Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PROYECTO : “REHABILITACION DEL LOCAL ESCOLAR DANIEL ALCIDES CARRION, DISTRITO DE ACHOMA-PROVINCIA DE CAYLLOMA-REGIÓN AREQUIPA”
PROPIETARIO : MUNICIPALIDAD PROVINCIAL DE CAYLLOMA
UBICACION : DPTO: AREQUIPA PROV:
FECHA PROYECTO : CAYLLOMA
27/06/2021 DIST: ACHOMA
1 INFRAESTRUCTURA 2127288.17
1 ESTRUCTURAS 1580095.16
OBRAS PROVISIONALES, TRABAJOS PRELIMINARES,
1.1 256242.41
SEGURIDAD Y SALUD
1.2.1.2.1 CORTE DE TERRENO CON EQUIPO EN TERRENO NORMAL m³ 387.93 9.49 3681.46
1.2.1.5.1 AFIRMADO DE 6" PARA PISOS INTERIORES Y VEREDAS m² 204.6 16.04 3281.78
1.2.2.3 SUBCIMIENTO.- CONCRETO CICLOPEO 1:12 + 30% P.G. m³ 22.92 181.02 4148.98
1.2.3.6.1 PLACAS.- CONCRETO EN PRIMER NIVEL f'c=210 Kg/cm2 m³ 3.43 514.27 1763.95
1.2.3.11.3 LOSA ALIGERADA.- ACERO DE REFUERZO fy=4,200 Kg/cm2 kg 847.01 6.31 5344.63
1.2.3.11.4 LOSA ALIGERADA.- LADRILLO HUECO 30x30x15cm und 1347 3.89 5239.83
1.2.3.12 TANQUE ELEVADO 17210.52
1.2.3.12.1 TANQUE ELEVADO.- CONCRETO f'c=280 Kg/cm2 m³ 6.92 560.18 3876.45
1.2.1.1.2 MURO DE LADRLLO KK TIPO IV DE SOGA, M:1:1:4, E=1.5CM m² 1029.79 77.6 79911.7
1.2.1.2.6 TARRAJEO EN ESTRUCTURAS ALTAS ALT. PROM.= 10M m² 192.07 45.08 8658.52
1.2.1.7.2.2 SEPARADOR DE MELAMINA 25MM COLOR GRIS CLARO m² 0.84 242.46 203.67
1.2.1.8.5.1 TAPA SANITARIA PARA CISTERNA Y TANQUE ELEVADO und 2 137.7 275.4
1.2.1.9.2.2 CERRADURA TIPO MANIJA CON PROTUBERANCIA FINAL und 4 90.94 363.76
1.2.1.13.6 LETRAS DE BRONCE - FUENTE TIPO ARIAL (H=6.5 cm) und 11 46.61 512.71
1.2.1.13.7 LETRAS DE BRONCE - FUENTE TIPO ARIAL (H=20 cm) und 20 72.03 1440.6
1.3.1.1.1.2 URINARIO BLANCO TIPO BAMBI C/LLAVE TEMPORIZADORA und 4 233.98 935.92
1.3.1.1.1.4 LLAVE MEZCLADORA DE BRONCE PARA DUCHA DE 8" und 2 94.07 188.14
1.3.1.2.2.6 EXCAVACION MANUAL DE ZANJA T.N. H=0.40 m A = 0.40 m m³ 20.8 26.66 554.53
1.3.1.2.4.11 REDUCCION DE PVC CL-10 ROSCADO D = 2 1/2" A 1 1/4" und 1 8.68 8.68
1.3.1.2.4.12 REDUCCION DE PVC CL-10 ROSCADO D = 2 1/2" A 1" und 1 7.57 7.57
1.3.1.2.4.13 REDUCCION DE PVC CL-10 ROSCADO D = 2 1/2" A 1/2" und 1 6.96 6.96
1.3.1.2.4.14 REDUCCION DE PVC CL-10 ROSCADO D = 1 1/4" A 1" und 4 4.06 16.24
1.3.1.2.4.15 REDUCCION DE PVC CL-10 ROSCADO D = 1 1/4" A 1/2" und 4 5.91 23.64
1.3.1.2.4.16 REDUCCION DE PVC CL-10 ROSCADO D = 1" A 3/4" und 11 2.44 26.84
1.3.1.2.4.17 REDUCCION DE PVC CL-10 ROSCADO D = 3/4" A 1/2" und 42 2.11 88.62
1.3.1.2.4.21 REBOSE DE TANQUE ALTO DE FIERRO GALV. DE D=3" und 1 94.51 94.51
1.3.1.2.4.22 REBOSE DE TANQUE ALTO DE FIERRO GALV. DE D=2" und 1 163.74 163.74
1.3.1.2.6.1.1 EQUIPO DE BOMBEO CON 2 ELECTROBOMBAS DE 1.4 H.P. und 2 7953.03 15906.06
1.3.1.3.1.4 SALIDA DE VENTILACION CON TUBERIA PVC 4" COLGADA pto 9 153.97 1385.73
1.3.1.3.1.5 SALIDA DE VENTILACION CON TUBERIA PVC 3" COLGADA pto 2 132.99 265.98
1.3.1.3.1.6 SALIDA DE VENTILACION CON TUBERIA PVC 2" COLGADA pto 20 116.25 2325
1.3.1.3.2.3 EXCAVACION MANUAL DE ZANJA T.N. H=0.40 m A = 0.40 m m³ 4.8 26.66 127.97
1.3.1.3.3.2 EXCAVACION MANUAL DE ZANJA T.N. H=0.40 m A = 0.40 m m³ 3.68 26.66 98.11
1.4.1.1.1.10 SALIDA PARA LUMINARIA DE EMERGENCIA CON BATERIA pto 8 108.81 870.48
1.4.1.1.2.1 EXCAVACION MANUAL DE ZANJA T.N. H=0.80m, 0.60m. m³ 14.63 26.66 390.04
1.4.1.1.2.4 ELIMINACION DE DESMONTE CON ACARREO PROM 30m m³ 14.79 15.19 224.66
EXPEDIENTE TECNICO
COMPONENTE 01 2,127,288.17
GASTOS GENERALES 10.00% 212,728.82
UTILIDAD 5.00% 106,364.41
SUBTOTAL 2,446,381.40
IGV 18.00% 440,348.65
TOTAL 2,886,730.05
COMPONENTE 02 147,914.41
SUBTOTAL 147,914.41
IGV 18.00% 26,624.59
TOTAL 174,539.00
CRONOGRAMA PROGRAMADO
SUB-TOTAL 2,594,295.81
2292
4292.25 17169.01
5883.33 11766.65
15989.77
4793.95
5597.91
5597.91
7342.75 13361.45 12500.38 12037.4 6944.65
2250 2250
12123.14
65467.37
3681.46
3681.46
17197.81 6336.04
17197.81 6336.04
11100.68
1368.77
9731.91
39519.17
3281.78
36237.39
66279.53
64253.46
2026.07
331.83 175906.5
8608.34
331.83
4148.98
25523.42
363.4
112.02
251.38
4514.39
4250.37
264.02
128575.61
127628.34
947.27
4172.36
3539.18
633.18
129236.51 530703.66 253959.99 6611.32
18193.73
10928.52
7265.21
12834.39 2650.32
7950.95 2650.32
4883.44
32806.4
9884.77
6966.92
15954.71
15926.88
4393.88
4622.6
6910.4
45179.05 11467.66
2866.92 11467.66
25545.96
16766.17
7696
1763.95
2534.62
3397.43
19321.68 99910.42
15784.41
5219.95
8446.34 28154.47
10875.34 50751.59
8591.26
1250.27
4087.93
3253.06
63575.25 1197.06
10575.15
1197.06 1197.06
26611.19
25191.85
2240.19 419.3
419.3
1265.84
974.35
18882.11 4994.96
4994.96
8297.65
5344.63
5239.83
1603.33 15607.19
3876.45
507.41 4059.29
1095.92 7671.45
176029.43 46323.54
23563.21 56551.71
66329.68 159191.23
4933.89 4172.37
2612.63
3374.15
1559.74 1559.74
319.24
17.71
301.53
5397.75
1197.43
3957.57
242.75
5570.07 5570.07
23973.51 55938.19
2826.5
384.53
625.61
430.65
87946.99 47742.79
29903.72 22867.55
2672.73
11099.37 8487.76
11127.25 5890.9
1098.64
8658.52
1962.03
2728.65
78.32
13726.3 10496.59
2961.25
1930.2
1930.2
3980.61 3980.61
3980.61 3980.61
8577.58 4162.24 14758.65
4162.24
4162.24
9294.77
6999.38
2295.39
5463.88
1151.46
4312.42
8577.58
122.38
7249.28
1205.92
1529.44 6758.18
956.71 5261.88
956.71 5261.88
572.73 1496.3
572.73 859.1
637.2
5691.56 11027.29
5691.56 7968.19
3059.1
14550.67
8525.8
3072.94
5452.86
6024.87
5821.2
203.67
21600
1016.95
677.97
932.2
635.9
227.97
4395.95
819.55
3576.4
1237.84
1237.84
6916.37 2766.55
6916.37 2766.55
4329.84 650.38
275.4
115.22
343.28
3595.94
650.38
1689.96
201.68
125.76
75.92
1488.28
398.7
363.76
317.76
408.06
9103.67
8186.35
8186.35
917.32
801.71
115.61
40241.99
33932.99
4035.17
29468.24
429.58
1127.88
1127.88
2911.27
2911.27
2269.85
1094.85
1175
298.96
906.96
640
1313.47
512.71
1440.6
5019.3 7335.9
1636.91
188.99
1154.72
16522.45 18046.91 14643.04 11614.44
16522.45 18046.91 14643.04 11614.44
4991.09 2592.22
4175.26
1034.32
935.92
2016.88
188.14
815.83 43.2
460
24.6
304.56
26.67 17.78
25.42
1797.02
752
16522.45 2232.35 3706.09 9022.22
2164.26
2164.26
4927.8
1167.6
500.1
268.86
368.5
1265.77
554.53
122.2
337.01
240.55
102.68
663.55
140.92
312.94
40.08
169.61
1795.1
31.28
48.06
46.98
60.76
49.41
85.05
46.32
14.07
15.35
73.36
8.68
7.57
6.96
16.24
23.64
26.84
88.62
97.44
158.58
51.2
94.51
163.74
185.6
394.84
1247.44 1930.16
1533.48
544.7
239.24
474.92
157.44
227.82
16522.45 2232.35
16003.05
15906.06
96.99
519.4 2232.35
519.4
648.18
81.81
566.37
98.94
9.86
55.36
18.28
7.78
7.66
235.92
235.92
1249.31
1249.31
15814.56 2395.88
8589.51 922.59
1719.36
204.34
1854.21
1385.73
265.98
2325
834.89
44.36
347.25
250.28
280.7
2984
1177
1493.85
127.97
28.2
77.77
55.51
23.7
978.97
750
98.11
18.8
51.85
44.41
15.8
2832.27
245.18
162.37
364.77
319
100.92
160
103.14
147.29
725.12
73.56
430.92
429.81 1375.35
429.81 1375.35
429.81 429.81
945.54
97.94
97.94
3549.98
1592.76
357.2
394.84
783.48
140.96
26.8
114.16
280.74
31.38
249.36
865.37 52205.11
865.37 48873.84
865.37 40483.02
865.37 7705.19
865.37 1730.73
1277.1
939.9
121.44
306
75.08
150.16
1790.25
189.74
870.48
114.01
140.3
5024.42
390.04
23.5
50.12
224.66
255.3
1067.4
2869.28
144.12
3195.73
1564.92
295.76
443.64
102.05
789.36
5610.85
1111.98
2057.02
1546.9
894.95
4547.91
4547.91
14398.92
3599.73
3599.73
7199.46
782.9
782.9
7370.68
6336.82
1563.96
2774.91
813.18
83.33
528.12
573.32
1033.86
1033.86
237.24
98.52
138.72
3331.27
2668.5
2668.5
2668.5
662.77
102.32
129.92
164.18
130.09
136.26
147914.41
147914.41
55566.1
55566.1
92348.31
92348.31
104,142.08 440,953.34 826,601.75 565,047.70 338,457.71
147,914.41
0 0 0 0 147,914.41
26,624.59
174,539.00