1 Calendario de Adquisición de Materiales - Con Ing. Cavero

CRONOGRAMA DE ADQUISION DE MATERIALES - AMPLIACIÓN EXCEPCIONAL DE PLAZO N°01
presupuesto: "MEJORAMIENTO DEL SISTEMA INTEGRAL DE GESTION DE RESIDUOS SOLIDOS MUNICIPALES DEL DISTRITO DE MOQUEGUA, PROVINCIA DE MARISCAL NIETO- MOQUEGUA".
Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Lugar MOQUEGUA - MARISCAL NIETO - MOQUEGUA
COMPONENTE 1
NOTA: PARA EL PERIODO FEBRERO 2020 A DICIEMBRE 2020 NO SE CONSIDERA EN ESTE CRONOGRAMA YA QUE LOS MONTOS SON SIMILARES A ENERO 2020.
Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Descripción Und. Cantidad Precio S/. Presup
COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE
PETROLEO gln 589.50 11.86 6,991.47 629.23 9.00% 629.23 9.00% 629.23 9.00% 566.31 8.10% 503.39 7.20% 503.39 7.20% 503.39 7.20%
JUEGOS MULTIMEDIA (PRIMARIA) und 6,077.00 2.11 12,822.47 1,154.02 9.00% 1,154.02 9.00% 1,154.02 9.00% 1,038.62 8.10% 923.22 7.20% 923.22 7.20% 923.22 7.20%
BOLSAS DE TELA PARA PAN und 6,077.00 5.00 30,385.00 2,734.65 9.00% 2,734.65 9.00% 2,734.65 9.00% 2,461.19 8.10% 2,187.72 7.20% 2,187.72 7.20% 2,187.72 7.20%
ADQUISICION DE BOLSAS DE TELA PARA PAN (SECUNDARIAund 5,038.00 2.54 12,796.52 1,151.69 9.00% 1,151.69 9.00% 1,151.69 9.00% 1,036.52 8.10% 921.35 7.20% 921.35 7.20% 921.35 7.20%
JUEGOS MULTIMEDIA (SECUNDARIA) und 5,038.00 5.00 25,190.00 2,267.10 9.00% 2,267.10 9.00% 2,267.10 9.00% 2,040.39 8.10% 1,813.68 7.20% 1,813.68 7.20% 1,813.68 7.20%
ADQUISICION DE BOLSAS und 40,000.00 0.77 30,800.00 2,772.00 9.00% 2,772.00 9.00% 2,772.00 9.00% 2,494.80 8.10% 2,217.60 7.20% 2,217.60 7.20% 2,217.60 7.20%
STIKER und 20,000.00 1.52 30,400.00 2,736.00 9.00% 2,736.00 9.00% 2,736.00 9.00% 2,462.40 8.10% 2,188.80 7.20% 2,188.80 7.20% 2,188.80 7.20%
SUB TOTAL 149,385.46 13,444.69 13,444.69 13,444.69 12,100.23 10,755.76 10,755.76 10,755.76
IGV 18% 26,889.38 2,420.04 2,420.04 2,420.04 2,178.04 1,936.04 1,936.04 1,936.04
=========== ========= ========= ========= ========= ========= ========= =========
TOTAL 176,274.84 15,864.73 15,864.73 15,864.73 14,278.27 12,691.80 12,691.80 12,691.80
Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Descripción Und. Cantidad Precio S/. Presup
PETROLEO gln 589.50 11.86 6,991.47 503.39 7.20% 503.39 7.20% 503.39 7.20% 503.39 7.20% 503.39 7.20% 510.35 7.30% 0.00%
JUEGOS MULTIMEDIA (PRIMARIA) und 6,077.00 2.11 12,822.47 923.22 7.20% 923.22 7.20% 923.22 7.20% 923.22 7.20% 923.22 7.20% 936.03 7.30% 0.00%
BOLSAS DE TELA PARA PAN und 6,077.00 5.00 30,385.00 2,187.72 7.20% 2,187.72 7.20% 2,187.72 7.20% 2,187.72 7.20% 2,187.72 7.20% 2,218.10 7.30% 0.00%
ADQUISICION DE BOLSAS DE TELA PARA PAN (SECUNDARIAund 5,038.00 2.54 12,796.52 921.35 7.20% 921.35 7.20% 921.35 7.20% 921.35 7.20% 921.35 7.20% 934.14 7.30% 0.00%
JUEGOS MULTIMEDIA (SECUNDARIA) und 5,038.00 5.00 25,190.00 1,813.68 7.20% 1,813.68 7.20% 1,813.68 7.20% 1,813.68 7.20% 1,813.68 7.20% 1,838.87 7.30% 0.00%
ADQUISICION DE BOLSAS und 40,000.00 0.77 30,800.00 2,217.60 7.20% 2,217.60 7.20% 2,217.60 7.20% 2,217.60 7.20% 2,217.60 7.20% 2,248.40 7.30% 0.00%
STIKER und 20,000.00 1.52 30,400.00 2,188.80 7.20% 2,188.80 7.20% 2,188.80 7.20% 2,188.80 7.20% 2,188.80 7.20% 2,219.20 7.30% 0.00%
SUB TOTAL 149,385.46 10,755.76 10,755.76 10,755.76 10,755.76 10,755.76 10,905.08 0.00
IGV 18% 26,889.38 1,936.04 1,936.04 1,936.04 1,936.04 1,936.04 1,962.91 0.00
=========== ========= ========= ========= ========= ========= ========= =========
TOTAL 176,274.84 12,691.80 12,691.80 12,691.80 12,691.80 12,691.80 12,867.99 0.00

COMPONENTE 2
NOTA: PARA EL PERIODO FEBRERO 2020 A DICIEMBRE 2020 NO SE CONSIDERA EN ESTE CRONOGRAMA YA QUE LOS MONTOS SON SIMILARES A ENERO 2020.

Descripción Und. Cantidad Precio S/. Presupuestado
COMPUTADORA und 12.0000 3,796.61 45,559.32 8,200.68 18.00% 8,200.68 18.00% 8,200.68 18.00% 6,833.90 15.00% 6,833.90 15.00% 7,289.48 16.00% 0.00%
IMPRESORA und 6.0000 635.59 3,813.54 686.44 18.00% 686.44 18.00% 686.44 18.00% 572.03 15.00% 572.03 15.00% 610.16 16.00% 0.00%
TELEVISOR 60" und 1.0000 2,966.10 2,966.10 533.90 18.00% 533.90 18.00% 533.90 18.00% 444.92 15.00% 444.92 15.00% 474.56 16.00% 0.00%
EQUIPO DE RASTREO (GPS) und 8.0000 406.77 3,254.16 585.75 18.00% 585.75 18.00% 585.75 18.00% 488.12 15.00% 488.12 15.00% 520.67 16.00% 0.00%
SC SOPORTE TECNICO und 1.0000 4,000.00 4,000.00 720.00 18.00% 720.00 18.00% 720.00 18.00% 600.00 15.00% 600.00 15.00% 640.00 16.00% 0.00%
ESCRITORIO und 5.0000 508.47 2,542.35 457.62 18.00% 457.62 18.00% 457.62 18.00% 381.35 15.00% 381.35 15.00% 406.79 16.00% 0.00%
SILLA METALICA und 15.0000 76.27 12,134.06 2,184.13 18.00% 2,184.13 18.00% 2,184.13 18.00% 1,820.11 15.00% 1,820.11 15.00% 1,941.45 16.00% 0.00%
SUB TOTAL 74,269.53 13,368.52 13,368.52 13,368.52 11,140.43 11,140.43 11,883.11 0.00
IGV 18% 13,368.52 2,406.33 2,406.33 2,406.33 2,005.28 2,005.28 2,138.96 0.00
============= ========= ========= ========= ========= ========= ========= =========
TOTAL 87,638.05 15,774.85 15,774.85 15,774.85 13,145.71 13,145.71 14,022.07 0.00

COMPUTADORA und 12.0000 3,796.61 45,559.32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
IMPRESORA und 6.0000 635.59 3,813.54 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TELEVISOR 60" und 1.0000 2,966.10 2,966.10 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EQUIPO DE RASTREO (GPS) und 8.0000 406.77 3,254.16 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SC SOPORTE TECNICO und 1.0000 4,000.00 4,000.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ESCRITORIO und 5.0000 508.47 2,542.35 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SILLA METALICA und 15.0000 76.27 12,134.06 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SUB TOTAL 74,269.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00
IGV 18% 13,368.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ========= ========= ========= ========= ========= ========= =========
TOTAL 87,638.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00

COMPONENTE 3

ADQUISICION E INSTALACION DE 29.0000 97,200.00 2,818,800.00
und 56,376.00 2.00% 56,376.00 2.00% 56,376.00 2.00% 479,196.00 17.00% 479,196.00 17.00% 225,504.00 8.00% 225,504.00 8.00%
CONTENEDOR SOTERRADO
ADQUISICION DE CAMION COMPACTADOR 3.0000 407,627.12 1,222,881.36
EQ 24,457.63 2.00% 24,457.63 2.00% 24,457.63 2.00% 207,889.83 17.00% 207,889.83 17.00% 97,830.51 8.00% 97,830.51 8.00%
DE RR.SS. DE 15m3
ADQUISICION DE CAMION LAVA 1.0000 508,050.85 508,050.85
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
CONTENEDOR
ADQUISICION E INSTALACION DE SISTEMA 2.0000 11,186.44 22,372.88
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
RETRACTIL
ADQUISICION E INSTALACION DE 2.0000 40,169.49 80,338.98
ELEVACION HIDRAULICA PARA EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
CONTENEDOR
ADQUISICION DE CAMION COMPACTADOR 2.0000 323,728.82 647,457.64
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
DE RR.SS. DE 8m3
ADQUISICION DE CONTENEDOR MOVIL und 300.0000 1,406.12 421,836.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
SUB TOTAL 5,721,737.71 80,833.63 80,833.63 80,833.63 687,085.83 687,085.83 323,334.51 323,334.51 ###
IGV 18% 1,029,912.79 14,550.05 14,550.05 14,550.05 123,675.45 123,675.45 58,200.21 58,200.21 ###
============ ========= ========= ========= ========= ========= ========= ========= =========
TOTAL 6,751,650.50 95,383.68 95,383.68 95,383.68 810,761.28 810,761.28 381,534.72 381,534.72 ###

und 225,504.00 8.00% 225,504.00 8.00% 206,064.00 7.31% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
EQ 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 48,915.25 4.00% 0.00 0.00%
DE RR.SS. DE 15m3
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
CONTENEDOR
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
RETRACTIL
ELEVACION HIDRAULICA PARA EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
CONTENEDOR
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 323,728.82 0.00% 323,728.82 0.00% 0.00 0.00% 0.00 0.00%
DE RR.SS. DE 8m3
ADQUISICION DE CONTENEDOR MOVIL und 300.0000 1,406.12 421,836.00 0.00 8.00% 0.00 8.00% 0.00 8.00% 0.00 8.00% 84,367.20 20.00% 84,367.20 4.00% 70,306.00 0.00%
SUB TOTAL 5,721,737.71 323,334.51 323,334.51 303,894.51 421,559.33 505,926.53 133,282.45 0.00 ###
IGV 18% 1,029,912.79 58,200.21 58,200.21 54,701.01 75,880.68 91,066.78 23,990.84 0.00 ###
============ ========= ========= ========= ========= ========= ========= ========= =========
TOTAL 6,751,650.50 381,534.72 381,534.72 358,595.52 497,440.01 596,993.31 157,273.29 0.00 ###

COMPONENTE 3
Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20

und 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 45,444.16 1.61% 234,794.81 8.33%
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00%
DE RR.SS. DE 15m3
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 62,529.34 12.31%
CONTENEDOR
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 2,753.59 12.31%
RETRACTIL
ELEVACION HIDRAULICA PARA EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 9,887.87 12.31%
CONTENEDOR
EQ 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00%
DE RR.SS. DE 8m3
ADQUISICION DE CONTENEDOR MOVIL und 300.0000 1,406.12 421,836.00 70,306.00 16.67% 70,306.00 16.67% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 42,183.60 10.00%
SUB TOTAL 5,721,737.71 70,306.00 70,306.00 0.00 0.00 0.00 45,444.16 352,149.21 ###
IGV 18% 1,029,912.79 12,655.08 12,655.08 0.00 0.00 0.00 8,179.95 63,386.86 ###
============ ========= ========= ========= ========= ========= ========= ========= =========
TOTAL 6,751,650.50 82,961.08 82,961.08 0.00 0.00 0.00 53,624.11 415,536.07 ###
Sep-20 Oct-20
COSTO AVANCE COSTO AVANCE
und 227,220.78 8.06% 75,740.25 2.69%
EQ 0.00% 0.00%
DE RR.SS. DE 15m3
EQ 234,485.01 46.15% 211,036.50 41.54%
CONTENEDOR
EQ 10,325.94 46.15% 9,293.35 41.54%
RETRACTIL
ELEVACION HIDRAULICA PARA EQ 37,079.53 46.15% 33,371.58 41.54%
CONTENEDOR
EQ 0.00% 0.00%
DE RR.SS. DE 8m3
ADQUISICION DE CONTENEDOR MOVIL und 300.0000 1,406.12 421,836.00 0.00% 0.00%
SUB TOTAL 5,721,737.71 509,111.26 329,441.68

IGV 18% 1,029,912.79 91,640.03 59,299.50
============ ========= =========
TOTAL 6,751,650.50 600,751.29 388,741.18

COMPONENTE 4

COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO
CONSTRUCCION ÁREA ADMINISTRATIVA

CLAVOS PARA MADERA C/C 1" kg 4.59 3.81 17.49 1.75 10.00% 3.50 20.00% 1.75 10.00% 2.62 15.00% 2.27 13.00% 2.10 12.00% 1.40
CLAVOS PARA MADERA C/C 2 1/2" kg 54.16 3.81 206.35 20.64 10.00% 41.27 20.00% 20.64 10.00% 30.95 15.00% 26.83 13.00% 24.76 12.00% 16.51
ALAMBRE NEGRO N°16 kg 914.92 3.38 3092.42 309.24 10.00% 618.48 20.00% 309.24 10.00% 463.86 15.00% 402.01 13.00% 371.09 12.00% 247.39
ALAMBRE NEGRO N°8 kg 425.89 3.38 1439.52 143.95 10.00% 287.90 20.00% 143.95 10.00% 215.93 15.00% 187.14 13.00% 172.74 12.00% 115.16
CLAVOS PARA CALAMINA 3" kg 24.00 3.81 91.44 9.14 10.00% 18.29 20.00% 9.14 10.00% 13.72 15.00% 11.89 13.00% 10.97 12.00% 7.32
SOPORTE PARA CAMARA IP und 7.00 50.58 354.06 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EXTERIOR
PERNOS DE 1/2" pza 7.99 2.50 19.99 2.00 10.01% 4.00 20.00% 2.00 10.00% 3.00 15.00% 2.60 13.00% 2.40 12.00% 1.60
ACCESORIO DE ALUMINIO m 257.95 15.00 3869.25 386.93 10.00% 773.85 20.00% 386.93 10.00% 580.39 15.00% 503.00 13.00% 464.31 12.00% 309.54
CORREDIZOS
PERNO AUTORROSCANTE N° 12 und 1590.80 5.00 7954.00 795.40 10.00% 1,590.80 20.00% 795.40 10.00% 1,193.10 15.00% 1,034.02 13.00% 954.48 12.00% 636.32
C/ARANDELA DE NEOPRENE
ACERO CORRUGADO F'Y = 4200 kg 29723.28 2.85 84711.34 8,471.13 10.00% 16,942.27 20.00% 8,471.13 10.00% 12,706.70 15.00% 11,012.47 13.00% 10,165.36 12.00% 6,776.91
KG/CM2
ACERO LISO 3/4" m 6.30 12.00 75.60 7.56 10.00% 15.12 20.00% 7.56 10.00% 11.34 15.00% 9.83 13.00% 9.07 12.00% 6.05
ARENA FINA m3 78.08 42.37 3308.18 330.82 10.00% 661.64 20.00% 330.82 10.00% 496.23 15.00% 430.06 13.00% 396.98 12.00% 264.65
TIERRA DE CHACRA m3 197.22 45.00 8874.77 887.48 10.00% 1,774.95 20.00% 887.48 10.00% 1,331.21 15.00% 1,153.72 13.00% 1,064.97 12.00% 709.98
PIEDRA CHANCADA DE 3/4" m3 14.55 33.89 493.10 49.31 10.00% 98.62 20.00% 49.31 10.00% 73.96 15.00% 64.10 13.00% 59.17 12.00% 39.45
PIEDRA MEDIANA DE 6" m3 56.52 29.66 1676.23 167.62 10.00% 335.25 20.00% 167.62 10.00% 251.44 15.00% 217.91 13.00% 201.15 12.00% 134.10
PIEDRA CHANCADA DE 1/2" A 3/4" m3 283.08 33.89 9593.74 959.37 10.00% 1,918.75 20.00% 959.37 10.00% 1,439.06 15.00% 1,247.19 13.00% 1,151.25 12.00% 767.50
PIEDRA ZARANDEADA DE 1/2" A 3/4" m3 0.28 33.89 9.53 0.95 9.97% 1.91 20.00% 0.95 10.00% 1.43 15.00% 1.24 13.00% 1.14 12.00% 0.76
PIEDRA CHANCADA DE 3/4" @ 1" m3 48.38 33.89 1639.43 163.94 10.00% 327.89 20.00% 163.94 10.00% 245.91 15.00% 213.13 13.00% 196.73 12.00% 131.15
ARENA GRUESA m3 277.69 33.89 9410.87 941.09 10.00% 1,882.17 20.00% 941.09 10.00% 1,411.63 15.00% 1,223.41 13.00% 1,129.30 12.00% 752.87
MATERIAL CLASIFICADO PARA BASE m3 537.50 34.74 18672.84 1,867.28 10.00% 3,734.57 20.00% 1,867.28 10.00% 2,800.93 15.00% 2,427.47 13.00% 2,240.74 12.00% 1,493.83
MATERIAL DE PRESTAMO m3 33.74 34.74 1172.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONECTOR RJ-45 CAT 6A und 8.00 6.78 54.24 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONECTOR COAXIAL DE TV und 6.00 1.69 10.14 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
COMBINADOR DE SEÑALES und 1.00 545.08 545.08 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONDUCTOR COAXIAL PARA TV m 127.66 1.27 162.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE
CABLE UTP DE 4 PARES CAT 6A m 1547.41 2.21 3419.78 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TAPA CON CONECTOR COAXIAL DE und 3.00 8.97 26.91 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TV TIPO "F"
CAJA RECTANGULAR DE PVC, DE und 22.00 3.81 83.82 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
4"X2"
INODORO TANQUE BAJO NORMAL u 7.00 245.00 1715.00 171.50 10.00% 343.00 20.00% 171.50 10.00% 257.25 15.00% 222.95 13.00% 205.80 12.00% 137.20
BLANCO INCLUYE ACCESORIOS
URINARIO PICO DE LORO BLANCO u 1.00 95.00 95.00 9.50 10.00% 19.00 20.00% 9.50 10.00% 14.25 15.00% 12.35 13.00% 11.40 12.00% 7.60
DUCHA CROMADA INCLUYE GRIFERIA u 5.00 40.00 200.00 20.00 10.00% 40.00 20.00% 20.00 10.00% 30.00 15.00% 26.00 13.00% 24.00 12.00% 16.00
1 LLAVE
JABONERA CON ASA PARA BAÑO 15 X u 5.00 19.00 95.00 9.50 10.00% 19.00 20.00% 9.50 10.00% 14.25 15.00% 12.35 13.00% 11.40 12.00% 7.60
15 cm BLANCA
SUMIDERO CROMADO DE 2" und 14.91 8.00 119.28 11.93 10.00% 23.86 20.00% 11.93 10.00% 17.89 15.00% 15.51 13.00% 14.31 12.00% 9.54
LAVATORIO DE LOSA TIPO OVALIN pza 1.00 97.46 97.46 9.75 10.00% 19.49 20.00% 9.75 10.00% 14.62 15.00% 12.67 13.00% 11.70 12.00% 7.80
BLANCO, INC. ACCESORIOS
LAVATORIO DE LOSA TIPO pza 7.00 88.98 622.86 62.29 10.00% 124.57 20.00% 62.29 10.00% 93.43 15.00% 80.97 13.00% 74.74 12.00% 49.83
SUSPENDIDO BLANCO, INC.
ACCESORIOS
UÑAS DE FIERRO FUNDIDO DE pza 15.00 2.97 44.55 4.46 10.01% 8.91 20.00% 4.46 10.00% 6.68 15.00% 5.79 13.00% 5.35 12.00% 3.56
SUJETACION
GANCHO SIMPLE CROMADO u 5.00 25.00 125.00 12.50 10.00% 25.00 20.00% 12.50 10.00% 18.75 15.00% 16.25 13.00% 15.00 12.00% 10.00
DISPENSADOR DE PAPEL HIGIENICO u 7.00 30.00 210.00 21.00 10.00% 42.00 20.00% 21.00 10.00% 31.50 15.00% 27.30 13.00% 25.20 12.00% 16.80
DISPENSADOR DE PAPEL TOALLA u 7.00 42.00 294.00 29.40 10.00% 58.80 20.00% 29.40 10.00% 44.10 15.00% 38.22 13.00% 35.28 12.00% 23.52
CAJA OCTOGONAL DE PVC und 7.00 3.26 22.82 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
JACK MODULAR RJ45 CAT 6A und 28.00 25.42 711.76 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FACEPLATE PLACA HORIZONTAL 2PT und 10.00 10.17 101.70 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PATCH CORD UTP CAT 6A DE 3MT und 28.00 25.42 711.76 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PARA SALIDA DE PUNTO DE RED
PATCH CORD UTP CAT 6A DE 1MT und 72.00 16.95 1220.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PARA GABINETE
FACEPLATE PLACA HORIZONTAL 1PT und 8.00 8.47 67.76 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ASFALTO RC-250 gln 54.25 20.00 1085.01 108.50 10.00% 217.00 20.00% 108.50 10.00% 162.75 15.00% 141.05 13.00% 130.20 12.00% 86.80
ASFALTO LIQUIDO MC-30 gln 709.50 22.00 15609.07 1,560.91 10.00% 3,121.81 20.00% 1,560.91 10.00% 2,341.36 15.00% 2,029.18 13.00% 1,873.09 12.00% 1,248.73
ASFALTO EN EMULSION TIPO CSS-1H gln 3440.00 14.50 49880.00 4,988.00 10.00% 9,976.00 20.00% 4,988.00 10.00% 7,482.00 15.00% 6,484.40 13.00% 5,985.60 12.00% 3,990.40
CEMENTO PORTLAND TIPO I (42.5KG) BOL 2.22 20.76 46.09 4.61 10.00% 9.22 20.00% 4.61 10.00% 6.91 15.00% 5.99 13.00% 5.53 12.00% 3.69
CEMENTO PORTLAND TIPO IP (42.5 bls 4070.09 18.64 75866.54 7,586.65 10.00% 15,173.31 20.00% 7,586.65 10.00% 11,379.98 15.00% 9,862.65 13.00% 9,103.99 12.00% 6,069.32
kg)
CERAMICA LISTELO und 183.35 4.00 733.38 73.34 10.00% 146.68 20.00% 73.34 10.00% 110.01 15.00% 95.34 13.00% 88.01 12.00% 58.67
CERAMICO 20 X 20 CM m2 168.32 26.50 4460.35 446.03 10.00% 892.07 20.00% 446.03 10.00% 669.05 15.00% 579.85 13.00% 535.24 12.00% 356.83
CERAMICO 30 X 30 CM m2 88.35 28.50 2517.89 251.79 10.00% 503.58 20.00% 251.79 10.00% 377.68 15.00% 327.33 13.00% 302.15 12.00% 201.43
LAMIANDO COLOR HAYA NATURAL m2 55.39 25.65 1420.69 142.07 10.00% 284.14 20.00% 142.07 10.00% 213.10 15.00% 184.69 13.00% 170.48 12.00% 113.66
ARMELLAS 3" pza 3.90 5.00 19.50 1.95 10.00% 3.90 20.00% 1.95 10.00% 2.93 15.00% 2.54 13.00% 2.34 12.00% 1.56
BISAGRAS 3 1/2" pza 11.40 7.50 85.50 8.55 10.00% 17.10 20.00% 8.55 10.00% 12.83 15.00% 11.12 13.00% 10.26 12.00% 6.84
MANIJA DE BRONCE PARA PUERTA 4" pza 13.00 8.00 104.00 10.40 10.00% 20.80 20.00% 10.40 10.00% 15.60 15.00% 13.52 13.00% 12.48 12.00% 8.32
CERRADURA TIPO PERILLA pza 3.00 50.00 150.00 15.00 10.00% 30.00 20.00% 15.00 10.00% 22.50 15.00% 19.50 13.00% 18.00 12.00% 12.00
CERRADURA EXTERIOR DE TRES und 17.37 90.00 1563.28 156.33 10.00% 312.66 20.00% 156.33 10.00% 234.49 15.00% 203.23 13.00% 187.59 12.00% 125.06
GOLPES
BISAGRAS METALICAS pza 53.40 30.00 1602.00 160.20 10.00% 320.40 20.00% 160.20 10.00% 240.30 15.00% 208.26 13.00% 192.24 12.00% 128.16
BISAGRAS CAPUCCHINAS pza 73.00 7.50 547.50 54.75 10.00% 109.50 20.00% 54.75 10.00% 82.13 15.00% 71.18 13.00% 65.70 12.00% 43.80
ALUMINIZADAS
BISAGRAS METALICAS INDUSTRIALES pza 14.23 30.00 426.97 42.70 10.00% 85.39 20.00% 42.70 10.00% 64.05 15.00% 55.51 13.00% 51.24 12.00% 34.16
6"
PISO SINTETICO GEOTEXTIL m2 49.94 16.00 799.12 79.91 10.00% 159.82 20.00% 79.91 10.00% 119.87 15.00% 103.88 13.00% 95.89 12.00% 63.93
CINTA TEFLON m 55.03 0.50 27.51 2.75 10.00% 5.50 20.00% 2.75 10.00% 4.13 15.00% 3.58 13.00% 3.30 12.00% 2.20
ESPUMA PLASTICA pza 1.80 55.00 99.00 9.90 10.00% 19.80 20.00% 9.90 10.00% 14.85 15.00% 12.87 13.00% 11.88 12.00% 7.92
CHEMA JUNTA NEGRA gln 0.84 130.00 109.51 10.95 10.00% 21.90 20.00% 10.95 10.00% 16.43 15.00% 14.24 13.00% 13.14 12.00% 8.76
ADITIVO IMPRIMANTE DE JUNTA gln 0.14 75.00 10.80 1.08 10.00% 2.16 20.00% 1.08 10.00% 1.62 15.00% 1.40 13.00% 1.30 12.00% 0.86
PALMERA WASHINGTONIA und 113.00 50.00 5650.00 565.00 10.00% 1,130.00 20.00% 565.00 10.00% 847.50 15.00% 734.50 13.00% 678.00 12.00% 452.00
FRANELA m 36.00 5.93 213.48 21.35 10.00% 42.70 20.00% 21.35 10.00% 32.02 15.00% 27.75 13.00% 25.62 12.00% 17.08
GUANTES DE CUERO REFORZADO PAR 108.00 7.62 822.96 82.30 10.00% 164.59 20.00% 82.30 10.00% 123.44 15.00% 106.98 13.00% 98.76 12.00% 65.84
LENTES DE PROTECCION PAR 108.00 4.66 503.28 50.33 10.00% 100.66 20.00% 50.33 10.00% 75.49 15.00% 65.43 13.00% 60.39 12.00% 40.26
CHALECO DE SEGURIDAD pza 72.00 16.94 1219.68 121.97 10.00% 243.94 20.00% 121.97 10.00% 182.95 15.00% 158.56 13.00% 146.36 12.00% 97.57
ZAPATOS DE SEGURIDAD PAR 72.00 50.84 3660.48 366.05 10.00% 732.10 20.00% 366.05 10.00% 549.07 15.00% 475.86 13.00% 439.26 12.00% 292.84
CONOS DE SEGURIDAD GRANDES und 6.00 42.37 254.22 25.42 10.00% 50.84 20.00% 25.42 10.00% 38.13 15.00% 33.05 13.00% 30.51 12.00% 20.34

COMPONENTE 4

GASOLINA 84 OCTANOS gln 143.07 12.50 1788.33 178.83 10.00% 357.67 20.00% 178.83 10.00% 268.25 15.00% 232.48 13.00% 214.60 12.00% 143.07
PETROLEO gln 2082.76 12.50 26034.51 2,603.45 10.00% 5,206.90 20.00% 2,603.45 10.00% 3,905.18 15.00% 3,384.49 13.00% 3,124.14 12.00% 2,082.76
MANTA ARPILLERA 2.00 MTS. m 338.80 5.50 1863.40 186.34 10.00% 372.68 20.00% 186.34 10.00% 279.51 15.00% 242.24 13.00% 223.61 12.00% 149.07
ARNES DE SEGURIDAD pza 3.00 220.33 660.99 66.10 10.00% 132.20 20.00% 66.10 10.00% 99.15 15.00% 85.93 13.00% 79.32 12.00% 52.88
TAPAS DE MADERA PROVISIONALES und 4.00 90.00 360.00 36.00 10.00% 72.00 20.00% 36.00 10.00% 54.00 15.00% 46.80 13.00% 43.20 12.00% 28.80
1.50 X 2.00
SOGA PARA LINEA DE VIDA 3/4" m 60.00 220.33 13219.80 1,321.98 10.00% 2,643.96 20.00% 1,321.98 10.00% 1,982.97 15.00% 1,718.57 13.00% 1,586.38 12.00% 1,057.58
CINTA DE SEGURIDAD X 100 MTS rll 4.00 50.00 200.00 20.00 10.00% 40.00 20.00% 20.00 10.00% 30.00 15.00% 26.00 13.00% 24.00 12.00% 16.00
LETREROS CON SEÑALES DE und 5.00 95.00 475.00 47.50 10.00% 95.00 20.00% 47.50 10.00% 71.25 15.00% 61.75 13.00% 57.00 12.00% 38.00
SEGURIDAD
LETREROS DE IDENTIFICACION DE und 5.00 95.00 475.00 47.50 10.00% 95.00 20.00% 47.50 10.00% 71.25 15.00% 61.75 13.00% 57.00 12.00% 38.00
AREAS DE TRABAJO
CASCO TIPO JOKEY CON TAFILETE und 36.00 7.62 274.32 27.43 10.00% 54.86 20.00% 27.43 10.00% 41.15 15.00% 35.66 13.00% 32.92 12.00% 21.95
BOTIQUIN DE PRIMEROS AUXILIOS und 4.00 76.27 305.08 30.51 10.00% 61.02 20.00% 30.51 10.00% 45.76 15.00% 39.66 13.00% 36.61 12.00% 24.41
EXTINTOR DE POLVO QUIMICO 9 kg und 4.00 105.93 423.72 42.37 10.00% 84.74 20.00% 42.37 10.00% 63.56 15.00% 55.08 13.00% 50.85 12.00% 33.90
RESPIRADOR CONTRA POLVO pza 36.00 33.89 1220.04 122.00 10.00% 244.01 20.00% 122.00 10.00% 183.01 15.00% 158.61 13.00% 146.40 12.00% 97.60
TEPES DE GRASS m2 1380.52 35.00 48318.17 4,831.82 10.00% 9,663.63 20.00% 4,831.82 10.00% 7,247.72 15.00% 6,281.36 13.00% 5,798.18 12.00% 3,865.45
TELEVISOR LED DE 48" INCLUYE und 1.00 1864.41 1864.41 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MONTURA PARED (RACK BRAZO
MOVIL)
TELEFONO IP GIGABIT - PoE und 7.00 348.48 2439.36 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OPERADOR AUTOMATICO DE und 1.00 915.20 915.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CENTRAL TELEFONICA
CENTRAL DE TELEFONIA SOBRE IP und 1.00 3308.80 3308.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ORDENADOR DE CABLES und 3.00 576.27 1728.81 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
HORIZONTALES DE 2RU
PATCH PANEL CAT 6A DE 24 PT, 2RU und 3.00 1228.81 3686.43 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SWITCH ADMINISTRABLE DE 24 und 3.00 2870.56 8611.68 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PUERTOS GB
EQUIPO DE und 1.00 892.71 892.71
ADMINISTRACION/GRABACION DE
VIDEO IP (NVR)
MULTIPLEXOR DE VIDEO und 1.00 2118.64 2118.64 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAMARA FIJA IP PARA EXTERIOR PTZ und 7.00 299.20 2094.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GABINETE DE PISO 42 RU CON und 1.00 5508.47 5508.47 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BANDERA METALICA, INCLUYE KITS
DE 4 VENTILADORES
CONSOLA RACK KVM 8CPU und 1.00 3692.15 3692.15 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SERVIDOR DE APLICACIONES Y und 1.00 13220.34 13220.34 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DOMINIO DE RED
SERVIDOR FIREWALL - PROXY - TMG und 1.00 10593.22 10593.22 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FOREFRONT
EQUIPO DE AIRE ACONDICIONADO und 1.00 6355.93 6355.93 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CON SPLITER DE PARED (24600)
INC/ACCES.
PANEL SOLAR FOTOVOLTAICO und 24.00 950.43 22810.32 2,281.03 10.00% 4,562.06 20.00% 2,281.03 10.00% 3,421.55 15.00% 2,965.34 13.00% 2,737.24 12.00% 1,824.83
250Wp, 12V
CONTROLADOR DE CARGA DE 5KW, und 2.00 2000.00 4000.00 400.00 10.00% 800.00 20.00% 400.00 10.00% 600.00 15.00% 520.00 13.00% 480.00 12.00% 320.00
48V
INVERSOR SENOIDAL DE ONDA PURA und 1.00 11100.00 11100.00 1,110.00 10.00% 2,220.00 20.00% 1,110.00 10.00% 1,665.00 15.00% 1,443.00 13.00% 1,332.00 12.00% 888.00
CC-CA 12000W 48VDC/220VAC
BATERIA LIBRE DE MANTENIMIENTO und 32.00 1680.00 53760.00 5,376.00 10.00% 10,752.00 20.00% 5,376.00 10.00% 8,064.00 15.00% 6,988.80 13.00% 6,451.20 12.00% 4,300.80
DE ELECTROLITO GELIFICADO 12V,
200Ah
TERMINAL TIPO ESPADA PARA CABLE und 24.00 1.77 42.48 4.25 10.00% 8.50 20.00% 4.25 10.00% 6.37 15.00% 5.52 13.00% 5.10 12.00% 3.40
12AWG
TERMINAL TIPO OJO PARA CABLE und 20.00 1.77 35.40 3.54 10.00% 7.08 20.00% 3.54 10.00% 5.31 15.00% 4.60 13.00% 4.25 12.00% 2.83
12AWG
GABINETE METALICO DE und 1.00 1475.00 1475.00 147.50 10.00% 295.00 20.00% 147.50 10.00% 221.25 15.00% 191.75 13.00% 177.00 12.00% 118.00
DISTRIBUCION
INTERRUPTOR TERMOMAGNETICO und 1.00 212.40 212.40 21.24 10.00% 42.48 20.00% 21.24 10.00% 31.86 15.00% 27.61 13.00% 25.49 12.00% 16.99
2x60A
SOPORTE METALICO PARA PANELES und 2.00 4000.00 8000.00 800.00 10.00% 1,600.00 20.00% 800.00 10.00% 1,200.00 15.00% 1,040.00 13.00% 960.00 12.00% 640.00
SOLARES
ACCESORIOS DE INSTALACION und 1.00 4000.00 4000.00 400.00 10.00% 800.00 20.00% 400.00 10.00% 600.00 15.00% 520.00 13.00% 480.00 12.00% 320.00
CABLES PARA CONEXION DEL PANEL
A BATERIA 2X10mm2 VULCANIZADO
ESTRUTURA METALICA PARA und 1.00 1500.00 1500.00 150.00 10.00% 300.00 20.00% 150.00 10.00% 225.00 15.00% 195.00 13.00% 180.00 12.00% 120.00
BATERIAS SOLARES DE 200Ah
CAJA DE EMPALME PARA und 6.00 26.36 158.16 15.82 10.00% 31.63 20.00% 15.82 10.00% 23.72 15.00% 20.56 13.00% 18.98 12.00% 12.65
DERIVACIÓN MONOPOLAR
CINTA AISLANTE 3M rll 4.00 4.13 16.52 1.65 9.99% 3.30 20.00% 1.65 10.00% 2.48 15.00% 2.15 13.00% 1.98 12.00% 1.32
CORREA PLASTICA DE AMARRE, und 100.00 0.35 35.00 3.50 10.00% 7.00 20.00% 3.50 10.00% 5.25 15.00% 4.55 13.00% 4.20 12.00% 2.80
COLOR NEGRO
INTERRUPTORES SIMPLES DE 15A DE und 22.00 4.13 90.86 9.09 10.00% 18.17 20.00% 9.09 10.00% 13.63 15.00% 11.81 13.00% 10.90 12.00% 7.27
220 V
SOCKET AEREO E-27 und 27.00 2.83 76.41 7.64 10.00% 15.28 20.00% 7.64 10.00% 11.46 15.00% 9.93 13.00% 9.17 12.00% 6.11
TOMACORRIENTE DOBLE DE 15 A, 220 und 29.00 5.31 153.99 15.40 10.00% 30.80 20.00% 15.40 10.00% 23.10 15.00% 20.02 13.00% 18.48 12.00% 12.32
V CON TOMA A TIERRA
TUBO DE PVC - SAP DE 25 MM (1") und 74.00 6.25 462.50 46.25 10.00% 92.50 20.00% 46.25 10.00% 69.38 15.00% 60.13 13.00% 55.50 12.00% 37.00
X3M
TUBO DE PVC - SAP DE 20 MM (3/4) und 130.00 5.31 690.30 69.03 10.00% 138.06 20.00% 69.03 10.00% 103.55 15.00% 89.74 13.00% 82.84 12.00% 55.22
X3M
CURVAS DE PVC - SAP DE 20 MM und 60.00 2.01 120.60 12.06 10.00% 24.12 20.00% 12.06 10.00% 18.09 15.00% 15.68 13.00% 14.47 12.00% 9.65
(3/4")
CURVAS DE PVC - SAP DE 25 MM (1") und 40.00 2.12 84.80 8.48 10.00% 16.96 20.00% 8.48 10.00% 12.72 15.00% 11.02 13.00% 10.18 12.00% 6.78
CAJA RECTANGULAR DE FoGo und 49.00 5.31 260.19 26.02 10.00% 52.04 20.00% 26.02 10.00% 39.03 15.00% 33.82 13.00% 31.22 12.00% 20.82
CAJA OCTOGONAL DE FoGo und 27.00 5.31 143.37 14.34 10.00% 28.67 20.00% 14.34 10.00% 21.51 15.00% 18.64 13.00% 17.20 12.00% 11.47
LÁMPARA TIPO LED DE 15 W und 27.00 20.06 541.62 54.16 10.00% 108.32 20.00% 54.16 10.00% 81.24 15.00% 70.41 13.00% 64.99 12.00% 43.33
LUMINARIA PARA ALUMBRADO EQ 12.00 531.00 6372.00 637.20 10.00% 1,274.40 20.00% 637.20 10.00% 955.80 15.00% 828.36 13.00% 764.64 12.00% 509.76
PÚBLICO CON LÁMPARA DE 20 W
TIPO LED
ABRAZADERA SIMPLE DE A°G° DE und 24.00 14.63 351.12 35.11 10.00% 70.22 20.00% 35.11 10.00% 52.67 15.00% 45.65 13.00% 42.13 12.00% 28.09
50.8 X 4.7 X 140 MMØ PARA
PASTORAL CON PERNOS Y TUERCAS
DE FIJACIÓN
PASTORAL DE 1000/850/38.1 MM und 12.00 47.20 566.40 56.64 10.00% 113.28 20.00% 56.64 10.00% 84.96 15.00% 73.63 13.00% 67.97 12.00% 45.31

COMPONENTE 4

INTERRUPTOR TERMOMAGNÉTICO und 1.00 250.00 250.00 25.00 10.00% 50.00 20.00% 25.00 10.00% 37.50 15.00% 32.50 13.00% 30.00 12.00% 20.00
CAJA MOLDEADA DE 2X40 A, 220 V, 10
KA, CURVA TIPO C
TIPO DIN DE 2X32 A, 220 V, 10 KA,
CURVA TIPO C
CURVA TIPO C
CURVA TIPO C
INTERRUPTOR DIFERENCIAL TIPO und 3.00 112.10 336.30 33.63 10.00% 67.26 20.00% 33.63 10.00% 50.45 15.00% 43.72 13.00% 40.36 12.00% 26.90
DIN DE 2X30A, 30 MMA, 220V
TABLERO DE DISTRIBUCION TIPO und 4.00 448.40 1793.60 179.36 10.00% 358.72 20.00% 179.36 10.00% 269.04 15.00% 233.17 13.00% 215.23 12.00% 143.49
ADOSADO, MONOFASICO DE 12
POLOS, 220V, 60Hz
POSTE DE CAC DE 8/200/120/240 und 10.00 531.00 5310.00 531.00 10.00% 1,062.00 20.00% 531.00 10.00% 796.50 15.00% 690.30 13.00% 637.20 12.00% 424.80
CABLE LSOH DE 1x2.5mm2 m 480.00 4.13 1982.40 198.24 10.00% 396.48 20.00% 198.24 10.00% 297.36 15.00% 257.71 13.00% 237.89 12.00% 158.59
CABLE LSOH DE 1x4mm2 m 400.00 4.72 1888.00 188.80 10.00% 377.60 20.00% 188.80 10.00% 283.20 15.00% 245.44 13.00% 226.56 12.00% 151.04
CABLE LSOH - 80 DE 1x6 mm2 m 30.00 6.14 184.20 18.42 10.00% 36.84 20.00% 18.42 10.00% 27.63 15.00% 23.95 13.00% 22.10 12.00% 14.74
CABLE LSOH - 80 DE 1x10 mm2 m 20.00 7.67 153.40 15.34 10.00% 30.68 20.00% 15.34 10.00% 23.01 15.00% 19.94 13.00% 18.41 12.00% 12.27
CABLE NYY DE 1X35 mm2 m 20.00 14.40 288.00 28.80 10.00% 57.60 20.00% 28.80 10.00% 43.20 15.00% 37.44 13.00% 34.56 12.00% 23.04
CABLE NYY DE 1X4 mm2 m 770.00 9.79 7538.30 753.83 10.00% 1,507.66 20.00% 753.83 10.00% 1,130.75 15.00% 979.98 13.00% 904.60 12.00% 603.06
CABLE NLT 2X4 mm2 m 100.00 6.84 684.00 68.40 10.00% 136.80 20.00% 68.40 10.00% 102.60 15.00% 88.92 13.00% 82.08 12.00% 54.72
CONDUCTOR DE COBRE m 300.00 3.58 1074.00 107.40 10.00% 214.80 20.00% 107.40 10.00% 161.10 15.00% 139.62 13.00% 128.88 12.00% 85.92
CONCENTRICO, 2x4 mm2, CON
AISLAMIENTO Y CUBIERTA PVC
CONDUCTOR DE COBRE RECOCIDO, m 50.00 5.09 254.50 25.45 10.00% 50.90 20.00% 25.45 10.00% 38.18 15.00% 33.09 13.00% 30.54 12.00% 20.36
CABLEADO, DESNUDO DE 16 mm2
CABLE LSOH-80 DE 1X16 mm2 m 20.00 10.86 217.20 21.72 10.00% 43.44 20.00% 21.72 10.00% 32.58 15.00% 28.24 13.00% 26.06 12.00% 17.38
PLANTA ALIGUSTRE und 67.00 45.00 3015.00 301.50 10.00% 603.00 20.00% 301.50 10.00% 452.25 15.00% 391.95 13.00% 361.80 12.00% 241.20
ROPA DE TRABAJO CON CINTA und 72.00 70.00 5040.00 504.00 10.00% 1,008.00 20.00% 504.00 10.00% 756.00 15.00% 655.20 13.00% 604.80 12.00% 403.20
REFLECTIVA DE 2" TIPO H
TAPONES DE OIDO PAR 36.00 5.00 180.00 18.00 10.00% 36.00 20.00% 18.00 10.00% 27.00 15.00% 23.40 13.00% 21.60 12.00% 14.40
MASCARILLA ANTIPOLVO und 72.00 1.00 72.00 7.20 10.00% 14.40 20.00% 7.20 10.00% 10.80 15.00% 9.36 13.00% 8.64 12.00% 5.76
SOLDADURA CELLOCORD 1/8" kg 124.18 15.00 1862.70 186.27 10.00% 372.54 20.00% 186.27 10.00% 279.41 15.00% 242.15 13.00% 223.52 12.00% 149.02
SOLDADURA SUPERCITO E 7018 kg 12.00 16.00 192.00 19.20 10.00% 38.40 20.00% 19.20 10.00% 28.80 15.00% 24.96 13.00% 23.04 12.00% 15.36
PEGAMENTO PVC gln 7.82 85.00 664.70 66.47 10.00% 132.94 20.00% 66.47 10.00% 99.71 15.00% 86.41 13.00% 79.76 12.00% 53.18
SELLADOR DE UNIONES ROSCADAS gln 0.31 63.56 19.70 1.97 10.00% 3.94 20.00% 1.97 10.00% 2.96 15.00% 2.56 13.00% 2.36 12.00% 1.58
ADITIVO IMPERMEABILIZANTE gal 0.21 118.00 24.78 2.48 10.01% 4.96 20.00% 2.48 10.00% 3.72 15.00% 3.22 13.00% 2.97 12.00% 1.98
SILICONA u 1.50 12.30 18.45 1.85 10.03% 3.69 20.00% 1.85 10.00% 2.77 15.00% 2.40 13.00% 2.21 12.00% 1.48
PEGAMENTO PARA PVC gal 18.54 67.79 1256.83 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MATERIAL ELASTOMETRICO mang 7.20 18.00 129.60
a 12.96 10.00% 25.92 20.00% 12.96 10.00% 19.44 15.00% 16.85 13.00% 15.55 12.00% 10.37
(SIKAFLEX)
CAJA DE CONCRERO CON BASE pza 1.00 80.00 80.00 8.00 10.00% 16.00 20.00% 8.00 10.00% 12.00 15.00% 10.40 13.00% 9.60 12.00% 6.40
PARA AGUA
CAJA CUADRADA DE PVC DE und 20.00 6.78 135.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
150MMX150MMX70MM
HORMIGON m3 135.74 35.66 4840.49 484.05 10.00% 968.10 20.00% 484.05 10.00% 726.07 15.00% 629.26 13.00% 580.86 12.00% 387.24
COLA SINTETICA gln 6.33 60.00 379.80 37.98 10.00% 75.96 20.00% 37.98 10.00% 56.97 15.00% 49.37 13.00% 45.58 12.00% 30.38
LIJA PARA MADERA und 119.22 2.50 298.05 29.81 10.00% 59.61 20.00% 29.81 10.00% 44.71 15.00% 38.75 13.00% 35.77 12.00% 23.84
SOGA und 1.00 70.00 70.00 7.00 10.00% 14.00 20.00% 7.00 10.00% 10.50 15.00% 9.10 13.00% 8.40 12.00% 5.60
LIJA DE FIERRO und 129.80 2.50 324.50 32.45 10.00% 64.90 20.00% 32.45 10.00% 48.68 15.00% 42.19 13.00% 38.94 12.00% 25.96
DISCO DE CORTE DE 4 1/2" x 1/16" und 40.00 5.00 200.00 20.00 10.00% 40.00 20.00% 20.00 10.00% 30.00 15.00% 26.00 13.00% 24.00 12.00% 16.00
DISCO DE DESBASTE DE 4 1/2" und 28.00 6.00 168.00 16.80 10.00% 33.60 20.00% 16.80 10.00% 25.20 15.00% 21.84 13.00% 20.16 12.00% 13.44
AGUA m3 157.52 10.16 1600.40 160.04 10.00% 320.08 20.00% 160.04 10.00% 240.06 15.00% 208.05 13.00% 192.05 12.00% 128.03
AGUA PARA OBRA m3 64.50 10.16 655.32 65.53 10.00% 131.06 20.00% 65.53 10.00% 98.30 15.00% 85.19 13.00% 78.64 12.00% 52.43
ELABORACION, IMPL. Y ADMINIST. est 1.00 2800.00 2800.00 280.00 10.00% 560.00 20.00% 280.00 10.00% 420.00 15.00% 364.00 13.00% 336.00 12.00% 224.00
DEL PLAN SE SEGURIDAD Y SALUD
AGUA m3 4.43 5.00 22.15 2.22 10.02% 4.43 20.00% 2.22 10.00% 3.32 15.00% 2.88 13.00% 2.66 12.00% 1.77
HIPOCLORITO DE CALCIO AL 70% kg 1.13 2.54 2.87 0.29 10.10% 0.57 20.00% 0.29 10.00% 0.43 15.00% 0.37 13.00% 0.34 12.00% 0.23
SELLO DE AGUA CON PLANCHA DE u 7.00 100.00 700.00 70.00 10.00% 140.00 20.00% 70.00 10.00% 105.00 15.00% 91.00 13.00% 84.00 12.00% 56.00
FIERRO
DISPENSADOR DE JABON LIQUIDO und 8.00 10.00 80.00 8.00 10.00% 16.00 20.00% 8.00 10.00% 12.00 15.00% 10.40 13.00% 9.60 12.00% 6.40
IMPLEMENTOS DE SEGURIDAD %MO
TRANSPORTE DE MATERIALES GLB 0.07 141826.66 9927.87 992.79 10.00% 1,985.57 20.00% 992.79 10.00% 1,489.18 15.00% 1,290.62 13.00% 1,191.34 12.00% 794.23
BIODIGESTOR CAP 1300 LTS (INC u 1.00 1600.00 1600.00 160.00 10.00% 320.00 20.00% 160.00 10.00% 240.00 15.00% 208.00 13.00% 192.00 12.00% 128.00
SANITARIO ACCESORIOS
INSTALACION)
TAPA METALICA u 1.00 70.00 70.00 7.00 10.00% 14.00 20.00% 7.00 10.00% 10.50 15.00% 9.10 13.00% 8.40 12.00% 5.60
MADERA TORNILLO p2 9980.60 5.51 54993.11 5,499.31 10.00% 10,998.62 20.00% 5,499.31 10.00% 8,248.97 15.00% 7,149.10 13.00% 6,599.17 12.00% 4,399.45
REGLA DE MADERA p2 376.45 5.51 2074.24 207.42 10.00% 414.85 20.00% 207.42 10.00% 311.14 15.00% 269.65 13.00% 248.91 12.00% 165.94
MADERA CEDRO PARA CARPINTERIA p2 1273.22 9.75 12413.90 1,241.39 10.00% 2,482.78 20.00% 1,241.39 10.00% 1,862.08 15.00% 1,613.81 13.00% 1,489.67 12.00% 993.11
PRESERVANTE PARA MADERA gln 4.28 120.00 513.60 51.36 10.00% 102.72 20.00% 51.36 10.00% 77.04 15.00% 66.77 13.00% 61.63 12.00% 41.09
PRUEBA DE COMPACTACION und 9.00 160.00 1440.00 144.00 10.00% 288.00 20.00% 144.00 10.00% 216.00 15.00% 187.20 13.00% 172.80 12.00% 115.20
(PROCTOR MODIFICADO)
PRUEBA DE DISEÑO DE MEZCLAS und 25.00 350.00 8750.00 875.00 10.00% 1,750.00 20.00% 875.00 10.00% 1,312.50 15.00% 1,137.50 13.00% 1,050.00 12.00% 700.00
PRUEBA DE DENSIDAD DE CAMPO und 37.00 50.00 1850.00 185.00 10.00% 370.00 20.00% 185.00 10.00% 277.50 15.00% 240.50 13.00% 222.00 12.00% 148.00
PRUEBA DE ROTURA DE BRIQUETAS und 95.00 15.00 1425.00 142.50 10.00% 285.00 20.00% 142.50 10.00% 213.75 15.00% 185.25 13.00% 171.00 12.00% 114.00
TRIPLAY DE 4'x8'x 4 mm pln 36.02 32.00 1152.64 115.26 10.00% 230.53 20.00% 115.26 10.00% 172.90 15.00% 149.84 13.00% 138.32 12.00% 92.21
RODOPLAST m 56.37 6.00 338.22 33.82 10.00% 67.64 20.00% 33.82 10.00% 50.73 15.00% 43.97 13.00% 40.59 12.00% 27.06
TAPA CON MARCO FIERRO FUNDIDO pza 2.00 90.00 180.00 18.00 10.00% 36.00 20.00% 18.00 10.00% 27.00 15.00% 23.40 13.00% 21.60 12.00% 14.40
PARA CISTERNA
TEE PVC SAL 4" und 4.44 3.00 13.32 1.33 9.98% 2.66 20.00% 1.33 10.00% 2.00 15.00% 1.73 13.00% 1.60 12.00% 1.07
TEE PVC SAL 2" und 11.99 1.27 15.23 1.52 9.98% 3.05 20.00% 1.52 10.00% 2.28 15.00% 1.98 13.00% 1.83 12.00% 1.22
THINER CORRIENTE gln 0.81 20.00 16.20 1.62 10.00% 3.24 20.00% 1.62 10.00% 2.43 15.00% 2.11 13.00% 1.94 12.00% 1.30
DISOLVENTE XILOL gln 1.57 45.00 70.65 7.07 10.01% 14.13 20.00% 7.07 10.00% 10.60 15.00% 9.18 13.00% 8.48 12.00% 5.65
PINTURA LATEX gln 60.83 38.00 2311.54 231.15 10.00% 462.31 20.00% 231.15 10.00% 346.73 15.00% 300.50 13.00% 277.38 12.00% 184.92
PINTURA ESMALTE SINTETICO gln 52.64 40.00 2105.60 210.56 10.00% 421.12 20.00% 210.56 10.00% 315.84 15.00% 273.73 13.00% 252.67 12.00% 168.45
PINTURA ANTICORROSIVA gln 26.20 60.00 1572.00 157.20 10.00% 314.40 20.00% 157.20 10.00% 235.80 15.00% 204.36 13.00% 188.64 12.00% 125.76
PINTURA PARA TRAFICO gln 2.77 85.00 235.45 23.55 10.00% 47.09 20.00% 23.55 10.00% 35.32 15.00% 30.61 13.00% 28.25 12.00% 18.84
BARNIZ MATE gln 17.46 50.00 873.00 87.30 10.00% 174.60 20.00% 87.30 10.00% 130.95 15.00% 113.49 13.00% 104.76 12.00% 69.84
IMPRIMANTE gln 190.48 25.00 4762.00 476.20 10.00% 952.40 20.00% 476.20 10.00% 714.30 15.00% 619.06 13.00% 571.44 12.00% 380.96
IMPRIMANTE PROTECTOR PARA gln 7.99 35.00 279.65 27.97 10.00% 55.93 20.00% 27.97 10.00% 41.95 15.00% 36.35 13.00% 33.56 12.00% 22.37
ENCOFRADO

COMPONENTE 4

CALAMINA DE 0.80 x 1.80 m pln 39.00 25.00 975.00 97.50 10.00% 195.00 20.00% 97.50 10.00% 146.25 15.00% 126.75 13.00% 117.00 12.00% 78.00
CALAMINON CU6 0.5MM PRE-PINTADO m2 198.85 30.00 5965.50 596.55 10.00% 1,193.10 20.00% 596.55 10.00% 894.83 15.00% 775.52 13.00% 715.86 12.00% 477.24
INC ACCESORIOS
TEE DE FIERRO GALVANIZADO DE u 2.00 3.00 6.00 0.60 10.00% 1.20 20.00% 0.60 10.00% 0.90 15.00% 0.78 13.00% 0.72 12.00% 0.48
1/4"
TEE DE FIERRO GALVANIZADO DE 2" u 1.00 3.00 3.00 0.30 10.00% 0.60 20.00% 0.30 10.00% 0.45 15.00% 0.39 13.00% 0.36 12.00% 0.24
TEE DE FIERRO GALVANIZADO DE 3" u 2.00 3.00 6.00 0.60 10.00% 1.20 20.00% 0.60 10.00% 0.90 15.00% 0.78 13.00% 0.72 12.00% 0.48
UNION SIMPLE DE FIERRO u 2.20 5.00 11.00 1.10 10.00% 2.20 20.00% 1.10 10.00% 1.65 15.00% 1.43 13.00% 1.32 12.00% 0.88
GALVANIZADO DE 1 1/4"
GALVANIZADO DE 2."
GALVANIZADO DE 3."
GALVANIZADO DE 4."
UNION UNIVERSAL DE FIERRO u 10.00 8.00 80.00 8.00 10.00% 16.00 20.00% 8.00 10.00% 12.00 15.00% 10.40 13.00% 9.60 12.00% 6.40
GALVANIZADO DE 2"
GALVANIZADO DE 3"
ABRAZADERA DE FIERRO pza 36.00 6.36 228.96 22.90 10.00% 45.79 20.00% 22.90 10.00% 34.34 15.00% 29.76 13.00% 27.48 12.00% 18.32
GALVANIZADO CON DOS OREJAS 3"
TUBERIA DE FIERRO GALVANIZADO 1 m 16.16 13.00 210.08 21.01 10.00% 42.02 20.00% 21.01 10.00% 31.51 15.00% 27.31 13.00% 25.21 12.00% 16.81
1/4"
TUBERIA DE FIERRO GALVANIZADO 1 m 5.93 13.00 77.09 7.71 10.00% 15.42 20.00% 7.71 10.00% 11.56 15.00% 10.02 13.00% 9.25 12.00% 6.17
1/2"
TUBERIA DE FIERRO GALVANIZADO m 26.64 13.00 346.32 34.63 10.00% 69.26 20.00% 34.63 10.00% 51.95 15.00% 45.02 13.00% 41.56 12.00% 27.71
2."
3."
4."
TECKNOPORT E=1" m2 1.44 30.00 43.20 4.32 10.00% 8.64 20.00% 4.32 10.00% 6.48 15.00% 5.62 13.00% 5.18 12.00% 3.46
CODO 90º DE FºGº 1 1/4" u 7.00 3.60 25.20 2.52 10.00% 5.04 20.00% 2.52 10.00% 3.78 15.00% 3.28 13.00% 3.02 12.00% 2.02
CODO 90º DE FºGº 1 1/2" u 5.00 3.60 18.00 1.80 10.00% 3.60 20.00% 1.80 10.00% 2.70 15.00% 2.34 13.00% 2.16 12.00% 1.44
CODO 90º DE FºGº 2" u 5.00 3.60 18.00 1.80 10.00% 3.60 20.00% 1.80 10.00% 2.70 15.00% 2.34 13.00% 2.16 12.00% 1.44
CODO 90º DE FºGº 3" u 3.00 3.60 10.80 1.08 10.00% 2.16 20.00% 1.08 10.00% 1.62 15.00% 1.40 13.00% 1.30 12.00% 0.86
TUBERIA PVC SAP 4" m 107.47 15.68 1685.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
REDUCCION PVC SAP PARA AGUA u 1.00 16.00 16.00 1.60 10.00% 3.20 20.00% 1.60 10.00% 2.40 15.00% 2.08 13.00% 1.92 12.00% 1.28
CON ROSCA 1" A 3/4"
CON ROSCA 1" A 1/2"
CON ROSCA 1 1/2" A 1"
CON ROSCA 2" A 1"
TUBO PVC SEL (E/C) 3/4" X 3.00 M. pza 43.97 6.00 263.82 26.38 10.00% 52.76 20.00% 26.38 10.00% 39.57 15.00% 34.30 13.00% 31.66 12.00% 21.11
CON ROSCA 1 1/2" A 3/4"
TUBO DE FIERRO NEGRO 100x100mm TUB 3.19 290.00 925.10 92.51 10.00% 185.02 20.00% 92.51 10.00% 138.77 15.00% 120.26 13.00% 111.01 12.00% 74.01
x 6.00m e=4.00mm
TUBO DE FIERRO NEGRO 75x75mm x TUB 14.24 190.00 2705.60 270.56 10.00% 541.12 20.00% 270.56 10.00% 405.84 15.00% 351.73 13.00% 324.67 12.00% 216.45
6.00m e=2.50mm
TUBO DE FIERRO NEGRO 2" x 3" x 4.76 mm 32.80 492.00 49.20 10.00% 98.40 20.00% 49.20 10.00% 73.80 15.00% 63.96 13.00% 59.04 12.00% 39.36
m 15.00
TUBO DE FIERRO NEGRO LAC 6" m 16.20 55.00 891.00 89.10 10.00% 178.20 20.00% 89.10 10.00% 133.65 15.00% 115.83 13.00% 106.92 12.00% 71.28
e=1/4"
CON ROSCA 3/4" A 1/2"
CON ROSCA 2" A 3/4"
CON ROSCA 2" A 1 1/2"
UNION PVC SAP PARA AGUA CON u 4.00 2.97 11.88 1.19 10.02% 2.38 20.00% 1.19 10.00% 1.78 15.00% 1.54 13.00% 1.43 12.00% 0.95
ROSCA DE 3/4"
ROSCA DE 1"
ROSCA DE 1 1/2"
ROSCA DE 2"
ROSCA DE 1/2"
ROSCA DE 3/4."
ROSCA DE 2."
ROSCA DE 3/4."
ROSCA DE 1 1/2."
CODO DE 90°C/R PVC SAP P/AGUA DE und 56.91 3.39 192.92 19.29 10.00% 38.58 20.00% 19.29 10.00% 28.94 15.00% 25.08 13.00% 23.15 12.00% 15.43
3/4"
CODO PVC SAP PARA AGUA CON u 36.02 2.12 76.36 7.64 10.00% 15.27 20.00% 7.64 10.00% 11.45 15.00% 9.93 13.00% 9.16 12.00% 6.11
ROSCA DE 1/2" X 90°
CODO PVC SAP PARA AGUA CON u 3.00 5.00 15.00 1.50 10.00% 3.00 20.00% 1.50 10.00% 2.25 15.00% 1.95 13.00% 1.80 12.00% 1.20
ROSCA DE 1" X 90°
TEE PVC SAP 3/4" C/R P/AGUA und 18.01 3.39 61.05 6.11 10.01% 12.21 20.00% 6.11 10.00% 9.16 15.00% 7.94 13.00% 7.33 12.00% 4.88
TEE PVC SAP PARA AGUA CON u 3.00 6.10 18.30 1.83 10.00% 3.66 20.00% 1.83 10.00% 2.75 15.00% 2.38 13.00% 2.20 12.00% 1.46
ROSCA DE 1"
ROSCA DE 1 1/2"
ROSCA DE 2"

COMPONENTE 4

CODO PVC SAL 4"x90 und 5.99 4.50 26.96 2.70 10.02% 5.39 20.00% 2.70 10.00% 4.04 15.00% 3.50 13.00% 3.23 12.00% 2.16
UNION SIMPLE PVC SAP CLASE 10 und 14.04 2.00 28.08 2.81 10.01% 5.62 20.00% 2.81 10.00% 4.21 15.00% 3.65 13.00% 3.37 12.00% 2.25
1/2" C/R
UNION SIMPLE PVC SAP CLASE 10 und 1.36 2.00 2.72 0.27 9.93% 0.54 20.00% 0.27 10.00% 0.41 15.00% 0.35 13.00% 0.33 12.00% 0.22
3/4" C/R
UNION UNIVERSAL PVC SAP PARA und 14.07 3.39 47.70 4.77 10.00% 9.54 20.00% 4.77 10.00% 7.15 15.00% 6.20 13.00% 5.72 12.00% 3.82
AGUA CON ROSCA 3/4"
AGUA CON ROSCA 1."
AGUA CON ROSCA 2."
AGUA CON ROSCA 1 1/4"
AGUA CON ROSCA 2"
AGUA CON ROSCA 3"
NIPLE PVC SAP PARA AGUA CON pza 4.00 1.69 6.76 0.68 10.06% 1.35 20.00% 0.68 10.00% 1.01 15.00% 0.88 13.00% 0.81 12.00% 0.54
ROSCA 3/4" x 1."
ROSCA 1 3/4" x 2."
ROSCA 1 1/4"
ROSCA 1 1/2"
ROSCA 2"
ROSCA 3"
YEE PVC SAL 4" u 6.09 4.00 24.36 2.44 10.02% 4.87 20.00% 2.44 10.00% 3.65 15.00% 3.17 13.00% 2.92 12.00% 1.95
YEE PVC SAL 2" u 19.95 1.69 33.72 3.37 10.00% 6.74 20.00% 3.37 10.00% 5.06 15.00% 4.38 13.00% 4.05 12.00% 2.70
YEE PVC SAL CON REDUCCION 4" - 2" u 1.05 4.00 4.20 0.42 10.00% 0.84 20.00% 0.42 10.00% 0.63 15.00% 0.55 13.00% 0.50 12.00% 0.34
CODO PVC DE 4" X 90° und 10.75 4.24 45.58 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO PVC 1" X 90° und 26.34 1.52 40.04 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TUBERIA PVC C-10 PARA AGUA FRIA m 20.86 63.56 1325.86 132.59 10.00% 265.17 20.00% 132.59 10.00% 198.88 15.00% 172.36 13.00% 159.10 12.00% 106.07
2" ROSCADA
TUBERIA PVC C-10 PARA AGUA FRIA 1 m 8.80 48.31 425.13 42.51 10.00% 85.03 20.00% 42.51 10.00% 63.77 15.00% 55.27 13.00% 51.02 12.00% 34.01
1/2" ROSCADA
1" ROSCADA
3/4" ROSCADA
1/2" ROSCADA
1/2" ROSCADA
3/4" ROSCADA
TUBERIA PVC SAL 2" m 67.68 6.00 406.08 40.61 10.00% 81.22 20.00% 40.61 10.00% 60.91 15.00% 52.79 13.00% 48.73 12.00% 32.49
TUBERIA PVC SAL 3" m 18.00 7.00 126.00 12.60 10.00% 25.20 20.00% 12.60 10.00% 18.90 15.00% 16.38 13.00% 15.12 12.00% 10.08
TUBERIA PVC SAL 4" m 146.13 8.05 1176.35 117.63 10.00% 235.27 20.00% 117.63 10.00% 176.45 15.00% 152.93 13.00% 141.16 12.00% 94.11
TUBO REDONDO Ø 4" ACERO LAC und 6.92 180.00 1245.60 124.56 10.00% 249.12 20.00% 124.56 10.00% 186.84 15.00% 161.93 13.00% 149.47 12.00% 99.65
e=3.00mm
CODO PVC SAL 2" X 90° u 26.66 2.50 66.65 6.67 10.01% 13.33 20.00% 6.67 10.00% 10.00 15.00% 8.66 13.00% 8.00 12.00% 5.33
CODO PVC SAL 3" X 90° u 12.00 3.20 38.40 3.84 10.00% 7.68 20.00% 3.84 10.00% 5.76 15.00% 4.99 13.00% 4.61 12.00% 3.07
CODO PVC SAL 2" X 45° u 14.07 2.50 35.18 3.52 10.01% 7.04 20.00% 3.52 10.00% 5.28 15.00% 4.57 13.00% 4.22 12.00% 2.81
CODO PVC SAL 4" X 45° u 3.99 3.80 15.16 1.52 10.03% 3.03 20.00% 1.52 10.00% 2.27 15.00% 1.97 13.00% 1.82 12.00% 1.21
TEE PVC SAL 4" X 2" pza 6.93 4.00 27.72 2.77 9.99% 5.54 20.00% 2.77 10.00% 4.16 15.00% 3.60 13.00% 3.33 12.00% 2.22
REDUCCION PVC P/AGUA S/PRESION und 21.00 10.17 213.57 21.36 10.00% 42.71 20.00% 21.36 10.00% 32.04 15.00% 27.76 13.00% 25.63 12.00% 17.09
3/4" A 1/2"
SOMBRERO DE VENTILACION PVC u 3.20 2.54 8.13 0.81 9.97% 1.63 20.00% 0.81 10.00% 1.22 15.00% 1.06 13.00% 0.98 12.00% 0.65
SAL 2"
SOMBRERO DE VENTILACION PVC und 0.90 5.08 4.57 0.46 10.06% 0.91 20.00% 0.46 10.00% 0.69 15.00% 0.59 13.00% 0.55 12.00% 0.37
SAL 4"
TUBERIA PVC SEL 1" m 263.38 2.97 782.24 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
VALVULA CHECK DE BRONCE DE 1 u 3.00 25.00 75.00 7.50 10.00% 15.00 20.00% 7.50 10.00% 11.25 15.00% 9.75 13.00% 9.00 12.00% 6.00
1/4"
VALVULA CHECK DE BRONCE DE 1 u 1.00 25.00 25.00 2.50 10.00% 5.00 20.00% 2.50 10.00% 3.75 15.00% 3.25 13.00% 3.00 12.00% 2.00
1/2"
VALVULA DE PIE 2" u 3.00 25.00 75.00 7.50 10.00% 15.00 20.00% 7.50 10.00% 11.25 15.00% 9.75 13.00% 9.00 12.00% 6.00
REGISTRO ROSCADO DE BRONCE DE pza 6.93 6.78 46.99 4.70 10.00% 9.40 20.00% 4.70 10.00% 7.05 15.00% 6.11 13.00% 5.64 12.00% 3.76
2"
REGISTRO ROSCADO DE BRONCE DE pza 6.93 10.17 70.48 7.05 10.00% 14.10 20.00% 7.05 10.00% 10.57 15.00% 9.16 13.00% 8.46 12.00% 5.64
4"
VALVULA COMPUERTA ACERO u 6.93 29.66 205.54 20.55 10.00% 41.11 20.00% 20.55 10.00% 30.83 15.00% 26.72 13.00% 24.67 12.00% 16.44
INOXIDABLE 3/4"
VALVULA COMPUERTA BRONCE 1" u 2.00 29.66 59.32 5.93 10.00% 11.86 20.00% 5.93 10.00% 8.90 15.00% 7.71 13.00% 7.12 12.00% 4.75
VALVULA COMPUERTA BRONCE 1 1/4" u 3.00 29.66 88.98 8.90 10.00% 17.80 20.00% 8.90 10.00% 13.35 15.00% 11.57 13.00% 10.68 12.00% 7.12
VALVULA COMPUERTA BRONCE 1 1/2" u 1.00 29.66 29.66 2.97 10.01% 5.93 20.00% 2.97 10.00% 4.45 15.00% 3.86 13.00% 3.56 12.00% 2.37
VIDRIO SIMPLE p2 39.00 3.38 131.82 13.18 10.00% 26.36 20.00% 13.18 10.00% 19.77 15.00% 17.14 13.00% 15.82 12.00% 10.55
SISTEMA DE ILUMINACION - und 1.00 600.00 600.00 60.00 10.00% 120.00 20.00% 60.00 10.00% 90.00 15.00% 78.00 13.00% 72.00 12.00% 48.00
SEGURIDAD
ROLLIZO DE EUCALIPTO 3M X 2" und 107.80 20.00 2156.00 215.60 10.00% 431.20 20.00% 215.60 10.00% 323.40 15.00% 280.28 13.00% 258.72 12.00% 172.48
APROX
VIDRIO SEMIDOBLE p2 540.52 7.50 4053.89 405.39 10.00% 810.78 20.00% 405.39 10.00% 608.08 15.00% 527.01 13.00% 486.47 12.00% 324.31
ESPEJO BICELADO m2 0.90 5.18 4.64 0.46 9.91% 0.93 20.00% 0.46 10.00% 0.70 15.00% 0.60 13.00% 0.56 12.00% 0.37
SILICONA und 25.83 17.00 439.09 43.91 10.00% 87.82 20.00% 43.91 10.00% 65.86 15.00% 57.08 13.00% 52.69 12.00% 35.13
RODILLO P/PINTURA 3" und 0.23 11.00 2.56 0.26 10.14% 0.51 20.00% 0.26 10.00% 0.38 15.00% 0.33 13.00% 0.31 12.00% 0.21
MATERIAL E INSUMOS DE GLB 12.00 25.00 300.00 30.00 10.00% 60.00 20.00% 30.00 10.00% 45.00 15.00% 39.00 13.00% 36.00 12.00% 24.00
CAPACITACION
ELECTRODO DE COBRE DE 16mm Ø x und 2.00 212.40 424.80 42.48 10.00% 84.96 20.00% 42.48 10.00% 63.72 15.00% 55.22 13.00% 50.98 12.00% 33.98
2.40 M
CONECTOR ANDERSON DE BRONCE und 2.00 7.50 15.00 1.50 10.00% 3.00 20.00% 1.50 10.00% 2.25 15.00% 1.95 13.00% 1.80 12.00% 1.20

COMPONENTE 4

PARA ELECTRODO DE 16 mm
PARARRAYO TETRAPUNTAL und 1.00 277.30 277.30 27.73 10.00% 55.46 20.00% 27.73 10.00% 41.60 15.00% 36.05 13.00% 33.28 12.00% 22.18
FLANKLIN
MASTIL DE F°G° EN L DE 2.5m x 1m und 1.00 88.50 88.50 8.85 10.00% 17.70 20.00% 8.85 10.00% 13.28 15.00% 11.51 13.00% 10.62 12.00% 7.08
CON ABRAZADERA EN UN EXTREMO
(DE TUBO Ø 1" x 2.5m e=3mm
AISLADOR DE PORCELANA und 1.00 53.10 53.10 5.31 10.00% 10.62 20.00% 5.31 10.00% 7.97 15.00% 6.90 13.00% 6.37 12.00% 4.25
C/SOPORTE DE TUBO F°G° DE 3/4" Ø
3/4" x 20cm c/ABRAZAD. PARTIDA 1"
AISLADOR DE PORCELANA und 1.00 53.10 53.10 5.31 10.00% 10.62 20.00% 5.31 10.00% 7.97 15.00% 6.90 13.00% 6.37 12.00% 4.25
3/4" x 20cm c/ABRAZAD. PARTIDA 2
1/2"
TUBO PVC SAP DE 3/4" DIAM. INT. und 2.00 14.16 28.32 2.83 9.99% 5.66 20.00% 2.83 10.00% 4.25 15.00% 3.68 13.00% 3.40 12.00% 2.27
e=3mm L=3m
CEMENTO CONDUCTIVO DE 25 KG und 6.00 129.80 778.80 77.88 10.00% 155.76 20.00% 77.88 10.00% 116.82 15.00% 101.24 13.00% 93.46 12.00% 62.30
CAJA DE REGISTRO DE CONCRETO und 2.00 47.20 94.40 9.44 10.00% 18.88 20.00% 9.44 10.00% 14.16 15.00% 12.27 13.00% 11.33 12.00% 7.55
0.40x0.40x0.30
TIERRA NEGRA CERNIDA m3 6.00 82.60 495.60 49.56 10.00% 99.12 20.00% 49.56 10.00% 74.34 15.00% 64.43 13.00% 59.47 12.00% 39.65
LADRILLO P/TECHO DE 15X30X30 CM und 1708.35 3.00 5125.05 512.51 10.00% 1,025.01 20.00% 512.51 10.00% 768.76 15.00% 666.26 13.00% 615.01 12.00% 410.00
8 HCOS.
LADRILLO K K TIPO IV 9X14X24 CM und 22182.42 1.20 26618.90 2,661.89 10.00% 5,323.78 20.00% 2,661.89 10.00% 3,992.84 15.00% 3,460.46 13.00% 3,194.27 12.00% 2,129.51
LACA gln 8.55 50.00 427.59 42.76 10.00% 85.52 20.00% 42.76 10.00% 64.14 15.00% 55.59 13.00% 51.31 12.00% 34.21
LADRILLO PASTELERO P/TECHO m2 275.87 9.00 2482.80 248.28 10.00% 496.56 20.00% 248.28 10.00% 372.42 15.00% 322.76 13.00% 297.94 12.00% 198.62
ANGULO 3/4"X3/4"X1/8"X6m pza 165.39 45.00 7442.65 744.26 10.00% 1,488.53 20.00% 744.26 10.00% 1,116.40 15.00% 967.54 13.00% 893.12 12.00% 595.41
ANGULO 1"X1"X1/8"X6m pza 146.92 55.00 8080.59 808.06 10.00% 1,616.12 20.00% 808.06 10.00% 1,212.09 15.00% 1,050.48 13.00% 969.67 12.00% 646.45
TEE 3/4"X3/4"X1/8"X6m pza 140.26 50.00 7013.06 701.31 10.00% 1,402.61 20.00% 701.31 10.00% 1,051.96 15.00% 911.70 13.00% 841.57 12.00% 561.04
TEE 1"X1"X1/8"X6m pza 8.16 60.00 489.73 48.97 10.00% 97.95 20.00% 48.97 10.00% 73.46 15.00% 63.67 13.00% 58.77 12.00% 39.18
PLANCHA DE ACERO 1.6 mm X pza 17.14 280.00 4799.40 479.94 10.00% 959.88 20.00% 479.94 10.00% 719.91 15.00% 623.92 13.00% 575.93 12.00% 383.95
1.22mX2.40 m
MALLA DE ACERO m2 434.21 35.00 15197.23 1,519.72 10.00% 3,039.45 20.00% 1,519.72 10.00% 2,279.58 15.00% 1,975.64 13.00% 1,823.67 12.00% 1,215.78
ANGULO 2"X2"X1/8"X6m pza 42.21 90.00 3798.87 379.89 10.00% 759.77 20.00% 379.89 10.00% 569.83 15.00% 493.85 13.00% 455.86 12.00% 303.91
ANGULO FIERRO 1 1/2" x 1 1/2" x 3/16" m 247.40 9.50 2350.30 235.03 10.00% 470.06 20.00% 235.03 10.00% 352.55 15.00% 305.54 13.00% 282.04 12.00% 188.02
PLANCHA DE ACERO LAC 1/4" x 1.22m pza 0.38 550.00 206.58 20.66 10.00% 41.32 20.00% 20.66 10.00% 30.99 15.00% 26.86 13.00% 24.79 12.00% 16.53
x 2.40 m
PLANCHA DE ACERO LAC 3/8" x 2" x 4" pza 0.51 45.00 22.76 2.28 10.02% 4.55 20.00% 2.28 10.00% 3.41 15.00% 2.96 13.00% 2.73 12.00% 1.82
P/TEMPLADORES
PEGAMENTO PARA CERAMICO BOL 84.28 15.00 1264.17 126.42 10.00% 252.83 20.00% 126.42 10.00% 189.63 15.00% 164.34 13.00% 151.70 12.00% 101.13
CONSTRUCCION RELLENO SANITARIO

ALAMBRE NEGRO N°16 kg 1,067.3152 3.38 3607.53 360.75 10.00% 721.51 20.00% 360.75 10.00% 541.13 15.00% 468.98 13.00% 432.90 12.00% 288.60
ALAMBRE DE PUAS GALVANIZADO m 27,632.0000 0.55 15197.60 1,519.76 10.00% 3,039.52 20.00% 1,519.76 10.00% 2,279.64 15.00% 1,975.69 13.00% 1,823.71 12.00% 1,215.81
ACERO CORRUGADO F'Y = 4200 kg 58,528.5840 2.85 166806.46 16,680.65 10.00% 33,361.29 20.00% 16,680.65 10.00% 25,020.97 15.00% 21,684.84 13.00% 20,016.78 12.00% 13,344.52
KG/CM2
PIEDRA MEDIANA DE 4" m3 4,087.2300 30.00 122616.90 12,261.69 10.00% 24,523.38 20.00% 12,261.69 10.00% 18,392.54 15.00% 15,940.20 13.00% 14,714.03 12.00% 9,809.35
PIEDRA CHANCADA DE 1/2" A 3/4" m3 1.5618 33.89 52.93 5.29 9.99% 10.59 20.00% 5.29 10.00% 7.94 15.00% 6.88 13.00% 6.35 12.00% 4.23
PIEDRA GRANDE DE 6" m3 34.2144 35.66 1220.09 122.01 10.00% 244.02 20.00% 122.01 10.00% 183.01 15.00% 158.61 13.00% 146.41 12.00% 97.61
ARENA GRUESA m3 88.7018 33.89 3006.10 300.61 10.00% 601.22 20.00% 300.61 10.00% 450.92 15.00% 390.79 13.00% 360.73 12.00% 240.49
MATERIAL CLASIFICADO PARA BASE m3 4,555.4050 34.74 158254.77 15,825.48 10.00% 31,650.95 20.00% 15,825.48 10.00% 23,738.22 15.00% 20,573.12 13.00% 18,990.57 12.00% 12,660.38
CEMENTO PORTLAND TIPO IP (42.5 bls 437.1032 18.64 8147.60 814.76 10.00% 1,629.52 20.00% 814.76 10.00% 1,222.14 15.00% 1,059.19 13.00% 977.71 12.00% 651.81
kg)
GASOLINA 84 OCTANOS gln 331.1338 12.50 4139.17 413.92 10.00% 827.83 20.00% 413.92 10.00% 620.88 15.00% 538.09 13.00% 496.70 12.00% 331.13
PETROLEO gln 23,543.0077 12.50 294287.60 5,885.75 2.00% 14,714.38 5.00% 14,714.38 5.00% 88,286.28 30.00% 58,857.52 20.00% 44,143.14 15.00% 23,543.01
GEOTEXTIL NO TEJIDO 300 gr/m2 m2 63,180.8730 4.31 272309.56 0.00 0.00% 0.00 0.00% 0.00 0.00% 81,692.87 30.00% 81,692.87 30.00% 54,461.91 20.00% 54,461.91
GEOMEMBRANA VERDE HDPE LISA m2 63,018.0565 14.92 940229.40 0.00 0.00% 0.00 0.00% 0.00 0.00% 282,068.82 30.00% 282,068.82 30.00% 188,045.88 20.00% 188,045.88
E=1.50mm
GCL m2 54,809.6220 26.22 1437108.29 0.00 0.00% 0.00 0.00% 0.00 0.00% 431,132.49 30.00% 431,132.49 30.00% 287,421.66 20.00% 287,421.66
LONA DE LLDPE E=200micras, ROLLO m2 41,404.0305 3.19 132078.86 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 39,623.66 30.00% 39,623.66 30.00% 26,415.77
DE 12x100m
HORMIGON m3 120.1992 35.66 4286.30 428.63 10.00% 857.26 20.00% 428.63 10.00% 642.95 15.00% 557.22 13.00% 514.36 12.00% 342.90
AGUA m3 28.3345 10.16 287.88 28.79 10.00% 57.58 20.00% 28.79 10.00% 43.18 15.00% 37.42 13.00% 34.55 12.00% 23.03
AGUA PARA OBRA m3 6,836.9336 10.16 69463.25 6,946.32 10.00% 13,892.65 20.00% 6,946.32 10.00% 10,419.49 15.00% 9,030.22 13.00% 8,335.59 12.00% 5,557.06
MADERA TORNILLO p2 1,513.5208 5.51 8339.50 833.95 10.00% 1,667.90 20.00% 833.95 10.00% 1,250.92 15.00% 1,084.13 13.00% 1,000.74 12.00% 667.16
PINTURA ESMALTE SINTETICO gln 119.3546 40.00 4774.18 477.42 10.00% 954.84 20.00% 477.42 10.00% 716.13 15.00% 620.64 13.00% 572.90 12.00% 381.93
TUBERÍA HDPE EXTERNAMENTE m 2,973.7050 20.93 62239.65 6,223.96 10.00% 12,447.93 20.00% 6,223.96 10.00% 9,335.95 15.00% 8,091.15 13.00% 7,468.76 12.00% 4,979.17
CORRUGADA Ø=6" RANURADA
TUBERÍA HDPE SDR 21 PE-80 Ø=6" NO m 323.9250 20.93 6779.75 677.98 10.00% 1,355.95 20.00% 677.98 10.00% 1,016.96 15.00% 881.37 13.00% 813.57 12.00% 542.38
RANURADA
TUBERIA PVC SAL 2" TUB 1.6280 8.15 13.27 1.33 10.02% 2.65 20.00% 1.33 10.00% 1.99 15.00% 1.72 13.00% 1.59 12.00% 1.06
ROLLIZO DE EUCALIPTO 3M X 3" und 1,727.0000 13.81 23849.87 2,384.99 10.00% 4,769.97 20.00% 2,384.99 10.00% 3,577.48 15.00% 3,100.48 13.00% 2,861.98 12.00% 1,907.99
APROX
MALLA CUADRADA CRIBADA m2 522.7950 14.35 7502.11 750.21 10.00% 1,500.42 20.00% 750.21 10.00% 1,125.32 15.00% 975.27 13.00% 900.25 12.00% 600.17
GALVANIZADA #12
GRUPO ELECTROGENO 230 HP 150 KW HE 175.6309 26.31 4620.85 462.08 10.00% 924.17 20.00% 462.08 10.00% 693.13 15.00% 600.71 13.00% 554.50 12.00% 369.67
ADQUISION DE MAQUINARIA PARA OPERACIÓN

MINI CARGADOR SOBRE RUEDAS und 1.0000 150,390.00 150390.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00
TRACTOR DE TOPADOR A ORUGAS und 1.0000 1,174,349.90 1174349.90 0.00 0.00% 0.00 0.00% 0.00 0.00% 469,739.96 40.00% 469,739.96 40.00% 234,869.98 20.00% 0.00
CAMION VOLQUETE DE 10 m3 und 1.0000 406,355.93 406355.93 0.00 0.00% 0.00 0.00% 0.00 0.00% 162,542.37 40.00% 162,542.37 40.00% 81,271.19 20.00% 0.00
CAMION CISTERNA AGUA DE 5,000 und 1.0000 513,307.91 513307.91 0.00 0.00% 0.00 0.00% 0.00 0.00% 205,323.16 40.00% 205,323.16 40.00% 102,661.58 20.00% 0.00
GALONES PARA REGADIO
CAMION 3.00 TON und 1.0000 56,064.57 56064.57 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ELECTROBOMBA AUTOCEBANTE und 2.0000 1,610.17 3220.34 322.03 10.00% 644.07 20.00% 322.03 10.00% 483.05 15.00% 418.64 13.00% 386.44 12.00% 257.63
(altura de bombeo 15m)
ELECTROBOMBA AUTOCEBANTE und 1.0000 1,610.17 1610.17 161.02 10.00% 322.03 20.00% 161.02 10.00% 241.53 15.00% 209.32 13.00% 193.22 12.00% 128.81
BOMBA CENTRIFUGA HELICOIDAL und 1.0000 1,169.49 1169.49 116.95 10.00% 233.90 20.00% 116.95 10.00% 175.42 15.00% 152.03 13.00% 140.34 12.00% 93.56
BASCULA PARA PESAJE DE EQ 1.0000 114,406.78 114406.78 11,440.68 10.00% 22,881.36 20.00% 11,440.68 10.00% 17,161.02 15.00% 14,872.88 13.00% 13,728.81 12.00% 9,152.54
CAMIONES
UNIDAD DE TRANSPORTE DE und 1.0000 93,733.11 93733.11 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PERSONAL

COMPONENTE 4

TANQUE FLEXIBLE PARA und 1.0000 24,123.00 24123.00 2,412.30 10.00% 4,824.60 20.00% 2,412.30 10.00% 3,618.45 15.00% 3,135.99 13.00% 2,894.76 12.00% 1,929.84
ALMACENAMIENTO DE COMBUSTIBLE
BOMBA PERIFERICA und 1.0000 1,610.17 1610.17 161.02 10.00% 322.03 20.00% 161.02 10.00% 241.53 15.00% 209.32 13.00% 193.22 12.00% 128.81
COMPRESORA DE AIRE DE 5.00 HP und 1.0000 8,194.92 8194.92 819.49 10.00% 1,638.98 20.00% 819.49 10.00% 1,229.24 15.00% 1,065.34 13.00% 983.39 12.00% 655.59
SURTIDOR DE COMBUSTIBLE und 1.0000 7,288.14 7288.14 728.81 10.00% 1,457.63 20.00% 728.81 10.00% 1,093.22 15.00% 947.46 13.00% 874.58 12.00% 583.05
HIDROLAVADORA (inc. aditamentos) und 1.0000 7,415.25 7415.25 741.53 10.00% 1,483.05 20.00% 741.53 10.00% 1,112.29 15.00% 963.98 13.00% 889.83 12.00% 593.22
QUEMADOR DE BIOGAS und 1.0000 32,203.99 32203.99 3,220.40 10.00% 6,440.80 20.00% 3,220.40 10.00% 4,830.60 15.00% 4,186.52 13.00% 3,864.48 12.00% 2,576.32
EQUIPO Y SOFTWARE PARA MANEJO EQ 1.0000 3,813.56 3813.56 381.36 10.00% 762.71 20.00% 381.36 10.00% 572.03 15.00% 495.76 13.00% 457.63 12.00% 305.08
OBRA CIVIL INSTALACION BALANZA GLB 1.0000 12,000.00 12000.00 1,200.00 10.00% 2,400.00 20.00% 1,200.00 10.00% 1,800.00 15.00% 1,560.00 13.00% 1,440.00 12.00% 960.00
OBRA CIVIL CASETA DE CONTROL GLB 1.0000 3,500.00 3500.00 350.00 10.00% 700.00 20.00% 350.00 10.00% 525.00 15.00% 455.00 13.00% 420.00 12.00% 280.00
OBRA CIVIL CERCO PERIMETRICO GLB 1.0000 9,200.00 9200.00 920.00 10.00% 1,840.00 20.00% 920.00 10.00% 1,380.00 15.00% 1,196.00 13.00% 1,104.00 12.00% 736.00
TANQUE
CARPINTERIA METALICA: COLUMNAS, GLB 1.0000 19,300.00 19300.00 1,930.00 10.00% 3,860.00 20.00% 1,930.00 10.00% 2,895.00 15.00% 2,509.00 13.00% 2,316.00 12.00% 1,544.00
IMPLEMENTACION Y EQUIPAMIENTO
CASILLERO METALICO und 1.00 450.00 450.00 45.00 10.00% 90.00 20.00% 45.00 10.00% 67.50 15.00% 58.50 13.00% 54.00 12.00% 36.00
(1.25x0.40x2.00)
BANCA DE MADERA (1.25x0.40) u 1.00 320.00 320.00 32.00 10.00% 64.00 20.00% 32.00 10.00% 48.00 15.00% 41.60 13.00% 38.40 12.00% 25.60
JUEGO DE COMEDOR DE 4 SILLAS u 5.00 220.00 1100.00 110.00 10.00% 220.00 20.00% 110.00 10.00% 165.00 15.00% 143.00 13.00% 132.00 12.00% 88.00
ORGANIZADOR DE MADERA und 3.00 350.00 1050.00 105.00 10.00% 210.00 20.00% 105.00 10.00% 157.50 15.00% 136.50 13.00% 126.00 12.00% 84.00
(1.00x0.40x0.85)
CUBO DE DESPERDICIOS ACCIONADA und 3.00 75.00 225.00 22.50 10.00% 45.00 20.00% 22.50 10.00% 33.75 15.00% 29.25 13.00% 27.00 12.00% 18.00
A PEDAL
ORGANIZADOR METALICO und 6.00 580.00 3480.00 348.00 10.00% 696.00 20.00% 348.00 10.00% 522.00 15.00% 452.40 13.00% 417.60 12.00% 278.40
(2.00x0.40x2.00)
CUBO DE DESPERDICIOS ACCIONADA und 1.00 75.00 75.00 7.50 10.00% 15.00 20.00% 7.50 10.00% 11.25 15.00% 9.75 13.00% 9.00 12.00% 6.00
A PEDAL
MESA DE MADERA (1.00x0.70) und 1.00 150.00 150.00 15.00 10.00% 30.00 20.00% 15.00 10.00% 22.50 15.00% 19.50 13.00% 18.00 12.00% 12.00
SILLA METALICA APILABLE und 5.00 95.00 475.00 47.50 10.00% 95.00 20.00% 47.50 10.00% 71.25 15.00% 61.75 13.00% 57.00 12.00% 38.00
TARIMA C/COLCHON DE 1.5PZ und 1.00 650.00 650.00 65.00 10.00% 130.00 20.00% 65.00 10.00% 97.50 15.00% 84.50 13.00% 78.00 12.00% 52.00
SILLA GIRATORIA und 2.00 110.00 220.00 22.00 10.00% 44.00 20.00% 22.00 10.00% 33.00 15.00% 28.60 13.00% 26.40 12.00% 17.60
MODULO PARA COMPUTADORA und 1.00 280.00 280.00 28.00 10.00% 56.00 20.00% 28.00 10.00% 42.00 15.00% 36.40 13.00% 33.60 12.00% 22.40
MESA DE MADERA TIPO L und 1.00 550.00 550.00 55.00 10.00% 110.00 20.00% 55.00 10.00% 82.50 15.00% 71.50 13.00% 66.00 12.00% 44.00
ARCHIVADOR DE MELAMINE (18mm) und 2.00 340.00 680.00 68.00 10.00% 136.00 20.00% 68.00 10.00% 102.00 15.00% 88.40 13.00% 81.60 12.00% 54.40
de (0.90x0.40x2.00)
COMPUTADORA CON PROCESADOR EQ 1.00 3,500.00 3500.00 350.00 10.00% 700.00 20.00% 350.00 10.00% 525.00 15.00% 455.00 13.00% 420.00 12.00% 280.00
CORE I7 DE CUARTA GENERACION
MATERIALES DE ESCRITORIO GLB 2.00 1,800.00 3600.00 360.00 10.00% 720.00 20.00% 360.00 10.00% 540.00 15.00% 468.00 13.00% 432.00 12.00% 288.00
ESCRITORIO DE MELAMINA und 1.00 320.00 320.00 32.00 10.00% 64.00 20.00% 32.00 10.00% 48.00 15.00% 41.60 13.00% 38.40 12.00% 25.60
1.70X0.75x0.80M
SILLON GIRATORIO und 1.00 340.00 340.00 34.00 10.00% 68.00 20.00% 34.00 10.00% 51.00 15.00% 44.20 13.00% 40.80 12.00% 27.20
SILLA DE RUEDAS und 1.00 650.00 650.00 65.00 10.00% 130.00 20.00% 65.00 10.00% 97.50 15.00% 84.50 13.00% 78.00 12.00% 52.00
TABURETE GIRATORIO RODABLE und 1.00 290.00 290.00 29.00 10.00% 58.00 20.00% 29.00 10.00% 43.50 15.00% 37.70 13.00% 34.80 12.00% 23.20
ESCALINATA DE DOS PELDAÑOS und 1.00 285.00 285.00 28.50 10.00% 57.00 20.00% 28.50 10.00% 42.75 15.00% 37.05 13.00% 34.20 12.00% 22.80
ARMARIO DE MELAMINE (18mm) de und 1.00 789.00 789.00 78.90 10.00% 157.80 20.00% 78.90 10.00% 118.35 15.00% 102.57 13.00% 94.68 12.00% 63.12
0.90x0.40x2.00m, color blanco)
ARMARIO INSTRUMENTAL / MATERIAL und 1.00 1,150.00 1150.00 115.00 10.00% 230.00 20.00% 115.00 10.00% 172.50 15.00% 149.50 13.00% 138.00 12.00% 92.00
ESTERIL 0.50x0.40x1.60m, color blanco
CAMILLA PARA EXAMEN MEDICO und 1.00 1,450.00 1450.00 145.00 10.00% 290.00 20.00% 145.00 10.00% 217.50 15.00% 188.50 13.00% 174.00 12.00% 116.00
CAMILLA RIGIDA DE POLIETILENO und 1.00 850.00 850.00 85.00 10.00% 170.00 20.00% 85.00 10.00% 127.50 15.00% 110.50 13.00% 102.00 12.00% 68.00
PARA EMERGNECIA CON ARNES
BIOMBO METALICO DE DOS und 1.00 320.00 320.00 32.00 10.00% 64.00 20.00% 32.00 10.00% 48.00 15.00% 41.60 13.00% 38.40 12.00% 25.60
CUERPOS
COCHE DE CURACIONES RODABLE und 1.00 680.00 680.00 68.00 10.00% 136.00 20.00% 68.00 10.00% 102.00 15.00% 88.40 13.00% 81.60 12.00% 54.40
DE ACERO INOXIDABLE DE
0.60x0.40x0.75
CUBETAS DE ACERO INOXIDABLE DE und 2.00 45.00 90.00 9.00 10.00% 18.00 20.00% 9.00 10.00% 13.50 15.00% 11.70 13.00% 10.80 12.00% 7.20
22x15.5x5cm
ESCRITORIO DE MELAMINA und 1.00 220.00 220.00 22.00 10.00% 44.00 20.00% 22.00 10.00% 33.00 15.00% 28.60 13.00% 26.40 12.00% 17.60
1.50X0.75x0.80M
EXTINTOR DE 12 KILOS TIPO ABC, und 3.00 115.00 345.00 34.50 10.00% 69.00 20.00% 34.50 10.00% 51.75 15.00% 44.85 13.00% 41.40 12.00% 27.60
incluye soporte
IMPRESORA MULTIFUNCIONAL und 2.00 2,650.00 5300.00 530.00 10.00% 1,060.00 20.00% 530.00 10.00% 795.00 15.00% 689.00 13.00% 636.00 12.00% 424.00
(escaner, fotocopiadora, impresora)
TELEFONO INALAMBRICO DIGITAL und 3.00 110.00 330.00 33.00 10.00% 66.00 20.00% 33.00 10.00% 49.50 15.00% 42.90 13.00% 39.60 12.00% 26.40
COMPUTADORA CON PROCESADOR und 2.00 3,500.00 7000.00 700.00 10.00% 1,400.00 20.00% 700.00 10.00% 1,050.00 15.00% 910.00 13.00% 840.00 12.00% 560.00
TELEVISOR LED DE 42" INCLUYE und 3.00 2,500.00 7500.00 750.00 10.00% 1,500.00 20.00% 750.00 10.00% 1,125.00 15.00% 975.00 13.00% 900.00 12.00% 600.00
MOVIL)
EQUIPO MINI COMPONENTE und 1.00 1,100.00 1100.00 110.00 10.00% 220.00 20.00% 110.00 10.00% 165.00 15.00% 143.00 13.00% 132.00 12.00% 88.00
MICROFONOS INALAMBRICOS und 3.00 267.00 801.00 80.10 10.00% 160.20 20.00% 80.10 10.00% 120.15 15.00% 104.13 13.00% 96.12 12.00% 64.08
CONSOLA, AMPLIFICADOR Y und 1.00 3,290.00 3290.00 329.00 10.00% 658.00 20.00% 329.00 10.00% 493.50 15.00% 427.70 13.00% 394.80 12.00% 263.20
PARLANTES DE SONIDO + CABLEADO
E INSTALACION
EQUIPO DE CIRUJIA MENOR EQ 1.00 3,200.00 3200.00 320.00 10.00% 640.00 20.00% 320.00 10.00% 480.00 15.00% 416.00 13.00% 384.00 12.00% 256.00
BALANZA CON TALLIMETRO EQ 1.00 670.00 670.00 67.00 10.00% 134.00 20.00% 67.00 10.00% 100.50 15.00% 87.10 13.00% 80.40 12.00% 53.60
FERULAS DE BRAZO und 2.00 120.00 240.00 24.00 10.00% 48.00 20.00% 24.00 10.00% 36.00 15.00% 31.20 13.00% 28.80 12.00% 19.20
FERULAS DE PIERNA und 2.00 125.00 250.00 25.00 10.00% 50.00 20.00% 25.00 10.00% 37.50 15.00% 32.50 13.00% 30.00 12.00% 20.00
COLLARIN und 2.00 75.00 150.00 15.00 10.00% 30.00 20.00% 15.00 10.00% 22.50 15.00% 19.50 13.00% 18.00 12.00% 12.00
LAMPARA CUELLO DE GANZO und 1.00 210.00 210.00 21.00 10.00% 42.00 20.00% 21.00 10.00% 31.50 15.00% 27.30 13.00% 25.20 12.00% 16.80
TENSIOMETRO DIGITAL und 1.00 180.00 180.00 18.00 10.00% 36.00 20.00% 18.00 10.00% 27.00 15.00% 23.40 13.00% 21.60 12.00% 14.40
TERMOMETRO und 3.00 15.00 45.00 4.50 10.00% 9.00 20.00% 4.50 10.00% 6.75 15.00% 5.85 13.00% 5.40 12.00% 3.60
ESTETOSCOPIO und 2.00 75.00 150.00 15.00 10.00% 30.00 20.00% 15.00 10.00% 22.50 15.00% 19.50 13.00% 18.00 12.00% 12.00
RIÑONERAS MEDIANAS und 2.00 180.00 360.00 36.00 10.00% 72.00 20.00% 36.00 10.00% 54.00 15.00% 46.80 13.00% 43.20 12.00% 28.80
PULSOXIMETRO DIGITAL und 1.00 35.00 35.00 3.50 10.00% 7.00 20.00% 3.50 10.00% 5.25 15.00% 4.55 13.00% 4.20 12.00% 2.80
MEDICINAS MENORES und 1.00 1,500.00 1500.00 150.00 10.00% 300.00 20.00% 150.00 10.00% 225.00 15.00% 195.00 13.00% 180.00 12.00% 120.00
CORTINAS INC/ACCESORIOS E m 6.20 50.85 315.27 31.53 10.00% 63.05 20.00% 31.53 10.00% 47.29 15.00% 40.99 13.00% 37.83 12.00% 25.22
INSTALACION
MESA DE MADERA (1.00x0.70) u 4.00 150.00 600.00 60.00 10.00% 120.00 20.00% 60.00 10.00% 90.00 15.00% 78.00 13.00% 72.00 12.00% 48.00
SILLA METALICA ALIPLABLE u 6.00 95.00 570.00 57.00 10.00% 114.00 20.00% 57.00 10.00% 85.50 15.00% 74.10 13.00% 68.40 12.00% 45.60
MESA DE MADERA TIPO U u 1.00 680.00 680.00 68.00 10.00% 136.00 20.00% 68.00 10.00% 102.00 15.00% 88.40 13.00% 81.60 12.00% 54.40
SUB TOTAL SUB TOTAL 7,362,192.55 187,119.59 377,181.78 195,948.08 1,992,636.50 1,966,584.66 1,249,979.43 724,875.19
IGV 18% IGV 18% 1,325,194.66 33,681.53 67,892.72 35,270.65 358,674.57 353,985.24 224,996.30 130,477.53
============= ========= ========= ========= ========= ========= ========= =========
TOTAL TOTAL 8,687,387.21 220,801.12 445,074.50 231,218.73 2,351,311.07 2,320,569.90 1,474,975.73 855,352.72

COMPONENTE 4
Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO

CLAVOS PARA MADERA C/C 1" kg 4.59 3.81 17.49 8.00% 0.87 5.00% 0.87 5.00% 0.35 2.00% 0.00% 0.00% 0.00%
CLAVOS PARA MADERA C/C 2 1/2" kg 54.16 3.81 206.35 8.00% 10.32 5.00% 10.32 5.00% 4.12 2.00% 0.00% 0.00% 0.00%
ALAMBRE NEGRO N°16 kg 914.92 3.38 3092.42 8.00% 154.62 5.00% 154.62 5.00% 50.74 1.64% 0.00% 0.00% 0.00% 11.11
ALAMBRE NEGRO N°8 kg 425.89 3.38 1439.52 8.00% 71.98 5.00% 71.98 5.00% 26.15 1.82% 0.00% 0.00% 0.00% 2.64
CLAVOS PARA CALAMINA 3" kg 24.00 3.81 91.44 8.00% 4.57 5.00% 4.57 5.00% 1.83 2.00% 0.00% 0.00% 0.00%
SOPORTE PARA CAMARA IP und 7.00 50.58 354.06 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EXTERIOR
PERNOS DE 1/2" pza 7.99 2.50 19.99 8.00% 1.00 5.00% 1.00 5.00% 0.40 1.99% 0.00% 0.00% 0.00%
ACCESORIO DE ALUMINIO m 257.95 15.00 3869.25 8.00% 193.46 5.00% 193.46 5.00% 77.38 2.00% 0.00% 0.00% 0.00%
CORREDIZOS
PERNO AUTORROSCANTE N° 12 und 1590.80 5.00 7954.00 8.00% 397.70 5.00% 397.70 5.00% 159.08 2.00% 0.00% 0.00% 0.00%
ACERO CORRUGADO F'Y = 4200 kg 29723.28 2.85 84711.34 8.00% 4,235.57 5.00% 4,235.57 5.00% 1,659.03 1.96% 0.00% 0.00% 0.00% 35.20
KG/CM2
ACERO LISO 3/4" m 6.30 12.00 75.60 8.00% 3.78 5.00% 3.78 5.00% 1.51 2.00% 0.00% 0.00% 0.00%
ARENA FINA m3 78.08 42.37 3308.18 8.00% 165.41 5.00% 165.41 5.00% 66.16 2.00% 0.00% 0.00% 0.00%
TIERRA DE CHACRA m3 197.22 45.00 8874.77 8.00% 443.74 5.00% 443.74 5.00% 177.49 2.00% 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 3/4" m3 14.55 33.89 493.10 8.00% 24.65 5.00% 24.65 5.00% 9.86 2.00% 0.00% 0.00% 0.00%
PIEDRA MEDIANA DE 6" m3 56.52 29.66 1676.23 8.00% 83.81 5.00% 83.81 5.00% 33.53 2.00% 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 1/2" A 3/4" m3 283.08 33.89 9593.74 8.00% 479.69 5.00% 479.69 5.00% 169.55 1.77% 0.00% 0.00% 0.00% 22.33
PIEDRA ZARANDEADA DE 1/2" A 3/4" m3 0.28 33.89 9.53 8.00% 0.48 5.00% 0.48 5.00% 0.19 2.03% 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 3/4" @ 1" m3 48.38 33.89 1639.43 8.00% 81.97 5.00% 81.97 5.00% 32.79 2.00% 0.00% 0.00% 0.00%
ARENA GRUESA m3 277.69 33.89 9410.87 8.00% 470.54 5.00% 470.54 5.00% 150.92 1.60% 0.00% 0.00% 0.00% 37.29
MATERIAL CLASIFICADO PARA BASE m3 537.50 34.74 18672.84 8.00% 933.64 5.00% 933.64 5.00% 373.46 2.00% 0.00% 0.00% 0.00%
MATERIAL DE PRESTAMO m3 33.74 34.74 1172.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,172.13
CONECTOR RJ-45 CAT 6A und 8.00 6.78 54.24 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONECTOR COAXIAL DE TV und 6.00 1.69 10.14 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
COMBINADOR DE SEÑALES und 1.00 545.08 545.08 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONDUCTOR COAXIAL PARA TV m 127.66 1.27 162.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE
CABLE UTP DE 4 PARES CAT 6A m 1547.41 2.21 3419.78 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TAPA CON CONECTOR COAXIAL DE und 3.00 8.97 26.91 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TV TIPO "F"
CAJA RECTANGULAR DE PVC, DE und 22.00 3.81 83.82 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
4"X2"
INODORO TANQUE BAJO NORMAL u 7.00 245.00 1715.00 8.00% 85.75 5.00% 85.75 5.00% 34.30 2.00% 0.00% 0.00% 0.00%
URINARIO PICO DE LORO BLANCO u 1.00 95.00 95.00 8.00% 4.75 5.00% 4.75 5.00% 1.90 2.00% 0.00% 0.00% 0.00%
DUCHA CROMADA INCLUYE GRIFERIA u 5.00 40.00 200.00 8.00% 10.00 5.00% 10.00 5.00% 4.00 2.00% 0.00% 0.00% 0.00%
1 LLAVE
JABONERA CON ASA PARA BAÑO 15 X u 5.00 19.00 95.00 8.00% 4.75 5.00% 4.75 5.00% 1.90 2.00% 0.00% 0.00% 0.00%
15 cm BLANCA
SUMIDERO CROMADO DE 2" und 14.91 8.00 119.28 8.00% 5.96 5.00% 5.96 5.00% 2.38 2.00% 0.00% 0.00% 0.00%
LAVATORIO DE LOSA TIPO OVALIN pza 1.00 97.46 97.46 8.00% 4.87 5.00% 4.87 5.00% 1.95 2.00% 0.00% 0.00% 0.00%
LAVATORIO DE LOSA TIPO pza 7.00 88.98 622.86 8.00% 31.14 5.00% 31.14 5.00% 12.45 2.00% 0.00% 0.00% 0.00%
ACCESORIOS
UÑAS DE FIERRO FUNDIDO DE pza 15.00 2.97 44.55 8.00% 2.23 5.00% 2.23 5.00% 0.89 1.99% 0.00% 0.00% 0.00%
SUJETACION
GANCHO SIMPLE CROMADO u 5.00 25.00 125.00 8.00% 6.25 5.00% 6.25 5.00% 2.50 2.00% 0.00% 0.00% 0.00%
DISPENSADOR DE PAPEL HIGIENICO u 7.00 30.00 210.00 8.00% 10.50 5.00% 10.50 5.00% 4.20 2.00% 0.00% 0.00% 0.00%
DISPENSADOR DE PAPEL TOALLA u 7.00 42.00 294.00 8.00% 14.70 5.00% 14.70 5.00% 5.88 2.00% 0.00% 0.00% 0.00%
CAJA OCTOGONAL DE PVC und 7.00 3.26 22.82 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
JACK MODULAR RJ45 CAT 6A und 28.00 25.42 711.76 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FACEPLATE PLACA HORIZONTAL 2PT und 10.00 10.17 101.70 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PATCH CORD UTP CAT 6A DE 3MT und 28.00 25.42 711.76 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PATCH CORD UTP CAT 6A DE 1MT und 72.00 16.95 1220.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PARA GABINETE
FACEPLATE PLACA HORIZONTAL 1PT und 8.00 8.47 67.76 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ASFALTO RC-250 gln 54.25 20.00 1085.01 8.00% 54.25 5.00% 54.25 5.00% 21.70 2.00% 0.00% 0.00% 0.00%
ASFALTO LIQUIDO MC-30 gln 709.50 22.00 15609.07 8.00% 780.45 5.00% 780.45 5.00% 312.18 2.00% 0.00% 0.00% 0.00%
ASFALTO EN EMULSION TIPO CSS-1H gln 3440.00 14.50 49880.00 8.00% 2,494.00 5.00% 2,494.00 5.00% 997.60 2.00% 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO I (42.5KG) BOL 2.22 20.76 46.09 8.00% 2.30 5.00% 2.30 5.00% 0.92 2.00% 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO IP (42.5 bls 4070.09 18.64 75866.54 8.00% 3,793.33 5.00% 3,793.33 5.00% 1,414.82 1.86% 0.00% 0.00% 0.00% 102.52
kg)
CERAMICA LISTELO und 183.35 4.00 733.38 8.00% 36.67 5.00% 36.67 5.00% 14.67 2.00% 0.00% 0.00% 0.00%
CERAMICO 20 X 20 CM m2 168.32 26.50 4460.35 8.00% 223.02 5.00% 223.02 5.00% 89.21 2.00% 0.00% 0.00% 0.00%
CERAMICO 30 X 30 CM m2 88.35 28.50 2517.89 8.00% 125.89 5.00% 125.89 5.00% 50.36 2.00% 0.00% 0.00% 0.00%
LAMIANDO COLOR HAYA NATURAL m2 55.39 25.65 1420.69 8.00% 71.03 5.00% 71.03 5.00% 28.41 2.00% 0.00% 0.00% 0.00%
ARMELLAS 3" pza 3.90 5.00 19.50 8.00% 0.98 5.00% 0.98 5.00% 0.39 2.00% 0.00% 0.00% 0.00%
BISAGRAS 3 1/2" pza 11.40 7.50 85.50 8.00% 4.28 5.00% 4.28 5.00% 1.71 2.00% 0.00% 0.00% 0.00%
MANIJA DE BRONCE PARA PUERTA 4" pza 13.00 8.00 104.00 8.00% 5.20 5.00% 5.20 5.00% 2.08 2.00% 0.00% 0.00% 0.00%
CERRADURA TIPO PERILLA pza 3.00 50.00 150.00 8.00% 7.50 5.00% 7.50 5.00% 3.00 2.00% 0.00% 0.00% 0.00%
CERRADURA EXTERIOR DE TRES und 17.37 90.00 1563.28 8.00% 78.16 5.00% 78.16 5.00% 31.26 2.00% 0.00% 0.00% 0.00%
GOLPES
BISAGRAS METALICAS pza 53.40 30.00 1602.00 8.00% 80.10 5.00% 80.10 5.00% 32.04 2.00% 0.00% 0.00% 0.00%
BISAGRAS CAPUCCHINAS pza 73.00 7.50 547.50 8.00% 27.38 5.00% 27.38 5.00% 10.95 2.00% 0.00% 0.00% 0.00%
ALUMINIZADAS
BISAGRAS METALICAS INDUSTRIALES pza 14.23 30.00 426.97 8.00% 21.35 5.00% 21.35 5.00% 8.54 2.00% 0.00% 0.00% 0.00%
6"
PISO SINTETICO GEOTEXTIL m2 49.94 16.00 799.12 8.00% 39.96 5.00% 39.96 5.00% 15.98 2.00% 0.00% 0.00% 0.00%
CINTA TEFLON m 55.03 0.50 27.51 8.00% 1.38 5.00% 1.38 5.00% 0.55 2.00% 0.00% 0.00% 0.00%
ESPUMA PLASTICA pza 1.80 55.00 99.00 8.00% 4.95 5.00% 4.95 5.00% 1.98 2.00% 0.00% 0.00% 0.00%
CHEMA JUNTA NEGRA gln 0.84 130.00 109.51 8.00% 5.48 5.00% 5.48 5.00% 2.19 2.00% 0.00% 0.00% 0.00%
ADITIVO IMPRIMANTE DE JUNTA gln 0.14 75.00 10.80 8.00% 0.54 5.00% 0.54 5.00% 0.22 2.00% 0.00% 0.00% 0.00%
PALMERA WASHINGTONIA und 113.00 50.00 5650.00 8.00% 282.50 5.00% 282.50 5.00% 113.00 2.00% 0.00% 0.00% 0.00%
FRANELA m 36.00 5.93 213.48 8.00% 10.67 5.00% 10.67 5.00% 4.27 2.00% 0.00% 0.00% 0.00%
GUANTES DE CUERO REFORZADO PAR 108.00 7.62 822.96 8.00% 41.15 5.00% 41.15 5.00% 16.46 2.00% 0.00% 0.00% 0.00%
LENTES DE PROTECCION PAR 108.00 4.66 503.28 8.00% 25.16 5.00% 25.16 5.00% 10.06 2.00% 0.00% 0.00% 0.00%
CHALECO DE SEGURIDAD pza 72.00 16.94 1219.68 8.00% 60.98 5.00% 60.98 5.00% 24.39 2.00% 0.00% 0.00% 0.00%
ZAPATOS DE SEGURIDAD PAR 72.00 50.84 3660.48 8.00% 183.02 5.00% 183.02 5.00% 73.21 2.00% 0.00% 0.00% 0.00%
CONOS DE SEGURIDAD GRANDES und 6.00 42.37 254.22 8.00% 12.71 5.00% 12.71 5.00% 5.09 2.00% 0.00% 0.00% 0.00%

COMPONENTE 4

GASOLINA 84 OCTANOS gln 143.07 12.50 1788.33 8.00% 89.42 5.00% 89.42 5.00% 35.77 2.00% 0.00% 0.00% 0.00%
PETROLEO gln 2082.76 12.50 26034.51 8.00% 1,301.73 5.00% 1,301.73 5.00% 520.69 2.00% 0.00% 0.00% 0.00%
MANTA ARPILLERA 2.00 MTS. m 338.80 5.50 1863.40 8.00% 93.17 5.00% 93.17 5.00% 37.27 2.00% 0.00% 0.00% 0.00%
ARNES DE SEGURIDAD pza 3.00 220.33 660.99 8.00% 33.05 5.00% 33.05 5.00% 13.22 2.00% 0.00% 0.00% 0.00%
TAPAS DE MADERA PROVISIONALES und 4.00 90.00 360.00 8.00% 18.00 5.00% 18.00 5.00% 7.20 2.00% 0.00% 0.00% 0.00%
1.50 X 2.00
SOGA PARA LINEA DE VIDA 3/4" m 60.00 220.33 13219.80 8.00% 660.99 5.00% 660.99 5.00% 264.40 2.00% 0.00% 0.00% 0.00%
CINTA DE SEGURIDAD X 100 MTS rll 4.00 50.00 200.00 8.00% 10.00 5.00% 10.00 5.00% 4.00 2.00% 0.00% 0.00% 0.00%
LETREROS CON SEÑALES DE und 5.00 95.00 475.00 8.00% 23.75 5.00% 23.75 5.00% 9.50 2.00% 0.00% 0.00% 0.00%
SEGURIDAD
LETREROS DE IDENTIFICACION DE und 5.00 95.00 475.00 8.00% 23.75 5.00% 23.75 5.00% 9.50 2.00% 0.00% 0.00% 0.00%
AREAS DE TRABAJO
CASCO TIPO JOKEY CON TAFILETE und 36.00 7.62 274.32 8.00% 13.72 5.00% 13.72 5.00% 5.49 2.00% 0.00% 0.00% 0.00%
BOTIQUIN DE PRIMEROS AUXILIOS und 4.00 76.27 305.08 8.00% 15.25 5.00% 15.25 5.00% 6.10 2.00% 0.00% 0.00% 0.00%
EXTINTOR DE POLVO QUIMICO 9 kg und 4.00 105.93 423.72 8.00% 21.19 5.00% 21.19 5.00% 8.48 2.00% 0.00% 0.00% 0.00%
RESPIRADOR CONTRA POLVO pza 36.00 33.89 1220.04 8.00% 61.00 5.00% 61.00 5.00% 24.40 2.00% 0.00% 0.00% 0.00%
TEPES DE GRASS m2 1380.52 35.00 48318.17 8.00% 2,415.91 5.00% 2,415.91 5.00% 966.36 2.00% 0.00% 0.00% 0.00%
TELEVISOR LED DE 48" INCLUYE und 1.00 1864.41 1864.41 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MOVIL)
TELEFONO IP GIGABIT - PoE und 7.00 348.48 2439.36 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OPERADOR AUTOMATICO DE und 1.00 915.20 915.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CENTRAL TELEFONICA
CENTRAL DE TELEFONIA SOBRE IP und 1.00 3308.80 3308.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ORDENADOR DE CABLES und 3.00 576.27 1728.81 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
HORIZONTALES DE 2RU
PATCH PANEL CAT 6A DE 24 PT, 2RU und 3.00 1228.81 3686.43 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SWITCH ADMINISTRABLE DE 24 und 3.00 2870.56 8611.68 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PUERTOS GB
EQUIPO DE und 1.00 892.71 892.71
VIDEO IP (NVR)
MULTIPLEXOR DE VIDEO und 1.00 2118.64 2118.64 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAMARA FIJA IP PARA EXTERIOR PTZ und 7.00 299.20 2094.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GABINETE DE PISO 42 RU CON und 1.00 5508.47 5508.47 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DE 4 VENTILADORES
CONSOLA RACK KVM 8CPU und 1.00 3692.15 3692.15 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SERVIDOR DE APLICACIONES Y und 1.00 13220.34 13220.34 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DOMINIO DE RED
SERVIDOR FIREWALL - PROXY - TMG und 1.00 10593.22 10593.22 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FOREFRONT
EQUIPO DE AIRE ACONDICIONADO und 1.00 6355.93 6355.93 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
INC/ACCES.
PANEL SOLAR FOTOVOLTAICO und 24.00 950.43 22810.32 8.00% 1,140.52 5.00% 1,140.52 5.00% 456.21 2.00% 0.00% 0.00% 0.00%
250Wp, 12V
CONTROLADOR DE CARGA DE 5KW, und 2.00 2000.00 4000.00 8.00% 200.00 5.00% 200.00 5.00% 80.00 2.00% 0.00% 0.00% 0.00%
48V
INVERSOR SENOIDAL DE ONDA PURA und 1.00 11100.00 11100.00 8.00% 555.00 5.00% 555.00 5.00% 222.00 2.00% 0.00% 0.00% 0.00%
BATERIA LIBRE DE MANTENIMIENTO und 32.00 1680.00 53760.00 8.00% 2,688.00 5.00% 2,688.00 5.00% 1,075.20 2.00% 0.00% 0.00% 0.00%
200Ah
TERMINAL TIPO ESPADA PARA CABLE und 24.00 1.77 42.48 8.00% 2.12 5.00% 2.12 5.00% 0.85 2.00% 0.00% 0.00% 0.00%
12AWG
TERMINAL TIPO OJO PARA CABLE und 20.00 1.77 35.40 8.00% 1.77 5.00% 1.77 5.00% 0.71 2.00% 0.00% 0.00% 0.00%
12AWG
GABINETE METALICO DE und 1.00 1475.00 1475.00 8.00% 73.75 5.00% 73.75 5.00% 29.50 2.00% 0.00% 0.00% 0.00%
DISTRIBUCION
INTERRUPTOR TERMOMAGNETICO und 1.00 212.40 212.40 8.00% 10.62 5.00% 10.62 5.00% 4.25 2.00% 0.00% 0.00% 0.00%
2x60A
SOPORTE METALICO PARA PANELES und 2.00 4000.00 8000.00 8.00% 400.00 5.00% 400.00 5.00% 160.00 2.00% 0.00% 0.00% 0.00%
SOLARES
ACCESORIOS DE INSTALACION und 1.00 4000.00 4000.00 8.00% 200.00 5.00% 200.00 5.00% 80.00 2.00% 0.00% 0.00% 0.00%
ESTRUTURA METALICA PARA und 1.00 1500.00 1500.00 8.00% 75.00 5.00% 75.00 5.00% 30.00 2.00% 0.00% 0.00% 0.00%
CAJA DE EMPALME PARA und 6.00 26.36 158.16 8.00% 7.91 5.00% 7.91 5.00% 3.16 2.00% 0.00% 0.00% 0.00%
CINTA AISLANTE 3M rll 4.00 4.13 16.52 8.00% 0.83 5.00% 0.83 5.00% 0.33 2.01% 0.00% 0.00% 0.00%
CORREA PLASTICA DE AMARRE, und 100.00 0.35 35.00 8.00% 1.75 5.00% 1.75 5.00% 0.70 2.00% 0.00% 0.00% 0.00%
COLOR NEGRO
INTERRUPTORES SIMPLES DE 15A DE und 22.00 4.13 90.86 8.00% 4.54 5.00% 4.54 5.00% 1.81 2.00% 0.00% 0.00% 0.00%
220 V
SOCKET AEREO E-27 und 27.00 2.83 76.41 8.00% 3.82 5.00% 3.82 5.00% 1.53 2.00% 0.00% 0.00% 0.00%
TOMACORRIENTE DOBLE DE 15 A, 220 und 29.00 5.31 153.99 8.00% 7.70 5.00% 7.70 5.00% 3.08 2.00% 0.00% 0.00% 0.00%
V CON TOMA A TIERRA
TUBO DE PVC - SAP DE 25 MM (1") und 74.00 6.25 462.50 8.00% 23.13 5.00% 23.13 5.00% 9.25 2.00% 0.00% 0.00% 0.00%
X3M
TUBO DE PVC - SAP DE 20 MM (3/4) und 130.00 5.31 690.30 8.00% 34.52 5.00% 34.52 5.00% 13.81 2.00% 0.00% 0.00% 0.00%
X3M
CURVAS DE PVC - SAP DE 20 MM und 60.00 2.01 120.60 8.00% 6.03 5.00% 6.03 5.00% 2.41 2.00% 0.00% 0.00% 0.00%
(3/4")
CURVAS DE PVC - SAP DE 25 MM (1") und 40.00 2.12 84.80 8.00% 4.24 5.00% 4.24 5.00% 1.70 2.00% 0.00% 0.00% 0.00%
CAJA RECTANGULAR DE FoGo und 49.00 5.31 260.19 8.00% 13.01 5.00% 13.01 5.00% 5.20 2.00% 0.00% 0.00% 0.00%
CAJA OCTOGONAL DE FoGo und 27.00 5.31 143.37 8.00% 7.17 5.00% 7.17 5.00% 2.86 2.00% 0.00% 0.00% 0.00%
LÁMPARA TIPO LED DE 15 W und 27.00 20.06 541.62 8.00% 27.08 5.00% 27.08 5.00% 10.83 2.00% 0.00% 0.00% 0.00%
LUMINARIA PARA ALUMBRADO EQ 12.00 531.00 6372.00 8.00% 318.60 5.00% 318.60 5.00% 127.44 2.00% 0.00% 0.00% 0.00%
TIPO LED
ABRAZADERA SIMPLE DE A°G° DE und 24.00 14.63 351.12 8.00% 17.56 5.00% 17.56 5.00% 7.02 2.00% 0.00% 0.00% 0.00%
50.8 X 4.7 X 140 MMØ PARA
DE FIJACIÓN
PASTORAL DE 1000/850/38.1 MM und 12.00 47.20 566.40 8.00% 28.32 5.00% 28.32 5.00% 11.33 2.00% 0.00% 0.00% 0.00%

COMPONENTE 4

INTERRUPTOR TERMOMAGNÉTICO und 1.00 250.00 250.00 8.00% 12.50 5.00% 12.50 5.00% 5.00 2.00% 0.00% 0.00% 0.00%
KA, CURVA TIPO C
CURVA TIPO C
CURVA TIPO C
CURVA TIPO C
INTERRUPTOR DIFERENCIAL TIPO und 3.00 112.10 336.30 8.00% 16.82 5.00% 16.82 5.00% 6.73 2.00% 0.00% 0.00% 0.00%
TABLERO DE DISTRIBUCION TIPO und 4.00 448.40 1793.60 8.00% 89.68 5.00% 89.68 5.00% 35.87 2.00% 0.00% 0.00% 0.00%
POLOS, 220V, 60Hz
POSTE DE CAC DE 8/200/120/240 und 10.00 531.00 5310.00 8.00% 265.50 5.00% 265.50 5.00% 106.20 2.00% 0.00% 0.00% 0.00%
CABLE LSOH DE 1x2.5mm2 m 480.00 4.13 1982.40 8.00% 99.12 5.00% 99.12 5.00% 39.65 2.00% 0.00% 0.00% 0.00%
CABLE LSOH DE 1x4mm2 m 400.00 4.72 1888.00 8.00% 94.40 5.00% 94.40 5.00% 37.76 2.00% 0.00% 0.00% 0.00%
CABLE LSOH - 80 DE 1x6 mm2 m 30.00 6.14 184.20 8.00% 9.21 5.00% 9.21 5.00% 3.68 2.00% 0.00% 0.00% 0.00%
CABLE LSOH - 80 DE 1x10 mm2 m 20.00 7.67 153.40 8.00% 7.67 5.00% 7.67 5.00% 3.07 2.00% 0.00% 0.00% 0.00%
CABLE NYY DE 1X35 mm2 m 20.00 14.40 288.00 8.00% 14.40 5.00% 14.40 5.00% 5.76 2.00% 0.00% 0.00% 0.00%
CABLE NYY DE 1X4 mm2 m 770.00 9.79 7538.30 8.00% 376.92 5.00% 376.92 5.00% 150.77 2.00% 0.00% 0.00% 0.00%
CABLE NLT 2X4 mm2 m 100.00 6.84 684.00 8.00% 34.20 5.00% 34.20 5.00% 13.68 2.00% 0.00% 0.00% 0.00%
CONDUCTOR DE COBRE m 300.00 3.58 1074.00 8.00% 53.70 5.00% 53.70 5.00% 21.48 2.00% 0.00% 0.00% 0.00%
CONDUCTOR DE COBRE RECOCIDO, m 50.00 5.09 254.50 8.00% 12.73 5.00% 12.73 5.00% 5.09 2.00% 0.00% 0.00% 0.00%
CABLE LSOH-80 DE 1X16 mm2 m 20.00 10.86 217.20 8.00% 10.86 5.00% 10.86 5.00% 4.34 2.00% 0.00% 0.00% 0.00%
PLANTA ALIGUSTRE und 67.00 45.00 3015.00 8.00% 150.75 5.00% 150.75 5.00% 60.30 2.00% 0.00% 0.00% 0.00%
ROPA DE TRABAJO CON CINTA und 72.00 70.00 5040.00 8.00% 252.00 5.00% 252.00 5.00% 100.80 2.00% 0.00% 0.00% 0.00%
TAPONES DE OIDO PAR 36.00 5.00 180.00 8.00% 9.00 5.00% 9.00 5.00% 3.60 2.00% 0.00% 0.00% 0.00%
MASCARILLA ANTIPOLVO und 72.00 1.00 72.00 8.00% 3.60 5.00% 3.60 5.00% 1.44 2.00% 0.00% 0.00% 0.00%
SOLDADURA CELLOCORD 1/8" kg 124.18 15.00 1862.70 8.00% 93.14 5.00% 93.14 5.00% 37.25 2.00% 0.00% 0.00% 0.00%
SOLDADURA SUPERCITO E 7018 kg 12.00 16.00 192.00 8.00% 9.60 5.00% 9.60 5.00% 3.84 2.00% 0.00% 0.00% 0.00%
PEGAMENTO PVC gln 7.82 85.00 664.70 8.00% 33.24 5.00% 33.24 5.00% 13.29 2.00% 0.00% 0.00% 0.00%
SELLADOR DE UNIONES ROSCADAS gln 0.31 63.56 19.70 8.00% 0.99 5.00% 0.99 5.00% 0.39 2.00% 0.00% 0.00% 0.00%
ADITIVO IMPERMEABILIZANTE gal 0.21 118.00 24.78 8.00% 1.24 5.00% 1.24 5.00% 0.49 1.99% 0.00% 0.00% 0.00%
SILICONA u 1.50 12.30 18.45 8.00% 0.92 5.00% 0.92 5.00% 0.36 1.97% 0.00% 0.00% 0.00%
PEGAMENTO PARA PVC gal 18.54 67.79 1256.83 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 628.20
a 8.00% 6.48 5.00% 6.48 5.00% 2.59 2.00% 0.00% 0.00% 0.00%
(SIKAFLEX)
CAJA DE CONCRERO CON BASE pza 1.00 80.00 80.00 8.00% 4.00 5.00% 4.00 5.00% 1.60 2.00% 0.00% 0.00% 0.00%
PARA AGUA
CAJA CUADRADA DE PVC DE und 20.00 6.78 135.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 27.12
150MMX150MMX70MM
HORMIGON m3 135.74 35.66 4840.49 8.00% 242.02 5.00% 242.02 5.00% 96.81 2.00% 0.00% 0.00% 0.00%
COLA SINTETICA gln 6.33 60.00 379.80 8.00% 18.99 5.00% 18.99 5.00% 7.60 2.00% 0.00% 0.00% 0.00%
LIJA PARA MADERA und 119.22 2.50 298.05 8.00% 14.90 5.00% 14.90 5.00% 5.96 2.00% 0.00% 0.00% 0.00%
SOGA und 1.00 70.00 70.00 8.00% 3.50 5.00% 3.50 5.00% 1.40 2.00% 0.00% 0.00% 0.00%
LIJA DE FIERRO und 129.80 2.50 324.50 8.00% 16.23 5.00% 16.23 5.00% 6.49 2.00% 0.00% 0.00% 0.00%
DISCO DE CORTE DE 4 1/2" x 1/16" und 40.00 5.00 200.00 8.00% 10.00 5.00% 10.00 5.00% 4.00 2.00% 0.00% 0.00% 0.00%
DISCO DE DESBASTE DE 4 1/2" und 28.00 6.00 168.00 8.00% 8.40 5.00% 8.40 5.00% 3.36 2.00% 0.00% 0.00% 0.00%
AGUA m3 157.52 10.16 1600.40 8.00% 80.02 5.00% 80.02 5.00% 30.91 1.93% 0.00% 0.00% 0.00% 1.10
AGUA PARA OBRA m3 64.50 10.16 655.32 8.00% 32.77 5.00% 32.77 5.00% 13.11 2.00% 0.00% 0.00% 0.00%
ELABORACION, IMPL. Y ADMINIST. est 1.00 2800.00 2800.00 8.00% 140.00 5.00% 140.00 5.00% 56.00 2.00% 0.00% 0.00% 0.00%
AGUA m3 4.43 5.00 22.15 8.00% 1.11 5.00% 1.11 5.00% 0.44 1.98% 0.00% 0.00% 0.00%
HIPOCLORITO DE CALCIO AL 70% kg 1.13 2.54 2.87 8.00% 0.14 5.00% 0.14 5.00% 0.05 1.90% 0.00% 0.00% 0.00%
SELLO DE AGUA CON PLANCHA DE u 7.00 100.00 700.00 8.00% 35.00 5.00% 35.00 5.00% 14.00 2.00% 0.00% 0.00% 0.00%
FIERRO
DISPENSADOR DE JABON LIQUIDO und 8.00 10.00 80.00 8.00% 4.00 5.00% 4.00 5.00% 1.60 2.00% 0.00% 0.00% 0.00%
TRANSPORTE DE MATERIALES GLB 0.07 141826.66 9927.87 8.00% 496.39 5.00% 496.39 5.00% 198.55 2.00% 0.00% 0.00% 0.00%
BIODIGESTOR CAP 1300 LTS (INC u 1.00 1600.00 1600.00 8.00% 80.00 5.00% 80.00 5.00% 32.00 2.00% 0.00% 0.00% 0.00%
INSTALACION)
TAPA METALICA u 1.00 70.00 70.00 8.00% 3.50 5.00% 3.50 5.00% 1.40 2.00% 0.00% 0.00% 0.00%
MADERA TORNILLO p2 9980.60 5.51 54993.11 8.00% 2,749.66 5.00% 2,749.66 5.00% 1,073.79 1.95% 0.00% 0.00% 0.00% 26.07
REGLA DE MADERA p2 376.45 5.51 2074.24 8.00% 103.71 5.00% 103.71 5.00% 41.49 2.00% 0.00% 0.00% 0.00%
MADERA CEDRO PARA CARPINTERIA p2 1273.22 9.75 12413.90 8.00% 620.69 5.00% 620.69 5.00% 248.28 2.00% 0.00% 0.00% 0.00%
PRESERVANTE PARA MADERA gln 4.28 120.00 513.60 8.00% 25.68 5.00% 25.68 5.00% 10.27 2.00% 0.00% 0.00% 0.00%
PRUEBA DE COMPACTACION und 9.00 160.00 1440.00 8.00% 72.00 5.00% 72.00 5.00% 28.80 2.00% 0.00% 0.00% 0.00%
PRUEBA DE DISEÑO DE MEZCLAS und 25.00 350.00 8750.00 8.00% 437.50 5.00% 437.50 5.00% 175.00 2.00% 0.00% 0.00% 0.00%
PRUEBA DE DENSIDAD DE CAMPO und 37.00 50.00 1850.00 8.00% 92.50 5.00% 92.50 5.00% 37.00 2.00% 0.00% 0.00% 0.00%
PRUEBA DE ROTURA DE BRIQUETAS und 95.00 15.00 1425.00 8.00% 71.25 5.00% 71.25 5.00% 28.50 2.00% 0.00% 0.00% 0.00%
TRIPLAY DE 4'x8'x 4 mm pln 36.02 32.00 1152.64 8.00% 57.63 5.00% 57.63 5.00% 23.06 2.00% 0.00% 0.00% 0.00%
RODOPLAST m 56.37 6.00 338.22 8.00% 16.91 5.00% 16.91 5.00% 6.77 2.00% 0.00% 0.00% 0.00%
TAPA CON MARCO FIERRO FUNDIDO pza 2.00 90.00 180.00 8.00% 9.00 5.00% 9.00 5.00% 3.60 2.00% 0.00% 0.00% 0.00%
PARA CISTERNA
TEE PVC SAL 4" und 4.44 3.00 13.32 8.00% 0.67 5.00% 0.67 5.00% 0.27 2.02% 0.00% 0.00% 0.00%
TEE PVC SAL 2" und 11.99 1.27 15.23 8.00% 0.76 5.00% 0.76 5.00% 0.31 2.02% 0.00% 0.00% 0.00%
THINER CORRIENTE gln 0.81 20.00 16.20 8.00% 0.81 5.00% 0.81 5.00% 0.32 2.00% 0.00% 0.00% 0.00%
DISOLVENTE XILOL gln 1.57 45.00 70.65 8.00% 3.53 5.00% 3.53 5.00% 1.41 1.99% 0.00% 0.00% 0.00%
PINTURA LATEX gln 60.83 38.00 2311.54 8.00% 115.58 5.00% 115.58 5.00% 46.23 2.00% 0.00% 0.00% 0.00%
PINTURA ESMALTE SINTETICO gln 52.64 40.00 2105.60 8.00% 105.28 5.00% 105.28 5.00% 42.11 2.00% 0.00% 0.00% 0.00%
PINTURA ANTICORROSIVA gln 26.20 60.00 1572.00 8.00% 78.60 5.00% 78.60 5.00% 31.44 2.00% 0.00% 0.00% 0.00%
PINTURA PARA TRAFICO gln 2.77 85.00 235.45 8.00% 11.77 5.00% 11.77 5.00% 4.70 2.00% 0.00% 0.00% 0.00%
BARNIZ MATE gln 17.46 50.00 873.00 8.00% 43.65 5.00% 43.65 5.00% 17.46 2.00% 0.00% 0.00% 0.00%
IMPRIMANTE gln 190.48 25.00 4762.00 8.00% 238.10 5.00% 238.10 5.00% 95.24 2.00% 0.00% 0.00% 0.00%
IMPRIMANTE PROTECTOR PARA gln 7.99 35.00 279.65 8.00% 13.98 5.00% 13.98 5.00% 5.59 2.00% 0.00% 0.00% 0.00%
ENCOFRADO

COMPONENTE 4

CALAMINA DE 0.80 x 1.80 m pln 39.00 25.00 975.00 8.00% 48.75 5.00% 48.75 5.00% 19.50 2.00% 0.00% 0.00% 0.00%
CALAMINON CU6 0.5MM PRE-PINTADO m2 198.85 30.00 5965.50 8.00% 298.28 5.00% 298.28 5.00% 119.31 2.00% 0.00% 0.00% 0.00%
INC ACCESORIOS
TEE DE FIERRO GALVANIZADO DE u 2.00 3.00 6.00 8.00% 0.30 5.00% 0.30 5.00% 0.12 2.00% 0.00% 0.00% 0.00%
1/4"
TEE DE FIERRO GALVANIZADO DE 2" u 1.00 3.00 3.00 8.00% 0.15 5.00% 0.15 5.00% 0.06 2.00% 0.00% 0.00% 0.00%
TEE DE FIERRO GALVANIZADO DE 3" u 2.00 3.00 6.00 8.00% 0.30 5.00% 0.30 5.00% 0.12 2.00% 0.00% 0.00% 0.00%
UNION SIMPLE DE FIERRO u 2.20 5.00 11.00 8.00% 0.55 5.00% 0.55 5.00% 0.22 2.00% 0.00% 0.00% 0.00%
GALVANIZADO DE 2."
GALVANIZADO DE 3."
GALVANIZADO DE 4."
UNION UNIVERSAL DE FIERRO u 10.00 8.00 80.00 8.00% 4.00 5.00% 4.00 5.00% 1.60 2.00% 0.00% 0.00% 0.00%
GALVANIZADO DE 2"
GALVANIZADO DE 3"
ABRAZADERA DE FIERRO pza 36.00 6.36 228.96 8.00% 11.45 5.00% 11.45 5.00% 4.58 2.00% 0.00% 0.00% 0.00%
TUBERIA DE FIERRO GALVANIZADO 1 m 16.16 13.00 210.08 8.00% 10.50 5.00% 10.50 5.00% 4.20 2.00% 0.00% 0.00% 0.00%
1/4"
TUBERIA DE FIERRO GALVANIZADO 1 m 5.93 13.00 77.09 8.00% 3.85 5.00% 3.85 5.00% 1.54 2.00% 0.00% 0.00% 0.00%
1/2"
TUBERIA DE FIERRO GALVANIZADO m 26.64 13.00 346.32 8.00% 17.32 5.00% 17.32 5.00% 6.93 2.00% 0.00% 0.00% 0.00%
2."
3."
4."
TECKNOPORT E=1" m2 1.44 30.00 43.20 8.00% 2.16 5.00% 2.16 5.00% 0.86 2.00% 0.00% 0.00% 0.00%
CODO 90º DE FºGº 1 1/4" u 7.00 3.60 25.20 8.00% 1.26 5.00% 1.26 5.00% 0.50 2.00% 0.00% 0.00% 0.00%
CODO 90º DE FºGº 1 1/2" u 5.00 3.60 18.00 8.00% 0.90 5.00% 0.90 5.00% 0.36 2.00% 0.00% 0.00% 0.00%
CODO 90º DE FºGº 2" u 5.00 3.60 18.00 8.00% 0.90 5.00% 0.90 5.00% 0.36 2.00% 0.00% 0.00% 0.00%
CODO 90º DE FºGº 3" u 3.00 3.60 10.80 8.00% 0.54 5.00% 0.54 5.00% 0.22 2.00% 0.00% 0.00% 0.00%
TUBERIA PVC SAP 4" m 107.47 15.68 1685.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,685.13
REDUCCION PVC SAP PARA AGUA u 1.00 16.00 16.00 8.00% 0.80 5.00% 0.80 5.00% 0.32 2.00% 0.00% 0.00% 0.00%
CON ROSCA 1" A 3/4"
CON ROSCA 1" A 1/2"
CON ROSCA 2" A 1"
TUBO PVC SEL (E/C) 3/4" X 3.00 M. pza 43.97 6.00 263.82 8.00% 13.19 5.00% 13.19 5.00% 5.28 2.00% 0.00% 0.00% 0.00%
CON ROSCA 1 1/2" A 3/4"
TUBO DE FIERRO NEGRO 100x100mm TUB 3.19 290.00 925.10 8.00% 46.26 5.00% 46.26 5.00% 18.50 2.00% 0.00% 0.00% 0.00%
x 6.00m e=4.00mm
TUBO DE FIERRO NEGRO 75x75mm x TUB 14.24 190.00 2705.60 8.00% 135.28 5.00% 135.28 5.00% 54.11 2.00% 0.00% 0.00% 0.00%
6.00m e=2.50mm
TUBO DE FIERRO NEGRO 2" x 3" x 4.76 mm 32.80 492.00 8.00% 24.60 5.00% 24.60 5.00% 9.84 2.00% 0.00% 0.00% 0.00%
m 15.00
TUBO DE FIERRO NEGRO LAC 6" m 16.20 55.00 891.00 8.00% 44.55 5.00% 44.55 5.00% 17.82 2.00% 0.00% 0.00% 0.00%
e=1/4"
CON ROSCA 2" A 3/4"
UNION PVC SAP PARA AGUA CON u 4.00 2.97 11.88 8.00% 0.59 5.00% 0.59 5.00% 0.24 1.98% 0.00% 0.00% 0.00%
ROSCA DE 3/4"
ROSCA DE 1"
ROSCA DE 1 1/2"
ROSCA DE 2"
ROSCA DE 1/2"
ROSCA DE 3/4."
ROSCA DE 2."
ROSCA DE 3/4."
ROSCA DE 1 1/2."
CODO DE 90°C/R PVC SAP P/AGUA DE und 56.91 3.39 192.92 8.00% 9.65 5.00% 9.65 5.00% 3.86 2.00% 0.00% 0.00% 0.00%
3/4"
CODO PVC SAP PARA AGUA CON u 36.02 2.12 76.36 8.00% 3.82 5.00% 3.82 5.00% 1.52 2.00% 0.00% 0.00% 0.00%
CODO PVC SAP PARA AGUA CON u 3.00 5.00 15.00 8.00% 0.75 5.00% 0.75 5.00% 0.30 2.00% 0.00% 0.00% 0.00%
ROSCA DE 1" X 90°
TEE PVC SAP 3/4" C/R P/AGUA und 18.01 3.39 61.05 8.00% 3.05 5.00% 3.05 5.00% 1.22 1.99% 0.00% 0.00% 0.00%
TEE PVC SAP PARA AGUA CON u 3.00 6.10 18.30 8.00% 0.92 5.00% 0.92 5.00% 0.37 2.00% 0.00% 0.00% 0.00%
ROSCA DE 1"
ROSCA DE 1 1/2"
ROSCA DE 2"

COMPONENTE 4

CODO PVC SAL 4"x90 und 5.99 4.50 26.96 8.00% 1.35 5.00% 1.35 5.00% 0.53 1.98% 0.00% 0.00% 0.00%
UNION SIMPLE PVC SAP CLASE 10 und 14.04 2.00 28.08 8.00% 1.40 5.00% 1.40 5.00% 0.56 1.99% 0.00% 0.00% 0.00%
1/2" C/R
UNION SIMPLE PVC SAP CLASE 10 und 1.36 2.00 2.72 8.00% 0.14 5.00% 0.14 5.00% 0.06 2.07% 0.00% 0.00% 0.00%
3/4" C/R
UNION UNIVERSAL PVC SAP PARA und 14.07 3.39 47.70 8.00% 2.38 5.00% 2.38 5.00% 0.95 2.00% 0.00% 0.00% 0.00%
AGUA CON ROSCA 3/4"
AGUA CON ROSCA 1."
AGUA CON ROSCA 2."
AGUA CON ROSCA 2"
AGUA CON ROSCA 3"
NIPLE PVC SAP PARA AGUA CON pza 4.00 1.69 6.76 8.00% 0.34 5.00% 0.34 5.00% 0.13 1.94% 0.00% 0.00% 0.00%
ROSCA 3/4" x 1."
ROSCA 1 3/4" x 2."
ROSCA 1 1/4"
ROSCA 1 1/2"
ROSCA 2"
ROSCA 3"
YEE PVC SAL 4" u 6.09 4.00 24.36 8.00% 1.22 5.00% 1.22 5.00% 0.48 1.98% 0.00% 0.00% 0.00%
YEE PVC SAL 2" u 19.95 1.69 33.72 8.00% 1.69 5.00% 1.69 5.00% 0.68 2.00% 0.00% 0.00% 0.00%
YEE PVC SAL CON REDUCCION 4" - 2" u 1.05 4.00 4.20 8.00% 0.21 5.00% 0.21 5.00% 0.08 2.00% 0.00% 0.00% 0.00%
CODO PVC DE 4" X 90° und 10.75 4.24 45.58 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 45.58
CODO PVC 1" X 90° und 26.34 1.52 40.04 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.68
TUBERIA PVC C-10 PARA AGUA FRIA m 20.86 63.56 1325.86 8.00% 66.29 5.00% 66.29 5.00% 26.51 2.00% 0.00% 0.00% 0.00%
2" ROSCADA
TUBERIA PVC C-10 PARA AGUA FRIA 1 m 8.80 48.31 425.13 8.00% 21.26 5.00% 21.26 5.00% 8.51 2.00% 0.00% 0.00% 0.00%
1/2" ROSCADA
1" ROSCADA
3/4" ROSCADA
1/2" ROSCADA
1/2" ROSCADA
3/4" ROSCADA
TUBERIA PVC SAL 2" m 67.68 6.00 406.08 8.00% 20.30 5.00% 20.30 5.00% 8.12 2.00% 0.00% 0.00% 0.00%
TUBERIA PVC SAL 3" m 18.00 7.00 126.00 8.00% 6.30 5.00% 6.30 5.00% 2.52 2.00% 0.00% 0.00% 0.00%
TUBERIA PVC SAL 4" m 146.13 8.05 1176.35 8.00% 58.82 5.00% 58.82 5.00% 23.53 2.00% 0.00% 0.00% 0.00%
TUBO REDONDO Ø 4" ACERO LAC und 6.92 180.00 1245.60 8.00% 62.28 5.00% 62.28 5.00% 24.91 2.00% 0.00% 0.00% 0.00%
e=3.00mm
CODO PVC SAL 2" X 90° u 26.66 2.50 66.65 8.00% 3.33 5.00% 3.33 5.00% 1.33 1.99% 0.00% 0.00% 0.00%
CODO PVC SAL 3" X 90° u 12.00 3.20 38.40 8.00% 1.92 5.00% 1.92 5.00% 0.77 2.00% 0.00% 0.00% 0.00%
CODO PVC SAL 2" X 45° u 14.07 2.50 35.18 8.00% 1.76 5.00% 1.76 5.00% 0.70 1.99% 0.00% 0.00% 0.00%
CODO PVC SAL 4" X 45° u 3.99 3.80 15.16 8.00% 0.76 5.00% 0.76 5.00% 0.30 1.97% 0.00% 0.00% 0.00%
TEE PVC SAL 4" X 2" pza 6.93 4.00 27.72 8.00% 1.39 5.00% 1.39 5.00% 0.56 2.01% 0.00% 0.00% 0.00%
REDUCCION PVC P/AGUA S/PRESION und 21.00 10.17 213.57 8.00% 10.68 5.00% 10.68 5.00% 4.27 2.00% 0.00% 0.00% 0.00%
3/4" A 1/2"
SOMBRERO DE VENTILACION PVC u 3.20 2.54 8.13 8.00% 0.41 5.00% 0.41 5.00% 0.17 2.03% 0.00% 0.00% 0.00%
SAL 2"
SOMBRERO DE VENTILACION PVC und 0.90 5.08 4.57 8.00% 0.23 5.00% 0.23 5.00% 0.09 1.94% 0.00% 0.00% 0.00%
SAL 4"
TUBERIA PVC SEL 1" m 263.38 2.97 782.24 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 231.18
VALVULA CHECK DE BRONCE DE 1 u 3.00 25.00 75.00 8.00% 3.75 5.00% 3.75 5.00% 1.50 2.00% 0.00% 0.00% 0.00%
1/4"
VALVULA CHECK DE BRONCE DE 1 u 1.00 25.00 25.00 8.00% 1.25 5.00% 1.25 5.00% 0.50 2.00% 0.00% 0.00% 0.00%
1/2"
VALVULA DE PIE 2" u 3.00 25.00 75.00 8.00% 3.75 5.00% 3.75 5.00% 1.50 2.00% 0.00% 0.00% 0.00%
REGISTRO ROSCADO DE BRONCE DE pza 6.93 6.78 46.99 8.00% 2.35 5.00% 2.35 5.00% 0.94 2.00% 0.00% 0.00% 0.00%
2"
REGISTRO ROSCADO DE BRONCE DE pza 6.93 10.17 70.48 8.00% 3.52 5.00% 3.52 5.00% 1.41 2.00% 0.00% 0.00% 0.00%
4"
VALVULA COMPUERTA ACERO u 6.93 29.66 205.54 8.00% 10.28 5.00% 10.28 5.00% 4.12 2.00% 0.00% 0.00% 0.00%
INOXIDABLE 3/4"
VALVULA COMPUERTA BRONCE 1" u 2.00 29.66 59.32 8.00% 2.97 5.00% 2.97 5.00% 1.19 2.00% 0.00% 0.00% 0.00%
VALVULA COMPUERTA BRONCE 1 1/4" u 3.00 29.66 88.98 8.00% 4.45 5.00% 4.45 5.00% 1.78 2.00% 0.00% 0.00% 0.00%
VALVULA COMPUERTA BRONCE 1 1/2" u 1.00 29.66 29.66 8.00% 1.48 5.00% 1.48 5.00% 0.59 1.99% 0.00% 0.00% 0.00%
VIDRIO SIMPLE p2 39.00 3.38 131.82 8.00% 6.59 5.00% 6.59 5.00% 2.64 2.00% 0.00% 0.00% 0.00%
SISTEMA DE ILUMINACION - und 1.00 600.00 600.00 8.00% 30.00 5.00% 30.00 5.00% 12.00 2.00% 0.00% 0.00% 0.00%
SEGURIDAD
ROLLIZO DE EUCALIPTO 3M X 2" und 107.80 20.00 2156.00 8.00% 107.80 5.00% 107.80 5.00% 43.12 2.00% 0.00% 0.00% 0.00%
APROX
VIDRIO SEMIDOBLE p2 540.52 7.50 4053.89 8.00% 202.69 5.00% 202.69 5.00% 81.08 2.00% 0.00% 0.00% 0.00%
ESPEJO BICELADO m2 0.90 5.18 4.64 8.00% 0.23 5.00% 0.23 5.00% 0.10 2.09% 0.00% 0.00% 0.00%
SILICONA und 25.83 17.00 439.09 8.00% 21.95 5.00% 21.95 5.00% 8.78 2.00% 0.00% 0.00% 0.00%
RODILLO P/PINTURA 3" und 0.23 11.00 2.56 8.00% 0.13 5.00% 0.13 5.00% 0.05 1.86% 0.00% 0.00% 0.00%
MATERIAL E INSUMOS DE GLB 12.00 25.00 300.00 8.00% 15.00 5.00% 15.00 5.00% 6.00 2.00% 0.00% 0.00% 0.00%
CAPACITACION
ELECTRODO DE COBRE DE 16mm Ø x und 2.00 212.40 424.80 8.00% 21.24 5.00% 21.24 5.00% 8.50 2.00% 0.00% 0.00% 0.00%
2.40 M
CONECTOR ANDERSON DE BRONCE und 2.00 7.50 15.00 8.00% 0.75 5.00% 0.75 5.00% 0.30 2.00% 0.00% 0.00% 0.00%

COMPONENTE 4

PARARRAYO TETRAPUNTAL und 1.00 277.30 277.30 8.00% 13.87 5.00% 13.87 5.00% 5.55 2.00% 0.00% 0.00% 0.00%
FLANKLIN
MASTIL DE F°G° EN L DE 2.5m x 1m und 1.00 88.50 88.50 8.00% 4.43 5.00% 4.43 5.00% 1.77 2.00% 0.00% 0.00% 0.00%
AISLADOR DE PORCELANA und 1.00 53.10 53.10 8.00% 2.66 5.00% 2.66 5.00% 1.06 2.00% 0.00% 0.00% 0.00%
AISLADOR DE PORCELANA und 1.00 53.10 53.10 8.00% 2.66 5.00% 2.66 5.00% 1.06 2.00% 0.00% 0.00% 0.00%
1/2"
TUBO PVC SAP DE 3/4" DIAM. INT. und 2.00 14.16 28.32 8.00% 1.42 5.00% 1.42 5.00% 0.57 2.01% 0.00% 0.00% 0.00%
e=3mm L=3m
CEMENTO CONDUCTIVO DE 25 KG und 6.00 129.80 778.80 8.00% 38.94 5.00% 38.94 5.00% 15.58 2.00% 0.00% 0.00% 0.00%
CAJA DE REGISTRO DE CONCRETO und 2.00 47.20 94.40 8.00% 4.72 5.00% 4.72 5.00% 1.89 2.00% 0.00% 0.00% 0.00%
0.40x0.40x0.30
TIERRA NEGRA CERNIDA m3 6.00 82.60 495.60 8.00% 24.78 5.00% 24.78 5.00% 9.91 2.00% 0.00% 0.00% 0.00%
LADRILLO P/TECHO DE 15X30X30 CM und 1708.35 3.00 5125.05 8.00% 256.25 5.00% 256.25 5.00% 102.50 2.00% 0.00% 0.00% 0.00%
8 HCOS.
LADRILLO K K TIPO IV 9X14X24 CM und 22182.42 1.20 26618.90 8.00% 1,330.95 5.00% 1,330.95 5.00% 532.38 2.00% 0.00% 0.00% 0.00%
LACA gln 8.55 50.00 427.59 8.00% 21.38 5.00% 21.38 5.00% 8.55 2.00% 0.00% 0.00% 0.00%
LADRILLO PASTELERO P/TECHO m2 275.87 9.00 2482.80 8.00% 124.14 5.00% 124.14 5.00% 49.66 2.00% 0.00% 0.00% 0.00%
ANGULO 3/4"X3/4"X1/8"X6m pza 165.39 45.00 7442.65 8.00% 372.13 5.00% 372.13 5.00% 148.86 2.00% 0.00% 0.00% 0.00%
ANGULO 1"X1"X1/8"X6m pza 146.92 55.00 8080.59 8.00% 404.03 5.00% 404.03 5.00% 161.61 2.00% 0.00% 0.00% 0.00%
TEE 3/4"X3/4"X1/8"X6m pza 140.26 50.00 7013.06 8.00% 350.65 5.00% 350.65 5.00% 140.26 2.00% 0.00% 0.00% 0.00%
TEE 1"X1"X1/8"X6m pza 8.16 60.00 489.73 8.00% 24.49 5.00% 24.49 5.00% 9.80 2.00% 0.00% 0.00% 0.00%
PLANCHA DE ACERO 1.6 mm X pza 17.14 280.00 4799.40 8.00% 239.97 5.00% 239.97 5.00% 95.99 2.00% 0.00% 0.00% 0.00%
1.22mX2.40 m
MALLA DE ACERO m2 434.21 35.00 15197.23 8.00% 759.86 5.00% 759.86 5.00% 303.95 2.00% 0.00% 0.00% 0.00%
ANGULO 2"X2"X1/8"X6m pza 42.21 90.00 3798.87 8.00% 189.94 5.00% 189.94 5.00% 75.97 2.00% 0.00% 0.00% 0.00%
ANGULO FIERRO 1 1/2" x 1 1/2" x 3/16" m 247.40 9.50 2350.30 8.00% 117.52 5.00% 117.52 5.00% 47.01 2.00% 0.00% 0.00% 0.00%
PLANCHA DE ACERO LAC 1/4" x 1.22m pza 0.38 550.00 206.58 8.00% 10.33 5.00% 10.33 5.00% 4.13 2.00% 0.00% 0.00% 0.00%
x 2.40 m
PLANCHA DE ACERO LAC 3/8" x 2" x 4" pza 0.51 45.00 22.76 8.00% 1.14 5.00% 1.14 5.00% 0.45 1.98% 0.00% 0.00% 0.00%
P/TEMPLADORES
PEGAMENTO PARA CERAMICO BOL 84.28 15.00 1264.17 8.00% 63.21 5.00% 63.21 5.00% 25.28 2.00% 0.00% 0.00% 0.00%

ALAMBRE NEGRO N°16 kg 1,067.3152 3.38 3607.53 8.00% 180.38 5.00% 180.38 5.00% 72.15 2.00% 0.00% 0.00% 0.00%
ALAMBRE DE PUAS GALVANIZADO m 27,632.0000 0.55 15197.60 8.00% 759.88 5.00% 759.88 5.00% 303.95 2.00% 0.00% 0.00% 0.00%
ACERO CORRUGADO F'Y = 4200 kg 58,528.5840 2.85 166806.46 8.00% 8,340.32 5.00% 8,340.32 5.00% 3,336.13 2.00% 0.00% 0.00% 0.00%
KG/CM2
PIEDRA MEDIANA DE 4" m3 4,087.2300 30.00 122616.90 8.00% 6,130.85 5.00% 6,130.85 5.00% 2,452.34 2.00% 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 1/2" A 3/4" m3 1.5618 33.89 52.93 8.00% 2.65 5.00% 2.65 5.00% 1.06 2.01% 0.00% 0.00% 0.00%
PIEDRA GRANDE DE 6" m3 34.2144 35.66 1220.09 8.00% 61.00 5.00% 61.00 5.00% 24.40 2.00% 0.00% 0.00% 0.00%
ARENA GRUESA m3 88.7018 33.89 3006.10 8.00% 150.31 5.00% 150.31 5.00% 60.12 2.00% 0.00% 0.00% 0.00%
MATERIAL CLASIFICADO PARA BASE m3 4,555.4050 34.74 158254.77 8.00% 7,912.74 5.00% 7,912.74 5.00% 3,165.09 2.00% 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO IP (42.5 bls 437.1032 18.64 8147.60 8.00% 407.38 5.00% 407.38 5.00% 162.95 2.00% 0.00% 0.00% 0.00%
kg)
GASOLINA 84 OCTANOS gln 331.1338 12.50 4139.17 8.00% 206.96 5.00% 206.96 5.00% 82.78 2.00% 0.00% 0.00% 0.00%
PETROLEO gln 23,543.0077 12.50 294287.60 8.00% 14,714.38 5.00% 14,714.38 5.00% 5,885.75 2.00% 8,828.63 3.00% 0.00% 0.00%
GEOTEXTIL NO TEJIDO 300 gr/m2 m2 63,180.8730 4.31 272309.56 20.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00% 0.00%
GEOMEMBRANA VERDE HDPE LISA m2 63,018.0565 14.92 940229.40 20.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00% 0.00%
E=1.50mm
GCL m2 54,809.6220 26.22 1437108.29 20.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00% 0.00%
LONA DE LLDPE E=200micras, ROLLO m2 41,404.0305 3.19 132078.86 20.00% 26,415.77 20.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00% 0.00%
DE 12x100m
HORMIGON m3 120.1992 35.66 4286.30 8.00% 214.32 5.00% 214.32 5.00% 85.73 2.00% 0.00% 0.00% 0.00%
AGUA m3 28.3345 10.16 287.88 8.00% 14.39 5.00% 14.39 5.00% 5.76 2.00% 0.00% 0.00% 0.00%
AGUA PARA OBRA m3 6,836.9336 10.16 69463.25 8.00% 3,473.16 5.00% 3,473.16 5.00% 1,389.27 2.00% 0.00% 0.00% 0.00%
MADERA TORNILLO p2 1,513.5208 5.51 8339.50 8.00% 416.97 5.00% 416.97 5.00% 166.79 2.00% 0.00% 0.00% 0.00%
PINTURA ESMALTE SINTETICO gln 119.3546 40.00 4774.18 8.00% 238.71 5.00% 238.71 5.00% 95.48 2.00% 0.00% 0.00% 0.00%
TUBERÍA HDPE EXTERNAMENTE m 2,973.7050 20.93 62239.65 8.00% 3,111.98 5.00% 3,111.98 5.00% 1,244.80 2.00% 0.00% 0.00% 0.00%
TUBERÍA HDPE SDR 21 PE-80 Ø=6" NO m 323.9250 20.93 6779.75 8.00% 338.99 5.00% 338.99 5.00% 135.59 2.00% 0.00% 0.00% 0.00%
RANURADA
TUBERIA PVC SAL 2" TUB 1.6280 8.15 13.27 8.00% 0.66 5.00% 0.66 5.00% 0.26 1.98% 0.00% 0.00% 0.00%
ROLLIZO DE EUCALIPTO 3M X 3" und 1,727.0000 13.81 23849.87 8.00% 1,192.49 5.00% 1,192.49 5.00% 476.99 2.00% 0.00% 0.00% 0.00%
APROX
MALLA CUADRADA CRIBADA m2 522.7950 14.35 7502.11 8.00% 375.11 5.00% 375.11 5.00% 150.04 2.00% 0.00% 0.00% 0.00%
GALVANIZADA #12
GRUPO ELECTROGENO 230 HP 150 KW HE 175.6309 26.31 4620.85 8.00% 231.04 5.00% 231.04 5.00% 92.42 2.00% 0.00% 0.00% 0.00%

MINI CARGADOR SOBRE RUEDAS und 1.0000 150,390.00 150390.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00% 0.00%
TRACTOR DE TOPADOR A ORUGAS und 1.0000 1,174,349.90 1174349.90 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00% 0.00%
CAMION VOLQUETE DE 10 m3 und 1.0000 406,355.93 406355.93 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00% 0.00%
CAMION CISTERNA AGUA DE 5,000 und 1.0000 513,307.91 513307.91 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00% 0.00% 0.00%
CAMION 3.00 TON und 1.0000 56,064.57 56064.57 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ELECTROBOMBA AUTOCEBANTE und 2.0000 1,610.17 3220.34 8.00% 161.02 5.00% 161.02 5.00% 64.41 2.00% 0.00% 0.00% 0.00%
ELECTROBOMBA AUTOCEBANTE und 1.0000 1,610.17 1610.17 8.00% 80.51 5.00% 80.51 5.00% 32.20 2.00% 0.00% 0.00% 0.00%
BOMBA CENTRIFUGA HELICOIDAL und 1.0000 1,169.49 1169.49 8.00% 58.47 5.00% 58.47 5.00% 23.39 2.00% 0.00% 0.00% 0.00%
BASCULA PARA PESAJE DE EQ 1.0000 114,406.78 114406.78 8.00% 5,720.34 5.00% 5,720.34 5.00% 2,288.13 2.00% 0.00% 0.00% 0.00%
CAMIONES
UNIDAD DE TRANSPORTE DE und 1.0000 93,733.11 93733.11 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PERSONAL

COMPONENTE 4

TANQUE FLEXIBLE PARA und 1.0000 24,123.00 24123.00 8.00% 1,206.15 5.00% 1,206.15 5.00% 482.46 2.00% 0.00% 0.00% 0.00%
BOMBA PERIFERICA und 1.0000 1,610.17 1610.17 8.00% 80.51 5.00% 80.51 5.00% 32.20 2.00% 0.00% 0.00% 0.00%
COMPRESORA DE AIRE DE 5.00 HP und 1.0000 8,194.92 8194.92 8.00% 409.75 5.00% 409.75 5.00% 163.90 2.00% 0.00% 0.00% 0.00%
SURTIDOR DE COMBUSTIBLE und 1.0000 7,288.14 7288.14 8.00% 364.41 5.00% 364.41 5.00% 145.77 2.00% 0.00% 0.00% 0.00%
HIDROLAVADORA (inc. aditamentos) und 1.0000 7,415.25 7415.25 8.00% 370.76 5.00% 370.76 5.00% 148.30 2.00% 0.00% 0.00% 0.00%
QUEMADOR DE BIOGAS und 1.0000 32,203.99 32203.99 8.00% 1,610.20 5.00% 1,610.20 5.00% 644.08 2.00% 0.00% 0.00% 0.00%
EQUIPO Y SOFTWARE PARA MANEJO EQ 1.0000 3,813.56 3813.56 8.00% 190.68 5.00% 190.68 5.00% 76.27 2.00% 0.00% 0.00% 0.00%
OBRA CIVIL INSTALACION BALANZA GLB 1.0000 12,000.00 12000.00 8.00% 600.00 5.00% 600.00 5.00% 240.00 2.00% 0.00% 0.00% 0.00%
OBRA CIVIL CASETA DE CONTROL GLB 1.0000 3,500.00 3500.00 8.00% 175.00 5.00% 175.00 5.00% 70.00 2.00% 0.00% 0.00% 0.00%
OBRA CIVIL CERCO PERIMETRICO GLB 1.0000 9,200.00 9200.00 8.00% 460.00 5.00% 460.00 5.00% 184.00 2.00% 0.00% 0.00% 0.00%
TANQUE
CARPINTERIA METALICA: COLUMNAS, GLB 1.0000 19,300.00 19300.00 8.00% 965.00 5.00% 965.00 5.00% 386.00 2.00% 0.00% 0.00% 0.00%
CASILLERO METALICO und 1.00 450.00 450.00 8.00% 22.50 5.00% 22.50 5.00% 9.00 2.00% 0.00% 0.00% 0.00%
(1.25x0.40x2.00)
BANCA DE MADERA (1.25x0.40) u 1.00 320.00 320.00 8.00% 16.00 5.00% 16.00 5.00% 6.40 2.00% 0.00% 0.00% 0.00%
JUEGO DE COMEDOR DE 4 SILLAS u 5.00 220.00 1100.00 8.00% 55.00 5.00% 55.00 5.00% 22.00 2.00% 0.00% 0.00% 0.00%
ORGANIZADOR DE MADERA und 3.00 350.00 1050.00 8.00% 52.50 5.00% 52.50 5.00% 21.00 2.00% 0.00% 0.00% 0.00%
(1.00x0.40x0.85)
CUBO DE DESPERDICIOS ACCIONADA und 3.00 75.00 225.00 8.00% 11.25 5.00% 11.25 5.00% 4.50 2.00% 0.00% 0.00% 0.00%
A PEDAL
ORGANIZADOR METALICO und 6.00 580.00 3480.00 8.00% 174.00 5.00% 174.00 5.00% 69.60 2.00% 0.00% 0.00% 0.00%
(2.00x0.40x2.00)
CUBO DE DESPERDICIOS ACCIONADA und 1.00 75.00 75.00 8.00% 3.75 5.00% 3.75 5.00% 1.50 2.00% 0.00% 0.00% 0.00%
A PEDAL
MESA DE MADERA (1.00x0.70) und 1.00 150.00 150.00 8.00% 7.50 5.00% 7.50 5.00% 3.00 2.00% 0.00% 0.00% 0.00%
SILLA METALICA APILABLE und 5.00 95.00 475.00 8.00% 23.75 5.00% 23.75 5.00% 9.50 2.00% 0.00% 0.00% 0.00%
TARIMA C/COLCHON DE 1.5PZ und 1.00 650.00 650.00 8.00% 32.50 5.00% 32.50 5.00% 13.00 2.00% 0.00% 0.00% 0.00%
SILLA GIRATORIA und 2.00 110.00 220.00 8.00% 11.00 5.00% 11.00 5.00% 4.40 2.00% 0.00% 0.00% 0.00%
MODULO PARA COMPUTADORA und 1.00 280.00 280.00 8.00% 14.00 5.00% 14.00 5.00% 5.60 2.00% 0.00% 0.00% 0.00%
MESA DE MADERA TIPO L und 1.00 550.00 550.00 8.00% 27.50 5.00% 27.50 5.00% 11.00 2.00% 0.00% 0.00% 0.00%
ARCHIVADOR DE MELAMINE (18mm) und 2.00 340.00 680.00 8.00% 34.00 5.00% 34.00 5.00% 13.60 2.00% 0.00% 0.00% 0.00%
de (0.90x0.40x2.00)
COMPUTADORA CON PROCESADOR EQ 1.00 3,500.00 3500.00 8.00% 175.00 5.00% 175.00 5.00% 70.00 2.00% 0.00% 0.00% 0.00%
MATERIALES DE ESCRITORIO GLB 2.00 1,800.00 3600.00 8.00% 180.00 5.00% 180.00 5.00% 72.00 2.00% 0.00% 0.00% 0.00%
ESCRITORIO DE MELAMINA und 1.00 320.00 320.00 8.00% 16.00 5.00% 16.00 5.00% 6.40 2.00% 0.00% 0.00% 0.00%
1.70X0.75x0.80M
SILLON GIRATORIO und 1.00 340.00 340.00 8.00% 17.00 5.00% 17.00 5.00% 6.80 2.00% 0.00% 0.00% 0.00%
SILLA DE RUEDAS und 1.00 650.00 650.00 8.00% 32.50 5.00% 32.50 5.00% 13.00 2.00% 0.00% 0.00% 0.00%
TABURETE GIRATORIO RODABLE und 1.00 290.00 290.00 8.00% 14.50 5.00% 14.50 5.00% 5.80 2.00% 0.00% 0.00% 0.00%
ESCALINATA DE DOS PELDAÑOS und 1.00 285.00 285.00 8.00% 14.25 5.00% 14.25 5.00% 5.70 2.00% 0.00% 0.00% 0.00%
ARMARIO DE MELAMINE (18mm) de und 1.00 789.00 789.00 8.00% 39.45 5.00% 39.45 5.00% 15.78 2.00% 0.00% 0.00% 0.00%
ARMARIO INSTRUMENTAL / MATERIAL und 1.00 1,150.00 1150.00 8.00% 57.50 5.00% 57.50 5.00% 23.00 2.00% 0.00% 0.00% 0.00%
CAMILLA PARA EXAMEN MEDICO und 1.00 1,450.00 1450.00 8.00% 72.50 5.00% 72.50 5.00% 29.00 2.00% 0.00% 0.00% 0.00%
CAMILLA RIGIDA DE POLIETILENO und 1.00 850.00 850.00 8.00% 42.50 5.00% 42.50 5.00% 17.00 2.00% 0.00% 0.00% 0.00%
BIOMBO METALICO DE DOS und 1.00 320.00 320.00 8.00% 16.00 5.00% 16.00 5.00% 6.40 2.00% 0.00% 0.00% 0.00%
CUERPOS
COCHE DE CURACIONES RODABLE und 1.00 680.00 680.00 8.00% 34.00 5.00% 34.00 5.00% 13.60 2.00% 0.00% 0.00% 0.00%
0.60x0.40x0.75
CUBETAS DE ACERO INOXIDABLE DE und 2.00 45.00 90.00 8.00% 4.50 5.00% 4.50 5.00% 1.80 2.00% 0.00% 0.00% 0.00%
22x15.5x5cm
ESCRITORIO DE MELAMINA und 1.00 220.00 220.00 8.00% 11.00 5.00% 11.00 5.00% 4.40 2.00% 0.00% 0.00% 0.00%
1.50X0.75x0.80M
EXTINTOR DE 12 KILOS TIPO ABC, und 3.00 115.00 345.00 8.00% 17.25 5.00% 17.25 5.00% 6.90 2.00% 0.00% 0.00% 0.00%
incluye soporte
IMPRESORA MULTIFUNCIONAL und 2.00 2,650.00 5300.00 8.00% 265.00 5.00% 265.00 5.00% 106.00 2.00% 0.00% 0.00% 0.00%
TELEFONO INALAMBRICO DIGITAL und 3.00 110.00 330.00 8.00% 16.50 5.00% 16.50 5.00% 6.60 2.00% 0.00% 0.00% 0.00%
COMPUTADORA CON PROCESADOR und 2.00 3,500.00 7000.00 8.00% 350.00 5.00% 350.00 5.00% 140.00 2.00% 0.00% 0.00% 0.00%
TELEVISOR LED DE 42" INCLUYE und 3.00 2,500.00 7500.00 8.00% 375.00 5.00% 375.00 5.00% 150.00 2.00% 0.00% 0.00% 0.00%
MOVIL)
EQUIPO MINI COMPONENTE und 1.00 1,100.00 1100.00 8.00% 55.00 5.00% 55.00 5.00% 22.00 2.00% 0.00% 0.00% 0.00%
MICROFONOS INALAMBRICOS und 3.00 267.00 801.00 8.00% 40.05 5.00% 40.05 5.00% 16.02 2.00% 0.00% 0.00% 0.00%
CONSOLA, AMPLIFICADOR Y und 1.00 3,290.00 3290.00 8.00% 164.50 5.00% 164.50 5.00% 65.80 2.00% 0.00% 0.00% 0.00%
E INSTALACION
EQUIPO DE CIRUJIA MENOR EQ 1.00 3,200.00 3200.00 8.00% 160.00 5.00% 160.00 5.00% 64.00 2.00% 0.00% 0.00% 0.00%
BALANZA CON TALLIMETRO EQ 1.00 670.00 670.00 8.00% 33.50 5.00% 33.50 5.00% 13.40 2.00% 0.00% 0.00% 0.00%
FERULAS DE BRAZO und 2.00 120.00 240.00 8.00% 12.00 5.00% 12.00 5.00% 4.80 2.00% 0.00% 0.00% 0.00%
FERULAS DE PIERNA und 2.00 125.00 250.00 8.00% 12.50 5.00% 12.50 5.00% 5.00 2.00% 0.00% 0.00% 0.00%
COLLARIN und 2.00 75.00 150.00 8.00% 7.50 5.00% 7.50 5.00% 3.00 2.00% 0.00% 0.00% 0.00%
LAMPARA CUELLO DE GANZO und 1.00 210.00 210.00 8.00% 10.50 5.00% 10.50 5.00% 4.20 2.00% 0.00% 0.00% 0.00%
TENSIOMETRO DIGITAL und 1.00 180.00 180.00 8.00% 9.00 5.00% 9.00 5.00% 3.60 2.00% 0.00% 0.00% 0.00%
TERMOMETRO und 3.00 15.00 45.00 8.00% 2.25 5.00% 2.25 5.00% 0.90 2.00% 0.00% 0.00% 0.00%
ESTETOSCOPIO und 2.00 75.00 150.00 8.00% 7.50 5.00% 7.50 5.00% 3.00 2.00% 0.00% 0.00% 0.00%
RIÑONERAS MEDIANAS und 2.00 180.00 360.00 8.00% 18.00 5.00% 18.00 5.00% 7.20 2.00% 0.00% 0.00% 0.00%
PULSOXIMETRO DIGITAL und 1.00 35.00 35.00 8.00% 1.75 5.00% 1.75 5.00% 0.70 2.00% 0.00% 0.00% 0.00%
MEDICINAS MENORES und 1.00 1,500.00 1500.00 8.00% 75.00 5.00% 75.00 5.00% 30.00 2.00% 0.00% 0.00% 0.00%
CORTINAS INC/ACCESORIOS E m 6.20 50.85 315.27 8.00% 15.76 5.00% 15.76 5.00% 6.30 2.00% 0.00% 0.00% 0.00%
INSTALACION
MESA DE MADERA (1.00x0.70) u 4.00 150.00 600.00 8.00% 30.00 5.00% 30.00 5.00% 12.00 2.00% 0.00% 0.00% 0.00%
SILLA METALICA ALIPLABLE u 6.00 95.00 570.00 8.00% 28.50 5.00% 28.50 5.00% 11.40 2.00% 0.00% 0.00% 0.00%
MESA DE MADERA TIPO U u 1.00 680.00 680.00 8.00% 34.00 5.00% 34.00 5.00% 13.60 2.00% 0.00% 0.00% 0.00%
SUB TOTAL SUB TOTAL 7,362,192.55 131,747.00 105,331.23 41,894.09 8,828.63 0.00 0.00 4,039.28
IGV 18% IGV 18% 1,325,194.66 23,714.46 18,959.62 7,540.94 1,589.15 0.00 0.00 727.07
============= ========= ========= ========= ========= ========= ========= =========
TOTAL TOTAL 8,687,387.21 155,461.46 124,290.85 49,435.03 10,417.78 0.00 0.00 4,766.35

COMPONENTE 4
Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20


CLAVOS PARA MADERA C/C 1" kg 4.59 3.81 17.49 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CLAVOS PARA MADERA C/C 2 1/2" kg 54.16 3.81 206.35 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ALAMBRE NEGRO N°16 kg 914.92 3.38 3092.42 0.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ALAMBRE NEGRO N°8 kg 425.89 3.38 1439.52 0.18% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CLAVOS PARA CALAMINA 3" kg 24.00 3.81 91.44 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SOPORTE PARA CAMARA IP und 7.00 50.58 354.06 0.00% 177.03 50.00% 177.03 50.00% 0.00% 0.00% 0.00% 0.00%
EXTERIOR
PERNOS DE 1/2" pza 7.99 2.50 19.99 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ACCESORIO DE ALUMINIO m 257.95 15.00 3869.25 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CORREDIZOS
PERNO AUTORROSCANTE N° 12 und 1590.80 5.00 7954.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ACERO CORRUGADO F'Y = 4200 kg 29723.28 2.85 84711.34 0.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
KG/CM2
ACERO LISO 3/4" m 6.30 12.00 75.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ARENA FINA m3 78.08 42.37 3308.18 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TIERRA DE CHACRA m3 197.22 45.00 8874.77 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 3/4" m3 14.55 33.89 493.10 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PIEDRA MEDIANA DE 6" m3 56.52 29.66 1676.23 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 1/2" A 3/4" m3 283.08 33.89 9593.74 0.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PIEDRA ZARANDEADA DE 1/2" A 3/4" m3 0.28 33.89 9.53 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 3/4" @ 1" m3 48.38 33.89 1639.43 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ARENA GRUESA m3 277.69 33.89 9410.87 0.40% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MATERIAL CLASIFICADO PARA BASE m3 537.50 34.74 18672.84 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MATERIAL DE PRESTAMO m3 33.74 34.74 1172.13 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONECTOR RJ-45 CAT 6A und 8.00 6.78 54.24 0.00% 54.24 100.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONECTOR COAXIAL DE TV und 6.00 1.69 10.14 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10.14
COMBINADOR DE SEÑALES und 1.00 545.08 545.08 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 204.40
CONDUCTOR COAXIAL PARA TV m 127.66 1.27 162.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 162.13
CABLE
CABLE UTP DE 4 PARES CAT 6A m 1547.41 2.21 3419.78 0.00% 2,656.38 77.68% 763.40 22.32% 0.00% 0.00% 0.00% 0.00%
TAPA CON CONECTOR COAXIAL DE und 3.00 8.97 26.91 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 26.91
TV TIPO "F"
CAJA RECTANGULAR DE PVC, DE und 22.00 3.81 83.82 0.00% 41.91 50.00% 30.48 36.36% 0.00% 0.00% 0.00% 0.00% 11.43
4"X2"
INODORO TANQUE BAJO NORMAL u 7.00 245.00 1715.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
URINARIO PICO DE LORO BLANCO u 1.00 95.00 95.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DUCHA CROMADA INCLUYE GRIFERIA u 5.00 40.00 200.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1 LLAVE
JABONERA CON ASA PARA BAÑO 15 X u 5.00 19.00 95.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
15 cm BLANCA
SUMIDERO CROMADO DE 2" und 14.91 8.00 119.28 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LAVATORIO DE LOSA TIPO OVALIN pza 1.00 97.46 97.46 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LAVATORIO DE LOSA TIPO pza 7.00 88.98 622.86 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ACCESORIOS
UÑAS DE FIERRO FUNDIDO DE pza 15.00 2.97 44.55 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SUJETACION
GANCHO SIMPLE CROMADO u 5.00 25.00 125.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DISPENSADOR DE PAPEL HIGIENICO u 7.00 30.00 210.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DISPENSADOR DE PAPEL TOALLA u 7.00 42.00 294.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAJA OCTOGONAL DE PVC und 7.00 3.26 22.82 0.00% 22.82 100.00% 0.00% 0.00% 0.00% 0.00% 0.00%
JACK MODULAR RJ45 CAT 6A und 28.00 25.42 711.76 0.00% 508.40 71.43% 203.36 28.57% 0.00% 0.00% 0.00% 0.00%
FACEPLATE PLACA HORIZONTAL 2PT und 10.00 10.17 101.70 0.00% 101.70 100.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PATCH CORD UTP CAT 6A DE 3MT und 28.00 25.42 711.76 0.00% 508.40 71.43% 203.36 28.57% 0.00% 0.00% 0.00% 0.00%
PATCH CORD UTP CAT 6A DE 1MT und 72.00 16.95 1220.40 0.00% 813.60 66.67% 406.80 33.33% 0.00% 0.00% 0.00% 0.00%
PARA GABINETE
FACEPLATE PLACA HORIZONTAL 1PT und 8.00 8.47 67.76 0.00% 0.00% 67.76 100.00% 0.00% 0.00% 0.00% 0.00%
ASFALTO RC-250 gln 54.25 20.00 1085.01 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ASFALTO LIQUIDO MC-30 gln 709.50 22.00 15609.07 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ASFALTO EN EMULSION TIPO CSS-1H gln 3440.00 14.50 49880.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO I (42.5KG) BOL 2.22 20.76 46.09 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO IP (42.5 bls 4070.09 18.64 75866.54 0.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
kg)
CERAMICA LISTELO und 183.35 4.00 733.38 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CERAMICO 20 X 20 CM m2 168.32 26.50 4460.35 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CERAMICO 30 X 30 CM m2 88.35 28.50 2517.89 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LAMIANDO COLOR HAYA NATURAL m2 55.39 25.65 1420.69 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ARMELLAS 3" pza 3.90 5.00 19.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BISAGRAS 3 1/2" pza 11.40 7.50 85.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MANIJA DE BRONCE PARA PUERTA 4" pza 13.00 8.00 104.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CERRADURA TIPO PERILLA pza 3.00 50.00 150.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CERRADURA EXTERIOR DE TRES und 17.37 90.00 1563.28 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GOLPES
BISAGRAS METALICAS pza 53.40 30.00 1602.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BISAGRAS CAPUCCHINAS pza 73.00 7.50 547.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ALUMINIZADAS
BISAGRAS METALICAS INDUSTRIALES pza 14.23 30.00 426.97 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
6"
PISO SINTETICO GEOTEXTIL m2 49.94 16.00 799.12 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CINTA TEFLON m 55.03 0.50 27.51 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ESPUMA PLASTICA pza 1.80 55.00 99.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CHEMA JUNTA NEGRA gln 0.84 130.00 109.51 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ADITIVO IMPRIMANTE DE JUNTA gln 0.14 75.00 10.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PALMERA WASHINGTONIA und 113.00 50.00 5650.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FRANELA m 36.00 5.93 213.48 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GUANTES DE CUERO REFORZADO PAR 108.00 7.62 822.96 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LENTES DE PROTECCION PAR 108.00 4.66 503.28 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CHALECO DE SEGURIDAD pza 72.00 16.94 1219.68 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ZAPATOS DE SEGURIDAD PAR 72.00 50.84 3660.48 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONOS DE SEGURIDAD GRANDES und 6.00 42.37 254.22 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

COMPONENTE 4

GASOLINA 84 OCTANOS gln 143.07 12.50 1788.33 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PETROLEO gln 2082.76 12.50 26034.51 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MANTA ARPILLERA 2.00 MTS. m 338.80 5.50 1863.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ARNES DE SEGURIDAD pza 3.00 220.33 660.99 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TAPAS DE MADERA PROVISIONALES und 4.00 90.00 360.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.50 X 2.00
SOGA PARA LINEA DE VIDA 3/4" m 60.00 220.33 13219.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CINTA DE SEGURIDAD X 100 MTS rll 4.00 50.00 200.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LETREROS CON SEÑALES DE und 5.00 95.00 475.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SEGURIDAD
LETREROS DE IDENTIFICACION DE und 5.00 95.00 475.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AREAS DE TRABAJO
CASCO TIPO JOKEY CON TAFILETE und 36.00 7.62 274.32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BOTIQUIN DE PRIMEROS AUXILIOS und 4.00 76.27 305.08 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EXTINTOR DE POLVO QUIMICO 9 kg und 4.00 105.93 423.72 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
RESPIRADOR CONTRA POLVO pza 36.00 33.89 1220.04 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TEPES DE GRASS m2 1380.52 35.00 48318.17 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TELEVISOR LED DE 48" INCLUYE und 1.00 1864.41 1864.41 0.00% 0.00% 1,864.41 100.00% 0.00% 0.00% 0.00% 0.00%
MOVIL)
TELEFONO IP GIGABIT - PoE und 7.00 348.48 2439.36 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2,439.36
OPERADOR AUTOMATICO DE und 1.00 915.20 915.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 915.20
CENTRAL TELEFONICA
CENTRAL DE TELEFONIA SOBRE IP und 1.00 3308.80 3308.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3,308.80
ORDENADOR DE CABLES und 3.00 576.27 1728.81 0.00% 1,152.54 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% 576.27
HORIZONTALES DE 2RU
PATCH PANEL CAT 6A DE 24 PT, 2RU und 3.00 1228.81 3686.43 0.00% 2,457.62 66.67% 1,228.81 33.33% 0.00% 0.00% 0.00% 0.00%
SWITCH ADMINISTRABLE DE 24 und 3.00 2870.56 8611.68 0.00% 5,741.12 66.67% 2,870.56 33.33% 0.00% 0.00% 0.00% 0.00%
PUERTOS GB
EQUIPO DE und 1.00 892.71 892.71 0.00% 0.00% 892.71 100.00%
VIDEO IP (NVR)
MULTIPLEXOR DE VIDEO und 1.00 2118.64 2118.64 0.00% 0.00% 2,118.64 100.00% 0.00% 0.00% 0.00% 0.00%
CAMARA FIJA IP PARA EXTERIOR PTZ und 7.00 299.20 2094.40 0.00% 1,047.20 50.00% 1,047.20 50.00% 0.00% 0.00% 0.00% 0.00%
GABINETE DE PISO 42 RU CON und 1.00 5508.47 5508.47 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5,508.47
DE 4 VENTILADORES
CONSOLA RACK KVM 8CPU und 1.00 3692.15 3692.15 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SERVIDOR DE APLICACIONES Y und 1.00 13220.34 13220.34 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DOMINIO DE RED
SERVIDOR FIREWALL - PROXY - TMG und 1.00 10593.22 10593.22 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FOREFRONT
EQUIPO DE AIRE ACONDICIONADO und 1.00 6355.93 6355.93 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
INC/ACCES.
PANEL SOLAR FOTOVOLTAICO und 24.00 950.43 22810.32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
250Wp, 12V
CONTROLADOR DE CARGA DE 5KW, und 2.00 2000.00 4000.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
48V
INVERSOR SENOIDAL DE ONDA PURA und 1.00 11100.00 11100.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BATERIA LIBRE DE MANTENIMIENTO und 32.00 1680.00 53760.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
200Ah
TERMINAL TIPO ESPADA PARA CABLE und 24.00 1.77 42.48 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
12AWG
TERMINAL TIPO OJO PARA CABLE und 20.00 1.77 35.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
12AWG
GABINETE METALICO DE und 1.00 1475.00 1475.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DISTRIBUCION
INTERRUPTOR TERMOMAGNETICO und 1.00 212.40 212.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2x60A
SOPORTE METALICO PARA PANELES und 2.00 4000.00 8000.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SOLARES
ACCESORIOS DE INSTALACION und 1.00 4000.00 4000.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ESTRUTURA METALICA PARA und 1.00 1500.00 1500.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAJA DE EMPALME PARA und 6.00 26.36 158.16 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CINTA AISLANTE 3M rll 4.00 4.13 16.52 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CORREA PLASTICA DE AMARRE, und 100.00 0.35 35.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
COLOR NEGRO
INTERRUPTORES SIMPLES DE 15A DE und 22.00 4.13 90.86 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
220 V
SOCKET AEREO E-27 und 27.00 2.83 76.41 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TOMACORRIENTE DOBLE DE 15 A, 220 und 29.00 5.31 153.99 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
V CON TOMA A TIERRA
TUBO DE PVC - SAP DE 25 MM (1") und 74.00 6.25 462.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
X3M
TUBO DE PVC - SAP DE 20 MM (3/4) und 130.00 5.31 690.30 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
X3M
CURVAS DE PVC - SAP DE 20 MM und 60.00 2.01 120.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(3/4")
CURVAS DE PVC - SAP DE 25 MM (1") und 40.00 2.12 84.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAJA RECTANGULAR DE FoGo und 49.00 5.31 260.19 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAJA OCTOGONAL DE FoGo und 27.00 5.31 143.37 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LÁMPARA TIPO LED DE 15 W und 27.00 20.06 541.62 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LUMINARIA PARA ALUMBRADO EQ 12.00 531.00 6372.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TIPO LED
ABRAZADERA SIMPLE DE A°G° DE und 24.00 14.63 351.12 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
50.8 X 4.7 X 140 MMØ PARA
DE FIJACIÓN
PASTORAL DE 1000/850/38.1 MM und 12.00 47.20 566.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

COMPONENTE 4

INTERRUPTOR TERMOMAGNÉTICO und 1.00 250.00 250.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
KA, CURVA TIPO C
CURVA TIPO C
CURVA TIPO C
CURVA TIPO C
INTERRUPTOR DIFERENCIAL TIPO und 3.00 112.10 336.30 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TABLERO DE DISTRIBUCION TIPO und 4.00 448.40 1793.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
POLOS, 220V, 60Hz
POSTE DE CAC DE 8/200/120/240 und 10.00 531.00 5310.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE LSOH DE 1x2.5mm2 m 480.00 4.13 1982.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE LSOH DE 1x4mm2 m 400.00 4.72 1888.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE LSOH - 80 DE 1x6 mm2 m 30.00 6.14 184.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE LSOH - 80 DE 1x10 mm2 m 20.00 7.67 153.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE NYY DE 1X35 mm2 m 20.00 14.40 288.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE NYY DE 1X4 mm2 m 770.00 9.79 7538.30 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE NLT 2X4 mm2 m 100.00 6.84 684.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONDUCTOR DE COBRE m 300.00 3.58 1074.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONDUCTOR DE COBRE RECOCIDO, m 50.00 5.09 254.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CABLE LSOH-80 DE 1X16 mm2 m 20.00 10.86 217.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PLANTA ALIGUSTRE und 67.00 45.00 3015.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROPA DE TRABAJO CON CINTA und 72.00 70.00 5040.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TAPONES DE OIDO PAR 36.00 5.00 180.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MASCARILLA ANTIPOLVO und 72.00 1.00 72.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SOLDADURA CELLOCORD 1/8" kg 124.18 15.00 1862.70 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SOLDADURA SUPERCITO E 7018 kg 12.00 16.00 192.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PEGAMENTO PVC gln 7.82 85.00 664.70 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SELLADOR DE UNIONES ROSCADAS gln 0.31 63.56 19.70 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ADITIVO IMPERMEABILIZANTE gal 0.21 118.00 24.78 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SILICONA u 1.50 12.30 18.45 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PEGAMENTO PARA PVC gal 18.54 67.79 1256.83 49.98% 269.34 21.43% 207.06 16.47% 0.00% 0.00% 0.00% 0.00% 152.23
a 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(SIKAFLEX)
CAJA DE CONCRERO CON BASE pza 1.00 80.00 80.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PARA AGUA
CAJA CUADRADA DE PVC DE und 20.00 6.78 135.60 20.00% 67.80 50.00% 20.34 15.00% 0.00% 0.00% 0.00% 0.00% 20.34
150MMX150MMX70MM
HORMIGON m3 135.74 35.66 4840.49 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
COLA SINTETICA gln 6.33 60.00 379.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LIJA PARA MADERA und 119.22 2.50 298.05 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SOGA und 1.00 70.00 70.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LIJA DE FIERRO und 129.80 2.50 324.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DISCO DE CORTE DE 4 1/2" x 1/16" und 40.00 5.00 200.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DISCO DE DESBASTE DE 4 1/2" und 28.00 6.00 168.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AGUA m3 157.52 10.16 1600.40 0.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AGUA PARA OBRA m3 64.50 10.16 655.32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ELABORACION, IMPL. Y ADMINIST. est 1.00 2800.00 2800.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AGUA m3 4.43 5.00 22.15 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
HIPOCLORITO DE CALCIO AL 70% kg 1.13 2.54 2.87 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SELLO DE AGUA CON PLANCHA DE u 7.00 100.00 700.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FIERRO
DISPENSADOR DE JABON LIQUIDO und 8.00 10.00 80.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TRANSPORTE DE MATERIALES GLB 0.07 141826.66 9927.87 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BIODIGESTOR CAP 1300 LTS (INC u 1.00 1600.00 1600.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
INSTALACION)
TAPA METALICA u 1.00 70.00 70.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MADERA TORNILLO p2 9980.60 5.51 54993.11 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
REGLA DE MADERA p2 376.45 5.51 2074.24 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MADERA CEDRO PARA CARPINTERIA p2 1273.22 9.75 12413.90 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PRESERVANTE PARA MADERA gln 4.28 120.00 513.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PRUEBA DE COMPACTACION und 9.00 160.00 1440.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PRUEBA DE DISEÑO DE MEZCLAS und 25.00 350.00 8750.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PRUEBA DE DENSIDAD DE CAMPO und 37.00 50.00 1850.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PRUEBA DE ROTURA DE BRIQUETAS und 95.00 15.00 1425.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TRIPLAY DE 4'x8'x 4 mm pln 36.02 32.00 1152.64 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
RODOPLAST m 56.37 6.00 338.22 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TAPA CON MARCO FIERRO FUNDIDO pza 2.00 90.00 180.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PARA CISTERNA
TEE PVC SAL 4" und 4.44 3.00 13.32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TEE PVC SAL 2" und 11.99 1.27 15.23 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
THINER CORRIENTE gln 0.81 20.00 16.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DISOLVENTE XILOL gln 1.57 45.00 70.65 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PINTURA LATEX gln 60.83 38.00 2311.54 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PINTURA ESMALTE SINTETICO gln 52.64 40.00 2105.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PINTURA ANTICORROSIVA gln 26.20 60.00 1572.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PINTURA PARA TRAFICO gln 2.77 85.00 235.45 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BARNIZ MATE gln 17.46 50.00 873.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
IMPRIMANTE gln 190.48 25.00 4762.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
IMPRIMANTE PROTECTOR PARA gln 7.99 35.00 279.65 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ENCOFRADO

COMPONENTE 4

CALAMINA DE 0.80 x 1.80 m pln 39.00 25.00 975.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CALAMINON CU6 0.5MM PRE-PINTADO m2 198.85 30.00 5965.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
INC ACCESORIOS
TEE DE FIERRO GALVANIZADO DE u 2.00 3.00 6.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/4"
TEE DE FIERRO GALVANIZADO DE 2" u 1.00 3.00 3.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TEE DE FIERRO GALVANIZADO DE 3" u 2.00 3.00 6.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
UNION SIMPLE DE FIERRO u 2.20 5.00 11.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GALVANIZADO DE 2."
GALVANIZADO DE 3."
GALVANIZADO DE 4."
UNION UNIVERSAL DE FIERRO u 10.00 8.00 80.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GALVANIZADO DE 2"
GALVANIZADO DE 3"
ABRAZADERA DE FIERRO pza 36.00 6.36 228.96 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TUBERIA DE FIERRO GALVANIZADO 1 m 16.16 13.00 210.08 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/4"
TUBERIA DE FIERRO GALVANIZADO 1 m 5.93 13.00 77.09 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/2"
TUBERIA DE FIERRO GALVANIZADO m 26.64 13.00 346.32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2."
3."
4."
TECKNOPORT E=1" m2 1.44 30.00 43.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO 90º DE FºGº 1 1/4" u 7.00 3.60 25.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO 90º DE FºGº 1 1/2" u 5.00 3.60 18.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO 90º DE FºGº 2" u 5.00 3.60 18.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO 90º DE FºGº 3" u 3.00 3.60 10.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TUBERIA PVC SAP 4" m 107.47 15.68 1685.13 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
REDUCCION PVC SAP PARA AGUA u 1.00 16.00 16.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CON ROSCA 1" A 3/4"
CON ROSCA 1" A 1/2"
CON ROSCA 2" A 1"
TUBO PVC SEL (E/C) 3/4" X 3.00 M. pza 43.97 6.00 263.82 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CON ROSCA 1 1/2" A 3/4"
TUBO DE FIERRO NEGRO 100x100mm TUB 3.19 290.00 925.10 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
x 6.00m e=4.00mm
TUBO DE FIERRO NEGRO 75x75mm x TUB 14.24 190.00 2705.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
6.00m e=2.50mm
TUBO DE FIERRO NEGRO 2" x 3" x 4.76 mm 32.80 492.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
m 15.00
TUBO DE FIERRO NEGRO LAC 6" m 16.20 55.00 891.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
e=1/4"
CON ROSCA 2" A 3/4"
UNION PVC SAP PARA AGUA CON u 4.00 2.97 11.88 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROSCA DE 3/4"
ROSCA DE 1"
ROSCA DE 1 1/2"
ROSCA DE 2"
ROSCA DE 1/2"
ROSCA DE 3/4."
ROSCA DE 2."
ROSCA DE 3/4."
ROSCA DE 1 1/2."
CODO DE 90°C/R PVC SAP P/AGUA DE und 56.91 3.39 192.92 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
3/4"
CODO PVC SAP PARA AGUA CON u 36.02 2.12 76.36 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO PVC SAP PARA AGUA CON u 3.00 5.00 15.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROSCA DE 1" X 90°
TEE PVC SAP 3/4" C/R P/AGUA und 18.01 3.39 61.05 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TEE PVC SAP PARA AGUA CON u 3.00 6.10 18.30 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROSCA DE 1"
ROSCA DE 1 1/2"
ROSCA DE 2"

COMPONENTE 4

CODO PVC SAL 4"x90 und 5.99 4.50 26.96 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
UNION SIMPLE PVC SAP CLASE 10 und 14.04 2.00 28.08 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/2" C/R
UNION SIMPLE PVC SAP CLASE 10 und 1.36 2.00 2.72 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
3/4" C/R
UNION UNIVERSAL PVC SAP PARA und 14.07 3.39 47.70 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AGUA CON ROSCA 3/4"
AGUA CON ROSCA 1."
AGUA CON ROSCA 2."
AGUA CON ROSCA 2"
AGUA CON ROSCA 3"
NIPLE PVC SAP PARA AGUA CON pza 4.00 1.69 6.76 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROSCA 3/4" x 1."
ROSCA 1 3/4" x 2."
ROSCA 1 1/4"
ROSCA 1 1/2"
ROSCA 2"
ROSCA 3"
YEE PVC SAL 4" u 6.09 4.00 24.36 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
YEE PVC SAL 2" u 19.95 1.69 33.72 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
YEE PVC SAL CON REDUCCION 4" - 2" u 1.05 4.00 4.20 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO PVC DE 4" X 90° und 10.75 4.24 45.58 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO PVC 1" X 90° und 26.34 1.52 40.04 29.17% 11.92 29.77% 9.16 22.88% 0.00% 0.00% 0.00% 0.00% 7.28
TUBERIA PVC C-10 PARA AGUA FRIA m 20.86 63.56 1325.86 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2" ROSCADA
TUBERIA PVC C-10 PARA AGUA FRIA 1 m 8.80 48.31 425.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/2" ROSCADA
1" ROSCADA
3/4" ROSCADA
1/2" ROSCADA
1/2" ROSCADA
3/4" ROSCADA
TUBERIA PVC SAL 2" m 67.68 6.00 406.08 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TUBERIA PVC SAL 3" m 18.00 7.00 126.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TUBERIA PVC SAL 4" m 146.13 8.05 1176.35 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TUBO REDONDO Ø 4" ACERO LAC und 6.92 180.00 1245.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
e=3.00mm
CODO PVC SAL 2" X 90° u 26.66 2.50 66.65 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO PVC SAL 3" X 90° u 12.00 3.20 38.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO PVC SAL 2" X 45° u 14.07 2.50 35.18 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CODO PVC SAL 4" X 45° u 3.99 3.80 15.16 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TEE PVC SAL 4" X 2" pza 6.93 4.00 27.72 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
REDUCCION PVC P/AGUA S/PRESION und 21.00 10.17 213.57 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
3/4" A 1/2"
SOMBRERO DE VENTILACION PVC u 3.20 2.54 8.13 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SAL 2"
SOMBRERO DE VENTILACION PVC und 0.90 5.08 4.57 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SAL 4"
TUBERIA PVC SEL 1" m 263.38 2.97 782.24 29.55% 235.97 30.17% 181.41 23.19% 0.00% 0.00% 0.00% 0.00% 133.68
VALVULA CHECK DE BRONCE DE 1 u 3.00 25.00 75.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/4"
VALVULA CHECK DE BRONCE DE 1 u 1.00 25.00 25.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/2"
VALVULA DE PIE 2" u 3.00 25.00 75.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
REGISTRO ROSCADO DE BRONCE DE pza 6.93 6.78 46.99 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2"
REGISTRO ROSCADO DE BRONCE DE pza 6.93 10.17 70.48 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
4"
VALVULA COMPUERTA ACERO u 6.93 29.66 205.54 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
INOXIDABLE 3/4"
VALVULA COMPUERTA BRONCE 1" u 2.00 29.66 59.32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
VALVULA COMPUERTA BRONCE 1 1/4" u 3.00 29.66 88.98 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
VALVULA COMPUERTA BRONCE 1 1/2" u 1.00 29.66 29.66 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
VIDRIO SIMPLE p2 39.00 3.38 131.82 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SISTEMA DE ILUMINACION - und 1.00 600.00 600.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SEGURIDAD
ROLLIZO DE EUCALIPTO 3M X 2" und 107.80 20.00 2156.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
APROX
VIDRIO SEMIDOBLE p2 540.52 7.50 4053.89 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ESPEJO BICELADO m2 0.90 5.18 4.64 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SILICONA und 25.83 17.00 439.09 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
RODILLO P/PINTURA 3" und 0.23 11.00 2.56 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MATERIAL E INSUMOS DE GLB 12.00 25.00 300.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAPACITACION
ELECTRODO DE COBRE DE 16mm Ø x und 2.00 212.40 424.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2.40 M
CONECTOR ANDERSON DE BRONCE und 2.00 7.50 15.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

COMPONENTE 4

PARARRAYO TETRAPUNTAL und 1.00 277.30 277.30 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FLANKLIN
MASTIL DE F°G° EN L DE 2.5m x 1m und 1.00 88.50 88.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AISLADOR DE PORCELANA und 1.00 53.10 53.10 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AISLADOR DE PORCELANA und 1.00 53.10 53.10 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/2"
TUBO PVC SAP DE 3/4" DIAM. INT. und 2.00 14.16 28.32 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
e=3mm L=3m
CEMENTO CONDUCTIVO DE 25 KG und 6.00 129.80 778.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAJA DE REGISTRO DE CONCRETO und 2.00 47.20 94.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.40x0.40x0.30
TIERRA NEGRA CERNIDA m3 6.00 82.60 495.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LADRILLO P/TECHO DE 15X30X30 CM und 1708.35 3.00 5125.05 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
8 HCOS.
LADRILLO K K TIPO IV 9X14X24 CM und 22182.42 1.20 26618.90 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LACA gln 8.55 50.00 427.59 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LADRILLO PASTELERO P/TECHO m2 275.87 9.00 2482.80 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ANGULO 3/4"X3/4"X1/8"X6m pza 165.39 45.00 7442.65 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ANGULO 1"X1"X1/8"X6m pza 146.92 55.00 8080.59 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TEE 3/4"X3/4"X1/8"X6m pza 140.26 50.00 7013.06 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TEE 1"X1"X1/8"X6m pza 8.16 60.00 489.73 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PLANCHA DE ACERO 1.6 mm X pza 17.14 280.00 4799.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.22mX2.40 m
MALLA DE ACERO m2 434.21 35.00 15197.23 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ANGULO 2"X2"X1/8"X6m pza 42.21 90.00 3798.87 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ANGULO FIERRO 1 1/2" x 1 1/2" x 3/16" m 247.40 9.50 2350.30 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PLANCHA DE ACERO LAC 1/4" x 1.22m pza 0.38 550.00 206.58 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
x 2.40 m
PLANCHA DE ACERO LAC 3/8" x 2" x 4" pza 0.51 45.00 22.76 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
P/TEMPLADORES
PEGAMENTO PARA CERAMICO BOL 84.28 15.00 1264.17 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

ALAMBRE NEGRO N°16 kg 1,067.3152 3.38 3607.53 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ALAMBRE DE PUAS GALVANIZADO m 27,632.0000 0.55 15197.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ACERO CORRUGADO F'Y = 4200 kg 58,528.5840 2.85 166806.46 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
KG/CM2
PIEDRA MEDIANA DE 4" m3 4,087.2300 30.00 122616.90 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 1/2" A 3/4" m3 1.5618 33.89 52.93 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PIEDRA GRANDE DE 6" m3 34.2144 35.66 1220.09 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ARENA GRUESA m3 88.7018 33.89 3006.10 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MATERIAL CLASIFICADO PARA BASE m3 4,555.4050 34.74 158254.77 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO IP (42.5 bls 437.1032 18.64 8147.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
kg)
GASOLINA 84 OCTANOS gln 331.1338 12.50 4139.17 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PETROLEO gln 23,543.0077 12.50 294287.60 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GEOTEXTIL NO TEJIDO 300 gr/m2 m2 63,180.8730 4.31 272309.56 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GEOMEMBRANA VERDE HDPE LISA m2 63,018.0565 14.92 940229.40 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
E=1.50mm
GCL m2 54,809.6220 26.22 1437108.29 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LONA DE LLDPE E=200micras, ROLLO m2 41,404.0305 3.19 132078.86 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DE 12x100m
HORMIGON m3 120.1992 35.66 4286.30 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AGUA m3 28.3345 10.16 287.88 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
AGUA PARA OBRA m3 6,836.9336 10.16 69463.25 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MADERA TORNILLO p2 1,513.5208 5.51 8339.50 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PINTURA ESMALTE SINTETICO gln 119.3546 40.00 4774.18 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TUBERÍA HDPE EXTERNAMENTE m 2,973.7050 20.93 62239.65 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TUBERÍA HDPE SDR 21 PE-80 Ø=6" NO m 323.9250 20.93 6779.75 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
RANURADA
TUBERIA PVC SAL 2" TUB 1.6280 8.15 13.27 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROLLIZO DE EUCALIPTO 3M X 3" und 1,727.0000 13.81 23849.87 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
APROX
MALLA CUADRADA CRIBADA m2 522.7950 14.35 7502.11 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
GALVANIZADA #12
GRUPO ELECTROGENO 230 HP 150 KW HE 175.6309 26.31 4620.85 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

MINI CARGADOR SOBRE RUEDAS und 1.0000 150,390.00 150390.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15,039.00
TRACTOR DE TOPADOR A ORUGAS und 1.0000 1,174,349.90 1174349.90 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAMION VOLQUETE DE 10 m3 und 1.0000 406,355.93 406355.93 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAMION CISTERNA AGUA DE 5,000 und 1.0000 513,307.91 513307.91 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAMION 3.00 TON und 1.0000 56,064.57 56064.57 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5,606.46
ELECTROBOMBA AUTOCEBANTE und 2.0000 1,610.17 3220.34 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ELECTROBOMBA AUTOCEBANTE und 1.0000 1,610.17 1610.17 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BOMBA CENTRIFUGA HELICOIDAL und 1.0000 1,169.49 1169.49 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BASCULA PARA PESAJE DE EQ 1.0000 114,406.78 114406.78 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAMIONES
UNIDAD DE TRANSPORTE DE und 1.0000 93,733.11 93733.11 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9,373.31
PERSONAL

COMPONENTE 4

TANQUE FLEXIBLE PARA und 1.0000 24,123.00 24123.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BOMBA PERIFERICA und 1.0000 1,610.17 1610.17 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
COMPRESORA DE AIRE DE 5.00 HP und 1.0000 8,194.92 8194.92 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SURTIDOR DE COMBUSTIBLE und 1.0000 7,288.14 7288.14 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
HIDROLAVADORA (inc. aditamentos) und 1.0000 7,415.25 7415.25 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
QUEMADOR DE BIOGAS und 1.0000 32,203.99 32203.99 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EQUIPO Y SOFTWARE PARA MANEJO EQ 1.0000 3,813.56 3813.56 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OBRA CIVIL INSTALACION BALANZA GLB 1.0000 12,000.00 12000.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OBRA CIVIL CASETA DE CONTROL GLB 1.0000 3,500.00 3500.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OBRA CIVIL CERCO PERIMETRICO GLB 1.0000 9,200.00 9200.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TANQUE
CARPINTERIA METALICA: COLUMNAS, GLB 1.0000 19,300.00 19300.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CASILLERO METALICO und 1.00 450.00 450.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(1.25x0.40x2.00)
BANCA DE MADERA (1.25x0.40) u 1.00 320.00 320.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
JUEGO DE COMEDOR DE 4 SILLAS u 5.00 220.00 1100.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ORGANIZADOR DE MADERA und 3.00 350.00 1050.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(1.00x0.40x0.85)
CUBO DE DESPERDICIOS ACCIONADA und 3.00 75.00 225.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
A PEDAL
ORGANIZADOR METALICO und 6.00 580.00 3480.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(2.00x0.40x2.00)
CUBO DE DESPERDICIOS ACCIONADA und 1.00 75.00 75.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
A PEDAL
MESA DE MADERA (1.00x0.70) und 1.00 150.00 150.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SILLA METALICA APILABLE und 5.00 95.00 475.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TARIMA C/COLCHON DE 1.5PZ und 1.00 650.00 650.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SILLA GIRATORIA und 2.00 110.00 220.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MODULO PARA COMPUTADORA und 1.00 280.00 280.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MESA DE MADERA TIPO L und 1.00 550.00 550.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ARCHIVADOR DE MELAMINE (18mm) und 2.00 340.00 680.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
de (0.90x0.40x2.00)
COMPUTADORA CON PROCESADOR EQ 1.00 3,500.00 3500.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MATERIALES DE ESCRITORIO GLB 2.00 1,800.00 3600.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ESCRITORIO DE MELAMINA und 1.00 320.00 320.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.70X0.75x0.80M
SILLON GIRATORIO und 1.00 340.00 340.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SILLA DE RUEDAS und 1.00 650.00 650.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TABURETE GIRATORIO RODABLE und 1.00 290.00 290.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ESCALINATA DE DOS PELDAÑOS und 1.00 285.00 285.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ARMARIO DE MELAMINE (18mm) de und 1.00 789.00 789.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ARMARIO INSTRUMENTAL / MATERIAL und 1.00 1,150.00 1150.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAMILLA PARA EXAMEN MEDICO und 1.00 1,450.00 1450.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CAMILLA RIGIDA DE POLIETILENO und 1.00 850.00 850.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BIOMBO METALICO DE DOS und 1.00 320.00 320.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CUERPOS
COCHE DE CURACIONES RODABLE und 1.00 680.00 680.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.60x0.40x0.75
CUBETAS DE ACERO INOXIDABLE DE und 2.00 45.00 90.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
22x15.5x5cm
ESCRITORIO DE MELAMINA und 1.00 220.00 220.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1.50X0.75x0.80M
EXTINTOR DE 12 KILOS TIPO ABC, und 3.00 115.00 345.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
incluye soporte
IMPRESORA MULTIFUNCIONAL und 2.00 2,650.00 5300.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TELEFONO INALAMBRICO DIGITAL und 3.00 110.00 330.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
COMPUTADORA CON PROCESADOR und 2.00 3,500.00 7000.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TELEVISOR LED DE 42" INCLUYE und 3.00 2,500.00 7500.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MOVIL)
EQUIPO MINI COMPONENTE und 1.00 1,100.00 1100.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MICROFONOS INALAMBRICOS und 3.00 267.00 801.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CONSOLA, AMPLIFICADOR Y und 1.00 3,290.00 3290.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
E INSTALACION
EQUIPO DE CIRUJIA MENOR EQ 1.00 3,200.00 3200.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BALANZA CON TALLIMETRO EQ 1.00 670.00 670.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FERULAS DE BRAZO und 2.00 120.00 240.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
FERULAS DE PIERNA und 2.00 125.00 250.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
COLLARIN und 2.00 75.00 150.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
LAMPARA CUELLO DE GANZO und 1.00 210.00 210.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TENSIOMETRO DIGITAL und 1.00 180.00 180.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
TERMOMETRO und 3.00 15.00 45.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ESTETOSCOPIO und 2.00 75.00 150.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
RIÑONERAS MEDIANAS und 2.00 180.00 360.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
PULSOXIMETRO DIGITAL und 1.00 35.00 35.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MEDICINAS MENORES und 1.00 1,500.00 1500.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
CORTINAS INC/ACCESORIOS E m 6.20 50.85 315.27 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
INSTALACION
MESA DE MADERA (1.00x0.70) u 4.00 150.00 600.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SILLA METALICA ALIPLABLE u 6.00 95.00 570.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MESA DE MADERA TIPO U u 1.00 680.00 680.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SUB TOTAL SUB TOTAL 7,362,192.55 15,867.99 12,292.49 0.00 0.00 0.00 0.00 43,495.41
IGV 18% IGV 18% 1,325,194.66 2,856.24 2,212.65 0.00 0.00 0.00 0.00 7,829.17
=============
========= ========= ========= ========= ========= ========= ========= =========
TOTAL TOTAL 8,687,387.21 18,724.23 14,505.14 0.00 0.00 0.00 0.00 51,324.58

COMPONENTE 4
Aug-20 Sep-20 Oct-20

AVANCE COSTO AVANCE COSTO AVANCE

CLAVOS PARA MADERA C/C 1" kg 4.59 3.81 17.49 0.00% 0.00% 0.00%
CLAVOS PARA MADERA C/C 2 1/2" kg 54.16 3.81 206.35 0.00% 0.00% 0.00%
ALAMBRE NEGRO N°16 kg 914.92 3.38 3092.42 0.00% 0.00% 0.00%
ALAMBRE NEGRO N°8 kg 425.89 3.38 1439.52 0.00% 0.00% 0.00%
CLAVOS PARA CALAMINA 3" kg 24.00 3.81 91.44 0.00% 0.00% 0.00%
SOPORTE PARA CAMARA IP und 7.00 50.58 354.06 0.00% 0.00% 0.00%
EXTERIOR
PERNOS DE 1/2" pza 7.99 2.50 19.99 0.00% 0.00% 0.00%
ACCESORIO DE ALUMINIO m 257.95 15.00 3869.25 0.00% 0.00% 0.00%
CORREDIZOS
PERNO AUTORROSCANTE N° 12 und 1590.80 5.00 7954.00 0.00% 0.00% 0.00%
ACERO CORRUGADO F'Y = 4200 kg 29723.28 2.85 84711.34 0.00% 0.00% 0.00%
KG/CM2
ACERO LISO 3/4" m 6.30 12.00 75.60 0.00% 0.00% 0.00%
ARENA FINA m3 78.08 42.37 3308.18 0.00% 0.00% 0.00%
TIERRA DE CHACRA m3 197.22 45.00 8874.77 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 3/4" m3 14.55 33.89 493.10 0.00% 0.00% 0.00%
PIEDRA MEDIANA DE 6" m3 56.52 29.66 1676.23 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 1/2" A 3/4" m3 283.08 33.89 9593.74 0.00% 0.00% 0.00%
PIEDRA ZARANDEADA DE 1/2" A 3/4" m3 0.28 33.89 9.53 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 3/4" @ 1" m3 48.38 33.89 1639.43 0.00% 0.00% 0.00%
ARENA GRUESA m3 277.69 33.89 9410.87 0.00% 0.00% 0.00%
MATERIAL CLASIFICADO PARA BASE m3 537.50 34.74 18672.84 0.00% 0.00% 0.00%
MATERIAL DE PRESTAMO m3 33.74 34.74 1172.13 0.00% 0.00% 0.00%
CONECTOR RJ-45 CAT 6A und 8.00 6.78 54.24 0.00% 0.00% 0.00%
CONECTOR COAXIAL DE TV und 6.00 1.69 10.14 100.00% 0.00% 0.00%
COMBINADOR DE SEÑALES und 1.00 545.08 545.08 37.50% 340.68 62.50% 0.00%
CONDUCTOR COAXIAL PARA TV m 127.66 1.27 162.13 100.00% 0.00% 0.00%
CABLE
CABLE UTP DE 4 PARES CAT 6A m 1547.41 2.21 3419.78 0.00% 0.00% 0.00%
TAPA CON CONECTOR COAXIAL DE und 3.00 8.97 26.91 100.00% 0.00% 0.00%
TV TIPO "F"
CAJA RECTANGULAR DE PVC, DE und 22.00 3.81 83.82 13.64% 0.00% 0.00%
4"X2"
INODORO TANQUE BAJO NORMAL u 7.00 245.00 1715.00 0.00% 0.00% 0.00%
URINARIO PICO DE LORO BLANCO u 1.00 95.00 95.00 0.00% 0.00% 0.00%
DUCHA CROMADA INCLUYE GRIFERIA u 5.00 40.00 200.00 0.00% 0.00% 0.00%
1 LLAVE
JABONERA CON ASA PARA BAÑO 15 X u 5.00 19.00 95.00 0.00% 0.00% 0.00%
15 cm BLANCA
SUMIDERO CROMADO DE 2" und 14.91 8.00 119.28 0.00% 0.00% 0.00%
LAVATORIO DE LOSA TIPO OVALIN pza 1.00 97.46 97.46 0.00% 0.00% 0.00%
LAVATORIO DE LOSA TIPO pza 7.00 88.98 622.86 0.00% 0.00% 0.00%
ACCESORIOS
UÑAS DE FIERRO FUNDIDO DE pza 15.00 2.97 44.55 0.00% 0.00% 0.00%
SUJETACION
GANCHO SIMPLE CROMADO u 5.00 25.00 125.00 0.00% 0.00% 0.00%
DISPENSADOR DE PAPEL HIGIENICO u 7.00 30.00 210.00 0.00% 0.00% 0.00%
DISPENSADOR DE PAPEL TOALLA u 7.00 42.00 294.00 0.00% 0.00% 0.00%
CAJA OCTOGONAL DE PVC und 7.00 3.26 22.82 0.00% 0.00% 0.00%
JACK MODULAR RJ45 CAT 6A und 28.00 25.42 711.76 0.00% 0.00% 0.00%
FACEPLATE PLACA HORIZONTAL 2PT und 10.00 10.17 101.70 0.00% 0.00% 0.00%
PATCH CORD UTP CAT 6A DE 3MT und 28.00 25.42 711.76 0.00% 0.00% 0.00%
PATCH CORD UTP CAT 6A DE 1MT und 72.00 16.95 1220.40 0.00% 0.00% 0.00%
PARA GABINETE
FACEPLATE PLACA HORIZONTAL 1PT und 8.00 8.47 67.76 0.00% 0.00% 0.00%
ASFALTO RC-250 gln 54.25 20.00 1085.01 0.00% 0.00% 0.00%
ASFALTO LIQUIDO MC-30 gln 709.50 22.00 15609.07 0.00% 0.00% 0.00%
ASFALTO EN EMULSION TIPO CSS-1H gln 3440.00 14.50 49880.00 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO I (42.5KG) BOL 2.22 20.76 46.09 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO IP (42.5 bls 4070.09 18.64 75866.54 0.00% 0.00% 0.00%
kg)
CERAMICA LISTELO und 183.35 4.00 733.38 0.00% 0.00% 0.00%
CERAMICO 20 X 20 CM m2 168.32 26.50 4460.35 0.00% 0.00% 0.00%
CERAMICO 30 X 30 CM m2 88.35 28.50 2517.89 0.00% 0.00% 0.00%
LAMIANDO COLOR HAYA NATURAL m2 55.39 25.65 1420.69 0.00% 0.00% 0.00%
ARMELLAS 3" pza 3.90 5.00 19.50 0.00% 0.00% 0.00%
BISAGRAS 3 1/2" pza 11.40 7.50 85.50 0.00% 0.00% 0.00%
MANIJA DE BRONCE PARA PUERTA 4" pza 13.00 8.00 104.00 0.00% 0.00% 0.00%
CERRADURA TIPO PERILLA pza 3.00 50.00 150.00 0.00% 0.00% 0.00%
CERRADURA EXTERIOR DE TRES und 17.37 90.00 1563.28 0.00% 0.00% 0.00%
GOLPES
BISAGRAS METALICAS pza 53.40 30.00 1602.00 0.00% 0.00% 0.00%
BISAGRAS CAPUCCHINAS pza 73.00 7.50 547.50 0.00% 0.00% 0.00%
ALUMINIZADAS
BISAGRAS METALICAS INDUSTRIALES pza 14.23 30.00 426.97 0.00% 0.00% 0.00%
6"
PISO SINTETICO GEOTEXTIL m2 49.94 16.00 799.12 0.00% 0.00% 0.00%
CINTA TEFLON m 55.03 0.50 27.51 0.00% 0.00% 0.00%
ESPUMA PLASTICA pza 1.80 55.00 99.00 0.00% 0.00% 0.00%
CHEMA JUNTA NEGRA gln 0.84 130.00 109.51 0.00% 0.00% 0.00%
ADITIVO IMPRIMANTE DE JUNTA gln 0.14 75.00 10.80 0.00% 0.00% 0.00%
PALMERA WASHINGTONIA und 113.00 50.00 5650.00 0.00% 0.00% 0.00%
FRANELA m 36.00 5.93 213.48 0.00% 0.00% 0.00%
GUANTES DE CUERO REFORZADO PAR 108.00 7.62 822.96 0.00% 0.00% 0.00%
LENTES DE PROTECCION PAR 108.00 4.66 503.28 0.00% 0.00% 0.00%
CHALECO DE SEGURIDAD pza 72.00 16.94 1219.68 0.00% 0.00% 0.00%
ZAPATOS DE SEGURIDAD PAR 72.00 50.84 3660.48 0.00% 0.00% 0.00%
CONOS DE SEGURIDAD GRANDES und 6.00 42.37 254.22 0.00% 0.00% 0.00%

COMPONENTE 4

GASOLINA 84 OCTANOS gln 143.07 12.50 1788.33 0.00% 0.00% 0.00%
PETROLEO gln 2082.76 12.50 26034.51 0.00% 0.00% 0.00%
MANTA ARPILLERA 2.00 MTS. m 338.80 5.50 1863.40 0.00% 0.00% 0.00%
ARNES DE SEGURIDAD pza 3.00 220.33 660.99 0.00% 0.00% 0.00%
TAPAS DE MADERA PROVISIONALES und 4.00 90.00 360.00 0.00% 0.00% 0.00%
1.50 X 2.00
SOGA PARA LINEA DE VIDA 3/4" m 60.00 220.33 13219.80 0.00% 0.00% 0.00%
CINTA DE SEGURIDAD X 100 MTS rll 4.00 50.00 200.00 0.00% 0.00% 0.00%
LETREROS CON SEÑALES DE und 5.00 95.00 475.00 0.00% 0.00% 0.00%
SEGURIDAD
LETREROS DE IDENTIFICACION DE und 5.00 95.00 475.00 0.00% 0.00% 0.00%
AREAS DE TRABAJO
CASCO TIPO JOKEY CON TAFILETE und 36.00 7.62 274.32 0.00% 0.00% 0.00%
BOTIQUIN DE PRIMEROS AUXILIOS und 4.00 76.27 305.08 0.00% 0.00% 0.00%
EXTINTOR DE POLVO QUIMICO 9 kg und 4.00 105.93 423.72 0.00% 0.00% 0.00%
RESPIRADOR CONTRA POLVO pza 36.00 33.89 1220.04 0.00% 0.00% 0.00%
TEPES DE GRASS m2 1380.52 35.00 48318.17 0.00% 0.00% 0.00%
TELEVISOR LED DE 48" INCLUYE und 1.00 1864.41 1864.41 0.00% 0.00% 0.00%
MOVIL)
TELEFONO IP GIGABIT - PoE und 7.00 348.48 2439.36 100.00% 0.00% 0.00%
OPERADOR AUTOMATICO DE und 1.00 915.20 915.20 100.00% 0.00% 0.00%
CENTRAL TELEFONICA
CENTRAL DE TELEFONIA SOBRE IP und 1.00 3308.80 3308.80 100.00% 0.00% 0.00%
ORDENADOR DE CABLES und 3.00 576.27 1728.81 33.33% 0.00% 0.00%
HORIZONTALES DE 2RU
PATCH PANEL CAT 6A DE 24 PT, 2RU und 3.00 1228.81 3686.43 0.00% 0.00% 0.00%
SWITCH ADMINISTRABLE DE 24 und 3.00 2870.56 8611.68 0.00% 0.00% 0.00%
PUERTOS GB
EQUIPO DE und 1.00 892.71 892.71
VIDEO IP (NVR)
MULTIPLEXOR DE VIDEO und 1.00 2118.64 2118.64 0.00% 0.00% 0.00%
CAMARA FIJA IP PARA EXTERIOR PTZ und 7.00 299.20 2094.40 0.00% 0.00% 0.00%
GABINETE DE PISO 42 RU CON und 1.00 5508.47 5508.47 100.00% 0.00% 0.00%
DE 4 VENTILADORES
CONSOLA RACK KVM 8CPU und 1.00 3692.15 3692.15 0.00% 3,692.15 100.00% 0.00%
SERVIDOR DE APLICACIONES Y und 1.00 13220.34 13220.34 0.00% 13,220.34 100.00% 0.00%
DOMINIO DE RED
SERVIDOR FIREWALL - PROXY - TMG und 1.00 10593.22 10593.22 0.00% 10,593.22 100.00% 0.00%
FOREFRONT
EQUIPO DE AIRE ACONDICIONADO und 1.00 6355.93 6355.93 0.00% 6,355.93 100.00% 0.00%
INC/ACCES.
PANEL SOLAR FOTOVOLTAICO und 24.00 950.43 22810.32 0.00% 0.00% 0.00%
250Wp, 12V
CONTROLADOR DE CARGA DE 5KW, und 2.00 2000.00 4000.00 0.00% 0.00% 0.00%
48V
INVERSOR SENOIDAL DE ONDA PURA und 1.00 11100.00 11100.00 0.00% 0.00% 0.00%
BATERIA LIBRE DE MANTENIMIENTO und 32.00 1680.00 53760.00 0.00% 0.00% 0.00%
200Ah
TERMINAL TIPO ESPADA PARA CABLE und 24.00 1.77 42.48 0.00% 0.00% 0.00%
12AWG
TERMINAL TIPO OJO PARA CABLE und 20.00 1.77 35.40 0.00% 0.00% 0.00%
12AWG
GABINETE METALICO DE und 1.00 1475.00 1475.00 0.00% 0.00% 0.00%
DISTRIBUCION
INTERRUPTOR TERMOMAGNETICO und 1.00 212.40 212.40 0.00% 0.00% 0.00%
2x60A
SOPORTE METALICO PARA PANELES und 2.00 4000.00 8000.00 0.00% 0.00% 0.00%
SOLARES
ACCESORIOS DE INSTALACION und 1.00 4000.00 4000.00 0.00% 0.00% 0.00%
ESTRUTURA METALICA PARA und 1.00 1500.00 1500.00 0.00% 0.00% 0.00%
CAJA DE EMPALME PARA und 6.00 26.36 158.16 0.00% 0.00% 0.00%
CINTA AISLANTE 3M rll 4.00 4.13 16.52 0.00% 0.00% 0.00%
CORREA PLASTICA DE AMARRE, und 100.00 0.35 35.00 0.00% 0.00% 0.00%
COLOR NEGRO
INTERRUPTORES SIMPLES DE 15A DE und 22.00 4.13 90.86 0.00% 0.00% 0.00%
220 V
SOCKET AEREO E-27 und 27.00 2.83 76.41 0.00% 0.00% 0.00%
TOMACORRIENTE DOBLE DE 15 A, 220 und 29.00 5.31 153.99 0.00% 0.00% 0.00%
V CON TOMA A TIERRA
TUBO DE PVC - SAP DE 25 MM (1") und 74.00 6.25 462.50 0.00% 0.00% 0.00%
X3M
TUBO DE PVC - SAP DE 20 MM (3/4) und 130.00 5.31 690.30 0.00% 0.00% 0.00%
X3M
CURVAS DE PVC - SAP DE 20 MM und 60.00 2.01 120.60 0.00% 0.00% 0.00%
(3/4")
CURVAS DE PVC - SAP DE 25 MM (1") und 40.00 2.12 84.80 0.00% 0.00% 0.00%
CAJA RECTANGULAR DE FoGo und 49.00 5.31 260.19 0.00% 0.00% 0.00%
CAJA OCTOGONAL DE FoGo und 27.00 5.31 143.37 0.00% 0.00% 0.00%
LÁMPARA TIPO LED DE 15 W und 27.00 20.06 541.62 0.00% 0.00% 0.00%
LUMINARIA PARA ALUMBRADO EQ 12.00 531.00 6372.00 0.00% 0.00% 0.00%
TIPO LED
ABRAZADERA SIMPLE DE A°G° DE und 24.00 14.63 351.12 0.00% 0.00% 0.00%
50.8 X 4.7 X 140 MMØ PARA
DE FIJACIÓN
PASTORAL DE 1000/850/38.1 MM und 12.00 47.20 566.40 0.00% 0.00% 0.00%

COMPONENTE 4

INTERRUPTOR TERMOMAGNÉTICO und 1.00 250.00 250.00 0.00% 0.00% 0.00%
KA, CURVA TIPO C
CURVA TIPO C
CURVA TIPO C
CURVA TIPO C
INTERRUPTOR DIFERENCIAL TIPO und 3.00 112.10 336.30 0.00% 0.00% 0.00%
TABLERO DE DISTRIBUCION TIPO und 4.00 448.40 1793.60 0.00% 0.00% 0.00%
POLOS, 220V, 60Hz
POSTE DE CAC DE 8/200/120/240 und 10.00 531.00 5310.00 0.00% 0.00% 0.00%
CABLE LSOH DE 1x2.5mm2 m 480.00 4.13 1982.40 0.00% 0.00% 0.00%
CABLE LSOH DE 1x4mm2 m 400.00 4.72 1888.00 0.00% 0.00% 0.00%
CABLE LSOH - 80 DE 1x6 mm2 m 30.00 6.14 184.20 0.00% 0.00% 0.00%
CABLE LSOH - 80 DE 1x10 mm2 m 20.00 7.67 153.40 0.00% 0.00% 0.00%
CABLE NYY DE 1X35 mm2 m 20.00 14.40 288.00 0.00% 0.00% 0.00%
CABLE NYY DE 1X4 mm2 m 770.00 9.79 7538.30 0.00% 0.00% 0.00%
CABLE NLT 2X4 mm2 m 100.00 6.84 684.00 0.00% 0.00% 0.00%
CONDUCTOR DE COBRE m 300.00 3.58 1074.00 0.00% 0.00% 0.00%
CONDUCTOR DE COBRE RECOCIDO, m 50.00 5.09 254.50 0.00% 0.00% 0.00%
CABLE LSOH-80 DE 1X16 mm2 m 20.00 10.86 217.20 0.00% 0.00% 0.00%
PLANTA ALIGUSTRE und 67.00 45.00 3015.00 0.00% 0.00% 0.00%
ROPA DE TRABAJO CON CINTA und 72.00 70.00 5040.00 0.00% 0.00% 0.00%
TAPONES DE OIDO PAR 36.00 5.00 180.00 0.00% 0.00% 0.00%
MASCARILLA ANTIPOLVO und 72.00 1.00 72.00 0.00% 0.00% 0.00%
SOLDADURA CELLOCORD 1/8" kg 124.18 15.00 1862.70 0.00% 0.00% 0.00%
SOLDADURA SUPERCITO E 7018 kg 12.00 16.00 192.00 0.00% 0.00% 0.00%
PEGAMENTO PVC gln 7.82 85.00 664.70 0.00% 0.00% 0.00%
SELLADOR DE UNIONES ROSCADAS gln 0.31 63.56 19.70 0.00% 0.00% 0.00%
ADITIVO IMPERMEABILIZANTE gal 0.21 118.00 24.78 0.00% 0.00% 0.00%
SILICONA u 1.50 12.30 18.45 0.00% 0.00% 0.00%
PEGAMENTO PARA PVC gal 18.54 67.79 1256.83 12.11% 0.00% 0.00%
a 0.00% 0.00% 0.00%
(SIKAFLEX)
CAJA DE CONCRERO CON BASE pza 1.00 80.00 80.00 0.00% 0.00% 0.00%
PARA AGUA
CAJA CUADRADA DE PVC DE und 20.00 6.78 135.60 15.00% 0.00% 0.00%
150MMX150MMX70MM
HORMIGON m3 135.74 35.66 4840.49 0.00% 0.00% 0.00%
COLA SINTETICA gln 6.33 60.00 379.80 0.00% 0.00% 0.00%
LIJA PARA MADERA und 119.22 2.50 298.05 0.00% 0.00% 0.00%
SOGA und 1.00 70.00 70.00 0.00% 0.00% 0.00%
LIJA DE FIERRO und 129.80 2.50 324.50 0.00% 0.00% 0.00%
DISCO DE CORTE DE 4 1/2" x 1/16" und 40.00 5.00 200.00 0.00% 0.00% 0.00%
DISCO DE DESBASTE DE 4 1/2" und 28.00 6.00 168.00 0.00% 0.00% 0.00%
AGUA m3 157.52 10.16 1600.40 0.00% 0.00% 0.00%
AGUA PARA OBRA m3 64.50 10.16 655.32 0.00% 0.00% 0.00%
ELABORACION, IMPL. Y ADMINIST. est 1.00 2800.00 2800.00 0.00% 0.00% 0.00%
AGUA m3 4.43 5.00 22.15 0.00% 0.00% 0.00%
HIPOCLORITO DE CALCIO AL 70% kg 1.13 2.54 2.87 0.00% 0.00% 0.00%
SELLO DE AGUA CON PLANCHA DE u 7.00 100.00 700.00 0.00% 0.00% 0.00%
FIERRO
DISPENSADOR DE JABON LIQUIDO und 8.00 10.00 80.00 0.00% 0.00% 0.00%
TRANSPORTE DE MATERIALES GLB 0.07 141826.66 9927.87 0.00% 0.00% 0.00%
BIODIGESTOR CAP 1300 LTS (INC u 1.00 1600.00 1600.00 0.00% 0.00% 0.00%
INSTALACION)
TAPA METALICA u 1.00 70.00 70.00 0.00% 0.00% 0.00%
MADERA TORNILLO p2 9980.60 5.51 54993.11 0.00% 0.00% 0.00%
REGLA DE MADERA p2 376.45 5.51 2074.24 0.00% 0.00% 0.00%
MADERA CEDRO PARA CARPINTERIA p2 1273.22 9.75 12413.90 0.00% 0.00% 0.00%
PRESERVANTE PARA MADERA gln 4.28 120.00 513.60 0.00% 0.00% 0.00%
PRUEBA DE COMPACTACION und 9.00 160.00 1440.00 0.00% 0.00% 0.00%
PRUEBA DE DISEÑO DE MEZCLAS und 25.00 350.00 8750.00 0.00% 0.00% 0.00%
PRUEBA DE DENSIDAD DE CAMPO und 37.00 50.00 1850.00 0.00% 0.00% 0.00%
PRUEBA DE ROTURA DE BRIQUETAS und 95.00 15.00 1425.00 0.00% 0.00% 0.00%
TRIPLAY DE 4'x8'x 4 mm pln 36.02 32.00 1152.64 0.00% 0.00% 0.00%
RODOPLAST m 56.37 6.00 338.22 0.00% 0.00% 0.00%
TAPA CON MARCO FIERRO FUNDIDO pza 2.00 90.00 180.00 0.00% 0.00% 0.00%
PARA CISTERNA
TEE PVC SAL 4" und 4.44 3.00 13.32 0.00% 0.00% 0.00%
TEE PVC SAL 2" und 11.99 1.27 15.23 0.00% 0.00% 0.00%
THINER CORRIENTE gln 0.81 20.00 16.20 0.00% 0.00% 0.00%
DISOLVENTE XILOL gln 1.57 45.00 70.65 0.00% 0.00% 0.00%
PINTURA LATEX gln 60.83 38.00 2311.54 0.00% 0.00% 0.00%
PINTURA ESMALTE SINTETICO gln 52.64 40.00 2105.60 0.00% 0.00% 0.00%
PINTURA ANTICORROSIVA gln 26.20 60.00 1572.00 0.00% 0.00% 0.00%
PINTURA PARA TRAFICO gln 2.77 85.00 235.45 0.00% 0.00% 0.00%
BARNIZ MATE gln 17.46 50.00 873.00 0.00% 0.00% 0.00%
IMPRIMANTE gln 190.48 25.00 4762.00 0.00% 0.00% 0.00%
IMPRIMANTE PROTECTOR PARA gln 7.99 35.00 279.65 0.00% 0.00% 0.00%
ENCOFRADO

COMPONENTE 4

CALAMINA DE 0.80 x 1.80 m pln 39.00 25.00 975.00 0.00% 0.00% 0.00%
CALAMINON CU6 0.5MM PRE-PINTADO m2 198.85 30.00 5965.50 0.00% 0.00% 0.00%
INC ACCESORIOS
TEE DE FIERRO GALVANIZADO DE u 2.00 3.00 6.00 0.00% 0.00% 0.00%
1/4"
TEE DE FIERRO GALVANIZADO DE 2" u 1.00 3.00 3.00 0.00% 0.00% 0.00%
TEE DE FIERRO GALVANIZADO DE 3" u 2.00 3.00 6.00 0.00% 0.00% 0.00%
UNION SIMPLE DE FIERRO u 2.20 5.00 11.00 0.00% 0.00% 0.00%
GALVANIZADO DE 2."
GALVANIZADO DE 3."
GALVANIZADO DE 4."
UNION UNIVERSAL DE FIERRO u 10.00 8.00 80.00 0.00% 0.00% 0.00%
GALVANIZADO DE 2"
GALVANIZADO DE 3"
ABRAZADERA DE FIERRO pza 36.00 6.36 228.96 0.00% 0.00% 0.00%
TUBERIA DE FIERRO GALVANIZADO 1 m 16.16 13.00 210.08 0.00% 0.00% 0.00%
1/4"
TUBERIA DE FIERRO GALVANIZADO 1 m 5.93 13.00 77.09 0.00% 0.00% 0.00%
1/2"
TUBERIA DE FIERRO GALVANIZADO m 26.64 13.00 346.32 0.00% 0.00% 0.00%
2."
3."
4."
TECKNOPORT E=1" m2 1.44 30.00 43.20 0.00% 0.00% 0.00%
CODO 90º DE FºGº 1 1/4" u 7.00 3.60 25.20 0.00% 0.00% 0.00%
CODO 90º DE FºGº 1 1/2" u 5.00 3.60 18.00 0.00% 0.00% 0.00%
CODO 90º DE FºGº 2" u 5.00 3.60 18.00 0.00% 0.00% 0.00%
CODO 90º DE FºGº 3" u 3.00 3.60 10.80 0.00% 0.00% 0.00%
TUBERIA PVC SAP 4" m 107.47 15.68 1685.13 0.00% 0.00% 0.00%
REDUCCION PVC SAP PARA AGUA u 1.00 16.00 16.00 0.00% 0.00% 0.00%
CON ROSCA 1" A 3/4"
CON ROSCA 1" A 1/2"
CON ROSCA 2" A 1"
TUBO PVC SEL (E/C) 3/4" X 3.00 M. pza 43.97 6.00 263.82 0.00% 0.00% 0.00%
CON ROSCA 1 1/2" A 3/4"
TUBO DE FIERRO NEGRO 100x100mm TUB 3.19 290.00 925.10 0.00% 0.00% 0.00%
x 6.00m e=4.00mm
TUBO DE FIERRO NEGRO 75x75mm x TUB 14.24 190.00 2705.60 0.00% 0.00% 0.00%
6.00m e=2.50mm
TUBO DE FIERRO NEGRO 2" x 3" x 4.76 mm 32.80 492.00 0.00% 0.00% 0.00%
m 15.00
TUBO DE FIERRO NEGRO LAC 6" m 16.20 55.00 891.00 0.00% 0.00% 0.00%
e=1/4"
CON ROSCA 2" A 3/4"
UNION PVC SAP PARA AGUA CON u 4.00 2.97 11.88 0.00% 0.00% 0.00%
ROSCA DE 3/4"
ROSCA DE 1"
ROSCA DE 1 1/2"
ROSCA DE 2"
ROSCA DE 1/2"
ROSCA DE 3/4."
ROSCA DE 2."
ROSCA DE 3/4."
ROSCA DE 1 1/2."
CODO DE 90°C/R PVC SAP P/AGUA DE und 56.91 3.39 192.92 0.00% 0.00% 0.00%
3/4"
CODO PVC SAP PARA AGUA CON u 36.02 2.12 76.36 0.00% 0.00% 0.00%
CODO PVC SAP PARA AGUA CON u 3.00 5.00 15.00 0.00% 0.00% 0.00%
ROSCA DE 1" X 90°
TEE PVC SAP 3/4" C/R P/AGUA und 18.01 3.39 61.05 0.00% 0.00% 0.00%
TEE PVC SAP PARA AGUA CON u 3.00 6.10 18.30 0.00% 0.00% 0.00%
ROSCA DE 1"
ROSCA DE 1 1/2"
ROSCA DE 2"

COMPONENTE 4

CODO PVC SAL 4"x90 und 5.99 4.50 26.96 0.00% 0.00% 0.00%
UNION SIMPLE PVC SAP CLASE 10 und 14.04 2.00 28.08 0.00% 0.00% 0.00%
1/2" C/R
UNION SIMPLE PVC SAP CLASE 10 und 1.36 2.00 2.72 0.00% 0.00% 0.00%
3/4" C/R
UNION UNIVERSAL PVC SAP PARA und 14.07 3.39 47.70 0.00% 0.00% 0.00%
AGUA CON ROSCA 3/4"
AGUA CON ROSCA 1."
AGUA CON ROSCA 2."
AGUA CON ROSCA 2"
AGUA CON ROSCA 3"
NIPLE PVC SAP PARA AGUA CON pza 4.00 1.69 6.76 0.00% 0.00% 0.00%
ROSCA 3/4" x 1."
ROSCA 1 3/4" x 2."
ROSCA 1 1/4"
ROSCA 1 1/2"
ROSCA 2"
ROSCA 3"
YEE PVC SAL 4" u 6.09 4.00 24.36 0.00% 0.00% 0.00%
YEE PVC SAL 2" u 19.95 1.69 33.72 0.00% 0.00% 0.00%
YEE PVC SAL CON REDUCCION 4" - 2" u 1.05 4.00 4.20 0.00% 0.00% 0.00%
CODO PVC DE 4" X 90° und 10.75 4.24 45.58 0.00% 0.00% 0.00%
CODO PVC 1" X 90° und 26.34 1.52 40.04 18.18% 0.00% 0.00%
TUBERIA PVC C-10 PARA AGUA FRIA m 20.86 63.56 1325.86 0.00% 0.00% 0.00%
2" ROSCADA
TUBERIA PVC C-10 PARA AGUA FRIA 1 m 8.80 48.31 425.13 0.00% 0.00% 0.00%
1/2" ROSCADA
1" ROSCADA
3/4" ROSCADA
1/2" ROSCADA
1/2" ROSCADA
3/4" ROSCADA
TUBERIA PVC SAL 2" m 67.68 6.00 406.08 0.00% 0.00% 0.00%
TUBERIA PVC SAL 3" m 18.00 7.00 126.00 0.00% 0.00% 0.00%
TUBERIA PVC SAL 4" m 146.13 8.05 1176.35 0.00% 0.00% 0.00%
TUBO REDONDO Ø 4" ACERO LAC und 6.92 180.00 1245.60 0.00% 0.00% 0.00%
e=3.00mm
CODO PVC SAL 2" X 90° u 26.66 2.50 66.65 0.00% 0.00% 0.00%
CODO PVC SAL 3" X 90° u 12.00 3.20 38.40 0.00% 0.00% 0.00%
CODO PVC SAL 2" X 45° u 14.07 2.50 35.18 0.00% 0.00% 0.00%
CODO PVC SAL 4" X 45° u 3.99 3.80 15.16 0.00% 0.00% 0.00%
TEE PVC SAL 4" X 2" pza 6.93 4.00 27.72 0.00% 0.00% 0.00%
REDUCCION PVC P/AGUA S/PRESION und 21.00 10.17 213.57 0.00% 0.00% 0.00%
3/4" A 1/2"
SOMBRERO DE VENTILACION PVC u 3.20 2.54 8.13 0.00% 0.00% 0.00%
SAL 2"
SOMBRERO DE VENTILACION PVC und 0.90 5.08 4.57 0.00% 0.00% 0.00%
SAL 4"
TUBERIA PVC SEL 1" m 263.38 2.97 782.24 17.09% 0.00% 0.00%
VALVULA CHECK DE BRONCE DE 1 u 3.00 25.00 75.00 0.00% 0.00% 0.00%
1/4"
VALVULA CHECK DE BRONCE DE 1 u 1.00 25.00 25.00 0.00% 0.00% 0.00%
1/2"
VALVULA DE PIE 2" u 3.00 25.00 75.00 0.00% 0.00% 0.00%
REGISTRO ROSCADO DE BRONCE DE pza 6.93 6.78 46.99 0.00% 0.00% 0.00%
2"
REGISTRO ROSCADO DE BRONCE DE pza 6.93 10.17 70.48 0.00% 0.00% 0.00%
4"
VALVULA COMPUERTA ACERO u 6.93 29.66 205.54 0.00% 0.00% 0.00%
INOXIDABLE 3/4"
VALVULA COMPUERTA BRONCE 1" u 2.00 29.66 59.32 0.00% 0.00% 0.00%
VALVULA COMPUERTA BRONCE 1 1/4" u 3.00 29.66 88.98 0.00% 0.00% 0.00%
VALVULA COMPUERTA BRONCE 1 1/2" u 1.00 29.66 29.66 0.00% 0.00% 0.00%
VIDRIO SIMPLE p2 39.00 3.38 131.82 0.00% 0.00% 0.00%
SISTEMA DE ILUMINACION - und 1.00 600.00 600.00 0.00% 0.00% 0.00%
SEGURIDAD
ROLLIZO DE EUCALIPTO 3M X 2" und 107.80 20.00 2156.00 0.00% 0.00% 0.00%
APROX
VIDRIO SEMIDOBLE p2 540.52 7.50 4053.89 0.00% 0.00% 0.00%
ESPEJO BICELADO m2 0.90 5.18 4.64 0.00% 0.00% 0.00%
SILICONA und 25.83 17.00 439.09 0.00% 0.00% 0.00%
RODILLO P/PINTURA 3" und 0.23 11.00 2.56 0.00% 0.00% 0.00%
MATERIAL E INSUMOS DE GLB 12.00 25.00 300.00 0.00% 0.00% 0.00%
CAPACITACION
ELECTRODO DE COBRE DE 16mm Ø x und 2.00 212.40 424.80 0.00% 0.00% 0.00%
2.40 M
CONECTOR ANDERSON DE BRONCE und 2.00 7.50 15.00 0.00% 0.00% 0.00%

COMPONENTE 4

PARARRAYO TETRAPUNTAL und 1.00 277.30 277.30 0.00% 0.00% 0.00%
FLANKLIN
MASTIL DE F°G° EN L DE 2.5m x 1m und 1.00 88.50 88.50 0.00% 0.00% 0.00%
AISLADOR DE PORCELANA und 1.00 53.10 53.10 0.00% 0.00% 0.00%
AISLADOR DE PORCELANA und 1.00 53.10 53.10 0.00% 0.00% 0.00%
1/2"
TUBO PVC SAP DE 3/4" DIAM. INT. und 2.00 14.16 28.32 0.00% 0.00% 0.00%
e=3mm L=3m
CEMENTO CONDUCTIVO DE 25 KG und 6.00 129.80 778.80 0.00% 0.00% 0.00%
CAJA DE REGISTRO DE CONCRETO und 2.00 47.20 94.40 0.00% 0.00% 0.00%
0.40x0.40x0.30
TIERRA NEGRA CERNIDA m3 6.00 82.60 495.60 0.00% 0.00% 0.00%
LADRILLO P/TECHO DE 15X30X30 CM und 1708.35 3.00 5125.05 0.00% 0.00% 0.00%
8 HCOS.
LADRILLO K K TIPO IV 9X14X24 CM und 22182.42 1.20 26618.90 0.00% 0.00% 0.00%
LACA gln 8.55 50.00 427.59 0.00% 0.00% 0.00%
LADRILLO PASTELERO P/TECHO m2 275.87 9.00 2482.80 0.00% 0.00% 0.00%
ANGULO 3/4"X3/4"X1/8"X6m pza 165.39 45.00 7442.65 0.00% 0.00% 0.00%
ANGULO 1"X1"X1/8"X6m pza 146.92 55.00 8080.59 0.00% 0.00% 0.00%
TEE 3/4"X3/4"X1/8"X6m pza 140.26 50.00 7013.06 0.00% 0.00% 0.00%
TEE 1"X1"X1/8"X6m pza 8.16 60.00 489.73 0.00% 0.00% 0.00%
PLANCHA DE ACERO 1.6 mm X pza 17.14 280.00 4799.40 0.00% 0.00% 0.00%
1.22mX2.40 m
MALLA DE ACERO m2 434.21 35.00 15197.23 0.00% 0.00% 0.00%
ANGULO 2"X2"X1/8"X6m pza 42.21 90.00 3798.87 0.00% 0.00% 0.00%
ANGULO FIERRO 1 1/2" x 1 1/2" x 3/16" m 247.40 9.50 2350.30 0.00% 0.00% 0.00%
PLANCHA DE ACERO LAC 1/4" x 1.22m pza 0.38 550.00 206.58 0.00% 0.00% 0.00%
x 2.40 m
PLANCHA DE ACERO LAC 3/8" x 2" x 4" pza 0.51 45.00 22.76 0.00% 0.00% 0.00%
P/TEMPLADORES
PEGAMENTO PARA CERAMICO BOL 84.28 15.00 1264.17 0.00% 0.00% 0.00%

ALAMBRE NEGRO N°16 kg 1,067.3152 3.38 3607.53 0.00% 0.00% 0.00%
ALAMBRE DE PUAS GALVANIZADO m 27,632.0000 0.55 15197.60 0.00% 0.00% 0.00%
ACERO CORRUGADO F'Y = 4200 kg 58,528.5840 2.85 166806.46 0.00% 0.00% 0.00%
KG/CM2
PIEDRA MEDIANA DE 4" m3 4,087.2300 30.00 122616.90 0.00% 0.00% 0.00%
PIEDRA CHANCADA DE 1/2" A 3/4" m3 1.5618 33.89 52.93 0.00% 0.00% 0.00%
PIEDRA GRANDE DE 6" m3 34.2144 35.66 1220.09 0.00% 0.00% 0.00%
ARENA GRUESA m3 88.7018 33.89 3006.10 0.00% 0.00% 0.00%
MATERIAL CLASIFICADO PARA BASE m3 4,555.4050 34.74 158254.77 0.00% 0.00% 0.00%
CEMENTO PORTLAND TIPO IP (42.5 bls 437.1032 18.64 8147.60 0.00% 0.00% 0.00%
kg)
GASOLINA 84 OCTANOS gln 331.1338 12.50 4139.17 0.00% 0.00% 0.00%
PETROLEO gln 23,543.0077 12.50 294287.60 0.00% 0.00% 0.00%
GEOTEXTIL NO TEJIDO 300 gr/m2 m2 63,180.8730 4.31 272309.56 0.00% 0.00% 0.00%
GEOMEMBRANA VERDE HDPE LISA m2 63,018.0565 14.92 940229.40 0.00% 0.00% 0.00%
E=1.50mm
GCL m2 54,809.6220 26.22 1437108.29 0.00% 0.00% 0.00%
LONA DE LLDPE E=200micras, ROLLO m2 41,404.0305 3.19 132078.86 0.00% 0.00% 0.00%
DE 12x100m
HORMIGON m3 120.1992 35.66 4286.30 0.00% 0.00% 0.00%
AGUA m3 28.3345 10.16 287.88 0.00% 0.00% 0.00%
AGUA PARA OBRA m3 6,836.9336 10.16 69463.25 0.00% 0.00% 0.00%
MADERA TORNILLO p2 1,513.5208 5.51 8339.50 0.00% 0.00% 0.00%
PINTURA ESMALTE SINTETICO gln 119.3546 40.00 4774.18 0.00% 0.00% 0.00%
TUBERÍA HDPE EXTERNAMENTE m 2,973.7050 20.93 62239.65 0.00% 0.00% 0.00%
TUBERÍA HDPE SDR 21 PE-80 Ø=6" NO m 323.9250 20.93 6779.75 0.00% 0.00% 0.00%
RANURADA
TUBERIA PVC SAL 2" TUB 1.6280 8.15 13.27 0.00% 0.00% 0.00%
ROLLIZO DE EUCALIPTO 3M X 3" und 1,727.0000 13.81 23849.87 0.00% 0.00% 0.00%
APROX
MALLA CUADRADA CRIBADA m2 522.7950 14.35 7502.11 0.00% 0.00% 0.00%
GALVANIZADA #12
GRUPO ELECTROGENO 230 HP 150 KW HE 175.6309 26.31 4620.85 0.00% 0.00% 0.00%

MINI CARGADOR SOBRE RUEDAS und 1.0000 150,390.00 150390.00 10.00% 30,078.00 20.00% 105,273.00 70.00%
TRACTOR DE TOPADOR A ORUGAS und 1.0000 1,174,349.90 1174349.90 0.00% 0.00% 0.00%
CAMION VOLQUETE DE 10 m3 und 1.0000 406,355.93 406355.93 0.00% 0.00% 0.00%
CAMION CISTERNA AGUA DE 5,000 und 1.0000 513,307.91 513307.91 0.00% 0.00% 0.00%
CAMION 3.00 TON und 1.0000 56,064.57 56064.57 10.00% 11,212.91 20.00% 39,245.22 70.00%
ELECTROBOMBA AUTOCEBANTE und 2.0000 1,610.17 3220.34 0.00% 0.00% 0.00%
ELECTROBOMBA AUTOCEBANTE und 1.0000 1,610.17 1610.17 0.00% 0.00% 0.00%
BOMBA CENTRIFUGA HELICOIDAL und 1.0000 1,169.49 1169.49 0.00% 0.00% 0.00%
BASCULA PARA PESAJE DE EQ 1.0000 114,406.78 114406.78 0.00% 0.00% 0.00%
CAMIONES
UNIDAD DE TRANSPORTE DE und 1.0000 93,733.11 93733.11 10.00% 18,746.62 20.00% 65,613.17 70.00%
PERSONAL

COMPONENTE 4

TANQUE FLEXIBLE PARA und 1.0000 24,123.00 24123.00 0.00% 0.00% 0.00%
BOMBA PERIFERICA und 1.0000 1,610.17 1610.17 0.00% 0.00% 0.00%
COMPRESORA DE AIRE DE 5.00 HP und 1.0000 8,194.92 8194.92 0.00% 0.00% 0.00%
SURTIDOR DE COMBUSTIBLE und 1.0000 7,288.14 7288.14 0.00% 0.00% 0.00%
HIDROLAVADORA (inc. aditamentos) und 1.0000 7,415.25 7415.25 0.00% 0.00% 0.00%
QUEMADOR DE BIOGAS und 1.0000 32,203.99 32203.99 0.00% 0.00% 0.00%
EQUIPO Y SOFTWARE PARA MANEJO EQ 1.0000 3,813.56 3813.56 0.00% 0.00% 0.00%
OBRA CIVIL INSTALACION BALANZA GLB 1.0000 12,000.00 12000.00 0.00% 0.00% 0.00%
OBRA CIVIL CASETA DE CONTROL GLB 1.0000 3,500.00 3500.00 0.00% 0.00% 0.00%
OBRA CIVIL CERCO PERIMETRICO GLB 1.0000 9,200.00 9200.00 0.00% 0.00% 0.00%
TANQUE
CARPINTERIA METALICA: COLUMNAS, GLB 1.0000 19,300.00 19300.00 0.00% 0.00% 0.00%
CASILLERO METALICO und 1.00 450.00 450.00 0.00% 0.00% 0.00%
(1.25x0.40x2.00)
BANCA DE MADERA (1.25x0.40) u 1.00 320.00 320.00 0.00% 0.00% 0.00%
JUEGO DE COMEDOR DE 4 SILLAS u 5.00 220.00 1100.00 0.00% 0.00% 0.00%
ORGANIZADOR DE MADERA und 3.00 350.00 1050.00 0.00% 0.00% 0.00%
(1.00x0.40x0.85)
CUBO DE DESPERDICIOS ACCIONADA und 3.00 75.00 225.00 0.00% 0.00% 0.00%
A PEDAL
ORGANIZADOR METALICO und 6.00 580.00 3480.00 0.00% 0.00% 0.00%
(2.00x0.40x2.00)
CUBO DE DESPERDICIOS ACCIONADA und 1.00 75.00 75.00 0.00% 0.00% 0.00%
A PEDAL
MESA DE MADERA (1.00x0.70) und 1.00 150.00 150.00 0.00% 0.00% 0.00%
SILLA METALICA APILABLE und 5.00 95.00 475.00 0.00% 0.00% 0.00%
TARIMA C/COLCHON DE 1.5PZ und 1.00 650.00 650.00 0.00% 0.00% 0.00%
SILLA GIRATORIA und 2.00 110.00 220.00 0.00% 0.00% 0.00%
MODULO PARA COMPUTADORA und 1.00 280.00 280.00 0.00% 0.00% 0.00%
MESA DE MADERA TIPO L und 1.00 550.00 550.00 0.00% 0.00% 0.00%
ARCHIVADOR DE MELAMINE (18mm) und 2.00 340.00 680.00 0.00% 0.00% 0.00%
de (0.90x0.40x2.00)
COMPUTADORA CON PROCESADOR EQ 1.00 3,500.00 3500.00 0.00% 0.00% 0.00%
MATERIALES DE ESCRITORIO GLB 2.00 1,800.00 3600.00 0.00% 0.00% 0.00%
ESCRITORIO DE MELAMINA und 1.00 320.00 320.00 0.00% 0.00% 0.00%
1.70X0.75x0.80M
SILLON GIRATORIO und 1.00 340.00 340.00 0.00% 0.00% 0.00%
SILLA DE RUEDAS und 1.00 650.00 650.00 0.00% 0.00% 0.00%
TABURETE GIRATORIO RODABLE und 1.00 290.00 290.00 0.00% 0.00% 0.00%
ESCALINATA DE DOS PELDAÑOS und 1.00 285.00 285.00 0.00% 0.00% 0.00%
ARMARIO DE MELAMINE (18mm) de und 1.00 789.00 789.00 0.00% 0.00% 0.00%
ARMARIO INSTRUMENTAL / MATERIAL und 1.00 1,150.00 1150.00 0.00% 0.00% 0.00%
CAMILLA PARA EXAMEN MEDICO und 1.00 1,450.00 1450.00 0.00% 0.00% 0.00%
CAMILLA RIGIDA DE POLIETILENO und 1.00 850.00 850.00 0.00% 0.00% 0.00%
BIOMBO METALICO DE DOS und 1.00 320.00 320.00 0.00% 0.00% 0.00%
CUERPOS
COCHE DE CURACIONES RODABLE und 1.00 680.00 680.00 0.00% 0.00% 0.00%
0.60x0.40x0.75
CUBETAS DE ACERO INOXIDABLE DE und 2.00 45.00 90.00 0.00% 0.00% 0.00%
22x15.5x5cm
ESCRITORIO DE MELAMINA und 1.00 220.00 220.00 0.00% 0.00% 0.00%
1.50X0.75x0.80M
EXTINTOR DE 12 KILOS TIPO ABC, und 3.00 115.00 345.00 0.00% 0.00% 0.00%
incluye soporte
IMPRESORA MULTIFUNCIONAL und 2.00 2,650.00 5300.00 0.00% 0.00% 0.00%
TELEFONO INALAMBRICO DIGITAL und 3.00 110.00 330.00 0.00% 0.00% 0.00%
COMPUTADORA CON PROCESADOR und 2.00 3,500.00 7000.00 0.00% 0.00% 0.00%
TELEVISOR LED DE 42" INCLUYE und 3.00 2,500.00 7500.00 0.00% 0.00% 0.00%
MOVIL)
EQUIPO MINI COMPONENTE und 1.00 1,100.00 1100.00 0.00% 0.00% 0.00%
MICROFONOS INALAMBRICOS und 3.00 267.00 801.00 0.00% 0.00% 0.00%
CONSOLA, AMPLIFICADOR Y und 1.00 3,290.00 3290.00 0.00% 0.00% 0.00%
E INSTALACION
EQUIPO DE CIRUJIA MENOR EQ 1.00 3,200.00 3200.00 0.00% 0.00% 0.00%
BALANZA CON TALLIMETRO EQ 1.00 670.00 670.00 0.00% 0.00% 0.00%
FERULAS DE BRAZO und 2.00 120.00 240.00 0.00% 0.00% 0.00%
FERULAS DE PIERNA und 2.00 125.00 250.00 0.00% 0.00% 0.00%
COLLARIN und 2.00 75.00 150.00 0.00% 0.00% 0.00%
LAMPARA CUELLO DE GANZO und 1.00 210.00 210.00 0.00% 0.00% 0.00%
TENSIOMETRO DIGITAL und 1.00 180.00 180.00 0.00% 0.00% 0.00%
TERMOMETRO und 3.00 15.00 45.00 0.00% 0.00% 0.00%
ESTETOSCOPIO und 2.00 75.00 150.00 0.00% 0.00% 0.00%
RIÑONERAS MEDIANAS und 2.00 180.00 360.00 0.00% 0.00% 0.00%
PULSOXIMETRO DIGITAL und 1.00 35.00 35.00 0.00% 0.00% 0.00%
MEDICINAS MENORES und 1.00 1,500.00 1500.00 0.00% 0.00% 0.00%
CORTINAS INC/ACCESORIOS E m 6.20 50.85 315.27 0.00% 0.00% 0.00%
INSTALACION
MESA DE MADERA (1.00x0.70) u 4.00 150.00 600.00 0.00% 0.00% 0.00%
SILLA METALICA ALIPLABLE u 6.00 95.00 570.00 0.00% 0.00% 0.00%
MESA DE MADERA TIPO U u 1.00 680.00 680.00 0.00% 0.00% 0.00%
SUB TOTAL SUB TOTAL 7,362,192.55 94,239.86 210,131.39

IGV 18% IGV 18% 1,325,194.66 16,963.17 37,823.65
============= ========= =========
TOTAL TOTAL 8,687,387.21 111,203.03 247,955.04
CRONOGRAMA DE ADQUISION DE MATERIALES

COMPONENTE 3
MES 01 MES 02 MES 03 MES 04 MES 05 MES 06 MES 07

ADQUISICION E INSTALACION DE CONTENEDOR SOTERRADO und 29.0000 97,200.00 2,818,800.00 225,504.00 8.00% 225,504.00 8.00% 225,504.00 8.00% 225,504.00 8.00% 225,504.00 8.00% 225,504.00 8.00% 225,504.00 8.00%
ADQUISICION DE CAMION COMPACTADOR DE RR.SS. DE 15m3 EQ 3.0000 407,627.12 1,222,881.36 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00%
ADQUISICION DE CAMION LAVA CONTENEDOR EQ 1.0000 508,050.85 508,050.85 40,644.07 8.00% 40,644.07 8.00% 40,644.07 8.00% 40,644.07 8.00% 40,644.07 8.00% 40,644.07 8.00% 40,644.07 8.00%
ADQUISICION E INSTALACION DE SISTEMA RETRACTIL EQ 2.0000 11,186.44 22,372.88 1,789.83 8.00% 1,789.83 8.00% 1,789.83 8.00% 1,789.83 8.00% 1,789.83 8.00% 1,789.83 8.00% 1,789.83 8.00%
ADQUISICION E INSTALACION DE ELEVACION HIDRAULICA PA EQ 2.0000 40,169.49 80,338.98 6,427.12 8.00% 6,427.12 8.00% 6,427.12 8.00% 6,427.12 8.00% 6,427.12 8.00% 6,427.12 8.00% 6,427.12 8.00%
ADQUISICION DE CAMION COMPACTADOR DE RR.SS. DE 8m3 EQ 2.0000 323,728.82 647,457.64 51,796.61 8.00% 51,796.61 8.00% 51,796.61 8.00% 51,796.61 8.00% 51,796.61 8.00% 51,796.61 8.00% 51,796.61 8.00%
ADQUISICION DE CONTENEDOR MOVIL und 300.0000 1,406.12 421,836.00 33,746.88 8.00% 33,746.88 8.00% 33,746.88 8.00% 33,746.88 8.00% 33,746.88 8.00% 33,746.88 8.00% 33,746.88 8.00%
SUB TOTAL 5,721,737.71 457,739.02 457,739.02 457,739.02 457,739.02 457,739.02 457,739.02 457,739.02
IGV 18% 1,029,912.79 82,393.02 82,393.02 82,393.02 82,393.02 82,393.02 82,393.02 82,393.02
============ ========= ========= ========= ========= ========= ========= =========
TOTAL 6,751,650.50 540,132.04 540,132.04 540,132.04 540,132.04 540,132.04 540,132.04 540,132.04
CRONOGRAMA DE ADQUISION DE MATERIALES

COMPONENTE 3
MES 08 MES 09 MES 10 MES 11 MES 12 MES 11.87

COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE COSTO AVANCE
ADQUISICION E INSTALACION DE CONTENEDOR SOTERRADO und 29.0000 97,200.00 2,818,800.00 225,504.00 8.00% 225,504.00 8.00% 225,504.00 8.00% 225,504.00 8.00% 225,504.00 8.00% 112,752.00 4.00%
ADQUISICION DE CAMION COMPACTADOR DE RR.SS. DE 15m3 EQ 3.0000 407,627.12 1,222,881.36 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 97,830.51 8.00% 48,915.25 4.00%
ADQUISICION DE CAMION LAVA CONTENEDOR EQ 1.0000 508,050.85 508,050.85 40,644.07 8.00% 40,644.07 8.00% 40,644.07 8.00% 40,644.07 8.00% 40,644.07 8.00% 20,322.03 4.00%
ADQUISICION E INSTALACION DE SISTEMA RETRACTIL EQ 2.0000 11,186.44 22,372.88 1,789.83 8.00% 1,789.83 8.00% 1,789.83 8.00% 1,789.83 8.00% 1,789.83 8.00% 894.92 4.00%
ADQUISICION E INSTALACION DE ELEVACION HIDRAULICA PA EQ 2.0000 40,169.49 80,338.98 6,427.12 8.00% 6,427.12 8.00% 6,427.12 8.00% 6,427.12 8.00% 6,427.12 8.00% 3,213.56 4.00%
ADQUISICION DE CAMION COMPACTADOR DE RR.SS. DE 8m3 EQ 2.0000 323,728.82 647,457.64 51,796.61 8.00% 51,796.61 8.00% 51,796.61 8.00% 51,796.61 8.00% 51,796.61 8.00% 25,898.31 4.00%
ADQUISICION DE CONTENEDOR MOVIL und 300.0000 1,406.12 421,836.00 33,746.88 8.00% 33,746.88 8.00% 33,746.88 8.00% 33,746.88 8.00% 33,746.88 8.00% 16,873.44 4.00%
SUB TOTAL 5,721,737.71 457,739.02 457,739.02 457,739.02 457,739.02 457,739.02 228,869.51

IGV 18% 1,029,912.79 82,393.02 82,393.02 82,393.02 82,393.02 82,393.02 41,196.51
============ ========= ========= ========= ========= ========= =========
TOTAL 6,751,650.50 540,132.04 540,132.04 540,132.04 540,132.04 540,132.04 270,066.02

1 Calendario de Adquisición de Materiales - Con Ing. Cavero

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

1 Calendario de Adquisición de Materiales - Con Ing. Cavero

Cargado por

Copyright:

Formatos disponibles

CRONOGRAMA DE ADQUISION DE MATERIALES - AMPLIACIÓN EXCEPCIONAL DE PLAZO N°01

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20

SUB TOTAL 5,721,737.71 509,111.26 329,441.68

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

CONSTRUCCION ÁREA ADMINISTRATIVA

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

CONSTRUCCION RELLENO SANITARIO

ADQUISION DE MAQUINARIA PARA OPERACIÓN

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

CONSTRUCCION ÁREA ADMINISTRATIVA

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

CONSTRUCCION RELLENO SANITARIO

ADQUISION DE MAQUINARIA PARA OPERACIÓN

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20

CONSTRUCCION ÁREA ADMINISTRATIVA

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20

CONSTRUCCION RELLENO SANITARIO

ADQUISION DE MAQUINARIA PARA OPERACIÓN

Cliente :MUNICIPALIDAD PROVINCIAL MARISCAL NIETO

Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20