Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
#REF!
PRESUPUESTO ADICIONAL
DESCRIPCION PARTIDA
ITEMS
METRADO
U.M.
AVAN
COSTOS
CANT
UNIT
MES ANTERIOR
PARCIAL
METRADO
VALORIZ
EN EL
%
METRADO
MAYORES METRADOS
02.00.00
RED COLECTORA
02.01.00
REDES SECUNDARIAS
02.01.06
02.02.00
COLECTOR
02.02.07
02.03
02.03.01
02.03.02
03.00.00
BUZONES
03.08.00
04.00.00
BIODIGESTORES
04.01.00
ML
1135.63
17.40
19,759.96
13.67
237.86
1.20%
18.00
ML
1263.44
17.40
21,983.86
22.00
382.80
1.74%
#REF!
M3
16.00
167.70
2,683.20
7.89
1,323.15
49.31%
0.00
ENCOFRADO Y DESENCOFRADO
M2
41.60
36.70
1,526.72
18.32
672.34
44.04%
0.00
M2
145.25
36.70
5,330.60
27.09
994.20
18.65%
6.05
M2
29.25
1.74
50.90
43.78
76.18
149.67%
3.63
04.02.00
M3
49.73
16.74
832.40
45.02
753.63
90.54%
0.73
04.03.00
M3
4.97
231.79
1,152.58
19.54
4,529.18
392.96%
1.49
04.06.00
M3
1.46
326.48
476.66
2.48
809.67
169.86%
0.18
08.04.00
CONCRETO ARMANDO
08.04.01
M3
10.94
391.58
4,283.89
0.00
0.00
0.00%
0.40
08.04.03
KG
780.57
4.03
3,145.70
564.51
2,274.98
72.32%
0.00
08.04.06
KG
593.91
4.03
2,393.46
790.04
3,183.86
133.02%
156.24
08.10.01.00
SISTEMA DE DESAGUE
08.10.01.06
M3
90.00
16.74
1,506.60
0.00
0.00
0.00%
12.88
10.00.00
10.01.02
ML
120.00
3.27
392.40
0.00
0.00
0.00%
50.00
09.01.00
09.02.00
M3
1113.28
16.74
18,636.31
408.72
6,841.97
36.71%
0.00
09.04.00
M3
1364.06
29.86
848.00
25,321.28
62.17%
501.06
COSTOS DIRECTOS
S/.
GASTOS GENERALES
S/.
GASTOS DE SUPERVICION
40,730.75
84,155.24
8,961.54
2,782.83
47,401.10
5,047.66
1,567.45
#REF!
#REF!
#REF!
1,559.09
929.69
878.17
523.65
#REF!
#REF!
98388.40
55418.04
#REF!
#REF!
#REF!
PRESUPUESTO ADICIONAL
DESCRIPCION PARTIDA
ITEMS
01
01.01
02
02.01
METRADO
U.M.
COSTOS
CANT
10.00
02.01.03
m3
15.00
m3
18.00
TALA DE ARBOLES
und
4.00
ESTRACCION DE RAICES
und
4.00
m3
7.26
03.02
m3
3.63
m3
19.48
04.02
m3
11.77
m3
70.20
05.02
m3
35.10
m2
28.80
m3
56.88
249.48
06.02
30.68
43.94
122.72
175.76
4.00
4.00
122.72
175.76
100.00%
100.00%
#REF!
32.65
43.54
237.04
158.05
7.26
3.63
237.04
158.05
100.00%
100.00%
#REF!
32.65
43.54
636.02
512.47
19.48
11.77
636.02
512.47
100.00%
100.00%
#REF!
32.65
43.54
2,292.03
1,528.25
9.00
3.60
293.85
156.74
12.82%
10.26%
#REF!
33.04
194.83
951.55
11,081.93
28.80
951.55
56.49 11,006.02
100.00%
99.32%
#REF!
23.67
23.67
5,905.19
2,556.36
6,071.85
258.81
31.20
9.60
99.00
0.00
12.51%
8.89%
8.40%
0.00%
#REF!
CONEXIONES DOMICILIARIAS
05.01
06.01.02
#REF!
BIODIGESTORES
04.01
06.01.01
100.00%
100.00%
100.00%
100.00%
BUZONES
EXCAVACION MANUAL EN ROCA SUELTA
06.01
306.80
439.40
489.75
783.72
COLECTOR
03.01
06
10.00
10.00
15.00
18.00
REDES SECUNDARIAS
und
05
306.80
439.40
489.75
783.72
30.68
43.94
32.65
43.54
RED COLECTORA
ESTRACCION DE RAICES
04
METRADO
#REF!
1,059.84
02.01.02
03
EN EL MES
%
100.00%
1.38
10.00
02.02.02
VALORIZ
1,059.84
768.00
und
02.02.01
MES ANTERIOR
METRADO
768.00
m2
TALA DE ARBOLES
02.02
PARCIAL
OBRAS PROVISIONALES
02.01.01
02.01.04
UNIT
06.02.01
m2
06.02.02
m2
06.02.03
1,179.00
06.02.04
27.68
108.00
5.15
9.35
738.50
227.23
509.85
0.00
1,080.00
27.68
06.02.05
06.03
BRUAS
214.20
1,458.70
35.26%
#REF!
844.63
0.00
0.00
0.00%
#REF!
607.50
6.81
4,137.08
290.25
2.91
06.03.01
07
07.01
und
45.00
INSTALACION DE VENTANA
und
45.00
395.38
112.69
17,792.10
5,071.05
0.00
0.00
0.00
0.00
0.00%
0.00%
#REF!
07.02
08
PLANTA DE TRATAMIENTO
08.01
TALA DE ARBOLES
und
6.00
30.68
ESTRACCION DE RAICES
und
6.00
08.03
m3
175.45
08.04
m3
93.76
08.05
85.00
43.94
43.54
32.65
22.22
184.08
263.64
7,639.09
3,061.26
1,888.70
6.00
6.00
125.34
80.40
0.00
184.08
263.64
5,457.30
2,625.06
0.00
100.00%
100.00%
71.44%
85.75%
0.00%
#REF!
08.02
09
09.01
m3
114.00
148.20
32.65
50.88
3,722.10
7,540.42
54.60
0.00
1,782.69
0.00
47.89%
0.00%
#REF!
09.02
1,027.54
6,667.32
0.00
0.00
0.00
0.00
0.00%
0.00%
#REF!
69.23
44.44
408.13
163.50
826.80
826.00
3,507.50
2,985.53
115.15
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
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
#REF!
10
ZANJAS DE INFILTRACION
10.01
m3
23.60
43.54
10.02
131.04
50.88
2.15
1.38
32.65
3.27
11
11.01
m2
32.20
11.02
m2
32.20
11.03
m3
12.50
11.04
50.00
11.05
16.25
11.06
m2
25.00
11.07
ENCOFRADO Y DESENCOFRADO
m2
115.00
11.08
m3
7.50
11.09
SELLADO DE JUNTAS
35.00
COSTOS DIRECTOS
GASTOS GENERALES
TOTAL
#REF!
#REF!
S/.
S/.
50.88
33.04
30.50
398.07
3.29
104,352.83
36,372.98
30,576.80
10,657.78
#REF!
#REF!
140,725.81
41,234.58
#REF!
PRESUPUESTO ADICIONAL
ITEMS
DESCRIPCION PARTIDA
METRADO
U.M.
CANT
COSTOS
UNIT
MES ANTERIOR
PARCIAL
METRADO
VALORIZ
EN EL MES
METRADO
DEDUCTIVOS
COSTOS DIRECTOS
COSTOS INDIRECTOS
TOTAL VALORIZADO
S/.
S/.
S/.
%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
0.00
0.00
MODIFICACIONES
AVANCE DE OBRA VALORIZADO
RESIDENTE
#REF!
SUPERVISOR
FECHA
AVANCE
EN EL MES
VALORIZ
#REF!
#REF!
#REF!
SALDO
ACUMULADO
%
METRADO
VALORIZ
313.20
1.59%
31.67
551.06
2.79%
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00%
7.89
1,323.15
49.31%
0.00
0.00%
18.32
672.34
44.04%
222.04
4.17%
33.14
1,216.24
22.82%
162.06%
6.32
12.42%
47.41
82.49
12.22
1.47%
45.75
765.86
92.01%
345.37
29.96%
21.03
4,874.54
422.92%
58.77
12.33%
2.66
868.44
182.19%
156.63
3.66%
0.40
156.63
3.66%
0.00
0.00%
564.51
2,274.98
72.32%
629.65
26.31%
946.28
3,813.51
159.33%
215.61
14.31%
12.88
215.61
14.31%
163.50
41.67%
50.00
163.50
41.67%
0.00
0.00%
408.72
6,841.97
36.71%
14,961.65
36.73%
1,349.06
40,282.93
98.90%
#REF!
#REF!
#REF!
METRADO
0.00
0.00
0.00
VALORIZ
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
#REF!
0.00%
MODIFICACIONES
AVANCE DE OBRA VALORIZADO
RESIDENTE
#REF!
SUPERVISOR
FECHA
AVANCE
ACUMULADO
EN EL MES
VALORIZ
#REF!
METRADO
#REF!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
5,562.00
91.60%
258.81
100.00%
SALDO
VALORIZ
#REF!
#REF!
#REF!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
0.00
0.00
#REF!
#VALUE!
0.00
0.00
#REF!
#VALUE!
0.00%
0.00%
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
1,179.00
27.68
VALORIZ
#REF!
#REF!
#VALUE!
#REF!
#VALUE!
METRADO
#VALUE!
#VALUE!
6,071.85
100.00%
258.81
100.00%
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
MODIFICACIONES
AVANCE DE OBRA VALORIZADO
RESIDENTE
INSPECTOR
FECHA
#REF!
EN EL MES
VALORIZ
AVANCE
ACUMULADO
METRADO
VALORIZ
SALDO
METRADO
VALORIZ
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
cronograma de desenbolsos
1 OBRAS PROVISIONALES
1.01
CARTEL DE IDENTIFICACION DE OBRA
1.02 ALQUILER DE AMBIENTE PARA RESIDENCIA DE OBRA
1.03 ALQUILER DE ALMACEN
1.04 COLOCACION DE CINTA SEALIZADORA
2 TRABAJOS PRELIMINARES
2.01 LIMPIEZA MANUAL DEL TERRENO
2.02 TRAZO NIVELES Y REPLANTEO DURANTE EL PROCESO DE CONTRUCCION
2.03 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
2.04 DEMOLICION DE VEREDAS DE CONCRETO
3 MOVIMIENTO DE TIERRAS
3.02 EXCAVACION DE ZANJAS
3.03 ACARREO MANUAL DE MATERIAL EXEDENTE EN CARRETILLA
3.04 ELIMINACION DE MATERIAL EXEDENTE
4 MURO DE SOSTENIMIENTO
4.01 TRAZO NIVELES Y REPLANTEO DURANTE EL PROCESO DE CONTRUCCION
4.02 APUNTALAMIENTO PROVICIONAL DE TALUDES
4.03 PERFILADO DE ZANJAS
4.04 SOLADO DE 2" MEZCLA 1:10
4.05 ACERO DE REFUERZO G-60
4.06 ENCOFRADO Y DESENCOFRADO
4.07 CONCRETO f"c=210 kg/cm2
4.08 DRENAJE PVC DE 3"
4.09 CURADO DE CONCRETO
4.10 JUNTAS DE DILATACION (CADA 5M)
4.11 RELLENO Y COMPACTADO CON MATERIAL SELECCIONADO
5 VEREDAS
C0STO DIRECTO
COSTO DIRECTO S/
GASTOS GENERALES
S/
GASTOS SUPERVISION
S/
GASTOS EXPED. TECNICO S/
GASTOS LIQUIDACION
S/
TOTAL
S/
PORCENTAJE MENSUAL
PORCENTAJE MENSUAL ACUMULADO
PARTIDAS NUEVAS
01
01.01
01.02
02
02.01
02.02
03
03.01
03.01.01
03.01.02
03.01.03
03.01.04
03.01.05
03.01.06
03.01.07
03.01.08
04
04.01
05
05.01
05.02
05.03
05.04
05.05
05.06
05.07
05.08
05.09
TRABAJOS PRELIMINARES
DEMOLICION DE CANAL DE CONCRETO
DEMOLICION DE MUROS DE CONCRETO CICLOPEO EXISTENTES
MOVIMIENTO DE TIERRAS
ACARREO MANUAL DE DESMONTE EN OBRA
TRASLADO DE MATERIALES EN OBRA
MURO DE SOSTENIMIENTO
ESTRUCTURA DE ESTABILIZACION DE VIA CARROZABLE
TRAZO, NIVELES Y REPLANTEO DURANTE EL PROCESO DE CONSTRUCCION
APUNTALAMIENTO PROVICIONAL DE TALUDES
PERFILADO DE ZANJAS
SOLADO DE 2" MEZCLA1:10
ENCOFRADO Y DESENCOFRADO
MURO DE CONCRETO CICLOPEO fc = 140 kg/cm2 + 70% P.G.
CURADO DE CONCRETO
RELLENO COMPACTADO CON MATERIAL SELECCIONADO
MUROS DE CONCRETO ARMADO
DRENAJE PVC DE 2''
MUROS DE CONCRETO CICLOPEO
TRAZO, NIVELES Y REPLANTEO DURANTE EL PROCESO DE CONSTRUCCION
APUNTALAMIENTO PROVICIONAL DE TALUDES
PERFILADO DE ZANJAS
SOLADO DE 2" MEZCLA1:10
ENCOFRADO Y DESENCOFRADO
MURO DE CONCRETO CICLOPEO fc = 140 kg/cm2 + 70% P.G.
DRENAJE PVC DE 2"
CURADO DE CONCRETO
JUNTAS DE DILATACION (CADA 5M)
05.10
05.11
06
06.01
06.02
06.03
06.04
06.05
07
07.01
08
08.01
09
09.01
09.02
09.03
09.04
10
10.01
11
11.01
12
12.01
13
13.01
14
14.01
C0STO DIRECTO
COSTO DIRECTO S/
GASTOS GENERALES
S/
TOTAL
S/
PORCENTAJE MENSUAL
PORCENTAJE MENSUAL ACUMULADO
MAYORES METRADOS
01
01.01
ESTRUCTURAS METALICAS
BARANDAS METALICAS (segun diseo)
C0STO DIRECTO
GASTOS GENERALES
TOTAL
S/
S/
PORCENTAJE MENSUAL
PORCENTAJE MENSUAL ACUMULADO
SEM 4
1,211.50
1,050.00
1,750.00
564.72
1,211.50
80.764
134.62
564.72
2,461.99
373.15
1,935.28
3,046.87
1231.00
186.58
1935.28
25,838.09
27,346.75
18,513.67
12919.05
136.16
13,413.14
3,286.92
2,057.20
66,407.92
24,007.81
85,856.05
900.66
502.62
1,009.50
61,278.42
ABRIL
80.77
134.62
SEM 1
SEM 2
80.77
134.62
80.77
134.62
1231.00
186.58
1523.43
12919.05
13673.38
1523.43
13673.38
9256.83
9256.83
301.39
1,506.96
8,212.93
10,202.77
929.29
258.80
71.76
192.66
4,381.10
4,772.48
6,072.61
398.27
110.92
1,547.28
8,110.08
7,063.00
5,663.00
1,000.00
490.00
350.75
404,584.47
14.471012
3.71419152181
2.038275
1.73471612
404,584.47
58,547.47
15,027.04
8,246.54
7,018.39
1000
19263.51
29748.83
49,012.34
2787.63
715.48
392.64
334.17
4304.96
1104.93
606.36
516.06
24669.03
3569.86
916.26
502.82
427.94
9472.22
46,870.17
1370.73
351.82
193.07
164.32
493,423.92
%
%
59,774.57
12.11%
12.11%
57,162.01
11.58%
23.70%
MARZO
ABRIL
375.60
2,620.36
2620.36
20,731.36
6,000.00
500
25.50
864.80
85.50
285.75
839.80
4,510.19
15.80
261.04
388.52
136.85
13,620.60
458.85
1,533.53
13,226.85
34,199.95
741.72
248.85
965.67
500
25.5
864.80
85.50
285.75
437.4
3,012.50
9,009.00
142.80
652.68
4,722.20
2,707.60
1,686.72
529.83
2,687.36
314.93
303.17
5.93
366.48
7,513.80
1,159.00
1500
1,500.00
2,999.68
4,131.39
145,582.16
0.30
145,582.16
43,641.58
275.426
275.426
275.426
475.40
2,450.81
1975.40
3621.26
2648.85
16,141.93
592.17
1085.56
794.05
142.51
189,223.74
%
%
DOS
3,185.50
1.68%
1.68%
20,980.84
11.09%
12.77%
MARZO
ABRIL
13,483.17
14.471012
13,483.17
0.00
0.00
0.00
0.00
1,951.15
0.00
0.00
0.00
0.00
15,434.32
0.00
0.00%
0.00%
%
%
0.00
0.00%
0.00%
CALLE SAN MARTIN DE LA APV. CRISTO POBRE DEL DISTRITO DE CUSCO PROVINCIA DEL CUSCO - CUSCO
ABRIL
MAYO
SEM 3
80.77
134.62
136.16
4471.05
1095.64
SEM 4
SEM 1
SEM 2
80.77
134.62
80.77
134.62
4471.05
1095.64
1028.6
4471.04
1095.64
1028.6
22135.975
8002.6
JUNIO
SEM 3
80.77
134.62
80.77
134.62
22135.97
8002.6
28618.68
22135.97
8002.6
28618.68
SEM 4
SEM 1
SEM 2
80.77
134.62
80.77
134.62
28618.68
900.66
502.62
1009.5
30639.21
30639.21
80.77
134.62
386.82
386.82
386.82
386.82
2027.52
2027.52
490
5918.24
6810.68
36949.25
856.43
219.81
120.63
102.66
985.57
252.96
138.82
118.15
5346.93
1372.37
753.13
640.96
46,870.17
58972.64
59359.46
217,671.14
8533.94
2190.36
1202.02
1023.01
8589.91
2204.72
1209.91
1029.72
116.9155
62389.80
116.9155
33875.86
9028.43
2317.28
1271.68
1082.29
4902.18
1258.21
690.48
587.65
116.9155
2746.65
84,667.87
397.47
102.02
55.98
47.65
57,162.01
11.58%
23.70%
265,467.79
53.80%
77.50%
103,259.41
20.93%
98.43%
ABRIL
MAYO
JUNIO
2000
500
53.66
53.66
53.66
53.66
53.66
53.66
53.66
4000
500
3000
500
3000
500
2000
500
2000
500
3731.36
500
500
402.4
644.312857 644.312857 644.31285714 644.312857 644.312857 644.312857 644.312857143
15.8
130.52
130.52
388.52
20
10
20
1800
20
1800
20
1899.15
12.79
2000
20
2000
114.7125
383.3825
3306.7125
8549.9875
185.43
62.2125
14.06
2000
114.7125
383.3825
3306.7125
8549.9875
185.43
62.2125
1200
71.4
326.34
2361.1
1353.8
843.36
275.426
275.426
275.426
275.426
275.426
275.426
4057.92
5813.89
6623.89
6493.37
5592.52
24,784.48
6074.68
20027.17
1216.45
1742.85
1985.66
1946.54
1821.03
6003.60
16,141.93
1676.49
275.426
21801.56
101,729.54
6535.52
20,980.84
11.09%
12.77%
32,214.19
17.02%
132,225.29
69.88%
29.80%
ABRIL
99.67%
MAYO
JUNIO
4,494.39
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%
0.00
13483.17
0.00
4494.39
650.38
15,434.32
100.00%
100.00%
JUNIO
JULIO
SEM 3
SEM 4
80.77
134.62
SEM 1
301.39
753.48
71.76
96.33
2027.52
753.48
8212.93
10202.77
929.29
258.8
96.33
4381.10
4772.48
6072.61
398.27
110.92
2027.52
3531.50
2831.5
3531.50
2831.5
3465.87
84,667.87
44579.50
6363.00
6,363.00
501.55
128.73
70.64
60.12
6451.10
1655.77
908.65
773.33
920.79
236.33
129.70
110.38
103,259.41
20.93%
98.43%
7,760.20
1.57%
100.00%
JUNIO
JULIO
500
1000
500
2121.45
114.7125
383.3825
3306.7125
8549.9875
185.43
62.2125
482.835
114.7125
383.3825
3306.7125
8549.9875
185.43
62.2125
482.835
493,423.98
375.60
2,620.36
0.00
20,731.36
6,000.00
0.00
0.00
25.50
864.80
85.50
285.75
839.80
4,510.19
15.80
261.04
0.00
388.52
0.00
136.85
13,620.60
458.85
1,533.53
13,226.85
34,199.95
741.72
248.85
965.67
1200
4504.5
612.5
4504.5
71.4
326.34
2361.1
1353.8
843.36
529.83
2,687.36
314.93
303.17
5.93
366.48
7,513.80
1,159.00
275.426
275.426
29529.99
101,729.54
30370.82
475.40
475.40
8852.29
9104.35
142.51
3,012.50
9,009.00
0.00
142.80
652.68
4,722.20
2,707.60
1,686.72
0.00
529.83
0.00
2,687.36
0.00
314.93
303.17
5.93
366.48
0.00
7,513.80
0.00
1,159.00
0.00
1,500.00
0.00
2,999.68
0.00
4,131.39
0.00
145,582.16
617.92
0.33%
100.00%
69.88%
JUNIO
4,494.39
4,494.39
4494.39
4494.39
650.38
650.38
15,434.32
100.00%
189,223.74
375.6
2620.36
20731.36
6000
25.5
864.8
85.5
285.75
839.8
4510.19
15.8
261.04
388.52
136.85
13620.6
458.85
1533.53
13226.85
34199.95
741.72
248.85
965.67
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3012.5
9009
142.8
652.68
4722.2
2707.6
1686.72
529.83
2687.36
314.93
303.17
5.93
366.48
7513.8
1159
1500
2999.68
4131.39
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SOLADO 1
ARENA GRUESA
BLS CEMENTO
4.05
11.25
SOLADO 2
ARENA GRUESA
BLS CEMENTO
3.6
10
SOLADO 3
ARENA GRUESA
BLS CEMENTO
3.15
8.75
JUNIO 3 M3 A.G.
9 CEMENTO
22.41
SOLADO C.A. ARENA GRUESA
BLS CEMENTO
10.26
3.69
ARENA GRUESA
BLS CEMENTO
1.35
3.75
SOLADO
CALZADURA
37.44
CONCRETO
PIEDRA
MURO 1
27.216
21.6
43.2
BOLSAS DE
CEMENTO
190.51
PIEDRA
PIEDRA GRANDE
CHANCADA ARENA GRUESA DE 8"
23.4710784
17.6033088
21.6
CONCRETO
PIEDRA
MURO 2
70.308
55.8
BOLSAS DE
CEMENTO
492.16
PIEDRA
PIEDRA GRANDE
CHANCADA ARENA GRUESA DE 8"
60.6336192
45.4752144
55.8
CONCRETO
PIEDRA
MURO 3
61.5195
48.825
C+P= 48.816
111.6
C+P= 126.108
97.65
C+P= 110.3445
BOLSAS DE
CEMENTO
430.64
PIEDRA
PIEDRA GRANDE
CHANCADA ARENA GRUESA DE 8"
53.0544168
39.7908126
48.825
VIA CARROZABLE(CALZADURAS)
25.5
VIA CARROZABLE
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
32.13
25.5
8.0325
22.3125
C+P= 30.345
PIEDRA
PIEDRA GRANDE
CHANCADA ARENA GRUESA DE 8"
3.958416
2.968812
22.3125
41.3825
TOTAL METRADO 165,53 M3
MAYO
19.41
28.4
252.45
25.5
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
1,182.87 BOLSAS
128.25 M3
141.12 M3
148.54 M3
1
1
190.51
A.G.
P.CH.
0.028
0.028
3
4
0.0924
0.1232
17.6033088 23.4710784 41.0743872
1
1
492.16
A.G.
P.CH.
0.028
0.028
3
4
0.0924
0.1232
45.4752144 60.6336192 106.108834
1
1
A.G.
0.028
3
P.CH.
0.028
4
430.64
1
1
32.13
0.0924
0.1232
39.7908126 53.0544168 92.8452294
A.G.
0.028
3
0.0924
2.968812
P.CH.
0.028
4
0.1232
3.958416
6.927228
SOLADO 1
ARENA GRUESA
BLS CEMENTO
4.05
11.25
SOLADO 2
ARENA GRUESA
BLS CEMENTO
3.6
10
21.26
SOLADO 3
ARENA GRUESA
BLS CEMENTO
2
4
10.26
3.69
ARENA GRUESA
SOLADO
CALZADURA BLS CEMENTO
1.35
3.75
32.69
CONCRETO
PIEDRA
MURO 1
112.0392
111.15
177.84
BOLSAS DE
CEMENTO
784.27
PIEDRA
PIEDRA
ARENA
GRANDE DE
CHANCADA GRUESA
8"
96.6226061 72.4669546
111.15
C+P= 223.1892
MURO 2
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
0.00
0
0
0
PIEDRA
CHANCADA
ARENA
GRUESA
0
MURO 3
CONCRETO
PIEDRA
C+P= 0
PIEDRA
GRANDE DE
8"
0
0
0
0
0
C+P= 0
BOLSAS DE
CEMENTO
0.00
PIEDRA
CHANCADA
ARENA
GRUESA
0
PIEDRA
GRANDE DE
8"
0
0
VIA CARROZABLE(CALZADURAS)
25.5
VIA CARROZABLE
CONCRETO
PIEDRA
25.5
8.0325
22.3125
C+P= 30.345
PIEDRA
PIEDRA
ARENA
GRANDE DE
CHANCADA GRUESA
8"
3.958416
2.968812
22.3125
BOLSAS DE
CEMENTO
32.13
165.53
12.31
177.84
41.3825
TOTAL METRADO 165,53 M3
252.45
25.5
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
1
1
784.27
1
1
0.00
1
1
0.00
849.09 BOLSAS
96.70 M3
100.58 M3
133.46 M3
A.G.
P.CH.
0.028
0.028
3
4
0.0924
0.1232
72.4669546 96.6226061 169.089561
A.G.
0.028
3
0.0924
0
P.CH.
0.028
4
0.1232
0
A.G.
0.028
3
0.0924
P.CH.
0.028
4
0.1232
COMPARATIVO ALMACEN
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
1
1
7.00
1
1
7.00
0
1
1
32.13
A.G.
0.028
3
0.0924
2.968812
P.CH.
0.028
4
0.1232
3.958416
6.927228
423.00 BOLSAS
49.00 M3
32.00 M3
133.00 M3
A.G.
0.028
3
0.0924
0.6468
P.CH.
0.028
4
0.1232
0.8624
1.5092
A.G.
0.028
3
0.0924
0.6468
P.CH.
0.028
4
0.1232
0.8624
1.5092
SOLADO 1
SOLADO 2
SOLADO 3
19.41 AG
28.44 BC
ARENA GRUESA
BLS CEMENTO
ARENA GRUESA
BLS CEMENTO
ARENA GRUESA
BLS CEMENTO
0
0
ARENA GRUESA
SOLADO
CALZADURA BLS CEMENTO
SOLADO
CEMENTO
ARENA GRUESA
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
MURO 1
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
346.50
165
49.5
127.05
C+P= 176.55
PIEDRA
ARENA
PIEDRA GRANDE
CHANCADA GRUESA
DE 8"
34.65
20.79
127.05
MURO 2
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
0.00
0
0
0
C+P= 0
PIEDRA
ARENA
PIEDRA GRANDE
CHANCADA GRUESA
DE 8"
0.63
0.49
0
MURO 3
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
0
0
0
PIEDRA
CHANCADA
28.44
19.41
C+P= 0
ARENA
GRUESA
PIEDRA GRANDE
DE 8"
0.00
VIA CARROZABLE(CALZADURAS)
25.5
VIA CARROZABLE
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
30.60
25.5
7.65
22.3125
C+P= 29.9625
PIEDRA
ARENA
PIEDRA GRANDE
CHANCADA GRUESA
DE 8"
2.142
1.836
22.3125
165.53
12.31
177.84
41.3825
TOTAL METRADO 165,53 M3
12.1
252.45
25.5
377.10 BOLSAS
23.12 M3
37.42 M3
149.36 M3
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
405.54 BOLSAS
42.53 M3
37.42 M3
171.68 M3
1
1
7.00
A.G.
0.028
3
0.06
20.79
P.CH.
0.028
4
0.1
34.65
A.G.
0.028
3
0.07
0.49
0.51
P.CH.
0.028
4
0.09
0.63
0.73
BOLSA
404.06
55.44
1.12
1.24
0.26
1
1
0.00
A.G.
0.028
3
0.0924
0
P.CH.
0.028
4
0.1232
0
1
1
30.60
A.G.
0.028
3
0.06
1.836
P.CH.
0.028
4
0.07
2.142
3.978
27
COMPARATIVO ALMACEN
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
432.00 BOLSAS
43.00 M3
26.00 M3
133.00 M3
41.44
100
27.48 66.3127413
PIEDRA
CHANCADA
PIEDRA
GRANDE 8"
24.43
39.51
159.25
1
1
7.00
A.G.
0.028
3
0.0924
0.6468
P.CH.
0.028
4
0.1232
0.8624
1.5092
-26.46 BOLSAS
-0.47 M3
11.42 M3
38.68 M3
SOLADO 1
SOLADO 2
SOLADO 3
19.41 AG
28.44 BC
ARENA GRUESA
BLS CEMENTO
ARENA GRUESA
BLS CEMENTO
ARENA GRUESA
BLS CEMENTO
0
0
ARENA GRUESA
SOLADO
CALZADURA BLS CEMENTO
SOLADO
CEMENTO
ARENA GRUESA
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
MURO 1
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
7.14
3.4
1.02
2.618
C+P= 3.638
PIEDRA
ARENA
PIEDRA GRANDE
CHANCADA GRUESA
DE 8"
0.714
0.4284
2.618
MURO 2
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
0.00
0
0
0
PIEDRA
CHANCADA
C+P= 0
ARENA
GRUESA
0
MURO 3
CONCRETO
PIEDRA
0
0
PIEDRA GRANDE
DE 8"
0
0
0
0
C+P= 0
BOLSAS DE
CEMENTO
0.00
PIEDRA
CHANCADA
ARENA
GRUESA
0
PIEDRA GRANDE
DE 8"
0
VIA CARROZABLE(CALZADURAS)
25.5
VIA CARROZABLE
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
0.00
0
0
0
PIEDRA
CHANCADA
165.53
C+P= 0
ARENA
GRUESA
PIEDRA GRANDE
DE 8"
12.31
177.84
41.3825
TOTAL METRADO 165,53 M3
12.1
252.45
25.5
7.14 BOLSAS
0.43 M3
0.71 M3
2.62 M3
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
7.14 BOLSAS
0.43 M3
0.71 M3
2.62 M3
1
1
7.14
A.G.
0.028
3
0.06
0.4284
BOLSA
P.CH.
0.028
4
0.1
0.714
404.06
1.1424
1
1
0.00
A.G.
0.028
3
0.07
0
0.51
P.CH.
0.028
4
0.09
0
0.73
0.26
1
1
0.00
A.G.
0.028
3
0.0924
P.CH.
0.028
4
0.1232
0
1.24
1
1
0.00
A.G.
0.028
3
0.06
0
P.CH.
0.028
4
0.07
0
27
COMPARATIVO ALMACEN
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
PIEDRA GRANDE DE 8"
432.00 BOLSAS
43.00 M3
26.00 M3
133.00 M3
41.44
100
27.48 66.3127413
PIEDRA
CHANCADA
PIEDRA
GRANDE 8"
24.43
39.51
159.25
1
1
7.00
A.G.
0.028
3
0.0924
0.6468
P.CH.
0.028
4
0.1232
0.8624
1.5092
MURO 1
CONCRETO
PIEDRA
BOLSAS DE
CEMENTO
21.00
10
3
7.7
C+P= 10.7
PIEDRA
PIEDRA
ARENA
GRANDE DE
CHANCADA GRUESA
8"
2.1
1.26
7.7
1
1
21.00
marzo y abril
cia carrosable
solado
12.1
7
19.1
5/4/2015
5/11/2015
5/12/2015
5/14/2015
5/19/2015
5/21/2015
5/23/2015
5/25/2015
5/26/2015
5/27/2015
5/28/2015
5/29/2015
ciclopeo
12.31
25.5
37.81
144
total
ciclopeo
445.56
solado
40.0875
485.64
5/4/2015
5/6/2015
5/7/2015
5/8/2015
5/11/2015
5/12/2015
5/13/2015
5/14/2015
5/15/2015
5/16/2015
5/18/2015
5/19/2015
5/21/2015
5/22/2015
5/23/2015
5/25/2015
5/26/2015
A.G.
0.028
3
0.06
1.26
P.CH.
0.028
4
0.1
2.1
3.36
5/27/2015
5/28/2015
5/29/2015
5/30/2015
solado
cemento
21.15
18
16
16.3
20
12.6
4.6
5.6
8
4
7
8
160.35
piedra chancada
5.3
4.5
4.0
4.1
5.0
3.2
1.2
1.4
2.0
1.0
1.8
2.0
141.25
16.35
122.25
26.0125
concreto ciclopeo
5.2875
12.1
11
11
18
12
22.6
25.41
23.1
23.1
37.8
25.2
47.46
4.5
4
5
0.43
4.38
6.9
5.94
11.19
2.82
1.5
6
11.5
0.903
9.198
14.49
12.474
23.499
5.922
3.15
12.6
24.15
5
3.15
1.15
1.4
2
10
5
12
10
212.17
21
10.5
25.2
21
muro
5/4/2015
5/6/2015
5/7/2015
5/8/2015
5/11/2015
5/12/2015
5/13/2015
5/14/2015
5/15/2015
5/16/2015
5/18/2015
5/19/2015
5/21/2015
5/22/2015
5/23/2015
5/25/2015
5/26/2015
5/27/2015
5/28/2015
5/29/2015
5/30/2015
1
1.75
2
solado
muro ciclopeo
1.9
12.1
11
11
18
12
22.6
1.524
1.386
1.386
2.268
1.512
2.85
1.62
1.44
1.47
0.43
4.38
6.9
5.94
11.19
2.82
1.5
6
11.5
10
5
12
10
0.054
0.55
0.869
0.748
1.409
0.355
0.189
0.76
1.449
1.26
0.63
1.512
1.26
1.8
1.13
0.41
0.5
0.72
0.36
0.63
0.72
21.971
5/4/2015
5/11/2015
5/12/2015
5/19/2015
5/21/2015
5/23/2015
5/25/2015
5/26/2015
5/27/2015
5/28/2015
5/29/2015
21.15
18
16
20
12.6
4.6
5.6
8
4
7
8
12.7
5.3
4.5
4.0
5.0
3.2
1.2
1.4
2.0
1.0
1.8
2.0
arena gruesa
1.90
1.62
1.44
1.47
1.80
1.13
0.41
0.50
0.72
0.36
0.63
0.72
12.71
9.3645
5.2875
25.41
23.1
23.1
42.3
29.2
47.46
5
0.903
9.198
14.49
17.474
26.649
5.922
4.3
14
26.15
6
26
23
23
43
30
46
5
2
10
14
17
27
6
3
15
25
22
12.25
27.2
21
21
10
26
20
402
398
piedra ch
1.9
1.524
1.386
1.386
3.888
2.952
2.85
1.47
0.054
0.55
0.869
2.548
2.539
0.36
0.60
1.26
2.17
1.62
1.26
2.23
1.26
1.9
1.52
1.4
1.4
3.89
3.01
2.9
1.5
0
0.67
0.93
2.97
3.43
0.39
34.67
1.90
1.62
1.44
1.80
1.13
0.41
0.50
0.72
0.36
0.63
0.72
piedra gra
2.54
2.31
2.31
3.78
2.52
4.75
9.32
8.47
8.47
13.86
9.24
17.402
0.09
0.9198
1.449
1.2474
2.3499
0.5922
0.315
1.26
2.415
2.1
1.05
2.52
2.1
0.3311
3.37
5.313
4.5738
8.6163
2.1714
1.155
4.62
8.855
7.7
3.85
9.24
7.7
36.62
134.26
piedra ch
piedra gra
9.5
8.3
8
12.4
9.3
17.5
1.45
6.26
2.49
7.47
82.67
45.29
91.1376