Metrado Ejecucion Ultimo

7/26/2019 Metrado Ejecucion Ultimo

1/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIAL DUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTRUOBRA

Va$ori%acion de obra AGOSTO DEL 2014

ITEM

DESCRIPCIONPRESU

UND

METR.

01 OBRAS PRELIMINARES

01.01 LIMPIEZA DE TERRENO MANUAL m2 !&'()#

01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 5.40 X 3.60 m und 1(""

01.03 ALMACEN OFICINA Y OTRO M!" )(""

01.04 LIMPIEZAY RIE#O PERMANENTE DE OBRA M!" ,(""

01.05 PLACA RECORDATORIA CON PEDE TAL und 1(""

02 TRABA OS PRELIMINARES

02.01 TRAZO$ NI%ELACI&N Y REPLANTEO PRELIMINAR m2 !&'()#

02.02 TRAZO$ NI%ELACI&N Y REPLANTEO DURANTE EL PROCE O CON TRUCTI%O m2 !&'()#

02.03 TRAN PORTE DE MATERIALE DE DE CU CO ' PARURO ' PILLPINTO T(n 11)()"

02.04 PRUEBA DE RE I TENCIA DE CONCRETO und 1)(""

02.05 DEMOLICION E TRUCTURA DE ADOBE m2 1,1('2

02.06 ELIMINACION DE MAT EXEDENTE CON MA)UINARIA m3 1+&(,1

!0" LOSA MULTIDEPORTIVA

0".01 MOVIMIENTO DE TIERRAS

03.01.01 CORTE DE TERRENO NATURAL CON MA)UINARIA m3 1#"(+,

03.01.02 ELIMINACION DE MAT EXEDENTE CON MA)UINARIA m3 1)'(1#

03.01.03 PERFILADO Y COMPACTADO m2 ,#!(,&

03.01.04 REPO ICION CON MATERIAL ELECCIONADO DE CANTERA PERMEABLE m3 &'(#"

0".02 CONCRETO SIMPLE

03.02.01 CONCRETO - / 1,5 /m2 OBRE CAMA DE PIEDRA DE 6 E 3 m2 ,#!(,&

03.02.02 ENCOFRADO Y DE ENCOFRADO NORMAL m2 '1('&

03.02.03 UNTA A FALTICA m #)&(&+

0".0" PINTURA

03.03.01 PINTURA EN LINEA DE DEMARCACION m 2&2(&+

0".04 E$UIPAMIENTO

03.04.01 ARCO DE FUTBOLL$ TABLERO DE BA )UET Y PO TE CON RED DE %OLEY und 1.00

03.04.02 BANCA DE CONCRETO DE 3M und 1.00

04 TRIBUNAS DE CONCRETO

04.01 MOVIMIENTO DE TIERRAS

04.01.01 CORTE MANUAL DE TERRENO m3 1#(2&

.CONSTRUCCION AREA RECR


2/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIAL DEUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTRUCOBRA


ITEM

DESCRIPCIONPRESUP

UND

METR.

.CONSTRUCCION AREA RECRE

05.02 CONCRETO SIMPLE

05.02.01 OLADO DE CONCRETO FC 1009# CM2 m3 2&(1!

05.02.02 CIMIENTO CORRIDO CONCRETO 1 +730 8 P# m3 22(2)

05.02.03 CONCRETO 1 +7258 PM PARA OBRECIMIENTO m3 ,(&"

05.02.04 ENCOFRADO Y DE ENCOFRADO TIPO CARA%I TA m2 !,("!

05.0" ZAPATAS AISLADAS

05.03.01 CONCRETO - / 210 /m2 m3 12(!'

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 2(1,

05.04 COLUMNETAS DE CONFINAMIENTO

05.04.01 CONCRETO - / 1,5 /m2 m3 !(#&05.04.02 ACERO -: 4200 /m2 #RADO 60 9 2*)),(#!

05.04.03 ENCOFRADO Y DE ENCOFRADO TIPO CARA%I TA m2 1"2(1"

05.04.04 IN TALACION DE PLACA BA E DE ANCLA E DE 25;25CM und 1!(""

05.05 VIGUETAS DE CONFINAMIENTO

05.05.01 CONCRETO - / 1,5 /m2 m3 2(,)

05.05.02 ACERO -: 4200 /m2 #RADO 60 9 #))()"

05.05.03 ENCOFRADO Y DE ENCOFRADO TIPO CARA%I TA m2 2'(+&

05.0# ALBA&ILERIA

05.06.01 MURO DE LADRILLO TIPO CARA%I TA m2 1,+(&2

05.06.02 CO%ERTURA CON TE A ANDINA m2 1!("205.07 CARPINTERIA METALICA

05.0,.01 CERCO DE PROTECCION CON MALLA #AL%ANIZADA m #2("#

05.0,.02 PUERTA METALICA DE L 2m. m2 12(""

05.0,.03 CERCO METALICO CON FIERRO AN#ULAR EN FAC


3/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIAL DE PARUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTRUCTUROBRA


ITEM

DESCRIPCIONPRESUPUE

UND

METR. P.U

.CONSTRUCCION AREA RECREACI

0+.01.01 CORTE DE TERRENO NATURAL CON MA)UINARIA m3 #"()'

0+.01.02 ELIMINACION MANUAL DE MAT EXEDENTE C N CARRETILLA D 30m m3 #+(',

0+.01.03 PERFILADO Y COMPACTADO m2 1"1(+"

0+.01.04 REPO ICION CON MATERIAL ELECCIONADO DE CANTERA PERMEABLE m3 1"1(+"


0+.02.01 CONCRETO - / 1,5 /m2 OBRE CAMA DE PIEDRA DE 6 E 3 m2 1"1(+"

0+.02.02 ENCOFRADO Y DE ENCOFRADO NORMAL m2 2"(#&

0+.02.03 UNTA A FALTICA m 11)(#+

09 MODULO DE SERVICIOS 'IGIENICOS

0*.01 ER%ICIO 1(""

10 COBERTURA DE POLICARBONATO EN TRIBUNAS

10.01 COBERTURA DE POLICARBONATO EN TRIBUNA INCLUYE E TRUCTURA METALICA m2 2,(&1

COSTO DIRECTO

GASTOS GENERALES


4/223


Va$ori%acion de obra SETIEMBRE DEL 2014

ITEM

DESCRIPCIONPRESUP

UND

METR.










02.03 TRAN PORTE DE MATERIALE DE DE CU CO ' PARURO ' PILLPINTO T(n 11)()"02.04 PRUEBA DE RE I TENCIA DE CONCRETO und 1)(""













0".0" PINTURA


0".04 E$UIPAMIENTO






22(1#



5/223



ITEM

DESCRIPCIONPRESUP

UND

METR.








05.03.01 CONCRETO - / 210 /m2 m3 12(!'

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 2(1,






05.05.01 CONCRETO - / 1,5 /m2 m3 2(,)

05.05.02 ACERO -: 4200 /m2 #RADO 60 9 #))()"


05.0# ALBA&ILERIA







6/223



ITEM

DESCRIPCIONPRESUPUES

UND

METR. P.U

.CONSTRUCCION AREA RECREACIO










0*.01 ER%ICIO 1(""



COSTO DIRECTO

GASTOS GENERALES


7/223


Va$ori%acion de obra OCTUBRE DEL 2014

ITEM

DESCRIPCIONPRESUP

UND

METR.























0".0" PINTURA


0".04 E$UIPAMIENTO






22(1#



8/223



ITEM

DESCRIPCIONPRESUP

UND

METR.








05.03.01 CONCRETO - / 210 /m2 m3 12(!'

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 2(1,






05.05.01 CONCRETO - / 1,5 /m2 m3 2(,)

05.05.02 ACERO -: 4200 /m2 #RADO 60 9 #))()"


05.0# ALBA&ILERIA







9/223



ITEM


UND

METR. P.U











0*.01 ER%ICIO 1(""



COSTO DIRECTO

GASTOS GENERALES


10/223


Va$ori%acion de obra NOVIEMBRE DEL 2014

ITEM

DESCRIPCIONPRESUP

UND

METR.























0".0" PINTURA


0".04 E$UIPAMIENTO






22(1#



11/223



ITEM

DESCRIPCIONPRESUP

UND

METR.








05.03.01 CONCRETO - / 210 /m2 m3 12(!'

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 2(1,






05.05.01 CONCRETO - / 1,5 /m2 m3 2(,)

05.05.02 ACERO -: 4200 /m2 #RADO 60 9 #))()"


05.0# ALBA&ILERIA







12/223



ITEM


UND

METR. P.U











0*.01 ER%ICIO 1(""



COSTO DIRECTO

GASTOS GENERALES


13/223


Va$ori%acion de obra DICIEMBRE DEL 2014

ITEM

DESCRIPCIONPRESUP

UND

METR.








02.01 TRAZO$ NI%ELACI&N Y REPLANTEO PRELIMINAR m2 '1#(#2

02.02 TRAZO$ NI%ELACI&N Y REPLANTEO DURANTE EL PROCE O CON TRUCTI%O m2 '1#(#2

02.03 TRAN PORTE DE MATERIALE DE DE CU CO ' PARURO ' PILLPINTO T(n '1()"02.04 PRUEBA DE RE I TENCIA DE CONCRETO und 1)(""


02.06 ELIMINACION DE MAT EXEDENTE CON MA)UINARIA m3 1'"("!



03.01.01 CORTE DE TERRENO NATURAL CON MA)UINARIA m3 12,(1!

03.01.02 ELIMINACION DE MAT EXEDENTE CON MA)UINARIA m3 1,&(++

03.01.03 PERFILADO Y COMPACTADO m2 ,1#(&)

03.01.04 REPO ICION CON MATERIAL ELECCIONADO DE CANTERA PERMEABLE m3 &2(''


03.02.01 CONCRETO - / 1,5 /m2 OBRE CAMA DE PIEDRA DE 6 E 3 m2 ,1#(&)

03.02.02 ENCOFRADO Y DE ENCOFRADO NORMAL m2 !#(",

03.02.03 UNTA A FALTICA m #1)(2"

0".0" PINTURA


0".04 E$UIPAMIENTO





04.01.01 CORTE MANUAL DE TERRENO m3 !(2'

'()2



14/223



ITEM

DESCRIPCIONPRESUP

UND

METR.




05.02.02 CIMIENTO CORRIDO CONCRETO 1 +730 8 P# m3 #1(,#

05.02.03 CONCRETO 1 +7258 PM PARA OBRECIMIENTO m3 )(!!

05.02.04 ENCOFRADO Y DE ENCOFRADO TIPO CARA%I TA m2 ')(,2


05.03.01 CONCRETO - / 210 /m2 PARA ZAPATA m3 12(!'

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 2(1,


05.04.01 CONCRETO - / 1,5 /m2 m3 ,(#105.04.02 ACERO -: 4200 /m2 #RADO 60 9 &')(+&

05.04.03 ENCOFRADO Y DE ENCOFRADO TIPO CARA%I TA m2 +1(&,



05.05.01 CONCRETO - / 1,5 /m2 m3 ,(2)

05.05.02 ACERO -: 4200 /m2 #RADO 60 9 ,2#(!&

05.05.03 ENCOFRADO Y DE ENCOFRADO TIPO CARA%I TA m2 )!(!&

05.0# ALBA&ILERIA


05.07 CARPINTERIA METALICA05.0,.01 CERCO DE PROTECCION CON MALLA #AL%ANIZADA m ##(1"




15/223



ITEM


UND

METR. P.U


0+.01.02 ELIMINACION MANUAL DE MAT EXEDENTE C N CARRETILLA D 30m m3 ))('&

0+.01.03 PERFILADO Y COMPACTADO m2 ,2(+1

0+.01.04 REPO ICION CON MATERIAL ELECCIONADO DE CANTERA PERMEABLE m3 ,2(+1


0+.02.01 CONCRETO - / 1,5 /m2 OBRE CAMA DE PIEDRA DE 6 E 3 m2 12("1

0+.02.02 ENCOFRADO Y DE ENCOFRADO NORMAL m2 &()&

0+.02.03 UNTA A FALTICA m '1()2


0*.01 ER%ICIO 1("" #)


10.01 COBERTURA DE POLICARBONATO EN TRIBUNA INCLUYE E TRUCTURA METALICA m2 2,(&1COSTO DIRECTO

GASTOS GENERALES


16/223


Va$ori%acion de obra ENERO DEL 2014

ITEMDESCRIPCION

PRESU

UND

METR. 01 OBRAS PRELIMINARES

01.01 LIMPIEZA DE TERRENO MANUAL m2 '1#(#2

















0".02 CONCRETO SIMPLE03.02.01 CONCRETO - / 1,5 /m2 OBRE CAMA DE PIEDRA DE 6 E 3 m2 ,1#(&)



0".0" PINTURA


0".04 E$UIPAMIENTO





04.01.02 ELIMINACION MANUAL DE MAT EXEDENTE C N CARRETILLA D 30m m3 '()2

04.01.03 PERFILADO Y COMPACTADO m2 2"(+"



17/223



ITEMDESCRIPCION

PRESU

UND

METR.





05.0" COLUMNETAS DE CONFINAMIENTO

05.03.01 CONCRETO - / 1,5 /m2 m3 ,(#1

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 &')(+&



05.04.01 CONCRETO - / 1,5 /m2 m3 ,(2)

05.04.02 ACERO -: 4200 /m2 #RADO 60 9 ,2#(!&05.04.03 ENCOFRADO Y DE ENCOFRADO TIPO CARA%I TA m2 )!(!&

05.05 ALBA&ILERIA

05.05.01 MURO DE LADRILLO TIPO CARA%I TA m2 1++(+&

05.0# CARPINTERIA METALICA

05.06.01 CERCO DE PROTECCION CON MALLA #AL%ANIZADA m 112(2,

05.06.02 PUERTA METALICA DE L 2m. m2 12(""

05.06.03 CERCO METALICO CON FIERRO AN#ULAR EN FAC


18/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIAL DE PARUROUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTRUCTURA UROBRA


ITEMDESCRIPCION

PRESUPUESTO B

UND

METR. P.U.

.CONSTRUCCION AREA RECREACIONAL


0*.01 ER%ICIO 1("" #)*"""(


10.01 COBERTURA DE POLICARBONATO EN TRIBUNA INCLUYE E TRUCTURA METALICA m2 2,(&1 111

COSTO DIRECTO

GASTOS GENERALES

GASTOS DE INSPECCION

GASTOS DE ELABORACION DE E(PEDIENTE

GASTOS DE LI$UIDACION

PRESUPUESTO TOTAL


19/223


Va$ori%acion de obra FEBRERO DEL 2014

ITEMDESCRIPCION

PRESU

UND

METR. 01 OBRAS PRELIMINARES


















0".02 CONCRETO SIMPLE03.02.01 CONCRETO - / 1,5 /m2 OBRE CAMA DE PIEDRA DE 6 E 3 m2 ,1#(&)



0".0" PINTURA


0".04 E$UIPAMIENTO





04.01.02 ELIMINACION MANUAL DE MAT EXEDENTE C N CARRETILLA D 30m m3 '()2

04.01.03 PERFILADO Y COMPACTADO m2 2"(+"



20/223



ITEMDESCRIPCION

PRESU

UND

METR.






05.03.01 CONCRETO - / 1,5 /m2 m3 ,(#1

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 &')(+&



05.04.01 CONCRETO - / 1,5 /m2 m3 ,(2)


05.05 ALBA&ILERIA







21/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIAL DE PARUROUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTRUCTURA URBOBRA


ITEMDESCRIPCION

PRESUPUESTO B

UND

METR. P.U.



0*.01 ER%ICIO 1("" #)*"""(""10 COBERTURA DE POLICARBONATO EN TRIBUNAS

10.01 COBERTURA DE POLICARBONATO EN TRIBUNA INCLUYE E TRUCTURA METALICA m2 2,(&1 111(

COSTO DIRECTO

GASTOS GENERALES


22/223


Va$ori%acion de obra MARZO DEL 2014

ITEM

DESCRIPCIONPRESU

UND

METR.









02.02 TRAZO$ NI%ELACI&N Y REPLANTEO DURANTE EL PROCE O CON TRUCTI%O m2 '1#(#202.03 TRAN PORTE DE MATERIALE DE DE CU CO ' PARURO ' PILLPINTO T(n '1()"









03.01.04 REPO ICION CON MATERIAL ELECCIONADO DE CANTERA PERMEABLE m3 &2(''0".02 CONCRETO SIMPLE




0".0" PINTURA


0".04 E$UIPAMIENTO



04.01 MOVIMIENTO DE TIERRAS04.01.01 CORTE MANUAL DE TERRENO m3 !(2'

04 01 02 ELIMINACION MANUAL DE MAT EXEDENTE C N CARRETILLA D 30m m3 '()2

.CONSTRUCCION AREA RE


23/223



ITEM

DESCRIPCIONPRESU

UND

METR.





05.03.01 CONCRETO - / 1,5 /m2 m3 ,(#1

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 &')(+&



05.04.01 CONCRETO - / 1,5 /m2 m3 ,(2)


05.05 ALBA&ILERIA







24/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIAL DE PARUROUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTRUCTURA URBANOBRA


ITEM

DESCRIPCIONPRESUPUESTO BAS

UND

METR. P.U.


10 COBERTURA DE POLICARBONATO EN TRIBUNAS10.01 COBERTURA DE POLICARBONATO EN TRIBUNA INCLUYE E TRUCTURA METALICA m2 2,(&1 111(1

COSTO DIRECTO

GASTOS GENERALES


25/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIALUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTROBRA

Va$ori%acion de obra ABRIL DEL 2014

ITEM

DESCRIPCIONPRESU

UND

METR.










02.03 TRAN PORTE DE MATERIALE DE DE CU CO ' PARURO ' PILLPINTO T(n '1()"














0".0" PINTURA


0".04 E$UIPAMIENTO




04.01.01 CORTE MANUAL DE TERRENO m3 !(2'04.01.02 ELIMINACION MANUAL DE MAT EXEDENTE C N CARRETILLA D 30m m3 '()2



26/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIAL DUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTROBRA


ITEM

DESCRIPCIONPRESU

UND

METR.





05.03.01 CONCRETO - / 1,5 /m2 m3 ,(#1

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 &')(+&



05.04.01 CONCRETO - / 1,5 /m2 m3 ,(2)

05.04.02 ACERO -: 4200 /m2 #RADO 60 9 ,2#(!&


05.05 ALBA&ILERIA







27/223

UNIDAD GESTORA MUNICIPALIDAD PROVINCIAL DE PARUROUNIDAD EJECUTORA SUB GERENCIA DE INFRAESTRUCTURA URBAOBRA


ITEM

DESCRIPCIONPRESUPUESTO BA

UND

METR. P.U.



10.01 COBERTURA DE POLICARBONATO EN TRIBUNA INCLUYE E TRUCTURA METALICA m2 2,(&1 111(1"COSTO DIRECTO

GASTOS GENERALES


28/223


Va$ori%acion de obra MA O DEL 2014

ITEM

DESCRIPCIONPRESU

UND METR.

01 OBRAS PRELIMINARES01.01 LIMPIEZA DE TERRENO MANUAL m2 '1#(#2








02.03 TRAN PORTE DE MATERIALE DE DE CU CO ' PARURO ' PILLPINTO T(n '1()"

02.04 PRUEBA DE RE I TENCIA DE CONCRETO und 1)(""02.05 DEMOLICION E TRUCTURA DE ADOBE m2 1,1('2









03.02.01 CONCRETO - / 1,5 /m2 OBRE CAMA DE PIEDRA DE 6 E 3 m2 ,1#(&)03.02.02 ENCOFRADO Y DE ENCOFRADO NORMAL m2 !#(",


0".0" PINTURA


0".04 E$UIPAMIENTO





04.01.02 ELIMINACION MANUAL DE MAT EXEDENTE C N CARRETILLA D 30m m3 '()204.01.03 PERFILADO Y COMPACTADO m2 2"(+"

04 02 CONCRETO SIMPLE

.CONSTRUCCION AREA REC


29/223


Va$ori%acion de obra MA O DEL 2014

ITEM

DESCRIPCIONPRESUP

UND METR.

.CONSTRUCCION AREA RECR


05.03.01 CONCRETO - / 1,5 /m2 m3 ,(#1

05.03.02 ACERO -: 4200 /m2 #RADO 60 9 &')(+&



05.04.01 CONCRETO - / 1,5 /m2 m3 ,(2)

05.04.02 ACERO -: 4200 /m2 #RADO 60 9 ,2#(!&


05.05 ALBA&ILERIA







30/223

UNIDAD GESTORAUNIDAD EJECUTORAOBRA

Va$ori%acion de obra

ITEM

DESCRIPCION


01.01 LIMPIEZA DE TERRENO MANUAL01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 5.40 X 3.60 m

01.03 ALMACEN OFICINA Y OTRO

01.04 LIMPIEZAY RIE#O PERMANENTE DE OBRA

01.05 PLACA RECORDATORIA CON PEDE TAL


02.01 TRAZO$ NI%ELACI&N Y REPLANTEO PRELIMINAR

02.02 TRAZO$ NI%ELACI&N Y REPLANTEO DURANTE EL PROCE O CON TRUCTI%O

02.03 TRAN PORTE DE MATERIALE DE DE CU CO ' PARURO ' PILLPINTO

02.04 PRUEBA DE RE I TENCIA DE CONCRETO

02.05 DEMOLICION E TRUCTURA DE ADOBE

02.06 ELIMINACION DE MAT EXEDENTE CON MA)UINARIA



03.01.01 CORTE DE TERRENO NATURAL CON MA)UINARIA

03.01.02 ELIMINACION DE MAT EXEDENTE CON MA)UINARIA

03.01.03 PERFILADO Y COMPACTADO

03.01.04 REPO ICION CON MATERIAL ELECCIONADO DE CANTERA PERMEABLE0".02 CONCRETO SIMPLE

03.02.01 CONCRETO - / 1,5 /m2 OBRE CAMA DE PIEDRA DE 6 E 3

03.02.02 ENCOFRADO Y DE ENCOFRADO NORMAL

03.02.03 UNTA A FALTICA

0".0" PINTURA

03.03.01 PINTURA EN LINEA DE DEMARCACION


31/223

0".04 E$UIPAMIENTO

03.04.01 ARCO DE FUTBOLL$ TABLERO DE BA )UET Y PO TE CON RED DE %OLEY



04.01.01 CORTE MANUAL DE TERRENO

04.01.02 ELIMINACION MANUAL DE MAT EXEDENTE C N CARRETILLA D 30m



04.02.01 CONCRETO 1 +740 8 P#


04.02.03 ELLADO DE UNTA A FALTICA

04.0" REVO$UES ENLUCIDOS MOLDURAS

04.03.01 TARRA EO EN PA O Y CONTRAPA O DE #RADERIA

04.03.02 TARRA EO EN %I#A Y COLUMNA

04.04 PINTURA

04.04.01 PINTURA EN #RADERIA

04.05 CARPINTERIA METALICA

04.05.01 CERCO DE PROTECCION CON MALLA #AL%ANIZADA

04.05.02 PUERTA METALICA DE L 2m.

05 CERCO PERIMETRICO


05.01.01 EXCA%ACION DE AN A PARA CIMENTACION



05.02.01 CIMIENTO CORRIDO CONCRETO 1 +730 8 P#

05.02.02 CONCRETO 1 +7258 PM PARA OBRECIMIENTO

05.02.03 ENCOFRADO Y DE ENCOFRADO TIPO CARA%I TA


05.03.01 CONCRETO - / 1,5 /m2

05.03.02 ACERO -: 4200 /m2 #RADO 60



05.04.01 CONCRETO - / 1,5 /m2

05.04.02 ACERO -: 4200 /m2 #RADO 60


05.05 ALBA&ILERIA

05.05.01 MURO DE LADRILLO TIPO CARA%I TA



32/223





33/223

10.01 COBERTURA DE POLICARBONATO EN TRIBUNA INCLUYE E TRUCTURA METALICA

COSTO DIRECTO

GASTOS GENERALESGASTOS DE INSPECCIONGASTOS DE ELABORACION DE E(PEDIENTEGASTOS DE LI$UIDACION

PRESUPUESTO TOTAL


34/223

MUNICIPALIDAD PROVINCIAL DE PARUROSUB GERENCIA DE INFRAESTRUCTURA URBANO RURAL

UNIO DEL 2014

AVANCE FISICO VALORI

PRESUPUESTO BASE

UND METR. P.U. P.TOTAL METR.8,2#0.98

m2 '1#(#2 1('1 1*21+('& 1!"(#"und 1("" 1*,+'(!& 1*,+'(!& 1(""

M!" )("" 12"("" !""("" ,(""

M!" ,("" +#)(&& #*',#()2 ,(""

und 1("" 1*2""("" 1*2""("" -

17,8"7.22

m2 '1#(#2 2()2 1*'+'()' '1#(#"

m2 '1#(#2 2()2 1*'+'()' '1#("1

T(n '1()" 1#+(2! +*+)'("+ 2"(""

und 1)("" 2)("" #')("" #(""

m2 1,1('2 1"(1+ 1*,,,(1# &"('2

m3 1'"("! 1,()" 2*,!)(&' 1")(""

5#,#20.20

12,610.11

m3 12,(1! *.40 1$16,.10 122(""

m3 1,&(++ 14.50 2$160.36 1#2(""

m2 ,1#(&) +.0, 3$33*.,, 2)#(#2

m3 &2('' ,1.+0 5$*42.+* #)(""30,828.32

m2 ,1#(&) !'(+, 2&*11!(+' -

m2 !#(", 2"('! 1*#"&('1 -

m #1)(2" ,(,) 1*,"2(!, -

681.76

m 2&2(&+ 2(,1 !&1('! 2"2(12

.CONSTRUCCION AREA RECREACIONAL / DEPORTIVA DE LA I(E( VIRGEN DE ASUPROVINCIA DE PARURO.


35/223

12,500.00

und 1.00 12$500.00 12*)""("" -

2","47.82

303.81

m3 !(2' +(&" !1(,) !(2'

m3 '()2 +(&" '#('" '()2m2 2"(+" &("' 1!&(!! 2"(+"

17,015.01

m3 )+('! 2!+(2# 1!*"&+(1& 2&()2

m2 ,1()1 2"('! &!1(') #'()"

m 1,(," ,(,) !,("& -

3,177.15

m2 ),(') 21(,! 1*1',(+, 11('"

m2 +#(#" 21(,! 2*""2(22 2(21

766.50

m2 ),(') 1,("" '!!()" -

2,085.35

m 11("" 1,1(&) 1*)!"(#) -

m2 '("" ')("" )2)("" -

78,294.""

708.34

m3 #1(,# +(&" #"&("1 #"(,#

m3 ,"(&) +(&" ,""(## #'(#)12,684.30

m3 #1(,# 2!+(2# &*,!1(+" 1+(+#

m3 )(!! 2'&("# 1*)'#(!) #(!2

m2 ')(,2 #)(12 2*!,&(') '#(+,

8,432.95

m3 ,(#1 #'+("1 1*!##()# 1(!,

9 &')(+& ,("& #*)',("" &')()#

m2 +1(&, #)(12 #*22)(,2 "(),

5,330.01

m3 ,(2) #'+("1 1*!1"('+ -

9 ,2#(!& ,("& 1*'2&(!1 ,2(1,

m2 )!(!& #)(12 1*++"(!" !(""

13,072.69

m2 1++(+& !)(#' 1#*"'2(!+ 1,!(1&

30,614.53


36/223

m 112(2, 1,1(&) 1)*+2"()# -

m2 12("" 1)"("" 1*&""("" -

m 122(&" 1")("" 12*&+,("" -

7,451.50

m2 21"(2) 1,("" 2*+,#()" 2&(""

m2 #22("" 1,("" ,*)"&("" -25,88#.#4

8,094.39

m3 ,'(!# +(," ,,'('2 1"()"

m3 )'(1) +(&" )!"("' -

m2 1)&(') &("' 1*2&1(11 -

m2 1)&(') #!()' )*&")(,+ -

1,492.25

m2 1)&(') +(," 1*,+2(2) -

16,300.00

=> 1("" 1#*1""("" 1#*1""("" -

=> 1("" #*2""("" #*2""("" -

#,105.8"

m3 !(+! +(&" !&(21 -

m2 &(#) &("' !'(#& -

m 2+("" 1,(+" ,#2(1" -

m &,("" +(&, &2!()! -

und ,("" !&'(+& 2*')1(+2 -und 1("" !!2(1& !!2(1& -

und 1("" 1*2+'(,& 1*2+'(,& -

2,954.91

1,642.57

m3 ,2(+1 +(," ,"#(#) -

m3 ))('& +(&" ),!(!, -

m2 ,2(+1 &("' #,!(2& -

m3 ,2(+1 &("' #,!(2& -

1,312.34

m2 12("1 !'(+, &1)(+! -

m2 &()& 2"('! 1'&(12 -

m '1()2 ,(,) #1&(2! -

"5,000.00

=> 1("" #)*"""("" #)*"""("" "("1

2,75#.84


37/223

m2 2,(&1 111(1" 2*')!(&, -

2570#4.77

2#991."710000.0010500.00

8900.00

"1"45#.14


38/223

Reinicio de Obra 1 1) 2"1,

Va$ori%aci4n an0erior a30a , #" 2"1, Va$ori%acion ac0 a$ a30a ) #1 2"1,

ZADO DEL MES DE UNIO DEL 2014

AVANCE AVANCE

ANTERIOR ACTUALMONTO % METR. MONTO % METR.

5,995."1 0.00 0.00

2',(11 22(,' - "("" "("" 1!"(#"1*,+'(!& 1""("" - "("" "("" 1(""

,&"("" &"("" - "("" "("" ,(""

#*',#()2 1""("" - "("" "("" ,(""

"("" "("" - "("" "("" "(""

8,799.54 1,#81.8# 9.4"

1*'+'()2 1""("" - "("" "("" '1#(#"

1*'+!('+ ++(+! - "("" "("" '1#("1

2*'&)(2" 2'(+' 11("" 1*)#1(&! 1)(#& #1(""

')("" 2"("" !("" 1)"("" ,"("" +(""

&22(), )!(+! - "("" "("" &"('2

1*)22()" !1(', - "("" "("" 1")(""

8,105.19 10,777.04

7,618.09 3,365.86 26.69

1*1,!(&" +&(2! 2(1! 2"(#" 1(', 12,(1!

1*+1,("" &&(!" )(,+ '+(!1 #(!& 1#'(,+

2*",,(2+ !1(21 &+(12 '1+(2" 21()# #,2(,,

2*)1#("" ,2(2+ #)(,' 2*),!(') ,2(&) '"(,'0.00 7,411.18 24.04

"("" "("" +2(+2 !*#12(+& 22(,) +2(+2

"("" "("" )2(+" 1*"+&(2" (+1 )2(+"

"("" "("" - "("" "("" "(""

487.10 - 0.00 0.00

,&'(1" '1(,) - "("" "("" 2"2(12

CION DE PILLPINTO* EN LA


39/223

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

9,059.25 "42.29 1.47

303.81 0.00 0.00

!1(,) 1""("" - "("" "("" !(2'

'#('" 1""("" - "("" "("" '()21!&(!! 1""("" - "("" "("" 2"(+"

8,456.94 0.00 0.00

'*!'&(,, ,'('2 - "("" "("" 2&()2

''&()" +"(#, - "("" "("" #'()"

"("" "("" - "("" "("" "(""

298.51 342.29 10.77

2)1("& 21(#' - "("" "("" 11('"

,'(,# 2(#' 1)(+) #,2(2+ 1'(1" 1&(1!

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

24,17#."8 2,50".54 ".20

664.24 0.00 0.00

2+&(21 +!(&2 - "("" "("" #"(,#

#!!("# +1(,# - "("" "("" #'(#)8,969.00 21.57 0.17

)*#!)(') !#(,1 - "("" "("" 1+(+#

1*""!(,' !#(+! "("' 1+(,! 1(2, #(!+

2*)+!('' +&(", "("! 2(11 "("& ',(""

4,212.70 315.44 3.74

!21()& #&(") "()2 1+'("+ 12("! 2(1!

#*)'2(1! ++(+) - "("" "("" &')()#

1&(+! "()+ #(#' 11&(#) #(!' #(+1

382.65 257.73 4.84

"("" "("" "(!& 2)'('# 1!("" "(!&

1'1(+# +(+) - "("" "("" ,2(1,

21"('2 1"()+ - "("" "("" !(""

9,555.79 1,908.80 14.60

+*)))('+ '#(1" 2+(2" 1*+"&(&" 1,(!" 1')(#&

0.00 0.00 0.00


40/223

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

392.00 0.00 0.00

#+2("" 1#(#2 - "("" "("" 2&(""

"("" "("" - "("" "("" "(""98.70 ""8.40 1."1

98.70 338.40 4.18

+&('" 22(", #!("" ##&(," ')()& ,!()"

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "("""("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

0.00 888.45 "0.07

0.00 888.45 54.09

"("" "("" ,2(+1 ,"#(#) 1""("" ,2(+1

"("" "("" ,+()" ,&)(1" &&(', ,+()"

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"50.00 0.00 0.00

#)"("" 1("" - "("" "("" "("1

0.00 0.00 0.00


41/223

"("" "("" - "("" "("" "(""

5#,584."790 22.018 1#,5"1.58 6.4387200.00 26.6+8 1+00.00 6.6,8

0.00 0.0010500.00 0.00

0.00 0.00

,42+4.3+ 1+331.5+ 5.+58


42/223

AVANCE SALDO

ACUMULADOMONTO % METR. MONTO %

5,995."1 72.57 2,2#5.## 27.4"

2',(11 22(,' ))#("2 +,)(!! ''()#1*,+'(!& 1""("" "("" "("" "(""

,&"("" &"("" 1("" 12"("" 2"(""

#*',#()2 1""("" "("" "("" "(""

"("" "("" 1("" 1*2""("" 1""(""

10,481.40 58.7# 7,"55.82 41.24

1*'+'()2 1""("" "("2 "(") "(""

1*'+!('+ ++(+! "(#1 "('& "(",

,*#1'("! ,#(#! ,"()" )*!,"("# )!(!,

22)("" !"("" !("" 1)"("" ,"(""

&22(), )!(+! !1("" !21()+ ,#(",

1*)22()" !1(', !)("! +,#(#' #&(2!

18,882.24 ""."5 "7,7"7.9# ##.#5

10,983.95 87.10 1,626.17 12.90

1*1!'(1" 1""("" "("" "("" "(""

1*++#(!1 +2(2& 11()" 1!!(') '('2

2*'!#(,+ &2(', '1(,1 )'!(2& 1'(2!

)*")+(') &)(1, 12(#" &(1, 1,(&!7,411.19 24.04 23,417.13 75.96

!*#12(+& 22(,) #2"(+# 21*&"#(+& ''())

1*"+&(2" (+1 1"(1, 21"()1 1!("+

"("" "("" #1)(2" 1*,"2(!, 1""(""

487.10 71.45 194.66 28.55

,&'(1" '1(,) &"('' 1+,(!! 2&())


43/223

0.00 0.00 12,500.00 100.00

"("" "("" 1("" 12*)""("" 1""(""

9,401.54 40.27 1",94#.28 59.7"

303.81 100.00 0.00 0.00

!1(,) 1""("" "("" "("" "(""

'#('" 1""("" "("" "("" "(""1!&(!! 1""("" "("" "("" "(""

8,456.94 49.70 8,558.08 50.30

'*!'&(,, ,'('2 #1(2, &*,1"(') )2(2&

''&()" +"(#, ,("1 (2) +(!!

"("" "("" 1,(," !,("& 1""(""

640.80 20.17 2,536.35 79.83

2)1("& 21(#' ,#(") +2#(&) '&(!#

#&+('1 1+(,! ')(1, 1*!12()" &"(),

0.00 0.00 766.50 100.00

"("" "("" ),(') '!!()" 1""(""

0.00 0.00 2,085.35 100.00

"("" "("" 11("" 1*)!"(#) 1""(""

"("" "("" '("" )2)("" 1""(""

2#,#79.92 "4.08 51,#14.41 #5.92

664.24 93.77 44.10 6.23

2+&(21 +!(&2 1("" +(&" #(1&

#!!("# +1(,# #()" #,(#" &()'8,990.56 70.88 3,693.74 29.12

)*#!)(') !#(,1 11()" #*"+!(1) #!()+

1*"2)(+# !)(1+ 1(+' ),'('2 #,(&1

2*)+&(&& +&(12 1(,2 ,+(&' 1(&&

4,528.14 53.70 3,904.81 46.30

&1&(!! )"(12 2(1) &1,(&' ,+(&&

#*)'2(1! ++(+) "(,) 1(&, "(")

1#'(#2 ,(2! &'(+# #*"&&(1" +)(',

640.38 12.01 4,689.63 87.99

2)'('# 1!("" #()' 1*#)#("' &,(""

1'1(+# +(+) #&1(), 1*))!(!& +"(")

21"('2 1"()+ )"(!& 1*''+(&& &+(,1

11,464.59 87.70 1,608.10 12.30

11*,!,()+ &'('" 2,(!" 1*!"&(1" 12(#"

0.00 0.00 30,614.53 100.00


44/223

"("" "("" 112(2, 1)*+2"()# 1""(""

"("" "("" 12("" 1*&""("" 1""(""

"("" "("" 122(&" 12*&+,("" 1""(""

392.00 5.26 7,059.50 94.74

#+2("" 1#(#2 1&2(2) 2*))1()" &!(!&

"("" "("" #22("" ,*)"&("" 1""(""4"7.10 1.#9 25,449.54 98."1

437.10 5.40 7,657.29 94.60

,#'(1" +'(!# 1(1# 1"(!2 2(#'

"("" "("" )'(1) )!"("' 1""(""

"("" "("" 1)&(') 1*2&1(11 1""(""

"("" "("" 1)&(') )*&")(,+ 1""(""

0.00 0.00 1,492.25 100.00

"("" "("" 1)&(') 1*,+2(2) 1""(""

0.00 0.00 16,300.00 100.00

"("" "("" 1("" 1#*1""("" 1""(""

"("" "("" 1("" #*2""("" 1""(""

0.00 0.00 #,105.8" 100.00

"("" "("" !(+! !&(21 1""(""

"("" "("" &(#) !'(#& 1""(""

"("" "("" 2+("" ,#2(1" 1""(""

"("" "("" &,("" &2!()! 1""(""

"("" "("" ,("" 2*')1(+2 1""("""("" "("" 1("" !!2(1& 1""(""

"("" "("" 1("" 1*2+'(,& 1""(""

888.45 "0.07 2,0##.44 #9.9"

888.45 54.09 754.10 45.91

,"#(#) 1""("" "("" "("" "(""

,&)(1" &&(', !(2& !1(), 11(2!

"("" "("" ,2(+1 #,!(2& 1""(""

"("" "("" ,2(+1 #,!(2& 1""(""

0.00 0.00 1,312.34 100.00

"("" "("" 12("1 &1)(+! 1""(""

"("" "("" &()& 1'&(12 1""(""

"("" "("" '1()2 #1&(2! 1""(""

"50.00 1.00 "4,#50.00 99.00

#)"("" 1("" "(++ #,*!)"("" ++(""

0.00 0.00 2,75#.84 100.00


45/223

"("" "("" 2,(&1 2*')!(&, 1""(""

7",115.9#19 2+.448 18",948.8 ,1.568

*000.00 33.348 1,**1.3, 66.6680.00 10000.00

10500.00 0.00

0.00 +*00.00

*2615.*6 2*.558 220+40.15 ,0.458


46/223

01 02 03 04 05

u n

d :

M ( n

d :

T u ! "

d :

! d n ! " d

T u " d :

1(""

)()) 1)()" 1#("2

,(2' 12(1) 1#("2


47/223

'(2! '(2! "(!'


48/223

)(""

#(!" )(#1 ,(&" !(,"


49/223

UNIO DEL 2014 01 02 03 04 05

D I A

u n

d :

M ( n

d :

T u ! "

d :

@ ! d n ! " d :

T u " d :

V A L O R I Z A C I

-

+ )

) !

1 * "

1 * 1


50/223

C

06 0, 0+ 0* 10 11

F G d :

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

! d n ! " d

"()" 1()"

#(""

2.99

!("# )(+& )(12 )("" )(1,

!("#

#!(!" 1(!2 &('&

&('& &(+#


51/223


52/223

1"(""

2("" !(2" ,(2" 2(&"


53/223

06 0, 0+ 0* 10 11

F G d :

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

@ ! d n ! " d :

2 * )

-

# #

) &

&


54/223

ONTROL DE METRADOS DIARIOS

NIO DEL 201412 13 14 15 16 1,

T u " d :

F G d :

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

2("" "()"

2(1!

2()"

)(#2 )(2"

&(+# ,(,! &(,! &('&

&(+# &(+# &(+#


55/223


56/223

#(2" 2(," 2(""

2(,"


57/223

12 13 14 15 16 1,

T u " d :

F G d :

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

& 2

2 "

-

& +

! +


58/223

1+ 1* 20 21 22 23

! d n ! " d

T u " d :

F G d :

H u

d :

u n

d :

M ( n

d :

1()"

#(""

)(12 )(1,

&(!,

&(,"


59/223

"(,# ,('2

"("'

"("!

"(22 "(1"

"(1# "(!! "())


60/223

)("" )(""

2(&" ,(!" )(2" 2(2" )(&"


61/223

1+ 1* 20 21 22 23

@ ! d n ! " d :

T u " d :

F G d :

H u

d :

u n

d :

M ( n

d :

2 !

, +

(

2 1

(

-

+ !


62/223

24 25 26 2, 2+ 2*

T u ! "

d :

! d n ! " d

T u " d :

F G d :

H u

d :

u n

d :

2(""

2("" )(""


63/223

,(!' "(1" #()"

"(1" "(1"

1(2) "(11 "(!&

"(!&

,()1 ,()" 2(!!


64/223

!("" )(""

)(!" ,(2" !(2" &("" 2()"


65/223

24 25 26 2, 2+ 2*

T u ! "

d :

@ ! d n ! " d :

T u " d :

F G d :

H u

d :

u n

d :

! "

, 1

! #

2 ,

(

-


66/223

30

M ( n

d :

-

--

-

-

-

-

-

-

2("" 11(""

!(""

-

-

-

-

2(1!

)(,+

&+(12

#)(,'

-

!(!, +2(+2

)2(+"

-

-

-

TOTAL METRADO


67/223

-

-

-

-

-

--

-

-

-

-

-

-

2(), 1)(+)

-

-

-

-

-

-

-

-

--

-

"("'

"("!

-

"()2

-

#(#'

-

"(!&

-

-

-

2(#, 2+(2"

-


68/223

-

-

-

-

-

--

-

#!(""

-

-

-

-

-

-

-

-

-

-

-

-

-

--

-

-

-

,2(+1

,+()"

-

-

-

-

-

-

-

-

-


69/223

-

30

M ( n

d :

+ #

1 ,

TOT

AL


70/223



ITEM

DESCRIPCION


01.01 LIMPIEZA DE TERRENO MANUAL01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 5.40 X 3.60 m
















03.01.04 REPO ICION CON MATERIAL ELECCIONADO DE CANTERA PERMEABLE0".02 CONCRETO SIMPLE




0".0" PINTURA



71/223

0".04 E$UIPAMIENTO








04.02.01 CONCRETO 1 +740 8 P#






04.04 PINTURA










05.02.01 CIMIENTO CORRIDO CONCRETO 1 +730 8 P#

05.02.02 CONCRETO 1 +7258 PM PARA OBRECIMIENTO



05.03.01 CONCRETO - / 1,5 /m2

05.03.02 ACERO -: 4200 /m2 #RADO 60



05.04.01 CONCRETO - / 1,5 /m2

05.04.02 ACERO -: 4200 /m2 #RADO 60


05.05 ALBA&ILERIA

05.05.01 MURO DE LADRILLO TIPO CARA%I TA



72/223





73/223

10.01 COBERTURA DE POLICARBONATO EN TRIBUNA INCLUYE E TRUCTURA METALICA

COSTO DIRECTO

GASTOS GENERALESGASTOS DE INSPECCIONGASTOS DE ELABORACION DE E(PEDIENTEGASTOS DE LI$UIDACION

PRESUPUESTO TOTAL


74/223

MUNICIPALIDAD PROVINCIAL DE PARUROSUB GERENCIA DE INFRAESTRUCTURA URBANO RURAL

ULIO DEL 2014

AVANCE FISICO VALORI

PRESUPUESTO BASE

UND METR. P.U. P.TOTAL METR.8,2#0.98

m2 '1#(#2 1('1 1*21+('& 1!"(#"und 1("" 1*,+'(!& 1*,+'(!& 1(""

M!" )("" 12"("" !""("" ,(""

M!" ,("" +#)(&& #*',#()2 ,(""

und 1("" 1*2""("" 1*2""("" -

17,8"7.22

m2 '1#(#2 2()2 1*'+'()' '1#(#"

m2 '1#(#2 2()2 1*'+'()' '1#("1

T(n '1()" 1#+(2! +*+)'("+ #1(""

und 1)("" 2)("" #')("" +(""

m2 1,1('2 1"(1+ 1*,,,(1# &"('2

m3 1'"("! 1,()" 2*,!)(&' 1")(""

5#,#20.20

12,610.11

m3 12,(1! *.40 1$16,.10 12,(1!

m3 1,&(++ 14.50 2$160.36 1#'(,+

m2 ,1#(&) +.0, 3$33*.,, #,2(,,

m3 &2('' ,1.+0 5$*42.+* '"(,'30,828.32

m2 ,1#(&) !'(+, 2&*11!(+' +2(+2

m2 !#(", 2"('! 1*#"&('1 )2(+"

m #1)(2" ,(,) 1*,"2(!, -

681.76

m 2&2(&+ 2(,1 !&1('! 2"2(12

.CONSTRUCCION AREA RECREACIONAL / DEPORTIVA DE LA I(E( VIRGEN DE ASUPROVINCIA DE PARURO.


75/223

12,500.00

und 1.00 12$500.00 12*)""("" -

2","47.82

303.81

m3 !(2' +(&" !1(,) !(2'

m3 '()2 +(&" '#('" '()2m2 2"(+" &("' 1!&(!! 2"(+"

17,015.01

m3 )+('! 2!+(2# 1!*"&+(1& 2&()2

m2 ,1()1 2"('! &!1(') #'()"

m 1,(," ,(,) !,("& -

3,177.15

m2 ),(') 21(,! 1*1',(+, 11('"

m2 +#(#" 21(,! 2*""2(22 1&(1!

766.50

m2 ),(') 1,("" '!!()" -

2,085.35

m 11("" 1,1(&) 1*)!"(#) -

m2 '("" ')("" )2)("" -

78,294.""

708.34

m3 #1(,# +(&" #"&("1 #"(,#

m3 ,"(&) +(&" ,""(## #'(#)12,684.30

m3 #1(,# 2!+(2# &*,!1(+" 1+(+#

m3 )(!! 2'&("# 1*)'#(!) #(!+

m2 ')(,2 #)(12 2*!,&(') ',(""

8,432.95

m3 ,(#1 #'+("1 1*!##()# 2(1!

9 &')(+& ,("& #*)',("" &')()#

m2 +1(&, #)(12 #*22)(,2 #(+1

5,330.01

m3 ,(2) #'+("1 1*!1"('+ "(!&

9 ,2#(!& ,("& 1*'2&(!1 ,2(1,

m2 )!(!& #)(12 1*++"(!" !(""

13,072.69

m2 1++(+& !)(#' 1#*"'2(!+ 1')(#&

30,614.53


76/223

m 112(2, 1,1(&) 1)*+2"()# -

m2 12("" 1)"("" 1*&""("" -

m 122(&" 1")("" 12*&+,("" -

7,451.50

m2 21"(2) 1,("" 2*+,#()" 2&(""

m2 #22("" 1,("" ,*)"&("" -25,88#.#4

8,094.39

m3 ,'(!# +(," ,,'('2 ,!()"

m3 )'(1) +(&" )!"("' -

m2 1)&(') &("' 1*2&1(11 -

m2 1)&(') #!()' )*&")(,+ -

1,492.25

m2 1)&(') +(," 1*,+2(2) -

16,300.00

=> 1("" 1#*1""("" 1#*1""("" -

=> 1("" #*2""("" #*2""("" -

#,105.8"

m3 !(+! +(&" !&(21 -

m2 &(#) &("' !'(#& -

m 2+("" 1,(+" ,#2(1" -

m &,("" +(&, &2!()! -

und ,("" !&'(+& 2*')1(+2 -und 1("" !!2(1& !!2(1& -

und 1("" 1*2+'(,& 1*2+'(,& -

2,954.91

1,642.57

m3 ,2(+1 +(," ,"#(#) ,2(+1

m3 ))('& +(&" ),!(!, ,+()"

m2 ,2(+1 &("' #,!(2& -

m3 ,2(+1 &("' #,!(2& -

1,312.34

m2 12("1 !'(+, &1)(+! -

m2 &()& 2"('! 1'&(12 -

m '1()2 ,(,) #1&(2! -

"5,000.00

=> 1("" #)*"""("" #)*"""("" "("1

2,75#.84


77/223

m2 2,(&1 111(1" 2*')!(&, -

2570#4.77

2#991."710000.0010500.00

8900.00

"1"45#.14


78/223

Reinicio de Obra 1 1) 2"1,

Va$ori%aci4n an0erior a30a , #" 2"1, Va$ori%acion ac0 a$ a30a ) #1 2"1,

ZADO DEL MES DE ULIO DEL 2014

AVANCE AVANCE

ANTERIOR ACTUALMONTO % METR. MONTO % METR.

5,995."1 0.00 0.00

2',(11 22(,' - "("" "("" 1!"(#"1*,+'(!& 1""("" - "("" "("" 1(""

,&"("" &"("" - "("" "("" ,(""

#*',#()2 1""("" - "("" "("" ,(""

"("" "("" - "("" "("" "(""

10,481.40 2,250.90 12.#2

1*'+'()2 1""("" - "("" "("" '1#(#"

1*'+!('+ ++(+! - "("" "("" '1#("1

,*#1'("! ,#(#! 1)("" 2*"&&(+" 2"(+& ,!(""

22)("" !"("" #("" ')("" 2"("" 12(""

&22(), )!(+! - "("" "("" &"('2

1*)22()" !1(', !("" &'("" #()# 111(""

18,882.24 4,522."1

10,983.95 768.74 6.10

1*1!'(1" 1""("" - "("" "("" 12,(1!

1*++#(!1 +2(2& - "("" "("" 1#'(,+

2*'!#(,+ &2(', )+(!' ,&1(), 1,(,2 ,"2(11

)*")+(') &)(1, ,("" 2&'(2" ,( ',(,'7,411.19 3,753.57 12.18

!*#12(+& 22(,) )2(+2 #*)+)(#& 12('+ 1,)(&,

1*"+&(2" (+1 '(!2 1)&(1+ 12("+ !"()2

"("" "("" - "("" "("" "(""

487.10 - 0.00 0.00

,&'(1" '1(,) - "("" "("" 2"2(12

CION DE PILLPINTO* EN LA


79/223

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

9,401.54 9,505.1# 40.71

303.81 0.00 0.00

!1(,) 1""("" - "("" "("" !(2'

'#('" 1""("" - "("" "("" '()21!&(!! 1""("" - "("" "("" 2"(+"

8,456.94 8,517.14 50.06

'*!'&(,, ,'('2 #1(2, &*,1"(') )2(2& )+('!

''&()" +"(#, ,("1 (2) +(!! ,1()1

"("" "("" )(2" 2#(1, #!(11 )(2"

640.80 988.02 31.10

2)1("& 21(#' ,1("" &'+(&! ',(&+ )2('"

#&+('1 1+(,! )(", 1"&(1! )(," 2#(2"

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

2#,#79.92 2,#"1."1 "."#

664.24 19.60 2.77

2+&(21 +!(&2 - "("" "("" #"(,#

#!!("# +1(,# 2("" 1+(!" ,(+" #+(#)8,990.56 202.81 1.60

)*#!)(') !#(,1 "()" 1#,(!2 1()+ 2"(,#

1*"2)(+# !)(1+ "(22 !1(1' #(&+ #(+1

2*)+&(&& +&(12 "(2" '("2 "(2' ',(2"

4,528.14 646.62 7.67

&1&(!! )"(12 1()' )+)(") #!(,# #('#

#*)'2(1! ++(+) "(## 1(#) "(", &')(&!

1#'(#2 ,(2! 1(,# )"(22 1()! )(#,

640.38 154.18 2.89

2)'('# 1!("" - "("" "("" "(!&

1'1(+# +(+) #'('+ 1),(1& &(+2 '+(+#

21"('2 1"()+ - "("" "("" !(""

11,464.59 1,608.10 12.30

11*,!,()+ &'('" 2,(!" 1*!"&(1" 12(#" 1++(+&

0.00 0.00 0.00


80/223

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

392.00 0.00 0.00

#+2("" 1#(#2 - "("" "("" 2&(""

"("" "("" - "("" "("" "(""4"7.10 #,755.1# 2#.10

437.10 3,480.16 42.99

,#'(1" +'(!# 1(1# 1"(!2 2(#' ,'(!#

"("" "("" )"("" ,+"("" &'(,+ )"(""

"("" "("" )2("" ,1+(!, #2('! )2(""

"("" "("" '"("" 2*))+(+" ,,("+ '"(""

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

0.00 3,275.00 20.09

"("" "("" "(2) #*2')("" 2)("" "(2)

"("" "("" - "("" "("" "(""

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "("""("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

888.45 754.10 25.52

888.45 754.10 45.91

,"#(#) 1""("" - "("" "("" ,2(+1

,&)(1" &&(', !(2& !1(), 11(2! ))('&

"("" "("" ,2(+1 #,!(2& 1""("" ,2(+1

"("" "("" ,2(+1 #,!(2& 1""("" ,2(+1

0.00 0.00 0.00

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"("" "("" - "("" "("" "(""

"50.00 0.00 0.00

#)"("" 1("" - "("" "("" "("1

0.00 0.00 0.00


81/223

"("" "("" - "("" "("" "(""

7",115.9#19 2+.448 2#,418.94 10.2+87200.00 26.6+8 1+00.00 6.6,8

0.00 0.0010500.00 0.00

0.00 0.00

*0+15.*6 2+21+.*4 *.008


82/223

AVANCE SALDO

ACUMULADOMONTO % METR. MONTO %

5,995."1 72.57 2,2#5.## 27.4"

2',(11 22(,' ))#("2 +,)(!! ''()#1*,+'(!& 1""("" "("" "("" "(""

,&"("" &"("" 1("" 12"("" 2"(""

#*',#()2 1""("" "("" "("" "(""

"("" "("" 1("" 1*2""("" 1""(""

12,7"2."0 71."8 5,104.92 28.#2

1*'+'()2 1""("" "("2 "(") "(""

1*'+!('+ ++(+! "(#1 "('& "(",

!*,")(+! !,(#, 2)()" #*))1(1# #)(!!

#""("" &"("" #("" ')("" 2"(""

&22(), )!(+! !1("" !21()+ ,#(",

1*!"+()" !)(2' )+("! &)!(#' #,('#

2",404.55 41."4 "",215.#5 58.##

11,752.68 93.20 857.43 6.80

1*1!'(1" 1""("" "("" "("" "(""

1*++#(!1 +2(2& 11()" 1!!(') '('2

#*2,)("# +'(1! 11(', +,(', 2(&,

)*#,!(+) &+(+' &(#" )+)(+, 1"("#11,164.76 36.22 19,663.56 63.78

+*+"&(#' #)(2, 2!&("1 1&*2"&(!" !,('!

1*2)!(," +!("" 2()2 )2(#2 ,(""

"("" "("" #1)(2" 1*,"2(!, 1""(""

487.10 71.45 194.66 28.55

,&'(1" '1(,) &"('' 1+,(!! 2&())


83/223

0.00 0.00 12,500.00 100.00

"("" "("" 1("" 12*)""("" 1""(""

18,90#.#9 80.98 4,441.1" 19.02

303.81 100.00 0.00 0.00

!1(,) 1""("" "("" "("" "(""

'#('" 1""("" "("" "("" "(""1!&(!! 1""("" "("" "("" "(""

16,974.07 99.76 40.94 0.24

1!*"&+(1& 1""("" "("" "("" "(""

&!1(') 1""("" "("" "("" "(""

2#(1, #!(11 +(2" ,"(+, !#(&+

1,628.81 51.27 1,548.34 48.73

1*1#"(+, +!(2! 2(") ,#(++ #(',

,+'(&' 2,(&' '"(1" 1*)",(#) ')(1#

0.00 0.00 766.50 100.00

"("" "("" ),(') '!!()" 1""(""

0.00 0.00 2,085.35 100.00

"("" "("" 11("" 1*)!"(#) 1""(""

"("" "("" '("" )2)("" 1""(""

29,"11.22 "7.44 48,98".11 #2.5#

683.84 96.54 24.50 3.46

2+&(21 +!(&2 1("" +(&" #(1&

#&)(!# +!(## 1()" 1,('" #(!'9,193.37 72.48 3,490.93 27.52

)*)""(#' !)("" 11("" 2*+!1()# #)(""

1*"&'(1" !+("& 1(') ,&!()) #"(+2

2*!")(+" +&(#& 1(22 ,2(&) 1(!2

5,174.76 61.36 3,258.20 38.64

1*,1#('1 &!(), "()& 21+( 1#(,!

#*)'#()1 ++(++ "(12 "(,+ "("1

1&'(), )(&1 &!()" #*"#'(&& +,(1+

794.56 14.91 4,535.45 85.09

2)'('# 1!("" #()' 1*#)#("' &,(""

#2!(11 1&(&' #,#(') 1*,"2()" &1(1#

21"('2 1"()+ )"(!& 1*''+(&& &+(,1

13,072.69 100.00 0.00 0.00

1#*"'2(!+ 1""("" "("" "("" "(""

0.00 0.00 30,614.53 100.00


84/223

"("" "("" 112(2, 1)*+2"()# 1""(""

"("" "("" 12("" 1*&""("" 1""(""

"("" "("" 122(&" 12*&+,("" 1""(""

392.00 5.26 7,059.50 94.74

#+2("" 1#(#2 1&2(2) 2*))1()" &!(!&

"("" "("" #22("" ,*)"&("" 1""(""7,192.2# 27.78 18,#94."8 72.22

3,917.26 48.39 4,177.13 51.61

,,'('2 1""("" "("" "("" "(""

,+"("" &'(,+ '(1) '"("' 12()1

,1+(!, #2('! 1"!(') &!1(,' !'(2,

2*))+(+" ,,("+ &&(') #*2,)()+ ))(+1

0.00 0.00 1,492.25 100.00

"("" "("" 1)&(') 1*,+2(2) 1""(""

3,275.00 20.09 13,025.00 79.91

#*2')("" 2)("" "(') +*&2)("" ')(""

"("" "("" 1("" #*2""("" 1""(""

0.00 0.00 #,105.8" 100.00

"("" "("" !(+! !&(21 1""(""

"("" "("" &(#) !'(#& 1""(""

"("" "("" 2+("" ,#2(1" 1""(""

"("" "("" &,("" &2!()! 1""(""

"("" "("" ,("" 2*')1(+2 1""("""("" "("" 1("" !!2(1& 1""(""

"("" "("" 1("" 1*2+'(,& 1""(""

1,#42.57 55.59 1,"12."4 44.41

1,642.57 100.00 0.00 0.00

,"#(#) 1""("" "("" "("" "(""

),!(!, 1""("" "("" "("" "(""

#,!(2& 1""("" "("" "("" "(""

#,!(2& 1""("" "("" "("" "(""

0.00 0.00 1,312.34 100.00

"("" "("" 12("1 &1)(+! 1""(""

"("" "("" &()& 1'&(12 1""(""

"("" "("" '1()2 #1&(2! 1""(""

"50.00 1.00 "4,#50.00 99.00

#)"("" 1("" "(++ #,*!)"("" ++(""

0.00 0.00 2,75#.84 100.00


85/223

"("" "("" 2,(&1 2*')!(&, 1""(""

99,5"4.90"9 3+.,28 157,529.9 61.2+8

*000.00 33.348 1,**1.3, 66.6680.00 10000.00

10500.00 0.00

0.00 +*00.00

11*034.*0 3,.*,8 1*4421.23 62.038


86/223

01 02 03 04 05

T u ! "

d :

! d n ! " d

T u " d :

F G d :

H u

d :

1("" "()"

)(2" ,("" #(!" #(2" 2(""

,(2"


87/223

'(,!

,("" !("" !(""

1(!+ 2(),

"(2# "(1+

"(#" "(1+

,(""


88/223

1(1#

,(""

2(," 2(," 1(,&


89/223

ULIO DEL 2014 01 02 03 04 05

D I A

T u ! "

d :

@ ! d n ! " d :

T u " d :

F G d :

H u

d :

V A L O R I Z A C I

# #

! ,

1 '

2 * "

1 ,


90/223

C

06 0, 0+ 0* 10 11

u n

d :

M ( n

d :

T u ! "

d :

! d n ! " d

T u " d :

F G d :

1("" "()" 2(""

#(""

#()"

,(&" 2()" ,(&" ,(""

&('& ,(!&

'(!2


91/223

"(), "(2'

2(""

"(2"

"()1

"(1# "(2"

"(1+

,(""


92/223

)("" )("" )("" !(""

1"(""

&("" 1"("" !()1 '(," '(""

2(!1


93/223

06 0, 0+ 0* 10 11

u n

d :

M ( n

d :

T u ! "

d :

@ ! d n ! " d :

T u " d :

F G d :

# 2

! !

' +

2 1

' )


94/223

ONTROL DE METRADOS DIARIOS

LIO DEL 201412 13 14 15 16 1,

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

! d n ! " d

T u " d :

1()" 2(""

,(12 ,(2" ,(""

&(2" &(,"


95/223

'(2" )(2"

2()1

"(#"

"(11 "(11

"(1" "(1"

12()"

2(12 11(&2 ,(!"


96/223

)(""

12(""

2)(""

"(2)

,(""

2()" '(2"


97/223

12 13 14 15 16 1,

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

@ ! d n ! " d :

T u " d :

1 #

, * 2

! ,

# * #

2 * !


98/223

1+ 1* 20 21 22 23

F G d :

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

! d n ! " d

2("" 2(""

2()"

,("" )(12 ,(1#

2.00 2.00

2("" &(,2


99/223

&(')

1'()"

'(2+

2(!# #(,#


100/223

)(""

'(2"


101/223

1+ 1* 20 21 22 23

F G d :

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

@ ! d n ! " d :

1 ,

) !

+ 1

# * "

2 &


102/223

24 25 26 2, 2+ 2*

T u " d :

F G d :

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

2()"

&(2,


103/223

2(!#

1()"

)(2"

'()"

"(!)

"(#&

1"(""


104/223

)("" )("" )(""

1"("" 12(""

2)(""

'(," &("" &(""


105/223

24 25 26 2, 2+ 2*

T u " d :

F G d :

H u

d :

u n

d :

M ( n

d :

T u ! "

d :

& 2

1 * 1

# 2

1 * "

1 !


106/223

30

! d n ! " d

-

--

-

-

-

-

-

-

1)(""

#(""

-

!(""

-

-

-

-

)+(!'

,(""

-

)2(+2

'(!2

-

-

-

TOTAL METRADO


107/223

-

-

-

-

-

--

-

#1(2,

,("1

)(2"

-

,1(""

)(",

-

-

-

-

-

-

-

-

2(""-

"()"

"(22

"(2"

-

1()'

"(##

"(#& 1(,#

-

-

#'('+

-

-

2,(!"

-


108/223

-

-

-

-

-

--

-

1(1#

)"(""

&("" )2(""

2"("" '"(""

-

-

-

"(2)

-

-

-

-

-

-

--

-

-

-

-

!(2&

,2(+1

,2(+1

-

-

-

-

-

-

-


109/223

-

30

@ ! d n ! " d :

& "

2 !

TOT

AL


110/223



ITEM

DESCRIPCION


01.01 LIMPIEZA DE TERRENO MANUAL

01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 5.40 X 3.60 m















03.01.03 PERFILADO Y COMPACTADO03.01.04 REPO ICION CON MATERIAL ELECCIONADO DE CANTERA PERMEABLE





0".0" PINTURA


0".04 E$UIPAMIENTO



111/223






04.02.01 CONCRETO 1 +740 8 P#






04.04 PINTURA










05.02.01 CIMIENTO CORRIDO CONCRETO 1 +730 8 P#05.02.02 CONCRETO 1 +7258 PM PARA OBRECIMIENTO



05.03.01 CONCRETO - / 1,5 /m2

05.03.02 ACERO -: 4200 /m2 #RADO 60

05.03.03 ENCOFRADO

Documents

Metrado Ejecucion Ultimo