VALORIZACIÓN N° 01 (Del 25 al 31 de enero del 2022)

SERVICIO MEJORAMIENTO Y AMPLIACION DE LOS SERVICIOS EDUCATIVOS EN LA INSTITUCION EDUCATIVA INICIAL PILAR NORES DE GARCIA - AA.HH. MIGUEL GRAU, DISTRITO DE CHANCAY - HUARAL - LIMA - II ETAPA
ENTIDAD Municipalidad Distrital de Chancay. PLAZO DE EJECUCIÓN 90 Dias calendarios.
CONTRATISTA CONSORCIO INEXA PERU
ING. RESIDENTE Ing. Ronald Frank Mora Vilca PRESUPUESTO BASE S/. 518,839.66
Reg. CIP N° 192012
SUPERVISIÓN Ing. MIGUEL VELAYARCE VALLEJOS. MONTO CONTRATADO S/. 518,839.66
ING. SUPERVISOR Ing. MIGUEL VELAYARCE VALLEJOS.
Reg. CIP N° 204738 VALORIZADO 31-Ene-22
LOCALIDAD AA.HH. Miguel Grau
DISTRITO Chancay AVANCE FISICO DEL MES PROGRAMADO ACUM. 11.87%
PROVINCIA Huaral.
REGION Lima. AVANCE FISICO DEL MES EJECUTADO ACUM. 20.28%

AVANCES.
PRESUPUESTO. SALDO.
ITEM. Descripción. ANTERIOR ACTUAL ACUMULADO
Unidad Metrado P. Unitario Presupuesto Metrado Valorizacion % Metrado Valorizacion % Metrado Valorizacion % Metrado Valorizacion %
1 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD

1.1 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES

1.1.01 CONSTRUCCIONES PROVISIONALES
1.1.01.01 OFICINA DE ALMACEN Y GUARDIANIA glb 1.00 S/. 3,000.00 S/. 3,000.00 0.00 S/. 0.00 0.00% 1.00 S/. 3,000.00 100.00% 1.00 S/. 3,000.00 100.00% 0.00 S/. 0.00 0.00%
1.1.01.02 CARTEL DE IDENTIFICACION DE LA OBRA und 1.00 S/. 1,500.00 S/. 1,500.00 0.00 S/. 0.00 0.00% 1.00 S/. 1,500.00 100.00% 1.00 S/. 1,500.00 100.00% 0.00 S/. 0.00 0.00%
1.1.01.03 INSTALACIONES PROVISIONALES DE ELECTRICIDAD mes 3.00 S/. 500.00 S/. 1,500.00 0.00 S/. 0.00 0.00% 0.30 S/. 150.00 10.00% 0.30 S/. 150.00 10.00% 2.70 S/. 1,350.00 90.00%
1.1.01.04 SERVICIOS HIGIENICOS PROVISIONALES DE OBRA (ALQUILER) mes 3.00 S/. 1,000.00 S/. 3,000.00 0.00 S/. 0.00 0.00% 0.30 S/. 300.00 10.00% 0.30 S/. 300.00 10.00% 2.70 S/. 2,700.00 90.00%
1.1.01.05 MOVILIZACION Y DESMOVILIZACION DE MAQUINARIAS Y EQ. OBRA est 1.00 S/. 2,500.00 S/. 2,500.00 0.00 S/. 0.00 0.00% 1.00 S/. 2,500.00 100.00% 1.00 S/. 2,500.00 100.00% 0.00 S/. 0.00 0.00%
1.1.01.06 TRANSPORTE DE MATERIALES DE CONSTRUCCION HACIA LA OBRA (FLETE) est 1.00 S/. 3,000.00 S/. 3,000.00 0.00 S/. 0.00 0.00% 1.00 S/. 3,000.00 100.00% 1.00 S/. 3,000.00 100.00% 0.00 S/. 0.00 0.00%
1.1.02 OBRAS PRELIMINARES
1.1.02.01 LIMPIEZA DE TERRENO MANUAL m2 557.00 S/. 1.15 S/. 640.55 0.00 S/. 0.00 0.00% 557.00 S/. 640.55 100.00% 557.00 S/. 640.55 100.00% 0.00 S/. 0.00 0.00%
1.1.02.02 TRAZO, NIVELACION Y REPLANTEO m2 557.00 S/. 2.37 S/. 1,320.09 0.00 S/. 0.00 0.00% 557.00 S/. 1,320.09 100.00% 557.00 S/. 1,320.09 100.00% 0.00 S/. 0.00 0.00%
1.1.02.03 EXPLANACION DEL AREA DE TRABAJO CON MAQUINARIA m3 55.70 S/. 1.84 S/. 102.49 0.00 S/. 0.00 0.00% 55.70 S/. 102.49 100.00% 55.70 S/. 102.49 100.00% 0.00 S/. 0.00 0.00%
1.2 ACCIONES DE SEGURIDAD Y SALUD EN EL TRABAJO
1.2.01 PROMOCION DE LA EDUCACION DE LA SEGURIDAD Y SALUD EN EL TRABAJO
1.2.01.01 PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO und 1.00 S/. 2,500.00 S/. 2,500.00 0.00 S/. 0.00 0.00% 1.00 S/. 2,500.00 100.00% 1.00 S/. 2,500.00 100.00% 0.00 S/. 0.00 0.00%
1.2.01.02 CHARLAS DE CAPACITACION TECNICA SOBRE SEGURIDAD Y SALUD EN EL TRABAJO
mes 3.00 S/. 2,000.00 S/. 6,000.00 0.00 S/. 0.00 0.00% 0.30 S/. 600.00 10.00% 0.30 S/. 600.00 10.00% 2.70 S/. 5,400.00 90.00%
1.2.02 ACCIONES PREVENTIVAS
1.2.02.01 ADQUISICION DE EQUIPOS DE PROTECCION INDIVIDUAL mes 3.00 S/. 4,338.36 S/. 13,015.08 0.00 S/. 0.00 0.00% 1.00 S/. 4,338.36 33.33% 1.00 S/. 4,338.36 33.33% 2.00 S/. 8,676.72 66.67%
1.2.02.02 ADQUISICION DE EQUIPOS DE PROTECCION COLECTIVA mes 3.00 S/. 1,324.82 S/. 3,974.46 0.00 S/. 0.00 0.00% 1.00 S/. 1,324.82 33.33% 1.00 S/. 1,324.82 33.33% 2.00 S/. 2,649.64 66.67%
1.2.02.03 SEÑALIZACION TEMPORAL DE SEGURIDAD EN OBRA mes 3.00 S/. 420.40 S/. 1,261.20 0.00 S/. 0.00 0.00% 1.00 S/. 420.40 33.33% 1.00 S/. 420.40 33.33% 2.00 S/. 840.80 66.67%
2 CONSTRUCCION DE 01 AULA DE APRESTAMIENTO
2.1 ESTRUCTURAS
2.1.01 OBRAS PRELIMINARES
2.1.01.01 LIMPIEZA DE TERRENO MANUAL m2 64.60 S/. 1.15 S/. 74.29 0.00 S/. 0.00 0.00% 64.60 S/. 74.29 100.00% 64.60 S/. 74.29 100.00% 0.00 S/. 0.00 0.00%
2.1.01.02 TRAZO, NIVELACION Y REPLANTEO m2 64.60 S/. 2.37 S/. 153.10 0.00 S/. 0.00 0.00% 64.60 S/. 153.10 100.00% 64.60 S/. 153.10 100.00% 0.00 S/. 0.00 0.00%
2.1.02 MOVIMIENTO DE TIERRAS
2.1.02.01 EXCAVACION PARA CIMIENTOS m3 12.53 S/. 45.06 S/. 564.60 0.00 S/. 0.00 0.00% 12.53 S/. 564.60 100.00% 12.53 S/. 564.60 100.00% 0.00 S/. 0.00 0.00%
2.1.02.02 EXCAVACION PARA ZAPATAS m3 16.00 S/. 45.06 S/. 720.96 0.00 S/. 0.00 0.00% 16.00 S/. 720.96 100.00% 16.00 S/. 720.96 100.00% 0.00 S/. 0.00 0.00%
2.1.02.03 RELLENO CON MATERIAL PROPIO m3 0.80 S/. 22.53 S/. 18.02 0.00 S/. 0.00 0.00% 0.80 S/. 18.02 100.0% 0.80 S/. 18.02 100.00% 0.00 S/. 0.00 0.00%
2.1.02.04 NIVELACION INTERIOR Y COMPACTACION DE ZANJAS EN TERRENO NORMAL, CONm2
EQUIPO LIVIANO
64.60 S/. 2.78 S/. 179.59 0.00 S/. 0.00 0.00% 64.60 S/. 179.59 100.00% 64.60 S/. 179.59 100.00% 0.00 S/. 0.00 0.00%
2.1.02.05 ELIMINACION DE MATERIAL EXCEDENTE m3 34.23 S/. 15.25 S/. 522.01 0.00 S/. 0.00 0.00% 34.23 S/. 522.01 100.00% 34.23 S/. 522.01 100.00% 0.00 S/. 0.00 0.00%
2.1.03 CONCRETO SIMPLE
2.1.03.01 SOLADO DE 4" MEZCLA C:A:1:12 m2 17.95 S/. 37.83 S/. 679.05 0.00 S/. 0.00 0.00% 17.95 S/. 679.05 100.00% 17.95 S/. 679.05 100.00% 0.00 S/. 0.00 0.00%
2.1.03.02 CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS m3 6.36 S/. 155.38 S/. 988.22 0.00 S/. 0.00 0.00% 6.36 S/. 988.22 100.00% 6.36 S/. 988.22 100.00% 0.00 S/. 0.00 0.00%
2.1.03.03 CONCRETO f'c=175 kg/cm2 PARA SOBRECIMIENTOS m3 2.24 S/. 456.10 S/. 1,021.66 0.00 S/. 0.00 0.00% 2.24 S/. 1,021.66 100.00% 2.24 S/. 1,021.66 100.00% 0.00 S/. 0.00 0.00%
2.1.03.04 ENCOFRADO Y DESENCOFRADO m2 18.86 S/. 69.20 S/. 1,305.11 0.00 S/. 0.00 0.00% 18.86 S/. 1,305.11 100.00% 18.86 S/. 1,305.11 100.00% 0.00 S/. 0.00 0.00%
2.1.03.05 CURADO, SECADO Y PROTECCION m2 18.86 S/. 0.59 S/. 11.13 0.00 S/. 0.00 0.00% 18.86 S/. 11.13 100.0% 18.86 S/. 11.13 100.00% 0.00 S/. 0.00 0.00%
2.1.04 CONCRETO ARMADO
2.1.04.01 ZAPATAS
2.1.04.01.01 CONCRETO f 'c=210 kg/cm2, PARA ZAPATAS m3 6.00 S/. 464.50 S/. 2,787.00 0.00 S/. 0.00 0.00% 6.00 S/. 2,787.00 100.00% 6.00 S/. 2,787.00 100.00% 0.00 S/. 0.00 0.00%
2.1.04.01.02 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 122.30 S/. 6.38 S/. 780.27 0.00 S/. 0.00 0.00% 122.30 S/. 780.27 100.00% 122.30 S/. 780.27 100.00% 0.00 S/. 0.00 0.00%
2.1.04.01.03 CURADO, SECADO Y PROTECCION m2 10.00 S/. 0.59 S/. 5.90 0.00 S/. 0.00 0.00% 10.00 S/. 5.90 100.00% 10.00 S/. 5.90 100.00% 0.00 S/. 0.00 0.00%
2.1.04.02 VIGAS DE CIMENTACION
2.1.04.02.01 CONCRETO f 'c=210 kg/cm2 m3 2.29 S/. 498.91 S/. 1,142.50 0.00 S/. 0.00 0.00% 2.29 S/. 1,142.50 100.00% 2.29 S/. 1,142.50 100.00% 0.00 S/. 0.00 0.00%
2.1.04.02.02 ENCOFRADO Y DESENCOFRADO m2 27.47 S/. 69.20 S/. 1,900.92 0.00 S/. 0.00 0.00% 27.47 S/. 1,900.92 100.00% 27.47 S/. 1,900.92 100.00% 0.00 S/. 0.00 0.00%
2.1.04.02.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 276.03 S/. 6.38 S/. 1,761.07 0.00 S/. 0.00 0.00% 276.03 S/. 1,761.07 100.00% 276.03 S/. 1,761.07 100.00% 0.00 S/. 0.00 0.00%
2.1.04.02.04 CURADO, SECADO Y PROTECCION m2 27.42 S/. 0.59 S/. 16.18 0.00 S/. 0.00 0.00% 27.42 S/. 16.18 100.0% 27.42 S/. 16.18 100.00% 0.00 S/. 0.00 0.00%
2.1.04.03 COLUMNAS
2.1.04.03.01 CONCRETO f 'c=210 kg/cm2 m3 4.28 S/. 498.91 S/. 2,135.33 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.28 S/. 2,135.33 100.00%
2.1.04.03.02 ENCOFRADO Y DESENCOFRADO m2 53.20 S/. 69.20 S/. 3,681.44 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 53.20 S/. 3,681.44 100.00%
2.1.04.03.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 604.02 S/. 6.38 S/. 3,853.65 0.00 S/. 0.00 0.00% 604.02 S/. 3,853.65 100.00% 604.02 S/. 3,853.65 100.00% 0.00 S/. 0.00 0.00%
2.1.04.03.04 CURADO, SECADO Y PROTECCION m2 53.20 S/. 0.59 S/. 31.39 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 53.20 S/. 31.39 100.00%
2.1.04.04 VIGAS
2.1.04.04.01 CONCRETO f 'c=210 kg/cm2 m3 7.06 S/. 498.91 S/. 3,522.30 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.06 S/. 3,522.30 100.00%
2.1.04.04.02 ENCOFRADO Y DESENCOFRADO m2 94.61 S/. 69.20 S/. 6,547.01 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 94.61 S/. 6,547.01 100.00%
2.1.04.04.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 609.08 S/. 6.38 S/. 3,885.93 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 609.08 S/. 3,885.93 100.00%
2.1.04.04.04 CURADO, SECADO Y PROTECCION m2 94.61 S/. 0.59 S/. 55.82 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 94.61 S/. 55.82 100.00%
2.1.04.05 TECHO MACIZO
2.1.04.05.01 CONCRETO f 'c=210 kg/cm2 m3 4.14 S/. 498.91 S/. 2,065.49 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.14 S/. 2,065.49 100.00%
2.1.04.05.02 ENCOFRADO Y DESENCOFRADO m2 82.87 S/. 69.20 S/. 5,734.60 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 82.87 S/. 5,734.60 100.00%
2.1.04.05.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 623.82 S/. 6.38 S/. 3,979.97 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 623.82 S/. 3,979.97 100.00%
2.1.04.05.04 LADRILLO PASTELERO m2 82.87 S/. 42.75 S/. 3,542.69 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 82.87 S/. 3,542.69 100.00%
2.1.04.05.05 CURADO, SECADO Y PROTECCION m2 82.87 S/. 0.59 S/. 48.89 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 82.87 S/. 48.89 100.00%
2.2 ARQUITECTURA
2.2.01 MUROS Y TABIQUES
2.2.01.01 MUROS DE LADRILLO KK DE ARCILLA DE CABEZA CON MEZCLA 1:4 X 1.5 cm m2 67.35 S/. 121.38 S/. 8,174.94 0.00 S/. 0.00 0.00% 67.35 S/. 8,174.94 100.00% 67.35 S/. 8,174.94 100.00% 0.00 S/. 0.00 0.00%
2.2.01.02 MUROS DE LADRILLO KK DE ARCILLA DE SOGA CON MEZCLA 1:4 X 1.5 cm m2 30.54 S/. 75.21 S/. 2,296.91 0.00 S/. 0.00 0.00% 30.54 S/. 2,296.91 100.00% 30.54 S/. 2,296.91 100.00% 0.00 S/. 0.00 0.00%
2.2.01.03 ALAMBRE DE REFUERZO TRANSVERSAL EN MUROS kg 751.82 S/. 6.87 S/. 5,165.00 0.00 S/. 0.00 0.00% 751.82 S/. 5,165.00 100.00% 751.82 S/. 5,165.00 100.00% 0.00 S/. 0.00 0.00%
2.2.02 REVOQUES Y REVESTIMIENTOS
2.2.02.01 TARRAJEO EN INTERIORES ACABADO CON CEMENTO-ARENA m2 100.59 S/. 29.19 S/. 2,936.22 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 100.59 S/. 2,936.22 100.00%
2.2.02.02 TARRAJEO EN EXTERIORES ACABADO CON CEMENTO ARENA m2 91.14 S/. 51.46 S/. 4,690.06 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 91.14 S/. 4,690.06 100.00%
2.2.02.03 TARRAJEO EN SUPERFICIE DE COLUMNAS m2 53.20 S/. 25.15 S/. 1,337.98 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 53.20 S/. 1,337.98 100.00%
2.2.02.04 TARRAJEO EN SUPERFICIE DE VIGAS m2 94.61 S/. 25.15 S/. 2,379.44 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 94.61 S/. 2,379.44 100.00%
2.2.02.05 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS m 63.40 S/. 26.23 S/. 1,662.98 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 63.40 S/. 1,662.98 100.00%
2.2.02.06 BRUÑAS EN MUROS m 141.64 S/. 9.13 S/. 1,293.17 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 141.64 S/. 1,293.17 100.00%
2.2.03 PISO INTERIOR
2.2.03.01 FALSO PISO DE 4" DE CONCRETO 1:10 m2 45.43 S/. 25.00 S/. 1,135.75 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.43 S/. 1,135.75 100.00%
2.2.03.02 CONTRAPISO DE 25 mm m2 45.43 S/. 19.66 S/. 893.15 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.43 S/. 893.15 100.00%
2.2.03.03 PISO DE CERAMICO ANTIDESLIZANTE m2 45.43 S/. 47.30 S/. 2,148.84 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.43 S/. 2,148.84 100.00%
2.2.03.04 CONTRAZOCALO CERAMICO h=0.20m m 22.80 S/. 46.18 S/. 1,052.90 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 22.80 S/. 1,052.90 100.00%
2.2.03.05 ZOCALO CERAMICO h=0.20m m 33.00 S/. 61.37 S/. 2,025.21 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 33.00 S/. 2,025.21 100.00%
2.2.04 CIELO RASOS
2.2.04.01 CIELO RASO CON BALDOSA ACUSTICA INTERIOR Y EXTERIOR m2 95.31 S/. 109.24 S/. 10,411.66 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 95.31 S/. 10,411.66 100.00%
2.2.05 CARPINTERIA DE MADERA
2.2.05.01 PUERTA APANELADA Y MARCO DE MADERA TORNILLO und 2.00 S/. 600.00 S/. 1,200.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 1,200.00 100.00%
2.2.05.02 PUERTA DE MELAMINA PARA SERVICIOS HIGIENICOS und 4.00 S/. 250.00 S/. 1,000.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 1,000.00 100.00%
2.2.06 CARPINTERIA METALICA
2.2.06.01 VENTANA METALICA CON SEGURO DE FIERRO V1: (1.20X1.30) m und 1.00 S/. 200.00 S/. 200.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 200.00 100.00%
2.2.06.02 VENTANA METALICA CON SEGURO DE FIERRO V2: (2.80X1.30) m und 3.00 S/. 200.00 S/. 600.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 600.00 100.00%
2.2.06.03 VENTANA METALICA CON SEGURO DE FIERRO V3: (0.40X0.40) m und 5.00 S/. 150.00 S/. 750.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 750.00 100.00%
2.2.06.04 VENTANA METALICA CON SEGURO DE FIERRO V4: (0.85X0.40) m und 1.00 S/. 170.00 S/. 170.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 170.00 100.00%
2.2.07 VIDRIOS, CRISTALES Y SIMILARES
2.2.07.01 VIDRIOS SEMIDOBLES INCOLORO CRUDO p2 154.79 S/. 19.00 S/. 2,941.01 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 154.79 S/. 2,941.01 100.00%
2.2.08 PINTURA
2.2.08.01 PINTURA VINILICA EN MUROS INTERIORES 2 MANOS m2 100.59 S/. 15.30 S/. 1,539.03 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 100.59 S/. 1,539.03 100.00%
2.2.08.02 PINTURA VINILICA EN MUROS EXTERIORES 2 MANOS m2 91.14 S/. 15.30 S/. 1,394.44 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 91.14 S/. 1,394.44 100.00%
2.2.08.03 PINTURA VINILICA COLUMNAS SUPERFICIE 2 MANOS m2 53.20 S/. 15.30 S/. 813.96 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 53.20 S/. 813.96 100.00%
2.2.08.04 PINTURA VINILICA VIGAS SUPERFICIE 2 MANOS m2 94.61 S/. 15.30 S/. 1,447.53 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 94.61 S/. 1,447.53 100.00%
2.2.09 JUNTAS
2.2.09.01 JUNTAS ASFALTICAS DE DILATACION m 37.80 S/. 11.94 S/. 451.33 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 37.80 S/. 451.33 100.00%
2.3 INSTALACIONES ELECTRICAS
2.3.01 TUBERIAS Y ACCESORIOS
2.3.01.01 SALIDA DE ALUMBRADO EN TECHO (CENTRO DEL LUZ) pto 7.00 S/. 99.36 S/. 695.52 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.00 S/. 695.52 100.00%
2.3.01.02 SALIDA PARA TOMACORRIENTE BIPOLARES DOBLE CON PVC pto 7.00 S/. 92.79 S/. 649.53 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.00 S/. 649.53 100.00%
2.3.02 TABLERO DE DISTRIBUCION Y ACCESORIOS
2.3.02.01 TABLERO ELECTRICO GABINETE METALICO PARA DISTRIBUCION DE 3 CIRCUITOSund 1.00 S/. 120.78 S/. 120.78 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 120.78 100.00%
2.3.02.02 INTERRUPTOR THERMOMAGNETICO 2 X 15 A und 1.00 S/. 93.39 S/. 93.39 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 93.39 100.00%
2.3.02.03 INTERRUPTOR THERMOMAGNETICO 2 X 20 A und 2.00 S/. 81.89 S/. 163.78 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 163.78 100.00%
2.3.02.04 INTERRUPTOR THERMOMAGNETICO 2 X 30 A und 1.00 S/. 45.20 S/. 45.20 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 45.20 100.00%
2.3.02.05 CAJA DE PASE und 3.00 S/. 69.59 S/. 208.77 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 208.77 100.00%
2.3.03 CONDUCTORES Y/O CABLES
2.3.03.01 CABLE ELECTRICO TW 2-2.5MM2 (ALUMBRADO) m 30.83 S/. 3.79 S/. 116.85 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 30.83 S/. 116.85 100.00%
2.3.03.02 CABLE ELECTRICO TW 2-4MM2 (TOMACORRIENTE) m 20.76 S/. 4.49 S/. 93.21 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 20.76 S/. 93.21 100.00%
2.3.04 ARTEFACTO
2.3.04.01 ARTEFACTO PARA FLORECENTE 2/40W+LAMPARA und 5.00 S/. 94.68 S/. 473.40 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 473.40 100.00%
2.3.04.02 ARTEFACTO CIRCULAR 2/20W+LAMPARA und 3.00 S/. 100.96 S/. 302.88 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 302.88 100.00%
2.3.05 POZOS CONEXIÓN A TIERRA
2.3.05.01 POZO PUESTA A TIERRA und 1.00 S/. 667.76 S/. 667.76 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 667.76 100.00%
2.4 INSTALACIONES SANITARIAS
2.4.01 SISTEMA DE DESAGUE
2.4.01.01 SALIDA DE DESAGUE EN PVC DE 2" pto 4.00 S/. 106.36 S/. 425.44 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 425.44 100.00%
2.4.01.02 SALIDA DE DESAGUE EN PVC DE 4" pto 4.00 S/. 127.65 S/. 510.60 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 510.60 100.00%
2.4.01.03 TUBERIA DE DESAGUE PVC DE 2" m 2.00 S/. 50.24 S/. 100.48 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 100.48 100.00%
2.4.01.04 TUBERIA DE DESAGUE PVC DE 4" m 28.20 S/. 35.15 S/. 991.23 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.20 S/. 991.23 100.00%
2.4.01.05 REGISTRO DE BRONCE 2" PROVISION Y COLOCACION pto 1.00 S/. 69.16 S/. 69.16 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 69.16 100.00%
2.4.01.06 REGISTRO DE BRONCE 4" PROVISION Y COLOCACION pto 3.00 S/. 142.21 S/. 426.63 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 426.63 100.00%
2.4.01.07 SUMIDERO DE BRONCE 2" PROVISION Y COLOCACION und 1.00 S/. 82.05 S/. 82.05 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 82.05 100.00%
2.4.01.08 SUMIDERO DE BRONCE 4" PROVISION Y COLOCACION und 3.00 S/. 99.89 S/. 299.67 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 299.67 100.00%
2.4.01.09 CAJA DE REGISTRO DE DESAGUE 12" X 24" pza 1.00 S/. 349.06 S/. 349.06 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 349.06 100.00%
2.4.02 APARATOS Y ACCESORIOS SANITARIOS
2.4.02.01 INODORO TANQUE BAJO CON GRIFERIA DE BRONCE (TORNADO O SIMILAR) und 4.00 S/. 230.50 S/. 922.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 922.00 100.00%
2.4.02.02 URINARIO PICO LORO BABY und 2.00 S/. 217.94 S/. 435.88 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 435.88 100.00%
2.4.02.03 LAVADERO DE PARED C/GRIFERIA DE BRONCE ACCESORIOS COMPLETO und 1.00 S/. 548.91 S/. 548.91 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 548.91 100.00%
2.4.02.04 MAYOLICA BLANCO PARA SS.HH h=1.20m m2 22.20 S/. 133.03 S/. 2,953.27 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 22.20 S/. 2,953.27 100.00%
2.4.02.05 JABONERA LOSA BLANCO und 1.00 S/. 24.50 S/. 24.50 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 24.50 100.00%
2.4.02.06 PAPELERA LOSA BLANCO und 4.00 S/. 25.50 S/. 102.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 102.00 100.00%
2.4.02.07 COLOCACION DE APARATOS SANITARIOS und 6.00 S/. 165.95 S/. 995.70 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 995.70 100.00%
2.4.02.08 COLOCACION DE ACCESORIOS SANITARIOS CORRIENTES und 6.00 S/. 51.97 S/. 311.82 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 311.82 100.00%
2.4.03 SISTEMA DE AGUA FRÍA
2.4.03.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 8.00 S/. 99.87 S/. 798.96 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 8.00 S/. 798.96 100.00%
2.4.03.02 RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP m 3.00 S/. 35.97 S/. 107.91 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 107.91 100.00%
2.4.03.03 RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP m 16.06 S/. 34.16 S/. 548.61 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 16.06 S/. 548.61 100.00%
2.4.03.04 VALVULA COMPUERTA DE 1/2" und 1.00 S/. 107.81 S/. 107.81 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 107.81 100.00%
2.4.03.05 VALVULA COMPUERTA DE 3/4" und 1.00 S/. 91.12 S/. 91.12 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 91.12 100.00%
2.4.03.06 MEDIDIOR GENERAL DE AGUA 12"X24" und 1.00 S/. 327.15 S/. 327.15 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 327.15 100.00%
3 CONSTRUCCION DE LA DIRECCION Y SALA DE PROFESORES
3.1 ESTRUCTURAS
3.1.01 OBRAS PRELIMINARES
3.1.01.01 LIMPIEZA DE TERRENO MANUAL m2 64.60 S/. 1.15 S/. 74.29 0.00 S/. 0.00 0.00% 64.60 S/. 74.29 100.00% 64.60 S/. 74.29 100.00% 0.00 S/. 0.00 0.00%
3.1.01.02 TRAZO, NIVELACION Y REPLANTEO m2 64.60 S/. 2.37 S/. 153.10 0.00 S/. 0.00 0.00% 64.60 S/. 153.10 100.00% 64.60 S/. 153.10 100.00% 0.00 S/. 0.00 0.00%
3.1.02 MOVIMIENTO DE TIERRAS
3.1.02.01 EXCAVACION PARA CIMIENTOS m3 14.56 S/. 45.06 S/. 656.07 0.00 S/. 0.00 0.00% 14.56 S/. 656.07 100.00% 14.56 S/. 656.07 100.00% 0.00 S/. 0.00 0.00%
3.1.02.02 EXCAVACION PARA ZAPATAS m3 16.00 S/. 45.06 S/. 720.96 0.00 S/. 0.00 0.00% 16.00 S/. 720.96 100.00% 16.00 S/. 720.96 100.00% 0.00 S/. 0.00 0.00%
3.1.02.03 RELLENO CON MATERIAL PROPIO m3 1.12 S/. 22.53 S/. 25.23 0.00 S/. 0.00 0.00% 1.12 S/. 25.23 100.0% 1.12 S/. 25.23 100.00% 0.00 S/. 0.00 0.00%
3.1.02.04 NIVELACION INTERIOR Y COMPACTACION DE ZANJAS EN TERRENO NORMAL, CONm2
EQUIPO LIVIANO
60.64 S/. 2.78 S/. 168.58 0.00 S/. 0.00 0.00% 60.64 S/. 168.58 100.00% 60.64 S/. 168.58 100.00% 0.00 S/. 0.00 0.00%
3.1.02.05 ELIMINACION DE MATERIAL EXCEDENTE m3 36.67 S/. 15.25 S/. 559.22 0.00 S/. 0.00 0.00% 36.67 S/. 559.22 100.00% 36.67 S/. 559.22 100.00% 0.00 S/. 0.00 0.00%
3.1.03 CONCRETO SIMPLE
3.1.03.01 SOLADO DE 4" MEZCLA C:A:1:12 m2 21.18 S/. 37.83 S/. 801.24 0.00 S/. 0.00 0.00% 21.18 S/. 801.24 100.00% 21.18 S/. 801.24 100.00% 0.00 S/. 0.00 0.00%
3.1.03.02 CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS m3 14.56 S/. 155.38 S/. 2,262.33 0.00 S/. 0.00 0.00% 14.56 S/. 2,262.33 100.00% 14.56 S/. 2,262.33 100.00% 0.00 S/. 0.00 0.00%
3.1.03.03 CONCRETO f'c=175 kg/cm2 PARA SOBRECIMIENTOS m3 2.44 S/. 456.10 S/. 1,112.88 0.00 S/. 0.00 0.00% 2.44 S/. 1,112.88 100.00% 2.44 S/. 1,112.88 100.00% 0.00 S/. 0.00 0.00%
3.1.03.04 ENCOFRADO Y DESENCOFRADO m2 23.54 S/. 69.20 S/. 1,628.97 0.00 S/. 0.00 0.00% 23.54 S/. 1,628.97 100.00% 23.54 S/. 1,628.97 100.00% 0.00 S/. 0.00 0.00%
3.1.03.05 CURADO, SECADO Y PROTECCION m2 18.86 S/. 0.59 S/. 11.13 0.00 S/. 0.00 0.00% 18.86 S/. 11.13 100.0% 18.86 S/. 11.13 100.00% 0.00 S/. 0.00 0.00%
3.1.04 CONCRETO ARMADO
3.1.04.01 ZAPATAS
3.1.04.01.01 CONCRETO f 'c=210 kg/cm2, PARA ZAPATAS m3 6.00 S/. 464.50 S/. 2,787.00 0.00 S/. 0.00 0.00% 6.00 S/. 2,787.00 100.00% 6.00 S/. 2,787.00 100.00% 0.00 S/. 0.00 0.00%
3.1.04.01.02 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 122.30 S/. 6.38 S/. 780.27 0.00 S/. 0.00 0.00% 122.30 S/. 780.27 100.00% 122.30 S/. 780.27 100.00% 0.00 S/. 0.00 0.00%
3.1.04.01.03 CURADO, SECADO Y PROTECCION m2 20.00 S/. 0.59 S/. 11.80 0.00 S/. 0.00 0.00% 20.00 S/. 11.80 100.00% 20.00 S/. 11.80 100.00% 0.00 S/. 0.00 0.00%
3.1.04.02 VIGAS DE CIMENTACION
3.1.04.02.01 CONCRETO f 'c=210 kg/cm2 m3 2.29 S/. 498.91 S/. 1,142.50 0.00 S/. 0.00 0.00% 2.29 S/. 1,142.50 100.00% 2.29 S/. 1,142.50 100.00% 0.00 S/. 0.00 0.00%
3.1.04.02.02 ENCOFRADO Y DESENCOFRADO m2 27.42 S/. 69.20 S/. 1,897.46 0.00 S/. 0.00 0.00% 27.42 S/. 1,897.46 100.00% 27.42 S/. 1,897.46 100.00% 0.00 S/. 0.00 0.00%
3.1.04.02.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 276.03 S/. 6.38 S/. 1,761.07 0.00 S/. 0.00 0.00% 276.03 S/. 1,761.07 100.00% 276.03 S/. 1,761.07 100.00% 0.00 S/. 0.00 0.00%
3.1.04.02.04 CURADO, SECADO Y PROTECCION m2 27.42 S/. 0.59 S/. 16.18 0.00 S/. 0.00 0.00% 27.42 S/. 16.18 100.01% 27.42 S/. 16.18 100.00% 0.00 S/. 0.00 0.00%
3.1.04.03 COLUMNAS
3.1.04.03.01 CONCRETO f 'c=210 kg/cm2 m3 4.88 S/. 498.91 S/. 2,434.68 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.88 S/. 2,434.68 100.00%
3.1.04.03.02 ENCOFRADO Y DESENCOFRADO m2 66.16 S/. 69.20 S/. 4,578.27 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 66.16 S/. 4,578.27 100.00%
3.1.04.03.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 735.54 S/. 6.38 S/. 4,692.75 0.00 S/. 0.00 0.00% 735.54 S/. 4,692.75 100.00% 735.54 S/. 4,692.75 100.00% 0.00 S/. 0.00 0.00%
3.1.04.03.04 CURADO, SECADO Y PROTECCION m2 66.16 S/. 0.59 S/. 39.03 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 66.16 S/. 39.03 100.00%
3.1.04.04 VIGAS
3.1.04.04.01 CONCRETO f 'c=210 kg/cm2 m3 7.62 S/. 498.91 S/. 3,801.69 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.62 S/. 3,801.69 100.00%
3.1.04.04.02 ENCOFRADO Y DESENCOFRADO m2 104.36 S/. 69.20 S/. 7,221.71 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 104.36 S/. 7,221.71 100.00%
3.1.04.04.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 1,246.82 S/. 6.38 S/. 7,954.71 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,246.82 S/. 7,954.71 100.00%
3.1.04.04.04 CURADO, SECADO Y PROTECCION m2 104.36 S/. 0.59 S/. 61.57 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 104.36 S/. 61.57 100.00%
3.1.04.05 TECHO MACIZO
3.1.04.05.01 CONCRETO f 'c=210 kg/cm2 m3 4.14 S/. 498.91 S/. 2,065.49 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.14 S/. 2,065.49 100.00%
3.1.04.05.02 ENCOFRADO Y DESENCOFRADO m2 82.87 S/. 69.20 S/. 5,734.60 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 82.87 S/. 5,734.60 100.00%
3.1.04.05.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 623.82 S/. 6.38 S/. 3,979.97 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 623.82 S/. 3,979.97 100.00%
3.1.04.05.04 LADRILLO PASTELERO m2 82.87 S/. 42.75 S/. 3,542.69 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 82.87 S/. 3,542.69 100.00%
3.1.04.05.05 CURADO, SECADO Y PROTECCION m2 82.87 S/. 0.59 S/. 48.89 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 82.87 S/. 48.89 100.00%
3.2 ARQUITECTURA
3.2.01 MUROS Y TABIQUES
3.2.01.01 MUROS DE LADRILLO KK DE ARCILLA DE CABEZA CON MEZCLA 1:4 X 1.5 cm m2 67.10 S/. 121.38 S/. 8,144.60 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 67.10 S/. 8,144.60 100.00%
3.2.01.02 MUROS DE LADRILLO KK DE ARCILLA DE SOGA CON MEZCLA 1:4 X 1.5 cm m2 57.54 S/. 75.21 S/. 4,327.58 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 57.54 S/. 4,327.58 100.00%
3.2.01.03 ALAMBRE DE REFUERZO TRANSVERSAL EN MUROS kg 638.84 S/. 6.87 S/. 4,388.83 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 638.84 S/. 4,388.83 100.00%
3.2.02 REVOQUES Y REVESTIMIENTOS
3.2.02.01 TARRAJEO EN INTERIORES ACABADO CON CEMENTO-ARENA m2 124.64 S/. 29.19 S/. 3,638.24 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 124.64 S/. 3,638.24 100.00%
3.2.02.02 TARRAJEO EN EXTERIORES ACABADO CON CEMENTO ARENA m2 83.30 S/. 51.46 S/. 4,286.62 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 83.30 S/. 4,286.62 100.00%
3.2.02.03 TARRAJEO EN SUPERFICIE DE COLUMNAS m2 66.16 S/. 25.15 S/. 1,663.92 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 66.16 S/. 1,663.92 100.00%
3.2.02.04 TARRAJEO EN SUPERFICIE DE VIGAS m2 104.36 S/. 25.15 S/. 2,624.65 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 104.36 S/. 2,624.65 100.00%
3.2.02.05 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS m 63.40 S/. 26.23 S/. 1,662.98 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 63.40 S/. 1,662.98 100.00%
3.2.02.06 BRUÑAS EN MUROS m 141.64 S/. 9.13 S/. 1,293.17 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 141.64 S/. 1,293.17 100.00%
3.2.03 PISO INTERIOR
3.2.03.01 FALSO PISO DE 4" DE CONCRETO 1:10 m2 45.43 S/. 25.00 S/. 1,135.75 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.43 S/. 1,135.75 100.00%
3.2.03.02 CONTRAPISO DE 25 mm m2 45.43 S/. 19.66 S/. 893.15 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.43 S/. 893.15 100.00%
3.2.03.03 PISO DE CERAMICO ANTIDESLIZANTE m2 45.43 S/. 47.30 S/. 2,148.84 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.43 S/. 2,148.84 100.00%
3.2.03.04 CONTRAZOCALO CERAMICO h=0.20m m 46.64 S/. 46.18 S/. 2,153.84 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 46.64 S/. 2,153.84 100.00%
3.2.03.05 ZOCALO CERAMICO h=0.20m m 33.00 S/. 61.37 S/. 2,025.21 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 33.00 S/. 2,025.21 100.00%
3.2.04 CIELO RASOS
3.2.04.01 CIELO RASO CON BALDOSA ACUSTICA INTERIOR Y EXTERIOR m2 95.31 S/. 109.24 S/. 10,411.66 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 95.31 S/. 10,411.66 100.00%
3.2.05 CARPINTERIA DE MADERA
3.2.05.01 PUERTA APANELADA Y MARCO DE MADERA TORNILLO und 5.00 S/. 600.00 S/. 3,000.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 3,000.00 100.00%
3.2.05.02 PUERTA DE MELAMINA PARA SERVICIOS HIGIENICOS und 4.00 S/. 250.00 S/. 1,000.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 1,000.00 100.00%
3.2.06 CARPINTERIA METALICA
3.2.06.01 VENTANA METALICA CON SEGURO DE FIERRO V2: (2.80X1.30) m und 2.00 S/. 200.00 S/. 400.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 400.00 100.00%
3.2.06.02 VENTANA METALICA CON SEGURO DE FIERRO V3: (0.40X0.40) m und 4.00 S/. 150.00 S/. 600.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 600.00 100.00%
3.2.07 VIDRIOS, CRISTALES Y SIMILARES
3.2.07.01 VIDRIOS SEMIDOBLES INCOLORO CRUDO p2 120.34 S/. 19.00 S/. 2,286.46 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 120.34 S/. 2,286.46 100.00%
3.2.08 PINTURA
3.2.08.01 PINTURA VINILICA EN MUROS INTERIORES 2 MANOS m2 124.64 S/. 15.30 S/. 1,906.99 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 124.64 S/. 1,906.99 100.00%
3.2.08.02 PINTURA VINILICA EN MUROS EXTERIORES 2 MANOS m2 86.30 S/. 15.30 S/. 1,320.39 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 86.30 S/. 1,320.39 100.00%
3.2.08.03 PINTURA VINILICA COLUMNAS SUPERFICIE 2 MANOS m2 66.16 S/. 15.30 S/. 1,012.25 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 66.16 S/. 1,012.25 100.00%
3.2.08.04 PINTURA VINILICA VIGAS SUPERFICIE 2 MANOS m2 104.36 S/. 15.30 S/. 1,596.71 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 104.36 S/. 1,596.71 100.00%
3.2.09 JUNTAS
3.2.09.01 JUNTAS ASFALTICAS DE DILATACION m 45.90 S/. 11.94 S/. 548.05 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 45.90 S/. 548.05 100.00%
3.3 INSTALACIONES ELECTRICAS
3.3.01 TUBERIAS Y ACCESORIOS
3.3.01.01 SALIDA DE ALUMBRADO EN TECHO (CENTRO DEL LUZ) pto 7.00 S/. 99.36 S/. 695.52 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.00 S/. 695.52 100.00%
3.3.01.02 SALIDA PARA TOMACORRIENTE BIPOLARES DOBLE CON PVC pto 7.00 S/. 92.79 S/. 649.53 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 7.00 S/. 649.53 100.00%
3.3.02 TABLERO DE DISTRIBUCION Y ACCESORIOS
3.3.02.01 TABLERO ELECTRICO GABINETE METALICO PARA DISTRIBUCION DE 3 CIRCUITOSund 1.00 S/. 120.78 S/. 120.78 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 120.78 100.00%
3.3.02.02 INTERRUPTOR THERMOMAGNETICO 2 X 15 A und 1.00 S/. 93.39 S/. 93.39 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 93.39 100.00%
3.3.02.03 INTERRUPTOR THERMOMAGNETICO 2 X 20 A und 2.00 S/. 81.89 S/. 163.78 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 163.78 100.00%
3.3.02.04 INTERRUPTOR THERMOMAGNETICO 2 X 30 A und 1.00 S/. 45.20 S/. 45.20 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 45.20 100.00%
3.3.02.05 CAJA DE PASE und 5.00 S/. 69.59 S/. 347.95 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.00 S/. 347.95 100.00%
3.3.03 CONDUCTORES Y/O CABLES
3.3.03.01 CABLE ELECTRICO TW 2-2.5MM2 (ALUMBRADO) m 17.32 S/. 3.79 S/. 65.64 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 17.32 S/. 65.64 100.00%
3.3.03.02 CABLE ELECTRICO TW 2-4MM2 (TOMACORRIENTE) m 19.59 S/. 4.49 S/. 87.96 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 19.59 S/. 87.96 100.00%
3.3.04 ARTEFACTO
3.3.04.01 ARTEFACTO PARA FLORECENTE 2/40W+LAMPARA und 4.00 S/. 94.68 S/. 378.72 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 378.72 100.00%
3.3.04.02 ARTEFACTO CIRCULAR 2/20W+LAMPARA und 3.00 S/. 100.96 S/. 302.88 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 302.88 100.00%
3.3.05 POZOS CONEXIÓN A TIERRA
3.3.05.01 POZO PUESTA A TIERRA und 1.00 S/. 667.76 S/. 667.76 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 667.76 100.00%
3.4 INSTALACIONES SANITARIAS
3.4.01 SISTEMA DE DESAGUE
3.4.01.01 SALIDA DE DESAGUE EN PVC DE 2" pto 4.00 S/. 106.36 S/. 425.44 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 425.44 100.00%
3.4.01.02 SALIDA DE DESAGUE EN PVC DE 4" pto 4.00 S/. 127.65 S/. 510.60 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 510.60 100.00%
3.4.01.03 TUBERIA DE DESAGUE PVC DE 2" m 2.00 S/. 50.24 S/. 100.48 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 100.48 100.00%
3.4.01.04 TUBERIA DE DESAGUE PVC DE 4" m 28.20 S/. 35.15 S/. 991.23 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.20 S/. 991.23 100.00%
3.4.01.05 REGISTRO DE BRONCE 2" PROVISION Y COLOCACION pto 1.00 S/. 69.16 S/. 69.16 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 69.16 100.00%
3.4.01.06 REGISTRO DE BRONCE 4" PROVISION Y COLOCACION pto 3.00 S/. 142.21 S/. 426.63 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 426.63 100.00%
3.4.01.07 SUMIDERO DE BRONCE 2" PROVISION Y COLOCACION und 1.00 S/. 82.05 S/. 82.05 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 82.05 100.00%
3.4.01.08 SUMIDERO DE BRONCE 4" PROVISION Y COLOCACION und 3.00 S/. 99.89 S/. 299.67 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 299.67 100.00%
3.4.01.09 CAJA DE REGISTRO DE DESAGUE 12" X 24" pza 1.00 S/. 349.06 S/. 349.06 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 349.06 100.00%
3.4.02 APARATOS Y ACCESORIOS SANITARIOS
3.4.02.01 INODORO NACIONAL SIFON JET BLANCO und 4.00 S/. 230.50 S/. 922.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 922.00 100.00%
3.4.02.02 URINARIO DE CERÁMICA VITRIFICADA MODELO CADET COLOR BLANCO und 2.00 S/. 204.00 S/. 408.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 408.00 100.00%
3.4.02.03 LAVADERO DE PARED C/GRIFERIA DE BRONCE ACCESORIOS COMPLETO und 1.00 S/. 548.91 S/. 548.91 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 548.91 100.00%
3.4.02.04 MAYOLICA BLANCO PARA SS.HH h=1.20m m2 22.20 S/. 133.03 S/. 2,953.27 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 22.20 S/. 2,953.27 100.00%
3.4.02.05 JABONERA LOSA BLANCO und 1.00 S/. 24.50 S/. 24.50 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 24.50 100.00%
3.4.02.06 PAPELERA LOSA BLANCO und 4.00 S/. 25.50 S/. 102.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 102.00 100.00%
3.4.02.07 COLOCACION DE APARATOS SANITARIOS und 6.00 S/. 165.95 S/. 995.70 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 995.70 100.00%
3.4.02.08 COLOCACION DE ACCESORIOS SANITARIOS CORRIENTES und 6.00 S/. 51.97 S/. 311.82 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 6.00 S/. 311.82 100.00%
3.4.03 SISTEMA DE AGUA FRÍA
3.4.03.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 8.00 S/. 99.87 S/. 798.96 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 8.00 S/. 798.96 100.00%
3.4.03.02 RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP m 3.00 S/. 35.97 S/. 107.91 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 107.91 100.00%
3.4.03.03 RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP m 16.06 S/. 34.16 S/. 548.61 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 16.06 S/. 548.61 100.00%
3.4.03.04 VALVULA COMPUERTA DE 1/2" und 1.00 S/. 107.81 S/. 107.81 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 107.81 100.00%
3.4.03.05 VALVULA COMPUERTA DE 3/4" und 1.00 S/. 91.12 S/. 91.12 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 91.12 100.00%
3.4.03.06 MEDIDIOR GENERAL DE AGUA 12"X24" und 1.00 S/. 327.15 S/. 327.15 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 327.15 100.00%
4 VEREDAS
4.1 OBRAS PRELIMINARES
4.1.01 LIMPIEZA DE TERRENO MANUAL m2 223.85 S/. 1.15 S/. 257.43 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 223.85 S/. 257.43 100.00%
4.1.02 TRAZO, NIVELACION Y REPLANTEO m2 223.85 S/. 2.37 S/. 530.52 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 223.85 S/. 530.52 100.00%
4.2 MOVIMIENTO DE TIERRAS
4.2.01 EXCAVACION PARA BASE DE VEREDAS Y OTROS (UÑAS) m3 22.39 S/. 13.14 S/. 294.20 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 22.39 S/. 294.20 100.00%
4.2.02 BASE AFIRMADO PARA VEREDAS m2 223.85 S/. 28.39 S/. 6,355.10 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 223.85 S/. 6,355.10 100.00%
4.2.03 NIVELACION Y COMPACTACION DE SUB-RASANTE C/EQUIPO m2 223.85 S/. 2.98 S/. 667.07 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 223.85 S/. 667.07 100.00%
4.2.04 ELIMINACION DE MATERIAL EXCEDENTE m3 27.98 S/. 15.25 S/. 426.70 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 27.98 S/. 426.70 100.00%
4.3 CONCRETO SIMPLE
4.3.01 ENCOFRADO Y DESENCOFRADO m2 44.32 S/. 69.20 S/. 3,066.94 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 44.32 S/. 3,066.94 100.00%
4.3.02 VEREDA DE CONCRETO DE 4" (F´C=175 KG/CM2) m2 223.85 S/. 59.32 S/. 13,278.78 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 223.85 S/. 13,278.78 100.00%
4.3.03 BRUÑAS m 334.89 S/. 1.29 S/. 432.01 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 334.89 S/. 432.01 100.00%
4.4 JUNTAS
4.4.01 JUNTAS ASFALTICAS m 49.09 S/. 7.65 S/. 375.54 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 49.09 S/. 375.54 100.00%
5 RAMPAS
5.1 OBRAS PRELIMINARES
5.1.01 LIMPIEZA DE TERRENO MANUAL m2 28.86 S/. 1.15 S/. 33.19 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.86 S/. 33.19 100.00%
5.1.02 TRAZO, NIVELACION Y REPLANTEO m2 28.86 S/. 2.37 S/. 68.40 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.86 S/. 68.40 100.00%
5.2 MOVIMIENTO DE TIERRAS
5.2.01 NIVELACION Y COMPACTACION DE SUB-RASANTE C/EQUIPO m2 28.86 S/. 2.98 S/. 86.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.86 S/. 86.00 100.00%
5.2.02 EXCAVACION EN TERREN NORMAL m3 2.89 S/. 22.12 S/. 63.93 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.89 S/. 63.93 100.00%
5.2.03 ELIMINACION DE MATERIAL EXCEDENTE m3 3.60 S/. 15.25 S/. 54.90 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.60 S/. 54.90 100.00%
5.2.04 BASE GRANULAR COMPACTADA DE E=0.20 m m2 28.86 S/. 28.73 S/. 829.15 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.86 S/. 829.15 100.00%
5.2.05 COMPACTACION Y NIVELADO DE SUB RAZANTE m2 28.86 S/. 21.35 S/. 616.16 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 28.86 S/. 616.16 100.00%
5.3 CONCRETO SIMPLE
5.3.01 ENCOFRADO Y DESENCOFRADO m2 5.85 S/. 69.20 S/. 404.82 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 5.85 S/. 404.82 100.00%
5.3.02 CONCRETO f'c=175 kg/cm2 m3 2.89 S/. 438.20 S/. 1,372.81 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.89 S/. 1,266.40 100.00%
5.3.03 BRUÑAS m 133.33 S/. 1.29 S/. 172.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 133.33 S/. 172.00 100.00%
5.4 JUNTAS
5.4.01 JUNTAS ASFALTICAS m 8.00 S/. 7.65 S/. 61.20 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 8.00 S/. 61.20 100.00%
6 MUROS DE CONTENCION
6.1 OBRAS PRELIMINARES
6.1.01 LIMPIEZA DE TERRENO MANUAL m2 19.82 S/. 1.15 S/. 22.79 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 19.82 S/. 22.79 100.00%
6.1.02 TRAZO, NIVELACION Y REPLANTEO m2 19.82 S/. 2.37 S/. 46.97 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 19.82 S/. 46.97 100.00%
6.2 MOVIMIENTO DE TIERRAS
6.2.01 EXCAVACION PARA ZAPATAS m3 15.85 S/. 45.06 S/. 714.20 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 15.85 S/. 714.20 100.00%
6.2.02 RELLENO CON MATERIAL PROPIO m3 15.85 S/. 45.06 S/. 714.20 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 15.85 S/. 714.20 100.00%
6.3 CONCRETO SIMPLE
6.3.01 SOLADO DE 4" MEZCLA C:A:1:12 m2 19.82 S/. 37.83 S/. 749.79 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 19.82 S/. 749.79 100.00%
6.4 CONCRETO ARMADO
6.4.01 ENCOFRADO Y DESENCOFRADO m2 79.3 69.2 S/. 5,487.56 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 79.30 S/. 5,487.56 100.00%
6.4.02 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 1,004.42 S/. 6.38 S/. 6,408.20 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,004.42 S/. 6,408.20 100.00%
6.4.03 CONCRETO f'c=210 kg/cm2 EN MUROS m3 10.61 S/. 499.27 S/. 4,928.35 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 10.61 S/. 5,297.25 100.00%
6.5 JUNTAS
6.5.01 JUNTAS ASFALTICAS DE DILATACION m 9.91 S/. 11.94 S/. 118.33 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 9.91 S/. 118.33 100.00%
7 EQUIPAMIENTO Y MOBILIARIO
7.1 MODULO DOCENTE und 1.00 S/. 1,450.00 S/. 1,450.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 1,450.00 100.00%
7.2 SILLAS Y MESAS AULA DE INICIAL glb 1.00 S/. 2,730.00 S/. 2,730.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 2,730.00 100.00%
7.3 MODULO DE METAL PARA CPU EMPOTRADO EN PARED INC. ACC. Y CERRADURA und 2.00 S/. 320.00 S/. 640.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 2.00 S/. 640.00 100.00%
7.4 EQUIPOS DE AULAS und 1.00 S/. 6,418.00 S/. 6,418.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 6,418.00 100.00%
7.5 MODULO DE DIRECCION und 1.00 S/. 1,100.00 S/. 1,100.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 1,100.00 100.00%
7.6 EQUIPOS DE DIRECCION und 1.00 S/. 3,968.00 S/. 3,968.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 3,968.00 100.00%
8 CONTROL DE CALIDAD DE OBRA
8.1 PRUEBAS DE CALIDAD
8.1.01 ENSAYOS DE COMPRESION DE CONCRETO und 10.00 S/. 20.00 S/. 200.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 10.00 S/. 200.00 100.00%
8.1.02 PRUEBA DE COMPACTACION DE SUELOS (PROCTOR MODIFICADO DENSIDAD DE CAMPO)
und 3.00 S/. 170.00 S/. 510.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 3.00 S/. 510.00 100.00%
8.1.03 PRUEBA DE DENSIDAD DE CAMPO und 4.00 S/. 30.00 S/. 120.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 4.00 S/. 120.00 100.00%
8.1.04 PRUEBA HIDRAULICA glb 1.00 S/. 1,500.00 S/. 1,500.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1.00 S/. 1,500.00 100.00%
8.1.05 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 450.00 S/. 450.00 0.00 S/. 0.00 0.00% 1.00 S/. 450.00 100.00% 1.00 S/. 450.00 100.00% 0.00 S/. 0.00 0.00%

COSTO DIRECTO 382,343.15 S/. 0.00 S/. 77,531.82 S/. 77,531.82 S/. 304,811.33

Gastos Generales. 10.000000% S/. 38,234.32 S/. 0.00 S/. 7,753.18 S/. 7,753.18 S/. 30,481.13

Utilidades . 5.000000% S/. 19,117.16 S/. 0.00 S/. 3,876.59 S/. 3,876.59 S/. 15,240.57

SUB TOTAL S/. 439,694.63 S/. 0.00 S/. 89,161.58 S/. 89,161.58 S/. 350,533.04

I.G.V. 18.00% S/. 79,145.03 S/. 0.00 S/. 16,049.08 S/. 16,049.08 S/. 63,095.95

PRESUPUESTO DE OBRA S/. 518,839.68 S/. 0.00 S/. 105,210.67 S/. 105,210.67 S/. 413,629.00

AVANCE PORCENTUAL % 100.00% 0.00% 20.28% 20.28% 79.72%