Beruflich Dokumente
Kultur Dokumente
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
01.02
Und
Metrado
Costo
Unitario
Costo
Directo
mes 1
mes 2
mes 3
total
9,879.38
u
1.00
879.38
879.38
879.38
879.38
glb
1.00
2,000.00
2,000.00
2,000.00
2,000.00
01.03
glb
1.00
6,000.00
6,000.00
3,000.00
01.04
est
1.00
1,000.00
1,000.00
1,000.00
1,000.00
02.05
02.05.01
36.00
11.97
430.92
430.92
430.92
02.05.02
25.00
12.01
300.25
300.25
300.25
02.05.03
1.00
48.16
48.16
48.16
48.16
02.05.04
1.00
59.56
59.56
59.56
59.56
03
LINEA DE CONDUCCION
2,232.75
03.01
TRABAJOS PRELIMINARES
2,232.75
03.01.01
975.00
0.60
03.01.02
TRAZO Y REPLANTEO
975.00
1.69
03.02
MOVIMIENTO DE TIERRAS
03.02.01
975.00
23.77
03.02.02
975.00
03.02.03
975.00
03.02.04
m3
03.02.06
03.04
03.04.01
975.00
03.04.02
03.04.03
03.04.04
03.04.05
03.02.05
3,000.00
838.89
6,000.00
0.00
0.00
0.00
585.00
585.00
585.00
1,647.75
1,647.75
1,647.75
23,175.75
23,175.75
23,175.75
5.83
5,684.25
5,684.25
5,684.25
2.95
2,876.25
2,876.25
2,876.25
171.00
36.15
6,181.65
6,181.65
6,181.65
m3
226.00
93.30
21,085.80
21,085.80
21,085.80
m3
258.00
23.77
6,132.66
6,132.66
6,132.66
65,136.36
0.00
19,061.57
0.00
18.17
17,715.75
17,715.75
17,715.75
4.00
40.42
161.68
161.68
161.68
2.00
274.47
548.94
548.94
548.94
2.00
97.35
194.70
194.70
194.70
6.00
44.05
264.30
264.30
264.30
03.04.06
4.00
44.05
176.20
176.20
176.20
03.05
PRUEBA HIDRAULICA
03.05.01
3,549.00
3,549.00
04.06.08
VALVULAS Y ACCESORIOS
220.25
220.25
3,549.00
3,549.00
0.00
975.00
3.64
5.00
44.05
2.00
44.05
88.10
88.10
88.10
5.00
45.05
225.25
225.25
225.25
2.00
45.05
90.10
90.10
90.10
04.06.08.05 TEE PVC ISO NTP 4422 50 x 50MM C-7.5 SUMINIST.E INST.
5.00
58.06
290.30
290.30
290.30
04.06.08.06 TEE PVC ISO NTP 4422 63 x 50MM C-7.5 SUMINIST.E INST.
3.00
59.06
177.18
177.18
177.18
04.06.08.07 TEE PVC ISO NTP 4422 63MM C-7.5 SUMINIST.E INST.
4.00
59.56
238.24
238.24
238.24
1.00
52.11
52.11
52.11
52.11
3.00
43.85
131.55
131.55
131.55
8.00
47.44
379.52
379.52
379.52
8.00
46.44
371.52
371.52
371.52
3.00
274.47
823.41
823.41
823.41
3.00
281.27
843.81
843.81
843.81
3,931.34
220.25
0.00
04.07
OTROS
1,857.43
04.07.01
16.00
16.17
258.72
258.72
258.72
04.07.02
1.00
445.14
445.14
445.14
445.14
2.00
288.80
577.60
577.60
577.60
1.00
575.97
575.97
575.97
575.97
2,016.00
2,016.00
04.07.04
07
VARIOS
07.01
TRANSPORTE DE CEMENTO
07.02
07.03
04.07.03
0.00
4,017.09
COSTO DIRECTO
2,016.00
0.00
bls
224.00
9.00
1,231.00
0.25
307.75
307.75
307.75
kg
2,419.06
0.70
1,693.34
1,693.34
1,693.34
110,503.81
107,503.81
3,000.00
110,503.81
Recurso
ITEM
Unidad
Cantidad
Precio S/.
MANO DE OBRA
1.00 CAPATAZ
hh
609.70
13.72
2.00 OFICIAL
hh
518.67
11.01
hh
20.69
12.36
hh
0.70
12.36
5.00 OPERARIO
hh
746.32
12.36
6.00 PEON
hh
6,572.50
9.95
7.00 TOPOGRAFO
hh
19.99
12.36
MATERIALES
pza
21.50
12.00
pza
43.00
13.00
kg
145.14
3.36
kg
47.04
3.36
kg
2,226.89
3.36
4.00
1.00
gal
7.22
55.00
8.00 AGUA
m3
66.59
5.00
kg
108.72
3.49
kg
42.88
3.49
1,788.50
1.50
97.12
2.00
m3
10.05
67.22
m3
2.07
84.00
m3
12.47
110.00
43.00
63.00
bls
1.44
20.00
2.00
33.60
m2
1.00
1,000.00
bls
223.30
15.60
pza
84.00
0.90
kg
0.88
3.50
kg
48.26
3.15
86.00
1.20
43.00
1.20
4.00
23.00
8.00
23.00
9.00
23.00
2.00
23.00
5.00
23.00
1.00
250.00
43.00
13.00
43.00
1.20
2.00
150.00
35.00 FLETE
292.50
20.00
bls
224.00
9.00
kg
2,419.06
0.70
172.00
0.25
163.40
1.50
1,231.00
0.25
m3
15.92
110.00
kg
1.03
6.50
43.00 HORMIGON
m3
0.36
90.00
m3
1.01
90.00
468.00
0.29
86.00
9.00
gal
1.89
50.00
p2
0.80
3.20
pza
4.00
12.00
p2
111.08
2.40
p2
600.38
2.40
12.00
25.00
m3
292.50
10.00
glb
1.00
6,000.00
43.00
8.00
1.00
600.00
gal
0.86
90.00
1.00
18.00
pza
6.00
4.80
m3
11.44
110.00
m3
0.67
110.00
m3
0.06
102.30
1.00
400.00
3.00
20.00
p2
9.80
2.85
19.50
22.00
5.00
32.00
3.00
32.00
5.00
32.00
1.00
32.00
1.00
30.00
glb
1.00
2,000.00
37.80
10.00
178.92
48.00
58.00
15.30
172.00
2.80
21.00
30.00
1.00
30.00
5.00
30.00
86.00
1.20
5.00
150.00
5.00
130.00
19.50
14.00
2.00
30.00
16.80
13.65
86.00 YESO DE 28 Kg
bls
6.29
12.50
bls
0.13
11.76
3,520.38
EQUIPOS
%MO
1.00
hm
32.84
12.00
hm
5.00
100.00
hm
1.43
7.00
2.12
250.00
hm
77.87
15.00
hm
133.76
15.00
8.00 CORDEL # 36
ovl
1.30
12.00
9.00 JALONES
he
78.61
2.50
hm
0.63
18.70
hm
11.41
20.00
hm
31.35
15.00
he
19.99
12.00
1.60
15.00
hm
7.31
10.00
hm
0.34
12.00
hm
10.49
15.00
0.52
45.00
166,681.
Parcial S/.
mes 1
mes 2
mes 3
total
0.00
8,365.13
8,365.13
8,365.13
5,710.56
5,710.56
5,710.56
255.77
255.77
255.77
8.71
8.71
8.71
9,224.47
9,224.47
9,224.47
65,396.34
65,396.34
65,396.34
247.13
247.13
247.13
0.00
89,208.10
0.00
0.00
258.00
258.00
258.00
559.00
559.00
559.00
487.67
487.67
487.67
158.05
158.05
158.05
7,482.34
7,482.34
7,482.34
4.00
4.00
4.00
397.10
397.10
397.10
332.96
332.96
332.96
379.42
379.42
379.42
149.65
149.65
149.65
2,682.75
2,682.75
2,682.75
194.24
194.24
194.24
675.49
675.49
675.49
173.80
173.80
173.80
1,371.94
1,371.94
1,371.94
2,709.00
2,709.00
2,709.00
28.80
28.80
28.80
67.20
67.20
67.20
1,000.00
1,000.00
1,000.00
3,483.48
3,483.48
3,483.48
75.60
75.60
75.60
3.08
3.08
3.08
152.02
152.02
152.02
103.20
103.20
103.20
51.60
51.60
51.60
92.00
92.00
92.00
184.00
184.00
184.00
207.00
207.00
207.00
46.00
46.00
46.00
115.00
115.00
115.00
250.00
250.00
250.00
559.00
559.00
559.00
51.60
51.60
51.60
300.00
300.00
300.00
5,850.00
5,850.00
5,850.00
2,016.00
2,016.00
2,016.00
1,693.34
1,693.34
1,693.34
43.00
43.00
43.00
245.10
245.10
245.10
307.75
307.75
307.75
1,751.62
1,751.62
1,751.62
6.66
6.66
6.66
32.40
32.40
32.40
90.63
90.63
90.63
135.72
135.72
135.72
774.00
774.00
774.00
94.64
94.64
94.64
2.56
2.56
2.56
48.00
48.00
48.00
266.59
266.59
266.59
1,440.92
1,440.92
1,440.92
300.00
300.00
300.00
2,925.00
2,925.00
6,000.00
3,000.00
344.00
344.00
344.00
600.00
600.00
600.00
77.40
77.40
77.40
18.00
18.00
18.00
28.80
28.80
28.80
1,258.18
1,258.18
1,258.18
73.37
73.37
73.37
6.02
6.02
6.02
400.00
400.00
400.00
60.00
60.00
60.00
27.93
27.93
27.93
429.00
429.00
429.00
160.00
160.00
160.00
96.00
96.00
96.00
160.00
160.00
160.00
32.00
32.00
32.00
30.00
30.00
30.00
2,000.00
2,000.00
2,000.00
2,925.00
3,000.00
6,000.00
378.00
378.00
378.00
8,588.23
8,588.23
8,588.23
887.49
887.49
887.49
481.60
481.60
481.60
630.00
630.00
630.00
30.00
30.00
30.00
150.00
150.00
150.00
103.20
103.20
103.20
750.00
750.00
750.00
650.00
650.00
650.00
273.00
273.00
273.00
60.00
60.00
60.00
229.32
229.32
229.32
78.56
78.56
78.56
1.47
1.47
1.47
67,900.50
0.00
0.00
0.00
3,520.38
3,520.38
3,520.38
394.08
394.08
394.08
499.95
499.95
499.95
10.04
10.04
10.04
530.15
530.15
530.15
1,168.07
1,168.07
1,168.07
2,006.45
2,006.45
2,006.45
15.60
15.60
15.60
196.52
196.52
196.52
11.86
11.86
11.86
228.10
228.10
228.10
470.25
470.25
470.25
239.93
239.93
239.93
24.00
24.00
24.00
73.10
73.10
73.10
4.10
4.10
4.10
157.36
157.36
157.36
23.35
23.35
23.35
0.00
9,573.30
166,681.90
163,681.90
0.00
3,000.00
166,681.90