Documentos de Académico
Documentos de Profesional
Documentos de Cultura
2.00 UBICACIÓN
REGION : :LORETO
PROVINCIA : :LORETO
DISTRITO : :PUNCHANA
OBRA
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA
PRESUPUESTO OFERTA : S/. 12'782,461.71 Sin. IGV
PROGRAMADO EJECUTADO(FISICO)
VALORIZACION SIN IGV PARCIAL SIN IGV ACUMULADO SIN IGV PARCIAL SIN IGV ACUMULADO
Nº MES PARCIAL % ACUMULADO % PARCIAL % ACUMULADO % SITUACION
01 Dec-21 354,168.67 2.77% 354,168.67 2.77% 285,500.91 2.23% 285,500.91 2.23% ATRASADA -0.54%
12,782,461.71
OBRA:
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DISTRITO DE PUNCHANA – PROVINCIA DE MAYNAS – REGIÓN LORETO”
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP
DEPARTAMENTO :LORETO
VALOR CONTR. : S/. 12'782,461.71 Sin. IGV
88.87
PORCENTAJE
1
0.9
0.8
OBRA
ATRASADA 0.7
-0.00537202949485049 0.6
0.5
LEYENDA 0.4
CURVA REAL
0.2
0.1
MESES
0 1 2 3 4 5 6 7 8 9 10 11 12
Inicio
dic-21 ene-22 feb-22 mar-22 abr-22 may-22 jun-22 jul-22 ago-22 sep-22 oct-22 nov-22
01/12/21
MESES
PROG 0.00% 2.77% 8.29% 19.07% 38.05% 53.21% 57.77% 63.11% 68.32% 71.48% 76.03% 90.12% 100.00%
VAL ACUMULADO
PROG 2.77% ATRASADA -0.54%
REAL 2.23%
PROGRAMADO EJECUTADO
VALORIZACION SIN IGV PARCIAL SIN IGV ACUMULADO SIN IGV PARCIAL SIN IGV ACUMULADO
Nº MES PARCIAL % ACUMULADO % PARCIAL % ACUMULADO % SITUACION
01 Dec-21 354,168.67 2.77% 354,168.67 2.77% 260,823.36 2.23% 260,823.36 2.23% ATRASADA -0.54%
02 Jan-22 705,731.15 5.52% 1,059,899.82 8.29%
03 Feb-22 1,377,892.19 10.78% 2,437,792.01 19.07%
04 Mar-22 2,425,918.65 18.98% 4,863,710.67 38.05%
05 Apr-22 1,937,623.72 15.16% 6,801,334.38 53.21%
06 May-22 582,854.51 4.56% 7,384,188.89 57.77%
07 Jun-22 682,937.08 5.34% 8,067,125.98 63.11%
08 Jul-22 665,684.08 5.21% 8,732,810.06 68.32%
09 Aug-22 403,914.74 3.16% 9,136,724.80 71.48%
10 Sep-22 582,258.12 4.56% 9,718,982.92 76.03%
11 Oct-22 1,800,032.08 14.08% 11,519,015.00 90.12%
12 Nov-22 1,263,446.71 9.88% 12,782,461.71 100.00%
12,782,461.71
%
PONER VALORIZACIÓN RESPECTIVA
2.77% 1 0.00% 0
2.23% 1 0.00% 0
-0.54%
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DISTRITO DE PUNCHANA – PROVINCIA DE MAYNAS – REGIÓN LORETO”
MES 01 MES 02 MES 03 MES 04 MES 05 MES 06 MES 07 MES 08 MES 09 MES 10 MES 11 MES 12
01/12/2021 AL 01/01/2022 AL 01/02/2022 AL 01/03/2022 AL 01/04/2022 AL 01/05/2022 AL 01/06/2022 AL 01/07/2022 AL 01/08/2022 AL 01/09/2022 AL 01/10/2022 AL 01/11/2022 AL
31/12/2021 31/01/2022 28/02/2021 31/03/2022 30/04/2022 31/05/2022 30/06/2022 31/07/2022 31/08/2022 30/09/2022 31/10/2022 30/11/2022
ITEM DESCRIPCIÓN UND. METRADO PRECIO S/. PARCIAL S/.
OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y
01 SALUD S/ 257,090.16
01.01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES S/ 244,093.73
01.01.01 CONSTRUCCIONES PROVISIONALES S/ 30,822.81
CONSTRUCCIONES PROVISIONALES (techo de crisnejas, piso de tierra,
13,226.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,226.00
01.01.01.01 bastidor de madera 2"x2")
CERCO PERIMETRICO PROVISIONAL C/CALAMINA Y LISTONES DE
M2 100.00 S/ 132.26 S/ 13,226.00 0.00
01.01.01.02 MADERA ML 179.48 S/ 78.03 S/ 14,004.82 14,004.82 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14,004.82 0.00
01.01.01.03 SERVICIOS HIGIENICOS PARA PERSONAL DE OBRA und 2.00 S/ 1,300.00 S/ 2,600.00 2,600.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,600.00 0.00
01.01.01.04 GIGANTOGRAFIA 2.70 x 3.60m con bastidor de madera 2"x2" und 1.00 S/ 991.99 S/ 991.99 991.99 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 991.99 0.00
01.01.02 INSTALACIONES PROVISIONALES S/ 2,494.49
01.01.02.01 AGUA PARA LA CONSTRUCCION S/ 1,334.84
POZA DE ALMACENAMIENTO DE AGUA DE LADRILLO TARRAJEADO
01.01.02.01.01 DE 1.00 xund 2.00X1.20m 2.00 S/ 667.42 S/ 1,334.84
1,334.84 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,334.84 0.00
01.01.02.02 DESAGUE PARA LA CONSTRUCCION S/ 1,159.65
01.01.02.02.01 SISTEMA DE BOMBEO día 45.00 S/ 25.77 S/ 1,159.65 1,159.65 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,159.65 0.00
01.01.03 TRABAJOS PRELIMINARES S/ 2,774.87
01.01.03.01 LIMPIEZA DE TERRENO MANUAL M2 2,025.45 S/ 1.37 S/ 2,774.87 2,312.39 462.48 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,774.87 0.00
01.01.04 ESTUDIO BACTERIOLOGICO S/ 18,763.26
01.01.04.01 PERFORACION DE POZO TUBULAR PARA ESTUDIO BACTERIOLOGICO und 1.00 S/ 18,763.26 S/ 18,763.26 18,763.26 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,763.26 0.00
01.01.05 REMOCIONES S/ 33,712.47
01.01.05.01 DESMONTAJE DE COBERTURA EXISTENTE M2 1,179.17 S/ 28.59 S/ 33,712.47 33,712.47 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 33,712.47 0.00
01.01.06 DEMOLICIONES S/ 74,299.40
01.01.06.01 DEMOLICION DE ESTRUCTURAS EXISTENTES DE MADERA M2 1,179.17 S/ 32.95 S/ 38,853.65 38,853.65 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38,853.65 0.00
01.01.06.02 ELIMINACION DE DEMOLICIONES S/ 35,445.75
01.01.06.02.01 ELIMINACIÓN DE MATERIAL EXCEDENTE M3 707.50 S/ 50.10 S/ 35,445.75 35,445.75 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35,445.75 0.00
01.01.07 TRAZO, NIVELES Y REPLANTEO S/ 3,058.43
01.01.07.01 TRAZO NIVELES Y REPLANTEO M2 2,025.45 S/ 1.51 S/ 3,058.43 0.00 3,058.43 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,058.43 0.00
MOVILIZACION Y DESMOVILIZACION DE MATERIALES, EQUIPOS
01.01.08 Y HERRAMIENTAS S/ 78,168.00
01.01.08.01 TRANSPORTE DE MATERIALES, EQUIPOS HERRAMIENTAS ton 651.40 S/ 120.00 S/ 78,168.00 78,168.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 78,168.00 0.00
01.02 SEGURIDAD Y SALUD S/ 12,996.43
ELABORACION, IMPLEMENTACION Y ADMINISTRACION DEL
01.02.01 PLAN SE SEGURIDAD Y SALUD EN EL TRABAJO S/ 11,746.43
ELABORACION, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE
01.02.01.01 SEGURIDADY SALUD EN EL TRABAJO und 1.00 S/ 1,000.00 S/ 1,000.00
1,000.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,000.00 0.00
01.02.01.02 EQUIPOS DE PROTECCION INDIVIDUAL und 1.00 S/ 4,925.00 S/ 4,925.00 4,925.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,925.00 0.00
01.02.01.03 EQUIPOS DE PROTECCION COLECTIVA und 1.00 S/ 4,150.00 S/ 4,150.00 4,150.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,150.00 0.00
01.02.01.04 SEÑALIZACION TEMPORAL DE SEGURIDAD und 1.00 S/ 171.43 S/ 171.43 171.43 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 171.43 0.00
01.02.01.05 CAPACITACION EN SEGURIDAD SALUD und 1.00 S/ 1,500.00 S/ 1,500.00 1,500.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 0.00
RECURSOS P/RESPUESTA ANTE EMERGENCIAS EN SEGURIDAD Y
01.02.02 SALUD S/ 1,250.00
RECURSOS PARA RESPUESTA ANTE EMERGENCIAS EN SEGURIDAD
01.02.02.01 SALUD DURANTE EL TRABAJO und 1.00 S/ 1,250.00 S/ 1,250.00
1,250.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,250.00 0.00
02 ESTRUCTURAS S/ 7,189,758.79
02.01 MOVIMIENTO DE TIERRAS S/ 617,798.38
02.01.01 NIVELACION DE TERRENO S/ 2,601.47
02.01.01.01 NIVELACION Y APISONADO MANUAL M2. 1,227.11 S/ 2.12 S/ 2,601.47 0.00 2,601.47 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,601.47 0.00
02.01.02 EXCAVACIONES S/ 159,452.57
02.01.02.01 EXCAVACION DE ZANJAS PARA ZAPATAS M3 1,360.78 S/ 49.34 S/ 67,140.89 0.00 15,106.70 S/.46,998.62 5,035.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 67,140.89 0.00
02.01.02.02 EXCAVACION DE ZANJAS PARA VIGA DE CIMENTACION M3 1,870.93 S/ 49.34 S/ 92,311.69 0.00 36,924.68 S/.55,387.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 92,311.69 0.00
02.01.03 RELLENOS S/ 101,293.18
02.01.03.01 RELLENO COMPACTADO CON MATERIAL PROPIO SELECCIONADO M3 2,511.98 S/ 29.67 S/ 74,530.45 0.00 0.00 S/.0.00 74,530.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 74,530.45 0.00
02.01.03.02 CAMA DE ARENA E= 0.10 M M2. 1,281.74 S/ 20.88 S/ 26,762.73 0.00 0.00 S/.0.00 26,762.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26,762.73 0.00
02.01.04 ELIMINACION DE MATERIAL EXCEDENTE S/ 28,314.18
ELIMINACIÓN DE MATERIAL EXCEDENTE FUERA DE LA OBRA, INCL.
02.01.04.01 % DE ESPONJAMIENTO M3 719.73 S/ 39.34 S/ 28,314.18
0.00 0.00 S/.0.00 28,314.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28,314.18 0.00
02.01.05 TABLAESTACADO O ENTIBADO S/ 326,136.98
02.01.05.01 ENTIBADO PARA ZAPATAS m2 3,252.73 S/ 53.78 S/ 174,931.82 0.00 8,746.59 S/.122,452.27 43,732.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 174,931.82 0.00
02.01.05.02 ENTIBADO PARA VIGAS DE CIMENTACION m2 2,811.55 S/ 53.78 S/ 151,205.16 0.00 151,205.16 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 151,205.16 0.00
02.02 OBRAS DE CONCRETO SIMPLE S/ 104,626.68
02.02.01 FALSA ZAPATA F'C = 100 KG/CM2 M3 334.78 S/ 301.49 S/ 100,932.82 0.00 87,511.24 S/.9,889.59 3,532.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100,932.83 0.01
02.02.02 SOLADO PARA VIGA DE CIMENTACION, E=2" C:A (1:10) M2. 214.51 S/ 17.22 S/ 3,693.86 0.00 0.00 S/.3,164.78 529.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,693.86 0.00
02.03 OBRAS DE MORTERO ARMADO S/ 6,004,008.88
02.03.01 ZAPATAS S/ 260,602.73
02.03.01.01 MORTERO F'C = 210 KG/CM2 M3 315.11 S/ 514.84 S/ 162,231.23 0.00 0.00 S/.0.00 155,106.44 7,124.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 162,231.23 0.00
02.03.01.02 ACERO CORRUGADO Ø 5/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 11,920.44 S/ 5.87 S/ 69,972.98 0.00 0.00 S/.0.00 69,972.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 69,972.98 0.00
02.03.01.03 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 4,772.86 S/ 5.95 S/ 28,398.52 0.00 0.00 S/.0.00 28,398.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28,398.52 0.00
02.03.02 VIGA DE CIMENTACION S/ 357,600.82
02.03.02.01 MORTERO F'C = 210 KG/CM2 M3 115.82 S/ 514.84 S/ 59,628.77 0.00 0.00 S/.0.00 0.00 59,628.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 59,628.77 0.00
02.03.02.02 ENCOFRADO Y DESENCOFRADO M2. 532.77 S/ 27.52 S/ 14,661.83 0.00 0.00 S/.0.00 10,135.93 4,525.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14,661.83 0.00
02.03.02.03 ACERO CORRUGADO Ø 1" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 26,506.66 S/ 6.36 S/ 168,582.36 0.00 0.00 S/.0.00 168,582.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 168,582.36 0.00
02.03.02.04 ACERO CORRUGADO Ø 3/4" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 5,358.99 S/ 6.16 S/ 33,011.38 0.00 0.00 S/.0.00 0.00 0.00 33,011.38 0.00 0.00 0.00 0.00 0.00 0.00 33,011.38 0.00
02.03.02.05 ACERO CORRUGADO Ø 5/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 6,546.93 S/ 5.87 S/ 38,430.48 0.00 0.00 S/.0.00 0.00 0.00 38,430.48 0.00 0.00 0.00 0.00 0.00 0.00 38,430.48 0.00
02.03.02.06 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 3,624.37 S/ 5.95 S/ 21,565.00 0.00 0.00 S/.0.00 0.00 0.00 21,565.00 0.00 0.00 0.00 0.00 0.00 0.00 21,565.00 0.00
02.03.02.07 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 3,626.21 S/ 5.99 S/ 21,721.00 0.00 0.00 S/.0.00 0.00 0.00 21,721.00 0.00 0.00 0.00 0.00 0.00 0.00 21,721.00 0.00
02.03.03 COLUMNAS S/ 598,187.22
02.03.03.01 MORTERO F'C = 210 KG/CM2 M3 220.38 S/ 514.84 S/ 113,460.44 0.00 0.00 S/.0.00 0.00 0.00 111,865.80 1,594.64 0.00 0.00 0.00 0.00 0.00 113,460.44 0.00
02.03.03.02 ENCOFRADO Y DESENCOFRADO M2. 2,303.69 S/ 27.52 S/ 63,397.55 0.00 0.00 S/.0.00 0.00 0.00 63,397.55 0.00 0.00 0.00 0.00 0.00 0.00 63,397.55 0.00
02.03.03.03 ACERO CORRUGADO Ø 1" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 3,292.82 S/ 6.36 S/ 20,942.34 0.00 0.00 S/.0.00 0.00 19,399.33 1,543.01 0.00 0.00 0.00 0.00 0.00 0.00 20,942.34 0.00
02.03.03.04 ACERO CORRUGADO Ø 3/4" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 17,780.77 S/ 6.16 S/ 109,529.54 0.00 0.00 S/.0.00 0.00 102,035.84 7,493.70 0.00 0.00 0.00 0.00 0.00 0.00 109,529.54 0.00
02.03.03.05 ACERO CORRUGADO Ø 5/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 13,040.86 S/ 5.87 S/ 76,549.85 0.00 0.00 S/.0.00 0.00 71,774.28 4,775.57 0.00 0.00 0.00 0.00 0.00 0.00 76,549.85 0.00
02.03.03.06 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 3,967.90 S/ 5.95 S/ 23,609.01 0.00 S/.0.00 S/.0.00 S/ 0.00 S/ 22,164.40 S/ 1,444.61 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 23,609.01 0.01
02.03.03.07 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 24,556.39 S/ 5.99 S/ 147,092.78 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 138,978.19 S/ 8,114.59 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 147,092.78 0.00
02.03.03.08 COLUMNAS DE CONFINAMIENTO S/ 43,605.72
02.03.03.08.01 MORTERO F'C = 175 KG/CM2 M3 18.14 S/ 447.24 S/ 8,112.93 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 8,112.93 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 8,112.93 0.00
02.03.03.08.02 ENCOFRADO Y DESENCOFRADO M2. 393.68 S/ 27.52 S/ 10,834.07 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 10,834.07 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 10,834.07 0.00
02.03.03.08.03 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 2,385.98 S/ 5.95 S/ 14,196.58 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 14,196.58 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 14,196.58 0.00
02.03.03.08.04 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 1,746.60 S/ 5.99 S/ 10,462.13 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 10,462.13 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 10,462.13 0.00
02.03.04 VIGAS S/ 498,172.67
02.03.04.01 MORTERO F'C = 210 KG/CM2 M3 237.05 S/ 514.84 S/ 122,042.82 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 122,042.82 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 122,042.82 0.00
02.03.04.02 ENCOFRADO Y DESENCOFRADO M2. 2,291.49 S/ 27.52 S/ 63,061.80 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 63,061.80 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 63,061.80 0.00
02.03.04.03 ACERO CORRUGADO Ø 3/4" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 143.22 S/ 6.16 S/ 882.24 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 882.24 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 882.24 0.00
02.03.04.04 ACERO CORRUGADO Ø 5/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 11,837.09 S/ 5.87 S/ 69,483.72 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 69,483.72 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 69,483.72 0.00
02.03.04.05 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 8,483.75 S/ 5.95 S/ 50,478.31 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 50,478.31 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 50,478.31 0.00
02.03.04.06 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 26,231.44 S/ 5.99 S/ 157,126.33 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 157,126.33 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 157,126.33 0.00
02.03.04.07 VIGAS DE CONFINAMIENTO S/ 35,097.45
02.03.04.07.01 MORTERO F'C = 175 KG/CM2 M3 14.23 S/ 447.24 S/ 6,364.23 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,364.23 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 6,364.23 0.00
02.03.04.07.02 ENCOFRADO Y DESENCOFRADO M2. 303.64 S/ 27.52 S/ 8,356.17 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 8,356.17 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 8,356.17 0.00
02.03.04.07.03 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 1,968.40 S/ 5.95 S/ 11,711.98 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 11,711.98 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 11,711.98 0.00
02.03.04.07.04 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 1,446.59 S/ 5.99 S/ 8,665.07 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 8,665.07 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 8,665.07 0.00
02.03.05 LOSAS ALIGERADAS S/ 349,021.87
02.03.05.01 MORTERO F'C = 210 KG/CM2 M3 244.08 S/ 514.84 S/ 125,662.15 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 125,662.15 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 125,662.15 0.00
02.03.05.02 ENCOFRADO Y DESENCOFRADO M2. 2,910.52 S/ 27.52 S/ 80,097.51 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 38,889.20 S/ 41,208.31 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 80,097.51 0.00
02.03.05.03 ACERO LISO Ø 1/4" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 2,370.81 S/ 5.86 S/ 13,892.95 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 13,892.95 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 13,892.95 0.00
02.03.05.04 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 13,403.84 S/ 5.95 S/ 79,752.85 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 79,752.85 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 79,752.85 0.00
02.03.05.05 TECNOPOR TIRA (1.20m. X 30 X 15 CM). PARA LOSA ALIGERADA M2. 2,930.68 S/ 16.93 S/ 49,616.41 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 49,616.41 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 49,616.41 0.00
02.03.06 ESCALERA S/ 18,297.30
02.03.06.01 MORTERO F'C = 175 KG/CM2 M3 21.75 S/ 447.24 S/ 9,727.47 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 9,727.47 S/ 0.00 S/ 0.00 S/ 0.00 9,727.47 0.00
02.03.06.02 ENCOFRADO Y DESENCOFRADO M2. 105.09 S/ 27.52 S/ 2,892.08 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,644.10 S/ 247.98 S/ 0.00 S/ 0.00 S/ 0.00 2,892.08 0.00
02.03.06.03 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 477.33 S/ 5.95 S/ 2,840.11 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,744.41 S/ 95.70 S/ 0.00 S/ 0.00 S/ 0.00 2,840.11 0.00
02.03.06.04 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. Kg 473.73 S/ 5.99 S/ 2,837.64 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,746.13 S/ 91.51 S/ 0.00 S/ 0.00 S/ 0.00 2,837.64 0.00
02.03.07 TRIBUNA S/ 13,250.82
02.03.07.01 MORTERO F'C = 175 KG/CM2 M3 3.26 S/ 447.24 S/ 1,458.00 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,458.00 S/ 0.00 1,458.00 0.00
02.03.07.02 ENCOFRADO Y DESENCOFRADO M2. 38.91 S/ 27.52 S/ 1,070.80 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 756.00 S/ 314.80 S/ 0.00 1,070.80 0.00
02.03.07.03 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 1,686.51 S/ 5.95 S/ 10,034.73 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 10,034.73 S/ 0.00 10,034.73 0.00
02.03.07.04 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 114.74 S/ 5.99 S/ 687.29 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 687.29 S/ 0.00 687.29 0.00
02.03.08 RAMPAS S/ 12,489.70
02.03.08.01 MORTERO F'C = 175 KG/CM2 M3. 7.46 S/ 447.24 S/ 3,336.41 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,336.41 S/ 0.00 S/ 0.00 S/ 0.00 3,336.41 0.00
02.03.08.02 ENCOFRADO Y DESENCOFRADO m2 62.49 S/ 27.52 S/ 1,719.72 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,719.72 S/ 0.00 S/ 0.00 S/ 0.00 1,719.72 0.00
02.03.08.03 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 1,249.34 S/ 5.95 S/ 7,433.57 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 7,433.57 S/ 0.00 S/ 0.00 S/ 0.00 7,433.57 0.00
02.03.09 ESTRUCTURAS MENORES S/ 6,050.08
02.03.09.01 MACETERO S/ 3,204.11
02.03.09.01.01 MORTERO F'C = 175 KG/CM2 M3. 2.45 S/ 447.24 S/ 1,095.74 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,095.74 S/ 0.00 S/ 0.00 S/ 0.00 1,095.74 0.00
02.03.09.01.02 ENCOFRADO Y DESENCOFRADO m2 38.40 S/ 27.52 S/ 1,056.77 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,056.77 S/ 0.00 S/ 0.00 S/ 0.00 1,056.77 0.00
02.03.09.01.03 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 175.56 S/ 5.99 S/ 1,051.60 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,051.60 S/ 0.00 S/ 0.00 S/ 0.00 1,051.60 0.00
02.03.09.02 MESA Y LAVATORIOS DE MORTERO S/ 2,845.97
02.03.09.02.01 MORTERO F'C = 175 KG/CM2 M3. 2.64 S/ 447.24 S/ 1,180.71 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,180.71 S/ 0.00 S/ 0.00 S/ 0.00 1,180.71 0.00
02.03.09.02.02 ENCOFRADO Y DESENCOFRADO m2 18.52 S/ 27.52 S/ 509.67 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 509.67 S/ 0.00 S/ 0.00 S/ 0.00 509.67 0.00
02.03.09.02.03 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 192.92 S/ 5.99 S/ 1,155.59 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,155.59 S/ 0.00 S/ 0.00 S/ 0.00 1,155.59 0.00
02.03.10 CISTERNA S/ 60,593.96
02.03.10.01 MORTERO F'C = 210 KG/CM2 M3. 25.60 S/ 514.84 S/ 13,179.90 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 13,179.90 S/ 0.00 S/ 0.00 S/ 0.00 13,179.90 0.00
02.03.10.02 MORTERO F'C = 280 KG/CM2 M3. 33.05 S/ 540.84 S/ 17,874.76 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 17,874.76 S/ 0.00 S/ 0.00 S/ 0.00 17,874.76 0.00
02.03.10.03 ENCOFRADO Y DESENCOFRADO m2 268.28 S/ 27.52 S/ 7,383.07 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 7,383.07 S/ 0.00 S/ 0.00 S/ 0.00 7,383.07 0.00
02.03.10.04 ACERO CORRUGADO Ø 3/4" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 196.76 S/ 6.16 S/ 1,212.04 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,212.04 S/ 0.00 S/ 0.00 S/ 0.00 1,212.04 0.00
02.03.10.05 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 2,155.41 S/ 5.95 S/ 12,824.69 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 12,824.69 S/ 0.00 S/ 0.00 S/ 0.00 12,824.69 0.00
02.03.10.06 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 1,355.51 S/ 5.99 S/ 8,119.50 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 8,119.50 S/ 0.00 S/ 0.00 S/ 0.00 8,119.50 0.00
02.03.11 TANQUE ELEVADO S/ 17,582.40
02.03.11.01 MORTERO F'C = 280 KG/CM2 M3. 10.42 S/ 540.84 S/ 5,635.55 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,635.55 S/ 0.00 S/ 0.00 5,635.55 0.00
02.03.11.02 ENCOFRADO Y DESENCOFRADO m2 54.81 S/ 27.52 S/ 1,508.37 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,508.37 S/ 0.00 S/ 0.00 1,508.37 0.00
02.03.11.03 ACERO CORRUGADO Ø 3/4" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 183.63 S/ 6.16 S/ 1,131.16 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,088.24 S/ 42.92 S/ 0.00 S/ 0.00 1,131.16 0.00
02.03.11.04 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 1,392.83 S/ 5.95 S/ 8,287.34 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 8,008.08 S/ 279.26 S/ 0.00 S/ 0.00 8,287.34 0.00
02.03.11.05 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 170.28 S/ 5.99 S/ 1,019.98 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 987.09 S/ 32.89 S/ 0.00 S/ 0.00 1,019.98 0.00
02.03.12 MURO DE PROTECCION PARA TANQUE BIODIGESTOR S/ 23,433.81
02.03.12.01 MORTERO F'C = 280 KG/CM2 M3. 14.67 S/ 540.84 S/ 7,934.12 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 7,934.12 S/ 0.00 S/ 0.00 7,934.12 0.00
02.03.12.02 ENCOFRADO Y DESENCOFRADO m2 182.36 S/ 27.52 S/ 5,018.55 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,018.55 S/ 0.00 S/ 0.00 5,018.55 0.00
02.03.12.03 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 1,381.90 S/ 5.95 S/ 8,222.31 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 8,222.31 S/ 0.00 S/ 0.00 8,222.31 0.00
02.03.12.04 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 377.10 S/ 5.99 S/ 2,258.83 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,258.83 S/ 0.00 S/ 0.00 2,258.83 0.00
02.03.13 CUNETAS S/ 81,304.87
02.03.13.01 MORTERO F'C = 175 KG/CM2 M3. 39.33 S/ 447.24 S/ 17,589.95 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 17,589.95 S/ 0.00 S/ 0.00 17,589.95 0.00
02.03.13.02 ENCOFRADO Y DESENCOFRADO m2 407.89 S/ 27.52 S/ 11,225.13 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 11,225.13 S/ 0.00 S/ 0.00 11,225.13 0.00
02.03.13.03 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 8,728.85 S/ 5.99 S/ 52,285.81 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 52,285.81 S/ 0.00 S/ 0.00 52,285.81 0.00
02.03.13.04 JUNTAS ASFALTICA DE 1" C/TECKNOPOR @ 9.00m m 30.40 S/ 6.71 S/ 203.98 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 203.98 S/ 0.00 S/ 0.00 203.98 0.00
02.03.14 ESTRUCTURA DE MURETE PARA MOTOR DEL POZO S/ 2,226.27
02.03.14.01 MORTERO F'C = 175 KG/CM2 M3. 1.77 S/ 447.24 S/ 791.61 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 791.61 S/ 0.00 S/ 0.00 791.61 0.00
MURO DE LADRILLO TUBULAR DE ARCILLA (0.21x0.10x0.15m) AMARRE
02.03.14.02 CANTO MORTERO 1:5 JUNTA 1.5 cm. M2. 4.84 S/ 52.85 S/ 255.79
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 255.79 S/ 0.00 S/ 0.00 255.79 0.00
02.03.14.03 ENCOFRADO Y DESENCOFRADO m2 21.11 S/ 27.52 S/ 580.95 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 580.95 S/ 0.00 S/ 0.00 580.95 0.00
02.03.14.04 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 66.43 S/ 5.99 S/ 397.92 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 397.92 S/ 0.00 S/ 0.00 397.92 0.00
PUERTA METALICO PARA MOTO DE POZO ARTESIANO DE 0.45x0.70
02.03.14.05 mts, incluje cerradura und 1.00 S/ 200.00 S/ 200.00
0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 200.00 S/ 0.00 S/ 0.00 200.00 0.00
02.03.15 PILOTES METALICOS S/ 3,705,194.35
02.03.15.01 PILOTE DE SCHELUDE 40 DE 10", L=9.00m. - SUMINISTRO und 864.00 S/ 1,842.65 S/ 1,592,049.60 0.00 S/.243,304.34 S/ 559,217.36 S/ 481,990.22 S/ 307,537.68 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 1,592,049.60 0.00
02.03.15.02 REFORZAMIENTO PROMEDIO EN PUNTA DE PILOTES und 864.00 S/ 276.54 S/ 238,930.56 0.00 S/.0.00 S/ 35,043.15 S/ 98,757.96 S/ 95,572.22 S/ 9,557.22 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 238,930.55 -0.01
02.03.15.03 DESCABEZADO DE PILOTES und 864.00 S/ 270.83 S/ 233,997.12 0.00 S/.0.00 S/ 34,319.58 S/ 96,718.81 S/ 93,598.85 S/ 9,359.88 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 233,997.12 0.00
PLANCHA CIRCULAR E=1/4" CON DIAMETRO IGUAL AL INTERNO DE
02.03.15.04 PILOTE und 864.00 S/ 41.49 S/ 35,847.36 0.00 S/.0.00 S/ 5,257.61 S/ 14,816.91 S/ 14,338.94 S/ 1,433.89 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 35,847.35 -0.01
02.03.15.05 HINCADO DE PILOTES CON TUBERIA Ø 10" CON EQUIPO VERTICAL ML 7,776.00 S/ 125.38 S/ 974,954.88 0.00 S/.0.00 S/ 142,993.38 S/ 402,981.35 S/ 389,981.95 S/ 38,998.20 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 974,954.88 0.00
02.03.15.06 RELLENO EN INTERIOR PILOTES CON MORTERO F'C = 245 KG/CM2 M3. 381.02 S/ 554.58 S/ 211,306.07 0.00 S/.0.00 S/ 30,991.56 S/ 87,339.84 S/ 84,522.43 S/ 8,452.24 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 211,306.07 0.00
02.03.15.07 ACERO CORRUGADO Ø 1/2" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 32,854.12 S/ 5.95 S/ 195,482.01 0.00 S/.0.00 S/ 28,670.69 S/ 80,799.23 S/ 78,192.80 S/ 7,819.28 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 195,482.00 -0.01
02.03.15.08 ACERO CORRUGADO Ø 3/8" F'Y=4200 Kg/cm2, Inc. colocado + 5% desp. kg 21,482.50 S/ 5.99 S/ 128,680.18 0.00 S/.0.00 S/ 18,873.09 S/ 53,187.81 S/ 51,472.07 S/ 5,147.21 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 128,680.18 0.00
02.03.15.09 PINTURA ANTICORROSIVA EN PILOTES, dos manos M2. 6,104.16 S/ 12.48 S/ 76,179.92 0.00 S/.0.00 S/ 11,971.13 S/ 33,736.82 S/ 30,471.97 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 76,179.92 0.00
02.03.15.10 PRUEBA DE CARGA DINAMICA und 1.00 S/ 10,000.00 S/ 10,000.00 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 10,000.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 10,000.00 0.00
02.03.15.11 PRUEBA INTEGRAL DE PILOTES und 5.00 S/ 1,553.33 S/ 7,766.65 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 7,766.65 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 7,766.65 0.00
02.04 ESTRUCTURAS METALICAS S/ 463,324.85
02.04.01 TIJERALES Y RETICULADOS S/ 263,222.99
02.04.01.01 ARMADO DE TIJERALES S/ 201,286.59
02.04.01.01.01 LOSA DEPORTIVA S/ 81,520.63
02.04.01.01.01.01 ARCO PARABOLICO (API-1) con tubo F°G° Ø 1 1/2" x 2.5mm und 8.00 S/ 5,158.39 S/ 41,267.12 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 41,267.12 S/ 0.00 41,267.12 0.00
02.04.01.01.01.02 ATIESADOR PLATINA DE 2", E= 1/4" m 877.40 S/ 17.48 S/ 15,336.95 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 15,336.95 S/ 0.00 15,336.95 0.00
02.04.01.01.01.03 PLANCHA METALICA DE 0.40x0.60m, e= 3/8" - A36 und 16.00 S/ 408.94 S/ 6,543.04 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,543.04 S/ 0.00 6,543.04 0.00
02.04.01.01.01.04 TENSOR DE FIERRO LISO Ø 5/8" m 573.76 S/ 12.09 S/ 6,936.76 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,936.76 S/ 0.00 6,936.76 0.00
02.04.01.01.01.05 TENSOR DE FIERRO LISO Ø 1/2" m 331.76 S/ 12.65 S/ 4,196.76 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,196.76 S/ 0.00 4,196.76 0.00
02.04.01.01.01.06 TEMPLADOR DE ACERO LISO Ø 5/8" (entre arcos parabólicos) und 192.00 S/ 21.41 S/ 4,110.72 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,110.72 S/ 0.00 4,110.72 0.00
02.04.01.01.01.07 TEMPLADOR DE ACERO LISO Ø 1/2" (entre arcos parabólicos) und 176.00 S/ 17.78 S/ 3,129.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,129.28 S/ 0.00 3,129.28 0.00
02.04.01.01.02 MODULOS S/ 119,765.96 -119,765.96
02.04.01.01.02.01 ARMADO DE TIJERAL METALICO (20.39 X 2.35)TM-01 und 1.00 S/ 4,383.21 S/ 4,383.21 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,383.21 S/ 0.00 S/ 0.00 4,383.21 0.00
02.04.01.01.02.02 ARMADO DE TIJERAL METALICO (16.13 X 1.92)TM-02 und 1.00 S/ 3,541.24 S/ 3,541.24 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,541.24 S/ 0.00 S/ 0.00 3,541.24 0.00
02.04.01.01.02.03 ARMADO DE TIJERAL METALICO (11.86 X 1.49)TM-03 und 1.00 S/ 2,834.61 S/ 2,834.61 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,834.61 S/ 0.00 S/ 0.00 2,834.61 0.00
02.04.01.01.02.04 ARMADO DE TIJERAL METALICO (7.50 X 1.05)TM-04 und 1.00 S/ 1,629.77 S/ 1,629.77 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,629.77 S/ 0.00 S/ 0.00 1,629.77 0.00
02.04.01.01.02.05 ARMADO DE TIJERAL METALICO (23.12 X 2.35)TM-05 und 1.00 S/ 5,687.42 S/ 5,687.42 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,687.42 S/ 0.00 S/ 0.00 5,687.42 0.00
02.04.01.01.02.06 ARMADO DE TIJERAL METALICO (22.65 X 2.35)TM-06 und 1.00 S/ 5,503.50 S/ 5,503.50 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,503.50 S/ 0.00 S/ 0.00 5,503.50 0.00
02.04.01.01.02.07 ARMADO DE TIJERAL METALICO (2.17 X 0.60)TM-07 und 1.00 S/ 683.24 S/ 683.24 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 683.24 S/ 0.00 S/ 0.00 683.24 0.00
02.04.01.01.02.08 ARMADO DE TIJERAL METALICO (5.48 X 1.07)TM-08 und 1.00 S/ 1,326.32 S/ 1,326.32 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,326.32 S/ 0.00 S/ 0.00 1,326.32 0.00
02.04.01.01.02.09 ARMADO DE TIJERAL METALICO (8.80 X 1.53)TM-09 und 1.00 S/ 1,940.22 S/ 1,940.22 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,940.22 S/ 0.00 S/ 0.00 1,940.22 0.00
02.04.01.01.02.10 ARMADO DE TIJERAL METALICO (11.75 X 1.94)TM-10 und 1.00 S/ 2,918.65 S/ 2,918.65 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,918.65 S/ 0.00 S/ 0.00 2,918.65 0.00
02.04.01.01.02.11 ARMADO DE TIJERAL METALICO (9.94 X 1.69)TM-11 und 2.00 S/ 2,453.46 S/ 4,906.92 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,906.92 S/ 0.00 S/ 0.00 4,906.92 0.00
02.04.01.01.02.12 ARMADO DE TIJERAL METALICO (23.99 X 2.35)TM-12 und 3.00 S/ 5,344.20 S/ 16,032.60 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 16,032.60 S/ 0.00 S/ 0.00 16,032.60 0.00
02.04.01.01.02.13 ARMADO DE TIJERAL METALICO (9.13 X 2.35)TM-13 und 2.00 S/ 2,275.57 S/ 4,551.14 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,551.14 S/ 0.00 S/ 0.00 4,551.14 0.00
02.04.01.01.02.14 ARMADO DE TIJERAL METALICO (15.50 X 2.35)TM-14 und 1.00 S/ 3,852.82 S/ 3,852.82 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,852.82 S/ 0.00 S/ 0.00 3,852.82 0.00
02.04.01.01.02.15 ARMADO DE TIJERAL METALICO (8.63 X 2.35)TM-15 und 1.00 S/ 2,560.08 S/ 2,560.08 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,560.08 S/ 0.00 S/ 0.00 2,560.08 0.00
02.04.01.01.02.16 ARMADO DE TIJERAL METALICO (11.08 X 2.35)TM-16 und 1.00 S/ 3,065.93 S/ 3,065.93 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,065.93 S/ 0.00 S/ 0.00 3,065.93 0.00
02.04.01.01.02.17 ARMADO DE TIJERAL METALICO (2.76 X 2.35)TM-17 und 1.00 S/ 999.92 S/ 999.92 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 999.92 S/ 0.00 S/ 0.00 999.92 0.00
02.04.01.01.02.18 ARMADO DE TIJERAL METALICO (5.78 X 2.35)TM-18 und 1.00 S/ 1,722.17 S/ 1,722.17 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,722.17 S/ 0.00 S/ 0.00 1,722.17 0.00
02.04.01.01.02.19 ARMADO DE TIJERAL METALICO (6.82 X 2.35)TM-19 und 1.00 S/ 1,865.91 S/ 1,865.91 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,865.91 S/ 0.00 S/ 0.00 1,865.91 0.00
02.04.01.01.02.20 ARMADO DE TIJERAL METALICO (6.51 X 2.35)TM-20 und 1.00 S/ 1,722.17 S/ 1,722.17 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,722.17 S/ 0.00 S/ 0.00 1,722.17 0.00
02.04.01.01.02.21 ARMADO DE TIJERAL METALICO (5.51 X 2.35)TM-21 und 1.00 S/ 1,563.83 S/ 1,563.83 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,563.83 S/ 0.00 S/ 0.00 1,563.83 0.00
02.04.01.01.02.22 ARMADO DE TIJERAL METALICO (3.51 X 2.35)TM-22 und 1.00 S/ 1,185.26 S/ 1,185.26 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,185.26 S/ 0.00 S/ 0.00 1,185.26 0.00
02.04.01.01.02.23 ARMADO DE TIJERAL METALICO (12.45 X 2.35)TM-23 und 1.00 S/ 3,267.44 S/ 3,267.44 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,267.44 S/ 0.00 S/ 0.00 3,267.44 0.00
02.04.01.01.02.24 ARMADO DE TIJERAL METALICO (1.08 X 1.00)TM-24 und 23.00 S/ 391.83 S/ 9,012.09 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 9,012.09 S/ 0.00 S/ 0.00 9,012.09 0.00
02.04.01.01.02.25 ARMADO DE TIJERAL METALICO (6.91 X 2.35)TM-25 und 1.00 S/ 1,775.91 S/ 1,775.91 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,775.91 S/ 0.00 S/ 0.00 1,775.91 0.00
02.04.01.01.02.26 ARMADO DE TIJERAL METALICO (15.65 X 2.35)TM-26 und 3.00 S/ 3,504.81 S/ 10,514.43 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 10,514.43 S/ 0.00 S/ 0.00 10,514.43 0.00
02.04.01.01.02.27 ARMADO DE TIJERAL METALICO (11.25 X 2.35)TM-27 und 1.00 S/ 2,906.98 S/ 2,906.98 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,906.98 S/ 0.00 S/ 0.00 2,906.98 0.00
02.04.01.01.02.28 ARMADO DE TIJERAL METALICO (15.42 X 2.35)TM-28 und 1.00 S/ 3,405.14 S/ 3,405.14 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,405.14 S/ 0.00 S/ 0.00 3,405.14 0.00
02.04.01.01.02.29 ARMADO DE TIJERAL METALICO (15.33 X 2.35)TM-29 und 1.00 S/ 3,362.30 S/ 3,362.30 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,362.30 S/ 0.00 S/ 0.00 3,362.30 0.00
02.04.01.01.02.30 ARMADO DE TIJERAL METALICO (15.41 X 2.35)TM-30 und 1.00 S/ 3,411.97 S/ 3,411.97 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,411.97 S/ 0.00 S/ 0.00 3,411.97 0.00
02.04.01.01.02.31 ARMADO DE TIJERAL METALICO (9.25 X 2.00)TM-31 und 2.00 S/ 1,788.08 S/ 3,576.16 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,576.16 S/ 0.00 S/ 0.00 3,576.16 0.00
02.04.01.01.02.32 ARMADO DE TIJERAL METALICO (2.98 X 0.87)TM-32 und 1.00 S/ 691.08 S/ 691.08 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 691.08 S/ 0.00 S/ 0.00 691.08 0.00
02.04.01.01.02.33 ARMADO DE TIJERAL METALICO (4.50 X 0.87)TM-33 und 1.00 S/ 1,004.58 S/ 1,004.58 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,004.58 S/ 0.00 S/ 0.00 1,004.58 0.00
02.04.01.01.02.34 ARMADO DE TIJERAL METALICO (3.64 X 0.87)TM-34 und 1.00 S/ 824.18 S/ 824.18 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 824.18 S/ 0.00 S/ 0.00 824.18 0.00
02.04.01.01.02.35 ARMADO DE TIJERAL METALICO (3.12 X 0.87)TM-35 und 1.00 S/ 774.36 S/ 774.36 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 774.36 S/ 0.00 S/ 0.00 774.36 0.00
02.04.01.01.02.36 ARMADO DE TIJERAL METALICO (3.02 X 0.87)TM-36 und 1.00 S/ 762.41 S/ 762.41 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 762.41 S/ 0.00 S/ 0.00 762.41 0.00
02.04.01.02 MONTAJE DE TIJERALES S/ 61,936.40
02.04.01.02.01 LOSA DEPORTIVA S/ 11,881.20
MONTAJE DE ARCO PARABOLICO (AP-1), INC. ATIESADOR,
02.04.01.02.01.01 TEMPLADORES, ETC. und 8.00 S/ 1,485.15 S/ 11,881.20 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 11,881.20 S/ 0.00 11,881.20 0.00
02.04.01.02.02 MODULOS S/ 50,055.20 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00
02.04.01.02.02.01 MONTAJE DE TIJERALES METALICOS und 65.00 S/ 770.08 S/ 50,055.20 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 50,055.20 S/ 0.00 50,055.20 0.00
02.04.02 CORREAS S/ 38,432.92
02.04.02.01 CORREA METALICA TIPO "H" - DE 4" x 13 Lb/ Pie, @ 0.94m m 542.81 S/ 23.45 S/ 12,728.89 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 12,728.89 S/ 0.00 12,728.89 0.00
02.04.02.02 CORREA METALICA TIPO "C" - de 4" x 2", @ 1.10m m 1,108.41 S/ 23.19 S/ 25,704.03 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 25,704.03 S/ 0.00 25,704.03 0.00
02.04.03 COBERTURAS S/ 161,668.94
02.04.03.01 COBERTURA CON PLANCHA METALICA ALUZINC TR-4 E=0.50mm M2. 1,939.43 S/ 81.65 S/ 158,354.46 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 158,354.46 S/ 0.00 158,354.46 0.00
02.04.03.02 CUMBRERA DE PLANCHA METALICA ALUZINC TR-4 E=0.50mm ML 76.92 S/ 43.09 S/ 3,314.48 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,314.48 S/ 0.00 3,314.48 0.00
03 ARQUITECTURA S/ 1,656,013.02
03.01 MUROS Y TABIQUES DE ALBAÑILERIA S/ 142,113.57
MUROS DE LADRILLO CORRIENTE DE ARCILLA (A MAQUINA O
03.01.01 ARTESANALMENTE)
MURO DE LADRILLO TUBULAR DE ARCILLA (0.21x0.10x0.15m) AMARRE S/ 136,831.82
CANTO M2.
03.01.01.01 MORTERO 1:5 JUNTA 1.5 cm. M2. 2,589.06 S/ 52.85 S/ 136,831.82
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 125,621.70 S/ 9,287.17 S/ 1,922.95 S/ 0.00 S/ 0.00 136,831.82 0.00
TABIQUES CON ELEMENTOS LEVES (FIBRACEMENTO, QUINCHA,
03.01.02 ETC.) S/ 5,281.75
DIVISIONES DE PANEL LAMINADO DE ALTA PRESION 12mm PARA
03.01.02.01 SS.HH. M2 36.60 S/ 144.31 S/ 5,281.75 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,281.75 S/ 0.00 S/ 0.00 5,281.75 0.00
03.02 REVOQUES Y REVESTIMIENTOS S/ 300,314.16
03.02.01 TARRAJEO PRIMARIO O RAYADO C/MEZCLA 1:5, e= 1.5cm M2 268.45 S/ 16.66 S/ 4,472.38 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,472.38 S/ 0.00 4,472.38 0.00
03.02.02 TARRAJEO EN MUROS EN INTERIORES, MEZCLA 1:5, E=1.5 M2. 1,975.81 S/ 17.20 S/ 33,983.93 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 33,983.93 S/ 0.00 33,983.93 0.00
03.02.03 TARRAJEO EN MUROS EN EXTERIORES, MEZCLA 1:5, E=1.5 M2. 1,448.65 S/ 25.92 S/ 37,549.01 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 37,549.01 S/ 0.00 37,549.01 0.00
03.02.04 TARRAJEO EN SUPERFICIE DE COLUMNA, MEZCLA 1:5, E=1.5 m2 1,438.56 S/ 27.28 S/ 39,243.92 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 39,243.92 S/ 0.00 39,243.92 0.00
03.02.05 TARRAJEO EN SUPERFICIE DE VIGAS, MEZCLA 1:5, E=1.5 CM m2 1,166.03 S/ 27.70 S/ 32,299.03 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 32,299.03 S/ 0.00 32,299.03 0.00
03.02.06 TARRAJEO FINO CON IMPERMEABILIZANTE M2 4,239.59 S/ 27.39 S/ 116,122.37 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 116,122.37 S/ 0.00 116,122.37 0.00
03.02.07 VESTIDURAS DE DERRAMES DE 15cm EZCLA 1:5, e=1.5 cm m 1,145.71 S/ 15.18 S/ 17,391.88 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 17,391.88 S/ 0.00 17,391.88 0.00
03.02.08 GRADAS S/ 7,017.60
03.02.08.01 FORJADO Y REVESTIMIENTO DE GRADAS C:A - 1:4 m2 78.86 S/ 24.29 S/ 1,915.51 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,915.51 S/ 0.00 1,915.51 0.00
03.02.08.02 FORJADO DE DESCANSO C:A - 1:4 ACABADO DE CEMENTO PULIDO m2 14.14 S/ 27.10 S/ 383.19 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 383.19 S/ 0.00 383.19 0.00
03.02.08.03 CANTONERA DE ALUMINIO PARA GRADAS E=2" m 181.90 S/ 18.26 S/ 3,321.49 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,321.49 S/ 0.00 3,321.49 0.00
ACABADO DE CEMENTO PULIDO PARA GRADERIAS COLOR
03.02.08.04 NATURAL 1:5, E=48mm m2 78.86 S/ 17.72 S/ 1,397.40 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,397.40 S/ 0.00 1,397.40 0.00
03.02.09 TARRAJEO EN FONDO DE ESCALERA S/ 1,493.16
03.02.09.01 TARRAJEO EN FONDO DE ESCALERA C:A - 1:5 E= 1.5cm M2 62.87 S/ 23.75 S/ 1,493.16 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,493.16 S/ 0.00 1,493.16 0.00
03.02.10 ENCHAPES S/ 10,740.89
03.02.10.01 ENCHAPADO DE PORCELANATO DE 0.60x0.60m M2 126.18 S/ 66.54 S/ 8,396.02 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 8,396.02 S/ 0.00 8,396.02 0.00
03.02.10.02 ENCHAPADO DE PORCELANATO DE 0.60x0.60m M2 35.24 S/ 66.54 S/ 2,344.87 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,344.87 S/ 0.00 2,344.87 0.00
03.03 CIELORRASO S/ 151,645.93
03.03.01 CIELORASO CON MEZCLA 1:5 CEMENTO-ARENA; E=1.5cm m2 2,996.96 S/ 31.82 S/ 95,363.27 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 55,356.20 S/ 40,007.07 S/ 0.00 S/ 0.00 S/ 0.00 95,363.27 0.00
03.03.02 CIELORASO PLANCHA PANEL DE SUPERBOARD E= 6mm M2 874.09 S/ 64.39 S/ 56,282.66 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 56,282.66 S/ 0.00 S/ 0.00 S/ 0.00 56,282.66 0.00
03.04 PISOS Y PAVIMENTOS S/ 350,513.10
03.04.01 CONTRAPISOS S/ 123,132.02
03.04.01.01 CONTRAPISO DE MORTERO C:A - 1:4, DE E = 40MM M2 2,656.57 S/ 46.35 S/ 123,132.02 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 123,132.02 S/ 0.00 123,132.02 0.00
03.04.02 PISOS S/ 200,262.17
03.04.02.01 PISO DE PORCELANATO 60x60 CM ALTO TRANSITO ANTIDESLIZANTE M2 1,822.20 S/ 91.48 S/ 166,694.86 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 166,694.86 166,694.86 0.00
PISO DE PORCELANATO 60x60 CM ALTO TRANSITO ANTIDESLIZANTE
03.04.02.02 PARA ESCALERA M2 93.00 S/ 71.30 S/ 6,630.90
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,630.90 6,630.90 0.00
03.04.02.03 PISO DE CERAMICO 30x30 cm ALTO TRANSITO ANTIDESLIZANTE M2 110.56 S/ 61.68 S/ 6,819.34 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,819.34 6,819.34 0.00
03.04.02.04 PISO DE CEMENTO PULIDO COLOR GRIS M2 130.50 S/ 41.10 S/ 5,363.55 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,363.55 5,363.55 0.00
03.04.02.05 PISO DE CEMENTO SEMIPULIDO COLOR GRIS M2 593.31 S/ 21.63 S/ 12,833.30 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 12,833.30 12,833.30 0.00
03.04.02.06 RAMPA FROTACHADO BRUÑADO @10cm EN EXTERIOR M2 53.03 S/ 36.21 S/ 1,920.22 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,920.22 1,920.22 0.00
03.04.03 SARDINELES S/ 1,666.68
03.04.03.01 SARDINEL DE MORTERO F'c = 175 Kg/cm² DE 10 cm. ML 15.50 S/ 96.52 S/ 1,496.06 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,496.06 1,496.06 0.00
03.04.03.02 ENCOFRADO Y DESENCOFRADO m2 6.20 S/ 27.52 S/ 170.62 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 170.62 170.62 0.00
03.04.04 SOBRE PISO O PISO TECNICO S/ 5,177.43
03.04.04.01 SOBRE PISO DE 4" MORTERO C:A 1:10 M2 69.18 S/ 74.84 S/ 5,177.43 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,331.71 S/ 1,845.72 5,177.43 0.00
03.04.05 VEREDA S/ 11,245.15
VEREDA DE MORTERO F'C=175 KG/CM2 E=15cm, ACABADO
03.04.05.01 SEMIPULIDO COLOR NATURAL M2 170.63 S/ 56.90 S/ 9,708.85
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 9,708.85 9,708.85 0.00
03.04.05.02 ENCOFRADO Y DESENCOFRADO m2 28.44 S/ 27.52 S/ 782.67 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 782.67 782.67 0.00
03.04.05.03 BRUÑAS DE 1cm DE ESPESOR @ 1.00m m 170.63 S/ 2.18 S/ 371.97 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 371.97 371.97 0.00
03.04.05.04 JUNTAS DE 1" DE ESPESOR CON TECKNOPOR @ 3.00m m 56.88 S/ 6.71 S/ 381.66 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 381.66 381.66 0.00
03.04.06 PISTAS ASFALTICAS, DEPORTIVAS Y PATIOS S/ 9,029.65
SUMINISTRO E INSTALACION DE GRASS SINTETICO TIPO
03.04.06.01 MONOFILAMENTO M2. 93.07 S/ 97.02 S/ 9,029.65 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 9,029.65 9,029.65 0.00
03.05 ZOCALOS Y CONTRAZOCALOS S/ 80,725.24
03.05.01 ZOCALOS S/ 19,784.77
03.05.01.01 ZOCALO DE CERAMICA VITRIFICADA 30 X 30 cm, H= 1.80m M2 268.45 S/ 73.70 S/ 19,784.77 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 19,784.77 19,784.77 0.01
03.05.02 CONTRAZOCALOS S/ 60,940.47
03.05.02.01 CONTRAZOCALO DE PORCELANATO 60 X 60 cm, H= 10 cm m 1,016.99 S/ 57.72 S/ 58,700.66 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 58,700.66 58,700.66 0.00
CONTRAZOCALO DE PORCELANATO 60 X 60 cm, H= 10 cm PARA
03.05.02.02 ESCALERA m 59.38 S/ 37.72 S/ 2,239.81 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,239.81 2,239.81 0.00
03.06 CARPINTERIA DE MADERA S/ 55,526.06
03.06.01 ESTRUCTURAS DE MADERA S/ 10,109.46
03.06.01.01 CONSTRUCCION DE UN ENTRAMADO DEL ESTRADO ALTURA 0.50 m2 13.65 S/ 740.62 S/ 10,109.46 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 10,109.46 10,109.46 0.00
03.06.02 PUERTAS S/ 45,416.60
PUERTA DE 90° DE 1 HOJA MARCO DE MADERA 2"X4"
03.06.02.01 MACHIHEMBRADO (P-01) 0.70 X 2.10m und 13.00 S/ 645.00 S/ 8,385.00
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 8,385.00 S/ 0.00 8,385.00 0.00
PUERTA DE 90° DE 1 HOJA MARCO DE MADERA 2"X4"
03.06.02.02 MACHIHEMBRADO (P-02) 0.90 X 2.10m und 6.00 S/ 817.00 S/ 4,902.00
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,902.00 S/ 0.00 4,902.00 0.00
PUERTA DE 90° DE 1 HOJA MARCO DE MADERA 2"X4"
03.06.02.03 MACHIHEMBRADO (P-03) 1.00 X 2.10m und 8.00 S/ 903.00 S/ 7,224.00
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 7,224.00 S/ 0.00 7,224.00 0.00
PUERTA DE 180° (AULAS) DE 1 HOJA MARCO DE MADERA 2"X4"
03.06.02.04 MACHIHEMBRADO (P-04) 1.20 X 2.10m und 21.00 S/ 1,083.60 S/ 22,755.60
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 22,755.60 S/ 0.00 22,755.60 0.00
PUERTA DE 180° (Auditorio) DE 2 HOJA MARCO DE MADERA 2"X4"
03.06.02.05 MACHIHEMBRADO (P-06) 2.00 X 2.10m und 1.00 S/ 2,150.00 S/ 2,150.00
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,150.00 2,150.00 0.00
03.07 CARPINTERIA DE ALUMINIO Y VIDRIO S/ 167,566.02
03.07.01 VENTANAS S/ 156,000.60
VENTANA DE ALUMINIO CON VIDRIO LAMINADO DE 6mm (Ver
03.07.01.01 cuadro de vanos) m2 371.43 S/ 420.00 S/ 156,000.60 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 156,000.60 156,000.60 0.00
03.07.02 PERCIANAS Y CELOSIAS S/ 5,061.42
03.07.02.01 CELOSIAS FIJAS DE 1 1/2''x1 1/2'' DE ALUMINIO m2 12.60 S/ 401.70 S/ 5,061.42 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,061.42 5,061.42 0.00
03.07.03 VIDRIO TEMPLADO S/ 6,504.00
PUERTA DE 90° DE 1 HOJA VIDRIO TEMPLADO DE 8mm (P-05) 1.50 X
03.07.03.01 2.10m (Incluye Accesorios) und 4.00 S/ 1,626.00 S/ 6,504.00
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,504.00 6,504.00 0.00
03.08 CARPINTERIA METALICA Y HERRERIA S/ 102,662.33
03.08.01 PUERTAS METALICAS S/ 8,096.03
03.08.01.01 PUERTA METALICA DE 1 HOJA (R-1) 1.20 X 2.10 m und 1.00 S/ 1,221.46 S/ 1,221.46 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,221.46 1,221.46 0.00
03.08.01.02 PUERTA METALICA DE 2 HOJA (R-2) 2.50 X 2.10 m und 1.00 S/ 2,986.96 S/ 2,986.96 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,986.96 2,986.96 0.00
03.08.01.03 PUERTA METALICA DE 2 HOJA (R-3) 2.70 X 2.10 m und 1.00 S/ 3,887.61 S/ 3,887.61 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,887.61 3,887.61 0.00
03.08.02 PUERTAS DE PANEL LAMINADO DE 12mm S/ 12,600.00
03.08.02.01 PUERTA DE PANEL LAMINADO DE 12mm P-11, 1.00 x 1.80m und 12.00 S/ 1,050.00 S/ 12,600.00 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 12,600.00 12,600.00 0.00
03.08.03 BARANDA METALICA S/ 14,930.39
PASAMANO DE ACERO INOXIDABLE DE Fe. Ø 2" EN RAMPAS DE
03.08.03.01 DISCAPACITADOS EN LA ENTRADA PRINCIPAL m 4.24 S/ 64.35 S/ 272.84
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 272.84 S/ 0.00 272.84 0.00
BARANDA DE ACERO INOXIDABLE DE Fe. Ø 2" EN ESCALERA DE
03.08.03.02 INGRESO DE m PRIMARIA E INICIAL m 140.21 S/ 104.54 S/ 14,657.55
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 14,657.55 S/ 0.00 14,657.55 0.00
03.08.04 CERCO DE FIERRO S/ 60,261.53
CERCO PERIMETRAL METALICO CON PLATINA Y TUBO CADRADO DE
03.08.04.01 4.00x4.00cm @ 0.15m M2 33.63 S/ 441.94 S/ 14,862.44
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,483.73 S/ 8,378.71 14,862.44 0.00
03.08.04.02 CERCO
CERCO PERIMETRAL
PERIMETRAL CON TUBO PVC
DE CANCHA Ø 4" @ 0.20m
DEPORTIVA C/COLUMNAS Ø2" M2 54.20 S/ 153.83 S/ 8,337.59 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,964.53 S/ 1,373.06 8,337.59 0.00
MALLA ELECTROSOLDADA CON COCADAS DE 2"x2" C/ALAMBRE
03.08.04.03 N°10 M2 98.01 S/ 378.14 S/ 37,061.50
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 14,263.86 S/ 22,797.64 37,061.50 0.00
03.08.05 FRISOS S/ 6,774.38
03.08.05.01 FRISOS CON PLANCHA METALICAS ZINC, H= 0.40m M2 111.80 S/ 17.66 S/ 1,974.39 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,974.39 1,974.39 0.00
03.08.05.02 FRISOS CON PLANCHA METALICAS ALUZINC TR-4 E=0.50mm M2. 71.91 S/ 66.75 S/ 4,799.99 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,799.99 4,799.99 0.00
03.09 CERRAJERIA S/ 9,751.34
03.09.01 BISAGRAS S/ 2,162.36
03.09.01.01 BISAGRA ALUMINIZADA DE 3" X 3" EN PUERTAS MACHIMBRADAS und 200.00 S/ 9.01 S/ 1,802.00 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,802.00 1,802.00 0.00
03.09.01.02 BISAGRA TIPO CAPUCHINAS DE 3 1/2" x 3 1/2" und 36.00 S/ 10.01 S/ 360.36 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 360.36 360.36 0.00
03.09.02 CERRADURAS S/ 6,954.30
03.09.02.01 CERRADURA TIPO PESADA P/PUERTA EN EXTERIORES (TRES GOLPES) und 3.00 S/ 123.53 S/ 370.59 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 370.59 370.59 0.00
03.09.02.02 CERRADURA TUBULAR PARA INTERIORES TIPO PERILLA und 49.00 S/ 97.11 S/ 4,758.39 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,758.39 4,758.39 0.00
CERRADURA DE ACERO INOXIDABLE CON INDICADOR EASY FIX
03.09.02.03 M031 und 12.00 S/ 152.11 S/ 1,825.32 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,825.32 1,825.32 0.00
03.09.03 ACCESORIOS EN GENERAL S/ 634.68
03.09.03.01 TIRADOR DE ACERO INOXIDABLE SM 019 und 36.00 S/ 17.63 S/ 634.68 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 634.68 634.68 0.00
03.10 VIDRIOS, CRISTALES Y SIMILARES S/ 4,141.64
03.10.01 ESPEJOS S/ 2,140.20
03.10.01.01 ESPEJOS E= 6 MM EN BAÑOS DE PRIMARIA 1er PISO (Inc. colocado) und 4.00 S/ 535.05 S/ 2,140.20 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,140.20 2,140.20 0.00
03.10.02 BLOQUES DE VIDRIOS S/ 2,001.44
03.10.02.01 BLOCK DE VIDRIO OLAS DE 24 x 24 CM und 56.00 S/ 35.74 S/ 2,001.44 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,001.44 2,001.44 0.00
03.11 PINTURA S/ 252,837.93
03.11.01 IMPRIMANTE Y PINTURA OLEO MATE EN MUROS INTERIORES M2. 1,975.81 S/ 34.68 S/ 68,521.09 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 33,810.06 S/ 34,711.03 68,521.09 0.00
03.11.02 PINTURA LATEX EN MUROS INTERIORES Y EXTERIORES 2 MANOS M2 1,448.65 S/ 12.16 S/ 17,615.58 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 17,615.58 17,615.58 0.00
03.11.03 PINTURA LATEX EN VIGAS Y COLUMNAS 2 MANOS M2 2,604.59 S/ 12.16 S/ 31,671.81 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 31,671.81 31,671.81 0.00
03.11.04 IMPRIMANTE Y PINTURA OLEO MATE EN CIELO RASO M2. 3,871.05 S/ 34.68 S/ 134,248.01 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 134,248.01 134,248.01 0.00
PINTURA DE TRANSITO 2 MANOS EN DELINEADO DE LOSA
03.11.05 DEPORTIVA ML 284.16 S/ 2.75 S/ 781.44 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 686.02 S/ 95.42 781.44 0.00
03.12 VARIOS, LIMPIEZA Y JARDINERIA S/ 38,215.70
TAPA JUNTAS DE ALUMINIO PLT. 3", C/BORDES DE GOMA UNICOLOR
03.12.01 710, EN PISO Y PARED ML 105.69 S/ 13.40 S/ 1,416.25
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,416.25 1,416.25 0.00
03.12.02 INSIGNIA INSTITUCIONAL DE ALUMINIO EN ALTO RELIEVE und 1.00 S/ 1,663.57 S/ 1,663.57 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,663.57 1,663.57 0.00
LETRAS METALICAS EN ALTO RELIEVE DE 0.30m DE ALTURA, INC.
03.12.03 PINTADO E INSTALACION und 29.00 S/ 82.71 S/ 2,398.59
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,398.59 2,398.59 0.00
03.12.04 MASTIL DE BANDERA DE F°G° ( Inc. Anclaje y Dado de Mortero) und 3.00 S/ 844.28 S/ 2,532.84 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,532.84 2,532.84 0.00
03.12.05 ESCUDO DEL PERU DE ALUMINIO EN ALTO RELIEVE und 1.00 S/ 1,163.57 S/ 1,163.57 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,163.57 1,163.57 0.00
03.12.06 ESCALERA DE GATO PARA INSPECCION DE CISTERNA und 3.00 S/ 650.00 S/ 1,950.00 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,950.00 1,950.00 0.00
ESCALERA DE GATO PARA INSPECCION DE TANQE ELEVADO, INC.
03.12.07 PINTADO EN ESMALTE und 1.00 S/ 650.00 S/ 650.00
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 650.00 650.00 0.00
03.12.08 CAMA DE TIERRA DE CHACRA M3. 5.00 S/ 70.05 S/ 350.25 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 350.25 350.25 0.00
03.12.09 SEMBRADO DE ARBUSTOS ORNAMENTALES PALMERAS und 18.00 S/ 29.52 S/ 531.36 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 531.36 531.36 0.00
03.12.10 PLACA RECORDATORIA 0.30 x 0.50m und 1.00 S/ 582.59 S/ 582.59 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 582.59 582.59 0.00
03.12.11 LIMPIEZA PERMANENTE DE OBRA GLB 1.00 S/ 6,000.00 S/ 6,000.00 6,000.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 6,000.00 0.00
03.12.12 ARCO METALICO DE FULBITO Y TABLERO BASKET und 2.00 S/ 3,434.56 S/ 6,869.12 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 6,869.12 6,869.12 0.00
03.12.13 FIJADORES PARA POSTE DE NET und 4.00 S/ 65.38 S/ 261.52 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 261.52 261.52 0.00
03.12.14 POSTES DE FIERRO, NET PARA VOLEY, TENSORES und 2.00 S/ 221.38 S/ 442.76 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 442.76 442.76 0.00
03.12.15 LIMPIEZA FINAL DE OBRA m2 2,025.45 S/ 5.63 S/ 11,403.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 11,403.28 11,403.28 0.00
04 INSTALACIONES SANITARIAS S/ 160,407.30
04.01 APARATOS SANITARIOS S/ 12,001.43
04.01.01 INODORO TANQUE BAJO COLOR BLANCO INCL. ACCESORIOS und 20.00 S/ 296.77 S/ 5,935.40 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,894.62 S/ 1,040.78 5,935.40 0.00
04.01.02 LAVATORIO METALICO INOXIDABLE 01 POZA - INCL. ACCESORIOS und 8.00 S/ 147.84 S/ 1,182.72 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,182.72 1,182.72 0.00
LAVATORIO DE PARED INCL. ACCESORIOS OVALIN EMPOTRADO EN
04.01.03 TABLERO DE CONCRETO ARMADO und 12.00 S/ 162.84 S/ 1,954.08
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,954.08 1,954.08 0.00
04.01.04 URINARIO DE LOSA VITRIFICADA INCL. ACCESORIOS und 8.00 S/ 140.41 S/ 1,123.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,123.28 1,123.28 0.00
04.01.05 LAVATORIO NACIONAL PEDESTAL BLANCO und 5.00 S/ 178.58 S/ 892.90 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 892.90 892.90 0.00
04.01.06 GRIFO DE BRONCE CROMADO 1/2" und 7.00 S/ 26.35 S/ 184.45 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 184.45 184.45 0.00
04.01.07 PAPELERA DE LOSA BLANCA und 20.00 S/ 36.43 S/ 728.60 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 728.60 728.60 0.00
04.02 SISTEMA DE AGUA FRIA S/ 27,240.04
04.02.01 SALIDA DE AGUA FRIA S/ 1,546.80
04.02.01.01 SALIDA DE AGUA FRIA Ø 1/2" pto 60.00 S/ 25.78 S/ 1,546.80 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,546.80 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 1,546.80 0.00
04.02.02 REDES DE DISTRIBUCION S/ 3,636.09
04.02.02.01 RED DE AGUA PVC SP - Ø 1/2", Empotrado y/o enterrado ML. 41.01 S/ 10.81 S/ 443.32 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 443.32 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 443.32 0.00
04.02.02.02 RED DE AGUA PVC SP - Ø 3/4", Empotrado y/o enterrado ML. 112.71 S/ 14.62 S/ 1,647.82 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,647.82 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 1,647.82 0.00
04.02.02.03 RED DE AGUA PVC SP - Ø 1", Empotrado y/o enterrado ML. 110.67 S/ 13.96 S/ 1,544.95 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,544.95 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 1,544.95 0.00
04.02.03 ACCESORIOS DE REDES DE AGUA S/ 7,205.38
04.02.03.01 CODO PVC SP 1/2"x 90° und 60.00 S/ 10.82 S/ 649.20 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 649.20 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 649.20 0.00
04.02.03.02 CODO PVC SP 3/4"x 90° und 102.00 S/ 12.85 S/ 1,310.70 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,310.70 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 1,310.70 0.00
04.02.03.03 CODO PVC SP Ø 1"x 90° und 17.00 S/ 9.67 S/ 164.39 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 164.39 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 164.39 0.00
04.02.03.04 TEE PVC SP 1/2"x 90° und 4.00 S/ 8.82 S/ 35.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 35.28 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 35.28 0.00
04.02.03.05 TEE PVC SP 3/4"x 90° und 40.00 S/ 12.47 S/ 498.80 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 498.80 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 498.80 0.00
04.02.03.06 TEE PVC SP 1"x 90° und 14.00 S/ 12.97 S/ 181.58 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 181.58 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 181.58 0.00
04.02.03.07 REDUCCION PVC SP 3/4" a 1/2". und 55.00 S/ 10.67 S/ 586.85 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 586.85 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 586.85 0.00
04.02.03.08 REDUCCION PVC SP 1" a 3/4". und 15.00 S/ 9.72 S/ 145.80 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 145.80 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 145.80 0.00
04.02.03.09 CAJA NICHO PARA VALVULAS INCLUYE TAPA und 20.00 S/ 169.42 S/ 3,388.40 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,388.40 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 3,388.40 0.00
04.02.03.10 ABRAZADERA DE F°G° PARA TUBERIA DE Ø 1' und 16.00 S/ 8.13 S/ 130.08 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 130.08 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 130.08 0.00
04.02.03.11 ABRAZADERA DE F°G° PARA TUBERIA DE Ø 2" und 18.00 S/ 6.35 S/ 114.30 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 114.30 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 114.30 0.00
04.02.04 VALVULAS S/ 566.40
04.02.04.01 VALVULA COMPUERTA DE BRONCE 3/4" und 19.00 S/ 28.07 S/ 533.33 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 533.33 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 533.33 0.00
04.02.04.02 VALVULA COMPUERTA DE BRONCE 1" und 1.00 S/ 33.07 S/ 33.07 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 33.07 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 33.07 0.00
04.02.05 ALMACENAMIENTO DE AGUA S/ 14,285.37
04.02.05.01 CUARTO DE BOMBAS - CISTERNA S/ 6,182.22
04.02.05.01.01 REDES DE ALIMENTACION S/ 2,444.24 0.00
04.02.05.01.01.01 RED DE TUBERIA DE F°G° 2" m 49.72 S/ 49.16 S/ 2,444.24 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,444.24 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 2,444.24 0.00
04.02.05.01.02 ACCESORIOS DE FIERRO NEGRO S/ 222.04 0.00
04.02.05.01.02.01 CODO ACERO BRIDADO Ø 2" x 90º pza 4.00 S/ 17.08 S/ 68.32 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 68.32 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 68.32 0.00
04.02.05.01.02.02 TEE ACERO BRIDADO Ø 2" pza 9.00 S/ 17.08 S/ 153.72 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 153.72 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 153.72 0.00
04.02.05.01.03 VALVULAS S/ 736.70 0.00
04.02.05.01.03.01 VALVULA OS&Y RANURADA DE 2'' UL/FM und 2.00 S/ 139.19 S/ 278.38 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 278.38 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 278.38 0.00
04.02.05.01.03.02 VALVULA ESFERICA DE 2" und 4.00 S/ 114.58 S/ 458.32 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 458.32 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 458.32 0.00
04.02.05.01.04 VARIOS S/ 2,779.24 0.00
04.02.05.01.04.01 REJILLA METALICA DE 2" und 2.00 S/ 1,221.46 S/ 2,442.92 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,442.92 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 2,442.92 0.00
04.02.05.01.04.02 CANASTILLA DE ACERO INOXIDABLE Ø 2" und 2.00 S/ 77.71 S/ 155.42 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 155.42 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 155.42 0.00
04.02.05.01.04.03 BRIDA ROMPE AGUA Ø 2" und 3.00 S/ 60.30 S/ 180.90 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 180.90 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 180.90 0.00
04.02.05.02 TANQUE ELEVADO S/ 8,103.15
04.02.05.02.01 LINEA DE ADUCCION - TUBERIA Y ACCESORIOS S/ 7,114.73 0.00
04.02.05.02.01.01 TUBERIA BRIDADA DE 2'' m 41.40 S/ 51.82 S/ 2,145.35 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,558.56 S/ 586.79 S/ 0.00 S/ 0.00 S/ 0.00 2,145.35 0.00
04.02.05.02.01.02 CODO BRIDADA DE 2''x90° und 7.00 S/ 117.62 S/ 823.34 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 382.40 S/ 440.94 S/ 0.00 S/ 0.00 S/ 0.00 823.34 0.00
04.02.05.02.01.03 CODO BRIDADA DE 4''x90° und 2.00 S/ 199.62 S/ 399.24 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 355.20 S/ 44.04 S/ 0.00 S/ 0.00 S/ 0.00 399.24 0.00
04.02.05.02.01.04 TEE BRIDADA DE 2' und 3.00 S/ 164.82 S/ 494.46 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 428.40 S/ 66.06 S/ 0.00 S/ 0.00 S/ 0.00 494.46 0.00
04.02.05.02.01.05 TEE BRIDADA DE 4" und 2.00 S/ 256.82 S/ 513.64 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 469.60 S/ 44.04 S/ 0.00 S/ 0.00 S/ 0.00 513.64 0.00
04.02.05.02.01.06 REDUCCION BRIDADA DE 2"x1" und 1.00 S/ 76.22 S/ 76.22 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 54.20 S/ 22.02 S/ 0.00 S/ 0.00 S/ 0.00 76.22 0.00
04.02.05.02.01.07 BRIDA DE ACERO 2'' und 2.00 S/ 57.03 S/ 114.06 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 101.20 S/ 12.86 S/ 0.00 S/ 0.00 S/ 0.00 114.06 0.00
04.02.05.02.01.08 BRIDA ROMPEAGUA DE 2'' und 2.00 S/ 67.03 S/ 134.06 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 121.20 S/ 12.86 S/ 0.00 S/ 0.00 S/ 0.00 134.06 0.00
04.02.05.02.01.09 BRIDA ROMPEAGUA DE 4" und 2.00 S/ 124.03 S/ 248.06 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 235.20 S/ 12.86 S/ 0.00 S/ 0.00 S/ 0.00 248.06 0.00
04.02.05.02.01.10 CANASTILLA DE SUCCIÓN Ø 4" und 2.00 S/ 124.03 S/ 248.06 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 235.20 S/ 12.86 S/ 0.00 S/ 0.00 S/ 0.00 248.06 0.00
04.02.05.02.01.11 VALVULA ESFERICA BRIDADA DE PVC Ø 2" und 1.00 S/ 660.46 S/ 660.46 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 641.20 S/ 19.26 S/ 0.00 S/ 0.00 S/ 0.00 660.46 0.00
04.02.05.02.01.12 VÁLVULA CHECK SWING Ø 2" und 2.00 S/ 205.19 S/ 410.38 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 345.00 S/ 65.38 S/ 0.00 S/ 0.00 S/ 0.00 410.38 0.00
04.02.05.02.01.13 VALVULA COMPUERTA DE PVC Ø 2" und 2.00 S/ 71.14 S/ 142.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 90.00 S/ 52.28 S/ 0.00 S/ 0.00 S/ 0.00 142.28 0.00
04.02.05.02.01.14 VALVULA COMPUERTA DE PVC Ø 4" und 2.00 S/ 116.14 S/ 232.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 180.00 S/ 52.28 S/ 0.00 S/ 0.00 S/ 0.00 232.28 0.00
04.02.05.02.01.15 MANGUITO ANTIVIBRATORIO Ø 2" und 2.00 S/ 74.14 S/ 148.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 96.00 S/ 52.28 S/ 0.00 S/ 0.00 S/ 0.00 148.28 0.00
04.02.05.02.01.16 MANÓMETRO DE GLICERINA, 0-200 PSI und 2.00 S/ 76.14 S/ 152.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 152.28 S/ 0.00 S/ 0.00 S/ 0.00 152.28 0.00
04.02.05.02.01.17 UNIÓN DE DESMONTAJE AUTOPORTANTE 2" und 2.00 S/ 86.14 S/ 172.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 172.28 S/ 0.00 S/ 0.00 S/ 0.00 172.28 0.00
04.02.05.02.02 LINEA DE REBOSE LIMPIA - TUBERIA ACCESORIOS S/ 988.42 0.00
04.02.05.02.02.01 VENTILACION DE 2'' und 1.00 S/ 15.43 S/ 15.43 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 15.43 S/ 0.00 S/ 0.00 S/ 0.00 15.43 0.00
04.02.05.02.02.02 VALVULA COMPUERTA BRIDADA PVC Ø 2" und 1.00 S/ 300.46 S/ 300.46 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 300.46 S/ 0.00 S/ 0.00 S/ 0.00 300.46 0.00
04.02.05.02.02.03 CODO PVC CP 6"x90° und 6.00 S/ 38.21 S/ 229.26 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 229.26 S/ 0.00 S/ 0.00 S/ 0.00 229.26 0.00
04.02.05.02.02.04 ABRAZADERA DE F°G° PARA TUBERIA DE Ø 2" und 31.00 S/ 6.35 S/ 196.85 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 196.85 S/ 0.00 S/ 0.00 S/ 0.00 196.85 0.00
04.02.05.02.02.05 VALVULA DE DRENAJE ANTIRETORNO DE PVC, SP Ø6" und 2.00 S/ 75.03 S/ 150.06 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 150.06 S/ 0.00 S/ 0.00 S/ 0.00 150.06 0.00
04.02.05.02.02.06 TUBERIA DE DESAGUE, CLASE PESADA, PVC 6" und 3.00 S/ 32.12 S/ 96.36 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 96.36 S/ 0.00 S/ 0.00 S/ 0.00 96.36 0.00
04.03 SISTEMA DE DRENAJE PLUVIAL S/ 19,336.25
04.03.01 RED DE RECOLECCION S/ 12,239.53
04.03.01.01 RED DE REBOSE DEL TANQUE ELEVADO S/ 1,397.87
04.03.01.01.01 RED DE TUBERIA DE F°G° 2" m 23.65 S/ 49.16 S/ 1,162.63 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,162.63 S/ 0.00 S/ 0.00 S/ 0.00 1,162.63 0.00
04.03.01.01.02 CODO BRIDADA DE 2''x90° und 2.00 S/ 117.62 S/ 235.24 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 235.24 S/ 0.00 S/ 0.00 S/ 0.00 235.24 0.00
04.03.01.02 RED COLECTORA EXTERIOR S/ 4,353.34
04.03.01.02.01 TUBERIA DE DRENAJE PLUVIAL PVC CP Ø4" Ml 495.26 S/ 8.79 S/ 4,353.34 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,353.34 S/ 0.00 4,353.34 0.00
04.03.01.03 RED COLECTORA DE TECHOS S/ 6,488.32
04.03.01.03.01 CANALETA DE MEDIA CAÑA METALICA DE 12'' m 192.99 S/ 33.62 S/ 6,488.32 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,871.82 S/ 616.50 S/ 0.00 6,488.32 0.00
04.03.02 ACCESORIOS und S/ 7,096.72
04.03.02.01 CODO PVC CP 4"X 90° und 114.00 S/ 15.88 S/ 1,810.32 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,810.32 S/ 0.00 1,810.32 0.00
04.03.02.02 CODO PVC CP 4"X 45° und 9.00 S/ 15.88 S/ 142.92 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 142.92 S/ 0.00 142.92 0.00
04.03.02.03 YEE PVC CP 4" und 8.00 S/ 16.78 S/ 134.24 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 134.24 S/ 0.00 134.24 0.00
04.03.02.04 REGISTRO ROSCADO DE BRONCE DE 4" und 8.00 S/ 22.13 S/ 177.04 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 177.04 S/ 0.00 177.04 0.00
04.03.02.05 SUMIDERO DE BRONCE ROSCADO DE 4'' und 9.00 S/ 65.70 S/ 591.30 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 591.30 S/ 0.00 591.30 0.00
04.03.02.06 ABRAZADERA DE F°G° PARA TUBERIA DE Ø 4'' und 312.06 S/ 13.59 S/ 4,240.90 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 4,240.90 S/ 0.00 4,240.90 0.00
04.04 DESAGUE Y VENTILACION S/ 41,984.64
04.04.01 SALIDAS DE DESAGUE S/ 2,329.44
04.04.01.01 SALIDA DE DESAGUE PVC DE 2" pto 36.00 S/ 28.65 S/ 1,031.40 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,031.40 S/ 0.00 1,031.40 0.00
04.04.01.02 SALIDA DE DESAGUE PVC DE 4" pto 20.00 S/ 32.77 S/ 655.40 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 655.40 S/ 0.00 655.40 0.00
04.04.01.03 SALIDA DE VENTILACION EN PVC 2" pto 8.00 S/ 80.33 S/ 642.64 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 642.64 S/ 0.00 642.64 0.00
04.04.02 REDES DE DERIVACION S/ 3,936.97
04.04.02.01 TUBERIA DE DESAGUE, CLASE PESADA, PVC 2" m 71.50 S/ 14.78 S/ 1,056.77 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,056.77 S/ 0.00 1,056.77 0.00
04.04.02.02 TUBERIA DE DESAGUE, CLASE PESADA, PVC 4" m 69.54 S/ 17.84 S/ 1,240.59 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,240.59 S/ 0.00 1,240.59 0.00
04.04.02.03 TUBERIA DE VENTILACION PVC 2" m 86.40 S/ 13.64 S/ 1,178.50 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 1,178.50 S/ 0.00 1,178.50 0.00
04.04.02.04 MONTANTE DE TUBERIA PVC 2" m 15.35 S/ 13.52 S/ 207.53 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 207.53 S/ 0.00 207.53 0.00
04.04.02.05 MONTANTE DE TUBERIA PVC 4" m 15.35 S/ 16.52 S/ 253.58 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 253.58 S/ 0.00 253.58 0.00
04.04.03 ACCESORIOS DE REDES S/ 5,048.13
04.04.03.01 DE LA RED DE DERIVACION S/ 4,139.27
04.04.03.01.01 CODO PVC CP 2"X 45° und 52.00 S/ 12.08 S/ 628.16 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 628.16 S/ 0.00 628.16 0.00
04.04.03.01.02 CODO PVC CP 2"X 90° und 62.00 S/ 12.08 S/ 748.96 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 748.96 S/ 0.00 748.96 0.00
04.04.03.01.03 CODO PVC CP 4"X 90° und 16.00 S/ 15.88 S/ 254.08 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 254.08 S/ 0.00 254.08 0.00
04.04.03.01.04 CODO PVC CP 4"X 45° und 27.00 S/ 15.88 S/ 428.76 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 428.76 S/ 0.00 428.76 0.00
04.04.03.01.05 CODO PVC CP 4"x2"x90° und 14.00 S/ 15.88 S/ 222.32 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 222.32 S/ 0.00 222.32 0.00
04.04.03.01.06 TEE PVC SP Ø 2" und 4.00 S/ 10.02 S/ 40.08 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 40.08 S/ 0.00 40.08 0.00
04.04.03.01.07 TEE PVC SP Ø 4" und 14.00 S/ 12.02 S/ 168.28 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 168.28 S/ 0.00 168.28 0.00
04.04.03.01.08 TEE SANITARIA PVC CP 2'' und 2.00 S/ 12.52 S/ 25.04 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 25.04 S/ 0.00 25.04 0.00
04.04.03.01.09 TEE SANITARIA PVC CP 4'' und 1.00 S/ 14.02 S/ 14.02 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 14.02 S/ 0.00 14.02 0.00
04.04.03.01.10 YEE PVC CP 2" und 23.00 S/ 13.81 S/ 317.63 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 317.63 S/ 0.00 317.63 0.00
04.04.03.01.11 YEE PVC CP 4" und 11.00 S/ 16.78 S/ 184.58 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 184.58 S/ 0.00 184.58 0.00
04.04.03.01.12 YEE PVC CP 4''x2'' und 20.00 S/ 16.78 S/ 335.60 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 335.60 S/ 0.00 335.60 0.00
04.04.03.01.13 YEE PVC CP 6''x4'' und 1.00 S/ 17.48 S/ 17.48 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 17.48 S/ 0.00 17.48 0.00
04.04.03.01.14 YEE DOBLE PVC CP 2'' und 3.00 S/ 14.58 S/ 43.74 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 43.74 S/ 0.00 43.74 0.00
04.04.03.01.15 YEE DOBLE PVC CP 4"x2'' und 8.00 S/ 17.08 S/ 136.64 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 136.64 S/ 0.00 136.64 0.00
04.04.03.01.16 REDUCCION PVC CP 4"x2'' und 1.00 S/ 17.08 S/ 17.08 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 17.08 S/ 0.00 17.08 0.00
04.04.03.01.17 REGISTRO ROSCADO DE BRONCE DE 2" und 2.00 S/ 19.07 S/ 38.14 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 38.14 S/ 0.00 38.14 0.00
04.04.03.01.18 REGISTRO ROSCADO DE BRONCE DE 4" und 1.00 S/ 22.13 S/ 22.13 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 22.13 S/ 0.00 22.13 0.00
04.04.03.01.19 TAPON PVC CP 2'' und 2.00 S/ 10.79 S/ 21.58 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 21.58 S/ 0.00 21.58 0.00
04.04.03.01.20 TAPON PVC CP 4'' und 1.00 S/ 12.79 S/ 12.79 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 12.79 S/ 0.00 12.79 0.00
04.04.03.01.21 ABRAZADERA DE F°G° PARA TUBERIA DE Ø 2" und 15.00 S/ 6.35 S/ 95.25 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 95.25 S/ 0.00 95.25 0.00
04.04.03.01.22 ABRAZADERA DE F°G° PARA TUBERIA DE Ø 4'' und 27.00 S/ 13.59 S/ 366.93 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 366.93 S/ 0.00 366.93 0.00
04.04.03.02 ADITAMIENTOS VARIOS S/ 908.86
04.04.03.02.01 SUMIDERO DE BRONCE ROSCADO DE 2'' und 24.00 S/ 24.96 S/ 599.04 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 599.04 S/ 0.00 599.04 0.00
04.04.03.02.02 REGISTRO ROSCADO DE BRONCE DE 4" und 14.00 S/ 22.13 S/ 309.82 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 309.82 S/ 0.00 309.82 0.00
04.04.04 CAMARAS DE INSPECCION S/ 30,670.10
04.04.04.01 BIODIGESTOR S/ 30,670.10
04.04.04.01.01 BIODIGESTOR DE 1,300 Litros, incluye accesorios und 5.00 S/ 6,134.02 S/ 30,670.10 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 30,670.10 S/ 0.00 30,670.10 0.00
04.05 ZANJA DE PERCOLACIÓN S/ 3,072.90
04.05.01 REDES DE DERIVACION S/ 1,091.73
04.05.01.01 TUBERIA DE DESAGUE, CLASE PESADA, PVC 4" m 27.45 S/ 17.84 S/ 489.71 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 489.71 S/ 0.00 489.71 0.00
04.05.01.02 TUBERIA DE DESAGUE, CLASE PESADA, PVC 4" - PESADA m 31.00 S/ 19.42 S/ 602.02 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 602.02 S/ 0.00 602.02 0.00
04.05.02 ACCESORIOS DE RED DE DERIVACION S/ 476.95
04.05.02.01 CODO PVC CP 4"X 90° und 10.00 S/ 15.88 S/ 158.80 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 158.80 S/ 0.00 158.80 0.00
04.05.02.02 CODO PVC CP 4"X 45° und 10.00 S/ 15.88 S/ 158.80 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 158.80 S/ 0.00 158.80 0.00
04.05.02.03 YEE DOBLE PVC CP 4"x4'' und 5.00 S/ 19.08 S/ 95.40 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 95.40 S/ 0.00 95.40 0.00
04.05.02.04 TAPON PVC CP 4'' und 5.00 S/ 12.79 S/ 63.95 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 63.95 S/ 0.00 63.95 0.00
04.05.03 TRABAJOS PRELIMINARES REDES S/ 134.40
04.05.03.01 TRAZO NIVELES Y REPLANTEO M2 44.50 S/ 1.51 S/ 67.20 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 67.20 S/ 0.00 67.20 0.00
04.05.03.02 REPLANTEO FINAL DE LA OBRA PARA LINEAS REDES m2 44.50 S/ 1.51 S/ 67.20 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 67.20 S/ 0.00 67.20 0.00
04.05.04 MOVIMIENTO DE TIERRAS PARA REDES S/ 1,369.82
EXCAVACIÓN DE ZANJA EN T.N., MANUAL, H < 1.00 MT, PARA RED
04.05.04.01 DE DESAGUE m 13.35 S/ 19.67 S/ 262.59 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 262.59 S/ 0.00 262.59 0.00
REFINE Y NIVELACION DE ZANJA T.N. SATURADO A PULSO PARA
04.05.04.02 TODA PROF. (RED DE DESAGUE) m 44.50 S/ 1.28 S/ 56.96
0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 56.96 S/ 0.00 56.96 0.00
04.05.04.03 RELLENO CON MATERIAL DE PRESTAMO M3 9.52 S/ 67.67 S/ 644.22 0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 644.22 S/ 0.00 644.22 0.00
ELIMINACIÓN DE MATERIAL EXCEDENTE A 100m: DE LA OBRA A
04.05.04.04 EJECUTAR M3 17.36 S/ 23.39 S/ 406.05 0.00 S/.0.00 S/ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 406.05 0.00 406.05 0.00
04.06 VARIOS S/ 56,772.04
04.06.01 PRUEBAS Y CONTROL DE CALIDAD S/ 1,163.24
04.06.01.01 PRUEBA HIDRAULICA DEL SISTEMA DE AGUA GLB 1.00 S/ 531.62 S/ 531.62 0.00 0.00 0.00 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.531.62 531.62 0.00
LIMPIEZA Y PRUEBA HIDRAULICA DEL SISTEMA DE DESAGUE
04.06.01.02 PLUVIAL GLB 1.00 S/ 631.62 S/ 631.62 0.00 S/.0.00 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.631.62 631.62 0.00
04.06.02 PERFORACION DE POZO TUBULAR S/ 8,949.26
PERFORACION DE POSO TUBULAR PARA ABASTECIMIENTO DEL
04.06.02.01 TANQUE CISTERNA und 1.00 S/ 8,949.26 S/ 8,949.26 0.00 0.00 S/.0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,949.26 8,949.26 0.00
04.06.03 REJILLA PARA CUNETA S/ 46,659.54
04.06.03.01 REJILLA METALICA CON PLATINA 1"x1"x6mm m 266.20 S/ 175.28 S/ 46,659.54 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 46,659.54 46,659.54 0.00
05 INSTALACIONES ELECTRICAS S/ 447,386.84
05.01 CENTRO DE LUZ Y ARTEFACTOS DE ALUMBRADO S/ 97,063.62
CENTRO DE LUZ CON CONDUCTORES DE CU NH80 2-1x2.5mm2 en
05.01.01 TUBERIA PVC-SAP 20mm pto 248.00 S/ 116.93 S/ 28,998.64
0.00 S/.0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 28,998.64 0.00 0.00 0.00 28,998.64 0.00
05.01.02 EQUIPO PANEL TIPO LED COLOR BLANCO - 80W, 220V-60Hz. und 130.00 S/ 294.34 S/ 38,264.20 0.00 S/.0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 38,264.20 0.00 0.00 0.00 38,264.20 0.00
05.01.03 EQUIPO TIPO SPOT LED PLANO DE 60W, 220V-60Hz. und 76.00 S/ 140.68 S/ 10,691.68 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,691.68 0.00 0.00 0.00 10,691.68 0.00
05.01.04 ARTEFACTO ADOSADO A PARED TIPO LED DE 20W, Inc. Accesorios und 42.00 S/ 115.68 S/ 4,858.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,858.56 0.00 0.00 0.00 4,858.56 0.00
LUMINARIA DE EMERGENCIA CON 2 LAMPARAS TIPO LED, CON
05.01.05 UNA BATERIA, CARGADOR Y ENCHUFE und 34.00 S/ 213.48 S/ 7,258.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,258.32 0.00 0.00 0.00 7,258.32 0.00
REFLECTOR SIMETRICO, para Adosar con Lámpara de Halogenuro
05.01.06 Metalico de 800 W, 220V - 60Hz. und 6.00 S/ 1,165.37 S/ 6,992.22
0.00 S/.0.00 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.6,992.22 S/.0.00 S/.0.00 0.00 6,992.22 0.00
05.02 INTERRUPTOR DE ALUMBRADO S/ 2,622.89
INTERRUPTOR DE ALUMBRADO SIMPLE CON PLACA DE ALUMINIO
05.02.01 ANODIZADO YDE
DADO 15A-250V-60HZ, Para empotrar und 48.00 S/ 32.51 S/ 1,560.48
0.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 1,164.24 396.24 0.00 0.00 1,560.48 0.00
INTERRUPTOR ALUMBRADO DOBLE CON PLACA DE ALUMINIO
ANODIZADO
05.02.02 Y DADO 15A-250V-60HZ, Para empotrar und 16.00 S/ 40.83 S/ 653.28
0.00 S/.0.00 0.00 S/.0.00 S/.0.00 0.00 0.00 0.00 518.64 134.64 0.00 0.00 653.28 0.00
INTERRUPTOR DE ALUMBRADO TRIPLE CON PLACA DE ALUMINIO
ANODIZADO
05.02.03 Y DADO 15A-250V-60HZ, Para empotrar und 3.00 S/ 48.83 S/ 146.49
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.121.25 S/.25.25 S/.0.00 S/.0.00 146.50 0.01
INTERRUPTOR DE ALUMBRADO CONMUTACION SIMPLE CON PLACA
05.02.04 DE ALUMINIO ANODIZADO Y DADO 15A-250V-60HZ, Para empotrar und 8.00 S/ 32.83 S/ 262.64
0.00 S/.0.00 0.00 S/.0.00 S/.0.00 0.00 0.00 0.00 195.32 67.32 0.00 S/.0.00 262.64 0.00
05.03 SALIDAS DE FUERZA S/ 35,097.64
SALIDA PARA TOMACORRIENTE DOBLE, USO GENERAL, CON PUESTA
05.03.01 A TIERRA15A
0.00 S/.0.00 S/ 0.00 S/.0.00 S/.0.00 0.00 0.00 0.00 0.00 28,148.54 0.00 S/.0.00 28,148.54 0.00
SALIDA PARA250V 60HZ CON CONDUCTORES
TOMACORRIENTE A PRUEBA DENH-80
AGUA,(2-1x4+1x4)mm2
DOBLE, CON und 98.00 S/ 287.23 S/ 28,148.54
PUESTA A TIERRA15A 250V 60HZ CON CONDUCTORES NH-80 (2-
05.03.02 1x4+1x4)mm2 pto 18.00 S/ 227.80 S/ 4,100.40
0.00 0.00 S/ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,100.40 0.00 0.00 4,100.40 0.00
SALIDA PARA TOMACORRIENTE ESTABILIZADO, DOBLE CON PUESTA
A TIERRA pto 15A 250V 60HZ CON CONDUCTORES LIBRE DE
05.03.03 HALOGENOS NH-80 pto 10.00 S/ 284.87 S/ 2,848.70
0.00 S/.0.00 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.2,848.70 S/.0.00 S/.0.00 2,848.70 0.00
SALIDAS DE EQUIPOS DE AIRE ACONDICIONADOS Y
05.04 VENTILADORES S/ 35,611.18
SALIDA PARA EQUIPO DE AIRE ACONDICIONADO SPLIT TIPO
05.04.01 INVERTIR 12000 und BTU/HR - MONOFASICO 220V-60HZ und 1.00 S/ 1,885.76 S/ 1,885.76
0.00 S/.0.00 S/ 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.1,885.76 S/.0.00 0.00 1,885.76 0.00
SALIDA PARA EQUIPO DE AIRE ACONDICIONADO SPLIT TIPO
05.04.02 INVERTIR 60000 BTU/HR - MONOFASICO 220V-60HZ und 1.00 S/ 5,413.76 S/ 5,413.76
0.00 S/.0.00 0.00 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.5,413.76 S/.0.00 0.00 5,413.76 0.00
05.04.03 VENTILADOR DE TECHO Incluye interruptor de control y Acc/Fijac. und 74.00 S/ 382.59 S/ 28,311.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28,311.66 0.00 0.00 28,311.66 0.00
05.05 SALIDAS DE FUERZAS ESPECIALES S/ 17,507.04
SALIDA PARA ELECTROBOMBA SUMERGIDA DE 2HP-TRIFASICA
05.05.01 380/220V60HZ PARA TANQUE CISTERNA und 1.00 S/ 5,276.76 S/ 5,276.76
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 5,276.76 S/ 0.00 S/ 0.00 5,276.76 0.00
SALIDA PARA ELECTROBOMBA DE 2HP-TRIFASICA 380/220V60HZ S/ 0.00
05.05.02 PARA TANQUE ELEVADO und 1.00 S/ 3,276.76 S/ 3,276.76
0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,276.76 0.00 0.00 3,276.76 0.00
SALIDA PARA ELECTROBOMBA DE 3HP-TRIFASICA 380/220V60HZ
05.05.03 PARA TANQUE ELEVADO und 2.00 S/ 4,476.76 S/ 8,953.52
0.00 0.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 8,953.52 0.00 0.00 8,953.52 0.00
05.06 PROTECCION CONTRA DESCARGAS ATMOSFERICAS S/ 9,192.47
PARARRAYO TETRAPUNTAL - Incluye Mastil de FºGº de 50mm de
05.06.01 diametro,
0.00 S/.0.00 S/.0.00 S/ 0.00 0.00 0.00 0.00 0.00 0.00 5,517.35 0.00 0.00 5,517.35 0.00
POZO DE 3m de longitud
PUESTA + Cond.
A TIERRA PARAde cobre 70mm2 yCON
PARARRAYO estruc.
VARILLA DE und 1.00 S/ 5,517.35 S/ 5,517.35
COBRE 19mm und DIAMETRO POR 2.40m, INCL. EXCAVACION HOYO
05.06.02 DE 0.80x0.80x und 3.00 S/ 1,225.04 S/ 3,675.12
0.00 S/.0.00 S/.0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 3,675.12 0.00 0.00 3,675.12 0.00
05.07 TABLEROS ELECTRICOS S/ 23,679.83
TABLERO GENERAL (TG) TRIFASICO 380/220V-60Hz, GABINETE
05.07.01 METALICO PARA EMPOTRAR 36 POLOS und 1.00 S/ 4,348.72 S/ 4,348.72
0.00 S/.0.00 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.4,348.72 S/.0.00 S/.0.00 4,348.72 0.00
TABLERO DE DISTRIBUCION (TD-1) TRIFASICO 380/220V-60Hz,
05.07.02 GABITENEDE
METAL. P/EMPOTRAR
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.1,645.81 S/.0.00 S/.0.00 1,645.81 0.00
TABLERO DISTRIBUCION (TD-2)24TRIFASICO
POLOS + ESPACIO PARA INT
380/220V-60Hz, und 1.00 S/ 1,645.81 S/ 1,645.81
GABITENE METAL. P/EMPOTRAR 20 POLOS + ESPACIO PARA
05.07.03 INTPOLOS + ESPACIO PARA INT und 1.00 S/ 1,209.11 S/ 1,209.11
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.1,209.11 S/.0.00 S/.0.00 1,209.11 0.00
TABLERO DE DISTRIBUCION (TD-3) TRIFASICO 380/220V-60Hz,
05.07.04 GABITENE METAL. P/EMPOTRAR 28 POLOS + ESPACIO PARA INT und 1.00 S/ 1,675.81 S/ 1,675.81
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.1,675.81 S/.0.00 S/.0.00 1,675.81 0.00
TABLERO DE DISTRIBUCION (TD-4) TRIFASICO 380/220V-60Hz,
05.07.05 GABITENE METAL. P/EMPOTRAR 30 POLOS + ESPACIO PARA INT und 1.00 S/ 2,113.81 S/ 2,113.81
0.00 S/.0.00 S/.0.00 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.2,113.81 S/.0.00 S/.0.00 2,113.81 0.00
TABLERO DE DISTRIBUCION (TD-5) TRIFASICO 380/220V-60Hz,
05.07.06 GABITENE METAL. P/EMPOTRAR 24 POLOS + ESPACIO PARA INT und 1.00 S/ 1,495.81 S/ 1,495.81
0.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,495.81 0.00 0.00 1,495.81 0.00
TABLERO DE DISTRIBUCION (TD-6) TRIFASICO 380/220V-60Hz,
05.07.07 GABITENE METAL. P/EMPOTRAR 16 POLOS + ESPACIO PARA INT und 1.00 S/ 985.99 S/ 985.99
0.00 S/.0.00 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.985.99 S/.0.00 S/.0.00 985.99 0.00
TABLERO DE DISTRIBUCION (TD-7) TRIFASICO 380/220V-60Hz,
05.07.08 GABITENE METAL. P/EMPOTRAR 24 POLOS + ESPACIO PARA INT und 1.00 S/ 1,575.81 S/ 1,575.81
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.1,575.81 S/.0.00 S/.0.00 1,575.81 0.00
TABLERO DE DISTRIBUCION (TD-8) TRIFASICO 380/220V-60Hz,
05.07.09 GABITENE METAL. P/EMPOTRAR 20TRIFASICO
POLOS + ESPACIO PARA INT und 1.00 S/ 1,305.99 S/ 1,305.99
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.1,305.99 S/.0.00 S/.0.00 1,305.99 0.00
TABLERO DE DISTRIBUCION (TD-9) 380/220V-60Hz,
GABITENE METAL. P/EMPOTRAR 28 POLOS + ESPACIO PARA
05.07.10 INTPOLOS + ESPACIO PARA INT und 1.00 S/ 2,162.03 S/ 2,162.03
0.00 S/.0.00 S/.0.00 S/.0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 2,162.03 S/ 0.00 0.00 2,162.03 0.00
TABLERO DE DISTRIBUCION (TD-10) TRIFASICO 380/220V-60Hz,
05.07.11 GABITENE METAL. P/EMPOTRAR 16 POLOS + ESPACIO PARA INT und 1.00 S/ 1,361.99 S/ 1,361.99
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.1,361.99 S/.0.00 S/.0.00 1,361.99 0.00
TABLERO DE SISTEMA ESTABILIZADO (TSE-1) MONOFASICO 220V-
05.07.12 60HZ, GABINETE METALICO und 1.00 S/ 990.99 S/ 990.99
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.990.99 S/.0.00 S/.0.00 990.99 0.00
TABLERO DE CONTROL DE ELECTROBOMBAS (TCB1) TRIFASICO
05.07.13 380/220V-60HZ,GABINETE METAL. P/EMPOTRAR und 1.00 S/ 701.99 S/ 701.99
0.00 0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 701.99 0.00 0.00 701.99 0.00
TABLERO DE CONTROL DE ELECTROBOMBAS (TCB2) TRIFASICO
05.07.14 380/220V-60HZ,GABINETE METAL. P/EMPOTRAR und 1.00 S/ 701.99 S/ 701.99
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 701.99 0.00 0.00 701.99 0.00
TABLERO DE CONTROL DE ELECTROBOMBAS (TCB3) TRIFASICO
05.07.15 380/220V-60HZ,GABINETE METAL. P/EMPOTRAR und 1.00 S/ 701.99 S/ 701.99
0.00 S/.0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 701.99 0.00 0.00 701.99 0.00
TABLERO DE CONTROL DE ELECTROBOMBA SUMERGIDA (TCBS)
05.07.16 TRIFASICO 380/220V-60HZ,GABINETE METAL. P/EMPOTRAR und 1.00 S/ 701.99 S/ 701.99
0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00 0.00 0.00 0.00 701.99 0.00 0.00 701.99 0.00
COSTO DIRECTO S/ 9,884,501.11 S/ 259,569.25 S/ 548,921.09 S/ 1,105,229.82 S/ 1,964,962.15 S/ 1,571,320.41 S/ 455,502.97 S/ 538,656.51 S/ 523,675.46 S/ 308,227.44 S/ 455,793.17 S/ 1,279,693.54 S/ 872,949.30 S/ 9,884,501.11 S/ 0.00
GASTOS GENERALES GG 11.50% 1,136,717.63 29,850.46 63,125.93 127,101.43 225,970.65 180,701.85 52,382.84 61,945.50 60,222.68 35,446.16 52,416.21 147,164.76 100,389.17 S/ 1,136,717.63
UTILIDAD UTI 10.00% 988,450.11 25,956.93 54,892.11 110,522.98 196,496.22 157,132.04 45,550.30 53,865.65 52,367.55 30,822.74 45,579.32 127,969.35 87,294.93 S/ 988,450.11
SUBTOTAL S/ 12,009,668.85 S/ 315,376.64 S/ 666,939.12 S/ 1,342,854.23 S/ 2,387,429.01 S/ 1,909,154.30 S/ 553,436.11 S/ 654,467.66 S/ 636,265.68 S/ 374,496.34 S/ 553,788.70 S/ 1,554,827.65 S/ 1,060,633.40 S/ 12,009,668.86
INTAGIBLES DE OBRA
Plan de Mitigacion Ambiental S/ 195,089.40 S/ 17,999.32 S/ 17,999.32 S/ 16,257.45 S/ 17,999.32 S/ 17,418.70 S/ 17,999.32 S/ 17,418.70 S/ 17,999.32 S/ 17,999.32 S/ 17,418.70 S/ 17,999.32 S/ 580.61 S/ 195,089.40
Seguridad Salud S/ 36,285.00 S/ 9,373.63 S/ 9,373.63 S/ 8,466.50 S/ 9,071.24 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 36,285.00
Plan de Vigilancia, prevencion control Covid-19 S/ 64,768.08 S/ 5,975.63 S/ 5,975.63 S/ 5,397.34 S/ 5,975.63 S/ 5,782.86 S/ 5,975.63 S/ 5,782.86 S/ 5,975.63 S/ 5,975.63 S/ 5,782.86 S/ 5,975.63 S/ 192.75 S/ 64,768.08
Plan de Monitoreo Arqueologico S/ 59,000.00 S/ 5,443.45 S/ 5,443.45 S/ 4,916.67 S/ 5,443.45 S/ 5,267.86 S/ 5,443.45 S/ 5,267.86 S/ 5,443.45 S/ 5,443.45 S/ 5,267.86 S/ 5,443.45 S/ 175.60 S/ 59,000.00
EQUIPAMIENTO S/ 417,650.38 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00 S/ 215,786.03 S/ 201,864.35 S/ 417,650.38
TOTAL MONTO INTANGIBLE S/ 772,792.86 38,792.03 38,792.03 35,037.96 38,489.64 28,469.42 29,418.40 28,469.42 29,418.40 29,418.40 28,469.42 245,204.43 202,813.31 772,792.86
TOTAL PRESUPUESTO S/ 12,782,461.71 S/.354,168.67 S/.705,731.15 S/.1,377,892.19 S/.2,425,918.65 S/.1,937,623.72 S/.582,854.51 S/.682,937.08 S/.665,684.08 S/.403,914.74 S/.582,258.12 S/.1,800,032.08 S/.1,263,446.71 S/.12,782,461.71
AVANCE MENSUAL (%) 2.77% 5.52% 10.78% 18.98% 15.16% 4.56% 5.34% 5.21% 3.16% 4.56% 14.08% 9.88% 100.00%
AVANCE ACUMULADO (%) 2.77% 8.29% 19.07% 38.05% 53.21% 57.77% 63.11% 68.32% 71.48% 76.03% 90.12% 100.00%
OBRA:
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DISTRITO DE PUNCHANA – PROVINCIA DE MAYNAS – REGIÓN LORETO”
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP CONTRATISTA CONSORCIO SANTA ROSA
DEPARTAMENTO :LORETO SUPERVISION :CONSORCIO CPOL
VALOR CONTR. : S/. 12'782,461.71 Sin. IGV FECHA DE INICIO :01 DE DICIEMBRE 2021
CALCULO DEL K DE REAJUSTE
FÓRMULA POLINÓMICA
INDICE BASE 44531 44562 44593 44621 44652 44682 44713 44743 44774 44805 44835 44866
Indice Indice Indice Indice Indice Indice Indice Indice Indice Indice Indice Indice
Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Indice Set.22 Incidencia Incidencia
SIMBOLO IU DESCRIPCIÓN COEF. MATERICOEF. DEL MON INCIDENCIA ESPE Marzo 21 Nov.21 Dic.21 Ene.22 Feb.22 Mar.22 Abr.22 May.22 Jun.22 Jul.22 Ago.22 Oct.22
MO 47 MANO DE OBRA INC. LEYES SOCIALES 0.177 0.177 100.000% 633.530 0.177 653.540 0.183 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
CP 21 CEMENTO PORTLAND TIPO I 0.098 0.098 100.000% 449.560 0.098 472.840 0.103 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
AC 02 ACERO DE CONSTRUCCIÓN LISO 0.093 0.093 100.000% 722.060 0.093 802.660 0.103 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
TA 65 TUBERIA DE ACERO NEGRO Y/O GALVAN 0.099 0.099 100.000% 304.510 0.099 324.540 0.106 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
AF 04 AGREGADO FINO 0.057 0.057 100.000% 353.850 0.057 358.110 0.058 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
BL 17 BLOQUE DE LADRILLO 0.055 0.055 100.000% 955.260 0.055 894.090 0.051 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
ME 48 MAQUINARIA Y EQUIPO NACIONAL 0.057 0.057 100.000% 389.470 0.057 396.270 0.058 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GGU 39 INDICE GENERAL DE PRECIOS AL CONSUM 0.364 0.364 100.000% 476.540 0.364 494.230 0.378 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
COEFICIENTE DE REAJUSTE 1.000 1.040 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
K1
OBRA:
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DIS
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP CONTRATIST CONSORCIO SANTA ROSA
DEPARTAMENTO :LORETO SUPERVISION:CONSORCIO CPOL
VALOR CONTR. : S/. 12'782,461.71 Sin. IGV PLAZO EJECU :365 DIAS CALENDARIO
FECHA DE INICI
:01 DE DICIEMBRE 2021
FECHA DE TÉ :30 DE NOVIEMBRE DEL 2022
CÁLCULO DE REAJUSTE
FÓRMULA POLINÓMICA
K = 0.177*(MOr / MOo) + 0.098*(CPr / CPo) + 0.093*(ACr / ACo) + 0.099*(TAr / TAo) + 0.057*(AFr / AFo) + 0.055*(BLr / BLo) + 0.057*(MEr / MEo) + 0.364*(GGUr / GGUo)
dic. 2021 214,669.43 354,168.67 214,669.43 354,168.67 dic. 2021 1.047 10,089.46 16,645.93 10,089.46
Reajuste
DESCRIPCION Real Programado Reconocido
AVANCE
% MENSUAL =
% ACUMULADO = 2.23%
2.77%
12,496,960.80 20.00 249,939,215.97 100.00 81%
2,499,392.16
ADELANTO DE MATERIALES
FEB 1,015,908.49 9.66%
116,829.48
101,590.85
1,234,328.82
METRADOS
OBRA:
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP
DEPARTAMENTO :LORETO
FECHA 12/31/2021
INTANGIBLES DE OBRA
PLAN DE MITIGACIÓN AMBIENTAL glb 0.083
SEGURIDAD Y SALUD glb 0.083
PLAN DE VIGILANCIA, PREVENCIÓN CONTROL COVID - 19 glb 0.083
DESAGREGADO DE METRADO
OBRA:
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DISTRITO DE PUNCHANA – PROV
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP
DEPARTAMENTO :LORETO
FECHA 12/31/2021
DESAGREGADO DE METRADO
DICIEMBRE 2021
DIMENSIONES (m)
01.01.01.04 GIGANTOGRAFIA 2.70 x 3.60m con bastidor de madera 2"x2" und 1.00
calle 11 de Octubre con carretera Santa Maria 1.00 1.00
01.01.02.01.01 POZA DE ALMACENAMIENTO DE AGUA DE LADRILLO TARRAJEADO DE 1.00 xund 2.00X1.20m und 2.00
01.01.05 REMOCIONES
01.01.05.01 DESMONTAJE DE COBERTURA EXISTENTE M2 1061.25
area de infraestructura existente 1.00 48.05 7.00 336.35
1.00 25.56 7.00 178.90
1.00 53.00 7.00 371.00
1.00 25.00 7.00 175.00
01.01.06 DEMOLICIONES
01.01.06.01 DEMOLICION DE ESTRUCTURAS EXISTENTES DE MADERA M2 943.34
area de infraestructura existente 1.00 48.05 7.00 336.35
1.00 25.56 7.00 178.90
1.00 41.00 7.00 287.00
1.00 20.16 7.00 141.09
INTANGIBLES DE OBRA
Seguridad Salud und 0.083 0.083 0.083
Plan de Vigilancia, prevencion control Covid-19 und 0.083 0.083 0.083
Plan de Monitoreo Arqueologico und 0.083 0.083 0.083
100.00
179.48
2.00
1.00
2.00
31.00
1,620.36
1.00
1,061.25
943.34
566.00
1,822.91
460.00
1.00
1.00
1.00
1.00
1.00
1.00
OBRA:
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DISTRITO DE PUNCHANA – PROVINCIA DE MAYNAS – REGIÓN LORETO”
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP CONTRATISTA CONSORCIO SANTA ROSA
DEPARTAMENTO :LORETO SUPERVISION :CONSORCIO CPOL
VALOR REF. : S/. 14'890,621.60 inc. IGV PLAZO EJECUCIÓN :365 DIAS CALENDARIO
VALOR CONTR. : S/. 12'782,461.71 Sin. IGV FECHA DE INICIO :01 DE DICIEMBRE 2021
FECHA DE TÉRMINO REAL :30 DE NOVIEMBRE DEL 2022
CALCULO DEL K DE REAJUSTE
FÓRMULA POLINÓMICA
INDICE BASE 44531 44562 44593 44621 44652 44682 44713 44743 44774 44805 44835 44866
Indice Indice Indice Indice Indice Indice Indice Indice Indice Indice Indice Indice Indice
Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia Incidencia
SIMBOLO IU DESCRIPCIÓN COEF. MATERIALCOEF. DEL MON INCIDENCIA ESPEC Marzo 21 Nov.21 Dic.21 Ene.22 Feb.22 Mar.22 Abr.22 May.22 Jun.22 Jul.22 Ago.22 Set.22 Oct.22
MO 47 MANO DE OBRA INC. LEYES SOCIALES 0.177 0.177 100.000% 633.530 0.177 653.540 0.183 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
CP 21 CEMENTO PORTLAND TIPO I 0.098 0.098 100.000% 449.560 0.098 476.290 0.104 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
AC 02 ACERO DE CONSTRUCCIÓN LISO 0.093 0.093 100.000% 722.060 0.093 812.990 0.105 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
TA 65 TUBERIA DE ACERO NEGRO Y/O GALVANIZADO 0.099 0.099 100.000% 304.510 0.099 322.100 0.105 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
A 04 AGREGADO FINO 0.057 0.057 100.000% 353.850 0.057 358.110 0.058 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
BL 17 BLOQUE DE LADRILLO 0.055 0.055 100.000% 955.260 0.055 946.850 0.055 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
ME 48 MAQUINARIA Y EQUIPO NACIONAL 0.057 0.057 100.000% 389.470 0.057 396.320 0.058 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GGU 39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR 0.364 0.364 100.000% 476.540 0.364 496.000 0.379 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
COEFICIENTE DE REAJUSTE K1
1.000 1.047 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
OBRA:
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DI
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP CONTRATISTA CONSORCIO SANTA ROSA
DEPARTAMENTO :LORETO SUPERVISION :CONSORCIO CPOL
VALOR REF. : S/. 14'890,621.60 inc. IGV PLAZO EJECUCIÓN :365 DIAS CALENDARIO
VALOR CONTR. : S/. 12'782,461.71 Sin. IGV FECHA DE INICIO :01 DE DICIEMBRE 2021 FACTOR 18,904,351.78
SUPERVISOR :CONSORCIO CPOL FECHA DE TÉRMINO REAL :30 DE NOVIEMBRE DEL 2022 19,021,608.06
RESIDENTE :ING. JUAN BAUTISTA ROJAS VILLEGAS CIP:79087 0.99384
VALORIZACIÓN 01
DICIEMBRE 2021
CONCEPTO S/.
Amortizaciones : -
. Del Adelanto Directo en la Valorización (sin IGV) - 240346.89
. Del Adelanto en Directo en la Valorización (con IGV) - 8851.55659090428
. Del Adelanto de Materiales en la Valorización (sin IGV) - 27218.6502388594
. Del Adelanto de Materiales en la Valorización (con IGV) - 12017.3445
340,352.64
I.- MONTO FACTURABLE (Sin IGV) 295,590.37 0.02
340,352.64
Otros : 0.02
. Retencion por Retraso en la Obra 0.00
. Multas 0.00
-
IV.- I.G.V. (18% DE I )
VALORIZACIÓN - 2021
VALORIZACIÓN - 2022 VALORIZACION SALDO
Ítem DESCRIPCION VALORIZ - 01 VALORIZ-02 VALORIZ-03 VALORIZ-04 VALORIZ-05 VALORIZ-06 VALORIZ-07 VALORIZ-08 VALORIZ-09 VALORIZ-10 VALORIZ-11 VALORIZ-12 ACUMULADA
SUB TOTAL CONTRAC Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22
01 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALU 257,090.16 214,669.43 - - - - - - - - - - - 214,669.43 42,420.73
02 ESTRUCTURAS 7,189,758.79 - - - - - - - - - - - - - 7,189,758.79
03 ARQUITECTURA 1,656,013.02 - - - - - - - - - - - - - 1,656,013.02
04 INSTALACIONES SANITARIAS 160,407.30 - - - - - - - - - - - - - 160,407.30
05 INSTALACIONES ELECTRICAS 447,386.84 - - - - - - - - - - - - - 447,386.84
06 MOBILIARIO 173,845.00 - - - - - - - - - - - - - 173,845.00
COSTO DIRECTO 9,884,501.11 214,669.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 214,669.43 9,669,831.68
GASTOS GENERALES (11.50%) 1,136,717.63 24,686.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24,686.98 1,112,030.64
UTILIDAD (10.00%) 988,450.11 21,466.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,466.94 966,983.17
SUB TOTAL 12,009,668.85 260,823.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 260,823.36 11,748,845.49
INTANGIBLE DE OBRA
Plan de Mitigacion Ambiental 195,089.40 16,256.80 - - - - - - - - - - - 16,256.80 178,832.60
Seguridad Salud 36,285.00 3,023.63 - - - - - - - - - - - 3,023.63 33,261.37
Plan de Vigilancia, prevencion control Covid-19 64,768.08 5,397.12 - - - - - - - - - - - 5,397.12 59,370.96
Plan de Monitoreo Arqueologico 59,000.00 0.00 - - - - - - - - - - - - 59,000.00
Equipamiento 417,650.38 0.00 - - - - - - - - - - - - 417,650.38
SUB TOTAL INTANGIBLE 772,792.86 24,677.55 24,677.55 748,115.31
COSTO TOTAL 12,782,461.71 285,500.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 285,500.91 12,496,960.80
% AVANCE MENSUAL 2.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.23% 97.77%
285,500.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 285,500.91 12,496,960.80
% AVANCE ACUMULADO 2.23% 2.23% 2.23% 2.23% 2.23% 2.23% 2.23% 2.23% 2.23% 2.23% 2.23% 2.23% 2.23% 97.77%
0.00% 100.00%
11.50%
10.00%
OBRA:
“CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DISTRITO DE PUNCHANA – PROVINCIA DE MAYNAS – REGIÓN LORETO”
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP CONTRATISTA
DEPARTAMENTO :LORETO SUPERVISION
VALOR REF. : S/. 14'890,621.60 inc. IGV PLAZO EJECUCIÓN
VALOR CONTR. : S/. 14'890,621.60 inc. IGV FECHA DE INICIO
FECHA DE TÉRMINO REAL
VALORIZACION 01
88.87
PORCENTAJE
0.9
0.8
OBRA
ATRASADA 0.7
-0.0277073913384873 0.6
0.5
0.4
LEYENDA
0.3
CURVA PROG
0.2
CURVA REAL
0.1
0
MESES
0 1 2 3 4 5 6 7 8 9 10 11 12
Inicio 01/12/21 dic-21 ene-22 feb-22 mar-22 abr-22 may-22 jun-22 jul-22 ago-22 sep-22 oct-22 nov-22 %
MESES PONER VALORIZACIÓN RE
PROG 0.00% 2.77% 8.29% 19.07% 38.05% 53.21% 57.77% 63.11% 68.32% 71.48% 76.03% 90.12% 100.00% 2.77%
PORCENTAJE ACUMULADO REAL 0.00% 0.00% 0.00%
PROGRAMADO EJECUTADO
VALORIZACION SIN IGV PARCIAL SIN IGV ACUMULADO SIN IGV PARCIAL SIN IGV ACUMULADO
Nº MES PARCIAL % ACUMULADO % PARCIAL % ACUMULADO % SITUACION
01 Dec-21 354,168.67 2.77% 354,168.67 2.77% 260,823.36 2.23% 260,823.36 2.23% ATRASADA -0.54%
02 Jan-22 705,731.15 5.52% 1,059,899.82 8.29%
03 Feb-22 1,377,892.19 10.78% 2,437,792.01 19.07%
04 Mar-22 2,425,918.65 18.98% 4,863,710.67 38.05%
05 Apr-22 1,937,623.72 15.16% 6,801,334.38 53.21%
06 May-22 582,854.51 4.56% 7,384,188.89 57.77%
07 Jun-22 682,937.08 5.34% 8,067,125.98 63.11%
08 Jul-22 665,684.08 5.21% 8,732,810.06 68.32%
09 Aug-22 403,914.74 3.16% 9,136,724.80 71.48%
10 Sep-22 582,258.12 4.56% 9,718,982.92 76.03%
11 Oct-22 1,800,032.08 14.08% 11,519,015.00 90.12%
12 Nov-22 1,263,446.71 9.88% 12,782,461.71 100.00%
12,782,461.71
ER VALORIZACIÓN RESPECTIVA
1 0.00% 0
1 0.00% 0
OBRA: “CREACIÓN DE LOS SERVICIOS EDUCATIVOS EN EL NIVEL INICIAL Y PRIMARIO DE LA I.E. Nº 601452 “SANTA ROSA DEL AMAZONAS” – DISTRITO DE PUNCHANA – PROVINCIA DE MAYNAS – REGIÓN LORETO”
PROPIETARIO :ORGANISMO PUBLICO INFRAESTRUCTURA PARA LA PRODUCTIVIDAD - OPIPP CONTRATISTA CONSORCIO SANTA ROSA
DEPARTAMENTO :LORETO SUPERVISION :CONSORCIO CPOL
VALOR REF. : S/. 14'890,621.60 inc. IGV PLAZO EJECUCIÓN :365 DIAS CALENDARIO
VALOR CONTR. : S/. 12'782,461.71 Sin. IGV FECHA DE INICIO :01 DE DICIEMBRE 2021
FECHA DE TÉRMINO REAL :30 DE NOVIEMBRE DEL 2022
MONTO PARCIAL
10
3
SITUACIÓN DE LA OBRA MONTO ACUMULA
ATRASADA
2
93345.3113
0
MESES
1 2 3 4 5 6 7 8 9 10
Inicio 01/12/21 dic-21 ene-22 feb-22 mar-22 abr-22 may-22 jun-22 jul-22 ago-22 sep-22 oct-22 nov-22
MONTO SUB TOTAL INCL
MESES
G.G.Y UTIL.-ACUMULADO PONER VAL. RESPECTIVA
MONTO PROG 0.00 354,168.67 1,059,899.82 2,437,792.01 4,863,710.67 6,801,334.38 7,384,188.89 8,067,125.98 8,732,810.06 9,136,724.80 9,718,982.92 11,519,015.00 12,782,461.71
354,168.67 1
PARCIALES (S/.)
REAL 0.00 260,823.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
260,823.36 1