Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01
01.001
01.001.001
01.001.002
01.001.003
01.001.004
01.001.005
01.001.006
01.001.007
01.001.008
01.002
01.002.001
01.002.001.001
01.002.001.001.01
01.002.001.001.02
01.002.001.001.03
01.002.001.002
01.002.001.002.01
01.002.001.002.02
01.002.001.002.03
01.002.001.002.04
01.002.001.002.05
01.002.001.002.06
01.002.001.002.07
01.002.001.002.08
01.002.001.002.09
01.002.001.002.10
01.002.001.002.11
01.002.001.003
01.002.001.003.01
01.002.001.003.02
01.002.001.004
01.002.001.004.01
01.002.001.004.02
01.002.001.005
01.002.001.005.01
01.002.001.005.02
01.002.001.005.03
01.002.001.005.04
01.002.001.005.05
01.002.001.005.06
01.002.001.005.07
01.002.001.005.08
01.002.001.006
01.002.001.006.01
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
2,180,998.62
und
und
und
und
1.00
4.00
1.00
15.00
8,993.01
4,450.16
8,378.46
28.89
72,767.07
8,993.01
17,800.64
8,378.46
433.35
und
32.00
28.80
921.60
23,307.17
1.14
26,570.17
und
2.00
3,600.96
7,201.92
und
8.00
308.49
2,467.92
107,112.18
km
0.67
627.39
107,112.18
1,279.90
420.35
km
m
0.67
668.93
294.49
0.99
197.31
662.24
137.70
4.37
47,957.22
601.75
416.63
38.36
15,981.93
114.60
99.74
11,430.20
531.23
3.19
1,694.62
137.70
0.87
119.80
137.70
7.06
972.16
416.63
18.94
7,890.97
114.60
22.33
2,559.02
137.70
1.47
202.42
416.63
11.12
4,632.93
114.60
16.33
1,871.42
425.40
5.23
4,039.14
2,224.84
243.53
7.45
1,814.30
425.40
1.62
1,164.03
689.15
243.53
1.95
474.88
und
und
und
und
und
und
und
und
6.00
3.00
4.00
4.00
4.00
3.00
1.00
1.00
16.12
15.50
15.10
36.75
38.52
14.25
42.60
25.00
und
20.00
3.36
615.05
96.72
46.50
60.40
147.00
154.08
42.75
42.60
25.00
680.72
67.20
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.002.001.006.02
01.002.001.006.03
01.002.001.007
01.002.001.007.01
Instalacin de tapones DN 50 - 65
Concreto f'c 140 kg/cm2 para anclajes de accesorios DN 50 - 80
VALVULAS Y GRIFOS CONTRA INCENDIO
Vlvula cpta.CC, ho.dctil cierre elst. vstago acero inoxidable DN
50
Suministro de grifo C/Iincendio Ho. dctil 2 bocas tipo poste cuerpo
seco NTP 350.102:2001
Vlvula aire automtica triple efecto bridada PN 16 esfera de acero
inoxidable DN 50
Vlvula reductora de presin con control piloto DN 80
INSTALACION DE VALVULAS, EMPALMES Y GRIFOS CONTRA
INCENDIO
Instalacin de vlvula compuerta DN 50 incl. registro
Instalacin de grifo contra incendio tipo poste de 2 bocas incl. anclaje
Suministro instalacin hidrulica para vlvula de aire DN 50 en linea
DN 80
Suministro instalacin hidrulica para vlvula reductora DN 80 - TIPO
Montaje de vlvula de aire DN 15 a 50 e instalacin hidrulica
Montaje de vlvula reductora de presin DN 80 -100 e instalacin
hidrulica
Cmara tipo circular DI=1,5 m p/vlvula aire t.rocoso s/exp. 1,51 1,75 m prof.
Cmara para valvula reductora Presion hasta DN 150 mm terreno
rocoso cem-I
Empalme tipo B DN 80
VARIOS
Pruebas de compactacin de suelos (proctor modificado y de control
de compactacin - densidad de campo)
Proteccion de cables telefnicos
Corte+rotura, ED y reposic. de pavimento flexible asfalto caliente de
e= 2"
Prueba de calidad del concreto (prueba a la compresin)
Acarreo de materiales en zona sin acceso vehicular p/construc. de
redes menores.
CONEXIONES DOMICILIARIAS DE AGUA POTABLE (REDES
MENORES)
Conexion domiciliaria de agua potable en red menor DN 15 t-normal
Conexion domiciliaria de agua potable en red menor DN 15 t-rocoso
MICROMEDICION
Medidor p/conexin domiciliaria DN 15 tipo chorro mltiple
s/especificcin incl. pruebas de laboratorio p/aceptacin
Instalacin de medidor aprobado por SEDAPAL para conexin
domicliaria de agua DN 15
Dispositivo metlico de seguridad para medidor segun diseo
SECTOR 02: CENTRO POBLADO BALCON DEL CIELO
RED MENOR DE AGUA POTABLE
TRABAJOS PRELIMINARES Y COMPLEMENTARIOS
Trazo y replanteo inicial del proyecto, para lneas-redes con estacin
total
Replanteo final de la obra, para lneas redes con estacin total
Cerco de malla HDP de 1 m altura para lmite de seguridad de
obra-SEDAPAL
MOVIMIENTOS DE TIERRAS
Excavac. zanja (mq.) p/tub. terr-normal DN 50 - 80 de 1,01 m a
1,25 m prof.
Excav. zanja (pulso) p/tub. t-semirocoso DN 50 - 80 de 0,30 m a
0,50 m prof.(a=0.40m)
Excav. zanja (mq.) p/tub. t-semirocoso DN 50 - 80 de 1,01 m a
1,25 m prof.
Excav. zanja (mq.) p/tub. t-semirocoso DN 100 - 150 de 1,01 m a
1,25 m prof.
Refine y nivel de zanja t-semirocoso p/ tub. DN 50 - 80 para toda
profund.
Refine y nivel de zanja t-semirocoso p/ tub. DN 100 - 150 para toda
profund.
Refine y nivel de zanja terr-normal para tub. DN 50 - 80 para toda
profund.
Relleno comp.zanja(pul) p/tub t-semiroca DN 50 - 80 de 0,30 m a
0,50 m prof. (a=0.40m)
Relleno comp.zanja (mq) p/tub. t-normal DN 50 - 80 de 1,01 m a
und
und
6.00
20.00
9.32
27.88
und
3.00
257.40
55.92
557.60
6,351.61
772.20
und
1.00
899.89
899.89
und
1.00
823.00
823.00
und
1.00
3,856.52
3,856.52
27,102.45
und
und
und
3.00
1.00
1.00
116.50
253.71
989.68
349.50
253.71
989.68
und
und
und
1.00
1.00
1.00
4,412.59
106.06
3,503.08
4,412.59
106.06
3,503.08
und
1.00
4,212.84
4,212.84
und
1.00
12,841.08
12,841.08
und
1.00
433.91
und
13.00
68.59
433.91
3,692.54
891.67
und
m2
1.00
10.00
19.95
91.60
19.95
916.00
und
m
6.00
668.93
23.18
2.58
139.08
1,725.84
01.002.001.007.02
01.002.001.007.03
01.002.001.007.04
01.002.001.008
01.002.001.008.01
01.002.001.008.02
01.002.001.008.03
01.002.001.008.04
01.002.001.008.05
01.002.001.008.06
01.002.001.008.07
01.002.001.008.08
01.002.001.008.09
01.002.001.009
01.002.001.009.01
01.002.001.009.02
01.002.001.009.03
01.002.001.009.04
01.002.001.009.05
01.002.001.010
01.002.001.010.01
01.002.001.010.02
01.002.001.011
01.002.001.011.01
01.002.001.011.02
01.002.001.011.03
01.003
01.003.001
01.003.001.001
01.003.001.001.01
01.003.001.001.02
01.003.001.001.03
01.003.001.002
01.003.001.002.01
01.003.001.002.02
01.003.001.002.03
01.003.001.002.04
01.003.001.002.05
01.003.001.002.06
01.003.001.002.07
01.003.001.002.08
01.003.001.002.09
Metrado
31-01-2010
Precio S/.
Parcial S/.
10,688.62
und
und
12.00
22.00
212.33
370.03
und
33.00
81.54
2,547.96
8,140.66
3,540.90
2,690.82
und
33.00
4.23
139.59
und
33.00
21.53
km
1.60
627.39
710.49
328,349.96
130,769.57
3,056.63
1,003.82
km
m
1.60
1,597.61
294.49
0.99
471.18
1,581.63
4.69
4.37
40,857.87
20.50
989.21
3.67
3,630.40
588.72
7.69
4,527.26
14.99
9.43
141.36
1,577.93
1.49
2,351.12
14.99
1.84
27.58
4.69
0.87
4.08
989.21
11.83
11,702.35
4.69
7.06
33.11
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
01.003.001.002.10
01.003.001.002.11
01.003.001.002.12
01.003.001.002.13
01.003.001.002.14
01.003.001.003
01.003.001.003.01
01.003.001.003.02
01.003.001.003.03
01.003.001.004
01.003.001.004.01
01.003.001.004.02
01.003.001.004.03
01.003.001.005
01.003.001.005.01
01.003.001.005.02
01.003.001.005.03
01.003.001.005.04
01.003.001.005.05
01.003.001.005.06
01.003.001.005.07
01.003.001.005.08
01.003.001.005.09
01.003.001.005.10
01.003.001.005.11
01.003.001.006
01.003.001.006.01
01.003.001.006.02
01.003.001.006.03
01.003.001.006.04
01.003.001.006.05
01.003.001.006.06
01.003.001.007
01.003.001.007.01
01.003.001.007.02
01.003.001.007.03
01.003.001.007.04
01.003.001.008
01.003.001.008.01
01.003.001.008.02
01.003.001.008.03
01.003.001.008.04
01.003.001.008.05
01.003.001.008.06
01.003.001.008.07
01.003.001.008.08
01.003.001.009
01.003.001.009.01
01.003.001.009.02
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
588.72
12.49
7,353.11
14.99
17.01
254.98
4.69
1.47
6.89
1,577.93
6.75
10,651.03
14.99
10.28
154.10
1,068.71
5.23
9,648.08
5,589.35
513.91
7.45
3,828.63
14.99
15.35
230.10
1,068.71
1.62
2,770.16
1,731.31
513.91
1.95
1,002.12
14.99
2.45
36.73
und
und
und
und
und
und
und
und
und
und
und
14.00
1.00
1.00
5.00
2.00
1.00
1.00
2.00
5.00
1.00
1.00
16.12
34.35
94.68
14.25
42.60
67.30
55.22
36.75
23.75
52.29
126.79
und
und
und
und
und
und
15.00
2.00
1.00
14.00
30.00
2.00
3.36
6.88
11.09
9.32
27.88
39.33
und
9.00
257.40
1,005.01
225.68
34.35
94.68
71.25
85.20
67.30
55.22
73.50
118.75
52.29
126.79
1,120.79
50.40
13.76
11.09
130.48
836.40
78.66
9,618.90
2,316.60
und
2.00
899.89
1,799.78
und
2.00
823.00
1,646.00
und
1.00
3,856.52
3,856.52
31,205.23
und
und
und
9.00
2.00
2.00
116.50
253.71
989.68
1,048.50
507.42
1,979.36
und
und
und
1.00
2.00
1.00
4,412.59
106.06
3,503.08
4,412.59
212.12
3,503.08
und
2.00
2,919.24
5,838.48
und
1.00
13,703.68
13,703.68
und
31.00
68.59
2,265.37
2,126.29
und
6.00
23.18
139.08
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.003.001.010
01.003.001.010.01
01.003.001.010.02
01.003.001.011
01.003.001.011.01
01.003.001.011.02
01.003.001.011.03
01.003.002
01.003.002.001
01.003.002.001.01
01.003.002.001.02
01.003.002.001.03
01.003.002.002
01.003.002.002.01
01.003.002.002.02
01.003.002.002.03
01.003.002.002.04
01.003.002.003
01.003.002.003.01
01.003.002.003.02
01.003.002.004
01.003.002.004.01
01.003.002.004.02
01.003.002.004.03
01.003.002.004.04
01.003.002.004.05
01.003.002.005
01.003.002.005.01
01.003.002.005.02
01.003.002.005.03
01.003.002.005.04
01.003.002.005.05
01.003.002.005.06
01.003.002.005.07
01.003.002.005.08
01.003.002.005.09
01.003.002.005.10
01.003.002.005.11
01.003.002.005.12
01.003.002.005.13
01.003.002.005.14
01.003.002.006
01.003.002.006.01
01.003.002.006.02
01.004
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
19,886.43
und
und
3.00
84.00
212.33
229.16
636.99
19,249.44
und
87.00
81.54
9,335.10
7,093.98
und
87.00
4.23
368.01
und
87.00
21.53
km
0.49
627.39
1,873.11
197,580.39
943.07
307.42
km
m
0.49
496.31
294.49
0.99
144.30
491.35
496.31
125.66
88,631.04
62,366.31
496.31
3.89
1,930.65
496.31
27.85
13,822.23
496.31
21.18
10,511.85
469.31
31.86
16,477.48
14,952.22
469.31
3.25
1,525.26
und
und
und
und
und
2.00
3.00
5.00
10.00
10.00
129.74
129.74
129.74
6.88
42.02
1,786.40
259.48
389.22
648.70
68.80
420.20
und
1.00
823.00
89,283.55
823.00
und
1.00
345.36
345.36
und
und
und
1.00
1.00
1.00
4,348.66
6,271.16
1,431.03
4,348.66
6,271.16
1,431.03
und
1.00
2,167.64
2,167.64
und
1.00
8,220.56
8,220.56
und
1.00
11,214.23
11,214.23
und
und
und
1.00
1.00
2.00
106.06
393.48
3,503.08
106.06
393.48
7,006.16
und
1.00
4,212.84
4,212.84
und
1.00
3,950.07
3,950.07
und
2.00
19,396.65
38,793.30
und
5.00
68.59
458.85
342.95
und
5.00
23.18
115.90
324,599.52
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.004.001
01.004.001.001
01.004.001.001.01
01.004.001.001.02
01.004.001.001.03
01.004.001.002
01.004.001.002.01
01.004.001.002.02
01.004.001.002.03
01.004.001.002.04
01.004.001.002.05
01.004.001.002.06
01.004.001.002.07
01.004.001.003
01.004.001.003.01
01.004.001.003.02
01.004.001.004
01.004.001.004.01
01.004.001.004.02
01.004.001.005
01.004.001.005.01
01.004.001.005.02
01.004.001.005.03
01.004.001.005.04
01.004.001.005.05
01.004.001.005.06
01.004.001.005.07
01.004.001.005.08
01.004.001.005.09
01.004.001.005.10
01.004.001.005.11
01.004.001.006
01.004.001.006.01
01.004.001.006.02
01.004.001.006.03
01.004.001.007
01.004.001.007.01
01.004.001.007.02
01.004.001.007.03
01.004.001.007.04
01.004.001.008
01.004.001.008.01
01.004.001.008.02
01.004.001.008.03
01.004.001.008.04
01.004.001.008.05
01.004.001.008.06
01.004.001.008.07
01.004.001.008.08
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
km
0.88
627.39
181,071.01
1,685.70
552.10
km
m
0.88
883.28
294.49
0.99
259.15
874.45
540.91
38.36
87,210.73
20,749.31
342.37
99.74
34,147.98
883.28
3.19
2,817.66
540.91
18.94
10,244.84
342.37
22.33
7,645.12
540.91
11.12
6,014.92
342.37
16.33
5,590.90
596.36
5.23
5,256.51
3,118.96
286.92
7.45
2,137.55
596.36
1.62
1,525.59
966.10
286.92
1.95
559.49
und
und
und
und
und
und
und
und
und
und
und
4.00
3.00
4.00
1.00
1.00
12.00
5.00
6.00
4.00
2.00
3.00
15.50
13.50
23.75
38.52
14.81
16.12
36.75
15.10
14.25
42.60
25.00
und
und
und
33.00
12.00
33.00
3.36
9.32
27.88
und
7.00
257.40
935.82
62.00
40.50
95.00
38.52
14.81
193.44
183.75
90.60
57.00
85.20
75.00
1,142.76
110.88
111.84
920.04
8,204.21
1,801.80
und
1.00
899.89
899.89
und
2.00
823.00
1,646.00
und
1.00
3,856.52
3,856.52
38,998.69
und
und
und
7.00
1.00
2.00
116.50
253.71
989.68
815.50
253.71
1,979.36
und
und
und
1.00
2.00
1.00
4,412.59
106.06
3,503.08
4,412.59
212.12
3,503.08
und
2.00
4,212.84
8,425.68
und
1.00
19,396.65
19,396.65
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.004.001.009
01.004.001.009.01
VARIOS
Pruebas de compactacin de suelos (proctor modificado y de control
de compactacin - densidad de campo)
Prueba de calidad del concreto (prueba a la compresin)
Acarreo de materiales en zona sin acceso vehicular p/construc. de
redes menores.
CONEXIONES DOMICILIARIAS DE AGUA POTABLE (REDES
MENORES)
Conexion domiciliaria de agua potable en red menor DN 15 t-rocoso
MICROMEDICION
Medidor p/conexin domiciliaria DN 15 tipo chorro mltiple
s/especificcin incl. pruebas de laboratorio p/aceptacin
Instalacin de medidor aprobado por SEDAPAL para conexin
domicliaria de agua DN 15
Dispositivo metlico de seguridad para medidor segun diseo
LINEA DE ADUCCION
TRABAJOS PRELIMINARES Y COMPLEMENTARIOS
Trazo y replanteo inicial del proyecto, para lneas-redes con estacin
total
Replanteo final de la obra, para lneas redes con estacin total
Cerco de malla HDP de 1 m altura para lmite de seguridad de
obra-SEDAPAL
MOVIMIENTO DE TIERRAS
Excavacin zanja (s/exp) p/tub. t-rocoso DN 50 - 80 de 1,01 m a
1,25 m prof.
Refine y nivel de zanja terr-rocoso p/ tub. DN 50 - 80 para toda
profund.
Relleno comp.zanja (mq) p/tub. t-rocoso DN 50 - 80 de 1,01 m a
1,25 m prof.
Elimin. desmonte(carg+v) t-rocoso D=10km p/tub DN 50 - 80 de
1,01 m a 1,25 m
SUMINISTRO E INSTALACION DE TUBERIAS DE PVC
Tubera de PVC-U UF NTP ISO 4422 PN 10 DN 80 incl. anillo + 2%
desperdicios
Instalacin de tubera PVC p/agua potab. DN 80 incluye prueba
hidrulica
SUMINISTRO E INSTALACION DE ACCESORIOS PARA TUBERIAS
Codo PVC-U UF 22.5 DN 80
Codo de PVC-U unin flexible de 45 DN 80
Codo de PVC-U unin flexible de 90 DN 80
Tee de PVC-U UF con reduccin
DN 100 a 80
Instalacin de accesorios de P.V.C UF-SP DN 50 - 80
Concreto f'c 140 kg/cm2 para anclajes de accesorios DN 50 - 80
SUMINISTRO E INSTALACION DE VALVULAS, EMPALMES
Vlvula aire automtica triple efecto bridada PN 16 esfera de acero
inoxidable DN 50
Vlvula cpta.BB, ho.dctil cierre elst. vstago acero inoxidable DN
80
Instalacin de vlvula compuerta DN 80 incl. registro
Vlvula de purga DN 50 compuerta tipo bridada de hierro dctil
c/elastmero
Suministro instalacin hidrulica para vlvula de aire DN 50 en linea
DN 80
Suministro instalacin hidrulica para vlvula de purga DN 50 en
lnea DN 80
Montaje de vlvula de aire DN 15 a 50 e instalacin hidrulica
Montaje de vlvula de purga DN 50 e instalacin hidrulica
Cmara tipo circular DI=1,5 m p/vlvula aire t.rocoso s/exp. 1,51 1,75 m prof.
Cmara tipo circular DI=1,5 m p/vlvula purga t.rocoso s/exp. 1,51 1,75 m prof
Empalme tipo A DN 80 a 100
VARIOS
Pruebas de compactacin de suelos (proctor modificado y de control
de compactacin - densidad de campo)
Prueba de calidad del concreto (prueba a la compresin)
Acarreo de materiales en zona sin acceso vehicular p/construc. de
redes menores.
SECTOR 04: ASOCIACION DE VIVIENDA LOS FICUS DE
PACHACAMAC
01.004.001.009.02
01.004.001.009.03
01.004.001.010
01.004.001.010.01
01.004.001.011
01.004.001.011.01
01.004.001.011.02
01.004.001.011.03
01.004.002
01.004.002.001
01.004.002.001.01
01.004.002.001.02
01.004.002.001.03
01.004.002.002
01.004.002.002.01
01.004.002.002.02
01.004.002.002.03
01.004.002.002.04
01.004.002.003
01.004.002.003.01
01.004.002.003.02
01.004.002.004
01.004.002.004.01
01.004.002.004.02
01.004.002.004.03
01.004.002.004.04
01.004.002.004.05
01.004.002.004.06
01.004.002.005
01.004.002.005.01
01.004.002.005.02
01.004.002.005.03
01.004.002.005.04
01.004.002.005.05
01.004.002.005.06
01.004.002.005.07
01.004.002.005.08
01.004.002.005.09
01.004.002.005.10
01.004.002.005.11
01.004.002.006
01.004.002.006.01
01.004.002.006.02
01.004.002.006.03
01.005
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
und
18.00
68.59
3,652.56
1,234.62
und
m
6.00
883.28
23.18
2.58
139.08
2,278.86
25,162.04
und
68.00
370.03
und
68.00
81.54
25,162.04
7,296.40
5,544.72
und
68.00
4.23
287.64
und
68.00
21.53
km
0.74
627.39
1,464.04
143,528.51
1,415.76
464.27
km
m
0.74
740.98
294.49
0.99
217.92
733.57
740.98
99.74
104,915.36
73,905.35
740.98
3.19
2,363.73
740.98
22.33
16,546.08
740.98
16.33
12,100.20
740.98
7.45
6,965.21
5,520.30
740.98
1.95
1,444.91
und
und
und
und
und
und
15.00
6.00
3.00
1.00
25.00
25.00
13.50
38.52
36.75
76.66
3.36
27.88
und
2.00
823.00
1,401.53
202.50
231.12
110.25
76.66
84.00
697.00
26,299.71
1,646.00
und
1.00
489.26
489.26
und
und
1.00
2.00
119.15
345.36
119.15
690.72
und
2.00
989.68
1,979.36
und
2.00
1,637.92
3,275.84
und
und
und
2.00
2.00
2.00
106.06
393.48
4,212.84
212.12
786.96
8,425.68
und
2.00
3,950.07
7,900.14
und
1.00
774.48
und
7.00
68.59
774.48
2,530.94
480.13
und
m
6.00
740.98
23.18
2.58
139.08
1,911.73
203,490.71
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.005.001
01.005.001.001
01.005.001.001.01
01.005.001.001.02
01.005.001.001.03
01.005.001.002
01.005.001.002.01
01.005.001.002.02
01.005.001.002.03
01.005.001.002.04
01.005.001.002.05
01.005.001.002.06
01.005.001.002.07
01.005.001.002.08
01.005.001.002.09
01.005.001.002.10
01.005.001.003
01.005.001.003.01
01.005.001.003.02
01.005.001.003.03
01.005.001.004
01.005.001.004.01
01.005.001.004.02
01.005.001.004.03
01.005.001.005
01.005.001.005.01
01.005.001.005.02
01.005.001.005.03
01.005.001.005.04
01.005.001.005.05
01.005.001.005.06
01.005.001.005.07
01.005.001.005.08
01.005.001.005.09
01.005.001.005.10
01.005.001.005.11
01.005.001.005.12
01.005.001.006
01.005.001.006.01
01.005.001.006.02
01.005.001.006.03
01.005.001.006.04
01.005.001.007
01.005.001.007.01
01.005.001.007.02
01.005.001.007.03
01.005.001.007.04
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
km
3.03
627.39
203,490.71
5,794.30
1,900.99
km
m
3.03
3,031.32
294.49
0.99
892.30
3,001.01
2,618.84
3.67
73,921.21
9,611.14
409.41
7.69
3,148.36
2.97
9.43
28.01
3,028.25
1.49
4,512.09
2.97
1.84
5.46
2,618.84
11.83
30,980.88
409.41
12.49
5,113.53
2.97
17.01
50.52
3,028.25
6.75
20,440.69
2.97
10.28
30.53
2,685.81
5.23
16,643.56
14,046.79
342.44
7.45
2,551.18
2.97
15.35
45.59
2,685.81
1.62
5,026.05
4,351.01
342.44
1.95
667.76
2.97
2.45
7.28
und
und
und
und
und
und
und
und
und
und
und
und
30.00
18.00
2.00
3.00
4.00
2.00
5.00
19.00
11.00
1.00
1.00
1.00
16.12
14.25
42.60
25.00
23.75
22.45
36.75
15.50
15.10
35.10
126.79
53.02
und
und
und
65.00
2.00
65.00
3.36
6.88
29.48
1,899.46
483.60
256.50
85.20
75.00
95.00
44.90
183.75
294.50
166.10
35.10
126.79
53.02
2,232.40
218.40
13.76
1,916.20
und
2.00
42.02
84.04
und
15.00
257.40
10,263.41
3,861.00
und
1.00
899.89
899.89
und
2.00
823.00
1,646.00
und
1.00
3,856.52
3,856.52
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.005.001.008
01.005.001.008.01
01.005.001.008.02
01.005.001.008.03
01.005.001.008.04
01.005.001.008.05
01.005.001.008.06
01.005.001.008.07
01.005.001.008.08
01.005.001.008.09
01.005.001.008.10
01.005.001.009
01.005.001.009.01
01.005.001.009.02
01.005.001.010
01.005.001.010.01
01.005.001.011
01.005.001.011.01
01.005.001.011.02
01.005.001.011.03
01.006
01.006.001
01.006.001.001
01.006.001.001.01
01.006.001.001.02
01.006.001.001.03
01.006.001.002
01.006.001.002.01
01.006.001.002.02
01.006.001.002.03
01.006.001.002.04
01.006.001.002.05
01.006.001.002.06
01.006.001.002.07
01.006.001.002.08
01.006.001.002.09
01.006.001.002.10
01.006.001.002.11
01.006.001.002.12
01.006.001.002.13
01.006.001.002.14
01.006.001.002.15
01.006.001.002.16
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
33,927.63
und
und
und
15.00
1.00
2.00
116.50
253.71
989.68
1,747.50
253.71
1,979.36
und
und
und
1.00
2.00
1.00
4,412.59
106.06
3,503.08
4,412.59
212.12
3,503.08
und
2.00
2,919.24
5,838.48
und
1.00
14,175.25
14,175.25
und
und
2.00
1.00
515.53
774.48
und
61.00
68.59
1,031.06
774.48
4,323.07
4,183.99
und
6.00
23.18
139.08
33,686.52
und
147.00
229.16
33,686.52
und
147.00
81.54
15,773.10
11,986.38
und
147.00
4.23
621.81
und
147.00
21.53
km
3.34
627.39
3,164.91
230,165.14
230,165.14
6,381.26
2,095.48
km
m
3.34
3,335.54
294.49
0.99
983.60
3,302.18
1,824.77
3.89
58,333.68
7,098.36
623.92
4.37
2,726.53
619.02
3.67
2,271.80
197.07
7.69
1,515.47
70.76
38.36
2,714.35
2,448.69
0.87
2,130.36
816.09
1.49
1,215.97
70.76
3.19
225.72
1,824.77
7.13
13,010.61
623.92
7.06
4,404.88
619.02
11.83
7,323.01
197.07
12.49
2,461.40
70.76
18.94
1,340.19
2,448.69
1.47
3,599.57
816.09
6.75
5,508.61
70.76
11.12
786.85
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
01.006.001.003
01.006.001.003.01
01.006.001.003.02
01.006.001.004
01.006.001.004.01
01.006.001.004.02
01.006.001.005
01.006.001.005.01
01.006.001.005.02
01.006.001.005.03
01.006.001.005.04
01.006.001.005.05
01.006.001.005.06
01.006.001.005.07
01.006.001.005.08
01.006.001.005.09
01.006.001.005.10
01.006.001.005.11
01.006.001.005.12
01.006.001.005.13
01.006.001.005.14
01.006.001.006
01.006.001.006.01
01.006.001.006.02
01.006.001.006.03
01.006.001.006.04
01.006.001.006.05
01.006.001.007
01.006.001.007.01
01.006.001.007.02
01.006.001.007.03
01.006.001.007.04
01.006.001.008
01.006.001.008.01
01.006.001.008.02
01.006.001.008.03
01.006.001.008.04
01.006.001.008.05
01.006.001.008.06
01.006.001.008.07
01.006.001.008.08
01.006.001.008.09
01.006.001.009
01.006.001.009.01
01.006.001.009.02
01.006.001.009.03
01.006.001.010
01.006.001.010.01
01.006.001.010.02
01.006.001.010.03
01.006.001.011
01.006.001.011.01
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
2,614.72
5.23
19,045.10
13,674.99
720.82
7.45
5,370.11
2,614.72
1.62
5,641.45
4,235.85
720.82
1.95
1,405.60
und
und
und
und
und
und
und
und
und
und
und
und
und
und
23.00
1.00
12.00
5.00
4.00
4.00
1.00
1.00
34.00
7.00
2.00
1.00
12.00
2.00
16.12
34.35
14.25
42.60
25.00
23.75
24.86
36.75
15.50
35.10
14.81
38.52
15.10
126.79
und
und
und
und
und
84.00
1.00
23.00
84.00
1.00
3.36
6.88
9.32
27.88
42.02
2,321.34
370.76
34.35
171.00
213.00
100.00
95.00
24.86
36.75
527.00
245.70
29.62
38.52
181.20
253.58
2,887.42
282.24
6.88
214.36
2,341.92
42.02
und
13.00
257.40
16,638.65
3,346.20
und
1.00
899.89
899.89
und
1.00
823.00
823.00
und
3.00
3,856.52
11,569.56
68,568.97
und
und
und
13.00
1.00
1.00
116.50
253.71
989.68
1,514.50
253.71
989.68
und
und
und
3.00
1.00
3.00
4,412.59
106.06
3,503.08
13,237.77
106.06
10,509.24
und
1.00
2,919.24
2,919.24
und
3.00
12,841.08
38,523.24
und
1.00
515.53
und
67.00
68.59
515.53
4,900.67
4,595.53
und
und
6.00
8.00
19.95
23.18
119.70
185.44
30,639.20
und
und
und
4.00
92.00
42.00
370.03
212.33
229.16
1,480.12
19,534.36
9,624.72
und
138.00
81.54
14,807.40
11,252.52
Pgina
S10
10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.006.001.011.02
und
138.00
4.23
583.74
und
138.00
21.53
km
0.51
627.39
2,971.14
26,952.47
26,952.47
973.58
319.97
km
m
0.51
508.50
294.49
0.99
150.19
503.42
435.47
3.89
6,824.33
1,693.98
73.09
4.37
319.40
508.56
0.87
442.45
435.47
7.13
3,104.90
73.09
7.06
516.02
508.56
1.47
747.58
435.47
5.23
2,822.03
2,277.51
73.09
7.45
544.52
435.47
1.62
847.99
705.46
73.09
1.95
142.53
und
und
und
und
und
und
3.00
1.00
2.00
2.00
2.00
2.00
16.12
14.25
42.60
15.10
35.10
23.75
und
und
und
9.00
3.00
9.00
3.36
9.32
29.13
295.71
48.36
14.25
85.20
30.20
70.20
47.50
320.37
30.24
27.96
262.17
und
2.00
257.40
1,414.69
514.80
und
1.00
899.89
01.006.001.011.03
01.007
01.007.001
01.007.001.001
01.007.001.001.01
01.007.001.001.02
01.007.001.001.03
01.007.001.002
01.007.001.002.01
01.007.001.002.02
01.007.001.002.03
01.007.001.002.04
01.007.001.002.05
01.007.001.002.06
01.007.001.003
01.007.001.003.01
01.007.001.003.02
01.007.001.004
01.007.001.004.01
01.007.001.004.02
01.007.001.005
01.007.001.005.01
01.007.001.005.02
01.007.001.005.03
01.007.001.005.04
01.007.001.005.05
01.007.001.005.06
01.007.001.006
01.007.001.006.01
01.007.001.006.02
01.007.001.006.03
01.007.001.007
01.007.001.007.01
01.007.001.007.02
01.007.001.008
01.007.001.008.01
01.007.001.008.02
01.007.001.008.03
01.007.001.009
01.007.001.009.01
01.007.001.010
01.007.001.010.01
01.007.001.011
01.007.001.011.01
01.007.001.011.02
01.007.001.011.03
01.008
01.008.001
Metrado
31-01-2010
Precio S/.
Parcial S/.
899.89
1,261.19
und
und
und
2.00
1.00
1.00
116.50
253.71
774.48
und
10.00
68.59
233.00
253.71
774.48
685.90
685.90
7,643.88
und
36.00
212.33
und
36.00
81.54
7,643.88
3,862.80
2,935.44
und
36.00
4.23
152.28
und
36.00
21.53
775.08
61,636.61
61,636.61
Pgina
S10
11
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.008.001.001
01.008.001.001.01
01.008.001.001.02
01.008.001.001.03
01.008.001.002
01.008.001.002.01
01.008.001.002.02
01.008.001.002.03
01.008.001.002.04
01.008.001.002.05
01.008.001.002.06
01.008.001.002.07
01.008.001.002.08
01.008.001.002.09
01.008.001.002.10
01.008.001.002.11
01.008.001.002.12
01.008.001.002.13
01.008.001.002.14
01.008.001.003
01.008.001.003.01
01.008.001.003.02
01.008.001.003.03
01.008.001.004
01.008.001.004.01
01.008.001.004.02
01.008.001.004.03
01.008.001.005
01.008.001.005.01
01.008.001.005.02
01.008.001.005.03
01.008.001.005.04
01.008.001.005.05
01.008.001.005.06
01.008.001.005.07
01.008.001.005.08
01.008.001.005.09
01.008.001.005.10
01.008.001.005.11
01.008.001.006
01.008.001.006.01
01.008.001.006.02
01.008.001.006.03
01.008.001.006.04
01.008.001.006.05
01.008.001.007
01.008.001.007.01
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
km
1.56
627.39
2,984.65
978.73
km
m
1.56
1,562.14
294.49
0.99
459.40
1,546.52
845.13
3.89
25,398.28
3,287.56
221.50
4.37
967.96
115.76
5.41
626.26
379.75
3.67
1,393.68
379.75
1.49
565.83
1,066.63
0.87
927.97
115.76
0.71
82.19
845.13
7.13
6,025.78
221.50
7.06
1,563.79
115.76
9.06
1,048.79
379.75
11.83
4,492.44
379.75
6.75
2,563.31
1,066.63
1.47
1,567.95
115.76
2.46
284.77
1,273.06
5.23
9,726.25
6,658.10
173.32
7.45
1,291.23
115.76
15.35
1,776.92
1,273.06
1.62
2,683.94
2,062.36
173.32
1.95
337.97
115.76
2.45
283.61
und
und
und
und
und
und
und
und
und
und
und
10.00
4.00
1.00
2.00
1.00
3.00
1.00
2.00
2.00
1.00
3.00
16.12
14.25
25.00
69.64
15.50
15.10
36.75
126.79
202.43
24.10
22.45
und
und
und
und
und
12.00
8.00
10.00
12.00
8.00
3.36
6.88
9.32
27.88
39.33
und
5.00
257.40
1,229.92
161.20
57.00
25.00
139.28
15.50
45.30
36.75
253.58
404.86
24.10
67.35
837.76
40.32
55.04
93.20
334.56
314.64
2,186.89
1,287.00
Pgina
S10
12
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.008.001.007.02
und
01.008.001.008
01.008.001.008.01
01.008.001.008.02
01.008.001.009
01.008.001.009.01
01.008.001.010
01.008.001.010.01
01.008.001.010.02
01.008.001.011
01.008.001.011.01
01.008.001.011.02
01.008.001.011.03
01.009
01.009.001
01.009.001.001
01.009.001.001.01
01.009.001.001.02
01.009.001.001.03
01.009.001.002
01.009.001.002.01
01.009.001.002.02
01.009.001.002.03
01.009.001.002.04
01.009.001.002.05
01.009.001.002.06
01.009.001.003
01.009.001.003.01
01.009.001.003.02
01.009.001.004
01.009.001.004.01
01.009.001.004.02
01.009.001.005
01.009.001.005.01
01.009.001.005.02
01.009.001.005.03
01.009.001.005.04
01.009.001.005.05
01.009.001.005.06
01.009.001.005.07
01.009.001.005.08
01.009.001.006
01.009.001.006.01
01.009.001.006.02
01.009.001.006.03
01.009.001.006.04
01.009.001.006.05
01.009.001.006.06
01.009.001.007
01.009.001.007.01
Metrado
31-01-2010
Precio S/.
1.00
Parcial S/.
899.89
899.89
836.21
und
und
5.00
1.00
116.50
253.71
und
31.00
68.59
582.50
253.71
2,126.29
2,126.29
9,119.82
und
und
30.00
12.00
212.33
229.16
6,369.90
2,749.92
und
42.00
81.54
4,506.60
3,424.68
und
42.00
4.23
177.66
und
42.00
21.53
km
0.49
627.39
904.26
50,729.40
50,729.40
932.76
307.42
km
m
0.49
485.90
294.49
0.99
144.30
481.04
393.52
3.89
6,529.49
1,530.79
92.38
4.37
403.70
485.90
0.87
422.73
393.52
7.13
2,805.80
92.38
7.06
652.20
485.90
1.47
714.27
402.72
7.45
3,435.29
3,000.26
83.18
5.23
435.03
402.72
1.62
814.61
652.41
83.18
1.95
162.20
und
und
und
und
und
und
und
und
1.00
8.00
2.00
1.00
2.00
1.00
4.00
2.00
34.35
16.12
35.10
53.02
23.75
24.86
14.25
42.60
und
und
und
und
und
und
11.00
1.00
8.00
1.00
11.00
1.00
3.36
6.88
9.32
11.09
27.88
42.02
501.09
34.35
128.96
70.20
53.02
47.50
24.86
57.00
85.20
478.19
36.96
6.88
74.56
11.09
306.68
42.02
und
3.00
257.40
4,882.43
772.20
Pgina
S10
13
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
01.009.001.007.02
01.009.001.007.03
01.009.001.008
01.009.001.008.01
01.009.001.008.02
01.009.001.008.03
01.009.001.008.04
01.009.001.008.05
01.009.001.008.06
01.009.001.009
01.009.001.009.01
01.009.001.009.02
01.009.001.010
01.009.001.010.01
01.009.001.011
01.009.001.011.01
01.009.001.011.02
01.009.001.011.03
01.010
01.010.001
01.010.001.001
01.010.001.001.01
01.010.001.001.02
01.010.001.001.03
01.010.001.002
01.010.001.002.01
01.010.001.002.02
01.010.001.002.03
01.010.001.002.04
01.010.001.002.05
01.010.001.002.06
01.010.001.003
01.010.001.003.01
01.010.001.003.02
01.010.001.004
01.010.001.004.01
01.010.001.004.02
01.010.001.005
01.010.001.005.01
01.010.001.005.02
01.010.001.005.03
01.010.001.005.04
01.010.001.005.05
01.010.001.005.06
01.010.001.005.07
01.010.001.005.08
01.010.001.005.09
01.010.001.005.10
01.010.001.005.11
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
und
und
1.00
1.00
253.71
3,856.52
253.71
3,856.52
21,875.49
und
und
und
und
3.00
1.00
1.00
1.00
116.50
253.71
4,412.59
3,503.08
349.50
253.71
4,412.59
3,503.08
und
1.00
12,841.08
12,841.08
und
1.00
515.53
und
10.00
68.59
515.53
732.26
685.90
und
2.00
23.18
46.36
7,006.89
und
33.00
212.33
und
33.00
81.54
7,006.89
3,540.90
2,690.82
und
33.00
4.23
139.59
und
33.00
21.53
710.49
152,619.97
km
3.05
627.39
152,619.97
5,834.09
1,913.54
km
m
3.05
3,052.89
294.49
0.99
898.19
3,022.36
2,603.90
3.89
40,970.70
10,129.17
448.99
4.37
1,962.09
3,052.89
0.87
2,656.01
2,603.90
7.13
18,565.81
448.99
7.06
3,169.87
3,052.89
1.47
4,487.75
2,594.58
5.23
16,984.06
13,569.65
458.31
7.45
3,414.41
2,594.58
1.62
5,096.92
4,203.22
458.31
1.95
893.70
9.00
13.00
14.00
1.00
1.00
2.00
1.00
3.00
8.00
1.00
4.00
16.12
15.50
15.10
35.10
38.52
36.75
126.79
23.75
14.25
42.60
25.00
1,159.74
145.08
201.50
211.40
35.10
38.52
73.50
126.79
71.25
114.00
42.60
100.00
und
und
und
und
und
und
und
und
und
und
und
Pgina
S10
14
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.010.001.006
01.010.001.006.01
01.010.001.006.02
01.010.001.006.03
01.010.001.007
01.010.001.007.01
01.010.001.007.02
01.010.001.007.03
01.010.001.007.04
01.010.001.008
01.010.001.008.01
01.010.001.008.02
01.010.001.008.03
01.010.001.008.04
01.010.001.008.05
01.010.001.008.06
01.010.001.008.07
01.010.001.008.08
01.010.001.009
01.010.001.009.01
01.010.001.009.02
01.010.001.009.03
01.010.001.010
01.010.001.010.01
01.010.001.011
01.010.001.011.01
01.010.001.011.02
01.010.001.011.03
01.011
01.011.001
01.011.001.001
01.011.001.001.01
01.011.001.001.02
01.011.001.001.03
01.011.001.002
01.011.001.002.01
01.011.001.002.02
01.011.001.002.03
01.011.001.002.04
01.011.001.002.05
01.011.001.002.06
01.011.001.002.07
01.011.001.002.08
01.011.001.002.09
01.011.001.002.10
01.011.001.002.11
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
und
und
und
48.00
9.00
48.00
3.36
9.32
27.88
und
9.00
257.40
1,583.40
161.28
83.88
1,338.24
8,072.83
2,316.60
und
und
1.00
2.00
253.71
823.00
253.71
1,646.00
und
1.00
3,856.52
3,856.52
29,836.90
und
und
und
9.00
1.00
2.00
116.50
253.71
989.68
1,048.50
253.71
1,979.36
und
und
und
1.00
2.00
1.00
4,412.59
106.06
3,503.08
4,412.59
212.12
3,503.08
und
2.00
2,793.23
5,586.46
und
1.00
12,841.08
12,841.08
und
61.00
68.59
4,406.10
4,183.99
und
und
3.00
7.00
19.95
23.18
59.85
162.26
25,691.93
und
121.00
212.33
und
121.00
81.54
25,691.93
12,983.30
9,866.34
und
121.00
4.23
511.83
und
121.00
21.53
km
0.79
627.39
2,605.13
60,773.55
60,773.55
1,511.47
495.64
km
m
0.79
791.09
294.49
0.99
232.65
783.18
560.45
3.21
16,113.65
1,799.04
225.03
10.05
2,261.55
5.61
82.77
464.34
560.45
0.80
448.36
230.64
2.94
678.08
560.45
6.32
3,542.04
225.03
19.74
4,442.09
5.61
25.40
142.49
560.45
0.83
465.17
225.03
8.11
1,824.99
5.61
8.11
45.50
Pgina
S10
15
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.011.001.003
01.011.001.003.01
TUBERIAS DE PVC
Tubera de PVC-U SP PN 10 DN 40 incl. elemento unin + 2%
desperdicios
INSTALACION DE TUBERIAS
Instalacin de tubera PVC p/agua potab. DN 25 - 40 incluye prueba
hidrulica
ACCESORIOS PARA TUBERIAS
Tapn de PVC-U simple presin DN 40
Tee de PVC-U simple presin DN 40
Codo de PVC-U simple presin de 22.5 DN 40
Codo de PVC-U simple presin de 45 DN 40
Codo de PVC-U simple presin de 90 DN 40
INSTALACION DE ACCESORIOS PARA TUBERIAS
Instalacin de accesorios de P.V.C UF-SP DN 15 - 40
Instalacin de tapones DN 40
Concreto f'c 140 kg/cm2 para anclajes de accesorios DN 25 - 40
(Cemento II)
VALVULAS Y GRIFOS CONTRA INCENDIO
Vlvula compuerta de bronce roscada DN 40
INSTALACION DE VALVULAS, EMPALMES Y GRIFOS CONTRA
INCENDIO
Instalacin de vlvula compuerta DN 40 incl. registro
Empalme tipo B DN 50
VARIOS
Pruebas de compactacin de suelos (proctor modificado y de control
de compactacin - densidad de campo)
Acarreo de materiales en zona sin acceso vehicular p/construc. de
redes menores.
CONEXIONES DOMICILIARIAS DE AGUA POTABLE (REDES
MENORES)
Conexion domiciliaria de agua potable en red menor DN 15 t-normal
Conexion domiciliaria de agua potable en red menor DN 15 t-rocoso
MICROMEDICION
Medidor p/conexin domiciliaria DN 15 tipo chorro mltiple
s/especificcin incl. pruebas de laboratorio p/aceptacin
Instalacin de medidor aprobado por SEDAPAL para conexin
domicliaria de agua DN 15
Dispositivo metlico de seguridad para medidor segun diseo
SECTOR 11: C.P.R. SECTOR LA MESETA
RED MENOR DE AGUA POTABLE
TRABAJOS PRELIMINARES Y COMPLEMENTARIOS
Trazo y replanteo inicial del proyecto, para lneas-redes con estacin
total
Replanteo final de la obra, para lneas redes con estacin total
Cerco de malla HDP de 1 m altura para lmite de seguridad de
obra-SEDAPAL
MOVIMIENTOS DE TIERRAS
Excav. zanja (pulso) p/tub. terr-normal DN 15 - 40 de 0,30 m a
0,50 m prof.(a=0.40m)
Excavac. zanja (mq.) p/tub. terr-normal DN 15 - 40 de 1,01 m a
1,25 m prof.
Excav. zanja (pulso) p/tub. terr-normal DN 50 - 80 de 0,30 m a
0,50 m prof. (a=0.40m)
Excavac. zanja (mq.) p/tub. terr-normal DN 50 - 80 de 1,01 m a
1,25 m prof.
Excavacin zanja (s/exp) p/tub. t-rocoso DN 15 - 40 de 0,30 m a
0,60 m prof.(a=0.40m)
Excavacin zanja (s/exp) p/tub. t-rocoso DN 15 - 40 de 1,01 m a
1,25 m prof.
Excavacin zanja (s/exp) p/tub. t-rocoso DN 50 - 80 de 0,30 m a
0,5 m prof.
Excavacin zanja (s/exp) p/tub. t-rocoso DN 50 - 80 de 1,01 m a
1,25 m prof.
Refine y nivel de zanja terr-normal para tub. DN 15 - 40 para toda
profund.
Refine y nivel de zanja terr-normal para tub. DN 50 - 80 para toda
profund.
Refine y nivel de zanja terr-rocoso p/ tub. DN 15 - 40 para toda
profund.
Refine y nivel de zanja terr-rocoso p/ tub. DN 50 - 80 para toda
01.011.001.004
01.011.001.004.01
01.011.001.005
01.011.001.005.01
01.011.001.005.02
01.011.001.005.03
01.011.001.005.04
01.011.001.005.05
01.011.001.006
01.011.001.006.01
01.011.001.006.02
01.011.001.006.03
01.011.001.007
01.011.001.007.01
01.011.001.008
01.011.001.008.01
01.011.001.008.02
01.011.001.009
01.011.001.009.01
01.011.001.009.02
01.011.001.010
01.011.001.010.01
01.011.001.010.02
01.011.001.011
01.011.001.011.01
01.011.001.011.02
01.011.001.011.03
01.012
01.012.001
01.012.001.001
01.012.001.001.01
01.012.001.001.02
01.012.001.001.03
01.012.001.002
01.012.001.002.01
01.012.001.002.02
01.012.001.002.03
01.012.001.002.04
01.012.001.002.05
01.012.001.002.06
01.012.001.002.07
01.012.001.002.08
01.012.001.002.09
01.012.001.002.10
01.012.001.002.11
01.012.001.002.12
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
791.09
3.78
2,990.32
2,990.32
791.09
1.13
893.93
893.93
und
und
und
und
und
18.00
2.00
11.00
2.00
3.00
3.63
5.84
2.41
3.83
5.06
und
und
und
36.00
18.00
54.00
1.44
9.32
12.84
und
2.00
39.70
und
und
2.00
16.00
117.23
403.99
und
19.00
68.59
234.46
6,463.84
1,930.02
1,303.21
242.95
2.58
626.81
126.37
65.34
11.68
26.51
7.66
15.18
912.96
51.84
167.76
693.36
79.40
79.40
6,698.30
20,825.83
und
und
58.00
23.00
212.33
370.03
und
81.00
81.54
12,315.14
8,510.69
8,691.30
6,604.74
und
81.00
4.23
342.63
und
81.00
21.53
km
1.64
627.39
1,743.93
113,506.76
113,506.76
3,138.70
1,028.92
km
m
1.64
1,643.25
294.49
0.99
482.96
1,626.82
109.57
3.21
58,278.66
351.72
10.32
4.37
45.10
687.69
3.89
2,675.11
232.11
4.37
1,014.32
175.31
10.05
1,761.87
9.82
82.77
812.80
340.54
38.36
13,063.11
77.89
99.74
7,768.75
119.89
0.80
95.91
919.80
0.87
800.23
185.13
2.94
544.28
418.43
3.19
1,334.79
Pgina
S10
16
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
01.012.001.002.13
01.012.001.002.14
01.012.001.002.15
01.012.001.002.16
01.012.001.002.17
01.012.001.002.18
01.012.001.002.19
01.012.001.002.20
01.012.001.002.21
01.012.001.002.22
01.012.001.002.23
01.012.001.002.24
01.012.001.002.25
01.012.001.003
01.012.001.003.01
01.012.001.003.02
01.012.001.003.03
01.012.001.004
01.012.001.004.01
01.012.001.004.02
01.012.001.004.03
01.012.001.005
01.012.001.005.01
01.012.001.005.02
01.012.001.005.03
01.012.001.005.04
01.012.001.005.05
01.012.001.005.06
01.012.001.005.07
01.012.001.005.08
01.012.001.005.09
01.012.001.006
01.012.001.006.01
01.012.001.006.02
01.012.001.006.03
01.012.001.006.04
01.012.001.006.05
01.012.001.007
01.012.001.007.01
01.012.001.007.02
01.012.001.008
01.012.001.008.01
01.012.001.008.02
01.012.001.008.03
01.012.001.008.04
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
109.57
6.32
692.48
10.32
5.67
58.51
687.59
7.13
4,902.52
232.11
7.06
1,638.70
175.31
19.74
3,460.62
9.82
25.40
249.43
340.54
18.94
6,449.83
77.89
22.33
1,739.28
119.89
1.25
149.86
919.80
1.47
1,352.11
185.13
12.20
2,258.59
340.54
11.12
3,786.80
77.89
16.33
1,271.94
305.02
3.78
8,695.32
1,152.98
1,093.46
5.23
5,718.80
244.77
7.45
1,823.54
305.02
1.13
2,593.38
344.67
1,093.46
1.62
1,771.41
244.77
1.95
477.30
und
und
und
und
und
und
und
und
und
3.00
16.00
3.00
3.00
2.00
5.00
5.00
18.00
9.00
3.63
16.12
14.25
25.00
23.75
36.75
15.50
14.81
15.10
und
und
und
und
und
3.00
45.00
19.00
3.00
64.00
1.44
3.36
9.32
12.84
27.88
und
10.00
257.40
1,097.79
10.89
257.92
42.75
75.00
47.50
183.75
77.50
266.58
135.90
2,155.44
4.32
151.20
177.08
38.52
1,784.32
3,397.00
2,574.00
und
1.00
823.00
823.00
12,042.29
und
und
10.00
1.00
116.50
989.68
1,165.00
989.68
und
und
1.00
1.00
106.06
2,793.23
106.06
2,793.23
Pgina
S10
17
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.012.001.008.05
01.012.001.008.06
01.012.001.008.07
01.012.001.008.08
01.012.001.009
01.012.001.009.01
und
und
und
und
3.00
4.00
2.00
2.00
774.48
768.09
392.27
403.99
und
33.00
68.59
und
und
1.00
2.00
19.95
23.18
19.95
46.36
14,632.20
und
und
12.00
48.00
370.03
212.33
und
60.00
81.54
4,440.36
10,191.84
5,146.20
4,892.40
und
60.00
4.23
253.80
01.012.001.009.02
01.012.001.009.03
01.012.001.010
01.012.001.010.01
01.012.001.010.02
01.012.001.011
01.012.001.011.01
01.012.001.011.02
01.013
01.013.001
01.013.001.001
01.013.001.001.01
01.013.001.001.02
01.013.001.001.03
01.013.001.002
01.013.001.002.01
01.013.001.002.02
01.013.001.002.03
01.013.001.002.04
01.013.001.002.05
01.013.001.002.06
01.013.001.002.07
01.013.001.002.08
01.013.001.002.09
01.013.001.002.10
01.013.001.002.11
01.013.001.002.12
01.013.001.002.13
01.013.001.002.14
01.013.001.002.15
01.013.001.002.16
01.013.001.002.17
01.013.001.003
01.013.001.003.01
01.013.001.003.02
01.013.001.003.03
01.013.001.004
01.013.001.004.01
Metrado
31-01-2010
Precio S/.
Parcial S/.
2,323.44
3,072.36
784.54
807.98
2,329.78
2,263.47
km
0.70
627.39
83,083.10
83,083.10
1,338.31
439.17
km
m
0.70
700.00
294.49
0.99
206.14
693.00
87.84
3.89
37,763.77
341.70
7.06
4.37
30.85
508.66
10.05
5,112.03
22.45
82.77
1,858.19
73.98
99.74
7,378.77
94.90
0.87
82.56
531.11
2.94
1,561.46
73.98
3.19
236.00
87.84
7.13
626.30
7.06
7.06
49.84
508.66
19.74
10,040.95
22.45
25.40
570.23
73.98
22.33
1,651.97
94.90
1.47
139.50
508.66
12.93
6,576.97
22.45
13.29
298.36
73.98
16.33
1,208.09
531.11
3.78
3,055.08
2,007.60
94.90
5.23
496.33
73.98
7.45
551.15
531.11
1.13
898.15
600.15
Pgina
S10
18
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
01.013.001.004.02
01.013.001.004.03
01.013.001.005
01.013.001.005.01
01.013.001.005.02
01.013.001.005.03
01.013.001.005.04
01.013.001.005.05
01.013.001.005.06
01.013.001.005.07
01.013.001.005.08
01.013.001.006
01.013.001.006.01
01.013.001.006.02
01.013.001.006.03
01.013.001.006.04
01.013.001.006.05
01.013.001.007
01.013.001.007.01
01.013.001.008
01.013.001.008.01
01.013.001.008.02
01.013.001.008.03
01.013.001.008.04
01.013.001.009
01.013.001.009.01
01.013.001.009.02
01.013.001.010
01.013.001.010.01
01.013.001.010.02
01.013.001.011
01.013.001.011.01
01.013.001.011.02
01.013.001.011.03
01.014
01.014.001
01.014.001.001
01.014.001.001.01
01.014.001.001.02
01.014.001.001.03
01.014.001.002
01.014.001.002.01
01.014.001.002.02
01.014.001.002.03
01.014.001.002.04
01.014.001.002.05
01.014.001.002.06
01.014.001.002.07
01.014.001.003
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
94.90
1.62
153.74
73.98
1.95
144.26
und
und
und
und
und
und
und
und
20.00
9.00
2.00
1.00
1.00
1.00
1.00
1.00
3.63
2.41
5.06
15.10
36.75
5.84
14.25
23.75
und
und
und
und
32.00
4.00
20.00
32.00
1.44
3.36
9.32
12.96
200.10
72.60
21.69
10.12
15.10
36.75
5.84
14.25
23.75
778.56
46.08
13.44
186.40
414.72
und
4.00
29.48
117.92
und
1.00
257.40
257.40
257.40
7,711.93
und
und
und
und
1.00
4.00
1.00
13.00
116.50
392.27
774.48
403.99
und
14.00
68.59
116.50
1,569.08
774.48
5,251.87
1,464.19
960.26
195.32
2.58
503.93
22,426.51
und
und
15.00
52.00
212.33
370.03
3,184.95
19,241.56
7,189.10
5,463.18
und
67.00
81.54
und
67.00
4.23
283.41
und
67.00
21.53
km
0.41
627.39
1,442.51
58,381.19
58,381.19
787.62
257.23
km
m
0.41
413.79
294.49
0.99
120.74
409.65
407.04
10.05
19,425.15
4,090.75
6.75
82.77
558.70
413.79
2.94
1,216.54
407.04
19.74
8,034.97
6.75
25.40
171.45
407.04
12.93
5,263.03
6.75
13.29
89.71
1,564.13
Pgina
S10
19
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.014.001.003.01
413.79
3.78
1,564.13
413.79
1.13
467.58
467.58
und
und
2.00
28.00
5.06
3.63
und
und
und
30.00
28.00
30.00
1.44
9.32
12.84
und
und
3.00
25.00
392.27
403.99
und
8.00
68.59
1,176.81
10,099.75
2,579.18
548.72
787.00
2.58
2,030.46
01.014.001.004
01.014.001.004.01
01.014.001.005
01.014.001.005.01
01.014.001.005.02
01.014.001.006
01.014.001.006.01
01.014.001.006.02
01.014.001.006.03
01.014.001.007
01.014.001.007.01
01.014.001.007.02
01.014.001.008
01.014.001.008.01
01.014.001.008.02
01.014.001.009
01.014.001.009.01
01.014.001.010
01.014.001.010.01
01.014.001.010.02
01.014.001.010.03
01.015
01.015.001
01.015.001.001
01.015.001.001.01
01.015.001.001.02
01.015.001.001.03
01.015.001.002
01.015.001.002.01
01.015.001.002.02
01.015.001.002.03
01.015.001.002.04
01.015.001.002.05
01.015.001.002.06
01.015.001.002.07
01.015.001.002.08
01.015.001.002.09
01.015.001.002.10
01.015.001.002.11
01.015.001.002.12
01.015.001.002.13
01.015.001.002.14
01.015.001.002.15
01.015.001.002.16
Metrado
31-01-2010
Precio S/.
Parcial S/.
111.76
10.12
101.64
689.36
43.20
260.96
385.20
11,276.56
16,651.35
und
45.00
370.03
und
45.00
81.54
16,651.35
4,828.50
3,669.30
und
45.00
4.23
190.35
und
45.00
21.53
km
1.53
627.39
968.85
133,813.29
133,813.29
2,930.04
959.91
km
m
1.53
1,534.91
294.49
0.99
450.57
1,519.56
88.48
3.21
62,583.47
284.02
1.34
3.17
4.25
139.68
4.37
610.40
433.05
3.25
1,407.41
25.30
9.75
246.68
280.89
3.67
1,030.87
61.44
7.69
472.47
167.94
10.05
1,687.80
192.99
38.36
7,403.10
143.80
99.74
14,342.61
89.82
0.80
71.86
458.35
1.36
623.36
167.94
2.94
493.74
342.33
1.49
510.07
336.79
3.19
1,074.36
139.68
0.87
121.52
Pgina
S10
20
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
01.015.001.002.17
01.015.001.002.18
01.015.001.002.19
01.015.001.002.20
01.015.001.002.21
01.015.001.002.22
01.015.001.002.23
01.015.001.002.24
01.015.001.002.25
01.015.001.002.26
01.015.001.002.27
01.015.001.002.28
01.015.001.002.29
01.015.001.002.30
01.015.001.002.31
01.015.001.002.32
01.015.001.002.33
01.015.001.003
01.015.001.003.01
01.015.001.003.02
01.015.001.003.03
01.015.001.004
01.015.001.004.01
01.015.001.004.02
01.015.001.004.03
01.015.001.005
01.015.001.005.01
01.015.001.005.02
01.015.001.005.03
01.015.001.005.04
01.015.001.005.05
01.015.001.005.06
01.015.001.005.07
01.015.001.005.08
01.015.001.005.09
01.015.001.005.10
01.015.001.005.11
01.015.001.005.12
01.015.001.005.13
01.015.001.005.14
01.015.001.005.15
01.015.001.005.16
01.015.001.005.17
01.015.001.006
01.015.001.006.01
01.015.001.006.02
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
88.48
6.32
559.19
1.34
5.67
7.60
139.68
7.06
986.14
433.05
9.79
4,239.56
25.30
10.10
255.53
280.89
11.83
3,322.93
61.44
12.49
767.39
167.94
19.74
3,315.14
192.99
18.94
3,655.23
143.80
22.33
3,211.05
89.82
1.25
112.28
139.68
1.47
205.33
458.35
5.64
2,585.09
342.33
6.75
2,310.73
167.94
12.93
2,171.46
192.99
11.12
2,146.05
143.80
16.33
2,348.25
716.11
3.78
7,663.03
2,706.90
515.28
5.23
2,694.91
303.52
7.45
2,261.22
716.11
1.13
2,235.81
809.20
515.28
1.62
834.75
303.52
1.95
591.86
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
2.00
12.00
2.00
5.00
11.00
3.00
3.00
1.00
2.00
4.00
1.00
14.00
10.00
1.00
6.00
2.00
1.00
3.83
2.41
5.06
14.81
15.50
15.10
35.10
38.52
36.75
23.75
22.45
3.63
16.12
34.35
14.25
5.84
42.60
und
und
32.00
36.00
1.44
3.36
1,057.47
7.66
28.92
10.12
74.05
170.50
45.30
105.30
38.52
73.50
95.00
22.45
50.82
161.20
34.35
85.50
11.68
42.60
1,866.72
46.08
120.96
Pgina
S10
21
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.015.001.006.03
01.015.001.006.04
Instalacin de tapones DN 40 - 65
Concreto f'c 140 kg/cm2 para anclajes de accesorios DN 25 - 40
(Cemento V)
Concreto f'c 140 kg/cm2 para anclajes de accesorios DN 50 - 80
(Cemento V)
VALVULAS Y GRIFOS CONTRA INCENDIO
Vlvula cpta.CC, ho.dctil cierre elst. vstago acero inoxidable DN
50
Vlvula aire automtica triple efecto bridada PN 16 esfera de acero
inoxidable DN 50
INSTALACION DE VALVULAS, EMPALMES Y GRIFOS CONTRA
INCENDIO
Instalacin de vlvula compuerta DN 50 incl. registro
Suministro instalacin hidrulica para vlvula de aire DN 50 en linea
DN 80
Montaje de vlvula de aire DN 15 a 50 e instalacin hidrulica
Cmara tipo circular DI=1,5 m p/vlvula aire t.rocoso s/exp. 1,51 1,75 m prof.
Empalme tipo A DN 80 a 100
Empalme tipo A DN 50 a 50
Empalme tipo A DN 80 a 80
Empalme tipo A DN 50 a 80
Empalme tipo B DN 50
VARIOS
Pruebas de compactacin de suelos (proctor modificado y de control
de compactacin - densidad de campo)
Prueba de calidad del concreto (prueba a la compresin)
Acarreo de materiales en zona sin acceso vehicular p/construc. de
redes menores.
CONEXIONES DOMICILIARIAS DE AGUA POTABLE (REDES
MENORES)
Conexion domiciliaria de agua potable en red menor DN 15 t-normal
Conexion domiciliaria de agua potable en red menor DN 15
t-semirocoso
Conexion domiciliaria de agua potable en red menor DN 15 t-rocoso
MICROMEDICION
Medidor p/conexin domiciliaria DN 15 tipo chorro mltiple
s/especificcin incl. pruebas de laboratorio p/aceptacin
Instalacin de medidor aprobado por SEDAPAL para conexin
domicliaria de agua DN 15
Dispositivo metlico de seguridad para medidor segun diseo
SECTOR 15: C.R.P. HUERTOS DE MANCHAY - SECTOR C
RED MENOR DE AGUA POTABLE
TRABAJOS PRELIMINARES Y COMPLEMENTARIOS
Trazo y replanteo inicial del proyecto, para lneas-redes con estacin
total
Replanteo final de la obra, para lneas redes con estacin total
Cerco de malla HDP de 1 m altura para lmite de seguridad de
obra-SEDAPAL
MOVIMIENTOS DE TIERRAS
Excav. zanja (pulso) p/tub. terr-normal DN 15 - 40 de 0,30 m a
0,50 m prof.(a=0.40m)
Excav. zanja (pulso) p/tub. t-semirocoso DN 15 - 40 de 0,30 m a
0,50 m prof.(a=0.40m)
Excavacin zanja (s/exp) p/tub. t-rocoso DN 15 - 40 de 0,30 m a
0,60 m prof.(a=0.40m)
Refine y nivel de zanja terr-normal para tub. DN 15 - 40 para toda
profund.
Refine y nivel de zanja t-semirocoso p/ tub. DN 15 - 40 para toda
profund.
Refine y nivel de zanja terr-rocoso p/ tub. DN 15 - 40 para toda
profund.
Relleno comp.zanja(pulso) p/tub t-normal DN 15 - 40 de 0,30 m a
0,50 m prof.
Relleno comp.zanja(pul) p/tub t-semiroca DN 15 - 40 de 0,30 m a
0,50 m prof. (a = 0.30m)
Relleno comp.zanja(pulso)p/tub t-rocoso DN 15 - 40 de 0,30 m a
0,50 m prof.
Elimin. desmonte(carg+v) t-normal D=10km p/tub. DN 15 - 40 para
toda prof.
und
und
24.00
32.00
9.32
12.96
223.68
414.72
und
36.00
29.48
1,061.28
und
1.00
257.40
1,903.40
257.40
und
2.00
823.00
1,646.00
01.015.001.006.05
01.015.001.007
01.015.001.007.01
01.015.001.007.02
01.015.001.008
01.015.001.008.01
01.015.001.008.02
01.015.001.008.03
01.015.001.008.04
01.015.001.008.05
01.015.001.008.06
01.015.001.008.07
01.015.001.008.08
01.015.001.008.09
01.015.001.009
01.015.001.009.01
01.015.001.009.02
01.015.001.009.03
01.015.001.010
01.015.001.010.01
01.015.001.010.02
01.015.001.010.03
01.015.001.011
01.015.001.011.01
01.015.001.011.02
01.015.001.011.03
01.016
01.016.001
01.016.001.001
01.016.001.001.01
01.016.001.001.02
01.016.001.001.03
01.016.001.002
01.016.001.002.01
01.016.001.002.02
01.016.001.002.03
01.016.001.002.04
01.016.001.002.05
01.016.001.002.06
01.016.001.002.07
01.016.001.002.08
01.016.001.002.09
01.016.001.002.10
Metrado
31-01-2010
Precio S/.
Parcial S/.
17,839.83
und
und
1.00
2.00
116.50
989.68
116.50
1,979.36
und
und
2.00
2.00
106.06
4,212.84
212.12
8,425.68
und
und
und
und
und
1.00
2.00
1.00
1.00
11.00
774.48
392.27
640.40
462.86
403.99
und
31.00
68.59
774.48
784.54
640.40
462.86
4,443.89
2,704.27
2,126.29
und
m
7.00
161.13
23.18
2.58
162.26
415.72
23,586.85
und
und
6.00
57.00
212.33
229.16
1,273.98
13,062.12
und
25.00
370.03
und
88.00
81.54
9,250.75
9,442.40
7,175.52
und
88.00
4.23
372.24
und
88.00
21.53
km
0.28
627.39
1,894.64
18,764.07
18,764.07
536.24
175.67
km
m
0.28
280.92
294.49
0.99
82.46
278.11
20.74
3.21
8,383.58
66.58
145.84
3.25
473.98
114.34
10.05
1,149.12
20.74
0.80
16.59
145.84
1.36
198.34
114.34
2.94
336.16
20.74
6.32
131.08
145.84
9.79
1,427.77
114.34
19.74
2,257.07
20.74
1.25
25.93
Pgina
S10
22
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.016.001.002.11
145.84
5.64
822.54
114.34
12.93
1,478.42
280.92
3.78
1,061.88
1,061.88
280.92
1.13
317.44
317.44
und
und
und
1.00
3.00
5.00
3.83
5.06
3.63
und
und
und
9.00
5.00
9.00
1.44
9.32
12.84
01.016.001.002.12
01.016.001.003
01.016.001.003.01
01.016.001.004
01.016.001.004.01
01.016.001.005
01.016.001.005.01
01.016.001.005.02
01.016.001.005.03
01.016.001.006
01.016.001.006.01
01.016.001.006.02
01.016.001.006.03
01.016.001.007
01.016.001.007.01
01.016.001.007.02
01.016.001.008
01.016.001.008.01
01.016.001.008.02
01.016.001.009
01.016.001.009.01
01.016.001.009.02
01.016.001.009.03
01.016.001.010
01.016.001.010.01
01.016.001.010.02
01.016.001.010.03
01.017
01.017.001
01.017.001.001
01.017.001.001.01
01.017.001.001.02
01.017.001.001.03
01.017.001.002
01.017.001.002.01
01.017.001.002.02
01.017.001.002.03
01.017.001.002.04
01.017.001.002.05
01.017.001.002.06
01.017.001.002.07
01.017.001.002.08
01.017.001.002.09
01.017.001.002.10
Metrado
31-01-2010
Precio S/.
Parcial S/.
37.16
3.83
15.18
18.15
175.12
12.96
46.60
115.56
2,008.23
und
und
1.00
4.00
392.27
403.99
und
6.00
68.59
392.27
1,615.96
488.94
411.54
30.00
2.58
77.40
4,038.68
und
und
3.00
10.00
212.33
229.16
636.99
2,291.60
und
3.00
370.03
und
16.00
81.54
1,110.09
1,716.80
1,304.64
und
16.00
4.23
67.68
und
16.00
21.53
344.48
63,045.36
km
0.87
627.39
63,045.36
1,663.67
545.83
km
m
0.87
870.33
294.49
0.99
256.21
861.63
33.95
3.21
26,127.29
108.98
60.99
3.17
193.34
221.40
3.89
861.25
165.57
4.37
723.54
236.42
3.67
867.66
13.44
7.69
103.35
18.89
10.05
189.84
54.78
82.77
4,534.14
43.26
38.36
1,659.45
21.63
99.74
2,157.38
Pgina
S10
23
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.017.001.002.11
94.94
0.80
75.95
73.67
2.94
216.59
249.86
1.49
372.29
64.89
3.19
207.00
386.97
0.87
336.66
221.40
7.13
1,578.58
165.57
7.06
1,168.92
33.95
6.32
214.56
60.99
5.67
345.81
236.42
11.83
2,796.85
13.44
12.49
167.87
18.89
19.74
372.89
54.78
25.40
1,391.41
43.26
18.94
819.34
21.63
22.33
483.00
94.94
1.25
118.68
386.97
1.47
568.85
249.86
6.75
1,686.56
18.89
12.93
244.25
54.78
13.29
728.03
43.26
11.12
481.05
21.63
16.33
353.22
168.61
3.78
4,711.10
637.35
519.85
5.23
2,718.82
181.87
7.45
1,354.93
01.017.001.002.12
01.017.001.002.13
01.017.001.002.14
01.017.001.002.15
01.017.001.002.16
01.017.001.002.17
01.017.001.002.18
01.017.001.002.19
01.017.001.002.20
01.017.001.002.21
01.017.001.002.22
01.017.001.002.23
01.017.001.002.24
01.017.001.002.25
01.017.001.002.26
01.017.001.002.27
01.017.001.002.28
01.017.001.002.29
01.017.001.002.30
01.017.001.002.31
01.017.001.002.32
01.017.001.003
01.017.001.003.01
01.017.001.003.02
01.017.001.003.03
01.017.001.004
01.017.001.004.01
01.017.001.004.02
01.017.001.004.03
01.017.001.005
01.017.001.005.01
01.017.001.005.02
01.017.001.005.03
01.017.001.005.04
01.017.001.005.05
01.017.001.005.06
01.017.001.005.07
01.017.001.005.08
01.017.001.005.09
01.017.001.005.10
01.017.001.005.11
Metrado
31-01-2010
Precio S/.
Parcial S/.
168.61
1.13
1,387.34
190.53
519.85
1.62
842.16
181.87
1.95
354.65
2.00
2.00
1.00
3.00
2.00
1.00
1.00
1.00
3.00
2.00
6.00
3.83
2.41
5.06
15.50
15.10
35.10
38.52
36.75
23.75
3.63
16.12
475.94
7.66
4.82
5.06
46.50
30.20
35.10
38.52
36.75
71.25
7.26
96.72
und
und
und
und
und
und
und
und
und
und
und
Pgina
S10
24
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.017.001.005.12
01.017.001.005.13
01.017.001.005.14
01.017.001.006
01.017.001.006.01
01.017.001.006.02
01.017.001.006.03
01.017.001.006.04
Tee de PVC-U UF DN 50
Tee de PVC-U UF DN 80
Tee de PVC-U UF con reduccin
DN 80 a 50
INSTALACION DE ACCESORIOS PARA TUBERIAS
Instalacin de accesorios de P.V.C UF-SP DN 15 - 40
Instalacin de accesorios de P.V.C UF-SP DN 50 - 80
Instalacin de tapones DN 50 - 65
Concreto f'c 140 kg/cm2 para anclajes de accesorios DN 25 - 40
(Cemento V)
Concreto f'c 140 kg/cm2 para anclajes de accesorios DN 50 - 80
(Cemento V)
VALVULAS Y GRIFOS CONTRA INCENDIO
Vlvula cpta.CC, ho.dctil cierre elst. vstago acero inoxidable DN
50
Vlvula compuerta de bronce roscada DN 40
Vlvula aire automtica triple efecto bridada PN 16 esfera de acero
inoxidable DN 50
Suministro instalacin hidrulica para vlvula de aire DN 50 en linea
DN 80
Montaje de vlvula de aire DN 15 a 50 e instalacin hidrulica
Cmara tipo circular DI=1,5 m p/vlvula aire t.rocoso s/exp. 1,51 1,75 m prof.
INSTALACION DE VALVULAS, EMPALMES Y GRIFOS CONTRA
INCENDIO
Instalacin de vlvula compuerta DN 50 incl. registro
Instalacin de vlvula compuerta DN 40 incl. registro
Empalme tipo A DN 80 a 100
Empalme tipo A DN 50 a 50
Empalme tipo B DN 50
VARIOS
Pruebas de compactacin de suelos (proctor modificado y de control
de compactacin - densidad de campo)
Prueba de calidad del concreto (prueba a la compresin)
Acarreo de materiales en zona sin acceso vehicular p/construc. de
redes menores.
CONEXIONES DOMICILIARIAS DE AGUA POTABLE (REDES
MENORES)
Conexion domiciliaria de agua potable en red menor DN 15 t-normal
Conexion domiciliaria de agua potable en red menor DN 15
t-semirocoso
Conexion domiciliaria de agua potable en red menor DN 15 t-rocoso
MICROMEDICION
Medidor p/conexin domiciliaria DN 15 tipo chorro mltiple
s/especificcin incl. pruebas de laboratorio p/aceptacin
Instalacin de medidor aprobado por SEDAPAL para conexin
domicliaria de agua DN 15
Dispositivo metlico de seguridad para medidor segun diseo
SECTOR 17: C.R.P. HUERTOS DE MANCHAY - SECTOR R
RED MENOR DE AGUA POTABLE
TRABAJOS PRELIMINARES Y COMPLEMENTARIOS
Trazo y replanteo inicial del proyecto, para lneas-redes con estacin
total
Replanteo final de la obra, para lneas redes con estacin total
Cerco de malla HDP de 1 m altura para lmite de seguridad de
obra-SEDAPAL
MOVIMIENTOS DE TIERRAS
Excav. zanja (pulso) p/tub. terr-normal DN 15 - 40 de 0,30 m a
0,50 m prof.(a=0.40m)
Refine y nivel de zanja terr-normal para tub. DN 15 - 40 para toda
profund.
Relleno comp.zanja(pulso) p/tub t-normal DN 15 - 40 de 0,30 m a
0,50 m prof.
Elimin. desmonte(carg+v) t-normal D=10km p/tub. DN 15 - 40 para
toda prof.
TUBERIAS DE PVC
Tubera de PVC-U SP PN 10 DN 40 incl. elemento unin + 2%
desperdicios
INSTALACION DE TUBERIAS
Instalacin de tubera PVC p/agua potab. DN 25 - 40 incluye prueba
hidrulica
und
und
und
2.00
1.00
1.00
14.25
42.60
25.00
und
und
und
und
7.00
15.00
6.00
7.00
1.44
3.36
9.32
12.96
28.50
42.60
25.00
649.32
10.08
50.40
55.92
90.72
und
15.00
29.48
442.20
und
4.00
257.40
7,200.88
1,029.60
und
und
1.00
1.00
39.70
823.00
39.70
823.00
und
1.00
989.68
989.68
und
und
1.00
1.00
106.06
4,212.84
106.06
4,212.84
01.017.001.006.05
01.017.001.007
01.017.001.007.01
01.017.001.007.02
01.017.001.007.03
01.017.001.007.04
01.017.001.007.05
01.017.001.007.06
01.017.001.008
01.017.001.008.01
01.017.001.008.02
01.017.001.008.03
01.017.001.008.04
01.017.001.008.05
01.017.001.009
01.017.001.009.01
01.017.001.009.02
01.017.001.009.03
01.017.001.010
01.017.001.010.01
01.017.001.010.02
01.017.001.010.03
01.017.001.011
01.017.001.011.01
01.017.001.011.02
01.017.001.011.03
01.018
01.018.001
01.018.001.001
01.018.001.001.01
01.018.001.001.02
01.018.001.001.03
01.018.001.002
01.018.001.002.01
01.018.001.002.02
01.018.001.002.03
01.018.001.002.04
01.018.001.003
01.018.001.003.01
01.018.001.004
01.018.001.004.01
Metrado
31-01-2010
Precio S/.
Parcial S/.
2,928.45
und
und
und
und
und
4.00
1.00
2.00
1.00
1.00
116.50
117.23
774.48
392.27
403.99
und
17.00
68.59
466.00
117.23
1,548.96
392.27
403.99
1,602.19
1,166.03
und
m
3.00
142.10
23.18
2.58
69.54
366.62
11,256.08
und
und
13.00
29.00
212.33
229.16
2,760.29
6,645.64
und
5.00
370.03
und
47.00
81.54
1,850.15
5,043.10
3,832.38
und
47.00
4.23
198.81
und
47.00
21.53
km
0.06
627.39
1,011.91
2,488.06
2,488.06
111.00
37.64
km
m
0.06
56.25
294.49
0.99
17.67
55.69
56.25
3.21
651.37
180.56
56.25
0.80
45.00
56.25
6.32
355.50
56.25
1.25
70.31
56.25
3.78
212.63
212.63
56.25
1.13
63.56
63.56
Pgina
S10
25
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01.018.001.005
01.018.001.005.01
01.018.001.006
01.018.001.006.01
01.018.001.006.02
01.018.001.007
01.018.001.007.01
01.018.001.008
01.018.001.008.01
01.018.001.009
01.018.001.009.01
01.018.001.010
01.018.001.010.01
01.018.001.010.02
01.018.001.010.03
01.019
01.019.001
01.019.001.001
01.019.001.001.01
01.019.001.001.02
01.019.001.001.03
01.019.001.002
01.019.001.002.01
01.019.001.002.02
01.019.001.002.03
01.019.001.002.04
01.019.001.002.05
01.019.001.002.06
01.019.001.002.07
01.019.001.003
01.019.001.003.01
01.019.001.004
01.019.001.004.01
01.019.001.005
01.019.001.005.01
01.019.001.006
01.019.001.006.01
01.019.001.006.02
01.019.001.007
01.019.001.007.01
01.019.001.008
01.019.001.008.01
01.019.001.009
01.019.001.009.01
01.019.001.009.02
01.019.001.010
01.019.001.010.01
Und.
Metrado
31-01-2010
Precio S/.
Parcial S/.
und
1.00
3.63
und
und
1.00
1.00
1.44
12.96
3.63
3.63
14.40
1.44
12.96
403.99
und
1.00
403.99
und
1.00
68.59
403.99
68.59
68.59
636.99
und
3.00
212.33
und
3.00
81.54
636.99
321.90
244.62
und
3.00
4.23
12.69
und
3.00
21.53
64.59
75,660.54
km
0.23
627.39
75,660.54
442.19
144.30
km
m
0.23
232.48
294.49
0.99
67.73
230.16
222.64
10.05
11,517.07
2,237.53
9.84
82.77
814.46
232.48
2.94
683.49
222.64
19.74
4,394.91
9.84
25.40
249.94
232.48
12.93
3,005.97
9.84
13.29
130.77
232.48
3.78
878.77
878.77
232.48
1.13
262.70
262.70
und
13.00
3.63
und
und
13.00
13.00
1.44
12.96
47.19
47.19
187.20
18.72
168.48
4,847.88
und
12.00
403.99
und
5.00
68.59
4,847.88
342.95
342.95
43,936.69
und
und
10.00
113.00
212.33
370.03
und
123.00
81.54
2,123.30
41,813.39
13,197.90
10,029.42
Pgina
S10
26
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01.019.001.010.02
und
123.00
4.23
520.29
und
123.00
21.53
km
0.32
627.39
2,648.19
13,059.67
13,059.67
616.13
200.76
km
m
0.32
324.37
294.49
0.99
94.24
321.13
31.54
3.21
4,313.04
101.24
205.99
3.89
801.30
86.84
4.37
379.49
31.54
0.80
25.23
292.83
0.87
254.76
31.54
6.32
199.33
205.99
7.13
1,468.71
86.84
7.06
613.09
31.54
1.25
39.43
292.83
1.47
430.46
31.54
3.78
1,819.38
119.22
216.86
5.23
1,134.18
75.97
7.45
565.98
31.54
1.13
535.09
35.64
216.86
1.62
351.31
75.97
1.95
148.14
und
und
und
1.00
3.00
1.00
15.10
3.63
16.12
und
und
und
und
3.00
1.00
1.00
3.00
1.44
3.36
9.32
12.96
42.11
15.10
10.89
16.12
85.36
4.32
3.36
9.32
38.88
und
1.00
29.48
29.48
und
1.00
257.40
257.40
257.40
01.019.001.010.03
01.020
01.020.001
01.020.001.001
01.020.001.001.01
01.020.001.001.02
01.020.001.001.03
01.020.001.002
01.020.001.002.01
01.020.001.002.02
01.020.001.002.03
01.020.001.002.04
01.020.001.002.05
01.020.001.002.06
01.020.001.002.07
01.020.001.002.08
01.020.001.002.09
01.020.001.002.10
01.020.001.003
01.020.001.003.01
01.020.001.003.02
01.020.001.003.03
01.020.001.004
01.020.001.004.01
01.020.001.004.02
01.020.001.004.03
01.020.001.005
01.020.001.005.01
01.020.001.005.02
01.020.001.005.03
01.020.001.006
01.020.001.006.01
01.020.001.006.02
01.020.001.006.03
01.020.001.006.04
01.020.001.006.05
01.020.001.007
01.020.001.007.01
01.020.001.008
01.020.001.008.01
01.020.001.008.02
01.020.001.008.03
01.020.001.009
01.020.001.009.01
01.020.001.010
Metrado
31-01-2010
Precio S/.
Parcial S/.
2,102.95
und
und
und
1.00
1.00
3.00
116.50
774.48
403.99
und
6.00
68.59
116.50
774.48
1,211.97
411.54
411.54
1,910.97
Pgina
S10
27
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
01.020.001.010.01
01.020.001.011
01.020.001.011.01
01.020.001.011.02
01.020.001.011.03
Und.
Metrado
Precio S/.
Parcial S/.
und
9.00
212.33
und
9.00
81.54
1,910.97
965.70
733.86
und
9.00
4.23
38.07
und
9.00
21.53
193.77
TOTAL PRESUPUESTO
SON :
31-01-2010
DOS MILLONES CIENTO OCHENTA MIL NOVECIENTOS NOVENTIOCHO Y 62/100 NUEVOS SOLES
2,180,998.62