Escolar Documentos
Profissional Documentos
Cultura Documentos
OBRA:
Descripcin
Und.
OBRAS PRELIMINARES
CARTEL DE IDENTIFICACIN DE OBRA
und
MOVILIZACIN Y DESMOVILIZACIN DE EQUIPOS
glb
TRAZO Y REPLANTEO
KM
TRAZO Y REPLANTEO DURANTE LA CONSTRUCCIN DIA
CERCO DE SEGURIDAD
m
MOVIMIENTO DE TIERRAS
EXCAVACIN DE EXPLANACINES DE MATERIAL NO C m3
EXCAVACIN MANUAL PARA OBRAS DE ARTE (MAT. NO m3
FRESADO DE PAVIMENTO ASFALTICO e= 3"
m2
RELLENO Y COMPACTADO CON MATERIAL DE PRESTA m3
RELLENO Y COMPACTADO CON MATERIAL DE PRESTA m3
DEMOLICIN DE VEREDAS EXISTENTES
m2
PAVIMENTOS
RUTA ALTERNA
PERFILADO Y COMPACTADO DE AFIRMADO
m2
BACHEO
m3
RIEGO DE AFIRMADO
da
LIMPIEZA DE CUNETAS
m
LIMPIEZA DE ALCANTARILLAS
und
PAVIMENTO DE CONCRETO HIDRALICO
PERFILADO Y COMPACTADO DE SUB BASE EXISTEN m2
ENSAYOS DE DEFLECTOMETRIA
KM
ENCOFRADO Y DESENCOFRADO DE PAVIMENTOS
m2
PAVIMENTO DE CONCRETO MR=40 Kg/cm2 (E=30 CMm3
OBRAS DE ARTE Y DRENAJE
CUNETAS
ENCOFRADO Y DESENCOFRADO
m2
CONCRETO F'C=175 KG/CM2
m3
ACERO FY=4200 KG/CM2 GRADO 60
kg
CONCRETO F'C=210 KG/CM2
m3
ALCANTARILLAS
ENCOFRADO Y DESENCOFRADO DE ALCANTARILLASm2
SOLADO DE 2" F'C=100 KG/CM2
m3
ACERO FY=4200 KG/CM2 GRADO 60
kg
CONCRETO F'C=210 KG/CM2 EN ALCANTARILLAS
m3
ALCANTARILLA TMC DE 36"
m
LIMPIEZA DE ALCANTARILLAS
und
EMBOQUILLADO F'C=175 KG/CM2+PIEDRA MEDIANA m2
VEREDAS DE CONCRETO
SUB BASE GRANULAR
m2
ENCOFRADO Y DESENCOFRADO DE VEREDAS
m2
CONCRETO F'C=175 KG/CM2 PARA VEREDAS
m3
JUNTAS DE DILATACIN E=1"
m
NIVELACIN DE TAPAS DE BUZON
NIVELACIN DE TAPAS DE BUZN
und
SEALIZACIN Y SEGURIDAD VIAL
RUTA ALTERNA
SEALES PREVENTIVAS DE 1.2*1.2 M
und
TRANQUERAS
und
VIA PRINCIPAL
SEAL PREVENTIVA (0.60 X 0.60m)
und
SEAL REGLAMENTARIA RECTANGULAR (0.60 X 0.90 und
SEAL DE SERVICIOS AUXILIARES
und
SEAL INFORMATIVA DE LOCALIZACIN Y DESTINO m2
POSTE DE SOPORTE DE SEALES TIPO E-1
und
ESTRUCTURA DE SOPORTE DE SEALES TIPO E-2 und
TACHA RETROREFLECTIVA
und
MARCAS EN EL PAVIMENTO TIPO I
m2
PINTADO DE PARAPETOS EN MUROS Y ALCANTARIL m2
TRANSPORTE DE MATERIAL EXCEDENTE
DISTANCIA < 1.0 KM
M3K
DISTANCIA > 1.0 KM
M3K
Metrado
Precio (S/.)
Parcial (S/.)
quin. 01
16-Sep
30-Sep
14
quin. 02
VALORIZACION
1-Oct
15-Oct
14
quin. 03
15-Oct
31-Oct
16
quin. 04
1-Nov
15-Nov
14
quin. 05
16-Nov
30-Nov
14
quin. 06
1-Dec
15-Dec
14
quin. 07
SUB TOTAL:
FACTOR DE RELACIN:
401,186.45
400,385.68
------------------4,805,428.91
1.00
11,669.55
3,897.98
1,536.00
2,917.94
2,066.26
1,251.37
96,823.70
14,240.08
6,462.00
35,363.94
30,576.70
9,131.08
1,049.90
45,695.33
23,309.91
12,227.61
4,147.20
5,735.86
274.75
5,315.95
2,932.11
2,383.84
0.00
0.00
0.00
0.00
1,480.00
1,380.00
100.00
0.00
0.00
160,984.53
4.02%
16,130.65
16,098.45
------------------193,213.63
1.00
7,187.98
1,536.00
2,334.35
2,066.26
1,251.37
108,926.67
16,020.09
7,269.74
39,784.43
34,398.79
10,272.47
1,181.14
56,038.52
31,079.88
16,303.48
4,147.20
4,301.89
206.06
704,970.43
11,728.44
9,535.35
30,113.55
653,593.08
71,375.49
17,183.59
45,293.57
6,421.15
2,477.18
16,379.99
3,250.92
74.59
2,667.08
2,240.44
7,522.52
68.69
555.76
14,209.74
1,961.29
2,765.48
9,397.54
85.43
0.00
1,184.00
1,104.00
80.00
0.00
17,481.47
9,312.31
8,169.15
997,754.28
24.92%
99,974.98
99,775.43
------------------1,197,504.69
1.00
5,437.22
1,536.00
583.59
2,066.26
1,251.37
24,205.93
3,560.02
1,615.50
8,840.98
7,644.18
2,282.77
262.48
28,590.21
15,539.94
8,151.74
4,147.20
716.98
34.34
809,047.54
8,796.33
7,151.51
34,931.72
758,167.98
95,167.33
22,911.46
60,391.42
8,561.53
3,302.91
19,343.92
4,334.56
99.46
3,556.10
2,987.25
7,522.52
103.03
741.01
18,946.33
2,615.06
3,687.30
12,530.05
113.91
0.00
296.00
276.00
20.00
0.00
13,111.10
6,984.23
6,126.87
1,014,145.57
25.33%
101,617.39
101,414.56
------------------1,217,177.51
1.00
4,853.63
1,536.00
2,066.26
1,251.37
12,102.96
1,780.01
807.75
4,420.49
3,822.09
1,141.39
131.24
16,744.37
7,769.97
4,075.87
4,147.20
716.98
34.34
634,326.05
2,932.11
2,383.84
27,704.47
601,305.64
95,167.33
22,911.46
60,391.42
8,561.53
3,302.91
11,821.41
4,334.56
99.46
3,556.10
2,987.25
103.03
741.01
18,946.33
2,615.06
3,687.30
12,530.05
113.91
0.00
0.00
0.00
8,740.73
4,656.16
4,084.58
802,702.81
20.05%
80,430.82
80,270.28
------------------963,403.91
1.00
4,853.63
1,536.00
2,066.26
1,251.37
0.00
4,898.53
4,147.20
716.98
34.34
579,629.52
2,932.11
2,383.84
25,295.38
549,018.19
142,750.99
34,367.19
90,587.14
12,842.30
4,954.37
17,611.91
6,501.84
149.18
5,334.15
4,480.87
34.34
1,111.52
28,419.49
3,922.58
5,530.96
18,795.08
170.87
2,037.98
2,037.98
0.00
0.00
4,370.37
2,328.08
2,042.29
784,572.42
19.60%
78,614.16
78,457.24
------------------941,643.81
1.00
4,853.63
1,536.00
2,066.26
1,251.37
0.00
4,898.53
4,147.20
716.98
34.34
54,696.53
2,409.08
52,287.45
28,550.20
6,873.44
18,117.43
2,568.46
990.87
3,549.86
1,300.37
29.84
1,066.83
896.17
34.34
222.30
5,683.90
784.52
1,106.19
3,759.02
34.17
3,056.98
3,056.98
0.00
0.00
0.00
105,289.62
2.63%
10,550.02
10,528.96
------------------126,368.60
1.00
4,853.63
1,536.00
2,066.26
1,251.37
0.00
5,649.85
4,147.20
1,433.96
68.69
0.00
28,550.20
6,873.44
18,117.43
2,568.46
990.87
3,515.51
1,300.37
29.84
1,066.83
896.17
222.30
5,683.90
784.52
1,106.19
3,759.02
34.17
0.00
0.00
0.00
0.00
48,253.09
1.21%
4,834.96
4,825.31
------------------57,913.36
1.00
913,031.49
36,710.59
227,525.89
231,263.73
183,046.74
178,912.32
24,010.03
11,003.54
2.00
1.00
3.14
90.00
6,282.00
1,948.99
12,800.00
1,858.56
191.32
1.66
3,227.58
376.31
21,616.10
873.62
243.99
92.00
11.03
42.93
4.09
87.50
93.56
28.53
44,655.00
706.39
90.00
33,348.00
4.00
1.74
57.70
384.00
0.43
171.72
15,271.41
6.28
2,826.90
6,484.38
1.92
3,795.92
42.61
403.18
2,872.55
1,059.35
7,657.90
48.75
39.88
285.04
5.59
338.76
543.45
2.49
3,180.77
46.85
23.40
2.00
15.34
39.88
199.71
5.59
318.81
642.95
171.72
241.53
1,193.00
462.30
215.33
267.40
10.96
39.88
290.95
2.13
23.00
221.52
23.00
2.00
120.00
100.00
19.00
10.00
1.00
25.00
2.00
1.00
825.00
954.98
16.20
457.76
704.74
665.14
596.87
1,200.00
4,500.00
10.87
11.61
61.22
3,000.10
7.76
10,110.34
2.02
COSTO DIRECTO:
GASTOS GENERALES 10.02%:
UTILIDAD 10%:
50,180.78
3,897.98
12,800.00
5,835.88
17,218.80
10,428.12
242,059.26
35,600.21
16,154.99
88,409.85
76,441.75
22,827.70
2,624.76
9-Sep
15-Sep
6
168,044.92
77,699.70
40,758.70
34,560.00
14,339.64
686.88
2,787,986.03
29,321.11
23,838.38
120,454.21
2,614,372.33
475,836.62
114,557.29
301,957.12
42,807.66
16,514.55
73,980.36
21,672.79
497.28
17,780.50
14,936.25
15,045.03
343.44
3,705.07
94,731.62
13,075.28
18,436.52
62,650.26
569.56
5,094.96
5,094.96
2,960.00
2,760.00
200.00
59,278.56
8,697.44
7,047.40
665.14
14,921.75
2,400.00
4,500.00
8,967.75
11,087.32
991.76
43,703.67
23,280.78
20,422.89
4,003,856.78
CRONOGRAMA VALORIZADO
OBRA:
Descripcin
Und.
Metrado
Precio (S/.)
TOTAL PRESUPUESTO:
Parcial (S/.)
============
5,718,460.40
9-Sep
15-Sep
6
quin. 01
============
229,924.22
16-Sep
30-Sep
14
quin. 02
============
1,425,030.58
VALORIZACION
1-Oct
15-Oct
14
quin. 03
============
1,448,441.24
15-Oct
31-Oct
16
quin. 04
============
1,146,450.65
1-Nov
15-Nov
14
quin. 05
============
1,120,556.14
16-Nov
30-Nov
14
quin. 06
============
150,378.63
1-Dec
15-Dec
14
quin. 07
============
68,916.90
16-Dec
31-Dec
15
quin. 08
1-Jan
14-Jan
13
quin. 09
TOTAL
4,853.63
1,536.00
2,066.26
1,251.37
0.00
4,147.20
4,147.20
0.00
14,275.10
3,436.72
9,058.71
1,284.23
495.44
1,757.76
650.18
14.92
533.42
448.09
111.15
2,841.95
392.26
553.10
1,879.51
17.09
0.00
0.00
17,783.57
2,609.23
2,114.22
199.54
4,476.53
720.00
1,350.00
2,690.33
3,326.20
297.53
0.00
45,659.20
1.14%
4,575.05
4,565.92
------------------54,800.18
1.00
1,617.88
512.00
688.75
417.12
0.00
1,382.40
1,382.40
0.00
0.00
0.00
0.00
0.00
0.00
41,494.99
6,088.21
4,933.18
465.60
10,445.23
1,680.00
3,150.00
6,277.43
7,761.12
694.23
0.00
44,495.27
1.11%
4,458.43
4,449.53
------------------53,403.22
1.00
50,180.78
3,897.98
12,800.00
5,835.88
17,218.80
10,428.12
242,059.26
35,600.21
16,154.99
88,409.85
76,441.75
22,827.70
2,624.76
168,044.92
77,699.70
40,758.70
34,560.00
14,339.64
686.88
2,787,986.02
29,321.11
23,838.38
120,454.21
2,614,372.33
475,836.63
114,557.29
301,957.12
42,807.66
16,514.55
73,980.36
21,672.79
497.28
17,780.50
14,936.25
15,045.03
343.44
3,705.07
94,731.63
13,075.28
18,436.52
62,650.26
569.56
5,094.96
5,094.96
2,960.00
2,760.00
200.00
59,278.56
8,697.44
7,047.40
665.14
14,921.75
2,400.00
4,500.00
8,967.75
11,087.32
991.76
43,703.66
23,280.78
20,422.89
4,003,856.78
100.00%
401,186.45
400,385.68
------------------4,805,428.91
1.00
10,412.03
10,146.61
913,031.49
16-Dec
31-Dec
15
1-Jan
14-Jan
13
quin. 08
quin. 09
============
65,212.21
============
63,549.84
TOTAL
============
5,718,460.40
CRONOGRAMA VALORIZADO
OBRA:
Descripcin
OBRAS PRELIMINARES
CARTEL DE IDENTIFICACIN DE OBRA
MOVILIZACIN Y DESMOVILIZACIN DE EQUIPOS
TRAZO Y REPLANTEO
TRAZO Y REPLANTEO DURANTE LA CONSTRUCCIN
CERCO DE SEGURIDAD
MOVIMIENTO DE TIERRAS
EXCAVACIN DE EXPLANACINES DE MATERIAL NO CLASIFICADO
EXCAVACIN MANUAL PARA OBRAS DE ARTE (MAT. NO CLASIFICADO)
FRESADO DE PAVIMENTO ASFALTICO e= 3"
RELLENO Y COMPACTADO CON MATERIAL DE PRESTAMO - EXPLANACIONES
RELLENO Y COMPACTADO CON MATERIAL DE PRESTAMO-OBRAS DE ARTE
DEMOLICIN DE VEREDAS EXISTENTES
PAVIMENTOS
RUTA ALTERNA
PERFILADO Y COMPACTADO DE AFIRMADO
BACHEO
RIEGO DE AFIRMADO
LIMPIEZA DE CUNETAS
LIMPIEZA DE ALCANTARILLAS
PAVIMENTO DE CONCRETO HIDRALICO
PERFILADO Y COMPACTADO DE SUB BASE EXISTENTE
ENSAYOS DE DEFLECTOMETRIA
ENCOFRADO Y DESENCOFRADO DE PAVIMENTOS
PAVIMENTO DE CONCRETO MR=40 Kg/cm2 (E=30 CM)
OBRAS DE ARTE Y DRENAJE
CUNETAS
ENCOFRADO Y DESENCOFRADO
CONCRETO F'C=175 KG/CM2
ACERO FY=4200 KG/CM2 GRADO 60
CONCRETO F'C=210 KG/CM2
ALCANTARILLAS
ENCOFRADO Y DESENCOFRADO DE ALCANTARILLAS
SOLADO DE 2" F'C=100 KG/CM2
ACERO FY=4200 KG/CM2 GRADO 60
CONCRETO F'C=210 KG/CM2 EN ALCANTARILLAS
ALCANTARILLA TMC DE 36"
LIMPIEZA DE ALCANTARILLAS
EMBOQUILLADO F'C=175 KG/CM2+PIEDRA MEDIANA
VEREDAS DE CONCRETO
SUB BASE GRANULAR
ENCOFRADO Y DESENCOFRADO DE VEREDAS
CONCRETO F'C=175 KG/CM2 PARA VEREDAS
JUNTAS DE DILATACIN E=1"
NIVELACIN DE TAPAS DE BUZON
NIVELACIN DE TAPAS DE BUZN
SEALIZACIN Y SEGURIDAD VIAL
RUTA ALTERNA
SEALES PREVENTIVAS DE 1.2*1.2 M
TRANQUERAS
VIA PRINCIPAL
SEAL PREVENTIVA (0.60 X 0.60m)
SEAL REGLAMENTARIA RECTANGULAR (0.60 X 0.90m)
SEAL DE SERVICIOS AUXILIARES
SEAL INFORMATIVA DE LOCALIZACIN Y DESTINO
POSTE DE SOPORTE DE SEALES TIPO E-1
ESTRUCTURA DE SOPORTE DE SEALES TIPO E-2
TACHA RETROREFLECTIVA
MARCAS EN EL PAVIMENTO TIPO I
PINTADO DE PARAPETOS EN MUROS Y ALCANTARILLAS
TRANSPORTE DE MATERIAL EXCEDENTE
DISTANCIA < 1.0 KM
Und.
Metrado
Precio (S/.)
und
glb
KM
DIA
m
2.00
1.00
3.14
90.00
6,282.00
1,948.99
12,800.00
1,858.56
191.32
1.66
m3
m3
m2
m3
m3
m2
3,227.58
376.31
21,616.10
873.62
243.99
92.00
11.03
42.93
4.09
87.50
93.56
28.53
m2
m3
da
m
und
44,655.00
706.39
90.00
33,348.00
4.00
1.74
57.70
384.00
0.43
171.72
m2
KM
m2
m3
15,271.41
6.28
2,826.90
6,484.38
1.92
3,795.92
42.61
403.18
m2
m3
kg
m3
2,872.55
1,059.35
7,657.90
48.75
39.88
285.04
5.59
338.76
m2
m3
kg
m3
m
und
m2
543.45
2.49
3,180.77
46.85
23.40
2.00
15.34
39.88
199.71
5.59
318.81
642.95
171.72
241.53
m2
m2
m3
m
1,193.00
462.30
215.33
267.40
10.96
39.88
290.95
2.13
und
23.00
221.52
und
und
23.00
2.00
120.00
100.00
und
und
und
m2
und
und
und
m2
m2
19.00
10.00
1.00
25.00
2.00
1.00
825.00
954.98
16.20
457.76
704.74
665.14
596.87
1,200.00
4,500.00
10.87
11.61
61.22
3,000.10
7.76
M3K
Parcial (S/.)
50,180.78
3,897.98
12,800.00
5,835.88
17,218.80
10,428.12
242,059.26
35,600.21
16,154.99
88,409.85
76,441.75
22,827.70
2,624.76
168,044.92
77,699.70
40,758.70
34,560.00
14,339.64
686.88
2,787,986.03
29,321.11
23,838.38
120,454.21
2,614,372.33
475,836.62
114,557.29
301,957.12
42,807.66
16,514.55
73,980.36
21,672.79
497.28
17,780.50
14,936.25
15,045.03
343.44
3,705.07
94,731.62
13,075.28
18,436.52
62,650.26
569.56
5,094.96
5,094.96
2,960.00
2,760.00
200.00
59,278.56
8,697.44
7,047.40
665.14
14,921.75
2,400.00
4,500.00
8,967.75
11,087.32
991.76
43,703.67
23,280.78
9-Sep
15-Sep
6
quin. 01
2.00
0.12
1.57
10.80
753.84
1,291.03
150.52
8,646.44
349.45
97.60
36.80
13,396.50
211.92
10.80
13,339.20
1.60
1,527.14
0.63
11.50
1.00
-
16-Sep
30-Sep
14
quin. 02
0.12
1.26
10.80
753.84
1,452.41
169.34
9,727.25
393.13
109.80
41.40
17,862.00
282.56
10.80
10,004.40
1.20
6,108.56
2.51
706.73
1,621.10
430.88
158.90
1,148.69
7.31
81.52
0.37
477.12
7.03
11.70
0.40
2.30
178.95
69.35
32.30
40.11
9.20
0.80
1,200.04
METRADO
1-Oct
15-Oct
14
quin. 03
0.12
0.31
10.80
753.84
322.76
37.63
2,161.61
87.36
24.40
9.20
8,931.00
141.28
10.80
1,667.40
0.20
4,581.42
1.88
819.80
1,880.47
574.51
211.87
1,531.58
9.75
108.69
0.50
636.15
9.37
11.70
0.60
3.07
238.60
92.46
43.07
53.48
2.30
0.20
900.03
METRADO
15-Oct
31-Oct
16
quin. 04
0.12
10.80
753.84
161.38
18.82
1,080.81
43.68
12.20
4.60
4,465.50
70.64
10.80
1,667.40
0.20
1,527.14
0.63
650.19
1,491.41
574.51
211.87
1,531.58
9.75
108.69
0.50
636.15
9.37
0.60
3.07
238.60
92.46
43.07
53.48
600.02
1-Nov
15-Nov
14
quin. 05
0.12
10.80
753.84
10.80
1,667.40
0.20
1,527.14
0.63
593.65
1,361.72
861.77
317.81
2,297.37
14.63
163.04
0.75
954.23
14.06
0.20
4.60
357.90
138.69
64.60
80.22
9.20
300.01
16-Nov
30-Nov
14
quin. 06
0.12
10.80
753.84
10.80
1,667.40
0.20
56.54
129.69
172.35
63.56
459.47
2.93
32.61
0.15
190.85
2.81
0.20
0.92
71.58
27.74
12.92
16.04
13.80
-
1-Dec
15-Dec
14
quin. 07
0.12
10.80
753.84
10.80
3,334.80
0.40
172.35
63.56
459.47
2.93
32.61
0.15
190.85
2.81
0.92
71.58
27.74
12.92
16.04
-
CRONOGRAMA VALORIZADO
OBRA:
Descripcin
DISTANCIA > 1.0 KM
Und.
M3K
Metrado
Precio (S/.)
10,110.34
2.02
COSTO DIRECTO:
Parcial (S/.)
20,422.89
4,003,856.78
9-Sep
15-Sep
6
quin. 01
16-Sep
30-Sep
14
quin. 02
4,044.14
METRADO
1-Oct
15-Oct
14
quin. 03
3,033.10
METRADO
15-Oct
31-Oct
16
quin. 04
2,022.07
1-Nov
15-Nov
14
quin. 05
1,011.03
16-Nov
30-Nov
14
quin. 06
1-Dec
15-Dec
14
quin. 07
METRADO
16-Dec
31-Dec
15
quin. 08
0.12
10.80
753.84
10.80
86.18
31.78
229.74
1.46
16.30
0.07
95.42
1.41
0.46
35.79
13.87
6.46
8.02
5.70
3.00
0.30
7.50
0.60
0.30
247.50
286.49
4.86
-
1-Jan
14-Jan
13
quin. 09
0.04
3.60
251.28
3.60
13.30
7.00
0.70
17.50
1.40
0.70
577.50
668.49
11.34
-
120###
TOTAL
2.00
1.00
3.14
90.00
6,282.00
3,227.58
376.31
21,616.10
873.62
243.99
92.00
44,655.00
706.39
90.00
33,348.00
4.00
15,271.41
6.28
2,826.90
6,484.38
2,872.55
1,059.35
7,657.90
48.75
543.45
2.49
3,180.77
46.85
23.40
2.00
15.34
1,193.00
462.30
215.33
267.40
23.00
23.00
2.00
19.00
10.00
1.00
25.00
2.00
1.00
825.00
954.98
16.20
3,000.10
METRADO
16-Dec
31-Dec
15
quin. 08
1-Jan
14-Jan
13
quin. 09
120###
TOTAL
10,110.34
CRONOGRAMA VALORIZADO
26-Jan
OBRA:
CLIENTE:
EJECUTOR:
CONSORCIO "ATLAS"
LUGAR:
VALORIZACION
9-Sep
15-Sep
16-Sep
30-Sep
14
Septiembre
Item
Descripcin
01
OBRAS PRELIMINARES
02
MOVIMIENTO DE TIERRAS
03
PAVIMENTOS
03.01
RUTA ALTERNA
03.02
04
15-Oct
31-Oct
14
quin. 02
1-Nov
15-Nov
16
Octubre
quin. 01
Parcial (S/.)
1-Oct
15-Oct
16-Nov
30-Nov
14
14
Noviembre
quin. 03
quin. 04
1-Dec
15-Dec
16-Dec
31-Dec
14
15
Diciembre
quin. 05
quin. 06
11,669.55
7,187.98
5,437.22
4,853.63
4,853.63
242,059.26
96,823.70
108,926.67
24,205.93
12,102.96
168,044.92
45,695.33
56,038.52
28,590.21
16,744.37
4,898.53
4,898.53
2,787,986.03
5,315.95
704,970.43
809,047.54
634,326.05
579,629.52
54,696.53
4,853.63
quin. 08
4,853.63
30-Dec
30-Dec
13
120
Enero
quin. 07
50,180.78
1-Jan
14-Jan
quin. 09
4,853.63
5,649.85
4,147.20
TOTAL
1,617.88
50,180.78
242,059.26
1,382.40
168,044.92
2,787,986.02
04.01
CUNETAS
475,836.62
71,375.49
95,167.33
95,167.33
142,750.99
28,550.20
28,550.20
14,275.10
475,836.63
04.02
ALCANTARILLAS
73,980.36
16,379.99
19,343.92
11,821.41
17,611.91
3,549.86
3,515.51
1,757.76
73,980.36
04.03
VEREDAS DE CONCRETO
94,731.62
14,209.74
18,946.33
18,946.33
28,419.49
5,683.90
5,683.90
2,841.95
94,731.63
04.04
5,094.96
2,037.98
3,056.98
5,094.96
05
05.01
RUTA ALTERNA
05.02
VIA PRINCIPAL
06
2,960.00
59,278.56
43,703.67
4,003,856.78
1,480.00
1,184.00
160,984.53
296.00
-
17,481.47
13,111.10
8,740.73
4,370.37
997,754.28
1,014,145.57
802,702.81
784,572.42
17,783.57
105,289.62
48,253.09
24.92%
25.33%
20.05%
19.60%
4.02%
24.92%
25.33%
20.05%
19.60%
2.63%
1.21%
4.02%
28.94%
54.27%
74.32%
93.91%
96.54%
97.75%
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%
97.75%
93.91%
90.00%
1.21%
1.14%
2,960.00
59,278.56
44,495.27
4.02%
100.00%
2.63%
45,659.20
41,494.99
43,703.66
4,003,856.78
1.11%
100.00%
1.14%
1.11%
100.00%
98.89%
100.00%
98.89%
80.00%
74.32%
70.00%
60.00%
54.27%
50.00%
40.00%
30.00%
28.94%
20.00%
10.00%
4.02%
0.00%
Septiembre
0.00%
Octubre
VALORIZACIONES
0.00%
0.00%
Noviembre
0.00%
Programado
0.00%
Diciembre
Ejecutado
0.00%
0.00%
Enero