CRONOGRAMA FISICO

: “MEJORAMIENTO DE PLATAFORMA Y CURVAS DE LA TROCHA CARROZABLE EN EL TRAMO MARCAPATA-MAQUINHUAYO DEL DISTRITO DE CHINCHO-
OBRA
ANGARAES-HUANCAVELICA”
PROPIETARI : MUNICIPALIDAD DISTRITAL DE CHINCHO DISTRITO : CHINCHO
FECHA : DICIEMBRE 2019 PROVINCIA : ANGARAES
DEPARTAMENTO : HUANCAVELICA

MES 1 MES 2
COSTO
ITEM DESCRIPCION UND Metrado Parcial (S/.)
UNITARIO
SEMANA 1 SEMANA 2 SEMANA 3 SEMANA 4 SEMANA 5 SEMANA 6

01.00.00 TRACHA CARROZABLE 144,810.59

01.01 OBRAS PROVISIONALES 956.36
01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40M und 1.00 756.36 756.36
01.01.02 ALQUILER DE ALMACEN Y OFICINA glb 1.00 200.00 200.00
01.02 TRABAJOS PRELIMINARES 5,331.82
01.02.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS glb 1.00 4,000.00 4,000.00
01.02.01 TRAZO Y REPLANTEO ml 4,161.95 0.32 1,331.82
01.03 MOVIMIENTO DE TIERRAS 138,522.40
01.03.01 CORTE DE MATERIAL SUELTO C/MAQUINARIA m3 43,905.81 2.80 122,936.27
01.03.02. RELLENO DE MATERIAL PROPIO C/EQUIPO m3 7,992.89 1.95 15,586.14

COSTO DIRECTO 144,810.59 0.00 0.00 0.00 0.00 0.00 0.00

% DE EJECUCION POR SEMANA 100.00% 12.90% 17.38% 17.46% 17.46% 17.46% 17.36%
% DE EJECUCION POR MES 100.00% 65.19% 34.81%
GASTOS GENERALES S/. 11,146.65 7,266.30 3,880.35
SUPERVISIÓN/INSPECTOR S/. 696.65 454.13 242.52
TOTAL PRESUPUESTO DE OBRA S/. 144,813.39 18,674.44 25,167.65 25,279.60 25,279.60 25,279.58 25,132.52
 CRONOGRAMA VALORIZADO

OBRA : “MEJORAMIENTO DE PLATAFORMA Y CURVAS DE LA TROCHA CARROZABLE EN EL TRAMO MARCAPATA-MAQUINHUAYO DEL DISTRITO DE CHINCHO-ANGARAES-HUANCAVELICA”

PROPIETARI : MUNICIPALIDAD DISTRITAL DE CHINCHO DISTRITO : CHINCHO

FECHA : DICIEMBRE 2019 PROVINCIA : ANGARAES
DEPARTAMENTO : HUANCAVELICA

VALORIZACION - SEMANA 1 VALORIZACION - SEMANA 2 VALORIZACION - SEMANA 3 VALORIZACION - SEMANA 4 VALORIZACION - SEMANA 5 VALORIZACION - SEMANA 6
COSTO
ITEM DESCRIPCION UND Metrado Parcial (S/.) VALORIZACION VALORIZACION VALORIZACION VALORIZACION VALORIZACION VALORIZACION
UNITARIO Metrado % Metrado % Metrado % Metrado % Metrado % Metrado %
SEMANAL SEMANAL SEMANAL SEMANAL SEMANAL SEMANAL

01.00.00 INFRAESTRUCTURA VIAL 144,813.39

01.01 OBRAS PROVISIONALES 956.36
01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40M und 1.00 756.36 756.36 1.00 100% 756.36
01.01.02 ALQUILER DE ALMACEN Y OFICINA glb 1.00 200.00 200.00 0.17 17% 33.34 0.17 17% 33.34 0.17 17% 33.34 0.17 17% 33.34 0.17 17% 33.32 0.17 17% 33.32
01.02 TRABAJOS PRELIMINARES 5,331.82
01.02.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS glb 1.00 4,000.00 4,000.00 0.50 50% 2,000.00 0.50 50% 2,000.00
01.02.02 TRAZO, NIVELACIÓN Y REPLANTEO ml 4,161.95 0.32 1,331.82 3,537.66 85% 1,132.05 624.29 15% 199.77
01.03 MOVIMIENTO DE TIERRAS 138,525.20
01.03.01 CORTE DE MATERIAL SUELTO C/MAQUINARIA m3 43,906.81 2.80 122,939.07 5,268.82 12% 14,752.69 7,903.23 18% 22,129.03 7,903.23 18% 22,129.03 7,903.23 18% 22,129.03 7,903.23 18% 22,129.03 7,025.09 16% 19,670.25
01.03.02 RELLNO DE MATERIAL PROPIO C/EQUIPO m3 7,992.89 1.95 15,586.14 0.00 0% 0.00 1,438.72 18% 2,805.50 1,598.58 20% 3,117.23 1,598.58 20% 3,117.23 1,598.58 20% 3,117.23 1,758.44 22% 3,428.95

COSTO DIRECTO 144,813.39 18,674.44 25,167.65 25,279.60 25,279.60 25,279.58 25,132.52

% DE EJECUCION POR SEMANA 100.00% 12.90% 17.38% 17.46% 17.46% 17.46% 17.36%
% DE EJECUCION POR MES 100.00% 65.19% 34.81%
GASTOS GENERALES S/. 7,240.67 4,720.06 2,520.61
SUPERVISIÓN S/. 11,694.15 7,623.21 4,070.94
TOTAL PRESUPUESTO DE OBRA S/. 144,813.39 18,674.44 25,167.65 25,279.60 25,279.60 25,279.58 25,132.52
 CRONOGRAMA REQUERIMIENTO DE MATERIALES
SEMANA 1 SEMANA 2 SEMANA 3 SEMANA 4
Precio
Descripción Und Cantidad Parcial
unitario Cantidad % Presup. Cantidad % Presup. Cantidad % Presup. Cantidad % Presup.

Err:509 Err:509 Err:509 Err:509

ANFO kg 4.13 6.78 27.97 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
ARENA GRUESA m3 0.50 50.00 25.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
BARRENO DE PERFORACION 7/8" X 3.1/2 p jgo 0.43 220.00 95.30 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CEMENTO PORTLAND TIPO I (42.5 kg) bol 3.00 25.00 75.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CLAVOS PARA MADERA CON CABEZA DE 4" kg 3.00 4.00 12.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CORDON DETONANTE m 10.32 1.27 13.10 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
DINAMITA AL 65% kg 8.25 12.40 102.32 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
ESTACAS DE MADERA und 397.00 0.30 119.10 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
FULMINANTE N°8 und 8.25 0.85 7.01 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
LAPICERO AZUL.ROJO,NEGRO und 10.00 0.50 5.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
LISTONES DE MADERA 2"X3" p2 15.00 5.00 75.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MECHA LENTA m 6.19 0.85 5.26 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PAPELOGRAFO und 10.00 0.50 5.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PETROLEO D-2 gal 5,653.92 9.84 55,634.62 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PINTURA ESMALTE gal 7.94 40.00 317.60 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PLUMONES DE COLORES PARA PAPELOTE und 50.00
10.00 5.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
ROLLIZO DE EUCALIPTO 4"X5M und 3.00 20.00 60.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
THINNER gal 7.94 15.00 119.10 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
YESO EN BOLSAS DE 25 kg bol 7.94 7.00 55.58 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

SUB TOTAL COSTO DIRECTO 56,803.96 Err:509 Err:509 Err:509 Err:509

Precio SEMANA 5 SEMANA 6 SEMANA 7 SEMANA 8

Descripción Und Cantidad Parcial
unitario Cantidad % Presup. Cantidad % Presup. Cantidad % Presup. Cantidad % Presup.
Err:509 Err:509 Err:509 Err:509
ANFO kg 4.13 6.78 27.97 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
ARENA GRUESA m3 0.50 50.00 25.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
BARRENO DE PERFORACION 7/8" X 3.1/2 p jgo 0.43 220.00 95.30 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CEMENTO PORTLAND TIPO I (42.5 kg) bol 3.00 25.00 75.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CLAVOS PARA MADERA CON CABEZA DE 4" kg 3.00 4.00 12.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CORDON DETONANTE m 10.32 1.27 13.10 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
DINAMITA AL 65% kg 8.25 12.40 102.32 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
ESTACAS DE MADERA und 397.00 0.30 119.10 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
FULMINANTE N°8 und 8.25 0.85 7.01 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
LAPICERO AZUL.ROJO,NEGRO und 10.00 0.50 5.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
LISTONES DE MADERA 2"X3" p2 15.00 5.00 75.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MECHA LENTA m 6.19 0.85 5.26 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PAPELOGRAFO und 10.00 0.50 5.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PETROLEO D-2 gal 5,653.92 9.84 55,634.62 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PINTURA ESMALTE gal 7.94 40.00 317.60 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PLUMONES DE COLORES PARA PAPELOTE und
10.00 5.00 50.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
ROLLIZO DE EUCALIPTO 4"X5M und 3.00 20.00 60.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
THINNER gal 7.94 15.00 119.10 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
YESO EN BOLSAS DE 25 kg bol 7.94 7.00 55.58 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
SUB TOTAL COSTO DIRECTO 56,803.96 Err:509 Err:509 Err:509 Err:509
 CRONOGRAMA REQUERIMIENTO DE EQUIPO

Precio SEMANA 1 SEMANA 2 SEMANA 3 SEMANA 4

Descripción Und. Cantidad Parcial
unitario Cantidad % Presup. Cantidad % Presup. Cantidad % Presup. Cantidad % Presup.
BANER (GIGANTOGRAFIA) 3.6X4.2m glb 1.00 200.00 200.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
COMPRESORA NEUMATICA 250 - 330 PCM - 87 HP hm 1.65 100.00 165.04 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
DATA SHOW he 8.00 10.00 80.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
HERRAMIENTAS MANUALES %mo 708.77 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MARTILLO NEUMATICO DE 29 kg hm 0.83 5.20 4.29 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MOTONIVELADORA130 - 135 HP hm 105.69 180.00 19,023.44 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
NIVEL TOPOGRAFICO hm 105.69 3.00 317.60 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
RETROEXCAVADORA SOBRE LLANTAS 90 HP hm 78.56 130.00 10,213.42 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
RETROEXCAVADORA SOBRE SOBRE ORUGAS 170 - 190 HP hm 432.79 180.00 77,902.25 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TEODOLITO hm 105.87 5.00 529.33 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TRACTOR DE ORUGAS CAT D6D hm 1.80 180.00 324.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
VOLQUETE DE 15 M3 hm 78.56 90.00 7,070.83 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
SUB TOTAL COSTO DIRECTO 116,538.97 Err:509 Err:509 Err:509 Err:509

Precio SEMANA 5 SEMANA 6 SEMANA 7 SEMANA 8

Descripción Und. Cantidad Parcial
unitario Cantidad % Presup. Cantidad % Presup. Cantidad % Presup. Cantidad % Presup.
BANER (GIGANTOGRAFIA) 3.6X4.2m glb 1.00 200.00 200.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
COMPRESORA NEUMATICA 250 - 330 PCM - 87 HP hm 1.65 100.00 165.04 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
DATA SHOW he 8.00 10.00 80.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
HERRAMIENTAS MANUALES %mo 708.77 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MARTILLO NEUMATICO DE 29 kg hm 0.83 5.20 4.29 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MOTONIVELADORA130 - 135 HP hm 105.69 180.00 19,023.44 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
NIVEL TOPOGRAFICO hm 105.69 3.00 317.60 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
RETROEXCAVADORA SOBRE LLANTAS 90 HP hm 78.56 130.00 10,213.42 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
RETROEXCAVADORA SOBRE SOBRE ORUGAS 170 - 190 HP hm 432.79 180.00 77,902.25 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TEODOLITO hm 105.87 5.00 529.33 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TRACTOR DE ORUGAS CAT D6D hm 1.80 180.00 324.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
VOLQUETE DE 15 M3 hm 78.56 90.00 7,070.83 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
SUB TOTAL COSTO DIRECTO 116,538.97 Err:509 Err:509 Err:509 Err:509

CRONOGRAMA REQUERIMIENTO DE SUBCONTRATAS

Precio SEMANA 1 SEMANA 2 SEMANA 3 SEMANA 4

Descripción Und. Cantidad Parcial
unitario Cantidad % Presup. Cantidad % Presup. Cantidad % Presup. Cantidad % Presup.
ALQUIER DE ALMACEN mes 1.00 400.00 400.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
FLETE POR TRANSPORTE HASTA 100 km glb 1.00 5,000.00 5,000.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MOVILIZACION Y DESMOVILIZACION glb 1.00 7,000.00 7,000.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PLANTONES DE ESPECIES DE LA REGION und 450.00 2.00 900.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
SUB TOTAL COSTO DIRECTO 13,300.00 Err:509 Err:509 Err:509 Err:509

Precio SEMANA 5 SEMANA 6 SEMANA 7 SEMANA 8

Descripción Und. Cantidad Parcial
unitario Cantidad % Presup. Cantidad % Presup. Cantidad % Presup. Cantidad % Presup.
ALQUIER DE ALMACEN mes 1.00 400.00 400.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
FLETE POR TRANSPORTE HASTA 100 km glb 1.00 5,000.00 5,000.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
MOVILIZACION Y DESMOVILIZACION glb 1.00 7,000.00 7,000.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PLANTONES DE ESPECIES DE LA REGION und 450.00 2.00 900.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
SUB TOTAL COSTO DIRECTO 13,300.00 Err:509 Err:509 Err:509 Err:509
 CRONOGRAMA REQUERIMIENTO DE MANO DE OBRA

Precio SEMANA 1 SEMANA 2 SEMANA 3 SEMANA 4

Descripción Und. Cantidad Parcial
unitario Cantidad % Presup. Cantidad % Presup. Cantidad % Presup. Cantidad % Presup.
OFICIAL hh 61.78 6.25 386.15 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
OPERDADOR DE EQUIPO hh 617.04 10.00 6,170.41 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
OPERARIO hh 8.00 7.50 60.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PEON hh 1,414.04 5.00 7,070.21 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TECNICO ESPECIALISTA EN Evento 1.00 800.00 800.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CARRETERA
TOPOGRAFO hh 105.87 14.31 1,514.95 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
SUB TOTAL COSTO DIRECTO 16,001.72 Err:509 Err:509 Err:509 Err:509

Precio SEMANA 5 SEMANA 6 SEMANA 7 SEMANA 8

Descripción Und. Cantidad Parcial
unitario Cantidad % Presup. Cantidad % Presup. Cantidad % Presup. Cantidad % Presup.
OFICIAL hh 61.78 6.25 386.15 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
OPERDADOR DE EQUIPO hh 617.04 10.00 6,170.41 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
OPERARIO hh 8.00 7.50 60.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PEON hh 1,414.04 5.00 7,070.21 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TECNICO ESPECIALISTA EN Evento
1.00 800.00 800.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
CARRETERA
TOPOGRAFO hh 105.87 14.31 1,514.95 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
SUB TOTAL COSTO DIRECTO 16,001.72 Err:509 Err:509 Err:509 Err:509