Documentos de Académico
Documentos de Profesional
Documentos de Cultura
NOVIEMBRE
38-0009-AC-63
CONSTRUCCION DE MURO DE CONTENCION EN LA AV LOS CIPRE
LIMA
S/. 288,828.00
S/. 288,828.00
Organismo Ejecutor :
Costo Unitario Desagregado
(S/.)
tem
Partidas
Und.
Metrado
1.00
OBRAS PROVISIONALES
1.01
1.02
2.00
OBRAS PRELIMINARES
2.01
2.02
2.04
Postes para sealizacion en obras viales, 3", h=1m, dados 0.30m x 0.30m x0.10m
2.05
Und
mes
1.00
4.00
50.00
-
m2
m2
und
ml
270.00
270.00
6.00
90.00
0.63
0.21
1.25
0.13
3.00
MOVIMIENTO DE TIERRAS
3.01
3.02
3.03
3.04
3.05
4.00
4.01
4.02
Carguio y Transp. de Piedra Habilitada desde Cantera hasta la obra D<18 km Volq
4.03
4.04
5.00
5.01
5.02
5.03
5.04
5.05
5.06
5.07
5.09
PRUEBAS Y ENSAYOS
6.00
6.01
6.02
7.00
VARIOS
m3
m3
m3
m3
m3
1,918.78
359.80
193.90
720.88
1,174.58
16.67
18.75
41.67
7.14
5.21
m3
m3
m3
m3
829.52
414.76
397.50
414.76
22.73
15.00
8.33
16.67
m3
m2
m3
m2
ml
m2
ml
193.90
198.75
582.63
109.70
79.00
397.50
91.20
25.00
5.00
20.85
1.25
0.28
4.55
2.78
und
und
1.00
13.00
3.13
4.17
7.01
7.04
7.05
m2
glb
glb
270.00
1.00
1.00
0.25
25.00
-
38-0009-AC-63
ENCION EN LA AV LOS CIPRESES UCV 159 ZONA K HUAYCAN DISTRITO DE ATE-LIMAS/. 288,828.00
S/. 288,828.00
MUNICIPALIDAD DISTRITAL DE ATE
to Unitario Desagregado
(S/.)
Costo Unitario
(S/.)
OTROS
491.25
100.00
0.02
1.06
10.14
0.27
Avance Anterior
Costo
Parcial
(S/.)
Metrado
M.O.N.C.
541.25
100.00
941.25
541.25
400.00
1.00
3.37
0.65
1.27
11.39
0.40
622.74
175.50
342.90
68.34
36.00
270.00
270.00
6.00
90.00
50.00
170.10
56.70
7.50
11.70
OTROS
491.25
337.00
5.40
286.20
60.84
24.30
Monto de Valorizacin
Total
541.25
337.00
175.50
342.90
68.34
36.00
0.50
65.71
1.25
9.78
8.16
1.14
7.12
2.94
0.50
129.51
21.59
67.50
6.53
2.77
4.82
12.79
190.01
38.00
17.17
84.46
42.92
16.92
13.37
99,557.77
32,945.45
30,388.71
8,322.19
12,197.29
15,704.13
1,725.20
320.00
124.70
380.00
1,020.00
23.87
22.12
11.27
17.17
40,576.39
19,800.64
9,174.49
4,479.83
7,121.43
615.00
230.00
225.00
285.00
154.51
26.59
88.35
7.78
3.05
9.37
15.57
92,958.59
29,959.49
5,284.76
51,475.36
853.47
240.95
3,724.58
1,419.98
193.14
42.17
741.34
193.13
548.21
5,389.20
77.70
105.75
150.12
43.20
31.30
1.00
-
28,759.08
6,000.00
5,196.25
2,713.20
5,314.20
13,978.95
3,450.00
1,874.25
4,750.95
1,942.50
528.75
3,130.00
54.00
-
862.60
21,027.20
155.88
3,716.40
8,323.20
701.10
1,637.60
661.50
142.50
10,062.93
2,283.14
10,133.10
282.10
-
29,621.68
27,027.20
5,352.12
6,429.60
13,637.40
14,680.05
5,087.60
2,535.75
4,893.45
12,005.43
2,811.89
13,263.10
336.10
487.34
193.14
-
0.01
186.00
5,108.00
0.26
211.00
5,108.00
70.20
211.00
5,108.00
1.00
5,844.00
5,108.00
DIRECTO TOTAL
S/.
240,787.28
77,988.13
67,038.24
144,970.84
NDIRECTO TOTAL
S/.
48,040.72
28,925.32
COSTO TOTAL
S/.
288,828.00
173,896.16
60.21%
66.93%
2.45
27.83
4.53
27.32
FORMATO OE-04
GADA ACUMULADA
NOVIEMBRE
Oficina :
LIMA - ESTE
Ubicacin del Pr AV LOS CIPRESES UCV 159 ZONA K HUAYCAN DISTRITO DE ATE
Departamento:
Provincia:
LIMA
LIMA
Distrito:
ATE
Avance Actual
Montos Valorizacin Desagregada (S/.)
Aportes del Programa
Metrado
M.O.N.C.
OTROS
0.63
63.00
Avance Acumulado
Monto de
Valorizacin Total
63.00
-
Metrado
1.00
4.00
270.00
270.00
6.00
90.00
50.00
170.10
56.70
7.50
11.70
OTROS
491.25
400.00
5.40
286.20
60.84
24.30
50.00
20.00
20.00
30.00
70.00
100.00
100.00
50.00
100.00
51.00
50.00
80.00
25.00
30.00
-
833.50
375.00
833.40
214.20
364.70
2,273.00
1,500.00
416.50
1,667.00
1,275.00
375.00
1,668.00
31.25
83.40
-
25.00
1,314.20
25.00
293.40
571.20
114.00
712.00
147.00
50.00
6,605.01
1,619.25
5,400.00
163.25
383.70
-
858.50
1,689.20
858.40
507.60
935.90
2,387.00
2,212.00
563.50
1,717.00
7,880.01
1,329.50
7,068.00
194.50
467.10
-
1,775.20
340.00
144.70
410.00
1,090.00
715.00
330.00
275.00
385.00
128.70
155.75
230.12
68.20
61.30
1.00
-
29,592.58
6,375.00
6,029.65
2,927.40
5,678.90
16,251.95
4,950.00
2,290.75
6,417.95
3,217.50
903.75
4,798.00
85.25
83.40
-
887.60
22,341.40
180.88
4,009.80
8,894.40
815.10
2,349.60
808.50
192.50
16,667.94
3,902.39
15,533.10
445.35
383.70
-
1.00
5,844.00
11,909.95
17,486.01
28,731.21
5,731.26
34,462.47
11.93%
20.76%
57.6
____________________________________
Residente de Obra
Nombre: Alexis S. Hipolito Huaranga
Cip : 158868
89,898.08
84,524.25
do
Saldo a Ejecutar
Monto de
Valorizacin Total
Metrado
M.O.N.C.
OTROS
Monto de Valorizacin
Total
541.25
400.00
175.50
342.90
68.34
36.00
30,480.18
28,716.40
6,210.52
6,937.20
14,573.30
17,067.05
7,299.60
3,099.25
6,610.45
19,885.44
4,141.39
20,331.10
530.60
954.44
193.14
-
143.58
19.80
49.20
310.88
84.58
114.52
84.76
122.50
29.76
65.20
43.00
352.51
41.50
79.00
397.50
29.90
13.00
2,393.48
371.25
2,050.16
2,219.68
440.66
2,603.04
1,271.40
1,020.43
496.10
1,630.00
215.00
7,349.83
51.88
22.12
1,808.63
83.12
54.21
-
71.79
1,301.06
61.50
3,040.41
690.17
130.55
603.49
360.15
14.88
8,444.05
928.37
23,794.43
271.00
218.83
1,915.95
382.42
494.00
-
12,640.16
2,465.27
1,672.31
2,111.66
5,260.09
1,130.83
1,918.78
359.80
193.90
720.88
1,174.58
-
6,500.04
2,733.59
1,874.89
1,380.58
510.98
829.52
414.76
397.50
414.76
-
47,115.62
10,074.05
1,143.37
31,144.26
322.87
240.95
3,724.58
465.54
548.21
548.21
281.20
193.90
198.75
582.63
109.70
79.00
397.50
91.20
1.00
13.00
-
5,108.00
173,702.05
270.00
1.00
-
67.50
25.00
-
2.70
186.00
-
70.20
211.00
-
24,173.49
42,911.74
67,085.23
34,656.58
13,384.14
208,358.63
80,469.37
72.14%
27.86%
87.69%
100.00%
_________________________________
Supervisor
270.00
1.00
1,918.78
359.80
193.90
720.88
1,174.58
829.52
414.76
397.50
414.76
193.90
198.75
582.63
109.70
79.00
397.50
91.20
1.00
13.00
1,918.78
359.80
193.90
720.88
1,174.58
829.52
414.76
397.50
414.76
193.90
198.75
582.63
109.70
79.00
397.50
91.20
1.00
13.00
-
270.00
1.00
1.00
270.00
1.00
1.00
240,787.28
48,040.72
288,828.00
34,656.58
0.1995