cronograma valoriz saldo mosna.xls

11
CRONOGRAMA VALORIZADO DE OBRA PROYECTO "SALDO DE OBRA CONSTRUCCION DEL COMPLEJO DEPORTIVO EN LA LOCALIDAD DE SANTA CRUZ DE MOSNA, DISTRITO DE SAN MARCOS, PROVINCIA DE HUARI - ANCASH" FECHA Junio del 2013 MONTO TOTAL PRESUPUESTADO S/. 646,940.50 PARTIDAS MES 01 MES 02 MES 03 Total QUINCENA 1 QUINCENA 2 QUINCENA 3 QUINCENA 4 QUINCENA 5 QUINCENA 6 S/. 01 TRIBUNA P 26,854.66 117,504.92 94,582.63 84,558.16 38,088.80 361,589.17 E 0.00 S/. 01.01 OBRAS PROVISIONALES P 2,347.31 2,347.31 X X X X X X X E 0.00 S/. 01.02 TRABAJOS PRELIMINARES P 1,496.58 1,496.58 2,993.16 X X X X X X X X X X X X X X E 0.00 S/. 01.03 MOVIMIENTO DE TIERRAS P 2,692.16 2,692.16 5,384.31 X X X X X X X X X X X X X E 0.00 S/. 01.04 0BRAS DE CONCRETO SIMPLE P 12,475.73 12,475.73 24,951.46 X X X X X X X X X X X X E 0.00 S/. 01.05 OBRAS DE CONCRETO ARMADO P 0.00 E 0.00 S/. 01.01.01 COLUMNETA P 18,940.24 18,940.24 X X X X X X X E 0.00 S/. 01.01.02 VIGAS DE REMATE DE P 1,581.85 1,581.85 PARAPETO Y ALFEIZER X X X X X X X E 0.00

Upload: javingac27

Post on 11-Nov-2015

214 views

Category:

Documents


0 download

TRANSCRIPT

CRONOG 01CRONOGRAMA VALORIZADO DE OBRAPROYECTO"SALDO DE OBRA CONSTRUCCION DEL COMPLEJO DEPORTIVO EN LA LOCALIDAD DE SANTA CRUZ DE MOSNA,01DISTRITO DE SAN MARCOS, PROVINCIA DE HUARI - ANCASH"FECHAJunio del 2013MONTO TOTAL PRESUPUESTADO S/.646,940.50NPARTIDASMES 01MES 02MES 03TotalQUINCENA 1QUINCENA 2QUINCENA 3QUINCENA 4QUINCENA 5QUINCENA 6S/.01TRIBUNAP26,854.66117,504.9294,582.6384,558.1638,088.80361,589.17335507.31-26,081.86E0.000.00%S/.01.01OBRAS PROVISIONALES1,043.28P2,347.312,347.312347.31XXXXXXXE0.000.00%S/.01.02TRABAJOS PRELIMINARES1,043.28P1,496.581,496.582,993.162993.16XXXXXXXXXXXXXXE0.000.00%S/.01.03MOVIMIENTO DE TIERRAS242.21P2,692.162,692.165,384.315384.31XXXXXXXXXXXXXE0.000.00%S/.01.040BRAS DE CONCRETO SIMPLE1,043.28P12,475.7312,475.7324,951.4624951.46XXXXXXXXXXXXE0.000.00%S/.01.05OBRAS DE CONCRETO ARMADO719.45P0.00E0.00S/.01.01.01COLUMNETA14,026.46P18,940.2418,940.2418940.24XXXXXXXE0.000.00%S/.01.01.02VIGAS DE REMATE DE14,026.46P1,581.851,581.851581.85PARAPETO Y ALFEIZERXXXXXXXE0.000.00%S/.01.06MUROS TABIQUES Y14,026.46P7,842.8915,685.7715,685.7739,214.4339214.43ALBAILERIAXXXXXXXXXXXXXXXXXXXE0.000.00%S/.01.07ESTRUCTURA DE ACERO Y14,026.46P18,616.0518,616.0537,232.0937232.09COBERTURAXXXXXXXXXXXXXXE0.000.00%S/.01.08REVOQUES ENLUCIDOS Y14,026.46P16,234.8518,940.6618,940.6654,116.1854116.18MOLDURASXXXXXXXXXXXXXXXXXXE0.000.00%S/.01.09CIELO RASO14,026.46P13,027.4719,541.2132,568.6832568.68XXXXXXXXXXXXXXE0.000.00%S/.01.10PISOS14,026.46P8,270.008,270.0016,540.0016540XXXXXXXXXXXXXXE0.000.00%S/.01.11CONTRAZOCALO14,026.46P963.281,444.912,408.192408.19XXXXXXXXXXXXXXE0.000.00%S/.01.12ZOCALOS14,026.46P8,654.648,654.648654.64XXXXXXXE0.000.00%S/.01.13CARPINTERIA DE MADERA14,026.46P3,532.643,532.643532.64XXXXXXXE0.000.00%S/.01.14CARPINTERIA METALICA14,026.46P34,682.2734,682.2734682.27XXXXXXXE0.000.00%S/.01.15CERRAJERIA14,026.46P8,298.938,298.938298.93XXXXXXXE0.000.00%S/.01.16VIDRIOS , CRISTALES Y14,026.46P2,428.642,428.642428.64SIMILARESXXXXXXXE0.000.00%S/.01.17PINTURA14,026.46P17,460.5117,460.5117460.51XXXXXXXE0.000.00%S/.01.18APARATOS SANITARIOS14,026.46P6,368.086,368.086368.08XXXXXXXE0.000.00%S/.01.19INSTALACIONES ELECTRICAS14,026.46P10,587.247,940.437,940.4326,468.1026468.1XXXXXXXXXXXXXXXXXXXXXE0.000.00%S/.01.20INSTALACIONES SANITARIAS14,026.46P6,166.984,625.244,625.2415,417.4615417.46XXXXXXXXXXXXXXXXXXXXXE0.000.00%S/.02CAMPO DEPORTIVO14,026.46P31,236.2836,334.0978,436.2639,541.2062,553.97248,101.80273648.16E0.000.00%S/.02.01TRABAJOS PRELIMINARES14,026.46P3,985.713,985.713985.71XXXXXXXE0.000.00%S/.02.02MOVIMIENTO DE TIERRAS14,026.46P27,250.5736,334.0927,250.5790,835.2390835.23XXXXXXXXXXXXXXE0.000.00%S/.02.03OBRAS DE CONCRETO SIMPLE14,026.46P29,134.5119,423.0048,557.5148557.51XXXXXXXXXXXXXXE0.000.00%S/.02.04OBRAS DE COCNCRETO14,026.46P0.00ARMADOE0.000.00%S/.02.04.01DRENAJE CON REJILLAS14,026.46P7,773.935,182.6212,956.5512956.55XXXXXXXXXXXXXXE0.000.00%S/.02.04.02CANAL TAPADO14,026.46P7,776.385,184.2512,960.6312960.63XXXXXXXXXXXXXXE0.000.00%S/.02.05REVOQUES , ENLUCIDOS Y14,026.46P1,568.482,352.733,921.213921.21MOLDURASXXXXXXXXXXE0.000.00%S/.02.06CARPINTERIA METALICA14,026.46P5,013.995,013.995013.99XXXXXXXE0.000.00%S/.02.07TUBERIA DE DRENAJE14,026.46P4,932.407,398.5912,330.9912330.99XXXXXXXXXXXXXXE0.000.00%S/.02.08COLOCCION DE CESPED14,026.46P57,539.9857,539.9857539.98XXXXXXXE0.000.00%S/.03FLETE14,026.46P11,174.8611,174.867,449.917,449.9137,249.5337249.53XXXXXXXXXXXXXXXXXXXXXXXXXXXXE0.000.00%VALORIZACION (S/.)P69,265.80165,013.87180,468.80131,549.26100,642.77646,940.50646940.500.00EAVANCE MENSUAL (%)PROGRAMADO234,279.6736.21%312,018.0648.23%100,642.7715.56%EJECUTADOAVANCE ACUMULADO (%)PROGRAMADO234,279.6736.21%546,297.7384.44%646,940.50100.00%EJECUTADOGG (6.33 %)14,625.2519,478.186,282.7740,386.200.0624264519UTILID 6.00 %14,056.7818,721.086,038.5738,816.43SUB TOTAL262,961.70350,217.32112,964.11726,143.13IGV 18 %47,333.1163,039.1220,333.54130,705.76TOTAL310,294.81413,256.44133,297.65856,848.89FR = 1.00000TOTAL310,294.81413,256.44133,297.65856,848.89

ADQ MATCALENDARIO DE ADQUISICION DE MATERIALES E INSUMOSPROYECTO: "SALDO DE OBRA CONSTRUCCION DEL COMPLEJO DEPORTIVO EN LA LOCALIDAD DE SANTA CRUZ DE MOSNA, DISTRITO DE SAN MARCOS,PROVINCIA DE HUARI - ANCASH"FECHASAN MARCOS, JUNIO DEL 2013NDESCRIPCIONUNDMETRADOP. UNITARIOP. PARCIALMES 01MES 02MES 03MANO DE OBRA01OPERADOR DE EQUIPO LIVIANOhh775.991415.9212,347.884,471.175,955.381,921.3302OPERADOR DE EQUIPO PESADOhh26.473615.92422.87153.12203.9565.8003TOPOGRAFOhh31.716715.92498.32180.44240.3477.5404OPERARIOhh6,737.975315.92107,277.1138,845.0451,739.7516,692.3205OFICIALhh1,701.964713.6523,240.498,415.3811,208.893,616.2206PEONhh7,190.109112.3188,497.7632,045.0442,682.4713,770.25232,284.4384,110.19112,030.7836,143.46MATERIALES01LUBRICANTE PARA TUBERIA DE UNION FLEXIBLEgal4.256040.00170.2461.6482.1126.4902ALAMBRE NEGRO RECOCIDO # 16kg138.24084.50622.08225.26300.0396.8003ALAMBRE NEGRO RECOCIDO # 8kg256.87204.501,157.73419.21558.37180.1404CLAVOS PARA MADERA CON CABEZA DE 2 1/2"kg1.70645.008.533.094.111.3305CLAVOS PARA MADERA CON CABEZA DE 2"kg37.67285.00188.9468.4291.1329.4006CLAVOS PARA MADERA CON CABEZA DE 3"kg152.13075.00763.31276.39368.14118.7707PERNOS 1" X 4"pza90.00003.00270.0097.77130.2242.0108FIERRO LISO DE 1/2"m560.000012.006,720.002,433.313,241.061,045.6309ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60kg1,993.12113.506,985.242,529.363,368.981,086.9010REJILLA ACERO CORRUGADOu121.860010.001,218.60441.26587.73189.6111ARENA FINAm353.6045153.008,201.932,969.923,955.791,276.2212MATERIAL ORGANICOm3537.004075.0040,275.3014,583.6919,424.786,266.8413PIEDRA CHANCADA DE 1/2"m330.6850110.003,375.351,222.211,627.93525.2014PIEDRA GRANDE DE 8"m331.015068.002,109.02763.681,017.18328.1615PIEDRA MEDIANA DE 6"m312.390068.00842.52305.08406.35131.1016PIEDRA ZARANDEADA DE 1/2" - 3/4"m3218.6580107.0023,396.418,471.8411,284.093,640.4817ARENA GRUESAm3295.3634123.0036,336.5213,157.4517,525.105,653.9618CONDUCTOR THW 240 MM2m90.000035.003,150.001,140.621,519.25490.1419CONDUCTOR THW 25 MM2m30.000035.001,050.00380.21506.42163.3820CONDUCTOR THW 4 MM2m120.00006.00720.00260.71347.26112.0321CONDUCTOR THW DE 2.5 MM2m752.00008.006,016.002,178.392,901.52936.0922INODORO TANQUE BAJO NORMAL BLANCOu9.0000200.001,800.00651.78868.14280.0823LAVATORIO 23"X17" PARA GRIFERIA 4" BLANCO CON ACCESORIOSu12.0000120.001,440.00521.42694.51224.0624URINARIO COLOR BLANCOu6.0000100.00600.00217.26289.3893.3625DUCHA GIRATORIA BRAZO Y CANOPLA 2 LLAVESu4.0000170.00680.00246.23327.96105.8126PAPELERA CON EJE 15 X 15 cm BLANCAu9.000020.00180.0065.1886.8128.0127REGISTRO DE BRONCE DE 2"u2.00005.0010.003.624.821.5628REGISTRO DE BRONCE DE 4"u8.000015.00120.0043.4557.8818.6729SUMIDERO CROMADO DE 2"u12.00005.0060.0021.7328.949.3430TABLERO AUTOSOPORTADO GABINETE METALICO DE 30 POLOSu1.00001,000.001,000.00362.10482.30155.6031TABLERO EMPOTRABLE GABINETE METALICO DE 29 POLOSu2.0000300.00600.00217.26289.3893.3632PLACA DE TOMACORRIENTE 20 A DOBLE TOMA DE TIERRAu16.000025.00400.00144.84192.9262.2433INTERRUPTOR BAKELITA X 1 SWITCHu7.000015.00105.0038.0250.6416.3434CAJA RECTANGULAR GALVANIZADA PESADA 4" X 2 1/8" X 2 1/8u23.00002.0046.0016.6622.197.1635CAJA OCTOGONAL GALVANIZADA LIVIANA 4" X 2 1/8 "u28.00002.0056.0020.2827.018.7136CAJA TOMA GABINETE METALICO DE 40X60X200 CON ITM 320 Au1.000025.0025.009.0512.063.8937FLUORESCENTE RECTO ISPE 2X40 W C/EQ + PANTALLAu28.000050.001,400.00506.94675.22217.8438ASFALTO RC-250gal0.660020.0013.204.786.372.0539LADRILLO KING KONG 18 HUECOS 9 X 12 X 24 cmu16,854.00001.0016,854.006,102.838,128.682,622.4840CEMENTO PORTLAND TIPO I (42.5 kg)bls1,540.118117.0026,182.289,480.6012,627.714,073.9641CONCRETO PREMEZCLADO PREMIX T.I f'c=175 kg/cm2m30.7200320.00230.4083.43111.1235.8542CERAMICA BEIG 20 cm X 30 cmm2192.832525.004,820.821,745.622,325.08750.1243CERAMICO PERALTA ARENAm246.231530.001,386.95502.21668.93215.8144CERRADURA DOS GOLPES CON CADENA SEGURIDADu21.000060.001,260.00456.25607.70196.0645CERROJO DE 2"u30.00005.00150.0054.3272.3523.3446BISAGRA ALUMINIZADA 2" X 2"u216.00005.001,080.00391.07520.88168.0547BISAGRA ALUMINIZADA 4" X 4"u114.000010.001,140.00412.79549.82177.3848DINAMITAkg4.200022.0092.4033.4644.5614.3849TERMINAL DE COBRE DE 240 MM2m3.000035.00105.0038.0250.6416.3450TEREMINAL DE COBRE DE 25 MM2m1.000020.0020.007.249.653.1151TERMINAL DE COBRE DE 50 Au2.000045.0090.0032.5943.4114.0052TERMINAL DE COBRE DE 75 Au6.000045.00270.0097.77130.2242.0153CINTA AISLANTErll0.85003.002.550.921.230.4054YESO DE 25 kgbls74.42844.00297.71107.80143.5946.3255OCREkg1.613710.0016.145.847.782.5156FRAGUA DE COLORkg11.38405.0056.9320.6127.468.8657CESPED NATURALm21,409.635510.0014,096.365,104.296,798.672,193.3958SOLDADURAkg75.000015.001,125.00407.36542.59175.0559ARCOS PARA FULBITO CON PARANTE DE F Gu2.0000650.001,300.00470.73626.99202.2860ACCESORIOS DE FIJACIONu1,527.66002.503,819.151,382.911,841.98594.2661BARRENO 5' X 1/8"u0.756075.0056.7620.5527.388.8362PEGAMENTO PARA PVC 1/4 glu10.890130.00326.70118.30157.5750.8363PEGAMENTO PVC 1/4 glu0.808030.0024.248.7811.693.7764PEGAMENTO PARA CERAMICObls56.920014.00796.89288.55384.34124.0065PEGAMENTO PVCgal1.470030.0044.1015.9721.276.8666CINTA TEFLONpza0.20002.000.400.140.190.0667LIJAu29.32602.0058.6621.2428.299.1368CAJA DE CONCRETO PARA DESAGUE 12"X24"u3.000025.0075.0027.1636.1711.6769MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y HERRAMIENTASglb1.00001,800.001,800.00651.78868.14280.0870HORMIGONm399.3587155.0015,401.485,576.887,428.132,396.4771COLA SINTETICA FULLERgal1.924615.0028.8710.4513.924.4972AGUAm383.73855.00424.17153.59204.5866.0073CARTEL DE IDENTIFICACION DE OBRA DE 3.60x2.40Mu1.0000250.00250.0090.53120.5838.9074ALMACEN Y CASETA DE GUARDIANIAglb1.00001,200.001,200.00434.52578.76186.7275VENTANA METALICAm236.1200310.0011,197.204,054.515,400.411,742.2876MADERA TORNILLOp2740.60305.003,703.021,340.861,785.97576.1977ESTACA DE MADERA 1"X0.40Mu13.71450.508.232.983.971.2878MADERA DE CEDRO (p2)p294.842910.00948.43343.43457.43147.5879PUERTA DE MADERA CEDROm25.8800280.001,646.40596.16794.06256.1880ESTACA DE MADERA TORNILLO TRATADAp2114.69680.5057.3520.7727.668.9281TRIPLAY LUPUNA DE 4' X 8' X 4 mmpl7.727425.00193.1969.9593.1830.0682MADERA TORNILLO INCLUYE CORTE PARA ENCOFRADOp23,555.58354.5016,002.545,794.527,718.032,490.0083COBERTURA DE LAMILIT 27m2264.794420.005,295.891,917.642,554.21824.0484TAPA PARA CAJA DE DESAGUE DE FIERRO FUNDIDO DE 12" X 24"u3.000025.0075.0027.1636.1711.6785ANGULO DE ACERO LIVIANO DE 1" X 1" X 1/8" X 6 mpza90.000050.004,500.001,629.452,170.35700.2086ANGULO DE ACERO LIVIANO DE 1" X 1" X 1/4" X 6 mpza30.000030.00900.00325.89434.07140.0487ANGULO DE ACERO LIVIANO DE 1 1/2" X 1 1/2" X 1/4" X 6 mpza40.000080.003,200.001,158.721,543.36497.9288ANGULO DE ACERO LIVIANO DE 1" X 1" X 1/10" X 6 mpza80.000025.002,000.00724.20964.60311.2089PETROLEOgal5.170016.0082.5029.8739.7912.8490DISOLVENTE THINERgal58.903020.001,178.06426.58568.18183.3191PINTURA ESMALTE SINTETICOgal0.500040.0020.007.249.653.1192PINTURA LATEX SUPERMATEgal35.072740.001,400.44507.10675.43217.9193PINTURA OLEO MATEgal1.289040.0051.5618.6724.878.0294PINTURA ANTICORROSIVAgal0.500040.0020.007.249.653.1195PINTURA IMPRIMANTE PARA MADERAgal0.773425.0019.347.009.333.0196PINTURA ESMALTE EPOXICAgal6.687030.00200.6172.6496.7531.2197PLANCHA ACERO 12.5mm X 1.80m X 2.40 mpl0.500080.0040.0014.4819.296.2298PUERTA METALICAm227.6570250.006,914.252,503.653,334.741,075.8699PLANCHA DE TECKNOPOR DE 1" X 4' X 8'pl581.600013.007,560.802,737.773,646.571,176.46100UNION UNIVERSAL DE FIERRO GALVANIZADO DE 1/2"u35.000010.00350.00126.74168.8154.46101ANILLO DE JEBE A-7.5 DE 6"u75.348010.00753.48272.84363.40117.24102TUBERIA PVC SAP PRESION C-10 C/R. 3/4" X 5mu11.592018.00208.6675.56100.6432.47103TUBERIA PVC SAP PRESION PARA AGUA C-10 R. 1/2"m126.91732.50317.74115.05153.2549.44104TUBERIA PVC S 20 P/DRENAJE PERFORADA DE 6"X5Mu75.3480125.009,418.503,410.444,542.541,465.52105REDUCCION PVC SAP PARA AGUA CON ROSCA 3/4" A 1/2"u1.32483.003.971.441.910.62106CODO PVC SAP PARA AGUA CON ROSCA DE 3/4" X 90u1.98722.504.971.802.400.77107CODO PVC SAP PARA AGUA CON ROSCA DE 1/2" X 90u88.91002.00177.8264.3985.7627.67108TEE PVC SAP PARA AGUA CON ROSCA DE 1/2"u89.48912.00178.9864.8186.3227.85109TEE PVC SAP PARA AGUA CON ROSCA DE 3/4"u1.32482.002.650.961.280.41110TUBERIA PVC SAL PARA DESAGUE DE 4" X 3 mu25.300025.00632.50229.03305.0598.42111TUBERIA PVC SAL PARA DESAGUE DE 2"m49.200015.00738.00267.23355.94114.83112CODO PVC SAL DE 2" X 90u12.00006.0072.0026.0734.7311.20113TAPON HEMBRA PVC SAL PARA DESAGUE DE 6"u14.000020.00280.00101.39135.0443.57114YEE PVC SAL 2"u31.00003.0093.0033.6844.8514.47115TUBERIA PVC SAL 4"m27.93008.00223.4480.91107.7734.77116CODO PVC SAL 2" X 90pza16.50006.0099.0035.8547.7515.40117CODO PVC SAL 4" X 90pza15.40008.00123.2044.6159.4219.17118CODO PVC SAL 2" X 45pza11.00006.0066.0023.9031.8310.27119CODO PVC SAL 4" X 45pza22.00008.00176.0063.7384.8827.39120TEE PVC SAL 4" X 2"pza12.00008.0096.0034.7646.3014.94121YEE PVC SAL DE 2" X 2"pza11.00006.0066.0023.9031.8310.27122YEE PVC SAL DE 4" X 2"pza16.50008.00132.0047.8063.6620.54123YEE PVC SAL DE 4" X 4"pza16.50008.00132.0047.8063.6620.54124REDUCCION PVC SAL 4" X 2"pza11.00008.0088.0031.8642.4413.69125TRAMPA PVC SAL P 2"pza31.00006.00186.0067.3589.7128.94126TUBO PVC SAP E/C PARA INSTALACIONES ELECTRICAS 1" X 3 mpza30.00005.00150.0054.3272.3523.34127TUBO PVC SAP E/C PARA INSTALACIONES ELECTRICAS 4" X 3 mpza10.400010.00104.0037.6650.1616.18128TUBO PVC SAP E/C PARA INSTALACIONES ELECTRICAS 3/4"u93.40008.00747.20270.56360.37116.26129CURVA PVC SAP PARA INSTALACIONES ELECTRICAS 3/4"pza144.00006.00864.00312.85416.71134.44130CURVA PVC SAP PARA INSTALACIONES ELECTRICAS 1"pza7.50001.007.502.723.621.17131CURVA PVC SAP PARA INSTALACIONES ELECTRICAS 4"pza3.70006.0022.208.0410.713.45132UNION PVC SAP PARA INSTALACIONES ELECTRICAS DE 3/4"u176.00001.00176.0063.7384.8827.39133UNION PVC SAP PARA INSTALACIONES ELECTRICAS DE 1"u9.90001.5015.005.437.232.33134UNION PVC SAP PARA INSTALACIONES ELECTRICAS DE 4"u9.99001.009.903.584.771.54135CONEXION A CAJA PVC SAP 3/4"pza160.00003.00480.00173.81231.5074.69136VALVULA COMPUERTA DE BRONCE DE 1/2"u2.000015.0030.0010.8614.474.67137VIDRIO TRANSPARENTE INCOLORO CRUDO MEDIODOBLEp2378.40004.001,513.60548.07730.01235.52332,950.00113,602.54162,912.4456,435.03EQUIPOS01REGLA DE ALUMINIO 2"X3"X10'u5.889840.00232.1884.07111.9836.1302MIRAS Y JALONEShm8.777310.0087.7731.7842.3313.6603MEZCLADORA DE CONCRETO DE 9 -11p3hm59.683130.001,556.15563.48750.53242.1404CAMION VOLQUETE 6 X 4 330 HP 10 m3hm22.8414105.001,831.01663.01883.10284.9105EQUIPO DE CORTE Y SOLDEOhm80.000010.00800.00289.68385.84124.4806ANDAMIO METALICOhm1,320.294010.0013,132.884,755.426,333.992,043.4807COMPRESORA NEUMATICA 196 HP 600-690 PCMhm0.208880.0016.686.048.042.6008COMPACTADOR VIBRATORIO TIPO PLANCHA 7 HPhm635.416017.0010,801.903,911.375,209.761,680.7809RODILLO LISO VIBRATORIO AUTOPROPULSADO 70-100 HP 7-9 tonhm0.608695.0057.6220.8627.798.9710CARGADOR SOBRE LLANTAS 125 HP 2.5 yd3hm9.4331140.001,010.60365.94487.41157.2511TRACTOR DE ORUGAS DE 190-240 HPhm0.8174165.00134.7948.8165.0120.9712MARTILLO NEUMATICO DE 25 kghm0.835250.0041.7615.1220.146.5013VIBRADOR DE CONCRETO 3/4" - 2"hm107.831816.001,169.82423.59564.20182.0214MOTONIVELADORA DE 125 HPhm0.6086115.0069.9225.3233.7210.8815MEZCLADORA DE CONCRETO TROMPO 8 HP 9 p3hm80.460525.001,339.00484.85645.80208.3516NIVEL TOPOGRAFICOhm45.878715.00344.09124.59165.9553.5417TEODOLITOhm54.656015.00475.75172.27229.4574.0318HERRAMIENTAS MANUALES%1.000010,076.0810,076.083,648.554,859.691,567.8419FLETE TERRESTRE HUARAZ A SANTA CRUZ DE MOSNAglb1.000013,645.0913,645.094,940.896,581.032,123.1820FLETE RURAL SANTA CRUZ DE MOSNAglb1.000024,139.9423,604.448,053.8311,549.654,000.9581,706.0727,878.1139,978.7813,849.18