Escolar Documentos
Profissional Documentos
Cultura Documentos
Item
Descripcin
Und.
Metrado
Precio (S/.)
Parcial (S/.)
47
I.U.
1 01
OBRAS PRELIMINARES
CARTEL DE OBRA
und
1.00
685.40
685.40
0 01.02
GLB
1.00
900.00
900.00
12,327.04
214.20
94.50
0 02.01.02
0 02.02
m2
90.00
1.05
m2
90.00
1.33
MOVIMIENTO DE TIERRAS
180.00
119.70
317.18
0 02.02.01
m3
8.71
28.25
246.06
0 02.02.02
m3
5.18
13.73
71.12
0 02.03
47
1,585.40
0 01.01
2 02
0 02.01
0 02.01.01
OPERARIO OFICIAL
89.63
1,419.22
0 02.03.01
m3
1.16
407.47
472.67
23.20
20.88
0 02.03.02
m3
7.72
122.61
946.55
24.70
22.23
29.92
0 02.04
3,968.45
0 02.04.01
m3
3.74
336.52
1,258.58
16.61
0 02.04.02
m2
30.79
20.98
645.97
40.95
kg
474.46
4.35
2,063.90
189.78
170.81
262.60
236.22
48.00
43.20
0 02.04.03
0 02.05
0 02.05.01
0 02.06
0 02.06.01
0 02.07
698.82
m2
39.37
17.75
INSTALACIONES DE ACCESORIOS
INSTALACIONES DE ACCESORIOS
698.82
1,414.23
GLB
3.00
471.41
CARPINTERIA METALICA
1,414.23
649.98
0 02.07.01
und
3.00
108.33
324.99
60.00
0 02.07.02
und
3.00
108.33
324.99
60.00
0 02.08
0 02.08.01
0 02.08.01.01
0 02.08.02
3,644.96
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
43.89
m2
33.00
1.33
MOVIMIENTO DE TIERRAS
43.89
86.23
0 02.08.02.01
m3
1.62
28.25
45.77
0 02.08.02.02
m3
2.03
19.93
40.46
0 02.08.03
0 02.08.03.01
0 02.08.04
CONCRETO SIMPLE
CONCRETO FC=140 KG/CM2
660.10
m3
und
ALAMBRE DE PUAS N 12
und
0 03.01
0 03.01.01
0 03.02
407.47
36.00
44.13
1,588.68
330.00
1.51
498.30
3.00
255.92
1.05
MOVIMIENTO DE TIERRAS
m3
189.00
28.25
5,339.25
m2
126.00
5.49
691.74
m3
236.25
19.93
4,708.46
m3
12.60
263.01
0 03.04
72.00
132.30
288.00
10,739.45
0 03.03.01
320.04
132.30
m2
0 03.02.02
0 03.03
29.16
767.76
0 03.02.01
0 03.02.03
32.40
62,406.92
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
660.10
2,854.74
0 02.08.04.02
3 03
1.62
0 02.08.04.01
0 02.08.04.03
16.67
1944.81
3,313.93
CONCRETO ARMADO
3,313.93
100.80
90.72
35,474.02
0 03.04.01
m3
64.56
430.28
27,778.88
1032.96
929.66
0 03.04.02
m2
179.76
26.28
4,724.09
1026.43
923.97
kg
683.00
4.35
2,971.05
273.20
245.88
0 03.04.03
0 03.05
REVESTIMIENTO Y JUNTAS
7,163.68
0 03.05.01
m2
88.20
34.30
3,025.26
503.62
0 03.05.02
m2
104.00
34.30
3,567.20
593.84
0 03.05.03
12.60
5.08
64.01
21.04
87.00
5.83
507.21
0 03.05.04
0 03.06
OTRAS PARTIDAS
125.28
861.80
0 03.06.01
GLB
1.00
422.10
422.10
80.00
0 03.06.02
GLB
1.00
439.70
439.70
80.00
0 03.07
0 03.07.01
0 03.07.01.01
0 03.07.02
4,721.74
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
62.19
m2
46.76
1.33
MOVIMIENTO DE TIERRAS
62.19
163.61
0 03.07.02.01
m3
4.12
18.00
74.16
0 03.07.02.02
m3
1.42
13.73
19.50
72.00
0 03.07.02.03
0 03.07.03
m3
3.51
19.93
69.95
1,764.86
0 03.07.03.01
m3
4.63
336.52
1,558.09
20.56
0 03.07.03.02
m2
2.52
20.98
52.87
3.35
kg
35.38
4.35
153.90
14.15
12.74
20.00
36.00
0 03.07.03.03
0 03.07.04
0 03.07.04.01
4 04
0 04.01
0 04.01.01
0 04.02
2,731.08
GLB
1.00
2,731.08
2,731.08
11,948.55
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
710.22
m2
534.00
1.33
MOVIMIENTO DE TIERRAS
710.22
6,820.89
0 04.02.01
m3
170.88
17.65
3,016.03
0 04.02.02
534.00
0.62
331.08
0 04.02.03
534.00
2.74
1,463.16
0 04.02.04
m3
21.36
11.75
250.98
m3
128.16
13.73
1,759.64
534.00
7.02
3,748.68
192.24
534.00
1.09
582.06
170.88
0 04.02.05
0 04.03
0 04.03.01
0 04.03.02
0 04.04
0 04.04.01
5 05
0 05.01
0 05.01.01
0 05.02
86.70
GLB
1.00
86.70
86.70
3,100.23
m2
2,331.00
1.33
745.92
17.65
13,165.49
MOVIMIENTO DE TIERRAS
3,100.23
55,701.58
0 05.02.01
m3
0 05.02.02
2,331.00
0.62
1,445.22
0 05.02.03
2,331.00
2.74
6,386.94
0 05.02.04
m3
93.24
11.75
1,095.57
m3
1,398.60
24.03
0 05.02.05
0 05.03
4.00
77,676.60
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
192.24
24.35
4,330.74
INSTALACION DE ACCESORIOS
INSTALACION DE ACCESORIOS EN LINEA DE CONDUCCION
839.16
106.29
33,608.36 13986.00
18,551.19
0 05.03.01
1,490.00
7.02
10,459.80
536.40
0 05.03.02
841.00
6.60
5,550.60
302.76
0 05.03.03
2,331.00
1.09
2,540.79
745.92
0 05.04
0 05.04.01
6 06
0 06.01
0 06.01.01
INSTALACION DE ACCESORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN LINEA DE DISTRIBUCION
323.60
GLB
1.00
323.60
323.60
124,604.13
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
37.04
4,838.54
m2
3,638.00
1.33
4,838.54
80.00
72.00
0 06.02
MOVIMIENTO DE TIERRAS
92,759.90
0 06.02.01
m3
1,164.16
17.65
0 06.02.02
3,638.00
0.62
2,255.56
0 06.02.03
3,638.00
3.14
11,423.32
0 06.02.04
m3
145.52
11.75
1,709.86
m3
2,364.70
24.03
0 06.02.05
0 06.03
20,547.42
1637.10
165.89
56,823.74 23647.00
26,884.82
0 06.03.01
3,638.00
6.30
22,919.40
1309.68
0 06.03.02
3,638.00
1.09
3,965.42
1164.16
0 06.04
0 06.04.01
7 07
0 07.01
8 08
0 08.01
0 08.01.01
0 08.02
0 08.02.01
0 08.03
INSTALACION DE ACCESORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN LINEA DE RIEGO FIJO
120.87
GLB
1.00
120.87
und
77.00
811.60
62,493.20
616.00
11.37
m2
8.55
1.33
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
26.67
25,184.01
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
120.87
62,493.20
11.37
20,547.42
m3
1,164.16
17.65
20,547.42
3,274.88
0 08.03.01
m3
5.73
336.52
1,928.26
25.44
0 08.03.02
m2
24.48
20.98
513.59
32.56
kg
191.50
4.35
833.03
76.60
68.94
172.89
155.52
36.00
0 08.03.03
0 08.04
0 08.04.01
0 08.05
ACABADOS
TARRAJEO (MEZCLA 1:3 e=1.5cm)
649.81
m2
25.92
25.07
INSTALACIONES DE ACCESORIOS
649.81
700.53
0 08.05.01
GLB
3.00
120.85
362.55
39.99
0 08.05.02
und
3.00
112.66
337.98
48.00
9 09
0 09.01
0 09.01.01
0 09.02
0 09.02.01
0 09.03
HIDRANTES ( 77 UND)
20,657.77
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
25.60
m2
19.25
1.33
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
25.60
203.86
m3
11.55
17.65
203.86
3,650.01
0 09.03.01
m3
7.39
336.52
2,486.88
32.81
0 09.03.02
m2
55.44
20.98
1,163.13
73.74
m2
27.72
17.75
0 09.04
0 09.04.01
0 09.05
0 09.05.01
ACABADOS
TARRAJEO (MORTERO 1:3 e=1.5cm)
59.12
492.03
INSTALACION DE ACCESORIOS
SUMIN. E INSTAL DE ACCES EN HIDRANTES C/CONEXION A TUB DE 1 1/2"
45.84
492.03
184.89
166.32
1026.41
924.00
16,286.27
und
77.00
108.85
8,381.45
0 09.05.02
10 10
0 10.01
0 10.01.01
0 10.02
0 10.02.01
0 10.03
und
77.00
102.66
1232.00
10.21
m2
7.68
1.33
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
7,904.82
10,894.89
10.21
108.37
m3
6.14
17.65
108.37
6,039.55
0 10.03.01
m3
12.55
336.52
4,223.33
55.72
100.40
0 10.03.02
kg
287.88
4.35
1,252.28
115.15
103.64
0 10.03.03
m2
26.88
20.98
563.94
35.75
m2
30.24
17.75
0 10.04
0 10.04.01
0 10.05
ACABADOS
TARRAJEO (MORTERO 1:3 e=1.5cm)
536.76
INSTALACION DE ACCESORIOS
536.76
201.70
181.44
144.00
4,200.00
0 10.05.01
und
12.00
247.09
2,965.08
159.96
0 10.05.02
und
12.00
102.91
1,234.92
19.20
11 11
0 11.01
0 11.01.01
0 11.02
0 11.02.01
0 11.03
5,389.82
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
10.24
m2
7.70
1.33
m3
6.16
17.65
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
10.24
108.72
108.72
2,472.62
0 11.03.01
m3
3.08
336.52
1,036.48
13.68
24.64
0 11.03.02
kg
233.59
4.35
1,016.12
93.44
84.09
0 11.03.03
m2
20.02
20.98
420.02
26.63
m2
20.02
17.75
0 11.04
0 11.04.01
0 11.05
ACABADOS
TARRAJEO (MORTERO 1:3 e=1.5cm)
355.36
INSTALACION DE ACCESORIOS
355.36
133.53
120.12
132.00
2,442.88
0 11.05.01
und
11.00
115.67
1,272.37
146.63
0 11.05.02
und
11.00
106.41
1,170.51
22.00
12 12
0 12.01
9,562.26
TRABAJOS PRELIMINARES
35.70
0 12.01.01
m2
15.00
1.05
0 12.01.02
TRAZO Y REPLANTEO
m2
15.00
1.33
0 12.02
0 12.02.01
0 12.03
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
15.75
19.95
219.57
m3
12.44
17.65
219.57
6,824.24
0 12.03.01
m2
70.65
20.98
1,482.24
93.96
0 12.03.02
kg
548.50
4.35
2,385.98
219.40
197.46
0 12.03.03
m3
6.87
430.28
2,956.02
109.92
98.93
0 12.04
0 12.04.01
0 12.05
1,114.75
m2
32.50
34.30
INSTALACION DE ACCESORIOS
1,114.75
185.58
1,368.00
0 12.05.01
GLB
5.00
164.10
820.50
66.65
0 12.05.02
und
5.00
109.50
547.50
100.00
13 13
0 13.01
1,892.78
TRABAJOS PRELIMINARES
7.14
0 13.01.01
m2
3.00
1.05
0 13.01.02
TRAZO Y REPLANTEO
m2
3.00
1.33
0 13.02
0 13.02.01
0 13.03
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
m3
2.49
14.13
0 13.03.02
kg
0 13.03.03
m3
20.98
296.45
18.79
109.70
4.35
477.20
43.88
39.49
1.37
430.28
589.48
21.92
19.73
43.95
1,363.13
m2
0 13.05
17.65
0 13.04.01
3.99
43.95
0 13.03.01
0 13.04
3.15
222.95
m2
6.50
34.30
INSTALACION DE ACCESORIOS
222.95
37.12
255.61
0 13.05.01
GLB
1.00
146.11
146.11
13.33
0 13.05.02
und
1.00
109.50
109.50
20.00
1.00
4,500.00
240.00
16.12
14 14
8,368.80
0 14.01
GLB
0 14.02
CONFORMACION DE BOTADERO
m2
15 15
FLETE
4,500.00
3,868.80
FLETE TERRESTRE
GLB
1.00
23,000.00
23,000.00
0 15.02
FLETE RURAL
GLB
1.00
8,500.00
8,500.00
0 16.01
1.00
3,500.00
0 16.02
GLB
1.00
700.00
GLB
1.00
3,400.00
17 17
0 17.01
4,200.00
64.80
31,500.00
0 15.01
16 16
12.00
=0.08312/+0.501
3,500.00
700.00
3,400.00
VARIABLE
NDIRECTO
GG
UTI
ST
IGV
3,400.00
53070.542 10890.989
474,092.17
33,186.45
COEFICIENTE DE
INCIDENCIA (insumos)
23,704.61
530,983.23 Suma de I.U. semejantes
95,576.98 la suma debe ser al 100%
626,560.21
0.09995
0.02051
0.36066
1.0000
CONFORMACIN DE MONOMIOS
MONOMIOS
COEFICIENTE DE
INCIDENCIA
I.U.
1 MANO DE OBRA
2 MAQUINARIA Y EQUIPO NACIONAL
3 BRONCE
4 CEMENTO
5 TUBERIA
6 GG+UTI
LEYENDA
COSTO TOTALES DE CADA PARTIDAS DEL PRESUPUESTO
COSTO TOTALES DE CADA UNO DE LOS ELEMENTO
DISGREGADO
COEFICIENTE DE INCIDENCIA DE CADA UNO DE LOS ELEMENTO
47
48
30
21
72
39
0.50105
0.08605
0.14536
0.08312
0.07728
0.10714
1.00000
ANO DE OBRA
PEON
equipo
TOPOGRAFO
47
HERRAMIENTAS
MANUALES
CARRETILLA
37
37
COMPACTACION
MEZCLADORA VIBRADOR DE MEZCLADORA
Y VIBRADOR
DE CONCRETO CONCRETOo 4p DE CONCRETO
TIPO PLANCHA
DE 9-11p3
240"
TROMPO 8p 9p3
4hp
48
49
48
49
MIRA Y
JALONES
37
BOMBA
ANUAL
PARA
PRUEBA DE
TUBERIA
48
TEODOLITO
30
65
5.40
90.00
36.00
500.00
4.50
24.30
1.80
149.29
7.14
38.85
1.19
87.00
15.30
31.08
###
###
37.06
2.55
111.17
62.35
3.25
41.55
153.95
5.85
9.49
24.80
2.73
22.50
2.49
22.50
2.49
CARTELES
DE OBRA
IMPREA
LAMINA
FIBRA
SEGN
DISEO
74.80
34.20
13.20
8.91
0.66
27.77
1.33
12.18
0.37
121.50
5.49
479.88
32.76
99.00
3.30
120.00
5.76
126.00
6.30
3239.46
154.98
378.00
11.34
1417.50
42.53
302.40
14.87
3873.60
291.81
154.59
62.92
5.61
12.54
7.95
17.77
27.91
72.90
302.40
3248.44
453.60
1549.44
13.66
188.75
21.17
222.56
24.96
15.75
0.76
208.80
10.44
60.00
10.60
60.00
7.00
18.70
12.63
0.94
70.62
3.54
10.65
0.33
8.52
21.06
0.63
77.18
4.03
12.60
0.48
48.26
92.60
51.44
0.71
30.00
213.60
2.58
144.18
10.68
2928.88
87.15
320.40
10.68
320.40
16.02
183.06
6.19
961.20
29.48
293.70
26.70
192.24
16.02
6.00
0.30
932.40
629.37
380.42
1398.60
46.62
1398.60
69.93
799.07
27.04
10489.50
741.26
819.50
74.50
462.55
42.05
839.16
69.93
60.00
10.60
982.26
72.76
202.92
768.96
202.92
46.62
12785.07
1455.20
90.78
396.27
885.78
8391.60
885.78
618.46
1382.44
19953.70
593.72
2182.80
72.76
6839.44
436.56
1247.11
42.20
17735.25
1253.29
2000.90
181.90
1309.68
109.14
20.00
1.40
924.00
46.20
3.42
2.31
2510.22
14188.20
1382.44
0.17
19953.70
593.72
95.52
4.99
122.40
4.65
114.60
1.45
3.25
3.27
7.32
63.66
3.83
129.60
22.81
30.00
5.31
18.00
1.98
7.70
197.97
5.20
0.39
5.89
123.19
6.43
277.20
10.53
17.46
770.00
136.29
147.80
82.10
462.00
3.07
50.82
2.07
0.15
105.24
3.13
209.21
10.92
139.43
1.31
2.92
1.31
2.93
2.55
5.70
251.00
5.76
134.40
5.11
19.05
9.12
144.00
3.08
4.92
2.08
0.15
105.58
3.14
51.34
2.68
34.22
61.60
4.67
100.10
3.80
12.61
8.36
165.00
5.61
15.00
6.00
0.75
4.05
0.30
213.22
6.34
353.25
13.42
10.97
412.20
31.05
164.88
69.55
7.80
50.00
5.85
3.00
3.00
1.20
0.15
0.81
0.06
42.68
1.27
70.65
2.68
0.51
1.14
2.19
82.20
6.19
13.91
1.56
32.88
0.76
0.60
48.00
2.40
FRMULA POLINMICA
125725.83
1818.1638
6397.7858
5834.8325
1086.4194
445.6518
2059.8
23690.76
1144.7698
2471.14
2558.8972
500
0.23678
0.00342
0.01205
0.01099
0.00205
0.00084
0.00388
0.04462
0.00216
0.00465
0.00482
0.00094
0.36066
0.08605
1.00000
TAPA
TAPA
METALICA METALICAa
0.45x0.45
0.40x0.40
e=1/8"(incluid e=1/8 incluido
o marco)
marco
65
65
TAPA
METALICA
0.80x0.80n
e=1/8"
65
TAPA
METALICA
0.50x0.80m
e=1/8"
65
TAPA
TAPA
TAPA
METALICA
METALICA
METALICA
CONO DE
VALVULA
CODO DE
TEE PVC SAL UNION NIPLE
0.60x1.1n
0.40x0.60
0.60x0.60
REBOE PVC COMPUERTA
FIERRO de 1
3"x3"
PVC SAP 3"
e=1/8" incluio e=1/8 incluio e=1/8 incluio
6"x4"
BB4"
1/2"x90
marco
marco
marco
65
65
65
54.00
240.00
240.00
77
72
72
450.00
57.60
61.20
CODO PVC
SAP 4"x90"
NIPLE PVC
SAP 4" 1.00
72
90.00
130.50
34.00
38.40
270.00
6160.00
1066.80
110.00
977.90
444.50
88.90
6160
240
1066.8
1422.4
270
88.9
240
54
450
130
61.2
110
90
130.5
0.01160
0.00045
0.00201
0.00268
0.00051
0.00017
0.00045
0.00010
0.00085
0.00024
0.00012
0.00021
0.00017
0.00025
RVICIO DE AGUA PARA EL SISTEMA DE RIEGO TECNIFICADO EN EL CENTRO DEL POBLADODE UYRUM
NIPLE DE f
GALVANIZAD
O DE 1 1/2"x1
1/2"
65
NIPLE e fo
DE 3"x9"
CANASTILLA
3"
65
UNION
UNION
ACERO DE
UNIVERSAL
CLAVO PARA
UNIVERSAL
REFUERZO
DE fo
MADERA c/c
DE fo GALV
fy=4200
GALVANIZAD
2"
3"
GRADO 60
O DE 1 1/2"
65
65
MADERA
TORNILLO
inc/corte
p/encofrado
43
ALAMBRE
NEGRO
RECOCIDO
NEGRO #8
OALAMBRE
NEGRO #8
ALAMBRE
NEGRO #16
77.20
385.80
1575.21
3.15
150.00
105.00
222.00
37.87
118.62
21.55
125.83
2252.39
2267.56
52.13
125.83
170.75
31.58
117.46
3.10
8.85
1.76
306.73
635.78
694.66
2.22
30.11
17.14
68.19
38.81
47.88
955.76
71.97
336.81
33.06
18.82
2.42
288.00
1152.00
775.52
58.40
250.85
24.62
885.24
86.90
14.01
1.60
1821.02
49.46
137.13
177.05
17.38
9.89
364.20
27.43
288
150
105
1152
222
135.22
6244.9532
7588.6751
128.904
52.1304
641.0025
172.3353
297.269
77.2
0.00054
0.00028
0.00020
0.00217
0.00042
0.00025
0.01176
0.01429
0.00024
0.00010
0.00121
0.00032
0.00056
0.00015
CEMENT
ESTACA
O
ARENA
YEO DE 28 DE
PORTALN FINA
MADERA
D TIPO I
30
43
5.40
2.70
21
CUARTON
ALAMBRE
EUCALIPT
DE PUAS
O
#16
3"x3"x2.5
HORMIGONAGUA
173.78
38
39
111.36
0.31
671.64
665.23
99.61
362.78
72.44
2.09
45
JUNTA
PUERTA
CANDAD
INTER
CANASTIL
DE
IMPERME ADITIVO
ASFALTO PEGAME
O
WATER
LA DE
CINTA
CALAMIN ABILIZAN EPOXICO
LIQUIDO NTO
INCLUIDO
TOP
SALIDA
TEFLON
A DE
TE
SIKA 32
rc-250
PARA PVC
ALDABA
NEOPREN
DE 3"
1.85x1
E 9"
26
30
30
30
13
30
CONO DE
REBOSE
DE PVC
3"
1.98
0.99
242.69
155.52
0.44
468.00
396.00
75.00
770.99
1575.00
5.54
13281.93
6778.80
40.67
495.00
1126.31
243.43
2.65
370.44
568.89
1328.08
287.04
3.12
436.80
670.80
26.46
20.01
142.68
0.70
0.70
2.81
1.40
70.00
6.00
6.00
72.80
823.54
449.11
2.59
25.00
32.04
165.00
16.02
373.80
139.86
69.93
1043.00
588.70
218.28
109.14
2546.60
346.50
0.51
0.26
1019.20
109.38
555.81
3.21
59.62
11.25
1.16
0.58
1314.46
70.13
716.83
4.14
51.00
288.75
0.46
0.23
2232.27
76.51
1217.35
7.03
55.64
84.00
0.46
108.00
0.23
547.84
50.65
298.76
1.72
36.84
66.00
0.90
0.45
1413.37
721.35
4.33
415.03
89.70
0.98
136.50
209.63
7.00
0.18
350.00
91.00
0.09
281.85
83.01
143.85
17.94
0.86
0.20
27.30
41.93
0.02
0.00038
0.04920
933.662 13758.16
79.8818
468
396
100
660
971.04
1491.24
26.46
142.68
4644.5
420
832.52
163.8
0.00176
0.00015
0.00088
0.00075
0.00019
0.00124
0.00183
0.00281
0.00005
0.00027
0.00875
0.00079
0.00157
0.00031
0.02591
0.55329
ADAPATA aADAPAT
CONO DE
DOR
ADOR
90 PVC
PARA PVC PARA PVC
SAP 3"
SAP 1 1/2" SAP 3"
VALVULA
DE
COMPUE
RTA DE
BRONCE
DE 1 1/2"
VALVULA
DE
COMPUE
GRAPA
RTA DE
BRONCE
DE 3"
77
MALLA
COCADA
ROLLIZO
2" DE
DE
TIERRA
ALAMBRE
EUCALIPT
CERNIDA
GALVANIZ
O DE 5"
ADO
8bw=2.0
41
30
TUBERIA
PVC AP
PRESION
3"CLASE
7.5
72
TUBERIA
CODO
TEE PVC
PVC AP
TEE PVC
REDUCCI REDUCCI REDUCCI PVC
CON
PRESION
CON
ON PVC ON PVC ON PVC SAP(aua)c
REDUCCI
1.5"
REDUCCI
1.1/2"x1" SAP 3"
SAP 3"a2" on roca
ON 3"-1
CLASE
ON 3"-2"
3"x90"
1/2"
7.5
72
72
72
72
72
72
72
TEE PVC
CON
REDUCCI
ON 3"-2"
72
50.00
50.00
32.00
170.00
192.50
1260.00
1000.00
934.50
37.38
2862.24
10.00
28.00
4079.25
163.17
7986.40
4154.54
13.00
6.00
6.50
254.66
16880.32
60.00
616.00
180.00
4620.00
96.00
660.00
88.00
605.88
38.50
250.00
20.00
60.00
9.00
800
430
32
5885.88
410
192.5
1260
1000
0.00151
0.00081
0.00006
0.01108
0.00077
0.00036
0.00237
0.00188
0.02826
0.03179
38.5
10
28
13
6.5
0.00007
0.00002
0.00002
0.00005
0.00002
0.00001
0.00001
ASPEROR
BRONCE
YEE PVC YEE PVC YEE PVC
CODO DE CODO DE CODO DE CODO DE SECTORA
TEE PVC
c/reuccion c/reuccion c/reuccion
FIERRO PVC SAP PVC SAP PVC SAP L 3/4"
3"
3"-2"
2"-1 1/2" 3"-1 1/2"
DE 3"x90 1 1/2x90 45 1 1/2 22 1 1/2 SILVER
BOQUILL
A 4MM
72
72
72
72
65
72
72
72
30
QUEBRAC ELEVADO
HORRO R f e
TRIPODE LLAVE
DE
3/4"X80m ANGOTAB TIPO TEE
BRONCE conexin LE DE 3/4" DE 1/2"
DE 3/4"
de marco
30
49
LLAVE
PVC TIPO
BAYONET
A DE 3/4"
CODO
TEE p.e.
p.e.
32mmx3/4
32mmx3/4
"
"
72
72
MANGUE
TAPON
RA
PVC DE
PLASTICA
3/4"
DE 3/4"
72
7.00
48.00
14.00
6.50
20.80
15.60
36.40
24640.00
1540.00
7700.00 15400.00
1270.50
770.00
770.00
8470.00
264.00
38.50
10.00
14.00
48
14
6.5
10
20.8
15.6
36.4
24640
1540
7700
15400
264
1270.5
770
770
8470
52.5
0.00001
0.00009
0.00003
0.00001
0.00002
0.00004
0.00003
0.00007
0.04640
0.00290
0.01450
0.02900
0.00050
0.00239
0.00145
0.00145
0.01595
0.00010
TEE PVC
SAP
ROSCAD
O 1 1/2"
72
TIERRA
TEE PVC
DE
AP DE 3"
BOTADER RENDIMIE
CHACRA
GG+UTI
c/r para
O
NTO
O
agua
VEGETAL
72
SUB TOTAL
39
685.40 0.0012908
900.00
900.00 0.001695
94.50 0.000178
119.70 0.0002254
246.06 0.0004634
71.12 0.0001339
472.67 0.0008902
946.55 0.0017826
1258.58 0.0023703
645.97 0.0012166
2063.90 0.0038869
698.82 0.0013161
1414.23 0.0026634
324.99 0.0006121
324.99 0.0006121
43.89 8.27E-005
45.77 8.62E-005
40.4579 7.62E-005
660.10 0.0012432
1588.68 0.002992
498.30 0.0009384
767.76 0.0014459
132.30 0.0002492
5339.25 0.0100554
691.74 0.0013028
4708.46 0.0088674
3313.93 0.0062411
27778.88 0.0523159
4724.09 0.0088969
2971.05 0.0055954
3025.26 0.0056975
3567.20 0.0067181
64.01 0.0001205
507.21 0.0009552
422.10 0.0007949
439.70 0.0008281
62.19 0.0001171
74.16 0.0001397
19.50 3.67E-005
69.95 0.0001317
1558.09 0.0029343
52.87 9.96E-005
153.90 0.0002898
2731.08 0.0051434
710.22 0.0013376
3016.03 0.0056801
331.08 0.0006235
1463.16 0.0027556
250.98 0.0004727
1759.64 0.0033139
3748.68 0.0070599
582.06 0.0010962
86.70 0.0001633
3100.23 0.0058387
13165.49 0.0247945
1445.22 0.0027218
6386.94 0.0120285
1095.57 0.0020633
33608.36 0.0632946
10459.80 0.0196989
5550.60 0.0104534
2540.79 0.0047851
323.60 0.0006094
4838.54 0.0091124
20547.42 0.0386969
2255.56 0.0042479
11423.32 0.0215135
1709.86 0.0032202
56823.74 0.1070161
22919.40 0.0431641
3965.42 0.0074681
120.87 0.0002276
62493.20 0.1176934
11.37 2.14E-005
20547.42 0.0386969
1928.26 0.0036315
513.59 0.0009672
833.03 0.0015688
649.81 0.0012238
362.55 0.0006828
337.98 0.0006365
25.60 4.82E-005
203.86 0.0003839
2486.88 0.0046835
1163.13 0.0021905
492.03 0.0009266
8381.45 0.0157848
7904.82 0.0148871
10.21 1.92E-005
108.37 0.0002041
4223.33 0.0079538
1252.28 0.0023584
563.94 0.0010621
536.76 0.0010109
2965.08 0.0055841
1234.92 0.0023257
10.24 1.93E-005
108.72 0.0002048
1036.48 0.001952
1016.12 0.0019137
420.02 0.000791
355.36 0.0006692
38.50
1272.37 0.0023963
1170.51 0.0022044
15.75 2.97E-005
19.95 3.76E-005
219.57 0.0004135
1482.24 0.0027915
2385.98 0.0044935
2956.02 0.0055671
1114.75 0.0020994
820.50 0.0015452
547.50 0.0010311
3.15 5.93E-006
3.99 7.51E-006
43.95 8.28E-005
296.45 0.0005583
477.20 0.0008987
589.48 0.0011102
222.95 0.0004199
7.00
146.11
0.00028
109.50
0.00021
4500.00
0.00847
3868.80
0.00729
23000.00
23000.00
0.04332
8500.00
8500.00
0.01601
3500.00
3500.00
0.00659
700.00
700.00
0.00132
3400.00
3400.00
0.00640
56,891.06
530983.22
1.00000
0.10714
1.00000
4500.00
153.60
38.5
153.6
0.00007
0.00001
0.00029
3600.00
3600 44500.00
0.00678
0.08381
Item
0 01
0 01.01
0 01.02
0 02
0 02.01
0 02.01.01
0 02.01.02
0 02.02
0 02.02.01
0 02.02.02
0 02.03
0 02.03.01
0 02.03.02
0 02.04
0 02.04.01
0 02.04.02
0 02.04.03
0 02.05
0 02.05.01
0 02.06
0 02.06.01
0 02.07
0 02.07.01
0 02.07.02
0 02.08
0 02.08.01
0 02.08.01.01
0 02.08.02
0 02.08.02.01
0 02.08.02.02
0 02.08.03
0 02.08.03.01
0 02.08.04
0 02.08.04.01
0 02.08.04.02
0 02.08.04.03
0 03
0 03.01
0 03.01.01
0 03.02
0 03.02.01
0 03.02.02
0 03.02.03
0 03.03
0 03.03.01
0 03.04
0 03.04.01
0 03.04.02
0 03.04.03
0 03.05
0 03.05.01
0 03.05.02
0 03.05.03
0 03.05.04
Descripcin
OBRAS PRELIMINARES
CARTEL DE OBRA
ALQUILER PARA OFICINA Y ALMACEN DE OBRA
CAPTACION (03 UNID)
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACION PARA ESTRUCTURAS EN TERRENO NORMAL
RELLENO CON MATERIAL PROPIO
OBRAS DE CONCRETO SIMPLE
CONCRETO SIMPLE FC=140 KG/CM2
CONCRETO CON MAMPOSTERIA DE PIEDRA FC=175 KG/CM +30%PM
OBRAS DE CONCRETO ARMADO
CONCRETO FC=175 KG/CM2
ENCOFRADO Y DESENCOFRADO NORMAL
ACERO DE REFUERZO Fy = 4 200 KG/CM2 GRADO 60
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO (MORTERO 1:3 e=1.5cm)
INSTALACIONES DE ACCESORIOS
INSTALACIONES DE ACCESORIOS
CARPINTERIA METALICA
INSTALACION DE TAPA METALICA 60X60cm
INSTALACION DE TAPA METALICA 40X40cm
CERCO PERIMETRICO DE SEGURIDAD
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL TERRENO NORMAL
ELIMINACION DE MATERIAL EXCEDENTE HASTA D=50M
CONCRETO SIMPLE
CONCRETO FC=140 KG/CM2
COLOCACION DE CERCO PERIMETRICO
COLOCADO DE CUARTON DE EUCALIPTO DE 3"x3" x2.50
ALAMBRE DE PUAS N 12
COLOCADO DE PUERTA CON MARCO DE MADERA
RESERVORIO NOCTURNO 216 M3 (01 UND)
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
MOVIMIENTO DE TIERRAS
EXCAVACION PARA ESTRUCTURAS EN TERRENO NORMAL
REFINE, NIVELACION Y COMPACTACION
ELIMINACION DE MATERIAL EXCEDENTE HASTA D=50M
CONCRETO SIMPLE
SOLADO DE CONCRETO C:H 1:10 E=0.10M
CONCRETO ARMADO
CONCRETO FC=210 KG/CM2
ENCOFRADO Y DESENCOFRADO DE MUROS
ACERO DE REFUERZO Fy = 4 200 KG/CM2 GRADO 60
REVESTIMIENTO Y JUNTAS
TARRAJEO CON IMPERMEABILIZANTE MURO INTERIOR DE CONCRETO
TARRAJEO CON IMPERMEABILIZANTE FONDO DE LOSA
WATER STOP DE 9" PROVISION Y COLOCADO DE JUNTA
BRUA DE DILATACION CON ASFALTO E=1"
Und.
und
GLB
Metrado
1.00
1.00
m2
m2
90.00
90.00
m3
m3
8.71
5.18
m3
m3
1.16
7.72
m3
m2
kg
3.74
30.79
474.46
m2
39.37
GLB
3.00
und
und
3.00
3.00
m2
33.00
m3
m3
1.62
2.03
m3
1.62
und
m
und
36.00
330.00
3.00
m2
126.00
m3
m2
m3
189.00
126.00
236.25
m3
12.60
m3
m2
kg
64.56
179.76
683.00
m2
m2
m
m
88.20
104.00
12.60
87.00
0 03.06
0 03.06.01
0 03.06.02
0 03.07
0 03.07.01
0 03.07.01.01
0 03.07.02
0 03.07.02.01
0 03.07.02.02
0 03.07.02.03
0 03.07.03
0 03.07.03.01
0 03.07.03.02
0 03.07.03.03
0 03.07.04
0 03.07.04.01
0 04
0 04.01
0 04.01.01
0 04.02
0 04.02.01
0 04.02.02
0 04.02.03
0 04.02.04
0 04.02.05
0 04.03
0 04.03.01
0 04.03.02
0 04.04
0 04.04.01
0 05
0 05.01
0 05.01.01
0 05.02
0 05.02.01
0 05.02.02
0 05.02.03
0 05.02.04
0 05.02.05
0 05.03
0 05.03.01
0 05.03.02
0 05.03.03
0 05.04
0 05.04.01
0 06
0 06.01
0 06.01.01
0 06.02
0 06.02.01
0 06.02.02
0 06.02.03
0 06.02.04
0 06.02.05
0 06.03
0 06.03.01
0 06.03.02
0 06.04
0 06.04.01
0 07
OTRAS PARTIDAS
SUMINISTRO E INSTALACION DE ACCESORIOS EN RESERVORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN CAJA DE VALVULAS
CERCO PERIMETRICO DE SEGURIDAD
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACION PARA ZAPATAS EN TERRENO NORMAL
RELLENO COMPACTADO CON MATERIAL PROPIO
ELIMINACION DE MATERIAL DE EXCAVACION D>50m
OBRAS DE CONCRETO ARMADO
CONCRETO FC=175 KG/CM2
ENCOFRADO Y DESENCOFRADO NORMAL
ACERO DE REFUERZO Fy = 4 200 KG/CM2 GRADO 60
INSTALACION DE ACCESORIOS DE CERCO PERIMETRICO
INSTALACION DE ACCESORIOS DE CERCO PERIMETRICO
LINEA DE CONDUCCION TUB. PVC L = 534.00 ML
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN TERRENO NORMAL
REFINE Y NIVELACION DE FONDO DE ZANJAS DE ANCHO 0.40 m.
CAMA DE APOYO CON MATERIAL SELECCIONADO (E=10 cm)
RELLENO COMPACTADO MANUAL COON MATERIAL SELECCIONADO
RELLENO COMPACTADO CON MATERIAL PROPIO
INSTALACION DE TUBERIAS PVC
INSTALACION DE TUBERIA 3" PVC C-7.5
DOBLE PRUEBA HIDRAULICA EN TUBERIA PVC
INSTALACION DE ACCESORIOS
INSTALACION DE ACCESORIOS EN LINEA DE CONDUCCION
LINEA DE DISTRIBUCION Y ADUCCION TUB. PVC (L = 2331 ML)
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
REFINE Y NIVELACION DE FONDO DE ZANJAS DE ANCHO 0.40 m.
CAMA DE APOYO CON MATERIAL SELECCIONADO (E=10 cm)
RELLENO COMPACTADO MANUAL COON MATERIAL SELECCIONADO
RELLENO CON MATERIAL PROPIO
INSTALACION DE TUBERIAS PVC
INSTALACION DE TUBERIA 3" PVC C-7.5
INSTALACION DE TUBERIA 2" PVC C-7.5
DOBLE PRUEBA HIDRAULICA EN TUBERIA PVC
INSTALACION DE ACCESORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN LINEA DE DISTRIBUCION
LINEA DE RIEGO FIJO TUB. PVC (L = 3638 ML)
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
REFINE Y NIVELACION DE FONDO DE ZANJAS DE ANCHO 0.40 m.
CAMA DE APOYO CON MATERIAL SELECCIONADO (E=5 cm)
RELLENO COMPACTADO MANUAL COON MATERIAL SELECCIONADO
RELLENO CON MATERIAL PROPIO
INSTALACION DE TUBERIAS PVC
INSTALACION DE TUBERIA 1.5" PVC C-7.5
DOBLE PRUEBA HIDRAULICA EN TUBERIA PVC
INSTALACION DE ACCESORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN LINEA DE RIEGO FIJO
LINEAS PORTATILES DE RIEGO POR ASPERSION (77 UND)
GLB
GLB
1.00
1.00
m2
46.76
m3
m3
m3
4.12
1.42
3.51
m3
m2
kg
4.63
2.52
35.38
GLB
1.00
m2
534.00
m3
m
m
m3
m3
170.88
534.00
534.00
21.36
128.16
m
m
534.00
534.00
GLB
1.00
m2
2,331.00
m3
m
m
m3
m3
745.92
2,331.00
2,331.00
93.24
1,398.60
m
m
m
1,490.00
841.00
2,331.00
GLB
1.00
m2
3,638.00
m3
m
m
m3
m3
1,164.16
3,638.00
3,638.00
145.52
2,364.70
m
m
3,638.00
3,638.00
GLB
1.00
0 07.01
0 08
0 08.01
0 08.01.01
0 08.02
0 08.02.01
0 08.03
0 08.03.01
0 08.03.02
0 08.03.03
0 08.04
0 08.04.01
0 08.05
0 08.05.01
0 08.05.02
0 09
0 09.01
0 09.01.01
0 09.02
0 09.02.01
0 09.03
0 09.03.01
0 09.03.02
0 09.04
0 09.04.01
0 09.05
0 09.05.01
0 09.05.02
0 10
0 10.01
0 10.01.01
0 10.02
0 10.02.01
0 10.03
0 10.03.01
0 10.03.02
0 10.03.03
0 10.04
0 10.04.01
0 10.05
0 10.05.01
0 10.05.02
0 11
0 11.01
0 11.01.01
0 11.02
0 11.02.01
0 11.03
0 11.03.01
0 11.03.02
0 11.03.03
0 11.04
0 11.04.01
0 11.05
0 11.05.01
0 11.05.02
0 12
0 12.01
0 12.01.01
0 12.01.02
77.00
8.55
1,164.16
5.73
24.48
191.50
25.92
3.00
3.00
19.25
11.55
7.39
55.44
27.72
77.00
77.00
7.68
6.14
12.55
287.88
26.88
30.24
12.00
12.00
7.70
6.16
3.08
233.59
20.02
20.02
11.00
11.00
15.00
15.00
0 12.02
0 12.02.01
0 12.03
0 12.03.01
0 12.03.02
0 12.03.03
0 12.04
0 12.04.01
0 12.05
0 12.05.01
0 12.05.02
0 13
0 13.01
0 13.01.01
0 13.01.02
0 13.02
0 13.02.01
0 13.03
0 13.03.01
0 13.03.02
0 13.03.03
0 13.04
0 13.04.01
0 13.05
0 13.05.01
0 13.05.02
0 14
0 14.01
0 14.02
0 15
0 15.01
0 15.02
0 16
0 16.01
0 16.02
0 17
0 17.01
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
OBRAS DE CONCRETO ARMADO
ENCOFRADO Y DESENCOFRADO NORMAL
ACERO DE REFUERZO Fy = 4 200 KG/CM2 GRADO 60
CONCRETO FC=210 KG/CM2
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO IMPERMEABILIZADO DE MUROS (MEZCLA 1:3 E=1.5 CM)
INSTALACION DE ACCESORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN CAMARA ROMPE PRESION
INSTALACION DE TAPA METALICA 0.50x0.50 e=1/8"
CAMARA DE REUNION (01 UND)
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
OBRAS DE CONCRETO ARMADO
ENCOFRADO Y DESENCOFRADO NORMAL
ACERO DE REFUERZO Fy = 4 200 KG/CM2 GRADO 60
CONCRETO FC=210 KG/CM2
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO IMPERMEABILIZADO DE MUROS (MEZCLA 1:3 E=1.5 CM)
INSTALACION DE ACCESORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN CAMARA DE REUNION
INSTALACION DE TAPA METALICA 0.40x0.60 e=1/8"
MITIGACION DE IMPACTO AMBIENTAL
CONTROL Y MITIGACION DE IMPACTO AMBIENTAL
CONFORMACION DE BOTADERO
FLETE
FLETE TERRESTRE
FLETE RURAL
CAPACITACION EN EL MANEJO DE CULTIVO DE RIEGO
CAPTACION Y ASISTENCIA TECNICA EN TECNOLOGIA PRODUCTIVA Y GESTION EMP
CAPACITACION EN MANEJO DE RIEGO
FORTALECIMIENTO EN GESTION DE RIEGO
CONSTITUCION, ORGANIZACIN Y O&M DEL SISTEMA DE RIEGO
m3
12.44
m2
kg
m3
70.65
548.50
6.87
m2
32.50
GLB
und
5.00
5.00
m2
m2
3.00
3.00
m3
2.49
m2
kg
m3
14.13
109.70
1.37
m2
6.50
GLB
und
1.00
1.00
GLB
m2
1.00
240.00
GLB
GLB
1.00
1.00
GLB
GLB
1.00
1.00
GLB
1.00
Precio (S/.)
685.40
900.00
1.05
1.33
28.25
13.73
407.47
122.61
336.52
20.98
4.35
17.75
471.41
108.33
108.33
1.33
28.25
19.93
407.47
44.13
1.51
255.92
1.05
28.25
5.49
19.93
263.01
430.28
26.28
4.35
34.30
34.30
5.08
5.83
Parcial (S/.)
1,585.40
685.40
900.00
12,327.04
214.20
94.50
119.70
317.18
246.06
71.12
1,419.22
472.67
946.55
3,968.45
1,258.58
645.97
2,063.90
698.82
698.82
1,414.23
1,414.23
649.98
324.99
324.99
3,644.96
43.89
43.89
86.23
45.77
40.46
660.10
660.10
2,854.74
1,588.68
498.30
767.76
62,406.92
132.30
132.30
10,739.45
5,339.25
691.74
4,708.46
3,313.93
3,313.93
35,474.02
27,778.88
4,724.09
2,971.05
7,163.68
3,025.26
3,567.20
64.01
507.21
PORQUE
por
422.10
439.70
1.33
18.00
13.73
19.93
336.52
20.98
4.35
2,731.08
1.33
17.65
0.62
2.74
11.75
13.73
7.02
1.09
86.70
1.33
17.65
0.62
2.74
11.75
24.03
7.02
6.60
1.09
323.60
1.33
17.65
0.62
3.14
11.75
24.03
6.30
1.09
120.87
861.80
422.10
439.70
4,721.74
62.19
62.19
163.61
74.16
19.50
69.95
1,764.86
1,558.09
52.87
153.90
2,731.08
2,731.08
11,948.55
710.22
710.22
6,820.89
3,016.03
331.08
1,463.16
250.98
1,759.64
4,330.74
3,748.68
582.06
86.70
86.70
77,676.60
3,100.23
3,100.23
55,701.58
13,165.49
1,445.22
6,386.94
1,095.57
33,608.36
18,551.19
10,459.80
5,550.60
2,540.79
323.60
323.60
124,604.13
4,838.54
4,838.54
92,759.90
20,547.42
2,255.56
11,423.32
1,709.86
56,823.74
26,884.82
22,919.40
3,965.42
120.87
120.87
62,493.20
811.60
1.33
17.65
336.52
20.98
4.35
25.07
120.85
112.66
1.33
17.65
336.52
20.98
17.75
108.85
102.66
1.33
17.65
336.52
4.35
20.98
17.75
247.09
102.91
1.33
17.65
336.52
4.35
20.98
17.75
115.67
106.41
1.05
1.33
62,493.20
25,184.01
11.37
11.37
20,547.42
20,547.42
3,274.88
1,928.26
513.59
833.03
649.81
649.81
700.53
362.55
337.98
20,657.77
25.60
25.60
203.86
203.86
3,650.01
2,486.88
1,163.13
492.03
492.03
16,286.27
8,381.45
7,904.82
10,894.89
10.21
10.21
108.37
108.37
6,039.55
4,223.33
1,252.28
563.94
536.76
536.76
4,200.00
2,965.08
1,234.92
5,389.82
10.24
10.24
108.72
108.72
2,472.62
1,036.48
1,016.12
420.02
355.36
355.36
2,442.88
1,272.37
1,170.51
9,562.26
35.70
15.75
19.95
17.65
20.98
4.35
430.28
34.30
164.10
109.50
1.05
1.33
17.65
20.98
4.35
430.28
34.30
146.11
109.50
4,500.00
16.12
23,000.00
8,500.00
3,500.00
700.00
3,400.00
219.57
219.57
6,824.24
1,482.24
2,385.98
2,956.02
1,114.75
1,114.75
1,368.00
820.50
547.50
1,892.78
7.14
3.15
3.99
43.95
43.95
1,363.13
296.45
477.20
589.48
222.95
222.95
255.61
146.11
109.50
8,368.80
4,500.00
3,868.80
31,500.00
23,000.00
8,500.00
4,200.00
3,500.00
700.00
3,400.00
3,400.00
Item
Descripcin
Und.
I.U.
1 01
0 01.01
0 01.02
2 02
0 02.01
0 02.01.01
0 02.01.02
0 02.02
0 02.02.01
0 02.02.02
0 02.03
OBRAS PRELIMINARES
CARTEL DE OBRA
und
GLB
m2
m2
MOVIMIENTO DE TIERRAS
EXCAVACION PARA ESTRUCTURAS EN TERRENO NORMAL
m3
m3
0 02.03.01
m3
0 02.03.02
m3
0 02.04
0 02.04.01
m3
0 02.04.02
m2
0 02.04.03
kg
0 02.05
0 02.05.01
0 02.06
0 02.06.01
0 02.07
m2
INSTALACIONES DE ACCESORIOS
INSTALACIONES DE ACCESORIOS
GLB
CARPINTERIA METALICA
0 02.07.01
und
0 02.07.02
und
0 02.08
0 02.08.01
0 02.08.01.01
0 02.08.02
m2
MOVIMIENTO DE TIERRAS
0 02.08.02.01
m3
0 02.08.02.02
m3
0 02.08.03
0 02.08.03.01
0 02.08.04
CONCRETO SIMPLE
CONCRETO FC=140 KG/CM2
m3
0 02.08.04.01
und
0 02.08.04.02
ALAMBRE DE PUAS N 12
0 02.08.04.03
und
3 03
0 03.01
0 03.01.01
0 03.02
m2
MOVIMIENTO DE TIERRAS
0 03.02.01
m3
0 03.02.02
m2
m3
0 03.02.03
0 03.03
CONCRETO SIMPLE
0 03.03.01
0 03.04
m3
CONCRETO ARMADO
0 03.04.01
m3
0 03.04.02
m2
0 03.04.03
kg
0 03.05
REVESTIMIENTO Y JUNTAS
0 03.05.01
m2
0 03.05.02
m2
0 03.05.03
0 03.05.04
0 03.06
OTRAS PARTIDAS
0 03.06.01
GLB
0 03.06.02
GLB
0 03.07
0 03.07.01
0 03.07.01.01
0 03.07.02
m2
MOVIMIENTO DE TIERRAS
0 03.07.02.01
m3
0 03.07.02.02
m3
0 03.07.02.03
m3
0 03.07.03
0 03.07.03.01
m3
0 03.07.03.02
m2
0 03.07.03.03
kg
0 03.07.04
0 03.07.04.01
4 04
0 04.01
0 04.01.01
0 04.02
GLB
m2
MOVIMIENTO DE TIERRAS
0 04.02.01
m3
0 04.02.02
0 04.02.03
0 04.02.04
m3
0 04.02.05
m3
0 04.03
0 04.03.01
0 04.03.02
0 04.04
0 04.04.01
5 05
0 05.01
0 05.01.01
0 05.02
INSTALACION DE ACCESORIOS
INSTALACION DE ACCESORIOS EN LINEA DE CONDUCCION
GLB
m2
MOVIMIENTO DE TIERRAS
0 05.02.01
m3
0 05.02.02
0 05.02.03
0 05.02.04
m3
0 05.02.05
m3
0 05.03
0 05.03.01
0 05.03.02
0 05.03.03
0 05.04
0 05.04.01
6 06
0 06.01
0 06.01.01
0 06.02
INSTALACION DE ACCESORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN LINEA DE DISTRIBUCION
GLB
m2
MOVIMIENTO DE TIERRAS
0 06.02.01
m3
0 06.02.02
0 06.02.03
0 06.02.04
m3
0 06.02.05
m3
0 06.03
0 06.03.01
0 06.03.02
0 06.04
0 06.04.01
7 07
0 07.01
8 08
0 08.01
0 08.01.01
0 08.02
0 08.02.01
0 08.03
INSTALACION DE ACCESORIOS
SUMINISTRO E INSTALACION DE ACCESORIOS EN LINEA DE RIEGO FIJO
GLB
und
m2
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
m3
0 08.03.01
m3
0 08.03.02
m2
0 08.03.03
kg
0 08.04
0 08.04.01
0 08.05
ACABADOS
TARRAJEO (MEZCLA 1:3 e=1.5cm)
m2
INSTALACIONES DE ACCESORIOS
0 08.05.01
GLB
0 08.05.02
und
9 09
0 09.01
0 09.01.01
0 09.02
0 09.02.01
0 09.03
HIDRANTES ( 77 UND)
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
m2
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
m3
0 09.03.01
m3
0 09.03.02
m2
0 09.04
0 09.04.01
0 09.05
ACABADOS
TARRAJEO (MORTERO 1:3 e=1.5cm)
m2
INSTALACION DE ACCESORIOS
0 09.05.01
und
0 09.05.02
und
10 10
0 10.01
0 10.01.01
0 10.02
0 10.02.01
0 10.03
m2
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
m3
0 10.03.01
m3
0 10.03.02
kg
0 10.03.03
0 10.04
0 10.04.01
0 10.05
m2
ACABADOS
TARRAJEO (MORTERO 1:3 e=1.5cm)
m2
INSTALACION DE ACCESORIOS
0 10.05.01
und
0 10.05.02
und
11 11
0 11.01
0 11.01.01
0 11.02
0 11.02.01
0 11.03
m2
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
m3
0 11.03.01
m3
0 11.03.02
kg
0 11.03.03
m2
0 11.04
0 11.04.01
0 11.05
ACABADOS
TARRAJEO (MORTERO 1:3 e=1.5cm)
m2
INSTALACION DE ACCESORIOS
0 11.05.01
und
0 11.05.02
und
12 12
0 12.01
0 12.01.01
m2
0 12.01.02
TRAZO Y REPLANTEO
m2
0 12.02
0 12.02.01
0 12.03
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
m3
0 12.03.01
m2
0 12.03.02
kg
m3
0 12.03.03
0 12.04
0 12.04.01
0 12.05
m2
INSTALACION DE ACCESORIOS
0 12.05.01
GLB
0 12.05.02
und
13 13
0 13.01
0 13.01.01
m2
0 13.01.02
TRAZO Y REPLANTEO
m2
0 13.02
0 13.02.01
0 13.03
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN MATERIAL SUELTO
m3
0 13.03.01
m2
0 13.03.02
kg
0 13.03.03
m3
0 13.04
0 13.04.01
0 13.05
m2
INSTALACION DE ACCESORIOS
0 13.05.01
GLB
0 13.05.02
und
14 14
0 14.01
GLB
0 14.02
CONFORMACION DE BOTADERO
m2
15 15
0 15.01
0 15.02
16 16
0 16.01
0 16.02
17 17
0 17.01
FLETE
FLETE TERRESTRE
GLB
FLETE RURAL
GLB
GLB
GLB
VARIABLE
NDIRECTO
GG
UTI
ST
IGV
CONFORMACIN DE MONOMIOS
MONOMIOS
I.U.
1 MANO DE OBRA
2 MAQUINARIA Y EQUIPO NACIONAL
3 ACERO
4 CEMENTO
5 TUBERIA
6 GG+UTI
LEYENDA
COSTO TOTALES DE CADA PARTIDAS DEL PRESUPUESTO
COSTO TOTALES DE CADA UNO DE LOS ELEMENTO
DISGREGADO
47
48
30
21
72
39
LA POLINMICA
MANO DE OBRA
Metrado
Precio (S/.)
Parcial (S/.)
OPERARIO OFICIAL
47
47
PEON
toporafo
47
HERRAMIENTAS
MANUALES
carretilla
37
37
1,585.40
1.00
685.40
685.40
18.00
3.00
1.00
900.00
900.00
90.00
1.05
12,327.04
214.20
94.50
12.00
90.00
1.33
119.70
4.80
450.00
2.40
270.00
317.18
8.71
28.25
5.18
13.73
246.06
9.95
71.12
19.91
26.13
5.18
15.54
1,419.22
1.16
407.47
472.67
2.32
2.32
11.60
7.72
122.61
946.55
2.47
2.47
4.94
23.16
###
3.74
336.52
1.66
3.32
8.31
11.22
3,968.45
1,258.58
30.79
20.98
645.97
4.10
474.46
4.35
2,063.90
18.98
18.98
20.53
1423.38
92.37
39.37
17.75
26.25
26.25
196.85
4.80
4.80
9.00
698.82
698.82
1,414.23
3.00
471.41
1,414.23
649.98
3.00
108.33
324.99
6.00
3.00
9.00
3.00
108.33
324.99
6.00
3.00
9.00
3,644.96
43.89
33.00
1.33
43.89
1.76
0.88
99.00
86.23
1.62
28.25
45.77
2.03
19.93
40.46
1.85
3.70
4.86
1.62
6.09
0.25
660.10
1.62
407.47
660.10
3.24
3.24
16.20
4.86
32.00
32.00
64.00
108.00
13.20
990.00
16.00
9.00
16.80
630.00
2,854.74
36.00
44.13
1,588.68
330.00
1.51
498.30
3.00
255.92
767.76
8.00
62,406.92
132.30
126.00
1.05
132.30
10,739.45
189.00
28.25
5,339.25
432.00
567.00
126.00
5.49
691.74
50.40
378.00
236.25
19.93
4,708.46
189.00
708.75
3,313.93
216.01
29.53
12.60
263.01
3,313.93
10.08
10.08
40.32
37.80
322.80
35,474.02
64.56
430.28
27,778.88
103.30
103.30
516.48
179.76
26.28
4,724.09
102.71
102.71
20.55
683.00
4.35
2,971.05
27.32
27.32
88.20
34.30
3,025.26
50.40
25.20
264.60
104.00
34.30
3,567.20
59.43
29.71
312.00
12.60
5.08
64.01
2.10
2.10
25.20
87.00
5.83
507.21
13.92
27.84
261.00
1.00
422.10
422.10
8.00
8.00
8.00
5.00
1.00
439.70
439.70
8.00
8.00
5.00
539.28
2049.00
7,163.68
861.80
4,721.74
62.19
46.76
1.33
62.19
2.49
1.25
140.28
163.61
4.12
18.00
74.16
9.42
20.60
1.42
13.73
19.50
1.42
4.26
3.51
19.93
69.95
2.81
10.53
10.29
13.89
1,764.86
4.63
336.52
1,558.09
2.06
2.52
20.98
52.87
0.34
4.12
35.38
4.35
153.90
1.42
1.42
1.00
2,731.08
2.00
4.00
1.68
7.56
106.14
2,731.08
2,731.08
4.00
3.00
11,948.55
710.22
534.00
1.33
710.22
28.46
14.26
1602.00
170.88
17.65
3,016.03
390.58
512.64
534.00
0.62
331.08
42.72
1602.00
534.00
2.74
1,463.16
42.72
1602.00
21.36
11.75
250.98
128.16
13.73
1,759.64
534.00
7.02
3,748.68
534.00
1.09
582.06
6,820.89
21.36
2.44
24.41
64.08
128.16
384.48
19.44
38.82
2670.00
17.09
25.63
2670.00
0.40
0.80
3.00
4,330.74
86.70
1.00
86.70
86.70
77,676.60
3,100.23
2,331.00
1.33
3,100.23
124.24
62.24
699.30
55,701.58
745.92
17.65
13,165.49
1704.95
2237.76
2,331.00
0.62
1,445.22
186.48
6993.00
2,331.00
2.74
6,386.94
186.48
6993.00
93.24
11.75
1,095.57
10.66
13.32
279.72
1,398.60
24.03
33,608.36
1398.60
1398.60
4195.80
1,490.00
7.02
10,459.80
54.24
108.32
7450.00
841.00
6.60
5,550.60
30.61
61.14
4205.00
2,331.00
1.09
2,540.79
74.59
111.89
11655.00
93.24
18,551.19
0.44
323.60
1.00
323.60
323.60
8.00
8.00
8.00
5.00
124,604.13
4,838.54
3,638.00
1.33
4,838.54
193.91
97.13
10914.00
92,759.90
1,164.16
17.65
20,547.42
3,638.00
0.62
2,255.56
3,638.00
3.14
11,423.32
145.52
11.75
1,709.86
2,364.70
24.03
19953.70
593.72
2182.80
72.76
6839.44
436.56
165.89
1247.11
42.20
56,823.74 23647.00
17735.25
1253.29
1637.10
26,884.82
3,638.00
6.30
22,919.40
1309.68
2000.90
181.90
3,638.00
1.09
3,965.42
1164.16
1309.68
109.14
26.67
20.00
1.40
616.00
924.00
46.20
120.87
1.00
120.87
120.87
62,493.20
77.00
811.60
62,493.20
25,184.01
11.37
8.55
1.33
11.37
3.42
2.31
0.17
20,547.42
1,164.16
17.65
20,547.42
19953.70
593.72
95.52
4.99
122.40
4.65
3,274.88
5.73
336.52
1,928.26
25.44
24.48
20.98
513.59
32.56
45.84
191.50
4.35
833.03
76.60
68.94
172.89
155.52
129.60
22.81
36.00
30.00
5.31
18.00
1.98
3.83
649.81
25.92
25.07
649.81
3.00
120.85
362.55
39.99
3.00
112.66
337.98
48.00
700.53
20,657.77
25.60
19.25
1.33
11.55
17.65
25.60
7.70
5.20
0.39
203.86
203.86
197.97
5.89
3,650.01
7.39
336.52
2,486.88
32.81
55.44
20.98
1,163.13
73.74
27.72
17.75
59.12
123.19
6.43
277.20
10.53
492.03
492.03
184.89
166.32
924.00
17.46
16,286.27
77.00
108.85
8,381.45
1026.41
77.00
102.66
7,904.82
1232.00
770.00
136.29
462.00
50.82
10,894.89
10.21
7.68
1.33
10.21
3.07
2.07
0.15
108.37
6.14
17.65
108.37
105.24
3.13
209.21
10.92
6,039.55
12.55
336.52
4,223.33
55.72
100.40
287.88
4.35
1,252.28
115.15
103.64
5.76
2510.22
26.88
20.98
563.94
35.75
134.40
5.11
536.76
30.24
17.75
536.76
201.70
181.44
144.00
19.05
4,200.00
12.00
247.09
2,965.08
159.96
12.00
102.91
1,234.92
19.20
9.12
144.00
4.92
5,389.82
10.24
7.70
1.33
10.24
3.08
2.08
0.15
108.72
6.16
17.65
108.72
105.58
3.14
51.34
2.68
2,472.62
3.08
336.52
1,036.48
13.68
24.64
233.59
4.35
1,016.12
93.44
84.09
20.02
20.98
420.02
26.63
4.67
100.10
3.80
355.36
20.02
17.75
355.36
133.53
120.12
132.00
12.61
2,442.88
11.00
115.67
1,272.37
146.63
11.00
106.41
1,170.51
22.00
8.36
165.00
5.61
9,562.26
35.70
15.00
1.05
15.75
15.00
15.00
1.33
19.95
6.00
12.44
17.65
0.75
4.05
0.30
219.57
219.57
213.22
6.34
353.25
13.42
6,824.24
70.65
20.98
1,482.24
93.96
548.50
4.35
2,385.98
219.40
197.46
6.87
430.28
2,956.02
109.92
98.93
10.97
412.20
31.05
185.58
69.55
7.80
50.00
5.85
1,114.75
32.50
34.30
1,114.75
1,368.00
5.00
164.10
820.50
66.65
5.00
109.50
547.50
100.00
3.00
1,892.78
7.14
3.00
1.05
3.15
3.00
3.00
1.33
3.99
1.20
0.15
0.81
0.06
43.95
2.49
17.65
43.95
42.68
1.27
70.65
2.68
1,363.13
14.13
20.98
296.45
18.79
109.70
4.35
477.20
43.88
39.49
1.37
430.28
589.48
21.92
19.73
2.19
82.20
6.19
13.91
1.56
222.95
6.50
34.30
222.95
37.12
255.61
1.00
146.11
146.11
13.33
1.00
109.50
109.50
20.00
12.00
0.76
0.60
8,368.80
1.00
4,500.00
4,500.00
240.00
16.12
3,868.80
64.80
48.00
2.40
31,500.00
1.00
23,000.00
23,000.00
1.00
8,500.00
8,500.00
1.00
3,500.00
1.00
700.00
4,200.00
3,500.00
700.00
3,400.00
1.00
3,400.00
3,400.00
34012.49 5077.4349
474,092.17
33,186.45
COEFICIENTE DE
INCIDENCIA (insumos)
23,704.61
530,983.23 Suma de I.U. semejantes
95,576.98 la suma debe ser al 100%
626,560.21
OS
0.06406
0.00956
83233.35
194.681292
80712.4081
2540.44375
0.15675
0.00037
0.15201
0.00478
0.23074
0.85927
FRMULA POLINMICA
COEFICIENTE DE
INCIDENCIA
0.34617
=0.08312/
+0.50105( )/( )+0.08605( )/( )+0.07728/+0.14536
0.19071
0.13873
0.02683
0.04969
0.10714
0.85927
equipo
ezclaora e
ezclaora e
vibraor e concreto
concreto tropo 8p
concreto e 9-11p3
4p 240"
9p3
48
49
48
copactacion y
vibraor tipo
planca 4p
ira y jalone
49
37
boba anual
para prueba
e tuberia
48
cartele e bra
iprea lina fibra
eun ieo
teoolito
30
65
1.00
2.40
2.40
0.88
0.88
2.59
###
2.47
1.66
1.66
1.62
25.20
10.08
51.65
1.25
1.20
14.26
14.26
0.71
2.06
2.06
64.08
17.09
62.24
62.24
699.30
74.59
97.13
97.13
14188.20
1382.44
114.60
147.80
1.45
3.25
3.27
7.32
1.31
2.92
63.66
82.10
139.43
251.00
34.22
1.31
2.93
2.55
5.70
0.51
1.14
61.60
164.88
32.88
281.448176
323.130276
562.008
14980.08
188.563292
1474.12
201.364332
0.00053
0.00061
0.00106
0.02821
0.00036
0.00278
0.00038
0.00000
0.19071
tapa etalica
tapa etalica
0.45x0.45
0.40x0.40
e=1/8"(incluio e=1/8 incluio
arco)
arco
65
65
tapa etalica
0.80x0.80n
e=1/8"
65
tapa etalica
0.50x0.80n
e=1/8"
65
tapa etalica
tapa etalica
0.60x1.1n
0.40x0.60
e=1/8" incluio e=1/8 incluio
arco
arco
65
65
tapa etalica
0.60x0.60
cono e reboe
valvula e
e=1/8 incluio
pvc 6"x4" copuerta bb4"
arco
65
77
3.00
3.00
3.00
6.00
270.00
6160.00
1066.80
977.90
444.50
88.90
6160
1066.8
1422.4
270
88.9
0.01160
0.00001
0.00201
0.00268
0.00051
0.00017
0.00001
0.00001
0.00001
tee pvc al
3"x3"
72
72
3.00
6.00
coo ovc ap
4"x90"
nilpe pvc ap
4" 1.00
72
6.00
9.00
niple e f
niple e fo oe
alvanizao e 1
3"x9"
1/2"x1 1/2"
65
canatilla 3"
65
12.00
union univeral
e fo alvanizao
e 1 1/2"
65
3.00
4.00
2.00
288.00
110.00
1152.00
110
288
12
1152
0.00002
0.00001
0.00021
0.00001
0.00002
0.00054
0.00002
0.00001
0.00217
union univeral
e fo alv 3"
65
acero e
refuerzo
fy=4200 rao
60
clavo para
aera c/c 2"
2
aera tornillo
inc/corte
p/encofrao
43
alabre nero
recocio #8
alabre nero
#8
2
110.23
507.67
0.79
12.00
28.47
clavo para
aera c/c 3"
9.24
5.23
30.56
643.54
730.81
12.58
30.56
40.98
9.02
37.86
0.76
2.12
0.43
306.73
635.78
694.66
2.22
955.76
30.11
17.14
68.19
38.81
47.88
71.97
336.81
33.06
18.82
2.42
775.52
58.40
250.85
24.62
885.24
86.90
14.01
1.60
1821.02
177.05
364.20
49.46
137.13
17.38
9.89
27.43
12
37.585
5828.6232
3414.1386
128.904
12.5832
414.3629
141.357
184.3419
0.00002
0.00007
0.01098
0.00643
0.00024
0.00002
0.00078
0.00027
0.00035
MATERIALES
ceento
portlan
tipo i
piera rane e
etaca e
yeo e 28k
8"
aera
5
30
43
0.90
0.90
21
8.12
3.86
cuarton e
alabre e
eucalipto
pua #16
3"x3"x2.5
aua
38
39
1.11
0.10
45
canao
incluio
alaba
2
puerta e
calaina e
1.85x1
26
30
6.72
31.53
4.72
0.33
3.63
0.69
1.56
0.15
0.63
0.33
115.02
93.60
330.00
3.00
ipereabiliz
ante cea o
iilar
3.00
36.54
15.75
1.85
629.46
67.79
13.56
53.36
2.12
793.80
17.64
62.92
2.50
0.94
20.80
0.17
0.47
0.47
39.03
4.49
0.86
1.00
32.04
16.02
23.31
23.31
1.00
36.38
36.38
0.51
0.26
1019.20
109.38
1.16
3.21
716.83
4.14
1217.35
7.03
59.62
0.58
1314.46
70.13
0.46
555.81
51.00
0.23
2232.27
76.51
0.46
55.64
0.23
547.84
50.65
0.90
1.72
721.35
4.33
36.84
0.45
1413.37
415.03
0.18
298.76
89.70
0.98
136.50
0.09
281.85
83.01
143.85
17.94
0.86
0.20
27.30
3.86
97.0984
0.00001
0.00018
0.01619
0.00060
0.00707
0.00157
93.6
330
202.24
0.00018
0.00062
0.00001
0.00001
0.00038
0.43783
MATERIALES
junta inper
afalto
water top
liquio rcneoprene
250
9"
aitivo
epoxico
ika 32
30
30
peaento
para pvc
13
30
cono e
canatilla e
cinta teflon reboe
alia e 3"
epvc 3"
aaptaor
para pvc
ap 1 1/2"
aaptaor
para pvc
ap 3"
valvula
cono e 90 copuerta e
pvc ap 3" bronce e 1
1/2"
valcula
copuerta e
bronce e
3"
77
13.23
15.60
13.23
11.57
0.01
0.01
5.34
14.90
8.41
2.00
4.00
4.00
4.00
5.00
5.00
4.00
170.00
2546.60
346.50
11.25
288.75
60.00
616.00
180.00
4620.00
84.00
108.00
96.00
660.00
66.00
88.00
605.88
209.63
7.00
350.00
91.00
250.00
41.93
0.02
20.00
60.00
280.38
13.23
11.571
2666.27
352
828.52
95
800
340
5885.88
410
0.00053
0.00002
0.00002
0.00502
0.00066
0.00156
0.00018
0.00151
0.00064
0.00001
0.01108
0.00077
0.43783
rapa
alla cocaa
rollizo e
2" e alabre tierra
eucalipto e
alvanizao cernia
5"
e 8bw=2.0
41
30
tuberia pvc
tuberia pvc
reuccion
ap preion
ap preion
pvc
1.5" clae
3" clae 7.5
1.1/2"x1"
7.5
4
72
72
72
reuccion
pvc ap 3"
72
coo pvc
ap(aua)co
n roca
3"x90"
reuccion
pvc ap
3"a2"
72
72
tee pvc
con
reuccion
3"-2"
tee pvc
con
reuccion
3"-1 1/2"
72
72
35.00
52.50
40.00
26.70
1.07
550.02
2.00
116.55
4.66
1534.70
866.23
4.00
2.00
254.66
16880.32
1.00
38.50
9.00
35
52.5
40
403.64
0.00007
0.00010
0.00008
0.00076
2950.95 16880.32
0.00556
0.03179
38.5
0.00007
0.00002
0.00000
0.00001
0.00000
0.00000
coo pvc
con
reuccion
3"-2"
yee pvc
yee pvc
yee pvc
coo e
c/reuccion c/reuccion c/reuccion tee pvc 3" fierro e
3"-2"
2"-1 1/2" 3"-1 1/2"
3"x90
72
72
72
72
72
aperor
elevaor f
bronce
quebracorr e
coo pv ap coo pv ap coo pv ap ectoral
o e bronce 3/4"x80n
1 1/2x90 45 1 1/2 22 1 1/2 3/4" ilver
e 3/4"
conexin
boquilla
aco
4nn
65
72
72
72
30
30
49
1.00
1.00
8.00
2.00
1.00
20.80
15.60
36.40
24640.00
1540.00
7700.00
10.00
10
20.8
15.6
36.4
24640
1540
7700
0.00000
0.00000
0.00002
0.00000
0.00000
0.00002
0.00004
0.00003
0.00007
0.04640
0.00290
0.01450
llave pvc
tripoe
llave tipo tipo
anotable e
tee e 1/2" bayoneta
3/4"
e 3/4"
anuera
coo p.e.
tee p.e.
platica e
32nnx3/4" 32nnx3/4"
3/4"
72
72
72
72
botaero
reniiento
3.00
15400.00
1270.50
770.00
770.00
8470.00
264.00
38.50
14.00
38.50
7.00
4500.00
153.60
3600.00
23000.00
8500.00
3500.00
700.00
3400.00
15400
264
1270.5
770
770
8470
52.5
38.5
153.6
0.02900
0.00050
0.00239
0.00145
0.00145
0.01595
0.00010
0.00007
0.00001
0.00029
3600 43603.00
0.00678
0.08212
GG+UTI
SUB TOTAL
39
22.00 4.14E-005
3.00 5.65E-006
462.00 0.0008701
283.81 0.0005345
55.99 0.0001055
23.31 4.39E-005
30.22 5.69E-005
46.09 8.68E-005
63.69 0.0001199
241.70 0.0004552
1997.48 0.0037618
255.49 0.0004812
78.60 0.000148
21 3.95E-005
21 3.95E-005
104.0622 0.000196
10.41 1.96E-005
7.96775 1.50E-005
145.88 0.0002747
329.6016 0.0006207
1333.20 0.0025108
38.9991 7.34E-005
646.80 0.0012181
1215.0054 0.0022882
453.6 0.0008543
927.28 0.0017463
162.50 0.000306
1808.33 0.0034056
1482.50 0.002792
2875.43 0.0054153
1220.34402 0.0022983
503.89 0.000949
42.63 8.03E-005
314.505 0.0005923
44.01 8.29E-005
208.01 0.0003917
147.41 0.0002776
30.017084 5.65E-005
6.39 1.20E-005
13.78 2.59E-005
78.84 0.0001485
19.78 3.73E-005
148.95 0.0002805
142.5 0.0002684
1721.2956 0.0032417
903.22 0.001701
1644.72 0.0030975
1692.78 0.003188
92.001792 0.0001733
576.72 0.0010861
3283.6194 0.006184
2729.808 0.005141
12.20 2.30E-005
1056.8754 0.0019904
3942.71 0.0074253
7179.48 0.0135211
7389.27 0.0139162
308.363328 0.0005807
7692.30 0.0144869
9162.16 0.0172551
5171.39 0.0097393
11916.072 0.0224415
45.00 8.47E-005
11472.0692 0.0216053
20547.42 0.0386969
2255.56 0.0042479
11423.32 0.0215135
1709.86 0.0032202
56823.74 0.1070161
22919.40 0.0431641
3965.42 0.0074681
120.87 0.0002276
62493.20 0.1176934
11.37 2.14E-005
20547.42 0.0386969
1928.26 0.0036315
513.59 0.0009672
833.03 0.0015688
649.81 0.0012238
362.55 0.0006828
337.98 0.0006365
25.60 4.82E-005
203.86 0.0003839
2486.88 0.0046835
1163.13 0.0021905
492.03 0.0009266
8381.45 0.0157848
7904.82 0.0148871
10.21 1.92E-005
108.37 0.0002041
4223.33 0.0079538
1252.28 0.0023584
563.94 0.0010621
536.76 0.0010109
2965.08 0.0055841
1234.92 0.0023257
10.24 1.93E-005
108.72 0.0002048
1036.48 0.001952
1016.12 0.0019137
420.02 0.000791
355.36 0.0006692
1272.37 0.0023963
1170.51 0.0022044
15.75 2.97E-005
19.95 3.76E-005
219.57 0.0004135
1482.24 0.0027915
2385.98 0.0044935
2956.02 0.0055671
1114.75 0.0020994
820.50 0.0015452
547.50 0.0010311
3.15 5.93E-006
3.99 7.51E-006
43.95 8.28E-005
296.45 0.0005583
477.20 0.0008987
589.48 0.0011102
222.95 0.0004199
146.11
0.00028
109.50
0.00021
4500.00
0.00847
3868.80
0.00729
23000.00
0.04332
8500.00
0.01601
3500.00
0.00659
700.00
0.00132
3400.00
0.00640
56,891.06
456260.22
0.85927
0.10714
0.85927
CONFORMACIN DE MONOMIOS
MONOMIOS
MANO DE OBRA
OPERARIO
0.09995
OFICIAL
PEON
TOPOGRAFO
0.02051
0.23678
0.00342
0.00094
0.01429
0.00038
0.00088
0.00019
0.00124
GRAPA
ROLLIZO DE EUCALIPTO DE 5"
TIERRA CERNIDA
MANGUERA PLASTICA DE 3/4"
CINTA TEFLON
TIERRA DE CHACRA O VEGETAL
BOTADERO
RENDIMIENTO
0.00036
0.00237
0.01030
0.01595
0.00157
0.00029
0.00678
0.08381
HERRAMIENTAS MANUALES
0.01205
CARRETILLA
MEZCLADORA DE CONCRETO DE 9-11p3
VIBRADOR DE CONCRETOo 4p 240"
0.01099
0.00205
0.00084
MAQUINARIA Y
DE CONCRETO TROMPO
EQUIPO NACIONAL MEZCLADORA
8p 9p3
COMPACTACION Y VIBRADOR TIPO
PLANCHA 4hp
0.04462
MIRA Y JALONES
0.00216
0.00465
TEODOLITO
0.00482
0.01160
0.00045
0.00201
0.00268
0.00051
BRONCE
0.00388
0.00017
0.00045
0.00010
0.00085
0.00021
0.00017
0.00054
0.00028
BRONCE
CEMENTO
TUBERIA
CANASTILLA 3"
UNION UNIVERSAL DE fo GALVANIZADO
DE 1 1/2"
UNION UNIVERSAL DE fo GALV 3"
CLAVO PARA MADERA c/c 2"
ACERO DE REFUERZO fy=4200 GRADO 60
ALAMBRE NEGRO RECOCIDO NEGRO #8
OALAMBRE NEGRO #8
ALAMBRE NEGRO #16
ALAMBRE RECOCIDO #8
CLAVO PARA MADERA c/c 3"
ALAMBRE DE PUAS #16
CANASTILLA DE SALIDA DE 3"
0.00020
0.00217
0.00042
0.00025
0.01176
0.00024
0.00010
0.00121
0.00032
0.00056
0.00075
0.00079
0.01108
0.00077
0.00188
0.00002
0.04640
0.00290
0.01450
0.02900
0.00015
0.00076
0.04920
0.00176
0.02591
0.00015
0.00183
0.00281
0.00027
0.00024
0.00012
0.00025
0.00005
0.00875
0.00031
0.00151
0.00081
0.00006
0.02826
0.03179
0.00007
0.00002
0.00002
0.00005
0.00002
0.00001
0.00001
0.00001
0.00009
0.00003
0.00001
0.00004
0.00003
0.00007
0.00145
GG+UTI
0.00050
0.00239
0.00145
0.00010
0.00007
0.00001
0.10714