Вы находитесь на странице: 1из 27

Item

0 01
0 01.01
0 01.01.01
0 01.01.02
0 01.02
0 01.02.01
0 01.02.01.01
0 01.02.01.02
0 01.02.02
0 01.02.02.01
0 01.02.02.02
0 01.02.03
0 01.02.03.01
0 01.03
0 01.03.01
0 01.03.01.01
0 01.03.01.02
0 01.03.01.03
0 01.03.02
0 01.03.02.01
0 01.03.02.02
0 01.03.03
0 01.03.03.01
0 01.03.03.02
0 01.03.03.03
0 01.03.03.04
0 01.04
0 01.04.01
0 01.04.01.01
0 01.04.01.02
0 01.04.02
0 01.04.02.01
0 01.04.02.02
0 01.04.02.03
0 01.04.03
0 01.04.03.01
0 01.04.03.02
0 01.04.03.03
0 01.04.04
0 01.04.04.01
0 02
0 02.01
0 02.01.01
0 02.02
0 02.02.01
0 02.02.02
0 02.03
0 02.03.01
0 02.04
0 02.04.01
0 02.04.02
0 02.05
0 02.05.01
0 02.05.02
0 02.06
0 02.06.01

Descripcin
ESTRUCTURAS
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO
TRAZO NIVELACION Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACIONES
EXCAVACION DE ZANJA PARA CIMIENTOS
EXCAVACION DE ZAPATAS
RELLENOS
RELLENO CON MATERIAL DE LA ZONA
NIVELACION INTERIOR Y APISONADO
ELIMINACION DE MATERIAL EXCEDENTE
ELIMINACION DE MATERIAL EXCEDENTE
OBRAS DE CONCRETO SIMPLE
CIMIENTO Y SOBRECIMIENTO
CIMIENTOS CORRIDOS MEZCLA 1:8 CEMENTO-HORMIGON 30% PIEDRA
SOBRECIMIENTOS CONCRETO F'C=140Kg/cm2
SOBRECIMIENTOS ENCOFRADO Y DESENCOFRADO
FALSO PISO
FALSO PISO e=10cm
PISO PULIDO F'C=140 Kg/cm2 e=5cm
VEREDA EXTERIOR DE CONCRETO
CORTE SUPERFICIAL MANUAL HASTA 0.40 m
AFIRMADO DE 4" PARA VEREDAS
CONCRETO DE VEREDAS F'C=175Kg/cm2 e=20cm
ENCOFRADO Y DESENCOFRADO MANUAL
OBRAS DE CONCRETO ARMADO
ZAPATAS
CONCRETO FC=210 KG/CM2
ACERO FY=4,200 KG/CM2, PARA ZAPATAS
COLUMNAS
CONCRETO F'C=210 KG/CM2 COLUMNAS
ENCOFRADO Y DESENCOFRADO DE COLUMNAS
ACERO FY=4,200 KG/CM2, PARA COLUMNAS
VIGAS
CONCRETO F'C=210 KG/CM2 EN VIGAS
ENCOFRADO Y DESENCOFRADO DE VIGAS
ACERO FY=4,200 KG/CM2, PARA VIGAS
DADO DE CONCRETO
CONCRETO FC=280 KG/CM2
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO KK ARCILLA 18H DE SOGA
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO DE MURO INTERIOR FROTACHADO
TARRAJEO DE MURO EXTERIOR FROTACHADO
CIELORRASOS
CIELO RASO CON DRAYWALL
ZOCALOS Y CONTRAZOCALOS
ZOCALO DE CEMENTO PULIDO
CONTRAZOCALO DE CERAMICO
CUBIERTAS
COBERTURA TIPO TEJA ANDINA
VIGAS DE MADERA
VIDRIOS, CRISTALES Y SIMILARES
CRISTAL CRUDO COLOR BRONCE SISTEMA DIRECTO 6mm

0 02.07
0 02.07.01
0 02.07.02
0 02.07.03
0 02.07.04
0 02.07.05
0 02.07.06
0 02.07.07

INSTALACIONES ELECTRICAS INTERIORES


SALIDA PARA ALUMBRADO EN TECHO
INTERRUPTOR SIMPLE
SALIDA PARA TOMACORRIENTE DOBLE
TUBERIA PVC-P 20MMD
CONDUCTOR LSOH DE 2.5 mm2-ALUMBRADO
CONDUCTOR LSOH DE 4 mm2-TOMACORRIENTE
SUB TABLERO DE DISTRIBUCION

Und. Metrado Precio (S/.)

m2
m2

10.50
10.50

m3
m3

1.08
1.08

m3
m2

0.72
8.79

m3

3.89

m3
m3
m2

1.08
0.51
5.52

m2
m2

7.29
7.29

m3
m2
m2
m2

0.60
1.50
1.50
0.80

m3
kg

0.58
44.12

m3
m2
kg

0.68
21.84
228.10

m3
m2
kg

0.47
6.22
150.34

m3

1.00

m2

23.84

m2
m2

25.92
29.04

m2

7.29

m2
m

1.00
11.20

m2
und

10.80
33.40

m2

0.48

Parcial (S/.)
4,602.97
40.64
1.79
6.72
3.26
33.92
81.15
38.57
17.65
17.80
20.60
20.77
25.70
17.12
8.12
3.49
17.58
16.88
10.87
16.88
1,011.57
454.63
191.19
181.92
223.71
106.56
30.68
166.15
444.47
41.55
264.99
25.85
179.48
112.47
7.73
4.33
10.46
14.75
46.34
66.41
35.20
26.98
3,469.61
362.96
291.19
194.86
3.94
168.10
1,834.17
358.80
228.45
34.97
736.66
3.94
869.06
917.57
302.46
134.97
34.99
209.80
3.94
572.80
354.91
377.65
354.91
2,799.43
1,035.37
46.15 1,035.37
396.61
15.37
200.88
14.36
195.73
234.45
33.73
234.45
72.80
11.72
11.20
5.80
61.60
1,033.46
38.17
409.21
19.42
624.25
26.74
56.70
26.74

pto
pto
pto
m
m
m
und

1.00
1.00
2.00
21.00
7.00
10.00
1.00

65.23
44.83
60.43
7.61
2.15
2.67
180.00

590.92
63.79
43.81
117.98
153.93
14.91
26.50
170.00

CRONOGRAMA VALORIZADO DE OBRA


NOMBRE DE LA TAREA
ESTRUCTURAS
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO
TRAZO NIVELACION Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACIONES
EXCAVACION DE ZANJA PARA CIMIENTOS
EXCAVACION DE ZAPATAS
RELLENOS
RELLENO CON MATERIAL DE LA ZONA
NIVELACION INTERIOR Y APISONADO
ELIMINACION DE MATERIAL EXCEDENTE
ELIMINACION DE MATERIAL EXCEDENTE
OBRAS DE CONCRETO SIMPLE
CIMIENTO Y SOBRECIMIENTO
CIMIENTOS CORRIDOS MEZCLA 1:8 CEMENTO-HORMIGON 30% PIEDRA
SOBRECIMIENTOS CONCRETO F'C=140Kg/cm2
SOBRECIMIENTOS ENCOFRADO Y DESENCOFRADO
FALSO PISO
FALSO PISO e=10cm
PISO PULIDO F'C=140 Kg/cm2 e=5cm
VEREDA EXTERIOR DE CONCRETO
CORTE SUPERFICIAL MANUAL HASTA 0.40 m
AFIRMADO DE 4" PARA VEREDAS
CONCRETO DE VEREDAS F'C=175Kg/cm2 e=20cm
ENCOFRADO Y DESENCOFRADO MANUAL
OBRAS DE CONCRETO ARMADO
ZAPATAS
CONCRETO FC=210 KG/CM2
ACERO FY=4,200 KG/CM2, PARA ZAPATAS
COLUMNAS
CONCRETO F'C=210 KG/CM2 COLUMNAS
ENCOFRADO Y DESENCOFRADO DE COLUMNAS
ACERO FY=4,200 KG/CM2, PARA COLUMNAS
VIGAS
CONCRETO F'C=210 KG/CM2 EN VIGAS
ENCOFRADO Y DESENCOFRADO DE VIGAS
ACERO FY=4,200 KG/CM2, PARA VIGAS
DADO DE CONCRETO
CONCRETO FC=280 KG/CM2
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO KK ARCILLA 18H DE SOGA
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO DE MURO INTERIOR FROTACHADO
TARRAJEO DE MURO EXTERIOR FROTACHADO
CIELORRASOS
CIELO RASO CON DRAYWALL
ZOCALOS Y CONTRAZOCALOS
ZOCALO DE CEMENTO PULIDO
CONTRAZOCALO DE CERAMICO
CUBIERTAS
COBERTURA TIPO TEJA ANDINA
VIGAS DE MADERA
VIDRIOS, CRISTALES Y SIMILARES
CRISTAL CRUDO COLOR BRONCE SISTEMA DIRECTO 6mm
INSTALACIONES ELECTRICAS INTERIORES
SALIDA PARA ALUMBRADO EN TECHO
INTERRUPTOR SIMPLE
SALIDA PARA TOMACORRIENTE DOBLE
TUBERIA PVC-P 20MMD
CONDUCTOR LSOH DE 2.5 mm2-ALUMBRADO
CONDUCTOR LSOH DE 4 mm2-TOMACORRIENTE
SUB TABLERO DE DISTRIBUCION

Und.

Metrado

Precio (S/.)

m2
m2

10.50
10.50

0.64
3.23

m3
m3

1.08
1.08

16.48
19.23

m3
m2

0.72
8.79

11.28
2.00

m3

3.89

4.34

m3
m3
m2

1.08
0.51
5.52

168.44
208.95
30.10

m2
m2

7.29
7.29

36.35
24.62

m3
m2
m2
m2

0.60
1.50
1.50
0.80

7.21
9.83
44.27
33.73

m3
kg

0.58
44.12

335.96
3.81

m3
m2
kg

0.68
21.84
228.10

335.96
33.73
3.81

m3
m2
kg

0.47
6.22
150.34

287.16
33.73
3.81

m3

1.00

354.91

m2

23.84

43.43

m2
m2

25.92
29.04

7.75
6.74

m2

7.29

32.16

m2
m

1.00
11.20

11.20
5.50

m2
und

10.80
33.40

37.89
18.69

m2

0.48

55.70

pto
pto
pto
m
m
m
und

1.00
1.00
2.00
21.00
7.00
10.00
1.00

63.79
43.81
58.99
7.33
2.13
2.65
170.00

Parcial (S/.)
4,857.85
53.03
18.80
34.23
126.60
41.31
19.06
22.25
43.01
12.33
30.68
42.28
42.28
1,099.28
489.93
206.49
114.09
169.35
491.35
302.90
188.45
118.00
4.64
15.69
69.51
28.16
3,578.94
342.72
168.89
173.83
1,906.43
243.98
763.74
898.71
952.14
142.16
217.64
592.34
377.65
377.65
3,938.76
1,100.22
1,100.22
815.40
398.39
417.01
245.89
245.89
76.68
11.72
64.96
1,060.87
412.24
648.63
27.22
27.22
612.48
65.23
44.83
120.86
159.81
15.05
26.70
180.00

L
S/. 48.73
S/. 48.73
S/. 18.80
S/. 29.93

M
S/. 4.31
S/. 4.31

SEMANA 01
M
J
V
S
D
L
M
S/. 197.23 S/. 824.02 S/. 235.35 S/. 154.58 S/. 178.04 S/. 152.98 S/. 324.78

M
S/. 83.34

SEMANA 02
J
V
S/. 426.25 S/. 114.14

S
S/. 114.14

D
S/. 276.56

L
S/. 211.91

M
S/. 625.98

M
S/. 176.72

SEMANA 03
J
S/. 26.48

D
S/. 30.68

L
S/. 42.28

S/. 12.33

S/. 30.68

S/. 42.28

S/. 12.33
S/. 12.33

S/. 30.68

SEMANA 04
M
J
S/. 106.57 S/. 196.33

S
D
S/. 86.39 S/. 124.62

L
S/. 19.71

M
S/. 59.67

SEMANA 05
M
J
S/. 16.07

S/. 106.57 S/. 196.33

S/. 86.39 S/. 124.62

S/. 19.71

S/. 59.67

S/. 16.07

S/. 106.57 S/. 196.33


S/. 106.57 S/. 196.33

S/. 86.39 S/. 102.06

S/. 19.71

S/. 59.67

S/. 16.07

S/. 9.47

S/. 6.22
S/. 53.45

S/. 16.07

S/. 4.31
S/. 41.31
S/. 41.31
S/. 19.06
S/. 22.25

S/. 30.68
S/. 42.28
S/. 42.28
S/. 128.44 S/. 178.04 S/. 152.98
S/. 128.44 S/. 178.04 S/. 152.98
S/. 128.44 S/. 78.05
S/. 83.62
S/. 99.99 S/. 69.36

S/. 30.47
S/. 30.47
S/. 30.47

S/. 86.39 S/. 102.06


S/. 22.56
S/. 4.64

S/. 155.92 S/. 824.02 S/. 235.35


S/. 155.92 S/. 17.91 S/. 142.75
S/. 142.75
S/. 155.92 S/. 17.91
S/. 806.11 S/. 92.60

S/. 806.11

S/. 26.14
S/. 26.14
S/. 26.14

S/. 294.31

S/. 83.34

S/. 426.25

S/. 114.14

S/. 114.14

S/. 276.56

S/. 211.91

S/. 613.65

S/. 176.72

S/. 26.48

S/. 426.25

S/. 114.14

S/. 114.14

S/. 114.14

S/. 114.14

S/. 276.56
S/. 167.36
S/. 109.20

S/. 76.62
S/. 76.62

S/. 426.25

S/. 135.29

S/. 613.65

S/. 176.72
S/. 115.68

S/. 26.48
S/. 26.48

S/. 135.29

S/. 82.35
S/. 531.30

S/. 17.92

S/. 10.24

S/. 210.50 S/. 604.91 S/. 12.05

S/. 52.91

S/. 3.63

S/. 47.26 S/. 225.05

S/. 12.05

S/. 52.91

S/. 3.63
S/. 3.63

S/. 39.17 S/. 206.72


S/. 39.17 S/. 206.72
S/. 8.09
S/. 8.09

S/. 12.05

S/. 52.91

S/. 92.60

S/. 294.31
S/. 294.31
S/. 920.15
S/. 920.15
S/. 920.15

S/. 83.34
S/. 83.34
S/. 90.03
S/. 90.03
S/. 90.03

S/. 90.03
S/. 90.03
S/. 90.03

S/. 61.04

S/. 463.05

S/. 545.88

S/. 51.94

S/. 210.50 S/. 604.91


S/. 113.15 S/. 285.24
S/. 97.34 S/. 319.67

S/. 463.05
S/. 463.05

S/. 545.88
S/. 360.30
S/. 185.58

S/. 51.94
S/. 51.94

S/. 195.77

S/. 144.04 S/. 108.84


S/. 39.48

S/. 77.25
S/. 25.75

S/. 69.36

S/. 51.50

S/. 15.77

S/. 144.04

S/. 180.00

S/. 50.08

S/. 21.45

S/. 26.98

S/. 17.85

S/. 23.10

S/. 3.60

S/. 12.50

S/. 18.33
S/. 18.33
S/. 2.56

S/. 12.50

S/. 2.56

DIAGRAMA DE CURVA "S" Avance Programado


S/.10,000.00

S/.9,000.00

S/.8,000.00

S/.7,000.00

S/.6,000.00

COSTO ACUMULADO

S/.5,000.00

S/.4,000.00

S/.3,000.00

S/.2,000.00

S/.1,000.00

S/.0.00

10

15

20

DIAS

25

30

35

40

Nombre de tarea

Trabajo

Duracin Comienzo Fin

lun
sb
319.65
30 das 03/08/1 05/09/1
horas
5
5
lun
lun
INICIO
0 horas 0 das
03/08/1 03/08/1
5
5
lun
mi
150.33
ESTRUCTURAS
27 das 03/08/1 02/09/1
horas
5
5
lun
mar
TRABAJOS
2.82
2 das 03/08/1 04/08/1
PRELIMINARES
horas
5
5
lun
lun
Limpieza de
2.32
1 da
03/08/1 03/08/1
Terreno
horas
5
5
lun
mar
Trazo Niveles y
0.5
1 da
03/08/1 04/08/1
Replanteo
horas
5
5
lun
lun
MOVIMIENTO
9.73
19 das 03/08/1 24/08/1
DE TIERRAS
horas
5
5
mi
mi
5.35
1 da
05/08/1 05/08/1
EXCAVACIONES
horas
5
5
Excavacion
mi
mi
2.47
de zanjas para
05/08/1 05/08/1
1 da
horas
cimientos
5
5
mi
mi
Excavacion
2.88
1 da
05/08/1 05/08/1
de zapatas
horas
5
5
mar
dom
3.9
RELLENOS
5 das 18/08/1 23/08/1
horas
5
5
mar
mar
Relleno con
1.27
1 da
18/08/1 18/08/1
Material de la Zona
horas
5
5
dom
dom
Nivelacion
2.63
1 da
23/08/1 23/08/1
Interior y Apisonado
horas
5
5
ELIMINACION
lun
lun
0.48
19 das 03/08/1 24/08/1
DE MATERIAL
horas
EXCEDENTE
5
5
Eliminacion
lun
lun
0.48
de Material
1 da
24/08/1 24/08/1
horas
Excedente
5
5
lun
mi
OBRAS DE
55.42
27 das 03/08/1 02/09/1
CONCRETO SIMPLE
horas
5
5
sb
mar
CIMIENTOS Y
19.1
2 das 08/08/1 11/08/1
SOBRECIMIENTOS
horas
5
5
Cimiento
sb
dom
8.3
Corrido C:H;
1 da
08/08/1 09/08/1
horas
1:8+30% P.M.8"
5
5
lun
mar
3.22
Sobrecimiento
1 da
10/08/1 11/08/1
horas
Concreto F'c=140
5
5
kg/cm2
dom
lun
Sobrecimiento
7.58
1 da
09/08/1 10/08/1
Encofrado y
horas
5
5
Desencofrado
mi
dom
32.1
FALSO PISO
3 das 26/08/1 30/08/1
horas
5
5
HABILITACION DE
CASETA

Falso Piso
e=10 cm
Piso Pulido
F'c=140 kg/cm2 e=5
cm
VEREDA
EXTERIOR DE
CONCRETO
Corte
Superficial Manual
hasta 0.40 m
Afirmado de
4" para Veredas
Concrete de
Veredas f'c=175
kg/cm2 e=20 cm
Encofrado y
Desencofrado Normal
OBRAS DE
CONCRETO
ARMADO
ZAPATAS
Concreto
F'c=210 kg/cm2
Acero en
Zapatas
COLUMNAS
Concreto
f'c=210 kg/cm2
Encofrado y
Desencofrado Normal
Acero en
Columnas
VIGAS
Concreto en
Vigas F'c=210
kg/cm2
Encofrado y
Desencofrado Normal
Acero en
Vigas
DADO DE
CONCRETO
Concreto
f'c=280 kg/cm2
ARQUITECTURA

20.43
1 da
horas
11.67
1 da
horas

mi
jue
26/08/1 27/08/1
5
5
sb
dom
29/08/1 30/08/1
5
5
lun
mi

4.22
27 das 03/08/1 02/09/1
horas
5
5
dom
dom
0.6
1 da
30/08/1 30/08/1
horas
5
5
lun
mar
0.6
1 da
31/08/1 01/09/1
horas
5
5
mar
mi
1.92
1 da
01/09/1 02/09/1
horas
5
5
dom
lun
1.1
1 da
30/08/1 31/08/1
horas
5
5
mi
jue
82.38
13 das 05/08/1 20/08/1
horas
5
5
mi
sb
4.37
3 das 05/08/1 08/08/1
horas
5
5
vie
sb
2.6
1 da
07/08/1 08/08/1
horas
5
5
mi
jue
1.77
1 da
05/08/1 06/08/1
horas
5
5
jue
lun
51.68
9 das 06/08/1 17/08/1
horas
5
5
dom
lun
7.62
1 da
16/08/1 17/08/1
horas
5
5
jue
dom
34.95
3 das
13/08/1 16/08/1
horas
5
5
jue
vie
9.12
1 da
06/08/1 07/08/1
horas
5
5
lun
jue
17.53
3 das 17/08/1 20/08/1
horas
5
5
mi
jue
2.63
19/08/1 20/08/1
1 da
horas
5
5
lun
mar
8.88
1 da
17/08/1 18/08/1
horas
5
5
mar
mi
6.02
1 da
18/08/1 19/08/1
horas
5
5
mar
mi
8.8
1 da
11/08/1 12/08/1
horas
5
5
mar
mi
8.8
1 da
11/08/1 12/08/1
horas
5
5
lun
sb
148.4
30 das 03/08/1 05/09/1
horas
5
5

MUROS Y
TABIQUES DE
ALBAILERIA
REVOQUES
ENLUCIDOS Y
MOLDURAS
Tarrajeo de
Muro Interior
frotachado
Tarrajeo de
Muro Exterior
frotachado
CIELORRASOS
Cielorraso con
sistema Drywall e= 5
cm
ZOCALOS Y
CONTRAZOCALOS
Zocalo de
Cemento Pulido
h=0.10 m
Contrazocalo de
Ceramico color Claro
h= 0.30 m

19.07
2 das
horas
71.45
1 da
horas
33.7
1 da
horas
37.75
1 da
horas
23.33
1 da
horas
23.33
1 da
horas
6.45
4 das
horas
0.85
1 da
horas
5.6
1 da
horas

CUBIERTAS

27.13
2 das
horas

Cobertura Tipo
Teja Andina

5.77
1 da
horas

Vigas de
Madera
VIDRIOS,
CRISTALES Y
SIMILARES
Cistal Crudo
Color Bronce Sistema
Directo 6 mm
INSTALACIONES
ELECTRICAS
INTERIORES
Salida de

21.38
1 da
horas

Alumbrado para
Techo
Interruptor
Simple
Salida para
Tomacorriente Doble
Tuberia PVC-P20MMD
Conducto LSOH
DE 2.5 mm2ALUMBRADO
Conducto LSOH
DE 4 mm2
(Tomacorrientes)

mar
jue
11/08/1 13/08/1
5
5
vie
sb
28/08/1 29/08/1
5
5
vie
sb
28/08/1 29/08/1
5
5
vie
sb
28/08/1 29/08/1
5
5
jue
vie
03/09/1 04/09/1
5
5
jue
vie
03/09/1 04/09/1
5
5
dom
jue
30/08/1 03/09/1
5
5
mi
jue
02/09/1 03/09/1
5
5
dom
lun
30/08/1 31/08/1
5
5
jue
sb
20/08/1 22/08/1
5
5
vie
sb
21/08/1 22/08/1
5
5
jue
vie
20/08/1 21/08/1
5
5
lun
sb

0.97
30 das 03/08/1 05/09/1
horas
5
5
vie
sb
0.97
1 da
04/09/1 05/09/1
horas
5
5
mar
sb
20.92
11 das 25/08/1 05/09/1
horas
5
5
jue
vie
2.8
27/08/1 28/08/1
1 da
horas
5
5
lun
mar
2 horas 1 da
31/08/1 01/09/1
5
5
jue
vie
5.6
1 da
27/08/1 28/08/1
horas
5
5
mar
mi
1.85
1 da
25/08/1 26/08/1
horas
5
5
jue
vie
0.28
1 da
03/09/1 04/09/1
horas
5
5
lun
mar
0.4
1 da
31/08/1 01/09/1
horas
5
5

Sub Tablero de
Distribucion
FIN

8 horas 1 da
0 horas 0 das

mar
mar
25/08/1 25/08/1
5
5
sb
sb
05/09/1 05/09/1
5
5

S/. 48.73

S/. 53.04

S/. 48.73

S/. 4.31

S/. 197.23

S/. 824.02

S/. 235.35

S/. 154.58

S/. 178.04

S/. 152.98 S/. 1,244.93

S/. 48.73

S/. 4.31

S/. 197.23

S/. 824.02

S/. 235.35

S/. 154.58

S/. 178.04

S/. 152.98

S/. 324.78

S/. 48.73

S/. 4.31

S/. 128.44

S/. 178.04

S/. 152.98

S/. 30.47

S/. 128.44

S/. 178.04

S/. 152.98

S/. 30.47

S/. 128.44

S/. 78.05

S/. 83.62

S/. 30.47

S/. 18.80

S/. 29.93

S/. 250.27 S/. 1,074.29 S/. 1,309.64 S/. 1,464.22 S/. 1,642.26 S/. 1,795.24 S/. 3,040.17 S/. 3,213.54

S/. 4.31

S/. 41.31

S/. 41.31

S/. 19.06

S/. 22.25

S/. 99.99

S/. 69.36

S/. 173.37

S/. 83.34

S/. 155.92

S/. 824.02

S/. 235.35

S/. 26.14

S/. 155.92

S/. 17.91

S/. 142.75

S/. 26.14

S/. 142.75

S/. 26.14

S/. 155.92

S/. 294.31

S/. 83.34

S/. 294.31

S/. 83.34

S/. 294.31

S/. 83.34

S/. 920.15

S/. 90.03

S/. 17.91

S/. 806.11

S/. 92.60

S/. 806.11

S/. 92.60

S/. 920.15

S/. 90.03

S/. 3,729.82 S/. 3,843.96 S/. 3,958.10 S/. 4,234.66 S/. 4,446.57 S/. 5,072.55 S/. 5,249.27 S/. 5,738.80 S/. 6,284.68 S/. 6,336.62
S/. 516.28

S/. 114.14

S/. 114.14

S/. 276.56

S/. 211.91

S/. 625.98

S/. 176.72

S/. 489.53

S/. 426.25

S/. 114.14

S/. 114.14

S/. 276.56

S/. 211.91

S/. 625.98

S/. 176.72

S/. 26.48

S/. 12.33

S/. 12.33

S/. 12.33

S/. 545.88

S/. 51.94

S/. 426.25

S/. 114.14

S/. 114.14

S/. 276.56

S/. 211.91

S/. 426.25

S/. 114.14

S/. 114.14

S/. 276.56

S/. 76.62

S/. 167.36

S/. 76.62

S/. 426.25

S/. 114.14

S/. 114.14

S/. 613.65

S/. 176.72

S/. 26.48

S/. 613.65

S/. 176.72

S/. 26.48

S/. 115.68

S/. 26.48

S/. 109.20

S/. 135.29

S/. 135.29

S/. 82.35

S/. 531.30

S/. 90.03

S/. 61.04

S/. 463.05

S/. 545.88

S/. 51.94

S/. 90.03

S/. 463.05

S/. 463.05

S/. 545.88

S/. 51.94

S/. 360.30

S/. 51.94

S/. 185.58

S/. 6,367.30 S/. 6,409.58 S/. 6,605.35 S/. 6,855.96 S/. 7,161.13 S/. 7,448.88 S/. 8,140.18 S/. 8,276.85 S/. 8,399.55 S/. 8,480.67
S/. 30.68

S/. 42.28

S/. 30.68

S/. 42.28

S/. 30.68

S/. 42.28

S/. 195.77

S/. 250.61

S/. 305.17

S/. 106.57

S/. 287.75

S/. 691.30

S/. 136.67

S/. 122.70

S/. 81.12

S/. 196.33

S/. 86.39

S/. 124.62

S/. 19.71

S/. 59.67

S/. 106.57

S/. 196.33

S/. 86.39

S/. 124.62

S/. 19.71

S/. 59.67

S/. 106.57

S/. 196.33

S/. 86.39

S/. 102.06

S/. 30.68

S/. 30.68

S/. 42.28

S/. 42.28

S/. 106.57

S/. 196.33

S/. 86.39

S/. 102.06

S/. 22.56

S/. 19.71

S/. 59.67

S/. 9.47

S/. 6.22

S/. 4.64

S/. 53.45

S/. 210.50

S/. 604.91

S/. 17.92

S/. 10.24

S/. 12.05

S/. 52.91

S/. 195.77

S/. 144.04

S/. 604.91

S/. 113.15

S/. 285.24

S/. 97.34

S/. 319.67

S/. 108.84

S/. 77.25

S/. 39.48

S/. 25.75

S/. 69.36

S/. 15.77

S/. 210.50

S/. 12.05

S/. 52.91

S/. 12.05

S/. 52.91

S/. 50.08

S/. 21.45

S/. 26.98

S/. 17.85

S/. 23.10

S/. 3.60

S/. 51.50

S/. 144.04

S/. 180.00

S/. 8,500.37 S/. 8,560.12 S/. 8,787.73 S/. 8,796.62


S/. 19.70

S/. 16.07

S/. 16.07

S/. 59.75

S/. 227.61

S/. 8.89

S/. 16.07

S/. 16.07

S/. 3.63

S/. 47.26

S/. 225.05

S/. 8.89

S/. 39.17

S/. 206.72

S/. 39.17

S/. 206.72

S/. 3.63

S/. 8.09

S/. 3.63

S/. 8.09

S/. 18.33

S/. 8.89

S/. 18.33

S/. 8.89

S/. 12.50

S/. 2.56

S/. 12.50

S/. 2.56

CRONOGRAMA VALORIZADO DE OBRA


NOMBRE DE LA TAREA
ESTRUCTURAS
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO
TRAZO NIVELACION Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACIONES
EXCAVACION DE ZANJA PARA CIMIENTOS
EXCAVACION DE ZAPATAS
RELLENOS
RELLENO CON MATERIAL DE LA ZONA
NIVELACION INTERIOR Y APISONADO
ELIMINACION DE MATERIAL EXCEDENTE
ELIMINACION DE MATERIAL EXCEDENTE
OBRAS DE CONCRETO SIMPLE
CIMIENTO Y SOBRECIMIENTO
CIMIENTOS CORRIDOS MEZCLA 1:8 CEMENTO-HORMIGON 30% PIEDRA
SOBRECIMIENTOS CONCRETO F'C=140Kg/cm2
SOBRECIMIENTOS ENCOFRADO Y DESENCOFRADO
FALSO PISO
FALSO PISO e=10cm
PISO PULIDO F'C=140 Kg/cm2 e=5cm
VEREDA EXTERIOR DE CONCRETO
CORTE SUPERFICIAL MANUAL HASTA 0.40 m
AFIRMADO DE 4" PARA VEREDAS
CONCRETO DE VEREDAS F'C=175Kg/cm2 e=20cm
ENCOFRADO Y DESENCOFRADO MANUAL
OBRAS DE CONCRETO ARMADO
ZAPATAS
CONCRETO FC=210 KG/CM2
ACERO FY=4,200 KG/CM2, PARA ZAPATAS
COLUMNAS
CONCRETO F'C=210 KG/CM2 COLUMNAS
ENCOFRADO Y DESENCOFRADO DE COLUMNAS
ACERO FY=4,200 KG/CM2, PARA COLUMNAS
VIGAS
CONCRETO F'C=210 KG/CM2 EN VIGAS
ENCOFRADO Y DESENCOFRADO DE VIGAS
ACERO FY=4,200 KG/CM2, PARA VIGAS
DADO DE CONCRETO
CONCRETO FC=280 KG/CM2
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO KK ARCILLA 18H DE SOGA
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO DE MURO INTERIOR FROTACHADO
TARRAJEO DE MURO EXTERIOR FROTACHADO
CIELORRASOS
CIELO RASO CON DRAYWALL
ZOCALOS Y CONTRAZOCALOS
ZOCALO DE CEMENTO PULIDO
CONTRAZOCALO DE CERAMICO
CUBIERTAS
COBERTURA TIPO TEJA ANDINA
VIGAS DE MADERA
VIDRIOS, CRISTALES Y SIMILARES
CRISTAL CRUDO COLOR BRONCE SISTEMA DIRECTO 6mm
INSTALACIONES ELECTRICAS INTERIORES
SALIDA PARA ALUMBRADO EN TECHO
INTERRUPTOR SIMPLE
SALIDA PARA TOMACORRIENTE DOBLE
TUBERIA PVC-P 20MMD
CONDUCTOR LSOH DE 2.5 mm2-ALUMBRADO
CONDUCTOR LSOH DE 4 mm2-TOMACORRIENTE
SUB TABLERO DE DISTRIBUCION

Und.

Metrado

Precio (S/.)

m2
m2

10.50
10.50

1.79
3.26

m3
m3

1.08
1.08

17.65
20.60

m3
m2

0.72
8.79

17.12
3.49

m3

3.89

10.87

m3
m3
m2

1.08
0.51
5.52

191.19
223.71
30.68

m2
m2

7.29
7.29

41.55
25.85

m3
m2
m2
m2

0.60
1.50
1.50
0.80

7.73
10.46
46.34
35.20

m3
kg

0.58
44.12

291.19
3.94

m3
m2
kg

0.68
21.84
228.10

358.80
34.97
3.94

m3
m2
kg

0.47
6.22
150.34

302.46
34.99
3.94

m3

1.00

377.65

m2

23.84

46.15

m2
m2

25.92
29.04

15.37
14.36

m2

7.29

33.73

m2
m

1.00
11.20

11.72
5.80

m2
und

10.80
33.40

38.17
19.42

m2

0.48

56.70

pto
pto
pto
m
m
m
und

1.00
1.00
2.00
21.00
7.00
10.00
1.00

65.23
44.83
60.43
7.61
2.15
2.67
180.00

Parcial (S/.)
4,857.85
53.03
18.80
34.23
126.60
41.31
19.06
22.25
43.01
12.33
30.68
42.28
42.28
1,099.28
489.93
206.49
114.09
169.35
491.35
302.90
188.45
118.00
4.64
15.69
69.51
28.16
3,578.94
342.72
168.89
173.83
1,906.43
243.98
763.74
898.71
952.14
142.16
217.64
592.34
377.65
377.65
3,938.76
1,100.22
1,100.22
815.40
398.39
417.01
245.89
245.89
76.68
11.72
64.96
1,060.87
412.24
648.63
27.22
27.22
612.48
65.23
44.83
120.86
159.81
15.05
26.70
180.00

L
S/. 48.73
S/. 48.73
S/. 18.80
S/. 29.93

M
S/. 4.31
S/. 4.31

SEMANA 01
M
J
V
S
D
L
M
S/. 197.23 S/. 824.02 S/. 235.35 S/. 154.58 S/. 178.04 S/. 152.98 S/. 324.78

M
S/. 83.34

SEMANA 02
J
V
S/. 426.25 S/. 114.14

S
S/. 114.14

D
###

L
S/. 211.91

M
S/. 625.98

M
S/. 176.72

SEMANA 03
J
S/. 26.48

D
S/. 30.68

L
S/. 42.28

S/. 12.33

S/. 30.68

S/. 42.28

S/. 12.33
S/. 12.33

S/. 30.68

SEMANA 04
M
J
S/. 106.57 S/. 196.33

S
D
L
S/. 86.39 S/. 124.62 S/. 19.71

M
S/. 59.67

SEMANA 05
M
J
S/. 16.07

S/. 106.57 S/. 196.33

S/. 86.39 S/. 124.62 S/. 19.71

S/. 59.67

S/. 16.07

S/. 106.57 S/. 196.33


S/. 106.57 S/. 196.33

S/. 86.39 S/. 102.06

S/. 59.67

S/. 16.07

S/. 6.22
S/. 53.45

S/. 16.07

S/. 4.31
S/. 41.31
S/. 41.31
S/. 19.06
S/. 22.25

S/. 30.68
S/. 42.28
S/. 42.28
S/. 128.44 S/. 178.04 S/. 152.98
S/. 128.44 S/. 178.04 S/. 152.98
S/. 128.44 S/. 78.05
S/. 83.62
S/. 99.99 S/. 69.36

S/. 30.47
S/. 30.47
S/. 30.47

S/. 86.39 S/. 102.06


S/. 22.56 S/. 19.71
S/. 4.64
S/. 9.47

S/. 155.92 S/. 824.02 S/. 235.35


S/. 155.92 S/. 17.91 S/. 142.75
S/. 142.75
S/. 155.92 S/. 17.91
S/. 806.11 S/. 92.60

S/. 806.11

S/. 26.14
S/. 26.14
S/. 26.14

S/. 294.31

S/. 83.34

S/. 426.25

S/. 114.14

S/. 114.14

###

S/. 211.91

S/. 613.65

S/. 176.72

S/. 26.48

S/. 426.25

S/. 114.14

S/. 114.14

S/. 114.14

S/. 114.14

###
###
###

S/. 76.62
S/. 76.62

S/. 426.25

S/. 135.29

S/. 613.65

S/. 176.72
S/. 115.68

S/. 26.48
S/. 26.48

S/. 135.29

S/. 82.35
S/. 531.30

S/. 17.92

S/. 10.24

S/. 210.50 S/. 604.91 S/. 12.05

S/. 52.91

S/. 3.63

S/. 47.26 S/. 225.05

S/. 12.05

S/. 52.91

S/. 3.63
S/. 3.63

S/. 39.17 S/. 206.72


S/. 39.17 S/. 206.72
S/. 8.09
S/. 8.09

S/. 12.05

S/. 52.91

S/. 92.60

S/. 294.31
S/. 294.31
S/. 920.15
S/. 920.15
S/. 920.15

S/. 83.34
S/. 83.34
S/. 90.03
S/. 90.03
S/. 90.03

S/. 90.03
S/. 90.03
S/. 90.03

S/. 61.04

S/. 463.05

S/. 545.88

S/. 51.94

S/. 210.50 S/. 604.91


S/. 113.15 S/. 285.24
S/. 97.34 S/. 319.67

S/. 463.05
S/. 463.05

S/. 545.88
S/. 360.30
S/. 185.58

S/. 51.94
S/. 51.94

S/. 195.77 S/. 144.04 S/. 108.84


S/. 39.48

S/. 77.25
S/. 25.75

S/. 69.36

S/. 51.50

S/. 15.77

S/. 180.00

S/. 50.08

S/. 21.45

S/. 26.98

S/. 17.85

S/. 23.10

S/. 3.60

S/. 12.50

S/. 18.33
S/. 18.33
S/. 2.56

S/. 12.50

S/. 2.56

S/. 144.04