Documentos de Académico
Documentos de Profesional
Documentos de Cultura
03 Itapalloni Enero 2016
03 Itapalloni Enero 2016
OBRA
FECHA
RESIDENTE
SUPERVISOR
LOCALIDAD
:Mejoramiento del servicio de agua para riego en el canal de huasiquinray en el anexo de itapalloni, distrito de ichu
:30/11/2015
:Ing Manuel Wilfredo Ordoo Mamani
:Ing Manuel Fabricio Begazo Guzman
:Itapalloni
Presupuesto Original
Partida
Unid.
1.00
Metrado
P. Unit. (S/.)
OBRAS PRELIMINARES
01.01
CAMPAMENTO
GLB
1.00
14,355.52
01.02
CARTEL DE OBRA
und
1.00
600.00
01.03
m3
1.72
131.41
2.00
DESARENADOR
02.01.
m2
16.00
2.25
02.02.
m2
8.10
1.75
02.03.
m3
8.51
32.06
02.04.
m2
8.10
1.27
02.05.
m3
10.63
18.70
02.06.
m3
0.81
334.30
02.07.
m3
2.87
481.42
02.08.
kg
121.77
4.58
02.09.
m2
22.20
57.53
02.10.
m2
27.96
21.56
02.11.
und
3.00
810.00
3.00
3.01
CRUCE EREO
CRUCE
03.01.01
m2
67.50
2.25
03.01.02
m2
50.65
1.75
03.01.03
m3
9.12
30.33
03.01.04
m2
50.65
1.27
03.01.05
m3
11.40
18.70
03.01.06
m3
0.74
192.18
03.01.07
m3
11.75
481.42
03.01.08
kg
255.13
4.58
03.01.09
m2
23.44
76.41
03.01.10
m2
23.93
21.56
03.01.11
39.03
51.70
03.01.12
24.04
40.70
03.01.13
GLB
1.00
3,504.84
03.01.14
65.00
74.03
3.02
MURO DE PROTECCION
03.02.01
m3
28.54
30.33
03.02.02
m3
14.68
202.88
03.02.03
m2
57.08
61.87
03.02.04
m2
7.50
21.56
4.00
4.01
CANAL DE CONCRETO
CANAL
04.01.01
m2
1,765.50
2.25
04.01.02
m2
1,765.50
1.75
04.01.03
m3
1,059.30
30.33
04.01.04
m2
588.50
1.27
04.01.05
m3
1,324.13
18.70
04.01.06
m3
29.43
334.30
04.01.07
m3
117.70
481.42
04.01.08
m2
1,412.40
61.87
04.01.09
m2
2,000.90
21.56
04.01.10
353.70
35.58
4.02
04.02.01
m2
43.30
2.25
04.02.02
m2
43.30
1.75
04.02.03
m3
6.49
30.33
04.02.04
m3
11.10
481.42
04.02.05
m2
141.43
61.87
04.02.06
m2
170.54
21.56
04.02.07
und
35.00
180.00
4.03
POZA DESIPADORA
04.03.01
m3
1.93
30.33
04.03.02
m2
3.85
1.75
04.03.03
m2
3.85
2.25
04.03.04
m2
3.85
1.27
04.03.05
m3
4.81
18.70
04.03.06
m3
0.97
481.42
04.03.07
kg
38.58
4.58
04.03.08
m2
8.04
61.87
04.03.09
m2
11.89
21.56
04.03.10
2.00
28.87
296.00
2.02
71.04
28.06
5.00
5.01
CANAL ENTUBADO
LINEA DE CONDUCCION
05.01.01
05.01.02
05.01.03
296.00
1.27
05.01.04
296.00
1.87
05.01.05
m3
71.04
16.83
5.02
m3
TUBERIA
05.02.01
84.00
64.59
05.02.02
212.00
74.03
05.02.03
296.00
1.11
5.03
05.03.01
m2
24.75
2.25
05.03.02
m2
15.38
1.75
05.03.03
m3
6.93
32.06
05.03.04
m2
15.38
1.27
05.03.05
m3
6.93
18.70
05.03.06
m3
1.11
334.30
05.03.07
m3
10.32
481.42
05.03.08
m2
90.93
57.53
05.03.09
kg
519.14
4.58
05.03.10
m2
91.56
21.56
05.03.11
und
11.00
400.00
6.00
FLETE
6.01
FLETE TERRESTRE
kg
152,600.00
0.28
6.02
FLETE RURAL
kg
152,600.00
0.20
7.00
PRUEBAS DE LABORATORIO
7.01
DISEO DE MEZCLAS
GLB
2.00
300.00
7.02
ROTURA DE BRIQUETAS
und
25.00
15.00
8.00
VARIOS
8.01
CAPACITACION
Evto
5.00
2,000.00
8.02
MONITOREO ARQUEOLOGICO
GLB
1.00
5,000.00
8.03
GLB
1.00
7,200.00
8.04
GLB
1.00
159.00
8.05
GLB
1.00
2,378.22
COSTO DIRECTO
GASTOS GENERALES
GASTOS DE SUPERVISIN
EXPEDIENTE TECNICO
TOTAL
esto Original
Anterior
Actual
Acumulado
Total (S/.)
Metrado
Valorizado
Metrado
Valorizado
Metrado
C = A*B
E = B*D
G = B*F
H = D+F
15,181.55
14,355.52
600.00
14,355.52
1.00
14,355.52
0.00
0.00
1.00
600.00
0.00
0.00
1.00
600.00
1.00
226.03
0.00
0.00
0.00
0.00
0.00
7,052.24
0.00
0.00
36.00
0.00
0.00
0.00
0.00
0.00
14.18
0.00
0.00
0.00
0.00
0.00
272.83
0.00
0.00
0.00
0.00
0.00
10.29
0.00
0.00
0.00
0.00
0.00
198.78
0.00
0.00
0.00
0.00
0.00
270.78
0.00
0.00
0.00
0.00
0.00
1,381.68
0.00
0.00
0.00
0.00
0.00
557.71
0.00
0.00
0.00
0.00
0.00
1,277.17
0.00
0.00
0.00
0.00
0.00
602.82
0.00
0.00
0.00
0.00
0.00
2,430.00
0.00
0.00
0.00
0.00
0.00
28,919.23
0.00
0.00
21,382.09
0.00
0.00
151.88
0.00
0.00
0.00
0.00
0.00
88.64
0.00
0.00
0.00
0.00
0.00
276.61
0.00
0.00
0.00
0.00
0.00
64.33
0.00
0.00
0.00
0.00
0.00
213.18
0.00
0.00
0.00
0.00
0.00
142.21
0.00
0.00
0.00
0.00
0.00
5,656.69
0.00
0.00
0.00
0.00
0.00
1,168.50
0.00
0.00
0.00
0.00
0.00
1,791.05
0.00
0.00
0.00
0.00
0.00
515.93
0.00
0.00
0.00
0.00
0.00
2,017.85
0.00
0.00
0.00
0.00
0.00
978.43
0.00
0.00
0.00
0.00
0.00
3,504.84
0.00
0.00
0.00
0.00
0.00
4,811.95
0.00
0.00
0.00
0.00
0.00
7,537.14
0.00
0.00
865.62
0.00
0.00
0.00
0.00
0.00
2,978.28
0.00
0.00
0.00
0.00
0.00
3,531.54
0.00
0.00
0.00
0.00
0.00
161.70
0.00
0.00
0.00
0.00
0.00
300,374.93
82,352.86
141,773.07
274,310.03
82,170.29
141,596.16
3,972.38
694.40
1,562.40
915.00
2,058.75
1,609.40
3,089.63
694.40
1,215.20
915.00
1,601.25
1,609.40
32,128.57
219.24
6,649.55
457.50
13,875.98
676.74
747.40
74.75
94.93
313.80
398.53
388.55
24,761.23
219.24
4,099.79
603.44
11,284.23
822.68
9,838.45
4.16
1,390.69
18.22
6,090.95
22.38
56,663.13
34.19
16,459.75
77.75
37,430.41
111.94
87,385.19
670.56
41,487.55
687.50
42,535.63
1,358.06
43,139.40
427.20
9,210.43
1,220.80
26,320.45
1,648.00
12,584.65
0.00
0.00
0.00
0.00
0.00
24,440.92
182.57
176.91
97.43
21.60
48.60
20.50
46.13
42.10
75.78
20.40
35.70
21.70
37.98
42.10
196.84
3.24
98.27
3.06
92.81
6.30
5,343.76
0.00
0.00
0.00
0.00
0.00
8,750.27
0.00
0.00
0.00
0.00
0.00
3,676.84
0.00
0.00
0.00
0.00
0.00
6,300.00
0.00
0.00
0.00
0.00
0.00
1,623.98
0.00
0.00
58.54
0.00
0.00
0.00
0.00
0.00
6.74
0.00
0.00
0.00
0.00
0.00
8.66
0.00
0.00
0.00
0.00
0.00
4.89
0.00
0.00
0.00
0.00
0.00
89.95
0.00
0.00
0.00
0.00
0.00
466.98
0.00
0.00
0.00
0.00
0.00
176.70
0.00
0.00
0.00
0.00
0.00
497.43
0.00
0.00
0.00
0.00
0.00
256.35
0.00
0.00
0.00
0.00
0.00
57.74
0.00
0.00
0.00
0.00
0.00
45,940.94
0.00
2,591.30
4,716.34
0.00
2,591.30
597.92
0.00
0.00
296.00
597.92
296.00
1,993.38
0.00
0.00
71.04
1,993.38
71.04
375.92
0.00
0.00
0.00
0.00
0.00
553.52
0.00
0.00
0.00
0.00
0.00
1,195.60
0.00
0.00
0.00
0.00
0.00
21,448.48
0.00
0.00
5,425.56
0.00
0.00
0.00
0.00
0.00
15,694.36
0.00
0.00
0.00
0.00
0.00
328.56
0.00
0.00
0.00
0.00
0.00
19,776.12
0.00
0.00
55.69
0.00
0.00
0.00
0.00
0.00
26.92
0.00
0.00
0.00
0.00
0.00
222.18
0.00
0.00
0.00
0.00
0.00
19.53
0.00
0.00
0.00
0.00
0.00
129.59
0.00
0.00
0.00
0.00
0.00
371.07
0.00
0.00
0.00
0.00
0.00
4,968.25
0.00
0.00
0.00
0.00
0.00
5,231.20
0.00
0.00
0.00
0.00
0.00
2,377.66
0.00
0.00
0.00
0.00
0.00
1,974.03
0.00
0.00
0.00
0.00
0.00
4,400.00
0.00
0.00
0.00
0.00
0.00
73,248.00
59,678.00
13,570.00
42,728.00
105,400.00
29,512.00
47,200.00
13,216.00
152,600.00
30,520.00
150,830.00
30,166.00
1,770.00
354.00
152,600.00
975.00
300.00
225.00
600.00
1.00
300.00
0.00
0.00
1.00
375.00
0.00
0.00
15.00
225.00
15.00
24,737.22
7,359.00
0.00
10,000.00
0.00
0.00
0.00
0.00
0.00
5,000.00
0.00
0.00
0.00
0.00
0.00
7,200.00
1.00
7,200.00
0.00
0.00
1.00
159.00
1.00
159.00
0.00
0.00
1.00
2,378.22
0.00
0.00
0.00
0.00
0.00
496,429.11
164,045.38
158,759.37
72,527.64
23,966.81
23,194.54
24,300.00
8,029.95
7,771.21
11,500.00
604,756.75
100.00%
###
207,542.14
34.32%
189,725.12
31.37%
11/23/2015
90 DIAS CALENDARIO
2/20/2016
SALDO
Valorizado
Metrado
Valorizado
I = M*E
J=A-H
I = B*J
14,955.52
226.03
14,355.52
0.00
0.00
0.00%
600.00
0.00
0.00
0.00%
0.00
1.72
226.03
100.00%
0.00
7,052.22
0.00
16.00
36.00
100.00%
0.00
8.10
14.18
100.00%
0.00
8.51
272.83
100.00%
0.00
8.10
10.29
100.00%
0.00
10.63
198.78
100.00%
0.00
0.81
270.78
100.00%
0.00
2.87
1,381.68
100.00%
0.00
121.77
557.71
100.00%
0.00
22.20
1,277.17
100.00%
0.00
27.96
602.82
100.00%
0.00
3.00
2,430.00
100.00%
0.00
28,919.21
0.00
21,382.07
0.00
67.50
151.88
100.00%
0.00
50.65
88.64
100.00%
0.00
9.12
276.61
100.00%
0.00
50.65
64.33
100.00%
0.00
11.40
213.18
100.00%
0.00
0.74
142.21
100.00%
0.00
11.75
5,656.69
100.00%
0.00
255.13
1,168.50
100.00%
0.00
23.44
1,791.05
100.00%
0.00
23.93
515.93
100.00%
0.00
39.03
2,017.85
100.00%
0.00
24.04
978.43
100.00%
0.00
1.00
3,504.84
100.00%
0.00
65.00
4,811.95
100.00%
0.00
7,537.14
0.00
28.54
865.62
100.00%
0.00
14.68
2,978.28
100.00%
0.00
57.08
3,531.54
100.00%
0.00
7.50
161.70
100.00%
224,125.93
76,248.98
223,766.45
50,543.57
3,621.15
156.10
351.23
8.84%
2,816.45
156.10
273.18
8.84%
20,525.52
382.56
11,603.04
36.11%
493.46
199.95
253.94
33.98%
15,384.02
501.46
9,377.21
37.87%
7,481.63
7.05
2,356.82
23.96%
53,890.15
5.76
2,772.98
4.89%
84,023.17
54.34
3,362.02
3.85%
35,530.88
352.90
7,608.52
17.64%
0.00
353.70
12,584.65
100.00%
359.48
24,081.44
94.73
1.20
2.70
2.77%
73.68
1.20
2.10
2.77%
191.08
0.19
5.76
2.93%
0.00
11.10
5,343.76
100.00%
0.00
141.43
8,750.27
100.00%
0.00
170.54
3,676.84
100.00%
0.00
35.00
6,300.00
100.00%
0.00
1,623.97
0.00
1.93
58.54
100.00%
0.00
3.85
6.74
100.00%
0.00
3.85
8.66
100.00%
0.00
3.85
4.89
100.00%
0.00
4.81
89.95
100.00%
0.00
0.97
466.98
100.00%
0.00
38.58
176.70
100.00%
0.00
8.04
497.43
100.00%
0.00
11.89
256.35
100.00%
0.00
2.00
57.74
100.00%
2,591.30
43,349.65
2,591.30
2,125.04
597.92
0.00
0.00
0.00%
1,993.38
0.00
0.00
0.00%
0.00
296.00
375.92
100.00%
0.00
296.00
553.52
100.00%
0.00
71.04
1,195.60
100.00%
0.00
21,448.48
0.00
84.00
5,425.56
100.00%
0.00
212.00
15,694.36
100.00%
0.00
296.00
328.56
100.00%
0.00
19,776.13
0.00
24.75
55.69
100.00%
0.00
15.38
26.92
100.00%
0.00
6.93
222.18
100.00%
0.00
15.38
19.53
100.00%
0.00
6.93
129.59
100.00%
0.00
1.11
371.07
100.00%
0.00
10.32
4,968.25
100.00%
0.00
90.93
5,231.20
100.00%
0.00
519.14
2,377.66
100.00%
0.00
91.56
1,974.03
100.00%
0.00
11.00
4,400.00
100.00%
73,248.00
0.00
42,728.00
0.00
0.00
0.00%
30,520.00
0.00
0.00
0.00%
525.00
450.00
300.00
1.00
300.00
50.00%
225.00
10.00
150.00
40.00%
7,359.00
17,378.22
0.00
5.00
10,000.00
100.00%
0.00
1.00
5,000.00
100.00%
7,200.00
0.00
0.00
0.00%
159.00
0.00
0.00
0.00%
0.00
1.00
2,378.22
100.00%
322,804.75
173,624.31
47,161.35
25,366.29
15,801.16
8,498.84
11,500.00
397,267.26
65.69%
207,489.44
34.31%