Calendarios Obra Valorizado y Desembolso

CALENDARIO DE ADQUISICION DE MATERIALES ELECTRICAS
PROYECTO : "MEJORAMIENTO DEL COMPLEJO DEPORTIVO Y RECREATIVO EN EL LT.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA - TRUJILLO
LIBERTAD"
CLIENTE : MUNICIPALIDAD DISTRITAL DE LA ESPERANZA
LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PRIMER SEGUNDO TERCER CUARTO QUINTO SEXTO
CODIGO DESCRIPCION MES MES MES MES MES MES
01 30 31 60 61 90 91 120 121 150 151 165

0204010012 DOSIS QUIMICA THOR GEL DE 5 Kg. S/. 508.50
0206010054 CABLE DE COBRE DESNUDO 16 mm2 S/. 36.46
0206500094 CONECTOR PVC SAP DE 20 mm S/. 52.92 S/. 29.16
0206510062 CINTA DE JEBE VULCANIZABLE S/. 356.00
0207010001 CABLE TW # 12 AWG - 4 mm2 S/. 69.39 S/. 9.91
0207040067 CONDUCTOR ELECTRICO LIBRE DE ALOGENO NH-80 8LSOH-80) 750V S/. 1,001.48
0207040068 4mm2
CONDUCTOR ELECTRICO LIBRE DE ALOGENO NH-80 8LSOH-80) 750V S/. 1,196.56
0207040070 2.5mm2
CABLE PT- CB AFIRENAS L H07Z1-K 450/750KV 1X25mm2 VERDE/AMARILLO S/. 173.82
0207040074 CABLE ELECTRICO N2XOH 10mm2 S/. 571.93
0211030003 LUMINARIA FLUORESCENTE AFE/J 4 X 40 W JOSFEL S/. 497.40
0211030101 PASTORAL DE CAV TIPO PARABOLICO CON LUMINARIAS DE 150 W S/. 2,347.20
0211030102 LUMINARIA DE JARDIN (TIPO ESTACA) S/. 1,576.96 S/. 985.60
0211030103 LUMINARIAS CIRCULARES 2 X 20W C/FOCO AHORRADORES S/. 379.00
0211030104 SPOT DIRECCIONAL DICROICA TECHO SUSPENDIDO S/. 2,140.30
0211030105 LUMINARIA TIPO BALIZA EN SENDERO S/. 1,121.40
0211060004 FOCOS AHORRADOR 32 W S/. 31.68
0211070018 FAROS DE PILETA CON REJILLA DE PROTECCION ANTI - VANDALICA S/. 2,102.40
0211090023 SPOT EMPOTRAR FROST 2X18W - MARCO BLANCO S/. 515.40
0211090024 ARTEFACTO FLUORESCENTE PRISMATICO PLANO DE 2X40W, ADOSADO A S/. 299.50
0211920021 TECHO
PROYECTOR DE HALOGENURO METÁLICO MODELO RVP451 2XHPI- S/. 10,128.30
0211920026 TP400W S-WBDE HALOGENURO METÁLICO DE 70W
PROYECTOR S/. 635.60
0212000050 TABLERO ELECTRICO METAL - 8 CIRCUITOS S/. 321.56
0212000052 CAJA F1 PARA CONEXION TRIFASICA S/. 89.56
0212010020 TOMACORRIENTE REDONDO CON LINEA A TIERRA S/. 111.80
0212020101 INTERRUPTOR DIFERENCILA DE 30A S/. 99.57 S/. 14.23
0212030038 INTERRUPTOR SIMPLE S/. 112.50
0212030039 INTERRUPTOR DOBLE S/. 27.00
CALENDARIO DE ADQUISICION DE MATERIALES ELECTRICAS
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0212030045 INTERRUPTOR CONMUTACION S/. 43.12
0212030052 INTERRUPTOR TRIPLE S/. 19.80
0212070031 LED 3(6W) S/. 2,009.60
0212070032 LUMINARIA LED BOLLARD II, Ø100m/h=800mm3 LED (6W), S/. 1,156.00
0212090032 CAJA RECTANGULAR PVC 4" X 2" X 2" S/. 27.00
0212090052 CAJA GALVANIZADA 250 X 250 X 100 mm S/. 71.80
0212130015 BRAQUETE CON PROTECTOR JOSFEL 150R S/. 739.20
0212400086 INTERRUPTOR TERMOMAGNETICO 2 X 25 A S/. 77.80
0212400098 INTERRUPTOR TERMOMAGNETICO 2 X 16A S/. 466.80
0212400109 INTERRUPTOR TERMOMAGNETICO 2 X 32A, REGULABLE S/. 108.15 S/. 15.45
0217010020 LADRILLO PARA TECHO 15 X 30 X 30 cm 8 HUECOS S/. 2,544.77
0219010041 CABLE ELECTRICO NYY 6 mm2 S/. 9,523.25
0229040001 CINTA AISLANTE S/. 0.76
0229040003 CINTA AISLANTE S/. 24.69 S/. 7.20 S/. 95.58
0229500031 SOLDADURA CELLOCORD 1/32" S/. 25.18
0229510052 DISCO DE DESBASTE 1/4" X 7" S/. 79.20 S/. 54.45
0229550093 ELECTRODO E-6010 S/. 9,585.60 S/. 13.20
0230100001 VARILLA DE COBRE DE 3/4" X 2.40 m S/. 946.80
0231510021 CAJA DE CONCRERO C/TAPA PARA POZO PUESTA A TIERRA S/. 81.00
0262000011 POSTE CONCRETO ARMADO L= 9 m 200/120/255 S/. 3,585.20
0262000013 POSTE CONCRETO ARMADO L=12 m/ 200 Kg, CON PUNTA S/. 9,004.80
0274010012 TUBERIA PVC SAP PARA INSTALACIONES ELECTRICAS DE 1" S/. 164.64 S/. 23.52
0274010026 TUBERIA PVC SEL PARA INSTALACIONES ELECTRICAS DE 3/4" S/. 113.39 S/. 585.55
0274020027 CURVA PVC SEL 3/4" S/. 67.20 S/. 27.36
SUB- TOTAL S/. - S/. 6,554.17 S/. 4,409.07 S/. 51,906.85 S/. 9,674.71 S/. 92.83
IGV 18% S/. - S/. 1,179.75 S/. 793.63 S/. 9,343.23 S/. 1,741.45 S/. 16.71
TOTAL S/. - S/. 7,733.92 S/. 5,202.70 S/. 61,250.08 S/. 11,416.16 S/. 109.54
E ADQUISICION DE MATERIALES ELECTRICAS
L LT.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA - TRUJILLO - LA
LIBERTAD"
PLAZO DE EJECUCION : 165 DIAS CALENDARIO

TOTAL
( S/. )
S/. 508.50
S/. 36.46
S/. 82.08
S/. 356.00
S/. 79.30
S/. 1,001.48
S/. 1,196.56
S/. 173.82
S/. 571.93
S/. 497.40
S/. 2,347.20
S/. 2,562.56
S/. 379.00
S/. 2,140.30
S/. 1,121.40
S/. 31.68
S/. 73.50
S/. 63.00
S/. 2,102.40
S/. 515.40
S/. 299.50
S/. 10,128.30
S/. 635.60
S/. 321.56
S/. 89.56
S/. 456.90
S/. 111.80
S/. 113.80
S/. 112.50
S/. 27.00
E ADQUISICION DE MATERIALES ELECTRICAS
LIBERTAD"

TOTAL
( S/. )
S/. 43.12
S/. 19.80
S/. 2,009.60
S/. 1,156.00
S/. 27.00
S/. 71.80
S/. 100.50
S/. 28.90
S/. 739.20
S/. 77.80
S/. 466.80
S/. 123.60
S/. 2,544.77
S/. 9,523.25
S/. 3,083.68
S/. 0.76
S/. 127.47
S/. 25.18
S/. 133.65
S/. 9,598.80
S/. 946.80
S/. 81.00
S/. 3,585.20
S/. 9,004.80
S/. 188.16
S/. 698.94
S/. 94.56
S/. 72,637.63
S/. 13,074.77
S/. 85,712.40
CALENDARIO DE ADQUISICION DE MATERIALES SANITARIAS
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0210020012 INODORO TANQUE BAJO NORMAL COLOR INCLUYE ACCESORIOS S/. 1,516.80
0210070000 JABONERA CON ASA PARA BAÑO 15 X 15 cm BLANCA S/. 207.68
0210100000 PAPELERA CON EJE 15 X 15 cm BLANCA S/. 204.80
0210230004 REGISTRO DE BRONCE DE 6" S/. 88.80
0210270001 SUMIDERO CROMADO DE 2" S/. 10.40
0210410012 GRIFO DE BRONCE 1/2" S/. 151.20
0221030002 CAJA DE CONCRETO PARA MEDIDOR 1/2" - 3/4" S/. 45.80
0229050001 CINTA TEFLON S/. 47.33
0229050080 TRAMPA "P" CON REGISTRO 2" DESAGUE S/. 51.56
0229720001 ACCESORIOS DIVERSOS S/. 35.30 S/. 70.60
0229720003 ACCESORIOS DIVERSOS PARA PILETA S/. 1,000.00
0230010001 RODOPLAST PARA BORDE DE MAYOLICAS S/. 64.53
0230010002 CRUCETAS DE 3mm S/. 56.00
0230090011 VALVULA FLOTADORA DE 3/4" S/. 71.00
0230460011 PEGAMENTO PARA PVC AGUA FORDUIT S/. 16.00 S/. 93.49
0230460032 SILICONA S/. 154.82 S/. 6.07
0230460049 PEGAMENTO PARA PVC S/. 59.61 S/. 221.27 S/. 7.30
0230480032 CINTA TEFLON S/. 7.85
0239400006 TANQUE ELEVADO 1.1 m3 C/ACCESORIOS S/. 395.80
0239500082 CINTA MASKINGTAPE S/. 127.68
0239990052 TAPA METALICA 2 HOJAS 1.10 X 0.70 S/. 150.35
0265020027 CODO DE FIERRO GALVANIZADO DE 1/2" X 90° S/. 14.40 S/. 0.90
0265020080 TUBO FIERRO GALVANIZADO 2" S/. 120.62 S/. 17.24
0265020110 CODO FIERRO GALVANIZADO 1" X 90° S/. 11.40
0265050043 UNION UNIVERSAL DE FIERRO GALVANIZADO 1" S/. 10.20
0265140005 NIPLE DE FIERRO GALVANIZADO DE 1" X 1" S/. 10.80
0265220000 TUBO DE FIERRO GALVANIZADO CONDUIT DE 1/2" X 3 m S/. 19.93
0265240003 MARCO Y TAPA FIERRO GALVANIZADO PARA MEDIDOR 1/2" - 3/4" S/. 25.90
0268030005 ADAPTADOR DE COBRE DE 3/4" S/. 40.50
0272000020 TUBERIA PVC SAP PRESION C-10 EC 1 1/2" X 5m S/. 261.66
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0272000021 TUBERIA PVC SAP PRESION C-10 EC 2" X 5m S/. 449.64
0272000081 TUBERIA PVC SAP PRESION PARA AGUA C-10 R. 1/2" S/. 33.60
0272000083 TUBERIA PVC SAP PRESION PARA AGUA C-10 C/R 1" S/. 117.88
0272000104 TUBERIA PVC SAP A-10 DE 1/2" S/. 9.31
0272000108 TUBERIA PVC SAP PRESION C-10 C/R. 3/4" S/. 284.86
0272030019 UNION PVC SAP PARA AGUA SIMPLE PRESION DE 1/2" S/. 3.60
0272030023 UNION PVC SAP PARA AGUA PRESION DE 1 1/2" S/. 15.68
0272030024 UNION PVC SAP PARA AGUA PRESION DE 2" S/. 29.55
0272030033 UNION PVC SAP PARA AGUA PRESION DE 3/4" S/. 12.25
0272040032 TAPON HEMBRA PVC SAP PARA AGUA CON ROSCA DE 1/2" S/. 0.70
0272060010 CODO PVC SAP PARA AGUA CON ROSCA DE 1/2" X 90° S/. 3.20
0272060045 CODO PVC SAP DE 1" X 90° S/. 35.70
0272060046 CODO PVC SAP DE 3/4" X 90° S/. 28.00
0272060047 CODO PVC SAP DE 3/4" X 45° S/. 5.94
0272060049 CODO PVC SAP DE 2" X 90° S/. 2.80
0272070004 TEE PVC SAP PARA AGUA CON ROSCA DE 1 1/2" S/. 16.59
0272070005 TEE PVC SAP PARA AGUA CON ROSCA DE 2" S/. 29.17
0272070011 TEE PVC SAP PARA AGUA SIMPLE PRESION DE 3/4" S/. 32.40
0272070082 TEE PVC-SAP-CLASE 10 SP -1/2" S/. 1.23
0272130011 TUBERIA PVC SAL PARA DESAGUE DE 4" S/. 219.93 S/. 677.41
0272140001 CODO PVC SAL DE 2" X 90° S/. 13.80
0272170001 TEE SANITARIA SIMPLE PVC SAL DE 2" S/. 8.70
0272180010 UNION UNIVERSAL PVC SAP 3/4" S/. 70.20
0272180012 UNION UNIVERSAL PVC SAP 2" S/. 27.60 S/. 9.20
0272180013 UNION UNIVERSAL PVC SAP 1" S/. 9.50
0272190001 TRAMPA P PVC SAL DE 2" S/. 23.60
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0272210001 SOMBRERO DE VENTILACION PVC SAL DE 2" S/. 14.70
0272310001 ADAPTADOR PVC SAP 2" S/. 19.20
0272310004 ADAPTADOR PVC SAP 1 " S/. 31.20
0272310005 ADAPTADOR PVC SAP 3/4" S/. 38.00
0272310006 ADAPTADOR PVC SAP 1/2" S/. 13.60 S/. 1.70
0272320001 YEE PVC SAL 4" S/. 135.00
0272320002 YEE PVC SAL 2" S/. 13.30
0272330000 CORPORATION RT NIPLE TUERCA EMPAQUE 1/2" S/. 15.80
0273010026 TUBERIA PVC SAL 2" S/. 32.67 S/. 183.68
0273110001 CODO PVC SAL 1 1/2" X 90° S/. 7.60
0273110002 CODO PVC SAL 2" X 90° S/. 8.80
0273110004 CODO PVC SAL 4" X 90° S/. 14.70
0273110005 CODO PVC SAL 4" X 2" S/. 127.20
0273110052 CODO PVC SAL 2" X 45° S/. 1.68
0273110054 CODO PVC SAL 4" X 45° S/. 20.58
0273130006 TEE PVC SAL 4" X 4" S/. 63.20
0273160005 YEE PVC SAL DE 4" X 2" S/. 44.80
0273500010 CAJA OCTOGONAL PVC DE 4" S/. 49.00
0274010041 VALVULA DE COMPUERTA DE PVC DE 2" S/. 59.40
0277000003 VALVULA COMPUERTA DE BRONCE DE 3/4" S/. 145.80
0277000020 VALVULA COMPUERTA DE BRONCE DE 1" S/. 71.24
0277030003 VALVULA CHECK DE BRONCE DE 3/4" S/. 205.50
0277030004 VALVULA CHECK DE BRONCE DE 1" S/. 325.04
0277080003 REGISTRO ROSCADO DE BRONCE DE 4" S/. 137.50
0277120009 SUMIDERO CROMADO DE 2" PARA LAVADERO GRANITO S/. 98.00
0278000002 VALVULA COMPUERTA ACERO INOXIDABLE 1/2" S/. 26.50
SUB- TOTAL S/. 150.35 S/. 497.83 S/. 6,518.29 S/. 2,737.26 S/. 133.75 S/. -
IGV 18% S/. 27.06 S/. 89.61 S/. 1,173.29 S/. 492.71 S/. 24.08 S/. -
TOTAL S/. 177.41 S/. 587.44 S/. 7,691.58 S/. 3,229.97 S/. 157.83 S/. -
E ADQUISICION DE MATERIALES SANITARIAS
LIBERTAD"

TOTAL
( S/. )
S/. 1,516.80
S/. 207.68
S/. 204.80
S/. 88.80
S/. 10.40
S/. 151.20
S/. 45.80
S/. 47.33
S/. 51.56
S/. 105.90
S/. 1,000.00
S/. 64.53
S/. 56.00
S/. 71.00
S/. 109.49
S/. 160.89
S/. 288.18
S/. 7.85
S/. 395.80
S/. 127.68
S/. 150.35
S/. 15.30
S/. 137.86
S/. 11.40
S/. 10.20
S/. 10.80
S/. 37.50
S/. 19.93
S/. 25.90
S/. 40.50
S/. 261.66
LIBERTAD"

TOTAL
( S/. )
S/. 449.64
S/. 416.33
S/. 33.60
S/. 117.88
S/. 9.31
S/. 284.86
S/. 3.60
S/. 15.68
S/. 29.55
S/. 28.34
S/. 12.25
S/. 7.65
S/. 0.70
S/. 3.20
S/. 35.70
S/. 28.00
S/. 5.94
S/. 2.80
S/. 16.59
S/. 29.17
S/. 32.40
S/. 1.23
S/. 21.84
S/. 897.34
S/. 13.80
S/. 8.70
S/. 52.80
S/. 70.20
S/. 36.80
S/. 9.50
S/. 23.60
LIBERTAD"

TOTAL
( S/. )
S/. 14.70
S/. 19.20
S/. 31.20
S/. 38.00
S/. 15.30
S/. 135.00
S/. 13.30
S/. 15.80
S/. 216.35
S/. 7.60
S/. 8.80
S/. 14.70
S/. 127.20
S/. 1.68
S/. 20.58
S/. 63.20
S/. 44.80
S/. 49.00
S/. 59.40
S/. 145.80
S/. 71.24
S/. 205.50
S/. 325.04
S/. 137.50
S/. 98.00
S/. 26.50
S/. 10,037.48
S/. 1,806.75
S/. 11,844.23
CALENDARIO DE ADQUISICION DE MATERIALES ARQUITECTURA
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0202050020 PERNOS DE Fº 3/8" x 3" CON CABESA DE COCHE, ANILLO Y TUERCA S/. 432.44
0202080030 PERNOS CABEZA DE COCHE CON WACHA Y TUERCA 2"X 3/8" S/. 264.00
0202080031 PERNOS DE ANCLAJE EXPANSIVOS S/. 394.38
0202100010 PERNO HEXAGONAL DE 3/4" X 3 1/2" S/. 25.20
0202110022 FIERRO REDONDEADO LISO 3/4" S/. 97.92
0202300033 PERNO AUTO PERFORANTE 1/4" * 2" S/. 710.87
0202510102 PERNOS 3/4" X 7 1/2" CON HUACHA Y TUERCA S/. 14.40
0202820011 GANCHO DE FIERRO 1/2" S/. 7.00
0203310009 ACCESORIOS PARA LA COLOCACION DEL GRASS SINTETICO S/. 7,528.74
0203310010 GRANULO DE CAUCHO SBR S/. 3,093.93
0204000000 ARENA FINA S/. 25.58 S/. 359.61 S/. 1,150.99 S/. 152.88
0205000043 ARENA DE CUARZO SECO S/. 3,103.87
0205000044 GRASS SINTETICO "ULTRA SPORT 50" S/. 226,061.09
0205000045 MALLA ANTIHIERBAS S/. 15,643.48
0205000047 GRASS SINTETICO EN ZONAS RECREATIVO PARA NIÑO S/. 53,501.99
0210410026 ACCESORIOS P/DISCAPASITADO Y PERSONAS DE LA TERCERA EDAD EN S/. 771.80
0213000006 SS.HH.
ASFALTO RC-250 S/. 271.18
0217000003 LADRILLO KING KONG HECHO A MANO 10 X 14 X 24 cm S/. 437.34
0217000006 LADRILLO KING KONG 18 HUECOS 9 X 12 X 24 cm S/. 5,552.25
0217000024 LADRILLO KK. DE ARCILLA 24x14x9 -ARTESANAL S/. 88.00
0221000093 CEMENTO BLANCO S/. 54.18 S/. 14,869.10
0221000095 ADOQUIN DE CONCRETO DE 20x10x4 cm COLOR (PUESTO EN OBRA) S/. 21,200.76
0224000029 CERAMICA ANTIDESLIZANTE S/. 4,552.82
0224000030 CERAMICA RECTANGULAR 20 cm X 30 cm S/. 2,775.36
0224040004 CONTRAZOCALO CERAMICO 10 X 30 cm S/. 1,121.62
0226040001 CANDADO FORTE 40 mm S/. 71.80
0226070085 CERRADURA TRES GOLPES CON CADENA SEGURIDAD S/. 321.02
0226080093 BISAGRA DE DOS ALETAS DE 6" S/. 100.00
0226100012 CERROJO DE 4" S/. 51.20 S/. 204.80
0226100063 CERROJO DE FIERRO DE 1" x 15" S/. 25.60
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0226160017 BISAGRA CAPUCHINA 4" S/. 75.60
0229010103 IMPRIMANTE PARA CHEMA JUNTA NEGRA S/. 139.45
0229010104 ESPUMA PLASTICA DURA A/DENSIDAD 2X1m E=2 S/. 170.84
0229010105 CHEMA JUNTA NEGRA S/. 1,347.54
0229130053 NET PARA VOLEY DE NYLON BLANCO S/. 213.27
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) S/. 12,540.21
0229150009 OCRE S/. 460.51 S/. 1,695.05 S/. 36.54
0229180006 FRAGUA S/. 515.90
0229200012 THINNER S/. 128.15 S/. 282.01 S/. 1,202.85
0230150041 SELLADOR PARA PINTUARA AL DUCO S/. 44.35 S/. 50.15
0230160036 ADITIVO IMPERMEABILIZANTE S/. 164.05
0230250011 MASILLA PARA MADERA S/. 1,398.26 S/. 4,891.68 S/. 73.84
0230460048 PEGAMENTO PARA CERAMICAS S/. 1,039.88
0230460051 TEROKAL S/. 8.08
0230700084 FIBRAFORTE (OPACO ONDA 100 1.83 * 1.1 e = 1.2mm) S/. 326.00
0230750110 CINTA DE EMBALAJE S/. 1.21
0230990016 LIJA DE ACERO S/. 488.64
0230990019 LIJA S/. 20.00
0230990066 LIJA PARA FIERRO S/. 514.24 S/. 333.86
0239020027 LIJA DE FIERRO # 80 S/. 14.40
0239020071 COLA SINTETICA S/. 368.84 S/. 647.31 S/. 50.96
0239020075 LIJA PARA MADERA S/. 813.50 S/. 632.10 S/. 75.60
0239020100 DISCO DE CORTE 10" PARA FIERRO S/. 7,216.67 S/. 108.76
0240040000 MARMOLINA S/. 226.80 S/. 6,224.27
0243040012 MADERA TORNILLO PARA CARPINTERIA S/. 5,834.40
0243160005 ARBOLITOS DE JARDIN (FICUS) S/. 274.80
0243160007 ARBUSTOS ORNAMENTALES S/. 1,450.00
0243550003 MADERA MOHENA S/. 1,814.39
0251040142 PERFIL DE FIERRO EN L X 2" X 2", E=1/8" S/. 3,693.09
0251040145 PLATINA DE ACERO 3" X 4mm S/. 64.24
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0252270002 PLATINA DE ALUMINIO 1/2" X 1/8" X 6 m S/. 63.25 S/. 3,553.73
0254030000 PINTURA LATEX S/. 5,020.29
0254060000 PINTURA ANTICORROSIVA S/. 3.97
0254060036 PINTURA ESMALTE ANTICORROSIVA S/. 3,091.97
0254060039 BASE ZINCROMATO S/. 5.89 S/. 1,112.35
0254080000 BARNIZ MARINO S/. 755.41 S/. 1,661.86 S/. 478.86
0254120001 PINTURA AL DUCO S/. 564.20 S/. 638.78
0254120002 BASE PARA PINTURA AL DUCO S/. 52.78 S/. 59.68
0254130001 PINTURA IMPRIMANTE PARA MUROS S/. 2,183.41
0254150005 IMPERMEABILIZANTE CHEMA S/. 785.73
0254450077 PINTURA PARA LOSA DEPORTIVA S/. 3,476.97
0254720002 PRESERVANTE DE MADERA S/. 4,084.02 S/. 7,776.04 S/. 360.38
0264010051 GRANALLA S/. 571.07 S/. 19,759.60
0265000109 TUBO FIERRO CUADRO DE 3" X 3" X 6.40 m E = 2mm S/. 43,379.23 S/. 64.73
0265000110 TUBO FIERRO CUADRO DE 3/4" X 6.00 m E = 1.5mm S/. 34,149.25
0265000111 TUBO FIERRO CUADRO DE 2", E = 2mm S/. 6,457.11
0265170116 TUBO DE FIERRO NEGRO 2" X 6.00 m, E=2.00 mm S/. 1,393.91 S/. 2,387.16
0265170120 TUBO DE FIERRO NEGRO DE 4"x 2" E= 2mm S/. 2,164.33
0265170121 TUBO DE FIERRO NEGRO DE 2"x 1" E= 1.5mm S/. 878.36
0265170128 TUBO DE FIERRO NEGRO 3" X 6.00 m, E=2.00 mm S/. 1,374.40
0279000015 VIDRIO TRANSPARENTE INCOLORO DOBLE S/. 1,110.69 S/. 74.05
0279000023 VIDRIO TRANSPARENTE INCOLORO TRIPLE S/. 655.25
SUB- TOTAL S/. 488.60 S/. 626.97 S/. 6,935.16 S/. 87,565.74 S/. 151,997.61 S/. 325,343.32
IGV 18% S/. 87.95 S/. 112.85 S/. 1,248.33 S/. 15,761.83 S/. 27,359.57 S/. 58,561.80
TOTAL S/. 576.55 S/. 739.82 S/. 8,183.49 S/. 103,327.57 S/. 179,357.18 S/. 383,905.12
ADQUISICION DE MATERIALES ARQUITECTURA
LIBERTAD"

TOTAL
( S/. )
S/. 432.44
S/. 264.00
S/. 394.38
S/. 25.20
S/. 97.92
S/. 710.87
S/. 14.40
S/. 7.00
S/. 7,528.74
S/. 3,093.93
S/. 1,689.06
S/. 3,103.87
S/. 226,061.09
S/. 15,643.48
S/. 53,501.99
S/. 771.80
S/. 271.18
S/. 437.34
S/. 5,552.25
S/. 88.00
S/. 14,923.28
S/. 21,200.76
S/. 4,552.82
S/. 2,775.36
S/. 1,121.62
S/. 71.80
S/. 321.02
S/. 100.00
S/. 99.20
S/. 256.00
S/. 25.60
LIBERTAD"

TOTAL
( S/. )
S/. 75.60
S/. 139.45
S/. 170.84
S/. 1,347.54
S/. 213.27
S/. 12,540.21
S/. 2,192.10
S/. 515.90
S/. 1,613.01
S/. 94.50
S/. 164.05
S/. 6,363.78
S/. 1,039.88
S/. 8.08
S/. 326.00
S/. 1.21
S/. 488.64
S/. 20.00
S/. 848.10
S/. 14.40
S/. 1,067.11
S/. 1,521.20
S/. 7,325.43
S/. 6,451.07
S/. 5,834.40
S/. 274.80
S/. 1,450.00
S/. 1,814.39
S/. 3,693.09
S/. 64.24
LIBERTAD"

TOTAL
( S/. )
S/. 3,616.98
S/. 5,020.29
S/. 3.97
S/. 3,091.97
S/. 1,118.24
S/. 2,896.13
S/. 1,202.98
S/. 112.46
S/. 2,183.41
S/. 785.73
S/. 3,476.97
S/. 12,220.44
S/. 20,330.67
S/. 43,443.96
S/. 34,149.25
S/. 6,457.11
S/. 3,781.07
S/. 2,164.33
S/. 878.36
S/. 1,374.40
S/. 1,184.74
S/. 655.25
S/. 572,957.40
S/. 103,132.33
S/. 676,089.73
CALENDARIO DE ADQUISICION DE MATERIALES ESTRUCTURAS
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0202000007 ALAMBRE NEGRO RECOCIDO # 16 S/. 1,744.76 S/. 1,147.12 S/. 1,336.98
0202000008 ALAMBRE NEGRO RECOCIDO # 8 S/. 85.99 S/. 675.53 S/. 1,111.03
0202010023 CLAVOS PARA MADERA CON CABEZA DE 2 1/2", 3" Y 4" S/. 166.12 S/. 937.76 S/. 1,543.90 S/. 275.06 S/. 116.23 S/. 41.42
0202020007 CLAVOS PARA CEMENTO DE ACERO CON CABEZA DE 3/4" S/. 25.02 S/. 32.14
0203020003 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 S/. 19,964.03 S/. 14,127.19 S/. 15,886.70 S/. 2,207.45 S/. 4.68
0204010003 TIERRA DE CHACRA O VEGETAL S/. 180.00
0204010013 TIERRA DE CHACRA S/. 21,616.98
0205000003 PIEDRA CHANCADA DE 1/2" S/. 192.25 S/. 640.50 S/. 7,000.40 S/. 3.20
0205000004 PIEDRA CHANCADA DE 3/4" S/. 495.03 S/. 147.20
0205000009 PIEDRA GRANDE DE 8" S/. 3,983.98
0205000010 PIEDRA MEDIANA DE 4" S/. 5.10 S/. 55.90
0205000039 PIEDRA CHANCADA, 3/4" S/. 2,285.33 S/. 341.20
0205010000 AFIRMADO S/. 9,617.79 S/. 5,770.73 S/. 12,328.68
0205010004 ARENA GRUESA S/. 299.89 S/. 2,185.80 S/. 4,720.04 S/. 769.34 S/. 788.58
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) S/. 7,803.86 S/. 4,538.60 S/. 25,067.00
0221000094 CEMENTO PORTLAND TIPO MS (42.5KG) S/. 1,688.99 S/. 41,281.06 S/. 32,204.27 S/. 4.18
0229060005 YESO DE 28 Kg S/. 329.70
0229130055 MANTA DE SACO S/. 1,332.56
0229720004 ACCESORIOS DIVERSOS PARA ANCLAJE DE MADERA EN PERGOLA S/. 2,890.56
0229720005 EQUIPOS DE PROTECCIÓN INDIVIDUAL S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 850.00
0229720006 EQUIPOS DE PROTECCIÓN COLECTIVA S/. 1,165.00 S/. 1,165.00 S/. 1,165.00 S/. 1,165.00 S/. 1,165.00 S/. 1,175.00
0229720007 SEÑALIZACIÓN TEMPORAL DE SEGURIDAD S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 850.00
0229720008 CAPACITACIÓN EN SEGURIDAD Y SALUD S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
0229720009 RECURSOS PARA RESPUESTA EN SEGURIDAD Y SALUD DURANTE EL S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,200.00
0230110003 TRABAJO
ADITIVO DESMOLDEADOR DE ENCOFRADOS S/. 1,891.63
0230340001 GIGANTOGRAFIA EN BANNER DE 6.00 x 3.00 M S/. 378.00
0238000003 HORMIGON S/. 2,027.02 S/. 17,633.39 S/. 11,674.25
0239020014 DISCO DE CORTE S/. 143.60
0239050000 AGUA S/. 51.13 S/. 683.19 S/. 1,236.48 S/. 443.48 S/. 0.06 S/. 162.60
0243040000 MADERA TORNILLO S/. 2,761.74 S/. 31,260.30 S/. 52,035.44 S/. 17,657.67 S/. 22,587.32 S/. 1,853.78
0243600002 PARANTES DE EUCALIPTO S/. 150.00
CALENDARIO DE ADQUISICION DE MATERIALES ESTRUCTURAS
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0243600003 PARANTES DE EUCALIPTO PARA CERCO PERIMETRICO S/. 601.80
0244030027 TRIPLAY DE 4 mm S/. 184.80
SUB- TOTAL S/. 45,272.79 S/. 138,109.41 S/. 165,093.42 S/. 24,130.55 S/. 52,452.60 S/. 22,356.72
IGV 18% S/. 8,149.10 S/. 24,859.69 S/. 29,716.82 S/. 4,343.50 S/. 9,441.47 S/. 4,024.21
TOTAL S/. 53,421.89 S/. 162,969.10 S/. 194,810.24 S/. 28,474.05 S/. 61,894.07 S/. 26,380.93
ADQUISICION DE MATERIALES ESTRUCTURAS
LIBERTAD"

TOTAL
( S/. )
S/. 4,228.86
S/. 1,872.55
S/. 3,080.49
S/. 57.16
S/. 52,190.05
S/. 180.00
S/. 21,616.98
S/. 7,836.35
S/. 642.23
S/. 3,983.98
S/. 61.00
S/. 2,626.53
S/. 27,717.20
S/. 8,763.65
S/. 37,409.46
S/. 75,178.50
S/. 329.70
S/. 1,332.56
S/. 2,890.56
S/. 5,000.00
S/. 7,000.00
S/. 5,000.00
S/. 6,000.00
S/. 7,000.00
S/. 1,891.63
S/. 378.00
S/. 31,334.66
S/. 143.60
S/. 2,576.94
S/. 128,156.25
S/. 150.00
ADQUISICION DE MATERIALES ESTRUCTURAS
LIBERTAD"

TOTAL
( S/. )
S/. 601.80
S/. 184.80
S/. 447,415.49
S/. 80,534.79
S/. 527,950.28
CALENDARIO DE ADQUISICION DE MATERIALES
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0202000007 ALAMBRE NEGRO RECOCIDO # 16 S/. 1,744.76 S/. 1,147.12 S/. 1,336.98
0202000008 ALAMBRE NEGRO RECOCIDO # 8 S/. 85.99 S/. 675.53 S/. 1,111.03
0202010023 CLAVOS PARA MADERA CON CABEZA DE 2 1/2", 3" Y 4" S/. 166.12 S/. 937.76 S/. 1,543.90 S/. 275.06 S/. 116.23 S/. 41.42
0202020007 CLAVOS PARA CEMENTO DE ACERO CON CABEZA DE 3/4" S/. 25.02 S/. 32.14
0203020003 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 S/. 19,964.03 S/. 14,127.19 S/. 15,886.70 S/. 2,207.45 S/. 4.68
0204000000 ARENA FINA S/. 25.58 S/. 359.61 S/. 1,150.99 S/. 152.88
0205000003 PIEDRA CHANCADA DE 1/2" S/. 192.25 S/. 640.50 S/. 7,000.40 S/. 3.20
0205000004 PIEDRA CHANCADA DE 3/4" S/. 495.03 S/. 147.20
0205000010 PIEDRA MEDIANA DE 4" S/. 5.10 S/. 55.90
0205010000 AFIRMADO S/. 9,617.79 S/. 5,770.73 S/. 12,328.68
0205010004 ARENA GRUESA S/. 299.89 S/. 2,185.80 S/. 4,720.04 S/. 769.34 S/. 788.58
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0207010001 CABLE TW # 12 AWG - 4 mm2 S/. 69.39 S/. 9.91
0207040068 4mm2
0207040070 2.5mm2
0210410012 GRIFO DE BRONCE 1/2" S/. 151.20
0211030003 SS.HH.
LUMINARIA FLUORESCENTE AFE/J 4 X 40 W JOSFEL S/. 497.40
0211920021 TECHO
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0212070031 LED 3(6W) S/. 2,009.60
0213000006 ASFALTO RC-250 S/. 271.18
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) S/. 7,803.86 S/. 4,538.60 S/. 25,067.00 S/. 12,540.21
0221000094 CEMENTO PORTLAND TIPO MS (42.5KG) S/. 1,688.99 S/. 41,281.06 S/. 32,204.27 S/. 4.18
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0226100012 CERROJO DE 4" S/. 51.20 S/. 204.80
0229050001 CINTA TEFLON S/. 47.33
0229060005 YESO DE 28 Kg S/. 329.70
0229130055 MANTA DE SACO S/. 1,332.56
0229150009 OCRE S/. 460.51 S/. 1,695.05 S/. 36.54
0229180006 FRAGUA S/. 515.90
0229200012 THINNER S/. 128.15 S/. 282.01 S/. 1,202.85
0229550093 ELECTRODO E-6010 S/. 9,585.60 S/. 13.20
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0230010001 TRABAJO
RODOPLAST PARA BORDE DE MAYOLICAS S/. 64.53
0230010002 CRUCETAS DE 3mm S/. 56.00
0230110003 ADITIVO DESMOLDEADOR DE ENCOFRADOS S/. 1,891.63
0230460032 SILICONA S/. 154.82 S/. 6.07
0230460051 TEROKAL S/. 8.08
0230480032 CINTA TEFLON S/. 7.85
0230990016 LIJA DE ACERO S/. 488.64
0230990019 LIJA S/. 20.00
0238000003 HORMIGON S/. 2,027.02 S/. 17,633.39 S/. 11,674.25
0239020014 DISCO DE CORTE S/. 143.60
0239020027 LIJA DE FIERRO # 80 S/. 14.40
0239050000 AGUA S/. 51.13 S/. 683.19 S/. 1,236.48 S/. 443.48 S/. 0.06 S/. 162.60
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0240040000 MARMOLINA S/. 226.80 S/. 6,224.27
0243040000 MADERA TORNILLO S/. 2,761.74 S/. 31,260.30 S/. 52,035.44 S/. 17,657.67 S/. 22,587.32 S/. 1,853.78
0243550003 MADERA MOHENA S/. 1,814.39
0244030027 TRIPLAY DE 4 mm S/. 184.80
0254030000 PINTURA LATEX S/. 5,020.29
0264010051 GRANALLA S/. 571.07 S/. 19,759.60
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0272060045 CODO PVC SAP DE 1" X 90° S/. 35.70
0272060046 CODO PVC SAP DE 3/4" X 90° S/. 28.00
0272060047 CODO PVC SAP DE 3/4" X 45° S/. 5.94
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0272060049 CODO PVC SAP DE 2" X 90° S/. 2.80
0272140001 CODO PVC SAL DE 2" X 90° S/. 13.80
0272320001 YEE PVC SAL 4" S/. 135.00
0272320002 YEE PVC SAL 2" S/. 13.30
0273110001 CODO PVC SAL 1 1/2" X 90° S/. 7.60
0273110002 CODO PVC SAL 2" X 90° S/. 8.80
0273110004 CODO PVC SAL 4" X 90° S/. 14.70
0273110005 CODO PVC SAL 4" X 2" S/. 127.20
0273110052 CODO PVC SAL 2" X 45° S/. 1.68
0273110054 CODO PVC SAL 4" X 45° S/. 20.58
0273130006 TEE PVC SAL 4" X 4" S/. 63.20
0273160005 YEE PVC SAL DE 4" X 2" S/. 44.80
LIBERTAD"

01 30 31 60 61 90 91 120 121 150 151 165

0274020027 CURVA PVC SEL 3/4" S/. 67.20 S/. 27.36
SUB- TOTAL S/. 45,911.74 S/. 145,788.38 S/. 182,955.94 S/. 166,340.40 S/. 214,258.67 S/. 347,792.87
IGV 18% S/. 8,264.11 S/. 26,241.91 S/. 32,932.07 S/. 29,941.27 S/. 38,566.56 S/. 62,602.72
TOTAL S/. 54,175.85 S/. 172,030.29 S/. 215,888.01 S/. 196,281.67 S/. 252,825.23 S/. 410,395.59
RIO DE ADQUISICION DE MATERIALES
LIBERTAD"

TOTAL
( S/. )
S/. 4,228.86
S/. 1,872.55
S/. 3,080.49
S/. 57.16
S/. 432.44
S/. 264.00
S/. 394.38
S/. 25.20
S/. 97.92
S/. 710.87
S/. 14.40
S/. 7.00
S/. 52,190.05
S/. 7,528.74
S/. 3,093.93
S/. 1,689.06
S/. 180.00
S/. 508.50
S/. 21,616.98
S/. 7,836.35
S/. 642.23
S/. 3,983.98
S/. 61.00
S/. 2,626.53
S/. 3,103.87
S/. 226,061.09
S/. 15,643.48
S/. 53,501.99
S/. 27,717.20
S/. 8,763.65
S/. 36.46
LIBERTAD"

TOTAL
( S/. )
S/. 82.08
S/. 356.00
S/. 79.30
S/. 1,001.48
S/. 1,196.56
S/. 173.82
S/. 571.93
S/. 1,516.80
S/. 207.68
S/. 204.80
S/. 88.80
S/. 10.40
S/. 151.20
S/. 771.80
S/. 497.40
S/. 2,347.20
S/. 2,562.56
S/. 379.00
S/. 2,140.30
S/. 1,121.40
S/. 31.68
S/. 73.50
S/. 63.00
S/. 2,102.40
S/. 515.40
S/. 299.50
S/. 10,128.30
S/. 635.60
S/. 321.56
S/. 89.56
LIBERTAD"

TOTAL
( S/. )
S/. 456.90
S/. 111.80
S/. 113.80
S/. 112.50
S/. 27.00
S/. 43.12
S/. 19.80
S/. 2,009.60
S/. 1,156.00
S/. 27.00
S/. 71.80
S/. 100.50
S/. 28.90
S/. 739.20
S/. 77.80
S/. 466.80
S/. 123.60
S/. 271.18
S/. 437.34
S/. 5,552.25
S/. 88.00
S/. 2,544.77
S/. 9,523.25
S/. 3,083.68
S/. 49,949.67
S/. 14,923.28
S/. 75,178.50
S/. 21,200.76
S/. 45.80
S/. 4,552.82
S/. 2,775.36
LIBERTAD"

TOTAL
( S/. )
S/. 1,121.62
S/. 71.80
S/. 321.02
S/. 100.00
S/. 99.20
S/. 256.00
S/. 25.60
S/. 75.60
S/. 139.45
S/. 170.84
S/. 1,347.54
S/. 0.76
S/. 127.47
S/. 47.33
S/. 51.56
S/. 329.70
S/. 213.27
S/. 1,332.56
S/. 2,192.10
S/. 515.90
S/. 1,613.01
S/. 25.18
S/. 133.65
S/. 9,598.80
S/. 105.90
S/. 1,000.00
S/. 2,890.56
S/. 5,000.00
S/. 7,000.00
S/. 5,000.00
S/. 6,000.00
LIBERTAD"

TOTAL
( S/. )
S/. 7,000.00
S/. 64.53
S/. 56.00
S/. 71.00
S/. 946.80
S/. 1,891.63
S/. 94.50
S/. 164.05
S/. 6,363.78
S/. 378.00
S/. 109.49
S/. 160.89
S/. 1,039.88
S/. 288.18
S/. 8.08
S/. 7.85
S/. 326.00
S/. 1.21
S/. 488.64
S/. 20.00
S/. 848.10
S/. 81.00
S/. 31,334.66
S/. 143.60
S/. 14.40
S/. 1,067.11
S/. 1,521.20
S/. 7,325.43
S/. 2,576.94
S/. 395.80
S/. 127.68
LIBERTAD"

TOTAL
( S/. )
S/. 150.35
S/. 6,451.07
S/. 128,156.25
S/. 5,834.40
S/. 274.80
S/. 1,450.00
S/. 1,814.39
S/. 150.00
S/. 601.80
S/. 184.80
S/. 3,693.09
S/. 64.24
S/. 3,616.98
S/. 5,020.29
S/. 3.97
S/. 3,091.97
S/. 1,118.24
S/. 2,896.13
S/. 1,202.98
S/. 112.46
S/. 2,183.41
S/. 785.73
S/. 3,476.97
S/. 12,220.44
S/. 3,585.20
S/. 9,004.80
S/. 20,330.67
S/. 43,443.96
S/. 34,149.25
S/. 6,457.11
LIBERTAD"

TOTAL
( S/. )
S/. 15.30
S/. 137.86
S/. 11.40
S/. 10.20
S/. 10.80
S/. 37.50
S/. 3,781.07
S/. 2,164.33
S/. 878.36
S/. 1,374.40
S/. 19.93
S/. 25.90
S/. 40.50
S/. 261.66
S/. 449.64
S/. 416.33
S/. 33.60
S/. 117.88
S/. 9.31
S/. 284.86
S/. 3.60
S/. 15.68
S/. 29.55
S/. 28.34
S/. 12.25
S/. 7.65
S/. 0.70
S/. 3.20
S/. 35.70
S/. 28.00
S/. 5.94
LIBERTAD"

TOTAL
( S/. )
S/. 2.80
S/. 16.59
S/. 29.17
S/. 32.40
S/. 1.23
S/. 21.84
S/. 897.34
S/. 13.80
S/. 8.70
S/. 52.80
S/. 70.20
S/. 36.80
S/. 9.50
S/. 23.60
S/. 14.70
S/. 19.20
S/. 31.20
S/. 38.00
S/. 15.30
S/. 135.00
S/. 13.30
S/. 15.80
S/. 216.35
S/. 7.60
S/. 8.80
S/. 14.70
S/. 127.20
S/. 1.68
S/. 20.58
S/. 63.20
S/. 44.80
LIBERTAD"

TOTAL
( S/. )
S/. 49.00
S/. 188.16
S/. 698.94
S/. 59.40
S/. 94.56
S/. 145.80
S/. 71.24
S/. 205.50
S/. 325.04
S/. 137.50
S/. 98.00
S/. 26.50
S/. 1,184.74
S/. 655.25
S/. 1,103,048.00
S/. 198,548.64
S/. 1,301,596.64
PROYECTO : "MEJORAMIENTO DEL COMPLEJO DEPORTIVO Y RECREATIVO EN EL LT.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA - TRUJILLO - LA

MES MES MES MES MES MES
CODIGO DESCRIPCION ENERO FEBRERO MARZO ABRIL MAYO JUNIO
11 31 1 28 1 31 1 30 1 31 1 24
0202000007 ALAMBRE NEGRO RECOCIDO # 16 S/. 2,891.88 S/. 1,336.98
0202000008 ALAMBRE NEGRO RECOCIDO # 8 S/. 761.52 S/. 1,111.03
0202010023 CLAVOS PARA MADERA CON CABEZA DE 2 1/2", 3" Y 4" S/. 1,103.88 S/. 1,543.90 S/. 275.06 S/. 116.23 S/. 41.42
0202020007 CLAVOS PARA CEMENTO DE ACERO CON CABEZA DE 3/4" S/. 57.16
0203020003 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 S/. 34,091.22 S/. 15,886.70 S/. 2,207.45 S/. 4.68
0204000000 ARENA FINA S/. 25.58 S/. 359.61 S/. 1,150.99 S/. 152.88
0205000003 PIEDRA CHANCADA DE 1/2" S/. 832.75 S/. 7,000.40 S/. 3.20
0205000004 PIEDRA CHANCADA DE 3/4" S/. 642.23
0205000010 PIEDRA MEDIANA DE 4" S/. 61.00
0205010000 AFIRMADO S/. 9,617.79 S/. 5,770.73 S/. 12,328.68
0205010004 ARENA GRUESA S/. 2,485.69 S/. 4,720.04 S/. 769.34 S/. 788.58
0207010001 CABLE TW # 12 AWG - 4 mm2 S/. 69.39 S/. 9.91
0207040068 4mm2
0207040070 2.5mm2
0210410012 GRIFO DE BRONCE 1/2" S/. 151.20
0211030003 SS.HH.
LUMINARIA FLUORESCENTE AFE/J 4 X 40 W JOSFEL S/. 497.40
0211920021 TECHO
0212070031 LED 3(6W) S/. 2,009.60

11 31 1 28 1 31 1 30 1 31 1 24
0213000006 ASFALTO RC-250 S/. 271.18
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) S/. 12,342.46 S/. 25,067.00 S/. 12,540.21
0221000094 CEMENTO PORTLAND TIPO MS (42.5KG) S/. 42,970.05 S/. 32,204.27 S/. 4.18
0226100012 CERROJO DE 4" S/. 51.20 S/. 204.80
0229050001 CINTA TEFLON S/. 47.33
0229060005 YESO DE 28 Kg S/. 329.70
0229130055 MANTA DE SACO S/. 1,332.56
0229150009 OCRE S/. 460.51 S/. 1,695.05 S/. 36.54
0229180006 FRAGUA S/. 515.90
0229200012 THINNER S/. 128.15 S/. 282.01 S/. 1,202.85
0229550093 ELECTRODO E-6010 S/. 9,585.60 S/. 13.20
0230010001 TRABAJO PARA BORDE DE MAYOLICAS
RODOPLAST S/. 64.53
0230010002 CRUCETAS DE 3mm S/. 56.00
0230110003 ADITIVO DESMOLDEADOR DE ENCOFRADOS S/. 1,891.63
0230460032 SILICONA S/. 154.82 S/. 6.07
0230460051 TEROKAL S/. 8.08
0230480032 CINTA TEFLON S/. 7.85
0230990016 LIJA DE ACERO S/. 488.64
0230990019 LIJA S/. 20.00
0238000003 HORMIGON S/. 19,660.41 S/. 11,674.25
0239020014 DISCO DE CORTE S/. 143.60
0239020027 LIJA DE FIERRO # 80 S/. 14.40

11 31 1 28 1 31 1 30 1 31 1 24
0239050000 AGUA S/. 734.32 S/. 1,236.48 S/. 443.48 S/. 0.06 S/. 162.60
0240040000 MARMOLINA S/. 226.80 S/. 6,224.27
0243040000 MADERA TORNILLO S/. 34,022.04 S/. 52,035.44 S/. 17,657.67 S/. 22,587.32 S/. 1,853.78
0243550003 MADERA MOHENA S/. 1,814.39
0244030027 TRIPLAY DE 4 mm S/. 184.80
0254030000 PINTURA LATEX S/. 5,020.29
0264010051 GRANALLA S/. 571.07 S/. 19,759.60
0272060045 CODO PVC SAP DE 1" X 90° S/. 35.70
0272060046 CODO PVC SAP DE 3/4" X 90° S/. 28.00
0272060047 CODO PVC SAP DE 3/4" X 45° S/. 5.94
0272060049 CODO PVC SAP DE 2" X 90° S/. 2.80
0272140001 CODO PVC SAL DE 2" X 90° S/. 13.80

11 31 1 28 1 31 1 30 1 31 1 24
0272320001 YEE PVC SAL 4" S/. 135.00
0272320002 YEE PVC SAL 2" S/. 13.30
0273110001 CODO PVC SAL 1 1/2" X 90° S/. 7.60
0273110002 CODO PVC SAL 2" X 90° S/. 8.80
0273110004 CODO PVC SAL 4" X 90° S/. 14.70
0273110005 CODO PVC SAL 4" X 2" S/. 127.20
0273110052 CODO PVC SAL 2" X 45° S/. 1.68
0273110054 CODO PVC SAL 4" X 45° S/. 20.58
0273130006 TEE PVC SAL 4" X 4" S/. 63.20
0273160005 YEE PVC SAL DE 4" X 2" S/. 44.80
0274020027 CURVA PVC SEL 3/4" S/. 67.20 S/. 27.36
SUB- TOTAL S/. 7,961.86 S/. 183,738.26 S/. 182,955.94 S/. 166,340.40 S/. 214,258.67 S/. 347,792.87
IGV 18% S/. 1,433.13 S/. 33,072.89 S/. 32,932.07 S/. 29,941.27 S/. 38,566.56 S/. 62,602.72
TOTAL S/. 9,394.99 S/. 216,811.15 S/. 215,888.01 S/. 196,281.67 S/. 252,825.23 S/. 410,395.59
ARIO DE ADQUISICION DE MATERIALES
3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA - TRUJILLO - LA LIBERTAD"

TOTAL
( S/. )
S/. 4,228.86
S/. 1,872.55
S/. 3,080.49
S/. 57.16
S/. 432.44
S/. 264.00
S/. 394.38
S/. 25.20
S/. 97.92
S/. 710.87
S/. 14.40
S/. 7.00
S/. 52,190.05
S/. 7,528.74
S/. 3,093.93
S/. 1,689.06
S/. 180.00
S/. 508.50
S/. 21,616.98
S/. 7,836.35
S/. 642.23
S/. 3,983.98
S/. 61.00
S/. 2,626.53
S/. 3,103.87
S/. 226,061.09
S/. 15,643.48
S/. 53,501.99
S/. 27,717.20
S/. 8,763.65
S/. 36.46
S/. 82.08
S/. 356.00
S/. 79.30
S/. 1,001.48
S/. 1,196.56
S/. 173.82
S/. 571.93
S/. 1,516.80
S/. 207.68
S/. 204.80
S/. 88.80
S/. 10.40
S/. 151.20
S/. 771.80
S/. 497.40
S/. 2,347.20
S/. 2,562.56
S/. 379.00
S/. 2,140.30
S/. 1,121.40
S/. 31.68
S/. 73.50
S/. 63.00
S/. 2,102.40
S/. 515.40
S/. 299.50
S/. 10,128.30
S/. 635.60
S/. 321.56
S/. 89.56
S/. 456.90
S/. 111.80
S/. 113.80
S/. 112.50
S/. 27.00
S/. 43.12
S/. 19.80
S/. 2,009.60
S/. 1,156.00
S/. 27.00
S/. 71.80
S/. 100.50
S/. 28.90
S/. 739.20

TOTAL
( S/. )
S/. 77.80
S/. 466.80
S/. 123.60
S/. 271.18
S/. 437.34
S/. 5,552.25
S/. 88.00
S/. 2,544.77
S/. 9,523.25
S/. 3,083.68
S/. 49,949.67
S/. 14,923.28
S/. 75,178.50
S/. 21,200.76
S/. 45.80
S/. 4,552.82
S/. 2,775.36
S/. 1,121.62
S/. 71.80
S/. 321.02
S/. 100.00
S/. 99.20
S/. 256.00
S/. 25.60
S/. 75.60
S/. 139.45
S/. 170.84
S/. 1,347.54
S/. 0.76
S/. 127.47
S/. 47.33
S/. 51.56
S/. 329.70
S/. 213.27
S/. 1,332.56
S/. 2,192.10
S/. 515.90
S/. 1,613.01
S/. 25.18
S/. 133.65
S/. 9,598.80
S/. 105.90
S/. 1,000.00
S/. 2,890.56
S/. 5,000.00
S/. 7,000.00
S/. 5,000.00
S/. 6,000.00
S/. 7,000.00
S/. 64.53
S/. 56.00
S/. 71.00
S/. 946.80
S/. 1,891.63
S/. 94.50
S/. 164.05
S/. 6,363.78
S/. 378.00
S/. 109.49
S/. 160.89
S/. 1,039.88
S/. 288.18
S/. 8.08
S/. 7.85
S/. 326.00
S/. 1.21
S/. 488.64
S/. 20.00
S/. 848.10
S/. 81.00
S/. 31,334.66
S/. 143.60
S/. 14.40
S/. 1,067.11
S/. 1,521.20
S/. 7,325.43

TOTAL
( S/. )
S/. 2,576.94
S/. 395.80
S/. 127.68
S/. 150.35
S/. 6,451.07
S/. 128,156.25
S/. 5,834.40
S/. 274.80
S/. 1,450.00
S/. 1,814.39
S/. 150.00
S/. 601.80
S/. 184.80
S/. 3,693.09
S/. 64.24
S/. 3,616.98
S/. 5,020.29
S/. 3.97
S/. 3,091.97
S/. 1,118.24
S/. 2,896.13
S/. 1,202.98
S/. 112.46
S/. 2,183.41
S/. 785.73
S/. 3,476.97
S/. 12,220.44
S/. 3,585.20
S/. 9,004.80
S/. 20,330.67
S/. 43,443.96
S/. 34,149.25
S/. 6,457.11
S/. 15.30
S/. 137.86
S/. 11.40
S/. 10.20
S/. 10.80
S/. 37.50
S/. 3,781.07
S/. 2,164.33
S/. 878.36
S/. 1,374.40
S/. 19.93
S/. 25.90
S/. 40.50
S/. 261.66
S/. 449.64
S/. 416.33
S/. 33.60
S/. 117.88
S/. 9.31
S/. 284.86
S/. 3.60
S/. 15.68
S/. 29.55
S/. 28.34
S/. 12.25
S/. 7.65
S/. 0.70
S/. 3.20
S/. 35.70
S/. 28.00
S/. 5.94
S/. 2.80
S/. 16.59
S/. 29.17
S/. 32.40
S/. 1.23
S/. 21.84
S/. 897.34
S/. 13.80
S/. 8.70
S/. 52.80
S/. 70.20
S/. 36.80

TOTAL
( S/. )
S/. 9.50
S/. 23.60
S/. 14.70
S/. 19.20
S/. 31.20
S/. 38.00
S/. 15.30
S/. 135.00
S/. 13.30
S/. 15.80
S/. 216.35
S/. 7.60
S/. 8.80
S/. 14.70
S/. 127.20
S/. 1.68
S/. 20.58
S/. 63.20
S/. 44.80
S/. 49.00
S/. 188.16
S/. 698.94
S/. 59.40
S/. 94.56
S/. 145.80
S/. 71.24
S/. 205.50
S/. 325.04
S/. 137.50
S/. 98.00
S/. 26.50
S/. 1,184.74
S/. 655.25
S/. 1,103,048.00
S/. 198,548.64
S/. 1,301,596.64
CALENDARIO VALORIZADO DE AVANCE DE OBRA
PROYECTO : "MEJORAMIENTO DEL COMPLEJO DEPORTIVO Y RECREATIVO EN EL LT.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA
LIBERTAD"
LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION :165 DIAS CALENDARIO

MES MES MES MES MES
PART. DESCRIPCION ENERO FEBRERO MARZO ABRIL MAYO
11 31 1 28 1 31 1 30 1 31
01 ESTRUCTURAS S/. 92,288.43 S/. 313,114.53 S/. 259,300.84 S/. 4,985.00 S/. 32,953.25
01.01 OBRAS PROVISIONALES S/. 10,964.37
01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 6.00 X 3.00 m S/. 1,285.46
01.01.02 ALMACEN OFICINA Y CASETA DE GUARDIANIA S/. 1,490.80
01.01.03 MOVILIZACION DE MAQUINARIAS HERRAMIENTAS S/. 5,000.00
01.01.04 CERCO PROVISIONAL DURANTE LAS OBRAS S/. 3,188.11
01.02 OBRAS PRELIMINARES S/. 12,810.01
01.02.01 TRAZO Y REPLANTEO S/. 8,216.52
01.02.02 LIMPIEZA GENERAL DE OBRA S/. 4,593.49
01.03 MOVIMIENTO DE TIERRAS S/. 63,529.05 S/. 71,588.41 S/. 38,796.97 S/. 27,968.25
01.03.01 EXCAVACION DE ZANJAS S/. 29,825.72
01.03.02 EXCAVACION PARA CISTERNA S/. 1,259.00
01.03.03 ESCARIFICADO, REGADO Y COMPACTADO S/. 11,324.02
01.03.04 RELLENO CON MATERIAL PROPIO C/EQUIPO S/. 697.07
01.03.05 RELLENO CON HORMIGON EN GRADERIAS S/. 20,661.04
01.03.06 RELLENO CON HORMIGON, COLOCADO Y COMPACTADO E= 4" S/. 29,261.14
01.03.07 RELLENO CON AFIRMADO, COLOCADO Y COMPACTADO E=4" S/. 30,306.18 S/. 18,135.93
01.03.08 PREPARACION DEL TERRENO PARA CAMPO DE GRASS SINTETICO
01.03.09 TIERRA DE CHACRA EN JARDINERAS S/. 27,968.25

01.03.10 ACARREO MATERIAL EXCEDENTE, C/EQUIPO S/. 15,532.61
01.03.11 ELIMINACION MATERIAL EXCEDENTE S/. 16,911.72
01.04 CONCRETO SIMPLE S/. 77,917.87 S/. 85,007.58
01.04.01 CIMIENTOS, SOBRECIMIENTOS Y FALSO PISOS S/. 77,917.87
01.04.01.01 SOLADO DE CONCRETO, C:H - 1:12, E=4" S/. 16,534.98
01.04.01.02 CIMIENTOS CORRIDOS, CONCRETO C:H - 1/10 +30% PG S/. 48,135.67
01.04.01.03 SOBRECIMIENTO, CONCRETO 1:8+25% PM S/. 1,335.86
01.04.01.04 SOBRECIMIENTO ENCOFRADO Y DESENCOFRADO S/. 2,076.52
01.04.01.05 FALSO PISO DE 4" DE CONCRETO 1:10 S/. 6,034.72
01.04.01.06 DADOS DE CONCRETO f'c=140 kg/cm2 S/. 3,800.12
01.04.02 VEREDAS, RAMPAS Y LOSAS DE CONCRETO S/. 62,018.63
01.04.02.01 VEREDA DE CONCRETO F'C= 175 kg/cm2, E=4" S/. 33,749.87
01.04.02.02 RAMPAS DE CONCRETO F'C=140 kg/cm2, E=4" S/. 364.83
01.04.02.03 LOSA DE CONCRETO f'c= 175 kg/cm2 E = 4" S/. 25,870.40
01.04.02.04 ENCOFRADO Y DESENCOFRADO PARA LOSAS DE CONCRETO S/. 2,033.53
01.04.03 SARDINELES DE CONCRETO S/. 22,988.95
01.04.03.01 CONCRETO F'C=175 kg/cm2, PARA SARDINELES S/. 14,993.57
01.04.03.02 ENCOFRADO Y DESENCOFRADO, PARA SARDINEL S/. 7,995.38
01.05 CONCRETO ARMADO S/. 158,623.25 S/. 130,511.29
01.05.01 MUROS DE CONTENCION S/. 78,066.04
01.05.01.01 CONCRETO f'c=175 kg/cm2 PARA MUROS DE CONTENCION S/. 29,690.73
01.05.01.02 ENCOFRADO Y DESENCOFRADO PARA MUROS CONTENCION S/. 29,206.25
01.05.01.03 ACERO fy=4200 kg/cm2 GRADO 60 S/. 19,169.06
01.05.02 ZAPATAS S/. 11,233.25
01.05.02.01 CONCRETO f'c=210 kg/cm2 PARA ZAPATAS S/. 8,175.42
01.05.03 COLUMNETAS Y VIGAS DE ARRIOSTRE S/. 5,504.73 S/. 9,147.41
01.05.03.01 CONCRETO F'C=175 kg/cm2 PARA COLUMNETAS Y VIGAS DE ARRIOSTRE S/. 2,851.74
01.05.03.02 ENCOFRADO Y DESENCOFRADO PARA COLUMNETAS Y VIGAS DE ARRIOSTRE
S/. 6,295.67

01.05.04 COLUMNAS S/. 13,889.64
01.05.04.01 CONCRETO F'C=210 kg/cm2, PARA COLUMNAS S/. 3,931.88
01.05.04.02 ENCOFRADO Y DESENCOFRADO PARA COLUMNAS S/. 3,374.65
01.05.05 VIGAS S/. 13,070.00 S/. 5,255.88
01.05.05.01 CONCRETO F'C=210 kg/cm2, PARA VIGAS S/. 5,037.54
01.05.05.02 ENCOFRADO Y DESENCOFRADO PARA VIGAS S/. 6,289.50
01.05.05.03 ACERO fy=4200 kg/cm2 GRADO 60 S/. 6,780.50 S/. 218.34
01.05.06 VIGAS DE CIMENTACION S/. 7,727.00 S/. 0.00
01.05.06.01 CONCRETO f'c=210 kg/cm2 PARA VIGAS DE CIMENTACION S/. 1,851.48
01.05.06.02 ENCOFRADO Y DESENCOFRADO PARA VIGAS DE CIMENTACION S/. 3,401.06
01.05.07 LOSAS ALIGERADAS S/. 17,621.33 S/. 5,168.64
01.05.07.01 CONCRETO F'C=210 kg/cm2 PARA LOSAS ALIGERADAS S/. 5,168.64
01.05.07.02 ENCOFRADO Y DESENCOFRADO PARA LOSAS ALIGERADAS S/. 9,271.08
01.05.07.04 LADRILLO PARA TECHO 15X30X30 cm. S/. 1,314.84
01.05.07.05 LADRILLO PARA TECHO 15X30X30 cm. PARA SUM S/. 2,422.09
01.05.08 LOSA MACIZA S/. 11,364.07
01.05.08.01 CONCRETO f'c=175 kg/cm2 PARA LOSAS MACIZAS S/. 6,073.92
LIBERTAD"

MES MES MES MES MES
11 31 1 28 1 31 1 30 1 31
01.05.08.02 ENCOFRADO Y DESENCOFRADO PARA LOSAS MACIZAS S/. 3,222.22
01.05.09 CISTERNA S/. 10,972.48 S/. 0.00
01.05.09.01 CONCRETO f'c=210 kg/cm2 PARA CISTERNA S/. 3,993.78
01.05.09.02 ENCOFRADO Y DESENCOFRADO PARA CISTERNA S/. 3,489.46
01.05.10 GRADERIAS DE CONCRETO S/. 95,657.78
01.05.10.01 CONCRETO f'c=175 kg/cm2 PARA GRADERIAS S/. 43,454.67
01.05.10.02 ENCOFRADO Y DESENCOFRADO PARA GRADERIAS S/. 31,288.09
01.05.11 TOBOGAN S/. 3,917.51
01.05.11.01 CONCRETO f'c=175 kg/cm2 PARA TOBOGAN S/. 681.03
01.05.11.02 ENCOFRADO Y DESENCOFRADO EN TOBOGAN S/. 2,622.70
01.05.11.03 ACERO fy=4200 kg/cm2 GRADO 60 S/. 613.78
01.05.12 NICHO PARA ELECTROBOMBA S/. 538.78
01.05.12.01 CONCRETO F'C=175 kg/cm2, EN NICHO S/. 384.01
01.05.12.02 ENCOFRADO Y DESENCOFRADO, PARA NICHO S/. 107.06
01.05.12.03 ACERO fy=4200 kg/cm2 GRADO 60 S/. 47.71
01.06 SEGURIDAD Y SALUD EN EL TRABAJO S/. 4,985.00 S/. 4,985.00 S/. 4,985.00 S/. 4,985.00 S/. 4,985.00
01.06.01 ELABORACIÓN, IMPLEMENTACIÓN Y ADMINISTRACIÓN DEL PLAN DE
SEGURIDAD Y SALUD EN EL TRABAJO S/. 3,825.00 S/. 3,825.00 S/. 3,825.00 S/. 3,825.00 S/. 3,825.00
01.06.01.01 EQUIPOS DE PROTECCIÓN INDIVIDUAL S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00
01.06.01.02 EQUIPOS DE PROTECCIÓN COLECTIVA S/. 1,165.00 S/. 1,165.00 S/. 1,165.00 S/. 1,165.00 S/. 1,165.00
01.06.01.03 SEÑALIZACIÓN TEMPORAL DE SEGURIDAD S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00
01.06.01.04 CAPACITACIÓN EN SEGURIDAD Y SALUD S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
01.06.02
S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,160.00
RECURSOS PARA RESPUESTA EN SEGURIDAD Y SALUD DURANTE EL TRABAJO
01.06.02.01 RECURSOS PARA RESPUESTA EN SEGURIDAD Y SALUD DURANTE EL TRABAJO. S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,160.00
01 ARQUITECTURA S/. 1,750.73 S/. 30,505.68 S/. 285,914.34 S/. 339,160.27
01.01 MUROS Y TABIQUERIA DE ALBAÑILERIA S/. 16,290.30
01.01.01 MURO DE LADRILLO KK MAQUINADO DE ARCILLA ASENTADO DE SOGA
S/. 15,213.55
01.01.02 MURO DE LADRILLO KK MAQUINADO DE ARCILLA ASENTADO DE CANTO

S/. 790.56
01.01.03 ACERO fy=4200 kg/cm2 GRADO 60, PARA CONFINAMIENTO DE MUROS S/. 286.19
01.02 REVOQUES ENLUCIDOS Y MOLDURAS S/. 1,750.73 S/. 14,215.38 S/. 193,852.23 S/. 0.00
01.02.01 TARRAJEO PRIMARIO PARA ZOCALOS Y ENCHAPES S/. 1,880.18
01.02.02 TARRAJEO EN MUROS, INTERIOR Y EXTERIOR S/. 40,145.52
01.02.03 TARRAJEO CON IMPERMEABILIZANTES DE CISTERNA S/. 1,750.73
01.02.04 TARRAJEO CON CEMENTO PULIDO S/. 5,603.06
01.02.05 TARRAJEO EN COLUMNAS S/. 2,162.40
01.02.06 TARRAJEO EN VIGAS S/. 4,244.00
01.02.07 TARRAJEO ESCARCHADO GRUESO EN SOBRECIMIENTOS S/. 3,614.01
01.02.08 REVESTIMIENTO PARA RECIBIR TERRASO e = 25mm S/. 19,354.53
01.02.09 REVESTIMIENTO CON TERRAZO, COLOR CLARO (e=1.5 cm) S/. 114,585.92
01.02.10 REVESTIMIENTO CON TERRAZON, PARA TOBOGAN, (SEGUN DISEÑO) S/. 5,524.60
01.02.11 VESTIDURA DE DERRAMES S/. 1,063.70
01.02.12 BRUÑAS S/. 976.09
01.02.13 CIELO RASO CON MEZCLA C:A 1:5 S/. 8,690.78 S/. 222.82
01.03 PISOS S/. 13,596.16 S/. 34,870.46
01.03.01 CONTRAPISO DE 40 mm S/. 3,820.56
01.03.02 PISO CERAMICO 30X30 COLOR - ALTO TRANSITO S/. 9,775.60
01.03.03 ADOQUIN DE CONCRETO (10x20x4 cm), ALTO TRANSITO, COLOR S/. 34,870.46
01.04 ZOCALOS Y ENCHAPES S/. 8,055.62 S/. 0.00
01.04.01 CONTRAZOCALO DE LOSETA 0.10 X 0.30 m S/. 2,013.43
01.04.02 ZOCALO CERAMICO DE 20 X 30 cm COLOR - TRANSITO MEDIANO S/. 5,503.81
01.04.03 ENCHAPE CERAMICO DE 20 X 30 cm COLOR - TRANSITO MEDIANO S/. 538.38
01.05 CARPINTERIA DE MADERA S/. 27,629.83 S/. 49,825.43
01.05.01 PUERTA DE MADERA APANELADA DE MOHENA S/. 3,642.59
01.05.02 LISTONES DE MADERA TORNILLO (PARA MARCO) (4" X 2" ) S/. 2,192.60
01.05.03 LISTONES DE MADERA TORNILLO (1 /1/2X2 1/2) S/. 21,794.64 S/. 23,140.37
01.05.04 LISTONES DE MADERA TORNILLO (2" X 3" ) S/. 24,827.92
01.05.05 PUERTA EN SS.HH DE MELAMINE E=12MM S/. 1,857.14
01.05.06 CASTILLO DE MADERA - SEGUN DISEÑO
01.05.07 PERGOLA, SEGUN DISEÑO
01.06 CERRAJERIA S/. 1,430.12
01.06.01 BISAGRA DE FIERRO DE DOS ALETAS, L =3" (PARA CUBICULOS) S/. 232.16
01.06.02 BISAGRA DE FIERRO DE DOS ALETAS, L =6" S/. 166.48
01.06.03 BISAGRA CAPUCHINA PESADA DE 4" S/. 241.92
01.06.04 CERRADURA DE SEGURIDAD DE SOBREPONER TRES GOLPES S/. 466.55
01.06.05 CERROJO DE FIERRO DE 4", PARA CUBICULOS S/. 287.12
01.06.06 CERROJO DE FIERRO DE 1" x 12" S/. 35.89
01.07 CARPINTERIA METALICA S/. 219,607.06
LIBERTAD"

MES MES MES MES MES
11 31 1 28 1 31 1 30 1 31
01.07.01 PUERTA METALICA DE INGRESO PRINCIPAL (02 HOJAS), SEGUN DISEÑO
S/. 2,675.80
01.07.02 REJA METALICA PARA CERCO, SEGUN DISEÑO S/. 44,593.40

01.07.03 PROTECTOR METALICO CON MALLA DE 3/4", H=(3.80 - 5.50) M S/. 89,311.70
01.07.04 PROTECTOR METALICO CON MALLA DE 3/4", H=(1.75M-3.15) M S/. 12,377.82
01.07.05 PROTECTOR METALICO EN VENTANAS CON TUBO DE 4"X2" Y 2"X1" S/. 6,293.37
01.07.06 COBERTURAS METALICA EN INGRESO PRINCIPAL S/. 22,948.94
01.07.07 COBERTURAS METALICAS EN GRADERIAS DE CONCRETO S/. 33,229.41
01.07.08 LETRAS METALICAS, SEGUN DISEÑO S/. 786.90
01.07.09 TABLERO DE BASQUET (SEGUN DISEÑO) S/. 3,709.80
01.07.10 ARCOS DE FULBITO DE FIERRO DE Ø3" (ARCOS N° 01 SEGUN DISEÑO) S/. 1,630.54
01.07.11 ARCOS DE FULBITO DE FIERRO DE Ø3" (ARCOS N° 02 SEGUN DISEÑO) S/. 1,398.66
01.07.12 RED PARA VOLEY CON POSTE DE METAL S/. 650.72
01.07.13 COLUMPIO
01.07.14 COLUMPIO PEQUEÑO
01.07.15 CUBO METALICO, SEGUN DISEÑO
01.07.16 CUBO METALICO PEQUEÑO, SEGUN DISEÑO
01.07.17 TROMPO
01.07.18 SUBE Y BAJA
01.07.19 SUBE Y BAJA PEQUEÑO
01.07.20 PASAMANO CIRCULAR, (SEGUN DETALLE)
01.07.21 MUELLES INFANTILES
01.07.22 MESA PARA JUEGOS AJEDREZ
01.07.23 MESA PARA JUEGOS LUDICOS
01.07.24 RAMPA PARA ESCALAR
01.07.25 ESCALERA DE GATO
01.07.26 BANCAS DE MADERA Y METAL PARA PLAZUELA, SEGUN DISEÑO
01.08 VIDRIOS, CRISTALES Y SIMILARES S/. 1,988.20 S/. 84.02
01.08.01 VIDRIO DOBLE PROVISION Y COLOCACION EN VENTANAS DE FIERRO S/. 1,259.16 S/. 84.02
01.08.02 VIDRIO TRANSPARENTE, TRIPLE CON ALUMINIO IONIZADO Y FELPA EN VENTANAS S/. 729.04
01.09 PINTURA S/. 40,792.30 S/. 25,943.60
01.09.01 PINTURA LATEX 2 MANOS EN CIELO RASO, DERRAMES Y VIGAS S/. 5,511.34
01.09.02 PINTURA LATEX 2 MANOS EN MUROS Y COLUMNAS S/. 26,493.52
01.09.03 PINTURA AL DUCO EN CARPINTERIA MADERA S/. 1,146.07 S/. 1,301.78
01.09.04 PINT. ANTICOR. Y ESMALTE 2 MANOS EN CARPINTERIA METALICA
01.09.05 PINTURA BARNIZ EN CARPINTERIA DE MADERA. S/. 7,641.37 S/. 16,804.70
01.09.06 PINTURA PARA LOSA DEPORTIVA S/. 7,837.12
01.10 VARIOS S/. 7,399.58
01.10.01 JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E = 1"
S/. 922.01
01.10.02 JUNTA DE DILATACION CON ESPUMA PLASTICA Y SELLADOR S/. 2,496.60

01.10.03 IMPERMEABILIZANTE EN TECHO S/. 1,725.93
01.10.04 GARGOLAS DE CONCRETO S/. 74.24
01.10.05 BARANDA DE TUBO FIERRO NEGRO 2" EN GRADERIA
01.10.06 ACCESORIOS P/DISCAPASITADO Y PERSONAS DE LA TERCERA EDAD EN SS.HH.
01.10.07 BASUREROS PARA RECICLAJE 0.80m., SEGUN DISEÑO

01.10.08 COLOCACION DE GRASS SINTETICO
01.10.09 COLOCACION DE GRASS SINTETICO EN JUEGOS RECREATIVOS
01.10.10 ARBUSTOS Y PLANTAS ORNAMENTALES S/. 2,180.80
01 INSTALACIONES SANITARIAS S/. 1,281.29 S/. 29,618.59 S/. 3,444.89
01.01 APARATOS SANITARIOS S/. 3,444.89
01.01.01 INSTALACION DE APARATOS SANITARIOS S/. 654.08
01.01.02 INODORO TANQUE BAJO ADULTO COLOR, INCLUYE ACCESORIOS S/. 1,516.80
01.01.03 DISPENSADOR DE FºGº DE 1/2" PARA URINARIO S/. 101.35
01.01.04 TANQUE ELEVADO 1100 LTS, INCLUYE ACCESORIOS S/. 700.90
01.01.05 JABONERA DE LOSA COLOR BLANCO S/. 266.96
01.01.06 PAPELERA DE LOSA Y BARRA PLASTICA COLOR BLANCO S/. 204.80
01.02 INSTALACIONES SANITARIAS - DESAGUE S/. 1,281.29 S/. 4,552.55
01.02.01 REFINE Y NIVELACION DE ZANJA S/. 418.32
01.02.02 CAMA DE APOYO DE ARENA S/. 308.28
01.02.03 SALIDA DE PVC SAL PARA DESAGUE DE 2" S/. 103.58 S/. 60.50
01.02.04 SALIDA DE PVC SAL PARA DESAGUE DE 4" S/. 451.11 S/. 271.55
01.02.05 SUMINISTRO E INSTALACION DE TUBERIA DE DESAGUE 2" S/. 599.20
01.02.06 SUMINISTRO E INSTALACION DE TUBERIA DE DESAGUE 4" S/. 1,492.09
01.02.07 CODO PVC SAL 2" X 90º S/. 14.08
01.02.08 CODO PVC SAL 2"X45° S/. 6.24
01.02.09 CODO PVC SAL 4"X90° S/. 15.80
01.02.10 CODO PVC SAL 4"X45° S/. 20.86
01.02.11 CODO REVENTILADO PVC SAL 4"X2" S/. 130.88
01.02.12 YEE PVC SAL 2" S/. 16.66
01.02.13 YEE PVC SAL 4" S/. 139.80
01.02.14 YEE PVC SAL 4"X2" S/. 45.92
LIBERTAD"

MES MES MES MES MES
11 31 1 28 1 31 1 30 1 31
01.02.15 TEE PVC SAL 4" S/. 67.04
01.02.16 TRAMPA "P" DE PVC SAL PARA LAVATORIO DE 2" S/. 158.72
01.02.17 SOMBRERO PARA VENTILACION DE PVC DE 2" S/. 28.38
01.02.18 SUMIDEROS DE 2" CON TRAMPA "P" S/. 53.61
01.02.19 SUMIDEROS DE 4" CON TRAMPA "P" S/. 183.33
01.02.20 REGISTROS ROSCADO DE BRONCE DE 4" S/. 636.57
01.02.21 CAJA DE REGISTRO DE DESAGUE 12" x 24" S/. 611.32
01.03 INSTALACIONES SANITARIAS - AGUA S/. 6,953.56
01.03.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" S/. 737.92
01.03.02 CONEXION DE ELECTROBOMBA A RED DE AGUA S/. 523.92
01.03.03 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 3/4" S/. 814.83
01.03.04 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 1" S/. 456.49
01.03.05 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 1 1/2" S/. 404.04
01.03.06 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 2" S/. 655.44
01.03.07 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 2 1/2" S/. 601.90
01.03.08 VALVULA COMPUERTA DE BRONCE 3/4" S/. 329.22
01.03.09 VALVULA DE COMPUERTA BRONCE 1" S/. 187.00
01.03.10 VALVULA DE COMPUERTA DE PVC 2" S/. 132.81
01.03.11 VALVULA CHECK DE 3/4" S/. 298.20
01.03.12 VALVULA CHECK DE 1" S/. 107.66
01.03.13 VALVULA FLOTADORA 3/4" S/. 112.64
01.03.14 CODO PVC-SAP 3/4" X 90º S/. 29.40
01.03.15 CODO PVC-SAP 3/4" X 45º S/. 6.09
01.03.16 CODO PVC-SAP 1" X 90º S/. 35.84
01.03.17 CODO PVC-SAP 1 1/2" * 90º S/. 7.70
01.03.18 CODO PVC SAP 2" X 90º S/. 3.76
01.03.19 TEE PVC-SAP 3/4" S/. 34.74
01.03.20 CAJA TIPO NICHO PARA VALVULAS S/. 118.48
01.03.21 GRIFO DE 1/2" EN LAVACARAS DE POZAS S/. 465.52
01.03.22 ELECTROBOMBA 3/4 HP S/. 637.42
01.03.23 CONEXION AGUA A RED MATRIX S/. 252.54
01.04 PILETA S/. 18,112.48
01.04.01 INSTALACION DE SISTEMA DE ILUMINACION Y DE RECIRCULACION DE PILETA S/. 7,895.76
01.04.02 ELECTROBOMBA DE 1 HP S/. 986.50
01.04.03 ELECTROBOMBA DE 2 HP S/. 1,589.78
01.04.04 FILTRO DE ARENA DE 30|° S/. 1,278.90
01.04.05 REJILLA DE SUCCION DE 12 X 12" S/. 269.85
01.04.06 DESNATOR DE PILETA S/. 857.70
01.04.07 BOQUILLA DE ASPIRACION S/. 823.74
01.04.08 CLORINADOR DE LINEA S/. 409.89
01.04.09 BOQUILLAS LIMITADORAS DE PRESION 2" S/. 1,277.07
01.04.10 BOQUILLAS LIMITADORAS DE PRESION 2.5" S/. 589.70
01.04.11 BOQUILLAS DE BRONCE DE CHORRO ESPUMOSO TIPO GEYSER 2"
S/. 1,457.70
01.04.12 BOQUILLAS DE BRONCE DE CHORRO ESPUMOSO TIPO GEYSER 2.5"

S/. 675.89
01 INSTALACIONES ELECTRICAS S/. 13,508.76 S/. 10,530.12 S/. 67,254.73 S/. 40.13
01.01 SALIDA PARA LUZ Y FUERZA S/. 6,750.01 S/. 4,005.43
01.01.01 SALIDA DE TECHO PARA CENTRO DE LUZ S/. 946.50
01.01.02 SALIDA PARA BRAQUETE (PARED) S/. 242.76
01.01.03 SALIDA ILUMINACION JARDINERA S/. 4,606.88
01.01.04 SALIDA ILUMINACION DE DICROICOS LED S/. 953.87
01.01.05 SALIDA PARA ILUMINACION PARA PILETA S/. 231.00
01.01.06 INTERRUPTOR UNIPOLAR SIMPLE S/. 331.38
01.01.07 INTERRUPTOR UNIPOLAR DOBLE S/. 75.64
01.01.08 INTERRUPTOR UNIPOLAR TRIPLE S/. 54.18
01.01.09 INTERRUPTOR CONMUTACION SIMPLE S/. 91.76
01.01.10 TOMACORRIENTE DOBLE H=0.40M C/PT S/. 480.22
01.01.11 POZO ATIERRA S/. 2,741.25
01.02 CONDUCTORES Y TUBERIAS S/. 6,758.75 S/. 3,798.57
01.02.01 REFINE Y NIVELACION DE ZANJA S/. 2,204.55
01.02.02 CAMA DE APOYO DE ARENA S/. 1,698.04
01.02.03 TUBERIA F° G° 2" S/. 138.91 S/. 19.73
01.02.04 TUBERIA PVC SAP Ø 1" S/. 2,717.25 S/. 388.34
01.02.05 TUBERIA PVC SAP Ø 3/4" S/. 3,189.30
01.02.06 CAJA DE FIERRO GALVANIZADO 150X150X100 mm INCLUYE TAPA S/. 100.50
01.03 TABLEROS E INTERRUPTORES S/. 2,726.12 S/. 39.92
01.03.01 CAJA F1 S/. 149.81
01.03.02 TABLERO ELECTRICO GABINETE METALICO PARA DISTRIBUCION DE 12 CIRCUITOS
S/. 762.14

S/. 564.94
LIBERTAD"

MES MES MES MES MES
11 31 1 28 1 31 1 30 1 31
01.03.04 INTERRUPTOR THERMOMAGNETICO DEL TIPO DE ENGRAMPE 2X16A
S/. 831.96

S/. 138.66
01.03.06 INTERRUPTOR DIFERENCILA DE 30mA S/. 152.66 S/. 22.00

01.03.07 INTERRUPTOR THERMOMAGNETICO TRIFASICA 3 X 32A, REGULABLE S/. 125.95 S/. 17.92
01.04 ALIMENTADORES S/. 28,956.65
01.04.01 CABLE ELECTRICO N2XOH 10 mm2 S/. 571.93
01.04.02 CABLE PT- CB AFIRENAS L H07Z1-K 450/750KV 1X25mm2 VERDE/AMARILLO S/. 173.87
01.04.03 CABLE ELECTRICO NH80 4 mm2 S/. 999.31
01.04.04 CABLE ELECTRICO NH80 2.5 mm2 S/. 1,198.89
01.04.05 CABLE ELECTRICO NYY 4 mm2 S/. 3,085.40
01.04.06 CABLE ELECTRICO NYY 6 mm2 S/. 9,525.15
01.04.07 INSTALACION DE CABLEADO DESDE ACOMETIDA Y CABLEADO INTERIOR
S/. 13,402.10
01.05 ARTEFACTOS S/. 38,258.16 S/. 40.13

01.05.01 ARTEFACTO FLUORESCENTE PRISMATICO PLANO 2X40W, ADOSADO A TECHO
S/. 499.85
01.05.02 FAROS DE PILETA CON REJILLA DE PROTECCION ANTI - VANDALICA

S/. 2,102.40
01.05.03 PROYECTOR DE HALOGENURO METÁLICO MODELO RVP451 2XHPI-TP400W S-WB

S/. 10,128.30
01.05.04 PROYECTOR DE HALOGENURO METÁLICO - REFLECTOR 70W S/. 635.60

01.05.05 PASTORAL DE CAV TIPO PARABOLICO CON LUMINARIAS DE 150 W S/. 2,347.20
01.05.06 LUMINARIAS CIRCULARES 2 X 20W C/FOCO AHORRADORES S/. 539.85
01.05.07 SPOT EMPOTRAR FROST 2X18W - MARCO BLANCO S/. 771.42
01.05.08 DICROICO LED DIRECCIONALES ADOSADOS EN TECHO S/. 2,687.19
01.05.09 LUMINARIA LED BOLLARD EN PORTICO DE INGRESO S/. 1,477.70
01.05.10 BRAQUETE CON LAMPARA AHORRADORA S/. 824.11
01.05.11 LUMINARIA DE SENDERO DE INGRESO (BALISA) S/. 1,440.78
01.05.12 LUMINARIA CUADRADA 0.60x0.60M /REJILLA P/ADOSADO S/. 625.59
01.05.13 LUMINARIA BAYA SPOT (TIPO ESTACA) C/FOCO S/. 1,307.30
01.05.14 POSTE CONCRETO ARMADO L= 9 m S/. 3,585.20
01.05.15 POSTE CONCRETO ARMADO L= 12 m S/. 9,004.80
01.05.16 CONTROL AUTOMATICO PARA CISTENA Y TE S/. 280.87 S/. 40.13
COSTO DIRECTO S/. 92,288.43 S/. 329,655.31 S/. 329,955.23 S/. 361,598.96 S/. 372,153.65
GASTOS GENERALES ( 10%) S/. 9,228.84 S/. 32,965.53 S/. 32,995.52 S/. 36,159.90 S/. 37,215.37
UTILIDAD ( 5%) S/. 4,614.42 S/. 16,482.77 S/. 16,497.76 S/. 18,079.95 S/. 18,607.68
========== ========== ========== ========== ==========
SUB TOTAL S/. 106,131.69 S/. 379,103.61 S/. 379,448.51 S/. 415,838.81 S/. 427,976.70
FACTOR RELACION 0.99997 S/. 106,128.05 S/. 379,090.58 S/. 379,435.47 S/. 415,824.52 S/. 427,961.99
IGV (18%) S/. 19,103.05 S/. 68,236.30 S/. 68,298.38 S/. 74,848.41 S/. 77,033.16
========== ========== ========== ========== ==========
TOTAL PRESUPUESTO S/. 125,231.09 S/. 447,326.89 S/. 447,733.85 S/. 490,672.93 S/. 504,995.15
AVANCE PARCIAL ( % ) 4.65% 16.61% 16.63% 18.22% 18.75%

AVANCE ACUMULADO ( % ) 4.65% 21.26% 37.89% 56.11% 74.86%
DARIO VALORIZADO DE AVANCE DE OBRA
LIBERTAD"
PLAZO DE EJECUCION :165 DIAS CALENDARIO

MES TOTAL
JUNIO ( S/. )
1 24
S/. 37,346.22 S/. 739,988.27
S/. 10,964.37
S/. 1,285.46
S/. 1,490.80
S/. 5,000.00
S/. 3,188.11
S/. 12,810.01
S/. 8,216.52
S/. 4,593.49
S/. 32,271.22 S/. 234,153.90
S/. 29,825.72
S/. 1,259.00
S/. 11,324.02
S/. 697.07
S/. 20,661.04
S/. 29,261.14
S/. 48,442.11
S/. 32,271.22 S/. 32,271.22
S/. 27,968.25
S/. 15,532.61
S/. 16,911.72
S/. 162,925.45
S/. 77,917.87
S/. 16,534.98
S/. 48,135.67
S/. 1,335.86
S/. 2,076.52
S/. 6,034.72
S/. 3,800.12
S/. 62,018.63
S/. 33,749.87
S/. 364.83
S/. 25,870.40
S/. 2,033.53
S/. 22,988.95
S/. 14,993.57
S/. 7,995.38
S/. 289,134.54
S/. 78,066.04
S/. 29,690.73
S/. 29,206.25
S/. 19,169.06
S/. 11,233.25
S/. 8,175.42
S/. 3,057.83
S/. 14,652.14
S/. 2,851.74
S/. 6,295.67
S/. 5,504.73
S/. 13,889.64
S/. 3,931.88
S/. 3,374.65
S/. 6,583.11
S/. 18,325.88
S/. 5,037.54
S/. 6,289.50
S/. 6,998.84
S/. 7,727.00
S/. 1,851.48
S/. 3,401.06
S/. 2,474.46
S/. 22,789.97
S/. 5,168.64
S/. 9,271.08
S/. 4,613.32
S/. 1,314.84
S/. 2,422.09
S/. 11,364.07
S/. 6,073.92
LIBERTAD"

MES TOTAL
JUNIO ( S/. )
1 24
S/. 3,222.22
S/. 2,067.93
S/. 10,972.48
S/. 3,993.78
S/. 3,489.46
S/. 3,489.24
S/. 95,657.78
S/. 43,454.67
S/. 31,288.09
S/. 20,915.02
S/. 3,917.51
S/. 681.03
S/. 2,622.70
S/. 613.78
S/. 538.78
S/. 384.01
S/. 107.06
S/. 47.71
S/. 5,075.00 S/. 30,000.00
S/. 3,875.00 S/. 23,000.00
S/. 850.00 S/. 5,000.00

S/. 1,175.00 S/. 7,000.00
S/. 850.00 S/. 5,000.00
S/. 1,000.00 S/. 6,000.00
S/. 1,200.00 S/. 7,000.00
S/. 1,200.00 S/. 7,000.00

S/. 461,447.70 S/. 1,118,778.72
S/. 16,290.30
S/. 15,213.55
S/. 790.56
S/. 286.19
S/. 209,818.34
S/. 1,880.18
S/. 40,145.52
S/. 1,750.73
S/. 5,603.06
S/. 2,162.40
S/. 4,244.00
S/. 3,614.01
S/. 19,354.53
S/. 114,585.92
S/. 5,524.60
S/. 1,063.70
S/. 976.09
S/. 8,913.60
S/. 0.00 S/. 48,466.62
S/. 3,820.56
S/. 9,775.60
S/. 34,870.46
S/. 0.00 S/. 8,055.62
S/. 2,013.43
S/. 5,503.81
S/. 538.38
S/. 39,502.12 S/. 116,957.38
S/. 3,642.59
S/. 2,192.60
S/. 44,935.01
S/. 24,827.92
S/. 1,857.14
S/. 12,586.96 S/. 12,586.96
S/. 26,915.16 S/. 26,915.16
S/. 0.00 S/. 1,430.12
S/. 232.16
S/. 166.48
S/. 241.92
S/. 466.55
S/. 287.12
S/. 35.89
S/. 64,320.79 S/. 283,927.85
LIBERTAD"

MES TOTAL
JUNIO ( S/. )
1 24
S/. 2,675.80
S/. 44,593.40
S/. 89,311.70
S/. 12,377.82
S/. 6,293.37
S/. 22,948.94
S/. 33,229.41
S/. 786.90
S/. 3,709.80
S/. 1,630.54
S/. 1,398.66
S/. 650.72
S/. 7,060.86 S/. 7,060.86
S/. 5,303.20 S/. 5,303.20
S/. 3,562.32 S/. 3,562.32
S/. 2,498.60 S/. 2,498.60
S/. 4,191.26 S/. 4,191.26
S/. 5,956.80 S/. 5,956.80
S/. 4,070.40 S/. 4,070.40
S/. 1,791.20 S/. 1,791.20
S/. 3,582.40 S/. 3,582.40
S/. 6,358.24 S/. 6,358.24
S/. 5,959.50 S/. 5,959.50
S/. 3,367.00 S/. 3,367.00
S/. 1,494.40 S/. 1,494.40
S/. 9,124.61 S/. 9,124.61
S/. 0.00 S/. 2,072.22
S/. 1,343.18
S/. 729.04
S/. 22,306.75 S/. 89,042.65
S/. 5,511.34
S/. 26,493.52
S/. 2,447.85
S/. 22,306.75 S/. 22,306.75
S/. 24,446.07
S/. 7,837.12
S/. 335,318.04 S/. 342,717.62
S/. 922.01
S/. 2,496.60
S/. 1,725.93
S/. 74.24
S/. 1,890.24 S/. 1,890.24
S/. 888.02 S/. 888.02
S/. 2,362.26 S/. 2,362.26

S/. 267,273.96 S/. 267,273.96
S/. 62,903.56 S/. 62,903.56
S/. 2,180.80
S/. 34,344.77
S/. 3,444.89
S/. 654.08
S/. 1,516.80
S/. 101.35
S/. 700.90
S/. 266.96
S/. 204.80
S/. 5,833.84
S/. 418.32
S/. 308.28
S/. 164.08
S/. 722.66
S/. 599.20
S/. 1,492.09
S/. 14.08
S/. 6.24
S/. 15.80
S/. 20.86
S/. 130.88
S/. 16.66
S/. 139.80
S/. 45.92
LIBERTAD"

MES TOTAL
JUNIO ( S/. )
1 24
S/. 67.04
S/. 158.72
S/. 28.38
S/. 53.61
S/. 183.33
S/. 636.57
S/. 611.32
S/. 6,953.56
S/. 737.92
S/. 523.92
S/. 814.83
S/. 456.49
S/. 404.04
S/. 655.44
S/. 601.90
S/. 329.22
S/. 187.00
S/. 132.81
S/. 298.20
S/. 107.66
S/. 112.64
S/. 29.40
S/. 6.09
S/. 35.84
S/. 7.70
S/. 3.76
S/. 34.74
S/. 118.48
S/. 465.52
S/. 637.42
S/. 252.54
S/. 18,112.48
S/. 7,895.76
S/. 986.50
S/. 1,589.78
S/. 1,278.90
S/. 269.85
S/. 857.70
S/. 823.74
S/. 409.89
S/. 1,277.07
S/. 589.70
S/. 1,457.70
S/. 675.89
S/. 91,333.74
S/. 10,755.44
S/. 946.50
S/. 242.76
S/. 4,606.88
S/. 953.87
S/. 231.00
S/. 331.38
S/. 75.64
S/. 54.18
S/. 91.76
S/. 480.22
S/. 2,741.25
S/. 10,557.32
S/. 2,204.55
S/. 1,698.04
S/. 158.64
S/. 3,105.59
S/. 3,189.30
S/. 100.50
S/. 28.90
S/. 71.80
S/. 2,766.04
S/. 149.81
S/. 762.14
S/. 564.94
LIBERTAD"

MES TOTAL
JUNIO ( S/. )
1 24
S/. 831.96
S/. 138.66
S/. 174.66
S/. 143.87
S/. 28,956.65
S/. 571.93
S/. 173.87
S/. 999.31
S/. 1,198.89
S/. 3,085.40
S/. 9,525.15
S/. 13,402.10
S/. 38,298.29
S/. 499.85
S/. 2,102.40
S/. 10,128.30
S/. 635.60
S/. 2,347.20
S/. 539.85
S/. 771.42
S/. 2,687.19
S/. 1,477.70
S/. 824.11
S/. 1,440.78
S/. 625.59
S/. 1,307.30
S/. 3,585.20
S/. 9,004.80
S/. 321.00
S/. 498,793.92 S/. 1,984,445.50
S/. 49,879.39 S/. 198,444.55
S/. 24,939.70 S/. 99,222.28
========== ================
S/. 573,613.01 S/. 2,282,112.33
S/. 573,593.30 S/. 2,282,033.90
S/. 103,246.79 S/. 410,766.10
========== ================
S/. 676,840.09 S/. 2,692,800.00
25.14% 100.00%
100.00% -
CRONOGRAMA DE DESEMBOLSOS
PROYECTO : "MEJORAMIENTO DEL COMPLEJO DEPORTIVO Y RECREATIVO EN EL LT.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA
ESPERANZA - TRUJILLO - LA LIBERTAD"
DESCRIPCION ENERO FEBRERO MARZO ABRIL MAYO JUNIO TOTAL (S/.)
COSTO DIRECTO S/. 92,288.43 S/. 329,655.31 S/. 329,955.23 S/. 361,598.96 S/. 372,153.65 S/. 498,793.92 S/. 1,984,445.50
GASTOS GENERALES 10%) S/. 9,228.84 S/. 32,965.53 S/. 32,995.52 S/. 36,159.90 S/. 37,215.37 S/. 49,879.39 S/. 198,444.55
UTILIDAD (5%) S/. 4,614.42 S/. 16,482.77 S/. 16,497.76 S/. 18,079.95 S/. 18,607.68 S/. 24,939.70 S/. 99,222.28
========== ========== ========== ========== ========== ========== ==========
SUB - TOTAL S/. 106,131.69 S/. 379,103.61 S/. 379,448.51 S/. 415,838.81 S/. 427,976.70 S/. 573,613.01 S/. 2,282,112.33
FACTOR RELACION 0.99997 S/. 106,128.05 S/. 379,090.58 S/. 379,435.47 S/. 415,824.52 S/. 427,961.99 S/. 573,593.30 S/. 2,282,033.90
I.G.V. 18.00 % S/. 19,103.05 S/. 68,236.30 S/. 68,298.38 S/. 74,848.41 S/. 77,033.16 S/. 103,246.79 S/. 410,766.10
TOTAL GENERAL S/. 125,231.09 S/. 447,326.89 S/. 447,733.85 S/. 490,672.93 S/. 504,995.15 S/. 676,840.09 S/. 2,692,800.00
PORCENTAJE (%) 4.65% 16.61% 16.63% 18.22% 18.75% 25.14% 100.00%

PÒRCENTAJE ACUMULADO ( % ) 4.65% 21.26% 37.89% 56.11% 74.86% 100.00% -
CALENDARIO DE UTILIZACION DE EQUIPOS
LIBERTAD"
11 31 1 28 1 31 1 30 1 31 1 24
0337010001 HERRAMIENTAS MANUALES S/. 2,323.21 S/. 3,085.87 S/. 3,036.22 S/. 6,925.11 S/. 5,564.84 S/. 2,368.59
0337040034 LIJADORA PARA TERRAZO S/. 12,744.94
0337900060 RODILLO PARA PINTAR S/. 196.99
0348000064 ELECTROBOMBA DE 2 HP CON TRAMPA DE HOJAS S/. 1,589.78
0348000065 FILTRO DE ARENA DE 30° S/. 1,278.90
0348000066 DESNATOR DE PILETA S/. 857.70
0348000067 BOQUILLA DE ASPIRACION S/. 823.74
0348000069 CLORINADO DE LINEA S/. 409.89
0348000073 BOQUILLAS LIMITADORAS DE PRESION 2" S/. 1,277.07
0348000074 BOQUILLAS LIMITADORAS DE PRESION 2.5" S/. 589.70
0348000075 BOQUILLAS DE BRONCE DE CHORRO ESPUMOSO TIPO GEYSER 2" S/. 1,457.70
0348000076 BOQUILLAS DE BRONCE DE CHORRO ESPUMOSO TIPO GEYSER 2.5" S/. 675.89
0348010007 MEZCLADORA DE CONCRETO DE 11p3 18 HP S/. 217.59 S/. 604.82
0348080066 REJILLA DE SUCCION DE 12 X 12" S/. 269.85
0348110006 CAMION VOLQUETE DE 10 m3 S/. 14,870.23
0348110009 MAQUINA SOLDADORA S/. 57.79 S/. 7,580.40 S/. 780.00
0348110010 MAQUINA AMOLDADORA S/. 60.80
0348520002 MAQUINA CORTADORA S/. 4,229.32 S/. 22.40
0348820009 ELECTRO NIVEL S/. 174.30 S/. 24.90
0348820010 ELECTROBOMBA PARA AGUA DE 1 HP S/. 986.50
0348820011 ELECTROBOMBA PARA AGUA DE 3/4 HP S/. 415.26
0348900001 SIERRA CIRCULAR S/. 506.67
0349010091 COMPRESORA S/. 3,781.43
0349030001 COMPACTADOR VIBRATORIO TIPO PLANCHA 4 HP S/. 825.52
0349030004 COMPACTADOR VIBRATORIO TIPO PLANCHA 7 HP S/. 2,411.87
0349030013 RODILLO LISO VIBRATORIO AUTOPROPULSADO 70-100 HP 7-9 ton S/. 4,273.06 S/. 2,547.09 S/. 12,122.84
0349030017 RODILLO LISO VIBRATORIO MANUAL 10.8HP 0.8-1.1 ton S/. 5,093.84 S/. 3,438.14
0349040021 RETROEXCAVADOR SOBRE LLANTAS 58 HP 1 yd3 S/. 656.44
0349040091 CARGADOR FRONTAL 938F- CAT S/. 1,857.27
0349070004 VIBRADOR DE CONCRETO 4 HP 2.40" S/. 33.09 S/. 528.87 S/. 1,434.44
0349070006 VIBRADOR DE CONCRETO 3/4" - 2" S/. 21.12 S/. 32.93
0349100007 MEZCLADORA DE CONCRETO TAMBOR 18 HP 11 p3 S/. 897.50 S/. 2,875.80 S/. 2,140.80 S/. 686.40
0349100022 PLANCHA COMPACTADORA VIBRATORIA 7 Hp S/. 575.90 S/. 472.73
0349120006 CAMIONETA O FURGON 4 X 2 90 HP 2 ton S/. 5,000.00
0349160032 TALADRO CON BROCA S/. 0.48 S/. 401.72
0349160035 MOLADORA PARA PULIR TERRAZO S/. 252.80
0349160036 MOLADORA PARA PULIR MADERA S/. 47.97 S/. 933.80
0349880003 TEODOLITO S/. 1,641.04
SUB- TOTAL S/. 26,622.34 S/. 18,154.01 S/. 21,154.29 S/. 20,636.51 S/. 20,410.04 S/. 24,014.67
CALENDARIO DE UTILIZACION DE EQUIPOS
LIBERTAD"
FACTOR RELACION 0.99997 S/. 26,621.43 S/. 18,153.39 S/. 21,153.56 S/. 20,635.80 S/. 20,409.34 S/. 24,013.84
IO DE UTILIZACION DE EQUIPOS
.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA - TRUJILLO - LA
LIBERTAD"
TOTAL
S/. 23,303.84
S/. 12,744.94
S/. 196.99
S/. 1,589.78
S/. 1,278.90
S/. 857.70
S/. 823.74
S/. 409.89
S/. 1,277.07
S/. 589.70
S/. 1,457.70
S/. 675.89
S/. 822.41
S/. 269.85
S/. 14,870.23
S/. 8,418.19
S/. 60.80
S/. 4,251.72
S/. 199.20
S/. 986.50
S/. 415.26
S/. 506.67
S/. 3,781.43
S/. 825.52
S/. 2,411.87
S/. 18,942.99
S/. 8,531.98
S/. 656.44
S/. 1,857.27
S/. 1,996.40
S/. 54.05
S/. 6,600.50
S/. 1,048.63
S/. 5,000.00
S/. 402.20
S/. 252.80
S/. 981.77
S/. 1,641.04
S/. 130,991.86
IO DE UTILIZACION DE EQUIPOS
.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA - TRUJILLO - LA
LIBERTAD"
TOTAL
S/. 130,987.36
PRESUPUESTO
PRESUPUESTO: MEJORAMIENTO DEL COMPLEJO DEPORTIVO Y RECREATIVO EN EL LT.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA
LIBERTAD
LUGAR : LA LIBERTAD -TRUJILLO-LA ESPERANZA
ITEM DESCRIPCION UND METRADO PRECIO S/. MANO DE OBRA MATERIAL EQUIPO
01 ESTRUCTURAS S/. 275,347.96 S/. 394,903.97 S/. 69,430.83
01.01 OBRAS PROVISIONALES S/. 1,883.01 S/. 4,028.07 S/. 5,051.99
01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 6.00 X 3.00 m u 1.00 S/. 1,285.46 S/. 453.68 S/. 822.71 S/. 9.07
01.01.02 ALMACEN OFICINA Y CASETA DE GUARDIANIA m2 20.00 S/. 74.54 S/. 453.68 S/. 1,023.50 S/. 13.61
01.01.03 MOVILIZACION DE MAQUINARIAS HERRAMIENTAS glb 1.00 S/. 5,000.00 S/. 5,000.00
01.01.04 CERCO PROVISIONAL DURANTE LAS OBRAS m 325.65 S/. 9.79 S/. 975.65 S/. 2,181.86 S/. 29.31
01.02 OBRAS PRELIMINARES S/. 10,472.44 S/. 329.70 S/. 2,043.46
01.02.01 TRAZO Y REPLANTEO m2 6,469.70 S/. 1.27 S/. 6,073.57 S/. 329.70 S/. 1,823.49
01.02.02 LIMPIEZA GENERAL DE OBRA m2 6,469.70 S/. 0.71 S/. 4,398.87 S/. 219.97
01.03 MOVIMIENTO DE TIERRAS S/. 112,266.78 S/. 71,713.57 S/. 50,016.97
01.03.01 EXCAVACION DE ZANJAS m3 845.64 S/. 35.27 S/. 28,954.53 S/. 868.64
01.03.02 EXCAVACION PARA CISTERNA m3 25.01 S/. 50.34 S/. 1,198.88 S/. 59.95
01.03.03 ESCARIFICADO, REGADO Y COMPACTADO m2 5,010.63 S/. 2.26 S/. 6,004.74 S/. 5,271.18
01.03.04 RELLENO CON MATERIAL PROPIO C/EQUIPO m3 65.33 S/. 10.67 S/. 39.15 S/. 657.62
01.03.05 RELLENO CON HORMIGON EN GRADERIAS m3 381.20 S/. 54.20 S/. 8,540.10 S/. 11,674.25 S/. 446.01
m2 3,317.59 S/. 8.82 S/. 17,719.82 S/. 10,160.12 S/. 1,357.99

01.03.06 RELLENO CON HORMIGON, COLOCADO Y COMPACTADO E= 4"
m2 4,552.83 S/. 10.64 S/. 24,317.45 S/. 15,771.01 S/. 8,294.06

01.03.07 RELLENO CON AFIRMADO, COLOCADO Y COMPACTADO E=4"
m2 2,709.59 S/. 11.91 S/. 4,058.97 S/. 12,491.21 S/. 15,696.65

01.03.08 PREPARACION DEL TERRENO PARA CAMPO DE GRASS SINTETICO
01.03.09 TIERRA DE CHACRA EN JARDINERAS m3 514.69 S/. 54.34 S/. 6,168.04 S/. 21,616.98 S/. 184.98
01.03.10 ACARREO MATERIAL EXCEDENTE, C/EQUIPO m3 1,006.65 S/. 15.43 S/. 15,079.62 S/. 452.39
01.03.11 ELIMINACION MATERIAL EXCEDENTE m3 1,006.65 S/. 16.80 S/. 185.48 S/. 16,727.50
01.04 CONCRETO SIMPLE S/. 60,937.75 S/. 96,465.52 S/. 5,523.99
01.04.01 CIMIENTOS, SOBRECIMIENTOS Y FALSO PISOS S/. 29,731.64 S/. 44,872.41 S/. 3,317.70
01.04.01.01 SOLADO DE CONCRETO, C:H - 1:12, E=4" m2 668.08 S/. 24.75 S/. 7,851.28 S/. 7,649.18 S/. 1,037.20
01.04.01.02 CIMIENTOS CORRIDOS, CONCRETO C:H - 1/10 +30% PG m3 306.46 S/. 157.07 S/. 16,998.97 S/. 29,325.77 S/. 1,811.00
01.04.01.03 SOBRECIMIENTO, CONCRETO 1:8+25% PM m3 5.11 S/. 261.42 S/. 708.62 S/. 544.66 S/. 82.58
01.04.01.04 SOBRECIMIENTO ENCOFRADO Y DESENCOFRADO m2 61.49 S/. 33.77 S/. 906.12 S/. 1,144.11 S/. 27.17
01.04.01.05 FALSO PISO DE 4" DE CONCRETO 1:10 m2 170.04 S/. 35.49 S/. 2,405.87 S/. 3,340.01 S/. 289.15
01.04.01.06 DADOS DE CONCRETO f'c=140 kg/cm2 m3 13.90 S/. 273.39 S/. 860.78 S/. 2,868.68 S/. 70.60
01.04.02 VEREDAS, RAMPAS Y LOSAS DE CONCRETO S/. 19,884.98 S/. 41,020.81 S/. 1,113.84
01.04.02.01 VEREDA DE CONCRETO F'C= 175 kg/cm2, E=4" m2 491.05 S/. 68.73 S/. 7,356.32 S/. 25,436.89 S/. 957.06
01.04.02.02 RAMPAS DE CONCRETO F'C=140 kg/cm2, E=4" m2 4.88 S/. 74.76 S/. 125.86 S/. 231.93 S/. 7.03
01.04.02.03 LOSA DE CONCRETO f'c= 175 kg/cm2 E = 4" m2 608.00 S/. 42.55 S/. 11,759.97 S/. 13,993.72 S/. 117.59
01.04.02.04 ENCOFRADO Y DESENCOFRADO PARA LOSAS DE CONCRETO m2 72.60 S/. 28.01 S/. 642.83 S/. 1,358.27 S/. 32.16
01.04.03 SARDINELES DE CONCRETO S/. 11,321.13 S/. 10,572.30 S/. 1,092.45
01.04.03.01 CONCRETO F'C=175 kg/cm2, PARA SARDINELES m 474.48 S/. 31.60 S/. 8,877.70 S/. 5,091.17 S/. 1,019.19
01.04.03.02 ENCOFRADO Y DESENCOFRADO, PARA SARDINEL m2 248.69 S/. 32.15 S/. 2,443.43 S/. 5,481.13 S/. 73.26
01.05 CONCRETO ARMADO S/. 89,787.98 S/. 192,367.11 S/. 6,794.42
01.05.01 MUROS DE CONTENCION S/. 20,176.09 S/. 55,746.19 S/. 2,081.86
m3 92.92 S/. 319.53 S/. 8,971.24 S/. 19,091.69 S/. 1,627.26

01.05.01.01 CONCRETO f'c=175 kg/cm2 PARA MUROS DE CONTENCION
m2 831.85 S/. 35.11 S/. 5,900.15 S/. 22,993.17 S/. 295.31

01.05.01.02 ENCOFRADO Y DESENCOFRADO PARA MUROS CONTENCION
01.05.01.03 ACERO fy=4200 kg/cm2 GRADO 60 kg 4,499.78 S/. 4.26 S/. 5,304.70 S/. 13,661.33 S/. 159.29
01.05.02 ZAPATAS S/. 2,497.78 S/. 8,465.30 S/. 262.97
01.05.02.01 CONCRETO f'c=210 kg/cm2 PARA ZAPATAS m3 26.67 S/. 306.54 S/. 1,651.58 S/. 6,286.06 S/. 237.56
01.05.02.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 717.80 S/. 4.26 S/. 846.20 S/. 2,179.24 S/. 25.41
01.05.03 COLUMNETAS Y VIGAS DE ARRIOSTRE S/. 5,322.37 S/. 9,108.06 S/. 206.30
m3 8.95 S/. 318.63 S/. 864.10 S/. 1,885.77 S/. 101.85

01.05.03.01 CONCRETO F'C=175 kg/cm2 PARA COLUMNETAS Y VIGAS DE ARRIOSTRE
m2 160.85 S/. 39.14 S/. 2,934.93 S/. 3,299.20 S/. 58.71

01.05.03.02 ENCOFRADO Y DESENCOFRADO PARA COLUMNETAS Y VIGAS DE ARRIOSTRE
01.05.04 COLUMNAS S/. 5,033.69 S/. 8,609.92 S/. 229.50
01.05.04.01 CONCRETO F'C=210 kg/cm2, PARA COLUMNAS m3 9.09 S/. 432.55 S/. 1,638.72 S/. 2,149.83 S/. 143.33
01.05.04.02 ENCOFRADO Y DESENCOFRADO PARA COLUMNAS m2 86.22 S/. 39.14 S/. 1,573.21 S/. 1,768.46 S/. 31.47
PRESUPUESTO
LIBERTAD
01.05.05 VIGAS S/. 6,526.49 S/. 11,466.26 S/. 317.99
01.05.05.01 CONCRETO F'C=210 kg/cm2, PARA VIGAS m3 14.74 S/. 341.76 S/. 1,369.20 S/. 3,505.23 S/. 163.23
01.05.05.02 ENCOFRADO Y DESENCOFRADO PARA VIGAS m2 90.81 S/. 69.26 S/. 3,220.49 S/. 2,973.12 S/. 96.60
01.05.06 VIGAS DE CIMENTACION S/. 2,724.51 S/. 4,883.45 S/. 113.56
01.05.06.01 CONCRETO f'c=210 kg/cm2 PARA VIGAS DE CIMENTACION m3 6.58 S/. 281.38 S/. 407.48 S/. 1,383.56 S/. 60.36
m2 55.23 S/. 61.58 S/. 1,632.26 S/. 1,736.40 S/. 32.64

01.05.06.02 ENCOFRADO Y DESENCOFRADO PARA VIGAS DE CIMENTACION
01.05.07 LOSAS ALIGERADAS S/. 8,261.24 S/. 14,153.46 S/. 371.31
01.05.07.01 CONCRETO F'C=210 kg/cm2 PARA LOSAS ALIGERADAS m3 14.94 S/. 345.96 S/. 1,387.77 S/. 3,615.54 S/. 165.45
m2 165.97 S/. 55.86 S/. 4,434.71 S/. 4,705.34 S/. 132.99

01.05.07.02 ENCOFRADO Y DESENCOFRADO PARA LOSAS ALIGERADAS
01.05.07.04 LADRILLO PARA TECHO 15X30X30 cm. u 476.39 S/. 2.76 S/. 408.88 S/. 895.38 S/. 12.15
01.05.07.05 LADRILLO PARA TECHO 15X30X30 cm. PARA SUM u 877.57 S/. 2.76 S/. 753.22 S/. 1,649.39 S/. 22.38
01.05.08 LOSA MACIZA S/. 3,789.49 S/. 7,277.11 S/. 292.99
01.05.08.01 CONCRETO f'c=175 kg/cm2 PARA LOSAS MACIZAS m3 17.10 S/. 355.20 S/. 2,224.91 S/. 3,602.97 S/. 246.05
01.05.08.02 ENCOFRADO Y DESENCOFRADO PARA LOSAS MACIZAS m2 67.34 S/. 47.85 S/. 992.32 S/. 2,200.37 S/. 29.76
01.05.09 CISTERNA S/. 4,341.57 S/. 6,371.92 S/. 250.84
01.05.09.01 CONCRETO f'c=210 kg/cm2 PARA CISTERNA m3 9.70 S/. 411.73 S/. 1,528.49 S/. 2,298.94 S/. 166.42
01.05.09.02 ENCOFRADO Y DESENCOFRADO PARA CISTERNA m2 75.22 S/. 46.39 S/. 1,847.50 S/. 1,586.28 S/. 55.42
01.05.10 GRADERIAS DE CONCRETO S/. 28,532.01 S/. 64,522.97 S/. 2,557.94
01.05.10.01 CONCRETO f'c=175 kg/cm2 PARA GRADERIAS m3 121.79 S/. 356.80 S/. 15,846.34 S/. 25,430.49 S/. 2,177.25
01.05.10.02 ENCOFRADO Y DESENCOFRADO PARA GRADERIAS m2 819.06 S/. 38.20 S/. 6,897.81 S/. 24,186.84 S/. 206.89
01.05.11 TOBOGAN S/. 2,471.15 S/. 1,343.58 S/. 101.01
01.05.11.01 CONCRETO f'c=175 kg/cm2 PARA TOBOGAN m3 1.78 S/. 382.60 S/. 274.26 S/. 371.67 S/. 35.09
01.05.11.02 ENCOFRADO Y DESENCOFRADO EN TOBOGAN m2 30.95 S/. 84.74 S/. 2,027.04 S/. 534.48 S/. 60.82
01.05.11.03 ACERO fy=4200 kg/cm2 GRADO 60 kg 144.08 S/. 4.26 S/. 169.85 S/. 437.43 S/. 5.10
01.05.12 NICHO PARA ELECTROBOMBA S/. 111.59 S/. 418.89 S/. 8.15
01.05.12.01 CONCRETO F'C=175 kg/cm2, EN NICHO m3 0.81 S/. 474.09 S/. 56.64 S/. 320.45 S/. 6.92
01.05.12.02 ENCOFRADO Y DESENCOFRADO, PARA NICHO m2 4.25 S/. 25.19 S/. 41.75 S/. 64.44 S/. 0.83
01.05.12.03 ACERO fy=4200 kg/cm2 GRADO 60 kg 11.20 S/. 4.26 S/. 13.20 S/. 34.00 S/. 0.40
01.06 SEGURIDAD Y SALUD EN EL TRABAJO S/. 30,000.00 S/. -

ELABORACIÓN, IMPLEMENTACIÓN Y ADMINISTRACIÓN DEL PLAN DE SEGURIDAD Y SALUD S/. 23,000.00 S/. -
01.06.01
EN EL TRABAJO
01.06.01.01 EQUIPOS DE PROTECCIÓN INDIVIDUAL glb 1.00 S/. 5,000.00 S/. 5,000.00
01.06.01.02 EQUIPOS DE PROTECCIÓN COLECTIVA glb 1.00 S/. 7,000.00 S/. 7,000.00
01.06.01.03 SEÑALIZACIÓN TEMPORAL DE SEGURIDAD glb 1.00 S/. 5,000.00 S/. 5,000.00
01.06.01.04 CAPACITACIÓN EN SEGURIDAD Y SALUD glb 1.00 S/. 6,000.00 S/. 6,000.00
S/. 7,000.00 S/. -

01.06.02 RECURSOS PARA RESPUESTA EN SEGURIDAD Y SALUD DURANTE EL TRABAJO
glb 1.00 S/. 7,000.00 S/. 7,000.00

01.06.02.01 RECURSOS PARA RESPUESTA EN SEGURIDAD Y SALUD DURANTE EL TRABAJO.
01 ARQUITECTURA S/. 352,926.37 S/. 637,109.97 S/. 49,853.47
01.01 MUROS Y TABIQUERIA DE ALBAÑILERIA S/. 8,418.43 S/. 7,617.83 S/. 252.59
m2 210.19 S/. 72.38 S/. 7,883.21 S/. 7,092.78 S/. 236.53

01.01.01 MURO DE LADRILLO KK MAQUINADO DE ARCILLA ASENTADO DE SOGA
m2 13.78 S/. 57.37 S/. 456.02 S/. 321.09 S/. 13.68

01.01.02 MURO DE LADRILLO KK MAQUINADO DE ARCILLA ASENTADO DE CANTO
kg 67.18 S/. 4.26 S/. 79.20 S/. 203.96 S/. 2.38

01.01.03 ACERO fy=4200 kg/cm2 GRADO 60, PARA CONFINAMIENTO DE MUROS
01.02 REVOQUES ENLUCIDOS Y MOLDURAS S/. 121,075.56 S/. 69,336.50 S/. 19,419.90
01.02.01 TARRAJEO PRIMARIO PARA ZOCALOS Y ENCHAPES m2 103.25 S/. 18.21 S/. 1,269.62 S/. 547.24 S/. 63.50
01.02.02 TARRAJEO EN MUROS, INTERIOR Y EXTERIOR m2 1,681.84 S/. 23.87 S/. 28,638.57 S/. 10,083.64 S/. 1,432.09
01.02.03 TARRAJEO CON IMPERMEABILIZANTES DE CISTERNA m2 44.11 S/. 39.69 S/. 1,220.52 S/. 493.20 S/. 36.62
01.02.04 TARRAJEO CON CEMENTO PULIDO m2 190.71 S/. 29.38 S/. 4,221.55 S/. 1,256.40 S/. 126.61
01.02.05 TARRAJEO EN COLUMNAS m2 66.72 S/. 32.41 S/. 1,676.23 S/. 403.29 S/. 83.80
PRESUPUESTO
LIBERTAD
01.02.06 TARRAJEO EN VIGAS m2 86.63 S/. 48.99 S/. 2,678.81 S/. 1,485.53 S/. 80.36
01.02.07 TARRAJEO ESCARCHADO GRUESO EN SOBRECIMIENTOS m2 192.85 S/. 18.74 S/. 2,134.47 S/. 1,414.28 S/. 64.05
01.02.08 REVESTIMIENTO PARA RECIBIR TERRASO e = 25mm m2 987.98 S/. 19.59 S/. 13,205.73 S/. 4,900.39 S/. 1,252.76
01.02.09 REVESTIMIENTO CON TERRAZO, COLOR CLARO (e=1.5 cm) m2 987.98 S/. 115.98 S/. 54,674.81 S/. 44,430.44 S/. 15,478.68
u 2.00 S/. 2,762.30 S/. 4,128.64 S/. 936.71 S/. 459.23

01.02.10 REVESTIMIENTO CON TERRAZON, PARA TOBOGAN, (SEGUN DISEÑO)
01.02.11 VESTIDURA DE DERRAMES m 75.87 S/. 14.02 S/. 953.06 S/. 81.96 S/. 28.59
01.02.12 BRUÑAS m 115.65 S/. 8.44 S/. 929.76 S/. 46.49
01.02.13 CIELO RASO CON MEZCLA C:A 1:5 m2 180.73 S/. 49.32 S/. 5,343.79 S/. 3,303.42 S/. 267.12
01.03 PISOS S/. 15,921.58 S/. 29,205.16 S/. 3,340.61
01.03.01 CONTRAPISO DE 40 mm m2 173.82 S/. 21.98 S/. 1,936.22 S/. 1,699.88 S/. 183.64
01.03.02 PISO CERAMICO 30X30 COLOR - ALTO TRANSITO m2 170.04 S/. 57.49 S/. 4,271.99 S/. 5,375.85 S/. 128.14
m2 605.39 S/. 57.60 S/. 9,713.37 S/. 22,129.43 S/. 3,028.83

01.03.03 ADOQUIN DE CONCRETO (10x20x4 cm), ALTO TRANSITO, COLOR
01.04 ZOCALOS Y ENCHAPES S/. 3,187.74 S/. 4,783.80 S/. 83.75
01.04.01 CONTRAZOCALO DE LOSETA 0.10 X 0.30 m m 75.10 S/. 26.81 S/. 593.74 S/. 1,412.23 S/. 5.94
m2 94.05 S/. 58.52 S/. 2,362.86 S/. 3,071.15 S/. 70.88

01.04.02 ZOCALO CERAMICO DE 20 X 30 cm COLOR - TRANSITO MEDIANO
m2 9.20 S/. 58.52 S/. 231.14 S/. 300.42 S/. 6.93

01.04.03 ENCHAPE CERAMICO DE 20 X 30 cm COLOR - TRANSITO MEDIANO
01.05 CARPINTERIA DE MADERA S/. 35,125.75 S/. 63,384.29 S/. 3,931.80
01.05.01 PUERTA DE MADERA APANELADA DE MOHENA m2 17.27 S/. 210.92 S/. 1,620.97 S/. 1,940.51 S/. 81.05
01.05.02 LISTONES DE MADERA TORNILLO (PARA MARCO) (4" X 2" ) m 34.60 S/. 63.37 S/. 1,434.38 S/. 666.67 S/. 91.47
01.05.03 LISTONES DE MADERA TORNILLO (1 /1/2X2 1/2) m 3,557.80 S/. 12.63 S/. 12,672.67 S/. 31,822.74 S/. 381.04
01.05.04 LISTONES DE MADERA TORNILLO (2" X 3" ) m 1,223.05 S/. 20.30 S/. 5,579.06 S/. 19,068.81 S/. 167.31
01.05.05 PUERTA EN SS.HH DE MELAMINE E=12MM m2 7.84 S/. 236.88
01.05.06 CASTILLO DE MADERA - SEGUN DISEÑO glb 1.00 S/. 12,586.96
01.05.07 PERGOLA, SEGUN DISEÑO glb 1.00 S/. 26,915.16 S/. 13,818.67 S/. 9,885.56 S/. 3,210.93
01.06 CERRAJERIA S/. 587.26 S/. 826.22 S/. 16.70
pza 16.00 S/. 14.51 S/. 129.15 S/. 99.20 S/. 3.87
01.06.01 BISAGRA DE FIERRO DE DOS ALETAS, L =3" (PARA CUBICULOS)
01.06.02 BISAGRA DE FIERRO DE DOS ALETAS, L =6" pza 8.00 S/. 20.81 S/. 64.58 S/. 100.00 S/. 1.94
01.06.03 BISAGRA CAPUCHINA PESADA DE 4" pza 21.00 S/. 11.52 S/. 161.46 S/. 75.60 S/. 4.84
pza 7.00 S/. 66.65 S/. 141.26 S/. 321.02 S/. 4.24
01.06.04 CERRADURA DE SEGURIDAD DE SOBREPONER TRES GOLPES
01.06.05 CERROJO DE FIERRO DE 4", PARA CUBICULOS u 8.00 S/. 35.89 S/. 80.72 S/. 204.80 S/. 1.61
01.06.06 CERROJO DE FIERRO DE 1" x 12" u 1.00 S/. 35.89 S/. 10.09 S/. 25.60 S/. 0.20
01.07 CARPINTERIA METALICA S/. 84,930.68 S/. 119,512.48 S/. 17,117.21
u 1.00 S/. 2,675.80

01.07.01 PUERTA METALICA DE INGRESO PRINCIPAL (02 HOJAS), SEGUN DISEÑO
01.07.02 REJA METALICA PARA CERCO, SEGUN DISEÑO m2 333.06 S/. 133.89 S/. 13,517.24 S/. 29,591.22 S/. 1,483.62
m2 624.47 S/. 143.02 S/. 36,862.78 S/. 44,661.17 S/. 7,792.84

01.07.03 PROTECTOR METALICO CON MALLA DE 3/4", H=(3.80 - 5.50) M
01.07.04 PROTECTOR METALICO CON MALLA DE 3/4", H=(1.75M-3.15) M m2 108.73 S/. 113.84 S/. 3,641.37 S/. 7,928.90 S/. 807.70
m2 30.95 S/. 203.34 S/. 1,097.61 S/. 4,909.67 S/. 286.38

01.07.05 PROTECTOR METALICO EN VENTANAS CON TUBO DE 4"X2" Y 2"X1"
01.07.06 COBERTURAS METALICA EN INGRESO PRINCIPAL m2 138.38 S/. 165.84 S/. 13,614.30 S/. 6,674.03 S/. 2,661.10
01.07.07 COBERTURAS METALICAS EN GRADERIAS DE CONCRETO m2 394.93 S/. 84.14 S/. 10,832.93 S/. 19,797.25 S/. 2,595.73
01.07.08 LETRAS METALICAS, SEGUN DISEÑO glb 1.00 S/. 786.90
01.07.09 TABLERO DE BASQUET (SEGUN DISEÑO) u 2.00 S/. 1,854.90
u 2.00 S/. 815.27 S/. 472.85 S/. 1,063.50 S/. 94.19

01.07.10 ARCOS DE FULBITO DE FIERRO DE Ø3" (ARCOS N° 01 SEGUN DISEÑO)
u 2.00 S/. 699.33 S/. 709.28 S/. 548.10 S/. 141.28

01.07.11 ARCOS DE FULBITO DE FIERRO DE Ø3" (ARCOS N° 02 SEGUN DISEÑO)
01.07.12 RED PARA VOLEY CON POSTE DE METAL u 1.00 S/. 650.72 S/. 281.28 S/. 326.52 S/. 42.92
01.07.13 COLUMPIO u 3.00 S/. 2,353.62
01.07.14 COLUMPIO PEQUEÑO u 2.00 S/. 2,651.60
01.07.15 CUBO METALICO, SEGUN DISEÑO u 1.00 S/. 3,562.32
01.07.16 CUBO METALICO PEQUEÑO, SEGUN DISEÑO u 1.00 S/. 2,498.60
01.07.17 TROMPO u 2.00 S/. 2,095.63
01.07.18 SUBE Y BAJA u 3.00 S/. 1,985.60
01.07.19 SUBE Y BAJA PEQUEÑO u 3.00 S/. 1,356.80

PRESUPUESTO
LIBERTAD
01.07.20 PASAMANO CIRCULAR, (SEGUN DETALLE) u 2.00 S/. 895.60
01.07.21 MUELLES INFANTILES u 4.00 S/. 895.60
01.07.22 MESA PARA JUEGOS AJEDREZ glb 4.00 S/. 1,589.56
01.07.23 MESA PARA JUEGOS LUDICOS glb 3.00 S/. 1,986.50
01.07.24 RAMPA PARA ESCALAR u 2.00 S/. 1,683.50
01.07.25 ESCALERA DE GATO m 8.56 S/. 174.58
01.07.26 BANCAS DE MADERA Y METAL PARA PLAZUELA, SEGUN DISEÑO u 11.00 S/. 829.51 S/. 3,901.04 S/. 4,012.12 S/. 1,211.45
01.08 VIDRIOS, CRISTALES Y SIMILARES S/. 79.32 S/. 1,991.66 S/. 1.39
m2 24.08 S/. 55.78 S/. 60.26 S/. 1,281.83 S/. 1.20

01.08.01 VIDRIO DOBLE PROVISION Y COLOCACION EN VENTANAS DE FIERRO
m2 8.03 S/. 90.79 S/. 19.06 S/. 709.83 S/. 0.19

01.08.02 VIDRIO TRANSPARENTE, TRIPLE CON ALUMINIO IONIZADO Y FELPA EN VENTANAS
01.09 PINTURA S/. 59,241.58 S/. 25,044.04 S/. 4,737.86
01.09.01 PINTURA LATEX 2 MANOS EN CIELO RASO, DERRAMES Y VIGAS m2 356.49 S/. 15.46 S/. 2,643.84 S/. 2,785.96 S/. 79.35
01.09.02 PINTURA LATEX 2 MANOS EN MUROS Y COLUMNAS m2 1,737.28 S/. 15.25 S/. 21,010.17 S/. 4,857.43 S/. 630.11
01.09.03 PINTURA AL DUCO EN CARPINTERIA MADERA m2 34.54 S/. 70.87 S/. 926.83 S/. 1,428.07 S/. 92.67
m2 1,447.55 S/. 15.41 S/. 13,853.05 S/. 5,401.97 S/. 3,037.68

01.09.04 PINT. ANTICOR. Y ESMALTE 2 MANOS EN CARPINTERIA METALICA
01.09.05 PINTURA BARNIZ EN CARPINTERIA DE MADERA. m2 1,242.81 S/. 19.67 S/. 16,961.87 S/. 6,965.96 S/. 508.93
01.09.06 PINTURA PARA LOSA DEPORTIVA m2 608.00 S/. 12.89 S/. 3,845.82 S/. 3,604.65 S/. 389.12
01.10 VARIOS S/. 24,358.47 S/. 315,407.99 S/. 951.66
m 387.40 S/. 2.38 S/. 620.61 S/. 281.25 S/. 18.60

01.10.01 JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E = 1"
01.10.02 JUNTA DE DILATACION CON ESPUMA PLASTICA Y SELLADOR m 124.83 S/. 20.00 S/. 806.10 S/. 1,665.91 S/. 24.19
01.10.03 IMPERMEABILIZANTE EN TECHO m2 190.71 S/. 9.05 S/. 912.55 S/. 785.73 S/. 27.41
01.10.04 GARGOLAS DE CONCRETO u 1.00 S/. 74.24 S/. 49.35 S/. 23.41 S/. 1.48
01.10.05 BARANDA DE TUBO FIERRO NEGRO 2" EN GRADERIA m 12.00 S/. 157.52 S/. 442.72 S/. 1,221.99 S/. 225.34
glb 2.00 S/. 444.01 S/. 110.68 S/. 771.80 S/. 5.53
01.10.06 ACCESORIOS P/DISCAPASITADO Y PERSONAS DE LA TERCERA EDAD EN SS.HH.
01.10.07 BASUREROS PARA RECICLAJE 0.80m., SEGUN DISEÑO glb 6.00 S/. 393.71 S/. 332.04 S/. 16.60
01.10.08 COLOCACION DE GRASS SINTETICO m2 2,709.59 S/. 98.64 S/. 16,691.08 S/. 250,097.86 S/. 500.73
01.10.09 COLOCACION DE GRASS SINTETICO EN JUEGOS RECREATIVOS m2 601.20 S/. 104.63 S/. 3,950.62 S/. 58,835.24 S/. 118.50
01.10.10 ARBUSTOS Y PLANTAS ORNAMENTALES glb 1.00 S/. 2,180.80 S/. 442.72 S/. 1,724.80 S/. 13.28
01 INSTALACIONES SANITARIAS S/. 7,146.14 S/. 9,440.51 S/. 10,867.18
01.01 APARATOS SANITARIOS S/. 1,019.98 S/. 2,408.74 S/. 24.22
01.01.01 INSTALACION DE APARATOS SANITARIOS u 8.00 S/. 81.76 S/. 630.10 S/. 17.73 S/. 6.30
01.01.02 INODORO TANQUE BAJO ADULTO COLOR, INCLUYE ACCESORIOS pza 8.00 S/. 189.60 S/. 1,516.80
01.01.03 DISPENSADOR DE FºGº DE 1/2" PARA URINARIO u 1.00 S/. 101.35 S/. 34.39 S/. 65.93 S/. 1.03
01.01.04 TANQUE ELEVADO 1100 LTS, INCLUYE ACCESORIOS u 1.00 S/. 700.90 S/. 296.21 S/. 395.80 S/. 8.89
01.01.05 JABONERA DE LOSA COLOR BLANCO u 8.00 S/. 33.37 S/. 59.28 S/. 207.68 S/. 8.00
01.01.06 PAPELERA DE LOSA Y BARRA PLASTICA COLOR BLANCO u 8.00 S/. 25.60 S/. 204.80
01.02 INSTALACIONES SANITARIAS - DESAGUE S/. 3,236.24 S/. 2,474.23 S/. 121.51
01.02.01 REFINE Y NIVELACION DE ZANJA m 42.00 S/. 9.96 S/. 382.34 S/. 35.84
01.02.02 CAMA DE APOYO DE ARENA m 42.00 S/. 7.34 S/. 191.17 S/. 110.88 S/. 5.75
01.02.03 SALIDA DE PVC SAL PARA DESAGUE DE 2" pto 8.00 S/. 20.51 S/. 105.00 S/. 55.92 S/. 3.15
01.02.04 SALIDA DE PVC SAL PARA DESAGUE DE 4" pto 23.00 S/. 31.42 S/. 339.67 S/. 372.88 S/. 10.19
01.02.05 SUMINISTRO E INSTALACION DE TUBERIA DE DESAGUE 2" m 40.00 S/. 14.98 S/. 418.54 S/. 167.80 S/. 12.56
01.02.06 SUMINISTRO E INSTALACION DE TUBERIA DE DESAGUE 4" m 62.30 S/. 23.95 S/. 912.59 S/. 551.12 S/. 27.40
01.02.07 CODO PVC SAL 2" X 90º pza 11.00 S/. 1.28 S/. 14.12
01.02.08 CODO PVC SAL 2"X45° pza 2.00 S/. 3.12 S/. 6.24
01.02.11 CODO REVENTILADO PVC SAL 4"X2" pza 8.00 S/. 16.36 S/. 130.85
01.02.12 YEE PVC SAL 2" pza 7.00 S/. 2.38 S/. 16.68
01.02.13 YEE PVC SAL 4" pza 10.00 S/. 13.98 S/. 139.83
01.02.14 YEE PVC SAL 4"X2" pza 8.00 S/. 5.74 S/. 45.89
01.02.15 TEE PVC SAL 4" pza 8.00 S/. 8.38 S/. 67.07
01.02.16 TRAMPA "P" DE PVC SAL PARA LAVATORIO DE 2" u 4.00 S/. 39.68 S/. 158.72
01.02.17 SOMBRERO PARA VENTILACION DE PVC DE 2" u 3.00 S/. 9.46 S/. 28.38
PRESUPUESTO
LIBERTAD
01.02.18 SUMIDEROS DE 2" CON TRAMPA "P" pza 1.00 S/. 53.61 S/. 39.39 S/. 13.04 S/. 1.18
01.02.19 SUMIDEROS DE 4" CON TRAMPA "P" pza 3.00 S/. 61.11 S/. 118.14 S/. 61.63 S/. 3.55
01.02.20 REGISTROS ROSCADO DE BRONCE DE 4" pza 11.00 S/. 57.87 S/. 433.19 S/. 190.30 S/. 13.00
01.02.21 CAJA DE REGISTRO DE DESAGUE 12" x 24" u 4.00 S/. 152.83 S/. 296.21 S/. 306.24 S/. 8.89
01.03 INSTALACIONES SANITARIAS - AGUA S/. 2,889.92 S/. 3,557.54 S/. 504.73
01.03.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 16.00 S/. 46.12 S/. 630.09 S/. 88.79 S/. 18.91
01.03.02 CONEXION DE ELECTROBOMBA A RED DE AGUA u 3.00 S/. 174.64 S/. 182.26 S/. 336.20 S/. 5.47
01.03.03 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 3/4" m 94.20 S/. 8.65 S/. 464.88 S/. 335.55 S/. 13.96
01.03.04 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 1" m 32.70 S/. 13.96 S/. 257.58 S/. 191.06 S/. 7.73
01.03.05 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 1 1/2" m 14.00 S/. 28.86 S/. 103.66 S/. 297.12 S/. 3.11
01.03.06 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 2" m 18.70 S/. 35.05 S/. 138.48 S/. 512.62 S/. 4.16
01.03.07 TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 2 1/2" m 13.00 S/. 46.30 S/. 128.39 S/. 469.47 S/. 3.85
01.03.08 VALVULA COMPUERTA DE BRONCE 3/4" pza 6.00 S/. 54.87 S/. 108.14 S/. 218.92 S/. 2.16
01.03.09 VALVULA DE COMPUERTA BRONCE 1" pza 2.00 S/. 93.50 S/. 93.76 S/. 90.41 S/. 2.81
01.03.10 VALVULA DE COMPUERTA DE PVC 2" u 3.00 S/. 44.27 S/. 25.32 S/. 106.75 S/. 0.76
01.03.11 VALVULA CHECK DE 3/4" pza 3.00 S/. 99.40 S/. 55.20 S/. 241.37 S/. 1.66
01.03.12 VALVULA CHECK DE 1" pza 1.00 S/. 107.66 S/. 18.39 S/. 88.72 S/. 0.55
01.03.13 VALVULA FLOTADORA 3/4" pza 2.00 S/. 56.32 S/. 36.05 S/. 75.52 S/. 1.08
01.03.14 CODO PVC-SAP 3/4" X 90º pza 28.00 S/. 1.05 S/. 29.28
01.03.15 CODO PVC-SAP 3/4" X 45º pza 3.00 S/. 2.03 S/. 6.08
01.03.16 CODO PVC-SAP 1" X 90º pza 14.00 S/. 2.56 S/. 35.78
01.03.17 CODO PVC-SAP 1 1/2" * 90º pza 2.00 S/. 3.85 S/. 7.69
01.03.18 CODO PVC SAP 2" X 90º pza 2.00 S/. 1.88 S/. 3.77
01.03.19 TEE PVC-SAP 3/4" pza 18.00 S/. 1.93 S/. 34.78
01.03.20 CAJA TIPO NICHO PARA VALVULAS u 2.00 S/. 59.24 S/. 74.05 S/. 42.19 S/. 2.22
01.03.21 GRIFO DE 1/2" EN LAVACARAS DE POZAS u 8.00 S/. 58.19 S/. 296.21 S/. 154.46 S/. 14.81
01.03.22 ELECTROBOMBA 3/4 HP u 1.00 S/. 637.42 S/. 176.37 S/. 40.50 S/. 420.55
01.03.23 CONEXION AGUA A RED MATRIX u 1.00 S/. 252.54 S/. 101.09 S/. 150.51 S/. 0.94
01.04 PILETA S/. - S/. 1,000.00 S/. 10,216.72
glb 1.00 S/. 7,895.76 S/. 1,000.00

01.04.01 INSTALACION DE SISTEMA DE ILUMINACION Y DE RECIRCULACION DE PILETA
01.04.02 ELECTROBOMBA DE 1 HP u 1.00 S/. 986.50 S/. 986.50
01.04.03 ELECTROBOMBA DE 2 HP u 1.00 S/. 1,589.78 S/. 1,589.78
01.04.04 FILTRO DE ARENA DE 30|° u 1.00 S/. 1,278.90 S/. 1,278.90
01.04.05 REJILLA DE SUCCION DE 12 X 12" u 3.00 S/. 89.95 S/. 269.85
01.04.06 DESNATOR DE PILETA u 3.00 S/. 285.90 S/. 857.70
01.04.07 BOQUILLA DE ASPIRACION u 3.00 S/. 274.58 S/. 823.74
01.04.08 CLORINADOR DE LINEA u 1.00 S/. 409.89 S/. 409.89
01.04.09 BOQUILLAS LIMITADORAS DE PRESION 2" u 3.00 S/. 425.69 S/. 1,277.07
01.04.10 BOQUILLAS LIMITADORAS DE PRESION 2.5" u 1.00 S/. 589.70 S/. 589.70
u 3.00 S/. 485.90 S/. 1,457.70

01.04.11 BOQUILLAS DE BRONCE DE CHORRO ESPUMOSO TIPO GEYSER 2"
u 1.00 S/. 675.89 S/. 675.89

01.04.12 BOQUILLAS DE BRONCE DE CHORRO ESPUMOSO TIPO GEYSER 2.5"
01 INSTALACIONES ELECTRICAS S/. 16,026.96 S/. 61,593.55 S/. 848.38
01.01 SALIDA PARA LUZ Y FUERZA S/. 4,433.76 S/. 6,186.33 S/. 134.95
01.01.01 SALIDA DE TECHO PARA CENTRO DE LUZ pto 25.00 S/. 37.86 S/. 738.40 S/. 185.68 S/. 22.16
01.01.02 SALIDA PARA BRAQUETE (PARED) pto 7.00 S/. 34.68 S/. 206.75 S/. 29.73 S/. 6.20
01.01.03 SALIDA ILUMINACION JARDINERA pto 16.00 S/. 287.93 S/. 990.88 S/. 3,596.00 S/. 19.82
01.01.04 SALIDA ILUMINACION DE DICROICOS LED pto 17.00 S/. 56.11 S/. 803.39 S/. 126.26 S/. 24.10
01.01.05 SALIDA PARA ILUMINACION PARA PILETA pto 4.00 S/. 57.75 S/. 212.99 S/. 11.56 S/. 6.39
01.01.06 INTERRUPTOR UNIPOLAR SIMPLE pza 9.00 S/. 36.82 S/. 177.23 S/. 150.73 S/. 3.54
01.01.07 INTERRUPTOR UNIPOLAR DOBLE pza 2.00 S/. 37.82 S/. 39.39 S/. 35.49 S/. 0.79
01.01.08 INTERRUPTOR UNIPOLAR TRIPLE pza 1.00 S/. 54.18 S/. 29.54 S/. 24.05 S/. 0.59
01.01.09 INTERRUPTOR CONMUTACION SIMPLE pza 2.00 S/. 45.88 S/. 39.39 S/. 51.61 S/. 0.79
01.01.10 TOMACORRIENTE DOBLE H=0.40M C/PT pza 13.00 S/. 36.94 S/. 307.18 S/. 167.02 S/. 6.14
01.01.11 POZO ATIERRA u 3.00 S/. 913.75 S/. 888.62 S/. 1,808.20 S/. 44.43
01.02 CONDUCTORES Y TUBERIAS S/. 8,374.43 S/. 1,799.38 S/. 379.31

PRESUPUESTO
LIBERTAD
01.02.01 REFINE Y NIVELACION DE ZANJA m 221.34 S/. 9.96 S/. 2,014.93 S/. 188.89
01.02.02 CAMA DE APOYO DE ARENA m 231.34 S/. 7.34 S/. 1,052.98 S/. 610.73 S/. 31.65
01.02.03 TUBERIA F° G° 2" m 8.58 S/. 18.49 S/. 20.60 S/. 137.86 S/. 0.21
01.02.04 TUBERIA PVC SAP Ø 1" m 135.32 S/. 22.95 S/. 2,814.97 S/. 206.75 S/. 84.44
01.02.05 TUBERIA PVC SAP Ø 3/4" m 593.91 S/. 5.37 S/. 2,470.95 S/. 642.84 S/. 74.12
01.02.06 CAJA DE FIERRO GALVANIZADO 150X150X100 mm INCLUYE TAPA u 5.00 S/. 20.10 S/. 100.50
01.03 TABLEROS E INTERRUPTORES S/. 1,083.82 S/. 1,650.16 S/. 31.92
01.03.01 CAJA F1 u 1.00 S/. 149.81 S/. 59.07 S/. 89.56 S/. 1.18
u 1.00 S/. 762.14 S/. 296.21 S/. 457.04 S/. 8.89

u 1.00 S/. 564.94 S/. 236.29 S/. 321.56 S/. 7.09

pza 12.00 S/. 69.33 S/. 354.43 S/. 466.80 S/. 10.63
pza 2.00 S/. 69.33 S/. 59.07 S/. 77.80 S/. 1.77
01.03.06 INTERRUPTOR DIFERENCILA DE 30mA pza 2.00 S/. 87.33 S/. 59.07 S/. 113.80 S/. 1.77
pza 1.00 S/. 143.87 S/. 19.68 S/. 123.60 S/. 0.59
01.03.07 INTERRUPTOR THERMOMAGNETICO TRIFASICA 3 X 32A, REGULABLE
01.04 ALIMENTADORES S/. - S/. 16,036.32 S/. 60.00
01.04.01 CABLE ELECTRICO N2XOH 10 mm2 m 43.23 S/. 13.23 S/. 571.93
m 10.15 S/. 17.13 S/. 173.82

01.04.02 CABLE PT- CB AFIRENAS L H07Z1-K 450/750KV 1X25mm2 VERDE/AMARILLO
01.04.03 CABLE ELECTRICO NH80 4 mm2 m 540.17 S/. 1.85 S/. 1,001.48
01.04.04 CABLE ELECTRICO NH80 2.5 mm2 m 929.37 S/. 1.29 S/. 1,196.56
01.04.05 CABLE ELECTRICO NYY 4 mm2 m 345.51 S/. 8.93 S/. 3,083.68
01.04.06 CABLE ELECTRICO NYY 6 mm2 m 948.72 S/. 10.04 S/. 9,523.25
glb 1.00 S/. 13,402.10 S/. 485.60 S/. 60.00

01.04.07 INSTALACION DE CABLEADO DESDE ACOMETIDA Y CABLEADO INTERIOR
01.05 ARTEFACTOS S/. 2,134.95 S/. 35,921.36 S/. 242.20
u 5.00 S/. 99.97 S/. 193.53 S/. 302.45 S/. 3.87

01.05.01 ARTEFACTO FLUORESCENTE PRISMATICO PLANO 2X40W, ADOSADO A TECHO
u 4.00 S/. 525.60 S/. 2,102.40

01.05.02 FAROS DE PILETA CON REJILLA DE PROTECCION ANTI - VANDALICA
u 21.00 S/. 482.30 S/. 10,128.30

01.05.03 PROYECTOR DE HALOGENURO METÁLICO MODELO RVP451 2XHPI-TP400W S-WB
01.05.04 PROYECTOR DE HALOGENURO METÁLICO - REFLECTOR 70W u 4.00 S/. 158.90 S/. 635.60
u 12.00 S/. 195.60 S/. 2,347.20

01.05.05 PASTORAL DE CAV TIPO PARABOLICO CON LUMINARIAS DE 150 W
01.05.06 LUMINARIAS CIRCULARES 2 X 20W C/FOCO AHORRADORES u 5.00 S/. 107.97 S/. 154.82 S/. 381.95 S/. 3.10
01.05.07 SPOT EMPOTRAR FROST 2X18W - MARCO BLANCO u 6.00 S/. 128.57 S/. 185.79 S/. 581.94 S/. 3.72
01.05.08 DICROICO LED DIRECCIONALES ADOSADOS EN TECHO u 17.00 S/. 158.07 S/. 526.41 S/. 2,150.33 S/. 10.53
01.05.09 LUMINARIA LED BOLLARD EN PORTICO DE INGRESO u 10.00 S/. 147.77 S/. 309.65 S/. 1,161.90 S/. 6.19
01.05.10 BRAQUETE CON LAMPARA AHORRADORA u 7.00 S/. 117.73 S/. 11.30 S/. 812.70 S/. 0.11
01.05.11 LUMINARIA DE SENDERO DE INGRESO (BALISA) u 6.00 S/. 240.13 S/. 309.64 S/. 1,124.94 S/. 6.19
01.05.12 LUMINARIA CUADRADA 0.60x0.60M /REJILLA P/ADOSADO u 3.00 S/. 208.53 S/. 92.89 S/. 530.85 S/. 1.86
01.05.13 LUMINARIA BAYA SPOT (TIPO ESTACA) C/FOCO u 10.00 S/. 130.73 S/. 309.65 S/. 991.50 S/. 6.19
01.05.14 POSTE CONCRETO ARMADO L= 9 m u 4.00 S/. 896.30 S/. 3,585.20
01.05.15 POSTE CONCRETO ARMADO L= 12 m u 8.00 S/. 1,125.60 S/. 9,004.80
01.05.16 CONTROL AUTOMATICO PARA CISTENA Y TE u 2.00 S/. 160.50 S/. 41.27 S/. 79.30 S/. 200.44
COSTO DIRECTO
GASTOS GENERALES ( 10%)
UTILIDAD ( 5%)
SUB TOTAL
FACTOR RELACION 0.99997
IGV (18%)
TOTAL PRESUPUESTO
PRESUPUESTO
LIBERTAD
SUB
PARCIAL
CONTRATO
S/. - S/. 739,988.27
S/. - S/. 10,964.37
S/. 1,285.46
S/. 1,490.80
S/. 5,000.00
S/. 3,188.11
S/. - S/. 12,810.01
S/. 8,216.52
S/. 4,593.49
S/. - S/. 234,153.90
S/. 29,825.72
S/. 1,259.00
S/. 11,324.02
S/. 697.07
S/. 20,661.04
S/. 29,261.14
S/. 48,442.11
S/. 32,271.22
S/. 27,968.25
S/. 15,532.61
S/. 16,911.72
S/. - S/. 162,925.45
S/. - S/. 77,917.87
S/. 16,534.98
S/. 48,135.67
S/. 1,335.86
S/. 2,076.52
S/. 6,034.72
S/. 3,800.12
S/. - S/. 62,018.63
S/. 33,749.87
S/. 364.83
S/. 25,870.40
S/. 2,033.53
S/. - S/. 22,988.95
S/. 14,993.57
S/. 7,995.38
S/. - S/. 289,134.54
S/. - S/. 78,066.04
S/. 29,690.73
S/. 29,206.25
S/. 19,169.06
S/. - S/. 11,233.25
S/. 8,175.42
S/. 3,057.83
S/. - S/. 14,652.14
S/. 2,851.74
S/. 6,295.67
S/. 5,504.73
S/. - S/. 13,889.64
S/. 3,931.88
S/. 3,374.65
S/. 6,583.11
PRESUPUESTO
LIBERTAD
SUB
PARCIAL
CONTRATO
S/. - S/. 18,325.88
S/. 5,037.54
S/. 6,289.50
S/. 6,998.84
S/. - S/. 7,727.00
S/. 1,851.48
S/. 3,401.06
S/. 2,474.46
S/. - S/. 22,789.97
S/. 5,168.64
S/. 9,271.08
S/. 4,613.32
S/. 1,314.84
S/. 2,422.09
S/. - S/. 11,364.07
S/. 6,073.92
S/. 3,222.22
S/. 2,067.93
S/. - S/. 10,972.48
S/. 3,993.78
S/. 3,489.46
S/. 3,489.24
S/. - S/. 95,657.78
S/. 43,454.67
S/. 31,288.09
S/. 20,915.02
S/. - S/. 3,917.51
S/. 681.03
S/. 2,622.70
S/. 613.78
S/. - S/. 538.78
S/. 384.01
S/. 107.06
S/. 47.71
S/. - S/. 30,000.00
S/. - S/. 23,000.00
S/. 5,000.00
S/. 7,000.00
S/. 5,000.00
S/. 6,000.00
S/. -
S/. 7,000.00
S/. 7,000.00
S/. 78,826.38 S/. 1,118,778.72

S/. - S/. 16,290.30
S/. 15,213.55
S/. 790.56
S/. 286.19
S/. - S/. 209,818.34
S/. 1,880.18
S/. 40,145.52
S/. 1,750.73
S/. 5,603.06
S/. 2,162.40
PRESUPUESTO
LIBERTAD
SUB
PARCIAL
CONTRATO
S/. 4,244.00
S/. 3,614.01
S/. 19,354.53
S/. 114,585.92
S/. 5,524.60
S/. 1,063.70
S/. 976.09
S/. 8,913.60
S/. - S/. 48,466.62
S/. 3,820.56
S/. 9,775.60
S/. 34,870.46
S/. - S/. 8,055.62
S/. 2,013.43
S/. 5,503.81
S/. 538.38
S/. 14,444.10 S/. 116,957.38
S/. 3,642.59
S/. 2,192.60
S/. 44,935.01
S/. 24,827.92
S/. 1,857.14 S/. 1,857.14
S/. 12,586.96 S/. 12,586.96
S/. 26,915.16
S/. - S/. 1,430.12
S/. 232.16
S/. 166.48
S/. 241.92
S/. 466.55
S/. 287.12
S/. 35.89
S/. 62,368.68 S/. 283,927.85
S/. 2,675.80
S/. 2,675.80
S/. 44,593.40
S/. 89,311.70
S/. 12,377.82
S/. 6,293.37
S/. 22,948.94
S/. 33,229.41
S/. 786.90 S/. 786.90
S/. 3,709.80 S/. 3,709.80
S/. 1,630.54
S/. 1,398.66
S/. 650.72
S/. 7,060.86 S/. 7,060.86
S/. 5,303.20 S/. 5,303.20
S/. 3,562.32 S/. 3,562.32
S/. 2,498.60 S/. 2,498.60
S/. 4,191.26 S/. 4,191.26
S/. 5,956.80 S/. 5,956.80
S/. 4,070.40 S/. 4,070.40
PRESUPUESTO
LIBERTAD
SUB
PARCIAL
CONTRATO
S/. 1,791.20 S/. 1,791.20
S/. 3,582.40 S/. 3,582.40
S/. 6,358.24 S/. 6,358.24
S/. 5,959.50 S/. 5,959.50
S/. 3,367.00 S/. 3,367.00
S/. 1,494.40 S/. 1,494.40
S/. 9,124.61
S/. - S/. 2,072.22
S/. 1,343.18
S/. 729.04
S/. - S/. 89,042.65
S/. 5,511.34
S/. 26,493.52
S/. 2,447.85
S/. 22,306.75
S/. 24,446.07
S/. 7,837.12
S/. 2,013.60 S/. 342,717.62
S/. 922.01
S/. 2,496.60
S/. 1,725.93
S/. 74.24
S/. 1,890.24
S/. 888.02
S/. 2,013.60 S/. 2,362.26
S/. 267,273.96
S/. 62,903.56
S/. 2,180.80
S/. 6,895.76 S/. 34,344.77
S/. - S/. 3,444.89
S/. 654.08
S/. 1,516.80
S/. 101.35
S/. 700.90
S/. - S/. 266.96
S/. 204.80
S/. - S/. 5,833.84
S/. 418.32
S/. 308.28
S/. 164.08
S/. 722.66
S/. 599.20
S/. 1,492.09
S/. 14.08
S/. 6.24
S/. 15.80
S/. 20.86
S/. 130.88
S/. 16.66
S/. 139.80
S/. 45.92
S/. 67.04
S/. 158.72
S/. 28.38
PRESUPUESTO
LIBERTAD
SUB
PARCIAL
CONTRATO
S/. 53.61
S/. 183.33
S/. 636.57
S/. 611.32
S/. - S/. 6,953.56
S/. 737.92
S/. 523.92
S/. 814.83
S/. 456.49
S/. 404.04
S/. 655.44
S/. 601.90
S/. 329.22
S/. 187.00
S/. 132.81
S/. 298.20
S/. 107.66
S/. 112.64
S/. 29.40
S/. 6.09
S/. 35.84
S/. 7.70
S/. 3.76
S/. 34.74
S/. 118.48
S/. 465.52
S/. 637.42
S/. 252.54
S/. 6,895.76 S/. 18,112.48
S/. 6,895.76
S/. 7,895.76
S/. 986.50
S/. 1,589.78
S/. 1,278.90
S/. 269.85
S/. 857.70
S/. 823.74
S/. 409.89
S/. 1,277.07
S/. 589.70
S/. 1,457.70
S/. 675.89
S/. 12,856.50 S/. 91,333.74

S/. - S/. 10,755.44
S/. 946.50
S/. 242.76
S/. 4,606.88
S/. 953.87
S/. 231.00
S/. 331.38
S/. 75.64
S/. 54.18
S/. 91.76
S/. 480.22
S/. 2,741.25
S/. - S/. 10,557.32
PRESUPUESTO
LIBERTAD
SUB
PARCIAL
CONTRATO
S/. 2,204.55
S/. 1,698.04
S/. 158.64
S/. 3,105.59
S/. 3,189.30
S/. 100.50
S/. 28.90
S/. 71.80
S/. - S/. 2,766.04
S/. 149.81
S/. 762.14
S/. 564.94
S/. 831.96
S/. 138.66
S/. 174.66
S/. 143.87
S/. 12,856.50 S/. 28,956.65
S/. 571.93
S/. 173.87
S/. 999.31
S/. 1,198.89
S/. 3,085.40
S/. 9,525.15
S/. 12,856.50
S/. 13,402.10
S/. - S/. 38,298.29
S/. 499.85
S/. 2,102.40
S/. 10,128.30
S/. 635.60
S/. 2,347.20
S/. 539.85
S/. 771.42
S/. 2,687.19
S/. 1,477.70
S/. 824.11
S/. 1,440.78
S/. 625.59
S/. 1,307.30
S/. 3,585.20
S/. 9,004.80
S/. 321.00
COSTO DIRECTO S/. 1,984,445.50

GASTOS GENERALES ( 10%) S/. 198,444.55
UTILIDAD ( 5%) S/. 99,222.28
==========
SUB TOTAL S/. 2,282,112.33
FACTOR RELACION 0.99997 S/. 2,282,033.90
IGV (18%) S/. 410,766.10
==========
TOTAL PRESUPUESTO S/. 2,692,800.00

MATERIA
PRESUPUESTO : "MEJORAMIENTO DEL COMPLEJO DEPORTIVO Y RECREATIVO EN EL LT.3 MZ.B16 SECTOR
LIBERTAD"
COSTO AL : 06/05/2016
Descripcion
ESTRUCTURAS
OBRAS PROVISIONALES
CARTEL DE IDENTIFICACION DE LA OBRA DE 6.00 X 3.00 m
CLAVOS DE 2 1/2", 3" Y 4"
PERNOHXDE 3/4" X 31/2"
PERNOS3/4"X71/2"
PIEDRA MEDIANA DE 4"
CEMENTO PORTLAND TIPO I (42.5 kg)
GIGANTOGRAFIA
HORMIGON
AGUA
MADERA TORNILLO
PARNTSDEEUCA
ALMACEN OFICINA Y CASETA DE GUARDIANIA
CLAVOS DE 2 1/2", 3" Y 4"
CANDADO FORTE 40 mm
CERROJO DE 4"
FIBRAFORTE (OPACO ONDA 100 1.83 * 1.1 e = 1.2mm)
MADERA TORNILLO
TRIPLAY DE 4 mm
CERCO PROVISIONAL DURANTE LAS OBRAS
ALAMBRE# 16
CLAVOS DE 2 1/2", 3" Y 4"
MANTA DE SACO
PARANTES DE EUCALIPTO PARA CERCO PERIMETRICO
OBRAS PRELIMINARES
TRAZO Y REPLANTEO
YESO DE 28 Kg
MOVIMIENTO DE TIERRAS
RELLENO CON HORMIGON EN GRADERIAS
HORMIGON
RELLENO CON HORMIGON, COLOCADO Y COMPACTADO E= 4"
HORMIGON
RELLENO CON AFIRMADO, COLOCADO Y COMPACTADO E=4"
AFIRMADO
AGUA
PREPARACION DEL TERRENO PARA CAMPO DE GRASS SINTETICO
AFIRMADO
AGUA
TIERRA DE CHACRA EN JARDINERAS
TIERRA DE CHACRA
CONCRETO SIMPLE
CIMIENTOS, SOBRECIMIENTOS Y FALSO PISOS
SOLADO DE CONCRETO, C:H - 1:12, E=4"
HORMIGON
AGUA
CIMIENTOS CORRIDOS, CONCRETO C:H - 1/10 +30% PG
PIEDRA GRANDE DE 8"
CEMENTO PORTLAND TIPO MS (42.5KG)
HORMIGON
AGUA
SOBRECIMIENTO, CONCRETO 1:8+25% PM
PIEDRA MEDIANA DE 4"
HORMIGON
AGUA
SOBRECIMIENTO ENCOFRADO Y DESENCOFRADO
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
FALSO PISO DE 4" DE CONCRETO 1:10
HORMIGON
AGUA
DADOS DE CONCRETO f'c=140 kg/cm2
PIEDRA CHAN DE 3/4"
ARENA GRUESA
AGUA
VEREDAS, RAMPAS Y LOSAS DE CONCRETO
VEREDA DE CONCRETO F'C= 175 kg/cm2, E=4"
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
MADERA TORNILLO
RAMPAS DE CONCRETO F'C=140 kg/cm2, E=4"
ALAMBRE# 16
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
PIEDRA CHANCADA, 3/4"
ARENA GRUESA
AGUA
MADERA TORNILLO
LOSA DE CONCRETO f'c= 175 kg/cm2 E = 4"
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA LOSAS DE CONCRETO
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
SARDINELES DE CONCRETO
CONCRETO F'C=175 kg/cm2, PARA SARDINELES
ARENA FINA
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO, PARA SARDINEL
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
CONCRETO ARMADO
MUROS DE CONTENCION
CONCRETO f'c=175 kg/cm2 PARA MUROS DE CONTENCION
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA MUROS CONTENCION
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
ADITIVO DESMOLDEADOR DE ENCOFRADOS
MADERA TORNILLO
ACERO fy=4200 kg/cm2 GRADO 60
ALAMBRE# 16
ACERO CORRUGADO
ZAPATAS
CONCRETO f'c=210 kg/cm2 PARA ZAPATAS
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ALAMBRE# 16
ACERO CORRUGADO
COLUMNETAS Y VIGAS DE ARRIOSTRE
CONCRETO F'C=175 kg/cm2 PARA COLUMNETAS Y VIGAS DE ARRIOSTRE
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA COLUMNETAS Y VIGAS DE ARRIOSTRE
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
COLUMNAS
CONCRETO F'C=210 kg/cm2, PARA COLUMNAS
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA COLUMNAS
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
VIGAS
CONCRETO F'C=210 kg/cm2, PARA VIGAS
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA VIGAS
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
VIGAS DE CIMENTACION
CONCRETO f'c=210 kg/cm2 PARA VIGAS DE CIMENTACION
PIEDRA CHAN DE 3/4"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA VIGAS DE CIMENTACION
ALAMBRE # 8
CLAVOS PARA CEMENTO DE ACERO CON CABEZA DE 3/4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
LOSAS ALIGERADAS
CONCRETO F'C=210 kg/cm2 PARA LOSAS ALIGERADAS
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA LOSAS ALIGERADAS
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
LADRILLO PARA TECHO 15X30X30 cm.
LADRILLO PARA TECHO 15 X 30 X 30 cm 8 HUECOS
LADRILLO PARA TECHO 15 X 30 X 30 cm 8 HUECOS
LOSA MACIZA
CONCRETO f'c=175 kg/cm2 PARA LOSAS MACIZAS
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA LOSAS MACIZAS
ALAMBRE# 16
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
CISTERNA
CONCRETO f'c=210 kg/cm2 PARA CISTERNA
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA CISTERNA
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
GRADERIAS DE CONCRETO
CONCRETO f'c=175 kg/cm2 PARA GRADERIAS
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO PARA GRADERIAS
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
TOBOGAN
CONCRETO f'c=175 kg/cm2 PARA TOBOGAN
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
ENCOFRADO Y DESENCOFRADO EN TOBOGAN
ALAMBRE# 16
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
NICHO PARA ELECTROBOMBA
CONCRETO F'C=175 kg/cm2, EN NICHO
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
TAPA METALICA 2 HOJAS 1.10 X 0.70
ENCOFRADO Y DESENCOFRADO, PARA NICHO
ALAMBRE # 8
CLAVOS DE 2 1/2", 3" Y 4"
MADERA TORNILLO
ALAMBRE# 16
ACERO CORRUGADO
SEGURIDAD Y SALUD EN EL TRABAJO
ELABORACION, IMPLEMENTACION Y ADMINISTRACION DE PLAN DE
SEURIDAD Y SALUD EN EL TRBAJO
EQUIPOS DE PROTECCION INDIVIDUAL
EQUIPOS DE PROTECCIÓN INDIVIDUAL
EQUIPOS DE PROTECCION COLECTIVAA
EQUIPOS DE PROTECCIÓN COLECTIVA
SEÑALIZACION TEMPORAL DE SEGURIDAD
SEÑALIZACIÓN TEMPORAL DE SEGURIDAD
CAPACITACION EN SEGURIDAD Y SALUD
CAPACITACIÓN EN SEGURIDAD Y SALUD
ARQUITECTURA
MUROS Y TABIQUERIA DE ALBAÑILERIA
MURO DE LADRILLO KK MAQUINADO DE ARCILLA ASENTADO DE SOGA
CLAVOS DE 2 1/2", 3" Y 4"
ARENA GRUESA
LADRILLO KING KONG 18 HUECOS 9 X 12 X 24 cm
AGUA
MADERA TORNILLO
MURO DE LADRILLO KK MAQUINADO DE ARCILLA ASENTADO DE CANTO
CLAVOS DE 2 1/2", 3" Y 4"
ARENA GRUESA
LADRILLO KING KONG 18 HUECOS 9 X 12 X 24 cm
AGUA
MADERA TORNILLO
ACERO fy=4200 kg/cm2 GRADO 60, PARA CONFINAMIENTO DE MUROS
ALAMBRE# 16
ACERO CORRUGADO
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO PRIMARIO PARA ZOCALOS Y ENCHAPES
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
AGUA
MADERA TORNILLO
TARRAJEO EN MUROS, INTERIOR Y EXTERIOR
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
AGUA
MADERA TORNILLO
TARRAJEO CON IMPERMEABILIZANTES DE CISTERNA
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
ADITIVO IMPERMEABILIZANTE
AGUA
MADERA TORNILLO
TARRAJEO CON CEMENTO PULIDO
ARENA FINA
AGUA
TARRAJEO EN COLUMNAS
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
AGUA
MADERA TORNILLO
TARRAJEO EN VIGAS
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
AGUA
MADERA TORNILLO
TARRAJEO ESCARCHADO GRUESO EN SOBRECIMIENTOS
CLAVOS DE 2 1/2", 3" Y 4"
ARENA GRUESA
AGUA
MADERA TORNILLO
REVESTIMIENTO PARA RECIBIR TERRASO e = 25mm
ARENA GRUESA
AGUA
REVESTIMIENTO CON TERRAZO, COLOR CLARO (e=1.5 cm)
CEMENTO BLANCO
AGUA
MARMOLINA
PLATINA DE ALUMINIO 1/2" X 1/8" X 6 m
GRANALLA
REVESTIMIENTO CON TERRAZON, PARA TOBOGAN, (SEGUN DISEÑO)
CEMENTO BLANCO
LIJA
AGUA
MARMOLINA
PLATINA DE ALUMINIO 1/2" X 1/8" X 6 m
GRANALLA
VESTIDURA DE DERRAMES
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
AGUA
MADERA TORNILLO
CIELO RASO CON MEZCLA C:A 1:5
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
AGUA
MADERA TORNILLO
PISOS
CONTRAPISO DE 40 mm
ARENA GRUESA
AGUA
PISO CERAMICO 30X30 COLOR - ALTO TRANSITO
CERAMICA ANTIDESLIZANTE
FRAGUA
PEGAMENTO PARA CERAMICAS
AGUA
ADOQUIN DE CONCRETO (10x20x4 cm), ALTO TRANSITO, COLOR
ARENA FINA
ARENA GRUESA
ADOQUIN DE CONCRETO DE 20x10x4 cm COLOR (PUESTO EN OBRA)
ZOCALOS Y ENCHAPES
CONTRAZOCALO DE LOSETA 0.10 X 0.30 m
CONTRAZOCALO CERAMICO 10 X 30 cm
FRAGUA
AGUA
ZOCALO CERAMICO DE 20 X 30 cm COLOR - TRANSITO MEDIANO
CERAMICA RECTANGULAR 20 cm X 30 cm
FRAGUA
RODOPLAST PARA BORDE DE MAYOLICAS
CRUCETAS DE 3mm
AGUA
ENCHAPE CERAMICO DE 20 X 30 cm COLOR - TRANSITO MEDIANO
CERAMICA RECTANGULAR 20 cm X 30 cm
FRAGUA
RODOPLAST PARA BORDE DE MAYOLICAS
CRUCETAS DE 3mm
AGUA
CARPINTERIA DE MADERA
PUERTA DE MADERA APANELADA DE MOHENA
CLAVOS DE 2 1/2", 3" Y 4"
COLA SINTETICA
LIJA PARA MADERA
MADERA MOHENA
PRESERVANTE DE MADERA
LISTONES DE MADERA TORNILLO (PARA MARCO) (4" X 2" )
CLAVOS DE 2 1/2", 3" Y 4"
OCRE
MASILLA PARA MADERA
COLA SINTETICA
LIJA PARA MADERA
MADERA TORNILLO
LISTONES DE MADERA TORNILLO (1 /1/2X2 1/2)
CLAVOS DE 2 1/2", 3" Y 4"
OCRE
MASILLA PARA MADERA
COLA SINTETICA
LIJA PARA MADERA
MADERA TORNILLO
LISTONES DE MADERA TORNILLO (2" X 3" )
CLAVOS DE 2 1/2", 3" Y 4"
OCRE
MASILLA PARA MADERA
COLA SINTETICA
LIJA PARA MADERA
MADERA TORNILLO
PERGOLA, SEGUN DISEÑO
CLAVOS DE 2 1/2", 3" Y 4"
OCRE
THINNER
ACCESORIOS DIVERSOS PARA ANCLAJE DE MADERA EN PERGOLA
MASILLA PARA MADERA
COLA SINTETICA
LIJA PARA MADERA
MADERA TORNILLO PARA CARPINTERIA
BARNIZ MARINO
CERRAJERIA
BISAGRA DE FIERRO DE DOS ALETAS, L =3" (PARA CUBICULOS)
BISAGRA DE DOS ALETAS DE 3"
BISAGRA DE FIERRO DE DOS ALETAS, L =6"
BISAGRA DE DOS ALETAS DE 6"
BISAGRA CAPUCHINA PESADA DE 4"
BISAGRA CAPUCHINA 4"
CERRADURA DE SEGURIDAD DE SOBREPONER TRES GOLPES
CERRADURA TRES GOLPES CON CADENA SEGURIDAD
CERROJO DE FIERRO DE 4", PARA CUBICULOS
CERROJO DE 4"
CERROJO DE FIERRO DE 1" x 12"
CARPINTERIA METALICA
REJA METALICA PARA CERCO, SEGUN DISEÑO
ACERO CORRUGADO
ELECTRODO E-6010
LIJA PARA FIERRO
TUBO FIERRO CUADRO DE 3" X 3" X 6.40 m E = 2mm
TUBO FIERRO CUADRO DE 3/4" X 6.00 m E = 1.5mm
PROTECTOR METALICO CON MALLA DE 3/4", H=(3.80 - 5.50) M
ACERO CORRUGADO
ELECTRODO E-6010
LIJA DE ACERO
DISCO DE CORTE 10" PARA FIERRO
PROTECTOR METALICO CON MALLA DE 3/4", H=(1.75M-3.15) M
ACERO CORRUGADO
ELECTRODO E-6010
LIJA DE ACERO
PROTECTOR METALICO EN VENTANAS CON TUBO DE 4"X2" Y 2"X1"
ACERO CORRUGADO
ELECTRODO E-6010
LIJA DE ACERO
TUBO DE FIERRO NEGRO 2" X 6.00 m, E=2.00 mm
TUBO DE FIERRO NEGRO DE 4"x 2" E= 2mm
TUBO DE FIERRO NEGRO DE 2"x 1" E= 1.5mm
COBERTURAS METALICA EN INGRESO PRINCIPAL
PERNOS DE Fº 3/8" x 3" CON CABESA DE COCHE, ANILLO Y TUERCA
PERNOS DE ANCLAJE EXPANSIVOS
ELECTRODO E-6010
LIJA PARA FIERRO
PERFIL DE FIERRO EN L X 2" X 2", E=1/8"
COBERTURAS METALICAS EN GRADERIAS DE CONCRETO
PERNO AUTO PERFORANTE 1/4" * 2"
ACERO CORRUGADO
ELECTRODO E-6010
LIJA PARA FIERRO
PERFIL DE FIERRO EN L X 2" X 2", E=1/8"
TUBO FIERRO CUADRO DE 2", E = 2mm
ARCOS DE FULBITO DE FIERRO DE Ø3" (ARCOS N° 01 SEGUN DISEÑO)
DISCO DE DESBASTE 1/4" X 7"
DISCO DE CORTE
LIJA DE FIERRO # 80
DISCO DE CORTE
LIJA DE FIERRO # 80
RED PARA VOLEY CON POSTE DE METAL
NET PARA VOLEY DE NYLON BLANCO
ELECTRODO E-6010
LIJA PARA FIERRO
PINTURA ANTICORROSIVA
BASE ZINCROMATO
BANCAS DE MADERA Y METAL PARA PLAZUELA, SEGUN DISEÑO
PERNOS CABEZA DE COCHE CON WACHA Y TUERCA 2"X 3/8"
SOLDADURA CELLOCORD 1/32"
MASILLA PARA MADERA
LIJA PARA FIERRO
LIJA PARA MADERA
MADERA TORNILLO
PLATINA DE ACERO 3" X 4mm
BASE ZINCROMATO
BARNIZ MARINO
VIDRIOS, CRISTALES Y SIMILARES
VIDRIO DOBLE PROVISION Y COLOCACION EN VENTANAS DE FIERRO
SILICONA
VIDRIO TRANSPARENTE INCOLORO DOBLE
VIDRIO TRANSPARENTE, TRIPLE CON ALUMINIO IONIZADO Y FELPA EN VENTANAS
SILICONA
VIDRIO TRANSPARENTE INCOLORO TRIPLE
PINTURA
PINTURA LATEX 2 MANOS EN CIELO RASO, DERRAMES Y VIGAS
LIJA PARA MADERA
PINTURA LATEX
PINTURA IMPRIMANTE PARA MUROS
PINTURA LATEX 2 MANOS EN MUROS Y COLUMNAS
LIJA PARA MADERA
PINTURA LATEX
PINTURA IMPRIMANTE PARA MUROS
PINTURA AL DUCO EN CARPINTERIA MADERA
SELLADOR PARA PINTUARA AL DUCO
LIJA PARA MADERA
PINTURA AL DUCO
BASE PARA PINTURA AL DUCO
PINT. ANTICOR. Y ESMALTE 2 MANOS EN CARPINTERIA METALICA
THINNER
LIJA PARA FIERRO
PINTURA ESMALTE ANTICORROSIVA
BASE ZINCROMATO
PINTURA BARNIZ EN CARPINTERIA DE MADERA.
THINNER
MASILLA PARA MADERA
LIJA PARA MADERA
BARNIZ MARINO
PINTURA PARA LOSA DEPORTIVA
CINTA MASKINGTAPE
VARIOS
JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E = 1"
ARENA FINA
ASFALTO RC-250
JUNTA DE DILATACION CON ESPUMA PLASTICA Y SELLADOR
IMPRIMANTE PARA CHEMA JUNTA NEGRA
ESPUMA PLASTICA DURA A/DENSIDAD 2X1m E=2
CHEMA JUNTA NEGRA
TEROKAL
IMPERMEABILIZANTE EN TECHO
IMPERMEABILIZANTE CHEMA
GARGOLAS DE CONCRETO
CLAVOS DE 2 1/2", 3" Y 4"
ARENA FINA
PIEDRA CHA DE 1/2"
ARENA GRUESA
AGUA
MADERA TORNILLO
BARANDA DE TUBO FIERRO NEGRO 2" EN GRADERIA
FIERRO REDONDEADO LISO 3/4"
ACERO CORRUGADO
ELECTRODO E-6010
LIJA PARA FIERRO
ACCESORIOS P/DISCAPASITADO Y PERSONAS DE LA TERCERA EDAD EN SS.HH.
COLOCACION DE GRASS SINTETICO
ACCESORIOS COLOCACION GRASS SINTETICO
GRANULO DE CAUCHO SBR
ARENA DE CUARZO SECO
GRASS SINTETICO "ULTRA SPORT 50"
MALLA ANTIHIERBAS
COLOCACION DE GRASS SINTETICO EN JUEGOS RECREATIVOS
ACCESORIOS COLOCACION GRASS SINTETICO
GRANULO DE CAUCHO SBR
ARENA DE CUARZO SECO
MALLA ANTIHIERBAS
GRASS ZONAS RECREATIVO PARA NIÑO
ARBUSTOS Y PLANTAS ORNAMENTALES
ARBOLITOS DE JARDIN (FICUS)
ARBUSTOS ORNAMENTALES
INSTALACIONES SANITARIAS
APARATOS SANITARIOS
INSTALACION DE APARATOS SANITARIOS
SILICONA
PEGAMENTO PARA PVC
CINTA DE EMBALAJE
INODORO TANQUE BAJO ADULTO COLOR, INCLUYE ACCESORIOS
INODORO TANQUE BAJO NORMAL COLOR INCLUYE ACCESORIOS
DISPENSADOR DE FºGº DE 1/2" PARA URINARIO
GANCHO DE FIERRO 1/2"
CODO DE FIERRO GALVANIZADO DE 1/2" X 90°
TUBO DE FIERRO GALVANIZADO CONDUIT DE 1/2" X 3 m
TAPON HEMBRA PVC SAP PARA AGUA CON ROSCA DE 1/2"
UNION UNIVERSAL PVC SAP 2"
ADAPTADOR PVC SAP 1/2"
VALVULA COMPUERTA ACERO INOXIDABLE 1/2"
TANQUE ELEVADO 1100 LTS, INCLUYE ACCESORIOS
TANQUE ELEVADO 1.1 m3 C/ACCESORIOS
JABONERA DE LOSA COLOR BLANCO
JABONERA CON ASA PARA BAÑO 15 X 15 cm BLANCA
PAPELERA DE LOSA Y BARRA PLASTICA COLOR BLANCO
PAPELERA CON EJE 15 X 15 cm BLANCA
INSTALACIONES SANITARIAS - DESAGUE
CAMA DE APOYO DE ARENA
ARENA GRUESA
LADRILLO KING KONG HECHO A MANO 10 X 14 X 24 cm
SALIDA DE PVC SAL PARA DESAGUE DE 2"
PEGAMENTO PARA PVC
TUBERIA PVC SAL 2"
PEGAMENTO PARA PVC
TUBERIA PVC SAL PARA DESAGUE DE 4"
SUMINISTRO E INSTALACION DE TUBERIA DE DESAGUE 2"
PEGAMENTO PARA PVC
TUBERIA PVC SAL 2"
PEGAMENTO PARA PVC
TUBERIA PVC SAL PARA DESAGUE DE 4"
CODO PVC SAL 2" X 90º
PEGAMENTO PARA PVC
CODO PVC SAL 2" X 90°
CODO PVC SAL 2"X45°
PEGAMENTO PARA PVC
PEGAMENTO PARA PVC
PEGAMENTO PARA PVC
CODO REVENTILADO PVC SAL 4"X2"
PEGAMENTO PARA PVC
CODO PVC SAL 4" X 2"
YEE PVC SAL 2"
PEGAMENTO PARA PVC
YEE PVC SAL 2"
YEE PVC SAL 4"
PEGAMENTO PARA PVC
YEE PVC SAL 4"
YEE PVC SAL 4"X2"
PEGAMENTO PARA PVC
YEE PVC SAL DE 4" X 2"
TEE PVC SAL 4"
PEGAMENTO PARA PVC
TEE PVC SAL 4" X 4"
TRAMPA "P" DE PVC SAL PARA LAVATORIO DE 2"
TRAMPA "P" CON REGISTRO 2" DESAGUE
PEGAMENTO PARA PVC AGUA FORDUIT
SUMIDERO CROMADO DE 2" PARA LAVADERO GRANITO
SOMBRERO PARA VENTILACION DE PVC DE 2"
PEGAMENTO PARA PVC
SOMBRERO DE VENTILACION PVC SAL DE 2"
SUMIDEROS DE 2" CON TRAMPA "P"
SUMIDERO CROMADO DE 2"
PEGAMENTO PARA PVC
TRAMPA P PVC SAL DE 2"
TUBERIA PVC SAL 2"
SUMIDERO CROMADO DE 2"
PEGAMENTO PARA PVC
TEE SANITARIA SIMPLE PVC SAL DE 2"
TRAMPA P PVC SAL DE 2"
TUBERIA PVC SAL 2"
REGISTROS ROSCADO DE BRONCE DE 4"
TEE SANITARIA SIMPLE PVC SAL DE 4"
REGISTRO ROSCADO DE BRONCE DE 4"
CAJA DE REGISTRO DE DESAGUE 12" x 24"
ARENA FINA
PIEDRA CHA DE 1/2"
ARENA GRUESA
REGISTRO DE BRONCE DE 6"
LADRILLO KK. DE ARCILLA 24x14x9 -ARTESANAL
AGUA
INSTALACIONES SANITARIAS - AGUA
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
CINTA TEFLON
PEGAMENTO PARA PVC
CODO DE FIERRO GALVANIZADO DE 1/2" X 90°
TUBERIA PVC SAP PRESION PARA AGUA C-10 R. 1/2"
TEE PVC-SAP-CLASE 10 SP -1/2"
CONEXION DE ELECTROBOMBA A RED DE AGUA
CINTA TEFLON
CODO FIERRO GALVANIZADO 1" X 90°
UNION UNIVERSAL DE FIERRO GALVANIZADO 1"
NIPLE DE FIERRO GALVANIZADO DE 1" X 1"
NIPLE DE FIERRO GALVANIZADO DE 1" X 10"
CODO PVC SAP DE 1" X 90°
ADAPTADOR PVC SAP 1 "
VALVULA CHECK DE BRONCE DE 1"
TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 3/4"
CINTA TEFLON
PEGAMENTO PARA PVC
TUBERIA PVC SAP PRESION C-10 C/R. 3/4"
UNION PVC SAP PARA AGUA PRESION DE 3/4"
TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 1"
CINTA TEFLON
PEGAMENTO PARA PVC
TUBERIA PVC SAP PRESION PARA AGUA C-10 C/R 1"
UNION PVC SAP PARA AGUA PRESION DE 1"
TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 1 1/2"
PEGAMENTO PARA PVC
TUBERIA PVC SAP PRESION C-10 EC 1 1/2" X 5m
UNION PVC SAP PARA AGUA PRESION DE 1 1/2"
TEE PVC SAP PARA AGUA CON ROSCA DE 1 1/2"
PEGAMENTO PARA PVC
TUBERIA PVC SAP PRESION C-10 EC 2" X 5m
UNION PVC SAP PARA AGUA PRESION DE 2"
TEE PVC SAP PARA AGUA CON ROSCA DE 2"
PEGAMENTO PARA PVC
TUBERIA PVC SAP PRESION C-10 EC 2 1/2" X 5m
UNION PVC SAP PARA AGUA PRESION DE 2 1/2"
TEE PVC SAP PARA AGUA CON ROSCA DE 2 1/2"
VALVULA COMPUERTA DE BRONCE 3/4"
CINTA TEFLON
PEGAMENTO PARA PVC
UNION UNIVERSAL PVC SAP 3/4"
VALVULA COMPUERTA DE BRONCE DE 3/4"
VALVULA DE COMPUERTA BRONCE 1"
CINTA TEFLON
PEGAMENTO PARA PVC
VALVULA COMPUERTA DE BRONCE DE 1"
VALVULA DE COMPUERTA DE PVC 2"
PEGAMENTO PARA PVC
ADAPTADOR PVC SAP 2"
VALVULA DE COMPUERTA DE PVC DE 2"
VALVULA CHECK DE 3/4"
CINTA TEFLON
PEGAMENTO PARA PVC
UNION UNIVERSAL PVC SAP 3/4"
VALVULA CHECK DE BRONCE DE 3/4"
VALVULA CHECK DE 1"
CINTA TEFLON
PEGAMENTO PARA PVC
VALVULA CHECK DE BRONCE DE 1"
VALVULA FLOTADORA 3/4"
CINTA TEFLON
VALVULA FLOTADORA DE 3/4"
PEGAMENTO PARA PVC
CODO PVC-SAP 3/4" X 90º
PEGAMENTO PARA PVC
CODO PVC SAP DE 3/4" X 90°
CODO PVC-SAP 3/4" X 45º
PEGAMENTO PARA PVC
CODO PVC SAP DE 3/4" X 45°
CODO PVC-SAP 1" X 90º
PEGAMENTO PARA PVC
CODO PVC-SAP 1 1/2" * 90º
PEGAMENTO PARA PVC
CODO PVC SAL 1 1/2" X 90°
CODO PVC SAP 2" X 90º
PEGAMENTO PARA PVC
TEE PVC-SAP 3/4"
PEGAMENTO PARA PVC
TEE PVC SAP PARA AGUA SIMPLE PRESION DE 3/4"
CAJA TIPO NICHO PARA VALVULAS
ARENA FINA
ARENA GRUESA
REGISTRO DE BRONCE DE 6"
AGUA
GRIFO DE 1/2" EN LAVACARAS DE POZAS
GRIFO DE BRONCE 1/2"
CINTA TEFLON
PEGAMENTO PARA PVC
ELECTROBOMBA 3/4 HP
CINTA TEFLON
ACCESORIOS DIVERSOS
CONEXION AGUA A RED MATRIX
ARENA FINA
PIEDRA CHA DE 1/2"
ARENA GRUESA
CAJA DE CONCRETO PARA MEDIDOR 1/2" - 3/4"
CINTA TEFLON
PEGAMENTO PARA PVC
MARCO Y TAPA FIERRO GALVANIZADO PARA MEDIDOR 1/2" - 3/4"
TUBERIA PVC SAP A-10 DE 1/2"
UNION PVC SAP PARA AGUA SIMPLE PRESION DE 1/2"
CODO PVC SAP PARA AGUA CON ROSCA DE 1/2" X 90°
CORPORATION RT NIPLE TUERCA EMPAQUE 1/2"
PILETA
INSTALACION DE SISTEMA DE ILUMINACION Y DE RECIRCULACION DE PILETA
ACCESORIOS DIVERSOS PARA PILETA
INSTALACIONES ELECTRICAS
SALIDA PARA LUZ Y FUERZA
SALIDA DE TECHO PARA CENTRO DE LUZ
CONECTOR PVC SAP DE 20 mm
CINTA AISLANTE
PEGAMENTO PARA PVC
CAJA OCTOGONAL PVC DE 4"
TUBERIA PVC SEL PARA INSTALACIONES ELECTRICAS DE 3/4"
CURVA PVC SEL 3/4"
SALIDA PARA BRAQUETE (PARED)
CINTA AISLANTE
PEGAMENTO PARA PVC
CURVA PVC SEL 3/4"
SALIDA ILUMINACION JARDINERA
LUMINARIA DE JARDIN (TIPO ESTACA)
LED 3(6W)
CINTA AISLANTE
SALIDA ILUMINACION DE DICROICOS LED
CINTA AISLANTE
PEGAMENTO PARA PVC
CURVA PVC SEL 3/4"
SALIDA PARA ILUMINACION PARA PILETA
CINTA AISLANTE
INTERRUPTOR UNIPOLAR SIMPLE
INTERRUPTOR SIMPLE
CAJA RECTANGULAR PVC 4" X 2" X 2"
CINTA AISLANTE
PEGAMENTO PARA PVC
CURVA PVC SEL 3/4"
INTERRUPTOR UNIPOLAR DOBLE
INTERRUPTOR DOBLE
CINTA AISLANTE
PEGAMENTO PARA PVC
CURVA PVC SEL 3/4"
INTERRUPTOR UNIPOLAR TRIPLE
INTERRUPTOR TRIPLE
CINTA AISLANTE
PEGAMENTO PARA PVC
CURVA PVC SEL 3/4"
INTERRUPTOR CONMUTACION SIMPLE
INTERRUPTOR CONMUTACION
CINTA AISLANTE
PEGAMENTO PARA PVC
CURVA PVC SEL 3/4"
TOMACORRIENTE DOBLE H=0.40M C/PT
TOMACORRIENTE REDONDO CON LINEA A TIERRA
CINTA AISLANTE
PEGAMENTO PARA PVC
CURVA PVC SEL 3/4"
POZO ATIERRA
TIERRA CHACRA VEGETAL
DOSIS QUIMICA THOR 5 Kg
CABLE DE COBRE DESNUDO 16 mm2
VARILLA DE COBRE DE 3/4" X 2.40 m
CAJA DE CONCRERO C/TAPA PARA POZO PUESTA A TIERRA
ADAPTADOR DE COBRE DE 3/4"
CURVA PVC SEL 3/4"
CONDUCTORES Y TUBERIAS
ARENA GRUESA
LADRILLO KING KONG HECHO A MANO 10 X 14 X 24 cm
TUBERIA F° G° 2"
TUBO FIERRO GALVANIZADO 2"
TUBERIA PVC SAP Ø 1"
TUBERIA PVC SAP PARA INSTALACIONES ELECTRICAS DE 1"
TUBERIA PVC SAP Ø 3/4"
CAJA DE FIERRO GALVANIZADO 150X150X100 mm INCLUYE TAPA
CAJA GALVANIZADA 150 X 150 X 100 mm
TABLEROS E INTERRUPTORES
CAJA F1
CAJA F1 PARA CONEXION TRIFASICA
TABLERO ELECTRICO GABINETE METALICO PARA DISTRIBUCION DE 12 CIRCUITOS
TABLERO ELECTRICO METAL - 12 CIRCUITOS
TABLERO ELECTRICO METAL - 8 CIRCUITOS
INTERRUPTOR THERMOMAGNETICO DEL TIPO DE ENGRAMPE 2X16A
INTERRUPTOR TERMOMAGNETICO 2 X 16A
INTERRUPTOR TERMOMAGNETICO 2 X 25 A
INTERRUPTOR DIFERENCILA DE 30mA
INTERRUPTOR DIFERENCILA DE 30A
INTERRUPTOR THERMOMAGNETICO TRIFASICA 3 X 32A, REGULABLE
INTERRUPTOR TERMOMAGNETICO 2 X 32A, REGULABLE
ALIMENTADORES
CABLE ELECTRICO N2XOH 10 mm2
CABLE ELECTRICO N2XOH 10mm2
CABLE PT- CB AFIRENAS L H07Z1-K 450/750KV 1X25mm2 VERDE/AMARILLO
CABLE PT- CB AFIRENAS L H07Z1-K 450/750KV 1X25mm2 VERDE/AMARILLO
CABLE ELECTRICO NH80 4 mm2
CONDUCTOR ELECTRICO LIBRE DE ALOGENO NH-80 8LSOH-80) 750V 4mm2
CABLE ELECTRICO NH80 2.5 mm2
CONDUCTOR ELECTRICO LIBRE DE ALOGENO NH-80 8LSOH-80) 750V 2.5mm2
CABLE ELECTRICO NYY 4 mm2
INSTALACION DE CABLEADO DESDE ACOMETIDA Y CABLEADO INTERIOR
CINTA DE JEBE VULCANIZABLE
CINTA AISLANTE
ACCESORIOS DIVERSOS
ARTEFACTOS
ARTEFACTO FLUORESCENTE PRISMATICO PLANO 2X40W, ADOSADO A TECHO
ARTEFACTO FLUORESCENTE PRISMATICO PLANO DE 2X40W, ADOSADO A TECHO
CINTA AISLANTE
FAROS DE PILETA CON REJILLA DE PROTECCION ANTI - VANDALICA
FAROS DE PILETA CON REJILLA DE PROTECCION ANTI - VANDALICA
PROYECTOR DE HALOGENURO METÁLICO MODELO RVP451 2XHPI-TP400W S-WB
PROYECTOR DE HALOGENURO METÁLICO MODELO RVP451 2XHPI-TP400W S-WB
PROYECTOR DE HALOGENURO METÁLICO - REFLECTOR 70W
PROYECTOR DE HALOGENURO METÁLICO DE 70W
PASTORAL DE CAV TIPO PARABOLICO CON LUMINARIAS DE 150 W
PASTORAL DE CAV TIPO PARABOLICO CON LUMINARIAS DE 150 W
LUMINARIAS CIRCULARES 2 X 20W C/FOCO AHORRADORES
CINTA AISLANTE
SPOT EMPOTRAR FROST 2X18W - MARCO BLANCO
FOCOS AHORRADOR 18 W
CINTA AISLANTE
DICROICO LED DIRECCIONALES ADOSADOS EN TECHO
SPOT DIRECCIONAL DICROICA TECHO SUSPENDIDO
CINTA AISLANTE
LUMINARIA LED BOLLARD EN PORTICO DE INGRESO
LUMINARIA LED BOLLARD II, Ø100m/h=800mm3 LED (6W),
CINTA AISLANTE
BRAQUETE CON LAMPARA AHORRADORA
BRAQUETE CON PROTECTOR JOSFEL 150R
LUMINARIA DE SENDERO DE INGRESO (BALISA)
LUMINARIA TIPO BALIZA EN SENDERO
CINTA AISLANTE
LUMINARIA CUADRADA 0.60x0.60M /REJILLA P/ADOSADO
LUMINARIA FLUORESCENTE AFE/J 4 X 40 W JOSFEL
CINTA AISLANTE
LUMINARIA BAYA SPOT (TIPO ESTACA) C/FOCO
LUMINARIA DE JARDIN (TIPO ESTACA)
CINTA AISLANTE
POSTE CONCRETO ARMADO L= 9 m
POSTE CONCRETO ARMADO L= 9 m 200/120/255
POSTE CONCRETO ARMADO L= 12 m
POSTE CONCRETO ARMADO L=12 m/ 200 Kg, CON PUNTA
CONTROL AUTOMATICO PARA CISTENA Y TE
CABLE TW # 12 AWG - 4 mm2
MATERIALES
N EL LT.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA - TRUJILLO - LA
MES 1 MES 2 MES 3 MES 4 MES 5 MES 6

45,910.80 140,066.99 108,179.11 4,985.00 26,601.80 49,813.01
4,028.09
822.71
3.42
25.2
14.4
5.2
24
378
13.72
0.12
208.65
150
1,023.50
15.2
71.8
51.2
326
374.5
184.8
2,181.88
123.77
123.77
1,332.56
601.78
329.64
329.64
329.64
20,017.07 17,588.40 21,616.80 44,738.01
11,674.25
11,674.25
10,160.15
10,160.15
9,856.92 5,914.15 44,738.01
9,617.89 5,770.73
239.03 143.42
32,246.73
12,328.68
162.6
21,616.80
21,616.80
10,517.73 34,354.52
10,517.73 34,354.52
7,649.03
5,611.80
2,013.17
24.06
29,325.68
3,983.98
18,314.05
6,757.35
270.3
544.65
55.9
371.51
111.72
5.52
1,144.12
23.37
18.7
1,102.05
3,340.07
2,720.60
604.17
15.3
2,868.70
494.8
187.98
2,168.40
17.52
41,012.62
25,436.67
354.54
178.62
1,139.20
725.14
8,524.60
65.4
14,449.17
231.81
12.05
3.88
0.91
1.82
11.2
7.28
93.6
0.54
100.53
13,993.46
1,410.40
916.76
10,900.22
766.08
1,350.68
64.14
35.87
1,250.67
10,572.32
5,091.20
24.7
759.2
468.78
3,795.80
42.72
5,481.12
198.44
226.82
5,055.86
26,050.34 80,710.40 85,605.71
7,562.52 48,184.37
19,092.01
2,081.60
1,304.68
15,603.73
102
22,993.55
379.32
695.44
1,891.97
20,026.82
7,562.52 6,098.81
567.94 458.02
6,994.58 5,640.79
4,012.77 4,452.86
1,833.53 4,452.86
174.3 423.3
101.16 245.68
1,549.53 3,763.14
8.54 20.74
2,179.24
163.67
2,015.57
3,923.09 5,184.88
1,885.66
200.4
125.58
1,548.40
11.28
3,299.22
183.39
103.89
3,011.94
3,923.09
294.61
3,628.48
3,636.01 4,971.75
2,149.92
203.6
118.3
1,818.00
10.02
1,766.21
98.31
53.43
1,614.47
3,636.01 1,055.62
273.06 79.28
3,362.95 976.34
7,805.16 3,661.00
3,505.12
330
210.86
2,948.00
16.26
2,973.12
72.47
82.8
2,817.85
4,832.04 155.88
362.9 11.71
4,469.14 144.17
2,523.17 2,360.17
1,383.45
147.2
94.12
1,133.85
8.28
759.68 976.72
27.55 35.42
25 32.14
707.13 909.16
1,763.49
132.43
1,631.06
10,537.99 3,615.82
3,615.82
334.8
213.72
3,050.80
16.5
4,705.38
63.08
69.39
4,572.91
3,287.83
246.92
3,040.91
895.38
895.38
1,649.40
1,649.40
7,277.26
3,603.12
383.2
239.98
2,958.40
21.54
2,200.37
25.57
38.38
2,136.42
1,473.77
110.69
1,363.08
3,973.85 2,398.10
2,298.96
217.2
138.84
1,932.24
10.68
1,487.16 99.14
53.58 3.57
18.77 1.25
1,414.81 94.32
2,486.69
186.73
2,299.96
64,522.91
25,430.46
2,728.00
1,583.40
20,985.32
133.74
24,186.81
653.6
746.97
22,786.24
14,905.64
1,119.40
13,786.24
1,343.84
371.89
40
23.14
306.77
1.98
534.53
9.42
11.78
513.33
437.42
32.83
404.59
418.93
320.45
18
11.44
139.64
1.02
150.35
64.47
4.86
2.74
56.87
34.01
2.55
31.46
4,985.00 4,985.00 4,985.00 4,985.00 4,985.00 5,075.00
3,825.00 3,825.00 3,825.00 3,825.00 3,825.00 3,875.00

830 830 830 830 830 850
S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 850.00
1165 1165 1165 1165 1165 1175
S/. 1,165.00 S/. 1,165.00 S/. 1,165.00 S/. 1,165.00 S/. 1,165.00 S/. 1,175.00
830 830 830 830 830 850
S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 830.00 S/. 850.00
1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
1160 1160 1160 1160 1160 1200
1160 1160 1160 1160 1160 1200
S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,160.00 S/. 1,200.00
493.09 11775.23 106968.37 187644.7 330227.27
7,617.80
7,092.84
17.56
169.52
5,328.32
916.4
8.82
652.22
321.02
1.14
10.66
223.93
41.4
1.14
42.75
203.94
15.31
188.63
493.09 4157.43 64686.49
547.46
8.63
53.82
289.2
2.46
193.35
10,083.77
140.6
874.64
4,709.20
40.38
4,318.95
493.09
16.76
25.74
162.55
163.99
1.32
122.73
1,256.50
138.84
1,106.20
11.46
403.48
5.59
33.02
156.2
1.62
207.05
1,485.74
32.91
42.9
202.8
2.1
1,205.03
1,414.18
14.67
70.2
451.2
1.14
876.97
4,900.48
513.76
4,149.60
237.12
44,430.40
14,869.10
23.7
6,224.27
3,553.73
19,759.60
936.71
54.18
20
1.44
226.8
63.22
571.07
81.90
1.75
3.9
24.2
0.48
51.57
3,220.72 82.58
6.04 0.15
151.09 3.87
1,022.00 26.21
5.27 0.14
2,036.32 52.21
7,075.87 22,129.42
1,700.06
185.38
1,425.40
89.28
5,375.81
4,552.77
281.07
511.37
30.6
22,129.42
141.7
787.02
21,200.70
4,783.60
1,412.15
1,121.58
86.89
203.2
0.48
3,071.09
2,528.00
134.72
58.78
51.03
296.28
2.28
300.36
247.3
13.17
5.75
4.97
28.93
0.24
18021.38 35477.49 9885.56
1,940.34
3.95
16.86
5.44
1,814.38
99.71
666.89
1.33
26.21
7.28
14.31
6.9
610.86
15,414.15 16,408.60
65.49 69.71
434.3 462.32
179.23 190.8
337.79 359.58
271.42 288.93
10,141.68 10,795.98
3,984.24 4,241.28
19,068.89
46.47
1,232.78
2,035.07
287.73
154.11
11,777.97
3,534.76
9,885.56
41.42
36.54
247.5
2,890.56
39.52
50.96
52.5
5,834.40
389
303.16
826.22
99.2
99.2
100
100
75.6
75.6
321.02
321.02
204.8
204.8
25.6
25.6
115500.73 4012.12
29,591.21
770.69
2,381.39
219.82
14,971.05
11,248.26
44,661.27
243.54
3,434.64
355.95
4,298.52
16,842.05
19,486.57
7,928.92
98.96
1,315.60
103.29
748.47
2,248.22
3,414.38
4,909.98
16.09
170.28
29.4
355.19
1,296.19
2,164.43
878.4
6,674.04
432.44
394.38
761.09
76.11
307.53
4,702.49
19,797.19
710.87
1,078.17
1,520.53
217.22
1,812.20
3,385.57
4,615.47
6,457.16
1,063.50
39.6
71.8
7.2
944.9
548.10
39.6
71.8
7.2
429.5
326.52
213.27
2.2
1.1
2.29
3.97
5.97
97.72
4,012.12
264
25.18
54.45
34.32
12.1
23.1
75.72
1,853.78
64.24
76.11
89.86
57.22
1,382.04
1,911.58 80.12
1,201.73 80.12
91.04 6.07
1,110.69 74.05
709.85
54.6
655.25
10,489.45 9,151.72 5,401.91
2,785.98
74.87
2,039.18
671.93
4,857.57
364.83
2,981.26
1,511.48
669.04 758.24
44.25 50.15
8.5 9.63
563.63 638.78
52.66 59.68
5,401.91
955.35
318.46
3,091.86
1,036.24
2,176.86 4,789.11
128.18 282.01
1,211.73 2,665.81
81.56 179.43
755.39 1,661.86
3,604.37
127.68
3,476.69
4479 310927.68
279.43
10.14
269.29
1,665.63
139.51
170.62
1,347.47
8.03
785.68
785.68
23.46
0.04
1.04
3.2
1.56
4.18
0.06
13.38
1,221.99
97.92
4.68
13.2
3.3
33.04
64.73
1,005.12
771.8
771.8
250,097.75
6,161.78
2,531.87
2,540.00
226,061.28
12,802.82
58,836.14
1,367.43
561.95
563.75
2,840.67
53,502.34
1,724.80
274.8
1,450.00
2,408.74
17.73
9.22
7.3
1.21
1,516.80
1,516.80
65.93
7
0.9
19.93
0.7
9.2
1.7
26.5
395.8
395.8
207.68
207.68
204.8
204.8
378.88 2083.51
110.88
43.68
67.2
34.95 20.97
2.28 1.37
32.67 19.6
233.05 139.83
13.11 7.87
219.94 131.96
167.8
18.24
149.56
550.92
5.47
545.45
14.27
5.47
8.8
6.24
4.56
1.68
15.61
0.91
14.7
21.04
0.46
20.58
130.85
3.65
127.2
16.49
3.19
13.3
140.02
5.02
135
45.71
0.91
44.8
66.85
3.65
63.2
158.72
51.56
9.16
98
28.38
13.68
14.7
13.04
2.6
0.91
5.9
3.63
50.23
7.8
2.74
8.7
17.7
10.89
2.4
190.3
52.8
137.5
306.24
3.12
1.6
2.08
59.2
88
152
0.24
88.61
23.04
2.74
14.4
33.6
1.23
13.6
336.16
0.58
11.4
10.2
10.8
37.5
6.3
15.6
243.78
335.5
16.96
21.43
284.86
12.25
191.16
5.89
59.74
117.88
7.65
297.12
3.19
261.66
15.68
16.59
512.63
4.1
449.76
29.55
29.22
469.7
3.19
416.33
28.34
21.84
0.72
2.74
46.8
22.8
145.8
0.24
0.91
7.6
10.4
71.24
0.46
27.6
19.2
59.4
0.36
0.91
23.4
11.4
205.5
0.12
0.46
1.9
5.2
81.26
0.24
71
0.46
3.8
1.37
28
0.46
5.94
6.38
29.4
0.46
7.6
0.91
2.8
2.28
32.4
0.26
0.26
29.6
11.95
0.12
151.2
1.44
1.82
4.8
35.3
0
3.6
22.88
15.6
45.8
0.19
4.56
25.9
9.31
3.6
3.2
15.8
1,000.00
13,505.15 10,533.41 67,218.35 40.13
6,741.14 4,009.44
943.83
27
4.75
22.8
25
67.5
36
241.96
7.56
1.33
6.38
7
6.72
4,603.35
1,576.96
2,009.60
6.08
951.99
18.36
3.23
15.5
17
45.9
24.48
230.96
0.76
10.8
333.46
9.72
112.5
9
1.71
8.21
8.64
76.08
2.16
27
2
0.38
1.82
1.92
54.2
1.08
19.8
1
0.19
0.91
0.96
91.86
2.16
43.12
2
0.04
1.82
1.92
481.62
14.04
111.8
13
2.47
11.86
12.48
2,741.26
180
508.5
36.46
946.8
81
40.5
13.5
1.44
6,764.01 3,794.04
1,697.82
240.5
370.14
138.09 19.73
120.67 17.24
2,718.39 388.34
16.43 2.35
164.64 23.52
3,184.77
81.52
561.25
100.5
100.5
28.9
28.9
71.8
71.8
2,729.93 39.92
151.16
89.56
762.46
456.9
0.46
564.94
321.56
831.91
466.8
140
77.8
154 22
99.58 14.23
125.47 17.92
108.15 15.45
28,931.93
571.91
571.91
173.86
173.86
1,001.48
1,001.48
1,196.56
1,196.56
3,083.72
3,083.72
9,523.29
9,523.29
13,381.10
356
38
70.6
38,246.49 40.13
499.88
299.5
1.9
2,102.40
2,102.40
10,128.30
10,128.30
635.6
635.6
2,347.20
2,347.20
538.82
379
1.9
770.19
63
515.4
2.28
2,683.70
2,140.30
6.46
1,475.65
1,156.00
3.8
824.14
73.5
739.2
1,439.51
1,121.40
2.28
624.97
497.4
31.68
1.14
1,305.25
985.6
3.8
3,585.20
3,585.20
9,004.80
9,004.80
280.88 40.13
69.39 9.91
RANZA - TRUJILLO - LA
TOTAL
375,556.71
4,028.09
822.71
3.42
25.20
14.40
5.20
24.00
378.00
13.72
0.12
208.65
150.00
1,023.50
15.20
71.80
51.20
326.00
374.50
184.80
2,181.88
123.77
123.77
1,332.56
601.78
329.64
329.64
329.64
103,960.28
11,674.25
11,674.25
10,160.15
10,160.15
60,509.08
15,388.62
382.45
32,246.73
12,328.68
162.60
21,616.80
21,616.80
44,872.25
44,872.25
7,649.03
5,611.80
2,013.17
24.06
29,325.68
3,983.98
18,314.05
6,757.35
270.30
544.65
55.90
371.51
111.72
5.52
1,144.12
23.37
18.70
1,102.05
3,340.07
2,720.60
604.17
15.30
2,868.70
494.80
187.98
2,168.40
17.52
41,012.62
25,436.67
354.54
178.62
1,139.20
725.14
8,524.60
65.40
14,449.17
231.81
12.05
3.88
0.91
1.82
11.20
7.28
93.60
0.54
100.53
13,993.46
1,410.40
916.76
10,900.22
766.08
1,350.68
64.14
35.87
1,250.67
10,572.32
5,091.20
24.70
759.20
468.78
3,795.80
42.72
5,481.12
198.44
226.82
5,055.86
192,366.45
55,746.89
19,092.01
2,081.60
1,304.68
15,603.73
102.00
22,993.55
379.32
695.44
1,891.97
20,026.82
13,661.33
1,025.96
12,635.37
8,465.63
6,286.39
597.60
346.84
5,312.67
29.28
2,179.24
163.67
2,015.57
9,107.97
1,885.66
200.40
125.58
1,548.40
11.28
3,299.22
183.39
103.89
3,011.94
3,923.09
294.61
3,628.48
8,607.76
2,149.92
203.60
118.30
1,818.00
10.02
1,766.21
98.31
53.43
1,614.47
4,691.63
352.34
4,339.29
11,466.16
3,505.12
330.00
210.86
2,948.00
16.26
2,973.12
72.47
82.80
2,817.85
4,987.92
374.61
4,613.31
4,883.34
1,383.45
147.20
94.12
1,133.85
8.28
1,736.40
62.97
57.14
1,616.29
1,763.49
132.43
1,631.06
14,153.81
3,615.82
334.80
213.72
3,050.80
16.50
4,705.38
63.08
69.39
4,572.91
3,287.83
246.92
3,040.91
895.38
895.38
1,649.40
1,649.40
7,277.26
3,603.12
383.20
239.98
2,958.40
21.54
2,200.37
25.57
38.38
2,136.42
1,473.77
110.69
1,363.08
6,371.95
2,298.96
217.20
138.84
1,932.24
10.68
1,586.30
57.15
20.02
1,509.13
2,486.69
186.73
2,299.96
64,522.91
25,430.46
2,728.00
1,583.40
20,985.32
133.74
24,186.81
653.60
746.97
22,786.24
14,905.64
1,119.40
13,786.24
1,343.84
371.89
40.00
23.14
306.77
1.98
534.53
9.42
11.78
513.33
437.42
32.83
404.59
418.93
320.45
18.00
11.44
139.64
1.02
150.35
64.47
4.86
2.74
56.87
34.01
2.55
31.46
30,000.00
23,000.00
5,000.00
5,000.00
7,000.00
7,000.00
5,000.00
5,000.00
6,000.00
6,000.00
7,000.00
7,000.00
7,000.00
637108.66
7617.8
7092.84
17.56
169.52
5328.32
916.4
8.82
652.22
321.02
1.14
10.66
223.93
41.4
1.14
42.75
203.94
15.31
188.63
69337.01
547.46
8.63
53.82
289.2
2.46
193.35
10083.77
140.6
874.64
4709.2
40.38
4318.95
493.09
16.76
25.74
162.55
163.99
1.32
122.73
1256.5
138.84
1106.2
11.46
403.48
5.59
33.02
156.2
1.62
207.05
1485.74
32.91
42.9
202.8
2.1
1205.03
1414.18
14.67
70.2
451.2
1.14
876.97
4900.48
513.76
4149.6
237.12
44430.4
14869.1
23.7
6224.27
3553.73
19759.6
936.71
54.18
20
1.44
226.8
63.22
571.07
81.9
1.75
3.9
24.2
0.48
51.57
3303.3
6.19
154.96
1048.21
5.41
2088.53
29205.29
1700.06
185.38
1425.4
89.28
5375.81
4552.77
281.07
511.37
30.6
22129.42
141.7
787.02
21200.7
4783.6
1412.15
1121.58
86.89
203.2
0.48
3071.09
2528
134.72
58.78
51.03
296.28
2.28
300.36
247.3
13.17
5.75
4.97
28.93
0.24
63384.43
1940.34
3.95
16.86
5.44
1814.38
99.71
666.89
1.33
26.21
7.28
14.31
6.9
610.86
31822.75
135.2
896.62
370.03
697.37
560.35
20937.66
8225.52
19068.89
46.47
1232.78
2035.07
287.73
154.11
11777.97
3534.76
9885.56
41.42
36.54
247.5
2890.56
39.52
50.96
52.5
5834.4
389
303.16
826.22
99.2
99.2
100
100
75.6
75.6
321.02
321.02
204.8
204.8
25.6
25.6
119512.85
29591.21
770.69
2381.39
219.82
14971.05
11248.26
44661.27
243.54
3434.64
355.95
4298.52
16842.05
19486.57
7928.92
98.96
1315.6
103.29
748.47
2248.22
3414.38
4909.98
16.09
170.28
29.4
355.19
1296.19
2164.43
878.4
6674.04
432.44
394.38
761.09
76.11
307.53
4702.49
19797.19
710.87
1078.17
1520.53
217.22
1812.2
3385.57
4615.47
6457.16
1063.5
39.6
71.8
7.2
944.9
548.1
39.6
71.8
7.2
429.5
326.52
213.27
2.2
1.1
2.29
3.97
5.97
97.72
4012.12
264
25.18
54.45
34.32
12.1
23.1
75.72
1853.78
64.24
76.11
89.86
57.22
1382.04
1991.7
1281.85
97.11
1184.74
709.85
54.6
655.25
25043.08
2785.98
74.87
2039.18
671.93
4857.57
364.83
2981.26
1511.48
1427.28
94.4
18.13
1202.41
112.34
5401.91
955.35
318.46
3091.86
1036.24
6965.97
410.19
3877.54
260.99
2417.25
3604.37
127.68
3476.69
315406.68
279.43
10.14
269.29
1665.63
139.51
170.62
1347.47
8.03
785.68
785.68
23.46
0.04
1.04
3.2
1.56
4.18
0.06
13.38
1221.99
97.92
4.68
13.2
3.3
33.04
64.73
1005.12
771.8
771.8
250097.75
6161.78
2531.87
2540
226061.28
12802.82
58836.14
1367.43
561.95
563.75
2840.67
53502.34
1724.8
274.8
1450
91297.04
#NAME? 1,103,048.00
MANO DE OB
PRESUPUESTO : "MEJORAMIENTO DEL COMPLEJO DEPORTIVO Y RECREATIVO EN EL LT.3 MZ.B16 SECT
TRUJILLO - LA LIBERTAD"
COSTO AL : 06/05/2016
Descripcion
ESTRUCTURAS
OBRAS PROVISIONALES
CARTEL DE IDENTIFICACION DE LA OBRA DE 6.00 X 3.00 m
OPERARIO
OFICIAL
PEON
ALMACEN OFICINA Y CASETA DE GUARDIANIA
OPERARIO
OFICIAL
PEON
CERCO PROVISIONAL DURANTE LAS OBRAS
PEON
OBRAS PRELIMINARES
TRAZO Y REPLANTEO
TOPOGRAFO
PEON
LIMPIEZA GENERAL DE OBRA
OPERARIO
PEON
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS
PEON
EXCAVACION PARA CISTERNA
PEON
ESCARIFICADO, REGADO Y COMPACTADO
PEON
RELLENO CON MATERIAL PROPIO C/EQUIPO
PEON
RELLENO CON HORMIGON EN GRADERIAS
OPERARIO
PEON
RELLENO CON HORMIGON, COLOCADO Y COMPACTADO E= 4"
OPERARIO
PEON
RELLENO CON AFIRMADO, COLOCADO Y COMPACTADO E=4"
OPERARIO
PEON
PREPARACION DEL TERRENO PARA CAMPO DE GRASS SINTETICO
PEON
TIERRA DE CHACRA EN JARDINERAS
PEON
ACARREO MATERIAL EXCEDENTE, C/EQUIPO
PEON
ELIMINACION MATERIAL EXCEDENTE
PEON
CONCRETO SIMPLE
CIMIENTOS, SOBRECIMIENTOS Y FALSO PISOS
SOLADO DE CONCRETO, C:H - 1:12, E=4"
OPERARIO
OFICIAL
PEON
CIMIENTOS CORRIDOS, CONCRETO C:H - 1/10 +30% PG
OPERARIO
OFICIAL
PEON
SOBRECIMIENTO, CONCRETO 1:8+25% PM
OPERARIO
OFICIAL
PEON
SOBRECIMIENTO ENCOFRADO Y DESENCOFRADO
OPERARIO
OFICIAL
FALSO PISO DE 4" DE CONCRETO 1:10
OPERARIO
OFICIAL
PEON
DADOS DE CONCRETO f'c=140 kg/cm2
OPERARIO
OFICIAL
PEON
VEREDAS, RAMPAS Y LOSAS DE CONCRETO
VEREDA DE CONCRETO F'C= 175 kg/cm2, E=4"
OPERARIO
OFICIAL
PEON
RAMPAS DE CONCRETO F'C=140 kg/cm2, E=4"
OPERARIO
OFICIAL
PEON
LOSA DE CONCRETO f'c= 175 kg/cm2 E = 4"
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA LOSAS DE CONCRETO
OPERARIO
PEON
SARDINELES DE CONCRETO
CONCRETO F'C=175 kg/cm2, PARA SARDINELES
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO, PARA SARDINEL
OPERARIO
OFICIAL
CONCRETO ARMADO
MUROS DE CONTENCION
CONCRETO f'c=175 kg/cm2 PARA MUROS DE CONTENCION
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA MUROS CONTENCION
OPERARIO
OFICIAL
PEON
OPERARIO
OFICIAL
ZAPATAS
CONCRETO f'c=210 kg/cm2 PARA ZAPATAS
OPERARIO
OFICIAL
PEON
OPERARIO
OFICIAL
COLUMNETAS Y VIGAS DE ARRIOSTRE
CONCRETO F'C=175 kg/cm2 PARA COLUMNETAS Y VIGAS DE ARRIOSTRE
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA COLUMNETAS Y VIGAS DE ARRIOSTRE
OPERARIO
OFICIAL
OPERARIO
OFICIAL
COLUMNAS
CONCRETO F'C=210 kg/cm2, PARA COLUMNAS
CAPATAZ
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA COLUMNAS
OPERARIO
OFICIAL
OPERARIO
OFICIAL
VIGAS
CONCRETO F'C=210 kg/cm2, PARA VIGAS
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA VIGAS
OPERARIO
OFICIAL
PEON
OPERARIO
OFICIAL
VIGAS DE CIMENTACION
CONCRETO f'c=210 kg/cm2 PARA VIGAS DE CIMENTACION
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA VIGAS DE CIMENTACION
OPERARIO
OFICIAL
PEON
OPERARIO
OFICIAL
LOSAS ALIGERADAS
CONCRETO F'C=210 kg/cm2 PARA LOSAS ALIGERADAS
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA LOSAS ALIGERADAS
OPERARIO
OFICIAL
PEON
OPERARIO
OFICIAL
OPERARIO
OFICIAL
PEON
OPERARIO
OFICIAL
PEON
LOSA MACIZA
CONCRETO f'c=175 kg/cm2 PARA LOSAS MACIZAS
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA LOSAS MACIZAS
OPERARIO
OFICIAL
OPERARIO
OFICIAL
CISTERNA
CONCRETO f'c=210 kg/cm2 PARA CISTERNA
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA CISTERNA
OPERARIO
OFICIAL
OPERARIO
OFICIAL
GRADERIAS DE CONCRETO
CONCRETO f'c=175 kg/cm2 PARA GRADERIAS
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO PARA GRADERIAS
OPERARIO
OFICIAL
OPERARIO
OFICIAL
TOBOGAN
CONCRETO f'c=175 kg/cm2 PARA TOBOGAN
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO EN TOBOGAN
OPERARIO
OFICIAL
OPERARIO
OFICIAL
NICHO PARA ELECTROBOMBA
CONCRETO F'C=175 kg/cm2, EN NICHO
OPERARIO
OFICIAL
PEON
ENCOFRADO Y DESENCOFRADO, PARA NICHO
OPERARIO
OFICIAL
OPERARIO
OFICIAL
ARQUITECTURA
MUROS Y TABIQUERIA DE ALBAÑILERIA
MURO DE LADRILLO KK MAQUINADO DE ARCILLA ASENTADO DE SOGA
OPERARIO
PEON
MURO DE LADRILLO KK MAQUINADO DE ARCILLA ASENTADO DE CANTO
OPERARIO
PEON
ACERO fy=4200 kg/cm2 GRADO 60, PARA CONFINAMIENTO DE MUROS
OPERARIO
OFICIAL
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO PRIMARIO PARA ZOCALOS Y ENCHAPES
OPERARIO
PEON
TARRAJEO EN MUROS, INTERIOR Y EXTERIOR
OPERARIO
PEON
TARRAJEO CON IMPERMEABILIZANTES DE CISTERNA
OPERARIO
PEON
TARRAJEO CON CEMENTO PULIDO
OPERARIO
PEON
TARRAJEO EN COLUMNAS
OPERARIO
PEON
TARRAJEO EN VIGAS
OPERARIO
PEON
TARRAJEO ESCARCHADO GRUESO EN SOBRECIMIENTOS
OPERARIO
PEON
REVESTIMIENTO PARA RECIBIR TERRASO e = 25mm
OPERARIO
OFICIAL
PEON
REVESTIMIENTO CON TERRAZO, COLOR CLARO (e=1.5 cm)
OPERARIO
PEON
REVESTIMIENTO CON TERRAZON, PARA TOBOGAN, (SEGUN DISEÑO)
OPERARIO
OFICIAL
PEON
VESTIDURA DE DERRAMES
OPERARIO
PEON
BRUÑAS
OPERARIO
PEON
CIELO RASO CON MEZCLA C:A 1:5
OPERARIO
PEON
PISOS
CONTRAPISO DE 40 mm
OPERARIO
OFICIAL
PEON
PISO CERAMICO 30X30 COLOR - ALTO TRANSITO
OPERARIO
PEON
ADOQUIN DE CONCRETO (10x20x4 cm), ALTO TRANSITO, COLOR
OPERARIO
PEON
ZOCALOS Y ENCHAPES
CONTRAZOCALO DE LOSETA 0.10 X 0.30 m
OPERARIO
PEON
ZOCALO CERAMICO DE 20 X 30 cm COLOR - TRANSITO MEDIANO
OPERARIO
PEON
ENCHAPE CERAMICO DE 20 X 30 cm COLOR - TRANSITO MEDIANO
OPERARIO
PEON
CARPINTERIA DE MADERA
PUERTA DE MADERA APANELADA DE MOHENA
OPERARIO
OFICIAL
LISTONES DE MADERA TORNILLO (PARA MARCO) (4" X 2" )
OPERARIO
OFICIAL
PEON
LISTONES DE MADERA TORNILLO (1 /1/2X2 1/2)
OPERARIO
OFICIAL
PEON
LISTONES DE MADERA TORNILLO (2" X 3" )
OPERARIO
OFICIAL
PERGOLA, SEGUN DISEÑO
OPERARIO
OFICIAL
PEON
CERRAJERIA
BISAGRA DE FIERRO DE DOS ALETAS, L =3" (PARA CUBICULOS)
OPERARIO
BISAGRA DE FIERRO DE DOS ALETAS, L =6"
OPERARIO
BISAGRA CAPUCHINA PESADA DE 4"
OPERARIO
CERRADURA DE SEGURIDAD DE SOBREPONER TRES GOLPES
OPERARIO
CERROJO DE FIERRO DE 4", PARA CUBICULOS
OPERARIO
OPERARIO
CARPINTERIA METALICA
REJA METALICA PARA CERCO, SEGUN DISEÑO
OPERARIO
OFICIAL
PEON
PROTECTOR METALICO CON MALLA DE 3/4", H=(3.80 - 5.50) M
OPERARIO
OFICIAL
PEON
PROTECTOR METALICO CON MALLA DE 3/4", H=(1.75M-3.15) M
OPERARIO
OFICIAL
PEON
PROTECTOR METALICO EN VENTANAS CON TUBO DE 4"X2" Y 2"X1"
OPERARIO
OFICIAL
PEON
COBERTURAS METALICA EN INGRESO PRINCIPAL
OPERARIO
PEON
COBERTURAS METALICAS EN GRADERIAS DE CONCRETO
OPERARIO
OFICIAL
PEON
OPERARIO
OFICIAL
PEON
OPERARIO
OFICIAL
PEON
RED PARA VOLEY CON POSTE DE METAL
OPERARIO
PEON
BANCAS DE MADERA Y METAL PARA PLAZUELA, SEGUN DISEÑO
OPERARIO
OFICIAL
PEON
VIDRIOS, CRISTALES Y SIMILARES
VIDRIO DOBLE PROVISION Y COLOCACION EN VENTANAS DE FIERRO
OPERARIO
VIDRIO TRANSPARENTE, TRIPLE CON ALUMINIO IONIZADO Y FELPA EN VENTANAS
OPERARIO
PEON
PINTURA
PINTURA LATEX 2 MANOS EN CIELO RASO, DERRAMES Y VIGAS
OPERARIO
PEON
PINTURA LATEX 2 MANOS EN MUROS Y COLUMNAS
OPERARIO
PEON
PINTURA AL DUCO EN CARPINTERIA MADERA
OPERARIO
OFICIAL
PINT. ANTICOR. Y ESMALTE 2 MANOS EN CARPINTERIA METALICA
OPERARIO
PEON
PINTURA BARNIZ EN CARPINTERIA DE MADERA.
OPERARIO
PEON
OPERARIO
PEON
VARIOS
JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E = 1"
OPERARIO
PEON
JUNTA DE DILATACION CON ESPUMA PLASTICA Y SELLADOR
OPERARIO
IMPERMEABILIZANTE EN TECHO
OPERARIO
PEON
GARGOLAS DE CONCRETO
OPERARIO
PEON
BARANDA DE TUBO FIERRO NEGRO 2" EN GRADERIA
OPERARIO
PEON
OPERARIO
PEON
BASUREROS PARA RECICLAJE 0.80m., SEGUN DISEÑO
OPERARIO
PEON
COLOCACION DE GRASS SINTETICO
OFICIAL
PEON
COLOCACION DE GRASS SINTETICO EN JUEGOS RECREATIVOS
OFICIAL
PEON
ARBUSTOS Y PLANTAS ORNAMENTALES
OPERARIO
PEON
INSTALACIONES SANITARIAS
APARATOS SANITARIOS
INSTALACION DE APARATOS SANITARIOS
CAPATAZ
OPERARIO
PEON
DISPENSADOR DE FºGº DE 1/2" PARA URINARIO
CAPATAZ
OPERARIO
PEON
TANQUE ELEVADO 1100 LTS, INCLUYE ACCESORIOS
CAPATAZ
OPERARIO
PEON
JABONERA DE LOSA COLOR BLANCO
CAPATAZ
OFICIAL
INSTALACIONES SANITARIAS - DESAGUE
REFINE Y NIVELACION DE ZANJA
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
OFICIAL
PEON
CAPATAZ
OPERARIO
OFICIAL
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
REGISTROS ROSCADO DE BRONCE DE 4"
CAPATAZ
OPERARIO
PEON
CAJA DE REGISTRO DE DESAGUE 12" x 24"
CAPATAZ
OPERARIO
PEON
INSTALACIONES SANITARIAS - AGUA
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
CAPATAZ
OPERARIO
PEON
CONEXION DE ELECTROBOMBA A RED DE AGUA
CAPATAZ
OPERARIO
OFICIAL
TUBERIA PVC CLASE A - 10 AGUA POTABLE DE 3/4"
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
VALVULA COMPUERTA DE BRONCE 3/4"
CAPATAZ
OPERARIO
PEON
VALVULA DE COMPUERTA BRONCE 1"
OPERARIO
PEON
VALVULA DE COMPUERTA DE PVC 2"
CAPATAZ
OPERARIO
PEON
VALVULA CHECK DE 3/4"
CAPATAZ
OPERARIO
OFICIAL
VALVULA CHECK DE 1"
CAPATAZ
OPERARIO
OFICIAL
VALVULA FLOTADORA 3/4"
CAPATAZ
OPERARIO
PEON
CAJA TIPO NICHO PARA VALVULAS
CAPATAZ
OPERARIO
PEON
GRIFO DE 1/2" EN LAVACARAS DE POZAS
CAPATAZ
OPERARIO
PEON
ELECTROBOMBA 3/4 HP
CAPATAZ
OPERARIO
CONEXION AGUA A RED MATRIX
CAPATAZ
OPERARIO
OFICIAL
PEON
INSTALACIONES ELECTRICAS
SALIDA PARA LUZ Y FUERZA
SALIDA DE TECHO PARA CENTRO DE LUZ
CAPATAZ
OPERARIO
PEON
SALIDA PARA BRAQUETE (PARED)
CAPATAZ
OPERARIO
PEON
SALIDA ILUMINACION JARDINERA
CAPATAZ
OPERARIO
OFICIAL
SALIDA ILUMINACION DE DICROICOS LED
CAPATAZ
OPERARIO
PEON
SALIDA PARA ILUMINACION PARA PILETA
CAPATAZ
OPERARIO
PEON
INTERRUPTOR UNIPOLAR SIMPLE
CAPATAZ
OPERARIO
PEON
INTERRUPTOR UNIPOLAR DOBLE
CAPATAZ
OPERARIO
PEON
INTERRUPTOR UNIPOLAR TRIPLE
CAPATAZ
OPERARIO
PEON
INTERRUPTOR CONMUTACION SIMPLE
CAPATAZ
OPERARIO
PEON
TOMACORRIENTE DOBLE H=0.40M C/PT
CAPATAZ
OPERARIO
PEON
POZO ATIERRA
CAPATAZ
OPERARIO
PEON
CONDUCTORES Y TUBERIAS
REFINE Y NIVELACION DE ZANJA
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
TUBERIA F° G° 2"
CAPATAZ
OPERARIO
OFICIAL
TUBERIA PVC SAP Ø 1"
CAPATAZ
OPERARIO
PEON
TUBERIA PVC SAP Ø 3/4"
CAPATAZ
OPERARIO
PEON
TABLEROS E INTERRUPTORES
CAJA F1
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
CAPATAZ
OPERARIO
PEON
INTERRUPTOR DIFERENCILA DE 30mA
CAPATAZ
OPERARIO
PEON
INTERRUPTOR THERMOMAGNETICO TRIFASICA 3 X 32A, REGULABLE
CAPATAZ
OPERARIO
PEON
ARTEFACTOS
ARTEFACTO FLUORESCENTE PRISMATICO PLANO 2X40W, ADOSADO A TECHO
CAPATAZ
OPERARIO
OFICIAL
CAPATAZ
OPERARIO
OFICIAL
CAPATAZ
OPERARIO
OFICIAL
DICROICO LED DIRECCIONALES ADOSADOS EN TECHO
CAPATAZ
OPERARIO
OFICIAL
LUMINARIA LED BOLLARD EN PORTICO DE INGRESO
CAPATAZ
OPERARIO
OFICIAL
BRAQUETE CON LAMPARA AHORRADORA
OPERARIO
LUMINARIA DE SENDERO DE INGRESO (BALISA)
CAPATAZ
OPERARIO
OFICIAL
LUMINARIA CUADRADA 0.60x0.60M /REJILLA P/ADOSADO
CAPATAZ
OPERARIO
OFICIAL
LUMINARIA BAYA SPOT (TIPO ESTACA) C/FOCO
CAPATAZ
OPERARIO
OFICIAL
CONTROL AUTOMATICO PARA CISTENA Y TE
CAPATAZ
OPERARIO
PEON
MANO DE OBRA
REATIVO EN EL LT.3 MZ.B16 SECTOR B DE LA HUP MANUEL AREVALO III ETAPA DEL DISTRITO DE LA ESPERANZA -
MES 1 MES 2 MES 3 MES 4 MES 5 MES 6

77,777.75 96,933.73 90,265.31 6,166.97 4,058.98
1,881.58
453.60
80.72
133.28
239.60
453.68
80.72
133.28
239.68
974.30
974.30
10,362.75
6,041.73
3,479.03
2,562.70
4,321.02
516.61
3,804.41
45,416.96 38,960.00 17,658.44 6,166.97 4,058.98
28,955.74
28,955.74
1,198.40
1,198.40
6,006.38
6,006.38
39.55
39.55
8,540.41
1,230.17
7,310.24
17,717.34
4,465.43
13,251.91
15,196.73 9,118.03
3,829.16 2,297.49
11,367.57 6,820.54
4,058.98
4,058.98
6,166.97
6,166.97
15,078.27
15,078.27
184.55
184.55
8,712.51 21,017.13 31,201.00
8,712.51 21,017.13
7,850.34
2,156.84
890.31
4,803.19
16,995.83
1,976.03
3,270.69
11,749.11
705.60
79.11
139.94
486.55
907.74
497.24
410.50
2,407.96
548.90
229.24
1,629.82
862.17
180.81
149.27
532.09
19,883.55
7,354.66
3,172.30
653.07
3,529.29
125.48
56.50
6.66
62.32
11,760.26
5,317.83
675.73
5,766.70
643.15
468.18
174.97
11,317.45
8,877.17
3,065.75
1,263.49
4,547.93
2,440.28
1,336.72
1,103.56
11,403.95 36,956.60 41,405.87
2,935.04 17,236.46
8,971.77
1,428.74
1,179.53
6,363.50
5,897.71
2,683.13
2,215.11
999.47
2,935.04 2,366.98
1,607.74 1,296.57
1,327.30 1,070.41
1,329.69 1,167.89
480.89 1,167.89
100.29 243.57
82.80 201.09
297.80 723.23
848.80
464.95
383.85
1,520.75 3,801.48
867.04
138.84
114.62
613.58
2,934.44
2,076.12
858.32
1,520.75
833.03
687.72
1,416.13 3,610.91
1,630.58
11.94
290.59
239.90
1,088.15
1,569.19
1,110.71
458.48
1,416.13 411.14
775.72 225.21
640.41 185.93
5,094.83 1,427.59
1,367.17
284.13
234.57
848.47
3,221.89
1,467.49
1,211.52
542.88
1,872.94 60.42
1,025.95 33.10
846.99 27.32
1,394.53 1,322.55
404.92
83.95
69.31
251.66
713.72 917.63
324.90 417.73
268.23 344.86
120.59 155.04
680.81
372.93
307.88
6,880.05 1,386.80
1,386.80
288.98
238.57
859.25
4,437.28
1,341.57
1,107.56
1,988.15
1,279.09
700.65
578.44
409.58
48.43
39.98
321.17
754.10
88.79
73.30
592.01
3,786.17
2,224.16
219.56
365.19
1,639.41
990.26
542.44
447.82
571.75
313.19
258.56
2,696.32 1,643.91
1,528.60
298.66
122.62
1,107.32
1,729.64 115.31
947.45 63.16
782.19 52.15
966.68
529.52
437.16
28,530.26
15,851.41
1,574.04
2,598.96
11,678.41
6,896.45
3,777.70
3,118.75
5,782.40
3,167.45
2,614.95
2,473.57
274.95
32.29
53.31
189.35
2,027.68
1,110.71
916.97
170.94
93.64
77.30
111.49
58.44
9.69
8.00
40.75
41.26
22.60
18.66
11.79
6.46
5.33
1,220.29 17,666.28 158,568.75 122,302.75 53,105.21
8,330.62
7,795.37
4,523.55
3,271.82
455.67
261.53
194.14
79.58
43.59
35.99
1,220.29 9,335.66 110,517.12
1,269.41
926.67
342.74
28,635.13
20,883.88
7,751.25
1,220.29
889.53
330.76
4,221.93
3,078.66
1,143.27
1,677.17
1,346.41
330.76
2,678.87
2,150.38
528.49
2,133.50
1,554.67
578.83
13,212.68
4,786.70
1,319.47
7,106.51
54,671.86
39,869.22
14,802.64
4,127.16
2,581.43
1,067.57
478.16
952.18
765.23
186.95
930.83
747.47
183.36
5,208.50 133.56
3,344.84 85.77
1,863.66 47.79
6,207.20 9,715.13
1,936.93
702.26
193.26
1,041.41
4,270.27
3,428.99
841.28
9,715.13
3,910.08
5,805.05
3,189.57
593.25
432.66
160.59
2,363.51
1,898.53
464.98
232.81
187.27
45.54
9,190.49 12,109.86 13,825.57
1,621.90
1,046.13
575.77
1,434.38
558.58
461.15
414.65
6,134.21 6,529.97
1,851.72 1,971.18
1,528.72 1,627.35
2,753.77 2,931.44
5,579.89
3,947.21
1,632.68
13,825.57
5,384.02
4,444.89
3,996.66
587.65
129.15
129.15
64.58
64.58
161.44
161.44
142.07
142.07
80.72
80.72
9.69
9.69
81,050.90 3,901.04
13,532.11
6,727.20
5,553.78
1,251.13
36,868.36
18,329.90
15,132.61
3,405.85
3,645.24
2,027.69
1,114.22
503.33
1,098.18
500.46
413.17
184.55
13,613.64
9,928.56
3,685.08
10,828.79
6,070.14
2,505.66
2,252.99
474.02
216.33
178.60
79.09
709.28
322.88
266.56
119.84
281.28
161.44
119.84
3,901.04
1,775.84
1,466.08
659.12
76.05 3.83
57.51 3.83
57.51 3.83
18.54
16.14
2.40
29,388.32 16,005.69 13,854.97
2,642.06
2,300.52
341.54
21,007.66
18,694.75
2,312.91
436.20 494.36
308.75 349.92
127.45 144.44
13,854.97
11,688.26
2,166.71
5,302.40 11,665.29
2,509.38 5,520.64
2,793.02 6,144.65
3,846.04
2,805.83
1,040.21
2,829.69 21,523.63
620.38
156.60
463.78
803.97
803.97
912.26
768.45
143.81
49.95
40.36
9.59
442.72
322.88
119.84
110.68
80.72
29.96
332.04
242.16
89.88
16,687.27
4,511.53
12,175.74
3,950.92
1,067.57
2,883.35
443.13
324.49
118.64
851.40 5,294.26 953.14
953.14
562.43
38.81
363.03
160.59
35.22
2.99
27.44
4.79
296.21
14.93
161.44
119.84
59.28
5.97
53.31
851.40 2,389.07
381.74
11.94
67.80
302.00
192.49
5.97
35.52
151.00
63.94 38.36
2.80 1.68
45.41 27.24
15.73 9.44
213.23 127.94
14.00 8.40
145.30 87.18
53.93 32.36
422.16
17.91
184.04
115.95
104.26
912.07
35.83
400.37
250.57
225.30
40.02
2.99
27.44
9.59
118.14
7.46
80.72
29.96
434.17
26.87
297.05
110.25
296.21
14.93
161.44
119.84
2,905.19
628.83
38.81
429.43
160.59
185.28
11.94
122.69
50.65
468.31
23.88
255.08
189.35
257.22
14.93
177.58
64.71
104.41
5.97
56.50
41.94
139.66
7.46
75.88
56.32
126.92
5.97
69.42
51.53
108.55
7.46
80.72
20.37
92.83
53.28
39.55
25.24
1.49
17.76
5.99
55.50
4.48
40.36
10.66
18.41
1.49
12.92
4.00
37.62
2.99
27.44
7.19
76.12
2.99
41.97
31.16
296.21
14.93
161.44
119.84
176.37
14.93
161.44
107.71
4.48
40.36
17.33
45.54
8,227.37 5,603.98 2,446.10 5.16
2,673.15 1,701.35
672.14
46.28
438.91
186.95
206.74
11.94
142.07
52.73
990.88
47.77
516.61
426.50
803.39
50.76
548.90
203.73
212.99
11.94
129.15
71.90
180.17
11.94
122.69
45.54
40.02
2.99
27.44
9.59
29.67
1.49
20.99
7.19
40.02
2.99
27.44
9.59
309.86
20.90
209.87
79.09
888.62
44.78
484.32
359.52
5,554.22 2,825.19
2,018.25
67.18
358.40
1,592.67
1,054.79
35.83
187.27
831.69
17.27 2.47
1.31 0.19
11.30 1.61
4.66 0.67
2,463.91 351.99
88.82 12.69
956.33 136.62
1,418.76 202.68
2,470.73
88.08
958.95
1,423.70
1,077.44 9.96
60.42
4.48
40.36
15.58
296.21
14.93
161.44
119.84
236.29
14.93
161.44
59.92
354.43
22.39
242.16
89.88
60.42
4.48
40.36
15.58
52.87 7.56
3.92 0.56
35.32 5.05
13.63 1.95
16.80 2.40
1.31 0.19
11.30 1.61
4.19 0.60
2,436.14 5.16
499.88
8.96
101.71
83.97
154.82
7.46
80.72
66.64
185.79
8.96
96.86
79.97
526.41
25.38
274.45
226.58
309.65
14.93
161.44
133.28
11.30
11.30
309.65
14.93
161.44
133.28
92.89
4.48
48.43
39.98
309.65
14.93
161.44
133.28
36.10 5.16
2.61 0.37
28.25 4.04
5.24 0.75
ISTRITO DE LA ESPERANZA -
TOTAL
275,202.74
1,881.58
453.60
80.72
133.28
239.60
453.68
80.72
133.28
239.68
974.30
974.30
10,362.75
6,041.73
3,479.03
2,562.70
4,321.02
516.61
3,804.41
112,261.35
28,955.74 112,261.35
28,955.74
1,198.40
1,198.40
6,006.38
6,006.38
39.55
39.55
8,540.41
1,230.17
7,310.24
17,717.34
4,465.43
13,251.91
24,314.76
6,126.65
18,188.11
4,058.98
4,058.98
6,166.97
6,166.97
15,078.27
15,078.27
184.55
184.55
60,930.64
29,729.64
7,850.34
2,156.84
890.31
4,803.19
16,995.83
1,976.03
3,270.69
11,749.11
705.60
79.11
139.94
486.55
907.74
497.24
410.50
2,407.96
548.90
229.24
1,629.82
862.17
180.81
149.27
532.09
19,883.55
7,354.66
3,172.30
653.07
3,529.29
125.48
56.50
6.66
62.32
11,760.26
5,317.83
675.73
5,766.70
643.15
468.18
174.97
11,317.45
8,877.17
3,065.75
1,263.49
4,547.93
2,440.28
1,336.72
1,103.56
89,766.42
20,171.50
8,971.77
1,428.74
1,179.53
6,363.50
5,897.71
2,683.13
2,215.11
999.47
5,302.02
2,904.31
2,397.71
2,497.58
1,648.78
343.86
283.89
1,021.03
848.80
464.95
383.85
5,322.23
867.04
138.84
114.62
613.58
2,934.44
2,076.12
858.32
1,520.75
833.03
687.72
5,027.04
1,630.58
11.94
290.59
239.90
1,088.15
1,569.19
1,110.71
458.48
1,827.27
1,000.93
826.34
6,522.42
1,367.17
284.13
234.57
848.47
3,221.89
1,467.49
1,211.52
542.88
1,933.36
1,059.05
874.31
2,717.08
404.92
83.95
69.31
251.66
1,631.35
742.63
613.09
275.63
680.81
372.93
307.88
8,266.85
1,386.80
288.98
238.57
859.25
4,437.28
1,341.57
1,107.56
1,988.15
1,279.09
700.65
578.44
409.58
48.43
39.98
321.17
754.10
88.79
73.30
592.01
3,786.17
2,224.16
219.56
365.19
1,639.41
990.26
542.44
447.82
571.75
313.19
258.56
4,340.23
1,528.60
298.66
122.62
1,107.32
1,844.95
1,010.61
834.34
966.68
529.52
437.16
28,530.26
15,851.41
1,574.04
2,598.96
11,678.41
6,896.45
3,777.70
3,118.75
5,782.40
3,167.45
2,614.95
2,473.57
274.95
32.29
53.31
189.35
2,027.68
1,110.71
916.97
170.94
93.64
77.30
111.49
58.44
9.69
8.00
40.75
41.26
22.60
18.66
11.79
6.46
5.33
352,863.28
8,330.62
7,795.37
4,523.55
3,271.82
455.67
261.53
194.14
79.58
43.59
35.99
121,073.07
1,269.41
926.67
342.74
28,635.13
20,883.88
7,751.25
1,220.29
889.53
330.76
4,221.93
3,078.66
1,143.27
1,677.17
1,346.41
330.76
2,678.87
2,150.38
528.49
2,133.50
1,554.67
578.83
13,212.68
4,786.70
1,319.47
7,106.51
54,671.86
39,869.22
14,802.64
4,127.16
2,581.43
1,067.57
478.16
952.18
765.23
186.95
930.83
747.47
183.36
5,342.06
3,430.61
1,911.45
15,922.33
1,936.93
702.26
193.26
1,041.41
4,270.27
3,428.99
841.28
9,715.13
3,910.08
5,805.05
3,189.57
593.25
432.66
160.59
2,363.51
1,898.53
464.98
232.81
187.27
45.54
35,125.92
1,621.90
1,046.13
575.77
1,434.38
558.58
461.15
414.65
12,664.18
3,822.90
3,156.07
5,685.21
5,579.89
3,947.21
1,632.68
13,825.57
5,384.02
4,444.89
3,996.66
587.65
129.15
129.15
64.58
64.58
161.44
161.44
142.07
142.07
80.72
80.72
9.69
9.69
84,951.94
13,532.11
6,727.20
5,553.78
1,251.13
36,868.36
18,329.90
15,132.61
3,405.85
3,645.24
2,027.69
1,114.22
503.33
1,098.18
500.46
413.17
184.55
13,613.64
9,928.56
3,685.08
10,828.79
6,070.14
2,505.66
2,252.99
474.02
216.33
178.60
79.09
709.28
322.88
266.56
119.84
281.28
161.44
119.84
3,901.04
1,775.84
1,466.08
659.12
79.88
61.34
61.34
18.54
16.14
2.40
59,248.98
2,642.06
2,300.52
341.54
21,007.66
18,694.75
2,312.91
930.56
658.67
271.89
13,854.97
11,688.26
2,166.71
16,967.69
8,030.02
8,937.67
3,846.04
2,805.83
1,040.21
24,353.32
620.38
156.60
463.78
803.97
803.97
912.26
768.45
143.81
49.95
40.36
9.59
442.72
322.88
119.84
110.68
80.72
29.96
332.04
242.16
89.88
16,687.27
4,511.53
12,175.74
3,950.92
1,067.57
2,883.35
443.13
324.49
118.64
7,098.80
953.14
562.43
38.81
363.03
160.59
35.22
2.99
27.44
4.79
296.21
14.93
161.44
119.84
59.28
5.97
53.31
3,240.47
381.74
11.94
67.80
302.00
192.49
5.97
35.52
151.00
102.30
4.48
72.65
25.17
341.17
22.40
232.48
86.29
422.16
17.91
184.04
115.95
104.26
912.07
35.83
400.37
250.57
225.30
40.02
2.99
27.44
9.59
118.14
7.46
80.72
29.96
434.17
26.87
297.05
110.25
296.21
14.93
161.44
119.84
2,905.19
628.83
38.81
429.43
160.59
185.28
11.94
122.69
50.65
468.31
23.88
255.08
189.35
257.22
14.93
177.58
64.71
104.41
5.97
56.50
41.94
139.66
7.46
75.88
56.32
126.92
5.97
69.42
51.53
108.55
7.46
80.72
20.37
92.83
53.28
39.55
25.24
1.49
17.76
5.99
55.50
4.48
40.36
10.66
18.41
1.49
12.92
4.00
37.62
2.99
27.44
7.19
76.12
2.99
41.97
31.16
296.21
14.93
161.44
119.84
176.37
14.93
161.44
107.71
4.48
40.36
17.33
45.54
16,282.61
4,374.50
672.14
46.28
438.91
186.95
206.74
11.94
142.07
52.73
990.88
47.77
516.61
426.50
803.39
50.76
548.90
203.73
212.99
11.94
129.15
71.90
180.17
11.94
122.69
45.54
40.02
2.99
27.44
9.59
29.67
1.49
20.99
7.19
40.02
2.99
27.44
9.59
309.86
20.90
209.87
79.09
888.62
44.78
484.32
359.52
8,379.41
2,018.25
67.18
358.40
1,592.67
1,054.79
35.83
187.27
831.69
19.74
1.50
12.91
5.33
2,815.90
101.51
1,092.95
1,621.44
2,470.73
88.08
958.95
1,423.70
1,087.40
60.42
4.48
40.36
15.58
296.21
14.93
161.44
119.84
236.29
14.93
161.44
59.92
354.43
22.39
242.16
89.88
60.42
4.48
40.36
15.58
60.43
4.48
40.37
15.58
19.20
1.50
12.91
4.79
2,441.30
499.88
8.96
101.71
83.97
154.82
7.46
80.72
66.64
185.79
8.96
96.86
79.97
526.41
25.38
274.45
226.58
309.65
14.93
161.44
133.28
11.30
11.30
309.65
14.93
161.44
133.28
92.89
4.48
48.43
39.98
309.65
14.93
161.44
133.28
41.26
2.98
32.29
5.99
651,447.43 651,447.43
0.00

Calendarios Obra Valorizado y Desembolso

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Calendarios Obra Valorizado y Desembolso

Загружено:

Авторское право:

Доступные форматы

CALENDARIO DE ADQUISICION DE MATERIALES ELECTRICAS

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

01 30 31 60 61 90 91 120 121 150 151 165

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

PLAZO DE EJECUCION : 165 DIAS CALENDARIO

CLIENTE : MUNICIPALIDAD DISTRITAL DE LA ESPERANZA

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

CLIENTE : MUNICIPALIDAD DISTRITAL DE LA ESPERANZA

LUGAR : LA LIBERTAD-TRUJILLO-LA ESPERANZA PLAZO DE EJECUCION : 165 DIAS CALENDARIO

CLIENTE : MUNICIPALIDAD DISTRITAL DE LA ESPERANZA