Beruflich Dokumente
Kultur Dokumente
AVANCE
PRECIO
UND.
METRADO
DESCRIPCIN DE PARTIDA
ITEM
ANTERIOR
UNIT.
TOTAL S/.
ACTUAL
ACUMULADO
VALORIZ. S/
METRADO
AVANCE
VALORIZ. S/
SALDO
METRADO VAL. S/
m2
3.74
0.69
2.58
3.74
2.58
3.74
2.58
100
0.00
m3
2.99
4.52
13.51
2.99
13.51
2.99
13.51
100
0.00
m3
0.4
256.09
102.44
0.4
102.44
0.4
102.44
100
0.00
m3
0.9
256.09
230.48
0.9
230.48
0.9
230.48
100
0.00
m3
0.68
256.09
174.14
0.68
174.14
0.68
174.14
100
0.00
m3
0.45
158.56
71.35
0.45
71.35
0.45
71.35
100
m2
11.68
14.36
167.72
11.68
167.72
11.68
167.72
100
m2
3.18
14.65
46.59
3.18
46.59
3.18
46.59
100
kg.
103.95
5.22
542.62
103.95
542.62
103.95
542.62
100
Kg.
133.53
267.06
267.06
267.06
100
Kg.
98.53
98.53
98.53
98.53
100
m2
2.38
28.21
67.1398
2.38
67.14
2.38
67.14
100
m2
8.75
6.82
59.675
8.75
59.68
8.75
59.68
100
m2
8.75
2.86
25.025
8.75
25.03
8.75
25.03
100
m2
0.48
6.56
3.1488
0.48
3.15
0.48
3.15
100
Filtro de arena
m3
0.5
55.14
27.57
0.5
27.57
0.5
27.57
100
Filtro de grava
m3
0.6
54.14
32.484
0.6
32.48
0.6
32.48
100
m3
151.01
151.01
151.01
151.01
100
REVOQUES ENLUCIDOS
FILTROS
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios
CERCO PERIMETRICO
1.8
7.86
14.148
1.8
14.15
1.8
14.15
100
1,435.40
0.33
473.682
1,435.40
473.68
1435.4
473.68
100
1,349.40
0.85
1146.99
1,349.40
1146.99
1349.4
1146.99
100
1,349.40
0.26
350.844
1,349.40
350.84
1349.4
350.84
100
1,349.40
1.34
1808.196
1,349.40
1808.20
1349.4
1808.20
100
m3
323.85
2.26
731.901
323.85
731.90
323.85
731.90
100
m3
1,435.40
3.06
4392.324
1435.4
4392.32
1435.4
4392.32
100
1,435.40
0.5
717.7
1,435.40
717.70
1435.4
717.70
100
m2
14.48
0.4
5.792
Trazo y replanteo
m2
14.48
0.58
8.3984
m3
39.3
4.52
177.636
m3
12.2
2.64
32.208
MOVIMIENTO DE TIERRAS
m3
4.8
158.11
758.928
Solado base
m2
9.68
14.23
137.7464
m2
12.4
23.75
294.5
m3
2.4
253.29
607.896
m3
9.68
253.85
2457.268
Encofrado y desencofrado
m2
24
23.84
572.16
kg.
240.21
5.25
1261.1025
CABLES Y PENDULAS
Cable acero tipo SOA de 1/2" Incl.anclaje
86
16.74
1439.64
43
28.11
1208.73
TUBERIA Y ACCESORIOS
Tubera de politeleno de 1"instalaciones
86
11.21
964.06
15.19
30.38
VARIOS
Elementos de empotramiento
CAMARA ROMPE PRESIN TIPO
TIPO 6 (01 UNDAD)
Trazo y Replanteo Preliminar
m2
1.21
0.69
0.8349
Excavacin manual
m3
1.08
4.52
4.8816
Encofraado y desencofrado
m2
8.63
15.28
131.8664
Concreto FC=175kg/cm2
m3
0.54
158.56
85.6224
Acero FY=4200Kg/cm2
kg.
41.96
5.22
219.0312
m2
4.13
28.21
116.5073
m2
3.6
7.82
28.152
m2
3.6
2.86
10.296
m2
141.01
141.01
m2
148.53
148.53
m2
6.76
0.69
4.66
6.76
4.66
6.76
4.66
100
m3
10.56
2.64
27.88
10.56
27.88
10.56
27.88
100
m3
8.45
3.95
33.38
8.45
33.38
8.45
33.38
100
m2
6.76
0.15
1.01
6.76
1.01
6.76
1.01
100
m2
6.76
14.84
100.3184
6.76
100.32
6.76
100.32
100
m3
1.01
283.39
286.22
1.01
286.22
1.01
286.22
100
m3
1.72
283.39
487.43
1.72
487.43
1.72
487.43
100
m3
0.58
283.39
164.37
0.58
164.37
0.58
164.37
100
m2
21.51
14.36
308.88
21.51
308.88
21.51
308.88
100
m2
4.49
14.55
65.3295
4.49
65.33
4.49
65.33
100
kg.
489.98
5.22
2557.6956
489.98
2557.70
489.98
2557.70
100
kg.
133.53
133.53
133.53
133.53
100
6.11
42.77
42.77
42.77
100
37.95
37.95
37.95
37.95
100
REVOQUES Y ENLUCIDOS
Tarrajeo con impermeabiliz. Mezcla 1.1.E=1.5 cm
m2
14.25
28.21
401.99
14.25
401.99
14.25
401.99
100
m2
14.28
6.82
97.39
14.28
97.39
14.28
97.39
100
m2
3.61
6.56
23.68
3.61
23.68
3.61
23.68
100
14.28
42.84
14.28
42.84
14.28
42.84
100
135.77
135.77
135.77
135.77
100
21.6
7.81
168.70
21.6
168.70
21.6
168.70
100.00
m2
1.68
0.69
1.16
1.68
1.16
1.68
1.16
100.00
Excavacin manual
m3
1.18
4.52
5.33
1.18
5.33
1.18
5.33
100.00
m2
1.68
0.16
0.27
1.68
0.27
1.68
0.27
100.00
m3
0.1
256.09
25.61
0.1
25.61
0.1
25.61
100.00
m3
0.24
256.09
61.46
0.24
61.46
0.24
61.46
100.00
m3
0.15
256.09
38.41
0.15
38.41
0.15
38.41
100
m2
1.66
14.36
23.84
1.66
23.84
1.66
23.84
100
m2
1.58
14.55
22.99
1.58
22.99
1.58
22.99
100
kg.
6.26
5.22
32.68
6.26
32.68
6.26
32.68
100
1.00
133.53
133.53
133.53
133.53
100
m2
4.10
8.22
33.702
4.10
33.70
4.1
33.70
100
m2
4.10
3.00
12.30
4.1
12.30
4.1
12.30
100
vlvulas - entradas
1.00
95.01
95.01
211.26
211.26
TRAZO Y REPLANTEO
CASETA DE VALVULAS (01 UNIDAD)
Trazo y Replanteo Preliminar
MOVIMIENTO DE TIERRAS
REVOQUES Y ENLUCIDOS
Tarrajeo en interiores y exteriores (mortero 1.5)
Pintura en muros exteriores al latex,
imprimante temple
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios-caseta de
133.01
133.01
2,750.00
0.33
907.50
2,750.00
907.50
2750
907.50
100
2,750.00
0.95
2612.50
2,750.00
2612.50
2750
2612.50
100
2,750.00
0.26
715.00
2,750.00
715.00
2750
715.00
100
2,750.00
1.34
3685.00
2750
3685.00
2750
3685.00
100
m3
660
2.26
1491.6
660
1491.6
660
1491.6
100
7.84
5.41
7.84
5.41
100
vlvulas - salida
RED DE DISTRIBUCIN l=2750ML
TRABAJOS PRELIMINARES
Trazo, nivelacin y replanteo de zanjas ml
MOVIMIENTO DE TIERRAS
1658.5
3.54
5871.09
985.6
2.73
2690.688
839.5
2.25
1888.875
2,750.00
0.5
1375
220.04
660.12
138.51
415.53
155.78
1090.46
82.2
164.4
68.2
341
8.63
69.04
6.63
53.04
5.19
15.57
5.13
25.65
4.19
16.76
4.63
41.67
7.84
0.69
5.41
VALVULAS DE PURGA
VALVULAS DE CONTROL
ACCESORIOS DE LA RED
m2
Excavacin manual
m3
6.76
4.52
30.56
6.76
30.56
6.76
30.56
100
Encofrado y desencofrado
m2
28.32
15.28
432.73
28.32
432.73
28.32
432.73
100
m3
2.52
256.09
645.35
2.52
645.35
2.52
645.35
100
kg.
271.92
5.22
1419.4224
271.92
1419.42
271.92
1419.42
100
m2
31.2
8.22
256.464
31.2
256.46
31.2
256.46
100
18.24
54.72
18.24
54.72
18.24
54.72
100
m2
247.01
988.04
988.04
988.04
100
m2
133.53
534.12
534.12
534.12
100
m2
98.53
394.12
394.12
394.12
100
m2
90.27
0.69
62.29
Excavacin manual
m3
30.09
4.52
136.01
35.33
14.36
507.34
m3
3.68
256.09
942.41
kg.
175.03
5.22
913.6566
m2
39.61
6.96
275.6856
280.5
2.34
656.37
46.75
4.59
214.5825
Grifo de 1/2"
17
15
255
17
89.26
1517.42
17
2.67
45.39
34
11.67
396.78
17
5.5
93.5
34
3.17
107.78
17
3.17
53.89
Niple FG 1/2"
17
11.67
198.39
17
2.67
45.39
Filtro de grava
m3
1.26
54.14
68.22
Accesorios de reboce
m3
17
7.80
132.60
glb.
1000
1000.00
FLETE
Flete en zona rural (no afecto a IGV
COSTO DIRECTO
SECTOR LA LUCMILLA
m2
3.74
0.69
2.58
3.74
2.58
3.74
2.58
100
m3
2.99
4.52
13.51
2.99
13.51
2.99
13.51
100
m3
0.4
256.09
102.44
0.4
102.44
0.4
102.44
100
m3
0.9
256.09
230.48
0.9
230.48
0.9
230.48
100
m3
0.68
256.09
174.14
0.68
174.14
0.68
174.14
100
m3
0.45
158.56
71.352
0.45
71.35
0.45
71.35
100
m2
11.68
14.36
167.7248
11.68
167.72
11.68
167.72
100
m2
3.18
14.55
46.269
3.18
46.27
3.18
46.27
100
Kg.
103.95
5.22
542.619
103.95
542.62
103.95
542.62
100
Kg.
133.53
267.06
267.06
267.06
100
Kg.
98.53
98.53
98.53
98.53
100
m2
2.38
28.21
67.14
2.38
67.14
2.38
67.14
100
m2
8.75
6.82
59.675
8.75
59.68
8.75
59.68
100
m2
8.75
2.86
25.025
8.75
25.03
8.75
25.03
100
m2
0.48
6.56
3.15
0.48
3.15
0.48
3.15
100
Filtro de arena
m3
0.5
55.14
27.57
Filtro de grava
m3
0.6
54.14
32.48
m3
151.01
151.01
1.8
7.88
14.18
REVOQUES ENLUCIDOS
FILTROS
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios
CERCO PERIMETRICO
Cerco perimtrico en captacin
LINEA DE CONDUCCIN L=1150.80 ML
TRABAJOS PRELIMINARES
1150.8
0.33
379.76
1150.8
379.76
1150.8
379.76
100
1150.8
0.95
1093.26
1150.8
1093.26
1150.8
1093.26
100
1150.8
0.26
299.21
1150.8
299.21
1150.8
299.21
100
1150.8
1.34
1542.07
1150.8
1542.07
1150.8
1542.07
100
m3
276.2
2.26
624.212
276.2
624.21
276.2
624.21
100
m3
1150.8
3.06
3521.448
1150.8
3521.45
1150.8
3521.45
100
1150.8
0.5
575.40
m2
14.48
0.4
5.79
Trazo y replanteo
m2
14.48
0.58
8.40
m3
39.3
4.52
177.64
39.3
177.64
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.21
12.2
32.21
100
MOVIMIENTO DE TIERRAS
m3
4.8
158.11
758.93
4.8
758.93
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.75
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.5
12.4
294.5
100
m3
2.4
253.29
607.896
2.4
607.90
2.4
607.90
100
m3
9.68
253.85
2457.268
9.68
2457.27
9.68
2457.27
100
Encofrado y desencofrado
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.25
1261.1025
240.21
1261.10
240.21
1261.10
100
170.2
16.74
2849.148
85
28.11
2389.35
170.2
11.21
1907.942
CABLES Y PENDULAS
TUBERIA Y ACCESORIOS
VARIOS
Elementos de empotramiento
15.19
30.38
m2
14.48
0.32
4.63
14.48
4.63
14.48
4.63
100
Trazo y replanteo
m2
14.48
0.46
6.66
14.48
6.66
14.48
6.66
100
m3
39.3
4.52
177.64
39.3
177.64
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.21
12.2
32.21
100
MOVIMIENTO DE TIERRAS
m3
4.8
158.11
758.93
4.8
758.93
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.75
9.68
137.75
100
m2
12.4
23.75
294.5
m3
2.4
253.29
607.896
2.4
607.90
2.4
607.90
100
m3
9.68
254.36
2462.2048
9.68
2462.20
9.68
2462.20
100
Encofrado y desencofrado
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.26
1263.5046
240.21
1263.50
240.21
1263.50
100
75
840.75
75
840.75
100
CABLES Y PENDULAS
Cable acero tipo SOA de 1/2" Incl.anclaje
75
16.74
1255.5
38
28.11
1068.18
75
11.21
840.75
15.19
45.57
m2
6.76
0.69
4.66
6.76
4.66
6.76
4.66
100
m3
10.56
2.64
27.88
10.56
27.88
10.56
27.88
100
m3
8.45
3.95
33.38
8.45
33.38
8.45
33.38
100
m2
6.76
0.16
1.08
TUBERIA Y ACCESORIOS
VARIOS
Elementos de empotramiento
m2
6.76
14.84
100.32
6.76
100.32
6.76
100.32
100
m3
1.01
283.39
286.22
1.01
286.22
1.01
286.22
100
m3
1.72
283.39
487.43
1.72
487.43
1.72
487.43
100
m3
0.58
283.39
164.37
0.58
164.37
0.58
164.37
100
m2
21.51
14.36
308.8836
21.51
308.88
21.51
308.88
100
m2
4.49
14.55
65.3295
4.49
65.33
4.49
65.33
100
kg.
489.98
5.22
2557.6956
489.98
2557.70
489.98
2557.70
100
kg.
133.53
133.53
133.53
133.53
100
6.11
42.77
42.77
42.77
100
37.95
37.95
37.95
37.95
100
Solado E=4"
OBRAS DE CONCRETO ARMADO
m2
14.25
28.21
401.9925
14.25
401.99
14.25
401.99
100
m2
14.28
6.82
97.3896
14.28
97.39
14.28
97.39
100
m2
3.61
6.56
23.6816
3.61
23.68
3.61
23.68
100
14.28
42.84
14.28
42.84
14.28
42.84
100
HIPOCLORADOR DE FLUIDO
DIFUSO-CERCO PERIMETRICO
Suministro y colocacin de hipoclorador
135.77
135.77
21.6
7.81
168.70
m2
1.68
0.69
1.16
1.68
1.16
1.68
1.16
100
Excavacin manual
m3
1.18
4.52
5.33
1.18
5.33
1.18
5.33
100
m2
1.68
0.16
0.27
1.68
0.27
1.68
0.27
100
m3
0.1
256.09
25.61
0.1
25.61
0.1
25.61
100
m3
0.24
256.09
61.46
0.24
61.46
0.24
61.46
100
m3
0.15
256.09
38.41
0.15
38.41
0.15
38.41
100
m2
1.66
14.36
23.8376
1.66
23.84
1.66
23.84
100
m2
1.58
14.55
22.989
1.58
22.99
1.58
22.99
100
kg.
6.26
5.22
32.6772
6.26
32.68
6.26
32.68
100
TRAZO Y REPLANTEO
CASETA DE VALVULAS (01 UNIDAD)
Trazo y Replanteo Preliminar
MOVIMIENTO DE TIERRAS
133.53
133.53
133.53
133.53
100
m2
4.1
8.22
33.70
4.1
33.70
4.1
33.70
100
4.1
12.3
4.1
12.3
4.1
12.3
100
REVOQUES Y ENLUCIDOS
Tarrajeo en interiores y exteriores (mortero 1.5)
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios-caseta de vlvulas-entrada
u
95.01
95.01
95.01
95.01
100
211.26
211.26
211.26
211.26
100
133.01
133.01
133.01
133.01
100
4,293.50
0.33
1416.855
4293.5
1416.86
4293.5
1416.86
100
4,293.50
0.95
4078.825
4293.5
4078.83
4293.5
4078.83
100
4,293.50
0.26
1116.31
4293.5
1116.31
4293.5
1116.31
100
4,293.50
1.34
5753.29
4293.5
5753.29
4293.5
5753.29
100
m3
1,030.44
2.26
2328.7944
1030.44
2328.79
1030.44
2328.79
100
1,250.00
3.54
4425.00
1250
4425.00
1250
4425.00
100
1486
2.73
4056.78
1486
4056.78
1486
4056.78
100
1557.5
2.25
3504.375
4,293.50
0.5
2146.75
220.04
440.08
138.51
277.02
155.78
778.9
82.2
246.6
68.2
136.4
8.63
77.67
6.63
26.52
5.19
15.57
5.13
15.39
VALVULAS DE PURGA
VALVULAS DE CONTROL
ACCESORIOS DE LA RED
4.19
29.33
4.63
32.41
m2
14.48
0.32
4.63
14.48
4.63
14.48
4.63
100
Trazo y replanteo
m2
14.48
0.46
6.66
14.48
6.66
14.48
6.66
100
m3
39.3
4.52
177.64
39.3
177.64
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.21
12.2
32.21
100
MOVIMIENTO DE TIERRAS
m3
4.8
158.11
758.93
4.8
758.93
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.75
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.5
12.4
294.5
100
m3
2.4
253.29
607.90
2.4
607.90
2.4
607.90
100
m3
9.68
254.36
2462.2048
9.68
2462.20
9.68
2462.20
100
Encofrado y desencofrado
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.26
1263.5046
240.21
1263.50
240.21
1263.50
100
CABLES Y PENDULAS
Cable acero tipo SOA de 1/2" Incl.anclaje
75
16.74
1255.5
38
28.11
1068.18
75
9.15
686.25
15.19
30.38
TUBERIA Y ACCESORIOS
VARIOS
Elementos de empotramiento
m2
7.84
0.69
5.41
7.84
5.41
7.84
5.41
100
Excavacin manual
m3
6.76
4.52
30.56
6.76
30.56
6.76
30.56
100
Encofraado y desencofrado
m2
28.32
15.28
432.73
28.32
432.73
28.32
432.73
100
Concreto FC=175kg/cm2
m3
2.52
256.09
645.35
2.52
645.35
2.52
645.35
100
Acero FY=4200Kg/cm2
kg.
271.92
5.22
1419.4224
271.92
1419.42
271.92
1419.42
100
m2
31.2
8.22
256.464
31.2
256.46
31.2
256.46
100
m2
18.24
54.72
18.24
54.72
18.24
54.72
100
m2
247.01
988.04
m2
133.53
534.12
m2
98.53
394.12
m2
74.34
0.69
51.29
Excavacin manual
m3
24.78
4.52
112.01
29.09
14.36
417.73
m3
3.03
256.09
775.95
kg.
144.14
5.22
752.41
m2
32.62
6.96
227.04
231
2.34
540.54
38.5
4.59
176.72
Grifo de 1/2"
14
15
210
14
89.26
1249.64
14
2.67
37.38
28
11.67
326.76
14
5.5
77
28
3.17
88.76
14
3.17
44.38
Niple FG 1/2"
14
11.67
163.38
14
2.67
37.38
Filtro de grava
m3
1.05
54.14
56.85
Accesorios de reboce
m3
14
7.8
109.20
glb.
1000
FLETE
Flete en zona rural (no afecto a IGV
1000.00
155608.39
91885.37
% AVANCE =
59.05
VALORIZACION N 02
OBRA: CONSTRUCCION SISTEMA DE AGUA POTABLE EL SAUCE - YAHUARMARCA
SECTOR YAHUARMARCA
AVANCE
PRECIO
UND.
METRADO
DESCRIPCIN DE PARTIDA
ITEM
ANTERIOR
UNIT.
TOTAL S/.
ACTUAL
ACUMULADO
VALORIZ. S/
METRADO
AVANCE
VALORIZ. S/
SALDO
METRADO VAL. S/
m2
3.74
0.69
2.58
3.74
2.5806
0.00
3.74
2.58
100
0.00
m3
2.99
4.52
13.51
2.99
13.5148
0.00
2.99
13.51
100
0.00
m3
0.4
256.09
102.44
0.4
102.436
0.00
0.4
102.44
100
0.00
m3
0.9
256.09
230.48
0.9
230.481
0.00
0.9
230.48
100
0.00
m3
0.68
256.09
174.14
0.68
174.1412
0.00
0.68
174.14
100
0.00
m3
0.45
158.56
71.35
0.45
71.352
0.00
0.45
71.35
100
m2
11.68
14.36
167.72
11.68
167.7248
0.00
11.68
167.72
100
m2
3.18
14.65
46.59
3.18
46.587
0.00
3.18
46.59
100
kg.
103.95
5.22
542.62
103.95
542.619
0.00
103.95
542.62
100
Kg.
133.53
267.06
267.06
267.06
100
Kg.
98.53
98.53
98.53
98.53
100
m2
2.38
28.21
67.1398
2.38
67.1398
0.00
2.38
67.14
100
m2
8.75
6.82
59.675
8.75
59.675
0.00
8.75
59.68
100
m2
8.75
2.86
25.025
8.75
25.025
0.00
8.75
25.03
100
m2
0.48
6.56
3.1488
0.48
3.1488
0.00
0.48
3.15
100
Filtro de arena
m3
0.5
55.14
27.57
0.5
27.57
0.5
27.57
100
Filtro de grava
m3
0.6
54.14
32.484
0.6
32.484
0.00
0.6
32.48
100
m3
151.01
151.01
151.01
151.01
100
REVOQUES ENLUCIDOS
FILTROS
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios
CERCO PERIMETRICO
0
0
1.8
7.86
14.148
1.8
14.148
0.00
1.8
14.15
100
1,435.40
0.33
473.682
1,435.40
473.682
0.00
1435.4
473.68
100
1,349.40
0.85
1146.99
1,349.40
1146.99
1349.4
1146.99
100
1,349.40
0.26
350.844
1,349.40
350.844
0.00
1349.4
350.84
100
1,349.40
1.34
1808.196
1,349.40
1808.196
0.00
1349.4
1808.20
100
m3
323.85
2.26
731.901
323.85
731.901
0.00
323.85
731.90
100
m3
1,435.40
3.06
4392.324
1435.4
4392.324
0.00
1435.4
4392.32
100
1,435.40
0.5
717.7
1,435.40
717.7
0.00
1435.4
717.70
100
m2
14.48
0.4
5.792
14.48
5.79
14.48
5.79
100
Trazo y replanteo
m2
14.48
0.58
8.3984
14.48
8.40
14.48
8.40
100
m3
39.3
4.52
177.636
39.3
177.64
39.3
177.64
100
m3
12.2
2.64
32.208
12.2
32.21
12.2
32.21
100
MOVIMIENTO DE TIERRAS
m3
4.8
158.11
758.928
4.8
758.93
4.8
758.93
100
Solado base
m2
9.68
14.23
137.7464
9.68
137.75
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.50
12.4
294.50
100
m3
2.4
253.29
607.896
2.4
607.90
2.4
607.90
100
m3
9.68
253.85
2457.268
9.68
2457.27
9.68
2457.27
100
Encofrado y desencofrado
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.25
1261.1025
240.21
1261.10
240.21
1261.10
100
CABLES Y PENDULAS
Cable acero tipo SOA de 1/2" Incl.anclaje
86
16.74
1439.64
86
1439.64
86
1439.64
100
43
28.11
1208.73
43
1208.73
43
1208.73
100
TUBERIA Y ACCESORIOS
Tubera de politeleno de 1"instalaciones
86
11.21
964.06
VARIOS
Elementos de empotramiento
86
964.06
86
964.06
100
15.19
30.38
30.38
30.38
100
m2
1.21
0.69
0.8349
1.21
0.83
1.21
0.83
100
Excavacin manual
m3
1.08
4.52
4.8816
1.08
4.88
1.08
4.88
100
Encofraado y desencofrado
m2
8.63
15.28
131.8664
8.63
131.87
8.63
131.87
100
Concreto FC=175kg/cm2
m3
0.54
158.56
85.6224
0.54
85.62
0.54
85.62
100
Acero FY=4200Kg/cm2
kg.
41.96
5.22
219.0312
41.96
219.03
41.96
219.03
100
m2
4.13
28.21
116.5073
4.13
116.51
4.13
116.51
100
m2
3.6
7.82
28.152
3.6
28.15
3.6
28.15
100
m2
3.6
2.86
10.296
3.6
10.30
3.6
10.30
100
m2
141.01
141.01
141.01
141.01
100
m2
148.53
148.53
148.53
148.53
100
m2
6.76
0.69
4.66
6.76
4.6644
0.00
6.76
4.66
100
m3
10.56
2.64
27.88
10.56
27.8784
0.00
10.56
27.88
100
m3
8.45
3.95
33.38
8.45
33.3775
0.00
8.45
33.38
100
m2
6.76
0.15
1.01
6.76
1.014
0.00
6.76
1.01
100
m2
6.76
14.84
100.3184
6.76
100.3184
0.00
6.76
100.32
100
m3
1.01
283.39
286.22
1.01
286.2239
0.00
1.01
286.22
100
m3
1.72
283.39
487.43
1.72
487.4308
0.00
1.72
487.43
100
m3
0.58
283.39
164.37
0.58
164.3662
0.00
0.58
164.37
100
m2
21.51
14.36
308.88
21.51
308.8836
0.00
21.51
308.88
100
m2
4.49
14.55
65.3295
4.49
65.3295
0.00
4.49
65.33
100
kg.
489.98
5.22
2557.6956
489.98
2557.6956
0.00
489.98
2557.70
100
kg.
133.53
133.53
133.53
133.53
100
6.11
42.77
42.77
42.77
100
37.95
37.95
37.95
37.95
100
REVOQUES Y ENLUCIDOS
Tarrajeo con impermeabiliz. Mezcla 1.1.E=1.5 cm
m2
14.25
28.21
401.99
14.25
401.9925
0.00
14.25
401.99
100
m2
14.28
6.82
97.39
14.28
97.3896
0.00
14.28
97.39
100
m2
3.61
6.56
23.68
3.61
23.6816
0.00
3.61
23.68
100
14.28
42.84
14.28
42.84
14.28
42.84
100
135.77
135.77
135.77
135.77
100
21.6
7.81
168.70
21.6
168.696
0.00
21.6
168.70
100.00
m2
1.68
0.69
1.16
1.68
1.1592
0.00
1.68
1.16
100.00
Excavacin manual
m3
1.18
4.52
5.33
1.18
5.3336
0.00
1.18
5.33
100.00
m2
1.68
0.16
0.27
1.68
0.2688
0.00
1.68
0.27
100.00
m3
0.1
256.09
25.61
0.1
25.609
0.00
0.1
25.61
100.00
m3
0.24
256.09
61.46
0.24
61.4616
0.00
0.24
61.46
100.00
m3
0.15
256.09
38.41
0.15
38.4135
0.00
0.15
38.41
100
m2
1.66
14.36
23.84
1.66
23.8376
0.00
1.66
23.84
100
m2
1.58
14.55
22.99
1.58
22.989
0.00
1.58
22.99
100
kg.
6.26
5.22
32.68
6.26
32.6772
0.00
6.26
32.68
100
1.00
133.53
133.53
133.53
133.53
100
m2
4.10
8.22
33.702
4.10
33.702
0.00
4.1
33.70
100
0
0.00
4.1
12.30
100
TRAZO Y REPLANTEO
CASETA DE VALVULAS (01 UNIDAD)
Trazo y Replanteo Preliminar
MOVIMIENTO DE TIERRAS
REVOQUES Y ENLUCIDOS
Tarrajeo en interiores y exteriores (mortero 1.5)
Pintura en muros exteriores al latex,
m2
4.10
vlvulas - entradas
1.00
imprimante temple
3.00
12.30
4.1
12.3
95.01
95.01
1.00
95.01
95.01
100
211.26
211.26
211.26
211.26
100
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios-caseta de
0.00
0.00
133.01
133.01
133.01
133.01
100
2,750.00
0.33
907.50
2,750.00
907.5
0.00
0.00
2750
907.50
100
2,750.00
0.95
2612.50
2,750.00
2612.5
0.00
0.00
2750
2612.50
100
2,750.00
0.26
715.00
2,750.00
715
0.00
0.00
2750
715.00
100
2,750.00
1.34
3685.00
2750
3685
0.00
0.00
2750
3685.00
100
m3
660
2.26
1491.6
660
1491.6
0.00
660
1491.6
100
0
0
0
0
1658.5
5871.09
1658.5
5871.09
100
985.6
2690.688
985.6
2690.688
100
839.5
1888.875
839.5
1888.875
100
2,750.00
1375
2750
1375
100
0
0
660.12
660.12
100
415.53
415.53
100
0
0
0
1090.46
1090.46
100
164.4
164.4
100
341
341
100
69.04
69.04
100
53.04
53.04
100
15.57
15.57
100
25.65
25.65
100
16.76
16.76
100
41.67
41.67
100
5.4096
0.00
7.84
5.41
100
#DIV/0!
1658.5
3.54
5871.09
985.6
2.73
2690.688
839.5
2.25
1888.875
2,750.00
0.5
1375
220.04
660.12
138.51
415.53
155.78
1090.46
82.2
164.4
68.2
341
8.63
69.04
6.63
53.04
5.19
15.57
5.13
25.65
4.19
16.76
4.63
41.67
0
0
0
0
0
0
7.84
0.69
5.41
7.84
VALVULAS DE PURGA
VALVULAS DE CONTROL
ACCESORIOS DE LA RED
m2
Excavacin manual
m3
6.76
4.52
30.56
6.76
30.5552
0.00
6.76
30.56
100
Encofrado y desencofrado
m2
28.32
15.28
432.73
28.32
432.7296
0.00
28.32
432.73
100
m3
2.52
256.09
645.35
2.52
645.3468
0.00
2.52
645.35
100
kg.
271.92
5.22
1419.4224
271.92
1419.4224
0.00
271.92
1419.42
100
m2
31.2
8.22
256.464
31.2
256.464
0.00
31.2
256.46
100
18.24
54.72
18.24
54.72
18.24
54.72
100
m2
247.01
988.04
988.04
988.04
100
m2
133.53
534.12
534.12
534.12
100
m2
98.53
394.12
394.12
394.12
100
m2
90.27
0.69
62.29
90.27
62.2863
90.27
62.2863
100
Excavacin manual
m3
30.09
4.52
136.01
30.09
136.0068
30.09
136.0068
100
35.33
14.36
507.34
35.33
507.3388
35.33
507.3388
100
3.68
942.4112
3.68
942.4112
100
175.03
913.6566
175.03
913.6566
100
39.61
275.6856
39.61
275.6856
100
280.5
656.37
280.5
656.37
100
46.75
214.5825
46.75
214.5825
100
17
255
17
255
100
17
1517.42
17
1517.42
100
17
45.39
17
45.39
100
34
396.78
34
396.78
100
17
93.5
17
93.5
100
34
107.78
34
107.78
100
17
53.89
17
53.89
100
17
198.39
17
198.39
100
m3
3.68
256.09
942.41
kg.
175.03
5.22
913.6566
m2
39.61
6.96
275.6856
280.5
2.34
656.37
46.75
4.59
214.5825
Grifo de 1/2"
17
15
255
17
89.26
1517.42
17
2.67
45.39
34
11.67
396.78
17
5.5
93.5
34
3.17
107.78
17
3.17
53.89
Niple FG 1/2"
17
11.67
198.39
17
2.67
45.39
Filtro de grava
m3
1.26
54.14
68.22
Accesorios de reboce
m3
17
7.80
132.60
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
glb.
1000
1000.00
17
45.39
17
45.39
100
1.26
68.2164
1.26
68.2164
100
17
132.6
17
132.6
100
1000
1000
100
FLETE
Flete en zona rural (no afecto a IGV
COSTO DIRECTO
SECTOR LA LUCMILLA
m2
3.74
0.69
2.58
3.74
2.5806
0.00
3.74
2.58
100
m3
2.99
4.52
13.51
2.99
13.5148
0.00
2.99
13.51
100
m3
0.4
256.09
102.44
0.4
102.436
0.00
0.4
102.44
100
m3
0.9
256.09
230.48
0.9
230.481
0.00
0.9
230.48
100
m3
0.68
256.09
174.14
0.68
174.1412
0.00
0.68
174.14
100
m3
0.45
158.56
71.352
0.45
71.352
0.00
0.45
71.35
100
m2
11.68
14.36
167.7248
11.68
167.7248
0.00
11.68
167.72
100
m2
3.18
14.55
46.269
3.18
46.269
0.00
3.18
46.27
100
Kg.
103.95
5.22
542.619
103.95
542.619
0.00
103.95
542.62
100
Kg.
133.53
267.06
267.06
267.06
100
Kg.
98.53
98.53
98.53
98.53
100
m2
2.38
28.21
67.14
2.38
67.1398
0.00
2.38
67.14
100
m2
8.75
6.82
59.675
8.75
59.675
0.00
8.75
59.68
100
m2
8.75
2.86
25.025
8.75
25.025
0.00
8.75
25.03
100
m2
0.48
6.56
3.15
0.48
3.1488
0.00
0.48
3.15
100
Filtro de arena
m3
0.5
55.14
27.57
0.5
27.57
0.5
27.57
100
m3
0.6
54.14
32.48
0
0
Filtro de grava
0.6
32.48
0.6
32.48
100
m3
151.01
151.01
151.01
151.01
100
1.8
7.88
14.18
1.8
14.18
1.8
14.18
100
REVOQUES ENLUCIDOS
FILTROS
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios
CERCO PERIMETRICO
Cerco perimtrico en captacin
LINEA DE CONDUCCIN L=1150.80 ML
TRABAJOS PRELIMINARES
1150.8
0.33
379.76
1150.8
379.764
0.00
1150.8
379.76
100
1150.8
0.95
1093.26
1150.8
1093.26
0.00
1150.8
1093.26
100
1150.8
0.26
299.21
1150.8
299.208
0.00
1150.8
299.21
100
1150.8
1.34
1542.07
1150.8
1542.072
0.00
1150.8
1542.07
100
m3
276.2
2.26
624.212
276.2
624.212
0.00
276.2
624.21
100
m3
1150.8
3.06
3521.448
1150.8
3521.448
0.00
1150.8
3521.45
100
1150.8
0.5
575.40
1150.8
575.40
1150.8
575.40
100
m2
14.48
0.4
5.79
14.48
5.79
14.48
5.79
100
m2
14.48
0.58
8.40
0
0
Trazo y replanteo
14.48
8.40
14.48
8.40
100
m3
39.3
4.52
177.64
39.3
177.636
0.00
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.208
0.00
12.2
32.21
100
MOVIMIENTO DE TIERRAS
m3
4.8
158.11
758.93
4.8
758.928
0.00
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.7464
0.00
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.5
12.4
294.5
100
m3
2.4
253.29
607.896
2.4
607.896
0.00
2.4
607.90
100
m3
9.68
253.85
2457.268
9.68
2457.268
0.00
9.68
2457.27
100
Encofrado y desencofrado
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.25
1261.1025
240.21
1261.1025
0.00
240.21
1261.10
100
170.2
16.74
2849.148
170.2
2849.15
170.2
2849.15
100
85
28.11
2389.35
0
0
85
2389.35
85
2389.35
100
170.2
11.21
1907.942
170.2
1907.94
170.2
1907.94
100
CABLES Y PENDULAS
TUBERIA Y ACCESORIOS
VARIOS
Elementos de empotramiento
15.19
30.38
30.38
30.38
100
m2
14.48
0.32
4.63
14.48
4.6336
0.00
14.48
4.63
100
Trazo y replanteo
m2
14.48
0.46
6.66
14.48
6.6608
0.00
14.48
6.66
100
m3
39.3
4.52
177.64
39.3
177.636
0.00
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.208
0.00
12.2
32.21
100
MOVIMIENTO DE TIERRAS
m3
4.8
158.11
758.93
4.8
758.928
0.00
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.7464
0.00
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.50
12.4
294.5
100
m3
2.4
253.29
607.896
2.4
607.896
0.00
2.4
607.90
100
m3
9.68
254.36
2462.2048
9.68
2462.2048
0.00
9.68
2462.20
100
Encofrado y desencofrado
m2
24
23.84
572.16
24
572.16
0.00
24
572.16
100
kg.
240.21
5.26
1263.5046
240.21
1263.5046
0.00
240.21
1263.50
100
CABLES Y PENDULAS
Cable acero tipo SOA de 1/2" Incl.anclaje
75
16.74
1255.5
75
1255.50
75
1255.50
100
38
28.11
1068.18
0
0
38
1068.18
38
1068.18
100
75
11.21
840.75
75
840.75
0.00
75
840.75
100
15.19
45.57
45.57
45.57
100
m2
6.76
0.69
4.66
6.76
4.6644
0.00
6.76
4.66
100
m3
10.56
2.64
27.88
10.56
27.8784
0.00
10.56
27.88
100
m3
8.45
3.95
33.38
8.45
33.3775
0.00
8.45
33.38
100
m2
6.76
0.16
1.08
6.76
1.08
6.76
1.08
100
TUBERIA Y ACCESORIOS
VARIOS
Elementos de empotramiento
Solado E=4"
m2
6.76
14.84
100.32
6.76
100.3184
0.00
6.76
100.32
100
m3
1.01
283.39
286.22
1.01
286.2239
0.00
1.01
286.22
100
m3
1.72
283.39
487.43
1.72
487.4308
0.00
1.72
487.43
100
m3
0.58
283.39
164.37
0.58
164.3662
0.00
0.58
164.37
100
m2
21.51
14.36
308.8836
21.51
308.8836
0.00
21.51
308.88
100
m2
4.49
14.55
65.3295
4.49
65.3295
0.00
4.49
65.33
100
kg.
489.98
5.22
2557.6956
489.98
2557.6956
0.00
489.98
2557.70
100
kg.
133.53
133.53
133.53
133.53
100
6.11
42.77
42.77
42.77
100
37.95
37.95
37.95
37.95
100
m2
14.25
28.21
401.9925
14.25
401.9925
0.00
14.25
401.99
100
m2
14.28
6.82
97.3896
14.28
97.3896
0.00
14.28
97.39
100
m2
3.61
6.56
23.6816
3.61
23.6816
0.00
3.61
23.68
100
14.28
42.84
14.28
42.84
14.28
42.84
100
135.77
135.77
100
21.6
168.696
21.6
168.696
100
1.1592
0.00
1.68
1.16
100
HIPOCLORADOR DE FLUIDO
DIFUSO-CERCO PERIMETRICO
Suministro y colocacin de hipoclorador
135.77
135.77
21.6
7.81
168.70
0
0
m2
1.68
0.69
1.16
1.68
TRAZO Y REPLANTEO
CASETA DE VALVULAS (01 UNIDAD)
Trazo y Replanteo Preliminar
MOVIMIENTO DE TIERRAS
Excavacin manual
m3
1.18
4.52
5.33
1.18
5.3336
0.00
1.18
5.33
100
m2
1.68
0.16
0.27
1.68
0.2688
0.00
1.68
0.27
100
m3
0.1
256.09
25.61
0.1
25.609
0.00
0.1
25.61
100
m3
0.24
256.09
61.46
0.24
61.4616
0.00
0.24
61.46
100
m3
0.15
256.09
38.41
0.15
38.4135
0.00
0.15
38.41
100
m2
1.66
14.36
23.8376
1.66
23.8376
0.00
1.66
23.84
100
m2
1.58
14.55
22.989
1.58
22.989
0.00
1.58
22.99
100
kg.
6.26
5.22
32.6772
6.26
32.6772
0.00
6.26
32.68
100
133.53
133.53
REVOQUES Y ENLUCIDOS
133.53
133.53
100
m2
4.1
8.22
33.70
4.1
33.702
0.00
4.1
33.70
100
4.1
12.3
4.1
12.3
4.1
12.3
100
VALVULAS Y ACCESORIOS
Vlvula de bronce 1"+accesorios-caseta de vlvulas-entrada
u
Vlvula de bronce 2"+accesorios-limpia y reboce
95.01
95.01
95.01
95.01
100
211.26
211.26
211.26
211.26
100
133.01
133.01
133.01
100
0.00
4293.5
1416.86
100
133.01
TRABAJOS PRELIMINARES
1416.855
4,293.50
0.33
1416.855
4293.5
MOVIMIENTO DE TIERRAS
Excavacin manual de zanjas/ml(0.40x0.60)
4,293.50
0.95
4078.825
4293.5
4078.825
0.00
4293.5
4078.83
100
4,293.50
0.26
1116.31
4293.5
1116.31
0.00
4293.5
1116.31
100
4,293.50
1.34
5753.29
4293.5
5753.29
0.00
4293.5
5753.29
100
m3
1,030.44
2.26
2328.7944
1030.44
2328.7944
0.00
1030.44
2328.79
100
1,250.00
3.54
4425.00
1250
4425
0.00
1250
4425.00
100
1486
2.73
4056.78
1486
4056.78
1486
4056.78
100
1557.5
2.25
3504.375
1557.5
3504.375
1557.5
3504.375
100
4,293.50
0.5
2146.75
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,293.50
2146.75
4293.5
2146.75
100
VALVULAS DE PURGA
Caja para vlvula de purga
220.04
440.08
138.51
277.02
VALVULAS DE CONTROL
Caja para vlvula de compuerta
155.78
778.9
82.2
246.6
68.2
136.4
8.63
77.67
6.63
26.52
5.19
15.57
5.13
15.39
ACCESORIOS DE LA RED
#DIV/0!
440.08
440.08
100
277.02
277.02
100
#DIV/0!
778.9
778.9
100
246.6
246.6
100
136.4
136.4
100
77.67
77.67
100
26.52
26.52
100
15.57
15.57
100
15.39
15.39
100
#DIV/0!
4.19
29.33
29.33
29.33
100
4.63
32.41
0
0
32.41
32.41
100
m2
14.48
0.32
4.63
14.48
4.6336
0.00
14.48
4.63
100
Trazo y replanteo
m2
14.48
0.46
6.66
14.48
6.6608
0.00
14.48
6.66
100
m3
39.3
4.52
177.64
39.3
177.636
0.00
39.3
177.64
100
m3
12.2
2.64
32.21
12.2
32.208
0.00
12.2
32.21
100
m3
4.8
158.11
758.93
4.8
758.928
0.00
4.8
758.93
100
Solado base
m2
9.68
14.23
137.75
9.68
137.7464
0.00
9.68
137.75
100
m2
12.4
23.75
294.5
12.4
294.5
12.4
294.5
100
MOVIMIENTO DE TIERRAS
m3
2.4
253.29
607.90
2.4
607.896
0.00
2.4
607.90
100
m3
9.68
254.36
2462.2048
9.68
2462.2048
0.00
9.68
2462.20
100
Encofrado y desencofrado
m2
24
23.84
572.16
24
572.16
24
572.16
100
kg.
240.21
5.26
1263.5046
240.21
1263.5046
0.00
240.21
1263.50
100
CABLES Y PENDULAS
Cable acero tipo SOA de 1/2" Incl.anclaje
75
16.74
1255.5
75
1255.50
75
1255.50
100
38
28.11
1068.18
0
0
38
1068.18
38
1068.18
100
75
9.15
686.25
75
686.25
75
686.25
100
15.19
30.38
30.38
30.38
100
TUBERIA Y ACCESORIOS
VARIOS
Elementos de empotramiento
m2
7.84
0.69
5.41
7.84
5.4096
0.00
7.84
5.41
100
Excavacin manual
m3
6.76
4.52
30.56
6.76
30.5552
0.00
6.76
30.56
100
Encofraado y desencofrado
m2
28.32
15.28
432.73
28.32
432.7296
0.00
28.32
432.73
100
Concreto FC=175kg/cm2
m3
2.52
256.09
645.35
2.52
645.3468
0.00
2.52
645.35
100
Acero FY=4200Kg/cm2
kg.
271.92
5.22
1419.4224
271.92
1419.4224
0.00
271.92
1419.42
100
m2
31.2
8.22
256.464
31.2
256.464
0.00
31.2
256.46
100
m2
18.24
54.72
18.24
54.72
18.24
54.72
100
m2
247.01
988.04
988.04
988.04
100
m2
133.53
534.12
534.12
534.12
100
m2
98.53
394.12
0
0
0
394.12
394.12
100
m2
74.34
0.69
51.29
74.34
51.2946
74.34
51.2946
100
Excavacin manual
m3
24.78
4.52
112.01
24.78
112.0056
24.78
112.0056
100
29.09
417.7324
29.09
417.7324
100
3.03
775.9527
3.03
775.9527
100
144.14
752.4108
144.14
752.4108
100
32.62
227.0352
32.62
227.0352
100
231
540.54
231
540.54
100
38.5
176.715
38.5
176.715
100
14
210
14
210
100
14
1249.64
14
1249.64
100
14
37.38
14
37.38
100
28
326.76
28
326.76
100
14
77
14
77
100
28
88.76
28
88.76
100
14
44.38
14
44.38
100
14
163.38
14
163.38
100
14
37.38
14
37.38
100
1.05
56.847
1.05
56.847
100
14
109.2
14
109.2
100
1000
1000
100
29.09
14.36
417.73
m3
3.03
256.09
775.95
kg.
144.14
5.22
752.41
m2
32.62
6.96
227.04
231
2.34
540.54
38.5
4.59
176.72
Grifo de 1/2"
14
15
210
14
89.26
1249.64
14
2.67
37.38
28
11.67
326.76
14
5.5
77
28
3.17
88.76
14
3.17
44.38
Niple FG 1/2"
14
11.67
163.38
14
2.67
37.38
Filtro de grava
m3
1.05
54.14
56.85
Accesorios de reboce
m3
14
7.8
109.20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
glb.
1000
1000.00
FLETE
Flete en zona rural (no afecto a IGV
155608.39
155608.39
% AVANCE =
100.00
447
130
649
330
1124
649
317
319
636
475