Documente Academic
Documente Profesional
Documente Cultură
PROYECTO: CONSTRUCCION DEL SISTEMA DE ABASTECIMIENTO DE AGUA POTABLE Y DESAGUE EN LA ASOC. VIV. LA PRADERA
PARTIDA
DESCRIPCIN
01.01.01
und/DIA
MES1
560.4800
EQ.
Descripcin Recurso
560.48
Precio S/.
Parcial S/.
CAPATAZ
14.40
11.52
OPERARIO
12.88
103.04
PEON
11.05
88.40
202.96
4.50
4.50
21.50
9.68
HORMIGON
25.00
5.00
AGUA
10.00
2.25
6.00
210.00
35.00
70.00
50.00
MADERA TORNILLO
50.00
351.43
HERRAMIENTAS MANUALES
202.96
6.09
6.09
01.01.02
GLB/DIA
5,220.7600
EQ.
Descripcin Recurso
PEON
5,220.76
Precio S/.
Parcial S/.
11.05
397.80
397.80
CINTA DE SEGURIDAD
55.00
495.00
SEALES DE 60 X 150 CM
260.00
2,340.00
SEALES DE INFORMACION
220.00
1,980.00
4,815.00
HERRAMIENTAS MANUALES
397.80
7.96
7.96
01.02.01
m2/DIA
6,443.4300
EQ.
Descripcin Recurso
6,443.43
Precio S/.
Parcial S/.
OPERARIO
12.88
640.62
PEON
11.05
5,495.98
6,136.60
HERRAMIENTAS MANUALES
6,136.60
306.83
306.83
01.02.02
m/DIA
Descripcin Recurso
3,379.5700
EQ.
3,379.57
Precio S/.
Parcial S/.
TOPOGRAFO
14.40
383.18
OPERARIO
12.88
342.73
PEON
11.05
585.32
1,311.23
YESO
5.00
50.00
621.72
621.72
1,243.44
NIVEL
MIRA TOPOGRAFICA
TEODOLITO
10.00
266.10
6.00
159.66
15.00
399.14
824.90
01.02.03
GLB/DIA
5,284.3200
EQ.
Descripcin Recurso
CAPATAZ
5,284.32
Precio S/.
Parcial S/.
14.40
4.32
4.32
110.00
5,280.00
5,280.00
01.03.01
m/DIA
25,332.7100
EQ.
Descripcin Recurso
25,332.71
Precio S/.
Parcial S/.
OFICIAL
12.05
958.94
PEON
11.05
1,758.71
2,717.65
HERRAMIENTAS MANUALES
RETROEXCAVADORA S/O 75-110 HP,.50-1.3Y3
2,717.65
81.53
170.00
22,533.53
22,615.06
01.03.02
m/DIA
11,340.6253
EQ.
Descripcin Recurso
14,792.12
Precio S/.
Parcial S/.
CAPATAZ
14.40
956.15
PEON
11.05
7,328.89
733.0483
5,618.8157
8,285.04
ARENA GRUESA
25.00
6,092.83
4,671.1697
6,092.83
HERRAMIENTAS MANUALES
8,285.04
414.25
414.25
01.03.03
m/DIA
Descripcin Recurso
317.5917
11,340.6253
9,307.9960
EQ.
23,269.99
Precio S/.
Parcial S/.
CAPATAZ
14.40
533.74
PEON
11.05
12,317.97
12,851.71
213.4960
4,927.1880
ARENILLA
30.00
10,032.73
4,013.0920
10,032.73
HERRAMIENTAS MANUALES
12,851.71
385.55
385.55
01.03.04
m/DIA
154.2200
9,307.9960
15,044.0604
EQ.
Descripcin Recurso
42,311.42
Precio S/.
Parcial S/.
CAPATAZ
14.40
476.29
PEON
11.05
3,663.07
169.3476
1,302.4249
4,139.36
ARENILLA
30.00
26,858.20
AGUA
10.00
6,217.18
9,549.5822
2,210.5529
33,075.38
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
4,139.36
124.18
15.00
4,972.50
5,096.68
01.03.05
44.1529
1,768.0000
15,044.0604
m/DIA
EQ.
Descripcin Recurso
22,637.52
Precio S/.
Parcial S/.
CAPATAZ
14.40
286.49
PEON
11.05
17,587.14
17,873.63
AGUA
10.00
1,243.44
1,243.44
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
17,873.63
536.21
15.00
2,984.24
3,520.45
01.03.06
m3/DIA
EQ.
Descripcin Recurso
43,235.07
Precio S/.
Parcial S/.
CAPATAZ
14.40
642.53
PEON
11.05
19,697.25
20,339.78
100.00
HERRAMIENTAS MANUALES
20,339.78
22,285.10
610.19
22,895.29
01.03.07
m3/DIA
Descripcin Recurso
3,853.5948
EQ.
8,758.17
Precio S/.
Parcial S/.
CAPATAZ
14.40
980.44
PEON
11.05
7,522.64
8,503.08
431.3936
3,309.9616
HERRAMIENTAS MANUALES
8,503.08
255.09
255.09
01.04.01
m/DIA
EQ.
Descripcin Recurso
112.2396
3,853.5948
69,764.0265
155,031.17
Precio S/.
Parcial S/.
CAPATAZ
14.40
3,978.59
OPERARIO
12.88
8,542.64
OFICIAL
12.05
3,329.31
PEON
11.05
18,320.86
1,790.3655
3,844.1880
1,498.1895
8,244.3870
34,171.40
LUBRICANTE PARA TUBERIA DE UNION FLEXIBLE
ANILLO DE JEBE 8"
AGUA
ANILLO DE JEBE DE 160 MM
47.20
293.45
6.44
2,722.63
10.00
3,755.17
6.44
2,722.63
246.10
107,103.29
16.87
104.88
132.0525
1,225.1835
1,689.8265
1,225.1835
48,196.4805
47.1960
116,702.05
BALDE PRUEBA- TAPON -ABRAZ. Y ACCESORIOS
17.70
2,935.97
11.80
196.61
34,171.40
1,025.14
HERRAMIENTAS MANUALES
4,157.72
01.05.01
und/DIA
1,321.1865
88.4745
461.3130
69,764.0265
15,140.1928
EQ.
Descripcin Recurso
59,184.39
Precio S/.
Parcial S/.
CAPATAZ
14.40
430.09
OPERARIO
12.88
11,540.48
OFICIAL
12.05
2,519.26
PEON
11.05
10,230.84
110.0230
2,952.2158
644.4619
2,617.1916
24,720.67
ALAMBRE NEGRO RECOCIDO # 16
4.50
30.74
4.20
2,234.40
ARENA FINA
39.66
57.74
39.67
2,096.00
ARENA GRUESA
25.00
1,005.90
21.50
11,016.60
203.55
5,699.40
10.00
299.60
98.30
2,752.40
7.8637
571.5907
14.7707
536.1860
257.3233
2,818.2000
1,457.9860
76.6419
704.1023
25,192.78
HERRAMIENTAS MANUALES
24,720.67
494.41
17.70
6,773.22
15.00
559.99
19.33
1,443.32
9,270.94
01.05.02
und/DIA
Descripcin Recurso
CAPATAZ
EQ.
24,377.88
Precio S/.
Parcial S/.
14.40
138.24
126.4770
1,732.6842
143.2533
369.2214
15,140.1928
OPERARIO
12.88
3,709.44
OFICIAL
12.05
1,156.80
PEON
11.05
3,394.56
8,399.04
4.50
9.88
4.20
718.20
ARENA FINA
39.66
22.13
39.67
847.95
ARENA GRUESA
25.00
412.43
21.50
4,489.20
203.55
1,831.95
98.30
884.70
9,216.44
HERRAMIENTAS MANUALES
8,399.04
167.98
17.70
5,950.49
15.00
180.00
19.33
463.93
6,762.40
01.05.03
und/DIA
EQ.
Descripcin Recurso
403.34
Precio S/.
Parcial S/.
CAPATAZ
14.40
11.52
OPERARIO
12.88
51.52
OFICIAL
12.05
96.40
PEON
11.05
176.80
336.24
ARENA FINA
39.66
ARENA GRUESA
25.00
2.50
21.50
43.00
YESO
5.00
0.79
4.00
50.29
HERRAMIENTAS MANUALES
336.24
16.81
16.81
01.06.01
m/DIA
EQ.
Descripcin Recurso
2,331.98
Precio S/.
Parcial S/.
TOPOGRAFO
14.40
264.40
OPERARIO
12.88
236.49
PEON
11.05
403.89
904.78
YESO
PINTURA ESMALTE SINTETICO
5.00
429.00
50.00
429.00
858.00
NIVEL
MIRA TOPOGRAFICA
TEODOLITO
10.00
183.61
6.00
110.17
15.00
275.42
569.20
01.06.02
m/DIA
50,459.48
Descripcin Recurso
Precio S/.
Parcial S/.
CAPATAZ
14.40
5,648.80
PEON
11.05
43,340.99
48,989.79
HERRAMIENTAS MANUALES
48,989.79
1,469.69
1,469.69
01.06.03
REFINE Y NIVELACION EN TERRENO NORMAL PARA TUBERIA PVC DE 2" A 6" EN ALCANTARILLADO
m/DIA
EQ.
Descripcin Recurso
2,617.15
Precio S/.
Parcial S/.
TOPOGRAFO
14.40
580.69
CAPATAZ
14.40
116.14
OFICIAL
12.05
291.56
PEON
11.05
893.10
1,881.49
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 4 HP
NIVEL
1,881.49
94.07
15.00
241.96
9.91
399.63
735.66
01.06.04
m/DIA
EQ.
Descripcin Recurso
7,203.27
Precio S/.
Parcial S/.
CAPATAZ
14.40
328.65
PEON
11.05
2,527.61
2,856.26
ARENA GRUESA
25.00
4,204.20
4,204.20
HERRAMIENTAS MANUALES
2,856.26
142.81
142.81
01.06.05
m/DIA
EQ.
Descripcin Recurso
29,195.89
Precio S/.
Parcial S/.
CAPATAZ
14.40
328.65
PEON
11.05
2,527.61
2,856.26
ARENILLA
30.00
AGUA
10.00
18,532.80
4,290.00
22,822.80
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
2,856.26
85.69
15.00
3,431.14
3,516.83
01.06.06
m/DIA
15,620.43
Descripcin Recurso
Precio S/.
Parcial S/.
CAPATAZ
14.40
197.68
PEON
11.05
12,135.55
12,333.23
AGUA
10.00
858.00
858.00
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
12,333.23
370.00
15.00
2,059.20
2,429.20
01.06.07
m/DIA
EQ.
Descripcin Recurso
3,774.05
Precio S/.
Parcial S/.
CAPATAZ
14.40
88.96
OPERARIO
12.88
786.83
PEON
11.05
675.04
1,550.83
67.23
230.73
230.73
17.70
147.50
1,081.29
911.20
1,992.49
01.06.08
m3/DIA
EQ.
Descripcin Recurso
19,237.75
Precio S/.
Parcial S/.
CAPATAZ
14.40
285.90
PEON
11.05
8,764.43
9,050.33
100.00
HERRAMIENTAS MANUALES
9,050.33
9,915.91
271.51
10,187.42
01.06.09
CONEXIONES DOMICILIARIAS-DESAGUE
und/DIA
Descripcin Recurso
EQ.
75,535.68
Precio S/.
Parcial S/.
CAPATAZ
14.40
760.32
OPERARIO
12.88
13,601.28
OFICIAL
12.05
6,362.40
PEON
11.05
5,834.40
26,558.40
ARENA GRUESA
25.00
660.00
45.00
11,880.00
21.50
1,702.80
21.24
5,607.36
14.75
3,894.00
15.93
25,233.12
48,977.28
01.07.01
GLB/DIA
945.0000
EQ.
4,500.00
Descripcin Recurso
Precio S/.
Parcial S/.
1,500.00
4,500.00
945.0000
4,500.00
02.01.01
m/DIA
EQ.
Descripcin Recurso
3,379.57
Precio S/.
Parcial S/.
TOPOGRAFO
14.40
383.18
OPERARIO
12.88
342.73
PEON
11.05
585.32
1,311.23
YESO
5.00
50.00
621.72
621.72
1,243.44
NIVEL
MIRA TOPOGRAFICA
TEODOLITO
10.00
266.10
6.00
159.66
15.00
399.14
824.90
02.01.02
m2/DIA
EQ.
Descripcin Recurso
119.29
Precio S/.
Parcial S/.
CAPATAZ
14.40
1.18
OPERARIO
12.88
21.16
PEON
11.05
18.16
40.50
HERRAMIENTAS MANUALES
40.50
0.81
CORTADOR DE PAVIMENTO
95.00
77.98
78.79
02.01.03
m2/DIA
2,776.7100
EQ.
Descripcin Recurso
OFICINA Y CASETA DE GUARDIANIA
2,776.71
Precio S/.
Parcial S/.
69.21
2,776.71
2,776.7100
2,776.71
02.01.04
ALMACEN DE OBRA
m2/DIA
4,461.9700
EQ.
4,461.97
Descripcin Recurso
Precio S/.
Parcial S/.
ALMACEN DE OBRA
69.21
4,461.97
4,461.9700
4,461.97
02.01.05
mes/DIA
IMPLEMENTOS DE SEGURIDAD
2,726.9000
EQ.
2,726.90
Descripcin Recurso
IMPLEMENTOS DE SEGURIDAD
Precio S/.
Parcial S/.
545.38
2,726.90
2,726.9000
2,726.90
02.01.06
mes/DIA
297.5000
EQ.
Descripcin Recurso
ENERGIA ELECTRICA
297.50
Precio S/.
Parcial S/.
59.50
297.50
297.5000
297.50
02.01.07
GLB/DIA
500.0000
EQ.
Descripcin Recurso
AGUA PARA LA CONSTRUCCION
500.00
Precio S/.
Parcial S/.
500.00
500.00
500.00
02.02.01
m/DIA
EQ.
Descripcin Recurso
24,066.57
Precio S/.
Parcial S/.
CAPATAZ
14.40
157.57
PEON
11.05
4,885.93
5,043.50
HERRAMIENTAS MANUALES
RETROEXCAVADORA S/O 75-110 HP,.50-1.3Y3
5,043.50
252.18
170.00
18,770.89
19,023.07
02.02.02
m/DIA
EQ.
Descripcin Recurso
8,524.16
Precio S/.
Parcial S/.
CAPATAZ
14.40
372.43
PEON
11.05
5,740.55
6,112.98
14.16
2,288.92
2,288.92
HERRAMIENTAS MANUALES
6,112.98
122.26
122.26
02.02.03
m/DIA
Descripcin Recurso
EQ.
14,896.68
Precio S/.
Parcial S/.
CAPATAZ
14.40
476.29
OPERARIO
12.88
4,269.72
OFICIAL
12.05
3,994.57
8,740.58
500.0000
ARENILLA
30.00
5,893.88
5,893.88
HERRAMIENTAS MANUALES
8,740.58
262.22
262.22
02.02.04
m/DIA
EQ.
Descripcin Recurso
15,357.89
Precio S/.
Parcial S/.
CAPATAZ
14.40
286.49
PEON
11.05
6,595.21
6,881.70
ARENILLA
30.00
AGUA
10.00
4,476.38
671.46
5,147.84
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 4 HP
6,881.70
344.09
15.00
2,984.26
3,328.35
02.02.05
m3/DIA
EQ.
Descripcin Recurso
8,956.80
Precio S/.
Parcial S/.
CAPATAZ
14.40
238.14
PEON
11.05
5,496.00
5,734.14
AGUA
10.00
621.72
621.72
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
5,734.14
114.68
15.00
2,486.26
2,600.94
02.02.06
m3/DIA
EQ.
Descripcin Recurso
7,767.48
Precio S/.
Parcial S/.
CAPATAZ
14.40
204.12
PEON
11.05
4,711.45
4,915.57
AGUA
10.00
621.72
621.72
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
4,915.57
98.31
15.00
2,131.88
2,230.19
02.02.07
m3/DIA
Descripcin Recurso
CAPATAZ
EQ.
13,484.71
Precio S/.
Parcial S/.
14.40
124.76
OPERARIO
12.88
1,332.48
OFICIAL
12.05
207.25
PEON
11.05
381.53
2,046.02
100.00
HERRAMIENTAS MANUALES
CARGADOR S/LLANTAS 125 HP 2.5 YD3.
8,625.44
2,046.02
61.38
160.00
2,751.87
11,438.69
02.03.01
m/DIA
EQ.
Descripcin Recurso
87,037.97
Precio S/.
Parcial S/.
CAPATAZ
14.40
286.49
OFICIAL
12.05
2,397.34
PEON
11.05
6,595.18
9,279.01
67.23
167.19
47.20
117.38
AGUA
10.00
547.11
6.43
2,664.03
26.94
70,346.09
23.60
117.38
73,959.18
HERRAMIENTAS MANUALES
BALDE DE PRUEBA-TAPON-ABRAZ. Y ACCESORIOS
9,279.01
278.37
17.70
3,521.41
3,799.78
02.03.02
und/DIA
EQ.
Descripcin Recurso
293.24
Precio S/.
Parcial S/.
CAPATAZ
14.40
17.28
OPERARIO
12.88
154.56
PEON
11.05
88.40
260.24
25.00
25.00
25.00
2.00
8.00
8.00
02.03.03
und/DIA
Descripcin Recurso
EQ.
80.51
Precio S/.
Parcial S/.
CAPATAZ
14.40
1.92
OPERARIO
12.88
17.17
PEON
11.05
14.73
33.82
47.20
1.00
22.00
44.00
45.00
HERRAMIENTAS MANUALES
33.82
1.69
1.69
02.03.04
SUM. E INST. TEE HE DUCTIL 110mm X 110mm ISO 2531 LUFLEX C/A
und/DIA
EQ.
Descripcin Recurso
3,983.85
Precio S/.
Parcial S/.
CAPATAZ
14.40
13.45
OPERARIO
12.88
120.22
PEON
11.05
103.14
236.81
47.20
7.00
266.30
3,728.20
3,735.20
HERRAMIENTAS MANUALES
236.81
11.84
11.84
02.03.05
und/DIA
EQ.
Descripcin Recurso
725.16
Precio S/.
Parcial S/.
CAPATAZ
14.40
3.84
OPERARIO
12.88
34.35
PEON
11.05
29.47
67.66
47.20
2.00
163.03
652.12
654.12
HERRAMIENTAS MANUALES
67.66
3.38
3.38
02.03.06
und/DIA
EQ.
Descripcin Recurso
1,801.29
Precio S/.
Parcial S/.
CAPATAZ
14.40
7.68
OPERARIO
12.88
68.70
PEON
11.05
58.94
135.32
165.00
1,320.00
8.00
256.00
21.50
34.40
HORMIGON
25.00
48.00
AGUA
10.00
0.80
1,659.20
HERRAMIENTAS MANUALES
135.32
6.77
6.77
02.03.07
und/DIA
Descripcin Recurso
EQ.
9,862.03
Precio S/.
Parcial S/.
CAPATAZ
14.40
46.08
OPERARIO
12.88
412.16
PEON
11.05
353.60
811.84
90.86
1,453.76
23.60
377.60
17.70
368.16
425.63
6,810.08
9,009.60
HERRAMIENTAS MANUALES
811.84
40.59
40.59
02.03.08
und/DIA
EQ.
Descripcin Recurso
2,290.02
Precio S/.
Parcial S/.
CAPATAZ
14.40
17.28
OFICIAL
12.05
48.20
PEON
11.05
88.40
153.88
4.48
0.27
39.67
8.65
ARENA GRUESA
25.00
3.05
21.50
38.36
59.00
118.00
980.00
1,960.00
6.44
7.81
2,136.14
02.04.01
und/DIA
EQ.
Descripcin Recurso
1,116.37
Precio S/.
Parcial S/.
TOPOGRAFO
14.40
253.57
CAPATAZ
14.40
25.47
PEON
11.05
388.86
667.90
TIZA
8.85
23.36
7.34
19.38
42.74
HERRAMIENTAS MANUALES
667.90
33.40
TEODOLITO
94.40
206.85
NIVEL
75.52
165.48
405.73
02.04.02
m/DIA
Descripcin Recurso
EQ.
35,972.12
Precio S/.
Parcial S/.
TOPOGRAFO
14.40
10,812.45
CAPATAZ
14.40
2,703.49
PEON
11.05
20,743.22
34,259.16
HERRAMIENTAS MANUALES
34,259.16
1,712.96
1,712.96
02.04.03
m/DIA
EQ.
Descripcin Recurso
6,757.83
Precio S/.
Parcial S/.
CAPATAZ
14.40
635.58
PEON
11.05
4,874.86
5,510.44
14.16
971.87
971.87
HERRAMIENTAS MANUALES
5,510.44
275.52
275.52
02.04.04
m/DIA
EQ.
Descripcin Recurso
3,407.71
Precio S/.
Parcial S/.
CAPATAZ
14.40
89.71
PEON
11.05
691.91
781.62
ARENA GRUESA
25.00
2,587.01
2,587.01
HERRAMIENTAS MANUALES
781.62
39.08
39.08
02.04.05
m/DIA
EQ.
Descripcin Recurso
26,480.40
Precio S/.
Parcial S/.
CAPATAZ
14.40
506.33
PEON
11.05
3,888.92
4,395.25
14.16
AGUA
10.00
16,147.97
570.20
16,718.17
HERRAMIENTAS MANUALES
COMPACTADOR VIBR. TIPO PLANCHA 4 HP
4,395.25
87.91
15.00
5,279.07
5,366.98
02.04.06
m/DIA
Descripcin Recurso
EQ.
2,985.20
Precio S/.
Parcial S/.
CAPATAZ
14.40
101.88
PEON
11.05
778.25
880.13
67.23
646.01
646.01
BALDE PRUEBA-TAPON -ABRAZ. Y ACCESORIOS
CAMION CISTERNA 4x2 (AGUA) 122 HP 1,500
5.90
415.54
147.50
1,043.52
1,459.06
02.04.07
und/DIA
EQ.
Descripcin Recurso
90,719.64
Precio S/.
Parcial S/.
CAPATAZ
14.40
760.32
OPERARIO
12.88
13,601.28
PEON
11.05
5,834.40
20,196.00
98.00
25,872.00
29.41
7,764.24
22.00
5,808.00
4.72
2,492.16
14.87
3,925.68
3.54
1,869.12
14.75
7,788.00
29.50
7,788.00
3.29
5,211.36
1.12
591.36
69,109.92
HERRAMIENTAS MANUALES
20,196.00
1,413.72
1,413.72
02.05.01
m2/DIA
EQ.
Descripcin Recurso
153.11
Precio S/.
Parcial S/.
CAPATAZ
14.40
0.44
OPERARIO
12.88
15.87
OFICIAL
12.05
14.85
PEON
11.05
20.42
51.58
MATERIAL AFIRMADO
25.00
AGUA
10.00
86.63
7.70
94.33
HERRAMIENTAS MANUALES
51.58
2.58
15.00
4.62
7.20
02.05.02
m2/DIA
Descripcin Recurso
EQ.
75.00
Precio S/.
Parcial S/.
OPERARIO
12.88
1.17
OFICIAL
12.05
1.10
PEON
11.05
4.03
6.30
ARENA GRUESA
25.00
1.54
ASFALTO RC-250
12.40
55.38
KEROSENE INDUSTRIAL
12.40
11.46
68.38
HERRAMIENTAS MANUALES
6.30
0.32
0.32
02.05.03
m/DIA
Descripcin Recurso
EQ.
456.39
Precio S/.
Parcial S/.
CAPATAZ
14.40
2.37
OPERARIO
12.88
21.16
OFICIAL
12.05
9.89
PEON
11.05
27.23
60.65
39.67
ARENA GRUESA
25.00
55.29
16.94
ASFALTO RC-250
12.40
284.53
KEROSENE INDUSTRIAL
12.40
0.76
PETROLEO
12.40
2.29
359.81
HERRAMIENTAS MANUALES
60.65
15.00
3.03
6.17
65.00
26.73
35.93
E OBRA
MES2
MES3
MES4
MES5
3,451.4947
223.1017
1,710.0743
1,421.6603
96.6583
3,451.4947
13,961.9940
320.2440
7,390.7820
6,019.6380
231.3300
13,961.9940
27,267.3596
306.9424
2,360.6451
17,308.6178
4,006.6271
80.0271
3,204.5000
27,267.3596
22,637.5200
286.4900
17,587.1400
1,243.4400
536.2100
2,984.2400
19,381.2383 23,853.8317
288.0307
354.4993
8,829.8017 10,867.4483
9,989.8724 12,295.2276
273.5334
336.6566
19,381.2383 23,853.8317
4,904.5752
549.0464
4,212.6784
142.8504
4,904.5752
85,267.1435
2,188.2245
4,698.4520
1,831.1205
10,076.4730
161.3975
1,497.4465
2,065.3435
1,497.4465
58,906.8095
57.6840
1,614.7835
108.1355
563.8270
85,267.1435
41,291.4349
2,752.7623
300.0628
8,051.4977
1,757.6233
7,137.7953
20.0042
536.7665
117.1749
475.8530
21.4465
1,558.8837
40.2837
1,462.3256
701.7907
7,686.0000
3,976.3256
209.0233
1,920.2791
1.4298
103.9256
2.6856
97.4884
46.7860
512.4000
265.0884
13.9349
128.0186
344.9372
4,725.5023
390.6907
1,006.9674
41,291.4349
22.9958
315.0335
26.0460
67.1312
2,752.7623
20,895.3257
3,482.5543
118.4914
19.7486
3,179.5200
991.5429
2,909.6229
529.9200
165.2571
484.9371
8.4686
615.6000
18.9686
726.8143
353.5114
3,847.8857
1,570.2429
758.3143
1.4114
102.6000
3.1614
121.1357
58.9186
641.3143
261.7071
126.3857
143.9829
5,100.4200
154.2857
397.6543
20,895.3257
23.9971
850.0700
25.7143
66.2757
3,482.5543
403.3400
11.5200
51.5200
96.4000
176.8000
0.7900
2.5000
43.0000
4.0000
16.8100
403.3400
2,331.9800
264.4000
236.4900
403.8900
429.0000
429.0000
183.6100
110.1700
275.4200
2,331.9800
6,307.4350 44,152.0450
706.1000 4,942.7000
5,417.6238 37,923.3663
183.7113 1,285.9788
6,307.4350 44,152.0450
2,617.1500
580.6900
116.1400
291.5600
893.1000
94.0700
241.9600
399.6300
2,617.1500
5,675.3036
1,527.9664
258.9364
1,991.4503
69.7136
536.1597
3,312.4000
891.8000
112.5170
5,675.3036
30.2930
1,527.9664
21,233.3745
7,962.5155
239.0182
1,838.2618
89.6318
689.3482
13,478.4000
3,120.0000
5,054.4000
1,170.0000
62.3200
2,495.3745
21,233.3745
23.3700
935.7655
7,962.5155
8,591.2365
7,029.1935
108.7240
6,674.5525
88.9560
5,460.9975
471.9000
386.1000
203.5000
1,132.5600
8,591.2365
166.5000
926.6400
7,029.1935
3,774.0500
88.9600
786.8300
675.0400
230.7300
1,081.2900
911.2000
3,774.0500
6,412.5833 12,825.1667
95.3000
2,921.4767
190.6000
5,842.9533
3,305.3033 6,610.6067
90.5033
181.0067
6,412.5833 12,825.1667
75,535.6800
760.3200
13,601.2800
6,362.4000
5,834.4000
660.0000
11,880.0000
1,702.8000
5,607.3600
3,894.0000
25,233.1200
75,535.6800
1,350.0000
1,395.0000
810.0000
1,350.0000
1,395.0000
810.0000
3,379.5700
383.1800
342.7300
585.3200
621.7200
621.7200
266.1000
159.6600
399.1400
3,379.5700
119.2900
1.1800
21.1600
18.1600
0.8100
77.9800
119.2900
22,562.4094
1,504.1606
147.7219
4,580.5594
9.8481
305.3706
236.4188
17,597.7094
22,562.4094
15.7613
1,173.1806
1,504.1606
2,994.9751
5,529.1849
130.8538
2,016.9500
241.5762
3,723.6000
804.2151
1,484.7049
42.9562
2,994.9751
79.3038
5,529.1849
3,339.0381
9,825.4698
1,732.1721
106.7587
957.0426
895.3687
314.1487
2,816.1983
2,634.7164
55.3826
496.4791
464.4849
1,321.0924
3,887.4528
685.3349
58.7757
3,339.0381
172.9536
9,825.4698
30.4907
1,732.1721
3,290.9764 12,066.9136
61.3907
1,413.2593
225.0993
5,181.9507
959.2243
143.8843
3,517.1557
527.5757
73.7336
270.3564
639.4843 2,344.7757
3,290.9764 12,066.9136
746.4000
8,210.4000
19.8450
458.0000
218.2950
5,038.0000
51.8100
569.9100
9.5567
207.1883
746.4000
105.1233
2,279.0717
8,210.4000
1,874.9090
5,892.5710
49.2703
1,137.2466
154.8497
3,574.2034
150.0703
471.6497
23.7300
514.5917
1,874.9090
74.5800
1,617.2883
5,892.5710
13,484.7100
124.7600
1,332.4800
207.2500
381.5300
8,625.4400
61.3800
2,751.8700
13,484.7100
27,852.1504 59,185.8196
91.6768
767.1488
2,110.4576
194.8132
1,630.1912
4,484.7224
53.5008
113.6892
37.5616
79.8184
175.0752
372.0348
852.4896 1,811.5404
22,510.7488 47,835.3412
37.5616
79.8184
89.0784
189.2916
1,126.8512 2,394.5588
27,852.1504 59,185.8196
293.2400
17.2800
154.5600
88.4000
25.0000
8.0000
293.2400
80.5100
1.9200
17.1700
14.7300
1.0000
44.0000
1.6900
80.5100
3,983.8500
13.4500
120.2200
103.1400
7.0000
3,728.2000
11.8400
3,983.8500
725.1600
3.8400
34.3500
29.4700
2.0000
652.1200
3.3800
725.1600
1,794.5200
7.6800
68.7000
58.9400
1,320.0000
256.0000
34.4000
48.0000
0.8000
1,794.5200
6.7700
9,862.0300
46.0800
412.1600
353.6000
1,453.7600
377.6000
368.1600
6,810.0800
40.5900
9,862.0300
2,290.0200
17.2800
48.2000
88.4000
0.2700
8.6500
3.0500
38.3600
118.0000
1,960.0000
7.8100
2,290.0200
1,116.3700
253.5700
25.4700
388.8600
23.3600
19.3800
33.4000
206.8500
165.4800
1,116.3700
8,393.4947 27,578.6253
2,522.9050 8,289.5450
630.8143 2,072.6757
4,840.0847 15,903.1353
399.6907 1,313.2693
8,393.4947 27,578.6253
1,206.7554
5,551.0746
113.4964
870.5107
522.0836
4,004.3493
173.5482
798.3218
49.2000
1,206.7554
226.3200
5,551.0746
3,407.7100
89.7100
691.9100
2,587.0100
39.0800
3,407.7100
14,443.8545 12,036.5455
276.1800
2,121.2291
230.1500
1,767.6909
8,807.9836
311.0182
7,339.9864
259.1818
47.9509
39.9591
2,879.4927 2,399.5773
14,443.8545 12,036.5455
2,985.2000
101.8800
778.2500
646.0100
415.5400
1,043.5200
2,985.2000
57,730.6800 32,988.9600
483.8400
8,655.3600
3,712.8000
276.4800
4,945.9200
2,121.6000
16,464.0000
4,940.8800
3,696.0000
1,585.9200
2,498.1600
1,189.4400
4,956.0000
4,956.0000
3,316.3200
376.3200
9,408.0000
2,823.3600
2,112.0000
906.2400
1,427.5200
679.6800
2,832.0000
2,832.0000
1,895.0400
215.0400
899.6400
514.0800
57,730.6800 32,988.9600
153.1100
0.4400
15.8700
14.8500
20.4200
86.6300
7.7000
2.5800
4.6200
153.1100
75.0000
1.1700
1.1000
4.0300
1.5400
55.3800
11.4600
0.3200
75.0000
456.3900
2.3700
21.1600
9.8900
27.2300
55.2900
16.9400
284.5300
0.7600
2.2900
3.0300
6.1700
26.7300
456.3900
CRONOGRAMA VALORIZADO
PROYECTO: CONSTRUCCION DEL SISTEMA DE ABASTECIMIENTO DE AGUA POTABLE Y DESAGUE EN LA ASOC. VIV. LA PRADERA
PARTIDA DESCRIPCIN
01
RED DE ALCANTARILLADO Y CONEXIONES DOMICILIARIAS
01.01
OBRAS PROVISIONALES
01.01.01
01.01.02
01.02
01.02.01
UND.
METRADO
C.U.
PARCIAL
MES1
MES2
MES3
MES4
MES5
TOTAL
650,725.39
5,781.20
und
GLB
1.00
9.00
560.48
580.08
TRABAJOS PRELIMINARES
560.48
5,220.72
560.48
5,220.72
560.48
5,220.72
15,107.45
m2
2,486.87
2.59
6,440.99
6,440.99
6,440.99
01.02.02
2,486.87
1.36
3,382.14
3,382.14
3,382.14
01.02.03
GLB
3.00
1,761.44
5,284.32
5,284.32
5,284.32
01.03
01.03.01
MOVIMIENTO DE TIERRAS
EXCAVAC. DE ZANJA, TERRENO NORMAL TUB. 8-12" HASTA 1.50 M
180,366.11
m
m
m
2,486.87
2,486.87
2,786.87
10.19
5.95
8.35
25,341.21
14,796.88
23,270.36
25,341.21
11,340.63
9,308.00
m
m
2,486.87
2,486.87
17.01
9.11
42,301.66
22,655.39
15,044.06
01.03.06
m3
2,506.76
17.25
43,241.61
01.03.07
m3
255.29
34.31
62.34
8,759.00
155,031.48
155,031.48
83,966.02
59,184.72
24,377.94
403.36
205,973.13
01.03.02
01.03.03
01.03.04
01.03.05
01.04
01.04.01
01.05
01.05.01
BUZONES DE CONCRETO
BUZON ESTANDAR DE CONCRETO HASTA 2.00 m
28.00
9.00
4.00
2,113.74
2,708.66
100.84
m
1,716.00
m
1,716.00
REFINE Y NIVELACION EN TERRENO NORMAL PARA TUBERIA PVC DE 2" A 6" EN
m ALCANTARILLADO
1,716.00
CAMA DE APOYO P/TUBO DE ALCANT. 6"
m
1,716.00
RELLENO SOBRE CAMA MATERIAL PRESTAMO SOBRE CAMA
m
1,716.00
RELLENO CON MATERIAL PROPIO C/COMPACTADOR
m
1,716.00
PRUEBA HIDRAULICA+DESINFECCION TUB.4"(100MM) A ZANJA TAPADA
m
1,716.00
ELIMINACION MATERIAL EXCEDENTE S/ACARREO
m3
1,115.40
CONEXIONES DOMICILIARIAS-DESAGUE
und
264.00
1.36
29.41
1.53
4.19
17.01
9.11
2.19
17.25
286.12
01.05.02
01.05.03
01.06
01.06.01
01.06.02
01.06.03
01.06.04
01.06.05
01.06.06
01.06.07
01.06.08
01.06.09
01.07
01.07.01
02
02.01
02.01.01
02.01.02
02.01.03
1,500.00
2,486.87
15.40
40.12
1.36
7.74
69.21
64.47
5.00
5.00
1.00
69.21
545.38
59.50
500.00
4,461.97
2,726.90
297.50
500.00
2,486.87
2,486.87
2,486.87
1,243.44
1,243.44
1,243.44
9.67
3.43
6.00
12.35
7.20
6.24
93,068.22
24,048.03
8,529.96
14,921.22
15,356.48
8,952.77
7,759.07
IMPACTO AMBIENTAL
MITIGACION DE IMPACTO AMBIENTAL
GLB
02.01.05
IMPLEMENTOS DE SEGURIDAD
02.01.06
02.02
02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
02.02.06
3.00
2,333.76
50,467.56
2,625.48
7,190.04
29,189.16
15,632.76
3,758.04
19,240.65
75,535.68
4,500.00
4,500.00
381,550.02
14,264.42
3,382.14
119.20
2,776.71
02.01.04
02.01.07
und
und
und
m
m2
m2
m2
mes
mes
GLB
MOVIMIENTO DE TIERRAS
EXCAVAC. DE ZANJA, TERRENO NORMAL TUB. 4" HASTA 1.50 M
m
REFINE Y NIVELACION DE ZANJA NORMAL DE 4" PARA AGUA POTABLE.
m
CAMA DE APOYO P/TUBO DE AGUA POTABLE DE 4", E=0.60
m
RELLENO Y COMPACTACION DE ZANJA C/MAT. PREST. 0.60 X 0.20 (SOBRE CAMA)
m
RELLENO CON MATERIAL PROPIO SELECCIONADO
m3
RELLENO CON MATERIAL PROPIO C/COMPACTADO
m3
3,456.25
13,962.36
25,341.21
14,796.88
23,270.36
27,257.60
22,655.39
42,301.66
22,655.39
19,381.24
23,860.37
43,241.61
3,853.59
4,905.41
8,759.00
69,764.03
85,267.45
155,031.48
15,140.19
41,291.43
20,895.33
2,333.76
6,307.44
2,753.09
3,482.61
403.36
44,160.13
2,625.48
5,675.30
21,233.37
8,591.24
6,412.58
75,535.68
945.00
1,350.00
1,395.00
59,184.72
24,377.94
403.36
1,514.74
7,955.79
7,041.52
3,758.04
12,828.07
810.00
3,382.14
119.20
2,333.76
50,467.56
2,625.48
7,190.04
29,189.16
15,632.76
3,758.04
19,240.65
75,535.68
4,500.00
2,776.71
3,382.14
119.20
2,776.71
4,461.97
2,726.90
297.50
500.00
4,461.97
2,726.90
297.50
500.00
22,562.41
2,994.98
3,339.04
3,290.98
746.40
1,874.91
1,485.62
5,534.98
9,850.01
12,065.50
8,206.37
5,884.16
1,732.17
24,048.03
8,529.96
14,921.22
15,356.48
8,952.77
7,759.07
CRONOGRAMA VALORIZADO
PROYECTO: CONSTRUCCION DEL SISTEMA DE ABASTECIMIENTO DE AGUA POTABLE Y DESAGUE EN LA ASOC. VIV. LA PRADERA
PARTIDA DESCRIPCIN
02.02.07
02.03
02.03.01
UND.
METRADO
m3
1,293.17
C.U.
PARCIAL
10.44
MES1
MES2
MES3
13,500.69
MES4
MES5
TOTAL
13,500.69
13,500.69
59,213.17
87,065.32
293.24
106,101.72
2,486.87
1.00
35.01
293.24
87,065.32
293.24
27,852.15
293.24
02.03.02
und
02.03.03
und
2.00
40.27
80.54
80.54
80.54
02.03.04
SUM. E INST. TEE HE DUCTIL 110mm X 110mm ISO 2531 LUFLEX C/A
und
14.00
284.57
3,983.98
3,983.98
3,983.98
02.03.05
und
4.00
181.30
725.20
725.20
725.20
02.03.06
und
8.00
225.17
1,801.36
1,801.36
1,801.36
02.03.07
und
16.00
616.38
9,862.08
9,862.08
9,862.08
02.03.08
und
2.00
1,145.00
2,290.00
2,290.00
und
264.00
4.23
2,290.00
167,430.98
1,116.72
02.04.02
02.04.03
m
m
1,055.92
1,055.92
34.06
6.40
35,964.64
6,757.89
02.04.04
1,055.92
3.23
3,410.61
3,410.61
02.04.05
1,055.92
1,055.92
264.00
25.07
2.83
343.64
m2
m2
m
15.40
15.40
15.40
9.95
4.87
29.64
26,471.91
2,988.25
90,720.96
684.68
153.22
75.00
456.46
14,443.85
02.04.06
m
m
und
02.04
02.04.01
02.04.07
02.05
02.05.01
CONEXIONES DOMICILIARIAS
02.05.02
02.05.03
============================================
TOTAL PRESUPUESTO
=========
1,032,275.41
1,116.72
8,393.49
1,206.76
1,116.72
27,571.15
5,551.13
57,730.68
=========
=========
=========
=========
35,964.64
6,757.89
3,410.61
12,028.06
2,988.25
32,990.28
26,471.91
2,988.25
90,720.96
153.22
75.00
456.46
153.22
75.00
456.46
=========
=========
182,388.44
334,262.26
322,585.70
144,347.75
48,691.27
1,032,275.41
17.67%
32.38%
31.25%
13.98%
4.72%
100.00%
17.67%
50.05%
81.30%
95.28%
100.00%