CRONOGRAMA DE ADQUISICION DE MATERIALES

PROYECTO:“MEJORAMIENTO Y AMPLIACIÓN DEL SISTEMA DE AGUA POTABLE Y SANEAMIENTO EN 19 LOCALIDADES DEL DISTRITO DE CUTERVO - PROVINCIA DE CUTERVO - DEPARTAMENTO DE CAJAMARCA”.

Recurso Unidad Cantidad Precio S/. Parcial S/. MES1 MES2 MES3 MES4 MES5 MES6 MES7 MES8 MES9 MES10 MES11 MES12
MANO DE OBRA
OPERADOR DE EQUIPO LIVIANO hh 1.0600 27.02 28.62 0.86 1.14 2.00 2.58 2.86 4.01 4.58 4.01 2.58 2.00 1.14 0.86
OPERADOR DE EQUIPO PESADO hh 1,262.7800 27.35 34,537.16 1,036.11 1,381.49 2,417.60 3,108.34 3,453.72 4,835.20 5,525.95 4,835.20 3,108.34 2,417.60 1,381.49 1,036.11
OPERARIO hh 144,097.3300 26.25 3,782,554.91 113,476.65 151,302.20 264,778.84 340,429.94 378,255.49 529,557.69 605,208.79 529,557.69 340,429.94 264,778.84 151,302.20 113,476.65
OFICIAL hh 53,849.4400 20.66 1,112,529.36 33,375.88 44,501.17 77,877.06 100,127.64 111,252.94 155,754.11 178,004.70 155,754.11 100,127.64 77,877.06 44,501.17 33,375.88
PEON hh 625,820.4100 18.69 11,696,583.55 350,897.51 467,863.34 818,760.85 1,052,692.52 1,169,658.36 1,637,521.70 1,871,453.37 1,637,521.70 1,052,692.52 818,760.85 467,863.34 350,897.51
MATERIALES
TUBERIA PVC SAL PARA DESAGUE DE 4" m 13,371.3300 8.00 106,970.64 3,209.12 4,278.83 7,487.94 9,627.36 10,697.06 14,975.89 17,115.30 14,975.89 9,627.36 7,487.94 4,278.83 3,209.12
SOMBRERO DE VENTILACION PVC SAL 2" pza 1,757.0000 7.00 12,299.00 368.97 491.96 860.93 1,106.91 1,229.90 1,721.86 1,967.84 1,721.86 1,106.91 860.93 491.96 368.97
TAPON PVC SAP 1" und 28.0000 2.50 70.00 2.10 2.80 4.90 6.30 7.00 9.80 11.20 9.80 6.30 4.90 2.80 2.10
NIPLE CON ROSCA PVC ISO 399.002, PN -10, Ø 3/4" x 4" und 2,440.0000 4.00 9,760.00 292.80 390.40 683.20 878.40 976.00 1,366.40 1,561.60 1,366.40 878.40 683.20 390.40 292.80
CANASTILLA PVC NTP ISO 399.002, Ø 3/4", PN-10 und 81.0000 15.20 1,231.20 36.94 49.25 86.18 110.81 123.12 172.37 196.99 172.37 110.81 86.18 49.25 36.94
TAPÓN PVC SAP Ø 2" CON PERFORACION DE 3/16" und 401.0000 4.66 1,868.66 56.06 74.75 130.81 168.18 186.87 261.61 298.99 261.61 168.18 130.81 74.75 56.06
TAPON PVC SAP 2.5" PERFORADO (3/16") und 5.0000 7.20 36.00 1.08 1.44 2.52 3.24 3.60 5.04 5.76 5.04 3.24 2.52 1.44 1.08
RESPONSABLES DE SEGURIDAD DE SALUD DE LOS TRABAJADORES GLB 1.0000 56,000.00 56,000.00 1,680.00 2,240.00 3,920.00 5,040.00 5,600.00 7,840.00 8,960.00 7,840.00 5,040.00 3,920.00 2,240.00 1,680.00
PRUEBAS RAPIDAS PARA DETECTAR COVID-19 GLB 1.0000 27,200.00 27,200.00 816.00 1,088.00 1,904.00 2,448.00 2,720.00 3,808.00 4,352.00 3,808.00 2,448.00 1,904.00 1,088.00 816.00
EQUIPAMIENTO, IMPLEMENTOS E INSUMOS PARA LA PREVENCION DEL COVID-19 GLB 1.0000 85,644.40 85,644.40 2,569.33 3,425.78 5,995.11 7,708.00 8,564.44 11,990.22 13,703.10 11,990.22 7,708.00 5,995.11 3,425.78 2,569.33
SEÑALIZACION Y CAPACITACION GLB 1.0000 8,840.00 8,840.00 265.20 353.60 618.80 795.60 884.00 1,237.60 1,414.40 1,237.60 795.60 618.80 353.60 265.20
CANASTILLA PVC SAP 6" - 4" und 11.0000 46.50 511.50 15.35 20.46 35.81 46.04 51.15 71.61 81.84 71.61 46.04 35.81 20.46 15.35
Tapon PVC SAP Ø 63MM und 22.0000 12.50 275.00 8.25 11.00 19.25 24.75 27.50 38.50 44.00 38.50 24.75 19.25 11.00 8.25
CANASTILLA PVC SAP Ø 63mm und 7.0000 24.50 171.50 5.15 6.86 12.01 15.44 17.15 24.01 27.44 24.01 15.44 12.01 6.86 5.15
TAPÓN PVC SAP Ø 3" CON PERFORACION DE 3/16" und 7.0000 10.20 71.40 2.14 2.86 5.00 6.43 7.14 10.00 11.42 10.00 6.43 5.00 2.86 2.14
TAPÓN PVC SAP Ø 1" CON PERFORACION DE 3/16" und 81.0000 4.20 340.20 10.21 13.61 23.81 30.62 34.02 47.63 54.43 47.63 30.62 23.81 13.61 10.21
TAPON PVC SAP 1 1/2" und 24.0000 3.00 72.00 2.16 2.88 5.04 6.48 7.20 10.08 11.52 10.08 6.48 5.04 2.88 2.16
Tapon PVC SAP Ø 3" und 158.0000 9.00 1,422.00 42.66 56.88 99.54 127.98 142.20 199.08 227.52 199.08 127.98 99.54 56.88 42.66
INODORO TANQUE BAJO NORMAL BLANCO INCLUYE ACCESORIOS und 1,757.0000 150.00 263,550.00 7,906.50 10,542.00 18,448.50 23,719.50 26,355.00 36,897.00 42,168.00 36,897.00 23,719.50 18,448.50 10,542.00 7,906.50
ALAMBRE NEGRO RECOCIDO # 16 kg 19,776.7300 6.00 118,660.39 3,559.81 4,746.42 8,306.23 10,679.44 11,866.04 16,612.45 18,985.66 16,612.45 10,679.44 8,306.23 4,746.42 3,559.81
ALAMBRE NEGRO RECOCIDO # 8 kg 3,450.6600 6.00 20,703.96 621.12 828.16 1,449.28 1,863.36 2,070.40 2,898.55 3,312.63 2,898.55 1,863.36 1,449.28 828.16 621.12
CLAVOS PARA MADERA C/C 2 1/2", 3", 4" kg 5,525.7200 6.00 33,154.28 994.63 1,326.17 2,320.80 2,983.89 3,315.43 4,641.60 5,304.68 4,641.60 2,983.89 2,320.80 1,326.17 994.63
PERNO DE ANCLAJE PARA INODORO pza 3,514.0000 2.50 8,785.00 263.55 351.40 614.95 790.65 878.50 1,229.90 1,405.60 1,229.90 790.65 614.95 351.40 263.55
POLEA + PLACA METÁLICA DE ANCLAJE A COLUMNA und 8.0000 650.00 5,200.00 156.00 208.00 364.00 468.00 520.00 728.00 832.00 728.00 468.00 364.00 208.00 156.00
PERNOS DE 3/4" x 3/4" + ANILLO PRESION + TUERCA pza 16.0000 2.00 32.00 0.96 1.28 2.24 2.88 3.20 4.48 5.12 4.48 2.88 2.24 1.28 0.96
PERNO AUTOPERFORANTE DE 3/4" und 512.0000 2.00 1,024.00 30.72 40.96 71.68 92.16 102.40 143.36 163.84 143.36 92.16 71.68 40.96 30.72
ANCLAJE DE F° G° PARA Ø 2" und 5,271.0000 7.20 37,951.20 1,138.54 1,518.05 2,656.58 3,415.61 3,795.12 5,313.17 6,072.19 5,313.17 3,415.61 2,656.58 1,518.05 1,138.54
VENTANA METALICA 1.40 x 1.40 INC. ACCESORIOS und 1.0000 250.00 250.00 7.50 10.00 17.50 22.50 25.00 35.00 40.00 35.00 22.50 17.50 10.00 7.50
PUERTA METALICA 1.20 x 2.40m (SUMINISTRO Y COLOCACION + CERRADURA) CON MALLA und 1.0000 880.00 880.00 26.40 35.20 61.60 79.20 88.00 123.20 140.80 123.20 79.20 61.60 35.20 26.40
OLIMPICA
GIGANTOGRAFIA m2 30.6000 15.50 474.30 14.23 18.97 33.20 42.69 47.43 66.40 75.89 66.40 42.69 33.20 18.97 14.23
TUBO DE F° G°, Ø 2" x 2MM" m 654.4000 12.00 7,852.80 235.58 314.11 549.70 706.75 785.28 1,099.39 1,256.45 1,099.39 706.75 549.70 314.11 235.58
TUBO DE FIERRO GALVANIZADO DE 1 1/2" m 754.2200 70.00 52,795.05 1,583.85 2,111.80 3,695.65 4,751.55 5,279.51 7,391.31 8,447.21 7,391.31 4,751.55 3,695.65 2,111.80 1,583.85
ACERO DE REFUERZO FY=4200 GRADO 60 kg 330,425.6400 4.45 1,470,394.10 44,111.82 58,815.76 102,927.59 132,335.47 147,039.41 205,855.17 235,263.06 205,855.17 132,335.47 102,927.59 58,815.76 44,111.82
ARENA FINA m3 1,343.6300 85.00 114,208.90 3,426.27 4,568.36 7,994.62 10,278.80 11,420.89 15,989.25 18,273.42 15,989.25 10,278.80 7,994.62 4,568.36 3,426.27
TIERRA DE CHACRA O VEGETAL m3 0.5800 80.00 46.70 1.40 1.87 3.27 4.20 4.67 6.54 7.47 6.54 4.20 3.27 1.87 1.40
GRAVA PARA FILTRO DE 1/4" m3 30.3900 120.00 3,647.16 109.41 145.89 255.30 328.24 364.72 510.60 583.55 510.60 328.24 255.30 145.89 109.41
ARENA D10=0.35MM, CU=2.00 m3 148.0900 90.00 13,328.28 399.85 533.13 932.98 1,199.55 1,332.83 1,865.96 2,132.52 1,865.96 1,199.55 932.98 533.13 399.85
PIEDRA CHANCADA DE 1/2" m3 4,295.3200 80.00 343,625.89 10,308.78 13,745.04 24,053.81 30,926.33 34,362.59 48,107.62 54,980.14 48,107.62 30,926.33 24,053.81 13,745.04 10,308.78
PIEDRA CHANCADA DE 1" m3 5,010.9600 80.00 400,877.12 12,026.31 16,035.08 28,061.40 36,078.94 40,087.71 56,122.80 64,140.34 56,122.80 36,078.94 28,061.40 16,035.08 12,026.31
PIEDRA GRANDE DE 8" m3 1,185.7400 70.00 83,001.67 2,490.05 3,320.07 5,810.12 7,470.15 8,300.17 11,620.23 13,280.27 11,620.23 7,470.15 5,810.12 3,320.07 2,490.05
PIEDRA MEDIANA DE 6" m3 3.4800 70.00 243.60 7.31 9.74 17.05 21.92 24.36 34.10 38.98 34.10 21.92 17.05 9.74 7.31
GRAVA PARA FILTRO DE 1 A 2 cm m3 24.8600 65.00 1,616.16 48.48 64.65 113.13 145.45 161.62 226.26 258.59 226.26 145.45 113.13 64.65 48.48
PIEDRA MEDIANA DE 4" - 6" m3 235.0400 70.00 16,452.80 493.58 658.11 1,151.70 1,480.75 1,645.28 2,303.39 2,632.45 2,303.39 1,480.75 1,151.70 658.11 493.58
GRAVA PARA FILTRO DE 2" - 3" m3 8.5300 80.00 682.18 20.47 27.29 47.75 61.40 68.22 95.51 109.15 95.51 61.40 47.75 27.29 20.47
GRAVA PARA FILTRO DE 1 1/2" - 2" m3 10.9200 80.00 873.66 26.21 34.95 61.16 78.63 87.37 122.31 139.79 122.31 78.63 61.16 34.95 26.21
GRAVA PARA FILTRO DE 1.5 - 3 CM m3 31.1200 80.00 2,489.34 74.68 99.57 174.25 224.04 248.93 348.51 398.29 348.51 224.04 174.25 99.57 74.68
GRAVA PARA FILTRO DE 1 - 1.5 CM m3 46.6800 80.00 3,734.02 112.02 149.36 261.38 336.06 373.40 522.76 597.44 522.76 336.06 261.38 149.36 112.02
AFIRMADO m3 712.9500 55.00 39,212.09 1,176.36 1,568.48 2,744.85 3,529.09 3,921.21 5,489.69 6,273.93 5,489.69 3,529.09 2,744.85 1,568.48 1,176.36
MATERIAL DE RELLENO m3 2.6600 80.00 212.80 6.38 8.51 14.90 19.15 21.28 29.79 34.05 29.79 19.15 14.90 8.51 6.38
MATERIAL GRANULAR m3 445.8300 80.00 35,666.40 1,069.99 1,426.66 2,496.65 3,209.98 3,566.64 4,993.30 5,706.62 4,993.30 3,209.98 2,496.65 1,426.66 1,069.99
HIPOCLORITO DE CALCIO AL 70% kg 21.7900 60.00 1,307.21 39.22 52.29 91.50 117.65 130.72 183.01 209.15 183.01 117.65 91.50 52.29 39.22
GRAVA PARA FILTRO DE 3 A 4 CM m3 23.3400 80.00 1,867.01 56.01 74.68 130.69 168.03 186.70 261.38 298.72 261.38 168.03 130.69 74.68 56.01
CADENA DE ACERO INOXIDABLE m 8.0000 25.00 200.00 6.00 8.00 14.00 18.00 20.00 28.00 32.00 28.00 18.00 14.00 8.00 6.00
COMPUERTA METALICA, E=3/16" DE 0.50x0.90M SEGUN DISEÑO und 6.0000 190.00 1,140.00 34.20 45.60 79.80 102.60 114.00 159.60 182.40 159.60 102.60 79.80 45.60 34.20
LAVATORIO BLANCO 23X17 INCL.ACCES. und 1,757.0000 90.00 158,130.00 4,743.90 6,325.20 11,069.10 14,231.70 15,813.00 22,138.20 25,300.80 22,138.20 14,231.70 11,069.10 6,325.20 4,743.90
ADAPTADOR UPR PVC SAP 4" und 70.0000 4.00 280.00 8.40 11.20 19.60 25.20 28.00 39.20 44.80 39.20 25.20 19.60 11.20 8.40
TEE PVC SAL 4" pza 1,757.0000 8.00 14,056.00 421.68 562.24 983.92 1,265.04 1,405.60 1,967.84 2,248.96 1,967.84 1,265.04 983.92 562.24 421.68
ADAPTADOR UPR PVC SAP 3" und 546.0000 2.00 1,092.00 32.76 43.68 76.44 98.28 109.20 152.88 174.72 152.88 98.28 76.44 43.68 32.76
BIODIGESTOR AUTOLIMPIALBLE V=600 LITROS und 1,757.0000 850.00 1,493,450.00 44,803.50 59,738.00 104,541.50 134,410.50 149,345.00 209,083.00 238,952.00 209,083.00 134,410.50 104,541.50 59,738.00 44,803.50
TRAMPA 2" CON REGISTRO 3/4" und 1,757.0000 7.80 13,704.60 411.14 548.18 959.32 1,233.41 1,370.46 1,918.64 2,192.74 1,918.64 1,233.41 959.32 548.18 411.14
LLAVE PARA LAVATORIO und 1,757.0000 56.71 99,639.47 2,989.18 3,985.58 6,974.76 8,967.55 9,963.95 13,949.53 15,942.32 13,949.53 8,967.55 6,974.76 3,985.58 2,989.18
LLAVE DE DUCHA CROMADA PESADA und 1,757.0000 61.90 108,758.30 3,262.75 4,350.33 7,613.08 9,788.25 10,875.83 15,226.16 17,401.33 15,226.16 9,788.25 7,613.08 4,350.33 3,262.75
BRAZO DE DUCHA Y REGADERA CROMADO METALICO und 1,757.0000 57.00 100,149.00 3,004.47 4,005.96 7,010.43 9,013.41 10,014.90 14,020.86 16,023.84 14,020.86 9,013.41 7,010.43 4,005.96 3,004.47
TUBO DE ABASTO ALUMINIO TRENZADO 1/2"X1/2" und 1,757.0000 7.10 12,474.70 374.24 498.99 873.23 1,122.72 1,247.47 1,746.46 1,995.95 1,746.46 1,122.72 873.23 498.99 374.24
SUMIDERO CROMADO DE 2" und 3,514.0000 19.00 66,766.00 2,002.98 2,670.64 4,673.62 6,008.94 6,676.60 9,347.24 10,682.56 9,347.24 6,008.94 4,673.62 2,670.64 2,002.98
REGISTRO ROSCADO CROMADO 2" und 1,757.0000 14.90 26,179.30 785.38 1,047.17 1,832.55 2,356.14 2,617.93 3,665.10 4,188.69 3,665.10 2,356.14 1,832.55 1,047.17 785.38
VALVULA COMPUERTA DE BRONCE DE 1" und 78.0000 40.00 3,120.00 93.60 124.80 218.40 280.80 312.00 436.80 499.20 436.80 280.80 218.40 124.80 93.60
TEE PVC SAP 1" und 774.3400 3.50 2,710.20 81.31 108.41 189.71 243.92 271.02 379.43 433.63 379.43 243.92 189.71 108.41 81.31
UNION UNIVERSAL PVC SAP 1" und 872.0000 5.50 4,796.00 143.88 191.84 335.72 431.64 479.60 671.44 767.36 671.44 431.64 335.72 191.84 143.88
TEE PVC SAP 3/4" und 2,228.1800 3.50 7,798.64 233.96 311.95 545.90 701.88 779.86 1,091.81 1,247.78 1,091.81 701.88 545.90 311.95 233.96
TEE PVC SAP 1/2" und 5,271.0000 2.00 10,542.00 316.26 421.68 737.94 948.78 1,054.20 1,475.88 1,686.72 1,475.88 948.78 737.94 421.68 316.26
ADAPTADOR UPR PVC 3/4" und 162.0000 1.50 243.00 7.29 9.72 17.01 21.87 24.30 34.02 38.88 34.02 21.87 17.01 9.72 7.29
TRAMPA PARA DESAGUE Ø 2" und 1,757.0000 7.80 13,704.60 411.14 548.18 959.32 1,233.41 1,370.46 1,918.64 2,192.74 1,918.64 1,233.41 959.32 548.18 411.14
CANASTILLA DE BRONCE Ø 2" und 6.0000 95.00 570.00 17.10 22.80 39.90 51.30 57.00 79.80 91.20 79.80 51.30 39.90 22.80 17.10
UNION ROSCADA DE PVC SAP Ø 2" und 12.0000 15.00 180.00 5.40 7.20 12.60 16.20 18.00 25.20 28.80 25.20 16.20 12.60 7.20 5.40
TUBO DE F° G°, Ø 2" x 2.5 MM" x 2.00 m. und 935.0000 45.50 42,542.50 1,276.28 1,701.70 2,977.98 3,828.83 4,254.25 5,955.95 6,806.80 5,955.95 3,828.83 2,977.98 1,701.70 1,276.28
PUERTA METALICA 2 HOJAS CON MALLA GALV. N° 10 +TUBO GALV. (2.00 X 2.40 M) und 66.0000 1,000.00 66,000.00 1,980.00 2,640.00 4,620.00 5,940.00 6,600.00 9,240.00 10,560.00 9,240.00 5,940.00 4,620.00 2,640.00 1,980.00
UNION UNIVERSAL PVC SAP Ø 63mm und 14.0000 5.50 77.00 2.31 3.08 5.39 6.93 7.70 10.78 12.32 10.78 6.93 5.39 3.08 2.31
TANQUE DE POLIETILENO DE 600LTS pza 34.0000 332.90 11,318.60 339.56 452.74 792.30 1,018.67 1,131.86 1,584.60 1,810.98 1,584.60 1,018.67 792.30 452.74 339.56
ASFALTO RC-250 gln 10.3400 20.00 206.79 6.20 8.27 14.48 18.61 20.68 28.95 33.09 28.95 18.61 14.48 8.27 6.20
PEGAMENTO PARA TUB. PVC gln 810.3700 118.00 95,623.43 2,868.70 3,824.94 6,693.64 8,606.11 9,562.34 13,387.28 15,299.75 13,387.28 8,606.11 6,693.64 3,824.94 2,868.70
LADRILLO K.K. 18 HUECOS 9X13X24 CM und 659,328.1500 1.00 659,328.15 19,779.84 26,373.13 46,152.97 59,339.53 65,932.82 92,305.94 105,492.50 92,305.94 59,339.53 46,152.97 26,373.13 19,779.84
LADRILLO K.K. TIPO IV und 615.0300 1.80 1,107.05 33.21 44.28 77.49 99.63 110.71 154.99 177.13 154.99 99.63 77.49 44.28 33.21
LADRILLO PASTELERO HECHO MAQU.25cm x25cm und 236.3000 2.00 472.60 14.18 18.90 33.08 42.53 47.26 66.16 75.62 66.16 42.53 33.08 18.90 14.18
CABLE TIPO BOA D =1/2" m 36.0400 5.60 201.80 6.05 8.07 14.13 18.16 20.18 28.25 32.29 28.25 18.16 14.13 8.07 6.05
CABLE TIPO BOA D =1/4" m 15.5000 4.60 71.29 2.14 2.85 4.99 6.42 7.13 9.98 11.41 9.98 6.42 4.99 2.85 2.14
CEMENTO PORTLAND TIPO I (42.5KG) BOL 79,139.6700 29.26 2,315,626.89 69,468.81 92,625.08 162,093.88 208,406.42 231,562.69 324,187.76 370,500.30 324,187.76 208,406.42 162,093.88 92,625.08 69,468.81
PLANCHA METALICA ESTRELLADA und 60.4800 123.97 7,497.59 224.93 299.90 524.83 674.78 749.76 1,049.66 1,199.61 1,049.66 674.78 524.83 299.90 224.93
CAJA CONCRETO SIMPLE DESAG. .3X.6 I/FLET und 221.0000 85.00 18,785.00 563.55 751.40 1,314.95 1,690.65 1,878.50 2,629.90 3,005.60 2,629.90 1,690.65 1,314.95 751.40 563.55
TAPA DE CONCRETO ARMADO PARA BUZON und 75.0000 180.00 13,500.00 405.00 540.00 945.00 1,215.00 1,350.00 1,890.00 2,160.00 1,890.00 1,215.00 945.00 540.00 405.00
TAPA CONCRETO ARMADO DESAG .3X.6 I/FLETE und 221.0000 95.00 20,995.00 629.85 839.80 1,469.65 1,889.55 2,099.50 2,939.30 3,359.20 2,939.30 1,889.55 1,469.65 839.80 629.85
CAJA CONCRETO PREFABRICADA 0.30X0.60 PARA DESAGUE und 11.0000 180.00 1,980.00 59.40 79.20 138.60 178.20 198.00 277.20 316.80 277.20 178.20 138.60 79.20 59.40
CEMENTO PORTLAND TIPO V BOL 1,989.5000 31.50 62,669.25 1,880.08 2,506.77 4,386.85 5,640.23 6,266.93 8,773.70 10,027.08 8,773.70 5,640.23 4,386.85 2,506.77 1,880.08
PICAPORTE DE FIERRO DE 8" pza 32.0000 15.00 480.00 14.40 19.20 33.60 43.20 48.00 67.20 76.80 67.20 43.20 33.60 19.20 14.40
PICAPORTE und 1.0000 12.50 12.50 0.38 0.50 0.88 1.13 1.25 1.75 2.00 1.75 1.13 0.88 0.50 0.38
BISAGRA CAPUCHINA PLOMA 3" x 3" PAR 6.0000 19.90 119.40 3.58 4.78 8.36 10.75 11.94 16.72 19.10 16.72 10.75 8.36 4.78 3.58
CORREAS DE MADERA TORNILO (2"x2"x2.80 ML). m 7,028.0000 28.90 203,109.20 6,093.28 8,124.37 14,217.64 18,279.83 20,310.92 28,435.29 32,497.47 28,435.29 18,279.83 14,217.64 8,124.37 6,093.28
CANDADO 45 MM. und 58.0000 30.00 1,740.00 52.20 69.60 121.80 156.60 174.00 243.60 278.40 243.60 156.60 121.80 69.60 52.20
BISAGRA DE TUBO CIRCULAR DE 2" und 192.0000 15.00 2,880.00 86.40 115.20 201.60 259.20 288.00 403.20 460.80 403.20 259.20 201.60 115.20 86.40
IMPERMEABILIZANTE SIKA-1 kg 50.7800 21.00 1,066.41 31.99 42.66 74.65 95.98 106.64 149.30 170.63 149.30 95.98 74.65 42.66 31.99
CINTA TEFLON pza 7.0000 1.00 7.00 0.21 0.28 0.49 0.63 0.70 0.98 1.12 0.98 0.63 0.49 0.28 0.21
EMPALME DE TUBERIA HDPE A TUBERIA PVC MD 63MM m 4.2000 12.50 52.50 1.58 2.10 3.68 4.73 5.25 7.35 8.40 7.35 4.73 3.68 2.10 1.58
TUBO DE ABASTO DE ALUMIINIO TRENSADO DE 5/8" pza 1,757.0000 16.50 28,990.50 869.72 1,159.62 2,029.34 2,609.15 2,899.05 4,058.67 4,638.48 4,058.67 2,609.15 2,029.34 1,159.62 869.72
CANASTILLA DE 4" und 1.0000 45.00 45.00 1.35 1.80 3.15 4.05 4.50 6.30 7.20 6.30 4.05 3.15 1.80 1.35
CANASTILLA DE 3" und 5.0000 40.00 200.00 6.00 8.00 14.00 18.00 20.00 28.00 32.00 28.00 18.00 14.00 8.00 6.00
CANASTILLA DE PVC 1 1/2" und 45.0000 25.00 1,125.00 33.75 45.00 78.75 101.25 112.50 157.50 180.00 157.50 101.25 78.75 45.00 33.75
CANASTILLA DE PVC 1" und 434.0000 10.00 4,340.00 130.20 173.60 303.80 390.60 434.00 607.60 694.40 607.60 390.60 303.80 173.60 130.20
CANASTILLA DE PVC 3/4" und 2.0000 19.00 38.00 1.14 1.52 2.66 3.42 3.80 5.32 6.08 5.32 3.42 2.66 1.52 1.14
CANASTILLA DE PVC 2.5" und 0.0000 35.00 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
WATER STOP PVC DE 6" m 39.7300 18.00 715.18 21.46 28.61 50.06 64.37 71.52 100.13 114.43 100.13 64.37 50.06 28.61 21.46
BALDE DE PRUEBA - TAPON - ARRAZ Y ACCESORIOS und 21,786.8000 15.00 326,802.00 9,804.06 13,072.08 22,876.14 29,412.18 32,680.20 45,752.28 52,288.32 45,752.28 29,412.18 22,876.14 13,072.08 9,804.06
TAPA TERMOPLASTICO PARA CAJA DE AGUA und 1,981.0000 26.90 53,288.90 1,598.67 2,131.56 3,730.22 4,796.00 5,328.89 7,460.45 8,526.22 7,460.45 4,796.00 3,730.22 2,131.56 1,598.67
IMPERMEAB.MORTERO/CONCRETO CHEMA 1 POLVO kg 3,086.3500 15.50 47,838.45 1,435.15 1,913.54 3,348.69 4,305.46 4,783.85 6,697.38 7,654.15 6,697.38 4,305.46 3,348.69 1,913.54 1,435.15
MORDAZA MODIFICADA PARA AMARRE DE LA SUSPENSION DE 1/2" und 52.0000 35.50 1,846.00 55.38 73.84 129.22 166.14 184.60 258.44 295.36 258.44 166.14 129.22 73.84 55.38
ANILLO DE CERA PARA INODORO und 1,757.0000 3.20 5,622.40 168.67 224.90 393.57 506.02 562.24 787.14 899.58 787.14 506.02 393.57 224.90 168.67
SUMINISTRO Y COLOCACION DE POSTES METALICOS H=3.00 m und 22.0000 250.00 5,500.00 165.00 220.00 385.00 495.00 550.00 770.00 880.00 770.00 495.00 385.00 220.00 165.00
JUNTA HIDROEXPANSIVA 1/2"X1" m 836.6800 22.50 18,825.35 564.76 753.01 1,317.77 1,694.28 1,882.54 2,635.55 3,012.06 2,635.55 1,694.28 1,317.77 753.01 564.76
RECIPIENTE DE POLIETILENO DE 60LTS pza 34.0000 80.00 2,720.00 81.60 108.80 190.40 244.80 272.00 380.80 435.20 380.80 244.80 190.40 108.80 81.60
Grapas de f°g° o grilletes para 3/8" und 104.0000 4.00 416.00 12.48 16.64 29.12 37.44 41.60 58.24 66.56 58.24 37.44 29.12 16.64 12.48
Grapas de f°g° o grilletes para 1/2" und 16.0000 5.00 80.00 2.40 3.20 5.60 7.20 8.00 11.20 12.80 11.20 7.20 5.60 3.20 2.40
IMPERMEABILIZANTE P /MORTERO/CONCRETO kg 1,493.2500 21.00 31,358.25 940.75 1,254.33 2,195.08 2,822.24 3,135.83 4,390.16 5,017.32 4,390.16 2,822.24 2,195.08 1,254.33 940.75
IMPRIMANTE gln 170.6700 25.00 4,266.70 128.00 170.67 298.67 384.00 426.67 597.34 682.67 597.34 384.00 298.67 170.67 128.00
SOLDADURA ELECTRICA PUNTO AZUL kg 1,420.8900 12.54 17,817.97 534.54 712.72 1,247.26 1,603.62 1,781.80 2,494.52 2,850.88 2,494.52 1,603.62 1,247.26 712.72 534.54
INSTALACION DE CASETA DE CLORACION GLB 1.0000 7,500.00 7,500.00 225.00 300.00 525.00 675.00 750.00 1,050.00 1,200.00 1,050.00 675.00 525.00 300.00 225.00
ACCESORIOS AL TANQUE DOSADOR GLB 1.0000 850.00 850.00 25.50 34.00 59.50 76.50 85.00 119.00 136.00 119.00 76.50 59.50 34.00 25.50
ACCESORIOS DISPOSITIVO DE ENTREGA DE CLORO AL RESERVORIO GLB 1.0000 750.00 750.00 22.50 30.00 52.50 67.50 75.00 105.00 120.00 105.00 67.50 52.50 30.00 22.50
CAJA DE CONCRETO PREFABRICADO 0.50x0.30x0.30m und 1,981.0000 60.00 118,860.00 3,565.80 4,754.40 8,320.20 10,697.40 11,886.00 16,640.40 19,017.60 16,640.40 10,697.40 8,320.20 4,754.40 3,565.80
MARCO Y TAPA DE CONCRETO REFORZADA PREFABRICADA und 11.0000 65.00 715.00 21.45 28.60 50.05 64.35 71.50 100.10 114.40 100.10 64.35 50.05 28.60 21.45
FLETE TRANSPORTE LOCAL kg 83,642.9300 0.10 8,364.29 250.93 334.57 585.50 752.79 836.43 1,171.00 1,338.29 1,171.00 752.79 585.50 334.57 250.93
FLETE TUBERIA DE CONCRETO 6" m 796.7100 0.15 119.51 3.59 4.78 8.37 10.76 11.95 16.73 19.12 16.73 10.76 8.37 4.78 3.59
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS GLB 1.0000 6,400.00 6,400.00 192.00 256.00 448.00 576.00 640.00 896.00 1,024.00 896.00 576.00 448.00 256.00 192.00
FLETE TERRESTRE CUTERVO - LA CULLUNA GLB 1.0000 1,497,229.17 1,497,229.17 44,916.88 59,889.17 104,806.04 134,750.63 149,722.92 209,612.08 239,556.67 209,612.08 134,750.63 104,806.04 59,889.17 44,916.88
FLETE TERRESTRE CUTERVO - HUACALLAC GLB 1.0000 1,383,084.40 1,383,084.40 41,492.53 55,323.38 96,815.91 124,477.60 138,308.44 193,631.82 221,293.50 193,631.82 124,477.60 96,815.91 55,323.38 41,492.53
FLETE TERRESTRE CUTERVO - PALMA EL VERDE GLB 1.0000 1,516,253.30 1,516,253.30 45,487.60 60,650.13 106,137.73 136,462.80 151,625.33 212,275.46 242,600.53 212,275.46 136,462.80 106,137.73 60,650.13 45,487.60
FLETE TERRESTRE CUTERVO - NUEVA CONGONA GLB 1.0000 1,287,963.75 1,287,963.75 38,638.91 51,518.55 90,157.46 115,916.74 128,796.38 180,314.93 206,074.20 180,314.93 115,916.74 90,157.46 51,518.55 38,638.91
FLETE TERRESTRE CUTERVO - ANGURRA GLB 1.0000 1,423,056.52 1,423,056.52 42,691.70 56,922.26 99,613.96 128,075.09 142,305.65 199,227.91 227,689.04 199,227.91 128,075.09 99,613.96 56,922.26 42,691.70
FLETE TERRESTRE CUTERVO - SANTA ROSA DE TAPO GLB 1.0000 1,719,734.91 1,719,734.91 51,592.05 68,789.40 120,381.44 154,776.14 171,973.49 240,762.89 275,157.59 240,762.89 154,776.14 120,381.44 68,789.40 51,592.05
FLETE TERRESTRE CUTERVO - CHIPULUC GLB 1.0000 1,364,060.27 1,364,060.27 40,921.81 54,562.41 95,484.22 122,765.42 136,406.03 190,968.44 218,249.64 190,968.44 122,765.42 95,484.22 54,562.41 40,921.81
FLETE TERRESTRE CUTERVO - LLIPA GLB 1.0000 1,827,617.96 1,827,617.96 54,828.54 73,104.72 127,933.26 164,485.62 182,761.80 255,866.51 292,418.87 255,866.51 164,485.62 127,933.26 73,104.72 54,828.54
FLETE TERRESTRE CUTERVO - LA SUCCHA GLB 1.0000 1,249,915.50 1,249,915.50 37,497.47 49,996.62 87,494.09 112,492.40 124,991.55 174,988.17 199,986.48 174,988.17 112,492.40 87,494.09 49,996.62 37,497.47
FLETE TERRESTRE CUTERVO - PACHACHACA GLB 1.0000 1,212,057.48 1,212,057.48 36,361.72 48,482.30 84,844.02 109,085.17 121,205.75 169,688.05 193,929.20 169,688.05 109,085.17 84,844.02 48,482.30 36,361.72
FLETE TERRESTRE CUTERVO - CAJERON ALTO GLB 1.0000 1,935,501.01 1,935,501.01 58,065.03 77,420.04 135,485.07 174,195.09 193,550.10 270,970.14 309,680.16 270,970.14 174,195.09 135,485.07 77,420.04 58,065.03
FLETE TERRESTRE CUTERVO - EL ARENAL GLB 1.0000 1,854,723.57 1,854,723.57 55,641.71 74,188.94 129,830.65 166,925.12 185,472.36 259,661.30 296,755.77 259,661.30 166,925.12 129,830.65 74,188.94 55,641.71
FLETE TERRESTRE CUTERVO - CARNICHE GLB 1.0000 1,746,899.86 1,746,899.86 52,407.00 69,875.99 122,282.99 157,220.99 174,689.99 244,565.98 279,503.98 244,565.98 157,220.99 122,282.99 69,875.99 52,407.00
FLETE TERRESTRE CUTERVO - TARROS GLB 1.0000 3,917,777.18 3,917,777.18 117,533.32 156,711.09 274,244.40 352,599.95 391,777.72 548,488.81 626,844.35 548,488.81 352,599.95 274,244.40 156,711.09 117,533.32
GASOLINA gln 50.1100 18.80 942.08 28.26 37.68 65.95 84.79 94.21 131.89 150.73 131.89 84.79 65.95 37.68 28.26
HORMIGON m3 3,626.8500 70.00 253,879.50 7,616.39 10,155.18 17,771.57 22,849.16 25,387.95 35,543.13 40,620.72 35,543.13 22,849.16 17,771.57 10,155.18 7,616.39
LIJA PARA CONCRETO hja 310.2600 1.80 558.47 16.75 22.34 39.09 50.26 55.85 78.19 89.36 78.19 50.26 39.09 22.34 16.75
LIJA DE FIERRO hja 299.5200 1.80 539.13 16.17 21.57 37.74 48.52 53.91 75.48 86.26 75.48 48.52 37.74 21.57 16.17
HIPOCLORITO DE CALCIO AL 70%, C=1mg/Lt kg 1,715.5200 11.20 19,213.77 576.41 768.55 1,344.96 1,729.24 1,921.38 2,689.93 3,074.20 2,689.93 1,729.24 1,344.96 768.55 576.41
PAJA DE ARROZ m2 9,150.4600 1.25 11,438.07 343.14 457.52 800.66 1,029.43 1,143.81 1,601.33 1,830.09 1,601.33 1,029.43 800.66 457.52 343.14
AGUA m3 29,184.4700 8.00 233,475.75 7,004.27 9,339.03 16,343.30 21,012.82 23,347.58 32,686.61 37,356.12 32,686.61 21,012.82 16,343.30 9,339.03 7,004.27
ALQUILER CASA PARA ALMACEN mes 12.0000 300.00 3,600.00 108.00 144.00 252.00 324.00 360.00 504.00 576.00 504.00 324.00 252.00 144.00 108.00
Codo PVC Ø=4" und 72.0000 18.00 1,296.00 38.88 51.84 90.72 116.64 129.60 181.44 207.36 181.44 116.64 90.72 51.84 38.88
Tee PVC Ø=4" und 36.0000 10.00 360.00 10.80 14.40 25.20 32.40 36.00 50.40 57.60 50.40 32.40 25.20 14.40 10.80
ESTERA DE 2.00 X 3.00 M. und 165.0000 20.00 3,300.00 99.00 132.00 231.00 297.00 330.00 462.00 528.00 462.00 297.00 231.00 132.00 99.00
GRIFO CROMADO DE 1/2" und 1,757.0000 22.90 40,235.30 1,207.06 1,609.41 2,816.47 3,621.18 4,023.53 5,632.94 6,437.65 5,632.94 3,621.18 2,816.47 1,609.41 1,207.06
Grillete de 1/2" und 32.0000 7.00 224.00 6.72 8.96 15.68 20.16 22.40 31.36 35.84 31.36 20.16 15.68 8.96 6.72
TAPA METALICA DE INSPECCION und 2.0000 220.00 440.00 13.20 17.60 30.80 39.60 44.00 61.60 70.40 61.60 39.60 30.80 17.60 13.20
CERCO MALLA OLIMPICA EN CASETA DE CLORACION GLB 1.0000 3,500.00 3,500.00 105.00 140.00 245.00 315.00 350.00 490.00 560.00 490.00 315.00 245.00 140.00 105.00
SUMINISTRO DE CAJA DE CONCRETO + TAPA DE CONCRETO 0.30M X 0.60M und 221.0000 135.00 29,835.00 895.05 1,193.40 2,088.45 2,685.15 2,983.50 4,176.90 4,773.60 4,176.90 2,685.15 2,088.45 1,193.40 895.05
REJILLA METALICA und 11.0000 190.00 2,090.00 62.70 83.60 146.30 188.10 209.00 292.60 334.40 292.60 188.10 146.30 83.60 62.70
REJILLA METALICA 0.20 x 0.10M SEGUN DISEÑO und 6.0000 2.50 15.00 0.45 0.60 1.05 1.35 1.50 2.10 2.40 2.10 1.35 1.05 0.60 0.45
MADERA NACIONAL P/ENCOFRADO-CARP p2 134,683.1100 5.00 673,415.55 20,202.47 26,936.62 47,139.09 60,607.40 67,341.56 94,278.18 107,746.49 94,278.18 60,607.40 47,139.09 26,936.62 20,202.47
PUERTA CONTRAPLACADA DE MADERA und 1,757.0000 180.00 316,260.00 9,487.80 12,650.40 22,138.20 28,463.40 31,626.00 44,276.40 50,601.60 44,276.40 28,463.40 22,138.20 12,650.40 9,487.80
REGLA DE MADERA p2 2,415.7500 5.00 12,078.73 362.36 483.15 845.51 1,087.09 1,207.87 1,691.02 1,932.60 1,691.02 1,087.09 845.51 483.15 362.36
ESTACA DE MADERA p2 6,318.5400 5.00 31,592.73 947.78 1,263.71 2,211.49 2,843.35 3,159.27 4,422.98 5,054.84 4,422.98 2,843.35 2,211.49 1,263.71 947.78
COMPUERTA CIRCULAR TIPO TAPON DE BRONCE Ø 6" und 14.0000 38.00 532.00 15.96 21.28 37.24 47.88 53.20 74.48 85.12 74.48 47.88 37.24 21.28 15.96
COMPUERTA DESLIZABLE CON VOLANTE 0.30X0.70m und 22.0000 190.00 4,180.00 125.40 167.20 292.60 376.20 418.00 585.20 668.80 585.20 376.20 292.60 167.20 125.40
COMPUERTA DESLIZABLE CON VOLANTE 0.30X0.30m und 22.0000 160.00 3,520.00 105.60 140.80 246.40 316.80 352.00 492.80 563.20 492.80 316.80 246.40 140.80 105.60
TRIPLAY 4 X 8 X 6 MM. pln 220.0000 49.90 10,978.00 329.34 439.12 768.46 988.02 1,097.80 1,536.92 1,756.48 1,536.92 988.02 768.46 439.12 329.34
MALLA DE ALAMBRE GALVANIZADO N° 10 COCADA 2" (ELECTROSOLSADA) m2 3,201.0400 18.50 59,219.18 1,776.58 2,368.77 4,145.34 5,329.73 5,921.92 8,290.69 9,475.07 8,290.69 5,329.73 4,145.34 2,368.77 1,776.58
ALAMBRE DE PUAS m 8,612.1600 0.50 4,306.08 129.18 172.24 301.43 387.55 430.61 602.85 688.97 602.85 387.55 301.43 172.24 129.18
CAPACITACION EN SEGURIDAD Y SALUD GLB 1.0000 12,600.00 12,600.00 378.00 504.00 882.00 1,134.00 1,260.00 1,764.00 2,016.00 1,764.00 1,134.00 882.00 504.00 378.00
MARCO F.FDO. DIAMETRO 0.60 M. und 75.0000 45.00 3,375.00 101.25 135.00 236.25 303.75 337.50 472.50 540.00 472.50 303.75 236.25 135.00 101.25
Ángulo de fierro 1 1/4" x 1 1/4" x 3/16" m 136.4500 12.42 1,694.68 50.84 67.79 118.63 152.52 169.47 237.26 271.15 237.26 152.52 118.63 67.79 50.84
GUARDACABOS 3/8" und 104.0000 9.90 1,029.60 30.89 41.18 72.07 92.66 102.96 144.14 164.74 144.14 92.66 72.07 41.18 30.89
GUARDACABOS
GUARDACABOS 3/8"
1/2" und 16.0000 6.50 104.00 3.12 4.16 7.28 9.36 10.40 14.56 16.64 14.56 9.36 7.28 4.16 3.12
GUARDACABOS 3/8" 3"
CLAVOS CALAMINERO kg 1,195.4600 4.00 4,781.86 143.46 191.27 334.73 430.37 478.19 669.46 765.10 669.46 430.37 334.73 191.27 143.46
VENTANA DE MADERA CON MALLA MOSQUITERO und 1,757.0000 90.00 158,130.00 4,743.90 6,325.20 11,069.10 14,231.70 15,813.00 22,138.20 25,300.80 22,138.20 14,231.70 11,069.10 6,325.20 4,743.90
THINER gln 14.9800 37.90 567.64 17.03 22.71 39.73 51.09 56.76 79.47 90.82 79.47 51.09 39.73 22.71 17.03
PINTURA LATEX gln 270.7400 65.00 17,598.11 527.94 703.92 1,231.87 1,583.83 1,759.81 2,463.74 2,815.70 2,463.74 1,583.83 1,231.87 703.92 527.94
PINTURA ESMALTE SINTETICO gln 37.0200 40.00 1,480.88 44.43 59.24 103.66 133.28 148.09 207.32 236.94 207.32 133.28 103.66 59.24 44.43
PINTURA ESMALTE gln 304.3600 40.00 12,174.47 365.23 486.98 852.21 1,095.70 1,217.45 1,704.43 1,947.92 1,704.43 1,095.70 852.21 486.98 365.23
GRAVA PARA FILTRO 3/4" - 1" m3 14.8100 80.00 1,184.83 35.54 47.39 82.94 106.63 118.48 165.88 189.57 165.88 106.63 82.94 47.39 35.54
TEMPLADOR 1" und 8.0000 45.50 364.00 10.92 14.56 25.48 32.76 36.40 50.96 58.24 50.96 32.76 25.48 14.56 10.92
CALAMINA GALVANIZADA DE 1.80 x.83M x 0.30MM pln 8,369.5300 16.00 133,912.46 4,017.37 5,356.50 9,373.87 12,052.12 13,391.25 18,747.74 21,425.99 18,747.74 12,052.12 9,373.87 5,356.50 4,017.37
PUERTA METALICA 1.00 x 2.05 und 1.0000 750.00 750.00 22.50 30.00 52.50 67.50 75.00 105.00 120.00 105.00 67.50 52.50 30.00 22.50
CODO Fo. Go. x 90° Ø 2" und 58.0000 5.00 290.00 8.70 11.60 20.30 26.10 29.00 40.60 46.40 40.60 26.10 20.30 11.60 8.70
TUBERIA DE F°G° 3" m 12.3600 30.30 374.51 11.24 14.98 26.22 33.71 37.45 52.43 59.92 52.43 33.71 26.22 14.98 11.24
Tapa metalica 0.85 m x 1.35 m x 3/16" + marco de metal und 14.0000 240.00 3,360.00 100.80 134.40 235.20 302.40 336.00 470.40 537.60 470.40 302.40 235.20 134.40 100.80
Tapa metalica 1.00 m x 1.00 m x 3/16" + marco de metal und 7.0000 210.00 1,470.00 44.10 58.80 102.90 132.30 147.00 205.80 235.20 205.80 132.30 102.90 58.80 44.10
Tapa metalica 0.45 m x 0.70 m x 3/16" + marco de metal und 14.0000 160.00 2,240.00 67.20 89.60 156.80 201.60 224.00 313.60 358.40 313.60 201.60 156.80 89.60 67.20
Tapa metalica 0.75 m x 1.25 m x 3/16" + marco de metal und 7.0000 200.00 1,400.00 42.00 56.00 98.00 126.00 140.00 196.00 224.00 196.00 126.00 98.00 56.00 42.00
Pantalla Difusa de Madera und 28.0000 45.00 1,260.00 37.80 50.40 88.20 113.40 126.00 176.40 201.60 176.40 113.40 88.20 50.40 37.80
Tapa metalica 0.70 m x 0.70 m x 3/16" + marco de metal und 539.2800 160.00 86,284.80 2,588.54 3,451.39 6,039.94 7,765.63 8,628.48 12,079.87 13,805.57 12,079.87 7,765.63 6,039.94 3,451.39 2,588.54
UNION MIXTA/ROSCA INTERNA PVC SAP Ø 1 1/2" und 54.0000 7.00 378.00 11.34 15.12 26.46 34.02 37.80 52.92 60.48 52.92 34.02 26.46 15.12 11.34
CODO PVC SAP Ø 2" x 90° und 26.0000 1.00 26.00 0.78 1.04 1.82 2.34 2.60 3.64 4.16 3.64 2.34 1.82 1.04 0.78
CODO ROSCADO F° G° 2" x 90°, CON MALLA SOLDADA und 816.0000 50.00 40,800.00 1,224.00 1,632.00 2,856.00 3,672.00 4,080.00 5,712.00 6,528.00 5,712.00 3,672.00 2,856.00 1,632.00 1,224.00
UNION MIXTA/ROSCA INTERNA PVC SAP Ø 1" und 393.0000 9.00 3,537.00 106.11 141.48 247.59 318.33 353.70 495.18 565.92 495.18 318.33 247.59 141.48 106.11
UNION UNIVERSAL PVC SAP Ø 3/4" und 162.0000 4.80 777.60 23.33 31.10 54.43 69.98 77.76 108.86 124.42 108.86 69.98 54.43 31.10 23.33
UNION MIXTA/ROSCA INTERNA PVC SAP Ø 3/4" und 81.0000 4.80 388.80 11.66 15.55 27.22 34.99 38.88 54.43 62.21 54.43 34.99 27.22 15.55 11.66
Tapa metalica 0.40 m x 0.50 m x 3/16" + marco de metal und 155.0000 150.00 23,250.00 697.50 930.00 1,627.50 2,092.50 2,325.00 3,255.00 3,720.00 3,255.00 2,092.50 1,627.50 930.00 697.50
UNION MIXTA/ROSCA INTERNA PVC SAP Ø 63mm und 7.0000 14.50 101.50 3.05 4.06 7.11 9.14 10.15 14.21 16.24 14.21 9.14 7.11 4.06 3.05
CODO ROSCADO F° G° 1" x 90°, CON MALLA SOLDADA und 81.0000 9.50 769.50 23.09 30.78 53.87 69.26 76.95 107.73 123.12 107.73 69.26 53.87 30.78 23.09
UNION SIMPLE PVC ISO 399.002, PN-10, Ø 3/4" und 81.0000 6.70 542.70 16.28 21.71 37.99 48.84 54.27 75.98 86.83 75.98 48.84 37.99 21.71 16.28
UNION SIMPLE PVC ISO 399.002, PN-10, Ø 1 1/2" und 10.0000 9.50 95.00 2.85 3.80 6.65 8.55 9.50 13.30 15.20 13.30 8.55 6.65 3.80 2.85
ESCALERA TIPO GATO DE F°G° Ø 3/4" und 41.0000 250.00 10,250.00 307.50 410.00 717.50 922.50 1,025.00 1,435.00 1,640.00 1,435.00 922.50 717.50 410.00 307.50
ESCALERA FIJA DE F° G° de 1" Y PELDAÑOS DE 3/4" und 32.0000 450.00 14,400.00 432.00 576.00 1,008.00 1,296.00 1,440.00 2,016.00 2,304.00 2,016.00 1,296.00 1,008.00 576.00 432.00
ESCALERA DE TUBO F° G° CON PARANTES DE 3/4" PELDAÑOS 5/8", H=1.25m m 22.0000 150.00 3,300.00 99.00 132.00 231.00 297.00 330.00 462.00 528.00 462.00 297.00 231.00 132.00 99.00
ESCALERA TIPO MARINERA DE TUBO F.G. 1" und 3.0000 950.00 2,850.00 85.50 114.00 199.50 256.50 285.00 399.00 456.00 399.00 256.50 199.50 114.00 85.50
NIPLE F°G° (L=0.20m) DE 2" CON ROSCA A UN LADO, Ø= 1.5" und 19.0000 65.00 1,235.00 37.05 49.40 86.45 111.15 123.50 172.90 197.60 172.90 111.15 86.45 49.40 37.05
NIPLE F°G° (L=0.20 m) DE 3" CON ROSCA A UN LADO, ISO - 65 Serie I (Standart) und 168.0000 78.00 13,104.00 393.12 524.16 917.28 1,179.36 1,310.40 1,834.56 2,096.64 1,834.56 1,179.36 917.28 524.16 393.12
CODO Fo. Go. x 90° Ø 2" + MALLA SOLDADA und 10.0000 75.00 750.00 22.50 30.00 52.50 67.50 75.00 105.00 120.00 105.00 67.50 52.50 30.00 22.50
CODO ROSCADO DE F° G° Ø 1/2" X 90° und 7,028.0000 1.75 12,299.00 368.97 491.96 860.93 1,106.91 1,229.90 1,721.86 1,967.84 1,721.86 1,106.91 860.93 491.96 368.97
CODO Fo. Go. x 90° Ø 3" und 12.0000 25.00 300.00 9.00 12.00 21.00 27.00 30.00 42.00 48.00 42.00 27.00 21.00 12.00 9.00
VERTEDERO TRIANGULAR DE MADERA und 9.0000 150.00 1,350.00 40.50 54.00 94.50 121.50 135.00 189.00 216.00 189.00 121.50 94.50 54.00 40.50
TAPA METALICA 0.85 m x 0.80 m x 3/16" + MARCO DE METAL und 18.0000 170.00 3,060.00 91.80 122.40 214.20 275.40 306.00 428.40 489.60 428.40 275.40 214.20 122.40 91.80
BRIDA ROMPE AGUA Ø 4", NIPLE F°G° (L=0.30 m) CON ROSCA A UN LADO, ISO - 65 Serie I und 27.0000 400.00 10,800.00 324.00 432.00 756.00 972.00 1,080.00 1,512.00 1,728.00 1,512.00 972.00 756.00 432.00 324.00
(Standart)
CODO 90° F°G° CON MALLA SOLDADA und 21.0000 12.50 262.50 7.88 10.50 18.38 23.63 26.25 36.75 42.00 36.75 23.63 18.38 10.50 7.88
CODO Fo. Go. x 90° Ø 1 1/2" und 19.0000 4.50 85.50 2.57 3.42 5.99 7.70 8.55 11.97 13.68 11.97 7.70 5.99 3.42 2.57
CODO 90° F°G° 3" CON MALLA SOLDADA und 168.0000 17.30 2,906.40 87.19 116.26 203.45 261.58 290.64 406.90 465.02 406.90 261.58 203.45 116.26 87.19
 CRONOGRAMA DE ADQUISICION DE MATERIALES

PROYECTO:“MEJORAMIENTO Y AMPLIACIÓN DEL SISTEMA DE AGUA POTABLE Y SANEAMIENTO EN 19 LOCALIDADES DEL DISTRITO DE CUTERVO - PROVINCIA DE CUTERVO - DEPARTAMENTO DE CAJAMARCA”.

Recurso Unidad Cantidad Precio S/. Parcial S/. MES1 MES2 MES3 MES4 MES5 MES6 MES7 MES8 MES9 MES10 MES11 MES12
UNION ROSCADA DE F° G° 2" und 4.0000 16.50 66.00 1.98 2.64 4.62 5.94 6.60 9.24 10.56 9.24 5.94 4.62 2.64 1.98
UNION ROSCADA DE F° G° 3/4" und 2.0000 10.00 20.00 0.60 0.80 1.40 1.80 2.00 2.80 3.20 2.80 1.80 1.40 0.80 0.60
BRIDA ROMPE AGUA DE F° G° Ø 2" und 12.0000 55.00 660.00 19.80 26.40 46.20 59.40 66.00 92.40 105.60 92.40 59.40 46.20 26.40 19.80
UNIÓN UNIVERSAL PVC SAP D= 2" und 22.0000 15.00 330.00 9.90 13.20 23.10 29.70 33.00 46.20 52.80 46.20 29.70 23.10 13.20 9.90
VÁLVULA ESFERICA DE BRONCE D= 2" und 6.0000 65.00 390.00 11.70 15.60 27.30 35.10 39.00 54.60 62.40 54.60 35.10 27.30 15.60 11.70
ADAPTADOR MACHO PVC SAP Ø 2" und 6.0000 4.50 27.00 0.81 1.08 1.89 2.43 2.70 3.78 4.32 3.78 2.43 1.89 1.08 0.81
Union Roscada de F° G° Ø 1.5" und 45.0000 15.00 675.00 20.25 27.00 47.25 60.75 67.50 94.50 108.00 94.50 60.75 47.25 27.00 20.25
UNION ROSCADA DE F° G° 4" und 1.0000 25.00 25.00 0.75 1.00 1.75 2.25 2.50 3.50 4.00 3.50 2.25 1.75 1.00 0.75
TUBERIA PVC SAL PARA DESAGUE DE 2" m 27,145.6500 3.41 92,566.67 2,777.00 3,702.67 6,479.67 8,331.00 9,256.67 12,959.33 14,810.67 12,959.33 8,331.00 6,479.67 3,702.67 2,777.00
UNION PVC SAP D=2" und 16.0000 8.00 128.00 3.84 5.12 8.96 11.52 12.80 17.92 20.48 17.92 11.52 8.96 5.12 3.84
ADAPTADOR UPR PVC SAP 3/4" und 4.0000 2.10 8.40 0.25 0.34 0.59 0.76 0.84 1.18 1.34 1.18 0.76 0.59 0.34 0.25
ADAPTADOR UPR PVC SAP 1" und 1,000.0000 1.88 1,880.00 56.40 75.20 131.60 169.20 188.00 263.20 300.80 263.20 169.20 131.60 75.20 56.40
ADAPTADOR UPR PVC SAP 1/2" und 18,018.0000 0.65 11,711.70 351.35 468.47 819.82 1,054.05 1,171.17 1,639.64 1,873.87 1,639.64 1,054.05 819.82 468.47 351.35
NIPLE PVC SAP 1/2" und 3,962.0000 1.00 3,962.00 118.86 158.48 277.34 356.58 396.20 554.68 633.92 554.68 356.58 277.34 158.48 118.86
NIPLE PVC SAP 1 1/2" C-10 und 256.0000 12.00 3,072.00 92.16 122.88 215.04 276.48 307.20 430.08 491.52 430.08 276.48 215.04 122.88 92.16
ADAPTADOR UPR PVC SAP 1 1/2" und 165.0000 2.88 475.20 14.26 19.01 33.26 42.77 47.52 66.53 76.03 66.53 42.77 33.26 19.01 14.26
ADAPTADOR UPR PVC SAP C-10 Ø 63mm und 79.0000 12.90 1,019.10 30.57 40.76 71.34 91.72 101.91 142.67 163.06 142.67 91.72 71.34 40.76 30.57
CANASTILLA DE PVC SAP D=2" und 21.0000 30.00 630.00 18.90 25.20 44.10 56.70 63.00 88.20 100.80 88.20 56.70 44.10 25.20 18.90
ADAPTADOR MACHO PVC SAP D=1" und 32.0000 2.05 65.60 1.97 2.62 4.59 5.90 6.56 9.18 10.50 9.18 5.90 4.59 2.62 1.97
CANASTILLA DE PVC SAP D=4" und 1.0000 45.00 45.00 1.35 1.80 3.15 4.05 4.50 6.30 7.20 6.30 4.05 3.15 1.80 1.35
TUBERIA CO.SIMP.NORM. U.F. 6" m 796.7100 52.50 41,827.01 1,254.81 1,673.08 2,927.89 3,764.43 4,182.70 5,855.78 6,692.32 5,855.78 3,764.43 2,927.89 1,673.08 1,254.81
TUBO-CACHIMBA C.S.N. U.F. 6" und 221.0000 32.20 7,116.20 213.49 284.65 498.13 640.46 711.62 996.27 1,138.59 996.27 640.46 498.13 284.65 213.49
TUBO RECTANGULAR METALICO DE 80MMX40MMX1.8MM m 256.0000 23.63 6,049.28 181.48 241.97 423.45 544.44 604.93 846.90 967.88 846.90 544.44 423.45 241.97 181.48
TUBO RECTANGULAR METALICO DE 1"X2"X1.5MM m 440.0100 6.05 2,662.04 79.86 106.48 186.34 239.58 266.20 372.69 425.93 372.69 239.58 186.34 106.48 79.86
TUBERIA PVC SAP C-10, Ø 1/1/2" m 55,494.7500 7.78 431,749.17 12,952.48 17,269.97 30,222.44 38,857.43 43,174.92 60,444.88 69,079.87 60,444.88 38,857.43 30,222.44 17,269.97 12,952.48
JUNTAS DE CONSTRUCCION (WATER STOP) m 174.6000 30.00 5,238.00 157.14 209.52 366.66 471.42 523.80 733.32 838.08 733.32 471.42 366.66 209.52 157.14
TUBERIA PVC SAP C-10, Ø 1" m 144,444.8700 6.68 964,891.71 28,946.75 38,595.67 67,542.42 86,840.25 96,489.17 135,084.84 154,382.67 135,084.84 86,840.25 67,542.42 38,595.67 28,946.75
TUBERIA PVC SAP C-10, Ø 3/4" m 41,541.1000 5.78 240,107.58 7,203.23 9,604.30 16,807.53 21,609.68 24,010.76 33,615.06 38,417.21 33,615.06 21,609.68 16,807.53 9,604.30 7,203.23
TUBERIA PVC SAP C-10, Ø 2" m 67.1000 7.68 515.33 15.46 20.61 36.07 46.38 51.53 72.15 82.45 72.15 46.38 36.07 20.61 15.46
ABRAZADERAS DE 1 1/2" und 52.0000 5.90 306.80 9.20 12.27 21.48 27.61 30.68 42.95 49.09 42.95 27.61 21.48 12.27 9.20
REDUCCION PVC SAP 3/4" A 1/2" pza 2,158.5200 1.17 2,525.47 75.76 101.02 176.78 227.29 252.55 353.57 404.08 353.57 227.29 176.78 101.02 75.76
TUBERIA PVC SAP CLASE 7.5, 3" m 32.2000 12.50 402.50 12.08 16.10 28.18 36.23 40.25 56.35 64.40 56.35 36.23 28.18 16.10 12.08
TUBERIA PVC SAP CLASE 10, 1/2" m 64,432.7600 1.80 115,978.96 3,479.37 4,639.16 8,118.53 10,438.11 11,597.90 16,237.05 18,556.63 16,237.05 10,438.11 8,118.53 4,639.16 3,479.37
TUBERIA PVC SAP CLASE 10, 3" m 516.2600 16.64 8,590.54 257.72 343.62 601.34 773.15 859.05 1,202.68 1,374.49 1,202.68 773.15 601.34 343.62 257.72
TUBERIA PVC SAP CLASE 10, 4" m 102.3000 20.84 2,131.94 63.96 85.28 149.24 191.87 213.19 298.47 341.11 298.47 191.87 149.24 85.28 63.96
BRIDA ROMPE AGUA DE F°G° 1", NIPLE F°G° (L=0.30 m) CON ROSCA A UMBOS LDS und 43.0000 75.00 3,225.00 96.75 129.00 225.75 290.25 322.50 451.50 516.00 451.50 290.25 225.75 129.00 96.75
ROSCA
TUBERIAAMBOS LADOS,
PVC SAP C-7.5,ISO - 65 Serie I (Standart)
Ø 2" m 2,637.0100 8.01 21,122.45 633.67 844.90 1,478.57 1,901.02 2,112.25 2,957.14 3,379.59 2,957.14 1,901.02 1,478.57 844.90 633.67
BRIDA ROMPE AGUA DE F° G° Ø 3" und 18.0000 44.80 806.40 24.19 32.26 56.45 72.58 80.64 112.90 129.02 112.90 72.58 56.45 32.26 24.19
CODO PVC SAP Ø 3"x90° C-10 und 329.0000 5.50 1,809.50 54.29 72.38 126.67 162.86 180.95 253.33 289.52 253.33 162.86 126.67 72.38 54.29
UNIÓN UNIVERSAL PVC SAP D= 3" und 390.0000 15.00 5,850.00 175.50 234.00 409.50 526.50 585.00 819.00 936.00 819.00 526.50 409.50 234.00 175.50
VÁLVULA ESFERICA DE BRONCE D= 3" und 6.0000 278.00 1,668.00 50.04 66.72 116.76 150.12 166.80 233.52 266.88 233.52 150.12 116.76 66.72 50.04
UNIÓN ROSCADA DE PVC SAP D=3" und 68.0000 10.00 680.00 20.40 27.20 47.60 61.20 68.00 95.20 108.80 95.20 61.20 47.60 27.20 20.40
TEE PVC SAP D=3" und 332.0000 5.50 1,826.00 54.78 73.04 127.82 164.34 182.60 255.64 292.16 255.64 164.34 127.82 73.04 54.78
ADAPTADOR MACHO PVC SAP D=3" und 6.0000 10.00 60.00 1.80 2.40 4.20 5.40 6.00 8.40 9.60 8.40 5.40 4.20 2.40 1.80
Tapa Metalica 0.80 m x 0.80 m x 1/8" + Marco de Metal und 24.0000 165.00 3,960.00 118.80 158.40 277.20 356.40 396.00 554.40 633.60 554.40 356.40 277.20 158.40 118.80
Union Roscada de F° G° Ø 1" und 34.0000 12.00 408.00 12.24 16.32 28.56 36.72 40.80 57.12 65.28 57.12 36.72 28.56 16.32 12.24
ROSCA AMBOS
Codo Roscado deLADOS,
F° G° ØISO
3" x- 90°
65 Serie I (Standart) und 31.0000 25.00 775.00 23.25 31.00 54.25 69.75 77.50 108.50 124.00 108.50 69.75 54.25 31.00 23.25
ROSCA AMBOSAGUA
BRIDA ROMPE LADOS,DEISO
F°G°- 65
3",Serie
NIPLE I (Standart)
F°G° (L=0.40 m) CON ROSCA AMBOS LADO und 31.0000 300.00 9,300.00 279.00 372.00 651.00 837.00 930.00 1,302.00 1,488.00 1,302.00 837.00 651.00 372.00 279.00
ROSCA
Cono de AMBOS
Rebose LADOS,
PVC SAPISO - 65 Serie I (Standart)
Ø 3" und 38.0000 12.00 456.00 13.68 18.24 31.92 41.04 45.60 63.84 72.96 63.84 41.04 31.92 18.24 13.68
Niple de F° G° Ø 3" x 0.60 m m 31.0000 79.00 2,449.00 73.47 97.96 171.43 220.41 244.90 342.86 391.84 342.86 220.41 171.43 97.96 73.47
Tapa metálica circular Ø 0.80m x 3/16" + Marco de Metal m 31.0000 170.00 5,270.00 158.10 210.80 368.90 474.30 527.00 737.80 843.20 737.80 474.30 368.90 210.80 158.10
Tapa Metalica 0.70 m x 0.70 m x 3/16" + Marco de Metal m 32.0000 150.00 4,800.00 144.00 192.00 336.00 432.00 480.00 672.00 768.00 672.00 432.00 336.00 192.00 144.00
Tapa metalica 0.50 m x 0.50 m x 3/16" + marco de metal und 517.2800 150.00 77,592.00 2,327.76 3,103.68 5,431.44 6,983.28 7,759.20 10,862.88 12,414.72 10,862.88 6,983.28 5,431.44 3,103.68 2,327.76
TUBERIA PVC SAP C-7.5, Ø 2.5" m 23.0000 10.50 241.50 7.25 9.66 16.91 21.74 24.15 33.81 38.64 33.81 21.74 16.91 9.66 7.25
BRIDA ROMPE AGUA DE F°G° 1.5", NIPLE F°G° (L=0.30 m) - ROSCA A UMBOS LDS und 45.0000 90.00 4,050.00 121.50 162.00 283.50 364.50 405.00 567.00 648.00 567.00 364.50 283.50 162.00 121.50
ROSCA AMBOSde
Union Roscada LADOS, ISOØ- 1.5"
PVC SAP 65 Serie I (Standart) und 28.0000 8.00 224.00 6.72 8.96 15.68 20.16 22.40 31.36 35.84 31.36 20.16 15.68 8.96 6.72
TEE PVC SAP Ø 4" und 14.0000 15.90 222.60 6.68 8.90 15.58 20.03 22.26 31.16 35.62 31.16 20.03 15.58 8.90 6.68
BRIDA ROMPE AGUA DE F°G° 6", NIPLE F°G° (L=0.40 m) CON ROSCA A UN LADO und 14.0000 40.50 567.00 17.01 22.68 39.69 51.03 56.70 79.38 90.72 79.38 51.03 39.69 22.68 17.01
TEE PVC SAP Ø 63mm und 274.0000 8.80 2,411.20 72.34 96.45 168.78 217.01 241.12 337.57 385.79 337.57 217.01 168.78 96.45 72.34
TUBERIA PVC SAP C-10, 63mm m 9,202.5500 13.50 124,234.43 3,727.03 4,969.38 8,696.41 11,181.10 12,423.44 17,392.82 19,877.51 17,392.82 11,181.10 8,696.41 4,969.38 3,727.03
Union Roscada de PVC SAP Ø 1" und 68.0000 6.00 408.00 12.24 16.32 28.56 36.72 40.80 57.12 65.28 57.12 36.72 28.56 16.32 12.24
BRIDA ROMPE AGUA DE F°G° 3/4", NIPLE F°G° (L=0.30 m) - ROSCA A UMBOS LDS und 2.0000 60.00 120.00 3.60 4.80 8.40 10.80 12.00 16.80 19.20 16.80 10.80 8.40 4.80 3.60
ROSCA AMBOSde
Union Roscada LADOS, ISOØ- 3/4"
PVC SAP 65 Serie I (Standart) und 4.0000 6.00 24.00 0.72 0.96 1.68 2.16 2.40 3.36 3.84 3.36 2.16 1.68 0.96 0.72
UNIÓN UNIVERSAL PVC SAP D= 4" und 6.0000 20.00 120.00 3.60 4.80 8.40 10.80 12.00 16.80 19.20 16.80 10.80 8.40 4.80 3.60
UNIÓN ROSCADA DE PVC SAP D=4" und 4.0000 14.00 56.00 1.68 2.24 3.92 5.04 5.60 7.84 8.96 7.84 5.04 3.92 2.24 1.68
Codo Roscado de F° G° Ø 4" x 90° und 2.0000 30.00 60.00 1.80 2.40 4.20 5.40 6.00 8.40 9.60 8.40 5.40 4.20 2.40 1.80
ROSCA AMBOSAGUA
BRIDA ROMPE LADOS,DEISO
F°G°- 65
4",Serie
NIPLE I (Standart)
F°G° (L=0.40 m) CON ROSCA AMBOS LADO und 3.0000 350.00 1,050.00 31.50 42.00 73.50 94.50 105.00 147.00 168.00 147.00 94.50 73.50 42.00 31.50
ROSCA
Cono de AMBOS
Rebose LADOS,
PVC SAPISO - 65 Serie I (Standart)
Ø 4" und 2.0000 15.00 30.00 0.90 1.20 2.10 2.70 3.00 4.20 4.80 4.20 2.70 2.10 1.20 0.90
Niple de F° G° Ø 4" x 0.60 m m 2.0000 91.00 182.00 5.46 7.28 12.74 16.38 18.20 25.48 29.12 25.48 16.38 12.74 7.28 5.46
Niple de F° G° Ø 2" x 0.10 m und 16.0000 16.00 256.00 7.68 10.24 17.92 23.04 25.60 35.84 40.96 35.84 23.04 17.92 10.24 7.68
Niple de F° G° Ø 2" x 0.25 m und 16.0000 20.00 320.00 9.60 12.80 22.40 28.80 32.00 44.80 51.20 44.80 28.80 22.40 12.80 9.60
Tapa Metalica 0.80 m x 0.80 m x 3/16" + Marco de Metal und 32.0000 195.00 6,240.00 187.20 249.60 436.80 561.60 624.00 873.60 998.40 873.60 561.60 436.80 249.60 187.20
TUBERIA PVC SAP C-10, 110mm m 13,290.7000 13.00 172,779.10 5,183.37 6,911.16 12,094.54 15,550.12 17,277.91 24,189.07 27,644.66 24,189.07 15,550.12 12,094.54 6,911.16 5,183.37
TUBERIA PVC SAP C-10, 90mm m 4,021.5000 11.00 44,236.50 1,327.10 1,769.46 3,096.56 3,981.29 4,423.65 6,193.11 7,077.84 6,193.11 3,981.29 3,096.56 1,769.46 1,327.10
UNIÓN UNIVERSAL PVC SAP CL-10, 4" und 22.0000 32.00 704.00 21.12 28.16 49.28 63.36 70.40 98.56 112.64 98.56 63.36 49.28 28.16 21.12
TUBERIA PVC SAP C-10, 200mm m 110.0000 15.50 1,705.00 51.15 68.20 119.35 153.45 170.50 238.70 272.80 238.70 153.45 119.35 68.20 51.15
BRIDA ROMPE AGUA DE F°G° 2", NIPLE F°G° (L=0.30 m) CON ROSCA A UN LADO und 4.0000 180.00 720.00 21.60 28.80 50.40 64.80 72.00 100.80 115.20 100.80 64.80 50.40 28.80 21.60
ROSCA
TUBERIAAMBOS LADOS
PVC SAP C-7.5, Ø 1" m 372.6000 5.50 2,049.30 61.48 81.97 143.45 184.44 204.93 286.90 327.89 286.90 184.44 143.45 81.97 61.48
TUBERIA HDP LISA DN 63 MM m 34.4400 7.50 258.30 7.75 10.33 18.08 23.25 25.83 36.16 41.33 36.16 23.25 18.08 10.33 7.75
Tubo de F° G°, Ø 1 1/2" x 2MM" m 944.0000 16.00 15,104.00 453.12 604.16 1,057.28 1,359.36 1,510.40 2,114.56 2,416.64 2,114.56 1,359.36 1,057.28 604.16 453.12
UNION UNIVERSAL PVC SAP DE 1/2" und 7,476.0000 3.50 26,166.00 784.98 1,046.64 1,831.62 2,354.94 2,616.60 3,663.24 4,186.56 3,663.24 2,354.94 1,831.62 1,046.64 784.98
UNION UNIVERSAL PVC SAP DE 1" und 48.0000 6.00 288.00 8.64 11.52 20.16 25.92 28.80 40.32 46.08 40.32 25.92 20.16 11.52 8.64
UNION UNIVERSAL PVC SAP DE 1 1/2" und 204.0000 8.00 1,632.00 48.96 65.28 114.24 146.88 163.20 228.48 261.12 228.48 146.88 114.24 65.28 48.96
CODO PVC SAL 2" X 90° pza 10,542.0000 1.50 15,813.00 474.39 632.52 1,106.91 1,423.17 1,581.30 2,213.82 2,530.08 2,213.82 1,423.17 1,106.91 632.52 474.39
UNION UNIVERSAL PVC SAP Ø 4" und 70.0000 15.50 1,085.00 32.55 43.40 75.95 97.65 108.50 151.90 173.60 151.90 97.65 75.95 43.40 32.55
NIPLE CON ROSCA PVC 1 1/2 " x 1 1/2" und 58.0000 14.00 812.00 24.36 32.48 56.84 73.08 81.20 113.68 129.92 113.68 73.08 56.84 32.48 24.36
NIPLE CON ROSCA PVC ISO 399.002, PN -10, Ø 1" x 4" und 538.0000 4.50 2,421.00 72.63 96.84 169.47 217.89 242.10 338.94 387.36 338.94 217.89 169.47 96.84 72.63
NIPLE PVC 3"Ø X 3", C10 und 378.0000 4.00 1,512.00 45.36 60.48 105.84 136.08 151.20 211.68 241.92 211.68 136.08 105.84 60.48 45.36
NIPLE PVC 4"Ø X 4", C10 und 4.0000 6.00 24.00 0.72 0.96 1.68 2.16 2.40 3.36 3.84 3.36 2.16 1.68 0.96 0.72
VALVULA COMPUERTA TIPO MARIPOSA 4" pza 9.0000 389.90 3,509.10 105.27 140.36 245.64 315.82 350.91 491.27 561.46 491.27 315.82 245.64 140.36 105.27
VALVULA COMPUERTA DE BRONCE Ø 4"-EN CAMARA DE ALIVIO und 9.0000 389.90 3,509.10 105.27 140.36 245.64 315.82 350.91 491.27 561.46 491.27 315.82 245.64 140.36 105.27
VALVULA COMPUERTA DE BRONCE Ø 4"-EN CANAL DE DISTRIBUCION und 18.0000 389.90 7,018.20 210.55 280.73 491.27 631.64 701.82 982.55 1,122.91 982.55 631.64 491.27 280.73 210.55
REDUCCION PVC SAP 1 A 1/2" und 790.0000 1.57 1,240.30 37.21 49.61 86.82 111.63 124.03 173.64 198.45 173.64 111.63 86.82 49.61 37.21
UNION SIMPLE PVC SAP DE 3" pza 7.0000 6.50 45.50 1.37 1.82 3.19 4.10 4.55 6.37 7.28 6.37 4.10 3.19 1.82 1.37
UNION SIMPLE PVC SAP Ø 63mm und 7.0000 9.50 66.50 2.00 2.66 4.66 5.99 6.65 9.31 10.64 9.31 5.99 4.66 2.66 2.00
REDUCCION PVC SAL Ø 4" A 2" und 1,757.0000 3.80 6,676.60 200.30 267.06 467.36 600.89 667.66 934.72 1,068.26 934.72 600.89 467.36 267.06 200.30
UNION UNIVERSAL C/ROSCA PVC ISO 399.002, PN-10, Ø 1 1/2" und 117.0000 10.00 1,170.00 35.10 46.80 81.90 105.30 117.00 163.80 187.20 163.80 105.30 81.90 46.80 35.10
UNION UNIVERSAL C/ROSCA PVC ISO 399.002, PN-10, Ø 1" und 606.0000 8.00 4,848.00 145.44 193.92 339.36 436.32 484.80 678.72 775.68 678.72 436.32 339.36 193.92 145.44
UNION UNIVERSAL C/ROSCA PVC ISO 399.002, PN-10, Ø 2" und 4.0000 12.00 48.00 1.44 1.92 3.36 4.32 4.80 6.72 7.68 6.72 4.32 3.36 1.92 1.44
UNION UNIVERSAL C/ROSCA PVC ISO 399.002, PN-10, Ø 3/4" und 2,444.0000 5.50 13,442.00 403.26 537.68 940.94 1,209.78 1,344.20 1,881.88 2,150.72 1,881.88 1,209.78 940.94 537.68 403.26
NIPLE PVC SAP X 1" und 924.0000 1.90 1,755.60 52.67 70.22 122.89 158.00 175.56 245.78 280.90 245.78 158.00 122.89 70.22 52.67
NIPLE PVC SAP 3/4" und 166.0000 8.00 1,328.00 39.84 53.12 92.96 119.52 132.80 185.92 212.48 185.92 119.52 92.96 53.12 39.84
VALV. COMPUERTA Ø110mm und 11.0000 210.00 2,310.00 69.30 92.40 161.70 207.90 231.00 323.40 369.60 323.40 207.90 161.70 92.40 69.30
UNION UNIVERSAL C/ROSCA PVC ISO 399.002, PN-10, Ø 4" und 1.0000 17.50 17.50 0.53 0.70 1.23 1.58 1.75 2.45 2.80 2.45 1.58 1.23 0.70 0.53
Unión Universal Ø 63mm und 44.0000 70.00 3,080.00 92.40 123.20 215.60 277.20 308.00 431.20 492.80 431.20 277.20 215.60 123.20 92.40
YEE PVC SAL 2" und 5,271.0000 6.00 31,626.00 948.78 1,265.04 2,213.82 2,846.34 3,162.60 4,427.64 5,060.16 4,427.64 2,846.34 2,213.82 1,265.04 948.78
ACCESORIOS EN CASETA DE CLORACIÓN GLB 1.0000 3,500.00 3,500.00 105.00 140.00 245.00 315.00 350.00 490.00 560.00 490.00 315.00 245.00 140.00 105.00
CODO PVC SAP 3/4" X 90° und 239.0000 1.88 449.32 13.48 17.97 31.45 40.44 44.93 62.90 71.89 62.90 40.44 31.45 17.97 13.48
CODO PVC SAL 2" X 45° und 3,514.0000 1.88 6,606.32 198.19 264.25 462.44 594.57 660.63 924.88 1,057.01 924.88 594.57 462.44 264.25 198.19
CODO PVC SAP 1 1/2" X90° und 166.0000 5.35 888.10 26.64 35.52 62.17 79.93 88.81 124.33 142.10 124.33 79.93 62.17 35.52 26.64
CODO PVC SAP 4" X90" und 14.0000 13.25 185.50 5.57 7.42 12.99 16.70 18.55 25.97 29.68 25.97 16.70 12.99 7.42 5.57
CODO PVC SAP 1" X 90° und 1,022.0000 3.15 3,219.30 96.58 128.77 225.35 289.74 321.93 450.70 515.09 450.70 289.74 225.35 128.77 96.58
CODO PVC SAP 1/2" X 90° und 22,841.0000 1.05 23,983.05 719.49 959.32 1,678.81 2,158.47 2,398.31 3,357.63 3,837.29 3,357.63 2,158.47 1,678.81 959.32 719.49
CODO PVC SAP 1" X 45° und 2,156.0000 5.85 12,612.60 378.38 504.50 882.88 1,135.13 1,261.26 1,765.76 2,018.02 1,765.76 1,135.13 882.88 504.50 378.38
CODO PVC SAP S/P 2" X 90° pza 393.0000 9.25 3,635.25 109.06 145.41 254.47 327.17 363.53 508.94 581.64 508.94 327.17 254.47 145.41 109.06
CODO PVC SAL 4" X90º und 1,757.0000 9.25 16,252.25 487.57 650.09 1,137.66 1,462.70 1,625.23 2,275.32 2,600.36 2,275.32 1,462.70 1,137.66 650.09 487.57
CODO PVC SAP 1/2" X 45° und 3,962.0000 1.39 5,507.18 165.22 220.29 385.50 495.65 550.72 771.01 881.15 771.01 495.65 385.50 220.29 165.22
UNION SIMPLE PVC SAP Ø 1" und 481.0000 3.30 1,587.30 47.62 63.49 111.11 142.86 158.73 222.22 253.97 222.22 142.86 111.11 63.49 47.62
UNION SIMPLE PVC SAP Ø 2" und 402.0000 3.90 1,567.80 47.03 62.71 109.75 141.10 156.78 219.49 250.85 219.49 141.10 109.75 62.71 47.03
UNION SIMPLE PVC SAP Ø 2 1/2" und 5.0000 5.50 27.50 0.83 1.10 1.93 2.48 2.75 3.85 4.40 3.85 2.48 1.93 1.10 0.83
CODO PVC SAP 3/4" X 45° und 5,929.0000 6.00 35,574.00 1,067.22 1,422.96 2,490.18 3,201.66 3,557.40 4,980.36 5,691.84 4,980.36 3,201.66 2,490.18 1,422.96 1,067.22
CODO PVC SAP DE 90°, CLASE 10 ø 63mm und 58.0000 12.50 725.00 21.75 29.00 50.75 65.25 72.50 101.50 116.00 101.50 65.25 50.75 29.00 21.75
TUBERIA PVC SAL 4" m 14,933.9400 8.00 119,471.52 3,584.15 4,778.86 8,363.01 10,752.44 11,947.15 16,726.01 19,115.44 16,726.01 10,752.44 8,363.01 4,778.86 3,584.15
TEE PVC SAL 2" und 1,757.0000 2.70 4,743.90 142.32 189.76 332.07 426.95 474.39 664.15 759.02 664.15 426.95 332.07 189.76 142.32
NIPLE PVC SAP 2" und 10.0000 13.00 130.00 3.90 5.20 9.10 11.70 13.00 18.20 20.80 18.20 11.70 9.10 5.20 3.90
NIPLE PVC SAP Ø 4" und 70.0000 12.00 840.00 25.20 33.60 58.80 75.60 84.00 117.60 134.40 117.60 75.60 58.80 33.60 25.20
NIPLE PVC SAP CL-10, Ø 4" und 24.0000 15.00 360.00 10.80 14.40 25.20 32.40 36.00 50.40 57.60 50.40 32.40 25.20 14.40 10.80
Niple PVC SAP Ø 63mm und 58.0000 13.50 783.00 23.49 31.32 54.81 70.47 78.30 109.62 125.28 109.62 70.47 54.81 31.32 23.49
REDUCCION PVC 1" A 3/4" und 308.0000 15.00 4,620.00 138.60 184.80 323.40 415.80 462.00 646.80 739.20 646.80 415.80 323.40 184.80 138.60
REDUCCION PVC 1.1/2" X 1/2" pza 13.0400 3.50 45.64 1.37 1.83 3.19 4.11 4.56 6.39 7.30 6.39 4.11 3.19 1.83 1.37
TUBO PVC NTP ISO 399.002 C-10 Ø 1" m 215.2000 4.20 903.84 27.12 36.15 63.27 81.35 90.38 126.54 144.61 126.54 81.35 63.27 36.15 27.12
TUBO PVC NTP ISO 399.002 C-10 Ø 1 1/2" m 23.2000 2.80 64.96 1.95 2.60 4.55 5.85 6.50 9.09 10.39 9.09 5.85 4.55 2.60 1.95
TUBO PVC NTP ISO 399.002 C-10 Ø 3/4" m 976.0000 2.80 2,732.80 81.98 109.31 191.30 245.95 273.28 382.59 437.25 382.59 245.95 191.30 109.31 81.98
VALVULA COMPUERTA DE BRONCE DE 1 1/2" und 131.0000 60.00 7,860.00 235.80 314.40 550.20 707.40 786.00 1,100.40 1,257.60 1,100.40 707.40 550.20 314.40 235.80
VALVULA COMPUERTA DE BRONCE DE 3" und 357.0000 267.06 95,340.42 2,860.21 3,813.62 6,673.83 8,580.64 9,534.04 13,347.66 15,254.47 13,347.66 8,580.64 6,673.83 3,813.62 2,860.21
VALVULA COMPUERTA DE BRONCE DE 4" und 35.0000 287.10 10,048.50 301.46 401.94 703.40 904.37 1,004.85 1,406.79 1,607.76 1,406.79 904.37 703.40 401.94 301.46
VALVULA PVC SP BOLA Ø 2" und 1,757.0000 24.90 43,749.30 1,312.48 1,749.97 3,062.45 3,937.44 4,374.93 6,124.90 6,999.89 6,124.90 3,937.44 3,062.45 1,749.97 1,312.48
VIGA DE MADERA TORNILLO (2"x3"x2.40 ML) und 5,271.0000 25.00 131,775.00 3,953.25 5,271.00 9,224.25 11,859.75 13,177.50 18,448.50 21,084.00 18,448.50 11,859.75 9,224.25 5,271.00 3,953.25
VALVULA FLOTADORA TIPO BARRA DE BRONCE Ø 1 1/2" und 54.0000 85.00 4,590.00 137.70 183.60 321.30 413.10 459.00 642.60 734.40 642.60 413.10 321.30 183.60 137.70
Valvula compuerta de bronce Ø 63mm und 50.0000 185.40 9,270.00 278.10 370.80 648.90 834.30 927.00 1,297.80 1,483.20 1,297.80 834.30 648.90 370.80 278.10
VALVULA FLOTADORA TIPO BARRA DE BRONCE Ø 63mm und 7.0000 105.00 735.00 22.05 29.40 51.45 66.15 73.50 102.90 117.60 102.90 66.15 51.45 29.40 22.05
VALVULA DE PASO TERMOPLASTICA Ø 1/2" und 1,981.0000 12.50 24,762.50 742.88 990.50 1,733.38 2,228.63 2,476.25 3,466.75 3,962.00 3,466.75 2,228.63 1,733.38 990.50 742.88
VÁLVULA FLOTADORA DE BRONCE DE CONTROL DIRECTO Ø 3/4" und 81.0000 55.00 4,455.00 133.65 178.20 311.85 400.95 445.50 623.70 712.80 623.70 400.95 311.85 178.20 133.65
VÁLVULA FLOTADORA DE BRONCE DE CONTROL DIRECTO Ø 1" und 392.0000 75.00 29,400.00 882.00 1,176.00 2,058.00 2,646.00 2,940.00 4,116.00 4,704.00 4,116.00 2,646.00 2,058.00 1,176.00 882.00
VÁLVULA FLOTADORA DE BRONCE DE CONTROL DIRECTO Ø 2" und 1.0000 130.00 130.00 3.90 5.20 9.10 11.70 13.00 18.20 20.80 18.20 11.70 9.10 5.20 3.90
VÁLVULA COMPUERTA PVC SAP 4" und 11.0000 187.00 2,057.00 61.71 82.28 143.99 185.13 205.70 287.98 329.12 287.98 185.13 143.99 82.28 61.71
VALVULA COMPUERTA DE BRONCE PESADA 250LB DE 4" und 28.0000 400.00 11,200.00 336.00 448.00 784.00 1,008.00 1,120.00 1,568.00 1,792.00 1,568.00 1,008.00 784.00 448.00 336.00
VALVULA COMPUERTA DE BRONCE PESADA 250LB DE 3/4" und 1,303.0000 30.00 39,090.00 1,172.70 1,563.60 2,736.30 3,518.10 3,909.00 5,472.60 6,254.40 5,472.60 3,518.10 2,736.30 1,563.60 1,172.70
VALVULA COMPUERTA DE BRONCE PESADA 250LB DE 1 1/2" und 45.0000 79.50 3,577.50 107.33 143.10 250.43 321.98 357.75 500.85 572.40 500.85 321.98 250.43 143.10 107.33
VALVULA COMPUERTA DE BRONCE PESADA 250LB DE 1" und 695.0000 46.50 32,317.50 969.53 1,292.70 2,262.23 2,908.58 3,231.75 4,524.45 5,170.80 4,524.45 2,908.58 2,262.23 1,292.70 969.53
VALVULA COMPUERTA DE BRONCE PESADA 250LB DE 2" und 5.0000 99.80 499.00 14.97 19.96 34.93 44.91 49.90 69.86 79.84 69.86 44.91 34.93 19.96 14.97
VALVULA ESFERICA DE PVC ROSCADA Ø 1/2" und 1,757.0000 20.00 35,140.00 1,054.20 1,405.60 2,459.80 3,162.60 3,514.00 4,919.60 5,622.40 4,919.60 3,162.60 2,459.80 1,405.60 1,054.20
VALVULA COMPUERTA DE BRONCE Ø 1'' und 26.0000 75.00 1,950.00 58.50 78.00 136.50 175.50 195.00 273.00 312.00 273.00 175.50 136.50 78.00 58.50
ELABORACION, IMPLEMENTACION Y ADMINISTRACION DEL PLAN DE SEGURIDAD Y SALUD und 21.0000 1,500.00 31,500.00 945.00 1,260.00 2,205.00 2,835.00 3,150.00 4,410.00 5,040.00 4,410.00 2,835.00 2,205.00 1,260.00 945.00
EN EL TRABAJO
SEÑALIZACION TEMPORAL DE SEGURIDAD und 1.0000 9,864.30 9,864.30 295.93 394.57 690.50 887.79 986.43 1,381.00 1,578.29 1,381.00 887.79 690.50 394.57 295.93
Gestión del Servicio und 1.0000 4,178.01 4,178.01 125.34 167.12 292.46 376.02 417.80 584.92 668.48 584.92 376.02 292.46 167.12 125.34
Capacitación en Educación Sanitaria und 1.0000 70,042.05 70,042.05 2,101.26 2,801.68 4,902.94 6,303.78 7,004.21 9,805.89 11,206.73 9,805.89 6,303.78 4,902.94 2,801.68 2,101.26
Costo de personal para desarrollar la capacitación und 1.0000 1,183,000.00 1,183,000.00 35,490.00 47,320.00 82,810.00 106,470.00 118,300.00 165,620.00 189,280.00 165,620.00 106,470.00 82,810.00 47,320.00 35,490.00
INSTALACION DE LETRINAS PROVICIONALES und 882.0000 2,500.00 2,205,000.00 66,150.00 88,200.00 154,350.00 198,450.00 220,500.00 308,700.00 352,800.00 308,700.00 198,450.00 154,350.00 88,200.00 66,150.00
RECOJO Y DISPOSICION FINAL DE RESIDUOS SOLIDOS und 1.0000 72,000.00 72,000.00 2,160.00 2,880.00 5,040.00 6,480.00 7,200.00 10,080.00 11,520.00 10,080.00 6,480.00 5,040.00 2,880.00 2,160.00
RECURSOS PARA REPUESTAS ANTE EMERGENCIA EN SEGURIDAD Y SALUD DURANTE EL und 1.0000 9,400.00 9,400.00 282.00 376.00 658.00 846.00 940.00 1,316.00 1,504.00 1,316.00 846.00 658.00 376.00 282.00
TRABAJO
VALVULA MARIPOSA Ø 150 mm CON VOLANTE und 66.0000 320.00 21,120.00 633.60 844.80 1,478.40 1,900.80 2,112.00 2,956.80 3,379.20 2,956.80 1,900.80 1,478.40 844.80 633.60
VALVULA MARIPOSA Ø 200 mm CON VOLANTE und 22.0000 350.00 7,700.00 231.00 308.00 539.00 693.00 770.00 1,078.00 1,232.00 1,078.00 693.00 539.00 308.00 231.00
VALVULA DE AIRE DOBLE EFECTO DE 63MM und 21.0000 102.50 2,152.50 64.58 86.10 150.68 193.73 215.25 301.35 344.40 301.35 193.73 150.68 86.10 64.58
VALVULA DE AIRE DOBLE EFECTO DE 3" und 168.0000 79.50 13,356.00 400.68 534.24 934.92 1,202.04 1,335.60 1,869.84 2,136.96 1,869.84 1,202.04 934.92 534.24 400.68
ADAPTADOR UPR PVC SAP CL 10 diametro = 4' und 22.0000 36.00 792.00 23.76 31.68 55.44 71.28 79.20 110.88 126.72 110.88 71.28 55.44 31.68 23.76
TEE PVC SAP 1 1/2" und 354.6800 3.50 1,241.38 37.24 49.66 86.90 111.72 124.14 173.79 198.62 173.79 111.72 86.90 49.66 37.24
CONO DE REBOSE PVC Ø 2" und 8.0000 3.50 28.00 0.84 1.12 1.96 2.52 2.80 3.92 4.48 3.92 2.52 1.96 1.12 0.84
YESO (BOLSA DE 25 KG) BOL 15,125.0000 6.68 101,035.02 3,031.05 4,041.40 7,072.45 9,093.15 10,103.50 14,144.90 16,165.60 14,144.90 9,093.15 7,072.45 4,041.40 3,031.05
ARENA GRUESA m3 4,019.5100 70.00 281,365.77 8,440.97 11,254.63 19,695.60 25,322.92 28,136.58 39,391.21 45,018.52 39,391.21 25,322.92 19,695.60 11,254.63 8,440.97
TAPA METALICA Y ACCE. 0.60 x 0.60 x 1/8", INCLUYE MARCO und 1.0000 130.00 130.00 3.90 5.20 9.10 11.70 13.00 18.20 20.80 18.20 11.70 9.10 5.20 3.90
CONO DE REBOSE PVC 2" und 393.0000 12.00 4,716.00 141.48 188.64 330.12 424.44 471.60 660.24 754.56 660.24 424.44 330.12 188.64 141.48
ADAPTADOR PVC UNION PRESION-ROSCA ISO 399.002, PN-10,Ø 3/4" und 2,440.0000 8.20 20,008.00 600.24 800.32 1,400.56 1,800.72 2,000.80 2,801.12 3,201.28 2,801.12 1,800.72 1,400.56 800.32 600.24
ADAPTADOR PVC UNION PRESION-ROSCA ISO 399.002, PN-10,Ø 1 1/2" und 120.0000 15.00 1,800.00 54.00 72.00 126.00 162.00 180.00 252.00 288.00 252.00 162.00 126.00 72.00 54.00
ADAPTADOR PVC UNION PRESION-ROSCA ISO 399.002, PN-10,Ø 2" und 8.0000 17.00 136.00 4.08 5.44 9.52 12.24 13.60 19.04 21.76 19.04 12.24 9.52 5.44 4.08
ADAPTADOR PVC UNION PRESION-ROSCA ISO 399.002, PN-10,Ø 1" und 538.0000 10.20 5,487.60 164.63 219.50 384.13 493.88 548.76 768.26 878.02 768.26 493.88 384.13 219.50 164.63
TAPA METALICA 0.60 m x 0.60 m x 3/16" + MARCO DE METAL und 466.0000 160.00 74,560.00 2,236.80 2,982.40 5,219.20 6,710.40 7,456.00 10,438.40 11,929.60 10,438.40 6,710.40 5,219.20 2,982.40 2,236.80
CONO DE REBOSE PVC 2 1/2" und 5.0000 7.00 35.00 1.05 1.40 2.45 3.15 3.50 4.90 5.60 4.90 3.15 2.45 1.40 1.05
TUBERIA PVC-U UF NTP ISO 21138 SN-4 , SDR-51 DN 200 MM INCL. ANILLO m 3,555.9900 48.50 172,465.66 5,173.97 6,898.63 12,072.60 15,521.91 17,246.57 24,145.19 27,594.51 24,145.19 15,521.91 12,072.60 6,898.63 5,173.97
TAPA METALICA ESTRIADA 0.35x0.50x1/4" INC. MARCO Y PINTURA und 24.0000 125.00 3,000.00 90.00 120.00 210.00 270.00 300.00 420.00 480.00 420.00 270.00 210.00 120.00 90.00
TAPA METALICA ESTRIADA 0.40x0.50x1/4" INC. MARCO Y PINTURA und 12.0000 145.00 1,740.00 52.20 69.60 121.80 156.60 174.00 243.60 278.40 243.60 156.60 121.80 69.60 52.20
TAPA METALICA ESTRIADA 0.60x0.60x1/4" INC. MARCO Y PINTURA und 12.0000 190.00 2,280.00 68.40 91.20 159.60 205.20 228.00 319.20 364.80 319.20 205.20 159.60 91.20 68.40
TAPA Y REJILLA METÁLICA und 1.0000 280.00 280.00 8.40 11.20 19.60 25.20 28.00 39.20 44.80 39.20 25.20 19.60 11.20 8.40
ADAPTADOR PVC UNION PRESION-ROSCA ISO 399.002, PN-10,Ø 4" und 2.0000 22.50 45.00 1.35 1.80 3.15 4.05 4.50 6.30 7.20 6.30 4.05 3.15 1.80 1.35
CONO DE REBOSE PVC 1" und 81.0000 3.00 243.00 7.29 9.72 17.01 21.87 24.30 34.02 38.88 34.02 21.87 17.01 9.72 7.29
PERFIL ACERO ANGULO 11/2" x 11/2" x 3/16" m 22,734.3200 15.00 341,014.80 10,230.44 13,640.59 23,871.04 30,691.33 34,101.48 47,742.07 54,562.37 47,742.07 30,691.33 23,871.04 13,640.59 10,230.44
NIPLE F°G° (L=0.20 m) DE 2" CON ROSCA A UN LADO, ISO - 65 und 859.0000 5.20 4,466.80 134.00 178.67 312.68 402.01 446.68 625.35 714.69 625.35 402.01 312.68 178.67 134.00
NIPLE F°G° (L=0.20 m) DE 2" CON ROSCA A UN LADO und 14.0000 5.20 72.80 2.18 2.91 5.10 6.55 7.28 10.19 11.65 10.19 6.55 5.10 2.91 2.18
NIPLE F°G° (L=0.20 m) DE 1" CON ROSCA A UN LADO und 81.0000 4.20 340.20 10.21 13.61 23.81 30.62 34.02 47.63 54.43 47.63 30.62 23.81 13.61 10.21
ACCESORIOS DE FIJACION A CABLE Y TUBERIA (JUEGO) und 36.0000 2,500.00 90,000.00 2,700.00 3,600.00 6,300.00 8,100.00 9,000.00 12,600.00 14,400.00 12,600.00 8,100.00 6,300.00 3,600.00 2,700.00
EQUIPOS
BALDE PRUEBA HIDRAULICA C/TAPON, ABRAZADERA Y ACCESORIOS hm 5,310.3500 15.00 79,655.30 2,389.66 3,186.21 5,575.87 7,168.98 7,965.53 11,151.74 12,744.85 11,151.74 7,168.98 5,575.87 3,186.21 2,389.66
GENERADOR ELECTRICO 5,000 KW (13HP) hm 980.7300 30.00 29,421.80 882.65 1,176.87 2,059.53 2,647.96 2,942.18 4,119.05 4,707.49 4,119.05 2,647.96 2,059.53 1,176.87 882.65
HERRAMIENTAS MANUALES %MO 533,723.83 16,011.71 21,348.95 37,360.67 48,035.14 53,372.38 74,721.34 85,395.81 74,721.34 48,035.14 37,360.67 21,348.95 16,011.71
BROCHA DE 4" und 4.1700 5.00 20.83 0.62 0.83 1.46 1.87 2.08 2.92 3.33 2.92 1.87 1.46 0.83 0.62
MIRA und 8,026.4200 6.25 50,165.15 1,504.95 2,006.61 3,511.56 4,514.86 5,016.52 7,023.12 8,026.42 7,023.12 4,514.86 3,511.56 2,006.61 1,504.95
CIZALLA P/FIERRO CONST. HASTA 1" und 54.0000 8.00 432.00 12.96 17.28 30.24 38.88 43.20 60.48 69.12 60.48 38.88 30.24 17.28 12.96
PISON MANUAL HE 135,807.1200 5.00 679,035.62 20,371.07 27,161.42 47,532.49 61,113.21 67,903.56 95,064.99 108,645.70 95,064.99 61,113.21 47,532.49 27,161.42 20,371.07
ESTACION TOTAL hm 4,368.8200 29.50 128,880.29 3,866.41 5,155.21 9,021.62 11,599.23 12,888.03 18,043.24 20,620.85 18,043.24 11,599.23 9,021.62 5,155.21 3,866.41
EQUIPOS DE PROTECCION INDIVIDUAL GLB 1.0000 10,916.50 10,916.50 327.50 436.66 764.16 982.49 1,091.65 1,528.31 1,746.64 1,528.31 982.49 764.16 436.66 327.50
EQUIPOS DE PROTECCION COLECTIVA GLB 1.0000 50,505.20 50,505.20 1,515.16 2,020.21 3,535.36 4,545.47 5,050.52 7,070.73 8,080.83 7,070.73 4,545.47 3,535.36 2,020.21 1,515.16
CAMION CISTERNA 4x2 (AGUA) 122 HP 1,500 hm 7.5400 200.00 1,507.22 45.22 60.29 105.51 135.65 150.72 211.01 241.16 211.01 135.65 105.51 60.29 45.22
CAMION VOLQUETE 4x2 140-210 HP 6 M3. hm 217.6500 180.00 39,176.66 1,175.30 1,567.07 2,742.37 3,525.90 3,917.67 5,484.73 6,268.27 5,484.73 3,525.90 2,742.37 1,567.07 1,175.30
MOLDE METALICO PARA BUZON m2 787.2000 45.00 35,424.00 1,062.72 1,416.96 2,479.68 3,188.16 3,542.40 4,959.36 5,667.84 4,959.36 3,188.16 2,479.68 1,416.96 1,062.72
ANDAMIO METAL TABLAS-ALQUILER h 300.0000 35.00 10,500.00 315.00 420.00 735.00 945.00 1,050.00 1,470.00 1,680.00 1,470.00 945.00 735.00 420.00 315.00
VOLQUETE DE 10 M3 hm 416.1700 120.00 49,940.25 1,498.21 1,997.61 3,495.82 4,494.62 4,994.03 6,991.64 7,990.44 6,991.64 4,494.62 3,495.82 1,997.61 1,498.21
MAQUINA DE SOLDAR 230 A hm 980.5300 20.00 19,610.60 588.32 784.42 1,372.74 1,764.95 1,961.06 2,745.48 3,137.70 2,745.48 1,764.95 1,372.74 784.42 588.32
ANDAMIO METALICO hm 4,035.0400 7.00 28,245.25 847.36 1,129.81 1,977.17 2,542.07 2,824.53 3,954.34 4,519.24 3,954.34 2,542.07 1,977.17 1,129.81 847.36
CIZALLA P/CORTE DE FIERRO hm 8,159.3500 5.00 40,796.76 1,223.90 1,631.87 2,855.77 3,671.71 4,079.68 5,711.55 6,527.48 5,711.55 3,671.71 2,855.77 1,631.87 1,223.90
CARGADOR S/LLANTAS 80-95 HP 1.5-1.75 YD3 hm 459.4600 220.00 101,081.90 3,032.46 4,043.28 7,075.73 9,097.37 10,108.19 14,151.47 16,173.10 14,151.47 9,097.37 7,075.73 4,043.28 3,032.46
CARGADOR S/LLANTAS 125 HP 2.5 YD3. hm 48.6200 280.00 13,613.88 408.42 544.56 952.97 1,225.25 1,361.39 1,905.94 2,178.22 1,905.94 1,225.25 952.97 544.56 408.42
RETROEXCAVADOR S/LLANTAS 58 HP 1 YD3. hm 184.3900 180.00 33,191.05 995.73 1,327.64 2,323.37 2,987.19 3,319.11 4,646.75 5,310.57 4,646.75 2,987.19 2,323.37 1,327.64 995.73
TRACTOR DE ORUGAS DE 190-240 HP hm 0.0700 280.00 20.10 0.60 0.80 1.41 1.81 2.01 2.81 3.22 2.81 1.81 1.41 0.80 0.60
RETROEXCAVADORA S/ORUGAS 170-250 HP. hm 0.0700 180.00 11.70 0.35 0.47 0.82 1.05 1.17 1.64 1.87 1.64 1.05 0.82 0.47 0.35
VIBRADOR DE CONCRETO 4 HP 1.50" hm 2,986.0500 29.50 88,088.36 2,642.65 3,523.53 6,166.19 7,927.95 8,808.84 12,332.37 14,094.14 12,332.37 7,927.95 6,166.19 3,523.53 2,642.65
ZARANDA METALICA hm 103,315.2700 2.00 206,630.54 6,198.92 8,265.22 14,464.14 18,596.75 20,663.05 28,928.28 33,060.89 28,928.28 18,596.75 14,464.14 8,265.22 6,198.92
MEZCLADORA CONCRETO TAMBOR 18HP 11P3 hm 3.5600 25.00 88.88 2.67 3.56 6.22 8.00 8.89 12.44 14.22 12.44 8.00 6.22 3.56 2.67
FAJA TRANSPORT 18"x4' M.E. 3KW 150 TON/H hm 0.2000 200.00 39.32 1.18 1.57 2.75 3.54 3.93 5.50 6.29 5.50 3.54 2.75 1.57 1.18
NIVEL TOPOGRAFICO hm 4,368.8200 23.60 103,104.17 3,093.13 4,124.17 7,217.29 9,279.38 10,310.42 14,434.58 16,496.67 14,434.58 9,279.38 7,217.29 4,124.17 3,093.13
DESGASTE DE HERRAMIENTAS %MO 353.41 10.60 14.14 24.74 31.81 35.34 49.48 56.55 49.48 31.81 24.74 14.14 10.60
COMPACTADOR VIB. (TIPO PLANCHA) 5.8 HP. hm 13,560.9700 35.40 480,058.30 14,401.75 19,202.33 33,604.08 43,205.25 48,005.83 67,208.16 76,809.33 67,208.16 43,205.25 33,604.08 19,202.33 14,401.75

COSTO DIRECTO S/. 63,526,830.48 S/. 1,905,804.91 S/. 2,541,073.22 S/. 4,446,878.13 S/. 5,717,414.74 S/. 6,352,683.05 S/. 8,893,756.27 S/. 10,164,292.88 S/. 8,893,756.27 S/. 5,717,414.74 S/. 4,446,878.13 S/. 2,541,073.22 S/. 1,905,804.91
 CRONOGRAMA DE ADQUISICION DE MATERIALES

PROYECTO:“MEJORAMIENTO Y AMPLIACIÓN DEL SISTEMA DE AGUA POTABLE Y SANEAMIENTO EN 19 LOCALIDADES DEL DISTRITO DE CUTERVO - PROVINCIA DE CUTERVO - DEPARTAMENTO DE CAJAMARCA”.

Recurso Unidad Cantidad Precio S/. Parcial S/. MES1 MES2 MES3 MES4 MES5 MES6 MES7 MES8 MES9 MES10 MES11 MES12
VALOR REFERENCIAL S/. 63,526,830.48 S/. 1,905,804.91 S/. 2,541,073.22 S/. 4,446,878.13 S/. 5,717,414.74 S/. 6,352,683.05 S/. 8,893,756.27 S/. 10,164,292.88 S/. 8,893,756.27 S/. 5,717,414.74 S/. 4,446,878.13 S/. 2,541,073.22 S/. 1,905,804.91
AVANCE PARCIAL PROGRAMADO 100.00% 3.00% 4.00% 7.00% 9.00% 10.00% 14.00% 16.00% 14.00% 9.00% 7.00% 4.00% 3.00%
AVANCE ACUMULADO PROGRAMADO 3.00% 7.00% 14.00% 23.00% 33.00% 47.00% 63.00% 77.00% 86.00% 93.00% 97.00% 100.00%