Nombre del Proyecto:" FORTALECIMIENTO DE CAPACIDADES Y MEJORAMIENTO DEL SISTEMA DE RIEGO POR ASPERSION EN EL CENTRO POBLADO HUIACC Y
HUAYLLACCOTO"
Costo Total del Proyecto (S/.) :
316,702.65
Modalidad de Financiamiento:
CONTRATO
Descripcion
Und.
Cantidad
Costo
Unitario
(S/.)
Costo
Parcial
(S/.)
MES 03
1er MES
2do MES
3erMES
30 DIAS
30 DIAS
30 DIAS
kg
167.61
3.80
636.90
636.90
kg
61.11
3.80
232.23
232.23
kg
1.64
3.80
6.21
6.21
kg
68.79
3.80
261.38
261.38
glb
1.00
210.00
210.00
210.00
2.00
300.00
600.00
600.00
GIGANTOGRAFIA
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
kg
2,301.85
3.20
7,365.91
3,682.96
ARENA FINA
m3
16.07
110.00
1,767.48
883.74
3,682.96
883.74
m3
41.52
105.00
4,359.89
2,179.95
2,179.95
PIEDRA MEDIANA
m3
4.73
105.00
496.13
248.06
248.06
ARENA GRUESA
m3
258.99
105.00
27,193.73
13,596.86
13,596.86
MATERIAL ZARANDEADO
m3
10.54
5.00
52.71
52.71
2.00
294.12
588.24
588.24
bls
715.73
16.22
11,609.12
YESO DE 28 Kg
bls
13.56
5.88
79.73
79.73
THINNER CORRIENTE
gal
2.76
12.18
33.56
33.56
ADITIVO IMPERMEABILIZANTE
gal
16.22
19.33
313.58
gal
55.61
82.35
4,579.66
5,804.56
2,289.83
5,804.56
313.58
2,289.83
975.00
5.88
5,733.00
650.00
1.51
981.50
5,733.00
981.50
65.00
5.00
325.00
325.00
4,062.50
65.00
62.50
4,062.50
CINTA TEFLON
172.00
0.84
144.48
144.48
WINCHA
0.45
30.00
13.50
13.50
452.42
m3
8.62
105.00
904.85
452.42
LIJA DE FIERRO # 80
pza
6.93
1.51
10.47
10.47
AGUA
m3
46.50
1.00
46.50
2.00
5.00
200.00
1,000.00
1,000.00
1.00
150.00
150.00
150.00
MADERA TORNILLO
p2
420.68
2.92
1,228.40
1,228.40
p2
34.76
3.50
121.67
121.67
p2
30.00
2.20
66.00
66.00
4.00
25.00
100.00
100.00
157.50
52.50
3.00
157.50
p2
91.11
3.00
273.33
273.33
p2
539.84
2.92
1,576.32
ALAMBRE DE PUAS # 16
300.00
1.10
330.00
139.00
33.61
4,671.79
1,576.32
2,335.90
330.00
2,335.90
3.00
12.60
37.80
37.80
gal
4.18
27.73
115.77
115.77
gal
10.86
13.44
145.89
145.89
pza
41.00
2.52
103.32
103.32
pza
21.00
5.88
123.48
123.48
57.00
8.40
478.80
478.80
13.00
4.20
54.60
54.60
13.00
5.04
65.52
65.52
pza
2.00
54.62
109.24
109.24
8.00
12.60
100.80
100.80
33.00
3.94
130.02
130.02
Descripcion
Und.
Cantidad
Costo
Unitario
(S/.)
Costo
Parcial
(S/.)
MES 03
1er MES
2do MES
3erMES
30 DIAS
30 DIAS
30 DIAS
13.00
6.72
87.36
87.36
200.00
5.04
1,008.00
1,008.00
3,933.80
ABRAZADERAS
260.00
15.13
3,933.80
200.00
4.20
840.00
840.00
pza
65.00
27.00
1,755.00
1,755.00
12.61
1.00
12.61
12.61
958.52
3.30
3,163.13
3,163.13
818.75
4.96
4,060.99
4,060.99
36.00
4.03
145.08
145.08
1,912.37
3.28
6,272.56
6,272.56
4.00
29.41
117.64
117.64
3.00
60.50
181.50
181.50
18.00
2.94
52.92
26.46
26.46
46.00
2.94
135.24
67.62
67.62
72.00
3.78
272.16
136.08
136.08
1.00
11.76
11.76
5.88
5.88
6.00
6.72
40.32
20.16
20.16
2.00
5.88
11.76
5.88
5.88
6.00
1.68
10.08
5.04
5.04
200.00
2.90
580.00
290.00
290.00
1.00
21.01
21.01
10.51
10.51
36.00
2.94
105.84
52.92
52.92
1.00
25.21
25.21
12.61
12.61
61.00
10.08
614.88
307.44
307.44
72.00
7.14
514.08
257.04
257.04
1.00
31.93
31.93
15.97
15.97
200.00
8.40
1,680.00
840.00
840.00
28.00
3.78
105.84
52.92
52.92
44.00
2.90
127.60
63.80
63.80
200.00
1.26
252.00
126.00
126.00
1.00
5.04
5.04
2.52
2.52
28.00
3.36
94.08
47.04
47.04
3.00
3.78
11.34
5.67
5.67
200.00
2.52
504.00
252.00
252.00
200.00
4.20
840.00
420.00
420.00
1.00
11.76
11.76
5.88
5.88
pza
18.00
31.93
574.74
287.37
287.37
14.00
40.34
564.76
282.38
282.38
1.00
46.22
46.22
23.11
23.11
1.00
117.65
117.65
58.83
58.83
200.00
27.73
5,546.00
2,773.00
2,773.00
100.00
12.61
1,261.00
630.50
630.50
3.00
126.05
378.15
189.08
189.08
3.00
685.00
2,055.00
1,027.50
1,027.50