Está en la página 1de 6

FORMATO FE - 03

RESUMEN DE VALORIZACION DE AVANCE DE OBRA


MES DE: NOVIEMBRE 2016

PROYECTO

META S/. - - DISTRITO


MODALIDAD : ADMINISTRACION DIRECTA PROVINCIA
EJECUTOR DEPARTAMENTO
AÑO : 2017
30 DE NOVIEMBRE DEL 2017

AVANCE ANTERIOR AVANCE ACTUAL AVANCE ACUMULADO SALDO POR VALORIZAR

Item Descripción Unidad Metrado Precio Parcial Metrado Parcial % Metrado Parcial % Metrado Parcial % Metrado Parcial %

CONSTRUCCION DE CETPRO
01 ESTRUCTURAS
O1 TRABAJOS PRELIMINARES
O1.O1 ALMACEN OFICINA Y CASETA DE GUARDIANIA GLB 1.00 10,500.00 S/. 10,500.00 1.00 S/. 10,500.00 100.00% 0.00 S/. - 0.00% 1.00 S/. 10,500.00 100.00% - S/. - 0.00%
O1.O2 CARTEL DE OBRA DE 5.40 X 3.60 UND 1.00 850.00 S/. 850.00 1.00 S/. 850.00 100.00% 0.00 S/. - 0.00% 1.00 S/. 850.00 100.00% - S/. - 0.00%
O1.O3 CERCO PROVICIONAL DE TRIPLAY M 105.12 63.60 S/. 6,685.63 105.12 S/. 6,685.63 100.00% 0.00 S/. - 0.00% 105.12 S/. 6,685.63 100.00% - S/. - 0.00%
O1.O4 INSTALACION PROVICIONAL DE AGUA GLB 1.00 5,500.00 S/. 5,500.00 1.00 S/. 5,500.00 100.00% 0.00 S/. - 0.00% 1.00 S/. 5,500.00 100.00% - S/. - 0.00%
O1.O5 INSTALACION PROVICIONAL DE LUZ GLB 1.00 5,500.00 S/. 5,500.00 1.00 S/. 5,500.00 100.00% 0.00 S/. - 0.00% 1.00 S/. 5,500.00 100.00% - S/. - 0.00%
O1.O6 FLETE TERRESTRE GLB 1.00 6,937.11 S/. 6,937.11 1.00 S/. 6,937.11 100.00% 0.00 S/. - 0.00% 1.00 S/. 6,937.11 100.00% - S/. - 0.00%
O2 OBRAS PRELIMINARES
O2.O1 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS GLB 1.00 11,000.00 S/. 11,000.00 1.00 S/. 11,000.00 100.00% 0.00 S/. - 0.00% 1.00 S/. 11,000.00 100.00% - S/. - 0.00%
O2.O2 LIMPIEZA DE TERRENO MANUAL M2 742.55 2.28 S/. 1,693.01 742.55 S/. 1,693.01 100.00% 0.00 S/. - 0.00% 742.55 S/. 1,693.01 100.00% - S/. - 0.00%
O2.O3 TRAZO Y REPLANTEO PRELIMINAR M2 742.55 3.19 S/. 2,368.73 742.55 S/. 2,368.73 100.00% 0.00 S/. - 0.00% 742.55 S/. 2,368.73 100.00% - S/. - 0.00%
O3 MOVIMIENTO DE TIERRAS
O3.O1 EXCAV. ZANJAS P/CIMIENTOS M3 234.87 38.02 S/. 8,929.76 199.28 S/. 7,576.68 100.00% 13.77 S/. 523.56 5.86% 213.05 S/. 8,100.25 90.71% 21.82 S/. 829.51 9.29%
O3.O2 RELLENO COMPACTADO A MANO-MAT .PROPIO M3 102.33 22.30 S/. 2,281.96 33.27 S/. 741.85 100.00% 4.62 S/. 103.08 4.52% 37.89 S/. 844.92 37.03% 64.44 S/. 1,437.04 62.97%
O3.O3 RELLENO COMPACTADO A MANO-MAT DE PRESTAMO M3 90.79 90.55 S/. 8,221.03 29.35 S/. 2,657.42 100.00% 1.99 S/. 180.01 2.19% 31.34 S/. 2,837.43 34.51% 59.45 S/. 5,383.60 65.49%
O3.O4 NIVELACION DE TERRENO Y APISONADO C/ 20 cm M2 526.08 3.62 S/. 1,904.41 526.08 S/. 1,904.41 100.00% 0.00 S/. - 0.00% 526.08 S/. 1,904.41 100.00% - S/. - 0.00%
O3.O5 ACARREO INTERNO MATERIAL PROCEDENTE DE EXCAVACIONES M3 170.90 19.00 S/. 3,247.10 170.90 S/. 3,247.10 100.00% 0.00 S/. - 0.00% 170.90 S/. 3,247.10 100.00% - S/. - 0.00%
O3.O6 ELIMINACION DE MATERIAL EXEDENTE ACARREADO M3 170.90 32.44 S/. 5,544.00 170.90 S/. 5,544.00 100.00% 0.00 S/. - 0.00% 170.90 S/. 5,544.00 100.00% - S/. - 0.00%
O4 CONCRETO SIMPLE
O4.O1 SOLADO CONCRETO f"c=100Kg/cm2 h=4" M2 73.24 34.38 S/. 2,517.99 72.06 S/. 2,477.42 100.00% 0.00 S/. - 0.00% 72.06 S/. 2,477.42 98.39% 1.18 S/. 40.57 1.61%
O4.O2 CONCRETO CICLOPEO 1:10 (C:H)+ 30%P.G.-CIMIENTO CORRIDO M3 48.47 246.07 S/. 11,927.01 11.35 S/. 2,793.39 100.00% 16.86 S/. 4,149.53 34.79% 28.22 S/. 6,942.91 58.21% 20.25 S/. 4,984.10 41.79%
O4.O3 CONCRETO CICLOPEO 1:80 (C:H)+ 25%P.M.-SOBRECIMIENTO M3 16.17 292.57 S/. 4,730.86 8.76 S/. 2,563.09 100.00% 0.90 S/. 264.37 5.59% 9.66 S/. 2,827.46 59.77% 6.51 S/. 1,903.40 40.23%
O4.O4 ENCOFRADO Y DESENCOFRADO NORMAL SOBRECIMIENTO M2 215.13 42.61 S/. 9,166.69 125.55 S/. 5,349.74 100.00% 12.49 S/. 532.28 5.81% 138.04 S/. 5,882.02 64.17% 77.09 S/. 3,284.67 35.83%
O4.O5 FALSO PISO DE 4" DE CONCRETO 1:8 M2 215.00 34.75 S/. 7,471.25 195.11 S/. 6,780.07 100.00% 0.00 S/. - 0.00% 195.11 S/. 6,780.07 90.75% 19.89 S/. 691.18 9.25%
O5 CONCRETO ARMADO
FORMATO FE - 03
RESUMEN DE VALORIZACION DE AVANCE DE OBRA
MES DE: NOVIEMBRE 2016

PROYECTO

META S/. - - DISTRITO


MODALIDAD : ADMINISTRACION DIRECTA PROVINCIA
EJECUTOR DEPARTAMENTO
AÑO : 2017
30 DE NOVIEMBRE DEL 2017

AVANCE ANTERIOR AVANCE ACTUAL AVANCE ACUMULADO SALDO POR VALORIZAR

Item Descripción Unidad Metrado Precio Parcial Metrado Parcial % Metrado Parcial % Metrado Parcial % Metrado Parcial %

O5.O1 ZAPATAS
O5.O1.O1 CONCRETO EN COLUMNA F"C=210kg/cm2 M3 39.38 450.63 S/. 17,745.81 23.94 S/. 10,788.98 100.00% 0.00 S/. - 0.00% 23.94 S/. 10,788.98 60.80% 15.44 S/. 6,956.83 39.20%
O5.O1.O2 ACERO ESTRUCTURAL TRABAJADO PARA ZAPATAS KG 1,237.95 5.12 S/. 6,338.30 1193.63 S/. 6,111.38 100.00% 0.00 S/. - 0.00% 1193.63 S/. 6,111.38 96.42% 44.32 S/. 226.92 3.58%
O5.O2 VIGA DE CIMIENTACION
O5.O2.O1 CONCRETO EN VIGAS DE CIMENTACION f'c=210 kg/cm2 M3 37.50 465.04 S/. 17,439.00 36.93 S/. 17,174.86 100.00% 0.00 S/. - 0.00% 36.93 S/. 17,174.86 98.49% 0.57 S/. 264.14 1.51%
O5.O2.O2 ACERO ESTRUCTURAL TRABAJADO PARA VIGAS DE CIMENTACION KG 4,260.00 5.39 S/. 22,961.40 4260.00 S/. 22,961.40 100.00% 0.00 S/. - 0.00% 4260.00 S/. 22,961.40 100.00% - S/. - 0.00%
O5.O3 COLUMNAS
O5.O3.O1 CONCRETO EN COLUMNAS F'C=210 KG/CM2 M3 48.50 603.68 S/. 29,278.48 11.51 S/. 6,950.77 100.00% 12.73 S/. 7,682.43 26.24% 24.24 S/. 14,633.20 49.98% 24.26 S/. 14,645.28 50.02%
O5.O3.O2 ENCOFRADO Y DESENCOFRADO NORMAL COLUMNAS M2 299.70 68.23 S/. 20,448.53 94.62 S/. 6,455.92 100.00% 81.34 S/. 5,549.83 27.14% 175.96 S/. 12,005.75 58.71% 123.74 S/. 8,442.78 41.29%
O5.O3.O3 ACERO ESTRUCTURAL TRABAJADO PARA COLUMNAS KG 6,461.43 5.39 S/. 34,827.11 4154.58 S/. 22,393.19 100.00% 1750.59 S/. 9,435.68 27.09% 5905.17 S/. 31,828.87 91.39% 556.26 S/. 2,998.24 8.61%
O5.O4 COLUMNAS DE CONFINAMIENTO
O5.O4.O1 CONCRETO EN COLUMNAS F'C=175 KG/CM2 M3 13.02 532.48 S/. 6,932.89 0.00 S/. - 100.00% 3.81 S/. 2,028.75 29.26% 3.81 S/. 2,028.75 29.26% 9.21 S/. 4,904.14 70.74%
O5.O4.O2 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS M2 154.11 68.23 S/. 10,514.93 0.00 S/. - 100.00% 33.39 S/. 2,278.34 21.67% 33.39 S/. 2,278.34 21.67% 120.72 S/. 8,236.59 78.33%
O5.O4.O3 ACERO ESTRUCTURAL TRABAJADO PARA COLUMNAS DE CONFINAMIENTO KG 1,124.21 5.39 S/. 6,059.49 1,068.16 S/. 5,757.38 100.00% 16.58 S/. 89.35 1.47% 1084.74 S/. 5,846.73 96.49% 39.47 S/. 212.76 3.51%
O5.O5 GARGOLA DE CONCRETO
O5.O5.O1 GARGOLA DE CONCRETO TERMINADO S/DISEÑO UND 6.00 130.05 S/. 780.30 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 6.00 S/. 780.30 100.00%
O5.O6 VIGAS
O5.O6.O1 CONCRETO EN VIGAS F'C=210 KG/CM2 M3 98.60 489.30 S/. 48,244.98 0.00 S/. - 100.00% 28.18 S/. 13,789.70 28.58% 28.18 S/. 13,789.70 28.58% 70.42 S/. 34,455.28 71.42%
O5.O6.O2 ENCOFRADO Y DESENCOFRADO NORMAL VIGAS M2 1,023.00 88.46 S/. 90,494.58 0.00 S/. - 100.00% 136.62 S/. 12,085.41 13.35% 136.62 S/. 12,085.41 13.35% 886.38 S/. 78,409.17 86.65%
O5.O6.O3 ACERO ESTRUCTURAL TRABAJADO PARA VIGAS Y DINTELES KG 10,325.70 5.39 S/. 55,655.52 0.00 S/. - 100.00% 1284.90 S/. 6,925.62 12.44% 1284.90 S/. 6,925.62 12.44% 9,040.80 S/. 48,729.91 87.56%
O5.O7 VIGUETAS DE CONFINAMIENTO
O5.O7.O1 CONCRETO EN VIGAS F'C=175 KG/CM2 M3 10.52 449.08 S/. 4,724.32 0.00 S/. - 100.00% 1.04 S/. 468.57 9.92% 1.04 S/. 468.57 9.92% 9.48 S/. 4,255.75 90.08%
O5.O7.O2 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS M2 144.02 77.31 S/. 11,134.19 0.00 S/. - 100.00% 13.58 S/. 1,050.14 9.43% 13.58 S/. 1,050.14 9.43% 130.44 S/. 10,084.05 90.57%
O5.O7.O3 ACERO ESTRUCTURAL TRABAJADO PARA VIGAS KG 479.93 5.39 S/. 2,586.82 0.00 S/. - 100.00% 80.29 S/. 432.77 16.73% 80.29 S/. 432.77 16.73% 399.64 S/. 2,154.05 83.27%
O5.O8 LOSA ALIGERADAS
O5.O8.O1 CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2 M3 70.30 478.64 S/. 33,648.39 0.00 S/. - 100.00% 22.86 S/. 10,942.55 32.52% 22.86 S/. 10,942.55 32.52% 47.44 S/. 22,705.84 67.48%
O5.O8.O2 ENCOFRADO Y DESENCOFRADO NORMAL LOSAS ALIGERADAS M2 811.40 60.69 S/. 49,243.87 0.00 S/. - 100.00% 254.89 S/. 15,469.27 31.41% 254.89 S/. 15,469.27 31.41% 556.51 S/. 33,774.59 68.59%
O5.O8.O3 ACERO ESTRUCTURAL TRABAJADO PARA LOSAS ALIGERADAS KG 3,708.00 5.39 S/. 19,986.12 0.00 S/. - 100.00% 1338.38 S/. 7,213.85 36.09% 1338.38 S/. 7,213.85 36.09% 2,369.62 S/. 12,772.27 63.91%
O5.O8.O4 LADRILLO ARCILLA PARA TECHO 15X30X30 CM UND 4,009.00 5.28 S/. 21,167.52 0.00 S/. - 100.00% 2004.61 S/. 10,584.36 50.00% 2004.61 S/. 10,584.36 50.00% 2,004.39 S/. 10,583.16 50.00%
O5.O8.O5 LADRILLO ARCILLA PARA TECHO 12X30X30 CM UND 2,380.00 4.91 S/. 11,685.80 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 2,380.00 S/. 11,685.80 100.00%
O5.O9 ESCALERA
O5.O9.O1 CONCRETO EN ESCALERAS f'c=210 kg/cm2 M3 10.50 562.41 S/. 5,905.31 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 10.50 S/. 5,905.31 100.00%
O5.O9.O2 ENCOFRADO Y DESENCOFRADO NORMAL ESCALERAS M2 67.00 82.88 S/. 5,552.96 0.00 S/. - 100.00% 45.00 S/. 3,729.60 67.16% 45.00 S/. 3,729.60 67.16% 22.00 S/. 1,823.36 32.84%
O5.O9.O3 ACERO ESTRUCTURAL TRABAJADO PARA ESCALERAS KG 497.77 5.12 S/. 2,548.58 0.00 S/. - 100.00% 109.94 S/. 562.91 22.09% 109.94 S/. 562.91 22.09% 387.83 S/. 1,985.67 77.91%
O5.1O PLACAS
O5.1O.O1 CONCRETO EN PLACAS f'c=210 kg/cm2 M3 12.10 653.79 S/. 7,910.86 1.64 S/. 1,071.40 100.00% 0.00 S/. - 0.00% 1.64 S/. 1,071.40 13.54% 10.46 S/. 6,839.46 86.46%
O5.1O.O2 ENCOFRADO Y DESENCOFRADO NORMAL EN PLACAS M2 100.70 68.23 S/. 6,870.76 15.96 S/. 1,088.95 100.00% 0.00 S/. - 0.00% 15.96 S/. 1,088.95 15.85% 84.74 S/. 5,781.81 84.15%
O5.1O.O3 ACERO ESTRUCTURAL TRABAJADO PARA PLACAS KG 1,283.73 5.39 S/. 6,919.30 1,216.56 S/. 6,557.23 100.00% 0.00 S/. - 0.00% 1216.56 S/. 6,557.23 94.77% 67.17 S/. 362.07 5.23%
O5.11 LOSAS MACISAS
O5.11.O1 CONCRETO EN LOSAS MACISAS f'c=210 kg/cm2 M3 17.30 489.30 S/. 8,464.89 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 17.30 S/. 8,464.89 100.00%
O5.11.O2 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS MACISAS M2 94.40 88.46 S/. 8,350.62 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 94.40 S/. 8,350.62 100.00%
O5.11.O3 ACERO ESTRUCTURAL TRABAJADO PARA LOSAS MACISAS KG 1,937.70 5.39 S/. 10,444.20 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1,937.70 S/. 10,444.20 100.00%
O6 MUROS Y TABIQUES DE ALBAÑILERIA
O6.O1 MURO DE SOGA LADRILLO ARTESANAL K-K M:1:1:4 e=1.5 cm M2 472.95 62.50 S/. 29,559.38 0.00 S/. - 100.00% 167.71 S/. 10,481.81 35.46% 167.71 S/. 10,481.81 35.46% 305.24 S/. 19,077.57 64.54%
O7 REVOQUES ENLUCIDOS Y MOLDURAS

O7.O1 TARRAJEO PRIMARIO RAYADO CON CEMENTO-CAL-ARENA M2 372.80 25.43 S/. 9,480.30 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 372.80 S/. 9,480.30 100.00%
FORMATO FE - 03
RESUMEN DE VALORIZACION DE AVANCE DE OBRA
MES DE: NOVIEMBRE 2016

PROYECTO

META S/. - - DISTRITO


MODALIDAD : ADMINISTRACION DIRECTA PROVINCIA
EJECUTOR DEPARTAMENTO
AÑO : 2017
30 DE NOVIEMBRE DEL 2017

AVANCE ANTERIOR AVANCE ACTUAL AVANCE ACUMULADO SALDO POR VALORIZAR

Item Descripción Unidad Metrado Precio Parcial Metrado Parcial % Metrado Parcial % Metrado Parcial % Metrado Parcial %

O7.O2 TARRAJEO MUROS INT. Y EXT. FROTACHADO MEZ.C:A 1:4,E=1.5 CM. M2 874.00 25.06 S/. 21,902.44 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 874.00 S/. 21,902.44 100.00%
TARRAJEO DE MUROS EXT. FROTACHADO MEZ.C:A 1:4,E=1.5 CM. A PARTIR DEL
O7.O3 2 DO PISO M2 73.80 39.86 S/. 2,941.67 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 73.80 S/. 2,941.67 100.00%

O7.O4 TARRAJEO COLUMNAS MEZ.C:A 1:3, E=1.5 CM. M2 337.60 39.49 S/. 13,331.82 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 337.60 S/. 13,331.82 100.00%

O7.O5 TARRAJEO VIGAS MEZ.C:A 1:3, E=1.5 CM. M2 1,086.90 41.26 S/. 44,845.49 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1,086.90 S/. 44,845.49 100.00%

O7.O6 ESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS. M 406.10 12.46 S/. 5,060.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 406.10 S/. 5,060.00 100.00%

O8 CIELORRASOS
O8.O1 CIELORRASOS CON MEZCLA DE CEMENTO-ARENA M2 860.01 41.26 S/. 35,484.01 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 860.01 S/. 35,484.01 100.00%
O8.O2 VESTIDURA DE FONDO DE ESCALERA M2 56.70 41.26 S/. 2,339.44 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 56.70 S/. 2,339.44 100.00%
O9 PISOS Y PAVIMENTOS
O9.O1 PISOS
O9.O1.O1 CONTRAPISO DE 40MM M2 592.90 31.78 S/. 18,842.36 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 592.90 S/. 18,842.36 100.00%
O9.O1.O2 PISO DE LOSETA CERAMICA DE 30x30 cm, 1RA, DE ALTO TRANSITO M2 593.30 79.46 S/. 47,143.62 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 593.30 S/. 47,143.62 100.00%
O9.O1.O3 PISO DE CEMENTO FROTACHADO E=2" S/COLOREAR M2 111.32 32.52 S/. 3,620.13 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 111.32 S/. 3,620.13 100.00%
O9.O1.O4 PISO DE CEMENTO PULIDO S/COLOR e=2" M2 249.70 35.72 S/. 8,919.28 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 249.70 S/. 8,919.28 100.00%
O9.O2 VEREDA Y RAMPAS
O9.O2.O1 VEREDA DE CONCRETO F'C=175KG/CM2 e=6" BRUÑADO S/COLOREAR M2 198.35 92.36 S/. 18,319.61 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 198.35 S/. 18,319.61 100.00%
O9.O3 PATIO
O9.O3.O1 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS M2 71.76 43.32 S/. 3,108.64 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 71.76 S/. 3,108.64 100.00%
O9.O3.O2 PATIO DE CONCRETO F'C=175KG/CM2 e=6" BRUÑADO S/COLOREAR M3 26.65 496.51 S/. 13,231.99 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 26.65 S/. 13,231.99 100.00%
O9.O3.O3 CURADO DE LOSA M2 133.23 1.67 S/. 222.49 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 133.23 S/. 222.49 100.00%
O9.O4 REVESTIMIENTO DE GRADAS Y ESCALERAS
O9.O4.O1 REVESTIMIENTO CON CEMENTO PULIDO DE PASO Y CONTRAPASO M2 64.80 39.28 S/. 2,545.34 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 64.80 S/. 2,545.34 100.00%
1O CONTRAZOCALOS
1O.O1 CONTRAZOCALO CEMENTO SIN COLOREAR H = 0.20 M MEZ. 1:5 M 180.90 12.46 S/. 2,254.01 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 180.90 S/. 2,254.01 100.00%
1O.O2 CONTRAZOCALO DE LOSETA CERAMICA DE 10 x 30 h=10 cm M 269.30 31.32 S/. 8,434.48 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 269.30 S/. 8,434.48 100.00%
11 ZOCALOS Y ENCHAPES
11.O1 ENCHAPE DE CERAMICO DE 30X20 CM. M2 67.90 81.70 S/. 5,547.43 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 67.90 S/. 5,547.43 100.00%
11.O2 ENCHAPE CON PORCELANATO DE 25X45 M2 245.70 141.14 S/. 34,678.10 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 245.70 S/. 34,678.10 100.00%
11.O3 ENCHAPE CON LAJAS DE PIEDRA E=0.25M M2 58.90 226.81 S/. 13,359.11 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 58.90 S/. 13,359.11 100.00%
12 COBERTURAS Y TECHOS
12.O1 IMPERMEABILIZACION DE TECHOS C/PINTURA ASFALTICA M2 36.00 6.03 S/. 217.08 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 36.00 S/. 217.08 100.00%
12.O2 COBERTURA CON TEJA ANDINA FIBRO CEMENTO M2 36.00 60.66 S/. 2,183.76 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 36.00 S/. 2,183.76 100.00%
12.O3 CUMBRERA CON TEJA ANDINA FIBRO CEMENTO M 5.00 28.72 S/. 143.60 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 5.00 S/. 143.60 100.00%
12.O4 CANALETA DE PLANCHA GALVANIZADA INC. ACCESORIOS DE FIJACION M 9.90 95.40 S/. 944.46 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 9.90 S/. 944.46 100.00%
12.O5 CUNETA DE MORTERO P/EVACUACION PLUVIAL EN TECHO A=0.10M M 34.80 55.30 S/. 1,924.44 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 34.80 S/. 1,924.44 100.00%
12.O6 SUMINISTRO Y COLOCACION DE BAJANTES M 67.20 22.54 S/. 1,514.69 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 67.20 S/. 1,514.69 100.00%
12.O7 ABRAZADERA DE FIJACION P/TUB.3D" PZA 45.00 11.69 S/. 526.05 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 45.00 S/. 526.05 100.00%
12.O8 EXCAVACION DE ZANJAS
CUNETA PLUVIAL PARAF'C=175
CONCRETO CUNETA PLUVIAL
KG/CM2 INC. ACERO, ENCOFRADO Y ACABADO M 102.10 2.32 S/. 236.87 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 102.10 S/. 236.87 100.00%
12.O9 PULIDO M 102.10 202.04 S/. 20,628.28 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 102.10 S/. 20,628.28 100.00%
12.1O TUBERIA PVC SAL 6" AGUAS PLUVIALES M 45.00 71.97 S/. 3,238.65 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 45.00 S/. 3,238.65 100.00%
13 CARPINTERIA DE MADERA
13.O1 PUERTA APANELADA DE MADERA CEDRO M2 29.70 418.25 S/. 12,422.03 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 29.70 S/. 12,422.03 100.00%
13.O2 PUERTAS CONTRAPLACADAS
DIVISOR DE C/TRIPLAY
BAÑOS DE MELAMINE 6mm DE ALUMINIO INC PUERTAS Y
EN RETICULA M2 6.60 184.06 S/. 1,214.80 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 6.60 S/. 1,214.80 100.00%
13.O3 ACCESORIOS DE INSTALACION M2 29.10 174.25 S/. 5,070.68 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 29.10 S/. 5,070.68 100.00%
FORMATO FE - 03
RESUMEN DE VALORIZACION DE AVANCE DE OBRA
MES DE: NOVIEMBRE 2016

PROYECTO

META S/. - - DISTRITO


MODALIDAD : ADMINISTRACION DIRECTA PROVINCIA
EJECUTOR DEPARTAMENTO
AÑO : 2017
30 DE NOVIEMBRE DEL 2017

AVANCE ANTERIOR AVANCE ACTUAL AVANCE ACUMULADO SALDO POR VALORIZAR

Item Descripción Unidad Metrado Precio Parcial Metrado Parcial % Metrado Parcial % Metrado Parcial % Metrado Parcial %

14 CERRAJERIA
14.O1 CERRADURA DE PERILLA CON BOTON INTERIOR UND 4.00 92.82 S/. 371.28 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 4.00 S/. 371.28 100.00%
14.O2 BISAGRA ALUMINIZADA CAPUCHINA DE 4" PZA 63.00 4.64 S/. 292.32 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 63.00 S/. 292.32 100.00%

14.O3 CHAPA PARA EXTERIOR CON LLAVE INTERIOR Y EXTERIOR 3 GOLPES UND 13.00 118.36 S/. 1,538.68 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 13.00 S/. 1,538.68 100.00%

14.O4 MANIJA DE BRONCE 4" PARA PUERTAS PZA 17.00 7.75 S/. 131.75 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 17.00 S/. 131.75 100.00%
14.O5 CERROJO INTERIOR DE 3/8"X 4" UND 6.00 9.77 S/. 58.62 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 6.00 S/. 58.62 100.00%
15 CARPINTERIA METALICA

15.O1 BARANDAS CON TUBOS DE F° G ° D=3", 11/2" H=0.90M EN ESCALERAS M 38.15 257.61 S/. 9,827.82 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 38.15 S/. 9,827.82 100.00%

15.O2 BARANDAS CON TUBOS DE F° G ° D=3", 11/2" H=0.55M EN RAMPAS M 72.00 190.07 S/. 13,685.04 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 72.00 S/. 13,685.04 100.00%

15.O3 CERCO DE REJA METALICA SEGÚN DISEÑO DE PLANOS M 5.22 201.52 S/. 1,051.93 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 5.22 S/. 1,051.93 100.00%
15.O4 PUERTA DE FIERRO EN INGRESO PRINCIPAL M2 9.60 280.00 S/. 2,688.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 9.60 S/. 2,688.00 100.00%
15.O5 CANTONERA METALICA DE FIERRO ESTRIADO M 64.80 163.46 S/. 10,592.21 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 64.80 S/. 10,592.21 100.00%
16 VIDRIOS, CRISTALES Y SIMILARES

16.O1 VENTANAS SISTEMA NOVA C/VIDRIO TEMPLADO DE 6 MM TONO GRIS. P2 1,515.80 21.30 S/. 32,286.54 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1,515.80 S/. 32,286.54 100.00%

16.O2 MURO CORTINA C/VIDRIO TEMPLADO DE 10 MM-TRANSPARENTE M2 130.50 416.14 S/. 54,306.27 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 130.50 S/. 54,306.27 100.00%
17 PINTURA
17.O1 PINTURA EN CIELO RASO CON LATEX 2 MANOS M2 975.61 13.16 S/. 12,839.03 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 975.61 S/. 12,839.03 100.00%
17.O2 PINTURA MUROS INTERIORES Y EXTERIORES C/LATEX (2 MANOS) M2 1,878.10 13.23 S/. 24,847.26 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1,878.10 S/. 24,847.26 100.00%
17.O3 PINTURA CARPINTERIA MADERA C/BARNIZ M2 72.60 31.83 S/. 2,310.86 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 72.60 S/. 2,310.86 100.00%
17.O4 PINTURA CONTRAZOCALO C/ESMALTE H=0.20 M M 180.90 5.84 S/. 1,056.46 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 180.90 S/. 1,056.46 100.00%

17.O5 PINTURA MUROS INTERIORES Y EXTERIORES C/ESMALTE (2 MANOS) M2 496.38 10.26 S/. 5,092.86 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 496.38 S/. 5,092.86 100.00%

18 AREAS VERDES Y EQUIPAMIENTO AFIN


18.O1 SEMBRADO DE ARBOLES Y ARBUSTOS GLB 1.00 3,572.64 S/. 3,572.64 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 3,572.64 100.00%
18.O2 SEMBRADO DE GRASS M2 109.10 12.53 S/. 1,367.02 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 109.10 S/. 1,367.02 100.00%
19 VARIOS
19.O1 JUNTA DE CONSTRUCCION CON TECNOPOR E=1" M2 25.30 16.31 S/. 412.64 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 25.30 S/. 412.64 100.00%
19.O2 JUNTA DE CONSTRUCCION CON TECNOPOR E=1" M 316.42 11.16 S/. 3,531.25 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 316.42 S/. 3,531.25 100.00%
19.O3 MESA DE CONCRETO ARMADO, REVESTIDA CON MAYOLICA LISA M2 3.00 273.40 S/. 820.20 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 3.00 S/. 820.20 100.00%
19.O4 SARDINEL EN DUCHA, REVESTIDO CON MAYOLICA DE 20X20 CM BLANCA M 1.10 69.54 S/. 76.49 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.10 S/. 76.49 99.99%
2O SALIDAS PARA ALUMBRADO
2O.O1 SALIDA DE TECHO C/PVC SAP 20 MM (TW 2.5 MM2) PTO 118.00 64.08 S/. 7,561.44 0.00 S/. - 100.00% 44.00 S/. 2,819.52 37.29% 44.00 S/. 2,819.52 37.29% 74.00 S/. 4,741.92 62.71%
SUM. Y COLOC. DE Poste concreto armado centrifugado 8/200/120 (Inc. Instalacion,
2O.O2 UND 4.00 1,132.65 S/. 4,530.60 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 4.00 S/. 4,530.60 100.00%
cableado y trabajos complementarios)
21 SALIDAS PARA INTERRUPTORES
21.O1 INTERRUPTOR BIPOLAR SIMPLE C/PVC SAP 20MM(TW 2.5MM2) PTO 19.00 57.90 S/. 1,100.10 17.00 S/. - 100.00% 0.00 S/. - 0.00% 17.00 S/. 984.30 89.47% 2.00 S/. 115.80 10.53%
22 SALIDAS ESPECIALES Y DE TOMACORRIENTES

22.O1 TOMACORRIENTE BIPOLAR DOBLE 16 A C/TIERRA PVC SAP 20 MM. PTO 78.00 63.42 S/. 4,946.76 0.00 S/. - 100.00% 44.00 S/. 2,790.48 56.41% 44.00 S/. 2,790.48 56.41% 34.00 S/. 2,156.28 43.59%

ARTEFACTO P/TIMBRE SIMPLE TIPO ALARMA CON PULSADOR INTERNO, inc cable
22.O2 UND 1.00 384.15 S/. 384.15 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 384.15 100.00%
tuberia y accesorios.
23 CAJAS DE PASE
23.O1 CAJAS DE PASE 250 X 250 X 100 MM PZA 5.00 34.89 S/. 174.45 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 5.00 S/. 174.45 100.00%
23.O2 CAJA PORTAMEDIDOR PZA 1.00 505.86 S/. 505.86 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 505.86 100.00%
FORMATO FE - 03
RESUMEN DE VALORIZACION DE AVANCE DE OBRA
MES DE: NOVIEMBRE 2016

PROYECTO

META S/. - - DISTRITO


MODALIDAD : ADMINISTRACION DIRECTA PROVINCIA
EJECUTOR DEPARTAMENTO
AÑO : 2017
30 DE NOVIEMBRE DEL 2017

AVANCE ANTERIOR AVANCE ACTUAL AVANCE ACUMULADO SALDO POR VALORIZAR

Item Descripción Unidad Metrado Precio Parcial Metrado Parcial % Metrado Parcial % Metrado Parcial % Metrado Parcial %

24 TABLEROS
24.O1 TABLERO GENERAL PZA 1.00 979.18 S/. 979.18 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 979.18 100.00%
24.O2 TABLERO DE DISTRIBUCION GLB 1.00 2,048.81 S/. 2,048.81 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 2,048.81 100.00%
25 CABLES Y CONDUCTORES
25.O1 CABLE ELECTRICO TW 6.00 MM2 M 250.00 7.69 S/. 1,922.50 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 250.00 S/. 1,922.50 100.00%
25.O2 CABLE ELECTRICO TW 10.00 MM2 M 65.00 11.40 S/. 741.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 65.00 S/. 741.00 100.00%
25.O3 CABLE ELECTRICO TW 16.00 MM2 M 45.00 13.88 S/. 624.60 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 45.00 S/. 624.60 100.00%
25.O4 CABLE DE COBRE DESNUDO DE 1X25mm2 Cu.TB M 15.00 9.36 S/. 140.40 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 15.00 S/. 140.40 100.00%
25.O5 CABLE ELECTRICO N2XH 16.00 MM2 M 80.00 18.31 S/. 1,464.80 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 80.00 S/. 1,464.80 100.00%
SUM. Y COLOC. DE Poste concreto armado centrifugado 12/200/120 (Inc. Instalacion,
25.O6 UND 3.00 1,245.65 S/. 3,736.95 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 3.00 S/. 3,736.95 100.00%
cableado y trabajos complementarios)
26 CANALIZACIONES Y/O TUBERIAS
26.O1 TUBERIA PVC SAP (ELECTRICAS) D=25 MM M 70.00 18.98 S/. 1,328.60 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 70.00 S/. 1,328.60 100.00%
26.O2 TUBERIA PVC SAP (ELECTRICAS) D=35 MM M 150.00 26.37 S/. 3,955.50 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 150.00 S/. 3,955.50 100.00%
27 PRUEBAS DE AISLAMIENTO Y RESISTIVIDAD
27.O1 PRUEBA DE AISLAMIENTO Y RESISTIVIDAD GLB 1.00 1,200.00 S/. 1,200.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 1,200.00 100.00%
28 ARTEFACTOS DE ALUMBRADO
28.O1 LAMPARA AHORRADORA DE 70 W PZA 5.00 62.35 S/. 311.75 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 5.00 S/. 311.75 100.00%
28.O2 FLUORECENTE TUBULAR DE 2x40W PZA 113.00 146.25 S/. 16,526.25 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 113.00 S/. 16,526.25 100.00%
28.O3 INSTALACION DE REFLECTORES DE 150 WATS VAPOR DE SODIO PZA 4.00 603.62 S/. 2,414.48 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 4.00 S/. 2,414.48 100.00%
29 SUB ESTACION ELECTRICA Y SISTEMA PUESTA A TIERRA
29.O1 POZO DE PROTECCION A TIERRA C/3 DOSIS DE THOR-GEL (5/8") UND 1.00 1,215.35 S/. 1,215.35 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 1,215.35 100.00%
EJECUCION DE EXPEDIENTE, CONSTRUCCION E INSTALACION DE RED
29.O2 PRIMARIA, CASETA Y SUB-ESTACION ELECTRICA GLB 1.00 265,000.00 S/. 265,000.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 265,000.00 100.00%

3O SISTEMA DE SAGUE
3O.O1 SALIDA DE DESAGUE Y VENTILACION
3O.O1.O1 SALIDA DE PVC SAL PARA DESAGUE DE 4" PTO 9.00 128.76 S/. 1,158.84 0.00 S/. - 100.00% 8.00 S/. 1,030.08 88.89% 8.00 S/. 1,030.08 88.89% 1.00 S/. 128.76 11.11%
3O.O1.O2 SALIDA DE PVC SAL PARA DESAGUE DE 2" PTO 27.00 81.68 S/. 2,205.36 0.00 S/. - 100.00% 15.00 S/. 1,225.20 55.56% 15.00 S/. 1,225.20 55.56% 12.00 S/. 980.16 44.44%
3O.O1.O3 SALIDA DE PVC SAL PARA VENTILACION DE 2" PTO 9.00 81.68 S/. 735.12 0.00 S/. - 100.00% 4.00 S/. 326.72 44.44% 4.00 S/. 326.72 44.44% 5.00 S/. 408.40 55.56%
3O.O2 REDES DE DISTRIBUCION DE DESAGUE
3O.O2.O1 TUBERIA PVC SAL 4" DESAGUE M 75.53 66.07 S/. 4,990.27 0.00 S/. - 100.00% 18.00 S/. 1,189.26 23.83% 18.00 S/. 1,189.26 23.83% 57.53 S/. 3,801.01 76.17%
3O.O2.O2 TUBERIA PVC SAL 2" DESAGUE M 19.98 52.92 S/. 1,057.34 0.00 S/. - 100.00% 7.00 S/. 370.44 35.04% 7.00 S/. 370.44 35.04% 12.98 S/. 686.90 64.96%
3O.O2.O3 EMPALME A LA RED EXISTENTE DE DESAGUE UND 1.00 3,251.74 S/. 3,251.74 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 3,251.74 100.00%
3O.O3 ADITAMENTOS VARIOS
3O.O3.O1 SUMIDERO DE BRONCE 2" PROVISION Y COLOCACION UND 8.00 51.91 S/. 415.28 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 8.00 S/. 415.28 100.00%
3O.O3.O2 REGISTRO DE BRONCE 4" PROVISION Y COLOCACION UND 4.00 53.46 S/. 213.84 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 4.00 S/. 213.84 100.00%
3O.O3.O3 SOMBRERO DE VENTILACION PVC DE 2" UND 9.00 14.29 S/. 128.61 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 9.00 S/. 128.61 100.00%
3O.O4 CAJA DE REGISTRO EXTERIOR
3O.O4.O1 CAJA DE REGISTRO DE DESAGUE 12" X 24" PZA 4.00 324.51 S/. 1,298.04 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 4.00 S/. 1,298.04 100.00%
3O.O4.O2 CAJA DE REGISTRO DE DESAGUE 24" X 24" PZA 5.00 590.33 S/. 2,951.65 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 5.00 S/. 2,951.65 100.00%
3O.O5 PRUEBAS HIDRAULICAS
3O.O5.O1 PRUEBA HIDRAULICA DE SIST. DE DESAGUE GLB 1.00 1,550.00 S/. 1,550.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 1,550.00 100.00%
31 SISTEMA DE AGUA FRIA
31.O1 SALIDAS DE AGUA FRIA
31.O1.O1 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" PTO 29.00 89.30 S/. 2,589.70 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 29.00 S/. 2,589.70 100.00%
31.O1.O2 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" PTO 2.00 94.48 S/. 188.96 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 2.00 S/. 188.96 100.00%
31.O2 REDES DE DISTRIBUCION DE AGUA FRIA
FORMATO FE - 03
RESUMEN DE VALORIZACION DE AVANCE DE OBRA
MES DE: NOVIEMBRE 2016

PROYECTO

META S/. - - DISTRITO


MODALIDAD : ADMINISTRACION DIRECTA PROVINCIA
EJECUTOR DEPARTAMENTO
AÑO : 2017
30 DE NOVIEMBRE DEL 2017

AVANCE ANTERIOR AVANCE ACTUAL AVANCE ACUMULADO SALDO POR VALORIZAR

Item Descripción Unidad Metrado Precio Parcial Metrado Parcial % Metrado Parcial % Metrado Parcial % Metrado Parcial %

31.O2.O1 RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP M 25.00 17.21 S/. 430.25 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 25.00 S/. 430.25 100.00%
31.O2.O2 RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP M 62.00 14.49 S/. 898.38 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 62.00 S/. 898.38 100.00%
31.O2.O3 EMPALME A LA RED EXISTENTE DE AGUA UND 1.00 367.34 S/. 367.34 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 367.34 100.00%
31.O3 LLAVES Y VALVULAS
31.O3.O1 VALVULA TIPO GLOBO PESADA DE 1/2" UND 6.00 96.89 S/. 581.34 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 6.00 S/. 581.34 100.00%
31.O3.O2 CAJA DE MADERA PARA VALVULAS EN NICHO (PARED) PZA 6.00 97.46 S/. 584.76 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 6.00 S/. 584.76 100.00%
31.O3.O3 VALVULA DE COMPUERTA DE BRONCE DE 1/2" UND 1.00 118.25 S/. 118.25 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 118.25 100.00%
31.O3.O4 CAJA DE VALVULAS (BYPASS) EN PISO PZA 1.00 124.50 S/. 124.50 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 124.50 100.00%
31.O4 PRUEBAS HIDRAULICAS Y DESINFECCION
31.O4.O1 PRUEBA HIDRAULICA + DESINFECCION DE SIST. DE AGUA FRIA GLB 1.00 1,550.00 S/. 1,550.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 1,550.00 100.00%
32 APARATOS Y ACCESORIOS SANITARIOS
32.O1 APARATOS SANITARIOS
32.O1.O1 INODORO TANQUE BAJO BLANCO CON ACCESORIOS PZA 9.00 220.00 S/. 1,980.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 9.00 S/. 1,980.00 100.00%
32.O1.O2 URINARIO TIPO PICO DE LORO, DE LOZA BLANCA VITRIFICADA UND 2.00 110.00 S/. 220.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 2.00 S/. 220.00 100.00%
32.O1.O3 LAVATORIO OVALINE EMPOTRADO UND 13.00 204.59 S/. 2,659.67 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 13.00 S/. 2,659.67 100.00%
32.O1.O4 LAVATORIO DE PEDESTAL BLANCO UND 3.00 158.70 S/. 476.10 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 3.00 S/. 476.10 100.00%
32.O1.O5 LAVADERO DE Aºlº DE UNA POZA O ESCURRIDERO UND 1.00 358.35 S/. 358.35 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 358.35 100.00%
32.O2 ACCESORIOS SANITARIOS
32.O2.O1 PAPELERA DE LOSA DE COLOR 15 X 15 CM PZA 3.00 14.75 S/. 44.25 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 3.00 S/. 44.25 100.00%
32.O2.O2 TOALLERA PZA 3.00 14.16 S/. 42.48 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 3.00 S/. 42.48 100.00%
32.O2.O3 JABONERA DE CERAMICA PARA BAÑO UND 3.00 15.34 S/. 46.02 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 3.00 S/. 46.02 100.00%
32.O2.O4 ESPEJO BISELADO DE 0.60 x 0.90 m UND 9.00 120.00 S/. 1,080.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 9.00 S/. 1,080.00 100.00%
32.O2.O5 DUCHA CROMADA PZA 1.00 95.00 S/. 95.00 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 1.00 S/. 95.00 100.00%
32.O3 COLOCACION DE APARATOS SANITARIOS Y ACCCESORIOS
32.O3.O1 COLOCACION DE APARATOS SANITARIOS PZA 28.00 69.43 S/. 1,944.04 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 28.00 S/. 1,944.04 100.00%
32.O3.O2 COLOCACION DE ACCESORIOS SANITARIOS PZA 19.00 26.04 S/. 494.76 0.00 S/. - 100.00% 0.00 S/. - 0.00% 0.00 S/. - 0.00% 19.00 S/. 494.76 100.00%
COSTO DIRECTO S/. 1,639,679.85 S/. 199,981.11 12.20% S/. 136,305.47 8.31% S/. 337,270.87 20.57% S/. 1,302,408.97 79.43%

También podría gustarte