Beruflich Dokumente
Kultur Dokumente
DESCRIPCIÓN UND CANT P.U PARCIAL 24-Jul 25-Jul 26-Jul 27-Jul 28-Jul 29-Jul 30-Jul 31-Jul 1-Aug 2-Aug 3-Aug 4-Aug 5-Aug 6-Aug 7-Aug 8-Aug 9-Aug 10-Aug 11-Aug 12-Aug 13-Aug 14-Aug 15-Aug 16-Aug 17-Aug 18-Aug 19-Aug 20-Aug 21-Aug 22-Aug 23-Aug 24-Aug 25-Aug 26-Aug 27-Aug 28-Aug 29-Aug 30-Aug 31-Aug 1-Sep 2-Sep 3-Sep 4-Sep 5-Sep 6-Sep 7-Sep 8-Sep 9-Sep 10-Sep 11-Sep 12-Sep 13-Sep 14-Sep 15-Sep 16-Sep 17-Sep 18-Sep 19-Sep 20-Sep 21-Sep 22-Sep 23-Sep 24-Sep
OTRAS OBRAS
CERCO PERIM ETRICO S/. 273,388.09
CIM IENTO CORRIDO
EXCAVACION DE ZANJA P/CIMIENTO CORRIDO m3 399.00 34.57 S/. 13,793.43
ENCOFRADO Y DESENCOFRADO EN CIMIENTO CORRIDO m2 821.00 43.08 S/. 35,368.68
COLOCACION DE CONCRETO F'C=100 KG/CM2 EN CIMIENTO CORRIDO m3 165.00 50.30 S/. 8,299.50
SOBRECIM IENTO ARM ADO
ACERO FY = 4200 KG/CM2 kg 4,166.00 4.16 S/. 17,330.56
ENCOFRADO Y DESENCOFRADO EN SOBRECIMIENTO ARMADO m2 456.00 47.44 S/. 21,632.64
COLOCACION DE CONCRETO F'C=175 KG/CM2 EN SOBRECIMIENTO ARMADO m3 35.00 62.26 S/. 2,179.10
COLUM NAS
ACERO FY = 4200 KG/CM2 kg 3,961.00 4.16 S/. 16,477.76
ENCOFRADO Y DESENCOFRADO EN COLUMNAS m2 383.00 49.71 S/. 19,038.93
COLOCACION DE CONCRETO f'c=175 kg/cm2 EN COLUMNAS m3 36.00 54.16 S/. 1,949.76
VIGUETA
ACERO FY = 4200 KG/CM2 kg 754.00 4.16 S/. 3,136.64
ENCOFRADO Y DESENCOFRADO DE VIGUETAS m2 183.00 47.44 S/. 8,681.52
COLOCACION DE CONCRETO f'c=175 kg/cm2 EN VIGUETAS m3 14.00 55.51 S/. 777.14
M URO DE LADRILLO KING KONG ARTESANAL DE SOGA m2 824.00 65.89 S/. 54,293.36
COBERTURA DE LADRILLO PASTELERO m 512.00 27.62 S/. 14,141.44
SOLAQUEADO DE COLUMNAS Y VIGUETAS m2 1,022.00 5.69 S/. 5,815.18
CERCO METALICO TIPO MALLA und 49.00 925.05 S/. 45,327.45
AREAS VERDES
SUMNISTRO E INSTALACION DE PLANTAS TREPADORAS und 98.00 27.50 S/. 2,695.00
SUMNISTRO E INSTALACION DE PLANTONES (PONCIANOS) und 98.00 25.00 S/. 2,450.00
OTRAS OBRAS
250 19U1.255H.C.52.A-4-03 CERCO PERIMETRICO S/. 273,388.09
CIMIENTO CORRIDO
EXCAVACION DE ZANJA P/CIMIENTO CORRIDO m3 399.00 34.57 S/. 13,793.43
ENCOFRADO Y DESENCOFRADO EN CIMIENTO CORRIDO m2 821.00 43.08 S/. 35,368.68
COLOCACION DE CONCRETO F'C=100 KG/CM2 EN CIMIENTO CORRIDO m3 165.00 50.30 S/. 8,299.50
SOBRECIMIENTO ARMADO
ACERO FY = 4200 KG/CM2 kg 4,166.00 4.16 S/. 17,330.56
ENCOFRADO Y DESENCOFRADO EN SOBRECIMIENTO ARMADO m2 456.00 47.44 S/. 21,632.64
COLOCACION DE CONCRETO F'C=175 KG/CM2 EN SOBRECIMIENTO ARMADO m3 35.00 62.26 S/. 2,179.10
COLUMNAS
ACERO FY = 4200 KG/CM2 kg 3,961.00 4.16 S/. 16,477.76
ENCOFRADO Y DESENCOFRADO EN COLUMNAS m2 383.00 49.71 S/. 19,038.93
COLOCACION DE CONCRETO f'c=175 kg/cm2 EN COLUMNAS m3 36.00 54.16 S/. 1,949.76
VIGUETA
ACERO FY = 4200 KG/CM2 kg 754.00 4.16 S/. 3,136.64
ENCOFRADO Y DESENCOFRADO DE VIGUETAS m2 183.00 47.44 S/. 8,681.52
COLOCACION DE CONCRETO f'c=175 kg/cm2 EN VIGUETAS m3 14.00 55.51 S/. 777.14
MURO DE LADRILLO KING KONG ARTESANAL DE SOGA m2 824.00 65.89 S/. 54,293.36
COBERTURA DE LADRILLO PASTELERO m 512.00 27.62 S/. 14,141.44
SOLAQUEADO DE COLUMNAS Y VIGUETAS m2 1,022.00 5.69 S/. 5,815.18
CERCO METALICO TIPO MALLA und 49.00 925.05 S/. 45,327.45
AREAS VERDES
SUMNISTRO E INSTALACION DE PLANTAS TREPADORAS und 98.00 27.50 S/. 2,695.00
SUMNISTRO E INSTALACION DE PLANTONES (PONCIANOS) und 98.00 25.00 S/. 2,450.00
280 19U1.255H.C.52.A-4-02 LINEA DE IMPULSIÓN DN 200-250 MM - TRAMO 460 ML. - POZO N° 02 A RESERVORIO S/. 51,430.45
TUB L. IMPULSION PVC NTP-ISO 1452 DN 200MM (8") C-10 POZO TUBULAR PPN° 01 - PIE DE
RESERVORIO APOYADO
EXCAV.C/EQ.P.AGUA RPA-410M3
T.NORMAL A= 0.60M H=1.50M ml 302.90 10.82 S/. 3,277.38
REFINE Y NIVELACION FONDO DE ZANJA TN A= 0.60M ml 302.90 2.94 S/. 890.53
RELLENO ZANJA MAT.PROPIO.COMPACT.C/EQUIPO A=0.60M H=1.50M ml 302.90 18.01 S/. 5,455.23
ACARREO DE MATERIAL EXCEDENTE-C/EQUIPO m3 45.00 6.49 S/. 292.05
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO HASTA 10 KM m3 21.00 15.66 S/. 328.86
SUMINISTRO E INSTALACION DE TUBERIA DE PVC ISO DN 200 mm. C-10 U.F. ml 302.90 58.60 S/. 17,749.94
PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS PVC ISO U.F. DN 200mm. ml 302.90 4.56 S/. 1,381.22
PRUEBA COMPACTACION SUELOS (DENSIDAD DE CAMPO) u 5.00 40.02 S/. 200.10
TUB L. IMPULSION PVC NTP-ISO 1452 DN 250MM (10") C-10 PUNTO DE REUNION PPN° 02 C/PPN° 03 -
PIE DE RESERVORIO ELEVADO
EXCAV.C/EQ.P.AGUA.T.NORMAL RPE-755M3
A=0.80M H=1.50M ml 135.46 10.82 S/. 1,465.68
REFINE Y NIVELACION FONDO DE ZANJA TN A= 0.80M ml 135.46 2.94 S/. 398.25
RELLENO ZANJA MAT.PROPIO.COMPACT.C/EQUIPO A=0.80M H=1.50M ml 135.46 18.01 S/. 2,439.63
ACARREO DE MATERIAL EXCEDENTE-C/EQUIPO m3 22.00 6.49 S/. 142.78
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO HASTA 10 KM m3 18.00 15.52 S/. 279.36
SUMINISTRO E INSTALACION DE TUBERIA DE PVC ISO DN 250 mm. C-10 U.F. ml 135.46 85.45 S/. 11,575.06
PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS PVC ISO U.F. DN 250mm. ml 135.46 6.57 S/. 889.97
PRUEBA COMPACTACION SUELOS (DENSIDAD DE CAMPO) u 3.00 40.02 S/. 120.06
SUMINISTRO E INSTALACION DE ACCESORIOS L/ IMPULSION
CODO LUFLEX ISO 2531 HD 200 X 22.5º u 1.00 230.30 S/. 230.30
CODO LUFLEX ISO 2531 HD 200 X 45º u 4.00 277.36 S/. 1,109.44
CODO LUFLEX ISO 2531 HD 200 X 90º u 1.00 359.86 S/. 359.86
CODO LUFLEX ISO 2531 HD 250 X 45º u 2.00 441.08 S/. 882.16
CODO LUFLEX ISO 2531 HD 250 X 90º u 1.00 634.11 S/. 634.11
TEE LUFLEX ISO 2531 HD 250 X 200 u 1.00 528.86 S/. 528.86
REDUCCION HD ISO 250 X 200 U.F. PN-10 u 1.00 436.36 S/. 436.36
TAPON PVC ISO Ø 200mm U.F. C-10 u 1.00 153.26 S/. 153.26
PLANILLA DE PARTIDAS
ANCLAJE DE CONCRETO F'C=140KG/CM2 P/ ACCESORIO + ENCOFRADO DN 90-250MM u 6.00 35.00 S/. 210.00
OTRAS OBRAS
250 19U1.255H.C.52.A-4-03 CERCO PERIMETRICO
CIMIENTO CORRIDO
EXCAVACION DE ZANJA P/CIMIENTO CORRIDO m3 399.00 - 0%
ENCOFRADO Y DESENCOFRADO EN CIMIENTO CORRIDO m2 821.00 - 0%
COLOCACION DE CONCRETO F'C=100 KG/CM2 EN CIMIENTO CORRIDO m3 165.00 - 0%
RESUMEN DETALLADO POR PARTIDAS
SOBRECIMIENTO ARMADO
ACERO FY = 4200 KG/CM2 kg 4,166.00 - 0%
ENCOFRADO Y DESENCOFRADO EN SOBRECIMIENTO ARMADO m2 456.00 - 0%
COLOCACION DE CONCRETO F'C=175 KG/CM2 EN SOBRECIMIENTO ARMADO m3 35.00 - 0%
COLUMNAS
ACERO FY = 4200 KG/CM2 kg 3,961.00 - 0%
ENCOFRADO Y DESENCOFRADO EN COLUMNAS m2 383.00 - 0%
COLOCACION DE CONCRETO f'c=175 kg/cm2 EN COLUMNAS m3 36.00 - 0%
VIGUETA
ACERO FY = 4200 KG/CM2 kg 754.00 - 0%
ENCOFRADO Y DESENCOFRADO DE VIGUETAS m2 183.00 - 0%
COLOCACION DE CONCRETO f'c=175 kg/cm2 EN VIGUETAS m3 14.00 - 0%
MURO DE LADRILLO KING KONG ARTESANAL DE SOGA m2 824.00 - 0%
COBERTURA DE LADRILLO PASTELERO m 512.00 - 0%
SOLAQUEADO DE COLUMNAS Y VIGUETAS m2 1,022.00 - 0%
CERCO METALICO TIPO MALLA und 49.00 - 0%
AREAS VERDES
SUMNISTRO E INSTALACION DE PLANTAS TREPADORAS und 98.00 - 0%
SUMNISTRO E INSTALACION DE PLANTONES (PONCIANOS) und 98.00 - 0%
280 19U1.255H.C.52.A-4-02 LINEA DE IMPULSIÓN DN 200-250 MM - TRAMO 460 ML. - POZO N° 02 A RESERVORIO
TUB L. IMPULSION PVC NTP-ISO 1452 DN 200MM (8") C-10 POZO TUBULAR PPN° 01 - PIE DE
RESERVORIO APOYADO
EXCAV.C/EQ.P.AGUA RPA-410M3
T.NORMAL A= 0.60M H=1.50M ml 302.90 - 0%
REFINE Y NIVELACION FONDO DE ZANJA TN A= 0.60M ml 302.90 - 0%
RELLENO ZANJA MAT.PROPIO.COMPACT.C/EQUIPO A=0.60M H=1.50M ml 302.90 - 0%
ACARREO DE MATERIAL EXCEDENTE-C/EQUIPO m3 45.00 - 0%
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO HASTA 10 KM m3 21.00 - 0%
SUMINISTRO E INSTALACION DE TUBERIA DE PVC ISO DN 200 mm. C-10 U.F. ml 302.90 - 0%
PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS PVC ISO U.F. DN 200mm. ml 302.90 - 0%
PRUEBA COMPACTACION SUELOS (DENSIDAD DE CAMPO) u 5.00 - 0%
TUB L. IMPULSION PVC NTP-ISO 1452 DN 250MM (10") C-10 PUNTO DE REUNION PPN° 02 C/PPN° 03 -
PIE DE RESERVORIO ELEVADOA=0.80M
EXCAV.C/EQ.P.AGUA.T.NORMAL RPE-755M3
H=1.50M ml 135.46 - 0%
REFINE Y NIVELACION FONDO DE ZANJA TN A= 0.80M ml 135.46 - 0%
RELLENO ZANJA MAT.PROPIO.COMPACT.C/EQUIPO A=0.80M H=1.50M ml 135.46 - 0%
ACARREO DE MATERIAL EXCEDENTE-C/EQUIPO m3 22.00 - 0%
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO HASTA 10 KM m3 18.00 - 0%
SUMINISTRO E INSTALACION DE TUBERIA DE PVC ISO DN 250 mm. C-10 U.F. ml 135.46 - 0%
PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS PVC ISO U.F. DN 250mm. ml 135.46 - 0%
PRUEBA COMPACTACION SUELOS (DENSIDAD DE CAMPO) u 3.00 - 0%
SUMINISTRO E INSTALACION DE ACCESORIOS L/ IMPULSION
CODO LUFLEX ISO 2531 HD 200 X 22.5º u 1.00 - 0%
CODO LUFLEX ISO 2531 HD 200 X 45º u 4.00 - 0%
CODO LUFLEX ISO 2531 HD 200 X 90º u 1.00 - 0%
CODO LUFLEX ISO 2531 HD 250 X 45º u 2.00 - 0%
CODO LUFLEX ISO 2531 HD 250 X 90º u 1.00 - 0%
TEE LUFLEX ISO 2531 HD 250 X 200 u 1.00 - 0%
REDUCCION HD ISO 250 X 200 U.F. PN-10 u 1.00 - 0%
TAPON PVC ISO Ø 200mm U.F. C-10 u 1.00 - 0%
ANCLAJE DE CONCRETO F'C=140KG/CM2 P/ ACCESORIO + ENCOFRADO DN 90-250MM u 6.00 - 0%
Bz60-Bz64 57.02
Bz68-Bz69 44.27
Bz70-Bz69 36.68
EXC. DE ZANJA C/MAQ. H = 2.00M. m 769.40 11.38 S/. 8,755.77 682.87 85.00
Bz6-Bz5 55.00
Bz30-Bz29 45.13
Bz11-Bz12 43.21
Bz47-Bz46 44.04
Bz15-Bz16 34.75
Bz13-Bz17 19.00
Bz12-Bz13 24.40
Bz88-Bz33 44.44
Bz14-Bz15 46.63
Bz5-Bz23 40.75
Bz53-Bz47 17.81
Bz19-Bz20 40.62
Bz89-Bz20 15.38
Bz43-Bz32 41.96
Bz33-Bz47 68.45
Bz32-Bz31 63.70
Bz17-Bz34 37.60
EXC. DE ZANJA C/MAQ. H = 2.50M. m 763.78 13.51 S/. 10,318.67 393.59 368.23
Bz20-Bz25 29.38
Bz25-Bz32 44.36
Bz1-Bz3 78.10
Bz48-Bz34 65.92
Bz23-Bz24 23.10
Bz25-Bz26 45.58
Bz27-Bz28 61.57
Bz26-Bz27 45.58
EXC. DE ZANJA C/MAQ. H = 3.00M. m 192.05 21.63 S/. 4,154.04 84.90 107.07
Bz3-Bz24 42.40
Bz24-Bz27 42.50
Bz51-Bz52 26.58
Bz30-Bz41 62.42
Bz41-Bz57 54.92
Bz59-Bz66 40.00
Bz51-Bz61 46.58
Bz90-Bz61 16.36
Bz8-Bz14 46.73
Bz8-Bz7 54.90
Bz10-Bz11 53.08
Bz54-Bz53 28.89
Bz88-Bz89 12.38
Bz4-Bz5 15.67
Bz46-Bz45 71.63
Bz45-Bz56 42.38
Bz16-Bz17 18.21
Bz44-Bz43 15.92
Bz42-Bz43 58.17
Bz61-Bz60 82.75
Bz31-Bz30 43.32
Bz7-Bz6 54.90
Bz22-Bz23 39.61
Bz52-Bz53 16.32
Bz57-Bz59 44.58
Bz65-Bz66 44.70
Bz6-Bz5 55.00
Bz30-Bz29 45.13
Bz11-Bz12 43.21
Bz47-Bz46 44.04
Bz15-Bz16 34.75
Bz13-Bz17 19.00
Bz12-Bz13 24.40
Bz88-Bz33 44.44
Bz14-Bz15 46.63
Bz5-Bz23 40.75
Bz53-Bz47 17.81
Bz19-Bz20 40.62
Bz89-Bz20 15.38
Bz43-Bz32 41.96
Bz33-Bz47 68.45
Bz32-Bz31 63.70
Bz17-Bz34 37.60
Bz20-Bz25 29.38
Bz25-Bz32 44.36
Bz1-Bz3 78.10
Bz48-Bz34 65.92
PRESUPUESTO DETALLADO POR PARTIDAS
Bz23-Bz24 23.10
Bz25-Bz26 45.58
Bz27-Bz28 61.57
Bz26-Bz27 45.58
Bz60-Bz64 57.02
Bz68-Bz69 44.27
Bz70-Bz69 36.68
REFINE DE ZANJAS Y NIVELACION DE TUBOS hasta 3.00 m. m 955.83 3.54 S/. 3,383.64 84.90
Bz3-Bz24 42.40
Bz24-Bz27 42.50
50 19U1.255H.C.52.A-1-03.03 RELLENO Y COMPACTACION DE ZANJAS PARA ALCANTARILLADO S/. 100,717.12 TRAMO L TOTAL
RELLENO Y COMPACTACION DE ZANJA CON MATERIAL PROPIO HASTA H = 1.50M. m 2,816.10 20.97 S/. 59,053.62 215.99
Bz10-Bz8 38.73
Bz9-Bz10 14.38
Bz8-Bz7 54.90
Bz10-Bz11 53.08
Bz7-Bz6 54.90
RELLENO Y COMPACTACION DE ZANJA CON MATERIAL PROPIO HASTA H = 2.00M. m 769.40 22.68 S/. 17,449.99 TRAMO L TOTAL
70.67
Bz6-Bz5 55.00
Bz4-Bz5 15.67
RELLENO Y COMPACTACION DE ZANJA CON MATERIAL PROPIO HASTA H = 2.50M. m 763.78 24.80 S/. 18,941.74 TRAMO L TOTAL
RELLENO Y COMPACTACION DE ZANJA CON MATERIAL PROPIO HASTA H = 3.00M. m 192.05 27.45 S/. 5,271.77 TRAMO L TOTAL
Bz45-Bz56 42.38
Bz16-Bz17 18.21
Bz44-Bz43 15.92
Bz42-Bz43 58.17
Bz61-Bz60 82.75
Bz31-Bz30 43.32
Bz7-Bz6 54.90
Bz22-Bz23 39.61
Bz52-Bz53 16.32
Bz57-Bz59 44.58
Bz65-Bz66 44.70
Bz6-Bz5 55.00
Bz30-Bz29 45.13
Bz11-Bz12 43.21
Bz47-Bz46 44.04
Bz15-Bz16 34.75
Bz13-Bz17 19.00
Bz12-Bz13 24.40
Bz88-Bz33 44.44
Bz14-Bz15 46.63
Bz5-Bz23 40.75
Bz53-Bz47 17.81
Bz19-Bz20 40.62
Bz89-Bz20 15.38
Bz43-Bz32 41.96
Bz33-Bz47 68.45
Bz32-Bz31 63.70
Bz17-Bz34 37.60
Bz34-Bz33 44.04
Bz20-Bz25 29.38
Bz25-Bz32 44.36
Bz1-Bz3 78.10
Bz48-Bz34 65.92
Bz23-Bz24 23.10
Bz25-Bz26 45.58
Bz27-Bz28 61.57
Bz26-Bz27 45.58
Bz3-Bz24 42.40
Bz24-Bz27 42.50
Bz68-Bz69 44.27
Bz70-Bz69 29.66
SUMINISTRO E INSTALACION DE TUBO PVC SN4UF DN 250MM m 434.94 58.60 S/. 25,487.48
70 19U1.255H.C.52.A-1-03.05 PRUEBA HIDRAULICA DE TUBERIA P/ALCANTARILLADO S/. 16,461.87 TRAMO L TOTAL
PRUEBA HIDRAULICA DE TUBO PVC SN4UF DN 200MM m 4,106.39 3.60 S/. 14,783.00 659.42
Bz1-Bz3 78.10
Bz4-Bz5 15.67
PRESUPUESTO DETALLADO POR PARTIDAS
Bz5-Bz23 40.75
Bz21-Bz22 39.70
Bz22-Bz23 39.61
Bz6-Bz5 55.00
Bz7-Bz6 54.90
Bz8-Bz7 54.90
Bz10-Bz8 38.73
Bz9-Bz10 14.38
Bz10-Bz11 53.08
Bz8-Bz14 46.73
Bz14-Bz15 46.63
Bz18-Bz19 40.62
Bz19-Bz20 40.62
PRUEBA HIDRAULICA DE TUBO PVC SN4UF DN 250MM m 434.94 3.86 S/. 1,678.87
80 19U1.255H.C.52.A-1-03.06 BUZONES S/. 168,281.50
EXCAVACION PARA BUZONES (92und.) m3 307.00 40.27 S/. 12,362.89 BZ A= πr2 H V=TOTAL
294.24
Bz64 2.01 1.20 2.41
Bz30 2.01 1.20 2.41
Bz57 2.01 1.20 2.41
Bz8 2.01 1.20 2.41
Bz18 2.01 1.20 2.41
Bz2 2.01 1.20 2.41
Bz21 2.01 1.20 2.41
Bz22 2.01 1.20 2.41
Bz4 2.01 1.20 2.41
Bz42 2.01 1.20 2.41
Bz44 2.01 1.20 2.41
Bz46 2.01 1.20 2.41
Bz51 2.01 1.20 2.41
Bz54 2.01 1.20 2.41
Bz63 2.01 1.20 2.41
Bz68 2.01 1.20 2.41
Bz72 2.01 1.20 2.41
Bz73 2.01 1.20 2.41
Bz88 2.01 1.20 2.41
Bz9 2.01 1.20 2.41
Bz90 2.01 1.20 2.41
Bz58 2.01 1.20 2.41
Bz69 2.01 1.20 2.41
Bz65 2.01 1.20 2.41
Bz56 2.01 1.20 2.42
Bz81 2.01 1.21 2.42
Bz10 2.01 1.24 2.50
Bz59 2.01 1.28 2.57
Bz16 2.01 1.29 2.60
PRESUPUESTO DETALLADO POR PARTIDAS
25
Bz64 1.20 1.00
Bz30 1.20 1.00
Bz57 1.20 1.00
Bz8 1.20 1.00
Bz18 1.20 1.00
Bz2 1.20 1.00
Bz21 1.20 1.00
Bz22 1.20 1.00
Bz4 1.20 1.00
Bz42 1.20 1.00
Bz44 1.20 1.00
Bz46 1.20 1.00
Bz51 1.20 1.00
Bz54 1.20 1.00
Bz63 1.20 1.00
Bz68 1.20 1.00
Bz72 1.20 1.00
Bz73 1.20 1.00
Bz88 1.20 1.00
Bz9 1.20 1.00
Bz90 1.20 1.00
Bz58 1.20 1.00
Bz69 1.20 1.00
Bz65 1.20 1.00
Bz56 1.20 1.00
BUZON Di=1.20m x 1.50MPP. und. 26.00 1,770.29 S/. 46,027.54 BZ H und TOTAL
18.00
Bz81 1.21 1.00
Bz10 1.24 1.00
Bz59 1.28 1.00
Bz16 1.29 1.00
Bz71 1.30 1.00
Bz78 1.30 1.00
Bz40 1.34 1.00
Bz66 1.35 1.00
Bz67 1.36 1.00
Bz79 1.40 1.00
Bz80 1.40 1.00
Bz19 1.40 1.00
Bz55 1.40 1.00
Bz52 1.41 1.00
Bz41 1.42 1.00
Bz61 1.43 1.00
Bz6 1.43 1.00
Bz70 1.48 1.00
PRESUPUESTO DETALLADO POR PARTIDAS
BUZON Di=1.20m x 2.00MPP. und. 19.00 1,840.57 S/. 34,970.83 BZ H und TOTAL
19.00
Bz60 1.52 1.00
Bz11 1.53 1.00
Bz14 1.54 1.00
Bz7 1.55 1.00
Bz74 1.57 1.00
Bz17 1.58 1.00
Bz53 1.59 1.00
Bz12 1.59 1.00
Bz13 1.63 1.00
Bz89 1.66 1.00
Bz5 1.67 1.00
Bz45 1.67 1.00
Bz43 1.74 1.00
Bz31 1.78 1.00
Bz23 1.79 1.00
Bz1 1.83 1.00
Bz15 1.88 1.00
Bz29 1.92 1.00
Bz47 1.97 1.00
BUZON Di=1.20m x 2.50MPP. und. 9.00 1,935.05 S/. 17,415.45 BZ H und TOTAL
7.00
Bz33 2.13 1.00
Bz20 2.19 1.00
Bz48 2.19 1.00
Bz28 2.20 1.00
Bz25 2.30 1.00
Bz32 2.31 1.00
Bz26 2.47 1.00
BUZON Di=1.20m x 3.00MPP. und. 5.00 2,083.98 S/. 10,419.90 BZ H und TOTAL
5.00
Bz34 2.54 1.00
Bz77 2.67 1.00
Bz3 2.90 1.00
Bz24 2.97 1.00
Bz27 3.04 1.00
EMPALME BUZON Y/O RED EXISTENTE und. 1.00 661.39 S/. 661.39
MATRIZ Y CONEXIONES DOMICILIARIAS- AGUA POTABLE
110 19U1.255H.C.52.A-1-04.01 EXC. DE ZANJAS PARA REDES DE AGUA POTABLE S/. 46,477.31 TRAMO L TOTAL
EXC. DE ZANJAS PARA REDES DE AGUA POTABLE m 4,295.50 10.82 S/. 46,477.31 171.00
calle 15 171.00
120 19U1.255H.C.52.A-1-04.02 REFINE Y NIVELACIÓN REDES DE AGUA POTABLE S/. 15,206.07 TRAMO L TOTAL
REFINE Y NIVELACIÓN FONDO DE ZANJA PARA TUBERIA REDES DE AGUA m 4,295.50 3.54 S/. 15,206.07 171.00
calle 15 171.00
130 19U1.255H.C.52.A-1-04.03 RELLENO DE ZANJA PARA REDES DE AGUA POTABLE S/. 77,361.96 TRAMO L TOTAL
PRESUPUESTO DETALLADO POR PARTIDAS
RELLENO Y COMPACTADO C/MATERIAL SELECCIONADO PARA ZANJA REDES DE AGUA POTABLE m 4,295.50 18.01 S/. 77,361.96
CALLES
PERFILADO Y COMPACTADO EN SUB RASANTE m2 24,062.66 4.14 S/. 99,619.41
SUB-BASE GRANULAR, E=20 cm. m2 24,062.66 10.99 S/. 264,448.63
BASE GRANULAR E=0.20 m m2 24,062.66 12.53 S/. 301,505.13
TRANSPORTE DE MATERIAL DE PRÉSTAMO calles m3 12,031.33 4.65 S/. 55,945.68
ESTACIONAMIENTOS
PERFILADO Y COMPACTADO EN SUB RASANTE m2 9,784.56 4.34 S/. 42,464.99
PRESUPUESTO DETALLADO POR PARTIDAS
SAP PEP DESCRIPCIÓN UND CANT P.U PARCIAL Cantidad Monto S/. Cantidad Monto S/. Cantidad Monto S/. Cantidad Monto S/.
OBRAS PROVISIONALES Y PRELIMINARES
10 19U1.255H.C.52.A-1-01.01 OBRAS PRELIMINARES S/. 130,902.48 S/. 23,800.45 S/. 23,800.45 S/. 47,600.90 S/. 83,301.58
LIMPIEZA PERMANENTE EN OBRA mes 5.50 3,598.27 S/. 19,790.49 1.00 S/. 3,598.27 1.00 S/. 3,598.27 2.00 7,196.54 3.50 12,593.95
TOPOGRAFIA DURANTE LA EJECUCION DE LA OBRA mes 5.50 20,202.18 S/. 111,111.99 1.00 S/. 20,202.18 1.00 S/. 20,202.18 2.00 40,404.36 3.50 70,707.63
20 19U1.255H.C.52.A-1-01.02 OBRAS PROVISIONALES S/. 168,084.00 S/. 35,316.00 0 S/. 34,362.00 S/. 69,678.00 S/. 98,406.00
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb. 1.00 9,540.00 S/. 9,540.00 0.50 S/. 4,770.00 0.40 S/. 3,816.00 0.90 8,586.00 0.10 954.00
CAMPAMENTO PROVISIONAL DE OBRA(OFICINA,ALMACEN, CASETA VIG.,SSHH) mes 5.50 5,200.00 S/. 28,600.00 1.00 S/. 5,200.00 1.00 S/. 5,200.00 2.00 10,400.00 3.50 18,200.00
GUARDIANIA EN OBRA mes 5.50 12,900.00 S/. 70,950.00 1.00 S/. 12,900.00 1.00 S/. 12,900.00 2.00 25,800.00 3.50 45,150.00
SEGURIDAD Y SEÑALIZACIÓN PERMANENTE EN OBRA mes 5.00 9,210.00 S/. 46,050.00 1.00 S/. 9,210.00 1.00 S/. 9,210.00 2.00 18,420.00 3.00 27,630.00
MANTENIMIENTO Y RIEGO DE VIAS PARA CONTROL DE POLVOS mes 4.00 3,236.00 S/. 12,944.00 1.00 S/. 3,236.00 1.00 S/. 3,236.00 2.00 6,472.00 2.00 6,472.00
0
MATRIZ Y CONEXIONES DOMICILIARIAS DE ALCANTARILLADO -
30 19U1.255H.C.52.A-1-03.01 EXC. DE ZANJAS PARA ALCANTARILLADO S/. 84,853.91 S/. 29,923.29 S/. - S/. 54,377.61 S/. 84,300.90 S/. 553.01
EXC. DE ZANJA C/MAQ. H = 1.50M. m 2,816.10 8.31 S/. 23,401.79 1,390.77 S/. 11,557.30 1,366.63 S/. 11,356.70 2,757.40 22,913.99 58.70 487.80
EXC. DE ZANJA C/MAQ. H = 2.00M. m 769.40 11.38 S/. 8,755.77 682.87 S/. 7,771.06 85.00 S/. 967.30 767.87 8,738.36 1.53 17.41
EXC. DE ZANJA C/MAQ. H = 2.50M. m 763.78 13.51 S/. 10,318.67 393.59 S/. 5,317.40 368.23 S/. 4,974.79 761.82 10,292.19 1.96 26.48
EXC. DE ZANJA C/MAQ. H = 3.00M. m 192.05 21.63 S/. 4,154.04 84.90 S/. 1,836.39 107.07 S/. 2,315.92 191.97 4,152.31 0.08 1.73
ENTIBADO Y DESENTIBADO H≥2.00M. m 955.83 39.99 S/. 38,223.64 86.05 S/. 3,441.14 869.29 S/. 34,762.91 955.34 38,204.05 0.49 19.60
40 19U1.255H.C.52.A-1-03.02 REFINE Y NIVELACION DE ZANJAS PARA ALCANTARILLADO S/. 13,925.01 S/. 7,554.20 S/. - S/. 6,196.74 S/. 13,750.94 S/. 174.06
REFINE DE ZANJAS Y NIVELACION DE TUBOS hasta 2.00 m. m 3,585.50 2.94 S/. 10,541.37 2,467.23 S/. 7,253.66 1,059.57 S/. 3,115.14 3,526.80 10,368.79 58.70 172.58
REFINE DE ZANJAS Y NIVELACION DE TUBOS hasta 3.00 m. m 955.83 3.54 S/. 3,383.64 84.90 S/. 300.55 870.51 S/. 3,081.61 955.41 3,382.15 0.42 1.49
50 19U1.255H.C.52.A-1-03.03 RELLENO Y COMPACTACION DE ZANJAS PARA ALCANTARILLADO S/. 100,717.12 S/. 6,132.11 S/. - S/. 91,453.77 S/. 97,585.87 S/. 3,131.25
RELLENO Y COMPACTACION DE ZANJA CON MATERIAL PROPIO HASTA H = 1.50M. m 2,816.10 20.97 S/. 59,053.62 215.99 S/. 4,529.31 2,452.04 S/. 51,419.28 2,668.03 55,948.59 148.07 3,105.03
RELLENO Y COMPACTACION DE ZANJA CON MATERIAL PROPIO HASTA H = 2.00M. m 769.40 22.68 S/. 17,449.99 70.67 S/. 1,602.80 698.48 S/. 15,841.53 769.15 17,444.32 0.25 5.67
RELLENO Y COMPACTACION DE ZANJA CON MATERIAL PROPIO HASTA H = 2.50M. m 763.78 24.80 S/. 18,941.74 - S/. - 763.56 S/. 18,936.29 763.56 18,936.29 0.22 5.46
RELLENO Y COMPACTACION DE ZANJA CON MATERIAL PROPIO HASTA H = 3.00M. m 192.05 27.45 S/. 5,271.77 - S/. - 191.50 S/. 5,256.68 191.50 5,256.68 0.55 15.10
60 19U1.255H.C.52.A-1-03.04 SUMINISTRO E INSTALACIÓN DE TUBERÍAS S/. 150,321.74 S/. 76,976.75 S/. - S/. 69,218.62 S/. 146,195.37 S/. 4,126.37
SUMINISTRO E INSTALACION DE TUBO PVC SN4UF DN 200MM m 4,106.39 30.40 S/. 124,834.26 2,532.13 S/. 76,976.75 1,553.97 S/. 47,240.69 4,086.10 124,217.44 20.29 616.82
SUMINISTRO E INSTALACION DE TUBO PVC SN4UF DN 250MM m 434.94 58.60 S/. 25,487.48 - S/. - 375.05 S/. 21,977.93 375.05 21,977.93 59.89 3,509.55
70 19U1.255H.C.52.A-1-03.05 PRUEBA HIDRAULICA DE TUBERIA P/ALCANTARILLADO S/. 16,461.87 S/. 2,373.91 S/. - S/. 13,861.38 S/. 16,235.29 S/. 226.58
PRUEBA HIDRAULICA DE TUBO PVC SN4UF DN 200MM m 4,106.39 3.60 S/. 14,783.00 659.42 S/. 2,373.91 3,446.97 S/. 12,409.09 4,106.39 14,783.00 - -
PRUEBA HIDRAULICA DE TUBO PVC SN4UF DN 250MM m 434.94 3.86 S/. 1,678.87 - S/. - 376.24 S/. 1,452.29 376.24 1,452.29 58.70 226.58
80 19U1.255H.C.52.A-1-03.06 BUZONES S/. 157,200.21 S/. 116,906.73 S/. - S/. 40,262.67 S/. 157,169.40 S/. 30.81
EXCAVACION PARA BUZONES (92und.) m3 307.00 40.27 S/. 12,362.89 294.24 S/. 11,849.04 12.00 S/. 483.04 306.24 12,332.08 0.76 30.81
BUZON Di=1.20m x 1.20MPP. und. 30.00 1,547.45 S/. 46,423.50 22.00 S/. 34,043.90 8.00 S/. 12,379.60 30.00 46,423.50 - -
BUZON Di=1.20m x 1.50MPP. und. 26.00 1,770.29 S/. 46,027.54 19.00 S/. 33,635.51 7.00 S/. 12,392.03 26.00 46,027.54 - -
BUZON Di=1.20m x 2.00MPP. und. 19.00 1,840.57 S/. 34,970.83 14.00 S/. 25,767.98 5.00 S/. 9,202.85 19.00 34,970.83 - -
BUZON Di=1.20m x 2.50MPP. und. 9.00 1,935.05 S/. 17,415.45 6.00 S/. 11,610.30 3.00 S/. 5,805.15 9.00 17,415.45 - -
- S/. - 5.00 S/. - 5.00 - (5.00) -
- S/. - 1.00 S/. - 1.00 - (1.00) -
90 19U1.255H.C.52.A-1-03.07 S/. - S/. - S/. - S/. - S/. -
- S/. - 3,839.00 S/. - 3,839.00 - (3,839.00) -
- S/. - 3,839.00 S/. - 3,839.00 - (3,839.00) -
- S/. - 524.00 S/. - 524.00 - (524.00) -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
100 19U1.255H.C.52.A-1-03.08 S/. - S/. - S/. - S/. - S/. -
VALORIZACION N°02 DE OBRA
PROYECTO:
UBICACIÓN:
CLIENTE:
CONTRATISTA:
FECHA:
ANTERIOR ACTUAL ACUMULADO SALDO
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
0
-
110 19U1.255H.C.52.A-1-04.01 S/. - S/. - S/. - S/. - S/. -
171.00 S/. - 3,718.64 S/. - 3,889.64 - (3,889.64) -
120 19U1.255H.C.52.A-1-04.02 S/. - S/. - S/. - S/. - S/. -
171.00 S/. - 3,718.64 S/. - 3,889.64 - (3,889.64) -
130 19U1.255H.C.52.A-1-04.03 S/. - S/. - S/. - S/. - S/. -
- S/. - - S/. - - - - -
140 19U1.255H.C.52.A-1-04.04 S/. - S/. - S/. - S/. - S/. -
- S/. - 172.67 S/. - 172.67 - (172.67) -
171.00 S/. - 2,312.10 S/. - 2,483.10 - (2,483.10) -
- S/. - 831.70 S/. - 831.70 - (831.70) -
- S/. - 595.78 S/. - 595.78 - (595.78) -
- S/. - 84.00 S/. - 84.00 - (84.00) -
- S/. - 56.00 S/. - 56.00 - (56.00) -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
150 19U1.255H.C.52.A-1-04.05 S/. - S/. - S/. - S/. - S/. -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
160 19U1.255H.C.52.A-1-04.06 S/. - S/. - S/. - S/. - S/. -
- S/. - 2.00 S/. - 2.00 - (2.00) -
- S/. - 1.00 S/. - 1.00 - (1.00) -
- S/. - 2.00 S/. - 2.00 - (2.00) -
- S/. - 1.00 S/. - 1.00 - (1.00) -
- S/. - 4.00 S/. - 4.00 - (4.00) -
- S/. - 4.00 S/. - 4.00 - (4.00) -
- S/. - 5.00 S/. - 5.00 - (5.00) -
- S/. - 5.00 S/. - 5.00 - (5.00) -
- S/. - 2.00 S/. - 2.00 - (2.00) -
- S/. - 6.00 S/. - 6.00 - (6.00) -
- S/. - 6.00 S/. - 6.00 - (6.00) -
- S/. - 5.00 S/. - 5.00 - (5.00) -
- S/. - 1.00 S/. - 1.00 - (1.00) -
- S/. - 1.00 S/. - 1.00 - (1.00) -
- S/. - 19.00 S/. - 19.00 - (19.00) -
- S/. - 8.00 S/. - 8.00 - (8.00) -
- S/. - 3.00 S/. - 3.00 - (3.00) -
- S/. - 2.00 S/. - 2.00 - (2.00) -
- S/. - 6.00 S/. - 6.00 - (6.00) -
- S/. - 1.00 S/. - 1.00 - (1.00) -
- S/. - 10.00 S/. - 10.00 - (10.00) -
- S/. - 24.00 S/. - 24.00 - (24.00) -
- S/. - 7.00 S/. - 7.00 - (7.00) -
- S/. - 1.00 S/. - 1.00 - (1.00) -
- S/. - 4.00 S/. - 4.00 - (4.00) -
- S/. - 6.00 S/. - 6.00 - (6.00) -
VALORIZACION N°02 DE OBRA
PROYECTO:
UBICACIÓN:
CLIENTE:
CONTRATISTA:
FECHA:
ANTERIOR ACTUAL ACUMULADO SALDO
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
220 19U1.255H.C.52.A-1-05.05 S/. - 0 S/. - S/. - S/. -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
230 19U1.255H.C.52.A-1-06 S/. - 0 S/. - S/. - S/. -
- S/. - - S/. - - - - -
0
240 19U1.255H.C.52.A-1-07 S/. - 0 S/. - S/. - S/. -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
-
VALORIZACION N°02 DE OBRA
PROYECTO:
UBICACIÓN:
CLIENTE:
CONTRATISTA:
FECHA:
ANTERIOR ACTUAL ACUMULADO SALDO
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - 1,000.00 S/. - 1,000.00 - (1,000.00) -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
0
-
250 19U1.255H.C.52.A-4-03 S/. - 0 S/. - S/. - S/. -
0
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
-
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
- S/. - - S/. - - - - -
MURO DE LADRILLO KING KONG ARTESANAL DE SOGA m2 824.00 S/. - - S/. - - S/. - - - 824.00 -
COBERTURA DE LADRILLO PASTELERO m 512.00 S/. - - S/. - - S/. - - - 512.00 -
SOLAQUEADO DE COLUMNAS Y VIGUETAS m2 1,022.00 S/. - - S/. - - S/. - - - 1,022.00 -
CERCO METALICO TIPO MALLA und 49.00 S/. - - S/. - - S/. - - - 49.00 -
AREAS VERDES -
SUMNISTRO E INSTALACION DE PLANTAS TREPADORAS und 98.00 S/. - - S/. - - S/. - - - 98.00 -
SUMNISTRO E INSTALACION DE PLANTONES (PONCIANOS) und 98.00 S/. - - S/. - - S/. - - - 98.00 -
VALORIZACION N°02 DE OBRA
PROYECTO:
UBICACIÓN:
CLIENTE:
CONTRATISTA:
FECHA:
ANTERIOR ACTUAL ACUMULADO SALDO
-
260 19U1.255H.C.52.A-4-05 SEÑALIZACIÓN S/. 36,884.09 S/. - 0 S/. - S/. - S/. 36,884.09
SEÑALIZACION HORIZONTAL -
MARCAS EN EL PAVIMENTO (SIMBOLOS Y CRUCES) m2 520.00 35.00 S/. 18,200.00 - S/. - - S/. - - - 520.00 18,200.00
MARCAS EN EL PAVIMENTO (LINEA DISCONTINUA) m 4,490.52 3.00 S/. 13,471.56 - S/. - - S/. - - - 4,490.52 13,471.56
MARCAS EN EL PAVIMENTO (LINEA CONTINUA) m 299.25 3.15 S/. 942.64 - S/. - - S/. - - - 299.25 942.64
PINTURA AMARILLA EN SARDINEL PERALTADO (BERMAS) Y MARTILLOS m 1,334.34 3.20 S/. 4,269.89 - S/. - - S/. - - - 1,334.34 4,269.89
PINTURA BLANCA EN SARDINEL SUMERGIDO Y CICLOVIA m 6,391.97 S/. - - S/. - - S/. - - - 6,391.97 -
SEÑALIZACION VERTICAL -
SEÑAL R-1 "PARE" 0.60 x 0.60 m. CON POSTE und 103.00 S/. - - S/. - - S/. - - - 103.00 -
SEÑAL R-2 INFORMATIVA 0.75 x 0.25 m. CON POSTE und 103.00 S/. - - S/. - - S/. - - - 103.00 -
-
270 19U1.255H.C.52.A-4-07 OTROS S/. 3,000.00 S/. - 0 S/. - S/. - S/. 3,000.00
PLANOS DE REPLANTEO Y MEMORIA DESCRIPTIVA und 150.00 20.00 S/. 3,000.00 - S/. - - S/. - - - 150.00 3,000.00
-
280 19U1.255H.C.52.A-4-02 LINEA DE IMPULSIÓN DN 200-250 MM - TRAMO 460 ML. - POZO N° 02 A RESERVORIO S/. 1,328.48 S/. - 0 S/. - S/. - S/. 1,328.48
TUB L. IMPULSION PVC NTP-ISO 1452 DN 200MM (8") C-10 POZO TUBULAR PPN° 01 - PIE DE -
RESERVORIO APOYADO
EXCAV.C/EQ.P.AGUA RPA-410M3
T.NORMAL A= 0.60M H=1.50M ml 302.90 S/. - - S/. - - S/. - - - 302.90 -
REFINE Y NIVELACION FONDO DE ZANJA TN A= 0.60M ml 302.90 S/. - - S/. - - S/. - - - 302.90 -
RELLENO ZANJA MAT.PROPIO.COMPACT.C/EQUIPO A=0.60M H=1.50M ml 302.90 S/. - - S/. - - S/. - - - 302.90 -
ACARREO DE MATERIAL EXCEDENTE-C/EQUIPO m3 45.00 S/. - - S/. - - S/. - - - 45.00 -
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO HASTA 10 KM m3 21.00 S/. - - S/. - - S/. - - - 21.00 -
SUMINISTRO E INSTALACION DE TUBERIA DE PVC ISO DN 200 mm. C-10 U.F. ml 302.90 S/. - - S/. - - S/. - - - 302.90 -
PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS PVC ISO U.F. DN 200mm. ml 302.90 S/. - - S/. - - S/. - - - 302.90 -
PRUEBA COMPACTACION SUELOS (DENSIDAD DE CAMPO) u 5.00 S/. - - S/. - - S/. - - - 5.00 -
TUB L. IMPULSION PVC NTP-ISO 1452 DN 250MM (10") C-10 PUNTO DE REUNION PPN° 02 C/PPN° 03 - -
PIE DE RESERVORIO ELEVADO
EXCAV.C/EQ.P.AGUA.T.NORMAL RPE-755M3
A=0.80M H=1.50M ml 135.46 S/. - - S/. - - S/. - - - 135.46 -
REFINE Y NIVELACION FONDO DE ZANJA TN A= 0.80M ml 135.46 S/. - - S/. - - S/. - - - 135.46 -
RELLENO ZANJA MAT.PROPIO.COMPACT.C/EQUIPO A=0.80M H=1.50M ml 135.46 S/. - - S/. - - S/. - - - 135.46 -
ACARREO DE MATERIAL EXCEDENTE-C/EQUIPO m3 22.00 S/. - - S/. - - S/. - - - 22.00 -
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO HASTA 10 KM m3 18.00 S/. - - S/. - - S/. - - - 18.00 -
SUMINISTRO E INSTALACION DE TUBERIA DE PVC ISO DN 250 mm. C-10 U.F. ml 135.46 S/. - - S/. - - S/. - - - 135.46 -
PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS PVC ISO U.F. DN 250mm. ml 135.46 S/. - - S/. - - S/. - - - 135.46 -
PRUEBA COMPACTACION SUELOS (DENSIDAD DE CAMPO) u 3.00 S/. - - S/. - - S/. - - - 3.00 -
SUMINISTRO E INSTALACION DE ACCESORIOS L/ IMPULSION -
CODO LUFLEX ISO 2531 HD 200 X 22.5º u 1.00 S/. - - S/. - - S/. - - - 1.00 -
CODO LUFLEX ISO 2531 HD 200 X 45º u 4.00 S/. - - S/. - - S/. - - - 4.00 -
CODO LUFLEX ISO 2531 HD 200 X 90º u 1.00 S/. - - S/. - - S/. - - - 1.00 -
CODO LUFLEX ISO 2531 HD 250 X 45º u 2.00 S/. - - S/. - - S/. - - - 2.00 -
CODO LUFLEX ISO 2531 HD 250 X 90º u 1.00 S/. - - S/. - - S/. - - - 1.00 -
TEE LUFLEX ISO 2531 HD 250 X 200 u 1.00 528.86 S/. 528.86 - S/. - - S/. - - - 1.00 528.86
REDUCCION HD ISO 250 X 200 U.F. PN-10 u 1.00 436.36 S/. 436.36 - S/. - - S/. - - - 1.00 436.36
TAPON PVC ISO Ø 200mm U.F. C-10 u 1.00 153.26 S/. 153.26 - S/. - - S/. - - - 1.00 153.26
ANCLAJE DE CONCRETO F'C=140KG/CM2 P/ ACCESORIO + ENCOFRADO DN 90-250MM u 6.00 35.00 S/. 210.00 - S/. - - S/. - - - 6.00 210.00
-
290 19U1.255H.C.52.A-4-02 LÍNEA DE ADUCCIÓN DN 200 MM S/. 966.52 S/. - 0 S/. - S/. - S/. 966.52
TUB L. ADUCCION PVC ISO 1452 DN 200 MM C-7.5 -
EXCAVACION DE ZANJA C/EQUIP.T.NORMAL HASTA 1.50MPP m 323.58 S/. - - S/. - - S/. - - - 323.58 -
REFINE, NIVELACION Y CONFORMACION DE FONDO DE ZANJA T. NORMAL 0.6m m 323.58 S/. - - S/. - - S/. - - - 323.58 -
RELLENO ZANJA MAT.PROPIO.COMPACT.C/EQUIPO A=0.60M H=1.50M m 323.58 S/. - - S/. - - S/. - - - 323.58 -
ACARREO DE MATERIAL EXCEDENTE-C/EQUIPO m3 38.00 S/. - - S/. - - S/. - - - 38.00 -
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO HASTA 10 KM m3 19.00 S/. - - S/. - - S/. - - - 19.00 -
VALORIZACION N°02 DE OBRA
PROYECTO:
UBICACIÓN:
CLIENTE:
CONTRATISTA:
FECHA:
ANTERIOR ACTUAL ACUMULADO SALDO
SUMINISTRO E INSTALACION DE TUBERIA DE PVC ISO DN 200 mm. C-7.5 U.F. m 323.58 S/. - - S/. - - S/. - - - 323.58 -
PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS PVC ISO U.F. DN 200mm. m 323.58 S/. - - S/. - - S/. - - - 323.58 -
PRUEBA COMPACTACION SUELOS (DENSIDAD DE CAMPO) u 3.00 S/. - - S/. - - S/. - - - 3.00 -
SUMINISTRO E INSTALACION DE ACCESORIOS L/ADUCCON -
CODO LUFLEX ISO 2531 HD 200 X 45º u 3.00 S/. - - S/. - - S/. - - - 3.00 -
TEE LUFLEX ISO 2531 HD 200 X 200 u 1.00 S/. - - S/. - - S/. - - - 1.00 -
TAPON PVC ISO Ø 200mm U.F. C-10 u 2.00 153.26 S/. 306.52 - S/. - - S/. - - - 2.00 306.52
ANCLAJE DE CONCRETO F'C=140KG/CM2 P/ ACCESORIO + ENCOFRADO DN 90-250MM u 6.00 110.00 S/. 660.00 - S/. - - S/. - - - 6.00 660.00
A.1 GASTOS GENERALES 9.30% S/. 80,428.88 S/. 27,811.29 S/. 31,025.09 S/. 58,836.38 S/. 21,592.50
A.2 UTILIDADES 5.00% S/. 43,232.27 S/. 14,949.17 S/. 16,676.66 S/. 31,625.83 S/. 11,606.44
B SUB TOTAL (S/.) S/. 988,306.58 S/. 341,743.90 S/. 381,234.99 S/. 722,978.90 S/. 265,327.69
B.1 IGV (18%) 18.00% S/. 177,895.18 S/. 61,513.90 S/. 68,622.30 S/. 130,136.20 S/. 47,758.98
C TOTAL S/. (con IGV) S/. 1,166,201.76 S/. 403,257.81 S/. 449,857.29 S/. 853,115.10 S/. 313,086.67
RETENCIO (5%) 5.00% S/. 49,415.33 S/. 17,087.20 S/. 19,061.75 S/. 36,148.94 S/. 13,266.38
C TOTAL A PAGAR S/. (Sin retencion IGV) S/. 1,116,786.43 S/. 386,170.61 S/. 430,795.54 S/. 816,966.16 S/. 299,820.29
VALORIZACION N°02 DE OBRA - RESUMEN
CORRESPONDIENTE DEL 14 AL 30 DE JUNIO DEL 2016
PROYECTO: HABILITACIÓN URBANA_ALTOS DEL VALLE ETAPA 2
UBICACIÓN: MOCHE - TRUJILLO
CLIENTE: CENTENARIO URBANIZACIONES S.A.C.
CONTRATIST: ESPARQ CIESA CONTRATISTAS GENERALES SAC
FECHA: JULIO 2017
ITEM DESCRIPCION PRESUPUESTO VALORIZ ACUM ANTERIOR VALORIZ ACTUAL VALORIZ ACUM ACTUAL SALDO POR VALORIZAR
COSTO DIRECTO (S/.) S/. 864,645.43 S/. 298,983.44 34.6% S/. 333,533.24 38.6% S/. 632,516.68 73.2% S/. 232,128.75 26.8%
GASTOS GENERALES (9.30 %) S/. 80,428.88 S/. 27,811.29 34.6% S/. 31,025.09 38.6% S/. 58,836.38 73.2% S/. 21,592.50 26.8%
UTILIDADES (5.00 %) S/. 43,232.27 S/. 14,949.17 34.6% S/. 16,676.66 38.6% S/. 31,625.83 73.2% S/. 11,606.44 26.8%
SUB TOTAL (S/.) S/. 988,306.58 S/. 341,743.90 34.6% S/. 381,234.99 38.6% S/. 722,978.90 73.2% S/. 265,327.68 26.8%
IGV (18%) S/. 177,895.18 S/. 61,513.90 34.6% S/. 68,622.30 38.6% S/. 130,136.20 73.2% S/. 47,758.98 26.8%
TOTAL S/. (con IGV) S/. 1,166,201.77 S/. 403,257.81 34.6% S/. 449,857.29 38.6% S/. 853,115.10 73.2% S/. 313,086.67 26.8%
VALORIZACION N°02 DE OBRA - HOJA DE LIQUIDACION)
216.207
237.82817
261.61098
21000
COTA DE COTA DE PROFUND CANTIDAD
DIFEREN LONGITUD
LLEGADA TAPA PROFUN PROM TUBOS
CIA DE
D PROM
COTA
BUZONES DE LLEGADA m Und
###
13
23
45
54
65
73
76
87
94
100
108
111
122
133
147
155
166
177
199
204
210
225
232
243
254
267
276
282
287
298
309
329
330
340
341
351
373
377
395
399
406
417
428
458
462
463
467
483
505
506
514
516
540
551
562
562
571
573
577
593
596
625
629
647
656
664
670
695
704
711
716
727
738
758
761
769
780
791
808
813
817
826
837
847
848
860
865
869
892
910
913
923
934
945
956
961
969
#VALUE!
#VALUE!
#VALUE!
#VALUE!
tuberia de
PENDIENT TUEBRIA tuberia de 6
1m
0/00 TUBERIA
unidad
TUBERIA SN4 DIAMETRO 200mm PVC S20 UF DN200 (8") 706.00
NIPLES DE 1M SN4 DIAMETRO 200mm PVC S20 UF DN200 (8") 184.00
- PVC S20 UF DN200 (8") 74.00
NIPLES DE 1M SN4 DIAMETRO 200mm PVC S20 UF DN200 (10") 18.00
0 1.001 1.251 1.501 1.751 2.001
1 1.25 1.5 1.75 2 2.5
1.1255 1.3755 1.6255 1.8755 2.2505
1 2 3 4 5 6
ALTURA Desde 1 Hasta Desde 1.25 Desde 1.5 Hasta Desde 1.75 Desde 2 Hasta
PARA SN 1.25 m Hasta 1.5 m 1.75 m Hasta 2 m 2.5 m
SN2 78.10
SN2 13.52
SN2
SN2 15.67
SN2 40.75
SN2 23.10
SN2
SN2
SN2 44.31
SN2 67.30
SN2 67.30
SN2 67.30
SN2 47.83
SN2 44.84
SN2 36.36
SN2 23.58
SN2 36.12
SN2 14.38
SN2 38.73
SN2 54.90
SN2 54.90
SN2 55.00
SN2 53.08
SN2 43.21
SN2 24.40
SN2 19.00
SN2 37.60
SN2 44.04
SN2 68.45
SN2 44.04
SN2 71.63
SN2 42.38
SN2 79.06
SN2 44.70
SN2 44.27
SN2 46.73
SN2 46.63
SN2 34.75
SN2 18.21
SN2 40.62
SN2 40.62
SN2 29.38
SN2 45.58
SN2
SN2 39.70
SN2 39.61
SN2 44.44
SN2 12.38
SN2 15.38
SN2 44.36
SN2 63.70
SN2 43.32
SN2 45.13
SN2 15.92
SN2 58.17
SN2 41.96
SN2 62.42
SN2 54.92
SN2 44.58
SN2 40.00
SN2 65.92
SN2 49.31
SN2 28.89
SN2 49.19
SN2 26.58
SN2 16.32
SN2 17.81
SN2 16.36
SN2 46.58
SN2 82.75
SN2 57.02
SN2 39.01
SN2 36.95
SN2 41.80
SN2 44.27
SN2 23.59
SN2 57.58
SN2 51.95
SN2 45.79
SN2 45.28
SN2 74.08
SN2 45.50
SN2 48.94
SN2 74.16
SN2 49.00
SN2 61.78
SN2 62.38
SN2 46.78
SN2 37.00
SN2 41.53
SN2 41.48
SN2 63.86
SN2 62.38
SN2 54.18
SN2 49.03
SN2 62.46
SN2 60.64
SN2 53.20
SN2 53.20
SN2 40.28
SN2 16.13
5 23.0
6 3.0
42.40 7 9.0
8 4.0
9 12.0
10 0.0
42.50 11 5.0
61.57 12 7.0
13 3.0
14 10.0
15 7.0
16 10.0
17 6.0
18 6.0
19 3.0
20 0.0
21 0.0
22 0.0
23 10.0
24 17.0
25 15.0
26 15.0
27 5.0
28 7.0
29 3.0
30 3.0
31 6.0
32 5.0
33 19.0
34 3.0
35 16.0
36 0.0
37 22.0
38 8.0
39 3.0
40 8.0
41 13.0
42 1.0
43 1.0
44 12.0
45 3.0
46 7.0
47 14.0
45.58 48 8.0
49 12.0
50 9.0
51 11.0
52 0.0
53 1.0
54 4.0
55 17.0
56 4.0
57 4.0
58 3.0
59 14.0
60 6.0
61 18.0
62 6.0
63 13.0
64 12.0
65 19.0
66 14.0
67 6.0
68 6.0
69 5.0
70 2.0
71 3.0
72 3.0
73 11.0
74 27.0
75 0.0
76 10.0
77 10.0
78 7.0
79 3.0
80 1.0
81 13.0
82 16.0
83 12.0
84 2.0
85 20.0
86 1.0
87 11.0
88 22.0
89 7.0
90 9.0
91 10.0
92 6.0
93 6.0
94 7.0
95 3.0
96 8.0
97 6.0
98 5.0
99 1.0
100 6.0
101 9.0
102 2.0
103 9.0
104 7.0
105 0.0
2 3 4 5 6 7
long Prom Desde 1 Hasta Desde 1.25 Desde 1.5 Hasta Desde 1.75 Desde 2 Hasta Desde 2.5 Hasta
planta 1.25 m Hasta 1.5 m 1.75 m Hasta 2 m 2.5 m 3m
CONEXIÓN DOMICILIARIAS
5.70 154.10
5.70 20.10
5.70 60.30
5.70 23.20
5.70 70.80
0.00 0.00
5.70
5.70 46.90
7.30 24.90
6.75 69.50
6.75 47.95
8.10 82.00
8.10 49.20
8.10 49.20
8.10 24.60
0.00 0.00
0.00 0.00
0.00 0.00
5.75 58.50
5.70 98.60
5.70 87.00
5.70 88.50
5.40 27.50
5.89 42.63
6.20 19.20
4.01 12.63
5.60 39.60
5.60 33.00
5.70 127.30
5.60 17.40
5.60 91.20
0.00 0.00
5.70 127.60
5.20 42.40
5.70 17.40
5.70 46.40
5.70 76.70
5.70 5.90
5.70 5.80
5.70 69.60
5.70 20.10
7.20 57.40
7.20 114.80
7.20 65.60
5.80 70.80
5.70 52.20
7.20 81.40
0.00 0.00
7.50 8.50
5.70 26.80
6.70 130.90
3.70 15.20
3.70 15.60
5.70 17.40
5.70 81.20
5.70 40.20
5.70 104.40
7.70 46.80
8.20 107.90
5.70 69.60
6.20 136.80
6.20 88.20
6.20 37.80
6.70 40.80
7.20 36.50
8.70 17.60
7.20 24.60
5.60 17.10
5.60 62.70
5.70 156.60
0.00 0.00
8.20 83.00
5.60 57.00
5.60 39.90
5.60 17.10
5.70 5.80
5.90 78.00
6.20 100.80
6.90 84.00
6.60 15.20
6.20 126.00
9.10 9.20
9.10 111.10
9.10 222.20
9.10 64.40
10.05 91.35
9.90 100.00
9.52 57.72
10.05 60.90
9.70 68.60
9.70 29.40
10.70 86.40
10.60 64.20
12.05 61.25
15.85 16.85
9.30 61.80
9.30 92.70
9.30 18.80
9.30 84.60
9.30 65.80
0.00 0.00
0.00
647.170 704.100 2,659.820 561.510 368.100 1,110.850 172.800
6.00 5.700
6.00 5.700
6.00 5.700
6.00 5.700
6.00 5.700
0.00 0.000
6.00 5.700
6.00 5.700
7.60 7.300
7.05 6.750
7.05 6.750
8.40 8.100
8.40 8.100
8.40 8.100
8.40 8.100
0.000
0.000
0.000
6.05 5.750
6.00 5.700
6.00 5.700
6.00 5.700
5.70 5.400
6.19 5.890
6.50 6.200
4.31 4.010
5.90 5.600
5.90 5.600
6.00 5.700
5.90 5.600
5.90 5.600
0.000
6.00 5.700
5.50 5.200
6.00 5.700
6.00 5.700
6.00 5.700
6.00 5.700
6.00 5.700
6.00 5.700
6.00 5.700
7.50 7.200
7.50 7.200
7.50 7.200
6.10 5.800
6.00 5.700
7.50 7.200
0.000
7.80 7.500
6.00 5.700
7.00 6.700
4.00 3.700
4.00 3.700
6.00 5.700
6.00 5.700
6.00 5.700
6.00 5.700
8.00 7.700
8.50 8.200
6.00 5.700
6.50 6.200
6.50 6.200
6.50 6.200
7.00 6.700
7.50 7.200
9.00 8.700
7.50 7.200
5.90 5.600
5.90 5.600
6.00 5.700
0.00 0.000
8.50 8.200
5.90 5.600
5.90 5.600
5.90 5.600
6.00 5.700
6.20 5.900
6.50 6.200
7.20 6.900
6.90 6.600
6.50 6.200
9.40 9.100
9.40 9.100
9.40 9.100
9.40 9.100
10.35 10.050
10.20 9.900
9.82 9.520
10.35 10.050
10.00 9.700
10.00 9.700
11.00 10.700
10.90 10.600
12.35 12.050
16.15 15.850
9.60 9.300
9.60 9.300
9.60 9.300
9.60 9.300
9.60 9.300
0.000
0.000
1 3.1 4.05
8 9 10
COTA TAPA
1.2
1.2
1.2
1.32
1.47
1.5
1.5
1.52
1.58
1.59
1.61
1.67
1.71
1.74
1.75
1.8
1.8
1.82
1.82
1.88
1.89
1.9
2.07
2.1
2.13
2.15
2.25
2.26
2.55
3.72
4.18
4.2
4.26
4.38
4.41
7
6
1
1
5
Cachimba de 160 Codo de 45°
3 4 5 6
mm 160m m
COTA DE FONDO COTA SALIDA COTA SALIDA COTA SALIDA ACCESORIOS DOMICILIAR
791.000 791.000
1.357344
1.88783928
1.62089496
1.75549824
1.35621288
1.357344
1.40485104
1.7306136
1.80300528
1.84825008
1.74305592
2.12311224
1.46253816
1.79169408
1.357344
1.58809248
2.47602168
1.357344
1.357344
2.02018032
3.35603304
2.5959204
2.79160416
3.4386048
2.488464
2.17401264
1.35621288
2.01791808
2.61741168
2.4092856
2.8730448
1.527012
1.52814312
1.66613976
1.65595968
1.89010152
#REF!
#REF!
#REF!
#REF!
1.357344
1.357344
1.357344
1.4930784
1.6627464
1.69668
1.69668
1.7193024
1.7871696
1.7984808
1.8211032
1.8889704
1.9342152
1.9681488
1.97946
2.036016
2.036016
2.0586384
2.0586384
2.1265056
2.1378168
2.149128
2.3414184
2.375352
2.4092856
2.431908
#REF!
Tuberia de salida 4" Tuberia PVC S-25
Caja de concreto
x 30 cm D=160
ACCESORIOS DOMICILIARIOS