Documentos de Académico
Documentos de Profesional
Documentos de Cultura
04.03.02 ENCOFRADO Y DESENCOFRADO EN PAVIMENTOS m2 380.30 S/. 56.03 21,308.21 0.00 0.00 368.89 20,668.96 11.41 639.25
04.03.03 ACABADO FROTACHADO EN PAVIMENTOS HIDRAULICOS m2 2,570.21 S/. 9.48 24,365.59 0.00 0.00 2,493.10 23,634.62 77.11 730.97
04.03.04 CURADO DE CONCRETO CON ADITIVO CURADOR m2 2,570.21 S/. 1.35 3,469.78 0.00 0.00 2,493.10 3,365.69 77.11 104.09
04.04 JUNTAS S/. 12,334.55 S/. 0.00 S/. 0.00 S/. 12,334.55
04.04.01 JUNTA DE CONSTRUCCION e= 3/4" m 1,064.82 S/. 3.19 3,396.78 0.00 0.00 0.00 0.00 1,064.82 3,396.78
04.04.02 JUNTA DE CONTRACCION e = 6.00 mm m 627.90 S/. 2.47 1,550.91 0.00 0.00 0.00 0.00 627.90 1,550.91
04.04.03 JUNTA DE DILATACION - e=3/4" m 189.00 S/. 2.56 483.84 0.00 0.00 0.00 0.00 189.00 483.84
04.04.04 SELLO DE JUNTAS DE CONTRACCION. m 447.30 S/. 3.94 1,762.36 0.00 0.00 0.00 0.00 447.30 1,762.36
04.04.05 SELLADO DE JUNTAS DE CONSTRUCCION Y DILATACION m 1,253.82 S/. 4.10 5,140.66 0.00 0.00 0.00 0.00 1,253.82 5,140.66
05 VEREDAS S/. 104,829.08 S/. 21,075.79 S/. 57,845.42 S/. 25,907.87
05.01 TRABAJOS PRELIMINARES EN VEREDAS S/. 755.09 S/. 755.09 S/. 0.00 S/. 0.00
05.01.01 TRAZO Y REPLANTEO DURANTE EJECUCION DE OBRA m2 1,541.01 S/. 0.49 755.09 1,541.01 755.09 0.00 0.00 0.00 0.00
05.02 MOVIMIENTO DE TIERRAS S/. 20,320.70 S/. 20,320.70 S/. 0.00 S/. 0.00
05.02.01 EXCAVACION MANUAL A NIVEL DE SUB RASANTE PARA VEREDAS m3 154.10 S/. 47.87 7,376.77 154.10 7,376.77 0.00 0.00 0.00 0.00
05.02.02 RELLENO CON MATERIAL GRANULAR, EN FORMA MANUAL EN VEREDAS m3 154.10 S/. 68.54 10,562.01 154.10 10,562.01 0.00 0.00 0.00 0.00
05.02.03 ELIMINACION DE MATERIAL EXCEDENTE D=10 KM m3 200.33 S/. 11.89 2,381.92 200.33 2,381.92 0.00 0.00 0.00 0.00
MEJORAMIENTO DEL SERVICIO DE TRANSITABILIDAD EN EL JIRON ELIAS AGUIRRE CUADRAS 01 02 03 04 JIRON AMALIA PUGA CUADRAS 01 02 03 04 05 JIRON CESAR VALLEJO CUADRAS 01 02 03 04 JIRON VICTOR ANDRE BELAUNDES CUADRAS 03 Y 04 DEL
OBRA
SECTOR FILA ALTA DEL DISTRITO DE JAEN JAEN CAJAMARCA PRIMERA ETAPA JIRON ELIAS
08.02.03 ELIMINACION DE MATERIAL EXCEDENTE DM=10 km m3 575.73 S/. 11.42 6,574.84 575.73 6,574.84 0.00 0.00 0.00 0.00
08.03 CONCRETO EN CANALETA S/. 293,945.41 S/. 0.00 S/. 249,853.60 S/. 44,091.81
08.03.01 SOLADO f'c=100 kg/cm2 EN CANALETA m3 150.20 S/. 307.03 46,115.91 0.00 0.00 127.67 39,198.52 22.53 6,917.39
08.03.02 CONCRETO f'c=210 kg/cm2 EN CANALETA m3 167.24 S/. 424.35 70,968.29 0.00 0.00 142.15 60,323.05 25.09 10,645.24
08.03.03 ENCOFRADO Y DESENCOFRADO EN CANALETA m2 588.43 S/. 47.00 27,656.21 0.00 0.00 500.17 23,507.78 88.26 4,148.43
08.03.04 ACERO FY=4200 KG/CM2 GRADOS 60 PARA CANALETA kg 10,296.41 S/. 6.79 69,912.62 0.00 0.00 8,751.95 59,425.73 1,544.46 10,486.89
08.03.05 CURADO DE CONCRETO CON ADITIVO CURADOR m2 588.43 S/. 1.35 794.38 0.00 0.00 500.17 675.22 88.26 119.16
08.03.06 REJILLA METALICA EN CANALETA m2 37.38 S/. 2,100.00 78,498.00 0.00 0.00 31.77 66,723.30 5.61 11,774.70
08.04 JUNTAS S/. 2,588.36 S/. 0.00 S/. 0.00 S/. 2,588.36
08.04.01 JUNTA WATER STOP 6" m 207.90 S/. 12.45 2,588.36 0.00 0.00 0.00 0.00 207.90 2,588.36
09 PINTURA S/. 7,681.84 S/. 0.00 S/. 0.00 S/. 7,681.84
09.01 PINTURA Y MARCAS LINEALES EN PAVIMENTO m 129.00 S/. 10.53 1,358.37 0.00 0.00 0.00 0.00 129.00 1,358.37
09.02 PINTURA Y MARCAS DE PASOS PEATONALES m2 152.93 S/. 11.58 1,770.93 0.00 0.00 0.00 0.00 152.93 1,770.93
09.03 PINTURA DE SEÑALES DE TRANSITO SOBRE EL PAVIMENTO m2 14.68 S/. 11.58 169.99 0.00 0.00 0.00 0.00 14.68 169.99
09.04 PINTURA EN SARDINELES m 310.49 S/. 4.97 1,543.14 0.00 0.00 0.00 0.00 310.49 1,543.14
09.05 PINTURA EN COSTADO DE VEREDAS m 571.31 S/. 4.97 2,839.41 0.00 0.00 0.00 0.00 571.31 2,839.41
10 JARDINERIA S/. 11,195.44 S/. 0.00 S/. 0.00 S/. 11,195.44
10.01 SUMINISTRO Y TENDIDO DE TIERRA AGRICOLA m3 147.48 S/. 29.81 4,396.38 0.00 0.00 0.00 0.00 147.48 4,396.38
10.02 SEMBRADO DE GRASS NATURAL m2 294.97 S/. 23.05 6,799.06 0.00 0.00 0.00 0.00 294.97 6,799.06
11 INSTALACIONES SANITARIAS S/. 37,136.05 S/. 37,136.05 S/. 0.00 S/. 0.00
11.01 REPOSICION DE CAJAS DE AGUA und 49.00 S/. 119.64 5,862.36 49.00 5,862.36 0.00 0.00 0.00 0.00
11.02 REPOSICION DE CAJAS DE DESAGUE und 49.00 S/. 119.64 5,862.36 49.00 5,862.36 0.00 0.00 0.00 0.00
11.03 REPOSICION DE TUBERIA DE AGUA - POR REEMPLAZO m 354.94 S/. 30.73 10,907.31 354.94 10,907.31 0.00 0.00 0.00 0.00
11.04 REPOSICION DE TUBERIA DE DESAGUE- POR REEMPLAZO m 354.94 S/. 35.98 12,770.74 354.94 12,770.74 0.00 0.00 0.00 0.00
11.05 NIVELACION DE BUZONES Y LEVANTADO DE COTA DE BUZON und 4.00 S/. 433.32 1,733.28 4.00 1,733.28 0.00 0.00 0.00 0.00
12 MITIGACION DEL IMPACTO AMBIENTAL S/. 2,751.47 S/. 1,600.00 S/. 0.00 S/. 1,151.47
12.01 RIEGO PARA MITIGACION DE POLVO DURANTE CONSTRUCCION glb 1.00 S/. 2,000.00 2,000.00 0.80 1,600.00 0.00 0.00 0.20 400.00
12.02 LIMPIEZA GENERAL DE OBRA m2 2,210.21 S/. 0.34 751.47 0.00 0.00 0.00 0.00 2,210.21 751.47
TOTAL COSTO DIRECTO S/. 1,058,897.70 S/. 188,452.44 S/. 748,448.97 S/. 121,996.35
GASTOS GENERALES 4.65% S/. 49,239.18 S/. 8,763.12 S/. 34,803.19 S/. 5,672.88
UTILIDAD 4.00% S/. 42,355.91 S/. 7,538.10 S/. 29,937.96 S/. 4,879.85
SUB TOTAL S/. 1,150,492.79 S/. 204,753.65 S/. 813,190.11 S/. 132,549.08
FACTOR DE RELACION S/. 1.00
SUB TOTALCON FACTOR DE RELACION S/. 1,150,492.79 S/. 204,753.65 S/. 813,190.11 S/. 132,549.08
IGV 18.0% S/. 207,088.70 S/. 36,855.66 S/. 146,374.22 S/. 23,858.83
TOTAL VALORIZADO CON IGV S/. 1,357,581.49 S/. 241,609.31 S/. 959,564.33 S/. 156,407.91
17.80% 70.68% 11.52%