Documentos de Académico
Documentos de Profesional
Documentos de Cultura
OBRA: "MEJORAMIENTO DE LOS SERVICIOS EDUCATIVOS EN LA I.E N86887 DE CAHUISH, DISTRITO DE JANGAS - HUARAZ- ANCASH"
DISTRITO DE JANGAS-HUARAZ -ANCASH"
ELABORADO: ING. FERNANDO JOSE SOLIS MAGUIA
FECHA: ENERO DEL 2013
LUGAR: DISTRITO: JANGAS, PROVINCIA: HUARAZ DPTO: ANCASH
Item
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
01
OBRAS PROVICIONALES
01.01
M2
20.00
60.56
M2
60
60.56
UND
647.11
100.00%
GLB
2561.28
100.00%
UND
859.92
100.00%
M2
1160.22
0.6
100.00%
100.00%
100.00%
PZA
24
12.46
DESMONTAJE DE TECHOS.
M2
307.55
1.32
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
1280.64
50.00%
50.00%
50.00%
S4
1,719.84
1,719.84
100.00%
100.00%
696.13
696.13
100.00%
299.04
S/.
02.02
S2
1280.64
02.01
S1
2,561.28
S4
647.11
S/.
02
S3
647.11
S/.
01.06
S2
3633.60
S/.
01.05
S1
3,633.60
S/.
01.04
S4
1,211.20
S/.
01.03
S3
Mes 3
1,211.20
S/.
01.02
S2
Mes 2
299.04
100.00%
100.00%
405.97
S/.
405.97
100.00%
100.00%
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
02.03
M2
121.7
1.01
S/.
02.04
DESMONTAJE DE TECHOS.
UND
2.00
15.10
100.00%
100.00%
30.20
E
DEMOLICION DE CIMIENTO DE CERCO METALICO
M3
0.94
6.41
P
E
DEMOLICION DE MUROS DE PIEDRA
M3
13.09
6.41
DEMOLICION DE VEREDAS
M3
33.76
4.81
182.24
6.85
M3
28.17
12.02
0.19
81.56
M3
227.80
12.02
100.00%
76.14
9.12
M3
303.94
12.64
AULAS
03.01
TRABAJOS PRELIMINARES
03.01.01
M2
276.32
2.40
M2
276.32
0.95
50.00%
100.00%
15.50
100.00%
100.00%
2,738.16
1369.08
1369.08
50.00%
50.00%
100.00%
694.40
694.40
100.00%
100.00%
3,841.80
3841.80
100.00%
100.00%
663.17
S/.
03.01.02
50.00%
S/.
03
169.30
S/.
02.13
169.30
15.50
M3
1,248.34
338.60
50.00%
100.00%
100.00%
S/.
02.12
50.00%
S/.
02.11
81.195
M3
81.195
1,248.34
DEMOLICION DE COLUMNA
83.91
100.00%
S/.
02.10
100.00%
S/.
02.09
100.00%
162.39
M3
6.03
100.00%
DEMOLICION DE AULAS
100.00%
S/.
02.08
100.00%
83.91
S/.
02.07
30.20
6.03
S/.
02.06
122.92
S/.
02.05
S2
122.92
663.17
100.00%
100.00%
262.50
S/.
262.50
100.00%
100.00%
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
03.01.03
M2
276.32
1.00
MOVIMIENTO DE TIERRAS
03.02.01
EXPLANACION
03.02.01.01
M3
82.90
6.85
M3
103.62
12.02
100.00%
100.00%
567.87
M3
103.62
12.64
100.00%
100.00%
1,245.51
ZAPATAS
03.02.02.01
M3
210.97
32.05
100.00%
100.00%
1,309.76
M3
127.93
95.83
100.00%
100.00%
6,761.59
100.00%
100.00%
12,259.53
P
E
ELIMINACION DE MATERIAL EXEDENTE EN CARRETILLA D = 30MT
M3
97.41
12.02
6761.59
S/.
03.02.02.03
1309.76
S/.
03.02.02.02
1245.51
S/.
03.02.02
567.87
S/.
03.02.01.03
S4
276.32
S/.
03.02.01.02
S3
276.32
S/.
03.02
S2
Mes 2
6129.77
6129.77
50.00%
50.00%
100.00%
1,170.87
1170.87
S/.
03.02.02.04
M3
97.41
12.64
100.00%
100.00%
1,231.26
1231.26
S/.
03.02.03
03.02.03.01
100.00%
100.00%
VIGAS DE CIMENTACION
M3
1.03
16.03
16.51
S/.
P
E
03.02.03.02
M3
0.21
95.83
4.13
12.38
25.00%
75.00%
100.00%
20.12
S/.
P
20.12
100.00%
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
03.02.03.03
M3
1.02
12.02
S/.
03.02.03.04
M3
1.02
12.64
100.00%
12.26
12.26
100.00%
100.00%
12.89
12.89
S/.
03.02.04
03.02.04.01
100.00%
100.00%
CIMIENTOS CORRIDOS
M3
35.81
27.47
983.70
S/.
P
E
03.02.04.02
M3
1.97
95.83
393.48
590.22
40.00%
60.00%
100.00%
188.79
188.79
S/.
03.02.04.03
M3
42.21
12.02
100.00%
100.00%
507.36
507.36
S/.
03.02.04.04
M3
42.21
12.64
100.00%
100.00%
533.53
S/.
3.03
03.03.01
100.00%
100.00%
CONCRETO SIMPLE
M2
115.48
30.23
3,490.96
S/.
P
E
03.03.02
UND
126.00
1.22
M3
17.13
172.27
M2
55.62
25.69
M3
5.17
196.12
50.00%
50.00%
100.00%
153.72
100.00%
100.00%
2,950.99
2950.99
100.00%
100.00%
1,428.88
S/.
03.03.05
1745.48
S/.
03.03.04
1745.48
153.72
S/.
03.03.03
533.53
1428.88
100.00%
100.00%
1,013.94
S/.
P
1013.94
100.00%
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
3.04
03.04.01
03.04.01.01
M3
68.81
348.69
KG
1,856.64
4.74
100.00%
100.00%
5028.59
3771.88
57.14%
42.86%
100.00%
VIGA DE CIMENTACION
M3
14.66
331.23
4,855.83
4855.83
M2
97.70
25.52
100.00%
100.00%
2,493.30
P
E
ACERO DE REFUERZO FY=4200 KG/CM2 EN VIGAS DE CIMENTACION
KG
2,404.77
4.74
712.34
1780.96
28.57%
71.43%
100.00%
11,398.61
S/.
P
E
03.04.03.01
5065.54
6333.07
44.44%
55.56%
100.00%
COLUMNAS
M3
27.83
348.69
9,704.04
S/.
P
E
03.04.03.02
M2
195.41
31.29
KG
5,027.59
4.74
61.77%
38.23%
S/.
1,713.97
1,834.32
2,566.10
28.03%
30.00%
41.97%
100.00%
23,830.78
P
E
03.04.04.01
3710.06
6,114.38
S/.
03.04.04
5993.98
100.00%
03.04.03.03
5624.06
23.60%
9055.7
9151.02
38.00%
38.40%
100.00%
VIGAS
M3
37.42
348.69
13,047.98
S/.
P
1053.04
3998.32
3998.32
3998.30
8.07%
30.64%
30.64%
30.64%
2071.4
2071.39
03.04.04.02
S3
8,800.47
S/.
03.04.03
S2
23993.36
S/.
03.04.02.03
S1
23,993.36
03.04.02.02
S4
ZAPATAS
03.04.02.01
S3
100.00%
S/.
03.04.02
S2
Mes 4
CONCRETO ARMADO
S/.
03.04.01.02
S1
Mes 3
M2
280.79
31.29
100.00%
8,785.92
S/.
2571.73
2071.4
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
29.27%
23.58%
03.04.04.03
KG
6794.00
4.74
P
E
03.04.05.01
M3
2.13
328.03
E
ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNETAS
M2
37.92
25.52
P
E
ACERO DE REFUERZO FY=4200 KG/CM2 ENCOLUMNETAS
KG
266.72
4.74
P
E
M3
1.58
415.25
E
ENCOFRADO Y DESENCOFRADO NORMAL EN VIGUETAS DE AMARRE
M2
26.30
25.52
P
E
ACERO DE REFUERZO FY=4200 KG/CM2 EN VIGUETAS DE AMARRE
KG
240.93
4.74
33.46%
18.27%
18.27%
100.00%
282.11
416.59
40.38%
59.62%
100.00%
391.99
575.73
40.51%
59.49%
100.00%
448.69
815.56
35.49%
64.51%
100.00%
224.24
431.86
34.18%
65.82%
100.00%
231.72
439.46
34.52%
65.48%
100.00%
1,142.01
S/.
P
E
03.04.07.01
30.00%
671.18
S/.
03.04.07
5883.91
656.10
03.04.06.03
5883.91
S/.
03.04.06.02
10774.36
1,264.25
S/.
03.04.06.01
9661.39
967.72
S/.
03.04.06
23.58%
698.70
03.04.05.03
23.58%
100.00%
COLUMNETAS
S/.
03.04.05.02
S3
32,203.56
S/.
03.04.05
Mes 4
S2
396.98
745.03
34.76%
65.24%
100.00%
GARGOLA
M3
0.23
415.25
95.51
95.51
S/.
100.00%
P
E
03.04.07.02
M2
4.08
27.19
110.94
110.94
S/.
100.00%
P
E
03.04.07.03
KG
2.90
43.39
125.83
S/.
P
E
03.04.08
LOSA ALIGERADA
125.83
100.00%
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
03.04.08.01
M3
31.13
435.91
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
13,569.88
S/.
P
6784.94
6784.94
50.00%
50.00%
2116.06
2116.06
50.00%
50.00%
03.04.08.02
M2
155.65
27.19
4,232.12
S/.
P
E
03.04.08.03
KG
1247.53
4.74
5,913.29
S/.
P
3547.97
2365.32
60.00%
40.00%
03.04.08.04
UND
1569.51
2.55
4,002.25
4002.25
S/.
P
100.00%
03.05
03.05.01
M2
86.17
65.18
5,616.56
S/.
P
1571.88
1123.31
1684.97
1236.4
27.99%
20.00%
30.00%
22.01%
03.05.02
M2
134.31
79.43
100.00%
10,668.24
S/.
P
2133.65
20.00%
03.05.03
M2
30.00
56.07
2362.88
6,171.70
22.15%
57.85%
100.00%
1,682.10
S/.
P
420.52
1261.58
25.00%
75.00%
03.05.04
M2
64.80
4.74
307.15
S/.
P
E
03.06
03.06.01
30.71
10.00%
71.67
204.77
23.33%
66.67%
100.00%
M2
220.72
17.29
3,816.25
S/.
P
1590.10
2226.15
41.67%
58.33%
1590.10
2226.15
41.67%
58.33%
03.06.02
M2
220.72
17.29
3,816.25
S/.
P
E
03.06.03
M2
63.38
17.29
1,095.84
S/.
P
1095.84
100.00%
03.06.04
M2
58.32
25.70
1,498.82
S/.
P
936.76
562.06
62.50%
37.50%
939.62
751.70
55.56%
44.44%
03.06.05
M2
65.81
25.70
1,691.32
S/.
P
E
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
03.06.06
M2
110.50
13.87
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
1,532.64
S/.
P
255.44
1277.20
16.67%
83.33%
276.71
1383.53
16.67%
83.33%
260.44
1823.05
1041.74
8.33%
58.33%
33.33%
238.08
238.08
50.00%
50.00%
03.06.07
M2
119.70
13.87
1,660.24
S/.
P
E
03.06.08
233.40
13.39
3,125.23
S/.
P
E
03.06.09
M2
34.33
13.87
476.16
S/.
P
E
03.06.10
M2
36.82
13.87
510.69
S/.
P
255.35
255.34
50.00%
50.00%
595.50
2382.02
20.00%
80.00%
03.06.11
364.00
8.18
2,977.52
S/.
P
E
03.07
03.07.01
UND
9.00
2,079.45
18,715.05
S/.
P
8317.80
10397.25
44.44%
55.56%
845.13
2535.39
25.00%
75.00%
1099.77
7698.41
2199.55
10.00%
70.00%
20.00%
03.07.02
UND
286.00
11.82
3,380.52
S/.
P
E
03.07.03
M2
282.50
38.93
10,997.73
S/.
P
E
03.07.04
CUMBRERA DE ETERNIT
29.14
78.16
2,277.58
S/.
P
2277.58
100.00%
03.08
03.08.01
CIELORRASOS
CIELORRASOS CON MEZCLA DE CEMENTO-ARENA
M2
194.70
48.62
9,466.31
S/.
P
6626.42
70.00%
2839.89
30.00%
03.08.02
M2
155.55
76.34
11,874.69
S/.
P
11,874.69
100.00%
03.08.03
M2
86.39
102.10
8,820.42
S/.
P
E
8,820.42
100.00%
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
03.08.04
319.20
13.35
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
4,261.32
4,261.32
S/.
100.00%
P
E
03.08.05
460.80
4.90
2,257.92
2,257.92
S/.
100.00%
P
E
03.09
03.09.01
PISOS Y PAVIMENTOS
NIVELACION Y COMPACTADO CON MATERIAL PROPIO EN PISO
M2
154.60
2.68
414.33
S/.
P
E
03.09.02
M2
154.60
24.02
P
E
PISO DE CEMENTO COLOREADO Y BRUADO E=2"
M2
309.02
38.88
100.00%
3,713.49
S/.
03.09.03
414.33
100.00%
3,713.49
100.00%
100.00%
12,014.70
12,014.70
S/.
100.00%
P
E
03.09.04
33.00
66.66
2,199.78
2,199.78
S/.
100.00%
P
E
03.10
03.10.01
VEREDAS DE CONCRETO
EXCAVACION PARA VEREDA
M3
8.26
27.47
226.90
S/.
P
E
03.10.02
M2
15.44
19.22
P
E
VEREDA DE CONCRETO DE 175 KG/CM2
M3
16.52
310.57
P
E
JUNTAS ASFALTICAS EN VEREDAS
21.60
6.53
P
E
03.11.01
100.00%
5,130.62
100.00%
100.00%
141.05
S/.
03.11
296.76
100.00%
5,130.62
S/.
03.10.04
100.00%
296.76
S/.
03.10.03
226.90
100.00%
141.05
100.00%
100.00%
CONTRAZOCALOS
CONTRAZOCALOS CEMENTO S/COLOREAR INTERIOR H=10 CM
176.00
31.73
5,584.48
S/.
P
5,584.48
100.00%
03.11.02
134.45
36.90
4,961.21
S/.
P
4,961.21
100.00%
03.12
03.12.01
CARPINTERIA METALICA
VENTANA METALICA (2.90 X1.00M ) INCLUYE ACCESORIOS
PZA
6.00
245.83
1,474.98
S/.
1,474.98
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
100.00%
03.12.02
PZA
6.00
213.59
1,281.54
S/.
P
1,281.54
100.00%
03.12.03
PZA
12.00
258.64
3,103.68
S/.
P
3,103.68
100.00%
03.13
03.13.01
CARPINTERIA DE MADERA
PUERTA DE MADERA TORNILLO (1.10x2.65) INC. ACCESORIOS
UND
6.00
459.36
2,756.16
S/.
P
2,756.16
100.00%
03.13.02
MESA ESCOLAR
UND
90.00
101.71
9,153.90
S/.
P
9,153.90
100.00%
03.13.03
SILLA ESCOLAR
UND
180.00
102.34
18,421.20
S/.
P
18,421.20
100.00%
03.13.04
UND
6.00
258.81
1,552.86
S/.
P
1,552.86
100.00%
03.13.05
UND
6.00
103.66
621.96
S/.
P
621.96
100.00%
03.13.06
UND
6.00
326.40
1,958.40
1,958.40
S/.
100.00%
P
E
03.14
03.14.01
P2
903.77
12.01
10,854.28
S/.
P
3,256.28
7,598.00
30.00%
70.00%
03.15
03.15.01
PINTURA
PINTURA LATEX EN MURO INTERIORES
M2
201.82
9.67
1,951.60
S/.
P
1,951.60
100.00%
03.15.02
M2
201.82
9.22
1,860.78
S/.
P
558.23
1,302.55
30.00%
70.00%
03.15.03
M2
63.38
9.22
584.36
S/.
P
E
03.15.04
M2
58.32
9.22
537.71
584.36
100.00%
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
537.71
S/.
100.00%
P
E
03.15.05
M2
65.81
10.56
694.95
694.95
S/.
100.00%
P
E
03.15.06
M2
110.50
9.22
1,018.81
1,018.81
S/.
100.00%
P
E
03.15.07
M2
119.70
12.90
1,544.13
1,544.13
S/.
100.00%
P
E
03.15.08
176.00
12.04
2,119.04
S/.
P
1,178.19
940.85
55.60%
44.40%
03.15.09
134.45
12.04
1,618.78
1,618.78
S/.
100.00%
P
E
03.15.10
247.20
7.60
1,878.72
S/.
P
234.84
1,643.88
12.50%
87.50%
217.38
1,521.67
12.50%
87.50%
03.15.11
M2
155.55
11.18
1,739.05
S/.
P
E
03.15.12
M2
39.15
12.03
470.97
470.97
S/.
100.00%
P
E
03.16
03.16.01
03.16.01.01
INSTALACIONES ELECTRICAS
SALIDAS DE LUZ Y TOMACORRIENTES
SALIDA PARA CENTROS DE LUZ
PTO
42.00
66.98
2,813.16
S/.
P
2,813.16
100.00%
03.16.01.02
PTO
7.00
83.32
583.24
S/.
P
583.24
100.00%
03.16.01.03
PTO
3.00
77.22
231.66
S/.
P
231.66
100.00%
03.16.01.04
PTO
3.00
85.02
255.06
S/.
P
E
03.16.01.05
PTO
14.00
103.15
1,444.10
255.06
100.00%
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
1,444.10
S/.
100.00%
P
E
03.16.01.06
267.20
13.07
3,492.30
S/.
P
1,746.15
1,746.15
50.00%
50.00%
03.16.02
03.16.02.01
ARTEFACTOS LUMINARIAS
ARTEFACTO ADOSSADO CON 2 LAMPARAS FLUORESCENTES 40 W TIPO
JOSFEL
UND
24.00
67.47
1,619.28
1,619.28
S/.
100.00%
P
E
03.16.02.02
UND
4.00
59.02
236.08
236.08
S/.
100.00%
P
E
03.16.02.03
UND
14.00
59.02
826.28
826.28
S/.
100.00%
P
E
03.16.02.04
PZA
2.00
69.80
139.60
139.60
S/.
100.00%
P
E
03.16.02.05
PZA
6.00
62.17
373.02
373.02
S/.
100.00%
P
E
03.16.02.06
PZA
3.00
62.17
186.51
186.51
S/.
100.00%
P
E
03.16.02.07
UND
2.00
250.75
501.50
501.50
S/.
100.00%
P
E
03.16.02.08
UND
3.00
261.85
785.55
785.55
S/.
100.00%
P
E
03.16.03
03.16.03.01
POZO A TIERRA
POZO PUESTA A TIERRA
UND
1.00
478.90
478.90
478.90
S/.
100.00%
P
E
03.17
03.17.01
61.30
17.39
1,066.01
S/.
P
1,066.01
100.00%
03.17.02
29.20
29.10
849.72
S/.
P
E
849.72
100.00%
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
03.17.03
UND
8.00
179.66
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
Mes 5
S2
S3
1,257.62
179.66
87.50%
12.50%
S4
1,437.28
S/.
P
E
03.17.04
UND
4.00
202.14
808.56
808.56
S/.
100.00%
P
E
03.17.05
SOPORTE DE CANALETAS
UND
30.00
9.11
273.30
273.30
S/.
100.00%
P
E
03.17.06
UND
12.00
14.70
176.40
176.40
S/.
100.00%
P
E
03.17.07
03.17.07.01
M3
0.11
328.03
36.08
36.08
S/.
100.00%
P
E
03.17.07.02
ENCOFRADO DESENCOFRADO
M2
2.48
25.52
63.29
63.29
S/.
100.00%
P
E
03.17.07.03
KG
6.25
4.51
28.19
28.19
S/.
100.00%
P
E
03.18
03.18.01
03.18.01.01
ESCALERA
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
M2
39.16
2.40
93.98
S/.
P
E
03.18.01.02
M2
39.16
0.95
P
E
TRAZO, NIVELACION Y REPLANTEO (DURANTE EL PROCESO)
M2
39.16
1.00
P
E
03.18.02.01
03.18.02.01.01
100.00%
39.16
100.00%
100.00%
EXPLANACION
EXCAVACION MASIVA PARA EXPLANACION A MAQUINA EN TERRENO
NORMAL
M3
3.92
6.85
26.85
P
E
ELIMINACION DE MATERIAL EXEDENTE EN CARRETILLA D = 30MT
M3
4.90
12.02
P
E
ELIMINACION DE MAT. EXCED. C/VOLQUETE DE 15 M3 + CARGADOR
FRONTAL D=15KM
M3
4.90
12.64
26.85
100.00%
100.00%
58.90
S/.
03.18.02.01.03
100.00%
MOVIMIENTO DE TIERRAS
S/.
03.18.02.01.02
37.20
39.16
S/.
03.18.02
100.00%
37.20
S/.
03.18.01.03
93.98
100.00%
61.94
58.90
100.00%
100.00%
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S/.
P
E
03.18.02.02
03.18.02.02.01
S3
S4
S1
S2
Mes 3
S3
M3
13.61
32.05
100.00%
100.00%
436.20
P
E
RELLENO Y APISONADO CON MATERIAL PROPIO
M3
7.46
1.61
436.20
100.00%
100.00%
12.01
12.01
S/.
100.00%
100.00%
03.18.02.02.03
M3
7.69
12.02
92.43
92.43
S/.
100.00%
100.00%
03.18.02.02.04
M3
7.69
12.64
97.20
97.20
S/.
100.00%
100.00%
03.18.02.03
03.18.02.03.01
CIMIENTOS CORRIDOS
EXCAVACIN MANUAL EN CIMIENTO CORRIDO
M3
13.54
27.47
371.94
371.94
S/.
100.00%
100.00%
03.18.02.03.02
M3
2.17
1.61
3.49
3.49
S/.
100.00%
100.00%
03.18.02.03.03
M3
14.10
12.02
169.48
169.48
S/.
100.00%
100.00%
03.18.02.03.04
M3
14.10
12.64
178.22
178.22
S/.
100.00%
100.00%
03.18.03
03.18.03.01
CONCRETO SIMPLE
SOLADOS PARA ZAPATAS DE 4" MEZCLA 1:10 C:H
M2
7.56
30.23
228.54
S/.
P
E
03.18.03.02
UND
54.00
1.22
P
E
CIMIENTOS CORRIDOS MEZCLA 1:10 C-H + 30% PIEDRA
M3
10.01
172.27
P
E
ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO
M2
28.28
25.69
100.00%
65.88
100.00%
100.00%
1,724.42
S/.
03.18.03.04
228.54
100.00%
65.88
S/.
03.18.03.03
S4
61.94
ZAPATAS
S/.
03.18.02.02.02
S2
Mes 2
1,724.42
100.00%
100.00%
726.51
S/.
P
E
726.51
100.00%
100.00%
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
03.18.03.05
M3
2.23
196.12
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
100.00%
ZAPATAS
M3
4.54
348.69
1,583.05
P
E
ACERO DE REFUERZO FY=4200 KG/CM2 EN ZAPATAS
KG
77.11
4.74
P
E
03.18.04.02.01
1,583.05
100.00%
100.00%
365.50
S/.
03.18.04.02
S4
CONCRETO ARMADO
S/.
03.18.04.01.02
S3
437.35
03.18.04.01.01
S2
100.00%
03.18.04.01
S1
437.35
S/.
03.18.04
S4
Mes 4
365.50
100.00%
100.00%
COLUMNAS
CONCRETO EN COLUMNAS F'C=210 KG/CM2
M3
71.82
348.69
25,042.92
25,042.9
S/.
100.00%
P
E
03.18.04.02.02
M2
69.44
31.29
2,172.78
2,172.78
S/.
100.00%
P
E
03.18.04.02.03
KG
1,396.07
4.74
6,617.37
S/.
P
E
03.18.04.03
03.18.04.03.01
3,308.69
50.00%
3,308.68
50.00%
50.00%
VIGAS
CONCRETO EN VIGAS F'C=210KG/CM2
M3
6.26
348.69
2,182.80
2,182.80
S/.
100.00%
P
E
03.18.04.03.02
M2
67.97
31.29
2,126.78
S/.
P
2,126.78
100.00%
03.18.04.03.03
KG
1,471.55
4.74
6,975.15
S/.
P
6,975.15
100.00%
03.18.04.04
03.18.04.04.01
ESCALERA
CONCRETO PARA ESCALERA F'C=210KG/CM2
M3
4.12
435.91
1,795.95
1,795.95
S/.
100.00%
P
E
03.18.04.04.02
M2
20.55
26.35
541.49
S/.
P
541.49
100.00%
03.18.04.04.03
KG
308.82
43.39
13,399.70
S/.
P
E
03.18.05
6,257.66
6,257.66
884.38
46.70%
46.70%
6.60%
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
03.18.05.01
M2
34.23
65.18
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
2,231.11
2,231.11
S/.
100.00%
P
E
03.18.05.02
M2
60.40
79.43
4,797.57
S/.
P
599.70
4,197.87
12.50%
87.50%
03.18.06
03.18.06.01
33.20
11.82
392.42
S/.
P
392.42
100.00%
03.18.06.02
M2
17.65
38.93
687.11
S/.
P
687.11
100.00%
03.18.06.03
CUMBRERA DE ETERNIT
4.15
78.16
324.36
S/.
P
324.36
100.00%
03.18.07
03.18.07.01
M2
60.40
17.29
1,044.32
S/.
P
1,044.32
100.00%
03.18.07.02
M2
48.28
17.29
834.76
S/.
P
834.76
100.00%
03.18.07.03
M2
12.13
25.70
311.74
S/.
P
311.74
100.00%
03.18.07.04
M2
23.18
25.70
595.73
S/.
P
595.73
100.00%
03.18.07.05
M2
51.16
29.95
1,532.24
S/.
P
191.53
1,340.71
12.50%
87.50%
03.18.07.06
M2
50.30
13.39
673.52
S/.
P
673.52
100.00%
03.18.07.07
TARRAJEO EN ESCALERA
M2
19.46
13.87
269.91
S/.
P
269.91
100.00%
03.18.07.08
23.10
11.40
263.34
S/.
P
E
263.34
100.00%
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
03.18.07.09
13.80
12.21
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
168.50
S/.
P
168.50
100.00%
03.18.08
03.18.08.01
CARPINTERIA DE MADERA
PUERTA DE MADERA TORNILLO (0.80x2.65) INC. ACCESORIOS
PZA
2.00
333.81
667.62
S/.
P
667.62
100.00%
03.18.09
03.18.09.01
CARPINTERIA METALICA
VENTANA METALICA (2.40 X 0.50 M) INCLUYE ACCESORIOS
PZA
1.00
311.21
311.21
S/.
P
311.21
100.00%
03.18.09.02
PZA
1.00
179.69
179.69
S/.
P
179.69
100.00%
03.18.10
03.18.10.01
P2
18.85
12.01
226.39
S/.
P
226.39
100.00%
03.18.11
03.18.11.01
PINTURA
PINTURA LATEX EN MURO INTERIORES
M2
60.40
9.67
584.07
S/.
P
584.07
100.00%
03.18.11.02
M2
48.28
9.22
445.14
445.14
S/.
100.00%
P
E
03.18.11.03
M2
12.13
9.22
111.84
111.84
S/.
100.00%
P
E
03.18.11.04
M2
23.18
10.56
244.78
244.78
S/.
100.00%
P
E
03.18.11.05
M2
33.77
10.56
356.61
S/.
P
356.61
100.00%
03.18.11.06
M2
17.40
9.22
160.43
S/.
P
160.43
100.00%
03.18.11.07
23.10
12.04
278.12
S/.
P
278.12
100.00%
03.18.11.08
13.80
12.04
166.15
S/.
166.15
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
100.00%
P
E
03.18.11.09
12.70
7.60
96.52
96.52
S/.
100.00%
P
E
03.18.11.10
M2
5.48
12.03
65.92
65.92
S/.
100.00%
P
E
03.18.12
03.18.12.01
CIELO RASOS
CIELORRASOS CON MEZCLA DE CEMENTO-ARENA
M2
5.48
48.62
266.44
266.44
S/.
100.00%
P
E
03.18.12.02
M2
27.81
102.10
2,839.40
2,839.40
S/.
100.00%
P
E
04
04.01
04.01.01
SERVICIOS HIGIENICOS
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
m2
33.93
2.40
81.43
S/.
P
E
04.01.02
m2
33.93
0.95
P
E
TRAZO, NIVELACION Y REPLANTEO (DURANTE EL PROCESO)
m2
33.93
1.00
P
E
04.02.01
04.02.01.01
32.23
100.00%
100.00%
33.93
S/.
04.02
100.00%
32.23
S/.
04.01.03
81.43
100.00%
33.93
100.00%
100.00%
MOVIMIENTO DE TIERRAS
CIMENTACION DE COLUMNAS
EXCAVACIN MANUAL PARA COLUMNAS
m3
1.06
32.05
33.97
S/.
P
33.97
100.00%
04.02.01.02
m3
0.23
1.61
0.37
S/.
P
0.37
100.00%
04.02.01.03
m3
1.03
12.02
12.38
S/.
P
12.38
100.00%
04.02.01.04
m3
1.03
12.64
13.02
S/.
P
13.02
100.00%
04.02.02
04.02.02.01
CIMIENTOS CORRIDOS
EXCAVACIN MANUAL EN CIMIENTO CORRIDO
m3
8.91
27.47
244.76
S/.
244.76
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
100.00%
04.02.02.02
m3
1.82
1.61
2.93
S/.
P
2.93
100.00%
04.02.02.03
m3
8.86
12.02
106.50
S/.
P
106.50
100.00%
04.02.02.04
m3
8.86
12.64
111.99
S/.
P
111.99
100.00%
04.03
04.03.01
CONCRETO SIMPLE
CIMIENTOS CORRIDOS MEZCLA 1:10 C-H + 30% PIEDRA
m3
7.29
172.27
1,255.85
1,255.85
S/.
100.00%
P
E
04.03.02
m2
29.45
25.69
756.57
S/.
P
756.57
100.00%
04.03.03
m2
16.13
196.12
3,163.42
3,163.42
S/.
100.00%
P
E
04.04
04.04.01
04.04.01.01
CONCRETO ARMADO
COLUMNAS
CONCRETO EN COLUMNAS F'C=210 KG/CM2
m3
0.61
348.69
212.70
212.70
S/.
100.00%
P
E
04.04.01.02
m2
9.14
31.29
285.99
285.99
S/.
100.00%
P
E
04.04.01.03
kg
210.14
4.74
996.06
996.06
S/.
100.00%
P
E
04.04.02
04.04.02.01
VIGAS
CONCRETO EN VIGAS F'C=210KG/CM2
m3
1.79
348.69
624.16
624.16
S/.
100.00%
P
E
04.04.02.02
m2
18.06
31.29
565.10
565.10
S/.
100.00%
P
E
04.04.02.03
kg
190.07
4.74
900.93
S/.
P
E
900.93
100.00%
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
04.05
04.05.01
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
380.30
2,662.30
12.50%
87.50%
S1
S2
Mes 6
S3
S4
m2
46.68
65.18
3,042.60
S/.
P
E
04.06
04.06.01
m2
39.80
17.29
688.14
688.14
S/.
100.00%
P
E
04.06.02
m2
46.68
17.29
807.10
807.10
S/.
100.00%
P
E
04.06.03
m2
13.94
25.70
358.26
358.26
S/.
100.00%
P
E
04.06.04
m2
20.46
29.95
612.78
612.78
S/.
100.00%
P
E
04.06.05
30.00
23.86
715.80
715.80
S/.
100.00%
P
E
04.07
04.07.01
59.40
3.49
207.31
207.31
S/.
100.00%
P
E
04.07.02
m2
24.50
38.93
953.79
953.79
S/.
100.00%
P
E
04.08
04.08.01
CIELORRASOS
CIELO RASO DE FIBROCEMENTO DE 4mm INTERIORES
m2
17.20
76.34
1,313.05
1,313.05
S/.
100.00%
P
E
04.08.02
m2
14.53
102.10
1,483.51
1,483.51
S/.
100.00%
P
E
04.08.03
69.90
13.35
933.17
933.17
S/.
100.00%
P
E
04.08.04
69.90
4.90
342.51
342.51
S/.
100.00%
P
E
04.09
04.09.01
PISOS Y PAVIMENTOS
FALSO PISO DE 4" DE CONCRETO 1:10
m2
17.20
26.76
460.27
S/.
460.27
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
100.00%
04.09.02
m2
17.20
21.64
372.21
S/.
P
372.21
100.00%
04.09.03
m2
17.20
58.86
1,012.39
S/.
P
1,012.39
100.00%
04.10
04.10.01
VEREDAS DE CONCRETO
EXCAVACION PARA VEREDA
m3
1.48
27.47
40.66
40.66
S/.
100.00%
P
E
04.10.02
m2
4.66
19.22
89.57
S/.
P
89.57
100.00%
04.10.03
m3
3.49
310.57
1,083.89
1,083.89
S/.
100.00%
P
E
04.10.04
8.40
6.53
54.85
54.85
S/.
100.00%
P
E
04.11
04.11.01
URINARIO Y LAVADERO
ENCOFRADO Y DESENCOFRADO PARA URINARIO
m2
1.40
60.24
84.34
S/.
P
84.34
100.00%
04.11.02
m3
0.06
328.03
19.68
S/.
P
19.68
100.00%
04.11.03
MAYOLICA EN URINARIO 20 X 30 CM
m2
2.95
100.45
296.33
S/.
P
296.33
100.00%
04.11.04
m2
4.30
42.87
184.34
S/.
P
184.34
100.00%
04.11.05
m3
0.24
328.03
78.73
S/.
P
78.73
100.00%
04.11.06
kg
21.30
4.74
100.96
S/.
P
100.96
100.00%
04.11.07
m2
4.30
14.81
63.68
S/.
63.68
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
100.00%
P
E
04.11.08
m2
2.65
94.97
251.67
251.67
S/.
100.00%
P
E
04.12
04.12.01
ZOCALOS Y CONTRAZOCALOS
ZOCALO DE MAYOLICA 20X30CM
m2
16.32
84.00
1,370.88
S/.
P
1,370.88
100.00%
04.12.02
2.65
23.13
61.29
S/.
P
61.29
100.00%
04.13
04.13.01
CARPINTERIA DE MADERA
PUERTA DE MADERA TORNILLO (0.80x2.10) INC. ACCESORIOS
pza
2.00
333.81
667.62
S/.
P
667.62
100.00%
04.13.02
pza
4.00
172.13
688.52
S/.
P
688.52
100.00%
04.13.03
pza
4.00
247.23
988.92
S/.
P
988.92
100.00%
04.14
04.14.01
p2
34.46
12.01
413.86
S/.
P
413.86
100.00%
04.15
04.15.01
PINTURA
PINTURA LATEX EN COLUMNAS
m2
13.94
9.67
134.80
S/.
P
134.80
100.00%
04.15.02
m2
20.46
9.67
197.85
S/.
P
197.85
100.00%
04.15.03
m2
39.80
9.22
366.96
S/.
P
366.96
100.00%
04.15.04
m2
46.68
9.67
451.40
S/.
P
451.40
100.00%
04.15.05
34.85
7.62
265.56
S/.
P
E
265.56
100.00%
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
04.16
04.16.01
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
INSTALACIONES ELECTRICAS
SALIDA PARA CENTROS DE LUZ
pto
2.00
66.98
133.96
S/.
P
133.96
100.00%
04.16.02
pto
2.00
83.32
166.64
S/.
P
166.64
100.00%
04.16.03
26.80
4.55
121.94
121.94
S/.
100.00%
P
E
04.16.04
13.40
13.07
175.14
175.14
S/.
100.00%
P
E
04.16.05
04.16.05.01
ARTEFACTOS LUMINARIAS
ARTEFACTO FLUORESCENTE 2/20A SIN BEJOFEL C/SOPORTE
und
2.00
50.87
101.74
101.74
S/.
100.00%
P
E
04.17
04.17.01
5.65
14.99
84.69
84.69
S/.
100.00%
P
E
04.17.02
5.90
12.83
75.70
75.70
S/.
100.00%
P
E
04.17.03
und
4.00
17.68
70.72
70.72
S/.
100.00%
P
E
04.17.04
und
2.00
17.68
35.36
35.36
S/.
100.00%
P
E
04.17.05
SOPORTE DE CANALETAS
und
4.00
9.11
36.44
36.44
S/.
100.00%
P
E
04.17.06
und
6.00
14.70
88.20
88.20
S/.
100.00%
P
E
04.17.07
04.17.07.01
m3
0.04
328.03
13.12
S/.
P
13.12
100.00%
04.17.07.02
ENCOFRADO DESENCOFRADO
m2
0.99
25.52
25.26
S/.
25.26
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
100.00%
P
E
04.17.07.03
kg
2.50
4.74
11.85
11.85
S/.
100.00%
P
E
04.18
04.18.01
04.18.01.01
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRIA
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
pto
9.00
65.20
586.80
586.80
S/.
100.00%
P
E
04.18.01.02
22.20
11.70
259.74
259.74
S/.
100.00%
P
E
04.18.01.03
40.00
11.85
474.00
474.00
S/.
100.00%
P
E
04.18.01.04
04.18.01.04.01
und
22.00
9.93
218.46
218.46
S/.
100.00%
P
E
04.18.01.04.02
und
6.00
11.31
67.86
67.86
S/.
100.00%
P
E
04.18.01.04.03
und
1.00
13.53
13.53
13.53
S/.
100.00%
P
E
04.18.01.04.04
und
1.00
14.04
14.04
14.04
S/.
100.00%
P
E
04.18.01.04.05
und
2.00
11.20
22.40
22.40
S/.
100.00%
P
E
04.18.01.04.06
und
1.00
48.66
48.66
S/.
P
48.66
100.00%
04.18.01.04.07
und
1.00
55.05
55.05
S/.
P
55.05
100.00%
04.18.01.04.08
pza
1.00
179.52
179.52
S/.
P
E
04.18.01.04.09
glb
1.00
214.48
214.48
179.52
100.00%
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
214.48
S/.
100.00%
P
E
04.18.01.05
04.18.01.05.01
ACCESORIOS SANITARIOS
NODORO TANQUE BAJO C/ACCESORIOS INTERNOS DE ESTANQUE
(BLANCO)
und
4.00
175.02
700.08
700.08
S/.
100.00%
P
E
04.18.01.05.02
pza
4.00
41.57
166.28
166.28
S/.
100.00%
P
E
04.18.02
04.18.02.01
04.18.02.01.01
SISTEMA DE DESAGUE
CAJA REGISTRO
EXCAVACIN MANUAL PARA CAJA DE REGISTRO
m3
0.08
27.47
2.20
S/.
P
2.20
100.00%
04.18.02.01.02
m3
0.09
12.02
1.08
S/.
P
1.08
100.00%
04.18.02.01.03
m3
0.09
12.64
1.14
S/.
P
1.14
100.00%
04.18.02.01.04
pza
1.00
90.68
90.68
90.68
S/.
100.00%
P
E
04.18.02.01.05
pto
4.00
32.88
131.52
S/.
P
131.52
100.00%
04.18.02.01.06
pto
2.00
28.53
57.06
S/.
P
57.06
100.00%
04.18.02.01.07
30.20
12.49
377.20
S/.
P
377.20
100.00%
04.18.02.01.08
20.00
25.68
513.60
S/.
P
513.60
100.00%
04.18.02.01.09
pto
2.00
30.84
61.68
S/.
P
61.68
100.00%
04.18.02.02
04.18.02.02.01
ACCESORIOS DE DESAGUE
CODO PVC SAL 4"X90
und
2.00
21.21
42.42
S/.
P
42.42
100.00%
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
04.18.02.02.02
und
2.00
25.55
51.10
51.10
S/.
100.00%
P
E
04.18.02.02.03
pza
5.00
29.13
145.65
145.65
S/.
100.00%
P
E
04.18.02.02.04
pza
2.00
30.14
60.28
60.28
S/.
100.00%
P
E
04.18.02.02.05
und
3.00
16.97
50.91
50.91
S/.
100.00%
P
E
04.18.02.02.06
und
3.00
17.08
51.24
51.24
S/.
100.00%
P
E
04.18.02.02.07
SUMIDEROS DE 2"
pza
2.00
44.52
89.04
89.04
S/.
100.00%
P
E
04.18.03
04.18.03.01
04.18.03.01.01
m2
44.48
0.95
42.26
S/.
P
42.26
100.00%
04.18.03.02
04.18.03.02.01
04.18.03.02.01.01
MOVIMIENTO DE TIERRAS
ZANJA
EXCAVACIN MANUAL PARA ZANJAS DE TUBERIAS
m3
37.97
27.47
1,043.04
S/.
P
208.61
625.82
208.61
20.00%
60.00%
20.00%
04.18.03.02.01.02
m2
44.48
3.20
142.34
S/.
P
142.34
100.00%
04.18.03.02.01.03
m3
31.14
8.01
249.43
249.43
S/.
100.00%
P
E
04.18.03.02.01.04
m3
8.54
12.02
102.65
102.65
S/.
100.00%
P
E
04.18.03.02.01.05
m3
8.54
12.64
107.95
S/.
P
E
04.18.03.02.02
CAJA REGISTRO
107.95
100.00%
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
04.18.03.02.02.01
m3
0.07
24.04
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
1.68
S/.
P
1.68
100.00%
04.18.03.02.02.02
m3
0.09
12.02
1.08
S/.
P
1.08
100.00%
04.18.03.02.02.03
m3
0.09
12.64
1.14
S/.
P
1.14
100.00%
04.18.03.02.02.04
pza
1.00
88.87
88.87
S/.
P
88.87
100.00%
04.18.03.02.03
04.18.03.02.03.01
TUBERIA
TUBERIA DE PVC SAL 4"
130.00
19.14
2,488.20
S/.
P
710.88
1,777.32
28.57%
71.43%
04.18.03.02.04
04.18.03.02.04.01
ACCESORIOS
TEE PVC SAL 4"
und
3.00
32.70
98.10
S/.
P
98.10
100.00%
04.18.03.02.04.02
und
3.00
25.55
76.65
S/.
P
76.65
100.00%
04.18.03.02.05
04.18.03.02.05.01
04.18.03.02.05.01.01
m2
1.77
0.95
1.68
S/.
P
1.68
100.00%
04.18.03.02.05.02
04.18.03.02.05.02.01
MOVIMIENTO DE TIERRAS
EXCAVACIN MANUAL DE BUZONETA
m3
1.42
27.47
39.01
S/.
P
39.01
100.00%
04.18.03.02.05.02.02
m2
1.77
3.20
5.66
S/.
P
5.66
100.00%
04.18.03.02.05.02.03
m3
0.18
10.68
1.92
S/.
P
1.92
100.00%
04.18.03.02.05.02.04
m3
1.55
12.02
18.63
S/.
P
E
04.18.03.02.05.02.05
m3
1.55
12.64
19.59
18.63
100.00%
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S/.
P
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
4,576.74
1,961.46
70.00%
30.00%
Mes 6
S3
S4
S1
262.48
612.50
437.42
20.00%
46.67%
33.33%
S2
19.59
100.00%
04.18.03.02.05.02.06
und
1.00
1,170.52
1,170.52
S/.
P
1,170.52
100.00%
05
05.01
05.01.01
LOSA MULTIDEPORTIVA
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
m2
690.20
2.40
1,656.48
S/.
P
1,656.48
100.00%
05.01.02
m2
690.20
0.95
655.69
S/.
P
655.69
100.00%
05.02
05.02.01
MOVIMIENTO DE TIERRAS
EXCAVACION PARA LOSA DEPORTIVA
m3
204.00
32.05
6,538.20
S/.
P
E
05.02.02
m2
680.00
1.93
1,312.40
S/.
P
E
05.02.03
m3
142.80
124.69
17,805.73
S/.
P
5,341.72
12,464.01
30.00%
70.00%
05.02.04
m3
3.06
27.47
84.06
84.06
S/.
100.00%
P
E
05.02.05
m3
258.83
12.02
3,111.14
S/.
P
933.34
2,177.80
30.00%
70.00%
05.02.06
m3
258.83
14.76
3,820.33
S/.
P
3,820.33
100.00%
05.03
05.03.01
05.03.01.01
CONCRETO SIMPLE
LOSA DEPORTIVA
ENCOFRADO Y DESENCOFRADO EN LOSA DEPORTIVA
m2
60.60
44.01
2,667.01
S/.
P
2,667.01
100.00%
05.03.01.02
m3
102.00
328.03
33,459.06
S/.
P
E
05.03.02
05.03.02.01
SARDINEL
ENCOFRADO Y DESENCOFRADO EN SARDINEL
m2
10.43
44.01
459.02
16,729.53
16,729.53
50.00%
50.00%
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
459.02
S/.
100.00%
P
E
05.03.02.02
m3
1.53
328.03
501.89
501.89
S/.
100.00%
P
E
05.04
05.04.01
JUNTAS ASFALTICAS
JUNTA ASFALTICA e=1"
366.40
6.53
2,392.59
2,392.59
S/.
100.00%
P
E
05.05
05.05.01
PINTURA
PINTURA TRAFICO DE COLOR BLANCO
100.00
0.96
96.00
96.00
S/.
100.00%
P
E
05.05.02
72.00
0.96
69.12
69.12
S/.
100.00%
P
E
05.05.03
150.00
0.96
144.00
144.00
S/.
100.00%
P
E
05.06
05.06.01
EQUIPAMIENTO
ARCOS DE FULBITO INC. TABLERO DE BASQUET
und
2.00
1,850.72
3,701.44
3,701.44
S/.
100.00%
P
E
05.06.02
PARANTES DE VOLEY
und
2.00
108.59
217.18
217.18
S/.
100.00%
P
E
05.06.03
NET DE VOLEIBOL
pza
1.00
226.33
226.33
226.33
S/.
100.00%
P
E
06
06.01
06.01.01
CERCO PERIMETRICO
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
m2
45.63
2.40
109.51
S/.
P
109.51
100.00%
06.01.02
m2
45.63
0.95
43.35
S/.
P
43.35
100.00%
06.01.03
m2
45.63
1.00
45.63
S/.
P
E
06.02
06.02.01
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS PARA CIMIENTOS HASTA 1.50 MTS TERRENO
NORMAL
m3
29.40
44.23
1,300.36
45.63
100.00%
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S/.
P
Mes 4
S2
S3
650.18
650.18
50.00%
50.00%
06.02.02
m3
36.75
12.02
441.74
441.74
S/.
100.00%
P
E
06.02.03
m3
36.75
14.76
542.43
542.43
S/.
100.00%
P
E
06.03
06.03.01
CONCRETO SIMPLE
CIMIENTOS CORRIDOS MEZCLA 1:10 C-H + 30% PIEDRA
m3
29.40
172.27
5,064.74
5,064.74
S/.
100.00%
P
E
06.03.02
m2
19.60
25.69
503.52
503.52
S/.
100.00%
P
E
06.03.03
kg
169.21
4.74
802.06
S/.
P
802.06
100.00%
06.03.04
m3
1.47
196.12
288.30
288.30
S/.
100.00%
P
E
06.04
06.04.01
06.04.01.01
CONCRETO ARMADO
COLUMNAS
CONCRETO EN COLUMNAS F'C=175 KG/CM2
m3
4.15
328.03
1,361.32
1,361.32
S/.
100.00%
P
E
06.04.01.02
m2
57.69
31.29
1,805.12
1,805.12
S/.
100.00%
P
E
06.04.01.03
kg
354.33
4.74
1,679.52
S/.
P
1,679.52
100.00%
06.04.02
06.04.02.01
VIGAS
CONCRETO EN VIGAS F'C=175KG/CM2
m3
2.22
328.03
728.23
728.23
S/.
100.00%
P
E
06.04.02.02
m2
16.45
31.29
514.72
S/.
P
514.72
100.00%
06.04.02.03
kg
135.25
4.74
641.09
S/.
P
641.09
100.00%
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
Mes 5
S3
S4
S1
S2
S3
S4
2,141.15
4,282.29
4,282.29
4,282.29
4,282.29
2,141.16
10.00%
20.00%
20.00%
20.00%
20.00%
10.00%
06.05
06.05.01
m2
261.85
81.77
21,411.47
S/.
P
E
06.06
06.06.01
m2
85.35
17.39
1,484.24
1,484.24
S/.
100.00%
P
E
06.06.02
m2
38.81
20.14
781.63
781.63
S/.
100.00%
P
E
06.06.03
5.60
17.39
97.38
97.38
S/.
100.00%
P
E
06.07
06.07.01
JUNTAS DE DILATACION
JUNTAS ASFALTICAS EN MUROS
12.00
5.85
70.20
70.20
S/.
100.00%
P
E
06.08
06.08.01
PINTURA
PINTURA ESMALTE EN SUPERFICIE DE COLUMNAS
m2
85.35
9.70
827.90
827.90
S/.
100.00%
P
E
06.08.02
m2
38.81
9.70
376.46
376.46
S/.
100.00%
P
E
06.08.03
5.60
9.70
54.32
54.32
S/.
100.00%
P
E
06.09
06.09.01
MURO DE CONTENCION
TRAZO, NIVELACION Y REPLANTEO (DURANTE EL PROCESO)
m2
81.38
1.00
81.38
81.38
S/.
100.00%
100.00%
06.09.02
06.09.02.01
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS PARA PARA ZAPATAS DE MURO DE
CONTENCION
m3
257.85
27.47
7,083.14
S/.
P
E
06.09.02.02
m3
196.22
95.83
473.15
3,304.99
3,304.99
6.68%
46.66%
46.66%
100.00%
18,803.76
S/.
P
m3
77.03
12.02
925.90
S/.
P
5,641.13
70.00%
30.00%
100.00%
06.09.02.03
13,162.63
277.77
648.13
30.00%
70.00%
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
06.09.02.04
m3
77.03
14.76
P
E
06.09.03.01
m2
88.88
16.24
06.09.04.01.01
kg
1,267.35
4.74
m3
53.25
331.23
P
E
3,890.56
70.00%
30.00%
kg
2,735.98
4.74
E
ENCOFRADO Y DESENCOFRADO P/ PANTALLAS EN MURO
m2
248.50
25.27
P
E
S3
S4
S1
S2
S3
S4
S1
100.00%
1,443.41
100.00%
100.00%
6,007.24
100.00%
100.00%
17,638.00
100.00%
100.00%
m3
35.71
331.23
100.00%
3,767.76
2,511.84
60.00%
40.00%
100.00%
11,828.22
11,828.22
100.00%
100.00%
E
TUBERIA PARA DREN EN MURO DE 2"
4.50
190.41
856.85
S/.
P
E
06.10.01.01.01
S2
100.00%
06.10.01.01
S1
1,136.96
S/.
06.10.01
S4
6,279.60
S/.
06.10
S3
12,968.55
06.09.04.02.04
S2
S/.
06.09.04.02.03
9,077.99
S1
17,638.00
S/.
06.09.04.02.02
S4
6,007.24
06.09.04.02.01
S3
100.00%
06.09.04.02
S2
Mes 6
CONCRETO ARMADO
S/.
06.09.04.01.02
S1
Mes 5
1,443.41
06.09.04.01
S4
Mes 4
CONCRETO SIMPLE
S/.
06.09.04
S3
Mes 3
1,136.96
S/.
06.09.03
S2
Mes 2
856.85
100.00%
100.00%
GAVIONES
GAVIONES TRAMO N 01
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
m2
12.00
2.40
28.80
S/.
P
28.80
100.00%
06.10.01.01.02
m2
12.00
0.95
11.40
S/.
P
11.40
100.00%
06.10.01.01.03
m2
12.00
1.00
12.00
S/.
P
E
06.10.01.02
06.10.01.02.01
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS PARA GAVIONES
m3
42.60
24.04
1,024.10
12.00
100.00%
S2
S3
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S/.
P
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
372.36
651.74
36.36%
63.64%
S3
06.10.01.02.02
m3
9.30
4.81
44.73
44.73
S/.
100.00%
P
E
06.10.01.02.03
m3
41.63
12.02
500.39
S/.
P
500.39
100.00%
06.10.01.02.04
m3
41.63
14.76
614.46
S/.
P
614.46
100.00%
06.10.01.03
06.10.01.03.01
CONSTRUCCION DE GAVIONES
SUMINISTRO DE GAVION CLASE A (3.0x1.0x1.0)
pza
4.00
313.40
1,253.60
S/.
P
1,253.60
100.00%
06.10.01.03.02
pza
16.00
372.82
5,965.12
S/.
P
5,965.12
100.00%
06.10.01.03.03
pza
4.00
179.26
717.04
S/.
P
717.04
100.00%
06.10.01.03.04
pza
4.00
169.12
676.48
S/.
P
676.48
100.00%
06.10.01.03.05
pza
28.00
11.41
319.48
319.48
S/.
100.00%
P
E
06.10.01.03.06
m2
42.00
46.17
1,939.14
S/.
P
1,234.07
705.07
63.64%
36.36%
06.10.01.03.07
m3
54.00
67.23
3,630.42
S/.
P
3,630.42
100.00%
06.10.02
06.10.02.01
06.10.02.01.01
GAVIONES TRAMO N 02
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
m2
28.00
2.40
67.20
S/.
P
67.20
100.00%
06.10.02.01.02
m2
28.00
0.95
26.60
S/.
P
E
26.60
100.00%
S4
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
06.10.02.01.03
m2
28.00
1.00
S2
Mes 2
S3
S4
S1
Mes 3
S2
S3
S4
S1
Mes 4
S2
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4
28.00
28.00
S/.
100.00%
P
E
06.10.03
06.10.03.01
CONSTRUCCION DE GAVIONES
SUMINISTRO DE GAVION CLASE A (3.0x1.0x1.0)
pza
1.00
313.40
313.40
313.40
S/.
100.00%
P
E
06.10.03.02
pza
26.00
372.82
9,693.32
9,693.32
S/.
100.00%
P
E
06.10.03.03
pza
11.00
169.12
1,860.32
1,860.32
S/.
100.00%
P
E
06.10.03.04
pza
38.00
11.41
433.58
433.58
S/.
100.00%
P
E
06.10.03.05
m2
70.00
46.17
3,231.90
S/.
P
718.12
1,256.89
1,256.9
22.22%
38.89%
38.89%
06.10.03.06
m3
66.00
67.23
4,437.18
4,437.18
S/.
100.00%
P
E
07
07.01
CAPACITACION
CAPACITACION AL COMITE DE GESTION EN MANTENIMIENTO DE OBRA
glb
1.00
3,389.84
3,389.84
3,389.84
S/.
100.00%
P
E
08
08.01
MITIGACION AMBIENTAL
MITIGACION AMBIENTAL
glb
1.00
3,050.85
3,050.85
S/.
P
RIESGOS Y VULNERABILIDAD
09.01
RIESGOS Y VULNERABILIDAD
glb
1.00
2,033.90
610.17
305.09
305.09
20.00%
20.00%
10.00%
10.00%
40.00%
09
610.17
305.09
305.08
10.00%
10.00%
10.00%
10.00%
40.00%
20.00%
610.17
152.55
152.54
152.54
152.54
101.70
101.70
101.70
101.70
203.38
203.38
30.00%
7.50%
7.50%
7.50%
7.50%
5.00%
5.00%
5.00%
5.00%
10.00%
10.00%
30.00%
30.00%
10.01
305.08
2,033.90
S/.
10
305.08
20.00%
20.00%
FLETE
FLETE TERRESTRE HUARAZ - JANGAS - CAHUISH ( APROX. 25 Km)
glb
1.00
9,605.55
9,605.55
S/.
P
1,600.28
1,601.25
1,601.25
600.44
600.25
600.35
600.35
600.44
600.25
600.35
600.35
16.66%
16.67%
16.67%
6.25%
6.25%
6.25%
6.25%
6.25%
6.25%
6.25%
6.25%
50.00%
COSTO DIRECTO
25.00%
25.00%
860,238.53
12,323.88
15,267.87
44,512.50
74,988.39
8,535.58
18,816.72
46,128.30
69,321.30
54,310.08
50,225.05
63,522.15
6,141.81
26,433.28
22,423.65
16,811.88
79,637.78
40,281.87
23,995.69
47,177.46
28,923.00
42,555.43
43,474.31
20,344.61
4,085.97
1.433%
1.77%
5.17%
8.72%
0.99%
2.19%
5.36%
8.06%
6.31%
5.84%
7.38%
0.71%
3.07%
2.61%
1.95%
9.26%
4.68%
2.79%
5.48%
3.36%
4.95%
5.05%
2.36%
0.47%
16.60%
20.25%
16.89%
16.32%
12.84%
17.10%
33.70%
53.95%
70.84%
87.16%
100.00%
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PERIODO
Mes 1
S1
S2
Mes 2
S3
S4
S1
S2
Mes 3
S3
S4
S1
S2
Mes 4
S3
S4
S1
S2
Mes 5
S3
S4
S1
S2
Mes 6
S3
S4
S1
S2
S3
S4