Escolar Documentos
Profissional Documentos
Cultura Documentos
01 CONSTRUCCION DE PAVIMENTO
02 CONSTRUCCION DE CUNETAS
03 SARDINELES DE CONCRETO
03.05 PINTURA
04 JARDINERIA
06.04.04 CONCRETO F'C= 210 KG/CM2 PARA MUROS, LOSA DE BASE, CIMENTACIONES Y LOSA DEL TECHO
07 MUROS DE CONTENCION
07.01 TRABAJOS PRELIMINARES
08 IMPACTO AMBIENTAL
08.01 NORMATIVIDAD AMBIENTAL
08.03.01 CONTENEDORES
08.03.02 MICRORELLENO SANITARIO
Costo Directo
Gastos Generales
Und. Metrado Precio S/. Parcial S/. Rendimiento Numero de dias
430,791.82
10,540.51
mes 3.00 1,200.00 3,600.00 0.00
und 1.00 940.51 940.51 1.00 1.00
glb 1.00 2,000.00 2,000.00
glb 1.00 2,000.00 2,000.00 15.00 0.07
glb 1.00 2,000.00 2,000.00
34,874.81
m2 2,856.80 7.57 21,625.98 102.00 28.01
m2 2,856.80 1.21 3,456.73 1,000.00 2.86
m 1,170.40 3.24 3,792.10 400.00 2.93
glb 1.00 6,000.00 6,000.00 300.00 0.00
120,227.31
m3 1,128.65 9.11 10,282.00 200.00 5.64
m2 2,856.80 8.67 24,768.46 122.00 23.42
m3 42.90 72.65 3,116.69 250.00 0.17
m3 1,429.87 18.47 26,409.70 250.00 5.72
m2 2,856.80 4.65 13,284.12 1,250.00 2.29
16,242.31
274.64
m2 32.00 7.57 242.24 102.00 0.31
m2 30.00 1.08 32.40 1,000.00 0.03
1,188.68
m3 16.80 21.05 353.64 6.00 2.80
m3 8.82 67.41 594.56 18.00 0.49
m3 13.02 18.47 240.48 250.00 0.05
287.04
m2 3.36 85.43 287.04 120.00 0.03
14,359.19
m3 14.41 419.48 6,044.71 13.00 1.11
m2 72.88 21.26 1,549.43 35.00 2.08
kg 1,326.48 5.10 6,765.05 250.00 5.31
32.76
m 9.00 3.64 32.76 50.00 0.18
100.00
und 4.00 25.00 100.00
13,297.20
4,300.00
653,955.89 653,955.89
65,395.59 65,395.59
65,395.59 65,395.59
784,747.07 784,747.07
141,254.47
926,001.54
18,520.03
9,441.60
953,963.17
DIAS REALES Cuadrilla
1.00
1.00 0.5operario+1peon
1.00
29.00 6 peon
3.00 3peon+1 topografo
3.00 4peon
1.00
1.00 1 peon
1.00 1operario +2 peon
1.00 1 pon
1.00 1 operario +2 peon
1.00 1 peon
1.00 1oficial+3peon
1.00 1peon
1.00 2peon
1.00 1peon
1.00 2peon
1.00 1operario+2peon
3.00 3peon
1.00 2operario+6peon
1.00 1operario+3peon+1topografo
1.00 0.2Oficial+2peon
1.00 0.5operario+1peon
1.00 1peon
1.00 1oficial+3peon
1.00 2operario+1oficial+5peon
1.00 1operario+1oficial+0.5peon
2.00 0.5operario+0.2oficial+1peon
4.00 1operario+1oficial
2.00 2operario+1oficial+6peon
1.00 2operario+1oficial+5peon
1.00 6peon
1.00 3peon+1 topografo
3.00 1peon
1.00 1oficial+8peon
1.00 1peon
1.00 2operario+6peon
2.00 2operario+1oficial+6peon
3.00 1operario-+1peon
6.00 1operario+1oficial
1.00 1operario
1.00
1.00
1.00
1.00
1.00
29.00 2peon
OBRA: MEJORAMIENTO DE INFRAESTRUCTURA VIAL
UBICACIÓN: HUANUCO - LEONCIO PRADO - RUPA-RUPA
TRAMO: JR. MARTIRES, JR. 7 DE SETIEMBRE Y JR. CAJAMARCA- AA.HH. JESUS ALBER
CRONOGRAMA VALORIZADO DE
MOVILIZACION Y DESMOVILIZACION DE
01.01.03 glb 1.00
EQUIPOS Y MAQUINARIAS
01.01.04 AGUA PARA LA CONSTRUCCION glb 1.00
01.01.05 FLETE TERRESTRE glb 1.00
01.02 TRABAJOS PRELIMINARES
07 MUROS DE CONTENCION
07.01 TRABAJOS PRELIMINARES
%PROGRAMADO MENSUAL
%PROGRAMADO ACUMULADO
PANEL DE CONTROL
RESUMEN DEL CR
MES-AÑO
DESCRIPCION
DIAS
VALORIZACION N° 01 1° MES- 30 Días
VALORIZACION N° 02 2° MES- 31 Días
VALORIZACION N° 03 3° MES- 29 Días
TOTALES:
90 DIAS
CA- AA.HH. JESUS ALBERTO PAEZ
OGRAMA VALORIZADO DE DESEMBOLSOS
X Y Z 100%
X X+Y X+Y+Z
% D E AVA N C E
PORCENTAJE
PARCIAL PANEL DE CONTROL DE CRONOGRAMA VALORIZADO
%
(CICLO DE VIDA DEL PROJECTO)
33.97% S/. 324,073.41
37.76% S/. 360,182.83 60.00%
47.34%
40.00%
28.27% S/. 269,706.93
20.00% 15.79%
20.29%
0.00%
100.00% S/. 953,963.17 0.5 1 1.5 2 2.5 3 3.5
MESES PROGRAMADOS
0.00
A VALORIZADO
TO)
20.29%
16.58%
.5 3 3.5 4 4.5
RAMADOS
DE CRONOGRAMA VALORIZADO
OBRA: MEJORAMIENTO DE INFRAESTRUCTURA VIAL
UBICACIÓN: HUANUCO - LEONCIO PRADO - RUPA-RUPA
TRAMO: JR. MARTIRES, JR. 7 DE SETIEMBRE Y JR. CAJAMARCA- AA.HH. J
ATERIALES
1,200.00
23.50 8.95 181.30 38.26
200.00 0.00 0.00 0.00
500.00 39.44 748.08 0.00
2,000.00 39.44 748.08 0.00
2,000.00 0.00 102,017.72 0.00
2,000.00 0.00 0.00 0.00
0.13 0.00 0.00 0.00
2.000 104.52 104.52 104.52
6,000.00 6,131.63 4,217.76 0.00
39.00 67.50 0.00 0.00
9.90 8,504.38 169,090.13 36,377.88
1.13 99.06 99.06 99.06
0.72 60.00 60.00 60.00
0.40 50.63 392.32 0.00
6.67 122.92 122.92 122.92
1.15 12.98 0.00 0.00
78.00 8,718.99 5,997.54 0.00
216.20 0.00 0.00 0.00
0.80 0.00 0.00 0.00
3.85 2,167.70 1,491.10 0.00
0.50 19,700.00 0.00 0.00
1.20 0.00 3,951.61 0.00
3.00 0.00 8,284.00 0.00
0.12 0.00 8,023.80 0.00
25.000 2,215.88 1,524.24 0.00
0.13 812.89 0.00 0.00
9.90 0.00 -0.01 0.00
78.00 0.00 0.00 0.00
198.11 413.00 413.00 413.00
0.36 877.84 877.84 877.84
0.88 0.00 0.00 0.00
2.50 5,604.26 36,551.29 0.00
0.27 13,032.25 0.00 0.00
3.71 0.00 0.00 15.51
3.00 0.00 0.00 0.00
0.12 0.00 0.00 0.00
1.13 69.12 0.00 0.00
0.72 100.55 2,036.05 429.71
6.65 0.00 0.00 0.00
1.15 0.00 3,568.97 104.97
78.00 291.01 0.00 0.00
216.20 0.00 0.00 0.01
3.60 0.00 0.00 0.00
0.12 0.00 0.00 0.00
25.00 34.89 0.00 0.00
0.00 0.00 0.00
0.00 0.00 36.18
0.00 0.00 0.00
0.00 0.00 0.00
242.36 242.36 242.36
1,626.20 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 168.53
0.00 3,169.90 7,396.43