Documentos de Académico
Documentos de Profesional
Documentos de Cultura
METRADO
LARGO ANCHO ALTO PARCIAL TOTAL
2001.65
area
921.64 921.64
1080.01 1080.01
51.12
0.30 0.30 12.42
568.00
138.00
430.00
1651.44
894.70
756.74
"RECUPERACION DE SUELOS DEGRADADOS DE LOS AA.HH. J.C. MARIATEGUI, AGR FAM CHAMPAMARCA Y BU
PROYECTO: SACRA FAMILIA; CC. SAN ANTONIO DE DE RANCAS, YURAJHUANCA Y SAN PEDRO DE RACCO, DEL DISTRITO D
N DE HOYOS N DE HOYOS
ALTO PERIMETRO AREA
ESQUINAS MEDIOS COLLE
45.87 47.91 4 0 1
58.31 74.49 4 10 6
292.22 325.45 4 10 4
121.29 91.13 4 2 2
70.98 39.31 3 2 2
33.43 56.94 4 8 3
33.94 40.03 4 6 2
59.5 99.68 4 6 3
21.63 26.64 4 6 4
16.52 11.42 4 4 3
82.77 90.46 4 9 5
836.46 903.46 43 63 35
N DE HOYOS N DE HOYOS
ALTO PERIMETRO AREA
ESQUINAS MEDIOS COLLE
7.28 2.272 4 0 1
7.28 2.272 4 0 1
7.28 2.272 4 0 1
7.28 2.272 4 0 1
7.28 2.272 4 0 1
7.28 2.272 4 0 1
7.28 2.272 4 0 1
7.28 2.272 4 0 1
58.24 18.176 32 0 8
"RECUPERACION DE SUELOS DEGRADADOS DE LOS AA.HH. J.C. MARIATEGUI, AGR FAM CHAMPAMARCA Y B
PROYECTO: SACRA FAMILIA; CC. SAN ANTONIO DE DE RANCAS, YURAJHUANCA Y SAN PEDRO DE RACCO, DEL DISTRITO
LUGAR: AA.HH. JOSE CARLOS MARIATEGUI -SECTORII
MODALIDAD DE
EJECUCION:
ADMINISTRACION DIRECTA
TOTAL MAREATEGUI
Permetro total 1 y 2 1651.4
rea total 2001.6
N Total de Postes Esquina 123.0
N Total de Postes Medios 445.0
I, AGR FAM CHAMPAMARCA Y BUENOS AIRES;CP: QUIULACOCHA,PARAGSHA Y
DRO DE RACCO, DEL DISTRITO DE SIMON BOLIVAR AA.HH. MARIATEGUI"
N DE HOYOS N DE HOYOS
ALTO PERIMETRO AREA
ESQUINAS MEDIOS COLLE
4
96.87 167.25 4 49
47.5 69.24 4 24
41.26 102.28 4 21
157.79 262.83 4 79
343.42 601.6 16 173
N DE HOYOS N DE HOYOS
ALTO PERIMETRO AREA
ESQUINAS MEDIOS COLLE
70.64 67.19 4 36
70.64 67.19 4 36
N DE HOYOS N DE HOYOS
ALTO PERIMETRO AREA
ESQUINAS MEDIOS COLLE
59.68 82.57 4 30
39.37 60.22 4 20
29.22 42.35 4 15
128.27 185.14 12 65
N DE HOYOS N DE HOYOS
ALTO PERIMETRO AREA
ESQUINAS MEDIOS COLLE
75.62 62.99 4 38
75.62 62.99 4 38
151.24 125.98 8 76
N DE HOYOS N DE HOYOS
ALTO PERIMETRO AREA
ESQUINAS MEDIOS COLLE
20 20.10 4 10
43.17 80.00 4 22
63.17 100.1 8 32
"RECUPERACION DE SUELOS DEGRADADOS DE LOS AA.HH. J.C. MARIATEGUI, AGR FAM CH
PROYECTO: AIRES;CP: QUIULACOCHA,PARAGSHA Y SACRA FAMILIA; CC. SAN ANTONIO DE DE RANCAS, YUR
RACCO, DEL DISTRITO DE SIMON BOLIVAR AA.HH. MARIATEGUI"
METRADO
LARGO ANCHO ALTO PARCIAL TOTAL
#REF!
#REF! #REF!
#REF!
0.30 0.30 #REF!
#REF!
1.20 #REF!
#REF!
#REF! #REF!
"RECUPERACION DE SUELOS DEGRADADOS DE LOS AA.HH. J.C. MARIATEGUI, AGR FAM CHAMPAMARCA Y BUENO
PROYECTO: SACRA FAMILIA; CC. SAN ANTONIO DE DE RANCAS, YURAJHUANCA Y SAN PEDRO DE RACCO, DEL DISTRITO D
LUGAR: AGF. CHAMPAMARCA
MODALIDAD
DE ADMINISTRACION DIRECTA
EJECUCION:
TOTAL
PERMETRO #REF!
REA #REF!
N Total de Postes Esquina #REF!
N Total de Postes Medios #REF!
I, AGR FAM CHAMPAMARCA Y BUENOS AIRES;CP: QUIULACOCHA,PARAGSHA Y
PEDRO DE RACCO, DEL DISTRITO DE SIMON BOLIVAR AA.HH. MARIATEGUI"
N DE HOYOS N DE HOYOS
ALTO PERIMETRO AREA
ESQUINAS MEDIOS COLLE
49.1 53.5 4 0
35.7 31.2 4 32
42.9 30.1 4 26
127.7 114.7 12 58
10.2 5.8 4 4
23.1 22.0 4 8
52.6 57.4 4 22
12.2 7.5 4 4
11.1 6.5 4 2
15.3 9.9 4 6
11.6 6.2 4 4
10.5 5.4 4 2
21.8 20.1 5 5
68.0 64.0 6 32
11.6 6.2 5 2
18.0 8.0 4 4
23.7 10.4 5 10
27.7 12.3 5 12
317.4 241.4 62 117
17.6 14.1 4 4
21.3 17.6 4 6
14.5 10.7 4 4
9.0 5.0 4 2
14.5 10.3 4 4
14.9 10.7 4 4
29.4 24.3 4 12
28.8 22.7 4 10
13.1 7.8 4 4
10.7 5.4 4 2
10.1 5.0 4 2
10.1 5.0 4 4
38.9 31.0 7 16
38.9 31.0 7 16
23.9 12.4 4 8
40.7 23.9 4 18
14.7 9.6 4 4
7.7 3.6 4 0
18.4 11.9 4 6
13.7 8.2 4 4
16.0 11.6 4 4
18.3 12.5 4 6
21.0 14.2 4 8
7.8 3.5 4 0
30.9 21.5 4 12
22.1 29.4 6 4
10.6 6.6 6 4
16.3 11.7 4 4
24.1 18.9 4 8
12.5 8.1 4 4
82.8 82.5 7 36
24.4 17.4 4 8
45.0 25.6 5 18
41.2 21.5 5 16
9.7 5.6 4 4
10.5 6.3 4 2
13.7 5.1 4 4
24.1 19.7 4 8
20.5 16.2 4 6
13.9 9.8 4 4
8.4 4.4 4 0
12.2 8.1 4 2
12.0 7.9 4 2
889.0 638.1 187.00 294.00
12.2 5.0 4 2
8.2 3.0 4 2
18.8 8.3 4 8
6.9 2.4 4 0
18.9 8.1 4 4
9.0 3.4 4 2
16.0 7.6 4 4
28.2 14.3 4 12
15.1 7.4 4 4
8.2 3.4 4 2
10.9 5.0 4 2
11.9 6.5 5 2
42.5 46.9 7 14
45.3 50.4 7 16
68.3 80.6 4 30
40.1 46.1 6 18
6.2 2.3 4 0
16.6 8.5 4 4
34.7 20.1 4 14
26.6 13.4 4 10
7.3 2.7 4 0
8.9 3.6 4 2
37.6 14.4 4 16
16.0 10.0 4 4
25.1 15.1 4 8
31.1 18.5 4 12
40.8 23.0 4 16
24.3 12.9 4 8
23.1 12.0 4 6
14.3 6.9 4 4
11.7 5.4 4 2
15.9 7.8 4 6
19.5 9.9 4 6
12.6 5.8 4 2
30.3 16.1 4 16
6.8 2.6 4 0
45.3 51.7 6 18
81.4 95.5 6 38
86.8 102.3 8 36
25.5 19.7 4 8
23.7 15.5 4 6
26.8 20.9 4 10
30.1 15.3 4 12
19.7 12.9 4 6
16.0 10.0 4 4
14.6 9.3 4 4
12.0 7.2 4 2
921.5 869.6 205 402
9.4 4.4 4 0
19.9 10.7 4 6
13.0 6.5 4 4
13.5 6.8 4 6
19.3 11.2 4 6
9.4 4.0 4 2
9.1 3.8 4 2
8.8 3.6 4 2
13.3 6.1 4 4
12.5 5.7 4 4
12.7 5.8 4 4
19.8 9.7 4 6
27.5 13.9 4 10
26.5 13.4 4 10
87.0 88.9 8 38
21.5 14.5 4 6
26.0 20.6 4 8
23.9 21.6 4 2
16.1 15.8 4 2
34.2 21.3 4 14
22.7 13.5 4 8
22.5 13.4 4 8
12.6 6.7 4 2
5.5 1.8 4 2
13.8 6.4 4 4
12.0 5.4 4 2
7.1 2.7 4 0
11.0 4.8 4 2
18.0 8.7 4 4
16.0 7.6 4 4
26.8 13.5 4 8
127.2 146.9 6 56
36.0 29.9 8 14
68.3 65.8 8 28
7.5 3.2 4 0
13.7 7.4 4 4
12.7 6.8 4 0
21.7 12.9 4 8
18.0 10.3 4 6
33.0 21.1 4 14
13.3 7.4 4 4
29.1 18.4 4 12
728.9 702.7 182 326
VALORIZACION
OBRA: PROYECTO RECUPERACIN DE SUELOS DEGRADADOS DE LOS ASENTAMIENTOS HUMANOS JOS
SAN ANTONIO DE RANCAS, YURAJHUANCA Y SAN PEDRO DE RACCO, DISTRITO SIMN BOLVAR P
PRESUPUESTO BASE
FECHA DE INICIO DE OBRA 4-Apr-16
PLAZO DE EJECUCION 90 DAS
FECHA DE TERMINO DE OBRA 3-Jul-16
Item Descripcin
01 CERCO PERIMTRICO
01.01 OBRAS PROVISIONALES
01.01.01 ALQUILER DE LOCAL PARA LA OBRA
01.01.02 CARTEL DE OBRA IMPRESION DE BANNER DE 3.60 M X 2.40 M (SOPORTE DE MAD
01.02 TRABAJOS PRELIMINARES
01.02.01 FLETE TERRESTRE
01.02.02 DESBROCE Y LIMPIEZA DE TERRENO - AREAS VERDES
01.03 CERCO PERIMETRICO CONVENCIONAL
01.03.01 TRAZO Y REPLANTEO DE CERCO
01.03.02 EXCAVACION DE HOYOS PARA POSTES - CERCO
01.03.03 PLANTADO DE POSTES DE CERCO
01.03.03.01 PLANTADO DE POSTES DE CERCO H=2.00 m
01.03.03.02 PLANTADO DE POSTES DE CERCO H=1.90 m
01.03.04 CERCADO DE AREA VERDE
01.03.04.01 CERCADO DE AREA VERDE CON MALLA
01.03.04.02 CERCADO DE AREA VERDE CON ALAMBRE DE PUAS
01.03.05 RELLENO COMPACTADO CON MATERIAL PROPIO EN ESTRUCTURAS
01.03.06 ELIMINACION DE MATERIAL EXCEDENTE
01.03.07 PINTADO DE CERCO PERIMETRICO
01.04 VARIOS
01.04.01 CORTE Y ELIMINACION EN TERRENO NORMAL
01.04.02 RELLENO CON TIERRA DE CHACRA
01.04.03 PERFILADO DE TALUD EN TERRENO NORMAL
COSTO DIRECTO
GASTOS GENERALES
SUB TOTAL
% DE AVANCE
MUNICIPALIDAD DISTRITAL DE SIMON BOLIVAR DE RANCAS
AVAN
195,176.64 15,235.64
1,019.19 150.00
mes 1 500 500.00 0.30 150.00
und 1 519.19 519.19 0.00 0.00
9,783.43 6978.42
GLB 0.11 25500 2,805.00 0.00 0.00
m2 3074.2 2.27 6,978.43 3074.20 6978.42
7,362.32 7362.24
m 3815.09 1.8 6,867.16 3815.09 6867.17
m3 25.83 19.17 495.16 25.83 495.07
45,550.38 0.00
und 262 32.3 8,462.60 0.00 0.00
und 2542 14.59 37,087.78 0.00 0.00
78,012.47 97.37
m 3815.09 16.69 63,673.85 0.00 0.00
m 3815.09 1.44 5,493.73 0.00 0.00
m3 21.29 2.31 49.18 0.00 0.00
m3 5.67 17.16 97.30 5.67 97.37
m 3815.09 2.28 8,698.41 0.00 0.00
53,448.85 647.60
m3 365.14 10.42 3,804.76 5.00 52.10
m3 525.23 59.55 31,277.45 10.00 595.50
m2 864 8.03 6,937.92 0.00 0.00
und 440 5.55 2,442.00 0.00 0.00
m2 45 41.64 1,873.80 0.00 0.00
m2 45 4.51 202.95 0.00 0.00
m3 466.89 14.8 6,909.97 0.00 0.00
11,523.90 626.73
pto 294 2.77 814.38 88.20 244.31
m3 58.18 21.91 1,274.72 17.45 382.41
m3 72.72 6.84 497.40 0.00 0.00
m3 58.18 83.78 4,874.32 0.00 0.00
und 294 13.82 4,063.08 0.00 0.00
119,442.27 0.00
105,728.60 0.00
m3 387.48 83.78 32,463.07 0.00 0.00
m2 3874.84 4.54 17,591.77 0.00 0.00
m2 3074.2 18.11 55,673.76 0.00 0.00
13,713.67
pto 1501 2.77 4,157.77 0.00 0.00
m3 21.22 17.05 361.80 0.00 0.00
m3 26.53 6.84 181.47 0.00 0.00
m3 21.22 83.78 1,777.81 0.00 0.00
und 1501 4.82 7,234.82 0.00 0.00
0 0 750.00 0.00
mes 1 750 750.00 0.00 0.00
0 0 2,614.50 0.00
GLB 0.11 23768.14 2,614.50 0.00 0.00
329,507.31 15,862.37
32950.73 1,586.24
362,458.05 17,448.60
RANCAS
HAMPAMARCA N 02
Y BUENOS AIRES, CENTROS POBLADOS DE QUIULACOCHA, PARAGSHA Y SACRA FAMILIA, COMUNIDADES CAMPESINAS DE
REGION : PASCO
DPTO. : PASCO
PROV. : PASCO
DISTRITO: MUNICIPALIDAD DISTRITAL DE SIMON BOLIVAR DE RANCAS
LUGAR : AGRUP. FAM. CHAMPAMARCA
AVANCE SALDO
VALOR ACTUAL VALOR ACUMULADO
METRADO
Metrado S/. Valorizado S/. Metrado S/. Valorizado S/. %
24,680.23 39,915.87
150.00 300.00
0.30 150.00 0.60 300.00 60% 0.40
0.00 0.00 0.00 0.00 0% 1.00
0.00 6,978.42
0.00 0.00 0.00 0.00 0.0% 0.11
0.00 0.00 3,074.20 6,978.42 100.0% 0.00
0.00 7,362.24
0.00 0.00 3,815.09 6,867.17 100.0% 0.00
0.00 0.00 25.83 495.07 100% 0.00
0.00 0.00 0.00
0.00 0.00 0.00 0.00 0% 262.00
0.00 0.00 0.00 0.00 0% 2,542.00
0.00 0.00 97.37
0.00 0.00 0.00 0.00 0% 3,815.09
0.00 0.00 0.00 0.00 0% 3,815.09
0.00 0.00 0.00 0.00 0% 21.29
0.00 0.00 5.67 97.37 100% 0.00
0.00 0.00 0.00 0.00 0% 3,815.09
24,530.23 25,177.83
0.00 0.00 5.00 52.10 1% 360.14
270.00 16,078.50 280.00 16,674.00 53% 245.23
192.00 1,541.76 192.00 1,541.76 22% 672.00
70,456.97 86,319.34
7,045.70 8,631.93
SALDO
VALORIZADO %
155,260.77
719.19
200.00 40%
519.19 100%
2,805.01
2805.00 100.0%
0.01 0.0%
0.08
-0.01 0.0%
0.09 0%
45550.38
8462.60 100%
37087.78 100%
77,915.09
63673.85 100%
5493.73 100%
49.18 100%
-0.07 0%
8698.41 100%
28,271.02
3752.66 99%
14603.45 47%
5396.16 78%
2442.00 100%
1873.80 100%
202.95 100%
0.00 0%
4,063.07
0.00 0%
0.00 0%
0.00 0%
0.00 0%
4063.08 100%
80,499.64
73,265.23
-0.30 0%
17591.77 100%
55673.76 100%
7,234.40
0.00 0%
-0.07 0%
0.00 0%
-0.35 0%
7234.82 100%
750.00
750.00 100%
2,614.50
2614.50 100%
243,187.97
24318.80
267506.77 73.80%