Sunteți pe pagina 1din 76

FICHA TECNICA

DAT O S G E N E RAL E S D E LA O B RA
I.- GENERALIDADES
Nombre del Proyecto

Localidad
Distrito
Provincia
Regin

:
:
:
:

II.- DATOS GENERALES


1. Sistema de Contratacin
2. Contrato de Obra
3. Modalidad
4. Contratista
5. Monto Referencial (con IGV)
6. Monto Contratado (con IGV)
5. Monto para elaboracion de expediente tecnico
6. Monto Contratado para ejecucion (con IGV)
7. Factor de Relacin
8. Plazo de Ejecucin
9. Monto Adelanto Directo (con IGV)
10. Fecha entrega adelanto directo
11. Monto adelanto materiales (con IGV)
12. Fecha entrega adelanto materiales
13. Fecha entrega de terreno
14. Fecha contractual inicio de obra
15. Fecha contractual termino
16.- Fecha Real de Termino
17. Carta Fianza de Fiel Cumplimiento
Entidad Financiera
Vigencia hasta
18. Carta Fianza Adelanto Directo
Entidad Financiera
Vigencia hasta
19. Carta Fianza Adelanto Materiales
Entidad Financiera
Vigencia hasta
20. Ampliaciones de Plazo
R.G.I. N

:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:

N dias
21. Adicionales de Obra
R.G.I. N
Monto (con IGV)
Incidencia
22. Deductivos de Obra
R.G.I. N
Monto (con IGV)
Incidencia

:
:
:
:

III.- SITUACIN DE LA OBRA


A.- ASPECTOS TECNICOS
1. Situacin de la Obra al mes de
2. Avance programado vigente mes
3. Avance ejecutado al mes
4. Avance progr. Acum. al mes
5. Avance ejec. Acum. al mes
6. Situacin actual de la obra
Normal
Atrasada
Adelantada

:
:
:
:
:
:
:
:

7. Desarrollo de la Obra
Aspectos crticos
Problemas encontrados
Acciones correctivas tomadas
Comentarios relevantes
8. Plan de trabajo
9. Conclusiones
10. Recomendaciones
B.- ASPECTO ECONOMICO
1. Numero de valorizaciones pagadas
2. Numero de valorizaciones tramitadas
3. Valoriz. acumulada en el mes
4. Amortizaciones al mes de
Adelanto directo acumulado
Adelanto por materiales acumulado
5. Estado de Fianzas Bancarias
* Fiel cumplimiento
Vigente :
* Adelanto Directo
Vigente :
* Adelanto por materiales
Vigente :
METAS LOGRADAS

:
:
:
:
:
:
:

:
:
:
:
:

SI
NO
NO
:

FICHA TECNICA
DAT O S G E N E RAL E S D E LA O B RA

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO


POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS APURIMAC
COMUNIDAD DE HUIRACOCHAN
POMACOCHA
ANDAHUUAYLAS
APURIMAC

A SUMA ALZADA
ADJUDICACION DIRECTA PUBLICA N 002-2014-MDP
CONTRATO
CONSORCIO VIAL POMACOCHA
S/. 5,136,490.97
S/. 5,136,490.97
S/. 10,846.04
S/. 4,934,358.70
1.00
150
S/. 0.00
S/. 0.00
15-ene-16
15-ene-16
13-jun-16
13-jun-16
N 0011-0202-9800042718-91
BBVA CONTINENTAL
30-jun-15
No existe adelanto

No existe adelanto

Ninguna

Ninguno

Ninguno

29-jun-16
44.23%
13.46%
44.23%
19.13%

-25.11%
Obra ejecutada de acuerdo a especificaciones tcnicas
Ninguno

La obra se ejecut con normalidad

0
2
2
S/. 0.00
S/. 0.00

Vencida :

NO

Vencida :

NO

Vencida :

NO

13.46%

INFORME TECNICO
VALORIZACIN N 01
(DESDE 01 AL 29 DE FEBRERO DEL 2016)
Nombre del Proyecto :

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS

DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS


Contratista :

CONSORCIO VIAL POMACOCHA

Propietario :

PRONIED-MUNICIPALIDAD DISTRITAL DE POMACOCHA

Supervisa:

CONSORCIO AUQUIMARCA

Fecha Presentacin :

29 DE FEBRERO 2016

I. GENERALIDADES
1.1 DEL PROYECTO
1.1.1 Ubicacin
Regin: APURIMAC
Distrito: POMACOCHA
Localidad: POMACOCHA
1.1.2 Caractersticas Econmicas
Financiamiento:

PRONIED-MUNICIPALIDAD DISTRITAL DE P

Valor Referencial:

S/.

4,934,358.70

Monto Contratado:

S/.

4,934,358.70

Factor de Relacin:
Monto de Anticipo:

1.0000
S/.

Adelanto por materiales:


Adicionales Aprobados:

S/.

0.00

Deductivos Aprobados:

S/.

0.00

1.1.3 Caractersticas Tcnicas


Plazo Contractual:

150

Firma de Contrato:

09-Nov-2015

Entrega de Terreno:

08-Feb-2016

Fecha Inicio Contractual:

08-Feb-2016

Fecha Trmino Contractual:

07-Jul-2016

Das Calendarios

Ampliacin de Plazo:

NO

1.1.4 Fecha de Vencimiento de Documentos:


Concepto

Importe

Cart

Garantizado (S/.)
Fiel Cumplimiento
Adelanto directo
Adelanto por materiales
II.

S/. 141,140.43

2.75%
0.00%
0.00%

06-Nov-2015
NO
NO

ACTIVIDADES DESARROLLADAS DURANTE EL MES : AVANCES


AVANCES:
Avance programado del mes:
Avance ejecutado del mes:
Situasin actual:

44.23%
13.46%
Adelantado

III.

PROBLEMAS ENCONTRADOS -ALTERNATIVAS DE SOLUCION


Ninguno

IV.

ORGANIZACIN DEL CONTRATISTA


1. Personal Profesional.1 Ing. Residente de Obra
1 Asistente de residente
1 Especialista en Mecanico de suelos
1 Especialista en E.I.A.
1 Especialista en Instalaciones Sanitarias
2. Personal Tecnico:
1 Maestro de obra:
1 topografo
3.Personal Obrero:
4 operario
4 oficiales
01 almacenero
20 peones
02 conductores
..
..
EQUIPO MINIMO:
Equipo mnimo ofertado:
1
2

v.

Fecha Emisin

Equipo en obra:
1 1Rodillo liso vibr. autop. 70-100hp
2 2Cargador s/llantas 200-250 hp 4 yd

3
4
5
6
7
8

3 2Retroexcavador 326 dl. catarpillar


4 1Tractor de orugas de 190-240 hp
5 1Excavadora sobre oruga 115-165 h
6 2Motoniveladora de 125 hp
7 4Mamion volquete 15 m3.
8 2Camion cisterna 4x2 (agua) 3,000 g
9 1Camioneta pick-up 4x4
1Cibrador de concreto 4 hp 2.40"

NICO
N 01
DEL 2016)

VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA,

PROVINCIA DE ANDAHUAYLAS - APURIMAC

Provincia: ANDAHUAYLAS

MUNICIPALIDAD DISTRITAL DE POMACOCHA

Carta Fianza
Fecha
Vencimiento

Entidad que financia

30-Jun-2015

BBVAContinental

Acum Program.
Acum ejecutado.

odillo liso vibr. autop. 70-100hp


argador s/llantas 200-250 hp 4 yd3.

Situacin
Vigente

44.23%
16.29%

etroexcavador 326 dl. catarpillar


actor de orugas de 190-240 hp
cavadora sobre oruga 115-165 hp
otoniveladora de 125 hp
amion volquete 15 m3.
amion cisterna 4x2 (agua) 3,000 gal.
amioneta pick-up 4x4
brador de concreto 4 hp 2.40"

CALCULO RE REAJUSTES FEBRERO 2015

Obra

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE
POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC
Propietario

PRONIED-MUNICIPALIDAD DISTRITAL DE POMACOCHA

Contratista

CONSORCIO VIAL POMACOCHA

Representante Legal
Residente de Obra

Ing. Edwin Acosta Ccahuana


Ing. Reynaldo Melquiades Reyes Roque.

Supervision

CONSORCIO AUQUIMARCA

Plazo:

150 Dias calendario

Fecha:

29 DE FEBRERO 2016

0
POMACOCHA

Lugar
Monto Contratado

S/. 4,934,358.70

VALORIZACION DE OBRA N 01
PERIODO DEL 08/02/2016 AL 29/02/2016

CONCEPTO
VALORIZACION
VALORIZACION DE OBRA N 02= V02
DEDUCCION DE REAJUSTES: D
DEDUCCION DEL REJUSTE QUE NO CORRESPONDE POR ADELANTO DIRECTO
DEDUCCION DEL REAJUSTE QUE NO CORRESPONDE POR PAGO A CTA MATERIALES N 01

PARCIAL

S/. 562,970.93

VALORIZACION NETA: VN=VB - A =

VALORIZACION LIQUIDA: VN =

IMPUESTO GENERAL A LAS VENTAS: 0.18*VN =

EQUIPAMIENTO

CAPACITACION

MONTO A CANCELAR: IGV+VN =

S/. 562,970.93
S/. 0.00

S/. 0.00
S/. 0.00

VALORIZACION BRUTA:: VB = V01 - D =


AMORTIZACION DE ADELANTOS: A
AMORTIZACION POR ADELANTO DIRECTO 0.2*VB
AMORTIZACION POR PAGO CTA POR MATERIALES 0.4*VB

SUB TOTAL

S/. 562,970.93
S/. 0.00
S/. 0.00
S/. 0.00

S/. 562,970.93

S/. 562,970.93

S/. 101,334.77

S/. 0.00

S/. 0.00

S/. 664,305.70

CONTROL DE VALORIZACIONES
(DESDE 01 AL 29 DE FEBRERO DEL 2016)
Obra

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC

Propietario
Contratista

PRONIED-MUNICIPALIDAD DISTRITAL DE POMACOCHA


CONSORCIO VIAL POMACOCHA

Residente
Supervision

CONSORCIO AUQUIMARCA

Lugar

POMACOCHA

Monto: S/.

S/. 4,934,358.70
VALORIZACIONES : V. TOTAL
1RA VALORIZACION

2da VALORIZACION

3ra VALORIZACION 4ta VALORIZACION 5ta VALORIZACION

S/. 664,305.70

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

13.46%

0.00%

0.00%

0.00%

0.00%

Plazo:

150 DIAS CALENDARIO

Fecha:

29 DE FEBRERO 2016

VALORIZACION MENS
(DESDE
Obra
Financia
Contratista
Supervision

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC
PRONIED-MUNICIPALIDAD DISTRITAL DE POMACOCHA
CONSORCIO VIAL POMACOCHA
CONSORCIO AUQUIMARCA

Lugar
Monto

POMACOCHA
4934358.70206
PRESUPUESTO CONTRATADO
ITEM

01
01.01
01.02
01.03
01.04
02
2.01
02.02
02.03
02.04
02.05
02.06
02.07
03
03.01
04
04.01
04.01.01

DESCRIPCION

TRABAJOS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOTOPOGRAFIA Y GEOREFERENCIACION
MANTENIMIENTO DE TRANSITO TEMPORAL Y SEGURIDAD VIAL
CAMPAMENTO PROVISIONAL
MOVIMIENTO DE TIERRAS
DESBROCE Y LIMPIEZA
EXCAVACION PARA EXPLANACIONES NO CLASIFICADA
EXCAVACION EN ROCA SUELTA
EXCAVACION EN ROCA FIJA
DESQUINCHE DE TALUDES
TERRAPLENES CON MATERIAL PROPIO
PERFILADO Y COMPACTADO DE SUB RASANTE
PAVIMENTOS
AFIRMADO GRANULAR CON ESTABILIZADORES DE SUELOS.
DRENAJE
CUNETAS
PERFILADO DE CUNETAS SIN REVESTIR

Und

GLB
KM
GLB
glb

Metrado

Precio

Parcial

S/.

S/.

1.00
12.12
1.00
1.00

38,278.66
1,361.81
9,195.09
81,983.93

38,278.66
16,505.14
9,195.09
81,983.93

HA
m3
m3
m3
m3
m3
m2

2.42
137,836.13
17,314.51
10,697.19
5,131.00
32,118.26
67,540.77

2,693.04
4.26
18.28
33.44
4.28
5.62
2.39

6,517.16
587,181.91
316,509.24
357,714.03
21,960.68
180,504.62
161,422.44

m3

10,131.12

48.14

487,712.12

15,840.00

3.19

50,529.60

VALORIZACION MENS
(DESDE
Obra
Financia
Contratista
Supervision

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC
PRONIED-MUNICIPALIDAD DISTRITAL DE POMACOCHA
CONSORCIO VIAL POMACOCHA
CONSORCIO AUQUIMARCA

Lugar
Monto

POMACOCHA
4934358.70206
PRESUPUESTO CONTRATADO
ITEM

04.01.02
04.02
04.02.01
04.02.02
04.02.03
04.02.04
04.02.05
04.02.06
04.02.07
04.02.08
04.02.09
04.02.10
04.02.11
04.02.12
04.03
04.03.01
04.03.02
04.03.03
04.03.04

DESCRIPCION

CONSTRUCCION DE CUNETAS EN ROCA SUELTA


ALCANTARILLAS TMC DIAMETRO 36"
NIVELACION, TRAZO Y REPLANTEO EN OBRAS DE ARTE
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
NIVELACION INT. Y APISONADO FINAL DE TERRENO PREVIO AL PISO
SUMINISTRO E INSTALACION DE ALCANTARILLA TMC 36"
RELLENO CON MATERIAL PROPIO EN OBRAS DE ARTE
SOLADO PARA ALCANTARILLAS.
ENCOFRADO Y DESENCOFRADO DE ALCANTARILLA
CONCRETO EN MUROS F'C= 175 KG/CM2 ALCANTARILLAS
CONCRETO F'C= 210 KG/CM2 ALCANTARILLAS.
ACERO DE REFUERZO FY=4200 KG/CM2
CONCRETO PARA EMBOQUILLADO FC=140 KG/CM2 + 70% PG
ELIMINACION DE MATERIAL EXCEDENTE HASTA 30 m
BADENES
NIVELACION, TRAZO Y REPLANTEO EN OBRAS DE ARTE
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
NIVELACION INT. Y APISONADO FINAL DE TERRENO PREVIO AL PISO
SOLADO PARA ESTRUCTURAS E=4"

Und

Metrado

Precio

Parcial

S/.

S/.

2,200.00

8.43

18,546.00

m2
m3
m2
m
m3
m2
m2
m3
m3
kg
m3
m3

152.11
166.86
172.25
100.70
50.45
71.55
252.89
70.43
21.81
6,183.36
69.54
139.70

2.80
46.87
4.74
431.77
26.28
61.49
69.55
516.54
534.21
5.32
104.86
24.21

425.91
7,820.73
816.47
43,479.24
1,325.83
4,399.61
17,588.50
36,379.91
11,651.12
32,895.48
7,291.96
3,382.14

m2
m3
m2
m2

170.00
277.75
100.00
100.00

2.80
46.87
4.74
59.04

476.00
13,018.14
474.00
5,904.00

VALORIZACION MENS
(DESDE
Obra
Financia
Contratista
Supervision

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC
PRONIED-MUNICIPALIDAD DISTRITAL DE POMACOCHA
CONSORCIO VIAL POMACOCHA
CONSORCIO AUQUIMARCA

Lugar
Monto

POMACOCHA
4934358.70206
PRESUPUESTO CONTRATADO
ITEM

04.03.05
04.03.06
04.03.07
04.03.08
04.03.09
05
05.01
05.02
05.03
05.04
06
06.01
06.02
06.03
06.04
07
07.01
07.02
07.03

DESCRIPCION

ENCOFRADO Y DESENCOFRADO DE BADEN


CONCRETO F'C=175 KG/CM2 + 30% PM
MAMPOSTERIA DE PIEDRA
JUNTAS CON RELLENO ASFALTICO E=1" EN CONCRETO FC=210 KG/CM2
ELIMINACION DE MATERIAL EXCEDENTE HASTA 30 m
TRANSPORTE
TRANSPORTE DE MATERIAL DE AFIRMADO D < 1 KM
TRANSPORTE DE MATERIAL DE AFIRMADO D > 1 KM
TRANSPORTE DE MATERIALES EXCEDENTES ENTRE 120 m y 1000 m
TRANSPORTE DE MATERIALES EXCEDENTES A MAS DE 1000 m
SEALIZACION Y SEGURIDAD VIAL
POSTES DE KILOMETRAJE
SEALES PREVENTIVAS
SEALES REGLAMENTARIAS
SEALES INFORMATIVAS
PROTECCION AMBIENTAL
PROGRAMA DE EDUCACION AMBIENTAL
CAPA SUPERFICIAL DE SUELO
ACCESOS Y PATIO DE MAQUINAS

Und
m2
m3
m3
m
m3

Metrado

Precio

Parcial

S/.

S/.

83.00
49.25
24.00
35.00
333.30

68.25
516.54
200.75
12.05
24.21

5,664.75
25,439.60
4,818.00
421.75
8,069.19

9,350.67
13,049.77
89,166.51
27,198.56

9.32
1.87
9.52
1.87

87,148.24
24,403.07
848,865.18
50,861.31

und
und
und
und

13.00
37.00
4.00
4.00

448.50
588.09
640.96
1,013.73

5,830.50
21,759.33
2,563.84
4,054.92

mes
HA
HA

2.00
2.09
0.15

11,250.00
8,172.36
8,234.12

22,500.00
17,080.23
1,235.12

M3K
M3K
M3K
M3K

VALORIZACION MENS
(DESDE
Obra
Financia
Contratista
Supervision

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC
PRONIED-MUNICIPALIDAD DISTRITAL DE POMACOCHA
CONSORCIO VIAL POMACOCHA
CONSORCIO AUQUIMARCA

Lugar
Monto

POMACOCHA
4934358.70206
PRESUPUESTO CONTRATADO
ITEM

07.04
07.05
07.06
07.07
07.08
07.09

DESCRIPCION

Und

MANEJO DE RESIDUOS
REVEGETACION DE CAMPAMENTOS
SEALIZACION AMBIENTAL
MONITOREO DE LA CALIDAD DEL AGUA
MONITOREO DE LA CALIDAD DEL AIRE
MONITOREO RUIDOS

Metrado

HA
HA
und
pto
pto
pto

COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
CAPACITACION
SUB TOTAL
IGV

Parcial

S/.

S/.

0.15
0.15
4.00
3.00
12.00

13,084.09
2,621.16
904.18
801.68
1,601.68

1,962.61
393.17
3,616.72
2,405.04
19,220.16

6.00

401.68

2,410.08
3,682,612.47
368,261.25
121,981.45
8,804.75
4,181,659.92
752,698.79

10.00%
3.31%
0.24%
18%

PRESUPUESTO TOTAL

4,934,358.70

RESUMEN
VALORIZACION ACTUAL
VALORIZACION ANTERIOR

Precio

13.46%
2.83%

VALORIZACION MENS
(DESDE
Obra
Financia
Contratista
Supervision

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC
PRONIED-MUNICIPALIDAD DISTRITAL DE POMACOCHA
CONSORCIO VIAL POMACOCHA
CONSORCIO AUQUIMARCA

Lugar
Monto

POMACOCHA
4934358.70206
PRESUPUESTO CONTRATADO
ITEM

DESCRIPCION

VALORIZACION ACUMULADA

Und

Metrado
16.29%

Precio

Parcial

S/.

S/.

RIZACION MENSUAL DE AVANCE DE OBRA N 01- MARZO 2016


(DESDE 01 AL 31 DE FEBRERO DEL 2016)

Plazo:

150 dias calendarios

Fecha:

29 DE FEBRERO 2016

VALORIZACIONES (S/.)
EJECUTADO ANTERIOR
METRADO

MONTO

EJECUTADO ACTUAL
%

METRADO

SALDO P

EJECUTADO ACUMULADO

MONTO

METRADO

MONTO

METRADO

0.20
2.00
0.15
0.20

7,655.73
2,723.62
1,379.26
16,396.79

20.00%
16.50%
15.00%
20.00%

0.15
4.00
0.15
0.35

5,741.80
5,447.24
1,379.26
28,694.38

15.00%
33.00%
15.00%
35.00%

0.35
6.00
0.30
1.00

13,397.53
8,170.86
2,758.53
45,091.16

35.00%
49.50%
30.00%
55.00%

0.65
6.12
0.70
0.00

0.40
7,680.97
964.86
596.10
855.17
236.49
0.00

1,077.22
32,720.92
17,637.59
19,933.73
3,660.11
1,329.07
0.00

16.53%
5.57%
5.57%
5.57%
16.67%
0.74%
0.00%

0.70
46,475.26
0.10
0.06
0.00
0.00
0.00

1,885.13
197,984.61
1.91
2.16
0.00
0.00
0.00

28.93%
33.72%
0.00%
0.00%
0.00%
0.00%
0.00%

1.10
54,156.23
964.96
596.17
855.17
236.49
0.00

2,962.34
230,705.53
17,639.50
19,935.89
3,660.11
1,329.07
0.00

45.45%
39.29%
5.57%
5.57%
16.67%
0.74%
0.00%

1.32
83,679.90
16,349.55
10,101.02
4,275.83
31,881.77
67,540.77

0.00

0.00

0.00%

0.00

0.00

0.00%

0.00

0.00

0.00%

10,131.12

0.00

0.00

0.00%

0.00

0.00

0.00%

0.00

0.00

0.00%

15,840.00

RIZACION MENSUAL DE AVANCE DE OBRA N 01- MARZO 2016


(DESDE 01 AL 31 DE FEBRERO DEL 2016)

Plazo:

150 dias calendarios

Fecha:

29 DE FEBRERO 2016

VALORIZACIONES (S/.)
EJECUTADO ANTERIOR
METRADO

MONTO

EJECUTADO ACTUAL
%

METRADO

SALDO P

EJECUTADO ACUMULADO

MONTO

METRADO

MONTO

METRADO

0.00

0.00

0.00%

0.00

0.00

0.00%

0.00

0.00

0.00%

2,200.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00

0.00

0.00%

0.00

0.00

0.00%

152.11

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
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

172.25
100.70
50.45
71.55

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

70.43
21.81
6,183.36
69.54

0.00
0.00
0.00

0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00

0.00
0.00
0.00

0.00%
0.00%
0.00%

170.00
277.75
100.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

RIZACION MENSUAL DE AVANCE DE OBRA N 01- MARZO 2016


(DESDE 01 AL 31 DE FEBRERO DEL 2016)

Plazo:

150 dias calendarios

Fecha:

29 DE FEBRERO 2016

VALORIZACIONES (S/.)
EJECUTADO ANTERIOR
METRADO

MONTO

EJECUTADO ACTUAL
%

METRADO

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

0.00
0.00
26,858.67
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
0.00

0.00
0.00
0.00

0.00%
0.00%
0.00%

SALDO P

EJECUTADO ACUMULADO

MONTO

METRADO

MONTO

METRADO

0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

83.00
49.25
24.00
35.00

0.00
0.00
255,694.51
0.00

0.00%
0.00%
30.12%
0.00%

0.00
0.00
26,858.67
0.00

0.00
0.00
255,694.51
0.00

0.00%
0.00%
30.12%
0.00%

9,350.67
13,049.77
62,307.84
27,198.56

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

13.00
37.00
4.00

0.00
0.00
0.00

0.00
0.00
0.00

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
2.09
0.15

RIZACION MENSUAL DE AVANCE DE OBRA N 01- MARZO 2016


(DESDE 01 AL 31 DE FEBRERO DEL 2016)

Plazo:

150 dias calendarios

Fecha:

29 DE FEBRERO 2016

VALORIZACIONES (S/.)
EJECUTADO ANTERIOR
METRADO

MONTO

EJECUTADO ACTUAL
%

METRADO

SALDO P

EJECUTADO ACUMULADO

MONTO

METRADO

MONTO

METRADO

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%

0.15
0.15
4.00
3.00
12.00

0.00

0.00

0.00%

0.00

0.00

0.00%

0.00

0.00

0.00%

6.00

104,514.06
10,451.41
3,461.88
0.00
118,427.35
21,316.92

2.84%

496,830.99
49,683.10
16,456.84

13.49%

601,345.05
60,134.50
19,918.72

16.33%

2.83%

562,970.93
101,334.77

13.46%

681,398.28

16.29%

139,744.27

2.83%

664,305.70

13.46%

122,651.69
804,049.97

16.29%

RIZACION MENSUAL DE AVANCE DE OBRA N 01- MARZO 2016


(DESDE 01 AL 31 DE FEBRERO DEL 2016)

Plazo:

150 dias calendarios

Fecha:

29 DE FEBRERO 2016

VALORIZACIONES (S/.)
EJECUTADO ANTERIOR
METRADO

MONTO

EJECUTADO ACTUAL
%

METRADO

MONTO

SALDO P

EJECUTADO ACUMULADO
%

METRADO

MONTO

METRADO

100

VALORIZACIONES (S/.)
SALDO POR EJECUTAR
MONTO

24,881.13
8,334.28
6,436.56
0.00

65.00%
50.50%
70.00%
0.00%

3,554.81
356,476.38
298,869.74
337,778.14
18,300.57
179,175.55
161,422.44

54.55%
60.71%
94.43%
94.43%
83.33%
99.26%
100.00%

487,712.12

100.00%

50,529.60

100.00%

100

VALORIZACIONES (S/.)
SALDO POR EJECUTAR
MONTO

%
18,546.00

100.00%

425.91

100.00%

816.47
43,479.24
1,325.83
4,399.61

100.00%
100.00%
100.00%
100.00%

36,379.91
11,651.12
32,895.48
7,291.96

100.00%
100.00%
100.00%
100.00%

476.00
13,018.14
474.00

100.00%
100.00%
100.00%

100

VALORIZACIONES (S/.)
SALDO POR EJECUTAR
MONTO

%
5,664.75
25,439.60
4,818.00
421.75

100.00%
100.00%
100.00%
100.00%

87,148.24
24,403.07
593,170.66
50,861.31

100.00%
100.00%
69.88%
100.00%

5,830.50
21,759.33
2,563.84

100.00%
100.00%
100.00%

22,500.00
17,080.23
1,235.12

100.00%
100.00%
100.00%

100

VALORIZACIONES (S/.)
SALDO POR EJECUTAR
MONTO

%
1,962.61
393.17
3,616.72
2,405.04
19,220.16

100.00%
100.00%
100.00%
100.00%
100.00%

2,410.08

100.00%

2,997,555.17
299,755.52
99,289.87
7,166.85
3,403,767.40

81.40%

81.40%

612,678.13
4,130,308.73

83.71%

100

VALORIZACIONES (S/.)
SALDO POR EJECUTAR
MONTO

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVIN

GRFICO DEL PORCENTAJE DE AVANCE


PROGRAMADO VS EJECUTADO ACUMULADO
100%

AVANCE
90% MENSUAL ACUMULADO (% )

91.35%

80%

75.12%
70%
60%
50%

44.23%
40%
30%
20%

16.29%

13.26%

10%

2.83%

0%
0.00%
2/8/2016

2/29/2016

3/31/2016

4/30/2016

5/31/2016

PLAZO : 150 DIAS CALENDARIOS


MONTOS VALORIZADOS PROGRAMADOS

MONTOS S/. (Inc/ IGV)


MES

MONTOS VALORIZA

PORCENTAJES

MONTOS S/. (Inc/ IGV)

MES
2/8/2016
2/29/2016
3/31/2016
4/30/2016
5/31/2016
6/30/2016
TOTAL

PARCIAL

ACUMUL.

S/.

S/.

0
680,984.05
1,591,112.63
1,586,475.23
833,723.74
444,195.32
5,136,490.97

0
680,984.05
2,272,096.68
3,858,571.91
4,692,295.65
5,136,490.97
5,136,490.97

PARCIAL
%
0
13.26%
30.98%
30.89%
16.23%
8.65%
100.00%

ACUMUL.
%
0
13.26%
44.23%
75.12%
91.35%
100.00%
100.00%

MES
2/8/2016
2/29/2016
3/31/2016
4/30/2016
5/31/2016
6/30/2016
TOTAL

PARCIAL
S/.
0.00
139,744.27
664,305.70

804,049.97

RAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC

AVANCE
DO

91.35%

75.12%

4/30/2016

5/31/2016

6/30/2016

150 DIAS CALENDARIOS


MONTOS VALORIZADOS EJECUTADOS

MONTOS S/. (Inc/ IGV)

PORCENTAJES

ACUMUL.
S/.
0.00
139,744.27
804,049.97

PARCIAL
%
0.00%
2.83%
13.46%

ACUMUL.
%
0.00%
2.83%
16.29%

943,794.24

2.83%

19.13%

INDICE
1 FICHA TECNICA.
2 INFORME TECNICO
3 CONTROL DE VALORIZACIONES
4 VALORIZACION DE OBRA: N01 FEBRERO 2016
5 REAJUSTES
6 CRONOGRAMA VALORIZADO DE AVANCE DE OBRA -PROGRAMADO
7 GRAFICO AVANCE PROGRAMADO VERSUS EJECUTADO
8 DOCUMENTACION FOTOGRAFICA
9 COPIA DE POLIZAS Y SEGUROS
11 COPIA DE CARTA FIANZAS
12 COPIA DE CONTRATO DE EJECUCION DE OBRA
13 COPIA DEL CUADERNO DE OBRA
14 OTROS DOCUMENTOS.
INDICE GENERAL
CARTA DE PRESENTACION DEL INFORME DEL MES DE FEBRERO 2016.

OBRA

META FSICA

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS


TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE
ANDAHUAYLAS - APURIMAC
12.21 Km

01. 00.00

TRABAJOS PRELIMINARES

01.01.00

MOVILIZACION Y DESMOVILIZACION DE EQUIPO


ITEM
1
2

DESCRIPCION

1
1

MOTONIVELADORA DE 125 HP
RETROEXCAVADOR S/LLANTAS 58HP 1yd3

TOTAL

01.02.00

CANTIDAD

Glb

0.15

TOPOGRAFIA Y GEOREFERENCIACION
PROGRESIVA
DEL Km.
AL Km.
02 + 000
03 + 000
04 + 000
05 + 000

03 + 000
04 + 000
05 + 000
06 + 000

TOTAL LONGITUD

LONGITUD

UNIDAD

1.00
1.00
1.00
1.00

Km.
Km.
Km.
Km.

4.00

Km.

01.03.00

MANTENIMIENTO DEL TRANSITO TEMPORAL Y SEGURIDAD VIAL

01.04.00

CAMPAMENTOS

TOTAL

1 glb

PROGR.

ACCESO

AREA

CANTIDAD

0+000

A PIE DE VIA,
LADO
DERECHO

100.00

1.00

GLOBAL

0.35

SUSTENTO DE METRADOS
OBRA

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA, PROVINCIA DE
ANDAHUAYLAS - APURIMAC

META FSICA

12.12 Km

02.00.00
02.01.00

MOVIMIENTO DE TIERRAS
DESBROCE Y LIMPIEZA DEL TERRENO

PROGRESIVA

0.70 ha

DIMENSIONAMIENTO

AREA

UNIDAD

2.00

0.20

ha

1,000.00

2.00

0.20

ha

05 + 000

1,000.00

2.00

0.20

ha

05 + 500

500.00

2.00

0.10

ha

0.70

ha

DEL Km.

AL Km.

LONGITUD

DERECHO

02 + 000

03 + 000

1,000.00

03 + 000

04 + 000

04 + 000
05 + 000
TOTAL

VOLUMEN TOTAL DE EXCAVADO

46475.26 M3

02.02.00

EXCAVACION PARA EXPLANACIONES NO CLASIFICADA

83.11%

38,625.59 M3

02.03.00

EXCAVACION EN ROCA SUELTA

10.44%

4,852.02 M3

02.04.00

EXCAVACION EN ROCA FIJA

6.45%

2,997.65 M3

02.05.00

DESQUINCHE DE TALUDES

1,496.54 M3

02.06.00

TERRAPLENES CON MATERIAL PROPIO

1,869.61 M3

Station

Cut Area (Sq.M.)

Cut Volume
(Cu.M.)

Reusable
Volume (Cu.M.) Fill Area (Sq.M.)

Fill Volume
(Cu.M.)

Cum. Reusable Cum. Fill Vol.


Cum. Cut Vol. (Cu.M.) Vol. (Cu.M.)
(Cu.M.)

2+000.00

6.29

84.52

84.52

0.22

1.18

9,241.93

236.54

236.54

2+010.00

7.48

68.87

68.87

0.31

2.67

9,310.80

239.21

239.21

2+020.00

12.31

98.95

98.95

1.57

9,409.75

240.79

240.79

2+030.00

25.76

190.33

190.33

9,600.08

240.79

240.79

2+040.00

35.81

307.85

307.85

9,907.93

240.79

240.79

2+050.00

34.9

362.83

362.83

0.09

0.41

10,270.76

241.19

241.19

2+060.00

31.27

355.84

355.84

0.04

0.28

10,626.60

241.47

241.47

2+070.00

11.05

214.38

214.38

0.08

10,840.98

241.55

241.55

2+080.00

3.48

59.02

59.02

1.57

8.06

10,900.00

249.61

249.61

2+090.00

2.45

29.63

29.63

17.84

10,929.63

267.45

267.45

2+100.00

2.35

23.99

23.99

2.89

24.44

10,953.63

291.89

291.89

2+110.00

22.15

22.15

4.1

35.56

10,975.77

327.45

327.45

2+120.00

1.97

19.88

19.88

5.44

47.72

10,995.66

375.17

375.17

2+130.00

1.88

19.28

19.28

4.15

47.95

11,014.94

423.12

423.12

2+140.00

5.3

35.94

35.94

0.01

20.78

11,050.88

443.89

443.89

2+150.00

6.63

58.01

58.01

0.01

0.07

11,108.88

443.96

443.96

2+160.00

6.3

63.36

63.36

0.04

11,172.25

444

444

2+170.00

4.33

53.16

53.16

0.92

4.59

11,225.41

448.59

448.59

2+180.00

3.94

41.33

41.33

0.36

6.4

11,266.74

454.99

454.99

2+190.00

4.82

43.79

43.79

0.4

3.82

11,310.53

458.81

458.81

2+200.00

1.22

30.22

30.22

0.05

2.25

11,340.74

461.07

461.07

2+210.00

7.99

46.09

46.09

0.01

0.29

11,386.83

461.36

461.36

2+220.00

8.69

82.83

82.83

0.01

0.11

11,469.66

461.47

461.47

2+230.00

10.84

95.46

95.46

0.05

11,565.12

461.51

461.51

2+240.00

7.25

88.53

88.53

0.02

0.09

11,653.66

461.6

461.6

2+250.00

7.6

73.07

73.07

0.02

0.17

11,726.72

461.77

461.77

2+260.00

9.74

85.82

85.82

0.08

11,812.54

461.85

461.85

2+270.00

9.31

95.22

95.22

0.07

0.36

11,907.76

462.21

462.21

2+280.00

10.77

100.37

100.37

0.38

12,008.13

462.59

462.59

2+290.00

10.35

105.56

105.56

0.01

0.05

12,113.69

462.64

462.64

2+300.00

8.9

96.23

96.23

0.02

0.12

12,209.92

462.76

462.76

2+310.00

9.06

89.81

89.81

0.17

0.96

12,299.73

463.72

463.72

2+320.00

90.29

90.29

0.87

12,390.02

464.59

464.59

2+330.00

19.91

144.93

144.93

0.53

2.62

12,534.95

467.21

467.21

2+340.00

23.74

225.34

225.34

0.31

3.73

12,760.29

470.94

470.94

2+350.00

36.24

303.48

303.48

0.63

4.34

13,063.78

475.28

475.28

2+360.00

33.92

375.31

375.31

0.88

3.41

13,439.09

478.69

478.69

2+370.00

7.93

212.09

212.09

0.14

2.2

13,651.18

480.89

480.89

2+380.00

4.19

44.74

44.74

1.18

6.67

13,695.92

487.56

487.56

2+390.00

4.66

44.25

44.25

0.89

10.32

13,740.17

497.88

497.88

2+400.00

5.56

51.12

51.12

1.05

9.68

13,791.29

507.57

507.57

2+410.00

4.5

50.83

50.83

0.63

8.61

13,842.11

516.17

516.17

2+420.00

3.42

40.66

40.66

1.74

10.68

13,882.77

526.85

526.85

2+430.00

4.21

39.32

39.32

0.99

12.85

13,922.10

539.7

539.7

2+440.00

2.52

33.67

33.67

0.54

7.67

13,955.77

547.37

547.37

2+450.00

4.03

32.74

32.74

1.63

10.87

13,988.51

558.24

558.24

2+460.00

4.5

42.63

42.63

2.17

18.98

14,031.14

577.21

577.21

2+470.00

6.29

53.95

53.95

0.37

12.68

14,085.09

589.89

589.89

2+480.00

6.84

65.66

65.66

1.85

14,150.75

591.75

591.75

2+490.00

9.03

79.38

79.38

0.02

14,230.13

591.76

591.76

2+500.00

6.73

78.8

78.8

0.01

0.05

14,308.93

591.81

591.81

2+510.00

6.96

68.44

68.44

0.04

14,377.37

591.86

591.86

2+520.00

5.91

64.33

64.33

14,441.70

591.86

591.86

2+530.00

5.86

57.54

57.54

0.02

0.13

14,499.24

591.99

591.99

2+540.00

7.07

62.66

62.66

0.13

14,561.89

592.12

592.12

2+550.00

4.39

56.24

56.24

14,618.13

592.12

592.12

2+560.00

3.89

41.09

41.09

14,659.22

592.12

592.12

2+570.00

6.69

52.88

52.88

14,712.10

592.12

592.12

2+580.00

4.09

53.86

53.86

0.55

2.76

14,765.97

594.89

594.89

2+590.00

4.6

43.46

43.46

0.97

7.6

14,809.42

602.48

602.48

2+600.00

8.61

66.05

66.05

4.84

14,875.48

607.32

607.32

2+610.00

10.48

95.42

95.42

0.01

14,970.89

607.32

607.32

2+620.00

5.39

79.36

79.36

15,050.25

607.33

607.33

2+630.00

4.59

49.9

49.9

0.1

0.48

15,100.15

607.81

607.81

2+640.00

6.33

55.2

55.2

0.07

0.82

15,155.35

608.63

608.63

2+650.00

5.61

60.47

60.47

0.21

1.44

15,215.82

610.08

610.08

2+660.00

5.94

57.07

57.07

0.55

3.78

15,272.89

613.86

613.86

2+670.00

10.45

76.79

76.79

0.4

4.82

15,349.69

618.68

618.68

2+680.00

10.19

94.97

94.97

2.55

15.42

15,444.66

634.1

634.1

2+690.00

14.79

124.88

124.88

3.28

29.12

15,569.53

663.21

663.21

2+700.00

19.47

171.27

171.27

3.57

34.23

15,740.81

697.44

697.44

2+710.00

18.7

195.12

195.12

4.58

40.1

15,935.93

737.54

737.54

2+720.00

17.52

185.16

185.16

4.12

42.82

16,121.09

780.36

780.36

2+730.00

17.35

177.84

177.84

0.03

20.49

16,298.93

800.86

800.86

2+740.00

16.27

168.07

168.07

0.13

0.8

16,467.00

801.65

801.65

2+750.00

11.13

134.45

134.45

0.43

2.86

16,601.45

804.51

804.51

2+760.00

6.71

86.62

86.62

1.39

9.36

16,688.08

813.88

813.88

2+770.00

62.77

62.77

0.73

10.73

16,750.85

824.61

824.61

2+780.00

5.92

59.6

59.6

0.01

3.74

16,810.45

828.35

828.35

2+790.00

6.94

64.28

64.28

0.07

16,874.73

828.42

828.42

2+800.00

8.47

77.06

77.06

16,951.79

828.42

828.42

2+810.00

10.33

94.03

94.03

17,045.82

828.42

828.42

2+820.00

12.54

114.58

114.58

0.02

17,160.40

828.44

828.44

2+830.00

11.94

122.4

122.4

0.2

0.9

17,282.80

829.34

829.34

2+840.00

10.77

113.47

113.47

0.56

3.33

17,396.27

832.67

832.67

2+850.00

7.52

91.45

91.45

0.42

4.3

17,487.72

836.97

836.97

2+860.00

6.62

70.35

70.35

1.87

17,558.07

838.84

838.84

2+870.00

5.02

58.18

58.18

0.02

17,616.25

838.87

838.87

2+880.00

4.8

49.1

49.1

0.02

17,665.35

838.89

838.89

2+890.00

6.86

58.32

58.32

17,723.67

838.89

838.89

2+900.00

9.6

82.36

82.36

17,806.04

838.9

838.9

2+910.00

11.7

106.23

106.23

17,912.27

838.9

838.9

2+920.00

10.41

109.95

109.95

18,022.22

838.9

838.9

2+930.00

8.76

95.41

95.41

18,117.63

838.9

838.9

2+940.00

6.65

77.09

77.09

18,194.72

838.9

838.9

2+950.00

5.16

59.06

59.06

0.34

1.72

18,253.78

840.61

840.61

2+960.00

4.63

49.4

49.4

1.56

8.8

18,303.17

849.42

849.42

2+970.00

3.01

39.86

39.86

2.08

13.85

18,343.03

863.27

863.27

2+980.00

2.63

28.68

28.68

9.67

18,371.72

872.94

872.94

2+990.00

3.34

29.82

29.82

18,401.54

872.94

872.94

3+000.00

1.59

24.64

24.64

18,426.18

872.94

872.94

3+010.00

0.05

8.21

8.21

1.33

6.66

18,434.40

879.61

879.61

3+020.00

0.26

1.5

1.5

1.64

15.03

18,435.90

894.63

894.63

3+030.00

1.68

9.21

9.21

0.24

9.57

18,445.11

904.2

904.2

3+040.00

2.92

22.2

22.2

0.1

1.72

18,467.31

905.92

905.92

3+050.00

4.58

37.46

37.46

0.01

0.51

18,504.77

906.43

906.43

3+060.00

6.63

56.03

56.03

0.03

18,560.80

906.45

906.45

3+070.00

7.17

71.36

71.36

0.45

1.79

18,632.16

908.25

908.25

3+080.00

5.13

64.02

64.02

1.84

18,696.18

910.09

910.09

3+090.00

3.66

43.93

43.93

0.15

0.74

18,740.11

910.83

910.83

3+100.00

4.62

41.37

41.37

0.74

18,781.48

911.57

911.57

3+110.00

10.91

77.62

77.62

18,859.10

911.57

911.57

3+120.00

18.98

149.45

149.45

19,008.55

911.57

911.57

3+130.00

17.72

183.5

183.5

0.02

19,192.06

911.59

911.59

3+140.00

13.4

155.56

155.56

0.02

0.12

19,347.62

911.71

911.71

3+150.00

11.63

125.12

125.12

0.09

19,472.74

911.8

911.8

3+160.00

11.11

113.7

113.7

19,586.44

911.8

911.8

3+170.00

10.23

106.69

106.69

19,693.13

911.8

911.8

3+180.00

8.05

91.39

91.39

0.41

2.04

19,784.52

913.84

913.84

3+190.00

10.57

93.09

93.09

0.02

2.14

19,877.61

915.98

915.98

3+200.00

13.69

121.26

121.26

0.1

19,998.87

916.08

916.08

3+210.00

18.51

160.97

160.97

0.02

20,159.84

916.1

916.1

3+220.00

22.6

205.53

205.53

0.02

20,365.38

916.12

916.12

3+230.00

19.24

208.64

208.64

20,574.01

916.12

916.12

3+240.00

17.5

178.87

178.87

20,752.88

916.12

916.12

3+250.00

12.38

135.56

135.56

20,888.44

916.12

916.12

3+260.00

7.19

80.85

80.85

20,969.30

916.12

916.12

3+270.00

2.98

49.96

49.96

0.66

3.09

21,019.25

919.21

919.21

3+280.00

1.73

23.59

23.59

2.02

13.39

21,042.84

932.6

932.6

3+290.00

0.6

11.65

11.65

4.67

33.49

21,054.49

966.09

966.09

3+300.00

1.28

9.41

9.41

2.63

36.53

21,063.89

1,002.62

1,002.62

3+310.00

1.95

16.17

16.17

2.13

23.8

21,080.06

1,026.41

1,026.41

3+320.00

4.62

32.86

32.86

0.02

10.72

21,112.93

1,037.13

1,037.13

3+330.00

7.77

61.96

61.96

0.01

0.11

21,174.89

1,037.24

1,037.24

3+340.00

9.99

88.8

88.8

0.04

21,263.69

1,037.28

1,037.28

3+350.00

10.13

100.62

100.62

0.01

0.05

21,364.31

1,037.32

1,037.32

3+360.00

11.56

108.44

108.44

0.05

21,472.75

1,037.37

1,037.37

3+370.00

8.68

101.05

101.05

0.78

3.17

21,573.80

1,040.53

1,040.53

3+380.00

5.99

71.28

71.28

1.65

8.74

21,645.09

1,049.27

1,049.27

3+390.00

3.77

48.15

48.15

2.23

14.35

21,693.23

1,063.63

1,063.63

3+400.00

12.78

85.48

85.48

1.61

14.63

21,778.72

1,078.26

1,078.26

3+410.00

17.05

144.17

144.17

8.95

21,922.89

1,087.21

1,087.21

3+420.00

15.2

153.89

153.89

22,076.78

1,087.21

1,087.21

3+430.00

10.69

127.35

127.35

2.34

9.62

22,204.13

1,096.83

1,096.83

3+440.00

11.22

108.26

108.26

0.37

11.15

22,312.39

1,107.97

1,107.97

3+450.00

14.41

124.22

124.22

1.53

22,436.61

1,109.50

1,109.50

3+460.00

12.97

134.57

134.57

0.13

0.7

22,571.18

1,110.20

1,110.20

3+470.00

10.52

116.61

116.61

0.21

1.42

22,687.79

1,111.62

1,111.62

3+480.00

9.33

98.19

98.19

0.49

2.56

22,785.98

1,114.18

1,114.18

3+490.00

4.18

70.06

70.06

1.09

5.83

22,856.04

1,120.02

1,120.02

3+500.00

1.43

29.06

29.06

0.02

4.79

22,885.09

1,124.81

1,124.81

3+510.00

5.94

36.86

36.86

0.1

22,921.95

1,124.91

1,124.91

3+520.00

9.36

76.54

76.54

22,998.49

1,124.91

1,124.91

3+530.00

13.77

115.74

115.74

23,114.23

1,124.91

1,124.91

3+540.00

16.94

154.5

154.5

23,268.73

1,124.91

1,124.91

3+550.00

15.52

162.42

162.42

23,431.15

1,124.91

1,124.91

3+560.00

16.54

159.67

159.67

23,590.82

1,124.91

1,124.91

3+570.00

11.62

136.99

136.99

23,727.81

1,124.91

1,124.91

3+580.00

1.2

59.7

59.7

0.03

0.09

23,787.51

1,125.00

1,125.00

3+590.00

0.84

8.45

8.45

1.9

10.48

23,795.95

1,135.48

1,135.48

3+600.00

1.99

14.12

14.12

0.02

9.6

23,810.08

1,145.07

1,145.07

3+610.00

4.23

31.5

31.5

0.3

1.53

23,841.57

1,146.60

1,146.60

3+620.00

1.48

28.78

28.78

0.59

4.09

23,870.35

1,150.69

1,150.69

3+630.00

0.64

10.56

10.56

1.04

7.21

23,880.91

1,157.90

1,157.90

3+640.00

5.03

29.4

29.4

4.56

23,910.31

1,162.46

1,162.46

3+650.00

8.61

68.19

68.19

23,978.50

1,162.46

1,162.46

3+660.00

5.25

67.9

67.9

24,046.39

1,162.46

1,162.46

3+670.00

7.21

59.36

59.36

24,105.75

1,162.46

1,162.46

3+680.00

8.45

74.89

74.89

24,180.64

1,162.46

1,162.46

3+690.00

8.43

82.03

82.03

24,262.67

1,162.46

1,162.46

3+700.00

6.06

70.31

70.31

24,332.98

1,162.46

1,162.46

3+710.00

5.66

55.57

55.57

24,388.55

1,162.46

1,162.46

3+720.00

3.91

44.88

44.88

0.01

0.06

24,433.43

1,162.51

1,162.51

3+730.00

5.56

45.48

45.48

0.42

2.4

24,478.91

1,164.91

1,164.91

3+740.00

6.68

61.18

61.18

2.12

24,540.09

1,167.04

1,167.04

3+750.00

4.02

53.5

53.5

24,593.59

1,167.04

1,167.04

3+760.00

0.61

24.46

24.46

1.13

4.87

24,618.06

1,171.90

1,171.90

3+770.00

4.65

27.56

27.56

0.83

7.09

24,645.62

1,178.99

1,178.99

3+780.00

12.28

90.59

90.59

0.49

24,736.21

1,182.99

1,182.99

3+790.00

8.52

109.75

109.75

1.63

24,845.96

1,184.62

1,184.62

3+800.00

3.85

61.85

61.85

24,907.81

1,184.62

1,184.62

3+810.00

2.58

32.07

32.07

0.01

0.03

24,939.88

1,184.65

1,184.65

3+820.00

4.9

36.76

36.76

0.04

24,976.64

1,184.69

1,184.69

3+830.00

3.87

43.07

43.07

0.01

0.03

25,019.72

1,184.72

1,184.72

3+840.00

4.05

39.76

39.76

1.92

9.51

25,059.48

1,194.23

1,194.23

3+850.00

4.81

51.5

51.5

3.41

15.81

25,110.98

1,210.04

1,210.04

3+860.00

3.62

42.7

42.7

0.19

17.4

25,153.68

1,227.44

1,227.44

3+870.00

5.72

43.14

43.14

0.37

2.45

25,196.82

1,229.89

1,229.89

3+880.00

8.16

67.34

67.34

0.57

3.56

25,264.16

1,233.45

1,233.45

3+890.00

5.97

69.65

69.65

0.32

3.39

25,333.81

1,236.84

1,236.84

3+900.00

5.41

54.54

54.54

1.2

25,388.35

1,238.04

1,238.04

3+910.00

8.63

63.79

63.79

25,452.14

1,238.04

1,238.04

3+920.00

9.7

83.64

83.64

25,535.78

1,238.04

1,238.04

3+930.00

9.99

94.54

94.54

25,630.32

1,238.04

1,238.04

3+940.00

5.82

79.07

79.07

0.01

25,709.39

1,238.06

1,238.06

3+950.00

3.13

44.73

44.73

0.58

2.93

25,754.12

1,240.99

1,240.99

3+960.00

5.23

41.5

41.5

0.07

3.29

25,795.62

1,244.28

1,244.28

3+970.00

7.43

62.89

62.89

0.36

25,858.51

1,244.64

1,244.64

3+980.00

7.69

75.12

75.12

0.02

25,933.63

1,244.66

1,244.66

3+990.00

8.27

79.29

79.29

0.12

0.63

26,012.92

1,245.29

1,245.29

4+000.00

8.17

82.17

82.17

0.24

1.82

26,095.10

1,247.11

1,247.11

4+010.00

9.84

90.04

90.04

0.01

1.25

26,185.13

1,248.36

1,248.36

4+020.00

10.63

103.85

103.85

2.45

11.16

26,288.98

1,259.52

1,259.52

4+030.00

7.4

91.36

91.36

2.83

20.61

26,380.34

1,280.13

1,280.13

4+040.00

7.1

72.2

72.2

0.13

11.48

26,452.55

1,291.61

1,291.61

4+050.00

3.43

51.9

51.9

0.03

0.59

26,504.45

1,292.20

1,292.20

4+060.00

1.57

24.48

24.48

0.11

26,528.93

1,292.31

1,292.31

4+070.00

1.06

13.13

13.13

0.21

1.07

26,542.06

1,293.38

1,293.38

4+080.00

2.2

16.66

16.66

0.09

1.48

26,558.72

1,294.86

1,294.86

4+090.00

3.93

31.5

31.5

0.03

0.57

26,590.22

1,295.43

1,295.43

4+100.00

8.5

63.99

63.99

0.15

26,654.21

1,295.57

1,295.57

4+110.00

8.74

88.43

88.43

0.03

0.15

26,742.63

1,295.73

1,295.73

4+120.00

11.79

105.79

105.79

0.15

26,848.42

1,295.88

1,295.88

4+130.00

10.72

115.27

115.27

0.02

0.07

26,963.69

1,295.96

1,295.96

4+140.00

10.27

104.99

104.99

0.01

0.11

27,068.67

1,296.07

1,296.07

4+150.00

9.03

91.35

91.35

0.04

27,160.02

1,296.11

1,296.11

4+160.00

12.27

101.52

101.52

27,261.54

1,296.11

1,296.11

4+170.00

2.6

73.78

73.78

0.07

0.19

27,335.32

1,296.29

1,296.29

4+180.00

0.39

12.38

12.38

2.01

10.05

27,347.71

1,306.34

1,306.34

4+190.00

1.81

10.98

10.98

1.57

17.93

27,358.69

1,324.28

1,324.28

4+200.00

9.55

56.77

56.77

0.22

27,415.46

1,333.27

1,333.27

4+210.00

8.84

95.34

95.34

0.35

2.75

27,510.80

1,336.02

1,336.02

4+220.00

10.82

102

102

1.6

27,612.80

1,337.62

1,337.62

4+230.00

10.51

109.27

109.27

0.95

4.1

27,722.07

1,341.71

1,341.71

4+240.00

13.33

121.17

121.17

0.56

6.47

27,843.24

1,348.18

1,348.18

4+250.00

10.43

119.11

119.11

1.16

7.41

27,962.35

1,355.59

1,355.59

4+260.00

14.14

123.18

123.18

0.07

5.36

28,085.53

1,360.95

1,360.95

4+270.00

13.48

138.1

138.1

0.29

1.8

28,223.63

1,362.75

1,362.75

4+280.00

14.32

138.6

138.6

0.15

1.95

28,362.23

1,364.71

1,364.71

4+290.00

11.89

128.82

128.82

0.02

0.64

28,491.06

1,365.34

1,365.34

4+300.00

11.19

110.43

110.43

0.09

28,601.49

1,365.43

1,365.43

4+310.00

17.62

144.07

144.07

28,745.55

1,365.43

1,365.43

4+320.00

18.86

184.97

184.97

28,930.52

1,365.43

1,365.43

4+330.00

5.89

125.92

125.92

2.31

9.01

29,056.44

1,374.44

1,374.44

4+340.00

4.91

53.98

53.98

11.54

29,110.42

1,385.98

1,385.98

4+350.00

10.19

75.52

75.52

29,185.93

1,385.98

1,385.98

4+360.00

6.92

85.57

85.57

29,271.50

1,385.98

1,385.98

4+370.00

5.24

58.82

58.82

29,330.32

1,385.98

1,385.98

4+380.00

3.32

41.38

41.38

29,371.70

1,385.98

1,385.98

4+390.00

3.44

33.78

33.78

0.01

0.05

29,405.48

1,386.02

1,386.02

4+400.00

6.17

48.03

48.03

0.05

29,453.51

1,386.07

1,386.07

4+410.00

9.17

76.72

76.72

29,530.23

1,386.07

1,386.07

4+420.00

12.04

115.11

115.11

29,645.34

1,386.07

1,386.07

4+430.00

4.77

92.01

92.01

0.02

29,737.35

1,386.09

1,386.09

4+440.00

5.41

51.09

51.09

1.26

6.28

29,788.44

1,392.37

1,392.37

4+450.00

7.52

64.68

64.68

0.94

11

29,853.12

1,403.37

1,403.37

4+460.00

5.23

63.77

63.77

0.25

5.95

29,916.88

1,409.32

1,409.32

4+470.00

3.01

41.69

41.69

0.52

3.78

29,958.57

1,413.10

1,413.10

4+480.00

3.73

34.98

34.98

1.04

7.19

29,993.54

1,420.29

1,420.29

4+490.00

3.27

36.72

36.72

0.39

6.6

30,030.26

1,426.89

1,426.89

4+500.00

3.43

33.5

33.5

0.29

3.38

30,063.77

1,430.27

1,430.27

4+510.00

3.16

32.95

32.95

0.38

3.33

30,096.71

1,433.60

1,433.60

4+520.00

2.85

30.08

30.08

0.65

5.13

30,126.79

1,438.73

1,438.73

4+530.00

2.74

27.95

27.95

0.69

6.71

30,154.74

1,445.44

1,445.44

4+540.00

3.81

32.71

32.71

0.38

5.35

30,187.45

1,450.78

1,450.78

4+550.00

7.16

52.52

52.52

1.97

30,239.97

1,452.76

1,452.76

4+560.00

10.53

76.82

76.82

0.02

30,316.79

1,452.78

1,452.78

4+570.00

15.41

122.57

122.57

30,439.35

1,452.78

1,452.78

4+580.00

11.01

132.09

132.09

0.56

2.78

30,571.44

1,455.56

1,455.56

4+590.00

2.49

75.67

75.67

5.08

23.16

30,647.12

1,478.72

1,478.72

4+600.00

2.02

25.98

25.98

8.92

48.95

30,673.10

1,527.67

1,527.67

4+610.00

9.69

60.77

60.77

3.3

53.54

30,733.87

1,581.21

1,581.21

4+620.00

14.49

120.94

120.94

16.51

30,854.81

1,597.72

1,597.72

4+630.00

10.53

124.43

124.43

30,979.24

1,597.72

1,597.72

4+640.00

6.76

84.49

84.49

0.07

0.36

31,063.72

1,598.09

1,598.09

4+650.00

7.48

69

69

0.06

0.67

31,132.73

1,598.76

1,598.76

4+660.00

8.85

78.79

78.79

0.31

31,211.52

1,599.07

1,599.07

4+670.00

14.12

110.25

110.25

0.01

31,321.77

1,599.08

1,599.08

4+680.00

5.88

95.88

95.88

0.52

2.67

31,417.65

1,601.74

1,601.74

4+690.00

4.29

49.54

49.54

0.8

6.75

31,467.19

1,608.50

1,608.50

4+700.00

0.98

28.3

28.3

3.99

21.63

31,495.49

1,630.12

1,630.12

4+710.00

0.8

9.51

9.51

5.69

43.17

31,505.01

1,673.30

1,673.30

4+720.00

1.77

13.73

13.73

3.2

39.52

31,518.73

1,712.82

1,712.82

4+730.00

2.43

21.16

21.16

0.56

18.64

31,539.89

1,731.46

1,731.46

4+740.00

3.7

29.7

29.7

0.45

5.19

31,569.59

1,736.65

1,736.65

4+750.00

4.59

40.14

40.14

0.66

5.68

31,609.73

1,742.33

1,742.33

4+760.00

6.08

51.83

51.83

0.3

4.95

31,661.55

1,747.28

1,747.28

4+770.00

7.77

67.97

67.97

1.56

31,729.52

1,748.84

1,748.84

4+780.00

10.46

91.17

91.17

31,820.69

1,748.84

1,748.84

4+790.00

7.46

89.63

89.63

0.01

31,910.32

1,748.85

1,748.85

4+800.00

5.25

63.58

63.58

0.01

31,973.90

1,748.85

1,748.85

4+810.00

6.81

57.16

57.16

32,031.07

1,748.85

1,748.85

4+820.00

9.84

77.63

77.63

32,108.69

1,748.85

1,748.85

4+830.00

9.96

98.52

98.52

0.02

0.11

32,207.21

1,748.96

1,748.96

4+840.00

11.07

105.11

105.11

0.11

32,312.32

1,749.06

1,749.06

4+850.00

11.09

110.76

110.76

32,423.08

1,749.06

1,749.06

4+860.00

4.16

75.69

75.69

0.1

0.51

32,498.77

1,749.58

1,749.58

4+870.00

3.56

38.61

38.61

0.18

1.36

32,537.38

1,750.94

1,750.94

4+880.00

2.77

31.67

31.67

0.65

4.11

32,569.05

1,755.05

1,755.05

4+890.00

4.85

38.14

38.14

0.4

5.2

32,607.18

1,760.25

1,760.25

4+900.00

7.42

61.36

61.36

0.01

2.04

32,668.54

1,762.29

1,762.29

4+910.00

6.75

70.87

70.87

0.12

0.67

32,739.41

1,762.95

1,762.95

4+920.00

5.87

63.12

63.12

0.3

2.12

32,802.53

1,765.07

1,765.07

4+930.00

4.41

51.41

51.41

0.78

5.39

32,853.94

1,770.46

1,770.46

4+940.00

2.99

37

37

1.24

10.05

32,890.94

1,780.51

1,780.51

4+950.00

1.46

22.22

22.22

1.53

13.84

32,913.16

1,794.35

1,794.35

4+960.00

2.47

20.3

20.3

1.22

13.29

32,933.46

1,807.64

1,807.64

4+970.00

2.47

25.42

25.42

0.56

8.49

32,958.88

1,816.13

1,816.13

4+980.00

3.46

30.06

30.06

0.16

3.54

32,988.95

1,819.67

1,819.67

4+990.00

3.45

34.54

34.54

0.21

1.87

33,023.48

1,821.53

1,821.53

5+000.00

3.24

33.46

33.46

0.26

2.36

33,056.94

1,823.89

1,823.89

5+010.00

3.07

31.56

31.56

0.32

2.91

33,088.51

1,826.80

1,826.80

5+020.00

2.92

29.96

29.96

0.36

3.39

33,118.46

1,830.19

1,830.19

5+030.00

2.35

26.66

26.66

0.73

5.38

33,145.12

1,835.58

1,835.58

5+040.00

4.06

32.4

32.4

0.17

4.43

33,177.52

1,840.01

1,840.01

5+050.00

4.82

44.79

44.79

0.02

0.89

33,222.31

1,840.90

1,840.90

5+060.00

5.36

51.15

51.15

0.08

33,273.46

1,840.99

1,840.99

5+070.00

5.65

55.08

55.08

33,328.54

1,840.99

1,840.99

5+080.00

6.07

58.6

58.6

33,387.14

1,840.99

1,840.99

5+090.00

6.25

61.57

61.57

33,448.70

1,840.99

1,840.99

5+100.00

6.42

63.34

63.34

33,512.04

1,840.99

1,840.99

5+110.00

7.21

68.14

68.14

0.02

33,580.18

1,841.00

1,841.00

5+120.00

9.59

84

84

0.02

33,664.18

1,841.02

1,841.02

5+130.00

11.86

107.64

107.64

0.51

2.49

33,771.82

1,843.51

1,843.51

5+140.00

12.16

122.22

122.22

1.2

7.43

33,894.03

1,850.94

1,850.94

5+150.00

13.47

130.3

130.3

0.99

9.54

34,024.33

1,860.47

1,860.47

5+160.00

16.97

152.46

152.46

4.89

34,176.80

1,865.36

1,865.36

5+170.00

16.42

166.96

166.96

34,343.76

1,865.36

1,865.36

5+180.00

10.6

135.09

135.09

34,478.85

1,865.36

1,865.36

5+190.00

8.93

97.64

97.64

0.4

34,576.49

1,867.36

1,867.36

5+200.00

9.59

92.6

92.6

1.58

9.9

34,669.09

1,877.26

1,877.26

5+210.00

17.16

112.82

112.82

9.1

34,781.91

1,886.36

1,886.36

5+220.00

15.31

136.59

136.59

0.13

0.81

34,918.50

1,887.17

1,887.17

5+230.00

8.78

106.77

106.77

2.63

15.52

35,025.28

1,902.68

1,902.68

5+240.00

8.45

86.17

86.17

2.36

24.98

35,111.45

1,927.67

1,927.67

5+250.00

8.27

86.69

86.69

3.51

28.05

35,198.14

1,955.72

1,955.72

5+260.00

13.68

114.09

114.09

3.27

31.51

35,312.23

1,987.23

1,987.23

5+270.00

5.06

97.61

97.61

5.26

39.92

35,409.84

2,027.16

2,027.16

5+280.00

10.03

77.15

77.15

0.04

25.56

35,486.98

2,052.71

2,052.71

5+290.00

14.79

124.09

124.09

0.19

35,611.07

2,052.90

2,052.90

5+300.00

22.44

186.15

186.15

35,797.22

2,052.90

2,052.90

5+310.00

24.59

236.95

236.95

36,034.17

2,052.90

2,052.90

5+320.00

123.62

123.62

36,157.79

2,052.90

2,052.90

5+330.00

22.35

112.82

112.82

36,270.62

2,052.90

2,052.90

5+340.00

15.87

193.1

193.1

36,463.72

2,052.90

2,052.90

5+350.00

8.18

121.66

121.66

0.05

0.26

36,585.38

2,053.16

2,053.16

5+360.00

7.39

78.79

78.79

0.01

0.31

36,664.17

2,053.47

2,053.47

5+370.00

4.74

60.61

60.61

0.62

3.16

36,724.79

2,056.63

2,056.63

5+380.00

4.15

44.45

44.45

1.38

10.03

36,769.23

2,066.65

2,066.65

5+390.00

6.19

51.7

51.7

1.89

16.38

36,820.93

2,083.04

2,083.04

5+400.00

8.91

75.47

75.47

0.82

13.56

36,896.40

2,096.60

2,096.60

5+410.00

11.85

103.77

103.77

0.19

5.05

37,000.17

2,101.65

2,101.65

5+420.00

15.28

135.61

135.61

0.02

1.04

37,135.78

2,102.70

2,102.70

5+430.00

17.84

165.61

165.61

0.09

37,301.39

2,102.78

2,102.78

5+440.00

17.09

175.2

175.2

0.01

0.03

37,476.59

2,102.82

2,102.82

5+450.00

14.87

159.79

159.79

0.04

37,636.38

2,102.86

2,102.86

5+460.00

17.11

159.9

159.9

0.01

37,796.28

2,102.86

2,102.86

5+470.00

26.31

213.95

213.95

0.03

0.14

38,010.23

2,103.00

2,103.00

5+480.00

40.7

324.77

324.77

0.08

0.63

38,335.00

2,103.63

2,103.63

5+490.00

42.42

415.62

415.62

0.08

0.8

38,750.61

2,104.43

2,104.43

5+500.00

42.74

433.17

433.17

0.03

0.49

39,183.78

2,104.92

2,104.92

5+510.00

21.66

318.36

318.36

0.12

39,502.14

2,105.04

2,105.04

5+520.00

10.43

149.16

149.16

39,651.30

2,105.04

2,105.04

5+530.00

0.18

53.26

53.26

7.02

35.15

39,704.56

2,140.19

2,140.19

5+540.00

0.65

0.65

21.78

147.3

39,705.21

2,287.49

2,287.49

5+550.00

15.64

186.94

39,705.21

2,474.42

2,474.42

5+560.00

0.2

0.92

0.92

6.28

108.51

39,706.13

2,582.93

2,582.93

5+570.00

9.65

49.26

49.26

0.06

31.74

39,755.39

2,614.67

2,614.67

5+580.00

21.37

155.12

155.12

0.02

0.41

39,910.52

2,615.08

2,615.08

5+590.00

16.29

188.3

188.3

0.09

40,098.82

2,615.17

2,615.17

5+600.00

11.42

138.52

138.52

40,237.33

2,615.17

2,615.17

5+610.00

5.45

84.32

84.32

0.15

0.77

40,321.65

2,615.93

2,615.93

5+620.00

1.29

33.67

33.67

2.23

11.92

40,355.32

2,627.85

2,627.85

5+630.00

0.25

7.7

7.7

4.24

32.33

40,363.03

2,660.18

2,660.18

5+640.00

1.21

7.3

7.3

1.8

30.2

40,370.33

2,690.38

2,690.38

5+650.00

1.89

15.76

15.76

1.02

13.94

40,386.08

2,704.32

2,704.32

5+660.00

2.81

23.97

23.97

0.5

7.46

40,410.05

2,711.78

2,711.78

5+670.00

6.2

45.68

45.68

2.46

40,455.73

2,714.24

2,714.24

5+680.00

9.13

77.43

77.43

0.01

40,533.16

2,714.25

2,714.25

5+690.00

11.29

102.47

102.47

0.01

40,635.63

2,714.27

2,714.27

5+700.00

14.72

130.02

130.02

0.01

40,765.65

2,714.28

2,714.28

5+710.00

21.94

182.79

182.79

0.01

40,948.44

2,714.29

2,714.29

5+720.00

27.04

244.34

244.34

0.01

41,192.78

2,714.30

2,714.30

5+730.00

25.55

262.36

262.36

41,455.13

2,714.30

2,714.30

5+740.00

23.52

245.08

245.08

41,700.22

2,714.30

2,714.30

5+750.00

22.88

231.98

231.98

41,932.20

2,714.30

2,714.30

5+760.00

21.58

222.25

222.25

42,154.45

2,714.30

2,714.30

5+770.00

16.52

190.87

190.87

42,345.32

2,714.30

2,714.30

5+780.00

11.07

138.41

138.41

42,483.73

2,714.30

2,714.30

5+790.00

3.83

74.86

74.86

0.13

0.67

42,558.59

2,714.97

2,714.97

5+800.00

7.42

56.73

56.73

0.21

1.71

42,615.32

2,716.69

2,716.69

5+810.00

15.06

113.11

113.11

1.05

42,728.44

2,717.74

2,717.74

5+820.00

23.57

194.05

194.05

42,922.49

2,717.74

2,717.74

5+830.00

31.72

277.75

277.75

43,200.24

2,717.74

2,717.74

5+840.00

36.01

338.69

338.69

43,538.93

2,717.74

2,717.74

5+850.00

39.02

375.17

375.17

0.05

0.23

43,914.10

2,717.97

2,717.97

5+860.00

42.93

409.74

409.74

0.23

44,323.84

2,718.20

2,718.20

5+870.00

49.09

460.1

460.1

0.01

44,783.94

2,718.22

2,718.22

5+880.00

55.69

528.5

528.5

0.01

45,312.44

2,718.23

2,718.23

5+890.00

39.48

450.91

450.91

45,763.35

2,718.23

2,718.23

5+900.00

34.13

339.64

339.64

0.44

1.4

46,102.99

2,719.63

2,719.63

5+910.00

15.86

244.3

244.3

1.4

46,347.29

2,721.02

2,721.02

5+920.00

2.53

82.37

82.37

1.06

5.96

46,429.66

2,726.98

2,726.98

5+930.00

0.34

13.1

13.1

6.24

37.45

46,442.76

2,764.44

2,764.44

5+940.00

1.69

1.69

9.99

81.15

46,444.45

2,845.59

2,845.59

5+950.00

15.43

124.75

46,444.45

2,970.34

2,970.34

5+960.00

7.25

109.07

46,444.46

3,079.41

3,079.41

5+970.00

0.07

0.39

0.39

6.39

64.86

46,444.85

3,144.27

3,144.27

5+980.00

0.34

2.22

2.22

6.45

61.71

46,447.07

3,205.97

3,205.97

5+990.00

1.24

7.91

7.91

3.81

51.31

46,454.99

3,257.28

3,257.28

6+000.00

2.81

20.27

20.27

1.76

27.88

46,475.26

3,285.16

3,285.16

MACOCHA, PROVINCIA DE

5131
1496.54166667

MS

RS

RF

83.11%

10.44%

6.45%

corte acum
2+000.00

9241.93

5+500.00

39183.78

corte
29941.85

MS
RS
RF

83.11%
10.44%
6.45%

Cum. Net Vol.


(Cu.M.)
9,005.39

Vol Corte

Vol Relleno

eliminacion

84.52

1.18

83.34

1711.69

55.35

1656.34

387.12

169.18

217.94

#REF!

9,071.59
9,168.96
9,359.29
9,667.15
10,029.56
10,385.13
10,599.43
10,650.39
10,662.18
10,661.73
10,648.32
10,620.48
10,591.82
10,606.98
10,664.92
10,728.25
10,776.81
10,811.74
10,851.71
10,879.68
10,925.47
11,008.20
11,103.61
11,192.05
11,264.95
11,350.69
11,445.55

1874.28

84.52

1.18

83.34

11,545.54
11,651.05
11,747.16

869.18

1.7

867.48

1581.36

44.8

1536.56

517.64

84.26

433.38

11,836.01
11,925.43
12,067.74
12,289.35
12,588.50
12,960.40
13,170.30
13,208.36
13,242.28
13,283.72
13,325.94
13,355.92
13,382.40
13,408.40
13,430.27
13,453.92
13,495.20
13,559.01
13,638.37
13,717.11
13,785.51
13,849.84
13,907.25
13,969.78
14,026.01
14,067.10
14,119.98

2404.04

14,171.08
14,206.94
14,268.16

566.55

15.5

551.05

865.33

90.12

775.21

1210.97

130.97

1080

984.43

14,363.57
14,442.93
14,492.34
14,546.71
14,605.75
14,659.04
14,731.01
14,810.56
14,906.32
15,043.37
15,198.39
15,340.73
15,498.08
15,665.35
15,796.94
15,874.20
15,926.24
15,982.10
16,046.31
16,123.37
16,217.40
16,331.96
16,453.46
16,563.60
16,650.75
16,719.23
16,777.38

1855.21

16,826.46
16,884.78
16,967.14

854.24

10.46

843.78

620.14

34.04

586.1

355.29

38.63

316.66

17,073.37
17,183.32
17,278.73
17,355.82
17,413.16
17,453.75
17,479.76
17,498.78
17,528.60
17,553.24
17,554.79
17,541.27
17,540.91
17,561.39
17,598.34
17,654.34
17,723.91
17,786.09
17,829.28
17,869.91
17,947.53
18,096.98
18,280.46
18,435.91
18,560.94
18,674.64
18,781.33

1429.88

9184.22

636.38

8547.84

18,870.68
18,961.63
19,082.79

1217.38

4.51

1212.87

1065.03

86.54

978.49

714.81

75.66

639.15

1529.53

19,243.74
19,449.26
19,657.89
19,836.76
19,972.32
20,053.17
20,100.04
20,110.23
20,088.40
20,061.28
20,053.65
20,075.80
20,137.65
20,226.41
20,326.99
20,435.38
20,533.27
20,595.81
20,629.61
20,700.46
20,835.68
20,989.57
21,107.30
21,204.42
21,327.11
21,460.98
21,576.17

1617.64

21,671.79
21,736.02
21,760.29

1106.38

46.55

1059.83

924.99

20.27

904.72

522.92

17.39

505.53

21,797.04
21,873.58
21,989.32
22,143.82
22,306.24
22,465.91
22,602.90
22,662.50
22,660.47
22,665.00
22,694.97
22,719.66
22,723.01
22,747.86
22,816.04
22,883.94
22,943.29
23,018.19
23,100.21
23,170.52
23,226.09
23,270.91
23,314.00
23,373.05
23,426.56
23,446.15
23,466.63

1964.55

23,553.22
23,661.34
23,723.20

574.82

22.17

552.65

480.53

53.42

427.11

706.74

9.06

697.68

1058.18

23,755.23
23,791.96
23,835.00
23,865.24
23,900.94
23,926.24
23,966.93
24,030.71
24,096.97
24,150.31
24,214.10
24,297.74
24,392.28
24,471.34
24,513.13
24,551.34
24,613.87
24,688.97
24,767.63
24,847.98
24,936.77
25,029.46
25,100.21
25,160.94
25,212.24
25,236.62
25,248.68

1124.79

7668.89

374.20

7294.69

25,263.86
25,294.79
25,358.63

559.11

48.47

510.64

761.26

37.69

723.57

1186.02

32.17

1153.85

25,446.90
25,552.54
25,667.73
25,772.60
25,863.92
25,965.43
26,039.03
26,041.36
26,034.41
26,082.19
26,174.78
26,275.19
26,380.36
26,495.06
26,606.76
26,724.58
26,860.88
26,997.52
27,125.71
27,236.05
27,380.12
27,565.09
27,682.00
27,724.44
27,799.95
27,885.52
27,944.34

1234.21

27,985.73
28,019.46
28,067.44

852.04

20.65

831.39

610.27

44.2

566.07

609.34

97.4

511.94

1985.24

28,144.16
28,259.27
28,351.26
28,396.07
28,449.75
28,507.56
28,545.47
28,573.25
28,603.37
28,633.50
28,663.11
28,688.06
28,709.30
28,736.66
28,787.21
28,864.01
28,986.57
29,115.88
29,168.40
29,145.43
29,152.66
29,257.08
29,381.51
29,465.64
29,533.97
29,612.45
29,722.70

1078.01

29,815.91
29,858.69
29,865.37

822.39

102.45

719.94

478.42

118.73

359.69

694.65

13.44

681.21

29,831.71
29,805.92
29,808.43
29,832.94
29,867.40
29,914.27
29,980.68
30,071.85
30,161.48
30,225.05
30,282.21
30,359.84
30,458.25
30,563.26
30,674.02
30,749.20
30,786.45
30,814.00
30,846.94
30,906.26
30,976.46
31,037.46
31,083.48
31,110.43
31,118.81
31,125.82
31,142.75

1079.63

31,169.28
31,201.95
31,233.05

388.4

61.62

326.78

455.11

17.08

438.03

1157.05

36.29

1120.76

1007.99

31,261.70
31,288.27
31,309.54
31,337.51
31,381.40
31,432.47
31,487.55
31,546.15
31,607.72
31,671.06
31,739.18
31,823.16
31,928.31
32,043.10
32,163.86
32,311.44
32,478.40
32,613.49
32,709.13
32,791.83
32,895.55
33,031.33
33,122.59
33,183.78
33,242.42
33,325.00
33,382.68

1558.79

6961.90

576.82

6385.08

33,434.27
33,558.17
33,744.32

1128.13

175.64

952.49

1099.17

43.7

1055.47

2287.39

8.32

2279.07

33,981.27
34,104.89
34,217.72
34,410.82
34,532.22
34,610.71
34,668.16
34,702.58
34,737.90
34,799.80
34,898.52
35,033.09
35,198.61
35,373.78
35,533.52
35,693.42
35,907.23
36,231.37
36,646.19
37,078.86
37,397.10
37,546.26
37,564.37
37,417.72
37,230.78
37,123.20
37,140.73

2007.96

37,295.44
37,483.65
37,622.17

1053.55

510.26

543.29

528.32

99.11

429.21

1849.67

2.4

1847.27

2822.36

37,705.72
37,727.47
37,702.84
37,679.94
37,681.76
37,698.27
37,741.49
37,818.91
37,921.36
38,051.37
38,234.15
38,478.47
38,740.83
38,985.91
39,217.89
39,440.15
39,631.02
39,769.43
39,843.62
39,898.63
40,010.70
40,204.75
40,482.50
40,821.19
41,196.13
41,605.63
42,065.72

2276.48

42,594.21
43,045.12
43,383.37

3487.66

2.93

3484.73

372.25

565.54

-193.29

#REF!

37317.83

3049.85

34267.98

#REF!

37,317.83

3,049.85

34,267.98

43,626.27
43,702.68
43,678.33
43,598.86
43,474.11
43,365.05
43,300.58
43,241.10
43,197.71
43,190.10

3291.44

13418.30 1461.27

###

SUSTENTO DE METRADOS
OBRA

CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE POMACOCHA,
PROVINCIA DE ANDAHUAYLAS - APURIMAC

META FSICA 12.12 Km


05.00 TRANSPORTE
05.03 TRANSPORTE DE MATERIAL EXCEDENTE ENTRE 120m Y 1000m

26,858.67 M3-KM

05.04 TRANSPORTE DE MATERIAL EXCEDENTE MAS DE 1000m

Estaca

MATERIAL DE
CORTE
(m3)

0.00 M3-KM

BOTADERO

DISTANCIA DE TRANSPORTE

Cdigo

Acceso
(Km)

C.G.
(Km)

Dist. Total
(Km)

Libre
(Km)

Dist. Valorizada
(Km)

D<1 km
(Km)

D>1 km
(Km)

01 + 600

794.81

B-01

00+020

1680

0.10

0.00

0.10

0.10

0.00

01 + 800

972.50

B-01

00+020

1680

0.14

0.00

0.14

0.14

0.00

02 + 000

994.28

B-01

00+020

1680

0.34

0.00

0.34

0.34

0.00

02 + 200

1874.28

B-02

00+020

2680

0.50

0.00

0.50

0.50

0.00

02 + 400

2404.04

B-02

00+020

2680

0.30

0.00

0.30

0.30

0.00

02 + 600

984.43

B-02

00+020

2680

0.10

0.00

0.10

0.10

0.00

02 + 800

1855.21

B-02

00+020

2680

0.14

0.00

0.14

0.14

0.00

03 + 000

1429.88

B-02

00+020

2680

0.34

0.00

0.34

0.34

0.00

03 + 200

1529.53

B-02

00+020

2680

0.54

0.00

0.54

0.54

0.00

03 + 400

1617.64

B-02

00+020

2680

0.74

0.00

0.74

0.74

0.00

03 + 600

1964.55

B-02

00+020

2680

0.94

0.00

0.94

0.94

0.00

03 + 800

1058.18

B-02

00+020

2680

1.14

0.00

1.14

1.00

0.14

04 + 000

1124.79

B-02

00+020

2680

1.34

0.00

1.34

1.00

0.34

04 + 200

1234.21

B-02

00+020

2680

1.54

0.00

1.54

1.00

0.54

04 + 400

1985.24

B-02

00+020

2680

1.74

0.00

1.74

1.00

0.74

04 + 600

1078.01

B-02

00+020

2680

1.94

0.00

1.94

1.00

0.94

04 + 800

1079.63

B-02

00+020

6800

2.02

0.00

2.02

1.00

1.02

05 + 000

1007.99

B-02

00+020

6800

1.82

0.00

1.82

1.00

0.82

05 + 200

1558.79

B-02

00+020

6800

1.62

0.00

1.62

1.00

0.62

05 + 400

2007.96

B-02

00+020

6800

1.42

0.00

1.42

1.00

0.42

05 + 600

2822.36

B-02

00+020

6800

1.22

0.00

1.22

1.00

0.22

05 + 800

2276.48

B-02

00+020

6800

1.02

0.00

1.02

1.00

0.02

06 + 000

3291.44

B-02

00+020

6800

0.82

0.00

0.82

0.82

0.00

133,729.59
Volumen de material a eliminar a botaderos
Transporte D 1 km
Transporte D > 1 Km
Distancia media

133,729.59
26,858.67
0.20

m3
m3-km
m3-km
Km.

Cdigo

B-01

B-02

B-03

A, DISTRITO DE POMACOCHA,
C.G.
Acceso
Capacidad
Utilizado
% Uso
Saldo
Factor
Exc. a eliminar
TRANSPORTE

60893.25

21164.21

89167.54

89167.54

total

01+680

02+680

11+590

0.00

0.00

0.00

6,000.00

6,000.00

6,000.00

15,424.85

56,191.52

122,093.13

257%

937%

2035%

-9,424.85

-50,191.52

-116,093.13

1.00

1.00

1.00

15,424.85

56,191.52

122,093.13

193,709.50

178,284.65

122,093.13

746.48

0.00

794.81

0.00

972.50

0.00

D<1km
m3-km

D>1Km
m3-km

79.48

0.00

136.15

0.00

338.06

0.00

937.14

0.00

994.28

0.00

24940.00

721.21

0.00

0.00

1874.28

0.00

98.44

0.00

0.00

2404.04

0.00

259.73

0.00

0.00

984.43

0.00

486.16

0.00

0.00

1855.21

0.00

825.95

0.00

0.00

1429.88

0.00

1197.05

0.00

0.00

1529.53

0.00

1846.68

0.00

0.00

1617.64

0.00

1058.18

148.15

0.00

1964.55

0.00

0.00

4235.97

8547.84

7294.69

1141.58

2502.68

6052.65

0.00

0.00

530.57

14700.00

1124.79

382.43

0.00

1058.18

0.00

1234.21

666.47

0.00

1124.79

0.00

1985.24

1469.08

0.00

1234.21

0.00

1078.01

1013.33

0.00

1985.24

0.00

1079.63

1101.22

1007.99

826.55

1558.79
2007.96
2822.36

0.00

1078.01

0.00

6419.34

1079.63

0.00

966.45

0.00

1007.99

0.00

843.34

0.00

1558.79

0.00

620.92

0.00

2007.96

0.00

6385.08

20450.55

6419.34

20450.55

20450.55

2276.48

45.53

2698.98

0.00

26,858.67

11957.03

133,730.16

11364.57

103,232.29
137,836.13

2476.24

28,541.24
4,106.54

0.00

2822.36

0.00

0.00

2276.48

0.00

12600.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

19820.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18,000.00

-175,709.50

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

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

S-ar putea să vă placă și