Académique Documents
Professionnel Documents
Culture Documents
5.
CIERRE
NTES:
risthian
Eric
ura deportiva e inplementacion de area recreativa en el parque micaela bastidas del asentamiento humano
mero de setembre distrito del cercado de lima -provincia de lima - lima
1. INICIACION
5.
CIERRE
4. CONTROL
2.
PLANIFICACION
3. EJECUCION
asentamiento humano
partida
antesesora
1. INICIACION
ITEM
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
01.06.00
01.07.00
01.08.00
01.09.00
ACTIVIDAD
1. INICIACION
DESCRIPCION
DURACION
(dias)
1
1
1
1
1
1
1
1
PREDECESORA
SUCERORA
01.02.00
01.01.00
01.03.00
01.02.00
01.04.00
01.03.00
01.04.00
01.05.00
01.06.00
01.05.00
01.06.00
01.07.00
01.08.00
01.07.00
01.09.00
01.08.00
er
2. PLANIFICACION
ITEM
ACTIVIDAD
02.01.00
Responsable de proyecto
02.02.00
Marco referencial
02.03.00
02.04.00
Plazo de ejecucion
02.05.00
02.06.00
02.07.00
Recursos humanos
02.08.00
Adquision de materiales
02.09.00
Actualizacion de precios
02.10.00
capacitacion de personal
02.11.00
Planos Tecnicos
02.12.00
Ampliaciones de plazo
02.13.00
Identificacion de Riesgos
02.14.00
2. PLANIFICACION
DESCRIPCION
DURACION
PREDECESORA
SUCERORA
60dias
00.00.
02.00.
01.00.
03.00.
03.00.
04.00.
60dias
03.00.
05.00.
60dias
04.00.
06.00.
05.00.
07.00.
06.00.
08.00.
60dias
07.00.
09.00.
08.00.
010.00.
60dias
09.00.
011.00.
60dias
010.00.
012.00.
011.00.
013.00.
60dias
60 dias
3. EJECUCION
ITEM
ACTIVIDAD
3.01.00
OBRAS PRELIMINARES
03.01.01
03.01.02
Construcciones Provisionales
03.01.03
Panel de Obra
03.01.04
trazo y replanteo
03.01.05
gasto de operacin
03.01.06
Limpieza de terreno
3.02.00
DEMOLICION
3.02.01
3.02.02
3.02.03
3.03.00
MOVIMIENTO DE TIERRAS
3.03.01
3.03.02
3.03.03
3.03.04
3.03.05
3.03.06
3.04.00
OBRAS DE CONCRETO
3.04.01
3.04.02
3.04.03
3.04.04
3.04.05
Juntas tipo J1
3.04.06
Juntas tipo J2
3.04.07
Juntas asfalticas
3.05.00
VARIOS
3.05.01
3.05.02
3.05.03
3.05.04
3.05.05
3.05.06
3.05.07
3.05.08
3.05.09
Grabado de Frases
3.05.10
Podio de senalizacion
3.05.11
3.05.12
3.05.13
3.05.14
3.05.15
3.05.16
3.05.17
3. EJECUCION
DESCRIPCION
DURACION
(dias)
60
30
30
4
34
3
2
3
30
11
10
10
10
10
Armado de juntas
Armado de juntas
Colocacion de juntas
0
44
2
2
1
1
3
3
5
4
2
2
1
10
2
5
2
2
1
PREDECESORA
SUCERORA
3.02.01-3.03.013.03.04
03.01.01
03.01.01
03.01.06
03.01.06
3.02.00
03.01.04
03.01.04
03.01.04-03.01.06
3.03.02-3.03.01
03.01.04-03.01.06
3.03.02-3.03.01
03.01.01-03.01.06
3.03.01
3.02.01-3.02.02-3.02.03
3.03.03
3.02.01-3.02.02-3.02.03
3.03.03
3.03.01-3.03.02
3.03.04-3.03.05
3.03.03
3.03.06
3.03.03
3.03.06
3.03.05-3.03.04
3.04.01
3.03.05-3.03.04
3.04.04
3.03.05-3.03.04
3.04.04
3.05.01-3.05.023.05.03
3.04.01
3.05.06
3.04.02
3.05.06
3.04.02
3.05.06
3.04.02
3.05.06
3.04.01-3.04.02-3.04.04
3.05.05
3.04.01-3.04.02-3.04.04
3.05.05
3.04.01-3.04.02-3.04.04
3.05.05
3.04.01-3.04.02-3.04.04
3.05.05
3.05.02-3.05.01
3.05.09
3.04.01
3.04.01
3.05.03
3.05.05
3.05.05
3.05.02-3.05.03-3.05.01
3.04.01-3.04.02-3.04.04
3.05.11
4. CONT
ITEM
ACTIVIDAD
4.01
4.02
ESPECIFICACIONES TECNICAS
4.02.01
4.02.02
Especificaciones particulares
4.03
4.03.01
ENSAYOS DE LABORATORIO
Ensayos estndar
4.03.01.01
4.03.01.02
4.03.01.03
4.03.02
Ensayos qumicos
4.03.02.01
4.03.02.02
Sulfatos
4.03.02.03
Cloruros
4.03.03
Clasificacin de suelos
4.04
PERFIL ESTATIGRFICO
4.05
4.06
ANLISIS DE PAVIMENTACIN
4.07
EXCAVACION DE CALICATAS
4.08
4.09
4. CONTROL
DESCRIPCION
DURACION
PREDECESORA
60dias
60dias
60dias
5dias
5dias
60dias
60dias
60dias
60dias
60dias
60dias
60dias
5dias
60dias
2dias
60dias
60dias
SUCERORA
5. CIERRE
ITEM
ACTIVIDAD
05.01.00
05.02.00
05.03.00
Aceptacion de proyecto
05.04.00
05.05.00
Liquidacion de Obra
05.06.00
05.07.00
5. CIERRE
DURACION
(dia)
PREDECESORA
DESCRIPCION
a cargo de la supervisin
SUCERORA
item
1 3.01.00
2
03.01.01
3
03.01.02
4
03.01.03
5
03.01.04
6
03.01.05
7
03.01.06
descripcion
OBRAS PRELIMINARES
Movilizacion y Desmovilizacion de Equipo
Construcciones Provisionales
Panel de Obra
trazo y replanteo
gasto de operacin
Limpieza de terreno
8 3.02.00
9
3.02.01
10
3.02.02
11
3.02.03
DEMOLICION
Demolicion de losa de concreto C/caragdor frontal
Demolicion de losa de concreto C/equipo
Retiro de Cerco metalico
12
13
14
15
16
17
18
MOVIMIENTO DE TIERRAS
Corte a nivel de subrasante en material comun
Corte a nivel de subrasante en material comun-manual
Sub-base compactada h=0.15m
Base compactada h=0.15m con equipo
Base compactada h=0.15m en losa manual
eleminacion de material excedente con equiopo hasta 15 Km
3.03.00
3.03.01
3.03.02
3.03.03
3.03.04
3.03.05
3.03.06
19 3.04.00
20
3.04.01
21
3.04.02
22
3.04.03
23
3.04.04
24
3.04.05
25
3.04.06
26
3.04.07
OBRAS DE CONCRETO
Losa de concreto Premezclado incluye encofrado e=0.10m+
Sardidenel de concreto fc=210kg/cm2 inc. Encofrado,cemento
Anclaje de concreto para postes y arcos fc=210kg/
Curado de Losa de concreto
Juntas tipo J1
Juntas tipo J2
Juntas asfalticas
27 3.05.00
28
3.05.01
29
3.05.02
30
3.05.03
31
3.05.04
32
3.05.05
33
3.05.06
34
3.05.07
35
3.05.08
36
3.05.09
37
3.05.10
38
3.05.11
39
3.05.12
40
3.05.13
41
3.05.14
42
3.05.15
43
3.05.16
44
3.05.17
45
3.05.18
VARIOS
Sumunistro e instalacion de anclaje para poste de Voley
Sumunistro e instalacion de anclaje para arco
Sumunistro e instalacion de arco con tablero de basquest
Sumunistro e instalacion de poste de Voley
Pintura en estructura metalica
Demarcacion de losa deportiva con pintura de trafico
Pintado de areas cerradas color tennis(2 manos)
pintado de serigrafia en tablero de basquet
Grabado de Frases
Podio de senalizacion
Suministro de pelotas de fulbito, basquet y voley, net y redes
Cerco metalico H=3m
Pintura en estructuras de concreto
Suministro de instalacion de juegos infantiles
Suministro de instalacion de bancas
tablero de ajedrez (inc. Banca de concreto)
Reflectores con cruceta doble
Sembrado de plantones
2/9/2012
2/2/2012
1/26/2012
1/19/2012
1/12/2012
3.05.07
1/5/2012
46
fin de obra
1.2
0.8
0.6
0.4
0.2
0.50
0.10
1.00
1.00
m2
m
m3
m2
m
m
m
5.00
1.00
1.00
1.00
4.00
1.00
3.00
0.10
0.10
0.10
0.10
0.10
0.10
0.10
und
und
und
und
ml
m
m2
und
und
und
glb
m
m2
glb
und
und
und
und
4.00
2.00
2.00
2.00
2.00
3.00
2.00
1.00
1.00
1.00
2.00
0.10
0.10
0.10
0.10
0.10
0.10
0.10
2.00
1.00
3.00
2.00
2.00
1.00
0.10
1.00
0.10
2.00
1.00
0.10
1.00
1.00
0.10
1.00
1.00
1.00
1.00
2.00
1.00
1.00
0.10
1.00
1.00
1.00
1.00
1.00
0.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
6.00
1.00
4.00
4.00
6.00
6.00
3.00
1.00
1.00
2.00
3.00
2.00
3.00
3.00
3.00
1.00
1.00
1.00
0.50
1.00
0.50
1.00
0.50
1.00
0.50
1.00
1.00
1.00
2.00
1.00
1.00
0.50
1.00
0.10
1.00
1.00
0.50
2.00
0.50
0.50
cap.
1.00
3.00
1.00
1.00
5.00
3.00
topografo
m3
m3
m2
m2
m2
m3
op. Liviano
0.10
0.20
0.10
op. Pesado
2.00
1.00
3.00
peon
m2
m2
m2
oficial
60.00
1.00
1.00
2.00
60.00
3.00
operar.
duracion real
redondeada
glb
glb
und
m2
glb
m2
cap.
und
0.00
0.00
0.00
0.10
0.00
0.00
0.55
0.00
0.00
0.10
0.20
0.10
0.00
0.00
0.50
0.10
1.00
1.00
0.00
0.10
0.00
0.00
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.00
0.00
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.00
0.00
0.00
0.00
0.00
0.10
0.00
0.00
0.10
0.00
0.10
2/9/2012
2/2/2012
1/26/2012
1/19/2012
1/12/2012
cap.
1/5/2012
3/1/2012
2/23/2012
2/16/2012
0.00
4.5
4
3.5
2.5
1.5
0.5
oficial
peon
op. Pesado
op. Liviano
topografo
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
0.00
0.00
0.00
1.00
0.50
1.00
1.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
0.00
5.50
0.00
0.00
2.00
6.00
1.00
0.00
0.00
4.00
4.00
6.00
6.00
3.00
1.00
0.00
0.00
3.00
3.00
3.00
0.00
0.50
1.00
0.50
0.00
0.00
0.50
1.00
0.50
1.00
0.00
2.00
1.00
0.00
0.00
0.00
0.50
0.00
1.00
0.50
0.00
2.00
0.00
0.50
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
1.00
0.00
0.00
0.00
0.50
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
fecha de inicio
operar.
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
1.00
1.00
1.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
1.00
0.00
0.00
0.00
1.00
0.00
0.00
2.00
0.00
0.00
1/5/2012
1/5/2012
1/5/2012
1/7/2012
1/5/2012
1/6/2012
1/8/2012
1/8/2012
1/9/2012
1/12/2012
1/12/2012
1/15/2012
1/16/2012
1/17/2012
1/15/2012
1/22/2012
1/22/2012
1/27/2012
1/22/2012
1/29/2012
1/29/2012
2/2/2012
2/4/2012
2/8/2012
2/12/2012
2/10/2012
2/15/2012
2/15/2012
2/19/2012
2/20/2012
2/22/2012
2/24/2012
2/13/2012
2/18/2012
2/14/2012
2/17/2012
2/18/2012
2/26/2012
2/29/2012
2/2/2012
CANTIDAD DE
PERSONAL A
TRABAJAR POR
DIA
0.00
1/26/2012
0.00
1/19/2012
0.00
1/12/2012
0.00
1/5/2012
3/1/2012
2/23/2012
2/16/2012
0.00
0.00
16
14
12
10
operar.
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/29/2012
1/28/2012
1/27/2012
1/26/2012
1/25/2012
1/24/2012
1/23/2012
1/22/2012
1/21/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/15/2012
1/14/2012
1/13/2012
1/12/2012
1/11/2012
1/9/2012
1/10/2012
1/8/2012
1/7/2012
1/6/2012
1/5/2012
fecha de
culminacion
l m m j v s d l m m j v s d l m m j v s d l m m j v s d l
3/4/2012
1/5/2012
1/5/2012
1/8/2012
3/4/2012
1/8/2012
1/9/2012
1/8/2012
1/11/2012
1/12/2012
1/14/2012
1/15/2012
1/16/2012
1/21/2012
1/17/2012
1/26/2012
1/22/2012
1/27/2012
1/22/2012
2/1/2012
1/29/2012
2/4/2012
2/7/2012
2/9/2012
2/13/2012
2/11/2012
2/16/2012
2/17/2012
2/20/2012
2/20/2012
2/22/2012
2/24/2012
2/14/2012
2/19/2012
2/14/2012
2/19/2012
2/19/2012
2/27/2012
2/29/2012
= = =
=
=
=
= = =
= =
= = = = = = = = = = = = = = = = = = = = = = = = = =
=
= = = = = = = = = = = = = = = = = = = = = = = = = =
=
= =
=
= = =
=
= = =
=
=
= = = = =
= = =
= = = = =
=
=
=
= = = =
=
=
cap.
operar.
oficial
peon
op. Pesado
op. Liviano
topografo
0.1
0.6
0.6
0.9
0.2
0.1
0.1
0.6
0.1
0.1
1.1
1.1
0.1
0.3
0.1
0.1
0.1
0.1
0.1
0.2
0.1
0.1
1 2.5
1 5.5 6.5
15
1 |
3
2.5
2
peon
1.5
2/9/2012
2/2/2012
1/26/2012
1/19/2012
1/12/2012
0
1/5/2012
3/1/2012
2/23/2012
0.5
2/16/2012
0.1
3.5
2/9/2012
0.1
m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
= =
= = = =
= =
= =
= =
= =
= = =
= =
=
=
= =
= =
= = =
= =
= =
3/4/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/26/2012
2/25/2012
2/24/2012
2/23/2012
2/22/2012
2/21/2012
2/20/2012
2/19/2012
2/18/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/12/2012
2/11/2012
2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012
2/5/2012
2/4/2012
2/3/2012
0.1
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.2
0.2
0.1
0.2
0.3
0.1
0.1
0.5
1 0.5
0 0.5
0 0.5 0.5
3/1/2012
2/23/2012
2/16/2012
oficial
1/29/2012
1/28/2012
1/27/2012
1/26/2012
1/25/2012
1/24/2012
1/23/2012
1/22/2012
1/21/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/15/2012
1/14/2012
1/13/2012
1/12/2012
1/11/2012
1/9/2012
1/10/2012
1/8/2012
1/7/2012
1/6/2012
1/5/2012
costo/dia
und
costo total
descripcion
duracion real
redondeada
item
l m m j v s d l m m j v s d l m m j v s d l m m j
1 3.01.00
2
03.01.01
3
03.01.02
4
03.01.03
5
03.01.04
6
03.01.05
7
03.01.06
OBRAS PRELIMINARES
Movilizacion y Desmovilizacion de Equipo
Construcciones Provisionales
Panel de Obra
trazo y replanteo
gasto de operacin
Limpieza de terreno
glb
glb
und
m2
glb
m2
60.00
1.00
1.00
2.00
60.00
3.00
S/. 1,500.00
S/. 1,500.00
S/. 1,056.12
S/. 1,178.05
S/. 1,500.00
S/. 1,660.40
S/. 25.00
S/. 1,500.00
S/. 1,056.12
S/. 589.03
S/. 25.00
S/. 553.47
2.00
1.00
3.00
S/. 1,854.00
S/. 651.57
S/. 881.64
S/. 927.00
S/. 651.57
S/. 293.88
8 3.02.00
9
3.02.01
10
3.02.02
11
3.02.03
DEMOLICION
Demolicion de losa de concreto C/caragdor frontal
m2
Demolicion de losa de concreto C/equipo
m2
Retiro de Cerco metalico
m2
12
13
14
15
16
17
18
MOVIMIENTO DE TIERRAS
Corte a nivel de subrasante en material comun
m3
1.00
Corte a nivel de subrasante en material comun-manual
m3
3.00
Sub-base compactada h=0.15m
m2
1.00
Base compactada h=0.15m con equipo
m2
1.00
Base compactada h=0.15m en losa manual m2
5.00
eleminacion de material excedente con equiopo
m3 hasta 15
3.00
Km
S/. 1,040.06
S/. 1,000.35
S/. 4,869.60
S/. 4,835.74
S/. 4,340.16
S/. 13,186.14
S/. 1,040.06
S/. 333.45
S/. 4,869.60
S/. 4,835.74
S/. 868.03
S/. 4,395.38
19 3.04.00
20
3.04.01
21
3.04.02
22
3.04.03
23
3.04.04
24
3.04.05
25
3.04.06
26
3.04.07
OBRAS DE CONCRETO
Losa de concreto Premezclado incluye encofrado
m2 e=0.10m+
5.00
Sardidenel de concreto fc=210kg/cm2 inc. Encofrado,cemento
m
1.00
Anclaje de concreto para postes y arcos fc=210kg/
m3
1.00
Curado de Losa de concreto
m2
1.00
Juntas tipo J1
m
4.00
Juntas tipo J2
m
1.00
Juntas asfalticas
m
3.00
S/. 24,507.98
S/. 2,773.58
S/. 545.24
S/. 4,079.53
S/. 2,751.20
S/. 290.13
S/. 883.80
S/. 4,901.60
S/. 2,773.58
S/. 545.24
S/. 4,079.53
S/. 687.80
S/. 290.13
S/. 294.60
27 3.05.00
28
3.05.01
29
3.05.02
30
3.05.03
31
3.05.04
32
3.05.05
33
3.05.06
34
3.05.07
35
3.05.08
36
3.05.09
37
3.05.10
VARIOS
Sumunistro e instalacion de anclaje para poste
undde Voley4.00
Sumunistro e instalacion de anclaje para arco
und
2.00
Sumunistro e instalacion de arco con tableround
de basquest
2.00
Sumunistro e instalacion de poste de Voley und
2.00
Pintura en estructura metalica
ml
2.00
Demarcacion de losa deportiva con pintura demtrafico 3.00
Pintado de areas cerradas color tennis(2 manos)
m2
2.00
pintado de serigrafia en tablero de basquet und
1.00
Grabado de Frases
und
1.00
Podio de senalizacion
und
1.00
S/. 816.16
S/. 975.84
S/. 1,579.44
S/. 1,191.64
S/. 683.55
S/. 1,388.43
S/. 576.88
S/. 760.00
S/. 340.36
S/. 592.80
S/. 204.04
S/. 487.92
S/. 789.72
S/. 595.82
S/. 341.78
S/. 462.81
S/. 288.44
S/. 760.00
S/. 340.36
S/. 592.80
3.03.00
3.03.01
3.03.02
3.03.03
3.03.04
3.03.05
3.03.06
= = =
=
=
=
= = =
= =
= = = = = = = = = = = = = = = = = = = = = =
=
= = = = = = = = = = = = = = = = = = = = = =
=
= =
=
= = =
=
= = =
=
=
= = = = =
= = =
= = = = =
=
=
=
=
=
S/. 873.68
S/. 24,279.19
S/. 923.32
S/. 2,750.00
S/. 540.00
S/. 749.95
S/. 1,155.00
S/. 338.50
S/. 436.84
S/. 2,697.69
S/. 461.66
S/. 2,750.00
S/. 180.00
S/. 374.98
S/. 577.50
S/. 338.50
S/. 117,400.03
0.6
0.6
0.9
0.2
0.1
0.1
0.6
0.1
0.1
1.1
1.1
0.1
0.3
0.1
0.1
0.1
0.1
0.1
1 2.5
5.5 6.5
0.2
COSTO
PROGRAMADO
POR DIA
COSTO
ACUMULADO
S/. 140,000.00
S/. 120,000.00
S/. 100,000.00
S/. 80,000.00
S/. 60,000.00
S/. 40,000.00
S/. 20,000.00
S/. 0.00
S/. 50.00
S/. 1,027.93
S/. 72,188.09
S/. 595.24
S/. 71,160.16
S/. 4,951.60
S/. 71,110.16
S/. 4,951.60
S/. 70,514.92
S/. 4,951.60
S/. 65,563.32
S/. 4,951.60
S/. 60,611.73
S/. 55,660.13
S/. 918.03
S/. 11,804.71
S/. 50,708.54
S/. 918.03
S/. 38,903.83
S/. 918.03
S/. 37,985.80
S/. 918.03
S/. 37,067.77
S/. 5,313.41
S/. 36,149.73
S/. 9,281.12
S/. 35,231.70
S/. 29,918.29
S/. 383.45
0 1.5
S/. 9,314.98
S/. 20,637.17
S/. 383.45
S/. 11,322.19
S/. 10,938.74
S/. 343.88
S/. 1,423.51
S/. 10,555.29
S/. 343.88
S/. 9,131.78
S/. 1,270.88
S/. 8,787.90
S/. 2,771.06
S/. 8,444.02
S/. 7,173.14
S/. 603.47
S/. 1,192.49
1 |
S/. 4,402.08
S/. 2,606.12
15
S/. 3,209.59
oficial
0.1
peon
1
op. Pesado
0
op. Liviano
1
topografo
1
fecha de inicio
0
fecha de culminacion0
S/. 2,606.12
VALOR ACUMULADO
3.05.11
3.05.12
3.05.13
3.05.14
3.05.15
3.05.16
3.05.17
3.05.18
3.05.07
CANTIDAD DE
PERSONAL A
TRABAJAR POR
DIA
38
39
40
41
42
43
44
45
46
v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
= = =
= = =
= = = =
= =
= =
= =
= =
= = =
= =
=
=
=
3/4/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/26/2012
2/25/2012
2/24/2012
2/23/2012
2/22/2012
2/21/2012
2/20/2012
2/19/2012
2/18/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/12/2012
2/11/2012
2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012
2/5/2012
2/4/2012
2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
TIEMPO
S/. 3,796.13
S/. 2,747.69
S/. 3,088.05
S/. 111,675.68
S/. 114,763.73
S/. 50.00
S/. 50.00
S/. 50.00
S/. 117,350.03
S/. 117,400.03
S/. 50.00
S/. 117,250.03
S/. 117,300.03
S/. 50.00
S/. 388.50
S/. 116,761.53
S/. 117,200.03
S/. 627.50
S/. 116,134.03
S/. 116,811.53
S/. 50.00
S/. 627.50
S/. 115,506.53
S/. 50.00
S/. 4,052.76
S/. 108,927.99
S/. 642.80
S/. 3,764.32
S/. 105,131.87
1
1
1
1 0.5
1
1
2
2
2
3
4
1
0
0
0
0
0
0
0
0 0.5
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1 1.5 1.5
1
1
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
S/. 115,456.53
S/. 3,390.50
S/. 101,079.10
S/. 114,813.73
S/. 3,552.27
S/. 97,314.78
S/. 645.82
S/. 3,552.27
S/. 645.82
S/. 78,768.93
S/. 93,924.28
S/. 537.92
S/. 78,123.11
S/. 5,934.53
S/. 537.92
S/. 77,477.29
S/. 90,372.01
S/. 254.04
S/. 76,939.37
S/. 86,819.74
S/. 254.04
S/. 76,401.45
S/. 839.72
S/. 254.04
S/. 76,147.41
S/. 1,276.56
S/. 548.64
S/. 75,893.37
S/. 80,885.21
S/. 344.60
S/. 75,639.33
S/. 79,608.65
S/. 344.60
S/. 737.80
S/. 74,401.49
S/. 75,090.69
S/. 737.80
S/. 73,663.69
S/. 74,746.09
S/. 737.80
S/. 72,925.89
= =
= = = = =
=
=
= =
=
= = = =
=
=
=
= =
=
0.1
0.1
0.1
0.1
0.1
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0
0.2
0.2
0.1
0.2
0.3
0.1
0
0
0
0
0
0
0
0
0.1
0
0
0
1
1
1
1
1
2
1
1
1
1
1
1
1
1
1
0
2
2
1
3
4
1
0
1
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
0
0
0
0
0
1
1
1
1
0
1
1
0
1
1
0
0
1
0
0
0
0
0
0
0
0
0
0
0
CURVA S
CURVA S
TIEMPO
3/9/2012
3/11/2012
3/8/2012
3/10/2012
3/7/2012
3/6/2012
3/5/2012
3/4/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/26/2012
2/25/2012
2/24/2012
2/23/2012
2/22/2012
2/21/2012
2/20/2012
2/19/2012
2/18/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/12/2012
2/9/2012
2/11/2012
2/8/2012
2/10/2012
2/7/2012
2/6/2012
2/5/2012
2/4/2012
2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/29/2012
1/28/2012
1/27/2012
1/26/2012
1/25/2012
1/24/2012
1/23/2012
1/22/2012
1/21/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/15/2012
1/14/2012
1/13/2012
S/. 25.00
S/. 1,500.00
S/. 1,056.12
S/. 589.03
S/. 25.00
S/. 553.47
1/12/2012
S/. 1,500.00
S/. 1,500.00
S/. 1,056.12
S/. 1,178.05
S/. 1,500.00
S/. 1,660.40
1/9/2012
3/11/2012
1/5/2012
1/5/2012
1/8/2012
3/11/2012
1/8/2012
1/11/2012
1/5/2012
1/5/2012
1/5/2012
1/7/2012
1/5/2012
1/6/2012
1/8/2012
costo/dia
67.00
1.00
1.00
2.00
67.00
3.00
1/10/2012
costo total
glb
glb
und
m2
glb
m2
1/7/2012
fecha de
culminacio
n
OBRAS PRELIMINARES
Movilizacion y Desmovilizacion de Equipo
Construcciones Provisionales
Panel de Obra
trazo y replanteo
gasto de operacin
Limpieza de terreno
1/6/2012
und
1/5/2012
descripcion
fecha de
inicio
item
duracion
real
redondead
PARALIZACION
l mm j v s d l mm j v s d l mm j v s d l mm j v s d l mm j v s d l mm j v s d l mm j v s d l mm j v s d l mm j v s d l mm j
8 3.02.00
9
3.02.01
10
3.02.02
11
3.02.03
DEMOLICION
Demolicion de losa de concreto C/caragdor frontal
m2
Demolicion de losa de concreto C/equipo
m2
Retiro de Cerco metalico
m2
2.00
1.00
3.00
1/8/2012
1/8/2012
1/9/2012
1/9/2012
1/8/2012
1/11/2012
S/. 1,854.00
S/. 651.57
S/. 881.64
S/. 927.00
S/. 651.57
S/. 293.88
12
13
14
15
16
17
18
MOVIMIENTO DE TIERRAS
Corte a nivel de subrasante en material comun
m3
1.00
Corte a nivel de subrasante en material comun-manual
m3
3.00
Sub-base compactada h=0.15m
m2
1.00
Base compactada h=0.15m con equipo
m2
1.00
Base compactada h=0.15m en losa manual m2
5.00
eleminacion de material excedente con equiopo
m3hasta 153.00
Km
1/12/2012
1/11/2012
1/22/2012
1/23/2012
1/24/2012
1/22/2012
1/12/2012
1/13/2012
1/22/2012
1/23/2012
1/28/2012
1/24/2012
S/. 1,040.06
S/. 1,000.35
S/. 4,869.60
S/. 4,835.74
S/. 4,340.16
S/. 13,186.14
S/. 1,040.06
S/. 333.45
S/. 4,869.60
S/. 4,835.74
S/. 868.03
S/. 4,395.38
19 3.04.00
20
3.04.01
21
3.04.02
22
3.04.03
23
3.04.04
24
3.04.05
25
3.04.06
26
3.04.07
OBRAS DE CONCRETO
Losa de concreto Premezclado incluye encofrado
m2 e=0.10m+
5.00
Sardidenel de concreto fc=210kg/cm2 inc. Encofrado,cemento
m
1.00
Anclaje de concreto para postes y arcos fc=210kg/
m3
1.00
Curado de Losa de concreto
m2
1.00
Juntas tipo J1
m
4.00
Juntas tipo J2
m
1.00
Juntas asfalticas
m
3.00
1/29/2012
1/29/2012
2/2/2012
1/29/2012
2/5/2012
2/5/2012
2/9/2012
2/2/2012
1/29/2012
2/2/2012
1/29/2012
2/8/2012
2/5/2012
2/11/2012
S/. 24,507.98
S/. 2,773.58
S/. 545.24
S/. 4,079.53
S/. 2,751.20
S/. 290.13
S/. 883.80
S/. 4,901.60
S/. 2,773.58
S/. 545.24
S/. 4,079.53
S/. 687.80
S/. 290.13
S/. 294.60
27 3.05.00
28
3.05.01
29
3.05.02
30
3.05.03
31
3.05.04
32
3.05.05
33
3.05.06
34
3.05.07
35
3.05.08
36
3.05.09
37
3.05.10
38
3.05.11
39
3.05.12
40
3.05.13
41
3.05.14
42
3.05.15
43
3.05.16
44
3.05.17
45
3.05.18
46
3.05.07
VARIOS
Sumunistro e instalacion de anclaje para poste
und
de Voley4.00
Sumunistro e instalacion de anclaje para arcound
2.00
Sumunistro e instalacion de arco con tablero und
de basquest
2.00
Sumunistro e instalacion de poste de Voley und
2.00
Pintura en estructura metalica
ml
2.00
Demarcacion de losa deportiva con pintura de m
trafico 3.00
Pintado de areas cerradas color tennis(2 manos)
m2
2.00
pintado de serigrafia en tablero de basquet und
1.00
Grabado de Frases
und
1.00
Podio de senalizacion
und
1.00
Suministro de pelotas de fulbito, basquet y voley,
glb net y redes
2.00
Cerco metalico H=3m
m
9.00
Pintura en estructuras de concreto
m2
2.00
Suministro de instalacion de juegos infantiles glb
1.00
Suministro de instalacion de bancas
und
3.00
tablero de ajedrez (inc. Banca de concreto) und
2.00
Reflectores con cruceta doble
und
2.00
Sembrado de plantones
und
1.00
fin de obra
COSTO TOTAL
2/11/2012
2/15/2012
2/19/2012
2/17/2012
2/22/2012
2/22/2012
2/26/2012
2/27/2012
2/29/2012
3/2/2012
2/20/2012
3/2/2012
2/25/2012
2/21/2012
2/24/2012
2/25/2012
3/3/2012
3/7/2012
2/14/2012
2/16/2012
2/20/2012
2/18/2012
2/23/2012
2/24/2012
2/27/2012
2/27/2012
2/29/2012
3/2/2012
2/21/2012
3/10/2012
2/26/2012
2/21/2012
2/26/2012
2/26/2012
3/4/2012
3/7/2012
S/. 816.16
S/. 975.84
S/. 1,579.44
S/. 1,191.64
S/. 683.55
S/. 1,388.43
S/. 576.88
S/. 760.00
S/. 340.36
S/. 592.80
S/. 873.68
S/. 24,279.19
S/. 923.32
S/. 2,750.00
S/. 540.00
S/. 749.95
S/. 1,155.00
S/. 338.50
S/. 204.04
S/. 487.92
S/. 789.72
S/. 595.82
S/. 341.78
S/. 462.81
S/. 288.44
S/. 760.00
S/. 340.36
S/. 592.80
S/. 436.84
S/. 2,697.69
S/. 461.66
S/. 2,750.00
S/. 180.00
S/. 374.98
S/. 577.50
S/. 338.50
= = = = = =
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
=
= = = = = =
=
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
= =
=
= = =
=
= = =
=
=
= = = = =
= = =
= = = = =
=
=
=
= = = =
=
= = =
= = = =
= =
= =
= =
= =
= = =
= =
=
=
=
= =
= = = = = = = = =
= =
=
= = =
= =
= =
=
S/. 117,400.03
0
0.3
0.6
1 2.5
1 5.5 6.5
15
1 |
1 0.5
0 0.5
0.6
0.9
0.2
0.1
0.2
0.6
0.1
1.1
1.1
0.1
0.1
0.1
0.1
0.2
0.2
0.1
0.1
0.1
0.1
0.1
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.2
0.2
0.1
0.2
0.3
0.1
0.1
0 0.5 0.5
S/. 2,771.06
S/. 1,270.88
S/. 343.88
S/. 677.33
S/. 1,423.51
S/. 383.45
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 50.00
S/. 9,314.98
S/. 9,281.12
S/. 5,313.41
S/. 918.03
S/. 918.03
S/. 918.03
S/. 918.03
S/. 11,804.71
S/. 4,951.60
S/. 4,951.60
S/. 4,951.60
S/. 5,496.84
S/. 50.00
S/. 50.00
S/. 1,027.93
S/. 737.80
S/. 737.80
S/. 737.80
S/. 344.60
S/. 344.60
S/. 548.64
S/. 254.04
S/. 254.04
S/. 254.04
S/. 537.92
S/. 537.92
S/. 645.82
S/. 645.82
S/. 839.72
S/. 1,276.56
S/. 3,236.84
S/. 854.59
S/. 854.59
S/. 692.81
S/. 1,066.64
S/. 1,355.08
S/. 1,098.44
S/. 50.00
S/. 390.36
S/. 50.00
S/. 7,173.14
S/. 8,444.02
S/. 8,787.90
S/. 9,465.23
S/. 10,888.74
S/. 11,272.19
S/. 11,272.19
S/. 11,272.19
S/. 11,272.19
S/. 11,272.19
S/. 11,272.19
S/. 11,272.19
S/. 11,272.19
S/. 11,322.19
S/. 20,637.17
S/. 29,918.29
S/. 35,231.70
S/. 36,149.73
S/. 37,067.77
S/. 37,985.80
S/. 38,903.83
S/. 50,708.54
S/. 55,660.13
S/. 60,611.73
S/. 65,563.32
S/. 71,060.16
S/. 71,110.16
S/. 71,160.16
S/. 72,188.09
S/. 72,925.89
S/. 73,663.69
S/. 74,401.49
S/. 74,746.09
S/. 75,090.69
S/. 75,639.33
S/. 75,893.37
S/. 76,147.41
S/. 76,401.45
S/. 76,939.37
S/. 77,477.29
S/. 78,123.11
S/. 78,768.93
S/. 79,608.65
S/. 80,885.21
S/. 84,122.05
S/. 84,976.64
S/. 85,831.22
S/. 86,524.03
S/. 87,590.67
S/. 88,945.74
S/. 90,044.18
S/. 90,094.18
S/. 90,484.54
S/. 90,534.54
COSTO
ACUMULADO
S/. 1,192.49
COSTO
PROGRAMADO
POR DIA
S/. 50.00
S/. 117,400.03
S/. 2,747.69
S/. 117,350.03
S/. 2,747.69
S/. 114,602.34
S/. 2,747.69
S/. 111,854.65
S/. 3,086.19
S/. 109,106.97
S/. 2,747.69
S/. 106,020.78
S/. 2,747.69
S/. 103,273.09
S/. 3,325.19
S/. 100,525.40
S/. 3,325.19
S/. 97,200.22
S/. 3,340.49
S/. 93,875.03
S/. 603.47
S/. 2,606.12
S/. 3,209.59
fecha de culminacion
0.1
S/. 4,402.08
oficial
peon
op. Pesado
op. Liviano
topografo
fecha de inicio
S/. 2,606.12
CANTIDAD DE
PERSONAL A
TRABAJAR POR
DIA
3.03.00
3.03.01
3.03.02
3.03.03
3.03.04
3.03.05
3.03.06
= = =
=
=
=
= = =
= =
S/. 140,000.00
S/. 120,000.00
S/. 100,000.00
VALOR ACUMULADO
1 3.01.00
2
03.01.01
3
03.01.02
4
03.01.03
5
03.01.04
6
03.01.05
7
03.01.06
S/. 80,000.00
S/. 60,000.00
Series1
S/. 40,000.00
S/. 20,000.00
S/. 0.00
TIEMPO
1/8/2012
1/7/2012
1/6/2012
1/5/2012
costo/dia
costo total
rend.
fecha de
culminacion
und
fecha de inicio
descripcion
duracion real
redondeada
item
l m m j
OBRAS PRELIMINARES
Movilizacion y Desmovilizacion de Equipo
Construcciones Provisionales
Panel de Obra
trazo y replanteo
gasto de operacin
Limpieza de terreno
glb
glb
und
m2
glb
m2
0.02
1.00
1.00
500.00
0.02
60.00
67.00
1.00
1.00
2.00
67.00
3.00
1/5/2012
1/5/2012
1/5/2012
1/7/2012
1/5/2012
1/6/2012
3/11/2012
1/5/2012
1/5/2012
1/8/2012
3/11/2012
1/8/2012
S/. 1,500.00
S/. 1,500.00
S/. 1,056.12
S/. 1,178.05
S/. 1,500.00
S/. 1,660.40
S/. 25.00
S/. 1,500.00
S/. 1,056.12
S/. 589.03
S/. 25.00
S/. 553.47
8 3.02.00
9
3.02.01
10
3.02.02
11
3.02.03
DEMOLICION
Demolicion de losa de concreto C/caragdor frontal
m2
Demolicion de losa de concreto C/equipo
m2
Retiro de Cerco metalico
m2
440.00
600.00
50.00
2.00
1.00
3.00
1/8/2012
1/8/2012
1/9/2012
1/9/2012
1/8/2012
1/11/2012
S/. 1,854.00
S/. 651.57
S/. 881.64
S/. 927.00
S/. 651.57
S/. 293.88
12
13
14
15
16
17
18
3.03.00
3.03.01
3.03.02
3.03.03
3.03.04
3.03.05
3.03.06
MOVIMIENTO DE TIERRAS
Corte a nivel de subrasante en material comun
m3
400.00
Corte a nivel de subrasante en material comun-manual
m3
16.00
Sub-base compactada h=0.15m
m2
1215.00
Base compactada h=0.15m con equipo
m2
1215.00
Base compactada h=0.15m en losa manual m2
54.00
eleminacion de material excedente con equiopo
m3hasta 15180.00
Km
1.00
3.00
1.00
1.00
6.00
3.00
1/12/2012
1/11/2012
1/22/2012
1/23/2012
1/24/2012
1/22/2012
1/12/2012
1/13/2012
1/22/2012
1/23/2012
1/29/2012
1/24/2012
S/. 1,040.06
S/. 1,000.35
S/. 4,869.60
S/. 4,835.74
S/. 4,340.16
S/. 13,186.14
S/. 1,040.06
S/. 333.45
S/. 4,869.60
S/. 4,835.74
S/. 723.36
S/. 4,395.38
19 3.04.00
20
3.04.01
21
3.04.02
22
3.04.03
23
3.04.04
24
3.04.05
25
3.04.06
26
3.04.07
OBRAS DE CONCRETO
Losa de concreto Premezclado incluye encofrado
m2 e=0.10m+
200.00
Sardidenel de concreto fc=210kg/cm2 inc. Encofrado,cemento
m
360.00
Anclaje de concreto para postes y arcos fc=210kg/
m3
10.00
Curado de Losa de concreto
m2
900.00
Juntas tipo J1
m
120.00
Juntas tipo J2
m
120.00
Juntas asfalticas
m
80.00
5.00
1.00
1.00
1.00
4.00
1.00
3.00
2/1/2012
1/29/2012
2/2/2012
1/29/2012
2/5/2012
2/5/2012
2/9/2012
2/5/2012
1/29/2012
2/2/2012
1/29/2012
2/8/2012
2/5/2012
2/11/2012
S/. 24,507.98
S/. 2,773.58
S/. 545.24
S/. 4,079.53
S/. 2,751.20
S/. 290.13
S/. 883.80
S/. 4,901.60
S/. 2,773.58
S/. 545.24
S/. 4,079.53
S/. 687.80
S/. 290.13
S/. 294.60
27 3.05.00
28
3.05.01
29
3.05.02
30
3.05.03
31
3.05.04
32
3.05.05
33
3.05.06
34
3.05.07
35
3.05.08
36
3.05.09
37
3.05.10
38
3.05.11
39
3.05.12
40
3.05.13
41
3.05.14
42
3.05.15
43
3.05.16
44
3.05.17
45
3.05.18
46
3.05.07
VARIOS
Sumunistro e instalacion de anclaje para poste
und
de Voley 1.00
Sumunistro e instalacion de anclaje para arcound
12.00
Sumunistro e instalacion de arco con tablero und
de basquest 2.00
Sumunistro e instalacion de poste de Voley und
2.00
Pintura en estructura metalica
ml
80.00
Demarcacion de losa deportiva con pintura demtrafico 250.00
Pintado de areas cerradas color tennis(2 manos)
m2
45.00
pintado de serigrafia en tablero de basquet und
100.00
Grabado de Frases
und
4.50
Podio de senalizacion
und
1.00
Suministro de pelotas de fulbito, basquet y voley,
glb net y redes
1.00
Cerco metalico H=3m
m
10.00
Pintura en estructuras de concreto
m2
60.00
Suministro de instalacion de juegos infantiles glb
1.00
Suministro de instalacion de bancas
und
1.00
tablero de ajedrez (inc. Banca de concreto) und
0.75
Reflectores con cruceta doble
und
1.00
Sembrado de plantones
und
15.00
fin de obra
4.00
2.00
2.00
2.00
2.00
3.00
2.00
1.00
1.00
1.00
2.00
9.00
2.00
1.00
3.00
2.00
2.00
1.00
2/11/2012
2/15/2012
2/19/2012
2/17/2012
2/22/2012
2/22/2012
2/26/2012
2/27/2012
2/29/2012
3/2/2012
2/20/2012
3/2/2012
2/25/2012
2/21/2012
2/24/2012
2/28/2012
3/1/2012
3/7/2012
2/14/2012
2/16/2012
2/20/2012
2/18/2012
2/23/2012
2/24/2012
2/27/2012
2/27/2012
2/29/2012
3/2/2012
2/21/2012
3/10/2012
2/26/2012
2/21/2012
2/26/2012
2/29/2012
3/2/2012
3/7/2012
S/. 816.16
S/. 975.84
S/. 1,579.44
S/. 1,191.64
S/. 683.55
S/. 1,388.43
S/. 576.88
S/. 760.00
S/. 340.36
S/. 592.80
S/. 873.68
S/. 24,279.19
S/. 923.32
S/. 2,750.00
S/. 540.00
S/. 749.95
S/. 1,155.00
S/. 338.50
S/. 204.04
S/. 487.92
S/. 789.72
S/. 595.82
S/. 341.78
S/. 462.81
S/. 288.44
S/. 760.00
S/. 340.36
S/. 592.80
S/. 436.84
S/. 2,697.69
S/. 461.66
S/. 2,750.00
S/. 180.00
S/. 374.98
S/. 577.50
S/. 338.50
= = =
=
=
=
= = =
= =
=
=
=
=
=
0.6
0.6
5.5 6.5
0.9
15
COSTO
PROGRAMADO
POR DIA
COSTO
ACUMULADO
S/. 2,771.06
S/. 7,173.14
S/. 1,192.49
S/. 603.47
S/. 2,606.12
S/. 3,209.59
oficial
0.1
peon
1
op. Pesado
0
op. Liviano
1
topografo
1
fecha de inicio
0
fecha de culminacion0
S/. 2,606.12
CANTIDAD DE
PERSONAL A
TRABAJAR POR DIA
CANTIDAD DE
PERSONAL A
TRABAJAR POR DIA
S/. 117,400.03
cap.
operar.
oficial
peon
op. Pesado
op. Liviano
topografo
S/. 4,402.08
1 3.01.00
2
03.01.01
3
03.01.02
4
03.01.03
5
03.01.04
6
03.01.05
7
03.01.06
S/. 140,000.00
S/. 120,000.00
VALOR ACUMULADO
S/. 100,000.00
S/. 80,000.00
S/. 60,000.00
S/. 40,000.00
S/. 20,000.00
S/. 0.00
0
0
0
3
1 |
8
4
0
0
0
0
0
0
0
0
7
7
4
3
3
3
3
6
0
0
3
6
3
3 4.5 0.5 0.5 0.5 0.5 0.5
1 0.5 0.5 0.5
1
1
1
1 0.5
1
1
2
2
2
1
2
1
2
2
0
0
0
0
0
0 0.5
0
0
0
2
1
1
1
1
0
0
0
0
0
0
0
1
3
6
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
1
2
1
1
2
1
1
1
0
0
0
0
0
0
0
0
1
1
1
1
0
0
0
0
0
0
0 0.5 1.5
0
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
S/. 140,000.00
S/. 1,270.88
S/. 343.88
S/. 8,787.90
S/. 2,747.69
S/. 117,350.03
S/. 2,747.69
S/. 114,602.34
S/. 2,747.69
S/. 111,854.65
S/. 3,086.19
S/. 109,106.97
S/. 2,747.69
S/. 106,020.78
S/. 2,747.69
S/. 103,273.09
S/. 2,747.69
S/. 100,525.40
S/. 2,747.69
S/. 97,777.72
S/. 3,917.99
S/. 95,030.03
S/. 627.50
S/. 91,112.04
S/. 765.34
S/. 90,484.54
S/. 424.98
S/. 89,719.21
S/. 1,098.44
S/. 89,294.23
S/. 980.10
S/. 88,195.79
S/. 691.66
S/. 87,215.69
S/. 692.81
S/. 86,524.03
S/. 854.59
S/. 85,831.22
S/. 854.59
S/. 84,976.64
S/. 3,236.84
S/. 84,122.05
S/. 1,276.56
1 2.5
S/. 80,885.21
S/. 839.72
S/. 79,608.65
S/. 645.82
S/. 78,768.93
S/. 645.82
S/. 78,123.11
S/. 537.92
S/. 77,477.29
S/. 537.92
S/. 76,939.37
S/. 254.04
S/. 76,401.45
S/. 254.04
S/. 76,147.41
S/. 254.04
S/. 548.64
S/. 75,893.37
S/. 75,639.33
S/. 344.60
S/. 75,090.69
S/. 344.60
S/. 74,746.09
0.1
S/. 737.80
S/. 74,401.49
S/. 737.80
S/. 73,663.69
S/. 737.80
S/. 72,925.89
S/. 5,929.53
0.1
S/. 72,188.09
0.1
S/. 4,951.60
0.1
S/. 66,258.56
0.2
S/. 4,951.60
0.1
S/. 61,306.97
0.1
S/. 5,496.84
0.2
S/. 56,355.37
0.2
S/. 4,951.60
S/. 50,858.54
0.1
S/. 50.00
0.1
S/. 45,906.94
0.1
S/. 50.00
0.1
S/. 45,856.94
0.1
S/. 7,626.47
0.1
S/. 45,806.94
0.1
S/. 773.36
0.1
S/. 38,180.47
0.1
S/. 773.36
0.2
S/. 37,407.11
0.1
S/. 773.36
0.1
S/. 36,633.75
0.1
S/. 773.36
0.1
S/. 35,860.39
0.1
S/. 5,168.74
0.3
S/. 35,087.03
0.1
S/. 9,281.12
0.1
S/. 29,918.29
0.2
S/. 9,314.98
0.1
S/. 20,637.17
S/. 50.00
S/. 11,322.19
0.2
S/. 0.00
S/. 11,272.19
S/. 0.00
S/. 11,272.19
S/. 0.00
0.1
S/. 11,272.19
1.1
S/. 0.00
1.1
S/. 11,272.19
S/. 0.00
S/. 11,272.19
S/. 0.00
S/. 11,272.19
S/. 0.00
S/. 11,272.19
0
S/. 383.45
0
S/. 11,272.19
0.1
S/. 677.33
0.6
S/. 1,423.51
0.2
S/. 9,465.23
0.1
S/. 10,888.74
0.2
S/. 8,444.02
1/9/2012
0
0
3/10/2012
3/9/2012
3/8/2012
3/7/2012
3/6/2012
3/5/2012
3/4/2012
3/3/2012
3/2/2012
3/1/2012
2/29/2012
2/28/2012
2/27/2012
2/26/2012
2/25/2012
2/24/2012
2/23/2012
2/22/2012
2/21/2012
2/20/2012
2/19/2012
2/18/2012
2/17/2012
2/16/2012
2/15/2012
2/14/2012
2/13/2012
2/12/2012
2/11/2012
2/10/2012
2/9/2012
2/8/2012
2/7/2012
2/6/2012
2/5/2012
2/4/2012
2/3/2012
2/2/2012
2/1/2012
1/31/2012
1/30/2012
1/29/2012
1/28/2012
1/27/2012
1/26/2012
1/25/2012
1/24/2012
1/23/2012
1/22/2012
1/21/2012
1/20/2012
1/19/2012
1/18/2012
1/17/2012
1/16/2012
1/15/2012
1/14/2012
1/13/2012
1/12/2012
1/11/2012
1/10/2012
v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m j v s d l m m
= = = = =
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
= = = = =
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
= = =
=
= = =
=
=
= = = = = =
= = =
=
= = = = =
=
=
= = = =
=
= = =
= = = =
= =
= =
= =
= =
= = =
= =
=
=
= =
=
= =
= = = = = = = = =
=
= = =
= =
= =
=
S/. 120,000.00
S/. 100,000.00
S/. 80,000.00
S/. 60,000.00
Series1
S/. 40,000.00
S/. 20,000.00
S/. 0.00
TIEMPO
S/. 117,400.03
S/. 50.00
0
0
3/11/2012