Академический Документы
Профессиональный Документы
Культура Документы
"RENOVACIÓN DE VIAS URBANAS; EN EL PAVIMENTO RÍGIDO Y VEREDAS DE LAS CALLES DE LA CIUDAD DE CHIGUIRIP EN LA LOCALIDAD CHIGUIRIP, DISTRITO DE CHIGUIRIP, PROVINCIA CHOTA,
PROYECTO:
DEPARTAMENTO CAJAMARCA"
RENOVACIÓN DE VÍAS URBANAS; EN EL PAVIMENTO RÍGIDO Y VEREDAS DE LAS CALLES DE LA CIUDAD DE CHIGUIRIP EN LA LOCALIDAD DE CHIGUIRIP, DISTRITO DE CHIGUIRIP, PROVINCIA DE CHOTA, DEPARTAMENTO CAJAMARCA
05.02.2004 ELIMINACION DE MATERIAL EXCEDENTE m3 3,379.74 12.73 43,024.09 0% 0.00 0% 0.00 0% 0.00 50% 21,512.05 50% 21,512.05 0.00
05.03 OBRAS DE CONCRETO SIMPLE 0.00
05.03.2001 ENCOFRADO Y DESENCOFRADO NORMAL m2 1,111.80 38.22 42,493.00 0% 0.00 0% 0.00 0% 0.00 50% 21,246.50 30% 12,747.90 20% 8,498.60
05.03.2002 CONCRETO f'c=175 kg/cm2 E=0.10m m3 269.55 445.73 120,146.52 0% 0.00 0% 0.00 0% 0.00 50% 60,073.26 30% 36,043.96 20% 24,029.30
05.03.2003 JUNTAS DE DILATACIÓN CON ASFALTO e=1" ml 934.5 4.66 4,354.77 0% 0.00 0% 0.00 0% 0.00 50% 2,177.39 30% 1,306.43 20% 870.95
06 CUNETAS 0.00
06.01 TRABAJOS PRELIMINARES 0.00
06.01.2001 LIMPIEZA DEL TERRENO MANUAL m2 738.00 1.89 1,394.82 0% 0.00 0% 0.00 0% 0.00 50% 697.41 30% 418.45 20% 278.96
06.02 MOVIMIENTO DE TIERRAS 0.00
06.02.2001 EXCAVACION MANUAL EN TERRENO NORMAL m3 294.28 32.19 9,472.87 0% 0.00 0% 0.00 0% 0.00 50% 4,736.44 30% 2,841.86 20% 1,894.57
06.02.2002 NIVELACIÓN Y COMPACTACIÓN DE ZANJA m2 959.40 5.63 5,401.42 0% 0.00 0% 0.00 0% 0.00 50% 2,700.71 30% 1,620.43 20% 1,080.28
06.02.2003 MATERIAL DE BASE COMPACTADO m3 99.63 109.27 10,886.57 0% 0.00 0% 0.00 0% 0.00 50% 5,443.29 30% 3,265.97 20% 2,177.31
06.02.2004 ELIMINACION DE MATERIAL EXCEDENTE m3 99.63 12.73 1,268.29 0% 0.00 0% 0.00 0% 0.00 50% 634.15 30% 380.49 20% 253.66
06.03 OBRAS DE CONCRETO SIMPLE
06.03.2001 ENCOFRADO Y DESENCOFRADO NORMAL m2 816.84 38.22 31,219.62 0% 0.00 0% 0.00 0% 0.00 50% 15,609.81 30% 9,365.89 20% 6,243.92
06.03.2002 CONCRETO f'c=175 kg/cm2 E=0.10m m3 128.97 445.73 57,485.80 0% 0.00 0% 0.00 0% 0.00 50% 28,742.90 30% 17,245.74 20% 11,497.16
06.03.2003 JUNTAS DE DILATACIÓN CON ASFALTO e=1" ml 639.00 4.66 2,977.74 0% 0.00 0% 0.00 0% 0.00 50% 1,488.87 30% 893.32 20% 595.55
07 SEÑALIZACIÓN
07.01 SEÑALIZACIONES HORIZONTALES
07.01.2001 PINTURA DE PASE PEATONAL ml 490.00 6.82 3,341.80 0% 0.00 0% 0.00 0% 0.00 0% 0.00 0% 0.00 100% 3,341.80
07.01.2002 PINTURA DIRECCIONAL DE TRÁNSITO ml 490 6.82 3,341.80 0% 0.00 0% 0.00 0% 0.00 0% 0.00 0% 0.00 100% 3,341.80
07.01.2003 PINTURA EN LÍNEAS DISCONTINUAS ml 314.98 6.82 2,148.16 0% 0.00 0% 0.00 0% 0.00 0% 0.00 0% 0.00 100% 2,148.16
07.01.2004 PINTURA EN LÍNEAS CONTINUAS ml 314.98 6.82 2,148.16 0% 0.00 0% 0.00 0% 0.00 0% 0.00 0% 0.00 100% 2,148.16
07.02 SEÑALIZACIONES VERTICALES
07.02.2001 SEÑALES INFORMATIVAS und 12.00 309.89 3,718.68 0% 0.00 0% 0.00 0% 0.00 0% 0.00 0% 0.00 100% 3,718.68
07.02.2002 SEÑALES PREVENTIVAS und 12.00 309.89 3,718.68 0% 0.00 0% 0.00 0% 0.00 0% 0.00 0% 0.00 100% 3,718.68
07.03 MITIGACIÓN Y CONTROL DE IMPACTO AMBIENTAL
07.03.2001 MITIGACIÓN DE LA POLVAREDA DURANTE LA CONSTRUCCIÓN glb 1.00 2,000.00 2,000.00 20% 400.00 20% 400.00 20% 400.00 20% 400.00 20% 400.00 0.00
DE OBRA
07.03.2002 ACONDICIONAMIENTO Y ABANDONO DE BOTADEROS glb 1.00 3,056.85 3,056.85 20% 611.37 20% 611.37 20% 611.37 20% 611.37 20% 611.37 0.00
08 VARIOS
08.01 CONCRETO EN ENCIMADO DE BUZONES m3 8.13 449.79 3,656.79 0% 0.00 0% 0.00 30% 1,097.04 40% 1,462.72 30% 1,097.04 0.00
08.02 CONCRETO EN ENCIMADO DE CAJAS DE AGUA m3 5.15 449.79 2,316.42 0% 0.00 0% 0.00 30% 694.93 40% 926.57 30% 694.93 0.00
08.03 CONCRETO EN ENCIMADO DE CAJAS DE DESAGUE m3 6.73 449.79 3,027.09 0% 0.00 0% 0.00 30% 908.13 40% 1,210.84 30% 908.13 0.00
08.04 REPOSICIÓN DE TUBERÍA glb 1.00 5,129.94 5,129.94 0% 0.00 0% 0.00 30% 1,538.98 40% 2,051.98 30% 1,538.98 0.00
08.05 LIMPIEZA Y ABANDONO DE OBRA glb 1.00 3,000.00 3,000.00 0% 0.00 0% 0.00 30% 900.00 40% 1,200.00 30% 900.00 0.00
09 FLETE
09.01 FLETE TERRESTRE glb 1.00 48,104.07 48,104.07 30% 14,431.22 20% 9,620.81 20% 9,620.81 15% 7,215.61 15% 7,215.61 0.00
2,139,159.92 10.61% 226,988.05 15.00% 320,830.03 25.35% 542,203.00 29.84% 638,293.76 15.66% 335,007.53 3.55% 75,837.56
GASTOS GENERALES (8% CD) 8.00% 171,132.79 18,159.04 25,666.40 43,376.24 51,063.50 26,800.60 6,067.01
UTILIDAD (7 %CD) 7.00% 149,741.19 15,889.16 22,458.10 37,954.21 44,680.56 23,450.53 5,308.63
SUB TOTAL 2,460,033.90 261,036.25 368,954.53 623,533.45 734,037.82 385,258.66 87,213.20
IGV (18.00 %) 18.00% 442,806.10 46,986.52 66,411.81 112,236.02 132,126.81 69,346.56 15,698.38
COSTO DE OBRA 2,902,840.00 308,022.77 435,366.34 735,769.47 866,164.63 454,605.22 102,911.58
% DE AVANCE ACUMULADO 10.61% 25.61% 50.96% 80.79% 96.45% 100.00%
"RENOVACIÓN DE
PROYECTO:
PROVINCIA CHOTA
01 OBRAS PROVISIONALES
COD PAR
DESCRIPCIÓN
UND METRADO P.U.
DE PARTIDA
CHOTA
CAJAMARCA
24.07.2018
01.09.2018 01.10.2018
COST % S/. % S/.
O
2,139,159.92 192,546.46
171,132.79 1,946,613.46
149,741.19
2,460,033.92 2,139,159.92
442,806.11
2,902,840.02
LORIZADO
ES DE LA CIUDAD DE CHIGUIRIP EN LA LOCALIDAD CHIGUIRIP, DISTRITO DE CHIGUIRIP,
20% 23,775.41
20% 2,283.31
0% 0.00
0% 0.00
01.11.2018 01.12.2018
% S/. % S/.
RTAMENTO CAJAMARCA
0.00
0.00 1,450.05 100%
0.00 3,000.00 100%
0.00
0.00 14,520.00 100%
0.00 14,853.06 100%
0.00 16,321.10 100%
0.00
0.00 11,600.00 100%
0.00 6,000.00 100%
0.00
0.00
0.00 118,877.04 100%
0.00 11,416.55 100%
0.00
0.00 28,482.48 100%
0.00 149,946.42 100%
0.00
0.00 26,396.99 100%
0.00 31,261.47 100%
0.00 205,284.41 100%
0.00 15,040.85 100%
0.00
0.00 20,840.93 100%
0.00 171,611.81 100%
0.00 2,996.09 100%
0.00
0.00 64,701.87 100%
0.00 600,284.30 100%
0.00 19,208.79 100%
0.00 13,952.16 100%
0.00 21,255.79 100%
0.00 9,278.71 100%
0.00 14,566.23 100%
0.00
0.00
0% 0.00 36,545.76 100%
0% 0.00 3,509.73 100%
0.00 0%
0.00 23,910.73 100%
0.00 10,454.91 100%
0.00 52,757.74 100%
0.00 43,024.09 100%
0.00 0%
20% 8,498.60 42,493.00 100%
20% 24,029.30 120,146.52 100%
20% 870.95 4,354.77 100%
0.00 0%
0.00 0%
20% 278.96 1,394.82 100%
0.00 0%
20% 1,894.57 9,472.87 100%
20% 1,080.28 5,401.42 100%
0%
0%
01.01.2019
% S/.
RTAMENTO CAJAMARCA