Scribd Logo
Cargar

¡Te damos la bienvenida a Scribd!

  • 3 vistas

    Cronograma Valorizado

    Cargado por

    ing.jbocanegral.209285

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd

    Cronograma Valorizado

    Cargado por

    ing.jbocanegral.209285
    3 vistas10 páginas

    Título original

    02. CRONOGRAMA VALORIZADO

    Derechos de autor

    © © All Rights Reserved

    Formatos disponibles

    XLSX, PDF, TXT o lea en línea desde Scribd

    ¿Le pareció útil este documento?

    ¿Este contenido es inapropiado?

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Descargar como xlsx, pdf o txt
    3 vistas10 páginas

    Cronograma Valorizado

    Cargado por

    ing.jbocanegral.209285

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Descargar como xlsx, pdf o txt
    de 10

    CRONOGRAMA VALORIZADO DE OBRA

    "RENOVACION DE VIAS VECINALES DE LA MICROCUENCA DE ANTALOMA - DON BOSCO Y AYNAMAYO - UTCUYACU DEL DISTRITO
    PROYECTO:
    DE VITOC, PROVINCIA DE CHANCHAMAYO, DEPARTAMENTO DE JUNIN" - CUI N°2653083

    ENTIDAD: MUNICIPALIDAD DISTRITAL DE VITOC DISTRITO: VITOC PROVINCIA: CHANCHAMAYO REGION: JUNIN

    EXPEDIENTE TECNICO 1ER. SEMANA 2DO. SEMANA


    ÍTEM DESCRIPCIÓN
    UND. METRADO P.U. PARCIAL METRADO COSTO METRADO COSTO

    1.00 OBRAS PROVISIONALES 32,995.42 S/. 6,539.82 S/. 4,433.90


    1.01 ALMACEN PROVISIONAL DE OBRA mes 7.00 1,500.00 10,500.00 1.03 S/. 1,550.00 1.00 S/. 1,500.00
    1.02 CARTEL DE OBRA DE 3.60X2.40M SEGUN MODELO und 1.00 1,958.12 1,958.12 1.00 S/. 1,958.12
    2.00 TRABAJOS PRELIMINARES 211,252.46 S/. 152,935.89 S/. 20,552.10
    2.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIA glb 25,690.12 1.92 49,325.03 25,690.12 S/. 49,325.03
    2.02 TRAZO, NIVELES Y REPLANTEO km 25,690.12 2.00 51,380.24 2,954.37 S/. 5,908.73 3,853.52 S/. 7,707.04
    3.00 SEGURIDAD Y SALUD 61,221.60 S/. 9,257.89 S/. 8,959.27

    3.01 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 1.00 7,750.00 7,750.00 0.15 S/. 1,171.95 0.15 S/. 1,134.15

    3.02 CONFORMACIÓN DE CUNETAS EN MATERIAL SUELTO m 50.00 536.11 26,805.50 7.56 S/. 4,053.51 7.32 S/. 3,922.76
    3.03 EXTRACCION Y APILAMIENTO DE MATERIAL DE CANTERA m3 1.00 4,704.18 4,704.18 0.15 S/. 711.36 0.15 S/. 688.42
    3.04 CARGUIO DE MATERIAL GRANULAR (CANTERA) m3 1.00 11,836.70 11,836.70 0.15 S/. 1,789.94 0.15 S/. 1,732.20
    3.05 TRANSPORTE DE MATERIAL GRANULAR m3 1.00 5,500.00 5,500.00 0.15 S/. 831.71 0.15 S/. 804.88
    CONFORMACION DE MATERIAL GRANULAR P/AFIRMADO
    3.06 m3 1.00 4,625.22 4,625.22 0.15 S/. 699.42 0.15 S/. 676.86
    E=0.15M
    4.00 IMPACTO AMBIENTAL 82,363.76 S/. 4,649.60 S/. 4,499.62
    4.01 CONTROL DE CALIDAD und 25,690.12 1.98 50,866.44
    4.02 IMPREVISTOS glb 1.00 31,497.32 31,497.32 0.15 S/. 4,649.60 0.14 S/. 4,499.62

    COSTO DIRECTO S/. 387,833.24 S/. 173,383.20 S/. 38,444.89


    GASTOS GENERALES 10% S/. 38,783.32 S/. 17,338.32 S/. 3,844.49
    SUB TOTAL S/. 426,616.56 S/. 190,721.52 S/. 42,289.38
    SUPERVISION 3.5% S/. 14,931.58 S/. 6,675.25 S/. 1,480.13
    LIQUIDACION 0.5% S/. 2,133.08 S/. 953.61 S/. 211.45
    COSTO TOTAL DE INVERSION 443,681.22 198,350.38 43,980.96
    AVANCE PROGRAMADO PARCIAL 44.71% 9.91%
    AVANCE PROGRAMADO TOTAL 44.71% 54.62%
    S/ 506,154.66 820,738.17
    S/ 134,049.02 S/ 22,023.58
    S/ 5,514.41 S/ 3,367.80
    S/ 1,550.00 S/ 1,500.00
    S/ 2,034.35 S/
    S/ 1,930.06 1,867.80
    S/ 77,459.90 S/ 10,340.95
    S/ 32,260.45 S/
    S/ 19,389.27 10,340.95
    S/ 9,543.38 S/
    S/ 16,266.80
    S/ 14,250.47
    S/ 9,863.79
    S/ 2,512.14
    S/ 1,874.54
    S/ 20,603.78 5,786.26
    S/ 2,000.00 S/
    S/ 9,440.74 5,786.26
    S/ 2,500.00 S/
    S/ 1,550.00
    S/ 3,000.00
    S/ 2,113.04
    S/ 9,902.97
    S/ 9,902.97
    S/ 3,704.63
    S/ 3,704.63
    S/ 2,612.86 2,528.57
    S/
    S/ 2,612.86 2,528.57
    S/ 8,326.38 S/ 162,890.54
    S/ 8,326.38 S/ 157,155.24
    S/ 8,326.38 S/ 69,386.50
    S/
    87,768.74
    S/

    5,735.30
    S/ 5,735.30
    S/

    S/ 363,779.26 635,824.05
    S/ 323,065.55 S/ 286,853.74
    S/ 2,766.69 S/ 120,365.11
    S/ 2,766.69 S/ 27,666.94
    S/ 51,056.68
    S/
    14,961.32
    S/ 26,680.17
    S/ 279,731.15 S/ 125,296.65
    S/
    S/ 207,090.08 73,483.58
    S/ 40,728.39 S/ 17,079.65
    S/ 23,497.33 S/ 17,902.73
    S/ 8,415.35 S/ 16,830.69
    S/ 40,567.71 S/

    S/ 40,567.71
    41,191.98
    S/
    26,287.14
    S/ 14,904.84
    S/ 426.11 S/ 299,424.20
    S/ 426.11 S/ 20,018.65
    S/ 426.11 S/ 426.11
    S/ 1,781.87
    S/ 6,994.20
    S/ 6,419.11
    S/ 4,397.36
    S/

    279,405.55
    S/ 140,623.27
    S/ 138,782.28
    S/
    S/ 40,287.60 49,546.11
    S/

    S/ 18,801.50 17,588.50
    S/ 21,486.10 S/ 20,099.90
    S/ 11,857.71
    S/
    S/ ### S/ ### S/ 668,322.19 S/
    S/ 6,092.92 S/ 5,896.37 S/ 6,092.92 S/
    S/ 3,480.06 S/ 3,367.80 S/ 3,480.06 S/
    S/ 1,550.00 S/ 1,500.00 S/ 1,550.00 S/

    S/ 1,930.06 S/ 1,867.80 S/ 1,930.06 S/

    S/ 2,612.86 S/ 2,528.57 S/ 2,612.86 S/

    S/ 2,612.86 S/ 2,528.57 S/ 2,612.86 S/


    S/ 707,733.22 S/ 831,143.72 S/ 520,064.96 S/
    S/ 259,405.31 S/ 318,604.57

    S/ 9,325.27

    S/ 250,080.04 S/ 318,604.57
    S/ 101,397.91
    S/ 148,682.13 S/ 318,604.57
    S/ 448,327.91 S/ 512,539.15 S/ 520,064.96 S/
    S/ 59,264.72 S/ 57,352.96 S/ 49,705.90
    S/ 355,873.11 S/ 444,841.39 S/ 459,669.43 S/
    S/ 7,931.02 S/ 10,344.80 S/ 10,689.63 S/
    S/

    S/ 25,259.06
    S/ 591,930.78 S/ 379,717.82 S/ 142,164.31 S/
    S/ 151,575.34 S/ 76,533.65 S/ 25,632.24
    S/ 151,575.34 S/ 49,900.42 S/ 5,533.39
    S/ 28,589.17 S/ 27,666.94 S/ 5,533.39
    S/ 39,957.41
    S/ 23,780.62
    S/ 13,298.95
    S/ 45,949.19 S/ 22,233.48
    S/ 12,346.03 S/ 18,107.52
    S/ 12,346.03 S/ 18,107.52

    S/ 9,956.65 S/ 1,991.33
    S/ 9,956.65 S/ 1,991.33

    S/ 4,330.55
    S/ 4,330.55

    S/ 396,957.65 S/ 191,412.28
    S/ 576.04

    S/ 299.46
    S/ 177.01
    S/ 99.57
    S/ 396,381.61 S/ 191,412.28
    S/ 189,535.71 S/ 158,965.43
    S/ 160,133.40
    S/ 16,481.33 S/ 5,150.41
    S/ 21,611.24
    S/ 8,619.93 S/ 27,296.44
    S/ 31,540.08 S/ 111,771.89 S/ 116,532.07 S/
    S/ 10,425.73 S/ 97,494.01 S/ 116,532.07 S/
    S/ 8,315.80
    S/ 2,109.93 S/ 3,516.54
    S/ 93,977.47 S/ 116,532.07 S/
    S/
    S/
    S/
    S/ 21,114.35 S/ 14,277.88
    S/ 1,051.90
    S/ 20,062.45 S/ 10,031.23
    S/ 673.94
    S/ 2,527.27
    S/ 1,045.44
    S/
    S/
    S/
    S/

    S/ 11,857.71

    S/ 11,857.71
    521,239.27 S/ 282,883.60
    6,092.92 S/ 34,840.41
    3,480.06 S/ 2,918.76
    1,550.00 S/ 1,300.00

    1,930.06 S/ 1,618.76

    2,612.86 S/ 31,921.65
    S/ 29,730.22
    2,612.86 S/ 2,191.43
    398,663.86 S/ 84,581.87

    398,663.86 S/ 84,581.87

    370,701.15
    8,620.67
    19,342.04 S/ 67,697.15
    S/ 16,884.72

    116,482.49 S/ 163,461.32
    106,562.23
    106,562.23

    82,700.18
    3,750.80
    10,738.33
    9,372.92
    9,920.26 S/ 47,545.84
    9,920.26 S/ 42,878.74
    2,750.25 S/ 7,792.37
    7,170.01 S/ 4,780.00
    S/ 30,306.37
    S/ 4,667.10
    S/ 4,667.10
    S/ 84,441.73
    S/ 37,236.01
    S/ 47,205.72
    S/ 31,473.75
    S/ 6,938.01
    S/ 24,535.74

    También podría gustarte