CRONOGRAMA VALORIZADO DE OBRA

Obra: "CONSTRUCCION DE CAMPO DEPORTIVO SAN JOSE DE COZO EN LA LOCALIDAD DE SAN JOSE DE COZO, DISTRITO DE YARUMAYO, PROVINCIA HUANUCO, DEPARTAMENTO HUANUCO"
Ubicación: REGION: HUANUCO DISTRITO: YARUMAYO LOCALIDAD:SAN JOSE DE COZO
Fecha: Feb-11

ITEM DESCRIPCION PERIODO DE EJECUCION (SEMANAS)

TOTAL
1ERA 2DA 3ERA 4TA 5TA 6TA 7MA 8VA 9NA 10MA 11VA 12VA

01 CAMPO DEPORTIVO

3744.07
01.01 OBRAS PROVISIONALES S/. 3,744.07

3607.87
01.02 OBRAS PRELIMINARES S/. 3,607.87

45592.80 45592.80 45592.80

01.03 MOVIMIENTO DE TIERRAS S/. 136,778.41

1273.00
01.04 TRANSPORTE DE MATERIALES S/. 1,273.00

02 CONSTRUCCION DE TRIBUNA

557.28
02.01 OBRAS PRELIMINARES S/. 557.28

30708.18
02.02 CONCRETO SIMPLE S/. 30,708.18

8715.32
02.02 CONSTRUCCION DE GRADAS S/. 8,715.32

03 CONSTRUCCION DE CAMPO DEPORTIVO

590.00
03.01 OBRAS PRELIMINARES S/. 590.00

2075.05 2075.05 2075.05

03.02 MOVIMIENTO DE TIERRAS S/. 6,225.16

04 MALLA OLIMPICA

53.10
04.01 OBRAS PRELIMINARES S/. 53.10

243.18
04.02 MOVIMIENTO DE TIERRAS S/. 243.18

5085.39
04.03 OBRAS DE CONCRETO SIMPLE S/. 5,085.39

7112.00 7112.00
04.04 CARPINTERIA METALICA S/. 14,224.00

697.95 697.95
04.05 PINTURA S/. 1,395.89

05 ENROCADO DE MURO

165.51
05.01 TRABAJOS PRELIMINARES S/. 165.51

4899.00 4899.00
05.02 MOVIMIENTO DE TIERRAS S/. 9,798.00

06 MITIGACION DE IMPACTO AMBIENTAL

1000.00
06.01 IMPACTO AMBIENTAL S/. 1,000.00

COSTO DIRECTO S/. 7,351.94 S/. 45,592.80 S/. 45,592.80 S/. 45,592.80 S/. 3,938.05 S/. 2,632.33 S/. 32,836.33 S/. 8,958.50 S/. 12,362.90 S/. 12,011.00 S/. 5,596.95 S/. 1,697.95 S/. 224,164.36
UTILIDAD (10.0%) S/. 735.19 S/. 4,559.28 S/. 4,559.28 S/. 4,559.28 S/. 393.81 S/. 263.23 S/. 3,283.63 S/. 895.85 S/. 1,236.29 S/. 1,201.10 S/. 559.69 S/. 169.79 S/. 22,416.44
GASTOS GENERALES (10.0%) S/. 735.19 S/. 4,559.28 S/. 4,559.28 S/. 4,559.28 S/. 393.81 S/. 263.23 S/. 3,283.63 S/. 895.85 S/. 1,236.29 S/. 1,201.10 S/. 559.69 S/. 169.79 S/. 22,416.44
SUB TOTAL S/. 8,822.33 S/. 54,711.36 S/. 54,711.36 S/. 54,711.36 S/. 4,725.66 S/. 3,158.80 S/. 39,403.60 S/. 10,750.20 S/. 14,835.48 S/. 14,413.20 S/. 6,716.33 S/. 2,037.53 S/. 268,997.24
I.G.V. 18% S/. 1,588.02 S/. 9,848.05 S/. 9,848.05 S/. 9,848.05 S/. 850.62 S/. 568.58 S/. 7,092.65 S/. 1,935.04 S/. 2,670.39 S/. 2,594.38 S/. 1,208.94 S/. 366.76 S/. 48,419.50
PRESUPUESTO DE OBRA S/. 10,410.35 S/. 64,559.41 S/. 64,559.41 S/. 64,559.41 S/. 5,576.28 S/. 3,727.38 S/. 46,496.25 S/. 12,685.24 S/. 17,505.87 S/. 17,007.58 S/. 7,925.27 S/. 2,404.29 S/. 317,416.74
AVANCE PARCIAL (MES) S/. 204,088.58 S/. 68,485.15 S/. 44,843.01 S/. 317,416.74
PORCENTAJE MENSUAL 64.30% 21.58% 14.13% 100.00%
 CRONOGRAMA VALORIZADO DE OBRA

Obra: RECUPERACION DE CARPETA ASFALTICA AV. SANTA TRAMO AV. CHIMBOTE Y AV. COUNTRY.
Ubicación: AV. SANTA ,URB. BUENOS AIRES PRIMERA ETAPA
Hecho por: Ing° RAFAEL ALEGRE SILVA
Fecha: 20 DE DICIEMBRE DEL AÑO 2,002

ITEM DESCRIPCION PERIODO DE EJECUCION

1ERA SEMANA 2DA SEMANA
750.00
01.00.00 OBRAS PROVISIONALES

1573.68 1000.00
02.00.00 OBRAS PRELIMINARES

128.25 128.25
03.00.00 MOVIMIENTO DE TIERRAS

9415.60 18831.20
04.00.00 PAVIMENTOS

05.00.00 PINTURA

COSTO DIRECTO 11867.53 19959.45

GASTOS GENERALES (8%) 949.40 1596.76
SUB TOTAL 12816.93 21556.21
I.G.V. 18% 1977.22 3325.39
PRESUPUESTO PARCIAL 14794.15 24881.60
TOTAL
AVANCE PARCIAL 18.37 30.90
AVANCE ACUMULADO 18.37 49.27
ALORIZADO DE OBRA

HIMBOTE Y AV. COUNTRY.

PERIODO DE EJECUCION (SEMANAS)

3ERA SEMANA 4TA SEMANA 5TA SEMANA 6TA SEMANA
750.00 300

1000.00 1000.00 4573.68 1413.66

128.25 384.75 4612.96

18831.20 9415.60 56493.60 18165.93

2391.15 2391.15 1502.99

1795.68
19959.45 12806.75 64593.18 64593.18
1596.76 1024.54 5167.45
21556.21 13831.29 69760.63
3325.39 2133.70 10761.70
24881.60 15964.99
80522.33
30.90 19.83
80.17 100.00