Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Cronograma de Avance de Obra
Cronograma de Avance de Obra
01 TRABAJOS PRELIMINARES 309,659.95 423,403.94 379,073.69 122.42% 338,848.44 109.43% 342,953.44 110.75%
01.01 CARTEL DE IDENTIFICACION DE OBRA DE 3.60 X 2.40 u 2.00 642.42 1,284.84 1.00 128,484.00 100.00 0.50 4,105.00
01.01 MOVILIZACION DE MAQUINARIAS HERRAMIENTAS PARA LA OBRA glb 1.00 8,210.00 8,210.00 0.50 4,105.00 40.00 0.50 4,105.00
01.02 TOPOGRAFIA Y GEOREFERENCIACION km 10.44 11,558.98 120,675.75 6.96 80,450.50 20.00 3.48 40,225.25
01.03 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL glb 1.00 112,949.48 112,949.48 1.00 112,949.48 20.00 1.00 112,949.48 1.00 112,949.48 1.00 112,949.48
01.03 CAMPAMENTO glb 1.00 26,914.88 26,914.88 1.00 112,949.48 50.00 1.00 112,949.48 1.00 112,949.48 1.00 112,949.48
01.03 FLETES TERRESTRES glb 1.00 39,625.00 39,625.00 1.00 112,949.48 50.00 1.00 112,949.48 1.00 112,949.48 1.00 112,949.48
02 MOVIMIENTO DE TIERRA 594,207.34 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
02.01.01 DESBROCE ha 10.55 2,177.49 22,972.52 2.64 5,743.13 15.00 5.28 11,486.26 2.64 5,743.13 0.00
02.01.05 EXCAVACION m3 28,235.58 7.28 205,555.02 2,352.97 17,129.62 20.00 9,411.86 68,518.34 9,411.86 68,518.34 7,058.90 51,388.79
02.01.06 TERRAPLENTES m3 8,437.83 4.45 37,548.34 703.15 3,129.02 20.00 2,812.61 12,516.11 2,812.61 12,516.11 2,109.46 9,387.10
02.01.07 MEJORAMIENTO DE SUELOS m2 52,932.94 4.80 254,078.11 4,411.08 21,173.18 20.00 17,644.31 84,692.69 17,644.31 84,692.70 13,233.24 63,519.55
02.01.08 CONFORMACION Y ACOMODO DE DME m3 23,509.00 3.15 74,053.35 1,959.08 6,171.10 20.00 7,836.33 24,684.44 7,836.33 24,684.45 5,877.25 18,513.34
03.01.01 SUELOS m3 14,212.16 93.29 1,325,852.41 8,527.30 795,511.44 20.00 5,684.86 530,340.96
03.01 CUNETA REVESTIDA 490,971.58 346,279.31 230,852.87 #REF! 0.00 57.07 1,627.16
03.01.04 CONCRETO F'C =140Kg/Cm2 m3 1,489.60 298.35 444,422.16 893.76 266,653.30 20.00 595.84 177,768.86
03.01.05 ENCOFRADO Y DESENCOFRADO DE CUNETAS m2 530.84 29.49 15,654.47 318.50 9,392.68 20.00 212.34 6,261.79
03.01.06 JUNTAS DE DILATACION m 5,308.41 5.82 30,894.95 3,185.05 18,536.97 20.00 2,123.36 12,357.98
03.01.01 DESVIO DE CAUCE NATURAL A MANO m 288.59 36.98 10,672.06 173.15 6,403.23 50.00 115.44 4,268.82 91,041.75 43,353.21 91,041.75
03.01.02 EXCAVACION NO CLASIFICADA m3 2,653.64 10.29 27,305.96 1,592.18 16,383.57 20.00 1,061.46 10,922.38 #REF! #REF! #REF!
03.01.03 EXCAVACION NO CLASIFICADA PARA ESTRUCTURA MANUAL m3 171.22 28.51 4,881.48 102.73 2,928.89 20.00 68.49 1,952.59 #REF! #REF! #REF!
CRONOGRAMA VALORIZADO DE AVANCE DE OBRA
03.01.04 MEJORAMIENTO DE TERRENO m3 465.04 68.90 32,041.26 279.02 19,224.75 20.00 186.02 12,816.50 #REF! #REF! #REF!
03.01.05 NIVELACION Y COMPACTADO DE SANJA PARA ESTRUCTURA m2 117.80 4.99 587.82 70.68 352.69 20.00 47.12 235.13 #REF! #REF! #REF!
03.01.05 RELLENO CON MATERIAL PROPIO m3 1,008.39 38.80 39,125.53 605.03 23,475.32 20.00 403.36 15,650.21 #REF! #REF! #REF!
03.01.05 COLOCACION DE CAMA DE ARENA e=0.15m m2 355.11 11.94 4,240.01 213.07 2,544.01 20.00 142.04 1,696.01 #REF! #REF! #REF!
03.01.06 ELIMINACION DE MATERIAL EXCEDENTE m3 3,531.08 3.98 14,053.70 2,118.65 8,432.22 20.00 1,412.43 5,621.48 #REF!
03.01.06 SOLADO EN CABEZALES m2 259.24 20.11 5,213.32 155.54 3,127.99 20.00 103.70 2,085.33 #REF!
03.01.06 MAMPOSTERIA DE PIEDRA m3 407.72 265.79 108,367.90 244.63 65,020.74 20.00 163.09 43,347.16 #REF!
03.01.06 CONCRETO F'C =210Kg/Cm2 m3 143.33 433.95 62,198.05 86.00 37,318.83 20.00 57.33 24,879.22 #REF!
03.01.06 ENCOFRADO Y DESENCOFRADO m2 1,164.88 36.96 43,053.96 698.93 25,832.38 20.00 465.95 17,221.59 #REF!
03.01.06 ACERO DE REFUERZO kg 10,088.28 4.40 44,388.43 6,052.97 26,633.06 20.00 4,035.31 17,755.37 #REF!
03.01.06 TUBERIA METALICA D36" m 6.50 396.64 2,578.16 3.90 1,546.90 20.00 2.60 1,031.26 #REF!
03.01.06 TUBERIA METALICA D48" m 118.85 596.64 70,910.66 71.31 42,546.40 20.00 47.54 28,364.27 #REF!
03.01.06 TUBERIA METALICA D60" m 17.20 896.64 15,422.21 10.32 9,253.32 20.00 6.88 6,168.88 #REF!
03.01.06 TUBERIA METALICA D72" m 6.40 1,096.64 7,018.50 3.84 4,211.10 20.00 2.56 2,807.40 #REF!
04.01 TRANSPORTE DE MATERIAL GRANULAR PARA DISTANCIAS m3k 14,212.16 6.56 93,231.77 2,368.69 15,538.61 20.00 2,368.69 15,538.63 4,737.39 #REF! #REF! #REF! #REF!
04.02 TRANSPORTE DE MATERIAL GRANULAR PARA DISTANCIAS m3k 130,059.64 2.10 273,125.24 21,676.61 45,520.88 20.00 21,676.61 45,520.87 43,353.21 4,991.52 16.00 4,991.52
05 SEALIZACION Y SEGURIDAD VIAL 14,081.39 0.00 0.00 0.00% 1,002.82 2.00 1,002.82
05.01 SEAL PREVENTIVA u 32.00 311.97 9,983.04 20.00 16.00 759.68 2.50 759.68
05.07 SEALES INFORMATIVAS u 4.00 501.41 2,005.64 20.00 2.00 #REF! #REF!
05.08 SEALES AMBIENTALES u 5.00 303.87 1,519.35 20.00 2.50 #REF! #REF! #REF!
05.09 POSTES DE KILOMETRAJES u 12.00 47.78 573.36 20.00 6.00 #REF! #REF!
06.01 RECUPERACION AMBIENTAL DE AREAS AFECTADAS ha 10.44 636.17 6,641.61 5.22 0.00 #REF!
03.01 SUB ESTRUCTURA 254,741.08 #REF! #REF! #REF! 0.00 0.00 0.00
06.01 EXCAVACION PARA ESTRUCTURAS DE MATERIAL COMUN m3 935.85 7.00 6,550.95 467.93 #REF! #REF!
06.01 EXCAVACION PARA ESTRUCTURAS DE MATERIAL COMUN BAJO m3 803.00 10.86 8,720.58 401.50 0.00 #REF!
06.02 RELLENO PARA ESTRUCTURAS m3 1,446.20 82.20 118,877.64 723.10 #REF! #REF!
06.03 CAPA FILTRANTE EN ESTRUCTURAS m3 47.50 118.80 5,643.00 23.75 #REF! #REF!
06.02 CONFORMACION Y ACOMODO DE DME m3 2,087.50 3.15 6,575.63 1,043.75 #REF! #REF!
06.02 CONCRETO F'C=100Kg/Cm2 BAJO AGUA m3 15.80 342.74 5,415.29 7.90 0.00 0.00
06.02 CONCRETO F'C=210Kg/Cm2 EN SECO m3 45.65 457.54 20,886.70 22.83 #REF! #REF!
06.02 CONCRETO F'C=210Kg/Cm2 BAJO AGUA m3 63.09 519.06 32,747.50 31.55 0.00 #REF!
06.03 ENCOFRADO Y DESENCOFRADO, EN SECO m2 61.12 40.23 2,458.86 2,570.00 #REF! #REF!
06.02 ENCOFRADO Y DESENCOFRADO, BAJO AGUA m2 40.50 59.93 2,427.17 15,420.00 #REF! #REF!
06.02 ENCOFRADO Y DESENCOFRADO CARA VISTA, EN SECO m2 75.00 106.83 8,012.25 15,420.00 0.00 0.00
06.02 ENCOFRADO Y DESENCOFRADO CARA VISTA, BAJO AGUA m2 16.50 109.86 1,812.69 15,420.00 #REF! #REF!
06.02 ACERO DE REFUERZO fy=4200 Kg/cm2 GRADO 60 EN SECO kg 5,324.00 4.38 23,319.12 15,420.00 0.00 #REF!
06.02 ACERO DE REFUERZO fy=4200 Kg/cm2 GRADO 60 BAJO AGUA kg 2,487.60 4.54 11,293.70 15,420.00 0.00 #REF!
03.01 SUPER ESTRUCTURA 74,271.02 #REF! #REF! #REF! 0.00 0.00 0.00
06.02 CONCREOT fc=280 Kg/Cm2 m3 39.00 647.86 25,266.54 19.50 0.00 #REF!
06.05 ACERO DE REFUERZO fy=4200 Kg/Cm2 kg 5,411.50 4.38 23,702.37 2,705.75 #REF! #REF! #REF! #REF!
06.05 PAVIMENTO DE CONCRETO ASFALTICO EN FRIO m3 4.03 1,743.53 7,026.43 2.02 #REF! #REF! #REF! #REF!
06.07 TUBERIAS DE DRENAJE SUB ESTRUCTURA und 52.00 11.43 594.36 26.00
06.07 TUBERIAS DE DRENAJE SUPER ESTRUCTURA ESTRUCTURA und 14.00 20.43 286.02 7.00
1.00 ALAMBRE NEGRO RECOCIDO # 16 kg 88.63 3.91 346.54 115.51 115.51 115.51
3.00 CLAVOS PARA MADERA CON CABEZA DE 3" kg 21.91 3.38 74.06 24.69 24.69 24.69
4.00 PERNOS 3/4" X 18 CON TUERCA u 176.00 8.87 1,561.12 780.56 780.56
5.00 PERNOS 5/16" X 6" C/TUERCA Y ARANDELA pza 121.76 5.32 647.76 323.88 323.88
6.00 PERNOS 5/16" X 3" CON TUERCA Y ARANDELA pza 236.68 3.73 882.80 441.40 441.40
7.00 PERNOS 3/8" X 3" pza 220.00 3.20 704.00 352.00 352.00
8.00 TUBO DE FIERRO NEGRO 3" m 162.80 17.90 2,914.12 971.37 971.37 971.37
9.00 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 1,846.99 3.23 5,965.78 1,988.59 1,988.59 1,988.59
10.00 LAMINA REFLECTIVA ALTA INTENSIDAD AMARILLA p2 206.25 15.53 3,203.07 1,067.69 1,067.69 1,067.69
11.00 LAMINA REFLECTIVA ALTA INTENSIDAD BLANCA p2 949.78 15.53 14,750.08 4,916.69 4,916.69 4,916.69
12.00 LAMINA REFLECTIVA ALTA INTENSIDAD VERDE p2 892.91 15.53 13,866.95 4,622.32 4,622.32 4,622.32
14.00 ASFALTO DILUIDO MC30 gal 25,404.28 10.46 265,728.79 33,216.10 99,648.30 99,648.30 33,216.10
16.00 CEMENTO ASFALTICO PEN 60 70 gal 107,609.84 9.41 1,012,608.55 126,576.07 379,728.21 379,728.21 126,576.07
17.00 EMULSION ASFALTICA DE ROTURA RAPIDA gal 113,384.13 9.20 1,043,134.00 130,391.75 391,175.25 391,175.25 130,391.75
18.00 EMULSION ASFALTICA DE ROTURA LENTA gal 117,203.08 8.67 1,016,150.71 127,018.84 381,056.52 381,056.52 127,018.84
19.00 CEMENTO PORTLAND TIPO I (42.5 kg) bls 1,998.10 21.09 42,139.90 5,267.49 15,802.46 15,802.46 5,267.49
20.00 YESO DE 28 Kg bls 59.20 8.30 491.36 122.84 122.84 122.84 122.84
23.00 BARRENO DE 7/8" X 3 p u 0.25 357.24 89.74 22.44 22.44 22.44 22.44
25.00 PINTURA ESMALTE EPOXICO BLANCO gal 11.60 229.47 2,661.85 1,330.93 1,330.93
26.00 PINTURA ESMALTE EPOXICO NEGRO gal 2.15 174.01 374.12 187.06 187.06
28.00 TINTA SERIGRAFICA COLOR NEGRO gal 0.43 1,108.58 478.91 239.46 239.46
29.00 TINTA SERIGRAFICA COLOR ROJO gal 0.39 1,108.58 432.35 216.18 216.18
32.00 ADITIVO MEJORADOR DE ADHERENCIA kg 1,991.09 17.02 33,888.35 8,472.09 12,708.13 8,472.09 4,236.04
38.00 MATERIALES Y MANO DE OBRA glb 1.00 700.00 700.00 175.00 262.50 175.00 87.50
39.00 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL mes 4.00 39,956.06 159,824.24 39,956.06 59,934.09 39,956.06 19,978.03
41.00 PLATINA DE FIERRO 1/8" X 2" m 340.48 4.84 1,647.90 823.95 823.95
42.00 PLATINA DE FIERRO 1 1/2" X 3/16" X 6 M. pza 7.50 34.09 255.68 127.84 127.84
44.00 PETROLEO DIESSEL # 2 gal 16,511.26 11.81 194,997.93 24,374.74 73,124.22 73,124.22 24,374.74