Consultoria y Proyectos

Ing. MSc Anibal Q. Caceres Narrea

RCIP. 9865 R. CONSUCODE CO 483 R.U.C. N 10164969245

PROYECTO: MEJORAMIENTO Y AMPLIACION DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE

RESUMEN DEL CALENDARIO DE ADQUISICION DE MATERIALES

Proyecto
Lugar

: MEJORAMIENTO Y AMPLIACION DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LA LOCALIDAD DE FERREAFE - PROVINCIA DE FERREAFE - LAMBAYEQUE
: FERREAFE - FERREAFE - LAMBAYEQUE
AO 1
DESCRIPCION
S/.

PARCIAL

RESERVORIO ELEVADO, V=1000 m3

MEJORAMIENTO, REPOTENCIACIN Y CONSTRUCCIN DE POZOS
SISTEMA DE AGUA POTABLE
SISTEMA DE ALCANTARILLADO
TOTAL
% PARCIAL
% ACUMULADO

35,177,099.50
100.00%

MES 1
S/.

MES 2
S/.

MES 3
S/.

MES 4
S/.

MES 5
S/.

MES 6
S/.

MES 7
S/.

MES 8
S/.

MES 9
S/.

MES 10
S/.

MES 11
S/.

217,481.74
44,245.16
473,932.53
1,438,862.13

184,591.85
1,337,790.93
1,066,491.04
1,670,919.18

175,311.21
175,300.39
1,102,752.00
1,528,886.71

168,206.62
112,939.61
1,299,730.05
1,511,431.46

138,685.19
20,727.48
1,445,747.84
1,351,031.88

138,685.19
0.00
1,519,042.67
1,218,206.18

138,685.19
0.00
2,357,329.03
1,263,412.45

133,290.33
0.00
1,958,203.75
1,482,811.72

134,494.35
0.00
844,421.57
1,456,348.69

107,757.18
0.00
135,680.29
1,577,454.56

75,153.09
0.00
33,416.39
1,440,967.02

2,174,521.56
6.18%
6.18%

4,259,793.00
12.11%
18.29%

2,982,250.30
8.48%
26.77%

3,092,307.73
8.79%
35.56%

2,956,192.39
8.40%
43.96%

2,875,934.05
8.18%
52.14%

3,759,426.67
10.69%
62.83%

3,574,305.80
10.16%
72.99%

2,435,264.61
6.92%
79.91%

1,820,892.03
5.18%
85.09%

1,549,536.50
4.40%
89.49%

Consultoria y Proyectos
Ing. MSc Anibal Q. Caceres Narrea
RCIP. 9865 R. CONSUCODE CO 483 R.U.C. N 10164969245

MES 12
S/.
28,651.35
0.00
0.00
993,088.36
1,021,739.71
2.90%
100.00%

1) CALENDARIO DE ADQUISICION DE MATERIALES (RESERVORIO ELEVADO V=1000 m3)

Proyecto
Lugar

ITEM

: MEJORAMIENTO Y AMPLIACION DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LA LOCALIDAD DE FERREAFE - PROVINCIA DE FERREAFE - LAMBAYEQUE
: FERREAFE - FERREAFE - LAMBAYEQUE

DESCRIPCION
S/.

147000022
0147010002
0147010003
0147010004
0147010034
0147010035
0147010036
0147010052
0147010053
0147010054
0148990076

1) RESERVORIO ELEVADO V=1000 m3

MANO DE OBRA
OPERARIO
OFICIAL
PEON
OPERARIO INC. BONIF. ALTURA 10.01-15 M.
OPERARIO INC. BONIF. ALTURA 15.01-20 M.
OPERARIO INC. BONIF. ALTURA 20.01-25 M.
PEON INC. BONIF. ALTURA 10.01-15 M.
PEON INC. BONIF. ALTURA 15.01-20 M.
PEON INC. BONIF. ALTURA 20.01-25 M.
ENCOFRADO Y DESENCOFRADO
MANO DE OBRA (INCLUIDO LEYES SOCIALES)

0202020002
0202020006
0202050051
0202990036
0203020004
0203030001
0204010061
0204020001
0205010000
0205910002
0206980009
0207020010
0207020032
0207210007
0207210008
0207210009
0212510015
0212580008
0212630008
0212700022
0212710052
0212710053
0212710054
0212950012
0221000017
0221210017
0221210018
0221210019
0221210020
0221220001
0230150001
0230350085
0230460037
0230460051
02306A0029
0230720011
0230720014
0230950098
0230980052
0230E10002
0230G10002
0230I10001
0238000000
0238110003
0239010001
0239100001
0239990006
02399900Z2
0243010002
0243010003
0244010078
0246020020
0246130002

MATERIALES
ALAMBRE NEGRO RECOCIDO BWG N 8
ALAMBRE NEGRO N 16
CLAVO CON CABEZA PRECIO PROMEDIO
PERNO+ARAND. 1/2" P/UNION A TUB. FG
ACERO CORRUGADO FY=4200
ACERO CORRUG. Fy=4200 (G-60) Habilitado (Inc. Flete)
ARENILLA
ARENA GRUESA
PIEDRA CHANCADA 1/2" - 3/4"
MATERIAL GRANULAR CLASIFICADO
PUERTA METALICA SEGUN DISEO
CABLE TW 14 AWG
CABLE TW 14 AWG
CABLE TW 18 AWG
CABLE TW 16 AWG
CABLE TW 14 AWG
TOMACORRIENTE DOBLE UNIVERSAL 2 POLOS
INTERRUPTOR TERMOMAGNETICO 2 X 20 AMP.,240 V, 60 C/S
TABLERO GABINETE METAL BARRA BRONCE 10 POLOS
CAJA DE PASE RECTANGULAR F.G.LIVIANA 4"X 2 1/8"
CAJA DE Fo. GVDO. CUADRADA PESADA 150 X 150MMX62.5MM
CAJA DE Fo. GVDO. CUADRADA PESADA 100 X 100X62.5MM
CAJA DE Fo. GVDO. CUADRADA PESADA 150 X 150MMX100MM
LAMPARA FLUORESCENTE CIRCULAR 32W
CEMENTO PORTLAND TIPO MS (42.5KG) PACASMAYO
CONCRETO PRE-MEZCLADO F'C=280 KG/CM2 TIPO V
CONCRETO PRE-MEZCLADO F'C=280 KG/CM2-TIPO MS
CONC. PRE-MEZCLADO F'C=280 KG/CM2-TIPO MS + IMPER
CONCRETO PRE-MEZCLADO F'C=210 KG/CM2-TIPO MS
BOMBA DE CONCRETO OPERADA INCL. MANGA
TABLESTACAS METALICAS ( ARBED SHEET PILES) U-PU-16
MEDIDOR CAUDAL ELECTROMAG-SENSOR ACERO BB DN 150MM
PEGAMENTO PARA PVC
CORDEL
CANASTILLA DE SUCCION ACERO INOX. 300MM
JUNTA WATER STOP NEOPRENE 200MM
JUNTA WATER STOP NEOPRENE 250MM
ADITIVO DESMOLDANTE +DISOLVENTE
ADITIVO IMPERMEABILIZANTE
YESO EN BOLSA DE 20 KG
CINTA AISLANTE
SOLDADURA CELLOCORD 1/8"
HORMIGON
AFIRMADO
AGUA
HIPOCLORITO DE CALCIO 70%
PRUEBA ROTURA DE PROBETA CONCRETO
PROBETA DE CONCRETO
MADERA NAC P/ENCOFRADO Y CARPINTERIA
MADERA TORNILLO
TRIPLAY LUPUNA 4x8x4MM
MALLA TEJIDA OLIMPICA C/AL.BWG # 12 ROMBO 1"
MALLA MOSQUITERA DE ALAMBRE FINO

PARCIAL
S/. 1,640,993.10
343,816.15
147,986.83
114,098.04
67,165.51
968.12
1,313.92
4,284.85
759.64
1,029.50
3,359.74
600.00
2,250.00

1,172,268.96
243.95
21,832.32
3,346.79
1,990.56
13.10
389,729.92
22.30
1,174.93
2,415.37
11,463.55
1,456.98
28.40
408.96
15.20
23.80
85.20
40.00
32.96
200.00
32.80
348.50
18.00
8.20
200.00
11,038.05
87,691.01
86,312.54
77,089.54
1,236.77
20,197.90
15,624.84
7,869.30
75.90
13.10
856.40
395.98
9,475.20
9,687.33
2,037.39
13.10
0.80
64.72
89.00
7,465.39
7,193.80
902.69
750.00
3,500.00
283,248.62
5,130.00
4,012.50
537.42
3.08

MES 1
S/.

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

1,003.46

7,812.42

MES 2
S/.

MES 3
S/.

MES 4
S/.

MES 5
S/.

MES 6
S/.

MES 7
S/.

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

40.66
3,638.72
557.80

40.66
3,638.72
557.80

40.66
3,638.72
557.80

40.66
3,638.72
557.80

40.66
3,638.72
557.80

40.66
3,638.72
557.80

13.10
38,972.99
2.23
117.49
241.54
1,910.59
242.83
28.40
408.96
15.20
23.80
85.20
40.00
32.96
200.00
32.80
348.50
18.00
8.20
200.00
1,003.46
10,961.38
10,789.07
9,636.19
154.60
2,524.74
7,812.42

MES 8
S/.

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

MES 9
S/.

MES 10
S/.

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

663.52

663.52

663.52

38,972.99
2.23
117.49
241.54
1,910.59
242.83

38,972.99
2.23
117.49
241.54
1,910.59
242.83

38,972.99
2.23
117.49
241.54
1,910.59
242.83

38,972.99
2.23
117.49
241.54
1,910.59
242.83

38,972.99
2.23
117.49
241.54
1,910.59
242.83

38,972.99
2.23
117.49
241.54

38,972.99
2.23
117.49
241.54

38,972.99
2.23
117.49
241.54

38,972.99
2.23
117.49
241.54

1,003.46
10,961.38
10,789.07
9,636.19
154.60
2,524.74

1,003.46
10,961.38
10,789.07
9,636.19
154.60
2,524.74

1,003.46
10,961.38
10,789.07
9,636.19
154.60
2,524.74

1,003.46
10,961.38
10,789.07
9,636.19
154.60
2,524.74

1,003.46
10,961.38
10,789.07
9,636.19
154.60
2,524.74

1,003.46
10,961.38
10,789.07
9,636.19
154.60
2,524.74

1,003.46
10,961.38
10,789.07
9,636.19
154.60
2,524.74

1,003.46

1,003.46

7,869.30

856.40
395.98
3,158.40
3,229.11
679.13
13.10
0.80
64.72
89.00
7,465.39
7,193.80
902.69
750.00
28,324.86
513.00
401.25

MES 11
S/.

37.95
13.10

37.95

3,158.40
3,229.11
679.13

3,158.40
3,229.11
679.13

1,166.67
28,324.86
513.00
401.25

1,166.67
28,324.86
513.00
401.25

1,166.67
28,324.86
513.00
401.25

Pgina 3

28,324.86
513.00
401.25

28,324.86
513.00
401.25

28,324.86
513.00
401.25

28,324.86
513.00
401.25

28,324.86
513.00
401.25
537.42
3.08

28,324.86
513.00
401.25

MES 12
S/.

12,332.24
9,508.17
5,597.13
80.68
109.49
357.07
63.30
85.79
279.98
50.00
187.50

ITEM

DESCRIPCION
S/.

PARCIAL

0248990096
0252120003
0254010001
0254110011
0254110095
0254120001
0254210021
0261030021
0265010040
0265150001
0265170002
0265180014
0265180015
0265290010
0265400001
0265520005
0265550001
0265640013
0265700001
0265900003
0272130078
0272400002
0272530067
0272810004
0272820002
0272820004
0272820008
0272830052
0272830056
0272830077
0272840012

ANDAMIO METAL C/TABLAS ALQUILER

PLATINA DE FIERRO DN 100MM X 1/2"
PINTURA LATEX
PINTURA ESMALTE SINTETICO
PINTURA ESMALTE EPOXICO
PINTURA IMPRIMANTE BASE
PINTURA ANTICORROSIVA EPOXICA
CALAMINA GALVANIZADA 1.83X0.83X0.4MM
VENTILACION C/TUBO FIERRO 200MM
TEE DE HFD BB 300MM X 300MM
BRIDA ROMPE AGUA DN 300MM
CODO DE HFD BB 300MM X 90
CODO DE HFD BB 300MM X 45
VALVULA COMPUERTA DE HFD BB DN 300MM
NIPLE FG DE 1/2" PLAT. 4"X 1/16" +2 UR
TUBO ACERO GALV.STANDARD TIPO ISO I 1"
TUBO DE HIERRO HFD BB DN 300MM
UNION AUTOPORTANTE (DRESSER) DE HFD 300MM
ADAPTADOR DE HFD BB 150MM EMBONE A PVC
REJILLA METALICA 0.80 X 0.80M (Segun detalle)
TUBERIA PVC DESAGUE UF x 6.00 m S-20 =315mm (Equip.)
LUBRICANTE PARA TUBERIA PVC UF
CODO PVC SAP 2" X 90
TUBO PVC ELECTRICA SEL NTP 399-006 DN 20 MM X 3M
TUBO PVC ELECTRICA SAP 5/8" X 3M
TUBO PVC ELECTRICA SAP NTP 399-006 DN 25 MM X 3M
TUBO PVC ELECTRICA SAP NTP 399-006 DN 65 MM X 3M
CURVA PVC ELECTRICA
CURVA PVC ELECTRICA SAP DN 40MM
CURVA PVC ELECTRICA SAP DN 50MM
UNION PVC ELECTRICA SAP 5/8"

0337010001
0337490051
0337600051
0337980011
0348010005
0348040002
0348040023
0348070010
0348080015
0348110006
0348130010
0348140002
0348990095
0349040007
0349110017
0349180003
0349370002
0349370003
0349500032
0349530003
0349550001
0349660003
0349730091
0349800001
0349800002
0398010048

EQUIPOS
HERRAMIENTA MANUAL
CIZALLA ELECTRICA
WINCHA
REGLA DE PISO 2"X6"X10'
MEZCLADORA DE CONCRETO T.TAMBOR 18HP 11P3
CAMION CISTERNA 4X2 AGUA 122 HP 2000 GAL
CAMION VOLQUETE 4x2 140-210 HP 6 M3.
BALDE P/PRUEBA HIDROSTATICA INC/ACCESORIOS
MOTOBOMBA 12 HP 4" EQUIPADA
TECLE DE 2 TON.
GATA HIDRAULICA
EQUIPO DE CORTE Y SOLDEO
ANDAMIO METAL INC/TABLAS (1 CUERPO)
CARGADOR S/LLANTAS 80-95 HP 1.5-1.75 YD3
CARGADOR RETROEXCAVADOR 62HP, 1.0 Y3
COMPACTADOR VIBRADOR TIPO PLANCHA 7 HP
NIVEL TOPOGRAFICO
TEODOLITO
MARTILLO HINCADOR DE TABLESTACAS
MOTONIVELADORA 125HP
MOTOSOLDADORA 250 AMP.
RODILLO VIB. LISO AUTOP. 101-135HP,10-12 TN.
VIBRADOR CONCRETO 3/4" - 2"
WINCHE MANUAL INCLUYE CABLE
WINCHE ELECTRICO (2 BALDES) + CABLE
MAQUINARIA Y EQUIPO NACIONAL
TOTAL
% PARCIAL
% ACUMULADO

353.03
1.20
1,638.40
198.39
38.40
2,048.01
59.76
2,673.00
1,826.40
2,572.80
1,370.10
4,918.50
5,465.00
10,185.20
1,990.56
3,040.00
47,545.75
3,470.00
1,512.80
150.00
1,803.00
1.80
18.00
462.00
246.00
842.40
148.80
24.00
7.50
6.00
8.00
124,908.17
11,443.93
35.75
4.92
4.53
242.70
786.07
10,145.53
13.45
17,280.00
571.43
7,353.04
986.87
2,522.65
4,774.37
29,639.33
19,198.15
45.85
91.71
9,298.83
2,096.19
1,002.74
1,179.11
577.35
25.00
338.67
5,250.00
1,640,993.28
100.00%

MES 1
S/.

MES 2
S/.

MES 3
S/.

MES 4
S/.

MES 5
S/.

MES 6
S/.

MES 7
S/.

MES 8
S/.

MES 9
S/.

MES 10
S/.

MES 11
S/.

MES 12
S/.

353.03
1.20
409.60
49.60
9.60
512.00
14.94

409.60
49.60
9.60
512.00
14.94

409.60
49.60
9.60
512.00
14.94

409.60
49.60
9.60
512.00
14.94
2,673.00
1,826.40

2,572.80
1,370.10
4,918.50
5,465.00
10,185.20
1,990.56
3,040.00
47,545.75
3,470.00
1,512.80
150.00
1,803.00
1.80
18.00
462.00
246.00
842.40
148.80
24.00
7.50
6.00
8.00

11,443.93
35.75
0.45
60.68
196.52
2,536.38
3.36
4,320.00
142.86
1,838.26
246.72
630.66
1,193.59
7,409.83
4,799.54
11.46
22.93
2,324.71
524.05
250.69
294.78
144.34
6.25
84.67
1,312.50

0.45
60.68
196.52
2,536.38
3.36
4,320.00
142.86
1,838.26
246.72
630.66
1,193.59
7,409.83
4,799.54
11.46
22.93
2,324.71
524.05
250.69
294.78
144.34
6.25
84.67
1,312.50

0.45

0.45

0.45

0.45

0.45

0.45

4.92
0.45

60.68
196.52
2,536.38
3.36
4,320.00
142.86
1,838.26
246.72
630.66
1,193.59
7,409.83
4,799.54
11.46
22.93
2,324.71
524.05
250.69
294.78
144.34
6.25
84.67
1,312.50

0.45
60.68
196.52
2,536.38
3.36
4,320.00
142.86
1,838.26
246.72
630.66
1,193.59
7,409.83
4,799.54
11.46
22.93
2,324.71
524.05
250.69
294.78
144.34
6.25
84.67
1,312.50

217,481.74
13.25%
13.25%

184,591.85
11.25%
24.50%

175,311.21
10.68%
35.19%

168,206.62
10.25%
45.44%

138,685.19
8.45%
62.34%

138,685.19
8.45%
62.34%

138,685.19
8.45%
70.79%

133,290.33
8.12%
78.91%

134,494.35
8.20%
87.11%

107,757.18
6.57%
93.67%

75,153.09
4.58%
98.25%

Pgina 4

28,651.35
1.75%
100.00%

Consultoria y Proyectos
Ing. MSc Anibal Q. Caceres Narrea
RCIP. 9865 R. CONSUCODE CO 483 R.U.C. N 10164969245

2) CALENDARIO DE ADQUISICION DE MATERIALES

Proyecto
Lugar

: MEJORAMIENTO Y AMPLIACION DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LA LOCALIDAD DE FERREAFE - PROVINCIA DE FERREAFE - LAMBAYEQUE
: FERREAFE - FERREAFE - LAMBAYEQUE

DESCRIPCION
S/.
2) MEJORAMIENTO, REPOTENCIACIN Y CONSTRUCCIN DE POZOS
OPERADOR DE EQUIPO LIVIANO
AUTOMATIZACION DE POZO
OPERARIO
OFICIAL
PEON
PUESTA A TIERRA COMPLETA S/PLANOS
ALAMBRE NEGRO RECOCIDO # 16
ALAMBRE NEGRO RECOCIDO # 8
CLAVOS PARA MADERA C/C 1 1/2 "
CLAVOS PARA MADERA C/C 2 1/2", 3" Y 4"
CLAVOS PARA MADERA PROM.
PERNO HEXAG. ROSCA CORRIENTE G-2 4"X3/4"
PERNO DE ACERO P/ANCLAJE, TUERCA Y ARANDELA 3/4"x13"
PERNO DE ACERO C/CABEZA, TUERCA Y ARANDELA 1/2"x3"
VENTANA METALICA INCL. MARCO-PINT 3.40M X 0.60M
VENTANA METALICA INCL. MARCO-PINT 1.35M X 0.30M
CLAVO GALVANIZADO CON ARANDELA DE JEBE
ACERO DE REFUERZO Fy=4200 KG/CM2 GRADO 60
ARENA FINA
TIERRA DE CHACRA O VEGETAL
PIEDRA GRANDE DE 6"
PIEDRA CHANCADA DE 1/2" - 3/4"
GRAVA PARA FILTRO DE 1/8'' a 1/4''
ARENA GRUESA
PIEDRA MEDIANA
CONDUCTOR DE COBRE DESNUDO 35 MM2
CONDUCTOR DE COBRE DESNUDO 10MM2
CONECTOR BIMETALICO TIPO AB 2"
CONECTOR DE DOBLE VIA P/CONDUCTOR DE CU DE 10mm2 DE SECC.
CADENA DE 3 AISLADORES TIP SUSP., CLASE 52-3 ANSI, INC. ACCES. DE FIJ.
SECCION. FUS. UNIP. C-CUT OUT MONT. A LA INT, 27KV, 100A, BIL 125KV
ALAMBRE TIPO TW 2 - 1 x 4MM2
CABLE TIPO THW 3 x N4 AWG
CABLE TIPO N8 AWG
CABLE 2.5mm2 THW
CABLE 4mm2 THW
CABLE TIPO THW 12 AWG
CABLE TIPO THW 35mm2
CABLE TIPO THW 6mm2
CABLE 1x10mm2
CABLE 1x2.5mm2
CONDUCTOR INDOLENTE 3X14 AWG
INODORO TQUE. BAJO NORMAL BLANCO C/A.
LAVATORIO 20"x17" DE 1 LLAVE BLANCO S/A
LLAVE PARA LAVATORIO CROMADA 1/2"
TRAMPA "P" CROMADA PARA LAVATORIO 1 1/2"
LLAVE DE DUCHA STAND. PERILLA CROMADA
REGISTRO DE BRONCE DE 2"
SUMIDERO CROMADO DE 2"
TUBO ABASTO CU. CORRU. CR. 1/2" M X 5/8" H X 30 CM P/INORO
MEDIA LOZA DE 1.5M
ACCESORIOS ABS P/TANQUE BAJO
SALIDA CROMADA DE DUCHA
FUSIBLE LIMITADOR K PARA 22.9KV Y 8A
LUMINARIA +EQ SODIO-T PLUS 70W C/GNITOR STAND.
ARTEFACTO ALUMBRADO INDUSTRIAL SEMIPESADO ISP
ARTEFACTO ALUMBRADO HERMETICO REFORZADO ALTO FACTOR
CRUCETA DE MADERA DE 1.2M
TABLERO GENERAL SEGUN CARACTERISTICAS
PULSADOR UNIPOLAR SIMPLE BAKELITA
TIMBRE DING DONG
CAJA OCTOGONAL GALV. LIVIANA 100MM X 100MMX55
CAJA RECTANGULAR GALV. 100MM X 55MM X 55MM
CAJA CUADRADA GALV. LIVIANA 100MM x 55MM
INTERRUPTOR AUTOMATICO TERMOMAGNETICO SIN FUSIBLE 2 X 15A
INTERRUPTOR AUTOMATICO TERMOMAGNETICO SIN FUSIBLE 2 X 20A
INTERRUPTOR AUTOMATICO TERMOMAGNETICO SIN FUSIBLE 3 X 20A
INTERRUPTOR AUTOMATICO TERMOMAGNETICO SIN FUSIBLE 3 X 100A
INTERRUPTOR AUTOMAT. TERMOMAGNET. 3 X 200A + FUS=150A
INTERRUPTOR BIPOLAR
ASFALTO RC-250
LADRILLO K.K. 18 HUECOS 9x12x24 CM PIRAMIDE
LADRILLO CORRIENTE 6 x 12 x 24 CM
LADRILLO P/TECHO 15x30x30 CM 8 HCOS.
CABLE ELECT NYY 3 X 2.5 MM2
CABLE NYY DE 3 X 5MM2
CEMENTO PORTLAND TIPO MS
MAYOLICA BLANCA 1ra 15cm x 15cm
CERRADURA EPOLOCK
CERRADURA DE TRES GOLPES
BISAGRA CON EJE 5/8"
BISAGRA GALVANIZADA 3 1/2"

PARCIAL

7,353.60
133,300.00
56,830.92
17,827.95
69,380.17
881.80
551.51
542.03
115.00
447.64
68.05
1,464.00
7.20
7.20
1,800.00
240.00
530.24
17,363.95
315.09
86.40
1,550.00
2,838.20
742.50
1,602.35
443.59
802.34
1,708.30
18.00
26.40
5,745.36
18.00
542.43
574.56
257.67
153.09
1,536.88
355.32
1,263.28
461.16
54.24
1,521.45
124.24
275.37
140.61
362.88
13.53
25.20
5.55
12.00
20.70
258.98
101.25
108.30
102.00
3,396.36
480.66
2,388.96
100.00
22,500.00
9.00
75.00
91.80
90.00
165.00
1,200.00
3,000.00
1,332.00
3,570.00
300.00
225.00
21.84
10,759.06
10,181.27
3,487.05
1,236.24
1,619.10
21,947.59
371.07
270.00
9.00
0.38
94.50

MES 1
S/.

MES 2
S/.

MES 3
S/.

MES 4
S/.

MES 5
S/.

7,353.60
14,207.73
4,456.99
17,345.04
881.80

133,300.00
22,732.37
7,131.18
27,752.07

14,207.73
4,456.99
23,142.80

5,683.09
1,782.80
1,140.26

551.51
542.03
115.00
447.64
68.05
1,464.00
7.20
7.20
1,800.00
240.00
530.24
17,363.95
315.09
43.20
775.00
2,838.20
371.25
1,602.35

43.20
775.00
371.25
443.59
802.34
1,708.30
18.00
26.40
5,745.36
18.00
542.43
574.56
257.67
153.09
1,536.88
355.32
1,263.28
461.16
54.24
1,521.45
124.24
275.37
140.61
362.88
13.53
25.20
5.55
12.00
20.70
258.98
101.25
108.30
102.00
3,396.36
480.66
2,388.96
100.00
22,500.00
9.00
75.00
91.80
90.00
165.00
1,200.00
3,000.00
1,332.00
3,570.00
300.00
225.00
21.84
10,759.06
10,181.27

809.55

404.78

3,487.05
1,236.24
404.78
21,947.59
371.07
270.00
9.00
0.38
94.50

Pgina 5

AO 1
MES 6
S/.

MES 7
S/.

MES 8
S/.

MES 9
S/.

MES 10
S/.

MES 11
S/.

MES 12
S/.

Consultoria y Proyectos
Ing. MSc Anibal Q. Caceres Narrea
RCIP. 9865 R. CONSUCODE CO 483 R.U.C. N 10164969245

DESCRIPCION
S/.
CERROJO 1/2" x 1" x 5"
RUEDA CON SOPORTE Y GUIA
CANDADO DE BRONCE FORTE 60 MM
CINTA TEFLON
CINTA AISLANTE
MASILLA
TERMINALES DE COBRE TIPO OJO DE 100A
ELECTRODO TIPO 6012
SOLDADURA CELLOCORD AP 1160
CINTA BAND-IT DE 3/4" CON GRAPA
VARILLA DE COBRE DE 25MM x 2.40M
PORCELANA BLANCA
EQUIPO CLORINADOR AL VACIO SEGUN ESPECIFICACIONES
PEGAMENTO PARA PVC
SOLDADURA CITODUR 600
CINTA AISLANTE AUTOVULCANIZANTE
MANOMETRO TIPO BOURDON RANGO 0-150 Lbs/pulg2
IMPRIMANTE
YESO (Bolsa 20 kg)
CAJA DE CONCRETO P/C DESAGUE (3 cuerpos) INC. MARCO Y TAPA
KEROSENE
HORMIGON
LIJA DE FIERRO # 8
EMPAQUETADURA DE JEBE ENLONADO DE 8"
EMPAQUETADURA DE JEBE ENLONADO DE 10"
EMPAQUETADURA DE JEBE ENLONADO DE 6"
AGUA
INSTALACION
RETENIDA SIMPLE COMPLETA
TANQUE PARA AGUA DE POLIETILENO 1100 LT C/ACCES.
PUERTA MADERA CONTRAPLACADA INC. BARNIZ 0.80M X 2.1M
TRAMPA DE AIRE 2" PVC
LIMPIEZA DE POZO
MADERA TORNILLO
MADERA CEDRO PARA CARPINTERIA
REGLA DE MADERA
ANDAMIO DE MADERA
ANGULO ACERO 3 x 3 x 3/16"
PLATINA 3/16" x 1" x 6M
PLATINA 3/16" x 3"
PORTON METALICO 3.40M X 3.00 M
THINER
PINTURA LATEX
PINTURA ANTICORROSIVA
PINTURA ESMALTE
PINTURA ANTICORROSIVA EPOXICA
PINTURA IMPRIMANTE
BRIDA DE ACERO P/ SOLDAR-ANCLAJES DE 8"
BRIDA DE ACERO P/ SOLDAR-ANCLAJES DE 10"
PLANCHA METALICA 1/4" x 0.25m x 0.25m
CAJA METALICA TRIFASICA CON ABRAZADERAS
PLANCHAS DE ACERO LAF 1/20" X 4' X 8'
PUERTA DE METAL. INCL. MARCO-PINT 0.9 X 2.1 M
PLANCHA PERFIL GRAN ONDA 3.05M X 1.097 M
POSTE C.A.C. L= 12 m 300/150/330/1030
POSTE C.A.C. L= 12 m 200/150/330/1030
POSTE DE CONCRETO H=8M 200/120/240
CRUCETA SIMETRICA Z/1.2/200
CRUCETA ASIMETRICA DE 1.5 MTS.
TUBERIA DE FG DE 2.5" x 4.00M
TUBERIA DE ACERO TIPO CEDULA 40, 8"
TUBERIA DE ACERO TIPO CEDULA 40, 10"
TUB. FILTRO ACERO INOXIDABLE DN=15", e=1.6"
UNION ROSCADA PARA COLUMNA DE 8"
UNION ROSCADA PARA COLUMNA DE 10"
NIPLE DE F GALV. ROSCADO DE 12MM X 0.10M
TRANSICION TIPO LUFLEX/BB PN 10 ISO 2531 DN 200mm
TRANSICION TIPO LUFLEX/BB PN 10 ISO 2531 DN 250mm
TEE HFD B.B. DE DN 200mm ISO 2531
TEE HFD B.B. DE DN 250mm ISO 2531
ABRAZADERA METALICA DE 6MM X 75MM TIPO 2, 8"
ABRAZADERA METALICA DE 6MM X 75MM TIPO 1, 8"
ABRAZADERA METALICA DE 6MM X 75MM TIPO 1, 10"
ABRAZADERA METALICA DE 6MM X 75MM TIPO 2, 10"
NIPLE BB DE ACERO DN 200 MM X 0.40M

PARCIAL
0.12
9.60
125.00
0.42
6.04
4.21
224.10
7.50
1,684.21
76.40
45.00
16.28
68,250.00
408.56
640.00
76.64
455.00
168.44
164.70
72.30
5.90
4,363.78
16.66
2,730.00
7,980.00
190.00
46.43
7,050.00
860.00
1,013.49
960.00
7.05
15,000.00
17,499.13
271.25
16.57
1,079.50
351.00
431.39
514.39
12,000.00
8.29
3,113.93
133.53
130.61
75.41
1,943.36
18.00
52.00
300.00
595.00
37.80
3,600.00
847.98
1,235.00
877.92
2,421.36
132.24
167.38
387.60
7,650.00
22,440.00
156,800.00
7,500.00
22,000.00
15.00
65.00
200.00
460.00
1,240.00
80.00
50.00
180.00
300.00
70.00

MES 1
S/.

MES 2
S/.

MES 3
S/.

MES 4
S/.

MES 5
S/.

0.12
9.60
125.00
0.42
6.04
4.21
224.10
7.50
1,684.21
76.40
45.00
16.28
68,250.00
408.56
640.00
76.64
455.00
168.44
164.70
72.30
5.90
4,363.78
16.66
2,730.00
7,980.00
190.00
46.43
7,050.00
860.00
1,013.49
960.00
7.05
15,000.00
17,499.13
271.25
16.57
1,079.50
351.00
431.39
514.39
12,000.00
8.29
3,113.93
133.53
130.61
75.41
1,943.36
18.00
52.00
300.00
595.00
16.76

21.04
3,600.00

847.98
1,235.00
877.92
2,421.36
132.24
167.38
387.60
7,650.00
22,440.00
156,800.00
7,500.00
22,000.00
15.00
65.00
200.00
460.00
1,240.00
80.00
50.00
180.00
300.00
70.00

Pgina 6

AO 1
MES 6
S/.

MES 7
S/.

MES 8
S/.

MES 9
S/.

MES 10
S/.

MES 11
S/.

MES 12
S/.

Consultoria y Proyectos
Ing. MSc Anibal Q. Caceres Narrea
RCIP. 9865 R. CONSUCODE CO 483 R.U.C. N 10164969245

DESCRIPCION
S/.
NIPLE BB DE ACERO DN 200 MM X 2.15M
NIPLE BB DE ACERO DN 200 MM X 0.16M
NIPLE BB DE ACERO DN 200 MM X 0.50M
NIPLE BB DE ACERO DN 200 MM X 0.65M
NIPLE BB DE ACERO DN 200 MM X 1.10M
NIPLE BB DE ACERO DN 200 MM X 2.20M
NIPLE BB DE ACERO DN 250 MM X 0.40M
NIPLE BB DE ACERO DN 250 MM X 2.15M
NIPLE BB DE ACERO DN 250 MM X 0.16M
NIPLE BB DE ACERO DN 250 MM X 0.50M
NIPLE BB DE ACERO DN 250 MM X 0.65M
NIPLE BB DE ACERO DN 250 MM X 1.10M
NIPLE BB DE ACERO DN 250 MM X 2.20M
CODO DE HIERRO F. DUCTIL BB DN 200mm x 90 ISO 2531
CODO DE HIERRO F. DUCTIL BB DN 200mm x 45 ISO 2531
CODO DE HIERRO F. DUCTIL BB DN 250mm x 45 ISO 2531
CODO DE HIERRO F. DUCTIL BB DN 250mm x 90 ISO 2531
UNION DE DESMONTAJE AUTOPORTANTE HFD 200mm
UNION DE DESMONTAJE AUTOPORTANTE HFD 250mm
TUBERIA PVC NTP 399.002 CLASE 10 DE 1/2"
TUBERIA PVC NTP 399.002 CLASE 10 DE 2"
TUBERIA PVC NTP 399.002 CLASE 10 DE 4"
TUBO 1" PVC-SAP NTP 399.006 P/INST. ELECT.
TUBO 40mm PVC-SAP NTP 399.006 P/INST. ELECT.
TUBO 3" PVC-SAP NTP 399.006 P/INST. ELECT.
TUBO 3/4" PVC-SAP NTP 399.006 P/INST. ELECT.
TUBO 20mm PVC-SAP NTP 399.006 P/INST. ELECT.
CODO PVC 90 CLASE 10 SP 1/2"
CODO PVC 90 CLASE 10 SP 1 1/2"
TEE PVC CLASE 10 SP 1/2"
CONEXIONADO Y ACCESORIOS SUBESTACION 40 KVA
REDUCCION 1 1/2" A 1" PVC-SP C-10
TEE SANITARIA SIMP C/REDUC PVC SAL 4"A2"
TRAMPA "P" PVC DESAGUE 2"
CODOS PVC 90 PARA DESAGUE SP 2"
CODOS PVC 45 PARA DESAGUE 2"
CODOS PVC 45 PARA DESAGUE 4"
YEE 4" A 2" PVC PARA DESAGUE SP
YEE PVC 4" PARA DESAGUE SP
CODO CON VENTILACION 4" X 2" PVC SP
TEE PVCPARA DESAGUE SP 2"
VALVULA ESFERICA DE BRONCE DE 1/2"
MEDIDOR ELECTRONICO ALPHA TIPO A 1R O SIMILAR
VALVULA ANTICIPADORA DE ONDA 200MM
VALVULA ANTICIPADORA DE ONDA 250MM
VALVULA DE GLOBO DE BRONCE DE 1/2"
VALVULA COMPUERTA C/BRIDA C-125 ANSI 6"
VALVULA COMPUERTA C/BRIDA C-125 ANSI 8"
VALVULA COMPUERTA C/BRIDA C-125 ANSI 10"
VALV. COMP. HFD, DN 200mm, NTP ISO 5996 Serie 3 Tipo Brida
VALV. COMP. HFD, DN 250mm, NTP ISO 5996 Serie 3 Tipo Brida
VALVULA DE AIRE AUTOMATICA HFD 200mm ROSC. (INC. ACC.)
VALVULA DE AIRE AUTOMATICA HFD 250mm ROSC. (INC. ACC.)
VALVULA CHECK B.B. 8"
VALVULA CHECK B.B. 10"
VALVULA MARIPOSA TIPO WAFER 8"
VALVULA MARIPOSA TIPO WAFER 10"
VIDRIO SIMPLE
CLAUSURA DE POZO
HERRAMIENTAS MANUALES
JALONES
MIRA TOPOGRAFICA
TEODOLITO
NIVEL TOPOGRAFICO
ELECTROBOMBA DE EJE VERTICAL Q= 40lps, ADT = 109.76m, Pot. Mortor 113 HP, Vel. Imp
ELECTROBOMBA DE EJE VERTICAL Q = 80 lps, ADT = 102.93m, Pot. Motor 150 HP, Vel. Im
ELECTROBOMBA DE EJE VERTICAL Q = 55 lps, ADT = 85.87m, Port. Mortor 90 HP, V. Impul
ELECTROBOMBA DE EJE VERTICAL Q = 18 lps, ADT = 57.06m, Pot. Motor 30 HP, V. Impul.
ELECTROBOMBA DE EJE VERTICAL Q = 18 lps, ADT = 84.86m, Pot. Motor 40 HP, V. Impul.
CAMION VOLQUETE 6x4 330 HP 10 M3.
TECLE - TRIPODE CADENA PARA 5 TON.
EQUIPO DE CORTE Y SOLDEO
TRANSF.22.9KV/0.46KV/0.23KV 40KVA DY5 ELEVAC.
TRAFOMIX., 22.9/0.22KV Y 10/5A
BALANZA DE 500kg TIPO PLATAFORMA CON PESAS
CARGADOR S/LLANTAS 80-95 HP 1.5-1.75 YD3
VIBRADOR DE CONCRETO 4 HP 1.35"
MOTOSOLDADORA DE 250 AMP.
MEZCLADORA CONCRETO TAMBOR 8HP 9P3
GRUA HIDRAULICA TELESCOPICA MONT. SOBRE CAMION 225 HP
PERFORADORA PARA POZO PROFUNDO
TOTAL

PARCIAL
400.00
400.00
270.00
360.00
200.00
160.00
220.00
1,200.00
1,120.00
720.00
1,000.00
600.00
500.00
360.00
190.00
560.00
1,080.00
380.00
1,120.00
132.30
320.76
238.59
364.20
510.30
1,890.00
1,764.00
1,795.50
49.90
23.10
28.91
6,300.00
10.80
30.90
32.76
26.10
18.72
18.36
42.66
34.50
16.11
31.38
24.00
21,350.00
17,010.00
50,740.00
100.50
3,744.00
1,595.00
6,940.00
1,595.00
6,940.00
6,085.00
17,160.00
850.00
2,100.00
600.00
1,620.00
147.26
300.00
4,922.22
3.84
7.52
93.31
59.63
110,490.00
170,610.00
86,580.00
43,165.00
54,300.00
14,005.31
16.00
85,963.32
25,700.00
16,800.00
4,800.00
510.99
253.71
4,000.00
1,715.59
1,838.68
100,000.00
1,713,245.23
100.00%

MES 1
S/.

MES 2
S/.

MES 3
S/.

MES 4
S/.

MES 5
S/.

AO 1
MES 6
S/.

MES 7
S/.

MES 8
S/.

MES 9
S/.

MES 10
S/.

MES 11
S/.

MES 12
S/.

400.00
400.00
270.00
360.00
200.00
160.00
220.00
1,200.00
1,120.00
720.00
1,000.00
600.00
500.00
360.00
190.00
560.00
1,080.00
380.00
1,120.00
132.30
320.76
238.59
364.20
510.30
1,890.00
1,764.00
1,795.50
49.90
23.10
28.91
6,300.00
10.80
30.90
32.76
26.10
18.72
18.36
42.66
34.50
16.11
31.38
24.00
21,350.00
17,010.00
50,740.00
100.50
3,744.00
1,595.00
6,940.00
1,595.00
6,940.00
6,085.00
17,160.00
850.00
2,100.00
600.00
1,620.00
147.26
75.00
4,922.22
3.84
7.52
93.31
59.63
110,490.00
170,610.00
86,580.00
43,165.00
54,300.00
14,005.31
16.00
1,085.79

44,245.16
2.58%

16,800.00
4,800.00
510.99
253.71
4,000.00
1,715.59
1,838.68
100,000.00
1,337,790.93
78.09%

150.00

75.00

84,877.53
25,700.00

175,300.39
10.23%

112,939.61
6.59%

20,727.48
1.21%

Pgina 7

0.00
0.00%

0.00
0.00%

0.00
0.00%

0.00
0.00%

0.00
0.00%

0.00
0.00%

0.00
0.00%

Consultoria y Proyectos
Ing. MSc Anibal Q. Caceres Narrea
RCIP. 9865 R. CONSUCODE CO 483 R.U.C. N 10164969245

3) CALENDARIO DE ADQUISICION DE MATERIALES

Proyecto
Lugar

: MEJORAMIENTO Y AMPLIACION DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LA LOCALIDAD DE FERREAFE - PROVINCIA DE FERREAFE - LAMBAYEQUE
: FERREAFE - FERREAFE - LAMBAYEQUE

DESCRIPCION
S/.
3) SISTEMA DE AGUA POTABLE
OPERADOR DE EQUIPO PESADO
OPERARIO
OFICIAL
PEON
ALAMBRE NEGRO RECOCIDO # 8
CLAVOS PARA MADERA C/C 2 1/2", 3" Y 4"
ANCLAJE DE FIERRO LISO 3/8 ANTIRROBO P/MEDIDOR
ACERO DE REFUERZO Fy=4200 KG/CM2 GRADO 60
ARENILLA
ARENA FINA
PIEDRA CHANCADA DE 1/2" - 3/4"
ARENA GRUESA
CONFITILLO 1/2''
LLAVE CORPORATION DE 3/4"
LADRILLO CORRIENTE 6 x 12 x 24 CM
CEMENTO PORTLAND TIPO MS
MARCO Y TAPA TERMOPLASTICO AISA CON VISOR
PEGAMENTO PARA PVC
YESO (Bolsa 20 kg)
CAJA DE CONCRETO P/MEDIDOR AGUA
HORMIGON
AFIRMADO
AGUA
GRIFO CONTRA INCENDIO 4"
GRIFO CONTRA INCENDIO 3"
GRIFO CONTRA INCENDIO 6"
GRIFO CONTRA INCENDIO 8"
GRIFO CONTRA INCENDIO 12"
MARCO Y TAPA FF PARA CAJA DE VALVULA
PINTURA ESMALTE
TUBERIA UNION RIGIDA 4" x 1.00m (Forro)
TUBERIA UNION RIGIDA 3" x 1.00m (Forro)
TUBERIA UNION RIGIDA 6" x 1.00m (Forro)
TUBERIA UNION RIGIDA 8" x 1.00m (Forro)
TUBERIA UNION RIGIDA 12" x 1.00m (Forro)
ABRAZADERA PVC 4'' x 1/2''
ABRAZADERA PVC 6'' x 1/2''
ABRAZADERA PVC 3'' x 1/2''
ABRAZADERA PVC 8'' x 1/2''
ABRAZADERA PVC 12'' x 1/2''
TUBERIA FF BRIDADO 4" ANSI
TUBERIA FF BRIDADO 3" ANSI
TUBERIA FF BRIDADO 6" ANSI
TUBERIA FF BRIDADO 8" ANSI
TUBERIA FF BRIDADO 12" ANSI
CODO FF C/BRIDA C-125 ANSI 3" X 90
CODO FF C/BRIDA C-125 ANSI 6" X 90
CODO FF C/BRIDA C-125 ANSI 8" X 90
CODO FF C/BRIDA C-125 ANSI 4" X 90
CODO FF C/BRIDA C-125 ANSI 12" X 90
TUB. PVC UF CL-7.5 =200mm x 6m PRESION P/AGUA(Inc.anillo)
TUB. PVC UF CL-7.5 =160mm x 6m PRESION P/AGUA(Inc anillo)
TUB. PVC UF CL-7.5 =110mm x 6m PRESION P/AGUA(Inc anillo)
TUB. PVC UF CL-7.5 =355mm x 6m PRESION P/AGUA(inc/anillo)
TUB. PVC UF CL-10 =400mm x 6m PRESION P/AGUA(inc/anillo)
TUB. PVC UF CL-7.5 =250mm x 6m PRESION P/AGUA(Inc.anillo)
TUB. PVC UF CL-7.5 =75mm x 6m PRESION P/AGUA(Inc anillo)
TUB. PVC UF CL-7.5 =110mm x 6m PRESION P/AGUA(Inc anillo)
TUB. PVC UF CL-7.5 =315mm x 6m PRESION P/AGUA(inc/anillo)
TUB. PVC UF CL-7.5 =75mm x 6m PRESION P/AGUA(Inc anillo)
TUB. PVC UF CL-7.5 =160mm x 6m PRESION P/AGUA(Inc anillo)
TUB. PVC UF CL-7.5 =200mm x 6m PRESION P/AGUA(Inc.anillo)
TUB. PVC UF CL-7.5 =315mm x 6m PRESION P/AGUA(inc/anillo)
REDUCCION PVC UF 315mm x200mm ISO
REDUCCION PVC SP 160mm x110mm ISO
REDUCCION PVC SP 200mm x110mm ISO
REDUCCION PVC SP 200mm x160mm ISO
REDUCCION PVC SP 110mm x 75mm ISO
REDUCCION PVC UF 250mm x110mm ISO
REDUCCION PVC UF 250mm x160mm ISO
REDUCCION PVC UF 315mm x110mm ISO
REDUCCION PVC UF 315mm x160mm ISO
REDUCCION PVC UF 315mm x250mm ISO
REDUCCION PVC UF 400mm x315mm ISO
UNION MIXTA SP PVC SAP P/AGUA A-10 =1/2"
TAPON HEMBRA PVC UF SAP P/AGUA =160mm
TAPON HEMBRA PVC UF SAP P/AGUA =110mm

PARCIAL

111,785.00
244,037.93
538,207.44
2,460,542.39
1,568.74
825.65
71,953.56
12,352.33
695,076.04
4,221.77
283,971.75
117,439.83
5,873.76
65,264.00
18,064.20
652,346.97
122,370.00
25,643.86
13,136.51
97,488.10
4,110.86
418,849.82
11,565.48
5,440.00
585.00
6,552.00
5,190.00
1,468.00
6,318.90
1,919.04
71,925.10
16,716.75
22,655.19
6,670.40
672.00
182,851.20
102,462.57
2,590.50
134,340.34
14,685.12
2,400.00
285.00
3,120.00
2,814.00
870.00
288.00
2,340.00
1,830.00
2,528.00
632.00
370,769.15
316,904.94
604,161.34
4,503.87
14,267.11
103,774.72
47,338.99
217.76
105,868.75
20.31
337.32
265.44
110.19
5,951.05
20,291.91
10,288.35
3,371.76
665.00
2,194.68
1,097.34
1,990.20
1,508.76
1,810.38
2,220.40
10,931.72
181.08
3,267.33

MES 1
S/.
13,973.13
30,504.74
67,275.93
307,567.80

MES 2
S/.

MES 3
S/.

MES 4
S/.

MES 5
S/.

MES 6
S/.

AO 1
MES 7
S/.

MES 8
S/.

13,973.13
30,504.74
67,275.93
307,567.80
174.30
91.74

13,973.13
30,504.74
67,275.93
307,567.80
174.30
91.74

13,973.13
30,504.74
67,275.93
307,567.80
174.30
91.74

13,973.13
30,504.74
67,275.93
307,567.80
174.30
91.74

13,973.13
30,504.74
67,275.93
307,567.80
174.30
91.74
17,988.39

13,973.13
30,504.74
67,275.93
307,567.80
174.30
91.74
17,988.39

99,296.55
603.11
141,985.88

99,296.55
603.11
56,794.35

99,296.55
603.11
56,794.35

99,296.55
603.11
28,397.18

99,296.55
603.11

99,296.55
603.11

13,973.13
30,504.74
67,275.93
307,567.80
174.30
91.74
17,988.39
9,881.86
99,296.55
603.11

93,951.86

23,487.97

4,699.01
26,105.60

1,174.75

65,234.70

65,234.70
73,422.00

97,852.05

13,052.80
18,064.20
97,852.05

195,704.09

3,940.95

2,313.10

2,313.10

1,233.26
125,654.95
2,313.10

3,940.95
50,215.06
1,233.26
125,654.95
2,313.10

17,950.70
2,627.30
1,233.26
125,654.95
2,313.10

MES 9
S/.

174.30
91.74
17,988.39
2,470.47
99,296.55
603.11

26,105.60
130,469.39
48,948.00
7,693.16
2,627.30
47,273.04

411.09
41,884.98
5,440.00
585.00
6,552.00
5,190.00
1,468.00

6,318.90
1,919.04
2,388.11
3,236.46
952.91
96.00

2,388.11
3,236.46
952.91
96.00

2,388.11
3,236.46
952.91
96.00

2,388.11
3,236.46
952.91
96.00

2,388.11
3,236.46
952.91
96.00

342.86
40.71

342.86
40.71

342.86
40.71

342.86
40.71

342.86
40.71

26,483.51
22,636.07
43,154.38
4,503.87

26,483.51
22,636.07
43,154.38

26,483.51
22,636.07
43,154.38

26,483.51
22,636.07
43,154.38

26,483.51
22,636.07
43,154.38

238,351.60
203,724.60
388,389.43

7,412.48
23,669.50
217.76
7,562.05
20.31
337.32
265.44
110.19
5,951.05

7,412.48
23,669.50

7,412.48

7,412.48

7,412.48

66,712.32

7,562.05

7,562.05

7,562.05

7,562.05

37,810.27

8,116.76
4,115.34
1,348.70
266.00
877.87
438.94
796.08
603.50
724.15
888.16
4,372.69
90.54

Pgina 8

71,925.10
2,388.11
3,236.46
952.91
96.00
182,851.20
102,462.57
2,590.50
134,340.34
14,685.12
342.86
40.71

2,388.11
3,236.46
952.91
96.00

342.86
40.71
3,120.00
2,814.00
870.00
288.00
2,340.00
1,830.00
2,528.00
632.00

3,566.78

10,700.33

7,562.05

22,686.16

12,175.15
6,173.01
2,023.06
399.00
1,316.81
658.40
1,194.12
905.26
1,086.23
1,332.24
6,559.03
45.27
3,267.33

45.27

MES 10
S/.

MES 11
S/.

MES 12
S/.

Consultoria y Proyectos
Ing. MSc Anibal Q. Caceres Narrea
RCIP. 9865 R. CONSUCODE CO 483 R.U.C. N 10164969245

DESCRIPCION
S/.
TAPON HEMBRA PVC UF SAP P/AGUA =75mm
CODO PVC 45 CLASE 7.5 SP 200mm ISO
CODO PVC 45 CLASE 7.5 SP 110mm ISO
CODO PVC 90 CLASE 7.5 SP 110mm ISO
CODO PVC 22.5 CLASE 7.5 SP 110mm ISO
CODO PVC 22.5 CLASE 7.5 SP 160mm ISO
CODO PVC 90 CLASE 7.5 SP 200mm ISO
CODO PVC 90 CLASE 7.5 SP 160mm ISO
CODO PVC 22.5 CLASE 7.5 SP 200mm ISO
CODO PVC 45 CLASE 7.5 SP 75mm ISO
CODO PVC 45 CLASE 7.5 SP 160mm ISO
CODO PVC 90 CLASE 7.5 SP 75mm ISO
CODO PVC 22.5 CLASE 7.5 SP 75mm ISO
CODO PVC 22.5 CLASE 7.5 SP 250mm ISO
CODO PVC 22.5 CLASE 7.5 SP 315mm ISO
CODO PVC 90 CLASE 7.5 SP 250mm ISO
CODO PVC 90 CLASE 7.5 SP 400mm ISO
CODO PVC 90 CLASE 7.5 SP 355mm ISO
TUBERIA PVC 1/2'' CLASE 7.5
CODO PVC SAP 1/2" x 45 AGUA
NIPLE PVC SAP A-7.5 1/2" x 4"
NIPLE PVC SAP A-7.5 1/2" x 3"
NIPLE PVC SAP A-7.5 1/2" x 6"
NIPLE PVC SAP A-7.5 1/2" x 8"
NIPLE PVC SAP A-7.5 1/2" x 12"
LUBRICANTE PARA TUBERIA PVC UF
CODO PVC SAP 1/2" X 90
UNION PVC SAP (AGUA) 6"
UNION PVC SAP (AGUA) 8"
TEE PVC ISO A-7.5 SP 110mm x 110mm
TEE PVC ISO A-7.5 SP 160mm x 160mm
CRUZ PVC ISO A-7.5 SP 110mm x 110mm
CRUZ PVC ISO A-7.5 UF 200mm x 200mm
CRUZ PVC ISO A-7.5 SP 160mm x 160mm
TEE PVC ISO A-7.5 SP 75mm x 75mm
CRUZ PVC ISO A-7.5 SP 75mm x 75mm
TEE PVC ISO A-7.5 SP 200mm x 200mm
TEE PVC ISO A-7.5 SP 250mm x 250mm
TEE PVC ISO A-7.5 UF 315mm x 315mm
TEE PVC ISO A-7.5 UF 400mm x 400mm
CRUZ PVC ISO A-7.5 UF 315mm x 315mm
MEDIDOR DE 1/2"
LLAVE DE PASO PVC 1/2" (INC.RACOR)
VALVULA COMPUERTA =160mm, incluye montaje
VALVULA COMPUERTA =110mm, incluye montaje
VALVULA COMPUERTA =200mm, incluye montaje
VALVULA COMPUERTA 250mm,incluye montaje
VALVULA COMPUERTA 315mm,incluye montaje
HERRAMIENTAS MANUALES
DOBLE PRUEBA HIDRAULICA Y DESINFECCION P/ TUB. PVC
JALONES
MIRA TOPOGRAFICA
NIVEL TOPOGRAFICO
REGLA DE PISO 2"x6"x10'
BOMBA DE PRESIN MANUAL C/MANOM.
CAMION VOLQUETE 6x4 330 HP 10 M3.
COMPRESORA NEUMATICA 87 HP 250-330 PCM
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
RODILLO TANDEM VIB.AUTOP 80-110HP 6-8TON
CARGADOR S/LLANTAS 80-95 HP 1.5-1.75 YD3
RETROEXCAVADOR S/LLANTAS 58 HP 1 YD3
PLANTA ASFALTO EN CALIENTE
CORTADORA DE PAVIMENTO C35-35 HP I/COMBUSTIBLE
MARTILLO NEUMATICO DE 29 Kg.
CINCEL PARA CORTE-DEMOLICION
MEZCLADORA CONCRETO TAMBOR 8HP 9P3
CAMION IMPRIMIDOR 6x2 178-210 HP 1,800 G
PAVIMENTADORA SOBRE ORUGA 69 HP
TOTAL

PARCIAL
117.16
1,273.40
811.51
1,569.20
4,585.00
4,032.00
2,365.33
2,100.12
1,674.93
101.63
734.88
112.46
359.88
7,843.00
11,379.62
2,619.18
2,485.00
2,478.55
96,264.40
13,542.28
20,861.00
565.20
7,441.00
5,002.80
744.00
7,674.35
5,873.76
74.33
247.04
12,918.10
14,228.20
2,818.80
7,300.00
6,733.23
7,800.00
3,060.00
9,270.45
5,212.27
11,695.20
2,500.00
1,286.60
1,011,592.00
141,949.20
47,568.00
199,675.00
31,300.00
10,560.00
7,550.00
83,382.95
86,418.46
716.17
1,403.69
11,129.25
39,631.30
28,851.12
300,747.78
67,053.18
593,908.66
117,639.75
108,969.96
489,708.90
181,107.72
42,933.90
7,544.11
26,108.86
10,636.34
18,534.05
56,001.15

13,869,081.21
100.00%

MES 1
S/.

MES 2
S/.

MES 3
S/.

MES 4
S/.

MES 5
S/.

MES 6
S/.

AO 1
MES 7
S/.

MES 8
S/.

MES 9
S/.

MES 10
S/.

MES 11
S/.

MES 12
S/.

117.16
1,273.40
811.51
1,569.20
4,585.00
4,032.00
2,365.33
2,100.12
1,674.93
101.63
734.88
112.46
359.88
7,843.00
11,379.62
2,619.18
2,485.00
2,478.55
24,066.10

24,066.10

26,748.45

21,383.75
2765.21

4,005.93
10,430.50
282.60
3,720.50
2,501.40
372.00
3,837.18

6,771.14
10,430.50
282.60
3,720.50
2,501.40
372.00
3,837.18

5,873.76
74.33
247.04
12,918.10
9,959.74
1,973.16

2,134.23
422.82
3,650.00
3,366.62
3,900.00

2,134.23
422.82
3,650.00
3,366.62
3,900.00

5,212.27
11,695.20
2,500.00
1,286.60
141,800.85
28,389.84
9,513.60
39,935.00
6,260.00
2,112.00
1,510.00
16,676.59

139,226.26
28,389.84
9,513.60
39,935.00
6,260.00
2,112.00
1,510.00
16,676.59

183,738.01
28,389.84
9,513.60
39,935.00
6,260.00
2,112.00
1,510.00
16,676.59

247,989.08
28,389.84
9,513.60
39,935.00
6,260.00
2,112.00
1,510.00
16,676.59

1812.34
28,389.84
9,513.60
39,935.00
6,260.00
2,112.00
1,510.00
16,676.59

3,060.00
9,270.45

1,236.57
4,403.48

48,970.89

473,932.53
3.42%

144,513.14

152,512.32

107.43
421.11
1,236.57
4,403.48
5,770.22
33,416.39
8,381.65
74,238.58
14,704.97
13,621.25
48,970.89

71.62

71.62

71.62

71.62

71.62

143.23

1,236.57
4,403.48
5,770.22
33,416.39
8,381.65
74,238.58
14,704.97
13,621.25
48,970.89

1,236.57
4,403.48
5,770.22
33,416.39
8,381.65
74,238.58
14,704.97
13,621.25
48,970.89
30,184.68
6,133.41
1,077.73
3,729.84
1,519.48
2,647.72
8,000.16

1,236.57
4,403.48

1,236.57
4,403.48

1,236.57
4,403.48

33,416.39
8,381.65
74,238.58
14,704.97
13,621.25
48,970.89
30,184.68
6,133.41
1,077.73
3,729.84
1,519.48
2,647.72
8,000.16

33,416.39
8,381.65
74,238.58
14,704.97
13,621.25
48,970.89
30,184.68
6,133.41
1,077.73
3,729.84
1,519.48
2,647.72
8,000.16

33,416.39
8,381.65
74,238.58
14,704.97
13,621.25
48,970.89
30,184.68
6,133.41
1,077.73
3,729.84
1,519.48
2,647.72
8,000.16

33,416.39

6,133.41
1,077.73
3,729.84
1,519.48
2,647.72
8,000.16

1,236.57
4,403.48
5,770.22
33,416.39
8,381.65
74,238.58
14,704.97
13,621.25
48,970.89
30,184.68
6,133.41
1,077.73
3,729.84
1,519.48
2,647.72
8,000.16

1,066,491.04 1,102,752.00 1,299,730.05

7.69%
7.95%
9.37%

1,445,747.84
10.42%

1,519,042.67
10.95%

2,357,329.03
17.00%

1,958,203.75
14.12%

844,421.57
6.09%

135,680.29
0.98%

107.43
982.58
1,236.57
4,403.48
5,770.22
8,381.65
74,238.58
14,704.97
13,621.25
48,970.89

Pgina 9

33,416.39

48,970.89
30,184.68
6,133.41
1,077.73
3,729.84
1,519.48
2,647.72
8,000.16
33,416.39
0.24%

0.00
0.00%

Consultoria y Proyectos
Ing. MSc Anibal Q. Caceres Narrea
RCIP. 9865 R. CONSUCODE CO 483 R.U.C. N 10164969245

4) CALENDARIO DE ADQUISICION DE MATERIALES

Proyecto
Lugar

: MEJORAMIENTO Y AMPLIACION DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LA LOCALIDAD DE FERREAFE - PROVINCIA DE FERREAFE - LAMBAYEQUE
: FERREAFE - FERREAFE - LAMBAYEQUE
AO 1
DESCRIPCION
S/.

4) SISTEMA DE ALCANTARILLADO
OPERARIO
OFICIAL
PEON
ALAMBRE NEGRO RECOCIDO # 16
ALAMBRE NEGRO RECOCIDO # 8
CLAVOS PARA MADERA C/C 2 1/2", 3" Y 4"
REJILLA METALICA
ACERO DE REFUERZO Fy=4200 KG/CM2 GRADO 60
ARENILLA
RIPIO CORRIENTE 3/4"
PIEDRA CHANCADA DE 1/2" - 3/4"
ARENA GRUESA
CEMENTO PORTLAND TIPO MS
MARCO DE FIERRO Y TAPA PREFABRICADA DE CONCRETO P/BUZON
PEGAMENTO PARA PVC
YESO (Bolsa 20 kg)
ROTURA DE PAVIMENTO EXISTENTE.
CAJA REGISTRO P/DESAGUE PRE-FAB. 0.40x0.60X0.70m
TAPA Y MARCO P/CAJA REGIST. DESAGUE 0.45x0.147x0.70m PRE-FAB
FLETE TERRESTRE DE SISTEMA DE ALCANTARILLADO
KEROSENE
AGUA
MADERA TORNILLO
TRAVESAO DE 2" X 4" X 6m(4 usos)
PUNTALES =4"x5.00m (4 usos)
PINTURA ESMALTE
PLANCHA ACERO 1.20m x 2.40m (15 usos)
TUBERIA PVC DESAGUE SN4 UF x 6.00 m =200mm (Inc. Anillo)
TUBERIA PVC DESAGUE SN4 UF x 6.00 m =160mm (Inc. Anillo)
TUBERIA PVC DESAGUE SN4 UF x 6.00 m =250mm (Inc. Anillo)
TUBERIA PVC DESAGUE SN4 UF x 6.00 m =315mm (Inc. Anillo)
TUBERIA PVC DESAGUE SN4 UF x 6.00 m =355mm (Inc. Anillo)
TUBERIA PVC DESAGUE SN4 UF x 6.00 m =400mm (Inc. Anillo)
CODO 45 PVC INY. D=160mm EC
LUBRICANTE PARA TUBERIA PVC UF
SILLA TEE PVC INY 200mm x 160mm
SILLA TEE PVC UF 250mm A 160mm
SILLA TEE PVC UF 315mm A 160mm
SILLA TEE PVC UF 355mm A 160mm
HERRAMIENTAS MANUALES
JALONES
MIRA TOPOGRAFICA
NIVEL TOPOGRAFICO
BOMBA DE PRESIN MANUAL C/MANOM.
CAMION VOLQUETE 6x4 330 HP 10 M3.
MOTOBOMBA 10 HP 4"
ENCOFRADO METALICO P/BUZON
COMPRESORA NEUMATICA 87 HP 250-330 PCM
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
RODILLO TANDEM VIB.AUTOP 80-110HP 6-8TON
CARGADOR S/LLANTAS 80-95 HP 1.5-1.75 YD3
RETROEXCAVADOR S/LLANTAS 58 HP 1 YD3.
RETROEXCAVADOR S/ORUG 115-165HP .75-1.4Y
PLANTA ASFALTO EN CALIENTE
CORTADORA DE PAVIMENTO C35-35 HP I/COMBUSTIBLE
VIBRADOR DE CONCRETO 4 HP 1.35"
CAMION IMPRIMIDOR 6x2 178-210 HP 1,800 G
PAVIMENTADORA SOBRE ORUGA 69 HP
MEZCLADORA CONCRETO TAMBOR 8HP 9P3
TOTAL

PARCIAL

500,540.96
522,227.39
3,612,564.74
24,112.68
51,276.66
42,437.42
16,074.00
267,894.53
769,356.44
470,404.29
223,520.00
134,625.70
930,934.96
73,402.00
101,054.02
14,156.81
110,321.75
241,110.00
120,555.00
15,304.00
10,590.89
16,688.89
30,715.84
38,092.24
77,340.94
1,307.53
215,299.50
1,596,851.99
1,205,248.15
31,729.92
94,936.32
108,964.40
510,334.35
151,497.45
34,921.07
82,965.60
2,338.89
1,420.80
8,670.00
148,787.04
486.25
972.50
7,779.99
38,801.18
325,122.16
150,449.85
186,103.14
882.57
636,756.92
110,983.68
106,511.14
1,652,178.37
822,426.09
155,333.02
39,030.84
14,560.21
15,886.33
63,104.04
107,532.57
17,953,779.96
100.00%

MES 1
S/.

MES 2
S/.

MES 3
S/.

MES 4
S/.

41,711.58
43,518.78
301,045.86
3,014.09
5,697.40
4,715.26

41,711.58
43,518.78
301,045.86
3,014.09
5,697.40
4,715.26

41,711.58
43,518.78
301,045.86
3,014.09
5,697.40
4,715.26

41,711.58
43,518.78
301,045.86
3,014.09
5,697.40
4,715.26

53,578.91
115,403.47
58,800.54
27,940.00
14,958.40
116,366.87

53,578.91
115,403.47
58,800.54
27,940.00
14,958.40
116,366.87
73,402.00

40,184.18
76,935.64
58,800.54
27,940.00
14,958.40
116,366.87

2,831.36
9,193.48

2,831.36
9,193.48

1,275.33
962.81
2,503.33
4,607.38
5,713.84
11,601.14
1,307.53
32,294.93
145,168.22

MES 5
S/.
41,711.58
43,518.78
301,045.86

MES 6
S/.

MES 7
S/.

MES 8
S/.

MES 9
S/.

5,697.40
4,715.26

41,711.58
43,518.78
301,045.86
3,014.09
5,697.40
4,715.26

41,711.58
43,518.78
301,045.86
3,014.09
5,697.40
4,715.26

41,711.58
43,518.78
301,045.86
3,014.09
5,697.40
4,715.26

41,711.58
43,518.78
301,045.86
3,014.09
5,697.40
4,715.26

40,184.18
76,935.64
58,800.54
27,940.00
14,958.40
116,366.87

76,935.64
58,800.54
27,940.00
14,958.40

40,184.18
76,935.64
58,800.54
27,940.00
14,958.40

40,184.18
76,935.64
58,800.54
27,940.00
14,958.40

76,935.64
58,800.54
27,940.00
14,958.40
116,366.87

76,935.64

2,831.36
9,193.48

2,831.36
9,193.48

2,831.36
9,193.48

9,193.48

9,193.48

9,193.48

1,275.33
962.81
2,503.33
4,607.38
9,523.06
19,335.24

1,275.33
962.81
2,503.33
4,607.38
22,855.34

1,275.33
962.81
2,503.33
4,607.38

1,275.33
962.81
1,668.89
4,607.38

1,275.33
962.81
662.25
4,607.38

1,275.33
962.81
4,344.41
3,071.58

1,275.33
962.81

9,193.48
40,185.00
20,092.50
1,275.33
962.81

7,734.09

7,734.09

7,734.09

7,734.09

7,734.09

7,734.09

21,529.95
145,168.22
150,656.02
2,884.54
8,630.57
9,905.84
46,393.99

21,529.95
145,168.22
150,656.02
2,884.54
8,630.57
9,905.84
46,393.99

21,529.95
145,168.22
150,656.02
2,884.54
8,630.57
9,905.84
46,393.99

145,168.22

43,059.90
145,168.22

2,884.54
8,630.57
9,905.84
46,393.99

32,294.93
145,168.22
150,656.02
2,884.54
8,630.57
9,905.84
46,393.99

2,884.54
8,630.57
9,905.84
46,393.99

2,884.54
8,630.57
9,905.84
46,393.99

21,529.95
145,168.22
150,656.02
2,884.54
8,630.57
9,905.84
46,393.99

21,529.95
145,168.22
150,656.02
2,884.54
8,630.57
9,905.84
46,393.99

3,492.11

3,492.11

3,492.11

3,492.11

3,492.11

3,492.11

3,492.11

3,492.11

3,492.11

MES 10
S/.
41,711.58
43,518.78
301,045.86

MES 11
S/.
41,711.58
43,518.78
301,045.86

MES 12
S/.
41,711.58
43,518.78
301,045.86

16,074.00

14,958.40
116,366.87

116,366.87

116,366.87

40,421.61

17,136.01

43,496.41

9,193.48
40,185.00
20,092.50
1,275.33
962.81

9,193.48
40,185.00
20,092.50
1,275.33
962.81

9,193.48
120,555.00
60,277.50
1,275.33

145,168.22
150,656.02
2,884.54
8,630.57
9,905.84
46,393.99

8,265.95
486.25
972.50
3,112.00
3,233.30
27,092.43
12,536.99
15,507.97

8,265.95

8,265.95

8,265.95

8,265.95

8,265.95

8,265.95

8,265.95

8,265.95

145,168.22
150,656.02
2,884.54
8,630.57
9,905.84
46,393.99
151,497.45
3,492.11
41,482.80
1,169.45
710.40
4,335.00
8,265.95

2,334.00
3,233.30
27,092.43
12,536.99
15,507.97

2,334.00
3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

3,233.30
27,092.43
12,536.99
15,507.97

53,060.95

53,060.95

53,060.95

53,060.95

53,060.95

53,060.95

53,060.95

53,060.95

53,060.95

53,060.95

53,060.95

53,060.95

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46

1,438,862.13
8.01%

1,670,919.18
9.31%

1,528,886.71
8.52%

1,511,431.46
8.42%

1,351,031.88
7.53%

1,218,206.18
6.79%

1,263,412.45
7.04%

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46
21,506.51
1,482,811.72
8.26%

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46
21,506.51
1,456,348.69
8.11%

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46
21,506.51
1,577,454.56
8.79%

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46
21,506.51
1,440,967.02
8.03%

8,875.57
137,676.02
68,532.77
12,943.90
3,252.44
1,213.30
1,323.81
5,258.46
21,506.51
993,088.36
5.53%

Pgina 10

41,482.80
1,169.45
710.40
4,335.00
66,127.57