Trabajo Digregado 1

MANO DE OBRA
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
ALQUILER PARA OFICINA Y ALMACEN DE OBRA
GLB
1.00
900.00
900.00
12,327.04
214.20
94.50
0 02.01.02
0 02.02
CAPTACION (03 UNID)

TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO
m2
90.00
1.05
m2
90.00
1.33
MOVIMIENTO DE TIERRAS
180.00
119.70
317.18
0 02.02.01
EXCAVACION PARA ESTRUCTURAS EN TERRENO NORMAL
m3
8.71
28.25
246.06
0 02.02.02
RELLENO CON MATERIAL PROPIO
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
OBRAS DE CONCRETO SIMPLE
89.63
1,419.22
0 02.03.01
CONCRETO SIMPLE FC=140 KG/CM2
m3
1.16
407.47
472.67
23.20
20.88
0 02.03.02
CONCRETO CON MAMPOSTERIA DE PIEDRA FC=175 KG/CM +30%PM
m3
7.72
122.61
946.55
24.70
22.23
29.92
0 02.04
OBRAS DE CONCRETO ARMADO
3,968.45
0 02.04.01
CONCRETO FC=175 KG/CM2
m3
3.74
336.52
1,258.58
16.61
0 02.04.02
ENCOFRADO Y DESENCOFRADO NORMAL
m2
30.79
20.98
645.97
40.95
ACERO DE REFUERZO Fy = 4 200 KG/CM2 GRADO 60
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
REVOQUES ENLUCIDOS Y MOLDURAS

TARRAJEO (MORTERO 1:3 e=1.5cm)
698.82
m2
39.37
17.75
INSTALACIONES DE ACCESORIOS
698.82
1,414.23
GLB
3.00
471.41
CARPINTERIA METALICA
1,414.23
649.98
0 02.07.01
INSTALACION DE TAPA METALICA 60X60cm
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
CERCO PERIMETRICO DE SEGURIDAD
3,644.96
TRAZO Y REPLANTEO
43.89
m2
33.00
1.33
43.89
86.23
0 02.08.02.01
EXCAVACION MANUAL TERRENO NORMAL
m3
1.62
28.25
45.77
0 02.08.02.02
ELIMINACION DE MATERIAL EXCEDENTE HASTA D=50M
m3
2.03
19.93
40.46
0 02.08.03
0 02.08.03.01
0 02.08.04
CONCRETO SIMPLE
660.10
m3
COLOCADO DE CUARTON DE EUCALIPTO DE 3"x3" x2.50
und
ALAMBRE DE PUAS N 12
COLOCADO DE PUERTA CON MARCO DE MADERA
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
RESERVORIO NOCTURNO 216 M3 (01 UND)

126.00
1.05
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
REFINE, NIVELACION Y COMPACTACION

CONCRETO SIMPLE
SOLADO DE CONCRETO C:H 1:10 E=0.10M
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
660.10
2,854.74
0 02.08.04.02
3 03
1.62
COLOCACION DE CERCO PERIMETRICO
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
ENCOFRADO Y DESENCOFRADO DE MUROS
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
TARRAJEO CON IMPERMEABILIZANTE MURO INTERIOR DE CONCRETO
m2
88.20
34.30
3,025.26
503.62
0 03.05.02
TARRAJEO CON IMPERMEABILIZANTE FONDO DE LOSA
m2
104.00
34.30
3,567.20
593.84
0 03.05.03
WATER STOP DE 9" PROVISION Y COLOCADO DE JUNTA
12.60
5.08
64.01
21.04
BRUA DE DILATACION CON ASFALTO E=1"
87.00
5.83
507.21
0 03.05.04
0 03.06
OTRAS PARTIDAS
125.28
861.80
0 03.06.01
SUMINISTRO E INSTALACION DE ACCESORIOS EN RESERVORIOS
GLB
1.00
422.10
422.10
80.00
0 03.06.02
SUMINISTRO E INSTALACION DE ACCESORIOS EN CAJA DE VALVULAS
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
TRAZO Y REPLANTEO
62.19
m2
46.76
1.33
62.19
163.61
0 03.07.02.01
EXCAVACION PARA ZAPATAS EN TERRENO NORMAL
m3
4.12
18.00
74.16
0 03.07.02.02
RELLENO COMPACTADO CON MATERIAL PROPIO
m3
1.42
13.73
19.50
72.00
0 03.07.02.03
0 03.07.03
ELIMINACION DE MATERIAL DE EXCAVACION D>50m
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
INSTALACION DE ACCESORIOS DE CERCO PERIMETRICO

2,731.08
GLB
1.00
2,731.08
LINEA DE CONDUCCION TUB. PVC L = 534.00 ML
2,731.08
11,948.55
TRAZO Y REPLANTEO
710.22
m2
534.00
1.33
710.22
6,820.89
0 04.02.01
EXCAVACION MANUAL EN TERRENO NORMAL
m3
170.88
17.65
3,016.03
0 04.02.02
REFINE Y NIVELACION DE FONDO DE ZANJAS DE ANCHO 0.40 m.
534.00
0.62
331.08
0 04.02.03
CAMA DE APOYO CON MATERIAL SELECCIONADO (E=10 cm)
534.00
2.74
1,463.16
0 04.02.04
RELLENO COMPACTADO MANUAL COON MATERIAL SELECCIONADO
m3
21.36
11.75
250.98
m3
128.16
13.73
1,759.64
INSTALACION DE TUBERIA 3" PVC C-7.5
534.00
7.02
3,748.68
192.24
DOBLE PRUEBA HIDRAULICA EN TUBERIA PVC
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
INSTALACION DE TUBERIAS PVC
86.70
GLB
1.00
86.70
LINEA DE DISTRIBUCION Y ADUCCION TUB. PVC (L = 2331 ML)
86.70
3,100.23
m2
2,331.00
1.33
745.92
17.65
13,165.49
3,100.23
55,701.58
0 05.02.01
EXCAVACION MANUAL EN MATERIAL SUELTO
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
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
SUMINISTRO E INSTALACION DE ACCESORIOS EN LINEA DE DISTRIBUCION
323.60
GLB
1.00
323.60
LINEA DE RIEGO FIJO TUB. PVC (L = 3638 ML)
323.60
124,604.13
TRAZO Y REPLANTEO
37.04
4,838.54
m2
3,638.00
1.33
4,838.54
80.00
72.00
0 06.02
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
INSTALACION DE TUBERIA 1.5" PVC C-7.5
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
SUMINISTRO E INSTALACION DE ACCESORIOS EN LINEA DE RIEGO FIJO
120.87
GLB
1.00
120.87
LINEAS PORTATILES DE RIEGO POR ASPERSION (77 UND)

SUMINISTRO E INSTALACION DE LINEA MOVIL DE 50 m. CON 4 ASPERSORES SILVER
und
77.00
811.60
CABECERA DE RIEGO ( 3 UND)
62,493.20
616.00
11.37
m2
8.55
1.33
26.67
25,184.01
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
649.81
700.53
0 08.05.01
SUMINISTRO E INSTALACION DE ACCESORIOS EN CABECERA DE RIEGO
GLB
3.00
120.85
362.55
39.99
0 08.05.02
INSTALACION DE TAPA METALICA 0.60x1.10m e=1/8"
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
TRAZO Y REPLANTEO
25.60
m2
19.25
1.33
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
59.12
492.03
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
INSTALACION DE TAPA METALICA 0.45mx0.45m e=1/8"
und
77.00
102.66
VALVULAS DE CONTRO (12 UND)

TRAZO Y REPLANTEO
1232.00
10.21
m2
7.68
1.33
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
536.76
536.76
201.70
181.44
144.00
4,200.00
0 10.05.01
SUM E INSTAL DE ACCESORIOS EN VALVULA CONTROL D=2"
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
VALVULAS DE PURGA (11 UND)
5,389.82
TRAZO Y REPLANTEO
10.24
m2
7.70
1.33
m3
6.16
17.65
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
355.36
355.36
133.53
120.12
132.00
2,442.88
0 11.05.01
SUM E INSTAL DE ACCESORIOS EN VALVULA DE PURGA D=1 1/2"
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
CAMARA DE ROMPE PRESION ( 05 UND)
9,562.26
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
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

TARRAJEO IMPERMEABILIZADO DE MUROS (MEZCLA 1:3 E=1.5 CM)
1,114.75
m2
32.50
34.30
1,114.75
185.58
1,368.00
0 12.05.01
SUMINISTRO E INSTALACION DE ACCESORIOS EN CAMARA ROMPE PRESION
GLB
5.00
164.10
820.50
66.65
0 12.05.02
INSTALACION DE TAPA METALICA 0.50x0.50 e=1/8"
und
5.00
109.50
547.50
100.00
13 13
0 13.01
CAMARA DE REUNION (01 UND)
1,892.78
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
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
222.95
37.12
255.61
0 13.05.01
SUMINISTRO E INSTALACION DE ACCESORIOS EN CAMARA DE REUNION
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
MITIGACION DE IMPACTO AMBIENTAL
8,368.80
0 14.01
CONTROL Y MITIGACION DE IMPACTO AMBIENTAL
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
CAPTACION Y ASISTENCIA TECNICA EN TECNOLOGIA PRODUCTIVA Y GESTION EMPRESARIGLB
1.00
3,500.00
0 16.02
CAPACITACION EN MANEJO DE RIEGO
GLB
1.00
700.00
GLB
1.00
3,400.00
17 17
0 17.01
CAPACITACION EN EL MANEJO DE CULTIVO DE RIEGO
4,200.00
FORTALECIMIENTO EN GESTION DE RIEGO

CONSTITUCION, ORGANIZACIN Y O&M DEL SISTEMA DE RIEGO
DESCRIPCION
COSTO DIRECTO
GASTOS GENERALES 7%
UTILIDAD 5%
SUB-TOTAL
IGV 18%
TOTAL PRESUPUESTO
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
/+0.50105( )/( )+0.08605( )/( )+0.07728/+0.14536( )/( )+0.10714( )/( )
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
INSTALACION DEL SERVICIO
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
ALAMBRE CLAVO PARA

PIEDRA
RECOCIDO MADERA c/c GRANDE DE
#8
3"
8"
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
YRUMPI,DISTRITO DE ACORIA,PROVINCIA Y REGION DE HUANCAVELICA

MATERIALES
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
404.0364 202.0182 26125.846

0.00076
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
5468.96 15003.18 16880.32

0.01030
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
CAPTACION (03 UNID)
TRAZO Y REPLANTEO
TRAZO Y REPLANTEO
CONCRETO SIMPLE
CONCRETO SIMPLE
CONCRETO ARMADO
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
TRAZO Y REPLANTEO
TRAZO Y REPLANTEO
TRAZO Y REPLANTEO
TRAZO Y REPLANTEO
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
SUMINISTRO E INSTALACION DE LINEA MOVIL DE 50 m. CON 4 ASPERSORES SILVERund

TRAZO Y REPLANTEO
m2
m3
m3
m2
kg
ACABADOS
m2
GLB
und
HIDRANTES ( 77 UND)
TRAZO Y REPLANTEO
m2
m3
m3
m2
ACABADOS
m2
und
und
TRAZO Y REPLANTEO
m2
m3
m3
kg
m2
ACABADOS
m2
und
und
TRAZO Y REPLANTEO
m2
m3
m3
kg
m2
ACABADOS
m2
und
und
m2
TRAZO Y REPLANTEO
m2
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
TRAZO Y REPLANTEO
FLETE
FLETE TERRESTRE
FLETE RURAL
CAPTACION Y ASISTENCIA TECNICA EN TECNOLOGIA PRODUCTIVA Y GESTION EMP
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
ELABORACIN DE FRMULA POLINMICA
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
CAPTACION (03 UNID)

TRAZO Y REPLANTEO
m2
m2
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
GLB
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

TRAZO Y REPLANTEO
m2
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
m3
0 02.08.04.01
und
0 02.08.04.02
0 02.08.04.03
und
3 03
0 03.01
0 03.01.01
0 03.02

m2
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
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

TRAZO Y REPLANTEO
m2
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

TRAZO Y REPLANTEO
m2
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
GLB

TRAZO Y REPLANTEO
m2
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
GLB

TRAZO Y REPLANTEO
m2
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

GLB

SUMINISTRO E INSTALACION DE LINEA MOVIL DE 50 m. CON 4 ASPERSORES SILVER
und

TRAZO Y REPLANTEO
m2
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
m2
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)
TRAZO Y REPLANTEO
m2
m3
0 09.03.01
m3
0 09.03.02
m2
0 09.04
0 09.04.01
0 09.05
ACABADOS
m2
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

TRAZO Y REPLANTEO
m2
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
m2
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

TRAZO Y REPLANTEO
m2
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
m2
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
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
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
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
0 13.05.01
GLB
0 13.05.02
und
14 14
0 14.01
GLB
0 14.02
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

CAPTACION Y ASISTENCIA TECNICA EN TECNOLOGIA PRODUCTIVA Y GESTION EMPRESARIGLB
GLB

DESCRIPCION
COSTO DIRECTO
GASTOS GENERALES 7%
UTILIDAD 5%
SUB-TOTAL
IGV 18%
TOTAL PRESUPUESTO
GLB
VARIABLE
NDIRECTO
GG
UTI
ST
IGV
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
+0.07728/+0.14536( )/( )+0.10714( )/( )
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"
union iple pvc coo e fierro e

ap 3"
1 1/2"x90
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
alabre nero alabre recocio

#16
#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
arena fina orion
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
79.243 8594.384 316.15592 3754.9921 834.40565

0.00015
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
tee pvc ap tee pvc ap tierra e

tapon pvc
rocao 1
e 3" c/r
cacra o
e 3/4"
1/2"
para aua veetal
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
MONOMIOS
MANO DE OBRA
OPERARIO
0.09995
OFICIAL
PEON
TOPOGRAFO
0.02051
0.23678
0.00342
CARTELES DE OBRA IMPREA LAMINA

FIBRA SEGN DISEO
0.00094
MADERA TORNILLO inc/corte p/encofrado

ESTACA DE MADERA
CUARTON EUCALIPTO 3"x3"x2.5
CANDADO INCLUIDO ALDABA
PUERTA DE CALAMINA DE 1.85x1
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
BOMBA ANUAL PARA PRUEBA DE

TUBERIA
0.00465
TEODOLITO
0.00482
TAPA METALICA 0.45x0.45 e=1/8"(incluido

marco)
0.01160
TAPA METALICAa 0.40x0.40 e=1/8 incluido

marco
0.00045
TAPA METALICA 0.80x0.80n e=1/8"

TAPA METALICA 0.50x0.80m e=1/8"
0.00201
0.00268
TAPA METALICA 0.60x1.1n e=1/8" incluio

marco
0.00051
TAPA METALICA 0.40x0.60 e=1/8 incluio

marco
TAPA METALICA 0.60x0.60 e=1/8 incluio
marco
CONO DE REBOE PVC 6"x4"
VALVULA COMPUERTA BB4"
CODO DE FIERRO de 1 1/2"x90
CODO PVC SAP 4"x90"
NIPLE DE f GALVANIZADO DE 1 1/2"x1 1/2"
NIPLE e fo DE 3"x9"
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
VALVULA DE COMPUERTA DE BRONCE DE

1 1/2"
0.01108
VALVULA DE COMPUERTA DE BRONCE DE

3"
0.00077
MALLA COCADA 2" DE ALAMBRE

GALVANIZADO 8bw=2.0
0.00188
CODO DE FIERRO DE 3"x90
0.00002
ASPEROR BRONCE SECTORAL 3/4"

SILVER BOQUILLA 4MM
0.04640
QUEBRACHORRO DE BRONCE DE 3/4"
0.00290
ELEVADOR f e 3/4"X80m conexin de

marco
0.01450
TRIPODE ANGOTABLE DE 3/4"

PIEDRA GRANDE DE 8"
YEO DE 28k
CEMENTO PORTALND TIPO I
ARENA FINA
HORMIGON
AGUA
IMPERMEABILIZANTE
ADITIVO EPOXICO SIKA 32
ASFALTO LIQUIDO rc-250
TEE PVC SAL 3"x3"
UNION NIPLE PVC SAP 3"
NIPLE PVC SAP 4" 1.00
JUNTA INTER WATER TOP NEOPRENE 9"
PEGAMENTO PARA PVC
CONO DE REBOSE DE PVC 3"
ADAPATADOR PARA PVC SAP 1 1/2"
aADAPATADOR PARA PVC SAP 3"
CONO DE 90 PVC SAP 3"
TUBERIA PVC AP PRESION 3"CLASE 7.5
TUBERIA PVC AP PRESION 1.5" CLASE 7.5
REDUCCION PVC 1.1/2"x1"
REDUCCION PVC SAP 3"
REDUCCION PVC SAP 3"a2"
CODO PVC SAP(aua)con roca 3"x90"
TEE PVC CON REDUCCION 3"-2"
TEE PVC CON REDUCCION 3"-1 1/2"
TEE PVC CON REDUCCION 3"-2"
YEE PVC c/reuccion 3"-2"
YEE PVC c/reuccion 2"-1 1/2"
YEE PVC c/reuccion 3"-1 1/2"
TEE PVC 3"
CODO DE PVC SAP 1 1/2x90
CODO DE PVC SAP 45 1 1/2
CODO DE PVC SAP 22 1 1/2
CODO p.e. 32mmx3/4"
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
LLAVE TIPO TEE DE 1/2"

LLAVE PVC TIPO BAYONETA DE 3/4"
TEE p.e. 32mmx3/4"
TAPON PVC DE 3/4"
TEE PVC SAP ROSCADO 1 1/2"
TEE PVC AP DE 3" c/r para agua
GG+UTI
0.00050
0.00239
0.00145
0.00010
0.00007
0.00001
0.10714

Trabajo Digregado 1

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Trabajo Digregado 1

Caricato da

Copyright:

Formati disponibili

MANO DE OBRA

ALQUILER PARA OFICINA Y ALMACEN DE OBRA

CAPTACION (03 UNID)

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

INSTALACION DE TAPA METALICA 60X60cm

INSTALACION DE TAPA METALICA 40X40cm

CERCO PERIMETRICO DE SEGURIDAD

EXCAVACION MANUAL TERRENO NORMAL

ELIMINACION DE MATERIAL EXCEDENTE HASTA D=50M

COLOCADO DE CUARTON DE EUCALIPTO DE 3"x3" x2.50

COLOCADO DE PUERTA CON MARCO DE MADERA

RESERVORIO NOCTURNO 216 M3 (01 UND)

ELIMINACION DE MATERIAL EXCEDENTE HASTA D=50M

REFINE, NIVELACION Y COMPACTACION

EXCAVACION PARA ESTRUCTURAS EN TERRENO NORMAL

COLOCACION DE CERCO PERIMETRICO

CONCRETO FC=210 KG/CM2

ENCOFRADO Y DESENCOFRADO DE MUROS

ACERO DE REFUERZO Fy = 4 200 KG/CM2 GRADO 60

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"

SUMINISTRO E INSTALACION DE ACCESORIOS EN RESERVORIOS

SUMINISTRO E INSTALACION DE ACCESORIOS EN CAJA DE VALVULAS

CERCO PERIMETRICO DE SEGURIDAD

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

LINEA DE CONDUCCION TUB. PVC L = 534.00 ML

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 TUBERIA 3" PVC C-7.5

DOBLE PRUEBA HIDRAULICA EN TUBERIA PVC

INSTALACION DE TUBERIAS PVC

LINEA DE DISTRIBUCION Y ADUCCION TUB. PVC (L = 2331 ML)

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

LINEA DE RIEGO FIJO TUB. PVC (L = 3638 ML)

EXCAVACION MANUAL EN MATERIAL SUELTO