CRONOGRAMA VALORIZADO DE OBRA

"MEJORAMIENTO Y AMPLIACION DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LA I.E. AUGUSTO BOURONCLE ACUA , PUERTO MALDONADO"
mes 1
OBRAS PRELIMINARES- EXTERIORES - GENERALES
OBRAS PROVICIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALU
OBRAS PROVISIONALES
TRABAJOS PRELIMINARES
SEGURIDAD Y SALUD
VARIO
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRI
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
VALVULAS
ACCESORIOS DE REDES DE AGU
DESAGUE Y VENTILACION
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
SISTEMA DE DRENAJE PLUVIA
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
ACCESORIOS
CAJA DE REGISTRO
INSTALACIONES ELECTRICAS
ALIMENTADORES Y SUB ALIMENTADORES
TRABAJOS PRELIMINARE
ALIMENTADORES Y SUB ALIMENTADORE
EMPALMES Y ACCESORIO
CAJAS Y TUBERIAS
TABLEROS Y/O SISTEMAS DE CONTROL
SISTEMAS DE PROTECCION
PRUEBAS Y CONTROL DE CALIDAD
SUMINISTRO E INSTALACION DE SUB ESTACIO
PAGOS POR DERECHOS DE NUEVO SUMINISTRO Y CONEXION EN M
RED PRIMARIA Y SUB ESTACION ELECTRIC
INSTALACIONES ESPECIALES COMPLEMENTARIA
DUCTOS PARA REDES DE VIDEO VIGILANCI
B-1 (AULAS PEDAGOGICAS (PRIMARIA
ESTRUCTURA
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
ZAPATA
VIGAS DE CIMENTACION
SOBRECIMIENT
COLUMNAS Y PLACA
COLUMNETAS DE AMARRE
VIGA
VIGUETAS DE AMARRE
LOSAS ALIGERADAS
LOSAS MACIZA
ESCALERA
CANALETA DE CONCRETO SUPERIO
ESTRUCTURA DE MADER
COBERTURA
VARIO
VEREDA
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
PISOS Y PAVIMENTO
CONTRAPISO
PISO
PISOS DE CONCRET
ZOCALOS Y CONTRAZOCALOS
CONTRAZOCALO
COBERTURA
CARPINTERIA DE MADERA
CARPINTERIA METALICA Y HERRERIA
CERRAJERI
VIDRIOS, CRISTALES Y SIMILARE
PINTURA
VARIOS, LIMPIEZA, JARDINERI
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-01
SALIDAS PARA ALUMBRADO
SALIDA DE COMUNICACION Y SEALES
SALIDAS PARA TOMACORRIENTE
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
SISTEMA DE ALARMAS
B-2 (AULAS PEDAGOGICAS + S.H. (PRIMARIA)
ESTRUCTURA
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
ZAPATA
VIGAS DE CIMENTACION
SOBRECIMIENT
COLUMNAS Y PLACA
COLUMNETAS DE AMARRE
VIGA
VIGUETAS DE AMARRE
LOSAS ALIGERADAS
LOSAS MACIZA
ESCALERA
CANALETA DE CONCRETO SUPERIO
ESTRUCTURA DE MADER
COBERTURA
VARIO
VEREDA
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
PISOS Y PAVIMENTO
CONTRAPISO
PISO
PISOS DE CONCRET
ZOCALOS Y CONTRAZOCALOS
ZOCALO

mes 3

mes 5

mes 7

mes 9

mes 11

mes 13

mes 15

mes 17

S/. 168,650.54
S/. 15,100.00
S/. 73,312.00
S/. 874,769.40

mes 19

mes 21

mes 23

mes 25

Total

S/. 168,650.54
S/. 15,100.00
S/. 73,312.00
S/. 874,769.40

S/. 767.29
S/. 27,737.93
S/. 13,078.39
S/. 376.72
S/. 8,675.31
S/. 141.52

S/. 767.29
S/. 27,737.93
S/. 13,078.39
S/. 376.72
S/. 8,675.31
S/. 141.52

S/. 261.41
S/. 9,031.79
S/. 3,289.17
S/. 3,497.82

S/. 261.41
S/. 9,031.79
S/. 3,289.17
S/. 3,497.82

S/. 94.67
S/. 3,393.26
S/. 10,284.84
S/. 8,558.00
S/. 12,379.80

S/. 94.67
S/. 3,393.26
S/. 10,284.84
S/. 8,558.00
S/. 12,379.80

S/. 1,424.11
S/. 65,412.05
S/. 1,481.94
S/. 3,078.83
S/. 9,555.77
S/. 21,522.84
S/. 393.22

S/. 1,424.11
S/. 65,412.05
S/. 1,481.94
S/. 3,078.83
S/. 9,555.77
S/. 21,522.84
S/. 393.22

S/. 800.00
S/. 60,358.38

S/. 800.00
S/. 60,358.38

S/. 6,884.46

S/. 6,884.46

S/. 19,687.84
S/. 22,979.84

S/. 19,687.84
S/. 22,979.84

S/. 23,473.35
S/. 9,993.06
S/. 13,461.67
S/. 81,832.34
S/. 9,323.34
S/. 64,743.42

S/. 23,473.35
S/. 9,993.06
S/. 15,384.77
S/. 81,832.34
S/. 9,323.34
S/. 113,300.98
S/. 4,251.58
S/. 36,414.31
S/. 51,289.31
S/. 8,942.29
S/. 19,884.83
S/. 4,092.48
S/. 18,824.02

S/. 1,923.10

S/. 48,557.56
S/. 4,251.58
S/. 36,414.31
S/. 51,289.31

S/. 8,942.29
S/. 19,884.83
S/. 4,092.48
S/. 18,824.02

S/. 42,382.97
S/. 38,329.69

S/. 16,228.39

S/. 16,228.39

S/. 7,930.28
S/. 20,460.79

S/. 42,382.97
S/. 46,259.97
S/. 20,460.79

S/. 10,460.81
S/. 23,812.10
S/. 3,032.05

S/. 10,460.81
S/. 23,812.10
S/. 3,032.05

S/. 6,702.67

S/. 6,702.67
S/. 26,202.80
S/. 13,300.86
S/. 29,730.49
S/. 3,424.73
S/. 13,725.37
S/. 25,250.86
S/. 2,855.56

S/. 26,202.80
S/. 13,300.86
S/. 29,730.49
S/. 3,424.73
S/. 13,725.37
S/. 25,250.86
S/. 1,427.78

S/. 1,427.78

S/. 1,978.12
S/. 79.25
S/. 1,883.46
S/. 7,973.13
S/. 2,406.14
S/. 2,559.87
S/. 3,545.04
S/. 2,591.76

S/. 1,978.12
S/. 79.25
S/. 1,883.46
S/. 7,973.13
S/. 2,406.14
S/. 2,559.87
S/. 3,545.04
S/. 2,591.76

S/. 2,348.02
S/. 1,845.33

S/. 2,348.02
S/. 1,845.33

S/. 37,720.45
S/. 44,674.92

S/. 37,720.45
S/. 44,674.92

S/. 44,749.98
S/. 7,494.80
S/. 7,110.21
S/. 31,125.29

S/. 12,491.33
S/. 21,330.62
S/. 114,126.05
S/. 20,939.56
S/. 206,964.27
S/. 13,003.32
S/. 71,311.73
S/. 28,064.49

S/. 44,749.98
S/. 19,986.13
S/. 28,440.83
S/. 145,251.34
S/. 20,939.56
S/. 206,964.27
S/. 13,003.32
S/. 71,311.73
S/. 93,548.29
S/. 8,942.29
S/. 36,284.45
S/. 7,578.14
S/. 34,856.89

S/. 65,483.80
S/. 8,942.29
S/. 36,284.45
S/. 7,578.14
S/. 34,856.89
S/. 29,206.50

S/. 77,612.17
S/. 24,059.93

S/. 29,206.50
S/. 77,612.17
S/. 76,554.31
S/. 39,610.06

S/. 52,494.38
S/. 39,610.06
S/. 11,953.36

S/. 7,968.91
S/. 46,563.21
S/. 4,963.11

S/. 19,922.27
S/. 46,563.21
S/. 4,963.11

S/. 12,617.27

S/. 12,617.27

Pgina 1

CRONOGRAMA VALORIZADO DE OBRA

"MEJORAMIENTO Y AMPLIACION DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LA I.E. AUGUSTO BOURONCLE ACUA , PUERTO MALDONADO"
mes 1
CONTRAZOCALO
COBERTURA
CARPINTERIA DE MADERA
CARPINTERIA METALICA Y HERRERIA
CERRAJERI
VIDRIOS, CRISTALES Y SIMILARE
PINTURA
VARIOS, LIMPIEZA, JARDINERI
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRI
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
VALVULAS
CAJA DE REGISTRO
SALIDAS DE AGUA FRIA
ACCESORIOS DE REDES DE AGU
SUMINISTRO E INSTALACION DE APARATOS Y ACCESORIOS SANITARIO
DESAGUE Y VENTILACION
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
SALIDAS DE DESAGUE
ACCESORIOS VARIOS DESAGU
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-02
SALIDAS PARA ALUMBRADO
SALIDAS PARA TOMACORRIENTE
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
SISTEMA DE PROTECCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
SISTEMA DE ALARMAS
B-3 (AULAS PEDAGOGICAS (PRIMARIA))
ESTRUCTURA
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
ZAPATA
VIGAS DE CIMENTACION
SOBRECIMIENT
COLUMNAS Y PLACA
COLUMNETAS DE AMARRE
VIGA
VIGUETAS DE AMARRE
LOSAS ALIGERADAS
LOSAS MACIZA
ESCALERA
CANALETA DE CONCRETO SUPERIO
ESTRUCTURA DE MADER
COBERTURA
VARIO
VEREDA
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
PISOS Y PAVIMENTO
CONTRAPISO
PISO
PISOS DE CONCRET
ZOCALOS Y CONTRAZOCALOS
CONTRAZOCALO
COBERTURA
CARPINTERIA DE MADERA
CARPINTERIA METALICA Y HERRERIA
CERRAJERI
VIDRIOS, CRISTALES Y SIMILARE
PINTURA
VARIOS, LIMPIEZA, JARDINERI
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-03
SALIDAS PARA ALUMBRADO
SALIDAS PARA TOMACORRIENTE
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
SISTEMA DE ALARMAS
B-4 (ADMINISTRATIVOS + COMPLEMENTARIAS (PRIMARIA))
ESTRUCTURA
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
ZAPATA
VIGAS DE CIMENTACION
SOBRECIMIENT
COLUMNAS Y PLACA
COLUMNETAS DE AMARRE
VIGA
VIGUETAS DE AMARRE
LOSAS ALIGERADAS
LOSAS MACIZA
ESCALERA
CANALETA DE CONCRETO SUPERIO
ESTRUCTURA DE MADER
COBERTURA
VARIO
VEREDA
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
PISOS Y PAVIMENTO
CONTRAPISO
PISO
PISOS DE CONCRET
ZOCALOS Y CONTRAZOCALOS
ZOCALO
CONTRAZOCALO
COBERTURA

mes 3

mes 5

mes 7

mes 9

mes 11

mes 13
S/. 10,946.26
S/. 52,020.16
S/. 39,158.46
S/. 35,163.96
S/. 5,416.49
S/. 20,703.69
S/. 4,535.82

S/. 80.92
S/. 2,003.33
S/. 565.32
S/. 341.85
S/. 324.31
S/. 548.90

S/. 3,262.37
S/. 3,295.46
S/. 3,338.03

S/. 1,356.43

mes 15

mes 17

S/. 5,860.66

S/. 36,286.58
S/. 4,580.50

mes 19

mes 21

mes 23

mes 25

Total
S/. 10,946.26
S/. 52,020.16
S/. 39,158.46
S/. 41,024.62
S/. 5,416.49
S/. 20,703.69
S/. 40,822.40
S/. 4,580.50

S/. 548.90
S/. 104.84
S/. 10,972.48

S/. 80.92
S/. 2,003.33
S/. 565.32
S/. 341.85
S/. 324.31
S/. 1,097.80
S/. 104.84
S/. 10,972.48

S/. 102.55
S/. 3,666.49
S/. 1,414.34
S/. 138.94
S/. 1,447.43
S/. 450.32

S/. 102.55
S/. 3,666.49
S/. 1,414.34
S/. 138.94
S/. 1,447.43
S/. 450.32

S/. 10,014.10
S/. 4,218.72
S/. 4,883.62
S/. 5,908.40
S/. 3,655.16
S/. 1,102.21

S/. 3,262.37
S/. 3,295.46
S/. 13,352.13
S/. 4,218.72
S/. 4,883.62
S/. 5,908.40
S/. 3,655.16
S/. 1,102.21

S/. 3,759.27
S/. 2,630.49

S/. 3,759.27
S/. 2,630.49

S/. 18,990.01
S/. 23,611.74

S/. 20,346.44
S/. 23,611.74

S/. 24,520.89
S/. 9,993.06
S/. 15,384.77
S/. 84,837.33
S/. 9,323.34
S/. 113,339.24

S/. 24,520.89
S/. 9,993.06
S/. 15,384.77
S/. 84,837.33
S/. 9,323.34
S/. 113,339.24
S/. 4,251.58
S/. 36,544.93
S/. 51,289.31
S/. 8,942.29
S/. 19,884.83
S/. 4,092.48
S/. 18,824.02

S/. 4,251.58
S/. 36,544.93
S/. 51,289.31
S/. 8,942.29
S/. 19,884.83
S/. 4,092.48
S/. 18,824.02

S/. 29,625.43

S/. 8,464.41
S/. 41,572.62
S/. 7,073.66

S/. 27,024.00
S/. 10,626.54
S/. 1,737.05
S/. 9,086.88

S/. 18,820.69

S/. 16,228.39

S/. 16,228.39

S/. 14,147.33

S/. 38,089.84
S/. 41,572.62
S/. 21,220.99

S/. 10,761.91
S/. 23,813.52
S/. 3,434.01

S/. 10,761.91
S/. 23,813.52
S/. 3,434.01

S/. 6,706.00

S/. 6,706.00
S/. 27,024.00
S/. 13,283.17
S/. 30,615.86
S/. 1,737.05
S/. 13,630.32
S/. 23,023.81
S/. 2,878.88

S/. 2,656.63
S/. 30,615.86
S/. 4,543.44
S/. 23,023.81
S/. 2,878.88

S/. 1,872.17
S/. 1,883.46
S/. 14,290.49
S/. 3,525.34
S/. 3,679.86
S/. 3,545.04
S/. 3,585.14

S/. 1,872.17
S/. 1,883.46
S/. 14,290.49
S/. 3,525.34
S/. 3,679.86
S/. 3,545.04
S/. 3,585.14

S/. 2,076.17
S/. 1,845.33

S/. 2,076.17
S/. 1,845.33

S/. 11,292.41
S/. 35,679.53

S/. 30,113.10
S/. 35,679.53

S/. 36,185.69
S/. 9,993.06
S/. 21,037.60
S/. 126,999.90
S/. 15,366.67
S/. 150,181.71
S/. 8,401.72
S/. 47,650.12

S/. 36,185.69
S/. 9,993.06
S/. 21,037.60
S/. 126,999.90
S/. 15,366.67
S/. 150,181.71
S/. 8,401.72
S/. 54,457.28
S/. 72,489.83
S/. 8,942.29
S/. 28,218.51
S/. 5,842.37
S/. 26,872.90

S/. 6,807.16
S/. 72,489.83

S/. 8,942.29
S/. 28,218.51
S/. 5,842.37
S/. 26,872.90

S/. 73,591.95
S/. 5,946.98

S/. 63,434.43
S/. 25,286.67

S/. 23,422.85

S/. 23,422.85

S/. 4,597.58

S/. 73,591.95
S/. 69,381.41
S/. 29,884.25

S/. 15,430.44
S/. 36,092.15
S/. 3,996.44

S/. 15,430.44
S/. 36,092.15
S/. 3,996.44

S/. 4,874.92
S/. 8,704.00

S/. 4,874.92
S/. 8,704.00
S/. 38,235.53

S/. 38,235.53

Pgina 2

CRONOGRAMA VALORIZADO DE OBRA

"MEJORAMIENTO Y AMPLIACION DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LA I.E. AUGUSTO BOURONCLE ACUA , PUERTO MALDONADO"
mes 1
CARPINTERIA DE MADERA
CARPINTERIA METALICA Y HERRERIA
CERRAJERI
VIDRIOS, CRISTALES Y SIMILARE
PINTURA
VARIOS, LIMPIEZA, JARDINERI
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRI
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
VALVULAS
CAJA DE REGISTRO
SALIDAS DE AGUA FRIA
ACCESORIOS DE REDES DE AGU
SUMINISTRO E INSTALACION DE APARATOS Y ACCESORIOS SANITARIO
DESAGUE Y VENTILACION
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
SALIDAS DE DESAGUE
ACCESORIOS VARIOS DESAGU
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-05
SALIDAS PARA ALUMBRADO
SALIDA DE COMUNICACION Y SEALES
SALIDAS PARA TOMACORRIENTE
SALIDA PARA TOMA DE FUERZA
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
SISTEMA DE PROTECCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
REDES TELEFONICA
GENERALES DE REDES DE COMUNICACIONES
SISTEMA DE ALARMAS
B-5 (ADMINISTRATIVOS (SECUNDARIA
ESTRUCTURA
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
ZAPATA
VIGAS DE CIMENTACION
SOBRECIMIENT
COLUMNAS Y PLACA
COLUMNETAS DE AMARRE
VIGA
VIGUETAS DE AMARRE
LOSAS ALIGERADAS
LOSAS MACIZA
ESCALERA
CANALETA DE CONCRETO SUPERIO
ESTRUCTURA DE MADER
COBERTURA
VARIO
VEREDA
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
PISOS Y PAVIMENTO
CONTRAPISO
PISO
PISOS DE CONCRET
ZOCALOS Y CONTRAZOCALOS
ZOCALO
CONTRAZOCALO
COBERTURA
CARPINTERIA DE MADERA
CARPINTERIA METALICA Y HERRERIA
CERRAJERI
VIDRIOS, CRISTALES Y SIMILARE
PINTURA
VARIOS, LIMPIEZA, JARDINERI
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRI
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
VALVULAS
CAJA DE REGISTRO
SALIDAS DE AGUA FRIA
ACCESORIOS DE REDES DE AGU
SUMINISTRO E INSTALACION DE APARATOS Y ACCESORIOS SANITARIO
DESAGUE Y VENTILACION
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
SALIDAS DE DESAGUE
ACCESORIOS VARIOS DESAGU
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-07
SALIDAS PARA ALUMBRADO
SALIDA DE COMUNICACION Y SEALES
SALIDAS PARA TOMACORRIENTE
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
SISTEMA DE PROTECCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
REDES TELEFONICA
GENERALES DE REDES DE COMUNICACIONES
SISTEMA DE ALARMAS
B-6 (AULAS PEDAGOGICAS + COMPLEMENTARIAS (SECUNDARIA))
ESTRUCTURA
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
ZAPATA
VIGAS DE CIMENTACION
SOBRECIMIENT

mes 3

mes 5

mes 7

mes 9

mes 11

mes 13
S/. 33,918.97
S/. 20,254.66
S/. 3,858.55
S/. 19,556.09

mes 15

mes 17

mes 19

S/. 13,503.11

S/. 35,276.30
S/. 1,274.81

S/. 25.65
S/. 917.18
S/. 22.10

mes 23

mes 25

Total
S/. 33,918.97
S/. 33,757.77
S/. 3,858.55
S/. 19,556.09
S/. 35,276.30
S/. 1,274.81

S/. 66.30
S/. 178.20
S/. 185.32
S/. 249.50
S/. 49.40
S/. 4,570.20

S/. 25.65
S/. 917.18
S/. 88.40
S/. 178.20
S/. 185.32
S/. 249.50
S/. 49.40
S/. 4,570.20

S/. 27.09
S/. 968.61
S/. 547.18
S/. 69.47
S/. 366.01
S/. 109.96

S/. 27.09
S/. 968.61
S/. 547.18
S/. 69.47
S/. 366.01
S/. 109.96

S/. 3,549.31
S/. 295.74
S/. 9,679.34
S/. 3,346.76
S/. 3,767.88
S/. 3,249.62
S/. 5,793.54
S/. 1,102.21

S/. 2,801.37
S/. 79.25
S/. 3,549.31
S/. 295.74
S/. 9,679.34
S/. 3,346.76
S/. 3,767.88
S/. 3,249.62
S/. 5,793.54
S/. 1,102.21

S/. 8,684.31
S/. 677.18
S/. 1,509.07
S/. 2,857.99

S/. 8,684.31
S/. 677.18
S/. 1,509.07
S/. 2,857.99

S/. 2,131.49
S/. 21,723.23

S/. 15,986.18
S/. 21,723.23

S/. 19,306.61

S/. 19,306.61

S/. 12,908.43
S/. 61,095.04
S/. 10,148.44
S/. 94,113.60
S/. 6,012.93
S/. 24,200.40
S/. 13,872.33
S/. 8,942.29

S/. 12,908.43
S/. 61,095.04
S/. 10,148.44
S/. 94,113.60
S/. 6,012.93
S/. 24,200.40
S/. 36,992.87
S/. 8,942.29
S/. 14,357.26
S/. 2,935.30
S/. 13,484.83

S/. 2,801.37
S/. 79.25

S/. 13,854.69

mes 21

S/. 23,120.54
S/. 14,357.26
S/. 2,935.30
S/. 13,484.83

S/. 23,908.18

S/. 15,214.29
S/. 39,326.73
S/. 7,429.91

S/. 19,765.88
S/. 4,751.03
S/. 919.70
S/. 1,704.54

S/. 13.72
S/. 490.33
S/. 86.96
S/. 133.65
S/. 69.50

S/. 12,228.17

S/. 12,228.17

S/. 7,429.91

S/. 39,122.47
S/. 39,326.73
S/. 14,859.82

S/. 6,952.45
S/. 15,212.92
S/. 2,273.87

S/. 6,952.45
S/. 15,212.92
S/. 2,273.87

S/. 1,933.70
S/. 6,474.52

S/. 1,933.70
S/. 6,474.52
S/. 19,765.88
S/. 23,755.16
S/. 19,831.90
S/. 2,759.09
S/. 10,227.24
S/. 20,596.97
S/. 2,244.11

S/. 19,004.13
S/. 19,831.90
S/. 1,839.39
S/. 8,522.70
S/. 20,596.97
S/. 2,244.11

S/. 69.50
S/. 175.65
S/. 50.93
S/. 3,081.14

S/. 13.72
S/. 490.33
S/. 86.96
S/. 133.65
S/. 139.00
S/. 175.65
S/. 50.93
S/. 3,081.14

S/. 21.46
S/. 767.23
S/. 390.93
S/. 69.47
S/. 249.37
S/. 76.38

S/. 21.46
S/. 767.23
S/. 390.93
S/. 69.47
S/. 249.37
S/. 76.38

S/. 1,622.74
S/. 1,789.12
S/. 1,477.10
S/. 2,776.76
S/. 1,102.21

S/. 1,763.70
S/. 158.50
S/. 1,360.09
S/. 4,414.44
S/. 1,622.74
S/. 1,789.12
S/. 1,477.10
S/. 2,776.76
S/. 1,102.21

S/. 3,587.51
S/. 723.66
S/. 1,380.68
S/. 2,307.25

S/. 3,587.51
S/. 723.66
S/. 1,380.68
S/. 2,307.25

S/. 4,165.27
S/. 31,656.83

S/. 37,487.46
S/. 31,656.83

S/. 47,516.40
S/. 16,746.43
S/. 19,307.46

S/. 47,516.40
S/. 16,746.43
S/. 19,307.46

S/. 1,763.70
S/. 158.50
S/. 1,360.09
S/. 4,414.44

S/. 33,322.19

Pgina 3

CRONOGRAMA VALORIZADO DE OBRA

"MEJORAMIENTO Y AMPLIACION DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LA I.E. AUGUSTO BOURONCLE ACUA , PUERTO MALDONADO"
mes 1
COLUMNAS Y PLACA
COLUMNETAS DE AMARRE
VIGA
VIGUETAS DE AMARRE
LOSAS ALIGERADAS
LOSAS MACIZA
ESCALERA
CANALETA DE CONCRETO SUPERIO
ESTRUCTURA DE MADER
COBERTURA
VARIO
VEREDA
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
PISOS Y PAVIMENTO
CONTRAPISO
PISO
PISOS DE CONCRET
ZOCALOS Y CONTRAZOCALOS
ZOCALO
CONTRAZOCALO
COBERTURA
CARPINTERIA DE MADERA
CARPINTERIA METALICA Y HERRERIA
CERRAJERI
VIDRIOS, CRISTALES Y SIMILARE
PINTURA
VARIOS, LIMPIEZA, JARDINERI
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRI
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
VALVULAS
CAJA DE REGISTRO
SALIDAS DE AGUA FRIA
ACCESORIOS DE REDES DE AGU
SUMINISTRO E INSTALACION DE APARATOS Y ACCESORIOS SANITARIO
DESAGUE Y VENTILACION
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
SALIDAS DE DESAGUE
ACCESORIOS VARIOS DESAGU
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-04
SALIDAS PARA ALUMBRADO
SALIDAS PARA TOMACORRIENTE
SALIDA PARA TOMA DE FUERZA
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
SISTEMA DE PROTECCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
GENERALES DE REDES DE COMUNICACIONES
SISTEMA DE ALARMAS
B-7 (AULAS PEDAGOGICAS + COMPLEMETARIAS (SECUNDARIA)
ESTRUCTURA
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
ZAPATA
VIGAS DE CIMENTACION
SOBRECIMIENT
COLUMNAS Y PLACA
COLUMNETAS DE AMARRE
VIGA
VIGUETAS DE AMARRE
LOSAS ALIGERADAS
LOSAS MACIZA
ESCALERA
CANALETA DE CONCRETO SUPERIO
ESTRUCTURA DE MADER
COBERTURA
VARIO
VEREDA
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
PISOS Y PAVIMENTO
CONTRAPISO
PISO
PISOS DE CONCRET
ZOCALOS Y CONTRAZOCALOS
ZOCALO
CONTRAZOCALO
COBERTURA
CARPINTERIA DE MADERA
CARPINTERIA METALICA Y HERRERIA
CERRAJERI
VIDRIOS, CRISTALES Y SIMILARE
PINTURA
VARIOS, LIMPIEZA, JARDINERI
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRI
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
VALVULAS
CAJA DE REGISTRO
SALIDAS DE AGUA FRIA
ACCESORIOS DE REDES DE AGU
SUMINISTRO E INSTALACION DE APARATOS Y ACCESORIOS SANITARIO
DESAGUE Y VENTILACION
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
SALIDAS DE DESAGUE
ACCESORIOS VARIOS DESAGU
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-06

mes 3

mes 5

mes 7

mes 9

mes 11

mes 13

mes 15
S/. 143,390.37
S/. 19,631.30
S/. 168,549.51

mes 17

mes 19

mes 21

mes 23

mes 25

S/. 33,709.90
S/. 10,257.25
S/. 97,267.40
S/. 70,217.03
S/. 18,662.55
S/. 25,146.25
S/. 5,249.66
S/. 24,146.67
S/. 21,328.81
S/. 66,315.89
S/. 52,376.30

S/. 66,315.89
S/. 80,578.92
S/. 37,564.39

S/. 21,605.45
S/. 47,228.08
S/. 1,408.31

S/. 21,605.45
S/. 47,228.08
S/. 7,041.56

S/. 6,024.27

S/. 24,748.33
S/. 28,369.69
S/. 60,323.48
S/. 3,352.91
S/. 25,567.64
S/. 19,687.41

S/. 5,633.25
S/. 4,987.88
S/. 11,358.58

S/. 6,650.51
S/. 11,358.58
S/. 34,647.66
S/. 28,369.69
S/. 60,323.48
S/. 3,352.91
S/. 25,567.64
S/. 42,187.30
S/. 4,647.92

S/. 22,499.89
S/. 4,647.92

S/. 37.34
S/. 1,302.13
S/. 252.80
S/. 109.10
S/. 92.66
S/. 549.40
S/. 84.01
S/. 9,333.42

S/. 37.34
S/. 1,302.13
S/. 252.80
S/. 109.10
S/. 92.66
S/. 549.40
S/. 84.01
S/. 9,333.42

S/. 61.59
S/. 2,202.43
S/. 654.89
S/. 69.47
S/. 281.26

S/. 562.51
S/. 298.54

S/. 61.59
S/. 2,202.43
S/. 654.89
S/. 69.47
S/. 843.77
S/. 298.54

S/. 551.11

S/. 3,237.51
S/. 4,315.13
S/. 234.66
S/. 13,340.86
S/. 4,628.19
S/. 5,666.31
S/. 5,022.14
S/. 5,823.52
S/. 1,102.22

S/. 8,631.91
S/. 1,334.76
S/. 2,569.90

S/. 8,631.91
S/. 1,334.76
S/. 2,569.90

S/. 3,237.51
S/. 4,315.13
S/. 234.66
S/. 13,340.86
S/. 4,628.19
S/. 5,666.31
S/. 5,022.14
S/. 5,823.52
S/. 551.11

S/. 37,801.46
S/. 4,745.20

S/. 21,328.81

S/. 28,202.62
S/. 37,564.39

S/. 1,662.63
S/. 9,899.33

Total
S/. 143,390.37
S/. 19,631.30
S/. 202,259.41
S/. 10,257.25
S/. 97,267.40
S/. 70,217.03
S/. 18,662.55
S/. 25,146.25
S/. 5,249.66
S/. 24,146.67

S/. 37,801.46
S/. 33,216.41

S/. 28,471.21
S/. 42,169.87
S/. 12,559.82
S/. 20,658.56
S/. 145,659.29
S/. 18,298.62
S/. 201,950.59

S/. 48,194.14
S/. 12,559.82
S/. 20,658.56
S/. 145,659.29
S/. 18,298.62
S/. 201,950.59
S/. 10,257.25
S/. 97,267.40
S/. 70,217.03
S/. 18,662.55
S/. 25,146.25
S/. 5,249.66
S/. 24,146.67

S/. 10,257.25
S/. 97,267.40
S/. 70,217.03
S/. 18,662.55
S/. 25,146.25
S/. 5,249.66
S/. 24,146.67
S/. 21,338.85
S/. 72,771.36
S/. 58,126.42

S/. 34,875.85
S/. 38,435.85

S/. 72,771.36
S/. 93,002.27
S/. 38,435.85

S/. 20,966.34
S/. 47,023.51
S/. 5,024.88

S/. 20,966.34
S/. 47,023.51
S/. 6,281.10

S/. 1,256.22
S/. 6,650.50
S/. 11,983.02

S/. 19,798.66

Pgina 4

S/. 21,338.85

S/. 14,849.00
S/. 33,836.28
S/. 57,080.45
S/. 4,095.38
S/. 27,135.33
S/. 23,259.00

S/. 19,936.29
S/. 4,645.07

S/. 6,650.50
S/. 11,983.02
S/. 34,647.66
S/. 33,836.28
S/. 57,080.45
S/. 4,095.38
S/. 27,135.33
S/. 43,195.29
S/. 4,645.07

S/. 125.97
S/. 2,843.16
S/. 697.71
S/. 218.20
S/. 185.32
S/. 998.50
S/. 155.24
S/. 19,467.78

S/. 125.97
S/. 2,843.16
S/. 697.71
S/. 218.20
S/. 185.32
S/. 998.50
S/. 155.24
S/. 19,467.78

S/. 147.88
S/. 3,370.59
S/. 1,428.32
S/. 138.94
S/. 1,297.30
S/. 346.36

S/. 147.88
S/. 3,370.59
S/. 1,428.32
S/. 138.94
S/. 1,297.30
S/. 519.54

S/. 173.18

CRONOGRAMA VALORIZADO DE OBRA

"MEJORAMIENTO Y AMPLIACION DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LA I.E. AUGUSTO BOURONCLE ACUA , PUERTO MALDONADO"
mes 1
SALIDAS PARA ALUMBRADO
SALIDAS PARA TOMACORRIENTE
SALIDA PARA TOMA DE FUERZA
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
SISTEMA DE ALARMAS
OE-01 (LOSA DEPORTIVA + COBERTURA (SECUNDARIA)
ESTRUCTURA
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
ZAPATA
COLUMNAS Y PLACA
GRADERIO
ESTRUCTURAS METALICAS
CERCHA PRINCIPAL
VIGA METALIC
COBERTURAS
CORREA Y TENSOR
COBERTURA
BAJANTE DE CANALETA
ARQUITECTURA
REVOQUES Y REVESTIMIENTOS
PINTURA
LOSA MULTIDEPORTIVA
VERED
SARDINE
AREA VERD
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-08
SALIDAS PARA ALUMBRADO
SALIDAS PARA TOMACORRIENTE
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
REDES DE ALIMENTACIO
TABLERO DE DISTRIBUCIO
VOZ Y DATOS
SISTEMA DE AUDIO
OE-02 (LOSA DEPORTIVA (PRIMARIA)
LOSA MULTIDEPORTIV
VEREDA
JARDINERA DE CONCRET
GRADAS 4 ESCALONES
GRADAS 2 ESCALONES
AREA VERDE
VARIOS, LIMPIEZA, JARDINERIA
OE-03 (PATIOS Y VEREDAS (PRIMARIA)
VEREDA
PISO DE ADOQUIN DE CONCRET
RAMPA DE ACCES
SARDINEL
JARDINERA DE CONCRET
GRADAS 4 ESCALONES
GRADAS 2 ESCALONES
AREA VERDE
OE-04 (PATIOS Y VEREDAS (SECUNDARIA)
VEREDA
PISO DE ADOQUIN DE CONCRET
RAMPA DE ACCES
SARDINEL
JARDINERA DE CONCRET
GRADAS 4 ESCALONES
AREA VERDE
PAVIMENTO RIGIDO
MOVIMIENTO DE TIERRAS
PAVIMENTO RIGIDO - RAMP
SEALES DE TRANSITO
OE-05 (CERCO PERIMETRICO - VEREDAS EXTERIORES)
CERCO PERIMETRIC
ESTRUCTURAS
MOVIMIENTO DE TIERRA
OBRAS DE CONCRETO SIMPLE
CIMIENTO CORRID
SOBRECIMIENTO
OBRAS DE CONCRETO ARMADO
ZAPATAS
COLUMNAS Y PLACAS
VIGAS
ARQUITECTUR
MUROS Y TABIQUES DE ALBAILERI
REVOQUES Y REVESTIMIENTO
ZOCALOS Y CONTRAZOCALO
PINTUR
INGRESO PRINCIPA
ESTRUCTURAS
MOVIMIENTO DE TIERRA
OBRAS DE CONCRETO SIMPLE
OBRAS DE CONCRETO ARMADO
ZAPATAS
COLUMNAS Y PLACAS
VIGAS
LOSAS MACIZAS
ARQUITECTUR
REVOQUES Y REVESTIMIENTO
CARPINTERIA METALICA Y HERRERI
ZOCALOS Y CONTRAZOCALO
CERRAJERIA
PINTUR
VEREDAS EXTERIORES
VERED
CE (CANALES DE EVACUACION DE AGUAS PLUVIALES
CANAL DE DRENAJE
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
BASE CANAL
MURO CANAL
TAPA CANAL
JUNTA
BM-1 (AULAS PEDAGOGICAS (SECUNDARIA)
ESTRUCTURA
TRABAJOS PRELIMINARES

mes 3

mes 5

mes 7

mes 9

mes 11

mes 13

mes 15

mes 17

mes 19

S/. 4,383.08
S/. 1,125.31
S/. 9,623.73
S/. 16,710.39

mes 21

mes 23

mes 25

S/. 3,244.32
S/. 2,980.36
S/. 482.56
S/. 12,189.11
S/. 3,686.66
S/. 4,594.00
S/. 5,022.14
S/. 4,903.54

Total
S/. 3,244.32
S/. 2,980.36
S/. 482.56
S/. 12,189.11
S/. 3,686.66
S/. 4,594.00
S/. 5,022.14
S/. 4,903.54

S/. 3,199.95
S/. 3,210.97

S/. 3,199.95
S/. 3,210.97

S/. 4,383.08
S/. 1,125.31

S/. 12,532.79
S/. 60,500.14

S/. 9,623.73
S/. 29,243.18
S/. 60,500.14

S/. 77,487.21
S/. 12,552.96

S/. 77,487.21
S/. 12,552.96

S/. 44,237.49
S/. 64,172.50

S/. 45,837.50
S/. 3,851.82

S/. 44,237.49
S/. 110,010.00
S/. 3,851.82

S/. 5,063.98

S/. 9,796.82
S/. 2,048.94
S/. 55,714.99
S/. 15,212.62
S/. 2,027.41
S/. 5,063.98

S/. 1,358.55
S/. 120.56
S/. 17,972.21
S/. 3,840.40
S/. 4,565.04
S/. 9,119.24
S/. 1,333.38

S/. 1,358.55
S/. 120.56
S/. 17,972.21
S/. 3,840.40
S/. 4,565.04
S/. 9,119.24
S/. 1,333.38

S/. 390.94

S/. 390.94

S/. 9,796.82
S/. 2,048.94
S/. 55,714.99
S/. 15,212.62
S/. 2,027.41

S/. 22,290.19

S/. 33,435.28
S/. 37,463.86
S/. 54,381.02
S/. 1,058.80

S/. 55,725.47
S/. 37,463.86
S/. 54,381.02
S/. 4,235.20
S/. 4,431.36
S/. 3,362.49
S/. 1,434.40

S/. 3,176.40
S/. 4,431.36
S/. 3,362.49
S/. 1,434.40
S/. 55,082.67

S/. 75,343.07
S/. 2,788.63

S/. 9,720.47
S/. 70,912.52
S/. 10,319.59
S/. 2,555.56
S/. 19,459.10

S/. 30,674.92
S/. 4,598.94
S/. 3,309.13
S/. 10,765.72
S/. 3,069.09

S/. 32,431.83
S/. 3,156.96
S/. 2,394.24
S/. 5,564.49

S/. 64,803.14
S/. 70,912.52
S/. 10,319.59
S/. 2,555.56
S/. 51,890.93
S/. 3,156.96
S/. 2,394.24
S/. 5,564.49

S/. 438.44
S/. 3,095.19

S/. 75,343.07
S/. 33,463.55
S/. 4,598.94
S/. 3,309.13
S/. 10,765.72
S/. 3,507.53
S/. 3,095.19

S/. 4,385.85
S/. 30,965.57
S/. 579.82

S/. 4,385.85
S/. 30,965.57
S/. 579.82

S/. 20,374.99

S/. 20,374.99

S/. 110,438.74
S/. 20,659.84

S/. 110,438.74
S/. 20,659.84

S/. 15,259.59
S/. 35,537.02

S/. 31,080.75

S/. 19,135.32
S/. 35,488.84

S/. 15,259.59
S/. 54,672.34
S/. 35,488.84

S/. 40,404.97
S/. 63,307.58
S/. 8,584.01
S/. 17,158.66

S/. 71,485.72
S/. 63,307.58
S/. 8,584.01
S/. 38,130.35

S/. 20,971.69

S/. 1,061.78
S/. 945.79

S/. 1,061.78
S/. 945.79

S/. 2,298.62
S/. 10,727.64
S/. 8,595.79
S/. 3,493.63

S/. 2,298.62
S/. 10,727.64
S/. 8,595.79
S/. 3,493.63

S/. 4,843.30

S/. 2,075.70
S/. 21,867.35
S/. 246.37
S/. 1,461.05
S/. 2,043.27

S/. 6,919.00
S/. 21,867.35
S/. 246.37
S/. 1,461.05
S/. 2,043.27

S/. 75,588.80

S/. 75,588.80

S/. 146.43
S/. 14,569.35

S/. 146.43
S/. 21,368.38
S/. 11,076.82

S/. 6,799.03
S/. 11,076.82
S/. 21,277.90
S/. 131,941.80
S/. 30,877.99

S/. 2,807.09
S/. 928.62

S/. 51.68

S/. 21,277.90
S/. 131,941.80
S/. 33,685.08
S/. 928.62

S/. 51.68

Pgina 5

CRONOGRAMA VALORIZADO DE OBRA

"MEJORAMIENTO Y AMPLIACION DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LA I.E. AUGUSTO BOURONCLE ACUA , PUERTO MALDONADO"
mes 1
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
ESTRUCTURA DE MADERA Y COBERTUR
ARQUITECTURA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
CARPINTERIA DE MADERA
CERRAJERI
PINTURA
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-09
OBRAS PRELIMINARES
REVOQUES Y REVESTIMIENTO
PINTUR
SALIDAS PARA ALUMBRADO
SALIDAS PARA TOMACORRIENTE
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
SISTEMA DE ALARMAS
BM-2 (AULAS PEDAGOGICAS (PRIMARIA)
ESTRUCTURA
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
ESTRUCTURA DE MADERA Y COBERTUR
ARQUITECTURA
REVOQUES Y REVESTIMIENTOS
CIELORRASOS
CARPINTERIA DE MADERA
CERRAJERI
PINTURA
INSTALACIONES ELECTRICAS
INSTALACIONES ELECTRICAS (TD-10
OBRAS PRELIMINARES
REVOQUES Y REVESTIMIENTO
PINTUR
SALIDAS PARA ALUMBRADO
SALIDAS PARA TOMACORRIENTE
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
VOZ Y DATOS
REDES DE INFORMACION DE DATO
SISTEMA DE ALARMAS
BM-3 (S.H. NIAS - NIOS
ESTRUCTURA
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
VIGA DE REMATE EN TIMPAN
COLUMNAS EN TIMPAN
ESTRUCTURA DE MADERA Y COBERTUR
MUROS Y TABIQUES DE ALBAILERIA
ARQUITECTURA
REVOQUES Y REVESTIMIENTOS
PISOS Y PAVIMENTO
ZOCALOS Y CONTRAZOCALOS
CIELORRASOS
CARPINTERIA DE MADERA
CERRAJERI
PINTURA
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRI
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
VALVULAS
SALIDAS DE AGUA FRIA
ACCESORIOS DE REDES DE AGU
SUMINISTRO E INSTALACION DE APARATOS Y ACCESORIOS SANITARIO
DESAGUE Y VENTILACION
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
SALIDAS DE DESAGUE
ACCESORIOS VARIOS DESAGU
BM-4 TANQUE CISTERNA 96M3
ESTRUCTURA
OBRAS PRELIMINARE
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO SIMPL
OBRAS DE CONCRETO ARMAD
PLATEA DE CIMENTACIO
MURO DE CONCRETO
LOSA MACIZ
ARQUITECTURA
REVOQUES Y REVESTIMIENTOS
INSTALACIONES SANITARIAS
WATERSTOP
BASES PARA EQUIPO DE BOMBEO
CARPINTERIA METALIC
TUBERIAS Y ACCESORIOS
EQUIPOS Y ELECTROBOMBAS
DEMOLICION Y REFACCION
DESMONTAJES Y DEMOLICIONES
DESMONTAJES
DEMOLICIONE
DEMOLICION DE CERCO PERIMETRIC
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRIA
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS
TAPONES
ANULACION DE VALVULAS
EXTRACCION DE CAJA DE REGISTR
SALIDAS DE AGUA FRI
DESMONTAJE DE APARATOS Y ACCESORIOS SANITARIO
DESAGUE Y VENTILACIO
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS

mes 3

mes 5

mes 7

mes 9
S/. 1,922.03

mes 11

mes 13

mes 15

mes 17

S/. 640.68
S/. 15,302.35
S/. 77,096.92
S/. 574.09
S/. 46,723.05

S/. 15,260.07

S/. 352.18
S/. 153.85
S/. 81.71
S/. 2,738.67
S/. 2,511.28

S/. 17.56
S/. 329.40
S/. 2,168.27

mes 19

mes 21

mes 23

mes 25

Total
S/. 2,562.71
S/. 15,302.35
S/. 77,096.92

S/. 3,114.87
S/. 31,336.03
S/. 1,562.77
S/. 13,225.39

S/. 574.09
S/. 49,837.92
S/. 31,336.03
S/. 1,562.77
S/. 28,485.46

S/. 627.82
S/. 12,274.50
S/. 3,758.46
S/. 4,122.94
S/. 5,908.40
S/. 2,871.76

S/. 352.18
S/. 153.85
S/. 81.71
S/. 2,738.67
S/. 3,139.10
S/. 12,274.50
S/. 3,758.46
S/. 4,122.94
S/. 5,908.40
S/. 2,871.76

S/. 944.10
S/. 2,641.12

S/. 944.10
S/. 2,641.12

S/. 3,035.57
S/. 45,729.83

S/. 17.56
S/. 329.40
S/. 5,203.84
S/. 45,729.83

S/. 601.97
S/. 27,865.48
S/. 16,930.08
S/. 1,278.63
S/. 18,165.36

S/. 601.97
S/. 27,865.48
S/. 16,930.08
S/. 1,278.63
S/. 20,183.73

S/. 2,018.37

S/. 289.14
S/. 125.87
S/. 66.85
S/. 2,314.26
S/. 2,511.28
S/. 9,930.16
S/. 3,003.34
S/. 3,196.17
S/. 4,726.72
S/. 2,660.96

S/. 289.14
S/. 125.87
S/. 66.85
S/. 2,314.26
S/. 2,511.28
S/. 9,930.16
S/. 3,003.34
S/. 3,196.17
S/. 4,726.72
S/. 2,660.96

S/. 755.28
S/. 2,093.41

S/. 755.28
S/. 2,093.41

S/. 15.04
S/. 282.08
S/. 4,504.97

S/. 15.04
S/. 282.08
S/. 4,504.97

S/. 301.01
S/. 241.79
S/. 14,845.41
S/. 570.32

S/. 301.01
S/. 241.79
S/. 14,845.41
S/. 570.32

S/. 822.50

S/. 1,028.13
S/. 4,031.66
S/. 1,897.56
S/. 11,175.16
S/. 11,876.03
S/. 1,549.02
S/. 4,894.22

S/. 1,850.63
S/. 4,031.66
S/. 1,897.56
S/. 11,175.16
S/. 11,876.03
S/. 1,549.02
S/. 4,894.22

S/. 4.54
S/. 153.79
S/. 24.09
S/. 143.65
S/. 499.00
S/. 19.52
S/. 9,041.34

S/. 4.54
S/. 153.79
S/. 24.09
S/. 143.65
S/. 499.00
S/. 19.52
S/. 9,041.34

S/. 5.44
S/. 186.22
S/. 65.98
S/. 138.94
S/. 668.14
S/. 74.52

S/. 5.44
S/. 186.22
S/. 65.98
S/. 138.94
S/. 668.14
S/. 74.52

S/. 18.77
S/. 19,650.05
S/. 1,357.51

S/. 18.77
S/. 19,650.05
S/. 1,357.51

S/. 8,334.22
S/. 20,667.98
S/. 14,833.56

S/. 8,334.22
S/. 20,667.98
S/. 14,833.56

S/. 2,525.42

S/. 2,525.42

S/. 541.49
S/. 55.25
S/. 360.44
S/. 2,599.09
S/. 3,568.26

S/. 541.49
S/. 55.25
S/. 360.44
S/. 2,599.09
S/. 3,568.26

S/. 33,532.28

S/. 33,532.28

S/. 109,956.06

S/. 109,956.06

S/. 25.92
S/. 726.72
S/. 18.37

S/. 18.37
S/. 11.84
S/. 73.90
S/. 343.07
S/. 536.00

S/. 25.92
S/. 726.72
S/. 36.74
S/. 11.84
S/. 73.90
S/. 343.07
S/. 536.00

S/. 81.40
S/. 109.37

S/. 81.40
S/. 109.37

Pgina 6

CRONOGRAMA VALORIZADO DE OBRA

"MEJORAMIENTO Y AMPLIACION DE LA OFERTA DE LOS SERVICIOS EDUCATIVOS DE LA I.E. AUGUSTO BOURONCLE ACUA , PUERTO MALDONADO"
mes 1

mes 3

ELIMINACION DE MATERIAL DEMOLIDO CAJAS DE REGISTR

SISTEMA DE DRENAJE PLUVIAL
DEMOLICION RED DRENAJE PLUVIAL - OBRAS EXTERIORES
MOVIMIENTO DE TIERRAS
CONTINGENCIA
ESTRUCTURA
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS
PISOS Y VEREDAS
ARQUITECTURA
ARQUITECTURA - MODULOS PEDAGOGICO
MUROS Y TABIQUES
CIELORRASO
PISOS Y VEREDA
CONTRAZOCALOS Y ZOCALO
CARPINTERIA DE MADER
CARPINTERIA METALICA
CERRAJERIA
PINTUR
COBERTUR
ARQUITECTURA - ADMINISTRATIVO
MUROS Y TABIQUES
CIELORRASO
PISOS Y VEREDA
CONTRAZOCALOS Y ZOCALO
CARPINTERIA DE MADER
CARPINTERIA METALICA
CERRAJERIA
PINTUR
COBERTUR
ARQUITECTURA - MODULO S.H. V/
MUROS Y TABIQUES
CIELORRASO
PISOS Y VEREDA
CONTRAZOCALOS Y ZOCALO
CARPINTERIA DE MADER
CARPINTERIA METALICA
CERRAJERIA
PINTUR
COBERTUR
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRI
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
VALVULAS
SALIDAS DE AGUA FRIA
ACCESORIOS DE REDES DE AGU
SUMINISTRO E INSTALACION DE APARATOS Y ACCESORIOS SANITARIO
DESAGUE Y VENTILACION
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
TUBERIAS
CAJA DE REGISTRO
SALIDAS DE DESAGUE
ACCESORIOS VARIOS DESAGU
SISTEMA DE DRENAJE PLUVIA
TRABAJOS PRELIMINARE
MOVIMIENTO DE TIERRA
INSTALACIONES ELECTRICAS
ALIMENTADORES Y SUB ALIMENTADORES
TRABAJOS PRELIMINARE
ALIMENTADORES Y SUB ALIMENTADORE
CAJAS Y TUBERIAS
TABLEROS Y/O SISTEMAS DE CONTROL
SISTEMAS DE PROTECCION
PRUEBAS Y CONTROL DE CALIDAD
PAGOS POR DERECHOS DE NUEVO SUMINISTRO Y CONEXION EN B
AULAS - ADMINISTRATIVO S.H.
SALIDAS PARA ALUMBRADO
SALIDA DE COMUNICACION Y SEALES
SALIDAS PARA TOMACORRIENTE
ARTEFACTOS DE ILUMINACION Y COMUNICACION
CAJAS Y TUBERIAS
CONDUCTORES Y CONEXIONES A TABLEROS DE DISTRIBUCIO
SISTEMA DE CLIMATIZACION
TABLERO DE DISTRIBUCIO
Total

S/. 3,120.00
S/. 163,535.14
S/. 76,366.76

S/. 32,328.60
S/. 70,545.30

mes 5

mes 7

mes 9

mes 11

mes 13

mes 15

mes 17

mes 19

mes 21

mes 23

mes 25

S/. 25.15

Total
S/. 25.15

S/. 1,682.56
S/. 10,597.52

S/. 1,682.56
S/. 10,597.52

S/. 10,909.54

S/. 3,120.00
S/. 163,535.14
S/. 87,276.30

S/. 175,498.13
S/. 32,965.32
S/. 40,311.60
S/. 7,864.15
S/. 19,213.11
S/. 36,585.00
S/. 4,142.10
S/. 33,637.27
S/. 197,374.11

S/. 207,826.73
S/. 131,861.27
S/. 110,856.90
S/. 7,864.15
S/. 19,213.11
S/. 36,585.00
S/. 4,142.10
S/. 53,819.63
S/. 222,045.87

S/. 98,895.95

S/. 20,182.36
S/. 24,671.76

S/. 16,423.50

S/. 16,423.50
S/. 9,415.98
S/. 6,791.53
S/. 1,550.04
S/. 4,098.80
S/. 2,355.30
S/. 1,104.56
S/. 4,523.22
S/. 11,288.04

S/. 9,415.98
S/. 6,791.53
S/. 1,550.04
S/. 4,098.80
S/. 2,355.30
S/. 1,104.56
S/. 4,523.22
S/. 11,288.04
S/. 33,519.56
S/. 7,585.55
S/. 15,065.16
S/. 17,237.11
S/. 2,561.75
S/. 5,111.55
S/. 5,403.66
S/. 5,032.95
S/. 16,160.04

S/. 239.03
S/. 8,732.88
S/. 1,262.96
S/. 475.50
S/. 1,347.30
S/. 324.95
S/. 8,350.02
S/. 186.69
S/. 6,728.63
S/. 3,368.29
S/. 1,091.82
S/. 2,083.70
S/. 393.90

S/. 33,519.56
S/. 11,378.32
S/. 15,065.16
S/. 17,237.11
S/. 2,561.75
S/. 5,111.55
S/. 5,403.66
S/. 5,032.95
S/. 16,160.04

S/. 3,792.77

S/. 239.03
S/. 8,732.88
S/. 1,262.96
S/. 475.50
S/. 1,347.30
S/. 324.95
S/. 25,050.06

S/. 16,700.04

S/. 186.69
S/. 6,728.63
S/. 3,368.29
S/. 1,091.82
S/. 2,430.98
S/. 393.90

S/. 347.28

S/. 6.48
S/. 241.95

S/. 556.18
S/. 9,292.81

S/. 5,291.54
S/. 39.63

S/. 1,660,382.28

S/. 6.48
S/. 241.95

S/. 7,744.00
S/. 760.28
S/. 2,095.63
S/. 2,291.40
S/. 196.61
S/. 500.00

S/. 556.18
S/. 17,036.81
S/. 760.28
S/. 2,095.63
S/. 2,291.40
S/. 196.61
S/. 500.00

S/. 39.63
S/. 7,088.32
S/. 11,215.11
S/. 9,943.24
S/. 9,229.78
S/. 9,601.15
S/. 8,847.00

S/. 5,291.54
S/. 79.26
S/. 7,088.32
S/. 11,215.11
S/. 9,943.24
S/. 9,229.78
S/. 9,601.15
S/. 8,847.00

S/. 818,130.60

S/. 727,538.60

S/. 1,113,229.08

S/. 1,694,653.45

S/. 1,721,897.75

S/. 1,264,153.63

S/. 1,233,638.00

S/. 1,152,158.96

Pgina 7

S/. 790,247.80

S/. 377,211.38

S/. 65,809.95

S/. 12,619,051.48