1

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

Cdigo
0147000032
0147010002
0147010003
0147010004
0202000003
0202040050
0202040064
0202100095
0202100099
0202130002
0202130031
0202910002
0202960034
0203000032
0203990003
0204000000
0205000003
0205020020
0205020100
0210020011
0210060007
0210150099
0217000025
0226020070
0226140006
0226510020
0230020098
0230460037
0231510020
0239050000
0239060010
0239400008
0243000030
0243000031
0243130092
0243160052
0243510054
0246900002
0246900003
0250010000
0250040053
0265000053
0265000054
0265000055
0265000057
0265020032
0265160019
0265160020
0265160052
0265320014
0265450019
0265450040
0272000011
0272000012
0272000013
0272000021
0272000099
0272000101
0272030019
0272030020
0272030021

Descripcin
Und.
TOPOGRAFO
hh
OPERARIO
hh
OFICIAL
hh
PEON
hh
ALAMBRE GALVANIZADO # 14
kg
ALAMBRE #16
kg
ALAMBRE DE PUAS
ML
CLAVOS DE 3"
kg
CLAVOS 4"
kg
ANCLAJES PARA SUJECION =3/8"
und
MONTURA MOVIL DE ACERO
und
GRAPA DE F NEGRO 2"x5"x1/8" C/PERNO DE 1/2" und
PENDOLA DE FIERRO LISO =3/8"
und
FIERRO CORRUGADO PROMEDIO
kg
ARMADURA DE ACERO P/PROTECCION
m
ARENA FINA
m3
PIEDRA CHANCADA DE 1/2"
m3
PIEDRA MEDIANA
m3
PIEDRA CANTO RODADO 6" - 10"
m3
INODORO TQUE. BAJO MAS LAVATORIO NORMAL Bund
DUCHA C/ACC.
und
COSTO DIRECTO / CAPACITACION SOCIAL
GBL
LADRILLO K.K. 18 HUECOS 8x12x24
und
BISAGRA 4"
pza
CANDADO 45 MM.
und
CERRADURA CON SEGURO INTERIOR
pza
CABLE DE ACERO TIPO BOA =1/2"
m
PEGAMENTO PARA PVC
gln
CAJA DE CONCRETO P/MEDIDOR AGUA
und
AGUA
m3
HIPOCLORITO DE CALCIO AL 30%
kg
TANQUE BIODIGESTOR 600 LTS. C/ACCS
und
MADERA CORRIENTE PARA ENCOFRADO
p2
MADERA EUCALIPTO D=4" , L=8'
und
VENTANA DE MADERA CON CRISTAL 0.50 x 0.30 m und
ARBOL NATIVO
und
PALOS DE EUCALIPTO 6.0 M
pza
GAVION CAJA : 5X1X1 Cocada 10x12, Diametro Malla und
GAVION CAJA : 5X1.5X1 Cocada 10x12, Diametro Mall und
CAJA DE DESAGUE DE 12"X24"
und
TAPA DE FF P/CAJA REGISTRO 12" x 24"
und
TUBO Fo.GALV. DE 1/2"
ML
TUBO Fo.GALV. DE 3/4"
ML
TUBO Fo.GALV. DE 1"
ML
TUBO Fo.GALV. DE 1 1/2"
ML
CODO DE Fo. GALVANIZADO DE 2" x 900
und
ABRAZADERA DE F G P/ TUBO 11/2"
und
ABRAZADERA DE F G P/ TUBO 1"
und
ABRAZADERA DE F G P/ TUBO 1/2"
und
CODO F GALV. DE 1/2" X 90
pza
NIPLE DE F GALV. DE 2" X 4"
pza
NIPLE DE F GALV. DE 2" X 9 1/2"
pza
TUB. PVC C-10 1"
ML
TUB. PVC C-10 3/4"
ML
TUB. PVC C-10 1/2"
ML
TUB. PVC C-10 2"
ML
TUB. PVC C-10 1 1/2"
ML
TUB. PVC C-10 3"
ML
UNION PR PVC P/AGUA DE 1/2"
und
UNION PR PVC SAP P/AGUA DE 3/4"
und
UNION PR PVC SAP P/AGUA DE 1"
und

Cantidad
Precio S/.
24.0821
14.74
812.5210
14.74
120.9874
12.75
7,825.3759
11.46
10.8000
8.50
18.8247
4.00
0.0000
0.45
15.5518
4.00
18.8000
4.00
0.0000
30.00
0.0000
120.00
0.0000
18.00
0.0000
20.00
343.8629
3.50
0.0000
39.60
1.6817
130.00
7.7082
110.00
0.0000
28.00
144.0000
50.00
0.0000
180.00
0.0000
22.00
0.0000
47,139.34
0.0000
1.30
0.0000
3.50
7.0000
20.00
0.0000
35.00
0.0000
5.00
3.4572
85.00
0.0000
10.00
2.8604
1.00
0.0000
15.00
0.0000
1,200.00
370.0250
2.40
0.0000
11.00
0.0000
49.50
0.0000
5.00
146.0000
18.00
12.0000
380.00
6.0000
460.00
0.0000
10.00
0.0000
45.00
0.0000
12.80
0.0000
15.17
0.0000
22.90
0.0000
32.00
0.0000
6.00
0.0000
3.50
0.0000
3.00
0.0000
3.00
0.0000
2.00
0.0000
20.00
0.0000
30.00
8.0000
3.50
0.0000
2.50
0.0000
2.20
8.0000
8.40
4,309.2000
5.40
6.0000
16.50
0.0000
2.00
0.0000
2.20
2.0000
2.20

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

0272030026
0272030034
0272030035
0272030038
0272030039
0272030040
0272030041
0272060000
0272060046
0272070041
0272070058
0272070059
0272070062
0272070063
0272070064
0272130009
0272130011
0272140001
0272140003
0272140009
0272150075
0272150081
0272210001
02723000630001
0272300070
0272330004
0272330005
0272330006
0272530030
0272530034
0272530066
0272530069
0272530070
0272530071
0272530073
0272530076
0272530079
0272530081
0272530082
0272950001
0272950002
0272950003
0272950004
0273130022
0273130023
0273180003
0273180008
0273180014
0273180019
0273180020
0273180021
0277000004
0277000006
0277000007
0277000009
0282010001
0282010002
0282010005
0282010010
0282010020
0282010021
0282010034

UNION PR PVC SAP P/AGUA DE 3"

UNION UNIVERSAL PVC SAP DE 1"
UNION UNIVERSAL PVC SAP DE 1 1/2"
UNION PR PVC SAP P/AGUA DE 11/2"
UNION PR PVC SAP P/AGUA DE 2"
UNION UNIVERSAL PVC SAP DE 3"
UNION UNIVERSAL PVC SAP DE 2"
CODO DE 90 R PVC P/AGUA DE 1/2"
CONO DE REBOSE 4" X 2" PVC
TEE PVC SAP 1 1/2"
TEE PVC SAL 4"
TEE PVC SAL 2"
TEE PVC SAP 3"
TEE PVC SAP 1/2"
TEE PVC SAP 3/4"
TUB. PVC SAL P/DESAGUE DE 2"
TUB. PVC SAL P/DESAGUE DE 4"
CODO DE 90 PVC SAL DE 2"
CODO DE 90 PVC SAL DE 4"
CODO DE 45 PVC SAL DE 2"
REDUCCION PVC 2" A 1/2"
REDUCCION PVC 1 1/2" A 1/2"
SOMBRERO DE VENTILACION PVC SAL DE 2"
NIPLE D/PLASTICO P/AGUA C/ROSCA 1"X 2"
NIPLE PVC SAP 1" x 2"
NIPLE PVC SAP 3"X 3"
NIPLE PVC SAP 2"X 21/2"
NIPLE PVC SAP 11/2" x 2"
CODO PVC SAP 3/4" X 90
CODO PVC SAP 2" X 90
CODO PVC SAP 1/2" X 90
CODO PVC SAP 1" X 90
CODO PVC SAP 1 1/2" X45
CODO PVC SAP 1 1/2" X90
CODO PVC SAP 2" X 45
CODO PVC SAP 3" X 90
CODO PVC SAP 1/2" X 45
CODO PVC SAP 3/4 X 45
CODO PVC SAP 1"X45
CANASTILLA DE PVC 2"
CANASTILLA DE PVC 1 1/2"
CANASTILLA DE PVC 1"
CANASTILLA DE PVC 3"
TEE PVC SAP 1"
TEE PVC SAP 2"
REDUCCION PVC SAL 4" X 2"
REDUCCION PVC 1.1/2" X 1"
REDUCCION PVC SAL 1" A 1/2"
REDUCCION PVC 1" A 3/4"
REDUCCION PVC 3/4" A 1/2"
REDUCCION PVC 2" A 11/2"
VALVULA COMPUERTA DE BRONCE DE 1"
VALVULA COMPUERTA DE BRONCE DE 1 1/2"
VALVULA COMPUERTA DE BRONCE DE 2"
VALVULA COMPUERTA DE BRONCE DE 3"
TAPA SANIT.TP-1 0.60X0.60M.
ESCALERA METALICA RESERVORIO
ALAMBRE NEGRO NACIONAL #8
TAPA SANIT.TP-2 0.40X0.40M.
PLANCHA DE CALAMINA
CLAVOS PARA CALAMINA
TAPA SANIT.TP-2 0.30X0.30M.

und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
ML
ML
und
und
und
pza
pza
und
pza
und
und
und
und
und
pza
und
pza
pza
pza
pza
pza
pza
pza
pza
und
und
und
und
und
und
pza
pza
pza
pza
und
pza
und
und
und
und
und
und
kg
und
und
kg
und

2.0000
2.0000
0.0000
0.0000
4.0000
2.0000
4.0000
0.0000
14.0000
0.0000
0.0000
5.0000
0.0000
0.0000
0.0000
53.0000
0.0000
10.0000
0.0000
0.0000
0.0000
0.0000
0.0000
2.0000
0.0000
2.0000
4.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
3.0000
5.0000
2.0000
1.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
9.0000
0.0000
18.5010
4.0000
309.6000
7.2000
0.0000

6.00
4.00
3.80
4.50
6.00
10.00
9.00
1.80
18.00
3.00
10.00
5.00
6.00
1.80
2.00
3.90
9.40
3.00
6.00
3.20
4.00
3.00
6.00
1.80
6.80
2.90
2.00
2.00
2.20
9.10
2.00
3.00
5.50
5.00
5.50
15.00
1.80
2.20
2.00
12.00
10.00
8.00
18.00
2.00
5.00
6.00
3.00
3.00
2.50
2.00
6.00
39.00
85.00
150.00
380.00
90.00
100.00
4.00
60.00
18.00
6.00
40.00

1
1
1
1
1
1
1
1
1
1
1
1
1
1

1
1
1
1
1
1
1
1
1
1
1
1
1
1

0282010043
0282020008
0282030008
02822100010001
0282210002
0282210003
0282210007
0282370003
0282540003
0282540006
0282540007
0282650003
0282650007
0282650008
0282650009
0282650012
0282650014
0282650016
0282650023
0282650032
0282650049
0282650057
0289020001
0289020003
0289020004
0289020005
0289020016
0330550012
0348010011
0348330091
0349020007
0349020013
0349070003
0349190003
0380030001

TEMPLADOR STANDAR 7/8"

CARTEL DE OBRA
SISTEMA DE CLORACION CON VENTURIMETRO
CEMENTO PORTLAND IP (42.5 kg)
YESO
IMPERMEABILIZANTE SIKA I
THINER
LIJA
CINTA TEFLON
PINTURA ESMALTE
PINTURA ANTICORROSIVA
VALVULA ESFERICA 2"
SUMIDERO DE BRONCE DE 2"
VALVULA TIPO BOLA DE ACERO INOXIDABLE 1/2"
VALVULA ESFERICA 1/2"
UNION SIMPLE FG1/2"
VALVULA ESFERICA 1"
VALVULA ESFERICA 3/4"
VALVULA ESFERICA 3"
UNION SIMPLE FG 1 1/2"
UNION SIMPLE FG 1"
UNION SIMPLE FG 3/4"
HORMIGON
ARENA GRUESA
GRAVA
PIEDRA GRANDE
PUERTA DE MADERA MISA
ESTACION TOTAL C/ACC.
MEZCLADORA DE CONCRETO DE 9 -11P3
BALDE DE PRUEBA (TUBERIA)
COMPRESORA NEUMATICA 76 HP 125-175 PCM
MARTILLO
VIBRADOR DE CONCRETO 4 HP 1.50"
NIVEL DE INGENIERO
TRANSPORTE

und
und
und
bls
QQ
kg
GL
und
ROL
gln
gln
und
und
und
und
und
und
und
und
und
und
und
m3
m3
m3
m3
und
hm
H.M
H.M
hm
H.M
hm
hm
TN

0.0000
1.0000
0.0000
75.6852
9.5700
9.0140
0.2673
23.8030
8.0000
3.5582
0.7032
2.0000
0.0000
0.0000
0.0000
0.0000
1.0000
0.0000
1.0000
0.0000
0.0000
0.0000
1.0680
5.7591
10.6470
0.4005
0.0000
24.0832
4.7306
0.0000
20.4800
20.4800
1.7720
24.0800
140.0000

12.00
800.00
1,650.00
27.00
7.70
25.00
16.50
1.32
1.30
45.00
50.00
210.00
3.50
32.00
40.00
2.00
70.00
60.00
400.00
9.00
6.50
4.50
90.00
110.00
60.00
50.00
250.00
12.50
15.00
8.75
18.75
6.25
10.00
6.25
190.00

Parcial

S/.188 Presupuestado S/.188,876.43

354.97
361.25
11,976.56
11,980.68
1,542.59
1,542.76
89,678.81
89,664.86
91.80
91.80
75.30
75.30
0.00
0.00
62.21
71.58
75.20
75.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,203.52
1,205.15
0.00
0.00
218.62
218.60
847.90
847.90
0.00
0.00
7,200.00
7,200.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
140.00
140.00
0.00
0.00
0.00
0.00
293.86
302.07
0.00
0.00
2.86
2.76
0.00
0.00
0.00
0.00
888.06
888.06
0.00
0.00
0.00
0.00
0.00
0.00
2,628.00
2,628.00
4,560.00
4,560.00
2,760.00
2,760.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28.00
28.00
0.00
0.00
0.00
0.00
67.20
67.20
23,269.68
23,269.68
99.00
99.00
0.00
0.00
0.00
0.00
4.40
4.40

354.9702
11976.56
1542.589
89678.81
91.8
75.2988
0
62.2072
75.2
0
0
0
0
1203.52
0
218.621
847.902
0
7200
0
0
0
0
0
140
0
0
293.862
0
2.8604
0
0
888.06
0
0
0
2628
4560
2760
0
0
0
0
0
0
0
0
0
0
0
0
0
28
0
0
67.2
23269.68
99
0
0
4.4

12.00
8.00
0.00
0.00
24.00
20.00
36.00
0.00
252.00
0.00
0.00
25.00
0.00
0.00
0.00
206.70
0.00
30.00
0.00
0.00
0.00
0.00
0.00
3.60
0.00
5.80
8.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.00
50.00
16.00
18.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
810.00
0.00
74.00
240.00
5,572.80
43.20
0.00

12.00
8.00
0.00
0.00
24.00
20.00
36.00
0.00
252.00
0.00
0.00
25.00
0.00
0.00
0.00
206.70
0.00
30.00
0.00
0.00
0.00
0.00
0.00
3.60
0.00
5.80
8.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.00
50.00
16.00
18.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
810.00
0.00
74.00
240.00
5,572.80
43.20
0.00

12
8
0
0
24
20
36
0
252
0
0
25
0
0
0
206.7
0
30
0
0
0
0
0
3.6
0
5.8
8
0
0
0
0
0
0
0
0
0
0
0
0
36
50
16
18
0
0
0
0
0
0
0
0
0
0
0
0
810
0
74.004
240
5572.8
43.2
0

0.00
800.00
0.00
2,043.50
73.69
225.35
4.41
31.42
10.40
160.12
35.16
420.00
0.00
0.00
0.00
0.00
70.00
0.00
400.00
0.00
0.00
0.00
96.12
633.50
638.82
20.03
0.00
301.04
70.96
0.00
384.00
128.00
17.72
150.50
26,600.00

0.00
800.00
0.00
2,043.56
71.78
225.35
4.27
13.85
10.40
160.12
35.16
420.00
0.00
0.00
0.00
0.00
70.00
0.00
400.00
0.00
0.00
0.00
96.12
633.50
638.82
20.03
0.00
312.94
70.96
0.00
384.00
128.00
17.72
144.50
26,600.00

0
800
0
2043.5
73.689
225.35
4.41045
31.41996
10.4
160.119
35.16
420
0
0
0
0
70
0
400
0
0
0
96.12
633.501
638.82
20.025
0
301.04
70.959
0
384
128
17.72
150.5
26600

188874.38

188876.43

188874.4