CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA

PROYECTO: SALDO DE OBRA: ''MEJORAMIENTO Y AMPLIACIÓN DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LAS INSTITUCIONES EDUCATIVAS DEL NIVEL SECUNDARIO DE LAS LOCALIDADES DE CHIPE, WAWICO, LLUHUANA,
SAN JUAN DE DIOS, COLLICATE, SAN JUAN DE LA LIBERTAD, JOROBAMBA, NUEVA ESPERANZA Y YUNGASUYO DE LAS PROVINCIAS DE BAGUA Y UTCUBAMBA DEL DEPARTAMENTO DE AMAZONAS"
META 03: I.E.S. N° 16589- C.P. SAN JUAN DE DIOS- DISTRITO ARAMANGO – PROVINCIA DE BAGUA- REGION AMAZONAS.
UBICACIÓN: Localidad: SAN JUAN DE DIOS Distrito: ARAMANGO Provincia: BAGUA; Departamento: Amazonas
ITEM DESCRIPCION PARTIDA UND 1º MES 2º MES 3º MES 4º MES 5º MES 6º MES
01 OBRAS PROVISIONALES
01.01 DESMONTAJE DE TECHO Y COBERTURA m2 S/. 211.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.02 DESMONTAJE DE PUERTAS Y VENTANAS und S/. 52.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.03 DESMONTAJE DE MUROS DE MADERA m2 S/. 335.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.04 DEMOLICION ESTRUCTURA DE CONCRETO m3 S/. 1,350.82 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.05 ACARREO DE MATERIAL EXCEDENTE EN CARRETILLA m3 S/. 680.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.06 CARTEL DE IDENTIFICACION DE OBRA DE 3.60X2.40 M und S/. 1,000.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.07 FLETE DE MATERIALES Y EQUIPOS A SAN JUAN DE DIOS glb S/. 75,640.00 S/. 126,066.67 S/. 130,268.89 S/. 46,224.44 S/. 0.00 S/. 0.00
02 CONSTRUCCION DE 02 AULAS + SSHH
02.01 TRABAJOS PRELIMINARES
02.01.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 654.32 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.02 TRAZO Y REPLANTEO m2 S/. 805.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02 MOVIMIENTO DE TIERRAS
02.02.01 CORTE DE TERRENO MANUAL HASTA H PROM. =0.30M m3 S/. 3,207.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.02 EXCAVACION DE ZANJAS PARA ZAPATAS m3 S/. 2,473.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.03 EXCAVACION DE ZANJAS PARA CIMIENTOS CORRIDOS m3 S/. 2,023.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.04 EXCAVACION PARA VEREDAS m3 S/. 0.00 S/. 1,206.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.05 EXCAVACION PARA CUNETAS m3 S/. 0.00 S/. 427.83 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.06 RELLENO CON MATERIAL PROPIO m3 S/. 0.00 S/. 474.97 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.07 NIVELACION INTERIOR APISONADO MANUAL m2 S/. 0.00 S/. 150.87 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.08 ACARREO DE MATERIAL EXCEDENTE EN CARRETILLA m3 S/. 2,698.19 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03 OBRAS DE CONCRETO SIMPLE
02.03.01 SOLADO PARA ZAPATAS, E= 4", C:H 1:10 m2 S/. 874.03 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.02 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 S/. 4,690.81 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04 OBRAS DE CONCRETO ARMADO
02.04.01 ZAPATAS
02.04.01.01 CONCRETO f'c=210 kg/cm2 PARA ZAPATAS m3 S/. 7,612.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.01.02 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 1,969.95 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.02 VIGAS DE CIMENTACION
02.04.02.01 CONCRETO f'c=210 kg/cm2 PARA VIGAS DE CIMENTACION m3 S/. 0.00 S/. 3,974.91 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.02.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS DE CIMENTACION m2 S/. 0.00 S/. 2,411.58 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.02.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 6,077.18 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.03 SOBRECIMIENTO ARMADO
02.04.03.01 CONCRETO f'c=175 kg/cm2 EN SOBRECIMIENTO ARMADO m3 S/. 0.00 S/. 4,014.27 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL EN SOBRECIMIENTO ARMADO m2 S/. 0.00 S/. 3,721.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.03.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 1,581.97 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.04 COLUMNAS
02.04.04.01 CONCRETO f'c=210 kg/cm2 PARA COLUMNAS m3 S/. 0.00 S/. 5,906.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.04.02 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS m2 S/. 0.00 S/. 7,217.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.04.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 9,123.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.05 COLUMNETAS DE CANALETA
02.04.05.01 CONCRETO f'c=175 kg/cm2 PARA COLUMNETAS m3 S/. 0.00 S/. 0.00 S/. 146.71 S/. 0.00 S/. 0.00 S/. 0.00
02.04.05.02 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNETAS m2 S/. 0.00 S/. 0.00 S/. 161.22 S/. 0.00 S/. 0.00 S/. 0.00
02.04.05.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 46.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00

1
 CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA
PROYECTO: SALDO DE OBRA: ''MEJORAMIENTO Y AMPLIACIÓN DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LAS INSTITUCIONES EDUCATIVAS DEL NIVEL SECUNDARIO DE LAS LOCALIDADES DE CHIPE, WAWICO, LLUHUANA,
SAN JUAN DE DIOS, COLLICATE, SAN JUAN DE LA LIBERTAD, JOROBAMBA, NUEVA ESPERANZA Y YUNGASUYO DE LAS PROVINCIAS DE BAGUA Y UTCUBAMBA DEL DEPARTAMENTO DE AMAZONAS"
META 03: I.E.S. N° 16589- C.P. SAN JUAN DE DIOS- DISTRITO ARAMANGO – PROVINCIA DE BAGUA- REGION AMAZONAS.
UBICACIÓN: Localidad: SAN JUAN DE DIOS Distrito: ARAMANGO Provincia: BAGUA; Departamento: Amazonas
ITEM DESCRIPCION PARTIDA UND 1º MES 2º MES 3º MES 4º MES 5º MES 6º MES
02.04.06 VIGAS
02.04.06.01 CONCRETO f'c=210 kg/cm2 PARA VIGAS m3 S/. 0.00 S/. 0.00 S/. 8,807.84 S/. 0.00 S/. 0.00 S/. 0.00
02.04.06.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 S/. 0.00 S/. 0.00 S/. 7,479.83 S/. 0.00 S/. 0.00 S/. 0.00
02.04.06.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 12,166.27 S/. 0.00 S/. 0.00 S/. 0.00
02.04.07 LOSA ALIGERADA
02.04.07.01 CONCRETO f'c=210 kg/cm2 PARA LOSA ALIGERADA m3 S/. 0.00 S/. 0.00 S/. 7,740.08 S/. 0.00 S/. 0.00 S/. 0.00
02.04.07.02 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSA ALIGERADA m2 S/. 0.00 S/. 0.00 S/. 10,896.19 S/. 0.00 S/. 0.00 S/. 0.00
02.04.07.03 LADRILLO HUECO DE ARCILLA 15X30X30 CM PARA TECHO ALIGERADO und S/. 0.00 S/. 0.00 S/. 6,572.80 S/. 0.00 S/. 0.00 S/. 0.00
02.04.07.04 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 3,243.72 S/. 0.00 S/. 0.00 S/. 0.00
02.05 ALBAÑILERIA
02.05.01 MUROS DE LADRILLO KK DE ARCILLA DE CABEZA CON MEZCLA 1:4 X 1.5 cm m2 S/. 0.00 S/. 9,877.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.05.02 MUROS DE LADRILLO KK DE ARCILLA DE SOGA CON MEZCLA 1:4 X 1.5 cm m2 S/. 0.00 S/. 10,083.88 S/. 916.72 S/. 0.00 S/. 0.00 S/. 0.00
02.05.03 REFUERZO HORIZONTAL EN MUROS CON ALAMBRE N° 8 kg S/. 0.00 S/. 182.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.06 REVOQUES ENLUCIDOS Y MOLDURAS
02.06.01 TARRAJEO EN MUROS INTERIORES Y EXTERIORES CON MORTERO 1:4 X1.5 cm m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 13,669.92 S/. 0.00 S/. 0.00
02.06.02 TARRAJEO DE VIGAS Y VIGUETAS INCLUYE ARISTAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,908.78 S/. 4,462.53 S/. 0.00
02.06.03 TARRAJEO DE COLUMNAS Y COLUMNETAS INCLUYE ARISTAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,074.42 S/. 2,794.93 S/. 0.00
02.06.04 TARRAJEO PRIMARIO RAYADO CON CEMENTO-CAL-ARENA m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,970.89 S/. 0.00 S/. 0.00
02.06.05 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS m S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,117.06 S/. 0.00 S/. 0.00
02.06.06 BRUÑAS 1cm m S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,469.72 S/. 0.00 S/. 0.00
02.07 CIELORRASOS
02.07.01 TARRAJEO EN CIELORRASOS CON MORTERO C:A=1:4 m2 S/. 0.00 S/. 0.00 S/. 12,801.08 S/. 0.00 S/. 0.00 S/. 0.00
02.08 PISOS Y PAVIMENTOS
02.08.01 FALSO PISO DE 4" DE CONCRETO 1:10 m2 S/. 0.00 S/. 5,391.95 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.08.02 PISO DE CEMENTO COLOREADO ACABADO PULIDO E=2" m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,471.21 S/. 0.00
02.08.03 PISO DE CERAMICA ANTIDESLIZANTE m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,881.95 S/. 0.00
02.08.04 VEREDA RIGIDA DE CONCRETO f'c=140 kg/cm2 E=10 cm PASTA 1:2 m2 S/. 0.00 S/. 4,805.07 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.08.05 ENCOFRADO Y DESENCOFRADO NORMAL EN VEREDAS m2 S/. 0.00 S/. 1,059.83 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.08.06 AFIRMADO DE 4" PARA PISOS Y VEREDAS m2 S/. 0.00 S/. 2,807.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.08.07 JUNTAS ASFALTICAS m S/. 0.00 S/. 286.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.09 CONTRAZOCALOS Y ZOCALOS
02.09.01 CONTRAZOCALO DE CEMENTO PULIDO SIN COLOREAR H=20 cm m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,217.52 S/. 0.00
02.09.02 ZOCALO DE CERAMICO 20x30CM m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,483.71 S/. 0.00
02.10 CARPINTERIA DE MADERA
02.10.01 PUERTA DE MADERA TABLEROS REBAJADOS DE 4.5mm CEDRO, BARNIZADA INC. BISA m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,276.50 S/. 0.00
02.10.02 PUERTA CONTRAPLACADA DE 45MM TRIPLAY, BARNIZADA INC. BISAGRAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,469.60 S/. 0.00
02.10.03 VENTANA DE MADERA CEDRO, BARNIZADA INC. BISAGRAS Y SIST. DE SEGURIDAD m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,490.00 S/. 0.00
02.10.04 PIZARRA ACRILICA INSTALADA 4.20X1.20 und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 440.00 S/. 0.00
02.11 CERRAJERIA
02.11.01 CERRADURA PARA PUERTA PRINCIPAL PESADA pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 559.93 S/. 0.00
02.11.02 CERRADURA PUERTA BAÑO SEGURO INTERNO PERILLA MANIJA CERRADURA GOAL 42 pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 359.96 S/. 0.00
02.12 VIDRIOS, CRISTALES Y SIMILARES
02.12.01 VIDRIOS SEMIDOBLES INCOLORO CRUDO p2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,639.20
02.13 PINTURA

2
 CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA
PROYECTO: SALDO DE OBRA: ''MEJORAMIENTO Y AMPLIACIÓN DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LAS INSTITUCIONES EDUCATIVAS DEL NIVEL SECUNDARIO DE LAS LOCALIDADES DE CHIPE, WAWICO, LLUHUANA,
SAN JUAN DE DIOS, COLLICATE, SAN JUAN DE LA LIBERTAD, JOROBAMBA, NUEVA ESPERANZA Y YUNGASUYO DE LAS PROVINCIAS DE BAGUA Y UTCUBAMBA DEL DEPARTAMENTO DE AMAZONAS"
META 03: I.E.S. N° 16589- C.P. SAN JUAN DE DIOS- DISTRITO ARAMANGO – PROVINCIA DE BAGUA- REGION AMAZONAS.
UBICACIÓN: Localidad: SAN JUAN DE DIOS Distrito: ARAMANGO Provincia: BAGUA; Departamento: Amazonas
ITEM DESCRIPCION PARTIDA UND 1º MES 2º MES 3º MES 4º MES 5º MES 6º MES
02.13.01 PINTURA LATEX 2 MANOS EN CIELORRASO Y VIGAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,083.81
02.13.02 PINTURA LATEX 2 MANOS EN MUROS Y COLUMNAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,948.08
02.13.03 PINTURA DE CONTRAZOCALO CON ESMALTE m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 625.21
02.14 SISTEMA PLUVIAL
02.14.01 REJILLA METALICA 0.28x1.50M, CON PLATINA 3/16"x1 1/4" + L 1 1/4"x3/16" und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,778.20
02.14.02 TUBERIA DE PVC SAL 4" (BAJADA DE AGUA PLUVIAL) m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 511.56 S/. 0.00
02.14.03 CONCRETO f'c=175 kg/cm2 CUNETAS DE DRENAJE PLUVIAL m3 S/. 0.00 S/. 0.00 S/. 3,041.87 S/. 0.00 S/. 0.00 S/. 0.00
02.14.04 ENCOFRADO Y DESENCOFRADO NORMAL DE CUNETAS DE DRENAJE m2 S/. 0.00 S/. 0.00 S/. 2,702.86 S/. 0.00 S/. 0.00 S/. 0.00
02.15 INSTALACIONES ELECTRICAS
02.15.01 SALIDA PARA CENTROS DE LUZ CON INTERRUPTOR pto S/. 0.00 S/. 2,329.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.15.02 SALIDA PARA TOMACORRIENTE DOBLE CON TOMA A TIERRA pto S/. 0.00 S/. 1,811.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.15.03 FLUORESCENTE RECTO ISPE 2X36W, INCLUYE EQUIPO Y PANTALLA und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 998.55
02.15.04 FLUORESCENTE RECTO ISPE 2X18W, INCLUYE EQUIPO Y PANTALLA und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,097.10
02.15.05 TABLERO DISTRIBUCION METALICO und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 793.63 S/. 0.00
02.15.06 CAJA DE PASE pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 313.44 S/. 0.00
02.15.07 POZO CONEXION A TIERRA und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,602.06 S/. 0.00
02.15.08 CABLE ELECTRICO NYY 2 X 6 mm2 m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,167.75 S/. 0.00
02.16 APARATOS Y ACCESORIOS SANITARIOS
02.16.01 INODORO TANQUE BAJO BLANCO pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,540.00 S/. 0.00
02.16.02 URINARIOS DE LOZA DE PICO BLANCO pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 390.00 S/. 0.00
02.16.03 PAPELERA DE LOZA DE COLOR DE 15 X 15 cm pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 210.00 S/. 0.00
02.16.04 LAVATORIO BLANCO DE LOSA VITRIFICADA TIPO GRECIA MEDIO PEDESTAL C/TEMPOR pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,421.00 S/. 0.00
02.16.05 ESPEJO INCLINADO 10° BISELADO DE 1", DE 0.80X0.70m E=6mm und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,540.86 S/. 0.00
02.16.06 COLOCACION DE ACCESORIOS SANITARIOS pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 423.20 S/. 0.00
02.16.07 BARRA DE APOYO, MINUSVALIDOS und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 424.50 S/. 0.00
02.17 SISTEMA DE DESAGUE
02.17.01 SALIDAS DE PVC SAL PARA DESAGUE DE 2" pto S/. 0.00 S/. 656.82 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.17.02 SALIDAS DE PVC SAL PARA DESAGUE DE 4" pto S/. 0.00 S/. 701.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.17.03 SALIDAS DE PVC SAL PARA VENTILACION DE 2" pto S/. 0.00 S/. 496.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.17.04 RED DE DERIVACION PVC SAL PARA DESAGUE DE 4" m S/. 0.00 S/. 917.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.17.05 RED DE DERIVACION PVC SAL PARA DESAGUE DE 2" m S/. 0.00 S/. 270.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.17.06 REGISTROS DE BRONCE DE 4" pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 135.88 S/. 0.00
02.17.07 SUMIDERO DE BRONCE 2" PROVISION Y COLOCACION und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 313.00 S/. 0.00
02.17.08 CAJA DE REGISTRO DE DESAGUE 12"x24" und S/. 0.00 S/. 423.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.18 SISTEMA DE AGUA FRIA
02.18.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto S/. 0.00 S/. 944.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.18.02 RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP m S/. 0.00 S/. 658.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.18.03 RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP m S/. 0.00 S/. 347.75 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.18.04 VALVULAS DE COMPUERTA DE BRONCE DE 1/2" pza S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 274.98 S/. 0.00
02.18.05 CAJA DE REGISTRO DE AGUA DE 0.30X0.30M pza S/. 0.00 S/. 114.05 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03 CONSTRUCCION DE ESCALERA DE CONCRETO
03.01 TRABAJOS PRELIMINARES
03.01.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 48.08 S/. 0.00 S/. 0.00
03.01.02 TRAZO Y REPLANTEO m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 59.20 S/. 0.00 S/. 0.00

3
 CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA
PROYECTO: SALDO DE OBRA: ''MEJORAMIENTO Y AMPLIACIÓN DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LAS INSTITUCIONES EDUCATIVAS DEL NIVEL SECUNDARIO DE LAS LOCALIDADES DE CHIPE, WAWICO, LLUHUANA,
SAN JUAN DE DIOS, COLLICATE, SAN JUAN DE LA LIBERTAD, JOROBAMBA, NUEVA ESPERANZA Y YUNGASUYO DE LAS PROVINCIAS DE BAGUA Y UTCUBAMBA DEL DEPARTAMENTO DE AMAZONAS"
META 03: I.E.S. N° 16589- C.P. SAN JUAN DE DIOS- DISTRITO ARAMANGO – PROVINCIA DE BAGUA- REGION AMAZONAS.
UBICACIÓN: Localidad: SAN JUAN DE DIOS Distrito: ARAMANGO Provincia: BAGUA; Departamento: Amazonas
ITEM DESCRIPCION PARTIDA UND 1º MES 2º MES 3º MES 4º MES 5º MES 6º MES
03.02 MOVIMIENTO DE TIERRAS
03.02.01 CORTE DE TERRENO MANUAL HASTA H PROM. =0.30M m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 235.59 S/. 0.00 S/. 0.00
03.02.02 EXCAVACION DE ZANJAS PARA ZAPATAS m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 693.63 S/. 0.00 S/. 0.00
03.02.03 RELLENO CON MATERIAL PROPIO m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 117.85 S/. 0.00 S/. 0.00
03.02.04 AFIRMADO DE 4" PARA PISOS Y VEREDAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 192.54 S/. 0.00 S/. 0.00
03.02.05 ACARREO DE MATERIAL EXCEDENTE EN CARRETILLA m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 247.45 S/. 0.00 S/. 0.00
03.03 OBRAS DE CONCRETO SIMPLE
03.03.01 SOLADO PARA ZAPATAS, E= 4", C:H 1:10 m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 245.12 S/. 0.00 S/. 0.00
03.04 OBRAS DE CONCRETO ARMADO
03.04.01 CIMENTACION DE PLACA DE ESCALERA
03.04.01.01 CONCRETO f'c=210 kg/cm2 PARA ZAPATAS m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,134.98 S/. 0.00 S/. 0.00
03.04.01.02 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,666.82 S/. 0.00 S/. 0.00
03.04.02 PLACA DE ESCALERA
03.04.02.01 CONCRETO f'c=210 kg/cm2 PARA PLACA DE ESCALERA m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,129.69 S/. 0.00 S/. 0.00
03.04.02.02 ENCOFRADO Y DESENCOFRADO NORMAL DE PLACA DE ESCALERA m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,383.46 S/. 0.00 S/. 0.00
03.04.02.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,208.23 S/. 0.00 S/. 0.00
03.04.03 ESCALERA
03.04.03.01 CONCRETO f'c=210 kg/cm2 PARA ESCALERAS m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,768.83 S/. 0.00
03.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE ESCALERAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,075.43 S/. 1,433.90 S/. 0.00
03.04.03.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,659.36 S/. 0.00 S/. 0.00
03.04.04 VIGAS
03.04.04.01 CONCRETO f'c=210 kg/cm2 PARA VIGAS m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,221.63 S/. 0.00
03.04.04.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 209.70 S/. 629.09 S/. 0.00
03.04.04.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,037.61 S/. 0.00 S/. 0.00
03.05 REVOQUES ENLUCIDOS Y MOLDURAS
03.05.01 TARRAJEO DE PLACA DE ESCALERA CON MORTERO 1:4 X1.5 cm m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,068.61 S/. 0.00
03.05.02 TARRAJEO DE VIGAS Y VIGUETAS INCLUYE ARISTAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,109.23 S/. 0.00
03.05.03 TARRAJEO DE FONDO DE ESCALERA CON MORTERO 1:4 X1.5 cm m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,035.91 S/. 0.00
03.05.04 FORJADO Y REVESTIMIENTO DE GRADAS Y ESCALERAS DE CEMENTO FROTACHADO m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,359.57 S/. 0.00
03.05.05 REVESTIMIENTO DE GRADAS CON CERAMICA 30x30CM m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,803.11 S/. 0.00
03.06 CIELORRASOS
03.06.01 TARRAJEO EN CIELORRASOS CON MORTERO C:A=1:4 m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,973.50
03.07 PISOS Y PAVIMENTOS
03.07.01 VEREDA RIGIDA DE CONCRETO f'c=140 kg/cm2 E=10 cm PASTA 1:2 m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,373.40 S/. 0.00 S/. 0.00
03.07.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VEREDAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 222.95 S/. 0.00 S/. 0.00
03.08 CUBIERTAS
03.08.01 COBERTURA DE POLIPROPILENO TEJAFORTE ROJO 1.15x0.76m m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,779.07
03.08.02 CUMBRERA DE POLIPROPILENO TEJAFORTE ROJO 0.60x0.76m m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 676.91
03.09 CARPINTERIA METALICA
03.09.01 BARANDA DE TUBO FIERRO NEGRO PASAMANO 2" - PARANTES 2" m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,806.96
03.10 PINTURA
03.10.01 PINTURA LATEX 2 MANOS EN MUROS Y COLUMNAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 746.36
03.10.02 PINTURA LATEX 2 MANOS EN CIELORRASO Y VIGAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 707.17
03.10.03 PINTURA DE BARANDAS METALICAS CON ESMALTE m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 285.58

4
 CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA
PROYECTO: SALDO DE OBRA: ''MEJORAMIENTO Y AMPLIACIÓN DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LAS INSTITUCIONES EDUCATIVAS DEL NIVEL SECUNDARIO DE LAS LOCALIDADES DE CHIPE, WAWICO, LLUHUANA,
SAN JUAN DE DIOS, COLLICATE, SAN JUAN DE LA LIBERTAD, JOROBAMBA, NUEVA ESPERANZA Y YUNGASUYO DE LAS PROVINCIAS DE BAGUA Y UTCUBAMBA DEL DEPARTAMENTO DE AMAZONAS"
META 03: I.E.S. N° 16589- C.P. SAN JUAN DE DIOS- DISTRITO ARAMANGO – PROVINCIA DE BAGUA- REGION AMAZONAS.
UBICACIÓN: Localidad: SAN JUAN DE DIOS Distrito: ARAMANGO Provincia: BAGUA; Departamento: Amazonas
ITEM DESCRIPCION PARTIDA UND 1º MES 2º MES 3º MES 4º MES 5º MES 6º MES
03.11 VARIOS
03.11.01 JUNTAS DE DILATACION E=1" m S/. 0.00 S/. 0.00 S/. 0.00 S/. 63.60 S/. 0.00 S/. 0.00
03.12 INSTALACIONES ELECTRICAS
03.12.01 SALIDA PARA INTERRUPTOR DE CONMUTACION pto S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 132.99 S/. 0.00
03.12.02 SALIDA PARA CENTROS DE LUZ CON INTERRUPTOR pto S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 258.84 S/. 0.00
03.12.03 FLUORESCENTE RECTO ISPE 2X18W, INCLUYE EQUIPO Y PANTALLA und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 182.85
04 OBRAS EXTERIORES: RAMPAS Y VEREDAS
04.01 TRABAJOS PRELIMINARES
04.01.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 602.71 S/. 0.00 S/. 0.00
04.01.02 TRAZO Y REPLANTEO m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 742.14 S/. 0.00 S/. 0.00
04.02 MOVIMIENTO DE TIERRAS
04.02.01 EXCAVACION DE ZANJAS PARA CIMIENTOS CORRIDOS m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,083.36 S/. 0.00 S/. 0.00
04.02.02 EXCAVACION PARA RAMPAS Y VEREDAS m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,969.67 S/. 0.00 S/. 0.00
04.02.03 ACARREO DE MATERIAL EXCEDENTE EN CARRETILLA m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,037.43 S/. 0.00 S/. 0.00
04.03 OBRAS DE CONCRETO SIMPLE
04.03.01 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,133.08 S/. 0.00 S/. 0.00
04.04 OBRAS DE CONCRETO ARMADO
04.04.01 CONCRETO f'c=175 kg/cm2 PARA MUROS m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,023.26 S/. 0.00 S/. 0.00
04.04.02 ENCOFRADO Y DESENCOFRADO NORMAL DE MUROS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 12,289.11 S/. 0.00 S/. 0.00
04.04.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,487.95 S/. 0.00 S/. 0.00
04.05 REVOQUES ENLUCIDOS Y MOLDURAS
04.05.01 TARRAJEO EN MUROS INTERIORES Y EXTERIORES CON MORTERO 1:4 X1.5 cm m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 12,812.53 S/. 0.00 S/. 0.00
04.06 PISOS Y PAVIMENTOS
04.06.01 VEREDA RIGIDA DE CONCRETO f'c=140 kg/cm2 E=10 cm PASTA 1:2 m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,191.80 S/. 0.00
04.06.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VEREDAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,773.12 S/. 0.00
04.06.03 AFIRMADO DE 8" PARA RAMPAS Y VEREDAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,166.15 S/. 0.00
04.06.04 JUNTAS ASFALTICAS m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 470.64 S/. 0.00
04.07 CONTRAZOCALOS Y ZOCALOS
04.07.01 CONTRAZOCALO DE CEMENTO PULIDO SIN COLOREAR H=20 cm m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,763.01
04.08 CARPINTERIA METALICA
04.08.01 BARANDA DE TUBO FIERRO GALVANIZADO PASAMANO 1 1/2" m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,520.09
04.09 PINTURA
04.09.01 PINTURA LATEX 2 MANOS EN MUROS Y COLUMNAS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,302.79
04.09.02 PINTURA DE CONTRAZOCALO CON ESMALTE m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 905.32
05 PLANTA DE TRATAMIENTO DE AGUAS RESIDUALES
05.01 TANQUE SEPTICO
05.01.01 TRABAJOS PRELIMINARES
05.01.01.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 21.17
05.01.01.02 TRAZO Y REPLANTEO m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 26.07
05.01.02 MOVIMIENTO DE TIERRAS
05.01.02.01 CORTE DE TERRENO MANUAL HASTA H PROM. =0.30M m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 328.43
05.01.02.02 EXCAVACION PARA ESTRUCTURAS EN TERRENO NORMAL m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 657.29
05.01.02.03 ACARREO DE MATERIAL EXCEDENTE EN CARRETILLA m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 279.15
05.01.03 OBRAS DE CONCRETO SIMPLE

5
 CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA
PROYECTO: SALDO DE OBRA: ''MEJORAMIENTO Y AMPLIACIÓN DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LAS INSTITUCIONES EDUCATIVAS DEL NIVEL SECUNDARIO DE LAS LOCALIDADES DE CHIPE, WAWICO, LLUHUANA,
SAN JUAN DE DIOS, COLLICATE, SAN JUAN DE LA LIBERTAD, JOROBAMBA, NUEVA ESPERANZA Y YUNGASUYO DE LAS PROVINCIAS DE BAGUA Y UTCUBAMBA DEL DEPARTAMENTO DE AMAZONAS"
META 03: I.E.S. N° 16589- C.P. SAN JUAN DE DIOS- DISTRITO ARAMANGO – PROVINCIA DE BAGUA- REGION AMAZONAS.
UBICACIÓN: Localidad: SAN JUAN DE DIOS Distrito: ARAMANGO Provincia: BAGUA; Departamento: Amazonas
ITEM DESCRIPCION PARTIDA UND 1º MES 2º MES 3º MES 4º MES 5º MES 6º MES
05.01.03.01 SOLADO PARA ZAPATAS, E= 4", C:H 1:10 m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 195.60
05.01.04 OBRAS DE CONCRETO ARMADO
05.01.04.01 CONCRETO f'c=210 kg/cm2 PARA LOSAS Y MUROS m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,867.98
05.01.04.02 ENCOFRADO Y DESENCOFRADO NORMAL DE LOSAS Y MUROS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,051.75
05.01.04.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,215.44
05.01.05 REVOQUES ENLUCIDOS Y MOLDURAS
05.01.05.01 TARRAJEO INTERIOR CON IMPERMEABILIZANTE m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,184.81
05.01.06 TUBERIAS Y ACCESORIOS
05.01.06.01 ACCESORIOS EN TANQUE SEPTICO und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 388.65
05.02 CAJAS DE DISTRIBUCION
05.02.01 TRABAJOS PRELIMINARES
05.02.01.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14.10
05.02.01.02 TRAZO Y REPLANTEO m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17.36
05.02.02 MOVIMIENTO DE TIERRAS
05.02.02.01 EXCAVACION PARA ESTRUCTURAS EN TERRENO NORMAL m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 307.41
05.02.02.02 ACARREO DE MATERIAL EXCEDENTE EN CARRETILLA m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 130.50
05.02.03 OBRAS DE CONCRETO SIMPLE
05.02.03.01 SOLADO PARA ZAPATAS, E= 4", C:H 1:10 m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 130.24
05.02.04 OBRAS DE CONCRETO ARMADO
05.02.04.01 CONCRETO f'c=175 kg/cm2 m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,702.09
05.02.04.02 ENCOFRADO Y DESENCOFRADO NORMAL DE LOSAS Y MUROS m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,584.13
05.02.04.03 ACERO fy=4200 kg/cm2 GRADO 60 kg S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 572.29
05.02.05 REVOQUES ENLUCIDOS Y MOLDURAS
05.02.05.01 TARRAJEO INTERIOR CON IMPERMEABILIZANTE m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 858.49
05.02.05.02 TARRAJEO EN MUROS INTERIORES Y EXTERIORES CON MORTERO 1:5 X1.5 cm m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 493.80
05.02.06 TUBERIAS Y ACCESORIOS
05.02.06.01 ACCESORIOS EN CAJAS DE DISTRIBUCION und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 945.33
05.03 ZANJAS DE INFILTRACION
05.03.01 TRABAJOS PRELIMINARES
05.03.01.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 144.72
05.03.01.02 TRAZO Y REPLANTEO m2 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 178.20
05.03.02 MOVIMIENTO DE TIERRAS
05.03.02.01 EXCAVACION PARA ESTRUCTURAS EN TERRENO NORMAL m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,837.59
05.03.02.02 RELLENO COMPACTADO CON MATERIAL PROPIO m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 565.52
05.03.02.03 ACARREO DE MATERIAL EXCEDENTE EN CARRETILLA m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 954.25
05.03.03 ZANJAS DE INFILTRACION
05.03.03.01 FILTRO DE GRAVA DE 1" A 2" m3 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,410.26
05.03.04 TUBERIAS Y ACCESORIOS
05.03.04.01 TUBERIA PERFORADA PVC UF 110MM, S-25 INC. ANILLO FLEXIBLE m S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,334.40
06 SEÑALIZACION Y EVACUACION
06.01 SEÑALIZACION DE SEGURIDAD EVACUACION glb S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,000.00
07 MOBILIARIO
07.01 MODULO ESCOLAR DE AULAS mod S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,900.00 S/. 0.00
08 MITIGACION AMBIENTAL

6
 CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA
PROYECTO: SALDO DE OBRA: ''MEJORAMIENTO Y AMPLIACIÓN DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LAS INSTITUCIONES EDUCATIVAS DEL NIVEL SECUNDARIO DE LAS LOCALIDADES DE CHIPE, WAWICO, LLUHUANA,
SAN JUAN DE DIOS, COLLICATE, SAN JUAN DE LA LIBERTAD, JOROBAMBA, NUEVA ESPERANZA Y YUNGASUYO DE LAS PROVINCIAS DE BAGUA Y UTCUBAMBA DEL DEPARTAMENTO DE AMAZONAS"
META 03: I.E.S. N° 16589- C.P. SAN JUAN DE DIOS- DISTRITO ARAMANGO – PROVINCIA DE BAGUA- REGION AMAZONAS.
UBICACIÓN: Localidad: SAN JUAN DE DIOS Distrito: ARAMANGO Provincia: BAGUA; Departamento: Amazonas
ITEM DESCRIPCION PARTIDA UND 1º MES 2º MES 3º MES 4º MES 5º MES 6º MES
08.01 CAPACITACION EN SEGURIDAD, SALUD Y PROTECCION AMBIENTAL und S/. 1,600.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
08.02 SEÑALIZACION DE SEGURIDAD EN OBRA Y PROTECCION AMBIENTAL und S/. 815.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
08.03 MANEJO ADECUADO DE RESIDUOS SOLIDOS DOMESTICOS E INDUSTRIALES und S/. 1,250.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
08.04 CONSTRUCCION DE LETRINAS PARA DISPOSICION DE EXCRETAS und S/. 767.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
08.05 PLAN DE CONTINGENCIA und S/. 680.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
08.06 CIERRE DE LA OBRA und S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 700.00

COSTO DIRECTO S/. 126,593.28 S/. 201,367.77 S/. 206,946.08 S/. 148,621.16 S/. 102,293.12 S/. 89,916.78

PORCENTAJE POR MES % 14.46% 22.99% 23.63% 16.97% 11.68% 10.27%

7
HIPE, WAWICO, LLUHUANA,
ZONAS"

TOTAL

S/. 211.37
S/. 52.54
S/. 335.70
S/. 1,350.82
S/. 680.61
S/. 1,000.00
S/. 378,200.00

S/. 654.32
S/. 805.70

S/. 3,207.62
S/. 2,473.26
S/. 2,023.54
S/. 1,206.41
S/. 427.83
S/. 474.97
S/. 150.87
S/. 2,698.19

S/. 874.03
S/. 4,690.81

S/. 7,612.62
S/. 1,969.95

S/. 3,974.91
S/. 2,411.58
S/. 6,077.18

S/. 4,014.27
S/. 3,721.74
S/. 1,581.97

S/. 5,906.30
S/. 7,217.21
S/. 9,123.02

S/. 146.71
S/. 161.22
S/. 46.62

8
HIPE, WAWICO, LLUHUANA,
ZONAS"

TOTAL

S/. 8,807.84
S/. 7,479.83
S/. 12,166.27

S/. 7,740.08
S/. 10,896.19
S/. 6,572.80
S/. 3,243.72

S/. 9,877.68
S/. 11,000.60
S/. 182.22

S/. 13,669.92
S/. 9,371.31
S/. 5,869.35
S/. 2,970.89
S/. 1,117.06
S/. 2,469.72

S/. 12,801.08

S/. 5,391.95
S/. 4,471.21
S/. 1,881.95
S/. 4,805.07
S/. 1,059.83
S/. 2,807.49
S/. 286.62

S/. 1,217.52
S/. 7,483.71

S/. 7,276.50
S/. 2,469.60
S/. 8,490.00
S/. 440.00

S/. 559.93
S/. 359.96

S/. 2,639.20

9
HIPE, WAWICO, LLUHUANA,
ZONAS"

TOTAL
S/. 6,083.81
S/. 7,948.08
S/. 625.21

S/. 7,778.20
S/. 511.56
S/. 3,041.87
S/. 2,702.86

S/. 2,329.56
S/. 1,811.40
S/. 998.55
S/. 1,097.10
S/. 793.63
S/. 313.44
S/. 1,602.06
S/. 1,167.75

S/. 1,540.00
S/. 390.00
S/. 210.00
S/. 1,421.00
S/. 2,540.86
S/. 423.20
S/. 424.50

S/. 656.82
S/. 701.68
S/. 496.86
S/. 917.60
S/. 270.00
S/. 135.88
S/. 313.00
S/. 423.16

S/. 944.00
S/. 658.80
S/. 347.75
S/. 274.98
S/. 114.05

S/. 48.08
S/. 59.20

10
HIPE, WAWICO, LLUHUANA,
ZONAS"

TOTAL

S/. 235.59
S/. 693.63
S/. 117.85
S/. 192.54
S/. 247.45

S/. 245.12

S/. 2,134.98
S/. 1,666.82

S/. 3,129.69
S/. 2,383.46
S/. 4,208.23

S/. 4,768.83
S/. 2,509.33
S/. 3,659.36

S/. 1,221.63
S/. 838.78
S/. 1,037.61

S/. 2,068.61
S/. 1,109.23
S/. 1,035.91
S/. 1,359.57
S/. 2,803.11

S/. 1,973.50

S/. 1,373.40
S/. 222.95

S/. 1,779.07
S/. 676.91

S/. 2,806.96

S/. 746.36
S/. 707.17
S/. 285.58

11
HIPE, WAWICO, LLUHUANA,
ZONAS"

TOTAL

S/. 63.60

S/. 132.99
S/. 258.84
S/. 182.85

S/. 602.71
S/. 742.14

S/. 1,083.36
S/. 1,969.67
S/. 1,037.43

S/. 7,133.08

S/. 9,023.26
S/. 12,289.11
S/. 4,487.95

S/. 12,812.53

S/. 14,191.80
S/. 1,773.12
S/. 5,166.15
S/. 470.64

S/. 1,763.01

S/. 14,520.09

S/. 4,302.79
S/. 905.32

S/. 21.17
S/. 26.07

S/. 328.43
S/. 657.29
S/. 279.15

12
HIPE, WAWICO, LLUHUANA,
ZONAS"

TOTAL
S/. 195.60

S/. 2,867.98
S/. 3,051.75
S/. 1,215.44

S/. 1,184.81

S/. 388.65

S/. 14.10
S/. 17.36

S/. 307.41
S/. 130.50

S/. 130.24

S/. 1,702.09
S/. 2,584.13
S/. 572.29

S/. 858.49
S/. 493.80

S/. 945.33

S/. 144.72
S/. 178.20

S/. 2,837.59
S/. 565.52
S/. 954.25

S/. 4,410.26

S/. 1,334.40

S/. 3,000.00

S/. 9,900.00

13
HIPE, WAWICO, LLUHUANA,
ZONAS"

TOTAL
S/. 1,600.00
S/. 815.00
S/. 1,250.00
S/. 767.00
S/. 680.00
S/. 700.00

S/. 875,738.18

100.00%

14
250000

200000

150000

Row 279
100000
AVANCE MENSUAL

50000

0
1 AVANCE MENSUAL
2
3
4 Row 279
5
6
 Row 279

AVANCE MENSUAL

ENSUAL