Cronograma valorizado sto_toribio

METRADOC.U.S/.C.PARCIALS/.MES01MES02MES03TOTAL
01OBRASPROVISIONALES6,624.303,486.32400.002,737.996,624.30
01.01MOVILIZACIONYDESMOVILIZACIONDEEQUIPOSYMAQUINARIASglb1.004,675.974,675.972,337.992,337.994,675.97
01.02CARTELDEIDENTIFICACIONDELAOBRADE(3.60x2.40m)und1.00748.33748.33748.33748.33
01.03ALQUILERDEALMACENYOFICINAmes3.00400.001,200.00400.00400.00400.001,200.00
02SEGURIDADYSALUDENOBRAYMEDIOAMBIENTE7,105.063,016.233,016.231,072.607,105.06
02.01EQUIPOSDEPROTECCIÓNINDIVIDUALund25.00155.493,887.251,943.631,943.633,887.25
02.02SEÑALIZACIÓNTEMPORALDESEGURIDADENOBRAund1.00717.81717.81239.27239.27239.27717.81
02.03MITIGACIONAMBIENTALglb1.002,500.002,500.00833.33833.33833.332,500.00
03MOVIMIENTODETIERRAS6,834.196,834.190.000.006,834.19
03.01TRAZO,NIVELACIONYREPLANTEOGENERALm21,664.032.604,326.484,326.484,326.48
03.02DEMOLICIONDEESTRUCTURASDECONCRETOSIMPLEm396.9517.251,672.391,672.391,672.39
03.03ELIMINACIONDEMATERIALEXCEDENTECONMAQUINARIAD<=1kmm3116.347.18835.32835.32835.32
04LOSADEPORTIVA129,873.9048,663.6661,238.1419,972.10129,873.90
04.01TRABAJOSPRELIMINARES1,699.921,699.920.000.001,699.92
04.01.01TRAZO,NIVELACIONYREPLANTEOm2776.222.191,699.921,699.921,699.92
04.02MOVIMIENTODETIERRAS24,421.4724,421.470.000.0024,421.47
04.02.01EXCAVACIONMANUALENTERRENONORMALm3116.4345.025,241.685,241.685,241.68
04.02.02REFINE,NIVELACIONYCOMPACTACIONDESUBRASANTEm2776.223.462,685.722,685.722,685.72
04.02.03BASEGRANULARCOMPACTADOe=0.10MAL95%PROCTORMODIFICADOm2776.2217.1213,288.8913,288.8913,288.89
04.02.04ELIMINACIONDEMATERIALEXCEDENTED=30Mm3139.7222.943,205.183,205.183,205.18
04.03CONCRETOENLOSA67,733.2420,319.9747,413.270.0067,733.24
04.03.01ENCOFRADOYDESENCOFRADOP/LOSAm290.6044.374,019.921,205.982,813.944,019.92
04.03.02CONCRETOF'c=175kg/cm2ENLOSAm3118.77505.5360,041.8018,012.5442,029.2660,041.80
04.03.03CURADODECONCRETOCONADITIVOm2776.224.733,671.521,101.462,570.063,671.52
04.04JUNTASENLOSA2,321.450.000.002,321.452,321.45
04.04.01JUNTASASFALTICASm648.453.582,321.452,321.452,321.45
04.05PINTURA1,872.830.000.001,872.831,872.83
04.05.01PINTADODEMARCASDEPORTIVASENLOSAm422.764.431,872.831,872.831,872.83
04.06ESTRUCTURAMETALICA5,180.360.000.005,180.365,180.36
ÍTEMDESCRIPCIÓNUNID
COSTOBASECRONOGRAMADECOSTOVALORIZADO
CRONOGRAMAVALORIZADODEOBRA
PROYECTO:“CREACIONDELOSADERECREACIONMULTIUSOENLALOCALIDADDESANTOTORIBIODELDISTRITODEMATACOTO–PROVINCIADEYUNGAY–DEPARTAMENTODEANCASH
FECHA:DICIEMBRE2019

FECHA:DICIEMBRE2019
04.06.01ARCODEFULBITO(02ARCOSYTABLEROSDEBASQUET)und2.002,094.024,188.044,188.044,188.04
04.06.02POSTESPARANET(02POSTES)und2.00369.04738.08738.08738.08
04.06.03EQUIPAMIENTODEPORTIVOjgo2.00127.12254.24254.24254.24
04.07DRENAJEPLUVIAL17,476.670.0013,824.873,651.8017,476.67
04.07.01EXCAVACIONPARADRENAJEm318.4045.90844.56844.56844.56
04.07.02REFINE,NIVELACIONYCOMPACTACIONDEBASESm239.603.46137.02137.02137.02
04.07.03RELLENODEZANJACONMATERIALPROPIOm35.6033.07185.19185.19185.19
04.07.04ELIMINACIONDEMATERIALEXCEDENTED=30Mm315.3622.94352.36352.36352.36
04.07.05ENCOFRADOYDESENCOFRADOPARACANALm2116.8368.818,039.078,039.078,039.07
04.07.06CONCRETOF'c=175kg/cm2ENCANALm38.44505.534,266.674,266.674,266.67
04.07.07JUNTASDECONSTRUCCIONm19.803.5870.8870.8870.88
04.07.08REJILLAMETALICAENCANALm64.0042.632,728.322,728.322,728.32
04.07.09TUBERIADEEVACUACIONDELDRENAJEPLUVIALm35.0024.36852.60852.60852.60
04.08INSTALACIONESELECTRICAS(REFLECTORES)9,167.962,222.300.006,945.669,167.96
04.08.01EXCAVACIONDEZANJAENMATERIALSUELTOm314.6245.02658.19658.19658.19
04.08.02INSTALACIONCABLEELECTRICOENDUCTOS,FORMANDOTERNA(CABLES2.5A4MM2)m107.0010.601,134.201,134.201,134.20
04.08.03RELLENODEZANJACONMATERIALPROPIOm313.0033.07429.91429.91429.91
04.08.04CONCRETOF'c=175kg/cm2ENDADOm31.94505.53980.73980.73980.73
04.08.05INSTALACIONDEPOSTESP/REFLECTORESund3.00631.111,893.331,893.331,893.33
04.08.06INSTALACIONDEREFLECTORESund6.00678.604,071.604,071.604,071.60
05CERCOPERIMETRICO93,489.0559,679.8210,335.1523,474.0893,489.05
05.01TRABAJOSPRELIMINARES603.56603.560.000.00603.56
05.01.01TRAZO,NIVELACIONYREPLANTEOm2275.602.19603.56603.56603.56
05.02.01EXCAVACIONDEZANJAPARACIMIENTOSCORRIDOSm385.9445.023,869.023,869.023,869.02
05.02.03RELLENODEZANJACONMATERIALPROPIOm376.7733.072,538.782,538.782,538.78
05.03CONCRETOSIMPLE24,520.4317,862.940.006,657.4924,520.43

FECHA:DICIEMBRE2019
05.03.01CONCRETO1:10+30%P.G.PARACIMIENTOSCORRIDOSm332.04347.3811,130.0611,130.0611,130.06
05.03.02ENCOFRADOYDESENCOFRADOPARASOBRECIMIENTOSYVEREDASDEACCESOm260.2868.814,147.874,147.874,147.87
05.03.03CONCRETO1:8+25%P.M.PARASOBRECIMIENTOSm36.37405.812,585.012,585.012,585.01
05.03.04CONCRETOF'c=175kg/cm2ENVEREDADEACCESOm312.47505.536,303.966,303.966,303.96
05.03.05JUNTASDECONSTRUCCIONm98.753.58353.53353.53353.53
05.04MURODECONTENCION34,462.7134,146.870.00315.8434,462.71
05.04.01ENCOFRADOYDESENCOFRADOPARAMUROSm2221.9035.737,928.497,928.497,928.49
05.04.02CONCRETOCICLOPEOFC=140KG/CM2+70%PG.m376.15331.1725,218.6025,218.6025,218.60
05.04.03JUNTADECONTRACCIONE=1",@3.00Mm56.005.64315.84315.84315.84
05.04.04CURADODECONCRETOCONADITIVOm2211.374.73999.78999.78999.78
05.05CERCODEMALLAMETALICA26,835.900.0010,335.1516,500.7526,835.90
05.05.01CERCODEMALLAMETALICA(CARP.METALICA)m146.90140.7120,670.3010,335.1510,335.1520,670.30
05.05.02PUERTAC/MARCODETUBOCUADRADO2"x2"C/MALLANº10m211.20550.506,165.606,165.606,165.60
06TRIBUNA119,876.8759,912.8059,964.070.00119,876.87
06.02.01EXCAVACIONMANUALENMATERIALSUELTOm338.1745.021,718.411,718.411,718.41
06.02.03ELIMINACIONDEMATERIALEXCEDENTED=30Mm345.8122.941,050.881,050.881,050.88
06.03CONCRETOCICLOPEOENGRADERIAS71,789.1456,424.5415,364.600.0071,789.14
06.03.01ENCOFRADOYDESENCOFRADOP/TRIBUNASYESCALERASm2168.8237.696,362.835,090.261,272.576,362.83
06.03.02CONCRETOCICLOPEOFC=140KG/CM2+70%PG.m3193.48331.1764,074.7751,259.8212,814.9564,074.77
06.03.03JUNTASDECONSTRUCCIONm26.003.5893.0874.4618.6293.08
06.03.04CURADODECONCRETOCONADITIVOm2266.064.731,258.461,258.461,258.46
06.04SOBRECIMIENTO2,111.830.002,111.830.002,111.83
06.04.01ENCOFRADOYDESENCOFRADOPARASOBRECIMIENTOSm220.3768.811,401.661,401.661,401.66
06.04.02CONCRETO1:8+25%P.M.PARASOBRECIMIENTOSm31.75405.81710.17710.17710.17
06.05COLUMNASDECONCRETO11,780.100.0011,780.100.0011,780.10

FECHA:DICIEMBRE2019
06.05.01ACEROESTRUCTURALTRABAJADOPARACOLUMNASkg1,086.106.176,701.246,701.246,701.24
06.05.02ENCOFRADOYDESENCOFRADONORMALENCOLUMNASm248.7355.912,724.492,724.492,724.49
06.05.03CONCRETOF'C=175KG/CM2.PARACOLUMNASm33.97593.042,354.372,354.372,354.37
06.06VIGASDECONCRETO3,942.360.003,942.360.003,942.36
06.06.01ACEROESTRUCTURALTRABAJADOPARAVIGASkg278.536.171,718.531,718.531,718.53
06.06.02ENCOFRADOYDESENCOFRADONORMALENVIGASm222.9155.911,280.901,280.901,280.90
06.06.03CONCRETOF'c=175Kg/cm2ENVIGASm31.59593.04942.93942.93942.93
06.07ALBAÑILERIA,REVOQUESYENLUCIDOS13,583.130.0013,583.130.0013,583.13
06.07.01MURODESOGACARAV.C/LADR.KK18HUECOSAMARRECONCEM:ARENA.m274.9869.455,207.365,207.365,207.36
06.07.02TARRAJEOENEXTERIORES(MORTEROE=1.50CM)m2264.2231.708,375.778,375.778,375.77
06.08ESTRUICTURAMETALICAYCOBERTURAS13,182.050.0013,182.050.0013,182.05
06.08.01ESTRUCTURAMETALICAPARACOBERTURAm2115.3549.195,674.075,674.075,674.07
06.08.02CORREASMETALICASDE2"x2"ENTECHOm153.8023.593,628.143,628.143,628.14
06.08.03COBERTURADEFLEXIFORTEDE1.83x1.10Mm2123.6831.373,879.843,879.843,879.84
07MODULODESERVICIOSHIGIENICOSYVESTUARIOS153,940.400.0061,262.3592,678.05153,940.40
07.02MOVIMIENTODETIERRAS2,601.970.002,601.970.002,601.97
07.02.01EXCAVACIONPARACIMIENTOSHASTA1.00MTTERRENONORMALm334.1045.021,535.181,535.181,535.18
07.02.02NIVELACIONINTERIORAPISONADOMANUALm244.632.87128.09128.09128.09
07.03OBRASDECONCRETOSIMPLE15,062.720.0015,062.720.0015,062.72
07.03.01CONCRETO1:10+30%P.G.PARACIMIENTOSCORRIDOSm329.84347.3810,365.8210,365.8210,365.82
07.03.02ENCOFRADOYDESENCOFRADOPARASOBRECIMIENTOSm239.5770.722,798.392,798.392,798.39
07.03.03CONCRETO1:8+25%P.M.PARASOBRECIMIENTOSm33.27405.811,327.001,327.001,327.00
07.03.04CONCRETOf'c=100kg/cm2P/SOLADOSm31.25457.21571.51571.51571.51
07.04CONCRETOARMADO27,942.090.0027,942.090.0027,942.09
07.04.01ZAPATAS4,198.230.004,198.230.004,198.23
07.04.01.01ACEROESTRUCTURALTRABAJADOPARAZAPATASkg206.456.031,244.891,244.891,244.89

FECHA:DICIEMBRE2019
07.04.01.02CONCRETOF'c=175kg/cm2ENZAPATASm34.98593.042,953.342,953.342,953.34
07.04.02COLUMNAS10,315.910.0010,315.910.0010,315.91
07.04.02.01ACEROESTRUCTURALTRABAJADOPARACOLUMNASkg579.216.173,573.733,573.733,573.73
07.04.02.02ENCOFRADOYDESENCOFRADONORMALENCOLUMNASm272.5455.914,055.714,055.714,055.71
07.04.02.03CONCRETOF'C=175KG/CM2.PARACOLUMNASm34.53593.042,686.472,686.472,686.47
07.04.03VIGAS13,427.950.0013,427.950.0013,427.95
07.04.03.01ACEROESTRUCTURALTRABAJADOPARAVIGASYDINTELESkg809.766.174,996.224,996.224,996.22
07.04.03.02ENCOFRADOYDESENCOFRADONORMALENVIGASm280.0655.914,476.154,476.154,476.15
07.04.03.03CONCRETOF'c=175kg/cm2ENVIGASm36.67593.043,955.583,955.583,955.58
07.05ALBAÑILERIA15,309.810.0015,309.810.0015,309.81
07.05.01MURODESOGACONLADR.KK18HUECOSAMARRECONCEM:ARENA.m2230.7064.1214,792.4814,792.4814,792.48
07.05.02MURODECANTOCONLADR.KK18HUECOSAMARRECONCEM:ARENA.m211.3445.62517.33517.33517.33
07.06CIELORASOYCOBERTURA21,619.100.000.0021,619.1021,619.10
07.06.01CIELORRASOCONPANELDEFIBROCEMENTOE=4mmm2145.7574.5710,868.5810,868.5810,868.58
07.06.02CORREASMETALICASDE2"x2"ENTECHOm149.8523.593,534.963,534.963,534.96
07.06.03COBERTURACONTEJAANDINAm2153.4947.017,215.567,215.567,215.56
07.07REVOQUES,ENLUCIOSYMOLDURAS20,558.600.000.0020,558.6020,558.60
07.07.01TARRAJEOENINTERIORESYEXTERIORESC/MORTERODE1:5e=1.5cm(INC.COLUMNAS)m2653.1328.0218,300.7018,300.7018,300.70
07.07.02VESTIDURADEDERRAMESENPUERTAS,VENTANASYVANOS.m67.0033.702,257.902,257.902,257.90
07.08PISOSYPAVIMENTOS11,846.320.000.0011,846.3211,846.32
07.08.01FALSOPISOE=4"(MEZCLA1:10CEMENTO-HORMIGON)m2102.9949.365,083.595,083.595,083.59
07.08.02PISOCERÁMICODECOLORBLANCODE30x30CMm282.8955.244,578.844,578.844,578.84
07.08.03CONCRETOF'c=175kg/cm2ENVEREDAPERIMETRALm34.32505.532,183.892,183.892,183.89
07.09ZOCALOS7,641.980.000.007,641.987,641.98
07.09.01ZOCALODEMAYOLICABLANCADE0.15x0.30mm2140.0454.577,641.987,641.987,641.98
07.10CARPINTERIAMETALICA4,593.960.000.004,593.964,593.96
07.10.01PUERTAMETALICACONMARCO2"X2"X1/8"YREFUERZOSm214.70230.873,393.793,393.793,393.79
07.10.02VENTANACONANGULOSYPERFILESDEFIERROm29.48126.601,200.171,200.171,200.17
07.11CERRAJERIA512.520.000.00512.52512.52

FECHA:DICIEMBRE2019
07.11.01CERRADURAPARAPUERTAPRINCIPALPESADA3GOLPESpza6.0085.42512.52512.52512.52
07.12VIDRIO,CRISTALESYSIMILARES758.270.000.00758.27758.27
07.12.01VIDRIOSEMIDOBLE.NACIONALINCOLOROINC.COLOCACIONpza78.749.63758.27758.27758.27
07.13PINTURA4,342.230.000.004,342.234,342.23
07.13.01PINTURAVINILICAENMUROSINTERIORESYEXTERIORES2MANOSm2373.709.473,538.943,538.943,538.94
07.13.02PINTURAENCARPINTERIAMETALICA(PUERTASVENTANAS)m223.5534.11803.29803.29803.29
07.14APARATOSYACCESORIOSSANITARIOS5,390.900.000.005,390.905,390.90
07.14.01INODOROMONTECARLOBLANCOCOMERCIAL(SINCOLOCACION)pza8.00179.021,432.161,432.161,432.16
07.14.02LAVATORIOSONNET19X10BLANCOCOMERCIAL(SINCOLOCACION)pza6.00114.41686.46686.46686.46
07.14.03DUCHASCROMADASDECABEZAGIRATORIApza6.00122.88737.28737.28737.28
07.14.04JABONERASDELOZACOLORC/ASADE15X15pza6.0025.42152.52152.52152.52
07.14.05TOALLERADELOSAYBARRAPLASTICA,COLORBLANCOund6.0038.14228.84228.84228.84
07.14.06PAPELERADELOSAYBARRAPLASTICA,COLORBLANCOund6.0020.34122.04122.04122.04
07.14.07COLOCACIONDEACCESORIOSSANITARIOS.und40.0050.792,031.602,031.602,031.60
07.15INSTALACIONESELECTRICAS4,181.620.000.004,181.624,181.62
07.15.01SALIDADETECHOC/CABLEAWGTW2.5MM(14)+DPVCSAP19MM(3/4)pto17.0058.67997.39997.39997.39
07.15.02SALIDAPARATOMACORRIENTEBIPOLARDOBLECONPVCpto13.0081.921,064.961,064.961,064.96
07.15.03TUBERIAPVCSEL(ELECTRICA)D=3/4"m170.0011.081,883.601,883.601,883.60
07.15.04TABLERODEDISTRIBUCIONCAJAMETALICA12POLOSund1.00133.77133.77133.77133.77
07.15.05INTERRUPTORTHERMOMAGNETICOMONOFASICA2x30Aund2.0050.95101.90101.90101.90
07.16SISTEMADEDESAGUE7,324.930.000.007,324.937,324.93
07.16.01SALIDADETUBOPVCSALPARADESAGUE2"pto16.0076.891,230.241,230.241,230.24
07.16.02SALIDADETUBOPVCSALPARADESAGUE4"pto8.0087.22697.76697.76697.76
07.16.03SALIDADETUBOPVCSALPARAVENTILACIONDE2"pto2.0070.72141.44141.44141.44
07.16.04INSTALACIONDETUBERIADEPVCSAL2"m50.0018.34917.00917.00917.00
07.16.05INSTALACIONDETUBERIADEPVCSAL4"m115.0024.362,801.402,801.402,801.40
07.16.06CAJADEREGISTRODEDESAGUE12"X24"pza7.00185.051,295.351,295.351,295.35
07.16.07ACCESORIOSPARADESAGUEjgo1.00241.74241.74241.74241.74
07.17SISTEMADEAGUAFRIA3,378.540.000.003,378.543,378.54

FECHA:DICIEMBRE2019
07.17.01SALIDADEAGUAFRIACONTUBERIADEPVC-SAP1/2"pto24.0034.75834.00834.00834.00
07.17.02REDDEDISTRIBUCIONTUBERIADE1/2"PVC-SAPm120.008.491,018.801,018.801,018.80
07.17.03REDDEDISTRIBUCIONTUBERIADE3/4"PVC-SAPm120.0010.331,239.601,239.601,239.60
07.17.04VALVULADECOMPUERTADEBRONCEDE1/2"und6.0032.74196.44196.44196.44
07.17.05VALVULADECOMPUERTADEBRONCEDE3/4"und2.0044.8589.7089.7089.70
07.18CONEXIONDOMICILIARIA529.080.000.00529.08529.08
07.18.01CONEXIONDEDESAGUEund1.00529.08529.08529.08529.08
08PRUEBASDEENSAYODELABORATORIO2,100.001,295.00345.00460.002,100.00
08.01RESISTENCIAALACOMPRESIONDELCONCRETOund15.0030.00450.00135.00135.00180.00450.00
08.02DISEÑODEMEZCLADELCONCRETOund2.00350.00700.00210.00210.00280.00700.00
08.03PROCTORMODIFICADOund2.00350.00700.00700.00700.00
08.04DENSIDADDECAMPOund10.0025.00250.00250.00250.00
09FLETE20,862.248,344.908,344.904,172.4520,862.24
09.01FLETETERRESTREglb1.0020,862.2420,862.248,344.908,344.904,172.4520,862.24
COSTODIRECTOS/.540,706.01S/.191,232.92S/.204,905.83S/.144,567.27S/.540,706.01
PORCENTAJE%XCADAMES100.00%35.37%37.90%26.74%100.00%
PORCENTAJE%ACUMULADO0.00%35.37%73.26%100.00%

Cronograma valorizado sto_toribio

Recommended

Recommended

More Related Content

Recently uploaded

Recently uploaded (20)

Featured

Featured (20)

Cronograma valorizado sto_toribio