Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Excel ..... Jens
Excel ..... Jens
01 CONSTRUCCION DE PAVIMENTO
07 MUROS DE CONTENCION
07.01 TRABAJOS PRELIMINARES
08.02.01 MITIGACION POR IMPACTO NEGATIVO EN EL AIRE(RUIDO, POLVO, OLORES Y GASES) glb
08.02.02 MITIGACION POR IMPACTO NEGATIVO EN EL SUELO(EROSION, CONTAMINACION DEL SUELO) glb
784,747.07
141,254.47
926,001.54
18,520.03
9,441.60
953,963.17
Metrado Precio S/. Parcial S/. Rendimiento Numero de dias DIAS REALES
430,791.82
10,540.51
3.00 1,200.00 3,600.00 0.00 1.00
1.00 940.51 940.51 1.00 1.00 1.00
1.00 2,000.00 2,000.00
1.00 2,000.00 2,000.00 15.00 0.07 1.00
1.00 2,000.00 2,000.00
34,874.81
2,856.80 7.57 21,625.98 102.00 28.01 29.00
2,856.80 1.21 3,456.73 1,000.00 2.86 3.00
1,170.40 3.24 3,792.10 400.00 2.93 3.00
1.00 6,000.00 6,000.00 300.00 0.00 1.00
120,227.31
1,128.65 9.11 10,282.00 200.00 5.64 6.00
2,856.80 8.67 24,768.46 122.00 23.42 24.00
42.90 72.65 3,116.69 250.00 0.17 1.00
1,429.87 18.47 26,409.70 250.00 5.72 6.00
2,856.80 4.65 13,284.12 1,250.00 2.29 3.00
16,242.31
274.64
32.00 7.57 242.24 102.00 0.31 1.00
30.00 1.08 32.40 1,000.00 0.03 1.00
1,188.68
16.80 21.05 353.64 6.00 2.80 3.00
8.82 67.41 594.56 18.00 0.49 1.00
13.02 18.47 240.48 250.00 0.05 1.00
287.04
3.36 85.43 287.04 120.00 0.03 1.00
14,359.19
14.41 419.48 6,044.71 13.00 1.11 2.00
72.88 21.26 1,549.43 35.00 2.08 3.00
1,326.48 5.10 6,765.05 250.00 5.31 6.00
32.76
9.00 3.64 32.76 50.00 0.18 1.00
100.00
4.00 25.00 100.00
13,297.20
4,300.00
653,955.89
65,395.59
65,395.59
784,747.07
Cuadrilla
0.5operario+1peon
6 peon
3peon+1 topografo
4peon
0.2operario + 3 peon
2 peon
0.2operario +1 oficial+2 peon
1peon
0.2 operario+2 peon
1 operario +1 oficial+2peon
2 operio+1 oficial+6 peon
1 operario + 1 oficial
1 operario +1 oficial
1 oficial +1 peon
1 peon
1operario +2 peon
1 pon
1 operario +2 peon
1 peon
3peon +1 topografo
1 oficial +1 peon
1 peon
3 peon +1 topografo
1operario +2 peon
2operario+1oficial+6peon
1oficial+3peon
1operario +1 peon
1peon
2peon
1peon
2peon
1operario+2peon
3peon
2operario+6peon
1operario+3peon+1topografo
0.2Oficial+2peon
0.5operario+1peon
1peon
1oficial+3peon
2operario+1oficial+5peon
1operario+1oficial+0.5peon
0.5operario+0.2oficial+1peon
1operario+1oficial
2operario+1oficial+6peon
2operario+1oficial+5peon
6peon
3peon+1 topografo
1peon
1oficial+8peon
1peon
2operario+6peon
2operario+1oficial+6peon
1operario-+1peon
1operario+1oficial
1operario
2peon
OBRA: MEJORAMIENTO DE INFRAESTRUCTURA VIAL
UBICACIÓN: HUANUCO - LEONCIO PRADO - RUPA-RUPA
TRAMO: JR. MARTIRES, JR. 7 DE SETIEMBRE Y JR. CAJAMARCA- AA.HH. JESUS ALBERTO PAEZ
AVANCE ACUMULADO(%)
MES-AÑO
DESCRIPCION
DIAS
VALORIZACION N° 01 1° MES- 30 Días
VALORIZACION N° 02 2° MES- 60 Días
VALORIZACION N° 03 3° MES- 90 Días
TOTALES
S ALBERTO PAEZ
Precio S/. Parcial S/. Mes julio Mes agosto Mes Setiembre
1,457.45 9,230.52
28.48 10,687.97
185,563.23 54,110.86
419.48 239,674.09
6.37 4,608.31 4,608.31
2,825.87
3.87 2,825.87
5.59 3,193.90 3,193.90
1,076.65
215.33 1,076.65
217.22 1,086.10 1,086.10
645.99
215.33 645.99
217.22 651.66 651.66
448.65
29.91 448.65
250.00
250.00 250.00
1.21 795.14 795.14
3,055.70
4.65 3,055.70
14.83 9,745.39 9,745.39
358.92
29.91 358.92
250.00
250.00 250.00
79.40
1.08 79.40
424.91
107.30 424.91
18.47 95.12 95.12
2,836.40
38.58 2,836.40
2,978.31
419.48 2,978.31
179.46
29.91 179.46
246.00
8.20 246.00
136.32
90.88 136.32
24.09 722.70 722.70
1,220.43
406.81 1,220.43
1,057.02
0.37 1,057.02
2.81 2,815.62 2,815.62
120.60
2.50 120.60
711.60
14.57 711.60
86.90
19.31 86.90
18.47 1,064.61 1,064.61
11.77 164.78 164.78
716.39
43.95 716.39
285.90
28.59 285.90
1,000.88
39.25 1,000.88
4.89 4,908.97 4,908.97
6,342.54
419.48 6,342.54
482.88
383.24 482.88
353.64
21.05 353.64
594.56
67.41 594.56
18.47 240.48 240.48
6,044.71
419.48 6,044.71
21.26 1,549.43 1,549.43
6,765.05
5.10 6,765.05
100.00
25.00 100.00
300.00
300.00 300.00
300.00
300.00 300.00
300.00
300.00 300.00
PORCENTAJE
PARCIAL
%
33.77% S/. 322,133.19
39.04% S/. 372,384.07
27.20% S/. 259,445.90
3,600.00 0.00
940.51 0.00
1,999.99 0.01
2,000.00 0.00
2,000.00 0.00
0.00
21,625.98 0.00
3,456.73 0.00
3,792.10 0.00
6,000.00 0.00
0.00
10,282.00 0.00
24,768.46 0.00
3,116.69 0.00
26,409.70 0.00
13,284.12 0.00
42,366.34 0.00
0.00
10,687.97 0.00
239,674.09 0.00
4,608.31 0.00
0.00
2,825.87 0.00
3,193.90 0.00
0.00
0.00
1,076.65 0.00
1,086.10 0.00
0.00
645.99 0.00
651.66 0.00
0.00
448.65 0.00
250.00 0.00
0.00
0.00
795.14 0.00
0.00
3,055.70 0.00
9,745.39 0.00
0.00
55,192.68 0.00
31,607.75 0.00
55,798.52 0.00
0.00
5,624.66 0.00
0.00
0.00
358.92 0.00
250.00 0.00
0.00
0.00
79.40 0.00
0.00
424.91 0.00
95.12 0.00
0.00
2,836.40 0.00
2,978.31 0.00
0.00
459.50 0.00
0.00
2,058.56 0.00
0.00
179.46 0.00
0.00
0.00
246.00 0.00
136.32 0.00
722.70 0.00
0.00
0.00
1,220.43 0.00
0.00
1,057.02 0.00
2,815.62 0.00
0.00
0.00
120.60 0.00
0.00
711.60 0.00
86.90 0.00
1,064.61 0.00
164.78 0.00
0.00
716.39 0.00
0.00
285.90 0.00
1,000.88 0.00
4,908.97 0.00
6,342.54 0.00
482.88 0.00
0.00
0.00
242.24 0.00
32.40 0.00
0.00
353.64 0.00
594.56 0.00
240.48 0.00
0.00
287.04 0.00
0.00
6,044.71 0.00
1,549.43 0.00
6,765.05 0.00
0.00
32.76 0.00
0.00
100.00 0.00
0.00
0.00
3,200.00 0.00
1,100.00 0.00
0.00
300.00 0.00
300.00 0.00
300.00 0.00
0.00
500.00 0.00
600.00 0.00
0.00
6,997.20 0.00
653,955.88
65,395.59
65,395.59
784,747.06
141,254.47
926,001.53
18,520.03
9,441.60
953,963.16
OBRA: MEJORAMIENTO DE INFRAESTRUCTURA VIAL
E MATERIALES
DETALLE DE EMPLEO DE MATERIALES
TIEMPO DE EJECUCIÓN ENTREGABLE - (Meses)
Precio S/. Parcial S/. 1.00 2.00 3.00
100.00% 17,978.20