Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Valorizacion No. 01 Estadio
Valorizacion No. 01 Estadio
PROYECTO: CREACION DEL ESTADIO MUNICIPAL DE LARAMARCA, DISTRITO DE LARAMARCA - HUAYTARA - HUANCAVELICA - I ETAPA."
SISTEMA DE EJECUCION
ENT. EJECUTORA
PTO. TOTAL
S/. 326,406.80
UBICACIN
PTO. DIRECTO
S/. 326,406.80
DPTO.
: 15/08/2014
PROV.
FECHA DE TERMINO
: 12/11/2015
DISTRITO
INSPECTOR DE OBRA
RESIDENTE DE OBRA
PROGRAMADO
COD
01
DESCRICION
UND
MET.
COSTO UNIT.
COSTO PARC.
OBRAS PROVISIONALES
ACUM.ANTERIOR
MET
MES EVALUADO
S/.
MET
ACUM.ACTUAL
S/.
MET
S/.
36,237.23
01.01
CARTEL DE OBRA
und
1.00
737.23
737.23
0.00
0.00
1.00
737.23
1.00
737.23
01.02
est
1.00
35,500.00
35,500.00
0.00
0.00
0.49
17,500.00
0.49
17,500.00
0.00
0.00
4,861.11
3,500.00
4,861.11
3,500.00
2,577.32
2,500.00
2,577.32
2,500.00
02
OBRAS PRELIMINARES
10,224.50
02.01
m2
6,050.00
0.72
4,356.00
02.02
m2
6,050.00
0.97
5,868.50
03
MOVIMIENTO DE TIERRAS
100,895.42
03.01
m3
13,636.43
1.77
24,136.48
0.00
0.00
0.00
0.00
0.00
0.00
03.02
m3
803.00
14.26
11,450.78
0.00
0.00
370.97
5,290.00
370.97
5,290.00
03.03
m3
803.00
9.95
7,989.85
0.00
0.00
0.00
0.00
0.00
0.00
03.04
m3
224.21
21.84
4,896.75
0.00
0.00
217.49
4,750.00
217.49
4,750.00
03.05
m3
224.21
9.95
2,230.89
0.00
0.00
0.00
0.00
0.00
0.00
03.06
m3
3,121.40
1.12
3,495.97
0.00
0.00
0.00
0.00
0.00
0.00
03.07
m3
18,329.55
1.49
27,311.03
0.00
0.00
0.00
0.00
0.00
0.00
03.08
m2
6,016.91
2.11
12,695.68
0.00
0.00
0.00
0.00
0.00
0.00
03.09
m2
550.00
12.16
6,688.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
04
04.01
36,060.68
m
220.00
64.69
14,231.80
04.02
05
INSTALACION DE BIOMANTA
m2
2,834.92
7.70
21,828.88
0.00
0.00
0.00
0.00
0.00
0.00
42,459.79
05.01
m2
4,284.54
6.67
28,577.88
0.00
0.00
0.00
0.00
0.00
0.00
05.02
SEMBRADO DE GRASS
m2
4,284.54
3.24
13,881.91
0.00
0.00
0.00
0.00
0.00
0.00
06
CARPINTERIA METALICA
33,469.36
06.01
m2
38.31
41.64
1,595.23
0.00
0.00
0.00
0.00
0.00
0.00
06.02
glb
1.00
20,042.56
20,042.56
0.00
0.00
0.00
0.00
0.00
0.00
06.03
ARCO DE FUTBOL
und
2.00
650.00
1,300.00
0.00
0.00
0.00
0.00
0.00
0.00
06.04
ASTA DE BANDERA
und
3.00
300.00
900.00
0.00
0.00
0.00
0.00
0.00
0.00
06.05
glb
1.00
6,500.00
6,500.00
0.00
0.00
0.00
0.00
0.00
0.00
06.06
m2
475.20
6.59
3,131.57
0.00
0.00
0.00
0.00
0.00
0.00
glb
1.00
8,478.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
07
07.01
08
08.01
09
09.01
FLETE TERRESTRE
8,478.75
8,478.75
2,715.60
310.00
8.76
1.00
13,333.00
CONSUMOS Y SERVICIOS
2,715.60
13,333.00
COMBUSTIBLE
gal
TOTAL COSTO DIRECTO(A)
13,333.00
283,874.34
0.00
34,277.23
34,277.23
17,032.46
0.00
2,056.63
2,056.63
SUB TOTAL
300,906.80
0.00
36,333.86
36,333.86
GASTOS INDIRECTOS
DETALLE DE GASTOS GENERALES(GG)
17,032.46
4,500.00
4,500.00
3,000.00
1,500.00
1,500.00
9,000.00
3,000.00
3,000.00
3,610.00
0.00
0.00
1,422.46
0.00
0.00
GASTOS DE SUPERVISION
10,500.00
3,500.00
3,500.00
10,500.00
3,500.00
3,500.00
GASTOS DE PREINVERSION
7,000.00
7,000.00
7,000.00
7,000.00
7,000.00
7,000.00
8,000.00
8,000.00
8,000.00
8,000.00
8,000.00
8,000.00
42,532.46
TOTAL (A+B)
326,406.80
1.00
___________________
RESIDENTE DE OBRA
0.00
23,000.00
23,000.00
57,277.23
57,277.23
17.55%
_______________________
SUPERVISOR DE OBRA
LICA - I ETAPA."
UBICACIN
: HUANCAVELICA
: HUAYTARA
: LARAMARCA
AVANCES %
S/.
MES %
ACUM %
0.00
0.00
100.00
100.00
0.51
18,000.00
49.30
49.30
1,188.89
856.00
80.35
80.35
3,472.68
3,368.50
42.60
42.60
13,636.43
24,136.48
0.00
0.00
432.03
6,160.78
46.20
46.20
803.00
7,989.85
0.00
0.00
6.72
146.75
97.00
97.00
224.21
2,230.89
0.00
0.00
3,121.40
3,495.97
0.00
0.00
18,329.55
27,311.03
0.00
0.00
6,016.91
12,695.68
0.00
0.00
550.00
6,688.00
0.00
0.00
220.00
14,231.80
0.00
0.00
2,834.92
21,828.88
0.00
0.00
4,284.54
28,577.88
0.00
0.00
4,284.54
13,881.91
0.00
0.00
38.31
1,595.23
0.00
0.00
1.00
20,042.56
0.00
0.00
2.00
1,300.00
0.00
0.00
3.00
900.00
0.00
0.00
1.00
6,500.00
0.00
0.00
475.20
3,131.57
0.00
0.00
1.00
8,478.75
0.00
0.00
310.00
2,715.60
0.00
0.00
1.00
13,333.00
0.00
0.00
12.07
12.07
249,597.11
14,975.83
264,572.93
12,532.46
1,500.00
6,000.00
3,610.00
1,422.46
7,000.00
7,000.00
0.00
0.00
0.00
0.00
19,532.46
269,129.57