PROGRAMACION REDES SECUNDARIAS

4AP 5 ALC 4AP 8ALC 5AP 12ALC 8AP 12ALC

0.00 0.00 12.00 12.00 12.00 12.00 12.00 14.00 14.00 14.00 14.00 14.00 13.00 12.00 11.00 10.00
CRONOGRAMA DE METRADOS

METRADO METRADO ZONA

METRADO METRADO EJEC. METRADO METRADO METRADO METRADO METRADO
ACTIVIDAD EJEC. NOV19 A EJEC. EJEC. ACUM SALDO OCT.20 DEDUCTIVO ADICIONAL ARQUEOLOGI SALDO REAL P.U. JUN.20 JUL.20 AGO.20 SET.20 OCT.20 NOV.20 DIC.20 ENE.21 FEB.21 MAR.21 ABR.21 MAY.21 JUN.21 JUL.21 AGOS.21 SET.21
CONTRATO HASTA NOV. 19 EJEC. ENE20 EJEC. FEB20 EJEC. MAR20 EJEC. JUL20 EJEC. SET20
DIC19 AGOST20 CA

REDES SECUNDARIAS
REDES DE ALCANTARILLADO
SECTOR 87 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
RED PROYECTADA 8,083.82 4,297.53 293.62 4,591.15 3,492.67 1,500.00 1,992.67 217.85 223.61 420.00 420.00 420.00 560.00 560.00 560.00 329.06
RED MEJORADA 4,184.79 3,599.15 225.85 23.40 3,848.40 336.39 164.00 172.39 104.82 336.39
CONEXIONES 1,119.00 474.00 49.00 8.00 1,119.00 630.54 0.00 0.00 0.00 0.00 0.00 164.00 123.00 123.00 123.00 164.00 164.00 164.00 97.00 0.00
VEREDAS 0.00 101.80 0.00 0.00 0.00 0.00 0.00 196.80 147.60 147.60 147.60 196.80 196.80 196.80 116.40 0.00
ASFALTO 0.00 119.94 0.00 0.00 0.00 0.00 0.00 841.60 631.20 631.20 631.20 841.60 841.60 841.60 496.05 0.00
SECTOR 88 0.00 1.00 1.00 1.00 1.00
RED PROYECTADA 2,466.58 348.50 348.50 2,118.08 1,679.77 438.31 144.77 560.00 560.00 560.00 438.08
RED MEJORADA 1,410.36 708.09 262.35 970.44 439.92 221.00 218.92 146.40 439.92
CONEXIONES 551.00 163.00 47.00 551.00 635.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 121.00 121.00 121.00 190.00 0.00
VEREDAS 0.00 101.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 145.20 145.20 145.20 228.00 0.00
ASFALTO 0.00 119.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 738.40 738.40 738.40 1,158.40 0.00
SECTOR 89 0.00 1.00 1.00 1.00 1.00
RED PROYECTADA 881.12 0.00 881.12 881.12 0.00 169.69 420.00 461.12
RED MEJORADA 981.33 0.00 981.33 981.33 103.13 420.00 420.00 141.33
CONEXIONES 249.00 249.00 626.88 0.00 0.00 0.00 0.00 57.00 61.00 56.00 56.00 18.00 0.00 0.00 0.00 0.00
VEREDAS 0.00 101.80 0.00 0.00 0.00 0.00 0.00 68.40 73.20 67.20 67.20 21.60 0.00 0.00 0.00 0.00
ASFALTO 0.00 119.94 0.00 0.00 0.00 0.00 0.00 472.80 515.30 470.40 470.40 156.26 0.00 0.00 0.00 0.00
SECTOR 91 0.00 1.00
RED PROYECTADA 544.91 15.83 15.83 529.08 341.50 187.58 153.16 529.08
RED MEJORADA 1,986.35 1,881.40 1,881.40 104.95 104.95 132.54 104.95
CONEXIONES 344.00 326.00 344.00 636.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 344.00
VEREDAS 0.00 101.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 412.80
ASFALTO 0.00 119.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,332.83
SECTOR 97 0.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
RED PROYECTADA 6,491.63 338.69 205.00 249.85 793.54 5,698.09 1,213.35 4,484.74 217.30 250.00 800.00 800.00 800.00 800.00 800.00 1,448.09 0.00
RED MEJORADA 8,042.87 275.84 158.85 503.25 937.94 7,104.93 7,104.93 136.02 1,120.00 1,120.00 1,120.00 1,120.00 1,120.00 1,120.00 384.93
CONEXIONES 1,690.00 76.00 14.00 13.00 58.00 1,690.00 622.98 148.00 148.00 148.00 148.00 148.00 148.00 84.00 106.00 106.00 106.00 106.00 106.00 192.00 0.00
VEREDAS 0.00 101.80 177.60 177.60 177.60 177.60 177.60 177.60 100.80 127.20 127.20 127.20 127.20 127.20 230.40 0.00
ASFALTO 0.00 119.94 1,251.20 1,251.20 1,251.20 1,251.20 1,251.20 1,251.20 709.54 894.40 894.40 894.40 894.40 894.40 1,619.27 0.00
SECTOR 123 0.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
RED PROYECTADA 5,705.68 3.20 108.60 68.38 180.18 5,525.50 5,525.50 0.00 134.98 202.00 560.00 560.00 560.00 560.00 560.00 560.00 560.00 560.00 560.00 283.50
RED MEJORADA 8,514.94 2,152.52 1,653.48 643.00 1,412.83 177.74 1,557.37 7,596.94 918.00 918.00 133.82 560.00 358.00
CONEXIONES 2,197.00 402.00 242.00 72.00 174.00 50.00 32.00 2,197.00 635.85 191.00 191.00 191.00 191.00 191.00 190.00 191.00 191.00 191.00 191.00 191.00 97.00 0.00 0.00
VEREDAS 0.00 101.80 229.20 229.20 229.20 229.20 229.20 228.00 229.20 229.20 229.20 229.20 229.20 116.40 0.00 0.00
ASFALTO 0.00 119.94 906.40 906.40 906.40 906.40 906.40 904.00 906.40 906.40 906.40 906.40 906.40 459.60 0.00 0.00
SECTOR 302B 0.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
RED PROYECTADA 631.80 0.00 631.80 631.80 227.06 250.00 381.80
RED MEJORADA 6,125.98 611.65 130.00 857.15 370.22 1,969.02 4,156.96 882.30 3,274.66 134.96 490.00 490.00 490.00 490.00 490.00 490.00 490.00 490.00 236.96
CONEXIONES 545.00 58.00 8.00 76.00 25.00 545.00 636.56 56.00 56.00 56.00 53.00 56.00 56.00 56.00 56.00 56.00 44.00 0.00 0.00 0.00 0.00
VEREDAS 0.00 101.80 67.20 67.20 67.20 63.60 67.20 67.20 67.20 67.20 67.20 52.80 0.00 0.00 0.00 0.00
ASFALTO 0.00 119.94 526.40 526.40 526.40 519.20 526.40 526.40 526.40 526.40 523.97 411.04 0.00 0.00 0.00 0.00
SECTOR 303 0.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
RED PROYECTADA 7,195.98 1,696.72 185.70 31.00 38.71 1,952.13 5,243.85 2,857.05 2,386.80 148.92 980.00 980.00 980.00 980.00
RED MEJORADA 37,813.70 10,215.66 5,286.84 2,961.43 4,400.00 2,774.12 2,397.84 28,035.90 9,777.80 294.00 2,901.02 6,582.78 132.07 980.00 980.00 980.00 980.00 980.00 980.00 980.00 980.00 980.00 957.80
CONEXIONES 5,405.00 1,509.00 623.00 341.00 460.00 145.00 240.00 5,405.00 636.47 353.00 353.00 353.00 353.00 349.00 353.00 353.00 353.00 353.00 345.00 353.00 353.00 353.00 353.00
VEREDAS 0.00 101.80 423.60 423.60 423.60 423.60 418.80 423.60 423.60 423.60 423.60 414.00 423.60 423.60 423.60 423.60
ASFALTO 0.00 119.94 1,631.20 1,631.20 1,631.20 1,631.20 1,621.60 1,631.20 1,631.20 1,631.20 1,631.20 1,594.24 1,631.20 1,631.20 1,631.20 1,631.20
REDES DE AGUA POTABLE 0.00
SECTOR 87 0.00 1.00 1.00 1.00 1.00 1.00 1.00
RED PROYECTADA 10,247.52 7,961.43 340.35 8,301.78 1,945.74 1,295.00 650.74 145.74 720.00 720.00 505.74
RED MEJORADA 13,547.23 4,349.25 4,310.69 1,562.09 1,205.15 11,427.18 2,120.05 1,145.00 975.05 146.90 214.26 720.00 720.00 465.79
CONEXIONES 2,596.00 723.00 424.00 161.00 156.00 2,596.00 588.64 0.00 0.00 0.00 0.00 460.00 460.00 458.00 458.00 458.00 296.00 0.00 0.00 0.00 0.00
VEREDAS 0.00 101.80 0.00 0.00 0.00 0.00 441.60 441.60 439.68 439.68 439.68 284.16 0.00 0.00 0.00 0.00
ASFALTO 0.00 119.94 0.00 0.00 0.00 0.00 1,007.00 1,007.00 1,004.50 1,004.50 1,004.50 649.47 0.00 0.00 0.00 0.00
SECTOR 88 0.00 1.00 1.00 1.00
RED PROYECTADA 2,145.17 1,210.93 1,210.93 934.24 693.00 241.24 170.66 250.00 684.24
RED MEJORADA 4,885.46 2,012.24 1,173.52 171.10 3,356.86 1,528.60 693.00 136.80 698.80 186.69 88.60 720.00 720.00 0.00
CONEXIONES 794.00 68.00 79.00 18.00 118.00 794.00 624.33 78.00 247.00 230.00 230.00
VEREDAS 0.00 101.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 74.88 237.12 220.80 220.80 0.00
ASFALTO 0.00 119.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 247.50 772.45 719.50 719.50 0.00
SECTOR 89 0.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
RED PROYECTADA 1,464.93 0.00 1,464.93 1,464.93 176.88 720.00 744.93
RED MEJORADA 5,527.29 0.00 5,527.29 5,527.29 154.99 720.00 720.00 720.00 720.00 720.00 720.00 720.00 487.29
CONEXIONES 814.00 814.00 596.90 84.00 87.00 84.00 84.00 84.00 84.00 84.00 84.00 84.00 57.00 0.00 0.00 0.00
VEREDAS 0.00 101.80 80.64 83.52 80.64 80.64 80.64 80.64 80.64 80.64 80.64 54.72 0.00 0.00 0.00
ASFALTO 0.00 119.94 537.00 108.75 105.00 537.00 537.00 537.00 537.00 537.00 537.00 363.62 0.00 0.00 0.00
SECTOR 91 0.00 1.00
RED PROYECTADA 1,504.55 94.40 94.40 1,410.15 1,410.15 182.14 720.00
RED MEJORADA 5,664.85 4,317.85 1,347.00 5,664.85 0.00 0.00 189.40
CONEXIONES 836.00 492.00 100.00 836.00 601.18 0.00 0.00 0.00 0.00 0.00 0.00 427.00
VEREDAS 0.00 101.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 409.92
ASFALTO 0.00 119.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 965.75
SECTOR 97 0.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 4.00 4.00 4.00 4.00 6.00
RED PROYECTADA 30,667.35 600.00 600.00 30,067.35 6,415.00 23,652.35 185.27 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 2,500.00
RED MEJORADA 5,569.48 0.00 5,569.48 5,569.48 226.44 0.00 800.00 800.00 800.00 800.00 800.00
CONEXIONES 3,940.00 43.00 3,940.00 437.19 166.00 166.00 166.00 166.00 166.00 166.00 166.00 166.00 166.00 249.00 249.00 255.00 255.00 365.00
VEREDAS 0.00 101.80 159.36 159.36 159.36 159.36 159.36 159.36 159.36 159.36 159.36 239.04 239.04 244.80 244.80 350.40
ASFALTO 0.00 119.94 553.75 553.75 553.75 553.75 553.75 553.75 553.75 553.75 553.75 845.63 845.63 849.38 849.38 1,218.13
SECTOR 123 0.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
RED PROYECTADA 10,490.10 2,191.25 2,191.25 8,298.85 470.00 575.00 7,253.85 132.30 720.00 720.00 720.00 720.00 720.00 720.00 720.00 720.00 720.00 720.00 720.00 378.85
RED MEJORADA 1,048.79 774.90 774.90 273.89 273.89 435.04 273.89
CONEXIONES 1,417.00 42.00 235.00 1,417.00 567.09 120.00 120.00 120.00 120.00 120.00 120.00 120.00 120.00 120.00 120.00 120.00 108.00 0.00 0.00
VEREDAS 0.00 101.80 115.20 115.20 115.20 115.20 115.20 115.20 115.20 115.20 115.20 115.20 115.20 103.68 0.00 0.00
ASFALTO 0.00 119.94 582.00 582.00 582.00 582.00 582.00 582.00 582.00 582.00 582.00 582.00 582.00 526.64 0.00 0.00
SECTOR 302B 0.00 1.00
RED PROYECTADA 502.57 0.00 502.57 502.57 139.07 502.57
RED MEJORADA 402.35 0.00 402.35 402.35 258.34 402.35
CONEXIONES 70.00 70.00 633.63 70.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VEREDAS 0.00 101.80 630.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ASFALTO 0.00 119.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SECTOR 303 0.00 1.00 1.00 1.00
RED PROYECTADA 3,067.59 1,983.62 1,983.62 1,083.97 214.50 869.47 169.12 320.00 763.97
RED MEJORADA 9,570.01 1,158.20 3,639.20 2,702.09 260.00 938.91 8,698.40 871.61 300.00 571.61 0.00 195.99 425.58 446.03
CONEXIONES 1,095.00 149.00 200.00 252.00 22.00 25.00 1,095.00 647.17 238.00 428.00 428.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VEREDAS 0.00 101.80 228.48 410.88 410.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ASFALTO 119.94 1,051.83 802.62 535.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
207,367.08 97,425.54 109,941.54 4,533.80 20,020.72 6,415.00 78,972.02
47% 53% 2% 10% 3% 38%
RED ALC 0.00 0.00 3,150.00 3,150.00 3,150.00 3,150.00 3,150.00 4,130.00 3,546.05 3,670.00 3,666.96 3,960.93 3,460.00 3,183.50 3,635.15 1,614.03
 RED AP 0.00 0.00 3,844.92 3,390.51 3,706.03 3,703.97 3,660.00 3,660.00 3,660.00 3,660.00 3,660.00 4,223.08 3,792.84 3,672.74 3,020.00 4,020.00
VEREDAS 0.00 0.00 1,883.25 1,484.16 1,663.68 1,660.08 1,689.60 1,958.40 1,836.48 1,856.88 1,856.88 1,954.80 1,713.36 1,578.48 1,464.00 1,596.72
61.71 ASFALTO 0.00 0.00 5,987.95 6,611.53 6,358.57 6,515.75 6,985.35 8,306.95 7,597.29 7,737.25 7,734.82 8,230.57 7,212.08 6,660.72 6,473.79 5,147.90
AFIRMADO

RED (INC. VEREDAS)

RED (INC. VER.S Y ASF.)

RED (INC. VEREDAS Y AFIRMADO)

SALDO
CONTRATO EJEC ACUM DEDUCTIVO + ADIC + ZONA ARQ. SALDO REAL
AGOST.20
ALCANTARILLADO 101,061.84 53,121.37 47,940.47 29,479.86
AGUA POTABLE 106,305.24 44,304.17 62,001.07 49,492.16
207,367.08 97,425.54 109,941.54 30,969.52 78,972.02
47% 53% 15% 38%
SECUNDARIAS

9.00 7.00 6.00 0.00

CRONOGRAMA VALORIZADO

OCT.21 NOV.21 DIC.21 ENE.22 JUN.20 JUL.20 AGO.20 SET.20 OCT.20 NOV.20 DIC.20 ENE.21 FEB.21 MAR.21 ABR.21 MAY.21 JUN.21 JUL.21 AGOST.21 SET.21 OCT.21 NOV.21 DIC.21 ENE.22

0.00 0.00 2,716,195.81 2,776,038.99 2,923,517.35 2,927,759.55 2,955,972.34 3,492,464.23 3,365,455.79 3,308,189.86 3,330,514.27 3,667,903.87 3,249,086.64 3,132,457.39 2,960,366.47 2,656,214.45 2,117,601.47 1,259,599.43 886,008.80 0.00
0.00 0.00 1,505,760.47 1,505,994.31 1,506,407.82 1,503,268.09 1,502,221.87 2,038,713.77 1,913,128.68 1,855,274.46 1,877,598.87 2,092,492.24 1,906,258.08 1,744,093.52 1,876,245.56 1,125,131.27 609,382.52 213,962.21 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 308,357.05 259,786.15 259,786.15 259,786.15 346,381.53 346,381.53 346,381.53 204,195.05 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 48,713.96 91,498.21 91,498.21 91,498.21 121,997.61 121,997.61 121,997.61 71,687.17 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 35,259.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 336.39 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 103,408.17 77,556.13 77,556.13 77,556.13 103,408.17 103,408.17 103,408.17 61,162.15 0.00 0.00 0.00 0.00 0.00 ### -3.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20,034.24 15,025.68 15,025.68 15,025.68 20,034.24 20,034.24 20,034.24 11,849.52 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 0.00 100,941.50 75,706.13 75,706.13 75,706.13 100,941.50 100,941.50 100,941.50 59,496.22 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 0.00 261,313.53 261,313.53 261,313.53 410,720.41 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 81,073.51 81,073.51 81,073.51 63,422.96 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 64,404.57 0.00 0.00 0.00 0.00 0.00 439.92 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 76,894.96 76,894.96 76,894.96 120,744.16 0.00 0.00 0.00 0.00 0.00 553.00 -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 14,781.36 14,781.36 14,781.36 23,210.40 0.00 0.00 0.00 0.00 0.00 663.60 -663.60
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 88,563.70 88,563.70 88,563.70 138,938.32 0.00 0.00 0.00 0.00 0.00 ### ###
0.00 0.00 0.00 0.00 0.00 0.00 0.00 170,670.44 185,741.01 141,681.16 141,681.16 46,800.57 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 71,267.76 78,245.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 881.12 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43,315.37 43,315.37 14,575.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 981.33 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35,731.93 38,239.43 35,105.05 35,105.05 11,283.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 248.00 1.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,963.12 7,451.76 6,840.96 6,840.96 2,198.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 297.60 -297.60
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56,707.63 61,804.60 56,419.78 56,419.78 18,742.30 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 0.00 515,748.75 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 81,034.07 0.00 0.00 0.00 0.00 529.08 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 13,910.32 0.00 0.00 0.00 0.00 104.95 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 0.00 218,922.24 0.00 0.00 0.00 0.00 344.00 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 42,023.04 0.00 0.00 0.00 0.00 412.80 -412.80
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 0.00 159,859.07 0.00 0.00 0.00 0.00 ### ###
0.00 0.00 412,697.91 412,697.91 412,697.91 412,697.91 412,697.91 467,022.23 373,891.62 360,097.24 360,097.24 360,097.24 360,097.24 360,097.24 651,947.57 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 54,324.32 173,837.83 173,837.83 173,837.83 173,837.83 173,837.83 173,837.83 314,665.18 0.00 0.00 0.00 0.00 0.00 ### 0.00
0.00 0.00 152,347.94 152,347.94 152,347.94 152,347.94 152,347.94 152,347.94 52,359.53 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 92,201.36 92,201.36 92,201.36 92,201.36 92,201.36 92,201.36 52,330.50 66,036.11 66,036.11 66,036.11 66,036.11 66,036.11 119,612.57 0.00 0.00 0.00 0.00 0.00 ### -4.00
0.00 0.00 0.00 0.00 0.00 0.00 18,079.68 18,079.68 18,079.68 18,079.68 18,079.68 18,079.68 10,261.44 12,948.96 12,948.96 12,948.96 12,948.96 12,948.96 23,454.72 0.00 0.00 0.00 0.00 0.00 ### ###
0.00 0.00 0.00 0.00 0.00 0.00 150,068.93 150,068.93 150,068.93 150,068.93 150,068.93 150,068.93 85,102.32 107,274.34 107,274.34 107,274.34 107,274.34 107,274.34 194,215.11 0.00 0.00 0.00 0.00 0.00 ### ###
0.00 0.00 328,435.92 328,669.75 329,083.27 329,083.27 329,083.27 328,037.40 329,083.27 329,083.27 329,083.27 329,083.27 329,083.27 166,918.70 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 27,266.00 75,588.92 75,588.92 75,588.92 75,588.92 75,588.92 75,588.92 75,588.92 75,588.92 75,588.92 38,266.89 0.00 0.00 0.00 0.00 0.00 0.00 ### 0.00
0.00 0.00 74,941.57 47,909.27 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 0.00 918.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 121,448.17 121,448.17 121,448.17 121,448.17 121,448.17 120,812.32 121,448.17 121,448.17 121,448.17 121,448.17 121,448.17 61,677.87 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 23,332.56 23,332.56 23,332.56 23,332.56 23,332.56 23,210.40 23,332.56 23,332.56 23,332.56 23,332.56 23,332.56 11,849.52 0.00 0.00 0.00 0.00 0.00 0.00 ### ###
0.00 0.00 0.00 0.00 0.00 0.00 108,713.62 108,713.75 108,713.62 108,713.62 108,713.62 108,425.76 108,713.62 108,713.62 108,713.62 108,713.62 108,713.62 55,124.42 0.00 0.00 0.00 0.00 0.00 0.00 ### ###
0.00 0.00 171,753.44 171,753.44 171,753.44 168,613.71 171,753.44 171,753.44 171,753.44 171,753.44 194,077.85 169,376.11 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 56,765.51 86,692.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 631.80 0.00
0.00 0.00 66,128.70 66,128.70 66,128.70 66,128.70 66,128.70 66,128.70 66,128.70 66,128.70 31,979.30 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 35,647.36 35,647.36 35,647.36 33,737.68 35,647.36 35,647.36 35,647.36 35,647.36 35,647.36 28,008.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 545.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 6,840.96 6,840.96 6,840.96 6,474.48 6,840.96 6,840.96 6,840.96 6,840.96 6,840.96 5,375.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 654.00 -654.00
0.00 0.00 0.00 0.00 0.00 0.00 63,136.42 63,136.42 63,136.42 62,272.85 63,136.42 63,136.42 63,136.42 63,136.42 62,844.72 49,300.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ### ###
2.00 1.00 0.00 0.00 592,873.21 592,873.21 592,873.21 592,873.21 588,687.26 592,873.21 592,873.21 592,873.21 592,873.21 579,440.00 609,382.52 609,382.52 609,382.52 609,382.52 609,382.52 213,962.21 0.00 0.00
980.00 343.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 145,939.54 145,939.54 145,939.54 145,939.54 145,939.54 51,204.98 0.00 0.00 ### 0.00
0.00 0.00 129,430.23 129,430.23 129,430.23 129,430.23 129,430.23 129,430.23 129,430.23 129,430.23 129,430.23 126,498.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ### 0.00
353.00 124.00 0.00 0.00 0.00 0.00 224,674.37 224,674.37 224,674.37 224,674.37 222,128.49 224,674.37 224,674.37 224,674.37 224,674.37 219,582.60 224,674.37 224,674.37 224,674.37 224,674.37 224,674.37 78,922.44 0.00 0.00 ### -2.00
423.60 148.80 0.00 0.00 0.00 0.00 43,122.48 43,122.48 43,122.48 43,122.48 42,633.84 43,122.48 43,122.48 43,122.48 43,122.48 42,145.20 43,122.48 43,122.48 43,122.48 43,122.48 43,122.48 15,147.84 0.00 0.00 ### ###
1,631.20 572.68 0.00 0.00 0.00 0.00 195,646.13 195,646.13 195,646.13 195,646.13 194,494.70 195,646.13 195,646.13 195,646.13 195,646.13 191,213.49 195,646.13 195,646.13 195,646.13 195,646.13 195,646.13 68,686.95 0.00 0.00 ### ###
0.00 0.00 1,210,435.34 1,270,044.68 1,417,109.53 1,424,491.46 1,453,750.47 1,453,750.47 1,452,327.11 1,452,915.40 1,452,915.40 1,575,411.63 1,342,828.56 1,388,363.87 1,084,120.90 1,531,083.18 1,508,218.95 1,045,637.22 886,008.80 0.00
0.00 0.00 0.00 0.00 0.00 0.00 541,443.08 541,443.08 540,019.72 540,608.01 540,608.01 349,489.81 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 0.00 104,933.26 104,933.26 73,706.87 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 31,475.62 105,770.79 105,770.79 68,426.35 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 0.00 270,775.35 270,775.35 269,598.07 269,598.07 269,598.07 174,238.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ### 6.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44,954.88 44,954.88 44,759.42 44,759.42 44,759.42 28,927.49 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 0.00 120,779.58 120,779.58 120,479.73 120,479.73 120,479.73 77,897.91 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 0.00 128,671.08 404,310.63 386,786.15 386,786.15 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 42,665.24 116,773.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 934.24 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 16,540.57 134,415.47 134,415.47 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 48,697.92 154,210.07 143,596.42 143,596.42 0.00 0.00 0.00 0.00 0.00 785.00 9.00
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 7,622.78 24,138.82 22,477.44 22,477.44 0.00 0.00 0.00 0.00 0.00 753.60 -753.60
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 29,685.15 92,648.13 86,296.83 86,296.83 0.00 0.00 0.00 0.00 0.00 ### ###
0.00 0.00 250,108.36 205,237.49 182,536.54 234,350.62 234,350.62 234,350.62 234,350.62 234,350.62 234,350.62 158,732.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 127,351.42 131,760.96 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 0.00 111,593.68 111,593.68 111,593.68 111,593.68 111,593.68 111,593.68 111,593.68 75,525.67 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 50,140.01 51,930.72 50,140.01 50,140.01 50,140.01 50,140.01 50,140.01 50,140.01 50,140.01 34,023.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 816.00 -2.00
0.00 0.00 0.00 0.00 0.00 0.00 8,209.15 8,502.34 8,209.15 8,209.15 8,209.15 8,209.15 8,209.15 8,209.15 8,209.15 5,570.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 783.36 -783.36
0.00 0.00 0.00 0.00 0.00 0.00 64,407.78 13,043.48 12,593.70 64,407.78 64,407.78 64,407.78 64,407.78 64,407.78 64,407.78 43,613.06 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 545,412.15 522,547.91 0.00 0.00 0.00
690.15 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 0.00 131,144.39 125,707.36 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
409.00 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 0.00 256,705.85 245,884.52 0.00 0.00 0.00 836.00 0.00
392.64 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 41,729.86 39,970.75 0.00 0.00 0.00 802.56 -802.56
925.34 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 0.00 115,832.06 110,985.28 0.00 0.00 0.00 ### ###
6.00 6.00 6.00 0.00 0.00 433,114.31 433,114.31 433,114.31 433,114.31 433,114.31 433,114.31 433,114.31 433,114.31 433,114.31 693,675.46 693,675.46 697,334.75 697,334.75 985,671.03 985,671.03 975,832.14 886,008.80 0.00
2,500.00 2,500.00 3,067.35 0.00 0.00 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 277,900.99 463,168.32 463,168.32 463,168.32 568,279.74 0.00 ### 3,067.35
800.00 769.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 181,155.40 181,155.40 181,155.40 181,155.40 181,155.40 181,155.40 174,244.32 0.00 0.00 ### 0.00
365.00 362.00 340.00 0.00 0.00 0.00 72,573.69 72,573.69 72,573.69 72,573.69 72,573.69 72,573.69 72,573.69 72,573.69 72,573.69 108,860.54 108,860.54 111,483.68 111,483.68 159,574.68 159,574.68 158,263.11 148,644.91 0.00 ### 6.00
350.40 347.52 326.40 0.00 0.00 0.00 16,222.85 16,222.85 16,222.85 16,222.85 16,222.85 16,222.85 16,222.85 16,222.85 16,222.85 24,334.27 24,334.27 24,920.64 24,920.64 35,670.72 35,670.72 35,377.54 33,227.52 0.00 ### ###
1,218.13 1,207.09 1,132.71 0.00 0.00 0.00 66,416.78 66,416.78 66,416.78 66,416.78 66,416.78 66,416.78 66,416.78 66,416.78 66,416.78 101,424.26 101,424.26 101,874.04 101,874.04 146,101.91 146,101.91 144,778.85 135,856.64 0.00 ### ###
0.00 0.00 244,842.47 244,842.47 244,842.47 244,842.47 244,842.47 244,842.47 244,842.47 244,842.47 244,842.47 244,842.47 244,842.47 304,242.96 0.00 0.00 0.00 69,805.08 0.00 0.00
0.00 0.00 95,259.60 95,259.60 95,259.60 95,259.60 95,259.60 95,259.60 95,259.60 95,259.60 95,259.60 95,259.60 95,259.60 50,123.75 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 0.00 119,153.52 0.00 0.00 0.00 0.00 0.00 0.00 273.89 0.00
0.00 0.00 0.00 0.00 0.00 0.00 68,050.43 68,050.43 68,050.43 68,050.43 68,050.43 68,050.43 68,050.43 68,050.43 68,050.43 68,050.43 68,050.43 61,245.39 0.00 0.00 0.00 0.00 0.00 0.00 ### -11.00
0.00 0.00 0.00 0.00 0.00 0.00 11,727.36 11,727.36 11,727.36 11,727.36 11,727.36 11,727.36 11,727.36 11,727.36 11,727.36 11,727.36 11,727.36 10,554.62 0.00 0.00 0.00 0.00 0.00 0.00 ### ###
0.00 0.00 0.00 0.00 0.00 0.00 69,805.08 69,805.08 69,805.08 69,805.08 69,805.08 69,805.08 69,805.08 69,805.08 69,805.08 69,805.08 69,805.08 63,165.68 0.00 0.00 0.00 69,805.08 0.00 0.00 ### ###
0.00 0.00 282,370.21 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 69,891.50 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 0.00 502.57 0.00
0.00 0.00 103,944.65 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 0.00 402.35 0.00
0.00 0.00 0.00 0.00 0.00 0.00 44,354.05 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 70.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 64,180.01 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 0.00 630.45 -630.45
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 0.00 386,850.41 556,616.22 512,184.07 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 54,116.94 129,199.13 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 83,408.29 87,416.23 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 0.00 871.61 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 154,026.85 276,989.46 276,989.46 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 0.00 0.00 0.00 0.00 0.00 0.00 23,259.26 41,827.58 41,827.58 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 0.00 126,156.01 96,266.00 64,167.90 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 ### ###

980.00 343.85 0.00 0.00 0.00 0.00 896,819.70 897,053.40 897,467.05 895,557.37 894,921.17 1,245,536.52 1,216,984.60 1,140,266.46 1,162,882.57 1,306,926.92 1,190,899.20 1,093,806.87 1,186,312.67 684,480.55 370,613.91 130,127.42 0.00 0.00
3,990.15 3,269.48 3,067.35 0.00 0.00 0.00 909,466.33 934,911.53 1,094,041.03 1,081,706.98 1,051,227.01 1,051,227.01 1,050,298.96 1,050,887.25 1,050,887.25 1,174,803.76 1,018,750.63 1,079,074.62 848,551.96 1,191,748.63 1,175,490.28 795,675.75 716,924.65 0.00
1,166.64 496.32 326.40 0.00 0.00 0.00 191,715.05 151,087.49 169,362.62 168,996.14 172,001.28 199,365.12 186,953.66 189,030.38 189,030.38 198,998.64 174,420.05 160,689.26 149,035.20 162,546.10 118,763.95 50,525.38 33,227.52 0.00
3,774.67 1,779.77 1,132.71 0.00 0.00 718,194.72 792,986.57 762,646.65 781,499.06 837,822.88 996,335.58 911,218.57 928,005.77 927,714.07 987,174.55 865,016.76 798,886.64 776,466.64 617,439.17 452,733.32 283,270.89 135,856.64 0.00
369,516.39 407,997.34 392,387.23 402,086.93 431,065.95 512,621.88 468,828.56 477,465.70 477,315.62 507,908.47 445,057.40 411,032.97 399,497.72 317,676.93 232,934.58 109,829.71 69,899.23

0.00 0.00 1,998,001.09 1,983,052.42 2,160,870.71 2,146,260.50 2,118,149.46 2,496,128.65 2,454,237.22 2,380,184.09 2,402,800.20 2,680,729.32 2,384,069.88 2,333,570.75 2,183,899.83 2,038,775.28 1,664,868.15 976,328.54 750,152.17 0.00

0.00 2,716,195.81 2,776,038.99 2,923,517.35 2,927,759.55 2,955,972.34 3,492,464.23 3,365,455.79 3,308,189.86 3,330,514.27 3,667,903.87 3,249,086.64 3,132,457.39 2,960,366.47 2,656,214.45 2,117,601.47 1,259,599.43 886,008.80 0.00

2,367,517.48 2,391,049.76 2,553,257.94 2,548,347.43 2,549,215.41 3,008,750.53 2,923,065.79 2,857,649.79 2,880,115.82 3,188,637.79 2,829,127.28 2,744,603.72 2,583,397.55 2,356,452.21 1,897,802.73 1,086,158.25 820,051.39
COMPOSICION DE CUADRILLAS (REINICIO DE ACTIVIDADES)
DESCRIPCION

Item CAPATAZ INGENIERO RESPONSABLE ACTIVIDAD CAP OP TOP

S/ 27.54 S/ 21.01
Frente N° 001
1 Lensky Davila EDUARDO BODERO RED Y CNX ALC 1
2 Pedro Herrera EDUARDO BODERO RED Y CNX ALC 1
3 Elises Villegas EDUARDO BODERO RED Y CNX AP 1 0.5
4 Genaro Moreno EDUARDO BODERO RED Y CNX AP 1
5 Edy Barrientos EDUARDO BODERO RED Y CNX AP 1 0.5
Frente N° 002
1 Luis Pereda EDWIN VEGA RED Y CNX AP 1
2 Walter Vega EDWIN VEGA RED Y CNX AP 1
3 Alejandro Solorzano EDWIN VEGA RED Y CNX AP 1
3 Jose Agama EDWIN VEGA RED Y CNX ALC 1
4 Jesús Sanchez EDWIN VEGA RED Y CNX AP 1
5 Oscar Lampa EDWIN VEGA RED Y CNX ALC 1 1
Frente N° 003
1 Ruben Flores JULIO HUAMANCHUMO RED Y CNX AP 1
2 Mario Ramirez JULIO HUAMANCHUMO RED Y CNX ALC 1
3 Mariano Vera JULIO HUAMANCHUMO RED Y CNX ALC 1 1
4 Justino Menacho JULIO HUAMANCHUMO RED Y CNX ALC 1
5 Julio Reyes JULIO HUAMANCHUMO RED Y CNX ALC 1

Total 16
HH S/ 440.64 S/ 63.03
48 HS S/ 21,150.72 S/ 3,025.44
 MANO DE OBRA

OP.
OF TOP OP OF PE VIG Retroex/E OP. Mini. TOTAL
xcava

S/ 17.03 S/ 21.01 S/ 17.03 S/ 15.34 S/ 7.32 S/ 21.01 S/ 21.01

0.5 5 7 3 1 0.5 1 19
0.5 5 8 3 1 0.5 1 20
5 8 3 1 0.5 1 20
1 5 8 3 1 0.5 1 20.5
4 9 3 1 1 19.5

0.5 5 7 2 1 0.5 1 18
0.5 5 7 2 1 0.5 1 18
0.5 5 7 3 1 0.5 1 19
1 5 9 3 1 1 1 22
0.5 2 4 0.5 1 9
5 4 2 1 1 1 16

0.5 5 5
0.5 5 7
5 8
0.5 5 8
0.5 5 8
2 1 0.5 1 16
2 1 0.5 17
3 1 1 1 21
2 1 0.5 1 19
2 1 0.5 1 19

7 76 114 38 15 9 15 293
S/ 119.21 S/ 1,596.76 S/ 1,941.42 S/ 582.92 S/ 109.80 S/ 189.09 S/ 315.15 S/ 5,358.02
S/ 5,722.08 S/ 76,644.48 S/ 93,188.16 S/ 27,980.16 S/ 5,270.40 S/ 9,076.32 S/ 15,127.20 S/ 257,184.96
Descuento Covid S/ 46,293.29
MO Semanal S/ 210,891.67

1125
23.4375
4462.08
 EQUIPOS PESADOS

Retroexcavado
Excavadora Retroexcava Minicarga Compreso Camion Camion
ra CON
SOBRE LLANTAS dora dor ra Grua Cisterna
MARTILLO

S/ 182.40 S/ 89.62 S/ 98.79 S/ 55.49 S/ 23.24 S/ 113.50 S/ 77.08

0.5 1 0.2
0.5 1 0.2
0.5 0.5 1 1 0.2
0.5 0.5 1 0.2
1 1 0.2

0.5 1 0.1
0.5 1 0.1
0.5 1 1 0.1
1.0 1 0.1
0.5 0.1
1 1 0.1

0.5 1 0.1
0.5 0.1
1 1 0.1
0.5 1 0.1
0.5 1 0.1

2 7 1 14 0 2
Horas Minimas Semanal
S/ 13,680.00 S/ 23,525.25 S/ 3,704.63 S/ 29,132.25 S/ 4,256.00 S/ 3,699.84
HH Semanal
Sin Descuento Covid
HH Semanal

S/ 123,555.76
 EQUIPOS LIVIANOS

Camion Vibro Rodillo Martillo Grupo Motobomb Motobomb Trompo

Baranda apizonadores Tadem T2100 Electrogeno a 4" a 3" Mezclador

S/ 12.50 S/ 7.00 S/ 33.20 S/ 5.62 S/ 12.72 S/ 11.63 S/ 11.63 S/ 30.00

0.6 2 1 1 1
0.6 2
0.6 2 1 1 1 1
0.6 2 1 1 1
0.6 2 1 1 1

0.3 2 1 1 1
0.3 2 1 1 1
0.3 2 1 1 1
0.3 2 1 1 1 1
0.3 2 1 1 1
0.3 2 1 1 1 1

0.4 2 1 1 1 1
0.4 2 1 1 1
0.4 2 1 1 1 1
0.4 2 1 1 1
0.4 2

7 32 2 14 14 7 7 3
37.5
S/ 4,199.88 S/ 10,752.00 S/ 3,187.20 S/ 3,776.64 S/ 8,547.84 S/ 3,907.68 S/ 3,907.68 S/ 4,320.00
S/ 82,197.85
-
S/ 82,197.85

77.08
S

Cortadora de Equipo de
Motofumigad
concreto termofusion y
ora (para P.H.)
manual Electrofusion

S/ 23.00 S/ 10.00 S/ 11.63

1 1 1
1 1

1 1
1 1

1
1

1 1 1

7 2 6
Horas Semanal 48
S/ 7,728.00 S/ 960.00 S/ 3,349.44
HH Semanal S/ 50,436.48
Descuento Covid S/ 9,078.57
HH Semanal S/ 41,357.91

Operario Equipo
S/ 4,033.92 S/ 1,920.00
S/ 5,953.92
 FRENTE CAT SOLDADOR CAPATAZ
JULIO 1 TERMO
NORTON FLORES
HUAMANCHUMO 1 ELECTRO

1 TERMO ALQUILADO BARRIENT

EDUARDO BODERO OS, ELISES,
2 ELECTRO CASA MORENO

1 TERMO PEREDA,
SOLORZAN
EDWIN VEGA SHACOPE O, VEGA ,
1 ELECTRO SANCHEZ
 DISTRIBUCIÓN DE TOPÓGRAFOS EN LOS FRENTES

FRENTE CAT TOPO CAPATAZ

FLORES
OF PEREDA
RAMIREZ
JULIO
MENACHO
HUAMANCHUMO OF CAYCHO
REYES
OP GALVEZ VERA
BARRIENTOS
OP GOMEZ
ELISES
EDUARDO
OF MIGUEL MORENO
BODERO
LENSKI
OF TARAPAQUI
HERRERA
VEGA
OF SACHA
SOLORZANO
PEREDA
EDWIN VEGA OF LAMPA
SANCHEZ
OP NICHO LAMPA
OF DANILO AGAMA
TOTAL 10 16
 PROGRAMACION REDES SECUNDARIAS

CRONOGRAMA DE METRADO

ACTIVIDAD MAY.20 JUN.20

REDES DE ALCANTARILLADO
EDUARDO SECTOR 97
RED MEJORADA
Instalacion de tuberia DN 200-250 SN 2 de 0.76 a 1.00 (exc,ref,inst,rell,pruebas) 32.34
Instalacion de tuberia DN 200-250 SN 2 de 1.01 a 1.50 (exc,ref,inst,rell,pruebas) 1,225.60
Instalacion de tuberia DN 200-250 SN 2 de 1.51 a 2.00 (exc,ref,inst,rell,pruebas) 142.06
Instalacion de tuberia DN 200-250 SN 2 de 2.01 a 2.50 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 2 de 2.51 a 3.00 (exc,ref,inst,rell,pruebas +entibado)
Instalacion de tuberia DN 200-250 SN 4 de 3.01 a 3.50 (exc,ref,inst,rell,pruebas +entibado)
EDUARDO SECTOR 123
RED MEJORADA
Instalacion de tuberia DN 200-250 SN 2 de 0.76 a 1.00 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 2 de 1.01 a 1.50 (exc,ref,inst,rell,pruebas) 510.45
Instalacion de tuberia DN 200-250 SN 2 de 1.51 a 2.00 (exc,ref,inst,rell,pruebas) 189.55
Instalacion de tuberia DN 200-250 SN 2 de 2.01 a 2.50 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 2 de 2.51 a 3.00 (exc,ref,inst,rell,pruebas +entibado)
Instalacion de tuberia DN 200-250 SN 4 de 3.01 a 3.50 (exc,ref,inst,rell,pruebas +entibado)
EDWIN SECTOR 302B
RED PROYECTADA
Instalacion de tuberia DN 200-250 SN 2 de 1.01 a 1.50 (exc,ref,inst,rell,pruebas)
EDWIN RED MEJORADA
Instalacion de tuberia DN 200-250 SN 2 de 1.01 a 1.50 (exc,ref,inst,rell,pruebas) 180.00
Instalacion de tuberia DN 200-250 SN 2 de 1.51 a 2.00 (exc,ref,inst,rell,pruebas) 520.00
Instalacion de tuberia DN 200-250 SN 2 de 2.01 a 2.50 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 2 de 2.51 a 3.00 (exc,ref,inst,rell,pruebas +entibado)
Instalacion de tuberia DN 200-250 SN 4 de 3.51 a 4.00 (exc,ref,inst,rell,pruebas +entibado)
Instalacion de tuberia DN 200-250 SN 4 de 4.01 a 5.00 (exc,ref,inst,rell,pruebas+entibado)
Instalacion de tuberia DN 200-250 SN 4 de 5.01 a 6.00 (exc,ref,inst,rell,pruebas+entibado)
JULIO SECTOR 303
RED PROYECTADA
Instalacion de tuberia DN 200-250 SN 2 de 1.51 a 2.00 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 2 de 2.01 a 2.50 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 4 de 3.01 a 3.50 (exc,ref,inst,rell,pruebas +entibado)
Instalacion de tuberia DN 200-250 SN 4 de 3.51 a 4.00 (exc,ref,inst,rell,pruebas +entibado)
JULIO RED MEJORADA
Instalacion de tuberia DN 200-250 SN 2 de 0.76 a 1.00 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 2 de 1.01 a 1.50 (exc,ref,inst,rell,pruebas) 2,681.88
Instalacion de tuberia DN 200-250 SN 2 de 1.51 a 2.00 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 2 de 2.01 a 2.50 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200-250 SN 2 de 2.51 a 3.00 (exc,ref,inst,rell,pruebas +entibado)
Instalacion de tuberia DN 200-250 SN 4 de 3.01 a 3.50 (exc,ref,inst,rell,pruebas +entibado)
Instalacion de tuberia DN 200-250 SN 4 de 3.51 a 4.00 (exc,ref,inst,rell,pruebas +entibado)
Instalacion de tuberia DN 200-250 SN 4 de 4.01 a 5.00 (exc,ref,inst,rell,pruebas+entibado)
Instalacion de tuberia DN 200-250 SN 4 de 5.01 a 6.00 (exc,ref,inst,rell,pruebas+entibado)
Instalacion de tuberia DN 315-355 SN 2 de 1.51 a 2.00 (exc,ref,inst,rell,pruebas +entibado) 5.47
Instalacion de tuberia DN 315-355 SN 2 de 2.51 a 3.00 (exc,ref,inst,rell,pruebas +entibado) 112.65
REDES DE AGUA POTABLE
EDUARDO SECTOR 87
RED PROYECTADA
Instalacion de tuberia DN 110 (exc,ref,inst,rell,pruebas)
EDUARDO SECTOR 97
 RED PROYECTADA
Instalacion de tuberia DN 110 (exc,ref,inst,rell,pruebas) 1,192.75
Instalacion de tuberia DN 160 (exc,ref,inst,rell,pruebas) 1,000.00
Instalacion de tuberia DN 200 (exc,ref,inst,rell,pruebas) 85.69
Instalacion de tuberia DN 250 (exc,ref,inst,rell,pruebas) 421.56
JULIO SECTOR 123
RED PROYECTADA
Instalacion de tuberia DN 110 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 160 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 200 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 250 (exc,ref,inst,rell,pruebas)
EDWIN SECTOR 302B
RED PROYECTADA
Instalacion de tuberia DN 110 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 160 (exc,ref,inst,rell,pruebas)
RED MEJORADA
Instalacion de tuberia DN 160 (exc,ref,inst,rell,pruebas)
JULIO SECTOR 303
RED PROYECTADA
Instalacion de tuberia DN 110 (exc,ref,inst,rell,pruebas)
RED MEJORADA
Instalacion de tuberia DN 110 (exc,ref,inst,rell,pruebas) 222.76
Instalacion de tuberia DN 160 (exc,ref,inst,rell,pruebas) 346.13
Instalacion de tuberia DN 200 (exc,ref,inst,rell,pruebas)
Instalacion de tuberia DN 250 (exc,ref,inst,rell,pruebas) 331.11
 9.00 12.00 17.00 20.00

RONOGRAMA DE METRADOS

JUL.20 AGO.20

233.73
1,352.42 220.10
47.58 468.37
440.21
37.59

657.24 87.51
42.76 353.35
256.20
2.94

372.82

782.91 686.10
800.00 841.08
101.01 100.00
58.60 100.00
48.80
120.74
187.94

175.16
56.11
130.43
62.66

209.56 891.22
2,934.12 2,200.81
731.37 211.23
119.08 154.12
205.87 193.58
5.01
51.97
67.70

730.00
1,397.21 2,700.00
1,302.79

1,460.47
869.95
311.22
58.36

345.61
156.96

402.35

1,083.97

831.63
78.89
 METRADO
ACTIVIDAD JUN.20 JUL.20 AGO.20 SET.20 OCT.20 NOV.20
CONTRATO

REDES SECUNDARIAS 2,716,195.81 2,776,038.99 2,923,517.35 2,927,759.55

REDES DE ALCANTARILLADO 1,505,760.47 1,505,994.31 1,506,407.82 1,503,268.09
REDES DE AGUA POT 1,210,435.34 1,270,044.68 1,417,109.53 1,424,491.46

METRADO
ACTIVIDAD AGO.20 SET.20 OCT.20 NOV.20
CONTRATO

REDES SECUNDARIAS 3,677,299.79 3,608,549.25 3,716,442.26 4,710,402.31

REDES Y CONEXIONES DE ALCANTARILLADO 2,539,040.84 2,140,427.18 2,003,956.11 2,403,335.10
REDES Y CONEXIONES DE AGUA POTABLE 1,138,258.95 1,468,122.07 1,712,486.15 2,307,067.21
 CRONOGRAMA VALORIZADO - LUIS RODRIGUEZ

DIC.20 ENE.21 FEB.21 MAR.21 ABR.21 MAY.21 JUN.21

2,955,972.34 3,492,464.23 3,365,455.79 3,308,189.86 3,330,514.27 3,667,903.87 3,249,086.64

1,502,221.87 2,038,713.77 1,913,128.68 1,855,274.46 1,877,598.87 2,092,492.24 1,906,258.08
1,453,750.47 1,453,750.47 1,452,327.11 1,452,915.40 1,452,915.40 1,575,411.63 1,342,828.56

CRONOGRAMA VALORIZADO - MARTIN ORTIZ

DIC.20 ENE.21 FEB.21 MAR.21 ABR.21 MAY.21 JUN.21

3,774,018.18 3,618,853.58 4,169,951.47 4,289,246.10 3,024,178.13 2,975,023.32 2,451,831.90

2,685,895.02 2,530,730.42 2,655,381.34 2,664,000.33 2,126,918.63 695,184.62 1,015,857.80
1,088,123.16 1,088,123.16 1,514,570.13 1,625,245.77 897,259.50 2,279,838.70 1,435,974.10
 JUL.21 AGOST.21 SET.21 OCT.21 NOV.21 DIC.21 ENE.22

3,132,457.39 2,960,366.47 2,656,214.45 2,117,601.47 1,259,599.43 886,008.80 0.00

1,744,093.52 1,876,245.56 1,125,131.27 609,382.52 213,962.21 0.00
1,388,363.87 1,084,120.90 1,531,083.18 1,508,218.95 1,045,637.22 886,008.80

JUL.21 AGOST.21 SET.21 OCT.21 NOV.21 DIC.21 ENE.22

2,086,863.51 1,962,714.93 1,671,763.54 1,727,488.98 1,499,024.60 0.00 0.00

603,023.65 478,875.07 235,789.44 243,649.12 63,050.50
1,483,839.86 1,483,839.86 1,435,974.10 1,483,839.86 1,435,974.10
47,725,346.71

48,963,651.83

1,238,305.12