Professional Documents
Culture Documents
: "INST. DE PISTAS,VEREDAS Y OBRAS COMPLEMENTARIAS DE ALCANTARILLADO,CALLE PILATA,NEGROTUSUNA,PAUCARTAMBO,ARCOPUNKO,TUPAC AMARU,HUATANAY,ARAGON,PATA WUAS,ERMITA,CUSCO,HUMA QATA,PALTA RUMY DEL CENTRO POBLADO DE HUASAC, DIST. CAICAY - PAUCARTAMBO -
PROYECTO
CUSCO"
CLIENTE : MUNICIPALIDAD DISTRITAL DE CAICAY MONTO CONTRACTUAL DE OBRA ADELANTO DE MATERIALES
(SIN I.G.V.) : S/.3,180,346.61 Nº Monto sin IGV Monto con IGV
(CON I.G.V.) : S/.3,752,809.00 Nº 01 S/.636,069.32 S/.750,561.80
TIEMPO DE EJECUCION
1
CRONOGRAMA DE ADQUISICION DE MATERIALES
: "INST. DE PISTAS,VEREDAS Y OBRAS COMPLEMENTARIAS DE ALCANTARILLADO,CALLE PILATA,NEGROTUSUNA,PAUCARTAMBO,ARCOPUNKO,TUPAC AMARU,HUATANAY,ARAGON,PATA WUAS,ERMITA,CUSCO,HUMA QATA,PALTA RUMY DEL CENTRO POBLADO DE HUASAC, DIST. CAICAY - PAUCARTAMBO -
PROYECTO
CUSCO"
CLIENTE : MUNICIPALIDAD DISTRITAL DE CAICAY MONTO CONTRACTUAL DE OBRA ADELANTO DE MATERIALES
(SIN I.G.V.) : S/.3,180,346.61 Nº Monto sin IGV Monto con IGV
(CON I.G.V.) : S/.3,752,809.00 Nº 01 S/.636,069.32 S/.750,561.80
TIEMPO DE EJECUCION
TOTALES S/. 1,731,879.54 S/. 206,169.33 S/. 210,400.47 S/. 259,425.12 S/. 237,215.03 S/. 230,784.67 S/. 126,884.44 S/. 176,971.90 S/. 142,310.88 S/. 141,717.67
2
Código Recurso
MANO DE OBRA
0147000032 TOPOGRAFO
0147000038 OPERADOR DE MAQUINARIA-EQUIPO
0147010002 OPERARIO
0147010003 OFICIAL
0147010004 PEON
MATERIALES
0239020005 LIJA
0239040092 EMPAQUETADURA DE JEBE ENLONADO DE 80MM
0239050000 AGUA
0239060010 HIPOCLORITO DE CALCIO AL 70%
0239150000 PRUEBAS DE CALIDAD DE CONCRETO ROTURA
0239900035 CERCO MALLA OLIMPICA
0239900104 SEGUNDOS ORIGINALES DE PLANOS
0239900105 GRIFO CONTRAINCENDIO T/POSTE DE DOS BOCAS HD DN 100 INC. ANCLAJES ACCESO
0272000150 TUB. PVC SAP SIMPLE PRESION NTP ISO 399.002 C-10 Ø 63 mm + 2% DESPERDICIOS
0272530081 CODO PVC U UR NTP ISO 1452 PN 10 DN 1 1/2", 3" 22°30' INCL. ANILLOS
0272530082 CODO PVC U UR NTP ISO 1452 PN 10 DN 1 1/2", 3" 45° INCL. ANILLOS
0272530086 CODO PVC U UR NTP ISO 1452 PN10 DN 90MM 22ª 30' INCL. ANILLOS
0272530087 CODO PVC U UR NTP ISO 1452 PN10 DN 90MM 45ª INCL. ANILLOS
0272530088 CODO PVC U UR NTP ISO 1452 PN10 DN 90MM 90ª INCL. ANILLOS
0272530089 CODO PVC U UR NTP ISO 1452 PM 10 DN 63MM 11° 15´ INCL. ANILLOS
0272530090 CODO PVC U UR NTP ISO 1452 PM 63MM 22° 30´ INCL. ANILLOS
0272530091 CODO PVC U UR NTP ISO 1452 PM 10 DN 63MM 45° INCL. ANILLOS
0272530092 CODO PVC U UR NTP ISO 1452 PM 10 DN 63MM 90° INCL. ANILLOS
SUBCONTRATO
MANO DE OBRA
hh 132.8917 19.18
hh 77.8400 19.18
hh 5,377.8217 19.18
hh 1,334.9013 15.90
hh 32,503.8869 14.30
MATERIALES
m 1,083.5000 2.04
und 51.0000 72.03
GLB 1.0000 17,511.57
gln 20.6333 10.50
m3 93.2671 71.19
m3 1.8707 125.00
GLB 70.0000 195.00
m3 3,087.0706 0.85
mes 12.0000 800.00
m2 420.0000 12.00
m2 1.0000 3,000.00
m 2.1000 9.28
m 7.0000 12.03
und 6.0000 28.00
und 2.0000 29.00
und 2.0000 6.78
und 2.0000 27.93
und 70.0000 21.19
und 4.0000 296.61
m 1,418.8807 14.25
m 10,903.3920 7.15
m 832.4832 21.52
m 6.0000 3.39
m 42.0000 5.08
m 18.0000 4.24
pza 2.0000 64.25
pza 52.0000 24.50
m 12.0000 9.03
hm 811.4685 12.71
hm 56.9762 2.12
hm 1.1795 0.85
hm 40.8873 24.15
hm 9.2008 24.15
hm 0.0215 180.00
hm 12.8000 152.54
hm 408.3686 114.03
hm 94.5312 114.03
hm 11.1999 21.19
hm 61.8400 12.29
hm 129.9311 2.15
hm 61.8400 83.47
hm 25.6000 152.54
hm 8.9366 2.12
hm 92.8402 1.69
hm 57.6000 175.00
hm 94.5600 7.42
hm 965.6438 7.12
hm 59.5114 127.12
hm 57.6000 10.00
est 14.4000 10.00
hm 35.1892 7.24
hm 286.6224 12.50
hm 3.1360 15.00
hm 47.9880 8.50
hm 25.9875 7.20
SUBCONTRATOS
Total S/.
Precio S/. Parcial S/.
19.18 2,548.86
19.18 1,492.97
19.18 103,146.62
15.90 21,224.93
14.30 464,805.58
593,218.96
51.99
1,200.00
21.19
15.25
1,365.16
77.94
946.38
1,068.55
10.61
668.60
399.39
39.36
210.00
572.69
210.00
75.84
224.00
13,481.39
4,036.56
1,869.76
11,024.89
56.07
262.41
350.04
28,037.94
543.83
2,955.00
84.75
393.12
84.70
41,651.72
225.00
210.00
125.00
127.14
42.37
201.00
12.81
127.12
4,109.87
1,045.84
756.00
1,500.00
281.53
406.53
60,625.04
1,271.70
169.80
124.06
2,210.34
3,673.53
17,511.57
216.65
6,639.68
233.84
13,650.00
2,624.01
9,600.00
9,600.00
5,040.00
3,000.00
29.48
36.32
15.16
592.13
294.36
10,197.76
60.39
4,237.28
7,500.00
9,929.61
305.08
246.35
95.20
36.24
2.03
85.59
797.07
1,339.22
2,942.72
8,865.00
1,661.70
18,045.20
137.76
343.02
942.60
119.58
253.61
38.55
230.67
33.90
565.91
1,508.00
553.12
1,483.30
3,236.86
2,097.48
27.12
5.08
89.74
320.00
24.36
15.26
28.50
26.40
377.40
960.00
42.08
1,226.40
375.00
704.88
21.19
2,448.71
19.49
84.21
168.00
58.00
13.56
55.86
1,483.30
1,186.44
20,219.05
77,959.25
17,915.04
20.34
213.36
76.32
128.50
1,274.00
108.36
12.72
17.82
2,044.00
350.00
57.00
21.00
32.52
57.00
17.00
67.80
25.50
27.00
31.07
217.49
227.35
50.76
20.34
248.56
217.49
227.35
88.66
724.71
147.90
153.10
241.56
167.45
18.70
28.44
28.44
360.00
6.78
141.00
384.02
1,017.36
185.00
11,681.04
10,828.09
800.00
177.96
2,034.76
1,800.00
498,867.75
10,313.76
120.79
1.00
987.43
222.20
3.87
1,952.51
46,566.27
10,779.39
237.33
760.01
279.35
5,161.78
3,905.02
18.95
156.90
10,080.00
701.64
6,875.38
7,565.09
576.00
144.00
254.77
3,582.78
47.04
407.90
187.11
111,888.27
3,813.56
3,811.28
51.08
7,675.92
S/. 1,211,650.90
Código
0147000032
0147000038
0147010002
0147010003
0147010004
0201800003
0202000007
0202000008
0202010005
0202040009
0202040010
0202100100
0202970002
0204000000
0205000001
0205000003
0205010004
0213000006
0221000000
0221030000
0221030003
0221030004
0230020001
0230020031
0230040003
0238000000
0239010101
0239050000
0239150000
0239900104
0243000025
0243510061
0246140052
0250030000
0254020042
0265900052
0269000029
0269000030
0272130075
0272130076
0272130100
0337540017
0337580100
0337580101
0348040001
0348040023
0348040025
0348080066
0348090001
0348120001
0348210066
0349020000
0349030001
0349030004
0349040007
0349050007
0349060006
0349060031
0349100011
0349520003
0349890001
Recurso
MANO DE OBRA
TOPOGRAFO
OPERADOR DE MAQUINARIA-EQUIPO
OPERARIO
OFICIAL
PEON
MATERIALES
JALON
ESTACION TOTAL
EQUIPO DE ESTACION TOTAL PRECISION 5" O SIMIL INCL PRISMAS
MANO DE OBRA
hh 143.9510 19.18
hh 80.4496 19.18
hh 4,513.5219 19.18
hh 6,898.2428 15.90
hh 35,642.8720 14.30
MATERIALES
hm 74.8200 2.12
hm 72.9400 24.15
hm 7.1013 24.15
hm 40.2246 180.00
hm 234.3083 114.03
hm 71.0466 114.03
hm 80.4496 12.29
m2 194.3600 16.00
hm 80.4496 83.47
hm 7.1038 2.12
hm 159.6160 175.00
hm 71.0466 7.42
hm 2,580.8661 7.12
hm 47.2639 127.12
hm 71.0466 40.00
hm 159.6160 10.00
est 39.9040 10.00
hm 1,533.0048 12.50
hm 78.5024 8.50
hm 80.0413 7.20
Total S/.
Parcial S/.
2,760.98
1,543.02
86,569.35
109,682.06
509,693.07
710,248.48
383.55
1,648.34
1,978.01
263.74
526.15
2,062.30
1,592.58
145.77
1,409.32
6,215.80
32,682.65
59,571.62
24,725.75
93,237.74
6,500.00
18,920.00
15,574.00
917.89
2,094.96
357.14
10,998.86
989.87
1,538.59
1,471.80
76.61
51,984.59
160.42
871.12
5,160.00
408.78
8,756.83
23,212.80
8,580.00
47,947.52
16,534.30
324,016.49
773,515.89
158.62
1,761.50
171.50
7,240.43
26,718.18
8,101.44
988.73
3,109.76
6,715.13
15.06
27,932.80
527.17
18,375.77
6,008.19
2,841.86
1,596.16
399.04
19,162.56
667.27
576.30
133,067.47
1,616,831.84