Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Crono Valor de Insumos y Presupuesto Agua Colonia
Crono Valor de Insumos y Presupuesto Agua Colonia
MEJORAMIENTO E INSTALACION DEL SISTEMA DE AGUA POTABLE Y ALCANTARILLADO PARA LA CAPITAL DE DISTRITO COLONIA - PAMPAS
Subpresupuesto: SISTEMA DE AGUA POTABLE
Lugar: LIMA - YAUYOS - COLONIA
Item
Descripcin
Und
Metrado
Costo Unitario
01
OBRAS PROVISIONALES
01.01
1.00
879.38
01.02
glb
1.00
2,000.00
01.03
glb
1.00
6,000.00
01.04
est
1.00
1,000.00
02
CAPTACION
02.01
TRABAJOS PRELIMINARES
02.01.01
m2
30.00
0.96
02.01.02
TRAZO Y REPLANTEO
m2
30.00
1.44
02.02
MOVIMIENTO DE TIERRAS
02.02.01
m3
20.16
47.55
02.02.02
21.00
2.95
02.02.03
m3
15.46
126.85
02.02.04
m3
7.73
207.55
02.02.05
m3
23.18
93.30
02.02.06
m3
25.20
23.77
02.03
CONCRETO SIMPLE
02.03.01
m2
4.00
24.53
02.04
CONCRETO ARMADO
02.04.01
kg
112.00
4.72
02.04.02
m2
10.00
27.53
02.04.03
m3
3.28
338.78
02.05
02.05.01
36.00
11.97
02.05.02
25.00
12.01
02.05.03
1.00
48.16
02.05.04
1.00
59.56
03
LINEA DE CONDUCCION
03.01
TRABAJOS PRELIMINARES
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
5.83
03.02.03
975.00
2.95
03.02.04
m3
171.00
36.15
03.02.05
m3
226.00
93.30
03.02.06
m3
258.00
23.77
03.03
03.03.01
m2
1.80
24.53
03.03.02
m2
30.00
27.53
03.03.03
kg
150.00
4.72
03.03.04
m3
1.80
338.78
03.04
03.04.01
975.00
18.17
03.04.02
4.00
40.42
2.00
274.47
03.04.04
2.00
97.35
03.04.05
6.00
44.05
03.04.06
4.00
44.05
03.05
PRUEBA HIDRAULICA
03.05.01
PRUEBA HIDRAULICA + DESINFECCION TUBERIA DE TUBERIA PVC ISO NTP 4422 50MM A
ZANJA TAPADA
975.00
3.64
04
RESERVORIO
04.01
OBRAS PRELIMINARES
04.01.01
LIMPIEZA DE TERRENO
m2
25.00
0.28
04.01.02
m2
25.00
2.11
04.02
MOVIMIENTO DE TIERRAS
04.02.01
m3
5.00
35.74
04.02.02
m2
25.00
3.97
04.02.03
m3
11.56
93.30
04.03
CONCRETO SIMPLE
04.03.01
m2
18.00
27.53
04.03.02
m3
1.94
342.17
04.04
CONCRETO ARMADO
04.04.01
kg
1,858.56
4.72
04.04.02
m2
80.00
27.53
04.04.03
m3
12.80
338.78
04.05
04.05.01
m2
64.00
25.42
04.05.02
TARRAJEO EN EXTERIORES
m2
32.00
23.31
04.06
CASETA DE VALVULAS
04.06.01
m2
4.00
24.53
04.06.02
m2
3.60
27.53
04.06.03
m3
0.14
263.62
04.06.04
m2
12.00
33.66
04.06.05
m2
4.00
64.25
04.06.06
kg
44.80
5.10
04.06.07
m3
0.48
338.78
04.06.08
VALVULAS Y ACCESORIOS
04.06.08.01
5.00
44.05
04.06.08.02
2.00
44.05
04.06.08.03
5.00
45.05
04.06.08.04
2.00
45.05
04.06.08.05
5.00
58.06
04.06.08.06
3.00
59.06
04.06.08.07
4.00
59.56
04.06.08.08
1.00
52.11
04.06.08.09
3.00
43.85
04.06.08.10
8.00
47.44
04.06.08.11
8.00
46.44
04.06.08.12
3.00
274.47
04.06.08.13
3.00
281.27
04.07
OTROS
04.07.01
16.00
16.17
04.07.02
1.00
445.14
04.07.03
2.00
288.80
04.07.04
1.00
575.97
LINEA DE ADUCCION
05.01
OBRAS PRELIMINARES
05.01.01
50.00
0.60
05.01.02
TRAZO Y REPLANTEO
50.00
1.69
05.02
MOVIMIENTO DE TIERRAS
05.02.01
50.00
23.77
05.02.02
50.00
5.83
05.02.03
50.00
2.97
05.02.04
m3
9.00
36.15
05.02.05
m3
9.00
93.30
05.02.06
m3
11.25
53.55
05.03
05.03.01
50.00
12.01
05.03.02
1.00
195.20
05.03.03
2.00
281.27
05.04
PRUEBA HIDRAULICA
05.04.01
50.00
2.20
06
CONEXIONES DOMICILIARIAS
06.01
OBRAS PRELIMINARES
06.02
TRAZO Y REPLANTEO
172.00
1.69
06.03
MOVIMIENTO DE TIERRAS
06.03.01
172.00
20.73
06.03.02
172.00
2.87
06.03.03
172.00
2.97
06.03.04
m3
82.56
43.03
06.04
CONEXIONES DOMICILIARIAS
06.04.01
INSTALACION DE CONEX. DOMICI. AGUA 1/2" TSR HASTA 4.00 m INC. CAJA DE REG. Y
ACCESORIOS
43.00
223.71
07
VARIOS
07.01
TRANSPORTE DE CEMENTO
bls
224.00
9.00
07.02
1,231.00
0.25
07.03
kg
2,419.06
0.70
COSTO DIRECTO
MA VALORIZADO DE PRESUPUESTO
Costo Directo
mes 1
mes 2
mes 3
total
9,879.38
879.38
879.38
879.38
2,000.00
2,000.00
2,000.00
6,000.00
3,000.00
1,000.00
1,000.00
10,271.87
3,000.00
6,000.00
1,000.00
0.00
72.00
0.00
28.80
28.80
28.80
43.20
43.20
43.20
958.61
958.61
7,347.72
958.61
0.00
61.95
61.95
61.95
1,961.10
1,961.10
1,961.10
1,604.36
1,604.36
1,604.36
2,162.69
2,162.69
2,162.69
599.00
599.00
599.00
98.12
98.12
528.64
528.64
98.12
98.12
0.00
1,915.14
528.64
0.00
275.30
275.30
275.30
1,111.20
1,111.20
1,111.20
838.89
0.00
430.92
430.92
430.92
300.25
300.25
300.25
48.16
48.16
48.16
59.56
59.56
59.56
92,167.54
0.00
2,232.75
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
5,684.25
5,684.25
5,684.25
2,876.25
2,876.25
2,876.25
6,181.65
6,181.65
6,181.65
21,085.80
21,085.80
21,085.80
6,132.66
6,132.66
6,132.66
44.15
44.15
44.15
825.90
825.90
825.90
708.00
708.00
708.00
609.80
609.80
609.80
17,715.75
17,715.75
17,715.75
161.68
161.68
161.68
65,136.36
0.00
2,187.86
0.00
19,061.57
0.00
MA VALORIZADO DE PRESUPUESTO
548.94
548.94
548.94
194.70
194.70
194.70
264.30
264.30
264.30
176.20
176.20
176.20
3,549.00
3,549.00
0.00
3,549.00
27,334.48
3,549.00
0.00
59.75
0.00
7.00
7.00
7.00
52.75
52.75
52.75
178.70
178.70
178.70
99.25
99.25
99.25
1,078.55
1,078.55
1,078.55
495.54
495.54
495.54
663.81
663.81
663.81
8,772.40
8,772.40
8,772.40
2,202.40
2,202.40
2,202.40
4,336.36
4,336.36
4,336.36
1,626.88
1,626.88
1,626.88
745.92
745.92
745.92
98.12
98.12
1,356.50
0.00
1,159.35
0.00
15,311.17
0.00
2,372.80
0.00
1,286.15
98.12
0.00
99.11
99.11
99.11
36.91
36.91
36.91
403.92
403.92
403.92
257.00
257.00
257.00
228.48
228.48
228.48
162.61
162.61
162.61
220.25
220.25
3,931.34
220.25
0.00
88.10
88.10
88.10
225.25
225.25
225.25
90.10
90.10
90.10
290.30
290.30
290.30
177.18
177.18
177.18
238.24
238.24
238.24
52.11
52.11
52.11
131.55
131.55
131.55
379.52
379.52
379.52
371.52
371.52
371.52
823.41
823.41
823.41
843.81
843.81
843.81
258.72
258.72
258.72
445.14
445.14
445.14
577.60
577.60
577.60
575.97
575.97
575.97
1,857.43
0.00
MA VALORIZADO DE PRESUPUESTO
4,978.73
0.00
114.50
0.00
30.00
30.00
30.00
84.50
84.50
84.50
1,188.50
1,188.50
1,188.50
291.50
291.50
291.50
148.50
148.50
148.50
325.35
325.35
325.35
839.70
839.70
839.70
602.44
602.44
602.44
600.50
600.50
600.50
195.20
195.20
195.20
562.54
562.54
562.54
3,395.99
0.00
1,358.24
0.00
110.00
110.00
0.00
110.00
110.00
22,049.90
0.00
290.68
290.68
0.00
290.68
290.68
3,565.56
3,565.56
3,565.56
493.64
493.64
493.64
510.84
510.84
510.84
3,552.56
3,552.56
3,552.56
8,122.60
0.00
9,619.53
9,619.53
0.00
9,619.53
9,619.53
2,016.00
2,016.00
4,017.09
2,016.00
0.00
307.75
307.75
307.75
1,693.34
1,693.34
1,693.34
166,681.90
163,681.90
3,000.00
166,681.90
Recurso
ITEM
Unidad
Cantidad
MANO DE OBRA
1.00 CAPATAZ
hh
609.70
2.00 OFICIAL
hh
518.67
hh
20.69
hh
0.70
5.00 OPERARIO
hh
746.32
6.00 PEON
hh
6,572.50
7.00 TOPOGRAFO
hh
19.99
MATERIALES
pza
21.50
pza
43.00
kg
145.14
kg
47.04
kg
2,226.89
4.00
gal
7.22
8.00 AGUA
m3
66.59
kg
108.72
kg
42.88
1,788.50
97.12
m3
10.05
m3
2.07
m3
12.47
43.00
bls
1.44
2.00
m2
1.00
bls
223.30
pza
84.00
kg
0.88
kg
48.26
86.00
43.00
4.00
8.00
9.00
2.00
5.00
1.00
43.00
43.00
2.00
35.00 FLETE
292.50
bls
224.00
kg
2,419.06
172.00
163.40
1,231.00
m3
15.92
kg
1.03
43.00 HORMIGON
m3
0.36
m3
1.01
468.00
86.00
gal
1.89
p2
0.80
pza
4.00
p2
111.08
p2
600.38
12.00
m3
292.50
glb
1.00
43.00
1.00
gal
0.86
1.00
pza
6.00
m3
11.44
m3
0.67
m3
0.06
1.00
3.00
p2
9.80
19.50
5.00
3.00
5.00
1.00
1.00
glb
1.00
37.80
178.92
15.30
172.00
21.00
1.00
5.00
86.00
5.00
5.00
19.50
2.00
16.80
86.00 YESO DE 28 Kg
bls
6.29
bls
0.13
EQUIPOS
%MO
1.00
hm
32.84
hm
5.00
hm
1.43
2.12
hm
77.87
hm
133.76
8.00 CORDEL # 36
ovl
1.30
9.00 JALONES
he
78.61
hm
0.63
hm
11.41
hm
31.35
he
19.99
1.60
hm
7.31
hm
0.34
hm
10.49
0.52
mes 1
mes 2
mes 3
total
Precio S/.
Parcial S/.
13.72
8,365.13
8,365.13
8,365.13
0.00
11.01
5,710.56
5,710.56
5,710.56
12.36
255.77
255.77
255.77
12.36
8.71
8.71
8.71
12.36
9,224.47
9,224.47
9,224.47
9.95
65,396.34
65,396.34
65,396.34
247.13
247.13
247.13
12.36
0.00
89,208.10
0.00
0.00
12.00
258.00
258.00
258.00
13.00
559.00
559.00
559.00
3.36
487.67
487.67
487.67
3.36
158.05
158.05
158.05
3.36
7,482.34
7,482.34
7,482.34
1.00
4.00
4.00
4.00
55.00
397.10
397.10
397.10
5.00
332.96
332.96
332.96
3.49
379.42
379.42
379.42
3.49
149.65
149.65
149.65
1.50
2,682.75
2,682.75
2,682.75
2.00
194.24
194.24
194.24
67.22
675.49
675.49
675.49
84.00
173.80
173.80
173.80
110.00
1,371.94
1,371.94
1,371.94
63.00
2,709.00
2,709.00
2,709.00
20.00
28.80
28.80
28.80
33.60
67.20
67.20
67.20
1,000.00
1,000.00
1,000.00
1,000.00
15.60
3,483.48
3,483.48
3,483.48
0.90
75.60
75.60
75.60
3.50
3.08
3.08
3.08
3.15
152.02
152.02
152.02
1.20
103.20
103.20
103.20
51.60
1.20
51.60
51.60
23.00
92.00
92.00
92.00
23.00
184.00
184.00
184.00
23.00
207.00
207.00
207.00
23.00
46.00
46.00
46.00
23.00
115.00
115.00
115.00
250.00
250.00
250.00
250.00
13.00
559.00
559.00
1.20
51.60
51.60
559.00
51.60
150.00
300.00
300.00
300.00
20.00
5,850.00
5,850.00
5,850.00
9.00
2,016.00
2,016.00
2,016.00
0.70
1,693.34
1,693.34
1,693.34
0.25
43.00
43.00
43.00
1.50
245.10
245.10
245.10
0.25
307.75
307.75
307.75
110.00
1,751.62
1,751.62
1,751.62
6.50
6.66
6.66
6.66
90.00
32.40
32.40
32.40
90.00
90.63
90.63
90.63
0.29
135.72
135.72
135.72
9.00
774.00
774.00
774.00
50.00
94.64
94.64
94.64
3.20
2.56
2.56
2.56
12.00
48.00
48.00
48.00
2.40
266.59
266.59
266.59
2.40
1,440.92
1,440.92
1,440.92
25.00
300.00
300.00
300.00
10.00
2,925.00
2,925.00
6,000.00
6,000.00
3,000.00
2,925.00
8.00
344.00
344.00
344.00
600.00
600.00
600.00
600.00
90.00
77.40
77.40
77.40
18.00
18.00
18.00
18.00
4.80
28.80
28.80
28.80
110.00
1,258.18
1,258.18
1,258.18
73.37
3,000.00
6,000.00
110.00
73.37
73.37
102.30
6.02
6.02
6.02
400.00
400.00
400.00
400.00
20.00
60.00
60.00
60.00
2.85
27.93
27.93
27.93
22.00
429.00
429.00
429.00
32.00
160.00
160.00
160.00
32.00
96.00
96.00
96.00
32.00
160.00
160.00
160.00
32.00
32.00
32.00
32.00
30.00
30.00
30.00
30.00
2,000.00
2,000.00
2,000.00
2,000.00
10.00
378.00
378.00
378.00
48.00
8,588.23
8,588.23
8,588.23
58.00
887.49
887.49
887.49
2.80
481.60
481.60
481.60
30.00
630.00
630.00
630.00
30.00
30.00
30.00
30.00
30.00
150.00
150.00
150.00
1.20
103.20
103.20
103.20
150.00
750.00
750.00
750.00
130.00
650.00
650.00
650.00
14.00
273.00
273.00
273.00
30.00
60.00
60.00
60.00
13.65
229.32
229.32
229.32
12.50
78.56
78.56
78.56
11.76
1.47
1.47
1.47
67,900.50
0.00
0.00
0.00
3,520.38
3,520.38
3,520.38
3,520.38
12.00
394.08
394.08
394.08
100.00
499.95
499.95
499.95
7.00
10.04
10.04
10.04
250.00
530.15
530.15
530.15
15.00
1,168.07
1,168.07
1,168.07
15.00
2,006.45
2,006.45
2,006.45
12.00
15.60
15.60
15.60
2.50
196.52
196.52
196.52
18.70
11.86
11.86
11.86
20.00
228.10
228.10
228.10
15.00
470.25
470.25
470.25
12.00
239.93
239.93
239.93
15.00
24.00
24.00
24.00
10.00
73.10
73.10
73.10
12.00
4.10
4.10
4.10
15.00
157.36
157.36
157.36
23.35
23.35
23.35
45.00
0.00
9,573.30
166,681.90
163,681.90
0.00
3,000.00
166,681.90