Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Cronograma Valorizado
Cronograma Valorizado
Item
01
Descripcin partida
Und.
Metrado
C.U.
MES 1
GLB
1.00
1,782.88
1,782.88
MES 2
MES 3
MES 4
PARCIAL S/.
1,782.88
m2
2,312.51
1.58
3,653.77
3,653.77
6,567.72
TRABAJOS PRELIMINARES
01.01
01.02
01.03
CARTEL DE OBRA
und
1.00
531.07
531.07
531.07
01.04
ALMACEN DE OBRA
mes
4.00
150.00
600.00
600.00
02
2,777.19
CAPTACION
02.01
m2
10.58
1.24
13.12
13.12
02.02
m3
3.40
23.38
79.49
79.49
02.03
m3
4.08
12.60
51.41
51.41
02.04
m2
7.51
3.45
25.91
25.91
02.05
m2
4.89
42.81
209.34
02.06
m3
3.73
311.77
1,162.90
02.07
ENCOFRADO Y DESENCOFRADO
m2
16.16
33.75
545.40
545.40
02.08
m2
15.20
21.47
326.34
326.34
und
1.00
363.28
363.28
02.09
03
209.34
1,162.90
363.28
4,414.22
DESARENADOR
03.01
m2
10.50
1.24
13.02
13.02
03.02
EXCAVACION MANUAL
m3
5.84
21.00
122.64
122.64
03.03
m3
7.01
12.60
88.33
88.33
03.04
m2
11.37
3.45
39.23
39.23
03.05
CONCRETO F'C=175KG/CM2
m3
6.05
353.57
2,139.10
2,139.10
03.06
ENCOFRADO Y DESENCOFRADO
m2
35.18
33.75
1,187.33
1,187.33
03.07
kg
71.34
4.20
299.63
299.63
03.08
m2
7.83
21.47
168.11
168.11
03.09
und
1.00
249.53
249.53
249.53
CRONOGRAMA VALORIZADO
Item
Und.
Metrado
C.U.
MES 1
03.10
INSTALACION DE REJILLA
und
1.00
23.25
23.25
23.25
03.11
ACCESORIOS DE SALIDA
und
1.00
44.93
44.93
44.93
03.12
und
1.00
39.12
39.12
39.12
04
Descripcin partida
MES 2
MES 3
MES 4
PARCIAL S/.
8,828.85
04.01
m2
8.32
1.24
10.32
04.02
EXCAVACION MANUAL
m3
9.57
21.00
100.49
100.49
200.97
04.03
m3
11.48
12.60
48.22
96.43
144.65
04.04
m2
8.32
3.45
28.70
28.70
04.05
m3
0.84
268.41
225.46
225.46
04.06
m3
0.23
337.31
77.58
77.58
04.07
ENCOFRADO Y DESENCOFRADO
m2
70.20
33.75
2,369.25
2,369.25
04.08
kg
265.36
4.20
1,114.51
1,114.51
04.09
CONCRETO F'C=175KG/CM2
m3
6.43
353.57
2,273.46
2,273.46
04.10
m2
33.02
21.47
708.94
glb
1.00
1,675.01
1,675.01
04.11
05
10.32
708.94
1,675.01
8,531.59
05.01
m2
14.03
1.24
17.40
05.02
EXCAVACION MANUAL
m3
05.03
m3
05.04
ENCOFRADO Y DESENCOFRADO
05.05
17.40
22.13
21.00
464.73
0.14
338.89
47.44
m2
42.20
33.75
1,424.25
kg
220.26
4.20
925.09
05.06
CONCRETO F'C=175KG/CM2
m3
4.50
353.57
1,591.07
1,591.07
05.07
m2
50.60
21.47
1,086.38
1,086.38
05.08
PINTURA
m2
23.55
8.01
05.09
m3
12.00
42.08
464.73
47.44
1,424.25
925.09
188.64
504.96
188.64
504.96
CRONOGRAMA VALORIZADO
Item
Descripcin partida
05.10
05.11
05.12
05.13
05.14
06
06.01
Und.
Metrado
C.U.
MES 1
MES 2
MES 3
MES 4
PARCIAL S/.
m2
30.00
4.20
126.00
126.00
60.00
5.38
322.80
322.80
60.00
4.32
259.20
259.20
GLB
1.00
1,271.23
1,271.23
m3
18.00
16.80
302.40
1,271.23
302.40
CANAL DE CONDUCCION
168,263.87
CANAL ENTUBADO
06.01.01
KM
2.30
259.81
597.56
597.56
06.01.02
KM
2.30
425.15
977.85
977.85
06.01.03
m3
648.60
21.00
5,762.56
06.01.04
m3
332.91
06.01.05
m3
27.76
06.01.06
m3
555.25
12.60
06.01.07
m3
504.62
42.08
16,178.60
06.01.08
m2
1,381.56
4.20
5,222.30
580.26
5,802.56
06.01.09
2,302.60
5.38
12,387.99
12,387.99
06.01.10
1,682.64
25.36
42,671.75
42,671.75
06.01.11
06.01.12
06.01.13
06.02
7,858.04
13,620.60
46.91
15,616.81
15,616.81
52.74
1,464.06
1,464.06
4,258.53
6,996.15
2,737.62
5,055.81
600.00
48.95
29,370.00
m3
981.52
16.80
14,510.79
2,299.10
0.45
21,234.41
29,370.00
1,978.74
16,489.53
1,034.60
1,034.60
18,246.23
ANCLAJE TUBERIA
06.02.01
m3
13.92
337.31
4,695.36
06.02.02
CONCRETO F'C=175KG/CM2
m3
1.23
377.99
464.93
4,695.36
06.02.03
ENCOFRADO Y DESENCOFRADO
m2
139.20
33.75
4,698.00
4,698.00
06.02.04
ANCLAJE METALICO
und
66.00
127.09
8,387.94
8,387.94
464.93
CRONOGRAMA VALORIZADO
Item
07
Descripcin partida
Und.
Metrado
C.U.
MES 1
MES 2
MES 3
MES 4
PARCIAL S/.
45,670.48
07.01
KM
0.47
259.81
122.11
07.02
m3
127.20
21.00
2,671.20
2,671.20
07.03
m3
64.00
46.91
3,002.24
3,002.24
07.04
m3
96.00
52.74
5,063.04
5,063.04
07.05
m3
160.00
12.60
2,016.00
2,016.00
07.06
m3
95.40
42.08
4,014.43
4,014.43
07.07
m2
279.00
4.20
1,171.80
1,171.80
07.08
465.00
5.38
2,501.70
2,501.70
07.09
465.00
48.95
22,761.75
22,761.75
07.10
m3
127.20
16.80
2,136.96
2,136.96
07.11
465.00
0.45
209.25
08
122.11
209.25
5,095.98
08.01
m2
7.35
08.02
EXCAVACION MANUAL
m3
4.26
21
89.46
89.46
08.03
m3
1.82
337.31
613.90
613.90
08.04
ENCOFRADO Y DESENCOFRADO VC
m2
14.78
20.93
309.35
309.35
08.05
kg
9.11
4.2
38.26
38.26
08.06
m2
14.78
21.47
317.33
317.33
08.07
GLB
3718.57
3,718.57
09
1.24
9.11
9.11
3,718.57
854.08
VALVULA DE PURGA
09.01
m2
0.98
1.24
1.22
1.22
09.02
EXCAVACION MANUAL
m3
0.49
21.00
10.29
10.29
09.03
m3
0.26
337.31
87.70
87.70
09.04
ENCOFRADO Y DESENCOFRADO VC
m2
2.00
20.93
41.86
41.86
CRONOGRAMA VALORIZADO
Item
Descripcin partida
09.05
09.06
10
10.01
Und.
Metrado
C.U.
MES 1
MES 2
MES 3
MES 4
PARCIAL S/.
m2
2.48
21.47
53.25
53.25
GLB
1.00
659.76
659.76
659.76
113,775.80
RESERVORIO DE RIEGO
10.01.01
m2
225.68
1.24
279.84
10.01.02
EXCAVACION MANUAL
m3
331.50
21.00
6,380.00
581.50
6,961.50
10.01.03
m3
99.45
52.74
3,496.66
1,748.33
5,244.99
10.01.04
m3
198.00
12.60
2,494.80
2,494.80
10.01.05
m2
167.31
3.45
577.22
10.01.06
m3
16.50
294.41
4,857.77
10.01.07
m3
0.55
337.31
10.01.08
m2
212.96
127.30
9,036.60
10.01.09
kg
5,254.17
4.20
22,067.51
10.01.10
m3
86.01
398.88
10.01.11
32.00
16.42
525.44
10.01.12
103.84
24.50
2,544.08
10.01.13
m2
88.92
25.68
10.01.14
m2
137.55
24.24
10.01.15
PINTURA
m2
125.09
8.01
10.02
279.84
577.22
4,857.77
185.52
185.52
18,073.21
27,109.81
22,067.51
34,307.67
34,307.67
525.44
2,544.08
2,283.47
3,334.21
2,283.47
3,334.21
1,001.97
1,001.97
8,241.92
ESTRUCTURA DE SALIDA
10.02.01
m2
3.38
1.24
4.19
4.19
10.02.02
EXCAVACION MANUAL
m3
13.95
21.00
292.95
292.95
10.02.03
m3
4.19
52.74
220.98
220.98
10.02.04
m3
4.19
12.60
52.79
52.79
10.02.05
CONCRETO F'C=175KG/CM2
m3
1.95
377.99
737.08
737.08
CRONOGRAMA VALORIZADO
Item
Descripcin partida
Metrado
C.U.
m2
8.72
33.75
294.30
294.30
kg
18.21
4.20
76.48
76.48
m2
16.50
21.47
354.26
354.26
10.02.09
m3
4.80
42.08
201.98
201.98
10.02.10
m2
12.00
4.20
50.40
50.40
10.02.11
20.00
5.38
107.60
107.60
10.02.12
20.00
8.56
171.20
171.20
10.02.13
GLB
1.00
5,556.75
10.02.14
m3
7.20
16.80
10.02.06
ENCOFRADO Y DESENCOFRADO
10.02.07
10.02.08
10.03
Und.
MES 1
MES 2
MES 3
5,556.75
120.96
MES 4
PARCIAL S/.
5,556.75
120.96
2,471.35
CERCO PERIMETRICO
10.03.01
EXCAVACION MANUAL
m3
1.58
21.00
33.18
33.18
10.03.02
m3
1.58
337.31
532.95
532.95
10.03.03
und
44.00
27.91
1,228.04
10.03.04
320.50
1.87
599.34
und
1.00
77.84
77.84
10.03.05
11
11.01
11.01.01
11.02
1,228.04
599.34
77.84
11,229.04
CASETA DE FILTRO
TRABAJOS PRELIMINARES
TRAZO, NIVELACION Y REPLANTEO DE ESTRUCTURAS
m2
6.93
1.24
8.59
8.59
MOVIMIENTO DE TIERRAS
11.02.01
M3
2.16
24.72
53.40
53.40
11.02.02
m2
3.60
3.90
14.04
14.04
m3
2.59
17.65
45.71
45.71
11.03.01
2.16
300.05
648.11
648.11
11.03.02
6.24
33.75
210.60
210.60
11.02.03
11.03
CONCRETO SIMPLE
m2
CRONOGRAMA VALORIZADO
Item
11.03.03
11.04
11.04.01
Descripcin partida
CONCRETO 1:8+25% P.M. PARA SOBRECIMIENTOS
Metrado
C.U.
m3
Und.
MES 1
MES 2
MES 3
MES 4
PARCIAL S/.
0.50
310.23
155.12
155.12
CONCRETO ARMADO
COLUMNAS
11.04.01.01
m2
3.12
37.57
117.22
117.22
11.04.01.02
m3
0.21
399.37
83.87
83.87
11.04.01.03
kg
14.15
4.20
59.43
59.43
11.04.02
VIGAS
11.04.02.01
m2
1.25
37.01
46.26
46.26
11.04.02.02
m3
0.20
399.37
79.87
79.87
11.04.02.03
kg
11.14
4.20
46.79
46.79
14.96
70.86
1,060.07
m2
34.38
25.68
882.88
882.88
11.05
11.05.01
11.06
11.06.01
11.07
ALBAILERIA
MURO DE LADRILLO KK ARCILLA 18 HUECOS - SOGA 9 x 13 x 24 CARAVISTA
m2
1,060.07
11.07.01
m2
4.32
41.39
178.80
178.80
11.07.02
m2
2.19
41.39
90.64
90.64
11.08
ESTRUCTURA DE MADERA
11.08.01
p2
30.00
7.67
230.10
230.10
11.08.02
p2
25.00
7.67
191.75
191.75
m2
5.67
36.03
204.29
204.29
und
1.00
286.62
286.62
286.62
11.09
CUBERTURA
11.09.01
TECHO DE CALAMINA
11.10
CARPINTERIA METALICA
11.10.01
11.11
CRONOGRAMA VALORIZADO
Item
11.11.01
11.12
11.12.01
12
Descripcin partida
PINTURA AL LATEX EN MUROS
Und.
m2
Metrado
C.U.
MES 1
MES 2
MES 3
34.38
4.58
157.46
1.00
6,377.42
5,000.00
MES 4
PARCIAL S/.
157.46
GLB
1,377.42
6,377.42
179,697.90
12.01
KM
3.67
431.46
1,583.46
12.02
m3
1,540.70
21.00
5,075.25
12.03
m3
385.17
52.74
12.04
m3
462.21
12.60
2,911.92
2,911.92
5,823.85
12.05
m3
880.40
42.08
18,523.62
18,523.62
37,047.23
12.06
m2
2,201.00
4.20
9,244.20
12.07
3,668.33
5.38
6,578.54
12.08
220.35
19.04
4,195.46
12.09
311.53
17.52
2,729.00
2,729.00
5,458.01
12.10
446.20
6.58
1,468.00
1,468.00
2,936.00
12.11
889.95
7.39
3,288.37
3,288.37
6,576.73
12.12
1,661.50
3.61
2,999.01
2,999.01
5,998.02
12.13
138.00
3.40
234.60
234.60
12.14
GLB
1.00
427.04
12.15
m3
1,540.70
16.80
8,627.92
8,627.92
25,883.76
12.16
3,668.33
0.45
1,650.75
1,650.75
13
13.01
14
14.01
15
1,583.46
13,322.52
13,956.93
32,354.70
20,313.87
20,313.87
9,244.20
13,157.08
4,195.46
427.04
8,627.92
und
55.00
187.33
10,303.15
427.04
10,303.15
13,319.90
469.20
10,303.15
HIDRANTES
HIDRANTES
19,735.62
und
55.00
242.18
13,319.90
13,319.90
5,355.00
CRONOGRAMA VALORIZADO
Item
16.01
16
Descripcin partida
REVEGETACION DE ZONAS AFECTADAS
Und.
Metrado
GLB
1.00
C.U.
MES 1
MES 2
MES 3
5,355.00
MES 4
5,355.00
PARCIAL S/.
5,355.00
5,200.00
CAPACITACION
16.01
GLB
1.00
1,200.00
1,200.00
1,200.00
16.02
1.00
2,000.00
2,000.00
2,000.00
16.03
1.00
2,000.00
2,000.00
2,000.00
17
116,420.12
FLETE
17.01
FLETE TERRESTRE
GLB
1.00
26,109.41
26,109.41
17.02
FLETE RURAL
GLB
1.00
90,310.71
45,155.36
22,577.60
18,062.15
4,515.60
90,310.71
112,737.98
183,201.50
336,749.08
102,575.78
735,264.39
11,273.80
18,320.15
33,674.91
10,257.58
73,526.44
7,891.66
12,824.11
23,572.44
7,180.30
51,468.51
131,903.44
214,345.76
393,996.42
120,013.66
860,259.34
23,742.62
38,582.24
70,919.36
21,602.46
154,846.68
155,646.06
252,927.99
464,915.78
141,616.12
COSTO DIRECTO
GASTOS GENERALES GG (10%)
UTILIDAD (7%)
SUB TOTAL
IMPUESTO IGV (18%)
TOTAL MENSUAL
COSTO TOTAL
26,109.41
1,015,106.02
Parcial (S/.)
6,105.70
1,438.86
3,653.77
413.07
600.00
2,551.22
13.01
95.10
50.43
27.27
75.26
1,159.66
453.45
315.10
361.94
4,344.15
12.92
164.81
97.03
94.94
1,722.92
812.62
341.72
742.76
249.13
Parcial (S/.)
22.85
44.13
38.32
6,735.11
8828.850
10.23
10.320
241.16
200.970
147.83
144.650
28.54
28.700
131.10
225.460
131.22
77.580
1,969.81
#######
1,271.07
#######
2,267.86
#######
536.29
708.940
#######
7,720.05
17.26
599.26
47.32
1,184.13
1,055.05
1,587.15
1,048.94
184.63
152.16
Parcial (S/.)
52.50
99.60
258.00
1,142.09
291.96
150,265.95
136,182.43
589.65
521.18
16,344.72
17,471.12
1,773.86
6,862.89
6,398.58
2,417.73
3,822.32
33,838.60
22,703.20
15,920.25
1,011.60
14,083.52
5,760.20
175.76
2,385.10
5,762.46
2,282.64
Parcial (S/.)
10,563.57
53.84
2,503.87
1,042.78
1,587.28
552.62
944.91
217.35
343.62
1,614.60
1,611.62
91.08
3,356.44
5.42
77.87
386.93
144.43
43.64
123.76
2,574.39
836.95
1.21
12.35
87.48
32.90
Parcial (S/.)
51.41
651.60
112,242.74
100,515.53
282.29
7,371.00
5,607.23
4,519.19
538.75
4,733.03
121.13
22,997.76
18,116.07
25,718.97
1,638.48
2,258.99
2,449.76
3,277.82
885.06
9,421.94
2.08
1,696.97
1,290.78
249.67
366.47
Parcial (S/.)
122.34
43.64
171.02
266.28
91.88
174.30
896.70
2,998.75
1,051.06
2,305.27
36.29
484.50
1,112.40
594.66
77.42
Parcial (S/.)
Parcial (S/.)
120,794.84
677.79
1,583.46
31,684.46
32,354.70
20,085.69
20,313.87
3,108.05
5,823.85
9,110.20
37,047.23
3,143.30
9,244.20
5,963.27
19,735.62
4,191.06
4,195.46
5,451.78
5,458.01
8,252.88
2,936.00
6,576.73
2,918.40
5,998.02
3,812.86
469.20
420.74
427.04
20,393.73
25,883.76
1,580.63
1,650.75
8,039.70
8,039.70
9,694.35
9,694.35
Parcial (S/.)
181,752.42
21,907.23
159,845.19