Documentos de Académico
Documentos de Profesional
Documentos de Cultura
INICIO
CARTELES
CARTEL DE OBRA (3.6 X 2.4 M )
CAPTACION TIPO C-1
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO PRELIMINAR
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL
ACARREO DE MATERIAL EXEDENTE HASTA 30M
OBRAS DE CONCRETO
SOLADO e= 3" MEZCLA 1:12 CEMENTO-HORMIGON
RELLENO DE CONCRETO MEZCLA 1:12 CEMENTO-HORMIGON
CONCRETO F'C = 140 KG/CM2
ENCOFRADO Y DESENCOFRADO
ACERO F'y=4200 KG/CM2
REVOQUES Y ENLUCIDOS
TARRAJEO CON IMPERMEABILIZANTE, MEZCLA 1:1, E = 1.5 CM
TARRAJEO ESCARCHADO EN EXTERIORES (MORTERO 1:5)
MORTERO 1:5 PENDIENTE DE FONDO
FILTROS
FILTRO DE ARENA
FILTRO DE GRAVA
INSTALACIONES SANITARIAS
SALIDA DE AGUA
REBOSE
TAPAS
CONCRETO F'C = 175 KG/CM2
ENCOFRADO Y DESENCOFRADO
ACERO F'y=4200 KG/CM2
CERCO PERIMETRICO CON MADERA Y ALAMBRE DE PUAS
LINEA DE CONDUCCION
TRABAJOS PRELIMINARES
TRAZO NIVELACION Y REPLANTEO DE ZANJAS
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL DE ZANJAS/ML R. SUELTA
REFINE NIVELACION Y FONDOS PARA TUBERIA
CAMA DE APOYO PARA TUBERIAS e=0.10M
RELLENO COMPACTADO S/CLAVE DE TUBO H=0.10M
RELLENO COMPACTADO CON MATERIAL PROPIO SELECCIONADO EN
ZANJAS H<1M
TUBERIAS Y ACCESORIOS
TUBERIA PVC SAP CLASE 7.5, 11/2"
ACCESORIOS PVC, COSTO GLOBAL
TUBERIAS Y ACCESORIOS
TUBERIA PVC SAP CLASE 10, 1/2"
ACCESORIOS P/CONEXCIONES DOMICILIARIAS
PRUEBA HIDRAULICA Y DESINFECCION DE REDES DE AGUA
PRUEBAS DE RESISTENCIA
PRUEBAS DE RESISTENCIA COMPRESION CONCRETO
FLETE
FLETE TERRESTRE
FLETE RURAL
PLACA RECORDATORIA
PLACAS RECORDATORIA
PLACA RECORDATORIA
CAPACITACION
MODULO DE CAPACITACION EN AGUA POTABLE
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD(10%)
SUB TOTAL
IGV (18%)
METRADO
PU
1041.96
4.35
0.7
4.35
1.52
4.75
5.88
6.17
3.43
2.22
28.63
0.44
408.69
1.86
379.24
20.01
25.9
48.79
3.51
3.29
14.85
12.85
18.8
0.49
18.8
0.34
204.75
0.11
188.9
264.7
116.7
0.18
398.68
1.8
25.9
13.55
3.51
20
15
2087
0.69
2087
3.5
2087
0.35
2087
0.87
2087
0.53
2087
1.28
2087
3.91
50
PARCIAL
MESES
MES 1
MES 2
MES 3
484,400.46 198,829.95 180,171.54
812.15
812.15
1,713.65
8.24
2.9
5.34
37.43
27.14
10.28
826
63.57
179.82
323.19
184.49
74.94
182.18
28
140.71
13.47
5.47
5.1
0.37
293.76
146.88
146.88
360.57
36.07
24.52
6.94
293.05
5,872.13
157.28
989.06
989.06
1,050.65
157.28
239.88
238.45
238.51
214.88
118.92
157.28
3,832.42
1,093.94
768
10
14.12
2087
0.34
2892
0.69
2892
3.5
2892
0.35
2892
0.87
2892
0.53
2892
1.28
2892
3.91
50
30
14.12
2892
0.34
5539
0.69
5539
3.5
5539
0.35
5081.5
0.87
5081.5
0.53
5081.5
1.28
2067
3.91
914
2.38
2558
2.34
50
40
14.12
5081.5
0.34
18
1.52
18
0.44
6.26
5.88
8.13
3.43
18
0.32
2.52
300.43
445.54
1,524.94
153,207.12
1,144.46
1,144.46
145,329.20
144,596.39
295.03
259.28
178.51
6,733.45
1,159.22
2,496.00
1,434.68
1,643.55
306,153.05
2,083.70
2,083.70
293,689.67
293,098.09
315.09
276.49
10,379.68
1,252.75
1,197.16
1,240.26
3,552.00
1,120.24
2,017.26
464.49
464.49
94.95
369.54
178,628.79
407.91
169,479.07
168,473.70
181.11
181.84
461.65
180.76
6,909.52
823.88
787.32
815.67
2,336.00
596.54
1,550.11
2,240.21
2,240.21
2,695.06
29.71
22.09
7.63
68.5
35.77
27.1
5.63
624.34
624.34
1,283.53
342.29
342.29
65.62
65.62
896.52
1.22
451.24
17.53
10.42
8.29
15.79
18.5
21.21
8.58
26
62.16
13.63
105.3
3.58
17.91
14.85
18.5
15.69
8.29
17.48
788.76
0.7
370.28
10
2.5
410.54
26.8
5.24
149.82
133.76
259.82
0.6
398.68
4.1
13.18
24
173.88
71.2
86.58
16.1
0.7
1.52
5.88
23.4
0.38
398.68
6.2
25.9
31.67
3.51
3.12
14.85
3.64
18.8
41.7
46.2
259.82
71.04
4.81
8.02
58.21
473.82
294.4
109.34
18.88
51.2
197.46
37.76
120.24
39.46
351.66
351.66
15
282.84
132.42
79.78
345.48
196.48
123.33
123.19
317.63
147.62
170.02
360.39
7.23
6
1.23
11.43
11.43
23.63
23.63
176.81
76.15
84.44
16.22
75.82
26.55
49.26
48.96
24.48
24.48
16.52
16.52
5.64
5.64
2.36
2.36
141.05
0.7
30.81
1.52
30.28
5.88
30.81
23.4
13.96
398.68
178.26
25.9
937.65
3.51
53.04
14.85
111.54
18.8
13
199.7
13
73.2
13
53.7
13
159.2
13
259.82
13
149.82
18.2
0.44
18.2
0.92
3.73
6.87
14.93
4.12
1.2
398.68
0.22
398.68
12.68
31.78
17.17
3.51
15.76
10.02
72.8
47.7
37.3
188.9
139.96
103.91
35.27
68.64
36.05
36.05
12,873.58
168.92
58.78
110.15
156.21
156.21
1,211.72
1,211.72
9,256.44
6,859.99
1,916.37
480.08
807.33
444.29
363.04
1,272.96
318.24
318.24
318.24
318.24
1,907.82
55.88
23.13
32.74
89.55
49.73
39.81
380.16
380.16
381.15
69.7
293.87
17.58
288.63
288.63
587.52
195.84
195.84
195.84
13.33
13.33
111.6
2,547.46
1,402.08
519.46
882.61
1,145.39
572.69
572.69
7.44
7.44
125.62
2.7
0.53
2.7
0.73
2.51
6.87
3.26
3.43
2.7
23.4
399.62
15.48
26.09
27.38
3.51
16.14
10.01
123.21
615.44
0.36
0.53
0.36
0.73
0.27
6.87
0.35
3.43
0.36
23.4
0.05
399.62
1.56
26.09
27.38
3.51
1.6
10.01
114.21
615.44
213
0.69
213
3.5
213
0.35
213
0.87
213
1.62
37.03
5.65
2.53
3.12
31.38
31.38
111.6
1,257.11
3.26
1.52
1.74
51.42
18.83
32.6
80.75
80.75
801.56
280.64
492.88
28.04
227.48
227.48
92.64
46.32
46.32
117.82
0.42
0.18
0.24
2.97
1.8
1.17
8.5
8.5
63.46
10.06
39.37
14.02
11.61
11.61
30.88
15.44
15.44
7.44
173,000.20
317.43
317.43
1,061.28
295.83
266.18
170.4
328.87
213
1.93
71
89.51
213
0.34
45
7000
4500
750
1512
720
720
171,621.49
169,324.99
1,085.99
1,210.50
3,120.00
3,120.00
768
128
640
192
192
192
15,337.00
15,337.00
TOTAL
MES 4
59.79
863,461.74
812.15
812.15
1,713.65
8.24
2.90
5.34
37.43
27.14
10.28
826.00
63.57
179.82
323.19
184.49
74.94
182.18
28.00
140.71
13.47
5.47
5.10
0.37
293.76
146.88
146.88
360.57
36.07
24.52
6.94
293.05
6,029.41
989.06
989.06
1,207.93
239.88
238.45
238.51
214.88
276.20
3,832.42
1,093.94
768.00
445.54
1,524.94
153,671.61
1,144.46
1,144.46
145,793.69
144,596.39
295.03
259.28
273.46
369.54
6,733.45
1,159.22
2,496.00
1,434.68
1,643.55
485,189.75
2,083.70
2,083.70
463,511.03
461,571.79
496.20
458.33
461.65
523.05
17,289.20
2,076.63
1,984.48
2,055.93
5,888.00
1,716.78
3,567.37
2,305.83
2,305.83
3,591.58
29.71
22.09
7.63
68.50
35.77
27.10
5.63
624.34
624.34
1,283.53
282.84
132.42
79.78
345.48
196.48
123.33
123.19
388.67
152.43
178.04
58.21
647.70
71.20
86.58
16.10
294.40
109.34
18.88
51.20
197.46
37.76
120.24
39.46
351.66
351.66
368.39
7.23
6.00
1.23
11.43
11.43
23.63
23.63
176.81
76.15
84.44
16.22
81.46
26.55
54.90
48.96
24.48
24.48
18.88
18.88
15,561.00
272.83
94.05
178.79
192.26
192.26
1,211.72
1,211.72
9,256.44
6,859.99
1,916.37
480.08
2,209.41
963.75
1,245.65
1,272.96
318.24
318.24
318.24
318.24
1,145.39
572.69
572.69
1,915.26
55.88
23.13
32.74
89.55
49.73
39.81
380.16
380.16
381.15
69.70
293.87
17.58
288.63
288.63
587.52
195.84
195.84
195.84
13.33
13.33
119.04
59.79
59.79
59.79
119.04
1,294.14
8.91
4.05
4.86
82.80
50.21
32.60
80.75
80.75
801.56
280.64
492.88
28.04
227.48
227.48
92.64
46.32
46.32
117.82
0.42
0.18
0.24
2.97
1.80
1.17
8.50
8.50
63.46
10.06
39.37
14.02
11.61
11.61
30.88
15.44
15.44
173,059.99
317.43
317.43
1,121.07
295.83
266.18
170.40
388.66
171,621.49
169,324.99
1,085.99
1,210.50
3,840.00
3,840.00
768.00
128.00
640.00
192.00
192.00
192.00
15,337.00
15,337.00