Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1. ANTECEDENTES:
01 OB R A S P R O VIS IO N A LE S
0 1.0 1 ALQUILER DE INMUEB LE P AR A ALMACEN mes 3 733.33 2,200.00 2.00 1,466.67 66.67% - 0.00% 2.00 1,466.67 66.67% 1.00 733.33 33.33%
0 1.0 2 C AR TEL DE IDENTIFIC AC IÓN DE OBR A und 1 766.88 766.88 1.00 766.88 100.00% - 0.00% 1.00 766.88 100.00% 0.00 - 0.00%
02 ES T UD IOS C O M P LE M E N T A R IO S
0 2 .0 1 DIS EÑO DE M EZCLA und 2 22.58 45.16 2.00 45.16 100.00% - 0.00% 2.00 45.16 100.00% 0.00 - 0.00%
0 2 .0 2 ENS AYO A LA C OM P RESIÓN DE TESTIGOS DE C ONC RETO und 12 52.00 624.00 6.00 312.00 50.00% - 0.00% 6.00 312.00 50.00% 6.00 312.00 50.00%
03 F LET E T E R R E S T R E
0 3 .0 1 FLETE TER R ESTR E glb 1 5,900.00 5,900.00 0.50 2,950.00 50.00% - 0.00% 0.50 2,950.00 50.00% 0.50 2,950.00 50.00%
0 3 .0 2 FLETE R UR AL glb 1 17,700.00 17,700.00 0.25 4,425.00 25.00% - 0.00% 0.25 4,425.00 25.00% 0.75 13,275.00 75.00%
0 4 .0 1 TR A B A J OS P R E LIM IN A R E S
0 4 .0 1.0 1 LIM P IEZA DE TER R ENO M ANUAL m 2311.72 1.82 4,207.33 2311.72 4,207.33 100.00% - 0.00% 2311.72 4,207.33 100.00% 0.00 - 0.00%
0 4 .0 1.0 2 TR AZO Y R EP LANTEO m 2311.72 3.31 7,651.79 2311.72 7,651.79 100.00% - 0.00% 2311.72 7,651.79 100.00% 0.00 - 0.00%
0 4 .0 2 M O VIM IE N T O D E T IE R R A S
0 4 .0 2 .0 1 EXC AVACIÓN DE ZANJ A, M ATER IAL SUELTO m3 581.49 20.30 11,804.25 581.49 11,804.25 100.00% - 0.00% 581.49 11,804.25 100.00% 0.00 - 0.00%
0 4 .0 2 .0 2 EXC AVACIÓN DE ZANJ A, TERR ENO R OC A SUELTA m3 350.74 28.43 9,971.54 350.74 9,971.54 100.00% - 0.00% 350.74 9,971.54 100.00% 0.00 - 0.00%
0 4 .0 2 .0 3 EXC AVACIÓN DE ZANJ A, TERR ENO R OC A FIJ A m3 134.72 66.10 8,904.99 134.72 8,904.99 100.00% - 0.00% 134.72 8,904.99 100.00% 0.00 - 0.00%
0 4 .0 2 .0 4 NIVELAC IÓN Y P ERF ILADO EN FONDO DE ZANJ A EN M ATERIAL SUELTO m 1278.86 0.79 1,010.30 1278.86 1,010.30 100.00% - 0.00% 1278.86 1,010.30 100.00% 0.00 - 0.00%
0 4 .0 2 .0 5 NIVELAC IÓN Y P ERF ILADO EN FONDO DE ZANJ A EN R OC A SUELTA m 744.69 1.42 1,057.46 744.69 1,057.46 100.00% - 0.00% 744.69 1,057.46 100.00% 0.00 - 0.00%
0 4 .0 2 .0 6 NIVELAC IÓN Y P ERF ILADO EN FONDO DE ZANJ A EN R OC A FIJ A m 288.17 3.55 1,023.00 288.17 1,023.00 100.00% - 0.00% 288.17 1,023.00 100.00% 0.00 - 0.00%
0 4 .0 2 .0 7 C AM A DE AP OYO P ARA TUB ER IA e = 10 c m m 2311.72 0.54 1,248.33 1458.00 787.32 63.07% - 0.00% 1458.00 787.32 63.07% 853.72 461.01 36.93%
0 4 .0 2 .0 8 R ELLENO LATER AL Y ENC IM ADO CON M ATER IAL ZAR ANDEADO H=30cm m3 138.46 20.50 2,838.43 - 0.00% - 0.00% 0.00 - 0.00% 138.46 2,838.43 100.00%
0 4 .0 2 .0 9 R ELLENO C OM P AC TADO CON M ATER IAL P R OP IO m3 882 9.13 8,052.66 - 0.00% - 0.00% 0.00 - 0.00% 882.00 8,052.66 100.00%
0 4 .0 2 .10 ELIM INAC IÓN M ANUAL DE MATERIAL EXC EDENTE m3 269.11 7.73 2,080.22 - 0.00% - 0.00% 0.00 - 0.00% 269.11 2,080.22 100.00%
0 4 .0 3 S UM IN IS T R O E IN S TA LA C IÓ N D E T UB ER IA S Y A C C ES OR IO S
0 4 .0 3 .0 1 S UM . E INS T. TUBER IA HDP E LISA P E100 NTP ISO-4427 S DR 21 (P N8) DE Ø=160m m m 2311.72 61.02 141,061.15 - 0.00% - 0.00% 0.00 - 0.00% 2311.72 141,061.15 100.00%
0 4 .0 3 .0 2 P R UEB A HIDR AULIC A m 2311.72 0.28 647.28 - 0.00% - 0.00% 0.00 - 0.00% 2311.72 647.28 100.00%
0 4 .0 4 S UM IN IS T R O E IN S TA LA C IÓ N D E A C C E S O R IO S E N LIN EA D E C ON D UC C IÓ N -
0 4 .0 4 .0 1 ELEC TR OFUS ION glb 1 42,857.57 42,857.57 - 0.00% - 0.00% 0.00 - 0.00% 1.00 42,857.57 100.00%
0 4 .0 4 .0 2 INSTALACIÓN DE C ODOS ELEC TR O DE HDP E LISA NTP ISO 4427:2008 11.25° DE Ø 160m m und 7 296.28 2,073.96 - 0.00% - 0.00% 0.00 - 0.00% 7.00 2,073.96 100.00%
0 4 .0 4 .0 3 INSTALACIÓN DE C ODOS ELEC TR O DE HDP E LISA NTP ISO 4427:2008 45°DE Ø 160m m und 17 296.28 5,036.76 - 0.00% - 0.00% 0.00 - 0.00% 17.00 5,036.76 100.00%
0 4 .0 4 .0 4 INSTALACIÓN DE C ODOS ELEC TR O DE HDP E LISA NTP ISO 4427:2008 22.5° DE Ø 160mm und 15 296.28 4,444.20 - 0.00% - 0.00% 0.00 - 0.00% 15.00 4,444.20 100.00%
0 4 .0 4 .0 5 INSTALACIÓN DE C ODOS ELEC TR O DE HDP E LISA NTP ISO 4427:2008 90°DE Ø 160m m und 3 302.82 908.46 - 0.00% - 0.00% 0.00 - 0.00% 3.00 908.46 100.00%
05 S IS TE M A D E R IE G O T IP O I ( 12 UN D )
0 5 .0 1 TR A B A J O S P R E LIM IN A R E S
0 5 .0 1.0 1 LIM P IEZA DE TER RENO M ANUAL m2 3.12 0.52 1.62 3.12 1.62 100.00% - 0.00% 3.12 1.62 100.00% 0.00 - 0.00%
0 5 .0 1.0 2 TR AZO Y R EP LANTEO m2 3.12 1.02 3.18 3.12 3.18 100.00% - 0.00% 3.12 3.18 100.00% 0.00 - 0.00%
0 5 .0 2 M O VIM IE N TO D E T IE R R A S
0 5 .0 2 .0 1 EXC AVACIÓN M ANUAL EN M ATER IAL S UELTO m3 1.25 17.65 22.06 1.25 22.06 100.00% - 0.00% 1.25 22.06 100.00% 0.00 - 0.00%
0 5 .0 2 .0 2 P ERF ILADO Y C OMP ACTACION M ANUAL m2 3.12 0.67 2.09 3.12 2.09 100.00% - 0.00% 3.12 2.09 100.00% 0.00 - 0.00%
0 5 .0 2 .0 3 R ELLENO C ON M ATERIAL P ROP IO m3 0.29 7.04 2.04 - 0.00% - 0.00% 0.00 - 0.00% 0.29 2.04 100.00%
0 5 .0 2 .0 4 ELIM INAC IÓN DE MATER IAL EXC EDENTE A M ANO ( D=30m) m3 1.2 7.73 9.28 - 0.00% - 0.00% 0.00 - 0.00% 1.20 9.28 100.00%
0 5 .0 3 O B R A S D E C ON C R E TO S IM P LE
0 5 .0 3 .0 1 S OLADO DE C ONC R ETO DE 2" C :H 1:10 m2 0.12 27.27 3.27 0.10 2.73 83.33% - 0.00% 0.10 2.73 83.33% 0.02 0.55 16.67%
0 5 .0 3 .0 2 C ONC R ETO f'c =175 kg/c m2 m3 0.53 410.29 217.45 0.12 49.23 22.64% - 0.00% 0.12 49.23 22.64% 0.41 168.22 77.36%
0 5 .0 3 .0 3 ENCOF R ADO Y DES ENC OF RADO m2 13.68 32.51 444.74 3.00 97.53 21.93% - 0.00% 3.00 97.53 21.93% 10.68 347.21 78.07%
0 5 .0 4 EN LUC ID O S Y T A R R A J EO S
0 5 .0 4 .0 1 TARR AJ EO EN INTER IOR ES C ON IM P ERM EAB ILIZANTE m2 6.48 19.37 125.52 - 0.00% - 0.00% 0.00 - 0.00% 6.48 125.52 100.00%
0 5 .0 4 .0 2 TARR AJ EO EN M UR OS EXTER IOR ES m2 8.64 15.52 134.09 - 0.00% - 0.00% 0.00 - 0.00% 8.64 134.09 100.00%
0 5 .0 5 S UM IN IS T R O E IN T . D E A C C ES O R IO S
0 5 .0 5 .0 1 INS TALACIÓN DE S IS TEM A DE RIEGO TIP O I EN LÍNEA DE C ONDUC CIÓN und 12 162.23 1,946.76 - 0.00% - 0.00% 0.00 - 0.00% 12.00 1,946.76 100.00%
0 5 .0 5 .0 2 INS TALACIÓN DE AC C ES OR IOS P /C AJ A DE C ONTR OL DE Ø 1" und 12 103.83 1,245.96 - 0.00% - 0.00% 0.00 - 0.00% 12.00 1,245.96 100.00%
0 5 .0 6 P IN T UR A
0 5 .0 6 .0 1 P INTUR A LATEX EN M UR OS EXTERIOR ES m2 13.68 20.49 280.30 - 0.00% - 0.00% 0.00 - 0.00% 13.68 280.30 100.00%
0 5 .0 7 C A R P IN TE R IA M E T A LIC A
0 5 .0 7 .0 1 TAP A M ETALIC A DE 0.3m x 0.4m C ON LLAVE TIP O B UJ IA und 12 214.32 2,571.84 3.00 642.96 25.00% - 0.00% 3.00 642.96 25.00% 9.00 1,928.88 75.00%
06 S IT EM A D E P UR GA ( 0 3 UN D )
0 6 .0 1 TR A B A J O S P R E LIM IN A R E S
0 6 .0 1.0 1 LIM P IEZA DE TER RENO M ANUAL m2 2.22 0.52 1.15 2.22 1.15 100.00% - 0.00% 2.22 1.15 100.00% 0.00 - 0.00%
0 6 .0 1.0 2 TR AZO Y R EP LANTEO m2 2.22 1.02 2.26 2.22 2.26 100.00% - 0.00% 2.22 2.26 100.00% 0.00 - 0.00%
0 6 .0 2 M O VIM IE N TO D E T IE R R A S
0 6 .0 2 .0 1 EXC AVACIÓN M ANUAL EN M ATER IAL S UELTO m3 1.69 17.65 29.83 1.69 29.83 100.00% - 0.00% 1.69 29.83 100.00% 0.00 - 0.00%
0 6 .0 2 .0 2 P ERF ILADO Y C OMP ACTACION M ANUAL m2 2.22 0.67 1.49 2.22 1.49 100.00% - 0.00% 2.22 1.49 100.00% 0.00 - 0.00%
0 6 .0 2 .0 3 R ELLENO C ON M ATERIAL P ROP IO m3 0.15 7.04 1.06 0.15 1.06 100.00% - 0.00% 0.15 1.06 100.00% 0.00 - 0.00%
0 6 .0 2 .0 4 ELIM INAC IÓN DE MATER IAL EXC EDENTE A M ANO ( D=30m) m3 1.92 7.73 14.84 - 0.00% - 0.00% 0.00 - 0.00% 1.92 14.84 100.00%
0 6 .0 3 O B R A S D E C ON C R E TO S IM P LE
0 6 .0 3 .0 1 S OLADO DE C ONC R ETO DE 2" C :H 1:10 m2 0.19 27.27 5.18 - 0.00% - 0.00% 0.00 - 0.00% 0.19 5.18 100.00%
0 6 .0 4 O B R A S D E C ON C R E TO A R M A D O
0 6 .0 4 .0 1 C ONC R ETO f'c =210 kg/c m2 m3 0.78 459.01 358.03 0.10 45.90 12.82% - 0.00% 0.10 45.90 12.82% 0.68 312.13 87.18%
0 6 .0 4 .0 2 AC ER O DE R EF UER ZO fy=4,200 kg/c m 2 kg 49.59 5.87 291.09 49.59 291.09 100.00% - 0.00% 49.59 291.09 100.00% 0.00 - 0.00%
0 6 .0 4 .0 3 ENCOF R ADO Y DES ENC OF RADO m2 12.72 32.51 413.53 2.00 65.02 15.72% - 0.00% 2.00 65.02 15.72% 10.72 348.51 84.28%
0 6 .0 5 R EVO Q UE S Y E N LUC ID O S
0 6 .0 5 .0 1 TARR AJ EO EXTERIOR C :A 1:4 e = 1.50c m m2 7.68 15.52 119.19 - 0.00% - 0.00% 0.00 - 0.00% 7.68 119.19 100.00%
0 6 .0 5 .0 2 TARR AJ EO INTERIOR C/IM P ERM EAB ILIZANTE C:A 1:2, e =1.50c m m2 6.12 24.62 150.67 - 0.00% - 0.00% 0.00 - 0.00% 6.12 150.67 100.00%
0 6 .0 6 S UM IN IS T R O E IN S TA LA C IÓ N D E A C C E S O R IOS
0 6 .0 6 .0 1 INS TALACIÓN DE AC C ES OR IOS P /C AJ A DE VALVULAS DE TOM A Y P URGA und 3 286.67 860.01 - 0.00% - 0.00% 0.00 - 0.00% 3.00 860.01 100.00%
0 6 .0 7 P IN T UR A
0 6 .0 7 .0 1 P INTUR A LATEX EN M UR OS EXTERIOR ES m2 13.8 20.49 282.76 - 0.00% - 0.00% 0.00 - 0.00% 13.80 282.76 100.00%
0 6 .0 8 C A R P IN TE R IA M E T A LIC A
0 6 .0 8 .0 1 TAP A M ETALIC A DE 0.6m x 0.6mC ON LLAVE TIP O BUJ IA und 3 214.32 642.96 - 0.00% - 0.00% 0.00 - 0.00% 3.00 642.96 100.00%
07 M ITIG A C IÓ N A M B IE N TA L
0 7 .0 1 M ITIGACIÓN AM B IENTAL glb 1 5,900.00 5,900.00 - 0.00% - 0.00% 0.00 - 0.00% 1.00 5,900.00 100.00%
08 C A P A C ITA C IÓ N Y A S IS T EN C IA T ÉC N IC A E N M A N E J O D E A G UA Y C ULTIVO S
0 8 .0 1 C AP ACITACIÓN EN US O Y M ANEJ O DE AGUA glb 1 5,900.00 5,900.00 - 0.00% - 0.00% 0.00 - 0.00% 1.00 5,900.00 100.00%
0 8 .0 2 C AP ACITACIÓN EN M ANEJ O DE C ULTIVOS glb 1 5,900.00 5,900.00 - 0.00% - 0.00% 0.00 - 0.00% 1.00 5,900.00 100.00%
RES IDENTE M ES 3 4,000.00 12,000.00 0.18 739.01 6.16% 0.00 0.00 0.00% 0.18 739.01 6.16% 2.82 11260.99 93.84%
S UP ERVIS IÓN M ES 3 4,333.33 13,000.00 0.18 800.60 6.16% 0.00 0.00 0.00% 0.18 800.60 6.16% 2.82 12199.40 93.84%
AS IS TENTE ADM INIS TRATIVO M ES 3 2,500.00 7,500.00 0.18 461.88 6.16% 0.00 0.00 0.00% 0.18 461.88 6.16% 2.82 7038.12 93.84%
EXP EDIENTE TECNIC O GB L 1 8,000.00 8,000.00 1.00 8,000.00 100.00% 0.00 0.00% 1.00 8000.00 100.00% 0.00 0.00 0.00%
LIQUIDAC IÓN DE OB RA M ES 1 4,500.00 4,500.00 - 0.00% - 0.00% 0.00 - 0.00% 1.00 4500.00 100.00%
TO T A L D EL P R E S UP UE S TO D E IN VE R S IÓ N 3 5 7 ,0 0 0 .0 0 6 7 ,6 4 4 .4 0 18 .9 5 % - 0 .0 0 % 6 7 ,6 4 4 .4 0 18 .9 5 % 2 8 9 ,3 5 5 .6 1 8 1.0 5 %
A la fecha del presente informe el avance financiero de la obra se encuentra en un 18.40% según las partidas propuestas del proyecto y este mes se
tuvo un avance de 0%, ya que la obra está paralizada. A continuación, se adjunta la Valorización Financiera correspondiente a este mes.
AVANCE FINANCIERO MES ABRIL 2020.
1 C O S T O D E C O N S TR UC C IÓ N P O R A D M IN IS TR A C IÓ N D IR EC T A - P ER S O N A L
1.0 1 M A N O D E O B R A
01.01.01 P EON J o rnal 518.8 60.00 50.00 3 1,12 5 .0 0 594.00 50.00 29,700.00 95.42% 50.00 - 0.00% 29,700.00 95.42% 1,425.00
2 C O S T O D E C O N S TR UC C IÓ N P O R A D M IN IS TR A C IÓ N D IR EC T A - B IEN E S
2 .0 1 F E R R ETE R IA
02.01.01 ALAMB RE NEGR O REC OCIDO N° 8 kg 10.0 S /. 5.00 5.00 5 0 .0 0 10.0 5.00 50.00 100.00% 5.00 - 0.00% 50.00 100.00% 0.00
02.01.02 F IERRO CORR UGADO DE 1/2" ba rr 20.0 S /. 29.50 29.50 5 9 0 .0 0 20.0 29.50 590.00 100.00% 29.50 - 0.00% 590.00 100.00% 0.00
02.01.03 CLAVOS P AR A MADER A C ON CAB EZA DE 3" kg 4.0 S /. 5.00 5.00 2 0 .0 0 4.0 5.00 20.00 100.00% 5.00 - 0.00% 20.00 100.00% 0.00
02.01.04 P IEDRA C HANCADA 1/2" A 3/4" m3 1.0 S /. 120.00 120.00 12 0 .0 0 1.0 120.00 120.00 100.00% 120.00 - 0.00% 120.00 100.00% 0.00
02.01.05 AR ENA F INA m3 2.0 S /. 120.00 120.00 2 4 0 .0 0 2.0 120.00 240.00 100.00% 120.00 - 0.00% 240.00 100.00% 0.00
02.01.06 AR ENA GRUES A m3 1.0 S /. 115.00 115.00 115 .0 0 1.0 115.00 115.00 100.00% 115.00 - 0.00% 115.00 100.00% 0.00
02.01.07 HORM IGON m3 14.0 S /. 110.00 110.00 1,5 4 0 .0 0 14.0 110.00 1,540.00 100.00% 110.00 - 0.00% 1,540.00 100.00% 0.00
02.01.08 CEM ENTO P OR TLAND TIP O I (42.5 kg) bo l 80.0 S /. 25.00 25.00 2 ,0 0 0 .0 0 80.0 25.00 2,000.00 100.00% 25.00 - 0.00% 2,000.00 100.00% 0.00
02.01.09 YES O BOLS A 25 kg bo l 5.0 S /. 16.50 16.50 8 2 .5 0 5.0 16.50 82.50 100.00% 16.50 - 0.00% 82.50 100.00% 0.00
02.01.10 OC RE ROJ O kg 3.0 S /. 12.50 12.50 3 7 .5 0 3.0 12.50 37.50 100.00% 12.50 - 0.00% 37.50 100.00% 0.00
02.01.11 LIJ A P ARA P ARED plg 8.0 S /. 2.50 2.50 2 0 .0 0 8.0 2.50 20.00 100.00% 2.50 - 0.00% 20.00 100.00% 0.00
02.01.12 THINER ga l 5.0 S /. 19.50 19.50 9 7 .5 0 5.0 19.50 97.50 100.00% 19.50 - 0.00% 97.50 100.00% 0.00
02.01.13 P INTUR A ES M ALTE ga l 5.0 S /. 48.50 48.50 2 4 2 .5 0 5.0 48.50 242.50 100.00% 48.50 - 0.00% 242.50 100.00% 0.00
02.01.14 IMP RIMANTE Gln 5.0 S /. 26.50 26.50 13 2 .5 0 5.0 26.50 132.50 100.00% 26.50 - 0.00% 132.50 100.00% 0.00
02.01.15 P EGAMENTO P VC OATEY Gln 1.0 S /. 90.00 90.00 9 0 .0 0 1.0 90.00 90.00 100.00% 90.00 - 0.00% 90.00 100.00% 0.00
02.01.16 ADITIVO IMP ERMEABILIZANTE S IKA 1 Gln 3.0 S /. 26.50 26.50 7 9 .5 0 3.0 26.50 79.50 100.00% 26.50 - 0.00% 79.50 100.00% 0.00
02.01.17 TAP A METÁLIC A ES TRIADA 60c m x 60cm und 3.0 S /. 167.09 167.09 5 0 1.2 7 3.0 167.09 501.27 100.00% 167.09 - 0.00% 501.27 100.00% 0.00
02.01.18 TAP A METÁLIC A ES TRIADA 30c m x 40cm und 12.0 S /. 167.09 167.09 2 ,0 0 5 .0 8 12.0 167.09 2,005.08 100.00% 167.09 - 0.00% 2,005.08 100.00% 0.00
02.01.19 AB RAZADER A METALIC A D=160 m m para tube ria und 20.0 S /. 45.00 45.00 9 0 0 .0 0 20.0 45.00 900.00 100.00% 45.00 - 0.00% 900.00 100.00% 0.00
02.01.20 COMB A DE 16 LBS und 3.0 S /. 75.00 75.00 2 2 5 .0 0 3.0 75.00 225.00 100.00% 75.00 - 0.00% 225.00 100.00% 0.00
02.01.21 BARRENO C ON P UNTA DE DIAMANTE 5' x 5/8" und 1.0 S /. 290.00 290.00 2 9 0 .0 0 1.0 290.00 290.00 100.00% 290.00 - 0.00% 290.00 100.00% 0.00
02.01.22 BARRETA DE F IER RO HEXAGONAL DE 1 IN X 1.50M UND. 5.0 S /. 40.00 40.00 2 0 0 .0 0 5.0 40.00 200.00 100.00% 40.00 - 0.00% 200.00 100.00% 0.00
02.01.23 CINCEL DE P UNTA 1 IN UND. 6.0 S /. 15.00 15.00 9 0 .0 0 6.0 15.00 90.00 100.00% 15.00 - 0.00% 90.00 100.00% 0.00
02.01.24 LAMP A DE ACERO CON MANGO DE MADERA DE 52 CM . UND. 12.0 S /. 26.00 26.00 3 12 .0 0 12.0 26.00 312.00 100.00% 26.00 - 0.00% 312.00 100.00% 0.00
02.01.25 WINC HA DE LONA DE 50 M. S TANLEY UND. 1.0 S /. 80.00 80.00 8 0 .0 0 1.0 80.00 80.00 100.00% 80.00 - 0.00% 80.00 100.00% 0.00
LLANTA P ARA CARRETILLA TIP O B UGUI DE 40 C M INCLUYE C AMARA Y EJ E
02.01.26 UND 5.0 S /. 49.00 49.00 2 4 5 .0 0 5.0 49.00 245.00 100.00% 49.00 - 0.00% 245.00 100.00% 0.00
DE 16 MM
02.01.27 DIS C O DE C OR TE P AR A F IER RO 14 IN UND 6.0 S /. 17.50 17.50 10 5 .0 0 6.0 17.50 105.00 100.00% 17.50 - 0.00% 105.00 100.00% 0.00
02.01.28 DIS C O DE C OR TE P AR A M ADER A DE 7 1/4 IN UND 6.0 S /. 17.50 17.50 10 5 .0 0 6.0 17.50 105.00 100.00% 17.50 - 0.00% 105.00 100.00% 0.00
02.01.29 P IC O DE ACER O C ON M ANGO DE MADERA DE 52 C M UND. 12.0 S /. 26.50 26.50 3 18 .0 0 12.0 26.50 318.00 100.00% 26.50 - 0.00% 318.00 100.00% 0.00
02.01.30 INF LADOR P AR A LLANTA DE C AR RETILLA UND. 1.0 S /. 25.00 25.00 2 5 .0 0 1.0 25.00 25.00 100.00% 25.00 - 0.00% 25.00 100.00% 0.00
02.01.31 P LANC HA P ARA B ATIR UND. 3.0 S /. 9.50 9.50 2 8 .5 0 3.0 9.50 28.50 100.00% 9.50 - 0.00% 28.50 100.00% 0.00
02.01.32 BALDE DE 5gln UND. 1.0 S /. 12.00 12.00 12 .0 0 1.0 12.00 12.00 100.00% 12.00 - 0.00% 12.00 100.00% 0.00
02.01.33 CARRETILLA P ARA C ONS TRUCC ION TIP O B UGI (MENOR A 1/4 DE LA UIT) UND 5.0 S /. 155.00 155.00 7 7 5 .0 0 5.0 155.00 775.00 100.00% 155.00 - 0.00% 775.00 100.00% 0.00
02.01.34 P LAS TICO DOBLE ANC HO (DENS IDAD M EDIA) M2 50.0 S /. 3.50 3.50 17 5 .0 0 50.0 3.50 175.00 100.00% 3.50 - 0.00% 175.00 100.00% 0.00
02.01.35 CAP OTINES P ARA LLUVIA UND 12.0 S /. 25.00 25.00 3 0 0 .0 0 12.0 25.00 300.00 100.00% 25.00 - 0.00% 300.00 100.00% 0.00
02.01.36 ANTEOJ OS P R OTECTORES LUNA C LARA Und 6.0 S /. 6.50 6.50 3 9 .0 0 6.0 6.50 39.00 100.00% 6.50 - 0.00% 39.00 100.00% 0.00
02.01.37 TAP ON (AUDITIVOS ) P ar 5.0 S /. 2.50 2.50 12 .5 0 5.0 2.50 12.50 100.00% 2.50 - 0.00% 12.50 100.00% 0.00
02.01.38 CHALEC O DRILL C ON LOGOTIP O (S EGÚN MODELO) Und 12.0 S /. 25.00 25.00 3 0 0 .0 0 12.0 25.00 300.00 100.00% 25.00 - 0.00% 300.00 100.00% 0.00
02.01.39 GUANTES DE C UER O R EF OR ZADO P ARA S EGURIDAD P ar 12.0 S /. 11.00 11.00 13 2 .0 0 12.0 11.00 132.00 100.00% 11.00 - 0.00% 132.00 100.00% 0.00
02.01.40 CASC O P ROTECTOR DE P LAS TIC O(MENOR 1/4 DE LA UIT) C OLORES Und 12.0 S /. 17.00 17.00 2 0 4 .0 0 12.0 17.00 204.00 100.00% 17.00 - 0.00% 204.00 100.00% 0.00
02.01.42 ZAP ATOS DE S EGURIDAD P AR A EL P ER SONAL (S EGÚN TALLA) P ar 12.0 S /. 65.00 65.00 7 8 0 .0 0 12.0 65.00 780.00 100.00% 65.00 - 0.00% 780.00 100.00% 0.00
02.01.43 CABLE TIP O B OA DE 1/2" M 10.0 S /. 12.00 12.00 12 0 .0 0 10.0 12.00 120.00 100.00% 12.00 - 0.00% 120.00 100.00% 0.00
02.01.44 AR NES DE S EGURIDAD Und 2.0 S /. 190.00 190.00 3 8 0 .0 0 2.0 190.00 380.00 100.00% 190.00 - 0.00% 380.00 100.00% 0.00
2 .0 2 M A D E R A
02.02.01 CUAR TONES DE 2" x 3" x 10' MD. R OB LE C ORR IENTE Und 6.0 S /. 15.00 15.00 9 0 .0 0 6.0 15.00 90.00 100.00% 15.00 - 0.00% 90.00 100.00% 0.00
02.02.02 CUAR TONES DE 2" x 2" x 10' MD. R OB LE C ORR IENTE Und 15.0 S /. 10.50 10.50 15 7 .5 0 15.0 10.50 157.50 100.00% 10.50 - 0.00% 157.50 100.00% 0.00
02.02.03 TRIP LEY 16 MM Und 4.0 S /. 90.00 90.00 3 6 0 .0 0 4.0 90.00 360.00 100.00% 90.00 - 0.00% 360.00 100.00% 0.00
02.02.04 TABLAS DE 1" x 8" x 10' M D. R OBLE CORRIENTE, CEP ILLADO 01 CARA Und 4.0 S /. 18.50 18.50 7 4 .0 0 4.0 18.50 74.00 100.00% 18.50 - 0.00% 74.00 100.00% 0.00
2 .0 3 TUB ER IA S Y A C C C ES O R IO S H D P E
02.03.01 COLLARIN DE TOMA HDP E Ø=160m m a Ø=2" und 12.0 S /. 35.40 35.40 4 2 4 .8 0 35.40 - 0.00% 35.40 - 0.00% - 0.00% 424.80
02.03.02 COLLARIN DE TOMA HDP E Ø=160m m a Ø=1" und 3.0 S /. 30.40 30.40 9 1.2 0 30.40 - 0.00% 30.40 - 0.00% - 0.00% 91.20
02.03.03 TUBERIA P VC S AP C -10 DE Ø=1", X 5 m ts und 8.0 S /. 20.00 20.00 16 0 .0 0 20.00 - 0.00% 20.00 - 0.00% - 0.00% 160.00
02.03.04 TUBERIA P VC S AP C -10 DE Ø=2", X 5 m ts und 3.0 S /. 40.00 40.00 12 0 .0 0 40.00 - 0.00% 40.00 - 0.00% - 0.00% 120.00
CODO ELECTR O HDP E LIS A P E 100 NTP IS O-4427:2008 S DR 11(P N10) 45" DE
02.03.05 und 30.0 S /. 240.00 240.00 7 ,2 0 0 .0 0 240.00 - 0.00% 240.00 - 0.00% - 0.00% 7,200.00
Ø=160m m
CODO ELECTR O HDP E LIS A P E 100 NTP IS O-4427:2008 S DR 11 (P N10) 90" DE
02.03.06 und 3.0 S /. 240.00 240.00 7 2 0 .0 0 240.00 - 0.00% 240.00 - 0.00% - 0.00% 720.00
Ø=160m m
02.03.07 UNION VITAULIC F °F ° DE 160M M und 1.0 S /. 240.00 240.00 2 4 0 .0 0 240.00 - 0.00% 240.00 - 0.00% - 0.00% 240.00
02.03.08 UNION ELEC TRO P N 10 S DR 11 P E 100 HDP E 160M M und 386.0 S /. 120.00 120.00 4 6 ,3 2 0 .0 0 120.00 - 0.00% 120.00 - 0.00% - 0.00% 46,320.00
02.03.09 TUBERIA HDP E LIS A P E100 NTP IS O-4427 S DR 21 (P N8) DE Ø=160m m m 2,316.0 S /. 54.00 54.00 12 5 ,0 6 4 .0 0 54.00 - 0.00% 54.00 - 0.00% - 0.00% 125,064.00
02.03.10 CODO P VC S AP C-10 Ø=1"x90° und 12.0 S /. 5.00 5.00 6 0 .0 0 5.00 - 0.00% 5.00 - 0.00% - 0.00% 60.00
02.03.11 CODO P VC S AP C-10 Ø=2"x90° und 3.0 S /. 12.00 12.00 3 6 .0 0 12.00 - 0.00% 12.00 - 0.00% - 0.00% 36.00
02.03.12 ADAP TADOR P VC Ø=1" und 48.0 S /. 3.20 3.20 15 3 .6 0 3.20 - 0.00% 3.20 - 0.00% - 0.00% 153.60
02.03.13 ADAP TADOR P VC Ø=2" und 6.0 S /. 8.60 8.60 5 1.6 0 8.60 - 0.00% 8.60 - 0.00% - 0.00% 51.60
02.03.14 ADAP TADOR UP R P VC DENTADO Ø=1" und 24.0 S /. 5.00 5.00 12 0 .0 0 5.00 - 0.00% 5.00 - 0.00% - 0.00% 120.00
02.03.15 VALVULA P VC DDUU Ø=1" und 24.0 S /. 14.80 14.80 3 5 5 .2 0 14.80 - 0.00% 14.80 - 0.00% - 0.00% 355.20
02.03.16 VALVULA P VC DDUU Ø=2" und 3.0 S /. 68.20 68.20 2 0 4 .6 0 68.20 - 0.00% 68.20 - 0.00% - 0.00% 204.60
02.03.17 TAP ON S P P VC Ø=2" und 3.0 S /. 7.50 7.50 2 2 .5 0 7.50 - 0.00% 7.50 - 0.00% - 0.00% 22.50
2 .0 4 UT ILE S D E E S C R IT O R IO
02.04.01 AR CHIVADOR LOMO ANCHO UND 2.0 S /. 4.90 4.90 9 .8 0 4.90 - 0.00% 4.90 - 0.00% - 0.00% 9.80
02.04.02
3.
02.04.03 F OLDER M ANILA P QTE X 25 UNIDADES P QTE 1.0 S /. 4.50 4.50 4 .5 0 4.50
02.04.04 CUADERNO C UADRICULADO TAM AÑO A4 X 100 HOJ AS Und. 1.0 S /. 4.20 4.20 4 .2 0 4.20
02.04.05 LAP ICER O TINTA S ECA AZUL, R OJ O, NEGRO UND 3.0 S /. 0.43 0.43 1.2 9 0.43
02.04.06 LAP ICER O TINTA LIQUIDA AZUL UND 1.0 S /. 3.00 3.00 3 .0 0 3.00
3 C O S T O D E C O N S TR UC C IÓ N P O R A D M IN IS TR A C IÓ N D IR EC T A - S ER VIC IO S
3 .0 1 IDENTIFIC AC ION
03.01.01 CARTEL DE OB RA 2.4m x 3.6m und 1.0 531.00 531.00 5 3 1.0 0 1.00 531.00
03.02.01 ALQUILER DE INMUEBLE P ARA ALM AC EN mes 3.0 S /. 150.00 150.00 4 5 0 .0 0 1.00 150.00
3 .0 3 S ERVICIO DE TRANS P OR TE
03.03.01 S ERVICIO DE ALQUILER DE CAM IONETA mes 3.0 S /. 4,500.00 4,500.00 13 ,5 0 0 .0 0 1.00 4,500.00
3 .0 4 CONTROL DE CALIDAD
03.04.02 S C P RUEBA A LA COMP RES IÓN DEL CONCR ETO glb 12.0 52.00 52.00 6 2 4 .0 0 52.00
03.05.01 S C C AP ACITACIÓN DE US O Y M ANEJ O DE AGUA Y OP ERACIÓN glb 1.0 3,000.00 3,000.00 3 ,0 0 0 .0 0 3,000.00
3 .0 6 S UB CONTR ATOS
03.06.01 S C ELEC TROF US IÓN/INC . P ERS ONAL C ALIFIC ADO pto 420.0 50.00 50.00 2 1,0 0 0 .0 0 50.00
03.07.02 S ERVICIO DE M ANO DE OBRA CALIF IC ADA gbl 1.0 14,600.00 14,600.00 14 ,6 0 0 .0 0 0.20 14,600.00
03.08.02 S ERVICIO DE TRAZO Y R EP LANTEO glb 1.0 S /. 4,500.00 4,500.00 4 ,5 0 0 .0 0 1.00 4,500.00
4 G A S T OS P O R LA C O N TR A TA C IÓ N D E S E R VIC IO S
4 .0 1 G A S T OS A D M IN IS T R A TIVO S
04.01.02 AS IS TENTE ADM INIS TRATIVO MES 3.0 2,500.0 2,500.00 7 ,5 0 0 .0 0 2,500.00
4 .0 2 G A S T OS D E S UP ER VIS IÓ N
04.02.02 F ORM ULACION DE EXP EDIENTE TEC NIC O GBL 1.0 8,000.0 8,000.00 8 ,0 0 0 .0 0 1.00 8,000.00
3 5 7 ,0 0 0 .0 0 65,
CONCLUSION