PROYECTO : INSTALACION DEL SERVICIO DE AGUA DEL SISTEMA DE RIEGO LACSHA, EN LAS LOCALIDADES DE JOSE OLAYA, TOLDORUME, SANTA

TA ROSA, CONDORCANCHA Y AGOJIRCA, DISTRITO DE BANOS - LAURICOCHA - HUANUCO

LUGAR : JOSE OLAYA, TOLDORUME, SANTA ROSA, CONDORCANCHA Y AGOJIRCA
PLAZO : 8 meses

MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8

CODIGO DESCRIPCION UND CANTIDAD PRECIO PARCIAL
CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL

02 MATERIALES
02.01 ALAMBRE GALVANIZADO N° 16 kg 3.0000 10.93 32.79 0.2049 2.24 0.5342 5.84 0.6592 7.21 0.5243 5.73 0.3001 3.28 0.2945 3.22 0.3891 4.25 0.0936 1.02
02.02 GASOLINA gal 2,530.5176 13.10 33,149.78 172.8530 2,264.37 450.5794 5,902.59 556.0662 7,284.47 442.2762 5,793.82 253.1093 3,315.73 248.4281 3,254.41 328.2079 4,299.52 78.9791 1,034.63
02.03 PETROLEO D-2 gal 472.8210 10.35 4,893.70 32.2972 334.28 84.1896 871.36 103.8996 1,075.36 82.6382 855.31 47.2928 489.48 46.4182 480.43 61.3248 634.71 14.7570 152.74
02.04 ASFALTO RC-250 gal 2.0188 21.19 42.78 0.1379 2.92 0.3595 7.62 0.4436 9.40 0.3528 7.48 0.2019 4.28 0.1982 4.20 0.2618 5.55 0.0630 1.34
MEGAFONOS 50W C/BATERIA RECARGABLE/REPRODUCTOR
02.05 USB/SD/MP3 und 5.0000 750.00 3,750.00 0.3415 256.15 0.8903 667.72 1.0987 824.04 0.8739 655.41 0.5001 375.09 0.4909 368.15 0.6485 486.37 0.1561 117.04
SIRENA PATO 100W C/SONIDO
02.06 POLICIAL/BOMBERO/AMBULANCIAUSB/SD/MP3 und 5.0000 750.00 3,750.00 0.3415 256.15 0.8903 667.72 1.0987 824.04 0.8739 655.41 0.5001 375.09 0.4909 368.15 0.6485 486.37 0.1561 117.04
02.07 CAMARA IP Y ACCESORIOS und 2.0000 2,000.00 4,000.00 0.1366 273.23 0.3561 712.23 0.4395 878.98 0.3496 699.11 0.2000 400.09 0.1963 392.69 0.2594 518.80 0.0624 124.84
REPETIDOR Y AMPLIFICACIONES WIF MAS ALCANCE INTERNET Y
02.08 ACCESORIOS und 3.0000 250.00 750.00 0.2049 51.23 0.5342 133.54 0.6592 164.81 0.5243 131.08 0.3001 75.02 0.2945 73.63 0.3891 97.27 0.0936 23.41
02.09 POSTE DE EUCALIPTO DE 3" DIAM Y 2 DE LARGO (ESPACIADO CADA und 72.0000 5.00 360.00 4.9181 24.59 12.8202 64.10 15.8216 79.11 12.5839 62.92 36.01 35.34 46.69 11.24
1.00M EN CERCO CUADRADO) 7.2016 7.0684 9.3384 2.2472
RADIOCOMUNICACION DX -1200 (100W) Y 400HZ, HF, VHF
02.10 +ACCESORIOS und 1.0000 10,000.00 10,000.00 0.0683 683.07 0.1781 1,780.58 0.2197 2,197.44 0.1748 1,747.77 0.1000 1,000.23 0.0982 981.73 0.1297 1,297.00 0.0312 312.11
02.11 ESCALA HIDROMETRICA DE 1´x3´x8´ und 3.0000 140.00 420.00 0.2049 28.69 0.5342 74.78 0.6592 92.29 0.5243 73.41 0.3001 42.01 0.2945 41.23 0.3891 54.47 0.0936 13.11
02.12 PLUVIOMETRICO 200 CM2 CON PROBETA und 3.0000 1,600.00 4,800.00 0.2049 327.88 0.5342 854.68 0.6592 1,054.77 0.5243 838.93 0.3001 480.11 0.2945 471.23 0.3891 622.56 0.0936 149.81
02.13 ALAMBRE NEGRO RECOCIDO N° 8 kg 576.6580 6.14 3,540.68 39.3900 241.85 102.6787 630.45 126.7172 778.04 100.7865 618.83 57.6789 354.15 56.6121 347.60 74.7925 459.23 17.9979 110.51
02.14 ALAMBRE NEGRO RECOCIDO N° 16 kg 3,020.8201 6.78 20,481.16 206.3443 1,399.01 537.8817 3,646.84 663.8072 4,500.61 527.9698 3,579.64 302.1507 2,048.58 296.5625 2,010.69 391.8001 2,656.40 94.2817 639.23
02.15 ACERO CORRUGADO fy = 4200 kg/cm2 GRADO 60 kg 47,359.9262 4.88 231,116.44 3,235.0325 15,786.96 8,432.8225 41,152.17 10,407.0620 50,786.46 8,277.4253 40,393.84 4,737.0691 23,116.90 4,649.4581 22,689.36 6,142.5787 29,975.78 1,478.1335 7,213.29
02.16 CLAVOS PARA MADERA CON CABEZA DE 3" kg 1,157.6750 3.98 4,607.55 79.0777 314.73 206.1335 820.41 254.3922 1,012.48 202.3349 805.29 115.7938 460.86 113.6522 452.34 150.1504 597.60 36.1318 143.80
02.17 CLAVOS PARA MADERA CON CABEZA DE 4" kg 6.9500 4.60 31.97 0.4747 2.18 1.2375 5.69 1.5272 7.03 1.2147 5.59 0.6952 3.20 0.6823 3.14 0.9014 4.15 0.2169 1.00
02.18 CLAVOS PARA CALAMINA kg 12.6000 10.17 128.14 0.8607 8.75 2.2435 22.82 2.7688 28.16 2.2022 22.40 1.2603 12.82 1.2370 12.58 1.6342 16.62 0.3933 4.00
02.19 PLATINA DE ACERO INOXIDABLE 1/4"X0.40MX0.15M und 1.0000 250.00 250.00 0.0683 17.08 0.1781 44.51 0.2197 54.94 0.1748 43.69 0.1000 25.01 0.0982 24.54 0.1297 32.42 0.0312 7.80

02.20 GAVION TIPO COCHON TIPO RENO 6X8 DE 0.50 M,, 3.00 mm, Galfan+PVC pza 65.6250 455.00 29,859.38 4.4827 2,039.62 11.6851 5,316.71 14.4207 6,561.42 11.4697 5,218.73 6.5640 2,986.62 6.4426 2,931.38 8.5116 3,872.76 2.0482 931.93
02.21 GAVION TIPO COLCHON RENO DE 6x8cm DE 0.30m pza 111.6350 374.98 41,860.89 7.6255 2,859.41 19.8775 7,453.67 24.5311 9,198.68 19.5112 7,316.32 11.1660 4,187.04 10.9595 4,109.60 14.4791 5,429.35 3.4842 1,306.51
02.22 TUBERIA PVC Ø =0.30m m 22.0500 118.59 2,614.91 1.5062 178.62 3.9262 465.61 4.8454 574.61 3.8538 457.03 2.2055 261.55 2.1647 256.71 2.8599 339.15 0.6882 81.61
02.23 TUBERIA PVC DE 3/4 A 7.5 m 3.6000 2.79 10.04 0.2459 0.69 0.6410 1.79 0.7911 2.21 0.6292 1.76 0.3601 1.00 0.3534 0.99 0.4669 1.30 0.1124 0.31
02.24 UNION POR TERMOFUCION TUBERIA HDPE ser 26.0000 165.20 4,295.20 1.7760 293.39 4.6295 764.80 5.7133 943.84 4.5442 750.70 2.6006 429.62 2.5525 421.67 3.3722 557.09 0.8115 134.06
02.25 YEE HDPE Ø=0.50m BD ISO 4427 SRR23 Ø400mm und 1.0500 549.25 576.71 0.0717 39.39 0.1870 102.69 0.2307 126.73 0.1835 100.80 0.1050 57.68 0.1031 56.62 0.1362 74.80 0.0328 18.00
02.26 PIEDRA CHANCADA 3/4" m3 2,851.4331 90.00 256,628.98 194.7739 17,529.65 507.7210 45,694.89 626.5855 56,392.69 498.3649 44,852.84 285.2081 25,668.73 279.9333 25,193.99 369.8307 33,284.76 88.9950 8,009.55
02.27 PIEDRA MEDIANA m3 84.1044 63.00 5,298.58 5.7450 361.93 14.9755 943.46 18.4814 1,164.33 14.6995 926.07 8.4124 529.98 8.2568 520.18 10.9083 687.23 2.6250 165.37
02.28 PIEDRA GRANDE PARA ENROCADO m3 552.0751 56.05 30,943.81 37.7108 2,113.69 98.3015 5,509.80 121.3152 6,799.72 96.4900 5,408.27 55.2201 3,095.08 54.1988 3,037.84 71.6041 4,013.41 17.2306 965.78

02.29 PIERDRA GRANDE PARA ENROCADO (DIST = 3KM -INCL.TRANSPORTE) m3 1,511.7400 36.00 54,422.64 103.2630 3,717.47 269.1777 9,690.40 332.1959 11,959.05 264.2174 9,511.83 151.2084 5,443.50 148.4118 5,342.82 196.0726 7,058.61 47.1824 1,698.57
02.30 PIEDRA DE CANTO RODADO DE 6" A 10" m3 118.2536 56.20 6,645.85 8.0776 453.96 21.0560 1,183.35 25.9855 1,460.39 20.6680 1,161.54 11.8280 664.74 11.6093 652.44 15.3375 861.97 3.6908 207.42
02.31 ARENA FINA m3 6.9110 85.00 587.44 0.4721 40.13 1.2306 104.60 1.5187 129.09 1.2079 102.67 0.6913 58.76 0.6785 57.67 0.8964 76.19 0.2157 18.33
02.32 ARENA GRUESA m3 2,373.9876 75.00 178,049.07 162.1609 12,162.07 422.7079 31,703.09 521.6696 39,125.22 414.9184 31,118.88 237.4527 17,808.95 233.0611 17,479.58 307.9060 23,092.95 74.0937 5,557.03
02.33 MATERIAL SUELTO DE CANTERA m3 797.0400 25.00 19,926.00 54.4437 1,361.09 141.9195 3,547.99 175.1448 4,378.62 139.3043 3,482.61 79.7221 1,993.05 78.2477 1,956.19 103.3760 2,584.40 24.8761 621.90
02.34 TIERRA DE CHACRA m3 1,279.9266 60.00 76,795.60 87.4284 5,245.71 227.9014 13,674.08 281.2563 16,875.38 223.7017 13,422.10 128.0218 7,681.31 125.6540 7,539.24 166.0064 9,960.38 39.9473 2,396.84
02.35 AGUA PUESTA EN OBRA m3 1,455.7350 8.00 11,645.88 99.4374 795.50 259.2055 2,073.64 319.8891 2,559.11 254.4290 2,035.43 145.6066 1,164.85 142.9136 1,143.31 188.8087 1,510.47 45.4344 363.48
02.36 GEOMEMBRANA HDPE LISA NOMINAL DE 2 MM m2 7,381.8360 15.30 112,942.09 504.2339 7,714.78 1,314.3963 20,110.26 1,622.1145 24,818.35 1,290.1751 19,739.68 738.3514 11,296.78 724.6958 11,087.85 957.4236 14,648.58 230.3918 3,524.99
02.37 GEOTEXTIL 340 GR/M2 m2 7,381.8360 4.97 36,687.72 504.2339 2,506.04 1,314.3963 6,532.55 1,622.1145 8,061.91 1,290.1751 6,412.17 738.3514 3,669.61 724.6958 3,601.74 957.4236 4,758.40 230.3918 1,145.05
02.38 GEONET HDPE DE 5.08 MM m2 8,016.5610 16.92 135,640.21 547.5903 9,265.23 1,427.4143 24,151.85 1,761.5916 29,806.13 1,401.1104 23,706.79 801.8383 13,567.10 787.0085 13,316.18 1,039.7473 17,592.52 250.2020 4,233.42
02.39 MALLA ARPILLERA rll 15.0000 200.00 3,000.00 1.0246 204.92 2.6709 534.17 3.2962 659.23 2.6217 524.33 1.5003 300.07 1.4726 294.52 1.9455 389.10 0.4682 93.63
02.40 CINTA DE SEGURIDAD rll 15.0000 35.00 525.00 1.0246 35.86 2.6709 93.48 3.2962 115.37 2.6217 91.76 1.5003 52.51 1.4726 51.54 1.9455 68.09 0.4682 16.39
02.41 TECNOPOR DE 1/2"X4X8' pln 422.4953 15.00 6,337.43 28.8595 432.89 75.2287 1,128.43 92.8408 1,392.61 73.8425 1,107.64 42.2591 633.89 41.4776 622.16 54.7976 821.96 13.1863 197.80
02.42 TECNOPOR DE 1"X4X8' pln 69.5357 17.33 1,205.05 4.7498 82.31 12.3814 214.57 15.2801 264.80 12.1532 210.62 6.9552 120.53 6.8265 118.30 9.0188 156.30 2.1703 37.61
02.43 WATER STOP PVC DE 6" m 701.6524 31.53 22,123.10 47.9280 1,511.17 124.9350 3,939.20 154.1839 4,861.42 122.6327 3,866.61 70.1812 2,212.81 68.8832 2,171.89 91.0043 2,869.36 21.8990 690.48
02.44 CEMENTO PORTLAND TIPO I (42.5 kg) bol 33,936.5147 25.80 875,562.08 2,318.1144 59,807.35 6,042.6742 155,901.00 7,457.3472 192,399.56 5,931.3218 153,028.10 3,394.4229 87,576.11 3,331.6438 85,956.41 4,401.5633 113,560.33 1,059.1803 27,326.85
02.45 YESO BOLSA 18 kg bol 412.7639 16.01 6,608.35 28.1948 451.40 73.4960 1,176.67 90.7024 1,452.15 72.1416 1,154.99 41.2858 660.99 40.5222 648.76 53.5354 857.10 12.8826 206.25
02.46 PLAN DE EVACUACIÓN (INCL. SERVICIOS +PROFESIONALES) glb 1.0000 15,000.00 15,000.00 0.0683 1,024.61 0.1781 2,670.87 0.2197 3,296.16 0.1748 2,621.65 0.1000 1,500.34 0.0982 1,472.59 0.1297 1,945.50 0.0312 468.16
02.47 MOVILIZACIÓN Y DESMOVILIZACION DE MAQUINARIAS Y EQUIPOS glb 1.0000 37,551.39 37,551.39 0.0683 2,565.04 0.1781 6,686.33 0.2197 8,251.69 0.1748 6,563.12 0.1000 3,755.99 0.0982 3,686.53 0.1297 4,870.41 0.0312 1,172.00
PROYECTO : INSTALACION DEL SERVICIO DE AGUA DEL SISTEMA DE RIEGO LACSHA, EN LAS LOCALIDADES DE JOSE OLAYA, TOLDORUME, SANTA ROSA, CONDORCANCHA Y AGOJIRCA, DISTRITO DE BANOS - LAURICOCHA - HUANUCO
LUGAR : JOSE OLAYA, TOLDORUME, SANTA ROSA, CONDORCANCHA Y AGOJIRCA
PLAZO : 8 meses

MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8

CODIGO DESCRIPCION UND CANTIDAD PRECIO PARCIAL
CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL

02.48 CHAMPA (INCL.TRANSPORTE) m2 4,391.9190 25.00 109,797.98 300.0005 7,500.01 782.0171 19,550.43 965.0981 24,127.45 767.6064 19,190.16 439.2917 10,982.29 431.1671 10,779.18 569.6316 14,240.79 137.0746 3,426.86
02.49 TUBERIA HDPE 80 ISO 4427 SDR33 Ø500mm m 164.0100 241.80 39,657.62 11.2031 2,708.91 29.2033 7,061.36 36.0402 8,714.53 28.6652 6,931.24 16.4047 3,966.66 16.1013 3,893.30 21.2721 5,143.59 5.1189 1,237.74
02.50 TUBERIA HDPE 80 ISO 4427 SDR33 Ø400mm m 123.0600 155.26 19,106.30 8.4059 1,305.10 21.9118 3,402.03 27.0417 4,198.49 21.5081 3,339.34 12.3088 1,911.06 12.0811 1,875.72 15.9609 2,478.09 3.8408 596.32
02.51 TUBERIA RIBLOC Ø =0.63 m m 309.7500 355.19 110,020.10 21.1582 7,515.19 55.1535 19,589.98 68.0657 24,176.26 54.1372 19,228.98 30.9820 11,004.51 30.4090 10,800.99 40.1746 14,269.60 9.6675 3,433.80
02.52 LACA DESMOLDEADORA gal 498.0214 152.45 75,923.36 34.0185 5,186.13 88.6768 13,518.78 109.4372 16,683.71 87.0427 13,269.66 49.8135 7,594.06 48.8922 7,453.61 64.5933 9,847.25 15.5436 2,369.62
02.53 SELLO ELASTOMÉRICO DE POLIURETANO gal 375.5858 345.00 129,577.10 25.6553 8,851.07 66.8761 23,072.26 82.5327 28,473.80 65.6438 22,647.10 37.5671 12,960.66 36.8723 12,720.95 48.7134 16,806.14 11.7223 4,044.18
02.54 ADITIVO CURADOR DE CONCRETO gal 1,513.5558 36.20 54,790.72 103.3870 3,742.61 269.5010 9,755.94 332.5949 12,039.93 264.5347 9,576.16 151.3900 5,480.32 148.5901 5,378.96 196.3081 7,106.35 47.2390 1,710.05
02.55 MADERA TORNILLO o similar p2 14,512.7394 6.60 95,784.08 991.3272 6,542.76 2,584.1120 17,055.14 3,189.0881 21,047.98 2,536.4929 16,740.85 1,451.6038 9,580.59 1,424.7567 9,403.39 1,882.3012 12,423.19 452.9519 2,989.48
02.56 ESTACAS DE MADERA p2 4,506.4448 2.90 13,068.69 307.8234 892.69 802.4094 2,326.99 990.2644 2,871.77 787.6228 2,284.11 450.7469 1,307.17 442.4105 1,282.99 584.4855 1,695.01 140.6490 407.88
02.57 GIGANTOGRAFIA INFORMATIVA DE LA OBRA (2.4x4.80m) und 1.0000 540.00 540.00 0.0683 36.89 0.1781 96.15 0.2197 118.66 0.1748 94.38 0.1000 54.01 0.0982 53.01 0.1297 70.04 0.0312 16.85
02.58 TRIPLAY LUPUNA fenolico 8mm 1.22x2.44m pln 666.9274 79.27 52,867.33 45.5561 3,611.23 118.7519 9,413.46 146.5533 11,617.28 116.5636 9,239.99 66.7079 5,287.94 65.4742 5,190.14 86.5004 6,856.89 20.8152 1,650.02
02.59 TRIPLAY DE 1.20X2.40 m X 4 mm und 198.0000 32.20 6,375.60 13.5249 435.50 35.2555 1,135.23 43.5093 1,401.00 34.6058 1,114.31 19.8045 637.70 19.4382 625.91 25.6806 826.91 6.1797 198.99
02.60 MADERA DE 5m X 4"x4" und 36.0000 32.20 1,159.20 2.4591 79.18 6.4101 206.41 7.9108 254.73 6.2920 202.60 3.6008 115.95 3.5342 113.80 4.6692 150.35 1.1236 36.18
02.61 MADERA DE 3m X 4"x4" und 36.0000 23.10 831.60 2.4591 56.80 6.4101 148.07 7.9108 182.74 6.2920 145.34 3.6008 83.18 3.5342 81.64 4.6692 107.86 1.1236 25.95
02.62 MADERA DE 5m X 2"x2" und 45.0000 18.40 828.00 3.0738 56.56 8.0126 147.43 9.8885 181.95 7.8650 144.72 4.5010 82.82 4.4178 81.29 5.8365 107.39 1.4045 25.84
02.63 PANEL SOLOR DE 100WATT (18V) und 3.0000 1,601.80 4,805.40 0.2049 328.24 0.5342 855.64 0.6592 1,055.96 0.5243 839.87 0.3001 480.65 0.2945 471.76 0.3891 623.26 0.0936 149.98
02.64 ACELEROMETRO ELECTRONICO und 3.0000 280.00 840.00 0.2049 57.38 0.5342 149.57 0.6592 184.59 0.5243 146.81 0.3001 84.02 0.2945 82.47 0.3891 108.95 0.0936 26.22
02.65 GIROSCOPIO ELECTRNICO und 3.0000 260.00 780.00 0.2049 53.28 0.5342 138.89 0.6592 171.40 0.5243 136.33 0.3001 78.02 0.2945 76.57 0.3891 101.17 0.0936 24.34
02.66 VERNIER ELECTRONICO und 3.0000 361.20 1,083.60 0.2049 74.02 0.5342 192.94 0.6592 238.11 0.5243 189.39 0.3001 108.38 0.2945 106.38 0.3891 140.54 0.0936 33.82
02.67 TRANSCEPTOR ELECTRONICO DIGITAL DE 400 MHZ ZBE und 3.0000 1,200.00 3,600.00 0.2049 245.91 0.5342 641.01 0.6592 791.08 0.5243 629.20 0.3001 360.08 0.2945 353.42 0.3891 466.92 0.0936 112.36
02.68 MODEM GSM und 3.0000 1,605.33 4,815.99 0.2049 328.97 0.5342 857.53 0.6592 1,058.29 0.5243 841.72 0.3001 481.71 0.2945 472.80 0.3891 624.63 0.0936 150.31
02.69 BAÑO PORTATIL ESTANDAR (100 LITROS) und 6.0000 1,650.00 9,900.00 0.4098 676.24 1.0683 1,762.78 1.3185 2,175.47 1.0487 1,730.29 0.6001 990.23 0.5890 971.91 0.7782 1,284.03 0.1873 308.99
02.70 CALAMINA F°G° 3.60m x 0.80m, e=0.22mm und 405.0000 24.49 9,918.45 27.6645 677.50 72.1136 1,766.06 88.9963 2,179.52 70.7847 1,733.52 40.5092 992.07 39.7600 973.72 52.5285 1,286.42 12.6403 309.56
02.71 CANDADO STANDAR 40mm und 3.0000 19.60 58.80 0.2049 4.02 0.5342 10.47 0.6592 12.92 0.5243 10.28 0.3001 5.88 0.2945 5.77 0.3891 7.63 0.0936 1.84
02.72 PINTURA ESMALTE gal 49.8240 48.41 2,411.98 3.4033 164.76 8.8716 429.47 10.9485 530.02 8.7081 421.56 4.9835 241.25 4.8914 236.79 6.4622 312.83 1.5550 75.28
02.73 IMPRIMANTE PARA PAREDES gal 8.3520 62.64 523.17 0.5705 35.74 1.4871 93.15 1.8353 114.96 1.4597 91.44 0.8354 52.33 0.8199 51.36 1.0833 67.86 0.2607 16.33
02.74 IMPRIMANTE PARA ELASTOMÉRICO gal 188.6146 180.00 33,950.63 12.8838 2,319.08 33.5844 6,045.19 41.4469 7,460.45 32.9655 5,933.79 18.8657 3,395.83 18.5168 3,333.03 24.4633 4,403.39 5.8868 1,059.62
02.75 IMPERMEABILIZANTE gal 32.4424 22.19 719.90 2.2161 49.17 5.7766 128.18 7.1290 158.19 5.6702 125.82 3.2450 72.01 3.1850 70.67 4.2078 93.37 1.0125 22.47
02.76 BARRENO CON BROCA ESTRELLA 7/8" X 9 p pza 0.0210 790.00 16.59 0.0014 1.13 0.0037 2.95 0.0046 3.65 0.0037 2.90 0.0021 1.66 0.0021 1.63 0.0027 2.15 0.0007 0.52
SUMINISTRO DE COMPUERTA METALICA DE 1.20x0.90M C/PLANCHA
02.77 ESTRIDA und 1.0000 580.00 580.00 0.0683 39.62 0.1781 103.27 0.2197 127.45 0.1748 101.37 0.1000 58.01 0.0982 56.94 0.1297 75.23 0.0312 18.10
SUMINISTRO DE COMPUERTA METALICA DE 1.50x0.90M C/PLANCHA
02.78 ESTRIDA und 1.0000 490.00 490.00 0.0683 33.47 0.1781 87.25 0.2197 107.67 0.1748 85.64 0.1000 49.01 0.0982 48.10 0.1297 63.55 0.0312 15.29

02.79 SUMINISTRO DE REJILLO DE VENTANA DE CAPTACION 1.10Xx0.50m und 1.0000 165.25 165.25 0.0683 11.29 0.1781 29.42 0.2197 36.31 0.1748 28.88 0.1000 16.53 0.0982 16.22 0.1297 21.43 0.0312 5.16
SUMINISTRO DE COMPUERTA METALICA DE 0.40X0.35 CON PLANCHA
02.80 ESTRIADA und 1.0000 215.98 215.98 0.0683 14.75 0.1781 38.46 0.2197 47.46 0.1748 37.75 0.1000 21.60 0.0982 21.20 0.1297 28.01 0.0312 6.74
02.81 VALVULA MARIPOSA DE HIERRO DUCTIL PN 10 Ø16 und 2.0000 2,970.00 5,940.00 0.1366 405.75 0.3561 1,057.67 0.4395 1,305.28 0.3496 1,038.18 0.2000 594.14 0.1963 583.15 0.2594 770.42 0.0624 185.39
VALVULA MARIPOSA DE PCV 8" C/BRIDA, DN 250 CON REDUCCION
02.82 MANUAL und 24.0000 1,690.00 40,560.00 1.6394 2,770.55 4.2734 7,222.04 5.2739 8,912.82 4.1946 7,088.95 2.4005 4,056.92 2.3561 3,981.89 3.1128 5,260.63 0.7491 1,265.90
02.83 MANGUERA DE Ø= 4" m 360.0000 7.65 2,754.00 24.5907 188.12 64.1009 490.37 79.1079 605.18 62.9197 481.34 36.0082 275.46 35.3422 270.37 46.6920 357.19 11.2358 85.95
02.84 DINAMITA AL 65% kg 1.0475 10.89 11.41 0.0716 0.78 0.1865 2.03 0.2302 2.51 0.1831 1.99 0.1048 1.14 0.1028 1.12 0.1359 1.48 0.0327 0.36
02.85 FULMINANTE N°8 pza 4.1900 1.98 8.30 0.2862 0.57 0.7461 1.48 0.9207 1.82 0.7323 1.45 0.4191 0.83 0.4113 0.81 0.5434 1.08 0.1308 0.26
02.86 CORDON DETONANTE m 2.9330 1.98 5.81 0.2003 0.40 0.5222 1.03 0.6445 1.28 0.5126 1.01 0.2934 0.58 0.2879 0.57 0.3804 0.75 0.0915 0.18
02.87 PUERTA DE MADERA 1.20mx2.20m, und 3.0000 550.00 1,650.00 0.2049 112.71 0.5342 293.80 0.6592 362.58 0.5243 288.38 0.3001 165.04 0.2945 161.99 0.3891 214.00 0.0936 51.50
02.88 CASCO DE SEGURIDAD und 100.0000 6.36 636.00 6.8307 43.44 17.8058 113.25 21.9744 139.76 17.4777 111.16 10.0023 63.61 9.8173 62.44 12.9700 82.49 3.1211 19.85
02.89 LENTES DE SEGURIDAD und 150.0000 4.50 675.00 10.2461 46.11 26.7087 120.19 32.9616 148.33 26.2165 117.97 15.0034 67.52 14.7259 66.27 19.4550 87.55 4.6816 21.07
02.90 PROTECTOR DE OIDOS TIPO TAPON und 200.0000 3.80 760.00 13.6615 51.91 35.6116 135.32 43.9488 167.01 34.9554 132.83 20.0045 76.02 19.6346 74.61 25.9400 98.57 6.2421 23.72
02.91 MASCARILLA DESECHABLE CONTRA POLVO und 300.0000 2.40 720.00 20.4922 49.18 53.4175 128.20 65.9232 158.22 52.4331 125.84 30.0068 72.02 29.4518 70.68 38.9100 93.38 9.3632 22.47
02.92 MASCARILLA ANTIPOLVO 2 FILTROS und 30.0000 9.32 279.60 2.0492 19.10 5.3417 49.79 6.5923 61.44 5.2433 48.87 3.0007 27.97 2.9452 27.45 3.8910 36.26 0.9363 8.73
02.93 GUANTES DE CUERO par 200.0000 6.36 1,272.00 13.6615 86.89 35.6116 226.49 43.9488 279.51 34.9554 222.32 20.0045 127.23 19.6346 124.88 25.9400 164.98 6.2421 39.70
02.94 GUANTES DE NITRILO par 150.0000 6.36 954.00 10.2461 65.17 26.7087 169.87 32.9616 209.64 26.2165 166.74 15.0034 95.42 14.7259 93.66 19.4550 123.73 4.6816 29.77
02.95 BOTAS DE JEBE par 50.0000 25.00 1,250.00 3.4154 85.38 8.9029 222.57 10.9872 274.68 8.7388 218.47 5.0011 125.03 4.9086 122.72 6.4850 162.12 1.5605 39.01
02.96 ARNES CON TRES ANILLO und 15.0000 350.00 5,250.00 1.0246 358.61 2.6709 934.81 3.2962 1,153.66 2.6217 917.58 1.5003 525.12 1.4726 515.41 1.9455 680.92 0.4682 163.86
PROYECTO : INSTALACION DEL SERVICIO DE AGUA DEL SISTEMA DE RIEGO LACSHA, EN LAS LOCALIDADES DE JOSE OLAYA, TOLDORUME, SANTA ROSA, CONDORCANCHA Y AGOJIRCA, DISTRITO DE BANOS - LAURICOCHA - HUANUCO
LUGAR : JOSE OLAYA, TOLDORUME, SANTA ROSA, CONDORCANCHA Y AGOJIRCA
PLAZO : 8 meses

MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8

CODIGO DESCRIPCION UND CANTIDAD PRECIO PARCIAL
CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL

02.97 PROTECTOR DE AUDITIVOS PARA CASCOS und 30.0000 14.75 442.50 2.0492 30.23 5.3417 78.79 6.5923 97.24 5.2433 77.34 3.0007 44.26 2.9452 43.44 3.8910 57.39 0.9363 13.81
02.98 CAMILLA RIGIDA DE MADERA und 2.0000 350.00 700.00 0.1366 47.82 0.3561 124.64 0.4395 153.82 0.3496 122.34 0.2000 70.02 0.1963 68.72 0.2594 90.79 0.0624 21.85
02.99 REPOSICION DE BOTIQUIN und 1.0000 320.00 320.00 0.0683 21.86 0.1781 56.98 0.2197 70.32 0.1748 55.93 0.1000 32.01 0.0982 31.42 0.1297 41.50 0.0312 9.99
02.100 BOTIQUIN PARA LA OBRA und 3.0000 320.00 960.00 0.2049 65.58 0.5342 170.94 0.6592 210.95 0.5243 167.79 0.3001 96.02 0.2945 94.25 0.3891 124.51 0.0936 29.96
02.101 CONO DE SEÑALIZACION NARANJA DE 28" DE ALTURA und 80.0000 35.00 2,800.00 5.4646 191.26 14.2447 498.56 17.5795 615.28 13.9822 489.38 8.0018 280.06 7.8538 274.88 10.3760 363.16 2.4969 87.39
02.102 ANCLAJE -INCL. SOLDADURA A PERFIL und 1.4500 3.80 5.51 0.0990 0.38 0.2582 0.98 0.3186 1.21 0.2534 0.96 0.1450 0.55 0.1424 0.54 0.1881 0.71 0.0453 0.17
02.103 PERFIL ANGULAR DE FIERRO DE 3"X3"X1/4 ACERADO und 1.4500 4.20 6.09 0.0990 0.42 0.2582 1.08 0.3186 1.34 0.2534 1.06 0.1450 0.61 0.1424 0.60 0.1881 0.79 0.0453 0.19
02.104 PERNO 1/2" X 5" C/TUERCA und 135.0000 4.20 567.00 9.2215 38.73 24.0379 100.96 29.6654 124.59 23.5949 99.10 13.5031 56.71 13.2533 55.66 17.5095 73.54 4.2134 17.70
02.105 PERNO 1/4" X 2 1/2" C/TUERCA und 180.0000 2.50 450.00 12.2953 30.74 32.0505 80.13 39.5539 98.88 31.4599 78.65 18.0041 45.01 17.6711 44.18 23.3460 58.36 5.6179 14.04
02.106 CURVA DE RIBLOC Ø =0.63m und 230.0000 390.95 89,918.50 15.7107 6,142.10 40.9534 16,010.72 50.5411 19,759.06 40.1987 15,715.68 23.0052 8,993.89 22.5798 8,827.55 29.8310 11,662.42 7.1784 2,806.41
02.107 TAPA METALICA DE 0.65Mx0.70m E=1/8" CON PLANCHA ESTRIADA und 24.0000 172.00 4,128.00 1.6394 281.97 4.2734 735.02 5.2739 907.10 4.1946 721.48 2.4005 412.89 2.3561 405.26 3.1128 535.40 0.7491 128.84
02.108 CINTA MASKINGTAPE CP-101 - 1/2" X 55 YDS. und 26.1000 5.54 144.59 1.7828 9.88 4.6473 25.75 5.7353 31.77 4.5617 25.27 2.6106 14.46 2.5623 14.20 3.3852 18.75 0.8146 4.51
COMPUERTA METALICA CON MECANISMO DE IZAJE HP24, MODELO
02.109 10.1.00*1.00m und 1.0000 560.00 560.00 0.0683 38.25 0.1781 99.71 0.2197 123.06 0.1748 97.88 0.1000 56.01 0.0982 54.98 0.1297 72.63 0.0312 17.48

02.110 COMPUERTA METALICA CON MECANISMO DE IZAJE H-2x1.50x0.70m und 1.0000 600.00 600.00 0.0683 40.98 0.1781 106.83 0.2197 131.85 0.1748 104.87 0.1000 60.01 0.0982 58.90 0.1297 77.82 0.0312 18.73

02.111 COMPUERTA METALICA CON MECANISMO DE IZAJE H-2x1.50x0.50m und 1.0000 460.50 460.50 0.0683 31.46 0.1781 82.00 0.2197 101.19 0.1748 80.48 0.1000 46.06 0.0982 45.21 0.1297 59.73 0.0312 14.37

02.112 COMPUERTA METALICA CON MECANISMO DE IZAJE H-2, 0.60x0.50m und 1.0000 380.50 380.50 0.0683 25.99 0.1781 67.75 0.2197 83.61 0.1748 66.50 0.1000 38.06 0.0982 37.35 0.1297 49.35 0.0312 11.88

02.113 COMPUERTA METALICA CON MECANISMO DE IZAJE H-2, 0.30x0.30m und 1.0000 280.00 280.00 0.0683 19.13 0.1781 49.86 0.2197 61.53 0.1748 48.94 0.1000 28.01 0.0982 27.49 0.1297 36.32 0.0312 8.74
02.114 ESPUMA DE POLYOLEFINA Ø=1 1/4" m 2,783.0040 3.60 10,018.81 190.0997 684.36 495.5366 1,783.93 611.5486 2,201.57 486.4051 1,751.06 278.3637 1,002.11 273.2154 983.58 360.9554 1,299.44 86.8593 312.69
02.115 ESPUMA DE POLYOLEFINA Ø=5/8" m 6,388.5611 1.80 11,499.41 436.3859 785.49 1,137.5356 2,047.56 1,403.8483 2,526.93 1,116.5735 2,009.83 639.0013 1,150.20 627.1831 1,128.93 828.5959 1,491.47 199.3911 358.90
02.116 FLETE URBANO glb 1.0000 547,427.02 547,427.02 0.0683 37,393.31 0.1781 97,473.86 0.2197 120,293.83 0.1748 95,677.65 0.1000 54,755.15 0.0982 53,742.46 0.1297 71,001.24 0.0312 17,085.55
02.117 FLETE RURAL glb 1.0000 221,900.00 221,900.00 0.0683 15,157.41 0.1781 39,511.11 0.2197 48,761.20 0.1748 38,783.01 0.1000 22,195.04 0.0982 21,784.55 0.1297 28,780.41 0.0312 6,925.64
02.118 PLAN DE MONITOREO ARQUELOGICO mes 8.0000 7,000.00 56,000.00 0.5465 3,825.21 1.4245 9,971.26 1.7580 12,305.67 1.3982 9,787.51 0.8002 5,601.27 0.7854 5,497.68 1.0376 7,263.20 0.2497 1,747.80
02.119 MEDIDAS DE PREVENCIÓN, METIGACIÓN Y/O CORRECCIÓN glb 1.0000 25,500.00 25,500.00 0.0683 1,741.84 0.1781 4,540.48 0.2197 5,603.47 0.1748 4,456.81 0.1000 2,550.58 0.0982 2,503.41 0.1297 3,307.35 0.0312 795.87
02.120 PLAN DE MONITOREO, SEGUIMIENTO Y CONTROL glb 1.0000 4,000.00 4,000.00 0.0683 273.23 0.1781 712.23 0.2197 878.98 0.1748 699.11 0.1000 400.09 0.0982 392.69 0.1297 518.80 0.0312 124.84
02.121 PLAN DE CONTIGENCIAS glb 1.0000 10,500.00 10,500.00 0.0683 717.23 0.1781 1,869.61 0.2197 2,307.31 0.1748 1,835.16 0.1000 1,050.24 0.0982 1,030.81 0.1297 1,361.85 0.0312 327.71
02.122 PROGRAMA DE MANEJO DE RESIDUOS SOLIDOS glb 1.0000 12,500.00 12,500.00 0.0683 853.84 0.1781 2,225.73 0.2197 2,746.80 0.1748 2,184.71 0.1000 1,250.28 0.0982 1,227.16 0.1297 1,621.25 0.0312 390.13
02.123 PLAN DE PARTICIPACION CIUDADANA glb 1.0000 4,000.00 4,000.00 0.0683 273.23 0.1781 712.23 0.2197 878.98 0.1748 699.11 0.1000 400.09 0.0982 392.69 0.1297 518.80 0.0312 124.84
02.124 PLAN DE CIERRE DE OBRA glb 1.0000 20,000.00 20,000.00 0.0683 1,366.15 0.1781 3,561.16 0.2197 4,394.88 0.1748 3,495.54 0.1000 2,000.45 0.0982 1,963.46 0.1297 2,594.00 0.0312 624.21

COSTO DIRECTO 4,173,446.36 285,077.19 743,116.29 917,090.00 729,422.38 417,439.50 409,719.05 541,295.67 130,285.93

COSTO DIRECTO (% PARCIAL) 6.83% 17.81% 21.97% 17.48% 10.00% 9.82% 12.97% 3.12%
COSTO DIRECTO (% ACUMULADO) 6.83% 24.64% 46.61% 64.09% 74.09% 83.91% 96.88% 100.00%