CRONOGRAMA VALORIZADO DE AVANCE DE OBRA

OBRA : MEJORAMIENTO DE PUENTE TAHUAYO - MAR DE PLATAPROPIET. :MUNICIPALIDAD DISTRITAL DE IRAZOLAFECHA : 2008

TIEMPO DE EJECUCION

ITEM DESCRIPCION MONTO PRCIAL15 DIAS 30 DIAS 45 DIAS 60 DIAS 75 DIAS 90 DIAS 105 DIAS

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

7,373.89 7,373.89 7,373.89 7,373.89

01.00.00 TRABAJOS PRELIMINARES 29,495.55

70,885.30 70,885.30 70,885.30 70,885.30

02.00.00 MOVIMIENTO DE TIERRAS 283,541.21

8,647.970

03.00.00 OBRAS DE CONCRETO SIMPLE 8,647.97

04.00.00 OBRAS DE CONCRETO ARMADO 119,219.770

04.01.00 ZAPATAS 119,219.77

23,783.63 118,918.15 118,918.15

04.02.00 MUROS (PANTALLA) Y ALEROS 261,619.94

28,569.39 28,569.39

04.03.00 VIGAS Y DIAFRAGMA 57,138.78

33,420.08

04.04.00 LOSA VEREDAS Y SARDINEL 33,420.08

17,401.33

04.05.00 CONTRAFUERTE 17,401.33

05.00.00 FALSO PUENTE 84,164.88 42,082.44 42,082.44

6,586.16

06.00.00 PAVIMENTO (BASE GRANULAR 80:20 H.T) 6,586.16

12,647.00

07.00.00 BARANDAS DE FIERRO GALVANIZADO 12,647.00

649.00

08.00.00 PINTURA EN BARANDA 649.00

2,512.67 2,512.67 670.04

09.00.00 VARIOS 5,695.38

COSTO DIRECTO 920,227.05 S/. 86,907.16 S/. 221,262.59 S/. 197,177.34 S/. 225,746.73 S/. 106,584.58 S/. 61,996.44 S/. 20,552.20

GASTOS GENERALES 8.85 % 81,440.09 S/. 7,691.28 S/. 19,581.74 S/. 17,450.19 S/. 19,978.59 S/. 9,432.74 S/. 5,486.68 S/. 1,818.87

UTILIDAD 10.00 % 92,022.71 S/. 8,690.72 S/. 22,126.26 S/. 19,717.73 S/. 22,574.67 S/. 10,658.46 S/. 6,199.64 S/. 2,055.22

SUB TOTAL 1,093,689.85 S/. 103,289.16 S/. 262,970.59 S/. 234,345.27 S/. 268,299.99 S/. 126,675.77 S/. 73,682.77 S/. 24,426.30

IGV (19%) 207,801.07 S/. 19,624.94 S/. 49,964.41 S/. 44,525.60 S/. 50,977.00 S/. 24,068.40 S/. 13,999.73 S/. 4,641.00TOTAL GENERAL S/. 1,301,490.92 S/. 122,914.10 S/. 312,935.00 S/. 278,870.88 S/. 319,276.99 S/. 150,744.17 S/. 87,682.49 S/. 29,067.29

9.44 24.04 21.43 24.53 11.58 6.74 2.23AVANCE PORCENTUAL ACUMULADO % 9.44 33.49 54.92 79.45 91.03 97.77 100.00AVANCE PORCENTUAL %

Crono vaL