Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Presupu
esto
Cliente
Lugar
Item
Descripcin
Und. Metrado
Precio S/.
Parcial S/.
ML
GLB
GLB
GLB
1,415.23
11.00
11.00
11.00
13.24
1,179.11
641.96
1,271.19
GLB
m2
m2
m2
m2
m2
m2
m3
GLB
1.00
6,104.59
3,756.91
1,270.18
2,246.50
774.40
1,799.42
1,156.88
2.00
38,682.39
3.05
2.15
5.02
5.98
20.02
20.02
11.32
7,000.00
GLB
1.00
12,000.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
7,620.86
715.88
200.40
333.83
458.47
9,672.39
906.15
906.15
755.12
3,775.60
6.56
34.87
41.97
34.17
13.30
11.32
4.99
10.06
41.03
7.35
m3
136.51
261.26
m2
383.58
119.91
m3
m2
120.29
1,228.73
336.45
29.64
m3
m2
6.95
2.36
491.04
41.22
m3
kg
169.02
4,017.56
465.02
5.60
m3
m2
kg
121.56
1,009.89
11,190.89
481.96
43.59
5.60
m3
m2
kg
78.37
1,208.28
15,611.23
610.18
48.61
5.60
m3
m2
kg
54.85
1,022.92
3,924.84
533.50
43.30
5.60
m3
m2
kg
125.93
1,462.63
15,912.72
515.50
48.65
5.60
und
m
242.00
382.40
816.19
21.14
228,565.39
52,752.51
18,737.65
12,970.21
7,061.56
13,983.09
175,812.88
38,682.39
18,619.00
8,077.36
6,376.30
13,434.07
15,503.49
36,024.39
13,095.88
14,000.00
228,565.39
52,752.51
18,737.65
12,970.21
7,061.56
13,983.09
175,812.88
38,682.39
18,619.00
8,077.36
6,376.30
13,434.07
15,503.49
36,024.39
13,095.88
14,000.00
12,000.00
282,733.23
49,992.84
24,962.74
8,410.79
11,406.97
6,097.65
109,491.45
4,521.69
9,115.87
30,982.57
27,750.66
162,060.82
35,664.60
35,664.60
45,995.08
45,995.08
76,891.13
40,471.57
36,419.56
3,510.01
3,412.73
97.28
781,069.48
101,096.02
78,597.68
22,498.34
165,277.15
58,587.06
44,021.11
62,668.98
193,977.19
47,819.81
58,734.49
87,422.89
95,534.02
29,262.48
44,292.44
21,979.10
225,185.10
64,916.92
71,156.95
89,111.23
447,835.65
207,795.27
197,517.98
8,083.94
12,000.00
282,733.23
49,992.84
24,962.74
8,410.79
11,406.97
6,097.65
109,491.45
4,521.69
9,115.87
30,982.57
27,750.66
162,060.82
35,664.60
35,664.60
45,995.08
45,995.08
76,891.13
40,471.57
36,419.56
3,510.01
3,412.73
97.28
781,069.46
101,096.02
78,597.68
22,498.34
165,277.15
58,587.06
44,021.11
62,668.98
193,977.19
47,819.81
58,734.49
87,422.89
95,534.02
29,262.48
44,292.44
21,979.10
225,185.10
64,916.92
71,156.95
89,111.23
447,835.64
207,795.26
197,517.98
8,083.94
0.0032
0.0008
0.0048
-0.0040
0.0000
0.0000
0.0024
0.0000
0.0005
0.0035
-0.0036
0.0000
0.0020
0.0016
-0.0016
0.0000
0.0000
-0.0032
-0.0016
0.0044
0.0020
-0.0011
-0.0010
-0.0048
0.0015
0.0010
-0.0036
0.0000
0.0047
-0.0026
-0.0026
0.0022
0.0022
0.0023
-0.0005
0.0028
0.0028
0.0020
0.0008
0.0200
0.0036
-0.0004
0.0040
0.0033
0.0024
0.0049
-0.0040
0.0046
0.0034
-0.0008
0.0020
0.0050
0.0050
0.0040
-0.0040
0.0035
0.0050
0.0005
-0.0020
0.0065
0.0090
0.0000
0.0040
05.01.03
05.02
05.02.01
05.03
05.03.01
05.03.02
05.03.03
05.03.04
05.03.05
05.03.06
115.50
18.99
3,735.09
7.32
m2
m
m
m
m
m
3,282.48
357.80
334.17
628.85
385.44
307.77
45.50
36.69
32.88
32.84
25.36
28.61
06.00.00
06.01
06.02
07.00.00
07.01
07.02
07.03
07.04
07.05
08.00.00
08.01
08.02
09.00.00
09.01
m2
m2
1,393.01
1,559.43
51.89
86.91
m2
m2
m2
m
m
1,181.68
934.40
5,908.35
2,093.47
1,447.83
35.39
27.06
25.45
11.62
6.07
m2
m2
2,189.63
634.57
68.84
52.81
09.01.01
09.01.02
09.01.03
09.01.04
09.01.05
09.02
09.02.01
09.02.02
09.02.03
09.02.04
09.03
09.03.01
09.03.02
09.03.03
10.00.00
10.01
10.01.01
10.01.02
10.01.03
10.02
10.02.01
10.02.02
11.00.00
11.01
11.01.01
11.01.02
11.01.03
11.01.04
11.02
11.02.01
12.00.00
12.01
12.02
12.03
12.04
13.00.00
13.01
13.02
14.00.00
14.01
14.02
14.03
14.04
14.05
14.06
14.07
14.08
CONTRAPISO DE 2"
FALSO PISO MEZCLA 1:8 e=3"
PISO DE CEMENTO PULIDO COLOREADO
PISO DE PARQUET HUAYACAN 6X30CM VETEADO
PISO DE LOSETA CERAMICA 0.30 X O.30 MT
VEREDAS
ENCOFRADO Y DESENCOFRADO NORMAL EN VEREDA
CONCRETO SIMPLE F'C=175 KG/CM2 EN VEREDA
JUNTA DE DILATACION CON TEKNOPORT
JUNTA ASFALTICAS e=1"
PATIOS
PATIOS DE CONCRETO DE 6" BRUADO
ENCOFRADO Y DESENCOFRADO DE PATIOS
JUNTA ASFALTICAS e=1"
CONTRAZOCALOS Y ZOCALOS
CONTRAZOCALOS
CONTRAZOCALO DE CEMENTO PULIDO SIN COLOREAR H=20cm.
CONTRAZOCALO DE CERAMICO H=10M
CONTRAZOCALO DE MADERA DE MONTAA DE 3" RODON 1"
ZOCALOS
ZOCALO DE CERAMICO 0.030X0.20M
ZOCALO DE CEMENTO SIMPLE MEZCLA CEMENTO-ARENA
CARPINTERIA DE MADERA Y METALICA
PUERTAS
PUERTA DE MADERA TABLERO REBAJADO DE 2 HOJAS
PUERTA TABLERO REBAJADO 1 HOJAS DE MADERA
PUERTAS CONTRAPLACADA DE 35 MM ESPESOR
PANELES DIVISIORIOS DE BAOS MELAMINE INC./ACCES.Y COLOC.
VENTANAS
VENTANA DE MADERA TORNILLO
CERRAJERIA
CERRADURA PARA PUERTA DE TRES GOLPES
BISAGRA CAPUCHINA DE 4"
PICAPORTE DE 4"
CERRADURA DE PERILLA CON SEGURIDAD INTERIOR
VIDRIOS, CRISTALES Y SIMILARES
VIDRIO SEMIDOBLE, PROVISION Y COLOCACION EN VENTANAS DE MADERA
SOBRE PUERTA DE VIDRIO SEMIDOBLE
PINTURA
PINTURA EN CIELO RASO
PINTURA EN INTERIORES Y EXTERIORES
PINTURA EN VIGA
PINTURA EN COLUMNAS
PINTURA DE CONTRAZOCALO C/ESMALTE ECONOMICO
PINTURA EN PUERTAS C/BARNIZ 2 MANOS
PINTURA EN VENTANAS DE MADERA C/BARNIZ-2MANOS
PINTURA EN DERRAMES
m2
m2
m2
m2
m2
1,320.77
1,984.61
562.40
971.94
430.86
32.11
50.13
57.38
69.80
55.44
m2
m3
m2
ML
421.52
156.87
633.61
945.76
15.45
464.50
12.34
12.31
m2
m2
ML
986.70
209.87
474.72
90.30
19.86
12.31
1,213.37
166.60
690.44
11.48
21.58
20.70
m2
m2
564.52
463.20
61.80
13.32
m2
m2
m2
m2
113.38
53.68
165.87
61.50
295.31
177.99
165.01
135.00
m2
595.51
131.04
pza
pza
und
pza
109.00
606.00
524.00
75.00
84.41
12.73
15.04
65.48
p2
p2
6,371.99
395.81
7.30
7.04
m2
m2
m2
m2
m
m2
m2
m2
2,720.58
5,894.11
1,193.47
934.40
1,624.95
560.19
595.51
2,099.07
7.88
8.40
8.48
7.48
4.62
13.05
11.27
9.28
m
m
m
2,193.35
27,340.86
27,340.86
212,699.52
149,352.84
13,127.68
10,987.51
20,651.43
9,774.76
8,805.30
2,193.35
27,340.86
27,340.86
212,699.52
149,352.84
13,127.68
10,987.51
20,651.43
9,774.76
8,805.30
207,813.35
72,283.29
135,530.06
250,586.48
41,819.66
25,284.86
150,367.51
24,326.12
8,788.33
184,245.77
150,734.13
33,511.64
463,847.71
265,897.22
207,813.35
72,283.29
135,530.06
250,586.48
41,819.66
25,284.86
150,367.51
24,326.12
8,788.33
184,245.77
150,734.13
33,511.64
463,847.71
265,897.23
42,409.92
99,488.50
32,270.51
67,841.41
23,886.88
98,839.66
6,512.48
72,866.12
7,818.75
11,642.31
99,110.83
89,099.01
4,168.02
5,843.80
72,873.99
31,816.83
13,929.49
3,595.23
14,292.11
41,057.16
34,887.34
6,169.82
156,745.09
78,709.46
33,482.25
9,554.50
27,370.21
8,302.50
78,035.63
78,035.63
29,707.03
9,200.69
7,714.38
7,880.96
4,911.00
49,302.03
46,515.53
2,786.50
142,796.11
21,438.17
49,510.52
10,120.63
6,989.31
7,507.27
7,310.48
6,711.40
19,479.37
42,409.92
99,488.50
32,270.51
67,841.41
23,886.88
98,839.65
6,512.48
72,866.12
7,818.75
11,642.31
99,110.83
89,099.01
4,168.02
5,843.80
72,873.98
31,816.82
13,929.49
3,595.23
14,292.11
41,057.16
34,887.34
6,169.82
156,745.09
78,709.46
33,482.25
9,554.50
27,370.21
8,302.50
78,035.63
78,035.63
29,707.03
9,200.69
7,714.38
7,880.96
4,911.00
49,302.03
46,515.53
2,786.50
142,796.11
21,438.17
49,510.52
10,120.63
6,989.31
7,507.27
7,310.48
6,711.40
19,479.37
0.0050
0.0012
0.0012
-0.0037
0.0000
-0.0020
0.0004
-0.0040
0.0016
0.0003
0.0000
-0.0002
0.0011
-0.0013
0.0038
0.0048
-0.0040
0.0025
-0.0014
0.0019
-0.0009
0.0008
-0.0017
0.0002
-0.0064
-0.0047
0.0007
-0.0020
-0.0020
0.0016
0.0080
-0.0040
0.0050
0.0026
0.0044
-0.0014
0.0000
0.0018
-0.0032
0.0064
0.0064
0.0024
0.0020
0.0020
0.0000
0.0040
-0.0040
-0.0001
0.0003
0.0022
-0.0032
0.0013
0.0000
-0.0004
-0.0004
0.0000
0.0000
0.0000
0.0000
0.0000
0.0006
0.0030
-0.0024
0.0022
-0.0004
-0.0040
0.0044
-0.0020
0.0010
0.0005
0.0023
0.0004
14.09
PIZARRA ACRILICA DE 2.40M X 1.20M.
15.00.00 OBRAS VARIAS
15.01
ASTA DE BANDERA TIPICA
15.02
SISTEMA DE SEGURIDAD Y SEALIZACION
15.03
MESA DE CONCRETO ARMADO, REVESTIDA CON MAYOLICA, LIZA DE SS.HH.
15.04
MESA DE CONCRETO ARMADO, REVESTIDA CON MAYOLICA, LIZA PARA
COCINA
I NS TALACI O NE S SANI TARIAS
16.00.00 APARATOS SANITARIOS Y ACCESORIOS
16.01
INODORO SIFON JET COLOR BLANCO INC. ACCESORIOS Y COLOCACION
16.02
LAVATORIO SIN PEDESTAL COLOR BLANCO INC. ACCESORIO Y COLOCACION
16.03
LLAVE DE PARA LAVADERO CROMADAS INC. COLOCACION
16.04
URINARIO PICO DE LORO BLANCO INC. ACCESORIOS Y COLOCACION
16.05
URINARIO CORRIDO CON MAYOLICA
16.06
LAVATORIO CORRIDO CON MAYOLICA
16.07
LAVATORIO DE ACERO INOXIDABLE DE UNA POZA ESCURRIDERO
16.08
PEPELERA DE LOSA DE COLOR 15 X15CM
16.09
DUCHA CROMADA DE CABEZA MOVIL
16.10
JABONERA DE CERAMICA PARA BAO
16.11
TOALLERA DE PLASTICO 24" DE COLOR
17.00.00 SISTEMA DE DESAGUE Y VENTILACION
17.01
INSTALACIONES EXTERIORES
17.01.01
TRAZO Y REPLANTEO
17.01.02
EXCAVACION DE ZANJAS PARA DESAGUE
17.01.03
INSTALACION DE TUB. PVC SAL 4"
17.01.04
RELLENO CON ,MATERIAL PROPIO
GLB
36.00
381.36
und
GLB
m2
m2
11.00
11.00
19.23
30.69
1,315.21
5,178.56
314.14
302.35
pza
pza
pza
pza
ML
ML
pza
pza
pza
pza
pza
51.00
51.00
51.00
8.00
21.20
14.00
11.00
42.00
5.00
31.00
5.00
407.80
188.30
40.17
148.74
349.98
349.98
463.04
30.19
76.19
30.19
30.19
444.11
444.11
444.11
444.11
2.15
28.37
7.43
9.25
17.01.05
CAJAS DE REGISTRO DE ALBAILERIA DE 12"X 24"
17.02
INSTALACIONES INTERIORES
17.02.01
SALIDAS DE PVC SAL PARA DESAGUE DE 2"
17.02.02
SALIDAS DE PVC SAL PARA DESAGUE DE 4"
17.02.03
SALIDAS DE PVC SAL PARA VENTILACION DE 2"
17.02.04
TUBERIA DE PVC SAL 2"
17.02.05
TUBERIA DE PVC SAL 4"
17.02.06
CODO PVC SAL 2"X90
17.02.07
CODO PVC SAL 4"X90
17.02.08
YEE DE P.V.C. SAL SP, SIMPLE DE 2"
17.02.09
YEE PVC SAL 4"
17.02.10
YEE DE P.V.C. SAL SP,RAMAL CON REDUCCION DE 4"-2"
17.02.11
SUMIDERO DE BRONCE 2", PROVISION Y COLOCACION
17.02.12
REGISTROS DE BRONCE CROMADO 4"
17.02.13
SOMBRERO VENTILACION PVC DE 2"
17.02.14
PRUEBA HIDRAULICA EN SISTEMA DE DESAGUE
18.00.00 SISTEMA DE AGUA FRIA Y CONTRA INCENDIO
18.01
INSTALACIONES EXTERIORES
18.01.01
TRAZO Y REPLANTEO
18.01.02
EXCAVACION DE ZANJAS REFINE Y CAMA DE APOYO
18.01.03
RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP
18.01.04
RELLENO CON ,MATERIAL PROPIO
18.01.05
VALVULA COMPUERTA DE BRONCE 3/4"
18.02
INSTALACIONES INTERIORES
18.02.01
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
18.02.02
RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP
18.02.03
RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP
18.02.04
CODO PVC-SAP 1/2" * 90
18.02.05
CODO PVC SAP 3/4"* 90
18.02.06
TEE PVC-SAP 1/2"
18.02.07
TEE PVC SAP 3/4" C-10
18.02.08
VALVULAS DE COMPUERTA DE BRONCE DE 1/2"
18.02.09
VALVULA COMPUERTA DE BRONCE 3/4"
19.00.00 INSTALACIONES ELECTRICAS
19.01
INSTALACIONES ELECTRICAS EXTERIORES
19.01.01
CAVADO DE ZANJA, SEALIZACION, PROTECCION Y RELLENO DE ZANJA
19.01.02
TENDIDO DE CABLE SUBTERRANEO DE 2-1x50mm2 NYY
19.01.03
TENDIDO DE CABLE SUBTERRANEO DE 2-1x35mm2 NYY
19.01.04
TUBERIA PVC - P 25 mm (1")
19.01.05
CAJA PORTAMEDIDOR
19.01.06
CAJAS DE PASE 250 X 250 X 100 MM
19.01.07
DADO DE CONCRETO PARA TABLERO GENERAL
19.02
INSTALACIONES ELECTRICAS INTERIORES
19.02.01
SALIDA DE TECHO C/CABLE AWG TW 2.5MM(14)+D PVC SAP 19MM(3/4)
19.02.02
SALIDA PARA INTERRUPTOR CON PVC
19.02.03
SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC
19.02.04
INSTALACION DE TABLERO GENERALY CONEXION INCLUYE MARCADO DE
IDENTIFICACION
und
49.00
203.19
pto
pto
pto
m
m
pza
pza
und
pza
und
und
pza
pza
GLB
135.00
68.00
33.00
183.00
223.00
69.00
37.00
49.00
38.00
43.00
61.00
37.00
33.00
11.00
60.07
98.19
72.43
21.22
24.05
20.20
30.06
26.85
22.62
33.72
56.17
75.39
17.85
150.00
m
m
m
m
m
571.40
571.40
571.40
571.40
34.00
2.15
17.03
5.14
9.25
186.48
pto
m
M
und
und
und
UND
pza
m
137.00
495.60
51.00
159.00
12.00
106.00
12.00
75.00
2.00
47.19
13.27
5.14
11.22
12.24
11.31
11.81
75.42
186.48
m
m
m
m
und
und
GLB
709.51
389.85
319.66
709.51
11.00
15.00
8.00
22.45
8.95
8.95
7.52
195.80
33.17
2,542.37
pto
pto
pto
und
267.00
106.00
196.00
11.00
61.22
51.90
56.56
675.24
m
m
m
m
13,728.96
86,751.50
14,467.31
56,964.16
6,040.91
9,279.12
13,728.96
86,751.50
14,467.31
56,964.16
6,040.91
9,279.12
53,788.20
20,797.80
9,603.30
2,048.67
1,189.92
7,419.58
4,899.72
5,093.44
1,267.98
380.95
935.89
150.95
71,927.32
30,918.31
954.84
12,599.40
3,299.74
4,108.02
53,788.20
20,797.80
9,603.30
2,048.67
1,189.92
7,419.58
4,899.72
5,093.44
1,267.98
380.95
935.89
150.95
71,927.32
30,918.31
954.84
12,599.40
3,299.74
4,108.02
9,956.31
41,009.01
8,109.45
6,676.92
2,390.19
3,883.26
5,363.15
1,393.80
1,112.22
1,315.65
859.56
1,449.96
3,426.37
2,789.43
589.05
1,650.00
48,126.90
25,522.22
1,228.51
9,730.94
2,937.00
5,285.45
6,340.32
22,604.68
6,465.03
6,576.61
262.14
1,783.98
146.88
1,198.86
141.72
5,656.50
372.96
118,856.92
50,604.45
15,928.50
3,489.16
2,860.96
5,335.52
2,153.80
497.55
20,338.96
68,252.47
16,345.74
5,501.40
11,085.76
7,427.64
9,956.31
41,009.01
8,109.45
6,676.92
2,390.19
3,883.26
5,363.15
1,393.80
1,112.22
1,315.65
859.56
1,449.96
3,426.37
2,789.43
589.05
1,650.00
48,126.90
25,522.22
1,228.51
9,730.94
2,937.00
5,285.45
6,340.32
22,604.68
6,465.03
6,576.61
262.14
1,783.98
146.88
1,198.86
141.72
5,656.50
372.96
118,856.92
50,604.45
15,928.50
3,489.16
2,860.96
5,335.52
2,153.80
497.55
20,338.96
68,252.47
16,345.74
5,501.40
11,085.76
7,427.64
0.0000
-0.0037
0.0000
0.0000
-0.0022
-0.0015
0.0000
0.0040
0.0000
0.0000
0.0000
0.0000
0.0040
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0040
0.0040
0.0035
-0.0007
0.0027
0.0025
-0.0040
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0020
0.0000
-0.0020
0.0040
0.0000
0.0000
-0.0020
0.0000
-0.0020
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0028
0.0028
0.0005
0.0025
0.0030
-0.0032
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
19.02.05
INSTALACION DE TABLERO DE DISTRIBUCION
19.02.06
FLUORESCENTE RECTO ISPE 2 X 40 W INCLUYENDO EQUIPO Y PANTALL
19.02.07
FLUORESCENTE CIRCULAR 1 X 40 W
19.02.08
POZO-CONEXION A TIERRA EN SISTEMA C/EQ.BOMBEO,ALUMB,TOMACORR
20.00.00 CANAL SEMICIRCULAR PLANCHA GALVANIZADA
20.01
TUBERIA DE EVACUACION PVC.DE 4"(110MM)
20.02
CANAL SEMICIRCULAR PLANCHA GALVANIZADA
20.03
CONCRETO EN COLUMNAS DE CONFINAMIENTO F'C=175 KG/CM2
20.04
ENCOFRADO Y DESENCOFRADO PARA COLUMNAS DE CONFINAMIENTO
20.05
ACERO GRADO 60 EN COLUMNAS DE CONFINAMIENTO
21.00.00 SISTEMA DE DRENAJE PLUVIAL
21.01
SISTEMA DE EVACUCION PLUVIAL
21.01.01
TRAZO Y REPLANTEO
21.01.02
EXCAVACION DE ZANJAS PARA DESAGUE
21.01.03
TUBERIA DE DESAGUE PVC 6" (150mm.) INSTALC. INC. PRUEBA
21.01.04
RELLENO CON ,MATERIAL PROPIO
21.01.05
CAJAS DE REGISTRO DE ALBAILERIA DE 12"X 24"
21.02
SISTEMA DE DRENAJE PARA AGUA PLUVIALES
21.02.01
TRAZO Y REPLANTEO
21.02.02
EXCAVACION DE ZANJA MANUAL
21.02.03
EMBOQUILLADO DE PIEDRA CANTO RODADO E= 0.20 m. 175 Kg/cm2
21.02.04
ENCOFRADO Y DESENCOFRADO
21.02.05
JUNTA DE DILATACION
21.02.06
REGILLA METALICA
22.00.00 FLETE TERRESTRE
und
und
und
und
22.00
209.00
55.00
11.00
421.50
60.99
36.01
353.77
m
m
m3
m2
kg
674.25
746.70
9.45
122.85
731.12
19.39
51.82
533.50
43.30
5.60
m
m
m
m
und
249.20
249.20
249.20
249.20
33.00
2.15
28.37
40.42
9.25
203.19
m2
m3
m2
m2
m
m
521.70
260.85
114.77
834.72
537.20
1,043.40
2.15
34.87
56.74
16.93
10.44
20.34
22.01
22.02
GLB
GLB
1.00
1.00
210,304.56
25,893.11
m2
m2
1,479.22
1,479.22
3.05
2.15
m3
m3
m3
m3
1,196.63
267.90
1,217.07
1,114.47
34.87
34.17
13.30
11.32
m2
719.91
119.91
m3
235.87
261.26
m2
m3
396.94
66.57
29.64
336.45
m3
kg
323.96
5,213.77
465.02
5.60
m3
m2
kg
254.14
2,057.73
15,082.26
606.46
34.59
5.60
m3
m2
kg
65.33
871.05
2,822.58
610.18
48.61
5.60
m3
m2
kg
85.90
660.76
1,923.78
515.50
48.65
5.60
m3
kg
m
10.32
809.09
1,290.00
527.13
5.60
8.69
m2
2,184.78
51.89
m2
m2
m2
m
m2
34.80
928.80
1,380.29
2,264.63
131.18
25.45
27.06
35.39
6.07
12.34
9,273.00
12,746.91
1,980.55
3,891.47
66,222.96
13,073.71
38,693.99
5,041.58
5,319.41
4,094.27
84,381.10
26,688.61
535.78
7,069.80
10,072.66
2,305.10
6,705.27
57,692.49
1,121.66
9,095.84
6,512.05
14,131.81
5,608.37
21,222.76
236,197.67
9,273.00
12,746.91
1,980.55
3,891.47
66,222.96
13,073.71
38,693.99
5,041.58
5,319.41
4,094.27
84,381.11
26,688.62
535.78
7,069.80
10,072.66
2,305.10
6,705.27
57,692.49
1,121.66
9,095.84
6,512.05
14,131.81
5,608.37
21,222.76
236,197.67
210,304.56
25,893.11
210,304.56
25,893.11
7,691.94
4,511.62
3,180.32
79,683.46
41,726.49
9,154.14
16,187.03
12,615.80
182,110.59
86,324.41
86,324.41
61,623.40
61,623.40
34,162.78
11,765.30
22,397.48
696,001.09
179,844.99
150,647.88
29,197.11
309,763.28
154,125.74
71,176.88
84,460.66
98,011.25
39,863.06
42,341.74
15,806.45
87,200.59
44,281.45
32,145.97
10,773.17
21,180.98
5,439.98
4,530.90
11,210.10
113,368.23
113,368.23
90,232.51
885.66
25,133.33
48,848.46
13,746.30
1,618.76
7,691.94
4,511.62
3,180.32
79,683.46
41,726.49
9,154.14
16,187.03
12,615.80
182,110.59
86,324.41
86,324.41
61,623.40
61,623.40
34,162.78
11,765.30
22,397.48
696,001.10
179,844.99
150,647.88
29,197.11
309,763.28
154,125.74
71,176.88
84,460.66
98,011.25
39,863.06
42,341.74
15,806.45
87,200.59
44,281.45
32,145.97
10,773.17
21,180.99
5,439.98
4,530.90
11,210.10
113,368.23
113,368.23
90,232.52
885.66
25,133.33
48,848.46
13,746.30
1,618.76
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO DURANTE LA EJECUCION DE OBRA
MOVIMIENTO DE TIERRAS
EXCAVACION PARA CIMIENTOS - ZAPATAS
RELLENO DE ZANJAS APISONADO CON MATERIAL PROPIO EN CAPAS DE 0.20
M.CARREO INTERNO, MATERIAL PROC. DE EXC. Y OTROS
ELIMINACION MATERIAL EXCEDENTE
CONCRETO SIMPLE
SOLADO PARA ZAPATAS
SOLADO PARA ZAPATAS MEZCLA 1:12 CEMENTO-HORMIGON E=0.05
CIMIENTOS CORRIDOS
CONCRETO SIMPLE MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA
SOBRECIMIENTOS
ENCOFRADO Y DESENCOFRADO PARA SOBRECIMIENTOS
CONCRETO SOBRECIMIENTO DE 1:8 CEM-HOR 25% P.M.
CONCRETO ARMADO
ZAPATAS
CONCRETO EN ZAPATAS F'C= 210 KG/CM2
ACERO GRADO 60 EN ZAPATAZ
MUROS DE CONTENCION
CONCRETO EN MUROS DE CONTENCION F'C=210 KG/CM2
ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENCION
ACERO F'Y=4200 KG/CM2 EN MURO DE CONTENCION
COLUMNAS
CONCRETO EN COLUMNAS F'C=210 KG/CM2
ENCOFRADO Y DESENCOFRADO PARA COLUMNAS
ACERO GRADO 60 EN COLUMNAS
VIGAS
CONCRETO EN VIGAS F'C=210 KG/CM2
ENCOFRADO Y DESENCOFRADO EN VIGA
ACERO GRADO 60 EN VIGAS
CERCO DE TUBERIAS
CONCRETO POBRE F'C=140 KG/CM2 COMO RELLENO EN TUBOS
ACERO GRADO 60 EN CERCO DE TUBOS
TUBERIA PVC EN CERCO
MUROS Y TABIQUES DE ALBAILERIA
MURO DE SOGA LADRILLO KING-KONG CON CEMENTO-CAL-ARENA
REVOQUES Y ENLUCIDOS
TARRAJEO EN INTERIORES Y EXTERIORES CON CEMENTO-ARENA E=1.5CM
MEZCLA
1:5 DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA
TARRAJEO
TARRAJEO EN SUPERFICIE DE VIGAS CON CEMENTO-ARENA
BRUA DE 1 CM ENTRE MUROS Y ESTRUCTURAS
JUNTA DE DILATACION CON TEKNOPORT
0.0000
0.0000
0.0000
0.0000
0.0025
-0.0015
-0.0040
0.0050
0.0050
-0.0020
-0.0059
-0.0080
0.0000
-0.0040
-0.0040
0.0000
0.0000
0.0021
0.0050
-0.0035
0.0002
-0.0006
0.0020
-0.0010
0.0000
0.0000
0.0000
0.0000
-0.0040
-0.0010
-0.0030
-0.0025
0.0019
-0.0030
-0.0010
-0.0004
0.0036
-0.0021
-0.0021
0.0038
0.0038
0.0019
-0.0016
0.0035
-0.0078
-0.0012
0.0008
-0.0020
-0.0011
-0.0044
-0.0007
0.0040
0.0021
0.0006
-0.0005
0.0020
-0.0020
0.0000
-0.0040
0.0020
-0.0056
-0.0016
-0.0040
0.0000
-0.0042
-0.0042
-0.0064
0.0000
0.0020
-0.0031
-0.0041
-0.0012
1,479.22
11.48
m2
458.00
74.84
m2
m2
m
1,257.02
1,380.29
1,479.22
7.48
8.48
4.62
m2
m2
7.04
7.04
3.05
2.15
m3
m3
m3
13.09
15.71
15.71
34.87
14.97
11.32
m2
14.08
119.91
m3
kg
5.63
121.97
465.02
5.60
m3
4.40
610.18
m2
kg
70.40
921.80
48.61
5.60
m3
m2
kg
m2
9.08
47.19
377.25
147.40
515.50
48.65
5.60
10.71
m2
m2
m
57.20
90.75
165.00
27.06
35.39
6.07
und
und
11.00
5.00
3,904.92
2,052.46
pza
11.00
81.75
m2
m2
m
57.20
90.75
11.00
7.48
8.48
4.62
m2
m2
994.00
994.00
3.05
2.15
m3
m3
m3
m2
m3
298.20
23.00
321.20
1,016.00
385.43
19.95
23.95
14.97
1.81
11.32
m3
m2
m3
m3
m2
m2
149.10
994.00
149.10
17.52
240.90
994.00
56.37
9.05
419.94
406.11
55.90
1.54
ML
365.00
12.08
PAR
PAR
11.00
11.00
349.16
2,258.85
2,450.60
1.93
1.00
30,573.13
16,981.45
16,981.45
34,276.72
34,276.72
27,941.37
9,402.51
11,704.86
6,834.00
16,981.45
16,981.45
34,276.72
34,276.72
27,941.37
9,402.51
11,704.86
6,834.00
0.0044
0.0044
0.0000
0.0000
0.0048
0.0004
0.0008
0.0036
36.61
21.47
15.14
869.47
456.45
235.18
177.84
1,688.33
1,688.33
1,688.33
25,237.88
3,301.09
2,618.06
683.03
11,269.01
2,684.79
36.61
21.47
15.14
869.46
456.45
235.18
177.84
1,688.33
1,688.33
1,688.33
25,237.90
3,301.09
2,618.06
683.03
11,269.02
2,684.79
3,422.14
5,162.08
10,667.78
4,680.74
2,295.79
2,112.60
1,578.65
5,761.02
1,547.83
3,211.64
1,001.55
53,216.42
53,216.42
42,954.12
10,262.30
899.25
899.25
1,248.24
427.86
769.56
50.82
3,422.14
5,162.08
10,667.79
4,680.74
2,295.79
2,112.60
1,578.65
5,761.02
1,547.83
3,211.64
1,001.55
53,216.42
53,216.42
42,954.12
10,262.30
899.25
899.25
1,248.24
427.86
769.56
50.82
0.0020
-0.0020
0.0040
0.0058
0.0017
0.0013
0.0028
-0.0028
-0.0028
-0.0028
-0.0181
-0.0046
-0.0026
-0.0020
-0.0060
-0.0020
-0.0040
0.0000
-0.0075
0.0000
-0.0035
0.0000
-0.0040
-0.0045
-0.0020
-0.0025
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0040
0.0040
0.0000
0.0000
5,168.80
3,031.70
2,137.10
17,510.33
5,949.09
550.85
4,808.36
1,838.96
4,363.07
102,125.64
8,404.77
8,995.70
62,613.05
7,115.05
13,466.31
1,530.76
4,409.20
4,409.20
28,688.11
3,840.76
24,847.35
4,729.66
4,729.66
30,573.13
30,573.13
5,168.80
3,031.70
2,137.10
17,510.33
5,949.09
550.85
4,808.36
1,838.96
4,363.07
102,125.64
8,404.77
8,995.70
62,613.05
7,115.05
13,466.31
1,530.76
4,409.20
4,409.20
28,688.11
3,840.76
24,847.35
4,729.66
4,729.66
30,573.13
30,573.13
0.0000
0.0000
0.0000
-0.0016
0.0000
0.0000
-0.0040
0.0000
0.0024
0.0018
0.0030
0.0000
-0.0040
0.0028
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0020
0.0020
0.0000
0.0000
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO DURANTE LA EJECUCION DE OBRA
MOVIMIENTO DE TIERRAS
EXCAVACION PARA CIMIENTOS - ZAPATAS
CARREO INTERNO, MATERIAL PROC. DE EXC. Y OTROS
ELIMINACION MATERIAL EXCEDENTE
CONCRETO SIMPLE
SOLADO PARA ZAPATAS
SOLADO PARA ZAPATAS MEZCLA 1:12 CEMENTO-HORMIGON E=0.05
CONCRETO ARMADO
ZAPATAS
CONCRETO EN ZAPATAS F'C= 210 KG/CM2
ACERO GRADO 60 EN ZAPATAZ
COLUMNAS
CONCRETO EN COLUMNAS F'C=210 KG/CM2
04.02.02
04.02.03
04.03
04.03.01
04.03.02
04.03.03
04.03.04
05.00.00
05.01
05.02
05.03
06.00.00
06.01
06.01.01
06.01.02
07.00.00
07.01
08.00.00
08.01
08.02
08.03
OBRAS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO, NIEVELES Y REPLANTEO
MOVIMIENTO DE TIERRAS
CORTE HASTA NIVEL DE SUBRASANTE EN LOSAS
EXCAVACION DE SARDINELES
CARREO INTERNO, MATERIAL PROC. DE EXC. Y OTROS
REFINE, NIVELACION Y COMPACTACION
ELIMINACION MATERIAL EXCEDENTE
PISOS Y PAVIMENTOS
SUMINISTRO DE AFIRMADO
PREPARACION DE BASE, BATIDO, REGADO Y COMPACTACION E=10cm.
CONCRETO F'C=175 KG/CM2 EN LOSA
SARDINEL DE CONCRETO DE f'c=140 KG/CM2 15x30
ENCOFRADO Y DESENCOFRADO
CUDADO DE CONCRETO
JUNTAS ASFALTICAS
JUNTA ASFALTICAS e=1"
VARIOS
POSTES DE FIERRO Y NET PARA VOLEY INC. INST. NET Y REGISTROS
ARCO DE FUTBITOL CON TABLERO DE BASQUET
PINTURA
PINTADO DE LAS MARCAS
FLETE TERRESTRE
FLETE TERRESTRE LOSA
m
GLB
78,342.23
390.00
228.75
161.25
10,752.73
6,944.71
230.34
3,577.68
7,063.84
7,063.84
52,230.63
27,210.62
11,637.90
10,333.68
3,048.43
5,821.79
5,821.79
2,083.24
653.44
929.32
500.48
39,706.70
203.84
119.56
78,342.24
390.00
228.75
161.25
10,752.73
6,944.71
230.34
3,577.68
7,063.84
7,063.84
52,230.63
27,210.62
11,637.90
10,333.68
3,048.43
5,821.79
5,821.79
2,083.24
653.44
929.32
500.48
39,706.71
203.84
119.56
84.28
14,176.06
11,957.80
2,218.25
1,719.09
1,719.09
5,299.01
1,218.30
2,215.07
1,206.52
659.12
18,308.71
6,494.44
1,259.03
8,929.72
1,625.52
840.60
2.15
2.15
67.04
44.28
22.75
566.89
304.58
262.31
204.53
122.14
82.39
8,015.17
83.20
48.80
34.40
7,931.97
446.34
28.96
229.94
296.00
1,306.88
4,573.85
1,050.00
-0.0127
0.0000
0.0000
0.0000
-0.0022
0.0008
-0.0027
-0.0003
-0.0028
-0.0028
-0.0033
-0.0045
0.0012
0.0000
0.0000
-0.0044
-0.0044
0.0000
0.0000
0.0000
0.0000
-0.0085
0.0000
0.0000
0.0000
-0.0078
-0.0032
-0.0046
-0.0008
-0.0008
0.0040
-0.0004
0.0044
0.0000
0.0000
-0.0039
0.0012
-0.0043
-0.0008
0.0000
-0.0024
0.0000
0.0000
-0.0093
-0.0049
-0.0044
0.0045
0.0049
-0.0004
0.0024
0.0024
0.0000
0.0038
0.0000
0.0000
0.0000
0.0038
0.0040
0.0000
-0.0042
0.0000
0.0000
0.0040
0.0000
419,356.09
299,525.72
25,337.26
20,947.11
4,880.64
17,796.66
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
m2
m2
75.00
75.00
3.05
2.15
m3
m2
m3
199.16
57.73
238.99
34.87
3.99
14.97
m2
57.73
122.36
m3
m2
kg
und
47.35
383.33
1,845.30
37.00
574.67
30.36
5.60
82.39
m2
198.29
29.36
m
und
pto
16.00
28.00
8.00
40.84
33.19
62.56
m2
39.20
3.05
m2
39.20
2.15
m3
m3
123.48
148.18
96.84
14.97
m3
6.58
261.26
m3
m2
kg
und
2.12
72.96
215.45
8.00
574.67
30.36
5.60
82.39
m2
m3
m3
und
120.58
7.39
42.48
8.00
53.86
170.37
210.21
203.19
m2
1.00
2.15
m3
m3
1.27
1.52
34.87
14.97
m3
m2
0.53
8.64
574.67
30.36
m2
und
4.16
1.00
29.36
82.39
m2
m2
16.00
16.00
3.05
2.15
m3
m2
m3
m
m
m3
GLB
12.80
16.00
15.36
32.00
32.00
404.05
7.00
34.87
1.81
14.97
9.25
40.84
11.32
150.00
84.28
14,176.05
11,957.80
2,218.25
1,719.09
1,719.09
5,299.01
1,218.30
2,215.07
1,206.52
659.12
18,308.71
6,494.44
1,259.03
8,929.72
1,625.52
840.60
2.15
2.15
67.03
44.28
22.75
566.89
304.58
262.31
204.53
122.14
82.39
8,015.17
83.20
48.80
34.40
7,931.97
446.34
28.96
229.94
296.00
1,306.88
4,573.85
1,050.00
42.37
67.79
50.84
423.73
419,356.09
299,525.72
25,337.26
20,947.11
4,880.64
17,796.66
MOBILIARIO Y EQUIPAMIENTO
01.00.00 INICIAL
01.01.00 EQUIPAMIENTO MOVILIARIO ESCOLAR Y DOCENTE
01.01.01
SILLA DE MADERA TORNILLO P/NIOS SEGUN DISEO
01.01.02
MESA DE MADERA TORNILLO P/NIOS SEGUN DISEO
01.01.03
SILLA DE MADERA TORNILLO P/ADULTOS SEGUN DISEO
01.01.04
ESCRITORIO DE MADERA TORNILLO SEGUN DISEO
und
und
und
und
598.00
309.00
96.00
42.00
01.01.05
01.01.06
01.01.07
01.01.08
01.01.09
01.01.10
01.01.11
01.01.12
01.01.13
01.02.00
01.02.01
01.02.02
01.02.03
01.02.04
01.02.05
01.02.06
01.02.07
01.03.00
01.03.01
und
und
und
und
und
GLB
und
und
und
31.00
33.00
11.00
11.00
22.00
11.00
11.00
11.00
11.00
635.59
847.46
500.84
381.36
2,542.37
2,966.10
3,389.83
2,766.26
1,537.65
und
und
und
und
und
und
und
12.00
14.00
10.00
11.00
17.00
11.00
4.00
1,525.42
1,355.93
1,271.19
1,101.69
1,864.41
1,186.44
2,542.37
GLB
11.00
254.23
RESTAURACION DE CAMPAMENTOS
RESTAURACION DE CAMPAMENTOS
MOVIEMIENTO DE MATERIALES
REPOSICION DE TALUDES Y CORTES
ACONDICIONAMIENTO DE MATERIAL EXCEDENTE
REVEJETACION DE VOTADEROS
MANEJO DE RESIDUOS SLIDOS
GLB
GLB
11.00
11.00
3,000.00
1,500.00
GLB
1.00
23,130.00
GLB
GLB
1.00
1.00
12,505.00
8,800.00
CS
CS
CS
3.00
3.00
3.00
8,500.00
8,500.00
8,500.00
19,703.29
27,966.18
5,509.24
4,194.96
55,932.14
32,627.10
37,288.13
30,428.86
16,914.15
117,033.84
18,305.04
18,983.02
12,711.90
12,118.59
31,694.97
13,050.84
10,169.48
2,796.53
2,796.53
19,703.29
27,966.18
5,509.24
4,194.96
55,932.14
32,627.10
37,288.13
30,428.86
16,914.15
117,033.84
18,305.04
18,983.02
12,711.90
12,118.59
31,694.97
13,050.84
10,169.48
2,796.53
2,796.53
93,935.00
93,935.00
49,500.00
33,000.00
16,500.00
44,435.00
23,130.00
49,500.00
33,000.00
16,500.00
44,435.00
23,130.00
12,505.00
8,800.00
76,500.00
25,500.00
25,500.00
25,500.00
12,505.00
8,800.00
76,500.00
25,500.00
25,500.00
25,500.00
6,473,579.94
6,473,579.94
647,357.99
647,357.99
647,357.99
647,357.99
=====================
7,768,295.92
7,768,295.92
1,398,293.27
1,398,293.27
====================
9,166,589.19
9,166,589.19
329,505.22
329,165.08
329,165.08
263,332.07
263,332.07
=======================
9,759,086.34
9,759,086.34
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0036
-0.0036
-0.0036
-0.0037
0.0037
0.0001
0.0002
0.0001
0.0004
0.0000
4,226,434.65
1,248,287.37
88,957.23
193,204.87
126,904.72
419,356.09
93,935.00
76,500.00
Parcial S/.
Cdigo
Recurso
Unidad Cantidad
0147000022
0147000023
0147000032
0147010001
0147010002
0147010003
0147010004
MANO DE OBRA
OPERADOR DE EQUIPO LIVIANO
OPERADOR DE EQUIPO PESADO
TOPOGRAFO
CAPATAZ
OPERARIO
OFICIAL
PEON
hh
hh
hh
hh
hh
hh
hh
3,718.5900
667.1800
217.7300
7,101.9900
59,090.5700
19,343.9300
58,032.5600
13.88
13.88
16.18
16.18
16.18
13.88
12.91
51,614.09
9,260.48
3,522.91
114,910.11
956,085.42
268,493.69
749,200.30
2,153,087.00
0201000027
0201000028
0201000029
0202000007
0202000008
0202010000
0202010001
0202010003
0202010005
0202010008
0202020006
0202040009
0202040010
0202080008
0202080010
0202080012
0202080013
0202080014
0202080015
0202080018
0202080019
0202080020
0202100099
0202460095
0202620002
0203000032
0203000033
0203000034
0204000000
0204010003
0204010011
0204010012
0205000003
0205000007
0205000010
0205000032
0205010004
0205020020
0207010000
0207010006
0210000014
0210020052
0210060008
0210120005
0210120006
0210140001
0210140039
0210150022
0210160022
0211430012
0212010005
0212020062
MATERIALES
CAPACITACION EN INNOVACION TECNOLOGICA Y RECURSOS HUMANOS
CAPACITACION EN EL TEMA DE ORGANIZACION Y GESTION
SESIBILIZACION A PADRES DE FAMILIA PARA QUE SUS HIJOS ESTUDIEN
ALAMBRE NEGRO RECOCIDO # 16
ALAMBRE NEGRO RECOCIDO # 8
CLAVOS PARA MADERA C/C 1 1/2 "
CLAVOS PARA MADERA C/C 1"
CLAVOS PARA MADERA C/C 2"
CLAVOS PARA MADERA C/C 3"
CLAVOS PARA MADERA C/C 5"
CLAVOS Fo No C/C 4"
ALAMBRE NEGRO N16
ALAMBRE NEGRO N8
PERNO DE ANCLAJE PARA INODORO
PERNO DE SUJECION PARA INODORO
PERNO DE 1/2" X 51/2" C/TUERCA Y VOLANDAS A AMBOS LADOS
PERNO DE ANCLAJE PARA LAVATORIO
TIRAFON DE 1/4" X 4"
PERNO DE ANCLAJE PARA URINARIO
PUERTA METALICA DE REJAS SEGUN DISEO 2.80X2.60 mts.
PUERTA METALICA DE REJAS SEGUN DISEO 1.00X2.60 mts.
TARUGO DE PLASTICO DE 11/2"X3/8"
CLAVOS DE 3"
MUEBLE DE COMPUTADORA EN MATERIAL MELANINE
PLACA RECORDATORIA
FIERRO CORRUGADO
TUBO FG DE 3 1/2"
TUBO FG DE 2"
ARENA FINA
TIERRA DE CHACRA O VEGETAL
LIMPIEZA PERMANETE Y FINAL DE OBRA
AFIRMADO
PIEDRA CHANCADA DE 1/2"
PIEDRA DE CANTO RODADO
PIEDRA MEDIANA DE 4"
PIEDRA 3/4" - 1/2"
ARENA GRUESA
PIEDRA MEDIANA
CABLE TW # 14 AWG 2.5 MM2
CABLE TW # 2 AWG - 35 MM2.
GANCHO CON TIRAFONES
INODORO SIFON JET COLOR BLANCO INC.ACCESORIOS
DUCHA CROMADA INC.GRIF 1 LLAVE
LLAVE PARA LAVATORIO CROMADA 1/2"
LLAVE PARA LAVATORIO CROMADA CUELLO DE GANSO 1/2"
ACCESORIO COMPLETO BRONCE TANQUE BAJO
TUBO ABAS.CU.FLEX.TERM/M-H 1/2"x5/8"30cm
REGISTRO DE BRONCE DE 4"
ASIENTO W.C. PLASTICO
REGILLA METALICA DE 1/2" CIRCUL. GAL INCL. COLOCACION
TOMACORRIENTE DOBLE PLANO BAKELITA
INTERRUPTOR TERMOMAGNETIC DE 2X20AMP
CS
CS
CS
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
pza
pza
und
und
und
und
und
und
und
kg
und
GLB
kg
m
m
m3
m3
GLB
m3
m3
m3
m3
m3
m3
m3
m
m
und
und
und
und
und
und
und
und
und
m
und
und
3.0000
3.0000
3.0000
1,709.3800
2,133.4000
227.1900
12.4400
6.3000
3,908.7400
24.2000
298.8100
6.2400
9.2400
102.0000
102.0000
7,260.0000
102.0000
15,157.0400
16.0000
11.0000
5.0000
4,923.7200
51.2600
11.0000
11.0000
85,153.3600
11.0000
709.9000
315.7200
15.4000
11.0000
292.0000
1,249.5400
11.4800
79.5100
50.9800
1,245.6700
197.0600
4,637.3500
55.0000
1,493.4000
51.0000
5.0000
51.0000
11.0000
51.0000
51.0000
37.0000
51.0000
1,252.0800
196.0000
33.0000
8,500.00
8,500.00
8,500.00
4.66
4.66
4.66
6.80
4.66
4.66
6.78
5.93
4.66
4.66
2.54
2.54
3.65
5.93
1.18
5.93
3,000.00
1,600.00
0.51
4.66
450.00
254.23
3.90
77.97
11.30
186.44
16.95
1,271.19
17.00
152.54
38.14
38.14
135.59
152.54
38.14
0.85
16.95
12.71
237.29
64.90
15.25
45.00
57.62
12.71
10.17
12.71
16.95
3.81
39.66
25,500.00
25,500.00
25,500.00
7,965.73
9,941.65
1,058.71
84.59
29.37
18,214.74
164.08
1,771.93
29.08
43.04
259.08
259.08
26,499.00
604.86
17,885.31
94.88
33,000.00
8,000.00
2,511.10
238.87
4,950.00
2,796.53
332,098.09
857.67
8,021.87
58,862.05
261.03
13,983.09
4,963.93
190,604.86
437.73
3,032.33
6,911.84
190,013.87
7,515.84
3,941.75
932.25
18,981.11
12,101.79
324.50
777.75
495.00
2,938.62
648.21
376.29
648.21
21,222.76
746.76
1,308.78
0212020063
0212020064
0212090004
0212090049
0212090050
0212140034
0212140043
0212230001
0212310015
0212400072
0212400080
0212400082
0213000006
0213510002
0213510003
0213510004
0213510005
0213510006
0217000023
0221000000
0225030001
0226020070
0226090005
0226540071
0229040001
0229040002
0229050001
0229050011
0229150099
0229310011
0229500091
0230020001
0230100000
0230450051
0230450052
0230450054
0230460011
0230460032
0230460035
0230460037
0230460038
0230480032
0230530002
0230760073
0230760075
0230760076
0230760078
0230760080
0230760082
0230900002
0230990080
0230990081
0232000056
0232000058
0232000059
0232000060
0232000061
0232000062
0232010001
0237020043
0237020044
0237030001
0238000000
0239000000
0239020033
0239020075
0239050000
0239050001
0239100099
0239150007
0239900095
0240130051
und
und
und
und
pza
und
und
pza
pza
pza
pza
pza
gln
gln
kg
cto
m
m
und
BOL
und
pza
und
und
rll
m
rll
kg
kg
und
kg
BOL
und
und
GLB
pza
gln
und
und
kg
kg
pza
kg
und
und
und
und
und
und
gln
und
ML
GLB
GLB
GLB
GLB
GLB
GLB
und
m
und
m
m3
gln
kg
und
m3
gln
GLB
GLB
GLB
m2
22.0000
11.0000
435.5000
267.0000
15.0000
55.0000
209.0000
267.0000
106.0000
11.0000
22.0000
11.0000
372.0000
23.6000
194.3900
53.1000
174.9300
724.9600
269,589.4300
23,345.5200
75.0000
606.0000
524.0000
120.0000
56.9000
851.4100
62.9600
0.5100
90.3200
36.0000
838.3000
679.8000
11.0000
51.0000
11.0000
8.0000
8.6400
338.9700
11.4600
310.5400
346.5300
9.7000
492.6700
11.0000
11.0000
11.0000
11.0000
22.0000
11.0000
2,334.9600
4.0800
8.0800
1.0000
11.0000
11.0000
1.0000
1.0000
1.0000
200.4000
1,415.2300
2.4000
100.2000
1,674.1200
19.9000
20.0500
696.3600
1,356.7100
4,139.8400
11.0000
18.0000
11.0000
452.4000
331.65
552.24
1.27
1.27
7.08
11.02
40.68
13.56
2.12
53.10
13.56
49.15
16.95
88.98
6.00
4.24
3.52
2.50
0.47
21.61
28.81
2.96
5.08
55.08
2.54
0.60
1.01
2.54
11.86
381.36
10.59
6.78
154.23
101.69
271.19
63.55
97.46
12.00
23.73
22.03
4.24
1.02
5.00
381.36
2,966.10
3,389.83
1,537.65
2,542.37
2,766.26
16.95
76.27
0.10
26,666.00
3,000.00
1,500.00
23,130.00
12,505.00
8,800.00
2.00
3.50
145.00
1.27
152.54
25.42
23.73
1.70
0.30
12.29
1,179.11
150.00
500.00
27.12
7,296.30
6,074.64
553.09
339.09
106.20
606.10
8,502.12
3,620.52
224.72
584.10
298.32
540.65
6,305.43
2,099.82
1,166.33
225.15
615.75
1,812.41
126,707.04
504,496.68
2,160.75
1,793.76
2,661.92
6,609.60
144.52
510.85
63.59
1.30
1,071.21
13,728.96
8,877.59
4,609.02
1,696.53
5,186.19
2,983.09
508.40
842.14
4,067.58
271.85
6,841.19
1,469.29
9.89
2,463.33
4,194.96
32,627.10
37,288.13
16,914.15
55,932.14
30,428.86
39,577.64
311.00
0.81
38,682.39
33,000.00
16,500.00
23,130.00
12,505.00
8,800.00
400.80
4,953.31
348.70
127.25
255,370.30
505.97
475.72
1,183.81
407.01
50,878.63
12,970.21
2,700.00
5,500.00
12,269.17
0240130053
0240130054
0240130055
0243010003
0243110012
0243130072
0243130073
0243130074
0243130075
0243130076
0243130077
0243130078
0243130079
0243130080
0243130081
0243130082
0243130083
0243130084
0243160052
0243160053
0243550001
0243570053
0243570054
0243570055
0243570056
0243600011
0243600012
0243940003
0243940004
0243940006
0244000016
0244000017
0244010000
0244030005
0244040002
0245010001
0250010000
0250010001
0250060011
0250060012
0250060013
0252270029
0252270030
0252270031
0252270032
0252270033
0252270034
0253030027
0254010051
0254080000
0254080002
0254080003
0254080004
0254110090
0254610002
0254610003
0254610004
0254610005
0259010000
0260000002
0261100002
0261100003
0261100004
0261100005
0261100006
0261100007
0261100008
0265050011
0265050012
0265130064
0265240003
0268040000
CERAMICA 30 X 20 CM
CERAMICA 20 X 20 CM DE 1ERA
RODOPLAST PARA BORDE DE MAYOLICAS
MADERA TORNILLO
MADERA AGUANO
SILLAS DE MADERA TORNILLO P/NIOS SEGUN DISEO
MESAS DE MADERA TORNILLO P/NIOS SEGUN DISEO
SILLAS DE MADERA TORNILLO P/ADULTOS SEGUN DISEO
ESCRITORIO DE MADERA TORNILLO SEGUN DISEO
ARMARIO DE MADERA TORNILLO SEGUN DISEO
ROPERO DE MADERA TORNILLO SEGUN DISEO
CARRUSEL DE NIOS INC/INSTALACION
COLUMPIO DE NIOS INC/INSTALACION
LABERINTO PARA NIOS INC/INSTALACION
PASAMANOS PARA NIOS INC/INSTALACION
RESBALADERA PARA NIOS INC/INSTALACION
SUBE Y BAJA PARA NIOS INC/INSTALACION
TORRETA PARA NIOS INC/INSTALACION
REGLA DE MADERA
REGLA DE MADERA
ANDAMIO DE MADERA
MADERA EUCALIPTO 2" X 3"
MADERA EUCALIPTO
MADERA EUCALIPTO 2 1/2" X 6"
MADERA EUCALIPTO 2 1/2" X 5"
ROLLIZO DE EUCALIPTO DE 3" X 2.80 M
ROLLIZO DE EUCALIPTO DE 2" X 2.0 M
MADERA PARA ENCOFRADO
MADERA PARA ANDAMIAO
RODONES MADERA DE MONTAA 1"X1"
MADERA TORNILLO CEPILLADA
VENTANA DE MADERA TORNILLO
ESTACA DE MADERA
TRIPLAY LUPUNA DE 4'x8'x 4 mm
PARQUET GUAYACAN SELVA VETEADO
MADERA TORNILLO INC.CORTE P/ENCOFRADO
CAJA DE DESAGUE DE 12"X24"
CAJA DE CONCRETO P/MEDIDOR AGUA
TAPA JUNTA METALICA INST.
TAPA DE CONCRETO 0.10X0.06X0.60
TAPA METALICA CON MARCO Y SEGURO
PLANCHA LISA GALVANIZADA 3MM
PLANCHA SUPERBOARD 0.61X1.22X4mm
FIJACIONES PARA SUPERBOARD
PLATINA DE FIERRO 3/4" X 3/8"
ANGULO 1 1/2" X 1/8"
MALLA ELECTROSOLDADA ALAMBRE GALVANIZADO N10
THINER
PINTURA LATEX
BARNIZ MARINO
BROCHA
BARNIZ CPP
BARNIZ DD CPP
PINTURA ESMALTE
SEALES DE INFORMACION
EXTINTOR TIPO PQS 4KG
EXTINTOR TIPO CO2
LUZ CON SENSOR DE MOVIMIENTO (ANG. DETENCION 110)
CALAMINA # 30 DE 1.83m x 0.83m x 3mm
TEKNOPOR DE 1" x 4' x 8'
TEJA ANDINA ETERNIT 1.18m X0.745m X5mm
CUMBRERA INTERIOR TEJA ANDINA (0.745m X5mm)
CUMBRERA SUPERIOR TEJA ANDINA (0.745m X5mm)
REMATE LATERAL TIPO TEJA ANDINA ETERNIT
TAPA ONDA TIPO TEJA ANDINA ETERNIT
LIMATESA TIPO TEJA ANDINA ETERNIT
CUMBRERA INVERTIDA TEJA ANDINA
UNION UNIVERSAL DE Fo. GALV. DE 1/2"
UNION UNIVERSAL PVC SAP DE 3/4"
NIPLE DE Fo Go DE 1/2" x 1 1/2"
MARCO Y TAPA FO. GO. P/MEDIDOR 1/2"-3/4"
SUMIDERO DE BRONCE DE 2"
m2
m2
m
p2
p2
und
und
und
und
und
und
und
und
und
und
und
und
und
p2
pza
p2
p2
p2
p2
p2
pza
pza
p2
p2
m
p2
m2
p2
pln
m2
p2
und
und
pza
und
pza
m2
pln
und
m
m
m2
gln
gln
gln
und
gln
gln
gln
und
und
und
und
pza
pln
pza
pza
pza
pza
pza
pza
pza
und
und
und
und
und
673.7100
69.1700
1,005.6800
1,059.9600
4,546.8200
598.0000
309.0000
107.0000
42.0000
31.0000
33.0000
12.0000
14.0000
10.0000
11.0000
17.0000
11.0000
4.0000
11.9300
676.6500
10,628.8200
7,470.1800
28,052.6400
1,606.0800
323.4000
22.0000
1,415.2300
2,337.2200
666.3000
724.9600
69.9400
625.2900
215.2900
165.8700
1,020.5400
43,113.9300
90.0000
36.0000
209.8000
136.0000
36.0000
396.8800
3,174.9600
17,757.9000
389.3000
458.0000
503.8000
116.2200
625.0800
46.9500
36.7600
19.4400
3.1100
141.8700
308.0000
66.0000
22.0000
22.0000
224.0100
209.8000
4,923.7200
501.2600
501.2600
357.8000
628.8500
520.3400
461.6600
150.0000
72.0000
150.0000
11.0000
61.0000
25.12
26.80
5.12
3.39
3.39
42.37
67.79
50.84
423.73
635.59
847.46
1,525.42
1,355.93
1,271.19
1,101.69
1,864.41
1,186.44
2,542.37
3.39
10.17
1.27
1.27
1.27
2.70
2.70
8.47
8.47
2.12
1.27
6.00
3.39
76.27
1.27
25.42
32.20
3.39
32.20
38.14
21.19
57.63
35.00
21.19
21.81
1.20
13.42
2.00
12.50
16.95
19.06
32.20
20.34
240.00
240.00
38.14
25.00
450.00
650.00
150.00
24.58
15.25
24.50
8.20
8.20
20.00
15.00
15.00
13.55
6.78
13.56
1.50
32.63
3.81
16,923.49
1,853.68
5,149.08
3,593.26
15,413.73
25,337.26
20,947.11
5,439.88
17,796.66
19,703.29
27,966.18
18,305.04
18,983.02
12,711.90
12,118.59
31,694.97
13,050.84
10,169.48
40.44
6,881.50
13,498.60
9,487.13
35,626.85
4,336.42
873.18
186.34
11,987.00
4,954.90
846.20
4,349.77
237.08
47,690.53
273.43
4,216.42
32,861.29
146,156.21
2,898.00
1,373.04
4,445.74
7,837.68
1,260.00
8,409.89
69,245.95
21,309.48
5,224.41
916.00
6,297.50
1,969.88
11,913.94
1,511.69
747.68
4,665.31
745.68
5,411.00
7,700.00
29,700.00
14,300.00
3,300.00
5,506.17
3,199.51
120,631.14
4,110.29
4,110.29
7,156.00
9,432.75
7,805.16
6,255.43
1,017.00
976.32
225.00
358.93
232.41
0271270002
0272000081
0272000082
0272060001
0272060015
0272070000
0272070001
0272070002
0272080010
0272080011
0272090001
0272090002
0272110001
0272110002
0272110003
0272130009
0272130010
0272130011
0272130067
0272140001
0272140003
0272160001
0272170003
0272170019
0272170020
0272170022
0272170023
0272320002
0272320003
0273010007
0273010009
0273010011
0273110002
0273110004
0273160007
0273230001
0274040002
0275010003
0275010004
0275120002
0277000002
0277000003
0279000007
0279000008
0281010003
0296010002
0296010003
0296010004
0296010005
0296010006
0298010098
0298010099
0298010100
0298010101
0298010102
0298010103
0298010104
0298010105
0298010106
0298010107
0298010108
0298010109
0298020001
0337010003
0337020042
0348110004
0348110005
0348110006
0348900001
pza
m
m
und
und
und
und
und
pza
m
und
und
und
m
m
m
m
m
und
und
und
und
und
und
und
und
und
und
und
pza
pza
m
pza
pza
pza
pza
pza
pza
pza
pza
und
und
p2
m2
pqt
GLB
GLB
GLB
GLB
GLB
gln
PAR
und
PAR
p2
und
und
m
m
m
pza
kg
GLB
451.7500
807.7600
798.6300
486.1400
159.0000
500.5600
167.6100
28.0000
267.0000
55.0000
267.0000
188.3800
534.0000
409.3400
335.6400
266.0000
1,328.7000
938.2600
106.0000
237.0000
105.0000
135.0000
173.0000
196.0000
42.0000
31.0000
5.0000
49.0000
43.0000
64.0500
233.4900
312.0600
72.4500
38.8500
39.9000
34.6500
604.0000
347.0000
248.3300
302.0000
75.0000
36.0000
7,094.3200
61.5000
437.8500
1.0000
8.0000
1.0000
1.0000
1.0000
80.3500
11.0000
11.0000
11.0000
1.7300
11.0000
11.0000
27.5000
38.5000
27.5000
33.0000
30.0600
2.0000
12.71
1.70
2.50
2.00
1.00
1.00
1.50
12.00
2.97
3.81
0.59
1.27
0.85
4.50
4.50
2.97
5.50
5.50
1.00
1.50
5.08
2.12
10.17
6.78
18.90
18.90
18.90
2.12
6.36
8.47
16.53
36.66
1.50
5.08
3.81
6.78
2.97
2.97
8.50
0.59
15.25
35.59
3.39
135.00
16.95
5,573.13
2,542.37
12,000.00
210,304.56
25,893.11
9.49
169.49
101.70
1,966.10
1.30
127.12
46.60
11.30
36.42
25.42
8.42
64.00
7,000.00
5,741.71
1,373.19
1,996.57
972.28
159.00
500.56
251.41
336.00
792.99
209.55
157.53
239.24
453.90
1,842.04
1,510.39
790.03
7,307.85
5,160.44
106.00
355.50
533.40
286.20
1,759.41
1,328.88
793.80
585.90
94.50
103.88
273.48
542.50
3,859.57
11,440.12
108.68
197.36
152.02
234.93
1,793.88
1,030.59
2,110.79
178.18
1,143.75
1,281.24
24,049.73
8,302.50
7,421.61
30,573.13
20,338.96
12,000.00
210,304.56
25,893.11
762.49
1,864.39
1,118.70
21,627.10
2.25
1,398.32
512.60
310.75
1,402.17
699.05
277.86
1,923.84
14,000.00
3,963,372.06
140.1300
980.2400
23.8600
229.0000
551.3700
605.1200
10.00
0.10
118.64
8.47
118.64
5.50
1,401.34
98.02
2,830.28
1,939.63
65,414.32
3,328.15
EQUIPOS
hm
m
hm
hm
hm
hm
0349030001
0349030003
0349040007
0349040024
0349070004
0349100007
0349190001
0349190002
0349900012
0349900013
0349900014
0349900015
0349900016
0337010001
HERRAMIENTAS MANUALES
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
1,754.4700
280.2900
287.6600
170.5400
1,156.4000
2,251.3200
217.7300
217.7300
268.5900
485.9700
1,065.5200
1,065.5200
131.3000
7.36
150.00
160.00
220.00
7.50
15.00
8.50
6.00
8.00
10.00
4.24
3.40
3.00
12,912.88
42,043.16
46,025.18
37,518.84
8,672.97
33,769.84
1,850.74
1,306.40
2,148.71
4,859.70
4,517.81
3,622.78
393.90
274,654.65
EQUIPOS
%MO
81,934.55
6,473,048.26
6,473,579.94
20/03/2015 08:19:47 PM
51,614.03
9,260.46
3,522.87
114,910.20
956,085.42
268,493.75
749,200.35
2,153,087.08
0.06080
0.02160
0.03860
-0.08820
-0.00260
-0.05840
-0.04960
-0.07780
25,500.00
25,500.00
25,500.00
7,965.71
9,941.64
1,058.71
84.59
29.36
18,214.73
164.08
1,771.94
29.08
43.06
259.08
259.08
26,499.00
604.86
17,885.31
94.88
33,000.00
8,000.00
2,511.10
238.87
4,950.00
2,796.53
332,098.10
857.67
8,021.87
58,862.84
261.03
13,983.09
4,964.00
190,604.83
437.85
3,032.51
6,912.38
190,014.50
7,515.87
3,941.75
932.25
18,981.11
12,101.79
324.50
777.75
495.00
2,938.62
648.21
376.29
648.21
21,222.76
746.76
1,308.78
0.00000
0.00000
0.00000
0.00000
0.01920
0.00600
0.00460
-0.00200
0.01200
0.01160
0.00400
-0.01330
0.00160
-0.01840
0.00000
0.00000
0.00000
0.00000
0.00280
0.00000
0.00000
0.00000
0.00280
-0.00160
0.00000
0.00000
-0.01400
0.00000
0.00000
-0.78680
0.00000
0.00000
-0.07000
0.02840
-0.11720
-0.18140
-0.53820
-0.63180
-0.02840
0.00250
0.00000
-0.00400
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00400
0.00000
0.00000
7,296.30
6,074.64
553.09
339.09
106.20
606.10
8,502.12
3,620.52
224.72
584.10
298.32
540.65
6,305.40
2,099.93
1,166.34
225.14
615.75
1,812.40
126,707.03
504,496.69
2,160.75
1,793.76
2,661.92
6,609.60
144.53
510.85
63.59
1.30
1,071.20
13,728.96
8,877.60
4,609.04
1,696.53
5,186.19
2,983.09
508.40
842.05
4,067.64
271.95
6,841.20
1,469.29
9.89
2,463.35
4,194.96
32,627.10
37,288.13
16,914.15
55,932.14
30,428.86
39,577.57
311.18
0.81
38,682.39
33,000.00
16,500.00
23,130.00
12,505.00
8,800.00
400.80
4,953.31
348.00
127.25
255,370.26
505.86
475.79
1,183.81
407.01
50,878.63
12,970.21
2,700.00
5,500.00
12,269.09
0.00000
0.00000
0.00500
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.03000
-0.10800
-0.01000
0.00600
-0.00360
0.01000
0.00790
-0.00720
0.00000
0.00000
0.00000
0.00000
-0.00600
0.00400
0.00040
0.00460
0.01480
0.00000
-0.00700
-0.02400
0.00000
0.00000
0.00000
0.00000
0.08560
-0.06000
-0.09580
-0.00620
0.00280
-0.00400
-0.02000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.06800
-0.18160
0.00200
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00500
0.70000
-0.00400
0.03520
0.11200
-0.06650
-0.00200
-0.00300
-0.00360
0.00000
0.00000
0.00000
0.08200
38,682.39
16,923.60
1,853.76
5,149.08
3,593.26
15,413.72
25,337.26
20,947.11
5,439.88
17,796.66
19,703.29
27,966.18
18,305.04
18,983.02
12,711.90
12,118.59
31,694.97
13,050.84
10,169.48
40.44
6,881.53
13,498.60
9,487.13
35,626.85
4,336.42
873.18
186.34
11,987.00
4,954.91
846.20
4,349.76
237.10
47,690.87
273.42
4,216.42
32,861.39
146,156.22
2,898.00
1,373.04
4,445.66
7,837.68
1,260.00
8,409.89
69,245.88
21,309.48
5,224.41
916.00
6,297.50
1,969.93
11,914.02
1,511.79
747.70
4,665.60
746.40
5,410.92
7,700.00
29,700.00
14,300.00
3,300.00
5,506.17
3,199.45
120,631.14
4,110.33
4,110.33
7,156.00
9,432.75
7,805.10
6,255.49
1,017.00
976.32
225.00
358.93
232.41
-0.10520
-0.07600
-0.00160
-0.00440
0.01020
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
-0.00270
-0.03050
-0.00140
0.00140
-0.00280
0.00400
0.00000
0.00000
0.00190
-0.00640
-0.00100
0.01000
-0.01660
-0.33830
0.01170
0.00460
-0.09800
-0.01270
0.00000
0.00000
0.07800
0.00000
0.00000
0.00280
0.07240
0.00000
0.00400
0.00000
0.00000
-0.04900
-0.08480
-0.10000
-0.01840
-0.29000
-0.72000
0.07820
0.00000
0.00000
0.00000
0.00000
0.00420
0.06000
0.00000
-0.04200
-0.04200
0.00000
0.00000
0.06000
-0.06300
0.00000
0.00000
0.00000
0.00000
0.00000
5,741.74
1,373.19
1,996.58
972.28
159.00
500.56
251.42
336.00
792.99
209.55
157.53
239.24
453.90
1,842.03
1,510.38
790.02
7,307.85
5,160.43
106.00
355.50
533.40
286.20
1,759.41
1,328.88
793.80
585.90
94.50
103.88
273.48
542.50
3,859.59
11,440.12
108.68
197.36
152.02
234.93
1,793.88
1,030.59
2,110.81
178.18
1,143.75
1,281.24
24,049.74
8,302.50
7,421.56
30,573.13
20,338.96
12,000.00
210,304.56
25,893.11
762.52
1,864.39
1,118.70
21,627.10
2.25
1,398.32
512.60
310.75
1,402.17
699.05
277.86
1,923.84
14,000.00
3,963,375.53
-0.03250
-0.00200
-0.00500
0.00000
0.00000
0.00000
-0.00500
0.00000
0.00000
0.00000
0.00000
-0.00260
0.00000
0.01000
0.01000
0.01000
0.00000
0.01000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
-0.00350
-0.01970
0.00040
0.00500
0.00200
0.00100
0.00300
0.00000
0.00000
-0.01500
0.00000
0.00000
0.00000
-0.01480
0.00000
0.05250
0.00000
0.00000
0.00000
0.00000
0.00000
-0.03150
0.00000
0.00000
0.00000
0.00100
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
0.00000
-3.47490
1,401.30
98.02
2,830.75
1,939.63
65,414.54
3,328.16
0.00000
0.04000
-0.00400
-0.47040
0.00000
-0.21680
-0.01000
30,573.13
12,912.90
42,043.50
46,025.60
37,518.80
8,673.00
33,769.80
1,850.71
1,306.38
2,148.72
4,859.70
4,517.80
3,622.77
393.90
274,655.98
-0.01920
-0.34000
-0.42000
0.04000
-0.03000
0.04000
0.03500
0.02000
-0.01000
0.00000
0.00520
0.01200
0.00000
-1.32820
82,461.35
0.00000
-526.80000
6,473,579.94
-531.68090
0.00
Obra:
Localizacion:
CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA,
CHUSPIRCCA Y PUMARARCCO
1- DATOS GENERALES
A- POR PESO
MATERIALES
CEMENTO
FIERRO, CLAV. ETC
MADERA
LADRILLO KINKON
CALAMINA
YESO DE 28KG
TEJA ANDINA
EXPLOSIVOS
OTROS
UNIDAD
BL.
KG
P2
UND
M2
UND
UND
KG
KG
AFECTO IGV
1,389.00
293.00
598.15
1,656.00
0.00
25.00
0.00
0.00
1,500.00
PESO.UNIT.
42.50
1.00
1.50
4.50
14.00
3.00
2.95
1.00
1.00
PESO.TOTAL
59,032.50
293.00
897.23
7,452.00
0.00
75.00
0.00
0.00
1,500.00
PESO TOTAL
69,249.73
B- POR VOLUMEN
EN AGREGADOS Y MADERA
DESCRIPC.
ARENA
PIEDRA
HORMIGN
MADERA
GRAVA
MAT. ZARANDEAD
UNIDAD
M3
M3
M3
P2
M3
M3
AFECTO IGV
0.00
0.00
0.00
0.00
0.00
0.00
SIN IGV
0.00
0.00
0.00 NOTA:
0.00 LOS AGREGADOS SERAN PUESTO EN PIE DE OBRA
0.00
0.00
VOLUMEN TOTAL
CAPACIDAD DEL CAMION (M3)
NUMERO DE VIAJES
REDONDEO
EN TUBERIA
UNIDAD DE (2.20 M. x 3.00 M.) DE CARROCERIA, CON H= 2.00 M.
CAPACIDAD DEL CAMION EN TUBOS / VIAJE
ML
No de tubos
Tub, 1"
3,360.00
U
Tub,1 1/2"
1,690.00
U
0.00
Tub 2:"
994.00
U
Tub, 3"
470.00
U
0.00
Tub 4":
259.00
U
0.00
Tub 4:" UF-PVC
110.00
U
0.00
Tub 6:" UF-PVC
65.00
U
0.00
Tub 8" UF-PVC
160.00
U
0.00
Tub 10" U-PVC
80.00
U
0.00
0.00
Tub 6'; CSN
160.00
U
Tub 8'; CSN
80.00
U
NUMERO TOTAL DE VIAJES
REDONDEO
TUBERIA EN VOLUMEN
No VIAJES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2- FLETE TERRESTRE
UNIDAD DE TRANSPORTE
UNIDAD QUE NO DA COMPROBANTE
4.50 CAPACIDAD DEL CAMION ( M3 )
308.85 COSTO POR VIAJE S/.
7,000.00 CAPACIDAD DEL CAMION (KG)
0.04
4.50
261.74
7,000.00
0.04
AFECTO IGV
SIN IGV
3,055.39
AGREGADOS
0.00
TUBERIA
COSTO FLETE TERRESTRE
3,055.39
2,589.31
3- FLETE FLUVIAL
UNIDAD DE TRANSPORTE QUE DA COMPROBANTE
UNIDAD DE TRANSPORTE QUE NO DA COMPROB.
CAPACIDAD DEL BOTE EN PESO
(KG)
CAPACIDAD DEL BOTE EN VOLUMEN (M3)
COSTO POR VIAJE
COSTO POR PESO
AFECTO IGV
SIN IGV
AGREGADOS
TUBERIA
COSTO FLETE FLUVIAL
4- FLETE EN ACEMILA
La tubera ser transportada por peones
Costos de transporte por viaje
Acemila S/.
Peon S/.
Cantidad
Unidades de
Carga
Capacidad de
Carga
Nmero de
Flete no
Afecto a IGV
Viajes
AFECTO IGV
3,055.39
SIN IGV
2,589.31
FLETE TOTAL:
25,893.11
FLETE TERRESTRE
FLETE FLUVIAL
FLETE EN ACEMILA
FLETES TOTALES S/.
AFECTO IGV
30,553.87
SIN IGV
25,893.11
30,553.87
25,893.11
Obra:
Localizacion:
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES
DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO,
TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA,
CHUSPIRCCA Y PUMARARCCO
1- DATOS GENERALES
A- POR PESO
MATERIALES
CEMENTO
FIERRO, CLAV. ETC
MADERA
LADRILLO KINKON
CALAMINA
YESO DE 28KG
TEJA ANDINA
EXPLOSIVOS
OTROS
UNIDAD
BL.
KG
P2
UND
M2
UND
UND
KG
KG
AFECTO IGV
1,389.00
93.00
1,098.15
0.00
0.00
25.00
0.00
0.00
5,600.00
PESO.UNIT.
42.50
1.00
1.50
4.50
14.00
3.00
2.95
1.00
1.00
PESO.TOTAL
59,032.50
93.00
1,647.23
0.00
0.00
75.00
0.00
0.00
5,600.00
PESO TOTAL
66,447.73
B- POR VOLUMEN
EN AGREGADOS Y MADERA
DESCRIPC.
ARENA
PIEDRA
HORMIGN
MADERA
GRAVA
MAT. ZARANDEAD
UNIDAD
M3
M3
M3
P2
M3
M3
AFECTO IGV
0.00
0.00
0.00
0.00
0.00
0.00
SIN IGV
0.00
0.00
0.00 NOTA:
0.00 LOS AGREGADOS SERAN PUESTO EN PIE DE OBRA
0.00
0.00
VOLUMEN TOTAL
CAPACIDAD DEL CAMION (M3)
NUMERO DE VIAJES
REDONDEO
EN TUBERIA
UNIDAD DE (2.20 M. x 3.00 M.) DE CARROCERIA, CON H= 2.00 M.
CAPACIDAD DEL CAMION EN TUBOS / VIAJE
ML
No de tubos
Tub, 1"
3,360.00
U
0.00
Tub,1 1/2"
1,690.00
U
0.00
Tub 2:"
994.00
U
0.00
Tub, 3"
470.00
U
0.00
Tub 4":
259.00
U
0.00
Tub 4:" UF-PVC
110.00
U
0.00
Tub 6:" UF-PVC
65.00
U
0.00
Tub 8" UF-PVC
160.00
U
0.00
Tub 10" U-PVC
80.00
U
0.00
0.00
Tub 6'; CSN
160.00
U
Tub 8'; CSN
80.00
U
NUMERO TOTAL DE VIAJES
REDONDEO
TUBERIA EN VOLUMEN
No VIAJES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2- FLETE TERRESTRE
UNIDAD DE TRANSPORTE
UNIDAD QUE NO DA COMPROBANTE
4.50 CAPACIDAD DEL CAMION ( M3 )
380.05 COSTO POR VIAJE S/.
7,000.00 CAPACIDAD DEL CAMION (KG)
0.05
4.50
322.08
7,000.00
0.05
AFECTO IGV
SIN IGV
3,607.63
AGREGADOS
TUBERIA
COSTO FLETE TERRESTRE
3,607.63
3,057.31
3- FLETE FLUVIAL
UNIDAD DE TRANSPORTE QUE DA COMPROBANTE
UNIDAD DE TRANSPORTE QUE NO DA COMPROB.
CAPACIDAD DEL BOTE EN PESO
(KG)
CAPACIDAD DEL BOTE EN VOLUMEN (M3)
COSTO POR VIAJE
COSTO POR PESO
AFECTO IGV
SIN IGV
AGREGADOS
TUBERIA
COSTO FLETE FLUVIAL
4- FLETE EN ACEMILA
La tubera ser transportada por peones
Costos de transporte por viaje
Acemila S/.
Peon S/.
Cantidad
Unidades de
Carga
Capacidad de
Carga
Nmero de
Flete no
Afecto a IGV
Viajes
COSTO TOTAL . S/ .
AFECTO IGV
SIN IGV
3,607.63
3,057.31
FLETE TOTAL:
30,573.13
FLETE TERRESTRE
FLETE FLUVIAL
FLETE EN ACEMILA
FLETES TOTALES S/.
AFECTO IGV
36,076.29
SIN IGV
30,573.13
36,076.29
30,573.13
Obra:
Localizacion:
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES
DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO,
TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA,
CHUSPIRCCA Y PUMARARCCO
1- DATOS GENERALES
A- POR PESO
MATERIALES
CEMENTO
FIERRO, CLAV. ETC
MADERA
LADRILLO KINKON
CALAMINA
YESO DE 28KG
TEJA ANDINA
EXPLOSIVOS
UNIDAD
BL.
KG
P2
UND
M2
UND
UND
KG
AFECTO IGV
21,691.06
122,556.10
134,966.60
260,594.81
1,195.28
7,889.13
0.00
7,639.99
PESO.UNIT.
42.50
1.00
1.50
4.50
14.00
3.00
2.95
1.00
PESO TOTAL
PESO.TOTAL
921,869.88
122,556.10
202,449.90
1,172,676.65
16,733.92
23,667.39
0.00
7,639.99
2,467,593.83
B- POR VOLUMEN
EN AGREGADOS Y MADERA
DESCRIPC.
ARENA
PIEDRA
HORMIGN
MADERA
GRAVA
MAT. ZARANDEAD
UNIDAD
M3
M3
M3
P2
M3
M3
AFECTO IGV
0.00
0.00
0.00
0.00
0.00
0.00
SIN IGV
0.00
0.00
0.00 NOTA:
0.00 LOS AGREGADOS SERAN PUESTO EN PIE DE OBRA
0.00
0.00
VOLUMEN TOTAL
CAPACIDAD DEL CAMION (M3)
NUMERO DE VIAJES
REDONDEO
EN TUBERIA
UNIDAD DE (2.20 M. x 3.00 M.) DE CARROCERIA, CON H= 2.00 M.
CAPACIDAD DEL CAMION EN TUBOS / VIAJE
ML
No de tubos
Tub, 1"
3,360.00
U
2,302.56
Tub,1 1/2"
1,690.00
U
0.00
Tub 2:"
994.00
U
266.00
Tub, 3"
470.00
U
1,328.70
Tub 4":
259.00
U
938.26
Tub 4:" UF-PVC
110.00
U
312.06
Tub 6:" UF-PVC
65.00
U
0.00
Tub 8" UF-PVC
160.00
U
0.00
Tub 10" U-PVC
80.00
U
0.00
0.00
Tub 6'; CSN
160.00
U
Tub 8'; CSN
80.00
U
NUMERO TOTAL DE VIAJES
REDONDEO
TUBERIA EN VOLUMEN
No VIAJES
460.51
0.00
53.20
265.74
156.38
62.41
0.00
0.00
0.14
0.00
0.05
0.57
0.60
0.57
0.00
0.00
0.00
1.93
2.00
26
2- FLETE TERRESTRE
UNIDAD DE TRANSPORTE
UNIDAD QUE NO DA COMPROBANTE
4.50 CAPACIDAD DEL CAMION ( M3 )
700.00 COSTO POR VIAJE S/.
7,000.00 CAPACIDAD DEL CAMION (KG)
0.10
4.50
593.22
7,000.00
0.08
AFECTO IGV
246,759.38
SIN IGV
AGREGADOS
TUBERIA
COSTO FLETE TERRESTRE
1,400.00
248,159.38
210,304.56
3- FLETE FLUVIAL
UNIDAD DE TRANSPORTE QUE DA COMPROBANTE
UNIDAD DE TRANSPORTE QUE NO DA COMPROB.
CAPACIDAD DEL BOTE EN PESO
(KG)
CAPACIDAD DEL BOTE EN VOLUMEN (M3)
COSTO POR VIAJE
COSTO POR PESO
AFECTO IGV
SIN IGV
AGREGADOS
TUBERIA
COSTO FLETE FLUVIAL
4- FLETE EN ACEMILA
La tubera ser transportada por peones
Costos de transporte por viaje
Acemila S/.
Peon S/.
Cantidad
Unidades de
Carga
Capacidad de
Carga
Nmero de
Flete no
Afecto a IGV
Viajes
FLETE TERRESTRE
FLETE FLUVIAL
FLETE EN ACEMILA
FLETES TOTALES S/.
AFECTO IGV
248,159.38
SIN IGV
210,304.56
248,159.38
210,304.56
FLETE TOTAL:
210,304.56
PROYECTO:
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES DE CCERABAMBA,
CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL
DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
PROPIETARIO:
Localizacion:
CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO
CANTIDAD
TRASPORTADOS EN
PLATAFORMA (TN)
PESO UNIT.(TN)
1.00
20.50
20.50
2
3
TOTAL S/.
NUMERO DE VIAJES =
NUMERO DE VIAJES =
N
1
DESCRIPCION
CCERABAMBA, NUEVA FLORIDA, HUACANE, CCERABAMBA
ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO,
TACMARA, CHUSPIRCCA Y PUMARARCCO
20.50
20.50
20.00
1.03
2+
TIPO DE CARRETERA
LONGITUD (Km)
VELOCIDAD
ASFALTADO - AFIRMADA
74.00
12.00
TIEMPO
(HORAS)
6.17
6.17
192.33
NUMERO DE VIAJES
2.00
COSTO TOTAL . S/ .
2,372.00
DESCRIPCION
TIPO DE CARRETERA
LONGITUD (Km)
VELOCIDAD
TIEMPO
(HORAS)
VOLQUETE DE 15 M3 (2 UND)
ASFALTADO - AFIRMADA
74.00
20.00
3.70
ASFALTADO - AFIRMADA
74.00
15.00
4.93
3
TIEMPO TOTAL DE MOVILIZACION POR VIAJE
8.63
44.16
3.00
COSTO TOTAL . S/ .
1,144.58
COSTO TOTAL . S/ .
S/. =
38,682.39
3,516.58
OBSERVACIONES
CONSULTORES
Obra:
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS
COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY,
CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE
ANDAHUAYLAS-APURIMAC"
S/
9,759,086.34
COSTO DIRECTO
S/
6,473,579.94
S/
263,332.07
65.11.10
65.11.11
65.11.13
CDIGO
ESPECIFICA DE GASTOS
RETRIBUCIONES COMPLEMENTARIAS
OBLIGACIONES DEL EMPLEADOR
GASTOS VARIABLES Y OCASIONALES
65.11.18
65.11.20
65.11.22
65.11.23
65.11.24
65.11.26
65.11.29
65.11.30
65.11.36
65.11.38
65.11.39
65.11.49
SEGUROS
OTROS SERVICIOS PERSONAS JURDICAS
MATERAILES DE ESCRITORIO
65.11.51
G. GRALES
218,000.00
0.00
0.00
0.00
0.00
0.00
7,750.00
0.00
0.00
0.00
0.00
0.00
0.00
30,855.47
6,726.60
0.00
263,332.07
CONSULTORES
S/.
218,000.00
01 JORNAL
DEL EMPLEADO EVENTUAL
CARGO
ING. RESPONSABLE DEL PROYECTO
ING.CIVIL
ARQUITECTO
ESPECIALISTA AMBIENTAL
ESPECIALISTA SANITARIO
ESPECIALISTA ELECTRICO
ESPECIALISTA EN TOPOGRAFIA
ESPECIALISTA EN DIBUJO
N DE PERSONAS
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
TOTAL
MESES
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
COSTO
SUB TOTAL
20,000.00
40,000.00
17,000.00
34,000.00
15,000.00
30,000.00
15,000.00
30,000.00
8,000.00
16,000.00
8,000.00
16,000.00
5,000.00
10,000.00
4,000.00
16,000.00
192,000.00
N DE PERSONAS
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
TOTAL
MESES
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
COSTO
SUB TOTAL
1,000.00
2,000.00
1,000.00
2,000.00
1,000.00
2,000.00
1,000.00
2,000.00
1,000.00
2,000.00
1,000.00
2,000.00
1,000.00
10,000.00
1,000.00
4,000.00
26,000.00
02 REFRIGERIO Y MOVILIDAD
DEL EMPLEADO EVENTUAL
CARGO
ING. RESPONSABLE DEL PROYECTO
ING.CIVIL
ARQUITECTO
ESPECIALISTA AMBIENTAL
ESPECIALISTA SANITARIO
ESPECIALISTA ELECTRICO
ESPECIALISTA EN TOPOGRAFIA
ESPECIALISTA EN DIBUJO
UND.
GLN
TOTAL
S/.
CANTIDAD
500.00
P.U.
SUB TOTAL
15.50
7,750.00
7,750.00
UND.
MESES
GBL
GBL
GBL
GBL
GBL
GBL
TOTAL
S/.
CANTIDAD
1.00
2.00
1.00
2.00
1.00
1.00
1.00
7,750.00
30,855.47
P.U.
SUB TOTAL
4,500.00
4,500.00
800.00
1,600.00
100.00
100.00
800.00
1,600.00
1,500.00
1,500.00
19,000.00
19,000.00
2,555.47
2,555.47
30,855.47
S/.
6,726.60
1 MATERIALES DE ESCRITORIO
DESCRIPCIN
CD RW
CINTA MASKING X 1/2"
LAPICERO AZUL/NEGRO 033 FABER CAST
LIBRETA DE CAMPO
PAPEL FOTOCOPIA 80 GR A-4
PEGAMENTO EN BARRA
PLUMON INDELEBLE GRUESO DIFER. COL
PORTAMINAS
RESALTADOR
THONER HP LASERJET 1300
IMPRISION DE PANELES FOTOGRAFICAS
OTROS GASTOS
UND.
UND
UND
UND
UND
MLL
UND
UND
UND
UND
UND
GLB
GLB
TOTAL
CANTIDAD
10.00
5.00
12.00
5.00
10.00
5.00
3.00
2.00
2.00
2.00
3.00
1.00
P.U.
1.33
3.00
0.50
20.00
24.50
4.50
3.50
15.00
3.50
280.00
100.00
5,417.31
SUB TOTAL
13.29
15.00
6.00
100.00
245.00
22.50
10.50
30.00
7.00
560.00
300.00
5,417.31
6,726.60
S/.
263,332.07
OBRA
UBICACIN
MODALIDAD
FECHA
:FEBRERO DE 2015
COSTO DIRECTO
S/. 6,473,579.94
SUPERVISION (5%)
S/. 329,165.08
VARIABLES
ITEM
DESCRIPCION
COEF. DE
MONTO
NUMERO DE
PARTICIP.
MENSUAL
MESES
TOTAL
COMPRA DE BASES
1.00
513.57
1.00
01.02.00
VISITA A OBRA
1.00
500.00
1.00
513.57
500.00
01.03.00
FIANZA CONTRATACION (Costo de la Carta de Fiel Cumplimiento 10% del Monto de la supervision )
1.00
32916.51
1.00
32916.51
01.04.00
PROPUESTA ECONOMICA
1.00
500.00
1.00
500.00
1.00
1000.00
3.00
3000.00
S/. 37,430.08
1.00
7000.00
12.00
84000.00
02.01.02
1.00
3600.00
12.00
43200.00
02.01.03
TOPOGRAFO
0.50
2800.00
12.00
16800.00
1440.00
TELEFONO
1.00
120.00
12.00
02.02.02
CORREO ELECTRONICO
1.00
50.00
12.00
600.00
02.02.03
ALQUILER DE CAMIONETA
1.00
6000.00
12.00
72000.00
02.02.04
COMBUSTIBLE
1.00
625.00
12.00
7500.00
3.00
25.00
1.00
75.00
02.04.02
60.00
25.00
2.00
3000.00
02.04.03
Zapatos de Seguridad
60.00
120.00
1.00
7200.00
02.04.04
Chalecos
20.00
150.00
1.00
3000.00
02.04.05
Guante de Cuero
40.00
14.00
1.00
560.00
02.04.06
Pantalon y camison
60.00
80.00
1.00
4800.00
02.04.07
Lentes Protectores
20.00
10.00
1.00
200.00
02.04.08
Colchones
30.00
120.00
1.00
3600.00
02.04.09
Frazadas
90.00
30.00
1.00
2700.00
02.05.00 MATERIALES
02.05.01
1.00
250.00
12.00
3000.00
02.05.02
BOTIQUIN
1.00
150.00
12.00
1800.00
02.05.03
FOTOCOPIAS
1.00
85.00
12.00
1020.00
02.05.04
ARTICULOS DE LIMPIEZA
1.00
60.00
12.00
720.00
02.05.06
PLOTEO DE PLANOS
1.00
300.00
12.00
3600.00
02.05.07
02.05.08
DISEO DE MEZCLA
02.05.09
ROTURA DE BROBETAS
1.00
5000.00
1.00
5000.00
40.00
120.00
1.00
4800.00
160.00
60.00
1.00
9600.00
1.00
310.00
12.00
3720.00
02.05.02
1.00
500.00
12.00
6000.00
02.05.03
Hospedaje
1.00
150.00
12.00
1800.00
###
###
5.08%
OBRA:
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES DE
CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA,
CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
CLIENTE:
REGIN:
MODALIDAD
A.
CARACTERSTICAS
Costo Directo
Gastos Generales (Fijos + Variables 10%)
Utilidad (10.00%)
SUB TOTAL
IGV (18%)
Supervisin (5.00%)
6,473,579.94
647,357.99
647,357.99
7,768,295.92
1,398,293.27
329,165.08
263,332.07
9,759,086.34
Plazo de ejecucin
B.
DISTRITO:
PACOBAMBA
Tiempo
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Costo
Participacin
8,000.00
1.00
6,000.00
1.00
5,000.00
0.50
4,500.00
0.50
5,000.00
0.50
5,000.00
0.50
4,500.00
0.50
4,500.00
0.50
3,000.00
1.00
375,000.00
0.00
Parcial
96,000.00
72,000.00
30,000.00
27,000.00
30,000.00
30,000.00
27,000.00
27,000.00
36,000.00
Total
375,000.00
0.00
0.00
SUB TOTAL
375,000.00
Tiempo
12.00
12.00
12.00
12.00
375,000.00
Costo
Participacin
5,000.00
0.50
8,000.00
0.50
1,200.00
1.00
1,500.00
1.00
Parcial
30,000.00
48,000.00
14,400.00
18,000.00
Total
110,400.00
110,400.00
0.00
0.00
0.00
2,000.00
800.00
500.00
500.00
800.00
500.00
500.00
0.50
0.25
0.25
0.25
0.25
0.25
1.00
12,000.00
2,400.00
1,500.00
1,500.00
2,400.00
1,500.00
6,000.00
27,300.00
c) Varios
Alquiler cede central
Viajes a Obra
tiles de Oficina y Dibujo
Telfono y telefax
Computadora e Impresora
Fotocopiadora de Planos y Otros
Seguros y Plizas
12.00
12.00
12.00
12.00
12.00
12.00
12.00
SUB TOTAL
137,700.00
Tiempo
3.00
137,700.00
Costo
Participacin
1,833,317.84
0.003
Parcial
16,499.86
Total
16,499.86
3.00
3,666,635.68
0.003
32,999.72
32,999.72
15.00
916,658.92
0.003
41,249.65
41,249.65
0.10
SUB TOTAL 3.01
3.02.
a) Varios
90,749.23
Tributos
9,759,086.34
0.001
SUB TOTAL 3.02
9759.09
9,759.09
9,759.09
100,508.32
S/.
S/.
375,000.00
137,700.00
S/.
S/.
100,508.32
613,208.32
TOTAL
C.
Unidad
Cantidad
Glb.
Glb.
Glb.
Glb.
Glb.
1.00
1.00
1.00
1.00
1.00
Glb.
Glb.
Glb.
Glb.
Glb.
c) Aportaciones obligatorias
Contribucion a Sencico (0.2%)
1.00
1.00
1.00
1.00
1.00
Glb.
Costo
1,000.00
800.00
500.00
250.00
4,231.50
SUB TOTAL a)
1,000.00
800.00
500.00
250.00
4,231.50
600.00
1,750.00
1,200.00
2,500.00
1,800.00
SUB TOTAL b)
600.00
1,750.00
1,200.00
2,500.00
1,800.00
19,518.17
19,518.17
1.00
D.
S/.
S/.
7,850.00
c) Aportaciones obligatorias
S/.
19,518.17
TOTAL
S/.
34,149.67
6,781.50
MONTO
613,208.32
PORCENTAJE
94.72 %
RESMEN GENERAL
INCIDENCIA DE GASTOS GENERALES
VARIABLES
Parcial
FIJOS
34,149.67
5.28 %
TOTAL
647,357.99
100.00 %
Total
6,781.50
6,781.50
7,850.00
7,850.00
19,518.17
PROYECTO:
Localizacion:
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE
LAS COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO,
PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE
PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
ITEM
SUB PRESUPUESTO
A
B
COSTO DIRECTO
GASTO GENERALES (10%)
UTILIDAD (10%)
D
E
SUB TOTAL
F
G
TOTAL OBRA
EXPEDIENTE TECNICO 4%
MONTO (S/.)
SUMA=01-06
A+B+C
IGV (18%)
D+E
SUPERVISION (5%)
(F+G+H)
==========================
S/.
6,473,579.94
S/.
647,357.99
S/.
0.01
S/.
647,357.99
==========================
S/.
7,768,295.92
S/.
1,398,293.27
==========================
S/.
9,166,589.19
S/.
329,165.08
S/.
263,332.07
S/.
9,759,086.34
PROYECTO:
Localizacion:
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE
LAS COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO,
PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE
PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
ITEM
SUB PRESUPUESTO
MONTO (S/.)
01.00.00
S/.
4,226,434.65
02.00.00
03.00.00
04.00.00
S/.
S/.
S/.
1,248,287.37
88,957.23
193,204.87
05.00.00
06.00.00
S/.
S/.
126,904.72
419,356.09
07.00.00
08.00.00
A
B
COSTO DIRECTO
GASTO GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
IGV (18%)
F
G
H
TOTAL OBRA
SUMA=01-06
A+B+C
D+E
SUPERVISION (5%)
EXPEDIENTE TECNICO 4%
S/.
93,935.00
S/.
76,500.00
==========================
S/.
6,473,579.94
S/.
647,357.99
S/.
0.01
S/.
647,357.99
==========================
S/.
7,768,295.92
S/.
1,398,293.27
==========================
S/.
9,166,589.19
S/.
329,165.08
S/.
263,332.07
S/.
9,759,086.34
2,153,087.08
3,963,375.53
357,117.33
6,473,579.94
(F+G+H)
PROYECT "MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
PROPIET: MUNICIPALIDAD DISTRITAL DE PACOBAMBA
COD
PAR
DESCRIPCIN DE
PARTIDA
PRESUP.
S/.
S/.
CONSTRUCCIONES PROVISIONALES
01.02.00
TRABAJOS PRELIMINARES
52,752.51
13,188.13
25.00%
25.00%
25.00%
25.00%
175,812.88
12,558.06
12,558.06
12,558.06
12,558.06
7.14%
7.14%
03.00.00
CONCRETO SIMPLE
04.00.00
CONCRETO ARMADO
05.00.00
1S
MARZO - 2015,
2S
3S
4S
1S
12,558.06
12,558.06
ABRIL - 2015,
2S
3S
4S
1S
12,558.06
12,558.06
MAYO - 2015,
2S
3S
4S
1S
14,136.66
14,136.66
JUNIO - 2015,
2S
3S
282,733.23
14,136.66
14,136.66
JULIO - 2015,
2S
3S
1S
9,003.38
9,003.38
AGOSTO - 2015,
2S
3S
4S
1S
27,895.34
27,895.34
13,188.13
13,188.13
1S
27,895.34
27,895.34
12,558.06
12,558.06
12,558.06
12,558.06
12,558.06
1S
NOVIEMBRE - 2015,
2S
3S
4S
1S
11,932.69
11,932.69
4.76%
4.76%
11,515.36
11,515.36
7.14%
7.14%
7.14%
7.14%
7.14%
7.14%
7.14%
7.14%
7.14%
7.14%
7.14%
7.14%
14,136.66
14,136.66
14,136.66
14,136.66
14,136.66
14,136.66
14,136.66
14,136.66
14,136.66
14,136.66
14,136.66
14,136.66
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
14,136.66
14,136.66
14,136.66
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
9,003.38
9,003.38
9,003.38
9,003.38
9,003.38
9,003.38
9,003.38
9,003.38
9,003.38
9,003.38
9,003.38
9,003.38
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
781,069.46
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
447,835.64
207,813.35
9,003.38
9,003.38
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
27,895.34
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
3.57%
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
22,391.78
5.00%
5.00%
5.00%
5.00%
11,932.69
11,932.69
11,932.69
11,932.69
4.76%
4.76%
11,515.36
11,515.36
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
11,545.19
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
REVOQUES Y ENLUCIDOS
250,586.48
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
5.56%
11,932.69
11,932.69
11,932.69
11,932.69
11,932.69
11,932.69
11,932.69
11,932.69
11,932.69
11,932.69
11,932.69
4.76%
4.76%
4.76%
4.76%
4.76%
4.76%
4.76%
4.76%
11,515.36
11,515.36
11,932.69
11,932.69
S/.
CIELORASOS
184,245.77
11,515.36
4.76%
11,515.36
4.76%
11,515.36
4.76%
11,515.36
4.76%
11,515.36
4.76%
11,515.36
4.76%
11,515.36
4.76%
4.76%
PISOS Y PAVIMENTOS
6.25%
463,847.71
11,515.36
11,515.36
CONTRAZOCALOS Y ZOCALOS
6.25%
22,087.99
22,087.99
22,087.99
22,087.99
22,087.99
22,087.99
22,087.99
4.76%
4.76%
4.76%
4.76%
4.76%
4.76%
4.76%
6.25%
22,087.99
6.25%
6.25%
22,087.99
22,087.99
4.76%
4.76%
72,873.98
6.25%
22,087.99
6.25%
22,087.99
6.25%
6.25%
22,087.99
22,087.99
6.25%
22,087.99
6.25%
22,087.99
6.25%
6.25%
22,087.99
22,087.99
6.25%
22,087.99
4.76%
4.76%
6,072.83
6,072.83
8.33%
8.33%
156,745.09
4.76%
6,072.83
8.33%
13,062.09
S/.
CERRAJERIA
4.76%
4.76%
4.76%
6,072.83
6,072.83
6,072.83
4.76%
6,072.83
4.76%
4.76%
6,072.83
6,072.83
8.33%
8.33%
8.33%
13,062.09
13,062.09
13,062.09
8.33%
8.33%
8.33%
8.33%
13,062.09
8.33%
8.33%
13,062.09
13,062.09
8.33%
8.33%
8.33%
8.33%
29,707.03
4,951.17
4.76%
6,072.83
49,302.03
8,217.00
16.67%
PINTURA
16.67%
142,796.11
8.33%
13,062.09
OBRAS VARIAS
8.33%
4,951.17
16.67%
8,217.00
11,899.68
11,899.68
11,899.68
8.33%
8.33%
8.33%
11,899.68
11,899.68
11,899.68
8.33%
8.33%
16.67%
11,899.68
8.33%
8.33%
86,751.50
S/.
8.33%
4,951.17
4,951.17
4,951.17
4,951.17
13,062.09
16.67%
8,217.00
16.67%
16.67%
16.67%
8,217.00
8,217.00
8,217.00
16.67%
11,899.68
16.67%
16.67%
16.67%
11,899.68
11,899.68
11,899.68
8.33%
8.33%
8.33%
8.33%
14,458.58
14,458.58
14,458.58
16.67%
16.67%
16.67%
53,788.20
8,964.70
8,964.70
16.67%
0.00%
8,964.70
8,964.70
8,964.70
8,964.70
0.00%
0.00%
0.00%
S/.
71,927.32
17,981.83
17,981.83
17,981.83
25.00%
25.00%
0.00%
17,981.83
A
%
S/.
25.00%
48,126.90
25.00%
6,015.86
6,015.86
6,015.86
6,015.86
6,015.86
6,015.86
6,015.86
6,015.86
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
A
%
S/.
#REF!
118,856.92
8,489.78
8,489.78
8,489.78
8,489.78
7.14%
7.14%
7.14%
8,489.78
8,489.78
8,489.78
8,489.78
8,489.78
8,489.78
8,489.78
7.14%
7.14%
7.14%
7.14%
7.14%
7.14%
8,489.78
7.14%
8,277.87
8,277.87
8,277.87
8,277.87
8,277.87
8,277.87
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
A
%
S/.
7.14%
66,222.96
7.14%
A
%
S/.
84,381.11
5,273.82
5,273.82
5,273.82
5,273.82
5,273.82
5,273.82
5,273.82
5,273.82
6.25%
6.25%
6.25%
6.25%
6.25%
6.25%
6.25%
6.25%
5,273.82
5,273.82
5,273.82
5,273.82
5,273.82
5,273.82
5,273.82
6.25%
6.25%
6.25%
6.25%
6.25%
6.25%
6.25%
5,273.82
A
%
S/.
236,197.67
6.25%
39,366.28
39,366.28
39,366.28
39,366.28
39,366.28
39,366.28
16.67%
16.67%
16.67%
16.67%
16.67%
16.67%
A
%
8.33%
16.67%
FLETE TERRESTRE
8.33%
173,842.41
22.00.00
13,062.09
8.33%
8.33%
13,062.09
14,458.58
21.00.00
8.33%
13,062.09
A
%
S/.
4.76%
6,072.83
A
%
S/.
20.00.00
4.76%
6,072.83
A
%
S/.
19.00.00
6.25%
22,087.99
A
%
6.25%
22,087.99
A
%
S/.
18.00.00
4.76%
11,515.36
A
%
S/.
11,932.69
A
%
S/.
17.00.00
11,932.69
A
%
16.00.00
ENERO - 201
2S
A
%
15.00.00
1S
1,644,669.05
S/.
14.00.00
4S
14,136.66
9,003.38
S/.
13.00.00
DICIEMBRE - 2015,
2S
3S
ARQUITECTURA
12.00.00
4S
12,558.06
5.00%
11.00.00
OCTUBRE - 2015,
2S
3S
S/.
10.00.00
4S
13,188.13
9,003.38
09.00.00
SETIEMBRE - 2015,
2S
3S
S/.
08.00.00
4S
162,060.82
07.00.00
1S
S/.
06.00.00
4S
S/.
MOVIMIENTO DE TIERRAS
4S
S/.
02.00.00
FEBRERO - 2015,
2S
3S
4,226,434.65
01.01.00
1S
1,248,287.37
PROYECT "MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
PROPIET: MUNICIPALIDAD DISTRITAL DE PACOBAMBA
COD
PAR
DESCRIPCIN DE
PARTIDA
PRESUP.
S/.
S/.
01.00.00
TRABAJOS PRELIMINARES
1S
FEBRERO - 2015,
2S
3S
S/.
MOVIMIENTO DE TIERRAS
7,691.94
79,683.46
26,561.15
26,561.15
33.33%
33.33%
33.33%
22,763.82
22,763.82
12.50%
12.50%
182,110.59
22,763.82
12.50%
S/.
MUROS Y TABIQUES DE ALBAILERIA
06.00.00
REVOQUES Y ENLUCIDOS
07.00.00
CONTRAZOCALOS Y ZOCALOS
08.00.00
09.00.00
PINTURA
22,763.82
22,763.82
22,763.82
22,763.82
12.50%
12.50%
12.50%
12.50%
12.50%
63,272.83
63,272.83
63,272.83
63,272.83
9.09%
9.09%
9.09%
11,336.82
11,336.82
10.00%
10.00%
696,001.10
113,368.23
%
90,232.52
06.00.00
07.00.00
CERRAJERIA
08.00.00
PINTURA
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
11,279.06
11,279.06
11,279.06
11,279.06
11,279.06
11,279.06
11,279.06
11,279.06
12.50%
12.50%
12.50%
12.50%
12.50%
12.50%
50%
50%
17,138.36
17,138.36
50.00%
27,941.37
36.61
4S
1S
50.00%
13,970.68
13,970.68
50.00%
50.00%
36.61
100.00%
869.46
1,688.33
434.73
434.73
50.00%
50.00%
844.17
844.17
25,237.90
50.00%
50.00%
6,309.47
6,309.47
6,309.47
25.00%
25.00%
25.00%
6,309.47
A
%
5,761.02
25.00%
2,880.51
2,880.51
50.00%
50.00%
A
%
S/.
53,216.42
26,608.21
26,608.21
50.00%
50.00%
A
%
S/.
899.25
899.25
A
%
S/.
100.00%
1,248.24
1,248.24
A
%
100.00%
193,204.87
S/.
5,168.80
2,584.40
2,584.40
A
%
S/.
50.00%
17,510.33
50.00%
5,836.78
5,836.78
33.33%
33.33%
5,836.78
A
%
S/.
PISOS Y PAVIMENTOS
11,336.82
AGOSTO - 2015,
2S
3S
S/.
03.00.00
11,336.82
34,276.72
MOVIMIENTO DE TIERRAS
9.09%
11,336.82
1S
S/.
02.00.00
11,336.82
12.50%
OBRAS PRELIMINARES
11,336.82
4S
S/.
01.00.00
11,336.82
63,272.83
9.09%
8,490.72
%
S/.
REVOQUES Y ENLUCIDOS
11,336.82
63,272.83
9.09%
JULIO - 2015,
2S
3S
88,957.23
S/.
05.00.00
11,336.82
63,272.83
1S
CONCRETO ARMADO
9.09%
12.50%
04.00.00
9.09%
8,490.72
CONCRETO SIMPLE
63,272.83
9.09%
4S
S/.
03.00.00
63,272.83
9.09%
JUNIO - 2015,
2S
3S
22,763.82
16,981.45
MOVIMIENTO DE TIERRAS
63,272.83
9.09%
1S
S/.
02.00.00
63,272.83
4S
S/.
TRABAJOS PRELIMINARES
1S
S/.
01.00.00
MAYO - 2015,
2S
3S
4S
A
%
05.00.00
1S
S/.
CONCRETO ARMADO
ABRIL - 2015,
2S
3S
4S
100%
04.00.00
MARZO - 2015,
2S
3S
S/.
CONCRETO SIMPLE
26,561.15
7,691.94
03.00.00
1S
A
%
02.00.00
4S
102,125.64
33.33%
34,041.88
34,041.88
34,041.88
33.33%
33.33%
33.33%
A
%
S/.
4,409.20
4,409.20
SETIEMBRE - 2015,
2S
3S
4S
1S
OCTUBRE - 2015,
2S
3S
4S
1S
NOVIEMBRE - 2015,
2S
3S
4S
1S
DICIEMBRE - 2015,
2S
3S
4S
1S
ENERO - 201
2S
PROYECT "MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
PROPIET: MUNICIPALIDAD DISTRITAL DE PACOBAMBA
COD
PAR
04.00.00
DESCRIPCIN DE
PARTIDA
PRESUP.
S/.
JUNTAS ASFALTICAS
1S
FEBRERO - 2015,
2S
3S
4S
1S
MARZO - 2015,
2S
3S
VARIOS
PINTURA
14,344.06
50.00%
4,729.66
S/.
78,342.24
15,668.45
15,668.45
15,668.45
15,668.45
20.00%
20.00%
20.00%
20.00%
4S
1S
SETIEMBRE - 2015,
2S
3S
4S
1S
OCTUBRE - 2015,
2S
3S
4S
1S
NOVIEMBRE - 2015,
2S
3S
4S
1S
DICIEMBRE - 2015,
2S
3S
4S
1S
ENERO - 201
2S
14,344.06
50.00%
15,668.45
19,853.35
19,853.35
50.00%
50.00%
840.60
840.60
100.00%
8,015.17
8,015.17
A
%
100.00%
419,356.09
#REF!
S/.
PLACA RECORDATORIA
AGOSTO - 2015,
2S
3S
20.00%
39,706.71
01.03.00
1S
S/.
4S
S/.
01.02.00
JULIO - 2015,
2S
3S
100.00%
1S
POZO DE PERCOLACION
01.01.00
4S
30,573.13
INSTALACIONES SANITARIAS
JUNIO - 2015,
2S
3S
126,904.72
S/.
04.00.00
1S
TANQUE SEPTICO
4S
100.00%
30,573.13
03.00.00
MAYO - 2015,
2S
3S
02.00.00
1S
4,729.66
%
S/.
01.00.00
4S
S/.
07.00.00
ABRIL - 2015,
2S
3S
10.00%
28,688.11
06.00.00
1S
A
%
S/.
05.00.00
4S
299,525.72
74,881.43
74,881.43
25.00%
25.00%
A
%
S/.
117,033.84
23,406.77
23,406.77
23,406.77
23,406.77
23,406.77
20.00%
20.00%
20.00%
20.00%
20.00%
A
%
S/.
2,796.53
A
%
S/.
01.00.00
01.00.00
PLAN DE CAPACITACION
93,935.00
7,827.92
7,827.92
7,827.92
7,827.92
7,827.92
7,827.92
7,827.92
7,827.92
7,827.92
8.33%
8.33%
8.33%
8.33%
8.33%
8.33%
8.33%
8.33%
8.33%
7,827.92
7,827.92
7,827.92
8.33%
8.33%
8.33%
38,250.00
38,250.00
A
%
S/.
76,500.00
A
%
50.00%
67,696.87
COSTO DIRECTO
6,473,579.94
67.2%
647,357.99
#REF!
72,568.41
95,641.18
144,754.93
125,730.03
106,996.79
167,847.03
171,010.43
200,333.19
180,073.90
172,245.98
149,482.16
167,463.98
175,291.90
154,905.92
180,535.00
239,196.34
96,103.58
97,106.19
97,106.19
102,571.50
110,399.42
88,434.84
125,336.03
152,376.97
144,566.31
127,735.01
102,026.05
122,855.10
129,434.78
121,606.86
160,973.14
122,405.87
130,233.79
123,447.86
158,754.30
169,108.96
138,686.88
108,467.18
50.00%
108,467.18
184,122.74
114,334.38
120,965.04
120,965.04
144,237.61
152,065.52
380,661.39
571,584.29
702,135.22
678,196.81
529,512.31
426,741.79
526,704.34
534,869.87
534,841.83
524,730.21
540,387.21
5.88%
8.83%
10.85%
10.48%
8.18%
6.59%
8.14%
8.26%
8.26%
8.11%
8.35%
8.08%
38,066.14
57,158.43
70,213.52
67,819.68
52,951.23
42,674.18
52,670.43
53,486.99
53,484.18
52,473.02
54,038.72
523,214.66
52,321.47
647,357.99
38,066.14
57,158.43
70,213.52
67,819.68
52,951.23
42,674.18
52,670.43
53,486.99
53,484.18
52,473.02
54,038.72
52,321.47
SUB TOTAL
7,768,295.92
456,793.67
685,901.15
842,562.27
813,836.18
635,414.77
512,090.15
632,045.21
641,843.85
641,810.19
629,676.25
648,464.65
627,857.59
IGV (18%)
1,398,293.27
82,222.86
123,462.21
151,661.21
146,490.51
114,374.66
92,176.23
113,768.14
115,531.89
115,525.83
113,341.73
116,723.64
113,014.37
SUPERVISOR (5%)
EXPEDIENTE TECNICO (4%)
329,165.08
19,355.66
263,332.07
263,332.07
9,759,086.34
821,704.26
29,063.61
35,701.79
34,484.58
26,924.35
21,698.74
26,781.58
27,196.77
27,195.35
26,681.20
27,477.32
26,604.14
838,426.96
1,029,925.27
994,811.27
776,713.79
625,965.11
772,594.92
784,572.52
784,531.37
769,699.18
792,665.60
767,476.10
100.0%
8.42%
8.59%
10.55%
10.19%
7.96%
6.41%
7.92%
8.04%
8.04%
7.89%
8.12%
7.86%
0.00%
8.42%
17.01%
27.56%
37.76%
45.72%
52.13%
60.05%
68.09%
76.13%
84.01%
92.14%
100.00%
ENERO - 2016,
3S
4S
11,899.68
8.33%
14,458.58
16.67%
8,489.78
14,458.58
16.67%
8,489.78
7.14%
7.14%
8,277.87
8,277.87
12.50%
12.50%
ENERO - 2016,
3S
4S
ENERO - 2016,
3S
4S
74,881.43
74,881.43
25.00%
25.00%
2,796.53
100.00%
7,827.92
8.33%
118,007.34
523,214.66
8.08%
52,321.47
52,321.47
627,857.59
113,014.37
26,604.14
767,476.10
7.86%
100.00%
108,904.19
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY,
CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
Cliente
Lugar
CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO
5.88%
8.83%
10.85% 10.48%
8.18%
6.59%
ITEM
DESCRIPCION
0337010001
HERRAMIENTAS MANUALES
0337010003
0337020042
0348110004
0348110005
0348110006
0348900001
0349030001
0349030003
0349040007
0349040024
0349070004
0349100007
0349190001
0349190002
0349900012
0349900013
0349900014
0349900015
0349900016
UND
%MO
hm
m
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
MET.
MES
1
MES
2
MES
3
MES
4
8.14%
8.26%
PERODO DE EJECUCIN
MES
MES
MES
MES
5
6
7
8
8.26%
8.11%
8.35%
8.08%
MES
9
MES
10
MES
11
MES
12
Metrado
TOTAL
Precio
hh
Parcial S/.
1.00
0.06
0.09
0.11
0.10
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.08
1.00
82,461.35
82,461.35
140.13
980.24
23.86
229.00
551.37
605.12
1,754.47
280.29
287.66
170.54
1,156.40
2,251.32
217.73
217.73
268.59
485.97
1,065.52
1,065.52
131.30
8.24
57.64
1.40
13.47
32.42
35.58
103.17
16.48
16.92
10.03
68.00
132.38
12.80
12.80
15.79
28.58
62.66
62.66
7.72
12.37
86.55
2.11
20.22
48.68
53.43
154.91
24.75
25.40
15.06
102.10
198.78
19.22
19.22
23.72
42.91
94.08
94.08
11.59
15.20
106.32
2.59
24.84
59.80
65.63
190.29
30.40
31.20
18.50
125.43
244.18
23.62
23.62
29.13
52.71
115.57
115.57
14.24
14.68
102.69
2.50
23.99
57.76
63.39
183.80
29.36
30.14
17.87
121.15
235.86
22.81
22.81
28.14
50.91
111.63
111.63
13.76
11.46
80.18
1.95
18.73
45.10
49.50
143.51
22.93
23.53
13.95
94.59
184.15
17.81
17.81
21.97
39.75
87.16
87.16
10.74
9.24
64.62
1.57
15.10
36.35
39.89
115.66
18.48
18.96
11.24
76.23
148.41
14.35
14.35
17.71
32.04
70.24
70.24
8.66
11.40
79.75
1.94
18.63
44.86
49.23
142.75
22.80
23.40
13.88
94.09
183.17
17.71
17.71
21.85
39.54
86.69
86.69
10.68
11.58
80.99
1.97
18.92
45.56
50.00
144.96
23.16
23.77
14.09
95.55
186.01
17.99
17.99
22.19
40.15
88.04
88.04
10.85
11.58
80.99
1.97
18.92
45.55
49.99
144.95
23.16
23.77
14.09
95.54
186.00
17.99
17.99
22.19
40.15
88.03
88.03
10.85
11.36
79.46
1.93
18.56
44.69
49.05
142.21
22.72
23.32
13.82
93.73
182.49
17.65
17.65
21.77
39.39
86.37
86.37
10.64
11.70
81.83
1.99
19.12
46.03
50.51
146.46
23.40
24.01
14.24
96.53
187.93
18.18
18.18
22.42
40.57
88.95
88.95
10.96
11.33
79.23
1.93
18.51
44.56
48.91
141.80
22.65
23.25
13.78
93.46
181.96
17.60
17.60
21.71
39.28
86.12
86.12
10.61
140.13
980.24
23.86
229.00
551.37
605.12
1,754.47
280.29
287.66
170.54
1,156.40
2,251.32
217.73
217.73
268.59
485.97
1,065.52
1,065.52
131.30
10.00
0.10
118.64
8.47
118.64
5.50
7.36
150.00
160.00
220.00
7.50
15.00
8.50
6.00
8.00
10.00
4.24
3.40
3.00
1,401.30
98.02
2,830.75
1,939.63
65,414.54
3,328.16
12,912.90
42,043.50
46,025.60
37,518.80
8,673.00
33,769.80
1,850.71
1,306.38
2,148.72
4,859.70
4,517.80
3,622.77
393.90
###
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY,
CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
Cliente
Lugar
CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO
5.88%
8.83%
10.85% 10.48%
8.18%
6.59%
8.14%
ITEM
0147000022
0147000023
0147000032
0147010001
0147010002
0147010003
0147010004
DESCRIPCION
UND
hh
hh
hh
hh
hh
hh
hh
MET.
3,718.59
667.18
217.73
7,101.99
59,090.57
19,343.93
58,032.56
MES
1
218.66
39.23
12.80
417.61
3,474.66
1,137.47
3,412.45
MES
2
328.33
58.91
19.22
627.07
5,217.40
1,707.97
5,123.98
MES
3
403.32
72.36
23.62
770.29
6,409.06
2,098.07
6,294.31
MES
4
389.57
69.90
22.81
744.03
6,190.55
2,026.54
6,079.71
8.26%
PERODO DE EJECUCIN
MES
MES
MES
MES
5
6
7
8
304.17
54.57
17.81
580.91
4,833.37
1,582.25
4,746.83
245.13
43.98
14.35
468.17
3,895.28
1,275.16
3,825.54
302.55
54.28
17.71
577.83
4,807.74
1,573.86
4,721.65
307.24
55.12
17.99
586.79
4,882.27
1,598.26
4,794.85
8.26%
8.11%
8.35%
8.08%
MES
9
MES
10
MES
11
MES
12
307.23
55.12
17.99
586.76
4,882.01
1,598.18
4,794.60
301.42
54.08
17.65
575.67
4,789.72
1,567.96
4,703.96
310.41
55.69
18.18
592.84
4,932.63
1,614.75
4,844.31
300.55
53.92
17.60
574.00
4,775.88
1,563.44
4,690.37
Metrado
TOTAL
3,718.59
667.18
217.73
7,101.99
59,090.57
19,343.93
58,032.56
Precio
hh
13.88
13.88
16.18
16.18
16.18
13.88
12.91
Parcial S/.
51,614.03
9,260.46
3,522.87
114,910.20
956,085.42
268,493.75
749,200.35
S/. 2,153,087.08
"MEJORAMIENTO DEL SERVICIO EDUCATIVO EN ONCE INSTITUCIONES EDUCATIVAS DEL NIVEL INICIAL DE LAS COMUNIDADES DE CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO, DEL DISTRITO DE PACOBAMBA, PROVINCIA DE ANDAHUAYLAS-APURIMAC"
Cliente
Lugar
CCERABAMBA, CARHUPATA, HUACANE, CCERABAMBA ALTA, HUAMBO, PACOBAMBA, HUASCATAY, CCALLASPUQUIO, TACMARA, CHUSPIRCCA Y PUMARARCCO
5.88%
8.83%
ITEM
DESCRIPCION
UND
MET.
MES
1
MES
2
10.85%
MES
3
10.48%
MES
4
8.18%
6.59%
8.14%
8.26%
PERODO DE EJECUCIN
MES
MES
MES
MES
5
6
7
8
8.26%
8.11%
8.35%
8.08%
MES
9
MES
10
MES
11
MES
12
0201000027
0201000028
CS
CS
3.00
3.00
0.18
0.18
0.26
0.26
0.33
0.33
0.31
0.31
0.25
0.25
0.20
0.20
0.24
0.24
0.25
0.25
0.25
0.25
0.24
0.24
0.25
0.25
0201000029
0202000007
CS
kg
3.00
1,709.38
0.18
100.52
0.26
150.93
0.33
185.40
0.31
179.08
0.25
139.82
0.20
112.68
0.24
139.08
0.25
141.23
0.25
141.23
0.24
138.56
0.25
142.69
0202000008
0202010000
kg
kg
2,133.40
227.19
125.45
13.36
188.37
20.06
231.39
24.64
223.50
23.80
174.50
18.58
140.63
14.98
173.58
18.48
176.27
18.77
176.26
18.77
172.93
18.42
178.09
18.96
0202010001
0202010003
kg
kg
12.44
6.30
0.73
0.37
1.10
0.56
1.35
0.68
1.30
0.66
1.02
0.52
0.82
0.42
1.01
0.51
1.03
0.52
1.03
0.52
1.01
0.51
1.04
0.53
0202010005
0202010008
kg
kg
3,908.74
24.20
229.84
1.42
345.12
2.14
423.95
2.62
409.49
2.54
319.72
1.98
257.67
1.60
318.02
1.97
322.95
2.00
322.94
2.00
316.83
1.96
326.29
2.02
0202020006
0202040009
0202040010
kg
kg
kg
298.81
6.24
9.24
17.57
0.37
0.54
26.38
0.55
0.82
32.41
0.68
1.00
31.30
0.65
0.97
24.44
0.51
0.76
19.70
0.41
0.61
24.31
0.51
0.75
24.69
0.52
0.76
24.69
0.52
0.76
24.22
0.51
0.75
24.94
0.52
0.77
0202080008
0202080010
pza
pza
102.00
102.00
6.00
6.00
9.01
9.01
11.06
11.06
10.69
10.69
8.34
8.34
6.72
6.72
8.30
8.30
8.43
8.43
8.43
8.43
8.27
8.27
8.51
8.51
0202080012
0202080013
und
und
7,260.00
102.00
426.90
6.00
641.02
9.01
787.43
11.06
760.59
10.69
593.84
8.34
478.58
6.72
590.69
8.30
599.85
8.43
599.82
8.43
588.48
8.27
606.03
8.51
0202080014
0202080015
und
und
15,157.04
16.00
891.27
0.94
1,338.29
1.41
1,643.96
1.74
1,587.91
1.68
1,239.78
1.31
999.16
1.05
1,233.21
1.30
1,252.33
1.32
1,252.26
1.32
1,228.59
1.30
1,265.25
1.34
0202080018
0202080019
und
und
11.00
5.00
0.65
0.29
0.97
0.44
1.19
0.54
1.15
0.52
0.90
0.41
0.73
0.33
0.89
0.41
0.91
0.41
0.91
0.41
0.89
0.41
0.92
0.42
CLAVOS DE 3"
und
kg
4,923.72
51.26
289.53
3.01
434.74
4.53
534.03
5.56
515.83
5.37
402.74
4.19
324.57
3.38
400.60
4.17
406.82
4.24
406.79
4.24
399.10
4.15
411.01
4.28
0202460095
0202620002
und
GLB
11.00
11.00
0.65
0.65
0.97
0.97
1.19
1.19
1.15
1.15
0.90
0.90
0.73
0.73
0.89
0.89
0.91
0.91
0.91
0.91
0.89
0.89
0.92
0.92
0203000032
0203000033
FIERRO CORRUGADO
TUBO FG DE 3 1/2"
kg
m
85,153.36
11.00
5,007.21
0.65
7,518.61
0.97
9,235.87
1.19
8,920.99
1.15
6,965.20
0.90
5,613.35
0.73
6,928.26
0.89
7,035.67
0.91
7,035.30
0.91
6,902.29
0.89
7,108.24
0.92
0203000034
0204000000
TUBO FG DE 2"
ARENA FINA
m
m3
709.90
315.72
41.74
18.57
62.68
27.88
77.00
34.24
74.37
33.08
58.07
25.82
46.80
20.81
57.76
25.69
58.65
26.09
58.65
26.08
57.54
25.59
59.26
26.35
0204010003
0204010011
m3
GLB
15.40
11.00
0.91
0.65
1.36
0.97
1.67
1.19
1.61
1.15
1.26
0.90
1.02
0.73
1.25
0.89
1.27
0.91
1.27
0.91
1.25
0.89
1.29
0.92
0204010012
0205000003
AFIRMADO
PIEDRA CHANCADA DE 1/2"
m3
m3
292.00
1,249.54
17.17
73.48
25.78
110.33
31.67
135.53
30.59
130.91
23.88
102.21
19.25
82.37
23.76
101.67
24.13
103.24
24.12
103.24
23.67
101.28
24.37
104.31
0205000007
0205000010
m3
m3
11.48
79.51
0.68
4.68
1.01
7.02
1.25
8.62
1.20
8.33
0.94
6.50
0.76
5.24
0.93
6.47
0.95
6.57
0.95
6.57
0.93
6.44
0.96
6.64
0205000032
0205010004
m3
m3
50.98
1,245.67
3.00
73.25
4.50
109.99
5.53
135.11
5.34
130.50
4.17
101.89
3.36
82.12
4.15
101.35
4.21
102.92
4.21
102.92
4.13
100.97
4.26
103.98
0205020020
0207010000
0207010006
PIEDRA MEDIANA
CABLE TW # 14 AWG 2.5 MM2
CABLE TW # 2 AWG - 35 MM2.
m3
m
m
197.06
4,637.35
55.00
11.59
272.69
3.23
17.40
409.45
4.86
21.37
502.97
5.97
20.64
485.83
5.76
16.12
379.32
4.50
12.99
305.70
3.63
16.03
377.30
4.47
16.28
383.15
4.54
16.28
383.13
4.54
15.97
375.89
4.46
16.45
387.11
4.59
0210000014
0210020052
und
und
1,493.40
51.00
87.82
3.00
131.86
4.50
161.98
5.53
156.45
5.34
122.15
4.17
98.45
3.36
121.51
4.15
123.39
4.21
123.38
4.21
121.05
4.13
0210060008
0210120005
und
und
5.00
51.00
0.29
3.00
0.44
4.50
0.54
5.53
0.52
5.34
0.41
4.17
0.33
3.36
0.41
4.15
0.41
4.21
0.41
4.21
0210120006
0210140001
und
und
11.00
51.00
0.65
3.00
0.97
4.50
1.19
5.53
1.15
5.34
0.90
4.17
0.73
3.36
0.89
4.15
0.91
4.21
0210140039
0210150022
und
und
51.00
37.00
3.00
2.18
4.50
3.27
5.53
4.01
5.34
3.88
4.17
3.03
3.36
2.44
4.15
3.01
4.21
3.06
0210160022
0211430012
und
m
51.00
1,252.08
3.00
73.63
4.50
110.55
5.53
135.80
5.34
131.17
4.17
102.42
3.36
82.54
4.15
101.87
0212010005
0212020062
und
und
196.00
33.00
11.53
1.94
17.31
2.91
21.26
3.58
20.53
3.46
16.03
2.70
12.92
2.18
0212020063
0212020064
und
und
22.00
11.00
1.29
0.65
1.94
0.97
2.39
1.19
2.30
1.15
1.80
0.90
1.45
0.73
0212090004
0212090049
und
und
435.50
267.00
25.61
15.70
38.45
23.57
47.24
28.96
45.62
27.97
35.62
21.84
0212090050
0212140034
pza
und
15.00
55.00
0.88
3.23
1.32
4.86
1.63
5.97
1.57
5.76
0212140043
0212230001
und
pza
209.00
267.00
12.29
15.70
18.45
23.57
22.67
28.96
0212310015
0212400072
INTERRUPTOR SIMPLE
INTERRUPTOR TERMOMAGNETICO DE 3x70Ax220V
pza
pza
106.00
11.00
6.23
0.65
9.36
0.97
0212400080
0212400082
0213000006
pza
pza
gln
22.00
11.00
372.00
1.29
0.65
21.87
1.94
0.97
32.85
0202080020
0202100099
0.24
Metrado
TOTAL
Precio
und.
Parcial S/.
25,500.00
3.00
3.00
8,500.00
8,500.00
3.00
1,709.38
8,500.00
4.66
2,133.40
227.19
4.66
4.66
12.44
6.30
6.80
4.66
3,908.74
24.20
4.66
6.78
0.50
0.75
298.81
6.24
9.24
5.93
4.66
4.66
8.24
8.24
102.00
102.00
2.54
2.54
259.08
259.08
586.78
8.24
7,260.00
102.00
3.65
5.93
26,499.00
604.86
1225.04
1.29
0.89
15,157.04
16.00
1.18
5.93
11.00
5.00
3,000.00
1,600.00
17,885.31
94.88
33,000.00
4,923.72
51.26
0.51
4.66
11.00
11.00
450.00
254.23
85,153.36
11.00
3.90
77.97
709.90
315.72
11.30
186.44
15.40
11.00
16.95
1,271.19
292.00
1,249.54
17.00
152.54
0.24
0.24
138.16
172.43
18.36
1.01
0.51
315.92
1.96
24.15
0.40
397.95
4.14
0.89
0.89
6882.36
0.89
57.38
25.52
1.24
0.89
23.60
100.99
0.93
25,500.00
25,500.00
7,965.71
9,941.64
1,058.71
84.59
29.36
18,214.73
164.08
1,771.94
29.08
43.06
8,000.00
2,511.10
238.87
4,950.00
2,796.53
332,098.10
857.67
8,021.87
58,862.84
261.03
13,983.09
4,964.00
190,604.83
437.85
11.48
79.51
38.14
38.14
50.98
1,245.67
135.59
152.54
374.80
4.45
197.06
4,637.35
55.00
38.14
0.85
16.95
124.66
4.26
120.70
4.12
1,493.40
51.00
12.71
237.29
18,981.11
12,101.79
0.41
4.13
0.42
4.26
5.00
51.00
64.90
15.25
0.91
4.21
0.89
4.13
0.92
4.26
0.40
4.12
0.89
11.00
51.00
45.00
57.62
324.50
777.75
495.00
4.21
3.06
4.13
3.00
4.26
3.09
51.00
37.00
12.71
10.17
4.21
103.45
4.21
103.45
4.13
101.49
4.26
104.52
51.00
1,252.08
12.71
16.95
15.95
2.68
16.19
2.73
16.19
2.73
15.89
2.67
16.36
2.75
1.79
0.89
1.82
0.91
1.82
0.91
1.78
0.89
1.84
0.92
28.71
17.60
35.43
21.72
35.98
22.06
35.98
22.06
35.30
21.64
36.35
22.29
1.23
4.50
0.99
3.63
1.22
4.47
1.24
4.54
1.24
4.54
1.22
4.46
1.25
4.59
21.90
27.97
17.10
21.84
13.78
17.60
17.00
21.72
17.27
22.06
17.27
22.06
16.94
21.64
17.45
22.29
11.50
1.19
11.10
1.15
8.67
0.90
6.99
0.73
8.62
0.89
8.76
0.91
8.76
0.91
8.59
0.89
8.85
0.92
2.39
1.19
40.35
2.30
1.15
38.97
1.80
0.90
30.43
1.45
0.73
24.52
1.79
0.89
30.27
1.82
0.91
30.74
1.82
0.91
30.73
1.78
0.89
30.15
1.84
0.92
31.05
6.43
4.12
100.68
15.93
4.12
4.12
2.99
4.12
101.20
15.84
2.67
1.78
0.89
35.20
21.58
1.21
4.45
16.89
21.58
8.57
0.89
1.78
0.89
30.07
196.00
33.00
3.81
39.66
22.00
11.00
331.65
552.24
435.50
267.00
1.27
1.27
15.00
55.00
7.08
11.02
209.00
267.00
40.68
13.56
106.00
11.00
2.12
53.10
22.00
11.00
372.00
13.56
49.15
16.95
3,032.51
6,912.38
190,014.50
7,515.87
3,941.75
932.25
2,938.62
648.21
376.29
648.21
21,222.76
746.76
1,308.78
7,296.30
6,074.64
553.09
339.09
106.20
606.10
8,502.12
3,620.52
224.72
584.10
298.32
540.65
6,305.40
ITEM
DESCRIPCION
UND
MET.
MES
1
MES
2
MES
3
MES
4
MES
5
PERODO DE EJECUCIN
MES
MES
MES
6
7
8
MES
9
MES
10
MES
11
MES
12
1.91
Metrado
TOTAL
Precio
und.
Parcial S/.
2,099.93
0213510002
0213510003
PEGAMENTO
BREA
gln
kg
23.60
194.39
1.39
11.43
2.08
17.16
2.56
21.08
2.47
20.37
1.93
15.90
1.56
12.81
1.92
15.82
1.95
16.06
1.95
16.06
1.91
15.76
1.97
16.23
23.60
194.39
88.98
6.00
0213510004
0213510005
cto
m
53.10
174.93
3.12
10.29
4.69
15.45
5.76
18.97
5.56
18.33
4.34
14.31
3.50
11.53
4.32
14.23
4.39
14.45
4.39
14.45
4.30
14.18
4.43
14.60
53.10
174.93
4.24
3.52
0213510006
0217000023
m
und
724.96
269,589.43
42.63
15,852.48
64.01
23,803.38
78.63
29,240.12
75.95
28,243.21
59.30
22,051.31
47.79
17,771.48
58.98
21,934.37
59.90
22,274.42
59.90
22,273.26
58.76
21,852.16
60.52
22,504.19
724.96
269,589.43
2.50
0.47
0221000000
0225030001
BOL
und
23,345.52
75.00
1,372.77
4.41
2,061.29
6.62
2,532.09
8.13
2,445.77
7.86
1,909.57
6.13
1,538.95
4.94
1,899.44
6.10
1,928.89
6.20
1,928.79
6.20
1,892.32
6.08
1,948.79
6.26
0226020070
0226090005
BISAGRA 4"
PICAPORTE DE FIERRO DE 4"
pza
und
606.00
524.00
35.63
30.81
53.51
46.27
65.73
56.83
63.49
54.90
49.57
42.86
39.95
34.54
49.31
42.63
50.07
43.29
50.07
43.29
49.12
42.47
50.59
43.74
23,345.52
75.00
21.61
28.81
606.00
524.00
2.96
5.08
0226540071
0229040001
und
rll
120.00
56.90
7.06
3.35
10.60
5.02
13.02
6.17
12.57
5.96
9.82
4.65
7.91
3.75
9.76
4.63
9.91
4.70
9.91
4.70
9.73
4.61
10.02
4.75
0229040002
0229050001
120.00
56.90
55.08
2.54
m
rll
851.41
62.96
50.06
3.70
75.18
5.56
92.35
6.83
89.20
6.60
69.64
5.15
56.13
4.15
69.27
5.12
70.35
5.20
70.34
5.20
69.01
5.10
71.07
5.26
851.41
62.96
0.60
1.01
0229050011
0229150099
0229310011
MASILLA
OCRE
PIZARRAS ACRILICAS DE 4.0 X 1.20 M
kg
kg
und
0.51
90.32
36.00
0.03
5.31
2.12
0.05
7.97
3.18
0.06
9.80
3.90
0.05
9.46
3.77
0.04
7.39
2.94
0.03
5.95
2.37
0.04
7.35
2.93
0.04
7.46
2.97
0.04
7.46
2.97
0.04
7.32
2.92
0.04
7.54
3.01
7.30
2.91
0.51
90.32
36.00
2.54
11.86
381.36
1,071.20
13,728.96
0229500091
0230020001
SOLDADURA
YESO DE 28 Kg
kg
BOL
838.30
679.80
49.29
39.97
74.02
60.02
90.92
73.73
87.82
71.22
68.57
55.60
55.26
44.81
68.21
55.31
69.26
56.17
69.26
56.16
67.95
55.10
0230100000
0230450051
und
und
11.00
51.00
0.65
3.00
0.97
4.50
1.19
5.53
1.15
5.34
0.90
4.17
0.73
3.36
0.89
4.15
0.91
4.21
0.91
4.21
0.89
4.13
69.98
56.75
67.75
54.94
838.30
679.80
10.59
6.78
8,877.60
4,609.04
0.92
4.26
0.89
4.12
0.89
11.00
51.00
154.23
101.69
0230450052
0230450054
GLB
pza
11.00
8.00
0.65
0.47
0.97
0.71
1.19
0.87
1.15
0.84
0.90
0.65
0.73
0.53
0.89
0.65
0.91
0.66
0.91
0.66
0.89
0.65
0.92
0.67
11.00
8.00
271.19
63.55
97.46
1,696.53
5,186.19
2,983.09
0230460011
0230460032
gln
und
8.64
338.97
0.51
19.93
0.76
29.93
0.94
36.77
0.91
35.51
0.71
27.73
0.57
22.35
0.70
27.58
0.71
28.01
0.71
28.01
0.70
27.48
0.72
28.30
0230460035
0230460037
und
kg
11.46
310.54
0.67
18.26
1.01
27.42
1.24
33.68
1.20
32.53
0.94
25.40
0.76
20.47
0.93
25.27
0.95
25.66
0.95
25.66
0.93
25.17
0.96
25.92
0230460038
0230480032
FRAGUA
CINTA TEFLON
kg
pza
346.53
9.70
20.38
0.57
30.60
0.86
37.59
1.05
36.30
1.02
28.34
0.79
22.84
0.64
28.19
0.79
28.63
0.80
28.63
0.80
28.09
0.79
28.93
0.81
0230530002
0230760073
kg
und
492.67
11.00
28.97
0.65
43.50
0.97
53.44
1.19
51.61
1.15
40.30
0.90
32.48
0.73
40.08
0.89
40.71
0.91
40.70
0.91
39.93
0.89
41.13
0.92
0230760075
0230760076
und
und
11.00
11.00
0.65
0.65
0.97
0.97
1.19
1.19
1.15
1.15
0.90
0.90
0.73
0.73
0.89
0.89
0.91
0.91
0.91
0.91
0.89
0.89
0.92
0.92
0230760078
0230760080
und
und
11.00
22.00
0.65
1.29
0.97
1.94
1.19
2.39
1.15
2.30
0.90
1.80
0.73
1.45
0.89
1.79
0.91
1.82
0.91
1.82
0.89
1.78
0.92
1.84
0230760082
0230900002
und
gln
11.00
2,334.96
0.65
137.30
0.97
206.17
1.19
253.25
1.15
244.62
0.90
190.99
0.73
153.92
0.89
189.98
0.91
192.92
0.91
192.91
0.89
189.27
0.92
194.91
0230990080
0230990081
WINCHA DE 50 M
CORDEL
und
ML
4.08
8.08
0.24
0.48
0.36
0.71
0.44
0.88
0.43
0.85
0.33
0.66
0.27
0.53
0.33
0.66
0.34
0.67
0.34
0.67
0.33
0.65
0.34
0.67
0232000056
0232000058
0232000059
GLB
GLB
GLB
1.00
11.00
11.00
0.06
0.65
0.65
0.09
0.97
0.97
0.11
1.19
1.19
0.10
1.15
1.15
0.08
0.90
0.90
0.07
0.73
0.73
0.08
0.89
0.89
0.08
0.91
0.91
0.08
0.91
0.91
0.08
0.89
0.89
0.08
0.92
0.92
0.89
0.89
1.00
11.00
11.00
0232000060
0232000061
GLB
GLB
1.00
1.00
0.06
0.06
0.09
0.09
0.11
0.11
0.10
0.10
0.08
0.08
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
1.00
1.00
0232000062
0232010001
GLB
und
1.00
200.40
0.06
11.78
0.09
17.69
0.11
21.74
0.10
20.99
0.08
16.39
0.07
13.21
0.08
16.30
0.08
16.56
0.08
16.56
0.08
16.24
0.08
16.73
0.08
16.20
1.00
200.40
8,800.00
2.00
8,800.00
400.80
0237020043
0237020044
ARPILLERA
BARRENO 5X1/8"
m
und
1,415.23
2.40
83.22
0.14
124.96
0.21
153.50
0.26
148.26
0.25
115.76
0.20
93.29
0.16
115.15
0.20
116.93
0.20
116.93
0.20
114.71
0.19
118.14
0.20
1,415.23
2.40
0237030001
0238000000
MECHA NARANJA
HORMIGON
m
m3
100.20
1,674.12
5.89
98.44
8.85
147.82
10.87
181.58
10.50
175.39
8.20
136.94
6.61
110.36
8.15
136.21
8.28
138.32
8.28
138.31
8.12
135.70
8.36
139.75
114.38
0.19
8.10
3.50
145.00
1.27
4,953.31
348.00
127.25
0239000000
0239020033
gln
kg
19.90
20.05
1.17
1.18
1.76
1.77
2.16
2.17
2.08
2.10
1.63
1.64
1.31
1.32
1.62
1.63
1.64
1.66
1.64
1.66
1.61
1.63
1.66
1.67
152.54
25.42
255,370.26
505.86
0239020075
0239050000
und
m3
696.36
1,356.71
40.95
79.78
61.49
119.79
75.53
147.15
72.95
142.13
56.96
110.97
45.90
89.44
56.66
110.38
57.54
112.10
57.53
112.09
56.44
109.97
58.13
113.25
23.73
1.70
475.79
1,183.81
0239050001
0239100099
PETROLEO DIESSEL
ALMACEN DE OBRA
gln
GLB
4,139.84
11.00
243.43
0.65
365.53
0.97
449.01
1.19
433.71
1.15
338.62
0.90
272.90
0.73
336.83
0.89
342.05
0.91
342.03
0.91
335.56
0.89
345.58
0.92
0239150007
0239900095
PRUEBA HIDRAULICA
CARTEL DE OBRA INC.INSTALACION Y TRANSP
GLB
GLB
18.00
11.00
1.06
0.65
1.59
0.97
1.95
1.19
1.89
1.15
1.47
0.90
1.19
0.73
1.46
0.89
1.49
0.91
1.49
0.91
1.46
0.89
1.50
0.92
0240130051
0240130053
CERAMICA 30 X 30 CM ANTIDESLIZANTE
CERAMICA 30 X 20 CM
m2
m2
452.40
673.71
26.60
39.62
39.94
59.49
49.07
73.07
47.40
70.58
37.00
55.11
29.82
44.41
36.81
54.81
37.38
55.66
37.38
55.66
36.67
54.61
37.76
56.24
0240130054
0240130055
CERAMICA 20 X 20 CM DE 1ERA
RODOPLAST PARA BORDE DE MAYOLICAS
m2
m
69.17
1,005.68
4.07
59.14
6.11
88.80
7.50
109.08
7.25
105.36
5.66
82.26
4.56
66.29
5.63
81.82
5.72
83.09
5.71
83.09
5.61
81.52
5.77
83.95
0243010003
0243110012
MADERA TORNILLO
MADERA AGUANO
p2
p2
1,059.96
4,546.82
62.33
267.36
93.59
401.46
114.97
493.16
111.05
476.34
86.70
371.91
69.87
299.73
86.24
369.94
87.58
375.67
87.57
375.65
85.92
368.55
88.48
379.55
0243130072
0243130073
und
und
598.00
309.00
35.16
18.17
52.80
27.28
64.86
33.51
62.65
32.37
48.91
25.27
39.42
20.37
48.65
25.14
49.41
25.53
49.41
25.53
48.47
25.05
49.92
25.79
0243130074
0243130075
0243130076
und
und
und
107.00
42.00
31.00
6.29
2.47
1.82
9.45
3.71
2.74
11.61
4.56
3.36
11.21
4.40
3.25
8.75
3.44
2.54
7.05
2.77
2.04
8.71
3.42
2.52
8.84
3.47
2.56
8.84
3.47
2.56
8.67
3.40
2.51
8.93
3.51
2.59
0243130077
0243130078
und
und
33.00
12.00
1.94
0.71
2.91
1.06
3.58
1.30
3.46
1.26
2.70
0.98
2.18
0.79
2.68
0.98
2.73
0.99
2.73
0.99
2.67
0.97
0243130079
0243130080
und
und
14.00
10.00
0.82
0.59
1.24
0.88
1.52
1.08
1.47
1.05
1.15
0.82
0.92
0.66
1.14
0.81
1.16
0.83
1.16
0.83
1.13
0.81
0243130081
0243130082
und
und
11.00
17.00
0.65
1.00
0.97
1.50
1.19
1.84
1.15
1.78
0.90
1.39
0.73
1.12
0.89
1.38
0.91
1.40
0.91
1.40
0.89
1.38
0.92
1.42
0243130083
und
11.00
0.65
0.97
1.19
1.15
0.90
0.73
0.89
0.91
0.91
0.89
0.92
15.71
4.29
14.14
58.59
21789.05
1886.86
6.06
48.98
42.35
9.70
4.60
68.81
5.09
0.04
0.65
0.70
27.40
0.93
25.10
28.01
0.78
39.82
0.89
0.89
0.89
0.89
1.78
0.89
188.72
0.33
0.65
0.08
135.31
1.61
1.62
56.28
109.65
334.59
0.89
1.45
0.89
36.56
54.45
5.59
81.28
85.67
367.49
48.33
24.97
8.65
8.64
338.97
11.46
310.54
346.53
9.70
492.67
11.00
11.00
11.00
11.00
22.00
11.00
2,334.96
4.08
8.08
100.20
1,674.12
19.90
20.05
696.36
1,356.71
4,139.84
11.00
18.00
11.00
452.40
673.71
69.17
1,005.68
1,059.96
4,546.82
598.00
309.00
1,166.34
225.14
615.75
1,812.40
126,707.03
504,496.69
2,160.75
1,793.76
2,661.92
6,609.60
144.53
510.85
63.59
1.30
508.40
842.05
12.00
23.73
4,067.64
271.95
22.03
4.24
6,841.20
1,469.29
1.02
5.00
9.89
2,463.35
381.36
2,966.10
4,194.96
32,627.10
3,389.83
1,537.65
37,288.13
16,914.15
2,542.37
2,766.26
55,932.14
30,428.86
16.95
76.27
39,577.57
311.18
0.10
38,682.39
0.81
38,682.39
3,000.00
1,500.00
33,000.00
16,500.00
23,130.00
12,505.00
23,130.00
12,505.00
0.30
12.29
407.01
50,878.63
1,179.11
150.00
12,970.21
2,700.00
500.00
27.12
5,500.00
12,269.09
25.12
26.80
16,923.60
1,853.76
5.12
3.39
5,149.08
3,593.26
3.39
42.37
15,413.72
25,337.26
107.00
42.00
31.00
67.79
50.84
20,947.11
5,439.88
3.39
2.51
423.73
635.59
17,796.66
19,703.29
2.75
1.00
2.67
0.97
33.00
12.00
847.46
1,525.42
27,966.18
18,305.04
1.17
0.83
1.13
0.81
0.89
14.00
10.00
1,355.93
1,271.19
1,101.69
18,983.02
12,711.90
12,118.59
1,864.41
1,186.44
31,694.97
13,050.84
1.37
0.89
11.00
17.00
11.00
ITEM
DESCRIPCION
UND
MET.
MES
1
MES
2
MES
3
MES
4
MES
5
PERODO DE EJECUCIN
MES
MES
MES
6
7
8
MES
9
MES
10
MES
11
MES
12
0.32
Metrado
TOTAL
2,542.37
Parcial S/.
10,169.48
und
p2
4.00
11.93
0.24
0.70
0.35
1.05
0.43
1.29
0.42
1.25
0.33
0.98
0.26
0.79
0.33
0.97
0.33
0.99
0.33
0.99
0.32
0.97
0.33
1.00
0243160053
0243550001
REGLA DE MADERA
ANDAMIO DE MADERA
pza
p2
676.65
10,628.82
39.79
625.00
59.74
938.47
73.39
1,152.82
70.89
1,113.52
55.35
869.39
44.61
700.66
55.05
864.78
55.91
878.19
55.90
878.14
54.85
861.54
56.48
887.25
0243570053
0243570054
p2
p2
7,470.18
28,052.64
439.26
1,649.56
659.58
2,476.91
810.23
3,042.64
782.60
2,938.90
611.03
2,294.59
492.44
1,849.24
607.79
2,282.42
617.21
2,317.81
617.18
2,317.69
605.51
2,273.87
623.58
2,341.72
0243570055
0243570056
p2
p2
1,606.08
323.40
94.44
19.02
141.81
28.55
174.20
35.08
168.26
33.88
131.37
26.45
105.87
21.32
130.67
26.31
132.70
26.72
132.69
26.72
130.18
26.21
134.07
27.00
0243600011
0243600012
pza
pza
22.00
1,415.23
1.29
83.22
1.94
124.96
2.39
153.50
2.30
148.26
1.80
115.76
1.45
93.29
1.79
115.15
1.82
116.93
1.82
116.93
1.78
114.71
1.84
118.14
0243940003
0243940004
p2
p2
2,337.22
666.30
137.43
39.18
206.36
58.83
253.50
72.27
244.86
69.80
191.18
54.50
154.07
43.92
190.16
54.21
193.11
55.05
193.10
55.05
189.45
54.01
195.10
55.62
0243940006
0244000016
m
p2
724.96
69.94
42.63
4.11
64.01
6.18
78.63
7.59
75.95
7.33
59.30
5.72
47.79
4.61
58.98
5.69
59.90
5.78
59.90
5.78
58.76
5.67
60.52
5.84
0244000017
0244010000
0244030005
m2
p2
pln
625.29
215.29
165.87
36.77
12.66
9.75
55.21
19.01
14.65
67.82
23.35
17.99
65.51
22.55
17.38
51.15
17.61
13.57
41.22
14.19
10.93
50.87
17.52
13.50
51.66
17.79
13.70
51.66
17.79
13.70
50.68
17.45
13.44
52.20
17.97
13.85
0244040002
0245010001
m2
p2
1,020.54
43,113.93
60.01
2,535.20
90.11
3,806.74
110.69
4,676.21
106.92
4,516.78
83.48
3,526.54
67.27
2,842.09
83.03
3,507.84
84.32
3,562.22
84.32
3,562.04
82.72
3,494.69
0250010000
0250010001
und
und
90.00
36.00
5.29
2.12
7.95
3.18
9.76
3.90
9.43
3.77
7.36
2.94
5.93
2.37
7.32
2.93
7.44
2.97
7.44
2.97
0250060011
0250060012
pza
und
209.80
136.00
12.34
8.00
18.52
12.01
22.76
14.75
21.98
14.25
17.16
11.12
13.83
8.97
17.07
11.07
17.33
11.24
17.33
11.24
0250060013
0252270029
pza
m2
36.00
396.88
2.12
23.34
3.18
35.04
3.90
43.05
3.77
41.58
2.94
32.46
2.37
26.16
2.93
32.29
2.97
32.79
2.97
32.79
2.92
32.17
3.01
33.13
0252270030
0252270031
pln
und
3,174.96
17,757.90
186.69
1,044.21
280.33
1,567.93
344.36
1,926.05
332.62
1,860.39
259.70
1,452.52
209.30
1,170.61
258.32
1,444.82
262.33
1,467.22
262.31
1,467.14
257.35
1,439.41
265.03
1,482.35
0252270032
0252270033
m
m
389.30
458.00
22.89
26.93
34.37
40.44
42.22
49.68
40.78
47.98
31.84
37.46
25.66
30.19
31.67
37.26
32.17
37.84
32.16
37.84
31.56
37.12
32.50
38.23
0252270034
0253030027
m2
gln
503.80
116.22
29.62
6.83
44.48
10.26
54.64
12.61
52.78
12.18
41.21
9.51
33.21
7.66
40.99
9.46
41.63
9.60
41.62
9.60
40.84
9.42
42.06
9.70
0254010051
0254080000
PINTURA LATEX
BARNIZ MARINO
gln
gln
625.08
46.95
36.76
2.76
55.19
4.15
67.80
5.09
65.49
4.92
51.13
3.84
41.21
3.09
50.86
3.82
51.65
3.88
51.64
3.88
50.67
3.81
52.18
3.92
0254080002
0254080003
BROCHA
BARNIZ CPP
und
gln
36.76
19.44
2.16
1.14
3.25
1.72
3.99
2.11
3.85
2.04
3.01
1.59
2.42
1.28
2.99
1.58
3.04
1.61
3.04
1.61
2.98
1.58
3.07
1.62
0254080004
0254110090
BARNIZ DD CPP
PINTURA ESMALTE
gln
gln
3.11
141.87
0.18
8.34
0.27
12.53
0.34
15.39
0.33
14.86
0.25
11.60
0.21
9.35
0.25
11.54
0.26
11.72
0.26
11.72
0.25
11.50
0.26
11.84
0254610002
0254610003
SEALES DE INFORMACION
EXTINTOR TIPO PQS 4KG
und
und
308.00
66.00
18.11
3.88
27.19
5.83
33.41
7.16
32.27
6.91
25.19
5.40
20.30
4.35
25.06
5.37
25.45
5.45
25.45
5.45
24.97
5.35
25.71
5.51
0254610004
0254610005
0259010000
und
und
pza
22.00
22.00
224.01
1.29
1.29
13.17
1.94
1.94
19.78
2.39
2.39
24.30
2.30
2.30
23.47
1.80
1.80
18.32
1.45
1.45
14.77
1.79
1.79
18.23
1.82
1.82
18.51
1.82
1.82
18.51
1.78
1.78
18.16
1.84
1.84
18.70
1.78
18.11
22.00
22.00
224.01
0260000002
0261100002
pln
pza
209.80
4,923.72
12.34
289.53
18.52
434.74
22.76
534.03
21.98
515.83
17.16
402.74
13.83
324.57
17.07
400.60
17.33
406.82
17.33
406.79
17.01
399.10
17.51
411.01
16.96
397.95
209.80
4,923.72
0261100003
0261100004
pza
pza
501.26
501.26
29.48
29.48
44.26
44.26
54.37
54.37
52.51
52.51
41.00
41.00
33.04
33.04
40.78
40.78
41.42
41.42
41.41
41.41
40.63
40.63
41.84
41.84
40.51
40.51
501.26
501.26
8.20
8.20
4,110.33
4,110.33
0261100005
0261100006
pza
pza
357.80
628.85
21.04
36.98
31.59
55.52
38.81
68.21
37.48
65.88
29.27
51.44
23.59
41.45
29.11
51.16
29.56
51.96
29.56
51.96
29.00
50.97
29.87
52.49
357.80
628.85
0261100007
0261100008
pza
pza
520.34
461.66
30.60
27.15
45.94
40.76
56.44
50.07
54.51
48.37
42.56
37.76
34.30
30.43
42.34
37.56
42.99
38.14
42.99
38.14
42.18
37.42
43.44
38.54
28.92
50.83
42.06
20.00
15.00
15.00
7,156.00
9,432.75
7,805.10
0265050011
0265050012
und
und
150.00
72.00
8.82
4.23
13.24
6.36
16.27
7.81
15.71
7.54
12.27
5.89
9.89
4.75
12.20
5.86
12.39
5.95
12.39
5.95
12.16
5.84
12.52
6.01
13.55
6.78
6,255.49
1,017.00
0265130064
0265240003
und
und
150.00
11.00
8.82
0.65
13.24
0.97
16.27
1.19
15.71
1.15
12.27
0.90
9.89
0.73
12.20
0.89
12.39
0.91
12.39
0.91
12.16
0.89
12.52
0.92
13.56
1.50
976.32
225.00
0268040000
0271270002
und
pza
61.00
451.75
3.59
26.56
5.39
39.89
6.62
49.00
6.39
47.33
4.99
36.95
4.02
29.78
4.96
36.76
5.04
37.33
5.04
37.32
4.94
36.62
5.09
37.71
0272000081
0272000082
m
m
807.76
798.63
47.50
46.96
71.32
70.51
87.61
86.62
84.62
83.67
66.07
65.32
53.25
52.65
65.72
64.98
66.74
65.99
66.74
65.98
65.47
64.73
67.43
66.67
0272060001
0272060015
und
und
486.14
159.00
28.59
9.35
42.92
14.04
52.73
17.25
50.93
16.66
39.76
13.01
32.05
10.48
39.55
12.94
40.17
13.14
40.16
13.14
39.41
12.89
40.58
13.27
0272070000
0272070001
und
und
500.56
167.61
29.43
9.86
44.20
14.80
54.29
18.18
52.44
17.56
40.94
13.71
33.00
11.05
40.73
13.64
41.36
13.85
41.36
13.85
40.57
13.59
41.78
13.99
0272070002
0272080010
und
pza
28.00
267.00
1.65
15.70
2.47
23.57
3.04
28.96
2.93
27.97
2.29
21.84
1.85
17.60
2.28
21.72
2.31
22.06
2.31
22.06
2.27
21.64
2.34
22.29
0272080011
0272090001
m
und
55.00
267.00
3.23
15.70
4.86
23.57
5.97
28.96
5.76
27.97
4.50
21.84
3.63
17.60
4.47
21.72
4.54
22.06
4.54
22.06
4.46
21.64
4.59
22.29
0272090002
0272110001
0272110002
und
und
m
188.38
534.00
409.34
11.08
31.40
24.07
16.63
47.15
36.14
20.43
57.92
44.40
19.74
55.94
42.88
15.41
43.68
33.48
12.42
35.20
26.98
15.33
43.45
33.30
15.56
44.12
33.82
15.56
44.12
33.82
15.27
43.28
33.18
15.73
44.58
34.17
0272110003
0272130009
m
m
335.64
266.00
19.74
15.64
29.64
23.49
36.40
28.85
35.16
27.87
27.45
21.76
22.13
17.53
27.31
21.64
27.73
21.98
27.73
21.98
27.21
21.56
0272130010
0272130011
m
m
1,328.70
938.26
78.13
55.17
117.32
82.84
144.11
101.77
139.20
98.30
108.68
76.75
87.59
61.85
108.11
76.34
109.78
77.52
109.78
77.52
0272130067
0272140001
und
und
106.00
237.00
6.23
13.94
9.36
20.93
11.50
25.71
11.10
24.83
8.67
19.39
6.99
15.62
8.62
19.28
8.76
19.58
0272140003
und
105.00
6.17
9.27
11.39
11.00
8.59
6.92
8.54
8.68
0.96
54.69
859.05
603.76
2267.30
129.81
26.14
1.78
114.38
188.90
53.85
58.59
5.65
50.54
4.00
11.93
Precio
und.
0243130084
0243160052
676.65
10,628.82
7,470.18
28,052.64
1,606.08
323.40
22.00
1,415.23
2,337.22
666.30
724.96
69.94
17.40
13.41
625.29
215.29
165.87
85.19
3,598.97
82.48
3484.60
7.30
2.92
7.51
3.01
17.01
11.02
17.51
11.35
7.27
2.91
16.96
10.99
2.91
32.08
256.61
1435.25
31.46
37.02
40.72
9.39
50.52
3.79
2.97
1.57
0.25
11.47
24.89
5.33
1.78
37.31
12.12
5.82
12.12
0.89
4.93
36.51
65.29
64.55
39.29
12.85
40.46
13.55
2.26
21.58
4.45
21.58
15.23
3.39
10.17
40.44
6,881.53
1.27
1.27
13,498.60
9,487.13
1.27
2.70
35,626.85
4,336.42
2.70
8.47
873.18
186.34
8.47
2.12
11,987.00
4,954.91
1.27
6.00
846.20
4,349.76
3.39
76.27
237.10
47,690.87
1.27
25.42
273.42
4,216.42
1,020.54
43,113.93
32.20
3.39
32,861.39
146,156.22
90.00
36.00
32.20
38.14
21.19
2,898.00
1,373.04
4,445.66
57.63
35.00
7,837.68
1,260.00
21.19
21.81
8,409.89
69,245.88
1.20
13.42
21,309.48
5,224.41
2.00
12.50
916.00
6,297.50
16.95
19.06
1,969.93
11,914.02
209.80
136.00
36.00
396.88
3,174.96
17,757.90
389.30
458.00
503.80
116.22
625.08
46.95
36.76
19.44
3.11
141.87
308.00
66.00
520.34
461.66
150.00
72.00
150.00
11.00
61.00
451.75
807.76
798.63
486.14
159.00
500.56
167.61
28.00
267.00
55.00
267.00
32.20
20.34
1,511.79
747.70
240.00
240.00
4,665.60
746.40
38.14
25.00
5,410.92
7,700.00
450.00
650.00
29,700.00
14,300.00
150.00
24.58
3,300.00
5,506.17
15.25
24.50
3,199.45
120,631.14
32.63
3.81
358.93
232.41
12.71
1.70
5,741.74
1,373.19
2.50
2.00
1,996.58
972.28
1.00
1.00
159.00
500.56
1.50
12.00
251.42
336.00
2.97
3.81
792.99
209.55
0.59
1.27
157.53
239.24
0.85
4.50
453.90
1,842.03
43.16
33.08
188.38
534.00
409.34
28.02
22.20
27.13
21.50
335.64
266.00
4.50
2.97
1,510.38
790.02
107.70
76.05
110.91
78.32
1,328.70
938.26
8.76
19.58
8.59
19.21
8.85
19.78
107.39
75.83
8.57
5.50
5.50
1.00
7,307.85
5,160.43
106.00
8.68
8.51
8.76
1.50
5.08
355.50
533.40
19.16
8.49
106.00
237.00
105.00
ITEM
DESCRIPCION
UND
MET.
MES
1
MES
2
MES
3
MES
4
MES
5
PERODO DE EJECUCIN
MES
MES
MES
6
7
8
MES
9
MES
10
MES
11
MES
12
10.91
Metrado
TOTAL
Parcial S/.
2.12
286.20
10.17
6.78
1,759.41
1,328.88
18.90
18.90
793.80
585.90
18.90
2.12
94.50
103.88
und
und
135.00
173.00
7.94
10.17
11.92
15.28
14.64
18.76
14.14
18.12
11.04
14.15
8.90
11.40
10.98
14.08
11.15
14.29
11.15
14.29
10.94
14.02
11.27
14.44
0272170019
0272170020
und
und
196.00
42.00
11.53
2.47
17.31
3.71
21.26
4.56
20.53
4.40
16.03
3.44
12.92
2.77
15.95
3.42
16.19
3.47
16.19
3.47
15.89
3.40
16.36
3.51
0272170022
0272170023
und
und
31.00
5.00
1.82
0.29
2.74
0.44
3.36
0.54
3.25
0.52
2.54
0.41
2.04
0.33
2.52
0.41
2.56
0.41
2.56
0.41
2.51
0.41
2.59
0.42
0272320002
0272320003
und
und
49.00
43.00
2.88
2.53
4.33
3.80
5.31
4.66
5.13
4.50
4.01
3.52
3.23
2.83
3.99
3.50
4.05
3.55
4.05
3.55
3.97
3.49
4.09
3.59
0273010007
0273010009
pza
pza
64.05
233.49
3.77
13.73
5.66
20.62
6.95
25.32
6.71
24.46
5.24
19.10
4.22
15.39
5.21
19.00
5.29
19.29
5.29
19.29
5.19
18.93
5.35
19.49
0273010011
0273110002
m
pza
312.06
72.45
18.35
4.26
27.55
6.40
33.85
7.86
32.69
7.59
25.53
5.93
20.57
4.78
25.39
5.89
25.78
5.99
25.78
5.99
25.29
5.87
26.05
6.05
0273110004
0273160007
pza
pza
38.85
39.90
2.28
2.35
3.43
3.52
4.21
4.33
4.07
4.18
3.18
3.26
2.56
2.63
3.16
3.25
3.21
3.30
3.21
3.30
3.15
3.23
3.24
3.33
0273230001
0274040002
0275010003
pza
pza
pza
34.65
604.00
347.00
2.04
35.52
20.40
3.06
53.33
30.64
3.76
65.51
37.64
3.63
63.28
36.35
2.83
49.40
28.38
2.28
39.82
22.87
2.82
49.14
28.23
2.86
49.90
28.67
2.86
49.90
28.67
2.81
48.96
28.13
2.89
50.42
28.97
48.82
28.05
34.65
604.00
347.00
0275010004
0275120002
pza
pza
248.33
302.00
14.60
17.76
21.93
26.67
26.93
32.76
26.02
31.64
20.31
24.70
16.37
19.91
20.20
24.57
20.52
24.95
20.52
24.95
20.13
24.48
20.73
25.21
20.07
24.41
248.33
302.00
8.50
0.59
2,110.81
178.18
0277000002
0277000003
und
und
75.00
36.00
4.41
2.12
6.62
3.18
8.13
3.90
7.86
3.77
6.13
2.94
4.94
2.37
6.10
2.93
6.20
2.97
6.20
2.97
6.08
2.92
6.26
3.01
75.00
36.00
0279000007
0279000008
p2
m2
7,094.32
61.50
417.16
3.62
626.39
5.43
769.46
6.67
743.23
6.44
580.29
5.03
467.66
4.05
577.21
5.00
586.16
5.08
586.13
5.08
575.05
4.99
592.20
5.13
6.06
2.91
573.38
15.25
35.59
3.39
1,143.75
1,281.24
24,049.74
0281010003
0296010002
CARRIZO
FLETE TERRESTRE LOSA
pqt
GLB
437.85
1.00
25.75
0.06
38.66
0.09
47.49
0.11
45.87
0.10
35.81
0.08
28.86
0.07
35.62
0.08
36.18
0.08
36.17
0.08
35.49
0.08
36.55
0.08
0296010003
0296010004
GLB
GLB
8.00
1.00
0.47
0.06
0.71
0.09
0.87
0.11
0.84
0.10
0.65
0.08
0.53
0.07
0.65
0.08
0.66
0.08
0.66
0.08
0.65
0.08
0.67
0.08
0296010005
0296010006
GLB
GLB
1.00
1.00
0.06
0.06
0.09
0.09
0.11
0.11
0.10
0.10
0.08
0.08
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0298010098
0298010099
KEROSENE INDUSTRIAL
POSTE DE FIERRO DE 3" P/NET INC PINTADO
gln
PAR
80.35
11.00
4.72
0.65
7.09
0.97
8.71
1.19
8.42
1.15
6.57
0.90
5.30
0.73
6.54
0.89
6.64
0.91
6.64
0.91
6.51
0.89
6.71
0.92
0298010100
0298010101
und
PAR
11.00
11.00
0.65
0.65
0.97
0.97
1.19
1.19
1.15
1.15
0.90
0.90
0.73
0.73
0.89
0.89
0.91
0.91
0.91
0.91
0.89
0.89
0.92
0.92
0298010102
0298010103
MADERA CORRIENTE
POLEA METALICA DE DIAMETRO 3"X1/2"
p2
und
1.73
11.00
0.10
0.65
0.15
0.97
0.19
1.19
0.18
1.15
0.14
0.90
0.11
0.73
0.14
0.89
0.14
0.91
0.14
0.91
0.14
0.89
0.14
0.92
0298010104
0298010105
ASTA DE BANDERA
TUBERIA FG 2"
und
m
11.00
27.50
0.65
1.62
0.97
2.43
1.19
2.98
1.15
2.88
0.90
2.25
0.73
1.81
0.89
2.24
0.91
2.27
0.91
2.27
0.89
2.23
0.92
2.30
0298010106
0298010107
TUBERIA FG 4"
TUBERIA FG 3"
m
m
38.50
27.50
2.26
1.62
3.40
2.43
4.18
2.98
4.03
2.88
3.15
2.25
2.54
1.81
3.13
2.24
3.18
2.27
3.18
2.27
3.12
2.23
3.21
2.30
0298010108
0298010109
0298020001
ABRAZADERA DE FF 4"
DINAMITA
TRATAMIENTO DE SUELOS
pza
kg
GLB
33.00
30.06
2.00
1.94
1.77
0.12
2.91
2.65
0.18
3.58
3.26
0.22
3.46
3.15
0.21
2.70
2.46
0.16
2.18
1.98
0.13
2.68
2.45
0.16
2.73
2.48
0.17
2.73
2.48
0.17
2.67
2.44
0.16
2.75
2.51
0.17
13.98
15.84
3.39
2.51
0.40
3.96
3.48
5.18
18.87
25.22
5.86
3.14
3.22
2.80
4.97
35.39
0.08
0.65
0.08
0.08
0.08
6.49
0.89
0.89
0.89
0.14
0.89
0.89
2.22
3.11
2.22
2.67
2.43
0.16
135.00
173.00
Precio
und.
0272160001
0272170003
196.00
42.00
31.00
5.00
49.00
43.00
64.05
233.49
312.06
72.45
38.85
39.90
7,094.32
61.50
437.85
1.00
8.00
1.00
1.00
1.00
80.35
11.00
11.00
11.00
1.73
11.00
11.00
27.50
38.50
27.50
33.00
30.06
2.00
6.36
8.47
273.48
542.50
16.53
36.66
3,859.59
11,440.12
1.50
5.08
108.68
197.36
3.81
6.78
152.02
234.93
2.97
2.97
1,793.88
1,030.59
135.00
16.95
8,302.50
7,421.56
30,573.13
2,542.37
30,573.13
20,338.96
12,000.00
210,304.56
12,000.00
210,304.56
25,893.11
9.49
25,893.11
762.52
169.49
101.70
1,864.39
1,118.70
1,966.10
1.30
21,627.10
2.25
127.12
46.60
1,398.32
512.60
11.30
36.42
310.75
1,402.17
25.42
8.42
699.05
277.86
64.00
7,000.00
1,923.84
14,000.00
S/. 3,963,375.53