Calculo de Adelanto de Materiales (Marzo)

CALENDARIO DE ADQUISICIÓN DE MATERIALES ACTUALIZADO
EMPRESA CONSORCIO LOS ORGANOS

REHABILITACION DEL LOCAL ESCOLAR 14914 CON CODIGO LOCAL 439656, INSTITUCION EDUCATIVA PRIMARIA NUESTRA SEÑORA DE
Obra
LAS MERCEDES DEL DISTRITO DE LOS ORGANOS, PROVINCIA DE TALARA, DEPARTAMENTO DE PIURA"
ENTIDAD MUNICIPALIDAD DISTRITAL DE LOS ORGANOS
LUGAR CERCADO URBANO LOS ORGANOS
A MONTO DE EXPEDIENTE TECNICO S/. 12,557,329.98 FACTOR CORRELACON= 1.000

B MONTO OFERTADO S/. 12,557,329.98
C MONTO ACTUALIZADO S/. 12,557,329.98
C.1 SITUACION ACTUAL DEL PROYE
VALORIZACION DE OBRA CIVIL
VALORIZADO FALTA POR VALORIZAR TOTAL

S/. 3,103,121.42 S/. 7,936,520.40 S/. 11,039,641.82
EQUIPAMIENTO
S/. 0.00 S/. 1,009,089.81 S/. 1,009,089.81
PLAN DE CONTINGENCIA
S/. 0.00 S/. 508,598.35 S/. 508,598.35
CALCULO DE MONTOS MAXIMOS
CALCULO DEL ADELANTO PARA MATERIALES: ESTRUCTURAS
K = 0.197*(Mr / Mo) + 0.190*(Cr / Co) + 0.139*(Ar / Ao) + 0.072*(Mr / Mo) + 0.057*(Pr / Po) + 0.078*(Mr / Mo) + 0.267*(Ir / Io)
PRESUP.
INCIDENC. % 1x2 Io Ir Ir/Io x MONTO
ÍND. DESCRIPCIÓN SÍMBOLO BRUTO
(1) (2) (3) ABRIL 2021 DIC 2022 (3) 2,566,126.82 MÁXIMO
21 CEMENTO PORTLAND TIPO I C 0.190 100.00% 0.190 471.50 496.50 0.200 513,225.36 204,808.24
- ACERO CONSTRUCCION
3 A 0.139 100.00% 0.139 760.27 810.49 0.148 379,786.77 151,558.10
CORRGUGADO
43 MADERA NACIONAL PARA ENC M 0.072 100.00% 0.072 840.21 910.10 0.078 200,157.89 79,875.21
0.401 0.426 1,093,170.02 436,241.55
42.60% 17.00%
CALCULO DEL ADELANTO PARA MATERIALES: ARQUITECTURA
K = 0.260*(MOr / MOo) + 0.147*(BLr / BLo) + 0.106*(Ar / Ao) + 0.108*(MNr / MNo) + 0.101*(Cr / Co) + 0.278*(Ir / Io)
PRESUP.
(1) (2) (3) ABRIL 2021 DIC 2022 (3) 2,795,545.16 MÁXIMO
17 BLOQUE Y LADRILLO BL 0.147 100.00% 0.147 814.34 812.25 0.147 410,945.14 333,424.05
65 TUBERIA DE ACERO NEGRO Y A 0.106 100.00% 0.106 291.63 322.97 0.117 327,078.78 265,378.32
43 MADERA NACIONAL PARA ENCMN 0.108 100.00% 0.108 840.21 910.10 0.117 327,078.78 265,378.32
CERAMICA ESMALTADA Y
24 C 0.101 100.00% 0.101 257.50 285.42 0.112 313,101.06 254,037.37
SIN ESMALTAR
0.462 0.493 1,378,203.76 1,118,218.06
49.30% 40.00%
CALCULO DEL ADELANTO PARA MATERIALES: I. SANITARIAS
K = 0.304*(Mr / Mo) + 0.064*(Cr / Co) + 0.053*(Mr / Mo) + 0.085*(Tr / To) + 0.169*(Mr / Mo) + 0.325*(Ir / Io)
PRESUP.
(1) (2) (3) ABRIL 2021 DIC 2022 (3) 809,497.22 MÁXIMO
21 CEMENTO PORTLAND TIPO 1 C 0.064 100.00% 0.064 471.5 496.50 0.067 54,236.31 54,001.52
43 MADERA NACIONAL PARA ENC M 0.053 100.00% 0.053 840.21 910.10 0.057 46,141.34 18,413.21
72 TUBERIA DE PVC PARA AGUA T 0.085 100.00% 0.085 547.56 687.70 0.107 86,616.20 34,565.15
0.202 0.231 186,993.85 106,979.88
23.10% 23.00%
CALCULO DEL ADELANTO PARA MATERIALES: I. ELECTRICAS
K = 0.215*(Mr / Mo) + 0.301*(Tr / To) + 0.063*(Cr / Co) + 0.211*(Ar / Ao) + 0.141*(Dr / Do) + 0.280*(Ir / Io)
PRESUP.
(1) (2) (3) ABRIL 2021 DIC 2022 (3) 1,142,230.14 MÁXIMO
19 CABLE NYY Y NKY C 0.063 100.00% 0.063 1,062.54 1254.46 0.074 84,525.03 84,244.22
12 ARTEFACTOS DE ALUMBRADO A 0.211 100.00% 0.211 323.57 348.01 0.227 259,286.24 258,424.82
0.274 0.301 343,811.27 342,669.04
30.10% 30.00%
RESUMEN DE CALCULOS DE MONTO MAXIMOS

POR ESPECIAMONTO MAXIMO
ESTRUCTURA 436,241.55
ARQUITECTU 1,118,218.06
SANITARIAS 106,979.88
ELECTRICAS 342,669.04
TOTAL 2,004,108.53
LA SUPERVISION SOLICITA EL ADELANTO POR MATERIALES POR EL MONTO DE 2,OO4,108.53

267*(Ir / Io)
ITEMS
OBRA:
01
01.01
01.01.01
01.01.02
01.01.03
01.02
01.02.01
01.02.02
01.02.03
01.02.04
01.02.05
01.02.06
01.02.07
01.03
01.03.01
01.03.02
01.04
01.04.01
01.04.01.01
01.04.01.02
01.04.02
01.04.02.01
01.04.02.02
01.04.03
01.04.03.01
01.04.03.02
01.04.03.03
01.04.03.04
01.04.03.05
01.04.03.06
01.04.03.07
01.04.03.08
01.04.04
01.04.04.01
01.04.04.02
01.04.05
01.04.05.01
01.04.05.02
01.04.05.03
01.05
01.05.01
01.05.02
01.05.03
01.05.04
01.06
01.06.01
01.06.02
01.07
01.07.01
01.07.02
01.07.03
01.08
01.08.01
01.08.02
01.08.03
01.08.04
01.08.05
01.09
01.09.01
01.09.01.01
01.09.01.02
01.09.01.03
01.09.01.04
01.09.02
01.09.02.01
01.09.02.02
01.09.03
01.09.03.01
01.09.03.02
01.09.03.03
01.09.03.04
01.09.04
01.09.04.01
01.09.04.02
01.09.04.03
01.10
01.10.01
01.10.02
01.11
01.11.01
01.11.02
01.11.03
01.11.04
01.11.05
01.11.06
01.11.07
01.11.08
01.12
01.12.01
01.12.02
01.12.03
01.12.04
01.12.05
01.12.06
01.12.07
01.12.08
01.12.09
01.12.10
01.12.11
01.12.12
01.12.13
01.12.14
01.12.15
ITEMS
OBRA:
02
02.01
02.01.01
02.01.01.01
02.01.01.02
02.01.01.03
02.01.02
02.01.02.01
02.01.02.02
02.01.02.03
02.02
02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
02.02.06
02.02.07
02.02.08
02.02.09
02.02.10
02.02.11
02.02.12
02.02.13
02.02.14
02.02.15
02.03
02.03.01
02.03.01.01
02.03.01.02
02.03.01.03
02.03.01.04
02.03.01.05
02.03.02
02.03.02.01
02.04
02.04.01
02.04.02
02.04.03
02.04.04
02.04.05
02.04.06
02.04.07
02.04.08
02.04.09
02.04.10
02.04.11
02.05
02.05.01
02.05.02
02.05.03
02.05.04
02.06
02.06.01
02.06.01.01
02.06.01.02
02.06.01.03
02.06.02
02.06.02.01
02.06.02.02
02.06.02.03
02.06.02.04
02.06.03
02.06.03.01
02.06.03.02
02.06.03.03
02.06.03.04
02.06.04
02.06.04.01
02.06.04.02
02.06.04.03
02.06.04.04
02.06.05
02.06.05.01
02.06.05.02
02.06.05.03
02.06.05.04
02.06.06
02.06.06.01
02.06.06.02
02.06.06.03
02.06.06.04
02.06.06.05
02.06.07
02.06.07.01
02.06.07.02
02.06.07.03
02.06.07.04
02.07
02.07.01
02.07.01.01
02.07.01.02
02.07.01.03
02.07.01.04
02.07.01.05
02.07.01.06
02.07.02
02.07.02.01
02.07.03
02.07.03.01
02.07.03.01.01
02.07.03.01.02
02.07.03.01.03
02.07.03.02
02.07.03.02.01
02.07.03.02.02
02.07.03.02.03
02.07.03.02.04
02.07.03.03
02.07.03.03.01
02.07.03.03.02
02.07.03.03.03
02.07.03.03.04
02.07.03.04
02.07.03.04.01
02.07.03.04.02
02.07.03.04.03
02.07.03.04.04
02.07.03.05
02.07.03.05.01
02.07.03.05.02
02.07.03.05.03
02.07.03.05.04
02.07.03.06
02.07.03.06.01
02.07.03.06.02
02.07.03.06.03
02.07.03.06.04
02.08
02.08.01
02.08.01.01
02.08.01.02
02.08.01.03
02.08.01.04
02.08.01.05
02.08.01.06
02.08.01.07
02.08.02
02.08.02.01
02.08.03
02.08.03.01
02.08.03.01.01
02.08.03.01.02
02.08.03.01.03
02.08.03.02
02.08.03.02.01
02.08.03.02.02
02.08.03.02.03
02.08.03.02.04
02.08.03.03
02.08.03.03.01
02.08.03.03.02
02.08.03.03.03
02.08.03.03.04
02.08.03.04
02.08.03.04.01
02.08.03.04.02
02.08.03.04.03
02.08.03.04.04
02.08.04
02.08.04.01
02.08.04.01.01
02.08.04.01.02
02.08.04.01.03
02.08.04.01.04
02.08.04.01.05
02.08.04.02
02.08.04.02.01
02.08.04.02.02
02.08.04.02.03
02.08.04.02.04
02.08.04.02.05
02.08.04.02.06
02.08.04.03
02.08.04.03.01
02.08.04.04
02.08.04.04.01
02.08.04.04.02
02.08.05
02.08.05.01
02.08.05.02
02.08.05.03
02.08.05.04
02.08.05.05
02.08.05.06
02.08.05.07
02.08.05.08
02.08.06
02.08.06.01
02.08.07
02.08.07.01
ITEMS
OBRA:
03
03.01
03.01.01
03.01.02
03.01.03
03.01.04
03.01.05
03.01.06
03.01.07
03.01.08
03.01.09
03.01.10
03.01.11
03.01.12
03.01.13
03.01.14
03.01.15
03.01.16
03.01.17
03.02
03.02.01
03.02.02
03.02.03
03.02.04
03.02.05
03.02.06
03.02.07
03.02.08
03.02.09
03.02.10
03.02.11
03.02.12
03.02.13
03.03
03.03.01
03.03.02
03.03.03
03.03.04
03.03.05
03.03.06
03.03.07
03.03.08
03.04
03.04.01
03.04.02
03.04.03
03.04.04
03.04.05
03.04.06
03.04.07
03.04.08
03.04.09
03.04.10
03.04.11
03.04.12
03.04.13
03.05
03.05.01
03.05.02
03.05.03
03.05.04
03.06
03.06.01
03.06.02
03.06.03
03.06.04
03.06.05
03.06.06
03.06.07
03.06.08
03.06.09
03.06.10
03.06.11
03.06.12
03.06.13
03.06.14
03.06.15
03.07
03.07.01
03.07.02
03.07.03
03.07.04
03.08
03.08.01
03.08.02
03.09
03.09.01
03.10
03.10.01
03.10.02
03.10.03
03.10.04
03.10.05
03.10.06
03.10.07
03.11
03.11.01
03.11.02
03.11.03
03.11.04
03.11.05
03.12
03.12.01
03.12.02
03.13
03.13.01
03.14
03.14.01
03.14.02
03.14.03
03.14.04
03.15
03.15.01
03.15.01.01
03.15.01.02
03.15.01.03
03.15.01.04
03.15.01.05
03.15.01.06
03.15.01.07
03.15.01.08
03.15.01.09
03.15.01.10
03.15.02
03.15.02.01
03.15.02.01.01
03.15.02.01.02
03.15.02.01.03
03.15.02.01.04
03.15.02.02
03.15.02.02.01
03.15.02.02.02
03.15.02.02.03
03.15.02.02.04
03.15.02.02.05
03.15.02.02.06
03.15.02.02.07
03.15.02.03
03.15.02.03.01
03.15.02.03.02
03.15.02.03.03
03.15.02.04
03.15.02.04.01
03.15.02.04.02
03.15.02.04.03
03.15.02.04.04
03.15.02.04.05
03.15.02.04.06
03.15.02.04.07
03.15.02.05
03.15.02.05.01
03.15.02.05.02
03.15.02.06
03.15.02.06.01
03.15.02.07
03.15.02.07.01
03.15.02.07.02
03.15.02.07.03
03.15.02.07.04
03.15.02.07.05
03.15.02.07.06
03.15.02.07.07
03.15.02.08
03.15.02.08.01
03.15.02.08.02
ITEMS
OBRA:
04
04.01
04.01.01
04.01.02
04.01.03
04.01.04
04.01.05
04.01.06
04.01.07
04.01.08
04.02
04.02.01
04.02.02
04.02.03
04.02.04
04.02.05
04.02.06
04.02.07
04.02.08
04.02.09
04.02.10
04.02.11
04.02.12
04.02.13
04.02.14
04.02.15
04.02.16
04.03
04.03.01
04.03.02
04.03.03
04.03.04
04.03.05
04.03.06
04.03.07
04.03.08
04.03.09
04.03.10
04.03.11
04.03.12
04.04
04.04.01
04.04.02
04.04.03
04.04.04
04.04.05
04.04.06
04.05
04.05.01
04.05.02
04.05.03
04.05.04
04.05.05
04.05.06
04.05.07
04.05.08
04.05.09
04.05.10
04.05.11
04.05.12
04.05.13
04.05.14
04.05.15
04.05.16
04.06
04.06.01
04.06.02
04.06.03
04.06.04
04.06.05
04.06.06
04.06.07
04.06.08
04.06.09
04.06.10
04.07
04.07.01
04.07.01.01
04.07.01.02
04.07.01.03
04.07.01.04
04.07.02
04.07.02.01
04.07.02.02
04.07.02.03
04.07.02.04
04.07.02.05
04.07.02.06
04.07.02.07
04.07.02.08
04.07.02.09
04.07.02.10
04.07.02.11
04.07.02.12
04.07.02.13
04.07.02.14
04.07.02.15
04.08
04.08.01
DESCRIPCION UNIDAD
“REH
ARQUITECTURA
MUROS Y TABIQUES DE ALBAÑILERIA
MURO DE LADRILLO KK TIPO IV (9x13x24cm) DE SOGA, C:A, 1:4, J= 1.5 cm m2
MURO DE LADRILLO KK TIPO IV (9x13x24cm) DE CABEZA, C:A, 1:4, J= 1.5 cm m2
MURO DE LADRILLO KK TIPO IV DE SOGA CEMENTO-ARENA 1:4 (CARAVISTA INTERIOR) m2
REVOQUES ENLUCIDOS Y MOLDURAS

TARRAJEO MUROS INTERIORES Y EXTERIORES C.A 1:4 e=1.5cm m2
TARRAJEO COLUMNAS MEZCLA C:A 1.4 E=1.5 CM m2
TARRAJEO EN SUPERFICIE DE VIGAS CON MORTERO CEMENTO ARENA 1:4. E= 1.5 CM m2
VESTIDURA DE DERRAMES 1:4 ANCHO =15 cm m

VESTIDURA DE DERRAMES 1:4 ANCHO =25 cm m
VESTIDURA DE DERRAMES 1:2 ANCHO=15 CM CON BORDES BOLEADOS m
BRUÑAS SEGUN DETALLE 1 cm x 1 cm m

CIELO RASOS
CIELORASOS CON MEZCLA DE CEMENTO-ARENA, 1:4, 1.5 CM DE ESPESOR m2
VESTIDURA DE SUPERF.DE FONDO ESCALERA CON CEMENTO ARENA 1:4, 1.5 CM DE

ESPESOR m2
PISOS Y PAVIMENTOS
CONTRAPISOS
CONTRAPISO DE e= 25 mm MEZCLA 1:3 m2
ACABADO DE PISO FROTACHADO Y BRUÑADO, 1:2, E= 1.5 CM m2
PISOS ANTIDESLIZANTES
PISO DE PORCELANATO ANTIDESLIZANTE 0.60 x 0.60 cm. TRANSITO INTENSO m2

PISO DE CERAMICA ANTIDESLIZANTE 0.40 x 0.40 cm. TRANSITO INTENSO m2
VEREDAS
VEREDA DE CONCRETO DE 4", ACABADO 1:2, F'C= 175 KG/CM2 (INCLUYE BASE
GRANULAR h=0.15m) m2
SARDINEL DE CONCRETO f'c=175kg/cm2 PARA VEREDAS m3
SARDINEL DE CONCRETO f'c=175kg/cm2 PARA CONFINAMIENTO DE ADOQUINES m3
CURADO DE VEREDAS m2
CURADO DE SARDINELES m2
ENCOFRADO Y DESENCOFRADO DE VEREDAS m2
ENCOFRADO Y DESENCOFRADO DE SARDINELES PARA VEREDAS m2
ENCOFRADO Y DESENCOFRADO DE SARDINELES PARA CONFINAMIENTO DE ADOQUIN m2
RAMPAS
RAMPA DE CONCRETO F'C=175 KG/CM2, E= 4", ACABADO 1:2, FROTACHADO Y
BRUÑADO S/DISEÑO (Inc. Encofrado) m2
CURADO DE RAMPAS m2
PISO DE ADOQUINES DE CONCRETO
BASE GRANULAR: EXTENDIDO, RIEGO Y COMPACTACION, E=0.15M m2
CAMA DE ARENA E=0.04M m2
SUMINISTRO Y COLOCACION DE ADOQUINES DE CONCRETO 10X20X4 CM m2
CONTRAZOCALOS
CONTRAZOCALO DE PORCELANATO 0.60x0.60m INTERIOR H = 10 CM m
CONTRAZOCALO CEMENTO MEZCLA C:A 1:2 S/COLOREAR h = 20 cm, e=1.5 cm m
CONTRAZOCALO RECTO DE ESCALERA, MEZCLA C:A 1:2 h = 20 cm, e=1.5 cm m
CONTRAZOCALO DE CEMENTO PULIDO EN CERCO C.A. 1:2 e=1.5 cm m
REVESTIMIENTO DE GRADAS Y ESCALERA
REVESTIMIENTO C/CEMENTO PULIDO PASO Y CONTRAPASO, 1:2, E= 2.00 CM m
REVESTIMIENTO DE DESCANSO CEMENTO PULIDO Y BRUÑADO m2
COBERTURA DE TECHOS
COBERTURA DE FIBROCEMENTO TIPO TEJA ANDINA FIJADA SOBRE CORREAS DE MADERA m2
CUMBRERA DE FIBROCEMENTO TIPO TEJA ANDINA m
COBERTURA LADRILLO PASTELERO ASENTADO CON MEZCLA DE CEMENTO m2
CARPINTERIA DE MADERA
PUERTA DE MADERA MACHIEMBRADA S/DISEÑO, (INC. BISAGRAS) m2
PUERTA DE CABINA DE INODORO SS.HH. PRIMARIA, SECUNDARIA Y ADMINISTRATIVO m2
PUERTA DE CABINA DE INODORO SS.HH. m2
PUERTA CONTRAPLACADA DE TRIPLAY DE 45 MM(INCL. BISAGRAS) m2
TIZERO DE MADERA TORNILLO, L= 5 M BARNIZADO m
CARPINTERIA METALICA
PUERTAS
PUERTA Fe. PRINCIPAL DOS HOJAS, C/PERF. 3/16" m2
PUERTA FIERRO PORTADA Y CERCO, 1 HOJA, C/PERF. 3/16" m2
SUMINISTRO E INSTALACION DE REJA DE F° C/MALLA METALICA m2
CERRADURA PARA PUERTA PRINCIPAL und
VENTANAS DE ALUMINIO
SUMINISTRO E INSTALACION DE VENTANA DE ALUMINIO CON CRISTAL CRUDO DE 6 mm
+ LAMINA DE SEGURIDAD DE 4 MICRAS Y PROTECTOR DE SEGURIDAD m2
PROTECTOR DE SEGURIDAD DE FIERRO CUADRADO DE 1" x 1" x 2.5MM m2
CERRAJERIA
CERRADURA DOS GOLPES PARA PUERTA CON TIRADOR und
CERRADURA CILINDRICA PARA PUERTAS CONTRAPLACADAS TIPO DOBLE PERILLA und
CERROJO DE ALUMINIO 3" EN PUERTAS DE CUBÍCULOS DE SS.HH pza
CANDADO DE 60 mm TIPO FORTE pza
OTROS
PASAMANOS DE PROTECCIÓN EN ESCALERA Y SARDINELES F° G° 2" m
PASAMANOS PARA RAMPA DE DISCAPACITADOS m
CANTONERA DE FIERRO EN ESCALERA r=16mL m
VIDRIOS CRISTALES Y SIMILARES
VIDRIOS CRUDO DE 6mm INCOLORO CON LAMINA DE SEGURIDAD DE 4M p2
ESPEJOS p2
PINTURA
PINTURA LATEX DOS MANOS EN CIELO RASO m2
PINTURA LATEX DOS MANOS EN MUROS, COLUMNAS Y VIGAS m2
PINTURA CON BARNIZ EN CARPINTERIA DE MADERA m2
PINTURA ESMALTE DOS MANOS EN CONTRAZOCALO DE CEMENTO, H= 0.20 M m
PINTURA ESMALTE DOS MANOS EN CONTRAZOCALO RECTO DE ESCALERA, H= 0.20 M m
PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CEMENTO PULIDO EN CERCO m
PINTURA ANTICORROSIVA Y ESMALTE DOS MANOS EN PUERTAS Y CERCO m2
PINTURA ESMALTE Y ANTICORROSIVA 2 MANOS EN PASAMANOS m
VARIOS LIMPIEZA Y JARDINERIA
LIMPIEZA PERMANENTE EN OBRA glb
MESA DE CONCRETO ARMADO ENCHAPADA EN CERÁMICA PARA SS.HH m2
MESA DE CONCRETO ARMADO ENCHAPADA EN CERÁMICA PARA COCINA m2
GARGOLAS DE CONCRETO TERMINADO S/DISEÑO und

CANALETA "MEDIA CAÑA" EN PISO DE CORREDOR DE CIRCULACIÓN PARA EVACUACIÓN
PLUVIAL m
CANALETA "MEDIA CAÑA" EN TECHO PARA EVACUACIÓN PLUVIAL m
JUNTA DE DILATACIÓN DE E=1" CON TECKNOPORT + SELLADOR ELASTÓMERICO (Entre
Columnas) m
JUNTAS DE DILATACION RELLENO CON TECKNOPORT Y SELLADOR ELASTÓMERICO E=1"
(En Piso) m
JUNTAS DE DILATACION RELLENO CON TECNOPORT Y MORTERO ASFALTICO E=1" (En
Veredas) m
JUNTAS DE DILATACION CON TECNOPORT 1" EN CERCO PERIMÉTRICO m
TAPAJUNTA METÁLICA EN PISOS, FONDO DE VIGA Y COLUMNA m
PLACA RECORDATORIA DE BRONCE und
ESCUDO NACIONAL PINTADO EN PORTADA glb
ASTA DE BANDERA und
SEÑALIZACIÓN E IMPLEMENTOS DE SEGURIDAD und
COSTO DIRECTO
GASTOS GENERALES 8%
UTILIDAD 7%
SUB_TOTAL
IGV(18%) 18%
TOTAL PRESUPUESTO
DESCRIPCION UNIDAD
“REHABILITACIÓN EN
ESTRUCTURAS
OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES
OBRAS PROVISIONALES
CARTEL DE IDENTIFICACION DE LA OBRA DE 7.20 X 3.60 M2 und
ALMACEN, OFICINA Y CASETA DE GUARDIANIA m2
CERCO PROVISIONAL DE TRIPLAY m
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO DURANTE LA OBRA m2
FLETE TERRESTRE glb
MOVILIZACION Y DESMOVILIZACION DE EQUIPO glb
DESMONTAJES Y DEMOLICIONES
DESMONTAJE DE VIGAS METÁLICAS INC. CORREAS m
DESMONTAJE DE COBERTURA m2
DESMONTAJE DE AULAS PREFABRICADAS m2
RETIRO Y ELIMINACION DE ARBOL und
DEMOLICION DE ESTRUCTURAS DE CONCRETO m3
DEMOLICION DE MURO DE ALBAÑILERIA m2
DEMOLICION DE LOSA ALIGERADA m2
DEMOLICION DE VEREDAS, RAMPAS Y PISOS DE CONCRETO m3
DESMONTAJE DE BARANDAS METÁLICAS m
DESMONTAJE DE COLUMNAS METALICAS m
ELIMINACION DE MATERIAL EXCEDENTE m3

DESMONTAJE APARATOS SANITARIOS und
DESMONTAJE DE PORTÓN METÁLICO m2
DESMONTAJE DE PUERTAS Y VENTANAS m2
DESMONTAJE DE VIGAS DE MADERA INC. CORREAS m
SEGURIDAD Y SALUD
ELABORACIÓN, IMPLEMENTACION Y ADMINISTRACION DEL PLAN DE SEGURIDAD Y
SALUD EN EL TRABAJO
EQUIPOS DE PROTECCION INDIVIDUAL und
EQUIPOS DE PROTECCION COLECTIVA und
SEÑALIZACION TEMPORAL DE SEGURIDAD glb
CHARLAS DE INDUCCION EN SEGURIDAD Y SALUD glb
MITIGACION DEL IMPACTO AMBIENTAL glb
PREVENCION EN OBRA
PREVENCION DE OBRA glb

MOVIMIENTO DE TIERRAS
EXCAVACIÓN PARA CIMENTACIÓN HASTA UN Df = 2.50 m m3
EXCAVACIÓN PARA ZAPATAS m3
ENTIBADO PARA CIMENTACIONES H=0.75 m m2
CORTE DE TERRENO NATURAL - EXPLANACION m3
RELLENO CONTROLADO DE INGENIERIA m3
RELLENO CON MATERIAL HORMIGON m3
RELLENO COMPACTADO CON MATERIAL OVER m2
RELLENO CON MATERIAL HORMIGON COMPACTADO EN CAPAS DE 20CM m2
RELLENO CON MATERIAL AFIRMADO m2
RELLENO CON MATERIAL PROPIO m3
ELIMINACION DE MATERIAL EXCEDENTE ACARREADO m3
CONCRETO SIMPLE
SOLADO : CONCRETO C:H 1:12 e=4" m2
CIMIENTO CORRIDO CONCRETO C:H 1:10 + 30% PG m3
FALSO PISO: MEZCLA 1:8 e= 4" ( TIPO MS ) m2
CIMIENTO CORRIDO CURADO DE CONCRETO m2
CONCRETO ARMADO
ZAPATAS
ZAPATAS: CONCRETO f'c=210 kg/cm2 m3
ZAPATAS CURADO DE CONCRETO m2
ACERO DE REFUERZO FY= 4200 kg/cm2 kg
VIGA DE CIMENTACION
CONCRETO f'c=210 kg/cm2-VIGAS DE CIMENTACION m3
CURADO DE CONCRETO EN VIGA DE CIMENTACION m2
ENCOFRADO Y DESENCOFRADO EN VIGAS DE CIMENTACION m2
SOBRECIMIENTO ARMADO - CONCRETO F'C= 210 KG/CM2
CONCRETO FC=210 KG/CM2 - PARA SOBRECIMIENTOS ARMADOS m3
CURADO DE CONCRETO EN SOBRECIMIENTO ARMADO m2
ENCOFRADO Y DESENCOFRADO PARA SOBRECIMIENTOS ARMADOS m2
COLUMNAS
CONCRETO EN COLUMNAS F'C=210 KG/CM2 m3
CURADO DE CONCRETO EN COLUMNAS m2
ENCOFRADO Y DESENCOFRADO PARA COLUMNAS m2
VIGAS
CONCRETO EN VIGAS F'C=210 KG/CM2 m3
CURADO DE CONCRETO EN VIGAS m2
ENCOFRADO Y DESENCOFRADO VIGAS m2
LOSAS ALIGERADAS
CONCRETO f'c=210 kg/cm² - LOSA ALIGERADA m3
CURADO DE CONCRETO EN LOSAS ALIGERADAS m2
ENCOFRADO Y DESENCOFRADO EN LOSA ALIGERADA m2
LADRILLO DE TECHO 30x30x15 cm. - LOSA ALIGERADA und
LOSAS MACIZAS
CONCRETO F'C=210 KG/CM2 -LOSA MACIZA m3
CURADO DE CONCRETO DE LOSA MACIZA m2
ENCOFRADO Y DESENCOFRADO PARA LOSAS MACIZAS m2
CISTERNA - TANQUE ELEVADO
CONCRETO SIMPLE
CONCRETO ARMADO
ZAPATAS
COLUMNAS
VIGAS
LOSAS MACIZAS
CONCRETO F'C=210 KG/CM2 -LOSA MACIZA m3
CURADO DE CONCRETO DE LOSA MACIZA m2
ENCOFRADO Y DESENCOFRADO PARA LOSAS MACIZAS m2
CISTERNA
CONCRETO CISTERNA f'c=210 kg/cm² m3

CURADO DE CONCRETO DE CISTERNA m2
ENCOFRADO Y DESENCOFRADO EN CISTERNA m2
TANQUE ELEVADO
TANQUE ELEVADO CONCRETO f'c=210 kg/cm² m3
CURADO DE CONCRETO DE TANQUE ELEVADO m2
ENCOFRADO Y DESENCOFRADO EN TANQUE ELEVADO m2
LOSA Y ESTRUCTURA METÁLICA
CONCRETO SIMPLE
CONCRETO ARMADO
ZAPATAS

VIGAS DE CIMENTACION
CONCRETO f'c=210 kg/cm2-VIGAS DE CIMENTACION m3
CURADO DE CONCRETO EN VIGA DE CIMENTACION m2
ENCOFRADO Y DESENCOFRADO EN VIGAS DE CIMENTACION m2
COLUMNAS
VIGAS
LOSA MULTIDEPORTIVA

PERFILADO NIVELACION Y COMPACTACION DE SUB RASANTE m2
CONCRETO SIMPLE
ENCOFRADO Y DESENCOFRADO DE LOSA DEPORTIVA m2
ENCOFRADO Y DESENCOFRADO DE SARDINELES PARA LOSA m2
CONCRETO f'c=210 kg/cm² - LOSA DEPORTIVA m3
SARDINEL DE CONCRETO f'c=175kg/cm2 PARA LOSA m3
CURADO DE LOSA DEPORTIVA m2
JUNTA DE DILATACIÓN ASFALTICA E=1" m
PINTURA EN FRANJAS DE LOSA
PINTADO DE MARCAS DEPORTIVAS m2
OTROS
ARCOS PARA FULBITO CON TABLERO DE BASCKET und
TUBOS DE FIERRO GALVANIZADO PARANTES PARA VOLEY und
TIJERAL PRINCIPAL
TIJERAL 01 m
VIGA METALICA VM-01 m
ARRIOSTRES DE VIGUETAS DE 3/8" m
TENSORES DE 5/8" m
VARILLAS TENSORES DE 1" m
APOYOS FIJOS SEGUN DISEÑO und
APOYOS MOVILES SEGUN DISEÑO und
VIGUETA METALICA VT-1 m
COBERTURA
COBERTURA DE PLANCHA DE ALUMINIO CU ZINC E=0.50mm, H=27mm m2
CANALETA METÁLICA
CANALETA DE F°G° e=1/27" SEGUN DISEÑO m
COSTO DIRECTO
GASTOS GENERALES 8%
UTILIDAD 7%
SUB_TOTAL
IGV(18%) 18%
TOTAL PRESUPUESTO
DESCRIPCION UNIDAD
INSTALACIONES ELECTRICAS Y MECANICAS
SALIDA PARA ALUMBRADO, TOMACORRIENTES, FUERZA Y SEÑALES DEBILES
SALIDA PARA CENTRO DE LUZ P/EQ. ADOSADO pto
SALIDA PARA LUMINARIA DE EMERGENCIA pto
SALIDA PARA VENTILADOR pto
SALIDA PARA AIRE ACONDICONADO pto
SALIDA PARA TOMACORRIENTE DOBLE C/TOMA A TIERRA pto
SALIDA PARA INTERRUPTOR pto
SALIDA PARA INTERRUPTOR DOBLE pto
SALIDA PARA INTERRUPTOR CONMUTACION SIMPLE pto
SALIDA PARA INTERRUPTOR DE VENTILADOR pto
SALIDA PARA TOMA DATOS - INTERNET EN PISO pto
SALIDA PARA TOMA DATOS - INTERNET EN PARED pto

SALIDA PARA RACK DE COMPUTO pto
SALIDA PARA PARLANTES pto
SALIDA PARA TOMACORRIENTE ESTABILIZADO pto
SALIDA PARA TELEFONO pto
SALIDA PARA BRAQUETE pto
SALIDA PARA AMPLIFICADOR pto
CANALIZACION, CONDUCTOS O TUBERIAS

CABLEADO P/SALIDA DE CENTRO DE LUZ P/EQ. ADOSADO m
CABLEADO P/SALIDA DE EQ. ILUMINACION DE EMERGENCIA m
CABLEADO P/SALIDA DE VENTILADOR m
CABLEADO P/SALIDA DE EQUIPO DE AIRE ACONDICIONADO m
CABLEADO P/SALIDA DE TOMACORRIENTE DOBLE C/TOMA A TIERRA m
CABLEADO P/SALIDA DE INTERRUPTOR SIMPLE m
CABLEADO P/SALIDA DE INTERRUPTOR DOBLE m
CABLEADO P/SALIDA DE INTERRUPTOR CONMUTACION SIMPLE m
CABLEADO P/SALIDA DE INTERRUPTOR DE VENTILADOR m
CABLEADO P/SALIDA DE VOZ Y DATA m
CABLEADO P/SALIDA DE PARLANTE m
CABLEADO P/SALIDA DE TELEFONO m
CABLEADO P/SALIDA DE BRAQUETTE m
ARTEFACTOS
SUM. INST. EQUIPO LUMINARIA PANEL ADOSADO 40W 1200X30 4000K 30000/40000
MARCA LIGHTECH und
SUM. INST. EQUIPO LUMINARIA TIPO PANEL LED G2 600X600 PARA ADOSAR LEDVANCE
OSRAM und
SUM. E INSTAL. LUMINARIA DE EMERGENCIA ADOSADA A LA PARED und
SUM. E INSTAL. EQUIPO BRAQUETTE LUMINARIA TIPO JOSFEL RSP-2x36 W und
SUM. E INSTAL. DE VENTILADOR und
SUM. E INSTAL. DE AIRE ACONDICIONADO und
SUM. E INSTAL. DE PARLANTES AMBIENTALES und
SUM. E INSTAL. AMPLIFICADOR 1500 w CON 4 SALIDAS PARA MICRO (INCLUYE
MICROFONO) und
ACCESORIOS
TOMACORRIENTE DOBLE C/TOMA A TIERRA und
TOMACORRIENTE DOBLE C/TOMA A TIERRA A PRUEBA DE AGUA und
TOMACORRIENTE DOBLE C/TOMA A TIERRA ESTABILIZADO EN PISO, CON CAJA UNIVERSAL und
INTERRUPTOR SIMPLE UNIPOLAR 10 A und
INTERRUPTOR DOBLE 10 A und
INTERRUPTOR TRIPLE 10 A und
INTERRUPTOR PARA VENTILADOR und
INTERRUPTOR PARA AIRE ACONDICIONADO und
INTERRUPTOR CONMUTACION SIMPLE 10 A und
INTERRUPTOR CONMUTACION DOBLE 10 A und
PLACA TOMA DATOS EN PISO - INTERNET und

PLACA TOMA DATOS EN PARED - INTERNET und
PLACA DE TELEFONO DIRECTO und
CAJAS
CAJA DE F°G° 200x200mm C/TAPA und
CAJA DE PASO OCTOGONAL und
TABLEROS GENERAL Y DE DISTRIBUCION
TABLERO GENERAL - TG und
TABLERO DE DISTRIBUCION TD-1 und
TABLERO DE BOMBAS TB und
TABLERO ESTABILIZADO T-E und
SUB TABLERO DE DISTRIBUCION 5.1 und
EXCAVACION PARA INSTALACION DE CONDUCTOR
EXCAVACION PARA CABLE SUBTERRANEO H=1.00m. m3
RELLENO CON MATERIAL PROPIO m3
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO m3
ELIMINACION DE MATERIAL EXCEDENTE m3
INSTALACION DEL SISTEMA PUESTA A TIERRA
EXCAVACION MANUAL P/POZO DE PUESTA TIERRA m3
SUMINISTRO E INSTAL. DE PUESTA A TIERRA und
PRUEBAS ELECTRICAS (TODO EL SISTEMA ELECTRICO)
PRUEBAS ELECTRICAS (TODO EL SISTEMA ELECTRICO) und
SISTEMA DE ALARMA CONTRA INCENDIO
SALIDA PARA SENSORES DE HUMO Y TEMPERATURA und
SALIDA PARA DISPOSITIVO DE ACCIONAMIENTO MANUAL und
SALIDA PARA LUZ (SIRENA CONTRA INCENDIO) und

DETECTOR DE HUMO DIRECCIONAL EN 54 INCLUYE BASE und
DISPOSITIVO DE ACCIONAMIENTO MANUAL und
LUZ Y PARLANTE ( SIRENA CONTRA INCENDIO) und
PANEL DE ALARMA CONTRAINCENDIO HASTA 250 ZONAS DETECCION und
ALIMENTADORES SECUNDARIOS CANALIZACION, CONDUCTOS O TUBERIAS
SUM. E INSTAL. CABLE 3 x 25mm² N2XOH + 1 x 25mm² N2XOH(N) + 1 x 6mm²(T), ? 50mm
PVC - P m
PVC - P m
PVC - P m
SUM. E INSTAL. CABLE 2 x 4mm² N2XOH + 1 x 4mm²(T), ? 25mm PVC - P m
PROTECCION Y SEÑALIZACION DE CABLE SUBTERRANEO m
BUZONES
EXCAVACION PARA BUZON DE CONCRETO (CAJA DE PASO) m3
BUZON DE CONCRETO (CAJA DE PASO) 0.80x0.80m. und
SALIDA DE FUERZA
SALIDA DE ELECTROBOMBA DE 1 HP glb
OTROS
EMPALME A CABLE SUBTERRANEO und
SUM. E INSTAL. GABINETE PRINCIPAL DE CENTRAL DE DATA/VOZ glb
SUM. E INSTAL. GABINETE PRINCIPAL DE CENTRAL DE TELEFONO glb
SUMINISTRO E INSTALACION DE MEDIDOR DE ENERGIA ELECTRICA glb
RED PRIMARIA CON CELDA
SUMINISTRO DE MATERIALES
POSTES CRUCETAS Y ACCESORIOS DE CONCRETO glb
AISLADORES Y ACCESORIOS glb
AISLADORES DE SUSPENSIÓN Y ACCESORIOS glb
CONDUCTOR DE ALUMINIO glb
CONDUCTOR DE COBRE glb
ACCESORIOS PARA CONDUCTOR glb
MATERIAL DE FERRETERIA PARA POSTES Y CRUCETAS glb
RETENIDAS Y ANCLAJES glb
MATERIAL PARA PUESTA A TIERRA glb
EQUIPO DE PROTECCION , MANIOBRA Y MEDICIÓN glb
MONTAJE ELECTROMECANICO
OBRAS PRELIMINARES
PROGRAMA DE MONITOREO AMBIENTAL glb
REPLANTEO TOPOGRÁFICO, UBICACIÓN DE ESTRUCTURAS DE LINEAS PRIMARIAS km
EXPEDIENTE DE INGENIERIA DE DETALLE POR DESARROLLO DE VARIANTES km
INFORME TECNICO SUSTENTATORIO PARA GESTION DE SERVIDUMBRE km
INSTALACION DE POSTES
EXCAVACIÓN DE HOYOS PARA POSTES DE C.A.C. 13M EN TERRENO NORMAL und
DISTRIBUCIÓN DE POSTES DE C.A.C. DE 13M DE ALMACEN A PUNTO DE IZAJE und
IZAJE DE POSTES DE C.A.C. DE 13M CON CAMIÓN GRUA und
CIMENTACIÓN DE POSTES DE C.A.C. DE 13M (FC':175KG/CM2) und
SOLADO DE CONCRETO F'C=100 KG/CM2 (E = 0,10 M) und
RECUBRIMIENTO DE LA BASE DE POSTE CON SUSTANCIA BITUMINOSA E
IMPERMEABILIZANTE und
NUMERACIÓN Y SEÑALIZACIÓN und
INSTALACION DE RETENIDAS
EXCAVACIÓN EN TERRENO NORMAL PARA HOYO DE RETENIDA INCLINADA und
INSTALACION DE RETENIDA INCLINADA und
RELLENO Y COMPACTACION PARA EL BLOQUE DE ANCLAJE (RETENIDA INCLINADA) und
MONTAJE DE ARMADOS
ARMADO TIPO PSVM-3 und

ARMADO TIPO PRVP-3 und
ARMADO TIPO PMI-SECC und
MONTAJE DE TRANSFORMADOR TRIFASICO SECO und
MONTAJE DE CELDA DE LLEGADA, PROTECCIÓN Y MEDICIÓN und
MONTAJE DE RECLOSER und
MONTAJE DE TRAFOMIX und
MONTAJE DE CONDUCTORES
TENDIDO Y PUESTA EN FLECHA DE CONDUCTOR DE ALEACION DE ALUMINIO AAAC DE
70 MM² m
INSTALACIÓN DE KIT DE TERMINACION TERMOCONTRAIBLE EXTERIOR kit
TENDIDO DE CABLE SUBTERRÁNEO
TENDIDO DE CABLE SUBTERRANEO TIPO N2XSY 1X 50 MM2 m
INSTALACION DE PUESTA A TIERRA
EXCAVACIÓN DE ZANJA PARA CONDUCTOR SUBTERRANEO m3
EXCAVACIÓN EN TERRENO NORMAL PARA HOYO DE PUESTA A TIERRA PAT-1 und
EXCAVACIÓN EN TERRENO NORMAL PARA HOYO DE PUESTA A TIERRA PAT-3 und
INSTALACION DE PUESTA A TIERRA TIPO PAT-1 CON UN ELECTRODO VERTICAL und
INSTALACION DE PUESTA A TIERRA TIPO PAT-3 (CONTRAPESO) und
RELLENO Y COMPACTACIÓN DE PUESTA A TIERRA PAT-1 und
RELLENO Y COMPACTACIÓN DE PUESTA A TIERRA PAT-3 und
PRUEBAS Y PUESTA EN SERVICIO
PRUEBAS Y PUESTA EN SERVICIO km
EXPEDIENTE TÉCNICO CONFORME A OBRA (1ORIG. + 3COP. ) CON PLANOS
GEORREFERENCIADOS INCLUYE LA PRESENTACION und
COSTO DIRECTO
GASTOS GENERALES 8%
UTILIDAD 7%
SUB_TOTAL
IGV(18%) 18%
TOTAL PRESUPUESTO
DESCRIPCION UNIDAD
INSTALACIONES SANITARIAS
APARATOS Y ACCESORIOS SANITARIOS
INODORO TANQUE BAJO COLOR pza
OVALINES DE COLOR BLANCO 1 LLAVE pza
PAPELERA DE LOZA DE COLOR DE 15X15 pza
DUCHA Y LLAVE CROMADA INC. ACCESORIOS pza
LAVADERO DE ACERO INOXIDABLE 1 POZA C/MESADA SEGÚN DISEÑO pza
URINARIO DE LOSA CON VALVULA PLUSH pza
DISPENSADOR DE JABON LIQUIDO pza
INODORO NACIONAL BABY INTEGRADO pza
INSTALACIONES SANITARIAS DE DESAGUE
TRAZO DE NIVELES Y REPLANTEO m
EXCAVACION DE ZANJA HASTA 1.00 M m
RELLENO DE ZANJA CON MATERIAL PROPIO INC. COMPACTACION MANUAL m2
SALIDA DE PVC SAL PARA DESAGUE DE 2" pto
SALIDA DE PVC SAL PARA DESAGUE DE 4" pto
SALIDA DE PVC SAL PARA VENTILACION DE 2" pto
TUBERIA DE PVC SAL 2" m
REGISTRO DE BRONCE 4", SUMINISTRO Y COLOCACION und
TRAMPA DE GRASA PREFABRICADA und
CAJA DE REGISTRO DE DESAGUE 12" X 24" pza
CAJA DE REGISTRO DE DESAGUE 18" X 24" pza
PRUEBA HIDRAULICA Y ESCORRENTIA TUB. DESAGUE m
INSTALACIONES SANITARIAS DE AGUA FRIA
RELLENO DE ZANJA CON MATERIAL PROPIO INC. COMPACTACION MANUAL m2
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto
RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP m
RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP m
RED DE DISTRIBUCION TUBERIA DE 1" PVC-SAP m
RED DE DISTRIBUCION TUBERIA DE 2" PVC-SAP m
RED DE DISTRIBUCION TUBERIA DE 1-1/2" PVC-SAP m
VALVULA COMPUERTA DE BRONCE DE UNION ROSCADA DE 3/4" pto
CAJA ENCHAPADA CON CERAMICO PARA VALVULA und
PRUEBA HIDRAULICA TIUB. PVC AGUA FRIA und
ACCESORIOS DESAGUE
CODO PVC SAL 2" X 45º pza
CODO PVC SAL 4" X 45º pza
YEE PVC SAL SP. RAMAL CON REDUCCION DE 4" X 2" pza
YEE PVC SAL SP. RAMAL CON REDUCCION DE 4" X 3" pza
YEE PVC SAL SP. SIMPLE DE 2" pza
YEE PVC SAL SP. SIMPLE DE 4" pza
ACCESORIOS DE AGUA
CODO 90º PVC C-10 AGUA 1/2" und
CODO 90º PVC C-10 AGUA 3/4" und
CODO 90º PVC C-10 AGUA 2" und
CODO 90º PVC C-10 AGUA 1" und
CODO 90º PVC C-10 AGUA 1-1/2" und
SUMINISTRO E INSTALACION DE TEE PVC-SAP C-10 1/2" und
SUMINISTRO E INSTALACION DE TEE PVC-SAP C-10 3/4" und
SUMINISTRO E INSTALACION DE TEE PVC-SAP C-10 1-1/2" und
SUMINISTRO E INSTALACION DE TEE PVC-SAP C-10 2" und
SUMINISTRO E INSTALACION DE TEE PVC-SAP C-10 1" und
SUMINISTRO E INSTALACION DE REDUCCION PVC-SAP C-10 2 -1 1/2" und
SUMINISTRO E INSTALACION DE REDUCCION PVC-SAP C-10 2 -1" und
SUMINISTRO E INSTALACION DE REDUCCION PVC-SAP C-10 1 1/2" -3/4" und
SUMINISTRO E INSTALACION DE REDUCCION PVC-SAP C-10 2" - 3/4" und
SUMINISTRO E INSTALACION DE REDUCCION PVC-SAP C-10 1" -3/4" und
SUMINISTRO E INSTALACION DE REDUCCION PVC-SAP C-10 3/4" - 1/2" und
DRENAJE PLUVIAL
TUBERIA DE MONTANTE PVC-SAL 4" P/DRENAJE PLUVIAL m
TUBERIA DE PVC-SAL 4" EMPALMES P/DRENAJE PLUVIAL m
CANALETA CONC. 175 P/DRENAJE PLUVIAL, E=0.10M, H=0.30 M m
REJILLA PL 3/16" X 1-1/4", PARA CANALETA EN PISO P/DRENAJE PLUVIAL m
ENCOFRADO Y DESENCOFRADO DE CANALETAS m2
CANALETA DE PL F°G° PARA DRENAJE EN COBERTURA DE PABELLONES m
ABRAZADERAS DE FIJACION PARA TUB. PVC-SAL 4" pza
GRIFOS pza
CISTERNA - TANQUE ELEVADO
TUBERIAS
TUBERIA DE SUCCION PVC D=-2 1/2" m
TUBERIA DE IMPULSION FºGº D=2" m
TUBERIA DE ALIMENTACION FºGº D=2-1/2" m
TUBERIA DE REBOSE Y LIMPIEZA FºGº D=2" und
ACCESORIOS
VALVULA CHECK DE BRONCE DE 2" und
VALVULA CHECK DE BRONCE DE 2-1/2" und
VALVULA COMPUERTA DE BRONCE DE UNION ROSCADA DE 2-1/2" und
VALVULA COMPUERTA DE BRONCE DE UNION ROSCADA DE 2" und
VALVULA COMPUERTA DE BRONCE DE UNION ROSCADA DE 1-1/2" und
VALVULA COMPUERTA DE BRONCE DE UNION ROSCADA DE 1" und
VALVULA FLOTADORA DE 1" und
VALVULA FLOTADORA DE 2" und
CAJA DE BAY PASS DE CONCRETO und
CAJA DE REBOSE CON REJILLA MMETALICA und
TAPA METALICA PARA TANQUE ELEVADO DE 0.60 M X 0.60 M und
TAPA METALICA PARA CISTERNA DE 0.80 M X 0.80 M und
REBOSE PARA CISTERNA DE FºGº DE 4" und
ABRAZADERAS DE FIJACION PARA TUB. PVC-SAL 4" und
EQUIPO PARA BOMBEO DE CISTERNA DE AGUA DE 1.5 HP. und
OTROS
FLETE TERRESTRE glb
COSTO DIRECTO
GASTOS GENERALES 8%
UTILIDAD 7%
SUB_TOTAL
IGV(18%) 18%
TOTAL PRESUPUESTO
CALE
TOTAL MES 0 TOTAL MES 0
S/. S/. S/.

“REHABILITACIÓN EN EL LOCAL ESCOLAR 14914 CON CÓDIGO LOCAL 43656 INSTITUCIÓN EDUCATIVA
S/2,060,092.21
S/290.17 S/353,855.76
1,715.77 S/76.67 S/131,548.09
1,282.26 S/108.90 S/139,638.11
790.34 S/104.60 S/82,669.56

S/202.79 S/265,325.43
5,532.28 S/25.58 S/141,515.72
1,215.00 S/35.00 S/42,525.00
501.62 S/45.70 S/22,924.03

185.62 S/20.24 S/3,756.95
6.45 S/30.60 S/197.37
1,304.20 S/25.25 S/32,931.05

1,051.68 S/20.42 S/21,475.31
S/72,751.43
1,535.91 S/45.71 S/70,206.45
56.02 S/45.43 S/2,544.99

S/447,127.01
S/3,592.12
78.37 S/34.40 S/2,695.93
33.44 S/26.80 S/896.19
S/145,862.17
1,469.97 S/91.53 S/134,546.35

141.43 S/80.01 S/11,315.81
S/205,320.48
1,070.35 S/80.41 S/86,066.84
46.76 S/430.54 S/20,132.05
34.14 S/400.52 S/13,673.75
3,062.47 S/7.80 S/23,887.27
922.81 S/7.80 S/7,197.92
225.69 S/45.33 S/10,230.53
467.62 S/49.92 S/23,343.59
455.19 S/45.67 S/20,788.53
S/4,024.80
46.80 S/78.20 S/3,659.76

46.80 S/7.80 S/365.04
S/88,327.45
677.15 S/27.24 S/18,445.57
677.15 S/5.46 S/3,697.24
677.15 S/97.74 S/66,184.64
S/116,203.58
5,174.32 S/19.40 S/100,381.81
806.35 S/13.27 S/10,700.26
60.45 S/17.17 S/1,037.93
254.27 S/16.06 S/4,083.58
S/2,106.74
34.12 S/39.98 S/1,364.12
20.79 S/35.72 S/742.62
S/108,615.05
1,220.91 S/67.50 S/82,411.43
129.65 S/37.55 S/4,868.36
351.14 S/60.76 S/21,335.27
S/65,057.66
60.90 S/452.01 S/27,527.41
20.79 S/352.33 S/7,324.94
5.04 S/352.24 S/1,775.29
1.00 S/302.28 S/302.28
113.40 S/248.04 S/28,127.74
S/383,032.44
S/18,477.55
16.80 S/490.45 S/8,239.56
8.40 S/460.31 S/3,866.60
24.79 S/249.00 S/6,172.71

2.00 S/99.34 S/198.68
S/352,386.41
383.97 S/578.55 S/222,145.84
488.03 S/266.87 S/130,240.57
S/3,238.62
7.00 S/81.57 S/570.99
37.00 S/60.11 S/2,224.07
24.00 S/13.92 S/334.08
4.00 S/27.37 S/109.48
S/8,929.85
31.56 S/45.51 S/1,436.30
78.00 S/39.41 S/3,073.98
75.60 S/58.46 S/4,419.58
S/23,212.77
4,133.02 S/5.55 S/22,938.26
6.72 S/40.85 S/274.51
S/159,419.73
1,535.91 S/19.96 S/30,656.76
6,603.68 S/17.02 S/112,394.63
121.80 S/26.55 S/3,233.79
806.35 S/7.46 S/6,015.37
60.45 S/8.38 S/506.57
254.27 S/22.53 S/5,728.70
16.38 S/17.95 S/294.02
94.38 S/6.25 S/589.88
S/63,384.61
1.00 S/1,690.23 S/1,690.23
3.59 S/372.09 S/1,335.80
2.22 S/599.01 S/1,329.80

82.00 S/125.89 S/10,322.98
135.28 S/16.34 S/2,210.48
249.19 S/20.24 S/5,043.61
926.90 S/24.60 S/22,801.74
266.43 S/18.49 S/4,926.29
356.81 S/7.91 S/2,822.37
89.10 S/8.23 S/733.29
68.20 S/53.24 S/3,630.97
1.00 S/1,594.68 S/1,594.68
1.00 S/483.84 S/483.84
2.00 S/1,582.38 S/3,164.76
2.00 S/646.89 S/1,293.78
#REF! 2,060,092.21 0.00
#REF! 164,807.38 0.00
#REF! 144,206.46 0.00
---------------- ---------------- ----------------
#REF! 2,369,106.07 0.00
#REF! 426,439.09 0.00
=========== =========== ===========
#REF! 2,795,545.16 0.00
100%
MES 0
TOTAL MES 0 TOTAL
S/. S/. S/.
REHABILITACIÓN EN EL LOCAL ESCOLAR 14914 CON CÓDIGO LOCAL 43656 INSTITUCIÓN EDUCATIVA NU
S/4,177,780.59 S/0.00
S/118,700.92 S/0.00
S/26,890.11 S/0.00
1.00 S/1,500.51 S/1,500.51
30.00 S/98.69 S/2,960.70
270.00 S/83.07 S/22,428.90
S/91,810.81 S/0.00
1,120.17 S/2.42 S/2,710.81
1.00 S/59,100.00 S/59,100.00
2.00 S/15,000.00 S/30,000.00
S/357,002.51 S/0.00
1,190.85 S/31.25 S/37,214.06

2,336.40 S/37.98 S/88,736.47
252.00 S/40.45 S/10,193.40
4.00 S/217.24 S/868.96
410.85 S/84.68 S/34,790.78
2,913.99 S/25.25 S/73,578.25
287.90 S/67.85 S/19,534.01
650.80 S/43.30 S/28,179.64
60.20 S/13.23 S/796.45
70.00 S/58.12 S/4,068.40

916.24 S/51.61 S/47,287.15
24.00 S/34.46 S/827.04
10.40 S/55.15 S/573.56
121.20 S/43.12 S/5,226.14
252.00 S/20.35 S/5,128.20
S/169,323.45 S/0.00
S/140,323.45 S/0.00
1.00 S/60,062.95 S/60,062.95
1.00 S/31,731.50 S/31,731.50
1.00 S/4,529.00 S/4,529.00
1.00 S/15,000.00 S/15,000.00
1.00 S/29,000.00 S/29,000.00
S/29,000.00 S/0.00
1.00 S/29,000.00 S/29,000.00
S/519,956.56 S/0.00
1,148.00 S/40.01 S/45,931.48
722.70 S/44.59 S/32,225.19
4,210.44 S/46.45 S/195,574.94
2,533.89 S/14.70 S/37,248.18
113.97 S/92.99 S/10,598.07
501.59 S/78.88 S/39,565.42
607.53 S/48.31 S/29,349.77
635.66 S/44.50 S/28,286.87
622.75 S/49.37 S/30,745.17
386.57 S/40.74 S/15,748.86
1,950.86 S/28.03 S/54,682.61
S/43,169.06 S/0.00
286.31 S/30.43 S/8,712.41
124.24 S/244.35 S/30,358.04
81.37 S/42.57 S/3,463.92
81.37 S/7.80 S/634.69
S/1,956,456.36 S/0.00
S/181,882.29 S/0.00
256.95 S/499.48 S/128,341.39
428.25 S/7.80 S/3,340.35
7,470.32 S/6.72 S/50,200.55
S/193,629.96 S/0.00
183.40 S/500.64 S/91,817.38
251.46 S/7.80 S/1,961.39
335.27 S/52.57 S/17,625.14
12,236.02 S/6.72 S/82,226.05
S/136,143.10 S/0.00
104.79 S/499.17 S/52,308.02
785.26 S/7.80 S/6,125.03
892.41 S/44.23 S/39,471.29
5,690.29 S/6.72 S/38,238.75
S/559,996.03 S/0.00
234.53 S/500.70 S/117,429.17
2,735.89 S/7.80 S/21,339.94
2,735.89 S/57.85 S/158,271.24
39,130.31 S/6.72 S/262,955.68
S/465,958.46 S/0.00
244.46 S/500.66 S/122,391.34
1,846.95 S/7.80 S/14,406.21
1,846.95 S/65.68 S/121,307.68
30,930.54 S/6.72 S/207,853.23
S/410,541.07 S/0.00
170.81 S/500.42 S/85,476.74
1,855.93 S/7.80 S/14,476.25
1,855.93 S/56.74 S/105,305.47
14,328.81 S/6.72 S/96,289.60
15,460.00 S/7.05 S/108,993.00
S/8,305.46 S/0.00
4.39 S/500.14 S/2,195.61
22.31 S/7.80 S/174.02
22.31 S/93.23 S/2,079.96
573.79 S/6.72 S/3,855.87
S/178,142.96 S/0.00
S/20,979.25 S/0.00
108.11 S/75.12 S/8,121.22
89.18 S/46.45 S/4,142.41
23.76 S/14.70 S/349.27
71.28 S/44.50 S/3,171.96
11.88 S/48.31 S/573.92
164.84 S/28.03 S/4,620.47
S/732.76 S/0.00
23.76 S/30.84 S/732.76
S/156,430.95 S/0.00
S/4,575.11 S/0.00
5.46 S/499.48 S/2,727.16
9.10 S/7.80 S/70.98
264.43 S/6.72 S/1,776.97
S/26,300.10 S/0.00
10.70 S/500.70 S/5,357.49
95.12 S/7.80 S/741.94
95.12 S/57.85 S/5,502.69
2,187.20 S/6.72 S/14,697.98
S/51,340.24 S/0.00
12.54 S/500.66 S/6,278.28
176.40 S/7.80 S/1,375.92
176.40 S/65.68 S/11,585.95
4,776.80 S/6.72 S/32,100.10
S/17,088.55 S/0.00
9.50 S/500.14 S/4,751.33
47.52 S/7.80 S/370.66
47.52 S/93.23 S/4,430.29
1,121.47 S/6.72 S/7,536.28
S/35,181.15 S/0.00
27.22 S/500.74 S/13,630.14
134.00 S/7.80 S/1,045.20
134.00 S/49.90 S/6,686.60
2,056.43 S/6.72 S/13,819.21
S/21,945.79 S/0.00
18.57 S/500.19 S/9,288.53
29.83 S/7.80 S/232.67
29.83 S/58.65 S/1,749.53
1,588.55 S/6.72 S/10,675.06
S/835,028.75 S/0.00
S/19,458.53 S/0.00
129.60 S/40.01 S/5,185.30
91.80 S/46.45 S/4,264.11
16.20 S/14.70 S/238.14
51.84 S/44.50 S/2,306.88
10.37 S/78.88 S/817.99
51.84 S/49.37 S/2,559.34
145.80 S/28.03 S/4,086.77
S/1,776.38 S/0.00
57.60 S/30.84 S/1,776.38
S/126,292.62 S/0.00
S/22,102.77 S/0.00
31.10 S/499.48 S/15,533.83
51.84 S/7.80 S/404.35
917.35 S/6.72 S/6,164.59
S/5,561.25 S/0.00
3.46 S/500.64 S/1,732.21
17.28 S/7.80 S/134.78
23.04 S/52.57 S/1,211.21
369.50 S/6.72 S/2,483.04
S/59,032.54 S/0.00
30.62 S/500.70 S/15,331.43
291.60 S/7.80 S/2,274.48
291.60 S/57.85 S/16,869.06
3,654.40 S/6.72 S/24,557.57
S/39,596.06 S/0.00
19.38 S/500.66 S/9,702.79
167.96 S/7.80 S/1,310.09
167.96 S/65.68 S/11,031.61
2,611.84 S/6.72 S/17,551.56
S/178,423.15 S/0.00
S/88,637.16 S/0.00
103.60 S/14.70 S/1,522.92
608.00 S/6.16 S/3,745.28
608.00 S/48.31 S/29,372.48
304.00 S/78.88 S/23,979.52
608.00 S/49.37 S/30,016.96
S/80,296.22 S/0.00
76.80 S/51.97 S/3,991.30
102.00 S/49.92 S/5,091.84
121.60 S/500.15 S/60,818.24
7.65 S/439.94 S/3,365.54
608.00 S/7.80 S/4,742.40
242 S/9.45 S/2,286.90
S/89.78 S/0.00
33.75 S/2.66 S/89.78
S/9,400.00 S/0.00
2.00 S/3,500.00 S/7,000.00
4.00 S/600.00 S/2,400.00
S/396,489.79 S/0.00
264.60 S/994.02 S/263,017.69
33.50 S/269.50 S/9,028.25
235.20 S/41.98 S/9,873.70
629.76 S/59.62 S/37,546.29
536.00 S/53.34 S/28,590.24
9.00 S/530.19 S/4,771.71
9.00 S/633.86 S/5,704.74
569.50 S/66.65 S/37,957.18
S/104,801.53 S/0.00
998.30 S/104.98 S/104,801.53

S/7,786.74 S/0.00
67.00 S/116.22 S/7,786.74
#REF! 4,177,780.57 0.00
#REF! 334,222.45 0.00
#REF! 292,444.64 0.00
---------------- ---------------- ----------------
#REF! 4,804,447.66 0.00
#REF! 864,800.58 0.00
=========== =========== ===========
#REF! 5,669,248.24 0.00
S/. S/. S/.
S/841,731.86 S/0.00
S/40,272.87 S/0.00
265.00 S/45.89 S/12,160.85
37.00 S/46.44 S/1,718.28
46.00 S/68.05 S/3,130.30
7.00 S/61.39 S/429.73
221.00 S/54.84 S/12,119.64
76.00 S/32.38 S/2,460.88
2.00 S/119.15 S/238.30
6.00 S/119.15 S/714.90
23.00 S/32.38 S/744.74
32.00 S/47.37 S/1,515.84

28.00 S/53.81 S/1,506.68
3.00 S/151.09 S/453.27
6.00 S/43.10 S/258.60
34.00 S/53.52 S/1,819.68
2.00 S/52.64 S/105.28
14.00 S/45.89 S/642.46
1.00 S/253.44 S/253.44

S/42,893.40 S/0.00
2,391.43 S/4.75 S/11,359.29
521.75 S/5.05 S/2,634.84
438.38 S/9.23 S/4,046.25
30.21 S/13.08 S/395.15
2,265.68 S/3.01 S/6,819.70
1,052.00 S/4.75 S/4,997.00
15.00 S/5.48 S/82.20
90.60 S/8.97 S/812.68
184.00 S/6.05 S/1,113.20
1,236.41 S/3.76 S/4,648.90
562.03 S/7.09 S/3,984.79
260.00 S/2.94 S/764.40
260.00 S/4.75 S/1,235.00
S/135,877.89 S/0.00
152.00 S/93.60 S/14,227.20
136.00 S/93.60 S/12,729.60
49.00 S/135.19 S/6,624.31
40.00 S/123.60 S/4,944.00
46.00 S/540.93 S/24,882.78
10.00 S/6,372.78 S/63,727.80
26.00 S/238.60 S/6,203.60
1.00 S/2,538.60 S/2,538.60
S/83,311.94 S/0.00
265.00 S/92.00 S/24,380.00
221.00 S/67.51 S/14,919.71
36.00 S/123.00 S/4,428.00
82.00 S/83.00 S/6,806.00
10.00 S/87.00 S/870.00
18.00 S/102.00 S/1,836.00
50.00 S/221.64 S/11,082.00
7.00 S/604.98 S/4,234.86
18.00 S/71.99 S/1,295.82
15.00 S/81.99 S/1,229.85

36.00 S/171.33 S/6,167.88
36.00 S/162.17 S/5,838.12
10.00 S/22.37 S/223.70
S/10,449.72 S/0.00
36.00 S/59.42 S/2,139.12
38.00 S/68.60 S/2,606.80
38.00 S/87.32 S/3,318.16
38.00 S/62.78 S/2,385.64
S/75,826.16 S/0.00
1.00 S/10,860.80 S/10,860.80
1.00 S/5,214.24 S/5,214.24
1.00 S/4,814.24 S/4,814.24
1.00 S/4,264.24 S/4,264.24
1.00 S/5,514.24 S/5,514.24
1.00 S/4,814.24 S/4,814.24
1.00 S/4,864.24 S/4,864.24
1.00 S/5,114.24 S/5,114.24
1.00 S/4,264.24 S/4,264.24
1.00 S/3,364.24 S/3,364.24
1.00 S/3,480.74 S/3,480.74
1.00 S/4,603.23 S/4,603.23
1.00 S/4,854.75 S/4,854.75
1.00 S/5,534.24 S/5,534.24
1.00 S/4,264.24 S/4,264.24
S/60,867.38 S/0.00
220.00 S/39.02 S/8,584.40
165.00 S/68.98 S/11,381.70
296.00 S/86.57 S/25,624.72
296.00 S/51.61 S/15,276.56
S/39,594.90 S/0.00
2.50 S/52.02 S/130.05
15.00 S/2,630.99 S/39,464.85
S/22,500.00 S/0.00
15.00 S/1,500.00 S/22,500.00
S/36,979.32 S/0.00
77.00 S/157.29 S/12,111.33
8.00 S/116.01 S/928.08
6.00 S/95.12 S/570.72

85.00 S/132.57 S/11,268.45
6.00 S/223.79 S/1,342.74
4.00 S/522.00 S/2,088.00
3.00 S/2,890.00 S/8,670.00
S/18,877.77 S/0.00
37.18 S/55.83 S/2,075.76
94.28 S/35.60 S/3,356.37
97.06 S/44.03 S/4,273.55
89.34 S/9.41 S/840.69
385.00 S/21.64 S/8,331.40
S/5,127.15 S/0.00
3.58 S/78.02 S/279.31
8.00 S/605.98 S/4,847.84
S/21,053.04 S/0.00
2.00 S/10,526.52 S/21,053.04
S/7,128.21 S/0.00
36.00 S/92.46 S/3,328.56
1.00 S/582.02 S/582.02
1.00 S/717.63 S/717.63
1.00 S/2,500.00 S/2,500.00
S/240,972.11 S/0.00
S/162,450.00 S/0.00
1.00 S/10,200.00 S/10,200.00
1.00 S/4,800.00 S/4,800.00
1.00 S/850.00 S/850.00
1.00 S/1,600.00 S/1,600.00
1.00 S/4,500.00 S/4,500.00
1.00 S/15,500.00 S/15,500.00
1.00 S/1,600.00 S/1,600.00
1.00 S/1,400.00 S/1,400.00
1.00 S/2,000.00 S/2,000.00
1.00 S/120,000.00 S/120,000.00
S/78,522.11 S/0.00
S/18,600.00 S/0.00
1.00 S/15,700.00 S/15,700.00
0.50 S/4,500.00 S/2,250.00
0.50 S/750.00 S/375.00
0.50 S/550.00 S/275.00
S/15,228.71 S/0.00
7.00 S/67.61 S/473.27
7.00 S/85.00 S/595.00
7.00 S/1,299.02 S/9,093.14
7.00 S/643.86 S/4,507.02
7.00 S/46.84 S/327.88
7.00 S/22.73 S/159.11
7.00 S/10.47 S/73.29
S/1,501.64 S/0.00
4.00 S/216.24 S/864.96
4.00 S/116.60 S/466.40
4.00 S/42.57 S/170.28
S/7,525.00 S/0.00
3.00 S/210.00 S/630.00

4.00 S/280.00 S/1,120.00
1.00 S/930.00 S/930.00
1.00 S/1,295.00 S/1,295.00
1.00 S/1,660.00 S/1,660.00
1.00 S/960.00 S/960.00
1.00 S/930.00 S/930.00
S/6,241.95 S/0.00
1,390.50 S/1.90 S/2,641.95
6.00 S/600.00 S/3,600.00
S/11,000.00 S/0.00
220.00 S/50.00 S/11,000.00
S/8,674.81 S/0.00
48.00 S/45.07 S/2,163.36
6.00 S/216.24 S/1,297.44
5.00 S/216.24 S/1,081.20
6.00 S/215.42 S/1,292.52
5.00 S/215.42 S/1,077.10
6.00 S/160.29 S/961.74
5.00 S/160.29 S/801.45
S/9,750.00 S/0.00
0.50 S/4,500.00 S/2,250.00
1.00 S/7,500.00 S/7,500.00
#REF! 841,731.86 0.00
#REF! 67,338.55 0.00
#REF! 58,921.23 0.00
---------------- ---------------- ----------------
#REF! 967,991.64 0.00
#REF! 174,238.50 0.00
=========== =========== ===========
#REF! 1,142,230.14 0.00

S/. S/. S/.
S/596,534.43 S/0.00
S/29,224.33 S/0.00
21.00 S/347.28 S/7,292.88
4.00 S/359.94 S/1,439.76
20.00 S/262.98 S/5,259.60
8.00 S/296.27 S/2,370.16
2.00 S/735.38 S/1,470.76
9.00 S/963.22 S/8,668.98
10.00 S/233.94 S/2,339.40
1.00 S/382.79 S/382.79
S/124,098.55 S/0.00
731.00 S/2.14 S/1,564.34
588.31 S/57.47 S/33,810.18
588.31 S/31.94 S/18,790.62
45.00 S/87.50 S/3,937.50
30.00 S/88.95 S/2,668.50
20.00 S/60.82 S/1,216.40
122.14 S/12.81 S/1,564.61
519.00 S/19.43 S/10,084.17
777.75 S/19.46 S/15,135.02
18.00 S/110.00 S/1,980.00
16.00 S/68.00 S/1,088.00
2.00 S/73.30 S/146.60
20.00 S/417.29 S/8,345.80
39.00 S/331.57 S/12,931.23
5.00 S/400.67 S/2,003.35
850.89 S/10.38 S/8,832.24
S/71,750.88 S/0.00
330.92 S/2.14 S/708.17
348.10 S/57.47 S/20,005.31
348.10 S/31.94 S/11,118.31
57.00 S/62.99 S/3,590.43
331.74 S/22.91 S/7,600.16
136.00 S/13.09 S/1,780.24
243.00 S/16.26 S/3,951.18
145.00 S/40.18 S/5,826.10
168.00 S/16.58 S/2,785.44
6.00 S/117.08 S/702.48
8.00 S/144.06 S/1,152.48
1,023.74 S/12.24 S/12,530.58
S/8,219.88 S/0.00
28.00 S/219.11 S/6,135.08
17.00 S/28.72 S/488.24
20.00 S/30.92 S/618.40
1.00 S/34.42 S/34.42
15.00 S/25.72 S/385.80
17.00 S/32.82 S/557.94
S/19,628.56 S/0.00
100.00 S/27.74 S/2,774.00
15.00 S/32.94 S/494.10
20.00 S/39.14 S/782.80
20.00 S/41.64 S/832.80
20.00 S/54.64 S/1,092.80
43.00 S/28.94 S/1,244.42
36.00 S/29.14 S/1,049.04
36.00 S/37.34 S/1,344.24
36.00 S/47.34 S/1,704.24
36.00 S/31.94 S/1,149.84
36.00 S/41.94 S/1,509.84
24.00 S/34.94 S/838.56
24.00 S/58.44 S/1,402.56
24.00 S/48.94 S/1,174.56
24.00 S/41.94 S/1,006.56
30.00 S/40.94 S/1,228.20
S/313,514.76 S/0.00
940.00 S/57.47 S/54,021.80
940.00 S/2.14 S/2,011.60
174.00 S/31.39 S/5,461.86
65.00 S/92.74 S/6,028.10
428.00 S/153.67 S/65,770.76
281.00 S/219.30 S/61,623.30
421.00 S/75.80 S/31,911.80
413.55 S/182.96 S/75,663.11
338.50 S/27.70 S/9,376.45
21.00 S/78.38 S/1,645.98
S/19,597.47 S/0.00
S/6,856.76 S/0.00
6.70 S/29.16 S/195.37
15.42 S/201.15 S/3,101.73
15.42 S/210.43 S/3,244.83
1.00 S/314.82 S/314.82
S/12,740.71 S/0.00
2.00 S/511.47 S/1,022.94
2.00 S/511.47 S/1,022.94
1.00 S/511.47 S/511.47
5.00 S/389.37 S/1,946.85
1.00 S/355.27 S/355.27
1.00 S/163.97 S/163.97
1.00 S/517.20 S/517.20
1.00 S/266.70 S/266.70
1.00 S/384.33 S/384.33
1.00 S/569.33 S/569.33
1.00 S/317.32 S/317.32
1.00 S/347.32 S/347.32
1.00 S/413.25 S/413.25
20.00 S/27.70 S/554.00
2.00 S/2,173.91 S/4,347.82
S/10,500.00 S/0.00
1.00 S/10,500.00 S/10,500.00
#REF! 596,534.43 0.00
#REF! 47,722.75 0.00
#REF! 41,757.41 0.00
---------------- ---------------- ----------------
#REF! 686,014.59 0.00
#REF! 123,482.64 0.00
=========== =========== ===========
#REF! 809,497.22 0.00
CALENDARIO DE AVANCE DE OBRA
MES 1 MES 2 MES 3
S/. S/. S/.

6 INSTITUCIÓN EDUCATIVA NUESTRA SEÑORA DE LAS MERCEDES, DEL DISTRITO DE LOS ÓRGANOS, PROVINCIA DE TALARA
S/13,882.29 S/371,947.04 S/331,089.54
S/262,884.06 S/90,971.70
S/131,548.09
S/71,813.89 S/67,824.22
S/59,522.08 S/23,147.48
S/88,003.18 S/164,055.08
S/44,476.37 S/88,952.74
S/13,758.09 S/27,516.18
S/4,584.81 S/14,409.39
S/601.11 S/3,155.84
S/52.63 S/144.74
S/8,781.61 S/24,149.44
S/15,748.56 S/5,726.75
S/10,633.36 S/52,757.23
S/9,360.86 S/51,484.73
S/1,272.50 S/1,272.50
S/13,882.29 S/10,426.44 S/23,305.53
S/157.23 S/172.95 S/172.95
S/2,210.48
S/5,043.61
S/6,514.78 S/16,286.96
S/1,407.51 S/3,518.78
S/2,822.37
S/733.29
S/1,037.42 S/2,593.55
S/483.84
S/3,164.76
S/1,293.78
13,882.29 371,947.04 331,089.54
1,110.58 29,755.76 26,487.16
971.76 26,036.29 23,176.27
---------------- ---------------- ----------------
15,964.63 427,739.10 380,752.97
2,873.63 76,993.04 68,535.53
=========== =========== ===========
18,838.27 504,732.14 449,288.51
1% 18% 16%
MES 1 MES 2 MES 3
S/. S/. S/.

ITUCIÓN EDUCATIVA NUESTRA SEÑORA DE LAS MERCEDES, DEL DISTRITO DE LOS ÓRGANOS, PROVINC
S/1,325,194.84 S/1,542,631.76 S/580,794.62
S/118,158.76 S/542.16 S/0.00
S/26,890.11 S/0.00 S/0.00
S/1,500.51 S/0.00 S/0.00
S/2,960.70 S/0.00 S/0.00
S/22,428.90 S/0.00 S/0.00
S/91,268.65 S/542.16 S/0.00
S/2,168.65 S/542.16
S/59,100.00
S/30,000.00
S/310,435.38 S/46,567.14 S/0.00
S/37,214.06
S/88,736.47
S/10,193.40
S/868.96
S/26,762.14 S/8,028.64
S/55,183.69 S/18,394.56
S/16,278.35 S/3,255.67
S/28,179.64
S/796.45
S/4,068.40
S/30,398.88 S/16,888.27
S/827.04
S/573.56
S/5,226.14
S/5,128.20
S/42,053.34 S/14,358.67 S/14,358.67
S/13,053.34 S/14,358.67 S/14,358.67
S/5,587.25 S/6,145.98 S/6,145.98
S/2,951.77 S/3,246.94 S/3,246.94
S/421.30 S/463.43 S/463.43
S/1,395.35 S/1,534.88 S/1,534.88
S/2,697.67 S/2,967.44 S/2,967.44
S/29,000.00 S/0.00 S/0.00

S/29,000.00
S/448,065.80 S/56,141.90 S/2,249.84
S/38,276.23 S/7,655.25
S/32,225.19
S/184,709.67 S/10,865.27
S/37,248.18
S/6,182.21 S/4,415.86
S/39,565.42
S/29,349.77
S/12,375.51 S/15,911.36
S/13,451.01 S/17,294.16
S/2,249.84
S/54,682.61
S/21,066.29 S/18,004.16 S/0.00
S/4,065.79 S/4,646.62
S/17,000.50 S/13,357.54
S/316,810.09 S/1,140,703.94 S/463,872.51
S/29,663.96 S/149,768.74 S/2,449.59
S/128,341.39
S/890.76 S/2,449.59
S/29,663.96 S/20,536.59
S/64,022.01 S/127,646.56 S/1,961.39
S/91,817.38
S/1,961.39
S/10,575.08 S/7,050.06
S/53,446.93 S/28,779.12
S/0.00 S/68,795.32 S/58,469.70
S/49,554.97
S/32,294.69 S/7,176.60
S/36,500.63 S/1,738.13
S/172,167.90 S/328,459.53 S/59,368.60
S/24,176.59 S/75,983.58 S/17,269.00
S/21,339.94
S/58,032.79 S/100,238.45
S/89,958.52 S/152,237.50 S/20,759.66
S/36,189.12 S/224,432.38 S/183,281.28
S/2,549.82 S/56,096.03 S/56,096.03
S/15,163.46 S/66,719.22 S/39,425.00

S/18,475.84 S/101,617.13 S/87,760.25
S/14,094.05 S/234,018.72 S/158,292.23
S/43,959.47 S/41,517.27
S/10,340.18
S/9,026.18 S/66,192.01 S/30,087.28
S/5,067.87 S/55,746.61 S/35,475.12
S/68,120.63 S/40,872.38
S/673.05 S/7,582.69 S/49.72
S/2,195.61
S/124.30 S/49.72
S/415.99 S/1,663.97
S/257.06 S/3,598.81
S/68,605.18 S/93,185.83 S/16,351.96
S/20,979.25 S/0.00 S/0.00
S/8,121.22
S/4,142.41
S/349.27
S/3,171.96
S/573.92
S/4,620.47
S/732.76 S/0.00 S/0.00
S/732.76
S/46,893.17 S/93,185.83 S/16,351.96
S/4,575.11 S/0.00 S/0.00

S/2,727.16
S/70.98
S/1,776.97
S/20,157.11 S/6,142.99 S/0.00
S/1,607.25 S/3,750.24
S/741.94
S/3,851.88 S/1,650.81
S/14,697.98
S/1,655.14 S/49,685.11 S/0.00
S/6,278.28
S/1,375.92
S/1,655.14 S/9,930.81
S/32,100.10
S/0.00 S/16,929.71 S/158.85
S/4,751.33
S/211.81 S/158.85
S/4,430.29
S/7,536.28
S/20,505.81 S/14,675.34 S/0.00

S/13,630.14
S/1,045.20
S/6,686.60
S/13,819.21
S/0.00 S/5,752.68 S/16,193.11
S/9,288.53
S/232.67
S/1,749.53
S/4,003.15 S/6,671.91
S/0.00 S/173,127.96 S/83,961.64
S/0.00 S/9,838.98 S/9,619.57
S/2,963.03 S/2,222.27
S/710.69 S/3,553.43
S/238.14
S/1,922.40 S/384.48
S/681.66 S/136.33
S/1,279.67 S/1,279.67
S/2,043.39 S/2,043.39
S/0.00 S/0.00 S/1,776.38
S/1,776.38
S/0.00 S/0.00 S/57,431.51
S/0.00 S/0.00 S/22,102.77

S/15,533.83
S/404.35
S/6,164.59
S/0.00 S/0.00 S/5,561.24
S/1,732.21
S/134.78
S/1,211.21
S/2,483.04
S/0.00 S/0.00 S/29,767.50
S/10,121.44
S/19,646.06
S/0.00 S/0.00 S/0.00
S/0.00 S/163,288.98 S/15,134.18
S/0.00 S/88,637.16 S/0.00

S/1,522.92
S/3,745.28
S/29,372.48
S/23,979.52
S/30,016.96
S/0.00 S/74,621.89 S/5,674.33
S/3,991.30
S/5,091.84
S/60,818.24
S/3,365.54
S/1,354.97 S/3,387.43
S/2,286.90
S/0.00 S/29.93 S/59.85
S/29.93 S/59.85
S/0.00 S/0.00 S/9,400.00
S/7,000.00
S/2,400.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
1,325,194.84 1,542,631.76 580,794.62

106,015.59 123,410.54 46,463.57
92,763.64 107,984.22 40,655.62
---------------- ---------------- ----------------
1,523,974.07 1,774,026.52 667,913.81
274,315.33 319,324.77 120,224.49
=========== =========== ===========
1,798,289.40 2,093,351.31 788,138.30
32% 37% 14%
MES 1 MES 2 MES 3
S/. S/. S/.
S/17,461.54 S/23,557.08 S/0.00
S/3,851.41 S/23,557.08 S/0.00

S/1,621.45 S/10,539.40
S/490.94 S/1,227.34
S/894.37 S/2,235.93
S/85.95 S/343.78
S/328.12 S/2,132.76
S/31.77 S/206.53
S/95.32 S/619.58
S/202.11 S/1,313.73
S/1,506.68
S/453.27
S/258.60
S/1,819.68
S/105.28
S/642.46
S/101.38 S/152.06
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/13,610.13 S/0.00 S/0.00

S/12,111.33
S/928.08
S/570.72
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
17,461.54 23,557.08 0.00

1,396.92 1,884.57 0.00
1,222.31 1,649.00 0.00
---------------- ---------------- ----------------
20,080.77 27,090.64 0.00
3,614.54 4,876.32 0.00
=========== =========== ===========
23,695.31 31,966.97 0.00
2% 3% 0%
MES 1 MES 2 MES 3

S/. S/. S/.
S/0.00 S/6,541.93 S/26,738.59
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/13,683.06
S/1,152.48
S/12,530.58
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/6,541.93 S/13,055.53

S/0.00 S/6,541.93 S/314.82
S/195.37
S/3,101.73
S/3,244.83
S/314.82
S/0.00 S/0.00 S/12,740.71
S/1,022.94
S/1,022.94
S/511.47
S/1,946.85
S/355.27
S/163.97
S/517.20
S/266.70
S/384.33
S/569.33
S/317.32
S/347.32
S/413.25
S/554.00
S/4,347.82
S/0.00 S/0.00 S/0.00
0.00 6,541.93 26,738.59

0.00 523.35 2,139.09
0.00 457.94 1,871.70
---------------- ---------------- ----------------
0.00 7,523.22 30,749.38
0.00 1,354.18 5,534.89
=========== =========== ===========
0.00 8,877.41 36,284.27
0% 1% 4%
RA
MES 4 MES 5 MES 6
S/. S/. S/.

TO DE LOS ÓRGANOS, PROVINCIA DE TALARA, DEPRTAMENTO DE PIURA”
S/480,338.49 S/295,985.54 S/382,013.52
623
221
S/13,267.18
3477 S/8,086.61
786 S/1,250.74
315 S/3,929.83
156
5
956
280
S/9,360.86
1126 S/9,360.86
28
S/3,592.12
S/2,695.93
S/896.19
S/118,952.89 S/26,909.27
S/107,637.08 S/26,909.27
S/11,315.81
S/141,423.65 S/63,896.83
S/51,640.10 S/34,426.74
S/10,468.67 S/9,663.38
S/11,850.58 S/1,823.17
S/10,510.40 S/13,376.87
S/2,591.25 S/4,606.67
S/10,230.53
S/23,343.59
S/20,788.53
S/4,024.80
S/3,659.76
S/365.04
S/6,518.24 S/81,809.21
S/6,148.52 S/12,297.05
S/369.72 S/3,327.52
S/66,184.64
S/78,822.49 S/37,381.09
S/70,267.27 S/30,114.54
S/3,745.09 S/6,955.17
S/726.55 S/311.38
S/4,083.58
S/2,106.74
S/1,364.12
S/742.62
S/81,651.32 S/26,963.74
S/65,929.14 S/16,482.29
S/2,921.02 S/1,947.34
S/12,801.16 S/8,534.11
S/65,057.66
S/27,527.41
S/7,324.94
S/1,775.29
S/302.28
S/28,127.74
S/18,477.55
S/8,239.56
S/3,866.60
S/6,172.71
S/198.68
S/221,962.96
S/162,906.95
S/55,817.39
S/570.99
S/2,224.07
S/334.08
S/109.48
S/7,456.67 S/1,473.19
S/1,436.30
S/3,073.98
S/2,946.39 S/1,473.19
S/57,379.26 S/76,350.26
S/30,656.76
S/19,267.65 S/67,436.78
S/3,233.79
S/3,609.22 S/2,406.15
S/506.57
S/2,455.16 S/3,273.54
S/294.02
S/589.88
S/13,161.53 S/172.95 S/165.09
S/172.95 S/172.95 S/165.09
S/1,335.80
S/1,329.80
S/10,322.98
480,338.49 295,985.54 382,013.52
38,427.08 23,678.84 30,561.08
33,623.69 20,718.99 26,740.95
---------------- ---------------- ----------------
552,389.25 340,383.37 439,315.55
99,430.07 61,269.01 79,076.80
=========== =========== ===========
651,819.32 401,652.38 518,392.34
23% 14% 19%
MES 4 MES 5 MES 6
S/. S/. S/.

DISTRITO DE LOS ÓRGANOS, PROVINCIA DE TALARA, DEPRTAMENTO DE PIURA”
S/351,221.04 S/273,169.07 S/48,639.86
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/14,358.67 S/14,358.67 S/13,706.02
S/14,358.67 S/14,358.67 S/13,706.02
S/6,145.98 S/6,145.98 S/5,866.61
S/3,246.94 S/3,246.94 S/3,099.36
S/463.43 S/463.43 S/442.37
S/1,534.88 S/1,534.88 S/1,465.12
S/2,967.44 S/2,967.44 S/2,832.56
S/0.00 S/0.00 S/0.00
S/13,499.02 S/0.00 S/0.00
S/13,499.02
S/3,917.27 S/181.34 S/0.00
S/3,463.92
S/453.35 S/181.34
S/35,069.82 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/8,878.08 S/0.00 S/0.00

S/2,753.05
S/6,125.03
S/0.00 S/0.00 S/0.00
S/22,055.67 S/0.00 S/0.00

S/7,649.46
S/14,406.21
S/4,136.07 S/0.00 S/0.00
S/4,136.07
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/284,376.26 S/258,629.06 S/34,933.84
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/68,861.09 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/29,265.04 S/0.00 S/0.00

S/15,331.43
S/2,274.48
S/6,747.62
S/4,911.51
S/39,596.05 S/0.00 S/0.00
S/9,702.79
S/1,310.09
S/11,031.61
S/17,551.56
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/215,515.17 S/180,974.63 S/0.00

S/157,810.61 S/105,207.08
S/2,579.50 S/6,448.75
S/9,873.70
S/20,479.79 S/17,066.50
S/14,295.12 S/14,295.12
S/4,771.71
S/5,704.74
S/37,957.18
S/0.00 S/69,867.69 S/34,933.84
S/69,867.69 S/34,933.84
S/0.00 S/7,786.74 S/0.00
S/7,786.74
351,221.04 273,169.07 48,639.86
28,097.68 21,853.53 3,891.19
24,585.47 19,121.83 3,404.79
---------------- ---------------- ----------------
403,904.19 314,144.43 55,935.84
72,702.75 56,546.00 10,068.45
=========== =========== ===========
476,606.94 370,690.43 66,004.28
8% 7% 1%
MES 4 MES 5 MES 6
S/. S/. S/.
S/51,618.60 S/4,139.18 S/0.00
S/8,725.20 S/4,139.18 S/0.00
S/8,079.76 S/4,039.88
S/645.44 S/99.30
S/42,893.40 S/0.00 S/0.00

S/11,359.29
S/2,634.84
S/4,046.25
S/395.15
S/6,819.70
S/4,997.00
S/82.20
S/812.68
S/1,113.20
S/4,648.90
S/3,984.79
S/764.40
S/1,235.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
51,618.60 4,139.18 0.00

4,129.49 331.13 0.00
3,613.30 289.74 0.00
---------------- ---------------- ----------------
59,361.38 4,760.06 0.00
10,685.05 856.81 0.00
=========== =========== ===========
70,046.43 5,616.87 0.00
6% 0% 0%
MES 4 MES 5 MES 6

S/. S/. S/.
S/472,957.33 S/61,072.25 S/0.00
S/0.00 S/0.00 S/0.00
S/120,883.96 S/3,214.60 S/0.00
S/1,564.34
S/33,810.18
S/18,790.62
S/3,937.50
S/2,668.50
S/1,216.40
S/1,564.61
S/10,084.17
S/15,135.02
S/1,980.00
S/1,088.00
S/146.60
S/8,345.80
S/12,931.23
S/2,003.35
S/8,832.24
S/58,067.82 S/0.00 S/0.00
S/708.17
S/20,005.31
S/11,118.31
S/3,590.43
S/7,600.16
S/1,780.24
S/3,951.18
S/5,826.10
S/2,785.44
S/702.48
S/8,219.88 S/0.00 S/0.00

S/6,135.08
S/488.24
S/618.40
S/34.42
S/385.80
S/557.94
S/19,628.56 S/0.00 S/0.00
S/2,774.00
S/494.10
S/782.80
S/832.80
S/1,092.80
S/1,244.42
S/1,049.04
S/1,344.24
S/1,704.24
S/1,149.84
S/1,509.84
S/838.56
S/1,402.56
S/1,174.56
S/1,006.56
S/1,228.20
S/255,657.11 S/57,857.65 S/0.00
S/54,021.80
S/2,011.60
S/5,461.86
S/5,626.23 S/401.87
S/61,386.04 S/4,384.72
S/32,865.76 S/28,757.54
S/29,784.35 S/2,127.45
S/55,486.28 S/20,176.83
S/7,367.21 S/2,009.24
S/1,645.98
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00

S/10,500.00 S/0.00 S/0.00
S/10,500.00
472,957.33 61,072.25 0.00
37,836.59 4,885.78 0.00
33,107.01 4,275.06 0.00
---------------- ---------------- ----------------
543,900.92 70,233.09 0.00
97,902.17 12,641.96 0.00
=========== =========== ===========
641,803.09 82,875.04 0.00
79% 10% 0%
MES 7 MES 8 MES 9 MES 10
S/. S/. S/. S/.
S/182,737.99 S/180.82 S/165.09 S/1,751.91

S/133,662.07
S/59,238.89
S/74,423.18
S/23,212.77
S/22,938.26
S/274.51
S/25,690.20
S/25,690.20
S/172.95 S/180.82 S/165.09 S/1,751.91

S/172.95 S/180.82 S/165.09 S/157.23
S/1,594.68
182,737.99 180.82 165.09 1,751.91

14,619.04 14.47 13.21 140.15
12,791.66 12.66 11.56 122.63
---------------- ---------------- ---------------- ----------------
210,148.70 207.94 189.85 2,014.70
37,826.77 37.43 34.17 362.65
=========== =========== =========== ===========
247,975.45 245.37 224.03 2,377.34
9% 0.01% S/0.0001 S/0.0
S/. S/. S/. S/.

A”
S/14,358.67 S/15,011.35 S/13,706.02 S/13,053.34
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/14,358.67 S/15,011.35 S/13,706.02 S/13,053.34
S/14,358.67 S/15,011.35 S/13,706.02 S/13,053.34
S/6,145.98 S/6,425.34 S/5,866.61 S/5,587.25
S/3,246.94 S/3,394.53 S/3,099.36 S/2,951.77
S/463.43 S/484.50 S/442.37 S/421.30
S/1,534.88 S/1,604.65 S/1,465.12 S/1,395.35
S/2,967.44 S/3,102.33 S/2,832.56 S/2,697.67
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
14,358.67 15,011.35 13,706.02 13,053.34

1,148.69 1,200.91 1,096.49 1,044.27
1,005.11 1,050.79 959.42 913.73
---------------- ---------------- ---------------- ----------------
16,512.48 17,263.05 15,761.93 15,011.34
2,972.25 3,107.35 2,837.15 2,702.04
=========== =========== =========== ===========
19,484.72 20,370.40 18,599.08 17,713.38
0% 0% 0% 0%
S/. S/. S/. S/.
A”
S/313,233.19 S/376,390.23 S/55,332.06 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/134,929.41 S/948.48 S/0.00 S/0.00
S/13,278.72 S/948.48
S/12,729.60
S/6,624.31
S/4,944.00
S/24,882.78
S/63,727.80
S/6,203.60
S/2,538.60
S/83,311.94 S/0.00 S/0.00 S/0.00
S/24,380.00
S/14,919.71
S/4,428.00
S/6,806.00
S/870.00
S/1,836.00
S/11,082.00
S/4,234.86
S/1,295.82
S/1,229.85
S/6,167.88
S/5,838.12
S/223.70
S/10,449.72 S/0.00 S/0.00 S/0.00
S/2,139.12
S/2,606.80
S/3,318.16
S/2,385.64
S/61,172.93 S/14,653.23 S/0.00 S/0.00
S/10,860.80
S/5,214.24
S/4,814.24
S/4,264.24
S/5,514.24
S/4,814.24
S/4,864.24
S/5,114.24
S/4,264.24
S/3,364.24
S/3,480.74
S/4,603.23
S/4,854.75
S/5,534.24
S/4,264.24
S/0.00 S/60,867.38 S/0.00 S/0.00
S/8,584.40
S/11,381.70
S/25,624.72
S/15,276.56
S/0.00 S/39,594.90 S/0.00 S/0.00
S/130.05
S/39,464.85
S/0.00 S/22,500.00 S/0.00 S/0.00
S/22,500.00
S/23,369.19 S/0.00 S/0.00 S/0.00
S/11,268.45
S/1,342.74
S/2,088.00
S/8,670.00
S/0.00 S/18,877.77 S/0.00 S/0.00
S/2,075.76
S/3,356.37
S/4,273.55
S/840.69
S/8,331.40
S/0.00 S/5,127.15 S/0.00 S/0.00
S/279.31
S/4,847.84
S/0.00 S/21,053.04 S/0.00 S/0.00
S/21,053.04
S/0.00 S/7,128.21 S/0.00 S/0.00
S/3,328.56
S/582.02
S/717.63
S/2,500.00
S/0.00 S/185,640.07 S/55,332.06 S/0.00
S/0.00 S/162,450.00 S/0.00 S/0.00
S/10,200.00
S/4,800.00
S/850.00
S/1,600.00
S/4,500.00
S/15,500.00
S/1,600.00
S/1,400.00
S/2,000.00
S/120,000.00
S/0.00 S/23,190.07 S/55,332.06 S/0.00
S/0.00 S/18,600.00 S/0.00 S/0.00
S/15,700.00
S/2,250.00
S/375.00
S/275.00
S/0.00 S/4,590.07 S/10,638.66 S/0.00
S/473.27
S/595.00
S/2,273.29 S/6,819.86
S/1,126.76 S/3,380.27
S/81.97 S/245.91
S/39.78 S/119.33
S/73.29
S/0.00 S/0.00 S/1,501.64 S/0.00
S/864.96
S/466.40
S/170.28
S/0.00 S/0.00 S/7,525.00 S/0.00
S/630.00
S/1,120.00
S/930.00
S/1,295.00
S/1,660.00
S/960.00
S/930.00
S/0.00 S/0.00 S/6,241.95 S/0.00
S/2,641.95
S/3,600.00
S/0.00 S/0.00 S/11,000.00 S/0.00
S/11,000.00
S/0.00 S/0.00 S/8,674.81 S/0.00
S/2,163.36
S/1,297.44
S/1,081.20
S/1,292.52
S/1,077.10
S/961.74
S/801.45
S/0.00 S/0.00 S/9,750.00 S/0.00
S/2,250.00
S/7,500.00
313,233.19 376,390.23 55,332.06 0.00
25,058.66 30,111.22 4,426.57 0.00
21,926.32 26,347.32 3,873.24 0.00
---------------- ---------------- ---------------- ----------------
360,218.18 432,848.76 63,631.88 0.00
64,839.27 77,912.78 11,453.74 0.00
=========== =========== =========== ===========
425,057.44 510,761.54 75,085.62 0.00
37% 45% 7% 0%

S/. S/. S/. S/.
A”
S/29,224.33 S/0.00 S/0.00 S/0.00
S/29,224.33 S/0.00 S/0.00 S/0.00
S/7,292.88
S/1,439.76
S/5,259.60
S/2,370.16
S/1,470.76
S/8,668.98
S/2,339.40
S/382.79
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00 S/0.00
S/0.00 S/0.00 S/0.00 S/0.00

S/0.00 S/0.00 S/0.00 S/0.00
29,224.33 0.00 0.00 0.00

2,337.95 0.00 0.00 0.00
2,045.70 0.00 0.00 0.00
---------------- ---------------- ---------------- ----------------
33,607.99 0.00 0.00 0.00
6,049.44 0.00 0.00 0.00
=========== =========== =========== ===========
39,657.42 0.00 0.00 0.00
5% 0% 0% 0%
2,060,092.23
353,855.76
265,325.44
72,751.45
145,862.16
205,320.48
88,327.45
1.00
4,177,780.57
5,669,248.24
841,731.88
841,731.88
1.00
596,534.43
809,497.22
1.00
CRONOGRAMA VALORIZADO MENSUAL ESTRUCTURAS
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
ITEMS DESCRIPCION UNIDAD
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
“RECUPERACION DEL SERVICIO DE EDUCACION PRIMARIA EN LA IE N° 14122 VIRGEN DEL TRANSITO DEL CENTRO POBLADO CASAGRANDE DEL DISTRITO DE LA ARENA - PROVINCIA DE PIURA - PIURA”
OBRA:
Apr-21
01 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD S/. 301,898.03 S/. 0.00 S/. 84,739.71 S/. 33,475.95 S/. 11,171.24 S/. 17,411.48 S/. 26,112.06 S/. 26,112.06 S/. 25,351.09 S/. 24,481.40 S/. 24,481.40 S/. 24,481.40 S/. 4,080.23 S/. 0.00 ###
01.01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES S/. 80,656.12 S/. 0.00 S/. 60,489.27 S/. 9,354.55 S/. 2,020.66 S/. 2,440.66 S/. 1,990.66 S/. 1,990.66 S/. 1,229.68 S/. 360.00 S/. 360.00 S/. 360.00 S/. 60.00 S/. 0.00 ###
01.01.01 CONSTRUCCIONES PROVISIONALES S/. 18,043.93 S/. 0.00 S/. 9,943.93 S/. 4,680.00 S/. 390.00 S/. 810.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 60.00 S/. 0.00 ###
01.01.01.01 ALMACEN OFICINA Y CASETA DE GUARDIANIA m2 S/. 2,421.00 S/. 2,421.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.01.02 CARTEL DE LA OBRA DE 3.60 X 2.40 m. und S/. 955.37 S/. 955.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.01.03 BAÑOS PORTATILES und S/. 6,000.00 S/. 840.00 S/. 4,320.00 S/. 300.00 S/. 540.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.01.04 CERCO PROVISIONAL DE TRIPLAY m S/. 577.13 S/. 577.13 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.01.05 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb S/. 5,090.43 S/. 5,090.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.01.06 SUMINISTRO DE ENERGIA ELECTRICA mes S/. 3,000.00 S/. 60.00 S/. 360.00 S/. 90.00 S/. 270.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 60.00 S/. 0.00
###
01.01.02 REMOCION S/. 21,283.41 S/. 0.00 S/. 21,283.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
01.01.02.01 DESMONTAJE DE AULA PREFABRICADA DE MINEDU m2 S/. 5,513.22 S/. 5,513.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.02.02 DESMONTAJE DE AULAS DE TRIPLAY m2 S/. 15,536.77 S/. 15,536.77 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.02.03 DESMONTAJE DE PORTON METALICO m2 S/. 233.42 S/. 233.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.03 DEMOLICIONES S/. 13,471.74 S/. 0.00 S/. 13,471.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
01.01.03.01 DEMOLICION DE DIRECCION m2 S/. 453.10 S/. 453.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.03.02 DEMOLICION DE AULAS DE LADRILLO m2 S/. 2,802.62 S/. 2,802.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.03.03 DEMOLICION DE S.H. DE LADRILLO m2 S/. 966.42 S/. 966.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.03.04 DEMOLICION DE DEPOSITO DE LADRILLO m2 S/. 377.90 S/. 377.90 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.03.05 DEMOLICION DE VEREDAS Y PISO DE CONCRETO INC. FALSO PISO m2 S/. 8,871.70 S/. 8,871.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.04 TRABAJOS PRELIMINARES S/. 6,114.96 S/. 0.00 S/. 6,114.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
01.01.04.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 6,114.96 S/. 6,114.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.05 TRAZO, NIVELES Y REPLANTEO S/. 21,742.08 S/. 0.00 S/. 9,675.23 S/. 4,674.55 S/. 1,630.66 S/. 1,630.66 S/. 1,630.66 S/. 1,630.66 S/. 869.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
01.01.05.01 TRAZO Y REPLANTEO PRELIMINAR m2 S/. 10,871.04 S/. 9,131.67 S/. 1,739.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.01.05.02 REPLANTEO DURANTE EL PROCESO m2 S/. 10,871.04 S/. 543.55 S/. 2,935.18 S/. 1,630.66 S/. 1,630.66 S/. 1,630.66 S/. 1,630.66 S/. 869.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.02 SEGURIDAD Y SALUD EN LA OBRA S/. 221,241.91 S/. 0.00 S/. 24,250.44 S/. 24,121.40 S/. 9,150.59 S/. 14,970.82 S/. 24,121.40 S/. 24,121.40 S/. 24,121.40 S/. 24,121.40 S/. 24,121.40 S/. 24,121.40 S/. 4,020.23 S/. 0.00 ###
01.02.01 ELAB., IMPLEMNT. Y ADMINIST. DEL PLAN DE SEG. Y SALUD glb S/. 6,000.00 S/. 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
###
01.02.02 SEÑALIZACION TEMPORAL DE SEGURIDAD glb S/. 3,000.00 S/. 3,000.00 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
###
01.02.03 CAPACITACION EN SEGURIDAD Y SALUD glb S/. 30,000.00 S/. 600.00 S/. 3,600.00 S/. 600.00 S/. 3,000.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 600.00 S/. 0.00
###
01.02.04 RECURSOS PARA RESPUESTA ANTE EMERGENCIA EN SEGURIDAD Y SALUD EN EL TRA glb S/. 1,336.68 S/. 1,336.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.02.05 PLAN DE PREVENCION Y CONTROL FRENTE AL COVID19 S/. 150,905.23 S/. 0.00 S/. 12,713.76 S/. 16,921.40 S/. 7,050.59 S/. 9,870.82 S/. 16,921.40 S/. 16,921.40 S/. 16,921.40 S/. 16,921.40 S/. 16,921.40 S/. 16,921.40 S/. 2,820.23 S/. 0.00 ###
01.02.05.01 ELAB. DEL PLAN PARA VIG., PREV. Y CONTROL DEL COVID19 glb S/. 1,500.00 S/. 1,500.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.02.05.02 LIMPIEZA Y DESINFECCION DE CENTRO DE TRABAJO und S/. 38,548.10 S/. 770.96 S/. 4,625.77 S/. 1,927.41 S/. 2,698.37 S/. 4,625.77 S/. 4,625.77 S/. 4,625.77 S/. 4,625.77 S/. 4,625.77 S/. 4,625.77 S/. 770.96 S/. 0.00
###
01.02.05.03 EVALUACION DE LA SALUD DEL TRABAJADOR und S/. 47,963.70 S/. 959.27 S/. 5,755.64 S/. 2,398.19 S/. 3,357.46 S/. 5,755.64 S/. 5,755.64 S/. 5,755.64 S/. 5,755.64 S/. 5,755.64 S/. 5,755.64 S/. 959.27 S/. 0.00
###
01.02.05.04 LAVADO Y DESINFECCION DE MANOS und S/. 5,875.51 S/. 5,875.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.02.05.05 SENSIBILIZACION DE PREVENCION DE CONTANGIO EN OBRA und S/. 35,000.00 S/. 700.00 S/. 4,200.00 S/. 1,750.00 S/. 2,450.00 S/. 4,200.00 S/. 4,200.00 S/. 4,200.00 S/. 4,200.00 S/. 4,200.00 S/. 4,200.00 S/. 700.00 S/. 0.00
###
01.02.05.06 MEDIDAS PREVENTIVAS FRENTE AL COVID19 und S/. 16,499.90 S/. 330.00 S/. 1,979.99 S/. 825.00 S/. 1,154.99 S/. 1,979.99 S/. 1,979.99 S/. 1,979.99 S/. 1,979.99 S/. 1,979.99 S/. 1,979.99 S/. 330.00 S/. 0.00
###
01.02.05.07 EQUIPAMIENTO PARA LA VIGILANCIA DE LA SALUD und S/. 2,518.02 S/. 2,518.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01.02.05.08 MEDIDAS DE PROTECCION PERSONAL und S/. 3,000.00 S/. 60.00 S/. 360.00 S/. 150.00 S/. 210.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 60.00 S/. 0.00
###
01.04 MITIGACION AMBIENTAL S/. 30,000.00 S/. 0.00 S/. 600.00 S/. 3,600.00 S/. 1,500.00 S/. 2,100.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 600.00 S/. 0.00 ###
01.04.01 MITIGACION DEL IMPACTO AMBIENTAL glb S/. 30,000.00 S/. 600.00 S/. 3,600.00 S/. 1,500.00 S/. 2,100.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 600.00 S/. 0.00
###
02 ESTRUCTURAS S/. 2,515,134.57 S/. 0.00 S/. 96,056.99 S/. 216,549.59 S/. 130,681.27 S/. 261,054.26 S/. 364,683.94 S/. 505,816.29 S/. 490,976.35 S/. 387,607.80 S/. 48,313.83 S/. 13,394.25 S/. 0.00 S/. 0.00 ###
02.01 MOVIMIENTO DE TIERRAS S/. 379,532.34 S/. 0.00 S/. 34,476.81 S/. 139,679.56 S/. 92,417.62 S/. 14,870.10 S/. 57,995.21 S/. 10,023.26 S/. 20,046.52 S/. 10,023.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.01.01 EXCAVACIONES S/. 32,878.47 S/. 0.00 S/. 14,321.33 S/. 14,939.72 S/. 0.00 S/. 3,617.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.01.01.01 EXCAVACION DE ZANJAS P/ CIMIENTOS, VIGA DE CIMENT. Y ZAPATAS m3 S/. 14,939.72 S/. 0.00 S/. 14,939.72 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.01.02 EXCAVACION MASIVA PARA PLATEA m3 S/. 14,321.33 S/. 14,321.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.01.03 EXCAVACION DE ZANJAS P/ CISTERNA m3 S/. 3,617.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,617.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.02 RELLENOS S/. 122,754.74 S/. 0.00 S/. 1,743.80 S/. 11,670.01 S/. 0.00 S/. 11,252.68 S/. 57,995.21 S/. 10,023.26 S/. 20,046.52 S/. 10,023.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.01.02.01 RELLENO COMPACTADO C/ EQUIPO MAT. PROPIO m3 S/. 13,413.81 S/. 1,743.80 S/. 11,670.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.02.05 RELLENO COMPACTADO C/EQUIPO DE ARENA FINA e=0.75 m. m3 S/. 59,224.63 S/. 0.00 S/. 0.00 S/. 0.00 S/. 11,252.68 S/. 47,971.95 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.02.06 BASE GRANULAR P/ PISOS, PATIOS Y VEREDAS m2 S/. 50,116.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,023.26 S/. 10,023.26 S/. 20,046.52 S/. 10,023.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.03 NIVELACION Y APISONADO S/. 12,077.02 S/. 0.00 S/. 0.00 S/. 12,077.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.01.03.01 RIEGO DEL FONDO DE CIMENTACION m2 S/. 2,104.18 S/. 0.00 S/. 2,104.18 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.03.02 REFINE Y COMPACTACION DE FONDO DE CIMENTACION m2 S/. 3,137.42 S/. 0.00 S/. 3,137.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.03.03 PERFILADO Y COMPACTADO DE INT. Y EXT. m2 S/. 6,835.42 S/. 0.00 S/. 6,835.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
02.01.04 ELIMINACION DE MATERIAL EXCEDENTE S/. 109,756.77 S/. 0.00 S/. 1,060.58 S/. 16,278.57 S/. 92,417.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.01.04.01 ACARREO DE MATERIAL EXCEDENTE Dp= 30 m. m3 S/. 53,028.92 S/. 1,060.58 S/. 10,605.78 S/. 41,362.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.04.02 ELIMINACIÓN DE MATERIAL EXCEDENTE C/EQUIPO Dp=5 KM. m3 S/. 56,727.85 S/. 0.00 S/. 5,672.78 S/. 51,055.06 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.01.05 ENTIBADO S/. 102,065.34 S/. 0.00 S/. 17,351.11 S/. 84,714.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.01.05.01 ENTIBADO PARA EXCAVACIONES DE ZANJAS m2 S/. 102,065.34 S/. 17,351.11 S/. 84,714.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02 OBRAS DE CONCRETO SIMPLE S/. 108,974.32 S/. 0.00 S/. 29.33 S/. 18,745.60 S/. 3,306.16 S/. 21,428.82 S/. 27,902.62 S/. 15,337.90 S/. 285.00 S/. 0.00 S/. 8,544.65 S/. 13,394.25 S/. 0.00 S/. 0.00 ###
02.02.01 SOLADOS S/. 33,061.58 S/. 0.00 S/. 0.00 S/. 17,192.02 S/. 3,306.16 S/. 12,563.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.02.01.01 SOLADO e=0.10 m., C:H 1:12 m2 S/. 33,061.58 S/. 0.00 S/. 17,192.02 S/. 3,306.16 S/. 12,563.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02.02 CIMIENTOS S/. 1,652.74 S/. 0.00 S/. 0.00 S/. 1,553.58 S/. 0.00 S/. 99.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.02.02.01 CIMIENTOS CORRIDOS CONCRETO 1:10+30%P.G. m3 S/. 1,652.74 S/. 0.00 S/. 1,553.58 S/. 0.00 S/. 99.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02.03 SARDINELES S/. 1,079.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,079.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.02.03.01 SARDINELES, CONCRETO F'c=175 KG/CM2 m S/. 653.87 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 653.87 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02.03.02 SARDINELES, ENCOFRADO Y DESENCOFRADO m2 S/. 425.81 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 425.81 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02.04 CUNETAS S/. 21,938.90 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,544.65 S/. 13,394.25 S/. 0.00 S/. 0.00 ###
02.02.04.01 CUNETA, CONCRETO F'c=175 KG/CM2 m3 S/. 7,456.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,456.44 S/. 0.00 S/. 0.00
###
02.02.04.02 CUNETA, ENCOFRADO Y DESENCOFRADO m2 S/. 14,482.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,544.65 S/. 5,937.81 S/. 0.00 S/. 0.00
###
02.02.05 DADO DE CONCRETO S/. 29.33 S/. 0.00 S/. 29.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.02.05.01 DADO, CONCRETO F'c=175 KG/CM2 m3 S/. 29.33 S/. 29.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02.06 FALSOS PISOS S/. 50,620.47 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,470.44 S/. 27,606.81 S/. 14,258.22 S/. 285.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.02.06.01 FALSO PISO, CONCRETO F'c=175 KG/CM2 e=0.10 m. m2 S/. 47,058.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,470.44 S/. 26,823.07 S/. 11,764.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02.06.02 CURADO EN PISOS Y VEREDAS C/ ADITIVO m2 S/. 3,562.45 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 783.74 S/. 2,493.71 S/. 285.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02.07 SOBRECIMIENTOS SIMPLES S/. 591.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 295.81 S/. 295.81 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.02.07.01 SOBREC. SIMPLES, CONCRETO F'c=175 KG/CM2 m3 S/. 249.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 124.64 S/. 124.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.02.07.02 SOBREC. SIMPLES, ENCOFRADO Y DESENCOFRADO m2 S/. 342.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 171.17 S/. 171.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03 OBRAS DE CONCRETO ARMADO S/. 1,862,489.74 S/. 0.00 S/. 61,550.85 S/. 58,124.44 S/. 34,957.49 S/. 224,755.34 S/. 278,786.11 S/. 480,455.13 S/. 470,644.84 S/. 220,464.52 S/. 32,751.02 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.01 ZAPATAS S/. 14,059.31 S/. 0.00 S/. 0.00 S/. 4,930.91 S/. 0.00 S/. 7,331.38 S/. 1,797.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.01.01 ZAPATAS, CONCRETOF'C=210KG/CM2 m3 S/. 8,985.07 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,188.06 S/. 1,797.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.01.02 ZAPATAS, ENCOFRADO Y DESENCOFRADO m2 S/. 2,388.75 S/. 0.00 S/. 2,245.42 S/. 0.00 S/. 143.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.01.03 ZAPATAS, ACERO Fy=4200KG/CM2 kg S/. 2,685.49 S/. 0.00 S/. 2,685.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.02 PLATEA S/. 459,800.65 S/. 0.00 S/. 41,385.60 S/. 14,114.03 S/. 24,321.21 S/. 95,920.97 S/. 100,374.41 S/. 122,881.41 S/. 60,803.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.02.01 PLATEA, CONCRETO F'C=210KG/CM2 m3 S/. 243,212.08 S/. 0.00 S/. 0.00 S/. 24,321.21 S/. 48,642.42 S/. 48,642.42 S/. 60,803.02 S/. 60,803.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.02.02 PLATEA, ENCOFRADO Y DESENCOFRADO m2 S/. 9,660.59 S/. 0.00 S/. 3,767.63 S/. 0.00 S/. 5,892.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.02.03 PLATEA, ACERO F'y=4200KG/CM2 kg S/. 206,927.98 S/. 41,385.60 S/. 10,346.40 S/. 0.00 S/. 41,385.60 S/. 51,732.00 S/. 62,078.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.03 SOBRECIMIENTOS REFORZADOS S/. 148,607.35 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 35,258.58 S/. 35,258.58 S/. 29,283.82 S/. 29,283.82 S/. 19,522.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.03.01 SOBREC. REF., CONCRETOF'C=210KG/CM2 m3 S/. 46,621.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,662.15 S/. 4,662.15 S/. 13,986.45 S/. 13,986.45 S/. 9,324.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.03.02 SOBREC. REF., ENCOFRADO Y DESENCOFRADO m2 S/. 50,991.24 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,099.12 S/. 5,099.12 S/. 15,297.37 S/. 15,297.37 S/. 10,198.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.03.03 SOBREC. REF., ACERO Fy=4200KG/CM2 kg S/. 50,994.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 25,497.30 S/. 25,497.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.04 COLUMNAS S/. 417,497.93 S/. 0.00 S/. 8,863.57 S/. 8,863.57 S/. 10,636.28 S/. 62,882.45 S/. 41,749.79 S/. 118,953.87 S/. 74,147.00 S/. 91,401.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.04.01 COLUMNAS, CONCRETOF'C=210KG/CM2 m3 S/. 109,718.05 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,971.81 S/. 21,943.61 S/. 21,943.61 S/. 54,859.03 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.04.02 COLUMNAS, ENCOFRADO Y DESENCOFRADO m2 S/. 130,508.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,610.17 S/. 13,050.85 S/. 26,101.70 S/. 52,203.39 S/. 36,542.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.04.03 COLUMNAS, ACERO Fy=4200KG/CM2 kg S/. 177,271.40 S/. 8,863.57 S/. 8,863.57 S/. 10,636.28 S/. 60,272.28 S/. 17,727.14 S/. 70,908.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.05 VIGAS S/. 381,855.52 S/. 0.00 S/. 8,430.31 S/. 16,860.61 S/. 0.00 S/. 16,860.61 S/. 35,559.88 S/. 125,078.22 S/. 179,065.89 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.05.01 VIGAS, CONCRETOF'C=210KG/CM2 m3 S/. 110,147.38 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,202.95 S/. 36,348.64 S/. 71,595.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.05.02 VIGAS, ENCOFRADO Y DESENCOFRADO m2 S/. 103,102.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 16,496.32 S/. 38,147.74 S/. 48,457.94 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.05.03 VIGAS, ACERO Fy=4200KG/CM2 kg S/. 168,606.14 S/. 8,430.31 S/. 16,860.61 S/. 0.00 S/. 16,860.61 S/. 16,860.61 S/. 50,581.84 S/. 59,012.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.06 LOSA MACIZA S/. 2,867.69 S/. 0.00 S/. 2,486.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 381.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.06.01 LOSA MACIZA, CONCRETOF'C=210KG/CM2 m3 S/. 999.97 S/. 999.97 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.06.02 LOSA MACIZA, ENCOFRADO Y DESENCOFRADO m2 S/. 1,486.31 S/. 1,486.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.06.03 LOSA MACIZA, ACERO Fy=4200KG/CM2 kg S/. 381.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 381.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.07 LOSA ALIGERADA S/. 374,831.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,281.25 S/. 41,252.02 S/. 73,025.65 S/. 120,220.65 S/. 104,301.27 S/. 32,751.02 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.07.01 LOSA ALIGERADA, CONCRETO F'C=210KG/CM2 m3 S/. 93,574.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,036.15 S/. 23,393.59 S/. 23,393.59 S/. 32,751.02 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.07.02 LOSA ALIGERADA , ENCOFRADO Y DESENCOFRADO m2 S/. 151,890.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 24,302.50 S/. 30,378.12 S/. 51,642.81 S/. 45,567.19 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.07.03 LOSA ALIGERADA, ACERO Fy=4200KG/CM2 kg S/. 65,625.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,281.25 S/. 13,125.01 S/. 19,687.51 S/. 19,687.51 S/. 9,843.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
02.03.07.04 LOSA ALIGERADA, LADRILLO HUECO 15X30X30 CM. und S/. 63,741.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,824.51 S/. 8,923.86 S/. 25,496.74 S/. 25,496.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.08 CISTERNA S/. 13,240.35 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,252.27 S/. 4,543.04 S/. 6,445.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.08.01 CISTERNA, CONCRETO F'C=210KG/CM2 m3 S/. 4,901.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,901.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.08.02 CISTERNA, ENCOFRADO Y DESENCOFRADO m2 S/. 2,708.47 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,164.64 S/. 1,543.83 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.08.03 CISTERNA, ACERO F'y=4200KG/CM2 kg S/. 5,630.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,252.27 S/. 3,378.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.09 TANQUE ELEVADO S/. 4,641.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 967.83 S/. 3,673.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.09.01 TANQUE ELEV., CONCRETO F'C=210KG/CM2 m3 S/. 1,699.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,699.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.09.02 TANQUE ELEV., ENCOFRADO Y DESENCOFRADO m2 S/. 1,622.63 S/. 0.00 S/. 0.00 S/. 0.00 S/. 308.30 S/. 1,314.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.09.03 TANQUE ELEV., ACERO F'y=4200KG/CM2 kg S/. 1,319.07 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.54 S/. 659.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.10 ESCALERAS S/. 31,294.48 S/. 0.00 S/. 385.09 S/. 13,355.31 S/. 0.00 S/. 0.00 S/. 856.89 S/. 4,333.43 S/. 7,124.46 S/. 5,239.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.10.01 ESCALERA, CONCRETO F'C=210KG/CM2 m3 S/. 13,098.27 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,619.65 S/. 5,239.31 S/. 5,239.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.10.02 ESCALERA, ENCOFRADO Y DESENCOFRADO m2 S/. 8,568.86 S/. 0.00 S/. 4,113.05 S/. 0.00 S/. 0.00 S/. 856.89 S/. 1,713.77 S/. 1,885.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.10.03 ESCALERA, ACERO F'y=4200KG/CM2 kg S/. 9,627.35 S/. 385.09 S/. 9,242.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.11 OTROS S/. 13,793.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 13,339.42 S/. 453.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.03.11.01 FALSA COLUMNA (0.25X0.20) F'C=175KG/CM2, INC. ENCOF. Y DESENC. und S/. 5,589.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,589.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.11.02 FALSA COLUMNA (0.20X0.15) F'C=175KG/CM2, INC. ENCOF. Y DESENC. m S/. 6,583.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,583.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.03.11.03 GARGOLA DE CONCRETO S/ DISEÑO und S/. 1,620.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,166.66 S/. 453.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04 ESTRUCTURA METALICA Y COBERTURA EN PATIO S/. 164,138.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 157,120.01 S/. 7,018.16 S/. 0.00 S/. 0.00 S/. 0.00 ###
02.04.01 TIJERAL T-1 C/ANG. 2" X 2" X 3/16" + FIERRO LISO 1/2" EN TECHO PARABOLICO m S/. 46,030.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 46,030.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.02 VIGUETA DE FIERRO CORRUGADO Ø 1/2" - C/ANG. 1"X1"X1/8" EN TECHO PARABOLICO m S/. 29,658.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,658.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.03 TENSOR DE FIERRO LISO Ø 5/8" m S/. 1,475.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,475.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.04 TENSOR DE FIERRO LISO Ø 1" m S/. 3,323.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,323.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.05 TORNILLO SIN FIN PARA TENSOR LISO 1" und S/. 214.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 169.22 S/. 44.98 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.06 ARANDELA DE 5/8" C/OJO CHINO DE 1" und S/. 195.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 154.18 S/. 40.98 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.07 ARRIOSTRES DE SAN ANDRES ENTRE TIJERALES Ø 3/8" m S/. 6,009.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,545.66 S/. 2,463.94 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.08 APOYO FIJO DE ARCO und S/. 1,609.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,609.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.09 APOYO MOVIL DE ARCO und S/. 1,706.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,706.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.10 MONTAJE DE TIJERALES METALICOS PARABOLICOS und S/. 7,447.09 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,978.84 S/. 4,468.25 S/. 0.00 S/. 0.00 S/. 0.00
###
02.04.11 COBERTURA CALAMINON CU (REC. ALUZINC AZ-200) m2 S/. 66,466.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 66,466.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
###
###
COSTO DIRECTO 2,817,032.60 180,796.70 250,025.54 141,852.51 278,465.74 390,796.00 531,928.36 516,327.44 412,089.20 72,795.23 37,875.65 4,080.23 ###
0.00
GASTOS GENERALES 8% 225,362.61 14,463.74 20,002.04 11,348.20 22,277.26 31,263.68 42,554.27 41,306.20 32,967.14 5,823.61 3,030.05 326.42 ###
0.00
UTILIDAD 7% 197,192.28 12,655.77 17,501.79 9,929.68 19,492.60 27,355.72 37,234.99 36,142.92 28,846.24 5,095.66 2,651.30 285.62 ###
0.00
---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ----------------
SUB_TOTAL 3,239,587.49 207,916.21 287,529.37 163,130.39 320,235.60 449,415.40 611,717.61 593,776.56 473,902.58 83,714.50 43,557.00 4,692.27 ###
0.00
IGV(18%) 18% 583,125.75 37,424.92 51,755.29 29,363.47 57,642.41 80,894.77 110,109.17 106,879.78 85,302.46 15,068.61 7,840.26 844.61 ###
0.00
=========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ===========
TOTAL PRESUPUESTO 3,822,713.24 245,341.13 339,284.66 192,493.86 377,878.01 530,310.17 721,826.78 700,656.34 559,205.04 98,783.11 51,397.26 5,536.88 ###
0.00
100% ###
6.42% 8.88% 5.04% 9.89% 13.87% 18.88% 18.33% 14.63% 2.58% 1.34% 0.14% 0.00%
###
CRONOGRAMA VALORIZADO MENSUAL ARQUITECTURA
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
03 ARQUITECTURA S/. 1,828,356.72 S/. 0.00 S/. 484.67 S/. 0.00 S/. 0.00 S/. 7,536.68 S/. 76,673.20 S/. 84,326.37 S/. 160,187.83 S/. 272,190.59 S/. 490,276.01 S/. 308,346.72 S/. 396,145.90 S/. 32,188.75
03.01 MUROS DE ALBAÑILERIA S/. 239,164.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23,916.46 S/. 23,916.46 S/. 59,791.14 S/. 59,791.14 S/. 71,749.37 S/. 0.00 S/. 0.00 S/. 0.00
03.01.01 MURO DE LADRILLO KK DE ARCILLA CABEZA M: 1:4 e=1.5 CM. m2 S/. 172,367.89 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17,236.79 S/. 17,236.79 S/. 43,091.97 S/. 43,091.97 S/. 51,710.37 S/. 0.00 S/. 0.00 S/. 0.00
03.01.02 MURO DE LADRILLO KK DE ARCILLA SOGA M: 1:4 e=1.5 CM. m2 S/. 64,258.82 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,425.88 S/. 6,425.88 S/. 16,064.71 S/. 16,064.71 S/. 19,277.65 S/. 0.00 S/. 0.00 S/. 0.00
03.01.03 ACERO DE REFUERZO HORIZONTAL EN MUROS kg S/. 2,537.84 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 253.78 S/. 253.78 S/. 634.46 S/. 634.46 S/. 761.35 S/. 0.00 S/. 0.00 S/. 0.00
03.02 REVOQUES ENLUCIDOS Y MOLDURAS S/. 257,029.23 S/. 0.00 S/. 484.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,913.59 S/. 36,679.03 S/. 88,943.02 S/. 83,671.06 S/. 44,624.98 S/. 712.87 S/. 0.00
03.02.01 TARRAJEO RAYADO PRIMARIO m2 S/. 4,789.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,789.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.02.02 TARRAJEO MUROS INTERIOR Y EXTERIOR C:A 1:5 e= 1.5 CM. m2 S/. 105,345.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,496.69 S/. 41,084.67 S/. 34,763.95 S/. 0.00 S/. 0.00 S/. 0.00
03.02.03 TARRAJEO DE COLUMNAS C:A 1:5,e=1.5 CM. m2 S/. 62,995.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,259.91 S/. 25,198.28 S/. 24,568.32 S/. 11,969.18 S/. 0.00 S/. 0.00
03.02.04 TARRAJEO DE VIGAS C:A 1:5,e=1.5 CM. m2 S/. 56,650.19 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,133.00 S/. 22,660.08 S/. 21,527.07 S/. 11,330.04 S/. 0.00 S/. 0.00
03.02.05 TARRAJEO CON IMPERMEABILIZANTE m2 S/. 1,913.59 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,913.59 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.02.06 VESTIDURA DE DERRAMES C/MEZCLA 1:5 E =2CM m S/. 7,919.77 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,267.16 S/. 6,652.61 S/. 0.00 S/. 0.00
03.02.07 BRUÑAS DE 1 X 1 CM. m S/. 11,881.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,544.55 S/. 9,623.75 S/. 712.87 S/. 0.00
03.02.08 REVESTIMIENTO DE PASOS Y CONTRAPASOS DE ESCALERA m2 S/. 4,223.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,223.26 S/. 0.00 S/. 0.00
03.02.09 REVESTIMIENTO C/ CERAMICO 0.30 X 0.30 m. m2 S/. 826.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 826.15 S/. 0.00 S/. 0.00
03.02.10 RODOPLAST EN ARISTAS m S/. 484.67 S/. 484.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.03 CIELO RASOS S/. 116,177.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,546.88 S/. 42,324.48 S/. 39,164.67 S/. 20,141.83 S/. 0.00 S/. 0.00 S/. 0.00
03.03.01 CIELO RASO C/ MEZCLA C:A 1:4 e=1.5 CM. m2 S/. 111,899.05 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,546.88 S/. 38,045.68 S/. 39,164.67 S/. 20,141.83 S/. 0.00 S/. 0.00 S/. 0.00
03.03.02 REVESTIMIENTO EN FONDO DE ESCALERA m2 S/. 4,278.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,278.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04 PISOS Y PAVIMENTOS S/. 343,570.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 27,732.99 S/. 21,393.18 S/. 84,291.76 S/. 68,437.99 S/. 91,451.38 S/. 35,742.44 S/. 14,520.37
03.04.01 PISOS S/. 262,139.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 27,732.99 S/. 20,598.12 S/. 3,656.40 S/. 68,437.99 S/. 91,451.38 S/. 35,742.44 S/. 14,520.37
03.04.01.01 CONTRAPISO DE e= 35 mm. m2 S/. 46,221.65 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 27,732.99 S/. 18,488.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.01.02 PISO CERAMICO 0.45 X 0.45 m. C/ CLARO m2 S/. 111,695.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 61,432.32 S/. 35,742.44 S/. 14,520.37
03.04.01.03 PISO DE CEMENTO PULIDO Y BRUÑADO S/COLOREAR m2 S/. 7,031.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,109.46 S/. 3,656.40 S/. 1,265.68 S/. 0.00 S/. 0.00 S/. 0.00
03.04.01.04 VEREDA, CONCRETO F´c=175 Kg/cm2 e=0.10 m. INC. ACABADO Y BRUÑADO m2 S/. 53,605.47 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23,586.41 S/. 30,019.06 S/. 0.00 S/. 0.00
03.04.01.05 UÑAS DE VEREDA, CONCRETO F'c=175 Kg/cm2 m3 S/. 24,135.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 24,135.31 S/. 0.00 S/. 0.00 S/. 0.00
03.04.01.06 VEREDAS, ENCOFRADO Y DESENCOFRADO m2 S/. 17,743.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17,743.44 S/. 0.00 S/. 0.00 S/. 0.00
03.04.01.07 VEREDAS, JUNTA DE DILATACION e=1" m S/. 1,707.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,707.16 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02 PATIOS S/. 37,428.63 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 795.06 S/. 36,633.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.01 PATIO, CONCRETO F'c=175 kg/cm2, e= 0.10 m. INC. ACABADO Y BRUÑADO m2 S/. 29,165.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,165.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.02 UÑAS DE PATIO, CONCRETO F'c=175 Kg/cm2 m3 S/. 2,772.94 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,772.94 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.03 PATIO, ENCOFRADO Y DESENCOFRADO m2 S/. 2,038.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 795.06 S/. 1,243.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.04 PATIO, JUNTA DE DILATACION e=1" m S/. 1,853.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,853.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.05 PATIO, CURADO C/ ADITIVO m2 S/. 1,598.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,598.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03 LOSA DEPORTIVA S/. 44,001.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 44,001.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.01 LOSA DEP., CONCRETO F'c=175 kg/cm2, e= 0.10 m. FROT. Y BRUÑADO m2 S/. 34,566.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 34,566.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.02 UÑAS DE LOSA, CONCRETO F'c=175 Kg/cm2 m3 S/. 3,004.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,004.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.03 LOSA DEP., ENCOFRADO Y DESENCOFRADO m2 S/. 2,208.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,208.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.04 LOSA DEP., JUNTA DE DILATACION e=1" m S/. 2,328.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,328.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.05 LOSA DEP., CURADO C/ ADITIVO m2 S/. 1,894.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,894.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.05 ZOCALOS Y CONTRAZOCALOS S/. 29,574.65 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,574.65 S/. 0.00
03.05.01 ZOCALO DE CERAMIC0 0.20 X 0.30 m. C/ CLARO m2 S/. 11,243.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 11,243.41 S/. 0.00
03.05.02 CONTRAZOCALO S/COLOREAR H=10CM MZ 1:2 e=1.5 CM. m S/. 4,485.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,485.64 S/. 0.00
03.05.03 CONTRAZOCALO MAD. CEDRO 3/4"X4" + RODON 3/4" m S/. 13,845.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 13,845.60 S/. 0.00
03.06 CUBIERTAS S/. 244,063.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 244,063.76 S/. 0.00 S/. 0.00 S/. 0.00
03.06.01 CUBIERTA DE LADRILLO PASTELERO DE 0.25X0.25 m. m2 S/. 405.18 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 405.18 S/. 0.00 S/. 0.00 S/. 0.00
03.06.02 COBERTURA C/ PLANCHA THERMO AISLANTE e=25 mm. m2 S/. 190,302.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 190,302.12 S/. 0.00 S/. 0.00 S/. 0.00
03.06.03 CORREAS DE MADERA 2" X 2" INC. TIRAFON 1/4"X4" m S/. 53,356.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 53,356.46 S/. 0.00 S/. 0.00 S/. 0.00
03.07 CARPINTERIA DE MADERA S/. 207,026.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,234.13 S/. 177,791.99 S/. 0.00
03.07.01 PUERTA CEDRO MACHIMBRADA C/VISOR TEMPLADO 6MM - 1HOJA m2 S/. 62,082.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,724.93 S/. 58,357.27 S/. 0.00
03.07.02 VENTANA CEDRO C/ VARILLA DE F° LISO DE SEGURIDAD m2 S/. 127,992.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,959.44 S/. 119,032.60 S/. 0.00
03.07.03 PUERTA MELAMINE e= 18mm. EN S.H. m2 S/. 1,935.05 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,818.95 S/. 116.10 S/. 0.00
03.07.04 MUEBLES DE MELAMINE e= 18mm. m2 S/. 4,767.08 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,481.06 S/. 286.02 S/. 0.00
03.07.05 SUMINISTRO E INST. DE PIZARRA ACRILICA (3.00 X1.20 m.) und S/. 10,249.75 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,249.75 S/. 0.00 S/. 0.00
CRONOGRAMA VALORIZADO MENSUAL ARQUITECTURA
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
03.08 CARPINTERIA METALICA Y HERRERIA S/. 48,937.84 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,143.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 47,794.74 S/. 0.00 S/. 0.00
03.08.01 PUERTA DE INGRESO PRINCIPAL C/PERFILES DE 3/16" m2 S/. 4,622.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,622.40 S/. 0.00 S/. 0.00
03.08.02 PUERTA CASETA DE ELECTROBOMBA CISTERNA und S/. 792.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 792.04 S/. 0.00 S/. 0.00
03.08.03 VENTANA METALICA TIPO REJA und S/. 546.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 546.02 S/. 0.00 S/. 0.00
03.08.04 ESCALERA TUB F.GDO. DE 1 1/2" Y 1" m S/. 746.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 746.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.08.05 ESCALERA DE ALUMINIO EN CISTERNA und S/. 396.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 396.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.08.06 BARRA DE TUBO DE ACERO INOX. DE 1 1/2" EN S.H. L=0.90 m. und S/. 1,611.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,611.10 S/. 0.00 S/. 0.00
03.08.07 PASAMANO DE TUBO F°G° 2", EN ESCALERA m S/. 2,906.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,906.64 S/. 0.00 S/. 0.00
03.08.08 CANTONERA DE ALUMINIO EN ESCALERA m S/. 6,462.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,462.00 S/. 0.00 S/. 0.00
03.08.09 REJILLA METALICA PARA CUNETA m S/. 30,400.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 30,400.02 S/. 0.00 S/. 0.00
03.08.10 TAPA METALICA P/ CISTERNA Y TANQ. ELEV. und S/. 454.52 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 454.52 S/. 0.00 S/. 0.00
03.09 CERRAJERIA S/. 16,169.98 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 36.20 S/. 16,133.78 S/. 0.00
03.09.01 BISAGRA ALUMINIZADA DE 4" PESADA EN PUERTA und S/. 1,810.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 36.20 S/. 1,773.80 S/. 0.00
03.09.02 BISAGRA ALUMINIZADO DE 2 1/2" X 2 1/2" und S/. 329.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 329.28 S/. 0.00
03.09.03 BISAGRA TIPO CANGREJO und S/. 1,372.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,372.00 S/. 0.00
03.09.04 BISAGRAS TIPO PIN DE ROTULACION und S/. 13.72 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 13.72 S/. 0.00
03.09.05 CERRADURA DOS GOLPES C/ TIRADOR EN PUERTA und S/. 3,942.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,942.67 S/. 0.00
03.09.06 CERROJO SAPITO SEGURIDAD BATIENTE VENTANAS und S/. 7,107.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,107.36 S/. 0.00
03.09.07 MANIJA DE BRONCE 4" PARA PUERTA und S/. 383.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 383.36 S/. 0.00
03.09.08 TIRADOR DE ACERO INOXIDABLE und S/. 610.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 610.64 S/. 0.00
03.09.09 CANDADO DE 60 mm. und S/. 138.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 138.00 S/. 0.00
03.09.10 TOPES DE GOMA PARA PUERTA und S/. 462.95 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 462.95 S/. 0.00
03.10 VIDRIOS, CRISTALES Y SIMILARES S/. 70,060.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23,820.41 S/. 46,239.61 S/. 0.00
03.10.01 VIDRIO SEMIDOBLE DE 6 mm. m2 S/. 70,060.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23,820.41 S/. 46,239.61 S/. 0.00
03.11 PINTURAS S/. 159,130.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,212.00 S/. 71,384.88 S/. 85,533.45 S/. 0.00
03.11.01 PINTURA LATEX A 2 MANOS EN CIELORASO Y VIGAS m2 S/. 56,542.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 28,836.53 S/. 27,705.69 S/. 0.00
03.11.02 PINTURA LATEX A 2 MANOS EN MUROS Y COLUMNAS m2 S/. 82,119.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 28,741.88 S/. 53,377.78 S/. 0.00
03.11.03 PINTURA BARNIZ EN CARPINTERIA DE MADERA m2 S/. 13,906.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,456.22 S/. 4,449.98 S/. 0.00
03.11.04 PINTURA ESMALTE A 2 MANOS EN CONTRAZOCALOS m S/. 4,144.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,144.60 S/. 0.00 S/. 0.00
03.11.05 PINTURA ANTICOR. Y ESMALTE A 2 MANOS EN CARP. MET. m2 S/. 205.65 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 205.65 S/. 0.00 S/. 0.00
03.11.06 DEMARCACION DE LOSA DEPORTIVA m S/. 2,212.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,212.00 S/. 0.00 S/. 0.00 S/. 0.00
03.12 VARIOS,LIMPIEZA Y JARDINERIA S/. 97,452.29 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,536.68 S/. 52,756.75 S/. 15,073.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,417.10 S/. 17,668.41
03.12.01 LIMPIEZA PERMANENTE Y FINAL DE OBRA m2 S/. 6,114.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,222.99 S/. 4,891.97
03.12.02 JUNTA DE DILATACION CON ESPUMA PLASTICA Y JEBE MICROPOROSO m S/. 6,492.58 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,298.52 S/. 5,194.06
03.12.03 SUMINISTRO E INST. DE ARCOS DE FULBITO Y TABLERO DE BASQUET und S/. 7,000.00 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/. 1,400.00 S/. 5,600.00
03.12.04 SUMINISTRO E INST. DE NET PARA VOLEY und S/. 900.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 180.00 S/. 720.00
03.12.05 SUMINISTRO E INST. DE EXTINTORES Y GABINETES (04 ABC 6kg, 01 "K" de 6 litros) glb S/. 1,577.97 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 315.59 S/. 1,262.38
03.12.06 FLETE TERRESTRE glb S/. 75,366.78 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,536.68 S/. 52,756.75 S/. 15,073.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
###
COSTO DIRECTO 1,828,356.72 484.67 0.00 0.00 7,536.68 76,673.20 84,326.37 160,187.83 272,190.59 490,276.01 308,346.72 396,145.90 32,188.75
GASTOS GENERALES 8% 146,268.54 38.77 0.00 0.00 602.93 6,133.86 6,746.11 12,815.03 21,775.25 39,222.08 24,667.74 31,691.67 2,575.10
UTILIDAD 7% 127,984.97 33.93 0.00 0.00 527.57 5,367.12 5,902.85 11,213.15 19,053.34 34,319.32 21,584.27 27,730.21 2,253.21
---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ----------------
SUB_TOTAL 2,102,610.23 557.37 0.00 0.00 8,667.18 88,174.18 96,975.33 184,216.01 313,019.18 563,817.41 354,598.73 455,567.78 37,017.06
IGV(18%) 18% 378,469.84 100.33 0.00 0.00 1,560.09 15,871.35 17,455.56 33,158.88 56,343.45 101,487.13 63,827.77 82,002.20 6,663.08
=========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ===========
TOTAL PRESUPUESTO 2,481,080.07 657.70 0.00 0.00 10,227.27 104,045.53 114,430.89 217,374.89 369,362.63 665,304.54 418,426.50 537,569.98 43,680.14
100% ###
0.03% 0.00% 0.00% 0.41% 4.19% 4.61% 8.76% 14.89% 26.82% 16.86% 21.67% 1.76%
CRONOGRAMA VALORIZADO MENSUAL I. SANITARIAS
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
04 INSTALACIONES SANITARIAS S/. 113,902.96 S/. 0.00 S/. 0.00 S/. 949.34 S/. 0.00 S/. 8,619.00 S/. 16,057.76 S/. 24,603.40 S/. 3,249.45 S/. 0.00 S/. 0.00 S/. 53,194.27 S/. 7,229.74 S/. 0.00
04.01 TRABAJOS PRELIMINARES S/. 978.70 S/. 0.00 S/. 0.00 S/. 949.34 S/. 0.00 S/. 29.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.01.01 TRAZO Y REPLANTEO m S/. 978.70 S/. 0.00 S/. 949.34 S/. 0.00 S/. 29.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.02 APARATOS Y ACCESORIOS SANITARIOS S/. 16,318.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 16,149.00 S/. 169.80 S/. 0.00
04.02.01 SUMINISTRO DE INODORO TANQUE BAJO BLANCO INC. ACCESORIOS und S/. 6,301.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,175.51 S/. 126.03 S/. 0.00
04.02.02 SUMINISTRO DE URINARIOS DE LOSA VITRIFICADA INC. ACC. und S/. 2,188.24 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/. 0.00 S/. 2,144.48 S/. 43.76 S/. 0.00
04.02.03 SUMINISTRO DE LAVATORIO LOSA VITRIFICADA INC. ACCESORIOS und S/. 4,256.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,256.61 S/. 0.00 S/. 0.00
04.02.04 LAVADERO ACERO INOX. DE 2 POZAS C/ ESCURRIDERA DE 18"x35" und S/. 397.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 397.57 S/. 0.00 S/. 0.00
04.02.05 LAVADERO ACERO INOX. 1 POZA DE 18"x18" C/GRIF. AF und S/. 1,836.59 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,836.59 S/. 0.00 S/. 0.00
04.02.06 DUCHA CROMADA und S/. 79.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 79.00 S/. 0.00 S/. 0.00
04.02.07 SUMINISTRO DE PAPELERA DE LOSA Y BARRA PLASTICA und S/. 1,259.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,259.25 S/. 0.00 S/. 0.00
04.03 SISTEMA DE AGUA FRIA S/. 27,791.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,376.24 S/. 6,205.15 S/. 4,857.00 S/. 123.60 S/. 0.00 S/. 0.00 S/. 5,014.91 S/. 5,214.30 S/. 0.00
04.03.01 SALIDA DE AGUA S/. 2,775.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,775.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.01.01 SALIDA DE AGUA FRIA C/ TUBERIA DE PVC-SAP Ø 1/2" pto S/. 2,775.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,775.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.02 REDES DE DISTRIBUCION S/. 1,307.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 906.40 S/. 123.60 S/. 0.00 S/. 0.00 S/. 277.50 S/. 0.00 S/. 0.00
04.03.02.01 SUMINISTRO E INST. TUBERIA PVC DE AGUA 1/2" C-10 m S/. 1,030.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 906.40 S/. 123.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.02.02 PRUEBA HIDRAULICA Y DESINFECCION P/ TUBERIA DE AGUA m S/. 277.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 277.50 S/. 0.00 S/. 0.00
04.03.03 REDES DE ALIMENTACION S/. 4,453.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,903.03 S/. 1,903.03 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 647.46 S/. 0.00 S/. 0.00
04.03.03.01 SUMINISTRO E INST. TUBERIA PVC DE AGUA 3/4" C-10 m S/. 2,819.47 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,409.74 S/. 1,409.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.03.02 SUMINISTRO E INST. TUBERIA PVC DE AGUA 1" C-10 m S/. 986.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 493.30 S/. 493.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04 MOVIMIENTO DE TIERRAS S/. 8,604.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,302.12 S/. 4,302.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04.01 EXCAVACION MANUAL DE ZANJAS m S/. 4,050.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,025.26 S/. 2,025.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04.02 REFINE Y NIVELACION DE ZANJA P/ TUBERIA m2 S/. 236.24 S/. 0.00 S/. 0.00 S/. 0.00 S/. 118.12 S/. 118.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04.03 CAMA DE APOYO DE ARENA e=0.10 m. m2 S/. 150.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 75.34 S/. 75.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04.04 RELLENO DE ZANJAS C/ MATERIAL ZARANDEADO m3 S/. 3,433.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,716.75 S/. 1,716.75 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04.05 ACARREO DE MATERIAL EXCEDENTE Dp= 30 M. m3 S/. 354.29 S/. 0.00 S/. 0.00 S/. 0.00 S/. 177.15 S/. 177.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04.06 ELIMINACIÓN DE MATERIAL EXCEDENTE C/EQUIPO Dp=5 KM. m3 S/. 379.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 189.51 S/. 189.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.05 VALVULAS Y LLAVES S/. 3,032.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,032.66 S/. 0.00 S/. 0.00
04.03.05.01 VALVULA COMPUERTA DE 1/2" und S/. 1,005.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,005.16 S/. 0.00 S/. 0.00
04.03.05.02 VALVULA COMPUERTA DE BRONCE DE 1" und S/. 181.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 181.22 S/. 0.00 S/. 0.00
04.03.05.03 VALVULA COMPUERTA DE BRONCE DE 3/4" und S/. 272.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 272.36 S/. 0.00 S/. 0.00
04.03.05.04 GRIFO DE RIEGO DE 1/2" EN CAJUELA DE C° und S/. 1,573.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,573.92 S/. 0.00 S/. 0.00
04.03.06 ACCESORIOS SISTEMA DE AGUA S/. 1,346.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 171.09 S/. 0.00 S/. 1,175.45 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.01 CODO PVC-SAP DE Ø1" und S/. 37.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 37.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.02 CODO PVC-SAP DE Ø3/4" und S/. 133.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 133.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.04 TEE PVC-SAP DE Ø1" und S/. 61.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 61.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.05 TEE PVC-SAP DE Ø3/4" und S/. 89.52 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 89.52 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.07 REDUCCION PVC-SAP DE Ø1" A 3/4" und S/. 61.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 61.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.08 REDUCCION PVC-SAP DE Ø 3/4" A 1/2" und S/. 115.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 115.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.07 OTROS S/. 1,057.29 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,057.29 S/. 0.00 S/. 0.00
04.03.07.01 CAJA P/VALVULAS DE 0.35X0.15M + TAPA DE MADERA und S/. 514.93 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 514.93 S/. 0.00 S/. 0.00
04.03.07.02 CAJA DE CONTROL 0.60X0.60X0.45 C/ TAPA F'C=175 KG/CM2 und S/. 292.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 292.36 S/. 0.00 S/. 0.00
04.03.07.03 EMPALME A NUEVA CONEXION DE AGUA glb S/. 250.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 250.00 S/. 0.00 S/. 0.00
04.03.08 CISTERNA Y TANQUE ELEVADO S/. 5,214.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,214.30 S/. 0.00
04.03.08.01 SUM E INST EQ. BOMBEO, 02 ELECTROBOMBAS CENTRIFUGAS (Q=1.50 LPS, HT=10M Pund S/. 1,124.08 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,124.08 S/. 0.00
04.03.08.02 SUM. E. INST. DE LINEA DE SUCCION 11/2", INC. VALVULAS Y ACCESORIOS glb S/. 599.84 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 599.84 S/. 0.00
04.03.08.03 SUM. E. INST. DE LINEA DE IMPULSION 11/4", INC. VALVULAS Y ACCESORIOS glb S/. 1,020.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,020.40 S/. 0.00
04.03.08.04 SUM. E. INST. DE LINEA DE ALIMENTACION 2", INC. VALVULAS Y ACCESORIOS glb S/. 1,131.38 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/. 1,131.38 S/. 0.00
04.03.08.05 SUM. E. INST. DE LINEA DE REBOSE Y LIMPIA 2", PARA TANQUE ELEVADO glb S/. 803.82 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 803.82 S/. 0.00
04.03.08.06 SUM. E. INST. DE LINEA DE REBOSE 3", PARA CISTERNA glb S/. 332.09 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 332.09 S/. 0.00
04.03.08.07 CAJA DE CONCRETO CON REJILLA METALICA PARA REBOSE 0.3X0.6X0.25 und S/. 202.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 202.69 S/. 0.00
CRONOGRAMA VALORIZADO MENSUAL I. SANITARIAS
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
04.04 DESAGUE Y VENTILACION S/. 37,370.87 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,213.40 S/. 9,852.61 S/. 19,438.87 S/. 3,125.85 S/. 0.00 S/. 0.00 S/. 894.50 S/. 1,845.64 S/. 0.00
04.04.01 SALIDA DE DESAGUE Y VENTILACION S/. 9,890.03 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,219.72 S/. 2,670.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.01.01 SALIDA DESAGUE DE PVC SAP DE 2" pto S/. 4,109.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,000.01 S/. 1,109.59 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.01.03 SALIDA DE VENTILACION PVC DE 2" pto S/. 1,454.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,061.58 S/. 392.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.02 REDES DE DERIVACION S/. 7,668.97 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,743.93 S/. 455.54 S/. 0.00 S/. 0.00 S/. 469.50 S/. 0.00 S/. 0.00
04.04.02.01 TUBERIA PVC-SAP DESAGUE Ø2", RED INTERIOR m S/. 2,070.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,615.10 S/. 455.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.02.03 MONTANTE Y/O VENTIL. TUBERIA PVC-SAP Ø2" m S/. 2,946.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,946.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.02.04 PRUEBA HIDRAULICA DE ESTANQUEIDAD Y ESCORRENTIA m S/. 469.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 469.50 S/. 0.00 S/. 0.00
04.04.03 REDES COLECTORAS S/. 4,851.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,213.40 S/. 2,213.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 425.00 S/. 0.00 S/. 0.00
04.04.03.01 TUBERIA PVC-SAP DESAGUE Ø4", RED EXTERIOR m S/. 4,426.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,213.40 S/. 2,213.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.04 MOVIMIENTO DE TIERRAS S/. 6,401.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,273.73 S/. 3,127.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.04.01 EXCAVACION MANUAL DE ZANJAS m S/. 3,048.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,048.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.04.04 RELLENO DE ZANJAS C/ MATERIAL ZARANDEADO m3 S/. 2,700.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,700.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.05 ACCESORIOS DE REDES S/. 3,943.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,347.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,595.64 S/. 0.00
04.04.05.01 SUMIDERO DE BRONCE 2" und S/. 430.78 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 430.78 S/. 0.00
04.04.05.02 REGISTRO DE BRONCE 2" und S/. 28.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 28.40 S/. 0.00
04.04.05.03 REGISTRO DE BRONCE 4" und S/. 1,136.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,136.46 S/. 0.00
04.04.05.04 SOMBRERO DE VENTILACION 2" und S/. 362.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 362.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.05.05 CODO 2"X45° PVC-SAP und S/. 181.35 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 181.35 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.05.07 YEE 2" PVC-SAP und S/. 624.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 624.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.05.09 YEE 4" A 2" PVC-SAP und S/. 517.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 517.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.05.10 REDUCCION 4" A 2" PVC-SAP und S/. 130.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 130.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.06 CAMARAS DE INSPECCION S/. 4,365.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,365.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.06.01 CAJA DE REG. CONCRETO. 12" x 24" (0.30x0.60) C/ TAPA CONCRETO REFORZADO und S/. 4,365.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,365.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.07 VARIOS S/. 250.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 250.00 S/. 0.00
04.04.07.01 EMPALME A NUEVA CONEXION DE DESAGUE glb S/. 250.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 250.00 S/. 0.00
04.05 SISTEMA DE EVACUACION PLUVIAL S/. 31,443.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 307.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 31,135.86 S/. 0.00 S/. 0.00
04.05.01 BAJADA DE DRENAJE PLUVIAL INC. TUBERIA PVC DE 4" und S/. 4,754.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,754.10 S/. 0.00 S/. 0.00
04.05.02 CANALETA DE FºGº e= 1/27", INC. ABRAZADERA m S/. 26,381.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 26,381.76 S/. 0.00 S/. 0.00
04.05.03 SUMINISTRO E INSTALCION DE TUBERIA PVC Ø 10" m S/. 307.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 307.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
###
###
COSTO DIRECTO 113,902.96 0.00 949.34 0.00 8,619.00 16,057.76 24,603.40 3,249.45 0.00 0.00 53,194.27 7,229.74 0.00
GASTOS GENERALES 8% 9,112.24 0.00 75.95 0.00 689.52 1,284.62 1,968.27 259.96 0.00 0.00 4,255.54 578.38 0.00
UTILIDAD 7% 7,973.21 0.00 66.45 0.00 603.33 1,124.04 1,722.24 227.47 0.00 0.00 3,723.60 506.08 0.00
---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ----------------
SUB_TOTAL 130,988.41 0.00 1,091.74 0.00 9,911.85 18,466.42 28,293.91 3,736.88 0.00 0.00 61,173.41 8,314.20 0.00
IGV(18%) 18% 23,577.91 0.00 196.51 0.00 1,784.13 3,323.96 5,092.90 672.64 0.00 0.00 11,011.21 1,496.56 0.00
=========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ===========
TOTAL PRESUPUESTO 154,566.32 0.00 1,288.25 0.00 11,695.98 21,790.38 33,386.81 4,409.52 0.00 0.00 72,184.62 9,810.76 0.00
100% ###
0.00% 0.83% 0.00% 7.57% 14.10% 21.60% 2.85% 0.00% 0.00% 46.70% 6.35% 0.00%
CRONOGRAMA VALORIZADO MENSUAL I. ELECTRICAS
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
05 INSTALACIONES ELECTRICAS S/. 386,289.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17,662.55 S/. 13,009.63 S/. 33,642.62 S/. 10,849.33 S/. 0.00 S/. 25,126.54 S/. 134,988.07 S/. 138,324.70 S/. 12,686.48
05.02 MOVIMIENTO DE TIERRAS S/. 5,915.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,915.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.01 EXCAVACION MANUAL DE ZANJAS m3 S/. 2,559.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,559.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.02 RELLENO DE ZANJAS C/ MATERIAL ZARANDEADO m3 S/. 1,997.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,997.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.03 CAMA DE ARENA e=0.10 m. P/ RED ELECTRICA INC. SEÑALIZACION m2 S/. 740.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 740.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.04 ACARREO DE MATERIAL EXCEDENTE Dp= 30 M. m3 S/. 298.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 298.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.05 ELIMINACIÓN DE MATERIAL EXCEDENTE C/EQUIPO Dp=5 KM. m3 S/. 319.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 319.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.03 TUBERIAS, DUCTOS Y BUZONES S/. 38,310.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,414.51 S/. 5,356.27 S/. 12,690.18 S/. 10,849.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.03.01 TUBERIA PVC-SAP ELECTRICA DE 75 mm m S/. 273.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 273.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.03.02 BUZON DE CONCRETO 0.80X0.80X.85 m. und S/. 14,095.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,255.27 S/. 5,356.27 S/. 5,356.27 S/. 1,127.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.03.03 TUBERIA PVC-SAP ELECTRICA DE 20 mm m S/. 17,055.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,333.91 S/. 9,721.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.03.04 TUBERIA PVC-SAP ELECTRICA DE 25 mm m S/. 1,924.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,924.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04 SALIDA ELECTRICAS S/. 30,573.82 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,968.01 S/. 7,653.37 S/. 20,952.45 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.01 SALIDA PARA CENTRO DE LUZ pto S/. 10,933.38 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,968.01 S/. 7,653.37 S/. 1,312.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.02 SALIDA PARA INTERRUPTOR SIMPLE pto S/. 1,461.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,461.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.03 SALIDA PARA INTERRUPTOR DOBLE pto S/. 1,147.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,147.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.04 SALIDA PARA INTERRUPTOR TRIPLE pto S/. 218.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 218.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.05 SALIDA PARA INTERRUPTOR CONMUTADOR pto S/. 1,806.72 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,806.72 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.06 SALIDA PARA TOMACORRIENTE DOBLE C/LINEA A TIERRA h=0.4 m. pto S/. 10,165.24 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,165.24 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.07 SALIDA PARA TOMACORRIENTE DOBLE C/LINEA A TIERRA h=1.60 m. pto S/. 117.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 117.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.09 SALIDA PARA RED DATA pto S/. 2,801.52 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,801.52 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.10 SALIDA DE PUNTO DE VOZ pto S/. 271.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 271.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.05 ALIMENTADORES S/. 79,005.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 25,126.54 S/. 53,208.91 S/. 670.25 S/. 0.00
05.05.01 SUMINISTRO E INSTALACION DE CABLE 2.5 mm2 LSOH-80 m S/. 26,276.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,714.65 S/. 11,561.51 S/. 0.00 S/. 0.00
05.05.02 SUMINISTRO E INSTALACION DE CABLE 4 mm2 LSOH-80 m S/. 21,691.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,411.89 S/. 11,279.55 S/. 0.00 S/. 0.00
05.05.03 SUMINISTRO E INSTALACION DE CABLE 4 mm2 N2XOH m S/. 3,351.24 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/. 0.00 S/. 2,680.99 S/. 670.25 S/. 0.00
05.05.07 SUMINISTRO E INSTALACION DE CABLE 25 mm2 N2XOH m S/. 861.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 861.62 S/. 0.00 S/. 0.00
05.05.09 SUMINISTRO E INST. DE CABLE 1X19.10 mm. RED INFORMATICA CAT6A /FTP (LSZH) m S/. 5,710.32 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,710.32 S/. 0.00 S/. 0.00
05.05.10 SUMINISTRO E INST. DE CABLE 1X25.40 mm. RED INFORMATICA CAT6A /FTP (LSZH) m S/. 633.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 633.00 S/. 0.00 S/. 0.00
05.06 ARTEFACTOS DE ILUMINACION S/. 65,002.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 60,944.70 S/. 4,057.91
05.06.01 ARTEFACTO REJILLA MLTA 2X18W A.F.P. und S/. 3,314.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,314.16 S/. 0.00
05.06.02 ARTEFACTO REJILLA MLTA 2X36W A.F.P. und S/. 28,985.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 24,927.13 S/. 4,057.91
05.06.03 LUMINARIA FLUORESC. CIRCULAR C.LAMP. FLOURESC. 1X32W. AFP und S/. 3,218.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,218.88 S/. 0.00
05.06.04 LUMINARIA ADOSABLE EN MURO-BRAQUET und S/. 15,919.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 15,919.80 S/. 0.00
05.06.05 LUMINARIA JOSFEL MER-H 200W. und S/. 4,327.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,327.40 S/. 0.00
05.06.06 LUZ DE EMERGENCIA 2X20W HALOGENA 5H BAT. LIBRE MANTO und S/. 3,862.89 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,862.89 S/. 0.00
05.06.07 LUMINARIA TIPO FAROLA DE 70W. und S/. 4,559.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,559.10 S/. 0.00
05.06.08 LUMINARIA TIPO REFLECTOR DE 200 W HALOGENURO METALICO (KIT COMPLETO) und S/. 815.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 815.34 S/. 0.00
05.07 TABLEROS ELECTRICOS S/. 32,544.07 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,644.04 S/. 22,761.02 S/. 1,139.01
05.07.01 SUMINISTRO E INST. DE TABLERO GENERAL S/ ESP. TEC. (TG) cja S/. 3,119.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,247.70 S/. 1,871.56 S/. 0.00
05.07.02 SUMINISTRO E INST. DE TABLERO DISTRIB. CIS. S/ ESP.(TD-CIS) cja S/. 628.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 251.47 S/. 377.20 S/. 0.00
05.07.03 SUMINISTRO E INST. DE TABLERO DISTRIB. GUA. S/ ESP.(TD-GU) cja S/. 710.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 284.01 S/. 426.01 S/. 0.00
05.07.04 SUMINISTRO E INST. DE TABLERO DISTRIB. ADM. S/ ESP.(TD-ADM) cja S/. 824.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 329.75 S/. 494.62 S/. 0.00
05.07.05 SUMINISTRO E INST. DE TABLERO DISTRIB. LAB. S/ ESP.(TD-LAB) cja S/. 1,648.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.50 S/. 989.24 S/. 0.00
CRONOGRAMA VALORIZADO MENSUAL I. ELECTRICAS
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
05.07.06 SUMINISTRO E INST. DE TABLERO DISTRIB.AIP. S/ ESP.(TD-AIP) cja S/. 3,254.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,301.61 S/. 1,952.41 S/. 0.00
05.07.07 SUMINISTRO E INST. DE TABLERO DISTRIB.COM. S/ ESP.(TD-COM) cja S/. 1,648.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.50 S/. 989.24 S/. 0.00
05.07.08 SUMINISTRO E INST. DE TABLERO DISTRIB. MOD. S/ ESP.(TD-MOD) cja S/. 1,648.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.50 S/. 989.24 S/. 0.00
05.07.09 SUMINISTRO E INST. DE TABLERO DISTRIB. AU1. S/ ESP.(TD-AU1) cja S/. 1,898.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 759.42 S/. 1,139.12 S/. 0.00
05.07.10 SUMINISTRO E INST. DE TABLERO DISTRIB. AU2. S/ ESP.(TD-AU2) cja S/. 1,648.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.50 S/. 989.24 S/. 0.00
05.07.11 SUMINISTRO E INST. DE TABLERO DISTRIB. SUM. S/ ESP.(TD-SUM) cja S/. 1,732.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 693.10 S/. 1,039.64 S/. 0.00
05.07.12 ACCESS POINT und S/. 2,391.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,391.40 S/. 0.00
05.07.13 TABLERO DE CONTROL Y MANDO DE ELECTROBOMBA glb S/. 1,456.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 145.66 S/. 1,165.24 S/. 145.66
05.07.14 SWITCH DE RED DE 8 PUERTOS 2/10/100/1000 x 2G BIC. und S/. 632.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 63.28 S/. 506.23 S/. 63.28
05.07.15 SWITCH DE RED DE 48 PUERTOS 2/10/100/1000 x 2G BIC. und S/. 4,386.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 438.62 S/. 3,508.96 S/. 438.62
05.07.16 ESTABILIZADOR VOLTAJE 15KVA,3/220V, 60Hz und S/. 4,378.06 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 437.81 S/. 3,502.45 S/. 437.81
05.07.17 CAJA DE 150 X 150 X 100 mm und S/. 232.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23.26 S/. 186.05 S/. 23.26
05.08 EQUIPOS ELECTROMECANICOS S/. 95.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9.57 S/. 76.56 S/. 9.57
05.08.01 SISTEMA AUTOMATICO DE NIVEL P/ CISTERNA Y TANQ. ELEV. und S/. 95.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9.57 S/. 76.56 S/. 9.57
05.09 POZO DE PUESTA A TIERRA S/. 11,655.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,165.55 S/. 9,324.40 S/. 1,165.55
05.09.01 POZO DE TIERRA und S/. 11,655.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,165.55 S/. 9,324.40 S/. 1,165.55
05.10 PRUEBAS Y PUESTA EN SERVICIO S/. 2,700.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 270.00 S/. 2,160.00 S/. 270.00
05.10.01 CONEXION A RED ELECTRICA und S/. 1,500.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 150.00 S/. 1,200.00 S/. 150.00
05.10.02 PRUEBA Y PUESTA EN SERVICIO DE LAS INSTALACIONES ELECTRICAS und S/. 1,200.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 120.00 S/. 960.00 S/. 120.00
05.11 INSTALACION DE GAS S/. 766.65 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 76.66 S/. 613.32 S/. 76.66
05.11.01 INSTALACION Y SUMINISTRO DE GAS 10KG und S/. 717.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 71.78 S/. 574.21 S/. 71.78
05.11.02 ACCESORIOS DE RED DE GAS glb S/. 48.89 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4.89 S/. 39.11 S/. 4.89
05.12 SUMINISTRO ELECTRICO EN MEDIA TENSION S/. 119,355.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 71,613.34 S/. 41,774.45 S/. 5,967.78
05.12.01 MEDIA TENSION glb S/. 119,355.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 71,613.34 S/. 41,774.45 S/. 5,967.78
###
###
COSTO DIRECTO 386,289.92 0.00 0.00 0.00 17,662.55 13,009.63 33,642.62 10,849.33 0.00 25,126.54 134,988.07 138,324.70 12,686.48
GASTOS GENERALES 8% 30,903.19 0.00 0.00 0.00 1,413.00 1,040.76 2,691.41 867.95 0.00 2,010.12 10,799.05 11,065.98 1,014.92
UTILIDAD 7% 27,040.29 0.00 0.00 0.00 1,236.38 910.68 2,354.98 759.44 0.00 1,758.86 9,449.17 9,682.73 888.05
---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ----------------
SUB_TOTAL 444,233.40 0.00 0.00 0.00 20,311.93 14,961.07 38,689.01 12,476.72 0.00 28,895.52 155,236.29 159,073.41 14,589.45
IGV(18%) 18% 79,962.01 0.00 0.00 0.00 3,656.15 2,692.99 6,964.02 2,245.81 0.00 5,201.19 27,942.53 28,633.21 2,626.11
=========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ===========
TOTAL PRESUPUESTO 524,195.41 0.00 0.00 0.00 23,968.08 17,654.06 45,653.03 14,722.53 0.00 34,096.71 183,178.82 187,706.62 17,215.56
100% ###
0.00% 0.00% 0.00% 4.57% 3.37% 8.71% 2.81% 0.00% 6.50% 34.94% 35.81% 3.28%
CRONOGRAMA VALORIZADO MENSUAL
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
01 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD S/. 301,898.03 S/. 0.00 S/. 84,739.71 S/. 33,475.95 S/. 11,171.24 S/. 17,411.48 S/. 26,112.06 S/. 26,112.06 S/. 25,351.09 S/. 24,481.40 S/. 24,481.40 S/. 24,481.40 S/. 4,080.23 S/. 0.00
01.01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES S/. 80,656.12 S/. 0.00 S/. 60,489.27 S/. 9,354.55 S/. 2,020.66 S/. 2,440.66 S/. 1,990.66 S/. 1,990.66 S/. 1,229.68 S/. 360.00 S/. 360.00 S/. 360.00 S/. 60.00 S/. 0.00
01.01.01 CONSTRUCCIONES PROVISIONALES S/. 18,043.93 S/. 0.00 S/. 9,943.93 S/. 4,680.00 S/. 390.00 S/. 810.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 60.00 S/. 0.00
01.01.01.01 ALMACEN OFICINA Y CASETA DE GUARDIANIA m2 S/. 2,421.00 S/. 2,421.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.01.02 CARTEL DE LA OBRA DE 3.60 X 2.40 m. und S/. 955.37 S/. 955.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.01.03 BAÑOS PORTATILES und S/. 6,000.00 S/. 840.00 S/. 4,320.00 S/. 300.00 S/. 540.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.01.04 CERCO PROVISIONAL DE TRIPLAY m S/. 577.13 S/. 577.13 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.01.05 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb S/. 5,090.43 S/. 5,090.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.01.06 SUMINISTRO DE ENERGIA ELECTRICA mes S/. 3,000.00 S/. 60.00 S/. 360.00 S/. 90.00 S/. 270.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 60.00 S/. 0.00
01.01.02 REMOCION S/. 21,283.41 S/. 0.00 S/. 21,283.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.02.01 DESMONTAJE DE AULA PREFABRICADA DE MINEDU m2 S/. 5,513.22 S/. 5,513.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.02.02 DESMONTAJE DE AULAS DE TRIPLAY m2 S/. 15,536.77 S/. 15,536.77 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.02.03 DESMONTAJE DE PORTON METALICO m2 S/. 233.42 S/. 233.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.03 DEMOLICIONES S/. 13,471.74 S/. 0.00 S/. 13,471.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.03.01 DEMOLICION DE DIRECCION m2 S/. 453.10 S/. 453.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.03.02 DEMOLICION DE AULAS DE LADRILLO m2 S/. 2,802.62 S/. 2,802.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.03.03 DEMOLICION DE S.H. DE LADRILLO m2 S/. 966.42 S/. 966.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.03.04 DEMOLICION DE DEPOSITO DE LADRILLO m2 S/. 377.90 S/. 377.90 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.03.05 DEMOLICION DE VEREDAS Y PISO DE CONCRETO INC. FALSO PISO m2 S/. 8,871.70 S/. 8,871.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.04 TRABAJOS PRELIMINARES S/. 6,114.96 S/. 0.00 S/. 6,114.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.04.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 6,114.96 S/. 6,114.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.05 TRAZO, NIVELES Y REPLANTEO S/. 21,742.08 S/. 0.00 S/. 9,675.23 S/. 4,674.55 S/. 1,630.66 S/. 1,630.66 S/. 1,630.66 S/. 1,630.66 S/. 869.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.05.01 TRAZO Y REPLANTEO PRELIMINAR m2 S/. 10,871.04 S/. 9,131.67 S/. 1,739.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.01.05.02 REPLANTEO DURANTE EL PROCESO m2 S/. 10,871.04 S/. 543.55 S/. 2,935.18 S/. 1,630.66 S/. 1,630.66 S/. 1,630.66 S/. 1,630.66 S/. 869.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.02 SEGURIDAD Y SALUD EN LA OBRA S/. 221,241.91 S/. 0.00 S/. 24,250.44 S/. 24,121.40 S/. 9,150.59 S/. 14,970.82 S/. 24,121.40 S/. 24,121.40 S/. 24,121.40 S/. 24,121.40 S/. 24,121.40 S/. 24,121.40 S/. 4,020.23 S/. 0.00
01.02.01 ELAB., IMPLEMNT. Y ADMINIST. DEL PLAN DE SEG. Y SALUD glb S/. 6,000.00 S/. 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
01.02.02 SEÑALIZACION TEMPORAL DE SEGURIDAD glb S/. 3,000.00 S/. 3,000.00 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
01.02.03 CAPACITACION EN SEGURIDAD Y SALUD glb S/. 30,000.00 S/. 600.00 S/. 3,600.00 S/. 600.00 S/. 3,000.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 600.00 S/. 0.00
01.02.04 RECURSOS PARA RESPUESTA ANTE EMERGENCIA EN SEGURIDAD Y SALUD EN EL TRA glb S/. 1,336.68 S/. 1,336.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.02.05 PLAN DE PREVENCION Y CONTROL FRENTE AL COVID19 S/. 150,905.23 S/. 0.00 S/. 12,713.76 S/. 16,921.40 S/. 7,050.59 S/. 9,870.82 S/. 16,921.40 S/. 16,921.40 S/. 16,921.40 S/. 16,921.40 S/. 16,921.40 S/. 16,921.40 S/. 2,820.23 S/. 0.00
01.02.05.01 ELAB. DEL PLAN PARA VIG., PREV. Y CONTROL DEL COVID19 glb S/. 1,500.00 S/. 1,500.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.02.05.02 LIMPIEZA Y DESINFECCION DE CENTRO DE TRABAJO und S/. 38,548.10 S/. 770.96 S/. 4,625.77 S/. 1,927.41 S/. 2,698.37 S/. 4,625.77 S/. 4,625.77 S/. 4,625.77 S/. 4,625.77 S/. 4,625.77 S/. 4,625.77 S/. 770.96 S/. 0.00
01.02.05.03 EVALUACION DE LA SALUD DEL TRABAJADOR und S/. 47,963.70 S/. 959.27 S/. 5,755.64 S/. 2,398.19 S/. 3,357.46 S/. 5,755.64 S/. 5,755.64 S/. 5,755.64 S/. 5,755.64 S/. 5,755.64 S/. 5,755.64 S/. 959.27 S/. 0.00
01.02.05.04 LAVADO Y DESINFECCION DE MANOS und S/. 5,875.51 S/. 5,875.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.02.05.05 SENSIBILIZACION DE PREVENCION DE CONTANGIO EN OBRA und S/. 35,000.00 S/. 700.00 S/. 4,200.00 S/. 1,750.00 S/. 2,450.00 S/. 4,200.00 S/. 4,200.00 S/. 4,200.00 S/. 4,200.00 S/. 4,200.00 S/. 4,200.00 S/. 700.00 S/. 0.00
01.02.05.06 MEDIDAS PREVENTIVAS FRENTE AL COVID19 und S/. 16,499.90 S/. 330.00 S/. 1,979.99 S/. 825.00 S/. 1,154.99 S/. 1,979.99 S/. 1,979.99 S/. 1,979.99 S/. 1,979.99 S/. 1,979.99 S/. 1,979.99 S/. 330.00 S/. 0.00
01.02.05.07 EQUIPAMIENTO PARA LA VIGILANCIA DE LA SALUD und S/. 2,518.02 S/. 2,518.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01.02.05.08 MEDIDAS DE PROTECCION PERSONAL und S/. 3,000.00 S/. 60.00 S/. 360.00 S/. 150.00 S/. 210.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 360.00 S/. 60.00 S/. 0.00
01.04 MITIGACION AMBIENTAL S/. 30,000.00 S/. 0.00 S/. 600.00 S/. 3,600.00 S/. 1,500.00 S/. 2,100.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 600.00 S/. 0.00
01.04.01 MITIGACION DEL IMPACTO AMBIENTAL glb S/. 30,000.00 S/. 600.00 S/. 3,600.00 S/. 1,500.00 S/. 2,100.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 3,600.00 S/. 600.00 S/. 0.00
02 ESTRUCTURAS S/. 2,515,134.57 S/. 0.00 S/. 96,056.99 S/. 216,549.59 S/. 130,681.27 S/. 261,054.26 S/. 364,683.94 S/. 505,816.29 S/. 490,976.35 S/. 387,607.80 S/. 48,313.83 S/. 13,394.25 S/. 0.00 S/. 0.00
02.01 MOVIMIENTO DE TIERRAS S/. 379,532.34 S/. 0.00 S/. 34,476.81 S/. 139,679.56 S/. 92,417.62 S/. 14,870.10 S/. 57,995.21 S/. 10,023.26 S/. 20,046.52 S/. 10,023.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.01 EXCAVACIONES S/. 32,878.47 S/. 0.00 S/. 14,321.33 S/. 14,939.72 S/. 0.00 S/. 3,617.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.01.01 EXCAVACION DE ZANJAS P/ CIMIENTOS, VIGA DE CIMENT. Y ZAPATAS m3 S/. 14,939.72 S/. 0.00 S/. 14,939.72 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.01.02 EXCAVACION MASIVA PARA PLATEA m3 S/. 14,321.33 S/. 14,321.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.01.03 EXCAVACION DE ZANJAS P/ CISTERNA m3 S/. 3,617.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,617.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.02 RELLENOS S/. 122,754.74 S/. 0.00 S/. 1,743.80 S/. 11,670.01 S/. 0.00 S/. 11,252.68 S/. 57,995.21 S/. 10,023.26 S/. 20,046.52 S/. 10,023.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.02.01 RELLENO COMPACTADO C/ EQUIPO MAT. PROPIO m3 S/. 13,413.81 S/. 1,743.80 S/. 11,670.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.02.05 RELLENO COMPACTADO C/EQUIPO DE ARENA FINA e=0.75 m. m3 S/. 59,224.63 S/. 0.00 S/. 0.00 S/. 0.00 S/. 11,252.68 S/. 47,971.95 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.02.06 BASE GRANULAR P/ PISOS, PATIOS Y VEREDAS m2 S/. 50,116.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,023.26 S/. 10,023.26 S/. 20,046.52 S/. 10,023.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.03 NIVELACION Y APISONADO S/. 12,077.02 S/. 0.00 S/. 0.00 S/. 12,077.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.03.01 RIEGO DEL FONDO DE CIMENTACION m2 S/. 2,104.18 S/. 0.00 S/. 2,104.18 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.03.02 REFINE Y COMPACTACION DE FONDO DE CIMENTACION m2 S/. 3,137.42 S/. 0.00 S/. 3,137.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.03.03 PERFILADO Y COMPACTADO DE INT. Y EXT. m2 S/. 6,835.42 S/. 0.00 S/. 6,835.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
02.01.04 ELIMINACION DE MATERIAL EXCEDENTE S/. 109,756.77 S/. 0.00 S/. 1,060.58 S/. 16,278.57 S/. 92,417.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.04.01 ACARREO DE MATERIAL EXCEDENTE Dp= 30 m. m3 S/. 53,028.92 S/. 1,060.58 S/. 10,605.78 S/. 41,362.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.04.02 ELIMINACIÓN DE MATERIAL EXCEDENTE C/EQUIPO Dp=5 KM. m3 S/. 56,727.85 S/. 0.00 S/. 5,672.78 S/. 51,055.06 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.05 ENTIBADO S/. 102,065.34 S/. 0.00 S/. 17,351.11 S/. 84,714.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.01.05.01 ENTIBADO PARA EXCAVACIONES DE ZANJAS m2 S/. 102,065.34 S/. 17,351.11 S/. 84,714.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02 OBRAS DE CONCRETO SIMPLE S/. 108,974.32 S/. 0.00 S/. 29.33 S/. 18,745.60 S/. 3,306.16 S/. 21,428.82 S/. 27,902.62 S/. 15,337.90 S/. 285.00 S/. 0.00 S/. 8,544.65 S/. 13,394.25 S/. 0.00 S/. 0.00
02.02.01 SOLADOS S/. 33,061.58 S/. 0.00 S/. 0.00 S/. 17,192.02 S/. 3,306.16 S/. 12,563.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.01.01 SOLADO e=0.10 m., C:H 1:12 m2 S/. 33,061.58 S/. 0.00 S/. 17,192.02 S/. 3,306.16 S/. 12,563.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.02 CIMIENTOS S/. 1,652.74 S/. 0.00 S/. 0.00 S/. 1,553.58 S/. 0.00 S/. 99.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.02.01 CIMIENTOS CORRIDOS CONCRETO 1:10+30%P.G. m3 S/. 1,652.74 S/. 0.00 S/. 1,553.58 S/. 0.00 S/. 99.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.03 SARDINELES S/. 1,079.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,079.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.03.01 SARDINELES, CONCRETO F'c=175 KG/CM2 m S/. 653.87 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 653.87 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.03.02 SARDINELES, ENCOFRADO Y DESENCOFRADO m2 S/. 425.81 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 425.81 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.04 CUNETAS S/. 21,938.90 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,544.65 S/. 13,394.25 S/. 0.00 S/. 0.00
02.02.04.01 CUNETA, CONCRETO F'c=175 KG/CM2 m3 S/. 7,456.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,456.44 S/. 0.00 S/. 0.00
02.02.04.02 CUNETA, ENCOFRADO Y DESENCOFRADO m2 S/. 14,482.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,544.65 S/. 5,937.81 S/. 0.00 S/. 0.00
02.02.05 DADO DE CONCRETO S/. 29.33 S/. 0.00 S/. 29.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.05.01 DADO, CONCRETO F'c=175 KG/CM2 m3 S/. 29.33 S/. 29.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.06 FALSOS PISOS S/. 50,620.47 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,470.44 S/. 27,606.81 S/. 14,258.22 S/. 285.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.06.01 FALSO PISO, CONCRETO F'c=175 KG/CM2 e=0.10 m. m2 S/. 47,058.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,470.44 S/. 26,823.07 S/. 11,764.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.06.02 CURADO EN PISOS Y VEREDAS C/ ADITIVO m2 S/. 3,562.45 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 783.74 S/. 2,493.71 S/. 285.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.07 SOBRECIMIENTOS SIMPLES S/. 591.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 295.81 S/. 295.81 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.07.01 SOBREC. SIMPLES, CONCRETO F'c=175 KG/CM2 m3 S/. 249.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 124.64 S/. 124.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.02.07.02 SOBREC. SIMPLES, ENCOFRADO Y DESENCOFRADO m2 S/. 342.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 171.17 S/. 171.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03 OBRAS DE CONCRETO ARMADO S/. 1,862,489.74 S/. 0.00 S/. 61,550.85 S/. 58,124.44 S/. 34,957.49 S/. 224,755.34 S/. 278,786.11 S/. 480,455.13 S/. 470,644.84 S/. 220,464.52 S/. 32,751.02 S/. 0.00 S/. 0.00 S/. 0.00
02.03.01 ZAPATAS S/. 14,059.31 S/. 0.00 S/. 0.00 S/. 4,930.91 S/. 0.00 S/. 7,331.38 S/. 1,797.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.01.01 ZAPATAS, CONCRETOF'C=210KG/CM2 m3 S/. 8,985.07 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,188.06 S/. 1,797.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.01.02 ZAPATAS, ENCOFRADO Y DESENCOFRADO m2 S/. 2,388.75 S/. 0.00 S/. 2,245.42 S/. 0.00 S/. 143.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.01.03 ZAPATAS, ACERO Fy=4200KG/CM2 kg S/. 2,685.49 S/. 0.00 S/. 2,685.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.02 PLATEA S/. 459,800.65 S/. 0.00 S/. 41,385.60 S/. 14,114.03 S/. 24,321.21 S/. 95,920.97 S/. 100,374.41 S/. 122,881.41 S/. 60,803.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.02.01 PLATEA, CONCRETO F'C=210KG/CM2 m3 S/. 243,212.08 S/. 0.00 S/. 0.00 S/. 24,321.21 S/. 48,642.42 S/. 48,642.42 S/. 60,803.02 S/. 60,803.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.02.02 PLATEA, ENCOFRADO Y DESENCOFRADO m2 S/. 9,660.59 S/. 0.00 S/. 3,767.63 S/. 0.00 S/. 5,892.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.02.03 PLATEA, ACERO F'y=4200KG/CM2 kg S/. 206,927.98 S/. 41,385.60 S/. 10,346.40 S/. 0.00 S/. 41,385.60 S/. 51,732.00 S/. 62,078.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.03 SOBRECIMIENTOS REFORZADOS S/. 148,607.35 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 35,258.58 S/. 35,258.58 S/. 29,283.82 S/. 29,283.82 S/. 19,522.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.03.01 SOBREC. REF., CONCRETOF'C=210KG/CM2 m3 S/. 46,621.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,662.15 S/. 4,662.15 S/. 13,986.45 S/. 13,986.45 S/. 9,324.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.03.02 SOBREC. REF., ENCOFRADO Y DESENCOFRADO m2 S/. 50,991.24 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,099.12 S/. 5,099.12 S/. 15,297.37 S/. 15,297.37 S/. 10,198.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.03.03 SOBREC. REF., ACERO Fy=4200KG/CM2 kg S/. 50,994.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 25,497.30 S/. 25,497.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.04 COLUMNAS S/. 417,497.93 S/. 0.00 S/. 8,863.57 S/. 8,863.57 S/. 10,636.28 S/. 62,882.45 S/. 41,749.79 S/. 118,953.87 S/. 74,147.00 S/. 91,401.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.04.01 COLUMNAS, CONCRETOF'C=210KG/CM2 m3 S/. 109,718.05 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,971.81 S/. 21,943.61 S/. 21,943.61 S/. 54,859.03 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.04.02 COLUMNAS, ENCOFRADO Y DESENCOFRADO m2 S/. 130,508.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,610.17 S/. 13,050.85 S/. 26,101.70 S/. 52,203.39 S/. 36,542.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.04.03 COLUMNAS, ACERO Fy=4200KG/CM2 kg S/. 177,271.40 S/. 8,863.57 S/. 8,863.57 S/. 10,636.28 S/. 60,272.28 S/. 17,727.14 S/. 70,908.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.05 VIGAS S/. 381,855.52 S/. 0.00 S/. 8,430.31 S/. 16,860.61 S/. 0.00 S/. 16,860.61 S/. 35,559.88 S/. 125,078.22 S/. 179,065.89 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.05.01 VIGAS, CONCRETOF'C=210KG/CM2 m3 S/. 110,147.38 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,202.95 S/. 36,348.64 S/. 71,595.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.05.02 VIGAS, ENCOFRADO Y DESENCOFRADO m2 S/. 103,102.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 16,496.32 S/. 38,147.74 S/. 48,457.94 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.05.03 VIGAS, ACERO Fy=4200KG/CM2 kg S/. 168,606.14 S/. 8,430.31 S/. 16,860.61 S/. 0.00 S/. 16,860.61 S/. 16,860.61 S/. 50,581.84 S/. 59,012.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.06 LOSA MACIZA S/. 2,867.69 S/. 0.00 S/. 2,486.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 381.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.06.01 LOSA MACIZA, CONCRETOF'C=210KG/CM2 m3 S/. 999.97 S/. 999.97 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.06.02 LOSA MACIZA, ENCOFRADO Y DESENCOFRADO m2 S/. 1,486.31 S/. 1,486.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.06.03 LOSA MACIZA, ACERO Fy=4200KG/CM2 kg S/. 381.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 381.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.07 LOSA ALIGERADA S/. 374,831.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,281.25 S/. 41,252.02 S/. 73,025.65 S/. 120,220.65 S/. 104,301.27 S/. 32,751.02 S/. 0.00 S/. 0.00 S/. 0.00
02.03.07.01 LOSA ALIGERADA, CONCRETO F'C=210KG/CM2 m3 S/. 93,574.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,036.15 S/. 23,393.59 S/. 23,393.59 S/. 32,751.02 S/. 0.00 S/. 0.00 S/. 0.00
02.03.07.02 LOSA ALIGERADA , ENCOFRADO Y DESENCOFRADO m2 S/. 151,890.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 24,302.50 S/. 30,378.12 S/. 51,642.81 S/. 45,567.19 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.07.03 LOSA ALIGERADA, ACERO Fy=4200KG/CM2 kg S/. 65,625.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,281.25 S/. 13,125.01 S/. 19,687.51 S/. 19,687.51 S/. 9,843.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
02.03.07.04 LOSA ALIGERADA, LADRILLO HUECO 15X30X30 CM. und S/. 63,741.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,824.51 S/. 8,923.86 S/. 25,496.74 S/. 25,496.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.08 CISTERNA S/. 13,240.35 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,252.27 S/. 4,543.04 S/. 6,445.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.08.01 CISTERNA, CONCRETO F'C=210KG/CM2 m3 S/. 4,901.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,901.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.08.02 CISTERNA, ENCOFRADO Y DESENCOFRADO m2 S/. 2,708.47 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,164.64 S/. 1,543.83 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.08.03 CISTERNA, ACERO F'y=4200KG/CM2 kg S/. 5,630.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,252.27 S/. 3,378.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.09 TANQUE ELEVADO S/. 4,641.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 967.83 S/. 3,673.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.09.01 TANQUE ELEV., CONCRETO F'C=210KG/CM2 m3 S/. 1,699.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,699.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.09.02 TANQUE ELEV., ENCOFRADO Y DESENCOFRADO m2 S/. 1,622.63 S/. 0.00 S/. 0.00 S/. 0.00 S/. 308.30 S/. 1,314.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.09.03 TANQUE ELEV., ACERO F'y=4200KG/CM2 kg S/. 1,319.07 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.54 S/. 659.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.10 ESCALERAS S/. 31,294.48 S/. 0.00 S/. 385.09 S/. 13,355.31 S/. 0.00 S/. 0.00 S/. 856.89 S/. 4,333.43 S/. 7,124.46 S/. 5,239.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.10.01 ESCALERA, CONCRETO F'C=210KG/CM2 m3 S/. 13,098.27 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,619.65 S/. 5,239.31 S/. 5,239.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.10.02 ESCALERA, ENCOFRADO Y DESENCOFRADO m2 S/. 8,568.86 S/. 0.00 S/. 4,113.05 S/. 0.00 S/. 0.00 S/. 856.89 S/. 1,713.77 S/. 1,885.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.10.03 ESCALERA, ACERO F'y=4200KG/CM2 kg S/. 9,627.35 S/. 385.09 S/. 9,242.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.11 OTROS S/. 13,793.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 13,339.42 S/. 453.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.11.01 FALSA COLUMNA (0.25X0.20) F'C=175KG/CM2, INC. ENCOF. Y DESENC. und S/. 5,589.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,589.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.11.02 FALSA COLUMNA (0.20X0.15) F'C=175KG/CM2, INC. ENCOF. Y DESENC. m S/. 6,583.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,583.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.03.11.03 GARGOLA DE CONCRETO S/ DISEÑO und S/. 1,620.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,166.66 S/. 453.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04 ESTRUCTURA METALICA Y COBERTURA EN PATIO S/. 164,138.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 157,120.01 S/. 7,018.16 S/. 0.00 S/. 0.00 S/. 0.00
02.04.01 TIJERAL T-1 C/ANG. 2" X 2" X 3/16" + FIERRO LISO 1/2" EN TECHO PARABOLICO m S/. 46,030.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 46,030.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.02 VIGUETA DE FIERRO CORRUGADO Ø 1/2" - C/ANG. 1"X1"X1/8" EN TECHO PARABOLICO m S/. 29,658.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,658.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.03 TENSOR DE FIERRO LISO Ø 5/8" m S/. 1,475.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,475.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.04 TENSOR DE FIERRO LISO Ø 1" m S/. 3,323.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,323.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.05 TORNILLO SIN FIN PARA TENSOR LISO 1" und S/. 214.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 169.22 S/. 44.98 S/. 0.00 S/. 0.00 S/. 0.00
02.04.06 ARANDELA DE 5/8" C/OJO CHINO DE 1" und S/. 195.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 154.18 S/. 40.98 S/. 0.00 S/. 0.00 S/. 0.00
02.04.07 ARRIOSTRES DE SAN ANDRES ENTRE TIJERALES Ø 3/8" m S/. 6,009.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,545.66 S/. 2,463.94 S/. 0.00 S/. 0.00 S/. 0.00
02.04.08 APOYO FIJO DE ARCO und S/. 1,609.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,609.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.09 APOYO MOVIL DE ARCO und S/. 1,706.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,706.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
02.04.10 MONTAJE DE TIJERALES METALICOS PARABOLICOS und S/. 7,447.09 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,978.84 S/. 4,468.25 S/. 0.00 S/. 0.00 S/. 0.00
02.04.11 COBERTURA CALAMINON CU (REC. ALUZINC AZ-200) m2 S/. 66,466.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 66,466.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03 ARQUITECTURA S/. 1,828,356.72 S/. 0.00 S/. 484.67 S/. 0.00 S/. 0.00 S/. 7,536.68 S/. 76,673.20 S/. 84,326.37 S/. 160,187.83 S/. 272,190.59 S/. 490,276.01 S/. 308,346.72 S/. 396,145.90 S/. 32,188.77
03.01 MUROS DE ALBAÑILERIA S/. 239,164.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23,916.46 S/. 23,916.46 S/. 59,791.14 S/. 59,791.14 S/. 71,749.37 S/. 0.00 S/. 0.00 S/. 0.00
03.01.01 MURO DE LADRILLO KK DE ARCILLA CABEZA M: 1:4 e=1.5 CM. m2 S/. 172,367.89 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17,236.79 S/. 17,236.79 S/. 43,091.97 S/. 43,091.97 S/. 51,710.37 S/. 0.00 S/. 0.00 S/. 0.00
03.01.02 MURO DE LADRILLO KK DE ARCILLA SOGA M: 1:4 e=1.5 CM. m2 S/. 64,258.82 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,425.88 S/. 6,425.88 S/. 16,064.71 S/. 16,064.71 S/. 19,277.65 S/. 0.00 S/. 0.00 S/. 0.00
03.01.03 ACERO DE REFUERZO HORIZONTAL EN MUROS kg S/. 2,537.84 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 253.78 S/. 253.78 S/. 634.46 S/. 634.46 S/. 761.35 S/. 0.00 S/. 0.00 S/. 0.00
03.02 REVOQUES ENLUCIDOS Y MOLDURAS S/. 257,029.23 S/. 0.00 S/. 484.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,913.59 S/. 36,679.03 S/. 88,943.02 S/. 83,671.06 S/. 44,624.98 S/. 712.87 S/. 0.00
03.02.01 TARRAJEO RAYADO PRIMARIO m2 S/. 4,789.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,789.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.02.02 TARRAJEO MUROS INTERIOR Y EXTERIOR C:A 1:5 e= 1.5 CM. m2 S/. 105,345.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,496.69 S/. 41,084.67 S/. 34,763.95 S/. 0.00 S/. 0.00 S/. 0.00
03.02.03 TARRAJEO DE COLUMNAS C:A 1:5,e=1.5 CM. m2 S/. 62,995.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,259.91 S/. 25,198.28 S/. 24,568.32 S/. 11,969.18 S/. 0.00 S/. 0.00
03.02.04 TARRAJEO DE VIGAS C:A 1:5,e=1.5 CM. m2 S/. 56,650.19 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,133.00 S/. 22,660.08 S/. 21,527.07 S/. 11,330.04 S/. 0.00 S/. 0.00
03.02.05 TARRAJEO CON IMPERMEABILIZANTE m2 S/. 1,913.59 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,913.59 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.02.06 VESTIDURA DE DERRAMES C/MEZCLA 1:5 E =2CM m S/. 7,919.77 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,267.16 S/. 6,652.61 S/. 0.00 S/. 0.00
03.02.07 BRUÑAS DE 1 X 1 CM. m S/. 11,881.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,544.55 S/. 9,623.75 S/. 712.87 S/. 0.00
03.02.08 REVESTIMIENTO DE PASOS Y CONTRAPASOS DE ESCALERA m2 S/. 4,223.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,223.26 S/. 0.00 S/. 0.00
03.02.09 REVESTIMIENTO C/ CERAMICO 0.30 X 0.30 m. m2 S/. 826.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 826.15 S/. 0.00 S/. 0.00
03.02.10 RODOPLAST EN ARISTAS m S/. 484.67 S/. 484.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.03 CIELO RASOS S/. 116,177.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,546.88 S/. 42,324.48 S/. 39,164.67 S/. 20,141.83 S/. 0.00 S/. 0.00 S/. 0.00
03.03.01 CIELO RASO C/ MEZCLA C:A 1:4 e=1.5 CM. m2 S/. 111,899.05 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,546.88 S/. 38,045.68 S/. 39,164.67 S/. 20,141.83 S/. 0.00 S/. 0.00 S/. 0.00
03.03.02 REVESTIMIENTO EN FONDO DE ESCALERA m2 S/. 4,278.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,278.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04 PISOS Y PAVIMENTOS S/. 343,570.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 27,732.99 S/. 21,393.18 S/. 84,291.76 S/. 68,437.99 S/. 91,451.38 S/. 35,742.44 S/. 14,520.37
03.04.01 PISOS S/. 262,139.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 27,732.99 S/. 20,598.12 S/. 3,656.40 S/. 68,437.99 S/. 91,451.38 S/. 35,742.44 S/. 14,520.37
03.04.01.01 CONTRAPISO DE e= 35 mm. m2 S/. 46,221.65 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 27,732.99 S/. 18,488.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.01.02 PISO CERAMICO 0.45 X 0.45 m. C/ CLARO m2 S/. 111,695.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 61,432.32 S/. 35,742.44 S/. 14,520.37
03.04.01.03 PISO DE CEMENTO PULIDO Y BRUÑADO S/COLOREAR m2 S/. 7,031.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,109.46 S/. 3,656.40 S/. 1,265.68 S/. 0.00 S/. 0.00 S/. 0.00
03.04.01.04 VEREDA, CONCRETO F´c=175 Kg/cm2 e=0.10 m. INC. ACABADO Y BRUÑADO m2 S/. 53,605.47 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23,586.41 S/. 30,019.06 S/. 0.00 S/. 0.00
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
03.04.01.05 UÑAS DE VEREDA, CONCRETO F'c=175 Kg/cm2 m3 S/. 24,135.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 24,135.31 S/. 0.00 S/. 0.00 S/. 0.00
03.04.01.06 VEREDAS, ENCOFRADO Y DESENCOFRADO m2 S/. 17,743.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17,743.44 S/. 0.00 S/. 0.00 S/. 0.00
03.04.01.07 VEREDAS, JUNTA DE DILATACION e=1" m S/. 1,707.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,707.16 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02 PATIOS S/. 37,428.63 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 795.06 S/. 36,633.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.01 PATIO, CONCRETO F'c=175 kg/cm2, e= 0.10 m. INC. ACABADO Y BRUÑADO m2 S/. 29,165.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,165.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.02 UÑAS DE PATIO, CONCRETO F'c=175 Kg/cm2 m3 S/. 2,772.94 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,772.94 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.03 PATIO, ENCOFRADO Y DESENCOFRADO m2 S/. 2,038.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 795.06 S/. 1,243.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.04 PATIO, JUNTA DE DILATACION e=1" m S/. 1,853.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,853.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.02.05 PATIO, CURADO C/ ADITIVO m2 S/. 1,598.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,598.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03 LOSA DEPORTIVA S/. 44,001.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 44,001.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.01 LOSA DEP., CONCRETO F'c=175 kg/cm2, e= 0.10 m. FROT. Y BRUÑADO m2 S/. 34,566.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 34,566.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.02 UÑAS DE LOSA, CONCRETO F'c=175 Kg/cm2 m3 S/. 3,004.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,004.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.03 LOSA DEP., ENCOFRADO Y DESENCOFRADO m2 S/. 2,208.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,208.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.04 LOSA DEP., JUNTA DE DILATACION e=1" m S/. 2,328.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,328.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.04.03.05 LOSA DEP., CURADO C/ ADITIVO m2 S/. 1,894.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,894.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.05 ZOCALOS Y CONTRAZOCALOS S/. 29,574.65 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,574.65 S/. 0.00
03.05.01 ZOCALO DE CERAMIC0 0.20 X 0.30 m. C/ CLARO m2 S/. 11,243.41 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 11,243.41 S/. 0.00
03.05.02 CONTRAZOCALO S/COLOREAR H=10CM MZ 1:2 e=1.5 CM. m S/. 4,485.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,485.64 S/. 0.00
03.05.03 CONTRAZOCALO MAD. CEDRO 3/4"X4" + RODON 3/4" m S/. 13,845.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 13,845.60 S/. 0.00
03.06 CUBIERTAS S/. 244,063.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 244,063.76 S/. 0.00 S/. 0.00 S/. 0.00
03.06.01 CUBIERTA DE LADRILLO PASTELERO DE 0.25X0.25 m. m2 S/. 405.18 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 405.18 S/. 0.00 S/. 0.00 S/. 0.00
03.06.02 COBERTURA C/ PLANCHA THERMO AISLANTE e=25 mm. m2 S/. 190,302.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 190,302.12 S/. 0.00 S/. 0.00 S/. 0.00
03.06.03 CORREAS DE MADERA 2" X 2" INC. TIRAFON 1/4"X4" m S/. 53,356.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 53,356.46 S/. 0.00 S/. 0.00 S/. 0.00
03.07 CARPINTERIA DE MADERA S/. 207,026.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 29,234.13 S/. 177,791.99 S/. 0.00
03.07.01 PUERTA CEDRO MACHIMBRADA C/VISOR TEMPLADO 6MM - 1HOJA m2 S/. 62,082.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,724.93 S/. 58,357.27 S/. 0.00
03.07.02 VENTANA CEDRO C/ VARILLA DE F° LISO DE SEGURIDAD m2 S/. 127,992.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,959.44 S/. 119,032.60 S/. 0.00
03.07.03 PUERTA MELAMINE e= 18mm. EN S.H. m2 S/. 1,935.05 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,818.95 S/. 116.10 S/. 0.00
03.07.04 MUEBLES DE MELAMINE e= 18mm. m2 S/. 4,767.08 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,481.06 S/. 286.02 S/. 0.00
03.07.05 SUMINISTRO E INST. DE PIZARRA ACRILICA (3.00 X1.20 m.) und S/. 10,249.75 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,249.75 S/. 0.00 S/. 0.00
03.08 CARPINTERIA METALICA Y HERRERIA S/. 48,937.84 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,143.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 47,794.74 S/. 0.00 S/. 0.00
03.08.01 PUERTA DE INGRESO PRINCIPAL C/PERFILES DE 3/16" m2 S/. 4,622.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,622.40 S/. 0.00 S/. 0.00
03.08.02 PUERTA CASETA DE ELECTROBOMBA CISTERNA und S/. 792.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 792.04 S/. 0.00 S/. 0.00
03.08.03 VENTANA METALICA TIPO REJA und S/. 546.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 546.02 S/. 0.00 S/. 0.00
03.08.04 ESCALERA TUB F.GDO. DE 1 1/2" Y 1" m S/. 746.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 746.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.08.05 ESCALERA DE ALUMINIO EN CISTERNA und S/. 396.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 396.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
03.08.06 BARRA DE TUBO DE ACERO INOX. DE 1 1/2" EN S.H. L=0.90 m. und S/. 1,611.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,611.10 S/. 0.00 S/. 0.00
03.08.07 PASAMANO DE TUBO F°G° 2", EN ESCALERA m S/. 2,906.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,906.64 S/. 0.00 S/. 0.00
03.08.08 CANTONERA DE ALUMINIO EN ESCALERA m S/. 6,462.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,462.00 S/. 0.00 S/. 0.00
03.08.09 REJILLA METALICA PARA CUNETA m S/. 30,400.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 30,400.02 S/. 0.00 S/. 0.00
03.08.10 TAPA METALICA P/ CISTERNA Y TANQ. ELEV. und S/. 454.52 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 454.52 S/. 0.00 S/. 0.00
03.09 CERRAJERIA S/. 16,169.98 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 36.20 S/. 16,133.78 S/. 0.00
03.09.01 BISAGRA ALUMINIZADA DE 4" PESADA EN PUERTA und S/. 1,810.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 36.20 S/. 1,773.80 S/. 0.00
03.09.02 BISAGRA ALUMINIZADO DE 2 1/2" X 2 1/2" und S/. 329.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 329.28 S/. 0.00
03.09.03 BISAGRA TIPO CANGREJO und S/. 1,372.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,372.00 S/. 0.00
03.09.04 BISAGRAS TIPO PIN DE ROTULACION und S/. 13.72 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 13.72 S/. 0.00
03.09.05 CERRADURA DOS GOLPES C/ TIRADOR EN PUERTA und S/. 3,942.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,942.67 S/. 0.00
03.09.06 CERROJO SAPITO SEGURIDAD BATIENTE VENTANAS und S/. 7,107.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,107.36 S/. 0.00
03.09.07 MANIJA DE BRONCE 4" PARA PUERTA und S/. 383.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 383.36 S/. 0.00
03.09.08 TIRADOR DE ACERO INOXIDABLE und S/. 610.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 610.64 S/. 0.00
03.09.09 CANDADO DE 60 mm. und S/. 138.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 138.00 S/. 0.00
03.09.10 TOPES DE GOMA PARA PUERTA und S/. 462.95 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 462.95 S/. 0.00
03.10 VIDRIOS, CRISTALES Y SIMILARES S/. 70,060.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23,820.41 S/. 46,239.61 S/. 0.00
03.10.01 VIDRIO SEMIDOBLE DE 6 mm. m2 S/. 70,060.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 23,820.41 S/. 46,239.61 S/. 0.00
03.11 PINTURAS S/. 159,130.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,212.00 S/. 71,384.88 S/. 85,533.45 S/. 0.00
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
03.11.01 PINTURA LATEX A 2 MANOS EN CIELORASO Y VIGAS m2 S/. 56,542.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 28,836.53 S/. 27,705.69 S/. 0.00
03.11.02 PINTURA LATEX A 2 MANOS EN MUROS Y COLUMNAS m2 S/. 82,119.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 28,741.88 S/. 53,377.78 S/. 0.00
03.11.03 PINTURA BARNIZ EN CARPINTERIA DE MADERA m2 S/. 13,906.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,456.22 S/. 4,449.98 S/. 0.00
03.11.04 PINTURA ESMALTE A 2 MANOS EN CONTRAZOCALOS m S/. 4,144.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,144.60 S/. 0.00 S/. 0.00
03.11.05 PINTURA ANTICOR. Y ESMALTE A 2 MANOS EN CARP. MET. m2 S/. 205.65 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 205.65 S/. 0.00 S/. 0.00
03.11.06 DEMARCACION DE LOSA DEPORTIVA m S/. 2,212.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,212.00 S/. 0.00 S/. 0.00 S/. 0.00
03.12 VARIOS,LIMPIEZA Y JARDINERIA S/. 97,452.29 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,536.68 S/. 52,756.75 S/. 15,073.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,417.10 S/. 17,668.41
03.12.01 LIMPIEZA PERMANENTE Y FINAL DE OBRA m2 S/. 6,114.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,222.99 S/. 4,891.97
03.12.02 JUNTA DE DILATACION CON ESPUMA PLASTICA Y JEBE MICROPOROSO m S/. 6,492.58 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,298.52 S/. 5,194.06
03.12.03 SUMINISTRO E INST. DE ARCOS DE FULBITO Y TABLERO DE BASQUET und S/. 7,000.00 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/. 1,400.00 S/. 5,600.00
03.12.04 SUMINISTRO E INST. DE NET PARA VOLEY und S/. 900.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 180.00 S/. 720.00
03.12.05 SUMINISTRO E INST. DE EXTINTORES Y GABINETES (04 ABC 6kg, 01 "K" de 6 litros) glb S/. 1,577.97 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 315.59 S/. 1,262.38
03.12.06 FLETE TERRESTRE glb S/. 75,366.78 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,536.68 S/. 52,756.75 S/. 15,073.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04 INSTALACIONES SANITARIAS S/. 113,902.96 S/. 0.00 S/. 0.00 S/. 949.34 S/. 0.00 S/. 8,619.00 S/. 16,057.76 S/. 24,603.40 S/. 3,249.45 S/. 0.00 S/. 0.00 S/. 53,194.27 S/. 7,229.74 S/. 0.00
04.02 APARATOS Y ACCESORIOS SANITARIOS S/. 16,318.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 16,149.00 S/. 169.80 S/. 0.00
04.02.01 SUMINISTRO DE INODORO TANQUE BAJO BLANCO INC. ACCESORIOS und S/. 6,301.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,175.51 S/. 126.03 S/. 0.00
04.02.02 SUMINISTRO DE URINARIOS DE LOSA VITRIFICADA INC. ACC. und S/. 2,188.24 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/. 0.00 S/. 2,144.48 S/. 43.76 S/. 0.00
04.02.03 SUMINISTRO DE LAVATORIO LOSA VITRIFICADA INC. ACCESORIOS und S/. 4,256.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,256.61 S/. 0.00 S/. 0.00
04.02.04 LAVADERO ACERO INOX. DE 2 POZAS C/ ESCURRIDERA DE 18"x35" und S/. 397.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 397.57 S/. 0.00 S/. 0.00
04.02.05 LAVADERO ACERO INOX. 1 POZA DE 18"x18" C/GRIF. AF und S/. 1,836.59 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,836.59 S/. 0.00 S/. 0.00
04.02.06 DUCHA CROMADA und S/. 79.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 79.00 S/. 0.00 S/. 0.00
04.02.07 SUMINISTRO DE PAPELERA DE LOSA Y BARRA PLASTICA und S/. 1,259.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,259.25 S/. 0.00 S/. 0.00
04.03 SISTEMA DE AGUA FRIA S/. 27,791.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,376.24 S/. 6,205.15 S/. 4,857.00 S/. 123.60 S/. 0.00 S/. 0.00 S/. 5,014.91 S/. 5,214.30 S/. 0.00
04.03.01 SALIDA DE AGUA S/. 2,775.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,775.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.01.01 SALIDA DE AGUA FRIA C/ TUBERIA DE PVC-SAP Ø 1/2" pto S/. 2,775.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,775.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.02 REDES DE DISTRIBUCION S/. 1,307.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 906.40 S/. 123.60 S/. 0.00 S/. 0.00 S/. 277.50 S/. 0.00 S/. 0.00
04.03.02.01 SUMINISTRO E INST. TUBERIA PVC DE AGUA 1/2" C-10 m S/. 1,030.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 906.40 S/. 123.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.03 REDES DE ALIMENTACION S/. 4,453.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,903.03 S/. 1,903.03 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 647.46 S/. 0.00 S/. 0.00
04.03.03.01 SUMINISTRO E INST. TUBERIA PVC DE AGUA 3/4" C-10 m S/. 2,819.47 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,409.74 S/. 1,409.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.03.02 SUMINISTRO E INST. TUBERIA PVC DE AGUA 1" C-10 m S/. 986.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 493.30 S/. 493.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04 MOVIMIENTO DE TIERRAS S/. 8,604.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,302.12 S/. 4,302.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04.01 EXCAVACION MANUAL DE ZANJAS m S/. 4,050.51 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,025.26 S/. 2,025.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.04.04 RELLENO DE ZANJAS C/ MATERIAL ZARANDEADO m3 S/. 3,433.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,716.75 S/. 1,716.75 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.05 VALVULAS Y LLAVES S/. 3,032.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,032.66 S/. 0.00 S/. 0.00
04.03.05.01 VALVULA COMPUERTA DE 1/2" und S/. 1,005.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,005.16 S/. 0.00 S/. 0.00
04.03.05.02 VALVULA COMPUERTA DE BRONCE DE 1" und S/. 181.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 181.22 S/. 0.00 S/. 0.00
04.03.05.03 VALVULA COMPUERTA DE BRONCE DE 3/4" und S/. 272.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 272.36 S/. 0.00 S/. 0.00
04.03.05.04 GRIFO DE RIEGO DE 1/2" EN CAJUELA DE C° und S/. 1,573.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,573.92 S/. 0.00 S/. 0.00
04.03.06 ACCESORIOS SISTEMA DE AGUA S/. 1,346.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 171.09 S/. 0.00 S/. 1,175.45 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.01 CODO PVC-SAP DE Ø1" und S/. 37.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 37.17 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.04 TEE PVC-SAP DE Ø1" und S/. 61.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 61.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.06.07 REDUCCION PVC-SAP DE Ø1" A 3/4" und S/. 61.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 61.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
04.03.06.08 REDUCCION PVC-SAP DE Ø 3/4" A 1/2" und S/. 115.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 115.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.03.07 OTROS S/. 1,057.29 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,057.29 S/. 0.00 S/. 0.00
04.03.07.01 CAJA P/VALVULAS DE 0.35X0.15M + TAPA DE MADERA und S/. 514.93 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 514.93 S/. 0.00 S/. 0.00
04.03.07.02 CAJA DE CONTROL 0.60X0.60X0.45 C/ TAPA F'C=175 KG/CM2 und S/. 292.36 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 292.36 S/. 0.00 S/. 0.00
04.03.07.03 EMPALME A NUEVA CONEXION DE AGUA glb S/. 250.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 250.00 S/. 0.00 S/. 0.00
04.03.08 CISTERNA Y TANQUE ELEVADO S/. 5,214.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,214.30 S/. 0.00
04.03.08.01 SUM E INST EQ. BOMBEO, 02 ELECTROBOMBAS CENTRIFUGAS (Q=1.50 LPS, HT=10M Pund S/. 1,124.08 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,124.08 S/. 0.00
04.03.08.02 SUM. E. INST. DE LINEA DE SUCCION 11/2", INC. VALVULAS Y ACCESORIOS glb S/. 599.84 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 599.84 S/. 0.00
04.03.08.03 SUM. E. INST. DE LINEA DE IMPULSION 11/4", INC. VALVULAS Y ACCESORIOS glb S/. 1,020.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,020.40 S/. 0.00
04.03.08.04 SUM. E. INST. DE LINEA DE ALIMENTACION 2", INC. VALVULAS Y ACCESORIOS glb S/. 1,131.38 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/. 1,131.38 S/. 0.00
04.03.08.05 SUM. E. INST. DE LINEA DE REBOSE Y LIMPIA 2", PARA TANQUE ELEVADO glb S/. 803.82 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 803.82 S/. 0.00
04.03.08.06 SUM. E. INST. DE LINEA DE REBOSE 3", PARA CISTERNA glb S/. 332.09 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 332.09 S/. 0.00
04.03.08.07 CAJA DE CONCRETO CON REJILLA METALICA PARA REBOSE 0.3X0.6X0.25 und S/. 202.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 202.69 S/. 0.00
04.04 DESAGUE Y VENTILACION S/. 37,370.87 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,213.40 S/. 9,852.61 S/. 19,438.87 S/. 3,125.85 S/. 0.00 S/. 0.00 S/. 894.50 S/. 1,845.64 S/. 0.00
04.04.01 SALIDA DE DESAGUE Y VENTILACION S/. 9,890.03 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,219.72 S/. 2,670.31 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.01.03 SALIDA DE VENTILACION PVC DE 2" pto S/. 1,454.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,061.58 S/. 392.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.02 REDES DE DERIVACION S/. 7,668.97 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,743.93 S/. 455.54 S/. 0.00 S/. 0.00 S/. 469.50 S/. 0.00 S/. 0.00
04.04.02.03 MONTANTE Y/O VENTIL. TUBERIA PVC-SAP Ø2" m S/. 2,946.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,946.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.03 REDES COLECTORAS S/. 4,851.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,213.40 S/. 2,213.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 425.00 S/. 0.00 S/. 0.00
04.04.03.01 TUBERIA PVC-SAP DESAGUE Ø4", RED EXTERIOR m S/. 4,426.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,213.40 S/. 2,213.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.04 MOVIMIENTO DE TIERRAS S/. 6,401.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,273.73 S/. 3,127.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.04.01 EXCAVACION MANUAL DE ZANJAS m S/. 3,048.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,048.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.04.04 RELLENO DE ZANJAS C/ MATERIAL ZARANDEADO m3 S/. 2,700.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,700.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.05 ACCESORIOS DE REDES S/. 3,943.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,347.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,595.64 S/. 0.00
04.04.05.01 SUMIDERO DE BRONCE 2" und S/. 430.78 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 430.78 S/. 0.00
04.04.05.02 REGISTRO DE BRONCE 2" und S/. 28.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 28.40 S/. 0.00
04.04.05.03 REGISTRO DE BRONCE 4" und S/. 1,136.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,136.46 S/. 0.00
04.04.05.04 SOMBRERO DE VENTILACION 2" und S/. 362.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 362.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.05.09 YEE 4" A 2" PVC-SAP und S/. 517.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 517.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.05.10 REDUCCION 4" A 2" PVC-SAP und S/. 130.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 130.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.06 CAMARAS DE INSPECCION S/. 4,365.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,365.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.06.01 CAJA DE REG. CONCRETO. 12" x 24" (0.30x0.60) C/ TAPA CONCRETO REFORZADO und S/. 4,365.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,365.48 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
04.04.07 VARIOS S/. 250.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 250.00 S/. 0.00
04.04.07.01 EMPALME A NUEVA CONEXION DE DESAGUE glb S/. 250.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 250.00 S/. 0.00
04.05 SISTEMA DE EVACUACION PLUVIAL S/. 31,443.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 307.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 31,135.86 S/. 0.00 S/. 0.00
04.05.01 BAJADA DE DRENAJE PLUVIAL INC. TUBERIA PVC DE 4" und S/. 4,754.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,754.10 S/. 0.00 S/. 0.00
04.05.02 CANALETA DE FºGº e= 1/27", INC. ABRAZADERA m S/. 26,381.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 26,381.76 S/. 0.00 S/. 0.00
04.05.03 SUMINISTRO E INSTALCION DE TUBERIA PVC Ø 10" m S/. 307.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 307.53 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05 INSTALACIONES ELECTRICAS S/. 386,289.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17,662.55 S/. 13,009.63 S/. 33,642.62 S/. 10,849.33 S/. 0.00 S/. 25,126.54 S/. 134,988.07 S/. 138,324.70 S/. 12,686.48
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
05.02 MOVIMIENTO DE TIERRAS S/. 5,915.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,915.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.01 EXCAVACION MANUAL DE ZANJAS m3 S/. 2,559.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,559.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.02 RELLENO DE ZANJAS C/ MATERIAL ZARANDEADO m3 S/. 1,997.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,997.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.03 CAMA DE ARENA e=0.10 m. P/ RED ELECTRICA INC. SEÑALIZACION m2 S/. 740.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 740.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.04 ACARREO DE MATERIAL EXCEDENTE Dp= 30 M. m3 S/. 298.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 298.57 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.02.05 ELIMINACIÓN DE MATERIAL EXCEDENTE C/EQUIPO Dp=5 KM. m3 S/. 319.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 319.39 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.03 TUBERIAS, DUCTOS Y BUZONES S/. 38,310.28 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,414.51 S/. 5,356.27 S/. 12,690.18 S/. 10,849.33 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.03.02 BUZON DE CONCRETO 0.80X0.80X.85 m. und S/. 14,095.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,255.27 S/. 5,356.27 S/. 5,356.27 S/. 1,127.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.03.03 TUBERIA PVC-SAP ELECTRICA DE 20 mm m S/. 17,055.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,333.91 S/. 9,721.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04 SALIDA ELECTRICAS S/. 30,573.82 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,968.01 S/. 7,653.37 S/. 20,952.45 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.01 SALIDA PARA CENTRO DE LUZ pto S/. 10,933.38 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,968.01 S/. 7,653.37 S/. 1,312.01 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.02 SALIDA PARA INTERRUPTOR SIMPLE pto S/. 1,461.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,461.12 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.03 SALIDA PARA INTERRUPTOR DOBLE pto S/. 1,147.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,147.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.04 SALIDA PARA INTERRUPTOR TRIPLE pto S/. 218.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 218.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.05 SALIDA PARA INTERRUPTOR CONMUTADOR pto S/. 1,806.72 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,806.72 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.07 SALIDA PARA TOMACORRIENTE DOBLE C/LINEA A TIERRA h=1.60 m. pto S/. 117.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 117.86 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.09 SALIDA PARA RED DATA pto S/. 2,801.52 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,801.52 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.04.10 SALIDA DE PUNTO DE VOZ pto S/. 271.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 271.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
05.05 ALIMENTADORES S/. 79,005.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 25,126.54 S/. 53,208.91 S/. 670.25 S/. 0.00
05.05.01 SUMINISTRO E INSTALACION DE CABLE 2.5 mm2 LSOH-80 m S/. 26,276.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 14,714.65 S/. 11,561.51 S/. 0.00 S/. 0.00
05.05.02 SUMINISTRO E INSTALACION DE CABLE 4 mm2 LSOH-80 m S/. 21,691.44 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,411.89 S/. 11,279.55 S/. 0.00 S/. 0.00
05.05.10 SUMINISTRO E INST. DE CABLE 1X25.40 mm. RED INFORMATICA CAT6A /FTP (LSZH) m S/. 633.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 633.00 S/. 0.00 S/. 0.00
05.06 ARTEFACTOS DE ILUMINACION S/. 65,002.61 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 60,944.70 S/. 4,057.91
05.06.01 ARTEFACTO REJILLA MLTA 2X18W A.F.P. und S/. 3,314.16 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,314.16 S/. 0.00
05.06.02 ARTEFACTO REJILLA MLTA 2X36W A.F.P. und S/. 28,985.04 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 24,927.13 S/. 4,057.91
05.06.03 LUMINARIA FLUORESC. CIRCULAR C.LAMP. FLOURESC. 1X32W. AFP und S/. 3,218.88 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,218.88 S/. 0.00
05.06.04 LUMINARIA ADOSABLE EN MURO-BRAQUET und S/. 15,919.80 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 15,919.80 S/. 0.00
05.06.05 LUMINARIA JOSFEL MER-H 200W. und S/. 4,327.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,327.40 S/. 0.00
05.06.06 LUZ DE EMERGENCIA 2X20W HALOGENA 5H BAT. LIBRE MANTO und S/. 3,862.89 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,862.89 S/. 0.00
05.06.07 LUMINARIA TIPO FAROLA DE 70W. und S/. 4,559.10 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,559.10 S/. 0.00
05.06.08 LUMINARIA TIPO REFLECTOR DE 200 W HALOGENURO METALICO (KIT COMPLETO) und S/. 815.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 815.34 S/. 0.00
05.07 TABLEROS ELECTRICOS S/. 32,544.07 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,644.04 S/. 22,761.02 S/. 1,139.01
05.07.01 SUMINISTRO E INST. DE TABLERO GENERAL S/ ESP. TEC. (TG) cja S/. 3,119.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,247.70 S/. 1,871.56 S/. 0.00
05.07.02 SUMINISTRO E INST. DE TABLERO DISTRIB. CIS. S/ ESP.(TD-CIS) cja S/. 628.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 251.47 S/. 377.20 S/. 0.00
05.07.03 SUMINISTRO E INST. DE TABLERO DISTRIB. GUA. S/ ESP.(TD-GU) cja S/. 710.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 284.01 S/. 426.01 S/. 0.00
05.07.04 SUMINISTRO E INST. DE TABLERO DISTRIB. ADM. S/ ESP.(TD-ADM) cja S/. 824.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 329.75 S/. 494.62 S/. 0.00
05.07.05 SUMINISTRO E INST. DE TABLERO DISTRIB. LAB. S/ ESP.(TD-LAB) cja S/. 1,648.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.50 S/. 989.24 S/. 0.00
05.07.06 SUMINISTRO E INST. DE TABLERO DISTRIB.AIP. S/ ESP.(TD-AIP) cja S/. 3,254.02 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,301.61 S/. 1,952.41 S/. 0.00
05.07.07 SUMINISTRO E INST. DE TABLERO DISTRIB.COM. S/ ESP.(TD-COM) cja S/. 1,648.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.50 S/. 989.24 S/. 0.00
01/05/2021 - 01/06/2021 - 01/07/2021 - 01/08/2021 - 01/09/2021 - 01/10/2021 - 01/11/2021 - 01/12/2021 - 01/01/2022 - 01/02/2022 - 01/03/2022 -
25/04/2021- 31/05/2021 30/06/2021 31/07/2021 31/08/2021 30/09/2021 31/10/2021 30/11/2021 31/12/2021 31/01/2022 28/02/2022 04/03/2022
TOTAL MES 0 30/04/2021
S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/. S/.
OBRA:
Apr-21
05.07.08 SUMINISTRO E INST. DE TABLERO DISTRIB. MOD. S/ ESP.(TD-MOD) cja S/. 1,648.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.50 S/. 989.24 S/. 0.00
05.07.09 SUMINISTRO E INST. DE TABLERO DISTRIB. AU1. S/ ESP.(TD-AU1) cja S/. 1,898.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 759.42 S/. 1,139.12 S/. 0.00
05.07.10 SUMINISTRO E INST. DE TABLERO DISTRIB. AU2. S/ ESP.(TD-AU2) cja S/. 1,648.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 659.50 S/. 989.24 S/. 0.00
05.07.11 SUMINISTRO E INST. DE TABLERO DISTRIB. SUM. S/ ESP.(TD-SUM) cja S/. 1,732.74 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 693.10 S/. 1,039.64 S/. 0.00
05.07.12 ACCESS POINT und S/. 2,391.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,391.40 S/. 0.00
05.07.13 TABLERO DE CONTROL Y MANDO DE ELECTROBOMBA glb S/. 1,456.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 145.66 S/. 1,165.24 S/. 145.66
05.07.14 SWITCH DE RED DE 8 PUERTOS 2/10/100/1000 x 2G BIC. und S/. 632.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 63.28 S/. 506.23 S/. 63.28
05.07.15 SWITCH DE RED DE 48 PUERTOS 2/10/100/1000 x 2G BIC. und S/. 4,386.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 438.62 S/. 3,508.96 S/. 438.62
05.07.16 ESTABILIZADOR VOLTAJE 15KVA,3/220V, 60Hz und S/. 4,378.06 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 437.81 S/. 3,502.45 S/. 437.81
05.08 EQUIPOS ELECTROMECANICOS S/. 95.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9.57 S/. 76.56 S/. 9.57
05.08.01 SISTEMA AUTOMATICO DE NIVEL P/ CISTERNA Y TANQ. ELEV. und S/. 95.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9.57 S/. 76.56 S/. 9.57
05.09 POZO DE PUESTA A TIERRA S/. 11,655.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,165.55 S/. 9,324.40 S/. 1,165.55
05.09.01 POZO DE TIERRA und S/. 11,655.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,165.55 S/. 9,324.40 S/. 1,165.55
05.10 PRUEBAS Y PUESTA EN SERVICIO S/. 2,700.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 270.00 S/. 2,160.00 S/. 270.00
05.10.01 CONEXION A RED ELECTRICA und S/. 1,500.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 150.00 S/. 1,200.00 S/. 150.00
05.10.02 PRUEBA Y PUESTA EN SERVICIO DE LAS INSTALACIONES ELECTRICAS und S/. 1,200.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 120.00 S/. 960.00 S/. 120.00
05.11 INSTALACION DE GAS S/. 766.65 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 76.66 S/. 613.32 S/. 76.66
05.11.01 INSTALACION Y SUMINISTRO DE GAS 10KG und S/. 717.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 71.78 S/. 574.21 S/. 71.78
05.11.02 ACCESORIOS DE RED DE GAS glb S/. 48.89 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4.89 S/. 39.11 S/. 4.89
05.12 SUMINISTRO ELECTRICO EN MEDIA TENSION S/. 119,355.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 71,613.34 S/. 41,774.45 S/. 5,967.78
05.12.01 MEDIA TENSION glb S/. 119,355.56 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 71,613.34 S/. 41,774.45 S/. 5,967.78
###
###
COSTO DIRECTO 5,145,582.20 181,281.37 250,974.88 141,852.51 312,283.96 496,536.59 674,500.74 690,614.04 684,279.79 588,197.78 534,404.72 545,780.57 44,875.25
GASTOS GENERALES 8% 411,646.58 14,502.51 20,077.99 11,348.20 24,982.72 39,722.93 53,960.06 55,249.12 54,742.38 47,055.82 42,752.38 43,662.45 3,590.02
UTILIDAD 7% 360,190.75 12,689.70 17,568.24 9,929.68 21,859.88 34,757.56 47,215.05 48,342.97 47,899.59 41,173.84 37,408.33 38,204.64 3,141.27
---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ---------------- ----------------
SUB_TOTAL 5,917,419.53 208,473.58 288,621.11 163,130.39 359,126.56 571,017.08 775,675.85 794,206.13 786,921.76 676,427.44 614,565.43 627,647.66 51,606.54
IGV(18%) 18% 1,065,135.52 37,525.24 51,951.80 29,363.47 64,642.78 102,783.07 139,621.65 142,957.10 141,645.92 121,756.94 110,621.78 112,976.58 9,289.19
=========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ===========
TOTAL PRESUPUESTO 6,982,555.05 245,998.82 340,572.91 192,493.86 423,769.34 673,800.15 915,297.50 937,163.23 928,567.68 798,184.38 725,187.21 740,624.24 60,895.73
100% ###
3.52% 4.88% 2.76% 6.07% 9.65% 13.11% 13.42% 13.30% 11.43% 10.39% 10.61% 0.87%

Calculo de Adelanto de Materiales (Marzo)

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Calculo de Adelanto de Materiales (Marzo)

Cargado por

Copyright:

Formatos disponibles

CALENDARIO DE ADQUISICIÓN DE MATERIALES ACTUALIZADO

EMPRESA CONSORCIO LOS ORGANOS

A MONTO DE EXPEDIENTE TECNICO S/. 12,557,329.98 FACTOR CORRELACON= 1.000

C.1 SITUACION ACTUAL DEL PROYE

VALORIZACION DE OBRA CIVIL

VALORIZADO FALTA POR VALORIZAR TOTAL

CALCULO DE MONTOS MAXIMOS

CALCULO DEL ADELANTO PARA MATERIALES: ESTRUCTURAS

CALCULO DE MONTOS MAXIMOS

CALCULO DEL ADELANTO PARA MATERIALES: ARQUITECTURA

CALCULO DEL ADELANTO PARA MATERIALES: I. SANITARIAS

CALCULO DE MONTOS MAXIMOS

CALCULO DEL ADELANTO PARA MATERIALES: I. ELECTRICAS

RESUMEN DE CALCULOS DE MONTO MAXIMOS

LA SUPERVISION SOLICITA EL ADELANTO POR MATERIALES POR EL MONTO DE 2,OO4,108.53

MURO DE LADRILLO KK TIPO IV (9x13x24cm) DE CABEZA, C:A, 1:4, J= 1.5 cm m2

MURO DE LADRILLO KK TIPO IV DE SOGA CEMENTO-ARENA 1:4 (CARAVISTA INTERIOR) m2

REVOQUES ENLUCIDOS Y MOLDURAS

TARRAJEO EN SUPERFICIE DE VIGAS CON MORTERO CEMENTO ARENA 1:4. E= 1.5 CM m2

VESTIDURA DE DERRAMES 1:4 ANCHO =15 cm m

VESTIDURA DE DERRAMES 1:2 ANCHO=15 CM CON BORDES BOLEADOS m

BRUÑAS SEGUN DETALLE 1 cm x 1 cm m

CIELORASOS CON MEZCLA DE CEMENTO-ARENA, 1:4, 1.5 CM DE ESPESOR m2

VESTIDURA DE SUPERF.DE FONDO ESCALERA CON CEMENTO ARENA 1:4, 1.5 CM DE

PISO DE PORCELANATO ANTIDESLIZANTE 0.60 x 0.60 cm. TRANSITO INTENSO m2

MESA DE CONCRETO ARMADO ENCHAPADA EN CERÁMICA PARA COCINA m2

GARGOLAS DE CONCRETO TERMINADO S/DISEÑO und

DESMONTAJE DE VIGAS METÁLICAS INC. CORREAS m

DESMONTAJE DE COLUMNAS METALICAS m

ELIMINACION DE MATERIAL EXCEDENTE m3

PREVENCION DE OBRA glb

CONCRETO CISTERNA f'c=210 kg/cm² m3

ZAPATAS: CONCRETO f'c=210 kg/cm2 m3

CORTE DE TERRENO NATURAL - EXPLANACION m3

COBERTURA DE PLANCHA DE ALUMINIO CU ZINC E=0.50mm, H=27mm m2

SALIDA PARA INTERRUPTOR DE VENTILADOR pto

SALIDA PARA TOMA DATOS - INTERNET EN PISO pto

SALIDA PARA TOMA DATOS - INTERNET EN PARED pto

SALIDA PARA AMPLIFICADOR pto

CANALIZACION, CONDUCTOS O TUBERIAS

INTERRUPTOR CONMUTACION DOBLE 10 A und

PLACA TOMA DATOS EN PISO - INTERNET und

SALIDA PARA LUZ (SIRENA CONTRA INCENDIO) und

ARMADO TIPO PSVM-3 und

S/. S/. S/.

1,715.77 S/76.67 S/131,548.09

1,282.26 S/108.90 S/139,638.11

790.34 S/104.60 S/82,669.56

501.62 S/45.70 S/22,924.03

1,304.20 S/25.25 S/32,931.05

1,535.91 S/45.71 S/70,206.45

56.02 S/45.43 S/2,544.99

1,469.97 S/91.53 S/134,546.35

46.80 S/78.20 S/3,659.76

24.79 S/249.00 S/6,172.71

3.59 S/372.09 S/1,335.80

2.22 S/599.01 S/1,329.80

1,190.85 S/31.25 S/37,214.06

70.00 S/58.12 S/4,068.40

998.30 S/104.98 S/104,801.53

23.00 S/32.38 S/744.74

32.00 S/47.37 S/1,515.84

1.00 S/253.44 S/253.44