Escolar Documentos
Profissional Documentos
Cultura Documentos
MEJORAMIENTO E INSTALACION DEL SISTEMA DE AGUA POTABLE Y ALCANTARILLADO PARA LA CAPITAL DE DISTRITO COLONIA - PAMPAS
Subpresupuesto: SISTEMA DE AGUA POTABLE
Lugar: LIMA - YAUYOS - COLONIA
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
01.02
Und
Metrado
Costo
Unitario
Costo
Directo
mes 1
mes 2
mes 3
total
9,879.38
u
1.00
879.38
879.38
879.38
879.38
glb
1.00
2,000.00
2,000.00
2,000.00
2,000.00
01.03
glb
1.00
6,000.00
6,000.00
3,000.00
01.04
est
1.00
1,000.00
1,000.00
1,000.00
02
CAPTACION
02.01
TRABAJOS PRELIMINARES
02.01.01
m2
30.00
0.96
02.01.02
TRAZO Y REPLANTEO
m2
30.00
1.44
02.02
MOVIMIENTO DE TIERRAS
02.02.01
02.02.02
02.02.03
10,271.87
6,000.00
1,000.00
0.00
72.00
0.00
28.80
28.80
28.80
43.20
43.20
43.20
958.61
958.61
7,347.72
47.55
3,000.00
958.61
0.00
m3
20.16
21.00
2.95
61.95
61.95
61.95
m3
15.46
126.85
1,961.10
1,961.10
1,961.10
02.02.04
m3
7.73
207.55
1,604.36
1,604.36
1,604.36
02.02.05
m3
23.18
93.30
2,162.69
2,162.69
2,162.69
02.02.06
m3
25.20
23.77
599.00
599.00
599.00
02.03
CONCRETO SIMPLE
02.03.01
98.12
98.12
02.04
CONCRETO ARMADO
02.04.01
528.64
528.64
98.12
4.00
24.53
kg
112.00
4.72
02.04.02
m2
10.00
27.53
275.30
275.30
275.30
02.04.03
m3
3.28
338.78
1,111.20
1,111.20
1,111.20
02.05
02.05.01
36.00
11.97
430.92
430.92
430.92
02.05.02
25.00
12.01
300.25
300.25
300.25
02.05.03
1.00
48.16
48.16
48.16
48.16
02.05.04
1.00
59.56
59.56
59.56
59.56
03
LINEA DE CONDUCCION
03.01
TRABAJOS PRELIMINARES
03.01.01
975.00
0.60
03.01.02
TRAZO Y REPLANTEO
975.00
1.69
03.02
MOVIMIENTO DE TIERRAS
03.02.01
975.00
23.77
03.02.02
975.00
03.02.03
975.00
03.02.04
m3
03.02.06
03.03
03.03.01
m2
03.03.02
03.03.03
03.03.04
03.04
03.04.01
975.00
03.04.02
03.04.03
03.04.04
03.04.05
03.02.05
98.12
0.00
m2
1,915.14
528.64
0.00
838.89
0.00
92,167.54
0.00
2,232.75
0.00
585.00
585.00
585.00
1,647.75
1,647.75
1,647.75
23,175.75
23,175.75
23,175.75
5.83
5,684.25
5,684.25
5,684.25
2.95
2,876.25
2,876.25
2,876.25
171.00
36.15
6,181.65
6,181.65
6,181.65
m3
226.00
93.30
21,085.80
21,085.80
21,085.80
m3
258.00
23.77
6,132.66
6,132.66
6,132.66
65,136.36
0.00
2,187.86
0.00
1.80
24.53
44.15
44.15
44.15
m2
30.00
27.53
825.90
825.90
825.90
kg
150.00
4.72
708.00
708.00
708.00
m3
1.80
338.78
609.80
609.80
609.80
19,061.57
0.00
18.17
17,715.75
17,715.75
17,715.75
4.00
40.42
161.68
161.68
161.68
2.00
274.47
548.94
548.94
548.94
2.00
97.35
194.70
194.70
194.70
6.00
44.05
264.30
264.30
264.30
03.04.06
4.00
44.05
176.20
176.20
176.20
03.05
PRUEBA HIDRAULICA
03.05.01
3,549.00
3,549.00
04
RESERVORIO
04.01
OBRAS PRELIMINARES
04.01.01
LIMPIEZA DE TERRENO
m2
25.00
0.28
7.00
7.00
7.00
04.01.02
m2
25.00
2.11
52.75
52.75
52.75
04.02
MOVIMIENTO DE TIERRAS
04.02.01
m3
5.00
35.74
178.70
178.70
04.02.02
m2
25.00
3.97
99.25
99.25
99.25
04.02.03
m3
11.56
93.30
1,078.55
1,078.55
1,078.55
04.03
CONCRETO SIMPLE
04.03.01
m2
18.00
27.53
495.54
495.54
495.54
04.03.02
m3
1.94
342.17
663.81
663.81
663.81
04.04
CONCRETO ARMADO
04.04.01
kg
1,858.56
04.04.02
m2
04.04.03
m3
04.05
04.05.01
3,549.00
m
975.00
3.64
3,549.00
0.00
27,334.48
0.00
59.75
0.00
1,356.50
178.70
0.00
1,159.35
0.00
15,311.17
0.00
4.72
8,772.40
8,772.40
8,772.40
80.00
27.53
2,202.40
2,202.40
2,202.40
12.80
338.78
4,336.36
4,336.36
4,336.36
1,626.88
1,626.88
2,372.80
m2
64.00
25.42
1,626.88
0.00
TARRAJEO EN EXTERIORES
04.06
CASETA DE VALVULAS
m2
32.00
04.06.01
m2
4.00
04.06.02
m2
04.06.03
m3
04.06.04
m2
04.06.05
04.06.06
04.06.07
04.06.08
VALVULAS Y ACCESORIOS
23.31
745.92
745.92
745.92
1,286.15
0.00
24.53
98.12
98.12
98.12
3.60
27.53
99.11
99.11
99.11
0.14
263.62
36.91
36.91
36.91
12.00
33.66
403.92
403.92
403.92
m2
4.00
64.25
257.00
257.00
257.00
kg
44.80
5.10
228.48
228.48
228.48
m3
0.48
338.78
162.61
162.61
162.61
220.25
220.25
3,931.34
220.25
0.00
5.00
44.05
2.00
44.05
88.10
88.10
88.10
5.00
45.05
225.25
225.25
225.25
2.00
45.05
90.10
90.10
90.10
04.06.08.05 TEE PVC ISO NTP 4422 50 x 50MM C-7.5 SUMINIST.E INST.
5.00
58.06
290.30
290.30
290.30
04.06.08.06 TEE PVC ISO NTP 4422 63 x 50MM C-7.5 SUMINIST.E INST.
3.00
59.06
177.18
177.18
177.18
04.06.08.07 TEE PVC ISO NTP 4422 63MM C-7.5 SUMINIST.E INST.
4.00
59.56
238.24
238.24
238.24
1.00
52.11
52.11
52.11
52.11
3.00
43.85
131.55
131.55
131.55
8.00
47.44
379.52
379.52
379.52
8.00
46.44
371.52
371.52
371.52
3.00
274.47
823.41
823.41
823.41
3.00
281.27
843.81
843.81
843.81
04.07
OTROS
1,857.43
04.07.01
16.00
16.17
258.72
258.72
258.72
04.07.02
1.00
445.14
445.14
445.14
445.14
2.00
288.80
577.60
577.60
577.60
1.00
575.97
575.97
575.97
575.97
04.07.04
05
LINEA DE ADUCCION
05.01
OBRAS PRELIMINARES
05.01.01
50.00
0.60
05.01.02
TRAZO Y REPLANTEO
50.00
1.69
05.02
MOVIMIENTO DE TIERRAS
05.02.01
50.00
23.77
05.02.02
50.00
05.02.03
50.00
05.02.04
m3
05.02.05
05.02.06
05.03
05.03.01
50.00
12.01
05.03.02
1.00
05.03.03
2.00
05.04
PRUEBA HIDRAULICA
05.04.01
06
CONEXIONES DOMICILIARIAS
06.01
OBRAS PRELIMINARES
06.02
TRAZO Y REPLANTEO
06.03
MOVIMIENTO DE TIERRAS
06.03.01
04.07.03
4,978.73
0.00
114.50
0.00
30.00
30.00
30.00
84.50
84.50
84.50
1,188.50
1,188.50
1,188.50
5.83
291.50
291.50
291.50
2.97
148.50
148.50
148.50
9.00
36.15
325.35
325.35
325.35
m3
9.00
93.30
839.70
839.70
839.70
m3
11.25
53.55
602.44
602.44
602.44
600.50
600.50
600.50
195.20
195.20
195.20
195.20
281.27
562.54
562.54
562.54
110.00
110.00
3,395.99
0.00
1,358.24
0.00
110.00
m
50.00
2.20
110.00
0.00
22,049.90
0.00
290.68
m
172.00
1.69
172.00
20.73
06.03.02
172.00
06.03.03
172.00
06.03.04
m3
06.04
07
CONEXIONES DOMICILIARIAS
INSTALACION DE CONEX. DOMICI. AGUA 1/2" TSR HASTA 4.00 m INC. CAJA DE
REG. Y ACCESORIOS
VARIOS
07.01
TRANSPORTE DE CEMENTO
07.02
07.03
06.04.01
0.00
290.68
0.00
290.68
290.68
3,565.56
3,565.56
3,565.56
2.87
493.64
493.64
493.64
2.97
510.84
510.84
510.84
82.56
43.03
3,552.56
3,552.56
3,552.56
43.00
223.71
9,619.53
9,619.53
bls
224.00
9.00
2,016.00
2,016.00
1,231.00
0.25
307.75
307.75
307.75
kg
2,419.06
0.70
1,693.34
1,693.34
1,693.34
166,681.90
163,681.90
8,122.60
COSTO DIRECTO
0.00
9,619.53
9,619.53
0.00
4,017.09
2,016.00
0.00
3,000.00
166,681.90
Recurso
ITEM
Unidad
Cantidad
Precio S/.
MANO DE OBRA
1.00 CAPATAZ
hh
609.70
13.72
2.00 OFICIAL
hh
518.67
11.01
hh
20.69
12.36
hh
0.70
12.36
5.00 OPERARIO
hh
746.32
12.36
6.00 PEON
hh
6,572.50
9.95
7.00 TOPOGRAFO
hh
19.99
12.36
MATERIALES
pza
21.50
12.00
pza
43.00
13.00
kg
145.14
3.36
kg
47.04
3.36
kg
2,226.89
3.36
4.00
1.00
gal
7.22
55.00
8.00 AGUA
m3
66.59
5.00
kg
108.72
3.49
kg
42.88
3.49
1,788.50
1.50
97.12
2.00
m3
10.05
67.22
m3
2.07
84.00
m3
12.47
110.00
43.00
63.00
bls
1.44
20.00
2.00
33.60
m2
1.00
1,000.00
bls
223.30
15.60
pza
84.00
0.90
kg
0.88
3.50
kg
48.26
3.15
86.00
1.20
43.00
1.20
4.00
23.00
8.00
23.00
9.00
23.00
2.00
23.00
5.00
23.00
1.00
250.00
43.00
13.00
43.00
1.20
2.00
150.00
35.00 FLETE
292.50
20.00
bls
224.00
9.00
kg
2,419.06
0.70
172.00
0.25
163.40
1.50
1,231.00
0.25
m3
15.92
110.00
kg
1.03
6.50
43.00 HORMIGON
m3
0.36
90.00
m3
1.01
90.00
468.00
0.29
86.00
9.00
gal
1.89
50.00
p2
0.80
3.20
pza
4.00
12.00
p2
111.08
2.40
p2
600.38
2.40
12.00
25.00
m3
292.50
10.00
glb
1.00
6,000.00
43.00
8.00
1.00
600.00
gal
0.86
90.00
1.00
18.00
pza
6.00
4.80
m3
11.44
110.00
m3
0.67
110.00
m3
0.06
102.30
1.00
400.00
3.00
20.00
p2
9.80
2.85
19.50
22.00
5.00
32.00
3.00
32.00
5.00
32.00
1.00
32.00
1.00
30.00
glb
1.00
2,000.00
37.80
10.00
178.92
48.00
58.00
15.30
172.00
2.80
21.00
30.00
1.00
30.00
5.00
30.00
86.00
1.20
5.00
150.00
5.00
130.00
19.50
14.00
2.00
30.00
16.80
13.65
86.00 YESO DE 28 Kg
bls
6.29
12.50
bls
0.13
11.76
3,520.38
EQUIPOS
%MO
1.00
hm
32.84
12.00
hm
5.00
100.00
hm
1.43
7.00
2.12
250.00
hm
77.87
15.00
hm
133.76
15.00
8.00 CORDEL # 36
ovl
1.30
12.00
9.00 JALONES
he
78.61
2.50
hm
0.63
18.70
hm
11.41
20.00
hm
31.35
15.00
he
19.99
12.00
1.60
15.00
hm
7.31
10.00
hm
0.34
12.00
hm
10.49
15.00
0.52
45.00
166,681.
Parcial S/.
mes 1
mes 2
mes 3
total
0.00
8,365.13
8,365.13
8,365.13
5,710.56
5,710.56
5,710.56
255.77
255.77
255.77
8.71
8.71
8.71
9,224.47
9,224.47
9,224.47
65,396.34
65,396.34
65,396.34
247.13
247.13
247.13
0.00
89,208.10
0.00
0.00
258.00
258.00
258.00
559.00
559.00
559.00
487.67
487.67
487.67
158.05
158.05
158.05
7,482.34
7,482.34
7,482.34
4.00
4.00
4.00
397.10
397.10
397.10
332.96
332.96
332.96
379.42
379.42
379.42
149.65
149.65
149.65
2,682.75
2,682.75
2,682.75
194.24
194.24
194.24
675.49
675.49
675.49
173.80
173.80
173.80
1,371.94
1,371.94
1,371.94
2,709.00
2,709.00
2,709.00
28.80
28.80
28.80
67.20
67.20
67.20
1,000.00
1,000.00
1,000.00
3,483.48
3,483.48
3,483.48
75.60
75.60
75.60
3.08
3.08
3.08
152.02
152.02
152.02
103.20
103.20
103.20
51.60
51.60
51.60
92.00
92.00
92.00
184.00
184.00
184.00
207.00
207.00
207.00
46.00
46.00
46.00
115.00
115.00
115.00
250.00
250.00
250.00
559.00
559.00
559.00
51.60
51.60
51.60
300.00
300.00
300.00
5,850.00
5,850.00
5,850.00
2,016.00
2,016.00
2,016.00
1,693.34
1,693.34
1,693.34
43.00
43.00
43.00
245.10
245.10
245.10
307.75
307.75
307.75
1,751.62
1,751.62
1,751.62
6.66
6.66
6.66
32.40
32.40
32.40
90.63
90.63
90.63
135.72
135.72
135.72
774.00
774.00
774.00
94.64
94.64
94.64
2.56
2.56
2.56
48.00
48.00
48.00
266.59
266.59
266.59
1,440.92
1,440.92
1,440.92
300.00
300.00
300.00
2,925.00
2,925.00
6,000.00
3,000.00
344.00
344.00
344.00
600.00
600.00
600.00
77.40
77.40
77.40
18.00
18.00
18.00
28.80
28.80
28.80
1,258.18
1,258.18
1,258.18
73.37
73.37
73.37
6.02
6.02
6.02
400.00
400.00
400.00
60.00
60.00
60.00
27.93
27.93
27.93
429.00
429.00
429.00
160.00
160.00
160.00
96.00
96.00
96.00
160.00
160.00
160.00
32.00
32.00
32.00
30.00
30.00
30.00
2,000.00
2,000.00
2,000.00
2,925.00
3,000.00
6,000.00
378.00
378.00
378.00
8,588.23
8,588.23
8,588.23
887.49
887.49
887.49
481.60
481.60
481.60
630.00
630.00
630.00
30.00
30.00
30.00
150.00
150.00
150.00
103.20
103.20
103.20
750.00
750.00
750.00
650.00
650.00
650.00
273.00
273.00
273.00
60.00
60.00
60.00
229.32
229.32
229.32
78.56
78.56
78.56
1.47
1.47
1.47
67,900.50
0.00
0.00
0.00
3,520.38
3,520.38
3,520.38
394.08
394.08
394.08
499.95
499.95
499.95
10.04
10.04
10.04
530.15
530.15
530.15
1,168.07
1,168.07
1,168.07
2,006.45
2,006.45
2,006.45
15.60
15.60
15.60
196.52
196.52
196.52
11.86
11.86
11.86
228.10
228.10
228.10
470.25
470.25
470.25
239.93
239.93
239.93
24.00
24.00
24.00
73.10
73.10
73.10
4.10
4.10
4.10
157.36
157.36
157.36
23.35
23.35
23.35
0.00
9,573.30
166,681.90
163,681.90
0.00
3,000.00
166,681.90