Está en la página 1de 3

CALENDARIO DE ADQUISICION DE MATERIALES E INSUMOS

"MEJORAMIENTO DE LA CAPACIDAD RESOLUTIVA DE LOS SERVICIOS DE SALUD DE LOS ESTABLECIMIENTOS DE LA MICRORED DE SALUD SANTO TOMAS DISTRITO DE SANTO TOMAS ,LUYA,AMAZONAS"
Obra
Cliente MUNICIPALIDAD DISTRITAL DE SANTO TOMAS
Fecha May-17

PLAZO DE EJECUCIN = 180 D.C.


ITEM DESCRIPCIN Und Cantidad Precio (S/.) Parcial (S/.) MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9
19 Das 31 Das 31 Das 30 Das 31 Das 30 Das 31 Das 31 Das 6 Das

0201810003 LACA DESMOLDEADORA gal 14.4304 107.52 1,551.56 72.7187 129.756880 307.547176 474.157183 161.231616 150.495303 72.718659 150.495303 32.439220
0201810004 GASOLINA 84 OCTANOS gal 0.5258 24.11 12.68 0.5943 1.060428 2.513405 3.875012 1.317652 1.229911 0.594287 1.229911 0.265107
0201810005 COLA SINTETICA FULLER gal 1.4400 11.44 16.47 0.7719 1.377385 3.264651 5.033237 1.711493 1.597526 0.771918 1.597526 0.344346
0202000024 ALAMBRE NEGRO RECOCIDO N 8 kg 463.6729 3.27 1,516.21 71.0619 126.800561 300.540169 463.354213 157.558192 147.066490 71.061872 147.066490 31.700140
0202000025 ALAMBRE NEGRO RECOCIDO N 16 kg 483.8032 3.27 1,582.04 74.1472 132.305921 313.588862 483.471880 164.398970 153.451745 74.147199 153.451745 33.076480
0202000026 ALAMBRE GALVANIZADO # 12 kg 80.0748 3.27 261.84 12.2719 21.897665 51.901411 80.018380 27.209316 25.397465 12.271942 25.397465 5.474416
0202010022 ALAMBRE GALVANIZADO
CLAVOS PARA MADERA C/C # 12
3" kg 26.7811 1.65 44.19 2.0711 3.695607 8.759255 13.504477 4.592040 4.286259 2.071101 4.286259 0.923902
0202010024 CLAVOS 2" kg 0.2700 1.67 0.45 0.0211 0.037633 0.089198 0.137520 0.046762 0.043648 0.021091 0.043648 0.009408
0202010025 CLAVOS PARA MADERA CON CABEZA 3" kg 408.1694 3.92 1,600.02 74.9899 133.809587 317.152822 488.966573 166.267376 155.195735 74.989887 155.195735 33.452397
0202010026 CLAVOS PARA MADERA C/C 1" kg 0.6240 1.65 1.03 0.0483 0.086139 0.204165 0.314768 0.107033 0.099906 0.048274 0.099906 0.021535
0202020028 CLAVOS Fo No C/C 3/4" kg 12.5990 1.65 20.79 0.9744 1.738667 4.120953 6.353430 2.160410 2.016549 0.974388 2.016549 0.434667
0202020029 CLAVOS TIPO CLIP pza 256.6500 0.65 166.82 7.8185 13.951148 33.066733 50.980240 17.335236 16.180893 7.818535 16.180893 3.487787
0202020030 CLAVOS DE DISPARO DE 3/4" und 41.0640 3.92 160.97 7.5444 13.461912 31.907157 49.192478 16.727328 15.613466 7.544357 15.613466 3.365478
0202020032 BALDOSA ACUSTICA 2' X 2' (0.61m x 0.61m) pza 554.3640 11.12 6,164.53 288.9198 515.539314 1,221.921031 1,883.882146 640.592135 597.935503 288.919769 597.935503 128.884828
0202020033 PERFIL LIVIANO DE ACERO ELECTROGALVANIZADO DE 15/16''(24mm) pza 10.2660 20.78 213.33 9.9984 17.840776 42.285854 65.193710 22.168360 20.692183 9.998370 20.692183 4.460194
0202020034 PERFIL LIVIANO DE ACERO ELECTROGALVANIZADO DE 9/16'' (15mm) pza 20.5320 29.41 603.85 28.3013 50.499943 119.693961 184.536734 62.749563 58.571108 28.301298 58.571108 12.624986
0202300033 PERNO+ARANDELA DE 1/2"P/UNION A TUBO FG. und 3.3946 3.39 11.51 0.5395 0.962581 2.281490 3.517459 1.196071 1.116425 0.539452 1.116425 0.240645
0202510102 PERNO DE ANCLAJE P. ENCOF. 1/2"x0.50 m. pza 360.7600 3.27 1,179.69 55.2898 98.657412 233.835835 360.513604 122.588443 114.425355 55.289821 114.425355 24.664353
0202610008 GRAPA EN "U" DE ACERO RECUBIERTO CON COBRE,44,5x9,5mm,3,7mund 5.0000 13.73 68.65 3.2175 5.741196 13.607668 20.979460 7.133820 6.658784 3.217495 6.658784 1.435299
0203020003 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 21,998.2295 3.10 68,194.51 3196.1467 5,703.103221 13,517.381858 20,840.261925 7,086.487822 6,614.603004 3,196.146681 6,614.603004 1,425.775805
0204000000 ARENA FINA m3 62.0079 80.00 4,960.63 232.4953 414.857221 983.286337 1,515.969959 515.487890 481.161872 232.495271 481.161872 103.714305
0205000004 PIEDRA CHANCADA DE 3/4" m3 124.6318 90.00 11,216.86 525.7128 938.065401 2,223.383963 3,427.875651 1,165.609105 1,087.991920 525.712845 1,087.991920 234.516350
0205000009 PIEDRA GRANDE DE 8" m3 21.7461 90.00 1,957.15 91.7279 163.676350 387.942430 598.105604 203.378830 189.835960 91.727889 189.835960 40.919087
0205000010 PIEDRA MEDIANA DE 4" m3 2.9146 90.00 262.31 12.2940 21.936971 51.994573 80.162012 27.258156 25.443053 12.293970 25.443053 5.484243
0205000011 PIEDRA MEDIANA DE 6" m3 0.6480 90.00 58.32 2.7333 4.877298 11.560076 17.822609 6.060370 5.656814 2.733347 5.656814 1.219325
0205000040 PIEDRA CHANCADA 1/2" m3 40.5266 90.00 3,647.39 170.9462 305.031030 722.978483 1,114.643436 379.021490 353.782685 170.946216 353.782685 76.257758
0205000041 GRAVA CANTO RODADO m3 20.8164 90.00 1,873.48 87.8064 156.679032 371.357527 572.536028 194.684194 181.720294 87.806436 181.720294 39.169758
0205010000 AFIRMADO m3 217.9795 42.48 9,259.77 433.9878 774.394069 1,835.453426 2,829.788383 962.236511 898.161780 433.987768 898.161780 193.598517
0205010004 ARENA GRUESA m3 128.1580 90.00 11,534.22 540.5869 964.606201 2,286.290439 3,524.860959 1,198.587827 1,118.774609 540.586903 1,118.774609 241.151550
0205010037 MATERIAL DE RELLENO m3 102.0200 19.61 2,000.61 93.7648 167.310907 396.556986 611.386993 207.895011 194.051411 93.764777 194.051411 41.827727
0205300076 MATERIAL COMPLEMENTARIO m 51.5550 5.68 292.83 13.7244 24.489357 58.044188 89.488932 30.429667 28.403374 13.724384 28.403374 6.122339
0210020068 INODORO LOZA BLANCA und 4.0000 84.90 339.60 15.9164 28.400730 67.314845 103.781858 35.289809 32.939883 15.916405 32.939883 7.100182
0210020069 INODORO CON FLUXOMETRO pza 4.0000 279.02 1,116.08 52.3085 93.337711 221.227186 341.074370 115.978359 108.255432 52.308542 108.255432 23.334428
0210020070 SUMINISTRO Y COLOCACION DE SISTEMA DE IMPULSION glb 1.0000 3,268.00 3,268.00 153.1649 273.302665 647.776543 998.701743 339.596871 316.983326 153.164930 316.983326 68.325666
0210020072 SUMINISTRO Y COLOCACION DE ACCESORIOS PARA DESAGUE glb 1.0000 2,614.40 2,614.40 122.5319 218.642132 518.221234 798.961394 271.677497 253.586661 122.531944 253.586661 54.660533
0210020073 PRUEBA HIDRAULICA DEL SISTEMA DE DESAGUE glb 1.0000 163.40 163.40 7.6582 13.665133 32.388827 49.935087 16.979844 15.849166 7.658247 15.849166 3.416283
0210020074 PARARRAYOS pza 1.0000 1,867.97 1,867.97 87.5482 156.218231 370.265345 570.852171 194.111618 181.185846 87.548193 181.185846 39.054558
0210020075 CONTROL DE NIVEL (ACCIONADO POR EL NIVEL DEL AGUA) und 1.0000 42.42 42.42 1.9881 3.547582 8.408409 12.963564 4.408109 4.114575 1.988145 4.114575 0.886896
0210040100 LAVATORIO DE PARED BLANCO CON 1 LLAVE und 4.0000 39.15 156.60 7.3395 13.096450 31.040944 47.857005 16.273216 15.189593 7.339543 15.189593 3.274112
0210040101 PEDESTAL LOZA BLANCA und 4.0000 30.59 122.36 5.7348 10.232960 24.253959 37.393251 12.715139 11.868445 5.734780 11.868445 2.558240
0210040102 LAVATORIO DE ACERO INOXIDABLE und 3.0000 52.29 156.87 7.3522 13.119030 31.094463 47.939517 16.301273 15.215782 7.352198 15.215782 3.279757
0210040103 LLAVE PARA URINARIO TEMPORIZADA und 1.0000 71.83 71.83 3.3665 6.007139 14.238002 21.951269 7.464273 6.967231 3.366535 6.967231 1.501785
0210230003 REGISTRO DE BRONCE DE 4" und 4.0000 22.81 91.24 4.2762 7.630396 18.085414 27.882970 9.481279 8.849926 4.276245 8.849926 1.907599
0210270001 SUMIDERO CROMADO DE 2" und 10.0000 4.58 45.80 2.1466 3.830252 9.078386 13.996493 4.759344 4.442422 2.146559 4.442422 0.957563
0211000012 LAMPARA FLUORESCENTE TIPO AHORRADOR 14W pza 42.0000 19.54 820.68 38.4637 68.633424 162.673578 250.800045 85.281628 79.602777 38.463707 79.602777 17.158356
0211000013 SPOT - EMPOTRADO TIPO ALPHA SPOT E DOWN LIGHT LAMPARA TC- und 5.0000 175.21 876.05 41.0588 73.264015 173.648911 267.721133 91.035446 84.973453 41.058793 84.973453 18.316004
0211000014 TOMACORRIENTE DOBLE CON PUESTA A TIERRA pza 10.0000 6.30 63.00 2.9527 5.268687 12.487736 19.252818 6.546696 6.110756 2.952690 6.110756 1.317172
0211090019 LUMINARIA EMPOTRADA PHILIPS TBS 165KX14W/840 HFP C6 EL3 PIP und 33.0000 137.26 4,529.58 212.2928 378.808533 897.844453 1,384.240954 470.694980 439.351694 212.292780 439.351694 94.702133
0212000052 TABLERO GENERAL DE DISTRIBUCION METALICO 16 POLOS und 1.0000 183.81 183.81 8.6148 15.372020 36.434457 56.172389 19.100765 17.828857 8.614824 17.828857 3.843005
0212000054 TABLERO GENERAL DE DISTRIBUCION METALICO 26 16 POLOS und 1.0000 242.41 242.41 11.3613 20.272735 48.050034 74.080566 25.190232 23.512830 11.361295 23.512830 5.068184
0212000055 TABLERO GENERAL
GENERAL DE
DE DISTRIBUCION
DISTRIBUCION METALICO
METALICO20
26POLOS
POLOS und 1.0000 209.69 209.69 9.8278 17.536363 41.564340 64.081324 21.790106 20.339117 9.827771 20.339117 4.384091
0212000056 TABLERO DE TRANSFERENCIA AUTOMATICA glb 1.0000 2,941.20 2,941.20 137.8484 245.972399 582.998888 898.831568 305.637184 285.284994 137.848437 285.284994 61.493100
0212030038 INTERRUPTOR SIMPLE pza 32.0000 8.43 269.76 12.6431 22.560014 53.471297 82.438734 28.032329 26.165674 12.643137 26.165674 5.640004
0212030055 INTERRUPTOR DOBLE pza 19.0000 9.74 185.06 8.6734 15.476558 36.682230 56.554389 19.230660 17.950102 8.673409 17.950102 3.869139
0212030056 INTERRUPTOR CONMUTACION DE 3 VIAS pza 1.0000 7.77 7.77 0.3642 0.649805 1.540154 2.374514 0.807426 0.753660 0.364165 0.753660 0.162451
0212030057 INTERRUPTOR DE DOBLE CONMUTACION pza 2.0000 118.23 236.46 11.0824 19.775137 46.870637 72.262244 24.571933 22.935703 11.082429 22.935703 4.943784
0212030058 INTERRUPTOR MIXTO pza 1.0000 5.62 5.62 0.2634 0.470000 1.113985 1.717474 0.584007 0.545118 0.263399 0.545118 0.117500
0212090004 CAJA RECTANGULAR GALVANIZADA LIVIANA DE 4" X 2 1/8" und 66.0000 1.57 103.62 4.8565 8.665735 20.539353 31.666302 10.767756 10.050738 4.856472 10.050738 2.166434
0212090108 CAJA METAL-ELECT. TRIFASICO 29X58X21 und 1.0000 34.72 34.72 1.6273 2.903632 6.882130 10.610442 3.607957 3.367705 1.627260 3.367705 0.725908
0212090109 CAJA OCTOGONAL GALV. LIVIANA 4"x4"x2 1/2 und 54.0000 2.29 123.66 5.7957 10.341679 24.511642 37.790532 12.850229 11.994540 5.795708 11.994540 2.585420
0212400094 INTERRUPTOR TERMOMAGNETICO DE 2x40Ax380V und 3.0000 126.58 379.74 17.7977 31.757636 75.271317 116.048654 39.460990 36.833307 17.797690 36.833307 7.939409
0212400095 INTERRUPTOR TERMOMAGNETICO DE 2x80Ax380V und 1.0000 126.58 126.58 5.9326 10.585879 25.090439 38.682885 13.153663 12.277769 5.932563 12.277769 2.646470
0212400097 INTERRUPTOR DIFERENCIAL DE 3X100 A(3X30mA) und 1.0000 267.04 267.04 12.5157 22.332541 52.932144 81.607501 27.749678 25.901844 12.515656 25.901844 5.583135
0212400098 INTERRUPTOR TERMOMAGNETICO DE 3X100 A und 1.0000 115.82 115.82 5.4283 9.686020 22.957613 35.394625 12.035529 11.234091 5.428263 11.234091 2.421505
0212400099 INTERRUPTOR TERMOMAGNETIC DE 2x32Ax380V und 2.0000 94.97 189.94 8.9021 15.884672 37.649534 58.045719 19.737769 18.423443 8.902126 18.423443 3.971168
0212400100 INTERRUPTOR DIFERNCIA DE 2X32A (2X30mA) und 2.0000 175.74 351.48 16.4732 29.394254 69.669675 107.412389 36.524329 34.092197 16.473198 34.092197 7.348563
0212400101 INTERRUPTOR TERMOMAGNETIC DE 2x16Ax380V und 5.0000 94.97 474.85 22.2553 39.711680 94.123835 145.114297 49.344423 46.058608 22.255314 46.058608 9.927920
0212400102 INTERRUPTOR TERMOMAGNETIC DE 2x25Ax380V und 6.0000 94.97 569.82 26.7064 47.654016 112.948601 174.137156 59.213308 55.270330 26.706377 55.270330 11.913504
0212400103 INTERRUPTOR DIFERNCIAL DE 2X25A (2X30mA) und 6.0000 175.74 1,054.44 49.4196 88.182761 209.009026 322.237168 109.572988 102.276591 49.419593 102.276591 22.045690
0217000027 LADRILLO P/TECHO DE 15x30x30 CM. und 2,714.7435 2.80 7,601.28 356.2575 635.694640 1,506.710795 2,322.953360 789.893177 737.294681 356.257503 737.294681 158.923660
0217000029 LADRILLO K.K. 18 HUECOS 9x13x24 CM und 14,179.7300 1.50 21,269.60 996.8656 1,778.775509 4,216.018345 6,499.995895 2,210.247737 2,063.068714 996.865605 2,063.068714 444.693877
0219010004 CABLE DE PROTECCION +T/1x25.00mm2 COBRE DESNUDO m 28.1000 77.91 2,189.27 102.6069 183.088533 433.952800 669.041543 227.499768 212.350700 102.606911 212.350700 45.772133
0219010005 CABLE UTP CATEGORIA 6 m 2.1000 2.22 4.66 0.2184 0.389716 0.923696 1.424097 0.484248 0.452002 0.218405 0.452002 0.097429
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) bls 3,111.6101 28.40 88,369.73 4141.7208 7,390.355790 17,516.474348 27,005.814976 9,183.012174 8,571.521102 4,141.720781 8,571.521102 1,847.588947
0221030010 CAJA DE REGISTRO DE CONCRETO PARA PUESTA A TIERRA 0.50X0.50und 5.0000 39.15 195.75 9.1744 16.370562 38.801181 59.821256 20.341520 18.986991 9.174429 18.986991 4.092641
0221030011 CAJA RECTANG GALV 4"X2 1/8" und 2.0000 1.57 3.14 0.1472 0.262598 0.622405 0.959585 0.326296 0.304568 0.147166 0.304568 0.065650
0224040005 CONTRAZOC. DE LOS. SANIT.CLARO DE 10X20 CM m 182.9625 14.38 2,631.00 123.3100 220.030389 521.511653 804.034359 273.402499 255.196797 123.309954 255.196797 55.007597
0224040006 CONTRAZOCALO LOSETA VENEC.CLARA 10x30cm m 40.5615 16.34 662.77 31.0628 55.427420 131.372968 202.542703 68.872282 64.286120 31.062766 64.286120 13.856855
0224050012 CERAMICO DE 40cm x 40cm m2 243.4635 29.82 7,260.08 340.2661 607.160102 1,439.078801 2,218.682542 754.437102 704.199605 340.266109 704.199605 151.790025
0226000082 TORNILLO AUTOROSCANTE 1" und 40.0000 0.23 9.20 0.4312 0.769396 1.823606 2.811523 0.956025 0.892364 0.431186 0.892364 0.192349
0226070086 TAPA TORNILLO DE 100 UNIDADES pqt 0.4444 2.32 1.03 0.0483 0.086139 0.204165 0.314768 0.107033 0.099906 0.048274 0.099906 0.021535
0226070087 CERRADURA EXTERIOR DE DOS GOLPES und 12.0000 19.75 237.00 11.1077 19.820297 46.977675 72.427268 24.628047 22.988081 11.107738 22.988081 4.955074
0226070088 CERRADURA PARA PUERTA pza 4.0000 19.75 79.00 3.7026 6.606766 15.659225 24.142423 8.209349 7.662694 3.702579 7.662694 1.651691
0226120005 BISAGRA CAPUCHINA 4" X 4" und 48.0000 13.75 660.00 30.9329 55.195765 130.823904 201.696190 68.584435 64.017440 30.932942 64.017440 13.798941
0226800028 CANTO DE ALUMINIO 15 X 3MM m 7.3334 2.00 14.67 0.6876 1.226851 2.907859 4.483156 1.524445 1.422933 0.687555 1.422933 0.306713
0229040001 CINTA AISLANTE rll 12.1993 11.04 134.68 6.3122 11.263281 26.696005 41.158247 13.995381 13.063438 6.312195 13.063438 2.815820
0229040002 CINTA DE SEALIZACION DE 200 METROS rll 1.0000 12.69 12.69 0.5948 1.061264 2.515387 3.878068 1.318692 1.230881 0.594756 1.230881 0.265316
0229040003 CINTA AISLANTE und 101.2593 2.16 218.72 10.2510 18.291542 43.354249 66.840895 22.728466 21.214992 10.250989 21.214992 4.572885
0229050001 CINTA TEFLON rll 4.9000 2.16 10.58 0.4959 0.884805 2.097147 3.233251 1.099429 1.026219 0.495864 1.026219 0.221201
0229050003 CINTA TEFLON und 3.6194 0.65 2.35 0.1101 0.196530 0.465812 0.718161 0.244202 0.227941 0.110140 0.227941 0.049133
0229060005 YESO DE 28 Kg bls 19.1000 12.81 244.67 11.4672 20.461739 48.498007 74.771223 25.425082 23.732041 11.467216 23.732041 5.115435
0229060007 THOR GEL kg 25.0000 11.11 277.75 13.0176 23.228218 55.055060 84.880480 28.862617 26.940673 13.017613 26.940673 5.807054
0229200011 THINNER gal 0.4192 16.67 6.99 0.3276 0.584573 1.385544 2.136146 0.726372 0.678003 0.327608 0.678003 0.146143
0229550098 THINER
ELECTRODO DE ACERO RECUBIERTO DE COBRE DE 16 mm x 2,40 und 5.0000 13.20 66.00 3.0933 5.519576 13.082390 20.169619 6.858444 6.401744 3.093294 6.401744 1.379894
0229550099 EXCAVACION EN TERRENO NORMAL und 5.0000 109.96 549.80 25.7681 45.979745 108.980276 168.019039 57.132913 53.328468 25.768078 53.328468 11.494936
0229550100 RELLENO Y COMPACTACIN DE PUESTA A TIERRA und 5.0000 78.43 392.15 18.3793 32.795484 77.731203 119.841153 40.750585 38.037029 18.379323 38.037029 8.198871
0230000003 PORCELANATO 0.40x0.40m m2 1,317.2500 25.63 33,761.12 1582.3193 2,823.440658 6,692.062909 10,317.408009 3,508.314170 3,274.697710 1,582.319334 3,274.697710 705.860165
0230000004 PORCELANATO EXTRA 0.40x0.40m m2 149.3250 26.02 3,885.44 182.1032 324.939139 770.164287 1,187.391585 403.758649 376.872612 182.103166 376.872612 81.234785
0230090012 VALVULA ESFERICA DE 3/4" und 1.0000 20.59 20.59 0.9650 1.721941 4.081309 6.292310 2.139627 1.997150 0.965014 1.997150 0.430485
0230090013 VALVULA ESFERICA DE 1/2" und 4.0000 9.48 37.92 1.7772 3.171248 7.516428 11.588363 3.940488 3.678093 1.777238 3.678093 0.792812
0230320009 PLANCHA DOBLADA DE COBRE PARA TOMA A TIERRA DE ESPIGAS Y/ und 55.0000 117.58 6,466.90 303.0913 540.826501 1,281.856219 1,976.286505 672.013159 627.264221 303.091275 627.264221 135.206625
0230420005 BOTIQUIN DE PRIMEROS AUXILIOS und 2.0000 29.78 59.56 2.7915 4.981000 11.805866 18.201553 6.189226 5.777089 2.791464 5.777089 1.245250
0230420006 POLO DE ALGODON und 20.0000 11.37 227.40 10.6578 19.017450 45.074781 69.493506 23.630455 22.056918 10.657804 22.056918 4.754362
0230430006 INSTALACION DE PUESTA A TIERRA und 5.0000 398.70 1,993.50 93.4315 166.716298 395.147655 609.214175 207.156170 193.361769 93.431545 193.361769 41.679075
0230460050 PEGAMENTO PARA PVC gal 0.9235 19.35 17.87 0.8375 1.494467 3.542156 5.461077 1.856976 1.733321 0.837533 1.733321 0.373617
0230460054 PEGAMENTO PARA PORCELANATO bls 53.3300 24.11 1,285.79 60.2625 107.530549 254.866769 392.937795 133.613911 124.716644 60.262526 124.716644 26.882637
0230460055 PEGAMENTO PLASTICO P/PVC CCP gal 1.9209 27.45 52.73 2.4714 4.409807 10.452037 16.114303 5.479481 5.114606 2.471355 5.114606 1.102452
0230460056 PEGAMENTO PARA TUBERIA PVC gal 0.8806 13.07 11.51 0.5395 0.962581 2.281490 3.517459 1.196071 1.116425 0.539452 1.116425 0.240645
0230470003 SOLDADURA CELLOCORD P 3/16" kg 8.5680 14.38 123.21 5.7746 10.304046 24.422444 37.653012 12.803467 11.950892 5.774618 11.950892 2.576011
0230990122 AGUA m3 17.3954 4.97 86.46 4.0522 7.230645 17.137931 26.422201 8.984561 8.386285 4.052215 8.386285 1.807661
0230990123 FRAGUA kg 99.7040 4.97 495.53 23.2245 41.441147 98.222984 151.434111 51.493402 48.064488 23.224546 48.064488 10.360287
0230990124 LIJA PARA MADERA und 16.9400 1.44 24.39 1.1431 2.039734 4.834538 7.453591 2.534507 2.365735 1.143113 2.365735 0.509934
0230990139 CORDEL pza 9.5500 4.58 43.74 2.0500 3.657974 8.670057 13.366957 4.545278 4.242610 2.050010 4.242610 0.914493
0232000062 FLETE TRANSPORTE LOCAL kg 2,921.7645 0.09 262.96 12.3244 21.991331 52.123415 80.360652 27.325702 25.506100 12.324434 25.506100 5.497833
0232000063 FLETE glb 1.0000 65,079.00 65,079.00 3050.1287 5,442.553286 12,899.831584 19,888.161170 6,762.737073 6,312.410616 3,050.128666 6,312.410616 1,360.638322
0232000065 CAPACITACIONES BASICAS h 8.0000 8.40 67.20 3.1495 5.619932 13.320252 20.536339 6.983143 6.518139 3.149536 6.518139 1.404983
0232000066 INTRODUCCION TODO PERSONAL INGRESANTE h 12.0000 8.40 100.80 4.7243 8.429899 19.980378 30.804509 10.474714 9.777209 4.724304 9.777209 2.107475
0232000067 CAPACITACIONES A VIISITANTES h 5.0000 8.40 42.00 1.9685 3.512458 8.325158 12.835212 4.364464 4.073837 1.968460 4.073837 0.878114
0232000068 CAPACITACIONES A RESPONSABLES DE SEGURIDAD Y PRIMEROS AUh 3.0000 8.40 25.20 1.1811 2.107475 4.995095 7.701127 2.618678 2.444302 1.181076 2.444302 0.526869
0232000069 REUNIONES DEL COMITE DE SEGURIDAD Y SALUD h 8.0000 8.40 67.20 3.1495 5.619932 13.320252 20.536339 6.983143 6.518139 3.149536 6.518139 1.404983
0238000004 HORMIGON m3 81.7898 84.00 6,870.34 321.9997 574.566166 1,361.825303 2,099.577886 713.936954 666.396336 321.999739 666.396336 143.641542
0238000005 CONCRETO PARA FALSO PISO E= 4" m2 27.0000 24.79 669.33 31.3702 55.976032 132.673278 204.547441 69.553970 64.922414 31.370221 64.922414 13.994008
0238000006 CONCRETO 1:8 m3 3.0000 111.11 333.33 15.6225 27.876370 66.072018 101.865744 34.638257 32.331717 15.622542 32.331717 6.969093
0238000007 BUZON ELECTRICO glb 3.0000 1,079.21 3,237.63 151.7415 270.762824 641.756661 989.420662 336.440948 314.037554 151.741546 314.037554 67.690706
0239020088 TEKNOPOR DE 1" X 4' X 8' m2 12.1850 8.31 101.26 4.7459 8.468368 20.071558 30.945085 10.522515 9.821827 4.745863 9.821827 2.117092
0239900107 BANDA DE ADVERTENCIA DE PELIGRO DE MATERIAL PLASTICO REFLm 25.0000 6.93 173.25 8.1199 14.488888 34.341275 52.945250 18.003414 16.804578 8.119897 16.804578 3.622222
0239900108 MALLA FAENA, ROLLO DE 50 YD 1M. (MALLA PROTECTORA DE SEGURrll 1.0000 23.76 23.76 1.1136 1.987048 4.709661 7.261063 2.469040 2.304628 1.113586 2.304628 0.496762
0239900109 SEALES VERTICALES U HORIZONTALES und 6.0000 3.05 18.30 0.8577 1.530428 3.627390 5.592485 1.901659 1.775029 0.857686 1.775029 0.382607
0243040000 MADERA TORNILLO p2 260.6882 3.20 834.20 39.0974 69.764101 165.353486 254.931761 86.686570 80.914165 39.097364 80.914165 17.441025
0243040005 REGLA DE MADERA p2 84.7094 4.49 380.35 17.8263 31.808650 75.392230 116.235070 39.524379 36.892475 17.826279 36.892475 7.952163
0243040006 MADERA TORNILLO CEPILLADA p2 374.2258 3.26 1,219.98 57.1781 102.026862 241.822040 372.826240 126.775211 118.333329 57.178137 118.333329 25.506716
0243040013 MADERA TORNILLO CEPILLADA p2 20.2500 3.92 79.38 3.7204 6.638545 15.734548 24.258551 8.248837 7.699552 3.720389 7.699552 1.659636
243110010 MADERA NACIONAL P/ENCOFRADO-CARP p2 1,690.5043 3.26 5,511.04 258.2919 460.887980 1,092.387527 1,684.175413 572.684192 534.549508 258.291939 534.549508 115.221995
0243110006 ANDAMIO DE MADERA p2 1,206.3679 2.61 3,148.62 147.5698 263.318922 624.113273 962.219180 327.191401 305.403929 147.569817 305.403929 65.829731
0243140002 MADERA CEDRO CEPILLADO p2 156.1200 4.09 638.53 29.9267 53.400230 126.568163 195.134952 66.353363 61.934934 29.926684 61.934934 13.350057
0243160004 MADERA DE LA ZONA p2 4,590.9988 2.29 10,513.39 492.7425 879.234243 2,083.943521 3,212.895016 1,092.507450 1,019.758058 492.742547 1,019.758058 219.808561
0244010002 ESTACA DE MADERA und 955.0000 0.28 267.40 12.5325 22.362648 53.003503 81.717517 27.787088 25.936763 12.532528 25.936763 5.590662
0245010001 MADERA TORNILLO INCLUYE CORTE PARA ENCOFRADO p2 1,521.6486 2.49 3,788.91 177.5790 316.866340 751.030300 1,157.891989 393.727656 367.509576 177.578989 367.509576 79.216585
0251010059 ANGULO 2"x2"x1/4" x6m. AREQUIPA pza 13.2804 1.11 14.74 0.6908 1.232705 2.921734 4.504548 1.531719 1.429723 0.690836 1.429723 0.308176
0251010060 TEE 1 1/2"x1 1/2"x1/8" x6m. A. AREQUIPA pza 3.5700 6.00 21.42 1.0039 1.791353 4.245830 6.545958 2.225877 2.077657 1.003915 2.077657 0.447838
0251010061 ANGULO DE ACERO 2" X 1/2" pza 26.6668 1.92 51.20 2.3996 4.281853 10.148763 15.646735 5.320490 4.966201 2.399646 4.966201 1.070463
0251010062 ANGULO 1"x1"x3/16" x6m. pza 0.5940 1.24 0.74 0.0347 0.061886 0.146681 0.226144 0.076898 0.071777 0.034682 0.071777 0.015472
0251040130 PLATINA DE FIERRO 1/8" x 1 1/2" x 6m pza 1.4280 7.75 11.07 0.5188 0.925784 2.194274 3.382995 1.150348 1.073747 0.518830 1.073747 0.231446
0251040131 PLATINA DE FIERRO 1/4" x 1" x 6m pza 23.9400 20.78 497.47 23.3155 41.603389 98.607527 152.026975 51.694999 48.252661 23.315471 48.252661 10.400847
0251040132 PLACA PARA TELEFONO pza 2.0000 45.81 91.62 4.2941 7.662176 18.160736 27.999098 9.520767 8.886785 4.294055 8.886785 1.915544
0254010001 PINTURA ESMALTE SINTETICO gal 4.1920 21.50 90.13 4.2242 7.537567 17.865392 27.543754 9.365932 8.742260 4.224221 8.742260 1.884392
0254030000 PINTURA LATEX gal 45.9680 18.30 841.21 39.4259 70.350347 166.742994 257.074019 87.415019 81.594108 39.425909 81.594108 17.587587
0254030001 PINTURA LATEX SUPERMATE gal 38.2044 15.69 599.43 28.0941 50.130299 118.817837 183.185981 62.290255 58.142385 28.094141 58.142385 12.532575
0254060000 PINTURA ANTICORROSIVA gal 2.6915 19.28 51.89 2.4320 4.339558 10.285534 15.857599 5.392191 5.033129 2.431985 5.033129 1.084889
0254080000 BARNIZ MARINO gal 1.5585 29.09 45.34 2.1250 3.791782 8.987206 13.855917 4.711543 4.397804 2.124999 4.397804 0.947945
0254080025 SELLADOR DE MADERA gal 2.6087 24.20 63.13 2.9588 5.279559 12.513505 19.292546 6.560205 6.123365 2.958783 6.123365 1.319890
0254160003 IMPRIMANTE gal 144.5959 9.80 1,417.04 66.4140 118.506979 280.882886 433.047833 147.252861 137.447385 66.413963 137.447385 29.626745
0256020086 PLANCHA ACERO 1.6mm x 1.22m x 2.40m pln 5.1122 391.30 2,000.40 93.7549 167.293345 396.515360 611.322817 207.873189 194.031042 93.754935 194.031042 41.823336
0256990024 REJA METALICA PARA PROTECCION DE VENTANA INCL.COLOC. m2 m2 16.5600 52.29 865.92 40.5840 72.416843 171.640962 264.625402 89.982779 83.990882 40.584020 83.990882 18.104211
0257000007 TRIPLAY DE 4'x8'x 19 mm pln 27.2700 30.87 841.82 39.4545 70.401362 166.863907 257.260435 87.478408 81.653275 39.454499 81.653275 17.600340
0257000008 TRIPLAY LUPUNA DE 4'x8'x 10 mm pln 25.2532 33.51 846.23 39.6612 70.770170 167.738049 258.608132 87.936677 82.081028 39.661187 82.081028 17.692542
0257000009 TRIPLAY LUPUNA DE 4'x8'x 4 mm pln 12.7200 30.23 384.53 18.0222 32.158223 76.220781 117.512479 39.958747 37.297919 18.022188 37.297919 8.039556
0259350011 CUMBRERA SUPERIOR P. TEJA ANDINA pza 299.9875 15.50 4,649.81 217.9277 388.863361 921.676207 1,420.983277 483.188778 451.013537 217.927731 451.013537 97.215840
0259350012 TEJA ANDINA ETERNIT 1.16m X0.72m X5mm pza 347.9855 30.00 10,439.57 489.2827 873.060680 2,069.311065 3,190.335603 1,084.836385 1,012.597804 489.282744 1,012.597804 218.265170
0262000014 POSTES DE SEALIZACION und 10.0000 11.03 110.30 5.1696 9.224383 21.863449 33.707712 11.461914 10.698672 5.169551 10.698672 2.306096
0262000015 LUZ AMBAR INTERMITENTE PARA INSTALACION PROVICIONAL DE OB und 2.0000 32.68 65.36 3.0633 5.466053 12.955531 19.974035 6.791937 6.339667 3.063299 6.339667 1.366513
0262000016 LUZ DE EMERGENCIA OPALUX 14 LED, DURACION 8 HORAS LUZ BLA und 5.0000 45.10 225.50 10.5688 18.858553 44.698167 68.912865 23.433015 21.872625 10.568755 21.872625 4.714638
0262120054 CRUCETA und 1,391.2200 0.07 97.39 4.5645 8.144720 19.304455 29.762412 10.120361 9.446452 4.564484 9.446452 2.036180
0265050045 URINARIO DE DE LOZA DE PICO BLANCO pza 1.0000 84.90 84.90 3.9791 7.100182 16.828711 25.945464 8.822452 8.234971 3.979101 8.234971 1.775046
0265140107 NIPLE FO.GO.DE 1/2"PLAT.4"X1/16" +2 UR und 33.9456 2.04 69.25 3.2456 5.791374 13.726599 21.162820 7.196170 6.716981 3.245615 6.716981 1.447843
0265240004 MARCO METALICO DE 4" X 2" m 14.7000 98.04 1,441.19 67.5458 120.526643 285.669852 440.428080 149.762428 139.789841 67.545828 139.789841 30.131661
0265700051 TIRAFONES PARA TEJAS DE 1/4" X 5" pza 479.9800 0.53 254.39 11.9228 21.274622 50.424686 77.741657 26.435143 24.674843 11.922774 24.674843 5.318656
0272070105 CODO DE 90 PVC SAL DE 2" und 14.0000 1.92 26.88 1.2598 2.247973 5.328101 8.214536 2.793257 2.607256 1.259814 2.607256 0.561993
0272070106 CODO DE 90 PVC SAL DE 4" und 10.0000 3.95 39.50 1.8513 3.303383 7.829612 12.071211 4.104675 3.831347 1.851290 3.831347 0.825846
0272070115 CODO PVC AGUA,ROSCADO, DE 90 X 1/2 und 14.0000 0.53 7.42 0.3478 0.620534 1.470778 2.267554 0.771055 0.719711 0.347761 0.719711 0.155134
0272070116 TEE PVC DESAGUE 4" und 8.0000 1.89 15.12 0.7086 1.264485 2.997057 4.620676 1.571207 1.466581 0.708646 1.466581 0.316121
0272070117 TEE PVC DESAGUE 2" und 18.0000 1.89 34.02 1.5945 2.845091 6.743378 10.396522 3.535216 3.299808 1.594453 3.299808 0.711273
0272130016 TUB. PVC SAL P/DESAGUE DE 2" m 18.0000 2.23 40.14 1.8813 3.356906 7.956472 12.266796 4.171181 3.893424 1.881285 3.893424 0.839227
0272130017 TUB. PVC SAL P/DESAGUE DE 4" m 93.4415 7.97 744.73 34.9041 62.281730 147.618918 227.589703 77.389222 72.235922 34.904075 72.235922 15.570433
0272130019 TUB. PVC SAP PRESION P/AGUA C-10 R. 3/4" m 90.6150 8.76 793.79 37.2034 66.384615 157.343495 242.582453 82.487332 76.994552 37.203424 76.994552 16.596154
0272130021 TUB. PVC SAP PRESION P/AGUA C-10 R. 1/2" m 30.3800 9.82 298.33 13.9822 24.949322 59.134387 91.169734 31.001204 28.936853 13.982158 28.936853 6.237330
0272130029 TUB. PVC SAP PRESION P/AGUA C-10 R. 1/2" und 61.6867 9.82 605.76 28.3908 50.659676 120.072558 185.120431 62.948042 58.756371 28.390816 58.756371 12.664919
0272130030 TUB. PVC SAL PARA DESAGUE DE 2" m 138.0488 8.76 1,209.31 56.6781 101.134531 239.707053 369.565485 125.666430 117.298380 56.678054 117.298380 25.283633
0272130031 CONDUCTOR DE N2HOH 4-1x25.00mm2 m 81.8889 0.72 58.96 2.7633 4.930822 11.686935 18.018193 6.126876 5.718891 2.763343 5.718891 1.232705
0272130032 TUBERIA PVC SAP (ELEC) 55mm m 33.2600 5.88 195.57 9.1660 16.355509 38.765501 59.766248 20.322815 18.969532 9.165993 18.969532 4.088877
0272130033 CURVA PVC SAP ( ELEC) 55mm m 10.3236 6.93 71.54 3.3529 5.982886 14.180518 21.862645 7.434137 6.939103 3.352943 6.939103 1.495722
0272130034 TUBERIA PVC SAP (ELEC) 20 MM, 3M m 350.1200 1.20 420.14 19.6912 35.136286 83.279326 128.394905 43.659189 40.751951 19.691161 40.751951 8.784071
0272130035 CONDUCTOR DE NH80 2x2.5mm2 (alumbrado) m 650.6300 0.72 468.45 21.9554 39.176448 92.855239 143.158455 48.679362 45.437833 21.955358 45.437833 9.794112
0272130036 CONDUCTOR DE NH80 2x4 mm2 TOMACORRIENTES Y TIERRA) m 322.3200 1.30 419.02 19.6387 35.042620 83.057322 128.052633 43.542803 40.643315 19.638669 40.643315 8.760655
0272130037 CONDUCTOR DE NH80 2x4 mm2 PARA ELECTROBOMBA m 28.6000 1.30 37.18 1.7426 3.109361 7.369747 11.362219 3.863590 3.606316 1.742556 3.606316 0.777340
0272130038 TUBO PVC SAP (LUZ) (E/C) 3/4" X 3 M. pza 3.0060 1.67 5.02 0.2353 0.419822 0.995055 1.534113 0.521657 0.486921 0.235278 0.486921 0.104956
0272130039 CURVAS PVC SEL 3/4" m 6.0000 3.40 20.40 0.9561 1.706051 4.043648 6.234246 2.119883 1.978721 0.956109 1.978721 0.426513
0272170003 TEE SANITARIA SIMPLE PVC SAL DE 4" und 12.0000 8.15 97.80 4.5837 8.179009 19.385724 29.887708 10.162966 9.486221 4.583700 9.486221 2.044752
0272310005 ADAPTADOR PVC SAP 3/4" und 1.0000 0.78 0.78 0.0366 0.065231 0.154610 0.238368 0.081054 0.075657 0.036557 0.075657 0.016308
0272310006 ADAPTADOR PVC SAP 1/2" und 4.0000 1.18 4.72 0.2212 0.394733 0.935589 1.442433 0.490483 0.457822 0.221217 0.457822 0.098683
0272310007 ADAPTADOR PVC SAP 2" und 8.0000 4.77 38.16 1.7885 3.191319 7.564000 11.661707 3.965427 3.701372 1.788486 3.701372 0.797830
0273130009 TEE PVC SAL 2" X 2" pza 4.0000 1.89 7.56 0.3543 0.632242 1.498528 2.310338 0.785604 0.733291 0.354323 0.733291 0.158061
0274010032 TUBO ABASTO 1/2" und 4.0000 11.58 46.32 2.1709 3.873739 9.181459 14.155405 4.813380 4.492860 2.170930 4.492860 0.968435
0274020029 CURVA PVC SAP P/INST. ELECT. DE 20MM und 174.3294 3.40 592.72 27.7797 49.569142 117.487794 181.135403 61.592980 57.491541 27.779656 57.491541 12.392285
0274030014 UNION UNIVERSAL PVC SAP DE 1/2" und 5.0000 9.82 49.10 2.3012 4.106230 9.732506 15.004974 5.102266 4.762510 2.301223 4.762510 1.026558
0274040037 CONECTOR DE COBRE TIPO PERNO PARTIDO PARA CONDUCTOR 16 und 5.0000 2.94 14.70 0.6890 1.229360 2.913805 4.492324 1.527562 1.425843 0.688961 1.425843 0.307340
0274040038 CONECTOR ACERO - COBRE und 5.0000 2.94 14.70 0.6890 1.229360 2.913805 4.492324 1.527562 1.425843 0.688961 1.425843 0.307340
0279120004 VIDRIO LAMINADO 6 MM m2 31.9620 45.06 1,440.21 67.4999 120.444685 285.475598 440.128591 149.660590 139.694785 67.499897 139.694785 30.111171
0279120005 VIDRIO LAMINADO 8 MM m2 20.7270 48.69 1,009.20 47.2993 84.399342 200.041642 308.411811 104.871837 97.888486 47.299280 97.888486 21.099835

TOTAL EN MATERIALES SIN IGV 475,005.90 22,262.62 39,724.72 94,154.74 145,161.94 49,360.62 46,073.73 22,262.62 46,073.73 9,931.18