1.0Cronograma Valorizado Jamalca Actulizado Al Inicio Contractual

CALENDARIO DE AVANCE DE OBRA VALORIZADO(ACTUALIZADO A LA FECHA DE INICIO DEL PLAZO DE EJECUCIÓN DE OBRA: 18/09/2015)

Obra : MEJORAMIENTO DE LOS SERVICIOS EDUCATIVOS DE LA I.E.P. Nº 16255 -JAMALCA– DISTRITO DE JAMALCA - PROVINCIA DE UTCUBAMBA - REGION AMAZONAS Valor Referencial (C/IGV) S/. 4,867,198.91Proceso : LICITACIÓN PÚBLICA Nº 001-2015-MDJ/CE-Obra N°01 Valor Referencial (S/IGV) S/. 4,124,744.84Cliente : MUNICIPALIDAD DISTRITAL DE JAMALCA Monto Contratado (S/IGV) S/. 4,603,000.00Contratista : CONSORCIO GRUPO PINEDO RUIZ Factor de Relación 1.11595Ubicación : DISTRITO DE JAMALCA,PROVINCIA DE UCTUBAMBA,DEPARTAMENTO, AMAZONAS Inicio plazo contractual 9/18/2015

Plazo de Ejecución 240 d.cTermino plazo contractual 5/14/2016

ITEM DESCRIPCIÓN

PLAZO DE EJECUCIÓN = 240 D.C.

Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16

18/09/15-30/09/15 01/10/15-31/10/15 01/11/15-30/11/15 01/12/15-31/12/15 01/01/16-31/01/16 01/02/16-29/02/16 01/03/16-31/03/16 01/03/16-30/03/16 01/05/2016-14/05/2016

13 Días 31 Días 30 Días 31 Días 31 Días 29 Días 31 Días 30 Días 14 Días

01 ESTRUCTURAS

01.01 OBRAS PROVISIONALES

01.01.01 CARTEL DE OBRA 5.40 X 3.60 m 1,434.52 1,434.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.02 ALQUILER DE LOCAS PARA OFICINAS Y ALMACEN 9,600.00 9,600.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.03 MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA 12,000.00 12,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.04 CONSTRUCCION PROVISIONAL DE VESTUARIO Y COMEDOR 4,134.00 4,134.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.05 CONSTRUCCION PROVISIONAL DE SSHH 2,000.00 2,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.06 INSTALACION PROVISIONAL DE ENERGIA ELECTRICA Y AGUA 4,000.00 4,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.07 CERCO DE SEGURIDAD PROVISIONAL 33,700.00 22,916.00 10,784.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.08 EQUIPOS DE PROTECCION INDIVIDUAL 37,323.00 37,323.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.09 EQUIPOS DE PROTECCION COLECTIVA 2,481.19 2,481.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.01.10 SEÑALIZACION TEMPORAL DE SEGURIDAD 2,642.74 237.85 528.55 528.55 554.98 554.98 237.85 0.00 0.00 0.00

01.01.11 CAPACITACIONEN SEGURIDAD Y SALUD 49,500.00 2,475.00 6,435.00 6,435.00 6,435.00 6,435.00 5,940.00 6,435.00 5,940.00 2,970.00

01.02 TRABAJOS PRELIMINARES

01.02.01 TRAZO DE NIVELES Y REPLANTEO 6,106.54 6,106.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.02.02 LIMPIEZA DE TERRENO 28,642.02 28,642.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.02.03 LIMPIEZA DURANTE LA EJECUCIÓN DE OBRA 8,000.00 400.00 1,040.00 1,040.00 1,040.00 1,040.00 960.00 1,040.00 1,040.00 400.00

01.03 MOVIMIENTO DE TIERRAS

01.03.01 CORTE SUPERFICIAL CON MAQUINARIA 277,187.76 0.00 277,187.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.03.02 EXCAVACION DE BUZONETAS PARA Int. Elect. 33.53 0.00 0.00 33.53 0.00 0.00 0.00 0.00 0.00 0.00

01.03.03 EXCAVACION DE CAJAS DE REGISTROO PARA Inst. Sanit. 48.43 0.00 0.00 48.43 0.00 0.00 0.00 0.00 0.00 0.00

01.03.04 EXCAVACION PARA TENDIDO DE REDES PARA Inst. Elect. 1,110.05 0.00 0.00 1,110.05 0.00 0.00 0.00 0.00 0.00 0.00

01.03.05 EXCAVACION PARA TENDIDO DE REDES DE AGUA Y DESAGUE 2,726.70 0.00 0.00 1,145.21 1,581.49 0.00 0.00 0.00 0.00 0.00

01.03.06 EXCAVACION DE ZANJAS PARA SARDINEL DE CONCRETO 379.95 0.00 0.00 0.00 379.95 0.00 0.00 0.00 0.00 0.00

01.03.07 EXCAVACION MANUAL DE ZAPATAS 10,362.95 0.00 9,637.54 725.41 0.00 0.00 0.00 0.00 0.00 0.00

01.03.08 EXCAVACION MANUAL PARA CIMIENTOS 8,023.49 0.00 2,888.46 5,135.03 0.00 0.00 0.00 0.00 0.00 0.00

01.03.09 EXCAVACION MANUAL PARA CANALETA DE EVACUACION PLUVIAL 2,420.00 0.00 0.00 0.00 1,984.40 435.60 0.00 0.00 0.00 0.00

01.03.10 RELLENO MANUAL CON MATERIAL PROPIO SELECCIONADO 9,370.76 0.00 0.00 0.00 9,370.76 0.00 0.00 0.00 0.00 0.00

01.03.11 RELLENO MANUAL CON MATERIAL DE PRESTAMO 1,639.88 0.00 0.00 0.00 0.00 1,639.88 0.00 0.00 0.00 0.00

01.03.12 NIVELACION INTERIOR Y EXTERIOR APISONADO MANUAL 4,748.36 0.00 0.00 0.00 0.00 4,748.36 0.00 0.00 0.00 0.00

01.03.13 ACARREO INTERNO, MATERIAL PROCEDENTE DE EXCAVACIONES 44,909.29 0.00 0.00 0.00 0.00 37,274.71 7,634.58 0.00 0.00 0.00

01.03.14 ELIMINACION DE MATERIAL EXCEDENTE ACARREO C/VOLQUETE 350,812.99 0.00 0.00 0.00 0.00 0.00 350,812.99 0.00 0.00 0.00

01.03.15 AFIRMADO INTERIOR Y EXTERIOIR e=10 cm 54,401.66 0.00 0.00 0.00 0.00 54,401.66 0.00 0.00 0.00 0.00

01.04 OBRAS DE CONCRETO SIMPLE

01.04.01 SOLADO DE 4" MEZCLA 1:12 CEMENTO-HORMIGON 12,306.46 0.00 10,706.62 1,599.84 0.00 0.00 0.00 0.00 0.00 0.00

01.04.02 CIMIENTOS CORRIDOS, CONCRETO C:H 1:10 + 30% P.G. 43,143.60 0.00 0.00 43,143.60 0.00 0.00 0.00 0.00 0.00 0.00

01.04.03 SOBRECIEMIENTO, CONCRETO 1:8 + 25% P.M. 30,903.78 0.00 0.00 0.00 30,903.78 0.00 0.00 0.00 0.00 0.00

01.04.04 SOBRECIMIENTOS, ENCOFRADO Y DESENCOFRADO 18,463.24 0.00 0.00 9,231.62 9,231.62 0.00 0.00 0.00 0.00 0.00

01.04.05 FALSO PISO MEZCLA 1:8 DE 4" 18,975.07 0.00 0.00 0.00 0.00 0.00 12,144.04 6,831.03 0.00 0.00

01.04.06 CONCRETO f'c=140 kg/cm2 PARA CANALETA DE EVACUACION PLUVIAL 11,130.46 0.00 0.00 0.00 0.00 0.00 11,130.46 0.00 0.00 0.00

01.04.07 ENCOFRADO Y DESENCOFRADO DE CANALETA DE EVACUACION PLUVIAL 21,505.28 0.00 0.00 0.00 0.00 6,666.64 14,838.64 0.00 0.00 0.00

01.04.08 VEREDA DE CONCRETO DE 4" 31,152.74 0.00 0.00 0.00 0.00 31,152.74 0.00 0.00 0.00 0.00

01.04.09 ENCOFRADO Y DESENCOFRADO DE VEREDAS 3,509.52 0.00 0.00 0.00 0.00 3,509.52 0.00 0.00 0.00 0.00

01.04.10 CONCRETO GRADAS, f'c=175 kg/cm2 7,238.00 0.00 0.00 0.00 0.00 4,849.46 2,388.54 0.00 0.00 0.00

01.04.11 ENCOFRADO Y DESENCOFRADO DE GRADAS 597.45 0.00 0.00 0.00 0.00 597.45 0.00 0.00 0.00 0.00

01.04.12 CONCRETO RAMPAS, f'c=175 kg/cm2 1,912.90 0.00 0.00 0.00 0.00 1,912.90 0.00 0.00 0.00 0.00

01.04.13 ENCOFRADO Y DESENCOFRADO DE RAMPAS 117.90 0.00 0.00 0.00 0.00 117.90 0.00 0.00 0.00 0.00

01.05 OBRAS DE CONCRETO ARMADO

PARCIAL (S/.)

01.05.01 ZAPATAS

01.05.01.01 ZAPATAS, CONCRETO f'c= 210 kg/cm2 35,994.34 0.00 10,438.36 25,555.98 0.00 0.00 0.00 0.00 0.00 0.00

01.05.01.02 ZAPATAS, ENCOFRADO Y DESENCOFRADO 7,771.97 0.00 5,673.54 2,098.43 0.00 0.00 0.00 0.00 0.00 0.00

01.05.01.03 ZAPATAS, ACERO fy=4200 kg/cm2 GRADO 60 11,516.31 0.00 9,213.05 2,303.26 0.00 0.00 0.00 0.00 0.00 0.00

01.05.02 VIGAS DE CIMENTACION

01.05.02.01 VIGAS DE CIMENTACION, CONCRETO f'c=210 kg/cm2 20,717.66 0.00 0.00 20,717.66 0.00 0.00 0.00 0.00 0.00 0.00

01.05.02.02 VIGAS DE CIMENTACION, ENCOFRADO Y DESENCOFRADO. 16,153.28 0.00 0.00 16,153.28 0.00 0.00 0.00 0.00 0.00 0.00

01.05.02.03 VIGAS DE CIMENTACION, ACERO fy=4200 kg/cm2. 23,775.18 0.00 0.00 23,775.18 0.00 0.00 0.00 0.00 0.00 0.00

01.05.03 COLUMNAS

01.05.03.01 CONCRETO EN COLUMNETAS f'c=175 kg/cm2 4,043.46 0.00 0.00 0.00 4,043.46 0.00 0.00 0.00 0.00 0.00

01.05.03.02 CONCRETO EN COLUMNAS f'c=210 kg/cm2 32,507.78 0.00 0.00 0.00 32,507.78 0.00 0.00 0.00 0.00 0.00

01.05.03.03 ENCOFRADO Y DESENCOFRADO PARA COLUMNAS 33,355.48 0.00 0.00 27,685.05 5,670.43 0.00 0.00 0.00 0.00 0.00

01.05.03.04 ACERO ESTRUCTURAL TRABAJADO PARA COLUMNAS 78,041.88 0.00 25,753.82 52,288.06 0.00 0.00 0.00 0.00 0.00 0.00

01.05.03.05 COLUMNETA 2U - CERCO TRANSPARENTE H=2.4m; FAB.y MONTAJE 188,167.32 0.00 0.00 0.00 122,308.76 65,858.56 0.00 0.00 0.00 0.00

01.05.04 VIGAS

01.05.04.01 CONCRETO EN VIGUETAS f'c=175 kg/cm2 2,930.48 0.00 0.00 0.00 0.00 2,930.48 0.00 0.00 0.00 0.00

01.05.04.02 CONCRETO EN VIGAS f'c=210 kg/cm2 36,528.17 0.00 0.00 0.00 0.00 36,528.17 0.00 0.00 0.00 0.00

01.05.04.03 ENCOFRADO Y DESENCOFRADO PARA VIGAS 26,840.58 0.00 0.00 0.00 9,662.61 17,177.97 0.00 0.00 0.00 0.00

01.05.04.04 ACERO fy=4200 kg/cm2, GRADO 60 PARA VIGAS 64,986.28 0.00 0.00 0.00 64,986.28 0.00 0.00 0.00 0.00 0.00

01.05.05 LOSAS ALIGERADAS

01.05.05.01 CONCRETO f'c=210 kg/cm2 - LOSAS ALIGERADAS 25,209.91 0.00 0.00 0.00 0.00 25,209.91 0.00 0.00 0.00 0.00

01.05.05.02 ENCOFRADO Y DESENCOFRADO 9,663.19 0.00 0.00 0.00 0.00 9,663.19 0.00 0.00 0.00 0.00

01.05.05.03 ACERO fy=4200 kg/cm2, GRADO 60 15,531.12 0.00 0.00 0.00 0.00 15,531.12 0.00 0.00 0.00 0.00

01.05.05.04 LADRILLO HUECO DE ARCILLA 15X30X30 cm PARA TECHO ALIGERADO 16,127.55 0.00 0.00 0.00 0.00 16,127.55 0.00 0.00 0.00 0.00

01.05.06 GRADAS ENTRE MODULOS

01.05.06.01 GRADA ENTRE MODULO, CONCRETO f'c=210 kg/cm2. 10,789.90 0.00 0.00 0.00 0.00 0.00 10,789.90 0.00 0.00 0.00

01.05.06.02 GRADA ENTE MODULOS, ENCOFRADO Y DESENCOFRADO 4,318.19 0.00 0.00 0.00 0.00 1,554.55 2,763.64 0.00 0.00 0.00

01.05.06.03 GRADA ENTRE MODULOS ACERO fy=4200 kg/cm2 4,201.32 0.00 0.00 0.00 0.00 0.00 4,201.32 0.00 0.00 0.00

01.05.07 LOSA MACIZA

01.05.07.01 LOSA MACIZA ENTRE MODULOS, CONCRETO F'C=210 kg/cm². 1,438.98 0.00 0.00 0.00 0.00 1,438.98 0.00 0.00 0.00 0.00

01.05.07.02 LOSA MACIZA, ENCOFRADO Y DESENCOFRADO 620.93 0.00 0.00 0.00 0.00 620.93 0.00 0.00 0.00 0.00

01.05.07.03 LOSA MACIZA, ACERO FY=4200 kg/cm². 639.36 0.00 0.00 0.00 0.00 639.36 0.00 0.00 0.00 0.00

01.05.08 PISCINA

01.05.08.01 56,316.29 0.00 0.00 0.00 0.00 28,158.15 28,158.15 0.00 0.00 0.00

01.05.08.02 encofrado y desencofrado de piscina 22,591.11 0.00 0.00 0.00 0.00 12,876.93 9,714.18 0.00 0.00 0.00

01.05.08.03 acero de refuerzo en piscina 40,536.76 0.00 0.00 0.00 0.00 29,591.83 10,944.93 0.00 0.00 0.00

01.05.09 CUARTO DE BOMBAS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

01.05.09.01 33,096.45 0.00 0.00 0.00 0.00 16,548.23 16,548.23 0.00 0.00 0.00

01.05.09.02 encofrado y desencofrado de cuarto de bomas 14,873.17 0.00 0.00 0.00 0.00 8,477.71 6,395.46 0.00 0.00 0.00

01.05.09.03 acero de refuerzo en cuarto de bombas 16,536.78 0.00 0.00 0.00 0.00 12,071.85 4,464.93 0.00 0.00 0.00

01.05.10 ESTRUCTURA METALICA Y COBERTURA

01.05.10.01 TIJERAL METALICO 58,937.20 0.00 0.00 0.00 4,125.60 54,811.60 0.00 0.00 0.00 0.00

01.05.10.02 ANCLAJE DE TIJERAL METALICO 23,402.96 0.00 0.00 0.00 15,679.98 7,722.98 0.00 0.00 0.00 0.00

01.05.10.03 CORREAS METALICAS RECTANGULARES DE 1 1/2" X 3" 42,768.05 0.00 0.00 0.00 0.00 40,201.97 2,566.08 0.00 0.00 0.00

01.05.10.04 COBERTURA DE TECHO CON TEJA ANDINA 49,892.03 0.00 0.00 0.00 0.00 2,494.60 47,397.43 0.00 0.00 0.00

01.05.10.05 CUMBRERA CON TEJA ANDINA 5,008.30 0.00 0.00 0.00 0.00 0.00 5,008.30 0.00 0.00 0.00

01.06 FLETES TERRESTRE

01.06.01 FLETE TERRESTRE PARA ESTRUCTURAS 96,415.48 6,749.08 15,426.48 15,426.48 15,426.48 16,390.63 14,462.32 12,534.01 0.00 0.00

02 ARQUITECTURA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

02.01 MUROS Y TABIQUES DE ALBAÑILERIA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

02.01.01 MURO DE LADRILLO KK CABEZA M:1:4 e=1.5 cm 70,520.55 0.00 0.00 0.00 58,532.06 11,988.49 0.00 0.00 0.00 0.00

02.01.02 MURO DE LADRILLO KK SOGA M:1:4 e=1.5 cm 34,152.46 0.00 0.00 0.00 6,488.97 27,663.49 0.00 0.00 0.00 0.00

02.02 REVOQUES ENLUCIDOS Y MOLDURAS

02.02.01 TARRAJEO CON IMPERMEABILIZANTES 12,684.80 0.00 0.00 0.00 12,684.80 0.00 0.00 0.00 0.00 0.00

02.02.02 TARRAJEO PRIMARIO PARA RECIBIR ENCHAPES 10,811.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,811.81 0.00

02.02.03 TARRAJEO EN MUROS INTERIORES CON C:A 37,062.81 0.00 0.00 0.00 0.00 0.00 8,153.82 25,573.34 3,335.65 0.00

02.02.04 TARRAJEO EN MUROS EXTERIORES CON C:A 29,080.15 0.00 0.00 0.00 0.00 0.00 15,121.68 13,958.47 0.00 0.00

02.02.05 TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA 28,500.78 0.00 0.00 0.00 0.00 0.00 0.00 23,940.66 4,560.12 0.00

02.02.06 TARRAJEO EN SUPERFICIE DE VIGAS CON CEMENTO-ARENA 28,890.04 0.00 0.00 0.00 0.00 0.00 28,890.04 0.00 0.00 0.00

02.02.07 VESTIDURA DE DERRAMES 6,094.15 0.00 0.00 0.00 0.00 0.00 0.00 5,058.14 1,036.01 0.00

02.02.08 BRUÑAS 8,692.71 0.00 0.00 0.00 0.00 0.00 1,130.05 7,562.66 0.00 0.00

02.02.09 TARRAJEO PULIDO EN CANALETA DE CONCRETO 12,983.09 0.00 0.00 0.00 0.00 0.00 10,126.81 2,856.28 0.00 0.00

02.02.10 TARRAJEO DE SOBRECIMIENTO DEL CERCO PERIMETRICO 22,859.74 0.00 0.00 0.00 10,972.68 11,887.06 0.00 0.00 0.00 0.00

02.03 CIELORRASOS

02.03.01 TARRAJEO EN CIELORRASOS 17,934.56 0.00 0.00 0.00 0.00 3,228.22 13,271.57 1,434.76 0.00 0.00

02.03.02 CIELORRASOS CON PLANCHA DE FIBRA CEMENTO 52,816.80 0.00 0.00 0.00 0.00 0.00 35,387.26 17,429.54 0.00 0.00

02.04 PISOS Y PAVIMENTOS

02.04.01 CONTRAPISO DE 48 mm 67,009.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 67,009.59 0.00

02.04.02 FALSO PISO DE 4" DE CONCRETO 1:10 27,301.88 0.00 0.00 0.00 0.00 27,301.88 0.00 0.00 0.00 0.00

02.04.03 PISOS DE CEMENTO PULIDO COLOREADO 21,043.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20,201.75 841.74

02.04.04 PISO DE CERAMICO 77,332.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56,452.78 20,879.79

02.04.05 REVESTIMIENTO DE PASOS Y CONTRAPASOS EN ESCALERAS 3,937.87 0.00 0.00 0.00 0.00 0.00 3,937.87 0.00 0.00 0.00

02.04.06 JUNTAS ASFALTICAS PARA PISOS Y VEREDAS 2,023.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,023.32

02.04.07 BRUÑAS 4,133.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,480.09 1,653.39

02.04.08 DRENAJE PLUVIAL DEL TECHO 4,200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,688.00 1,512.00

02.04.09 CONCRETO f'c=175 kg/cm2 EN LOSA DEPORTIVA 56,817.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 51,136.10 5,681.79

02.04.10 ENCOFRADO Y DESENCOFRADO PARA LOSA DEPORTIVA 6,993.09 0.00 0.00 0.00 0.00 0.00 0.00 1,748.27 5,244.82 0.00

02.04.11 JUNTAS ASFALTICAS PARA LOSA DEPORTIVA 2,814.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,814.88

02.05 ZOCALOS Y CONTRAZOCALOS

02.05.01 CONTRAZOCALO CEMENTO PULIDO H=0.15m 5,126.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,126.94 0.00

02.05.02 CONTRAZOCALO CEMENTO PULIDO H=0.30m 5,168.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 361.77 4,806.39

02.05.03 ZOCALO DE CERAMICO 29,250.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,550.53 11,700.35

02.06 CARPINTERIA DE MADERA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

02.06.01 SUMINISTRO Y COLOCACION DE PIZARRA ACRILICA 7,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,000.00 0.00

02.07 CARPINTERIA METALICA Y HERRERIA

02.07.01 PUERTA METALICA SEGUN PLANO, INCL COLOC 63,115.00 0.00 0.00 0.00 0.00 0.00 0.00 20,196.80 31,557.50 11,360.70

02.07.02 VENTANA DE ALUMINIO SEGUN PLANO INCL. COLOC. 97,065.00 0.00 0.00 0.00 0.00 0.00 0.00 61,150.95 35,914.05 0.00

02.07.03 REJILLA SOBRE CANALETA DE PLATINA DE 1"X1/8" 12,162.50 0.00 0.00 0.00 0.00 0.00 608.13 4,743.38 4,621.75 2,189.25

02.07.04 CANALETA SEMICIRCULAR PLANCHA GALVANIZADA 14,297.50 0.00 0.00 0.00 0.00 0.00 4,289.25 10,008.25 0.00 0.00

02.07.05 ESCALERA METALICA PARA PISCINA INOXIDABLE DE 45mm 1,807.12 0.00 0.00 0.00 0.00 0.00 0.00 1,807.12 0.00 0.00

02.07.06 PASAMANO ARRIOSTRADO METÁLICO C/TUBOS Y ANGULOS 1-1/4" Y TUBO DE F.N. Ø =2" H=0.70 M 10,605.00 0.00 0.00 0.00 0.00 0.00 10,605.00 0.00 0.00 0.00

02.07.07 REJILLA EN BORDE DE PISCINA 14,962.50 0.00 0.00 0.00 0.00 0.00 748.13 5,835.38 5,685.75 2,693.25

02.08 CERRAJERIA

02.08.01 BISAGRAS 1,384.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,384.48

02.08.02 CERRADURAS DOS GOLPES 4,922.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,922.40

02.08.03 CERRADURAS TRES GOLPES 307.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 307.65

02.09 VIDRIOS, CRISTALES Y SIMILARES

02.09.01 VIDRIOS SEMIDOBLES NACIONALES 24,176.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14,022.18 10,153.99

CONCRETO EN PISCINA F'c=210 kg/cm2

concreto en cuato de bombas f'c=210 kg/cm2

02.10 PINTURA

02.10.01 PINTURA LATEX EN CIELO RASO (2 MANOS) 13,341.86 0.00 0.00 0.00 0.00 0.00 0.00 10,406.65 2,935.21 0.00

02.10.02 PINTURA LATEX EN MUROS INTERIORES (2 MANOS) 17,567.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,567.94 0.00

02.10.03 PINTURA LATEX EN MUROS EXTERIORES (2 MANOS) 15,534.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,961.92 3,573.04

02.10.04 PINTURA LATEX EN VIGAS Y COLUMNAS (2 MANOS) 11,038.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,038.93 0.00

02.10.05 PINTURA ESMALTE CONTRAZOCALO DE CEMENTO PULIDO h= 0.30 mt 6,564.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,564.58 0.00

02.10.06 PINTURA ESMALTE CONTRAZOCALO DE CEMENTO PULIDO h= 0.15 mt 7,567.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,891.95 5,675.84

02.11 EQUIPAMIENTO Y PINTURA EN LOSA DEPORTIVA

02.11.01 PINTURA DEMARCATORIA EN LOSA 1,641.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 410.42 1,231.25

02.11.02 EQUIPAMIENTO DE LOSA DEPORTIVA 5,950.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,950.00

02.12 VARIOS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

02.12.01 JUNTA DE DILATACION CON JEBE MICROPOROSO 1,996.00 0.00 0.00 0.00 0.00 1,497.00 499.00 0.00 0.00 0.00

02.13 MOBILIARIO Y EQUIPAMIENTO PARA I.E.

02.13.01 MOBILIARIOS ESCOLAR 85,000.00 0.00 0.00 0.00 0.00 16,150.00 18,700.00 21,250.00 19,550.00 9,350.00


02.14.01 FLETE TERRESTRE PARA ARQUITECTURA 85,000.00 0.00 0.00 0.00 0.00 19,550.00 17,850.00 19,550.00 19,550.00 8,500.00

03 INSTALACIONES SANITARIAS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

03.01 APARATOS Y ACCESORIOS SANITARIOS

03.01.01 INODORO MONTECARLO BLANCO COMERCIAL 7,275.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,275.59

03.01.02 LAVATORIO SONNET 19"X10" BLANCO COMERCIAL (SIN COLOCACION) 2,006.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,006.65

03.01.03 URINARIO DE C°A° CERAMICO L=1.8 4,703.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,703.46

03.01.04 COLOCACION DE ACCESORIOS SANITARIOS 1,235.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,235.36

03.02 SISTEMA DE AGUA FRIA

03.02.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" 3,084.40 0.00 0.00 1,079.54 2,004.86 0.00 0.00 0.00 0.00 0.00

03.02.02 RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP 1,597.21 0.00 0.00 559.02 1,038.19 0.00 0.00 0.00 0.00 0.00

03.02.03 RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP 3,681.65 0.00 0.00 1,288.58 2,393.07 0.00 0.00 0.00 0.00 0.00

03.02.04 VALVULA COMPUERTA DE BRONCE ROSCADA DE 1/2" 990.00 0.00 0.00 0.00 990.00 0.00 0.00 0.00 0.00 0.00

03.02.05 VALVULA COMPUERTA DE BRONCE ROSCADA DE 3/4" 315.00 0.00 0.00 0.00 103.95 211.05 0.00 0.00 0.00 0.00

03.02.06 VALVULA COMPUERTA DE BRONCE ROSCADA DE 1 " 315.00 0.00 0.00 0.00 0.00 315.00 0.00 0.00 0.00 0.00

03.02.07 VALVULA COMPUERTA DE BRONCE ROSCADA DE 1 1/4" 315.00 0.00 0.00 0.00 0.00 315.00 0.00 0.00 0.00 0.00

03.02.08 VALVULA COMPUERTA DE BRONCE ROSCADA DE 1 1/2" 315.00 0.00 0.00 0.00 0.00 315.00 0.00 0.00 0.00 0.00

03.02.09 CAJA DE REGISTRO DE CONCRETO 0.30 x 0.20m 521.70 0.00 0.00 0.00 521.70 0.00 0.00 0.00 0.00 0.00

03.03 SISTEMA DE DESAGUE

03.03.01 SALIDAS DE PVC SAL PARA DESAGUE DE 4" 1,931.02 0.00 0.00 675.86 1,255.16 0.00 0.00 0.00 0.00 0.00

03.03.02 SALIDAS DE PVC SAL PARA DESAGUE DE 2" 1,970.19 0.00 0.00 689.57 1,280.62 0.00 0.00 0.00 0.00 0.00

03.03.03 SALIDAS DE PVC SAL PARA VENTILACION DE 2" 701.47 0.00 0.00 245.51 455.96 0.00 0.00 0.00 0.00 0.00

03.03.04 REGISTRO DE BRONCE CROMADO DE 4" 776.10 0.00 0.00 0.00 776.10 0.00 0.00 0.00 0.00 0.00

03.03.05 SUMIDERO DE BRONCE 2" PROVISION Y COLOCACION 759.50 0.00 0.00 0.00 569.63 189.88 0.00 0.00 0.00 0.00

03.03.06 CAJA DE REGISTRO DE DESAGUE 12" x 24" 1,495.41 0.00 0.00 0.00 1,495.41 0.00 0.00 0.00 0.00 0.00

03.03.07 SOMBRERO VENTILACION PVC DE 2" 133.28 0.00 0.00 0.00 0.00 133.28 0.00 0.00 0.00 0.00

03.03.08 RED DE DERIVACION PVC SAL PARA DESAGUE DE 4" 4,409.78 0.00 0.00 1,543.42 2,866.36 0.00 0.00 0.00 0.00 0.00

03.03.09 CAJA DE INSPECCION 0.70X0.70 M 640.89 0.00 0.00 0.00 640.89 0.00 0.00 0.00 0.00 0.00

03.04 FLETES TERRESTRE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

03.04.01 FLETE TERRESTRE PARA INSTALACIOINES SANITARIAS 45,000.00 0.00 0.00 0.00 0.00 9,450.00 9,900.00 10,800.00 9,900.00 4,950.00

04 INSTALACIONES ELECTRICAS

04.01 SALIDAS PARA ALUMBRADO ,TOMACORRIENTE FUERZA Y SEÑALES DEBILES

04.01.01 SALIDA PARA CENTROS DE LUZ 9,412.20 0.00 0.00 0.00 0.00 4,706.10 4,517.86 188.24 0.00 0.00

04.01.02 SALIDA PARA TOMACORRIENTE 12,451.93 0.00 0.00 0.00 0.00 6,225.97 5,976.93 249.04 0.00 0.00

04.01.03 SALIDA PARA INTERRUPTORES 7,961.07 0.00 0.00 0.00 0.00 3,980.54 3,821.31 159.22 0.00 0.00

04.01.04 INTERRUPTOR SIMPLE 884.00 0.00 0.00 0.00 0.00 0.00 0.00 884.00 0.00 0.00

04.01.05 INTERRUPTOR DOBLE 554.64 0.00 0.00 0.00 0.00 0.00 0.00 554.64 0.00 0.00

04.01.06 INTERRUPTOR CONMUTACION SIMPLE 489.30 0.00 0.00 0.00 0.00 0.00 0.00 489.30 0.00 0.00

04.01.07 TOMACORRIENTE DOBLE 1,200.00 0.00 0.00 0.00 0.00 0.00 0.00 1,200.00 0.00 0.00

04.01.08 TUBERIA PVC SAP (ELEXTRICAS) 25mm 2,328.00 0.00 0.00 0.00 0.00 1,164.00 1,117.44 46.56 0.00 0.00

04.01.09 TUBERIA PVC SAP (ELEXTRICAS) 35mm 595.20 0.00 0.00 0.00 0.00 0.00 0.00 595.20 0.00 0.00

04.01.10 CABLE ELECTRICO TW 4.00 mm2 7.56 0.00 0.00 0.00 0.00 0.00 0.00 7.56 0.00 0.00

04.01.11 CABLE ELECTRICO THW 6.00 mm2 7.56 0.00 0.00 0.00 0.00 0.00 0.00 7.56 0.00 0.00






04.01.17 BUZONETAS DE CONCRETO 6,045.12 0.00 0.00 6,045.12 0.00 0.00 0.00 0.00 0.00 0.00

04.01.18 FLUORESCENTE RECTO ISPE 2 X 36 W 3,737.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,737.93 0.00

04.01.19 FLUORESCENTE RECTO ISPE 2 X 18 W 2,008.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,008.44 0.00

04.01.20 TABLERODE DISTRIBUCION TG 208.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 208.31

04.01.21 TABLERODE DISTRIBUCION TD 5,089.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,089.86

04.01.22 TABLERODE DISTRIBUCION STD 3,393.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,393.24

04.02 POZO A TIERRA

04.02.01 POZO CONEXION A TIERRA 5,134.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,134.32


04.03.01 FLETE TERRESTRE PARA INSTALACIONES ELECTRICAS 26,228.41 0.00 0.00 0.00 0.00 1,835.99 6,819.39 7,343.95 7,081.67 3,147.41

TOTAL COSTO DIRECTO 3,665,002.32 140,499.20 385,713.17 268,306.27 440,963.75 726,071.98 770,973.49 304,778.61 467,976.16 159,719.70

GASTOS GENERALES 276,492.40 10,599.44 29,098.69 20,241.36 33,266.86 54,775.79 58,163.21 22,992.88 35,304.71 12,049.46

UTILIDAD 183,250.12 7,024.96 19,285.66 13,415.31 22,048.19 36,303.60 38,548.68 15,238.93 23,398.81 7,985.99

SUB TOTAL (C.D. + GG + UTI) 4,603,000.00 176,457.68 484,430.18 336,974.90 553,821.24 911,898.28 968,291.60 382,781.73 587,747.04 200,597.35

IGV (18 %)

COSTO TOTAL 4,603,000.00 176,457.68 484,430.18 336,974.90 553,821.24 911,898.28 968,291.60 382,781.73 587,747.04 200,597.35

PORCENTAJE DE AVANCE MENSUAL 3.83% 10.52% 7.32% 12.03% 19.81% 21.04% 8.32% 12.77% 4.36%

PORCENTAJE DE AVANCE ACUMULADO 3.83% 14.36% 21.68% 33.71% 53.52% 74.56% 82.87% 91.81% 100.00%

INICIO

ESTRUCTURAS

OBRAS PROVISIONALES

CARTEL DE OBRA 5.40 X 3.60 m

ALQUILER DE LOCAS PARA OFICINAS Y ALMACEN

MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA

CONSTRUCCION PROVISIONAL DE VESTUARIO Y COMEDOR

CONSTRUCCION PROVISIONAL DE SSHH

INSTALACION PROVISIONAL DE ENERGIA ELECTRICA Y AGUA

CERCO DE SEGURIDAD PROVISIONAL

EQUIPOS DE PROTECCION INDIVIDUAL

EQUIPOS DE PROTECCION COLECTIVA

SEÑALIZACION TEMPORAL DE SEGURIDAD

CAPACITACIONEN SEGURIDAD Y SALUD

TRABAJOS PRELIMINARES

TRAZO DE NIVELES Y REPLANTEO

LIMPIEZA DE TERRENO

LIMPIEZA DURANTE LA EJECUCIÓN DE OBRA

MOVIMIENTO DE TIERRAS

CORTE SUPERFICIAL CON MAQUINARIA

EXCAVACION DE BUZONETAS PARA Int. Elect.

EXCAVACION DE CAJAS DE REGISTROO PARA Inst. Sanit.

EXCAVACION PARA TENDIDO DE REDES PARA Inst. Elect.

EXCAVACION PARA TENDIDO DE REDES DE AGUA Y DESAGUE

EXCAVACION DE ZANJAS PARA SARDINEL DE CONCRETO

EXCAVACION MANUAL DE ZAPATAS

EXCAVACION MANUAL PARA CIMIENTOS

EXCAVACION MANUAL PARA CANALETA DE EVACUACION PLUVIAL

RELLENO MANUAL CON MATERIAL PROPIO SELECCIONADO

RELLENO MANUAL CON MATERIAL DE PRESTAMO

NIVELACION INTERIOR Y EXTERIOR APISONADO MANUAL

ACARREO INTERNO, MATERIAL PROCEDENTE DE EXCAVACIONES

ELIMINACION DE MATERIAL EXCEDENTE ACARREO C/VOLQUETE

AFIRMADO INTERIOR Y EXTERIOIR e=10 cm

OBRAS DE CONCRETO SIMPLE

SOLADO DE 4" MEZCLA 1:12 CEMENTO-HORMIGON

CIMIENTOS CORRIDOS, CONCRETO C:H 1:10 + 30% P.G.

SOBRECIEMIENTO, CONCRETO 1:8 + 25% P.M.

SOBRECIMIENTOS, ENCOFRADO Y DESENCOFRADO

FALSO PISO MEZCLA 1:8 DE 4"

CONCRETO f'c=140 kg/cm2 PARA CANALETA DE EVACUACION PLUVIAL

ENCOFRADO Y DESENCOFRADO DE CANALETA DE EVACUACION PLUVIAL

VEREDA DE CONCRETO DE 4"

ENCOFRADO Y DESENCOFRADO DE VEREDAS

CONCRETO GRADAS, f'c=175 kg/cm2

ENCOFRADO Y DESENCOFRADO DE GRADAS

CONCRETO RAMPAS, f'c=175 kg/cm2

ENCOFRADO Y DESENCOFRADO DE RAMPAS

OBRAS DE CONCRETO ARMADO

ZAPATAS

ZAPATAS, CONCRETO f'c= 210 kg/cm2

ZAPATAS, ENCOFRADO Y DESENCOFRADO

ZAPATAS, ACERO fy=4200 kg/cm2 GRADO 60

VIGAS DE CIMENTACION

VIGAS DE CIMENTACION, CONCRETO f'c=210 kg/cm2

VIGAS DE CIMENTACION, ENCOFRADO Y DESENCOFRADO.

VIGAS DE CIMENTACION, ACERO fy=4200 kg/cm2.

COLUMNAS

CONCRETO EN COLUMNETAS f'c=175 kg/cm2

CONCRETO EN COLUMNAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO PARA COLUMNAS

ACERO ESTRUCTURAL TRABAJADO PARA COLUMNAS

COLUMNETA 2U - CERCO TRANSPARENTE H=2.4m; FAB.y MONTAJE

VIGAS

CONCRETO EN VIGUETAS f'c=175 kg/cm2

CONCRETO EN VIGAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO PARA VIGAS

ACERO fy=4200 kg/cm2, GRADO 60 PARA VIGAS

LOSAS ALIGERADAS

CONCRETO f'c=210 kg/cm2 - LOSAS ALIGERADAS

ENCOFRADO Y DESENCOFRADO

ACERO fy=4200 kg/cm2, GRADO 60

LADRILLO HUECO DE ARCILLA 15X30X30 cm PARA TECHO ALIGERADO

GRADAS ENTRE MODULOS

GRADA ENTRE MODULO, CONCRETO f'c=210 kg/cm2.

GRADA ENTE MODULOS, ENCOFRADO Y DESENCOFRADO

GRADA ENTRE MODULOS ACERO fy=4200 kg/cm2

LOSA MACIZA

LOSA MACIZA ENTRE MODULOS, CONCRETO F'C=210 kg/cm².

LOSA MACIZA, ENCOFRADO Y DESENCOFRADO

LOSA MACIZA, ACERO FY=4200 kg/cm².

PISCINA

encofrado y desencofrado de piscina

acero de refuerzo en piscina

CUARTO DE BOMBAS

encofrado y desencofrado de cuarto de bomas

acero de refuerzo en cuarto de bombas

ESTRUCTURA METALICA Y COBERTURA

TIJERAL METALICO

ANCLAJE DE TIJERAL METALICO

CORREAS METALICAS RECTANGULARES DE 1 1/2" X 3"

CONCRETO EN PISCINA F'c=210 kg/cm2

concreto en cuato de bombas f'c=210 kg/cm2

COBERTURA DE TECHO CON TEJA ANDINA

CUMBRERA CON TEJA ANDINA

FLETES TERRESTRE

FLETE TERRESTRE PARA ESTRUCTURAS

ARQUITECTURA

MUROS Y TABIQUES DE ALBAÑILERIA

MURO DE LADRILLO KK TIPO IV CABEZA M:1:4 e=1.5 cm

MURO DE LADRILLO KK TIPO IV SOGA M:1:4 e=1.5 cm

REVOQUES ENLUCIDOS Y MOLDURAS

TARRAJEO CON IMPERMEABILIZANTES

TARRAJEO PRIMARIO PARA RECIBIR ENCHAPES

TARRAJEO EN MUROS INTERIORES CON C:A

TARRAJEO EN MUROS EXTERIORES CON C:A

TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA

TARRAJEO EN SUPERFICIE DE VIGAS CON CEMENTO-ARENA

VESTIDURA DE DERRAMES

BRUÑAS

TARRAJEO PULIDO EN CANALETA DE CONCRETO

TARRAJEO DE SOBRECIMIENTO DEL CERCO PERIMETRICO

CIELORRASOS

TARRAJEO EN CIELORRASOS

CIELORRASOS CON PLANCHA DE FIBRA CEMENTO

PISOS Y PAVIMENTOS

CONTRAPISO DE 48 mm

FALSO PISO DE 4" DE CONCRETO 1:10

PISOS DE CEMENTO PULIDO COLOREADO

PISO DE CERAMICO

REVESTIMIENTO DE PASOS Y CONTRAPASOS EN ESCALERAS

JUNTAS ASFALTICAS PARA PISOS Y VEREDAS

BRUÑAS

DRENAJE PLUVIAL DEL TECHO

CONCRETO f'c=175 kg/cm2 EN LOSA DEPORTIVA

ENCOFRADO Y DESENCOFRADO PARA LOSA DEPORTIVA

JUNTAS ASFALTICAS PARA LOSA DEPORTIVA

ZOCALOS Y CONTRAZOCALOS

CONTRAZOCALO CEMENTO PULIDO H=0.15m

CONTRAZOCALO CEMENTO PULIDO H=0.30m

ZOCALO DE CERAMICO

CARPINTERIA DE MADERA

SUMINISTRO Y COLOCACION DE PIZARRA ACRILICA

CARPINTERIA METALICA Y HERRERIA

PUERTA METALICA SEGUN PLANO, INCL COLOC

VENTANA METALICA SEGUN PLANO INCL. COLOC.

REJILLA SOBRE CANALETA DE PLATINA DE 1"X1/8"

CANALETA SEMICIRCULAR PLANCHA GALVANIZADA

ESCALERA METALICA PARA PISCINA INOXIDABLE DE 45mm

PASAMANO ARRIOSTRADO METÁLICO C/TUBOS Y ANGULOS 1-1/4" Y TUBO DE F.N. Ø =2" H=0.70 M

REJILLA EN BORDE DE PISCINA

CERRAJERIA

BISAGRAS

CERRADURAS DOS GOLPES

CERRADURAS TRES GOLPES

VIDRIOS, CRISTALES Y SIMILARES

VIDRIOS SEMIDOBLES NACIONALES

PINTURA

PINTURA LATEX EN CIELO RASO (2 MANOS)

PINTURA LATEX EN MUROS INTERIORES (2 MANOS)

PINTURA LATEX EN MUROS EXTERIORES (2 MANOS)

PINTURA LATEX EN VIGAS Y COLUMNAS (2 MANOS)

PINTURA ESMALTE CONTRAZOCALO DE CEMENTO PULIDO h= 0.30 mt

PINTURA ESMALTE CONTRAZOCALO DE CEMENTO PULIDO h= 0.15 mt

EQUIPAMIENTO Y PINTURA EN LOSA DEPORTIVA

PINTURA DEMARCATORIA EN LOSA

EQUIPAMIENTO DE LOSA DEPORTIVA

VARIOS

JUNTA DE DILATACION CON JEBE MICROPOROSO

MOBILIARIO Y EQUIPAMIENTO PARA I.E.

MOBILIARIOS ESCOLAR

FLETES TERRESTRE

FLETE TERRESTRE PARA ARQUITECTURA

INSTALACIONES SANITARIAS

APARATOS Y ACCESORIOS SANITARIOS

INODORO MONTECARLO BLANCO COMERCIAL

LAVATORIO SONNET 19"X10" BLANCO COMERCIAL (SIN COLOCACION)

URINARIO DE C°A° CERAMICO L=1.8

COLOCACION DE ACCESORIOS SANITARIOS

SISTEMA DE AGUA FRIA

SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"

RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP

RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP

VALVULA COMPUERTA DE BRONCE ROSCADA DE 1/2"

VALVULA COMPUERTA DE BRONCE ROSCADA DE 3/4"

VALVULA COMPUERTA DE BRONCE ROSCADA DE 1 "

VALVULA COMPUERTA DE BRONCE ROSCADA DE 1 1/4"

VALVULA COMPUERTA DE BRONCE ROSCADA DE 1 1/2"

CAJA DE REGISTRO DE CONCRETO 0.30 x 0.20m

SISTEMA DE DESAGUE

SALIDAS DE PVC SAL PARA DESAGUE DE 4"

SALIDAS DE PVC SAL PARA DESAGUE DE 2"

SALIDAS DE PVC SAL PARA VENTILACION DE 2"

REGISTRO DE BRONCE CROMADO DE 4"

SUMIDERO DE BRONCE 2" PROVISION Y COLOCACION

CAJA DE REGISTRO DE DESAGUE 12" x 24"

SOMBRERO VENTILACION PVC DE 2"

RED DE DERIVACION PVC SAL PARA DESAGUE DE 4"

CAJA DE INSPECCION 0.70X0.70 M

FLETES TERRESTRE

FLETE TERRESTRE PARA INSTALACIOINES SANITARIAS

INSTALACIONES ELECTRICAS

SALIDAS PARA ALUMBRADO ,TOMACORRIENTE FUERZA Y SEÑALES DEBILES

SALIDA PARA CENTROS DE LUZ

SALIDA PARA TOMACORRIENTE

SALIDA PARA INTERRUPTORES

INTERRUPTOR SIMPLE

INTERRUPTOR DOBLE

INTERRUPTOR CONMUTACION SIMPLE

TOMACORRIENTE DOBLE

TUBERIA PVC SAP (ELEXTRICAS) 25mm

TUBERIA PVC SAP (ELEXTRICAS) 35mm

CABLE ELECTRICO TW 4.00 mm2

CABLE ELECTRICO THW 6.00 mm2






BUZONETAS DE CONCRETO

FLUORESCENTE RECTO ISPE 2 X 36 W

FLUORESCENTE RECTO ISPE 2 X 18 W

TABLERODE DISTRIBUCION TG

TABLERODE DISTRIBUCION TD

TABLERODE DISTRIBUCION STD

POZO A TIERRA

POZO CONEXION A TIERRA

FLETES TERRESTRE

FLETE TERRESTRE PARA INSTALACIONES ELECTRICAS

AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE

3% 9% 20% 32% 52%

100% 100% 100% 100% 100%

7% 21% 37% 52% 81%

18% 32% 46% 60% 75%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

13% 33% 54% 74% 95%

8% 21% 34% 46% 59%

12% 24% 37% 49% 61%

100% 100% 100% 100% 100%

100% 100% 100% 100% 100%

8% 21% 34% 46% 59%

0% 26% 43% 64% 98%

0% 100% 100% 100% 100%

0% 0% 100% 100% 100%

0% 0% 100% 100% 100%

0% 0% 100% 100% 100%

0% 0% 100% 100% 100%

0% 0% 0% 100% 100%

0% 100% 100% 100% 100%

0% 60% 100% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 75% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 25%

0% 0% 0% 12% 100%

0% 13% 38% 44% 72%

0% 100% 100% 100% 100%

0% 0% 100% 100% 100%

0% 0% 33% 100% 100%

0% 0% 85% 100% 100%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 69%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 10% 25% 43% 91%

0% 100% 100% 100% 100%

0% 100% 100% 100% 100%

0% 100% 100% 100% 100%

0% 100% 100% 100% 100%

0% 11% 100% 100% 100%

0% 0% 100% 100% 100%

0% 18% 100% 100% 100%

0% 8% 100% 100% 100%

0% 14% 58% 93% 100%

0% 0% 0% 100% 100%

0% 0% 47% 100% 100%

0% 3% 100% 100% 100%

0% 53% 100% 100% 100%

0% 0% 5% 80% 100%

0% 0% 3% 63% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 0% 0% 60% 100%

0% 0% 9% 100% 100%

0% 0% 0% 11% 100%

0% 0% 0% 0% 100%

0% 0% 0% 20% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 52%

0% 0% 0% 0% 0%

0% 0% 0% 0% 79%

0% 0% 0% 0% 0%

0% 0% 0% 13% 100%

0% 0% 0% 0% 100%

0% 0% 0% 20% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 85%

0% 0% 0% 0% 83%

0% 0% 0% 0% 77%

0% 0% 0% 0% 93%

0% 0% 0% 0% 85%

0% 0% 0% 0% 83%

0% 0% 0% 0% 77%

0% 0% 0% 0% 93%

0% 0% 0% 21% 75%

0% 0% 0% 47% 100%

0% 0% 0% 100% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 35%

0% 0% 0% 0% 0%

11% 26% 43% 58% 75%

11% 26% 43% 58% 75%

0% 0% 0% 5% 15%

0% 0% 0% 65% 100%

0% 0% 0% 100% 100%

0% 0% 0% 39% 100%

0% 0% 0% 12% 18%

0% 0% 14% 100% 100%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 17%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 67% 100%

0% 0% 0% 0% 24%

0% 0% 0% 0% 33%

0% 0% 0% 0% 0%

0% 0% 0% 0% 4%

0% 0% 0% 0% 0%

0% 0% 0% 0% 100%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 100%

0% 0% 0% 0% 100%

0% 0% 0% 0% 23%

0% 0% 0% 0% 23%

0% 0% 0% 4% 27%

0% 0% 0% 4% 27%

0% 0% 33% 68% 75%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 48% 100% 100%

0% 0% 53% 100% 100%

0% 0% 53% 100% 100%

0% 0% 53% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 49% 100% 100%

0% 0% 53% 100% 100%

0% 0% 53% 100% 100%

0% 0% 53% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 100% 100%

0% 0% 53% 100% 100%

0% 0% 0% 100% 100%

0% 0% 0% 2% 26%

0% 0% 0% 2% 26%

0% 0% 1% 5% 32%

0% 0% 1% 6% 38%

0% 0% 0% 8% 60%

0% 0% 0% 8% 60%

0% 0% 0% 8% 60%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 8% 60%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 100% 100% 100%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 0%

0% 0% 0% 0% 13%

0% 0% 0% 0% 13%

0% 0% 0% 0% 0%

ENERO FEBRERO MARZO ABRIL

69% 82% 97% 99%

100% 100% 100% 100%

91% 96% 99% 99%

84% 91% 98% 99%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

99% 99% 99% 99%

72% 84% 97% 100%

74% 85% 98% 100%

100% 100% 100% 100%

100% 100% 100% 100%

72% 85% 97% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

91% 100% 100% 100%

91% 100% 100% 100%

34% 59% 94% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

56% 97% 100% 100%

100% 100% 100% 100%

0% 20% 100% 100%

40% 100% 100% 100%

71% 100% 100% 100%

0% 100% 100% 100%

100% 100% 100% 100%

0% 100% 100% 100%

48% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

9% 17% 95% 100%

0% 13% 100% 100%

100% 100% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

100% 100% 100% 100%

0% 0% 86% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 55% 100% 100%

0% 0% 42% 100%

0% 0% 77% 100%

0% 0% 100% 100%

0% 0% 53% 100%

0% 0% 80% 100%

0% 15% 100% 100%

0% 15% 100% 100%

15% 59% 94% 100%

0% 42% 93% 100%

0% 83% 100% 100%

15% 52% 91% 100%

59% 100% 100% 100%

0% 100% 100% 100%

100% 100% 100% 100%

15% 52% 91% 100%

0% 0% 16% 100%

0% 0% 0% 100%

0% 0% 22% 100%

0% 0% 22% 100%

0% 0% 79% 100%

0% 0% 79% 100%

4% 33% 100% 100%

14% 94% 100% 100%

0% 14% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

48% 70% 95% 100%

48% 70% 95% 100%

50% 72% 95% 100%

50% 72% 95% 100%

82% 88% 95% 100%

0% 0% 0% 100%

0% 0% 0% 100%

0% 0% 0% 100%

0% 0% 0% 100%

0% 0% 0% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

49% 71% 95% 100%

49% 71% 95% 100%

70% 87% 99% 100%

79% 95% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

41% 100% 100% 100%

100% 100% 100% 100%

58% 100% 100% 100%

50% 100% 100% 100%

47% 100% 100% 100%

64% 100% 100% 100%

44% 100% 100% 100%

47% 100% 100% 100%

47% 100% 100% 100%

100% 100% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

0% 0% 100% 100%

40% 66% 94% 100%

40% 66% 94% 100%

0% 0% 0% 100%

Documents

1.0Cronograma Valorizado Jamalca Actulizado Al Inicio Contractual