OBRA: MEJORAMIENTO DE REDES DE ALCANTARILLADO SANITARIO DE LAS CALLES URB.

LA ESMERALDA TRUJILLO III ETAPA

ENTIDAD: SEDALIB S.A.
MODALIDAD DE CONTRATACION: ADMINISTRACION INDIRECTA
LUGAR:URB LA ESMERALDA - TRUJILLO - TRUJILLO - LA LIBERTAD
FECHA : JULIO 2017

Presupuesto
Semana 01 Semana 02 Semana 03
Item Descripcin
Und. Metrado Precio S/. Parcial S/. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

01 OBRAS PROVISIONALES
01.01 CASETA DE GUARDIA Y ALMACEN UND 1.00 2,320.06 2,320.06 1,160.03 1,160.03
01.02 OFICINAS P/RESIDENTE-INSPECCION UND 1.00 2,111.91 2,111.91 1,055.96 1,055.96
01.03 CARTEL DE OBRA 2.40Mx4.80M UND 1.00 1,600.00 1,600.00 800.00 800.00
01.04 CERCO PERIMETRICO PROVISIONAL P/OBRA M 60.00 11.23 673.80 336.90 336.90
01.05 BAOS PORTATIL DIA 98.00 54.80 5,370.40 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80
02 SEALIZACION DE TRANSITO
CINTA PLASTICA SEALIZADORA P/LIMITE DE SEGURIDAD
02.01 M 3,136.72 1.49 4,673.71 1,168.43 1,168.43 1,168.43 1,168.43
DE OBRA

TRANQUERAS DE MADERA 1.20X1.10M P/DESVIO

02.02 UND 2.00 91.22 182.44 60.81 60.81 60.81
TRANSITO VEHICULAR
02.03 CONO DE PVC FOSFORESCENTE P/SEALIZACION UND 4.00 10.60 42.40 21.20 21.20
PUENTE DE MADERA PASE PEATONAL SOBRE ZANJA
02.04 UND 28.00 59.98 1,679.44 335.89 335.89 335.89 335.89 335.89
PROVISIONAL
02.05 SEALIZACION NOCTURNA DIA 94.00 24.94 2,344.36 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94
03 TRABAJOS PRELIMINARES
03.01 TRAZOS Y REPLANTEOS INICIALES DEL PROYECTO M 1,568.36 1.29 2,023.18 674.39 674.39 674.39
03.02 TRAZOS Y REPLANTEOS FINALES DE LA OBRA M 1,568.36 1.46 2,289.81
TRASLADO MAQ/EQUP. MATERIALES Y HERRAMIENTAS A
03.03 VJE 1.00 1,500.00 1,500.00 500.00 500.00 500.00
OBRA
04 BUZONES Y/O CAJAS DE INSPECCION
04.01 BUZON Di=1.20m x 1.50 MPP UND 13.00 2,629.02 34,177.26 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09
04.02 BUZON Di=1.20m x 2.00 MPP UND 14.00 3,091.20 43,276.80

DEMOLICIN DE BUZN DE MAL ESTADO, DE 1.01 A 1.25

04.03 M DE PROFUNDIDAD (INCL. ACOMODO DEL DESMONTE UND 4.00 521.68 2,086.72 260.84 260.84 260.84 260.84 260.84 260.84 260.84 260.84
PARA SU ELIMINACIN)

DEMOLICIN DE BUZN DE MAL ESTADO, DE 1.26 A 1.50

04.04 M DE PROFUNDIDAD (INCL. ACOMODO DEL DESMONTE UND 7.00 573.83 4,016.81 502.10 502.10 502.10 502.10 502.10 502.10 502.10 502.10
PARA SU ELIMINACIN)

DEMOLICIN DE BUZN DE MAL ESTADO, DE 1.51 A 1.75

04.05 M DE PROFUNDIDAD (INCL. ACOMODO DEL DESMONTE UND 9.00 637.61 5,738.49 717.31 717.31 717.31 717.31 717.31 717.31 717.31 717.31
PARA SU ELIMINACIN)

DEMOLICIN DE BUZN DE MAL ESTADO, DE 1.76 A 2.00

04.06 M DE PROFUNDIDAD (INCL. ACOMODO DEL DESMONTE UND 5.00 717.31 3,586.55 448.32 448.32 448.32 448.32 448.32 448.32 448.32
PARA SU ELIMINACIN)

05 CLAUSURA DE BUZONES EXISTENTES

05.01 TAPONEO DE EMPALMES DE BUZONES EXISTENTES UND 25.00 22.62 565.50 37.70 37.70 37.70 37.70 37.70 37.70 37.70 37.70 37.70 37.70 37.70 37.70 37.70 37.70
06 MOVIMIENTO DE TIERRAS
06.01 ROTURA DE PAVIMENTO FLEXIBLE M 2,293.86 6.85 15,712.94 785.65 785.65 785.65 785.65 785.65 785.65 785.65
06.02 EXCAVACION /MAQ. T. NORMAL HASTA 1.25MPP M 198.17 10.16 2,013.41 100.67 100.67 100.67
06.03 EXCAVACION /MAQ. T. NORMAL HASTA 1.50MPP M 378.08 11.86 4,484.03
06.04 EXCAVACION /MAQ. T. NORMAL HASTA 1.75MPP M 389.83 12.59 4,907.96
06.05 EXCAVACION /MAQ. T. NORMAL HASTA 2.00MPP M 449.04 14.22 6,385.35
06.06 EXCAVACION /MAQ. T. NORMAL HASTA 2.25MPP M 74.64 16.36 1,221.11
06.07 EXCAVACION /MAQ. T. NORMAL HASTA 2.50MPP M 74.47 20.33 1,513.98
06.08 EXCAVACION /MAQ. T. NORMAL HASTA 2.75MPP M 4.13 21.89 90.41
 OBRA: MEJORAMIENTO DE REDES DE ALCANTARILLADO SANITARIO DE LAS CALLES URB. LA ESMERALDA TRUJILLO III ETAPA
ENTIDAD: SEDALIB S.A.
MODALIDAD DE CONTRATACION: ADMINISTRACION INDIRECTA
LUGAR:URB LA ESMERALDA - TRUJILLO - TRUJILLO - LA LIBERTAD
FECHA : JULIO 2017

Presupuesto
Semana 01 Semana 02 Semana 03
Item Descripcin
Und. Metrado Precio S/. Parcial S/. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

06.09 REFINE Y NIVELACION DE TUBOS EN OBRA M 1,568.36 1.56 2,446.64 94.10 94.10
06.10 RELLENO COMP.ZANJA T.NORMAL HASTA 1.25MPP M 198.17 21.05 4,171.48
06.11 RELLENO COMP.ZANJA T.NORMAL HASTA 1.50MPP M 378.08 23.72 8,968.06
06.12 RELLENO COMP.ZANJA T.NORMAL HASTA 1.75MPP M 389.83 26.39 10,287.61
06.13 RELLENO COMP.ZANJA T.NORMAL HASTA 2.00MPP M 449.04 29.09 13,062.57
06.14 RELLENO COMP.ZANJA T.NORMAL HASTA 2.25MPP M 74.64 31.76 2,370.57
06.15 RELLENO COMP.ZANJA T.NORMAL HASTA 2.50MPP M 74.47 34.46 2,566.24
06.16 RELLENO COMP.ZANJA T.NORMAL HASTA 2.75MPP M 4.13 37.12 153.31
06.17 BOMBEO DE AGUAS SERVIDAS DIA 64.00 1,111.51 71,136.64 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51
06.18 ENTIBADO Y DESENTIBADO DE ZANJA M2 4,562.58 68.49 312,491.10 14,204.14 14,204.14 14,204.14
ACARREO DE MATERIAL PROPIO IDA Y VUELTA C/EQUIPO
06.19 M3 2,678.31 11.22 30,050.64
HASTA 50M DIST. PROMEDIO

ELIMINACION MATERIAL EXCEDENTE C/EQUIPO HASTA

06.20 M3 735.31 12.78 9,397.26
5KM
07 SUMINISTRO DE TUBOS COLECTOR
07.01 SUMINISTRO TUBO PVC SN4 UF DN 250 MM (10") M 1,576.92 42.60 67,176.79 13,435.36 13,435.36 13,435.36 13,435.36 13,435.36
08 INSTALACION TUBOS COLECTOR/EMISOR
08.01 INSTALACION TUBO PVC UF DN 250 MM M 1,576.92 6.15 9,698.06
08.02 EMPALME A BUZON Y/O RED EXISTENTE UND 62.00 117.31 7,273.22
08.03 PRUEBA HIDRAULICA TUBO PVC DN 250 MM M 1,576.92 4.64 7,316.91
09 CONEXIONES DOMICILIARIAS DESAGUE
09.01 EXCAVACION DE ZANJA T.NORMAL CONEX.DESAGUE M 1,095.00 21.55 23,597.25
09.02 REFINE Y NIVELACION DE ZANJA CONEXION M 1,095.00 2.65 2,901.75

09.03 SUMINISTRO TUBO PVC SN4 UF DN 160 MM M 1,095.00 16.20 17,739.00

09.04 INSTALACION TUBO PVC UF DN 160 MM M 1,095.00 1.26 1,379.70
09.05 EMPALME A COLECTOR PVC DN 250 MM UND 185.00 114.15 21,117.75
09.06 SUMINISTRO CAJA DE REGISTRO DESAGUE UND 185.00 99.18 18,348.30
09.07 INSTALACION CAJA DE REGISTRO Y MEDIA CAA UND 185.00 35.70 6,604.50
09.08 RELLENO Y COMP.DE ZANJA CONEXION M 1,095.00 18.50 20,257.50
09.09 PRUEBA HIDRAULICA CONEX.DOMICILIARIA DESAGUE UND 185.00 11.18 2,068.30
09.10 ROTURA Y REPOSICION DE VEREDAS M2 184.75 39.26 7,253.29
09.11 LOSA DE CONCRETO F'C=175 KG/CM2 (1.0x1.0x0.10)M3 UND 185.00 34.46 6,375.10
10 PRE-PAVIMENTACION
10.01 SUB BASE GRANULAR e=0.10 M M2 1,689.99 7.11 12,015.83
10.02 BASE GRANULAR e=0.20M M2 1,689.99 15.63 26,414.54
11 PAVIMENTO RIGIDO
11.01 BASE GRANULAR e=0.15 M M2 184.75 13.36 2,468.26
REPOSICION DE PAVIMENTO RIGIDO F'C=175 KG/CM2,
11.02 M2 184.75 74.04 13,678.89
E=0.125 M
12 VARIOS
12.01 COSTO AMBIENTAL OBRAS DESAGUE DIA 53.00 122.69 6,502.57 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69
13 PRUEBAS DE CONTROL DE CALIDAD
PRUEBA COMPACTACION SUELOS (PROCTOR
13.01 UND 14.00 130.38 1,825.32
MODIFICADO)

PRUEBA COMPACTACION SUELOS (DENSIDAD DE

13.02 UND 14.00 10.38 145.32
CAMPO)
 OBRA: MEJORAMIENTO DE REDES DE ALCANTARILLADO SANITARIO DE LAS CALLES URB. LA ESMERALDA TRUJILLO III ETAPA
ENTIDAD: SEDALIB S.A.
MODALIDAD DE CONTRATACION: ADMINISTRACION INDIRECTA
LUGAR:URB LA ESMERALDA - TRUJILLO - TRUJILLO - LA LIBERTAD
FECHA : JULIO 2017

Presupuesto
Semana 01 Semana 02 Semana 03
Item Descripcin
Und. Metrado Precio S/. Parcial S/. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

PRUEBA DE CALIDAD DEL CONCRETO (PRUEBA A LA

13.03 UND 28.00 20.99 587.72
COMPRESIN)
01 OBRAS PROVISIONALES
01.01 BAOS PORTATIL DIA 34.00 54.80 1,863.20
02 SEALIZACION DE TRNSITO
CINTA Y MALLA PLASTICA SEALIZADORA P/LIMITE DE
02.01 M 1,662.89 3.35 5,570.68
SEGURIDAD DE OBRA

TRANQUERAS DE MADERA 1.20X1.10M P/DESVIO

02.02 UND 2.00 91.22 182.44
TRANSITO VEHICULAR
02.03 CONO DE PVC FOSFORESCENTE P/SEALIZACION UND 2.00 10.60 21.20
02.04 SEALIZACION NOCTURNA DIA 29.00 64.09 1,858.61
03 PAVIMENTACION
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y
03.01 VJE 2.00 850.00 1,700.00
HERRAMIENTAS A OBRA
03.02 PREPARACION DE LA SUB-RASANTE M2 1,946.51 3.59 6,987.97
03.03 ESCARIFICADO DE BASE E=5CM M2 1,946.51 4.21 8,194.81
03.04 BARRIDO Y LIMPIEZA P/LA IMPRIMACION M2 1,946.51 1.14 2,219.02
03.05 IMPRIMACION ASFALTICA M2 1,946.51 5.96 11,601.20
03.06 BARRIDO Y LIMPIEZA P/LA CARPETA ASFALTICA M2 1,946.51 1.14 2,219.02
03.07 CARPETA ASFALTICA EN FRIO DE 2" M2 1,946.51 45.57 88,702.46
03.08 BARRIDO Y LIMPIEZA C/EQUIPO PARA SLURRY SEAL M2 1,946.51 0.58 1,128.98
03.09 SLURRY SEAL, e=10 mm M2 1,946.51 12.05 23,455.45
ELIMINACION MATERIAL EXCEDENTE C/EQUIPO HASTA
03.10 M3 19.47 17.92 348.90
5KM
COSTO DIRECTO 1,062,490.76 1,889.22 2,945.18 18,025.83 17,828.23 16,777.08 17,136.27 15,967.84 2,450.47 3,167.78 3,167.78 5,432.95 5,172.11 5,172.11 4,670.01 18,974.82 19,068.92 18,351.61
GASTOS GENERALES 10% 106,249.08 188.92 294.52 1,802.58 1,782.82 1,677.71 1,713.63 1,596.78 245.05 316.78 316.78 543.29 517.21 517.21 467.00 1,897.48 1,906.89 1,835.16
UTILIDAD 10% 106,249.08 188.92 294.52 1,802.58 1,782.82 1,677.71 1,713.63 1,596.78 245.05 316.78 316.78 543.29 517.21 517.21 467.00 1,897.48 1,906.89 1,835.16
SUB TOTAL 1,274,988.92 2,267.07 3,534.21 21,631.00 21,393.87 20,132.49 20,563.52 19,161.41 2,940.56 3,801.34 3,801.34 6,519.54 6,206.53 6,206.53 5,604.01 22,769.78 22,882.70 22,021.93
FACTOR DE RELACION 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
SUB TOTAL 1,274,988.92 2,267.07 3,534.21 21,631.00 21,393.87 20,132.49 20,563.52 19,161.41 2,940.56 3,801.34 3,801.34 6,519.54 6,206.53 6,206.53 5,604.01 22,769.78 22,882.70 22,021.93
IGV 18% 229,498.01 408.07 636.16 3,893.58 3,850.90 3,623.85 3,701.43 3,449.05 529.30 684.24 684.24 1,173.52 1,117.18 1,117.18 1,008.72 4,098.56 4,118.89 3,963.95
TOTAL 1,504,486.93 2,675.14 4,170.37 25,524.58 25,244.77 23,756.34 24,264.96 22,610.46 3,469.86 4,485.58 4,485.58 7,693.06 7,323.71 7,323.71 6,612.73 26,868.34 27,001.59 25,985.88
AVANCE FSICO % 100.00% 0.18% 0.28% 1.70% 1.68% 1.58% 1.61% 1.50% 0.23% 0.30% 0.30% 0.51% 0.49% 0.49% 0.44% 1.79% 1.79% 1.73%
Semana 03 Semana 04 Semana 05 Semana 06 Semana 07

18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44

54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80

24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94

1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09 1,367.09
4,327.68 4,327.68 4,327.68 4,327.68 4,327.68 4,327.68 4,327.68 4,327.68 4,327.68 4,327.68

448.32

37.70

785.65 785.65 785.65 785.65 785.65 785.65 785.65 785.65 785.65 785.65 785.65 785.65 785.65
100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67 100.67
344.93 344.93 344.93 344.93 344.93 344.93 344.93 344.93 344.93 344.93 344.93 344.93 344.93
409.00 409.00 409.00 409.00 409.00 409.00 409.00 409.00 409.00 409.00 409.00 409.00
709.48 709.48 709.48 709.48 709.48 709.48 709.48 709.48 709.48
135.68 135.68 135.68 135.68 135.68 135.68 135.68 135.68 135.68
168.22 168.22 168.22 168.22 168.22 168.22 168.22 168.22 168.22
10.05 10.05 10.05 10.05 10.05 10.05 10.05 10.05 10.05
Semana 03 Semana 04 Semana 05 Semana 06 Semana 07

18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44

94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10 94.10

1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51
14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14 14,204.14

812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18

303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14

387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92
330.60 330.60 330.60 330.60 330.60 330.60 330.60 330.60

1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86

145.09 145.09 145.09 145.09 145.09 145.09

3,547.80 3,547.80 3,547.80 3,547.80 3,547.80

49.28 49.28 49.28 49.28 49.28

3,058.05 3,058.05 3,058.05 3,058.05 3,058.05

805.92 805.92 805.92 805.92 805.92

122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69
Semana 03 Semana 04 Semana 05 Semana 06 Semana 07

18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44

293.86

18,351.61 17,865.59 18,677.77 19,022.70 19,022.70 22,570.50 22,570.50 22,979.49 27,610.31 27,610.31 24,907.67 24,907.67 24,907.67 24,300.29 24,300.29 24,300.29 24,343.29 24,242.62 18,841.71 4,600.01 4,600.01 4,745.10 8,480.08 8,480.08 8,385.98 8,385.98 8,385.98
1,835.16 1,786.56 1,867.78 1,902.27 1,902.27 2,257.05 2,257.05 2,297.95 2,761.03 2,761.03 2,490.77 2,490.77 2,490.77 2,430.03 2,430.03 2,430.03 2,434.33 2,424.26 1,884.17 460.00 460.00 474.51 848.01 848.01 838.60 838.60 838.60
1,835.16 1,786.56 1,867.78 1,902.27 1,902.27 2,257.05 2,257.05 2,297.95 2,761.03 2,761.03 2,490.77 2,490.77 2,490.77 2,430.03 2,430.03 2,430.03 2,434.33 2,424.26 1,884.17 460.00 460.00 474.51 848.01 848.01 838.60 838.60 838.60
22,021.93 21,438.71 22,413.32 22,827.23 22,827.23 27,084.59 27,084.59 27,575.39 33,132.37 33,132.37 29,889.21 29,889.21 29,889.21 29,160.35 29,160.35 29,160.35 29,211.94 29,091.14 22,610.05 5,520.01 5,520.01 5,694.12 10,176.09 10,176.09 10,063.17 10,063.17 10,063.17
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
22,021.93 21,438.71 22,413.32 22,827.23 22,827.23 27,084.59 27,084.59 27,575.39 33,132.37 33,132.37 29,889.21 29,889.21 29,889.21 29,160.35 29,160.35 29,160.35 29,211.94 29,091.14 22,610.05 5,520.01 5,520.01 5,694.12 10,176.09 10,176.09 10,063.17 10,063.17 10,063.17
3,963.95 3,858.97 4,034.40 4,108.90 4,108.90 4,875.23 4,875.23 4,963.57 5,963.83 5,963.83 5,380.06 5,380.06 5,380.06 5,248.86 5,248.86 5,248.86 5,258.15 5,236.41 4,069.81 993.60 993.60 1,024.94 1,831.70 1,831.70 1,811.37 1,811.37 1,811.37
25,985.88 25,297.68 26,447.72 26,936.14 26,936.14 31,959.82 31,959.82 32,538.96 39,096.20 39,096.20 35,269.26 35,269.26 35,269.26 34,409.21 34,409.21 34,409.21 34,470.09 34,327.55 26,679.86 6,513.61 6,513.61 6,719.06 12,007.79 12,007.79 11,874.54 11,874.54 11,874.54
1.73% 1.68% 1.76% 1.79% 1.79% 2.12% 2.12% 2.16% 2.60% 2.60% 2.34% 2.34% 2.34% 2.29% 2.29% 2.29% 2.29% 2.28% 1.77% 0.43% 0.43% 0.45% 0.80% 0.80% 0.79% 0.79% 0.79%
 CRONOGRAMA VALORIZADO DE OBRA

Cronograma de Obra (en DIAS)

Semana 07 Semana 08 Semana 09 Semana 10 Semana 11

45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72

54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80

24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94
 CRONOGRAMA VALORIZADO DE OBRA

Cronograma de Obra (en DIAS)

Semana 07 Semana 08 Semana 09 Semana 10 Semana 11

45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72

208.57 208.57 208.57 208.57 208.57 208.57 208.57 208.57 208.57 208.57 208.57 208.57 208.57
689.85 689.85 689.85 689.85 689.85 689.85 689.85
857.30 857.30 857.30 857.30 857.30 857.30
1,451.40 1,451.40 1,451.40
263.40 263.40 263.40
285.14 285.14
17.03 17.03
1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51 1,111.51

812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18 812.18

303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14 303.14

387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92 387.92
330.60 330.60 330.60 330.60 330.60 330.60 330.60 330.60 330.60 330.60 330.60 330.60 330.60 330.60
3,658.46 3,658.46

1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86 1,179.86
145.09 145.09 145.09 145.09 145.09 145.09 145.09 145.09 145.09 145.09 145.09 145.09 145.09 145.09

49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28 49.28
959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90 959.90
3,058.05
264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18 264.18

805.92 805.92 805.92 805.92

122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69 122.69
 CRONOGRAMA VALORIZADO DE OBRA

Cronograma de Obra (en DIAS)

Semana 07 Semana 08 Semana 09 Semana 10 Semana 11

45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72

8,385.98 6,287.82 6,287.82 6,287.82 5,746.08 5,746.08 5,746.08 5,746.08 5,746.08 5,746.08 5,746.08 5,746.08 3,328.21 3,328.21 6,123.06 6,331.63 2,673.18 2,673.18 2,673.18 2,673.18 2,673.18 3,363.03 4,220.33 2,099.65 2,099.65 3,814.44 4,116.61 4,116.61
838.60 628.78 628.78 628.78 574.61 574.61 574.61 574.61 574.61 574.61 574.61 574.61 332.82 332.82 612.31 633.16 267.32 267.32 267.32 267.32 267.32 336.30 422.03 209.96 209.96 381.44 411.66 411.66
838.60 628.78 628.78 628.78 574.61 574.61 574.61 574.61 574.61 574.61 574.61 574.61 332.82 332.82 612.31 633.16 267.32 267.32 267.32 267.32 267.32 336.30 422.03 209.96 209.96 381.44 411.66 411.66
10,063.17 7,545.39 7,545.39 7,545.39 6,895.30 6,895.30 6,895.30 6,895.30 6,895.30 6,895.30 6,895.30 6,895.30 3,993.86 3,993.86 7,347.67 7,597.96 3,207.81 3,207.81 3,207.81 3,207.81 3,207.81 4,035.63 5,064.39 2,519.57 2,519.57 4,577.33 4,939.93 4,939.93
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
10,063.17 7,545.39 7,545.39 7,545.39 6,895.30 6,895.30 6,895.30 6,895.30 6,895.30 6,895.30 6,895.30 6,895.30 3,993.86 3,993.86 7,347.67 7,597.96 3,207.81 3,207.81 3,207.81 3,207.81 3,207.81 4,035.63 5,064.39 2,519.57 2,519.57 4,577.33 4,939.93 4,939.93
1,811.37 1,358.17 1,358.17 1,358.17 1,241.15 1,241.15 1,241.15 1,241.15 1,241.15 1,241.15 1,241.15 1,241.15 718.89 718.89 1,322.58 1,367.63 577.41 577.41 577.41 577.41 577.41 726.41 911.59 453.52 453.52 823.92 889.19 889.19
11,874.54 8,903.56 8,903.56 8,903.56 8,136.45 8,136.45 8,136.45 8,136.45 8,136.45 8,136.45 8,136.45 8,136.45 4,712.75 4,712.75 8,670.25 8,965.59 3,785.22 3,785.22 3,785.22 3,785.22 3,785.22 4,762.05 5,975.98 2,973.10 2,973.10 5,401.25 5,829.12 5,829.12
0.79% 0.59% 0.59% 0.59% 0.54% 0.54% 0.54% 0.54% 0.54% 0.54% 0.54% 0.54% 0.31% 0.31% 0.58% 0.60% 0.25% 0.25% 0.25% 0.25% 0.25% 0.32% 0.40% 0.20% 0.20% 0.36% 0.39% 0.39%
 Semana 11 Semana 12 Semana 13 Semana 14 Semana 15

73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100

54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80

24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94 24.94
 Semana 11 Semana 12 Semana 13 Semana 14 Semana 15

73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100

208.57 208.57 208.57 208.57 208.57 208.57 208.57

689.85 689.85 689.85 689.85 689.85 689.85
857.30 857.30 857.30 857.30 857.30 857.30
1,451.40 1,451.40 1,451.40 1,451.40 1,451.40 1,451.40
263.40 263.40 263.40 263.40 263.40 263.40
285.14 285.14 285.14 285.14 285.14 285.14 285.14
17.03 17.03 17.03 17.03 17.03 17.03 17.03

264.18
2,025.75 2,025.75 2,025.75 2,025.75 2,025.75 2,025.75 2,025.75 2,025.75 2,025.75 2,025.75
517.08 517.08 517.08 517.08

531.26 531.26 531.26 531.26 531.26 531.26 531.26 531.26 531.26 531.26 531.26 531.26

801.06 801.06 801.06 801.06 801.06 801.06 801.06 801.06 801.06 801.06 801.06 801.06 801.06 801.06 801.06
1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97 1,760.97

246.83 246.83 246.83 246.83 246.83 246.83 246.83 246.83 246.83 246.83

1,052.22 1,052.22 1,052.22 1,052.22 1,052.22 1,052.22 1,052.22 1,052.22 1,052.22 1,052.22 1,052.22 1,052.22 1,052.22

260.76 260.76 260.76 260.76 260.76 260.76 260.76

20.76 20.76 20.76 20.76 20.76 20.76 20.76

 Semana 11 Semana 12 Semana 13 Semana 14 Semana 15

73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100

54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80

1,392.67 1,392.67 1,392.67 1,392.67

60.81 60.81 60.81

7.07 7.07 7.07

64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09

340.00 340.00 340.00

1,397.59 1,397.59 1,397.59 1,397.59 1,397.59

1,365.80 1,365.80 1,365.80 1,365.80 1,365.80 1,365.80
554.76 554.76 554.76 554.76
1,933.53 1,933.53 1,933.53 1,933.53
739.67

4,116.61 4,369.51 4,369.51 4,369.51 4,369.51 6,409.44 3,147.49 2,636.75 3,437.80 3,437.80 3,437.80 5,198.77 5,198.77 5,445.60 6,893.07 5,919.54 6,320.35 5,796.16 4,403.49 5,745.88 5,738.82 7,104.62 7,104.62 6,611.49 7,147.43 7,147.43 5,025.20 3,844.32
411.66 436.95 436.95 436.95 436.95 640.94 314.75 263.67 343.78 343.78 343.78 519.88 519.88 544.56 689.31 591.95 632.04 579.62 440.35 574.59 573.88 710.46 710.46 661.15 714.74 714.74 502.52 384.43
411.66 436.95 436.95 436.95 436.95 640.94 314.75 263.67 343.78 343.78 343.78 519.88 519.88 544.56 689.31 591.95 632.04 579.62 440.35 574.59 573.88 710.46 710.46 661.15 714.74 714.74 502.52 384.43
4,939.93 5,243.41 5,243.41 5,243.41 5,243.41 7,691.33 3,776.99 3,164.10 4,125.36 4,125.36 4,125.36 6,238.53 6,238.53 6,534.72 8,271.68 7,103.45 7,584.43 6,955.40 5,284.19 6,895.06 6,886.58 8,525.54 8,525.54 7,933.79 8,576.92 8,576.92 6,030.24 4,613.18
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
4,939.93 5,243.41 5,243.41 5,243.41 5,243.41 7,691.33 3,776.99 3,164.10 4,125.36 4,125.36 4,125.36 6,238.53 6,238.53 6,534.72 8,271.68 7,103.45 7,584.43 6,955.40 5,284.19 6,895.06 6,886.58 8,525.54 8,525.54 7,933.79 8,576.92 8,576.92 6,030.24 4,613.18
889.19 943.81 943.81 943.81 943.81 1,384.44 679.86 569.54 742.57 742.57 742.57 1,122.93 1,122.93 1,176.25 1,488.90 1,278.62 1,365.20 1,251.97 951.15 1,241.11 1,239.58 1,534.60 1,534.60 1,428.08 1,543.85 1,543.85 1,085.44 830.37
5,829.12 6,187.22 6,187.22 6,187.22 6,187.22 9,075.77 4,456.85 3,733.64 4,867.93 4,867.93 4,867.93 7,361.46 7,361.46 7,710.97 9,760.59 8,382.07 8,949.62 8,207.37 6,235.35 8,136.17 8,126.16 10,060.14 10,060.14 9,361.87 10,120.76 10,120.76 7,115.69 5,443.56
0.39% 0.41% 0.41% 0.41% 0.41% 0.60% 0.30% 0.25% 0.32% 0.32% 0.32% 0.49% 0.49% 0.51% 0.65% 0.56% 0.59% 0.55% 0.41% 0.54% 0.54% 0.67% 0.67% 0.62% 0.67% 0.67% 0.47% 0.36%
 Semana 15 Semana 16 Semana 17 Semana 18

101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120

572.45 572.45 572.45 572.45

 Semana 15 Semana 16 Semana 17 Semana 18

101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120
 Semana 15 Semana 16 Semana 17 Semana 18

101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120

293.86

54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80

64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09 64.09

340.00 340.00

1,933.53 1,933.53
739.67 739.67
7,391.87 7,391.87 7,391.87 7,391.87 7,391.87 7,391.87 7,391.87 7,391.87 7,391.87 7,391.87 7,391.87 7,391.87
564.49 564.49
3,350.78 3,350.78 3,350.78 3,350.78 3,350.78 3,350.78 3,350.78

174.45 174.45

3,085.96 10,183.97 7,510.76 7,510.76 7,510.76 7,510.76 7,510.76 7,510.76 7,510.76 7,510.76 7,510.76 7,510.76 8,075.25 4,034.16 3,469.67 3,469.67 4,042.12 4,042.12 4,556.57 4,556.57
308.60 1,018.40 751.08 751.08 751.08 751.08 751.08 751.08 751.08 751.08 751.08 751.08 807.53 403.42 346.97 346.97 404.21 404.21 455.66 455.66
308.60 1,018.40 751.08 751.08 751.08 751.08 751.08 751.08 751.08 751.08 751.08 751.08 807.53 403.42 346.97 346.97 404.21 404.21 455.66 455.66
3,703.15 12,220.76 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,690.30 4,840.99 4,163.60 4,163.60 4,850.55 4,850.55 5,467.89 5,467.89
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
3,703.15 12,220.76 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,012.91 9,690.30 4,840.99 4,163.60 4,163.60 4,850.55 4,850.55 5,467.89 5,467.89
666.57 2,199.74 1,622.32 1,622.32 1,622.32 1,622.32 1,622.32 1,622.32 1,622.32 1,622.32 1,622.32 1,622.32 1,744.25 871.38 749.45 749.45 873.10 873.10 984.22 984.22
4,369.71 14,420.50 10,635.24 10,635.24 10,635.24 10,635.24 10,635.24 10,635.24 10,635.24 10,635.24 10,635.24 10,635.24 11,434.56 5,712.37 4,913.05 4,913.05 5,723.64 5,723.64 6,452.10 6,452.10
0.29% 0.96% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.76% 0.38% 0.33% 0.33% 0.38% 0.38% 0.43% 0.43%
 OBRA: MEJORAMIENTO DE REDES DE ALCANTARILLADO SANITARIO DE LAS CALLES URB. LA ESMERALDA TRUJILLO III ETAPA
ENTIDAD: SEDALIB S.A.
MODALIDAD DE CONTRATACION: ADMINISTRACION INDIRECTA
LUGAR:URB LA ESMERALDA - TRUJILLO - TRUJILLO - LA LIBERTAD
FECHA : JULIO 2017

Item Descripcin Semana 01 Semana 02

Und. 1 2 3 4 5 6 7 8 9 10 11 12 13 14
01 OBRAS PROVISIONALES
01.01 CASETA DE GUARDIA Y ALMACEN UND 50.00% 50.00%
01.02 OFICINAS P/RESIDENTE-INSPECCION UND 50.00% 50.00%
01.03 CARTEL DE OBRA 2.40Mx4.80M UND 50.00% 50.00%
01.04 CERCO PERIMETRICO PROVISIONAL P/OBRA M 50.00% 50.00%
01.05 BAOS PORTATIL DIA 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02%
02 SEALIZACION DE TRANSITO
CINTA PLASTICA SEALIZADORA P/LIMITE DE SEGURIDAD DE
02.01 M 25.00% 25.00% 25.00% 25.00%
OBRA
TRANQUERAS DE MADERA 1.20X1.10M P/DESVIO TRANSITO
02.02 UND 33.33% 33.33% 33.33%
VEHICULAR
02.03 CONO DE PVC FOSFORESCENTE P/SEALIZACION UND 50.00% 50.00%
PUENTE DE MADERA PASE PEATONAL SOBRE ZANJA
02.04 UND 20.00% 20.00% 20.00% 20.00% 20.00%
PROVISIONAL
02.05 SEALIZACION NOCTURNA DIA 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06%
03 TRABAJOS PRELIMINARES
03.01 TRAZOS Y REPLANTEOS INICIALES DEL PROYECTO M 33.33% 33.33% 33.33%
03.02 TRAZOS Y REPLANTEOS FINALES DE LA OBRA M
03.03 TRASLADO MAQ/EQUP. MATERIALES Y HERRAMIENTAS A OBRA VJE 33.33% 33.33% 33.33%
04 BUZONES Y/O CAJAS DE INSPECCION
04.01 BUZON Di=1.20m x 1.50 MPP UND 4.00% 4.00% 4.00% 4.00%
04.02 BUZON Di=1.20m x 2.00 MPP UND

DEMOLICIN DE BUZN DE MAL ESTADO, DE 1.01 A 1.25 M DE

04.03 PROFUNDIDAD (INCL. ACOMODO DEL DESMONTE PARA SU UND 12.50% 12.50% 12.50% 12.50% 12.50% 12.50% 12.50% 12.50%
ELIMINACIN)

DEMOLICIN DE BUZN DE MAL ESTADO, DE 1.26 A 1.50 M DE

04.04 PROFUNDIDAD (INCL. ACOMODO DEL DESMONTE PARA SU UND 12.50% 12.50% 12.50% 12.50% 12.50% 12.50% 12.50% 12.50%
ELIMINACIN)

DEMOLICIN DE BUZN DE MAL ESTADO, DE 1.51 A 1.75 M DE

04.05 PROFUNDIDAD (INCL. ACOMODO DEL DESMONTE PARA SU UND 12.50% 12.50% 12.50% 12.50% 12.50% 12.50%
ELIMINACIN)

DEMOLICIN DE BUZN DE MAL ESTADO, DE 1.76 A 2.00 M DE

04.06 PROFUNDIDAD (INCL. ACOMODO DEL DESMONTE PARA SU UND 12.50% 12.50% 12.50% 12.50%
ELIMINACIN)

05 CLAUSURA DE BUZONES EXISTENTES

05.01 TAPONEO DE EMPALMES DE BUZONES EXISTENTES UND 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67%
06 MOVIMIENTO DE TIERRAS
06.01 ROTURA DE PAVIMENTO FLEXIBLE M 5.00% 5.00% 5.00% 5.00%
06.02 EXCAVACION /MAQ. T. NORMAL HASTA 1.25MPP M
06.03 EXCAVACION /MAQ. T. NORMAL HASTA 1.50MPP M
06.04 EXCAVACION /MAQ. T. NORMAL HASTA 1.75MPP M
06.05 EXCAVACION /MAQ. T. NORMAL HASTA 2.00MPP M
06.06 EXCAVACION /MAQ. T. NORMAL HASTA 2.25MPP M
06.07 EXCAVACION /MAQ. T. NORMAL HASTA 2.50MPP M
06.08 EXCAVACION /MAQ. T. NORMAL HASTA 2.75MPP M
06.09 REFINE Y NIVELACION DE TUBOS EN OBRA M
06.10 RELLENO COMP.ZANJA T.NORMAL HASTA 1.25MPP M
06.11 RELLENO COMP.ZANJA T.NORMAL HASTA 1.50MPP M
06.12 RELLENO COMP.ZANJA T.NORMAL HASTA 1.75MPP M
06.13 RELLENO COMP.ZANJA T.NORMAL HASTA 2.00MPP M
06.14 RELLENO COMP.ZANJA T.NORMAL HASTA 2.25MPP M
06.15 RELLENO COMP.ZANJA T.NORMAL HASTA 2.50MPP M
06.16 RELLENO COMP.ZANJA T.NORMAL HASTA 2.75MPP M
06.17 BOMBEO DE AGUAS SERVIDAS DIA 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56%
06.18 ENTIBADO Y DESENTIBADO DE ZANJA M2
ACARREO DE MATERIAL PROPIO IDA Y VUELTA C/EQUIPO
06.19 M3
HASTA 50M DIST. PROMEDIO
06.20 ELIMINACION MATERIAL EXCEDENTE C/EQUIPO HASTA 5KM M3
07 SUMINISTRO DE TUBOS COLECTOR
07.01 SUMINISTRO TUBO PVC SN4 UF DN 250 MM (10") M 20.00% 20.00% 20.00% 20.00% 20.00%
08 INSTALACION TUBOS COLECTOR/EMISOR
08.01 INSTALACION TUBO PVC UF DN 250 MM M
08.02 EMPALME A BUZON Y/O RED EXISTENTE UND
08.03 PRUEBA HIDRAULICA TUBO PVC DN 250 MM M
09 CONEXIONES DOMICILIARIAS DESAGUE
09.01 EXCAVACION DE ZANJA T.NORMAL CONEX.DESAGUE M
09.02 REFINE Y NIVELACION DE ZANJA CONEXION M
09.03 SUMINISTRO TUBO PVC SN4 UF DN 160 MM M
09.04 INSTALACION TUBO PVC UF DN 160 MM M
09.05 EMPALME A COLECTOR PVC DN 250 MM UND
09.06 SUMINISTRO CAJA DE REGISTRO DESAGUE UND
09.07 INSTALACION CAJA DE REGISTRO Y MEDIA CAA UND
09.08 RELLENO Y COMP.DE ZANJA CONEXION M
09.09 PRUEBA HIDRAULICA CONEX.DOMICILIARIA DESAGUE UND
09.10 ROTURA Y REPOSICION DE VEREDAS M2
09.11 LOSA DE CONCRETO F'C=175 KG/CM2 (1.0x1.0x0.10)M3 UND
10 PRE-PAVIMENTACION
10.01 SUB BASE GRANULAR e=0.10 M M2
10.02 BASE GRANULAR e=0.20M M2
11 PAVIMENTO RIGIDO
11.01 BASE GRANULAR e=0.15 M M2
REPOSICION DE PAVIMENTO RIGIDO F'C=175 KG/CM2, E=0.125
11.02 M2
M
12 VARIOS
12.01 COSTO AMBIENTAL OBRAS DESAGUE DIA 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89%
13 PRUEBAS DE CONTROL DE CALIDAD
13.01 PRUEBA COMPACTACION SUELOS (PROCTOR MODIFICADO) UND
13.02 PRUEBA COMPACTACION SUELOS (DENSIDAD DE CAMPO) UND
PRUEBA DE CALIDAD DEL CONCRETO (PRUEBA A LA
13.03 UND
COMPRESIN)
01 OBRAS PROVISIONALES
01.01 BAOS PORTATIL DIA
02 SEALIZACION DE TRNSITO
CINTA Y MALLA PLASTICA SEALIZADORA P/LIMITE DE
02.01 M
SEGURIDAD
TRANQUERASDE OBRA
DE MADERA 1.20X1.10M P/DESVIO TRANSITO
02.02 UND
VEHICULAR
02.03 CONO DE PVC FOSFORESCENTE P/SEALIZACION UND
02.04 SEALIZACION NOCTURNA DIA
03 PAVIMENTACION
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y
03.01 VJE
HERRAMIENTAS A OBRA
03.02 PREPARACION DE LA SUB-RASANTE M2
03.03 ESCARIFICADO DE BASE E=5CM M2
03.04 BARRIDO Y LIMPIEZA P/LA IMPRIMACION M2
03.05 IMPRIMACION ASFALTICA M2
03.06 BARRIDO Y LIMPIEZA P/LA CARPETA ASFALTICA M2
03.07 CARPETA ASFALTICA EN FRIO DE 2" M2
03.08 BARRIDO Y LIMPIEZA C/EQUIPO PARA SLURRY SEAL M2
03.09 SLURRY SEAL, e=10 mm M2
03.10 ELIMINACION MATERIAL EXCEDENTE C/EQUIPO HASTA 5KM M3
AVANCE FSICO % 0.18% 0.28% 1.70% 1.68% 1.58% 1.61% 1.50% 0.23% 0.30% 0.30% 0.51% 0.49% 0.49% 0.44%
AVANCE FSICO ACUMULADO % 0.18% 0.46% 2.15% 3.83% 5.41% 7.02% 8.52% 8.75% 9.05% 9.35% 9.86% 10.35% 10.84% 11.28%
 Semana 03 Semana 04 Semana 05
15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33

1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02%

1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06%

4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%

12.50% 12.50%

12.50% 12.50% 12.50% 12.50%

6.67% 6.67% 6.67% 6.67%

5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69%
8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33%
11.11% 11.11% 11.11% 11.11% 11.11% 11.11%
11.11% 11.11% 11.11% 11.11% 11.11% 11.11%
11.11% 11.11% 11.11%
11.11% 11.11% 11.11%
3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85%

1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56%
4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55%
2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70%
3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23%

20.00% 20.00% 20.00% 20.00% 20.00%

1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89%

1.79% 1.79% 1.73% 1.73% 1.68% 1.76% 1.79% 1.79% 2.12% 2.12% 2.16% 2.60% 2.60% 2.34% 2.34% 2.34% 2.29% 2.29% 2.29%
13.06% 14.86% 16.58% 18.31% 19.99% 21.75% 23.54% 25.33% 27.46% 29.58% 31.74% 34.34% 36.94% 39.28% 41.63% 43.97% 46.26% 48.55% 50.83%
 CALENDARIO VALORIZ

a 05 Semana 06 Semana 07 Semana 08

34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54

1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02%

1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06%

4.00% 4.00%
10.00% 10.00%
5.00%

8.33% 8.33% 8.33%

11.11% 11.11% 11.11%
11.11% 11.11% 11.11%
11.11% 11.11% 11.11% 11.11% 11.11% 11.11%
11.11% 11.11% 11.11% 11.11% 11.11% 11.11%
3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85% 3.85%

1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56%
4.55% 4.55% 4.55%
2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70%
3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23% 3.23%

4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00%
4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55%

5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%

3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57%
4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55%
16.67% 16.67% 16.67% 16.67% 16.67% 16.67%
4.00% 4.00% 4.00% 4.00% 4.00% 4.00%

11.11% 11.11% 11.11% 11.11% 11.11% 11.11% 11.11% 11.11% 11.11%

1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89% 1.89%

50.00%

2.29% 2.28% 1.77% 0.43% 0.43% 0.45% 0.80% 0.80% 0.79% 0.79% 0.79% 0.79% 0.59% 0.59% 0.59% 0.54% 0.54% 0.54% 0.54% 0.54% 0.54%
53.12% 55.41% 57.18% 57.61% 58.05% 58.49% 59.29% 60.09% 60.88% 61.67% 62.46% 63.25% 63.84% 64.43% 65.02% 65.56% 66.10% 66.64% 67.18% 67.73% 68.27%
LENDARIO VALORIZADO DE OBRA

Calendario de Obra (en Das)

ana 08 Semana 09 Semana 10 Semana 11
55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75

1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02%

1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06%
 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69%
8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33%
11.11% 11.11% 11.11% 11.11% 11.11% 11.11%
11.11% 11.11% 11.11% 11.11% 11.11% 11.11%
11.11% 11.11% 11.11% 11.11% 11.11%
11.11% 11.11% 11.11% 11.11% 11.11%
1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56% 1.56%

2.70% 2.70%
3.23% 3.23%

4.00% 4.00% 4.00% 4.00%

4.55% 4.55% 4.55% 4.55%
50.00% 50.00%

5.00% 5.00%
5.00% 5.00% 5.00% 5.00%

3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57% 3.57%
4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55% 4.55%

4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00%

25.00% 25.00%
1.89% 1.89%

0.54% 0.54% 0.31% 0.31% 0.58% 0.60% 0.25% 0.25% 0.25% 0.25% 0.25% 0.32% 0.40% 0.20% 0.20% 0.36% 0.39% 0.39% 0.39% 0.41% 0.41%
68.81% 69.35% 69.66% 69.97% 70.55% 71.15% 71.40% 71.65% 71.90% 72.15% 72.40% 72.72% 73.12% 73.32% 73.51% 73.87% 74.26% 74.65% 75.03% 75.45% 75.86%
ana 11 Semana 12 Semana 13 Semana 14
76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96

1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02% 1.02%

1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06% 1.06%
 5.00% 5.00% 5.00% 5.00%
7.69% 7.69% 7.69%
8.33% 8.33% 8.33%
11.11% 11.11% 11.11%
11.11% 11.11% 11.11%
11.11% 11.11% 11.11% 11.11%
11.11% 11.11% 11.11% 11.11%

10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
25.00% 25.00%

8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33%

6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67%
6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67% 6.67%

10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69% 7.69%
 14.29% 14.29% 14.29% 14.29% 14.29%
14.29% 14.29% 14.29% 14.29% 14.29%

2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94%

25.00% 25.00% 25.00% 25.00%

33.33% 33.33% 33.33%
33.33% 33.33% 33.33%
3.45% 3.45% 3.45% 3.45% 3.45%

20.00% 20.00% 20.00%

20.00% 20.00% 20.00% 20.00% 20.00%
16.67% 16.67% 16.67%
25.00%

0.41% 0.41% 0.60% 0.30% 0.25% 0.32% 0.32% 0.32% 0.49% 0.49% 0.51% 0.65% 0.56% 0.59% 0.55% 0.41% 0.54% 0.54% 0.67% 0.67% 0.62%
76.27% 76.68% 77.28% 77.58% 77.83% 78.15% 78.47% 78.80% 79.29% 79.78% 80.29% 80.94% 81.50% 82.09% 82.64% 83.05% 83.59% 84.13% 84.80% 85.47% 86.09%
ana 14 Semana 15 Semana 16 Semana 17
97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118

1.02% 1.02%

1.06% 1.06%

25% 25%
6.67% 6.67%

7.69% 7.69% 7.69% 7.69%

14.29% 14.29%
14.29% 14.29%
50.00%

2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94% 2.94%

3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45% 3.45%

16.67% 16.67% 16.67%

25.00% 25.00% 25.00%
16.67% 16.67% 16.67% 16.67% 16.67% 16.67%
33.33% 33.33% 33.33%
8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33%
50.00% 50.00%
14.29% 14.29% 14.29% 14.29% 14.29%

0.67% 0.67% 0.47% 0.36% 0.29% 0.96% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.71% 0.76% 0.38% 0.33% 0.33% 0.38% 0.38%
86.76% 87.44% 87.91% 88.27% 88.56% 89.52% 90.23% 90.93% 91.64% 92.35% 93.05% 93.76% 94.47% 95.17% 95.88% 96.59% 97.35% 97.73% 98.05% 98.38% 98.76% 99.14%
 Semana 18
119 120

25% 25%
2.94% 2.94%

3.45% 3.45%

20.00% 20.00%

14.29% 14.29%
50.00% 50.00%
0.43% 0.43%
99.57% 100.00%