Documentos de Académico
Documentos de Profesional
Documentos de Cultura
SANTA ISABEL
SISTEMA DE AGUA POTABLE DE LA PARROQUIA DE SHAGLLI
CRONOGRAMA VALORADO
TIEMPO MESES
DESCRIPCION
UNIDAD
CANTIDAD
P.UNITARIO
P.TOTAL
1. CAPTACIONES
1.1 CAPTACION LLASHIPA
1101 REPLANTEO Y NIVELACION
M2
160
0.88
140.8
140.8
M3
30
9.61
288.3
288.3
50
12.76
638
638
M2
8.6
8.82
75.85
75.85
M3
7.6
128.54
976.9
293.07
683.83
M2
45
10.38
467.1
233.55
233.55
M2
11.2
9.56
107.07
107.07
M2
16.4
11.48
188.27
188.27
M2
2.4
76.39
183.34
183.34
9.6
28.8
28.8
GLOB
113.57
113.57
113.57
GLOB
163.68
163.68
163.68
70
3.44
240.8
240.8
28
4.7
131.6
131.6
161.76
161.76
161.76
43.32
M2
TON/M
43.32
43.32
11.2
2.95
33.04
40,000.00
0.05
2,000.00
SUBTOTAL
33.04
1,200.00
800.00
5,982.20
M2
0.88
4.4
4.4
M3
9.61
48.05
48.05
12.76
25.52
25.52
M2
8.82
26.46
26.46
M3
1.5
128.54
192.81
96.405
M2
15.8
10.38
164
82
M2
6.5
9.56
62.14
M2
4.5
11.48
51.66
51.66
M2
2.4
76.39
183.34
183.34
96.405
82
62.14
9.6
28.8
28.8
GLOB
87.41
87.41
87.41
GLOB
127.44
127.44
127.44
25
3.44
86
86
10
4.7
47
47
161.76
161.76
161.76
KG
50
100
100
M2
2.95
17.7
17.7
12,500.00
0.05
TON/M
SUBTOTAL
625
375
250
2,039.49
M2
25
0.88
22
22
M3
12
9.61
115.32
115.32
M3
101.3
506.5
506.5
M2
12
8.82
105.84
105.84
M3
128.54
642.7
192.81
449.89
M2
20
10.38
207.6
103.8
103.8
M2
15
9.56
143.4
M2
15
11.48
172.2
172.2
M2
76.39
229.17
229.17
143.4
9.6
28.8
28.8
GLOB
87.41
87.41
87.41
127.44
GLOB
127.44
127.44
KG
50
100
100
M2
2.95
17.7
17.7
25,000.00
0.05
1,250.00
TON/M
SUBTOTAL
750
500.00
3,756.08
M2
0.88
3.52
3.52
M3
9.61
28.83
28.83
M3
101.3
101.3
101.3
M2
8.82
44.1
44.1
M3
128.54
128.54
128.54
M2
12
10.38
124.56
124.56
M2
9.56
47.8
47.8
M2
11.48
80.36
80.36
DESCRIPCION
UNIDAD
M2
CANTIDAD
P.UNITARIO
1.5
P.TOTAL
76.39
9.6
19.2
19.2
GLOB
113.57
113.57
113.57
163.68
GLOB
163.68
163.68
KG
50
100
100
M2
2.95
17.7
17.7
5,000.00
0.05
250
250
TON/M
SUBTOTAL
114.59
114.59
1,337.75
M2
0.88
3.52
3.52
M3
9.61
19.22
19.22
M2
8.82
35.28
35.28
M3
0.5
128.54
64.27
64.27
M2
10.38
51.9
51.9
M2
9.56
19.12
19.12
M2
114.59
1.5
76.39
114.59
9.6
19.2
19.2
GLOB
63.48
126.96
126.96
TON/M
2,000.00
0.05
100
100
554.06
M3
9.61
76.88
76.88
M2
12
8.82
105.84
105.84
M3
128.54
642.7
642.7
M2
64
10.38
664.32
664.32
M2
35
9.56
334.6
334.6
M2
25
11.48
287
287
M2
7.2
76.39
550.01
550.01
9.6
76.8
76.8
M2
35
2.95
103.25
103.25
146.88
440.64
440.64
111.79
223.58
223.58
117.96
353.88
353.88
GLOB
88.87
88.87
88.87
GLOB
171
171
171
GLOB
131.1
393.3
393.3
TON/M
15,000.00
0.05
750
750
5,262.67
2. LINEA DE CONDUCCION
2.1 CONDUCCION LLAZHIPA TRP UNION
2101 REPLANTEO Y NIVELACION RED DE AGUA
605
0.28
169.4
169.4
M3
220
9.61
2,114.20
2114.2
M3
220
1.57
345.4
345.4
605
1,815.00
1815
SUBTOTAL
4,444.00
1,700.00
0.28
476
380.8
95.2
M3
580
9.61
5,573.80
4459.04
1,114.76
M3
580
1.57
910.6
728.48
182.12
1,700.00
2.47
4,199.00
3359.2
839.80
SUBTOTAL
11,159.40
950
0.28
266
53.2
212.8
M3
300
9.61
2,883.00
576.6
2306.4
M3
300
1.57
471
94.2
376.8
950
2,850.00
570
2280
SUBTOTAL
6,470.00
3. TRATAMIENTO Y RESERVA
3,1 OBRA CIVIL PARA PLANTA AAPP
1 REPLANTEO Y PREPARACION DEL TERRENO
M2
25
0.88
22
22
M3
13.2
9.61
126.85
126.852
M3
5.5
11.99
65.95
65.945
M3
1.45
121.22
175.77
175.769
M3
3.68
128.54
473.0272
473.0272
Kg
118.4
236.8
236.8
7 MALLA ELECTROSOLDADA DE 15 x 15 x 8 mm
M2
52
5.85
304.2
304.2
8 ENCOFRADO-DESEN. RECTO
M2
9.12
10.38
94.6656
94.6656
DESCRIPCION
UNIDAD
9 ENLUCIDO INTERIOR.
CANTIDAD
M2
P.UNITARIO
P.TOTAL
25
9.56
239
239
145.92
UNID
36.48
145.92
ML
34
25
850
850
ML
30
7.36
220.8
220.8
M2
25
24.19
604.75
604.75
M2
13.22
66.1
66.1
PTO
42.72
42.72
42.72
ML
25
53.33
1333.25
1333.25
UNID
341.67
341.67
341.67
ML
25
4.27
106.75
106.75
UNID
161.76
323.52
323.52
UNID
275.87
551.74
551.74
UNID
648
1296
1296
862.8
862.8
862.8
8484.28
GLOB
87,780.00
87,780.00
87,780.00
SUB-TOTAL
87,780.00
M2
50
0.88
44
44
M3
50
9.61
480.5
384.4
55
12.76
701.8
701.8
M2
45
8.82
396.9
317.52
79.38
M3
128.54
642.7
514.16
128.54
M2
180
3.67
660.6
660.6
M2
120
5.85
702
702
KG
100
200
200
M2
70
22.32
1,562.40
1562.4
M2
30
26.58
797.4
797.4
M3
172.77
691.08
691.08
M2
120
11.48
1,377.60
413.28
M2
50
9.56
478
KG
200
2.51
502
96.1
964.32
478
502
152.78
M2
76.39
152.78
30.4
60.8
60.8
50.28
50.28
50.28
M2
14
10.38
145.32
M2
55
2.95
162.25
9.6
19.2
19.2
32.25
32.25
32.25
GLOB
146.88
146.88
146.88
GLOB
243.48
243.48
TON/M
22,000.00
0.05
1,100.00
SUBTOTAL
29.06
116.26
162.25
243.48
880
220.00
11,350.22
M3
15
9.61
144.15
144.15
85
55.27
4,697.95
4,697.95
M2
9.56
38.24
38.24
M2
10.38
41.52
41.52
M3
0.6
128.54
77.12
77.12
9.6
9.6
9.60
161.76
161.76
161.76
KG
50
100
100.00
M2
2.95
14.75
14.75
20,000.00
0.05
1,000.00
1,000.00
TON/M
SUBTOTAL
6,285.09
M2
12
0.88
10.56
10.56
M3
9.61
19.22
19.22
KG
200
400
400
M2
12
8.82
105.84
105.84
M3
128.54
257.08
257.08
M2
15
10.38
155.7
155.7
M2
42
9.56
401.52
401.52
M2
15
15
225
225
161.76
161.76
161.76
49.96
49.96
49.96
DESCRIPCION
UNIDAD
CANTIDAD
P.UNITARIO
P.TOTAL
9.6
9.6
9.6
M2
42
2.95
123.9
123.9
1,500.00
0.05
75
75
91.32
91.32
91.32
3315 LAVABO
74.64
74.64
74.64
103.02
103.02
103.02
54.36
54.36
54.36
TON/M
2,318.48
4. RED DE DISTRIBUCION
5.1 REDES
4101 REPLANTEO Y NIVELACION RED DE AGUA
3,570.00
0.28
999.6
299.88
199.92
299.88
199.92
M3
357
9.61
3,430.77
1029.23
686.15
1029.23
686.15
M3
90
13.28
1,195.20
358.56
239.04
358.56
239.04
M3
1,200.00
3.07
3,684.00
1105.2
736.8
1105.2
736.8
M3
500
5.12
2,560.00
768
512
768
512
M3
25
24.43
610.75
183.23
122.15
183.23
122.15
M2
800
0.93
744
223.2
M3
450
1.57
706.5
M3
900
2.99
M3
500
11.99
148.8
223.2
148.8
211.95
282.6
211.95
2,691.00
807.3
1076.4
807.3
5,995.00
1798.5
2398
1798.5
158
158
M2
400
0.79
316
M2
400
2.77
1,108.00
M3
980
2.77
2,714.60
2,050.00
6,150.00
1845
1230
1845
1230
1,010.00
2.47
2,494.70
748.41
498.54
748.41
498.54
510
1.51
770.1
231.03
154.02
231.03
154.02
10.26
10.26
2.05
2.05
3.08
3.08
15
4.18
62.7
12.54
12.54
18.81
18.81
1,108.00
1357.3
1357.3
2.9
2.9
0.58
0.58
0.87
0.87
1.79
1.79
0.36
0.36
0.54
0.54
2.9
2.9
0.58
0.58
0.87
0.87
1.82
3.64
0.73
0.73
1.09
1.09
10
10
15
15
TON/M
1,000.00
0.05
50
GLOB
188.88
566.64
566.64
GLOB
128.4
898.8
449.4
449.4
37,769.85
7.2
9.61
69.19
20.76
48.43
M3
M2
8.82
70.56
21.17
49.39
M3
3.5
128.54
449.89
134.97
314.92
M2
48
10.38
498.24
149.47
348.77
M2
30
9.56
286.8
86.04
200.76
M2
12
11.48
137.76
41.33
96.43
M2
6.2
76.39
473.62
473.62
86.4
9.6
86.4
M2
30
2.95
88.5
88.5
146.88
440.64
440.64
353.88
117.96
353.88
171
513
513
103.99
311.97
311.97
2,000.00
0.05
100
70
30
3,880.45
TON/M
SUBTOTAL
M3
643
9.61
6,179.23
1853.77
1853.77
2,471.69
M3
163
1.57
255.91
76.77
76.77
102.37
M3
300
2.99
897
269.1
269.1
358.80
M3
150
11.99
1,798.50
539.55
539.55
719.40
M2
300
0.79
237
71.1
71.1
94.80
M2
300
2.77
831
249.3
249.3
332.40
M3
320
2.77
886.4
265.92
265.92
354.56
1,000.00
1.35
1,350.00
405
405
540.00
340
0.57
193.8
58.14
58.14
77.52
117
84.12
9,842.04
2952.61
2952.61
3,936.82
5. CONEXIONES DOMICILIARIA
86
23.43
2,014.98
604.49
604.49
806.00
22
19.61
431.42
129.43
129.43
172.56
7.32
65.88
19.76
19.76
26.36
1,000.00
0.05
50
15
15
20.00
TON/M
DESCRIPCION
UNIDAD
CANTIDAD
P.UNITARIO
P.TOTAL
SUBTOTAL
1,200.00
0.18
216
64.8
86.4
64.80
4
0
25,033.16
N HORA
10
58.8
588
294
294
18.87
113.22
33.97
45.29
33.96
68.97
413.82
124.15
165.53
124.14
266.82
533.64
160.09
213.46
160.09
10
30
300
90.00
120
90.00
34.86
104.58
31.37
41.83
32.17
33,998.05
32,678.79
35,129.59
124,370.01
15.03%
14.45%
15.53%
54.99%
33,998.05
66,676.84
101,806.43
226,176.44
15.03%
29.48%
45.01%
100.00%
SUBTOTAL
INVERSION MENSUAL
AVANCE PARCIAL EN PORCENTAJE
INVERSION ACUMULADA
AVANCE ACUMULADO EN PORCENTAJE
2,269.26