lun 28 oct

mar 29 oct

PROYECTO: 2BBTS DE 4000HL - ATE

INICIO
ESTRUCTURAS
OBRAS PROVISIONALES Y PRELIMINARES
TRABAJOS PROVISIONALES Y PRELIMINARES
Caseta Oficina, Almacen y vestidores provisionales

S/. 2,187.50

S/. 312.50

Movilizacin y Desmovilizacin de equipos y materiales

S/. 3,937.50

S/. 562.50

Cerco provisional alrededor de la obra con malla rachell

Tabique provisional de Drywall en el interior del edifico de BBTs

S/. 1,750.00

S/. 1,440.30

S/. 1,646.05

Acarreo Horizontal de materiales >= 50 metros

S/. 44.30

S/. 50.63

SSHH portatiles

S/. 721.88

S/. 103.13

DEMOLICIONES
Demolicion de vereda de Ancho=1.00 y e=0.15

S/. 145.72

S/. 20.82

Demolicin de cajas de desague de Ancho=0.90 y H=1.20

Demolicin de Buzon de concreto de D=1.50 y H=2.90
Demolicin de tuberas de desagues enterradas. Plano IS-03
Demolicion de sobrecimiento de Ancho=1.15 y e=0.25

S/. 114.03

S/. 16.29

Demolicion de base de concreto armado

S/. 129.31

S/. 18.47

Demolicion de muro de ladrillo

S/. 463.30

S/. 66.19

Acarreo del material demolido

S/. 676.61

S/. 96.66

Trazo y Replanteo durante la obra

Eliminacion de desmonte de la demolicion

MOVIMIENTO DE TIERRAS

S/. 673.67

BASE DE TANQUE
Excavacin masiva hasta nivel de cimentacion

S/. 4,366.78

S/. 623.83

Excavacin para calzaduras

S/. 55.00

S/. 7.86

Nivelacin y compactado del fondo terreno con densidad optima

S/. 436.69

S/. 62.38

Relleno con afirmado seleccionado compactado con maquina

S/. 3,983.11

Acarreo de material

Eliminacin de material excedente proveniente de excavacion.

CONCRETO SIMPLE
CIMENTACIN Y VEREDA
Solado de Concreto en platea. h=6cm

Solado de Concreto en canaletas h=6cm

Sub-cimiento de Concreto ciclopeo f'c=100 kg/cm2
Concreto vereda f'c=210 kg/cm2; acabado pulido bruado @ 1m

VARIOS
Pernos de Anclajes 1 1/2"x1.42m, con arandelas y tuercas.

Juntas rellenas con poliestireno, sello Sikaflex h=0.20m en losa de piso

interior
Gouting debado de anillo perimetral de apoyo del bloque nuevo
Platinas de nivelacin de tanque (segn detalle) - TCC
Juntas rellenas con poliestireno, sello asfaltico en veredas
BASE DE REAFIRMADO EXTERIOR
Corte masivo del terreno

S/. 4,045.09

S/. 2.33

Acarreo del material cortado

Eliminacin del material cortado

Base de afirmado de E=0.40m, compactada con rodillo vibratorio

Retiro de la base de afirmado y eliminacin

CONCRETO ARMADO
VIGA CIRCULAR DE CIMENTACIN
Concreto f'c = 280 Kg/cm2

Encofrado y desencofrado de viga circular

Acero fy = 4,200 Kg/cm2.

Curado
PLATEA DE CIMENTACIN
Concreto f'c = 280 Kg/cm2

Acero fy = 4,200 Kg/cm2.

Curado
AMPLIACION PERIMETRAL DE PLATEA DE CIMENTACION PARA FUTURO
EMPALME
Concreto f'c = 175 Kg/cm2

Acero fy = 4,200 Kg/cm2 (aquel que es adicional al refuerzo continuo de

la platea principal de cimentacion)
Curado
LOSA DEL PISO NIVEL -0.05. E=15CM

Concreto f'c = 245 Kg/cm2

Acero fy = 4,200 Kg/cm2.

Curado
CANALETAS
Concreto f'c = 245 Kg/cm2
Encofrado y desencofrado
Acero fy = 4,200 Kg/cm2.
Curado
ARQUITECTURA
PISOS
Contrapiso con pendiente. E=7.5cm. Mortero 1:3 - BBT
Piso de gress ceramico antiacido de 0.20x0.20

ZOCALOS Y CONTRAZOCALOS
Contraz. cemento pulido en borde de anillo exterior. H=10cm

Contraz. gress ceramico sanitario en borde del anillo, h=0.10 m

CARPINTERIA METALICA
Rejilla de acero inoxidable segun detalles
Recubrimiento de canaleta con gres ceramico antiacido
ALBAILERIA
Muro de ladrillo KK de cabeza

Zocalo de baldosa cermica de 0.20x0.20 igual al existen en la sala

INSTALACIONES SANITARIAS
RED DE DESAGUE

Apuntalamiento de tuberia de Fo Fo 8" de la red de desagues

S/. 370.23

Codo de 6"x45o de FoFo

S/. 124.99

Trampa "P" con rejilla de bronce Fo Fo 6"

Empalme de tuberia nueva con la existente
Total

S/. 14,718.92

S/. 14,536.73

mi 30 oct

jue 31 oct

vie 01
nov

sb 02
nov

dom 03
nov

lun 04
nov

mar 05
nov

mi 06
nov

jue 07
nov

S/. 250.00

S/. 1,646.05

S/. 205.76

S/. 433.68

S/. 495.64 S/. 61.95

S/. 50.63

S/. 50.63

S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63

S/. 769.91

S/. 96.24

S/. 569.02

S/. 5,527.23

S/. 789.60

S/. 13,086.60 S/.

1,869.51

S/. 577.87

S/. 0.33
S/. 513.81

S/. 73.40
S/. 3,471.03

S/. 495.86

S/.
S/.
1,063.32 1,772.20
S/. 710.03 S/.
1,183.37
S/. 22.64 S/. 37.74

S/.
S/.
S/. 197.60
1,383.20 1,580.80

S/.
S/. 323.18
2,262.26
S/.
S/. 912.60
6,388.20
S/.
S/. 556.80
3,897.60
S/.
S/. 787.44
5,512.08

S/.
3,534.65
S/. 635.55 S/.
S/.
1,694.81 1,059.25
S/.
S/.
S/.
S/.
S/.
8,625.95 9,858.23 9,858.23 9,858.23 6,161.39

S/. 52.89
S/. 17.86
S/. 57.10

S/. 8.16
S/. 118.15

S/. 10,032.70

S/. 135.03 S/. 16.88

S/. 18,333.25 S/.

S/.
S/.
S/.
S/.
S/.
S/.
13,055.82 11,568.4 12,368.72 16,620.24 13,431.12 10,792.53 5,469.71
9

vie 08
nov

sb 09
nov

dom 10
nov

lun 11
nov

mar 12
nov

mi 13
nov

jue 14
nov

S/.
50.63

S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/.
50.63

vie 15
nov

sb 16
nov

dom 17
nov

S/. 50.63 S/. 50.63 S/. 50.63

S/. 104.61 S/. 278.95 S/. 174.34

S/.
5,891.0
8

S/.
29.21

S/. 77.89 S/. 48.68

S/.
S/.
42,963.63 6,137.66
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
3,837.0 10,232.08 10,232.08 10,232.08 10,232.08 10,232.08 10,232. 1,279.01
3
08
S/. 86.36 S/. 98.70

S/.
10,123.66
S/.
S/. 678.25
4,747.72

S/. 420.75

S/.
S/. 647.11
4,529.74
S/.
1,652.32

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
9,807.9 10,465.21 10,610.34 10,457.05 10,282.71 10,282.71 10,282. 44,293.27 15,552.11 13,671.42
5
71

lun 18
nov

mar 19
nov

mi 20
nov

jue 21
nov

vie 22
nov

sb 23
nov

dom 24 nov

S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63

lun 25
nov

mar 26
nov

S/. 50.63 S/. 37.97

mi 27
nov

S/. 98.70 S/. 12.34

S/.
1,446.24

S/. 37.09 S/. 42.39 S/. 5.30

S/.
S/.
1,769.04 252.72
S/.
S/. 276.60
1,936.20
S/. 84.36 S/. 12.05

S/. 116.22 S/. 16.60

S/. 128.28 S/. 18.33
S/.
443.71

S/. 63.39
S/. 5.72

S/. 0.82

S/. 480.86 S/. 60.11

S/.
S/.
S/. 152.78
1,069.44 1,222.22

S/. 474.95 S/. 542.80 S/. 67.85

S/. 579.94 S/. 662.79

S/. 82.85

S/. 91.97 S/. 13.14

S/.
260.99

S/.
S/. 236.05
1,888.36

S/. 37.28

S/.
S/.
S/.
S/. 998.30 S/. 634.08 S/. 699.24 S/. 713.42
5,938.08 3,516.60 2,058.94

S/.
225.45

S/.
312.10

S/. 37.28

vie 29
noTvotal

S/.
2,500.00

2187.5

312.5

S/.
4,500.00

3937.5

562.5

S/.
2,000.00

1750

250

S/.
4,938.16

1440.3

1646.05

1646.05

205.76

S/.
991.27
S/.
1,499.91

S/. 433.68 S/. 495.64 S/. 61.95 0

S/.
825.01

S/. 721.88 S/. 103.13 0

0
0
0
S/. 145.72 S/. 20.82 0

0
0

0
0

0
0

0
0

0
0

0
0
0
0
0
0
S/. 114.03 S/. 16.29

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

S/. 129.31 S/. 18.47 0

S/. 463.30 S/. 66.19 0

S/. 676.61 S/. 96.66 0

S/. 673.67 S/. 769.91 S/. 96.24 0

S/.
166.54

S/.
130.32
S/.
147.78
S/.
529.49
S/.
773.27
S/.
1,539.82

S/. 44.30 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63

0
0
0
S/. 4,366.78
S/. 623.83 0

0
0

0
0

0
0

0
0

0
0

S/. 62.86

S/. 55.00 S/. 7.86

S/.
499.07
S/.
4,552.13

S/. 436.69 S/. 62.38 0

S/. 3,983.11
S/. 569.02 0

S/.
6,316.83

S/. 5,527.23
S/. 789.60 0

S/.
14,956.1
1

S/. 13,086.60
S/. 1,869.51
0

0
0
0

0
0
0
0
0
0
S/. 4,045.09
S/. 577.87 0

0
0

S/.
4,990.61

0
0
0

0
0
0

0
0
0

0
0
0

S/. 2.33
0

S/. 0.33 0
0
S/. 513.81 S/. 73.40 0

0
0

0
0

0
0

S/. 3,471.03
S/. 495.86 0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/.
1,893.40

S/. 60.38

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
0
S/. 1,383.20
S/. 1,580.80
S/. 197.60 0

S/.
4,622.96
S/. 2.66
S/.
587.21
S/.
3,966.89

S/.
2,835.52

S/.
557.90
S/.
3,161.60

S/.
2,585.44

S/. 2,262.26
S/. 323.18

S/.
7,300.80

S/. 6,388.20

S/.
4,454.40

S/.
6,299.52

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

S/.
3,389.61

S/.
44,362.0
3
S/.
155.78

S/. 8,625.95
S/. 9,858.23
S/. 9,858.23
S/. 9,858.23

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/.
11,569.9
0
S/.
5,425.97

S/. 84.78

S/.
9,425.73

S/.
49,101.2
9
S/.
66,508.5
2
S/.
296.10

S/.
2,021.76

S/.
2,212.80

S/. 96.41

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/.
132.82
S/.
146.61
S/.
507.10
S/. 6.54

S/.
961.72
S/.
2,444.44

S/.
1,085.60
S/.
1,325.58

S/.
105.11
S/.
298.27
S/.
5,176.85
S/.
3,776.73

S/.
423.12
S/.
142.85
S/. 65.26

S/. 370.23 S/. 52.89 0

S/. 124.99 S/. 17.86 0

S/. 57.10 S/. 8.16

S/.
270.06
S/.
301,767.
16

S/. 118.15 S/. 135.03 S/. 16.88 0

S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
S/. 1,063.32
S/. 1,772.20
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/. 710.03 S/. 1,183.37

0

S/. 22.64 S/. 37.74 0

0
0

0
0

0
0

0
0

0
0
0
0
S/. 104.61 S/. 278.95 S/. 174.34 0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/. 912.60 0

S/. 3,897.60
S/. 556.80 0

S/. 5,512.08
S/. 787.44 0

0
0
0

0
0
0

0
0
0
0
0
0
S/. 3,534.65
S/. 5,891.08
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

S/. 635.55 S/. 1,694.81

S/. 1,059.25
0

S/. 6,161.39
0

S/. 29.21 S/. 77.89 S/. 48.68 0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/. 3,837.03
S/. 10,232.08
S/. 10,232.08
S/. 10,232.08
S/. 10,232.08
S/. 10,232.08
S/. 10,232.08

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63 S/. 50.63

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0
S/. 42,963.63
S/. 6,137.66
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/. 1,279.01
0

S/. 86.36 S/. 98.70 S/. 98.70 S/. 12.34 0

S/. 10,123.66
S/. 1,446.24
0

S/. 4,747.72
S/. 678.25 0

S/. 37.09 S/. 42.39 S/. 5.30

S/. 1,936.20
S/. 276.60 0

S/. 84.36 S/. 12.05 0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
S/. 116.22 S/. 16.60 0

0
0

S/. 128.28 S/. 18.33 0

S/. 443.71 S/. 63.39 0

0
0
0
0

0
0
0
0

0
0
0
0
0
0
0
0
0
S/. 420.75 S/. 480.86 S/. 60.11

0
0
0
0

S/. 0.82
0
0
0

0
0
0
0

S/. 1,069.44
S/. 1,222.22
S/. 152.78 0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
0
S/. 474.95 S/. 542.80 S/. 67.85 0

S/. 579.94 S/. 662.79

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0
0
S/. 4,529.74
S/. 647.11 0

0
0

0
0

0
0

0
0

0
0

0
0

S/. 1,652.32
S/. 1,888.36
S/. 236.05 0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

S/. 1,769.04
S/. 252.72 0

0
0

0
0

0
0
0
0

S/. 5.72
0
0
0

PRIMERA QUINCENA
S/. 2,500.00

S/. 4,500.00

S/. 2,000.00

S/. 4,938.16

S/. 991.27

S/. 50.63 S/. 37.97 0

S/. 1,499.91

S/. 825.01

0
0

0
0

0
0

0
S/. 166.54

0
0
0
0

0
0
0
0

0
0
0
0

0
0
0
S/. 130.32

S/. 147.78

S/. 529.49

S/. 773.27

S/. 1,539.82

SEGUNDA QUINCENA

0
0

0
0

0
0

0
S/. 4,990.61

S/. 62.86

S/. 499.07

S/. 4,552.13

S/. 6,316.83

S/. 14,956.11

0
0
0

0
0
0

0
0
0

0
0
S/. 4,622.96

0
0

0
0

0
0

S/. 2.66
S/. 587.21

S/. 3,966.89

0
0

0
0

0
0

0
S/. 2,835.52

S/. 1,893.40

S/. 60.38

0
0

0
0

0
0

0
S/. 557.90

0
0

0
0

0
0

0
S/. 3,161.60

S/. 2,585.44

S/. 7,300.80

S/. 4,454.40

S/. 6,299.52

0
0
0

0
0
0

0
0
0

0
0
S/. 9,425.73

S/. 3,389.61

S/. 44,362.03

S/. 155.78

0
0

0
0

0
0

0
S/. 49,101.29

S/. 66,508.52

S/. 296.10

S/. 11,569.90

S/. 5,425.97

S/. 84.78

S/. 2,021.76

S/. 2,212.80

S/. 96.41

0
0

0
0

0
0

0
S/. 132.82

S/. 146.61

S/. 507.10

0
0
0
0

0
0
0
0

0
0
0
0

S/. 6.54
0
0
S/. 961.72

S/. 2,444.44

0
0

0
0

0
0

0
S/. 1,085.60

S/. 82.85 0

S/. 1,325.58

0
0
0
S/. 91.97 S/. 13.14 0

0
S/. 105.11

S/. 260.99 S/. 37.28 S/. 298.27

0
0

0
0

0
0

0
S/. 5,176.85

S/. 3,776.73

0
0

0
0

0
0

0
0

S/. 423.12

S/. 142.85

S/. 65.26

S/. 270.06