Está en la página 1de 8

ESTUDIO DE INVERSIÓN A NIVEL DE EXPEDIENTE TÉCNICO:

CONSULTOR: "MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO BÁSICO RURAL EN: EL LANCHE, EL CHOLOQUE, LIMÓN (GRANADILLA, TUYUNGA, BELLAVISTA, EL TAMBO, PENCAPATA, CALLUINCHO), GELIC, LA LUCMA, SAN ISIDRO, FECHA: V°B°
ING. ALDO CÉSAR MANTILLA GUTIÉRREZ SHUCAMAYO, OCSHALI (CHOROPATA) - 8 LOCALIDADES DEL DISTRITO DE UTCO - PROVINCIA DE CELENDÍN - DEPARTAMENTO DE CAJAMARCA"; CÓDIGO ÚNICO 2449296 MARZO 2020 MD. DE UTCO
PLAZO DE EJECUCION: 360 DIAS CALENDARIOS (12 MESES) REGIÓN:CAJAMARCA PROVINCIA:CELENDIN DISTRITO:UTCO LOCALIDAD: GLOBAL (8 LOC)

CRONOGRAMA DE ADQUISICION DE MATERIALES


PRESUPUESTO MES Nº 01 MES Nº 02 MES Nº 03 MES Nº 04 MES Nº 05 MES Nº 06 MES Nº 07 MES Nº 08 MES Nº 09 MES Nº 10 MES Nº 11 MES Nº 12
ITEM DESCRIPCION
UND CANT. CTO S/. PARCIAL CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO
01.00.00 MATERIALES S/. 6,111,092.52 S/. 128,000.34 S/. 185,438.60 S/. 364,805.84 S/. 478,592.10 S/. 772,693.14 S/. 742,957.68 S/. 1,142,025.66 S/. 883,957.78 S/. 693,028.58 S/. 450,968.65 S/. 267,688.91 S/. 935.65
ALAMBRE NEGRO RECOCIDO # 16 kg 9,253.30 S/. 3.39 S/. 31,368.70 70.84 S/. 240.15 291.26 S/. 987.37 950.52 S/. 3,222.26 985.11 S/. 3,339.52 876.55 S/. 2,971.50 1329.54 S/. 4,507.14 1454.37 S/. 4,930.31 2076.70 S/. 7,040.01 534.18 S/. 1,810.87 380.98 S/. 1,291.53 303.25 S/. 1,028.04 S/. -
ALAMBRE NEGRO RECOCIDO # 8 kg 710.55 S/. 3.39 S/. 2,408.77 57.59 S/. 195.23 30.61 S/. 103.77 38.91 S/. 131.90 51.06 S/. 173.09 195.80 S/. 663.76 28.50 S/. 96.62 114.51 S/. 388.19 44.84 S/. 152.01 21.67 S/. 73.46 47.79 S/. 162.01 79.27 S/. 268.73 0.00 S/. -
CLAVOS PARA MADERA C/C 2 1/2" kg 5,551.05 S/. 4.66 S/. 25,867.90 283.87 S/. 1,322.83 250.26 S/. 1,166.21 528.87 S/. 2,464.53 518.79 S/. 2,417.56 1258.14 S/. 5,862.93 517.94 S/. 2,413.60 651.99 S/. 3,038.27 813.74 S/. 3,792.03 301.84 S/. 1,406.57 209.80 S/. 977.69 215.81 S/. 1,005.68 S/. -
CLAVOS PARA MADERA C/C 2" kg 506.15 S/. 4.66 S/. 2,358.67 14.74 S/. 68.69 9.15 S/. 42.64 32.06 S/. 149.40 91.27 S/. 425.32 46.35 S/. 215.99 36.83 S/. 171.63 43.64 S/. 203.36 30.82 S/. 143.62 97.55 S/. 454.58 103.42 S/. 481.95 0.32 S/. 1.49 S/. -
PERNO DE 1/4" X 1" und 1,562.00 S/. 0.85 S/. 1,327.70 70.00 S/. 59.50 114.00 S/. 96.90 268.00 S/. 227.80 230.00 S/. 195.50 422.00 S/. 358.70 134.00 S/. 113.90 94.00 S/. 79.90 192.00 S/. 163.20 38.00 S/. 32.30 0.00 S/. - 0.00 S/. - 0.00 S/. -
PERNO DE 1/2" X 2.1/2" und 2,362.00 S/. 0.85 S/. 2,007.70 105.00 S/. 89.25 190.00 S/. 161.50 402.00 S/. 341.70 345.00 S/. 293.25 633.00 S/. 538.05 201.00 S/. 170.85 141.00 S/. 119.85 288.00 S/. 244.80 57.00 S/. 48.45 0.00 S/. - 0.00 S/. - 0.00 S/. -
GANCHO DE ANCLAJE DE 3/8" L=0.50M m 854.08 S/. 8.47 S/. 7,234.02 72.23 S/. 611.75 379.93 S/. 3,218.01 194.68 S/. 1,648.94 207.24 S/. 1,755.32 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CLAVOS PARA CALAMINA C/C 2 1/2" kg 21.30 S/. 3.39 S/. 72.21 21.30 S/. 72.21 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PERNO C/TUERCA TIPO J DE 3/4" X 16" und 18.00 S/. 8.50 S/. 153.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 18.00 S/. 153.00 0.00 S/. - 0.00 S/. - 0.00 S/. -
PERNOS 3/8" X 6" C/TUERCA und 72.00 S/. 10.17 S/. 732.24 72.00 S/. 732.24 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PERNOS 3" X 5/8" und 22,464.00 S/. 0.85 S/. 19,094.40 0.00 S/. - 0.00 S/. - 799.00 S/. 679.15 4452.75 S/. 3,784.84 1912.25 S/. 1,625.41 1775.00 S/. 1,508.75 2041.00 S/. 1,734.85 1080.00 S/. 918.00 S/. - 10404.00 S/. 8,843.41 S/. -0.01 0.00 S/. -
PERNOS 2" X 3/4" und 12,480.00 S/. 0.85 S/. 10,608.00 0.00 S/. - 0.00 S/. - 470.00 S/. 399.50 2467.50 S/. 2,097.38 1042.50 S/. 886.13 990.00 S/. 841.50 1130.00 S/. 960.50 600.00 S/. 510.00 S/. - 5780.00 S/. 4,912.99 0.00 S/. - 0.00 S/. -
ESPARRAGO 3" X 3/4" C/TARUGO und 12,480.00 S/. 4.23 S/. 52,790.40 0.00 S/. - 0.00 S/. - 470.00 S/. 1,988.10 2467.50 S/. 10,437.53 1042.50 S/. 4,409.78 990.00 S/. 4,187.70 1130.00 S/. 4,779.90 600.00 S/. 2,538.00 S/. - 5780.00 S/. 24,449.39 0.00 S/. - 0.00 S/. -
GRAPAS P/ALAMBRE DE PUAS kg 1.00 S/. 3.50 S/. 3.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.50 S/. 1.75 0.00 S/. - 0.50 S/. 1.75 0.00 S/. - 0.00 S/. -
REJILLA DE 3/4" CON MARCO PERFIL DE 1"X1"X1/8" und 2.00 S/. 130.00 S/. 260.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 2.00 S/. 260.00 S/. - 0.00 S/. - 0.00 S/. -
REJILLA DE 1/8"x1" CON MARCO PERFIL CUADRADO DE 1/2" und 2.00 S/. 150.00 S/. 300.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 2.00 S/. 300.00 S/. - 0.00 S/. - 0.00 S/. -
ACERO DE REFUERZO FY=4200 GRADO 60 kg 101,149.78 S/. 2.83 S/. 286,253.89 1486.47 S/. 4,206.73 3362.97 S/. 9,517.20 5013.81 S/. 14,189.09 5089.40 S/. 14,403.00 12542.51 S/. 35,495.30 9188.55 S/. 26,003.60 17190.15 S/. 48,648.12 37687.07 S/. 106,654.41 2912.71 S/. 8,242.97 2839.09 S/. 8,034.62 3837.05 S/. 10,858.85 S/. -
ARENA FINA m3 470.92 S/. 74.58 S/. 35,121.36 3.64 S/. 271.47 11.83 S/. 882.58 14.05 S/. 1,047.55 49.82 S/. 3,715.58 41.38 S/. 3,086.12 62.80 S/. 4,683.62 32.98 S/. 2,459.65 51.23 S/. 3,820.73 34.34 S/. 2,561.08 51.06 S/. 3,808.05 117.79 S/. 8,784.93 S/. -
MATERIAL SELECCIONADO PARA CAMA DE APOYO m3 5,066.82 S/. 33.90 S/. 171,765.28 17.84 S/. 604.78 218.00 S/. 7,390.20 167.80 S/. 5,688.42 239.90 S/. 8,132.61 622.20 S/. 21,092.58 599.79 S/. 20,332.88 1021.12 S/. 34,615.97 1.06 S/. 35.93 2114.14 S/. 71,669.35 64.97 S/. 2,202.56 0.00 S/. - 0.00 S/. -
ARENA GRUESA DE RIO m3 2,347.10 S/. 63.56 S/. 149,181.84 53.59 S/. 3,406.18 68.30 S/. 4,341.15 180.17 S/. 11,451.61 251.00 S/. 15,953.56 334.38 S/. 21,253.19 319.88 S/. 20,331.57 299.94 S/. 19,064.19 280.77 S/. 17,845.74 401.09 S/. 25,493.28 109.12 S/. 6,935.67 48.86 S/. 3,105.71 S/. -
PIEDRA DE RIO DE 4" m3 517.12 S/. 55.08 S/. 28,482.83 15.07 S/. 830.06 28.45 S/. 1,567.03 54.57 S/. 3,005.72 14.01 S/. 771.67 20.41 S/. 1,124.18 76.66 S/. 4,222.43 217.54 S/. 11,982.10 30.20 S/. 1,663.42 55.53 S/. 3,058.50 4.59 S/. 252.76 0.09 S/. 4.96 S/. -
PIEDRA DE RIO DE 6" m3 496.17 S/. 55.08 S/. 27,329.30 0.00 S/. - 105.71 S/. 5,822.51 248.22 S/. 13,671.96 22.86 S/. 1,259.13 64.94 S/. 3,576.90 6.52 S/. 359.12 40.61 S/. 2,236.80 2.41 S/. 132.74 4.90 S/. 270.16 0.00 S/. - 0.00 S/. - S/. -
PIEDRA DE RIO DE 2" A 3" m3 301.93 S/. 46.61 S/. 14,072.81 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 61.89 S/. 2,884.69 171.04 S/. 7,972.17 22.68 S/. 1,057.11 42.29 S/. 1,971.14 4.03 S/. 187.70 0.00 S/. - S/. -
PIEDRA CHANCADA DE 1/2" m3 2,320.26 S/. 74.58 S/. 173,044.68 29.30 S/. 2,185.19 59.79 S/. 4,459.14 166.84 S/. 12,442.93 264.70 S/. 19,741.33 328.88 S/. 24,527.87 281.77 S/. 21,014.41 310.66 S/. 23,169.02 279.86 S/. 20,871.96 444.52 S/. 33,152.08 125.81 S/. 9,382.98 28.13 S/. 2,097.78 S/. -
MATERIAL GRANULAR DE RIO (SELECCIONADO PARA BASE) m3 42.33 S/. 55.08 S/. 2,331.35 0.00 S/. - 0.00 S/. - 0.00 S/. - 18.31 S/. 1,008.51 19.48 S/. 1,072.96 4.54 S/. 249.88 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GRAVA DE RIO 3/4" A 1.1/2" m3 568.54 S/. 63.56 S/. 36,136.61 46.25 S/. 2,939.65 17.01 S/. 1,081.16 20.79 S/. 1,321.41 14.09 S/. 895.56 72.08 S/. 4,581.40 48.15 S/. 3,060.41 245.27 S/. 15,589.36 60.07 S/. 3,818.05 44.83 S/. 2,849.66 0.00 S/. - 0.00 S/. - 0.00 S/. -
GRAVA DE RIO 1/4" A 3/4" m3 7.89 S/. 63.56 S/. 501.20 7.89 S/. 501.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GRAVA DE RIO 1.1/2" A 2" m3 538.49 S/. 63.56 S/. 34,226.59 4.14 S/. 263.14 2.85 S/. 181.15 3.47 S/. 220.55 2.35 S/. 149.37 65.97 S/. 4,193.05 48.55 S/. 3,085.84 241.20 S/. 15,330.67 81.76 S/. 5,196.67 44.83 S/. 2,849.39 43.37 S/. 2,756.76 0.00 S/. - S/. -
GRAVA DE RIO 3/4" A 1" m3 748.48 S/. 63.56 S/. 47,573.53 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 206.11 S/. 13,100.35 134.36 S/. 8,539.92 83.69 S/. 5,319.34 60.09 S/. 3,819.32 264.23 S/. 16,794.60 0.00 S/. - S/. -
GRAVA DE RIO MAX 1/4" m3 8.65 S/. 63.56 S/. 549.92 8.65 S/. 549.92 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ADAPTADOR TRANSICION PVC UF A S/P C-10 63MM A 2" und 2.00 S/. 12.50 S/. 25.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 12.50 1.00 S/. 12.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ADAPTADOR TRANSICION PVC UF A S/P C-10 75MM A 2.1/2" und 4.00 S/. 18.50 S/. 74.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 37.00 2.00 S/. 37.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GUARDA CABO 3/8" und 144.00 S/. 6.78 S/. 976.32 S/. - 20.00 S/. 135.60 32.00 S/. 216.96 S/. - 25.00 S/. 169.50 43.00 S/. 291.54 12.00 S/. 81.36 12.00 S/. 81.36 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GUARDA CABO 1/2" und 44.00 S/. 7.68 S/. 337.92 0.00 S/. - 4.00 S/. 30.72 4.00 S/. 30.72 11.50 S/. 88.32 8.50 S/. 65.28 4.00 S/. 30.72 0.00 S/. - 12.00 S/. 92.16 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GUARDA CABO 3/4" und 8.00 S/. 12.65 S/. 101.20 0.00 S/. - 0.00 S/. - 8.00 S/. 101.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GUARDA CABO 1.1/4" und 4.00 S/. 16.30 S/. 65.20 0.00 S/. - 0.00 S/. - 4.00 S/. 65.20 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CABLE 2.5MM2 THW m 4,584.74 S/. 1.02 S/. 4,676.44 0.00 S/. - 89.04 S/. 90.82 193.20 S/. 197.06 998.34 S/. 1,018.31 533.82 S/. 544.50 338.10 S/. 344.86 422.52 S/. 430.97 189.00 S/. 192.78 0.00 S/. - 834.49 S/. 851.18 986.23 S/. 1,005.95 0.00 S/. -
COMPUERTA DE PVC T. TARJETA 0.44X0.65 cm; e=10mm und 2.00 S/. 59.32 S/. 118.64 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 59.32 0.00 S/. - 0.00 S/. - 1.00 S/. 59.32 0.00 S/. - 0.00 S/. -
COMPUERTA DE PVC T. TARJETA 0.44X0.76 cm; e=10mm und 2.00 S/. 67.79 S/. 135.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 67.79 0.00 S/. - 0.00 S/. - 1.00 S/. 67.79 0.00 S/. - 0.00 S/. -
COMPUERTA DE PVC T. TARJETA 0.55X0.76 cm; e=10mm und 8.00 S/. 76.27 S/. 610.16 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 305.08 0.00 S/. - 0.00 S/. - 4.00 S/. 305.08 0.00 S/. - 0.00 S/. -
TRAMPA "P" DE PVC CON REGISTRO und 638.00 S/. 11.86 S/. 7,566.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 638.00 S/. 7,566.68 S/. - S/. - S/. - S/. -
INODORO TQUE. BAJO NORMAL BLANCO C/ACCESORIOS und 670.00 S/. 211.86 S/. 141,946.20 0.00 S/. - 300.00 S/. 63,558.00 170.00 S/. 36,016.20 200.00 S/. 42,372.00 0.00 S/. -
TANQUE BIODIGESTOR 600 LTS, INCLUYE ACCESORIOS und 627.00 S/. 1,016.95 S/. 637,627.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 100.00 S/. 101,695.00 327.00 S/. 332,542.65 200.00 S/. 203,390.00
TANQUE BIODIGESTOR 3000 LTS, INCLUYE ACCESORIOS und 2.00 S/. 4,915.25 S/. 9,830.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - S/. - 2.00 S/. 9,830.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
INODORO BABY TQUE. BAJO NORMAL C/ACCESORIOS und 12.00 S/. 211.86 S/. 2,542.32 0.00 S/. - S/. - 0.00 S/. - S/. - 12.00 S/. 2,542.32 0.00 S/. - 0.00 S/. - 0.00 S/. -
TANQUE BIODIGESTOR 1300 LTS, INCLUYE ACCESORIOS und 9.00 S/. 1,186.44 S/. 10,677.96 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 9.00 S/. 10,677.96 0.00 S/. - 0.00 S/. -
TANQUE BIODIGESTOR 5000 LTS, INCLUYE ACCESORIOS und 2.00 S/. 6,779.60 S/. 13,559.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 13,559.20 0.00 S/. - 0.00 S/. - 0.00 S/. -
LAVATORIO 14"x11" DE 1 LLAVE (INCL. LLAVE Y ACCESORIOS) und 638.00 S/. 76.27 S/. 48,660.26 0.00 S/. - 638.00 S/. 48,660.26 S/. - 0.00 S/. -
URINARIO CORRIDO 0.80X0.40X0.40M DE CEMENTO PULIDO glb 6.00 S/. 53.20 S/. 319.20 0.00 S/. - 2.00 S/. 106.40 0.00 S/. - 2.00 S/. 106.40 1.00 S/. 53.20 0.00 S/. - 1.00 S/. 53.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
URINARIO CORRIDO 1.20X0.40X0.40M DE CEMENTO PULIDO glb 8.00 S/. 79.80 S/. 638.40 0.00 S/. - 3.00 S/. 239.40 1.00 S/. 79.80 2.00 S/. 159.60 1.00 S/. 79.80 1.00 S/. 79.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
DUCHA CROMADA INC.GRIF 1 LLAVE und 624.00 S/. 38.14 S/. 23,799.36 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 624.00 S/. 23,799.36 S/. - S/. - S/. - 0.00 S/. - S/. - S/. - S/. -
PITORRA DE BRONCE 1/2" A 3/8" und 12.00 S/. 3.60 S/. 43.20 0.00 S/. - 0.00 S/. - 1.00 S/. 3.60 3.00 S/. 10.80 4.00 S/. 14.40 2.00 S/. 7.20 1.00 S/. 3.60 1.00 S/. 3.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GRIFO DE BRONCE 1/2" und 12.00 S/. 13.55 S/. 162.60 0.00 S/. - 0.00 S/. - 1.00 S/. 13.55 5.00 S/. 67.75 2.00 S/. 27.10 2.00 S/. 27.10 1.00 S/. 13.55 1.00 S/. 13.55 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
LUMINARIA AHORRADOR DE 50 W und 704.00 S/. 10.17 S/. 7,159.68 0.00 S/. - S/. - S/. - S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 300.00 S/. 3,051.00 404.00 S/. 4,108.68 0.00 S/. -
CAJA DE PASE DE F°G° 100x100x50MM INCL. TAPA und 14.00 S/. 25.42 S/. 355.88 0.00 S/. - S/. - S/. - 4.00 S/. 101.68 8.00 S/. 203.36 1.00 S/. 25.42 1.00 S/. 25.42 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
INTERRUPTOR TERMOMAGNETICO DE 2x15A und 638.00 S/. 25.42 S/. 16,217.96 0.00 S/. - S/. - S/. - S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 200.00 S/. 5,084.00 438.00 S/. 11,133.96 0.00 S/. -
CAJA OCTOGONAL PLASTICO 4" x 2" x 2" und 80.00 S/. 0.85 S/. 68.00 0.00 S/. - S/. - 28.00 S/. 23.80 22.00 S/. 18.70 19.00 S/. 16.15 7.00 S/. 5.95 4.00 S/. 3.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CAJA RECTANGULAR PLASTICO 4" X 2" X 3/4" und 704.00 S/. 0.85 S/. 598.40 0.00 S/. - S/. - 28.00 S/. 23.80 151.00 S/. 128.35 89.00 S/. 75.65 53.00 S/. 45.05 64.00 S/. 54.40 30.00 S/. 25.50 0.00 S/. - 141.92 S/. 120.63 147.08 S/. 125.02 0.00 S/. -
PLACA DE ACERO 0.50Mx0.75Mx1" und 4.00 S/. 56.50 S/. 226.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 226.00 0.00 S/. - 0.00 S/. - 0.00 S/. -
PLASTICO DOBLE m2 2,662.19 S/. 2.54 S/. 6,761.96 323.40 S/. 821.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 323.69 S/. 822.17 240.79 S/. 611.61 1201.87 S/. 3,052.75 316.40 S/. 803.66 224.15 S/. 569.34 0.00 S/. - 31.89 S/. 81.00 S/. -
INTERRUPTOR SIMPLE und 704.00 S/. 3.81 S/. 2,682.24 0.00 S/. - S/. - S/. - S/. - 200.00 S/. 762.00 S/. - S/. - 200.00 S/. 762.00 0.00 S/. - S/. - 304.00 S/. 1,158.24 0.00 S/. -
ASFALTO RC-250 gal 477.49 S/. 15.21 S/. 7,262.68 0.00 S/. - 46.96 S/. 714.26 19.21 S/. 292.18 139.88 S/. 2,127.57 117.33 S/. 1,784.59 22.11 S/. 336.29 25.59 S/. 389.22 12.76 S/. 194.09 93.65 S/. 1,424.47 0.00 S/. - 0.00 S/. - 0.00 S/. -
LADRILLO K.K. DE 18 HUECOS DE 9X13X23CM und 313,977.61 S/. 0.76 S/. 238,622.98 0.00 S/. - 25073.10 S/. 19,055.56 60468.00 S/. 45,955.68 60739.14 S/. 46,161.75 70765.43 S/. 53,781.73 37952.88 S/. 28,844.19 40858.67 S/. 31,052.59 18120.39 S/. 13,771.49 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
LADRILLO DE ARCILLA KK 14X24X9CM und 105,726.72 S/. 0.55 S/. 58,149.69 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 33072.48 S/. 18,189.86 536.40 S/. 295.02 12798.01 S/. 7,038.91 10049.41 S/. 5,527.18 23745.95 S/. 13,060.27 25524.47 S/. 14,038.46 S/. -
CEMENTO PORTLAND TIPO I (42.5KG) bol 42,391.11 S/. 20.34 S/. 862,235.09 119.81 S/. 2,436.94 1687.56 S/. 34,324.97 4489.44 S/. 91,315.21 3939.17 S/. 80,122.72 6145.30 S/. 124,995.40 5327.20 S/. 108,355.22 5505.59 S/. 111,983.70 4920.71 S/. 100,087.21 6825.67 S/. 138,834.13 1982.28 S/. 40,319.58 1448.38 S/. 29,460.02 S/. -
CEMENTO PORTLAND TIPO MS (42.5KG) bol 2,177.44 S/. 21.19 S/. 46,139.89 130.54 S/. 2,766.14 106.49 S/. 2,256.52 109.31 S/. 2,316.28 655.58 S/. 13,891.74 956.71 S/. 20,272.68 0.00 S/. - 157.31 S/. 3,333.40 61.50 S/. 1,303.12 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CAJA DE CONCRETO 12"X24" C/MARCO Y TAPA und 759.00 S/. 50.85 S/. 38,595.15 0.00 S/. - S/. - S/. - S/. - 320.00 S/. 16,272.00 73.00 S/. 3,712.05 38.00 S/. 1,932.30 130.00 S/. 6,610.50 17.00 S/. 864.45 95.00 S/. 4,830.75 86.00 S/. 4,373.10 0.00 S/. -
TIRAFON CON CAPUCHON DE 1/4" x 5" und 15,442.86 S/. 1.69 S/. 26,098.44 0.00 S/. - S/. - S/. - 1560.00 S/. 2,636.40 1335.00 S/. 2,256.15 1238.00 S/. 2,092.22 1365.00 S/. 2,306.85 S/. - 4200.00 S/. 7,098.00 5744.86 S/. 9,708.82 0.00 S/. - 0.00 S/. -
BISAGRA DE TUBO REDONDO und 54.00 S/. 8.47 S/. 457.38 S/. - S/. - S/. - S/. - 54.00 S/. 457.38 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BISAGRA DE TUBO F°G° 2.1/2" (INC. PLANCHA METALICA Y ANCLAJE 3/8") und 72.00 S/. 15.26 S/. 1,098.72 S/. - S/. - S/. - S/. - 72.00 S/. 1,098.72 S/. - S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CERRADURA DE TRES GOLPES und 42.00 S/. 50.85 S/. 2,135.70 S/. - S/. - S/. - S/. - 42.00 S/. 2,135.70 S/. - S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BISAGRA CAPUCHINA PLOMA 3" x 3" x 3/8" und 2,165.25 S/. 4.24 S/. 9,180.66 S/. - S/. - S/. - S/. - 2165.25 S/. 9,180.66 S/. - S/. - S/. - 0.00 S/. - S/. - S/. - 0.00 S/. -
BISAGRA CAPUCHINA PLOMA 4" x 4" x 3/8" und 12.00 S/. 6.25 S/. 75.00 S/. - S/. - S/. - S/. - 12.00 S/. 75.00 S/. - S/. - S/. - 0.00 S/. - S/. - S/. - 0.00 S/. -
CERROJO DE 3" und 642.00 S/. 7.63 S/. 4,898.46 S/. - S/. - S/. - S/. - 642.00 S/. 4,898.46 S/. - S/. - S/. - 0.00 S/. - S/. - S/. - 0.00 S/. -
CERROJO VERTICAL 150X600MM S/DISEÑO und 24.00 S/. 35.60 S/. 854.40 S/. - S/. - S/. - S/. - 24.00 S/. 854.40 S/. - S/. - S/. - 0.00 S/. - S/. - S/. - 0.00 S/. -
CERROJO HORIZONTAL 750X150MM S/DISEÑO und 12.00 S/. 42.80 S/. 513.60 S/. - S/. - S/. - S/. - 12.00 S/. 513.60 S/. - S/. - S/. - 0.00 S/. - S/. - S/. - 0.00 S/. -
CANDADO INC. ALDABA und 660.00 S/. 16.95 S/. 11,187.00 S/. - S/. - S/. - S/. - 660.00 S/. 11,187.00 S/. - S/. - S/. - 0.00 S/. - S/. - S/. - 0.00 S/. -
CANDADO 35 MM. und 42.65 S/. 37.29 S/. 1,590.42 S/. - S/. - S/. - S/. - 42.65 S/. 1,590.42 S/. - S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. -
CERRADURA CON BOTON DE SEGURIDAD und 38.00 S/. 29.66 S/. 1,127.08 S/. - S/. - S/. - S/. - 38.00 S/. 1,127.08 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ARMELLAS 1" pza 4.00 S/. 0.85 S/. 3.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 4.00 S/. 3.40 0.00 S/. - 0.00 S/. -
TORNILLO TIRAFON 4" und 12,480.00 S/. 1.27 S/. 15,849.60 0.00 S/. - 0.00 S/. - S/. - 500.00 S/. 635.00 1515.00 S/. 1,924.05 1490.00 S/. 1,892.30 1630.00 S/. 2,070.10 1100.00 S/. 1,397.00 3000.00 S/. 3,810.00 3245.00 S/. 4,121.15 0.00 S/. - 0.00 S/. -
TORNILLOS 2" C/TARUGO und 2,496.00 S/. 0.85 S/. 2,121.60 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 800.00 S/. 680.00 184.00 S/. 156.40 240.00 S/. 204.00 120.00 S/. 102.00 0.00 S/. - S/. - 1152.00 S/. 979.20 S/. -
CINTA AISLANTE und 331.94 S/. 2.97 S/. 985.85 0.00 S/. - 6.24 S/. 18.53 16.20 S/. 48.11 72.39 S/. 215.00 38.67 S/. 114.85 24.75 S/. 73.51 30.12 S/. 89.46 13.50 S/. 40.10 0.00 S/. - 60.08 S/. 178.44 69.99 S/. 207.86 0.00 S/. -
CINTA DE SEGURIDAD AMARILLA rll 16.00 S/. 63.56 S/. 1,016.96 16.00 S/. 1,016.96 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
SOCKETS CIRCULAR DE PORCELANA und 704.00 S/. 6.78 S/. 4,773.12 0.00 S/. - S/. - S/. - S/. - S/. - S/. - S/. - S/. - 200.00 S/. 1,356.00 200.00 S/. 1,356.00 304.00 S/. 2,061.12 0.00 S/. -
CANASTILLA DE PVC 3/4" und 92.00 S/. 6.50 S/. 598.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 20.00 S/. 130.00 27.00 S/. 175.50 0.00 S/. - 45.00 S/. 292.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
CANASTILLA DE BRONCE DE 2" und 12.00 S/. 139.83 S/. 1,677.96 S/. - S/. - S/. - S/. - 0.00 S/. - 3.00 S/. 419.49 2.00 S/. 279.66 0.00 S/. - 0.00 S/. - 7.00 S/. 978.81 0.00 S/. - 0.00 S/. -
CANASTILLA DE BRONCE DE 1.1/2" und 1.00 S/. 102.50 S/. 102.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 102.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ESTUDIO DE INVERSIÓN A NIVEL DE EXPEDIENTE TÉCNICO:
CONSULTOR: "MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO BÁSICO RURAL EN: EL LANCHE, EL CHOLOQUE, LIMÓN (GRANADILLA, TUYUNGA, BELLAVISTA, EL TAMBO, PENCAPATA, CALLUINCHO), GELIC, LA LUCMA, SAN ISIDRO, FECHA: V°B°
ING. ALDO CÉSAR MANTILLA GUTIÉRREZ SHUCAMAYO, OCSHALI (CHOROPATA) - 8 LOCALIDADES DEL DISTRITO DE UTCO - PROVINCIA DE CELENDÍN - DEPARTAMENTO DE CAJAMARCA"; CÓDIGO ÚNICO 2449296 MARZO 2020 MD. DE UTCO
PLAZO DE EJECUCION: 360 DIAS CALENDARIOS (12 MESES) REGIÓN:CAJAMARCA PROVINCIA:CELENDIN DISTRITO:UTCO LOCALIDAD: GLOBAL (8 LOC)

CRONOGRAMA DE ADQUISICION DE MATERIALES


PRESUPUESTO MES Nº 01 MES Nº 02 MES Nº 03 MES Nº 04 MES Nº 05 MES Nº 06 MES Nº 07 MES Nº 08 MES Nº 09 MES Nº 10 MES Nº 11 MES Nº 12
ITEM DESCRIPCION
UND CANT. CTO S/. PARCIAL CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO
CANASTILLA DE PVC 2" und 23.00 S/. 12.71 S/. 292.33 0.00 S/. - S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 14.00 S/. 177.94 0.00 S/. - 9.00 S/. 114.39 0.00 S/. - 0.00 S/. - 0.00 S/. -
CANASTILLA DE PVC 1" und 50.00 S/. 8.98 S/. 449.00 0.00 S/. - 0.00 S/. - S/. - S/. - 0.00 S/. - 13.00 S/. 116.74 18.00 S/. 161.64 0.00 S/. - 19.00 S/. 170.62 0.00 S/. - 0.00 S/. - 0.00 S/. -
CANASTILLA DE PVC 1.1/2" und 11.00 S/. 12.65 S/. 139.15 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 7.00 S/. 88.55 3.00 S/. 37.95 0.00 S/. - 1.00 S/. 12.65 0.00 S/. - 0.00 S/. - 0.00 S/. -
CANASTILLA DE PVC 2.1/2" und 4.00 S/. 15.80 S/. 63.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 15.80 S/. - 0.00 S/. - 3.00 S/. 47.40 0.00 S/. - 0.00 S/. - 0.00 S/. -
CANASTILLA DE BRONCE DE 4" und 2.00 S/. 249.90 S/. 499.80 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 2.00 S/. 499.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CANASTILLA DE BRONCE DE 1.1/2" A 2.1/2" und 1.00 S/. 145.36 S/. 145.36 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 1.00 S/. 145.36 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CINTA TEFLON und 2,902.56 S/. 0.85 S/. 2,467.19 0.00 S/. - 26.00 S/. 22.10 6.00 S/. 5.10 346.78 S/. 294.76 280.23 S/. 238.20 340.50 S/. 289.43 184.00 S/. 156.40 271.50 S/. 230.78 48.00 S/. 40.80 239.02 S/. 203.17 1160.53 S/. 986.45 S/. -
CORDEL m 962.95 S/. 0.34 S/. 327.41 147.52 S/. 50.16 81.05 S/. 27.56 133.78 S/. 45.49 94.01 S/. 31.96 115.37 S/. 39.23 42.37 S/. 14.41 69.64 S/. 23.68 116.31 S/. 39.55 18.26 S/. 6.21 141.67 S/. 48.17 2.97 S/. 1.01 S/. -
SOLDADURA CELLOCORD kg 811.36 S/. 12.71 S/. 10,312.36 129.61 S/. 1,647.34 64.97 S/. 825.77 72.14 S/. 916.90 248.99 S/. 3,164.66 150.82 S/. 1,916.92 3.21 S/. 40.80 73.34 S/. 932.15 43.43 S/. 552.00 6.00 S/. 76.26 18.85 S/. 239.56 0.00 S/. - 0.00 S/. -
VALVULA FLOTADORA DE BRONCE DE 2 1/2" und 4.00 S/. 158.90 S/. 635.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 158.90 0.00 S/. - 0.00 S/. - 3.00 S/. 476.70 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA FLOTADORA DE BRONCE DE 2" und 15.00 S/. 152.50 S/. 2,287.50 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 15.00 S/. 2,287.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
ELASTOMERO NEOPRENO 0.50X0.75X0.05M und 2.00 S/. 12.50 S/. 25.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 25.00 0.00 S/. - 0.00 S/. - 0.00 S/. -
YESO DE 25 Kg bol 2,064.07 S/. 10.17 S/. 20,991.57 70.63 S/. 718.31 216.66 S/. 2,203.43 271.27 S/. 2,758.82 251.43 S/. 2,557.04 887.16 S/. 9,022.42 43.83 S/. 445.75 184.36 S/. 1,874.94 88.46 S/. 899.64 15.00 S/. 152.55 32.60 S/. 331.54 2.67 S/. 27.13 S/. -
SELLADOR DE JUNTAS FLEXIBLE EPOXICA gal 69.28 S/. 194.62 S/. 13,483.35 5.47 S/. 1,064.57 28.78 S/. 5,601.16 15.12 S/. 2,942.65 17.61 S/. 3,427.26 0.86 S/. 167.37 0.73 S/. 142.07 0.37 S/. 72.01 0.34 S/. 66.23 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ADITIVO DESMOLDEADOR DE ENCOFRADOS gal 45.69 S/. 110.17 S/. 5,033.80 0.00 S/. - 0.00 S/. - 5.96 S/. 656.61 21.49 S/. 2,367.55 11.26 S/. 1,240.51 0.00 S/. - 3.51 S/. 386.70 3.47 S/. 382.43 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PEGAMENTO PARA PVC AGUA FORDUIT gal 213.54 S/. 77.97 S/. 16,649.58 0.00 S/. - 8.01 S/. 624.54 8.87 S/. 691.59 19.16 S/. 1,493.91 20.48 S/. 1,596.83 20.45 S/. 1,594.49 35.61 S/. 2,776.51 14.64 S/. 1,141.34 33.41 S/. 2,604.98 27.65 S/. 2,155.87 25.26 S/. 1,969.52 S/. -
PEGAMENTO PARA TUBERIA PVC (ELECTRICA) und 12.52 S/. 21.19 S/. 265.28 0.00 S/. - 0.37 S/. 7.84 1.02 S/. 21.61 2.84 S/. 60.18 1.50 S/. 31.79 0.95 S/. 20.13 1.09 S/. 23.10 0.41 S/. 8.66 0.00 S/. - 4.34 S/. 91.96 0.00 S/. - 0.00 S/. -
MASILLA PARA VIDRIO kg 12.79 S/. 3.81 S/. 48.72 0.00 S/. - 4.58 S/. 17.45 0.97 S/. 3.70 3.62 S/. 13.79 1.81 S/. 6.90 0.97 S/. 3.70 0.84 S/. 3.18 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GIGANTOGRAFIA DIGITAL BANNER (4.80 x 2.40 m) und 8.00 S/. 254.24 S/. 2,033.92 8.00 S/. 2,033.92 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
JUNTA INPER WATER STOP NEOPRENE 6" m 141.77 S/. 22.00 S/. 3,118.96 0.00 S/. - 0.00 S/. - 10.92 S/. 240.24 57.54 S/. 1,265.88 27.30 S/. 600.60 21.84 S/. 480.48 12.09 S/. 265.98 10.92 S/. 240.24 0.00 S/. - 1.16 S/. 25.54 0.00 S/. - 0.00 S/. -
ANILLO DE JEBE PARA TUB. PVC DN=200 mm und 107.27 S/. 3.00 S/. 321.82 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 106.32 S/. 318.96 0.00 S/. - 0.00 S/. - 0.95 S/. 2.86 0.00 S/. - 0.00 S/. -
ANILLO DE JEBE PARA TUB. PVC DN=160 mm und 1,485.59 S/. 3.00 S/. 4,456.77 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 384.98 S/. 1,154.94 1091.28 S/. 3,273.84 6.51 S/. 19.53 0.00 S/. - 2.82 S/. 8.46 0.00 S/. - 0.00 S/. -
ANILLO DE JEBE PARA TUB. PVC DN=110 mm und 536.62 S/. 3.00 S/. 1,609.86 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 59.15 S/. 177.45 56.26 S/. 168.78 0.00 S/. - 0.00 S/. - 307.10 S/. 921.30 114.11 S/. 342.34 0.00 S/. -
ADITIVO IMPERMEABILIZANTE SIKA 1 kg 2,260.96 S/. 10.59 S/. 23,943.60 8.47 S/. 89.70 19.66 S/. 208.20 67.62 S/. 716.10 263.15 S/. 2,786.76 234.56 S/. 2,483.99 284.13 S/. 3,008.94 172.90 S/. 1,831.01 288.62 S/. 3,056.49 102.51 S/. 1,085.58 98.61 S/. 1,044.28 720.73 S/. 7,632.56 S/. -
BIDON DE PLASTICO VOL. 30 LTS und 11.00 S/. 12.71 S/. 139.81 0.00 S/. - 0.00 S/. - 1.00 S/. 12.71 3.00 S/. 38.13 3.00 S/. 38.13 2.00 S/. 25.42 1.00 S/. 12.71 1.00 S/. 12.71 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BIDON DE PLASTICO VOL. 60 LTS und 1.00 S/. 29.66 S/. 29.66 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 29.66 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ADITIVO PARA CONCRETO CURADOR gal 29.18 S/. 21.19 S/. 618.27 0.00 S/. - 0.00 S/. - 3.73 S/. 79.04 13.95 S/. 295.60 7.22 S/. 152.99 0.00 S/. - 2.15 S/. 45.56 2.13 S/. 45.11 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
WINCHA 50 MTS und 57.79 S/. 42.37 S/. 2,448.60 8.85 S/. 374.97 4.86 S/. 205.92 8.03 S/. 340.23 5.61 S/. 237.70 6.93 S/. 293.62 2.56 S/. 108.47 4.18 S/. 177.11 7.00 S/. 296.59 1.10 S/. 46.61 8.50 S/. 360.15 0.17 S/. 7.24 S/. -
CAJA DE CONEXION PRE-FABRICADA F'C=140 KG/CM2 DE 0.50X0.30X0.35M und 639.00 S/. 52.54 S/. 33,573.06 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 204.00 S/. 10,718.16 48.00 S/. 2,521.92 0.00 S/. - 31.00 S/. 1,628.74 356.00 S/. 18,704.24 0.00 S/. - 0.00 S/. -
MARCO Y TAPA TERMOPLASTICA 0.20X0.30M und 639.00 S/. 38.14 S/. 24,371.46 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 204.00 S/. 7,780.56 48.00 S/. 1,830.72 0.00 S/. - 31.00 S/. 1,182.34 356.00 S/. 13,577.84 0.00 S/. - 0.00 S/. -
HORMIGON DE RIO m3 1,428.01 S/. 44.92 S/. 64,146.29 51.20 S/. 2,299.90 240.95 S/. 10,823.47 549.56 S/. 24,686.24 86.05 S/. 3,865.37 201.58 S/. 9,054.97 68.86 S/. 3,093.19 120.78 S/. 5,425.44 39.04 S/. 1,753.68 22.01 S/. 988.69 34.16 S/. 1,534.47 13.82 S/. 620.88 S/. -
AFIRMADO m3 768.58 S/. 27.97 S/. 21,497.32 0.00 S/. - 13.08 S/. 365.85 59.71 S/. 1,670.09 139.77 S/. 3,909.37 116.04 S/. 3,245.64 49.61 S/. 1,387.59 66.71 S/. 1,865.88 33.10 S/. 925.81 290.56 S/. 8,127.10 0.00 S/. - 0.00 S/. - 0.00 S/. -
HOJA DE SIERRA 1/2"X12" und 731.60 S/. 4.24 S/. 3,101.98 125.82 S/. 533.48 62.53 S/. 265.13 68.57 S/. 290.74 234.68 S/. 995.04 143.43 S/. 608.14 0.56 S/. 2.37 69.71 S/. 295.57 26.30 S/. 111.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
COLA SINTETICA gal 499.20 S/. 16.95 S/. 8,461.44 0.00 S/. - 0.00 S/. - 18.80 S/. 318.66 98.70 S/. 1,672.97 41.70 S/. 706.82 39.60 S/. 671.22 45.20 S/. 766.14 24.00 S/. 406.80 119.65 S/. 2,028.07 111.55 S/. 1,890.77 0.00 S/. - 0.00 S/. -
LIJA PARA MADERA und 380.00 S/. 1.69 S/. 642.20 0.00 S/. - 2.07 S/. 3.50 14.70 S/. 24.84 75.51 S/. 127.61 32.02 S/. 54.11 30.30 S/. 51.21 34.04 S/. 57.53 18.00 S/. 30.42 89.69 S/. 151.58 83.67 S/. 141.40 0.00 S/. - 0.00 S/. -
DISCO DE CORTE 12" pza 0.43 S/. 203.39 S/. 86.53 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.20 S/. 40.68 S/. - 0.23 S/. 45.86 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
HIPOCLORITO DE CALCIO 30% kg 543.33 S/. 21.19 S/. 11,513.20 0.00 S/. - 19.35 S/. 410.03 20.22 S/. 428.46 48.47 S/. 1,027.08 23.15 S/. 490.55 60.13 S/. 1,274.15 109.28 S/. 2,315.64 0.89 S/. 18.86 12.70 S/. 269.11 249.14 S/. 5,279.32 0.00 S/. - 0.00 S/. -
LIJA DE FIERRO und 750.82 S/. 1.69 S/. 1,268.90 66.24 S/. 111.95 40.70 S/. 68.78 46.75 S/. 79.01 197.39 S/. 333.59 111.05 S/. 187.67 61.35 S/. 103.68 64.75 S/. 109.43 29.27 S/. 49.47 37.37 S/. 63.16 39.77 S/. 67.22 52.86 S/. 89.33 3.32 S/. 5.61
MALLA MOSQUITERO METALICA m 524.16 S/. 10.17 S/. 5,330.70 0.00 S/. - 0.00 S/. - 19.74 S/. 200.76 103.64 S/. 1,054.02 43.79 S/. 445.34 41.58 S/. 422.87 47.46 S/. 482.67 25.20 S/. 256.28 125.63 S/. 1,277.66 117.12 S/. 1,191.11 0.00 S/. - 0.00 S/. -
LIJA PARA PARED und 1,887.54 S/. 1.69 S/. 3,189.95 16.75 S/. 28.31 29.21 S/. 49.36 78.39 S/. 132.48 307.94 S/. 520.42 302.39 S/. 511.04 107.37 S/. 181.46 213.10 S/. 360.14 95.34 S/. 161.12 15.37 S/. 25.98 30.57 S/. 51.66 691.11 S/. 1,167.98 S/. -
AGUA m3 5,163.94 S/. 4.24 S/. 21,895.11 30.28 S/. 128.39 237.69 S/. 1,007.81 549.07 S/. 2,328.06 469.60 S/. 1,991.10 536.21 S/. 2,273.53 719.78 S/. 3,051.87 487.99 S/. 2,069.08 680.22 S/. 2,884.13 300.67 S/. 1,274.84 631.69 S/. 2,678.37 520.74 S/. 2,207.95 S/. -
HIPOCLORITO DE CALCIO AL 70% kg 0.25 S/. 33.90 S/. 8.62 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.09 S/. 3.05 0.10 S/. 3.39 0.04 S/. 1.36 0.01 S/. 0.34 0.01 S/. 0.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPA DE POLICARBONATO DE 5MM m2 251.73 S/. 10.17 S/. 2,560.05 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 251.73 S/. 2,560.06 S/. - S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. -
TAPA METALICA DE 0.60 x 0.60 m und 423.00 S/. 80.51 S/. 34,055.73 0.00 S/. - S/. - S/. - S/. - S/. - S/. - S/. - 423.00 S/. 34,055.73 S/. - 0.00 S/. - S/. - S/. -
TAPA METALICA DE 0.80 x 0.80 m und 198.00 S/. 143.13 S/. 28,339.74 S/. - S/. - S/. - S/. - S/. - S/. - S/. - 198.00 S/. 28,339.74 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPA METALICA DE 0.50 x 0.40 m und 35.00 S/. 44.73 S/. 1,565.55 0.00 S/. - 0.00 S/. - S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 35.00 S/. 1,565.55 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MADERA EUCALIPTO p2 7,450.49 S/. 3.81 S/. 28,386.38 1906.13 S/. 7,262.36 32.45 S/. 123.63 53.48 S/. 203.76 37.59 S/. 143.22 2346.56 S/. 8,940.39 16.97 S/. 64.66 771.75 S/. 2,940.37 276.17 S/. 1,052.21 7.31 S/. 27.85 559.18 S/. 2,130.48 1442.47 S/. 5,495.81 0.43 S/. 1.64
MADERA TORNILLO p2 84,934.06 S/. 5.42 S/. 460,342.60 1303.42 S/. 7,064.54 3708.99 S/. 20,102.74 9313.71 S/. 50,480.31 7201.32 S/. 39,031.15 8033.33 S/. 43,540.65 11824.19 S/. 64,087.11 11987.34 S/. 64,971.38 18934.15 S/. 102,623.09 7367.13 S/. 39,929.84 3425.11 S/. 18,564.10 1835.37 S/. 9,947.69 S/. -
CAJA PARA VALVULAS C/ MARCO DE MADERA 1"X1" Y TAPA DE MADERA (INCL.
und 674.00 S/. 25.42 S/. 17,133.08 0.00 S/. - 18.00 S/. 457.56 4.00 S/. 101.68 131.27 S/. 3,336.88 88.73 S/. 2,255.52 50.00 S/. 1,271.00 63.00 S/. 1,601.46 30.00 S/. 762.60 0.00 S/. - 165.57 S/. 4,208.79 123.43 S/. 3,137.59 0.00 S/. -
ACCESORIOS)
CORREAS DE MADERA EUCALIPTO 1.1/2" x 1" m 675.36 S/. 2.03 S/. 1,370.99 0.00 S/. - 69.30 S/. 140.68 233.73 S/. 474.47 186.16 S/. 377.90 93.08 S/. 188.95 58.43 S/. 118.61 34.66 S/. 70.36 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REGLA DE MADERA p2 609.27 S/. 3.56 S/. 2,169.01 5.52 S/. 19.65 8.85 S/. 31.51 24.28 S/. 86.44 59.66 S/. 212.39 50.34 S/. 179.21 87.42 S/. 311.22 38.99 S/. 138.82 70.34 S/. 250.41 28.13 S/. 100.14 77.75 S/. 276.79 157.99 S/. 562.45 S/. -
SEÑALES DE INFORMACIÓN und 32.00 S/. 63.58 S/. 2,034.56 32.00 S/. 2,034.56 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ARNES DE SEGURIDAD + LINEA DE VIDA und 10.00 S/. 220.34 S/. 2,203.40 10.00 S/. 2,203.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ESTACA DE MADERA p2 8,109.59 S/. 3.56 S/. 28,870.16 797.01 S/. 2,837.34 521.93 S/. 1,858.07 796.61 S/. 2,835.93 1007.98 S/. 3,588.41 3741.01 S/. 13,318.00 153.19 S/. 545.36 738.66 S/. 2,629.63 282.48 S/. 1,005.63 49.19 S/. 175.12 21.54 S/. 76.67 0.00 S/. - 0.00 S/. -
VIGUETAS DE MADERA EUCALIPTO 2" x 3" m 425.06 S/. 7.94 S/. 3,374.97 0.00 S/. - 42.90 S/. 340.63 148.17 S/. 1,176.47 116.98 S/. 928.82 58.49 S/. 464.41 37.04 S/. 294.10 21.48 S/. 170.56 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MADERA EUCALIPTO CEPILLADA p2 31,125.12 S/. 4.20 S/. 130,725.50 0.00 S/. - 0.00 S/. - 1172.18 S/. 4,923.16 6153.95 S/. 25,846.59 2600.00 S/. 10,920.00 2469.06 S/. 10,370.05 2818.21 S/. 11,836.48 1496.40 S/. 6,284.88 7459.93 S/. 31,331.71 6955.39 S/. 29,212.64 0.00 S/. - 0.00 S/. -
TRIPLAY LUPUNA DE 4'x8'x 19 mm pln 212.04 S/. 76.27 S/. 16,172.57 0.00 S/. - 0.00 S/. - 9.98 S/. 761.17 33.99 S/. 2,592.42 16.24 S/. 1,238.62 28.92 S/. 2,205.73 21.50 S/. 1,640.09 79.78 S/. 6,084.82 8.72 S/. 665.07 11.59 S/. 883.97 1.32 S/. 100.68 S/. -
TRANQUERA und 16.00 S/. 127.12 S/. 2,033.92 16.00 S/. 2,033.92 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MALLA A FAENA DE SEGURIDAD rll 8.00 S/. 40.68 S/. 325.44 8.00 S/. 325.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MALLA DELIMITADORA DE PLASTICO m 12,194.80 S/. 1.69 S/. 20,609.21 0.00 S/. - 0.00 S/. - 0.00 S/. - 6097.40 S/. 10,304.61 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 6097.40 S/. 10,304.61 0.00 S/. - 0.00 S/. - 0.00 S/. -
MALLA TIPO GALLINERO CUADROS 25X30MM m2 5.10 S/. 4.24 S/. 21.62 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.55 S/. 10.81 0.00 S/. - 2.55 S/. 10.81 0.00 S/. - 0.00 S/. -
MALLA DE ALAMBRE GALV. # 10 COCADA 2" X 2" m2 1,567.91 S/. 11.50 S/. 18,030.97 S/. - S/. - S/. - S/. - 783.98 S/. 9,015.82 S/. - S/. - 783.93 S/. 9,015.15 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ALAMBRE DE PUAS m 6,075.45 S/. 0.21 S/. 1,275.86 S/. - S/. - S/. - S/. - 3037.47 S/. 637.87 0.00 S/. - S/. - 3037.98 S/. 637.98 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. -
EXTINTORES CO2 DE 10 LBS und 8.00 S/. 110.17 S/. 881.36 8.00 S/. 881.36 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CAMILLA RIGIDA und 4.00 S/. 491.53 S/. 1,966.12 4.00 S/. 1,966.12 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BOTIQUIN BASICO DE PRIMEROS AUXILIOS und 8.00 S/. 50.85 S/. 406.80 8.00 S/. 406.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MANTA IGNIFUGA und 8.00 S/. 177.97 S/. 1,423.76 8.00 S/. 1,423.76 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BOTAS DE JEBE par 150.00 S/. 29.66 S/. 4,449.00 150.00 S/. 4,449.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GUANTES DE CUERO par 600.00 S/. 10.17 S/. 6,102.00 600.00 S/. 6,102.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ZAPATOS DE SEGURIDAD par 300.00 S/. 38.14 S/. 11,442.00 300.00 S/. 11,442.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPONES DE PROTECCION par 600.00 S/. 2.54 S/. 1,524.00 600.00 S/. 1,524.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GUANTES DE JEBE par 150.00 S/. 10.17 S/. 1,525.50 150.00 S/. 1,525.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CASCO TIPO JOCKEY DE PLASTICO und 300.00 S/. 12.71 S/. 3,813.00 300.00 S/. 3,813.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
RESPIRADOR CONTRA POLVO und 600.00 S/. 6.78 S/. 4,068.00 600.00 S/. 4,068.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CHALECO REFLECTIVO und 75.00 S/. 23.73 S/. 1,779.75 75.00 S/. 1,779.75 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
LENTES DE PROTECCION und 600.00 S/. 8.47 S/. 5,082.00 600.00 S/. 5,082.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CAMISA DE SEGURIDAD und 300.00 S/. 12.71 S/. 3,813.00 300.00 S/. 3,813.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PANTALON DE SEGURIDAD und 300.00 S/. 21.19 S/. 6,357.00 300.00 S/. 6,357.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPON DE DESAGUE DE ACERO DE 4" und 144.58 S/. 50.85 S/. 7,351.93 0.00 S/. - S/. - S/. - S/. - S/. - S/. - S/. - S/. - S/. - S/. - 144.58 S/. 7,351.95 0.00 S/. -
PLATINA 1/8" x 1 " x 3" und 1,562.00 S/. 6.78 S/. 10,590.36 S/. - 114.00 S/. 772.92 268.00 S/. 1,817.04 230.00 S/. 1,559.40 422.00 S/. 2,861.16 134.00 S/. 908.52 94.00 S/. 637.32 192.00 S/. 1,301.76 38.00 S/. 257.64 0.00 S/. - 70.00 S/. 474.60 0.00 S/. -
ANGULO 2" X 2" X 1/8" L=0.10m und 6,240.00 S/. 3.39 S/. 21,153.60 0.00 S/. - 0.00 S/. - S/. - S/. - 520.00 S/. 1,762.80 495.00 S/. 1,678.05 565.00 S/. 1,915.35 1533.00 S/. 5,196.87 1730.00 S/. 5,864.70 1397.00 S/. 4,735.83 S/. - 0.00 S/. -
ANGULO DE FIERRO 3/4" X 3/4" X 3/16" und 710.60 S/. 17.00 S/. 12,080.16 S/. - S/. - S/. - S/. - 210.60 S/. 3,580.15 S/. - S/. - 400.00 S/. 6,800.00 0.00 S/. - 0.00 S/. - 100.00 S/. 1,700.00 0.00 S/. -
GRAPAS TIPO CROSBY P 3/8" und 648.00 S/. 2.54 S/. 1,645.92 S/. - S/. - S/. - S/. - 324.00 S/. 822.96 S/. - S/. - 324.00 S/. 822.96 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
RIEL METALICO 2"X3"X1/2" m 114.60 S/. 5.10 S/. 584.46 S/. - S/. - S/. - S/. - 57.30 S/. 292.23 S/. - S/. - 57.30 S/. 292.23 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CABLE DE ACERO TIPO BOA 6x19 DE 3/8" m 1,479.35 S/. 3.00 S/. 4,438.07 S/. - S/. - S/. - S/. - 739.68 S/. 2,219.03 S/. - S/. - 739.68 S/. 2,219.03 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GRAPAS TIPO CROSBY P 1/2" und 198.00 S/. 2.82 S/. 558.36 0.00 S/. - S/. - S/. - S/. - 99.00 S/. 279.18 S/. - 0.00 S/. - 99.00 S/. 279.18 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CABLE DE ACERO TIPO BOA 6x19 DE 1/2" m 800.52 S/. 3.22 S/. 2,577.67 0.00 S/. - S/. - S/. - S/. - 400.26 S/. 1,288.83 S/. - 0.00 S/. - 400.26 S/. 1,288.83 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CABLE DE ACERO TIPO BOA 6x19 DE 1/4" m 1,788.26 S/. 2.80 S/. 5,007.14 S/. - S/. - S/. - S/. - 894.13 S/. 2,503.57 S/. - S/. - 894.13 S/. 2,503.57 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEMPLADOR CON 2 ESPIGAS DE OJAL 1/2" und 22.00 S/. 29.66 S/. 652.52 0.00 S/. - S/. - S/. - S/. - 11.00 S/. 326.26 S/. - 0.00 S/. - 11.00 S/. 326.26 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ESTUDIO DE INVERSIÓN A NIVEL DE EXPEDIENTE TÉCNICO:
CONSULTOR: "MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO BÁSICO RURAL EN: EL LANCHE, EL CHOLOQUE, LIMÓN (GRANADILLA, TUYUNGA, BELLAVISTA, EL TAMBO, PENCAPATA, CALLUINCHO), GELIC, LA LUCMA, SAN ISIDRO, FECHA: V°B°
ING. ALDO CÉSAR MANTILLA GUTIÉRREZ SHUCAMAYO, OCSHALI (CHOROPATA) - 8 LOCALIDADES DEL DISTRITO DE UTCO - PROVINCIA DE CELENDÍN - DEPARTAMENTO DE CAJAMARCA"; CÓDIGO ÚNICO 2449296 MARZO 2020 MD. DE UTCO
PLAZO DE EJECUCION: 360 DIAS CALENDARIOS (12 MESES) REGIÓN:CAJAMARCA PROVINCIA:CELENDIN DISTRITO:UTCO LOCALIDAD: GLOBAL (8 LOC)

CRONOGRAMA DE ADQUISICION DE MATERIALES


PRESUPUESTO MES Nº 01 MES Nº 02 MES Nº 03 MES Nº 04 MES Nº 05 MES Nº 06 MES Nº 07 MES Nº 08 MES Nº 09 MES Nº 10 MES Nº 11 MES Nº 12
ITEM DESCRIPCION
UND CANT. CTO S/. PARCIAL CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO
CARRITO DE DILATACION 3 RODILLO 1" (INCL. ANCLAJES) und 100.00 S/. 385.00 S/. 38,500.00 S/. - S/. - S/. - S/. - 50.00 S/. 19,250.00 S/. - S/. - 50.00 S/. 19,250.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEMPLADOR CON 2 ESPIGAS DE OJAL 3/8" und 72.00 S/. 25.42 S/. 1,830.24 S/. - S/. - S/. - S/. - 72.00 S/. 1,830.24 S/. - S/. - S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GRAPAS TIPO CROSBY P 3/4" und 36.00 S/. 3.80 S/. 136.80 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 36.00 S/. 136.80 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEMPLADOR CON 2 ESPIGAS DE OJAL 3/4" und 4.00 S/. 33.89 S/. 135.56 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 4.00 S/. 135.56 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CABLE DE ACERO TIPO BOA 6x19 DE 3/4" m 216.02 S/. 3.81 S/. 823.03 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 216.02 S/. 823.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CABLE DE ACERO TIPO BOA 6x19 DE 1.1/4" m 193.18 S/. 6.78 S/. 1,309.77 0.00 S/. - 0.00 S/. - 193.18 S/. 1,309.77 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
GRAPAS TIPO CROSBY P 1.1/4" und 18.00 S/. 8.47 S/. 152.46 0.00 S/. - 0.00 S/. - 18.00 S/. 152.46 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEMPLADOR CON 2 ESPIGAS DE OJAL 1.1/4" und 2.00 S/. 50.84 S/. 101.68 0.00 S/. - 0.00 S/. - 2.00 S/. 101.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PLATINA 24"X7"X3mm S/DISEÑO und 1,248.00 S/. 23.73 S/. 29,615.04 0.00 S/. - 0.00 S/. - 47.00 S/. 1,115.31 S/. - 351.00 S/. 8,329.23 99.00 S/. 2,349.27 113.00 S/. 2,681.49 60.00 S/. 1,423.80 578.00 S/. 13,715.94 S/. - 0.00 S/. - 0.00 S/. -
PLATINA 8"X11"X3mm S/DISEÑO und 1,248.00 S/. 20.34 S/. 25,384.32 0.00 S/. - 0.00 S/. - 47.00 S/. 955.98 S/. - 351.00 S/. 7,139.34 99.00 S/. 2,013.66 113.00 S/. 2,298.42 60.00 S/. 1,220.40 578.00 S/. 11,756.52 S/. - 0.00 S/. - 0.00 S/. -
PLATINA 4"X6"X3mm S/DISEÑO und 1,248.00 S/. 16.95 S/. 21,153.60 0.00 S/. - 0.00 S/. - 47.00 S/. 796.65 S/. - 351.00 S/. 5,949.45 99.00 S/. 1,678.05 113.00 S/. 1,915.35 60.00 S/. 1,017.00 578.00 S/. 9,797.10 S/. - 0.00 S/. - 0.00 S/. -
PLATINA 4"X4"X3mm S/DISEÑO und 1,248.00 S/. 14.41 S/. 17,983.68 0.00 S/. - 0.00 S/. - 47.00 S/. 677.27 S/. - 351.00 S/. 5,057.91 99.00 S/. 1,426.59 113.00 S/. 1,628.33 60.00 S/. 864.60 578.00 S/. 8,328.98 S/. - 0.00 S/. - 0.00 S/. -
CANOPLA DE ALUMINIO DE 1" und 1,248.00 S/. 6.78 S/. 8,461.44 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 400.00 S/. 2,712.00 200.00 S/. 1,356.00 200.00 S/. 1,356.00 448.00 S/. 3,037.44 0.00 S/. - S/. - S/. - S/. -
PERFIL "U" ALUMINIO, L=0.90m und 145.00 S/. 10.50 S/. 1,522.50 0.00 S/. - S/. - 0.00 S/. - 1.00 S/. 10.50 0.00 S/. - 67.00 S/. 703.50 S/. - 77.00 S/. 808.50 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
KEROSENE INDUSTRIAL gal 6.05 S/. 8.40 S/. 50.79 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.62 S/. 22.01 2.43 S/. 20.38 1.00 S/. 8.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
THINNER gal 532.05 S/. 12.71 S/. 6,762.41 S/. - S/. - S/. - S/. - 75.58 S/. 960.62 31.65 S/. 402.27 57.11 S/. 725.87 27.14 S/. 344.95 30.62 S/. 389.18 88.48 S/. 1,124.58 221.47 S/. 2,814.94 S/. -
PINTURA LATEX gal 475.98 S/. 25.42 S/. 12,099.37 S/. - S/. - S/. - S/. - 74.19 S/. 1,885.91 29.76 S/. 756.50 53.54 S/. 1,360.99 23.36 S/. 593.81 6.90 S/. 175.40 73.75 S/. 1,874.73 214.48 S/. 5,452.05 S/. -
PINTURA ANTICORROSIVA gal 93.37 S/. 42.37 S/. 3,956.15 S/. - S/. - S/. - S/. - 8.45 S/. 358.03 14.68 S/. 621.99 7.15 S/. 302.95 3.23 S/. 136.86 10.69 S/. 452.94 21.33 S/. 903.75 27.84 S/. 1,179.64 S/. -
PINTURA ESMALTE gal 368.89 S/. 42.37 S/. 15,629.72 S/. - S/. - S/. - S/. - 127.83 S/. 5,416.16 22.08 S/. 935.53 32.16 S/. 1,362.62 12.77 S/. 541.06 14.02 S/. 594.03 78.83 S/. 3,340.03 81.20 S/. 3,440.29 S/. -
PINTURA EPOXICA BITUMINOSA gal 373.92 S/. 67.80 S/. 25,351.76 S/. - S/. - S/. - S/. - 33.15 S/. 2,247.57 51.64 S/. 3,501.19 61.32 S/. 4,157.50 9.64 S/. 653.59 34.14 S/. 2,314.69 103.87 S/. 7,042.39 80.16 S/. 5,434.83 S/. -
BARNIZ gal 304.62 S/. 59.32 S/. 18,070.01 0.00 S/. - S/. - S/. - S/. - 39.30 S/. 2,331.28 18.45 S/. 1,094.45 31.83 S/. 1,888.16 15.15 S/. 898.70 29.91 S/. 1,774.26 59.89 S/. 3,552.67 110.09 S/. 6,530.50 S/. -
SELLADOR DE MADERA gal 2.69 S/. 28.81 S/. 77.60 0.00 S/. - S/. - S/. - S/. - 0.35 S/. 10.08 0.29 S/. 8.35 2.05 S/. 59.16 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. -
PINTURA IMPRIMANTE gal 1,363.08 S/. 16.10 S/. 21,945.53 S/. - S/. - S/. - S/. - 217.73 S/. 3,505.45 87.24 S/. 1,404.56 151.99 S/. 2,447.04 68.11 S/. 1,096.57 19.21 S/. 309.28 208.31 S/. 3,353.86 610.48 S/. 9,828.76 S/. -
PINTURA TEKNOMATE O SUPERMATE O SIMILIAR gal 11.13 S/. 63.56 S/. 707.16 0.00 S/. - 0.00 S/. - S/. - 5.00 S/. 317.80 3.15 S/. 200.21 1.23 S/. 78.18 0.88 S/. 55.63 0.87 S/. 55.32 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BRIDA ROMPE AGUA DE 1.1/2" und 4.00 S/. 25.42 S/. 101.68 S/. - 0.00 S/. - S/. - 4.00 S/. 101.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BRIDA ROMPE AGUA DE 1" und 22.00 S/. 20.50 S/. 451.00 S/. - S/. - 0.00 S/. - 14.00 S/. 287.00 0.00 S/. - 4.00 S/. 82.00 4.00 S/. 82.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BRIDA ROMPE AGUA DE F°G° 1", NIPLE F°G° (L=0.20m) CON ROSCA A UN LADO, ISO-65
und 145.00 S/. 9.00 S/. 1,305.00 0.00 S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 68.00 S/. 612.00 S/. - 0.00 S/. - 77.00 S/. 693.00 0.00 S/. - 0.00 S/. - 0.00 S/. -
SERIE I (Standart)

BRIDA ROMPE AGUA DE F°G° 2", NIPLE F°G° (L=0.20m) CON ROSCA A UN LADO, ISO-65
und 145.00 S/. 15.00 S/. 2,175.00 0.00 S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 68.00 S/. 1,020.00 S/. - 0.00 S/. - 77.00 S/. 1,155.00 0.00 S/. - 0.00 S/. - 0.00 S/. -
SERIE I (Standart)

BRIDA ROMPE AGUA DE F°G° 2", NIPLE F°G° (L=0.25m) CON ROSCA A UN LADO, ISO-65
und 35.00 S/. 15.00 S/. 525.00 0.00 S/. - 0.00 S/. - S/. - S/. - 10.00 S/. 150.00 20.00 S/. 300.00 0.00 S/. - 0.00 S/. - 5.00 S/. 75.00 0.00 S/. - 0.00 S/. - 0.00 S/. -
SERIE I (Standart)

BRIDA ROMPE AGUA DE F°G° 1", NIPLE F°G° (L=0.30m) CON ROSCA A AMBOS LADOS,
und 29.00 S/. 12.50 S/. 362.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 29.00 S/. 362.50 S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ISO-65 SERIE I (Standart)

BRIDA ROMPE AGUA DE F°G° 1.1/2", NIPLE F°G° (L=0.30m) CON ROSCA A AMBOS
und 6.00 S/. 15.00 S/. 90.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 6.00 S/. 90.00 S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
LADOS, ISO-65 SERIE I (Standart)

BRIDA ROMPE AGUA DE F°G° 3/4", NIPLE F°G° (L=0.30m) CON ROSCA A AMBOS
und 92.00 S/. 8.50 S/. 782.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 92.00 S/. 782.00 S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
LADOS, ISO-65 SERIE I (Standart)
BRIDA ROMPE AGUA DE 3/4" und 2.00 S/. 16.20 S/. 32.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 32.40 S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BRIDA ROMPE AGUA DE F°G° 2", NIPLE F°G° (L=0.30m) CON ROSCA A AMBOS LADOS,
und 14.00 S/. 19.50 S/. 273.00 0.00 S/. - S/. - 0.00 S/. - S/. - 14.00 S/. 273.00 S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ISO-65 SERIE I (Standart)

BRIDA ROMPE AGUA DE F°G° 2.1/2", NIPLE F°G° (L=0.30m) CON ROSCA A AMBOS
und 4.00 S/. 25.40 S/. 101.60 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 4.00 S/. 101.60 S/. - S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
LADOS, ISO-65 SERIE I (Standart)
BRIDA ROMPE AGUA DE 2" und 4.00 S/. 35.20 S/. 140.80 S/. - 0.00 S/. - S/. - 4.00 S/. 140.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
BRIDA ROMPE AGUA DE 2.1/2" und 3.00 S/. 42.60 S/. 127.80 S/. - 0.00 S/. - S/. - 3.00 S/. 127.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PLANCHA METALICA 0.35x0.50m e=3/8" und 4.00 S/. 65.08 S/. 260.32 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 260.32 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. -
PLANCHA METALICA 0.35x0.40m e=3/8" und 21.00 S/. 60.50 S/. 1,270.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 10.00 S/. 605.00 S/. - 0.00 S/. - 0.00 S/. - 11.00 S/. 665.50 0.00 S/. - 0.00 S/. -
PLANCHA METALICA 0.30x0.15m e=1/4" und 24.00 S/. 19.45 S/. 466.80 0.00 S/. - 0.00 S/. - S/. - S/. - 2.00 S/. 38.90 0.00 S/. - S/. - 22.00 S/. 427.90 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
SUMIN. E INSTAL. MURO ACABADO PREFABRICADO INC. REFUERZO DE PERFILES
und 1.00 S/. 254.23 S/. 254.23 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 1.00 S/. 254.23 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
METALICOS Y SISTEMA FIJACIÓN (1.40x1.40x2.00m)

SUMIN. E INSTAL. PUERTA PREFABRICADA INC REFUERZOS METALICOS S/DISEÑO


und 1.00 S/. 195.43 S/. 195.43 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 1.00 S/. 195.43 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
(0.70X1.80M)

SUMIN. E INSTAL. DE CUBERTURA C/ CALAMINA GALVANIZADA INC ESTRUCTURA


und 1.00 S/. 113.75 S/. 113.75 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 1.00 S/. 113.75 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
METALICA Y ACCESORIOS FIJACION (1.95x1.95m)
TEJA ANDINA FIBROCEMENTO DE 0.72 M x 1.14 M x 5 MM und 6,645.10 S/. 25.42 S/. 168,918.50 0.00 S/. - 35.46 S/. 901.39 362.69 S/. 9,219.58 1342.46 S/. 34,125.33 574.56 S/. 14,605.32 530.08 S/. 13,474.63 586.83 S/. 14,917.22 302.18 S/. 7,681.42 1506.39 S/. 38,292.43 1404.45 S/. 35,701.18 0.00 S/. - 0.00 S/. -
CALAMINA GALVANIZADA 3.60m x 0.83m x 0.22mm pln 362.10 S/. 21.19 S/. 7,672.90 362.10 S/. 7,672.90 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MADERA ROLLIZA EUCALIPTO L=2.00 M, D=6" und 48.00 S/. 12.71 S/. 610.08 48.00 S/. 610.08 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MADERA ROLLIZA EUCALIPTO L=5.40 M, D=6" und 24.00 S/. 20.34 S/. 488.16 24.00 S/. 488.16 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MADERA ROLLIZA EUCALIPTO L=1.90 M, D=3" und 8.00 S/. 8.47 S/. 67.76 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 33.88 0.00 S/. - 4.00 S/. 33.88 0.00 S/. - 0.00 S/. -
MADERA ROLLIZA EUCALIPTO L=0.95 M, D=3" und 16.00 S/. 6.78 S/. 108.48 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 8.00 S/. 54.24 0.00 S/. - 8.00 S/. 54.24 0.00 S/. - 0.00 S/. -
TUBERIA F°G° ISO-65 SERIE I DE 1.1/2" m 100.20 S/. 15.00 S/. 1,503.00 0.00 S/. - 0.00 S/. - 9.35 S/. 140.25 42.15 S/. 632.25 16.40 S/. 246.00 15.90 S/. 238.50 7.95 S/. 119.25 8.45 S/. 126.75 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA F°G° ISO-65 SERIE I DE 1" m 56.25 S/. 7.91 S/. 444.89 4.60 S/. 36.39 2.80 S/. 22.15 2.82 S/. 22.31 16.70 S/. 132.10 11.45 S/. 90.57 9.44 S/. 74.67 5.62 S/. 44.45 2.82 S/. 22.27 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA F°G° ISO-65 SERIE I DE 2" m 1,390.15 S/. 20.96 S/. 29,137.58 149.90 S/. 3,141.97 150.10 S/. 3,146.10 114.35 S/. 2,396.78 491.85 S/. 10,309.18 277.41 S/. 5,814.51 13.74 S/. 287.99 131.50 S/. 2,756.24 61.30 S/. 1,284.82 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA F°G° ISO-65 SERIE I DE 1/2" m 45.40 S/. 5.01 S/. 227.46 0.00 S/. - 0.00 S/. - 3.90 S/. 19.54 18.80 S/. 94.19 7.10 S/. 35.57 7.80 S/. 39.08 3.90 S/. 19.54 3.90 S/. 19.54 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA F°G° ISO-65 SERIE I DE 3/4" m 43.04 S/. 6.50 S/. 279.75 0.00 S/. - 0.00 S/. - 2.38 S/. 15.47 11.91 S/. 77.42 17.78 S/. 115.57 6.17 S/. 40.11 2.38 S/. 15.47 2.42 S/. 15.72 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA F°G° ISO-65 SERIE I DE 2.1/2" m 5.25 S/. 23.60 S/. 123.90 3.35 S/. 79.06 0.00 S/. - 0.00 S/. - 1.20 S/. 28.32 0.70 S/. 16.52 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA F°G° ISO-65 SERIE I DE 3" m 3.60 S/. 28.00 S/. 100.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.10 S/. 86.80 0.50 S/. 14.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA F°G° ISO-65 SERIE I DE 4" m 1.50 S/. 35.00 S/. 52.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.50 S/. 52.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBO LAC 50X50X2MM, NORMA ASTM A500 m 54.43 S/. 22.60 S/. 1,230.16 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 54.43 S/. 1,230.16 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBO LAC 100X50X2MM, NORMA ASTM A500 m 50.40 S/. 31.07 S/. 1,565.93 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 50.40 S/. 1,565.93 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL DE F° G° DE 1.1/2" und 19.00 S/. 15.30 S/. 290.70 S/. - 0.00 S/. - 2.00 S/. 30.60 13.00 S/. 198.90 2.00 S/. 30.60 0.00 S/. - 0.00 S/. - 2.00 S/. 30.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL DE F° G° DE 2" und 32.00 S/. 18.60 S/. 595.20 S/. - S/. - 6.00 S/. 111.60 12.00 S/. 223.20 4.00 S/. 74.40 4.00 S/. 74.40 4.00 S/. 74.40 2.00 S/. 37.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL DE F° G° DE 1/2" und 12.00 S/. 8.50 S/. 102.00 0.00 S/. - 0.00 S/. - 1.00 S/. 8.50 5.00 S/. 42.50 2.00 S/. 17.00 2.00 S/. 17.00 1.00 S/. 8.50 1.00 S/. 8.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL DE F° G° DE 2.1/2" und 8.00 S/. 20.52 S/. 164.16 S/. - 0.00 S/. - 0.00 S/. - 6.00 S/. 123.12 2.00 S/. 41.04 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 1.1/2" DOS OREJAS E=1/8" und 524.00 S/. 1.69 S/. 885.56 S/. - 38.00 S/. 64.22 68.00 S/. 114.92 180.00 S/. 304.20 122.00 S/. 206.18 0.00 S/. - 28.00 S/. 47.32 88.00 S/. 148.72 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 3/8", E=1/8" und 427.00 S/. 1.25 S/. 533.75 S/. - 38.00 S/. 47.50 49.00 S/. 61.25 72.00 S/. 90.00 121.00 S/. 151.25 48.00 S/. 60.00 47.00 S/. 58.75 33.00 S/. 41.25 19.00 S/. 23.75 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 1" DOS OREJAS E=1/8" und 374.00 S/. 1.45 S/. 542.30 0.00 S/. - 38.00 S/. 55.10 136.00 S/. 197.20 102.00 S/. 147.90 32.00 S/. 46.40 0.00 S/. - 38.00 S/. 55.10 28.00 S/. 40.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 2" DOS OREJAS E=1/8" und 152.00 S/. 2.25 S/. 342.00 0.00 S/. - 0.00 S/. - 64.00 S/. 144.00 0.00 S/. - 88.00 S/. 198.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 1/2", E=1/8" und 233.00 S/. 1.86 S/. 433.38 0.00 S/. - 19.00 S/. 35.34 19.00 S/. 35.34 23.00 S/. 42.78 90.00 S/. 167.40 19.00 S/. 35.34 0.00 S/. - 63.00 S/. 117.18 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 3/4" DOS OREJAS E=1/8" und 474.00 S/. 1.20 S/. 568.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 18.00 S/. 21.60 180.00 S/. 216.00 134.00 S/. 160.80 28.00 S/. 33.60 76.00 S/. 91.20 38.00 S/. 45.60 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 3/4", E=1/8" und 66.00 S/. 2.60 S/. 171.60 0.00 S/. - 0.00 S/. - 66.00 S/. 171.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 1.1/4", E=1/8" und 55.00 S/. 5.30 S/. 291.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 55.00 S/. 291.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ABRAZADERA PLATINA DE 2" Y 3/4" DOS OREJAS E=1/8" und 38.00 S/. 3.50 S/. 133.00 0.00 S/. - 38.00 S/. 133.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION F°G° DE 1" und 8.00 S/. 12.50 S/. 100.00 0.00 S/. - 0.00 S/. - 1.00 S/. 12.50 2.00 S/. 25.00 1.00 S/. 12.50 2.00 S/. 25.00 1.00 S/. 12.50 1.00 S/. 12.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION F°G° DE 1.1/2" und 2.00 S/. 15.30 S/. 30.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 30.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION F°G° DE 2" und 2.00 S/. 18.60 S/. 37.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 18.60 1.00 S/. 18.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION F°G° DE 3" und 2.00 S/. 23.40 S/. 46.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 46.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 90° F°G° 1", NTP ISO 49:1997 und 16.00 S/. 3.81 S/. 60.96 0.00 S/. - 0.00 S/. - 2.00 S/. 7.62 4.00 S/. 15.24 2.00 S/. 7.62 4.00 S/. 15.24 2.00 S/. 7.62 2.00 S/. 7.62 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 45° F°G° DE 1", NTP ISO 49:1997 und 15.00 S/. 3.81 S/. 57.15 0.00 S/. - 0.00 S/. - 1.00 S/. 3.81 3.00 S/. 11.43 5.00 S/. 19.05 4.00 S/. 15.24 1.00 S/. 3.81 1.00 S/. 3.81 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 45° F°G° DE 1.1/2", NTP ISO 49:1997 und 6.00 S/. 6.78 S/. 40.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 27.12 1.00 S/. 6.78 0.00 S/. - 0.00 S/. - 1.00 S/. 6.78 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ESTUDIO DE INVERSIÓN A NIVEL DE EXPEDIENTE TÉCNICO:
CONSULTOR: "MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO BÁSICO RURAL EN: EL LANCHE, EL CHOLOQUE, LIMÓN (GRANADILLA, TUYUNGA, BELLAVISTA, EL TAMBO, PENCAPATA, CALLUINCHO), GELIC, LA LUCMA, SAN ISIDRO, FECHA: V°B°
ING. ALDO CÉSAR MANTILLA GUTIÉRREZ SHUCAMAYO, OCSHALI (CHOROPATA) - 8 LOCALIDADES DEL DISTRITO DE UTCO - PROVINCIA DE CELENDÍN - DEPARTAMENTO DE CAJAMARCA"; CÓDIGO ÚNICO 2449296 MARZO 2020 MD. DE UTCO
PLAZO DE EJECUCION: 360 DIAS CALENDARIOS (12 MESES) REGIÓN:CAJAMARCA PROVINCIA:CELENDIN DISTRITO:UTCO LOCALIDAD: GLOBAL (8 LOC)

CRONOGRAMA DE ADQUISICION DE MATERIALES


PRESUPUESTO MES Nº 01 MES Nº 02 MES Nº 03 MES Nº 04 MES Nº 05 MES Nº 06 MES Nº 07 MES Nº 08 MES Nº 09 MES Nº 10 MES Nº 11 MES Nº 12
ITEM DESCRIPCION
UND CANT. CTO S/. PARCIAL CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO
CODO 45° F°G° DE 2", NTP ISO 49:1997 und 32.00 S/. 9.25 S/. 296.00 0.00 S/. - 0.00 S/. - 4.00 S/. 37.00 11.00 S/. 101.75 4.00 S/. 37.00 6.00 S/. 55.50 4.00 S/. 37.00 3.00 S/. 27.75 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 90° F°G° 1.1/2", NTP ISO 49:1997 und 4.00 S/. 8.47 S/. 33.88 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 33.88 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 45° F°G° DE 2.1/2", NTP ISO 49:1997 und 3.00 S/. 12.84 S/. 38.52 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 25.68 1.00 S/. 12.84 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 45° F°G° DE 3", NTP ISO 49:1997 und 2.00 S/. 16.90 S/. 33.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 16.90 1.00 S/. 16.90 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 45° F°G° DE 3/4", NTP ISO 49:1997 und 8.00 S/. 2.80 S/. 22.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 8.00 S/. 22.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION F°G° DE 1° A 1/2" und 12.00 S/. 4.23 S/. 50.76 0.00 S/. - 0.00 S/. - 1.00 S/. 4.23 5.00 S/. 21.15 2.00 S/. 8.46 2.00 S/. 8.46 1.00 S/. 4.23 1.00 S/. 4.23 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION F°G° DE 2.1/2" A 2" und 2.00 S/. 12.60 S/. 25.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 12.60 1.00 S/. 12.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION F°G° DE 2" A 1" und 4.00 S/. 8.47 S/. 33.88 0.00 S/. - 0.00 S/. - 1.00 S/. 8.47 1.00 S/. 8.47 1.00 S/. 8.47 0.00 S/. - 1.00 S/. 8.47 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION F°G° DE 1.1/2" A 1" und 3.00 S/. 7.68 S/. 23.04 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 7.68 1.00 S/. 7.68 0.00 S/. - 0.00 S/. - 1.00 S/. 7.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION F°G° DE 2.1/2" A 1.1/2" und 1.00 S/. 10.80 S/. 10.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 10.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION ROSCADA DE F° G° 1.1/2" und 2.00 S/. 15.30 S/. 30.60 0.00 S/. - 0.00 S/. - 2.00 S/. 30.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL DE F° G° DE 1" und 55.00 S/. 12.50 S/. 687.50 4.00 S/. 50.00 3.00 S/. 37.50 19.00 S/. 237.50 3.00 S/. 37.50 16.00 S/. 200.00 7.00 S/. 87.50 3.00 S/. 37.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL CON ROSCA PVC 1.1/2" und 66.00 S/. 9.32 S/. 615.12 0.00 S/. - 0.00 S/. - 0.00 S/. - 34.00 S/. 316.88 0.00 S/. - S/. - 18.00 S/. 167.76 0.00 S/. - 6.00 S/. 55.92 0.00 S/. - 8.00 S/. 74.56 S/. -
UNION UNIVERSAL CON ROSCA PVC 1" und 479.00 S/. 4.83 S/. 2,313.57 0.00 S/. - 3.00 S/. 14.49 28.00 S/. 135.24 22.00 S/. 106.26 106.00 S/. 511.98 86.00 S/. 415.38 S/. - 0.00 S/. - 208.00 S/. 1,004.64 0.00 S/. - 26.00 S/. 125.58 S/. -
UNION UNIVERSAL CON ROSCA PVC 1/2" und 2,502.00 S/. 2.97 S/. 7,430.94 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 52.00 S/. 154.44 354.00 S/. 1,051.38 236.00 S/. 700.92 340.00 S/. 1,009.80 120.00 S/. 356.40 820.00 S/. 2,435.40 580.00 S/. 1,722.60 S/. -
UNION UNIVERSAL CON ROSCA PVC 3/4" und 464.00 S/. 3.81 S/. 1,767.84 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 24.00 S/. 91.44 129.00 S/. 491.49 79.00 S/. 300.99 4.00 S/. 15.24 128.00 S/. 487.68 12.00 S/. 45.72 88.00 S/. 335.28 S/. -
UNION CON ROSCA (HEMBRA) PVC 1.1/2" und 4.00 S/. 4.83 S/. 19.32 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 9.66 1.00 S/. 4.83 0.00 S/. - 0.00 S/. - 1.00 S/. 4.83 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION CON ROSCA (HEMBRA) PVC 2" und 2.00 S/. 5.00 S/. 10.00 0.00 S/. - 0.00 S/. - 1.00 S/. 5.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 5.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL DE F° G° DE 3/4" und 2.00 S/. 8.60 S/. 17.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 17.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL CON ROSCA PVC 2" und 57.00 S/. 18.22 S/. 1,038.54 0.00 S/. - 1.00 S/. 18.22 18.00 S/. 327.96 2.00 S/. 36.44 2.00 S/. 36.44 6.00 S/. 109.32 4.00 S/. 72.88 0.00 S/. - 18.00 S/. 327.96 0.00 S/. - 6.00 S/. 109.32 S/. -
UNION CON ROSCA (HEMBRA) PVC 1" und 3.00 S/. 3.40 S/. 10.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 3.40 0.00 S/. - 2.00 S/. 6.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. -
UNION CON ROSCA (HEMBRA) PVC 2.1/2" und 3.00 S/. 6.23 S/. 18.69 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 12.46 1.00 S/. 6.23 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. -
UNION UNIVERSAL CON ROSCA PVC 2.1/2" und 12.00 S/. 23.50 S/. 282.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 47.00 2.00 S/. 47.00 0.00 S/. - 6.00 S/. 141.00 0.00 S/. - 2.00 S/. 47.00 S/. -
UNION UNIVERSAL DE F° G° DE 3" und 2.00 S/. 23.40 S/. 46.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 46.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPON F°G° DE 2" und 582.00 S/. 12.71 S/. 7,397.22 S/. - 48.00 S/. 610.08 50.00 S/. 635.50 294.00 S/. 3,736.74 114.00 S/. 1,448.94 0.00 S/. - 56.00 S/. 711.76 20.00 S/. 254.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.05m) DE 1/2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 1,248.00 S/. 1.53 S/. 1,909.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 258.00 S/. 394.74 140.00 S/. 214.20 92.00 S/. 140.76 120.00 S/. 183.60 60.00 S/. 91.80 0.00 S/. - 100.00 S/. 153.00 478.00 S/. 731.34 S/. -

NIPLE F°G° (L=0.20m) DE 2" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 178.00 S/. 8.60 S/. 1,530.80 0.00 S/. - 1.00 S/. 8.60 0.00 S/. - 5.00 S/. 43.00 14.00 S/. 120.40 S/. - S/. - 74.00 S/. 636.40 80.00 S/. 688.00 0.00 S/. - 4.00 S/. 34.40 0.00 S/. -

NIPLE F°G° (L=0.25m) DE 2" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 44.00 S/. 8.60 S/. 378.40 0.00 S/. - 0.00 S/. - S/. - 15.00 S/. 129.00 1.00 S/. 8.60 7.00 S/. 60.20 1.00 S/. 8.60 1.00 S/. 8.60 19.00 S/. 163.40 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.30m) DE 3" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 1.00 S/. 15.60 S/. 15.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 15.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.10m) DE 2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 32.00 S/. 7.63 S/. 244.16 0.00 S/. - 0.00 S/. - S/. - 14.00 S/. 106.82 3.00 S/. 22.89 6.00 S/. 45.78 3.00 S/. 22.89 3.00 S/. 22.89 3.00 S/. 22.89 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.45m) DE 2" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 9.00 S/. 9.25 S/. 83.25 0.00 S/. - 0.00 S/. - S/. - 3.00 S/. 27.75 1.00 S/. 9.25 2.00 S/. 18.50 1.00 S/. 9.25 1.00 S/. 9.25 1.00 S/. 9.25 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.50m) DE 2" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 12.00 S/. 12.45 S/. 149.40 0.00 S/. - 0.00 S/. - S/. - 6.00 S/. 74.70 1.00 S/. 12.45 2.00 S/. 24.90 1.00 S/. 12.45 1.00 S/. 12.45 1.00 S/. 12.45 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.35m) DE 1.1/2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 6.00 S/. 15.25 S/. 91.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 61.00 1.00 S/. 15.25 0.00 S/. - 0.00 S/. - 1.00 S/. 15.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.35m) DE 1" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 11.00 S/. 7.85 S/. 86.35 0.00 S/. - 0.00 S/. - S/. - 3.00 S/. 23.55 1.00 S/. 7.85 4.00 S/. 31.40 1.00 S/. 7.85 1.00 S/. 7.85 1.00 S/. 7.85 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.07m) DE 1" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 91.00 S/. 4.24 S/. 385.84 0.00 S/. - 0.00 S/. - S/. - 25.00 S/. 106.00 10.00 S/. 42.40 26.00 S/. 110.24 10.00 S/. 42.40 10.00 S/. 42.40 10.00 S/. 42.40 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.10m) DE 1.1/2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 30.00 S/. 9.85 S/. 295.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 24.00 S/. 236.40 3.00 S/. 29.55 0.00 S/. - 0.00 S/. - 3.00 S/. 29.55 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.50m) DE 2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 10.00 S/. 12.45 S/. 124.50 0.00 S/. - 0.00 S/. - S/. - 4.00 S/. 49.80 1.00 S/. 12.45 2.00 S/. 24.90 1.00 S/. 12.45 1.00 S/. 12.45 1.00 S/. 12.45 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.35m) DE 2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 4.00 S/. 10.56 S/. 42.24 0.00 S/. - 0.00 S/. - S/. - 1.00 S/. 10.56 1.00 S/. 10.56 0.00 S/. - 1.00 S/. 10.56 0.00 S/. - 1.00 S/. 10.56 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.07m) DE 2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 12.00 S/. 7.63 S/. 91.56 0.00 S/. - 0.00 S/. - S/. - 3.00 S/. 22.89 3.00 S/. 22.89 0.00 S/. - 3.00 S/. 22.89 0.00 S/. - 3.00 S/. 22.89 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.35m) DE 2.1/2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 1.00 S/. 15.60 S/. 15.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 15.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.10m) DE 2.1/2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 10.00 S/. 10.56 S/. 105.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 7.00 S/. 73.92 3.00 S/. 31.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.40m) DE 2.1/2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 2.00 S/. 15.60 S/. 31.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 15.60 1.00 S/. 15.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.45m) DE 2" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 1.00 S/. 12.45 S/. 12.45 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 12.45 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.12m) DE 3" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 5.00 S/. 12.45 S/. 62.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.00 S/. 62.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.45m) DE 3" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 2.00 S/. 18.20 S/. 36.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 18.20 1.00 S/. 18.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.30m) DE 4" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 1.00 S/. 20.56 S/. 20.56 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 20.56 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.50m) DE 3" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 2.00 S/. 18.20 S/. 36.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 36.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.10m) DE 3" CON ROSCA A AMBOS LADOS, ISO-65 SERIE I (Standart) und 3.00 S/. 12.45 S/. 37.35 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 37.35 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

NIPLE F°G° (L=0.25m) DE 3" CON ROSCA A UN LADO, ISO-65 SERIE I (Standart) und 1.00 S/. 15.60 S/. 15.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 15.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

ABRAZADERA DOS CUERPOS TERMOPLASTICOS PVC DE 1.1/2", NTP 399.137:2009 CON


und 13.00 S/. 6.30 S/. 81.90 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 6.30 10.00 S/. 63.00 1.00 S/. 6.30 0.00 S/. - 0.00 S/. - 1.00 S/. 6.30 0.00 S/. - 0.00 S/. - 0.00 S/. -
SALIDA DE 3/4''

ABRAZADERA DOS CUERPOS TERMOPLASTICOS PVC DE 1", NTP 399.137:2009 CON


und 11.00 S/. 5.80 S/. 63.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 23.20 4.00 S/. 23.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 17.40 0.00 S/. -
SALIDA DE 3/4''

ABRAZADERA DOS CUERPOS TERMOPLASTICOS PVC DE 3/4", NTP 399.137:2009 CON


und 9.00 S/. 5.20 S/. 46.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.00 S/. 26.00 1.00 S/. 5.20 0.00 S/. - 2.00 S/. 10.40 0.00 S/. - 1.00 S/. 5.20 0.00 S/. -
SALIDA DE 3/4''
ESCALERA F°G° 1" C/P 3/4" @ 0.30M m 2.80 S/. 56.25 S/. 157.50 2.80 S/. 157.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
SUMIDERO DE BRONCE DE 2" und 28.00 S/. 6.78 S/. 189.84 0.00 S/. - S/. - 2.00 S/. 13.56 8.00 S/. 54.24 4.00 S/. 27.12 2.00 S/. 13.56 2.00 S/. 13.56 0.00 S/. - 10.00 S/. 67.80 0.00 S/. - 0.00 S/. - 0.00 S/. -
FLOTADOR DE TECNOPORT 0.08X0.07X0.03M und 12.00 S/. 2.35 S/. 28.20 0.00 S/. - S/. - 1.00 S/. 2.35 3.00 S/. 7.05 4.00 S/. 9.40 2.00 S/. 4.70 1.00 S/. 2.35 1.00 S/. 2.35 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 90° F°G° 2" CON MALLA SOLDADA, NTP ISO 49:1997 und 375.00 S/. 11.56 S/. 4,335.00 0.00 S/. - S/. - 20.00 S/. 231.20 25.00 S/. 289.00 16.00 S/. 184.96 73.25 S/. 846.77 76.75 S/. 887.23 2.00 S/. 23.12 158.00 S/. 1,826.48 0.00 S/. - 4.00 S/. 46.24 0.00 S/. -
CODO 90° F°G° 2", NTP ISO 49:1997 und 131.00 S/. 9.25 S/. 1,211.75 S/. - S/. - 25.00 S/. 231.25 46.00 S/. 425.50 19.00 S/. 175.75 21.00 S/. 194.25 9.00 S/. 83.25 5.00 S/. 46.25 6.00 S/. 55.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 90° F°G° 3" CON MALLA SOLDADA, NTP ISO 49:1997 und 3.00 S/. 21.13 S/. 63.39 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 42.26 1.00 S/. 21.13 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 90° F°G° 1/2", NTP ISO 49:1997 und 38.00 S/. 1.52 S/. 57.76 0.00 S/. - 0.00 S/. - 3.00 S/. 4.56 16.00 S/. 24.32 7.00 S/. 10.64 6.00 S/. 9.12 3.00 S/. 4.56 3.00 S/. 4.56 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO DE BRONCE DE 3/4" und 1.00 S/. 13.56 S/. 13.56 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 13.56 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 90° F°G° 3", NTP ISO 49:1997 und 6.00 S/. 16.90 S/. 101.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 67.60 2.00 S/. 33.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 90° F°G° 4", NTP ISO 49:1997 und 2.00 S/. 21.02 S/. 42.04 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 42.04 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO 90° F°G° 4" CON MALLA SOLDADA, NTP ISO 49:1997 und 1.00 S/. 26.28 S/. 26.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 26.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ESTUDIO DE INVERSIÓN A NIVEL DE EXPEDIENTE TÉCNICO:
CONSULTOR: "MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO BÁSICO RURAL EN: EL LANCHE, EL CHOLOQUE, LIMÓN (GRANADILLA, TUYUNGA, BELLAVISTA, EL TAMBO, PENCAPATA, CALLUINCHO), GELIC, LA LUCMA, SAN ISIDRO, FECHA: V°B°
ING. ALDO CÉSAR MANTILLA GUTIÉRREZ SHUCAMAYO, OCSHALI (CHOROPATA) - 8 LOCALIDADES DEL DISTRITO DE UTCO - PROVINCIA DE CELENDÍN - DEPARTAMENTO DE CAJAMARCA"; CÓDIGO ÚNICO 2449296 MARZO 2020 MD. DE UTCO
PLAZO DE EJECUCION: 360 DIAS CALENDARIOS (12 MESES) REGIÓN:CAJAMARCA PROVINCIA:CELENDIN DISTRITO:UTCO LOCALIDAD: GLOBAL (8 LOC)

CRONOGRAMA DE ADQUISICION DE MATERIALES


PRESUPUESTO MES Nº 01 MES Nº 02 MES Nº 03 MES Nº 04 MES Nº 05 MES Nº 06 MES Nº 07 MES Nº 08 MES Nº 09 MES Nº 10 MES Nº 11 MES Nº 12
ITEM DESCRIPCION
UND CANT. CTO S/. PARCIAL CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO
CODO 90° F°G° 2.1/2", NTP ISO 49:1997 und 1.00 S/. 12.84 S/. 12.84 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 12.84 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEE SIMPLE F° G° DE 1" und 19.00 S/. 6.77 S/. 128.63 0.00 S/. - 0.00 S/. - 2.00 S/. 13.54 5.00 S/. 33.85 2.00 S/. 13.54 6.00 S/. 40.62 2.00 S/. 13.54 2.00 S/. 13.54 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEE SIMPLE F° G° DE 1.1/2" und 8.00 S/. 12.71 S/. 101.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 6.00 S/. 76.26 1.00 S/. 12.71 0.00 S/. - 0.00 S/. - 1.00 S/. 12.71 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEE SIMPLE F° G° DE 2" und 11.00 S/. 16.49 S/. 181.39 0.00 S/. - 0.00 S/. - 2.00 S/. 32.98 3.00 S/. 49.47 1.00 S/. 16.49 2.00 S/. 32.98 2.00 S/. 32.98 1.00 S/. 16.49 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEE SIMPLE F° G° DE 2.1/2" und 4.00 S/. 25.42 S/. 101.68 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 50.84 1.00 S/. 25.42 1.00 S/. 25.42 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEE SIMPLE F° G° DE 3" und 1.00 S/. 18.50 S/. 18.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 18.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEE SIMPLE F° G° DE 4" und 2.00 S/. 22.60 S/. 45.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 22.60 1.00 S/. 22.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-10 DE 1", NTP 399.002-2015 m 28,431.73 S/. 2.71 S/. 77,049.98 24.00 S/. 65.04 1101.11 S/. 2,984.01 3511.88 S/. 9,517.19 2202.39 S/. 5,968.48 1294.74 S/. 3,508.75 1986.34 S/. 5,382.98 3664.86 S/. 9,931.77 46.72 S/. 126.61 13161.65 S/. 35,668.08 1072.02 S/. 2,905.17 366.02 S/. 991.90 S/. -
TUBERIA PVC SAP C-10 DE 3/4", NTP 399.002-2015 m 53,089.19 S/. 2.40 S/. 127,414.08 0.00 S/. - 52.00 S/. 124.80 10.00 S/. 24.00 437.55 S/. 1,050.12 4224.29 S/. 10,138.30 6132.95 S/. 14,719.08 14063.95 S/. 33,753.48 125.90 S/. 302.16 18104.94 S/. 43,451.86 8879.69 S/. 21,311.26 1057.92 S/. 2,539.02 S/. -
TUBERIA PVC SAP C-10 DE 2", NTP 399.002-2015 m 7,614.79 S/. 5.65 S/. 43,023.59 28.26 S/. 159.67 2425.44 S/. 13,703.74 568.32 S/. 3,211.01 104.16 S/. 588.50 664.35 S/. 3,753.58 193.56 S/. 1,093.61 3006.60 S/. 16,987.29 8.67 S/. 48.99 613.03 S/. 3,463.64 0.00 S/. - 2.40 S/. 13.56 S/. -
TUBERIA PVC SAP C-10 DE 1.1/2", NTP 399.002-2015 m 11,461.45 S/. 4.32 S/. 49,513.44 0.00 S/. - 1050.13 S/. 4,536.56 S/. - 2861.49 S/. 12,361.64 471.74 S/. 2,037.92 446.87 S/. 1,930.48 2632.43 S/. 11,372.10 1.78 S/. 7.69 3493.81 S/. 15,093.24 500.00 S/. 2,160.00 3.20 S/. 13.82 S/. -
TUBERIA PVC SAP C-10 DE 1/2", NTP 399.002-2015 m 36,626.12 S/. 1.86 S/. 68,124.59 0.00 S/. - 221.33 S/. 411.67 47.27 S/. 87.92 2290.83 S/. 4,260.94 2183.99 S/. 4,062.22 5713.38 S/. 10,626.89 4871.38 S/. 9,060.77 1123.48 S/. 2,089.67 1080.05 S/. 2,008.90 14280.47 S/. 26,561.67 4813.94 S/. 8,953.93 S/. -
PELDAÑOS DE POLIPROPILENO S/DISEÑO und 60.00 S/. 31.36 S/. 1,881.60 0.00 S/. - 0.00 S/. - 5.00 S/. 156.80 25.00 S/. 784.00 10.00 S/. 313.60 10.00 S/. 313.60 5.00 S/. 156.80 5.00 S/. 156.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-10 DE 3", NTP 399.002-2015 m 10.83 S/. 8.50 S/. 92.06 0.00 S/. - 0.63 S/. 5.36 0.00 S/. - 8.70 S/. 73.95 1.50 S/. 12.75 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA DE FORRO 2" SP PVC CLASE 5 m 255.60 S/. 1.69 S/. 431.98 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 10.50 S/. 17.75 41.90 S/. 70.81 48.03 S/. 81.17 0.37 S/. 0.63 12.40 S/. 20.96 142.40 S/. 240.66 0.00 S/. - 0.00 S/. -
TUBERIA HDPE LISA DN 1.1/2", NTP-ISO 4427 m 1,972.49 S/. 4.95 S/. 9,763.83 278.30 S/. 1,377.59 1251.72 S/. 6,196.01 74.76 S/. 370.06 148.26 S/. 733.89 117.60 S/. 582.12 0.00 S/. - 16.38 S/. 81.08 85.47 S/. 423.08 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA HDPE LISA DN 1", NTP-ISO 4427 m 1,569.70 S/. 2.05 S/. 3,217.88 0.00 S/. - 21.63 S/. 44.34 727.17 S/. 1,490.70 756.01 S/. 1,549.82 26.88 S/. 55.10 0.00 S/. - 21.63 S/. 44.34 16.38 S/. 33.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-10 CON AGUJEROS DE 2", NTP 399.002-2015 m 0.60 S/. 5.65 S/. 3.39 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.20 S/. 1.13 0.00 S/. - 0.40 S/. 2.26 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA HDPE LISA DN 3/4", NTP-ISO 4427 m 375.48 S/. 1.53 S/. 574.48 0.00 S/. - 21.63 S/. 33.09 0.00 S/. - 11.13 S/. 17.03 124.53 S/. 190.53 99.96 S/. 152.94 21.63 S/. 33.09 74.97 S/. 114.70 21.63 S/. 33.10 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-10 DE 2.1/2", NTP 399.002-2015 m 675.34 S/. 6.80 S/. 4,592.29 0.00 S/. - 1.26 S/. 8.57 0.00 S/. - 8.92 S/. 60.66 495.21 S/. 3,367.43 165.35 S/. 1,124.38 0.80 S/. 5.44 0.00 S/. - 3.00 S/. 20.40 0.00 S/. - 0.80 S/. 5.42 S/. -
TUBERIA HDPE LISA DN 2", NTP-ISO 4427 m 176.61 S/. 5.93 S/. 1,047.29 0.00 S/. - 21.63 S/. 128.27 69.51 S/. 412.19 0.00 S/. - 85.47 S/. 506.83 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-10 DE 4", NTP 399.002-2015 m 18.50 S/. 12.50 S/. 231.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 8.50 S/. 106.25 10.00 S/. 125.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-15 DE 3/4", NTP 399.002-2015 m 386.97 S/. 3.10 S/. 1,199.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 386.97 S/. 1,199.60 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-7.5 DE 110mm m 77.00 S/. 8.50 S/. 654.50 S/. - 77.00 S/. 654.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-10 CON AGUJEROS DE 3", NTP 399.002-2015 m 0.80 S/. 8.47 S/. 6.76 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.40 S/. 3.39 0.20 S/. 1.69 0.00 S/. - 0.00 S/. - 0.20 S/. 1.69 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC SAP C-10 CON AGUJEROS DE 4", NTP 399.002-2015 m 1.20 S/. 10.50 S/. 12.60 0.00 S/. - 0.00 S/. - 0.20 S/. 2.10 0.50 S/. 5.25 0.30 S/. 3.15 0.00 S/. - 0.20 S/. 2.10 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION UNIVERSAL PVC SAP DE 1/2" und 1,705.09 S/. 2.97 S/. 5,064.12 0.00 S/. - 27.30 S/. 81.08 5.46 S/. 16.22 307.92 S/. 914.52 244.23 S/. 725.36 125.52 S/. 372.79 162.06 S/. 481.32 78.30 S/. 232.55 0.00 S/. - 324.11 S/. 962.61 430.19 S/. 1,277.67 0.00 S/. -
UNION PVC SAP DE 2" und 210.00 S/. 3.56 S/. 747.60 S/. - S/. - 20.00 S/. 71.20 18.00 S/. 64.08 0.00 S/. - 41.00 S/. 145.96 41.00 S/. 145.96 0.00 S/. - 90.00 S/. 320.40 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION SOQUET PVC 2" und 168.00 S/. 2.91 S/. 488.88 0.00 S/. - S/. - 9.00 S/. 26.19 0.00 S/. - 0.00 S/. - 31.00 S/. 90.21 40.00 S/. 116.40 0.00 S/. - 88.00 S/. 256.08 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION SOQUET PVC 1" und 50.00 S/. 1.50 S/. 75.00 0.00 S/. - 0.00 S/. - 9.00 S/. 13.50 7.00 S/. 10.50 0.00 S/. - 13.31 S/. 19.97 1.69 S/. 2.54 0.00 S/. - 19.00 S/. 28.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION SOQUET PVC 1.1/2" und 11.00 S/. 2.50 S/. 27.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.00 S/. 12.50 0.00 S/. - 2.00 S/. 5.00 3.00 S/. 7.50 0.00 S/. - 1.00 S/. 2.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION SOQUET PVC 3/4" und 92.00 S/. 1.50 S/. 138.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 19.81 S/. 29.72 27.19 S/. 40.79 0.00 S/. - 45.00 S/. 67.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION SOQUET PVC 2.1/2" und 4.00 S/. 3.80 S/. 15.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.65 S/. 2.47 0.35 S/. 1.33 0.00 S/. - 3.00 S/. 11.40 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPON HEMBRA PVC SAP CON AGUJEROS DE 2" und 3.00 S/. 2.54 S/. 7.62 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 2.54 0.00 S/. - 2.00 S/. 5.08 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPON HEMBRA PVC SAP CON AGUJEROS DE 3" und 4.00 S/. 3.81 S/. 15.24 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 7.62 1.00 S/. 3.81 0.00 S/. - 0.00 S/. - 1.00 S/. 3.81 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPON HEMBRA PVC SAP CON AGUJEROS DE 4" und 5.00 S/. 4.50 S/. 22.50 0.00 S/. - 0.00 S/. - 1.00 S/. 4.50 2.00 S/. 9.00 1.00 S/. 4.50 0.00 S/. - 1.00 S/. 4.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CRUZ PVC SAP 1" und 2.00 S/. 1.69 S/. 3.38 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 3.38 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CRUZ PVC SAP 2.1/2" und 1.00 S/. 4.89 S/. 4.89 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 4.89 0.00 S/. - 0.00 S/. -
CRUZ PVC SAP 2" und 1.00 S/. 3.50 S/. 3.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 3.50 0.00 S/. - 0.00 S/. -
CRUZ PVC SAP 1.1/2" und 3.00 S/. 2.05 S/. 6.15 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 6.15 0.00 S/. - 0.00 S/. -
MANGUERA TRANSPARENTE 1/2" m 18.01 S/. 2.03 S/. 36.58 0.00 S/. - 0.00 S/. - 1.50 S/. 3.05 4.50 S/. 9.14 6.00 S/. 12.18 3.00 S/. 6.09 1.50 S/. 3.05 1.51 S/. 3.06 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC UF DN 200 MM, NTP ISO 4435 m 433.22 S/. 32.50 S/. 14,079.64 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 429.39 S/. 13,955.18 0.00 S/. - 0.00 S/. - 3.83 S/. 124.47 0.00 S/. - 0.00 S/. -
TUBERIA PVC UF DN 160 MM, NTP ISO 4435 m 5,999.50 S/. 24.58 S/. 147,467.73 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1554.72 S/. 38,215.02 4407.09 S/. 108,326.27 26.30 S/. 646.45 0.00 S/. - 11.39 S/. 279.99 0.00 S/. - 0.00 S/. -
TUBERIA PVC UF DN 110 MM, NTP ISO 4435 m 2,167.13 S/. 8.50 S/. 18,420.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 238.88 S/. 2,030.48 227.23 S/. 1,931.46 0.00 S/. - 0.00 S/. - 1240.17 S/. 10,541.42 460.85 S/. 3,917.23 0.00 S/. -
TUBERIA PVC UF DN 63 MM, NTP ISO 4435 m 1.00 S/. 6.20 S/. 6.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.50 S/. 3.10 0.50 S/. 3.10 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MANGUERA TRANSPARENTE 3/8" m 60.00 S/. 2.53 S/. 151.80 0.00 S/. - 0.00 S/. - 5.00 S/. 12.65 15.00 S/. 37.95 20.00 S/. 50.60 10.00 S/. 25.30 5.00 S/. 12.65 5.00 S/. 12.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TUBERIA PVC UF DN 75 MM, NTP ISO 4435 m 2.00 S/. 8.50 S/. 17.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 8.50 1.00 S/. 8.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEE PVC SAP 2" und 830.00 S/. 5.10 S/. 4,233.00 0.00 S/. - 1.00 S/. 5.10 0.00 S/. - 3.00 S/. 15.30 2.00 S/. 10.20 S/. - 150.00 S/. 765.00 178.00 S/. 907.80 111.00 S/. 566.10 88.00 S/. 448.80 297.00 S/. 1,514.70 S/. -
TEE PVC SAP 1" und 181.00 S/. 1.69 S/. 305.89 0.00 S/. - 0.00 S/. - 5.00 S/. 8.45 5.00 S/. 8.45 7.00 S/. 11.83 20.00 S/. 33.80 40.00 S/. 67.60 0.00 S/. - 38.00 S/. 64.22 62.00 S/. 104.78 4.00 S/. 6.76 0.00 S/. -
TEE PVC SAP 3/4" und 3,095.00 S/. 1.69 S/. 5,230.55 0.00 S/. - 52.00 S/. 87.88 10.00 S/. 16.90 438.00 S/. 740.22 300.00 S/. 507.00 268.00 S/. 452.92 323.00 S/. 545.87 125.00 S/. 211.25 72.00 S/. 121.68 320.00 S/. 540.80 1187.00 S/. 2,006.03 S/. -
TEE PVC SAP 1/2" und 3,267.00 S/. 1.69 S/. 5,521.23 0.00 S/. - 52.00 S/. 87.88 10.00 S/. 16.90 438.00 S/. 740.22 300.00 S/. 507.00 320.00 S/. 540.80 250.00 S/. 422.50 239.00 S/. 403.91 30.00 S/. 50.70 232.00 S/. 392.08 1396.00 S/. 2,359.24 S/. -
CACHIMBA DE 110MM X 160MM und 315.00 S/. 13.98 S/. 4,403.70 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 84.00 S/. 1,174.32 0.00 S/. - 0.00 S/. - 66.00 S/. 922.68 165.00 S/. 2,306.70 0.00 S/. -
TEE PVC SAP 2.1/2" und 9.00 S/. 6.85 S/. 61.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 20.55 0.00 S/. - 0.00 S/. - 6.00 S/. 41.10 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 1.1/2" X 3/4" und 16.00 S/. 1.69 S/. 27.04 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 5.07 7.00 S/. 11.83 0.00 S/. - 3.00 S/. 5.07 3.00 S/. 5.07 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 3" X 2" und 1.00 S/. 9.24 S/. 9.24 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 9.24 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 3" X 1.1/2" und 4.00 S/. 4.40 S/. 17.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 8.80 1.00 S/. 4.40 0.00 S/. - 0.00 S/. - 1.00 S/. 4.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 4" X 2" und 37.00 S/. 10.25 S/. 379.25 0.00 S/. - 0.00 S/. - 12.00 S/. 123.00 19.00 S/. 194.75 0.00 S/. - 5.00 S/. 51.25 1.00 S/. 10.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 2" X 1" und 150.00 S/. 3.39 S/. 508.50 0.00 S/. - S/. - 0.00 S/. - 2.00 S/. 6.78 0.00 S/. - 32.00 S/. 108.48 37.00 S/. 125.43 0.00 S/. - 78.00 S/. 264.42 1.00 S/. 3.39 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 4" X 3" und 1.00 S/. 10.25 S/. 10.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 10.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 2" X 1/2" und 12.00 S/. 3.39 S/. 40.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 6.78 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 10.00 S/. 33.90 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 4" X 2.1/2" und 3.00 S/. 15.60 S/. 46.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 31.20 1.00 S/. 15.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPON PVC DE 1" und 15.00 S/. 1.69 S/. 25.35 0.00 S/. - 0.00 S/. - S/. - 9.00 S/. 15.21 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 3.38 0.00 S/. - 4.00 S/. 6.76 0.00 S/. -
TAPON PVC DE 3/4" und 59.00 S/. 1.69 S/. 99.71 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.00 S/. 8.45 16.00 S/. 27.04 7.00 S/. 11.83 0.00 S/. - 10.00 S/. 16.90 0.00 S/. - 21.00 S/. 35.49 0.00 S/. -
TAPON PVC DE 2" und 1,279.00 S/. 2.54 S/. 3,248.66 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 2.54 0.00 S/. - 262.00 S/. 665.48 0.00 S/. - 242.00 S/. 614.68 64.00 S/. 162.56 120.00 S/. 304.80 590.00 S/. 1,498.60 S/. -
TAPON PVC DE 1.1/2" und 14.00 S/. 3.39 S/. 47.46 0.00 S/. - 0.00 S/. - 0.00 S/. - 12.00 S/. 40.68 0.00 S/. - 1.00 S/. 3.39 0.00 S/. - 0.00 S/. - 1.00 S/. 3.39 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPON HEMBRA PERFORADO PVC DE 1/2" und 12.00 S/. 1.52 S/. 18.24 0.00 S/. - 0.00 S/. - S/. - 4.00 S/. 6.08 4.00 S/. 6.08 2.00 S/. 3.04 1.00 S/. 1.52 1.00 S/. 1.52 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TAPON PVC DE 200MM und 28.95 S/. 10.16 S/. 294.09 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 6.00 S/. 60.96 1.00 S/. 10.16 18.00 S/. 182.88 0.00 S/. - 1.00 S/. 10.16 2.95 S/. 29.93 0.00 S/. -
TAPON PVC 2" CON PERFORACION DE 3/16" und 180.00 S/. 2.54 S/. 457.20 0.00 S/. - S/. - 10.00 S/. 25.40 20.00 S/. 50.80 0.00 S/. - 40.00 S/. 101.60 35.00 S/. 88.90 0.00 S/. - 75.00 S/. 190.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
ADAPTADOR UPR MACHO PVC SAP DE 1" und 11.00 S/. 1.44 S/. 15.84 S/. - S/. - 0.00 S/. - 7.00 S/. 10.08 0.00 S/. - 2.00 S/. 2.88 2.00 S/. 2.88 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 1.1/2" X 2" und 12.00 S/. 2.97 S/. 35.64 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 8.00 S/. 23.76 2.00 S/. 5.94 0.00 S/. - 2.00 S/. 5.94 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 1" X 4" und 426.00 S/. 1.27 S/. 541.02 0.00 S/. - S/. - 28.00 S/. 35.56 26.00 S/. 33.02 6.00 S/. 7.62 86.25 S/. 109.54 83.75 S/. 106.36 0.00 S/. - 170.00 S/. 215.90 0.00 S/. - 26.00 S/. 33.02 S/. -
NIPLE CON ROSCA PVC 1/2" X 1.1/2" und 1,252.00 S/. 2.54 S/. 3,180.08 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 252.00 S/. 640.08 240.00 S/. 609.60 S/. - 60.00 S/. 152.40 700.00 S/. 1,778.00 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 1.1/2"X3" und 28.00 S/. 3.39 S/. 94.92 0.00 S/. - 0.00 S/. - 0.00 S/. - 24.00 S/. 81.36 0.00 S/. - 2.00 S/. 6.78 0.00 S/. - 0.00 S/. - 2.00 S/. 6.78 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 1/2" X 2" und 1,295.00 S/. 2.97 S/. 3,846.15 0.00 S/. - 0.00 S/. - 1.00 S/. 2.97 3.00 S/. 8.91 4.00 S/. 11.88 264.00 S/. 784.08 1.00 S/. 2.97 244.00 S/. 724.68 65.00 S/. 193.05 120.00 S/. 356.40 593.00 S/. 1,761.21 S/. -
ADAPTADOR UPR MACHO PVC SAP DE 1.1/2" und 1.00 S/. 5.93 S/. 5.93 0.00 S/. - 0.00 S/. - 1.00 S/. 5.93 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 3/4" X 1.1/2" und 59.00 S/. 3.60 S/. 212.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.00 S/. 18.00 14.00 S/. 50.40 14.00 S/. 50.40 5.00 S/. 18.00 0.00 S/. - 5.00 S/. 18.00 12.00 S/. 43.20 4.00 S/. 14.40 0.00 S/. -
NIPLE CON ROSCA PVC 3/4" X 1" und 20.00 S/. 2.12 S/. 42.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 6.00 S/. 12.72 0.00 S/. - 3.00 S/. 6.36 3.00 S/. 6.36 0.00 S/. - 8.00 S/. 16.96 S/. -
NIPLE CON ROSCA PVC 3/4" X 4" und 228.00 S/. 4.24 S/. 966.72 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 24.00 S/. 101.76 46.00 S/. 195.04 48.00 S/. 203.52 0.00 S/. - 32.00 S/. 135.68 0.00 S/. - 78.00 S/. 330.72 S/. -
NIPLE CON ROSCA PVC 1" X 2" und 54.00 S/. 1.27 S/. 68.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 6.00 S/. 7.62 6.00 S/. 7.62 0.00 S/. - 42.00 S/. 53.34 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 3/4" X 2" und 184.00 S/. 2.35 S/. 432.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 60.00 S/. 141.00 30.00 S/. 70.50 0.00 S/. - 94.00 S/. 220.90 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 1.1/2" X 4" und 26.00 S/. 3.50 S/. 91.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 10.00 S/. 35.00 0.00 S/. - 0.00 S/. - 6.00 S/. 21.00 0.00 S/. - 2.00 S/. 7.00 0.00 S/. - 8.00 S/. 28.00 S/. -
ADAPTADOR UPR MACHO PVC SAP DE 3/4" und 1.00 S/. 3.20 S/. 3.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 3.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 2" X 2" und 26.00 S/. 5.30 S/. 137.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.17 S/. 27.40 2.83 S/. 15.00 0.00 S/. - 18.00 S/. 95.40 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 2" X 2.1/2" und 8.00 S/. 7.50 S/. 60.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 15.00 0.00 S/. - 0.00 S/. - 6.00 S/. 45.00 0.00 S/. - 0.00 S/. - 0.00 S/. -
NIPLE CON ROSCA PVC 2.1/2" X 4" und 4.00 S/. 10.50 S/. 42.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 21.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 21.00 S/. -
NIPLE CON ROSCA PVC 2" X 4" und 32.00 S/. 9.20 S/. 294.40 0.00 S/. - 2.00 S/. 18.40 18.00 S/. 165.60 2.00 S/. 18.40 2.00 S/. 18.40 0.00 S/. - 2.00 S/. 18.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 6.00 S/. 55.20 S/. -
ADAPTADOR UPR MACHO PVC SAP DE 2.1/2" und 1.00 S/. 3.98 S/. 3.98 S/. - 1.00 S/. 3.98 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ADAPTADOR UPR MACHO PVC SAP DE 2" und 2.00 S/. 2.97 S/. 5.94 S/. - 2.00 S/. 5.94 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
YEE PVC SAL DE 4" und 421.40 S/. 8.64 S/. 3,640.89 0.00 S/. - S/. - S/. - 80.00 S/. 691.20 60.00 S/. 518.40 45.00 S/. 388.80 40.00 S/. 345.60 18.00 S/. 155.52 0.00 S/. - 82.00 S/. 708.48 96.40 S/. 832.90 0.00 S/. -
YEE PVC SAL DE 2" und 1,383.81 S/. 3.13 S/. 4,331.31 0.00 S/. - 75.00 S/. 234.75 100.00 S/. 313.00 125.00 S/. 391.25 200.00 S/. 626.00 200.00 S/. 626.00 200.00 S/. 626.00 200.00 S/. 626.00 53.00 S/. 165.89 82.00 S/. 256.66 148.81 S/. 465.76 S/. -
ESTUDIO DE INVERSIÓN A NIVEL DE EXPEDIENTE TÉCNICO:
CONSULTOR: "MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO BÁSICO RURAL EN: EL LANCHE, EL CHOLOQUE, LIMÓN (GRANADILLA, TUYUNGA, BELLAVISTA, EL TAMBO, PENCAPATA, CALLUINCHO), GELIC, LA LUCMA, SAN ISIDRO, FECHA: V°B°
ING. ALDO CÉSAR MANTILLA GUTIÉRREZ SHUCAMAYO, OCSHALI (CHOROPATA) - 8 LOCALIDADES DEL DISTRITO DE UTCO - PROVINCIA DE CELENDÍN - DEPARTAMENTO DE CAJAMARCA"; CÓDIGO ÚNICO 2449296 MARZO 2020 MD. DE UTCO
PLAZO DE EJECUCION: 360 DIAS CALENDARIOS (12 MESES) REGIÓN:CAJAMARCA PROVINCIA:CELENDIN DISTRITO:UTCO LOCALIDAD: GLOBAL (8 LOC)

CRONOGRAMA DE ADQUISICION DE MATERIALES


PRESUPUESTO MES Nº 01 MES Nº 02 MES Nº 03 MES Nº 04 MES Nº 05 MES Nº 06 MES Nº 07 MES Nº 08 MES Nº 09 MES Nº 10 MES Nº 11 MES Nº 12
ITEM DESCRIPCION
UND CANT. CTO S/. PARCIAL CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO
CONO DE REBOSE PVC SAP DE 3" A 2" und 15.00 S/. 11.86 S/. 177.90 S/. - 6.00 S/. 71.16 1.00 S/. 11.86 3.00 S/. 35.58 0.00 S/. - 3.00 S/. 35.58 2.00 S/. 23.72 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 1" X 90° und 123.00 S/. 2.97 S/. 365.31 0.00 S/. - 3.00 S/. 8.91 38.00 S/. 112.86 29.00 S/. 86.13 1.00 S/. 2.97 24.00 S/. 71.28 5.00 S/. 14.85 0.00 S/. - 9.00 S/. 26.73 6.00 S/. 17.82 8.00 S/. 23.76 0.00 S/. -
CODO PVC SAP DE 1" X 22.5° und 252.00 S/. 2.97 S/. 748.44 0.00 S/. - 0.00 S/. - 121.00 S/. 359.37 15.00 S/. 44.55 4.00 S/. 11.88 0.00 S/. - 14.00 S/. 41.58 0.00 S/. - 0.00 S/. - 98.00 S/. 291.06 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 2" X 45° und 127.00 S/. 8.90 S/. 1,130.30 0.00 S/. - 13.00 S/. 115.70 41.00 S/. 364.90 36.00 S/. 320.40 5.00 S/. 44.50 18.00 S/. 160.20 5.00 S/. 44.50 4.00 S/. 35.60 0.00 S/. - 5.00 S/. 44.50 0.00 S/. - 0.00 S/. -
CODO PVC SAL DE 2" X 90º und 4,832.04 S/. 1.27 S/. 6,136.70 0.00 S/. - S/. - 170.00 S/. 215.90 562.00 S/. 713.74 430.00 S/. 546.10 570.00 S/. 723.90 320.00 S/. 406.40 560.00 S/. 711.20 115.00 S/. 146.05 560.00 S/. 711.20 1545.04 S/. 1,962.20 S/. -
CODO PVC SAP DE 1/2" X 90° und 6,590.00 S/. 0.85 S/. 5,601.50 0.00 S/. - 104.00 S/. 88.40 22.00 S/. 18.70 885.10 S/. 752.34 800.00 S/. 680.00 655.00 S/. 556.75 507.00 S/. 430.95 482.00 S/. 409.70 62.00 S/. 52.70 470.00 S/. 399.50 2602.90 S/. 2,212.47 S/. -
CODO PVC SAP DE 3" X 45° und 6.00 S/. 15.20 S/. 91.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.00 S/. 76.00 1.00 S/. 15.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 3" X 90° und 3.00 S/. 15.20 S/. 45.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 45.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 2" X 90° und 350.00 S/. 8.90 S/. 3,115.00 S/. - 10.00 S/. 89.00 29.00 S/. 258.10 11.00 S/. 97.90 4.00 S/. 35.60 63.00 S/. 560.70 76.00 S/. 676.40 1.00 S/. 8.90 154.00 S/. 1,370.60 2.00 S/. 17.80 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 1.1/2" X 45° und 145.00 S/. 6.78 S/. 983.10 0.00 S/. - 22.00 S/. 149.16 0.00 S/. - 56.00 S/. 379.68 1.00 S/. 6.78 4.00 S/. 27.12 48.00 S/. 325.44 1.00 S/. 6.78 12.00 S/. 81.36 1.00 S/. 6.78 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 1" X 45° und 133.00 S/. 2.97 S/. 395.01 0.00 S/. - 2.00 S/. 5.94 22.00 S/. 65.34 11.00 S/. 32.67 5.00 S/. 14.85 35.00 S/. 103.95 23.00 S/. 68.31 1.00 S/. 2.97 17.00 S/. 50.49 17.00 S/. 50.49 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 3/4" X 45° und 413.00 S/. 1.53 S/. 631.89 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 13.00 S/. 19.89 59.00 S/. 90.27 216.00 S/. 330.48 0.00 S/. - 67.00 S/. 102.51 58.00 S/. 88.74 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 1/2" X 45° und 1,317.00 S/. 0.85 S/. 1,119.45 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - 200.00 S/. 170.00 200.00 S/. 170.00 S/. - S/. - 917.00 S/. 779.45 S/. - 0.00 S/. -
CODO PVC SAP DE 3/4" X 90° und 2,825.00 S/. 1.53 S/. 4,322.25 0.00 S/. - 25.00 S/. 38.25 S/. - 200.00 S/. 306.00 200.00 S/. 306.00 240.00 S/. 367.20 275.00 S/. 420.75 124.00 S/. 189.72 100.00 S/. 153.00 700.00 S/. 1,071.00 661.00 S/. 1,011.33 300.00 S/. 459.00
CODO PVC SAL DE 2" X 45º und 676.00 S/. 1.27 S/. 858.52 0.00 S/. - 72.00 S/. 91.44 158.00 S/. 200.66 62.00 S/. 78.74 112.00 S/. 142.24 51.00 S/. 64.77 75.00 S/. 95.25 95.00 S/. 120.65 21.00 S/. 26.67 20.00 S/. 25.40 10.00 S/. 12.70 S/. -
CODO PVC SAL DE 4" X 90º und 573.20 S/. 4.66 S/. 2,671.11 0.00 S/. - S/. - S/. - 100.00 S/. 466.00 S/. - 100.00 S/. 466.00 100.00 S/. 466.00 S/. - 0.00 S/. - 100.00 S/. 466.00 173.20 S/. 807.11 S/. -
CODO PVC SAP DE 1.1/2" X 90° und 54.00 S/. 6.78 S/. 366.12 0.00 S/. - 2.00 S/. 13.56 0.00 S/. - 39.00 S/. 264.42 0.00 S/. - 2.00 S/. 13.56 4.00 S/. 27.12 0.00 S/. - 3.00 S/. 20.34 4.00 S/. 27.12 0.00 S/. - 0.00 S/. -
CODO ROSCADO PVC 1/2" X 90° und 625.00 S/. 1.27 S/. 793.75 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 126.00 S/. 160.02 0.00 S/. - 119.00 S/. 151.13 30.00 S/. 38.10 60.00 S/. 76.20 170.99 S/. 217.16 119.01 S/. 151.14
CODO PVC SAL DE 4" X 45º und 1,600.00 S/. 4.66 S/. 7,456.00 0.00 S/. - 0.00 S/. - 400.00 S/. 1,864.00 150.00 S/. 699.00 200.00 S/. 932.00 35.00 S/. 163.10 200.00 S/. 932.00 300.00 S/. 1,398.00 S/. - 150.00 S/. 699.00 165.00 S/. 768.90 0.00 S/. -
CODO ROSCADO PVC 3/4" X 90° und 217.00 S/. 1.89 S/. 410.13 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 75.00 S/. 141.75 27.00 S/. 51.03 5.00 S/. 9.45 97.00 S/. 183.33 0.00 S/. - 0.00 S/. - 13.00 S/. 24.57
CODO PVC SAP DE 1.1/2" X 22.5° und 26.00 S/. 6.78 S/. 176.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 18.00 S/. 122.04 0.00 S/. - 4.00 S/. 27.12 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 27.12 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 2" X 22.5º und 49.00 S/. 8.90 S/. 436.10 0.00 S/. - 28.00 S/. 249.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 26.70 0.00 S/. - 0.00 S/. - 1.00 S/. 8.90 17.00 S/. 151.30 0.00 S/. - 0.00 S/. -
CODO ROSCADO PVC 1.1/2" X 90° und 12.00 S/. 5.30 S/. 63.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 8.00 S/. 42.40 2.00 S/. 10.60 0.00 S/. - 2.00 S/. 10.60 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO ROSCADO PVC 1" X 90° und 54.00 S/. 3.39 S/. 183.06 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 12.00 S/. 40.68 4.00 S/. 13.56 0.00 S/. - 38.00 S/. 128.82 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO ROSCADO PVC 2" X 90° und 26.00 S/. 5.08 S/. 132.08 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.17 S/. 26.26 2.83 S/. 14.38 0.00 S/. - 18.00 S/. 91.44 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 3/4" X 22.5° und 173.00 S/. 2.12 S/. 366.76 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 32.00 S/. 67.84 0.00 S/. - 35.00 S/. 74.20 0.00 S/. - 0.00 S/. - 106.00 S/. 224.72 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 2.1/2" X 45° und 5.00 S/. 13.60 S/. 68.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 27.20 1.00 S/. 13.60 0.00 S/. - 2.00 S/. 27.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO ROSCADO PVC 2.1/2" X 90° und 8.00 S/. 6.35 S/. 50.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 12.70 0.00 S/. - 0.00 S/. - 6.00 S/. 38.10 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 4" X 45° und 3.00 S/. 18.64 S/. 55.92 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 18.64 2.00 S/. 37.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 4" X 90° und 2.00 S/. 18.64 S/. 37.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 37.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CODO PVC SAP DE 2.1/2" X 22.5° und 3.00 S/. 10.25 S/. 30.75 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 30.75 0.00 S/. - 0.00 S/. -

TRANSICION PVC UF-SP DN 1" CON 01 ANILLO DE ACERO, NTP ISO 145:2011 und 2.00 S/. 9.65 S/. 19.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 19.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

ADAPTADOR UPR PVC SAP DE 1/2" und 4,430.00 S/. 1.44 S/. 6,379.20 0.00 S/. - 0.00 S/. - S/. - 270.00 S/. 388.80 150.00 S/. 216.00 685.00 S/. 986.40 350.00 S/. 504.00 425.00 S/. 612.00 155.00 S/. 223.20 980.00 S/. 1,411.20 1415.00 S/. 2,037.60 S/. -
ADAPTADOR UPR PVC SAP DE 1" und 343.00 S/. 1.44 S/. 493.92 0.00 S/. - 5.00 S/. 7.20 37.00 S/. 53.28 31.00 S/. 44.64 11.00 S/. 15.84 66.44 S/. 95.67 51.56 S/. 74.25 3.00 S/. 4.32 112.00 S/. 161.28 0.00 S/. - 8.00 S/. 11.52 18.00 S/. 25.92
ADAPTADOR UPR PVC SAP DE 2" und 69.00 S/. 2.97 S/. 204.93 0.00 S/. - 4.00 S/. 11.88 22.00 S/. 65.34 8.00 S/. 23.76 9.00 S/. 26.73 4.58 S/. 13.60 5.42 S/. 16.10 1.00 S/. 2.97 9.00 S/. 26.73 0.00 S/. - 0.00 S/. - 6.00 S/. 17.82
ADAPTADOR UPR PVC SAP DE 3/4" und 411.00 S/. 0.76 S/. 312.36 0.00 S/. - 2.00 S/. 1.52 0.00 S/. - 2.00 S/. 1.52 40.00 S/. 30.40 106.37 S/. 80.84 67.63 S/. 51.40 8.00 S/. 6.08 85.00 S/. 64.60 12.00 S/. 9.12 42.00 S/. 31.92 46.00 S/. 34.96
ADAPTADOR UPR PVC SAP DE 3" und 1.00 S/. 4.10 S/. 4.10 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 4.10 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION ENLACE ROSCA HDPE A PVC DE 1" und 22.00 S/. 10.50 S/. 231.00 0.00 S/. - 2.00 S/. 21.00 8.00 S/. 84.00 6.00 S/. 63.00 2.00 S/. 21.00 0.00 S/. - 2.00 S/. 21.00 2.00 S/. 21.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ADAPTADOR UPR PVC SAP DE 1.1/2" und 89.00 S/. 2.37 S/. 210.93 S/. - 7.00 S/. 16.59 2.00 S/. 4.74 40.00 S/. 94.80 7.00 S/. 16.59 5.94 S/. 14.08 9.06 S/. 21.47 5.00 S/. 11.85 5.00 S/. 11.85 0.00 S/. - 0.00 S/. - 8.00 S/. 18.96
UNION ENLACE ROSCA HDPE A PVC DE 1.1/2" und 22.00 S/. 12.20 S/. 268.40 S/. - 6.00 S/. 73.20 2.00 S/. 24.40 2.00 S/. 24.40 6.00 S/. 73.20 0.00 S/. - 2.00 S/. 24.40 4.00 S/. 48.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION ENLACE ROSCA HDPE A PVC DE 3/4" und 34.00 S/. 6.80 S/. 231.20 0.00 S/. - 2.00 S/. 13.60 0.00 S/. - 2.00 S/. 13.60 12.00 S/. 81.60 10.00 S/. 68.00 2.00 S/. 13.60 4.00 S/. 27.20 2.00 S/. 13.60 0.00 S/. - 0.00 S/. - 0.00 S/. -
ADAPTADOR UPR PVC SAP DE 2.1/2" und 11.00 S/. 3.25 S/. 35.75 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 6.50 1.00 S/. 3.25 1.00 S/. 3.25 2.00 S/. 6.50 0.00 S/. - 3.00 S/. 9.75 0.00 S/. - 0.00 S/. - 2.00 S/. 6.50
UNION ENLACE ROSCA HDPE A PVC DE 2" und 8.00 S/. 15.20 S/. 121.60 0.00 S/. - 2.00 S/. 30.40 2.00 S/. 30.40 0.00 S/. - 4.00 S/. 60.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
LUBRICANTE P/TUB. PVC UNION FLEXIBLE gal 10.65 S/. 42.00 S/. 447.19 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.22 S/. 93.24 6.27 S/. 263.34 0.03 S/. 1.26 0.00 S/. - 1.54 S/. 64.68 0.59 S/. 24.67 0.00 S/. -
TUBERIA PVC SAL 2", NTP 399.003-2015 m 21,633.03 S/. 2.54 S/. 54,947.90 0.00 S/. - 748.19 S/. 1,900.40 1303.22 S/. 3,310.18 2682.27 S/. 6,812.97 2831.85 S/. 7,192.90 1873.01 S/. 4,757.45 1987.82 S/. 5,049.06 1986.35 S/. 5,045.33 318.76 S/. 809.65 2004.09 S/. 5,090.39 5897.47 S/. 14,979.57 S/. -
TUBERIA PVC SAL 4", NTP 399.003-2015 m 5,048.69 S/. 4.41 S/. 22,264.74 0.00 S/. - 239.36 S/. 1,055.58 747.05 S/. 3,294.49 747.34 S/. 3,295.77 747.61 S/. 3,296.96 324.51 S/. 1,431.09 536.50 S/. 2,365.97 463.65 S/. 2,044.70 37.85 S/. 166.92 645.87 S/. 2,848.29 540.95 S/. 2,385.61 18.00 S/. 79.38
TUBERIA PVC SAL 4" C/ORIFICIOS C/0.15M, NTP 399.003-2015 m 3,272.64 S/. 4.41 S/. 14,432.34 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 795.65 S/. 3,508.82 10.75 S/. 47.41 1716.96 S/. 7,571.79 429.06 S/. 1,892.15 320.22 S/. 1,412.17 0.00 S/. - 0.00 S/. - 0.00 S/. -
TEE PVC SAL 2" und 1,305.00 S/. 3.40 S/. 4,437.00 0.00 S/. - 10.00 S/. 34.00 2.00 S/. 6.80 8.00 S/. 27.20 4.00 S/. 13.60 263.00 S/. 894.20 2.00 S/. 6.80 242.00 S/. 822.80 64.00 S/. 217.60 120.00 S/. 408.00 590.00 S/. 2,006.00 S/. -
TEE PVC SAL 4" und 694.00 S/. 9.75 S/. 6,766.50 0.00 S/. - 25.00 S/. 243.75 5.00 S/. 48.75 149.00 S/. 1,452.75 80.00 S/. 780.00 51.00 S/. 497.25 65.00 S/. 633.75 30.00 S/. 292.50 0.00 S/. - 165.00 S/. 1,608.75 124.00 S/. 1,209.00 0.00 S/. -
TEE PVC SAP 1.1/2" und 121.00 S/. 4.66 S/. 563.86 0.00 S/. - 0.00 S/. - 0.00 S/. - 12.00 S/. 55.92 1.00 S/. 4.66 14.00 S/. 65.24 26.00 S/. 121.16 0.00 S/. - 7.00 S/. 32.62 61.00 S/. 284.26 0.00 S/. - 0.00 S/. -
CODO PVC UF DE 110 MM X 45º und 105.00 S/. 10.59 S/. 1,111.95 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 28.00 S/. 296.52 0.00 S/. - 0.00 S/. - 22.14 S/. 234.46 54.86 S/. 580.97 0.00 S/. -
YEE PVC SAL DE 4" X 2" pza 8.00 S/. 5.93 S/. 47.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 8.00 S/. 47.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAL 4" X 2" und 179.00 S/. 6.78 S/. 1,213.62 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 53.00 S/. 359.34 30.00 S/. 203.40 27.81 S/. 188.55 33.19 S/. 225.03 17.00 S/. 115.26 18.00 S/. 122.04 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 1.1/2" X 1/2" und 82.00 S/. 1.69 S/. 138.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 10.00 S/. 16.90 12.00 S/. 20.28 0.00 S/. - 2.00 S/. 3.38 58.00 S/. 98.02 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 2" X 1.1/2" und 6.00 S/. 3.39 S/. 20.34 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 6.78 0.00 S/. - 1.00 S/. 3.39 1.00 S/. 3.39 0.00 S/. - 1.00 S/. 3.39 1.00 S/. 3.39 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 1" X 3/4" und 80.00 S/. 1.27 S/. 101.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 8.00 S/. 10.16 14.00 S/. 17.78 11.00 S/. 13.97 0.00 S/. - 18.00 S/. 22.86 29.00 S/. 36.83 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 1.1/2" X 1" und 18.00 S/. 1.69 S/. 30.42 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 3.38 2.00 S/. 3.38 2.00 S/. 3.38 6.00 S/. 10.14 0.00 S/. - 3.00 S/. 5.07 3.00 S/. 5.07 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 1" X 1/2" und 103.00 S/. 0.84 S/. 86.52 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 0.84 9.00 S/. 7.56 31.00 S/. 26.04 0.00 S/. - 22.00 S/. 18.48 40.00 S/. 33.60 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 3/4" X 1/2" und 470.00 S/. 1.27 S/. 596.90 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 47.00 S/. 59.69 70.00 S/. 88.90 78.00 S/. 99.06 5.00 S/. 6.35 72.00 S/. 91.44 198.00 S/. 251.46 0.00 S/. - S/. -
REDUCCION PVC SAP DE 2" X 3/4" und 24.00 S/. 3.39 S/. 81.36 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.00 S/. 10.17 3.00 S/. 10.17 0.00 S/. - 0.00 S/. - 18.00 S/. 61.02 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 2.1/2" X 2" und 3.00 S/. 6.32 S/. 18.96 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 6.32 0.00 S/. - 0.00 S/. - 2.00 S/. 12.64 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 2.1/2" X 1" und 4.00 S/. 6.32 S/. 25.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 6.32 0.00 S/. - 0.00 S/. - 3.00 S/. 18.96 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 2.1/2" X 3/4" und 7.00 S/. 6.32 S/. 44.24 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 12.64 0.00 S/. - 0.00 S/. - 5.00 S/. 31.60 0.00 S/. - 0.00 S/. -
REDUCCION PVC SAP DE 2.1/2" X 1.1/2" und 2.00 S/. 6.32 S/. 12.64 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 12.64 0.00 S/. - 0.00 S/. -
SOMBRERO DE VENTILACION PVC SAL 2" und 700.30 S/. 5.08 S/. 3,557.50 0.00 S/. - S/. - S/. - 168.00 S/. 853.44 50.00 S/. 254.00 50.00 S/. 254.00 66.00 S/. 335.28 32.00 S/. 162.56 0.00 S/. - 180.00 S/. 914.40 154.30 S/. 783.83 0.00 S/. -
CURVA PVC SEL 3/4" und 298.32 S/. 0.51 S/. 152.13 0.00 S/. - S/. - S/. - 118.00 S/. 60.18 36.00 S/. 18.36 23.00 S/. 11.73 24.00 S/. 12.24 9.00 S/. 4.59 0.00 S/. - 88.32 S/. 45.04 0.00 S/. - 0.00 S/. -
TUBO PVC SEL (E/C) 3/4" X 3.00 M. und 764.12 S/. 2.54 S/. 1,940.88 0.00 S/. - S/. - S/. - 213.00 S/. 541.02 50.00 S/. 127.00 50.00 S/. 127.00 70.00 S/. 177.80 30.00 S/. 76.20 0.00 S/. - 351.12 S/. 891.84 0.00 S/. - 0.00 S/. -
LLAVE DE ALTA RESISTENCIA DE BRONCE CROMADO 1/2" X 250 LBS und 658.00 S/. 25.42 S/. 16,726.36 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 136.00 S/. 3,457.12 0.00 S/. - 124.00 S/. 3,152.08 35.00 S/. 889.70 60.00 S/. 1,525.20 303.00 S/. 7,702.26 S/. -
LLAVE DE ALTA RESISTENCIA DE BRONCE CROMADO 3/4" X 250 LBS und 1.00 S/. 35.60 S/. 35.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 35.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION DE ROSCA INTERNA DE BRONCE 1/2" und 658.00 S/. 3.38 S/. 2,224.04 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 136.00 S/. 459.68 0.00 S/. - 124.00 S/. 419.12 35.00 S/. 118.30 60.00 S/. 202.80 303.00 S/. 1,024.14 S/. -
UNION DE ROSCA INTERNA DE BRONCE 1.1/2" und 8.00 S/. 7.63 S/. 61.04 S/. - 2.00 S/. 15.26 0.00 S/. - 0.00 S/. - 0.00 S/. - 3.94 S/. 30.06 1.06 S/. 8.09 0.00 S/. - 1.00 S/. 7.63 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION DE ROSCA INTERNA DE BRONCE 1" und 27.00 S/. 5.80 S/. 156.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 6.31 S/. 36.60 1.69 S/. 9.80 0.00 S/. - 19.00 S/. 110.20 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION DE ROSCA INTERNA DE BRONCE 3/4" und 94.00 S/. 4.50 S/. 423.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 35.37 S/. 159.17 13.63 S/. 61.34 0.00 S/. - 45.00 S/. 202.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION DE ROSCA INTERNA DE BRONCE 2" und 39.00 S/. 10.50 S/. 409.50 S/. - 12.00 S/. 126.00 0.00 S/. - 6.00 S/. 63.00 0.00 S/. - 6.58 S/. 69.09 5.42 S/. 56.91 0.00 S/. - 9.00 S/. 94.50 0.00 S/. - 0.00 S/. - 0.00 S/. -
UNION DE ROSCA INTERNA DE BRONCE 2.1/2" und 5.00 S/. 16.20 S/. 81.00 S/. - 1.00 S/. 16.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 16.20 0.00 S/. - 0.00 S/. - 3.00 S/. 48.60 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA COMPUERTA DE BRONCE DE 1.1/2", 250 LBS und 33.00 S/. 76.27 S/. 2,516.91 0.00 S/. - 0.00 S/. - 0.00 S/. - 17.00 S/. 1,296.59 0.00 S/. - 4.94 S/. 376.77 4.06 S/. 309.66 0.00 S/. - 3.00 S/. 228.81 0.00 S/. - 4.00 S/. 305.08 S/. -
VALVULA COMPUERTA DE BRONCE DE 1", 250 LBS und 268.00 S/. 42.37 S/. 11,355.16 2.00 S/. 84.74 4.00 S/. 169.48 15.00 S/. 635.55 19.00 S/. 805.03 5.00 S/. 211.85 57.44 S/. 2,433.73 46.56 S/. 1,972.75 2.00 S/. 84.74 104.00 S/. 4,406.48 0.00 S/. - 13.00 S/. 550.81 S/. -
VALVULA COMPUERTA DE BRONCE DE 2", 250 LBS und 35.00 S/. 144.07 S/. 5,042.45 1.00 S/. 144.07 2.00 S/. 288.14 10.00 S/. 1,440.70 3.00 S/. 432.21 1.00 S/. 144.07 2.58 S/. 371.70 3.42 S/. 492.72 0.00 S/. - 9.00 S/. 1,296.63 0.00 S/. - 3.00 S/. 432.21 S/. -
VALVULA COMPUERTA TIPO DADO DE 2" und 2.00 S/. 168.90 S/. 337.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 168.90 1.00 S/. 168.90 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. -
VALVULA COMPUERTA DE BRONCE DE 3/4", 250 LBS und 239.00 S/. 35.60 S/. 8,508.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.00 S/. 178.00 26.00 S/. 925.60 62.37 S/. 2,220.37 38.63 S/. 1,375.23 0.00 S/. - 64.00 S/. 2,278.40 0.00 S/. - 43.00 S/. 1,530.80 S/. -
VALVULA COMPUERTA DE BRONCE DE 2.1/2", 250 LBS und 10.00 S/. 168.90 S/. 1,689.00 1.00 S/. 168.90 0.00 S/. - 0.00 S/. - 2.00 S/. 337.80 1.00 S/. 168.90 1.00 S/. 168.90 1.00 S/. 168.90 0.00 S/. - 3.00 S/. 506.70 0.00 S/. - 1.00 S/. 168.90 S/. -
VALVULA COMPUERTA DE BRONCE DE 3", 250 LBS und 1.00 S/. 285.65 S/. 285.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 285.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA DE PASO TERMOPLASTICA DE 3/4" NTP 399.034:2007 und 13.00 S/. 15.25 S/. 198.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 61.00 2.00 S/. 30.50 0.00 S/. - 1.00 S/. 15.25 6.00 S/. 91.50 0.00 S/. - 0.00 S/. -
VALVULA DE PASO TERMOPLASTICA DE 1/2" NTP 399.034:2007 und 626.00 S/. 12.50 S/. 7,825.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 26.25 S/. 328.13 100.75 S/. 1,259.38 118.09 S/. 1,476.13 0.91 S/. 11.38 30.00 S/. 375.00 350.00 S/. 4,375.00 0.00 S/. - 0.00 S/. -
VALVULA DE AIRE TRIPLE EFECTO DE 3/4" und 33.00 S/. 186.45 S/. 6,152.85 0.00 S/. - 0.00 S/. - 0.00 S/. - 5.00 S/. 932.25 14.00 S/. 2,610.30 6.00 S/. 1,118.70 1.00 S/. 186.45 0.00 S/. - 3.00 S/. 559.35 0.00 S/. - 4.00 S/. 745.80 0.00 S/. -
VALVULA FLOTADORA DE BRONCE DE 1" und 35.00 S/. 58.30 S/. 2,040.50 0.00 S/. - 0.00 S/. - 1.00 S/. 58.30 2.00 S/. 116.60 1.00 S/. 58.30 8.31 S/. 484.47 2.69 S/. 156.83 1.00 S/. 58.30 19.00 S/. 1,107.70 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA FLOTADORA DE BRONCE DE 1.1/2" und 8.00 S/. 69.49 S/. 555.92 0.00 S/. - 0.00 S/. - 0.00 S/. - 2.00 S/. 138.98 0.00 S/. - 3.94 S/. 273.79 1.06 S/. 73.66 0.00 S/. - 1.00 S/. 69.49 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA FLOTADORA DE BRONCE DE 3/4" und 92.00 S/. 49.15 S/. 4,521.80 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 33.37 S/. 1,640.14 13.63 S/. 669.91 0.00 S/. - 45.00 S/. 2,211.75 0.00 S/. - 0.00 S/. - 0.00 S/. -
REGISTRO ROSCADO DE BRONCE DE 4" pza 694.00 S/. 21.18 S/. 14,698.92 0.00 S/. - 25.00 S/. 529.50 5.00 S/. 105.90 149.00 S/. 3,155.82 80.00 S/. 1,694.40 51.00 S/. 1,080.18 65.00 S/. 1,376.70 30.00 S/. 635.40 0.00 S/. - 165.00 S/. 3,494.70 124.00 S/. 2,626.32 0.00 S/. -
ESTUDIO DE INVERSIÓN A NIVEL DE EXPEDIENTE TÉCNICO:
CONSULTOR: "MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO BÁSICO RURAL EN: EL LANCHE, EL CHOLOQUE, LIMÓN (GRANADILLA, TUYUNGA, BELLAVISTA, EL TAMBO, PENCAPATA, CALLUINCHO), GELIC, LA LUCMA, SAN ISIDRO, FECHA: V°B°
ING. ALDO CÉSAR MANTILLA GUTIÉRREZ SHUCAMAYO, OCSHALI (CHOROPATA) - 8 LOCALIDADES DEL DISTRITO DE UTCO - PROVINCIA DE CELENDÍN - DEPARTAMENTO DE CAJAMARCA"; CÓDIGO ÚNICO 2449296 MARZO 2020 MD. DE UTCO
PLAZO DE EJECUCION: 360 DIAS CALENDARIOS (12 MESES) REGIÓN:CAJAMARCA PROVINCIA:CELENDIN DISTRITO:UTCO LOCALIDAD: GLOBAL (8 LOC)

CRONOGRAMA DE ADQUISICION DE MATERIALES


PRESUPUESTO MES Nº 01 MES Nº 02 MES Nº 03 MES Nº 04 MES Nº 05 MES Nº 06 MES Nº 07 MES Nº 08 MES Nº 09 MES Nº 10 MES Nº 11 MES Nº 12
ITEM DESCRIPCION
UND CANT. CTO S/. PARCIAL CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO
SUMIDERO DE BRONCE DE 2" CON TAPON und 652.00 S/. 8.60 S/. 5,607.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 135.00 S/. 1,161.00 0.00 S/. - 123.00 S/. 1,057.80 34.00 S/. 292.40 60.00 S/. 516.00 300.00 S/. 2,580.00 S/. -
HUACHA PLANA DE BRONCE C/ROSCA 1/2" + EMPAQUETADURA und 12.00 S/. 5.30 S/. 63.60 0.00 S/. - 0.00 S/. - 1.00 S/. 5.30 3.00 S/. 15.90 4.00 S/. 21.20 2.00 S/. 10.60 1.00 S/. 5.30 1.00 S/. 5.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
HUACHA PLANA DE PVC C/ROSCA 1/2" + EMPAQUETADURA und 12.00 S/. 3.50 S/. 42.00 0.00 S/. - 0.00 S/. - 1.00 S/. 3.50 3.00 S/. 10.50 4.00 S/. 14.00 2.00 S/. 7.00 1.00 S/. 3.50 1.00 S/. 3.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA ESFERICA DE BRONCE PESADO 1/2", 100 LBS und 1,999.00 S/. 13.56 S/. 27,106.44 0.00 S/. - 45.00 S/. 610.20 9.00 S/. 122.04 270.54 S/. 3,668.52 181.46 S/. 2,460.60 227.00 S/. 3,078.12 129.00 S/. 1,749.24 179.00 S/. 2,427.24 30.00 S/. 406.80 170.00 S/. 2,305.20 758.00 S/. 10,278.48 S/. -
VALVULA ESFERICA DE BRONCE PESADO 3/4", 100 LBS und 13.00 S/. 22.03 S/. 286.39 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 4.00 S/. 88.12 0.00 S/. - 2.00 S/. 44.06 2.00 S/. 44.06 0.00 S/. - 0.00 S/. - 5.00 S/. 110.15
VALVULA COMPUERTA DE CIERRE ESFERICO C/MANIJA D=1" und 2.00 S/. 85.60 S/. 171.20 0.00 S/. - 0.00 S/. - 1.00 S/. 85.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 85.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA COMPUERTA DE CIERRE ESFERICO C/MANIJA D=1.1/2" und 10.00 S/. 127.12 S/. 1,271.20 1.00 S/. 127.12 0.00 S/. - 1.00 S/. 127.12 6.00 S/. 762.72 1.00 S/. 127.12 0.00 S/. - 0.00 S/. - 1.00 S/. 127.12 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA COMPUERTA DE CIERRE ESFERICO C/MANIJA D=2" und 10.00 S/. 144.07 S/. 1,440.70 0.00 S/. - 0.00 S/. - 1.00 S/. 144.07 3.00 S/. 432.21 2.00 S/. 288.14 2.00 S/. 288.14 1.00 S/. 144.07 1.00 S/. 144.07 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA COMPUERTA DE CIERRE ESFERICO C/MANIJA D=3/4" und 1.00 S/. 56.90 S/. 56.90 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 56.90 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA COMPUERTA DE CIERRE ESFERICO C/MANIJA D=3" und 2.00 S/. 285.65 S/. 571.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.00 S/. 285.65 1.00 S/. 285.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
VALVULA COMPUERTA DE CIERRE ESFERICO C/MANIJA D=1/2" und 12.00 S/. 46.50 S/. 558.00 0.00 S/. - 0.00 S/. - 1.00 S/. 46.50 3.00 S/. 139.50 4.00 S/. 186.00 2.00 S/. 93.00 1.00 S/. 46.50 1.00 S/. 46.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
VIDRIO CRUDO INCOLORO TRANSPARENTE DE 6MM p2 268.46 S/. 3.39 S/. 910.09 0.00 S/. - 96.26 S/. 326.32 20.34 S/. 68.95 75.94 S/. 257.44 37.97 S/. 128.72 20.34 S/. 68.95 17.61 S/. 59.71 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PLANCHA DE PVC DE 0.84mX0.70m ESPESOR=15mm und 145.00 S/. 8.60 S/. 1,247.00 0.00 S/. - 1.00 S/. 8.60 0.00 S/. - 0.00 S/. - 0.00 S/. - 30.00 S/. 258.00 36.00 S/. 309.60 0.00 S/. - 78.00 S/. 670.80 0.00 S/. - 0.00 S/. - 0.00 S/. -
MARCO Y TAPA DE HIERRO DUCTIL D=0.60M und 112.00 S/. 169.49 S/. 18,982.88 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 25.00 S/. 4,237.25 0.00 S/. - 87.00 S/. 14,745.63 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
02.00.00 EQUIPOS S/. 833,340.65 S/. 31,959.62 S/. 94,963.01 S/. 90,859.47 S/. 154,056.03 S/. 144,451.06 S/. 121,808.31 S/. 59,192.43 S/. 33,496.10 S/. 43,688.59 S/. 40,219.60 S/. 12,401.01 S/. 6,245.32
HERRAMIENTAS MANUALES %mo S/. 216,112.85 S/. 17,514.03 S/. 18,035.92 S/. 18,114.19 S/. 18,313.87 S/. 18,398.32 S/. 26,599.81 S/. 25,898.36 S/. 19,474.22 S/. 18,894.27 S/. 18,321.70 S/. 10,737.90 S/. 5,810.18
BALDE PRUEBA-TAPON -ABRAZ C/ACCES. hm 2,173.33 S/. 11.17 S/. 24,276.05 0.00 S/. - 153.97 S/. 1,719.83 433.79 S/. 4,845.38 485.89 S/. 5,427.44 466.82 S/. 5,214.39 512.64 S/. 5,726.16 61.03 S/. 681.72 0.20 S/. 2.20 19.66 S/. 219.65 39.33 S/. 439.29 0.00 S/. - 0.00 S/. -
CORTADORA DE CONCRETO/ASFALTO hm 22.40 S/. 15.88 S/. 355.63 0.00 S/. - 0.00 S/. - 0.00 S/. - 16.26 S/. 258.14 4.46 S/. 70.86 1.68 S/. 26.64 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CIZALLA P/FIERRO CONST. HASTA 5/8" he 1,380.96 S/. 10.17 S/. 14,044.39 47.72 S/. 485.34 124.35 S/. 1,264.66 193.40 S/. 1,966.84 405.10 S/. 4,119.83 220.96 S/. 2,247.14 162.75 S/. 1,655.15 91.36 S/. 929.17 67.33 S/. 684.71 32.99 S/. 335.51 21.09 S/. 214.47 5.89 S/. 59.93 8.03 S/. 81.64
DOBLADORA DE TUBOS hm 85.47 S/. 7.00 S/. 598.29 21.42 S/. 149.97 8.31 S/. 58.15 12.78 S/. 89.49 20.99 S/. 146.91 11.47 S/. 80.31 1.75 S/. 12.24 5.25 S/. 36.73 3.50 S/. 24.48 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ELEMENTOS DE SUJECION (CABLE Y ARNES) DIA 32.35 S/. 67.80 S/. 2,193.42 2.59 S/. 175.47 13.59 S/. 921.24 7.76 S/. 526.42 8.41 S/. 570.29 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MEZCLADORA DE CONCRETO DE 9 -11P3 hm 193.07 S/. 16.95 S/. 3,272.58 0.00 S/. - 0.00 S/. - 15.01 S/. 254.39 80.64 S/. 1,366.77 29.30 S/. 496.68 7.38 S/. 125.08 26.80 S/. 454.25 23.23 S/. 393.71 0.00 S/. - 8.93 S/. 151.43 1.79 S/. 30.29 0.00 S/. -
CAMION CISTERNA 4x2 (AGUA) 122 HP 1,500 hm 13.34 S/. 120.00 S/. 1,600.20 0.00 S/. - 0.00 S/. - 0.16 S/. 19.47 4.88 S/. 585.97 3.42 S/. 410.76 1.62 S/. 194.67 1.62 S/. 194.65 1.62 S/. 194.67 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
MOTOBOMBA 10 HP 4" hm 1,149.24 S/. 7.63 S/. 8,768.71 0.00 S/. - 12.23 S/. 93.29 12.23 S/. 93.29 294.04 S/. 2,243.56 291.23 S/. 2,222.10 282.80 S/. 2,157.74 85.54 S/. 652.71 85.58 S/. 653.01 24.45 S/. 186.57 48.91 S/. 373.15 12.23 S/. 93.29 0.00 S/. -
MOTOBOMBA 3.5 HP 2" hm 2,173.32 S/. 7.63 S/. 16,582.45 0.00 S/. - 153.95 S/. 1,174.63 433.73 S/. 3,309.37 485.83 S/. 3,706.91 466.76 S/. 3,561.40 512.57 S/. 3,910.94 61.29 S/. 467.65 0.20 S/. 1.50 19.66 S/. 150.02 39.32 S/. 300.03 0.00 S/. - 0.00 S/. -
EQUIPO T/HYDROJET P/AGUA A PRESION h 1.71 S/. 55.08 S/. 94.08 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.65 S/. 35.66 0.44 S/. 24.27 0.21 S/. 11.39 0.21 S/. 11.38 0.21 S/. 11.39 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
EQUIPO PULVERIZADOR (FUMIGADOR) h 3.39 S/. 0.68 S/. 2.31 0.00 S/. - 0.00 S/. - 0.00 S/. - 1.31 S/. 0.89 0.91 S/. 0.62 0.40 S/. 0.27 0.37 S/. 0.25 0.40 S/. 0.27 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
EQUIPO DE PINTURA hm 12.00 S/. 12.50 S/. 150.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 12.00 S/. 150.00 0.00 S/. - 0.00 S/. - 0.00 S/. -
MOTOSOLDADORA DE 250 AMPERIOS hm 347.40 S/. 25.42 S/. 8,830.82 100.84 S/. 2,563.30 43.61 S/. 1,108.51 57.92 S/. 1,472.21 65.78 S/. 1,672.17 45.36 S/. 1,153.10 1.04 S/. 26.48 16.40 S/. 417.01 10.96 S/. 278.70 2.74 S/. 69.67 2.74 S/. 69.67 0.00 S/. - 0.00 S/. -
MAQUINA AMOLDADORA hm 12.72 S/. 15.25 S/. 194.02 0.00 S/. - 0.00 S/. - 1.33 S/. 20.32 5.03 S/. 76.68 2.59 S/. 39.49 1.26 S/. 19.17 1.26 S/. 19.17 1.26 S/. 19.17 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ANDAMIO METALICO hm 2,469.80 S/. 8.47 S/. 20,919.22 335.32 S/. 2,840.19 380.46 S/. 3,222.51 738.27 S/. 6,253.14 691.53 S/. 5,857.22 209.46 S/. 1,774.13 27.64 S/. 234.12 69.28 S/. 586.83 17.84 S/. 151.07 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
ENCOFRADO METALICO EXTERNO E INTERNO DIA 112.00 S/. 63.56 S/. 7,118.72 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 54.61 S/. 3,470.82 1.67 S/. 106.25 55.72 S/. 3,541.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
TALADRO CON BROCA hm 12.72 S/. 12.71 S/. 161.66 0.00 S/. - 0.00 S/. - 1.33 S/. 16.93 5.03 S/. 63.89 2.59 S/. 32.91 1.26 S/. 15.97 1.26 S/. 15.97 1.26 S/. 15.99 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
COMPACTADOR VIBR. TIPO PLANCHA 4 HP hm 19,314.30 S/. 12.71 S/. 245,484.72 300.32 S/. 3,817.01 1879.50 S/. 23,888.40 2953.40 S/. 37,537.71 3741.40 S/. 47,553.22 3020.97 S/. 38,396.53 4153.15 S/. 52,786.59 866.82 S/. 11,017.24 703.98 S/. 8,947.59 1114.06 S/. 14,159.75 483.30 S/. 6,142.76 97.40 S/. 1,237.93 S/. -
RETROEXCAVADORA 225 H.P. hm 795.32 S/. 125.60 S/. 99,891.99 0.00 S/. - 0.00 S/. - 0.00 S/. - 127.25 S/. 15,982.72 264.05 S/. 33,164.14 165.43 S/. 20,777.53 79.53 S/. 9,989.20 0.00 S/. - 57.26 S/. 7,192.22 101.80 S/. 12,786.17 0.00 S/. - 0.00 S/. -
GENERADOR ELECTRICO 7500 W hm 3,760.89 S/. 12.71 S/. 47,800.94 95.68 S/. 1,216.07 1227.15 S/. 15,597.02 274.01 S/. 3,482.64 1229.14 S/. 15,622.40 856.51 S/. 10,886.26 31.69 S/. 402.82 27.25 S/. 346.36 5.19 S/. 65.97 14.27 S/. 181.40 0.00 S/. - 0.00 S/. - 0.00 S/. -
MARTILLO ELECTRICO 24 KG C/CINCEL-ACCS hm 3,760.90 S/. 18.65 S/. 70,140.71 95.64 S/. 1,783.67 1226.64 S/. 22,876.90 273.90 S/. 5,108.15 1228.64 S/. 22,914.12 856.16 S/. 15,967.40 31.68 S/. 590.83 27.24 S/. 508.02 5.19 S/. 96.77 15.81 S/. 294.84 0.00 S/. - 0.00 S/. - 0.00 S/. -
VIBRADOR DE CONCRETO 4 HP 2.40" hm 2,582.59 S/. 10.17 S/. 26,264.93 63.16 S/. 642.33 354.41 S/. 3,604.38 430.33 S/. 4,376.42 450.01 S/. 4,576.64 441.06 S/. 4,485.61 381.01 S/. 3,874.91 150.90 S/. 1,534.66 127.37 S/. 1,295.34 93.37 S/. 949.60 61.54 S/. 625.89 9.54 S/. 97.01 19.88 S/. 202.14
ZARANDA hm 2,561.68 S/. 1.50 S/. 3,842.51 0.00 S/. - 126.86 S/. 190.28 557.92 S/. 836.88 472.01 S/. 708.02 160.72 S/. 241.09 702.02 S/. 1,053.02 150.26 S/. 225.38 157.95 S/. 236.93 30.79 S/. 46.19 161.28 S/. 241.91 41.87 S/. 62.81 0.00 S/. -
ESTACION TOTAL INCL. PRISMA Y TRIPODE hm 405.70 S/. 12.71 S/. 5,156.40 25.72 S/. 326.96 44.21 S/. 561.88 119.27 S/. 1,515.93 77.06 S/. 979.48 50.47 S/. 641.42 26.71 S/. 339.44 25.47 S/. 323.72 13.54 S/. 172.03 11.93 S/. 151.69 11.32 S/. 143.86 0.00 S/. - 0.00 S/. -
NIVEL TOPOGRAFICO INCL. MIRA Y TRIPODE hm 1,119.61 S/. 8.47 S/. 9,483.05 52.57 S/. 445.28 76.20 S/. 645.41 120.46 S/. 1,020.30 150.32 S/. 1,273.23 173.71 S/. 1,471.31 137.08 S/. 1,161.09 158.25 S/. 1,340.35 91.66 S/. 776.38 83.50 S/. 707.21 48.32 S/. 409.27 9.66 S/. 81.85 17.87 S/. 151.36
03.00.00 SUBCONTRATOS S/. 2,367,428.28 S/. 47,345.21 S/. 164,406.64 S/. 236,361.48 S/. 302,682.59 S/. 560,974.88 S/. 467,303.39 S/. 117,702.85 S/. 186,372.92 S/. 65,374.66 S/. 86,308.30 S/. 129,284.73 S/. 3,310.71
CAPACITACIÓN EN SEGURIDAD Y SALUD glb 8.00 S/. 2,694.92 S/. 21,559.36 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.61 0.67 S/. 1,796.65
COMEDOR PROVISIONAL mes 12.00 S/. 169.49 S/. 2,033.88 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49 1.00 S/. 169.49
SC PUERTA METAL. (0.75X2.00M) PLANCHA ACANAL. 1/32" C/MARCO T. RECT. 1"X
und 624.00 S/. 423.73 S/. 264,407.52 0.00 S/. - 0.00 S/. - 0.00 S/. - 98.89 S/. 41,902.66 100.11 S/. 42,419.61 46.00 S/. 19,491.58 60.00 S/. 25,423.80 30.00 S/. 12,711.90 0.00 S/. - 6.23 S/. 2,639.84 282.77 S/. 119,818.13 0.00 S/. -
2"X1.22MM Y PERFILES L 1"X1"X2,5MM A TODO COSTO

SC PUERTA METAL. (0.80X2.00M) PLANCHA ACANAL. 1/32" C/MARCO T. RECT. 1"X


und 42.00 S/. 423.73 S/. 17,796.66 0.00 S/. - 36.00 S/. 15,254.28 3.00 S/. 1,271.19 3.00 S/. 1,271.19 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
2"X1.22MM Y PERFILES L 1"X1"X2,5MM A TODO COSTO

SC VENTANA DE F° (0.80X0.30M) C/PERFIL DE 1.1/4"X1.1/4"X1/16" FIJA+REFUERZO "T"


und 42.00 S/. 117.34 S/. 4,928.28 0.00 S/. - 36.00 S/. 4,224.24 3.00 S/. 352.02 3.00 S/. 352.02 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
DE 3/4"X3/4"X1/16" A TODO COSTO

SC VENTANA DE F° (0.65X0.40M) C/PERFIL DE 1.1/4"X1.1/4"X1/16" FIJA+REFUERZO "T"


und 14.00 S/. 127.12 S/. 1,779.68 0.00 S/. - 14.00 S/. 1,779.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
DE 3/4"X3/4"X1/16" A TODO COSTO

SC VENTANA DE F° (0.75X0.40M) C/PERFIL DE 1.1/4"X1.1/4"X1/16" FIJA+REFUERZO "T"


und 6.00 S/. 146.68 S/. 880.08 0.00 S/. - 6.00 S/. 880.08 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
DE 3/4"X3/4"X1/16" A TODO COSTO

SC VENTANA DE F° (0.70X0.40M) C/PERFIL DE 1.1/4"X1.1/4"X1/16" FIJA+REFUERZO "T"


und 6.00 S/. 136.90 S/. 821.40 0.00 S/. - 6.00 S/. 821.40 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
DE 3/4"X3/4"X1/16" A TODO COSTO

SC PUERTA DE CONTRAPLACADA (0.60X1.80M) ICL. MARCO DE MADERA A TODO


und 38.00 S/. 186.44 S/. 7,084.72 0.00 S/. - 38.00 S/. 7,084.72 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
COSTO

SC VENTANA DE F° (1.20X0.40M) C/PERFIL DE 1.1/4"X1.1/4"X1/16" FIJA+REFUERZO "T"


und 8.00 S/. 234.68 S/. 1,877.44 0.00 S/. - 8.00 S/. 1,877.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
DE 3/4"X3/4"X1/16" A TODO COSTO

SC VENTANA DE F° (0.85X0.40M) C/PERFIL DE 1.1/4"X1.1/4"X1/16" FIJA+REFUERZO "T"


und 8.00 S/. 116.23 S/. 929.84 0.00 S/. - 8.00 S/. 929.84 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
DE 3/4"X3/4"X1/16" A TODO COSTO
FLETE TERRESTRE EL LANCHE glb 1.00 S/. 35,122.75 S/. 35,122.75 0.10 S/. 3,512.28 0.20 S/. 7,024.55 0.25 S/. 8,780.69 0.45 S/. 15,805.24 S/. - S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 0.00 S/. -
FLETE RURAL EL LANCHE glb 1.00 S/. 59,567.07 S/. 59,567.07 S/. - 0.10 S/. 5,956.71 0.45 S/. 26,805.18 0.45 S/. 26,805.18 S/. - S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 0.00 S/. -
FLETE TERRESTRE CHOLOQUE glb 1.00 S/. 85,958.02 S/. 85,958.02 0.10 S/. 8,595.80 0.20 S/. 17,191.60 0.20 S/. 17,191.60 0.20 S/. 17,191.60 0.30 S/. 25,787.41 S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 0.00 S/. -
FLETE RURAL CHOLOQUE glb 1.00 S/. 20,129.34 S/. 20,129.34 S/. - 0.10 S/. 2,012.93 0.20 S/. 4,025.87 0.20 S/. 4,025.87 0.50 S/. 10,064.67 S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 0.00 S/. -
FLETE TERRESTRE EL LIMON glb 1.00 S/. 443,886.82 S/. 443,886.82 0.02 S/. 9,933.66 0.08 S/. 36,990.57 0.10 S/. 44,388.68 0.10 S/. 44,388.68 0.30 S/. 133,166.05 0.39 S/. 175,019.19 S/. - S/. - S/. - S/. - S/. - S/. -
FLETE RURAL EL LIMON glb 1.00 S/. 274,471.62 S/. 274,471.62 S/. - 0.08 S/. 22,872.64 0.10 S/. 27,447.16 0.10 S/. 27,447.16 0.40 S/. 109,788.65 0.32 S/. 86,916.01 S/. - S/. - S/. - S/. - S/. -
FLETE TERRESTRE GELIG glb 1.00 S/. 47,833.49 S/. 47,833.49 S/. - 0.00 S/. - 0.10 S/. 4,783.35 0.20 S/. 9,566.70 0.40 S/. 19,133.40 0.25 S/. 11,958.37 0.05 S/. 2,391.67 S/. - S/. - S/. - 0.00 S/. - S/. -
FLETE RURAL GELIG glb 1.00 S/. 31,811.94 S/. 31,811.94 0.00 S/. - 0.00 S/. - 0.10 S/. 3,181.19 0.20 S/. 6,362.39 0.40 S/. 12,724.78 0.25 S/. 7,952.99 0.05 S/. 1,590.60 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
FLETE TERRESTRE LA LUCMA glb 1.00 S/. 90,872.57 S/. 90,872.57 0.00 S/. - 0.00 S/. - S/. - S/. - 0.10 S/. 9,087.26 0.20 S/. 18,174.51 0.20 S/. 18,174.51 0.05 S/. 4,543.63 0.45 S/. 40,892.66 S/. - 0.00 S/. - 0.00 S/. -
FLETE RURAL LA LUCMA glb 1.00 S/. 40,892.98 S/. 40,892.98 0.00 S/. - 0.00 S/. - S/. - S/. - 0.10 S/. 4,089.30 0.20 S/. 8,178.60 0.20 S/. 8,178.60 0.05 S/. 2,044.65 0.45 S/. 18,401.84 S/. - 0.00 S/. - 0.00 S/. -
FLETE TERRESTRE SAN ISIDRO glb 1.00 S/. 39,549.41 S/. 39,549.41 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. - 1.00 S/. 39,549.41 0.00 S/. - 0.00 S/. -
FLETE RURAL SAN ISIDRO glb 1.00 S/. 13,340.76 S/. 13,340.76 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. - 1.00 S/. 13,340.76 0.00 S/. - 0.00 S/. -
FLETE TERRESTRE SHUCAMAYO glb 1.00 S/. 98,417.49 S/. 98,417.49 0.00 S/. - S/. - S/. - S/. - 0.10 S/. 9,841.75 0.30 S/. 29,525.25 0.30 S/. 29,525.25 0.30 S/. 29,525.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
FLETE RURAL SHUCAMAYO glb 1.00 S/. 67,785.62 S/. 67,785.62 0.00 S/. - S/. - S/. - S/. - 0.10 S/. 6,778.56 0.30 S/. 20,335.69 0.30 S/. 20,335.69 0.30 S/. 20,335.69 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
FLETE TERRESTRE CHOROPATA glb 1.00 S/. 179,257.28 S/. 179,257.28 0.10 S/. 17,925.73 0.20 S/. 35,851.46 0.10 S/. 17,925.73 0.10 S/. 17,925.73 0.20 S/. 35,851.46 0.10 S/. 17,925.73 S/. - 0.20 S/. 35,851.46 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
FLETE RURAL CHOROPATA glb 1.00 S/. 63,290.80 S/. 63,290.80 S/. - 0.01 S/. 926.90 0.10 S/. 6,329.08 0.30 S/. 18,987.24 0.20 S/. 12,658.16 0.10 S/. 6,329.08 S/. - 0.29 S/. 18,060.34 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE MITIGACION AMBIENTAL EL LANCHE glb 1.00 S/. 14,610.17 S/. 14,610.17 0.00 S/. - 0.10 S/. 1,461.02 0.40 S/. 5,844.07 0.30 S/. 4,383.05 0.20 S/. 2,922.03 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE MITIGACION AMBIENTAL EL CHOLOQUE glb 1.00 S/. 17,237.29 S/. 17,237.29 0.00 S/. - 0.10 S/. 1,723.73 0.20 S/. 3,447.46 0.50 S/. 8,618.65 0.20 S/. 3,447.46 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE MITIGACION AMBIENTAL LIMON glb 1.00 S/. 57,508.47 S/. 57,508.47 S/. - 0.10 S/. 5,750.85 0.24 S/. 13,802.03 0.30 S/. 17,252.54 0.20 S/. 11,501.69 0.10 S/. 5,750.85 0.01 S/. 575.08 0.01 S/. 575.08 0.01 S/. 575.08 0.01 S/. 575.08 0.01 S/. 575.08 0.01 S/. 575.08
PROGRAMA DE MITIGACION AMBIENTAL GELIC glb 1.00 S/. 16,635.59 S/. 16,635.59 0.00 S/. - S/. - 0.20 S/. 3,327.12 0.30 S/. 4,990.68 0.30 S/. 4,990.68 0.15 S/. 2,495.34 0.05 S/. 831.78 S/. - S/. - S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE MITIGACION AMBIENTAL LA LUCMA glb 1.00 S/. 17,694.92 S/. 17,694.92 0.00 S/. - 0.00 S/. - 0.10 S/. 1,769.49 S/. - 0.20 S/. 3,538.98 0.20 S/. 3,538.98 0.20 S/. 3,538.98 0.10 S/. 1,769.49 0.20 S/. 3,538.98 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE MITIGACION AMBIENTAL SAN ISIDRO glb 1.00 S/. 15,389.83 S/. 15,389.83 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. - S/. - S/. - S/. - 0.50 S/. 7,694.92 0.45 S/. 6,925.42 0.05 S/. 769.49
PROGRAMA DE MITIGACION AMBIENTAL SHUCAMAYO glb 1.00 S/. 15,584.75 S/. 15,584.75 0.00 S/. - 0.10 S/. 1,558.48 0.10 S/. 1,558.48 S/. - 0.30 S/. 4,675.43 0.30 S/. 4,675.43 0.10 S/. 1,558.48 0.10 S/. 1,558.48 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE MITIGACION AMBIENTAL CHOROPATA glb 1.00 S/. 18,114.41 S/. 18,114.41 S/. - 0.10 S/. 1,811.44 0.10 S/. 1,811.44 0.20 S/. 3,622.88 0.20 S/. 3,622.88 0.20 S/. 3,622.88 0.10 S/. 1,811.44 0.10 S/. 1,811.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CAPACITACIÓN EN OPERACION Y MANTENIMIENTO EL LANCHE glb 1.00 S/. 9,189.62 S/. 9,189.62 0.00 S/. - 0.05 S/. 459.48 0.50 S/. 4,594.81 S/. - 0.45 S/. 4,135.33 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CAPACITACIÓN EN OPERACION Y MANTENIMIENTO EL CHOLOQUE glb 1.00 S/. 10,972.46 S/. 10,972.46 0.00 S/. - 0.05 S/. 548.62 0.50 S/. 5,486.23 S/. - 0.45 S/. 4,937.61 S/. - S/. - 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. -
CAPACITACIÓN EN OPERACION Y MANTENIMIENTO LIMON glb 1.00 S/. 23,776.48 S/. 23,776.48 S/. - 0.05 S/. 1,188.82 S/. - 0.30 S/. 7,132.94 S/. - 0.30 S/. 7,132.94 S/. - 0.30 S/. 7,132.94 S/. - 0.05 S/. 1,188.82 S/. - S/. -
ESTUDIO DE INVERSIÓN A NIVEL DE EXPEDIENTE TÉCNICO:
CONSULTOR: "MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO BÁSICO RURAL EN: EL LANCHE, EL CHOLOQUE, LIMÓN (GRANADILLA, TUYUNGA, BELLAVISTA, EL TAMBO, PENCAPATA, CALLUINCHO), GELIC, LA LUCMA, SAN ISIDRO, FECHA: V°B°
ING. ALDO CÉSAR MANTILLA GUTIÉRREZ SHUCAMAYO, OCSHALI (CHOROPATA) - 8 LOCALIDADES DEL DISTRITO DE UTCO - PROVINCIA DE CELENDÍN - DEPARTAMENTO DE CAJAMARCA"; CÓDIGO ÚNICO 2449296 MARZO 2020 MD. DE UTCO
PLAZO DE EJECUCION: 360 DIAS CALENDARIOS (12 MESES) REGIÓN:CAJAMARCA PROVINCIA:CELENDIN DISTRITO:UTCO LOCALIDAD: GLOBAL (8 LOC)

CRONOGRAMA DE ADQUISICION DE MATERIALES


PRESUPUESTO MES Nº 01 MES Nº 02 MES Nº 03 MES Nº 04 MES Nº 05 MES Nº 06 MES Nº 07 MES Nº 08 MES Nº 09 MES Nº 10 MES Nº 11 MES Nº 12
ITEM DESCRIPCION
UND CANT. CTO S/. PARCIAL CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO CANT. COSTO
CAPACITACIÓN EN OPERACION Y MANTENIMIENTO GELIC glb 1.00 S/. 10,432.20 S/. 10,432.20 0.00 S/. - 0.00 S/. - 0.50 S/. 5,216.10 S/. - 0.50 S/. 5,216.10 S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 0.00 S/. -
CAPACITACIÓN EN OPERACION Y MANTENIMIENTO LA LUCMA glb 1.00 S/. 11,134.53 S/. 11,134.53 0.00 S/. - 0.00 S/. - S/. - S/. - 0.50 S/. 5,567.27 S/. - S/. - 0.50 S/. 5,567.27 S/. - S/. - 0.00 S/. - 0.00 S/. -
CAPACITACIÓN EN OPERACION Y MANTENIMIENTO SAN ISIDRO glb 1.00 S/. 9,513.77 S/. 9,513.77 0.00 S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. - 1.00 S/. 9,513.77 0.00 S/. - 0.00 S/. -
CAPACITACIÓN EN OPERACION Y MANTENIMIENTO SHUCAMAYO glb 1.00 S/. 10,432.20 S/. 10,432.20 0.00 S/. - S/. - S/. - S/. - 0.50 S/. 5,216.10 S/. - S/. - 0.50 S/. 5,216.10 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
CAPACITACIÓN EN OPERACION Y MANTENIMIENTO CHOROPATA glb 1.00 S/. 11,782.84 S/. 11,782.84 S/. - 0.05 S/. 589.14 0.45 S/. 5,302.28 S/. - 0.50 S/. 5,891.42 S/. - S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE EDUCACION SANITARIA EL LANCHE glb 1.00 S/. 6,558.47 S/. 6,558.47 0.05 S/. 327.92 0.05 S/. 327.92 0.50 S/. 3,279.24 S/. - 0.40 S/. 2,623.39 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE EDUCACION SANITARIA EL CHOLOQUE glb 1.00 S/. 14,588.47 S/. 14,588.47 0.05 S/. 729.42 0.05 S/. 729.42 0.50 S/. 7,294.24 S/. - 0.40 S/. 5,835.39 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE EDUCACION SANITARIA LIMON glb 1.00 S/. 73,658.47 S/. 73,658.47 0.02 S/. 1,473.17 0.05 S/. 3,682.92 S/. - 0.33 S/. 24,307.30 S/. - 0.30 S/. 22,097.54 S/. - 0.30 S/. 22,097.54 S/. - S/. - S/. - S/. -
PROGRAMA DE EDUCACION SANITARIA GELIC glb 1.00 S/. 12,388.47 S/. 12,388.47 S/. - 0.00 S/. - 0.50 S/. 6,194.24 S/. - 0.50 S/. 6,194.24 S/. - S/. - S/. - S/. - S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE EDUCACION SANITARIA LA LUCMA glb 1.00 S/. 16,018.47 S/. 16,018.47 S/. - 0.00 S/. - S/. - S/. - S/. - 0.50 S/. 8,009.24 S/. - 0.50 S/. 8,009.24 S/. - S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE EDUCACION SANITARIA SAN ISIDRO glb 1.00 S/. 8,318.47 S/. 8,318.47 S/. - 0.00 S/. - S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. - 1.00 S/. 8,318.47 0.00 S/. - 0.00 S/. -
PROGRAMA DE EDUCACION SANITARIA SHUCAMAYO glb 1.00 S/. 12,388.47 S/. 12,388.47 S/. - 0.05 S/. 619.42 S/. - S/. - 0.50 S/. 6,194.24 S/. - S/. - 0.45 S/. 5,574.81 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
PROGRAMA DE EDUCACION SANITARIA CHOROPATA glb 1.00 S/. 18,438.47 S/. 18,438.47 S/. - 0.05 S/. 921.92 0.250 S/. 4,609.62 S/. - 0.60 S/. 11,063.08 S/. - S/. - 0.10 S/. 1,843.85 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
SC PUERTA METALICA 0.85X1.22M (INC. PINTADO, SEGUN DISEÑO) und 12.00 S/. 177.66 S/. 2,131.92 0.00 S/. - 0.00 S/. - 10.00 S/. 1,776.60 1.00 S/. 177.66 1.00 S/. 177.66 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -
SC INSTALACION DE LETRINA PROVISIONAL (HS) und 10.00 S/. 1,360.00 S/. 13,600.00 1.00 S/. 1,360.00 9.00 S/. 12,240.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. -

SC MOV. Y DESMOVILIZACION DE MAQUINARIA, EQUIPOS Y HERRAMIENTAS glb 1.00 S/. 3,042.25 S/. 3,042.25 0.50 S/. 1,521.13 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.50 S/. 1,521.13 0.00 S/. - 0.00 S/. -

TOTALES - COSTO DIRECTO S/. 16,281,917.44 S/. 771,879.71 S/. 1,019,837.86 S/. 1,274,026.47 S/. 1,538,240.57 S/. 2,094,969.03 S/. 1,945,434.31 S/. 1,918,345.75 S/. 1,696,281.56 S/. 1,391,061.56 S/. 1,162,981.25 S/. 970,464.15 S/. 498,395.24
AVANCE MENSUAL 100.00% 4.74% 6.26% 7.82% 9.45% 12.87% 11.95% 11.78% 10.42% 8.54% 7.14% 5.96% 3.06%
AVANCE MENSUAL ACUMULADO 100.00% 4.74% 11.00% 18.83% 28.28% 41.14% 53.09% 64.87% 75.29% 83.84% 90.98% 96.94% 100.00%

También podría gustarte