VALORIZACION

VALORIZACION N 01
OBRA: CONSTRUCCION SISTEMA DE AGUA POTABLE EL SAUCE - YAHUARMARCA

SECTOR YAHUARMARCA
AVANCE
PRECIO
UND.
METRADO
DESCRIPCIN DE PARTIDA
ITEM
ANTERIOR
UNIT.
TOTAL S/.
ACTUAL
ACUMULADO
METRADO VALORIZ. S/ METRADO
VALORIZ. S/
METRADO
AVANCE
VALORIZ. S/
SALDO
METRADO VAL. S/
1.00 CAPTACIN DE LADERA

TRABAJOS PRELIMINARES
m2
3.74
0.69
2.58
3.74
2.58
3.74
2.58
100
0.00
m3
2.99
4.52
13.51
2.99
13.51
2.99
13.51
100
0.00
Concreto en losa superior FC=175kg/cm2
m3
0.4
256.09
102.44
0.4
102.44
0.4
102.44
100
0.00
Concreto de Muros FC=175 Kg/cm2
m3
0.9
256.09
230.48
0.9
230.48
0.9
230.48
100
0.00
Concreto en losa de fondo FC=175/kg
m3
0.68
256.09
174.14
0.68
174.14
0.68
174.14
100
0.00
Concreto FC=100 KG/cm2
m3
0.45
158.56
71.35
0.45
71.35
0.45
71.35
100
Encofrado y desencofrado de uros (02 caras
m2
11.68
14.36
167.72
11.68
167.72
11.68
167.72
100
Encofrado y desencofrado de losa maciza
m2
3.18
14.65
46.59
3.18
46.59
3.18
46.59
100
Acero FY=4200 Kg/cm2
kg.
103.95
5.22
542.62
103.95
542.62
103.95
542.62
100
Tapa metlica de 0.60m/0.60m
Kg.
133.53
267.06
267.06
267.06
100
Tapa metlica de 0.40/0.40m
Kg.
98.53
98.53
98.53
98.53
100
Tarrajeo con impermeabiliz. Mezcla 1.1.E=1.5 cm
m2
2.38
28.21
67.1398
2.38
67.14
2.38
67.14
100
Tarrajeo en caras exteriores (mortero 1.5)
m2
8.75
6.82
59.675
8.75
59.68
8.75
59.68
100
Pintura en Muros Exteriores al Ltex
m2
8.75
2.86
25.025
8.75
25.03
8.75
25.03
100
Mortero 1.5 pendiente fondo
m2
0.48
6.56
3.1488
0.48
3.15
0.48
3.15
100
Filtro de arena
m3
0.5
55.14
27.57
0.5
27.57
0.5
27.57
100
Filtro de grava
m3
0.6
54.14
32.484
0.6
32.48
0.6
32.48
100
m3
151.01
151.01
151.01
151.01
100
Trazo y Replanteo Preliminar

MOVIMIENTO DE TIERRAS
Excavacin Manual
OBRAS DE CONCRETO ARMADO
REVOQUES ENLUCIDOS
FILTROS
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios
CERCO PERIMETRICO
1.8
7.86
14.148
1.8
14.15
1.8
14.15
100
1,435.40
0.33
473.682
1,435.40
473.68
1435.4
473.68
100
Excavacin manual de zanjas/ml(0.40x0.60)
1,349.40
0.85
1146.99
1,349.40
1146.99
1349.4
1146.99
100
Refine, nivelacin y fondo para tuberias de agua
1,349.40
0.26
350.844
1,349.40
350.84
1349.4
350.84
100
Cama de apoyo para tuberas de agua E=10 cm
1,349.40
1.34
1808.196
1,349.40
1808.20
1349.4
1808.20
100
Relleno y apisonado de zanjas
m3
323.85
2.26
731.901
323.85
731.90
323.85
731.90
100
Tuberia PVC SAP clase 7.5 1"
m3
1,435.40
3.06
4392.324
1435.4
4392.32
1435.4
4392.32
100
Prueba Hidrulica y desinfeccin en redes de agua
1,435.40
0.5
717.7
1,435.40
717.70
1435.4
717.70
100
Cerco perimtrico en captacin

LINEA DE CONDUCCIN L=1435.40 ML
Trazo, nivelacin y replanteo de zanjas ml
TUBERIAS Y PRUEBA HIDRAULICA
PASE AEREO N 01 (86 ml)

TRABAJOS PRELILINARES
Limpieza de terreno manual
m2
14.48
0.4
5.792
Trazo y replanteo
m2
14.48
0.58
8.3984
Excavacin manual de zanjas
m3
39.3
4.52
177.636
Relleno con material propio
m3
12.2
2.64
32.208
OBRAS DE CONCRETO SIMPLE

Concreto FC=140 kg/cm2 cmara de anclaje
m3
4.8
158.11
758.928
Solado base
m2
9.68
14.23
137.7464
Encofrado y desencofrado de cmara de anclaje
m2
12.4
23.75
294.5
Concreto FC=175 kg/cm2 torres
m3
2.4
253.29
607.896
Concreto en zapatas FC=175 kg/cm2
m3
9.68
253.85
2457.268
Encofrado y desencofrado
m2
24
23.84
572.16
kg.
240.21
5.25
1261.1025
CABLES Y PENDULAS
Cable acero tipo SOA de 1/2" Incl.anclaje
86
16.74
1439.64
Pndolas de fierro liso 1/4 incl. Montaje
43
28.11
1208.73
TUBERIA Y ACCESORIOS
Tubera de politeleno de 1"instalaciones
incluye prueba hidrulica
86
11.21
964.06
15.19
30.38
VARIOS
Elementos de empotramiento
CAMARA ROMPE PRESIN TIPO
TIPO 6 (01 UNDAD)
m2
1.21
0.69
0.8349
Excavacin manual
m3
1.08
4.52
4.8816
Encofraado y desencofrado
m2
8.63
15.28
131.8664
Concreto FC=175kg/cm2
m3
0.54
158.56
85.6224
Acero FY=4200Kg/cm2
kg.
41.96
5.22
219.0312
m2
4.13
28.21
116.5073
Tarrajeo en muros exteriores mezcla CA=1.5 cm
m2
3.6
7.82
28.152
m2
3.6
2.86
10.296
Accesorios de entrada y salida de 1 en CRP 16
m2
141.01
141.01
Tapa metlica de 0.70x0.70 m
m2
148.53
148.53
m2
6.76
0.69
4.66
6.76
4.66
6.76
4.66
100
Acarreo de material excedente hasta DPROM-30m
m3
10.56
2.64
27.88
10.56
27.88
10.56
27.88
100
m3
8.45
3.95
33.38
8.45
33.38
8.45
33.38
100
Refine, nivelacin y compactacin
m2
6.76
0.15
1.01
6.76
1.01
6.76
1.01
100
m2
6.76
14.84
100.3184
6.76
100.32
6.76
100.32
100
Concreto de losa de fondo FC=210 kg/cm2
m3
1.01
283.39
286.22
1.01
286.22
1.01
286.22
100
Concreto en muros FC=210kg/cm2
m3
1.72
283.39
487.43
1.72
487.43
1.72
487.43
100
Concreto en losa maciza FC=210Kg/cm2 INC.tapa
m3
0.58
283.39
164.37
0.58
164.37
0.58
164.37
100
Encofrado y desencof. de muros (02 caras)
m2
21.51
14.36
308.88
21.51
308.88
21.51
308.88
100
Encofrado y desencof. De losa maciza
m2
4.49
14.55
65.3295
4.49
65.33
4.49
65.33
100
Acero FY=4200 kg/cm2
kg.
489.98
5.22
2557.6956
489.98
2557.70
489.98
2557.70
100
Tapa metlicade 0.80mx0.80mx1.8"
kg.
133.53
133.53
133.53
133.53
100
Junta water stop NEOPRENE 6"
6.11
42.77
42.77
42.77
100
RESERVORIO DE 5.00 M3 (01 UND.)

TRAZO Y REPLANTEO

Solado E=4"
Suministro y colocacin de accesorios

de ventilacin 3" PG
37.95
37.95
37.95
37.95
100
REVOQUES Y ENLUCIDOS
m2
14.25
28.21
401.99
14.25
401.99
14.25
401.99
100
m2
14.28
6.82
97.39
14.28
97.39
14.28
97.39
100
Pendiente fondo (mortero 1.5)
m2
3.61
6.56
23.68
3.61
23.68
3.61
23.68
100
Pintura en Muros Exteriores al Ltex imprimante temple

m2
14.28
42.84
14.28
42.84
14.28
42.84
100
HIPOCLORADOR FLUIDO DIFUSO

CERCO PERIMETRICO
Suministro y colocacin de hipoclorador
135.77
135.77
135.77
135.77
100
Cerco perimtrico de reservorio
21.6
7.81
168.70
21.6
168.70
21.6
168.70
100.00
m2
1.68
0.69
1.16
1.68
1.16
1.68
1.16
100.00
Excavacin manual
m3
1.18
4.52
5.33
1.18
5.33
1.18
5.33
100.00
m2
1.68
0.16
0.27
1.68
0.27
1.68
0.27
100.00
Concreto en losa maciza FC=175Kg/cm2
m3
0.1
256.09
25.61
0.1
25.61
0.1
25.61
100.00
Concreto E muros FC=175/cm2
m3
0.24
256.09
61.46
0.24
61.46
0.24
61.46
100.00
Concreto en losa de fondo FC=175/kg/cm2
m3
0.15
256.09
38.41
0.15
38.41
0.15
38.41
100
Encofrado y desencofrado de muros (02 caras)
m2
1.66
14.36
23.84
1.66
23.84
1.66
23.84
100
m2
1.58
14.55
22.99
1.58
22.99
1.58
22.99
100
kg.
6.26
5.22
32.68
6.26
32.68
6.26
32.68
100
Tapa metlica de 0.80mx0.80m
1.00
133.53
133.53
133.53
133.53
100
m2
4.10
8.22
33.702
4.10
33.70
4.1
33.70
100
m2
4.10
3.00
12.30
4.1
12.30
4.1
12.30
100
vlvulas - entradas
1.00
95.01
95.01
Vlvula de bronce 2"+accesorios-limpia y reboce
211.26
211.26
TRAZO Y REPLANTEO
CASETA DE VALVULAS (01 UNIDAD)
Tarrajeo en interiores y exteriores (mortero 1.5)
Pintura en muros exteriores al latex,
imprimante temple
Vlvula de bronce 1"+accesorios-caseta de
133.01
133.01
2,750.00
0.33
907.50
2,750.00
907.50
2750
907.50
100
2,750.00
0.95
2612.50
2,750.00
2612.50
2750
2612.50
100
2,750.00
0.26
715.00
2,750.00
715.00
2750
715.00
100
2,750.00
1.34
3685.00
2750
3685.00
2750
3685.00
100
m3
660
2.26
1491.6
660
1491.6
660
1491.6
100
7.84
5.41
7.84
5.41
100
vlvulas - salida
RED DE DISTRIBUCIN l=2750ML

Tubera PVC SAP clase 7.5 1"
1658.5
3.54
5871.09
Tubera PVC SAP clase 7.5 3/4"
985.6
2.73
2690.688
839.5
2.25
1888.875
2,750.00
0.5
1375
Caja para vlvula de purga
220.04
660.12
Vlvula de bronce 1/2" y accesorios-caja de purga
138.51
415.53
Caja para vlvula de compuerta
155.78
1090.46
Vlvula de compuerta de bronce 1" y accesorios
82.2
164.4
Vlvula de compuerta de bronce 3/4" y accesorios
68.2
341
Suministro y colocacin TEE PVC SAP 1"
8.63
69.04
Suministro y colocacin TEE PVC SAP 3/4"
6.63
53.04
5.19
15.57
Suministro y colocacin reduccin PVC SAP 1"-3/4"
5.13
25.65
4.19
16.76
Suministro y colocacin reduccin PVC SAP 3/4"-1/2" u
4.63
41.67
7.84
0.69
5.41
VALVULAS DE PURGA
VALVULAS DE CONTROL
ACCESORIOS DE LA RED
CMARA ROMPE PRESIN TIPO 7

(04 UNIDADES)
CAMARA CRP-7
m2
Excavacin manual
m3
6.76
4.52
30.56
6.76
30.56
6.76
30.56
100
m2
28.32
15.28
432.73
28.32
432.73
28.32
432.73
100
Concreto FC=175 kg/cm2
m3
2.52
256.09
645.35
2.52
645.35
2.52
645.35
100
kg.
271.92
5.22
1419.4224
271.92
1419.42
271.92
1419.42
100
m2
31.2
8.22
256.464
31.2
256.46
31.2
256.46
100
Pintura en muros exteriores al latex, imprimante temple

m2
18.24
54.72
18.24
54.72
18.24
54.72
100
Accesorios de netrada y salida de 1"
m2
247.01
988.04
988.04
988.04
100
Tapa metlica de 0.80m x 0.80m
m2
133.53
534.12
534.12
534.12
100
m2
98.53
394.12
394.12
394.12
100
m2
90.27
0.69
62.29
Excavacin manual
m3
30.09
4.52
136.01
35.33
14.36
507.34
PILETAS DOMICILIARIAS (17 UNIDAD)

PILETA DOMICILIARIA DE UN GRIPO
SIERRA
Encofrado y desencofrado de muros (02 caras) piletasm2

domic.
Concreto FC=175 kg/cm2 sin mezcladora
m3
3.68
256.09
942.41
kg.
175.03
5.22
913.6566
Tarrajeo mortero 1.2 E=1.5 cm
m2
39.61
6.96
275.6856
Tubera PVC SAP clase 10.1/2"
280.5
2.34
656.37
Tubera desague PVC SAL 2"
46.75
4.59
214.5825
Grifo de 1/2"
17
15
255
Vlvula compuerta bronce 1/2"
17
89.26
1517.42
Codo PVC SAL 2" x 90"
17
2.67
45.39
Unin FG universal de 1/2"
34
11.67
396.78
Sumidero de bronce para piletas domic. 2"
17
5.5
93.5
Adaptadores PVC SAP 1/2"
34
3.17
107.78
Unin roscada FG 1/2"
17
3.17
53.89
Niple FG 1/2"
17
11.67
198.39
Codo PVC SAP 1/2"
17
2.67
45.39
Filtro de grava
m3
1.26
54.14
68.22
Accesorios de reboce
m3
17
7.80
132.60
glb.
1000
1000.00
FLETE
Flete en zona rural (no afecto a IGV
COSTO DIRECTO
SECTOR LA LUCMILLA
CAPTACIN DE LADERA (01 UNIDAD)

m2
3.74
0.69
2.58
3.74
2.58
3.74
2.58
100
m3
2.99
4.52
13.51
2.99
13.51
2.99
13.51
100
m3
0.4
256.09
102.44
0.4
102.44
0.4
102.44
100
m3
0.9
256.09
230.48
0.9
230.48
0.9
230.48
100
m3
0.68
256.09
174.14
0.68
174.14
0.68
174.14
100
m3
0.45
158.56
71.352
0.45
71.35
0.45
71.35
100
m2
11.68
14.36
167.7248
11.68
167.72
11.68
167.72
100
m2
3.18
14.55
46.269
3.18
46.27
3.18
46.27
100
Kg.
103.95
5.22
542.619
103.95
542.62
103.95
542.62
100
Kg.
133.53
267.06
267.06
267.06
100
Kg.
98.53
98.53
98.53
98.53
100
m2
2.38
28.21
67.14
2.38
67.14
2.38
67.14
100
m2
8.75
6.82
59.675
8.75
59.68
8.75
59.68
100
m2
8.75
2.86
25.025
8.75
25.03
8.75
25.03
100
m2
0.48
6.56
3.15
0.48
3.15
0.48
3.15
100
Filtro de arena
m3
0.5
55.14
27.57
Filtro de grava
m3
0.6
54.14
32.48
m3
151.01
151.01
1.8
7.88
14.18
Trazo y replanteo preliminar

Excavacin Manual
REVOQUES ENLUCIDOS
FILTROS
CERCO PERIMETRICO
1150.8
0.33
379.76
1150.8
379.76
1150.8
379.76
100
1150.8
0.95
1093.26
1150.8
1093.26
1150.8
1093.26
100
1150.8
0.26
299.21
1150.8
299.21
1150.8
299.21
100
1150.8
1.34
1542.07
1150.8
1542.07
1150.8
1542.07
100
m3
276.2
2.26
624.212
276.2
624.21
276.2
624.21
100
m3
1150.8
3.06
3521.448
1150.8
3521.45
1150.8
3521.45
100
1150.8
0.5
575.40
m2
14.48
0.4
5.79
Trazo y replanteo
m2
14.48
0.58
8.40
m3
39.3
4.52
177.64
39.3
177.64
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.21
12.2
32.21
100

PASE AEREO N 01 (170.20ml)

EN LINEA DE CONDUCCIN

m3
4.8
158.11
758.93
4.8
758.93
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.75
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.5
12.4
294.5
100

m3
2.4
253.29
607.896
2.4
607.90
2.4
607.90
100
m3
9.68
253.85
2457.268
9.68
2457.27
9.68
2457.27
100
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.25
1261.1025
240.21
1261.10
240.21
1261.10
100
170.2
16.74
2849.148
85
28.11
2389.35
Tubera de politeleno de 1"instalac.Inclye prueba hid. m
170.2
11.21
1907.942
CABLES Y PENDULAS
VARIOS
15.19
30.38

m2
14.48
0.32
4.63
14.48
4.63
14.48
4.63
100
Trazo y replanteo
m2
14.48
0.46
6.66
14.48
6.66
14.48
6.66
100
m3
39.3
4.52
177.64
39.3
177.64
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.21
12.2
32.21
100

m3
4.8
158.11
758.93
4.8
758.93
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.75
9.68
137.75
100
m2
12.4
23.75
294.5

m3
2.4
253.29
607.896
2.4
607.90
2.4
607.90
100
m3
9.68
254.36
2462.2048
9.68
2462.20
9.68
2462.20
100
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.26
1263.5046
240.21
1263.50
240.21
1263.50
100
75
840.75
75
840.75
100
CABLES Y PENDULAS
75
16.74
1255.5
38
28.11
1068.18
75
11.21
840.75
15.19
45.57
m2
6.76
0.69
4.66
6.76
4.66
6.76
4.66
100
m3
10.56
2.64
27.88
10.56
27.88
10.56
27.88
100
m3
8.45
3.95
33.38
8.45
33.38
8.45
33.38
100
m2
6.76
0.16
1.08
VARIOS

TRAZO Y REPLANTEO
m2
6.76
14.84
100.32
6.76
100.32
6.76
100.32
100
m3
1.01
283.39
286.22
1.01
286.22
1.01
286.22
100
m3
1.72
283.39
487.43
1.72
487.43
1.72
487.43
100
m3
0.58
283.39
164.37
0.58
164.37
0.58
164.37
100
m2
21.51
14.36
308.8836
21.51
308.88
21.51
308.88
100
m2
4.49
14.55
65.3295
4.49
65.33
4.49
65.33
100
kg.
489.98
5.22
2557.6956
489.98
2557.70
489.98
2557.70
100
kg.
133.53
133.53
133.53
133.53
100
6.11
42.77
42.77
42.77
100
37.95
37.95
37.95
37.95
100
Solado E=4"
Suministro y colocacin de accesorios de ventilacin 3"PG

u
m2
14.25
28.21
401.9925
14.25
401.99
14.25
401.99
100
m2
14.28
6.82
97.3896
14.28
97.39
14.28
97.39
100
m2
3.61
6.56
23.6816
3.61
23.68
3.61
23.68
100

m2
14.28
42.84
14.28
42.84
14.28
42.84
100
HIPOCLORADOR DE FLUIDO
DIFUSO-CERCO PERIMETRICO
135.77
135.77
21.6
7.81
168.70
m2
1.68
0.69
1.16
1.68
1.16
1.68
1.16
100
Excavacin manual
m3
1.18
4.52
5.33
1.18
5.33
1.18
5.33
100
m2
1.68
0.16
0.27
1.68
0.27
1.68
0.27
100
m3
0.1
256.09
25.61
0.1
25.61
0.1
25.61
100
m3
0.24
256.09
61.46
0.24
61.46
0.24
61.46
100
m3
0.15
256.09
38.41
0.15
38.41
0.15
38.41
100
m2
1.66
14.36
23.8376
1.66
23.84
1.66
23.84
100
m2
1.58
14.55
22.989
1.58
22.99
1.58
22.99
100
kg.
6.26
5.22
32.6772
6.26
32.68
6.26
32.68
100
TRAZO Y REPLANTEO
133.53
133.53
133.53
133.53
100
m2
4.1
8.22
33.70
4.1
33.70
4.1
33.70
100

m2
4.1
12.3
4.1
12.3
4.1
12.3
100
Vlvula de bronce 1"+accesorios-caseta de vlvulas-entrada
u
95.01
95.01
95.01
95.01
100
211.26
211.26
211.26
211.26
100
133.01
133.01
133.01
133.01
100
4,293.50
0.33
1416.855
4293.5
1416.86
4293.5
1416.86
100
4,293.50
0.95
4078.825
4293.5
4078.83
4293.5
4078.83
100
4,293.50
0.26
1116.31
4293.5
1116.31
4293.5
1116.31
100
4,293.50
1.34
5753.29
4293.5
5753.29
4293.5
5753.29
100
m3
1,030.44
2.26
2328.7944
1030.44
2328.79
1030.44
2328.79
100
1,250.00
3.54
4425.00
1250
4425.00
1250
4425.00
100
1486
2.73
4056.78
1486
4056.78
1486
4056.78
100
1557.5
2.25
3504.375
4,293.50
0.5
2146.75
220.04
440.08
138.51
277.02
155.78
778.9
82.2
246.6
68.2
136.4
8.63
77.67
6.63
26.52
5.19
15.57
5.13
15.39
Vlvula de bronce 1"+accesorios-caseta de vlvulas-salida

u
VALVULAS DE PURGA
VALVULAS DE CONTROL
4.19
29.33
4.63
32.41
PASE AEREO N 01 (75 ml) EN LINEA

DE DISTRIBUCIN
m2
14.48
0.32
4.63
14.48
4.63
14.48
4.63
100
Trazo y replanteo
m2
14.48
0.46
6.66
14.48
6.66
14.48
6.66
100
m3
39.3
4.52
177.64
39.3
177.64
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.21
12.2
32.21
100

m3
4.8
158.11
758.93
4.8
758.93
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.75
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.5
12.4
294.5
100
m3
2.4
253.29
607.90
2.4
607.90
2.4
607.90
100
m3
9.68
254.36
2462.2048
9.68
2462.20
9.68
2462.20
100
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.26
1263.5046
240.21
1263.50
240.21
1263.50
100
CABLES Y PENDULAS
75
16.74
1255.5
38
28.11
1068.18
75
9.15
686.25
15.19
30.38
VARIOS
CAMARA ROMPE PRESIN TIPO 7

(04 UNDS)
CAMARA CRP -7
m2
7.84
0.69
5.41
7.84
5.41
7.84
5.41
100
Excavacin manual
m3
6.76
4.52
30.56
6.76
30.56
6.76
30.56
100
m2
28.32
15.28
432.73
28.32
432.73
28.32
432.73
100
m3
2.52
256.09
645.35
2.52
645.35
2.52
645.35
100
Acero FY=4200Kg/cm2
kg.
271.92
5.22
1419.4224
271.92
1419.42
271.92
1419.42
100
m2
31.2
8.22
256.464
31.2
256.46
31.2
256.46
100
m2
18.24
54.72
18.24
54.72
18.24
54.72
100
m2
247.01
988.04
m2
133.53
534.12
m2
98.53
394.12
m2
74.34
0.69
51.29
Excavacin manual
m3
24.78
4.52
112.01
PILETAS DOMICILIARIAS (17 UNIDADES)

PILETA DOMICILIARIA DE UN GRIPO - SIERRA

domic.
29.09
14.36
417.73
m3
3.03
256.09
775.95
kg.
144.14
5.22
752.41
m2
32.62
6.96
227.04
231
2.34
540.54
38.5
4.59
176.72
Grifo de 1/2"
14
15
210
14
89.26
1249.64
14
2.67
37.38
28
11.67
326.76
14
5.5
77
28
3.17
88.76
14
3.17
44.38
Niple FG 1/2"
14
11.67
163.38
Codo PVC SAP 1/2"
14
2.67
37.38
Filtro de grava
m3
1.05
54.14
56.85
m3
14
7.8
109.20
glb.
1000
FLETE
TOTAL COSTO DIRECTO
1000.00
155608.39
91885.37
% AVANCE =
59.05
VALORIZACION N 02
OBRA: CONSTRUCCION SISTEMA DE AGUA POTABLE EL SAUCE - YAHUARMARCA
SECTOR YAHUARMARCA
AVANCE
PRECIO
UND.
METRADO
DESCRIPCIN DE PARTIDA
ITEM
ANTERIOR
UNIT.
TOTAL S/.
ACTUAL
METRADO VALORIZ. S/ METRADO
ACUMULADO
VALORIZ. S/
METRADO
AVANCE
VALORIZ. S/
SALDO
METRADO VAL. S/
1.00 CAPTACIN DE LADERA

m2
3.74
0.69
2.58
3.74
2.5806
0.00
3.74
2.58
100
0.00
m3
2.99
4.52
13.51
2.99
13.5148
0.00
2.99
13.51
100
0.00
m3
0.4
256.09
102.44
0.4
102.436
0.00
0.4
102.44
100
0.00
m3
0.9
256.09
230.48
0.9
230.481
0.00
0.9
230.48
100
0.00
m3
0.68
256.09
174.14
0.68
174.1412
0.00
0.68
174.14
100
0.00
m3
0.45
158.56
71.35
0.45
71.352
0.00
0.45
71.35
100
m2
11.68
14.36
167.72
11.68
167.7248
0.00
11.68
167.72
100
m2
3.18
14.65
46.59
3.18
46.587
0.00
3.18
46.59
100
kg.
103.95
5.22
542.62
103.95
542.619
0.00
103.95
542.62
100
Kg.
133.53
267.06
267.06
267.06
100
Kg.
98.53
98.53
98.53
98.53
100
m2
2.38
28.21
67.1398
2.38
67.1398
0.00
2.38
67.14
100
m2
8.75
6.82
59.675
8.75
59.675
0.00
8.75
59.68
100
m2
8.75
2.86
25.025
8.75
25.025
0.00
8.75
25.03
100
m2
0.48
6.56
3.1488
0.48
3.1488
0.00
0.48
3.15
100
Filtro de arena
m3
0.5
55.14
27.57
0.5
27.57
0.5
27.57
100
Filtro de grava
m3
0.6
54.14
32.484
0.6
32.484
0.00
0.6
32.48
100
m3
151.01
151.01
151.01
151.01
100

Excavacin Manual
REVOQUES ENLUCIDOS
FILTROS
CERCO PERIMETRICO
0
0
1.8
7.86
14.148
1.8
14.148
0.00
1.8
14.15
100
1,435.40
0.33
473.682
1,435.40
473.682
0.00
1435.4
473.68
100

1,349.40
0.85
1146.99
1,349.40
1146.99
1349.4
1146.99
100
1,349.40
0.26
350.844
1,349.40
350.844
0.00
1349.4
350.84
100
1,349.40
1.34
1808.196
1,349.40
1808.196
0.00
1349.4
1808.20
100
m3
323.85
2.26
731.901
323.85
731.901
0.00
323.85
731.90
100

m3
1,435.40
3.06
4392.324
1435.4
4392.324
0.00
1435.4
4392.32
100
1,435.40
0.5
717.7
1,435.40
717.7
0.00
1435.4
717.70
100
PASE AEREO N 01 (86 ml)

m2
14.48
0.4
5.792
14.48
5.79
14.48
5.79
100
Trazo y replanteo
m2
14.48
0.58
8.3984
14.48
8.40
14.48
8.40
100
m3
39.3
4.52
177.636
39.3
177.64
39.3
177.64
100
m3
12.2
2.64
32.208
12.2
32.21
12.2
32.21
100

m3
4.8
158.11
758.928
4.8
758.93
4.8
758.93
100
Solado base
m2
9.68
14.23
137.7464
9.68
137.75
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.50
12.4
294.50
100
m3
2.4
253.29
607.896
2.4
607.90
2.4
607.90
100
m3
9.68
253.85
2457.268
9.68
2457.27
9.68
2457.27
100
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.25
1261.1025
240.21
1261.10
240.21
1261.10
100
CABLES Y PENDULAS
86
16.74
1439.64
86
1439.64
86
1439.64
100
43
28.11
1208.73
43
1208.73
43
1208.73
100
Tubera de politeleno de 1"instalaciones
incluye prueba hidrulica
86
11.21
964.06
VARIOS
86
964.06
86
964.06
100
15.19
30.38
30.38
30.38
100
CAMARA ROMPE PRESIN TIPO

TIPO 6 (01 UNDAD)
m2
1.21
0.69
0.8349
1.21
0.83
1.21
0.83
100
Excavacin manual
m3
1.08
4.52
4.8816
1.08
4.88
1.08
4.88
100
m2
8.63
15.28
131.8664
8.63
131.87
8.63
131.87
100
m3
0.54
158.56
85.6224
0.54
85.62
0.54
85.62
100
Acero FY=4200Kg/cm2
kg.
41.96
5.22
219.0312
41.96
219.03
41.96
219.03
100
m2
4.13
28.21
116.5073
4.13
116.51
4.13
116.51
100
m2
3.6
7.82
28.152
3.6
28.15
3.6
28.15
100
m2
3.6
2.86
10.296
3.6
10.30
3.6
10.30
100
m2
141.01
141.01
141.01
141.01
100
m2
148.53
148.53
148.53
148.53
100
m2
6.76
0.69
4.66
6.76
4.6644
0.00
6.76
4.66
100
m3
10.56
2.64
27.88
10.56
27.8784
0.00
10.56
27.88
100
m3
8.45
3.95
33.38
8.45
33.3775
0.00
8.45
33.38
100
m2
6.76
0.15
1.01
6.76
1.014
0.00
6.76
1.01
100
m2
6.76
14.84
100.3184
6.76
100.3184
0.00
6.76
100.32
100
m3
1.01
283.39
286.22
1.01
286.2239
0.00
1.01
286.22
100
m3
1.72
283.39
487.43
1.72
487.4308
0.00
1.72
487.43
100
m3
0.58
283.39
164.37
0.58
164.3662
0.00
0.58
164.37
100
m2
21.51
14.36
308.88
21.51
308.8836
0.00
21.51
308.88
100
m2
4.49
14.55
65.3295
4.49
65.3295
0.00
4.49
65.33
100
kg.
489.98
5.22
2557.6956
489.98
2557.6956
0.00
489.98
2557.70
100
kg.
133.53
133.53
133.53
133.53
100
6.11
42.77
42.77
42.77
100

TRAZO Y REPLANTEO

Solado E=4"
Suministro y colocacin de accesorios

de ventilacin 3" PG
37.95
37.95
37.95
37.95
100
m2
14.25
28.21
401.99
14.25
401.9925
0.00
14.25
401.99
100
m2
14.28
6.82
97.39
14.28
97.3896
0.00
14.28
97.39
100
m2
3.61
6.56
23.68
3.61
23.6816
0.00
3.61
23.68
100

m2
14.28
42.84
14.28
42.84
14.28
42.84
100
HIPOCLORADOR FLUIDO DIFUSO

CERCO PERIMETRICO
135.77
135.77
135.77
135.77
100
21.6
7.81
168.70
21.6
168.696
0.00
21.6
168.70
100.00
m2
1.68
0.69
1.16
1.68
1.1592
0.00
1.68
1.16
100.00
Excavacin manual
m3
1.18
4.52
5.33
1.18
5.3336
0.00
1.18
5.33
100.00
m2
1.68
0.16
0.27
1.68
0.2688
0.00
1.68
0.27
100.00
m3
0.1
256.09
25.61
0.1
25.609
0.00
0.1
25.61
100.00
m3
0.24
256.09
61.46
0.24
61.4616
0.00
0.24
61.46
100.00
m3
0.15
256.09
38.41
0.15
38.4135
0.00
0.15
38.41
100
m2
1.66
14.36
23.84
1.66
23.8376
0.00
1.66
23.84
100
m2
1.58
14.55
22.99
1.58
22.989
0.00
1.58
22.99
100
kg.
6.26
5.22
32.68
6.26
32.6772
0.00
6.26
32.68
100
1.00
133.53
133.53
133.53
133.53
100
m2
4.10
8.22
33.702
4.10
33.702
0.00
4.1
33.70
100
0
0.00
4.1
12.30
100
TRAZO Y REPLANTEO
Pintura en muros exteriores al latex,
m2
4.10
vlvulas - entradas
1.00
imprimante temple
3.00
12.30
4.1
12.3
95.01
95.01
1.00
95.01
95.01
100
211.26
211.26
211.26
211.26
100
0.00
0.00
133.01
133.01
133.01
133.01
100
2,750.00
0.33
907.50
2,750.00
907.5
0.00
0.00
2750
907.50
100
2,750.00
0.95
2612.50
2,750.00
2612.5
0.00
0.00
2750
2612.50
100
2,750.00
0.26
715.00
2,750.00
715
0.00
0.00
2750
715.00
100
2,750.00
1.34
3685.00
2750
3685
0.00
0.00
2750
3685.00
100
m3
660
2.26
1491.6
660
1491.6
0.00
660
1491.6
100
0
0
0
0
1658.5
5871.09
1658.5
5871.09
100
985.6
2690.688
985.6
2690.688
100
839.5
1888.875
839.5
1888.875
100
2,750.00
1375
2750
1375
100
0
0
660.12
660.12
100
415.53
415.53
100
0
0
0
1090.46
1090.46
100
164.4
164.4
100
341
341
100
69.04
69.04
100
53.04
53.04
100
15.57
15.57
100
25.65
25.65
100
16.76
16.76
100
41.67
41.67
100
5.4096
0.00
7.84
5.41
100

vlvulas - salida
#DIV/0!


1658.5
3.54
5871.09
985.6
2.73
2690.688
839.5
2.25
1888.875
2,750.00
0.5
1375
220.04
660.12
138.51
415.53
155.78
1090.46
82.2
164.4
68.2
341
8.63
69.04
6.63
53.04
5.19
15.57
5.13
25.65
4.19
16.76
4.63
41.67
0
0
0
0
0
0
7.84
0.69
5.41
7.84
VALVULAS DE PURGA
VALVULAS DE CONTROL
CMARA ROMPE PRESIN TIPO 7

(04 UNIDADES)
CAMARA CRP-7
m2
Excavacin manual
m3
6.76
4.52
30.56
6.76
30.5552
0.00
6.76
30.56
100
m2
28.32
15.28
432.73
28.32
432.7296
0.00
28.32
432.73
100
Concreto FC=175 kg/cm2
m3
2.52
256.09
645.35
2.52
645.3468
0.00
2.52
645.35
100
kg.
271.92
5.22
1419.4224
271.92
1419.4224
0.00
271.92
1419.42
100
m2
31.2
8.22
256.464
31.2
256.464
0.00
31.2
256.46
100

m2
18.24
54.72
18.24
54.72
18.24
54.72
100
Accesorios de netrada y salida de 1"
m2
247.01
988.04
988.04
988.04
100
m2
133.53
534.12
534.12
534.12
100
m2
98.53
394.12
394.12
394.12
100
m2
90.27
0.69
62.29
90.27
62.2863
90.27
62.2863
100
Excavacin manual
m3
30.09
4.52
136.01
30.09
136.0068
30.09
136.0068
100
35.33
14.36
507.34
35.33
507.3388
35.33
507.3388
100
3.68
942.4112
3.68
942.4112
100
175.03
913.6566
175.03
913.6566
100
39.61
275.6856
39.61
275.6856
100
280.5
656.37
280.5
656.37
100
46.75
214.5825
46.75
214.5825
100
17
255
17
255
100
17
1517.42
17
1517.42
100
17
45.39
17
45.39
100
34
396.78
34
396.78
100
17
93.5
17
93.5
100
34
107.78
34
107.78
100
17
53.89
17
53.89
100
17
198.39
17
198.39
100
PILETAS DOMICILIARIAS (17 UNIDAD)

PILETA DOMICILIARIA DE UN GRIPO
SIERRA
m3
3.68
256.09
942.41
kg.
175.03
5.22
913.6566
m2
39.61
6.96
275.6856
280.5
2.34
656.37
46.75
4.59
214.5825
Grifo de 1/2"
17
15
255
17
89.26
1517.42
17
2.67
45.39
34
11.67
396.78
17
5.5
93.5
34
3.17
107.78
17
3.17
53.89
Niple FG 1/2"
17
11.67
198.39
Codo PVC SAP 1/2"
17
2.67
45.39
Filtro de grava
m3
1.26
54.14
68.22
m3
17
7.80
132.60
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
glb.
1000
1000.00

domic.
17
45.39
17
45.39
100
1.26
68.2164
1.26
68.2164
100
17
132.6
17
132.6
100
1000
1000
100
FLETE
COSTO DIRECTO
SECTOR LA LUCMILLA
CAPTACIN DE LADERA (01 UNIDAD)

m2
3.74
0.69
2.58
3.74
2.5806
0.00
3.74
2.58
100
m3
2.99
4.52
13.51
2.99
13.5148
0.00
2.99
13.51
100
m3
0.4
256.09
102.44
0.4
102.436
0.00
0.4
102.44
100
m3
0.9
256.09
230.48
0.9
230.481
0.00
0.9
230.48
100
m3
0.68
256.09
174.14
0.68
174.1412
0.00
0.68
174.14
100
m3
0.45
158.56
71.352
0.45
71.352
0.00
0.45
71.35
100
m2
11.68
14.36
167.7248
11.68
167.7248
0.00
11.68
167.72
100
m2
3.18
14.55
46.269
3.18
46.269
0.00
3.18
46.27
100
Kg.
103.95
5.22
542.619
103.95
542.619
0.00
103.95
542.62
100
Kg.
133.53
267.06
267.06
267.06
100
Kg.
98.53
98.53
98.53
98.53
100
m2
2.38
28.21
67.14
2.38
67.1398
0.00
2.38
67.14
100
m2
8.75
6.82
59.675
8.75
59.675
0.00
8.75
59.68
100
m2
8.75
2.86
25.025
8.75
25.025
0.00
8.75
25.03
100
m2
0.48
6.56
3.15
0.48
3.1488
0.00
0.48
3.15
100
Filtro de arena
m3
0.5
55.14
27.57
0.5
27.57
0.5
27.57
100
m3
0.6
54.14
32.48
0
0
Filtro de grava
0.6
32.48
0.6
32.48
100
m3
151.01
151.01
151.01
151.01
100
1.8
7.88
14.18
1.8
14.18
1.8
14.18
100
Trazo y replanteo preliminar

Excavacin Manual
REVOQUES ENLUCIDOS
FILTROS
CERCO PERIMETRICO
1150.8
0.33
379.76
1150.8
379.764
0.00
1150.8
379.76
100
1150.8
0.95
1093.26
1150.8
1093.26
0.00
1150.8
1093.26
100
1150.8
0.26
299.21
1150.8
299.208
0.00
1150.8
299.21
100
1150.8
1.34
1542.07
1150.8
1542.072
0.00
1150.8
1542.07
100
m3
276.2
2.26
624.212
276.2
624.212
0.00
276.2
624.21
100
m3
1150.8
3.06
3521.448
1150.8
3521.448
0.00
1150.8
3521.45
100
1150.8
0.5
575.40
1150.8
575.40
1150.8
575.40
100
m2
14.48
0.4
5.79
14.48
5.79
14.48
5.79
100
m2
14.48
0.58
8.40
0
0
Trazo y replanteo
14.48
8.40
14.48
8.40
100
m3
39.3
4.52
177.64
39.3
177.636
0.00
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.208
0.00
12.2
32.21
100



m3
4.8
158.11
758.93
4.8
758.928
0.00
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.7464
0.00
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.5
12.4
294.5
100

m3
2.4
253.29
607.896
2.4
607.896
0.00
2.4
607.90
100
m3
9.68
253.85
2457.268
9.68
2457.268
0.00
9.68
2457.27
100
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.25
1261.1025
240.21
1261.1025
0.00
240.21
1261.10
100
170.2
16.74
2849.148
170.2
2849.15
170.2
2849.15
100
85
28.11
2389.35
0
0
85
2389.35
85
2389.35
100
170.2
11.21
1907.942
170.2
1907.94
170.2
1907.94
100
CABLES Y PENDULAS
VARIOS
15.19
30.38
30.38
30.38
100

m2
14.48
0.32
4.63
14.48
4.6336
0.00
14.48
4.63
100
Trazo y replanteo
m2
14.48
0.46
6.66
14.48
6.6608
0.00
14.48
6.66
100
m3
39.3
4.52
177.64
39.3
177.636
0.00
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.208
0.00
12.2
32.21
100

m3
4.8
158.11
758.93
4.8
758.928
0.00
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.7464
0.00
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.50
12.4
294.5
100

m3
2.4
253.29
607.896
2.4
607.896
0.00
2.4
607.90
100
m3
9.68
254.36
2462.2048
9.68
2462.2048
0.00
9.68
2462.20
100
m2
24
23.84
572.16
24
572.16
0.00
24
572.16
100
kg.
240.21
5.26
1263.5046
240.21
1263.5046
0.00
240.21
1263.50
100
CABLES Y PENDULAS
75
16.74
1255.5
75
1255.50
75
1255.50
100
38
28.11
1068.18
0
0
38
1068.18
38
1068.18
100
75
11.21
840.75
75
840.75
0.00
75
840.75
100
15.19
45.57
45.57
45.57
100
m2
6.76
0.69
4.66
6.76
4.6644
0.00
6.76
4.66
100
m3
10.56
2.64
27.88
10.56
27.8784
0.00
10.56
27.88
100
m3
8.45
3.95
33.38
8.45
33.3775
0.00
8.45
33.38
100
m2
6.76
0.16
1.08
6.76
1.08
6.76
1.08
100
VARIOS

TRAZO Y REPLANTEO
Solado E=4"
m2
6.76
14.84
100.32
6.76
100.3184
0.00
6.76
100.32
100
m3
1.01
283.39
286.22
1.01
286.2239
0.00
1.01
286.22
100
m3
1.72
283.39
487.43
1.72
487.4308
0.00
1.72
487.43
100
m3
0.58
283.39
164.37
0.58
164.3662
0.00
0.58
164.37
100
m2
21.51
14.36
308.8836
21.51
308.8836
0.00
21.51
308.88
100
m2
4.49
14.55
65.3295
4.49
65.3295
0.00
4.49
65.33
100
kg.
489.98
5.22
2557.6956
489.98
2557.6956
0.00
489.98
2557.70
100
kg.
133.53
133.53
133.53
133.53
100
6.11
42.77
42.77
42.77
100
37.95
37.95
37.95
37.95
100
Suministro y colocacin de accesorios de ventilacin 3"PG

u
m2
14.25
28.21
401.9925
14.25
401.9925
0.00
14.25
401.99
100
m2
14.28
6.82
97.3896
14.28
97.3896
0.00
14.28
97.39
100
m2
3.61
6.56
23.6816
3.61
23.6816
0.00
3.61
23.68
100

m2
14.28
42.84
14.28
42.84
14.28
42.84
100
135.77
135.77
100
21.6
168.696
21.6
168.696
100
1.1592
0.00
1.68
1.16
100
HIPOCLORADOR DE FLUIDO
DIFUSO-CERCO PERIMETRICO
135.77
135.77
21.6
7.81
168.70
0
0
m2
1.68
0.69
1.16
1.68
TRAZO Y REPLANTEO
Excavacin manual
m3
1.18
4.52
5.33
1.18
5.3336
0.00
1.18
5.33
100
m2
1.68
0.16
0.27
1.68
0.2688
0.00
1.68
0.27
100

m3
0.1
256.09
25.61
0.1
25.609
0.00
0.1
25.61
100
m3
0.24
256.09
61.46
0.24
61.4616
0.00
0.24
61.46
100
m3
0.15
256.09
38.41
0.15
38.4135
0.00
0.15
38.41
100
m2
1.66
14.36
23.8376
1.66
23.8376
0.00
1.66
23.84
100
m2
1.58
14.55
22.989
1.58
22.989
0.00
1.58
22.99
100
kg.
6.26
5.22
32.6772
6.26
32.6772
0.00
6.26
32.68
100
133.53
133.53
133.53
133.53
100
m2
4.1
8.22
33.70
4.1
33.702
0.00
4.1
33.70
100

m2
4.1
12.3
4.1
12.3
4.1
12.3
100
Vlvula de bronce 1"+accesorios-caseta de vlvulas-entrada
u
Vlvula de bronce 1"+accesorios-caseta de vlvulas-salida

u
95.01
95.01
95.01
95.01
100
211.26
211.26
211.26
211.26
100
133.01
133.01
133.01
100
0.00
4293.5
1416.86
100
133.01
1416.855
4,293.50
0.33
1416.855
4293.5
4,293.50
0.95
4078.825
4293.5
4078.825
0.00
4293.5
4078.83
100
4,293.50
0.26
1116.31
4293.5
1116.31
0.00
4293.5
1116.31
100
4,293.50
1.34
5753.29
4293.5
5753.29
0.00
4293.5
5753.29
100
m3
1,030.44
2.26
2328.7944
1030.44
2328.7944
0.00
1030.44
2328.79
100
1,250.00
3.54
4425.00
1250
4425
0.00
1250
4425.00
100
1486
2.73
4056.78
1486
4056.78
1486
4056.78
100
1557.5
2.25
3504.375
1557.5
3504.375
1557.5
3504.375
100
4,293.50
0.5
2146.75
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,293.50
2146.75
4293.5
2146.75
100
VALVULAS DE PURGA
220.04
440.08
138.51
277.02
VALVULAS DE CONTROL
155.78
778.9
82.2
246.6
68.2
136.4
8.63
77.67
6.63
26.52
5.19
15.57
5.13
15.39
#DIV/0!
440.08
440.08
100
277.02
277.02
100
#DIV/0!
778.9
778.9
100
246.6
246.6
100
136.4
136.4
100
77.67
77.67
100
26.52
26.52
100
15.57
15.57
100
15.39
15.39
100
#DIV/0!
4.19
29.33
29.33
29.33
100
4.63
32.41
0
0
32.41
32.41
100
PASE AEREO N 01 (75 ml) EN LINEA

DE DISTRIBUCIN
m2
14.48
0.32
4.63
14.48
4.6336
0.00
14.48
4.63
100
Trazo y replanteo
m2
14.48
0.46
6.66
14.48
6.6608
0.00
14.48
6.66
100
m3
39.3
4.52
177.64
39.3
177.636
0.00
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.208
0.00
12.2
32.21
100
m3
4.8
158.11
758.93
4.8
758.928
0.00
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.7464
0.00
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.5
12.4
294.5
100

m3
2.4
253.29
607.90
2.4
607.896
0.00
2.4
607.90
100
m3
9.68
254.36
2462.2048
9.68
2462.2048
0.00
9.68
2462.20
100
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.26
1263.5046
240.21
1263.5046
0.00
240.21
1263.50
100
CABLES Y PENDULAS
75
16.74
1255.5
75
1255.50
75
1255.50
100
38
28.11
1068.18
0
0
38
1068.18
38
1068.18
100
75
9.15
686.25
75
686.25
75
686.25
100
15.19
30.38
30.38
30.38
100
VARIOS
CAMARA ROMPE PRESIN TIPO 7

(04 UNDS)
CAMARA CRP -7
m2
7.84
0.69
5.41
7.84
5.4096
0.00
7.84
5.41
100
Excavacin manual
m3
6.76
4.52
30.56
6.76
30.5552
0.00
6.76
30.56
100
m2
28.32
15.28
432.73
28.32
432.7296
0.00
28.32
432.73
100
m3
2.52
256.09
645.35
2.52
645.3468
0.00
2.52
645.35
100
Acero FY=4200Kg/cm2
kg.
271.92
5.22
1419.4224
271.92
1419.4224
0.00
271.92
1419.42
100
m2
31.2
8.22
256.464
31.2
256.464
0.00
31.2
256.46
100
m2
18.24
54.72
18.24
54.72
18.24
54.72
100
m2
247.01
988.04
988.04
988.04
100
m2
133.53
534.12
534.12
534.12
100
m2
98.53
394.12
0
0
0
394.12
394.12
100
m2
74.34
0.69
51.29
74.34
51.2946
74.34
51.2946
100
Excavacin manual
m3
24.78
4.52
112.01
24.78
112.0056
24.78
112.0056
100
29.09
417.7324
29.09
417.7324
100
3.03
775.9527
3.03
775.9527
100
144.14
752.4108
144.14
752.4108
100
32.62
227.0352
32.62
227.0352
100
231
540.54
231
540.54
100
38.5
176.715
38.5
176.715
100
14
210
14
210
100
14
1249.64
14
1249.64
100
14
37.38
14
37.38
100
28
326.76
28
326.76
100
14
77
14
77
100
28
88.76
28
88.76
100
14
44.38
14
44.38
100
14
163.38
14
163.38
100
14
37.38
14
37.38
100
1.05
56.847
1.05
56.847
100
14
109.2
14
109.2
100
1000
1000
100
PILETAS DOMICILIARIAS (17 UNIDADES)

PILETA DOMICILIARIA DE UN GRIPO - SIERRA
29.09
14.36
417.73
m3
3.03
256.09
775.95
kg.
144.14
5.22
752.41
m2
32.62
6.96
227.04
231
2.34
540.54
38.5
4.59
176.72
Grifo de 1/2"
14
15
210
14
89.26
1249.64
14
2.67
37.38
28
11.67
326.76
14
5.5
77
28
3.17
88.76
14
3.17
44.38
Niple FG 1/2"
14
11.67
163.38
Codo PVC SAP 1/2"
14
2.67
37.38
Filtro de grava
m3
1.05
54.14
56.85
m3
14
7.8
109.20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
glb.
1000
1000.00

domic.
FLETE
TOTAL COSTO DIRECTO
155608.39
155608.39
% AVANCE =
100.00
447
130
649
330
1124
649
317
319
636
475

VALORIZACION

Caricato da

Informazioni sul documento

Titolo originale

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

VALORIZACION

Caricato da

Copyright:

Formati disponibili

VALORIZACION N 01

OBRA: CONSTRUCCION SISTEMA DE AGUA POTABLE EL SAUCE - YAHUARMARCA

METRADO VALORIZ. S/ METRADO

1.00 CAPTACIN DE LADERA

Concreto en losa superior FC=175kg/cm2

Concreto de Muros FC=175 Kg/cm2

Concreto en losa de fondo FC=175/kg

Concreto FC=100 KG/cm2

Encofrado y desencofrado de uros (02 caras

Encofrado y desencofrado de losa maciza

Acero FY=4200 Kg/cm2

Tapa metlica de 0.60m/0.60m

Tapa metlica de 0.40/0.40m

Tarrajeo con impermeabiliz. Mezcla 1.1.E=1.5 cm

Tarrajeo en caras exteriores (mortero 1.5)

Pintura en Muros Exteriores al Ltex

Mortero 1.5 pendiente fondo

Trazo y Replanteo Preliminar

Excavacin manual de zanjas/ml(0.40x0.60)

Refine, nivelacin y fondo para tuberias de agua

Cama de apoyo para tuberas de agua E=10 cm

Relleno y apisonado de zanjas

Tuberia PVC SAP clase 7.5 1"

Prueba Hidrulica y desinfeccin en redes de agua

Cerco perimtrico en captacin

TUBERIAS Y PRUEBA HIDRAULICA

PASE AEREO N 01 (86 ml)

Excavacin manual de zanjas

Relleno con material propio

OBRAS DE CONCRETO SIMPLE

Encofrado y desencofrado de cmara de anclaje

Concreto FC=175 kg/cm2 torres

Concreto en zapatas FC=175 kg/cm2

Acero FY=4200 Kg/cm2

OBRAS DE CONCRETO ARMADO

Pndolas de fierro liso 1/4 incl. Montaje

incluye prueba hidrulica

Tarrajeo con impermeabiliz. Mezcla 1.1.E=1.5 cm

Tarrajeo en muros exteriores mezcla CA=1.5 cm

Pintura en Muros Exteriores al Ltex

Accesorios de entrada y salida de 1 en CRP 16

Tapa metlica de 0.70x0.70 m

Acarreo de material excedente hasta DPROM-30m

Excavacin manual de zanjas

Refine, nivelacin y compactacin

Concreto de losa de fondo FC=210 kg/cm2

Concreto en muros FC=210kg/cm2

Concreto en losa maciza FC=210Kg/cm2 INC.tapa

Encofrado y desencof. de muros (02 caras)

Encofrado y desencof. De losa maciza

Acero FY=4200 kg/cm2

Tapa metlicade 0.80mx0.80mx1.8"

Junta water stop NEOPRENE 6"

RESERVORIO DE 5.00 M3 (01 UND.)

OBRAS DE CONCRETO SIMPLE

Suministro y colocacin de accesorios

Tarrajeo en caras exteriores (mortero 1.5)

Pendiente fondo (mortero 1.5)

Pintura en Muros Exteriores al Ltex imprimante temple

HIPOCLORADOR FLUIDO DIFUSO

Cerco perimtrico de reservorio

Refine, nivelacin y compactacin

Concreto en losa maciza FC=175Kg/cm2