Primer Trabajo

CRONOGRAMA DE AVANCE VALORIZADO DE OBRA
Obra "MEJORAMIENTO Y REABILITACION DE AGUA POTABLE Y ALCANTARILLADO DE LA CAPITAL DEL DISTRITO DE MIGUEL IGLESIAS - CELENDIN - CAJAMARCA"
Entidad MUNICIPALIDAD DISTRITAL DE MIGUEL IGLESIAS
PRESUPUESTO DE OBRA
ITEM DESCRIPCION UND PRECIO 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes
METRADO S/.
UNITAR.
01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES
01.01 OBRAS PROVISIONALES
01.01.01 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 4,750.00 4,750.00 4,750.00 0.00 0.00 0.00 0.00
01.01.02 CARTEL DE IDENTIFICACION DE OBRA u 1.00 1,416.30 1,416.30 1,416.30 0.00 0.00 0.00 0.00
01.02 TRABAJOS PRELIMINARES
01.02.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb 2.00 10,852.43 21,704.86 7,234.95 7,234.95 7,234.95 0.00 0.00
01.02.02 TRANSPORTE DE AGREGADOS A LA OBRA m3 1,400.00 76.27 106,778.00 106,778.00 0.00 0.00 0.00 0.00
02 CAPTACIONES DE MANANTIAL DE LADERA (03 UND)
02.01 OBRAS PRELIMINARES
02.01.01 LIMPIEZA Y DESBROCE DE TERRENO m2 54.00 3.34 180.36 180.36 0.00 0.00 0.00 0.00
02.01.02 TRAZO NIVELACION Y REPLANTEO INICIAL m2 54.00 2.19 118.26 118.26 0.00 0.00 0.00 0.00
02.02 MOVIMIENTO DE TIERRAS
02.02.01 EXCAVACION MANUAL EN TERRENO NORMAL m3 14.19 33.33 472.95 472.95 0.00 0.00 0.00 0.00
02.02.02 REFINE Y NIVELACION EN TERRENO NORMAL m2 54.00 5.33 287.82 287.82 0.00 0.00 0.00 0.00
02.02.03 RELLENO COMPACTADO C/MATERIAL PROPIO C/EQUIPO m3 2.52 26.12 65.82 65.82 0.00 0.00 0.00 0.00
02.02.04 ELIMIN. DESMONTE (CARG+V) D=5KM m3 14.92 27.38 408.51 408.51 0.00 0.00 0.00 0.00
02.03 OBRAS DE CONCRETO SIMPLE
02.03.01 CONCRETO f'c=100 kg/cm2 PARA SOLADOS Y/O SUB-BASES m3 1.45 302.71 438.93 438.93 0.00 0.00 0.00 0.00
02.04 OBRAS DE CONCRETO ARMADO
02.04.01 CONCRETO f 'c=210 kg/cm2 m3 3.53 429.86 1,517.41 1,517.41 0.00 0.00 0.00 0.00
02.04.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 101.89 6.57 669.42 669.42 0.00 0.00 0.00 0.00
02.04.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 32.73 41.52 1,358.95 1,358.95 0.00 0.00 0.00 0.00
02.05 REVOQUES Y ENLUCIDOS
02.05.01 TARRAJEO FROTACHADO, MUROS Y LOSAS EXT. e=1.5cm MEZCLA 1:5 m2 25.02 28.02 701.06 0.00 701.06 0.00 0.00 0.00
02.05.02 TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm m2 12.90 43.66 563.21 0.00 563.21 0.00 0.00 0.00
02.06 INSTALACIONES HIDRAULICAS
02.06.01 CODO 45 PVC-SP 1 1/2" u 6.00 5.93 35.58 0.00 35.58 0.00 0.00 0.00
02.06.02 REDUCCION PVC 48mm X 33mm u 3.00 2.97 8.91 0.00 8.91 0.00 0.00 0.00
02.06.03 REDUCCION PVC-UF DN 110x63 u 3.00 73.00 219.00 0.00 219.00 0.00 0.00 0.00
02.06.04 MALLA DE FIERROS DE 1/4" CADA 62.5mm u 3.00 50.00 150.00 0.00 150.00 0.00 0.00 0.00
02.06.05 SUMINISTRO E INSTALACION DE VALVULA COMPUERTA DE BRONCE DN 1 1/2" u 3.00 160.53 481.59 0.00 481.59 0.00 0.00 0.00
02.06.06 UNION UNIVERSAL DE FIERRO GALVANIZADO DE 1 1/2" u 6.00 18.64 111.84 0.00 111.84 0.00 0.00 0.00
02.06.07 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1 1/2"+ 2% de desperdicios. m 6.00 4.75 28.50 0.00 28.50 0.00 0.00 0.00
02.06.08 CANASTILLA DE 1 1/2" u 3.00 200.00 600.00 0.00 600.00 0.00 0.00 0.00
02.06.09 CONCRETO f'c=140 kg/cm2 P/ANCLAJE DE ACCESORIO DN 15 - 48 u 3.00 21.24 63.72 0.00 63.72 0.00 0.00 0.00
02.06.10 MONTAJE DE INSTALACIONES HIDRAULICAS PARA CAPTACION DE MANANTIAL glb 3.00 300.00 900.00 0.00 900.00 0.00 0.00 0.00
02.07 CARPINTERIA METALICA
02.07.01 TAPA METALICA 0.60 X 0.60m, e=1/8" u 3.00 278.55 835.65 0.00 835.65 0.00 0.00 0.00
02.07.02 TAPA METALICA 0.40 X 0.60m, e=1/8" u 3.00 236.17 708.51 0.00 708.51 0.00 0.00 0.00
02.08 CERCO DE MADERA CON ALAMBRE DE PUAS
02.08.01 EXCAVACION DE ZANJAS PARA CIMIENTOS m3 0.69 26.93 18.58 0.00 18.58 0.00 0.00 0.00
02.08.02 CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS m3 0.69 200.01 138.01 0.00 138.01 0.00 0.00 0.00
02.08.03 ALAMBRE DE PUAS PARA CERCO m 204.00 11.02 2,248.08 0.00 2,248.08 0.00 0.00 0.00
Pagina 1 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
02.08.04 PUERTA METALICA CON MALLA PARA CERCO PERIMETRICO INCLUIDO CADENA Y CANDADO u 3.00 251.86 755.58 0.00 755.58 0.00 0.00 0.00
02.08.05 MADERA ROLLIZO DE EUCALIPTO D=6", L=3.00m u 15.00 29.18 437.70 0.00 437.70 0.00 0.00 0.00
02.08.06 INSTALACION DE CERCO DE ALAMBRE DE PUAS m 204.00 2.48 505.92 0.00 505.92 0.00 0.00 0.00
02.08.07 ELIMINACION DE MATERIAL EXCEDENTE (CON CARRETILLA), D=30m m3 0.86 13.84 11.90 0.00 11.90 0.00 0.00 0.00
03 LINEA DE CONDUCCION
03.01.01 CERCO DE MALLA HDP 1m DE ALTURA PARA LIMITE DE SEGURIDAD DE OBRA m 62.75 1.62 101.66 101.66 0.00 0.00 0.00 0.00
03.01.02 PUENTE DE MADERA PASE PEATONAL S/ZANJA S/D u 2.00 243.16 486.32 486.32 0.00 0.00 0.00 0.00
03.02.01 TRAZO Y REPLANTEO INICIALES m 125.49 1.58 198.27 198.27 0.00 0.00 0.00 0.00
03.02.02 TRAZO Y REPLANTEO FINALES m 125.49 1.40 175.69 175.69 0.00 0.00 0.00 0.00
03.03.01 EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 15 - 48 de 0.60m a 1.00m PROF. m 125.49 11.22 1,408.00 1,408.00 0.00 0.00 0.00 0.00
03.03.02 REFINE Y NIVELACION DE ZANJA T-NORMAL P/TUB. DN 15 - 40 PARA TODA PROF. m 125.49 5.01 628.70 314.35 314.35 0.00 0.00 0.00
03.03.03 PREPARACION DE CAMA DE APOYO P/TUB. DN 15-48 CON MAT. PROPIO PARA TODA PROF. m 125.49 6.32 793.10 554.80 238.30 0.00 0.00 0.00
03.03.04 RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 15 - 48 de 0.60m a 1.00m PROF. m 125.49 6.41 804.39 320.39 484.00 0.00 0.00 0.00
03.04 SUMINISTRO E INSTALACION DE TUBERIAS PVC-UF ISO 1452
03.04.01 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1"+ 2% de desperdicios. m 125.49 71.47 8,968.77 4,484.39 4,484.39 0.00 0.00 0.00
03.04.02 INSTALACION DE TUB. PVC-UF P/AGUA POTABLE DN 15 - 48 m 125.49 1.90 238.43 0.00 238.43 0.00 0.00 0.00
03.05 SUMINISTRO E INSTALACION DE ACCESORIOS PVC
03.05.01 CODO 45 PVC-SP 33mm (1") u 5.00 2.97 14.85 11.14 3.71 0.00 0.00 0.00
03.05.02 CODO 90 PVC-SP 33mm (1") u 3.00 3.39 10.17 7.63 2.54 0.00 0.00 0.00
03.05.04 INSTALACION DE ACCESORIOS PVC-UF DN 15 - 48 u 11.00 6.53 71.83 44.47 27.36 0.00 0.00 0.00
03.06 VARIOS
03.06.01 CONCRETO f'c=140 kg/cm2 P/ANCLAJE DE ACCESORIO DN 15 - 48 u 11.00 21.24 233.64 88.37 145.27 0.00 0.00 0.00
03.07 PRUEBAS
03.07.01 PRUEBA HIDRAULICA + DESINFECCION DE TUBERIA DN 15 - 48 m 125.49 1.52 190.74 0.00 190.74 0.00 0.00 0.00
04 RESERVORIOS APOYADOS (03 UND)
04.01 RESERVORIO APOYADO DE 12m3
04.01.01 OBRAS PRELIMINARES
04.01.01.01 LIMPIEZA Y DESBROCE DE TERRENO m2 15.20 3.34 50.77 50.77 0.00 0.00 0.00 0.00
04.01.01.02 TRAZO NIVELACION Y REPLANTEO INICIAL m2 15.20 2.19 33.29 33.29 0.00 0.00 0.00 0.00
04.01.02 MOVIMIENTO DE TIERRAS
04.01.02.01 EXCAVACION MANUAL EN TERRENO NORMAL m3 16.72 33.33 557.28 557.28 0.00 0.00 0.00 0.00
04.01.02.02 REFINE Y NIVELACION EN TERRENO NORMAL m2 15.20 5.33 81.02 81.02 0.00 0.00 0.00 0.00
04.01.02.03 RELLENO COMPACTADO C/MATERIAL PROPIO C/EQUIPO m3 4.00 26.12 104.48 104.48 0.00 0.00 0.00 0.00
04.01.02.04 ELIMIN. DESMONTE (CARG+V) D=5KM m3 20.90 27.38 572.24 572.24 0.00 0.00 0.00 0.00
04.01.03 OBRAS DE CONCRETO SIMPLE
04.01.03.01 CONCRETO f'c=100 kg/cm2 PARA SOLADOS Y/O SUB-BASES m3 1.88 302.71 569.09 569.09 0.00 0.00 0.00 0.00
04.01.04 OBRAS DE CONCRETO ARMADO
04.01.04.01 CONCRETO f 'c=210 kg/cm2 m3 11.44 429.86 4,917.60 4,917.60 0.00 0.00 0.00 0.00
Pagina 2 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
04.01.04.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 806.57 6.57 5,299.16 5,299.16 0.00 0.00 0.00 0.00
04.01.04.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 112.98 41.52 4,690.93 4,690.93 0.00 0.00 0.00 0.00
04.01.05 REVOQUES Y ENLUCIDOS
04.01.05.01 TARRAJEO FROTACHADO, MUROS Y LOSAS EXT. e=1.5cm MEZCLA 1:5 m2 46.19 28.02 1,294.24 0.00 1,294.24 0.00 0.00 0.00
04.01.05.02 TARRAJEO EN INTERIORES ACABADO CON CEMENTO-ARENA m2 38.54 25.33 976.22 0.00 976.22 0.00 0.00 0.00
04.01.05.03 TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm m2 38.54 43.66 1,682.66 0.00 1,682.66 0.00 0.00 0.00
04.01.06 PINTURA
04.01.06.01 PINTADO EXTERIOR C/TEKNOMATE O SIMILAR DE RESERVORIO APOYADO INCL. MENSAJE m2 61.59 10.12 623.29 0.00 0.00 623.29 0.00 0.00
04.01.07 PRUEBAS
04.01.07.01 LIMPIEZA Y DESINFECCIN DE RESERVORIOS APOYADOS m2 38.54 5.82 224.30 0.00 224.30 0.00 0.00 0.00
04.01.08 INSTALACIONES HIDRAULICAS
04.01.08.01 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 2"+ 2% de desperdicios. m 2.00 13.14 26.28 0.00 26.28 0.00 0.00 0.00
04.01.08.02 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1 1/2"+ 2% de desperdicios. m 2.00 4.75 9.50 0.00 9.50 0.00 0.00 0.00
04.01.08.03 TUBERIA PVC-UF NTP ISO 4435 S-25 DN 110 incluye anillo + 2% de desperdicios. m 2.00 10.18 20.36 0.00 20.36 0.00 0.00 0.00
04.01.08.04 SOMBRERO VENTILACION PVC DE 2" pza 4.00 42.17 168.68 0.00 168.68 0.00 0.00 0.00
04.01.08.05 CODO 90 PVC-SP 2" u 2.00 12.71 25.42 0.00 25.42 0.00 0.00 0.00
04.01.08.06 CODO 90 PVC-SP 1 1/2" u 4.00 9.32 37.28 0.00 37.28 0.00 0.00 0.00
04.01.08.07 CODO 45 PVC-SP 2" u 4.00 11.44 45.76 0.00 45.76 0.00 0.00 0.00
04.01.08.08 CODO 45 PVC-SP 1 1/2" u 5.00 5.93 29.65 0.00 29.65 0.00 0.00 0.00
04.01.08.09 TEE DE FIERRO GALVANIZADO UNION ROSCADA DE 1 1/2" u 2.00 10.17 20.34 0.00 20.34 0.00 0.00 0.00
04.01.08.10 TEE DE FIERRO GALVANIZADO UNION ROSCADA DE 1 1/2" x 1/2" u 1.00 10.17 10.17 0.00 10.17 0.00 0.00 0.00
04.01.08.11 REDUCCION PVC 60mm X 21mm (2" X 1/2") u 1.00 7.20 7.20 0.00 7.20 0.00 0.00 0.00
04.01.08.12 ADAPTADOR DE 1 1/2" PARA PVC A FG UR u 4.00 5.51 22.04 0.00 22.04 0.00 0.00 0.00
04.01.08.13 SUMINISTRO E INSTALACION DE VALVULA COMPUERTA DE BRONCE DN 1 1/2" u 3.00 160.53 481.59 0.00 481.59 0.00 0.00 0.00
04.01.08.14 UNION UNIVERSAL DE FIERRO GALVANIZADO DE 1 1/2" u 6.00 18.64 111.84 0.00 111.84 0.00 0.00 0.00
04.01.08.15 SUMINISTRO E INSTALACION DE CANASTILLA DE SUCCION PARA DN 1 1/2" u 1.00 145.28 145.28 0.00 145.28 0.00 0.00 0.00
04.01.08.16 BRIDA DE ACERO PARA SOLDAR ROMPE AGUA DE 2" (50 mm) u 3.00 25.42 76.26 0.00 76.26 0.00 0.00 0.00
04.01.08.17 CAJA DE PASE PARA REBOSE Y DESAGUE 0.60m X 0.60m pza 1.00 485.08 485.08 0.00 485.08 0.00 0.00 0.00
04.01.08.18 HIPOCLORADOR DE FLUJO - DIFUSION u 1.00 216.34 216.34 0.00 216.34 0.00 0.00 0.00
04.01.09 CARPINTERIA METALICA
04.01.09.01 ESCALERA DE GATO DE 2" FG m 4.70 158.73 746.03 0.00 0.00 746.03 0.00 0.00
04.01.09.02 TAPA METALICA 0.80 X 0.80m, e=1/8" u 1.00 284.31 284.31 0.00 0.00 284.31 0.00 0.00
04.01.10 CERCO DE MADERA CON ALAMBRE DE PUAS
04.01.10.01 EXCAVACION DE ZANJAS PARA CIMIENTOS m3 0.35 26.93 9.43 0.00 9.43 0.00 0.00 0.00
04.01.10.02 CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS m3 0.35 200.02 70.01 0.00 70.01 0.00 0.00 0.00
04.01.10.03 ALAMBRE DE PUAS PARA CERCO m 104.00 11.02 1,146.08 0.00 1,146.08 0.00 0.00 0.00
04.01.10.04 PUERTA METALICA CON MALLA PARA CERCO PERIMETRICO INCLUIDO CADENA Y CANDADO u 1.00 251.86 251.86 0.00 251.86 0.00 0.00 0.00
04.01.10.05 MADERA ROLLIZO DE EUCALIPTO D=6", L=3.00m u 13.00 29.18 379.34 0.00 379.34 0.00 0.00 0.00
04.01.10.06 INSTALACION DE CERCO DE ALAMBRE DE PUAS m 104.00 2.48 257.92 0.00 257.92 0.00 0.00 0.00
04.01.10.07 ELIMINACION DE MATERIAL EXCEDENTE (CON CARRETILLA), D=30m m3 0.44 13.84 6.09 0.00 6.09 0.00 0.00 0.00
Pagina 3 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
04.02.04.01 CONCRETO f 'c=210 kg/cm2 m3 11.44 429.86 4,917.60 0.00 4,917.60 0.00 0.00 0.00
04.02.04.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 806.57 6.57 5,299.16 5,299.16 0.00 0.00 0.00 0.00
04.02.04.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 112.98 41.52 4,690.93 1,561.50 3,129.43 0.00 0.00 0.00
04.02.05.01 TARRAJEO FROTACHADO, MUROS Y LOSAS EXT. e=1.5cm MEZCLA 1:5 m2 46.19 28.02 1,294.24 0.00 1,294.24 0.00 0.00 0.00
04.02.05.03 TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm m2 38.54 43.66 1,682.66 0.00 1,682.66 0.00 0.00 0.00
04.02.06 PINTURA
04.02.07 PRUEBAS
04.02.08.04 CODO 90 PVC-SP 2" u 2.00 12.71 25.42 0.00 25.42 0.00 0.00 0.00
04.02.08.05 CODO 90 PVC-SP 1 1/2" u 4.00 9.32 37.28 0.00 37.28 0.00 0.00 0.00
04.02.08.06 CODO 45 PVC-SP 2" u 4.00 11.44 45.76 0.00 45.76 0.00 0.00 0.00
04.02.08.07 CODO 45 PVC-SP 1 1/2" u 5.00 5.93 29.65 0.00 29.65 0.00 0.00 0.00
Pagina 4 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
04.02.10.03 ALAMBRE DE PUAS PARA CERCO m 104.00 11.02 1,146.08 0.00 1,146.08 0.00 0.00 0.00
04.03.04.01 CONCRETO f 'c=210 kg/cm2 m3 5.39 429.86 2,316.95 0.00 2,316.95 0.00 0.00 0.00
04.03.04.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 599.72 6.57 3,940.16 0.00 3,940.16 0.00 0.00 0.00
04.03.04.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 38.41 41.52 1,594.78 0.00 1,594.78 0.00 0.00 0.00
04.03.05.01 TARRAJEO FROTACHADO, MUROS Y LOSAS EXT. e=1.5cm MEZCLA 1:5 m2 25.94 28.02 726.84 0.00 726.84 0.00 0.00 0.00
04.03.05.03 TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm m2 21.53 43.66 940.00 0.00 940.00 0.00 0.00 0.00
04.03.06 PINTURA
04.03.07 PRUEBAS
04.03.08.04 CODO 90 PVC-SP 2" u 2.00 12.71 25.42 0.00 25.42 0.00 0.00 0.00
04.03.08.05 CODO 90 PVC-SP 1 1/2" u 4.00 9.32 37.28 0.00 37.28 0.00 0.00 0.00
04.03.08.06 CODO 45 PVC-SP 2" u 4.00 11.44 45.76 0.00 45.76 0.00 0.00 0.00
04.03.08.07 CODO 45 PVC-SP 1 1/2" u 5.00 5.93 29.65 0.00 29.65 0.00 0.00 0.00
Pagina 5 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
04.03.10.03 ALAMBRE DE PUAS PARA CERCO m 56.00 11.02 617.12 0.00 617.12 0.00 0.00 0.00
05 REDES DE AGUA POTABLE
05.01.01 CERCO DE MALLA HDP 1m DE ALTURA PARA LIMITE DE SEGURIDAD DE OBRA m 800.00 1.62 1,296.00 605.87 690.13 0.00 0.00 0.00
05.01.02 PUENTE DE MADERA PASE PEATONAL S/ZANJA S/D u 31.00 243.16 7,537.96 3,768.98 3,768.98 0.00 0.00 0.00
05.02.01 TRAZO Y REPLANTEO INICIALES m 3,050.53 1.58 4,819.84 4,819.84 0.00 0.00 0.00 0.00
05.02.02 TRAZO Y REPLANTEO FINALES m 3,050.53 1.40 4,270.74 0.00 4,270.74 0.00 0.00 0.00
05.03.01 EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 15 - 48 de 0.60m a 1.00m PROF. m 3,050.53 11.22 34,226.95 0.00 17,113.47 17,113.47 0.00 0.00
05.03.02 REFINE Y NIVELACION DE ZANJA T-NORMAL P/TUB. DN 15 - 40 PARA TODA PROF. m 3,050.53 5.01 15,283.16 0.00 7,641.58 7,641.58 0.00 0.00
05.03.03 PREPARACION DE CAMA DE APOYO P/TUB. DN 15-48 CON MAT. PROPIO PARA TODA PROF. m 3,050.53 6.32 19,279.35 0.00 9,639.67 9,639.67 0.00 0.00
05.03.04 RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 15 - 48 de 0.60m a 1.00m PROF. m 3,050.53 6.41 19,553.90 0.00 9,776.95 9,776.95 0.00 0.00
05.03.05 ELIMIN. DESMONTE (CARG+V) D=2KM m3 305.05 13.99 4,267.65 0.00 2,133.82 2,133.82 0.00 0.00
05.04 SUMINISTRO E INSTALACION DE TUBERIAS PVC
05.04.01 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1"+ 2% de desperdicios. m 2,456.33 71.47 175,553.91 0.00 87,776.95 87,776.95 0.00 0.00
05.04.02 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1 1/2"+ 2% de desperdicios. m 594.20 4.75 2,822.45 0.00 1,411.23 1,411.23 0.00 0.00
05.04.03 INSTALACION DE TUB. PVC-UF P/AGUA POTABLE DN 15 - 48 m 3,050.53 1.90 5,796.01 0.00 2,898.00 2,898.00 0.00 0.00
05.05 SUMINISTRO E INSTALACION DE ACCESORIOS PVC
05.05.01 CODO 45 PVC-SP 33mm (1") u 24.00 2.97 71.28 0.00 49.90 21.38 0.00 0.00
05.05.02 CODO 90 PVC-SP 33mm (1") u 1.00 3.39 3.39 0.00 2.37 1.02 0.00 0.00
05.05.03 TEE PVC-SP 33mm (1") u 15.00 2.97 44.55 0.00 31.18 13.37 0.00 0.00
05.05.04 TAPON PVC PARA AGUA DE 33mm (1") u 17.00 2.97 50.49 0.00 35.34 15.15 0.00 0.00
05.05.06 CODO 45 PVC-SP 1 1/2" u 14.00 5.93 83.02 0.00 58.11 24.91 0.00 0.00
05.05.07 CODO 90 PVC-SP 1 1/2" u 2.00 9.32 18.64 0.00 13.05 5.59 0.00 0.00
05.05.08 TEE PVC-SP 1 1/2" u 5.00 6.36 31.80 0.00 22.26 9.54 0.00 0.00
Pagina 6 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
05.05.09 INSTALACION DE ACCESORIOS PVC-UF DN 15 - 48 u 85.00 6.53 555.05 0.00 417.55 137.50 0.00 0.00
05.06 VARIOS
05.06.01 CONCRETO f'c=140 kg/cm2 P/ANCLAJE DE ACCESORIO DN 15 - 48 u 85.00 21.24 1,805.40 0.00 1,805.40 0.00 0.00 0.00
05.06.02 CORTE Y ROTURA PAVIMENTO RIGIDO - CONCRETO (INCL. PERFILADO) m2 896.40 47.26 42,363.86 0.00 21,181.93 21,181.93 0.00 0.00
05.06.03 REPOSICION DE PAVIMENTO RIGIDO f'c=210Kg/cm2 e=6" m2 896.40 89.84 80,532.58 0.00 40,266.29 40,266.29 0.00 0.00
05.07 PRUEBAS
05.07.01 PRUEBA HIDRAULICA + DESINFECCION DE TUBERIA DN 15 - 48 m 3,050.53 1.52 4,636.81 0.00 0.00 4,636.81 0.00 0.00
05.08 CAMARA ROMPE PRESION (02 UND)
05.08.04.01 CONCRETO f 'c=210 kg/cm2 m3 2.10 429.86 902.71 0.00 0.00 902.71 0.00 0.00
05.08.04.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 42.60 6.57 279.88 0.00 0.00 279.88 0.00 0.00
05.08.04.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 9.86 41.52 409.39 0.00 0.00 409.39 0.00 0.00
05.08.06.02 INSTALACION DE TUB. PVC-UF P/AGUA POTABLE DN 15 - 48 m 7.00 1.90 13.30 0.00 0.00 13.30 0.00 0.00
05.08.06.03 CODO 90 PVC-SP 33mm (1") u 10.00 3.39 33.90 0.00 0.00 33.90 0.00 0.00
05.08.06.04 UNION UNIVERSAL PVC-SP 33mm (1") u 4.00 4.00 16.00 0.00 0.00 16.00 0.00 0.00
05.08.06.05 INSTALACION DE ACCESORIOS PVC-UF DN 15 - 48 u 14.00 6.53 91.42 0.00 0.00 91.42 0.00 0.00
05.08.06.06 SUMINISTRO E INSTALACION DE VALVULA COMPUERTA DE BRONCE DN 33mm (1") u 2.00 98.67 197.34 0.00 0.00 197.34 0.00 0.00
05.08.06.07 SUMINISTRO E INSTALACION DE VALVULA FLOTADOR C/BOLLA DE PVC DN 33mm (1") u 2.00 160.16 320.32 0.00 0.00 320.32 0.00 0.00
05.08.06.08 SUMINISTRO E INSTALACION DE CANASTILLA DE SUCCION DN 33mm (1") u 2.00 119.85 239.70 0.00 0.00 239.70 0.00 0.00
05.09 VALVULAS DE PURGA EN REDES DE DISTRIBUCION (02)
Pagina 7 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
05.09.03.02 CONCRETO F'C=140KG/CM2 PARA DADOS DE CONCRETO m3 0.04 348.52 13.94 0.00 0.00 13.94 0.00 0.00
05.09.06.03 CODO 90 PVC-SP 33mm (1") u 4.00 3.39 13.56 0.00 0.00 0.00 13.56 0.00
05.09.06.04 TEE PVC-SP 33mm (1") u 2.00 2.97 5.94 0.00 0.00 0.00 5.94 0.00
05.09.06.05 TAPON PVC PARA AGUA DE 33mm (1") u 2.00 2.97 5.94 0.00 0.00 0.00 5.94 0.00
05.10 VALVULAS DE AIRE EN REDES DE DISTRIBUCION (01)
Pagina 8 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
05.10.06.02 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1/2"+ 2% de desperdicios. m 1.20 1.72 2.06 0.00 0.00 0.00 2.06 0.00
05.10.06.04 CODO 90 PVC-SP 1/2" (15mm) u 3.00 1.53 4.59 0.00 0.00 0.00 4.59 0.00
05.10.06.05 TEE PVC-SP 33mm (1") u 1.00 2.97 2.97 0.00 0.00 0.00 2.97 0.00
05.10.06.07 TAPON PVC PARA AGUA DE 21mm (1/2") u 1.00 1.69 1.69 0.00 0.00 0.00 1.69 0.00
05.10.06.08 UNION UNIVERSAL PVC-SP 21mm (1/2") u 2.00 2.26 4.52 0.00 0.00 0.00 4.52 0.00
05.10.06.10 SUMINISTRO E INSTALACION DE VALVULA COMPUERTA DE BRONCE DN 1/2" u 1.00 73.24 73.24 0.00 0.00 0.00 73.24 0.00
05.11 VALVULAS DE CONTROL COMPUERTA (09)
05.11.04.01 CONCRETO f 'c=210 kg/cm2 m3 4.16 429.86 1,788.22 0.00 0.00 1,288.69 499.53 0.00
05.11.04.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 329.49 6.57 2,164.75 0.00 0.00 1,747.90 416.85 0.00
05.11.04.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 72.90 41.52 3,026.81 0.00 0.00 3,026.81 0.00 0.00
05.11.05.01 TARRAJEO FROTACHADO, MUROS Y LOSAS EXT. e=1.5cm MEZCLA 1:5 m2 43.20 28.02 1,210.46 0.00 0.00 0.00 1,210.46 0.00
05.11.05.02 TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm m2 31.32 43.66 1,367.43 0.00 0.00 0.00 1,367.43 0.00
05.11.07.01 TAPA METALICA 0.60 X 0.60m, e=1/8" u 9.00 278.55 2,506.95 0.00 0.00 0.00 2,506.95 0.00
06 CONEXIONES DOMICILIARIAS DE AGUA POTABLE
06.01.01 TRAZO Y REPLANTEO PARA CONEXIONES DOMICILIARIAS DE AGUA u 199.00 2.11 419.89 0.00 0.00 134.70 285.19 0.00
06.02.01 EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 15 - 48 de 0.60m a 1.00m PROF. m 1,194.00 11.22 13,396.68 0.00 250.15 5,074.10 5,074.10 2,998.33
06.02.02 REFINE Y NIVELACION DE ZANJA T-NORMAL P/TUB. DN 15 - 40 PARA TODA PROF. m 1,194.00 5.01 5,981.94 0.00 400.00 1,860.78 1,861.08 1,860.08
Pagina 9 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
06.02.03 PREPARACION DE CAMA DE APOYO P/TUB. DN 15-48 CON MAT. PROPIO PARA TODA PROF. m 1,194.00 6.32 7,546.08 0.00 343.60 2,780.03 2,780.03 1,642.42
06.02.04 RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 15 - 48 de 0.60m a 1.00m PROF. m 1,194.00 6.41 7,653.54 0.00 562.64 2,697.30 2,697.30 1,696.30
06.03 SUMINISTRO E INSTALACION DE CONEXION DOMICILIARIA
06.03.01 CONEXION DOMICILIARIA DE AGUA POTABLE DN 15mm x 33mm L=6.00m u 24.00 252.82 6,067.68 0.00 400.03 2,163.57 2,163.57 1,340.51
06.03.02 CONEXION DOMICILIARIA DE AGUA POTABLE DN 15mm x 48mm L=6.00m u 175.00 249.13 43,597.75 0.00 9,429.73 15,993.54 15,993.54 2,180.94
06.04 VARIOS
06.04.01 ROTURA Y REPOSICION VEREDA f'c=140 kg/cm2 X10 cm (PARCHE) m2 165.00 137.10 22,621.50 0.00 6,004.51 8,704.14 7,912.85 0.00
06.04.02 CORTE Y ROTURA PAVIMENTO RIGIDO - CONCRETO (INCL. PERFILADO) m2 330.00 47.26 15,595.80 0.00 6,419.80 9,176.00 0.00 0.00
06.04.03 REPOSICION DE PAVIMENTO RIGIDO f'c=210Kg/cm2 e=6" m2 330.00 89.84 29,647.20 0.00 639.04 11,196.13 11,196.13 6,615.90
07 REDES DE ALCANTARILLADO
07.01.01 TRAZO Y REPLANTEO INICIALES m 3,067.00 1.58 4,845.86 0.00 1,239.00 2,106.86 1,500.00 0.00
07.01.02 TRAZO Y REPLANTEO FINALES m 3,067.00 1.40 4,293.80 0.00 0.00 1,342.80 1,842.43 1,108.57
07.02.01 EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 1.01m a 1.50m DE PROF m 2,633.70 27.46 72,321.40 0.00 8,917.00 26,825.23 26,825.17 9,754.00
07.02.02 EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 1.51m a 2.00m DE PROF m 166.40 39.21 6,524.54 0.00 1,224.54 1,800.00 1,800.00 1,700.00
07.02.03 EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 2.01m a 2.50m m 64.22 54.90 3,525.68 0.00 944.85 1,091.89 1,091.89 397.05
07.02.06 REFINE Y NIVELACION DE ZANJA T-NORMAL P/TUB. DN 160 PARA TODA PROF. m 3,067.00 5.01 15,365.67 0.00 2,027.60 5,700.72 5,600.72 2,036.63
07.02.08 PREPARACION DE CAMA DE APOYO P/TUB. DN 110 - 160 CON MAT. PROPIO PARA TODA PROF. m 3,067.00 9.17 28,124.39 0.00 4,006.51 11,558.94 11,558.94 1,000.00
07.02.10 RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 100 - 160 de 1.01m a 1.50m PROF. m 2,633.70 25.21 66,395.58 0.00 12,440.00 20,460.27 20,460.27 13,035.04
07.02.11 RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 1.51m a 2.00m PROF. m 166.40 30.89 5,140.10 0.00 900.90 963.27 1,869.00 1,406.93
07.02.12 RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 2.01m a 2.50m PROF. m 64.22 44.12 2,833.39 0.00 600.42 908.69 908.69 415.59
07.02.15 ELIMIN. DESMONTE (CARG+V) D=2KM m3 306.70 13.99 4,290.73 0.00 690.00 1,000.55 1,900.55 699.63
07.03 SUMINISTRO E INSTALACION DE TUBERIAS PVC-UF ISO 4435
07.03.01 TUBERIA PVC-UF NTP ISO 4435 S-25 DN 160 incluye anillo + 2% de desperdicios. m 3,067.00 22.06 67,658.02 0.00 3,993.02 27,087.00 28,272.00 8,306.00
07.03.02 INSTALACION DE TUB. PVC-UF P/DESAGUE DN 110mm - 160mm m 3,067.00 2.43 7,452.81 0.00 1,838.85 2,806.98 2,806.98 0.00
07.04 BUZONES DE ALCANTARILLADO
07.04.01 EXCAV. ZANJA (PULSO) P/BUZON D=1.20 EN T-NORMAL DE 1.01m a 2.00m PROF m3 143.63 53.34 7,661.22 0.00 2,553.74 2,553.74 2,553.74 0.00
07.04.02 EXCAV. ZANJA (PULSO) P/BUZON D=1.20 EN T-NORMAL DE 2.01m a 3.00m PROF m3 33.75 100.10 3,378.38 0.00 1,126.13 1,126.13 1,126.13 0.00
07.04.03 CONSTRUCCION DE BUZON TIPO I Di=1.20, H=1.01m - 1.50m u 71.00 1,576.55 111,935.05 0.00 37,311.68 37,311.68 37,311.68 0.00
07.04.06 ELIMIN. DESMONTE (CARG+V) D=2KM m3 221.72 13.99 3,101.86 0.00 1,033.95 1,033.95 1,033.95 0.00
07.05 PRUEBAS
07.05.01 PRUEBA HIDRAULICA P/TUB. DE DESAGUE DN 110 - 160 m 3,067.00 1.81 5,551.27 0.00 0.00 1,850.42 1,850.42 1,850.42
07.06 VARIOS
07.06.01 CORTE Y ROTURA PAVIMENTO RIGIDO - CONCRETO (INCL. PERFILADO) m2 1,407.69 47.26 66,527.43 0.00 5,337.96 39,145.04 22,044.43 0.00
07.06.02 REPOSICION DE PAVIMENTO RIGIDO f'c=210Kg/cm2 e=6" m2 1,407.69 89.84 126,466.87 0.00 35,276.93 43,429.94 47,760.00 0.00
08 CONEXIONES DOMICILIARIAS DE ALCANTARILLADO
08.01.01 TRAZO Y REPLANTEO PARA CONEXIONES DOMICILIARIAS DE ALCANTARILLADO. u 196.00 2.11 413.56 0.00 144.26 93.07 176.23 0.00
Pagina 10 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
08.02.01 EXCAV. ZANJA (PULSO) P/CONEXIONES CON TUB. DN 160 EN T-NORMAL m 1,176.00 16.67 19,603.92 0.00 0.00 2,815.92 9,095.00 7,693.00
08.02.02 REFINE Y NIVELACION DE ZANJA T-NORMAL P/CONEXIONES CON TUB. DN 110 - 160mm PARA TODA m 1,176.00 5.06 5,950.56 0.00 0.00 1,200.00 2,923.00 1,827.56
08.02.03 PREPARACION DE CAMA DE APOYO P/TUB. DN 110 - 160 CON MAT. PROPIO PARA TODA PROF. m 1,176.00 9.17 10,783.92 0.00 0.00 1,658.16 5,019.17 4,106.59
08.02.04 RELLENO COMP. ZANJA (PULSO) T-NORMAL P/CONEXIONES CON TUB. DN 160 de 1.01m a 1.50m P m 1,176.00 12.71 14,946.96 0.00 0.00 2,656.20 6,404.76 5,886.00
08.02.05 ELIMIN. DESMONTE (CARG+V) D=2KM m3 117.60 13.99 1,645.22 0.00 0.00 186.00 823.71 635.51
08.03 SUMINISTRO E INSTALACION DE CONEXION DOMICILIARIA
08.03.01 CONEXION DOMICILIARIA DE DESAGUE DN 160mm x 160mm Lp=6.00m u 196.00 364.89 71,518.44 0.00 0.00 5,092.18 34,009.00 32,417.26
08.04 VARIOS
08.04.01 ROTURA Y REPOSICION VEREDA f'c=140 kg/cm2 X10 cm (PARCHE) m2 165.00 137.10 22,621.50 0.00 0.00 6,055.05 10,505.46 6,060.99
08.04.02 CORTE Y ROTURA PAVIMENTO RIGIDO - CONCRETO (INCL. PERFILADO) m2 412.50 47.26 19,494.75 0.00 2,510.00 1,690.35 15,294.40 0.00
08.04.03 REPOSICION DE PAVIMENTO RIGIDO f'c=210Kg/cm2 e=6" m2 412.50 89.84 37,059.00 0.00 12,353.00 12,353.00 12,353.00 0.00
09 UNIDADES BASICAS DE SANEAMIENTO (UBS-AH)
09.01 UNIDADES BASICAS DE SANEAMIENTO (3)
09.01.02.03 ELIMIN. DE MATERIAL EXCEDENTE D<250m m3 1.32 14.76 19.48 0.00 0.00 19.48 0.00 0.00
09.01.03.01 CONCRETO f'c=100 kg/cm2 PARA SOLADOS Y/O SUB-BASES m3 3.45 302.71 1,044.35 0.00 0.00 1,044.35 0.00 0.00
09.01.03.03 CONCRETO 1:10 + 30% P.G. PARA CIMIENTOS CORRIDOS m3 3.18 200.02 636.06 0.00 0.00 636.06 0.00 0.00
09.01.03.04 CONCRETO 1:8 + 25% P.M. PARA SOBRECIMIENTOS m3 0.82 271.76 222.84 0.00 0.00 222.84 0.00 0.00
09.01.03.05 ENCOFRADO Y DESENCOFRADO PARA SOBRECIMIENTOS m2 14.58 38.82 566.00 0.00 0.00 566.00 0.00 0.00
09.01.03.06 CONCRETO f'c=140 kg/cm2 PARA CAJAS DE DISTRIBUCION m3 0.25 319.78 79.95 0.00 0.00 79.95 0.00 0.00
09.01.03.07 ENCOFRADO Y DESENCOFRADO PARA CAJA DE DISTRIBUCION m2 2.00 45.30 90.60 0.00 0.00 90.60 0.00 0.00
09.01.04 CAMARA DE REGISTRO DE LODOS
09.01.04.01 CONCRETO F'C=210KG/CM2 PARA CAMARA DE REGISTRO DE LODOS m3 0.23 415.45 95.55 0.00 0.00 95.55 0.00 0.00
09.01.04.02 ENCOFRADO Y DESENCOFRADO NORMAL EN CAMARA DE REGISTRO DE LODOS m2 1.80 45.47 81.85 0.00 0.00 81.85 0.00 0.00
09.01.04.03 ACERO DE REFUERZO fy=4200 kg/cm2 EN CAMARA DE REGISTRO DE LODOS kg 125.34 6.37 798.42 0.00 0.00 798.42 0.00 0.00
09.01.05 MUROS Y TABIQUES
09.01.05.01 MURO DE SOGA LADRILLO KK CON CEMENTO-CAL-ARENA m2 35.81 93.33 3,342.15 0.00 0.00 3,342.15 0.00 0.00
09.01.06 ESTRUCTURA DE MADERA Y COBERTURAS
09.01.06.01 CORREAS DE MADERA TORNILLO 2"X3"X2.10m und 9.00 24.82 223.38 0.00 0.00 223.38 0.00 0.00
09.01.06.02 COBERTURA CON PLANCHA FLEXIFORTE OPACA ROJO DE 1.2mm X 2.44mm X 1.10m und 9.00 120.83 1,087.47 0.00 0.00 1,087.47 0.00 0.00
09.01.07.01 PUERTA DE LETRINA (0.60mX1.65m) und 3.00 348.65 1,045.95 0.00 0.00 1,045.95 0.00 0.00
09.01.07.02 VENTANA DE MADERA DE 1.60X30cm, CON MALLA METALICA und 3.00 101.74 305.22 0.00 0.00 305.22 0.00 0.00
09.01.08.01 TARRAJEO MUROS INTERIORES P/DUCHA e=1.5cm m2 17.60 32.82 577.63 0.00 0.00 577.63 0.00 0.00
09.01.08.02 PISO DE CEMENTO PULIDO PARA UBS m3 0.36 376.05 135.38 0.00 0.00 135.38 0.00 0.00
Pagina 11 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
09.01.09 PISOS
09.01.09.01 PISO CON CANTO RODADO 6" PROM. SELECIONADO C:A 1:5 DE MEZCLA =3cm, e=0.10m m2 1.76 38.56 67.87 0.00 0.00 67.87 0.00 0.00
09.01.09.02 VEREDA RIGIDA DE CONCRETO f'c= 175 kg/cm2 e=10cm, PASTA 1:2 m2 2.03 65.77 133.51 0.00 0.00 133.51 0.00 0.00
09.01.09.03 ENCOFRADO Y DESENCOFRADO DE VEREDAS m2 2.25 21.46 48.29 0.00 0.00 48.29 0.00 0.00
09.01.10 PINTURA
09.01.10.01 PINTURA ESMALTE EN CONTRAZOCALOS m2 14.58 12.91 188.23 0.00 0.00 188.23 0.00 0.00
09.01.11 ACCESORIOS WC
09.01.11.01 INODORO TANQUE BAJO BLANCO pza 3.00 231.09 693.27 0.00 0.00 693.27 0.00 0.00
09.01.11.02 LAVATORIO DE PARED BLANCO 1 LLAVE pza 3.00 106.09 318.27 0.00 0.00 318.27 0.00 0.00
09.01.11.03 LAVADERO DE GRANITO DE 1.00 X 0.60 m pza 3.00 137.94 413.82 0.00 0.00 413.82 0.00 0.00
09.01.11.04 DUCHA CROMADA CON CABEZA GIRATORIA pza 3.00 83.79 251.37 0.00 0.00 251.37 0.00 0.00
09.01.12 SISTEMA DE AGUA
09.01.12.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 3.00 94.48 283.44 0.00 0.00 283.44 0.00 0.00
09.01.12.02 SUMINISTRO E INSTALACION DE VALVULA COMPUERTA 1/2" und 3.00 79.47 238.41 0.00 0.00 238.41 0.00 0.00
09.01.12.03 SUMINISTRO E INSTALACION EN TEE PVC SAP 1/2" und 3.00 5.77 17.31 0.00 0.00 17.31 0.00 0.00
09.01.12.04 SUMINISTRO E INSTALACION EN CODO PVC SAP 1/2" X 90 und 3.00 4.09 12.27 0.00 0.00 12.27 0.00 0.00
09.01.12.05 SUMINISTRO E INSTALACION EN GRIFO DE BRONCE DE 1/2" und 3.00 22.56 67.68 0.00 0.00 67.68 0.00 0.00
09.01.13 VARIOS
09.01.13.02 INSTALACION SANITARIA PARA UBS-AH u 3.00 1,133.44 3,400.32 0.00 0.00 2,266.88 1,133.44 0.00
09.02 BIODIGESTOR DE 600L. (3)
09.02.04 VARIOS
09.02.04.01 SUMINISTRO E INSTALACION DE BIODIGESTOR 600L P/UBS u 3.00 1,595.34 4,786.02 0.00 0.00 0.00 4,786.02 0.00
09.03 POZOS DE PERCOLACION (3)
09.03.03 VARIOS
09.03.03.01 SUMINISTRO E INSTALACION DE LECHO DE GRAVA 30mm - 50mm m3 2.10 132.06 277.33 0.00 0.00 0.00 277.33 0.00
09.03.03.02 SUMINISTRO E INSTALACION DE LECHO DE GRAVA 20mm - 30mm m3 1.50 132.06 198.09 0.00 0.00 0.00 198.09 0.00
Pagina 12 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
09.03.03.03 MARCO Y TAPA PREFABRICADOS PARA POZO u 3.00 82.07 246.21 0.00 0.00 0.00 246.21 0.00
10 PTAR 01 - TANQUE SEPTICO Y POZO PERCOLADOR
10.01.02.01 EXCAVACION PARA TANQUE SEPTICO CON MAQUINARIA m3 71.85 300.30 21,576.56 0.00 0.00 21,576.56 0.00 0.00
10.01.02.03 ELIMINACION DE MATERIAL EXCEDENTE (CON CARRETILLA), D=30m m3 89.81 13.84 1,242.97 0.00 0.00 1,242.97 0.00 0.00
10.01.02.04 NIVELACION Y APISONADO, PARA LOSA DE FONDO, RELLENO ESTRUCTURAL, E=0.15 m m3 1.95 12.08 23.56 0.00 0.00 23.56 0.00 0.00
10.01.03 OBRAS DE CONCRETO ARMADO EN LOSA DE FONDO
10.01.03.02 CONCRETO f 'c=210 kg/cm2 (CEMENTO TIPO II) m3 3.34 459.62 1,535.13 0.00 0.00 0.00 1,535.13 0.00
10.01.04 OBRAS DE CONCRETO ARMADO EN MUROS
10.01.04.01 CONCRETO f 'c=175 kg/cm2 (MUROS) m3 5.12 381.04 1,950.92 0.00 0.00 0.00 1,950.92 0.00
10.01.04.02 ENCOFRADO Y DESENCOFRADO (MUROS) m2 23.04 33.68 775.99 0.00 0.00 0.00 775.99 0.00
10.01.04.03 ENCOFRADO Y DESENCOFRADO (MUROS) und 280.02 6.61 1,850.93 0.00 0.00 0.00 1,850.93 0.00
10.01.05 OBRAS DE CONCRETO ARMADO EN LOSA DE TECHO
10.01.05.01 CONCRETO EN TANQUE SEPTICO f 'c=175 kg/cm2 (LOSA DE TECHO) m3 2.26 381.04 861.15 0.00 0.00 0.00 861.15 0.00
10.01.05.02 ENCOFRADO Y DESENCOFRADO (LOSA DE TECHO) m2 11.31 36.07 407.95 0.00 0.00 0.00 407.95 0.00
10.01.05.03 ACERO EN TANQUE SEPTICO fy=4200 kg/cm2 (LOSA DE TECHO) kg 43.03 6.61 284.43 0.00 0.00 0.00 284.43 0.00
10.01.06.01 TARRAJEO EN INT. CON IMPERMEABILIZANTES DE TANQUE SEPTICO m2 11.40 30.20 344.28 0.00 0.00 0.00 344.28 0.00
10.01.07 VARIOS
10.01.07.01 CAJA DE DISTRIBUCION CON CAJA DE CONCRETO 30 X 60 CM. und 1.00 500.60 500.60 0.00 0.00 0.00 500.60 0.00
10.01.07.02 TUBERIA PVC DE 4"(ENTRADA) m 20.00 25.36 507.20 0.00 0.00 0.00 507.20 0.00
10.01.07.03 TUBERIA PVC DE 4"(SALIDA) m 54.54 25.36 1,383.13 0.00 0.00 0.00 1,383.13 0.00
10.02 POZO PERCOLADOR
10.02.01.01 EXCAVACION MASIVA MANUAL DE ZANJAS m3 164.61 294.50 48,477.65 0.00 0.00 0.00 48,477.65 0.00
10.02.01.02 ELIMINAC. MAT- EXCEDENTE HASTA 30.00 MT (a mano usando carretilla) m3 205.76 13.84 2,847.72 0.00 0.00 0.00 2,847.72 0.00
10.02.02 OBRAS DE CONCRETO ARMADO EN ANILLO DE APOYO
10.02.02.01 CONCRETO EN ANILLO DE APOYO 1:4.5:5.5 (C:A:PCH) m3 1.24 205.23 254.49 0.00 0.00 0.00 254.49 0.00
10.02.02.02 ACERO EN ANILLO DE APOYO fy=4200 kg/cm2 kg 108.68 6.61 718.37 0.00 0.00 0.00 718.37 0.00
10.02.03.01 CONCRETO f 'c=175 kg/cm2 (LOSA DE TECHO) m3 1.19 381.04 453.44 0.00 0.00 0.00 453.44 0.00
10.02.03.02 ACERO fy=4200 kg/cm2 (LOSA DE TECHO) kg 229.68 6.61 1,518.18 0.00 0.00 0.00 1,518.18 0.00
10.02.03.03 ENCOFRADO Y DESENCOFRADO (LOSA DE TECHO) m2 28.26 36.07 1,019.34 0.00 0.00 0.00 1,019.34 0.00
10.02.04 VARIOS
10.02.04.01 MURO DE LADRILLO DE ARCILLA 9*13*23 CM, MEZCLA 1:5 APAREJO DE CABEZA m2 87.36 131.51 11,488.71 0.00 0.00 0.00 11,488.71 0.00
10.02.04.02 FILTRO DE GRAVA DE 1/2" m3 7.06 190.57 1,345.42 0.00 0.00 0.00 1,345.42 0.00
11 PTAR 02 - TANQUE SEPTICO Y POZO PERCOLADOR
Pagina 13 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
Pagina 14 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
11.01.01.01 LIMPIEZA Y DESBROCE DE TERRENO m2 47.58 3.34 158.93 0.00 0.00 0.00 158.93
11.01.01.02 TRAZO NIVELACION Y REPLANTEO INICIAL m2 47.58 2.19 104.20 0.00 0.00 0.00 104.20
11.02.01 EXCAVACION PARA TANQUE SEPTICO CON MAQUINARIA m3 55.67 300.30 16,717.70 0.00 0.00 0.00 16,717.70
11.02.02 ELIMINACION DE MATERIAL EXCEDENTE (CON CARRETILLA), D=30m m3 69.58 13.84 962.99 0.00 0.00 0.00 962.99
11.02.03 ACERO fy=4200 kg/cm2 GRADO 60 kg 27.99 6.57 183.89 0.00 0.00 0.00 183.89
11.02.04 NIVELACION Y APISONADO, PARA LOSA DE FONDO, RELLENO ESTRUCTURAL, E=0.15 m m3 0.95 12.08 11.48 0.00 0.00 0.00 11.48
11.03 OBRAS DE CONCRETO ARMADO EN MUROS
11.03.01 CONCRETO f 'c=210 kg/cm2 (CEMENTO TIPO II) m3 1.93 459.62 887.07 0.00 0.00 0.00 443.53 443.53
11.03.02 CONCRETO f 'c=175 kg/cm2 (MUROS) m3 3.17 381.04 1,207.90 0.00 0.00 0.00 603.95 603.95
11.03.03 ENCOFRADO Y DESENCOFRADO (MUROS) m2 15.84 33.68 533.49 0.00 0.00 0.00 266.75 266.75
11.03.04 ACERO fy=4200 kg/cm2 EN REFUERZO EN MUROS und 161.12 6.61 1,065.00 0.00 0.00 0.00 532.50 532.50
11.04 OBRAS DE CONCRETO ARMADO EN LOSA DE TECHO
11.04.01 CONCRETO EN TANQUE SEPTICO f 'c=175 kg/cm2 (LOSA DE TECHO) m3 1.10 381.04 419.14 0.00 0.00 0.00 209.57 209.57
11.04.02 ENCOFRADO Y DESENCOFRADO (LOSA DE TECHO) m2 5.51 36.07 198.75 0.00 0.00 0.00 99.37 99.37
11.04.03 ACERO EN TANQUE SEPTICO fy=4200 kg/cm2 (LOSA DE TECHO) kg 30.17 6.61 199.42 0.00 0.00 0.00 99.71 99.71
11.05 REVOQUES Y ENLUCIDOS
11.05.01 TARRAJEO EN INT. CON IMPERMEABILIZANTES DE TANQUE SEPTICO m2 11.40 30.20 344.28 0.00 0.00 0.00 172.14 172.14
11.06 VARIOS
11.06.01 CAJA DE DISTRIBUCION CON CAJA DE CONCRETO 30 X 60 CM. und 1.00 500.60 500.60 0.00 0.00 0.00 250.30 250.30
11.06.02 TUBERIA PVC DE 4"(ENTRADA) m 20.00 25.36 507.20 0.00 0.00 0.00 253.60 253.60
11.06.03 TUBERIA PVC DE 4"(ENTRADA) m 54.54 25.36 1,383.13 0.00 0.00 0.00 691.57 691.57
11.07 POZO PERCOLADOR
11.07.01.01 EXCAVACION MASIVA MANUAL DE ZANJAS m3 30.63 294.50 9,020.54 0.00 0.00 0.00 4,510.27 4,510.27
11.07.01.02 ELIMINAC. MAT- EXCEDENTE HASTA 30.00 MT (a mano usando carretilla) m3 38.28 13.84 529.80 0.00 0.00 0.00 264.90 264.90
11.07.02 OBRAS DE CONCRETO ARMADO EN ANILLO DE APOYO
11.07.02.01 CONCRETO EN ANILLO DE APOYO 1:4.5:5.5 (C:A:PCH) m3 0.38 205.23 77.99 0.00 0.00 0.00 38.99 38.99
11.07.02.02 ACERO EN ANILLO DE APOYO fy=4200 kg/cm2 kg 44.73 6.61 295.67 0.00 0.00 0.00 147.83 147.83
11.07.03.01 CONCRETO f 'c=175 kg/cm2 (LOSA DE TECHO) m3 1.02 381.04 388.66 0.00 0.00 0.00 194.33 194.33
11.07.03.02 ACERO fy=4200 kg/cm2 (LOSA DE TECHO) kg 153.12 6.61 1,012.12 0.00 0.00 0.00 506.06 506.06
11.07.03.03 ENCOFRADO Y DESENCOFRADO (LOSA DE TECHO) m2 18.84 36.07 679.56 0.00 0.00 0.00 339.78 339.78
11.07.04 VARIOS
11.07.04.01 MURO DE LADRILLO DE ARCILLA 9*13*23 CM, MEZCLA 1:5 APAREJO DE CABEZA m2 46.47 131.51 6,111.27 0.00 0.00 0.00 3,055.63 3,055.63
11.07.04.02 FILTRO DE GRAVA DE 1/2" m3 14.19 190.57 2,704.19 0.00 0.00 0.00 1,352.09 1,352.09
12 PLANTA DE TRATAMIENTO DE AGUAS RESIDUALES
Pagina 15 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
12.01.02.01 EXCAVACION MANUAL EN TERRENO NORMAL m3 384.49 33.33 12,815.05 0.00 0.00 0.00 12,815.05 0.00
12.01.02.03 RELLENO COMPACTADO C/MATERIAL PROPIO C/EQUIPO m3 187.94 26.12 4,908.99 0.00 0.00 0.00 4,908.99 0.00
12.01.02.04 ELIMIN. DESMONTE (CARG+V) D=5KM m3 198.69 27.38 5,440.13 0.00 0.00 0.00 5,440.13 0.00
12.02 CAMARA DE REJAS
12.02.01.01 CONCRETO f'c=100 kg/cm2 PARA SOLADOS Y/O SUB/BASES m3 0.98 302.71 296.66 0.00 0.00 0.00 296.66 0.00
12.02.02.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 197.05 6.57 1,294.62 0.00 0.00 0.00 1,294.62 0.00
12.02.02.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 28.31 41.52 1,175.43 0.00 0.00 0.00 1,175.43 0.00
12.02.04 VARIOS
12.02.04.01 REJILLA METALICA CON PLATINAS DE ACERO INOXIDABLE DE 0.25 X 0.50 - SEGUN DISEO u 1.00 184.04 184.04 0.00 0.00 0.00 184.04 0.00
12.02.04.02 REJILLA METALICA CON PLATINAS DE ACERO INOXIDABLE P/CANAL BY PASS - SEGUN DISEO u 1.00 124.72 124.72 0.00 0.00 0.00 124.72 0.00
12.02.04.03 COMPUERTAS DE PVC INCLUY. MARCO - SEGUN DETALLE u 2.00 205.23 410.46 0.00 0.00 0.00 410.46 0.00
12.03 TANQUE IMHOFF
12.03.01.01 CONCRETO f'c=100 kg/cm2 PARA SOLADOS Y/O SUB-BASES m3 6.36 302.71 1,925.24 0.00 0.00 1,925.24 0.00 0.00
12.03.02.01 CONCRETO f 'c=210 kg/cm2 (CEMENTO TIPO II) m3 81.16 459.62 37,302.76 0.00 0.00 18,651.38 18,651.38 0.00
12.03.02.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 5,287.49 6.57 34,738.81 0.00 0.00 17,369.40 17,369.40 0.00
12.03.02.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 196.95 41.52 8,177.36 0.00 0.00 4,088.68 4,088.68 0.00
12.03.03.01 TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm m2 128.30 43.66 5,601.58 0.00 0.00 0.00 2,800.79 2,800.79
12.03.04.01 BARANDAS DE SEGURIDAD CON TUB. FIERRO GALVANIZADO DN 1 1/2" m 15.00 219.38 3,290.70 0.00 0.00 0.00 0.00 3,290.70
12.03.04.02 ESCALERA TUBO FIERRO GALVANIZADO CON PARANTES DE 1 1/2" X PELDAOS DE 3/4" m 6.00 159.49 956.94 0.00 0.00 0.00 0.00 956.94
12.03.05 PINTURA
12.03.05.01 PINTADO DE MURO EXTERIOR CON LATEX ACRILICO (SUPERLATEX O SIMILAR) m2 9.00 9.54 85.86 0.00 0.00 0.00 0.00 85.86
12.03.05.02 PINTADO DE ESTRUCTURAS METALICAS (2 MANOS ANTICORROSIVO + 2 MANOS ESMALTE) m2 6.00 27.05 162.30 0.00 0.00 0.00 0.00 162.30
12.03.05.03 JUNTA DE CONSTRUCCION C/WATER STOP 9" m 18.20 41.09 747.84 0.00 0.00 0.00 0.00 747.84
12.03.06.01 PANTALLA DE MADERA TRATADA 1X1 e=5cm u 2.00 223.38 446.76 0.00 0.00 0.00 0.00 446.76
12.03.06.02 TUBERIA PVC-UF NTP ISO 4435 S-25 DN 200 incluye anillo + 2% de desperdicios. m 12.00 353.49 4,241.88 0.00 0.00 0.00 0.00 4,241.88
12.03.06.03 YEE PVC DESAGUE 8" (200mm) u 2.00 90.23 180.46 0.00 0.00 0.00 0.00 180.46
12.03.06.04 CODO 45 PVC-UF DN 200 u 4.00 66.72 266.88 0.00 0.00 0.00 0.00 266.88
12.03.06.05 VALVULA DE CPTA. CC. Ho. DUCTIL CIERRE ELAST. VASTAGO DE ACERO INOXIDABLE DN 200mm u 2.00 743.87 1,487.74 0.00 0.00 0.00 0.00 1,487.74
12.03.06.06 ACOPLE METALICO DE AMPLIO RANGO (MAXIFIT) DN 200 u 2.00 429.65 859.30 0.00 0.00 0.00 0.00 859.30
12.03.06.07 BRIDA ROMPE AGUA DE PVC 200 mm u 2.00 281.34 562.68 0.00 0.00 0.00 0.00 562.68
12.03.06.08 MONTAJE DE INSTALACIONES HIDRAULICAS P/TANQUE IMHOFF glb 1.00 425.69 425.69 0.00 0.00 0.00 0.00 425.69
Pagina 16 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
12.04 FILTRO BIOLOGICO
12.04.01.01 CONCRETO f'c=100 kg/cm2 PARA SOLADOS Y/O SUB-BASES m3 4.71 302.71 1,425.76 0.00 0.00 0.00 1,425.76 0.00
12.04.02.01 CONCRETO f 'c=210 kg/cm2 (CEMENTO TIPO II) m3 41.65 459.62 19,143.17 0.00 0.00 0.00 9,571.59 9,571.59
12.04.02.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 2,048.49 6.57 13,458.58 0.00 0.00 0.00 6,729.29 6,729.29
12.04.02.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 276.24 41.52 11,469.48 0.00 0.00 0.00 5,734.74 5,734.74
12.04.03.01 TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm m2 163.89 43.66 7,155.44 0.00 0.00 0.00 3,577.72 3,577.72
12.04.04 PINTURA
12.04.04.01 PINTADO DE MURO EXTERIOR CON LATEX ACRILICO (SUPERLATEX O SIMILAR) m2 22.10 9.54 210.83 0.00 0.00 0.00 105.42 105.42
12.04.05 VARIOS
12.04.05.01 SUMINISTRO E INSTALACION DE LECHO DE GRAVA 20mm - 30mm m3 13.20 132.06 1,743.19 0.00 0.00 0.00 871.60 871.60
12.04.05.02 SUMINISTRO E INSTALACION DE LECHO DE GRAVA 30mm - 50mm m3 26.22 132.06 3,462.61 0.00 0.00 0.00 1,731.31 1,731.31
12.04.05.03 VIGA PREFABRICADA SEGUN DISEO u 20.00 417.45 8,349.00 0.00 0.00 0.00 4,174.50 4,174.50
12.04.06.02 TEE PVC-UF DN 200x200 u 2.00 715.41 1,430.82 0.00 0.00 0.00 715.41 715.41
12.04.06.03 ANGULAR DE 3 X 3 X 1/4" m 80.00 43.23 3,458.40 0.00 0.00 0.00 1,729.20 1,729.20
12.04.06.04 MONTAJE DE INSTALACIONES HIDRAULICAS P/FILTRO BIOLOGICO glb 1.00 411.18 411.18 0.00 0.00 0.00 205.59 205.59
12.05 SEDIMENTADOR SECUNDARIO
12.05.02.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 1,051.38 6.57 6,907.57 0.00 0.00 0.00 3,453.78 3,453.78
12.05.03.01 TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm m2 23.46 43.66 1,024.26 0.00 0.00 0.00 0.00 1,024.26
12.05.04 CARPINTERIA DE MADERA
12.05.04.01 PLANCHA DE MADERA CEDRO u 1.00 437.29 437.29 0.00 0.00 0.00 0.00 437.29
12.05.04.02 COMPUERTA MANUAL DE MADERA u 2.00 489.98 979.96 0.00 0.00 0.00 0.00 979.96
12.05.05.01 NIPLE DE HIERRO DUCTIL K-9 TIPO BRIDA-ESPIGA 100mm (4") L=1.00m, INCL. PERNOS Y TUERCA u 1.00 127.12 127.12 0.00 0.00 0.00 0.00 127.12
12.05.05.02 NIPLE DE HIERRO DUCTIL K-9 TIPO BRIDA-BRIDA 150mm (6") L=1.00m, INCL. PERNOS Y TUERCAS u 3.00 211.86 635.58 0.00 0.00 0.00 0.00 635.58
12.05.05.03 BRIDA DE ACERO PARA SOLDAR ROMPE AGUA DN 4" (100 mm). u 1.00 38.14 38.14 0.00 0.00 0.00 0.00 38.14
12.05.05.04 BRIDA DE ACERO PARA SOLDAR-ROMPE AGUA DE 6" (150 mm) u 3.00 63.56 190.68 0.00 0.00 0.00 0.00 190.68
12.05.05.05 ACOPLE METALICO DE AMPLIO RANGO (MAXIFIT) DN 150 u 1.00 200.00 200.00 0.00 0.00 0.00 0.00 200.00
12.05.05.06 VALVULA DE CPTA. BB. Ho. DUCTIL DN 150mm ISO 5996 u 1.00 728.61 728.61 0.00 0.00 0.00 0.00 728.61
12.05.05.07 TEE Ho DUCTIL BRIDADO DN 150x100mm u 1.00 241.53 241.53 0.00 0.00 0.00 0.00 241.53
12.05.05.08 TRANSICION TIPO LUFLEX HD BB-PVC, DN 150 u 3.00 211.86 635.58 0.00 0.00 0.00 0.00 635.58
12.05.05.09 MONTAJE DE INSTALACIONES HIDRAULICAS P/FILTRO BIOLOGICO glb 1.00 411.18 411.18 0.00 0.00 0.00 0.00 411.18
12.06 TANQUE DE CONTACTO DE CLORO
Pagina 17 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
12.06.02.03 ENCOFRADO Y DESENCOFRADO NORMAL m2 25.92 41.52 1,076.20 0.00 0.00 0.00 1,076.20 0.00
12.06.04.01 TANQUE DE 400L DE POLIETILENO INCL. ACCESORIOS pza 1.00 423.73 423.73 0.00 0.00 0.00 0.00 423.73
12.06.04.02 PANTALLA DE MADERA TRATADA 1X1 e=5cm u 7.00 223.38 1,563.66 0.00 0.00 0.00 0.00 1,563.66
12.07 LECHO DE SECADO
12.07.01.01 CONCRETO f'c=100 kg/cm2 PARA SOLADOS Y/O SUB-BASES m3 9.78 302.71 2,960.50 0.00 0.00 0.00 1,480.25 1,480.25
12.07.02.02 ACERO fy=4200 kg/cm2 GRADO 60 kg 551.72 6.57 3,624.80 0.00 0.00 0.00 1,812.40 1,812.40
12.07.03 VARIOS
12.07.03.01 SUMINISTRO E INSTALACION DE LECHO DE ARENA Cu 2 -3mm m3 12.60 96.22 1,212.37 0.00 0.00 0.00 0.00 1,212.37
12.07.03.02 SUMINISTRO E INSTALACION DE GRAVA FINA 1/4" a 1/8" m3 5.88 78.42 461.11 0.00 0.00 0.00 0.00 461.11
12.07.03.03 SUMINISTRO E INSTALACION DE GRAVA FINA 1/2" a 1/4" m3 4.20 78.42 329.36 0.00 0.00 0.00 0.00 329.36
12.07.03.04 SUMINISTRO E INSTALACION DE GRAVA FINA 1" a 1 1/2" m3 12.60 78.42 988.09 0.00 0.00 0.00 0.00 988.09
12.07.04.01 NIPLE DE HIERRO DUCTIL K-9 TIPO BRIDA-BRIDA 200mm (8") L=1.50m, INCL. PERNOS Y TUERCAS u 3.00 271.19 813.57 0.00 0.00 0.00 0.00 813.57
12.07.04.02 VALVULA DE CPTA. BB. Ho. DUCTIL DN 200mm ISO 5996 u 2.00 1,233.05 2,466.10 0.00 0.00 0.00 0.00 2,466.10
12.07.04.03 CODO 90 HIERRO DUCTIL BRIDADO DN 200 u 2.00 305.80 611.60 0.00 0.00 0.00 0.00 611.60
12.07.04.04 TEE Ho DUCTIL BRIDADO DN 200x200 u 1.00 381.36 381.36 0.00 0.00 0.00 0.00 381.36
12.07.04.05 TRANSICION TIPO LUFLEX HD, DN 200 u 1.00 338.98 338.98 0.00 0.00 0.00 0.00 338.98
12.07.04.06 EMPAQUETADURA DE JEBE ENLONADO DE 8" (200 mm) u 4.00 7.63 30.52 0.00 0.00 0.00 0.00 30.52
12.07.04.07 PERNO DE ACERO INCLUYE TUERCA PARA UNIR BRIDAS DE 8" (200 mm) u 32.00 6.36 203.52 0.00 0.00 0.00 0.00 203.52
12.07.04.08 MONTAJE DE INSTALACIONES HIDRAULICAS P/LECHO DE SECADO glb 1.00 471.54 471.54 0.00 0.00 0.00 0.00 471.54
12.08 CERCO DE MADERA CON ALAMBRE DE PUAS
12.08.01 EXCAVACION DE ZANJAS PARA CIMIENTOS m3 1.35 26.93 36.36 0.00 0.00 0.00 0.00 36.36
12.08.02 CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS m3 1.35 200.02 270.04 0.00 0.00 0.00 0.00 270.04
12.08.03 ALAMBRE DE PUAS PARA CERCO m 400.00 11.02 4,408.00 0.00 0.00 0.00 0.00 4,408.00
12.08.04 PUERTA METALICA CON MALLA PARA CERCO PERIMETRICO INCLUIDO CADENA Y CANDADO u 1.00 251.86 251.86 0.00 0.00 0.00 0.00 251.86
12.08.05 MADERA ROLLIZO DE EUCALIPTO D=6", L=3.00m u 50.00 29.18 1,459.00 0.00 0.00 0.00 0.00 1,459.00
12.08.06 INSTALACION DE CERCO DE ALAMBRE DE PUAS m 400.00 2.48 992.00 0.00 0.00 0.00 0.00 992.00
12.08.07 ELIMINACION DE MATERIAL EXCEDENTE (CON CARRETILLA), D=30m m3 1.69 13.84 23.39 0.00 0.00 0.00 0.00 23.39
12.09 REDES INTERNAS Y EMISOR FINAL DE PTAR
12.09.01 TRABAJOS PRELIMINARES
12.09.01.01 TRAZO Y REPLANTEO INICIALES m 100.00 1.58 158.00 0.00 0.00 0.00 0.00 158.00
Pagina 18 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
12.09.01.02 TRAZO Y REPLANTEO FINALES m 100.00 1.40 140.00 0.00 0.00 0.00 0.00 140.00
12.09.02.01 EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 1.01m a 1.50m DE PROF m 110.00 27.46 3,020.60 0.00 0.00 0.00 0.00 3,020.60
12.09.02.02 EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 1.51m a 2.00m DE PROF m 20.00 39.21 784.20 0.00 0.00 0.00 0.00 784.20
12.09.02.03 REFINE Y NIVELACION DE ZANJA T-NORMAL P/TUB. DN 160 PARA TODA PROF. m 100.00 5.01 501.00 0.00 0.00 0.00 0.00 501.00
12.09.02.04 PREPARACION DE CAMA DE APOYO P/TUB. DN 110 - 160 CON MAT. DE PRESTAMO PARA TODA PR m 100.00 4.85 485.00 0.00 0.00 0.00 0.00 485.00
12.09.02.05 RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 100 - 160 de 1.01m a 1.50m PROF. m 110.00 25.21 2,773.10 0.00 0.00 0.00 0.00 2,773.10
12.09.02.06 RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 1.51m a 2.00m PROF. m 20.00 30.89 617.80 0.00 0.00 0.00 0.00 617.80
12.09.03 SUMINISTRO E INSTALACION DE TUBERIAS PVC-UF ISO 4435
12.09.03.01 TUBERIA PVC-UF NTP ISO 4435 S-25 DN 160 incluye anillo + 2% de desperdicios. m 100.00 22.06 2,206.00 0.00 0.00 0.00 0.00 2,206.00
12.09.03.02 INSTALACION DE TUB. PVC-UF P/DESAGUE DN 110mm - 160mm m 100.00 2.43 243.00 0.00 0.00 0.00 0.00 243.00
12.09.04 BUZONES DE ALCANTARILLADO
12.09.04.01 EXCAV. ZANJA (PULSO) P/BUZON D=1.20 EN T-NORMAL DE 1.01m a 2.00m PROF m3 7.50 53.34 400.05 0.00 0.00 0.00 0.00 400.05
12.09.04.02 EXCAV. ZANJA (PULSO) P/BUZON D=1.20 EN T-NORMAL DE 2.01m a 3.00m PROF m3 3.38 100.10 338.34 0.00 0.00 0.00 0.00 338.34
12.09.04.03 CONSTRUCCION DE BUZON TIPO I Di=1.20, H=1.01m - 1.50m u 2.00 1,576.55 3,153.10 0.00 0.00 0.00 0.00 3,153.10
12.09.04.04 CONSTRUCCION DE BUZON TIPO I Di=1.20, H=2.01m - 2.50m u 1.00 2,119.08 2,119.08 0.00 0.00 0.00 0.00 2,119.08
12.09.05 PRUEBAS
12.09.05.01 PRUEBA HIDRAULICA P/TUB. DE DESAGUE DN 110 - 160 m 100.00 1.81 181.00 0.00 0.00 0.00 0.00 181.00
12.09.05.02 PRUEBAS HIDRAULICAS glb 1.00 4,000.00 4,000.00 0.00 0.00 0.00 0.00 4,000.00
12.09.06 PUESTA EN MARCHA PTAR
12.09.06.01 PUESTA EN MARCHA DE LA PLANTA DE TRATAMIENTO glb 1.00 5,000.00 5,000.00 0.00 0.00 0.00 0.00 5,000.00
13 EDUCACION SANITARIA Y CAPACITACION DE LA JASS
13.01 CAPACITACION TECNICA EN AGUA POTABLE
13.01.01 TRABAJO DE CAMPO PARA EDUCACION SANITARIA d 2.00 220.09 440.18 0.00 0.00 0.00 0.00 440.18
13.01.02 CAPACITACIN EN SISTEMAS DE AGUA Y DESAGUE EN EL AMBITO RURAL d 2.00 420.00 840.00 0.00 0.00 0.00 0.00 840.00
13.02 CAPACITACION TECNICA EN DESAGUE
13.02.01 TRABAJO DE CAMPO PARA EDUCACION SANITARIA d 2.00 220.09 440.18 0.00 0.00 0.00 0.00 440.18
13.02.02 CAPACITACIN EN SISTEMAS DE AGUA Y DESAGUE EN EL AMBITO RURAL d 2.00 420.00 840.00 0.00 0.00 0.00 0.00 840.00
14 PLAN DE MONITOREO ARQUEOLOGICO
14.01 ELABORACION DEL PLAN DE MONITOREO ARQUEOLOGICO E INFORME FINAL mes 1.00 13,800.00 13,800.00 2,760.00 2,760.00 2,760.00 2,760.00 2,760.00
14.02 PERSONAL DE CAMPO-IMPLEMENTACION DEL PLAN DE MONITOREO ARQUEOLOGICO mes 1.00 49,500.00 49,500.00 9,900.00 9,900.00 9,900.00 9,900.00 9,900.00
14.03 CAPACITACIN EN SISTEMAS DE AGUA Y DESAGUE EN EL AMBITO RURAL glb 1.00 1,500.00 1,500.00 300.00 300.00 300.00 300.00 300.00
14.04 CAPACITACIN EN SISTEMAS DE AGUA Y DESAGUE EN EL AMBITO RURAL glb 1.00 3,081.81 3,081.81 616.36 616.36 616.36 616.36 616.36
Pagina 19 / 98
PRESUPUESTO DE OBRA
METRADO S/.
UNITAR.
COSTO DIRECTO 2,216,049.77 S/. 182,473.32 S/. 459,058.31 S/. 657,213.19 S/. 650,030.03 S/. 267,274.92
GASTOS GENERALES (8%) 8.0005% 177,295.06 14,598.78 36,726.96 52,580.34 52,005.65 21,383.33
UTILIDAD (7%) 7.000% 155,123.48 12,773.13 32,134.08 46,004.92 45,502.10 18,709.24
SUB TOTAL 2,548,468.31 209,845.23 527,919.35 755,798.45 747,537.78 307,367.49
I.G.V (18.00 %) 458,724.30 37,772.14 95,025.48 136,043.72 134,556.80 55,326.15
PRESUPUESTO PARCIAL 3,007,192.61 247,617.37 622,944.83 891,842.17 882,094.58 362,693.64
SUPERVISION DE LA OBRA (3%) 3.0000% 90,215.78 7,428.52 18,688.34 26,755.27 26,462.84 10,880.80
PRESUPUESTO TOTAL 3,097,408.39 255,045.89 641,633.17 918,597.44 908,557.42 373,574.44
FACTOR DE RELACIN 1.0000000000

VALOR REFERENCIAL TOTAL 3,097,408.39 255,045.89 641,633.17 918,597.44 908,557.42 373,574.44
PORCENTAJE DE AVANCE MENSUAL (%) 8.23% 20.72% 29.66% 29.33% 12.06%
PORCENTAJE DE AVANCE ACUMULADO(%) 100.00% 8.23% 28.95% 58.61% 87.94% 100.00%
Pagina 20 / 98
CRONOGRAMA DE ADQUISIC
Obra "MEJORAMIENTO Y REABILITACION DE AGUA POTABLE Y ALCANTARILLADO DE LA CAPITAL DEL DISTRITO DE MIGUEL IGLESIAS - CE
1 MES
ITEM DESCRIPCION (MATERIALES) UND CANT. P.U PARCIAL
% CANT. SUBTOTAL
0147000008 DIBUJANTE hh 96.0400 16.50 1,584.66 8.23% 7.91 130.48
0147000023 OPERADOR DE EQUIPO PESADO hh 423.5900 15.75 6,671.54 8.23% 34.88 549.35
0147000031 TECNICO SANITARIO hh 64.0300 17.00 1,088.51 8.23% 5.27 89.63
0147000032 TOPOGRAFO hh 197.6500 19.23 3,800.81 8.23% 16.27 312.97
0147000044 INGENIERO SANITARIO d 4.0000 400.00 1,600.00 8.23% 0.33 131.75
0147010001 CAPATAZ hh 2,894.2300 20.10 58,174.02 8.23% 238.32 4,790.15
0147010002 OPERARIO hh 9,979.4400 19.23 191,904.63 8.23% 821.72 15,801.75
0147010003 OFICIAL hh 1,992.2500 15.94 31,756.47 8.23% 164.05 2,614.88
0147010004 PEON hh 34,121.2800 14.33 488,957.94 8.23% 2,809.60 40,261.63
0174000045 LIC. ARQUEOLOGO hh 7.0000 6,860.00 48,020.00 20.00% 1.40 9,604.00
0147000047 ASISTENTE DE ARQUEOLOGIA hh 5.0000 2,864.00 14,320.00 20.00% 1.00 2,864.00
0201800002 LUBRICANTE P/TUB. PVC-UF gal 56.8100 72.03 4,092.02 8.23% 4.68 336.94
0202000007 ALAMBRE NEGRO RECOCIDO # 16 kg 785.9400 5.51 4,330.53 8.23% 64.72 356.58
0202000008 ALAMBRE NEGRO RECOCIDO # 8 kg 352.5100 5.51 1,942.33 8.23% 29.03 159.93
0202000010 ALAMBRE NEGRO # 16 kg 177.8300 5.51 979.84 8.23% 14.64 80.68
0202000015 ALAMBRE NEGRO # 8 kg 6.1500 5.51 33.89 8.23% 0.51 2.79
0202010003 CLAVOS PARA MADERA CON CABEZA DE 2" kg 320.7000 3.56 1,141.69 8.23% 26.41 94.01
0202010005 CLAVOS PARA MADERA CON CABEZA DE 3" kg 3.6800 3.56 13.10 8.23% 0.30 1.08
0202010024 CLAVO C/CABEZA PARA MADERA (PROMEDIO) kg 157.0000 3.56 558.92 8.23% 12.93 46.02
0202010025 CLAVO C/CABEZA PRECIO PROMEDIO kg 352.5100 3.56 1,254.94 8.23% 29.03 103.33
PERNO HEXAGONAL PARA BRIDA DE 8" INCLUYE
0202100054 u 32.0000 6.36 203.52 8.23% 2.63 16.76
TUERCA
ANCLAJE ROSCADO 1/2" x 3" LONG. INCLY.04
0202610008 u 25.4600 16.95 431.55 8.23% 2.10 35.53
TUERCAS
0203020003 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 20,622.7800 4.50 92,802.51 8.23% 1,698.11 7,641.52
0204000000 ARENA FINA m3 121.2100 42.37 5,135.67 8.23% 9.98 422.88
0204000008 ARENA FINA (PUESTA EN OBRA) m3 5.1700 42.37 219.05 8.23% 0.43 18.04
0205000003 PIEDRA CHANCADA DE 1/2" m3 1.8400 50.85 93.56 8.23% 0.15 7.70
0205000004 PIEDRA CHANCADA DE 3/4" m3 239.5600 50.85 12,181.63 8.23% 19.73 1,003.06
0205000009 PIEDRA GRANDE DE 8" m3 1.8200 50.85 92.55 8.23% 0.15 7.62
0205000030 MATERIAL GRANULAR S.A1A-A1B AASHTO m3 41.2500 25.00 1,031.25 8.23% 3.40 84.91
0205000049 GRAVA SELECCIONADA 20mm - 30mm m3 63.9900 50.85 3,253.89 8.23% 5.27 267.93
0205000050 GRAVA SELECCIONADA 30mm - 50mm m3 63.9900 50.85 3,253.89 8.23% 5.27 267.93
0205000051 PIEDRA PARTIDA - GRAVA DE 1/2" - 3/4" m3 131.4500 50.85 6,684.23 8.23% 10.82 550.39
PIEDRA PARTIDA - GRAVA DE 1/2" - 3/4" (PUESTO
0205000054 m3 380.8200 50.85 19,364.70 8.23% 31.36 1,594.52
EN OBRA)
0205010004 ARENA GRUESA m3 51.0100 42.37 2,161.29 8.23% 4.20 177.96
0205010019 MATERIAL SELECCIONADO DE PRESTAMO m3 11.2500 42.37 476.66 8.23% 0.93 39.25
0205010042 ARENA GRUESA (PUESTA EN OBRA) m3 544.3300 42.37 23,063.26 8.23% 44.82 1,899.07
0205010044 MATERIAL SELECCIONADO PROPIO m3 1,197.6800 42.37 50,745.70 8.23% 98.62 4,178.49
0205300040 MATERIAL AFIRMADO m3 456.9900 42.37 19,362.67 8.23% 37.63 1,594.35
0205360015 GRAVA SELECCIONADA 1/4" - 1/8" m3 6.1700 50.85 313.74 8.23% 0.51 25.83
0205360022 GRAVA SELECCIONADA 1/2" - 1/4" m3 4.4100 50.85 224.25 8.23% 0.36 18.47
0205360023 GRAVA SELECCIONADA 1" - 1 1/2" m3 13.2300 50.85 672.75 8.23% 1.09 55.40
INODORO NACIONAL BLANCO TANQUE BAJO
0210020073 u 3.0000 185.00 555.00 8.23% 0.25 45.70
INCLUYE ACCESORIOS
0210060026 DUCHA PLASTICA PARA UBS u 3.0000 8.47 25.41 8.23% 0.25 2.09
1 MES
% CANT. SUBTOTAL
0210160004 LAVATORIO DE PARED COLOR BLANCO 1 LLAVE pza 3.0000 60.00 180.00 8.23% 0.25 14.82
0210230003 REGISTRO DE BRONCE DE 4" u 3.0000 50.00 150.00 8.23% 0.25 12.35
0210580004 JUNTA WATER STOP 9" m 25.2000 35.00 882.00 8.23% 2.08 72.63
0217000023 LADRILLO KING KONG DE ARCILLA 9 X 14 X 24 cm u 1,504.0200 0.80 1,203.22 8.23% 123.84 99.07
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) bls 9,668.2200 24.15 233,487.51 8.23% 796.10 19,225.76
0221000008 CEMENTO PORTLAND TIPO II bls 1,816.0500 29.66 53,864.04 8.23% 149.54 4,435.26
0221010034 VIGA PREFABRICADA SEGUN DISEO u 25.0000 211.86 5,296.50 8.23% 2.06 436.12
CAJA PREFABRICADA DE CONCRETO
0221030002 u 199.0000 38.14 7,589.86 8.23% 16.39 624.96
PORTAMEDIDOR DE AGUA
0221030003 TAPA DE CONCRETO ARMADO PARA BUZON u 111.0000 84.75 9,407.25 8.23% 9.14 774.61
CERRADURA FORTE CON LLAVE INTERIOR DE 03
0226070085 u 7.0000 40.00 280.00 8.23% 0.58 23.06
GOLPES
0229030007 CAL EN BOLSAS DE 25 kg bls 110.5800 8.47 936.61 8.23% 9.11 77.12
0229030100 CAL HIDRATADA DE 30 Kg bls 5.3700 16.95 91.02 8.23% 0.44 7.49
0229060002 YESO EN BOLSAS DE 25 kg bls 40.4500 4.24 171.51 8.23% 3.33 14.12
0229070025 CANASTILLA DE 1 1/2" u 3.0000 200.00 600.00 8.23% 0.25 49.41
0229090003 HIPOCLORADOR DE FLUJO - DIFUSION u 3.0000 200.00 600.00 8.23% 0.25 49.41
0229550099 SOLDADURA CELLOCORD AP kg 0.6000 12.71 7.63 8.23% 0.05 0.63
0230160067 ADITIVO IMPERMEABILIZANTE kg 84.8600 10.17 863.03 8.23% 6.99 71.06
0230460011 PEGAMENTO PARA PVC AGUA FORDUIT gal 0.0400 101.69 4.07 8.23% 0.00 0.33
0230460013 PEGAMENTO PARA PVC AGUA FORDUIT 1/4 gl u 0.2500 25.42 6.36 8.23% 0.02 0.52
0230460048 PEGAMENTO P/TUB. PVC gal 5.9400 101.69 604.04 8.23% 0.49 49.74
0230470003 SOLDADURA CELLOCORD P 3/16" kg 0.4000 12.71 5.08 8.23% 0.03 0.42
0230510100 ANILLO DE JEBE P/TUB. PVC-UF DN 63mm u 3.0000 1.50 4.50 8.23% 0.25 0.37
ANILLO DE JEBE P/TUB. PVC-UF DN 110mm
0230510109 u 2.3000 2.71 6.23 8.23% 0.19 0.51
(ALCANTARILLADO)

0230510110 u 1,031.3800 3.05 3,145.71 8.23% 84.93 259.02
(ALCANTARILLADO)

0230510111 u 50.6900 3.81 193.13 8.23% 4.17 15.90
(ALCANTARILLADO)
0230990056 CINTA TEFLON u 99.5000 1.20 119.40 8.23% 8.19 9.83
CAJA DE REGISTRO DE CONCRETO SIMPLE Y

0231520002 u 196.0000 76.27 14,948.92 8.23% 16.14 1,230.92
TAPA DE CONCRETO ARMADO
0231520004 CAJA DE REBOSE PREFABRICADA .60x.60 u 3.0000 75.00 225.00 8.23% 0.25 18.53
0232000029 FLETE TRANSPORTE LOCAL kg 13,127.4000 0.20 2,625.48 8.23% 1,080.93 216.19
0232000058 PASAJE TERRESTRE pje 8.0000 60.00 480.00 8.23% 0.66 39.52
0232000069 FLETE DE AGREGADOS A LA OBRA m3 1,400.0000 76.27 106,778.00 8.23% 115.28 8,792.28
0238000000 HORMIGON (PUESTO EN OBRA) m3 69.0800 50.85 3,512.72 8.23% 5.69 289.24
0239000000 COLA SINTETICA FULLER gal 0.3000 11.36 3.41 8.23% 0.02 0.28
0239020101 DISCO PARA CORTE PC 300 DE 18" u 3.0500 600.00 1,830.00 8.23% 0.25 150.69
0239040053 EMPAQUETADURA DE JEBE ENLONADO DE 8" u 4.0000 7.63 30.52 8.23% 0.33 2.51
0239040059 EMPAQUETADURA DE JEBE ENLONADO DN 15mm u 398.0000 2.54 1,010.92 8.23% 32.77 83.24
0239050000 AGUA m3 1,633.1200 1.69 2,759.97 8.23% 134.47 227.26

1 MES
% CANT. SUBTOTAL
0239050101 AGUA, INCLUYE TRANSPORTE A PIE DE OBRA m3 856.8800 1.69 1,448.13 8.23% 70.56 119.24
0239060010 HIPOCLORITO DE CALCIO AL 70% kg 81.0700 3.00 243.21 8.23% 6.68 20.03
0239090070 TRIPTICOS DE INFORMACION mil 4.0000 200.00 800.00 8.23% 0.33 65.87
0239120101 CORTINA PLASTICA PARA DUCHA u 3.0000 4.24 12.72 8.23% 0.25 1.05
CARTELES DE OBRA PREFABRICADO

0239130017 u 1.0000 127.12 127.12 8.23% 0.08 10.47
(GIGANTOGRAFIA)
0239130026 INSTALACION SANITARIA P/UBS glb 3.0000 120.00 360.00 8.23% 0.25 29.64
0239400010 BIODIGESTOR ROTOPLAST 600 Lts. pza 3.0000 593.22 1,779.66 8.23% 0.25 146.54
TANQUE DE 400L DE POLIETILENO INCL.
0239400011 pza 1.0000 423.73 423.73 8.23% 0.08 34.89
ACCESORIOS
UTILES Y MATERIALES DE ESCRITORIO EN
0239900127 glb 4.0000 500.00 2,000.00 8.23% 0.33 164.68
GENERAL
PUERTA METALICA CON MALLA 2"x2" N10,
0239990054 u 7.0000 211.86 1,483.02 8.23% 0.58 122.11
1.20X2.00m INCLUIDO CADENA/CANDADO
0243000031 MADERA TORNILLO EN BRUTO (CUARTONES) p2 20.0000 4.24 84.80 8.23% 1.65 6.98
0243040000 MADERA TORNILLO p2 389.9500 4.24 1,653.39 8.23% 32.11 136.14
02431100000005 Malla de Fierros de 1/4" cada 62.5mm u 3.0000 50.00 150.00 8.23% 0.25 12.35
0243130000 MADERA DE CEDRO (p2) p2 75.0000 4.24 318.00 8.23% 6.18 26.18
PUERTA CONTRAPLACADA 50mm INCLUYE

0243130016 u 3.0000 170.00 510.00 8.23% 0.25 41.99
MARCO 2" X 3" (INCL. INSTALACION)
02431400000005 PANTALLA DE MADERA TRATADA 1X1 e=5cm pza 9.0000 84.75 762.75 8.23% 0.74 62.81
0243550003 MADERA PARA ENCOFRADO Y CARPINTERIA p2 1,573.1100 3.56 5,600.27 8.23% 129.53 461.14
02436000010005 ROLLIZO DE EUCALIPTO DE 6" X 6.00 M pza 61.5000 20.00 1,230.00 8.23% 5.06 101.28
0243920002 MADERA PARA ENCOFRADO Y CARPINTERIA p2 1,581.8600 3.56 5,631.42 8.23% 130.25 463.70
0244030021 TRIPLAY DE 4' X 8' X 4 mm pl 7.0000 20.34 142.38 8.23% 0.58 11.72
TRIPLAY LUPUNA DE 4' X 8' X 19 mm
0244030035 m2 179.0700 27.12 4,856.38 8.23% 14.74 399.88
P/ENCOFRADO
MADERA TORNILLO INCLUYE CORTE PARA
0245010001 p2 4,947.7500 4.24 20,978.46 8.23% 407.41 1,727.40
ENCOFRADO
MALLA HDP COLOR/NARANJA DE 1M ALTURA

0246050004 m 90.5900 2.50 226.48 8.23% 7.46 18.65
P/CERCO
0246910001 ALAMBRE DE PUAS # 16 m 1,078.6800 5.51 5,943.53 8.23% 88.82 489.40
0250030006 MARCO FIERRO FUNDIDO PARA D=0.60 m u 3.0000 59.32 177.96 8.23% 0.25 14.65
MARCO DE FIERRO FUNDIDO PARA BUZON
0250030009 u 111.0000 84.75 9,407.25 8.23% 9.14 774.61
STANDARD
REJILLA METALICA CON PLATINAS DE ACERO
0251040132 INOXIDABLE P/CANAL BY PASS - SEGUN u 1.0000 67.80 67.80 8.23% 0.08 5.58
DISEO@ 25mm - SEGUN DISEO
PLATINA DE ACERO INOXIDABLE 1/4"x1 1/2"
0251040134 pza 25.4600 10.17 258.93 8.23% 2.10 21.32
P/SOPORTE
0251040135 PLATINA DE FIERRO DE 4"X1/2" m 5.9500 33.90 201.71 8.23% 0.49 16.61
0251040141 REJILLA METALICA SEGUN DISEO u 1.0000 127.12 127.12 8.23% 0.08 10.47
PLATINA DE ACERO LIVIANO GALVANIZADO DE
0251160004 m 24.0000 29.66 711.84 8.23% 1.98 58.61
3/16"
ANGULO ACERO PESADO DE LADOS IGUALES DE
0251200003 m 84.0000 38.15 3,204.60 8.23% 6.92 263.87
3" X 3" X 1/4"
1 MES
% CANT. SUBTOTAL
0253010000 GRASA AMARILLA kg 0.1000 5.00 0.50 8.23% 0.01 0.04
0254010001 PINTURA ESMALTE SINTETICO gal 8.8300 40.68 359.20 8.23% 0.73 29.58
0254030028 PINTURA LATEX ACRILICO gal 1.4000 52.54 73.56 8.23% 0.12 6.06
0254060023 PINTURA ANTICORROSIVA EPOX-USO NAVAL gal 2.1800 46.61 101.61 8.23% 0.18 8.37
0254110014 PINTURA TEKNOMATE O SUPERMATE O SIMILAR gal 5.7300 52.54 301.05 8.23% 0.47 24.79
0254130001 PINTURA IMPRIMANTE PARA MUROS gal 1.7600 33.90 59.66 8.23% 0.14 4.91
0254140005 PINTURA IMPRIMANTE BASE gal 7.1700 21.19 151.93 8.23% 0.59 12.51
PINTURA ESMALTE SINTETICO (ENVASE POR
0254170008 u 4.8400 40.68 196.89 8.23% 0.40 16.21
GALON)
0256010051 BRIDA ACERO PARA SOLDAR ROMPE AGUA DE 2" u 9.0000 25.42 228.78 8.23% 0.74 18.84
0256990037 TAPA METALICA DE 0.6 X0.6m u 17.0000 254.24 4,322.08 8.23% 1.40 355.89
0256990038 TAPA METALICA DE 0.8 X0.5m u 3.0000 262.71 788.13 8.23% 0.25 64.90
0265000108 TUBO FIERRO GALVANIZADO ESTANDAR DN 2" m 38.0800 22.03 838.90 8.23% 3.14 69.08
0265000110 TUBO FIERRO GALVANIZADO ESTANDAR DN 1 1/2" m 38.7600 15.25 591.09 8.23% 3.19 48.67
0265000111 TUBO FIERRO GALVANIZADO ESTANDAR DN 3/4" m 8.1600 7.63 62.26 8.23% 0.67 5.13
0265030015 TEE DE FIERRO GALVANIZADO DE 1 1/2" u 6.0000 10.17 61.02 8.23% 0.49 5.02
TEE DE FIERRO GALVANIZADO CON REDUCCION

0265030047 u 3.0000 10.17 30.51 8.23% 0.25 2.51
1 1/2" X 1/2"
UNION UNIVERSAL DE FIERRO GALVANIZADO 1

0265050045 pza 24.0000 18.64 447.36 8.23% 1.98 36.84
1/2"
0265050052 ACOPLE MAXIFIT DN 200mm u 2.0000 271.19 542.38 8.23% 0.16 44.66
0265050056 ACOPLE MAXIFIT DN 150mm u 1.0000 200.00 200.00 8.23% 0.08 16.47
MARCO Y TAPA TERMOPLASTICO DE - CON
0265240005 u 199.0000 23.73 4,722.27 8.23% 16.39 388.84
BISAGRA
0268040000 SUMIDERO DE BRONCE DE 2" u 3.0000 14.45 43.35 8.23% 0.25 3.57
0268470008 CANASTILLA DE BRONCE ROSCADA DN 2" (50mm) u 2.0000 101.69 203.38 8.23% 0.16 16.75
0268470009 CANASTILLA DE BRONCE ROSCADA DN 3" u 3.0000 127.12 381.36 8.23% 0.25 31.40
0271030096 CODO 90 HIERRO DUCTIL BRIDADO DN 200 u 2.0000 305.80 611.60 8.23% 0.16 50.36
0271030117 TEE Ho. DUCTIL BRIDADO DN 150x100 u 1.0000 241.53 241.53 8.23% 0.08 19.89
0271030121 TEE Ho. DUCTIL BRIDADO DN 200x200 u 1.0000 381.36 381.36 8.23% 0.08 31.40
0271070050 TRANSICION TIPO LUFLEX HD, DN 200mm u 1.0000 338.98 338.98 8.23% 0.08 27.91
0271070054 TRANSICION TIPO LUFLEX HD BB-PVC, DN 150mm u 3.0000 211.86 635.58 8.23% 0.25 52.33
NIPLE DE HIERRO DUCTIL K-9 BRIDA-BRIDA
0271550070 pza 3.0000 211.86 635.58 8.23% 0.25 52.33
150mm (6") L=1.00m
1 MES
% CANT. SUBTOTAL
NIPLE DE HIERRO DUCTIL K-9 BRIDA-BRIDA
0271550077 pza 3.0000 271.19 813.57 8.23% 0.25 66.99
200mm (8") L=1.50m
NIPLE DE HIERRO DUCTIL K-9 BRIDA-ESPIGA
0271550082 pza 1.0000 127.12 127.12 8.23% 0.08 10.47
100mm (4") L=1.00m
0272000116 TUBERIA PVC-UF S-25 DN 110mm m 13.7700 9.53 131.23 8.23% 1.13 10.81
0272000117 TUBERIA PVC-UF S-25 DN 160mm m 5,259.4000 21.18 111,394.09 8.23% 433.07 9,172.38
0272000118 TUBERIA PVC-UF S-25 DN 200mm m 304.1200 36.72 11,167.29 8.23% 25.04 919.53
0272000122 TUBERIA PVC-SP C-10 DN 15mm m 1,194.0000 1.69 2,017.86 8.23% 98.32 166.15
0272000143 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1" x 5m m 2,655.5900 2.88 7,648.10 8.23% 218.67 629.76
TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1/2" x

0272000146 m 1.2200 1.69 2.06 8.23% 0.10 0.17
5m
0272000156 CODO 45 E/C 160mm UF (ALCANTARILLADO) u 392.0000 29.66 11,626.72 8.23% 32.28 957.36
0272000157 SILLA TEE UF 160x160 u 196.0000 21.19 4,153.24 8.23% 16.14 341.98
0272000184 TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 2" x 5m m 6.1200 12.88 78.83 8.23% 0.50 6.49
TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1 1/2" x
0272000189 m 618.3300 4.66 2,881.42 8.23% 50.91 237.26
5m
0272000190 SALIDA DE DESAGUE PVC SAL 2" u 9.0000 27.75 249.75 8.23% 0.74 20.56
0272000191 SALIDA DE DESAGUE PVC SAL 4" u 6.0000 29.03 174.18 8.23% 0.49 14.34
SALIDA DE AGUA FRIA PVC C-10 1/2" INCLUYE

0272000192 u 3.0000 85.00 255.00 8.23% 0.25 21.00
ACCESORIOS
0272030039 CODO 90 PVC-SP 2" u 6.0000 12.71 76.26 8.23% 0.49 6.28
0272030041 CODO 90 PVC-SP 1" u 18.0000 3.39 61.02 8.23% 1.48 5.02
0272030042 TEE PVC-SP 1" u 42.0000 2.97 124.74 8.23% 3.46 10.27
0272030043 CODO 90 PVC-SP 1 1/2" u 14.0000 9.32 130.48 8.23% 1.15 10.74
0272030044 CODO 90 PVC-SP 1/2" u 3.0000 1.53 4.59 8.23% 0.25 0.38
0272030049 CODO 45 PVC-SP 2" u 12.0000 11.44 137.28 8.23% 0.99 11.30
0272030056 CODO 45 PVC-SP 1" u 29.0000 2.97 86.13 8.23% 2.39 7.09
0272030066 CODO 45 PVC-SP 1 1/2" u 35.0000 5.93 207.55 8.23% 2.88 17.09
0272040046 TAPON PVC PARA AGUA DE 1" u 19.0000 2.97 56.43 8.23% 1.56 4.65
0272040047 TAPON PVC PARA AGUA DE 1/2" u 1.0000 1.69 1.69 8.23% 0.08 0.14
0272070083 TEE PVC-SP 1 1/2" u 180.0000 6.36 1,144.80 8.23% 14.82 94.26
0272080009 REDUCCION PVC 48mm X 33mm pza 13.0000 2.97 38.61 8.23% 1.07 3.18
0272130010 TUBERIA PVC SAL PARA DESAGUE DE 3" m 1,194.0000 5.08 6,065.52 8.23% 98.32 499.45
0272130011 TUBERIA PVC SAL PARA DESAGUE DE 4" m 15.0000 6.78 101.70 8.23% 1.24 8.37
1 MES
% CANT. SUBTOTAL
COMPUERTAS DE PVC INCLUYE. MARCO -
0272130016 u 2.0000 148.31 296.62 8.23% 0.16 24.42
SEGUN DETALLE
0272140039 CODO 45 PVC-UF DN 200 u 4.0000 33.90 135.60 8.23% 0.33 11.17
0272140048 REDUCCION PVC-UF DN 110x63 u 3.0000 70.00 210.00 8.23% 0.25 17.29
0272140100 BRIDA ROMPE AGUA DE PVC-DN200mm u 2.0000 122.88 245.76 8.23% 0.16 20.24
0272180011 UNION UNIVERSAL PVC-SP 1" u 26.0000 4.00 104.00 8.23% 2.14 8.56
0272180012 UNION UNIVERSAL PVC-SP 1/2" u 2.0000 2.26 4.52 8.23% 0.16 0.37
0272300028 TEE 200mmx200mm PVC-UF u 2.0000 296.61 593.22 8.23% 0.16 48.85
0272310021 ADAPTADOR PVC-FG UR 1 1/2" u 12.0000 5.51 66.12 8.23% 0.99 5.44
NIPLE PVC 7.5 X 3/4" PARA REEMPLAZAR
0272330005 u 199.0000 4.24 843.76 8.23% 16.39 69.48
MEDIDOR DN 15mm
0272330014 CODO DE PVC SP 45 DN 15 mm u 1,194.0000 1.27 1,516.38 8.23% 98.32 124.86
0272330016 UNIN DE PVC PRESIN-ROSCA DN 15 mm u 398.0000 1.27 505.46 8.23% 32.77 41.62
VLVULA PASO RESINA TERMOPLSTICA DN

0272330017 15mm CON SALIDA AUXILIAR, u 199.0000 17.80 3,542.20 8.23% 16.39 291.67
TUERCA+EMPAQUETADURA
VLVULA PASO RESINA TERMOPLSTICA DN 15
0272330018 mm C/NIPLE TELESCPICO, u 199.0000 17.80 3,542.20 8.23% 16.39 291.67
TUERCA+EMPAQUETADURA
0272330019 TUERCA DE ACOPLE DN 15mm u 2,587.0000 2.00 5,174.00 8.23% 213.02 426.04
0272330020 NIPLE DE PVC, SIN ROSCA DN 15mm u 199.0000 1.69 336.31 8.23% 16.39 27.69
0273010007 TUBERIA PVC SAL 2" X 3 m pza 6.0000 10.17 61.02 8.23% 0.49 5.02
0273010009 TUBERIA PVC SAL 4" X 3 m pza 7.5000 20.34 152.55 8.23% 0.62 12.56
0273160059 YEE PVC DESAGUE DE 8" X 8" pza 2.0000 69.41 138.82 8.23% 0.16 11.43
0273230001 SOMBRERO DE VENTILACION PVC SAL 2" pza 15.6000 3.39 52.88 8.23% 1.28 4.35
0274050015 NIPLE DE PVC ROSCADO 3/4" X 7 1/2"(R'MED) u 398.0000 4.24 1,687.52 8.23% 32.77 138.95
0277040023 VALVULA COMPUERTA DE BRONCE 1" u 13.0000 80.51 1,046.63 8.23% 1.07 86.18
0277040024 VALVULA COMPUERTA DE BRONCE 1/2" u 1.0000 55.08 55.08 8.23% 0.08 4.54
0277040026 VALVULA COMPUERTA DE BRONCE 1 1/2" u 12.0000 142.37 1,708.44 8.23% 0.99 140.68
0277050022 VALVULA FLOTADORA C/BOLLA PVC 1" u 2.0000 142.00 284.00 8.23% 0.16 23.39
VALV. DE CPTA. CC. Ho DUCTIL CIERRE ELAST.

0278020025 u 2.0000 720.34 1,731.76 8.23% 0.16 118.63
VASTAGO DE ACERO INOXIDABLE DN 200
0278020032 VALV. DE CPTA. BB. Ho DUCTIL DN 200 u 2.0000 1,233.05 2,466.10 8.23% 0.16 203.06
0278020033 VALV. DE CPTA. BB. Ho DUCTIL DN 150 u 1.0000 728.61 728.61 8.23% 0.08 59.99
0337010001 HERRAMIENTAS MANUALES %MO 101.6300 10.00 1,016.30 8.23% 8.37 83.68
BALDE PRUEBA, TAPON, ABRAZADERA Y

0337020043 hm 197.6500 1.80 355.77 8.23% 16.27 29.29
ACCESORIOS
0337540001 MIRAS Y JALONES hm 1.2800 70.00 89.60 8.23% 0.11 7.38
0348000064 MOTOBOMBA 10 HP DE 4" INCLUYE MANGUERA hm 36.5000 140.00 5,110.00 8.23% 3.01 420.77
0348040023 CAMION VOLQUETE 4 X 2 140-210 HP 6 m3 hm 11.9000 5.00 59.50 8.23% 0.98 4.90
SOLDADORA ELECTRICA MONOFASICA ALTERNA
0348070002 hm 96.0400 2.40 230.50 8.23% 7.91 18.98
295 A
0348080066 EQUIPO DE COMPUTO hm 372.2700 11.35 4,225.26 8.23% 30.65 347.92
0348090011 MOLDE METALICO PARA BUZON hm 35.8400 2.50 89.60 8.23% 2.95 7.38
0348090015 ANDAMIO DE METAL Y/O MADERA (ALQUILER) hm 1.2800 155.00 198.40 8.23% 0.11 16.34
1 MES
% CANT. SUBTOTAL
0348120094 CAMION CISTERNA 8m3 hm 628.7500 1.95 6,226.06 8.23% 51.77 100.96
0348960009 CIZALLA ELECTRICA hm 852.5300 110.00 93,778.30 8.23% 70.20 7,721.87
0349020007 COMPRESORA NEUMATICA 76 HP 125-175 PCM hm 58.6700 120.00 7,040.40 8.23% 4.83 579.72
0349020008 COMPRESORA NEUMATICA 87 HP 250-330 PCM hm 137.3500 18.00 2,472.30 8.23% 11.31 203.57
0349030001 COMPACTADOR VIBRATORIO TIPO PLANCHA 4 HP hm 1,956.3400 20.00 39,126.80 8.23% 161.09 3,221.77
0349030004 COMPACTADOR VIBRATORIO TIPO PLANCHA 7 HP hm 812.5300 67.80 55,089.53 8.23% 66.91 4,536.17
0349030073 CORTADORA DE PAVIMENTO C35-35HP I/COMBUS hm 59.3800 140.00 8,313.20 8.23% 4.89 684.52
CARGADOR SOBRE LLANTAS 100-115 HP 2-2.25
0349040008 hm 117.3500 4.91 576.19 8.23% 9.66 47.44
yd3
0349060006 MARTILLO NEUMATICO DE 29 kg hm 117.3500 3.00 352.05 8.23% 9.66 28.99
0349060031 CINCEL PARA CORTE DEMOLICION est 821.5300 4.91 4,033.71 8.23% 67.65 332.14
0349060055 MARTILLO NEUMATICO DE 25 -29kg hm 812.5300 4.50 3,656.39 8.23% 66.91 301.07
0349060057 MARTILLO CINCEL PARA CORTE-DEMOLICION hm 117.9500 15.00 1,769.25 8.23% 9.71 145.68
0349070006 VIBRADOR DE CONCRETO 3/4" - 2" hm 56.0000 60.00 3,360.00 8.23% 4.61 276.67
0349070050 MOTOSOLDADORA DE 250 A hm 1,777.0300 8.00 14,216.24 8.23% 146.32 1,170.59
0349070051 VIBRADOR DE CONCRETO 4 HP 1.50" hm 119.1500 12.50 1,489.38 8.23% 9.81 122.64
MEZCLADORA DE CONCRETO TAMBOR 18 HP 11
0349100007 hm 29.3400 12.50 366.75 8.23% 2.42 30.20
p3
0349100009 MEZCLADORA DE CONCRETO TROMPO 18HP 7 p3 hm 17.5900 15.00 263.85 8.23% 1.45 21.73
0349100011 MEZCLADORA DE CONCRETO TROMPO 8 HP 9 p3 hm 1,371.6900 12.50 27,146.13 8.23% 112.95 1,411.84
MEZCLADORA DE CONCRETO T/TROMPO 18 HP
0349100023 hm 913.7200 51.67 47,210.33 8.23% 75.24 3,887.51
11-12 p3
0349120007 CAMIONETA PICK UP 4 X 2 2 CABINA 90 HP 0.75 hm 137.6900 140.00 19,276.60 8.23% 11.34 1,587.27
0349170001 CAMION VOLQUETE 6 m3 hm 197.6600 8.00 1,581.30 8.23% 16.28 130.21
0349190005 NIVEL TOPOGRAFICO hm 197.6600 25.00 4,941.50 8.23% 16.28 406.89

0349880020 ESTACION TOTAL "TOPCOM" hm 0.3600 4.00 1.44 8.23% 0.03 0.12
0349900002 PULIDORA hm 3.0000 300.00 900.00 8.23% 0.25 74.11
SC MONTAJE DE INSTALACIONES HIDRAULICAS
0401010030 glb 2.0000 2,508.47 5,016.94 8.23% 0.16 413.10
PARA CAPTACION DE MANANTIAL
0279010003 MATERIAL DE CAMPO glb 1.0000 1,000.00 1,000.00 20.00% 0.20 200.00
0279010004 MATERIAL DE OFICINA glb 1.0000 500.00 500.00 20.00% 0.20 100.00
PRESENTACION Y APROBACION DEL PLAN DE
0279010005 glb 1.0000 1,982.90 1,982.90 20.00% 0.20 396.58
MONITOREO
0279010006 APROBACION DEL INFORME FINAL glb 1.0000 1,098.90 1,098.90 20.00% 0.20 219.78
0279010001 PRUEBAS HIDRAULICAS glb 1.0000 4,000.00 4,000.00 0.00% 0.00 0.00
PUESTA EN MARCHA DE LA PLANTA DE
0279010002 glb 1.0000 5,000.00 5,000.00 0.00% 0.00 0.00
TRATAMIENTO
SC MOVILIZACION Y DESMOVILIZACION DE
0401070004 glb 5.0000 400.00 2,000.00 8.23% 0.41 164.68
MAQUINARIA Y EQUIPO
SC ALQUILER DE TERRENO CERCADO PARA
0401080004 mes 1.0000 2,000.00 2,000.00 8.23% 0.08 164.68
CAMPAMENTO Y/O ALMACEN DE OBRA
SC ACONDICIONAMIENTO Y MONTAJE DE
0401080005 glb 1.0000 2,000.00 2,000.00 8.23% 0.08 164.68
CAMPAMENTO PROVISIONAL DE OBRA
SUB-TOTAL 2,216,049.77 188,347.18

1 MES
% CANT. SUBTOTAL
TOTALES 2,216,049.77 8.50% 188,347.18
1 MES
% CANT. SUBTOTAL
2216049.77
NOGRAMA DE ADQUISICIN DE MATERIALES
DEL DISTRITO DE MIGUEL IGLESIAS - CELENDIN - CAJAMARCA"
PLAZO DE EJECUCION 150 DIAS
2 MES 3 MES 4 MES 5 MES
% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

20.72% 19.89 328.26 29.66% 28.48 469.96 29.33% 28.17 464.83 12.06% 11.58
20.72% 87.75 1,382.02 29.66% 125.62 1,978.58 29.33% 124.25 1,956.95 12.06% 51.09
20.72% 13.26 225.49 29.66% 18.99 322.82 29.33% 18.78 319.29 12.06% 7.72
20.72% 40.94 787.34 29.66% 58.62 1,127.20 29.33% 57.98 1,114.88 12.06% 23.84
20.72% 0.83 331.44 29.66% 1.19 474.51 29.33% 1.17 469.33 12.06% 0.48
20.72% 599.54 12,050.84 29.66% 858.34 17,252.65 29.33% 848.96 17,064.09 12.06% 349.07
20.72% 2,067.26 39,753.36 29.66% 2,959.60 56,913.10 29.33% 2,927.25 56,291.05 12.06% 1,203.61
20.72% 412.70 6,578.40 29.66% 590.84 9,418.00 29.33% 584.38 9,315.07 12.06% 240.28
20.72% 7,068.28 101,288.43 29.66% 10,119.34 145,010.10 29.33% 10,008.74 143,425.18 12.06% 4,115.32
20.00% 1.40 9,604.00 20.00% 1.40 9,604.00 20.00% 1.40 9,604.00 20.00% 1.40
20.00% 1.00 2,864.00 20.00% 1.00 2,864.00 20.00% 1.00 2,864.00 20.00% 1.00
20.72% 11.77 847.67 29.66% 16.85 1,213.57 29.33% 16.66 1,200.31 12.06% 6.85
20.72% 162.81 897.08 29.66% 233.09 1,284.30 29.33% 230.54 1,270.27 12.06% 94.79
20.72% 73.02 402.36 29.66% 104.54 576.04 29.33% 103.40 569.74 12.06% 42.52
20.72% 36.84 202.98 29.66% 52.74 290.59 29.33% 52.16 287.42 12.06% 21.45
20.72% 1.27 7.02 29.66% 1.82 10.05 29.33% 1.80 9.94 12.06% 0.74
20.72% 66.43 236.50 29.66% 95.11 338.59 29.33% 94.07 334.89 12.06% 38.68
20.72% 0.76 2.71 29.66% 1.09 3.89 29.33% 1.08 3.84 12.06% 0.44
20.72% 32.52 115.78 29.66% 46.56 165.76 29.33% 46.05 163.95 12.06% 18.94
20.72% 73.02 259.96 29.66% 104.54 372.18 29.33% 103.40 368.11 12.06% 42.52
20.72% 6.63 42.16 29.66% 9.49 60.36 29.33% 9.39 59.70 12.06% 3.86
20.72% 5.27 89.40 29.66% 7.55 127.98 29.33% 7.47 126.58 12.06% 3.07
20.72% 4,272.04 19,224.19 29.66% 6,116.09 27,522.41 29.33% 6,049.24 27,221.60 12.06% 2,487.29
20.72% 25.11 1,063.86 29.66% 35.95 1,523.08 29.33% 35.55 1,506.44 12.06% 14.62
20.72% 1.07 45.38 29.66% 1.53 64.96 29.33% 1.52 64.25 12.06% 0.62
20.72% 0.38 19.38 29.66% 0.55 27.75 29.33% 0.54 27.44 12.06% 0.22
20.72% 49.63 2,523.44 29.66% 71.05 3,612.70 29.33% 70.27 3,573.22 12.06% 28.89
20.72% 0.38 19.17 29.66% 0.54 27.45 29.33% 0.53 27.15 12.06% 0.22
20.72% 8.55 213.63 29.66% 12.23 305.84 29.33% 12.10 302.49 12.06% 4.98
20.72% 13.26 674.05 29.66% 18.98 965.01 29.33% 18.77 954.46 12.06% 7.72
20.72% 13.26 674.05 29.66% 18.98 965.01 29.33% 18.77 954.46 12.06% 7.72
20.72% 27.23 1,384.65 29.66% 38.98 1,982.34 29.33% 38.56 1,960.67 12.06% 15.85
20.72% 78.89 4,011.43 29.66% 112.94 5,742.98 29.33% 111.71 5,680.21 12.06% 45.93
20.72% 10.57 447.72 29.66% 15.13 640.97 29.33% 14.96 633.97 12.06% 6.15
20.72% 2.33 98.74 29.66% 3.34 141.36 29.33% 3.30 139.82 12.06% 1.36
20.72% 112.76 4,777.59 29.66% 161.43 6,839.86 29.33% 159.67 6,765.11 12.06% 65.65
20.72% 248.10 10,512.05 29.66% 355.20 15,049.64 29.33% 351.31 14,885.15 12.06% 144.45
20.72% 94.67 4,011.01 29.66% 135.53 5,742.38 29.33% 134.05 5,679.62 12.06% 55.12
20.72% 1.28 64.99 29.66% 1.83 93.05 29.33% 1.81 92.03 12.06% 0.74
20.72% 0.91 46.45 29.66% 1.31 66.51 29.33% 1.29 65.78 12.06% 0.53
20.72% 2.74 139.36 29.66% 3.92 199.52 29.33% 3.88 197.34 12.06% 1.60
20.72% 0.62 114.97 29.66% 0.89 164.60 29.33% 0.88 162.80 12.06% 0.36
20.72% 0.62 5.26 29.66% 0.89 7.54 29.33% 0.88 7.45 12.06% 0.36

20.72% 0.62 37.29 29.66% 0.89 53.38 29.33% 0.88 52.80 12.06% 0.36
20.72% 0.62 31.07 29.66% 0.89 44.49 29.33% 0.88 44.00 12.06% 0.36
20.72% 5.22 182.71 29.66% 7.47 261.57 29.33% 7.39 258.72 12.06% 3.04
20.72% 311.56 249.25 29.66% 446.05 356.84 29.33% 441.17 352.94 12.06% 181.40
20.72% 2,002.79 48,367.32 29.66% 2,867.30 69,245.32 29.33% 2,835.96 68,488.49 12.06% 1,166.07
20.72% 376.20 11,158.02 29.66% 538.59 15,974.44 29.33% 532.70 15,799.85 12.06% 219.03
20.72% 5.18 1,097.18 29.66% 7.41 1,570.78 29.33% 7.33 1,553.61 12.06% 3.02
20.72% 41.22 1,572.25 29.66% 59.02 2,250.92 29.33% 58.37 2,226.32 12.06% 24.00
20.72% 22.99 1,948.73 29.66% 32.92 2,789.91 29.33% 32.56 2,759.41 12.06% 13.39
20.72% 1.45 58.00 29.66% 2.08 83.04 29.33% 2.05 82.13 12.06% 0.84
20.72% 22.91 194.02 29.66% 32.79 277.77 29.33% 32.44 274.73 12.06% 13.34
20.72% 1.11 18.86 29.66% 1.59 26.99 29.33% 1.58 26.70 12.06% 0.65
20.72% 8.38 35.53 29.66% 12.00 50.86 29.33% 11.87 50.31 12.06% 4.88
20.72% 0.62 124.29 29.66% 0.89 177.94 29.33% 0.88 176.00 12.06% 0.36
20.72% 0.62 124.29 29.66% 0.89 177.94 29.33% 0.88 176.00 12.06% 0.36
20.72% 0.12 1.58 29.66% 0.18 2.26 29.33% 0.18 2.24 12.06% 0.07
20.72% 17.58 178.78 29.66% 25.17 255.95 29.33% 24.89 253.15 12.06% 10.23
20.72% 0.01 0.84 29.66% 0.01 1.21 29.33% 0.01 1.19 12.06% 0.00
20.72% 0.05 1.32 29.66% 0.07 1.88 29.33% 0.07 1.86 12.06% 0.03
20.72% 1.23 125.13 29.66% 1.76 179.14 29.33% 1.74 177.18 12.06% 0.72
20.72% 0.08 1.05 29.66% 0.12 1.51 29.33% 0.12 1.49 12.06% 0.05
20.72% 0.62 0.93 29.66% 0.89 1.33 29.33% 0.88 1.32 12.06% 0.36
20.72% 0.62 0.93 29.66% 0.89 1.33 29.33% 0.88 1.32 12.06% 0.36
20.72% 4.14 15.78 29.66% 5.93 22.60 29.33% 5.87 22.35 12.06% 2.41
20.72% 0.48 1.29 29.66% 0.68 1.85 29.33% 0.67 1.83 12.06% 0.28
20.72% 213.65 651.64 29.66% 305.88 932.92 29.33% 302.53 922.73 12.06% 124.39
20.72% 10.50 40.01 29.66% 15.03 57.28 29.33% 14.87 56.65 12.06% 6.11
20.72% 20.61 24.73 29.66% 29.51 35.41 29.33% 29.19 35.02 12.06% 12.00
20.72% 40.60 3,096.69 29.66% 58.13 4,433.40 29.33% 57.49 4,384.94 12.06% 23.64
20.72% 0.62 46.61 29.66% 0.89 66.73 29.33% 0.88 66.00 12.06% 0.36
20.72% 2,719.36 543.87 29.66% 3,893.19 778.64 29.33% 3,850.64 770.13 12.06% 1,583.28
20.72% 1.66 99.43 29.66% 2.37 142.35 29.33% 2.35 140.80 12.06% 0.96
20.72% 290.01 22,119.24 29.66% 415.20 31,667.12 29.33% 410.66 31,321.01 12.06% 168.85
20.72% 14.31 727.67 29.66% 20.49 1,041.77 29.33% 20.26 1,030.38 12.06% 8.33
20.72% 0.06 0.71 29.66% 0.09 1.01 29.33% 0.09 1.00 12.06% 0.04
20.72% 0.63 379.09 29.66% 0.90 542.72 29.33% 0.89 536.79 12.06% 0.37
20.72% 0.83 6.32 29.66% 1.19 9.05 29.33% 1.17 8.95 12.06% 0.48
20.72% 82.45 209.41 29.66% 118.03 299.81 29.33% 116.74 296.53 12.06% 48.00
20.72% 338.30 571.73 29.66% 484.33 818.52 29.33% 479.04 809.58 12.06% 196.97

20.72% 177.50 299.98 29.66% 254.12 429.47 29.33% 251.35 424.78 12.06% 103.35
20.72% 16.79 50.38 29.66% 24.04 72.13 29.33% 23.78 71.34 12.06% 9.78
20.72% 0.83 165.72 29.66% 1.19 237.26 29.33% 1.17 234.66 12.06% 0.48
20.72% 0.62 2.63 29.66% 0.89 3.77 29.33% 0.88 3.73 12.06% 0.36
20.72% 0.21 26.33 29.66% 0.30 37.70 29.33% 0.29 37.29 12.06% 0.12
20.72% 0.62 74.57 29.66% 0.89 106.77 29.33% 0.88 105.60 12.06% 0.36
20.72% 0.62 368.66 29.66% 0.89 527.79 29.33% 0.88 522.02 12.06% 0.36
20.72% 0.21 87.78 29.66% 0.30 125.67 29.33% 0.29 124.29 12.06% 0.12
20.72% 0.83 414.30 29.66% 1.19 593.14 29.33% 1.17 586.66 12.06% 0.48
20.72% 1.45 307.21 29.66% 2.08 439.82 29.33% 2.05 435.01 12.06% 0.84
20.72% 4.14 17.57 29.66% 5.93 25.15 29.33% 5.87 24.87 12.06% 2.41
20.72% 80.78 342.50 29.66% 115.65 490.34 29.33% 114.38 484.99 12.06% 47.03
20.72% 0.62 31.07 29.66% 0.89 44.49 29.33% 0.88 44.00 12.06% 0.36
20.72% 15.54 65.87 29.66% 22.24 94.31 29.33% 22.00 93.28 12.06% 9.05
20.72% 0.62 105.65 29.66% 0.89 151.25 29.33% 0.88 149.60 12.06% 0.36
20.72% 1.86 158.00 29.66% 2.67 226.21 29.33% 2.64 223.74 12.06% 1.09
20.72% 325.87 1,160.11 29.66% 466.54 1,660.87 29.33% 461.44 1,642.72 12.06% 189.73
20.72% 12.74 254.80 29.66% 18.24 364.78 29.33% 18.04 360.79 12.06% 7.42
20.72% 327.68 1,166.56 29.66% 469.13 1,670.11 29.33% 464.00 1,651.86 12.06% 190.79
20.72% 1.45 29.49 29.66% 2.08 42.23 29.33% 2.05 41.76 12.06% 0.84
20.72% 37.09 1,006.01 29.66% 53.11 1,440.25 29.33% 52.53 1,424.51 12.06% 21.60
20.72% 1,024.93 4,345.72 29.66% 1,467.35 6,221.58 29.33% 1,451.31 6,153.58 12.06% 596.74
20.72% 18.77 46.91 29.66% 26.87 67.17 29.33% 26.57 66.43 12.06% 10.93
20.72% 223.45 1,231.21 29.66% 319.90 1,762.67 29.33% 316.41 1,743.40 12.06% 130.10
20.72% 0.62 36.86 29.66% 0.89 52.78 29.33% 0.88 52.20 12.06% 0.36
20.72% 22.99 1,948.73 29.66% 32.92 2,789.91 29.33% 32.56 2,759.41 12.06% 13.39
20.72% 0.21 14.04 29.66% 0.30 20.11 29.33% 0.29 19.89 12.06% 0.12
20.72% 5.27 53.64 29.66% 7.55 76.79 29.33% 7.47 75.95 12.06% 3.07
20.72% 1.23 41.78 29.66% 1.76 59.82 29.33% 1.75 59.17 12.06% 0.72
20.72% 0.21 26.33 29.66% 0.30 37.70 29.33% 0.29 37.29 12.06% 0.12
20.72% 4.97 147.46 29.66% 7.12 211.11 29.33% 7.04 208.80 12.06% 2.89
20.72% 17.40 663.84 29.66% 24.91 950.39 29.33% 24.64 940.00 12.06% 10.13

20.72% 0.02 0.10 29.66% 0.03 0.15 29.33% 0.03 0.15 12.06% 0.01
20.72% 1.83 74.41 29.66% 2.62 106.53 29.33% 2.59 105.36 12.06% 1.06
20.72% 0.29 15.24 29.66% 0.42 21.81 29.33% 0.41 21.58 12.06% 0.17
20.72% 0.45 21.05 29.66% 0.65 30.13 29.33% 0.64 29.81 12.06% 0.26
20.72% 1.19 62.36 29.66% 1.70 89.28 29.33% 1.68 88.31 12.06% 0.69
20.72% 0.36 12.36 29.66% 0.52 17.69 29.33% 0.52 17.50 12.06% 0.21
20.72% 1.49 31.47 29.66% 2.13 45.06 29.33% 2.10 44.57 12.06% 0.86
20.72% 1.00 40.79 29.66% 1.44 58.39 29.33% 1.42 57.75 12.06% 0.58
20.72% 1.86 47.39 29.66% 2.67 67.85 29.33% 2.64 67.11 12.06% 1.09
20.72% 0.21 7.90 29.66% 0.30 11.31 29.33% 0.29 11.19 12.06% 0.12
20.72% 0.62 39.50 29.66% 0.89 56.55 29.33% 0.88 55.93 12.06% 0.36
20.72% 3.52 895.33 29.66% 5.04 1,281.80 29.33% 4.99 1,267.79 12.06% 2.05
20.72% 0.62 163.26 29.66% 0.89 233.74 29.33% 0.88 231.18 12.06% 0.36
20.72% 0.62 161.58 29.66% 0.89 231.32 29.33% 0.88 228.80 12.06% 0.36
20.72% 0.62 131.66 29.66% 0.89 188.49 29.33% 0.88 186.43 12.06% 0.36
20.72% 7.89 173.78 29.66% 11.29 248.79 29.33% 11.17 246.07 12.06% 4.59
20.72% 8.03 122.45 29.66% 11.50 175.30 29.33% 11.37 173.38 12.06% 4.67
20.72% 1.69 12.90 29.66% 2.42 18.46 29.33% 2.39 18.26 12.06% 0.98
20.72% 1.24 12.64 29.66% 1.78 18.10 29.33% 1.76 17.90 12.06% 0.72
20.72% 0.62 6.32 29.66% 0.89 9.05 29.33% 0.88 8.95 12.06% 0.36
20.72% 4.97 92.67 29.66% 7.12 132.67 29.33% 7.04 131.22 12.06% 2.89
20.72% 0.41 112.35 29.66% 0.59 160.85 29.33% 0.59 159.10 12.06% 0.24
20.72% 0.21 41.43 29.66% 0.30 59.31 29.33% 0.29 58.67 12.06% 0.12
20.72% 41.22 978.23 29.66% 59.02 1,400.48 29.33% 58.37 1,385.18 12.06% 24.00
20.72% 0.62 8.98 29.66% 0.89 12.86 29.33% 0.88 12.72 12.06% 0.36
20.72% 0.41 42.13 29.66% 0.59 60.32 29.33% 0.59 59.66 12.06% 0.24
20.72% 0.62 79.00 29.66% 0.89 113.10 29.33% 0.88 111.86 12.06% 0.36
20.72% 0.41 126.69 29.66% 0.59 181.38 29.33% 0.59 179.40 12.06% 0.24
20.72% 0.21 50.03 29.66% 0.30 71.63 29.33% 0.29 70.85 12.06% 0.12
20.72% 0.21 79.00 29.66% 0.30 113.10 29.33% 0.29 111.86 12.06% 0.12
20.72% 0.21 70.22 29.66% 0.30 100.53 29.33% 0.29 99.43 12.06% 0.12
20.72% 0.62 131.66 29.66% 0.89 188.49 29.33% 0.88 186.43 12.06% 0.36
20.72% 0.62 131.66 29.66% 0.89 188.49 29.33% 0.88 186.43 12.06% 0.36
20.72% 0.62 168.53 29.66% 0.89 241.28 29.33% 0.88 238.64 12.06% 0.36
20.72% 0.21 26.33 29.66% 0.30 37.70 29.33% 0.29 37.29 12.06% 0.12
20.72% 2.85 27.18 29.66% 4.08 38.92 29.33% 4.04 38.49 12.06% 1.66
20.72% 1,089.49 23,075.47 29.66% 1,559.78 33,036.11 29.33% 1,542.73 32,675.04 12.06% 634.33
20.72% 63.00 2,313.32 29.66% 90.19 3,311.88 29.33% 89.21 3,275.68 12.06% 36.68
20.72% 247.34 418.00 29.66% 354.10 598.44 29.33% 350.23 591.90 12.06% 144.01
20.72% 550.11 1,584.32 29.66% 787.57 2,268.19 29.33% 778.96 2,243.40 12.06% 320.29
20.72% 0.25 0.43 29.66% 0.36 0.61 29.33% 0.36 0.60 12.06% 0.15
20.72% 81.20 2,408.49 29.66% 116.26 3,448.13 29.33% 114.98 3,410.45 12.06% 47.28
20.72% 40.60 860.35 29.66% 58.13 1,231.73 29.33% 57.49 1,218.26 12.06% 23.64
20.72% 1.27 16.33 29.66% 1.82 23.38 29.33% 1.80 23.12 12.06% 0.74
20.72% 128.09 596.89 29.66% 183.38 854.54 29.33% 181.37 845.20 12.06% 74.58
20.72% 1.86 51.74 29.66% 2.67 74.07 29.33% 2.64 73.26 12.06% 1.09
20.72% 1.24 36.08 29.66% 1.78 51.66 29.33% 1.76 51.09 12.06% 0.72
20.72% 0.62 52.82 29.66% 0.89 75.63 29.33% 0.88 74.80 12.06% 0.36
20.72% 1.24 15.80 29.66% 1.78 22.62 29.33% 1.76 22.37 12.06% 0.72
20.72% 3.73 12.64 29.66% 5.34 18.10 29.33% 5.28 17.90 12.06% 2.17
20.72% 8.70 25.84 29.66% 12.46 36.99 29.33% 12.32 36.59 12.06% 5.07
20.72% 2.90 27.03 29.66% 4.15 38.70 29.33% 4.11 38.27 12.06% 1.69
20.72% 0.62 0.95 29.66% 0.89 1.36 29.33% 0.88 1.35 12.06% 0.36
20.72% 2.49 28.44 29.66% 3.56 40.71 29.33% 3.52 40.27 12.06% 1.45
20.72% 6.01 17.84 29.66% 8.60 25.54 29.33% 8.51 25.26 12.06% 3.50
20.72% 7.25 42.99 29.66% 10.38 61.55 29.33% 10.27 60.88 12.06% 4.22
20.72% 3.94 11.69 29.66% 5.63 16.74 29.33% 5.57 16.55 12.06% 2.29
20.72% 0.21 0.35 29.66% 0.30 0.50 29.33% 0.29 0.50 12.06% 0.12
20.72% 37.29 237.15 29.66% 53.38 339.51 29.33% 52.80 335.80 12.06% 21.71
20.72% 2.69 8.00 29.66% 3.86 11.45 29.33% 3.81 11.33 12.06% 1.57
20.72% 0.21 0.44 29.66% 0.30 0.63 29.33% 0.29 0.62 12.06% 0.12
20.72% 0.62 4.47 29.66% 0.89 6.41 29.33% 0.88 6.34 12.06% 0.36
20.72% 247.34 1,256.48 29.66% 354.10 1,798.85 29.33% 350.23 1,779.19 12.06% 144.01
20.72% 3.11 21.07 29.66% 4.45 30.16 29.33% 4.40 29.83 12.06% 1.81
20.72% 0.41 61.45 29.66% 0.59 87.97 29.33% 0.59 87.01 12.06% 0.24
20.72% 0.83 28.09 29.66% 1.19 40.21 29.33% 1.17 39.78 12.06% 0.48
20.72% 0.62 43.50 29.66% 0.89 62.28 29.33% 0.88 61.60 12.06% 0.36
20.72% 0.41 50.91 29.66% 0.59 72.88 29.33% 0.59 72.09 12.06% 0.24
20.72% 5.39 21.54 29.66% 7.71 30.84 29.33% 7.63 30.51 12.06% 3.14
20.72% 0.41 0.94 29.66% 0.59 1.34 29.33% 0.59 1.33 12.06% 0.24
20.72% 0.41 122.89 29.66% 0.59 175.93 29.33% 0.59 174.01 12.06% 0.24
20.72% 2.49 13.70 29.66% 3.56 19.61 29.33% 3.52 19.39 12.06% 1.45
20.72% 41.22 174.79 29.66% 59.02 250.23 29.33% 58.37 247.50 12.06% 24.00
20.72% 247.34 314.12 29.66% 354.10 449.71 29.33% 350.23 444.80 12.06% 144.01
20.72% 82.45 104.71 29.66% 118.03 149.90 29.33% 116.74 148.27 12.06% 48.00
20.72% 41.22 733.77 29.66% 59.02 1,050.51 29.33% 58.37 1,039.03 12.06% 24.00
20.72% 41.22 733.77 29.66% 59.02 1,050.51 29.33% 58.37 1,039.03 12.06% 24.00
20.72% 535.90 1,071.80 29.66% 767.23 1,534.45 29.33% 758.84 1,517.68 12.06% 312.01
20.72% 41.22 69.67 29.66% 59.02 99.74 29.33% 58.37 98.65 12.06% 24.00
20.72% 1.24 12.64 29.66% 1.78 18.10 29.33% 1.76 17.90 12.06% 0.72
20.72% 1.55 31.60 29.66% 2.22 45.24 29.33% 2.20 44.75 12.06% 0.90
20.72% 0.41 28.76 29.66% 0.59 41.17 29.33% 0.59 40.72 12.06% 0.24
20.72% 3.23 10.96 29.66% 4.63 15.68 29.33% 4.58 15.51 12.06% 1.88
20.72% 82.45 349.57 29.66% 118.03 500.47 29.33% 116.74 495.00 12.06% 48.00
20.72% 2.69 216.81 29.66% 3.86 310.40 29.33% 3.81 307.01 12.06% 1.57
20.72% 0.21 11.41 29.66% 0.30 16.34 29.33% 0.29 16.16 12.06% 0.12
20.72% 2.49 353.91 29.66% 3.56 506.67 29.33% 3.52 501.13 12.06% 1.45
20.72% 0.41 58.83 29.66% 0.59 84.23 29.33% 0.59 83.31 12.06% 0.24
20.72% 0.41 298.44 29.66% 0.59 427.26 29.33% 0.59 422.59 12.06% 0.24
20.72% 0.41 510.86 29.66% 0.59 731.37 29.33% 0.59 723.38 12.06% 0.24
20.72% 0.21 150.93 29.66% 0.30 216.08 29.33% 0.29 213.72 12.06% 0.12
20.72% 21.05 210.53 29.66% 30.14 301.40 29.33% 29.81 298.11 12.06% 12.26
20.72% 40.94 73.70 29.66% 58.62 105.51 29.33% 57.98 104.36 12.06% 23.84
20.72% 0.27 18.56 29.66% 0.38 26.57 29.33% 0.38 26.28 12.06% 0.15
20.72% 7.56 1,058.54 29.66% 10.82 1,515.47 29.33% 10.71 1,498.91 12.06% 4.40
20.72% 2.47 12.33 29.66% 3.53 17.65 29.33% 3.49 17.45 12.06% 1.44
20.72% 19.89 47.75 29.66% 28.48 68.36 29.33% 28.17 67.61 12.06% 11.58
20.72% 77.12 875.27 29.66% 110.40 1,253.09 29.33% 109.20 1,239.39 12.06% 44.90
20.72% 7.42 18.56 29.66% 10.63 26.57 29.33% 10.51 26.28 12.06% 4.32
20.72% 0.27 41.10 29.66% 0.38 58.84 29.33% 0.38 58.20 12.06% 0.15

20.72% 130.25 253.98 29.66% 186.47 363.61 29.33% 184.43 359.64 12.06% 75.83
20.72% 176.60 19,426.33 29.66% 252.83 27,811.80 29.33% 250.07 27,507.83 12.06% 102.82
20.72% 12.15 1,458.43 29.66% 17.40 2,087.97 29.33% 17.21 2,065.15 12.06% 7.08
20.72% 28.45 512.14 29.66% 40.73 733.21 29.33% 40.29 725.20 12.06% 16.57
20.72% 405.26 8,105.18 29.66% 580.19 11,603.82 29.33% 573.85 11,477.00 12.06% 235.95
20.72% 168.32 11,411.89 29.66% 240.97 16,337.89 29.33% 238.34 16,159.32 12.06% 98.00
20.72% 12.30 1,722.09 29.66% 17.61 2,465.44 29.33% 17.42 2,438.50 12.06% 7.16
20.72% 24.31 119.36 29.66% 34.80 170.88 29.33% 34.42 169.01 12.06% 14.15
20.72% 24.31 72.93 29.66% 34.80 104.41 29.33% 34.42 103.27 12.06% 14.15
20.72% 170.18 835.59 29.66% 243.64 1,196.28 29.33% 240.98 1,183.20 12.06% 99.08
20.72% 168.32 757.43 29.66% 240.97 1,084.37 29.33% 238.34 1,072.52 12.06% 98.00
20.72% 24.43 366.50 29.66% 34.98 524.71 29.33% 34.60 518.97 12.06% 14.23
20.72% 11.60 696.03 29.66% 16.61 996.47 29.33% 16.43 985.58 12.06% 6.75
20.72% 368.11 2,944.92 29.66% 527.01 4,216.11 29.33% 521.25 4,170.02 12.06% 214.33
20.72% 24.68 308.53 29.66% 35.34 441.70 29.33% 34.95 436.88 12.06% 14.37
20.72% 6.08 75.97 29.66% 8.70 108.77 29.33% 8.61 107.58 12.06% 3.54
20.72% 3.64 54.66 29.66% 5.22 78.25 29.33% 5.16 77.39 12.06% 2.12
20.72% 284.15 3,551.85 29.66% 406.80 5,085.02 29.33% 402.36 5,029.44 12.06% 165.44
20.72% 189.28 9,780.02 29.66% 270.98 14,001.62 29.33% 268.02 13,848.59 12.06% 110.20
20.72% 28.52 3,993.18 29.66% 40.83 5,716.86 29.33% 40.39 5,654.37 12.06% 16.61
20.72% 40.95 327.56 29.66% 58.62 468.96 29.33% 57.98 463.83 12.06% 23.84
20.72% 40.95 1,023.64 29.66% 58.62 1,465.50 29.33% 57.98 1,449.48 12.06% 23.84
20.72% 0.07 0.30 29.66% 0.11 0.43 29.33% 0.11 0.42 12.06% 0.04
20.72% 0.62 186.44 29.66% 0.89 266.91 29.33% 0.88 264.00 12.06% 0.36
20.72% 0.41 1,039.27 29.66% 0.59 1,487.87 29.33% 0.59 1,471.61 12.06% 0.24
20.00% 0.20 200.00 20.00% 0.20 200.00 20.00% 0.20 200.00 20.00% 0.20
20.00% 0.20 100.00 20.00% 0.20 100.00 20.00% 0.20 100.00 20.00% 0.20
20.00% 0.20 396.58 20.00% 0.20 396.58 20.00% 0.20 396.58 20.00% 0.20
20.00% 0.20 219.78 20.00% 0.20 219.78 20.00% 0.20 219.78 20.00% 0.20
0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00
0.00% 0.00 0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 1.00
20.72% 1.04 414.30 29.66% 1.48 593.14 29.33% 1.47 586.66 12.06% 0.60
20.72% 0.21 414.30 29.66% 0.30 593.14 29.33% 0.29 586.66 12.06% 0.12
20.72% 0.21 414.30 29.66% 0.30 593.14 29.33% 0.29 586.66 12.06% 0.12
453,548.09 643,547.03 636,659.53


20.47% 458,837.59 29.04% 643,547.03 28.73% 646,659.53 12.57%
5 MES
TOTAL
SUBTOTAL
191.12 1,584.66
804.65 6,671.54
131.28 1,088.51
458.41 3,800.81
192.97 1,600.00
7,016.29 58,174.02
23,145.37 191,904.63
3,830.11 31,756.46
58,972.59 488,957.94
9,604.00 48,020.00
2,864.00 14,320.00
493.53 4,092.02
522.30 4,330.53
234.26 1,942.33
118.18 979.84
4.09 33.89
137.70 1,141.69
1.58 13.10
67.41 558.92
151.36 1,254.94
24.55 203.52
52.05 431.55
11,192.79 92,802.51
619.41 5,135.67
26.42 219.05
11.28 93.56
1,469.21 12,181.63
11.16 92.55
124.38 1,031.25
392.45 3,253.89
392.45 3,253.89
806.18 6,684.23
2,335.55 19,364.70
260.67 2,161.29
57.49 476.66
2,781.63 23,063.26
6,120.37 50,745.70
2,335.31 19,362.67
37.84 313.74
27.05 224.25
81.14 672.75
66.94 555.00
3.06 25.41
5 MES
TOTAL
SUBTOTAL
21.71 180.00
18.09 150.00
106.38 882.00
145.12 1,203.22
28,160.63 233,487.51
6,496.47 53,864.04
638.80 5,296.50
915.40 7,589.86
1,134.60 9,407.25
33.77 280.00
112.96 936.61
10.98 91.02
20.69 171.51
72.37 600.00
72.37 600.00
0.92 7.63
104.09 863.03
0.49 4.07
0.77 6.35
72.85 604.04
0.61 5.08
0.54 4.50
0.54 4.50
9.19 76.20
0.75 6.23
379.40 3,145.71
23.29 193.13
14.40 119.40
1,802.97 14,948.92
27.14 225.00
316.66 2,625.48
57.89 480.00
12,878.36 106,778.00
423.66 3,512.72
0.41 3.41
220.71 1,830.00
3.68 30.52
121.93 1,010.92
332.88 2,759.97
5 MES
TOTAL
SUBTOTAL
174.66 1,448.13
29.33 243.21
96.49 800.00
1.53 12.72
15.33 127.12
43.42 360.00
214.64 1,779.66
51.11 423.73
241.22 2,000.00
178.87 1,483.02
10.23 84.80
199.41 1,653.39
18.09 150.00
38.35 318.00
61.51 510.00
91.99 762.75
675.44 5,600.27
148.35 1,230.00
679.20 5,631.42
17.17 142.38
585.72 4,856.38
2,530.19 20,978.46
27.31 226.47
716.84 5,943.53
21.46 177.96
1,134.60 9,407.25
8.18 67.80
31.23 258.93
24.33 201.70
15.33 127.12
85.85 711.84
386.50 3,204.60
5 MES
TOTAL
SUBTOTAL
0.06 0.50
43.32 359.20
8.87 73.56
12.26 101.61
36.31 301.05
7.20 59.66
18.32 151.93
23.75 196.89
27.59 228.78
4.60 38.14
23.00 190.68
521.28 4,322.08
95.06 788.13
94.07 780.00
76.66 635.58
101.18 838.90
71.29 591.09
7.51 62.26
7.36 61.02
3.68 30.51
53.96 447.36
65.42 542.38
24.12 200.00
569.55 4,722.27
5.23 43.35
24.53 203.38
46.00 381.36
73.76 611.60
29.13 241.53
46.00 381.36
40.88 338.98
76.66 635.58
76.66 635.58
5 MES
TOTAL
SUBTOTAL
98.12 813.57
15.33 127.12
15.83 131.23
13,435.10 111,394.09
1,346.87 11,167.29
243.37 2,017.86
922.43 7,648.10
0.25 2.06
1,402.28 11,626.72
500.92 4,153.24
9.51 78.83
347.52 2,881.42
30.12 249.75
21.01 174.18
30.76 255.00
9.20 76.26
7.36 61.02
15.04 124.74
15.74 130.48
0.55 4.59
16.56 137.28
10.39 86.13
25.03 207.55
6.81 56.43
0.20 1.69
138.07 1,144.80
4.66 38.61
0.26 2.12
2.61 21.60
731.55 6,065.52
12.27 101.70
5 MES
TOTAL
SUBTOTAL
35.77 296.62
16.35 135.60
25.33 210.00
29.64 245.76
12.54 104.00
0.55 4.52
71.55 593.22
7.97 66.12
101.76 843.76
182.89 1,516.38
60.96 505.46
427.22 3,542.20
427.22 3,542.20
624.03 5,174.00
40.56 336.31
7.36 61.02
18.40 152.55
16.74 138.82
6.38 52.88
203.53 1,687.52
126.23 1,046.63
6.64 55.08
206.05 1,708.44
34.25 284.00
173.76 1,440.68
297.43 2,466.10
87.88 728.61
122.57 1,016.30
42.91 355.77
10.81 89.60
616.31 5,110.00
7.18 59.50
27.80 230.50
509.60 4,225.26
10.81 89.60
23.93 198.40
5 MES
TOTAL
SUBTOTAL
147.87 1,226.06
11,310.48 93,778.30
849.13 7,040.40
298.18 2,472.30
4,719.03 39,126.80
6,644.28 55,089.53
1,002.64 8,313.20
69.49 576.19
42.46 352.05
486.50 4,033.71
440.99 3,656.38
213.39 1,769.25
405.25 3,360.00
1,714.60 14,216.24
179.63 1,489.37
44.23 366.75
31.82 263.85
2,067.97 17,146.12
5,694.17 47,211.91
2,324.93 19,276.60
190.72 1,581.28
595.99 4,941.50
0.17 1.44
108.55 900.00
605.09 5,016.94
200.00 1,000.00
100.00 500.00
396.58 1,982.90
219.78 1,098.90
4,000.00 4,000.00
5,000.00 5,000.00
241.22 2,000.00
241.22 2,000.00
241.22 2,000.00
278,658.39
5 MES
TOTAL
SUBTOTAL
278,658.39 2,030,028.56
ALUMNO:
Item
0 01
0 01.01
0 01.01.01
0 01.01.02
0 01.02
0 01.02.01
0 01.02.02
0 02
0 02.01
0 02.01.01
0 02.01.02
0 02.02
0 02.02.01
0 02.02.02
0 02.02.03
0 02.02.04
0 02.03
0 02.03.01
0 02.04
0 02.04.01
0 02.04.02
0 02.04.03
0 02.05
0 02.05.01
0 02.05.02
0 02.06
0 02.06.01
0 02.06.02
0 02.06.03
0 02.06.04
0 02.06.05
0 02.06.06
0 02.06.07
0 02.06.08
0 02.06.09
0 02.06.10
0 02.07
0 02.07.01
0 02.07.02
0 02.08
0 02.08.01
0 02.08.02
0 02.08.03
0 02.08.04
0 02.08.05
0 02.08.06
0 02.08.07
0 03
0 03.01
0 03.01.01
0 03.01.02
0 03.02
0 03.02.01
0 03.02.02
0 03.03
0 03.03.01
0 03.03.02
0 03.03.03
0 03.03.04
0 03.03.05
0 03.04
0 03.04.01
0 03.04.02
0 03.05
0 03.05.01
0 03.05.02
0 03.05.03
0 03.05.04
0 03.06
0 03.06.01
0 03.07
0 03.07.01
0 04
0 04.01
0 04.01.01
0 04.01.01.01
0 04.01.01.02
0 04.01.02
0 04.01.02.01
0 04.01.02.02
0 04.01.02.03
0 04.01.02.04
0 04.01.03
0 04.01.03.01
0 04.01.04
0 04.01.04.01
0 04.01.04.02
0 04.01.04.03
0 04.01.05
0 04.01.05.01
0 04.01.05.02
0 04.01.05.03
0 04.01.06
0 04.01.06.01
0 04.01.07
0 04.01.07.01
0 04.01.08
0 04.01.08.01
0 04.01.08.02
0 04.01.08.03
0 04.01.08.04
0 04.01.08.05
0 04.01.08.06
0 04.01.08.07
0 04.01.08.08
0 04.01.08.09
0 04.01.08.10
0 04.01.08.11
0 04.01.08.12
0 04.01.08.13
0 04.01.08.14
0 04.01.08.15
0 04.01.08.16
0 04.01.08.17
0 04.01.08.18
0 04.01.09
0 04.01.09.01
0 04.01.09.02
0 04.01.10
0 04.01.10.01
0 04.01.10.02
0 04.01.10.03
0 04.01.10.04
0 04.01.10.05
0 04.01.10.06
0 04.01.10.07
0 04.02
0 04.02.01
0 04.02.01.01
0 04.02.01.02
0 04.02.02
0 04.02.02.01
0 04.02.02.02
0 04.02.02.03
0 04.02.02.04
0 04.02.03
0 04.02.03.01
0 04.02.04
0 04.02.04.01
0 04.02.04.02
0 04.02.04.03
0 04.02.05
0 04.02.05.01
0 04.02.05.02
0 04.02.05.03
0 04.02.06
0 04.02.06.01
0 04.02.07
0 04.02.07.01
0 04.02.08
0 04.02.08.01
0 04.02.08.02
0 04.02.08.03
0 04.02.08.04
0 04.02.08.05
0 04.02.08.06
0 04.02.08.07
0 04.02.08.08
0 04.02.08.09
0 04.02.08.10
0 04.02.08.11
0 04.02.08.12
0 04.02.08.13
0 04.02.08.14
0 04.02.08.15
0 04.02.08.16
0 04.02.08.17
0 04.02.08.18
0 04.02.09
0 04.02.09.01
0 04.02.09.02
0 04.02.10
0 04.02.10.01
0 04.02.10.02
0 04.02.10.03
0 04.02.10.04
0 04.02.10.05
0 04.02.10.06
0 04.02.10.07
0 04.03
0 04.03.01
0 04.03.01.01
0 04.03.01.02
0 04.03.02
0 04.03.02.01
0 04.03.02.02
0 04.03.02.03
0 04.03.02.04
0 04.03.03
0 04.03.03.01
0 04.03.04
0 04.03.04.01
0 04.03.04.02
0 04.03.04.03
0 04.03.05
0 04.03.05.01
0 04.03.05.02
0 04.03.05.03
0 04.03.06
0 04.03.06.01
0 04.03.07
0 04.03.07.01
0 04.03.08
0 04.03.08.01
0 04.03.08.02
0 04.03.08.03
0 04.03.08.04
0 04.03.08.05
0 04.03.08.06
0 04.03.08.07
0 04.03.08.08
0 04.03.08.09
0 04.03.08.10
0 04.03.08.11
0 04.03.08.12
0 04.03.08.13
0 04.03.08.14
0 04.03.08.15
0 04.03.08.16
0 04.03.08.17
0 04.03.08.18
0 04.03.09
0 04.03.09.01
0 04.03.09.02
0 04.03.10
0 04.03.10.01
0 04.03.10.02
0 04.03.10.03
0 04.03.10.04
0 04.03.10.05
0 04.03.10.06
0 04.03.10.07
0 05
0 05.01
0 05.01.01
0 05.01.02
0 05.02
0 05.02.01
0 05.02.02
0 05.03
0 05.03.01
0 05.03.02
0 05.03.03
0 05.03.04
0 05.03.05
0 05.04
0 05.04.01
0 05.04.02
0 05.04.03
0 05.05
0 05.05.01
0 05.05.02
0 05.05.03
0 05.05.04
0 05.05.05
0 05.05.06
0 05.05.07
0 05.05.08
0 05.05.09
0 05.06
0 05.06.01
0 05.06.02
0 05.06.03
0 05.07
0 05.07.01
0 05.08
0 05.08.01
0 05.08.01.01
0 05.08.01.02
0 05.08.02
0 05.08.02.01
0 05.08.02.02
0 05.08.02.03
0 05.08.02.04
0 05.08.03
0 05.08.03.01
0 05.08.04
0 05.08.04.01
0 05.08.04.02
0 05.08.04.03
0 05.08.05
0 05.08.05.01
0 05.08.05.02
0 05.08.06
0 05.08.06.01
0 05.08.06.02
0 05.08.06.03
0 05.08.06.04
0 05.08.06.05
0 05.08.06.06
0 05.08.06.07
0 05.08.06.08
0 05.08.07
0 05.08.07.01
0 05.09
0 05.09.01
0 05.09.01.01
0 05.09.01.02
0 05.09.02
0 05.09.02.01
0 05.09.02.02
0 05.09.02.03
0 05.09.02.04
0 05.09.03
0 05.09.03.01
0 05.09.03.02
0 05.09.04
0 05.09.04.01
0 05.09.04.02
0 05.09.04.03
0 05.09.05
0 05.09.05.01
0 05.09.05.02
0 05.09.06
0 05.09.06.01
0 05.09.06.02
0 05.09.06.03
0 05.09.06.04
0 05.09.06.05
0 05.09.06.06
0 05.09.06.07
0 05.09.06.08
0 05.09.07
0 05.09.07.01
0 05.10
0 05.10.01
0 05.10.01.01
0 05.10.01.02
0 05.10.02
0 05.10.02.01
0 05.10.02.02
0 05.10.02.03
0 05.10.02.04
0 05.10.03
0 05.10.03.01
0 05.10.04
0 05.10.04.01
0 05.10.04.02
0 05.10.04.03
0 05.10.05
0 05.10.05.01
0 05.10.05.02
0 05.10.06
0 05.10.06.01
0 05.10.06.02
0 05.10.06.03
0 05.10.06.04
0 05.10.06.05
0 05.10.06.06
0 05.10.06.07
0 05.10.06.08
0 05.10.06.09
0 05.10.06.10
0 05.10.07
0 05.10.07.01
0 05.11
0 05.11.01
0 05.11.01.01
0 05.11.01.02
0 05.11.02
0 05.11.02.01
0 05.11.02.02
0 05.11.02.03
0 05.11.02.04
0 05.11.03
0 05.11.03.01
0 05.11.04
0 05.11.04.01
0 05.11.04.02
0 05.11.04.03
0 05.11.05
0 05.11.05.01
0 05.11.05.02
0 05.11.06
0 05.11.06.01
0 05.11.06.02
0 05.11.06.03
0 05.11.06.04
0 05.11.06.05
0 05.11.07
0 05.11.07.01
0 06
0 06.01
0 06.01.01
0 06.02
0 06.02.01
0 06.02.02
0 06.02.03
0 06.02.04
0 06.02.05
0 06.03
0 06.03.01
0 06.03.02
0 06.04
0 06.04.01
0 06.04.02
0 06.04.03
0 07
0 07.01
0 07.01.01
0 07.01.02
0 07.02
0 07.02.01
0 07.02.02
0 07.02.03
0 07.02.04
0 07.02.05
0 07.02.06
0 07.02.07
0 07.02.08
0 07.02.09
0 07.02.10
0 07.02.11
0 07.02.12
0 07.02.13
0 07.02.14
0 07.02.15
0 07.03
0 07.03.01
0 07.03.02
0 07.03.03
0 07.03.04
0 07.04
0 07.04.01
0 07.04.02
0 07.04.03
0 07.04.04
0 07.04.05
0 07.04.06
0 07.05
0 07.05.01
0 07.06
0 07.06.01
0 07.06.02
0 08
0 08.01
0 08.01.01
0 08.02
0 08.02.01
0 08.02.02
0 08.02.03
0 08.02.04
0 08.02.05
0 08.03
0 08.03.01
0 08.04
0 08.04.01
0 08.04.02
0 08.04.03
0 09
0 09.01
0 09.01.01
0 09.01.01.01
0 09.01.01.02
0 09.01.02
0 09.01.02.01
0 09.01.02.02
0 09.01.02.03
0 09.01.03
0 09.01.03.01
0 09.01.03.02
0 09.01.04
0 09.01.04.01
0 09.01.05
0 09.01.05.01
0 09.01.05.02
0 09.01.06
0 09.01.06.01
0 09.01.06.02
0 09.01.06.03
0 09.02
0 09.02.01
0 09.02.01.01
0 09.02.01.02
0 09.02.02
0 09.02.02.01
0 09.02.02.02
0 09.02.02.03
0 09.02.03
0 09.02.03.01
0 09.02.04
0 09.02.04.01
0 09.03
0 09.03.01
0 09.03.01.01
0 09.03.01.02
0 09.03.02
0 09.03.02.01
0 09.03.02.02
0 09.03.02.03
0 09.03.03
0 09.03.03.01
0 09.03.03.02
0 09.03.03.03
0 10
0 10.01
0 10.01.01
0 10.01.01.01
0 10.01.01.02
0 10.01.02
0 10.01.02.01
0 10.01.02.02
0 10.01.02.03
0 10.01.02.04
0 10.02
0 10.02.01
0 10.02.01.01
0 10.02.02
0 10.02.02.01
0 10.02.02.02
0 10.02.02.03
0 10.02.03
0 10.02.03.01
0 10.02.04
0 10.02.04.01
0 10.02.04.02
0 10.02.04.03
0 10.03
0 10.03.01
0 10.03.01.01
0 10.03.02
0 10.03.02.01
0 10.03.02.02
0 10.03.02.03
0 10.03.03
0 10.03.03.01
0 10.03.04
0 10.03.04.01
0 10.03.04.02
0 10.03.05
0 10.03.05.01
0 10.03.05.02
0 10.03.05.03
0 10.03.06
0 10.03.06.01
0 10.03.06.02
0 10.03.06.03
0 10.03.06.04
0 10.03.06.05
0 10.03.06.06
0 10.03.06.07
0 10.03.06.08
0 10.04
0 10.04.01
0 10.04.01.01
0 10.04.02
0 10.04.02.01
0 10.04.02.02
0 10.04.02.03
0 10.04.03
0 10.04.03.01
0 10.04.04
0 10.04.04.01
0 10.04.05
0 10.04.05.01
0 10.04.05.02
0 10.04.05.03
0 10.04.06
0 10.04.06.01
0 10.04.06.02
0 10.04.06.03
0 10.04.06.04
0 10.05
0 10.05.01
0 10.05.01.01
0 10.05.02
0 10.05.02.01
0 10.05.02.02
0 10.05.02.03
0 10.05.03
0 10.05.03.01
0 10.05.04
0 10.05.04.01
0 10.05.04.02
0 10.05.05
0 10.05.05.01
0 10.05.05.02
0 10.05.05.03
0 10.05.05.04
0 10.05.05.05
0 10.05.05.06
0 10.05.05.07
0 10.05.05.08
0 10.05.05.09
0 10.06
0 10.06.01
0 10.06.01.01
0 10.06.02
0 10.06.02.01
0 10.06.02.02
0 10.06.02.03
0 10.06.03
0 10.06.03.01
0 10.06.04
0 10.06.04.01
0 10.06.04.02
0 10.07
0 10.07.01
0 10.07.01.01
0 10.07.02
0 10.07.02.01
0 10.07.02.02
0 10.07.02.03
0 10.07.03
0 10.07.03.01
0 10.07.03.02
0 10.07.03.03
0 10.07.03.04
0 10.07.04
0 10.07.04.01
0 10.07.04.02
0 10.07.04.03
0 10.07.04.04
0 10.07.04.05
0 10.07.04.06
0 10.07.04.07
0 10.07.04.08
0 10.08
0 10.08.01
0 10.08.02
0 10.08.03
0 10.08.04
0 10.08.05
0 10.08.06
0 10.08.07
0 10.09
0 10.09.01
0 10.09.01.01
0 10.09.01.02
0 10.09.02
0 10.09.02.01
0 10.09.02.02
0 10.09.02.03
0 10.09.02.04
0 10.09.02.05
0 10.09.02.06
0 10.09.02.07
0 10.09.03
0 10.09.03.01
0 10.09.03.02
0 10.09.04
0 10.09.04.01
0 10.09.04.02
0 10.09.04.03
0 10.09.04.04
0 10.09.04.05
0 10.09.05
0 10.09.05.01
0 10.09.05.02
0 10.09.06
0 10.09.06.01
0 11
0 11.01
0 11.01.01
0 11.01.02
0 11.02
0 11.02.01
0 11.02.02
12
11.01
11.02
11.03
11.04
DIAZ ALVARADO JOHNSONS
total
Descripcin
OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES
OBRAS PROVISIONALES
CAMPAMENTO PROVISIONAL DE OBRA
CARTEL DE IDENTIFICACION DE OBRA
TRABAJOS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS
TRANSPORTE DE AGREGADOS A LA OBRA
CAPTACIONES DE MANANTIAL DE LADERA (03 UND)
OBRAS PRELIMINARES
LIMPIEZA Y DESBROCE DE TERRENO
TRAZO NIVELACION Y REPLANTEO INICIAL
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN TERRENO NORMAL
REFINE Y NIVELACION EN TERRENO NORMAL
RELLENO COMPACTADO C/MATERIAL PROPIO C/EQUIPO
ELIMIN. DESMONTE (CARG+V) D=5KM
OBRAS DE CONCRETO SIMPLE
CONCRETO f'c=100 kg/cm2 PARA SOLADOS Y/O SUB-BASES
OBRAS DE CONCRETO ARMADO
CONCRETO f 'c=210 kg/cm2
ACERO fy=4200 kg/cm2 GRADO 60
ENCOFRADO Y DESENCOFRADO NORMAL
REVOQUES Y ENLUCIDOS
TARRAJEO FROTACHADO, MUROS Y LOSAS EXT. e=1.5cm MEZCLA 1:5
TARRAJEO C/ IMPERMEABILIZANTE, MUROS Y LOSAS INTERIORES e=1.5cm
INSTALACIONES HIDRAULICAS
CODO 45 PVC-SP 1 1/2"
REDUCCION PVC 48mm X 33mm
REDUCCION PVC-UF DN 110x63
MALLA DE FIERROS DE 1/4" CADA 62.5mm
SUMINISTRO E INSTALACION DE VALVULA COMPUERTA DE BRONCE DN 1 1/2"

UNION UNIVERSAL DE FIERRO GALVANIZADO DE 1 1/2"
TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1 1/2"+ 2% de desperdicios.
CANASTILLA DE 1 1/2"
CONCRETO f'c=140 kg/cm2 P/ANCLAJE DE ACCESORIO DN 15 - 48
MONTAJE DE INSTALACIONES HIDRAULICAS PARA CAPTACION DE MANANTIAL
CARPINTERIA METALICA
TAPA METALICA 0.60 X 0.60m, e=1/8"
CERCO DE MADERA CON ALAMBRE DE PUAS
EXCAVACION DE ZANJAS PARA CIMIENTOS
CONCRETO 1:10 +30% P.G. PARA CIMIENTOS CORRIDOS
ALAMBRE DE PUAS PARA CERCO
PUERTA METALICA CON MALLA PARA CERCO PERIMETRICO INCLUIDO CADENA Y CANDADO
MADERA ROLLIZO DE EUCALIPTO D=6", L=3.00m
INSTALACION DE CERCO DE ALAMBRE DE PUAS
ELIMINACION DE MATERIAL EXCEDENTE (CON CARRETILLA), D=30m
LINEA DE CONDUCCION
OBRAS PROVISIONALES
CERCO DE MALLA HDP 1m DE ALTURA PARA LIMITE DE SEGURIDAD DE OBRA
PUENTE DE MADERA PASE PEATONAL S/ZANJA S/D
TRAZO Y REPLANTEO INICIALES
TRAZO Y REPLANTEO FINALES
EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 15 - 48 de 0.60m a 1.00m PROF.
REFINE Y NIVELACION DE ZANJA T-NORMAL P/TUB. DN 15 - 40 PARA TODA PROF.
PREPARACION DE CAMA DE APOYO P/TUB. DN 15-48 CON MAT. PROPIO PARA TODA PROF.
RELLENO COMP. ZANJA (PULSO) P/TUB. T-NORMAL DN 15 - 48 de 0.60m a 1.00m PROF.
SUMINISTRO E INSTALACION DE TUBERIAS PVC-UF ISO 1452
TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1"+ 2% de desperdicios.
INSTALACION DE TUB. PVC-UF P/AGUA POTABLE DN 15 - 48
SUMINISTRO E INSTALACION DE ACCESORIOS PVC
CODO 45 PVC-SP 33mm (1")
INSTALACION DE ACCESORIOS PVC-UF DN 15 - 48
VARIOS
PRUEBAS
PRUEBA HIDRAULICA + DESINFECCION DE TUBERIA DN 15 - 48
RESERVORIOS APOYADOS (03 UND)
RESERVORIO APOYADO DE 12m3
OBRAS PRELIMINARES
TARRAJEO EN INTERIORES ACABADO CON CEMENTO-ARENA
PINTURA
PINTADO EXTERIOR C/TEKNOMATE O SIMILAR DE RESERVORIO APOYADO INCL. MENSAJE
PRUEBAS
LIMPIEZA Y DESINFECCIN DE RESERVORIOS APOYADOS
TUBERIA PVC-UF NTP ISO 4435 S-25 DN 110 incluye anillo + 2% de desperdicios.
SOMBRERO VENTILACION PVC DE 2"
CODO 90 PVC-SP 2"
CODO 45 PVC-SP 2"
TEE DE FIERRO GALVANIZADO UNION ROSCADA DE 1 1/2"
TEE DE FIERRO GALVANIZADO UNION ROSCADA DE 1 1/2" x 1/2"
REDUCCION PVC 60mm X 21mm (2" X 1/2")
ADAPTADOR DE 1 1/2" PARA PVC A FG UR
SUMINISTRO E INSTALACION DE CANASTILLA DE SUCCION PARA DN 1 1/2"
BRIDA DE ACERO PARA SOLDAR ROMPE AGUA DE 2" (50 mm)
CAJA DE PASE PARA REBOSE Y DESAGUE 0.60m X 0.60m
HIPOCLORADOR DE FLUJO - DIFUSION
ESCALERA DE GATO DE 2" FG
OBRAS PRELIMINARES
PINTURA
PRUEBAS
CODO 90 PVC-SP 2"
CODO 45 PVC-SP 2"
OBRAS PRELIMINARES
PINTURA
PRUEBAS
CODO 90 PVC-SP 2"
CODO 45 PVC-SP 2"
REDES DE AGUA POTABLE
OBRAS PROVISIONALES
CERCO DE MALLA HDP 1m DE ALTURA PARA LIMITE DE SEGURIDAD DE OBRA
PUENTE DE MADERA PASE PEATONAL S/ZANJA S/D
SUMINISTRO E INSTALACION DE TUBERIAS PVC
SUMINISTRO E INSTALACION DE ACCESORIOS PVC
TEE PVC-SP 33mm (1")
TAPON PVC PARA AGUA DE 33mm (1")
TEE PVC-SP 1 1/2"
VARIOS
CORTE Y ROTURA PAVIMENTO RIGIDO - CONCRETO (INCL. PERFILADO)
REPOSICION DE PAVIMENTO RIGIDO f'c=210Kg/cm2 e=6"
PRUEBAS
PRUEBA HIDRAULICA + DESINFECCION DE TUBERIA DN 15 - 48
CAMARA ROMPE PRESION (02 UND)
OBRAS PRELIMINARES
UNION UNIVERSAL PVC-SP 33mm (1")
SUMINISTRO E INSTALACION DE VALVULA COMPUERTA DE BRONCE DN 33mm (1")
SUMINISTRO E INSTALACION DE VALVULA FLOTADOR C/BOLLA DE PVC DN 33mm (1")
SUMINISTRO E INSTALACION DE CANASTILLA DE SUCCION DN 33mm (1")
VALVULAS DE PURGA EN REDES DE DISTRIBUCION (02)
OBRAS PRELIMINARES
CONCRETO F'C=140KG/CM2 PARA DADOS DE CONCRETO
TAPON PVC PARA AGUA DE 33mm (1")
VALVULAS DE AIRE EN REDES DE DISTRIBUCION (01)
OBRAS PRELIMINARES
TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1/2"+ 2% de desperdicios.
CODO 90 PVC-SP 1/2" (15mm)
TAPON PVC PARA AGUA DE 21mm (1/2")
UNION UNIVERSAL PVC-SP 21mm (1/2")
SUMINISTRO E INSTALACION DE VALVULA COMPUERTA DE BRONCE DN 1/2"
VALVULAS DE CONTROL COMPUERTA (09)
OBRAS PRELIMINARES
CONEXIONES DOMICILIARIAS DE AGUA POTABLE
TRAZO Y REPLANTEO PARA CONEXIONES DOMICILIARIAS DE AGUA
SUMINISTRO E INSTALACION DE CONEXION DOMICILIARIA
CONEXION DOMICILIARIA DE AGUA POTABLE DN 15mm x 33mm L=6.00m
CONEXION DOMICILIARIA DE AGUA POTABLE DN 15mm x 48mm L=6.00m
VARIOS
ROTURA Y REPOSICION VEREDA f'c=140 kg/cm2 X10 cm (PARCHE)
REDES DE ALCANTARILLADO
EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 1.01m a 1.50m DE PROF
EXCAV. ZANJA (PULSO) P/TUB. T-NORMAL DN 110 - 160 de 2.01m a 2.50m
REFINE Y NIVELACION DE ZANJA T-NORMAL P/TUB. DN 160 PARA TODA PROF.
PREPARACION DE CAMA DE APOYO P/TUB. DN 110 - 160 CON MAT. PROPIO PARA TODA PROF.
INSTALACION DE TUB. PVC-UF P/DESAGUE DN 110mm - 160mm
INSTALACION DE TUB. PVC-UF P/DESAGUE DN 200 - 250
BUZONES DE ALCANTARILLADO
EXCAV. ZANJA (PULSO) P/BUZON D=1.20 EN T-NORMAL DE 1.01m a 2.00m PROF
CONSTRUCCION DE BUZON TIPO I Di=1.20, H=1.01m - 1.50m
PRUEBAS
PRUEBA HIDRAULICA P/TUB. DE DESAGUE DN 110 - 160
VARIOS
CONEXIONES DOMICILIARIAS DE ALCANTARILLADO
TRAZO Y REPLANTEO PARA CONEXIONES DOMICILIARIAS DE ALCANTARILLADO.
EXCAV. ZANJA (PULSO) P/CONEXIONES CON TUB. DN 160 EN T-NORMAL
REFINE Y NIVELACION DE ZANJA T-NORMAL P/CONEXIONES CON TUB. DN 110 - 160mm PARA TODA PROF.
RELLENO COMP. ZANJA (PULSO) T-NORMAL P/CONEXIONES CON TUB. DN 160 de 1.01m a 1.50m PROF.
SUMINISTRO E INSTALACION DE CONEXION DOMICILIARIA
CONEXION DOMICILIARIA DE DESAGUE DN 160mm x 160mm Lp=6.00m
VARIOS
ROTURA Y REPOSICION VEREDA f'c=140 kg/cm2 X10 cm (PARCHE)
UNIDADES BASICAS DE SANEAMIENTO (UBS-AH)
UNIDADES BASICAS DE SANEAMIENTO (3)
OBRAS PRELIMINARES
ELIMIN. DE MATERIAL EXCEDENTE D<250m
MUROS Y TABIQUES
MURO DE SOGA LADRILLO KK CON CEMENTO-CAL-ARENA
TARRAJEO MUROS INTERIORES P/DUCHA e=1.5cm
PISO DE CEMENTO PULIDO PARA UBS
VARIOS
PUERTA CONTRAPLACADA 50mm INCLUYE MARCO 2" X 3" (INCL. INSTALACION)
INSTALACION SANITARIA PARA UBS-AH
BIODIGESTOR DE 600L. (3)
OBRAS PRELIMINARES
VARIOS
SUMINISTRO E INSTALACION DE BIODIGESTOR 600L P/UBS
POZOS DE PERCOLACION (3)
OBRAS PRELIMINARES
VARIOS
SUMINISTRO E INSTALACION DE LECHO DE GRAVA 30mm - 50mm
MARCO Y TAPA PREFABRICADOS PARA POZO
PLANTA DE TRATAMIENTO DE AGUAS RESIDUALES
OBRAS PRELIMINARES
CAMARA DE REJAS
CONCRETO f 'c=210 kg/cm2 (CEMENTO TIPO II)
VARIOS
REJILLA METALICA CON PLATINAS DE ACERO INOXIDABLE DE 0.25 X 0.50 - SEGUN DISEO
REJILLA METALICA CON PLATINAS DE ACERO INOXIDABLE P/CANAL BY PASS - SEGUN DISEO
COMPUERTAS DE PVC INCLUY. MARCO - SEGUN DETALLE
TANQUE IMHOFF
BARANDAS DE SEGURIDAD CON TUB. FIERRO GALVANIZADO DN 1 1/2"
ESCALERA TUBO FIERRO GALVANIZADO CON PARANTES DE 1 1/2" X PELDAOS DE 3/4"
PINTURA
PINTADO DE MURO EXTERIOR CON LATEX ACRILICO (SUPERLATEX O SIMILAR)
PINTADO DE ESTRUCTURAS METALICAS (2 MANOS ANTICORROSIVO + 2 MANOS ESMALTE)
JUNTA DE CONSTRUCCION C/WATER STOP 9"
PANTALLA DE MADERA TRATADA 1X1 e=5cm
YEE PVC DESAGUE 8" (200mm)
CODO 45 PVC-UF DN 200
VALVULA DE CPTA. CC. Ho. DUCTIL CIERRE ELAST. VASTAGO DE ACERO INOXIDABLE DN 200mm
ACOPLE METALICO DE AMPLIO RANGO (MAXIFIT) DN 200
BRIDA ROMPE AGUA DE PVC 200 mm
MONTAJE DE INSTALACIONES HIDRAULICAS P/TANQUE IMHOFF
FILTRO BIOLOGICO
PINTURA
PINTADO DE MURO EXTERIOR CON LATEX ACRILICO (SUPERLATEX O SIMILAR)
VARIOS
VIGA PREFABRICADA SEGUN DISEO
TEE PVC-UF DN 200x200
ANGULAR DE 3 X 3 X 1/4"
MONTAJE DE INSTALACIONES HIDRAULICAS P/FILTRO BIOLOGICO
SEDIMENTADOR SECUNDARIO
CARPINTERIA DE MADERA
PLANCHA DE MADERA CEDRO
COMPUERTA MANUAL DE MADERA
NIPLE DE HIERRO DUCTIL K-9 TIPO BRIDA-ESPIGA 100mm (4") L=1.00m, INCL. PERNOS Y TUERCAS
NIPLE DE HIERRO DUCTIL K-9 TIPO BRIDA-BRIDA 150mm (6") L=1.00m, INCL. PERNOS Y TUERCAS
BRIDA DE ACERO PARA SOLDAR ROMPE AGUA DN 4" (100 mm).
BRIDA DE ACERO PARA SOLDAR-ROMPE AGUA DE 6" (150 mm)
ACOPLE METALICO DE AMPLIO RANGO (MAXIFIT) DN 150
VALVULA DE CPTA. BB. Ho. DUCTIL DN 150mm ISO 5996
TEE Ho DUCTIL BRIDADO DN 150x100mm
TRANSICION TIPO LUFLEX HD BB-PVC, DN 150
MONTAJE DE INSTALACIONES HIDRAULICAS P/FILTRO BIOLOGICO
TANQUE DE CONTACTO DE CLORO
TANQUE DE 400L DE POLIETILENO INCL. ACCESORIOS
PANTALLA DE MADERA TRATADA 1X1 e=5cm
LECHO DE SECADO
VARIOS
SUMINISTRO E INSTALACION DE LECHO DE ARENA Cu 2 -3mm
SUMINISTRO E INSTALACION DE GRAVA FINA 1/4" a 1/8"
SUMINISTRO E INSTALACION DE GRAVA FINA 1/2" a 1/4"
SUMINISTRO E INSTALACION DE GRAVA FINA 1" a 1 1/2"
NIPLE DE HIERRO DUCTIL K-9 TIPO BRIDA-BRIDA 200mm (8") L=1.50m, INCL. PERNOS Y TUERCAS
VALVULA DE CPTA. BB. Ho. DUCTIL DN 200mm ISO 5996
CODO 90 HIERRO DUCTIL BRIDADO DN 200
TEE Ho DUCTIL BRIDADO DN 200x200
TRANSICION TIPO LUFLEX HD, DN 200
EMPAQUETADURA DE JEBE ENLONADO DE 8" (200 mm)
PERNO DE ACERO INCLUYE TUERCA PARA UNIR BRIDAS DE 8" (200 mm)
MONTAJE DE INSTALACIONES HIDRAULICAS P/LECHO DE SECADO
REDES INTERNAS Y EMISOR FINAL DE PTAR
REFINE Y NIVELACION DE ZANJA T-NORMAL P/TUB. DN 160 PARA TODA PROF.
PREPARACION DE CAMA DE APOYO P/TUB. DN 110 - 160 CON MAT. DE PRESTAMO PARA TODA PROF.
INSTALACION DE TUB. PVC-UF P/DESAGUE DN 110mm - 160mm
BUZONES DE ALCANTARILLADO
PRUEBAS
PRUEBA HIDRAULICA P/TUB. DE DESAGUE DN 110 - 160
PRUEBAS HIDRAULICAS
PUESTA EN MARCHA PTAR
PUESTA EN MARCHA DE LA PLANTA DE TRATAMIENTO
EDUCACION SANITARIA Y CAPACITACION DE LA JASS
CAPACITACION TECNICA EN AGUA POTABLE
TRABAJO DE CAMPO PARA EDUCACION SANITARIA
CAPACITACIN EN SISTEMAS DE AGUA Y DESAGUE EN EL AMBITO RURAL
CAPACITACION TECNICA EN DESAGUE
TRABAJO DE CAMPO PARA EDUCACION SANITARIA
PLAN DE MONITOREO ARQUEOLOGICO
ELABORACION DEL PLAN DE MONITOREO ARQUEOLOGICO E INFORME FINAL
PERSONAL DE CAMPO-IMPLEMENTACION DEL PLAN DE MONITOREO ARQUEOLOGICO
S/. 416,152.37 S/. 379,965.20 S/. 398,058.78
Und. Metrado Precio (S/.) Parcial (S/.)
132,882.71 S/. 116,815.73
5,087.77 S/. 5,020.79
glb 1.00 4,000.00 4,000.00 S/. 4,000.00
u 1.00 1,087.77 1,087.77 S/. 1,020.79
127,794.94 S/. 111,794.94
glb 2.00 10,508.47 21,016.94 S/. 5,016.94
m3 1,400.00 76.27 106,778.00 S/. 106,778.00
14,945.07 S/. 5,018.45 S/. 8,891.26
299.16 S/. 264.60
m2 54.00 3.34 180.36 S/. 152.28
m2 54.00 2.20 118.80 S/. 112.32
1,197.95 S/. 1,059.84
m3 14.19 33.33 472.95 S/. 399.45
m2 54.00 5.33 287.82 S/. 243.54
m3 2.52 26.12 65.82 S/. 57.58
m3 14.92 24.89 371.36 S/. 359.27
438.93 S/. 414.05
m3 1.45 302.71 438.93 S/. 414.05
3,607.24 S/. 3,279.96
m3 3.53 431.19 1,522.10 S/. 1,358.24
kg 101.89 6.61 673.49 S/. 643.94
m2 32.73 43.13 1,411.64 S/. 1,277.78
1,140.29 S/. 956.25
m2 25.02 28.04 701.56 S/. 588.47
m2 12.90 34.01 438.73 S/. 367.78
2,599.14 S/. 2,578.53
u 6.00 5.93 35.58 S/. 35.58
u 3.00 2.97 8.91 S/. 8.91
u 3.00 73.00 219.00 S/. 219.00
u 3.00 50.00 150.00 S/. 150.00
u 3.00 160.53 481.59 S/. 471.93
u 6.00 18.64 111.84 S/. 111.84
m 6.00 4.75 28.50 S/. 28.50
u 3.00 200.00 600.00 S/. 600.00
u 3.00 21.24 63.72 S/. 52.77
glb 3.00 300.00 900.00 S/. 900.00
1,544.16 S/. 1,520.34
u 3.00 278.55 835.65 S/. 823.74
u 3.00 236.17 708.51 S/. 696.60
4,118.21 S/. 3,836.14
m3 0.69 26.93 18.58 S/. 15.69
m3 0.69 200.01 138.01 S/. 134.36
m 204.00 11.02 2,248.08 S/. 2,070.60
u 3.00 251.86 755.58 S/. 755.58
u 15.00 29.18 437.70 S/. 388.80
m 204.00 2.48 505.92 S/. 459.00
m3 0.86 16.67 14.34 S/. 12.11
6,275.63 S/. 3,988.94 S/. 1,247.45
587.98 S/. 549.85
m 62.75 1.62 101.66 S/. 89.11
u 2.00 243.16 486.32 S/. 460.74
373.96 S/. 347.61
m 125.49 1.58 198.27 S/. 185.73
m 125.49 1.40 175.69 S/. 161.88
4,176.18 S/. 2,686.44 S/. 625.38
m 125.49 13.72 1,721.72 S/. 1,454.43
m 125.49 5.01 628.70 S/. 151.59 S/. 37.90
m 125.49 6.74 845.80 S/. 557.80 S/. 239.06
m 125.49 6.41 804.39 S/. 420.89 S/. 280.60
m3 12.55 13.99 175.57 S/. 101.73 S/. 67.82
607.37 S/. 286.75 S/. 286.75
m 125.49 2.94 368.94 S/. 184.47 S/. 184.47
m 125.49 1.90 238.43 S/. 102.28 S/. 102.28
105.76 S/. 69.92 S/. 23.30
u 5.00 2.97 14.85 S/. 11.14 S/. 3.71
u 3.00 3.39 10.17 S/. 7.63 S/. 2.54
u 3.00 2.97 8.91 S/. 6.68 S/. 2.23
u 11.00 6.53 71.83 S/. 44.47 S/. 14.82
233.64 S/. 48.37 S/. 145.12
u 11.00 21.24 233.64 S/. 48.37 S/. 145.12
190.74 S/. 166.90
m 125.49 1.52 190.74 S/. 166.90
61,522.32 S/. 38,558.04 S/. 22,964.28
24,054.16 S/. 15,421.36 S/. 8,632.80
84.21 S/. 74.48
m2 15.20 3.34 50.77 S/. 42.86
m2 15.20 2.20 33.44 S/. 31.62
1,262.98 S/. 1,133.89
m3 16.72 33.33 557.28 S/. 470.67
m2 15.20 5.33 81.02 S/. 68.55
m3 4.00 26.12 104.48 S/. 91.40
m3 20.90 24.89 520.20 S/. 503.27
585.83 S/. 536.83
m3 1.88 311.61 585.83 S/. 536.83
14,671.74 S/. 13,676.16
m3 11.44 415.50 4,753.32 S/. 4,401.77
kg 806.57 6.61 5,331.43 S/. 5,097.52
m2 112.98 40.60 4,586.99 S/. 4,176.87
3,582.14 S/. 3,012.62
m2 46.19 28.04 1,295.17 S/. 1,086.39
m2 38.54 25.33 976.22 S/. 827.45
m2 38.54 34.01 1,310.75 S/. 1,098.78
623.29 S/. 551.85
m2 61.59 10.12 623.29 S/. 551.85
221.99 S/. 213.13
m2 38.54 5.76 221.99 S/. 213.13
1,939.07 S/. 1,856.45
m 2.00 13.14 26.28 S/. 26.28
m 2.00 4.75 9.50 S/. 9.50
m 2.00 10.18 20.36 S/. 20.36
pza 4.00 42.17 168.68 S/. 140.28
u 2.00 12.71 25.42 S/. 25.42
u 4.00 9.32 37.28 S/. 37.28
u 4.00 11.44 45.76 S/. 45.76
u 5.00 5.93 29.65 S/. 29.65
u 2.00 10.17 20.34 S/. 20.34
u 1.00 10.17 10.17 S/. 10.17
u 1.00 7.20 7.20 S/. 7.20
u 4.00 5.51 22.04 S/. 22.04
u 3.00 160.53 481.59 S/. 471.93
u 6.00 18.64 111.84 S/. 111.84
u 1.00 145.28 145.28 S/. 142.06
u 3.00 25.42 76.26 S/. 76.26
pza 1.00 485.08 485.08 S/. 446.28
u 1.00 216.34 216.34 S/. 213.80
1,030.34 S/. 976.69
m 4.70 158.73 746.03 S/. 696.35
u 1.00 284.31 284.31 S/. 280.34
2,199.22 S/. 2,022.06
m3 0.35 26.93 9.43 S/. 7.96
m3 0.35 208.74 73.06 S/. 68.15
m 104.00 11.02 1,146.08 S/. 1,055.60
u 1.00 251.86 251.86 S/. 251.86
u 13.00 29.18 379.34 S/. 336.96
m 104.00 3.17 329.68 S/. 293.28
m3 0.44 22.21 9.77 S/. 8.25
24,054.16 S/. 15,421.36 S/. 8,632.80
84.21 S/. 74.48
m2 15.20 3.34 50.77 S/. 42.86
m2 15.20 2.20 33.44 S/. 31.62
1,262.98 S/. 1,133.89
m3 16.72 33.33 557.28 S/. 470.67
m2 15.20 5.33 81.02 S/. 68.55
m3 4.00 26.12 104.48 S/. 91.40
m3 20.90 24.89 520.20 S/. 503.27
585.83 S/. 536.83
m3 1.88 311.61 585.83 S/. 536.83
15,804.30 S/. 13,676.16
m3 11.44 514.50 5,885.88 S/. 4,401.77
kg 806.57 6.61 5,331.43 S/. 5,097.52
m2 112.98 40.60 4,586.99 S/. 4,176.87
3,582.14 S/. 3,012.62
m2 46.19 28.04 1,295.17 S/. 1,086.39
m2 38.54 25.33 976.22 S/. 827.45
m2 38.54 34.01 1,310.75 S/. 1,098.78
623.29 S/. 551.85
m2 61.59 10.12 623.29 S/. 551.85
221.99 S/. 213.13
m2 38.54 5.76 221.99 S/. 213.13
1,939.07 S/. 1,856.45
m 2.00 13.14 26.28 S/. 26.28
m 2.00 4.75 9.50 S/. 9.50
m 2.00 10.18 20.36 S/. 20.36
u 2.00 12.71 25.42 S/. 25.42
u 4.00 9.32 37.28 S/. 37.28
u 4.00 11.44 45.76 S/. 45.76
u 5.00 5.93 29.65 S/. 29.65
u 2.00 10.17 20.34 S/. 20.34
u 1.00 10.17 10.17 S/. 10.17
u 1.00 7.20 7.20 S/. 7.20
pza 4.00 42.17 168.68 S/. 140.28
u 4.00 5.51 22.04 S/. 22.04
u 3.00 160.53 481.59 S/. 471.93
u 6.00 18.64 111.84 S/. 111.84
u 1.00 145.28 145.28 S/. 142.06
u 3.00 25.42 76.26 S/. 76.26
pza 1.00 485.08 485.08 S/. 446.28
u 1.00 216.34 216.34 S/. 213.80
1,030.34 S/. 976.69
m 4.70 158.73 746.03 S/. 696.35
u 1.00 284.31 284.31 S/. 280.34
2,199.22 S/. 2,022.06
m3 0.35 26.93 9.43 S/. 7.96
m3 0.35 208.74 73.06 S/. 68.15
m 104.00 11.02 1,146.08 S/. 1,055.60
u 1.00 251.86 251.86 S/. 251.86
u 13.00 29.18 379.34 S/. 336.96
m 104.00 3.17 329.68 S/. 293.28
m3 0.44 22.21 9.77 S/. 8.25
13,414.00 S/. 7,715.32 S/. 5,698.68
36.39 S/. 32.20
m2 6.57 3.34 21.94 S/. 18.53
m2 6.57 2.20 14.45 S/. 13.67
250.66 S/. 221.92
m3 3.25 33.33 108.32 S/. 91.49
m2 6.57 5.33 35.02 S/. 29.63
m3 1.25 26.12 32.65 S/. 28.56
m3 3.00 24.89 74.67 S/. 72.24
193.20 S/. 177.04
m3 0.62 311.61 193.20 S/. 177.04
7,763.14 S/. 7,284.16
m3 5.39 415.50 2,239.55 S/. 2,073.91
kg 599.72 6.61 3,964.15 S/. 3,790.23
m2 38.41 40.60 1,559.45 S/. 1,420.02
2,004.95 S/. 1,686.18
m2 25.94 28.04 727.36 S/. 610.11
m2 21.53 25.33 545.35 S/. 462.25
m2 21.53 34.01 732.24 S/. 613.82
204.22 S/. 180.81
m2 20.18 10.12 204.22 S/. 180.81
124.01 S/. 119.06
m2 21.53 5.76 124.01 S/. 119.06
1,939.07 S/. 1,856.45
m 2.00 13.14 26.28 S/. 26.28
m 2.00 4.75 9.50 S/. 9.50
m 2.00 10.18 20.36 S/. 20.36
u 2.00 12.71 25.42 S/. 25.42
u 4.00 9.32 37.28 S/. 37.28
u 4.00 11.44 45.76 S/. 45.76
u 5.00 5.93 29.65 S/. 29.65
u 2.00 10.17 20.34 S/. 20.34
u 1.00 10.17 10.17 S/. 10.17
u 1.00 7.20 7.20 S/. 7.20
pza 4.00 42.17 168.68 S/. 140.28
u 4.00 5.51 22.04 S/. 22.04
u 3.00 160.53 481.59 S/. 471.93
u 6.00 18.64 111.84 S/. 111.84
u 1.00 145.28 145.28 S/. 142.06
u 3.00 25.42 76.26 S/. 76.26
pza 1.00 485.08 485.08 S/. 446.28
u 1.00 216.34 216.34 S/. 213.80
681.14 S/. 650.74
m 2.50 158.73 396.83 S/. 370.40
u 1.00 284.31 284.31 S/. 280.34
1,205.44 S/. 1,205.44
m3 0.19 22.74 4.32 S/. 4.32
m3 0.19 194.72 37.00 S/. 37.00
m 56.00 10.15 568.40 S/. 568.40
u 1.00 251.86 251.86 S/. 251.86
u 7.00 25.92 181.44 S/. 181.44
m 56.00 2.82 157.92 S/. 157.92
m3 0.24 18.76 4.50 S/. 4.50
290,630.28 S/. 4,707.82 S/. 107,854.84 S/. 168,451.52
8,833.96 S/. 3,862.82 S/. 4,414.65
m 800.00 1.62 1,296.00 S/. 530.13 S/. 605.87
u 31.00 243.16 7,537.96 S/. 3,332.69 S/. 3,808.78
9,090.58 S/. 845.00 S/. 7,604.96
m 3,050.53 1.58 4,819.84 S/. 451.48 S/. 4,063.30
m 3,050.53 1.40 4,270.74 S/. 393.52 S/. 3,541.66
101,518.55 S/. 41,863.38 S/. 38,643.12
m 3,050.53 13.72 41,853.27 S/. 18,384.93 S/. 16,970.71
m 3,050.53 5.01 15,283.16 S/. 2,395.28 S/. 2,211.02
m 3,050.53 6.74 20,560.57 S/. 10,072.85 S/. 9,298.02
m 3,050.53 6.41 19,553.90 S/. 8,867.28 S/. 8,185.18
m3 305.05 13.99 4,267.65 S/. 2,143.04 S/. 1,978.19
15,016.42 S/. 6,607.23 S/. 8,409.19
m 2,456.33 2.94 7,221.61 S/. 3,177.51 S/. 4,044.10
m 594.20 4.75 2,822.45 S/. 1,241.88 S/. 1,580.57
m 3,050.53 1.63 4,972.36 S/. 2,187.84 S/. 2,784.52
879.01 S/. 547.48 S/. 234.65
u 24.00 2.97 71.28 S/. 49.90 S/. 21.38
u 1.00 3.39 3.39 S/. 2.37 S/. 1.02
u 15.00 2.97 44.55 S/. 31.19 S/. 13.37
u 17.00 2.97 50.49 S/. 35.34 S/. 15.15
u 7.00 2.97 20.79 S/. 14.55 S/. 6.24
u 14.00 5.93 83.02 S/. 58.11 S/. 24.91
u 2.00 9.32 18.64 S/. 13.05 S/. 5.59
u 5.00 6.36 31.80 S/. 22.26 S/. 9.54
u 85.00 6.53 555.05 S/. 320.71 S/. 137.45
136,848.06 S/. 46,817.14 S/. 105,604.88
u 85.00 21.24 1,805.40 S/. 1,495.15
m2 896.40 47.26 42,363.86 S/. 45,321.99 S/. 22,660.99
m2 896.40 103.39 92,678.80 S/. 82,943.89
4,636.81 S/. 3,651.48
m 3,050.53 1.52 4,636.81 S/. 3,651.48
3,891.34 S/. 1,816.90
15.51 S/. 13.72
m2 2.80 3.34 9.35 S/. 7.90
m2 2.80 2.20 6.16 S/. 5.82
286.62 S/. 258.19
m3 4.20 33.33 139.99 S/. 118.23
m2 2.80 5.33 14.92 S/. 12.63
m3 0.04 26.12 1.04 S/. 0.91
m3 5.25 24.89 130.67 S/. 126.42
90.37 S/. 82.81
m3 0.29 311.61 90.37 S/. 82.81
1,579.40 S/. 1,462.18
m3 2.10 415.50 872.55 S/. 808.02
kg 42.60 6.61 281.59 S/. 269.23
m2 9.86 43.13 425.26 S/. 384.93
751.17
m2 13.52 28.04 379.10
m2 10.94 34.01 372.07
932.56
m 7.00 2.94 20.58
m 7.00 1.90 13.30
u 10.00 3.39 33.90
u 4.00 4.00 16.00
u 14.00 6.53 91.42
u 2.00 98.67 197.34
u 2.00 160.16 320.32
u 2.00 119.85 239.70
557.10
u 2.00 278.55 557.10
3,010.90 S/. 1,747.13
10.58 S/. 10.58
m2 2.16 2.82 7.21 S/. 6.09
m2 2.16 2.08 4.75 S/. 4.49
167.98 S/. 167.98
m3 2.59 28.15 86.32 S/. 72.91
m2 2.16 4.51 11.51 S/. 9.74
m3 0.32 22.85 8.36 S/. 7.31
m3 3.24 24.08 81.64 S/. 78.02
41.66 S/. 41.66
m3 0.10 285.55 31.16 S/. 28.56
m3 0.04 327.50 13.94 S/. 13.10
1,526.91 S/. 1,526.91
m3 1.03 384.77 727.97 S/. 396.31
kg 83.64 6.32 552.86 S/. 528.60
m2 15.42 39.04 665.06 S/. 602.00
382.37
m2 8.16 23.52 228.81
m2 6.68 28.51 227.19
315.30
m 4.00 2.94 11.76
m 4.00 1.63 7.60
u 4.00 3.39 13.56
u 2.00 2.97 5.94
u 2.00 2.97 5.94
u 4.00 4.00 16.00
u 12.00 5.39 78.36
u 2.00 95.45 197.34
566.10
u 2.00 283.05 574.04
1,409.44 S/. 810.99
4.85 S/. 4.85
m2 0.99 2.82 3.31 S/. 2.79
m2 0.99 2.08 2.18 S/. 2.06
77.27 S/. 77.27
m3 1.19 28.15 39.66 S/. 33.50
m2 0.99 4.51 5.28 S/. 4.46
m3 0.15 22.85 3.43 S/. 3.43
m3 1.49 24.08 35.88 S/. 35.88
14.28 S/. 14.28
m3 0.05 285.55 14.28 S/. 14.28
714.59 S/. 714.59
m3 0.48 384.77 184.69 S/. 184.69
kg 40.11 6.32 253.50 S/. 253.50
m2 7.08 39.04 276.40 S/. 276.40
178.70
m2 3.84 23.52 90.32
m2 3.10 28.51 88.38
136.70
m 0.80 2.94 2.35
m 1.20 1.72 2.06
m 2.00 1.63 3.26
u 3.00 1.53 4.59
u 1.00 2.97 2.97
u 1.00 2.12 2.12
u 1.00 1.69 1.69
u 2.00 2.26 4.52
u 8.00 5.39 43.12
u 1.00 70.02 70.02
283.05
u 1.00 283.05 283.05
12,806.92 S/. 7,533.18
44.10 S/. 35.28
m2 9.00 2.82 25.38 S/. 20.30
m2 9.00 2.08 18.72 S/. 14.98
700.54 S/. 560.43
m3 10.80 28.15 304.02 S/. 243.22
m2 9.00 4.51 40.59 S/. 32.47
m3 1.35 22.85 30.85 S/. 24.68
m3 13.50 24.08 325.08 S/. 260.06
108.51 S/. 86.81
m3 0.38 285.55 108.51 S/. 86.81
6,529.04 S/. 5,223.23
m3 4.16 384.77 1,600.64 S/. 1,280.51
kg 329.49 6.32 2,882.38 S/. 1,665.90
m2 72.90 39.04 2,846.02 S/. 2,276.82
1,908.99 S/. 572.70
m2 43.20 23.52 1,016.06 S/. 304.82
m2 31.32 28.51 892.93 S/. 267.88
1,044.52 S/. 313.36
m 3.60 2.94 10.58 S/. 3.17
m 3.60 1.63 5.87 S/. 1.76
u 18.00 4.00 72.00 S/. 21.60
u 18.00 5.39 97.02 S/. 29.11
u 9.00 95.45 859.05 S/. 257.72
2,471.22 S/. 741.37
u 9.00 274.58 2,471.22 S/. 741.37
159,890.51 S/. 26,353.61 S/. 58,626.53
366.16 S/. 18.31 S/. 134.26
u 199.00 1.84 366.16 S/. 18.31 S/. 134.26
29,897.76 S/. 1,535.22 S/. 11,258.25
m 1,194.00 11.59 15,838.46 S/. 691.92 S/. 5,074.10
m 1,194.00 1.51 1,802.94 S/. 90.15 S/. 661.08
m 1,194.00 6.35 8,581.90 S/. 379.10 S/. 2,780.03
m 1,194.00 5.59 7,674.46 S/. 333.72 S/. 2,447.30
m3 59.70 13.51 806.55 S/. 40.33 S/. 295.74
49,519.39 S/. 10,729.20 S/. 18,157.11
u 24.00 245.86 5,900.64 S/. 1,278.47 S/. 2,163.57
u 175.00 249.25 43,618.75 S/. 9,450.73 S/. 15,993.54
79,300.65 S/. 14,070.88 S/. 29,076.91
m2 165.00 143.87 23,738.55 S/. 7,121.57 S/. 8,704.14
m2 330.00 75.84 25,027.20 S/. 5,422.56 S/. 9,176.64
m2 330.00 92.53 30,534.90 S/. 1,526.75 S/. 11,196.13
724,538.55 S/. 43,915.58 S/. 256,249.56
10,789.71 S/. 2,337.77 S/. 3,956.23
m 3,895.20 1.48 5,764.90 S/. 1,249.06 S/. 2,113.80
m 3,895.20 1.29 5,024.81 S/. 1,088.71 S/. 1,842.43
234,642.82 S/. 31,285.71 S/. 86,035.70
m 3,156.15 23.18 83,159.56 S/. 9,754.61 S/. 26,825.17
m 390.67 33.12 12,938.99 S/. 1,725.20 S/. 4,744.30
m 64.22 46.37 2,977.88 S/. 397.05 S/. 1,091.89
m 218.13 28.98 6,321.41 S/. 842.85 S/. 2,317.85
m 66.03 38.64 2,551.40 S/. 340.19 S/. 935.51
m 3,611.04 4.23 15,274.70 S/. 2,036.63 S/. 5,600.72
m 284.16 1.41 400.67 S/. 53.42 S/. 146.91
m 3,611.04 8.73 36,524.38 S/. 4,203.25 S/. 11,558.94
m 284.16 9.00 2,557.44 S/. 340.99 S/. 937.73
m 3,156.15 17.68 57,800.73 S/. 7,440.10 S/. 20,460.27
m 390.67 27.01 12,552.00 S/. 1,406.93 S/. 3,869.07
m 64.22 38.59 2,478.25 S/. 330.43 S/. 908.69
m 218.13 42.38 9,244.35 S/. 1,232.58 S/. 3,389.60
m 66.03 54.50 3,598.64 S/. 479.82 S/. 1,319.50
m3 389.52 13.51 5,262.42 S/. 701.66 S/. 1,929.55
99,082.71 S/. 4,954.14 S/. 36,330.33
m 3,611.04 22.12 82,876.20 S/. 3,993.81 S/. 29,287.94
m 3,611.04 2.12 7,655.40 S/. 382.77 S/. 2,806.98
m 284.16 38.10 13,826.50 S/. 541.33 S/. 3,969.72
m 284.16 2.55 724.61 S/. 36.23 S/. 265.69
136,895.08 S/. 45,631.70
m3 188.63 45.04 8,495.90 S/. 2,831.97
m3 10.13 84.47 855.68 S/. 285.23
u 95.00 1,192.50 126,287.50 S/. 37,762.50
u 4.00 1,504.09 6,016.36 S/. 2,005.45
u 3.00 1,627.74 4,883.22 S/. 1,627.74
m3 248.44 13.51 3,356.42 S/. 1,118.81
6,115.46 S/. 1,732.71
m 3,895.20 1.57 6,115.46 S/. 1,732.71
237,012.77 S/. 5,337.96 S/. 82,562.89
m2 1,407.69 75.84 116,759.21 S/. 5,337.96 S/. 39,145.04
m2 1,407.69 92.53 139,253.56 S/. 43,417.85
206,733.20 S/. 12,119.34
360.64 S/. 40.07
u 196.00 1.84 360.64 S/. 40.07
43,607.26 S/. 4,845.26
m 1,176.00 14.08 16,558.08 S/. 1,839.79
m 1,176.00 1.78 2,093.28 S/. 232.59
m 1,176.00 8.73 10,266.48 S/. 1,140.72
m 1,176.00 11.14 13,100.64 S/. 1,455.63
m3 117.60 13.51 1,588.78 S/. 176.53
S/. 3,092.18
u 196.00 354.97 69,574.12 S/. 3,092.18
93,191.18 S/. 4,141.83
m2 165.00 143.87 28,738.55 S/. 1,055.05
m2 412.50 75.84 36,284.00 S/. 1,390.40
m2 412.50 92.53 46,168.63 S/. 1,696.38
12,601.08 S/. 8,247.47
8,754.21 S/. 8,247.47
58.02 S/. 58.02
m2 11.84 2.82 33.39 S/. 33.39
m2 11.84 2.08 24.63 S/. 24.63
539.66 S/. 539.66
m3 10.73 28.15 302.05 S/. 302.05
m3 9.68 22.85 221.19 S/. 221.19
m3 1.32 12.44 16.42 S/. 16.42
1,509.15 S/. 1,509.15
m3 3.45 285.55 985.15 S/. 985.15
m3 1.60 327.50 524.00 S/. 524.00
3,008.76 S/. 3,008.76
m2 35.81 84.02 4,808.76 S/. 3,008.76
598.12 S/. 598.12
m2 17.60 27.32 480.83 S/. 480.83
m3 0.36 325.81 117.29 S/. 117.29
3,040.50 S/. 2,533.76
m2 3.00 170.00 510.00 S/. 425.00
m 7.50 10.18 76.35 S/. 63.63
u 3.00 818.05 2,454.15 S/. 2,045.13
2,975.78
14.70
m2 3.00 2.82 8.46
m2 3.00 2.08 6.24
215.07
m3 4.65 28.15 130.90
m3 1.86 22.85 42.50
m3 3.35 12.44 41.67
147.38
m3 0.45 327.50 147.38
2,598.63
u 3.00 866.21 2,598.63
871.09
14.70
m2 3.00 2.82 8.46
m2 3.00 2.08 6.24
162.49
m3 3.60 28.15 101.34
m3 1.50 22.85 34.28
m3 2.16 12.44 26.87
693.90
m3 2.10 127.49 267.73
m3 1.50 127.49 191.24
u 3.00 78.31 234.93
356,259.92 S/. 210,262.61
45,619.71 S/. 45,619.71
1,099.76 S/. 1,099.76
m2 224.44 2.82 632.92 S/. 632.92
m2 224.44 2.08 466.84 S/. 466.84
44,519.95 S/. 44,519.95
m3 806.82 28.15 46,711.98 S/. 22,711.98
m2 238.64 4.51 1,076.27 S/. 1,076.27
m3 267.80 22.85 6,119.23 S/. 6,119.23
m3 606.83 24.08 14,612.47 S/. 14,612.47
7,823.13 S/. 6,514.44
365.50 S/. 365.50
m3 1.28 285.55 365.50 S/. 365.50
6,148.94 S/. 6,148.94
m3 8.04 435.74 3,503.35 S/. 3,503.35
kg 227.05 6.32 1,434.96 S/. 1,434.96
m2 31.01 39.04 1,210.63 S/. 1,210.63
629.63
m2 26.77 23.52 629.63
679.06
u 1.00 174.00 174.00
u 1.00 114.68 114.68
u 2.00 195.19 390.38
137,259.94 S/. 115,413.36
1,816.10 S/. 1,816.10
m3 6.36 285.55 1,816.10 S/. 1,816.10
113,597.26 S/. 113,597.26
m3 106.89 435.74 56,576.25 S/. 46,576.25
kg 7,689.50 6.32 58,597.64 S/. 48,597.64
m2 471.91 39.04 29,423.37 S/. 18,423.37
9,090.13
m2 318.84 28.51 9,090.13
7,302.54
m 30.00 203.53 6,105.90
m 8.00 149.58 1,196.64
1,351.76
m2 9.00 8.50 76.50
m2 12.00 22.23 266.76
m 25.20 40.02 1,008.50
4,102.15
u 2.00 197.64 395.28
m 14.00 38.10 533.40
u 2.00 77.03 154.06
u 4.00 41.52 166.08
u 2.00 728.03 1,456.06
u 2.00 271.19 542.38
u 2.00 122.88 245.76
glb 1.00 609.13 609.13
79,263.33 S/. 37,453.37
2,487.14 S/. 1,658.09
m3 8.71 285.55 2,487.14 S/. 1,658.09
53,692.91 S/. 35,795.28
m3 50.04 435.74 25,804.43 S/. 14,536.29
kg 3,048.49 6.32 20,266.46 S/. 12,844.31
m2 323.31 39.04 16,622.02 S/. 8,414.68
5,750.18
m2 201.69 28.51 5,750.18
221.85
m2 26.10 8.50 221.85
12,606.78
m3 19.20 127.49 3,447.81
m3 38.14 127.49 5,862.47
u 25.00 211.86 5,296.50
4,504.47
m 6.30 2.94 18.52
u 2.00 304.23 608.46
m 80.00 42.61 4,608.80
glb 1.00 468.69 468.69
21,236.11 S/. 5,261.73
451.17 S/. 150.39
m3 1.58 285.55 451.17 S/. 150.39
15,334.04 S/. 5,111.34
m3 11.45 435.74 5,989.22 S/. 1,663.07
kg 1,251.38 6.32 8,908.72 S/. 2,636.24
m2 62.40 39.04 3,436.10 S/. 812.03
804.55
m2 28.22 28.51 804.55
1,380.42
u 1.00 415.02 415.02
u 2.00 482.70 965.40
3,265.93
u 1.00 127.12 127.12
u 3.00 211.86 635.58
u 1.00 38.14 38.14
u 3.00 63.56 190.68
u 1.00 200.00 200.00
u 1.00 728.61 728.61
u 1.00 241.53 241.53
u 3.00 211.86 635.58
glb 1.00 468.69 468.69
5,740.10
211.31
m3 0.74 285.55 211.31
3,352.09
m3 3.34 435.74 1,455.37
kg 140.00 6.32 884.80
m2 25.92 39.04 1,011.92
369.49
m2 12.96 28.51 369.49
1,807.21
pza 1.00 423.73 423.73
u 7.00 197.64 1,383.48
24,887.33
2,792.68
m3 9.78 285.55 2,792.68
14,342.48
m3 16.57 435.74 7,720.21
kg 551.72 6.32 3,786.87
m2 93.12 39.04 3,935.40
2,516.58
m3 12.60 65.61 826.69
m3 5.88 74.51 438.12
m3 4.20 74.51 312.94
m3 12.60 74.51 938.83
5,235.59
u 3.00 271.19 813.57
u 2.00 1,233.05 2,366.10
u 2.00 305.80 711.60
u 1.00 381.36 381.36
u 1.00 338.98 338.98
u 4.00 7.63 30.52
u 32.00 6.36 203.52
glb 1.00 389.94 389.94
10,466.76
m3 2.03 22.74 46.16
m3 2.03 194.72 395.28
m 600.00 10.15 6,390.00
u 1.00 251.86 330.28
u 75.00 25.92 1,944.00
m 600.00 2.82 1,692.00
m3 2.53 18.76 47.46
23,963.51
415.50
m 150.00 1.48 222.00
m 150.00 1.29 193.50
7,538.25
m 130.00 19.32 2,511.60
m 20.00 33.12 662.40
m 150.00 4.23 634.50
m 150.00 4.59 688.50
m 130.00 17.68 2,298.40
m 20.00 27.01 540.20
m3 15.00 13.51 202.65
3,636.00
m 150.00 22.12 3,318.00
m 150.00 2.12 318.00
12,138.26
m3 15.00 28.15 422.25
m3 3.38 70.40 237.95
u 8.00 1,192.50 9,540.00
u 1.00 1,627.74 1,627.74
m3 22.97 13.51 310.32
4,235.50
m 150.00 1.57 235.50
glb 1.00 4,000.00 4,000.00
5,000.00
glb 1.00 5,000.00 5,000.00
5,969.08
2,984.54
d 2.00 320.27 640.54
d 2.00 1,172.00 2,344.00
2,984.54
d 2.00 320.27 640.54
d 2.00 1,172.00 2,344.00
mes 1.00 13,720.00 13,720.00 S/. 2,744.00 S/. 2,744.00 S/. 2,744.00
mes 1.00 48,620.00 48,620.00 S/. 9,724.00 S/. 9,724.00 S/. 9,724.00
glb 1.00 1,500.00 1,500.00 S/. 300.00 S/. 300.00 S/. 300.00
glb 1.00 3,081.80 3,081.80 S/. 616.36 S/. 616.36 S/. 616.36
S/. 398,058.78 S/. 361,871.62
S/. 9,616.13
S/. 405.72
S/. 405.72
S/. 2,074.44
S/. 629.89
S/. 317.99
S/. 311.90
S/. 895.39
S/. 20.58
S/. 11.41
S/. 33.90
S/. 16.00
S/. 75.46
S/. 190.90
S/. 313.88
S/. 233.26
S/. 549.16
S/. 549.16
S/. 1,263.77
S/. 382.37
S/. 191.92
S/. 190.45
S/. 315.30
S/. 11.76
S/. 6.52
S/. 13.56
S/. 5.94
S/. 5.94
S/. 16.00
S/. 64.68
S/. 190.90
S/. 566.10
S/. 566.10
S/. 598.45
S/. 178.70
S/. 90.32
S/. 88.38
S/. 136.70
S/. 2.35
S/. 2.06
S/. 3.26
S/. 4.59
S/. 2.97
S/. 2.12
S/. 1.69
S/. 4.52
S/. 43.12
S/. 70.02
S/. 283.05
S/. 283.05
S/. 5,273.75
S/. 8.82
S/. 5.08
S/. 3.74
S/. 140.11
S/. 60.80
S/. 8.12
S/. 6.17
S/. 65.02
S/. 21.70
S/. 21.70
S/. 1,305.81
S/. 320.13
S/. 416.48
S/. 569.20
S/. 1,336.29
S/. 711.24
S/. 625.05
S/. 731.17
S/. 7.41
S/. 4.11
S/. 50.40
S/. 67.91
S/. 601.34
S/. 1,729.85
S/. 1,729.85
S/. 57,835.24 S/. 17,075.16
S/. 134.26 S/. 79.33
S/. 134.26 S/. 79.33
S/. 11,258.25 S/. 6,652.60
S/. 5,074.10 S/. 2,998.33
S/. 661.08 S/. 390.64
S/. 2,780.03 S/. 1,642.75
S/. 2,447.30 S/. 1,446.13
S/. 295.74 S/. 174.75
S/. 18,157.11 S/. 2,475.97
S/. 2,163.57 S/. 295.03
S/. 15,993.54 S/. 2,180.94
S/. 28,285.62 S/. 7,867.26
S/. 7,912.85
S/. 9,176.64 S/. 1,251.36
S/. 11,196.13 S/. 6,615.90
S/. 265,664.14 S/. 158,709.29
S/. 3,956.23 S/. 539.49
S/. 2,113.80 S/. 288.25
S/. 1,842.43 S/. 251.24
S/. 86,035.70 S/. 31,285.71
S/. 26,825.17 S/. 9,754.61
S/. 4,744.30 S/. 1,725.20
S/. 1,091.89 S/. 397.05
S/. 2,317.85 S/. 842.85
S/. 935.51 S/. 340.19
S/. 5,600.72 S/. 2,036.63
S/. 146.91 S/. 53.42
S/. 11,558.94 S/. 4,203.25
S/. 937.73 S/. 340.99
S/. 20,460.27 S/. 7,440.10
S/. 3,869.07 S/. 1,406.93
S/. 908.69 S/. 330.43
S/. 3,389.60 S/. 1,232.58
S/. 1,319.50 S/. 479.82
S/. 1,929.55 S/. 701.66
S/. 36,330.33 S/. 21,467.92
S/. 29,287.94 S/. 17,306.51
S/. 2,806.98 S/. 1,658.67
S/. 3,969.72 S/. 2,345.74
S/. 265.69 S/. 157.00
S/. 50,194.86 S/. 41,068.53
S/. 3,115.16 S/. 2,548.77
S/. 313.75 S/. 256.70
S/. 41,538.75 S/. 33,986.25
S/. 2,206.00 S/. 1,804.91
S/. 1,790.51 S/. 1,464.97
S/. 1,230.69 S/. 1,006.93
S/. 2,242.34 S/. 2,140.41
S/. 2,242.34 S/. 2,140.41
S/. 86,904.68 S/. 62,207.23
S/. 39,145.04 S/. 23,131.16
S/. 47,759.64 S/. 39,076.07
S/. 101,069.56 S/. 93,544.30
S/. 176.31 S/. 144.26
S/. 176.31 S/. 144.26
S/. 21,319.11 S/. 17,442.90
S/. 8,095.06 S/. 6,623.23
S/. 1,023.38 S/. 837.31
S/. 5,019.17 S/. 4,106.59
S/. 6,404.76 S/. 5,240.26
S/. 776.74 S/. 635.51
S/. 34,014.01 S/. 32,467.92
S/. 34,014.01 S/. 32,467.92
S/. 45,560.13 S/. 43,489.22
S/. 11,605.51 S/. 11,077.99
S/. 15,294.40 S/. 14,599.20
S/. 18,660.22 S/. 17,812.03
S/. 4,353.63
S/. 506.76
S/. 506.76
S/. 85.00
S/. 12.73
S/. 409.03
S/. 2,975.78
S/. 14.70
S/. 8.46
S/. 6.24
S/. 215.07
S/. 130.90
S/. 42.50
S/. 41.67
S/. 147.38
S/. 147.38
S/. 2,598.63
S/. 2,598.63
S/. 871.09
S/. 14.70
S/. 8.46
S/. 6.24
S/. 162.49
S/. 101.34
S/. 34.28
S/. 26.87
S/. 693.90
S/. 267.73
S/. 191.24
S/. 234.93
S/. 66,525.50 S/. 79,471.81
S/. 1,308.69
S/. 629.63
S/. 629.63
S/. 679.06
S/. 174.00
S/. 114.68
S/. 390.38
S/. 17,477.25 S/. 4,369.33
S/. 7,272.10 S/. 1,818.03
S/. 7,272.10 S/. 1,818.03
S/. 5,842.03 S/. 1,460.51
S/. 4,884.72 S/. 1,221.18
S/. 957.31 S/. 239.33
S/. 1,081.41 S/. 270.35
S/. 61.20 S/. 15.30
S/. 213.41 S/. 53.35
S/. 806.80 S/. 201.70
S/. 3,281.71 S/. 820.44
S/. 316.22 S/. 79.06
S/. 426.72 S/. 106.68
S/. 123.25 S/. 30.81
S/. 132.86 S/. 33.22
S/. 1,164.85 S/. 291.21
S/. 433.90 S/. 108.48
S/. 196.61 S/. 49.15
S/. 487.30 S/. 121.83
S/. 29,498.87 S/. 12,311.09
S/. 829.05
S/. 829.05
S/. 17,897.63
S/. 7,268.14
S/. 6,422.15
S/. 4,207.34
S/. 2,683.42 S/. 3,066.76
S/. 2,683.42 S/. 3,066.76
S/. 103.53 S/. 118.32
S/. 103.53 S/. 118.32
S/. 5,883.16 S/. 6,723.62
S/. 1,142.31 S/. 1,305.50
S/. 2,269.15 S/. 2,593.32
S/. 2,471.70 S/. 2,824.80
S/. 2,102.08 S/. 2,402.39
S/. 8.64 S/. 9.88
S/. 283.95 S/. 324.51
S/. 1,590.77 S/. 1,818.03
S/. 218.72 S/. 249.97
S/. 11,250.26 S/. 4,724.12
S/. 300.78
S/. 300.78
S/. 10,222.70
S/. 3,326.15
S/. 5,272.48
S/. 1,624.07
S/. 107.27 S/. 697.28
S/. 107.27 S/. 697.28
S/. 184.06 S/. 1,196.36
S/. 55.34 S/. 359.68
S/. 128.72 S/. 836.68
S/. 435.45 S/. 2,830.48
S/. 16.95 S/. 110.17
S/. 84.74 S/. 550.84
S/. 5.09 S/. 33.05
S/. 25.42 S/. 165.26
S/. 26.67 S/. 173.33
S/. 97.15 S/. 631.46
S/. 32.20 S/. 209.33
S/. 84.74 S/. 550.84
S/. 62.49 S/. 406.20
S/. 3,563.40 S/. 2,176.70
S/. 211.31
S/. 211.31
S/. 3,352.09
S/. 1,455.37
S/. 884.80
S/. 1,011.92
S/. 369.49
S/. 369.49
S/. 1,807.21
S/. 423.73
S/. 1,383.48
S/. 3,427.03 S/. 21,460.30
S/. 558.54 S/. 2,234.14
S/. 558.54 S/. 2,234.14
S/. 2,868.49 S/. 11,473.99
S/. 1,444.04 S/. 5,776.17
S/. 697.37 S/. 2,789.50
S/. 727.08 S/. 2,908.32
S/. 2,516.58
S/. 826.69
S/. 438.12
S/. 312.94
S/. 938.83
S/. 5,235.59
S/. 813.57
S/. 2,466.10
S/. 611.60
S/. 381.36
S/. 338.98
S/. 30.52
S/. 203.52
S/. 389.94
S/. 10,466.76
S/. 46.16
S/. 395.28
S/. 6,090.00
S/. 251.86
S/. 1,944.00
S/. 1,692.00
S/. 47.46
S/. 23,963.51
S/. 415.50
S/. 222.00
S/. 193.50
S/. 7,538.25
S/. 2,511.60
S/. 662.40
S/. 634.50
S/. 688.50
S/. 2,298.40
S/. 540.20
S/. 202.65
S/. 3,636.00
S/. 3,318.00
S/. 318.00
S/. 12,138.26
S/. 422.25
S/. 237.95
S/. 9,540.00
S/. 1,627.74
S/. 310.32
S/. 4,235.50
S/. 235.50
S/. 4,000.00
S/. 5,000.00
S/. 5,000.00
S/. 5,969.08
S/. 2,984.54
S/. 640.54
S/. 2,344.00
S/. 2,984.54
S/. 640.54
S/. 2,344.00
S/. 2,744.00 S/. 2,744.00

S/. 9,724.00 S/. 9,724.00
S/. 300.00 S/. 300.00
S/. 616.36 S/. 616.36

Primer Trabajo

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Primer Trabajo

Încărcat de

Drepturi de autor:

Formate disponibile

CRONOGRAMA DE AVANCE VALORIZADO DE OBRA

FACTOR DE RELACIN 1.0000000000

ANILLO DE JEBE P/TUB. PVC-UF DN 160mm

ANILLO DE JEBE P/TUB. PVC-UF DN 200mm

0230990056 CINTA TEFLON u 99.5000 1.20 119.40 8.23% 8.19 9.83

CAJA DE REGISTRO DE CONCRETO SIMPLE Y

0239050000 AGUA m3 1,633.1200 1.69 2,759.97 8.23% 134.47 227.26

CARTELES DE OBRA PREFABRICADO

PUERTA CONTRAPLACADA 50mm INCLUYE

MALLA HDP COLOR/NARANJA DE 1M ALTURA

0246910001 ALAMBRE DE PUAS # 16 m 1,078.6800 5.51 5,943.53 8.23% 88.82 489.40

TEE DE FIERRO GALVANIZADO CON REDUCCION

UNION UNIVERSAL DE FIERRO GALVANIZADO 1

TUBERIA PVC-SP NTP ISO 399.002 C-10 DN 1/2" x

SALIDA DE AGUA FRIA PVC C-10 1/2" INCLUYE

VLVULA PASO RESINA TERMOPLSTICA DN

VALV. DE CPTA. CC. Ho DUCTIL CIERRE ELAST.

BALDE PRUEBA, TAPON, ABRAZADERA Y

0349060006 MARTILLO NEUMATICO DE 29 kg hm 117.3500 3.00 352.05 8.23% 9.66 28.99

0349170001 CAMION VOLQUETE 6 m3 hm 197.6600 8.00 1,581.30 8.23% 16.28 130.21

0349190005 NIVEL TOPOGRAFICO hm 197.6600 25.00 4,941.50 8.23% 16.28 406.89

SUB-TOTAL 2,216,049.77 188,347.18

2 MES 3 MES 4 MES 5 MES

% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

2 MES 3 MES 4 MES 5 MES

% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

2 MES 3 MES 4 MES 5 MES

% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

2 MES 3 MES 4 MES 5 MES

% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

2 MES 3 MES 4 MES 5 MES

% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

2 MES 3 MES 4 MES 5 MES

% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

2 MES 3 MES 4 MES 5 MES

% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

453,548.09 643,547.03 636,659.53

2 MES 3 MES 4 MES 5 MES

% CANT. SUBTOTAL % CANT. SUBTOTAL % CANT. SUBTOTAL % CANT.

SUMINISTRO E INSTALACION DE VALVULA COMPUERTA DE BRONCE DN 1 1/2"

S/. 2,744.00 S/. 2,744.00

S-ar putea să vă placă și