cronograma fisico financiero agua potable

7/21/2019 Cronograma Fisico Financiero Agua Potable

1/18

MEJORAMIENTO Y AMPLIACION DEL SAP Y ALCANTARILLADO TEMBLADERA

01.00.00 CARTEL DE OBRA CON GIGANTOGRAFA DIGITAL

01.01.00 CARTEL DE OBRA CON GIGANTOGRAFA DIGITAL S/. 1,279.38

02.00.00 CAJA DE CAPTACIN DE FONDO

02.01.00 TRABAJOS PRELIMINARES

02.01.01 DEMOLICION DE CONCRETO ARMADO EN TECHO DE CAPTACION S/. 3,840.41

02.01.02 LIMPIEZA DE TERRENO, CAPTACIN S/. 109.20

02.01.03 TRAZO Y REPLANTEO S/. 6.85

02.02.00 MOVIMIENTO DE TIERRAS

02.02.01 EXCAVACIN MANUAL CAJA DE VALVULAS S/. 28.81

02.02.02 ELIMINACION DE MATERIAL EXCEDENTE S/. 21.36

02.02.03 NIVELACION INTERIOR APISONADO MANUAL S/. 1.6202.03.00 OBRAS DE CONCRETO SIMPLE

02.03.01 CONCRETO FC=140 KG/CM2 (CAJA VLVULAS) S/. 9,893.62

02.03.02 PIEDRA 4" ASENTADA CON MORTERO 1:8 EN CAPTACION S/. 572.48

02.03.03 ENCOFRADO Y DESENCOFRADO S/. 43.43

02.04.00 OBRAS DE CONCRETO ARMADO

02.04.01 CONCRETO FC=175 KG/CM2 S/. 4,968.85

02.04.02 ACERO FY = 4200 KG/CM2. S/. 331.64

02.04.03 ENCOFRADO Y DESENCOFRADO S/. 1,787.14

02.05.00 REVOQUES Y ENLUCIDOS

02.05.01 TARRAJEO EXTERIOR S/. 1,015.11

02.05.02 TARRAJEO INTERIOR S/. 1,695.04

02.06.00 VALVULAS Y ACCESORIOS

02.06.01 VALVULAS Y ACCESORIOS 8" S/. 768.53

02.07.00 VARIOS

02.07.01 PINTADO DE ESTRUCTURAS S/. 534.32

02.07.02 TAPA SANITARIA 0.60X0.60 S/. 271.72

03.00.00 LINEA DE CONDUCCIN A R1


03.01.01 TRAZO Y REPLANTEO S/. 2,132.47

03.02.00 EXCAVACIN DE ZANJAS

03.02.01 EXCAVACION DE ZANJAS EN TERRENO CONGLOMERADO S/. 15,376.10

03.02.02 EXCAVACION DE ZANJAS EN ROCA FISURADA S/. 88,011.78

03.02.03 REFINE, NIVELACIN Y COMPACTACIN DE FONDOS. S/. 5,764.59

03.02.04 CAMA DE APOYO PARA TUBERA S/. 472.99 S/. 236.50

03.02.05 RELLENO Y COMPACTACIN DE ZANJAS S/. 65,036.40

03.03.00 SUMINISTRO E INSTALACION DE TUBERIAS Y ACCESORIOS

03.03.01 SUMINISTRO E INSTALACION DE TUBERIA U.F. =200 MM. C-5 S/. 155,742.47 S/. 155,742.47

03.04.00 PRUEBA HIDRAULICA

03.04.01 PRUEBA HIDRULICA + DESINFECCIN S/. 3,153.28








04.02.04 CAMA DE APOYO PARA TUBERA S/. 504.00 S/. 252.00



04.03.01 SUMINISTRO E INSTALACION DE TUBERIA U.F. =200 MM. C-5 S/. 165,952.50 S/. 165,952.50



05.00.00 RESERVORIO CIRCULAR APOYADO: 100 M3


05.01.01 LIMPIEZA DE TERRENO MANUAL S/. 58.83



05.02.01 EXCAVACION MANUAL S/. 499.90


05.02.03 NIVELACION Y COMPACTACION MANUAL S/. 91.74

05.02.04 AFIRMADO S/. 244.65

M1 M2 M3 M4 M5 M6 M7 M8

CRONOGRAMA DE AVANCE FISICO FINANCIERO

Pgina 1


2/18

05.03.00 OBRAS DE CONCRETO SIMPLE

05.03.01 SOLADO DE CONCRETO FC=100 KG/CM2 S/. 131.78

05.03.02 EMBOQUILLADO PERIMETRAL RESERVORIO S/. 364.54


05.03.04 CONCRETO FC = 210 KG/CM2 S/. 42,636.38

05.03.05 ENCOFRADO Y DESENCOFRADO S/. 568.45 S/. 3,410.68

05.03.06 ACERO FY = 4200 KG/CM2. S/. 1,388.62 S/. 8,331.71




05.04.03 PENDIENTE DE FONDO, MORTERO 1:5 S/. 1,385.27

05.05.00 VALVULAS Y ACCESORIOS05.06.01 ACCESORIOS PARA VENTILACIN S/. 625.92

05.07.00 VARIOS

05.07.01 PINTURA EN EXTERIORES S/. 1,047.95

05.07.02 SUMINISTRO Y COLOCACIN DE DOSIFICADOR S/. 3,543.03

05.07.03 TAPA SANITARIA METLICA S/. 165.86









06.02.04 AFIRMADO S/. 427.96



06.03.02 EMBOQUILLADO PERIMETRAL RESERVORIO S/. 12,794.25



06.03.05 ENCOFRADO Y DESENCOFRADO S/. 525.61 S/. 3,153.66

06.03.06 ACERO FY = 4200 KG/CM2. S/. 1,231.30 S/. 7,387.79






06.06.00 ACCESORIOS PARA VENTILACIN S/. 625.92

06.07.00 VARIOS

06.07.01 PINTURA EN EXTERIORES S/. 652.63



07.00.00 CASETA DE VALVULAS







07.02.03 NIVELACION Y COMPACTACION MANUAL S/. 29.7907.02.04 LECHO DE GRAVA S/. 132.91





07.04.01 CONCRETO FC=175 KG/CM2 S/. 406.70

07.04.02 ACERO FY = 4200 KG/CM2. S/. 381.62

07.04.03 ENCOFRADO Y DESENCOFRADO DE LOSA S/. 328.02


07.05.01 TARRAJEO EXTERIOR S/. 743.74

07.05.02 TARRAJEO INTERIOR S/. 506.09

07.06.03 VALVULAS Y ACCESORIOS DE 8" (INGRESO CASETA)

M1 M2 M3 M4 M5 M6 M7 M8


Pgina 2


3/18

07.06.03.1 VALVULAS Y ACCESORIOS 8" (INGRESO CAS. VALVULAS) S/. 768.53

07.07.00 VARIOS


07.07.02 PINTURA EN EXTERIORES S/. 364.74 S/. 91.18

08.00.00 RED DE DISTRIBUCIN R1 Y R2


08.01.01 TRAZO Y REPLANTEO S/. 651.95 S/. 630.92 S/. 651.95 S/. 630.92 S/. 651.95 S/. 651.95 S/. 609.89


08.02.01 EXCAVACION DE ZANJAS EN TERRENO CONGLOMERADO S/. 22,988.74 S/. 22,247.17 S/. 22,988.74 S/. 22,247.17 S/. 22,988.74 S/. 22,988.74 S/. 21,505.60

08.02.02 CORTE DE PAVIMENTO CON MOLADORA S/. 805.48 S/. 779.50 S/. 805.48 S/. 779.50 S/. 805.48 S/. 805.48 S/. 753.51

08.02.03 REFINE Y CONFORMACIN DE FONDOS S/. 1,656.56 S/. 1,656.56 S/. 1,711.78 S/. 1,656.56 S/. 1,711.78 S/. 1,711.78 S/. 1,601.34

08.02.04 CAMA DE APOYO PARA TUBERA S/. 1,057.18 S/. 1,132.69 S/. 1,170.44 S/. 1,132.69 S/. 1,170.44 S/. 1,170.44 S/. 1,094.9308.02.05 RELLENO Y COMPACTACIN DE ZANJAS S/. 1,868.94 S/. 18,689.36 S/. 19,312.34 S/. 18,689.36 S/. 19,312.34 S/. 19,312.34 S/. 18,066.38


08.02.06.1 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 9,318.58 S/. 12,559.83 S/. 12,154.67 S/. 12,559.83 S/. 12,559.83 S/. 11,749.52

08.03.00 TUBERA Y ACCESORIOS

08.03.01 SUMINISTRO E INSTALACION TUBERA U.F. 160 MM. C-7.5 S/. 6,180.54 S/. 10,300.89 S/. 10,644.26 S/. 10,300.89 S/. 10,644.26 S/. 10,644.26 S/. 9,957.53

08.03.02 SUMINISTRO TUBERA U.F. 110 MM. C-7.5 S/. 4,187.31 S/. 6,978.84 S/. 7,211.47 S/. 6,978.84 S/. 7,211.47 S/. 7,211.47 S/. 6,746.21

08.03.03 SUMINISTRO TUBERA U.F. 90 MM. C-7.5 S/. 86.49 S/. 144.16 S/. 148.96 S/. 144.16 S/. 148.96 S/. 148.96 S/. 139.35

08.03.04 SUMINISTRO TUBERA U.F. 63 MM. C-7.5 S/. 665.18 S/. 1,108.63 S/. 1,145.58 S/. 1,108.63 S/. 1,145.58 S/. 1,145.58 S/. 1,071.67

08.03.05 TUBERA PVC SAP 1/2" C-7.5 S/. 8,235.13 S/. 13,725.21 S/. 14,182.72 S/. 13,725.21 S/. 14,182.72 S/. 14,182.72 S/. 13,267.70

08.05.00 ACCESORIOS DE RED DE DISTRIBUCION

08.05.01 TEE PVC 6"X6" S/. 1.53 S/. 2.55 S/. 2.64 S/. 2.55 S/. 2.64 S/. 2.64 S/. 2.47

08.05.02 TEE PVC 6"X4" S/. 1.53 S/. 2.55 S/. 2.64 S/. 2.55 S/. 2.64 S/. 2.64 S/. 2.47

08.05.03 TEE PVC 4"X4" S/. 0.59 S/. 0.98 S/. 1.02 S/. 0.98 S/. 1.02 S/. 1.02 S/. 0.95

08.05.04 TEE PVC 2"X2" S/. 0.12 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.19

08.05.05 TEE PVC 6"X2" S/. 1.06 S/. 1.77 S/. 1.83 S/. 1.77 S/. 1.83 S/. 1.83 S/. 1.71

08.05.06 REDUC. PVC 6"-2" S/. 1.06 S/. 1.77 S/. 1.83 S/. 1.77 S/. 1.83 S/. 1.83 S/. 1.71

08.05.07 CODO. PVC 4"X 90 S/. 0.12 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.19


08.05.09 CRUZ PVC 6"X6" S/. 1.30 S/. 2.16 S/. 2.23 S/. 2.16 S/. 2.23 S/. 2.23 S/. 2.09






08.06.01 PRUEBA HIDRAULICA+DESINFECCION S/. 549.02 S/. 915.03 S/. 945.54 S/. 915.03 S/. 945.54 S/. 945.54 S/. 884.53

09.00.00 CAJA DE VALVULAS DE CONTROL


09.01.01 LIMPIEZA DE TERRENO MANUAL S/. 7.05 S/. 6.82 S/. 7.05 S/. 6.82 S/. 7.05 S/. 7.05 S/. 6.59

09.01.02 TRAZO Y REPLANTEO S/. 3,555.05 S/. 3,555.05 S/. 3,673.55 S/. 3,555.05 S/. 3,673.55 S/. 3,673.55 S/. 3,436.55


09.02.01 EXCAVACION MANUAL S/. 320.50 S/. 384.60 S/. 397.42 S/. 384.60 S/. 397.42 S/. 397.42 S/. 371.78

09.02.02 ELIMINACION DE MATERIAL EXCEDENTE S/. 577.85 S/. 559.21 S/. 577.85 S/. 559.21 S/. 577.85 S/. 577.85 S/. 540.57

09.02.03 NIVELACION INTERIOR APISONADO MANUAL S/. 14.44 S/. 13.97 S/. 14.44 S/. 13.97 S/. 14.44 S/. 14.44 S/. 13.51

09.03.00 CONCRETO SIMPLE

09.03.01 CONCRETO FC=140 KG/CM2 S/. 218.47 S/. 211.43 S/. 218.47 S/. 211.43 S/. 218.47 S/. 218.47 S/. 204.38

09.03.02 ENCOFRADO Y DESENCOFRADO S/. 269.74 S/. 261.04 S/. 269.74 S/. 261.04 S/. 269.74 S/. 269.74 S/. 252.33

09.04.00 TARRAJEO

09.04.01 TARRAJEO EXTERIOR S/. 91.39 S/. 88.44 S/. 91.39 S/. 88.44 S/. 91.39 S/. 91.39 S/. 85.49

09.05.00 VALVULAS Y ACCESORIOS09.05.01 VALVULAS Y ACCESORIOS 4" S/. 1.62 S/. 1.57 S/. 1.62 S/. 1.57 S/. 1.62 S/. 1.62 S/. 1.52

09.05.02 VALVULAS Y ACCESORIOS 6" S/. 1.62 S/. 1.57 S/. 1.62 S/. 1.57 S/. 1.62 S/. 1.62 S/. 1.52


09.06.00 VARIOS

09.06.01 TAPA SANITARIA METLICA

10.00.00 CAJA DE VALVULAS DE PURGA

10.01.00 TRABAJOS PRELIMIINARES

10.01.01 LIMPIEZA DE TERRENO MANUAL

10.01.02 TRAZO Y REPLANTEO


10.02.01 EXCAVACION MANUAL

10.02.02 ELIMINACION DE MATERIAL EXCEDENTE

M1 M2 M3 M4 M5 M6 M7 M8


Pgina 3


4/18


10.03.01 CONCRETO FC=140 KG/CM2

10.03.02 ENCOFRADO Y DESENCOFRADO

10.04.00 TARRAJEO

10.04.01 TARRAJEO EXTERIOR

10.05.00 VALVULAS Y ACCESORIOS PURGA

10.06.00 VARIOS


11.00.00 CONEXIONES DOMICILIARIAS



11.01.02 TRAZO Y REPLANTEO S/. 700.73 S/. 724.89 S/. 749.05 S/. 724.89 S/. 749.05 S/. 749.05 S/. 700.7311.02.00 MOVIMIENTO DE TIERRAS

11.02.01 EXCAVACION MANUAL S/. 1,875.28 S/. 2,344.10 S/. 2,422.23 S/. 2,344.10 S/. 2,422.23 S/. 2,422.23 S/. 2,265.96




11.03.01 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 1,186.06 S/. 3,953.52 S/. 4,085.31 S/. 3,953.52 S/. 4,085.31 S/. 4,085.31 S/. 3,821.74





11.04.02 ACERO FY = 4200 KG/CM2. S/. 25.62 S/. 85.41 S/. 88.26 S/. 85.41 S/. 88.26 S/. 88.26 S/. 82.56



11.05.01 CONEXIN DOMICILIARIA DE AGUA 6" S/. 39.28 S/. 84.17 S/. 86.97 S/. 84.17 S/. 86.97 S/. 86.97 S/. 81.36




11.05.05 SUMINISTRO E INSTALACION DE MEDIDORES S/. 4,593.97 S/. 9,844.22 S/. 10,172.36 S/. 9,844.22 S/. 10,172.36 S/. 10,172.36 S/. 9,516.08

12.00.00 CASETA DE CLORACIN

12.01.00 MUROS DE LADRILLOS DE SOGA S/. 177.99 S/. 489.47

12.02.00 COBERTURA DE CALAMINA S/. 16.35

12.03.00 CARPINTERIA METALICA S/. 1,305.21

12.04.00 TARRAJEO EM MUROS S/. 215.03

12.05.00 CERRAJERIA S/. 13.20 S/. 5.66

12.06.00 PINTURA EN MUROS S/. 169.07 S/. 72.46

12.07.00 VIDRIOS S/. 163.62

13.00.00 EDUCACIN SANITARIA Y CAPACITACION EN AOM.

13.01.00 EDUCACIN SANITARIA S/. 4,960.00 S/. 4,800.00 S/. 4,960.00 S/. 4,800.00 S/. 4,960.00 S/. 4,320.00

13.03.00 CAPACITACIN EN A+O+M S/. 26,401.15 S/. 25,549.50 S/. 26,401.15 S/. 25,549.50 S/. 26,401.15 S/. 22,994.55

14.00.00 FLETE

14.01.00 FLETE TERRESTRE S/. 238.46 S/. 230.77 S/. 238.46 S/. 230.77 S/. 238.46 S/. 238.46 S/. 223.08

14.02.00 FLETE RURAL S/. 238.46 S/. 230.77 S/. 238.46 S/. 230.77 S/. 238.46 S/. 238.46 S/. 223.08

15.00.00 CONTROL DE CALIDAD

15.01.00 DISE O DE MEZCLAS DE CONCRETO S/. 31.30 S/. 30.29 S/. 31.30 S/. 30.29 S/. 31.30 S/. 31.30 S/. 29.28

15.02.00 ENSAYO A LA COMPRESIN DE PROBETAS DE CONCRETO S/. 10.78 S/. 10.43 S/. 10.78 S/. 10.43 S/. 10.78 S/. 10.78 S/. 10.08

16.00.00 DESAGE

16.01.00 OBRAS PRELIMINARES

16.01.01 LIMPIEZA DE TERRENO MANUAL S/. 8,950.41

16.01.02 TRAZO Y REPLANTEO S/. 10,393.6316.01.03 CINTA DE PELIGRO S/. 17,333.58 S/. 20,000.28 S/. 2,666.70


16.02.01 EXCAVACION MANUAL DE ZANJAS EN TERRENO CONGLOMERADO S/. 69,399.49 S/. 10,676.84

16.02.02 CORTE DE PAVIMENTO CON MOLADORA S/. 11,056.75 S/. 1,701.04

16.02.03 EXCAVACION C/MAQ EN TERRENO CONGLOMERADO HASTA 2.40 MPROF. S/. 2,756.37

16.02.04 RELLENO Y COMPACTACION DE ZANJAS CON MATERIAL PROPIO SELECCIONADO S/. 45,728.75 S/. 53,045.35

16.02.05 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA S/. 3,334.95


16.03.01 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 41,487.95 S/. 80,210.05

16.04.00 SUMINISTRO E INSTALACION DE TUBERIA

16.04.01 SUMINISTRO E INSTALACION TUBERIA PVC 200 mm.x 6m S26 S/. 186,671.20 S/. 251,600.32 S/. 48,696.84

16.04.02 REFINE, NIVELACION Y CONF. DE FONDO T.C. S/. 37,283.41 S/. 50,251.55 S/. 9,726.11

M1 M2 M3 M4 M5 M6 M7 M8


Pgina 4


5/18

16.04.03 PREPARACION DE CAMA DE APOYO P/TUBERIA S/. 5,480.40 S/. 7,386.62 S/. 1,429.67

16.04.04 INSTALACION TUBERIA PVC 200 MM.X 6M S25 S/. 18,662.81 S/. 44,503.63 S/. 43,068.03 S/. 1,435.60

16.04.05 CONEXION DE TUBERIA PVC A CONCRETO DE BUZON S/. 634.57 S/. 6,557.22 S/. 6,345.70 S/. 2,326.76

16.04.06 PRUEBA HIDRAULICA EN TUBERIA PVC S/. 4,281.04 S/. 3,210.78

16.05.00 CONSTRUCCION DE BUZONES

16.05.01 BUZON ESTANDAR HASTA 0.70M DE PROF. S/. 900.37 S/. 2,147.03 S/. 1,108.14

16.05.02 BUZON ESTANDAR HASTA 0.80M DE PROF. S/. 1,350.55 S/. 3,220.54 S/. 1,662.22

16.05.03 BUZON ESTANDAR HASTA 0.90M DE PROF. S/. 450.18 S/. 1,073.51 S/. 554.07




16.06.01 MOVIMIENTO DE TIERRAS16.06.01.1 EXCAVACION MANUAL DE ZANJAS EN TERRENO CONGLOMERADO S/. 9,875.60 S/. 11,774.75 S/. 11,394.92 S/. 11,774.75 S/. 11,774.75 S/. 11,015.09

16.06.01.2 CORTE DE PAVIMENTO CON MOLADORA S/. 914.60 S/. 1,090.49 S/. 1,055.31 S/. 1,090.49 S/. 1,090.49 S/. 1,020.13

16.06.01.3 RELLENO CON MATERIAL PROPIO S/. 5,658.65 S/. 6,287.38 S/. 6,496.96 S/. 6,496.96 S/. 6,077.80

16.06.01.4 RELLENO Y COMPACTACION DE ZANJAS CON MATERIAL PROPIO SELECCIONADO S/. 64,583.15 S/. 71,759.06 S/. 74,151.03 S/. 74,151.03 S/. 69,367.09

16.06.02 TENDIDO E INSTALACION DE TUBERIAS

16.06.02.1 CONEXION DOMICILIARIA 200M T. CONGLOMERADO S/. 25,765.74 S/. 72,612.54 S/. 70,270.20 S/. 72,612.54 S/. 72,612.54 S/. 67,927.86

16.06.02.2 CONEXION DOMICILIARIA 160M T. CONGLOMERADO S/. 818.77 S/. 2,307.43 S/. 2,233.00 S/. 2,307.43 S/. 2,307.43 S/. 2,158.57

16.06.03 FLETE

16.06.03.1 FLETE TERRESTRE ALCANTARILLADO S/. 86.67 S/. 103.33 S/. 100.00 S/. 103.33 S/. 103.33 S/. 96.67


16.06.04.1 DISEO DE MEZCLAS DE CONCRETO S/. 6.42 S/. 16.92

16.06.04.2 ENSAYO A LA COMPRESIN DE PROBETAS DE CONCRETO S/. 1.88 S/. 54.62

16.06.05 PLANTA DE TRATAMIENTO DE AGUAS RESIDUALES

16.06.05.1 CONSTRUCCION DE 2 LAGUNAS FACULTATIVAS EN PARALELO. AREA TOTAL=2.2HA S/. 17,198.47 S/. 38,082.32 S/. 38,082.32 S/. 35,625.40

16.06.05.2 CONSTRUCCION DE CERCO PERIMETRICO

17.00.00 TANQUE IMHOFF - CAMARAS DE REJAS Y DESARENADOR





17.02.01 EXCAVACION DE ZANJAS MANUAL PARA CAMARA Y DESARENADOR H=1.8 M S/. 61.42

17.02.02 NIVELACION INT. Y APISONADO FINAL DEL TERRENO PREVIO AL PISO S/. 104.86



17.03.02 ACERO FY = 4200 KG/CM2. S/. 680.24



17.04.01 TARRAJEO CON IMPERMEBILIZANTES INTERIOR S/. 1,113.16

17.04.02 TARRAJEO EN EXTERIORES CON CEMENTO Y ARENA S/. 102.71

17.05.00 EQUIPAMIENTO

17.05.01 COMPUERTA METALICA DE 0.30X0.50 E=3/16 S/. 470.84

17.05.02 PLANCHA METALICA 0.65X0.4 DE E=1/2 S/. 840.21

17.05.03 REJA P/RETENCION DE SOLIDOS PLAT. 11/2X3/8 MARCO L 11/2X11/2X1/4 S/. 73.54

18.00.00 TANQUE IMHOFF





18.02.01 EXCAVACION DE ZANJAS MANUAL PARA CAMARA Y DESARENADOR H=1.8 M S/. 1,858.8318.02.02 NIVELACION INT. Y APISONADO FINAL DEL TERRENO PREVIO AL PISO S/. 4,293.94


18.03.01 FALSO PISO DE CONCRETO FC = 140 KG/CM2 S/. 44.34


18.04.01 CONCRETO EN LOSA DE CIMENTACION FC = 175 KG/CM2 S/. 13,039.81

18.04.02 ACERO FY = 4200 KG/CM2. S/. 14,438.31





19.00.00 LECHO DE SECADO


M1 M2 M3 M4 M5 M6 M7 M8


Pgina 5


6/18





19.02.02 NIVELACION INT. Y APISONADO FINAL DEL TERRENO PREVIO AL PISO S/. 11,176.38





19.04.02 ACERO FY = 4200 KG/CM2. S/. 97.30


19.05.00 MUROS DE MAMPOSTERIA

19.05.01 MURO DE SOGA LADRILLO PANDERETA CON CEMENTO - CAL - ARENA S/. 646.24

19.05.02 CUBIERTA DE LADRILLO PASTELERO ASENTADO Y FRAGUADO S/. 8,856.95 S/. 11,809.27



19.07.00 SUMINISTRO Y COLOCACION

19.07.01 ARENA GRUESA SELECCIONADA S/. 998.25

19.07.02 PIEDRA CLASIFICADA DE 3/4 - 2 S/. 1,250.85

19.07.03 PIEDRA CLASIFICADA DE 1/4 - 3/4 S/. 312.48


20.00.00 MITIGACION AMBIENTAL

20.01.00 MITIGACION AMBIENTAL S/. 563.64 S/. 545.45 S/. 563.64 S/. 545.45 S/. 563.64 S/. 563.64 S/. 527.27

Total S/. 969,370.72 S/. 1,120,584.96 S/. 837,739.50 S/. 525,314.92 S/. 448,550.37 S/. 455,727.83 S/. 438,452.06

M1 M2 M3 M4 M5 M6 M7 M8


Pgina 6


7/18






02.01.01 DEMOLICION DE CONCRETO ARMADO EN TECHO DE CAPTACION

02.01.02 LIMPIEZA DE TERRENO, CAPTACIN



02.02.01 EXCAVACIN MANUAL CAJA DE VALVULAS


02.02.03 NIVELACION INTERIOR APISONADO MANUAL


02.03.01 CONCRETO FC=140 KG/CM2 (CAJA VLVULAS)

02.03.02 PIEDRA 4" ASENTADA CON MORTERO 1:8 EN CAPTACION




02.04.02 ACERO FY = 4200 KG/CM2.




02.05.02 TARRAJEO INTERIOR


02.06.01 VALVULAS Y ACCESORIOS 8"

02.07.00 VARIOS

02.07.01 PINTADO DE ESTRUCTURAS

02.07.02 TAPA SANITARIA 0.60X0.60




03.02.00 EXCAVACIN DE ZANJAS03.02.01 EXCAVACION DE ZANJAS EN TERRENO CONGLOMERADO

03.02.02 EXCAVACION DE ZANJAS EN ROCA FISURADA

03.02.03 REFINE, NIVELACIN Y COMPACTACIN DE FONDOS.

03.02.04 CAMA DE APOYO PARA TUBERA

03.02.05 RELLENO Y COMPACTACIN DE ZANJAS


03.03.01 SUMINISTRO E INSTALACION DE TUBERIA U.F. =200 MM. C-5


03.04.01 PRUEBA HIDRULICA + DESINFECCIN





04.02.01 EXCAVACION DE ZANJAS EN TERRENO CONGLOMERADO

04.02.02 EXCAVACION DE ZANJAS EN ROCA FISURADA

04.02.03 REFINE, NIVELACIN Y COMPACTACIN DE FONDOS.

04.02.04 CAMA DE APOYO PARA TUBERA


04.03.00 SUMINISTRO E INSTALACION DE TUBERIAS Y ACCESORIOS04.03.01 SUMINISTRO E INSTALACION DE TUBERIA U.F. =200 MM. C-5


04.04.01 PRUEBA HIDRULICA + DESINFECCIN








05.02.03 NIVELACION Y COMPACTACION MANUAL

05.02.04 AFIRMADO

M8 M9 M10 M11 M12 M13 M14 M15


Pgina 7


8/18


05.03.01 SOLADO DE CONCRETO FC=100 KG/CM2

05.03.02 EMBOQUILLADO PERIMETRAL RESERVORIO


05.03.04 CONCRETO FC = 210 KG/CM2


05.03.06 ACERO FY = 4200 KG/CM2.




05.04.03 PENDIENTE DE FONDO, MORTERO 1:5


05.06.01 ACCESORIOS PARA VENTILACIN

05.07.00 VARIOS

05.07.01 PINTURA EN EXTERIORES

05.07.02 SUMINISTRO Y COLOCACIN DE DOSIFICADOR









06.02.03 NIVELACION Y COMPACTACION MANUAL

06.02.04 AFIRMADO


06.03.01 SOLADO DE CONCRETO FC=100 KG/CM2

06.03.02 EMBOQUILLADO PERIMETRAL RESERVORIO


06.03.04 CONCRETO FC = 210 KG/CM2

06.03.05 ENCOFRADO Y DESENCOFRADO06.03.06 ACERO FY = 4200 KG/CM2.




06.04.03 PENDIENTE DE FONDO, MORTERO 1:5


06.06.00 ACCESORIOS PARA VENTILACIN

06.07.00 VARIOS


06.07.02 SUMINISTRO Y COLOCACIN DE DOSIFICADOR









07.02.03 NIVELACION Y COMPACTACION MANUAL07.02.04 LECHO DE GRAVA






07.04.02 ACERO FY = 4200 KG/CM2.

07.04.03 ENCOFRADO Y DESENCOFRADO DE LOSA





M8 M9 M10 M11 M12 M13 M14 M15


Pgina 8


9/18

07.06.03.1 VALVULAS Y ACCESORIOS 8" (INGRESO CAS. VALVULAS)

07.07.00 VARIOS







08.02.01 EXCAVACION DE ZANJAS EN TERRENO CONGLOMERADO S/. 22,988.74 S/. 22,247.17 S/. 22,988.74 S/. 22,247.17 S/. 22,988.74 S/. 22,988.74 S/. 22,247.17


08.02.03 REFINE Y CONFORMACIN DE FONDOS S/. 1,711.78 S/. 1,656.56 S/. 1,711.78 S/. 1,656.56 S/. 1,711.78 S/. 1,711.78 S/. 1,656.56

08.02.04 CAMA DE APOYO PARA TUBERA S/. 1,170.44 S/. 1,132.69 S/. 1,170.44 S/. 1,132.69 S/. 1,170.44 S/. 1,170.44 S/. 1,132.69

08.02.05 RELLENO Y COMPACTACIN DE ZANJAS S/. 19,312.34 S/. 18,689.36 S/. 19,312.34 S/. 18,689.36 S/. 19,312.34 S/. 19,312.34 S/. 18,689.36


08.02.06.1 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 12,559.83 S/. 12,154.67 S/. 12,559.83 S/. 12,154.67 S/. 12,559.83 S/. 12,559.83 S/. 12,154.67


08.03.01 SUMINISTRO E INSTALACION TUBERA U.F. 160 MM. C-7.5 S/. 10,644.26 S/. 10,300.89 S/. 10,644.26 S/. 10,300.89 S/. 10,644.26 S/. 10,644.26 S/. 10,300.89


08.03.03 SUMINISTRO TUBERA U.F. 90 MM. C-7.5 S/. 148.96 S/. 144.16 S/. 148.96 S/. 144.16 S/. 148.96 S/. 148.96 S/. 144.16


08.03.05 TUBERA PVC SAP 1/2" C-7.5 S/. 14,182.72 S/. 13,725.21 S/. 14,182.72 S/. 13,725.21 S/. 14,182.72 S/. 14,182.72 S/. 13,725.21


08.05.01 TEE PVC 6"X6" S/. 2.64 S/. 2.55 S/. 2.64 S/. 2.55 S/. 2.64 S/. 2.64 S/. 2.55

08.05.02 TEE PVC 6"X4" S/. 2.64 S/. 2.55 S/. 2.64 S/. 2.55 S/. 2.64 S/. 2.64 S/. 2.55

08.05.03 TEE PVC 4"X4" S/. 1.02 S/. 0.98 S/. 1.02 S/. 0.98 S/. 1.02 S/. 1.02 S/. 0.98

08.05.04 TEE PVC 2"X2" S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20

08.05.05 TEE PVC 6"X2" S/. 1.83 S/. 1.77 S/. 1.83 S/. 1.77 S/. 1.83 S/. 1.83 S/. 1.77

08.05.06 REDUC. PVC 6"-2" S/. 1.83 S/. 1.77 S/. 1.83 S/. 1.77 S/. 1.83 S/. 1.83 S/. 1.77




08.05.10 CRUZ PVC 6"X4" S/. 3.86 S/. 3.73 S/. 3.86 S/. 3.73 S/. 3.86 S/. 3.86 S/. 3.7308.05.11 CRUZ PVC 6"X2" S/. 0.61 S/. 0.59 S/. 0.61 S/. 0.59 S/. 0.61 S/. 0.61 S/. 0.59




08.06.01 PRUEBA HIDRAULICA+DESINFECCION S/. 945.54 S/. 915.03 S/. 945.54 S/. 915.03 S/. 945.54 S/. 945.54 S/. 915.03




09.01.02 TRAZO Y REPLANTEO S/. 3,673.55 S/. 3,555.05 S/. 3,673.55 S/. 3,555.05 S/. 3,673.55 S/. 3,673.55 S/. 3,555.05


09.02.01 EXCAVACION MANUAL S/. 397.42 S/. 384.60 S/. 397.42 S/. 384.60 S/. 397.42 S/. 397.42 S/. 384.60

09.02.02 ELIMINACION DE MATERIAL EXCEDENTE S/. 577.85 S/. 559.21 S/. 577.85 S/. 559.21 S/. 577.85 S/. 577.85 S/. 559.21

09.02.03 NIVELACION INTERIOR APISONADO MANUAL S/. 14.44 S/. 13.97 S/. 14.44 S/. 13.97 S/. 14.44 S/. 14.44 S/. 13.97




09.04.00 TARRAJEO

09.04.01 TARRAJEO EXTERIOR S/. 91.39 S/. 88.44 S/. 91.39 S/. 88.44 S/. 91.39 S/. 91.39 S/. 88.44

09.05.00 VALVULAS Y ACCESORIOS09.05.01 VALVULAS Y ACCESORIOS 4" S/. 1.62 S/. 1.57 S/. 1.62 S/. 1.57 S/. 1.62 S/. 1.62 S/. 1.57



09.06.00 VARIOS









M8 M9 M10 M11 M12 M13 M14 M15


Pgina 9


10/18




10.04.00 TARRAJEO


10.05.00 VALVULAS Y ACCESORIOS PURGA

10.06.00 VARIOS







11.02.01 EXCAVACION MANUAL S/. 2,422.23 S/. 2,344.10 S/. 2,422.23 S/. 2,344.10 S/. 2,422.23 S/. 2,422.23 S/. 2,344.10




11.03.01 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 4,085.31 S/. 3,953.52 S/. 4,085.31 S/. 3,953.52 S/. 4,085.31 S/. 4,085.31 S/. 3,953.52





11.04.02 ACERO FY = 4200 KG/CM2. S/. 88.26 S/. 85.41 S/. 88.26 S/. 85.41 S/. 88.26 S/. 88.26 S/. 85.41







11.05.05 SUMINISTRO E INSTALACION DE MEDIDORES S/. 10,172.36 S/. 9,844.22 S/. 10,172.36 S/. 9,844.22 S/. 10,172.36 S/. 10,172.36 S/. 9,844.22


12.01.00 MUROS DE LADRILLOS DE SOGA12.02.00 COBERTURA DE CALAMINA

12.03.00 CARPINTERIA METALICA

12.04.00 TARRAJEO EM MUROS

12.05.00 CERRAJERIA

12.06.00 PINTURA EN MUROS

12.07.00 VIDRIOS


13.01.00 EDUCACIN SANITARIA

13.03.00 CAPACITACIN EN A+O+M

14.00.00 FLETE

14.01.00 FLETE TERRESTRE S/. 238.46 S/. 230.77 S/. 238.46 S/. 230.77 S/. 238.46 S/. 238.46 S/. 230.77

14.02.00 FLETE RURAL S/. 238.46 S/. 230.77 S/. 238.46 S/. 230.77 S/. 238.46 S/. 238.46 S/. 230.77


15.01.00 DISE O DE MEZCLAS DE CONCRETO S/. 31.30 S/. 30.29 S/. 31.30 S/. 30.29 S/. 31.30 S/. 31.30 S/. 30.29

15.02.00 ENSAYO A LA COMPRESIN DE PROBETAS DE CONCRETO S/. 10.78 S/. 10.43 S/. 10.78 S/. 10.43 S/. 10.78 S/. 10.78 S/. 10.43

16.00.00 DESAGE



16.01.02 TRAZO Y REPLANTEO16.01.03 CINTA DE PELIGRO


16.02.01 EXCAVACION MANUAL DE ZANJAS EN TERRENO CONGLOMERADO

16.02.02 CORTE DE PAVIMENTO CON MOLADORA

16.02.03 EXCAVACION C/MAQ EN TERRENO CONGLOMERADO HASTA 2.40 MPROF.

16.02.04 RELLENO Y COMPACTACION DE ZANJAS CON MATERIAL PROPIO SELECCIONADO S/. 10,974.90

16.02.05 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA


16.03.01 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 85,741.77


16.04.01 SUMINISTRO E INSTALACION TUBERIA PVC 200 mm.x 6m S26

16.04.02 REFINE, NIVELACION Y CONF. DE FONDO T.C.

M8 M9 M10 M11 M12 M13 M14 M15


Pgina 10


11/18

16.04.03 PREPARACION DE CAMA DE APOYO P/TUBERIA

16.04.04 INSTALACION TUBERIA PVC 200 MM.X 6M S25

16.04.05 CONEXION DE TUBERIA PVC A CONCRETO DE BUZON

16.04.06 PRUEBA HIDRAULICA EN TUBERIA PVC


16.05.01 BUZON ESTANDAR HASTA 0.70M DE PROF.







16.06.01.1 EXCAVACION MANUAL DE ZANJAS EN TERRENO CONGLOMERADO S/. 759.66

16.06.01.2 CORTE DE PAVIMENTO CON MOLADORA S/. 70.35

16.06.01.3 RELLENO CON MATERIAL PROPIO S/. 6,496.96 S/. 209.58

16.06 .01.4 RELLEN O Y COMPAC TACI ON D E ZANJAS C ON MAT ER IAL PR OPIO SELEC CION AD O S/. 74,151.03 S /. 2 ,391 .97


16.06.02.1 CONEXION DOMICILIARIA 200M T. CONGLOMERADO S/. 39,819.78


16.06.03 FLETE

16.06.03.1 FLETE TERRESTRE ALCANTARILLADO S/. 6.67


16.06.04.1 DISEO DE MEZCLAS DE CONCRETO S/. 18.08 S/. 17.50 S/. 18.08 S/. 17.50 S/. 10.50

16.06.04.2 ENSAYO A LA COMPRESIN DE PROBETAS DE CONCRETO S/. 58.38 S/. 56.50 S/. 58.38 S/. 56.50 S/. 52.73


16.06.05.1 CONSTRUCCION DE 2 LAGUNAS FACULTATIVAS EN PARALELO. AREA TOTAL=2.2HA S/. 18,426.93

16.06.05.2 CONSTRUCCION DE CERCO PERIMETRICO S/. 2,513.13





17.02.00 MOVIMIENTO DE TIERRAS17.02.01 EXCAVACION DE ZANJAS MANUAL PARA CAMARA Y DESARENADOR H=1.8 M

17.02.02 NIVELACION INT. Y APISONADO FINAL DEL TERRENO PREVIO AL PISO



17.03.02 ACERO FY = 4200 KG/CM2.



17.04.01 TARRAJEO CON IMPERMEBILIZANTES INTERIOR

17.04.02 TARRAJEO EN EXTERIORES CON CEMENTO Y ARENA


17.05.01 COMPUERTA METALICA DE 0.30X0.50 E=3/16

17.05.02 PLANCHA METALICA 0.65X0.4 DE E=1/2

17.05.03 REJA P/RETENCION DE SO LIDOS PLAT. 11/2X3/8 MARCO L 11/2X11/2X1/4






18.02.01 EXCAVACION DE ZANJAS MANUAL PARA CAMARA Y DESARENADOR H=1.8 M18.02.02 NIVELACION INT. Y APISONADO FINAL DEL TERRENO PREVIO AL PISO


18.03.01 FALSO PISO DE CONCRETO FC = 140 KG/CM2


18.04.01 CONCRETO EN LOSA DE CIMENTACION FC = 175 KG/CM2

18.04.02 ACERO FY = 4200 KG/CM2.




18.05.02 TARRAJEO EN EXTERIORES CON CEMENTO Y ARENA



M8 M9 M10 M11 M12 M13 M14 M15


Pgina 11


12/18




19.02.01 EXCAVACION DE ZANJAS MANUAL PARA CAMARA Y DESARENADOR H=1.8 M

19.02.02 NIVELACION INT. Y APISONADO FINAL DEL TERRENO PREVIO AL PISO


19.03.01 FALSO PISO DE CONCRETO FC = 140 KG/CM2


19.04.01 CONCRETO EN LOSA DE CIMENTACION FC = 175 KG/CM2

19.04.02 ACERO FY = 4200 KG/CM2.



19.05.01 MURO DE SOGA LADRILLO PANDERETA CON CEMENTO - CAL - ARENA19.05.02 CUBIERTA DE LADRILLO PASTELERO ASENTADO Y FRAGUADO




19.07.01 ARENA GRUESA SELECCIONADA

19.07.02 PIEDRA CLASIFICADA DE 3/4 - 2

19.07.03 PIEDRA CLASIFICADA DE 1/4 - 3/4

19.07.04 PIEDRA CLASIFICADA DE 1/16 - 1/4


20.01.00 MITIGACION AMBIENTAL S/. 563.64 S/. 545.45 S/. 563.64 S/. 545.45 S/. 563.64 S/. 563.64 S/. 545.45

Total S/. 359,852.39 S/. 118,368.49 S/. 119,625.84 S/. 115,766.94 S/. 119,612.61 S/. 119,549.38 S/. 115,692.94

M8 M9 M10 M11 M12 M13 M14 M15


Pgina 12


13/18



01.01.00 CARTEL DE OBRA CON GIGANTOGRAFA DIGITAL S/. 1,279.38



02.01.01 DEMOLICION DE CONCRETO ARMADO EN TECHO DE CAPTACION S/. 3,840.41

02.01.02 LIMPIEZA DE TERRENO, CAPTACIN S/. 109.20



02.02.01 EXCAVACIN MANUAL CAJA DE VALVULAS S/. 28.81


02.02.03 NIVELACION INTERIOR APISONADO MANUAL S/. 1.62

02.03.00 OBRAS DE CONCRETO SIMPLE02.03.01 CONCRETO FC=140 KG/CM2 (CAJA VLVULAS) S/. 9,893.62

02.03.02 PIEDRA 4" ASENTADA CON MORTERO 1:8 EN CAPTACION S/. 572.48




02.04.02 ACERO FY = 4200 KG/CM2. S/. 331.64






02.06.01 VALVULAS Y ACCESORIOS 8" S/. 768.53

02.07.00 VARIOS

02.07.01 PINTADO DE ESTRUCTURAS S/. 534.32

02.07.02 TAPA SANITARIA 0.60X0.60 S/. 271.72




03.02.00 EXCAVACIN DE ZANJAS03.02.01 EXCAVACION DE ZANJAS EN TERRENO CONGLOMERADO S/. 15,376.10



03.02.04 CAMA DE APOYO PARA TUBERA S/. 709.49



03.03.01 SUMINISTRO E INSTALACION DE TUBERIA U.F. =200 MM. C-5 S/. 311,484.94










04.02.04 CAMA DE APOYO PARA TUBERA S/. 756.00


04.03.00 SUMINISTRO E INSTALACION DE TUBERIAS Y ACCESORIOS04.03.01 SUMINISTRO E INSTALACION DE TUBERIA U.F. =200 MM. C-5 S/. 331,905.00











05.02.04 AFIRMADO S/. 244.65

TotalM15 M16 M17 M18 M19 M20


Pgina 13


14/18



05.03.02 EMBOQUILLADO PERIMETRAL RESERVORIO S/. 364.54




05.03.06 ACERO FY = 4200 KG/CM2. S/. 9,720.33






05.06.01 ACCESORIOS PARA VENTILACIN S/. 625.9205.07.00 VARIOS

05.07.01 PINTURA EN EXTERIORES S/. 1,047.95











06.02.04 AFIRMADO S/. 427.96



06.03.02 EMBOQUILLADO PERIMETRAL RESERVORIO S/. 12,794.25



06.03.05 ENCOFRADO Y DESENCOFRADO S/. 3,679.2706.03.06 ACERO FY = 4200 KG/CM2. S/. 8,619.09






06.06.00 ACCESORIOS PARA VENTILACIN S/. 625.92

06.07.00 VARIOS











07.02.03 NIVELACION Y COMPACTACION MANUAL S/. 29.7907.02.04 LECHO DE GRAVA S/. 132.91





07.04.01 CONCRETO FC=175 KG/CM2 S/. 406.70

07.04.02 ACERO FY = 4200 KG/CM2. S/. 381.62

07.04.03 ENCOFRADO Y DESENCOFRADO DE LOSA S/. 328.02


07.05.01 TARRAJEO EXTERIOR S/. 743.74

07.05.02 TARRAJEO INTERIOR S/. 506.09


TotalM15 M16 M17 M18 M19 M20


Pgina 14


15/18

07.06.03.1 VALVULAS Y ACCESORIOS 8" (INGRESO CAS. VALVULAS) S/. 768.53

07.07.00 VARIOS





08.01.01 TRAZO Y REPLANTEO S/. 651.95 S/. 630.92 S/. 252.37 S/. 10,515.33


08.02.01 EXCAVACION DE ZANJAS EN TERRENO CONGLOMERADO S/. 22,988.74 S/. 22,247.17 S/. 2,966.29 S/. 364,853.57

08.02.02 CORTE DE PAVIMENTO CON MOLADORA S/. 805.48 S/. 779.50 S/. 77.95 S/. 12,757.78

08.02.03 REFINE Y CONFORMACIN DE FONDOS S/. 1,711.78 S/. 1,656.56 S/. 1,546.12 S/. 28,437.62

08.02.04 CAMA DE APOYO PARA TUBERA S/. 1,170.44 S/. 1,132.69 S/. 1,132.69 S/. 19,444.46

08.02.05 RELLENO Y COMPACTACIN DE ZANJAS S/. 19,312.34 S/. 18,689.36 S/. 19,312.34 S/. 14,951.49 S/. 320,834.0308.02.06 OBRAS DE CONCRETO SIMPLE

08.02.06.1 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 12,559.83 S/. 12,154.67 S/. 12,559.83 S/. 12,559.83 S/. 207,439.75


08.03.01 SUMINISTRO E INSTALACION TUBERA U.F. 160 MM. C-7.5 S/. 10,644.26 S/. 10,300.89 S/. 10,644.26 S/. 8,240.71 S/. 181,982.46

08.03.02 SUMINISTRO TUBERA U.F. 110 MM. C-7.5 S/. 7,211.47 S/. 6,978.84 S/. 7,211.47 S/. 5,583.07 S/. 123,292.86

08.03.03 SUMINISTRO TUBERA U.F. 90 MM. C-7.5 S/. 148.96 S/. 144.16 S/. 148.96 S/. 115.32 S/. 2,546.76

08.03.04 SUMINISTRO TUBERA U.F. 63 MM. C-7.5 S/. 1,145.58 S/. 1,108.63 S/. 1,145.58 S/. 886.90 S/. 19,585.75

08.03.05 TUBERA PVC SAP 1/2" C-7.5 S/. 14,182.72 S/. 13,725.21 S/. 14,182.72 S/. 10,980.17 S/. 242,478.74


08.05.01 TEE PVC 6"X6" S/. 2.64 S/. 2.55 S/. 2.64 S/. 0.34 S/. 43.40

08.05.02 TEE PVC 6"X4" S/. 2.64 S/. 2.55 S/. 2.64 S/. 0.34 S/. 43.40

08.05.03 TEE PVC 4"X4" S/. 1.02 S/. 0.98 S/. 1.02 S/. 0.13 S/. 16.73

08.05.04 TEE PVC 2"X2" S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.03 S/. 3.34

08.05.05 TEE PVC 6"X2" S/. 1.83 S/. 1.77 S/. 1.83 S/. 0.24 S/. 30.10

08.05.06 REDUC. PVC 6"-2" S/. 1.83 S/. 1.77 S/. 1.83 S/. 0.24 S/. 30.10

08.05.07 CODO. PVC 4"X 90 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.03 S/. 3.34

08.05.08 CODO. PVC 6"X 90 S/. 0.61 S/. 0.59 S/. 0.61 S/. 0.08 S/. 10.03

08.05.09 CRUZ PVC 6"X6" S/. 2.23 S/. 2.16 S/. 2.23 S/. 0.29 S/. 36.71

08.05.10 CRUZ PVC 6"X4" S/. 3.86 S/. 3.73 S/. 3.86 S/. 0.50 S/. 63.4708.05.11 CRUZ PVC 6"X2" S/. 0.61 S/. 0.59 S/. 0.61 S/. 0.08 S/. 10.03

08.05.12 CRUZ PVC 4"X4" S/. 0.81 S/. 0.79 S/. 0.81 S/. 0.10 S/. 13.36

08.05.13 CRUZ PVC 4"X2" S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.03 S/. 3.34


08.06.01 PRUEBA HIDRAULICA+DESINFECCION S/. 945.54 S/. 915.03 S/. 945.54 S/. 122.00 S/. 15,555.59



09.01.01 LIMPIEZA DE TERRENO MANUAL S/. 7.05 S/. 6.82 S/. 5.00 S/. 115.96

09.01.02 TRAZO Y REPLANTEO S/. 3,673.55 S/. 3,555.05 S/. 2,725.54 S/. 60,435.84


09.02.01 EXCAVACION MANUAL S/. 397.42 S/. 384.60 S/. 358.96 S/. 6,538.20

09.02.02 ELIMINACION DE MATERIAL EXCEDENTE S/. 577.85 S/. 559.21 S/. 410.08 S/. 9,506.56

09.02.03 NIVELACION INTERIOR APISONADO MANUAL S/. 14.44 S/. 13.97 S/. 10.25 S/. 237.54


09.03.01 CONCRETO FC=140 KG/CM2 S/. 218.47 S/. 211.43 S/. 155.05 S/. 3,594.24

09.03.02 ENCOFRADO Y DESENCOFRADO S/. 269.74 S/. 261.04 S/. 191.43 S/. 4,437.66

09.04.00 TARRAJEO

09.04.01 TARRAJEO EXTERIOR S/. 91.39 S/. 88.44 S/. 64.85 S/. 1,503.49

09.05.00 VALVULAS Y ACCESORIOS09.05.01 VALVULAS Y ACCESORIOS 4" S/. 1.62 S/. 1.57 S/. 1.15 S/. 26.67

09.05.02 VALVULAS Y ACCESORIOS 6" S/. 1.62 S/. 1.57 S/. 1.15 S/. 26.67

09.05.03 VALVULAS Y ACCESORIOS 2" S/. 2.03 S/. 1.96 S/. 1.44 S/. 33.37

09.06.00 VARIOS

09.06.01 TAPA SANITARIA METLICA S/. 165.86 S/. 165.86



10.01.01 LIMPIEZA DE TERRENO MANUAL S/. 20.50 S/. 17.94 S/. 38.44

10.01.02 TRAZO Y REPLANTEO S/. 70.89 S/. 70.89


10.02.01 EXCAVACION MANUAL S/. 479.36 S/. 479.36

10.02.02 ELIMINACION DE MATERIAL EXCEDENTE S/. 133.71 S/. 311.99 S/. 445.70

TotalM15 M16 M17 M18 M19 M20


Pgina 15


16/18


10.03.01 CONCRETO FC=140 KG/CM2 S/. 1,208.78 S/. 1,208.78

10.03.02 ENCOFRADO Y DESENCOFRADO S/. 1,104.90 S/. 1,104.90

10.04.00 TARRAJEO

10.04.01 TARRAJEO EXTERIOR S/. 698.03 S/. 698.03

10.05.00 VALVULAS Y ACCESORIOS PURGA S/. 10.69 S/. 16.03 S/. 26.72

10.06.00 VARIOS

10.06.01 TAPA SANITARIA METLICA S/. 431.24 S/. 1,724.94 S/. 2,156.18



11.01.01 LIMPIEZA DE TERRENO MANUAL S/. 406.11 S/. 393.01 S/. 157.20 S/. 6,550.16

11.01.02 TRAZO Y REPLANTEO S/. 749.05 S/. 724.89 S/. 338.28 S/. 12,081.48

11.02.00 MOVIMIENTO DE TIERRAS11.02.01 EXCAVACION MANUAL S/. 2,422.23 S/. 2,344.10 S/. 1,484.60 S/. 39,068.28

11.02.02 CORTE DE PAVIMENTO CON MOLADORA S/. 251.25 S/. 243.14 S/. 153.99 S/. 4,052.38



11.03.01 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 4,085.31 S/. 3,953.52 S/. 4,085.31 S/. 395.35 S/. 65,892.06

11.03.02 CONCRETO FC=140 KG/CM2 S/. 416.67 S/. 403.23 S/. 416.67 S/. 40.32 S/. 6,720.49

11.03.03 ENCOFRADO Y DESENCOFRADO S/. 640.74 S/. 620.07 S/. 640.74 S/. 62.01 S/. 10,334.51


11.04.01 CONCRETO FC=175 KG/CM2 S/. 133.02 S/. 128.73 S/. 133.02 S/. 12.87 S/. 2,145.49

11.04.02 ACERO FY = 4200 KG/CM2. S/. 88.26 S/. 85.41 S/. 88.26 S/. 8.54 S/. 1,423.52

11.04.03 ENCOFRADO Y DESENCOFRADO S/. 97.61 S/. 94.46 S/. 97.61 S/. 9.45 S/. 1,574.35


11.05.01 CONEXIN DOMICILIARIA DE AGUA 6" S/. 86.97 S/. 84.17 S/. 81.36 S/. 1,402.78

11.05.02 CONEXIN DOMICILIARIA DE AGUA 4" S/. 99.40 S/. 96.19 S/. 92.99 S/. 1,603.21

11.05.03 CONEXIN DOMICILIARIA DE AGUA 3" S/. 6.83 S/. 6.61 S/. 6.39 S/. 110.17

11.05.04 CONEXIN DOMICILIARIA DE AGUA 2" S/. 57.98 S/. 56.11 S/. 54.24 S/. 935.17

11.05.05 SUMINISTRO E INSTALACION DE MEDIDORES S/. 10,172.36 S/. 9,844.22 S/. 9,516.08 S/. 164,070.33


12.01.00 MUROS DE LADRILLOS DE SOGA S/. 667.4612.02.00 COBERTURA DE CALAMINA S/. 16.35

12.03.00 CARPINTERIA METALICA S/. 1,305.21

12.04.00 TARRAJEO EM MUROS S/. 215.03

12.05.00 CERRAJERIA S/. 18.86

12.06.00 PINTURA EN MUROS S/. 241.53

12.07.00 VIDRIOS S/. 163.62


13.01.00 EDUCACIN SANITARIA S/. 28,800.00

13.03.00 CAPACITACIN EN A+O+M S/. 153,297.00

14.00.00 FLETE

14.01.00 FLETE TERRESTRE S/. 238.46 S/. 230.77 S/. 238.46 S/. 7.69 S/. 3,999.99

14.02.00 FLETE RURAL S/. 238.46 S/. 230.77 S/. 238.46 S/. 7.69 S/. 3,999.99


15.01.00 DISE O DE MEZCLAS DE CONCRETO S/. 31.30 S/. 30.29 S/. 31.30 S/. 1.01 S/. 525.03

15.02.00 ENSAYO A LA COMPRESIN DE PROBETAS DE CONCRETO S/. 10.78 S/. 10.43 S/. 10.78 S/. 0.35 S/. 180.81

16.00.00 DESAGE


16.01.01 LIMPIEZA DE TERRENO MANUAL S/. 8,950.41

16.01.02 TRAZO Y REPLANTEO S/. 10,393.6316.01.03 CINTA DE PELIGRO S/. 40,000.56


16.02.01 EXCAVACION MANUAL DE ZANJAS EN TERRENO CONGLOMERADO S/. 80,076.33

16.02.02 CORTE DE PAVIMENTO CON MOLADORA S/. 12,757.79

16.02.03 EXCAVACION C/MAQ EN TERRENO CONGLOMERADO HASTA 2.40 MPROF. S/. 2,756.37

16.02.04 RELLENO Y COMPACTACION DE ZANJAS CON MATERIAL PROPIO SELECCIONADO S/. 109,749.00

16.02.05 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA S/. 3,334.95


16.03.01 REPOSICION DE CONCRETO EN PAVIMENTO FC=210KG/CM2 S/. 207,439.77


16.04.01 SUMINISTRO E INSTALACION TUBERIA PVC 200 mm.x 6m S26 S/. 486,968.36

16.04.02 REFINE, NIVELACION Y CONF. DE FONDO T.C. S/. 97,261.07

TotalM15 M16 M17 M18 M19 M20


Pgina 16


17/18

16.04.03 PREPARACION DE CAMA DE APOYO P/TUBERIA S/. 14,296.69

16.04.04 INSTALACION TUBERIA PVC 200 MM.X 6M S25 S/. 107,670.07

16.04.05 CONEXION DE TUBERIA PVC A CONCRETO DE BUZON S/. 15,864.25

16.04.06 PRUEBA HIDRAULICA EN TUBERIA PVC S/. 7,491.82


16.05.01 BUZON ESTANDAR HASTA 0.70M DE PROF. S/. 4,155.54







16.06.01.1 EXCAVACION MANUAL DE ZANJAS EN TERRENO CONGLOMERADO S/. 68,369.5216.06.01.2 CORTE DE PAVIMENTO CON MOLADORA S/. 6,331.86

16.06.01.3 RELLENO CON MATERIAL PROPIO S/. 37,724.29

16.06.01.4 RELLENO Y COMPACTACION DE ZANJAS CON MATERIAL PROPIO SELECCIONADO S/. 430,554.36




16.06.03 FLETE

16.06.03.1 FLETE TERRESTRE ALCANTARILLADO S/. 600.00


16.06.04.1 DISEO DE MEZCLAS DE CONCRETO S/. 105.00

16.06.04.2 ENSAYO A LA COMPRESIN DE PROBETAS DE CONCRETO S/. 338.99


16.06.05.1 CONSTRUCCION DE 2 LAGUNAS FACULTATIVAS EN PARALELO. AREA TOTAL=2.2HA S/. 147,415.44

16.06.05.2 CONSTRUCCION DE CERCO PERIMETRICO S/. 2,513.13





17.02.00 MOVIMIENTO DE TIERRAS17.02.01 EXCAVACION DE ZANJAS MANUAL PARA CAMARA Y DESARENADOR H=1.8 M S/. 61.42

17.02.02 NIVELACION INT. Y APISONADO FINAL DEL TERRENO PREVIO AL PISO S/. 104.86



17.03.02 ACERO FY = 4200 KG/CM2. S/. 680.24






17.05.01 COMPUERTA METALICA DE 0.30X0.50 E=3/16 S/. 470.84

17.05.02 PLANCHA METALICA 0.65X0.4 DE E=1/2 S/. 840.21

17.05.03 REJA P/RETENCION DE SOLIDOS PLAT. 11/2X3/8 MARCO L 11/2X11/2X1/4 S/. 73.54






18.02.01 EXCAVACION DE ZANJAS MANUAL PARA CAMARA Y DESARENADOR H=1.8 M S/. 1,858.83






18.04.02 ACERO FY = 4200 KG/CM2. S/. 14,438.31







TotalM15 M16 M17 M18 M19 M20


Pgina 17


18/18










19.04.02 ACERO FY = 4200 KG/CM2. S/. 97.30



19.05.01 MURO DE SOGA LADRILLO PANDERETA CON CEMENTO - CAL - ARENA S/. 646.2419.05.02 CUBIERTA DE LADRILLO PASTELERO ASENTADO Y FRAGUADO S/. 20,666.22




19.07.01 ARENA GRUESA SELECCIONADA S/. 998.25

19.07.02 PIEDRA CLASIFICADA DE 3/4 - 2 S/. 1,250.85




20.01.00 MITIGACION AMBIENTAL S/. 563.64 S/. 545.45 S/. 563.64 S/. 563.64 S/. 10,000.01

Total S/. 119,569.88 S/. 116,394.84 S/. 98,430.57 S/. 56,291.81 S/. 6,254,896.05

TotalM15 M16 M17 M18 M19 M20


Pgina 18

cronograma fisico financiero agua potable

Documents