Вы находитесь на странице: 1из 16

Nombre de tarea

INICIO DE LA OBRA
MASISEA S/.280,446.50
OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES S/.8,416.86
TRABAJOS PROVISIONALES S/.8,416.86
ALQUILER DE LOCAL PARA ALMACEN Y OFICINA S/.586.96
CARTEL DE IDENTIFICACION DE OBRA 4.80 X 3.60 UNA CARA S/.1,275.36
MOVILIZACION Y DESMOVILIZACION DE EQUIPO PESADO S/.6,554.54
PAVIMENTO S/.198,116.02
TRABAJOS PRELIMINARES S/.7,223.27
LIMPIEZA DE TERRENO MANUAL S/.2,624.88
TRAZO NIVELES Y REPLANTEO PRELIMINAR S/.4,598.39
MOVIMIENTO DE TIERRAS S/.16,232.55
CORTE DE TERRENO A NIVEL DE SUBRASANTE S/.9,750.56
PERFILADO Y COMPACTACION DE LA SUB RASANTE S/.6,481.99
ELIMINACION DE MATERIAL EXCEDENTE A BOTADERO
BASE GRANULAR E=0.20M S/.33,653.20
BASE GRANULAR E=0.20 m S/.33,653.20
PAVIMENTO RIGIDO E=0.175M S/.137,696.69
PAVIMENTO DE CONCRETO f'c=210 kg/cm2 E=0.175 M S/.66,937.18
ENCOFRADO Y DESENCOFRADO DE PAVIMENTO RIGIDO S/.3,993.24
SUMINISTRO E INSTALACION DE GEOTEXTIL NO TEJIDO GRAMAJE
N°200 S/.12,557.41
SUMINISTRO E INSTALACION DE GEOMALLA BIAXIAL EXTRUIDA
S/.22,871.27
ACERO GRADO 36 Fy=2520 kg/cm2 LISO Ø 3/4" L=0.41m @ 0.30m,
C/TUB + PINT., BASTONES EN JUNTAS S/.2,096.21
ACERO GRADO 60 Fy=4200 kg/cm2 CORRUGADO Ø 5/8" L=0.85m @
0.60M, BASTONES EN JUNTAS LONGITUDINAL S/.2,411.91
ACERO GRADO 60 Fy=4200 kg/cm2 CORRUGADO DE 3/8" S/.24,662.26
CURADO DE LOSAS DE CONCRETO C/ADITIVO S/.2,167.21
JUNTAS S/.2,915.56
JUNTA TIPO 1 DE EXPANSION CONTRA OBRAS ESTRUCTURALES
EXISTENTES E=12.70 MM, H=40 MM S/.4.01
JUNTA TIPO 2 DE CONTRACCION E=6MM, H=40MM, (MATERIAL
ASFALTICO) S/.430.96
JUNTA TIPO 3 DE DILATACION E=12.7 MM, H=40MM, (MATERIAL
ASFALTICO + TECKNOPORT) S/.260.59
JUNTA TIPO 4 DE EXPANSION E=12.7 MM, H=40MM, (MATERIAL
ASFALTICO + TECKNOPORT) S/.539.78
JUNTA TIPO 6 DE DILATACION Y TRANSICION E=15MM, (MATERIAL
ASFALTICO + TECKNOPORT) S/.1,490.99
JUNTA TIPO 7 (CANALETA- PAVIMENTO) S/.189.23
SEÑALIZACION
PINTURA DE PASE PEATONAL COLOR BLANCO
PINTURA DIRECCIONAL DE TRANSITO COLOR BLANCO
PINTURA DE SEÑAL PREVENTIVA COLOR BLANCO
PINTURA DE LINEAS CONTINUAS COLOR AMARILLO EN PAVIMENTO

VARIOS S/.394.75
NIVELACION DE TAPA DE BUZONES S/.394.75
VEREDAS
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO NIVELES Y REPLANTEO PRELIMINAR
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL DE TERRENO
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO
REFINE, NIVELACION Y COMPACTACION
CONFORMACION, NIVELACION Y COMPACTADO DE BASE
GRANULAR EN VEREDAS
ELIMINACION DE MATERIAL EXCEDENTE A BOTADERO
OBRAS DE CONCRETO SIMPLE
CONCRETO Fc=175 KG/CM2 EN VEREDAS
ENCOFRADO Y DESENCOFRADO EN VEREDAS
CURADO DE VEREDAS C/ADITIVO
BRUÑADO EN VEREDAS
JUNTA DE DILATACION E=12.5MM EN VEREDAS CON SELLO DE
POLIUTERANO
MARTILLOS
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO NIVELES Y REPLANTEO PRELIMINAR
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL DE TERRENO
REFINE, NIVELACION Y COMPACTACION
CONFORMACION, NIVELACION Y COMPACTADO DE BASE
GRANULAR EN MARTILLOS
ELIMINACION DE MATERIAL EXCEDENTE A BOTADERO
OBRAS DE CONCRETO SIMPLE
CONCRETO F'C=175 KG/CM2 EN MARTILLOS
ENCOFRADO Y DESENCOFRADO EN MARTILLOS
CURADO DE MARTILLOS DE CONCRETO C/ADITIVO
BRUÑADO DE MARTILLOS
RAMPAS
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO NIVELES Y REPLANTEO PRELIMINAR
OBRAS DE CONCRETO SIMPLE
CONCRETO Fc=175 KG/CM2 EN RAMPAS
ENCOFRADO Y DESENCOFRADO EN RAMPAS
CURADO DE RAMPAS C/ADITIVO
BRUÑADO EN RAMPAS
SISTEMA DE DRENAJE PLUVIAL SUPERFICIAL S/.16,709.79
CUNETAS LATERALES S/.16,709.79
TRABAJOS PRELIMINARES S/.496.27
LIMPIEZA DE TERRENO MANUAL S/.205.64
TRAZO NIVELES Y REPLANTEO PRELIMINAR S/.290.63
MOVIMIENTO DE TIERRAS S/.12,830.02
EXCAVACION MANUAL DE TERRENO S/.6,927.06
REFINE, NIVELACION Y COMPACTACION EN FONDO DE ZANJA
S/.508.61
ELIMINACION DE MATERIAL EXCEDENTE A BOTADERO S/.5,394.35
OBRAS DE CONCRETO ARMADO S/.3,383.50
SOLADO DE CONCRETO Fc=100KG/CM2, E=0.05M S/.3,383.50
CONCRETO F'C=210 KG/CM2 EN CUNETAS LATERALES
ENCOFRADO Y DESENCOFRADO EN CUNETAS LATERALES
ACERO GRADO 60 Fy=4200 kg/cm2
JUNTA DE DILATACION CON WATERSTOP E=4" PROVISION Y
COLOCACION

CURADO EN CANALETAS ABIERTAS DE CONCRETO C/ADITIVO

SEÑALIZACION
PINTADO DE CUNETA DE CONCRETO
CUNETAS DE CRUCE - TECHADAS
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO NIVELES Y REPLANTEO PRELIMINAR
OBRAS DE CONCRETO ARMADO
SOLADO DE CONCRETO Fc=100KG/CM2, E=0.05M
CONCRETO F'C=210 KG/CM2 EN CUNETAS DE CRUCE
ENCOFRADO Y DESENCOFRADO EN CUNETAS DE CRUCE
ACERO GRADO 60 Fy=4200 kg/cm2
JUNTA DE DILATACION CON WATERSTOP E=4" PROVISION Y
COLOCACION
REJILLA SUMIDERO DE FIERRO (0.70 X 0.53) C/MARCO 3" X 2" X
3/16" Y REJAS DE PLATINA DE 2 1/2" X 3/16"
CURADO DE CUNETAS DE CRUCE DE CONCRETO C/ADITIVO
AREAS VERDES
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO NIVELES Y REPLANTEO PRELIMINAR
MOVIMIENTO DE TIERRAS
CORTE DE TERRENO PARA AREA VERDE
EXCAVACION MANUAL DE HOYOS P/PLANTONES
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO
ELIMINACION DE MATERIAL EXCEDENTE A BOTADERO
GRASS
SEMBRADO DE PLANTONES ORNAMENTALES
SEMBRADO DE GRASS
SEGURIDAD Y SALUD S/.924.78
SEÑALIZACION TEMPORAL DE SEGURIDAD S/.585.45
CAPACITACION EN SEGURIDAD Y SALUD S/.339.33
MITIGACION Y CONTROL DE IMPACTO AMBIENTAL S/.2,155.57
MITIGACION DE PARTICULAS SUSPENDIDAS DURANTE EJEC. DE OBRA
S/.1,155.57
COLOCACION DE BASUREROS EN DISTINTOS PUNTOS DE LA OBRA
S/.1,000.00
VARIOS
LIMPIEZA FINAL DE OBRA
FLETE S/.54,123.48
TRANSPORTE DE MATERIALES, EQUIPOS Y HERRAMIENTAS S/.54,123.48
FIN DE LA OBRA
S/.828,879.0 S/.1,007,586 S/.593,509.6 S/.4,543.45 280,446.50 828,879.04 1,007,586.39
S/.10,580.00 S/.10,580.00 S/.10,580.00 S/.52.90
S/.10,580.00 S/.10,580.00 S/.10,580.00 S/.52.90
S/.869.57 S/.869.57 S/.869.57 S/.4.35 586.96 869.57 869.57
1,275.36
S/.9,710.43 S/.9,710.43 S/.9,710.43 S/.48.55 6,554.54 9,710.43 9,710.43
S/.478,003.7 S/.455,096.9 S/.135,880.69
S/.7,224.77
S/.2,819.31 2,624.88 2,819.31
S/.4,405.46 4,598.39 4,405.46
S/.68,070.82 S/.71,681.90
S/.12,068.88 9,750.56 12,068.88
S/.9,850.58 6,481.99 9,850.58
S/.46,151.36 S/.71,681.90 46,151.36 71,681.90
S/.60,636.40 S/.51,237.76
S/.60,636.40 S/.51,237.76 33,653.20 60,636.40 51,237.76
S/.330,791.6 S/.320,897.1 S/.111,296.99
S/.188,555.4 S/.188,555.4 S/.83,907.17 66,937.18 188,555.44 188,555.44
S/.10,109.46 S/.10,109.46 S/.4,094.33 3,993.24 10,109.46 10,109.46

S/.22,625.96 S/.19,118.93 12,557.41 22,625.96 19,118.93

S/.41,209.49 S/.34,822.02 22,871.27 41,209.49 34,822.02

S/.4,413.07 S/.4,413.07 S/.1,434.25 2,096.21 4,413.07 4,413.07

S/.5,077.70 S/.5,077.70 S/.1,650.25 2,411.91 5,077.70 5,077.70


S/.51,920.54 S/.51,920.54 S/.16,874.18 24,662.26 51,920.54 51,920.54
S/.6,880.02 S/.6,880.02 S/.3,336.81 2,167.21 6,880.02 6,880.02
S/.9,255.77 S/.9,255.77 S/.4,489.04

S/.12.74 S/.12.74 S/.6.18 4.01 12.74 12.74

S/.1,368.14 S/.1,368.14 S/.663.55 430.96 1,368.14 1,368.14

S/.827.28 S/.827.28 S/.401.23 260.59 827.28 827.28

S/.1,713.59 S/.1,713.59 S/.831.09 539.78 1,713.59 1,713.59

S/.4,733.29 S/.4,733.29 S/.2,295.64 1,490.99 4,733.29 4,733.29


S/.600.73 S/.600.73 S/.291.35 189.23 600.73 600.73
S/.19,679.67
S/.4,093.09
S/.325.50
S/.557.22
S/.14,703.86
S/.2,024.33 S/.2,024.33 S/.414.99
S/.2,024.33 S/.2,024.33 S/.414.99 394.75 2,024.33 2,024.33
S/.126.35 S/.85,196.57 S/.170,505.35
S/.126.35 S/.2,523.30 S/.1,387.63
S/.71.31 S/.950.81 S/.499.17 71.31 950.81
S/.55.04 S/.1,572.49 S/.888.46 55.04 1,572.49
S/.36,204.19 S/.66,689.88
S/.17,271.27 S/.17,561.54 17,271.27
S/.1,334.00 S/.1,550.33 1,334.00
S/.2,715.16 S/.3,155.45 2,715.16

S/.14,883.76 S/.17,297.35 14,883.76


S/.27,125.21
S/.46,469.08 S/.102,427.84
S/.30,733.49 S/.73,154.37 30,733.49
S/.8,548.52 S/.11,370.36 8,548.52
S/.1,413.04 S/.3,969.98 1,413.04
S/.5,333.03 S/.12,694.13 5,333.03

S/.441.00 S/.1,239.00 441.00


S/.23,050.71 S/.36,001.96 S/.3,363.33
S/.693.03 S/.285.28
S/.268.80 S/.99.84 268.80 99.84
S/.424.23 S/.185.44 424.23 185.44
S/.8,178.72 S/.12,211.38 S/.3,231.11
S/.4,022.69 S/.4,073.29 4,022.69 4,073.29
S/.671.27 S/.751.29 671.27 751.29

S/.3,484.76 S/.4,313.31 3,484.76 4,313.31


S/.3,073.49 S/.3,231.11 3,073.49
S/.14,178.96 S/.23,505.30 S/.132.22
S/.10,270.16 S/.17,260.77 S/.86.30 10,270.16 17,260.77
S/.2,358.53 S/.3,584.22 2,358.53 3,584.22
S/.452.46 S/.815.25 S/.36.69 452.46 815.25
S/.1,097.81 S/.1,845.06 S/.9.23 1,097.81 1,845.06
S/.8,445.48 S/.2,770.55
S/.217.01 S/.25.80
S/.81.77 S/.9.72 81.77
S/.135.24 S/.16.08 135.24
S/.8,228.47 S/.2,744.75
S/.5,256.03 S/.1,810.90 5,256.03
S/.1,322.76 S/.343.71 1,322.76
S/.224.60 S/.99.15 224.60
S/.1,425.08 S/.490.99 1,425.08
S/.233,853.2 S/.307,124.8 S/.53,074.96
S/.218,647.4 S/.207,910.2 S/.48,411.47
S/.1,885.16
S/.691.71 205.64 691.71
S/.1,193.45 290.63 1,193.45
S/.54,595.80 S/.19,927.46
S/.29,476.86 S/.10,759.05 6,927.06 29,476.86 10,759.05

S/.2,164.28 S/.789.96 508.61 2,164.28 789.96


S/.22,954.66 S/.8,378.45 5,394.35 22,954.66 8,378.45
S/.162,166.5 S/.187,982.8 S/.29,199.79
S/.14,397.88 S/.11,014.38 3,383.50 14,397.88 11,014.38
S/.61,639.51 S/.73,819.78 S/.12,180.26 61,639.51 73,819.78
S/.42,444.29 S/.50,831.49 S/.8,387.20 42,444.29 50,831.49
S/.36,186.29 S/.43,336.88 S/.7,150.58 36,186.29 43,336.88

S/.2,991.29 S/.3,582.39 S/.591.09 2,991.29 3,582.39

S/.4,507.25 S/.5,397.91 S/.890.66 4,507.25 5,397.91


S/.19,211.68
S/.19,211.68
S/.15,205.78 S/.99,214.51 S/.4,663.49
S/.109.69 S/.416.65
S/.45.45 S/.152.88 45.45 152.88
S/.64.24 S/.263.77 64.24 263.77
S/.15,096.09 S/.98,797.86 S/.4,663.49
S/.1,034.21 S/.5,303.65 S/.26.52 1,034.21 5,303.65
S/.5,407.02 S/.34,883.98 S/.1,569.78 5,407.02 34,883.98
S/.2,857.45 S/.18,435.16 S/.829.58 2,857.45 18,435.16
S/.4,561.95 S/.29,431.91 S/.1,324.44 4,561.95 29,431.91

S/.584.90 S/.5,086.11 S/.432.32 584.90 5,086.11

S/.457.50 S/.3,978.30 S/.338.16 457.50 3,978.30


S/.193.06 S/.1,678.75 S/.142.69 193.06 1,678.75
S/.21,875.68 S/.127,279.41
S/.1,943.95 S/.4,274.89
S/.805.52 S/.1,537.81 805.52
S/.1,138.43 S/.2,737.08 1,138.43
S/.13,460.59 S/.84,459.01
S/.12,679.29 S/.39,338.29 12,679.29
S/.22.69 S/.94.41 22.69
S/.758.61 S/.4,518.65 758.61
S/.40,507.66
S/.6,471.14 S/.38,545.51
S/.476.87 S/.2,840.51 476.87
S/.5,994.27 S/.35,705.00 5,994.27
S/.1,370.06 S/.1,370.06 S/.1,370.06 S/.6.85
S/.867.34 S/.867.34 S/.867.34 S/.4.34 585.45 867.34 867.34
S/.502.72 S/.502.72 S/.502.72 S/.2.51 339.33 502.72 502.72
S/.1,711.96 S/.1,711.96 S/.1,711.96 S/.8.56

S/.1,711.96 S/.1,711.96 S/.1,711.96 S/.8.56 1,155.57 1,711.96 1,711.96

1,000.00
S/.6,790.39 S/.4,074.23
S/.6,790.39 S/.4,074.23
S/.80,182.94 S/.80,182.94 S/.80,182.94 S/.400.91
S/.80,182.94 S/.80,182.94 S/.80,182.94 S/.400.91 54,123.48 80,182.94 80,182.94
593,509.64 4,543.45 280446.5 828879.04 1007586.39 593509.64 4543.45

869.57 4.35 586.96 869.57 869.57 869.57 4.35


1275.36
9,710.43 48.55 6554.54 9710.43 9710.43 9710.43 48.55

2624.88 2819.31
4598.39 4405.46

9750.56 12068.88
6481.99 9850.58
46151.36 71681.9

33653.2 60636.4 51237.76

83,907.17 66937.18 188555.44 188555.44 83907.17


4,094.33 3993.24 10109.46 10109.46 4094.33

12557.41 22625.96 19118.93

22871.27 41209.49 34822.02

1,434.25 2096.21 4413.07 4413.07 1434.25

1,650.25 2411.91 5077.7 5077.7 1650.25


16,874.18 24662.26 51920.54 51920.54 16874.18
3,336.81 2167.21 6880.02 6880.02 3336.81

6.18 4.01 12.74 12.74 6.18

663.55 430.96 1368.14 1368.14 663.55

401.23 260.59 827.28 827.28 401.23

831.09 539.78 1713.59 1713.59 831.09

2,295.64 1490.99 4733.29 4733.29 2295.64


291.35 189.23 600.73 600.73 291.35

4,093.09 4093.09
325.50 325.5
557.22 557.22
14,703.86 14703.86

414.99 394.75 2024.33 2024.33 414.99

499.17 71.31 950.81 499.17


888.46 55.04 1572.49 888.46

17,561.54 17271.27 17561.54


1,550.33 1334 1550.33
3,155.45 2715.16 3155.45

17,297.35 14883.76 17297.35


27,125.21 27125.21

73,154.37 30733.49 73154.37


11,370.36 8548.52 11370.36
3,969.98 1413.04 3969.98
12,694.13 5333.03 12694.13

1,239.00 441 1239

268.8 99.84
424.23 185.44

4022.69 4073.29
671.27 751.29

3484.76 4313.31
3,231.11 3073.49 3231.11

86.30 10270.16 17260.77 86.3


2358.53 3584.22
36.69 452.46 815.25 36.69
9.23 1097.81 1845.06 9.23

9.72 81.77 9.72


16.08 135.24 16.08

1,810.90 5256.03 1810.9


343.71 1322.76 343.71
99.15 224.6 99.15
490.99 1425.08 490.99
205.64 691.71
290.63 1193.45

6927.06 29476.86 10759.05

508.61 2164.28 789.96


5394.35 22954.66 8378.45

3383.5 14397.88 11014.38


12,180.26 61639.51 73819.78 12180.26
8,387.20 42444.29 50831.49 8387.2
7,150.58 36186.29 43336.88 7150.58

591.09 2991.29 3582.39 591.09

890.66 4507.25 5397.91 890.66

19,211.68 19211.68

45.45 152.88
64.24 263.77

26.52 1034.21 5303.65 26.52


1,569.78 5407.02 34883.98 1569.78
829.58 2857.45 18435.16 829.58
1,324.44 4561.95 29431.91 1324.44

432.32 584.9 5086.11 432.32

338.16 457.5 3978.3 338.16


142.69 193.06 1678.75 142.69

1,537.81 805.52 1537.81


2,737.08 1138.43 2737.08

39,338.29 12679.29 39338.29


94.41 22.69 94.41
4,518.65 758.61 4518.65
40,507.66 40507.66

2,840.51 476.87 2840.51


35,705.00 5994.27 35705

867.34 4.34 585.45 867.34 867.34 867.34 4.34


502.72 2.51 339.33 502.72 502.72 502.72 2.51
1,711.96 8.56 1155.57 1711.96 1711.96 1711.96 8.56

1000
6,790.39 4,074.23 6790.39 4074.23
6,790.39 4,074.23 6790.39 4074.23

80,182.94 400.91 54123.48 80182.94 80182.94 80182.94 400.91


10.33% 40.86% 77.97% 99.83% 100.00% 100.00% 100.00%
10.33% 30.53% 37.11% 21.86% 0.17%
280446.5 828879.04 1007586.39 593509.64 4543.45 2714965.02 3122209.773

586.96 869.57 869.57 869.57 4.35


1275.36
6554.54 9710.43 9710.43 9710.43 48.55

2624.88 2819.31
4598.39 4405.46

9750.56 12068.88
6481.99 9850.58
46151.36 71681.9

33653.2 60636.4 51237.76

65169.47 164986.01 164986.01 132813.74


3847.91 8845.78 8845.78 6767.02

12557.41 22625.96 19118.93

22871.27 41209.49 34822.02

1834.18 3861.43 3861.43 2799.54

2110.42 4442.99 4442.99 3221.17


21313.06 44869.6 44869.6 34325.25
2137.11 6020.02 6020.02 5086.91

8.17 27.5

877.89 2952.9

530.84 1785.54

1099.55 3698.5

3037.19 10216.01
385.47 1296.57

3325.64 767.45
264.47 61.03
452.74 104.48
11946.89 2756.97

407.76 1735.14 1735.14 980.36

831.96 689.33
1313.03 1202.95

17307.55 17525.26
1361.04 1523.29
2770.19 3100.42

15185.46 16995.65
25090.82 2034.39

17855.73 64929.91 21102.22


3921.53 12449.3 3548.05
790.63 3364.39 1228
3098.42 11266.98 3661.77

204.75 1050 425.25

268.8 99.84
424.23 185.44

4022.69 4073.29
671.27 751.29

3484.76 4313.31
3073.49 3231.11

10270.16 17260.77 86.3


2358.53 3584.22
452.46 815.25 36.69
1097.81 1845.06 9.23

22.3 69.19
36.88 114.44

662.52 6404.41
239.56 1426.91
14.16 309.59
179.63 1736.44
205.64 691.71
290.63 1193.45

6927.06 29476.86 10759.05

416.25 1771.28 1275.32


20200.1 16527.36

12670.13 14397.88 1727.75


35433.49 73819.78 38386.28
24399.11 50831.49 26432.37
20801.7 43336.88 22535.18

1719.54 3582.39 1862.84

2591 5397.91 2806.91

19211.68

45.45 152.88
64.24 263.77

1034.21 5303.65 26.52


5407.02 34883.98 1569.78
2857.45 18435.16 829.58
4561.95 29431.91 1324.44

584.9 5086.11 432.32

457.5 3978.3 338.16


193.06 1678.75 142.69

454.02 1889.31
557.1 3318.41

4876.65 47140.93
5.12 111.98
5277.26
40507.66

3317.38
41699.27

585.45 867.34 867.34 867.34 4.34


339.33 502.72 502.72 502.72 2.51
1155.57 1711.96 1711.96 1711.96 8.56

1000
7808.95 3055.67
7808.95 3055.67

54123.48 80182.94 80182.94 80182.94 400.91