Cronograma Valorizado Agua

CALENDARIO VALORIZADO DE AVANCE DE OBRA
PROYECTO
: "MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE E INSTALACION DEL SISTEMA DE ALCANTARILLADO EN LA LOCALIDAD DE SHUCSHUYACU"
REFERENCIA
: SISTEMA DE ALCANTARILLADO
: SHUCSHUYACU - JEPELACIO - MOYOBAMBA - SAN MARTIN
UBICACIN
DESCRIPCIN
FECHA : Abr-09
MES I
MES II
MES III
MES IV
MES V
OBRAS PROVISIONALES Y PRELIMINARES

CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60 X 4.80M
S/. 3,701.39
S/. 0.00
S/. 0.00
S/. 0.00
MOVILIZACION DE MAQUINARIAS-HERRAMIENTAS PARA LA OBRA
S/. 3,800.00
S/. 0.00
S/. 0.00
S/. 0.00
CAMPAMENTO PROVISIONAL DE LA OBRA
S/. 0.00
S/. 0.00
S/. 6,411.16
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 73,205.90
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
LIMPIEZA DE TERRENO
S/. 1,982.83
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
TRAZO, NIVELACION Y REPLANTEO
S/. 5,089.26
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS C/MAQUINA A=0.60M H=1.20M TN
S/. 642.49
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 7,557.92
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS C/MAQUINA A=0.70M H=2.00 M TN
S/. 7,336.35
S/. 18,748.44
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,105.80
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 632.33
S/. 632.33
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 378.77
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 835.40
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,533.63
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS C/MAQUINA A=0.60 H=1.50M TS
S/. 0.00
S/. 0.00
S/. 836.04
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,142.05
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,579.72
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,111.07
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 826.39
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 4,852.69
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS C/MAQUINA A=0.60 H=1.50M TR
S/. 0.00
S/. 0.00
S/. 9,588.08
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 6,299.62
S/. 6,299.62
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,863.74
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 216.21
S/. 0.00
FLETE TERRESTRE
REDES DE RECOLECCION
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS
REFINE Y NIVELACION ZANJA A=0.60 m. TN
S/. 2,520.62
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,250.26
S/. 5,750.66
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 688.35
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 439.09
S/. 219.54
S/. 0.00
S/. 0.00
REFINE Y NIVELACION ZANJA A=1.00 m. TN.
S/. 0.00
S/. 0.00
S/. 174.87
S/. 0.00
S/. 0.00
REFINE Y NIVELACION ZANJA A=0.60 M. TS
S/. 0.00
S/. 0.00
S/. 342.09
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,349.40
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 700.21
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,276.16
S/. 0.00
S/. 0.00
REFINE Y NIVELACION ZANJA A=0.60 M. TR
S/. 0.00
S/. 0.00
S/. 982.69
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 723.28
S/. 723.28
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 239.07
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 33.58
S/. 0.00
CAMA DE ARENA GRUESA A=0.10 x 0.60 m
S/. 1,971.57
S/. 2,957.35
S/. 2,409.69
S/. 0.00
S/. 0.00
S/. 2,933.24
S/. 8,799.71
S/. 7,821.96
S/. 977.75
S/. 0.00
S/. 0.00
S/. 231.44
S/. 1,388.61
S/. 347.15
S/. 0.00
S/. 0.00
S/. 100.27
S/. 1,203.20
S/. 451.20
S/. 0.00
S/. 0.00
S/. 0.00
S/. 523.36
S/. 0.00
S/. 0.00
CAMA DE APOYO CON MATERIAL GRANULAR A=0.60 M.
S/. 0.00
S/. 0.00
S/. 1,123.53
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,815.34
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,251.14
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 7,267.08
S/. 0.00
S/. 0.00
RELLENO COMPACTADO CON MAQUINA LIVIANA 0.60 x 1.20 m
S/. 574.55
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,270.41
S/. 3,831.32
S/. 3,263.72
S/. 0.00
S/. 0.00
S/. 3,317.73
S/. 12,796.95
S/. 11,375.07
S/. 2,369.81
S/. 0.00
S/. 0.00
S/. 231.66
S/. 2,779.93
S/. 810.81
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,541.44
S/. 402.12
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,018.71
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 4,892.34
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,463.81
S/. 0.00
S/. 0.00
ENTIBADO EN ZANJAS C/MADERA H>3.00M.
S/. 0.00
S/. 688.18
S/. 15,139.99
S/. 0.00
S/. 0.00
PROTECCION DE TUBERIA 0.30M ENCIMA CLAVE DE TUBO
S/. 7,326.38
S/. 10,989.58
S/. 9,768.51
S/. 4,884.26
S/. 0.00
REPOSICION DE AFIRMADO DE CALLES POR EXCAVACION DE ZANJA
S/. 0.00
S/. 0.00
S/. 0.00
S/. 54,650.29
S/. 0.00
ELIMINACION DE MATERIAL EXCEDENTE(CARGUIO) DM=2.0Km
S/. 0.00
S/. 0.00
S/. 0.00
S/. 46,195.53
S/. 0.00
SUMINISTRO E INSTALACION DE TPVC UF/L P/DSG = 160 mm S-25
S/. 66,060.00
S/. 99,089.99
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 14,924.24
S/. 0.00
VARIOS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 690.70
S/. 2,302.33
S/. 0.00
PRUEBA HIDRAULICA P/TUBERIA DE DESAGE 160MM
S/. 1,250.91
S/. 2,251.63
S/. 2,001.45
S/. 83.39
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 87.49
S/. 0.00
EXCAVACION PARA BUZONES EN TERRENO NORMAL H= 2.10 M PRO
S/. 15,901.31
S/. 2,168.36
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION PARA BUZONES EN TERRENO SATURADO H= 2.90 M PR
S/. 0.00
S/. 4,305.90
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION PARA BUZONES EN TERRENO ROCOSO H= 1.95 M PRO
S/. 0.00
S/. 6,559.66
S/. 0.00
S/. 0.00
S/. 0.00
ELIMINACION DE MATERIAL EXCEDENTE(CARGUIO) DM=2.00 Km
S/. 0.00
S/. 1,738.57
S/. 1,738.57
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 23,627.74
S/. 0.00
BUZONES
CONCRETO SIMPLE
DADOS DE ENTRADA Y SALIDA A BUZONES (F'C=175 KG/CM2)
CONCRETO ARMADO
BUZON TIPO I H=1.20M
S/. 18,870.28
BUZON TIPO II H=1.50M
S/. 101,935.68
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
BUZON TIPO III H=2.00M
S/. 35,602.19
S/. 44,502.73
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
BUZON TIPO IV H=2.50M
S/. 0.00
S/. 28,172.40
S/. 0.00
S/. 0.00
S/. 0.00
BUZON TIPO V H=3.00M
S/. 0.00
S/. 2,458.92
S/. 0.00
S/. 0.00
S/. 0.00

PROYECTO
REFERENCIA
UBICACIN
DESCRIPCIN
FECHA : Abr-09
MES I
MES II
MES III
MES IV
MES V
BUZON TIPO VI H=3.50M
S/. 0.00
S/. 6,095.08
S/. 0.00
S/. 0.00
S/. 0.00
BUZON TIPO VII H=4.00M
S/. 0.00
S/. 30,750.84
S/. 0.00
S/. 0.00
S/. 0.00
BUZON TIPO VIII H=4.50M
S/. 0.00
S/. 8,619.60
S/. 0.00
S/. 0.00
S/. 0.00
BUZON TIPO IX H=6.00M
S/. 0.00
S/. 4,959.28
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,335.97
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION MANUAL DE ZANJAS A=0.50M; L=8.00M
S/. 7,540.00
S/. 15,660.00
S/. 13,920.00
S/. 9,280.00
S/. 0.00
S/. 2,635.98
S/. 5,474.74
S/. 4,866.43
S/. 3,244.29
S/. 0.00
RELLENO COMPACTADO CON PLANCHA VIBRATORIA: 0.50 x .65m
S/. 2,989.28
S/. 6,725.88
S/. 5,978.56
S/. 4,982.13
S/. 0.00
ELIMINACION MATERIAL EXCEDENTE EN CARRETILLA (50 M )
S/. 1,495.98
S/. 4,039.15
S/. 3,590.35
S/. 3,291.16
S/. 0.00
S/. 35,237.32
S/. 73,185.20
S/. 32,526.76
S/. 0.00
S/. 0.00
LIMPIEZA DE TERRENO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 346.26
S/. 0.00
TRAZO, NIVELACION Y REPLANTEO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,038.77
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,263.30
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,826.88
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,234.51
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,177.63
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 406.97
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,384.27
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 959.64
S/. 0.00
VARIOS
CONEXIONES ESPECIALES EN BUZONES
CONEXIONES DOMICILIARIAS
CONEXION DOMICILIARIA
CONEXION DOMICILIARIA C/TUBERIA PVC D:4"
EMISOR Y EFLUENTE
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,589.46
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 863.11
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 7,830.62
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,713.34
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,074.66
S/. 0.00
PROTECCION DE TUBERIA 0.30M ENCIMA CLAVE DE TUBO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 6,347.16
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 9,925.79
S/. 0.00
SUMINISTRO E INSTALACION DE TUBERIA PVC-UF C - 5 200MM
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,563.51
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 22,417.70
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 12,404.81
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,352.36
S/. 0.00
PRUEBA HIDRAULICA DE T. PVC - UF C-5 D= 200MM
S/. 0.00
S/. 0.00
S/. 0.00
S/. 322.26
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 703.55
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 381.73
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 870.17
S/. 0.00
S/. 323.78
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 84.95
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
TUBERIAS
VARIOS
ESTRUCTURA DE APOYO PARA DESCAGRA DE EFLUENTE
TANQUE IMHOFF ( 01 UND.)
LIMPIEZA DE TERRENO MANUAL
TRAZO Y NIVELACION
EXCAVACION MASIVA CON MAQUINA EN TERRENO SATURADO
REFINE Y NIVELACION DE TERRENO
S/. 19,538.15
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 337.92
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
RELLENO COMPACTADO A MANO CON MATERIAL PROPIO
S/. 0.00
S/. 3,321.48
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 8,408.18
S/. 0.00
S/. 0.00
S/. 0.00
CONCRETO SIMPLE
SOLADO FC = 140 KG/CM2 PARA ESTRUCTURAS E= 4"
S/. 2,754.97
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 117,447.12
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
CONCRETO ARMADO
CONCRETO f'c=210 Kg/cm2 EN LOSA DE FONDO
ENCOFRADO Y DESENCOFRADO DE LOSA DE FONDO
ACERO fy=4200 Kg/cm2
CONCRETO f'c=210 Kg/cm2 EN MUROS
S/. 570.95
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 12,913.64
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 49,910.37
S/. 0.00
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE MUROS
S/. 12,837.49
S/. 8,558.33
S/. 0.00
S/. 0.00
S/. 0.00
S/. 19,459.44
S/. 12,972.96
S/. 0.00
S/. 0.00
S/. 0.00
CONCRETO f'c=210 Kg/cm2 EN SEDIMENTADOR
S/. 0.00
S/. 13,828.57
S/. 0.00
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE SEDIMENTADOR
S/. 0.00
S/. 21,860.15
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 7,506.82
S/. 0.00
S/. 0.00
S/. 0.00
CONCRETO f'c=210 Kg/cm2 EN CAMARA ROMPEPRESION
S/. 0.00
S/. 487.55
S/. 0.00
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE C. ROMPEPRESION
S/. 0.00
S/. 479.88
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 257.96
S/. 0.00
S/. 0.00
S/. 0.00
CONCRETO f'c=210 Kg/cm2 EN CAJA DE VALVULA
S/. 0.00
S/. 625.34
S/. 0.00
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE CAJA DE VALVULA
S/. 0.00
S/. 435.13
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 181.43
S/. 0.00
S/. 0.00
S/. 0.00
CONCRETO f'c=210 Kg/cm2 EN VERTEDERO
S/. 0.00
S/. 392.57
S/. 0.00
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE VERTEDERO
S/. 0.00
S/. 546.31
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 271.79
S/. 0.00
S/. 0.00
S/. 0.00
CONCRETO f'c=210 Kg/cm2 EN VEREDA
S/. 0.00
S/. 2,042.30
S/. 0.00
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE VEREDA
S/. 0.00
S/. 1,544.82
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,352.79
S/. 0.00
S/. 0.00
S/. 0.00
TARRAJEO CON IMPERMEABILIZANTE MEZCLA 1:2 E=1.5M.
S/. 0.00
S/. 14,266.09
S/. 0.00
S/. 0.00
S/. 0.00
TARRAJEO INTERIOR Y EXTERIOR MEZCLA 1:4X1.5CM
S/. 0.00
S/. 9,049.05
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,119.17
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,105.16
S/. 0.00
S/. 0.00
S/. 0.00
REVOQUES ENLUCIDOS Y MOLDURAS
PISOS Y PAVIMENTOS
PISO DE 2" CONCRETO F'C 140 KG/CM2, FROTACHADO
INSTALACIONES HIDRAULICAS
SUMINISTRO E INSTALACION DE TUBERIA PVC-UF S-25 200MM

PROYECTO
REFERENCIA
UBICACIN
DESCRIPCIN
FECHA : Abr-09
MES I
MES II
MES III
MES IV
MES V
CODO PVC - UF DSG 90 X 200mm
S/. 0.00
S/. 127.91
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 465.82
S/. 0.00
S/. 0.00
S/. 0.00
YEE PVC - UF DSG 200mm X 200mm
S/. 0.00
S/. 1,555.60
S/. 0.00
S/. 0.00
S/. 0.00
VALVULA COMPUERTA 200mm
S/. 0.00
S/. 3,024.54
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
VARIOS
BAFLE DE MADERA DE 2.00 x 0.60 x 0.05
S/. 0.00
S/. 367.86
S/. 0.00
S/. 0.00
BARANDA DE TUBO FO. GDO. PASAMANO YPARANTE 2" X 0.90M.ALT
S/. 0.00
S/. 2,449.89
S/. 0.00
S/. 0.00
S/. 0.00
ESCALERA TUB F.GVZDO. C/PARANTES DE 2" X PELDAOS DE 1"
S/. 0.00
S/. 617.70
S/. 0.00
S/. 0.00
S/. 0.00
CERCO PERIMETRICO C/ALAMBRE DE PUAS
S/. 0.00
S/. 1,001.24
S/. 0.00
S/. 0.00
S/. 0.00
LIMPIEZA FINAL DE OBRA
S/. 0.00
S/. 597.25
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 494.82
S/. 0.00
S/. 0.00
S/. 0.00
TRAZO Y NIVELACION
S/. 0.00
S/. 385.39
S/. 0.00
S/. 0.00
S/. 0.00
LECHO DE SECADO ( 01 UND.)

CORTE DE TERRENO; CAPA ORGANICA E=0.60M
S/. 0.00
S/. 806.94
S/. 0.00
S/. 0.00
S/. 0.00
TERRAPLENADO Y COMPACTADO CON MATERIAL DE PRESTAMO
S/. 0.00
S/. 34,256.64
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION MASIVA A MAQUINA EN TERRAPLEN
S/. 0.00
S/. 20,665.01
S/. 0.00
S/. 0.00
S/. 0.00
REFINE Y NIVELACION EN TERRENO NORMAL
S/. 0.00
S/. 1,290.15
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 191.98
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 23,893.87
S/. 0.00
S/. 0.00
OBRAS DE CONCRETO SIMPLE

SOLADO FC= 100 KG/CM2 PARA ESTRUCTURAS E=4"
S/. 0.00
S/. 7,405.69
S/. 0.00
S/. 0.00
S/. 0.00
EMBOQUILLADO DE PAREDES LATERALES DE TERRAPLEN
S/. 0.00
S/. 4,179.33
S/. 696.56
S/. 0.00
S/. 0.00
OBRAS DE CONCRETO ARMADO

CONCRETO F'c=210KG/CM2 PARA ESTRUCTURAS
S/. 0.00
S/. 0.00
S/. 25,384.58
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO PARA ESTRUCTURAS
S/. 0.00
S/. 2,222.46
S/. 8,889.85
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,849.13
S/. 7,396.53
S/. 0.00
S/. 0.00

TARRAJEO CON IMPERMEABILIZANTE MEZCLA 1:2 E=1.5M.
S/. 0.00
S/. 0.00
S/. 7,984.30
S/. 0.00
S/. 0.00
TARRAJEO INTERIOR Y EXTERIOR MEZCLA 1:4X1.5CM
S/. 0.00
S/. 0.00
S/. 2,875.61
S/. 0.00
S/. 0.00
MATERIAL FILTRANTE
MATERIAL FILTRANTE FINO
S/. 0.00
S/. 0.00
S/. 5,238.71
S/. 0.00
S/. 0.00
MATERIAL FILTRANTE GRUESO
S/. 0.00
S/. 0.00
S/. 10,702.46
S/. 0.00
S/. 0.00
SUMINISTRO E INSTALACION DE TUBERIA PVC-UF S-25 200MM
S/. 0.00
S/. 0.00
S/. 489.43
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 255.82
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 931.64
S/. 0.00
S/. 0.00
LOSA PREFABRICADA DE 0.60X0.40X0.07 INC. COLOCACION
S/. 0.00
S/. 0.00
S/. 2,566.40
S/. 0.00
S/. 0.00
CERCO PERIMETRICO C/ALAMBRE DE PUAS
S/. 0.00
S/. 0.00
S/. 1,001.24
S/. 0.00
S/. 0.00
LIMPIEZA FINAL DE OBRA
S/. 0.00
S/. 0.00
S/. 597.26
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 77.64
S/. 0.00
S/. 0.00
TRAZO Y REPLANTEO
S/. 0.00
S/. 0.00
S/. 51.14
S/. 0.00
S/. 0.00
EXCAVACION MASIVA CON MAQUINA EN TERRENO NORMAL
S/. 0.00
S/. 0.00
S/. 5,132.93
S/. 0.00
S/. 0.00
EXCAVACION MASIVA CON MAQUINA EN TERRENO SATURADO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,086.56
S/. 1,695.52
VARIOS
ESTACION DE BOMBEO ( 01 UND. )

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,637.27
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 6,322.25
CONCRETO SIMPLE
CONCRETO F'C=140 KG/CM2 + 30% P.G. MAX. 8"
S/. 0.00
S/. 0.00
S/. 462.18
S/. 0.00
S/. 0.00
CONCRETO F'C=140 KG/CM2 EN VEREDAS
S/. 0.00
S/. 0.00
S/. 1,193.47
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE VEREDA
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 355.89
CONCRETO F'C=175 KG/CM2 + 25% P.M. MAX. 4"
S/. 0.00
S/. 0.00
S/. 941.80
S/. 0.00
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE DADOS
S/. 0.00
S/. 0.00
S/. 98.81
S/. 0.00
S/. 0.00
CONCRETO f'c=210 Kg/cm2 ESTRUCTURA DE CAISSON
S/. 0.00
S/. 0.00
S/. 0.00
S/. 25,863.87
S/. 0.00
ENCOFRADO Y DESENCOFRADO DE ESTRUCTURA DE CAISSON
S/. 0.00
S/. 0.00
S/. 5,978.80
S/. 11,957.59
S/. 0.00
CONCRETO ARMADO
ACERO FY=4200 KG/CM2 EN ESTRUCTURA DE CAISSON
S/. 0.00
S/. 0.00
S/. 6,310.40
S/. 12,620.80
S/. 0.00
CONCRETO F'c=210KG/CM2 COLUMNAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 204.03
S/. 0.00
ENCOFRADO Y DESENCOFRADO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 232.99
S/. 0.00
ACERO FY=4200 KG/CM2 EN COLUMNAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 354.97
S/. 0.00
CONCRETO F'c=210KG/CM2 VIGAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 576.53
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 704.21
S/. 0.00
ACERO FY=4200 KG/CM2 EN VIGAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 680.77
S/. 0.00
CONCRETO F'c=210KG/CM2 LOSA DE TECHO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,386.21
ENCOFRADO Y DESENCOFRADO DE LOSA DE TECHO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,247.56
S/. 0.00
ACERO FY=4200 KG/CM2 EN LOSA DE TECHO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,817.75
S/. 0.00
CONCRETO F'c=175KG/CM2 EN COLUMNETAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 47.64
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 149.83
ACERO FY=4200 KG/CM2 EN COLUMNETAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 359.31
CONCRETO F'c=175KG/CM2 EN VIGAS DE AMARRE
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 210.96
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 267.62
ACERO FY=4200 KG/CM2 EN VIGAS DE AMARRE
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 336.61
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 9,101.45
TARRAJEO CON IMPERMEABILIZANTE EN CAMARA HUMEDA
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,863.00
TARRAJEO INTERIOR C:A 1:3
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 9,693.17
TARRAJEO EXTERIOR C:A 1:4
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,704.67
VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS.
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 572.29
ALBAILERIA
MURO DE SOGA LADRILLO KING-KONG DE CONCRETO

PROYECTO
REFERENCIA
UBICACIN
DESCRIPCIN
FECHA : Abr-09
MES I
MES II
MES III
MES IV
MES V
CONTRAZOCALOS
CONTRAZOCALO CEMENTO S/COLOREAR H = 20 CM, INT.
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 239.33
CONTRAZOCALO CEMENTO S/COLOREAR H = 30 CM, EXT.
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 208.07
PISOS Y PAVIMENTOS
PISOS DE CONCRETO SIN COLOREAR ACABADO BRUADO 2" ESPES
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,435.87
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 565.69
CARPINTERIA DE MADERA
PUERTA DE MADERA APANELADA
CARPINTERIA METALICA
VENTANA DE FIERRO T - 01
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,445.12
PUERTA DE FIERRO T - 01
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,128.27
CERRADURA PARA PUERTA PRINCIPAL PESADA
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 115.00
BISAGRA PARA PUERTA DE FIERRO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 6.90
MANIJA DE BRONCE PARA PUERTA DE FIERRO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5.00
CERRADURA PARA PUERTA INTERIOR
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 115.00
BISAGRA ALUMINIZADA CAPUCHINA DE 3" X 3"
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5.20
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,026.54
S/. 686.22
CERRAJERIA
PINTURA
PINTURA LATEX 2 MANOS EN MUROS INT. Y EXT.
INSTALACIONES ELECTRICAS
SALIDA PARA CENTROS DE LUZ EMPOTRADO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
SALIDA PARA CENTROS DE LUZ
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
INTERRUPTOR DOBLE
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 94.76
SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE TRIFASICOCON PVC
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 264.96
FLUORESCENTE RECTO ISPE 1 X 40 W INCLUYENDO EQUIPO Y PANT
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 361.14
TABLEROS DISTRIBUCION CAJA METALICA CON 12 POLOS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 20,080.98
SALIDA PARA SPOT-LIGHT CON PVC
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 353.60
INSTALACION DE TUBERIA EMPOTRADA DE PVC 1" - 1 1/2" P/CABLEAD
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 256.08
POZO-CONEXION A TIERRA
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 291.38
REJILLA CON PLAT. 1 1/4"X1/4"@1/2" Y MARCO "L" 1 1/4"
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
REJILLA DE INGRESO A CAMARA SECA
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 835.55
PLATINA DE REFUERZO EN UAS DE CAISSON
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,294.51
CODO FFD DN 200MM X 90 C/BRIDAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,816.50
CODO FFD DN 200MM X 45 C/BRIDAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 624.63
YEE FFD DN 200MM C/BRIDAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 416.42
VARIOS
S/. 176.26
TUBERIA DE ACERO SCHEDULE - 40 P/EQ. DN 200MM
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,325.91
BRIDA DE ACERO PARA SOLDAR Y EMPERNAR DE 200MM
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,208.50
EMPAQUETADURA DE JEBE ENLONADO DE 200MM
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 825.00
VALVULA CHECK FFD DN 200MM C/BRIDAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,815.60
VALVULA COMPUERTA FFD DN 200MM C/BRIDAS
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,498.30
UNION FLEXIBLE TIPO DRESSER DN 200MM
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,545.00
TRANSICION DE FIERRO FUNDIDO - PVC CAMPANA BRIDA DE 200MM
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 250.00
INSTALACIONES ELECTROMECANICAS
ELECTROBOMBAS SUMERGIBLES E INMERSIBLES Q = 20.00 L/S, ADT
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 9,000.00
TABLERO ELECTRICO GRAL.ARRANQUE Y PARADA PARA EQUIPO DE
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 10,263.92
MONTAJE DE EQUIPO E INST.HIDRAULICAS INCL. PRUEBA
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 7,471.60
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 59,554.84
ALIMENTACION EN BAJA TENSION

ALIMENTACION EN BAJA TENSION
COSTO DIRECTO
608,679.40
662,372.60
317,367.82
329,709.04
178,955.45
GASTOS GENERALES
60,867.94
66,237.26
31,736.78
32,970.90
17,895.54
UTILIDAD
42,607.56
46,366.08
22,215.75
23,079.63
12,526.88
PRESUPUESTO TOTAL
712,154.90
774,975.94
371,320.35
385,759.58
209,377.88
TOTAL PROGRAMADO MENSUAL
712,154.90
TOTAL PROGRAMADO MENSUAL ACUMULADO

% DE AVANCE MENSUAL
% DE AVANCE MENSUAL ACUMULADO
29.03
774,975.94
371,320.35
385,759.58
209,377.88
1,487,130.84
1,858,451.19
2,244,210.77
2,453,588.64
31.59
15.13
15.72
8.53
60.61
75.74
91.47
100.00

Cronograma Valorizado Agua

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cronograma Valorizado Agua

Uploaded by

Copyright:

Available Formats

CALENDARIO VALORIZADO DE AVANCE DE OBRA

OBRAS PROVISIONALES Y PRELIMINARES

MOVILIZACION DE MAQUINARIAS-HERRAMIENTAS PARA LA OBRA

CAMPAMENTO PROVISIONAL DE LA OBRA

TRAZO, NIVELACION Y REPLANTEO

EXCAVACION DE ZANJAS C/MAQUINA A=0.60M H=1.20M TN

EXCAVACION DE ZANJAS C/MAQUINA A=0.60M H=1.50M TN

EXCAVACION DE ZANJAS C/MAQUINA A=0.70M H=2.00 M TN

EXCAVACION DE ZANJAS C/MAQUINA A=0.80M H=2.50M TN

EXCAVACION DE ZANJAS C/MAQUINA A=0.90M H=3.00M TN

EXCAVACION DE ZANJAS C/MAQUINA A=0.90M H=3.50M TN

EXCAVACION DE ZANJAS C/MAQUINA A=0.90M H=4.00M TN

EXCAVACION DE ZANJAS C/MAQUINA A=1.00M H=6.00M TN

EXCAVACION DE ZANJAS C/MAQUINA A=0.60 H=1.50M TS

EXCAVACION DE ZANJAS C/MAQUINA A=0.70 H=2.00M TS

EXCAVACION DE ZANJAS C/MAQUINA A=0.80 H=2.50M TS

EXCAVACION DE ZANJAS C/MAQUINA A=0.90 H=3.00M TS

EXCAVACION DE ZANJAS C/MAQUINA A=0.90 H=3.50M TS

EXCAVACION DE ZANJAS C/MAQUINA A=0.90 H=4.00M TS

EXCAVACION DE ZANJAS C/MAQUINA A=0.60 H=1.50M TR

EXCAVACION DE ZANJAS C/MAQUINA A=0.70 H=2.00M TR

EXCAVACION DE ZANJAS C/MAQUINA A=0.80 H=2.50M TR

EXCAVACION DE ZANJAS C/MAQUINA A=0.90 H=3.00M TR

REFINE Y NIVELACION ZANJA A=0.60 m. TN

REFINE Y NIVELACION ZANJA A=0.70 m. TN

REFINE Y NIVELACION ZANJA A=0.80 m. TN

REFINE Y NIVELACION ZANJA A=0.90 m. TN

REFINE Y NIVELACION ZANJA A=1.00 m. TN.

REFINE Y NIVELACION ZANJA A=0.60 M. TS

REFINE Y NIVELACION ZANJA A=0.70 M. TS

REFINE Y NIVELACION ZANJA A=0.80 M. TS

REFINE Y NIVELACION ZANJA A=0.90 M. TS

REFINE Y NIVELACION ZANJA A=0.60 M. TR

REFINE Y NIVELACION ZANJA A=0.70 M. TR

REFINE Y NIVELACION ZANJA A=0.80 M. TR

REFINE Y NIVELACION ZANJA A=0.90 M. TR

CAMA DE ARENA GRUESA A=0.10 x 0.60 m

CAMA DE ARENA GRUESA A=0.10 x 0.70 m

CAMA DE ARENA GRUESA A=0.10 x 0.80 m

CAMA DE ARENA GRUESA A=0.10 x 0.90 m

CAMA DE ARENA GRUESA A=0.10 x 1.00 m

CAMA DE APOYO CON MATERIAL GRANULAR A=0.60 M.

CAMA DE APOYO CON MATERIAL GRANULAR A=0.70 M.

CAMA DE APOYO CON MATERIAL GRANULAR A=0.80 M.

CAMA DE APOYO CON MATERIAL GRANULAR A=0.90 M.

RELLENO COMPACTADO CON MAQUINA LIVIANA 0.60 x 1.20 m

RELLENO COMPACTADO CON MAQUINA LIVIANA 0.60 x 1.50 m

RELLENO COMPACTADO CON MAQUINA LIVIANA 0.70 x 2.00 m

RELLENO COMPACTADO CON MAQUINA LIVIANA 0.80 x 2.50 m

RELLENO COMPACTADO CON MAQUINA LIVIANA 0.90 x 3.00 m

RELLENO COMPACTADO CON MAQUINA LIVIANA 0.90 x 3.50 m

RELLENO COMPACTADO CON MAQUINA LIVIANA 0.90 x 4.00 m

RELLENO COMPACTADO CON MAQUINA LIVIANA 1.00 x 6.00 m

ENTIBADO EN ZANJAS C/MADERA H>3.00M.

PROTECCION DE TUBERIA 0.30M ENCIMA CLAVE DE TUBO

REPOSICION DE AFIRMADO DE CALLES POR EXCAVACION DE ZANJA

ELIMINACION DE MATERIAL EXCEDENTE(CARGUIO) DM=2.0Km

SUMINISTRO E INSTALACION DE TPVC UF/L P/DSG = 160 mm S-25

SUMINISTRO E INSTALACION DE TPVC UF/L P/DSG = 160 mm S-20

SUMINISTRO E INSTALACION DE TPVC UF/L P/DSG = 200 mm S-25

PRUEBA HIDRAULICA P/TUBERIA DE DESAGE 160MM

PRUEBA HIDRAULICA P/TUBERIA DE DESAGE 200MM

EXCAVACION PARA BUZONES EN TERRENO NORMAL H= 2.10 M PRO

EXCAVACION PARA BUZONES EN TERRENO SATURADO H= 2.90 M PR