Professional Documents
Culture Documents
PROYECTO
: Ampliacin del Sistema de Agua Potable y Alcantarillado en el Sector Los Aromos y Buenos Aires del C.P. Cerro Prieto, Distrito de Salas - Ica
DISTRITO
:SALAS
PROVINCIA
: ICA
DEPARTAMENTO : ICA
FECHA
: NOVIEMBRE 2013
PARTIDA
DESCRIPCION
440,203.45
02.01
02.01.01
02.01.02
02.01.03
02.01.04
02.01.05
02.01.06
02.01.07
02.01.08
02.02
02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
02.02.06
02.02.07
02.02.08
02.02.09
02.02.10
02.02.11
02.02.12
02.02.13
02.02.14
02.02.15
02.02.16
02.02.17
02.02.18
02.02.19
02.02.20
02.02.21
02.02.22
02.02.23
02.02.24
02.02.25
02.02.26
02.02.27
02.02.28
02.03
02.03.01
02.03.02
02.03.03
02.03.04
02.03.05
02.03.06
02.03.07
02.04
02.04.01
02.04.02
02.04.03
02.04.04
02.04.05
02.04.06
02.04.07
02.05
02.05.01
02.05.02
02.05.03
02.06
02.06.01
02.06.02
02.06.03
02.07
02.07.01
02.07.02
02.07.03
02.07.04
02.07.05
02.07.06
03.01
03.01.01
03.01.02
03.02
03.02.01
03.03
03.03.01
03.03.02
03.03.03
03.03.04
03.03.05
03.03.06
03.03.07
03.04
03.04.01
03.04.02
03.04.03
03.04.04
03.05
03.05.01
03.05.02
03.05.03
03.06
03.06.01
03.07
03.07.01
OBRAS PROVISIONALES
Movilizacin y Desmovilizacin de Equipo y/o Herramientas
Campamento y Almacn Provisional
Cartel de Obra en madera de 3.60m x 2.40m
Tranquera de madera mvil para desviacin Vehicular y/o Peatonal 1.20x1.10m
Puente de madera para pase peatonal sobre zanjas
Proteccin de Postes
TRABAJOS PRELIMINARES
Trazo, Nivelacin y Replanteo de Zanjas/ml
Sealizacion en Obra (Cinta de seguridad)
Postes para sealizacion 3", h=1m, dados 0.30m x 0.30m x0.10m
Extraccin y Acarreo de tuberia existente de PVC hasta 8"
MOVIMIENTO DE TIERRAS
Excavacin de Zanja manual para Tubera de Agua hasta 1.0m en Terreno Arenoso
Refine y Nivelacin de fondo para tubera
Cama de Apoyo E=10cm y Proteccin E=20cm con Mat. propio. Inc. zarandeo P/Tub. hasta 160mm
Relleno Compactado de Zanjas con Material propio; H<1.00m; inc. zarandeo.
Eliminacin de Mat.Exced.C/Volquete de 10m3+Cargador Frontal d<= 5 Km
TUBERIAS
Suministro de tuberia PVC-U UF NTP ISO 1452 DN=75mm PN 7.5, Inc. Anillo
Suministro de tuberia PVC-U UF NTP ISO 1452 DN=110mm PN 7.5, Inc. Anillo
Suministro de tuberia PVC-U UF NTP ISO 1452 DN=160mm PN 7.5, Inc. Anillo
Instalacin de Tubera PVC-U UF ISO 1452 D=75mm. Inc. Anillo
Instalacin de Tubera PVC-U UF ISO 1452 D=110mm. Inc. Anillo
Instalacin de Tubera PVC-U UF ISO 1452 D=160mm. Inc. Anillo
Prueba Hidrulica y Desinfeccin de tubera de Agua hasta 110mm
Prueba Hidrulica y Desinfeccin de tubera de Agua hasta 200mm
VALVULAS Y ACCESORIOS
Suministro de Accesorios PVC 75mm a 250mm
Instalacin de Accesorios PVC 75mm a 250mm
Anclaje de Accesorios de agua de 75mm a 250mm
Caja para Vlvula Compuerta Inc.Tapa metlica con losa de techo 0.60x0.60x0.10
Suminstro de Vlvulas Compuerta de Hiero Ductil P/Tuberias PVC-U UF
Instalacin de Vlvulas de Control P/Tuberia PVC-U UF NTP ISO 1452
Suministro de Grifos Contraincendio
Instalacion de Grifos Contraincendio
Suministro de Valvulas de Aire de doble efecto
Instalacion de Valvula de Aire
Caja para Valvula de Aire 1.5mX1.3m
CONEXIONES DOMICILIARIAS DE AGUA POTABLE
Excavacin de Zanja para conexiones domiciliarias Agua Manual en terreno arenoso
Refine y Nivelacin de fondo para tubera
Cama de Apoyo E=10cm y Proteccin E=20cm con Mat. propio. Inc. zarandeo P/Tub. Hasta 160mm
Relleno Compactado de Zanjas con Material propio; H<1.00m; inc. zarandeo.
Sum.de Tubera y Accesorios P/Conx.Domc.Agua D=1/2" x160mm Lprom=6m
Sum.de Tubera y Accesorios P/Conx.Domc.Agua D=1/2" x110mm Lprom=6m
Sum.de Tubera y Accesorios P/Conx.Domc.Agua D=1/2" x75mm Lprom=6m
Sum.de Cajas de Concreto P/Conx.Domc.Agua D=1/2"
Instalacin de Cajas de concreto P/Conx.Domc.Agua D=1/2"
Instalacin de Tub.y Acces. de Conx.Domc.Agua D=1/2" Lprom=6m
Prueba Hidrulica y Desinfeccin de tubera de Conexi.de Agua 1/2"
Eliminacin de Mat.Exced.C/Volquete de 10m3+Cargador Frontal d<= 5 Km
REPOSICION DE VEREDAS Y SARDINELES
Corte y Rotura de Vereda de Concreto de 0.10m
Veredas de Concreto F'c= 140 kg/cm2 E=0.15m inc.encof-desencof,acabado y curado
Eliminacin de Mat. Exced. C/Volquete de 10m3+C. frontal d<=5km de material sobrante de veredas y sardineles
COSTOS AMBIENTALES Y SEGURIDAD EN OBRA
Regado de material extrado de excavacin p/evitar polvo
Costos Ambientales en Fase de Ejecucin de Redes Agua Potable
Costos Ambientales en Fase de Contingencia y Cierre de Redes Agua Potable
Equipo de Proteccion del Trabajador
INSTALACIONES HIDRAULICAS EN CASETA DE POZO
Suministro e instalacin de Electrobomba Q=15lps; ADT=35mca, Pot=10HP
Suministro e instalacin de Equipo de Arranque variador de frecuencia 10HP 440v-380v 60HZ
Suministro e Instalacin de accesorios en Arbol de descarga en salida del Pozo de agua
Empalme a tuberia de Aduccion existente en salida del reservorio elevado de Cerro Prieto
02. REDES DE ALCANTARILLADO
TRABAJOS PRELIMINARES
Trazo y replanteo en redes de Alcantarillado
Tranquera de madera mvil para desviacin Vehicular y/o Peatonal 1.20x1.10m
Sealizacion en Obra (Cinta de seguridad)
Postes para sealizacion 3", h=1m, dados 0.30m x 0.30m x0.10m
Proteccin de Postes
Puente de madera para pase peatonal sobre zanjas
Reparacin de Conexin Domiciliarias Existente de Agua Potable D=1/2"
Reparacin de Red Matriz Existente de Agua Potable D=160mm
MOVIMIENTO DE TIERRAS
Excavacion Manual de Cajas de Inspeccion D=0.40m; H<=0.90m (Condominiales)
Excavacion Manual de Cajas Condominiales D=0.60m; 0.90<H<1.20m
Excavacin manual de Buzones Hmx<=1.50m en terreno arenoso
Excavacin manual de Buzones 1.50m<H<=2.00m enTerreno arenoso
Excavacin manual de Buzones 2.00m<H<=3.00m enTerreno arenoso
Excavacin manual de Buzones 4.00m<H<=5.00m enTerreno arenoso
Excavacin manual de Buzones 6.00m<H<=7.00m enTerreno arenoso
Excavacin de Zanja para Tuberas de Ramal Colector Hasta 1.20m manual en Terreno Arenoso
Excavacin de Zanja manual para Tuberas de Desague Hasta 1.50m en Terreno Arenoso
Excavacin de Zanja para Tuberas H= 1.51m-2.00m C/equipo en Terreno arenoso
Excavacin de Zanja para Tuberas H= 2.01m-2.50m C/equipo en Terreno arenoso
Excavacin de Zanja para Tuberas H= 2.51m-3.00m C/equipo en Terreno arenoso
Excavacin de Zanja para Tuberas H= 3.00m-3.50m C/equipo en Terreno arenoso
Excavacin de Zanja para Tuberas H= 3.51m-4.00m C/equipo en Terreno arenoso
Excavacin de Zanja para Tuberas H= 5.51m-6.00m C/equipo en Terreno arenoso
Refine y nivelacin de zanja P/tub Max-20" hasta 6.00m de profundidad
Cama de Arena con material propio para tubo hasta 10" E=10cm .T.Arenoso
Relleno para Proteccion de Tubera con Material propio; inc. Zarandeo
Relleno compactado Zanjas capas e 0.15m c/mat. Propio Inc. Plancha comp. H<=1.50m Inc zarandeo
Relleno compactado Zanjas capas e 0.15m c/mat. Propio Inc. Plancha comp. H<=2.50m Inc zarandeo
Relleno compactado Zanjas capas e 0.15m c/mat. Propio Inc. Plancha comp. H<=3.00m Inc zarandeo
Relleno compactado Zanjas capas e 0.15m c/mat. Propio Inc. Plancha comp. H<=4.00m Inc zarandeo
Relleno compactado Zanjas capas e 0.15m c/mat. Propio Inc. Plancha comp. H<=6.00m Inc zarandeo
Eliminacin de Mat.Exced.C/Volquete de 10m3+Cargador Frontal d<= 5 Km
Entibado de zanja hasta 2.0m de prof.
Entibado de zanja desde 2.0m a 3.0m de prof.
Entibado de zanja desde 3.0m a 4.0m de prof.
Entibado de zanja mayor a 5.0m de prof.
TUBERIAS
Suministro de tubera PVC-U UF NTP ISO 4435 DN=160mm, SN2, Inc. Anillo
Suministro de tubera PVC-U UF NTP ISO 4435 DN=200mm, SN2, Inc. Anillo (Tuberia Principal)
Suministro de tubera PVC-U UF NTP ISO 4435 DN=160mm, SN4, Inc. Anillo
Suministro de tubera PVC-U UF NTP ISO 4435 DN=200mm, SN4, Inc. Anillo (Tuberia Principal)
Instalacin de Ramal Colector con tubera PVC-U UF NTP ISO 4435 DN 160mm
Instalacin de Tuberia Principal con PVC-U UF NTP ISO 4435 DN 200mm
Doble Prueba Hidraulica Desague Tubera hasta 250mm
BUZONES
Buzn de Concreto fc=210kg/cm2 Inc. Media caa; Di=1.20m, E=0.20m Hasta 1.50m
Buzn de Concreto fc=210kg/cm2 Inc. Media caa; Di=1.20m, E=0.20m H=1.51m a 2.00m
Buzn de Concreto fc=210kg/cm2 Inc. Media caa; Di=1.20m, E=0.20m H=2.01m a 2.50m
Buzn de Concreto fc=210kg/cm2 Inc. Media caa; Di=1.20m, E=0.20m H=2.51m a 3.00m
Buzn de Concreto fc=210kg/cm2 Inc. Media caa; Di=1.20m, E=0.20m H=4.51m a 5.00m
Buzn de Concreto fc=210kg/cm2 Inc. Media caa; Di=1.20m, E=0.20m H=6.01m a 6.50m
Dado de Concreto para empalme de buzn fc=140kg/cm2, tuberia hasta 200mm
CONEXION CONDOMINIAL DE DESAGUE
Caja Condominial de Desague de D=0.40m C/Tapa H=0.50m-0.70m
Caja Condominial de Desague de D=0.40m C/Tapa H=0.70m-0.90m
Caja Condominial de Desague de D=0.60m C/Tapa H=0.90m-1.20m
REPOSICION DE VEREDAS Y SARDINELES
Corte y Rotura de Vereda de Concreto de 0.10m
Veredas de Concreto F'c= 140 kg/cm2 E=0.15m inc.encof-desencof,acabado y curado
Eliminacin de Mat. Exced. C/Volquete de 10m3+C. frontal d<=5km
COSTOS AMBIENTALES Y SEGURIDAD DE OBRA
Regado de material extrado de excavacin p/evitar polvo
Bao Tipo Disal para trabajadores
Costos Ambientales en Fase de Ejecucin de Redes Alcantarillado
Costos Ambientales en Fase de Contingencia y Cierre de Redes Alcantarillado
Equipo de Proteccion del Trabajador
Recursos para respuestas ante emergencias en seguridad y salud durante el trabajo
03. LINEAS DE IM PULSION DE ALCANTARILLADO
OBRAS PROVISIONALES
Tranquera de madera mvil para desviacin Vehicular y/o Peatonal 1.20x1.10m
04.01
04.01.01
04.01.02
04.01.03
04.02
04.02.01
04.02.02
04.02.03
04.02.04
04.03
04.03.01
04.03.02
04.03.03
04.03.04
04.03.05
04.03.06
04.04
04.04.01
04.04.02
04.04.03
04.04.04
04.04.05
04.04.06
04.04.07
04.04.08
04.04.09
04.04.10
04.04.11
04.04.12
04.04.13
04.05
04.05.01
04.05.02
04.06
04.06.01
04.06.02
04.06.03
04.06.04
04.07
04.07.01
04.08
04.08.01
04.08.02
04.08.03
04.08.04
04.08.05
04.09
04.09.01
04.10
04.10.01
04.10.02
04.10.03
04.10.04
04.10.05
04.10.06
04.10.07
04.10.08
04.10.09
04.10.10
04.10.11
04.10.12
04.10.13
04.10.14
04.11
04.11.01
04.11.02
04.11.03
MES 2
MES 3
METRADO
P. UNIT
PARCIAL
glb
m
Und.
Und.
Und.
Und.
1.00
100.00
1.00
10.00
6.00
10.00
6,500.00
86.53
1,819.40
107.17
104.94
81.87
6,500.00
8,653.00
1,819.40
1,071.70
629.64
818.70
m
m
Und.
m
3,814.86
7,629.72
92.00
210.40
2.59
0.68
21.24
2.25
9,880.49
5,188.21
1,954.08
473.40
4,940.25
2,594.11
977.04
236.70
4,940.25
2,594.11
977.04
236.70
m
m
m
m
m
2,644.86
2,644.86
2,644.86
2,644.86
397.08
21.31
2.01
3.30
8.04
25.12
56,361.97
5,316.17
8,728.04
21,264.67
9,974.65
28,180.99
2,658.09
4,364.02
10,632.34
4,987.33
28,180.99
2,658.09
4,364.02
10,632.34
4,987.33
m
m
m
m
m
m
m
m
984.33
771.54
888.99
984.33
771.54
888.99
1,755.87
888.99
7.58
15.44
31.55
1.66
2.12
2.43
1.58
2.49
7,461.22
11,912.58
28,047.63
1,633.99
1,635.66
2,160.25
2,774.27
2,213.59
3,730.61
5,956.29
14,023.82
817.00
817.83
1,080.13
1,387.14
1,106.80
3,730.61
5,956.29
14,023.82
817.00
817.83
1,080.13
1,387.14
1,106.80
glb
Und.
Und.
Und.
glb
Und.
glb
Und.
glb
Und.
Und.
1.00
49.00
62.00
9.00
1.00
9.00
1.00
2.00
1.00
2.00
2.00
2,459.35
8.85
31.28
246.60
3,169.40
25.43
1,118.28
87.90
1,569.38
104.58
1,217.63
2,459.35
433.65
1,939.36
2,219.40
3,169.40
228.87
1,118.28
175.80
1,569.38
209.16
2,435.26
1,229.68
216.83
969.68
1,109.70
1,584.70
114.44
559.14
87.90
784.69
104.58
1,217.63
1,229.68
216.83
969.68
1,109.70
1,584.70
114.44
559.14
87.90
784.69
104.58
1,217.63
m
m
m
m
Und.
Und.
Und.
Und.
Und.
Und.
m
m
1,170.00
1,170.00
1,170.00
1,170.00
16.00
55.00
124.00
195.00
195.00
195.00
1,170.00
150.81
18.46
2.01
3.30
8.04
83.49
72.49
69.89
63.70
23.54
22.60
1.42
25.12
21,598.20
2,351.70
3,861.00
9,406.80
1,335.84
3,986.95
8,666.36
12,421.50
4,590.30
4,407.00
1,661.40
3,788.35
10,799.10
1,175.85
1,930.50
4,703.40
667.92
1,993.48
4,333.18
6,210.75
2,295.15
2,203.50
830.70
1,894.18
10,799.10
1,175.85
1,930.50
4,703.40
667.92
1,993.48
4,333.18
6,210.75
2,295.15
2,203.50
830.70
1,894.18
SEM 1
MES 1
UNID
SEM 2
SEM 3
SEM 4
SEM 5
SEM 6
SEM 7
SEM 8
SEM 9
SEM 10
SEM 11
SEM 12
6,500.00
8,653.00
1,819.40
1,071.70
629.64
818.70
m
m
m
29.00
195.00
7.25
30.80
52.26
20.09
893.20
10,190.70
145.65
446.60
5,095.35
72.83
446.60
5,095.35
72.83
m
glb
glb
Und.
572.23
1.00
1.00
25.00
8.46
4,110.00
1,200.00
102.50
4,841.07
4,110.00
1,200.00
2,562.50
2,420.54
2,055.00
600.00
1,281.25
2,420.54
2,055.00
600.00
1,281.25
Und.
Und.
glb
glb
1.00
1.00
1.00
1.00
7,066.03
5,788.45
9,896.90
2,974.84
7,066.03
5,788.45
9,896.90
2,974.84
3,533.02
3,533.02
2,894.23
2,894.23
4,948.45
4,948.45
1,487.42
1,487.42
m
Und.
m
Und.
Und.
Und.
Und.
Und.
2,214.95
25.00
4,429.90
114.00
5.00
10.00
30.00
5.00
0.87
106.20
0.68
21.24
81.87
104.94
17.89
135.75
1,927.01
2,655.00
3,012.33
2,421.36
409.35
1,049.40
536.70
678.75
1,927.01
2,655.00
3,012.33
2,421.36
409.35
1,049.40
536.70
678.75
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
3.39
82.62
10.20
10.18
27.88
27.41
17.86
1,697.36
94.53
176.68
122.66
123.72
12.82
43.12
69.92
2,340.81
2,340.81
2,340.81
1,791.89
299.34
123.72
55.94
69.92
584.95
176.68
246.38
55.94
69.92
25.32
27.99
31.33
34.97
43.39
8.05
16.52
25.32
31.33
7.25
9.14
11.85
25.15
33.02
71.25
5.91
1.50
2.39
14.63
21.39
35.44
60.00
129.50
25.12
39.60
50.82
77.68
115.10
85.83
2,312.53
319.57
355.99
1,209.71
220.65
295.05
42,977.16
2,961.62
1,280.93
1,121.11
1,466.08
322.42
1,423.82
4,981.80
13,834.19
3,511.22
5,594.54
26,215.35
6,402.88
4,384.64
3,356.40
9,054.64
14,693.94
6,996.53
12,521.03
4,345.42
8,047.79
60.08
1,618.77
223.70
249.19
846.80
154.46
206.54
30,084.01
2,073.13
896.65
784.78
1,026.26
225.69
996.67
3,487.26
9,683.93
2,457.85
3,916.18
18,350.75
4,482.02
3,069.25
2,349.48
6,338.25
10,285.76
4,897.57
8,764.72
3,041.79
5,633.45
25.75
693.76
95.87
106.80
362.91
66.20
88.52
12,893.15
888.49
384.28
336.33
439.82
96.73
427.15
1,494.54
4,150.26
1,053.37
1,678.36
7,864.61
1,920.86
1,315.39
1,006.92
2,716.39
4,408.18
2,098.96
3,756.31
1,303.63
2,414.34
m
m
m
m
m
m
m
1,684.54
530.41
12.82
113.04
1,697.36
643.45
2,340.81
18.42
27.80
22.53
33.99
7.41
8.46
2.91
31,029.23
14,745.40
288.83
3,842.23
12,577.44
5,443.59
6,811.76
21,720.46
10,321.78
202.18
2,689.56
8,804.21
3,810.51
4,768.23
9,308.77
4,423.62
86.65
1,152.67
3,773.23
1,633.08
2,043.53
Und.
Und.
Und.
Und.
Und.
Und.
Und.
5.00
3.00
1.00
4.00
2.00
1.00
436.00
1,682.89
1,879.49
2,087.92
2,246.54
3,856.90
4,955.48
35.17
8,414.45
5,638.47
2,087.92
8,986.16
7,713.80
4,955.48
15,334.12
5,890.12
3,946.93
1,461.54
6,290.31
5,399.66
3,468.84
10,733.88
2,524.34
1,691.54
626.38
2,695.85
2,314.14
1,486.64
4,600.24
Und.
Und.
Und.
7.00
14.00
181.00
298.75
349.19
437.83
2,091.25
4,888.66
79,247.23
2,091.25
4,888.66
55,473.06
23,774.17
m
m
m
139.20
202.00
34.80
30.80
52.26
25.12
4,287.36
10,556.52
874.18
3,001.15
7,389.56
611.93
1,286.21
3,166.96
262.25
m
glb
glb
glb
Und.
glb
468.16
1.00
1.00
1.00
50.00
1.00
8.46
2,200.00
4,760.00
1,200.00
102.50
161.00
3,960.63
2,200.00
4,760.00
1,200.00
5,125.00
161.00
2,772.44
1,540.00
3,332.00
840.00
3,587.50
1,188.19
660.00
1,428.00
360.00
1,537.50
112.70
48.30
Und.
m
4.00
432.40
106.20
0.68
424.80
294.03
424.80
294.03
216.20
2.46
531.85
531.85
m
m
m
m
m
m
m
216.20
216.20
216.20
216.20
216.20
10.27
216.20
31.33
3.10
1.50
2.39
14.63
25.12
39.60
6,773.55
670.22
324.30
516.72
3,163.01
257.98
8,561.52
6,773.55
670.22
324.30
516.72
3,163.01
257.98
8,561.52
m
m
m
m
216.20
216.20
216.20
0.60
19.79
2.12
4.28
215.81
4,278.60
458.34
925.34
129.49
4,278.60
458.34
925.34
129.49
glb
Und
Und
1.00
4.00
4.00
129.98
11.81
93.96
129.98
47.24
375.84
129.98
47.24
375.84
Und
1.00
117.33
117.33
117.33
32.43
19.29
625.57
625.57
m
m
Und.
30.39
30.39
40.00
2.42
3.37
8.77
73.54
102.41
350.80
73.54
102.41
350.80
m
m
m
m
29.81
37.26
37.60
30.39
13.06
25.12
71.76
2.20
389.32
935.97
2,698.18
66.86
389.32
935.97
2,698.18
66.86
m
m
m
m
m
Und.
23.29
0.15
8.01
1.46
19.47
3.00
27.27
335.98
153.61
213.92
29.18
55.69
635.12
50.40
1,230.42
312.32
568.13
167.07
317.56
25.20
615.21
156.16
284.07
83.54
m
m
m
m
m
m
m
m
m
m
m
m
kg
1.73
7.45
0.72
72.69
6.01
1.49
27.03
0.67
8.99
0.74
8.46
0.74
1,065.31
471.20
578.97
498.99
150.06
138.75
418.79
58.10
326.38
67.99
284.46
50.61
14.13
4.29
815.18
4,313.33
359.27
10,907.86
833.89
624.00
1,570.44
218.67
611.23
210.50
428.16
10.46
4,570.18
407.59
2,156.67
179.64
5,453.93
416.95
312.00
785.22
109.34
305.62
105.25
214.08
5.23
2,285.09
m
Und.
54.77
70.00
64.27
2.39
3,520.07
167.30
1,760.04
83.65
m
m
m
m
3.83
38.68
114.40
8.46
35.52
54.52
47.62
62.97
136.04
2,108.83
5,447.73
532.73
68.02
1,054.42
2,723.87
266.37
25.37
54.23
1,375.82
687.91
m
m
Und.
m
Und
0.92
4.70
1.00
6.00
2.00
159.24
306.24
1,220.70
183.48
982.31
146.50
1,439.33
1,220.70
1,100.88
1,964.62
73.25
719.67
610.35
550.44
982.31
114.40
11.76
1,345.34
672.67
Und.
Und.
Und.
Und.
Und.
glb
glb
glb
pto
glb
pto
Und.
Und.
glb
2.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
11,064.00
1,970.00
3,712.40
12,150.00
1,101.16
3,111.50
7,997.00
5,240.60
243.12
284.70
347.18
161.00
6,344.00
11,956.58
22,128.00
3,940.00
3,712.40
12,150.00
1,101.16
3,111.50
7,997.00
5,240.60
486.24
284.70
347.18
161.00
6,344.00
11,956.58
11,064.00
1,970.00
1,856.20
6,075.00
550.58
1,555.75
3,998.50
2,620.30
243.12
142.35
173.59
80.50
3,172.00
5,978.29
m
glb
Und.
29.81
1.00
5.00
19.29
1,600.00
241.00
575.03
1,600.00
1,205.00
287.52
800.00
602.50
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (8%)
SUB TOTAL
944,885.11
94,488.51
75,590.81
1,114,964.43
362,141.51
36,214.15
28,971.32
427,326.98
286,501.85
28,650.19
22,920.15
338,072.19
230,600.30
23,060.03
18,448.02
272,108.35
200,693.60
1,315,658.03
100.00%
76,918.86
504,245.84
38.33%
60,852.99
398,925.18
30.32%
48,979.50
321,087.85
24.41%
PRESUPUESTO TOTAL
SEM 13
: Ampliacin del Sistema de Agua Potable y Alcantarillado en el Sector Los Aromos y Buenos Aires del C.P. Cerro Prieto, Distrito de Salas - Ica
:SALAS
: ICA
DEPARTAMENTO : ICA
FECHA
: NOVIEMBRE 2013
MES 1
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
Parcial S/.
CANTIDAD
MES 2
SOLES
CANTIDAD
MES 3
SOLES
CANTIDAD
SOLES
100,335.88
MANO DE OBRA
CAPATAZ
hh
380.3080
17.80
OFICIAL
OPERARIO
PEON
TOPOGRAFO
6,769.48
205.9368
3,665.67
116.0700
hh
539.8804
13.88
7,493.54
292.3452
4,057.75
2,287.03
82.7097
hh
1170.2139
16.18
18,934.06
633.6708
10,252.79
357.1493
5,778.68
179.2768
2,902.59
hh
5244.7029
12.52
65,663.68
2,840.0066
35,556.88
1,600.6833
20,040.56
803.4885
10,066.24
hh
82.8721
17.80
1,475.12
44.8752
798.78
25.2926
450.21
12.6960
226.13
164.7715
2,066.05
132,226.53
MATERIALES
58.2632
1,037.76
1,148.76
0.0000
pza
16.0000
11.90
190.40
16.0000
190.40
0.0000
0.00
0.0000
pza
49.0000
12.80
627.20
49.0000
627.20
0.0000
0.00
0.0000
0.00
48.03
0.00
kg
123.3600
2.54
313.33
66.7994
169.67
37.6495
95.63
18.8988
Und
130.0000
0.80
104.00
130.0000
104.00
0.0000
0.00
0.0000
m3
1.1400
28.00
31.92
0.6173
17.28
0.3479
9.74
0.1746
4.89
AGUA
m3
216.4863
13.00
2,814.32
117.2273
1,523.96
66.0716
858.93
33.1657
431.43
ALAMBRE GALVANIZADO # 16
kg
2.4500
4.10
10.05
1.3267
5.44
0.7477
3.07
0.3753
1.54
ALAMBRE NEGRO # 8
kg
17.4980
4.10
71.74
9.4752
38.85
5.3404
21.90
2.6807
11.00
kg
2.8000
4.10
11.48
1.5162
6.22
0.8546
3.50
0.4290
1.76
Und
12.5887
5.10
64.20
12.5887
64.20
0.0000
0.00
0.0000
0.00
0.00
Und
28.4935
6.15
175.24
28.4935
175.24
0.0000
0.00
0.0000
0.00
Und
71.5812
3.80
272.01
71.5812
272.01
0.0000
0.00
0.0000
0.00
Und
19.6785
4.80
94.46
19.6785
94.46
0.0000
0.00
0.0000
0.00
pza
11.0000
35.00
385.00
11.0000
385.00
0.0000
0.00
0.0000
0.00
pza
15.0000
45.00
675.00
15.0000
675.00
0.0000
0.00
0.0000
0.00
pza
4.0000
45.00
180.00
4.0000
180.00
0.0000
0.00
0.0000
pza
5.0000
55.00
275.00
5.0000
275.00
0.0000
0.00
0.0000
ARENA FINA
m3
1.5740
28.00
44.07
0.8523
23.86
0.4804
13.45
0.2411
6.75
ARENA GRUESA
m3
33.2970
28.00
932.32
18.0303
504.85
10.1622
284.54
5.1011
142.93
glb
1.0000
650.00
650.00
1.0000
650.00
0.0000
0.00
0.0000
0.00
BALDE PLASTICO 15 lt
pza
2.0000
20.00
40.00
2.0000
40.00
0.0000
0.00
0.0000
0.00
glb
1.0000
2,500.00
2,500.00
1.0000
2,500.00
0.0000
0.00
0.0000
0.00
pza
4.0000
40.00
160.00
4.0000
160.00
0.0000
0.00
0.0000
0.00
pza
5.0000
50.00
250.00
5.0000
250.00
0.0000
0.00
0.0000
0.00
BROCHA
Und
1.0000
12.00
12.00
1.0000
12.00
0.0000
0.00
0.0000
0.00
Und
49.0000
25.00
1,225.00
49.0000
1,225.00
0.0000
0.00
0.0000
Und
65.0000
38.20
2,483.00
65.0000
2,483.00
0.0000
0.00
0.0000
Und
49.0000
76.30
3,738.70
49.0000
3,738.70
0.0000
0.00
0.0000
0.00
pln
27.4400
17.80
488.43
14.8588
264.49
8.3747
149.07
4.2038
74.87
bol
298.1458
16.10
4,800.15
161.4460
2,599.28
90.9941
1,465.00
45.6759
735.87
CINTA MASKINGTAPE
pza
1.0000
4.00
4.00
1.0000
4.00
0.0000
0.00
0.0000
0.00
0.00
0.00
0.00
0.00
2,906.6600
0.28
813.86
2,906.6600
813.86
0.0000
0.00
0.0000
0.00
Und
47.5000
1.18
56.05
47.5000
56.05
0.0000
0.00
0.0000
0.00
CLAVOS
kg
15.8400
4.10
64.94
8.5774
35.17
4.8344
19.82
2.4267
9.95
kg
14.0943
4.10
57.79
7.6321
31.29
4.3016
17.64
2.1592
8.86
CINTA TEFLON
Und
130.0000
1.00
130.00
130.0000
130.00
0.0000
0.00
0.0000
0.00
Und
49.0000
22.00
1,078.00
49.0000
1,078.00
0.0000
0.00
0.0000
0.00
Und
2.0000
17.00
34.00
2.0000
34.00
0.0000
0.00
0.0000
0.00
Und
2.0000
17.00
34.00
2.0000
34.00
0.0000
0.00
0.0000
0.00
Und
1.0000
17.00
17.00
1.0000
17.00
0.0000
0.00
0.0000
0.00
159.8250
0.15
23.97
86.5452
12.98
48.7786
7.32
24.4852
3.67
Und
30.0000
4.20
126.00
30.0000
126.00
0.0000
0.00
4.5960
Und
2.0000
12,295.00
24,590.00
2.0000
24,590.00
0.0000
0.00
0.0000
est
10.0000
150.00
1,500.00
10.0000
1,500.00
0.0000
0.00
0.0000
0.00
ENCOFRADO Y DESENCOFRADO
m2
28.5000
4.80
136.80
15.4328
74.08
8.6982
41.75
4.3662
20.97
p2
18.4116
3.58
65.91
9.9699
35.69
5.6192
20.12
2.8207
10.10
Und
2.0000
1,970.00
3,940.00
2.0000
3,940.00
0.0000
0.00
0.0000
0.00
glb
1.0000
2,600.00
2,600.00
1.0000
2,600.00
0.0000
0.00
0.0000
0.00
glb
1.0000
1,000.00
1,000.00
1.0000
1,000.00
0.0000
0.00
0.0000
0.00
glb
1.0000
800.00
800.00
1.0000
800.00
0.0000
0.00
0.0000
glb
1.0000
4,510.00
4,510.00
1.0000
4,510.00
0.0000
0.00
0.0000
glb
1.0000
5,040.00
5,040.00
1.0000
5,040.00
0.0000
0.00
0.0000
0.00
kg
4.1767
21.80
91.05
2.2617
49.30
1.2747
27.79
0.6399
13.96
HORMIGON
m3
1.5240
28.00
42.67
0.8252
23.11
0.4651
13.02
0.2335
6.54
IMPRIMACION ASFALTICA
m2
62.3300
3.20
199.46
33.7517
108.01
19.0231
60.87
9.5490
30.58
KIT
2.0000
1,195.00
2,390.00
2.0000
2,390.00
0.0000
0.00
0.0000
Und
4.0000
1.09
4.36
4.0000
4.36
0.0000
0.00
0.0000
0.00
pza
65.0000
11.90
773.50
35.1975
418.85
19.8380
236.07
9.9580
118.58
pza
130.0000
4.10
533.00
70.3950
288.62
39.6760
162.67
19.9160
81.71
4.2329
25.50
107.94
2.2921
58.45
1.2919
32.94
0.6485
16.55
CORDEL
gl
pza
44.0000
8.00
p2
10.3680
4.66
48.31
5.6143
1.5884
7.40
p2
252.0000
4.66
1,174.32
136.4580
635.89
76.9104
38.6064
180.02
p2
516.0027
4.66
2,404.57
279.4155
1,302.08
157.4840
733.88
79.0516
368.62
p2
854.2880
4.66
3,980.98
462.5970
2,155.70
260.7287
1,215.00
130.8769
610.28
1,680.00
257.54
m2
5.0000
336.00
Und
14.75
358.40
0.0000
0.00
909.72
1.5260
512.74
0.7660
4.0000
84.03
336.12
4.0000
336.12
0.0000
0.00
0.0000
Und
65.0000
30.00
1,950.00
65.0000
1,950.00
0.0000
0.00
0.0000
MASILLA
kg
0.3000
1.00
0.30
0.1625
0.16
0.0916
0.09
0.0460
0.05
m3
12.1544
28.00
340.32
6.5816
184.29
3.7095
103.87
1.8621
52.17
m3
4.0515
650.00
2,633.48
2.1939
1,426.03
1.2365
803.74
0.6207
403.72
MOVILIZACION Y DESMOVILIZACION
glb
1.0000
3,000.00
3,000.00
1.0000
3,000.00
0.0000
0.00
0.0000
PAPEL KRAFF
Und
2.0000
0.60
2.0000
1.20
0.0000
0.00
0.0000
Und
3.6790
83.10
305.72
1.9922
165.55
1.1228
93.31
0.5636
46.86
m3
26.4481
55.00
1,454.65
14.3216
787.69
0.0000
0.00
0.0000
666.96
PINTURA ANTICORROSIVA
gl
1.0000
40.70
40.70
1.0000
40.70
0.0000
0.00
0.0000
0.00
PINTURA ESMALTE
gl
1.0000
40.70
40.70
1.0000
40.70
0.0000
0.00
0.0000
gl
1.0000
48.00
48.00
1.0000
48.00
0.0000
0.00
0.0000
gl
1.4000
38.20
53.48
0.7581
28.96
0.4273
16.32
0.2145
8.20
gl
1.9030
40.00
76.12
1.0305
41.22
0.5808
23.23
0.2915
11.67
PLUMONES
jgo
1.0000
6.00
6.00
1.0000
6.00
0.0000
0.00
0.0000
0.00
Und
1.0000
19.00
19.00
1.0000
19.00
0.0000
0.00
0.0000
Und
1.0000
20.00
20.00
1.0000
20.00
0.0000
0.00
0.0000
glb
1.0000
550.00
550.00
1.0000
550.00
0.0000
0.00
0.0000
0.00
SOLDADURA
kg
10.0000
13.00
130.00
5.4150
70.40
3.0520
39.68
1.5320
19.93
1.20
2.7075
3.1643
0.00
0.00
26.16
0.0000
0.00
MADERA TORNILLO
352.00
0.00
44.0000
0.00
352.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
glb
1.0000
13,500.00
13,500.00
1.0000
13,500.00
0.0000
0.00
0.0000
0.00
Und
49.0000
21.00
1,029.00
49.0000
1,029.00
0.0000
0.00
0.0000
0.00
pza
4.0000
68.00
272.00
4.0000
272.00
0.0000
0.00
0.0000
0.00
pza
5.0000
85.00
425.00
5.0000
425.00
0.0000
0.00
0.0000
0.00
Und
4.0000
92.44
369.76
4.0000
369.76
0.0000
0.00
0.0000
0.00
Und
1.0000
31.30
31.30
1.0000
31.30
0.0000
0.00
0.0000
0.00
Und
1.0000
850.00
850.00
1.0000
850.00
0.0000
0.00
0.0000
0.00
Und
1.0000
15.68
15.68
1.0000
15.68
0.0000
0.00
0.0000
0.00
Und
1.0000
18.22
18.22
1.0000
18.22
0.0000
0.00
0.0000
Und
1.0000
800.00
800.00
1.0000
800.00
0.0000
0.00
0.0000
THINNER CORRIENTE
gl
1.4400
18.00
25.92
0.7798
14.04
0.4395
7.91
0.2206
3.97
pln
2.6740
29.50
78.88
1.4480
42.72
0.8161
24.08
0.4097
12.09
pln
3.0000
34.00
102.00
1.6245
55.23
0.9156
31.13
0.4596
15.64
75.3857
17.35
1,307.94
40.8214
708.25
23.0077
399.18
11.5491
200.51
296.4500
18.35
5,439.86
160.5277
2,945.68
90.4765
1,660.24
45.4161
833.93
170.6298
26.27
4,482.44
92.3960
2,427.24
52.0762
1,368.04
26.1405
687.15
0.00
0.00
pza
1.0000
85.00
85.00
1.0000
85.00
0.0000
0.00
0.0000
0.00
393.2500
2.60
1,022.45
212.9449
553.66
120.0199
312.05
60.2459
156.74
456.2500
1.38
629.63
247.0594
340.94
139.2475
192.16
69.8975
96.53
6.0000
30.05
180.30
3.2490
97.63
1.8312
55.03
0.9192
27.64
428.6551
6.89
2,953.43
232.1167
1,599.28
130.8255
901.39
65.6700
452.76
117.8423
9.78
1,152.50
63.8116
624.08
35.9655
351.74
18.0534
176.68
40.0000
21.75
870.00
21.6600
471.11
12.2080
265.52
6.1280
133.37
Und
84.0000
1.00
84.00
84.0000
84.00
0.0000
0.00
0.0000
0.00
Und
8.0000
65.90
527.20
8.0000
527.20
0.0000
0.00
0.0000
0.00
Und
2.0000
45.00
90.00
2.0000
90.00
0.0000
0.00
0.0000
Und
2.0000
285.00
570.00
2.0000
570.00
0.0000
0.00
0.0000
YESO
kg
39.9563
0.50
19.98
21.6363
10.82
12.1947
6.10
6.1213
3.06
YESO DE 28 Kg
bol
8.2628
17.00
140.47
4.4743
76.06
2.5218
42.87
1.2659
21.54
YESO EN BOLSAS DE 25 kg
bol
8.2852
15.00
124.28
4.4864
67.30
2.5286
37.93
1.2693
19.05
22,751.60
EQUIPOS
herramientas manuales
0.00
0.00
0.0000
%Mo
4,914.09
2,660.98
1,499.78
753.33
ALICATE
Und
1.0000
30.00
30.00
1.0000
30.00
0.0000
0.00
0.0000
pza
1.0000
20.00
20.00
1.0000
20.00
0.0000
0.00
0.0000
BADILEJO
Und
1.0000
8.00
8.00
1.0000
8.00
0.0000
0.00
0.0000
0.00
18.33
0.00
0.00
he
23.9165
5.00
119.58
12.9508
64.75
7.2993
36.50
3.6640
BARRETA
Und
1.0000
80.00
80.00
1.0000
80.00
0.0000
0.00
0.0000
0.00
hm
160.0000
30.00
4,800.00
86.6400
2,599.20
48.8320
1,464.96
24.5120
735.84
hm
33.2338
60.00
1,994.03
17.9961
1,079.77
10.1430
608.58
5.0914
305.69
CAMION VOLQUETE DE 10 m3
hm
12.3040
110.00
1,353.44
6.6626
732.89
3.7552
413.07
1.8850
207.48
1.2774
153.29
hm
4.1855
120.00
502.26
2.2664
271.97
CARRETILLA
pza
2.0000
140.00
280.00
2.0000
280.00
0.0000
0.00
0.0000
0.00
hm
122.7133
8.00
981.71
66.4493
531.59
37.4521
299.62
18.7997
150.50
hm
24.6839
10.00
246.84
13.3663
133.66
7.5335
75.34
3.7816
37.84
hm
9.9728
15.00
149.59
5.4003
81.00
3.0437
45.66
1.5278
22.93
0.6412
77.00
hm
21.3320
15.00
319.98
11.5513
173.27
6.5105
97.66
3.2681
49.05
hm
51.2070
10.00
512.07
27.7286
277.29
15.6284
156.28
7.8449
78.50
ESCOBA
Und
1.0000
15.00
15.00
1.0000
15.00
0.0000
0.00
0.0000
0.00
ESCOBILLAS DE FIERRO
pza
2.0000
15.00
30.00
2.0000
30.00
0.0000
0.00
0.0000
0.00
LAMPAS CUCHARAS
pza
2.0000
30.00
60.00
2.0000
60.00
0.0000
0.00
0.0000
0.00
Und
1.0000
30.00
30.00
1.0000
30.00
0.0000
0.00
0.0000
0.00
pza
1.0000
35.00
35.00
1.0000
35.00
0.0000
0.00
0.0000
Und
1.0000
35.00
35.00
1.0000
35.00
0.0000
0.00
0.0000
Und
1.0000
30.00
30.00
1.0000
30.00
0.0000
0.00
0.0000
0.00
50.0000
3.00
150.00
27.0750
81.23
15.2600
45.78
7.6600
23.00
MARTILLO
Und
1.0000
30.00
30.00
1.0000
30.00
0.0000
0.00
0.0000
0.00
hm
16.0000
12.00
192.00
8.6640
103.97
4.8832
58.60
2.4512
29.43
MIRAS Y JALONES
hm
31.6651
1.20
38.00
17.1467
20.58
9.6642
11.60
4.8511
5.83
Und
5.2000
31.00
161.20
2.8158
87.29
1.5870
49.20
0.7966
24.71
MOTOBOMBA 10 HP 6"
da
20.0000
190.00
3,800.00
10.8300
2,057.70
6.1040
1,159.76
3.0640
582.54
MOTONIVELADORA DE 125 HP
hm
0.6233
180.00
112.19
0.3375
60.75
0.1902
34.24
0.0955
17.20
he
31.6651
10.00
316.65
17.1467
171.47
9.6642
96.64
4.8511
48.54
0.3386
60.95
0.1700
30.62
hm
0.00
0.00
1.1095
180.00
199.71
0.6008
108.14
pza
1.0000
30.00
30.00
1.0000
30.00
0.0000
0.00
0.0000
0.00
hm
81.1060
0.90
73.00
43.9189
39.53
24.7536
22.28
12.4254
11.19
RASTRILLO DE FIERRO
pza
1.0000
28.00
28.00
1.0000
28.00
0.0000
0.00
0.0000
0.00
hm
0.6233
160.00
99.73
0.3375
54.00
0.1902
30.44
0.0955
15.29
hm
1.1095
180.00
199.71
0.6008
108.14
0.3386
60.95
0.1700
30.62
hm
1.1095
140.00
155.33
0.6008
84.11
0.3386
47.41
0.1700
23.81
15.00
368.69
13.3098
199.65
TEODOLITO
hm
24.5795
7.5017
112.52
3.7656
56.52
hm
6.4000
76.80
3.4656
41.59
1.9533
23.44
0.9805
11.77
WINCHA DE 3 m
Und
2.0000
12.00
24.00
2.0000
24.00
0.0000
0.00
0.0000
WINCHA DE 50 m
he
1.0000
150.00
150.00
1.0000
150.00
0.0000
0.00
0.0000
COSTO DIRECTO
12.00
255,314.01
100.00%
178,928.08
70.08%
50,402.26
19.74%
0.00
0.00
25,983.67
10.18%