Cronograma de Ejecusion Valorizado Paucar 20 de Marzo

CRONOGRAMA DE EJECUCION VALORIZADO
0BRA:
#REF!
DETALLES
Item
01
01.01
01.02
01.03
01.04
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
03.03
03.04
03.05
04
04.01
04.02
04.03
05
05.01
05.02
06
06.01
06.02
06.03
01
01.01
02
02.01
02.02
02.03
03
03.01
03.02
03.03
04
04.01
01
01.01
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
03.03
03.04
04
04.01
01
01.01
01.02
01.03
01
01.01
01.02
01.03
01
01.01
02
02.01
03
03.01
03.01.01
03.01.02
03.01.03
03.02
03.02.01
03.03
03.03.01
03.03.02
04
04.01
04.02
04.03
04.04
05
05.01
06
06.01
Descripcin
CAMINO VECINAL (21+360 KM)

OBRAS PROVISIONALES
CAMPAMENTO PROVISIONAL DE LA OBRA
CARTEL DE IDENTIFICACION DE OBRA
SERVICIOS HIGINICOS EN OBRA
CASETA PARA GUARDIANIA
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPO
FLETE TERRESTRE
LIMPIEZA Y DESFORESTACION RENDIMIENTO 1.2 HAS/DIA
TRAZO Y REPLANTEO INICIAL
TRAZO Y REPLANTEO DURANTE LA EJECUCIN
MOVIMIENTO DE TIERRAS
CORTE EN MATERIAL SUELTO
CORTE EN ROCA SUELTA
CORTE EN ROCA FIJA
CONFORMACION DE TERRAPLENES CON MATERIAL PROPIO
ELIMINACION DE MATERIAL EXCEDENTE
PAVIMENTOS
RIEGO RENDIMIENTO=67 M3/DIA
PERFILADO Y COMPACTADO EN ZONAS DE CORTE
AFIRMADO GRANULAR E=0.15 m. (Riego y Extendido)
TRANSPORTE DE MATERIAL PARA AFIRMADO
TRANSPORTE DE MATERIALES GRANULARES ENTRE 120m Y 1000m
TRANSPORTE DE MATERIALES GRANULARES MAYORES A 1000m
SEALIZACION Y SEGURIDAD VIAL
SEALES PREVENTIVAS
SEALES INFORMATIVAS
HITOS KILOMETRICOS
BADENES L=6M (05 UND)
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO DE ESTRUCTURAS
EXCAVACION DE ESTRUCTURAS
RELLENO DE ESTRUCTURAS CON MATERIAL PROPIO
ELIMINACION DE MATERIAL EXCEDENTE DIST/PROM=30 M
OBRAS DE CONCRETO SIMPLE
EMBOQUILLADO DE PIEDRA CONCRETO F'C=175 KG/CM2 E=0.20 M
EMBOQUILLADO DE PIEDRA CONCRETO F'C=175 KG/CM2 E=0.40 M
MAMPOSTERIA DE PIEDRA
JUNTAS
JUNTAS DE DILATACION EN BADENES CON ASFALTO
ALCANTARILLAS (20 UND)
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO DE ESTRUCTURAS
EXCAVACION DE ESTRUCTURAS
CORTE EN ROCA FIJA
CAMA DE APOYO DE ARENA GRUESA E=0.30 M. EN ALCANTARILLAS
RELLENO DE ESTRUCTURAS CON MATERIAL PROPIO
ELIMINACION DE MATERIAL EXCEDENTE DIST/PROM=30 M
OBRAS DE CONCRETO SIMPLE
CONCRETO SIMPLE F'C=175 KG/CM2 + 30% PM. EN CIMENTACIN DE CABEZALE
CONCRETO SIMPLE F'C=175 KG/CM2 + 30% PM. EN CABEZALES DE ALCANTARIL
MAMPOSTERIA DE PIEDRA
ENCOFRADO Y DESENCOFRADO DE ESTRUCTURAS
ALCANTARILLA TMC
SUMINISTRO Y COLOCACIN ALCANTARILLA TMC =24"
CUNETAS
CUNETAS
CONFORMACION DE CUNETAS EN MATERIAL SUELTO
CONFORMACION DE CUNETAS EN ROCA SUELTA
CONFORMACION DE CUNETAS EN ROCA FIJA
CAPACITACIN DE GESTIN Y ORGANIZACIN
CAPACITACIN DE GESTIN Y ORGANIZACIN
CONFORMACION Y CAPACITACION DE UN COMITE DE MANTENIMIENTO
CAPACITACION A LA COMUNIDAD BENEFICIARIA
CAPACITACION AL PERSONAL DE LA OBRA
MITIGACION DEL IMPACTO AMBIENTAL
SANEAMIENTO DE AFECTACIONES
INDEMINIZACION DE AREAS DE CULTIVO
SEGURIDAD EN OBRA
IMPLEMETACION DE BOTIQUIN
MEDIDAS DE CONTROL
BOTADERO PARA DISPOSICION FINAL
LIMPIEZA DE AREA Y TRAZADO
EXCAVACION EN TERRENO NORMAL
RELLENO COMPACTADO CON ARCILLA IMPERMEABILIZANTE
CONTENEDORES
CONTENEDORES DE RESIDUOS SOLIDOS
LETRINA SANITARIA
LETRINA SANITARIA
CLAUSURA DE LETRINA SANITARIA
MEDIDAS DE MITIGACION
RESTAURACION DE AREA OCUPADA POR CAMPAMENTOS
RESTAURACION DE AREA DISTURBADA EN LA CANTERA
ACONDICIONAMIENTO DE MATERIAL DE DESECHO EN BOTADEROS
REVEGETACION
SEALIZACION
LETREROS DE SEALIZACION AMBIENTAL
PROGRAMA DE SEGUIMIENTO Y VIGILANCIA
PROGRAMA DE SEGUIMIENTO Y VIGILANCIA
COSTO DIRECTO
GASTOS GENERALES (10%)

UTILIDADA (10%)
SUB TOTAL
IGV (18%)
PRESUPUESTO DE OBRA
AVANCE FISICO %
AVANCE FISICO ACUMULADO %
07/01/2016 AL 31/01/2016
Und.
Metrado
Precio (S/.)
Parcial (S/.)
Metrado
Precio (S/.)
01/02/2016 AL 29/02/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/03/2016 AL 31/03/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/04/2016 AL 30/04/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/05/2016 AL 31/05/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/06/2016 AL 30/06/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/07/2016 AL 31/07/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/08/2016 AL 31/08/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/09/2016 AL 30/09/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/10/2016 AL 31/10/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/11/2016 AL 30/11/2016
Valorizacion (S/.)
Metrado
m2
und
glb
m2
400.00
1.00
1.00
75.00
26.34
939.90
498.24
59.32
10,536.00
939.90
498.24
4,449.00
400.00
1.00
1.00
75.00
26.34
939.90
498.24
59.32
10,536.00
939.90
498.24
4,449.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
glb
glb
ha
km
mes
1.00
1.00
14.95
21.35
6.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
8,474.57
8,474.57
31,857.25
14,988.34
50,380.02
0.50
0.00
0.00
8.00
0.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
4,237.29
0.00
0.00
5,616.24
0.00
0.00
0.10
7.00
8.00
0.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
0.00
847.46
14,916.44
5,616.24
0.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
69,328.28
0.00
0.00
15,000.00
0.00
5.36
19.71
32.78
7.43
8.34
371,599.58
0.00
0.00
111,450.00
0.00
5.36
19.71
32.78
7.43
8.34
5.36
19.71
32.78
7.43
8.34
5.36
19.71
32.78
7.43
8.34
5.36
19.71
32.78
7.43
8.34
0.00
847.46
0.00
0.00
8,396.67
0.00
0.00
0.00
327,777.38
0.00
76,267.82
0.00
0.10
0.00
0.00
1.00
0.00
0.00
0.00
10,999.31
0.00
9,144.82
5.36
19.71
32.78
7.43
8.34
0.00
847.46
0.00
0.00
8,396.67
0.00
0.00
0.00
360,557.30
0.00
76,267.82
0.00
0.10
0.00
0.00
1.00
0.00
0.00
0.00
10,999.31
0.00
0.00
5.36
19.71
32.78
7.43
8.34
0.00
847.46
0.00
0.00
8,396.67
0.00
0.00
0.00
360,557.30
0.00
0.00
0.00
0.10
0.00
0.00
1.00
0.00
0.00
0.00
19,999.31
0.00
0.00
5.36
19.71
32.78
7.43
8.34
0.00
847.46
0.00
0.00
8,396.67
0.00
0.00
0.00
655,577.30
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.00
0.00
0.00
9,000.00
0.00
0.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
371,599.58
0.00
0.00
145,721.47
0.00
0.00
0.10
0.00
0.00
1.00
0.00
0.00
0.00
9,999.31
0.00
9,144.82
8,474.57
8,474.57
2,130.92
702.03
8,396.67
5.36
19.71
32.78
7.43
8.34
0.00
847.46
0.00
0.00
8,396.67
0.00
0.00
49,704.88
327,800.00
0.00
76,267.82
8,474.57
8,474.57
2,130.92
702.03
8,396.67
69,328.28
0.00
0.00
19,612.58
0.00
0.00
0.10
0.00
0.00
1.00
0.00
0.00
2,521.81
10,000.00
0.00
9,144.82
8,474.57
8,474.57
2,130.92
702.03
8,396.67
743,199.16
497,048.75
2,622,309.20
480,071.47
305,071.28
0.00
847.46
0.00
0.00
8,396.67
0.00
0.00
223,671.94
0.00
111,450.00
76,267.82
8,474.57
8,474.57
2,130.92
702.03
8,396.67
5.36
19.71
32.78
7.43
8.34
0.00
0.10
0.00
0.00
1.00
0.00
0.00
11,348.15
0.00
15,000.00
9,144.82
8,474.57
8,474.57
2,130.92
702.03
8,396.67
138,656.56
25,218.10
79,997.23
64,612.58
36,579.29
0.00
847.46
16,940.81
3,755.86
0.00
0.00
0.00
223,671.94
0.00
111,450.00
0.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
m3
m3
m3
m3
m3
0.00
0.10
7.95
5.35
0.00
0.00
0.00
11,348.15
0.00
15,000.00
0.00
5.36
19.71
32.78
7.43
8.34
0.00
847.46
0.00
0.00
0.00
0.00
0.00
0.00
295,020.00
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.00
0.00
0.00
9,000.00
0.00
0.00
m3
m2
m2
320.35
94,037.40
128,104.62
17.51
1.10
4.61
5,609.33
103,441.14
590,562.30
0.00
0.00
0.00
17.51
1.10
4.61
0.00
0.00
0.00
100.00
0.00
0.00
17.51
1.10
4.61
1,751.00
0.00
0.00
0.00
0.00
0.00
17.51
1.10
4.61
0.00
0.00
0.00
100.00
20,000.00
0.00
17.51
1.10
4.61
1,751.00
22,000.00
0.00
0.00
20,000.00
0.00
17.51
1.10
4.61
0.00
22,000.00
0.00
0.00
20,000.00
0.00
17.51
1.10
4.61
0.00
22,000.00
0.00
120.35
20,000.00
0.00
17.51
1.10
4.61
2,107.33
22,000.00
0.00
0.00
14,037.40
25,620.92
17.51
1.10
4.61
0.00
15,441.14
118,112.46
0.00
0.00
25,620.92
17.51
1.10
4.61
0.00
0.00
118,112.46
0.00
0.00
25,620.92
17.51
1.10
4.61
0.00
0.00
118,112.46
0.00
0.00
25,620.92
M3K
M3K
6,149.02
9,223.54
6.97
6.95
42,858.67
64,103.60
0.00
0.00
6.97
6.95
0.00
0.00
0.00
0.00
6.97
6.95
0.00
0.00
0.00
0.00
6.97
6.95
0.00
0.00
0.00
0.00
6.97
6.95
0.00
0.00
0.00
0.00
6.97
6.95
0.00
0.00
0.00
0.00
6.97
6.95
0.00
0.00
1,229.80
1,844.71
6.97
6.95
8,571.73
12,820.72
1,229.80
1,844.71
6.97
6.95
8,571.73
12,820.72
1,229.80
1,844.71
6.97
6.95
8,571.73
12,820.72
1,229.80
1,844.71
6.97
6.95
8,571.73
12,820.72
1,229.80
1,844.71
und
und
und
56.00
4.00
22.00
289.25
678.41
154.73
16,198.00
2,713.64
3,404.06
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
289.25
678.41
154.73
0.00
0.00
0.00
0.00
0.00
0.00
m2
446.40
3.70
1,651.68
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
267.84
3.70
991.01
178.56
3.70
660.67
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
0.00
m3
m3
m3
203.93
14.59
1,363.25
36.16
38.76
15.82
7,374.11
565.51
21,566.62
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
122.36
8.75
817.95
36.16
38.76
15.82
4,424.47
339.31
12,939.97
81.57
5.84
545.30
36.16
38.76
15.82
2,949.64
226.20
8,626.65
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
m2
m2
m3
169.65
192.00
40.50
63.38
126.75
216.29
10,752.42
24,336.00
8,759.75
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
101.79
115.20
24.30
63.38
126.75
216.29
6,451.45
14,601.60
5,255.85
67.86
76.80
16.20
63.38
126.75
216.29
4,300.97
9,734.40
3,503.90
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
90.00
11.54
1,038.60
0.00
11.54
0.00
0.00
11.54
0.00
0.00
11.54
0.00
0.00
11.54
0.00
54.00
11.54
623.16
36.00
11.54
415.44
0.00
11.54
0.00
0.00
11.54
0.00
0.00
11.54
0.00
0.00
11.54
0.00
0.00
m2
756.40
3.70
2,798.68
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
302.56
3.70
1,119.47
453.84
3.70
1,679.21
0.00
3.70
0.00
0.00
3.70
0.00
0.00
m3
m3
m2
m3
m3
280.08
342.32
93.80
260.20
434.60
36.16
32.78
16.34
38.76
15.82
10,127.69
11,221.25
1,532.69
10,085.35
6,875.37
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
112.03
136.93
37.52
104.08
173.84
36.16
32.78
16.34
38.76
15.82
4,051.08
4,488.50
613.08
4,034.14
2,750.15
168.05
205.39
56.28
156.12
260.76
36.16
32.78
16.34
38.76
15.82
6,076.62
6,732.75
919.62
6,051.21
4,125.22
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m3
m3
m2
23.00
88.00
102.00
393.80
325.60
325.60
216.29
101.84
7,488.80
28,652.80
22,061.58
40,104.59
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
9.20
35.20
40.80
157.52
325.60
325.60
216.29
101.84
2,995.52
11,461.12
8,824.63
16,041.84
13.80
52.80
61.20
236.28
325.60
325.60
216.29
101.84
4,493.28
17,191.68
13,236.95
24,062.76
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
178.20
285.72
50,915.30
0.00
285.72
0.00
0.00
285.72
0.00
0.00
285.72
0.00
0.00
285.72
0.00
0.00
285.72
0.00
0.00
285.72
0.00
71.28
285.72
20,366.12
106.92
285.72
30,549.18
0.00
285.72
0.00
0.00
285.72
0.00
0.00
m
m
m
18,574.34
3,177.40
10,106.47
0.69
4.21
8.49
12,816.29
13,376.85
85,803.93
0.00
0.00
0.00
0.69
4.21
8.49
0.00
0.00
0.00
9,287.17
0.00
0.00
0.69
4.21
8.49
6,408.15
0.00
0.00
9,287.17
0.00
0.00
0.69
4.21
8.49
6,408.15
0.00
0.00
0.00
1,588.70
0.00
0.69
4.21
8.49
0.00
6,688.43
0.00
0.00
1,588.70
0.00
0.69
4.21
8.49
0.00
6,688.43
0.00
0.00
0.00
2,526.62
0.69
4.21
8.49
0.00
0.00
21,450.98
0.00
0.00
2,526.62
0.69
4.21
8.49
0.00
0.00
21,450.98
0.00
0.00
2,526.62
0.69
4.21
8.49
0.00
0.00
21,450.98
0.00
0.00
2,526.62
0.69
4.21
8.49
0.00
0.00
21,450.98
0.00
0.00
0.00
0.69
4.21
8.49
0.00
0.00
0.00
0.00
0.00
0.00
mes
mes
mes
1.00
1.00
1.00
4,350.03
17,847.62
10,864.37
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
0.00
0.00
0.00
ha
5.00
2,118.64
10,593.20
3.00
2,118.64
6,355.92
2.00
2,118.64
4,237.28
0.00
2,118.64
0.00
0.00
2,118.64
0.00
0.00
2,118.64
0.00
0.00
2,118.64
0.00
0.00
2,118.64
0.00
0.00
2,118.64
0.00
0.00
2,118.64
0.00
0.00
2,118.64
0.00
0.00
und
1.00
989.17
989.17
1.00
989.17
989.17
0.00
989.17
0.00
0.00
989.17
0.00
0.00
989.17
0.00
0.00
989.17
0.00
0.00
989.17
0.00
0.00
989.17
0.00
0.00
989.17
0.00
0.00
989.17
0.00
0.00
989.17
0.00
0.00
2,992.00
12,524.00
6,206.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
0.00
0.00
0.00
m2
m3
m3
400.00
400.00
200.00
7.48
31.31
31.03
und
5.00
165.78
828.90
5.00
165.78
828.90
0.00
165.78
0.00
0.00
165.78
0.00
0.00
165.78
0.00
0.00
165.78
0.00
0.00
165.78
0.00
0.00
165.78
0.00
0.00
165.78
0.00
0.00
165.78
0.00
0.00
165.78
0.00
0.00
und
und
5.00
5.00
432.63
63.28
2,163.15
316.40
1.00
0.00
432.63
63.28
432.63
0.00
0.00
1.00
432.63
63.28
0.00
63.28
0.00
0.00
432.63
63.28
0.00
0.00
2.00
0.00
432.63
63.28
865.26
0.00
0.00
2.00
432.63
63.28
0.00
126.56
0.00
0.00
432.63
63.28
0.00
0.00
0.00
0.00
432.63
63.28
0.00
0.00
0.00
0.00
432.63
63.28
0.00
0.00
0.00
0.00
432.63
63.28
0.00
0.00
0.00
0.00
432.63
63.28
0.00
0.00
2.00
0.00
ha
ha
m3
m2
0.05
0.40
36,579.29
4,450.00
1,723.24
1,095.38
1.65
4.02
86.16
438.15
60,355.83
17,889.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
3,657.93
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
6,035.58
0.00
0.00
0.00
0.00
2,000.00
und
6.00
230.24
1,381.44
0.00
230.24
0.00
6.00
230.24
1,381.44
0.00
230.24
0.00
0.00
230.24
0.00
0.00
230.24
0.00
0.00
230.24
0.00
0.00
230.24
0.00
0.00
230.24
0.00
0.00
230.24
0.00
0.00
230.24
0.00
0.00
mes
7.00
5,159.70
36,117.90
6,173,037.68
0.00
5,159.70
0.00
0.00
5,159.70
0.00
1.00
5,159.70
5,159.70
1.00
5,159.70
5,159.70
1.00
5,159.70
5,159.70
1.00
5,159.70
5,159.70
1.00
5,159.70
5,159.70
1.00
5,159.70
5,159.70
1.00
5,159.70
5,159.70
0.00
5,159.70
0.00
0.00
617,303.77
617,303.77
7,407,645.22
1333376.14
8,741,021.36
100.00%
558,239.91
55823.991
524,306.45
52430.645
374,269.50
37426.95
463,133.86
46313.386
548,653.92
54865.392
498,353.46
49835.346
600,960.94
60096.094
672,512.22
67251.222
836,972.60
83697.26
441,407.95
44140.795
55823.991
669,887.89
120579.82
790,467.71
9.04%
9.04%
52430.645
629,167.74
113250.19
742,417.93
8.49%
17.54%
37426.95
449,123.40
80842.21
529,965.61
6.06%
23.60%
46313.386
555,760.63
100036.91
655,797.54
7.50%
31.10%
54865.392
658,384.70
118509.25
776,893.95
8.89%
39.99%
49835.346
598,024.15
107644.35
705,668.50
8.07%
48.06%
60096.094
721,153.13
129807.56
850,960.69
9.74%
57.80%
67251.222
807,014.66
145262.64
952,277.30
10.89%
68.69%
83697.26
1,004,367.12
180786.08
1,185,153.07
13.56%
82.25%
44140.795
529,689.54
95344.12
625,033.66
7.15%
89.40%
01/11/2016 AL 30/11/2016
Precio (S/.)
01/12/2016 AL 31/12/2016
Valorizacion (S/.)
Metrado
Precio (S/.)
01/01/2017 AL 05/01/2017
Valorizacion (S/.)
Metrado
Precio (S/.)
Valorizacion (S/.)
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.34
939.90
498.24
59.32
0.00
0.00
0.00
0.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
5.36
19.71
32.78
7.43
8.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8,474.57
8,474.57
2,130.92
702.03
8,396.67
5.36
19.71
32.78
7.43
8.34
0.00
847.46
0.00
0.00
0.00
0.00
0.00
0.00
295,020.00
0.00
0.00
17.51
1.10
4.61
0.00
0.00
118,112.46
0.00
0.00
25,620.92
17.51
1.10
4.61
0.00
0.00
118,112.46
0.00
0.00
0.00
17.51
1.10
4.61
6.97
6.95
8,571.73
12,820.72
0.00
0.00
6.97
6.95
0.00
0.00
0.00
0.00
6.97
6.95
4,237.29
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
289.25
678.41
154.73
0.00
0.00
0.00
45.00
0.00
0.00
289.25
678.41
154.73
13,016.25
0.00
0.00
11.00
4.00
22.00
289.25
678.41
154.73
3,181.75
2,713.64
3,404.06
5.36
19.71
32.78
7.43
8.34
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
36.16
38.76
15.82
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
0.00
0.00
0.00
63.38
126.75
216.29
0.00
0.00
0.00
11.54
0.00
0.00
11.54
0.00
0.00
11.54
0.00
3.70
0.00
0.00
3.70
0.00
0.00
3.70
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.16
32.78
16.34
38.76
15.82
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
325.60
325.60
216.29
101.84
0.00
0.00
0.00
0.00
285.72
0.00
0.00
285.72
0.00
0.00
285.72
0.00
0.69
4.21
8.49
0.00
0.00
0.00
0.00
0.00
0.00
0.69
4.21
8.49
0.00
0.00
0.00
0.00
0.00
0.00
0.69
4.21
8.49
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
1.00
1.00
1.00
4,350.03
17,847.62
10,864.37
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
4,350.03
17,847.62
10,864.37
0.00
0.00
0.00
2,118.64
0.00
0.00
2,118.64
0.00
0.00
2,118.64
0.00
989.17
0.00
0.00
989.17
0.00
0.00
989.17
0.00
7.48
31.31
31.03
0.00
0.00
0.00
400.00
400.00
200.00
7.48
31.31
31.03
2,992.00
12,524.00
6,206.00
0.00
0.00
0.00
7.48
31.31
31.03
0.00
0.00
0.00
165.78
0.00
0.00
165.78
0.00
0.00
165.78
0.00
432.63
63.28
865.26
0.00
0.00
2.00
432.63
63.28
0.00
126.56
0.00
0.00
432.63
63.28
0.00
0.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
0.00
8,040.00
0.00
0.00
0.00
2,450.00
1,723.24
1,095.38
1.65
4.02
0.00
0.00
0.00
9,849.00
0.05
0.40
0.00
0.00
1,723.24
1,095.38
1.65
4.02
86.16
438.15
0.00
0.00
230.24
0.00
0.00
230.24
0.00
0.00
230.24
0.00
5,159.70
0.00
0.00
5,159.70
0.00
0.00
5,159.70
0.00
444,277.63
44427.763
195,888.29
19588.829
14,061.05
1406.105
44427.763
533,133.16
95963.97
629,097.13
7.20%
96.60%
19588.829
235,065.95
42311.87
277,377.82
3.17%
99.77%
1406.105
16,873.26
3037.19
19,910.45
0.23%
100.00%

Cronograma de Ejecusion Valorizado Paucar 20 de Marzo

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Cronograma de Ejecusion Valorizado Paucar 20 de Marzo

Enviado por

Direitos autorais:

Formatos disponíveis

CRONOGRAMA DE EJECUCION VALORIZADO

CAMINO VECINAL (21+360 KM)

GASTOS GENERALES (10%)

Você também pode gostar