Documentos de Académico
Documentos de Profesional
Documentos de Cultura
OBRA: CONSTRUCCION DE MERCADO MUNICIPAL SAN MARTIN DE PORRES EN LA CIUDAD DE CASMA - PROVINCIA DE CASMA - ANCASH
LUGAR : PROVINCIA DE CASMA - ANCASH
FECHA : AGOSTO DEL 2008
PLAZO DE EJECUCION: 210 DAS CALENDARIOS
CONTRATISTA: CONSORCIO CASMA
CONSTRUCCION DE MERCADO MUNICIPAL SAN MARTIN DE PORRES EN LA CIUDAD DE CASMA - PROVINCIA DE CASMA - ANCASH
N
EXPEDIENTE TECNICO
MES 01
MES 02
MES 03
MES 04
MES 05
MES 06
01
02
Und.
Kg.
Und.
Cant.
319.57
3.28
Precio
5.04
0.84
Cant.
S/.
Cant.
S/.
Cant.
S/.
Cant.
61.02
S/.
S/. 307.53
Cant.
121.25
3.29
S/.
S/. 611.09
S/. 2.76
Cant.
130.66
03
04
Kg.
Kg.
5,929.82
1,387.82
5.04
5.04
1.98
S/. 10.00
2,844.03
865.42
S/. 14,333.89
S/. 4,361.74
2,129.46
513.50
S/. 10,732.47
S/. 2,588.05
774.79
S/. 3,904.95
128.56
3.85
S/. 647.94
S/. 19.40
1.98
05
Pza.
317.28
0.67
06
07
Kg.
Und.
1,394.84
1.00
5.04
210.08
1.83
S/. 9.20
692.51
S/. 3,490.27
465.06
S/. 2,343.89
195.48
S/. 985.22
33.60
S/. 169.36
1.83
08
09
Kg.
M3
99,413.83
233.64
4.00
17.00
50,133.62
S/. 200,534.46
37,006.66
S/. 148,026.65
10,537.61
S/. 42,150.43
1,735.95
97.51
S/. 6,943.79
S/. 1,657.66
10
M3
1.00
16.81
135.76
11
12
Und.
M3
2.00
241.10
71.43
50.40
13
14
15
M3
M3
M3
9.47
118.98
33.05
42.00
20.00
26.10
100.27
S/. 5,053.63
9.47
S/. 397.64
16
17
18
19
20
M3
M3
M3
Pza.
M
857.49
39.41
895.83
1.00
168.00
50.40
37.82
21.00
13.45
0.85
11.97
S/. 10.17
71.80
S/. 61.03
71.80
21
22
23
24
25
M
M
M
M
M
1,514.10
63.00
63.00
21.00
12.00
0.85
1.85
1.50
1.23
3.00
603.94
4.51
4.51
1.50
S/. 513.35
S/. 8.34
S/. 6.77
S/. 1.84
905.92
27.03
27.09
8.99
S/. 770.03
S/. 50.01
S/. 40.63
S/. 11.06
27.03
27.09
8.99
26
27
28
M
M
M
596.85
3,215.10
762.30
16.50
25.00
42.00
238.74
1,282.59
304.92
S/. 3,939.21
S/. 32,064.75
S/. 12,806.64
358.11
1,927.26
457.38
S/. 5,908.82
S/. 48,181.50
S/. 19,209.96
29
30
31
32
33
Und.
Und.
Und.
Und.
Und.
16.00
12.00
5.00
16.00
95.00
120.00
110.00
67.23
12.61
5.60
5.33
4.00
1.67
5.33
95.00
S/. 640.00
S/. 440.00
S/. 112.05
S/. 67.25
S/. 532.00
10.67
8.00
3.33
10.67
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Pza.
Pza.
Pza.
Und.
Und.
1.00
158.00
1.00
15.00
6.00
140.00
8.00
2.00
1.00
3.00
2.00
2.00
2.00
7.00
2.00
1.00
9.00
6.00
8.00
1.00
19.00
5.00
160.00
271.00
336.00
154.00
10.00
172.00
155.00
144.00
84.00
37.82
268.91
151.26
184.50
33.61
134.45
33.61
134.45
134.45
361.35
33.61
361.35
134.35
134.35
134.35
33.61
33.61
134.35
361.35
134.35
134.35
12.00
5.00
2.94
7.80
8.50
8.80
33.61
33.61
1.20
S/. 60.73
63.78
S/. 3,214.36
118.98
28.32
S/. 2,379.69
S/. 739.24
4.72
S/. 123.21
491.56
S/. 24,774.44
230.31
S/. 11,607.45
116.17
S/. 5,855.02
19.36
S/. 975.84
349.30
S/. 7,335.30
164.25
S/. 3,449.28
219.26
S/. 4,604.52
102.78
S/. 2,158.39
4.50
0.07
1.07
S/. 19.21
S/. 162.06
52.67
0.43
6.43
S/. 1,991.85
S/. 115.25
S/. 972.39
105.33
0.43
6.43
10.00
0.57
0.14
0.07
0.21
0.14
0.14
0.14
0.50
0.14
0.07
0.64
0.43
0.57
0.07
1.36
0.36
11.43
108.40
134.40
61.60
4.00
68.80
11.07
10.29
S/. 336.10
S/. 76.83
S/. 4.80
S/. 9.60
S/. 28.81
S/. 51.62
S/. 4.80
S/. 51.62
S/. 67.18
S/. 19.19
S/. 9.60
S/. 21.61
S/. 14.40
S/. 76.77
S/. 25.81
S/. 182.33
S/. 47.98
S/. 137.14
S/. 542.00
S/. 395.14
S/. 480.48
S/. 34.00
S/. 605.44
S/. 372.11
S/. 345.70
60.00
3.43
0.86
0.43
1.29
0.86
0.86
0.86
3.00
0.86
0.43
3.86
2.57
3.43
0.43
8.14
2.14
68.57
162.60
201.60
92.40
6.00
103.20
66.43
61.71
S/. 2,016.60
S/. 460.97
S/. 28.81
S/. 57.62
S/. 172.86
S/. 309.73
S/. 28.81
S/. 309.73
S/. 403.05
S/. 115.16
S/. 57.58
S/. 129.64
S/. 86.43
S/. 460.63
S/. 154.86
S/. 1,093.99
S/. 287.89
S/. 822.86
S/. 813.00
S/. 592.70
S/. 720.72
S/. 51.00
S/. 908.16
S/. 2,232.66
S/. 2,074.22
60.00
3.43
0.86
0.43
1.29
0.86
0.86
0.86
3.00
0.86
0.43
3.86
2.57
3.43
0.43
8.14
2.14
68.57
66.43
61.71
EXPEDIENTE TECNICO
MES 01
Cant.
262.00
140.00
Precio
46.21
29.41
323.65
11.76
Cant.
MES 02
S/.
Cant.
MES 03
S/.
Cant.
MES 04
MES 06
64
65
ARTEFACTO FLUORESCENTE CIRCULAR TIPO INDUSTRIAL ADOSABLE EN TECHO CON DIFUSOR ACR
TABLERO POLIMERICO DE 20x15cM
66
67
Und.
Gln.
1.00
11.17
68
Und.
20,375.34
1.85
15,261.84
S/. 28,234.41
69
70
Und.
Und.
4.00
118,795.44
294.12
0.62
118,795.44
S/. 73,653.17
71
72
M
M
168.00
26.25
65.40
65.40
60.30
1.88
S/. 3,943.62
S/. 122.63
73
26.25
18.45
1.87
S/. 34.59
11.25
S/. 207.54
11.25
74
75
M
M
225.75
21.00
13.45
16.50
50.62
1.50
S/. 680.89
S/. 24.76
114.74
9.00
S/. 1,543.26
S/. 148.54
51.74
9.00
76
77
78
M
M
Bls.
30.00
26.25
18,248.61
109.00
12.50
17.23
2.14
1.88
3,163.78
S/. 233.57
S/. 23.45
S/. 54,511.86
12.86
11.25
2,725.98
S/. 1,401.43
S/. 140.68
S/. 46,968.61
12.86
11.25
993.40
79
80
81
82
83
Und.
M2
Und.
Und.
Und.
4.00
1,515.72
88.00
81.00
186.00
75.00
23.20
54.62
37.82
4.20
4.00
S/. 300.00
84
85
86
87
88
Und.
Und.
Und.
Und.
Und.
12.00
264.00
10.90
109.36
78.60
6.00
28.00
29.41
6.72
3.36
89
90
91
Pza.
GLB
GLB
252.00
1.00
1.00
1.26
750.00
750.00
92
93
94
95
96
CINTA TEFLON
CORDEL
ACCESORIOS PARA SISTEMA DIRECTO
PORCELANA COLOR
LAVADERO DE ACERO INOXIDABLE
Rll.
M
Est.
Kg.
Und.
99.95
374.65
23.07
281.49
73.00
2.00
0.30
1.65
3.50
168.07
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
Gln.
Gln.
Und.
Und.
Est.
Und.
Und.
GLB
M3
Gln.
Und.
GLB
GLB
GLB
GLB
GLB
P2
P2
P2
P2
Pza.
P2
Pln.
P2
Und.
Und.
Pza.
M2
Pza.
Kg.
123.48
4.33
4.67
4.00
54.38
0.91
112.00
1.00
508.76
19.83
1,044.32
1.00
1.00
1.00
2.00
1.00
1,115.82
1,031.95
1,732.82
112.39
224.00
15,500.04
81.70
50,673.94
5.00
4.00
5.00
52.80
168.00
4,657.91
92.44
50.00
210.08
500.00
1.50
50.00
8.40
2,500.87
21.00
16.81
1.60
700.00
1,800.00
1,000.00
1,000.00
2,000.00
2.90
6.50
3.80
2.30
5.88
2.85
25.20
3.90
15.00
200.00
30.00
147.06
4.20
1.25
2,543.64
7,505.31
S/. 129,316.46
3,014.37
S/.
MES 05
Und.
Und.
Und.
S/. 4,705.73
S/. 51,937.54
Cant.
0.00
10.00
S/.
Cant.
S/.
S/. 294.10
60.00
S/. 1,764.60
Cant.
0.00
60.00
0.07
S/. 23.12
0.43
S/. 138.71
0.43
2,543.64
S/. 4,705.73
97.20
11.25
S/. 6,356.88
S/. 735.75
9.00
11.25
1,515.72
1.36
102.48
S/. 40.01
8.16
S/. 240.04
1.36
S/. 40.01
100.80
S/. 127.01
151.20
S/. 190.51
S/. 688.66
1.00
1.00
33.45
344.33
S/. 66.90
66.50
S/. 133.00
S/. 103.30
S/. 4,089.70
280.46
48.67
S/. 27.03
S/. 122.61
60.81
3.24
3.50
S/. 5,620.82
S/. 162.19
S/. 735.68
58.30
0.54
0.58
S/. 5,389.54
S/. 27.03
S/. 122.61
3.39
0.54
0.58
16.00
0.14
S/. 134.40
S/. 357.27
16.00
0.14
336.71
S/. 134.40
S/. 357.27
S/. 7,070.88
16.00
0.14
11.24
S/. 134.40
S/. 357.27
S/. 236.07
16.00
0.14
60.24
S/. 134.40
S/. 357.27
S/. 1,265.08
16.00
0.14
100.50
S/. 134.40
S/. 357.27
S/. 2,110.57
16.00
0.14
0.14
0.14
0.14
S/. 100.00
S/. 257.14
S/. 142.86
0.14
0.14
0.14
S/. 100.00
S/. 257.14
S/. 142.86
0.14
0.14
0.14
S/. 100.00
S/. 257.14
S/. 142.86
0.14
0.14
0.14
S/. 100.00
S/. 257.14
S/. 142.86
0.14
0.14
0.14
S/. 100.00
S/. 257.14
S/. 142.86
0.14
S/. 285.71
0.14
S/. 285.71
0.14
S/. 285.71
0.14
1,115.82
S/. 285.71
S/. 3,235.89
0.14
S/. 285.71
0.14
0.14
0.14
2.00
0.14
198.16
S/. 753.02
1,109.83
S/. 4,217.36
431.78
104.80
31.97
S/. 241.03
S/. 188.00
31.97
6,269.96
24.00
S/. 100.80
31.97
S/. 188.00
31.97
S/. 188.00
31.97
S/. 188.00
31.97
9,226.55
S/. 188.00
S/. 26,295.66
24,396.27
S/. 95,145.46
14,628.57
S/. 57,051.41
9,126.10
S/. 35,591.80
1,614.81
5.00
4.00
5.00
S/. 6,297.78
S/. 75.00
S/. 800.00
S/. 150.00
24.00
S/. 100.80
24.00
S/. 100.80
24.00
S/. 100.80
24.00
S/. 100.80
24.00
EXPEDIENTE TECNICO
MES 01
Cant.
417.73
690.39
Precio
31.00
122.00
Cant.
MES 02
S/.
Cant.
MES 03
S/.
Cant.
MES 04
S/.
MES 05
Cant.
S/.
25.75
S/. 432.86
MES 06
127
128
Und.
Gln.
M2
129
130
TUBERIA FG 2"
UNION UNIVERSAL DE Fo. GALV. DE 3/4"
M
Und.
25.75
8.00
16.81
5.80
131
Und.
10.00
6.50
10.00
S/. 65.00
132
133
Und.
Und.
14.00
2.00
9.35
1.50
14.00
2.00
S/. 130.90
S/. 3.00
134
135
Und.
Und.
359.00
2.00
1.50
1.68
215.40
2.00
S/. 323.10
S/. 3.36
136
Und.
18.00
2.52
18.00
S/. 45.36
137
138
Pza.
Pza.
5.00
4.00
1.65
1.32
5.00
4.00
S/. 8.25
S/. 5.28
139
140
141
Pza.
M
M
6.00
157.50
404.08
2.00
25.21
2.00
142
143
144
145
146
M
M
M
Und.
Und.
251.74
128.63
103.95
3.00
12.00
147
148
149
150
151
Und.
Und.
Und.
Und.
Und.
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
143.60
S/. 215.40
Cant.
S/.
8.00
S/. 46.40
6.00
S/. 12.00
157.50
298.74
S/. 3,970.58
S/. 597.49
105.33
S/. 210.67
3.00
8.90
12.65
4.20
1.50
251.74
128.69
103.27
S/. 755.21
S/. 1,145.38
S/. 1,306.32
0.67
S/. 8.43
12.00
S/. 18.00
1,667.40
36.00
197.10
234.36
239.75
5.00
2.50
2.75
0.80
0.80
561.82
36.00
196.43
234.36
239.75
S/. 2,809.09
S/. 90.00
S/. 540.19
S/. 187.49
S/. 191.80
945.58
S/. 4,727.91
0.67
S/. 1.83
Und.
Pza.
M
122.50
18.00
315.67
1.00
5.00
3.00
122.50
18.00
237.07
S/. 122.50
S/. 90.00
S/. 711.20
78.60
S/. 235.80
M
M
Und.
Und.
Und.
365.63
103.22
98.05
300.00
16.00
4.20
10.20
2.00
1.20
2.95
349.63
103.22
98.05
100.00
5.33
S/. 1,468.44
S/. 1,052.79
S/. 196.10
S/. 120.00
S/. 15.73
16.00
S/. 67.20
200.00
10.67
S/. 240.00
S/. 31.47
Und.
Und.
Und.
Pza.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Pza.
Pza.
Und.
Pza.
Pza.
Pza.
Pza.
Pza.
M
Pza.
Und.
M
Und.
Und.
Pza.
Pza.
Und.
Und.
626.72
479.50
245.00
5.00
137.00
32.00
95.00
6.00
328.00
96.00
137.00
1.00
4.00
12.00
158.00
2.00
1.00
11.00
109.00
70.00
4,976.48
35.00
147.00
603.03
1.00
1.00
2.00
18.00
4.00
5.00
0.80
0.80
1.00
2.00
3.50
4.50
1.50
3.36
1.50
2.00
1.20
0.60
10.00
7.00
0.60
6.00
4.80
6.00
4.50
2.30
3.50
2.50
4.50
5.85
50.00
35.00
6.00
9.00
87.70
95.50
521.39
479.50
245.00
3.33
137.00
10.67
S/. 417.11
S/. 383.60
S/. 245.00
S/. 6.67
S/. 479.50
S/. 48.00
105.33
S/. 84.27
1.67
S/. 3.33
2.00
328.00
96.00
91.33
0.33
4.00
12.00
52.67
2.00
1.00
11.00
109.00
70.00
1,997.91
35.00
49.00
159.08
S/. 6.72
S/. 492.00
S/. 192.00
S/. 109.60
S/. 0.20
S/. 40.00
S/. 84.00
S/. 31.60
S/. 12.00
S/. 4.80
S/. 66.00
S/. 490.50
S/. 161.00
S/. 6,992.70
S/. 87.50
S/. 220.50
S/. 930.62
21.33
95.00
4.00
S/. 96.00
S/. 142.50
S/. 13.44
45.67
0.67
S/. 54.80
S/. 0.40
105.33
S/. 63.20
2,987.12
S/. 10,454.92
98.00
319.14
1.00
1.00
2.00
18.00
4.00
5.00
S/. 441.00
S/. 1,866.98
S/. 50.00
S/. 35.00
S/. 12.00
S/. 162.00
S/. 350.80
S/. 477.50
Cant.
137.14
107.36
EXPEDIENTE TECNICO
COSTO DIRECTO
Und.
Und.
P2
Cant.
6.00
253.77
MES 01
Precio
110.50
4.20
Cant.
MES 02
S/.
S/. 2,618.37
Cant.
MES 03
S/.
S/. 491,047.99
Cant.
MES 04
S/.
S/. 294,618.31
Cant.
MES 05
S/.
S/. 353,178.39
Cant.
6.00
MES 06
S/.
S/. 663.00
S/. 249,184.79
Cant.
MES 06
MES 07
S/.
S/. 658.51
Cant.
4.81
S/.
S/. 24.25
S/. 10.00
1.98
4.81
S/. 10.00
S/. 24.25
317.28
S/. 212.58
5.92
1.00
S/. 29.82
S/. 210.08
S/. 9.20
S/. 2,308.00
1.00
S/. 16.81
2.00
75.61
S/. 142.86
S/. 3,810.95
39.44
60.27
1.00
11.97
S/. 1,491.50
S/. 1,265.65
S/. 13.45
S/. 10.17
S/. 50.01
S/. 40.63
S/. 11.06
4.51
4.51
1.50
12.00
S/. 8.34
S/. 6.77
S/. 1.84
S/. 36.00
S/. 112.50
0.75
S/. 18.75
1.00
S/. 84.00
S/. 2,016.60
S/. 460.97
S/. 28.81
S/. 57.62
S/. 172.86
S/. 309.73
S/. 28.81
S/. 309.73
S/. 403.05
S/. 115.16
S/. 57.58
S/. 129.64
S/. 86.43
S/. 460.63
S/. 154.86
S/. 1,093.99
S/. 287.89
S/. 822.86
0.07
1.07
6.00
10.00
0.57
0.14
0.07
0.21
0.14
0.14
0.14
0.50
0.14
0.07
0.64
0.43
0.57
0.07
1.36
0.36
11.43
S/. 19.21
S/. 162.06
S/. 1,107.00
S/. 336.10
S/. 76.83
S/. 4.80
S/. 9.60
S/. 28.81
S/. 51.62
S/. 4.80
S/. 51.62
S/. 67.18
S/. 19.19
S/. 9.60
S/. 21.61
S/. 14.40
S/. 76.77
S/. 25.81
S/. 182.33
S/. 47.98
S/. 137.14
S/. 2,232.66
S/. 2,074.22
11.07
10.29
S/. 372.11
S/. 345.70
S/. 61.03
S/. 1,280.00
S/. 880.00
S/. 224.10
S/. 134.51
S/. 3,983.71
S/. 115.25
S/. 972.39
MES 06
MES 07
S/.
Cant.
262.00
10.00
S/.
S/. 12,107.02
S/. 294.10
0.07
11.14
S/. 23.12
S/. 131.04
4.00
S/. 1,176.48
S/. 588.60
S/. 735.75
1.50
1.88
S/. 98.10
S/. 122.63
S/. 207.54
1.87
S/. 34.59
S/. 695.91
S/. 148.54
8.62
1.50
S/. 115.99
S/. 24.76
S/. 1,401.43
S/. 140.68
S/. 17,116.27
2.14
1.88
845.96
S/. 233.57
S/. 23.45
S/. 14,575.91
88.00
81.00
186.00
S/. 4,806.56
S/. 3,063.42
S/. 781.20
12.00
264.00
S/. 72.00
S/. 7,392.00
5.86
78.76
S/. 39.41
S/. 264.62
30.32
23.07
S/. 9.09
S/. 38.07
S/. 313.65
0.61
S/. 56.40
S/. 134.40
S/. 357.27
4.00
54.56
0.91
16.00
0.14
S/. 2,000.00
S/. 81.84
S/. 45.47
S/. 134.40
S/. 357.27
19.82
1,044.32
0.14
0.14
0.14
S/. 333.14
S/. 1,670.90
S/. 100.00
S/. 257.14
S/. 142.86
0.14
S/. 285.71
1,032.01
S/. 6,708.09
9.23
31.97
S/. 21.22
S/. 188.00
81.71
909.45
S/. 2,059.15
S/. 3,546.86
52.80
24.00
4,699.68
S/. 7,764.77
S/. 100.80
S/. 5,874.60
S/. 1,764.60
S/. 138.71
S/. 35,164.63
S/. 750.00
S/. 750.00
S/. 981.61
S/. 8,179.41
S/. 100.00
S/. 257.14
S/. 142.86
S/. 2,000.00
S/. 285.71
S/. 1,640.77
S/. 188.00
S/. 17,869.38
S/. 100.80
MES 06
MES 07
S/.
Cant.
417.73
690.39
S/.
S/. 12,949.51
S/. 84,227.38
3.00
S/. 12.60
S/. 685.71
22.86
S/. 114.29
S/. 628.07
17.89
S/. 104.68
MES 06
MES 07
S/.
S/. 115,622.42
Cant.
S/.
253.77
S/. 1,065.83
S/. 186,220.38