Hoja1CRONOGRAMA DE ADQUISICION DE MATERIALESPROYECTO : MEJORAMIENTO DE LA CAPTACION, RED DE CONDUCCION, ALMACENAMIENTO, RED DE DISTRIBUCION DE LA CALLE BOTTO BERNALES DEL SISTEMA DE AGUA POTABLE DEL DISTRITO DE MARISCAL CACERES, PROVINCIA Y REGION HUANCAVELICAPROPIETARIO : MUNICIPALIDAD DISTRITAL DE MARISCAL CACERESREGION : HUANCAVELICAPROVINCIA : HUANCAVELICADISTRITO : MARISCAL CACERESFECHA : 01/05/2015

RECURSOUNIDADREQUERIDOPrecio S/.PARCIALMES 1MES 2MES 31RA SEMANA2DA SEMANA3RA SEMANA4TA SEMANA1RA SEMANA2DA SEMANA3RA SEMANA4RA SEMANA5TA SEMANA1RA SEMANA2DA SEMANA3RA SEMANA4TA SEMANA

MANO DE OBRA4341.996412.0634963.2839906.7535411.8322095.2419475.5115057.8327541.9513506.2617453.117535.48521.68

OPERARIOhh2,961.200015.1244,773.33796.021175.526409.817316.096492.044050.713570.442760.555049.262476.103199.671381.4895.64OFICIALhh1,155.730013.1415,186.32269.99398.722174.092481.492201.991373.931211.03936.331712.62839.851085.27468.5732.44PEONhh11,869.950011.84140,540.212498.643689.8720119.9222964.6820378.0412714.8911207.358665.1615849.257772.2910043.544336.35300.21OPERADOR DE EQUIPO LIVIANOhh2,656.290015.1240,163.15714.051054.485749.816562.785823.583633.623202.802476.304529.352221.142870.211239.2385.79TOPOGRAFOhh130.360015.121,970.9835.0451.75282.17322.06285.79178.32157.18121.52222.27109.00140.8560.814.21PERSONAL TECNICO SANITARIOhh105.090015.121,588.9828.2541.72227.48259.64230.40143.76126.7197.97179.2087.88113.5549.033.39

MATERIALES4198.916200.7633811.1538591.7234244.9221367.1418833.7414561.6326634.3713061.1916877.987287.16504.49

FLETE TERRESTREGLB1.000029,895.2129,895.21531.50784.904279.844884.974334.742704.672383.991843.223371.401653.292136.43922.4163.86FLETE TERRESTRE RURALGLB1.000024,352.5024,352.50432.96639.373486.343979.273531.062203.211941.991501.482746.321346.771740.32751.3952.02ALAMBRE NEGRO RECOCIDO N 8KG67.17004.80322.435.738.4746.1652.6946.7529.1725.7119.8836.3617.8323.049.950.69ALAMBRE NEGRO RECOCIDO N 16KG117.76004.80565.2710.0514.8480.9292.3781.9651.1445.0834.8563.7531.2640.4017.441.21ALAMBRE DE PUA N 16M595.00003.001,785.0031.7446.87255.54291.67258.82161.49142.34110.06201.3098.72127.5655.083.81ACERO CORRUGADO fy = 4200 kg/cm2 GRADO 60KG4,043.17004.8019,407.21345.04509.542778.363171.202814.011755.801547.621196.572188.621073.281386.91598.8141.46CLAVOS PARA MADERA CON CABEZA DE 3"KG151.80004.80728.6512.9519.13104.31119.06105.6565.9258.1144.9382.1740.3052.0722.481.56MALLA MOSCATELUND2.00003.006.000.110.160.860.980.870.540.480.370.680.330.430.190.01ABRAZADERA CON PLATINA DE 1/2"UND15.000028.00420.007.4711.0360.1368.6360.9038.0033.4925.9047.3623.2330.0112.960.90ABRAZADERA CON PLATINA DE 2"UND15.000043.00645.0011.4716.9392.34105.3993.5258.3551.4439.7772.7435.6746.0919.901.38TAPA CON MARCO FIERRO FUNDIDO PARA AGUAPZA134.000027.503,685.0065.5196.75527.55602.14534.32333.39293.86227.20415.57203.79263.34113.707.87CABLE DE ACERO TIPO BOA DE 1/2"M82.300014.001,152.2020.4830.25164.95188.27167.07104.2491.8871.04129.9463.7282.3435.552.46CABLE DE ACERO TIPO BOA DE 3/8"M38.600010.00386.006.8610.1355.2663.0755.9734.9230.7823.8043.5321.3527.5911.910.82ESCALERA DE GRAMPAS INC. ANCLAJE, FG, SOLDADURA Y PL.UND12.000050.00600.0010.6715.7585.9098.0487.0054.2847.8536.9967.6633.1842.8818.511.28TUBERIA PVC-SAP C-10 C/R DE 6" X 5 mM10.000028.00280.004.987.3540.0945.7540.6025.3322.3317.2631.5815.4820.018.640.60TUBERIA PVC SAP C-10 S/P DE 1" X 5 mM2.00007.0014.000.250.372.002.292.031.271.120.861.580.771.000.430.03TUBERIA PVC SAP C-10 S/P DE 4" X 5 mM10.000028.00280.004.987.3540.0945.7540.6025.3322.3317.2631.5815.4820.018.640.60TUBERIA PVC SAP C-10 S/P DE 2" X 5 mM10.000010.80108.001.922.8415.4617.6515.669.778.616.6612.185.977.723.330.23TUBERIA PVC SAP C-7.5 S/P DE 1" X 5 mM501.02006.503,256.6357.9085.50466.22532.14472.20294.63259.70200.79367.26180.10232.73100.486.96TUBERIA PVC SAP C-7.5 S/P DE 11/2" X 5 mM364.48009.503,462.5261.5690.91495.70565.79502.06313.26276.12213.49390.48191.49247.44106.847.40TUBERIA PVC SAP C-7.5 S/P DE 3/4" X 5 mM675.80006.004,054.8172.09106.46580.49662.57587.94366.85323.35250.00457.28224.24289.77125.118.66TUBERIA PVC SAP C-10 S/P DE 1/2" X 5 mM472.50005.002,362.5042.0062.03338.22386.04342.56213.74188.40145.66266.43130.65168.8372.895.05TUBERIA PVC-SAP C-15 DE 2" X 5 mM1,113.000011.6012,910.80229.54338.971848.332109.661872.041168.061029.57796.031456.00714.01922.66398.3627.58CODO PVC SAP S/P 1" X 90UND6.00005.8034.800.620.914.985.695.053.152.782.153.921.922.491.070.07CODO PVC SAP S/P 1" X 11.25UND2.00005.2010.400.180.271.491.701.510.940.830.641.170.580.740.320.02CODO PVC SAP S/P 1" X 22.5UND6.00005.2031.200.550.824.475.104.522.822.491.923.521.732.230.960.07CODO PVC SAP S/P 2" X 45UND13.00008.00104.001.852.7314.8916.9915.089.418.296.4111.735.757.433.210.22CODO PVC SAP S/P 2" X 11.25UND3.00008.0024.000.430.633.443.923.482.171.911.482.711.331.720.740.05CODO PVC SAP S/P 2" X 22.25UND18.00008.00144.002.563.7820.6223.5320.8813.0311.488.8816.247.9610.294.440.31CODO PVC SAP S/P 3" X 90UND6.000010.0060.001.071.588.599.808.705.434.783.706.773.324.291.850.13CODO PVC SAP C/R 3/4" X 45UND4.00003.5014.000.250.372.002.292.031.271.120.861.580.771.000.430.03CODO PVC SAP C/R 1" X 45UND3.00005.2015.600.280.412.232.552.261.411.240.961.760.861.110.480.03CODO PVC SAP C/R 1 1/2" X 45UND2.00005.2010.400.180.271.491.701.510.940.830.641.170.580.740.320.02CODO PVC SAP C/R 2" X 90UND12.00008.0096.001.712.5213.7415.6913.928.697.665.9210.835.316.862.960.21CODO PVC SAP C/R 2" X 11.25UND1.00008.008.000.140.211.151.311.160.720.640.490.900.440.570.250.02CODO PVC SAP C/R 2" X 22.5UND2.00008.0016.000.280.422.292.612.321.451.280.991.800.881.140.490.03CODO PVC SAP C/R 2" X 45UND1.00008.008.000.140.211.151.311.160.720.640.490.900.440.570.250.02CODO PVC SAP C/R 1 1/2" X 90UND1.00007.007.000.120.181.001.141.010.630.560.430.790.390.500.220.01CODO PVC SAP C/R 1 1/2" X 22.5UND2.00007.0014.000.250.372.002.292.031.271.120.861.580.771.000.430.03CODO PVC SAP C/R 3/4" X 11.25UND4.00004.8019.200.340.502.753.142.781.741.531.182.171.061.370.590.04CODO PVC SAP C/R 3/4" X 22.5UND5.00004.8024.000.430.633.443.923.482.171.911.482.711.331.720.740.05CODO PVC SAP C/R 1/2" X 45UND268.00003.801,018.4018.1126.74145.80166.41147.6792.1481.2162.79114.8556.3272.7831.422.18TEE PVC-SAP S/P 2"UND4.00008.0032.000.570.844.585.234.642.902.551.973.611.772.290.990.07TEE PVC SAP S/P 3"UND4.000010.0040.000.711.055.736.545.803.623.192.474.512.212.861.230.09TAPON MACHO PVC-SAP C/R 3/4"UND3.00002.507.500.130.201.071.231.090.680.600.460.850.410.540.230.02TAPON MACHO PVC-SAP C/R 1"UND4.00003.0012.000.210.321.721.961.741.090.960.741.350.660.860.370.03TAPON MACHO PVC-SAP C/R 2"UND2.00003.507.000.120.181.001.141.010.630.560.430.790.390.500.220.01TAPON MACHO PVC-SAP DE 3"UND4.00004.0016.000.280.422.292.612.321.451.280.991.800.881.140.490.03ADAPTADOR PVC-SAP C/R 1/2"UND268.00003.801,018.4018.1126.74145.80166.41147.6792.1481.2162.79114.8556.3272.7831.422.18ADAPTADOR PVC-SAP C/R 3/4"UND12.00003.0036.000.640.955.155.885.223.262.872.224.061.992.571.110.08ADAPTADOR PVC-SAP C/R 1"UND2.00003.507.000.120.181.001.141.010.630.560.430.790.390.500.220.01ADAPTADOR PVC-SAP C/R 1 1/2"UND2.00007.0014.000.250.372.002.292.031.271.120.861.580.771.000.430.03ADAPTADOR PVC-SAP C/R 2"UND12.00008.0096.001.712.5213.7415.6913.928.697.665.9210.835.316.862.960.21ADAPTADOR PVC-SAP C/R 6"UND2.000025.0050.000.891.317.168.177.254.523.993.085.642.773.571.540.11ADAPTADOR PVC-SAP S/P 1"UND14.00003.0042.000.751.106.016.866.093.803.352.594.742.323.001.300.09ADAPTADOR PVC-SAP S/P 2"UND14.00008.00112.001.992.9416.0318.3016.2410.138.936.9112.636.198.003.460.24UNION UNIVERSAL PVC-SAP C/R 2"UND8.000028.00224.003.985.8832.0736.6032.4820.2717.8613.8125.2612.3916.016.910.48UNION UNIVERSAL PVC-SAP DE 2"UND8.000028.00224.003.985.8832.0736.6032.4820.2717.8613.8125.2612.3916.016.910.48UNION UNIVERSAL PVC-SAP C/R 6"UND2.000075.00150.002.673.9421.4724.5121.7513.5711.969.2516.928.3010.724.630.32REDUCCION PVC SAP 2" A 11/2"UND1.000012.0012.000.210.321.721.961.741.090.960.741.350.660.860.370.03REDUCCION PVC SAP 11/2" A 1"UND2.000010.0020.000.360.532.863.272.901.811.591.232.261.111.430.620.04REDUCCION PVC SAP 1" A 3/4"UND3.00008.0024.000.430.633.443.923.482.171.911.482.711.331.720.740.05REDUCCION PVC SAP 11/2" A 3/4"UND2.00008.0016.000.280.422.292.612.321.451.280.991.800.881.140.490.03CODO PVC-SAL 2" X 90UND4.00008.0032.000.570.844.585.234.642.902.551.973.611.772.290.990.07CODO PVC-SAL 4" X 90UND1.000015.0015.000.270.392.152.452.171.361.200.921.690.831.070.460.03CODO PVC-SAL 6" X 90UND1.000035.0035.000.620.925.015.725.073.172.792.163.951.942.501.080.07UNION MIXTA PVC 1"UND1.00004.004.000.070.110.570.650.580.360.320.250.450.220.290.120.01UNION PVC-SAP PRESION ROSCA 1/2"UND268.00004.801,286.4022.8733.77184.16210.20186.53116.38102.5879.31145.0771.1491.9339.692.75PIEDRA CHANCADA 1/2"M332.5700175.505,716.58101.63150.09818.39934.11828.89517.19455.87352.46644.68316.14408.53176.3812.21ARENA FINAM36.4000185.501,186.6221.1031.15169.88193.90172.06107.3694.6373.16133.8265.6284.8036.612.53ARENA GRUESAM327.9700160.004,474.9679.56117.49640.64731.22648.86404.86356.85275.91504.66247.48319.80138.079.56HORMIGONM310.3100140.001,443.3625.6637.90206.63235.85209.28130.58115.1088.99162.7779.82103.1544.533.08MATERIAL GRANULAR ZARANDEADOM3312.570095.0029,693.74527.92779.614250.994852.044305.532686.442367.921830.803348.681642.152122.03916.2063.43MARCO Y TAPA METALICA LAC 2.0MM, C/MECAN. 0.45X0.45MUND25.0000135.003,375.0060.0088.61483.17551.48489.37305.34269.14208.09380.61186.65241.19104.147.21MARCO Y TAPA METALICA LAC 2.0MM, C/MECAN. 0.85X0.85MUND2.0000165.00330.005.878.6647.2453.9247.8529.8626.3220.3537.2218.2523.5810.180.70TAPA PLANCHA ESTRIADA D=0.60M CON MARCOUND1.0000130.00130.002.313.4118.6121.2418.8511.7610.378.0214.667.199.294.010.28TENSADOR DE CABLE DE 1/2"UND4.000070.00280.004.987.3540.0945.7540.6025.3322.3317.2631.5815.4820.018.640.60CEMENTO PORTLAND TIPO I (42.5 kg)bol605.450023.0013,925.33247.58365.611993.572275.442019.141259.851110.47858.581570.41770.11995.16429.6629.75YESO BOLSA 25 kgbol7.81009.7075.751.351.9910.8412.3810.986.856.044.678.544.195.412.340.16TUBERIA PVC SAP C-7.5 S/P DE 2" X 5 mM554.650010.805,990.24106.50157.27857.57978.82868.57541.95477.69369.33675.54331.28428.09184.8312.80TUBERIA PVC SAP C-10 S/P DE 2" X 5 mM436.500010.804,714.2083.81123.77674.89770.31683.55426.50375.93290.66531.64260.71336.89145.4610.07TEE PVC SAP 2"X2"UND4.00008.0032.000.570.844.585.234.642.902.551.973.611.772.290.990.07TEE PVC SAP 6"X4"UND1.000035.0035.000.620.925.015.725.073.172.792.163.951.942.501.080.07TEE PVC SAP 2"UND1.00008.008.000.140.211.151.311.160.720.640.490.900.440.570.250.02TEE PVC SAP 11/2"UND2.000010.0020.000.360.532.863.272.901.811.591.232.261.111.430.620.04TEE PVC SAP 1"UND3.00005.2015.600.280.412.232.552.261.411.240.961.760.861.110.480.03TEE PVC SAP 2" A 3/4"UND1.00008.008.000.140.211.151.311.160.720.640.490.900.440.570.250.02TEE PVC SAP 2" A 1"UND3.00008.0024.000.430.633.443.923.482.171.911.482.711.331.720.740.05TEE PVC SAP 2" A 1/2"UND33.00008.00264.004.696.9337.7943.1438.2823.8821.0516.2829.7714.6018.878.150.56TEE PVC SAP 11/2" A 1/2"UND25.00005.00125.002.223.2817.9020.4318.1211.319.977.7114.106.918.933.860.27TEE PVC SAP 1" A 1/2"UND39.00003.50136.502.433.5819.5422.3019.7912.3510.898.4215.397.559.754.210.29TEE PVC SAP 3/4" A 1/2"UND37.00003.00111.001.972.9115.8918.1416.0910.048.856.8412.526.147.933.420.24TEE SP PVC DE 2"X2"UND1.00008.658.650.150.231.241.411.250.780.690.530.980.480.620.270.02UNION SP PVC SAP P/AGUA DE 2"UND4.000020.0080.001.422.1011.4513.0711.607.246.384.939.024.425.722.470.17UNION SP PVC SAP P/AGUA DE 3"UND4.000030.00120.002.133.1517.1819.6117.4010.869.577.4013.536.648.583.700.26UNION UNIVERSAL FG DE 2"UND6.000035.00210.003.735.5130.0634.3130.4519.0016.7512.9523.6811.6115.016.480.45UNION BRIDA BUGUE UF DE 2"UND6.000060.00360.006.409.4551.5458.8352.2032.5728.7122.2040.6019.9125.7311.110.77UNION BRIDA BUGUE UF DE 6"UND2.0000120.00240.004.276.3034.3639.2234.8021.7119.1414.8027.0713.2717.157.410.51BRIDA ROMPE AGUA DE 2" 1/2"UND1.000050.0050.000.891.317.168.177.254.523.993.085.642.773.571.540.11UNION UNIVERSAL FG DE 3/4"UND12.000018.00216.003.845.6730.9235.3031.3219.5417.2213.3224.3611.9515.446.660.46UNION UNIVERSAL FG DE 11/2"UND2.000045.0090.001.602.3612.8814.7113.058.147.185.5510.154.986.432.780.19TAPON HEMBRA PVC-SAP S/P DE 2"UND4.00008.5034.000.600.894.875.564.933.082.712.103.831.882.431.050.07PEGAMENTO PARA PVCGAL6.5300152.00992.0117.6426.05142.02162.10143.8489.7579.1161.16111.8754.8670.8930.612.12ADITIVO IMPERMEABILIZANTEGAL3.600080.00287.975.127.5641.2347.0641.7626.0522.9617.7632.4815.9320.588.890.62ROLLIZO DE EUCALIPTO DE 4"X2.2MUND39.270015.00589.0510.4715.4784.3396.2585.4153.2946.9736.3266.4332.5842.1018.181.26MADERA TORNILLOp22,628.76006.5017,086.97303.79448.622446.192792.062477.581545.891362.601053.521926.96944.961221.10527.2236.50ESTACAS DE MADERAUND30.86003.0092.581.652.4313.2515.1313.428.387.385.7110.445.126.622.860.20MANOJO FIERRO CORRUGADOUND4.00002.7010.800.190.281.551.761.570.980.860.671.220.600.770.330.02BISAGRA CAPUCHINA DE BRONCE 3" x 3"par8.99008.0071.901.281.8910.2911.7510.436.505.734.438.113.985.142.220.15LIJA PARA PAREDplg45.71003.50159.972.844.2022.9026.1423.2014.4712.769.8618.048.8511.434.940.34LIJAUND22.24003.5077.851.382.0411.1512.7211.297.046.214.808.784.315.562.400.17PINTURA ESMALTEGAL16.510048.00792.5014.0920.81113.46129.50114.9171.7063.2048.8689.3743.8356.6424.451.69IMPRIMANTEKG31.08002.5077.701.382.0411.1212.7011.277.036.204.798.764.305.552.400.17CINTA TEFLONUND1.25003.003.750.070.100.540.610.540.340.300.230.420.210.270.120.01BARRENO DE PERFORACION 7/8" X 1.2 mPZA0.8200750.00612.0010.8816.0787.61100.0088.7455.3748.8037.7369.0233.8543.7418.881.31REGLA DE MADERAp25.19004.6023.890.420.633.423.903.462.161.911.472.691.321.710.740.05TUBERIA DE FIERRO GALVANIZADO DE 2"M35.600027.00961.2017.0925.24137.61157.06139.3786.9676.6559.26108.4053.1668.6929.662.05TUBERIA DE FIERRO GALVANIZADO DE 4"M2.000054.00108.001.922.8415.4617.6515.669.778.616.6612.185.977.723.330.23CODO FG DE 2" X 45UND2.000020.0040.000.711.055.736.545.803.623.192.474.512.212.861.230.09CODO FG DE 2" X 11.25UND2.000020.0040.000.711.055.736.545.803.623.192.474.512.212.861.230.09CODO FG DE 2" X 22.25UND2.000020.0040.000.711.055.736.545.803.623.192.474.512.212.861.230.09CODO FG DE 2" X 90UND4.000020.0080.001.422.1011.4513.0711.607.246.384.939.024.425.722.470.17CODO FG DE 4" X 90UND4.000065.00260.004.626.8337.2242.4837.7023.5220.7316.0329.3214.3818.588.020.56NIPLE DE PVC DE 2"X4"UND12.000012.50150.002.673.9421.4724.5121.7513.5711.969.2516.928.3010.724.630.32NIPLE DE FG 2"UND24.000015.50372.006.619.7753.2660.7953.9433.6629.6722.9441.9520.5726.5811.480.79NIPLE DE FG 1"UND16.000010.50168.002.994.4124.0527.4524.3615.2013.4010.3618.959.2912.015.180.36NIPLE DE PVC DE 6"UND2.000045.5091.001.622.3913.0314.8713.198.237.265.6110.265.036.502.810.19NIPLE DE FG 11/2"UND2.000030.5061.001.081.608.739.978.845.524.863.766.883.374.361.880.13NIPLE DE FG 3/4"UND12.00008.50102.001.812.6814.6016.6714.799.238.136.2911.505.647.293.150.22UNION UNIVERSAL FG DE 2"UND4.000050.00200.003.565.2528.6332.6829.0018.0915.9512.3322.5511.0614.296.170.43UNION UNIVERSAL FG DE 1"UND16.000025.00400.007.1110.5057.2665.3658.0036.1931.9024.6645.1122.1228.5912.340.85VALVULA DE PASO 1/2"UND134.000029.503,953.0070.28103.79565.92645.93573.18357.63315.23243.73445.79218.61282.50121.978.44VALVULA FLOTADORA DE 2"UND2.000045.5091.001.622.3913.0314.8713.198.237.265.6110.265.036.502.810.19VALVULA COMPUERTA DE BRONCE DE 2"UND12.000095.001,140.0020.2729.93163.20186.28165.30103.1490.9170.29128.5663.0581.4735.172.44VALVULA COMPUERTA DE BRONCE DE 1"UND8.000067.00536.009.5314.0776.7387.5877.7248.4942.7433.0560.4529.6438.3016.541.14VALVULA COMPUERTA DE 6"UND1.00001,700.001,700.0030.2244.63243.37277.79246.50153.80135.57104.82191.7294.02121.4952.453.63VALVULA COMPUERTA DE BRONCE DE 11/2"UND1.000083.0083.001.482.1811.8813.5612.037.516.625.129.364.595.932.560.18VALVULA COMPUERTA DE BRONCE DE 3/4"UND6.000041.50249.004.436.5435.6540.6936.1022.5319.8615.3528.0813.7717.797.680.53SOLDADURA SELLOCORDKG24.300015.00364.506.489.5752.1859.5652.8532.9829.0722.4741.1120.1626.0511.250.78DINAMITA AL 65%KG12.000022.50270.004.807.0938.6544.1239.1524.4321.5316.6530.4514.9319.308.330.58FULMINANTEUND48.00007.20345.606.149.0749.4856.4750.1131.2727.5621.3138.9719.1124.7010.660.74GUIAM48.00005.50264.004.696.9337.7943.1438.2823.8821.0516.2829.7714.6018.878.150.56LLAVE PARA VALV. DE COMPUERTA DE 3/8"UND16.600013.50224.103.985.8832.0836.6232.4920.2717.8713.8225.2712.3916.026.910.48CANASTILLA DE PVC DE 2"UND4.000040.00160.002.844.2022.9126.1423.2014.4812.769.8618.048.8511.434.940.34CANASTILLA DE BRONCE DE 2"UND2.000065.00130.002.313.4118.6121.2418.8511.7610.378.0214.667.199.294.010.28CANASTILLA DE 2"UND1.000040.0040.000.711.055.736.545.803.623.192.474.512.212.861.230.09DISEO DE MESCLA DE 175 KG/CM2 Y 210 KG/CM2UND2.0000450.00900.0016.0023.63128.85147.06130.5081.4271.7755.49101.5049.7764.3227.771.92PUERTA DE METAL PARA RESERVORIOUND1.0000430.00430.007.6411.2961.5670.2662.3538.9034.2926.5148.4923.7830.7313.270.92PUERTA DE MADERAUND3.0000180.00539.289.5914.1677.2088.1278.1948.7943.0033.2560.8229.8238.5416.641.15TUBO DE VENTILACION FG DE 3"UND2.0000180.00360.006.409.4551.5458.8352.2032.5728.7122.2040.6019.9125.7311.110.77CONO DE REVOSE DE 2"UND4.000012.0048.000.851.266.877.846.964.343.832.965.412.653.431.480.10CONO DE REVOSE DE 3"X4"UND2.000013.5027.000.480.713.874.413.912.442.151.663.041.491.930.830.06CONO DE REVOSE DE 4"UND1.000015.0015.000.270.392.152.452.171.361.200.921.690.831.070.460.03GRAPA DE TENSADO DE 1/2"UND12.000015.00180.003.204.7325.7729.4126.1016.2814.3511.1020.309.9512.865.550.38PERNO CON HUACHA DE 3/8"X 11/2"UND30.00008.00240.004.276.3034.3639.2234.8021.7119.1414.8027.0713.2717.157.410.51PERNO DE 1/2"X10" INC. TUERCAUND8.000020.00160.002.844.2022.9126.1423.2014.4812.769.8618.048.8511.434.940.34HOJA DE SIERRAUND5.56006.0033.340.590.884.775.454.833.022.662.063.761.842.381.030.07HIPOCLORITO DE CALCIO AL 70%KG78.720027.002,125.4437.7955.80304.28347.30308.18192.29169.49131.05239.69117.54151.8965.584.54HIPOCLORADOR DIFUSOUND1.0000130.00130.002.313.4118.6121.2418.8511.7610.378.0214.667.199.294.010.28AGUAM396.37001.0096.371.712.5313.8015.7513.978.727.695.9410.875.336.892.970.21CARRO DE DILATACIONUND2.0000450.00900.0016.0023.63128.85147.06130.5081.4271.7755.49101.5049.7764.3227.771.92CANDADO FORTE 40MMUND3.000045.00134.822.403.5419.3022.0319.5512.2010.758.3115.207.469.634.160.29GRAPAS DE 1/2"UND60.000015.00900.0016.0023.63128.85147.06130.5081.4271.7755.49101.5049.7764.3227.771.92SUMINISTRO E INST. DE ESCALERA MARINERO DE 3/4" X 2.85MUND1.0000500.00500.008.8913.1371.5881.7072.5045.2439.8730.8356.3927.6535.7315.431.07LIMPIEZA GENERAL DE OBRAglb1.0000500.00500.008.8913.1371.5881.7072.5045.2439.8730.8356.3927.6535.7315.431.07PRUEBA DE RESISTENCIA A LA COMPRESION (ROTURA DE PROBETAS)UND17.000027.00459.008.1612.0565.7175.0066.5541.5336.6028.3051.7625.3832.8014.160.98PRUEBA DE DENSIDAD DE CAMPOUND1.0000150.00150.002.673.9421.4724.5121.7513.5711.969.2516.928.3010.724.630.32CARTEL DE OBRA INC. INSTALACION Y TRANSP.UND1.00002,500.002,500.0044.4565.64357.90408.51362.49226.18199.36154.14281.93138.26178.6677.145.34ALQUILER DE LOCAL PARA ALMACEN Y OFICINAMES3.0000650.001,950.0034.6751.20279.16318.64282.75176.42155.50120.23219.91107.84139.3560.174.17

EQUIPOS1029.921520.938293.269465.858399.665240.974619.583571.706532.933203.674139.861787.41123.74

NIVEL TOPOGRAFICOda16.28701,139.6720.2629.92163.16186.23165.25103.1190.8870.27128.5263.0381.4535.162.43ESTACION TOTALda16.2800120.001,953.7034.7351.29279.69319.24283.28176.75155.80120.46220.33108.05139.6260.284.17MIRASda15.760010.00157.602.804.1422.5625.7522.8514.2612.579.7217.778.7211.264.860.34PRISMAda15.760012.00189.123.364.9727.0730.9027.4217.1115.0811.6621.3310.4613.525.840.40HERRAMIENTAS MANUALES%mo12,210.34217.09320.581748.051995.211770.471104.69973.71752.841377.01675.27872.60376.7526.08SOLDADORA ELECTRICA MONOFASICAhm165.000050.008,250.00146.68216.601181.081348.071196.23746.39657.89508.66930.38456.25589.58254.5517.62BOMBA PARA PRUEBA DE AGUAhm105.090018.001,891.6433.6349.66270.81309.10274.28171.14150.85116.63213.33104.61135.1858.374.04REGLA DE ALUMINIO 1" X 4" X 8"UND5.000080.00399.827.1110.5057.2465.3357.9736.1731.8824.6545.0922.1128.5712.340.85COMPACTADORA VIBRATORIA TIPO PLANCHA 7 HPhm1,311.090020.0026,221.73466.19688.453753.944284.713802.102372.322091.051616.732957.121450.141873.91809.0756.01MARTILLO HIDRONEUMATICOhm15.360025.00384.006.8310.0854.9762.7555.6834.7430.6223.6843.3121.2427.4411.850.82COMPRESORA NEUMATICA 250 - 330 PCM - 87 HPhm15.3600150.002,304.0040.9660.49329.84376.48334.08208.45183.73142.06259.83127.42164.6571.094.92TALADRO PERCUTOR A BATERIAda1.920068.00130.562.323.4318.6921.3318.9311.8110.418.0514.727.229.334.030.28VIBRADOR DE CONCRETO 4 HP 1.25"hm46.670015.00700.0712.4518.38100.22114.39101.5163.3455.8343.1678.9538.7250.0321.601.50MEZCLADORA DE CONCRETO 11 P3hm49.740025.001,243.5622.1132.65178.03203.20180.31112.5199.1776.67140.2468.7788.8738.372.66CIZALLA PARA ACERO DE CONSTRUCCION HASTA 1"UND125.61006.00753.6713.4019.79107.90123.15109.2868.1960.1046.4784.9941.6853.8623.251.61

COSTO DIRECTO DE LA OBRA9570.8114133.7677067.6987964.3278056.4148703.3542928.8333191.1660709.2429771.1138470.9616610.041149.91GASTOS GENERALES (8.0%)765.671130.706165.427037.156244.513896.273434.312655.294856.742381.693077.681328.8091.99PRESUPUESTO TOTAL10336.4815264.4683233.1095001.4684300.9252599.6246363.1435846.4665565.9832152.8041548.6317938.851241.91

Hoja2

Hoja3