Documente Academic
Documente Profesional
Documente Cultură
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
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
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
:
:
:
:
:
:
:
:
:
:
:
:
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
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
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 :
Propietario :
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/.
S/.
0.00
Deductivos Aprobados:
S/.
0.00
150
Firma de Contrato:
09-Nov-2015
Entrega de Terreno:
08-Feb-2016
08-Feb-2016
07-Jul-2016
Das Calendarios
Ampliacin de Plazo:
NO
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
44.23%
13.46%
Adelantado
III.
IV.
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
NICO
N 01
DEL 2016)
Provincia: ANDAHUAYLAS
Carta Fianza
Fecha
Vencimiento
30-Jun-2015
BBVAContinental
Acum Program.
Acum ejecutado.
Situacin
Vigente
44.23%
16.29%
Obra
CONSTRUCCION Y MEJORAMIENTO DEL CAMINO VECINAL POMACOCHA SORAS TRAMO POMACOCHA RIO CHICHA, DISTRITO DE
POMACOCHA, PROVINCIA DE ANDAHUAYLAS - APURIMAC
Propietario
Contratista
Representante Legal
Residente de Obra
Supervision
CONSORCIO AUQUIMARCA
Plazo:
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 LIQUIDA: VN =
EQUIPAMIENTO
CAPACITACION
S/. 562,970.93
S/. 0.00
S/. 0.00
S/. 0.00
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
Residente
Supervision
CONSORCIO AUQUIMARCA
Lugar
POMACOCHA
Monto: S/.
S/. 4,934,358.70
VALORIZACIONES : V. TOTAL
1RA VALORIZACION
2da 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:
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
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
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/.
Plazo:
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
Plazo:
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
Plazo:
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
Plazo:
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%
Plazo:
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
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
MONTOS VALORIZA
PORCENTAJES
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
AVANCE
DO
91.35%
75.12%
4/30/2016
5/31/2016
6/30/2016
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
01. 00.00
TRABAJOS PRELIMINARES
01.01.00
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
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
46475.26 M3
02.02.00
83.11%
38,625.59 M3
02.03.00
10.44%
4,852.02 M3
02.04.00
6.45%
2,997.65 M3
02.05.00
DESQUINCHE DE TALUDES
1,496.54 M3
02.06.00
1,869.61 M3
Station
Cut Volume
(Cu.M.)
Reusable
Volume (Cu.M.) Fill Area (Sq.M.)
Fill Volume
(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%
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
26,858.67 M3-KM
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