ADQUISICION Z-ICRONOGRAMA DE ADQUISICIONES DE OBRAPROYECTO: ABASTECIMIENTO DE AGUA POTABLE SAN FRANCISCOREGION: MOQUEGUAPROVINCIA: MARISCAL NIETOFECHA: NOVIEMBRE 2008MANO DE OBRACdigoInsumoUnidadCantidadPrecioPresupuestadoMES 1MES 2MES 3MES 4MES 5TOTAL%S/.%S/.%S/.%S/.%S/.%S/.OPERADOR DE EQUIPO LIVIANOhh7,799.405412.3296,195.350%0.0025%24048.8425%24048.8425%24048.8425%24048.84100%96,195.35OPERADOR DE EQUIPO PESADOhh159.609112.322,000.290%0.0025%500.0725%500.0725%500.0725%500.07100%2,000.29TOPOGRAFOhh44.133912.32543.6725%135.9225%135.9225%135.9225%135.920%0.00100%543.67CAPATAZhh6,166.537014.7891,440.4420%18288.0920%18288.0920%18288.0920%18288.0920%18288.09100%91,440.44OPERARIOhh3,039.217312.3237,343.0320%7468.6120%7468.6120%7468.6120%7468.6120%7468.61100%37,343.03OFICIALhh2,578.392011.0128,449.0520%5689.8120%5689.8120%5689.8120%5689.8120%5689.81100%28,449.05PEONhh85,507.87119.95850,775.8220%170155.1620%170155.1620%170155.1620%170155.1620%170155.16100%850,775.82CONTROLADOR OFICIALhh159.609110.701,727.5520%345.5120%345.5120%345.5120%345.5120%345.51100%1,727.55SUB-TOTAL1,108,475.2016%202083.1022%226632.0122%226632.0122%226632.0119%226496.0959%1,108,475.20MATERIALESCdigoInsumoUnidadCantidadPrecioPresupuestadoMES 1MES 2MES 3MES 4MES 5TOTAL%S/.%S/.%S/.%S/.%S/.%S/.LUBRICANTEgln93.161354.005,030.960%0.0025%1257.7425%1257.7425%1257.7425%1257.74100%5,030.960.00ALAMBRE NEGRO RECOCIDO # 16kg254.73244.501,146.300%0.0025%286.5825%286.5825%286.5825%286.58100%1,146.300.00ALAMBRE NEGRO RECOCIDO # 8kg63.06504.50285.050%0.0025%71.2625%71.2625%71.2625%71.26100%285.050.00CLAVOS Fo No C/C 2 1/2"kg4.52405.0023.880%0.0025%5.9725%5.9725%5.9725%5.97100%23.880.00CONO DE FIBRA DE VIDRIO FOSFORECENTEund15.000065.00975.0020%195.0020%195.0020%195.0020%195.0020%195.00100%975.000.00ACERO DE REFUERZO FY=4200 GRADO 60kg4,606.26706.0027,637.600%0.0025%6909.4025%6909.4025%6909.4025%6909.40100%27,637.600.00ARENA GRUESAm341.258843.001,774.570%0.0025%443.6425%443.6425%443.6425%443.64100%1,774.570.00PIEDRA CHANCADA DE 1/2"m346.836050.002,341.810%0.0025%585.4525%585.4525%585.4525%585.45100%2,341.810.00MATERIAL PARA CAMA DE APOYOm39,047.198035.00316,734.680%0.0025%79183.6725%79183.6725%79183.6725%79183.67100%316,734.680.00MATERIAL DE BASEm33,137.048242.00131,756.020%0.0025%32939.0125%32939.0125%32939.0125%32939.01100%131,756.020.00LLAVE CORPORATION DE 1/2"und1,378.000015.0020,670.000%0.0025%5167.5025%5167.5025%5167.5025%5167.50100%20,670.000.00ASFALTO LIQUIDO RC - 250gln4,659.42087.0032,615.950%0.0025%8153.9925%8153.9925%8153.9925%8153.99100%32,615.950.00MEZCLA ASFALTICA EN FRIOm3633.4440420.00266,046.480%0.0025%66511.6225%66511.6225%66511.6225%66511.62100%266,046.480.00CEMENTO PORTLAND TIPO I (42.5KG)bls548.491028.0015,357.830%0.0025%3839.4625%3839.4625%3839.4625%3839.46100%15,357.830.00YESObls33.100012.00397.2020%79.4420%79.4420%79.4420%79.4420%79.44100%397.200.00CINTA TEFLONund1,033.50001.201,240.200%0.0025%310.0525%310.0525%310.0525%310.05100%1,240.200.00CINTA PLASTICA SEGURIDAD DE OBRAund60.000070.004,200.0020%840.0020%840.0020%840.0020%840.0020%840.00100%4,200.000.00ANILLO DE JEBE 200 mmund124.764611.701,460.360%0.0025%365.0925%365.0925%365.0925%365.09100%1,460.360.00ANILLO DE JEBE 110 mm.und2,280.81074.9011,146.400%0.0025%2786.6025%2786.6025%2786.6025%2786.60100%11,146.400.00ANILLO DE JEBE 160 mm.und643.07327.704,954.290%0.0025%1238.5725%1238.5725%1238.5725%1238.57100%4,954.290.00ANILLO DE JEBE 90 mmund845.97904.103,479.790%0.0025%869.9525%869.9525%869.9525%869.95100%3,479.790.00ANILLO DE JEBE 250 mmund4.692418.0084.460%0.0025%21.1225%21.1225%21.1225%21.12100%84.460.00ANILLO DE JEBE 63 mmund36.34202.5091.720%0.0025%22.9325%22.9325%22.9325%22.93100%91.720.00CORDELm248.25001.20297.9020%59.5820%59.5820%59.5820%59.5820%59.58100%297.900.00GASOLINA 84 OCTANOSgln261.644811.502,967.5420%593.5120%593.5120%593.5120%593.5120%593.51100%2,967.540.00HORMIGONm35.028835.00176.210%0.0025%44.0525%44.0525%44.0525%44.05100%176.210.00AGUAm3277.44695.001,482.640%0.0025%370.6625%370.6625%370.6625%370.66100%1,482.640.00HIPOCLORITO DE CALCIO AL 70%kg72.983425.001,824.590%0.0025%456.1525%456.1525%456.1525%456.15100%1,824.590.00GRIFO CONTRA INCENDIO FFT/POSTE 2 BOCAS 110 mm.und13.0000690.008,970.000%0.0025%2242.5025%2242.5025%2242.5025%2242.50100%8,970.000.00MADERA TORNILLOp21,418.52424.806,808.940%0.0025%1702.2425%1702.2425%1702.2425%1702.24100%6,808.940.00MARCO Y TAPA FF P/REGISTRO DE VALVULA (20x15 cm.)und47.000036.001,692.000%0.0025%423.0025%423.0025%423.0025%423.00100%1,692.000.00KEROSENE INDUSTRIALgln1,164.855212.0013,978.260%0.0025%3494.5725%3494.5725%3494.5725%3494.57100%13,978.260.00PETROLEO DIESEL # 2gln3,593.884311.1540,029.450%0.0025%10007.3625%10007.3625%10007.3625%10007.36100%40,029.450.00ABRAZADERA DE PVC DE 110 mm. x 2"und3.000026.0078.000%0.0025%19.5025%19.5025%19.5025%19.50100%78.000.00ABRAZADERA DE PVC DE 63 mm. x 1/2"und17.000023.00391.000%0.0025%97.7525%97.7525%97.7525%97.75100%391.000.00ABRAZADERA DE PVC DE 90 mm. x 1/2"und314.000025.007,850.000%0.0025%1962.5025%1962.5025%1962.5025%1962.50100%7,850.000.00ABRAZADERA DE PVC DE 160 mm. x 1/2"und195.000054.3010,588.500%0.0025%2647.1325%2647.1325%2647.1325%2647.13100%10,588.500.00ABRAZADERA DE PVC DE 110 mm. x 1/2"und852.000028.0023,856.000%0.0025%5964.0025%5964.0025%5964.0025%5964.00100%23,856.000.00CODO DE FF 110 mm.und6.0000370.002,220.000%0.000%0.00100%2220.000%0.000%0.00100%2,220.000.00CODO DE FF 90 mm.und1.0000355.60355.600%0.000%0.00100%355.600%0.000%0.00100%355.600.00CODO DE FF 200 mm.und2.0000756.501,513.000%0.000%0.00100%1513.000%0.000%0.00100%1,513.000.00UNION DRESSER FF 110 mm.und6.0000365.542,193.240%0.000%0.00100%2193.240%0.000%0.00100%2,193.240.00UNION DRESSER FF 90 mm.und2.0000325.58651.160%0.000%0.00100%651.160%0.000%0.00100%651.160.00UNION DRESSER FF 200 mm.und2.0000955.401,910.800%0.000%0.00100%1910.800%0.000%0.00100%1,910.800.00TEE DE FF 110 mm.pza6.0000435.252,611.500%0.000%0.00100%2611.500%0.000%0.00100%2,611.500.00TEE DE FF 90 mm.pza2.0000368.90737.800%0.000%0.00100%737.800%0.000%0.00100%737.800.00TEE DE FF 200 mm.pza2.0000985.501,971.000%0.000%0.00100%1971.000%0.000%0.00100%1,971.000.00TUBERIA PVC SAP DE 1/2"m1,378.00002.703,720.600%0.0025%930.1525%930.1525%930.1525%930.15100%3,720.600.00CODO PVC SAP 1/2" AGUAund2,756.00002.506,890.000%0.0025%1722.5025%1722.5025%1722.5025%1722.50100%6,890.000.00UNION SIMPLE PVC SAP 1/2"pza2,756.00002.506,890.000%0.0025%1722.5025%1722.5025%1722.5025%1722.50100%6,890.000.00TAPON PVC ISO 110 mm.pza25.6351111.402,890.708%231.2623%664.8623%664.8623%664.8623%664.86100%2,890.700.00TAPON PVC ISO 160 mm.pza2.5744203.70518.588%41.4923%119.2723%119.2723%119.2723%119.27100%518.580.00TAPON PVC ISO 200 mm.pza0.4273242.60103.768%8.3023%23.8623%23.8623%23.8623%23.86100%103.760.00TAPON PVC ISO 250 mm.pza0.01741,023.3417.818%1.4223%4.1023%4.1023%4.1023%4.10100%17.810.00CODO PVC ISO 90 110 mm.pza19.0000100.201,903.808%152.3023%437.8723%437.8723%437.8723%437.87100%1,903.800.00CODO PVC ISO 45 110 mm.pza23.000065.801,513.408%121.0723%348.0823%348.0823%348.0823%348.08100%1,513.400.00CODO PVC ISO 22.5 110 mm.pza44.000054.102,380.408%190.4323%547.4923%547.4923%547.4923%547.49100%2,380.400.00CODO PVC ISO 90 160 mm.pza6.0000278.301,669.808%133.5823%384.0523%384.0523%384.0523%384.05100%1,669.800.00CODO PVC ISO 45 160 mm.pza4.0000172.20688.808%55.1023%158.4223%158.4223%158.4223%158.42100%688.800.00CODO PVC ISO 22.5 160 mm.pza11.0000169.701,866.708%149.3423%429.3423%429.3423%429.3423%429.34100%1,866.700.00TEE PVC ISO 110x110 mm.pza47.0000137.106,443.708%515.5023%1482.0523%1482.0523%1482.0523%1482.05100%6,443.700.00TEE PVC ISO 160x160 mm.pza11.0000399.104,390.108%351.2123%1009.7223%1009.7223%1009.7223%1009.72100%4,390.100.00TEE PVC ISO 160x110 mm.pza19.0000402.507,647.508%611.8023%1758.9323%1758.9323%1758.9323%1758.93100%7,647.500.00CRUZ PVC ISO 110x110 mm.pza6.0000218.301,309.808%104.7823%301.2523%301.2523%301.2523%301.25100%1,309.800.00CRUZ PVC ISO 160x160 mm.pza2.0000360.72721.448%57.7223%165.9323%165.9323%165.9323%165.93100%721.440.00REDUCCION PVC ISO 160x110 mm.pza9.000064.50580.508%46.4423%133.5223%133.5223%133.5223%133.52100%580.500.00REDUCCION PVC ISO 200x160 mm.pza1.000092.3092.308%7.3823%21.2323%21.2323%21.2323%21.23100%92.300.00TAPON PVC ISO 90 mm.pza28.255240.401,125.578%90.0523%258.8823%258.8823%258.8823%258.88100%1,125.570.00CODO PVC ISO 22.5 200 mm.pza3.0000236.20708.608%56.6923%162.9823%162.9823%162.9823%162.98100%708.600.00CODO PVC ISO 90 200 mm.pza1.0000545.50545.508%43.6423%125.4723%125.4723%125.4723%125.47100%545.500.00REDUCCION PVC ISO 110x90 mm.pza4.000029.25117.008%9.3623%26.9123%26.9123%26.9123%26.91100%117.000.00REDUCCION PVC ISO 160x90 mm.pza1.000061.6061.608%4.9323%14.1723%14.1723%14.1723%14.17100%61.600.00TEE PVC ISO 110x90 mm.pza15.0000159.202,388.008%191.0423%549.2423%549.2423%549.2423%549.24100%2,388.000.00TEE PVC ISO 160x90 mm.pza7.0000403.202,822.408%225.7923%649.1523%649.1523%649.1523%649.15100%2,822.400.00REDUCCION PVC ISO 250x160 mm.pza1.0000245.80245.808%19.6623%56.5323%56.5323%56.5323%56.53100%245.800.00TAPON PVC ISO 63 mm.pza3.103618.9058.438%4.6723%13.4423%13.4423%13.4423%13.44100%58.430.00CODO PVC ISO 22.5 63 mm.pza1.000014.9014.908%1.1923%3.4323%3.4323%3.4323%3.43100%14.900.00CODO PVC ISO 22.5 90 mm.pza21.000020.20424.208%33.9423%97.5723%97.5723%97.5723%97.57100%424.200.00CODO PVC ISO 45 90 mm.pza12.000053.65643.808%51.5023%148.0723%148.0723%148.0723%148.07100%643.800.00CODO PVC ISO 90 90 mm.pza8.000052.30418.408%33.4723%96.2323%96.2323%96.2323%96.23100%418.400.00CODO PVC ISO 45 200 mm.pza3.0000341.601,024.808%81.9823%235.7023%235.7023%235.7023%235.70100%1,024.800.00TEE PVC ISO 90x90 mm.pza16.000075.801,212.808%97.0223%278.9423%278.9423%278.9423%278.94100%1,212.800.00TEE PVC ISO 110x63 mm.pza10.0000114.251,142.508%91.4023%262.7823%262.7823%262.7823%262.78100%1,142.500.00CRUZ PVC ISO 90x90 mm.pza3.000078.20234.608%18.7723%53.9623%53.9623%53.9623%53.96100%234.600.00TRANSICION UF DE PVC-AC 110 mm.pza7.000044.90314.308%25.1423%72.2923%72.2923%72.2923%72.29100%314.300.00TRANSICION UF DE PVC-AC 160 mm.pza1.000096.9096.908%7.7523%22.2923%22.2923%22.2923%22.29100%96.900.00TRANSICION UF DE PVC-AC 200 mm.pza2.0000159.20318.408%25.4723%73.2323%73.2323%73.2323%73.23100%318.400.00UNION DE REPARACION PVC 110 mm. U.F.und88.000058.105,112.808%409.0223%1175.9423%1175.9423%1175.9423%1175.94100%5,112.800.00UNION DE REPARACION PVC 160 mm. U.F.und24.000086.402,073.608%165.8923%476.9323%476.9323%476.9323%476.93100%2,073.600.00UNION DE REPARACION PVC 90 mm. U.F.und6.000043.20259.208%20.7423%59.6223%59.6223%59.6223%59.62100%259.200.00UNION DE REPARACION PVC 200mm. U.F.und2.0000143.60287.208%22.9823%66.0623%66.0623%66.0623%66.06100%287.200.00TUBERIA PVC-ISO 110 mm. C-7.5 U.F.m10,096.364215.30154,513.80100%154513.800%0.000%0.000%0.000%0.00100%154,513.800.00TUBERIA PVC-ISO 160 mm. C-7.5 U.F.m2,682.439231.8085,312.06100%85312.060%0.000%0.000%0.000%0.00100%85,312.060.00TUBERIA PVC-ISO 200 mm. C-7.5 U.F.m623.087650.0031,154.38100%31154.380%0.000%0.000%0.000%0.00100%31,154.380.00TUBERIA PVC-ISO 250 mm. C-7.5 U.F.m106.154477.908,269.47100%8269.470%0.000%0.000%0.000%0.00100%8,269.47LUBRICANTEgln93.161354.00TUBERIA PVC-ISO 90 mm. C-7.5 U.F.m3,835.374010.5040,271.43100%40271.430%0.000%0.000%0.000%0.00100%40,271.43ALAMBRE NEGRO RECOCIDO # 16kg254.73244.50TUBERIA PVC-ISO 63 mm. C-7.5 U.F.m176.05205.20914.78100%914.780%0.000%0.000%0.000%0.00100%914.78ALAMBRE NEGRO RECOCIDO # 8kg63.06504.50VALVULA COMPUERTA FF 110mm.und53.0000381.5020,219.508%1617.5623%4650.4923%4650.4923%4650.4923%4650.49100%20,219.50CLAVOS Fo No C/C 2 1/2"kg4.52405.00VALVULA COMPUERTA FF 160mm.und12.0000999.5011,994.008%959.5223%2758.6223%2758.6223%2758.6223%2758.62100%11,994.00CONO DE FIBRA DE VIDRIO FOSFORECENTEund15.000065.00VALVULA COMPUERTA FF 90mm.und6.0000280.601,683.608%134.6923%387.2323%387.2323%387.2323%387.23100%1,683.60ACERO DE REFUERZO FY=4200 GRADO 60kg4,606.26706.00VALVULA COMPUERTA FF 200mm.und4.0000638.902,555.608%204.4523%587.7923%587.7923%587.7923%587.79100%2,555.60ARENA GRUESAm341.258843.00VALVULA COMPUERTA FF 50mm.und3.0000256.00768.008%61.4423%176.6423%176.6423%176.6423%176.64100%768.00PIEDRA CHANCADA DE 1/2"m346.836050.00VALVULA COMPUERTA FF 63mm.und8.0000232.501,860.008%148.8023%427.8023%427.8023%427.8023%427.80100%1,860.00MATERIAL PARA CAMA DE APOYOm39,047.198035.00VALVULA REDUCTORA DE PRESION 110 mm.und3.00003,379.5010,138.500%0.000%0.00100%10138.500%0.000%0.00100%10,138.50MATERIAL DE BASEm33,137.048242.00VALVULA REDUCTORA DE PRESION 200 mm.und1.00002,868.402,868.400%0.000%0.00100%2868.400%0.000%0.00100%2,868.40LLAVE CORPORATION DE 1/2"und1,378.000015.00VALVULA REDUCTORA DE PRESION 90 mm.und1.00003,125.403,125.400%0.000%0.00100%3125.400%0.000%0.00100%3,125.40ASFALTO LIQUIDO RC - 250gln4,659.42087.00SUB-TOTAL1,434,145.59329,841.14268,502.01298,798.41268,502.01268,502.01100%1,434,145.59YESObls33.100012.00CINTA TEFLONund1,033.50001.20EQUIPOCINTA PLASTICA SEGURIDAD DE OBRAund60.000070.00CdigoInsumoUnidadPrecioCantidadPresupuestadoMES 1MES 2MES 3MES 4MES 5TOTALANILLO DE JEBE 200 mmund124.764611.70%S/.%S/.%S/.%S/.%S/.%S/.ANILLO DE JEBE 110 mm.und2,280.81074.90WINCHA DE 100 mHE4.41392.5011.0920%2.2220%2.2220%2.2220%2.2220%2.2220%11.09ANILLO DE JEBE 160 mm.und643.07327.70BALDE PRUEBA ABRAZ. Y ACCESORIOSHE103.99865.00547.6020%109.5220%109.5220%109.5220%109.5220%109.5220%547.60ANILLO DE JEBE 90 mmund845.97904.10ESTACION TOTAL ELECTRONICO + PRISMA Y PORTA PRISMAHE44.133920.00882.6120%176.5220%176.5220%176.5220%176.5220%176.5220%882.61ANILLO DE JEBE 250 mmund4.692418.00MEZCLADORA DE CONCRETO DE 11 P3-18 HPhm18.888517.00321.0220%64.2020%64.2020%64.2020%64.2020%64.2020%321.02ANILLO DE JEBE 63 mmund36.34202.50CAMION VOLQUETE 15 M3.hm124.071690.0011,171.9320%2234.3920%2234.3920%2234.3920%2234.3920%2234.3920%11,171.93CORDELm248.25001.20MOTOBOMBA 3.5 HP 2"hm103.99865.00547.6020%109.5220%109.5220%109.5220%109.5220%109.5220%547.60GASOLINA 84 OCTANOSgln261.644811.50COMPRESORA NEUMATICA 87 HP 250-330 PCMhm482.622860.0028,957.3720%5791.4720%5791.4720%5791.4720%5791.4720%5791.4720%28,957.37HORMIGONm35.028835.00COMPACTADOR VIBR. TIPO PLANCHA 7 HPhm6,581.263710.0065,830.6320%13166.1320%13166.1320%13166.1320%13166.1320%13166.1320%65,830.63AGUAm3277.44695.00CARGADOR S/LLANTAS 160-195 HP 3.5 YD3.hm31.1213145.004,522.3120%904.4620%904.4620%904.4620%904.4620%904.4620%4,522.31HIPOCLORITO DE CALCIO AL 70%kg72.983425.00COCINA DE ASFALTO 320 GLNShm259.180345.0011,648.5520%2329.7120%2329.7120%2329.7120%2329.7120%2329.7120%11,648.55GRIFO CONTRA INCENDIO FFT/POSTE 2 BOCAS 110 mm.und13.0000690.00MARTILLO NEUMATICO DE 24 Kg.hm965.24562.502,413.1120%482.6220%482.6220%482.6220%482.6220%482.6220%2,413.11MADERA TORNILLOp21,418.52424.80BARRENOShm965.24562.502,413.1120%482.6220%482.6220%482.6220%482.6220%482.6220%2,413.11MARCO Y TAPA FF P/REGISTRO DE VALVULA (20x15 cm.)und47.000036.00VIBRADOR DE CONCRETO 4 HP 2.40"hm14.865510.00148.6720%29.7320%29.7320%29.7320%29.7320%29.7320%148.67KEROSENE INDUSTRIALgln1,164.855212.00RODILLO LISO VIBRATORIO 35 HP. 2.3-2.5 T.hm66.360660.003,981.6420%796.3320%796.3320%796.3320%796.3320%796.3320%3,981.64PETROLEO DIESEL # 2gln3,593.884311.15SUB-TOTAL133,397.2426,679.4526,679.4526,679.4526,679.4526,679.4520%133,397.24ABRAZADERA DE PVC DE 110 mm. x 2"und3.000026.00ABRAZADERA DE PVC DE 63 mm. x 1/2"und17.000023.00ABRAZADERA DE PVC DE 90 mm. x 1/2"und314.000025.00HERRAMIENTASABRAZADERA DE PVC DE 160 mm. x 1/2"und195.000054.30CdigoInsumoUnidadPrecioCantidadPresupuestadoMES 1MES 2MES 3MES 4MES 5TOTALABRAZADERA DE PVC DE 110 mm. x 1/2"und852.000028.00%S/.%S/.%S/.%S/.%S/.%S/.CODO DE FF 110 mm.und6.0000370.00CODO DE FF 90 mm.und1.0000355.60HERRAMIENTAS MANUALES%MO33,040.0120%6608.0020%6608.0020%6608.0020%6608.0020%6608.0020%33,040.01CODO DE FF 200 mm.und2.0000756.50UNION DRESSER FF 110 mm.und6.0000365.54SUB-TOTAL33,040.0120%6608.0020%6608.0020%6608.0020%6608.0020%6608.0020%33,040.01UNION DRESSER FF 90 mm.und2.0000325.58UNION DRESSER FF 200 mm.und2.0000955.40TEE DE FF 110 mm.pza6.0000435.25COSTO DIRECTO2,709,058.04565,211.68528,421.47558,717.87528,421.47528,285.552,709,058.04TEE DE FF 90 mm.pza2.0000368.90GASTOS GENERALES DIRECCION TECNICA Y SEGURIDAD12%325,086.9667,825.4063,410.5867,046.14325,086.96TEE DE FF 200 mm.pza2.0000985.50GASTOS DE SUPERVISION Y/O INSPECCION4%108,362.3222,608.4721,136.8622,348.71108,362.32TUBERIA PVC SAP DE 1/2"m1,378.00002.70GASTOS DE LIQUIDACION TECNICA-FINANCIERA2%54,181.1611,304.2310,568.4311,174.3654,181.16CODO PVC SAP 1/2" AGUAund2,756.00002.50GESTION ADMINISTRATIVA4%108,362.3222,608.4721,136.8622,348.71108,362.32UNION SIMPLE PVC SAP 1/2"pza2,756.00002.50TOTAL3,305,050.81666,949.78623,537.33659,287.091,949,774.20TAPON PVC ISO 110 mm.pza25.6351111.40TAPON PVC ISO 160 mm.pza2.5744203.70TAPON PVC ISO 200 mm.pza0.4273242.60TAPON PVC ISO 250 mm.pza0.01741,023.34CODO PVC ISO 90 110 mm.pza19.0000100.20CODO PVC ISO 45 110 mm.pza23.000065.80CODO PVC ISO 22.5 110 mm.pza44.000054.10CODO PVC ISO 90 160 mm.pza6.0000278.30CODO PVC ISO 45 160 mm.pza4.0000172.20CODO PVC ISO 22.5 160 mm.pza11.0000169.70TEE PVC ISO 110x110 mm.pza47.0000137.10TEE PVC ISO 160x160 mm.pza11.0000399.10TEE PVC ISO 160x110 mm.pza19.0000402.50CRUZ PVC ISO 110x110 mm.pza6.0000218.30CRUZ PVC ISO 160x160 mm.pza2.0000360.72REDUCCION PVC ISO 160x110 mm.pza9.000064.50REDUCCION PVC ISO 200x160 mm.pza1.000092.30TAPON PVC ISO 90 mm.pza28.255240.40CODO PVC ISO 22.5 200 mm.pza3.0000236.20CODO PVC ISO 90 200 mm.pza1.0000545.50REDUCCION PVC ISO 110x90 mm.pza4.000029.25REDUCCION PVC ISO 160x90 mm.pza1.000061.60TEE PVC ISO 110x90 mm.pza15.0000159.20TEE PVC ISO 160x90 mm.pza7.0000403.20REDUCCION PVC ISO 250x160 mm.pza1.0000245.80TAPON PVC ISO 63 mm.pza3.103618.90CODO PVC ISO 22.5 63 mm.pza1.000014.90CODO PVC ISO 22.5 90 mm.pza21.000020.20CODO PVC ISO 45 90 mm.pza12.000053.65CODO PVC ISO 90 90 mm.pza8.000052.30CODO PVC ISO 45 200 mm.pza3.0000341.60TEE PVC ISO 90x90 mm.pza16.000075.80TEE PVC ISO 110x63 mm.pza10.0000114.25CRUZ PVC ISO 90x90 mm.pza3.000078.20TRANSICION UF DE PVC-AC 110 mm.pza7.000044.90TRANSICION UF DE PVC-AC 160 mm.pza1.000096.90TRANSICION UF DE PVC-AC 200 mm.pza2.0000159.20UNION DE REPARACION PVC 110 mm. U.F.und88.000058.10UNION DE REPARACION PVC 160 mm. U.F.und24.000086.40UNION DE REPARACION PVC 90 mm. U.F.und6.000043.20UNION DE REPARACION PVC 200mm. U.F.und2.0000143.60TUBERIA PVC-ISO 110 mm. C-7.5 U.F.m10,096.364215.30TUBERIA PVC-ISO 160 mm. C-7.5 U.F.m2,682.439231.80TUBERIA PVC-ISO 200 mm. C-7.5 U.F.m623.087650.00TUBERIA PVC-ISO 250 mm. C-7.5 U.F.m106.154477.90TUBERIA PVC-ISO 90 mm. C-7.5 U.F.m3,835.374010.50TUBERIA PVC-ISO 63 mm. C-7.5 U.F.m176.05205.20VALVULA COMPUERTA FF 110mm.und53.0000381.50VALVULA COMPUERTA FF 160mm.und12.0000999.50VALVULA COMPUERTA FF 90mm.und6.0000280.60VALVULA COMPUERTA FF 200mm.und4.0000638.90VALVULA COMPUERTA FF 50mm.und3.0000256.00VALVULA COMPUERTA FF 63mm.und8.0000232.50VALVULA REDUCTORA DE PRESION 110 mm.und3.00003,379.50VALVULA REDUCTORA DE PRESION 200 mm.und1.00002,868.40VALVULA REDUCTORA DE PRESION 90 mm.und1.00003,125.40

VALORIZADO Z-ICRONOGRAMA VALORIZADO DE AVANCE DE OBRAPROYECTO: ABASTECIMIENTO DE AGUA POTABLE SAN FRANCISCOREGION: MOQUEGUAPROVINCIA: MARISCAL NIETOFECHA: NOVIEMBRE 2008ITEMDESCRIPCION PARTIDAUNDMETRADOPRECIOPARCIALMES 1MES 2MES 3MES 4MES 5TOTALTOTAL%TOTAL%TOTAL%TOTAL%TOTAL%S/.AVANCES/.AVANCES/.AVANCES/.AVANCES/.AVANCES/.%M. ObraMaterialesEquipoSumatoria01OBRAS PRELIMINARES171.8264.025.15440.9701.01TRAZO, NIVEL Y REPLANTEO PRELIMINAR DE OBRAKM16.55211.823,505.62701.1220%701.1220%701.1220%701.1220%701.1220%3,505.62100%6.0956.240.1862.5101.02DEMOLICION DE PAVIMENTO ASFALTICO C/EQUIPO DE 2"m212,065.575.7869,738.9923,013.8733%23,711.2634%23,013.8733%0.000%0.000%69,738.99100%15001500.000.0002MOVIMIENTO DE TIERRAS0.0002.01EXCAVACION DE ZANJA-TERRENO COMPACTADO SECC. 0.70m. H=1.40 mts. PROM.m13,348.0031.38418,860.2483,772.0520%83,772.0520%83,772.0520%83,772.0520%83,772.0520%418,860.24100%4163.987094.192467.5513725.720.000.0002.02EXCAVACION DE ZANJA-TERRENO COMPACTADO SECC. 0.85m. H=1.40 mts. PROM.m3,202.3237.67120,631.3924,126.2820%24,126.2820%24,126.2820%24,126.2820%24,126.2820%120,631.39100%0.0002.03REFINE NIVELAC. Y CONFORMACION DE FONDO DE ZANJA T/NORMAL.m16,550.322.2036,410.707,282.1420%7,282.1420%7,282.1420%7,282.1420%7,282.1420%36,410.70100%31.7713501381.770.0002.04CAMA DE APOYO E=0.10m. Y RELLENO PROTECTOR H=0.40m. C/MATERIAL PRESTAMOm16,550.3222.69375,526.7675,105.3520%75,105.3520%75,105.3520%75,105.3520%75,105.3520%375,526.76100%54.85001.64556.440.0002.05RELLENO Y COMPACTADO DE ZANJA CON M/PROPIO SELECCIONADO H=0.90 m.m16,550.329.12333,819.950.000%83,454.9925%83,454.9925%83,454.9925%83,454.9925%333,819.95100%0.0002.06ACARREO DE MATERIAL EXCEDENTEm31,719.3414.6925,257.100.000%6,314.2825%6,314.2825%6,314.2825%6,314.2825%25,257.10100%2904.2229306.1732210.390.000.0002.07ELIMINACION DE MATERIAL EXCEDENTE (CARGUIO)m31,719.343.245,570.660.000%1,392.6725%1,392.6725%1,392.6725%1,392.6725%5,570.66100%0.0002.08ELIMINACION DE MATERIAL EXCEDENTE (TRANSPORTE)m31,719.347.8813,548.400.000%3,387.1025%3,387.1025%3,387.1025%3,387.1025%13,548.40100%2677.1419624.8122301.950.000.0003SUMINISTRO DE TUBERIA1800.6611090.312890.960.000.0003.01TUBERIA PVC-ISO 63 mm. C-7.5 U.F.m172.605.73989.00989.00100%0.000%0.000%0.000%0.000%989.00100%0.0003.02TUBERIA PVC-ISO 90 mm. C-7.5 U.F.m3,758.7011.4142,886.7742,886.77100%0.000%0.000%0.000%0.000%42,886.77100%3350.5135587.838938.310.0003.03TUBERIA PVC-ISO 110 mm. C-7.5 U.F.m9,857.7116.44162,060.75162,060.75100%0.000%0.000%0.000%0.000%162,060.75100%0.0003.04TUBERIA PVC-ISO 160 mm. C-7.5 U.F.m2,623.9633.7588,558.6588,558.65100%0.000%0.000%0.000%0.000%88,558.65100%1418.8417118.5818537.420.0003.05TUBERIA PVC-ISO 200 mm. C-7.5 U.F.m610.3852.9932,344.0432,344.04100%0.000%0.000%0.000%0.000%32,344.04100%5590.5323904.3529494.880.0003.06TUBERIA PVC-ISO 250 mm. C-7.5 U.F.m21.7282.521,792.331,792.33100%0.000%0.000%0.000%0.000%1,792.33100%886.7814072.7314959.510.000.0004INSTALACION DE TUBERIA1426.5515152.2816578.830.000.0004.01INSTALACION DE TUBERIA PVC-ISO 63 mm. C-7.5 U.F.m172.601.04207.1216.578%47.6423%47.6423%47.6423%47.6423%207.12100%6529.7427685.8234215.560.000.0004.02INSTALACION DE TUBERIA PVC-ISO 90 mm. C-7.5 U.F.m3,758.701.094,735.96378.888%1,089.2723%1,089.2723%1,089.2723%1,089.2723%4,735.96100%4935.09111039.6217272.82133247.530.000.0004.03INSTALACION DE TUBERIA PVC-ISO 110 mm. C-7.5 U.F.m11,058.501.0915,260.731,220.868%3,509.9723%3,509.9723%3,509.9723%3,509.9723%15,260.73100%1570.64190309.2510340.05202219.940.000.0004.04INSTALACION DE TUBERIA PVC-ISO 160 mm. C-7.5 U.F.m2,623.961.154,014.66321.178%923.3723%923.3723%923.3723%923.3723%4,014.66100%179.522848.93028.420.0004.05INSTALACION DE TUBERIA PVC-ISO 200 mm. C-7.5 U.F.m610.381.201,391.67111.338%320.0823%320.0823%320.0823%320.0823%1,391.67100%1006.8710537.0211543.890.0004.06INSTALACION DE TUBERIA PVC-ISO 250 mm. C-7.5 U.F.m21.721.3154.734.388%12.5923%12.5923%12.5923%12.5923%54.73100%3795.728245.8512041.570.000.0005PRUEBA HIDRAULICA0.0005.01PRUEBA HIDRAULICA+DESINFECCION TUB. PVC 63 mm.m172.600.66113.920.000%28.4825%28.4825%28.4825%28.4825%113.92100%0.0005.02PRUEBA HIDRAULICA+DESINFECCION TUB. PVC 90 mm.m3,758.700.672,518.330.000%629.5825%629.5825%629.5825%629.5825%2,518.33100%0.0005.03PRUEBA HIDRAULICA+DESINFECCION TUB. PVC 110 mm.m11,058.500.748,183.290.000%2,045.8225%2,045.8225%2,045.8225%2,045.8225%8,183.29100%1855.24831.6156.132742.980.000.0005.04PRUEBA HIDRAULICA+DESINFECCION TUB. PVC 160 mm.m2,623.960.872,282.850.000%570.7125%570.7125%570.7125%570.7125%2,282.85100%8799.043944.15266.2113009.400.0005.05PRUEBA HIDRAULICA+DESINFECCION TUB. PVC 200 mm.m610.381.06647.000.000%161.7525%161.7525%161.7525%161.7525%647.00100%887.76331.4426.491245.690.0005.06PRUEBA HIDRAULICA+DESINFECCION TUB. PVC 250 mm.m21.721.9341.920.000%10.4825%10.4825%10.4825%10.4825%41.92100%0.0006ACCESORIOS PARA REDES12800.4308.4413108.840.0006.01SUMINISTRO E INSTALACION TAPON PVC ISO 63 mm.und3.0029.8489.527.168%20.5923%20.5923%20.5923%20.5923%89.52100%0.0006.02SUMINISTRO E INSTALACION TAPON PVC ISO 90 mm.und26.0054.121,407.12112.578%323.6423%323.6423%323.6423%323.6423%1,407.12100%0.0006.03SUMINISTRO E INSTALACION TAPON PVC ISO 110 mm.und19.00124.742,370.06189.608%545.1123%545.1123%545.1123%545.1123%2,370.06100%0.0006.04SUMINISTRO E INSTALACION TAPON PVC ISO 160 mm.und1.00220.96220.9617.688%50.8223%50.8223%50.8223%50.8223%220.96100%0.0006.05SUMINISTRO E INSTALACION CODO PVC ISO 20.50 63 mm.und1.0028.3428.342.278%6.5223%6.5223%6.5223%6.5223%28.34100%0.0006.06SUMINISTRO E INSTALACION CODO PVC ISO 20.50 90 mm.und21.0036.84773.6461.898%177.9423%177.9423%177.9423%177.9423%773.64100%0.0006.07SUMINISTRO E INSTALACION CODO PVC ISO 45 90 mm.und12.0070.29843.4867.488%194.0023%194.0023%194.0023%194.0023%843.48100%0.0006.08SUMINISTRO E INSTALACION CODO PVC ISO 90 90 mm.und8.0068.94551.5244.128%126.8523%126.8523%126.8523%126.8523%551.52100%0.0006.09SUMINISTRO E INSTALACION CODO PVC ISO 22.5 110 mm.und44.0072.343,182.96254.648%732.0823%732.0823%732.0823%732.0823%3,182.96100%0.0006.10SUMINISTRO E INSTALACION CODO PVC ISO 45 110 mm.und23.0084.041,932.92154.638%444.5723%444.5723%444.5723%444.5723%1,932.92100%0.0006.11SUMINISTRO E INSTALACION CODO PVC ISO 90 110 mm.und19.00118.442,250.36180.038%517.5823%517.5823%517.5823%517.5823%2,250.36100%0.0006.12SUMINISTRO E INSTALACION CODO PVC ISO 22.5 160 mm.und11.00195.592,151.49172.128%494.8423%494.8423%494.8423%494.8423%2,151.49100%0.0006.13SUMINISTRO E INSTALACION CODO PVC ISO 45 160 mm.und4.00198.09792.3663.398%182.2423%182.2423%182.2423%182.2423%792.36100%0.0006.14SUMINISTRO E INSTALACION CODO PVC ISO 90 160 mm.und6.00304.191,825.14146.018%419.7823%419.7823%419.7823%419.7823%1,825.14100%0.0006.15SUMINISTRO E INSTALACION CODO PVC ISO 22.5 200 mm.und3.00271.23813.6965.108%187.1523%187.1523%187.1523%187.1523%813.69100%0.0006.16SUMINISTRO E INSTALACION CODO PVC ISO 45 200 mm.und3.00376.631,129.8990.398%259.8723%259.8723%259.8723%259.8723%1,129.89100%0.0006.17SUMINISTRO E INSTALACION CODO PVC ISO 90 250 mm.und1.00586.21586.2146.908%134.8323%134.8323%134.8323%134.8323%586.21100%0.0006.18SUMINISTRO E INSTALACION TEE PVC ISO 90x90 mm.und16.0095.191,523.04121.848%350.3023%350.3023%350.3023%350.3023%1,523.04100%0.0006.19SUMINISTRO E INSTALACION TEE PVC ISO 110x110 mm.und47.00160.247,531.28602.508%1,732.1923%1,732.1923%1,732.1923%1,732.1923%7,531.28100%0.0006.20SUMINISTRO E INSTALACION TEE PVC ISO 160x160 mm.und11.00430.644,737.04378.968%1,089.5223%1,089.5223%1,089.5223%1,089.5223%4,737.04100%0.0006.21SUMINISTRO E INSTALACION TEE PVC ISO 110x63 mm.und2.00137.04274.0821.938%63.0423%63.0423%63.0423%63.0423%274.08100%0.0006.22SUMINISTRO E INSTALACION TEE PVC ISO 110x90 mm.und15.00183.592,753.85220.318%633.3923%633.3923%633.3923%633.3923%2,753.85100%0.0006.23SUMINISTRO E INSTALACION TEE PVC ISO 160x90 mm.und7.00433.193,032.33242.598%697.4423%697.4423%697.4423%697.4423%3,032.33100%0.0006.24SUMINISTRO E INSTALACION TEE PVC ISO 160x110 mm.und19.00433.298,232.51658.608%1,893.4823%1,893.4823%1,893.4823%1,893.4823%8,232.51100%0.0006.25SUMINISTRO E INSTALACION CRUZ PVC ISO 90x90 mm.und3.00105.09315.2725.228%72.5123%72.5123%72.5123%72.5123%315.27100%0.0006.26SUMINISTRO E INSTALACION CRUZ PVC ISO 110x110 mm.und6.00248.391,490.34119.238%342.7823%342.7823%342.7823%342.7823%1,490.34100%0.0006.27SUMINISTRO E INSTALACION CRUZ PVC ISO 160x160 mm.und2.00402.01804.0264.328%184.9223%184.9223%184.9223%184.9223%804.02100%0.0006.28SUMINISTRO E INSTALACION REDUCCION PVC ISO 110x90 mm.und4.0059.02236.0818.898%54.3023%54.3023%54.3023%54.3023%236.08100%0.0006.29SUMINISTRO E INSTALACION REDUCCION PVC ISO 160x90 mm.und1.0094.1794.177.538%21.6623%21.6623%21.6623%21.6623%94.17100%0.0006.30SUMINISTRO E INSTALACION REDUCCION PVC ISO 160x110 mm.und9.0094.41849.6967.988%195.4323%195.4323%195.4323%195.4323%849.69100%0.0006.31SUMINISTRO E INSTALACION REDUCCION PVC ISO 200x160 mm.und1.00132.47132.4710.608%30.4723%30.4723%30.4723%30.4723%132.47100%0.0006.32SUMINISTRO E INSTALACION REDUCCION PVC ISO 250x160 mm.und1.00305.89305.8924.478%70.3523%70.3523%70.3523%70.3523%305.89100%0.0006.33SUMINISTRO E INSTALACION TRANSICION PVC-AC 110 mm.und7.0084.03588.2147.068%135.2923%135.2923%135.2923%135.2923%588.21100%0.0006.34SUMINISTRO E INSTALACION TRANSICION PVC-AC 160 mm.und1.00155.87155.8712.478%35.8523%35.8523%35.8523%35.8523%155.87100%0.0006.35SUMINISTRO E INSTALACION TRANSICION PVC-AC 200 mm.und2.00222.17444.3435.558%102.2023%102.2023%102.2023%102.2023%444.34100%0.0006.36ANCLAJE P/ACCESORIOS DADO CS FC=140 (40x40x40 cm.)und370.0027.6110,215.70817.268%2,349.6123%2,349.6123%2,349.6123%2,349.6123%10,215.70100%0.0007VALVULAS Y G.C.I.07.01SUMINISTRO E INSTALACION VALVULA COMPUERTA FF ISO 90 mm.und3.00606.081,818.24145.468%418.2023%418.2023%418.2023%418.2023%1,818.24100%0.0007.02SUMINISTRO E INSTALACION VALVULA COMPUERTA FF ISO 110 mm.und31.00742.3823,013.781,841.108%5,293.1723%5,293.1723%5,293.1723%5,293.1723%23,013.78100%0.0007.03SUMINISTRO E INSTALACION VALVULA COMPUERTA FF ISO 160 mm.und12.001,467.1317,605.561,408.448%4,049.2823%4,049.2823%4,049.2823%4,049.2823%17,605.56100%0.0007.04SUMINISTRO E INSTALACION VALVULA COMPUERTA FF ISO 200mm.und1.001,215.331,215.3397.238%279.5323%279.5323%279.5323%279.5323%1,215.33100%0.0007.05SUMINISTRO E INSTALACION VALVULA DE PURGAund8.00944.087,552.64604.218%1,737.1123%1,737.1123%1,737.1123%1,737.1123%7,552.64100%0.0007.06SUMINISTRO E INSTALACION VALVULA DE AIREund3.00725.202,175.60174.058%500.3923%500.3923%500.3923%500.3923%2,175.60100%0.0007.07SUMINISTRO E INSTALACION GRIFO CONTRA INCENDIOS FF INCL. VALVULA 110 mm.und13.001,547.4220,116.461,609.328%4,626.7923%4,626.7923%4,626.7923%4,626.7923%20,116.46100%0.0007.08CAJA P/VALVULAS C/MARCO Y TAPA DE FFund47.00182.938,597.71687.828%1,977.4723%1,977.4723%1,977.4723%1,977.4723%8,597.71100%0.0008REPOSICION DE PAVIMENTO ASFALTICO 2"08.01CONFORMACION DE BASE GRANULAR E=0.20 mts. C/MATERIAL PRESTAMOm212,065.5714.27172,175.680.000%43,043.9225%43,043.9225%43,043.9225%43,043.9225%172,175.68100%0.0008.02MAZCLA ASFALTICA EN FRIO CON RC-250m3603.28441.00266,046.480.000%66,511.6225%66,511.6225%66,511.6225%66,511.6225%266,046.48100%0.0008.03CARGUIO DE MEZCLA ASFALTICAm3603.283.241,954.630.000%488.6625%488.6625%488.6625%488.6625%1,954.63100%0.0008.04TRANSPORTE DE MATERIAL SELECTO DE CANTERAm3603.285.513,324.070.000%831.0225%831.0225%831.0225%831.0225%3,324.07100%0.0008.05IMPRIMACION ASFALTICA MANUALm214,560.694.8270,182.530.000%17,545.6325%17,545.6325%17,545.6325%17,545.6325%70,182.53100%0.0008.06COLOCACION Y COMPACTACION DE MEZCLA ASFALTICAm212,065.571.6019,304.910.000%4,826.2325%4,826.2325%4,826.2325%4,826.2325%19,304.91100%0.0009CONEXIONES DOMICILIARIAS DE AGUA09.01CONEXION DOMICILIARIA TUB. PVC SAP. 1/2" @ 63mm.und17.0091.401,553.80124.308%357.3723%357.3723%357.3723%357.3723%1,553.80100%0.0009.02CONEXION DOMICILIARIA TUB. PVC SAP. 1/2" @ 90mm.und314.0093.4031,255.562,500.448%7,188.7823%7,188.7823%7,188.7823%7,188.7823%31,255.56100%0.0009.03CONEXION DOMICILIARIA TUB. PVC SAP. 1/2" @ 110mm.und852.00102.5495,211.087,616.898%21,898.5523%21,898.5523%21,898.5523%21,898.5523%95,211.08100%0.0009.04CONEXION DOMICILIARIA TUB. PVC SAP. 1/2" @ 160mm.und195.00138.0529,913.002,393.048%6,879.9923%6,879.9923%6,879.9923%6,879.9923%29,913.00100%0.0010CAMARA PITOMETRICA10.01MOVIMIENTO DE TIERRAS10.01.01CORTE DE MATERIAL T/NORMAL (MANUAL)m397.1623.552,288.120.000%2,059.3190%228.8110%0.000%0.000%2,288.12100%0.0010.01.02NIVELACION Y COMPACTACION EN FONDO DE LOSAm240.235.37216.040.000%194.4490%21.6010%0.000%0.000%216.04100%0.0010.01.03RELLENO CON MATERIAL PROPIOm318.8828.09530.340.000%477.3190%53.0310%0.000%0.000%530.34100%0.0010.01.04ELIMINACION DE MATERIAL EXCEDENTE (CARGUIO)m3108.733.24352.290.000%317.0690%35.2310%0.000%0.000%352.29100%0.0010.01.05ELIMINACION DE MATERIAL EXCEDENTE (TRANSPORTE)m3108.737.88856.790.000%771.1190%85.6810%0.000%0.000%856.79100%0.0010.02CONCRETO SIMPLE10.02.01SOLADO DE 4" DE CONCRETO 1:12 C:H PARA FONDO DE LOSAm240.2332.941,325.180.000%1,192.6690%132.5210%0.000%0.000%1,325.18100%0.0010.03CONCRETO ARMADO10.03.01PISO10.03.01.01CONCRETO FC=175 KG/CM2 EN PISOm36.03353.422,131.120.000%1,918.0190%213.1110%0.000%0.000%2,131.12100%10.03.01.02ENCOFRADO Y DESENCOFRADO NORMAL EN PISOm28.8740.15356.130.000%320.5290%35.6110%0.000%0.000%356.13100%10.03.01.03ACERO F'Y=4200 KG/CM2 GRADO 60 EN PISOkg660.407.214,761.480.000%4,285.3390%476.1510%0.000%0.000%4,761.48100%10.03.02MUROS10.03.02.01CONCRETO FC=175 KG/CM2 EN MUROSm314.66395.705,800.960.000%5,220.8690%580.1010%0.000%0.000%5,800.96100%10.03.02.02ENCOFRADO Y DESENCOFRADO NORMAL EN MUROSm2202.7145.849,292.230.000%8,363.0190%929.2210%0.000%0.000%9,292.23100%10.03.02.03ACERO F'Y=4200 KG/CM2 GRADO 60 EN MUROSkg2,408.007.2117,361.680.000%15,625.5190%1,736.1710%0.000%0.000%17,361.68100%10.03.03TECHO10.03.03.01CONCRETO FC=175 KG/CM2 EN TECHOm36.03360.472,173.630.000%1,956.2790%217.3610%0.000%0.000%2,173.63100%10.03.03.02ENCOFRADO Y DESENCOFRADO NORMAL EN TECHOm240.6841.231,677.240.000%1,509.5290%167.7210%0.000%0.000%1,677.24100%10.03.03.03ACERO F'Y=4200 KG/CM2 GRADO 60 EN TECHOkg1,177.147.218,487.180.000%7,638.4690%848.7210%0.000%0.000%8,487.18100%10.04INSTALACION HIDRAULICA10.04.01INSTALACION HIDRAULICA DE CAMARA PITOMETRICA PARA 90mmund1.005,941.325,941.320.000%0.000%5,941.32100%0.000%0.000%5,941.32100%10.04.02INSTALACION HIDRAULICA DE CAMARA PITOMETRICA PARA 110mmund3.007,095.1421,285.420.000%0.000%21,285.42100%0.000%0.000%21,285.42100%10.04.03INSTALACION HIDRAULICA DE CAMARA PITOMETRICA PARA 200mmund1.0010,409.4610,409.460.000%0.000%10,409.46100%0.000%0.000%10,409.46100%11SEALIZALES PREVENTIVAS11.01CONO DE FIBRA DE VIDRIO FOSFORECENTE O/DESVIO DE TRANSITOund15.0065.00975.00195.0020%195.0020%195.0020%195.0020%195.0020%975.00100%11.02CINTA PLASTICA SEALIZADORA P/LIMITE DE SEGURIDAD DE OBRAund60.0070.004,200.00840.0020%840.0020%840.0020%840.0020%840.0020%4,200.00100%COSTO DIRECTO2,709,058.04570,096.1123%574,808.1821%565,658.6621%499,247.5618%499,247.5617%2,709,058.04100%GASTOS GENERALES DIRECCION TECNICA Y SEGURIDAD12%325,086.9668,411.5368,976.9867,879.04325,086.96GASTOS DE SUPERVISION Y/O INSPECCION4%108,362.3222,803.8422,992.3322,626.35108,362.32GASTOS DE LIQUIDACION TECNICA-FINANCIERA2%54,181.1611,401.9211,496.1611,313.1754,181.16GESTION ADMINISTRATIVA4%108,362.3222,803.8422,992.3322,626.35108,362.32TOTAL3,305,050.81695,517.25701,265.98690,103.573,305,050.8110.00