Pag.

1 de 6

GOBIERNO AUTONOMO DESCENTRALIZADO MUNICIPAL DE RIOBAMBA

PLAZOLETA Y BATERIAS SANITARIAS SECTOR JATARI CAMPESINO PARROQUIA CALPI

CRONOGRAMA VALORADO DE TRABAJOS

K504-941391

RUBRO DESCRIPCION

UNIDAD CANTIDAD

P. UNITARIO

PLAZOLETA
01

REPLANTEO Y NIVELACION

M2

415.96

1.04

02

CONFORMACION DE LA PLATAFORMA DE L

M2

415.96

0.60

03

CONSTRUCCION DE SUB-BASE CLASE 2 e=15cm

M3

61.32

15.24

04

PROVISION E INSTALACION DE ADOQUIN HORMIGON COLOR NATURAL 10X20X6cm + CAMA DE MACADAM e=3cm

M2

408.81

23.91

05

PROVISION E INSTALACION DE BORDILLO PREFABRICADO DE 30X15CM F'c=210Kg/cm2 + REPLANTILLO DE HORMIGON SIMPLE F`c=180 Kg/cm2

110.00

24.05

06

CONSTRU

M3

1.00

187.56

07

DESALOJO DE MATERIAL

M3

100.78

2.79

BATERIAS SANITARIAS
08

REPLANTEO Y NIVELACION

M2

63.80

1.04

09

EXCAVACION DE PLINTOS

M3

5.02

8.81

10

RELLENO COMPACTADO

M3

3.50

5.46

11

REPLANTILLO DE HORMIGON SIMPLE F'c=140 Kg

M3

1.30

125.91

12

PLINTOS DE HORMIGON SIMPLE Fc=210 Kg/cm2

M3

1.35

156.71

13

CADENAS DE HORMIGON SIMPLE F'c= 210 Kg/cm2

M3

2.87

194.33

14

CONTRAPISO DE HORMIGON SIMPLE F'c=180 K

M3

63.80

14.98

15

ACERO DE REFUERZO

Kg

1,321.76

2.13

16

COLUMNAS DE HORMIGON SIMPLE F'c= 210 Kg/c

M3

1.60

217.08

17

BLOQUES DE ALIVIANAMIENTO 40x20x15c

511.00

0.54

18

LOSA DE HORMIGON SIMPLE F'c= 2120 Kg/cm2

M3

6.64

238.31

19

MAMPOSTERIA DE BLOQUE e=15cm

M2

96.60

14.50

20

MAMPOSTERIA DE BLOQUE e=10cm

M2

36.81

12.64

21

ENLUCIDO VERTICAL PALETEADO MOR

M2

271.20

7.71

22

ENLUCIDO HORIZONTAL PALETEADO M

M2

63.80

9.84

23

MASILLADO DE PISOS /LOSA MORTERO CEME

M2

127.60

8.10

24

EMPASTE INTERIOR

M2

67.80

2.98

25

EMPASTE EXTERIOR

M2

96.54

3.50

26

VENTANAS DE ALUMINIO Y VIDRIO CLARO e=6mm

M2

4.80

78.10

27

REJA METALICA CON VARILLA CUADRADA DE 1/2"

M2

4.80

43.08

28

PUERTA METALICA DE 1.00X2.10m + CERRADURA

1.00

175.73

29

PUERTA METALICA DE 0.90X2.10m + CERRADURA

2.00

163.23

30

PUERTA METALICA DE 0.70X2.10m + CERRADURA

7.00

150.73

31

PINTURA SATINADA INTERIOR / EXTERIOR

M2

164.34

4.76

32

REVESTIMIENTO DE CERAMICA EN PISOS

M2

34.25

24.15

33

REVESTIMIENTO DE CERAMICA EN PAREDES

M2

170.20

24.89

34

BARREDERAS DE CERAMICA

92.12

5.51

Pag. 2 de 6

35

CAJA DE REVISION 0.60X0.60X0.60m + TAPA

6.00

114.51

36

DESAGUE PVC 2"

Ptos

9.00

21.26

37

DESAGUE PVC 4"

Ptos

9.00

28.85

38

REJILLA DE ALUMINIO DE 2" + SIFON

5.00

11.84

39

REJILLA DE ALUMINIO DE 4" + SIFON

1.00

16.84

40

TUBERIA PVC 4"

14.00

8.54

41

TUBERIA PVC 6"

34.00

15.89

42

SALIDA DE AGUA FRIA PVC D= 1/2"

Ptos

17.00

14.65

43

TUBERIA PVC D= 1/2"

25.30

1.69

44

INODORO TANQUE BAJO+ ACCESORIOS

9.00

92.88

45

LAVAMANOS BLANCO CONPEDEST

7.00

146.35

46

AACESORIOS DE BAO ( EXPENDEDOR DE PAPEL HIGIENICO,EXPENDEDOR DE JABON LIQUIDO,SECADOR DE MANOS )

3.00

191.39

47

ESPEJO EMPOTRADO EN PARED PARA BAOS

M2

2.40

54.80

48

BASUREROS ACERO INOXIDABLE PARA BAOS

9.00

19.68

49

MANIJA FIJA ACERO INOXIDABLE

2.70

66.10

50

MESON DE HORMIGON ARMADO Y GRANITO DE

4.20

223.90

51

URINARIO BLANCO + LLAVE PRISMATIC Y ACCE

2.00

171.80

52

LAMPARA FLUORECENTE 3X32 VATIOS

4.00

70.88

53

ILUMINACION

Ptos

1.00

25.85

54

SALIDAS PARA SECADOR DE MANOS

Ptos

1.00

29.94

55

CAJA TERMICA DE 2-4 BREAKERS

1.00

63.31

56

DESALOJO DE MATERIAL

M3

50.00

2.79

MOBILIARIO PARQUE
57

BANCA

4.00

331.00

58

PROVISION E INSTALACION DE BASUREROS ME

2.00

262.93

59

PROVISION E INSTALACION DE LUMIN

8.00

749.40

60

BA

16.00

41.38

61

JARDINERIAS DE HORMIGON SIMPLE F'c= 180

8.00

11.59

INSTALACIONES ELECTRICAS
62

CONTROL DE LUMINARIAS

1.00

153.45

63

CAJA DE REVISION 0.60X0.60X1.00m

4.00

107.78

64

CABLE N8 AWG THHN

36.00

2.34

65

CABLE N10 AWG THHN

161.00

1.59

66

CABLE N 14 AWG THHN

45.00

1.03

67

MANGUERA NEGRA 3/4"

58.00

0.74

68

MANGUERA NEGRA 1"

33.00

0.99

69

SUBIDA ELECTRICA A POSTE

1.00

169.15

70

ACOMETIDA A CONTROL

17.00

6.45

71

CONEXIN EN CAJA DE REVISION

1.00

464.70

72

EXCAVACION DE ZANJAS A MANO INCLUYE RELL

M3

2.00

6.63

INVERSION MENSUAL
AVANCE MENSUAL (%)

Pag. 3 de 6

INVERSION ACUMULADA AL 100% (linea e=1p)

AVANCE ACUMULADO (%)
INVERSION ACUMULADA AL 80% (linea e=0.5p)
AVANCE ACUMULADO (%)
PLAZO TOTAL: 90 DIAS

ING. GONZALO CORDOVA H.

ELABORADO

RIOBAMBA, 20 DE DIC

Pag. 4 de 6

LPI

PERIODOS (MESES/SEMANAS)
1 MES
P. TOTAL
1
2
3
4

2 MES
5

3 MES
8

10

11

12

0.00

0.00

0.00

0.00

432.60

432.60

0.00

0.00

249.58

249.58

0.00

0.00

934.52

934.52

0.00

0.00

9,774.65

4,887.32

4,887.33

0.00

2,645.50

1,322.75

1,322.75

0.00

187.56

0.00

187.56

0.00

281.18

281.18

0.00

0.00

0.00

0.00

0.00

0.00

66.35

66.35

0.00

0.00

44.23

44.23

0.00

0.00

19.11

19.11

0.00

0.00

163.68

163.68

0.00

0.00

211.56

211.56

0.00

0.00

557.73

557.73

0.00

0.00

955.72

955.72

0.00

0.00

2,815.35

2,815.35

0.00

0.00

347.33

347.33

0.00

0.00

275.94

0.00

275.94

0.00

1,582.38

0.00

1,582.38

0.00

1,400.70

0.00

1,400.70

0.00

465.28

0.00

465.28

0.00

2,090.95

0.00

0.00

2,090.95

627.79

0.00

0.00

627.79

1,033.56

516.78

516.78

0.00

202.04

0.00

0.00

202.04

337.89

0.00

0.00

337.89

374.88

0.00

0.00

374.88

206.78

0.00

0.00

206.78

175.73

0.00

0.00

175.73

326.46

0.00

0.00

326.46

1,055.11

0.00

0.00

1,055.11

782.26

0.00

0.00

782.26

827.14

0.00

0.00

827.14

4,236.28

0.00

0.00

4,236.28

507.58

0.00

0.00

507.58

Pag. 5 de 6

687.06

0.00

0.00

687.06

191.34

95.67

95.67

0.00

259.65

129.82

129.83

0.00

59.20

0.00

0.00

59.20

16.84

0.00

0.00

16.84

119.56

119.56

0.00

0.00

540.26

0.00

0.00

540.26

249.05

0.00

0.00

249.05

42.76

0.00

0.00

42.76

835.92

0.00

0.00

835.92

1,024.45

0.00

0.00

1,024.45

574.17

0.00

0.00

574.17

131.52

0.00

0.00

131.52

177.12

0.00

0.00

177.12

178.47

0.00

0.00

178.47

940.38

0.00

0.00

940.38

343.60

0.00

0.00

343.60

283.52

0.00

0.00

283.52

25.85

0.00

6.46

19.39

29.94

0.00

0.00

29.94

63.31

0.00

0.00

63.31

139.50

139.50

0.00

0.00

0.00

0.00

0.00

0.00

1,324.00

0.00

1,324.00

0.00

525.86

0.00

0.00

525.86

5,995.20

0.00

2,997.60

2,997.60

662.08

0.00

662.08

0.00

92.72

0.00

92.72

0.00

0.00

0.00

0.00

0.00

153.45

0.00

153.45

0.00

431.12

0.00

431.12

0.00

84.24

0.00

84.24

0.00

255.99

0.00

255.99

0.00

46.35

0.00

46.35

0.00

42.92

0.00

42.92

0.00

32.67

0.00

32.67

0.00

169.15

0.00

169.15

0.00

109.65

0.00

109.65

0.00

464.70

0.00

464.70

0.00

13.26

0.00

13.26

0.00

53,512.23

14,290.34
26.71

17,750.58
33.17

21,471.31
40.12

Pag. 6 de 6
14,290.34
26.71
11,432.27
21.36

RIOBAMBA, 20 DE DICIEMBRE DE 2013

32,040.92
59.88
25,632.74
47.90

53,512.23
100.00
42,809.78
80.00