Professional Documents
Culture Documents
Item
Equipos
Unidad
Cantidad
Precio
Unitario
Parcial
(S/.)
M1
M2
M3
M4
M5
M6
M7
M8
M9
M 10
M 11
M 12
M 13
M 14
M 15
M 16
M 17
M 18
M 19
M 20
M 21
M 22
M 23
M 24
M 25
M 26
M 27
M 28
M 29
M 30
1.49%
1.49%
1.71%
3.95%
4.30%
5.12%
5.13%
5.80%
6.04%
5.66%
5.10%
5.11%
5.10%
5.21%
4.25%
3.17%
2.55%
1.93%
1.91%
2.66%
2.58%
1.97%
2.55%
2.56%
2.55%
2.56%
2.57%
2.57%
2.19%
0.22%
ANDAMIOS
hm
7,165.67
1.50
10,748.51
BOMBA DE INYECCION
hm
1,487.30
350.00
520,556.40
hm
572.04
250.00
143,010.00
hm
140,143.32
156.54
21,938,035.55
10
24
26
30
30
34
36
34
30
30
30
31
25
19
15
12
12
16
16
12
15
15
15
15
15
15
13
hm
89.93
125.00
11,240.80
hm
1,769.76
136.58
241,713.53
CAMION MIXER 8 m3
hm
2,085.92
267.46
557,898.99
CAMION VOLQUETE 15 m3
hm
270,767.61
259.60
70,291,270.26
17
17
20
45
49
58
58
66
69
64
58
58
58
59
48
36
29
22
22
30
30
23
29
29
29
29
29
29
25
CAMIONETA PICK UP 4 X 2 84 HP
hm
6,575.17
51.27
337,109.00
10
hm
51,276.37
170.08
8,721,085.35
10
11
11
13
13
13
11
11
11
12
10
11
hm
34,689.93
238.24
8,264,528.42
12
hm
12,235.84
116.77
1,428,778.85
13
hm
73,160.19
26.22
1,918,260.28
13
14
16
16
18
19
18
16
16
16
16
13
10
14
hm
59,288.76
172.43
10,223,160.08
10
11
13
13
15
15
14
13
13
13
13
11
15
hm
4,531.14
77.65
351,842.85
16
CORTADORA DE PAVIMENTO
hm
1,208.92
9.71
11,738.64
17
EQUIPO DE ARENADO
hm
255.93
28.56
7,309.28
18
EQUIPO DE OXICORTE
hm
192.68
2.55
491.33
19
hm
767.73
35.55
27,292.93
20
ESTACION TOTAL
hm
1,118.08
11.96
13,372.22
21
79.48
49,738.03
22
hm
20,219.72
216.21
4,371,706.57
23
61,862.57
5.62
347,667.67
11
12
14
14
15
16
15
14
14
14
14
11
24
hm
572.04
200.00
114,408.00
25
hm
981.34
293.13
287,659.99
26
hm
20,305.27
140.27
2,848,220.22
27
hm
12,400.49
154.75
1,918,975.80
28
hm
2,309.79
201.09
464,475.19
29
GRUPO ELECTROGENO 89 HP 50 KW
hm
2,456.32
117.83
289,428.29
30
hm
164.65
53.14
8,749.58
31
MAQUINA DE DUCTOS
hm
572.04
150.00
85,806.00
32
hm
262.72
46.50
12,216.39
33
MARTILLO NEUMATICO DE 29 kg
hm
241,142.36
3.89
938,043.77
16
15
18
40
44
52
52
59
61
57
52
52
52
53
43
32
26
20
20
27
26
20
26
26
26
26
26
26
23
34
MINICARGADOR 70 HP
hm
1,769.76
66.15
117,069.49
35
MOTOBOMBA 34 HP 8"
hm
313.94
63.33
19,881.65
36
hm
139,978.87
8.23
1,152,026.11
10
24
26
30
30
34
36
34
30
30
30
31
25
19
15
12
12
16
16
12
15
15
15
15
15
15
13
37
MOTONIVELADORA DE 145-150 HP
hm
32,064.59
203.02
6,509,752.92
38
MOTOSIERRA DE 30"
hh
7.68
6.00
46.08
39
NIVEL TOPOGRAFICO
hm
1,118.08
6.90
7,714.74
40
hm
1,974.78
129.84
256,405.45
41
hm
2,309.79
570.00
1,316,578.93
42
hm
8,204.04
99.51
816,383.79
43
32,232.77
146.08
4,708,563.29
44
hm
31,640.11
30.72
971,984.19
45
hm
1,974.78
125.01
246,867.26
46
1,974.78
120.00
236,973.61
47
hm
6,121.49
10.63
65,071.43
48
hm
13,295.71
243.06
3,231,655.10
49
hm
90,545.44
289.79
26,239,162.83
15
17
20
20
22
23
22
20
20
20
20
17
12
10
11
10
10
10
10
10
10
10
50
hm
1,041.22
5.28
5,497.66
51
ZARANDA ESTATICA
hm
21,692.93
9.20
199,574.96
52
hm
19,737.04
50.03
987,444.01
COSTO DIRECTO
IGV (18%)
COSTO DIRECTO
183,845,192.27
34,930,586.53
218,775,778.80
Materiales
Precio
Unitario
Parcial
(S/.)
M1
1.49%
1.49%
1.71%
3.95%
4.30%
5.12%
5.13%
5.80%
6.04%
5.66%
5.10%
5.11%
5.10%
5.21%
4.25%
3.17%
2.55%
1.93%
1.91%
2.66%
2.58%
1.97%
2.55%
2.56%
2.55%
2.56%
2.57%
2.57%
2.19%
0.22%
108,687.60
19.09
2,074,846.28
30,992.14
30,890.40
35,432.68
82,034.85
89,308.00
106,128.99
106,521.92
120,303.01
125,341.98
117,483.76
105,861.31
105,940.87
105,839.13
108,081.54
88,141.96
65,676.70
52,905.84
40,124.49
39,563.37
55,144.60
53,620.25
40,816.00
52,973.21
53,074.95
52,973.21
53,032.26
53,256.67
53,274.36
45,475.56
4,632.44
34.72
3,121.55
108,391.45
1,619.06
1,613.74
1,851.03
4,285.56
4,665.52
5,544.26
5,564.79
6,284.72
6,547.96
6,137.44
5,530.27
5,534.43
5,529.12
5,646.26
4,604.60
3,431.00
2,763.84
2,096.14
2,066.82
2,880.80
2,801.16
2,132.26
2,767.36
2,772.68
2,767.36
2,770.45
2,782.17
2,783.10
2,375.68
242.01
Unidad
Cantidad
kg
t
M2
M3
M4
M5
M6
M7
M8
M9
M 10
M 11
M 12
M 13
M 14
M 15
M 16
M 17
M 18
M 19
M 20
M 21
M 22
M 23
M 24
M 25
M 26
M 27
M 28
M 29
M 30
ACETILENO
kg
96.34
38.86
3,743.77
55.93
55.74
63.94
148.03
161.15
191.50
192.21
217.07
226.17
211.99
191.02
191.16
190.98
195.02
159.04
118.51
95.47
72.40
71.39
99.51
96.76
73.65
95.59
95.77
95.59
95.69
96.10
96.13
82.06
8.36
ADITIVO CURADOR
gal
4,012.19
10.19
40,884.17
610.69
608.69
698.19
1,616.47
1,759.79
2,091.24
2,098.98
2,370.54
2,469.83
2,314.98
2,085.97
2,087.54
2,085.53
2,129.72
1,736.81
1,294.14
1,042.50
790.64
779.59
1,086.61
1,056.57
804.27
1,043.82
1,045.83
1,043.82
1,044.99
1,049.41
1,049.76
896.09
91.29
kg
29,362.19
14.03
411,951.53
6,153.36
6,133.16
7,035.00
16,287.66
17,731.71
21,071.44
21,149.46
23,885.63
24,886.10
23,325.88
21,018.30
21,034.09
21,013.89
21,459.12
17,500.20
13,039.82
10,504.22
7,966.54
7,855.14
10,948.72
10,646.07
8,103.84
10,517.60
10,537.80
10,517.60
10,529.32
10,573.88
10,577.39
9,028.97
919.75
gal
5,232.11
21.35
111,705.51
1,668.56
1,663.08
1,907.63
4,416.59
4,808.17
5,713.77
5,734.93
6,476.87
6,748.16
6,325.09
5,699.36
5,703.65
5,698.17
5,818.90
4,745.39
3,535.91
2,848.35
2,160.23
2,130.02
2,968.88
2,886.81
2,197.46
2,851.97
2,857.45
2,851.97
2,855.15
2,867.24
2,868.19
2,448.32
249.41
ALAMBRE NEGRO # 8
15,161.25
kg
86,713.61
4.18
362,462.88
6,189.87
14,330.99
15,601.56
18,540.09
18,608.73
21,016.20
21,896.48
20,523.69
18,493.32
18,507.22
18,489.45
18,881.18
15,397.86
11,473.32
5,887.45
618.23
3,639,798.21
54,367.95
54,189.47
62,157.75
143,909.60
156,668.51
186,176.73
186,866.03
211,041.51
219,881.11
206,095.83
185,707.15
185,846.72
185,668.25
189,602.00
154,622.99
115,213.33
92,810.05
70,388.36
69,404.02
96,737.38
94,063.30
71,601.45
92,928.22
93,106.70
92,928.22
93,031.82
93,425.49
93,456.51
79,775.48
8,126.45
457.63
1,546.50
707,727.89
10,571.39
10,536.69
12,086.05
27,982.01
30,462.87
36,200.49
36,334.52
41,035.24
42,754.02
40,073.59
36,109.18
36,136.32
36,101.62
36,866.50
30,065.13
22,402.26
18,046.13
13,686.42
13,495.03
18,809.77
18,289.81
13,922.30
18,069.11
18,103.81
18,069.11
18,089.25
18,165.80
18,171.83
15,511.67
1,580.12
11
457.63
1,541.00
705,210.91
10,533.79
10,499.21
12,043.07
27,882.49
30,354.53
36,071.75
36,205.30
40,889.30
42,601.97
39,931.07
35,980.76
36,007.81
35,973.23
36,735.39
29,958.21
22,322.59
17,981.95
13,637.75
13,447.03
18,742.87
18,224.77
13,872.78
18,004.85
18,039.43
18,004.85
18,024.92
18,101.19
18,107.20
15,456.50
1,574.50
12
32.40
5.40
174.96
2.62
2.61
2.99
6.92
7.54
8.95
8.99
10.15
10.57
9.91
8.93
8.94
8.93
9.12
7.44
5.54
4.47
3.39
3.34
4.66
4.53
3.45
4.47
4.48
4.47
4.48
4.50
4.50
3.84
13
32.40
50.50
14
APOYO DE NEOPRENO
dm3
1,890.30
36.48
68,958.14
1,030.04
1,026.66
1,177.62
2,726.46
2,968.18
3,527.23
3,540.29
3,998.31
4,165.78
3,904.61
3,518.34
3,520.98
3,517.60
3,592.13
2,929.43
2,182.79
1,758.35
1,333.55
1,314.91
1,832.75
1,782.09
1,356.54
1,760.59
1,763.97
1,760.59
1,762.55
1,770.01
1,770.59
1,511.40
153.97
15
1,116,932.33
4.00
4,467,729.32
66,734.82
66,515.74
76,296.54
176,644.17
192,305.30
228,525.64
229,371.73
259,046.32
269,896.63
252,975.67
227,949.25
228,120.57
227,901.50
232,730.04
189,794.49
141,420.46
113,921.19
86,399.33
85,191.09
118,741.86
115,459.52
87,888.36
114,066.25
114,285.33
114,066.25
114,193.41
114,676.63
114,714.71
97,921.70
9,974.94
16
BARRENO 5' X 39 mm
35,931.89
407.47
14,641,169.01
218,696.26
217,978.34
250,030.92
578,879.55
630,202.55
748,900.01
751,672.72
848,919.13
884,476.61
829,025.05
747,011.11
747,572.55
746,854.62
762,678.23
621,974.38
463,448.14
373,330.45
283,138.72
279,179.21
389,128.24
378,371.68
288,018.40
373,805.82
374,523.74
373,805.82
374,222.53
375,806.07
375,930.88
320,898.62
32,688.80
17
21,369.00
515.47
11,015,078.43
164,533.07
163,992.95
188,107.26
435,511.92
474,124.06
563,424.43
565,510.44
638,672.42
665,423.59
623,705.39
562,003.35
562,425.74
561,885.62
573,790.28
467,933.72
348,668.72
280,869.94
213,015.45
210,036.57
292,755.18
284,662.64
216,686.61
281,227.57
281,767.69
281,227.57
281,541.08
282,732.44
282,826.34
241,423.58
24,592.96
18
BRAID HDPE
1,040,694.09
1.15
1,196,798.20
17,876.67
17,817.99
20,438.03
47,318.77
51,514.01
61,216.58
61,443.22
69,392.34
72,298.88
67,766.16
61,062.17
61,108.07
61,049.38
62,342.84
50,841.42
37,883.18
30,516.78
23,144.33
22,820.67
31,808.12
30,928.86
23,543.20
30,555.63
30,614.32
30,555.63
30,589.70
30,719.14
30,729.34
26,230.89
19
est
319.90
25.00
7,997.43
119.46
119.07
136.58
316.21
344.24
409.08
410.59
463.71
483.13
452.84
408.04
408.35
407.96
416.60
339.75
253.15
203.93
154.66
152.50
212.56
206.68
157.33
204.19
204.58
204.19
204.42
205.28
205.35
175.29
20
CAL HIDRATADA
kg
950,223.99
0.89
845,699.35
12,632.28
12,590.81
14,442.23
33,437.09
36,401.60
43,257.77
43,417.93
49,035.05
51,088.91
47,885.93
43,148.66
43,181.09
43,139.62
44,053.62
35,926.33
26,769.57
21,564.22
16,354.59
16,125.88
22,476.73
21,855.41
16,636.45
21,591.68
21,633.15
21,591.68
21,615.75
21,707.22
21,714.43
18,535.67
1,888.17
21
kg
8,025,767.29
3.51
28,170,443.19
420,784.06
419,402.73
481,073.73
1,113,797.22
1,212,545.60
1,440,926.27
1,446,261.13
1,633,368.75
1,701,783.37
1,595,091.42
1,437,291.93
1,438,372.16
1,436,990.84
1,467,436.35
1,196,714.14
891,700.62
718,309.06
544,775.02
537,156.70
748,704.90
728,008.67
554,163.80
719,223.69
720,605.01
719,223.69
720,025.46
723,072.29
723,312.43
617,427.22
62,895.10
22
bls
206,630.01
28.62
5,913,750.79
88,334.15
88,044.17
100,990.61
233,816.67
254,546.67
302,490.06
303,609.99
342,889.03
357,251.14
334,853.56
301,727.11
301,953.88
301,663.90
308,055.25
251,223.21
187,192.49
150,792.83
114,363.26
112,763.97
157,173.75
152,829.05
116,334.23
150,984.84
151,274.81
150,984.84
151,153.15
151,792.76
151,843.18
129,614.96
13,203.42
23
kg
9,300.50
40,736.20
608.48
606.49
695.67
1,610.62
1,753.42
2,083.67
2,091.39
2,361.96
2,460.89
2,306.61
2,078.42
2,079.98
2,077.98
2,122.01
1,730.53
1,289.46
1,038.72
776.77
1,082.68
1,052.75
801.36
1,040.05
1,042.04
1,040.05
1,041.21
1,045.61
1,045.96
24
kg
400.05
4.38
1,752.23
26.18
26.09
29.93
69.28
75.43
89.63
89.96
101.60
105.86
99.22
89.41
89.47
89.39
91.28
74.44
55.47
44.68
33.89
33.42
46.58
45.29
34.47
44.74
44.83
44.74
44.79
44.98
45.00
38.41
3.92
25
gal
2,063.39
30.93
63,820.63
953.30
950.17
1,089.89
2,523.33
2,747.05
3,264.45
3,276.53
3,700.43
3,855.42
3,613.71
3,256.21
3,258.66
3,255.53
3,324.51
2,711.18
2,020.17
1,627.35
1,234.20
1,216.94
1,696.21
1,649.32
1,255.47
1,629.42
1,632.55
1,629.42
1,631.24
1,638.14
1,638.68
1,398.80
142.49
gal
423.86
52.51
22,256.69
332.45
331.36
380.09
879.99
958.00
1,138.44
1,142.66
1,290.48
1,344.54
1,260.24
1,135.57
1,136.42
1,135.33
1,159.39
945.50
704.51
567.52
430.42
424.40
591.54
575.18
437.83
568.24
569.34
568.24
568.88
571.28
571.47
487.82
49.70
105,766.20
105,418.99
120,920.31
279,958.54
304,779.44
362,184.08
363,525.02
410,555.46
427,751.82
400,934.26
361,270.56
361,542.09
361,194.88
368,847.52
300,800.13
224,133.44
180,550.60
136,931.95
135,017.04
188,190.75
182,988.65
139,291.86
180,780.50
181,127.70
180,780.50
180,982.03
181,747.86
181,808.22
155,193.44
15,809.00
2,292.29
2,284.77
2,620.73
6,067.59
6,605.54
7,849.68
7,878.74
8,898.04
9,270.74
8,689.52
7,829.88
7,835.77
7,828.24
7,994.10
6,519.30
4,857.69
3,913.11
2,967.75
2,926.25
4,078.69
3,965.95
3,018.90
3,918.09
3,925.62
3,918.09
3,922.46
3,939.06
3,940.36
3,363.54
342.64
26
4.18
63,374.02
kg
ALAMBRE NEGRO # 16
9
10
4.38
1,636.20
946.63
5,414.14
24.45
943.52
5,396.37
24.36
1,082.26
27.95
2,505.67
64.70
2,727.82
70.43
3,241.60
83.70
3,253.61
84.01
3,674.54
94.87
3,828.45
98.85
3,588.42
92.65
3,233.43
83.49
3,235.86
83.55
3,232.75
83.47
3,301.24
85.24
2,692.21
69.51
2,006.03
51.80
1,615.96
9,242.33
41.73
1,225.57
7,009.50
31.65
787.78
1,208.43
6,911.48
31.20
1,684.34
9,633.43
43.49
1,637.78
9,367.13
42.29
1,246.69
7,130.31
32.19
1,618.02
9,254.10
41.78
1,621.12
9,271.87
41.86
1,618.02
9,254.10
41.78
1,619.82
9,264.41
41.83
1,626.67
9,303.62
42.00
1,627.21
9,306.71
42.02
1,389.01
7,944.30
35.87
892.84
141.50
809.26
0.40
3.66
2,672.05
17.86
90.96
27
DINAMITA AL 65%
kg
540,105.47
13.11
7,080,782.70
28
226.39
677.87
153,462.99
29
gal
76.45
30
gal
113.58
31
gal
55.68
55.32
3,080.47
46.02
45.87
52.61
121.80
132.60
157.57
158.16
178.62
186.10
174.43
157.17
157.29
157.14
160.47
130.87
97.51
78.55
59.58
58.74
81.88
79.61
60.60
78.65
78.80
78.65
78.74
79.07
79.10
67.52
6.88
32
48.00
565.40
27,139.20
405.39
404.05
463.47
1,073.03
1,168.16
1,388.18
1,393.32
1,573.58
1,639.49
1,536.70
1,384.68
1,385.72
1,384.39
1,413.72
1,152.91
859.06
692.02
524.84
517.50
721.30
701.36
533.88
692.90
694.23
692.90
693.67
696.61
696.84
594.83
60.60
33
DUCTO CORRUGADO
kg
8,008.56
28.27
226,401.99
3,381.79
3,370.69
3,866.33
8,951.44
9,745.07
11,580.53
11,623.41
13,127.17
13,677.00
12,819.54
11,551.32
11,560.00
11,548.90
11,793.59
9,617.83
7,166.48
5,772.96
4,378.29
4,317.06
6,017.24
5,850.91
4,453.74
5,780.31
5,791.41
5,780.31
5,786.75
5,811.24
5,813.17
4,962.18
505.48
34
m2
823.57
148.12
121,987.80
1,822.15
1,816.16
2,083.22
4,823.13
5,250.75
6,239.72
6,262.82
7,073.06
7,369.32
6,907.30
6,223.98
6,228.66
6,222.67
6,354.51
5,182.19
3,861.38
3,110.53
2,359.07
2,326.08
3,242.16
3,152.54
2,399.73
3,114.49
3,120.47
3,114.49
3,117.97
3,131.16
3,132.20
2,673.68
272.36
35
FULMINANTE # 8
pza
2,248,392.02
36
GEOMALLA BIAXIAL
m2
39.05
39.05
2,985.21
4,435.49
44.60
66.26
44.45
66.04
50.98
75.75
118.03
175.37
128.50
190.92
152.70
226.88
153.26
227.72
173.09
257.18
180.34
267.95
169.04
251.16
152.31
226.31
152.43
226.48
152.28
226.26
155.51
231.06
126.82
94.50
76.12
188.43
140.40
113.10
57.73
85.78
56.93
79.34
77.15
84.58
117.89
114.63
58.73
76.22
76.37
76.22
76.31
76.63
76.65
87.26
113.25
113.47
113.25
113.37
113.85
113.89
65.43
97.22
6.67
9.91
0.72
1,618,842.25
24,180.77
24,101.40
27,645.38
64,005.46
69,680.13
82,804.25
83,110.82
93,863.15
97,794.66
91,663.50
82,595.40
82,657.48
82,578.10
84,327.68
68,770.36
51,242.46
41,278.34
31,306.04
30,868.24
43,025.07
41,835.74
31,845.57
41,330.90
41,410.28
41,330.90
41,376.98
41,552.07
41,565.87
35,481.07
3,614.33
276,601.50
16.53
4,572,222.74
68,295.64
68,071.45
78,081.00
180,775.61
196,803.03
233,870.51
234,736.39
265,105.02
276,209.10
258,892.39
233,280.64
233,455.97
233,231.77
238,173.25
194,233.50
144,728.07
116,585.64
88,420.08
87,183.58
121,519.06
118,159.94
89,943.93
116,734.09
116,958.29
116,734.09
116,864.22
117,358.74
117,397.71
100,211.94
10,208.24
37
GEOMANTA
m2
4,308.48
14.97
64,497.95
963.42
960.25
1,101.45
2,550.11
2,776.20
3,299.09
3,311.31
3,739.70
3,896.34
3,652.06
3,290.77
3,293.25
3,290.08
3,359.79
2,739.96
2,041.61
1,644.62
1,247.30
1,229.86
1,714.21
1,666.83
1,268.80
1,646.71
1,649.87
1,646.71
1,648.55
1,655.52
1,656.07
1,413.64
38
GEOTEXTIL
m2
59,240.63
4.69
277,838.56
4,150.10
4,136.48
4,744.72
10,985.13
11,959.06
14,211.53
14,264.14
16,109.54
16,784.30
15,732.02
14,175.68
14,186.34
14,172.71
14,472.99
11,802.92
8,794.64
7,084.52
5,372.99
5,297.86
7,384.31
7,180.19
5,465.59
7,093.54
7,107.17
7,093.54
7,101.45
7,131.50
7,133.87
6,089.55
39
p2
9,859.55
11.08
109,243.76
1,631.79
1,626.43
1,865.59
4,319.26
4,702.20
5,587.85
5,608.54
6,334.14
6,599.45
6,185.70
5,573.76
5,577.95
5,572.59
5,690.66
4,640.81
3,457.98
2,785.58
2,112.62
2,083.08
2,903.45
2,823.19
2,149.03
2,789.12
2,794.48
2,789.12
2,792.23
2,804.05
2,804.98
2,394.36
40
hja
3,317.00
1.54
5,108.18
76.31
76.06
87.24
201.97
219.88
261.29
262.26
296.19
308.59
289.24
260.63
260.83
260.58
266.10
217.01
161.70
130.26
98.79
97.41
135.77
132.02
100.49
130.42
130.67
130.42
130.57
131.12
131.16
111.96
11.41
41
MADERA TORNILLO
p2
123,964.00
5.29
655,769.58
9,795.29
9,763.13
11,198.75
25,927.69
28,226.42
33,542.81
33,667.00
38,022.61
39,615.21
37,131.56
33,458.20
33,483.35
33,451.20
34,159.93
27,857.88
20,757.58
16,721.26
12,681.63
12,504.28
17,428.84
16,947.06
12,900.18
16,742.55
16,774.71
16,742.55
16,761.22
16,832.14
16,837.73
14,372.87
1,464.12
42
45,278.00
7.11
321,926.58
4,808.65
4,792.86
5,497.63
12,728.27
13,856.75
16,466.64
16,527.61
18,665.84
19,447.67
18,228.41
16,425.11
16,437.45
16,421.67
16,769.59
13,675.83
10,190.19
8,208.71
6,225.59
6,138.53
8,556.07
8,319.55
6,332.89
8,219.16
8,234.94
8,219.16
8,228.32
8,263.14
8,265.88
7,055.85
718.76
43
45,278.00
14.23
644,305.94
9,624.05
9,592.46
11,002.98
25,474.44
27,732.98
32,956.44
33,078.46
37,357.93
38,922.68
36,482.46
32,873.32
32,898.02
32,866.43
33,562.77
27,370.89
20,394.71
16,428.95
12,459.94
12,285.69
17,124.16
16,650.80
12,674.67
16,449.87
16,481.47
16,449.87
16,468.21
16,537.90
16,543.39
14,121.62
1,438.52
44
2,248,392.02
0.72
1,618,842.25
24,180.77
24,101.40
27,645.38
64,005.46
69,680.13
82,804.25
83,110.82
93,863.15
97,794.66
91,663.50
82,595.40
82,657.48
82,578.10
84,327.68
68,770.36
51,242.46
41,278.34
31,306.04
30,868.24
43,025.07
41,835.74
31,845.57
41,330.90
41,410.28
41,330.90
41,376.98
41,552.07
41,565.87
35,481.07
3,614.33
45
MICROESFERAS DE VIDRIO
kg
9,195.13
3.43
31,539.30
471.11
469.56
538.61
1,247.00
1,357.56
1,613.25
1,619.22
1,828.71
1,905.30
1,785.85
1,609.18
1,610.39
1,608.84
1,642.93
1,339.83
804.22
609.93
601.40
815.08
620.44
809.82
691.27
46
16.20
73.48
1,190.38
61.35
142.04
154.63
183.75
184.43
208.29
217.02
203.41
183.29
183.43
183.25
187.13
152.61
113.72
91.60
69.48
68.50
95.48
92.84
70.67
91.72
91.90
91.72
91.82
92.21
92.24
78.74
8.03
673.48
772.51
1,788.53
1,947.10
2,313.83
2,322.40
2,622.85
2,732.71
2,561.39
2,307.99
2,309.73
2,307.51
2,356.40
1,921.68
1,431.89
1,153.46
874.80
862.57
1,202.27
1,169.03
889.88
1,154.93
1,157.14
1,154.93
1,156.21
1,161.11
1,161.49
991.46
101.00
49
pza
7,173.56
1.47
10,545.13
157.52
157.00
180.09
416.94
453.90
539.39
541.39
611.43
637.04
597.10
538.03
538.44
537.92
549.32
447.97
333.80
268.89
203.93
201.08
280.27
272.52
207.45
269.23
269.75
269.23
269.53
270.67
270.76
231.13
23.55
50
pza
2,514.55
8.38
21,071.93
314.76
313.72
359.86
833.14
907.01
1,077.84
1,081.83
1,221.79
1,272.97
1,193.16
1,075.12
1,075.93
1,074.90
1,097.67
895.17
667.01
537.31
407.51
401.81
560.05
544.57
414.53
538.00
539.03
538.00
538.60
540.87
541.05
461.85
47.05
51
PETROLEO DIESSEL # 2
gal
443,150.08
11.95
5,295,643.44
79,101.43
78,841.76
90,435.04
209,378.07
227,941.36
270,873.69
271,876.57
307,050.14
319,911.12
299,854.55
270,190.48
270,393.55
270,133.88
275,857.21
224,965.27
167,627.06
135,031.91
102,409.98
100,977.84
140,745.90
136,855.30
104,174.93
135,203.85
135,463.52
135,203.85
135,354.57
135,927.33
135,972.47
116,067.56
11,823.39
52
PINTURA ANTICORROSIVA
gal
90.73
22.80
2,068.70
30.91
30.80
35.33
81.80
89.05
105.82
106.21
119.95
124.98
117.14
105.55
105.63
105.53
107.77
87.89
65.49
52.75
40.01
39.45
54.99
53.47
40.70
52.82
52.92
52.82
52.88
53.10
53.12
45.35
4.62
53
gal
254.96
174.56
44,506.48
664.80
662.62
760.05
1,759.69
1,915.71
2,276.52
2,284.95
2,580.56
2,688.65
2,520.09
2,270.78
2,272.49
2,270.31
2,318.41
1,890.69
1,408.80
1,134.86
860.69
848.66
1,182.88
1,150.19
875.53
1,136.31
1,138.49
1,136.31
1,137.57
1,142.39
1,142.77
975.48
99.37
54
gal
378.76
94.61
35,834.55
535.27
533.51
611.96
1,416.82
1,542.44
1,832.95
1,839.74
2,077.75
2,164.78
2,029.06
1,828.33
1,829.70
1,827.95
1,866.67
1,522.30
1,134.30
913.74
692.99
683.30
952.40
926.08
704.94
914.90
916.66
914.90
915.92
919.80
920.10
785.41
80.01
55
PINTURA ESMALTE
gal
816.91
30.19
24,662.66
368.39
367.18
421.18
975.11
1,061.56
1,261.51
1,266.18
1,429.99
1,489.88
1,396.48
1,258.33
1,259.27
1,258.06
1,284.72
1,047.70
780.67
628.87
476.94
470.27
655.48
637.36
485.16
629.67
630.88
629.67
630.37
633.04
633.25
540.55
55.07
56
PINTURA IMPRIMANTE
gal
15.50
75,311.17
1,124.93
1,121.24
1,286.11
2,977.64
3,241.64
3,852.19
3,866.46
4,366.67
4,549.57
4,264.34
3,842.48
3,845.36
3,841.67
3,923.07
3,199.31
2,383.89
1,920.34
1,456.41
1,436.05
2,001.60
1,946.27
1,481.51
1,922.79
1,926.48
1,922.79
1,924.93
1,933.07
1,933.72
1,650.64
168.15
38.81
103,299.66
1,543.00
1,537.93
1,764.08
4,084.25
4,446.35
5,283.81
5,303.37
5,989.49
6,240.36
5,849.13
5,270.49
5,274.45
5,269.38
5,381.02
4,388.30
3,269.83
2,634.01
1,997.67
1,969.73
2,745.47
2,669.58
2,032.10
2,637.36
2,642.43
2,637.36
2,640.30
2,651.48
2,652.36
2,264.08
230.64
10,934.66
163.34
162.80
186.74
432.34
470.67
559.32
561.39
634.01
660.57
619.16
557.91
558.32
557.79
569.61
464.52
346.13
278.82
211.47
208.51
290.62
282.59
215.11
279.18
279.72
279.18
279.49
280.67
280.77
239.67
24.42
3,876.04
57.90
57.71
66.20
153.26
166.84
198.27
199.00
224.74
234.16
219.48
197.77
197.91
197.72
201.91
164.66
122.70
98.84
74.96
73.91
103.02
100.17
76.25
98.96
99.15
98.96
99.08
99.49
99.53
84.96
61
pza
8.53
207.16
1,767.20
26.40
26.32
30.18
69.88
76.07
90.40
90.73
102.47
106.76
100.07
90.17
90.24
90.15
92.06
75.08
55.94
45.07
34.18
33.70
46.97
45.67
34.77
45.12
45.21
45.12
45.17
45.37
45.38
38.74
62
pza
4.85
671.90
3,258.18
48.67
48.51
55.65
128.83
140.25
166.66
167.28
188.92
196.83
184.49
166.24
166.37
166.21
169.73
138.42
103.14
83.08
63.01
62.13
86.60
84.21
64.10
83.19
83.35
83.19
83.28
83.64
83.66
71.42
7.28
63
PLASTIFICANTE EXPANSIVO
kg
800.86
8.02
6,422.87
95.94
95.63
109.69
253.95
276.47
328.54
329.75
372.41
388.01
363.69
327.71
327.95
327.64
334.58
272.86
203.31
163.78
124.21
122.48
170.71
165.99
126.35
163.99
164.30
163.99
164.17
164.87
164.92
140.78
14.35
64
3,910.60
3.48
13,608.89
203.28
202.61
232.41
538.07
585.77
696.10
698.68
789.07
822.12
770.58
694.35
694.87
694.20
708.91
578.13
430.78
347.01
263.18
259.50
361.70
351.70
267.72
347.46
348.12
347.46
347.84
349.31
349.43
298.28
30.39
65
63.06
5.18
326.63
4.88
4.87
5.58
12.92
14.06
16.71
16.77
18.94
19.74
18.50
16.67
16.68
16.67
17.02
13.88
10.34
8.33
6.32
6.23
8.69
8.45
6.43
8.34
8.36
8.34
8.35
8.39
8.39
7.16
66
51.18
38.82
38.28
53.35
51.87
39.49
51.25
51.34
51.25
51.30
51.52
51.54
352.85
2.66
875.25
63.53
413.36
26.10
116.45
85.27
413.23
30.57
150.17
104.55
411.49
30.56
4.43
102.38
411.03
30.43
93.90
102.48
411.82
30.40
501.51
102.41
411.03
30.46
2,661.68
113.65
316.70
30.40
1,038.64
121.25
416.05
23.42
gal
116.38
427.87
30.77
gal
103.04
306.98
31.64
pza
102.66
311.33
22.70
pza
86.39
410.50
23.03
79.36
509.59
30.36
34.28
683.90
37.69
29.89
838.62
50.57
29.98
821.22
62.01
60
2,007.02
822.01
60.73
59
10.44
821.39
60.79
58
192.24
911.57
60.74
57
972.54
67.41
70.42
53.49
675.70
933.44
71.92
809.55
53.66
45,235.79
826.51
69.03
806.14
3,592.31
45.29
823.47
61.12
805.24
12.36
998.80
692.95
60.89
806.79
290.64
kg
636.52
51.24
805.24
m3
274.93
47.07
838.25
OXIGENO
PEGAMENTO EPOXICO
239.69
20.33
998.34
48
240.47
17.73
243.91
47
16,098.84
17.79
144.01
620.32
43.99
35.95
8.66
3.95
0.73
4.49
67
gal
362.55
157.17
56,981.40
851.14
848.35
973.09
2,252.92
2,452.67
2,914.62
2,925.41
3,303.88
3,442.27
3,226.46
2,907.27
2,909.45
2,906.66
2,968.24
2,420.64
1,803.68
1,452.96
1,101.94
1,086.53
1,514.44
1,472.58
1,120.93
1,454.81
1,457.60
1,454.81
1,456.43
1,462.59
1,463.08
1,248.90
127.23
68
gal
14,945.81
183.97
2,749,580.48
41,070.70
40,935.87
46,955.28
108,712.35
118,350.71
140,641.84
141,162.55
159,425.22
166,102.83
155,689.15
140,287.11
140,392.54
140,257.72
143,229.36
116,805.47
87,034.58
70,110.67
53,172.86
52,429.27
73,077.46
71,057.40
54,089.25
70,199.94
70,334.77
70,199.94
70,278.20
70,575.59
70,599.03
60,264.08
6,138.89
69
kg
335.08
13.82
4,630.83
69.18
68.95
79.09
183.10
199.33
236.87
237.75
268.51
279.75
262.22
236.28
236.45
236.23
241.23
196.73
146.59
118.09
89.56
88.31
123.08
119.68
91.10
118.24
118.46
118.24
118.37
118.87
118.91
101.50
10.34
70
kg
1,685.95
16.86
28,425.12
424.59
423.20
485.43
1,123.87
1,223.51
1,453.96
1,459.34
1,648.14
1,717.17
1,609.52
1,450.29
1,451.38
1,449.99
1,480.71
1,207.54
899.77
724.81
549.71
542.02
755.48
734.60
559.18
725.73
727.12
725.73
726.54
729.61
729.86
623.01
63.47
71
SOLVENTE XILOL
gal
478.88
29.60
14,174.81
211.74
211.04
242.07
560.45
610.13
725.05
727.74
821.88
856.31
802.62
723.22
723.77
723.07
738.39
602.17
448.69
361.44
274.13
270.29
376.74
366.32
278.85
361.90
362.60
361.90
362.31
363.84
363.96
310.68
31.65
72
27,990.40
5.98
167,382.59
2,500.21
2,492.00
2,858.44
6,617.94
7,204.68
8,561.67
8,593.37
9,705.12
10,111.63
9,477.69
8,540.08
8,546.50
8,538.29
8,719.19
7,110.62
5,298.29
4,268.04
3,236.94
3,191.67
4,448.65
4,325.67
3,292.72
4,273.47
4,281.68
4,273.47
4,278.24
4,296.34
4,297.77
3,668.62
373.71
73
pza
71.66
63.12
4,523.19
67.57
67.35
77.25
178.84
194.70
231.37
232.22
262.27
273.25
256.12
230.78
230.96
230.74
235.62
192.16
143.18
115.34
87.48
86.25
120.22
116.90
88.98
115.49
115.71
115.49
115.62
116.11
116.14
99.14
10.10
74
TEKNOPOR DE 1"
m2
45,278.00
2.40
108,667.20
1,623.18
1,617.85
1,855.74
4,296.47
4,677.39
5,558.36
5,578.94
6,300.71
6,564.62
6,153.05
5,544.34
5,548.51
5,543.18
5,660.63
4,616.32
3,439.73
2,770.87
2,101.47
2,072.08
2,888.13
2,808.29
2,137.69
2,774.40
2,779.73
2,774.40
2,777.50
2,789.25
2,790.18
2,381.72
242.62
75
TEKNOPOR DE 2"
m2
45,278.00
4.79
216,881.62
3,239.58
3,228.95
3,703.75
8,575.03
9,335.28
11,093.56
11,134.63
12,575.16
13,101.88
12,280.47
11,065.58
11,073.90
11,063.26
11,297.66
9,213.40
6,865.13
5,530.20
4,194.18
4,135.52
5,764.21
5,604.88
4,266.46
5,537.24
5,547.88
5,537.24
5,543.41
5,566.87
5,568.72
4,753.52
484.23
76
gal
50.08
1,109.10
55,548.16
829.73
827.01
948.61
2,196.26
2,390.97
2,841.31
2,851.83
3,220.78
3,355.68
3,145.30
2,834.14
2,836.27
2,833.55
2,893.58
2,359.76
1,758.31
1,416.41
1,074.22
1,059.20
1,476.35
1,435.54
1,092.74
1,418.21
1,420.94
1,418.21
1,419.79
1,425.80
1,426.28
1,217.48
124.03
77
gal
4.43
1,109.10
4,916.64
73.45
73.20
83.97
194.40
211.63
251.49
252.42
285.08
297.02
278.40
250.86
251.05
250.81
256.12
208.87
155.64
125.37
95.09
93.76
130.68
127.07
96.72
125.53
125.77
125.53
125.67
126.20
126.25
107.77
10.98
78
pl
2,943.50
95.24
280,338.93
4,187.45
4,173.70
4,787.42
11,083.99
12,066.69
14,339.42
14,392.51
16,254.52
16,935.35
15,873.60
14,303.25
14,314.00
14,300.26
14,603.24
11,909.14
8,873.79
7,148.28
5,421.35
5,345.53
7,450.76
7,244.80
5,514.78
7,157.38
7,171.13
7,157.38
7,165.36
7,195.68
7,198.07
6,144.35
625.91
79
7,777.90
10.87
84,545.77
1,262.87
1,258.73
1,443.81
3,342.76
3,639.12
4,324.55
4,340.56
4,902.11
5,107.44
4,787.23
4,313.64
4,316.88
4,312.73
4,404.11
3,591.61
2,676.20
2,155.81
1,635.00
1,612.13
2,247.04
2,184.92
1,663.17
2,158.56
2,162.70
2,158.56
2,160.96
2,170.11
2,170.83
1,853.04
188.77
80
2,852.90
16.29
46,473.74
694.19
691.91
793.65
1,837.47
2,000.38
2,377.15
2,385.95
2,694.63
2,807.50
2,631.48
2,371.15
2,372.94
2,370.66
2,420.88
1,974.27
1,471.07
1,185.02
898.74
886.17
1,235.17
1,201.03
914.23
1,186.53
1,188.81
1,186.53
1,187.86
1,192.88
1,193.28
1,018.60
103.77
81
211.93
6.49
1,375.44
20.55
20.48
23.49
54.39
59.21
70.36
70.62
79.76
83.10
77.89
70.18
70.23
70.17
71.65
58.44
43.54
35.08
26.60
26.23
36.56
35.55
27.06
35.12
35.19
35.12
35.16
35.31
35.32
30.15
82
1,025.70
1.04
83
210.00
11.06
2,322.60
34.70
34.58
39.67
91.84
99.98
118.81
119.25
134.67
140.31
131.52
118.51
118.60
118.48
120.99
98.67
73.52
59.23
44.92
44.29
61.73
60.03
45.69
59.30
59.42
59.30
59.37
59.62
59.64
50.91
5.19
84
1,602.41
27.65
44,306.50
661.81
659.64
756.64
1,751.79
1,907.10
2,266.30
2,274.69
2,568.97
2,676.57
2,508.77
2,260.58
2,262.28
2,260.11
2,307.99
1,882.20
1,402.47
1,129.76
856.83
844.85
1,177.57
1,145.02
871.59
1,131.20
1,133.37
1,131.20
1,132.46
1,137.25
1,137.63
971.10
98.93
85
426.90
11.70
4,994.73
74.61
74.37
85.30
197.49
214.99
255.49
256.43
289.61
301.74
282.82
254.84
255.03
254.79
260.19
212.19
158.11
127.36
96.60
95.24
132.75
129.08
98.26
127.53
127.77
127.53
127.67
128.21
128.25
109.48
11.16
COSTO DIRECTO
1,066.73
101,826,909.34
IGV (18%)
19,347,112.77
COSTO DIRECTO
121,174,022.11
15.94
15.89
18.22
42.18
45.92
54.57
54.77
61.86
64.45
60.41
54.43
54.47
54.42
55.57
45.32
33.77
27.21
20.63
20.35
28.36
27.57
20.99
27.24
27.29
27.24
27.27
27.39
27.39
23.39
3.08
2.39