OBRA :

NOMBRE DEL OFERENTE:

CRONOGRAMA VALORADO DE TRABAJOS
PRECIO 1 MES
CANTIDAD PRECIO TOTAL
RUBRO UNIDAD UNITARIO

REMOCION DE HORMIGON DE CEMENTO PORTLAND (INC. DESALOJO) 20.00 M3 30.00 600.00 293.10
CORTE LONGITUDINAL DE PAVIMENTO FLEXIBLE 6,000.00 ML 2.00 12,000.00
EXCAVACION SIN CLASIFICACION (INC. DESALOJO) 50,000.00 M3 3.00 150,000.00 17,038.75
MATERIAL DE PRESTAMO IMPORTADO (INC. TRANSPORTE) 20,000.00 M3 10.00 200,000.00 11,051.74
CANALETA DE HORMIG. SIMPLE (40X20)CM F'C=280 KG/CM2 INC. ENLUC 200.00 ML 25.00 5,000.00
HORM.ESTRUC.CEM.POR.CL-B.F'C=280 KG/CM2/ENCOFRADO,BORDILLOS,CUNET 2,200.00 M3 165.00 363,000.00 58,385.62
HORMIGON SIMPLE F'C=210 KG/CM2 E=10 CM. 14,000.00 M2 15.85 221,900.00
BASE CLASE 1 (INC. TRANSPORTE) 18,000.00 M3 10.22 183,960.00 30,948.20
CAPA/RODADURA/H. ASFALT MEZC/PLANTA E= 5CM (INC. IMPRIM) 100,000.00 M2 10.00 1,000,000.00 62,946.16
SUMINISTRO E INSTALACION DE TUBO DE PVC 30" DI(800 MM) 40.00 ML 211.20 8,448.00
PIEDRA DE ENROCADO 40.00 M3 43.47 1,738.80
HORM.ESTRUC./CEM.PORTL. CL-B F'C= 280KG/CM2. (INC. INHIB. CORROSION.) 65.00 M3 282.79 18,381.35
ACERO DE REFUERZO EN BARRAS FY=4200 KG/CM2 6,500.00 KG 1.22 7,930.00
CHARLAS DE CONCIENCIACION 2.00 U. 18.12 36.24 36.24
PROTECCION PARA TRABAJADOR 20.00 U. 46.87 937.40 937.40
SEÑALES LUMINOSAS DE PREVENCION 150.00 M2 15.25 2,287.50
CINTAS PLASTICAS DE SEGURIDAD (COLOR REFLECTIVO) 1,000.00 ML 0.41 410.00 82.00
ALQUILER DE BATERIAS SANITARIAS/SERVICIO PUBLICO 4.00 U. 115.87 463.48
TANQUES METALICOS DE 55 GLN. 4.00 U. 58.37 233.48
AGUA PARA CONTROL DE POLVO 500.00 M3 2.03 1,015.00 609.00
TOTAL = 2,178,341.25
INVERSIÓN MENSUAL 182,328.21
AVANCE PARCIAL EN % 8.37%
INVERSIÓN ACUMULADA 182,328.21
AVANCE ACUMULADO EN % 8.37%
CONTRATISTA FISCALIZADOR CONTRATANTE
OS
2 MES 3 MES 4 MES 5 MES 6 MES

-
- 1,200.00 3,000.00 3,225.00 7,425.00
- 35,000.00 35,000.00 34,161.25 121,200.00
- 4,300.00 40,000.00 46,248.26 101,600.00
- 1,500.00 1,500.00 2,000.00 5,000.00
35,673.86 60,000.00 80,000.00 95,000.00 33,940.52 363,000.00
26,898.72 45,000.00 60,000.00 65,000.00 25,001.28 221,900.00
42,076.15 40,000.00 30,000.00 30,000.00 10,935.65 183,960.00
253,316.12 135,000.00 150,000.00 150,000.00 248,737.72 ###
- 4,224.00 4,224.00 8,448.00
- 869.00 869.80 1,738.80
- 2,000.00 4,500.00 9,381.35 2,500.00 18,381.35
- 1,000.00 2,000.00 3,500.00 1,430.00 7,930.00
- 36.24
- 937.40
- 1,143.75 1,143.75 2,287.50
123.00 50.00 150.00 5.00 410.00
231.74 115.87 115.87 463.48
- 233.48 233.48
406.00 1,015.00

358,725.59 325,165.87 407,134.87 534,758.41 370,228.30

16.47% 14.93% 18.69% 24.55% 17.00%
541,053.80 866,219.67 1,273,354.54 1,808,112.95 2,178,341.25
24.84% 39.77% 58.46% 83.00% 100.00%