220.34
E
S/.
P
3,233.12
E
S/.
P
9,671.13
E
S/.
P
1,282.64
E
S/.
P
1,459.44
E
S/.
P
3,917.42
E
S/.
P
PUESTAS A TIERRA
E
S/.
P
SISTEMA DE PUESTA DE TIERRA VERTICAL 9,710.88
E
S/.
P
1,106.40
E
S/.
P
E
S/.
P
2,309.91
SALIDA PARA ALTAVOZ
E
S/.
P
3,563.28
E
S/.
P
1,223.41
CENTRAL TELEFONICA
E
S/.
P
1,147.60
E
S/.
P
780.00
E
S/.
P
FLETES
E
S/.
P
40,000.00
E
S/.2291.64
2,291.64
S/.4710.70
S/.9747.00
S/.11520.00
S/.484.40
S/.1659.60
S/.1714.48
S/.65.61
S/.328.05
S/.328.05
S/.471.48
S/.122.56
S/.410.10
S/.444.38
S/.1703.30
S/.1611.11
S/.5178.16
S/.718.83
S/.427.00
S/.1065.92
S/.7589.83
S/.4311.65
S/.30416.75
S/.7790.58
S/.6220.34
S/.3233.12
S/.9671.13
S/.1282.64
S/.1459.44
S/.3917.42
S/.9710.88
S/.1106.40
S/.2309.91
S/.3563.28
S/.1223.41
S/.1147.60
S/.780.00
S/.10000.00
#N/A
1,572,466.82
AVANCE MENSUAL (%)
AVANCE ACUMULADO (%)
S/.184.16
45169.53
#N/A
S/.9200.00
S/.9000.00
206683.03
179496.33
S/.7500.00
#N/A
#N/A
#N/A
265175.50
S/.4000.00
#N/A
#N/A
#N/A
171513.69
S/.2000.00
#N/A
#N/A
#N/A
145578.49
S/.2000.00
#N/A
#N/A
#N/A
167049.96
S/.2000.00
#N/A
#N/A
#N/A
173396.27
S/.2000.00
#N/A
#N/A
#N/A
224825.12
S/.1500.00
#N/A
0.00
0.00
S/. 45,169.53
PROGRAMADO
2.87%
11.41%
16.86%
10.91%
9.26%
10.62%
11.03%
14.30%
12.74%
EJECUTADO
2.87%
13.14%
33.24%
15.05%
15.05%
15.05%
15.05%
15.05%
15.05%
PROGRAMADO
2.87%
14.29%
31.15%
42.06%
51.32%
61.94%
72.97%
87.26%
100.00%
EJECUTADO
2.87%
16.01%
49.25%
31.06%
64.30%
46.11%
79.35%
61.16%
200261.89
CHEQUEO
TOTAL
PORCENTAJE
S/. 1,500.00
100.00%
S/. 1,200.00
100.00%
S/. 1,200.00
100.00%
S/. 2,500.00
100.00%
S/. 2,000.00
100.00%
S/. 628.56
100.00%
S/. 4,500.00
100.00%
S/. 1,465.44
100.00%
S/. 1,465.44
100.00%
S/. 4,975.83
100.00%
S/. 3,042.69
100.00%
S/. 8,607.49
100.00%
S/. 5,127.49
100.00%
S/. 7,921.03
100.00%
S/. 2,017.27
100.00%
S/. 16,242.53
100.00%
S/. 10,347.65
100.00%
S/. 9,002.31
100.00%
S/. 16,191.07
100.00%
S/. 571.15
100.00%
S/. 4,138.46
100.00%
S/. 22,181.89
100.00%
S/. 802.98
100.00%
S/. 828.70
100.00%
S/. 28,249.69
100.00%
S/. 14,984.74
100.00%
S/. 6,665.67
100.00%
S/. 2,315.64
100.00%
S/. 6,371.23
100.00%
S/. 13,412.11
100.00%
S/. 10,519.07
100.00%
S/. 27,876.62
100.00%
S/. 12,081.39
100.00%
S/. 11,002.95
100.00%
S/. 50,004.95
100.00%
S/. 32,279.16
100.00%
S/. 31,466.79
100.00%
S/. 53,286.05
100.00%
S/. 18,893.96
100.00%
S/. 17,874.97
100.00%
S/. 18,949.69
100.00%
S/. 18,235.36
100.00%
S/. 8,993.69
100.00%
S/. 3,600.75
100.00%
S/. 14,199.13
100.00%
S/. 2,666.25
100.00%
S/. 2,613.51
100.00%
S/. 6,636.96
100.00%
S/. 10,545.32
100.00%
S/. 9,961.94
100.00%
S/. 17,903.72
100.00%
S/. 7,064.18
100.00%
S/. 3,442.45
100.00%
S/. 2,388.99
100.00%
S/. 11,427.71
100.00%
S/. 9,266.75
100.00%
S/. 29,424.53
100.00%
S/. 30,147.80
100.00%
S/. 103,407.90
100.00%
S/. 19,807.78
100.00%
S/. 2,655.00
100.00%
S/. 900.00
100.00%
S/. 1,200.00
100.00%
S/. 750.00
100.00%
S/. 6,502.53
100.00%
S/. 34,357.45
100.00%
S/. 18,795.14
100.00%
S/. 6,791.50
100.00%
S/. 10,884.07
100.00%
S/. 1,075.16
100.00%
S/. 941.32
100.00%
S/. 2,441.91
100.00%
S/. 4,003.66
100.00%
S/. 62.71
100.00%
S/. 2,504.07
100.00%
S/. 550.62
100.00%
S/. 2,276.36
100.00%
S/. 96,611.31
100.00%
S/. 18,851.29
100.00%
S/. 6,173.76
100.00%
S/. 47,485.49
100.00%
S/. 5,405.78
100.00%
S/. 331.15
100.00%
S/. 1,139.18
100.00%
S/. 15,851.01
100.00%
S/. 23,118.81
100.00%
S/. 8,040.30
100.00%
S/. 33,043.31
100.00%
S/. 5,430.16
100.00%
S/. 900.64
100.00%
S/. 2,990.07
100.00%
S/. 3,288.72
100.00%
S/. 3,283.53
100.00%
S/. 3,753.86
100.00%
S/. 611.72
100.00%
S/. 11,101.38
100.00%
S/. 3,893.25
100.00%
S/. 3,365.24
100.00%
S/. 1,883.68
100.00%
S/. 1,673.64
100.00%
S/. 12,710.97
100.00%
S/. 1,685.66
100.00%
S/. 5,272.00
100.00%
S/. 700.74
100.00%
S/. 4,070.40
100.00%
S/. 83.76
100.00%
S/. 318.24
100.00%
S/. 200.00
100.00%
S/. 5,801.40
100.00%
S/. 1,303.86
100.00%
S/. 198.71
100.00%
S/. 3,071.67
100.00%
S/. 8,984.46
100.00%
S/. 18,838.67
100.00%
S/. 3,059.31
100.00%
S/. 684.40
100.00%
S/. 3,583.09
100.00%
S/. 492.02
100.00%
S/. 4,940.00
100.00%
S/. 720.00
100.00%
S/. 5,200.00
100.00%
S/. 1,080.00
100.00%
S/. 180.00
100.00%
S/. 400.00
100.00%
S/. 380.00
100.00%
S/. 1,418.40
100.00%
S/. 1,422.90
100.00%
S/. 2,228.80
100.00%
S/. 1,232.58
100.00%
S/. 1,466.16
100.00%
S/. 3,200.18
100.00%
S/. 961.24
100.00%
S/. 581.49
100.00%
S/. 988.56
100.00%
S/. 40.00
100.00%
S/. 1,633.66
100.00%
S/. 3,049.20
100.00%
S/. 7,158.16
100.00%
S/. 493.33
100.00%
S/. 1,810.43
100.00%
S/. 1,675.98
100.00%
S/. 1,868.76
100.00%
S/. 21,520.62
100.00%
S/. 13,147.08
100.00%
S/. 6,192.56
100.00%
S/. 1,025.32
100.00%
S/. 207.64
100.00%
S/. 3,323.54
100.00%
S/. 7,420.21
100.00%
S/. 888.80
100.00%
S/. 241.28
100.00%
S/. 705.25
100.00%
S/. 5,211.96
100.00%
S/. 2,454.79
100.00%
S/. 452.88
100.00%
S/. 606.24
100.00%
S/. 6,728.67
100.00%
S/. 4,170.60
100.00%
S/. 1,782.50
100.00%
S/. 557.90
100.00%
S/. 3,959.80
100.00%
S/. 1,825.92
100.00%
S/. 970.56
100.00%
S/. 774.30
100.00%
S/. 281.88
100.00%
S/. 560.23
100.00%
S/. 1,572,466.77
100.000%
S/. 2,291.64
100.00%
S/. 4,710.70
100.00%
S/. 9,747.00
100.00%
S/. 11,520.00
100.00%
S/. 484.40
100.00%
S/. 1,659.60
100.00%
S/. 1,714.48
100.00%
S/. 65.61
100.00%
S/. 328.05
100.00%
S/. 328.05
100.00%
S/. 471.48
100.00%
S/. 122.56
100.00%
S/. 410.10
100.00%
S/. 444.38
100.00%
S/. 1,703.30
100.00%
S/. 1,611.11
100.00%
S/. 5,178.16
100.00%
S/. 718.83
100.00%
S/. 611.16
100.00%
S/. 1,065.92
100.00%
S/. 7,589.83
100.00%
S/. 4,311.65
100.00%
S/. 30,416.75
100.00%
S/. 7,790.58
100.00%
S/. 6,220.34
100.00%
S/. 3,233.12
100.00%
S/. 9,671.13
100.00%
S/. 1,282.64
100.00%
S/. 1,459.44
100.00%
S/. 3,917.42
100.00%
S/. 9,710.88
100.00%
S/. 1,106.40
100.00%
S/. 2,309.91
100.00%
S/. 3,563.28
100.00%
S/. 1,223.41
100.00%
S/. 1,147.60
100.00%
S/. 780.00
100.00%
S/. 40,000.00
100.00%
1572466.77
CRONOGRAMA
O B R A
FECHA
01
ESTRUCTURAS
01
OBRAS PROVISIONALES
01.02
01.03
01.04
01.05
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
03.03
03.04
03.05
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
DE
0BRA
VALORIZADO
21/08/13
PARTIDAS
01.01
MENSUAL
COSTO
S/.
P
E
S/.
P
1,200.00
E
S/.
P
1,200.00
E
S/.
P
2,500.00
E
S/.
P
2,000.00
E
S/.
P
OBRAS PRELIMINARES
E
S/.
P
628.56
E
S/.
P
4,500.00
E
S/.
P
1,465.44
E
S/.
P
TRAZO, NIVELACION Y REPLANTEO DURANTE LA CONSTRUCCION 1,465.44
E
S/.
P
4,975.83
E
S/.
P
E
S/.
P
3,042.69
E
S/.
P
8,607.49
E
S/.
P
5,127.52
E
S/.
P
7,921.03 C/MAQUINARIA
CARGUIO Y ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACIONES
E
S/.
P
2,017.27
E
S/.
P
CONCRETO SIMPLE
E
S/.
P
16,242.53
E
S/.
P
ENCOFRADO Y DESENCOFRADO CIMIENTOS DE 0.30 A 0.60 MTS. 10,347.65
E
S/.
P
9,002.31
E
S/.
P
16,191.07
E
S/.
P
571.15
E
S/.
P
4,138.46
CONTRAPISO DE 25 mm
E
S/.
P
22,181.89
E
S/.
PERIODO
AGOSTO-2013
SETIEMBRE-2013
OCTUBRE-2013
NOVIEMBRE-2013
S/.1500.00
1,500.00
802.98
S/.1200.00
S/.60.00
S/.150.00
S/.160.00
S/.200.00
S/.125.00
S/.300.00
S/.314.00
S/.314.00
S/.100.00
S/.1200.00
S/.100.00
S/.100.00
S/.366.80
S/.366.79
S/.628.56
S/.4500.00
S/.1465.44
S/.731.85
S/.1266.45
S/.3709.38
S/.2088.94
S/.953.75
S/.3594.00
S/.1533.49
S/.8607.49
S/.7921.03
S/.2017.27
S/.7419.43
S/.8823.10
S/.10347.65
S/.9002.31
S/.571.15
DE
EJECUCION
EN
M
DICIEMBRE-2013
04.08
802.98
04.09
828.70
05
05.01
CONCRETO ARMADO
ZAPATAS
05.01.01
28,249.69
05.01.02
14,984.74
05.02
TANQUE CISTERNA
05.02.01
6,665.67
05.02.02
2,315.64
05.02.03
6,371.23
05.03
05.03.01
13,412.11
05.03.02
10,519.07
05.03.03
27,876.62
05.04
COLUMNAS
05.04.01
12,081.39
05.04.02
11,002.95
05.04.03
50,004.95
05.05
VIGAS
05.05.01
32,279.16
05.05.02
31,466.79
05.05.03
53,286.05
05.06
LOSAS ALIGERADAS
05.06.01
18,893.96
05.06.02
17,874.97
05.06.03
18,949.69
05.06.04
LADRILLO HUECO DE ARCILLA h=15 cm PARA TECHO ALIGERADO 18,235.36
05.07
LOSAS MACIZAS
05.07.01
8,993.69
05.07.02
3,600.75
05.07.03
14,199.13
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.28249.69
S/.14984.74
S/.6665.67
S/.2315.64
S/.6371.23
S/.13412.11
S/.10519.07
S/.27876.62
S/.12081.39
S/.8252.21
S/.2750.74
S/.21703.62
S/.10575.54
S/.20095.04
S/.11371.75
S/.35828.08
S/.17457.97
S/.12255.29
S/.6638.67
S/.12549.26
S/.5325.71
S/.12291.60
S/.6658.09
S/.11997.59
S/.6237.77
S/.5500.00
S/.3493.69
S/.2520.00
S/.1080.75
S/.9939.39
S/.4259.74
S/.50004.95
05.08
ESCALERAS
05.08.01
2,666.25
05.08.02
2,613.51
05.08.03
6,636.96
05.09
05.09.01
10,545.32
05.10.04
9,961.94
ENCOFRADO Y DESENCOFRADO DE COLUMNETAS Y VIGAS DE ARRIOSTRE
05.10.05
ACERO EN COLUMNETAS Y VIGAS DE ARRIOSTRE fy=4200 kg/cm2 17,903.72

GRADO 60
05.10
05.10.01
7,064.18
05.10.02
3,442.45
05.10.03
2,388.99
05.11
CERCO PERIMETRICO
05.11.01
11,427.71
05.11.02
9,266.75
05.11.03
29,424.53
05.12
06
CERCO PERIMETRICO "2" MURO DE SOGA LADRILLO CARA VISTA 30,147.80

06.01
MURO DE SOGA LADRILLO KK MEC. 10X14X24 CON CEM-ARENA 103,407.90
06.02
MURO DE CABEZA LADRILLO KK MEC. 10X14X24 CON CEM-ARENA19,807.78
06.03
06.04
CONTROL DE CALIDAD
06.04.01
DISEO DE MEZCLAS
06.04.02
06.04.03
02
ARQUITECTURA
01
2,655.00
900.00
1,200.00
750.00
01.01
6,502.53
01.02
34,357.45
01.03
18,795.14
01.04
TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA6,791.50
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
S/.1733.00
S/.933.25
S/.1698.00
S/.915.51
S/.4314.00
S/.2322.96
S/.6272.50
S/.4275.59
S/.7951.00
S/.9266.75
S/.29424.53
S/.24647.80
S/.50000.00
S/.1327.50
S/.900.00
S/.170.00
S/.170.00
S/.400.00
S/.350.00
S/.170.00
01.04
TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA6,791.50
01.05
10,884.07
01.06
1,075.16
01.07
01.08
2,441.91
01.09
BRUAS SEGUN DETALLE
4,003.66
01.10
VESTIDURA DE SUPERFICIE FONDO DE ESCALERA CON MORTERO 62.71

1:4 X 1.5 cm
01.11
01.12
02
941.32
2,504.07
550.62
CIELORRASOS
02.01
2,276.36
02.02
96,611.31
03
PISOS Y PAVIMENTOS
03.01
03.02
PISO DE LOSETA CERAMICA ANTIDESLIZANTE DE ALTO TRANSITO6,173.76

30X30 cm
03.03
47,485.49
03.04
5,405.78
04
18,851.29
CONTRAZOCALOS
04.01
04.02
1,139.18
04.03
15,851.01
05
05.01
06
06.01
07
331.15
ZOCALOS
23,118.81
CUBIERTAS
8,040.30
07.01
33,043.31
07.02
5,430.16
07.03
07.04
2,990.07
07.05
3,288.72
07.06
3,283.53
900.64
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
07.06
3,283.53
07.07
3,753.86
07.08
07.09
08
611.72
11,101.38
08.01
ARCO TUBULAR TC-1
3,893.25
08.02
VIGUETAS TC-2
3,365.24
08.03
1,883.68
08.04
1,673.64
08.05
12,710.97
08.06
1,685.66
08.07
5,272.00
08.08
700.74
09
CERRAJERIA
09.01
09.02
83.76
09.03
318.24
09.04
200.00
09.05
5,801.40
09.06
1,303.86
10
4,070.40
10.01
10.02
3,071.67
10.03
8,984.46
11
198.71
PINTURA
11.01
18,838.67
11.02
3,059.31
11.03
684.40
11.04
3,583.09
11.05
492.02
PINTURA ANTICORROSIVA Y ESMALTE (2 Manos) EN ELMENTOS METALICOS
03
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
01
01.01
INODORO TANQUE BAJO NORMAL BLANCO INCLUYE ACCESORIOS4,940.00
01.02
01.03
5,200.00
01.04
1,080.00
01.05
180.00
TOALLERA CON SOPORTE DE LOSA Y BARRA PLASTICA COLOR BLANCO
01.06
400.00
01.07
380.00
01.08
1,418.40
02
720.00
02.01
1,422.90
02.02
2,228.80
02.03
1,232.58
02.04
1,466.16
02.05
3,200.18
02.06
961.24
02.07
581.49
02.08
988.56
02.09
40.00
02.10
03
1,633.66
03.01
3,049.20
03.02
SALIDA DE AGUA CONTRA INCENDIOS (Incluye Aditamiento y Caja) 7,158.16
03.03
493.33
03.04
1,810.43
03.05
1,675.98
03.06
1,868.76
03.07
21,520.62
03.08
TANQUE ELEVADO
13,147.08
04
04.01

6,192.56
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
6,192.56
04.02
04.03
04.04
04
01
01.01
1,025.32
207.64
3,323.54
01.01.01
7,420.21
01.01.02
SALIDA PARA TOMACORRIENTE DOBLE CON TOMA A TIERRA 1.20m888.80
01.01.03
SALIDA PARA TOMACORRIENTE DOBLE CON TOMA A TIERRA 2.30m241.28
01.01.04
705.25
01.02
01.02.01
5,211.96
01.02.02
2,454.79
01.02.03
452.88
01.02.04
606.24
01.03
01.03.01
6,728.67
01.03.02
4,170.60
01.03.03
1,782.50
01.03.04
557.90
01.04
01.04.01
3,959.80
01.04.02
1,825.92
01.04.03
CONDUCTOR TIPO CABLE THW AWG 75C. 4.0mm2(COLOR VERDE) 970.56
01.04.04
774.30
01.04.05
281.88
01.04.06
560.23
01.04.07
2,291.64
01.04.08
4,710.70
01.04.09
9,747.00
11,520.00
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
01.04.10
01.05
11,520.00
TABLERO ELECTRICO
01.05.01
01.05.02
1,659.60
01.05.03
1,714.48
01.06
484.40
01.06.01
65.61
01.06.02
328.05
01.06.03
328.05
01.06.04
471.48
01.06.05
122.56
01.06.06
410.10
01.06.07
444.38
01.06.08
01.07
01.07.01
01.08
1,703.30

1,611.11
01.08.01
01.08.02
718.83
01.08.03
611.16
01.08.04
1,065.92
02
02.01
03
5,178.16
PARARRAYOS
7,589.83
ARTEFACTOS
03.01
4,311.65
03.02
30,416.75
03.03
7,790.58
03.04
6,220.34
03.05
3,233.12
03.06
9,671.13
03.07
1,282.64
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.427.00
S/.184.16
03.08
1,459.44
03.09
3,917.42
04
PUESTAS A TIERRA
04.01
9,710.88
04.02
1,106.40
05
05.01
SALIDA PARA ALTAVOZ
2,309.91
05.02
3,563.28
05.03
CENTRAL TELEFONICA
1,223.41
05.04
1,147.60
05.05
01
FLETES
02
780.00
40,000.00
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.
P
E
S/.10000.00
#N/A
1,572,466.82
AVANCE MENSUAL (%)
AVANCE ACUMULADO (%)
PROGRAMADO
EJECUTADO
PROGRAMADO
EJECUTADO
45169.53
S/. 45,169.53
2.87%
2.87%
2.87%
2.87%
RESIDENTE
S/.9000.00
#N/A
#N/A
#N/A
11.41%
33.24%
14.29%
36.11%
179496.33
S/.7500.00
#N/A
#N/A
#N/A
265175.50
#N/A
16.86%
33.24%
31.15%
69.35%
SUPERVISOR DE PROYECTOS
S/.4000.00
#N/A
#N/A
#N/A
#N/A
10.91%
15.05%
42.06%
51.16%
171513.69
#N/A
#N/A
#N/A
9.26%
15.05%
51.32%
84.40%
RA
VALORIZADO
PERIODO
DE
EJECUCION
EN
M
DICIEMBRE-2013
S
ENERO-2014
FEBRERO-2014
MARZO-2014
ABRIL-2014
TOTAL
CHEQUEO
PORCENTAJE
S/. 1,500.00
100.00%
S/. 1,200.00
100.00%
S/.140.00
S/.150.00
S/.140.00
S/.150.00
S/.50.00
S/. 1,200.00
100.00%
S/.314.00
S/.314.00
S/.314.00
S/.314.00
S/.191.00
S/. 2,500.00
100.00%
S/.100.00
S/.100.00
S/.100.00
S/.100.00
S/.100.00
S/. 2,000.00
100.00%
S/. 628.56
100.00%
S/. 4,500.00
100.00%
S/. 1,465.44
100.00%
S/. 1,465.44
100.00%
S/. 4,975.83
100.00%
S/. 3,042.69
100.00%
S/. 8,607.49
100.00%
S/. 5,127.49
100.00%
S/. 7,921.03
100.00%
S/. 2,017.27
100.00%
S/. 16,242.53
100.00%
S/. 10,347.65
100.00%
S/. 9,002.31
100.00%
S/. 16,191.07
100.00%
S/. 571.15
100.00%
S/. 4,138.46
100.00%
S/.22181.89
S/. 22,181.89
100.00%
S/.802.98
S/. 802.98
100.00%
S/.16191.07
S/.4138.46
S/.828.70
S/. 828.70
100.00%
S/. 28,249.69
100.00%
S/. 14,984.74
100.00%
S/. 6,665.67
100.00%
S/. 2,315.64
100.00%
S/. 6,371.23
100.00%
S/. 13,412.11
100.00%
S/. 10,519.07
100.00%
S/. 27,876.62
100.00%
S/. 12,081.39
100.00%
S/. 11,002.95
100.00%
S/. 50,004.95
100.00%
S/. 32,279.16
100.00%
S/. 31,466.79
100.00%
S/. 53,286.05
100.00%
S/. 18,893.96
100.00%
S/. 17,874.97
100.00%
S/. 18,949.69
100.00%
S/. 18,235.36
100.00%
S/. 8,993.69
100.00%
S/. 3,600.75
100.00%
S/. 14,199.13
100.00%
S/. 2,666.25
100.00%
S/. 2,613.51
100.00%
S/. 6,636.96
100.00%
S/.4272.82
S/. 10,545.32
100.00%
S/.5686.35
S/. 9,961.94
100.00%
S/.9952.72
S/. 17,903.72
100.00%
S/.7064.18
S/. 7,064.18
100.00%
S/.3442.45
S/. 3,442.45
100.00%
S/.2388.99
S/. 2,388.99
100.00%
S/. 11,427.71
100.00%
S/. 9,266.75
100.00%
S/. 29,424.53
100.00%
S/.5500.00
S/. 30,147.80
100.00%
S/.53407.90
S/. 103,407.90
100.00%
S/.19807.78
S/. 19,807.78
100.00%
S/.1327.50
S/. 2,655.00
100.00%
S/. 900.00
100.00%
S/. 1,200.00
100.00%
S/. 750.00
100.00%
S/.6502.53
S/. 6,502.53
100.00%
S/.34357.45
S/. 34,357.45
100.00%
S/. 18,795.14
100.00%
S/. 6,791.50
100.00%
S/.11427.71
S/.180.00
S/.170.00
S/.170.00
S/.18795.14
S/.6791.50
S/.170.00
S/.10884.07
S/. 10,884.07
100.00%
S/.1075.16
S/. 1,075.16
100.00%
S/.941.32
S/. 941.32
100.00%
S/.2441.91
S/. 2,441.91
100.00%
S/.4003.66
S/. 4,003.66
100.00%
S/.62.71
S/. 62.71
100.00%
S/.2504.07
S/. 2,504.07
100.00%
S/.550.62
S/. 550.62
100.00%
S/.2276.36
S/. 2,276.36
100.00%
S/.96611.31
S/. 96,611.31
100.00%
S/.18851.29
S/. 18,851.29
100.00%
S/.6173.76
S/. 6,173.76
100.00%
S/.47485.49
S/. 47,485.49
100.00%
S/. 5,405.78
100.00%
S/. 331.15
100.00%
S/. 1,139.18
100.00%
S/. 15,851.01
100.00%
S/.23118.81
S/. 23,118.81
100.00%
S/.8040.30
S/. 8,040.30
100.00%
S/.5405.78
S/.331.15
S/.1139.18
S/.15851.01
S/.28043.31
S/. 33,043.31
100.00%
S/.5430.16
S/.5000.00
S/. 5,430.16
100.00%
S/.900.64
S/. 900.64
100.00%
S/.2990.07
S/. 2,990.07
100.00%
S/.3288.72
S/. 3,288.72
100.00%
S/.3283.53
S/. 3,283.53
100.00%
S/.3753.86
S/. 3,753.86
100.00%
S/.611.72
S/. 611.72
100.00%
S/.11101.38
S/. 11,101.38
100.00%
S/.3893.25
S/. 3,893.25
100.00%
S/.3365.24
S/. 3,365.24
100.00%
S/.1883.68
S/. 1,883.68
100.00%
S/.1673.64
S/. 1,673.64
100.00%
S/. 12,710.97
100.00%
S/.1685.66
S/. 1,685.66
100.00%
S/.5272.00
S/. 5,272.00
100.00%
S/.700.74
S/. 700.74
100.00%
S/. 4,070.40
100.00%
S/.12710.97
S/.4070.40
S/.83.76
S/. 83.76
100.00%
S/.318.24
S/. 318.24
100.00%
S/.200.00
S/. 200.00
100.00%
S/.5801.40
S/. 5,801.40
100.00%
S/.1303.86
S/. 1,303.86
100.00%
S/.198.71
S/. 198.71
100.00%
S/.3071.67
S/. 3,071.67
100.00%
S/.8984.46
S/. 8,984.46
100.00%
S/.18838.67
S/. 18,838.67
100.00%
S/.3059.31
S/. 3,059.31
100.00%
S/.684.40
S/. 684.40
100.00%
S/.3583.09
S/. 3,583.09
100.00%
S/.492.02
S/. 492.02
100.00%
S/.4940.00
S/. 4,940.00
100.00%
S/.720.00
S/. 720.00
100.00%
S/.5200.00
S/. 5,200.00
100.00%
S/.1080.00
S/. 1,080.00
100.00%
S/.180.00
S/. 180.00
100.00%
S/.400.00
S/. 400.00
100.00%
S/.380.00
S/. 380.00
100.00%
S/.1418.40
S/. 1,418.40
100.00%
S/.1422.90
S/. 1,422.90
100.00%
S/.2228.80
S/. 2,228.80
100.00%
S/.1232.58
S/. 1,232.58
100.00%
S/.1466.16
S/. 1,466.16
100.00%
S/.3200.18
S/. 3,200.18
100.00%
S/.961.24
S/. 961.24
100.00%
S/.581.49
S/. 581.49
100.00%
S/.988.56
S/. 988.56
100.00%
S/.40.00
S/. 40.00
100.00%
S/.1633.66
S/. 1,633.66
100.00%
S/.3049.20
S/. 3,049.20
100.00%
S/.7158.16
S/. 7,158.16
100.00%
S/.493.33
S/. 493.33
100.00%
S/.1810.43
S/. 1,810.43
100.00%
S/.1675.98
S/. 1,675.98
100.00%
S/.1868.76
S/. 1,868.76
100.00%
S/.21520.62
S/. 21,520.62
100.00%
S/.13147.08
S/. 13,147.08
100.00%
S/.6192.56
S/. 6,192.56
100.00%
S/.1025.32
S/. 1,025.32
100.00%
S/.207.64
S/. 207.64
100.00%
S/.3323.54
S/. 3,323.54
100.00%
S/.7420.21
S/. 7,420.21
100.00%
S/.888.80
S/. 888.80
100.00%
S/.241.28
S/. 241.28
100.00%
S/.705.25
S/. 705.25
100.00%
S/.5211.96
S/. 5,211.96
100.00%
S/.2454.79
S/. 2,454.79
100.00%
S/.452.88
S/. 452.88
100.00%
S/.606.24
S/. 606.24
100.00%
S/.6728.67
S/. 6,728.67
100.00%
S/.4170.60
S/. 4,170.60
100.00%
S/.1782.50
S/. 1,782.50
100.00%
S/.557.90
S/. 557.90
100.00%
S/.3959.80
S/. 3,959.80
100.00%
S/.1825.92
S/. 1,825.92
100.00%
S/.970.56
S/. 970.56
100.00%
S/.774.30
S/. 774.30
100.00%
S/.281.88
S/. 281.88
100.00%
S/.560.23
S/. 560.23
100.00%
S/.2291.64
S/. 2,291.64
100.00%
S/.4710.70
S/. 4,710.70
100.00%
S/.9747.00
S/. 9,747.00
100.00%
S/.11520.00
S/. 11,520.00
100.00%
S/.484.40
S/. 484.40
100.00%
S/.1659.60
S/. 1,659.60
100.00%
S/.1714.48
S/. 1,714.48
100.00%
S/.65.61
S/. 65.61
100.00%
S/.328.05
S/. 328.05
100.00%
S/.328.05
S/. 328.05
100.00%
S/.471.48
S/. 471.48
100.00%
S/.122.56
S/. 122.56
100.00%
S/.410.10
S/. 410.10
100.00%
S/.444.38
S/. 444.38
100.00%
S/.1703.30
S/. 1,703.30
100.00%
S/.1611.11
S/. 1,611.11
100.00%
S/.5178.16
S/. 5,178.16
100.00%
S/. 718.83
100.00%
S/. 611.16
100.00%
S/.1065.92
S/. 1,065.92
100.00%
S/.7589.83
S/. 7,589.83
100.00%
S/.4311.65
S/. 4,311.65
100.00%
S/.30416.75
S/. 30,416.75
100.00%
S/.7790.58
S/. 7,790.58
100.00%
S/.6220.34
S/. 6,220.34
100.00%
S/.3233.12
S/. 3,233.12
100.00%
S/.9671.13
S/. 9,671.13
100.00%
S/.1282.64
S/. 1,282.64
100.00%
S/.718.83
S/.2000.00
#N/A
#N/A
9.26%
15.05%
51.32%
84.40%
145578.49
S/.2000.00
#N/A
#N/A
#N/A
#N/A
10.62%
15.05%
61.94%
66.21%
167049.96
S/.2000.00
#N/A
#N/A
#N/A
173396.27
#N/A
11.03%
15.05%
72.97%
99.45%
S/.2000.00
#N/A
#N/A
#N/A
224825.12
#N/A
14.30%
15.05%
87.26%
81.26%
#N/A
0.00
0.00
12.74%
15.05%
100.00%
S/.1459.44
S/. 1,459.44
100.00%
S/.3917.42
S/. 3,917.42
100.00%
S/.9710.88
S/. 9,710.88
100.00%
S/.1106.40
S/. 1,106.40
100.00%
S/.2309.91
S/. 2,309.91
100.00%
S/.3563.28
S/. 3,563.28
100.00%
S/.1223.41
S/. 1,223.41
100.00%
S/.1147.60
S/. 1,147.60
100.00%
S/.780.00
S/. 780.00
100.00%
S/.1500.00
S/. 40,000.00
100.00%
200261.89
S/. 1,572,466.77
100.000%
1572466.77

Valorizacion N 02 San Jose 2013

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Valorizacion N 02 San Jose 2013

Cargado por

Copyright:

Formatos disponibles

CONSORCIO SURUPANA

VALORIZACION MENSUAL FISICO DE EJECUCION DE OBRA N 02

VALORIZACION MENSUAL FISICO DE EJECUCION DE OBRA N 02

VALORIZACION MENSUAL FISICO DE EJECUCION DE OBRA N 02

VALORIZACION MENSUAL FISICO DE EJECUCION DE OBRA N 02

SALIDA PARA ELECTRICIDAD Y FUERZA

VALORIZACION MENSUAL FISICO DE EJECUCION DE OBRA N 02

VALORIZACION MENSUAL FISICO DE EJECUCION DE OBRA N 02

CASETA ADICIONAL P/GUARDIANIA Y/O DEPOSITO

CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60 X 2.40 m

AGUA PARA LA CONSTRUCCION

ELECTRICIDAD PARA LA CONSTRUCCION

SEALIZACION Y SEGURIDAD EN OBRA

LIMPIEZA DE TERRENO MANUAL

TRASPORTE DE EQUIPO Y MAQUINARIAS

TRAZO, NIVELACION Y REPLANTEO

TRAZO, NIVELACION Y REPLANTEO DURANTE LA CONSTRUCCION

DEMOLICION Y ELIMINACION DE ESTRUCTURAS DE ADOBE EXISTENTE

EXCAVACION PARA CIMIENTOS HASTA 1.00 MTS EN TERRENO NORMAL

EXCAVACION PARA ZAPATAS EN TERRENO NORMAL

RELLENO CON MATERIAL PROPIO

CARGUIO Y ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACIONES C/MAQUINARIA

NIVELACION INTERIOR APISONADO DEL TERRENO C/PLANCHA COMPACTADORA

CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA

ENCOFRADO Y DESENCOFRADO CIMIENTOS DE 0.30 A 0.60 MTS.

CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS

CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON E=4"

SOLADOS PARA ZAPATAS e=2", 1:2 CEM-HORM

VEREDAS DE CONCRETO F'C=175 KG/CM2 E=4" ACABADO 1:2 BRUADO

VEREDAS ENCOFRADO Y DESENCOFRADO

VEREDAS JUNTAS DE DILATACION

CONCRETO PARA ZAPATAS f'c=210 kg/cm2

ACERO PARA ZAPATAS fy=4200 kg/cm2 GRADO 60

CONCRETO EN CISTERNA f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO EN CISTERNA

ACERO EN CISTERNA fy=4200 kg/cm2 GRADO 60

CONCRETO EN VIGAS DE CIMENTACION f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO VIGAS DE CIMENTACION

ACERO EN VIGA DE CIMENTACION fy=4200 kg/cm2 GRADO 60

CONCRETO EN COLUMNAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO EN COLUMNAS

ACERO EN COLUMNAS fy=4200 kg/cm2 GRADO 60

CONCRETO EN VIGAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO EN VIGAS

ACERO EN VIGAS fy=4200 kg/cm2 GRADO 60

CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO EN LOSAS ALIGERADAS

ACERO EN LOSAS ALIGERADAS fy=4200 kg/cm2 GRADO 60

LADRILLO HUECO DE ARCILLA h=15 cm PARA TECHO ALIGERADO

CONCRETO EN LOSAS MACIZAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO EN LOSAS ALIGERADAS

ACERO EN LOSAS MACIZAS fy=4200 kg/cm2 GRADO 60

CONCRETO EN ESCALERAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO ESCALERAS

ACERO EN ESCALERAS fy=4200 kg/cm2 GRADO 60

COLUMNETAS Y VIGAS DE ARRIOSTRE DE TABIQUES

CONCRETO EN JARDINERIAS f'c=175 kg/cm2

ENCOFRADO Y DESENCOFRADO EN JARDINERIA

ACERO EN JARDINERIAS fy=4200 kg/cm2 GRADO 60

ENCOFRADO Y DESENCOFRADO DE COLUMNETAS Y VIGAS DE ARRIOSTREm2

ACERO EN COLUMNETAS Y VIGAS DE ARRIOSTRE fy=4200 kg/cm2 GRADO 60kg

CONCRETO EN CERCO PERIMETRICO f'c=175 kg/cm2

ENCOFRADO Y DESENCOFRADO DE CERCO PERIMETRICO