Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
PROYECTO
PROPIETARIO
DISTRITO
PROVINCIA
DEPARTAMENTO
FECHA
N
DE
ESTRUC.
Principal
0
1
2
3
4
5
6
PTV-0
SMM-1P
A1
A1
A1
A1
SAM 01
Tipo de Armado
Auxiliar
Conductor
Tipo
AAAC
1x25 mm2
1x25 mm2
1x25 mm2
1x25 mm2
1x25 mm2
1x25 mm2
1x25 mm2
Prog.
(m)
Cota
(m)
0.00
58.01
0.00
216.72
392.76
435.72
630.00
0.00
58.01
0.00
216.72
176.04
42.96
0.00
Retenidas
PAT
Observacion
Cant.
RI
RI
RV
Cant.
2
1
1
2
RI
Tipo
PTO ALIMENTACION RED M.T. FLORIDA - JULCAN
PAT-2 SECCIONAMIENTO - PSEC2 A SANTA ROSA
ALINEAMIENTO
PAT-1
ALINEAMIENTO
PAT-1
ALINEAMIENTO
PAT-2
SUBESTACION MONOPOSTE 15 KVA SANTA ROSA
SUMINISTRO DE MATERIALES
PROYECTO
SISTEMA
DISTRITO
PROVINCIA
DEPARTAMENTO: LA LIBERTAD
FECHA
: DICIEMBRE 2008
ITEM
DESCRIPCION
UNID.
TOTAL
P. Unitario
( S/.)
P. Parcial
( S/.)
930.00
1,010.00
1,542.85
930.00
6,060.00
1,542.85
1.00
1.01
1.02
1.00
6.00
1.03
SUB ESTACION AEREA MONOPOSTE DE C.A.C. INCLUYE PEDESTAL BASE PARA TRAFO)
JGO
1.00
1.04
85.14
3.00
8.00
28.38
1.05
58.76
470.08
9,088.07
2.00
CABLEADO
2.01
1,810.00
2.56
4,633.60
4,633.60
3.00
3.01
864.00
12.00
12.00
72.00
3.02
15.50
186.00
1,050.00
4.00
4.01
Cjto.
10.00
95.75
957.50
5.00
ACCESORIOS Y FERRETERA
5.01
24.00
5.02
12.00
5.03
12.00
1.80
21.60
5.04
5.05
12.00
6.00
5.06
10.00
26.89
5.95
27.75
322.68
35.70
277.50
5.07
6.00
5.25
31.50
5.08
6.00
7.95
47.70
5.09
10.00
10.80
108.00
5.10
TUERCA OJO DE AG DE 16 mm
4.00
6.50
26.00
5.11
12.00
2.50
30.00
5.12
6.00
4.32
25.92
5.13
1.00
18.45
18.45
5.14
8.00
4.53
36.24
8.00
1.34
10.72
5.16
3.00
5.00
15.00
5.17
12.00
4.00
48.00
5.18
3.00
3.00
9.00
5.19
12.00
6.40
76.80
5.20
92.60
20.00
12.00
4.63
5.21
10.92
131.09
6.00
6.01
2.00
12.40
24.80
6.02
6.03
2.00
2.00
305.00
325.00
7.00
RETENIDAS Y ANCLAJES
610.00
650.00
1,284.80
0.00
7.01
8.00
0.80
6.40
7.02
4.00
1.80
7.20
7.04
7.05
7.06
7.07
u
u
4.00
3.00
52.00
4.00
16.00
5.60
32.00
3.80
12.00
8.50
22.40
96.00
197.60
48.00
136.00
7.08
PERNO ANGULAR CON OJAL-GUARDA CABO DE AG, 16 mm x 254 mm, CON TUERCA Y CONTRATUERCA
7.09
4.00
4.00
13.60
34.00
54.40
136.00
704.00
8.00
8.01
127.00
11.20
1,422.40
8.02
8.03
8.04
2.00
2.00
4.00
8.05
48.00
5.20
18.00
5.75
96.00
10.40
72.00
11.50
8.07
55.00
110.00
1,722.30
9.00
TRANSFORMADORES Y TABLEROS
9.01
9.02
1.00
0.00
2,850.00
5,250.00
2,850.00
0.00
9.03
5,750.00
1.00
0.00
5,750.00
9.04
957.50
5.15
1.65
1.80
39.60
21.60
1,425.70
7.03
u
m3
u
u
2.00
2.00
6,850.00
0.00
8,600.00
10.00
10.01
10.02
6.00
16.00
24.50
10.08
147.00
161.34
308.34
29,774.32
MONTAJE ELECTROMECANICO
PROYECTO
: SISTEMA DE ELECTRIFICACION RURAL PRIMARIA - 13.2 KV - BIFASICO PARA CASERIO ALFONSO UGARTE
SISTEMA
: RED PRIMARIA.
PROVINCIA
: JULCAN
DEPARTAMENTO: LA LIBERTAD
FECHA
: DICIEMBRE 2008
ITEM
DESCRIPCION
1.00
OBRAS PRELIMINARES
1.01
CARTEL DE OBRA
REPLANTEO TOPOGRAFICO
1.02
UNID.
TOTAL
P. Unitario
( S/.)
0.33
782.47
km
0.81
176.87
39.70
SUB-TOTAL - 1
2.00
2.01
MONTAJE DE POSTES
TRANSPORTE POSTES 12m, DE ALMACEN A PUNTO DE IZAJE EN ZONA ACCESIBLE
7.00
2.02
7.00
40.40
2.03
7.00
290.59
m3
4.00
76.18
4.00
66.96
m3
4.00
33.12
17.09
SUB-TOTAL - 2
3.00
INSTALACION DE RETENIDAS
3.01
3.02
INSTALACION DE RETENIDA
3.03
4.00
MONTAJE DE ARMADOS
4.01
PS1-0
3.00
4.02
PA2-0
0.00
20.80
4.03
SMM-1P
1.00
368.96
4.04
PR3-0
1.00
34.27
4.05
PA1-0
1.00
16.85
4.05
PSEC-OP
1.00
47.45
km
1.88
1,251.75
SUB-TOTAL - 4
5.00
5.01
MONTAJE DE CONDUCTORES
TENDIDO Y PUESTA EN FLECHA DE CONDUCTOR DE ALECION DE ALUMINIO DE 25 mm2.
SUB-TOTAL - 5
6.00
6.01
4.00
90.09
6.02
2.00
41.22
6.03
4.00
44.47
5.00
21.03
loc
0.50
872.26
SUB-TOTAL - 6
7.00
7.01
8.00
8.01
MONTAJE ELECTROMECANICO
P. Parcial
( S/.)
260.82
142.79
403.61
277.90
282.80
2,034.13
2,594.83
304.72
267.84
132.49
705.06
51.28
0.00
368.96
34.27
16.85
135.90
607.26
2,353.28
2,353.28
360.36
82.44
177.86
620.66
105.13
105.13
436.13
436.13
7,825.95
: JULCAN
PROVINCIA
: JULCAN
DEPARTAMENTO : LA LIBERTAD
FECHA
: DICIEMBRE 2008
ITEM
1.00
DESCRIPCION
COSTO DIRECTO
SUMINISTRO DE
MATERIALES
(S/.)
MANO DE OBRA
(S/.)
29,774.32
7,825.95
TOTAL
(S/.)
37,600.27
37,600.27
1,880.01
3,760.03
1,880.01
45,120.32
SUB-TOTAL
IMPUESTO GENERAL A LAS VENTAS (19%)
8,572.86
53,693.19
1,880.01
55,573.21
Descripcion
Postes C.A.C.
Cables y Conductores.
Mano Obra
k 0 . 291
PAr
PAo
0 . 172
CBr
CBo
0 . 383
MOr
MOo
Unidad
U
1.2
Cantidad
P. Unitario
S/.
P. Parcial
S/.
u/dia
Materiales varios
Glb.
1.00
650.00
Capataz
0.10
H-H
0.67
12.03
8.06
Pen
2.00
H-H
13.33
8.86
118.10
0.05
Km
2.6
126.16
S/.
650.00
6.31
782.47
km/dia
Yeso
kg
2.00
10.00
20.00
Estacas
p2
0.10
0.50
0.05
Capataz
0.20
H-H
0.62
12.03
7.46
Topgrafo
1.00
H-H
3.08
12.03
37.05
Pen
2.00
H-H
6.15
8.86
54.49
Teodolito
0.80
H-M
2.46
9.75
23.99
0.50
H-M
1.54
18.75
28.88
0.05
Replanteo Topografico
MONTAJE DE POSTES DE C.A.C.
Transporte de poste de C.A.C. de 12m, de almacen a pto de izaje.
Rendimiento
u
13
99.00
S/.
4.95
176.87
u/dia
Capataz
1.00
H-H
0.62
12.03
7.50
Pen
5.00
H-H
3.08
8.86
27.30
0.05
H-M
0.03
99.01
3.00
0.05
u
5
37.80
S/.
1.90
39.70
u/dia
Capataz
0.10
H-H
0.16
12.03
2.00
Pen
2.00
H-H
3.20
8.86
28.40
0.05
H-M
0.08
99.01
8.00
0.05
u
18
38.40
S/.
2.00
40.40
u/dia
0.6
m3
10.80
21.67
234.04
0.025
gln
0.45
27.54
12.39
Capataz
0.20
H-H
0.09
12.03
1.08
Operario
1.00
H-H
0.44
10.90
4.80
Pen
2.00
H-H
0.89
8.86
7.89
0.25
H-M
0.11
99.01
10.89
Pluma de Izaje
1.00
H-M
0.44
18.90
0.04
Imprimante
279.41
S/.
8.32
11.18
290.59
m3
2.5
m3/dia
Capataz
0.10
H-H
0.32
12.03
3.85
Pen
2.00
H-H
6.40
8.86
56.70
0.20
H-M
0.64
18.75
12.00
0.05
72.55
u
7
S/.
3.63
76.18
u/dia
Capataz
0.10
H-H
0.11
12.03
1.32
Operario
1.00
H-H
1.14
10.90
12.43
Oficial
1.00
H-H
1.14
9.82
11.19
Pen
2.00
H-H
2.29
8.86
20.29
Trico
1.00
H-M
1.14
4.20
4.79
Comelone
1.00
H-M
1.14
3.50
3.99
0.50
H-M
0.57
18.75
10.69
0.05
45.23
S/.
2.26
66.96
m3
11
Unidad
Cantidad
P. Unitario
S/.
P. Parcial
S/.
m3/dia
Agua
m3
1.00
3.15
3.15
Capataz
0.10
H-H
0.07
12.03
0.84
Operario
1.00
H-H
0.73
10.90
7.96
Pen
2.00
H-H
1.45
8.86
12.85
0.50
H-M
0.36
18.75
0.05
31.55
1.58
S/.
33.12
MONTAJE DE ARMADOS
DT-0
Rendimiento
U
11
6.75
U/dia
Capataz
0.10
H-H
0.07
12.03
0.84
Operario
1.00
H-H
0.73
10.90
7.96
Pen
1.00
H-H
0.73
8.86
6.47
Trico
0.50
H-M
0.36
4.20
1.51
Comelone
0.50
H-M
0.36
3.50
1.26
0.05
DT-0
PA1-0
Rendimiento
U
12
18.04
S/.
0.90
18.94
U/dia
Capataz
0.10
H-H
0.07
12.03
0.84
Operario
2.00
H-H
1.33
10.90
14.50
Pen
1.00
H-H
0.67
8.86
5.94
Trico
0.50
H-M
0.33
4.20
1.39
Comelone
0.50
H-M
0.33
3.50
1.16
0.20
H-M
0.13
18.75
2.44
0.05
26.25
PA1-0
PA2-0
Rendimiento
U
11
S/.
1.31
27.57
U/dia
Capataz
0.10
H-H
0.07
12.03
0.84
Operario
1.00
H-H
0.73
10.90
7.96
Pen
1.00
H-H
0.73
8.86
6.47
Trico
0.50
H-M
0.36
4.20
1.51
Comelone
0.50
H-M
0.36
3.50
1.26
0.20
H-M
0.15
18.75
2.81
0.05
20.85
PA2-0
PA3-0
Rendimiento
U
9
S/.
1.04
21.89
U/dia
Capataz
0.10
H-H
0.09
12.03
1.08
Operario
2.00
H-H
1.78
10.90
19.40
Pen
1.00
H-H
0.89
8.86
7.89
Trico
0.50
H-M
0.44
4.20
1.85
Comelone
0.50
H-M
0.44
3.50
1.54
0.20
H-M
0.18
18.75
3.38
0.00
35.13
PA3-0
PR3-0
Rendimiento
U
8
S/.
0.00
35.13
U/dia
Capataz
0.10
H-H
0.10
12.03
1.20
Operario
2.00
H-H
2.00
10.90
21.80
Pen
1.00
H-H
1.00
8.86
8.86
Trico
0.50
H-M
0.50
4.20
2.10
Comelone
0.50
H-M
0.50
3.50
1.75
0.20
H-M
0.20
18.75
3.75
0.05
39.46
PR3-0
S/.
1.97
41.44
Unidad
U
14
Cantidad
P. Unitario
S/.
P. Parcial
S/.
U/dia
Capataz
0.10
H-H
0.06
12.03
0.72
Operario
1.00
H-H
0.57
10.90
6.21
Pen
1.00
H-H
0.57
8.86
5.05
Trico
0.50
H-M
0.29
4.20
1.22
Comelone
0.50
H-M
0.29
3.50
1.02
0.20
H-M
0.11
18.75
2.06
0.05
16.28
PS1-0
PSEC-OP
Rendimiento
U
7
S/.
0.81
17.09
U/dia
Capataz
0.10
H-H
0.11
12.03
1.32
Operario
2.00
H-H
2.29
10.90
24.96
Pen
2.00
H-H
2.29
8.86
20.29
Trico
0.50
H-M
0.57
4.20
2.39
Comelone
0.50
H-M
0.57
3.50
2.00
0.25
H-M
0.29
18.75
5.44
0.05
56.40
PSEC-OP
PSER-OP
Rendimiento
U
2.5
S/.
2.82
59.22
U/dia
Capataz
0.10
H-H
0.32
12.03
3.85
Operario
2.00
H-H
6.40
10.90
69.76
Pen
2.00
H-H
6.40
8.86
56.70
Trico
0.50
H-M
1.60
4.20
6.72
Comelone
0.50
H-M
1.60
3.50
5.60
0.25
H-M
0.80
18.75
15.00
0.05
PSER-OP
PTV-0
Rendimiento
U
12
157.63
S/.
7.88
165.52
U/dia
Capataz
0.10
H-H
0.07
12.03
0.84
Operario
1.00
H-H
0.67
10.90
7.30
Pen
1.00
H-H
0.67
8.86
5.94
Trico
0.50
H-M
0.33
4.20
1.39
Comelone
0.50
H-M
0.33
3.50
1.16
0.25
H-M
0.17
18.75
3.19
0.05
19.81
PTV-0
SMM-1P
Rendimiento
U
2
S/.
0.99
20.80
U/dia
Capataz
1.00
H-H
4.00
12.03
Operario
2.00
H-H
8.00
10.90
87.20
Pen
3.00
H-H
12.00
8.86
106.32
Trico
0.50
H-M
2.00
4.20
8.40
Comelone
0.50
H-M
2.00
3.50
7.00
Pluma de Izaje
1.00
H-M
4.00
18.90
75.60
0.25
H-M
1.00
0.05
SMM-1P
SMM-2P
Rendimiento
U
2.5
18.75
351.39
S/.
48.12
18.75
17.57
368.96
U/dia
Capataz
1.00
H-H
3.20
12.03
38.50
Operario
2.00
H-H
6.40
10.90
69.76
Pen
3.00
H-H
9.60
8.86
85.06
Trico
0.50
H-M
1.60
4.20
6.72
Comelone
0.50
H-M
1.60
3.50
5.60
Pluma de Izaje
1.00
H-M
3.20
18.90
60.48
0.25
H-M
0.80
18.75
15.00
0.05
281.11
SMM-2P
S/.
14.06
295.17
Unidad
U
13
Cantidad
P. Unitario
S/.
P. Parcial
S/.
U/dia
Capataz
0.10
H-H
0.06
12.03
Operario
1.00
H-H
0.62
10.90
6.76
Pen
2.00
H-H
1.23
8.86
10.90
Trico
0.50
H-M
0.31
4.20
1.30
Comelone
0.50
H-M
0.31
3.50
1.09
0.25
H-M
0.15
18.75
0.05
TS-0
MONTAJE DE CONDUCTORES
Tendido y Flechado de Cable Tipo AAAC 25 mm2
Rendimiento
Km
0.85
23.58
S/.
0.72
2.81
1.18
24.76
km/dia
Capataz
1.00
H-H
9.41
12.03
113.20
Operario
2.00
H-H
18.82
10.90
205.14
Pen
6.00
H-H
56.47
8.86
500.32
Trico
1.50
H-M
14.12
4.20
Comelone
1.50
H-M
14.12
3.50
49.42
1.50
H-M
14.12
18.75
264.75
0.05
1192.14
S/.
59.30
59.61
1251.75
m3
2.2
m3/dia
Capataz
0.10
H-H
0.36
12.03
4.33
Pen
2.00
H-H
7.27
8.86
64.41
0.25
H-M
0.91
18.75
17.06
0.05
85.80
U
5
S/.
4.29
90.09
U/dia
Capataz
0.10
H-H
0.16
12.03
1.92
Operario
1.00
H-H
1.60
10.90
17.44
Pen
1.00
H-H
1.60
8.86
14.18
0.20
H-M
0.32
18.75
6.00
0.05
m3
8
33.54
S/.
1.68
41.22
m3/dia
Agua
m3
1.00
3.15
Capataz
0.10
H-H
0.10
12.03
1.20
Operario
1.00
H-H
1.00
10.90
10.90
Pen
2.00
H-H
2.00
8.86
17.72
0.50
H-M
0.50
18.75
9.38
0.05
42.35
S/.
3.15
2.12
44.47
m3
16
m3/dia
Agua
m3
1.00
3.15
3.15
Capataz
0.10
H-H
0.05
12.03
0.60
Operario
0.50
H-H
0.25
10.90
2.73
Pen
2.00
H-H
1.00
8.86
8.86
0.50
H-M
0.25
18.75
4.69
0.05
20.02
S/.
1.00
21.03
Pruebas
Rendimiento
Glb
1
Glb/dia
Capataz
1.00
H-H
8.00
12.03
96.24
Operario
2.00
H-H
16.00
10.90
174.40
Pen
1.00
H-H
8.00
8.86
70.88
Megger
1.00
H-M
8.00
18.40
147.20
1.00
H-M
8.00
24.00
192.00
Multimetro digital
1.00
H-M
8.00
15.00
120.00
0.20
H-M
1.60
18.75
30.00
0.05
Pruebas
830.72
S/.
41.54
872.26
PARTIDA
MANO DE OBRA
DESCRIPCION
Und.
MN S/.
Agua
m3
3.15
Bol
19.25
Estacas
p2
0.50
Hormign
m3
22.19
31.50
Yeso
kg
10.00
Capataz
H-H
10.28
Operario
H-H
8.57
Oficial
H-H
7.70
Pen
H-H
6.87
Topgrafo
H-H
8.57
H-M
99.01
H-M
18.75
Comelone
H-M
3.50
Materiales Varios
Glb.
650.00
Megger
H-M
18.40
H-M
24.00
Multimetro digital
H-M
15.00
Pluma de Izaje
H-M
18.90
Teodolito
H-M
9.75
Trico
H-M
4.20
:
DESCRIPCION
Agua
Cemento Portland tipo I en bolsa de 42,5 kg.
Estacas
Hormign
Piedra Mediana de 3/4"
Yeso
Materiales varios
Camin plataforma 4X2, 122 HP, 8 TN.
Camioneta Rural 4x4 de 135 HP
Capataz
Oficial
Operario
Pen
Topgrafo
Comelone
Megger
Metroter (equipo de medicion de tierra)
Multimetro digital
Pluma de Izaje
Teodolito
Trico
Desgaste de Herramientas 5% M.O
OS UNITARIOS
LINEAS Y REDES PRIMARIAS SIST. MRT 13.2 Kv.
Unidad
Cantidad
P. Unitario
S/.
P. Parcial
S/.
0.05
m3
0.10
3.15
0.32
1.25
Bol
1.50
19.25
28.88
p2
0.10
0.50
0.05
0.35
m3
6.00
22.19
133.14
0.35
5.00
31.50
157.50
kg
2.00
10.00
20.00
1.00
650.00
Glb.
650.00
0.05
H-M
#REF!
99.01
#REF!
0.50
H-M
#REF!
18.75
#REF!
1.00
H-H
#REF!
10.28
#REF!
1.00
H-H
#REF!
7.70
#REF!
H-H
#REF!
8.57
#REF!
H-H
#REF!
6.87
#REF!
1.00
H-H
#REF!
8.57
#REF!
1.00
H-M
#REF!
3.50
#REF!
1.00
H-M
#REF!
18.40
#REF!
1.00
H-M
#REF!
24.00
#REF!
1.00
H-M
#REF!
15.00
#REF!
H-M
#REF!
18.90
#REF!
1.00
H-M
#REF!
9.75
#REF!
1.00
H-M
#REF!
4.20
#REF!
1.00
1.00
1.00
0.05
#REF!
#REF!