Cronograma Valorizado de Obra
Cronograma Valorizado de Obra
Cronograma Valorizado de Obra
Nombre del Proyecto:"FORTALECIMIENTO DE CAPACIDADES Y MEJORAMIENTO DEL SISTEMA DE RIEGO POR ASPERSION EN EL CENTRO POBLADO DE HUIACC Y HUAYLLACCOTO"
316,702.65
tem
CONTRATO
Partidas
Und.
Metrado
MES 01
Metrado
MES 02
1er MES
Metrado
30 DIAS
01
MES 03
2do MES
Metrado
3er MES
30 DIAS
TOTAL S/.
30 DIAS
01.01
glb
1.00
1.00
437.50
01.02
FLETE TERRESTRE
glb
1.00
0.50
2,350.00
m2
1.00
1.00
400.00
01.03
02
PLACA RECORDATORIA
02.01
COLOCADO Y ASEGURADO
03
03.01
0.50
2,350.00
437.50
4,700.00
400.00
1.00
1.00
m2
150.00
150.00
330.42
211.50
330.42
211.50
03.02
m2
150.00
150.00
145.50
145.50
03.03
m3
85.93
85.93
1,205.60
1,205.60
03.04
m3
14.32
14.32
351.70
351.70
03.05
m3
128.90
128.90
1,055.69
1,055.69
04
OBRAS DE CONCRETO
04.01
m3
7.16
04.02
m3
10.50
04.03
m3
45.63
3.58
874.84
5.25
1,246.46
22.82
8,519.35
3.58
874.84
1,749.69
5.25
1,246.46
2,492.91
22.82
8,519.35
17,038.70
04.04
kg
2,151.26
1,075.63
4,592.94
1,075.63
4,592.94
9,185.88
04.05
m2
80.27
40.14
1,163.92
40.14
1,163.92
2,327.83
05
05.01
PICADO DE TARRAJEO
m2
80.50
80.50
260.82
260.82
05.02
m2
147.50
147.50
4,258.33
4,258.33
05.03
m2
147.50
147.50
3,554.75
3,554.75
m3
0.31
0.31
2.54
2.54
0.95
13.33
13.33
307.40
05.04
06
06.01
m3
0.95
06.02
m3
0.95
0.95
307.40
06.03
52.50
52.50
212.10
212.10
06.04
300.00
300.00
549.00
549.00
tem
Partidas
Und.
Metrado
MES 01
Metrado
MES 02
1er MES
Metrado
30 DIAS
06.05
07
07.01
glb
m3
1.00
1.00
MES 03
2do MES
Metrado
3er MES
30 DIAS
TOTAL S/.
30 DIAS
1.00
1.00
223.31
14.03
223.31
14.03
07.02
m3
1.20
1.20
9.83
9.83
07.03
m3
0.10
0.10
24.44
24.44
145.61
07.04
m3
0.45
0.45
145.61
07.05
m2
3.00
3.00
86.46
86.46
07.06
m2
7.00
7.00
168.70
168.70
07.07
m2
7.00
7.00
202.09
202.09
07.08
1.00
1.00
827.17
827.17
07.09
m2
83.50
83.50
764.03
764.03
08
08.01
5.00
09
5.00
1,000.00
1,000.00
-
09.01
km
1.34
1.34
896.03
896.03
09.02
m3
321.97
321.97
4,517.24
4,517.24
09.03
m3
26.83
26.83
658.94
658.94
09.04
1,341.55
1,341.55
10,839.72
10,839.72
09.05
1,341.55
1,341.55
2,133.06
2,133.06
09.06
m3
214.65
214.65
4,434.67
4,434.67
m3
6.00
6.00
49.14
49.14
09.07
10
CONDUCTOS CUBIERTOS
10.01
912.88
912.88
6,755.31
6,755.31
10.02
428.67
428.67
3,232.17
3,232.17
11
11.01
15.00
7.00
107.17
8.00
122.48
229.65
11.02
40.00
20.00
329.00
20.00
329.00
658.00
11.03
6.00
3.00
32.76
3.00
32.76
65.52
12
13
13.01
m2
1.75
13.02
m2
1.75
13.03
m3
1.40
13.04
m2
2.80
2.80
6.80
13.05
m3
0.90
2.47
2.47
1.75
2.35
2.35
1.40
19.64
19.64
1.75
0.90
291.22
6.80
291.22
tem
Partidas
Und.
Metrado
MES 01
Metrado
MES 02
1er MES
Metrado
MES 03
2do MES
30 DIAS
Metrado
3er MES
30 DIAS
TOTAL S/.
30 DIAS
13.06
m2
7.84
7.84
225.95
225.95
13.07
7.00
7.00
751.73
751.73
14
14.01
m2
2.00
2.82
2.82
14.02
m2
2.00
2.00
2.68
2.68
14.03
m3
1.60
1.60
22.45
22.45
14.04
m2
3.20
3.20
7.78
14.05
m3
1.02
1.02
330.05
330.05
14.06
m2
8.96
8.96
258.23
258.23
14.07
VALVULA DE PURGA
8.00
8.00
829.12
829.12
15
15.01
m2
3.42
15.02
m2
3.42
15.03
m3
2.74
15.04
m2
36.48
36.48
88.65
15.05
m3
3.53
15.06
m2
31.92
15.07
38.00
16
16.01
m2
0.25
0.25
0.35
0.35
16.02
m2
0.25
0.25
0.34
0.34
16.03
m3
0.20
0.20
2.81
2.81
16.04
m2
1.60
1.60
3.89
16.05
m3
0.13
0.13
16.06
m2
1.12
1.12
32.28
32.28
16.07
1.00
1.00
263.73
263.73
17
17.01
m2
0.25
0.25
0.35
0.35
17.02
m2
0.25
0.25
0.34
0.34
17.03
m3
0.20
0.20
2.81
2.81
17.04
m2
1.60
1.60
3.89
17.05
m3
0.13
0.13
17.06
m2
1.12
1.12
32.28
32.28
17.07
1.00
1.00
372.32
372.32
18
2.00
4.82
3.42
4.58
4.58
2.74
38.44
38.44
3.53
31.92
919.93
919.93
38.00
6,686.10
6,686.10
1,142.24
88.65
7.78
4.82
3.42
42.07
42.07
1,142.24
3.89
42.07
3.89
42.07
tem
Partidas
Und.
Metrado
MES 01
Metrado
MES 02
1er MES
Metrado
30 DIAS
18.01
19
19.01
5.00
1.00
MES 03
2do MES
Metrado
3er MES
30 DIAS
TOTAL S/.
30 DIAS
5.00
437.50
1.00
437.50
7,632.20
7,632.20
-
19.02
TRANSPORTE TERRESTRE
vje
1.00
1.00
4,700.00
4,700.00
19.03
m2
1.00
1.00
400.00
400.00
20
PLACA RECORDATORIA
20.01
COLOCADO Y ASEGURADO
21
1.00
1.00
330.42
-
330.42
-
21.01
km
2.17
1.09
725.52
1.09
725.52
1,451.04
21.02
m3
521.37
260.69
3,657.41
260.69
3,657.41
7,314.82
21.03
m3
43.45
21.73
533.57
21.73
533.57
1,067.13
21.04
2,172.39
1,086.20
8,776.46
1,086.20
8,776.46
17,552.91
21.05
2,172.39
1,086.20
1,727.05
1,086.20
1,727.05
3,454.10
21.06
m3
347.58
173.79
3,590.50
173.79
3,590.50
7,181.00
21.07
m3
12.00
6.00
49.14
6.00
49.14
98.28
22
CONDUCTOS CUBIERTOS
22.01
1,821.30
619.24
4,563.81
601.03
4,429.58
601.03
4,429.58
13,422.98
22.02
351.09
119.37
900.05
115.86
873.58
115.86
873.58
2,647.22
23
23.01
46.00
10.00
177.60
16.00
284.16
20.00
355.20
816.96
23.02
32.00
5.00
78.10
10.00
156.20
17.00
265.54
499.84
23.03
1.00
1.00
53.72
24
24.01
m2
0.75
0.75
24.02
m2
0.75
24.03
m3
0.60
24.04
m2
4.80
24.05
m3
0.38
0.38
122.96
24.06
m2
3.36
3.36
96.84
96.84
24.07
3.00
3.00
2,188.35
2,188.35
25
25.01
m2
1.00
25.02
m2
1.00
25.03
m3
0.80
25.04
m2
6.40
6.40
1.06
1.06
0.75
1.01
1.01
0.60
8.42
8.42
4.80
11.66
11.66
122.96
1.41
1.41
1.00
1.34
1.34
0.80
11.22
11.22
15.55
15.55
1.00
53.72
tem
Partidas
Und.
Metrado
MES 01
Metrado
MES 02
1er MES
Metrado
MES 03
2do MES
30 DIAS
Metrado
3er MES
30 DIAS
TOTAL S/.
30 DIAS
25.05
m3
0.51
0.51
165.03
165.03
25.06
m2
4.48
4.48
129.11
129.11
25.07
7.00
7.00
751.73
751.73
26
26.01
m2
2.50
3.53
3.53
26.02
m2
2.50
2.50
3.35
3.35
26.03
m3
2.00
2.00
28.06
28.06
26.04
m2
16.00
16.00
38.88
26.05
m3
1.28
26.06
m2
11.20
26.07
VALVULA DE PURGA
10.00
27
27.01
m2
5.58
27.02
m2
5.58
27.03
m3
4.46
27.04
m2
59.52
59.52
144.63
27.05
m3
5.77
27.06
m2
52.08
52.08
1,500.95
1,500.95
27.07
62.00
62.00
10,908.90
10,908.90
28
28.01
m2
0.50
0.50
0.71
0.71
28.02
m2
0.50
0.50
0.67
0.67
28.03
m3
0.40
0.40
5.61
5.61
28.04
m2
3.20
3.20
7.78
28.05
m3
0.26
0.26
28.06
m2
2.24
2.24
64.56
64.56
28.07
2.00
2.00
527.46
527.46
29
29.01
glb
8.00
30
30.01
2.50
11.20
322.78
322.78
10.00
1,036.40
1,036.40
m3
0.90
414.18
7.87
7.87
5.58
7.48
7.48
4.46
62.57
62.57
414.18
38.88
1.28
5.58
5.77
8.00
0.90
1,867.06
84.13
11,904.00
291.22
144.63
1,867.06
7.78
84.13
11,904.00
291.22
67,020.51
47,624.35
55,522.57
6,702.05
4,762.43
5,552.26
20,296.24
UTILIDAD 6%
4,021.23
2,857.46
3,331.35
12,177.75
COSTO DIRECTO
202,962.43
tem
Partidas
Und.
Metrado
MES 01
Metrado
MES 02
1er MES
Metrado
MES 03
2do MES
Metrado
3er MES
TOTAL S/.
30 DIAS
30 DIAS
30 DIAS
77,743.79
55,244.25
64,406.18
14,771.32
10,496.41
12,237.17
44,732.92
3,351.03
2,381.22
2,776.13
10,148.12
235,436.42
3,351.03
2,381.22
2,776.13
10,148.12
5,361.64
3,809.95
4,441.81
16,236.99
104,578.80
74,313.03
86,637.42
316,702.58
TOTAL DE PRESUPUESTO
38.00%
28.00%
0.00%
34.00%
100.00%