Documentos de Académico
Documentos de Profesional
Documentos de Cultura
QUINUARAGRA
QUINUARAGRA
ACTIVIDAD : MANTENIMIENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - AN
Departamento: Ancash
01.01
CARTEL DE OBRA
01.02
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
METRADO
P. UNIT.
PRESUPUESTO
METRADO
2,544.71
VALORIZACION N 01
ACTUAL
VALORIZADO
METRADO
glb
1.00
1,544.71
1,544.71
mes
5.00
200.00
1,000.00
m2
34,998.00
1.34
46,897.32
m3
1,960.80
26.53
52,020.02
m3
711.36
191.09
135,933.78
m3
2,672.16
8.41
22,472.87
m2
3,204.00
3.67
11,758.68
m3
5,263.95
16.84
88,644.92
VALORIZADO
0.00
VALORIZACION
ACUMULADA
%
METRADO
-
VALORIZADO
0.00
%
-
0.00
0.00
0.00
0.00
11,700.00
15,678.00
33.43
11,700.00
15,678.00
33.43
0.00
680.00
18,040.40
34.68
680.00
18,040.40
34.68
245.00
46,817.05
34.44
245.00
46,817.05
34.44
0.00
910.00
7,653.10
34.05
910.00
7,653.10
34.05
0.00
1,120.00
4,110.40
34.96
1,120.00
4,110.40
34.96
0.00
1,820.00
30,648.80
34.57
1,820.00
30,648.80
34.57
34,560.72
0.00
357,727.59
PRESUPUESTO BASE
UND.
TRABAJOS PRELIMINARES
Valorizacion de Obra N1
DESCRIPCION
01
Provincia: Huari
122,947.75
34.37
12,814.26
122,947.75
37.08
34.37
12,814.26
37.08
m2
2,763.00
0.96
2,652.48
0.00
945.00
907.20
34.20
945.00
907.20
34.20
03.02
m3
364.95
20.20
7,371.99
0.00
135.60
2,739.12
37.16
135.60
2,739.12
37.16
03.03
m3
45.00
50.50
2,272.50
0.00
22.00
1,111.00
48.89
22.00
1,111.00
48.89
m3
10.50
101.00
1,060.50
4.20
424.20
40.00
4.20
424.20
40.00
m2
2,763.00
3.67
10,140.21
0.00
953.00
3,497.51
34.49
953.00
3,497.51
34.49
m3
656.95
16.84
11,063.04
0.00
245.56
4,135.23
245.56
4,135.23
03.04
03.05
03.06
04
04.01
8,010.00
glb
1.00
8,010.00
8,010.00
0.00
37.38
0.00
37.38
0.00
PART.
UND.
05
05.01
METRADO
P. UNIT.
PRESUPUESTO
VALORIZACION
ANTERIOR
PRESUPUESTO BASE
DESCRIPCION
glb
1.00
2,500.00
S/.
AVANCE PORCENTUAL
VALORIZACION N 01
ACTUAL
METRADO
VALORIZADO
2,500.00
0.00
2,500.00
0.00
405,343.02
S/.
100.00%
METRADO
VALORIZADO
500.00
0.20
500.00
S/.
VALORIZACION
ACUMULADA
%
VALORIZADO
500.00
20.00
136,262.01
0.00%
METRADO
20.00
500.00
0.20
S/.
S/.
54,499.99
S/.
TOTAL VALORIZADO
S/.
459,843.01
S/.
0.00%
S/.
18,320.97
S/.
154,582.98
20.00
136,262.01
33.62%
GASTOS GENERALES
%
20.00
33.62%
33.62%
S/.
18,320.97
S/.
154,582.98
33.62%
ZACION DE OBRA N 1
ENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - ANCASH
Valorizacion de Obra N1
Del 02/05/2014 al 31/05/2014
SALDO
METRADO
VALORIZADO
2,544.71
%
100.00
1.00
1,544.71
100.00
5.00
1,000.00
100.00
234,779.84
65.63
23,298.00
31,219.32
66.57
1,280.80
33,979.62
65.32
466.36
89,116.73
65.56
1,762.16
14,819.77
65.95
2,084.00
7,648.28
65.04
3,443.95
57,996.12
65.43
21,746.46
62.92
1,818.00
1,745.28
65.80
229.35
4,632.87
62.84
23.00
1,161.50
51.11
6.30
636.30
60.00
1,810.00
6,642.70
65.51
411.39
6,927.81
62.62
8010.00
100.00
8,010.00
100.00
1.00
SALDO
METRADO
VALORIZADO
2000.00
2,000.00
0.80
S/.
%
80.00
80.00
269,081.01
66.38%
S/.
36,179.02
S/.
305,260.03
66.38%
VALORIZACION DE OBRA N 2
ACTIVIDAD : MANTENIMIENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - AN
Departamento: Ancash
01.01
CARTEL DE OBRA
01.02
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
METRADO
P. UNIT.
PRESUPUESTO
METRADO
2,544.71
VALORIZACION N 02
ACTUAL
VALORIZADO
%
-
METRADO
VALORIZADO
0.00
VALORIZACION
ACUMULADA
%
METRADO
-
VALORIZADO
0.00
%
-
glb
1.00
1,544.71
1,544.71
0.00
mes
5.00
200.00
1,000.00
0.00
122,947.75
34.37
m2
34,998.00
1.34
46,897.32
11,700.00
15,678.00
33.43
11,000.00
14,740.00
31.43
22,700.00
30,418.00
64.86
m3
1,960.80
26.53
52,020.02
680.00
18,040.40
34.68
665.45
17,654.39
33.94
1,345.45
35,694.79
68.62
m3
711.36
191.09
135,933.78
245.00
46,817.05
34.44
222.00
42,421.98
31.21
467.00
89,239.03
65.65
m3
2,672.16
8.41
22,472.87
910.00
7,653.10
34.05
875.56
7,363.46
32.77
1,785.56
15,016.56
66.82
m2
3,204.00
3.67
11,758.68
1,120.00
4,110.40
34.96
1,050.56
3,855.56
32.79
2,170.56
7,965.96
67.75
m3
5,263.95
16.84
88,644.92
1,820.00
30,648.80
34.57
1,758.96
29,620.89
33.42
3,578.96
60,269.69
67.99
12,814.26
37.08
357,727.59
PRESUPUESTO BASE
UND.
TRABAJOS PRELIMINARES
Valorizacion de Obra N2
DESCRIPCION
01
Provincia: Huari
34,560.72
115,656.27
32.33
12,050.90
238,604.02
34.87
66.70
24,865.16
71.95
m2
2,763.00
0.96
2,652.48
945.00
907.20
34.20
925.45
888.43
33.49
1,870.45
1,795.63
67.70
03.02
m3
364.95
20.20
7,371.99
135.60
2,739.12
37.16
125.45
2,534.09
34.37
261.05
5,273.21
71.53
03.03
m3
45.00
50.50
2,272.50
22.00
1,111.00
48.89
15.00
757.50
33.33
37.00
1,868.50
82.22
m3
10.50
101.00
1,060.50
4.20
424.20
40.00
6.30
636.30
60.00
10.50
1,060.50
100.00
m2
2,763.00
3.67
10,140.21
953.00
3,497.51
34.49
945.87
3,471.34
34.23
1,898.87
6,968.85
68.72
m3
656.95
16.84
11,063.04
245.56
4,135.23
37.38
223.47
3,763.23
34.02
469.03
7,898.47
71.40
03.04
03.05
03.06
04
04.01
8,010.00
glb
1.00
8,010.00
8,010.00
0.00
0.00
0.00
0.00
PART.
UND.
05
05.01
METRADO
P. UNIT.
PRESUPUESTO
VALORIZACION
ANTERIOR
PRESUPUESTO BASE
DESCRIPCION
METRADO
VALORIZADO
2,500.00
glb
1.00
2,500.00
2,500.00
S/.
AVANCE PORCENTUAL
405,343.02
0.20
S/.
100.00%
VALORIZACION N 02
ACTUAL
%
500.00
20.00
500.00
20.00
136,262.01
METRADO
VALORIZADO
500.00
0.20
500.00
S/.
S/.
55,300.30
S/.
18,590.01
TOTAL VALORIZADO
S/.
460,643.32
S/.
154,852.02
METRADO
VALORIZADO
20.00
1000.00
20.00
128,207.17
33.62%
GASTOS GENERALES
VALORIZACION
ACUMULADA
1,000.00
0.40
S/.
S/.
17,491.10
S/.
145,698.27
40.00
264,469.18
31.63%
33.62%
%
40.00
65.25%
31.63%
S/.
36,081.11
S/.
300,550.29
65.25%
ZACION DE OBRA N 2
ENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - ANCASH
Valorizacion de Obra N2
Del 02/06/2014 al 30/06/2014
SALDO
METRADO
VALORIZADO
2,544.71
100.00
1.00
1,544.71
100.00
5.00
1,000.00
100.00
119,123.57
33.30
12,298.00
16,479.32
35.14
615.35
16,325.24
31.38
244.36
46,694.75
34.35
886.60
7,456.31
33.18
1,033.44
3,792.72
32.25
1,684.99
28,375.23
32.01
9,695.56
28.05
892.55
856.85
32.30
103.90
2,098.78
28.47
8.00
404.00
17.78
0.00
864.13
3,171.36
187.92
3,164.57
28.60
8010.00
100.00
8,010.00
100.00
1.00
31.28
SALDO
METRADO
VALORIZADO
1500.00
1,500.00
0.60
S/.
%
60.00
60.00
140,873.84
34.75%
S/.
19,219.19
S/.
160,093.03
34.75%
VALORIZACION DE OBRA N 3
ACTIVIDAD : MANTENIMIENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - AN
Departamento: Ancash
01.01
CARTEL DE OBRA
01.02
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
METRADO
P. UNIT.
PRESUPUESTO
METRADO
2,544.71
VALORIZACION N 03
ACTUAL
VALORIZADO
%
-
METRADO
VALORIZADO
0.00
VALORIZACION
ACUMULADA
%
METRADO
-
VALORIZADO
0.00
%
-
glb
1.00
1,544.71
1,544.71
0.00
mes
5.00
200.00
1,000.00
0.00
115,656.27
32.33
m2
34,998.00
1.34
46,897.32
11,000.00
14,740.00
31.43
10,200.00
13,668.00
29.14
32,900.00
44,086.00
94.01
m3
1,960.80
26.53
52,020.02
665.45
17,654.39
33.94
520.00
13,795.60
26.52
1,865.45
49,490.39
95.14
m3
711.36
191.09
135,933.78
222.00
42,421.98
31.21
240.00
45,861.60
33.74
707.00
135,100.63
99.39
m3
2,672.16
8.41
22,472.87
875.56
7,363.46
32.77
720.00
6,055.20
26.94
2,505.56
21,071.76
93.77
m2
3,204.00
3.67
11,758.68
1,050.56
3,855.56
32.79
720.00
2,642.40
22.47
2,890.56
10,608.36
90.22
m3
5,263.95
16.84
88,644.92
1,758.96
29,620.89
33.42
1,520.00
25,596.80
28.88
5,098.96
85,866.49
96.87
12,050.90
34.87
357,727.59
PRESUPUESTO BASE
UND.
TRABAJOS PRELIMINARES
Valorizacion de Obra N3
DESCRIPCION
01
Provincia: Huari
34,560.72
107,619.60
30.08
6,254.60
346,223.62
18.10
96.78
31,119.76
90.04
m2
2,763.00
0.96
2,652.48
925.45
888.43
33.49
720.00
691.20
26.06
2,590.45
2,486.83
93.75
03.02
m3
364.95
20.20
7,371.99
125.45
2,534.09
34.37
50.00
1,010.00
13.70
311.05
6,283.21
85.23
03.03
m3
45.00
50.50
2,272.50
15.00
757.50
33.33
8.00
404.00
17.78
45.00
2,272.50
100.00
m3
10.50
101.00
1,060.50
6.30
636.30
60.00
0.00
10.50
1,060.50
100.00
m2
2,763.00
3.67
10,140.21
945.87
3,471.34
34.23
580.00
2,128.60
20.99
2,478.87
9,097.45
89.72
m3
656.95
16.84
11,063.04
223.47
3,763.23
34.02
120.00
2,020.80
589.03
9,919.27
03.04
03.05
03.06
04
04.01
8,010.00
glb
1.00
8,010.00
8,010.00
0.00
0.00
18.27
0.00
89.66
0.00
PART.
UND.
05
05.01
METRADO
P. UNIT.
PRESUPUESTO
VALORIZACION
ANTERIOR
PRESUPUESTO BASE
DESCRIPCION
METRADO
VALORIZADO
2,500.00
glb
1.00
2,500.00
2,500.00
S/.
AVANCE PORCENTUAL
405,343.02
0.20
S/.
100.00%
VALORIZACION N 03
ACTUAL
%
500.00
20.00
500.00
20.00
128,207.17
METRADO
VALORIZADO
500.00
0.20
500.00
S/.
S/.
55,300.30
S/.
17,491.10
TOTAL VALORIZADO
S/.
460,643.32
S/.
145,698.27
METRADO
VALORIZADO
20.00
1500.00
20.00
114,374.20
31.63%
GASTOS GENERALES
VALORIZACION
ACUMULADA
1,500.00
0.60
S/.
S/.
15,603.89
S/.
129,978.09
60.00
378,843.38
28.22%
31.63%
%
60.00
93.46%
28.22%
S/.
51,685.00
S/.
430,528.38
93.46%
ZACION DE OBRA N 3
ENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - ANCASH
Valorizacion de Obra N3
Del 01/07/2014 al 31/07/2014
SALDO
METRADO
VALORIZADO
2,544.71
100.00
1.00
1,544.71
100.00
5.00
1,000.00
100.00
11,503.97
3.22
2,098.00
2,811.32
5.99
95.35
2,529.64
4.86
4.36
833.15
0.61
166.60
1,401.11
6.23
313.44
1,150.32
9.78
164.99
2,778.43
3.13
3,440.96
9.96
172.55
165.65
6.25
53.90
1,088.78
14.77
0.00
284.13
1,042.76
67.92
1,143.77
10.34
8010.00
100.00
8,010.00
100.00
1.00
10.28
SALDO
METRADO
VALORIZADO
1000.00
1,000.00
0.40
S/.
%
40.00
40.00
26,499.64
6.54%
S/.
S/.
3,615.30
30,114.94
6.54%
VALORIZACION DE OBRA N 4
ACTIVIDAD : MANTENIMIENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - AN
Departamento: Ancash
01.01
CARTEL DE OBRA
01.02
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
METRADO
P. UNIT.
PRESUPUESTO
METRADO
2,544.71
VALORIZACION N 04
ACTUAL
VALORIZADO
%
-
METRADO
VALORIZADO
0.00
VALORIZACION
ACUMULADA
%
METRADO
-
VALORIZADO
0.00
%
-
glb
1.00
1,544.71
1,544.71
0.00
mes
5.00
200.00
1,000.00
0.00
107,619.60
30.08
m2
34,998.00
1.34
46,897.32
10,200.00
13,668.00
29.14
850.00
1,139.00
2.43
33,750.00
45,225.00
96.43
m3
1,960.80
26.53
52,020.02
520.00
13,795.60
26.52
50.00
1,326.50
2.55
1,915.45
50,816.89
97.69
m3
711.36
191.09
135,933.78
240.00
45,861.60
33.74
4.36
833.15
0.61
711.36
135,933.78
100.00
m3
2,672.16
8.41
22,472.87
720.00
6,055.20
26.94
99.00
832.59
3.70
2,604.56
21,904.35
97.47
m2
3,204.00
3.67
11,758.68
720.00
2,642.40
22.47
142.56
523.20
4.45
3,033.12
11,131.55
94.67
m3
5,263.95
16.84
88,644.92
1,520.00
25,596.80
28.88
110.00
1,852.40
2.09
5,208.96
87,718.89
98.96
6,254.60
18.10
357,727.59
PRESUPUESTO BASE
UND.
TRABAJOS PRELIMINARES
Valorizacion de Obra N4
DESCRIPCION
01
Provincia: Huari
34,560.72
6,506.84
1.82
3,440.96
352,730.46
9.96
98.60
34,560.72
100.00
m2
2,763.00
0.96
2,652.48
720.00
691.20
26.06
172.55
165.65
6.25
2,763.00
2,652.48
100.00
03.02
m3
364.95
20.20
7,371.99
50.00
1,010.00
13.70
53.90
1,088.78
14.77
364.95
7,371.99
100.00
03.03
m3
45.00
50.50
2,272.50
8.00
404.00
17.78
45.00
2,272.50
100.00
m3
10.50
101.00
1,060.50
0.00
0.00
10.50
1,060.50
100.00
m2
2,763.00
3.67
10,140.21
580.00
2,128.60
20.99
284.13
1,042.76
10.28
2,763.00
10,140.21
100.00
m3
656.95
16.84
11,063.04
120.00
2,020.80
18.27
67.92
1,143.77
656.95
11,063.04
100.00
03.04
03.05
03.06
04
04.01
8,010.00
glb
1.00
8,010.00
8,010.00
0.00
0.00
10.34
0.00
0.00
PART.
UND.
05
05.01
METRADO
P. UNIT.
PRESUPUESTO
VALORIZACION
ANTERIOR
PRESUPUESTO BASE
DESCRIPCION
METRADO
VALORIZADO
2,500.00
glb
1.00
2,500.00
2,500.00
S/.
AVANCE PORCENTUAL
405,343.02
0.20
S/.
100.00%
VALORIZACION N 04
ACTUAL
%
500.00
20.00
500.00
20.00
114,374.20
METRADO
VALORIZADO
500.00
0.20
500.00
S/.
S/.
55,300.30
S/.
15,603.89
TOTAL VALORIZADO
S/.
460,643.32
S/.
129,978.09
METRADO
VALORIZADO
20.00
2000.00
20.00
10,447.80
28.22%
GASTOS GENERALES
VALORIZACION
ACUMULADA
0.80
2,000.00
S/.
S/.
1,425.38
S/.
11,873.17
80.00
80.00
389,291.18
2.58%
28.22%
96.04%
2.58%
S/.
53,110.37
S/.
442,401.55
96.04%
ZACION DE OBRA N 4
ENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - ANCASH
Valorizacion de Obra N4
Del 01/08/2014 al 31/08/2014
SALDO
METRADO
VALORIZADO
2,544.71
100.00
1.00
1,544.71
100.00
5.00
1,000.00
100.00
4,997.13
1.40
1,248.00
1,672.32
3.57
45.35
1,203.14
2.31
0.00
67.60
568.52
2.53
170.88
627.13
5.33
54.99
926.03
1.04
0.00
0.00
0.00
1.00
8010.00
100.00
8,010.00
100.00
SALDO
METRADO
VALORIZADO
500.00
500.00
0.20
S/.
%
20.00
20.00
16,051.84
3.96%
S/.
2,189.93
S/.
18,241.77
3.96%
VALORIZACION DE OBRA N 5
ACTIVIDAD : MANTENIMIENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - AN
Departamento: Ancash
01.01
CARTEL DE OBRA
01.02
02
02.01
02.02
02.03
02.04
02.05
02.06
03
03.01
METRADO
P. UNIT.
PRESUPUESTO
METRADO
2,544.71
VALORIZACION N 05
ACTUAL
VALORIZADO
%
-
METRADO
VALORIZADO
0.00
VALORIZACION
ACUMULADA
%
METRADO
-
VALORIZADO
0.00
%
-
glb
1.00
1,544.71
1,544.71
0.00
mes
5.00
200.00
1,000.00
0.00
6,506.84
1.82
m2
34,998.00
1.34
46,897.32
850.00
1,139.00
2.43
1,248.00
1,672.32
3.57
34,998.00
46,897.32
100.00
m3
1,960.80
26.53
52,020.02
50.00
1,326.50
2.55
45.35
1,203.14
2.31
1,960.80
52,020.02
100.00
m3
711.36
191.09
135,933.78
4.36
833.15
0.61
0.00
711.36
135,933.78
100.00
m3
2,672.16
8.41
22,472.87
99.00
832.59
3.70
67.60
568.52
2.53
2,672.16
22,472.87
100.00
m2
3,204.00
3.67
11,758.68
142.56
523.20
4.45
170.88
627.13
5.33
3,204.00
11,758.68
100.00
m3
5,263.95
16.84
88,644.92
110.00
1,852.40
2.09
54.99
926.03
1.04
5,263.95
88,644.92
100.00
3,440.96
9.96
357,727.59
PRESUPUESTO BASE
UND.
TRABAJOS PRELIMINARES
Valorizacion de Obra N5
DESCRIPCION
01
Provincia: Huari
34,560.72
4,997.13
1.40
0.00
357,727.59
100.00
34,560.72
100.00
m2
2,763.00
0.96
2,652.48
172.55
165.65
6.25
2,763.00
2,652.48
100.00
03.02
m3
364.95
20.20
7,371.99
53.90
1,088.78
14.77
364.95
7,371.99
100.00
03.03
m3
45.00
50.50
2,272.50
0.00
45.00
2,272.50
100.00
m3
10.50
101.00
1,060.50
0.00
0.00
10.50
1,060.50
100.00
m2
2,763.00
3.67
10,140.21
284.13
1,042.76
10.28
0.00
2,763.00
10,140.21
100.00
m3
656.95
16.84
11,063.04
67.92
1,143.77
10.34
656.95
11,063.04
100.00
0.00
0.00
03.04
03.05
03.06
04
04.01
8,010.00
glb
1.00
8,010.00
8,010.00
0.00
0.00
PART.
UND.
05
05.01
METRADO
P. UNIT.
PRESUPUESTO
VALORIZACION
ANTERIOR
PRESUPUESTO BASE
DESCRIPCION
METRADO
VALORIZADO
2,500.00
glb
1.00
2,500.00
2,500.00
S/.
AVANCE PORCENTUAL
405,343.02
0.20
S/.
100.00%
VALORIZACION N 05
ACTUAL
%
500.00
20.00
500.00
20.00
10,447.80
METRADO
VALORIZADO
500.00
0.20
500.00
S/.
S/.
55,300.30
S/.
1,425.38
TOTAL VALORIZADO
S/.
460,643.32
S/.
11,873.17
METRADO
20.00
VALORIZADO
2500.00
20.00
5,497.13
2.58%
GASTOS GENERALES
VALORIZACION
ACUMULADA
1.00
2,500.00
S/.
S/.
2,189.93
S/.
7,687.06
100.00
394,788.31
1.36%
2.58%
%
100.00
97.40%
3.96%
S/.
55,300.30
S/.
450,088.61
100.00%
ZACION DE OBRA N 5
ENTO DEL CAMINO DE HERRADURA RANCAS - MANCOS, DISTRITO DE SAN MARCOS - HUARI - ANCASH
Valorizacion de Obra N5
Del 01/09/2014 al 30/09/2014
SALDO
METRADO
VALORIZADO
2,544.71
100.00
1.00
1,544.71
100.00
5.00
1,000.00
100.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
8010.00
100.00
8,010.00
100.00
SALDO
METRADO
VALORIZADO
0.00
S/.
0.00
10,554.71
2.60%
S/.
S/.
10,554.71
0.00%