Cronograma Valorizado - A2

CRONOGRAMA DE AVANCE DE OBRA VALORIZADO
“INSTALACION, MEJORAMIENTO DEL SISTEMA DE SANEAMIENTO DE LA LOCALIDAD DE CAYASBAMBA, DISTRITO DE YUNGAY, PROVINCIA DE
OBRA : DIAS CALENDARIOS = 210
YUNGAY – ANCASH”
UBICACIÓN : CAYASBAMBA - YUNGAY - YUNGAY - ANCASH MES 01 MES 02 MES 03 MES 04 MES 05 MES 06 MES 07 ACUMULADO
ÍTEM DESCRIPCIÓN Und. Metrado Precio S/. Parcial S/. % MONTO % MONTO % MONTO % MONTO % MONTO % MONTO % MONTO % MONTO
01 OBRAS PROVISIONALES
01.01 CAMPAMENTO PROVISIONAL DE LA OBRA GLB 1.00 S/. 3,921.72 S/. 3,921.72 100% S/. 3,921.72 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,921.72
01.02 CARTEL DE OBRA DE 4.80 X 3.60 m INCL. TRANSP. Y COLOC. UND 1.00 S/. 841.33 S/. 841.33 100% S/. 841.33 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 841.33
01.03 MOVILIZACION DE EQUIPO Y MAQUINARIA GLB 1.00 S/. 9,095.26 S/. 9,095.26 50% S/. 4,547.63 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 50% S/. 4,547.63 100% S/. 9,095.26
01.04 TRAZO, NIVELACION Y REPLANTEO INICIAL M 13522.20 S/. 0.33 S/. 4,462.33 100% S/. 4,462.33 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,462.33
01.05 TRAZO NIVELACION Y REPLANTEO DE LAS CALLES NUEVAS M2 23988.42 S/. 0.14 S/. 3,358.38 100% S/. 3,358.38 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,358.38
01.06 EXCAVACION A MAQUINA DE CALLES NUEVAS M3 38381.47 S/. 3.95 S/. 151,606.81 50% S/. 75,803.40 50% S/. 75,803.40 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 151,606.81
01.07 MOVIMIENTO DE TIERRA MONTONADA M3 13782.06 S/. 2.06 S/. 28,391.04 100% S/. 28,391.04 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 28,391.04
01.08 ELIMINACION DE MATERIAL EXCEDENTE A MAQUINARIA M3 65204.42 S/. 4.03 S/. 262,773.81 40% S/. 105,109.53 60% S/. 157,664.29 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 262,773.81
02 REDES DE ALCANTARILLADO SANITARIO
02.01 OBRAS PRELIMINARES
02.01.01 SEÑALES DE SEGURIDAD GLB 1.00 S/. 4,000.00 S/. 4,000.00 20% S/. 800.00 20% S/. 800.00 20% S/. 800.00 20% S/. 800.00 20% S/. 800.00 0% S/. - 0% S/. - 100% S/. 4,000.00
02.02 COLECTOR DEL SISTEMA DE ALCANTARILLADO
02.02.01 OBRAS PRELIMINARES
02.02.01.01 LIMPIEZA DE TERRENO MANUAL M2 4403.88 S/. 0.87 S/. 3,831.38 100% S/. 3,831.38 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,831.38
02.02.01.02 TRAZO, NIVELACION Y REPLANTEO M 4893.20 S/. 0.66 S/. 3,229.51 100% S/. 3,229.51 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,229.51
02.02.02 MOVIMIENTO DE TIERRAS
02.02.02.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 3523.10 S/. 42.57 S/. 149,978.37 0% S/. - 10% S/. 14,997.84 30% S/. 44,993.51 30% S/. 44,993.51 30% S/. 44,993.51 0% S/. - 0% S/. - 100% S/. 149,978.37
02.02.02.02 EXCAVACION EN ROCA SUELTA M3 3049.86 S/. 44.16 S/. 134,681.82 0% S/. - 10% S/. 13,468.18 30% S/. 40,404.55 30% S/. 40,404.55 30% S/. 40,404.55 0% S/. - 0% S/. - 100% S/. 134,681.82
02.02.02.03 EXCAVACION EN ROCA FIJA M3 175.00 S/. 66.56 S/. 11,648.00 0% S/. - 10% S/. 1,164.80 30% S/. 3,494.40 30% S/. 3,494.40 30% S/. 3,494.40 0% S/. - 0% S/. - 100% S/. 11,648.00
02.02.02.04 REFINE Y NIVELACIÓN DE ZANJA, A=0.60M M 4893.20 S/. 1.63 S/. 7,975.92 0% S/. - 10% S/. 797.59 30% S/. 2,392.77 30% S/. 2,392.77 30% S/. 2,392.77 0% S/. - 0% S/. - 100% S/. 7,975.92
02.02.02.05 CAMA DE APOYO PARA TUBERIAS M 4893.20 S/. 5.93 S/. 29,016.68 0% S/. - 10% S/. 2,901.67 30% S/. 8,705.00 30% S/. 8,705.00 30% S/. 8,705.00 0% S/. - 0% S/. - 100% S/. 29,016.68
02.02.02.06 RELLENO COMPACTADO CON MATERIAL SELECIONADO e=0.3 M M 4893.20 S/. 38.47 S/. 188,241.40 0% S/. - 10% S/. 18,824.14 30% S/. 56,472.42 30% S/. 56,472.42 30% S/. 56,472.42 0% S/. - 0% S/. - 100% S/. 188,241.40
02.02.02.07 RELLENO COMPACTADO CON MATERIAL PROPIO M 4893.20 S/. 9.72 S/. 47,561.90 0% S/. - 10% S/. 4,756.19 30% S/. 14,268.57 30% S/. 14,268.57 30% S/. 14,268.57 0% S/. - 0% S/. - 100% S/. 47,561.90
02.02.02.08 ELIMINACION DE MATERIAL EXCEDENTE M3 2073.79 S/. 21.70 S/. 45,001.24 0% S/. - 10% S/. 4,500.12 30% S/. 13,500.37 30% S/. 13,500.37 30% S/. 13,500.37 0% S/. - 0% S/. - 100% S/. 45,001.24
02.02.03 SUMINISTRO E INSTALACION DE TUBERIAS
02.02.03.01 SUMINISTRO E INSTALACION DE TUBERIA PVC NTP ISO 4435, S-20, DN=160 MM M 4893.20 S/. 36.62 S/. 179,188.98 0% S/. - 10% S/. 17,918.90 30% S/. 53,756.70 30% S/. 53,756.70 30% S/. 53,756.70 0% S/. - 0% S/. - 100% S/. 179,188.98
02.02.04 PRUEBA HIDRAULICA
02.02.04.01 PRUEBA HIDRAULICA DE TUBERIA M 4893.20 S/. 0.61 S/. 2,984.85 0% S/. - 10% S/. 298.49 30% S/. 895.46 30% S/. 895.46 30% S/. 895.46 0% S/. - 0% S/. - 100% S/. 2,984.85
02.03 BUZONES DE D=1.20m
02.03.01.01 LIMPIEZA DE TERRENO MANUAL M2 186.99 S/. 0.87 S/. 162.68 0% S/. - 0% S/. - 20% S/. 32.54 30% S/. 48.80 50% S/. 81.34 0% S/. - 0% S/. - 100% S/. 162.68
02.03.01.02 TRAZO, NIVELACION Y REPLANTEO M2 186.99 S/. 0.61 S/. 114.06 0% S/. - 0% S/. - 20% S/. 22.81 30% S/. 34.22 50% S/. 57.03 0% S/. - 0% S/. - 100% S/. 114.06
02.03.02.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 168.29 S/. 42.57 S/. 7,164.11 0% S/. - 0% S/. - 20% S/. 1,432.82 30% S/. 2,149.23 50% S/. 3,582.05 0% S/. - 0% S/. - 100% S/. 7,164.11
02.03.02.02 EXCAVACION EN ROCA SUELTA M3 203.68 S/. 44.16 S/. 8,994.51 0% S/. - 0% S/. - 20% S/. 1,798.90 30% S/. 2,698.35 50% S/. 4,497.25 0% S/. - 0% S/. - 100% S/. 8,994.51
02.03.02.03 REFINE Y NIVELACION PARA BUZONES M2 1117.54 S/. 2.53 S/. 2,827.38 0% S/. - 0% S/. - 20% S/. 565.48 30% S/. 848.21 50% S/. 1,413.69 0% S/. - 0% S/. - 100% S/. 2,827.38
02.03.02.04 ELIMINACION DE MATERIAL EXCEDENTE M3 464.96 S/. 21.29 S/. 9,899.00 0% S/. - 0% S/. - 20% S/. 1,979.80 30% S/. 2,969.70 50% S/. 4,949.50 0% S/. - 0% S/. - 100% S/. 9,899.00
02.03.03 CONCRETO SIMPLE
02.03.03.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 186.99 S/. 43.40 S/. 8,115.37 0% S/. - 0% S/. - 20% S/. 1,623.07 30% S/. 2,434.61 50% S/. 4,057.68 0% S/. - 0% S/. - 100% S/. 8,115.37
02.03.04 CONCRETO ARMADO
02.03.04.01 ACERO FY=4200 KG/CM2 KG 3734.29 S/. 5.32 S/. 19,866.42 0% S/. - 0% S/. - 20% S/. 3,973.28 30% S/. 5,959.93 50% S/. 9,933.21 0% S/. - 0% S/. - 100% S/. 19,866.42
02.03.04.02 ENCOFRADO Y DESENCOFRADO M2 1525.03 S/. 27.48 S/. 41,907.82 0% S/. - 0% S/. - 20% S/. 8,381.56 30% S/. 12,572.35 50% S/. 20,953.91 0% S/. - 0% S/. - 100% S/. 41,907.82
02.03.04.03 CONCRETO FC=210 KG/CM2 M3 204.86 S/. 439.87 S/. 90,111.77 0% S/. - 0% S/. - 20% S/. 18,022.35 30% S/. 27,033.53 50% S/. 45,055.88 0% S/. - 0% S/. - 100% S/. 90,111.77
02.03.05 REVOQUES Y ENLUCIDOS
02.03.05.01 TARRAJEO EN INTERIORES e=2" 1:4 M2 931.18 S/. 25.17 S/. 23,437.80 0% S/. - 0% S/. - 20% S/. 4,687.56 30% S/. 7,031.34 50% S/. 11,718.90 0% S/. - 0% S/. - 100% S/. 23,437.80
02.03.06 CARPINTERIA METALICA
02.03.06.01 MARCO DE TAPA PARA BUZON UND 93.00 S/. 160.00 S/. 14,880.00 0% S/. - 0% S/. - 20% S/. 2,976.00 30% S/. 4,464.00 50% S/. 7,440.00 0% S/. - 0% S/. - 100% S/. 14,880.00
02.03.07 ACCESORIOS
02.03.07.01 TAPA PRE FABRICADA DE CONCRETO PARA BUZONES UND 93.00 S/. 46.61 S/. 4,334.73 0% S/. - 0% S/. - 20% S/. 866.95 30% S/. 1,300.42 50% S/. 2,167.37 0% S/. - 0% S/. - 100% S/. 4,334.73
02.04 CONEXIONES DOMICILIARIAS (218 UND)
02.04.01 TRABAJOS PRELIMINARES
02.04.01.01 LIMPIEZA DE TERRENO MANUAL M2 784.80 S/. 0.87 S/. 682.78 0% S/. - 0% S/. - 40% S/. 273.11 60% S/. 409.67 0% S/. - 0% S/. - 0% S/. - 100% S/. 682.78
02.04.01.02 TRAZO, NIVELACION Y REPLANTEO M2 784.80 S/. 0.61 S/. 478.73 0% S/. - 0% S/. - 40% S/. 191.49 60% S/. 287.24 0% S/. - 0% S/. - 0% S/. - 100% S/. 478.73
02.04.02.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 627.84 S/. 42.57 S/. 26,727.15 0% S/. - 0% S/. - 40% S/. 10,690.86 60% S/. 16,036.29 0% S/. - 0% S/. - 0% S/. - 100% S/. 26,727.15
02.04.02.02 REFINE Y NIVELACIÓN DE ZANJA, A=0.60M M 1308.00 S/. 1.63 S/. 2,132.04 0% S/. - 0% S/. - 40% S/. 852.82 60% S/. 1,279.22 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,132.04
02.04.02.03 CAMA DE APOYO PARA TUBERIAS M 1308.00 S/. 5.93 S/. 7,756.44 0% S/. - 0% S/. - 40% S/. 3,102.58 60% S/. 4,653.86 0% S/. - 0% S/. - 0% S/. - 100% S/. 7,756.44
02.04.02.04 RELLENO Y COMPACTACION CON MATERIAL SELECIONADO M 1308.00 S/. 36.21 S/. 47,362.68 0% S/. - 0% S/. - 40% S/. 18,945.07 60% S/. 28,417.61 0% S/. - 0% S/. - 0% S/. - 100% S/. 47,362.68
02.04.02.05 RELLENO COMPACTADO CON MATERIAL PROPIO M 1308.00 S/. 9.72 S/. 12,713.76 0% S/. - 0% S/. - 40% S/. 5,085.50 60% S/. 7,628.26 0% S/. - 0% S/. - 0% S/. - 100% S/. 12,713.76
02.04.02.06 ELIMINACION DE MATERIAL EXCEDENTE M3 239.80 S/. 21.70 S/. 5,203.66 0% S/. - 0% S/. - 40% S/. 2,081.46 60% S/. 3,122.20 0% S/. - 0% S/. - 0% S/. - 100% S/. 5,203.66
02.04.03 CONEXIONES DOMICILIARIAS
02.04.03.01 CONEXION DOMICILIARIA DE DESAGUE C/ TUB. PVC ISO NTP 4435 Ø110MM UND 218.00 S/. 239.21 S/. 52,147.78 0% S/. - 0% S/. - 40% S/. 20,859.11 60% S/. 31,288.67 0% S/. - 0% S/. - 0% S/. - 100% S/. 52,147.78
02.04.03.02 CAJA PRE FABRICADA PARA CONEXION DOMICILIARIA UND 218.00 S/. 137.69 S/. 30,016.42 0% S/. - 0% S/. - 40% S/. 12,006.57 60% S/. 18,009.85 0% S/. - 0% S/. - 0% S/. - 100% S/. 30,016.42
03 PLANTA DE TRATAMIENTO DE AGUAS RESIDUALES
03.01.01 LIMPIEZA DE TERRENO. M2 731.25 S/. 4.40 S/. 3,217.50 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,217.50 0% S/. - 100% S/. 3,217.50
03.01.02 TRAZO, NIVELACION Y REPLANTEO M2 731.25 S/. 0.61 S/. 446.06 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 446.06 0% S/. - 100% S/. 446.06
03.02 CAMARA DE REJAS (01 UND)
03.02.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 1.08 S/. 42.57 S/. 45.98 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 45.98 0% S/. - 100% S/. 45.98
03.02.01.02 ELIMINACION DE MATERIAL EXCEDENTE M3 1.35 S/. 21.70 S/. 29.30 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 29.30 0% S/. - 100% S/. 29.30
03.02.02.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 2.70 S/. 43.40 S/. 117.18 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 117.18 0% S/. - 100% S/. 117.18
03.02.03.01 ACERO FÝ=4200 KG/CM2 KG 41.22 S/. 5.32 S/. 219.29 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 219.29 0% S/. - 100% S/. 219.29
03.02.03.02 ENCOFRADO Y DESENCOFRADO M2 7.44 S/. 27.48 S/. 204.45 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 204.45 0% S/. - 100% S/. 204.45
03.02.03.03 CONCRETO FC=210 KG/CM2 M3 0.61 S/. 439.87 S/. 268.32 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 268.32 0% S/. - 100% S/. 268.32
03.02.04.01 TARRAJEO EN EXTERIORES M2 3.12 S/. 26.40 S/. 82.37 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 82.37 0% S/. - 100% S/. 82.37
03.02.04.02 TARRAJEO CON IMPERMEABILIZANTES M2 7.18 S/. 37.65 S/. 270.33 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 270.33 0% S/. - 100% S/. 270.33
03.02.05.01 REJILLA 3/8"x1 1/2"x1" UND 2.00 S/. 221.28 S/. 442.56 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 442.56 0% S/. - 100% S/. 442.56
03.02.05.02 REJILLA METALICA 2"x3/16"x2" PARA BAY PASS UND 2.00 S/. 274.28 S/. 548.56 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 548.56 0% S/. - 100% S/. 548.56
03.02.05.03 PLANCHA METALICA E=1/2" PARA VERTEDERO UND 2.00 S/. 271.91 S/. 543.82 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 543.82 0% S/. - 100% S/. 543.82
03.02.05.04 COMPUERTA METALICA 0.40x0.50 de E=3/16" UND 2.00 S/. 394.28 S/. 788.56 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 788.56 0% S/. - 100% S/. 788.56
03.02.06 PINTURA
03.02.06.01 PINTURA AL ESMALTE DE 2 MANOS M2 3.12 S/. 13.19 S/. 41.15 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 41.15 0% S/. - 100% S/. 41.15
03.03 DESARENADOR (01 UND)
03.03.05 PINTURA
03.04 TANQUE IHMOFF (01 UND)
03.04.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 274.37 S/. 42.57 S/. 11,679.93 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 8,759.95 25% S/. 2,919.98 100% S/. 11,679.93
03.04.01.02 ELIMINACION DE MATERIAL EXCEDENTE M3 342.96 S/. 21.70 S/. 7,442.23 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 5,581.67 25% S/. 1,860.56 100% S/. 7,442.23
03.04.02.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 41.60 S/. 43.40 S/. 1,805.44 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 1,354.08 25% S/. 451.36 100% S/. 1,805.44
03.04.03.01 ACERO FÝ=4200 KG/CM2 KG 4932.35 S/. 5.32 S/. 26,240.10 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 19,680.08 25% S/. 6,560.03 100% S/. 26,240.10
03.04.03.02 ENCOFRADO Y DESENCOFRADO M2 339.28 S/. 27.48 S/. 9,323.41 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 6,992.56 25% S/. 2,330.85 100% S/. 9,323.41
03.04.03.03 CONCRETO FC=210 KG/CM2 M3 73.70 S/. 439.87 S/. 32,418.42 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 24,313.81 25% S/. 8,104.60 100% S/. 32,418.42
03.04.04 ACCESORIOS
03.04.04.01 TAPA DE CONCRETO UND 2.00 S/. 170.86 S/. 341.72 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 256.29 25% S/. 85.43 100% S/. 341.72
03.04.04.02 SUMINISTRO E INSTALACION DE ACCESORIOS SANITARIOS GLB 1.00 S/. 1,542.18 S/. 1,542.18 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 1,156.64 25% S/. 385.55 100% S/. 1,542.18
03.05 LECHO DE SECADO (01 UND)
03.05.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 15.95 S/. 42.57 S/. 678.99 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 509.24 25% S/. 169.75 100% S/. 678.99
03.05.01.02 ELIMINACION DE MATERIAL EXCEDENTE M3 19.94 S/. 21.70 S/. 432.70 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 324.52 25% S/. 108.17 100% S/. 432.70
03.05.02.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 15.95 S/. 43.40 S/. 692.23 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 519.17 25% S/. 173.06 100% S/. 692.23
03.05.03.01 ACERO FÝ=4200 KG/CM2 KG 182.39 S/. 5.32 S/. 970.31 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 727.74 25% S/. 242.58 100% S/. 970.31
03.05.03.02 ENCOFRADO Y DESENCOFRADO M2 37.44 S/. 27.48 S/. 1,028.85 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 771.64 25% S/. 257.21 100% S/. 1,028.85
03.05.03.03 CONCRETO FC=210 KG/CM2 M3 7.39 S/. 439.87 S/. 3,250.64 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 2,437.98 25% S/. 812.66 100% S/. 3,250.64
03.05.04 TECHO PARA LECHO DE SECADO
03.05.04.01 MADERA TORNILLO 4"X4" M 32.00 S/. 32.63 S/. 1,044.16 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 783.12 25% S/. 261.04 100% S/. 1,044.16
03.05.04.02 MADERA TORNILLO 3"X2" M 31.50 S/. 20.17 S/. 635.36 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 476.52 25% S/. 158.84 100% S/. 635.36
03.05.04.03 MADERA ROLLIZA D=6" M 10.00 S/. 51.67 S/. 516.70 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 387.53 25% S/. 129.18 100% S/. 516.70
03.05.04.04 COBERTURA DE TECHO DE CALAMINA GALVANIZADA M2 30.60 S/. 36.42 S/. 1,114.45 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 835.84 25% S/. 278.61 100% S/. 1,114.45
03.05.05 ACCESORIOS
03.05.05.01 ACCESORIOS SANITARIOS PARA LECHO DE SECADO GLB 1.00 S/. 959.70 S/. 959.70 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 719.78 25% S/. 239.93 100% S/. 959.70
03.06 FILTRO BIOLOGICO (01 UND)
03.06.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 92.40 S/. 42.57 S/. 3,933.47 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 2,950.10 25% S/. 983.37 100% S/. 3,933.47
03.06.01.02 ELIMINACION DE MATERIAL EXCEDENTE M3 115.50 S/. 21.70 S/. 2,506.35 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 1,879.76 25% S/. 626.59 100% S/. 2,506.35
03.06.02.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 36.96 S/. 43.40 S/. 1,604.06 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 1,203.05 25% S/. 401.02 100% S/. 1,604.06
03.06.03.01 ACERO FÝ=4200 KG/CM2 KG 2355.18 S/. 5.32 S/. 12,529.56 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 9,397.17 25% S/. 3,132.39 100% S/. 12,529.56
03.06.03.02 ENCOFRADO Y DESENCOFRADO M2 130.80 S/. 27.48 S/. 3,594.38 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 2,695.79 25% S/. 898.60 100% S/. 3,594.38
03.06.03.03 CONCRETO FC=210 KG/CM2 M3 13.12 S/. 439.87 S/. 5,771.09 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 4,328.32 25% S/. 1,442.77 100% S/. 5,771.09
03.06.03.04 VIGUETA DE SOPORTE F'C=210 kg/cm2, EN FILTRO BIOLOGICO M2 23.52 S/. 137.89 S/. 3,243.17 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 2,432.38 25% S/. 810.79 100% S/. 3,243.17
03.06.04 GRAVA
03.06.04.01 GRAVA ZARANDEADA 1/8" A 1/2" M3 16.00 S/. 172.73 S/. 2,763.68 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 2,072.76 25% S/. 690.92 100% S/. 2,763.68
03.06.04.02 GRAVA ZARANDEADA 1/2" A 3/4" M3 17.60 S/. 172.73 S/. 3,040.05 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 2,280.04 25% S/. 760.01 100% S/. 3,040.05
03.06.04.03 GRAVA ZARANDEADA 1" A 1 1/2" M3 19.20 S/. 136.04 S/. 2,611.97 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 1,958.98 25% S/. 652.99 100% S/. 2,611.97
03.06.04.04 GRAVA ZARANDEADA 2" A 2 1/2" M3 17.60 S/. 172.73 S/. 3,040.05 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 2,280.04 25% S/. 760.01 100% S/. 3,040.05
03.06.05 INSTALACIONES SANITARIAS
03.06.05.01 INSTALACION DE ACCESORIOS SANITARIOS COMPLEMENTARIOS UND 1.00 S/. 347.71 S/. 347.71 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 260.78 25% S/. 86.93 100% S/. 347.71
03.07 POZOS DE PERCOLACION (04 UND)
03.07.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 116.22 S/. 42.57 S/. 4,947.49 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 3,710.61 25% S/. 1,236.87 100% S/. 4,947.49
03.07.01.02 ELIMINACION DE MATERIAL EXCEDENTE M3 145.28 S/. 21.70 S/. 3,152.58 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 2,364.43 25% S/. 788.14 100% S/. 3,152.58
03.07.02.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 18.08 S/. 43.40 S/. 784.67 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 588.50 25% S/. 196.17 100% S/. 784.67
03.07.03.01 ACERO FÝ=4200 KG/CM2 KG 39.42 S/. 5.32 S/. 209.71 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 157.29 25% S/. 52.43 100% S/. 209.71
03.07.03.02 ENCOFRADO Y DESENCOFRADO M2 28.66 S/. 27.48 S/. 787.58 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 590.68 25% S/. 196.89 100% S/. 787.58
03.07.03.03 CONCRETO FC=210 KG/CM2 M3 4.30 S/. 439.87 S/. 1,891.44 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 1,418.58 25% S/. 472.86 100% S/. 1,891.44
03.07.04 MURO DE ALBAÑILERIA
03.07.04.01 MURO DE CABEZA DE LADRILLO KING KONG M2 57.31 S/. 87.52 S/. 5,015.77 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 3,761.83 25% S/. 1,253.94 100% S/. 5,015.77
03.07.05 GRAVA
03.07.05.01 FILTRO DE GRAVA O CASCAJO M3 46.51 S/. 126.04 S/. 5,862.12 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 4,396.59 25% S/. 1,465.53 100% S/. 5,862.12
03.07.06.01 INSTALACION DE ACCESORIOS SANITARIOS COMPLEMENTARIOS UND 4.00 S/. 347.71 S/. 1,390.84 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 75% S/. 1,043.13 25% S/. 347.71 100% S/. 1,390.84
03.08 CAJA DE DISTRIBUCION (01 UND)
03.08.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 0.51 S/. 42.57 S/. 21.71 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 21.71 100% S/. 21.71
03.08.01.02 ELIMINACION DE MATERIAL EXCEDENTE M3 0.64 S/. 21.70 S/. 13.89 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 13.89 100% S/. 13.89
03.08.02.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 0.64 S/. 43.40 S/. 27.78 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 27.78 100% S/. 27.78
03.08.03.01 ACERO FÝ=4200 KG/CM2 KG 11.98 S/. 5.32 S/. 63.73 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 63.73 100% S/. 63.73
03.08.03.02 ENCOFRADO Y DESENCOFRADO M2 4.60 S/. 27.48 S/. 126.41 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 126.41 100% S/. 126.41
03.08.03.03 CONCRETO FC=210 KG/CM2 M3 0.38 S/. 439.87 S/. 167.15 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 167.15 100% S/. 167.15
03.08.04 ACCESORIOS
03.08.04.01 ACCESORIO EN CAJA DE DISTRIBUCION GLB 1.00 S/. 144.83 S/. 144.83 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 144.83 100% S/. 144.83
03.09 ZANJAS PARA TUBERIA
03.09.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 20.52 S/. 42.57 S/. 873.54 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 873.54 100% S/. 873.54
03.09.01.02 REFINE, NIVELACION Y COMPACTACION M2 17.10 S/. 5.40 S/. 92.34 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 92.34 100% S/. 92.34
03.09.01.03 RELLENO DE ZANJA CON MATERIAL SELECCIONADO M3 20.52 S/. 36.47 S/. 748.36 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 748.36 100% S/. 748.36
03.09.02 TUBERIAS
03.09.02.01 SUMINISTRO E INSTALACION DE TUBERIA PVC ISO NTP 44354 DN 110MM; S-20 M 28.50 S/. 32.95 S/. 939.08 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 939.08 100% S/. 939.08
03.10 CERCO PERIMETRICO
03.10.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 4.26 S/. 42.57 S/. 181.35 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 181.35 100% S/. 181.35
03.10.02 ELIMINACION DE MATERIAL EXCEDENTE DIS. DE PROM. D =30.00 M M3 5.33 S/. 36.49 S/. 194.49 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 194.49 100% S/. 194.49
03.10.03 CONCRETO FC=175 KG/CM2. M3 4.26 S/. 391.96 S/. 1,669.75 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,669.75 100% S/. 1,669.75
03.10.04 SUMINISTRO E INSTALACION DE TUBERIA DE F°G° DE 2" UND 41.00 S/. 134.08 S/. 5,497.28 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 5,497.28 100% S/. 5,497.28
03.10.05 SUMINISTRO E INSTALACION DE MALLA OLIMPICA N° 10 H=2M M 100.00 S/. 131.20 S/. 13,120.00 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 13,120.00 100% S/. 13,120.00
03.10.06 PUERTA DE INGRESO UND 1.00 S/. 252.30 S/. 252.30 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 252.30 100% S/. 252.30
04 UNIDAD BASICA DE SANEAMIENTO UBS (43 UND)
04.01.01 LIMPIEZA DE TERRENO MANUAL. M2 260.22 S/. 0.87 S/. 226.39 100% S/. 226.39 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 226.39
04.01.02 TRAZO, NIVELACION Y REPLANTEO M2 260.22 S/. 0.61 S/. 158.73 100% S/. 158.73 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 158.73
04.02 SERVICIOS HIGENICOS DOMICILIARIOS (43 UND)
04.02.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 123.43 S/. 42.57 S/. 5,254.42 100% S/. 5,254.42 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 5,254.42
04.02.01.02 ELIMINACION DE MATERIAL EXCEDENTE M3 154.29 S/. 21.70 S/. 3,348.09 100% S/. 3,348.09 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,348.09
04.02.02.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 219.30 S/. 43.40 S/. 9,517.62 0% S/. - 50% S/. 4,758.81 50% S/. 4,758.81 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 9,517.62
04.02.02.02 CONCRETO SIMPLE PARA CIMIENTO C:H 1:10 +30% PM M3 60.29 S/. 195.33 S/. 11,776.45 0% S/. - 50% S/. 5,888.22 50% S/. 5,888.22 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 11,776.45
04.02.02.03 CONCRETO SIMPLE PARA SOBRE CIMIENTO C:H 1:8 +25% PM M3 15.07 S/. 203.52 S/. 3,067.05 0% S/. - 50% S/. 1,533.52 50% S/. 1,533.52 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,067.05
04.02.02.04 ENCOFRADO Y DESENCOFRADOPARA SOBRE CIMIENTOS M2 241.14 S/. 27.39 S/. 6,604.82 0% S/. - 50% S/. 3,302.41 50% S/. 3,302.41 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 6,604.82
04.02.03.01 ACERO FÝ=4200 KG/CM2 KG 1384.00 S/. 5.32 S/. 7,362.88 0% S/. - 50% S/. 3,681.44 50% S/. 3,681.44 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 7,362.88
04.02.03.02 ENCOFRADO Y DESENCOFRADO. M2 179.12 S/. 27.48 S/. 4,922.22 0% S/. - 50% S/. 2,461.11 50% S/. 2,461.11 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,922.22
04.02.03.03 CONCRETO FC=175 KG/CM2. M3 10.93 S/. 391.96 S/. 4,284.12 0% S/. - 50% S/. 2,142.06 50% S/. 2,142.06 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,284.12
04.02.04 MUROS Y TABIQUES DE ALBAÑILERIA
04.02.04.01 MURO DE SOGA LADRILLO KING-KONG: 1.5x1.5cm M2 537.72 S/. 69.38 S/. 37,307.01 0% S/. - 50% S/. 18,653.51 50% S/. 18,653.51 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 37,307.01
04.02.05 PISOS Y SOCALOS
04.02.05.01 ACABADO PULIDO DE PISO CON MORTERO 1:2 X 1.5 cm DE ESPESOR M2 219.30 S/. 14.08 S/. 3,087.74 0% S/. - 0% S/. - 100% S/. 3,087.74 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,087.74
04.02.06.01 TARRAJEO INTERIOR CON MORTERO 1:5 X1.5 cm M2 768.13 S/. 20.53 S/. 15,769.71 0% S/. - 0% S/. - 100% S/. 15,769.71 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 15,769.71
04.02.07 TECHO CON TEJA ANDINA
04.02.07.01 COBERTURA DE TEJA ANDINA M2 296.70 S/. 48.77 S/. 14,470.06 0% S/. - 0% S/. - 100% S/. 14,470.06 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 14,470.06
04.02.07.02 CORREAS DE MADERA TORNILLO 2"x2" M 172.00 S/. 27.15 S/. 4,669.80 0% S/. - 0% S/. - 100% S/. 4,669.80 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,669.80
04.02.07.03 VIGAS DE MADERA TORNILLO 3"x2" M 129.00 S/. 31.15 S/. 4,018.35 0% S/. - 0% S/. - 100% S/. 4,018.35 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,018.35
04.02.08 PUERTAS Y VENTANAS
04.02.08.01 PUERTA DE PLANCHA ACANALADA PARA SS.HH. UND 43.00 S/. 444.53 S/. 19,114.79 0% S/. - 0% S/. - 100% S/. 19,114.79 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 19,114.79
04.02.08.02 VENTANA CON MARCO DE MADERA UND 43.00 S/. 164.96 S/. 7,093.28 0% S/. - 0% S/. - 100% S/. 7,093.28 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 7,093.28
04.02.09 PINTURA
04.02.09.01 PINTURA LATEX INTERIOR M2 555.56 S/. 7.05 S/. 3,916.70 0% S/. - 0% S/. - 100% S/. 3,916.70 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,916.70
04.02.09.02 PINTURA LATEX EXTERIOR M2 640.53 S/. 5.95 S/. 3,811.15 0% S/. - 0% S/. - 100% S/. 3,811.15 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,811.15
04.02.10 SISTEMA DE AGUA Y DESAGUE
04.02.10.01 SALIDA DE PVC SAL PARA DESAGUE 4" PTO 43.00 S/. 82.67 S/. 3,554.81 0% S/. - 0% S/. - 50% S/. 1,777.41 50% S/. 1,777.41 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,554.81
04.02.10.02 SALIDA DE PVC SAL PARA DESAGUE 2" PTO 129.00 S/. 47.69 S/. 6,152.01 0% S/. - 0% S/. - 50% S/. 3,076.01 50% S/. 3,076.01 0% S/. - 0% S/. - 0% S/. - 100% S/. 6,152.01
04.02.10.03 SALIDA DE PVC SAL PARA VENTILACION 2" PTO 43.00 S/. 39.27 S/. 1,688.61 0% S/. - 0% S/. - 50% S/. 844.31 50% S/. 844.31 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,688.61
04.02.10.04 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" PTO 172.00 S/. 49.91 S/. 8,584.52 0% S/. - 0% S/. - 50% S/. 4,292.26 50% S/. 4,292.26 0% S/. - 0% S/. - 0% S/. - 100% S/. 8,584.52
04.02.10.05 TUBERIA PVC SAP C-10 1/2" M 430.00 S/. 21.29 S/. 9,154.70 0% S/. - 0% S/. - 50% S/. 4,577.35 50% S/. 4,577.35 0% S/. - 0% S/. - 0% S/. - 100% S/. 9,154.70
04.02.10.06 TUBERIA PVC SAL 2" M 451.50 S/. 8.10 S/. 3,657.15 0% S/. - 0% S/. - 50% S/. 1,828.58 50% S/. 1,828.58 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,657.15
04.02.10.07 TUBERIA PVC SAL 4" M 279.50 S/. 10.85 S/. 3,032.58 0% S/. - 0% S/. - 50% S/. 1,516.29 50% S/. 1,516.29 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,032.58
04.02.10.08 ACCESORIOS SANITARIOS UND 43.00 S/. 47.56 S/. 2,045.08 0% S/. - 0% S/. - 50% S/. 1,022.54 50% S/. 1,022.54 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,045.08
04.02.11 APARATOS Y ACCESORIOS SANITARIOS
04.02.11.01 INODORO BLANCO COMERCIAL UND 43.00 S/. 213.54 S/. 9,182.22 0% S/. - 0% S/. - 0% S/. - 100% S/. 9,182.22 0% S/. - 0% S/. - 0% S/. - 100% S/. 9,182.22
04.02.11.02 LAVATORIO DE PARED BLANCO 1 LLAVE UND 43.00 S/. 107.51 S/. 4,622.93 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,622.93 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,622.93
04.02.12 INSTALACIONES ELECTRICAS
04.02.12.01 SALIDA PARA CENTROS DE LUZ PTO 43.00 S/. 90.78 S/. 3,903.54 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,903.54 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,903.54
04.02.12.02 SALIDA PARA INTERRUPTOR SIMPLE PTO 43.00 S/. 22.83 S/. 981.69 0% S/. - 0% S/. - 0% S/. - 100% S/. 981.69 0% S/. - 0% S/. - 0% S/. - 100% S/. 981.69
04.03 BIODIGESTOR (43 UND)
04.03.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 106.38 S/. 42.57 S/. 4,528.60 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,528.60 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,528.60
04.03.01.02 REFINE Y NIVELACION DE POZO PARA BIODIGESTOR M2 212.96 S/. 1.58 S/. 336.48 0% S/. - 0% S/. - 0% S/. - 100% S/. 336.48 0% S/. - 0% S/. - 0% S/. - 100% S/. 336.48
04.03.01.03 ELIMINACION DE MATERIAL EXCEDENTE M3 132.98 S/. 21.70 S/. 2,885.67 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,885.67 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,885.67
04.03.02.01 CONCRETO FC= 100 KG/CM2 (SOLADO) M2 121.69 S/. 43.40 S/. 5,281.35 0% S/. - 0% S/. - 0% S/. - 100% S/. 5,281.35 0% S/. - 0% S/. - 0% S/. - 100% S/. 5,281.35
04.03.03 ACCESORIOS
04.03.03.01 BIODIGESTOR DE 600 L INCLUYE ACCESORIOS UND 43.00 S/. 788.68 S/. 33,913.24 0% S/. - 0% S/. - 0% S/. - 100% S/. 33,913.24 0% S/. - 0% S/. - 0% S/. - 100% S/. 33,913.24
04.04 POZOS DE PERCOLACION (43 UND)
04.04.03.01 ACERO FÝ=4200 KG/CM2 KG 751.30 S/. 5.32 S/. 3,996.92 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,996.92 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,996.92
04.04.03.02 ENCOFRADO Y DESENCOFRADO M2 146.20 S/. 27.48 S/. 4,017.58 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,017.58 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,017.58
04.04.03.03 CONCRETO FC=175 KG/CM2. M3 29.24 S/. 391.96 S/. 11,460.91 0% S/. - 0% S/. - 0% S/. - 100% S/. 11,460.91 0% S/. - 0% S/. - 0% S/. - 100% S/. 11,460.91
04.04.04 MURO DE ALBAÑILERIA
04.04.04.01 MURO DE CABEZA DE LADRILLO KING KONG M2 449.26 S/. 87.52 S/. 39,319.24 0% S/. - 0% S/. - 0% S/. - 100% S/. 39,319.24 0% S/. - 0% S/. - 0% S/. - 100% S/. 39,319.24
04.04.05 GRAVA
04.04.05.01 FILTRO DE GRAVA O CASCAJO M3 103.72 S/. 126.04 S/. 13,072.87 0% S/. - 0% S/. - 0% S/. - 100% S/. 13,072.87 0% S/. - 0% S/. - 0% S/. - 100% S/. 13,072.87
04.04.06.01 INSTALACION DE ACCESORIOS SANITARIOS COMPLEMENTARIOS. UND 43.00 S/. 363.39 S/. 15,625.77 0% S/. - 0% S/. - 0% S/. - 100% S/. 15,625.77 0% S/. - 0% S/. - 0% S/. - 100% S/. 15,625.77
04.05 CAJA DE REGISTRO DE LODOS (43 UND)
04.05.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 31.35 S/. 42.57 S/. 1,334.57 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,334.57 0% S/. - 0% S/. - 100% S/. 1,334.57
04.05.01.02 REFINE Y NIVELACION M2 34.83 S/. 1.58 S/. 55.03 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 55.03 0% S/. - 0% S/. - 100% S/. 55.03
04.05.01.03 ELIMINACION DE MATERIAL EXCEDENTE M3 39.18 S/. 21.70 S/. 850.21 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 850.21 0% S/. - 0% S/. - 100% S/. 850.21
04.05.02.01 ACERO FÝ=4200 KG/CM2 KG 263.38 S/. 5.32 S/. 1,401.18 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,401.18 0% S/. - 0% S/. - 100% S/. 1,401.18
04.05.02.02 ENCOFRADO Y DESENCOFRADO NORMAL M2 110.08 S/. 27.48 S/. 3,025.00 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,025.00 0% S/. - 0% S/. - 100% S/. 3,025.00
04.05.02.03 CONCRETO FC=175 KG/CM2. M3 9.33 S/. 391.96 S/. 3,656.99 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,656.99 0% S/. - 0% S/. - 100% S/. 3,656.99
04.05.03 ACCESORIOS
04.05.03.01 ACCESORIOS PARA CAJA DE LODOS UND 43.00 S/. 86.51 S/. 3,719.93 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,719.93 0% S/. - 0% S/. - 100% S/. 3,719.93
04.06 CAJA DE REGISTRO (43 UND)
04.06.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 10.32 S/. 42.57 S/. 439.32 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 439.32 0% S/. - 0% S/. - 100% S/. 439.32
04.06.02.01 ENCOFRADO Y DESENCOFRADO. M2 101.05 S/. 27.48 S/. 2,776.85 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,776.85 0% S/. - 0% S/. - 100% S/. 2,776.85
04.06.02.02 CONCRETO FC=175 KG/CM2. M3 10.32 S/. 391.96 S/. 4,045.03 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,045.03 0% S/. - 0% S/. - 100% S/. 4,045.03
04.06.03 ACCESORIOS
04.06.03.01 ACCESORIOS PARA LA CAJA DE REGISTRO UND 43.00 S/. 40.50 S/. 1,741.50 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,741.50 0% S/. - 0% S/. - 100% S/. 1,741.50
04.07 CAJA DE REUNION (43 UND)
04.07.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M3 4.52 S/. 42.57 S/. 192.42 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 192.42 0% S/. - 0% S/. - 100% S/. 192.42
04.07.02.01 ENCOFRADO Y DESENCOFRADO. M2 62.14 S/. 27.48 S/. 1,707.61 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,707.61 0% S/. - 0% S/. - 100% S/. 1,707.61
04.07.02.02 CONCRETO FC=175 KG/CM2. M3 2.45 S/. 391.96 S/. 960.30 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 960.30 0% S/. - 0% S/. - 100% S/. 960.30
04.07.03 ACCESORIOS
04.07.03.01 ACCESORIOS PARA LA CAJA DE REUNION UND 43.00 S/. 40.50 S/. 1,741.50 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,741.50 0% S/. - 0% S/. - 100% S/. 1,741.50
04.08 LAVADEROS DOMICILIARIOS (43 UND)
04.08.01.01 LIMPIEZA DE TERRENO MANUAL. M2 51.60 S/. 0.87 S/. 44.89 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 44.89 0% S/. - 100% S/. 44.89
04.08.01.02 TRAZO, NIVELACION Y REPLANTEO. M 51.60 S/. 0.61 S/. 31.48 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 31.48 0% S/. - 100% S/. 31.48
04.08.03 LAVADEROS DE LADRILLO
04.08.03.01 ACERO FÝ=4200 KG/CM2 KG 423.81 S/. 5.32 S/. 2,254.67 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,254.67 0% S/. - 100% S/. 2,254.67
04.08.03.02 ENCOFRADO Y DESENCOFRADO NORMAL M2 115.89 S/. 27.48 S/. 3,184.66 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,184.66 0% S/. - 100% S/. 3,184.66
04.08.03.03 CONCRETO FC=175 KG/CM2. M3 11.14 S/. 391.96 S/. 4,366.43 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,366.43 0% S/. - 100% S/. 4,366.43
04.08.03.04 MURO DE SOGA LADRILLO KING-KONG: PARA LAVADERO M2 84.28 S/. 69.38 S/. 5,847.35 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 5,847.35 0% S/. - 100% S/. 5,847.35
04.08.03.05 TARRAJEO EN EXTERIORES. M2 168.56 S/. 24.27 S/. 4,090.95 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 4,090.95 0% S/. - 100% S/. 4,090.95
04.08.04 ACCESORIOS
04.08.04.01 ACCESORIO PARA LAVADERO UND 43.00 S/. 67.99 S/. 2,923.57 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,923.57 0% S/. - 100% S/. 2,923.57
05 SISTEMA DE AGUA POTABLE
05.01 RESERVORIO
05.01.01.01 LIMPIEZA DE TERRENO MANUAL M2 54.57 S/. 0.87 S/. 47.48 0% S/. - 0% S/. - 0% S/. - 100% S/. 47.48 0% S/. - 0% S/. - 0% S/. - 100% S/. 47.48
05.01.01.02 TRAZO, NIVELACION Y REPLANTEO M2 54.57 S/. 0.61 S/. 33.29 0% S/. - 0% S/. - 0% S/. - 100% S/. 33.29 0% S/. - 0% S/. - 0% S/. - 100% S/. 33.29
05.01.02.02 REFINE Y NIVELACION M2 86.52 S/. 1.58 S/. 136.70 0% S/. - 0% S/. - 0% S/. - 100% S/. 136.70 0% S/. - 0% S/. - 0% S/. - 100% S/. 136.70
05.01.04.01 ACERO FÝ=4200 KG/CM2 KG 2203.12 S/. 5.32 S/. 11,720.60 0% S/. - 0% S/. - 0% S/. - 100% S/. 11,720.60 0% S/. - 0% S/. - 0% S/. - 100% S/. 11,720.60
05.01.04.02 ENCOFRADO Y DESENCOFRADO M2 121.04 S/. 27.48 S/. 3,326.18 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,326.18 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,326.18
05.01.04.03 CONCRETO FC=210 KG/CM2 M3 28.51 S/. 439.87 S/. 12,540.69 0% S/. - 0% S/. - 0% S/. - 100% S/. 12,540.69 0% S/. - 0% S/. - 0% S/. - 100% S/. 12,540.69
05.01.04.04 CURADO DE ESTRUCTURAS DE CONCRETO. M2 138.20 S/. 1.59 S/. 219.74 0% S/. - 0% S/. - 0% S/. - 100% S/. 219.74 0% S/. - 0% S/. - 0% S/. - 100% S/. 219.74
05.01.05.01 TARRAJEO CON IMPERMEABILIZANTES M2 67.28 S/. 37.65 S/. 2,533.09 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,533.09 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,533.09
05.01.05.02 TARRAJEO EN EXTERIORES M2 78.69 S/. 26.40 S/. 2,077.42 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,077.42 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,077.42
05.01.06.01 SUMINISTRO Y COLOCACION TAPA METÁLICA 0.6 x 0.6 m UND 3.00 S/. 230.54 S/. 691.62 0% S/. - 0% S/. - 0% S/. - 100% S/. 691.62 0% S/. - 0% S/. - 0% S/. - 100% S/. 691.62
05.01.07 PINTURA
05.01.07.01 PINTURA AL ESMALTE DE 2 MANOS M2 48.44 S/. 13.19 S/. 638.92 0% S/. - 0% S/. - 0% S/. - 100% S/. 638.92 0% S/. - 0% S/. - 0% S/. - 100% S/. 638.92
05.01.08 ACCESORIOS DE INSTALACION RESERVORIO
05.01.08.01 ACCESORIOS DIVERSOS EN RESERVORIO Y CASETA DE VALVULAS UND 1.00 S/. 3,773.40 S/. 3,773.40 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,773.40 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,773.40
05.01.08.02 ESCALERA MARINERA UND 1.00 S/. 493.05 S/. 493.05 0% S/. - 0% S/. - 0% S/. - 100% S/. 493.05 0% S/. - 0% S/. - 0% S/. - 100% S/. 493.05
05.01.09 SISTEMA DE CLORACION
05.01.09.01 SISTEMA DE CLORACIÓN GLB 1.00 S/. 12,500.00 S/. 12,500.00 0% S/. - 0% S/. - 0% S/. - 100% S/. 12,500.00 0% S/. - 0% S/. - 0% S/. - 100% S/. 12,500.00
05.01.10 CERCO PERIMETRICO
05.01.10.01 CERCO PERIMETRICO C/ MALLA GALVANIZADA Y PUERTA INCLUIDA PARA RESERVORIO GLB 1.00 S/. 15,000.00 S/. 15,000.00 0% S/. - 0% S/. - 0% S/. - 100% S/. 15,000.00 0% S/. - 0% S/. - 0% S/. - 100% S/. 15,000.00
05.01.11 PISOS Y PAVIMENTOS
05.01.11.01 ENCOFRADO P/VEREDAS M2 4.91 S/. 70.66 S/. 346.94 0% S/. - 0% S/. - 0% S/. - 100% S/. 346.94 0% S/. - 0% S/. - 0% S/. - 100% S/. 346.94
05.01.11.02 VEREDA DE CONCRETO F'C= 175 KG/CM2. M2 22.72 S/. 150.12 S/. 3,410.73 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,410.73 0% S/. - 0% S/. - 0% S/. - 100% S/. 3,410.73
05.01.11.03 SELLADO DE JUNTAS EN VEREDAS E=1" M 26.00 S/. 3.49 S/. 90.74 0% S/. - 0% S/. - 0% S/. - 100% S/. 90.74 0% S/. - 0% S/. - 0% S/. - 100% S/. 90.74
05.02 REDES DE DISTRIBUCION
05.02.01.01 EXCAVACION MANUAL EN SUELO CONGLOMERADO M 8629.00 S/. 20.67 S/. 178,361.43 0% S/. - 0% S/. - 0% S/. - 35% S/. 62,426.50 35% S/. 62,426.50 30% S/. 53,508.43 0% S/. - 100% S/. 178,361.43
05.02.01.02 REFINE Y NIVELACION M2 5177.40 S/. 1.58 S/. 8,180.29 0% S/. - 0% S/. - 0% S/. - 35% S/. 2,863.10 35% S/. 2,863.10 30% S/. 2,454.09 0% S/. - 100% S/. 8,180.29
05.02.01.03 CAMA DE APOYO TUBERIAS E=4" M 8629.00 S/. 8.17 S/. 70,498.93 0% S/. - 0% S/. - 0% S/. - 35% S/. 24,674.63 35% S/. 24,674.63 30% S/. 21,149.68 0% S/. - 100% S/. 70,498.93
05.02.01.04 RELLENO COMPACTADO CON MATERIAL PROPIO M 8629.00 S/. 9.72 S/. 83,873.88 0% S/. - 0% S/. - 0% S/. - 35% S/. 29,355.86 35% S/. 29,355.86 30% S/. 25,162.16 0% S/. - 100% S/. 83,873.88
05.02.02 SUMINISTRO E INSTALACION DE TUBERIAS PVC SAP C-10
05.02.02.01 SUMINISTRO E INSTALACION DE TUBERIA DE AGUA PVC-10 DE Ø1/2" M 76.00 S/. 4.51 S/. 342.76 0% S/. - 0% S/. - 0% S/. - 35% S/. 119.97 35% S/. 119.97 30% S/. 102.83 0% S/. - 100% S/. 342.76
05.02.02.02 SUMINISTRO E INSTALACION DE TUBERIA DE AGUA PVC-10 DE Ø 3/4" M 1258.00 S/. 5.44 S/. 6,843.52 0% S/. - 0% S/. - 0% S/. - 35% S/. 2,395.23 35% S/. 2,395.23 30% S/. 2,053.06 0% S/. - 100% S/. 6,843.52
05.02.02.03 SUMINISTRO E INSTALACION DE TUBERIA DE AGUA PVC-10 DE Ø 1" M 1576.00 S/. 6.79 S/. 10,701.04 0% S/. - 0% S/. - 0% S/. - 35% S/. 3,745.36 35% S/. 3,745.36 30% S/. 3,210.31 0% S/. - 100% S/. 10,701.04
05.02.02.04 SUMINISTRO E INSTALACION DE TUBERIA DE AGUA PVC-10 DE Ø 1 1/2" M 3604.00 S/. 8.30 S/. 29,913.20 0% S/. - 0% S/. - 0% S/. - 35% S/. 10,469.62 35% S/. 10,469.62 30% S/. 8,973.96 0% S/. - 100% S/. 29,913.20
05.02.02.05 SUMINISTRO E INSTALACION DE TUBERIA DE AGUA PVC-10 DE Ø 2" M 2115.00 S/. 9.07 S/. 19,183.05 0% S/. - 0% S/. - 0% S/. - 35% S/. 6,714.07 35% S/. 6,714.07 30% S/. 5,754.92 0% S/. - 100% S/. 19,183.05
05.02.03 PRUEBA HIDRAULICA
05.02.03.01 PRUEBA HIDRAULICA DE TUBERIA M 8629.00 S/. 0.61 S/. 5,263.69 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 5,263.69 0% S/. - 100% S/. 5,263.69
05.03 VALVULA DE CONTROL ( 09 UND )
05.03.01.01 LIMPIEZA DE TERRENO MANUAL M2 9.00 S/. 0.87 S/. 7.83 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 7.83 0% S/. - 100% S/. 7.83
05.03.01.02 TRAZO, NIVELACION Y REPLANTEO M2 9.00 S/. 0.61 S/. 5.49 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 5.49 0% S/. - 100% S/. 5.49
05.03.02.02 REFINE Y NIVELACION M2 9.00 S/. 1.58 S/. 14.22 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 14.22 0% S/. - 100% S/. 14.22
05.03.04.02 ENCOFRADO Y DESENCOFRADO M2 43.92 S/. 27.48 S/. 1,206.92 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,206.92 0% S/. - 100% S/. 1,206.92
05.03.04.03 CONCRETO FC=210 KG/CM2 M3 2.88 S/. 439.87 S/. 1,266.83 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,266.83 0% S/. - 100% S/. 1,266.83
05.03.04.04 PIEDRA CHANCADA DE 1/2" EN SUMIDERO M3 0.07 S/. 110.11 S/. 7.71 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 7.71 0% S/. - 100% S/. 7.71
05.03.06 ACCESORIOS DE INSTALACION - VC
05.03.06.01 VALVULAS Y ACCESORIOS DE 0.75" UND 2.00 S/. 114.57 S/. 229.14 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 229.14 0% S/. - 100% S/. 229.14
05.03.06.02 VALVULAS Y ACCESORIOS DE 1" UND 2.00 S/. 144.84 S/. 289.68 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 289.68 0% S/. - 100% S/. 289.68
05.03.06.03 VALVULAS Y ACCESORIOS DE 1.5" UND 3.00 S/. 149.63 S/. 448.89 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 448.89 0% S/. - 100% S/. 448.89
05.03.06.04 VALVULAS Y ACCESORIOS DE 2" UND 2.00 S/. 194.35 S/. 388.70 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 388.70 0% S/. - 100% S/. 388.70
05.03.07.01 SUMINISTRO Y COLOCACION TAPA METÁLICA 0.6 x 0.6 m UND 9.00 S/. 230.54 S/. 2,074.86 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 2,074.86 0% S/. - 100% S/. 2,074.86
05.04 VALVULA DE PURGA ( 06 UND )
05.04.01.01 LIMPIEZA DE TERRENO MANUAL M2 9.96 S/. 0.87 S/. 8.67 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 8.67 0% S/. - 100% S/. 8.67
05.04.01.02 TRAZO, NIVELACION Y REPLANTEO M2 9.96 S/. 0.61 S/. 6.08 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 6.08 0% S/. - 100% S/. 6.08
05.04.02.02 REFINE Y NIVELACION M2 9.96 S/. 1.58 S/. 15.74 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 15.74 0% S/. - 100% S/. 15.74
05.04.02.03 RELLENO Y COMPACTACIÓN MANUAL M3 1.15 S/. 34.18 S/. 39.31 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 39.31 0% S/. - 100% S/. 39.31
05.04.03.02 CONCRETO F'C= 140 KG/CM2 (DADOS) M3 0.22 S/. 202.45 S/. 44.54 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 44.54 0% S/. - 100% S/. 44.54
05.04.03.03 CONCRETO CICLOPEO F'C=140 KG/CM2 + 30% P.M PARA EMBOQUILLADO M3 0.23 S/. 217.45 S/. 50.01 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 50.01 0% S/. - 100% S/. 50.01
05.04.04.04 GRAVA DMAX= 1" M3 0.05 S/. 185.91 S/. 9.30 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 9.30 0% S/. - 100% S/. 9.30
05.04.06 ACCESORIOS DE INSTALACION - VP
05.04.06.01 VALVULAS Y ACCESORIOS 0.75" UND 2.00 S/. 129.58 S/. 259.16 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 259.16 0% S/. - 100% S/. 259.16
05.04.06.02 VALVULAS Y ACCESORIOS 1" UND 1.00 S/. 168.12 S/. 168.12 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 168.12 0% S/. - 100% S/. 168.12
05.04.06.03 VALVULAS Y ACCESORIOS 1.5" UND 1.00 S/. 181.24 S/. 181.24 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 181.24 0% S/. - 100% S/. 181.24
05.04.06.04 VALVULAS Y ACCESORIOS 2" UND 2.00 S/. 231.81 S/. 463.62 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 463.62 0% S/. - 100% S/. 463.62
05.04.07.01 SUMINISTRO Y COLOCACION TAPA METÁLICA 0.6 x 0.6 m UND 6.00 S/. 230.54 S/. 1,383.24 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 100% S/. 1,383.24 0% S/. - 100% S/. 1,383.24
05.05 CONEXIONES DOMICILIARIAS (261 UND)
05.05.01.01 EXCAVACION DE ZANJA PARA TENDIDO DE TUBERIA M 5220.00 S/. 21.70 S/. 113,274.00 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 40% S/. 45,309.60 60% S/. 67,964.40 100% S/. 113,274.00
05.05.01.02 REFINE Y NIVELACIÓN DE ZANJA, A=0.60M M 5220.00 S/. 1.63 S/. 8,508.60 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 40% S/. 3,403.44 60% S/. 5,105.16 100% S/. 8,508.60
05.05.01.03 CAMA DE APOYO TUBERIAS E=4" M 5220.00 S/. 8.17 S/. 42,647.40 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 40% S/. 17,058.96 60% S/. 25,588.44 100% S/. 42,647.40
05.05.01.04 RELLENO COMPACTADO CON MATERIAL PROPIO M 5220.00 S/. 9.72 S/. 50,738.40 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 40% S/. 20,295.36 60% S/. 30,443.04 100% S/. 50,738.40
05.05.02 SUMINISTRO E INSTALACION DE ACCESORIOS
05.05.02.01 CONEXION AGUA POTABLE 1/2" UND 261.00 S/. 175.71 S/. 45,860.31 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 40% S/. 18,344.12 60% S/. 27,516.19 100% S/. 45,860.31
05.05.02.02 ACCESORIOS EN INST. DOMICILIARIAS UND 261.00 S/. 155.50 S/. 40,585.50 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 40% S/. 16,234.20 60% S/. 24,351.30 100% S/. 40,585.50
05.05.03.01 CAJA PREFABRICADA DE C° INCLUIDO TAPA UND 261.00 S/. 85.60 S/. 22,341.60 0% S/. - 0% S/. - 0% S/. - 0% S/. - 0% S/. - 40% S/. 8,936.64 60% S/. 13,404.96 100% S/. 22,341.60
06 SEGURIDAD Y SALUD DURANTE EN EL TRABAJO
06.01 ELABORACION E IMPLEMENTACION DEL PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO GLB 1.00 S/. 7,500.00 S/. 7,500.00 14% S/. 1,050.00 14% S/. 1,050.00 14% S/. 1,050.00 16% S/. 1,200.00 14% S/. 1,050.00 14% S/. 1,050.00 14% S/. 1,050.00 100% S/. 7,500.00
06.02 EQUIPO DE PROTECCION PERSONAL UND 45.00 S/. 583.00 S/. 26,235.00 14% S/. 3,672.90 14% S/. 3,672.90 14% S/. 3,672.90 16% S/. 4,197.60 14% S/. 3,672.90 14% S/. 3,672.90 14% S/. 3,672.90 100% S/. 26,235.00
06.03 EQUIPO DE PROTECCION COLECTIVA GLB 1.00 S/. 4,501.60 S/. 4,501.60 14% S/. 630.22 14% S/. 630.22 14% S/. 630.22 16% S/. 720.26 14% S/. 630.22 14% S/. 630.22 14% S/. 630.22 100% S/. 4,501.60
06.04 SEÑALIZACION TEMPORAL DE SEGURIDAD GLB 1.00 S/. 8,750.00 S/. 8,750.00 14% S/. 1,225.00 14% S/. 1,225.00 14% S/. 1,225.00 16% S/. 1,400.00 14% S/. 1,225.00 14% S/. 1,225.00 14% S/. 1,225.00 100% S/. 8,750.00
06.05 CAPACITACION EN SEGURIDAD Y SALUD GLB 1.00 S/. 40,500.00 S/. 40,500.00 14% S/. 5,670.00 14% S/. 5,670.00 14% S/. 5,670.00 16% S/. 6,480.00 14% S/. 5,670.00 14% S/. 5,670.00 14% S/. 5,670.00 100% S/. 40,500.00
07 MITIGACION DE IMPACTO AMBIENTAL
07.01 MONITOREO AMBIENTAL GLB 1.00 S/. 15,000.00 S/. 15,000.00 14% S/. 2,100.00 14% S/. 2,100.00 14% S/. 2,100.00 16% S/. 2,400.00 14% S/. 2,100.00 14% S/. 2,100.00 14% S/. 2,100.00 100% S/. 15,000.00
07.02 INSTALACION DE CONTENEDORES DE RESIDUO SOLIDO UND 5.00 S/. 1,263.84 S/. 6,319.20 14% S/. 884.69 14% S/. 884.69 14% S/. 884.69 16% S/. 1,011.07 14% S/. 884.69 14% S/. 884.69 14% S/. 884.69 100% S/. 6,319.20
07.03 INSTALACION DE LETRINAS UND 5.00 S/. 1,013.40 S/. 5,067.00 14% S/. 709.38 14% S/. 709.38 14% S/. 709.38 16% S/. 810.72 14% S/. 709.38 14% S/. 709.38 14% S/. 709.38 100% S/. 5,067.00
08 CAPACITACION Y EQUIPAMIENTO DE JASS
08.01 PLAN DE EDUCACION SANITARIA GLB 1.00 S/. 12,000.00 S/. 12,000.00 14% S/. 1,680.00 14% S/. 1,680.00 14% S/. 1,680.00 16% S/. 1,920.00 14% S/. 1,680.00 14% S/. 1,680.00 14% S/. 1,680.00 100% S/. 12,000.00
08.02 PLAN DE FORTALECIMIENTO DE JASS GLB 1.00 S/. 6,427.11 S/. 6,427.11 14% S/. 899.80 14% S/. 899.80 14% S/. 899.80 16% S/. 1,028.34 14% S/. 899.80 14% S/. 899.80 14% S/. 899.80 100% S/. 6,427.11
08.03 PLAN DE CAPACITACION EN OPERACION Y MANTENIMIENTO GLB 1.00 S/. 10,000.00 S/. 10,000.00 14% S/. 1,400.00 14% S/. 1,400.00 14% S/. 1,400.00 16% S/. 1,600.00 14% S/. 1,400.00 14% S/. 1,400.00 14% S/. 1,400.00 100% S/. 10,000.00
09 PROGRAMA DE MONITOREO ARQUEOLOGICO
09.01 IMPLEMENTACION DEL PLAN DE MONITOREO ARQUEOLOGICO mes 9.00 S/. 4,500.00 S/. 40,500.00 14% S/. 5,670.00 14% S/. 5,670.00 14% S/. 5,670.00 16% S/. 6,480.00 14% S/. 5,670.00 14% S/. 5,670.00 14% S/. 5,670.00 100% S/. 40,500.00
09.02 PRESENTACION DEL PLAN DE MONITOREO ARQUEOLOGICO mes 1.00 S/. 2,500.00 S/. 2,500.00 14% S/. 350.00 14% S/. 350.00 14% S/. 350.00 16% S/. 400.00 14% S/. 350.00 14% S/. 350.00 14% S/. 350.00 100% S/. 2,500.00
10 FLETE
10.01 FLETE TERRESTRE GLB 1.00 S/. 135,481.05 S/. 135,481.05 14% S/. 18,967.35 14% S/. 18,967.35 14% S/. 18,967.35 16% S/. 21,676.97 14% S/. 18,967.35 14% S/. 18,967.35 14% S/. 18,967.35 100% S/. 135,481.05
10.02 FLETE RURAL GLB 1.00 S/. 34,159.14 S/. 34,159.14 14% S/. 4,782.28 14% S/. 4,782.28 14% S/. 4,782.28 16% S/. 5,465.46 14% S/. 4,782.28 14% S/. 4,782.28 14% S/. 4,782.28 100% S/. 34,159.14
COSTO DIRECTO : S/. 3,531,211.11 S/. 292,975.49 S/. 406,008.31 S/. 547,134.46 S/. 909,936.39 S/. 576,144.15 S/. 483,479.27 S/. 315,533.03 S/. 3,531,211.11
GASTOS GENERALES (11.50%) S/. 406,237.41 S/. 58,033.92 S/. 58,033.92 S/. 58,033.92 S/. 58,033.92 S/. 58,033.92 S/. 58,033.92 S/. 58,033.92 S/. 406,237.41
UTILIDAD (10%) S/. 353,121.11 S/. 50,445.87 S/. 50,445.87 S/. 50,445.87 S/. 50,445.87 S/. 50,445.87 S/. 50,445.87 S/. 50,445.87 S/. 353,121.11
SUBTOTAL S/. 4,290,569.63 S/. 401,455.28 S/. 514,488.10 S/. 655,614.25 S/. 1,018,416.18 S/. 684,623.94 S/. 591,959.06 S/. 424,012.82 S/. 4,290,569.63
IGV ( 18%) S/. 772,302.53 S/. 110,328.93 S/. 110,328.93 S/. 110,328.93 S/. 110,328.93 S/. 110,328.93 S/. 110,328.93 S/. 110,328.93 S/. 772,302.53
PRESUPUESTO DE OBRA S/. 5,062,872.16 S/. 511,784.21 S/. 624,817.03 S/. 765,943.18 S/. 1,128,745.12 S/. 794,952.87 S/. 702,287.99 S/. 534,341.75 S/. 5,062,872.16
SUPERVISION S/. 175,900.00 S/. 25,128.57 S/. 25,128.57 S/. 25,128.57 S/. 25,128.57 S/. 25,128.57 S/. 25,128.57 S/. 25,128.57 S/. 175,900.00
ELABORACION DE EXPEDIENTE TECNICO S/. 105,936.33 S/. 15,133.76 S/. 15,133.76 S/. 15,133.76 S/. 15,133.76 S/. 15,133.76 S/. 15,133.76 S/. 15,133.76 S/. 105,936.33
EVALUACION DE EXPEDIENTE TECNICO S/. 40,000.00 S/. 5,714.29 S/. 5,714.29 S/. 5,714.29 S/. 5,714.29 S/. 5,714.29 S/. 5,714.29 S/. 5,714.29 S/. 40,000.00
INVERSION TOTAL S/. 5,384,708.49 S/. 557,760.83 S/. 670,793.65 S/. 811,919.80 S/. 1,174,721.74 S/. 840,929.49 S/. 748,264.61 S/. 580,318.37 S/. 5,384,708.49
% DE AVANCE PROGRAMADO 8.30% 11.50% 15.49% 25.77% 16.32% 13.69% 8.94%

% DE AVANCE PROGRAMADO ACUMULADO 8.30% 19.79% 35.29% 61.06% 77.37% 91.06% 100.00%

Cronograma Valorizado - A2

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Cronograma Valorizado - A2

Cargado por

Copyright:

Formatos disponibles

CRONOGRAMA DE AVANCE DE OBRA VALORIZADO

% DE AVANCE PROGRAMADO 8.30% 11.50% 15.49% 25.77% 16.32% 13.69% 8.94%

También podría gustarte