Documentos de Académico
Documentos de Profesional
Documentos de Cultura
AGUA POTABLE
Item
01
Item
02
Item
II
S/. 6,158.62
S/. 3,249.67
varia por los precios unitarios
PRECIO PARCIAL
JUSTIFICACION
PRECIO PARCIAL
JUSTIFICACION
S/. 82,048.87
SUBPARTIDA
I
S/. 35,541.35
I
VARIACION
S/. 12,183.50
II
S/. 940.31
VARIACION
-S/. 337.96
II
S/. 13,035.00
VARIACION
S/. 6,398.20
S/. 602.35
*varia por los precios unitarios
SUBPARTIDA
CONCRETO ARMADO
PRECIO PARCIAL
S/. 19,433.20
JUSTIFICACION
SUBPARTIDA
CERCO PERIMTRICO
VARIACION
S/. 12,183.50
II
S/. 0.00
VARIACION
S/. 6,397.00
II
S/. 265,574.03
VARIACION
S/. 9,055.14
II
S/. 940.31
VARIACION
S/. 198,056.96
S/. 47.37
VARIACION
S/. 4,438.55
S/. 4,751.92
VARIACION
S/. 13,162.12
S/. 1,028.52
VARIACION
S/. 9,252.40
S/. 744.25
VARIACION
S/. 9,044.61
S/. 1.00
VARIACION
S/. 237.00
S/. 6,397.00
Aumentar la subpartida " CERCO PERIMTRICO "
JUSTIFICACION
SUBPARTIDA
ACCESORIOS
JUSTIFICACION
VARIACION
S/. 9,055.14
MOVIMIENTO DE TIERRAS
PRECIO PARCIAL
PRECIO PARCIAL
II
S/. 4,485.92
SUBPARTIDA
PRECIO PARCIAL
JUSTIFICACION
II
S/. 17,914.04
VARIACION
S/. 13,162.12
CARPINTERIA METLICA
II
S/. 10,280.92
SUBPARTIDA
PRECIO PARCIAL
II
S/. 9,788.86
MOVIMIENTO DE TIERRAS
II
S/. 238.00
JUSTIFICACION
SUBPARTIDA
OBRAS DE CONCRETO
PRECIO PARCIAL
II
S/. 2,000.00
S/. 100.00
JUSTIFICACION
SUBPARTIDA
CARPINTERIA METALICA
PRECIO PARCIAL
JUSTIFICACION
Item
II
S/. 23,357.85
MOVIMIENTO DE TIERRAS
JUSTIFICACION
SUBPARTIDA
07
VARIACION
-S/. 1,451.88
II
PRECIO PARCIAL
Item
S/. 3,277.49
VARIACION
-S/. 1,597.52
JUSTIFICACION
06
VARIACION
-S/. 1,597.52
S/. 1,825.61
PRECIO PARCIAL
Item
S/. 4,402.96
MOVIMIENTO DE TIERRAS
PRECIO PARCIAL
SUBPARTIDA
05
II
S/. 2,805.44
PRECIO PARCIAL
Item
VARIACION
S/. 669.58
PRECIO PARCIAL
04
II
S/. 81,379.29
JUSTIFICACION
Item
VARIACION
S/. 2,908.95
PRECIO PARCIAL
03
VARIACION
S/. 2,908.95
II
S/. 3,000.00
S/. 100.00
VARIACION
S/. 1,900.00
VARIACION
S/. 2,900.00
VARIACION
S/. 9,044.61
Item
PRECIO PARCIAL
SUBPARTIDA
VARIACION
S/. 52,213.74
II
VARIACION
S/. 3,940.40
VARIACION
S/. 52,213.74
TRABAJO PRELIMINAR
PRECIO PARCIAL
08
II
S/. 47,899.02
S/. 4,730.40
S/. 790.00
JUSTIFICACION
SUBPARTIDA
MOVIMIENTO DE TIERRAS
PRECIO PARCIAL
S/. 55,323.00
II
S/. 16,265.04
JUSTIFICACION
SUBPARTIDA
TUBERA
PRECIO PARCIAL
II
S/. 13,000.00
S/. 2,805.84
VARIACION
S/. 39,057.96
VARIACION
S/. 10,194.16
JUSTIFICACION
ALCANTARILLADO SANITARIO
Item
SUBPARTIDA
PRECIO PARCIAL
JUSTIFICACION
09
SUBPARTIDA
PRECIO PARCIAL
JUSTIFICACION
SUBPARTIDA
PRECIO PARCIAL
JUSTIFICACION
Item
SUBPARTIDA
PRECIO PARCIAL
JUSTIFICACION
Item
11
Item
PRECIO PARCIAL
JUSTIFICACION
SUBPARTIDA
PRECIO PARCIAL
VARIACION
S/. 80,416.09
MOVIMIENTO DE TIERRAS
I
S/. 339,060.23
REFINE Y NIVELACIN
II
S/. 3,754.18
VARIACION
S/. 14,160.82
II
S/. 66,349.00
VARIACION
S/. 24,625.00
S/. 17,915.00
*varia por los precios unitarios I_S/.4.82 II_S/.1.01
RELLENO DE ZANJAS Y COMPACTACIN
I
S/. 90,974.00
I
S/. 119,342.66
II
S/. 98,402.80
VARIACION
S/. 20,939.86
II
VARIACION
S/. 25,989.59
VARIACION
S/. 20,939.86
MOVIMIENTO DE TIERRAS
I
S/. 35,536.39
S/. 9,546.80
I
S/. 96,644.80
II
S/. 92,628.65
VARIACION
S/. 4,016.15
VARIACION
S/. 4,016.15
II
S/. 2,446.52
VARIACION
S/. 1,322.48
VARIACION
S/. 1,322.48
S/. 7.90
VARIACION
S/. 48.10
I
S/. 3,769.00
OBRAS PRELIMINARES
II
S/. 56.00
SUBPARTIDA
PRECIO PARCIAL
I
S/. 237,469.93
II
S/. 211,860.08
VARIACION
S/. 25,609.85
II
VARIACION
S/. 1,638.39
OBRAS PRELIMINARES
I
S/. 1,849.57
S/. 211.18
JUSTIFICACION
SUBPARTIDA
MOVIMIENTO DE TIERRAS
PRECIO PARCIAL
13
II
S/. 258,644.14
VARIACION
S/. 80,416.09
JUSTIFICACION
Item
VARIACION
S/. 80,416.09
PRECIO PARCIAL
12
II
S/. 258,644.14
10
I
S/. 339,060.23
I
S/. 30,059.22
JUSTIFICACION
SUBPARTIDA
CONCRETO ARMADO
PRECIO PARCIAL
I
S/. 167,164.22
II
S/. 38,920.65
VARIACION
-S/. 8,861.43
II
S/. 145,409.78
VARIACION
S/. 21,754.44
JUSTIFICACION
*varia por los precios unitarios mas que nada en acero y encofrad
SUBPARTIDA
REVOQUE Y ENLUCIDO
PRECIO PARCIAL
I
S/. 35,687.50
II
S/. 19,577.40
VARIACION
S/. 16,110.10
VARIACION
S/. 25,609.85
13
JUSTIFICACION
SUBPARTIDA
ACCESORIOS
PRECIO PARCIAL
JUSTIFICACION
Item
SUBPARTIDA
PRECIO PARCIAL
VARIACION
S/. 24,863.58
II
S/. 144.70
VARIACION
S/. 29,914.52
II
S/. 12,311.70
VARIACION
-S/. 5,328.58
II
S/. 40,314.26
VARIACION
S/. 8,738.27
VARIACION
S/. 24,863.58
OBRAS PRELIMINARES
I
S/. 30,059.22
I
S/. 6,983.12
*varia por los precios unitarios
SUBPARTIDA
CONCRETO ARMADO
I
S/. 49,052.53
JUSTIFICACION
SUBPARTIDA
REVOQUE Y ENLUCIDO
II
S/. 6,000.00
VARIACION
S/. 9,000.00
II
S/. 56,320.18
VARIACION
S/. 7,751.65
II
S/. 251.37
VARIACION
S/. 1,949.63
II
S/. 34,922.79
VARIACION
-S/. 6,591.16
S/. 15,000.00
*no existe mucha diferencia
SUBPARTIDA
PRECIO PARCIAL
I
S/. 64,071.83
I
S/. 2,201.00
SUBPARTIDA
CONCRETO ARMADO
JUSTIFICACION
VARIACION
S/. 7,751.65
OBRAS PRELIMINARES
JUSTIFICACION
PRECIO PARCIAL
17
S/. 91,562.11
JUSTIFICACION
PRECIO PARCIAL
Item
MOVIMIENTO DE TIERRAS
JUSTIFICACION
16
II
S/. 66,698.53
PRECIO PARCIAL
Item
VARIACION
S/. 2,000.00
SUBPARTIDA
PRECIO PARCIAL
15
S/. 7,000.00
JUSTIFICACION
PRECIO PARCIAL
Item
II
S/. 9,000.00
14
I
S/. 28,331.63
II
S/. 2,220.00
S/. 469.00
VARIACION
S/. 1,751.00
VARIACION
S/. 1,751.00
S/. 5,494.27
VARIACION
S/. 5,917.73
VARIACION
S/. 5,917.73
S/. 0.00
VARIACION
S/. 137,436.34
VARIACION
S/. 137,436.34
S/. 4,638.00
VARIACION
S/. 45,362.00
VARIACION
S/. 45,362.00
JUSTIFICACION
II
S/. 11,412.00
JUSTIFICACION
BAOS DE ARRASTRE
Item
18
I
S/. 137,436.34
II
19
II
S/. 50,000.00
JUSTIFICACION
TOTAL
PRESUPUESTO TOTAL
I
S/. 1,707,588.09
REDONDEANDO
II
VARIACION
S/. 1,255,250.70
S/. 452,337.39
S/. 452,357.27
S/. 452,400.00
S/. 452,400.00