Modelo

CALCULO DEL FACTOR DE REAJUSTES "K" PARA LA OBRA PRINCIPAL
OBRA: MEJORAMIENTO, AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO DE LA LOCALIDAD DE CAJATAMBO - DISTRIT
- PROVINCIA DE CAJATAMBO - LIMA
CONTRATISTA: CONSORCIO CAJATAMBO PLAZO DE EJECUCIÓN : 195 DIAS CALENDARIO

RESIDENTE: ING. JORGE CARLOS CERQUIN MENDOZA AMPLIACIÓN DE PLAZO: -------
SUPERVISOR: CONSORCIO JJ. ING. JHON FRANCIS JULCA CH. INICO DE OBRA: 8/16/2014
VALOR REFERENCIAL 6'985,607.43 NUEVOS SOLES TERMINO DE OBRA: 2/26/2015
MONTO CONTRATADO: 6'985,607.43 NUEVOS SOLES FACTOR DE RELACIÓN: 1.000
1.-CONTRATO PRINCIPAL:
Formula Polinomica : CONSTRUCCIÓN DEL SISTEMA DE DE
K= 0.131(Mr/Mo) + 0.148(AAAr/AAAo) + 0.102(Tr/To) + 0.116(Cr/Co) + 0.175(Mr/Mo) + 0.328(Ir/Io)
INDICE
INDICE BASE K SETIEMBRE - INDICE K OCTUBRE -
Simbolo IU INCIDENCIA PARTICIPACIÓN SETIEMBRE-
JUNIO - 2014 2014 OCTUBRE-2014 2014
2014
M 47 0.131 100.00% 498.10 523.70 0.138 523.70 0.138

03 13.51% 451.86 481.01 0.021 491.87 0.022
AAA 04 0.148 31.08% 517.21 523.47 0.047 525.43 0.047
05 55.41% 437.56 435.74 0.082 442.41 0.083
T 73 0.102 100.00% 465.18 480.06 0.105 487.11 0.107
C 21 0.116 100.00% 452.04 458.79 0.118 450.85 0.116
M 49 0.175 100.00% 248.68 255.29 0.180 259.41 0.183
I 39 0.328 100.00% 400.98 403.02 0.330 404.55 0.331
K 1.0000 1.021 1.027
Formula Polinomica : CONSTRUCCIÓN DEL SISTEMA DE AGUA

K= 0.069*(Mr/Mo) + 0.125*(ADCr/ADCo) + 0.099*(Tr/To) + 0.103*(MHr/MHo) + 0.604*(Ir/Io)
INDICE
INDICE BASE K SETIEMBRE - INDICE K OCTUBRE -
Simbolo IU INCIDENCIA PARTICIPACIÓN SETIEMBRE-
JUNIO - 2014 2014 OCTUBRE-2014 2014
2014
M 47 0.069 100.00% 498.10 523.70 0.073 523.70 0.073
04 88.00% 517.21 523.47 0.111 525.43 0.112
AAA 21 0.125 1.60% 452.04 458.79 0.002 450.85 0.002
30 10.40% 387.37 396.99 0.013 403.12 0.014
T 72 0.099 100.00% 370.39 379.44 0.101 382.85 0.102
C 49 98.06% 248.68 255.29 0.104 259.41 0.105
0.103
M 37 1.94% 293.39 291.33 0.002 291.93 0.002
I 39 0.604 100.00% 400.98 403.02 0.607 404.55 0.609
K 1.0000 1.013 1.019

RINCIPAL
AD DE CAJATAMBO - DISTRITO DE CAJATAMBO
195 DIAS CALENDARIO
ÓN DEL SISTEMA DE DESAGUE

+ 0.328(Ir/Io)
INDICE
K NOVIEMBRE - INDICE K DICIEMBRE- INDICE MARZO-
NOVIEMBRE- K MARZO- 2014
2014 DICIEMBRE-2014 2014 2014
2014
523.70 0.138 523.70 0.138 523.15 0.138

495.36 0.022 501.62 0.022 515.52 0.023
529.10 0.047 530.09 0.047 524.27 0.047
445.74 0.084 447.64 0.084 445.20 0.083
490.26 0.107 496.46 0.109 518.31 0.114
450.61 0.116 450.61 0.116 454.07 0.117
261.11 0.184 264.41 0.186 277.02 0.195
403.94 0.330 404.87 0.331 409.90 0.335
1.028 1.033 1.052
DEL SISTEMA DE AGUA POTABLE

(Ir/Io)
INDICE
K NOVIEMBRE - INDICE K DICIEMBRE- INDICE MARZO-
NOVIEMBRE- K MARZO- 2014
2014 DICIEMBRE-2014 2014 2014
2014
523.70 0.073 523.70 0.073 523.15 0.072
529.10 0.113 530.09 0.113 524.27 0.112
450.61 0.002 450.61 0.002 454.07 0.002
404.73 0.014 407.64 0.014 422.94 0.014
384.26 0.103 386.98 0.103 400.61 0.107
261.11 0.106 264.41 0.107 277.02 0.113
292.83 0.002 293.38 0.002 295.55 0.002
403.94 0.608 404.87 0.610 409.90 0.617
1.021 1.024 1.039

ENTIDAD: PROYECTO ESPECIAL OLMOS TINAJONES
SUPERVISION: VCHI S.A. INGENIEROS CONSULTORES
AMORTIZACION DEL ADELANTO DE MATERIALES

(POR FORMULA E INDICE UNIFICADO)
Fórmula : Amortización = Material utilizado * P.U. * Ima/Imo

Amortización = Material utilizado * P.U.
Adelanto Otorgado: S/. 150,847.46 Sin IGV Material: Cemento Portland Tipo I
ADELANTO DESCRIPCION DELMATERIAL F.P. N°02 PROVEEDOR

Cemento Tipo I Portland
ADELANTO OTORGADO MATERIAL PRECIO MONTO
Ima Imo AMORTIZACION ADELANTO AMORTIZ.
FECHA MONTO MONTO VAL. N° MES UTILIZADO UNIT. CONTRATADO
OTORG. DEFLATADO (*) AMORTIZABLE
DE P.B. (1) (2) (3)=(1)*(2) (4) (5) (6)=(3)*(4)/(5) (7) (8)
11/28/2000 150,847.46 150,847.46 02 Dic. 3,096.16 14.83 45,916.02 350.55 350.55 45,916.02 150,847.46 45,916.02
Acumul. 45,916.02
03 Ene. 6,320.94 14.83 93,739.53 350.55 350.55 93,739.53 104,931.44
Acumul.
NOTA: A solicitud del Contratista se está amortizando el 100% del adelanto de materiales para el cemento.
CALCULO DE MATERIAL UTILIZADO
VALORIZACION Nº01 y Nº02 VALORIZACION Nº03

CEMENTO CEMENTO CEMENTO CEMENTO
PARTIDA DESCRIPCION UNID MET. METRADO
bls. total bls. total
4.1.01 C.C. F'c = 140 Kg/cm2 + 30% P.M. m3 76.60 4.20 321.72 28.26 4.20 118.69
4.1.02 C.S. F'c = 100 Kg/cm2 m 3
51.08 5.50 280.94 0.00 5.50 0.00
4.1.08 C.S. F'c = 175 Kg/cm2, e = 7.5cm. m2 92.72 0.60 55.63 6541.40 0.60 3924.84
4.1.09 C.S. F'c = 175 Kg/cm2, e = 10cm. m2 0.00 0.00 0.00 128.00 0.80 102.40
4.1.12 C.C. F'c = 175 Kg/cm2 + 30% P.M. m3 126.60 5.46 691.24 385.04 5.46 2102.32
4.1.13 C.Ref. F'c = 210 Kg/cm2 m3 194.07 9.00 1746.63 2.53 9.00 22.77
4.4.03 Mampostería de Piedra labrada m3 0.00 0.00 0.00 21.61 2.31 49.92
T O TAL 3096.16 6320.94
AMORTIZACION DEL ADELANTO DE MATERIALES

(POR FORMULA E INDICE UNIFICADO)
Fórmula : Amortización = Material utilizado * P.U. * Ima/Imo

Amortización = Material utilizado * P.U.
Adelanto Otorgado: S/. 30,008.63 Sin IGV Material: Acero Corrugado
ADELANTO DESCRIPCION DEL MATERIAL F.P. N°01 PROVEEDOR

Acero Corrugado f'y = 4200 Kg/cm2
ADELANTO OTORGADO MATERIAL PRECIO MONTO
AMORTIZACION ADELANTO AMORTIZACION
UNIT.
MONTO MONTO UTILIZADO CONTRATADO Ima Imo
VAL. N° MES
FECHA OTORG. DEFLATADO (*) AMORTIZABLE
DE P.B. (1) (2) (3)=(1)*(2) (4) (5) (6)=(3)*(4)/(5) (7) (8)
11/8/2000 30,008.63 30,008.63 02 Dic. 9,670.50 1.30 12,571.65 229.97 229.97 12,571.65 30,008.63 12,571.65
Acumul.
03 Ene. 598.50 1.30 778.05 229.97 229.97 778.05 778.05
Acumul.
04 Feb . 17,335.50 1.30 22,536.15 229.97 229.97 16,658.93 16,658.93
Acumul.
CALCULO DE MATERIAL UTILIZADO
VALORIZACION Nº01 y Nº02 VALORIZACION Nº03 VALORIZACION Nº04

PARTIDA DESCRIPCION UND MET. FIERRO FIERRO MET. FIERRO FIERRO MET.
Kg. total Kg. total
4.3.01 Acero de refuerzo f'y=4200 Kg/cm2 Tn. 9.21 1050.00 9670.50 0.57 1050.00 598.50 16.51
T O TAL 9670.50 598.50

L ADELANTO DE MATERIALES
LA E INDICE UNIFICADO)
SALDO POR
AMORTIZAR
(9)=(7)-(8)
104,931.44
104,931.44
104,931.44
0.00
L ADELANTO DE MATERIALES
LA E INDICE UNIFICADO)
SALDO POR
AMORTIZAR
(9)=(7)-(8)
17,436.98
17,436.98
16,658.93
16,658.93
0.00
0.00
MATERIAL UTILIZADO
VALORIZACION Nº04
FIERRO FIERRO
Kg. total
1050.00 17,335.50
17,335.50
ENTIDAD: PROYECTO ESPECIAL OLMOS-TINAJONES
DEDUCCION POR REAJUSTE QUE NO CORRESPONDE POR ADELANTO DE MATERIALES

VALORIZACION CONTRACTUAL Nº04
Del 21 de Enero al 15 de Febrero de 2001.
LICITACION PUBLICA : Nº 01-2000-INADE-8200

PROYECTO : REHABILITACION DE LA PRESA TINAJONES Y REHABILITACION Y CONSTRUCCION DEL CANAL MAGDALENA
ENTIDAD : MINISTERIO DE LA PRESIDENCIA - INADE - PROYECTO ESPECIAL OLMOS TINAJONES - DEPOLTI.
UBICACIÓN : CHICLAYO - LAMBAYEQUE
CONTRATISTA : CONSORCIO CEBASA-INGEDISA-PROYEC S.A.
SUPERVISION : VCHI S.A. INGENIEROS CONSULTORES
FECHA : 20-02-2001.
Fórmula : Deducción = A*(Imo/Ima)*((Imr-Ima)/Imo)
Adelanto Otorgado: S/. 150,847.46 Sin IGV Material: Cemento Portland Tipo I
ADELANTO Nº 01 DESCRIPCION DEL MATERIAL : CEMENTO TIPO I PORTLAND F.P. N°02
MES ADELANTO OTORGADO COEF. INCIDENC ADELANTO SALD.ADEL. DEDUCCION DEDUCC. ACUM.
VAL. PERIODO DE MES MONTO MONTO Vº UTILIZ.( A) Imr Ima Imo POR UTILIZ. MENSUAL MENSUAL
Nº REGULARIZ. OTORG. (1) DEFRACTADO (2) (3) (4) (5)=(2)*(3)*(4) (6) (7) (8) (10)=(1)-(5) (11)=(5)*(8)/(7)*(((6)-(7))/(8))
OCT'00 350.55 350.55 350.55 93,208.44 0.00 0.00
1 19-OCT AL 20-NOV 339,089.97 0.299 0.5685 57,639.02
NOV'00 350.55 350.55 350.55 0.00 0.00
NOV'00 350.55 350.55 350.55 #REF! #REF! #REF!
2 21-NOV AL 20-DIC OCT./00 150,847.46 150,847.46 #REF! 0.299 0.5685 #REF!
DIC'00 350.55 350.55 350.55 #REF! #REF!
DIC'00 350.55 350.55 350.55 #REF! #REF! #REF!
3 21-DIC AL 20-ENE #REF! 0.299 0.5685 #REF!
ENE'01 350.55 350.55 350.55 #REF! #REF!
ENE'01 350.55 350.55 350.55 #REF! #REF! #REF!
4 21-ENE AL 20-FEB #REF! 0.299 0.5685 #REF!
FEB'01 350.55 350.55 350.55 #REF! #REF!
Adelanto Otorgado: S/. 30,008.63 Sin IGV Material: Acero Corrugado

ADELANTO Nº 01 DESCRIPCION DEL MATERIAL : ACERO CORRUGADO F.P. N°02
MES ADELANTO OTORGADO COEF. INCIDENC ADELANTO SALD.ADEL. DEDUCCION DEDUCC. ACUM.
VAL. PERIODO DE MES MONTO MONTO Vº UTILIZ.( A) Imr Ima Imo POR UTILIZ. MENSUAL MENSUAL
Nº REGULARIZ. OTORG. (1) DEFRACTADO (2) (3) (4) (5)=(2)*(3)*(4) (6) (7) (8) (10)=(1)-(5) (11)=(5)*(8)/(7)*(((6)-(7))/(8))
1 19-OCT AL 20-NOV NOV'00 339,089.97 0.299 0.0870 8,820.75 232.87 232.87 223.87 20,028.10 0.00 0.00
NOV'00 232.87 232.87 223.87 #REF! #REF!

2 21-NOV AL 20-DIC OCT./00 30,008.63 28,848.85 #REF! 0.299 0.0870 #REF! #REF!
DIC'00 232.28 232.87 223.87 #REF! 0.00
DIC'00 232.28 232.87 223.87 #REF! 0.00
3 21-DIC AL 20-ENE #REF! 0.299 0.0870 #REF! #REF!
ENE'01 #REF! 232.87 223.87 #REF! #REF!
ENE'01 #REF! 232.87 223.87 #REF! 0.00
4 21-ENE AL 20-FEB #REF! 0.299 0.0870 #REF! #REF!
FEB'01 232.87 223.87 0.00
#REF!
PRESUPUESTO DEL EXPEDIEN
ITEM
01.00.00
01.00.00
01.01.00
01.01.01
01.01.02
01.01.03
01.02.00
01.02.01
01.02.03
01.03.00
01.03.01
01.03.02
01.04.00
01.04.01
01.04.02
01.04.03
01.05.00
01.05.01
01.05.02
01.06.00
01.06.01
01.06.02
01.06.03
01.06.04
01.06.05
01.06.06
01.06.07
01.06.08
01.06.09
01.06.10
01.06.11
01.07.00
01.07.01
01.07.02
01.07.03
01.07.04
01.08.00
01.08.01
02.00.00
02.01.00
02.01.01
02.01.02
02.02.00
02.02.01
02.02.01.01
02.02.02
02.02.02.01
02.02.03.00
02.02.03.01
02.02.04.00
02.02.04.01
02.03.00
02.03.01
02.04.00
02.04.01
02.05.00
02.05.01
02.06.00
02.06.01
03.00.00
03.01.00
03.01.01
03.01.02
03.01.03
03.02.00
03.02.01
03.02.02
03.02.03
03.03.00
03.03.01
03.04.00
03.04.01
03.04.02
03.04.03
03.05.00
03.05.01
03.05.02
03.06.00
03.06.01
03.06.02
03.06.03
03.06.04
03.07.00
03.07.01
04.00.00
04.01.00
04.01.01
04.01.01.01
04.01.01.02
04.01.02
04.01.02.01
04.01.02.02
04.01.03
04.01.03.01
04.01.03.02
04.01.03.03
04.01.03.04
04.01.03.05
04.01.04
04.01.04.01
04.01.04.02
04.01.04.03
04.01.04.04
04.01.05
04.01.05.01
04.01.05.01.01
04.01.05.01.02
04.01.05.01.03
04.01.05.02
04.01.05.02.01
04.01.05.02.02
04.01.05.02.03
04.01.05.03
04.01.05.03.01
04.01.05.03.02
04.01.05.03.03
04.01.05.04
04.01.05.04.01
04.01.05.04.02
04.01.05.04.03
04.01.05.05
04.01.05.05.01
04.01.05.05.02
04.01.05.05.03
04.01.05.06
04.01.05.06.01
04.01.05.06.02
04.01.05.06.03
04.01.05.07
04.01.05.07.01
04.01.05.07.02
04.01.05.07.03
04.01.05.08
04.01.05.08.01
04.01.05.08.02
04.01.05.08.03
04.01.06
04.01.06.01
04.01.06.02
04.01.07
04.01.07.01
04.01.07.01.01
04.01.07.01.02
04.01.07.01.03
04.01.07.01.04
04.01.07.01.05
04.01.07.02
04.01.07.02.01
04.01.07.02.02
04.01.07.02.03
04.01.08
04.01.08.01
04.01.09
04.01.09.01
04.01.09.02
04.01.10
04.01.10.01
04.01.10.02
04.01.10.03
04.01.11
04.01.11.01
04.01.11.02
04.01.11.03
04.01.11.04
04.01.11.05
04.01.11.06
04.01.12
04.01.12.01
04.01.13
04.01.13.01
04.01.13.02
04.01.13.03
04.01.13.04
04.01.14
04.01.14.01
04.01.14.02
04.01.14.03
04.01.14.04
04.01.14.05
04.01.14.06
04.01.14.07
04.01.14.08
04.01.14.09
04.01.14.10
04.01.14.11
04.01.14.12
04.01.15
04.01.15.01
04.01.15.02
04.01.15.03
04.02.00
04.02.01
05.00.00
05.01.00
05.01.01
05.01.02
05.02.00
05.02.01
05.02.01.01
05.02.02
05.02.02.01
05.02.03
05.02.03.01
05.02.04
05.02.04.01
05.03.00
05.03.01
05.04.00
05.04.01
05.05.00
05.05.01
05.06.00
05.06.01
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
06.01.04
06.01.05
06.01.06
06.01.07
06.02.00
06.02.01
06.02.01.01
06.02.01.02
06.02.01.03
06.02.01.04
06.02.02
06.02.02.01
06.02.03
06.02.03.01
06.02.04
06.02.04.01
06.02.04.02
06.02.05
06.02.05.01
06.03.00
06.03.01
06.03.01.01
06.03.01.02
06.03.01.03
06.03.01.04
06.03.01.05
06.03.02
06.03.02.01
06.03.02.02
06.03.02.03
06.03.02.04
06.03.02.05
06.04.00
06.04.01
06.04.01.01
06.04.01.02
06.04.01.03
06.04.01.04
06.04.01.05
06.04.01.06
06.04.02
06.04.02.01
06.04.03
06.04.03.01
06.04.03.01.01
06.04.03.01.02
06.04.03.01.03
06.04.03.01.04
06.04.03.01.05
06.04.03.02
06.04.03.02.01
06.04.03.02.02
06.04.03.02.03
06.04.03.02.04
06.04.03.02.05
06.04.03.03
06.04.03.03.01
06.04.03.03.02
06.04.03.03.03
06.04.03.03.04
06.04.03.03.05
06.04.03.04
06.04.03.04.01
06.04.03.04.02
06.04.03.04.03
06.04.03.04.04
05.04.03.05
05.04.03.05.01
05.04.03.05.02
05.04.03.05.03
05.04.03.05.04
05.04.03.05.05
06.05.00
06.05.01
06.05.02
06.05.03
06.05.04
06.05.05
06.05.06
06.05.07
06.05.08
06.05.09
06.05.10
06.06.00
06.06.01
06.06.02
06.06.03
06.06.04
06.06.05
06.07.00
06.07.01
06.07.02
06.07.03
06.07.04
06.07.05
06.08.00
06.08.01
08.08.01.01
08.08.01.02
06.08.02
06.08.02.0
07.00.00
07.01.00
08.00.00
08.01.00
02.00.00
01.00.00
01.01.00
01.02.00
01.03.00
02.00.00
02.01.00
02.02.00
02.03.00
02.04.00
02.05.00
02.06.00
02.07.00
03.00.00
03.01.00
03.01.01
03.01.02
03.02.00
03.02.01
03.03.00
03.03.01
03.03.02
03.04.00
03.04.01
03.04.02
03.05.00
03.05.01
04.00.00
04.01.00
05.00.00
05.01.00
05.02.00
05.03.00
05.04.00
05.05.00
05.06.00
06.07.00
05.08.00
06.00.00
06.01.00
07.00.00
07.01.00
07.02.00
08.00.00
08.01.00
09.00.00
09.01.00
10.00.00
10.01.00
11.00.00
11.01.00
PRESUPUESTO DEL EXPEDIENTE TECNICO
DESCRIPCION
CONSTRUCCION DEL SISTEMA DE AGUA POTABLE
MEJORAMIENTO DE GALERIAS FILTRANTES
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO, NIVELES Y REPLANTEO DE ESTRUCTURAS
REPLANTEO FINAL DE ESTRUCTURAS
MOVIMIENTO DE TIERRAS
EXCAV. MANUAL EN TERRENO CON BOLONERIA
ELIMINACION DE MATERIAL EXCEDENTE
CONCRETO SIMPLE
SOLADOS E=4" MEZCLA C:H 1:10
DADOS DE CONCRETO F'C= 140 KG/CM2
CONCRETO ARMADO
CONCRETO F'C= 210 KG/CM2
ENCOFRADO Y DESENCOFRADO
ACERO FY=4200 KG/CM2
REVOQUES ENLUCIDO Y MOLDADURAS
TARRAJEO CON IMPERMEABILIZANTE 1:2
TARRAJEO EXTERIOR FROTACHADO C/MORTERO
INSTALACIONES SANITARIAS
SUMINISTRO E INSTALACION DE TUBERIA PVC SCH - 40 DN=110 mm
SUMINISTRO E INSTALACION DE TUBERIA PVC SCH - 40 DN=160 mm
CODO DE F.F 90°X160mm
VALVULA COMPUERTA DE F°F° UF DE DN=160mm
VALVULA COMPUERTA DE F°F° UF DE DN=110mm
SUMINISTRO E INSTALACION DE TEE HD BB PN. 10 DN=150 mm
CANASTILLA DE BRONCE DN=110 mm
UNION FLEXIBLE TIPO DRESSER DE DN =110mm
ADAPTADOR BRIDA CAMPANA DN =110mm
PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS
CAJA PARA VALVULAS
VARIOS
TAPA METALICA PARA INSPECCION
SUMINISTRO E INSTALACION DE GRAVA SELECCIONADA
PRUEBA DE CALIDAD DE CONCRETO (COMPRESION)
ESCALIN DE FIERRO CORRUGADO 3/4" @ 0.30
FLETE RURAL
FLETE RURAL POR ASEMILAS
MEJORAMIENTO DE LINEAS DE CONDUCCION
OBRAS PRELIMINARES
TRAZO Y REPLANTEO INICIAL PARA LINEAS DE CONDUCCION
TRAZO Y REPLANTEO FINAL PARA LINEAS DE CONDUCCION
EXCAVACION DE ZANJA
EXCAVACION DE ZANJA MANUAL, EN TERRENO SUELTO, HASTA 0.80m
NIVELACION Y REFINE
NIVELACION Y REFINE DE FONDO DE ZANJA
CONFORMACION DE CAMA DE APOYO
CONFORMACION DE CAMA DE APOYO C/MAT.DE PREST.
RELLENO DE ZANJA
RELLENO DE ZANJA CON MATERIAL PROPIO, MANUAL, HASTA 0.80m
TUBERIAS
SUMINISTRO E INSTALACION DE TUBERIAS PVC SAP UF 63mm CLASE 7.5
SUMINISTRO E INSTALACION DE VALVULAS Y ACCESORIOS
SUMINISTRO E INSTALACIONES DE VALVULAS Y ACCESORIOS
PRUEBAS HIDRAULICAS
PRUEBA HIDRAULICA DE TUB. PVC ISO 4435 DN 63 mm
DESINFECCION DE TUBERIAS
DESINFECCION DE TUBERIAS PVC ISO 4422 DN 63mm
CONSTRUCCION DE CAMARA DE UNION
OBRAS PRELIMINARES
TRAZO, NIVELES Y REPLANTEO DE ESTRUCTURAS
REPLANTEO FINAL DE ESTRUCTURAS
EXCAV. MANUAL EN TERRENO CON BOLONERIA
OBRAS DE CONCRETO SIMPLE
CONCRETO F'C= 100 KG/CM2 P/SOLADO
OBRAS DE CONCRETO ARMADO
CONCRETO F'C=210 KG/CM2 CEMENTO TIPO V P/ CAMARA DE UNION
REVOQUES ENLUCIDO Y MOLDADURAS
TARRAJEO CON IMPERMEABILIZANTE EN INTERIORES C.A E=1.CM
TARRAJEO EN EXTERIORES C.A E=1.CM
CARPINTERIA METALICA
COMPUERTA MANUAL METALICA
ESCALERA DE GATO
TAPA METALICA E=1/8 0.95 X 0.95m
TUBERIA DE VENTILACION (D=4")
INSTALACIONES HIDRAULICAS
INSTALACIONES HIDRAULICAS
REUBICACION Y CONSTRUCCION DE RESERVORIO CIRCULAR 160m3
REUBICACION Y CONSTRUCCION DE RESERVORIO CIRCULAR 160m4
OBRAS PROVISIONALES
POZO DE ALMACENAMIENTO DE AGUA DE 6m3
AGUA PARA LA CONSTRUCCION
TRABAJOS PRELIMINARES
TRAZO, NIVELES Y REPLANTEO
EXCAVACION MASIVA C/EQUIPO TERRENO NORMAL (RESERVORIO)
EXCAVACION DE ZANJA, C/MAQ. EN TERRENO NORMAL, PROF./PROM.
AFIRMADO PARA BASES DE RESERVORIO E=0.20m
AFIRMADO PARA CASETA DE VALVULAS Y VEREDAS E=0.10m
OBRAS DE CONCRETO SIMPLE
CONCRETO F'C=100 KG/CM2 P/SOLADO
CONCRETO F'C=140 KG/CM2 P/VEREDAS ACAB. PULIDO Y RBUÑADOS
CONCRETO F'C=100 KG/CM2 +30%P.G P/CIM.DE CASERTA DE VALVULAS)
FALSO PISO 4" DE CONCRETO 1:10
OBRAS DE CONCRETO ARMADO
LOSA DE FONDO DE RESERVORIO
CONCRETO F'C= 245 KG/CM2 CEMENTO TIPO V P/LOSA DE FONDO DE RESER.
MURO CURVA DE RESERVORIO
CONCRETO F'C=245 KG/M2
LOSA SUPERIOR DE RESERVORIO
TAPAS DE RESERVORIO
ZAPATAS DE CASETAS DE VALVULAS
COLUMNAS DE CASETA DE VALVULAS
CONCRETO F'C= 210 KG/CM2 EN COLUMNAS
VIGAS DE CASETA DE VALVULAS
CONCRETO F'C= KG/CM2 P/VIGAS
LOSA MACISA DE CASETA DE VALVULAS
CONCRETO F'C= 210 KG/CM2 P/LOSA MACISA
MUROS Y TABIQUES DE ALBAÑILERIA
MURO DE CABEZA DE LADRILLO KK DE ARCILLA C/M 1:4 X 5CM
ASENTAMIENTO DE LADRILLO KING KONG 18 HUECOS TIPO CARAVISTA
REVOQUES ENLUCIDO
PARA RESERVORIO
TARRAJEO CON IMPERMEABILIZANTE EN INTERIORES C.A E=1.CM
TARRAJEO EN EXTERIORES C.A E=1.CM
VESTIDURA DE DERRAME C.A 1:5 E= 1.5CM
BRUÑAS
TARRAJEO CON IMPERMEABILIZANTE EN CIELO RASOS CON MEZCLA DE
PARA CASETA DE VALVULAS
TARRAJEO EN INTERIORES & EXTERIORES C.A E= 1.5 CM
VESTIDURA DE DERRAME C.A 1:5 E= 1.5CM
TARRAJEO EN CIELO RASOS CON MEZCLA DE C/A 1:5 E= 1.5 CM
PISOS Y PAVIMENTOS
PISOS DE CEMENTO PULIDO Y BRUÑADO, E= 5 CM
PINTURA
PINTADO DE CIELO RASO EN VIGAS C/LATEX LAVABLE
PINTADO DE MUROS C/LATEX LAVABLE
CARPINTERIA METALICA
PUERTA METALICA 1.00 X 2.10M INC.COLOCACION
VENTANAS METALICAS VM-2 DE 2.50X0.4m
ESCALERA TIPO MARINERO DE TUB. GALV. C-PARANT. 2"X PELDAÑOS
ADITAMIENTO VARIOS
SOPORTE MET. T/ABRAZADERA P/TUBER. DE DIAM. 6"
REJILLA METALICA P/CANALETAS
MARCO Y TAPA PLANCHA LAC. 1/4" C/MECANISMO DE SEGURIDAD
VENTILACION C7TUBERIA DE ACERO 4" (DN 110 mm)
TAPA DE CAJA REBOSE DE CONCRETO
CANDADO DE SEGURIDAD INCLUYENDO ALDABAS
SISTEMA DE CLORACION DE RESERVORIO
EQUIPAMIENTO DEL SISTEMA DE CLORACION
OTROS
WATER STOP DE PVC DE 6"
PROVISION Y COLOCACION DE SELLO IGAS NEGRO
SISTEMA DE MEDICIÓN DE NIVEL DE AGUA
JUNTAS DE DILATACIÓN CON ASFALTO EN VEREDA
INSTALACIONES HIDRAULICAS DE RESERVORIO
UNION GIBAULT DN 150 mm FFD PARA AC/FFD
UNION RECTA BRIDA ESPIGA DN 150 mm FFD L= 300 mm
VALVULA COMPUERTA BB DN 200 mm FFD
ADAPTADOR BRIDA (UNION QUINCK ) DN 150 mm FFD
TEE BBB DN 160/150mm FFD
BRIDA DE ACERO A SOLDAR DN 150 mm
TUBERIA DE ACERO DN 150 mm
CODO DE 90° DE ACERO A SOLDAR DN 150 mm
VALVULA COMPUERTA BB DN 150 mm FFD
CAUDALIMETRO DN 150 mm
UNION GIBAULT DN 160 mm FFD PARA AC/FFD
TUBERIA PVC DN 150 mm C-10 ISO 44222
INSTALACIONES ELECTRICAS
SALIDA DE TECHO (CENTRO DE LUZ)
SALIDA DE BRAQUETAS
SALIDA PARA TOMACORRIENTE BIPOLAR C/PUESTA A TIERRA
CERCO PERIMETRICO RESERVORIO
CERCO PERIMETRICO PARA RESERVORIO
MEJORAMIENTO DE LINEA DE ADUCCIÓN
OBRAS PRELIMINARES
TRAZO Y REPLANTEO INICIAL PARA LINEAS DE CONDUCCION
TRAZO Y REPLANTEO FINAL PARA LINEAS DE CONDUCCION
EXCAVACION DE ZANJA
EXCAVACION DE ZANJACON MAQ. EN TERRENO ROCOSO HASTA 0.8m DE
NIVELACIÓN Y REFINE
NIVELACIÓN REFINE DE FONDO DE ZANJA
CONFORMACIÓN DE CAMA DE APOYO
CONFORMACION DE CAMA DE APOYO CON MATERIAL DE PRESTAMO
RELLENO DE ZANJA
RELLENO DE ZANJA C/MAQ. C/MAT. DE PRESTAMO. T/ROCOSO Hprom.
TUBERIAS
SUMINISTRO E INSTALACIÓN DE TUBERIAS PVC SAP 63mm . CLASE 7.5
SUMINISTRO E INSTALACIÓN DE VALVULAS Y ACCESORIOS
SUMINISTRO E INSTALACION DE VALVULAS Y ACCESORIOS
PRUEBAS HIDRAULICAS
PRUEBA HIDRAULICA DE TUB. PVC ISO 4435 DN 63 mm
DESINFECCIÓN DE TUBERIAS
DESINFECCIÓN DE TUBERIAS PVC ISO 4422 DN 63 mm
RED DE AGUA POTABLE
OBRAS PRELIMINARES
TRAZO Y REPLANTEO INICIAL PARA AGUA POTABLE
TRAZO Y REPLANTEO FINAL PARA AGUA POTABLE
TRANQUERA T/BARANDA 1.20X1.1m PROV. P/SEÑALIZ-PROTECCION
CONO DE FIBRA DE VIDRIO FOSFORECENTE
CINTA PLASTICA SEÑALIZADORA P/LIMITE SEGURIDAD DE OBRA
PUENTE DE MADERA PROVISIONAL, PASE PEATONAL SOBRE ZANJA
CORTE DE PAVIMENTO RIGIDO C/EQUIPO
EXCAVACION DE ZANJA
EXCAVACION DE ZANJA C/MAQ, T. ARENA SUELTA, Hprom. = 1.50m
EXCAVACION DE ZANJA C/MAQ, EN TERRENO ROCOSO, Hprom. = 1.50m
EXCAVACION DE ZANJA MANUAL, EN TERRENO SUELTO, HASTA 0.80m
EXCAVACION DE ZANJA C/MAQ., EN TERRENO ROCOSO, HASTA 0.80m
NIVEL Y REFINE
CONFORMACION DE CAMA DE APOYO, CON MATERIAL DE PRESTAMO H=10CM
RELLENO DE ZANJA
RELLENO DE ZANJA CON MATERIA PROPIO C/MAQ., HASTA 1.20 m DE PROF.
RELLEN DE ZANJA C/MAQ. MAT. DE PRESTAMO, T/ROCOSO H=1.20
ELIMINACION DE MATERIAL EXCEDENTE, DIST. PROM. 10 KM, CARGUIO
TUBERIAS
SUMINISTRO E INSTALACION DE TUBERIAS
SUMINISTRO E INSTALACION DE TUBERIA PVC ISO 4422 DN 63 mm C-7.5
SUMINISTRO E INSTALACION DE TUBERIA PVC ISO 4422 DN 75 mm C-7.5
SUM. E INSTALACION DE TUBERIAS PVC ISO 4422 DN 90 mm C-7.5
ALINEAMIENTO DE AJUSTE
ALINEAMIENTO DE AJUSTE DE TUBERIA PVC ISO 4422 DN 63 mm
SUMINISTRO E INSTALACION DE GRIFOS, VALVULAS Y ACCESORIOS
SUMINISTRO E INSTALACION DE VALVULAS
SUMINISTRO E INSTALACION DE VALVULAS F°F° D° DN 63 mm P/TUB. ISO 4422
SUMINISTRO E INSTALACION DE VALVULA DE AIRE DN 63 mm P/TUB. ISO 4423
SUMINISTRO E INSTALACION DE GRIFOS CONTRAINCENDIO
SUMI. E INSTAL. DE GCI TIPO POSTE DE 2 BOLAS
ACCESORIOS
TEE
SUMINISTRO E INSTALACION DE TEE 75/75mm PVC ISO 4422
CODOS
SUMINISTRO E INSTALACION DE CODO 63mm/90° PVC ISO 4422
TAPON
SUMINISTRO E INSTALACION DE TAPON 63mm PVC ISO 4422
REDUCCION
SUMINISTRO E INSTALACION DE REDUCCION 90/63mm PVC ISO 4422
CRUZ
SUMINISTRO E INSTALACION DE CRUZ 63/63mm PVC ISO 4422
CONEXCIONES DOMICILIARIAS
CONEX. DOMICIL. DN 21 mm, ABR. 63/21mm L=3.00m
PRUEBAS HRIDRAULICAS
PRUEBA HIDRAULICA DE TUBERIA PVC ISO 4422 DN 63mm
DESINFECCION DE TUBERIAS
OBRAS ESPECIALES
DADOS DE ANCLAJE
ENCOFRADO Y DESENCOFRADO DE DADOS DE ANCLAJE
CONCRETO F'C= 140 KG/CM2 PARA DADOS DE ANCLAJE
CAJA DE VALVULA
CAJA PARA VALVULA
EDUCACION SANITARIA Y CAPACITACION
MITIGACION AMBIENTAL
CONSTRUCCION DEL SISTEMA DE DESAGUE
OBRAS PROVISIONALES
ALMACEN DE OBRA Y GUARDIANIA
CARTEL DE OBRA GIGANTOGRAFIA (7.20mX3.60m)
TRANSPORTE DE MATERIALES Y EQUIPOS
OBRAS PREMILINARES
TRAZO Y REPLANTEO PARA LINEAS DE DESAGUE - COLECTORES CONEX.
TRAZO Y REPLANTEO FINAL PARA LINEAS DE DESAGUE
TRANQUERA T/BARANDA 1.20X1.1M PROV. P/SEÑAL. PROTECC.
CINTA PLASTICA SEÑALIZADORA P/LIMITE SEGURIDAD DE OBRA
PUENTE DE MADERA PROVISIONAL, PASE PEATONAL SOBRE ZANJA
CONO DE FIERRO DE VIDRIO FOSFORECENTE
CORTE DE PAVIMENTO RIGIDO C/EQUIPO.
EXCAVACION DE ZANJA
EXCAVACION DE ZANJ, C/MAQ. EN TERRENO ESTABLE, HASTA 1.20m
EXCAVACION DE ZANJ, C/MAQ. EN TERRENO SUELTO, HASTA 1.75m DE PROF.
NIVELACION Y REFINE
CONFORMACION DE CAMA DE APOYO MAT/PROP. H=10CM T/ARENOSO
CONFORMACION DE CAMA DE APOYO MAT/PRESTAMO H=10CM T/ROCOSO
RELLENO DE ZANJA
RELLENO DE ZANJA CON MATERIAL PROPIO T/ARENOSO, HASTA 1.75m
RELLENO DE ZANJA CON MAQ. C/MAT. DE PRESTAMO, T/ROCOSO HPROM. 1.5
ELIMINACION DE MATERIAL EXCEDENTE,DIST. PROM. 10 KM. CARGUIO C/M
TUBERIAS
SUM. E INSTAL. DE TUBERIA PVC ISO 4435 DN 200 MM S-20
CAMARA DE INSPECCION
ENCOFRADO Y DESENCOFRADO DE CAMARA DE INSPECCION
CONCRETO F'C= 140 KG/CM2 PARA MEDIAS CAÑAS
CONCRETO F'C= 175 KG/CM2 PARA CAMARAS DE INSPECCIÓN
CONCRETO F'C= 210 KG/CM2 PARA TECHO DE CAMARA DE INSPECCIÓN
ACERO DE REFUERZO FY=4200 KG/CM2 PARA CAMARAS DE INSPECCIÓN
SUMINISTRO DE MARCO DE F°F° Y TAPA DE C°A° PARA CAMARA DE INSPEECIÓN
ENCOFRADO Y DESENCOFRADO DE DADOS DE EMPALME

CONCRETO F'C= 140 KG/CM2 PARA DADOS DE EMPALME
CONEXIONES DOMICILIARIAS
CONEX. DOMIC. DN 200/160 mm ISO 4435 S-20, L=6.00m
PRUEBAS HIDRAULICAS
PRUEBA HIDRAULICA DE TUB. PVC. ISO 4435 DN 160 mm
PRUEBA HIDRAULICA DE TUB. PVC. ISO 4435 DN 200 mm
REPOSICION DE PAVIMENTO
PAVIMENTO RIGIDO CONCRETO F'C= 175 KG/CM2 E=6"
CERCO PERIMETRICO PLANTA DE TRATAMIENTO
CERCO PERIMETRICO PLANTA DE TRATAMIENTO
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD( 10%)
SUBTOTAL
FACTOR DE RELACIÓN (F.R =1.00)
I.G.V (18%)
PRESUPUESTO TOTAL OFERTADO CON I.G.V
EDIENTE TECNICO V
UND METRADO P.U PARCIAL
UND
m2 261.25 S/. 0.92 S/. 240.35 m2

m2 261.25 S/. 1.46 S/. 381.43 m2
m2 261.25 S/. 0.84 S/. 219.45 m2
m3 97.9 S/. 60.62 S/. 5,934.70 m3

m3 183.45 S/. 4.52 S/. 829.19 m3
m2 65.35 S/. 45.43 S/. 2,968.85 m2

m3 0.35 S/. 263.62 S/. 92.27 m3
m3 132.4 S/. 442.10 S/. 58,534.04 m3

m2 790.75 S/. 42.84 S/. 33,875.73 m2
kg 6500 S/. 6.70 S/. 43,550.00 kg
m2 509.75 S/. 31.89 S/. 16,255.93 m2

m2 525.05 S/. 20.12 S/. 10,564.01 m2
m 10.95 S/. 414.44 S/. 4,538.12 m

m 12.2 S/. 492.67 S/. 6,010.57 m
und. 5 S/. 211.89 S/. 1,059.45 und.
und. 5 S/. 590.30 S/. 2,951.50 und.
und. 10 S/. 395.69 S/. 3,956.90 und.
und. 5 S/. 513.42 S/. 2,567.10 und.
und. 10 S/. 356.50 S/. 3,565.00 und.
und. 10 S/. 220.11 S/. 2,201.10 und.
und. 10 S/. 317.58 S/. 3,175.80 und.
m 23.15 S/. 1.13 S/. 26.16 m
und. 5 S/. 560.73 S/. 2,803.65 und.
und. 10 S/. 279.37 S/. 2,793.70 und.

m3 214.25 S/. 125.41 S/. 26,869.09 m3
und. 10 S/. 35.10 S/. 351.00 und.
und. 40 S/. 17.99 S/. 719.60 und.
glb. 1 S/. 69,041.77 S/. 69,041.77 glb.
m 3017.75 S/. 0.83 S/. 2,504.73 m

m 3017.75 S/. 0.66 S/. 1,991.72 m
m3 1207.1 S/. 14.44 S/. 17,430.52 m3

m2 1508.88 S/. 1.69 S/. 2,550.01 m2
m 3017.75 S/. 1.26 S/. 3,802.37 m
m3 1164.01 S/. 16.60 S/. 19,322.57 m3
m 3017.75 S/. 6.87 S/. 20,731.94 m
glb. 1 S/. 497.11 S/. 497.11 glb.
m 3017.75 S/. 1.30 S/. 3,923.08 m
m 3017.75 S/. 0.27 S/. 814.79 m
m2 190.4 S/. 0.92 S/. 175.17 m2

m2 190.4 S/. 1.46 S/. 277.98 m2
m2 190.4 S/. 0.84 S/. 159.94 m2
m3 50.25 S/. 60.62 S/. 3,046.16 m3

m2 190.4 S/. 1.69 S/. 321.78 m2
m3 60.3 S/. 25.28 S/. 1,524.38 m3
m2 31.4 S/. 19.80 S/. 621.72 m2
m3 22.35 S/. 442.10 S/. 9,880.94 m3

m2 172.28 S/. 42.84 S/. 7,380.48 m2
kg 1894.2 S/. 6.70 S/. 12,691.14 kg
m2 49.77 S/. 29.02 S/. 1,444.33 m2

m2 39.21 S/. 19.32 S/. 757.54 m2
und. 3 S/. 450.00 S/. 1,350.00 und.

und. 1 S/. 250.40 S/. 250.40 und.
und. 2 S/. 475.00 S/. 950.00 und.
und. 1 S/. 75.63 S/. 75.63 und.
glb. 1 S/. 350.00 S/. 350.00 glb.
und. 1 S/. 4,035.00 S/. 4,035.00 und.

glb. 1 S/. 5,380.00 S/. 5,380.00 glb.
m2 383.13 S/. 0.92 S/. 352.48 m2

m2 383.13 S/. 1.46 S/. 559.37 m2
m3 281.64 S/. 8.54 S/. 2,405.21 m3
m3 66.64 S/. 8.93 S/. 595.10 m3
m2 383.13 S/. 16.10 S/. 6,168.39 m2
m2 383.13 S/. 12.92 S/. 4,950.04 m2
m3 336.14 S/. 25.28 S/. 8,497.62 m3
m2 21.25 S/. 19.80 S/. 420.75 m2

m2 71.02 S/. 63.10 S/. 4,481.36 m2
m2 26.66 S/. 173.97 S/. 4,638.04 m2
m2 107.06 S/. 33.25 S/. 3,559.75 m2
m3 75.05 S/. 503.70 S/. 37,802.69 m3

m2 45.36 S/. 42.84 S/. 1,943.22 m2
kg 5069.47 S/. 6.70 S/. 33,965.45 kg
m3 94.69 S/. 503.70 S/. 47,695.35 m3

m2 836.11 S/. 42.84 S/. 35,818.95 m2
kg 7687.02 S/. 6.70 S/. 51,503.03 kg
m3 21.39 S/. 503.70 S/. 10,774.14 m3

m2 213.86 S/. 42.84 S/. 9,161.76 m2
kg 1444.2 S/. 6.70 S/. 9,676.14 kg
m3 0.77 S/. 503.70 S/. 387.85 m3

m2 7.71 S/. 42.84 S/. 330.30 m2
kg 45.6 S/. 6.70 S/. 305.52 kg
m3 4.3 S/. 442.10 S/. 1,901.03 m3

m2 13.45 S/. 42.84 S/. 576.20 m2
kg 186.79 S/. 6.70 S/. 1,251.49 kg
m3 6.97 S/. 442.10 S/. 3,081.44 m3

m2 96.79 S/. 42.84 S/. 4,146.48 m2
kg 1031.58 S/. 6.70 S/. 6,911.59 kg
m3 8.9 S/. 442.10 S/. 3,934.69 m3

m2 84.04 S/. 42.84 S/. 3,600.27 m2
kg 1036.31 S/. 6.70 S/. 6,943.28 kg
m3 20.98 S/. 442.10 S/. 9,275.26 m3

m2 139.88 S/. 42.84 S/. 5,992.46 m2
kg 1361.42 S/. 6.70 S/. 9,121.51 kg
m2 111.37 S/. 105.39 S/. 11,737.28 m2

m2 25.29 S/. 121.12 S/. 3,063.12 m2
m2 311.97 S/. 29.02 S/. 9,053.37 m2
m2 330.3 S/. 19.32 S/. 6,381.40 m2
m 39.27 S/. 14.19 S/. 557.24 m
m 45.33 S/. 8.83 S/. 400.26 m
m2 213.86 S/. 33.86 S/. 7,241.30 m2
m2 356.02 S/. 19.32 S/. 6,878.31 m2

m 279.22 S/. 14.19 S/. 3,962.13 m
m2 139.88 S/. 22.82 S/. 3,192.06 m2
m2 107.06 S/. 30.12 S/. 3,224.65 m2
m2 353.74 S/. 13.86 S/. 4,902.84 m2

m2 998.3 S/. 11.32 S/. 11,300.76 m2
und. 1 S/. 2,190.00 S/. 2,190.00 und.

und. 2 S/. 640.00 S/. 1,280.00 und.
und. 3 S/. 2,084.73 S/. 6,254.19 und.
und. 3 S/. 590.00 S/. 1,770.00 und.

und. 1 S/. 495.00 S/. 495.00 und.
und. 1 S/. 580.00 S/. 580.00 und.
und. 2 S/. 800.00 S/. 1,600.00 und.
und. 1 S/. 630.00 S/. 630.00 und.
und. 3 S/. 150.00 S/. 450.00 und.
und. 1 S/. 1,850.00 S/. 1,850.00 und.
m 204.98 S/. 21.11 S/. 4,327.13 m

und. 4 S/. 500.00 S/. 2,000.00 und.
und. 1 S/. 3,500.00 S/. 3,500.00 und.
m 42.37 S/. 3.45 S/. 146.18 m
und. 4 S/. 300.00 S/. 1,200.00 und.

und. 2 S/. 280.00 S/. 560.00 und.
und. 2 S/. 330.00 S/. 660.00 und.
und. 4 S/. 180.00 S/. 720.00 und.
und. 4 S/. 70.00 S/. 280.00 und.
und. 2 S/. 250.00 S/. 500.00 und.
und. 2 S/. 160.00 S/. 320.00 und.
und. 2 S/. 70.00 S/. 140.00 und.
und. 2 S/. 290.00 S/. 580.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 60.00 S/. 120.00 und.
pto 6 S/. 88.44 S/. 530.64 pto

pto 6 S/. 90.80 S/. 544.80 pto
pto 9 S/. 100.25 S/. 902.25 pto
glb. 1 S/. 24,561.56 S/. 24,561.56 glb.
m 339.08 S/. 1.00 S/. 339.08 m

m 339.08 S/. 0.83 S/. 281.44 m
m3 135.63 S/. 118.16 S/. 16,026.04 m3
m2 169.54 S/. 1.69 S/. 286.52 m2
m3 16.95 S/. 236.82 S/. 4,014.10 m3
m3 135.63 S/. 226.50 S/. 30,720.20 m3
m 339.08 S/. 36.32 S/. 12,315.39 m
glb. 1 S/. 3,380.39 S/. 3,380.39 glb.
m 339.08 S/. 1.30 S/. 440.80 m
m 339.08 S/. 0.27 S/. 91.55 m
m 7295.86 S/. 1.00 S/. 7,295.86 m

m 7295.86 S/. 0.83 S/. 6,055.56 m
und. 8 S/. 34.16 S/. 273.28 und.
und. 16 S/. 45.00 S/. 720.00 und.
m 14591.72 S/. 1.38 S/. 20,136.57 m
und. 8 S/. 217.07 S/. 1,736.56 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m
m3 10943.79 S/. 11.60 S/. 126,947.96 m3

m3 568.98 S/. 212.71 S/. 121,027.74 m3
m3 987.6 S/. 34.74 S/. 34,309.22 m3
m3 125.26 S/. 118.16 S/. 14,800.72 m3
m2 7007.52 S/. 1.69 S/. 11,842.71 m2
m3 700.75 S/. 236.82 S/. 165,951.62 m3
m3 10183.81 S/. 16.60 S/. 169,046.81 m3

m3 887.7 S/. 226.50 S/. 201,064.05 m3
m3 1031.86 S/. 25.28 S/. 26,085.42 m3

m 1995.38 S/. 9.44 S/. 18,836.39 m
m 1710.36 S/. 13.10 S/. 22,405.72 m
m 678.59 S/. 16.90 S/. 11,468.17 m
m 1910.67 S/. 23.90 S/. 45,665.01 m
m 1000.86 S/. 36.32 S/. 36,351.24 m
m 1995.38 S/. 0.48 S/. 957.78 m

m 1710.36 S/. 0.50 S/. 855.18 m
m 678.59 S/. 0.54 S/. 366.44 m
m 1910.67 S/. 0.60 S/. 1,146.40 m
m 1000.86 S/. 0.65 S/. 650.56 m
und. 13 S/. 157.51 S/. 2,047.63 und.

und. 11 S/. 212.71 S/. 2,339.81 und.
und. 5 S/. 307.95 S/. 1,539.75 und.
und. 13 S/. 496.86 S/. 6,459.18 und.
und. 7 S/. 901.03 S/. 6,307.21 und.
und. 10 S/. 85.00 S/. 850.00 und.
und. 13 S/. 1,420.63 S/. 18,468.19 und.
und. 3 S/. 97.67 S/. 293.01 und.

und. 29 S/. 100.47 S/. 2,913.63 und.
und. 5 S/. 103.07 S/. 515.35 und.
und. 3 S/. 106.38 S/. 319.14 und.
und. 4 S/. 158.49 S/. 633.96 und.
und. 6 S/. 161.67 S/. 970.02 und.

und. 5 S/. 172.87 S/. 864.35 und.
und. 3 S/. 194.65 S/. 583.95 und.
und. 4 S/. 187.44 S/. 749.76 und.
und. 4 S/. 222.43 S/. 889.72 und.
und. 3 S/. 38.35 S/. 115.05 und.

und. 4 S/. 38.45 S/. 153.80 und.
und. 3 S/. 45.64 S/. 136.92 und.
und. 3 S/. 42.22 S/. 126.66 und.
und. 3 S/. 44.63 S/. 133.89 und.
und. 15 S/. 36.03 S/. 540.45 und.

und. 25 S/. 35.83 S/. 895.75 und.
und. 17 S/. 35.93 S/. 610.81 und.
und. 15 S/. 36.05 S/. 540.75 und.
und. 13 S/. 40.39 S/. 525.07 und.
und. 25 S/. 40.79 S/. 1,019.75 und.
und. 12 S/. 47.78 S/. 573.36 und.
und. 15 S/. 50.94 S/. 764.10 und.
und. 17 S/. 62.00 S/. 1,054.00 und.
und. 115 S/. 245.56 S/. 28,239.40 und.

und. 75 S/. 254.92 S/. 19,119.00 und.
und. 112 S/. 245.56 S/. 27,502.72 und.
und. 48 S/. 254.92 S/. 12,236.16 und.
und. 30 S/. 246.56 S/. 7,396.80 und.
und. 159 S/. 254.92 S/. 40,532.28 und.
und. 112 S/. 256.56 S/. 28,734.72 und.
und. 75 S/. 274.39 S/. 20,579.25 und.
und. 64 S/. 274.32 S/. 17,556.48 und.
und. 35 S/. 274.39 S/. 9,603.65 und.
m 1995.38 S/. 1.26 S/. 2,514.18 m

m 1710.36 S/. 1.33 S/. 2,274.78 m
m 678.59 S/. 1.28 S/. 868.60 m
m 1910.67 S/. 1.61 S/. 3,076.18 m
m 1000.86 S/. 2.03 S/. 2,031.75 m
m 1995.38 S/. 0.28 S/. 558.71 m

m 1710.36 S/. 0.29 S/. 496.00 m
m 678.59 S/. 0.38 S/. 257.86 m
m 1910.67 S/. 0.47 S/. 898.01 m
m 1000.86 S/. 0.60 S/. 600.52 m
m2 119.12 S/. 26.61 S/. 3,169.78 m2

m3 16.94 S/. 610.08 S/. 10,334.76 m3
und. 62 S/. 177.06 S/. 10,977.72 und.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb.
glb. 1 S/. 11,750.00 S/. 11,750.00 glb.
mes 7 S/. 2,500.00 S/. 17,500.00 mes

und. 2 S/. 2,500.00 S/. 5,000.00 und.
glb. 1 S/. 10,000.00 S/. 10,000.00 glb.
m 11706.2 S/. 1.11 S/. 12,993.88 m

m 11706.2 S/. 0.83 S/. 9,716.15 m
und. 12 S/. 34.16 S/. 409.92 und.
m 13740.4 S/. 1.38 S/. 18,961.75 m
und. 12 S/. 217.07 S/. 2,604.84 und.
und. 48 S/. 45.00 S/. 2,160.00 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m
m3 20532.67 S/. 20.19 S/. 414,554.61 m3

m3 697.49 S/. 10.62 S/. 7,407.34 m3
m2 9843.8 S/. 1.69 S/. 16,636.02 m2
m3 650.17 S/. 12.18 S/. 7,919.07 m3

m3 36.9 S/. 217.82 S/. 8,037.56 m3
m3 15288.24 S/. 22.54 S/. 344,596.93 m3

m3 94.19 S/. 213.02 S/. 20,064.35 m3
m3 1381.76 S/. 25.28 S/. 34,930.89 m3
m 6870.2 S/. 36.23 S/. 248,907.35 m
m2 2210.82 S/. 27.65 S/. 61,129.17 m2

m3 35.72 S/. 531.59 S/. 18,988.39 m3
m3 201.51 S/. 611.93 S/. 123,310.01 m3
m3 46.61 S/. 667.97 S/. 31,134.08 m3
kg 5039.7 S/. 9.42 S/. 47,473.97 kg
und. 157 S/. 429.04 S/. 67,359.28 und.
m2 300.24 S/. 23.14 S/. 6,947.55 m2

m3 54.81 S/. 610.08 S/. 33,438.48 m3
und. 825 S/. 366.19 S/. 302,106.75 und.
m 4836 S/. 1.59 S/. 7,689.24 m

m 6870.2 S/. 1.99 S/. 13,671.70 m
m2 5970.5 S/. 103.50 S/. 617,946.75 m2
glb. 1 S/. 41,589.65 S/. 41,589.65 glb.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb.
glb. 1 S/. 11,750.00 S/. 11,750.00 glb.
S/. 4,933,338.58
S/. 493,333.86
S/. 493,333.86
S/. 5,920,006.30
S/. 5,920,006.30
S/. 1,065,601.13
S/. 6,985,607.43
VALORIZACIÓN N° 01
S/. 271,998.76
METRADO P.U PARCIAL
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 0.84 S/. -
S/. 60.62 S/. -

S/. 4.52 S/. -
S/. 45.43 S/. -

S/. 263.62 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 31.89 S/. -

S/. 20.12 S/. -
S/. 414.44 S/. -

S/. 492.67 S/. -
S/. 211.89 S/. -
S/. 590.30 S/. -
S/. 395.69 S/. -
S/. 513.42 S/. -
S/. 356.50 S/. -
S/. 220.11 S/. -
S/. 317.58 S/. -
S/. 1.13 S/. -
S/. 560.73 S/. -
S/. 279.37 S/. -

S/. 125.41 S/. -
S/. 35.10 S/. -
S/. 17.99 S/. -
0.5 S/. 69,041.77 S/. 34,520.89
2715.975 S/. 0.83 S/. 2,254.26

S/. 0.66 S/. -
1086.39 S/. 14.44 S/. 15,687.47

1207.104 S/. 1.69 S/. 2,040.01
1508.875 S/. 1.26 S/. 1,901.18
S/. 16.60 S/. -
2112.425 S/. 6.87 S/. 14,512.36
S/. 497.11 S/. -
S/. 1.30 S/. -
S/. 0.27 S/. -
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 0.84 S/. -
S/. 60.62 S/. -

S/. 1.69 S/. -
S/. 25.28 S/. -
S/. 19.80 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 29.02 S/. -

S/. 19.32 S/. -
S/. 450.00 S/. -

S/. 250.40 S/. -
S/. 475.00 S/. -
S/. 75.63 S/. -
S/. 350.00 S/. -
S/. 4,035.00 S/. -

S/. 5,380.00 S/. -
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 8.54 S/. -
S/. 8.93 S/. -
S/. 16.10 S/. -
S/. 12.92 S/. -
S/. 25.28 S/. -
S/. 19.80 S/. -

S/. 63.10 S/. -
S/. 173.97 S/. -
S/. 33.25 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
2534.735 S/. 6.70 S/. 16,982.72
S/. 503.70 S/. -

S/. 42.84 S/. -
3843.51 S/. 6.70 S/. 25,751.52
S/. 503.70 S/. -

S/. 42.84 S/. -
722.1 S/. 6.70 S/. 4,838.07
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
515.79 S/. 6.70 S/. 3,455.79
S/. 442.10 S/. -

S/. 42.84 S/. -
518.155 S/. 6.70 S/. 3,471.64
S/. 442.10 S/. -

S/. 42.84 S/. -
680.71 S/. 6.70 S/. 4,560.76
S/. 105.39 S/. -

S/. 121.12 S/. -
S/. 29.02 S/. -
S/. 19.32 S/. -
S/. 14.19 S/. -
S/. 8.83 S/. -
S/. 33.86 S/. -
S/. 19.32 S/. -

S/. 14.19 S/. -
S/. 22.82 S/. -
S/. 30.12 S/. -
S/. 13.86 S/. -

S/. 11.32 S/. -
S/. 2,190.00 S/. -

S/. 640.00 S/. -
S/. 2,084.73 S/. -
S/. 590.00 S/. -

S/. 495.00 S/. -
S/. 580.00 S/. -
S/. 800.00 S/. -
S/. 630.00 S/. -
S/. 150.00 S/. -
S/. 1,850.00 S/. -
S/. 21.11 S/. -

S/. 500.00 S/. -
S/. 3,500.00 S/. -
S/. 3.45 S/. -
S/. 300.00 S/. -

S/. 280.00 S/. -
S/. 330.00 S/. -
S/. 180.00 S/. -
S/. 70.00 S/. -
S/. 250.00 S/. -
S/. 160.00 S/. -
S/. 70.00 S/. -
S/. 290.00 S/. -
S/. 350.00 S/. -
S/. 350.00 S/. -
S/. 60.00 S/. -
S/. 88.44 S/. -

S/. 90.80 S/. -
S/. 100.25 S/. -
S/. 24,561.56 S/. -
S/. 1.00 S/. -

S/. 0.83 S/. -
S/. 118.16 S/. -
S/. 1.69 S/. -
S/. 236.82 S/. -
S/. 226.50 S/. -
S/. 36.32 S/. -
S/. 3,380.39 S/. -
S/. 1.30 S/. -
S/. 0.27 S/. -
S/. 1.00 S/. -

S/. 0.83 S/. -
S/. 34.16 S/. -
S/. 45.00 S/. -
S/. 1.38 S/. -
S/. 217.07 S/. -
S/. 3.29 S/. -
S/. 11.60 S/. -

S/. 212.71 S/. -
S/. 34.74 S/. -
S/. 118.16 S/. -
S/. 1.69 S/. -
S/. 236.82 S/. -
S/. 16.60 S/. -

S/. 226.50 S/. -
S/. 25.28 S/. -

798.152 S/. 9.44 S/. 7,534.55
684.144 S/. 13.10 S/. 8,962.29
271.436 S/. 16.90 S/. 4,587.27
764.268 S/. 23.90 S/. 18,266.01
400.344 S/. 36.32 S/. 14,540.49
S/. 0.48 S/. -

S/. 0.50 S/. -
S/. 0.54 S/. -
S/. 0.60 S/. -
S/. 0.65 S/. -
S/. 157.51 S/. -

S/. 212.71 S/. -
S/. 307.95 S/. -
S/. 496.86 S/. -
S/. 901.03 S/. -
S/. 85.00 S/. -
S/. 1,420.63 S/. -
S/. 97.67 S/. -

S/. 100.47 S/. -
S/. 103.07 S/. -
S/. 106.38 S/. -
S/. 158.49 S/. -
S/. 161.67 S/. -

S/. 172.87 S/. -
S/. 194.65 S/. -
S/. 187.44 S/. -
S/. 222.43 S/. -
S/. 38.35 S/. -

S/. 38.45 S/. -
S/. 45.64 S/. -
S/. 42.22 S/. -
S/. 44.63 S/. -
S/. 36.03 S/. -

S/. 35.83 S/. -
S/. 35.93 S/. -
S/. 36.05 S/. -
S/. 40.39 S/. -
S/. 40.79 S/. -
S/. 47.78 S/. -
S/. 50.94 S/. -
S/. 62.00 S/. -
46 S/. 245.56 S/. 11,295.76

30 S/. 254.92 S/. 7,647.60
44.8 S/. 245.56 S/. 11,001.09
19.2 S/. 254.92 S/. 4,894.46
12 S/. 246.56 S/. 2,958.72
63.6 S/. 254.92 S/. 16,212.91
44.8 S/. 256.56 S/. 11,493.89
30 S/. 274.39 S/. 8,231.70
25.6 S/. 274.32 S/. 7,022.59
14 S/. 274.39 S/. 3,841.46
S/. 1.26 S/. -

S/. 1.33 S/. -
S/. 1.28 S/. -
S/. 1.61 S/. -
S/. 2.03 S/. -
S/. 0.28 S/. -

S/. 0.29 S/. -
S/. 0.38 S/. -
S/. 0.47 S/. -
S/. 0.60 S/. -
S/. 26.61 S/. -

S/. 610.08 S/. -
S/. 177.06 S/. -
0.15 S/. 11,792.00 S/. 1,768.80
0.15 S/. 11,750.00 S/. 1,762.50

S/. 854,409.14
1 S/. 2,500.00 S/. 2,500.00

2 S/. 2,500.00 S/. 5,000.00
0.8 S/. 10,000.00 S/. 8,000.00
9364.96 S/. 1.11 S/. 10,395.11

2341.24 S/. 0.83 S/. 1,943.23
6 S/. 34.16 S/. 204.96
6870.2 S/. 1.38 S/. 9,480.88
6 S/. 217.07 S/. 1,302.42
35 S/. 45.00 S/. 1,575.00
850.284 S/. 3.29 S/. 2,797.43
4106.534 S/. 20.19 S/. 82,910.92

557.992 S/. 10.62 S/. 5,925.88
1968.76 S/. 1.69 S/. 3,327.20
130.034 S/. 12.18 S/. 1,583.81

7.38 S/. 217.82 S/. 1,607.51
3057.648 S/. 22.54 S/. 68,919.39

84.771 S/. 213.02 S/. 18,057.92
276.352 S/. 25.28 S/. 6,986.18
5496.16 S/. 36.23 S/. 199,125.88
1326.492 S/. 27.65 S/. 36,677.50

21.432 S/. 531.59 S/. 11,393.04
120.906 S/. 611.93 S/. 73,986.01
27.966 S/. 667.97 S/. 18,680.45
3023.82 S/. 9.42 S/. 28,484.38
94.2 S/. 429.04 S/. 40,415.57
180.144 S/. 23.14 S/. 4,168.53

32.886 S/. 610.08 S/. 20,063.09
495 S/. 366.19 S/. 181,264.05
S/. 1.59 S/. -

2061.06 S/. 1.99 S/. 4,101.51
S/. 103.50 S/. -
S/. 41,589.65 S/. -
0.15 S/. 11,792.00 S/. 1,768.80
0.15 S/. 11,750.00 S/. 1,762.50
S/. 1,126,407.90
S/. 112,640.79
S/. 112,640.79
S/. 1,351,689.48
S/. 1,351,689.48
S/. 243,304.11
S/. 1,594,993.59
S/. 1,594,993.59
S/. 0.00
PRESUPUESTO DEL EXPEDIENTE TECNIC
ITEM DESCRIPCION
01.00.00 CONSTRUCCION DEL SISTEMA DE AGUA POTABLE
01.00.00 MEJORAMIENTO DE GALERIAS FILTRANTES
01.01.00 TRABAJOS PRELIMINARES
01.01.01 LIMPIEZA DE TERRENO MANUAL
01.01.02 TRAZO, NIVELES Y REPLANTEO DE ESTRUCTURAS
01.01.03 REPLANTEO FINAL DE ESTRUCTURAS
01.02.00 MOVIMIENTO DE TIERRAS
01.02.01 EXCAV. MANUAL EN TERRENO CON BOLONERIA
01.02.03 ELIMINACION DE MATERIAL EXCEDENTE
01.03.00 CONCRETO SIMPLE
01.03.01 SOLADOS E=4" MEZCLA C:H 1:10
01.03.02 DADOS DE CONCRETO F'C= 140 KG/CM2
01.04.00 CONCRETO ARMADO
01.04.01 CONCRETO F'C= 210 KG/CM2
01.04.02 ENCOFRADO Y DESENCOFRADO
01.04.03 ACERO FY=4200 KG/CM2
01.05.00 REVOQUES ENLUCIDO Y MOLDADURAS
01.05.01 TARRAJEO CON IMPERMEABILIZANTE 1:2
01.05.02 TARRAJEO EXTERIOR FROTACHADO C/MORTERO
01.06.00 INSTALACIONES SANITARIAS
01.06.01 SUMINISTRO E INSTALACION DE TUBERIA PVC SCH - 40 DN=110 mm
01.06.03 CODO DE F.F 90°X160mm
01.06.04 VALVULA COMPUERTA DE F°F° UF DE DN=160mm
01.06.06 SUMINISTRO E INSTALACION DE TEE HD BB PN. 10 DN=150 mm
01.06.07 CANASTILLA DE BRONCE DN=110 mm
01.06.08 UNION FLEXIBLE TIPO DRESSER DE DN =110mm
01.06.09 ADAPTADOR BRIDA CAMPANA DN =110mm
01.06.10 PRUEBA HIDRAULICA Y DESINFECCION DE TUBERIAS
01.06.11 CAJA PARA VALVULAS
01.07.00 VARIOS
01.07.01 TAPA METALICA PARA INSPECCION
01.07.02 SUMINISTRO E INSTALACION DE GRAVA SELECCIONADA
01.07.03 PRUEBA DE CALIDAD DE CONCRETO (COMPRESION)
01.07.04 ESCALIN DE FIERRO CORRUGADO 3/4" @ 0.30
01.08.00 FLETE RURAL
01.08.01 FLETE RURAL POR ASEMILAS
02.00.00 MEJORAMIENTO DE LINEAS DE CONDUCCION
02.01.00 OBRAS PRELIMINARES
02.01.01 TRAZO Y REPLANTEO INICIAL PARA LINEAS DE CONDUCCION
02.01.02 TRAZO Y REPLANTEO FINAL PARA LINEAS DE CONDUCCION
02.02.01 EXCAVACION DE ZANJA
02.02.01.01 EXCAVACION DE ZANJA MANUAL, EN TERRENO SUELTO, HASTA 0.80m
02.02.02 NIVELACION Y REFINE
02.02.02.01 NIVELACION Y REFINE DE FONDO DE ZANJA
02.02.03.00 CONFORMACION DE CAMA DE APOYO
02.02.03.01 CONFORMACION DE CAMA DE APOYO C/MAT.DE PREST.
02.02.04.00 RELLENO DE ZANJA
02.02.04.01 RELLENO DE ZANJA CON MATERIAL PROPIO, MANUAL, HASTA 0.80m
02.03.00 TUBERIAS
02.03.01 SUMINISTRO E INSTALACION DE TUBERIAS PVC SAP UF 63mm CLASE 7.5
02.04.00 SUMINISTRO E INSTALACION DE VALVULAS Y ACCESORIOS
02.04.01 SUMINISTRO E INSTALACIONES DE VALVULAS Y ACCESORIOS
02.05.00 PRUEBAS HIDRAULICAS
02.05.01 PRUEBA HIDRAULICA DE TUB. PVC ISO 4435 DN 63 mm
02.06.00 DESINFECCION DE TUBERIAS
02.06.01 DESINFECCION DE TUBERIAS PVC ISO 4422 DN 63mm
03.00.00 CONSTRUCCION DE CAMARA DE UNION
03.02.02 NIVELACION Y REFINE DE FONDO DE ZANJA
03.03.00 OBRAS DE CONCRETO SIMPLE
03.03.01 CONCRETO F'C= 100 KG/CM2 P/SOLADO
03.04.00 OBRAS DE CONCRETO ARMADO
03.04.01 CONCRETO F'C=210 KG/CM2 CEMENTO TIPO V P/ CAMARA DE UNION
03.04.03 ACERO FY=4200 KG/CM2
03.05.01 TARRAJEO CON IMPERMEABILIZANTE EN INTERIORES C.A E=1.CM
03.05.02 TARRAJEO EN EXTERIORES C.A E=1.CM
03.06.00 CARPINTERIA METALICA
03.06.01 COMPUERTA MANUAL METALICA
03.06.02 ESCALERA DE GATO
03.06.03 TAPA METALICA E=1/8 0.95 X 0.95m
03.06.04 TUBERIA DE VENTILACION (D=4")
03.07.00 INSTALACIONES HIDRAULICAS
04.00.00 REUBICACION Y CONSTRUCCION DE RESERVORIO CIRCULAR 160m3
04.01.01 OBRAS PROVISIONALES
04.01.01.01 POZO DE ALMACENAMIENTO DE AGUA DE 6m3
04.01.01.02 AGUA PARA LA CONSTRUCCION
04.01.02.01 LIMPIEZA DE TERRENO MANUAL
04.01.02.02 TRAZO, NIVELES Y REPLANTEO
04.01.03.01 EXCAVACION MASIVA C/EQUIPO TERRENO NORMAL (RESERVORIO)
04.01.03.02 EXCAVACION DE ZANJA, C/MAQ. EN TERRENO NORMAL, PROF./PROM.
04.01.03.03 AFIRMADO PARA BASES DE RESERVORIO E=0.20m
04.01.03.04 AFIRMADO PARA CASETA DE VALVULAS Y VEREDAS E=0.10m
04.01.03.05 ELIMINACION DE MATERIAL EXCEDENTE
04.01.04.01 CONCRETO F'C=100 KG/CM2 P/SOLADO
04.01.04.02 CONCRETO F'C=140 KG/CM2 P/VEREDAS ACAB. PULIDO Y RBUÑADOS
04.01.04.03 CONCRETO F'C=100 KG/CM2 +30%P.G P/CIM.DE CASERTA DE VALVULAS)
04.01.04.04 FALSO PISO 4" DE CONCRETO 1:10
04.01.05.01 LOSA DE FONDO DE RESERVORIO
04.01.05.01.01 CONCRETO F'C= 245 KG/CM2 CEMENTO TIPO V P/LOSA DE FONDO DE RESER.
04.01.05.01.02 ENCOFRADO Y DESENCOFRADO
04.01.05.01.03 ACERO FY=4200 KG/CM2
04.01.05.02 MURO CURVA DE RESERVORIO
04.01.05.02.01 CONCRETO F'C=245 KG/M2
04.01.05.02.03 ACERO FY=4200 KG/CM2
04.01.05.03 LOSA SUPERIOR DE RESERVORIO
04.01.05.03.01 CONCRETO F'C= 245 KG/CM2
04.01.05.03.03 ACERO FY=4200 KG/CM2
04.01.05.04 TAPAS DE RESERVORIO
04.01.05.04.01 CONCRETO F'C= 245 KG/CM2
04.01.05.04.03 ACERO FY=4200 KG/CM2
04.01.05.05 ZAPATAS DE CASETAS DE VALVULAS
04.01.05.05.01 CONCRETO F'C= 210 KG/CM2
04.01.05.05.03 ACERO FY=4200 KG/CM2
04.01.05.06 COLUMNAS DE CASETA DE VALVULAS
04.01.05.06.01 CONCRETO F'C= 210 KG/CM2 EN COLUMNAS
04.01.05.06.03 ACERO FY=4200 KG/CM2
04.01.05.07 VIGAS DE CASETA DE VALVULAS
04.01.05.07.01 CONCRETO F'C= KG/CM2 P/VIGAS
04.01.05.07.03 ACERO FY=4200 KG/CM2
04.01.05.08 LOSA MACISA DE CASETA DE VALVULAS
04.01.05.08.01 CONCRETO F'C= 210 KG/CM2 P/LOSA MACISA
04.01.05.08.03 ACERO FY=4200 KG/CM2
04.01.06 MUROS Y TABIQUES DE ALBAÑILERIA
04.01.06.01 MURO DE CABEZA DE LADRILLO KK DE ARCILLA C/M 1:4 X 5CM
04.01.06.02 ASENTAMIENTO DE LADRILLO KING KONG 18 HUECOS TIPO CARAVISTA
04.01.07 REVOQUES ENLUCIDO
04.01.07.01 PARA RESERVORIO
04.01.07.01.01 TARRAJEO CON IMPERMEABILIZANTE EN INTERIORES C.A E=1.CM
04.01.07.01.02 TARRAJEO EN EXTERIORES C.A E=1.CM
04.01.07.01.03 VESTIDURA DE DERRAME C.A 1:5 E= 1.5CM
04.01.07.01.04 BRUÑAS
04.01.07.01.05 TARRAJEO CON IMPERMEABILIZANTE EN CIELO RASOS CON MEZCLA DE
04.01.07.02 PARA CASETA DE VALVULAS
04.01.07.02.01 TARRAJEO EN INTERIORES & EXTERIORES C.A E= 1.5 CM
04.01.07.02.03 TARRAJEO EN CIELO RASOS CON MEZCLA DE C/A 1:5 E= 1.5 CM
04.01.08 PISOS Y PAVIMENTOS
04.01.08.01 PISOS DE CEMENTO PULIDO Y BRUÑADO, E= 5 CM
04.01.09 PINTURA
04.01.09.01 PINTADO DE CIELO RASO EN VIGAS C/LATEX LAVABLE
04.01.09.02 PINTADO DE MUROS C/LATEX LAVABLE
04.01.10.01 PUERTA METALICA 1.00 X 2.10M INC.COLOCACION
04.01.10.02 VENTANAS METALICAS VM-2 DE 2.50X0.4m
04.01.10.03 ESCALERA TIPO MARINERO DE TUB. GALV. C-PARANT. 2"X PELDAÑOS
04.01.11 ADITAMIENTO VARIOS
04.01.11.01 SOPORTE MET. T/ABRAZADERA P/TUBER. DE DIAM. 6"
04.01.11.02 REJILLA METALICA P/CANALETAS
04.01.11.03 MARCO Y TAPA PLANCHA LAC. 1/4" C/MECANISMO DE SEGURIDAD
04.01.11.04 VENTILACION C7TUBERIA DE ACERO 4" (DN 110 mm)
04.01.11.05 TAPA DE CAJA REBOSE DE CONCRETO
04.01.11.06 CANDADO DE SEGURIDAD INCLUYENDO ALDABAS
04.01.12 SISTEMA DE CLORACION DE RESERVORIO
04.01.12.01 EQUIPAMIENTO DEL SISTEMA DE CLORACION
04.01.13 OTROS
04.01.13.01 WATER STOP DE PVC DE 6"
04.01.13.02 PROVISION Y COLOCACION DE SELLO IGAS NEGRO
04.01.13.03 SISTEMA DE MEDICIÓN DE NIVEL DE AGUA
04.01.13.04 JUNTAS DE DILATACIÓN CON ASFALTO EN VEREDA
04.01.14 INSTALACIONES HIDRAULICAS DE RESERVORIO
04.01.14.01 UNION GIBAULT DN 150 mm FFD PARA AC/FFD
04.01.14.02 UNION RECTA BRIDA ESPIGA DN 150 mm FFD L= 300 mm
04.01.14.03 VALVULA COMPUERTA BB DN 200 mm FFD
04.01.14.04 ADAPTADOR BRIDA (UNION QUINCK ) DN 150 mm FFD
04.01.14.05 TEE BBB DN 160/150mm FFD
04.01.14.06 BRIDA DE ACERO A SOLDAR DN 150 mm
04.01.14.07 TUBERIA DE ACERO DN 150 mm
04.01.14.08 CODO DE 90° DE ACERO A SOLDAR DN 150 mm
04.01.14.10 CAUDALIMETRO DN 150 mm
04.01.14.12 TUBERIA PVC DN 150 mm C-10 ISO 44222
04.01.15 INSTALACIONES ELECTRICAS
04.01.15.01 SALIDA DE TECHO (CENTRO DE LUZ)
04.01.15.02 SALIDA DE BRAQUETAS
04.01.15.03 SALIDA PARA TOMACORRIENTE BIPOLAR C/PUESTA A TIERRA
04.02.00 CERCO PERIMETRICO RESERVORIO
04.02.01 CERCO PERIMETRICO PARA RESERVORIO
05.00.00 MEJORAMIENTO DE LINEA DE ADUCCIÓN
05.02.01.01 EXCAVACION DE ZANJACON MAQ. EN TERRENO ROCOSO HASTA 0.8m DE
05.02.02 NIVELACIÓN Y REFINE
05.02.02.01 NIVELACIÓN REFINE DE FONDO DE ZANJA
05.02.03 CONFORMACIÓN DE CAMA DE APOYO
05.02.03.01 CONFORMACION DE CAMA DE APOYO CON MATERIAL DE PRESTAMO
05.02.04 RELLENO DE ZANJA
05.02.04.01 RELLENO DE ZANJA C/MAQ. C/MAT. DE PRESTAMO. T/ROCOSO Hprom.
05.03.00 TUBERIAS
05.03.01 SUMINISTRO E INSTALACIÓN DE TUBERIAS PVC SAP 63mm . CLASE 7.5
05.04.00 SUMINISTRO E INSTALACIÓN DE VALVULAS Y ACCESORIOS
05.06.00 DESINFECCIÓN DE TUBERIAS
05.06.01 DESINFECCIÓN DE TUBERIAS PVC ISO 4422 DN 63 mm
06.00.00 RED DE AGUA POTABLE
06.01.01 TRAZO Y REPLANTEO INICIAL PARA AGUA POTABLE
06.01.02 TRAZO Y REPLANTEO FINAL PARA AGUA POTABLE
06.01.03 TRANQUERA T/BARANDA 1.20X1.1m PROV. P/SEÑALIZ-PROTECCION
06.01.04 CONO DE FIBRA DE VIDRIO FOSFORECENTE
06.01.05 CINTA PLASTICA SEÑALIZADORA P/LIMITE SEGURIDAD DE OBRA
06.01.06 PUENTE DE MADERA PROVISIONAL, PASE PEATONAL SOBRE ZANJA
06.01.07 CORTE DE PAVIMENTO RIGIDO C/EQUIPO
06.02.01.01 EXCAVACION DE ZANJA C/MAQ, T. ARENA SUELTA, Hprom. = 1.50m
06.02.01.02 EXCAVACION DE ZANJA C/MAQ, EN TERRENO ROCOSO, Hprom. = 1.50m
06.02.01.04 EXCAVACION DE ZANJA C/MAQ., EN TERRENO ROCOSO, HASTA 0.80m
06.02.02 NIVEL Y REFINE
06.02.03 CONFORMACION DE CAMA DE APOYO
06.02.03.01 CONFORMACION DE CAMA DE APOYO, CON MATERIAL DE PRESTAMO H=10CM
06.02.04.01 RELLENO DE ZANJA CON MATERIA PROPIO C/MAQ., HASTA 1.20 m DE PROF.
06.02.04.02 RELLEN DE ZANJA C/MAQ. MAT. DE PRESTAMO, T/ROCOSO H=1.20
06.02.05.01 ELIMINACION DE MATERIAL EXCEDENTE, DIST. PROM. 10 KM, CARGUIO
06.03.00 TUBERIAS
06.03.01 SUMINISTRO E INSTALACION DE TUBERIAS
06.03.01.01 SUMINISTRO E INSTALACION DE TUBERIA PVC ISO 4422 DN 63 mm C-7.5
06.03.01.03 SUM. E INSTALACION DE TUBERIAS PVC ISO 4422 DN 90 mm C-7.5
06.03.02 ALINEAMIENTO DE AJUSTE
06.03.02.01 ALINEAMIENTO DE AJUSTE DE TUBERIA PVC ISO 4422 DN 63 mm
06.04.00 SUMINISTRO E INSTALACION DE GRIFOS, VALVULAS Y ACCESORIOS
06.04.01 SUMINISTRO E INSTALACION DE VALVULAS
06.04.01.01 SUMINISTRO E INSTALACION DE VALVULAS F°F° D° DN 63 mm P/TUB. ISO 4422
06.04.01.06 SUMINISTRO E INSTALACION DE VALVULA DE AIRE DN 63 mm P/TUB. ISO 4423
06.04.02 SUMINISTRO E INSTALACION DE GRIFOS CONTRAINCENDIO
06.04.02.01 SUMI. E INSTAL. DE GCI TIPO POSTE DE 2 BOLAS
06.04.03 ACCESORIOS
06.04.03.01 TEE
06.04.03.01.01 SUMINISTRO E INSTALACION DE TEE 75/75mm PVC ISO 4422
06.04.03.02 CODOS
06.04.03.02.01 SUMINISTRO E INSTALACION DE CODO 63mm/90° PVC ISO 4422
06.04.03.03 TAPON
06.04.03.03.01 SUMINISTRO E INSTALACION DE TAPON 63mm PVC ISO 4422
06.04.03.04 REDUCCION
06.04.03.04.01 SUMINISTRO E INSTALACION DE REDUCCION 90/63mm PVC ISO 4422
05.04.03.05 CRUZ
05.04.03.05.01 SUMINISTRO E INSTALACION DE CRUZ 63/63mm PVC ISO 4422
06.05.00 CONEXCIONES DOMICILIARIAS
06.05.01 CONEX. DOMICIL. DN 21 mm, ABR. 63/21mm L=3.00m
06.06.00 PRUEBAS HRIDRAULICAS

06.06.01 PRUEBA HIDRAULICA DE TUBERIA PVC ISO 4422 DN 63mm
06.08.00 OBRAS ESPECIALES
06.08.01 DADOS DE ANCLAJE
08.08.01.01 ENCOFRADO Y DESENCOFRADO DE DADOS DE ANCLAJE
08.08.01.02 CONCRETO F'C= 140 KG/CM2 PARA DADOS DE ANCLAJE
06.08.02 CAJA DE VALVULA
06.08.02.0 CAJA PARA VALVULA
07.00.00 EDUCACION SANITARIA Y CAPACITACION
08.00.00 MITIGACION AMBIENTAL
02.00.00 CONSTRUCCION DEL SISTEMA DE DESAGUE
01.01.00 ALMACEN DE OBRA Y GUARDIANIA
01.02.00 CARTEL DE OBRA GIGANTOGRAFIA (7.20mX3.60m)
01.03.00 TRANSPORTE DE MATERIALES Y EQUIPOS
02.00.00 OBRAS PREMILINARES
02.01.00 TRAZO Y REPLANTEO PARA LINEAS DE DESAGUE - COLECTORES CONEX.
02.02.00 TRAZO Y REPLANTEO FINAL PARA LINEAS DE DESAGUE
02.03.00 TRANQUERA T/BARANDA 1.20X1.1M PROV. P/SEÑAL. PROTECC.
02.06.00 CONO DE FIERRO DE VIDRIO FOSFORECENTE
02.07.00 CORTE DE PAVIMENTO RIGIDO C/EQUIPO.
03.01.01 EXCAVACION DE ZANJ, C/MAQ. EN TERRENO ESTABLE, HASTA 1.20m
03.01.02 EXCAVACION DE ZANJ, C/MAQ. EN TERRENO SUELTO, HASTA 1.75m DE PROF.
03.03.01 CONFORMACION DE CAMA DE APOYO MAT/PROP. H=10CM T/ARENOSO
03.03.02 CONFORMACION DE CAMA DE APOYO MAT/PRESTAMO H=10CM T/ROCOSO
03.04.01 RELLENO DE ZANJA CON MATERIAL PROPIO T/ARENOSO, HASTA 1.75m
03.04.02 RELLENO DE ZANJA CON MAQ. C/MAT. DE PRESTAMO, T/ROCOSO HPROM. 1.5
03.05.01 ELIMINACION DE MATERIAL EXCEDENTE,DIST. PROM. 10 KM. CARGUIO C/M
04.00.00 TUBERIAS
04.01.00 SUM. E INSTAL. DE TUBERIA PVC ISO 4435 DN 200 MM S-20
05.00.00 CAMARA DE INSPECCION
05.01.00 ENCOFRADO Y DESENCOFRADO DE CAMARA DE INSPECCION
05.02.00 CONCRETO F'C= 140 KG/CM2 PARA MEDIAS CAÑAS
05.03.00 CONCRETO F'C= 175 KG/CM2 PARA CAMARAS DE INSPECCIÓN
05.04.00 CONCRETO F'C= 210 KG/CM2 PARA TECHO DE CAMARA DE INSPECCIÓN
05.05.00 ACERO DE REFUERZO FY=4200 KG/CM2 PARA CAMARAS DE INSPECCIÓN
05.06.00 SUMINISTRO DE MARCO DE F°F° Y TAPA DE C°A° PARA CAMARA DE INSPEECIÓN
06.07.00 ENCOFRADO Y DESENCOFRADO DE DADOS DE EMPALME
05.08.00 CONCRETO F'C= 140 KG/CM2 PARA DADOS DE EMPALME
06.00.00 CONEXIONES DOMICILIARIAS
06.01.00 CONEX. DOMIC. DN 200/160 mm ISO 4435 S-20, L=6.00m
07.01.00 PRUEBA HIDRAULICA DE TUB. PVC. ISO 4435 DN 160 mm
08.00.00 REPOSICION DE PAVIMENTO
08.01.00 PAVIMENTO RIGIDO CONCRETO F'C= 175 KG/CM2 E=6"
09.00.00 CERCO PERIMETRICO PLANTA DE TRATAMIENTO
COSTO DIRECTO
UTILIDAD( 10%)
SUBTOTAL
I.G.V (18%)
XPEDIENTE TECNICO VALORIZACIÓ
UND METRADO
m2 261.25 S/. 0.92 S/. 240.35 m2

m2 261.25 S/. 1.46 S/. 381.43 m2
m2 261.25 S/. 0.84 S/. 219.45 m2
m3 97.9 S/. 60.62 S/. 5,934.70 m3

m3 183.45 S/. 4.52 S/. 829.19 m3
m2 65.35 S/. 45.43 S/. 2,968.85 m2

m3 0.35 S/. 263.62 S/. 92.27 m3
m3 132.4 S/. 442.10 S/. 58,534.04 m3

m2 790.75 S/. 42.84 S/. 33,875.73 m2
kg 6500 S/. 6.70 S/. 43,550.00 kg
m2 509.75 S/. 31.89 S/. 16,255.93 m2

m2 525.05 S/. 20.12 S/. 10,564.01 m2
m 10.95 S/. 414.44 S/. 4,538.12 m

m 12.2 S/. 492.67 S/. 6,010.57 m
und. 5 S/. 211.89 S/. 1,059.45 und.
und. 5 S/. 590.30 S/. 2,951.50 und.
und. 10 S/. 395.69 S/. 3,956.90 und.
und. 5 S/. 513.42 S/. 2,567.10 und.
und. 10 S/. 356.50 S/. 3,565.00 und.
und. 10 S/. 220.11 S/. 2,201.10 und.
und. 10 S/. 317.58 S/. 3,175.80 und.
m 23.15 S/. 1.13 S/. 26.16 m
und. 5 S/. 560.73 S/. 2,803.65 und.
und. 10 S/. 279.37 S/. 2,793.70 und.

m3 214.25 S/. 125.41 S/. 26,869.09 m3
und. 10 S/. 35.10 S/. 351.00 und.
und. 40 S/. 17.99 S/. 719.60 und.
glb. 1 S/. 69,041.77 S/. 69,041.77 glb. 0.15
m 3017.75 S/. 0.83 S/. 2,504.73 m 238

m 3017.75 S/. 0.66 S/. 1,991.72 m
m3 1207.1 S/. 14.44 S/. 17,430.52 m3 120
m2 1508.88 S/. 1.69 S/. 2,550.01 m2 120
m 3017.75 S/. 1.26 S/. 3,802.37 m 1026
m3 1164.01 S/. 16.60 S/. 19,322.57 m3 908
m 3017.75 S/. 6.87 S/. 20,731.94 m 450
glb. 1 S/. 497.11 S/. 497.11 glb.
m 3017.75 S/. 1.30 S/. 3,923.08 m
m 3017.75 S/. 0.27 S/. 814.79 m
m2 190.4 S/. 0.92 S/. 175.17 m2

m2 190.4 S/. 1.46 S/. 277.98 m2
m2 190.4 S/. 0.84 S/. 159.94 m2
m3 50.25 S/. 60.62 S/. 3,046.16 m3

m2 190.4 S/. 1.69 S/. 321.78 m2
m3 60.3 S/. 25.28 S/. 1,524.38 m3
m2 31.4 S/. 19.80 S/. 621.72 m2
m3 22.35 S/. 442.10 S/. 9,880.94 m3

m2 172.28 S/. 42.84 S/. 7,380.48 m2
kg 1894.2 S/. 6.70 S/. 12,691.14 kg
m2 49.77 S/. 29.02 S/. 1,444.33 m2

m2 39.21 S/. 19.32 S/. 757.54 m2
und. 3 S/. 450.00 S/. 1,350.00 und.

und. 1 S/. 250.40 S/. 250.40 und.
und. 2 S/. 475.00 S/. 950.00 und.
und. 1 S/. 75.63 S/. 75.63 und.
glb. 1 S/. 350.00 S/. 350.00 glb.
und. 1 S/. 4,035.00 S/. 4,035.00 und.

glb. 1 S/. 5,380.00 S/. 5,380.00 glb.
m2 383.13 S/. 0.92 S/. 352.48 m2 383.13

m2 383.13 S/. 1.46 S/. 559.37 m2 383.13
m3 281.64 S/. 8.54 S/. 2,405.21 m3 50
m3 66.64 S/. 8.93 S/. 595.10 m3
m2 383.13 S/. 16.10 S/. 6,168.39 m2
m2 383.13 S/. 12.92 S/. 4,950.04 m2
m3 336.14 S/. 25.28 S/. 8,497.62 m3
m2 21.25 S/. 19.80 S/. 420.75 m2

m2 71.02 S/. 63.10 S/. 4,481.36 m2
m2 26.66 S/. 173.97 S/. 4,638.04 m2
m2 107.06 S/. 33.25 S/. 3,559.75 m2
m3 75.05 S/. 503.70 S/. 37,802.69 m3

m2 45.36 S/. 42.84 S/. 1,943.22 m2
kg 5069.47 S/. 6.70 S/. 33,965.45 kg
m3 94.69 S/. 503.70 S/. 47,695.35 m3

m2 836.11 S/. 42.84 S/. 35,818.95 m2
kg 7687.02 S/. 6.70 S/. 51,503.03 kg
m3 21.39 S/. 503.70 S/. 10,774.14 m3

m2 213.86 S/. 42.84 S/. 9,161.76 m2
kg 1444.2 S/. 6.70 S/. 9,676.14 kg
m3 0.77 S/. 503.70 S/. 387.85 m3

m2 7.71 S/. 42.84 S/. 330.30 m2
kg 45.6 S/. 6.70 S/. 305.52 kg
m3 4.3 S/. 442.10 S/. 1,901.03 m3

m2 13.45 S/. 42.84 S/. 576.20 m2
kg 186.79 S/. 6.70 S/. 1,251.49 kg
m3 6.97 S/. 442.10 S/. 3,081.44 m3

m2 96.79 S/. 42.84 S/. 4,146.48 m2
kg 1031.58 S/. 6.70 S/. 6,911.59 kg
m3 8.9 S/. 442.10 S/. 3,934.69 m3

m2 84.04 S/. 42.84 S/. 3,600.27 m2
kg 1036.31 S/. 6.70 S/. 6,943.28 kg
m3 20.98 S/. 442.10 S/. 9,275.26 m3

m2 139.88 S/. 42.84 S/. 5,992.46 m2
kg 1361.42 S/. 6.70 S/. 9,121.51 kg
m2 111.37 S/. 105.39 S/. 11,737.28 m2

m2 25.29 S/. 121.12 S/. 3,063.12 m2
m2 311.97 S/. 29.02 S/. 9,053.37 m2
m2 330.3 S/. 19.32 S/. 6,381.40 m2
m 39.27 S/. 14.19 S/. 557.24 m
m 45.33 S/. 8.83 S/. 400.26 m
m2 213.86 S/. 33.86 S/. 7,241.30 m2
m2 356.02 S/. 19.32 S/. 6,878.31 m2

m 279.22 S/. 14.19 S/. 3,962.13 m
m2 139.88 S/. 22.82 S/. 3,192.06 m2
m2 107.06 S/. 30.12 S/. 3,224.65 m2
m2 353.74 S/. 13.86 S/. 4,902.84 m2

m2 998.3 S/. 11.32 S/. 11,300.76 m2
und. 1 S/. 2,190.00 S/. 2,190.00 und.

und. 2 S/. 640.00 S/. 1,280.00 und.
und. 3 S/. 2,084.73 S/. 6,254.19 und.
und. 3 S/. 590.00 S/. 1,770.00 und.

und. 1 S/. 495.00 S/. 495.00 und.
und. 1 S/. 580.00 S/. 580.00 und.
und. 2 S/. 800.00 S/. 1,600.00 und.
und. 1 S/. 630.00 S/. 630.00 und.
und. 3 S/. 150.00 S/. 450.00 und.
und. 1 S/. 1,850.00 S/. 1,850.00 und.
m 204.98 S/. 21.11 S/. 4,327.13 m

und. 4 S/. 500.00 S/. 2,000.00 und.
und. 1 S/. 3,500.00 S/. 3,500.00 und.
m 42.37 S/. 3.45 S/. 146.18 m
und. 4 S/. 300.00 S/. 1,200.00 und.

und. 2 S/. 280.00 S/. 560.00 und.
und. 2 S/. 330.00 S/. 660.00 und.
und. 4 S/. 180.00 S/. 720.00 und.
und. 4 S/. 70.00 S/. 280.00 und.
und. 2 S/. 250.00 S/. 500.00 und.
und. 2 S/. 160.00 S/. 320.00 und.
und. 2 S/. 70.00 S/. 140.00 und.
und. 2 S/. 290.00 S/. 580.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 60.00 S/. 120.00 und.
pto 6 S/. 88.44 S/. 530.64 pto

pto 6 S/. 90.80 S/. 544.80 pto
pto 9 S/. 100.25 S/. 902.25 pto
glb. 1 S/. 24,561.56 S/. 24,561.56 glb.
m 339.08 S/. 1.00 S/. 339.08 m

m 339.08 S/. 0.83 S/. 281.44 m
m3 135.63 S/. 118.16 S/. 16,026.04 m3
m2 169.54 S/. 1.69 S/. 286.52 m2
m3 16.95 S/. 236.82 S/. 4,014.10 m3
m3 135.63 S/. 226.50 S/. 30,720.20 m3
m 339.08 S/. 36.32 S/. 12,315.39 m
glb. 1 S/. 3,380.39 S/. 3,380.39 glb.
m 339.08 S/. 1.30 S/. 440.80 m
m 339.08 S/. 0.27 S/. 91.55 m
m 7295.86 S/. 1.00 S/. 7,295.86 m 2058.65

m 7295.86 S/. 0.83 S/. 6,055.56 m
und. 8 S/. 34.16 S/. 273.28 und. 2
und. 16 S/. 45.00 S/. 720.00 und.
m 14591.72 S/. 1.38 S/. 20,136.57 m
und. 8 S/. 217.07 S/. 1,736.56 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m 1265
m3 10943.79 S/. 11.60 S/. 126,947.96 m3 1148.4

m3 568.98 S/. 212.71 S/. 121,027.74 m3 325.44
m3 987.6 S/. 34.74 S/. 34,309.22 m3 603.96
m3 125.26 S/. 118.16 S/. 14,800.72 m3
m2 7007.52 S/. 1.69 S/. 11,842.71 m2 754.96
m3 700.75 S/. 236.82 S/. 165,951.62 m3
m3 10183.81 S/. 16.60 S/. 169,046.81 m3 75.502

m3 887.7 S/. 226.50 S/. 201,064.05 m3
m3 1031.86 S/. 25.28 S/. 26,085.42 m3 60
m 1995.38 S/. 9.44 S/. 18,836.39 m 859.13

m 1710.36 S/. 13.10 S/. 22,405.72 m 629.12603
m 678.59 S/. 16.90 S/. 11,468.17 m
m 1910.67 S/. 23.90 S/. 45,665.01 m
m 1000.86 S/. 36.32 S/. 36,351.24 m
m 1995.38 S/. 0.48 S/. 957.78 m 1258.25

m 1710.36 S/. 0.50 S/. 855.18 m 650
m 678.59 S/. 0.54 S/. 366.44 m
m 1910.67 S/. 0.60 S/. 1,146.40 m
m 1000.86 S/. 0.65 S/. 650.56 m
und. 13 S/. 157.51 S/. 2,047.63 und.

und. 11 S/. 212.71 S/. 2,339.81 und.
und. 5 S/. 307.95 S/. 1,539.75 und.
und. 13 S/. 496.86 S/. 6,459.18 und.
und. 7 S/. 901.03 S/. 6,307.21 und.
und. 10 S/. 85.00 S/. 850.00 und.
und. 13 S/. 1,420.63 S/. 18,468.19 und.
und. 3 S/. 97.67 S/. 293.01 und.

und. 29 S/. 100.47 S/. 2,913.63 und.
und. 5 S/. 103.07 S/. 515.35 und.
und. 3 S/. 106.38 S/. 319.14 und.
und. 4 S/. 158.49 S/. 633.96 und.
und. 6 S/. 161.67 S/. 970.02 und.

und. 5 S/. 172.87 S/. 864.35 und.
und. 3 S/. 194.65 S/. 583.95 und.
und. 4 S/. 187.44 S/. 749.76 und.
und. 4 S/. 222.43 S/. 889.72 und.
und. 3 S/. 38.35 S/. 115.05 und.

und. 4 S/. 38.45 S/. 153.80 und.
und. 3 S/. 45.64 S/. 136.92 und.
und. 3 S/. 42.22 S/. 126.66 und.
und. 3 S/. 44.63 S/. 133.89 und.
und. 15 S/. 36.03 S/. 540.45 und.

und. 25 S/. 35.83 S/. 895.75 und.
und. 17 S/. 35.93 S/. 610.81 und.
und. 15 S/. 36.05 S/. 540.75 und.
und. 13 S/. 40.39 S/. 525.07 und.
und. 25 S/. 40.79 S/. 1,019.75 und.
und. 12 S/. 47.78 S/. 573.36 und.
und. 15 S/. 50.94 S/. 764.10 und.
und. 17 S/. 62.00 S/. 1,054.00 und.
und. 115 S/. 245.56 S/. 28,239.40 und.

und. 75 S/. 254.92 S/. 19,119.00 und.
und. 112 S/. 245.56 S/. 27,502.72 und.
und. 48 S/. 254.92 S/. 12,236.16 und.
und. 30 S/. 246.56 S/. 7,396.80 und.
und. 159 S/. 254.92 S/. 40,532.28 und.
und. 112 S/. 256.56 S/. 28,734.72 und.
und. 75 S/. 274.39 S/. 20,579.25 und.
und. 64 S/. 274.32 S/. 17,556.48 und.
und. 35 S/. 274.39 S/. 9,603.65 und.
m 1995.38 S/. 1.26 S/. 2,514.18 m

m 1710.36 S/. 1.33 S/. 2,274.78 m
m 678.59 S/. 1.28 S/. 868.60 m
m 1910.67 S/. 1.61 S/. 3,076.18 m
m 1000.86 S/. 2.03 S/. 2,031.75 m
m 1995.38 S/. 0.28 S/. 558.71 m

m 1710.36 S/. 0.29 S/. 496.00 m
m 678.59 S/. 0.38 S/. 257.86 m
m 1910.67 S/. 0.47 S/. 898.01 m
m 1000.86 S/. 0.60 S/. 600.52 m
m2 119.12 S/. 26.61 S/. 3,169.78 m2

m3 16.94 S/. 610.08 S/. 10,334.76 m3
und. 62 S/. 177.06 S/. 10,977.72 und.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb. 0.45
glb. 1 S/. 11,750.00 S/. 11,750.00 glb. 0.45
mes 7 S/. 2,500.00 S/. 17,500.00 mes 2

und. 2 S/. 2,500.00 S/. 5,000.00 und.
glb. 1 S/. 10,000.00 S/. 10,000.00 glb. 0.15
m 11706.2 S/. 1.11 S/. 12,993.88 m 2341.24

m 11706.2 S/. 0.83 S/. 9,716.15 m
und. 12 S/. 34.16 S/. 409.92 und. 2
m 13740.4 S/. 1.38 S/. 18,961.75 m
und. 12 S/. 217.07 S/. 2,604.84 und. 2
und. 48 S/. 45.00 S/. 2,160.00 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m 1437
m3 20532.67 S/. 20.19 S/. 414,554.61 m3 6225.81

m3 697.49 S/. 10.62 S/. 7,407.34 m3
m2 9843.8 S/. 1.69 S/. 16,636.02 m2 4527.86
m3 650.17 S/. 12.18 S/. 7,919.07 m3 452.81

m3 36.9 S/. 217.82 S/. 8,037.56 m3
m3 15288.24 S/. 22.54 S/. 344,596.93 m3 5656.9

m3 94.19 S/. 213.02 S/. 20,064.35 m3
m3 1381.76 S/. 25.28 S/. 34,930.89 m3 500
m 6870.2 S/. 36.23 S/. 248,907.35 m 1093.6
m2 2210.82 S/. 27.65 S/. 61,129.17 m2 688.72

m3 35.72 S/. 531.59 S/. 18,988.39 m3 9.2
m3 201.51 S/. 611.93 S/. 123,310.01 m3 34.98
m3 46.61 S/. 667.97 S/. 31,134.08 m3 15.741
kg 5039.7 S/. 9.42 S/. 47,473.97 kg 478.625
und. 157 S/. 429.04 S/. 67,359.28 und. 36
m2 300.24 S/. 23.14 S/. 6,947.55 m2 32.4
m3 54.81 S/. 610.08 S/. 33,438.48 m3 13.5
und. 825 S/. 366.19 S/. 302,106.75 und. 242
m 4836 S/. 1.59 S/. 7,689.24 m 2527.4

m 6870.2 S/. 1.99 S/. 13,671.70 m 2052.35
m2 5970.5 S/. 103.50 S/. 617,946.75 m2
glb. 1 S/. 41,589.65 S/. 41,589.65 glb.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb. 0.35
glb. 1 S/. 11,750.00 S/. 11,750.00 glb. 0.35
S/. 4,933,338.58
S/. 493,333.86
S/. 493,333.86
S/. 5,920,006.30
S/. 5,920,006.30
S/. 1,065,601.13
S/. 6,985,607.43
S/. 175,022.03
P.U PARCIAL
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 0.84 S/. -
S/. 60.62 S/. -

S/. 4.52 S/. -
S/. 45.43 S/. -

S/. 263.62 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 31.89 S/. -

S/. 20.12 S/. -
S/. 414.44 S/. -

S/. 492.67 S/. -
S/. 211.89 S/. -
S/. 590.30 S/. -
S/. 395.69 S/. -
S/. 513.42 S/. -
S/. 356.50 S/. -
S/. 220.11 S/. -
S/. 317.58 S/. -
S/. 1.13 S/. -
S/. 560.73 S/. -
S/. 279.37 S/. -

S/. 125.41 S/. -
S/. 35.10 S/. -
S/. 17.99 S/. -
S/. 69,041.77 S/. 10,356.27
S/. 0.83 S/. 197.54

S/. 0.66 S/. -
S/. 14.44 S/. 1,732.80
S/. 1.69 S/. 202.80
S/. 1.26 S/. 1,292.76
S/. 16.60 S/. 15,072.80
S/. 6.87 S/. 3,091.50
S/. 497.11 S/. -
S/. 1.30 S/. -
S/. 0.27 S/. -
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 0.84 S/. -
S/. 60.62 S/. -

S/. 1.69 S/. -
S/. 25.28 S/. -
S/. 19.80 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 29.02 S/. -

S/. 19.32 S/. -
S/. 450.00 S/. -

S/. 250.40 S/. -
S/. 475.00 S/. -
S/. 75.63 S/. -
S/. 350.00 S/. -
S/. 4,035.00 S/. -

S/. 5,380.00 S/. -
S/. 0.92 S/. 352.48

S/. 1.46 S/. 559.37
S/. 8.54 S/. 427.00
S/. 8.93 S/. -
S/. 16.10 S/. -
S/. 12.92 S/. -
S/. 25.28 S/. -
S/. 19.80 S/. -

S/. 63.10 S/. -
S/. 173.97 S/. -
S/. 33.25 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 105.39 S/. -

S/. 121.12 S/. -
S/. 29.02 S/. -
S/. 19.32 S/. -
S/. 14.19 S/. -
S/. 8.83 S/. -
S/. 33.86 S/. -
S/. 19.32 S/. -

S/. 14.19 S/. -
S/. 22.82 S/. -
S/. 30.12 S/. -
S/. 13.86 S/. -

S/. 11.32 S/. -
S/. 2,190.00 S/. -

S/. 640.00 S/. -
S/. 2,084.73 S/. -
S/. 590.00 S/. -

S/. 495.00 S/. -
S/. 580.00 S/. -
S/. 800.00 S/. -
S/. 630.00 S/. -
S/. 150.00 S/. -
S/. 1,850.00 S/. -
S/. 21.11 S/. -

S/. 500.00 S/. -
S/. 3,500.00 S/. -
S/. 3.45 S/. -
S/. 300.00 S/. -

S/. 280.00 S/. -
S/. 330.00 S/. -
S/. 180.00 S/. -
S/. 70.00 S/. -
S/. 250.00 S/. -
S/. 160.00 S/. -
S/. 70.00 S/. -
S/. 290.00 S/. -
S/. 350.00 S/. -
S/. 350.00 S/. -
S/. 60.00 S/. -
S/. 88.44 S/. -

S/. 90.80 S/. -
S/. 100.25 S/. -
S/. 24,561.56 S/. -
S/. 1.00 S/. -

S/. 0.83 S/. -
S/. 118.16 S/. -
S/. 1.69 S/. -
S/. 236.82 S/. -
S/. 226.50 S/. -
S/. 36.32 S/. -
S/. 3,380.39 S/. -
S/. 1.30 S/. -
S/. 0.27 S/. -
S/. 1.00 S/. 2,058.65

S/. 0.83 S/. -
S/. 34.16 S/. 68.32
S/. 45.00 S/. -
S/. 1.38 S/. -
S/. 217.07 S/. -
S/. 3.29 S/. 4,161.85
S/. 11.60 S/. 13,321.44

S/. 212.71 S/. 69,224.34
S/. 34.74 S/. 20,981.57
S/. 118.16 S/. -
S/. 1.69 S/. 1,275.88
S/. 236.82 S/. -
S/. 16.60 S/. 1,253.30

S/. 226.50 S/. -
S/. 25.28 S/. 1,516.80
S/. 9.44 S/. 8,110.15

S/. 13.10 S/. 8,241.55
S/. 16.90 S/. -
S/. 23.90 S/. -
S/. 36.32 S/. -
S/. 0.48 S/. 603.96

S/. 0.50 S/. 325.00
S/. 0.54 S/. -
S/. 0.60 S/. -
S/. 0.65 S/. -
S/. 157.51 S/. -

S/. 212.71 S/. -
S/. 307.95 S/. -
S/. 496.86 S/. -
S/. 901.03 S/. -
S/. 85.00 S/. -
S/. 1,420.63 S/. -
S/. 97.67 S/. -

S/. 100.47 S/. -
S/. 103.07 S/. -
S/. 106.38 S/. -
S/. 158.49 S/. -
S/. 161.67 S/. -

S/. 172.87 S/. -
S/. 194.65 S/. -
S/. 187.44 S/. -
S/. 222.43 S/. -
S/. 38.35 S/. -

S/. 38.45 S/. -
S/. 45.64 S/. -
S/. 42.22 S/. -
S/. 44.63 S/. -
S/. 36.03 S/. -

S/. 35.83 S/. -
S/. 35.93 S/. -
S/. 36.05 S/. -
S/. 40.39 S/. -
S/. 40.79 S/. -
S/. 47.78 S/. -
S/. 50.94 S/. -
S/. 62.00 S/. -
S/. 245.56 S/. -

S/. 254.92 S/. -
S/. 245.56 S/. -
S/. 254.92 S/. -
S/. 246.56 S/. -
S/. 254.92 S/. -
S/. 256.56 S/. -
S/. 274.39 S/. -
S/. 274.32 S/. -
S/. 274.39 S/. -
S/. 1.26 S/. -

S/. 1.33 S/. -
S/. 1.28 S/. -
S/. 1.61 S/. -
S/. 2.03 S/. -
S/. 0.28 S/. -

S/. 0.29 S/. -
S/. 0.38 S/. -
S/. 0.47 S/. -
S/. 0.60 S/. -
S/. 26.61 S/. -

S/. 610.08 S/. -
S/. 177.06 S/. -
S/. 11,792.00 S/. 5,306.40
S/. 11,750.00 S/. 5,287.50

S/. 522,716.96
S/. 2,500.00 S/. 5,000.00

S/. 2,500.00 S/. -
S/. 10,000.00 S/. 1,500.00
S/. 1.11 S/. 2,598.78

S/. 0.83 S/. -
S/. 34.16 S/. 68.32
S/. 1.38 S/. -
S/. 217.07 S/. 434.14
S/. 45.00 S/. -
S/. 3.29 S/. 4,727.73
S/. 20.19 S/. 125,699.16

S/. 10.62 S/. -
S/. 1.69 S/. 7,652.09
S/. 12.18 S/. 5,515.20

S/. 217.82 S/. -
S/. 22.54 S/. 127,506.53

S/. 213.02 S/. -
S/. 25.28 S/. 12,640.00
S/. 36.23 S/. 39,621.13
S/. 27.65 S/. 19,043.11

S/. 531.59 S/. 4,890.63
S/. 611.93 S/. 21,405.31
S/. 667.97 S/. 10,514.52
S/. 9.42 S/. 4,508.65
S/. 429.04 S/. 15,445.44
S/. 23.14 S/. 749.74
S/. 610.08 S/. 8,236.08
S/. 366.19 S/. 88,617.98
S/. 1.59 S/. 4,018.57

S/. 1.99 S/. 4,084.18
S/. 103.50 S/. -
S/. 41,589.65 S/. -
S/. 11,792.00 S/. 4,127.20
S/. 11,750.00 S/. 4,112.50
S/. 697,739.00
S/. 69,773.90
S/. 69,773.90
S/. 837,286.80
S/. 837,286.80
S/. 150,711.62
S/. 987,998.42
S/. 987,998.42
S/. 0.00
PRESUPUESTO DEL EXPEDIENTE TECN
ITEM DESCRIPCION
01.04.03 ACERO FY=4200 KG/CM2
01.06.03 CODO DE F.F 90°X160mm
01.07.00 VARIOS
02.03.00 TUBERIAS
03.04.03 ACERO FY=4200 KG/CM2
04.01.05.01.03 ACERO FY=4200 KG/CM2
04.01.05.02.01 CONCRETO F'C=245 KG/M2
04.01.05.02.03 ACERO FY=4200 KG/CM2
04.01.05.03.01 CONCRETO F'C= 245 KG/CM2
04.01.05.03.03 ACERO FY=4200 KG/CM2
04.01.05.04.01 CONCRETO F'C= 245 KG/CM2
04.01.05.04.03 ACERO FY=4200 KG/CM2
04.01.05.05.01 CONCRETO F'C= 210 KG/CM2
04.01.05.05.03 ACERO FY=4200 KG/CM2
04.01.05.06.03 ACERO FY=4200 KG/CM2
04.01.05.07.03 ACERO FY=4200 KG/CM2
04.01.05.08.03 ACERO FY=4200 KG/CM2
04.01.07.01.04 BRUÑAS
04.01.09 PINTURA
04.01.13 OTROS
04.01.14.05 TEE BBB DN 160/150mm FFD
05.03.00 TUBERIAS
06.03.00 TUBERIAS
06.04.03 ACCESORIOS
06.04.03.01 TEE
06.04.03.02 CODOS
06.04.03.03 TAPON
05.04.03.05 CRUZ
04.00.00 TUBERIAS
COSTO DIRECTO
UTILIDAD( 10%)
SUBTOTAL
I.G.V (18%)
XPEDIENTE TECNICO VALORIZAC
UND
m2 261.25 S/. 0.92 S/. 240.35 m2

m2 261.25 S/. 1.46 S/. 381.43 m2
m2 261.25 S/. 0.84 S/. 219.45 m2
m3 97.9 S/. 60.62 S/. 5,934.70 m3

m3 183.45 S/. 4.52 S/. 829.19 m3
m2 65.35 S/. 45.43 S/. 2,968.85 m2

m3 0.35 S/. 263.62 S/. 92.27 m3
m3 132.4 S/. 442.10 S/. 58,534.04 m3

m2 790.75 S/. 42.84 S/. 33,875.73 m2
kg 6500 S/. 6.70 S/. 43,550.00 kg
m2 509.75 S/. 31.89 S/. 16,255.93 m2

m2 525.05 S/. 20.12 S/. 10,564.01 m2
m 10.95 S/. 414.44 S/. 4,538.12 m

m 12.2 S/. 492.67 S/. 6,010.57 m
und. 5 S/. 211.89 S/. 1,059.45 und.
und. 5 S/. 590.30 S/. 2,951.50 und.
und. 10 S/. 395.69 S/. 3,956.90 und.
und. 5 S/. 513.42 S/. 2,567.10 und.
und. 10 S/. 356.50 S/. 3,565.00 und.
und. 10 S/. 220.11 S/. 2,201.10 und.
und. 10 S/. 317.58 S/. 3,175.80 und.
m 23.15 S/. 1.13 S/. 26.16 m
und. 5 S/. 560.73 S/. 2,803.65 und.
und. 10 S/. 279.37 S/. 2,793.70 und.

m3 214.25 S/. 125.41 S/. 26,869.09 m3
und. 10 S/. 35.10 S/. 351.00 und.
und. 40 S/. 17.99 S/. 719.60 und.
glb. 1 S/. 69,041.77 S/. 69,041.77 glb.
m 3017.75 S/. 0.83 S/. 2,504.73 m

m 3017.75 S/. 0.66 S/. 1,991.72 m
m3 1207.1 S/. 14.44 S/. 17,430.52 m3
m2 1508.88 S/. 1.69 S/. 2,550.01 m2

m 3017.75 S/. 1.26 S/. 3,802.37 m
m3 1164.01 S/. 16.60 S/. 19,322.57 m3
m 3017.75 S/. 6.87 S/. 20,731.94 m
glb. 1 S/. 497.11 S/. 497.11 glb.
m 3017.75 S/. 1.30 S/. 3,923.08 m
m 3017.75 S/. 0.27 S/. 814.79 m
m2 190.4 S/. 0.92 S/. 175.17 m2

m2 190.4 S/. 1.46 S/. 277.98 m2
m2 190.4 S/. 0.84 S/. 159.94 m2
m3 50.25 S/. 60.62 S/. 3,046.16 m3

m2 190.4 S/. 1.69 S/. 321.78 m2
m3 60.3 S/. 25.28 S/. 1,524.38 m3
m2 31.4 S/. 19.80 S/. 621.72 m2
m3 22.35 S/. 442.10 S/. 9,880.94 m3

m2 172.28 S/. 42.84 S/. 7,380.48 m2
kg 1894.2 S/. 6.70 S/. 12,691.14 kg
m2 49.77 S/. 29.02 S/. 1,444.33 m2

m2 39.21 S/. 19.32 S/. 757.54 m2
und. 3 S/. 450.00 S/. 1,350.00 und.

und. 1 S/. 250.40 S/. 250.40 und.
und. 2 S/. 475.00 S/. 950.00 und.
und. 1 S/. 75.63 S/. 75.63 und.
glb. 1 S/. 350.00 S/. 350.00 glb.
und. 1 S/. 4,035.00 S/. 4,035.00 und.

glb. 1 S/. 5,380.00 S/. 5,380.00 glb.
m2 383.13 S/. 0.92 S/. 352.48 m2

m2 383.13 S/. 1.46 S/. 559.37 m2
m3 281.64 S/. 8.54 S/. 2,405.21 m3

m3 66.64 S/. 8.93 S/. 595.10 m3
m2 383.13 S/. 16.10 S/. 6,168.39 m2
m2 383.13 S/. 12.92 S/. 4,950.04 m2
m3 336.14 S/. 25.28 S/. 8,497.62 m3
m2 21.25 S/. 19.80 S/. 420.75 m2
m2 71.02 S/. 63.10 S/. 4,481.36 m2
m2 26.66 S/. 173.97 S/. 4,638.04 m2
m2 107.06 S/. 33.25 S/. 3,559.75 m2
m3 75.05 S/. 503.70 S/. 37,802.69 m3

m2 45.36 S/. 42.84 S/. 1,943.22 m2
kg 5069.47 S/. 6.70 S/. 33,965.45 kg
m3 94.69 S/. 503.70 S/. 47,695.35 m3

m2 836.11 S/. 42.84 S/. 35,818.95 m2
kg 7687.02 S/. 6.70 S/. 51,503.03 kg
m3 21.39 S/. 503.70 S/. 10,774.14 m3

m2 213.86 S/. 42.84 S/. 9,161.76 m2
kg 1444.2 S/. 6.70 S/. 9,676.14 kg
m3 0.77 S/. 503.70 S/. 387.85 m3

m2 7.71 S/. 42.84 S/. 330.30 m2
kg 45.6 S/. 6.70 S/. 305.52 kg
m3 4.3 S/. 442.10 S/. 1,901.03 m3

m2 13.45 S/. 42.84 S/. 576.20 m2
kg 186.79 S/. 6.70 S/. 1,251.49 kg
m3 6.97 S/. 442.10 S/. 3,081.44 m3

m2 96.79 S/. 42.84 S/. 4,146.48 m2
kg 1031.58 S/. 6.70 S/. 6,911.59 kg
m3 8.9 S/. 442.10 S/. 3,934.69 m3

m2 84.04 S/. 42.84 S/. 3,600.27 m2
kg 1036.31 S/. 6.70 S/. 6,943.28 kg
m3 20.98 S/. 442.10 S/. 9,275.26 m3

m2 139.88 S/. 42.84 S/. 5,992.46 m2
kg 1361.42 S/. 6.70 S/. 9,121.51 kg
m2 111.37 S/. 105.39 S/. 11,737.28 m2

m2 25.29 S/. 121.12 S/. 3,063.12 m2
m2 311.97 S/. 29.02 S/. 9,053.37 m2

m2 330.3 S/. 19.32 S/. 6,381.40 m2
m 39.27 S/. 14.19 S/. 557.24 m
m 45.33 S/. 8.83 S/. 400.26 m
m2 213.86 S/. 33.86 S/. 7,241.30 m2
m2 356.02 S/. 19.32 S/. 6,878.31 m2

m 279.22 S/. 14.19 S/. 3,962.13 m
m2 139.88 S/. 22.82 S/. 3,192.06 m2
m2 107.06 S/. 30.12 S/. 3,224.65 m2
m2 353.74 S/. 13.86 S/. 4,902.84 m2

m2 998.3 S/. 11.32 S/. 11,300.76 m2
und. 1 S/. 2,190.00 S/. 2,190.00 und.

und. 2 S/. 640.00 S/. 1,280.00 und.
und. 3 S/. 2,084.73 S/. 6,254.19 und.
und. 3 S/. 590.00 S/. 1,770.00 und.

und. 1 S/. 495.00 S/. 495.00 und.
und. 1 S/. 580.00 S/. 580.00 und.
und. 2 S/. 800.00 S/. 1,600.00 und.
und. 1 S/. 630.00 S/. 630.00 und.
und. 3 S/. 150.00 S/. 450.00 und.
und. 1 S/. 1,850.00 S/. 1,850.00 und.
m 204.98 S/. 21.11 S/. 4,327.13 m

und. 4 S/. 500.00 S/. 2,000.00 und.
und. 1 S/. 3,500.00 S/. 3,500.00 und.
m 42.37 S/. 3.45 S/. 146.18 m
und. 4 S/. 300.00 S/. 1,200.00 und.

und. 2 S/. 280.00 S/. 560.00 und.
und. 2 S/. 330.00 S/. 660.00 und.
und. 4 S/. 180.00 S/. 720.00 und.
und. 4 S/. 70.00 S/. 280.00 und.
und. 2 S/. 250.00 S/. 500.00 und.
und. 2 S/. 160.00 S/. 320.00 und.
und. 2 S/. 70.00 S/. 140.00 und.
und. 2 S/. 290.00 S/. 580.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 60.00 S/. 120.00 und.
pto 6 S/. 88.44 S/. 530.64 pto

pto 6 S/. 90.80 S/. 544.80 pto
pto 9 S/. 100.25 S/. 902.25 pto
glb. 1 S/. 24,561.56 S/. 24,561.56 glb.
m 339.08 S/. 1.00 S/. 339.08 m

m 339.08 S/. 0.83 S/. 281.44 m
m3 135.63 S/. 118.16 S/. 16,026.04 m3

m2 169.54 S/. 1.69 S/. 286.52 m2
m3 16.95 S/. 236.82 S/. 4,014.10 m3
m3 135.63 S/. 226.50 S/. 30,720.20 m3
m 339.08 S/. 36.32 S/. 12,315.39 m
glb. 1 S/. 3,380.39 S/. 3,380.39 glb.
m 339.08 S/. 1.30 S/. 440.80 m
m 339.08 S/. 0.27 S/. 91.55 m
m 7295.86 S/. 1.00 S/. 7,295.86 m

m 7295.86 S/. 0.83 S/. 6,055.56 m
und. 8 S/. 34.16 S/. 273.28 und.
und. 16 S/. 45.00 S/. 720.00 und.
m 14591.72 S/. 1.38 S/. 20,136.57 m
und. 8 S/. 217.07 S/. 1,736.56 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m
m3 10943.79 S/. 11.60 S/. 126,947.96 m3

m3 568.98 S/. 212.71 S/. 121,027.74 m3
m3 987.6 S/. 34.74 S/. 34,309.22 m3
m3 125.26 S/. 118.16 S/. 14,800.72 m3
m2 7007.52 S/. 1.69 S/. 11,842.71 m2
m3 700.75 S/. 236.82 S/. 165,951.62 m3
m3 10183.81 S/. 16.60 S/. 169,046.81 m3

m3 887.7 S/. 226.50 S/. 201,064.05 m3
m3 1031.86 S/. 25.28 S/. 26,085.42 m3
m 1995.38 S/. 9.44 S/. 18,836.39 m

m 1710.36 S/. 13.10 S/. 22,405.72 m
m 678.59 S/. 16.90 S/. 11,468.17 m
m 1910.67 S/. 23.90 S/. 45,665.01 m
m 1000.86 S/. 36.32 S/. 36,351.24 m
m 1995.38 S/. 0.48 S/. 957.78 m

m 1710.36 S/. 0.50 S/. 855.18 m
m 678.59 S/. 0.54 S/. 366.44 m
m 1910.67 S/. 0.60 S/. 1,146.40 m
m 1000.86 S/. 0.65 S/. 650.56 m
und. 13 S/. 157.51 S/. 2,047.63 und.
und. 11 S/. 212.71 S/. 2,339.81 und.
und. 5 S/. 307.95 S/. 1,539.75 und.
und. 13 S/. 496.86 S/. 6,459.18 und.
und. 7 S/. 901.03 S/. 6,307.21 und.
und. 10 S/. 85.00 S/. 850.00 und.
und. 13 S/. 1,420.63 S/. 18,468.19 und.
und. 3 S/. 97.67 S/. 293.01 und.

und. 29 S/. 100.47 S/. 2,913.63 und.
und. 5 S/. 103.07 S/. 515.35 und.
und. 3 S/. 106.38 S/. 319.14 und.
und. 4 S/. 158.49 S/. 633.96 und.
und. 6 S/. 161.67 S/. 970.02 und.

und. 5 S/. 172.87 S/. 864.35 und.
und. 3 S/. 194.65 S/. 583.95 und.
und. 4 S/. 187.44 S/. 749.76 und.
und. 4 S/. 222.43 S/. 889.72 und.
und. 3 S/. 38.35 S/. 115.05 und.

und. 4 S/. 38.45 S/. 153.80 und.
und. 3 S/. 45.64 S/. 136.92 und.
und. 3 S/. 42.22 S/. 126.66 und.
und. 3 S/. 44.63 S/. 133.89 und.
und. 15 S/. 36.03 S/. 540.45 und.

und. 25 S/. 35.83 S/. 895.75 und.
und. 17 S/. 35.93 S/. 610.81 und.
und. 15 S/. 36.05 S/. 540.75 und.
und. 13 S/. 40.39 S/. 525.07 und.

und. 25 S/. 40.79 S/. 1,019.75 und.
und. 12 S/. 47.78 S/. 573.36 und.
und. 15 S/. 50.94 S/. 764.10 und.
und. 17 S/. 62.00 S/. 1,054.00 und.
und. 115 S/. 245.56 S/. 28,239.40 und.

und. 75 S/. 254.92 S/. 19,119.00 und.
und. 112 S/. 245.56 S/. 27,502.72 und.
und. 48 S/. 254.92 S/. 12,236.16 und.
und. 30 S/. 246.56 S/. 7,396.80 und.
und. 159 S/. 254.92 S/. 40,532.28 und.
und. 112 S/. 256.56 S/. 28,734.72 und.
und. 75 S/. 274.39 S/. 20,579.25 und.
und. 64 S/. 274.32 S/. 17,556.48 und.
und. 35 S/. 274.39 S/. 9,603.65 und.
m 1995.38 S/. 1.26 S/. 2,514.18 m
m 1710.36 S/. 1.33 S/. 2,274.78 m
m 678.59 S/. 1.28 S/. 868.60 m
m 1910.67 S/. 1.61 S/. 3,076.18 m
m 1000.86 S/. 2.03 S/. 2,031.75 m
m 1995.38 S/. 0.28 S/. 558.71 m

m 1710.36 S/. 0.29 S/. 496.00 m
m 678.59 S/. 0.38 S/. 257.86 m
m 1910.67 S/. 0.47 S/. 898.01 m
m 1000.86 S/. 0.60 S/. 600.52 m
m2 119.12 S/. 26.61 S/. 3,169.78 m2

m3 16.94 S/. 610.08 S/. 10,334.76 m3
und. 62 S/. 177.06 S/. 10,977.72 und.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb.
glb. 1 S/. 11,750.00 S/. 11,750.00 glb.
mes 7 S/. 2,500.00 S/. 17,500.00 mes

und. 2 S/. 2,500.00 S/. 5,000.00 und.
glb. 1 S/. 10,000.00 S/. 10,000.00 glb.
m 11706.2 S/. 1.11 S/. 12,993.88 m

m 11706.2 S/. 0.83 S/. 9,716.15 m
und. 12 S/. 34.16 S/. 409.92 und.
m 13740.4 S/. 1.38 S/. 18,961.75 m
und. 12 S/. 217.07 S/. 2,604.84 und.
und. 48 S/. 45.00 S/. 2,160.00 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m
m3 20532.67 S/. 20.19 S/. 414,554.61 m3

m3 697.49 S/. 10.62 S/. 7,407.34 m3
m2 9843.8 S/. 1.69 S/. 16,636.02 m2
m3 650.17 S/. 12.18 S/. 7,919.07 m3

m3 36.9 S/. 217.82 S/. 8,037.56 m3
m3 15288.24 S/. 22.54 S/. 344,596.93 m3

m3 94.19 S/. 213.02 S/. 20,064.35 m3
m3 1381.76 S/. 25.28 S/. 34,930.89 m3
m 6870.2 S/. 36.23 S/. 248,907.35 m

m2 2210.82 S/. 27.65 S/. 61,129.17 m2
m3 35.72 S/. 531.59 S/. 18,988.39 m3
m3 201.51 S/. 611.93 S/. 123,310.01 m3
m3 46.61 S/. 667.97 S/. 31,134.08 m3
kg 5039.7 S/. 9.42 S/. 47,473.97 kg
und. 157 S/. 429.04 S/. 67,359.28 und.
m2 300.24 S/. 23.14 S/. 6,947.55 m2
m3 54.81 S/. 610.08 S/. 33,438.48 m3
und. 825 S/. 366.19 S/. 302,106.75 und.
m 4836 S/. 1.59 S/. 7,689.24 m

m 6870.2 S/. 1.99 S/. 13,671.70 m
m2 5970.5 S/. 103.50 S/. 617,946.75 m2
glb. 1 S/. 41,589.65 S/. 41,589.65 glb.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb.
glb. 1 S/. 11,750.00 S/. 11,750.00 glb.
S/. 4,933,338.58
S/. 493,333.86
S/. 493,333.86
S/. 5,920,006.30
S/. 5,920,006.30
S/. 1,065,601.13
S/. 6,985,607.43
S/. 702,804.72
METRADO P.U PARCIAL
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 0.84 S/. -
S/. 60.62 S/. -

S/. 4.52 S/. -
S/. 45.43 S/. -

S/. 263.62 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 31.89 S/. -

S/. 20.12 S/. -
S/. 414.44 S/. -

S/. 492.67 S/. -
S/. 211.89 S/. -
S/. 590.30 S/. -
S/. 395.69 S/. -
S/. 513.42 S/. -
S/. 356.50 S/. -
S/. 220.11 S/. -
S/. 317.58 S/. -
S/. 1.13 S/. -
S/. 560.73 S/. -
S/. 279.37 S/. -

S/. 125.41 S/. -
S/. 35.10 S/. -
S/. 17.99 S/. -
S/. 69,041.77 S/. -
S/. 0.83 S/. -

2768.3 S/. 0.66 S/. 1,827.08
S/. 14.44 S/. -
134.2 S/. 1.69 S/. 226.80

236.12 S/. 1.26 S/. 297.51
246.87 S/. 16.60 S/. 4,098.04
376.4 S/. 6.87 S/. 2,585.87
S/. 497.11 S/. -
S/. 1.30 S/. -
S/. 0.27 S/. -
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 0.84 S/. -
S/. 60.62 S/. -

S/. 1.69 S/. -
S/. 25.28 S/. -
S/. 19.80 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 29.02 S/. -

S/. 19.32 S/. -
S/. 450.00 S/. -

S/. 250.40 S/. -
S/. 475.00 S/. -
S/. 75.63 S/. -
S/. 350.00 S/. -
1 S/. 4,035.00 S/. 4,035.00

1 S/. 5,380.00 S/. 5,380.00
S/. 0.92 S/. -

S/. 1.46 S/. -
231.64 S/. 8.54 S/. 1,978.21

66.64 S/. 8.93 S/. 595.10
383.13 S/. 16.10 S/. 6,168.39
383.13 S/. 12.92 S/. 4,950.04
336.14 S/. 25.28 S/. 8,497.62
21.25 S/. 19.80 S/. 420.75
S/. 63.10 S/. -
26.66 S/. 173.97 S/. 4,638.04
S/. 33.25 S/. -
75.05 S/. 503.70 S/. 37,802.69

45.36 S/. 42.84 S/. 1,943.22
2534.74 S/. 6.70 S/. 16,982.76
94.69 S/. 503.70 S/. 47,695.35

836.11 S/. 42.84 S/. 35,818.95
3843.51 S/. 6.70 S/. 25,751.52
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
4.3 S/. 442.10 S/. 1,901.03

13.45 S/. 42.84 S/. 576.20
186.79 S/. 6.70 S/. 1,251.49
6.97 S/. 442.10 S/. 3,081.44

96.79 S/. 42.84 S/. 4,146.48
515.79 S/. 6.70 S/. 3,455.79
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
111.37 S/. 105.39 S/. 11,737.28

25.29 S/. 121.12 S/. 3,063.12
S/. 29.02 S/. -

S/. 19.32 S/. -
S/. 14.19 S/. -
S/. 8.83 S/. -
S/. 33.86 S/. -
S/. 19.32 S/. -

S/. 14.19 S/. -
S/. 22.82 S/. -
S/. 30.12 S/. -
S/. 13.86 S/. -

S/. 11.32 S/. -
S/. 2,190.00 S/. -

S/. 640.00 S/. -
S/. 2,084.73 S/. -
S/. 590.00 S/. -

S/. 495.00 S/. -
S/. 580.00 S/. -
S/. 800.00 S/. -
S/. 630.00 S/. -
S/. 150.00 S/. -
S/. 1,850.00 S/. -
S/. 21.11 S/. -

S/. 500.00 S/. -
S/. 3,500.00 S/. -
S/. 3.45 S/. -
S/. 300.00 S/. -

S/. 280.00 S/. -
S/. 330.00 S/. -
S/. 180.00 S/. -
S/. 70.00 S/. -
S/. 250.00 S/. -
S/. 160.00 S/. -
S/. 70.00 S/. -
S/. 290.00 S/. -
S/. 350.00 S/. -
S/. 350.00 S/. -
S/. 60.00 S/. -
S/. 88.44 S/. -

S/. 90.80 S/. -
S/. 100.25 S/. -
S/. 24,561.56 S/. -
S/. 1.00 S/. -

S/. 0.83 S/. -
S/. 118.16 S/. -

S/. 1.69 S/. -
S/. 236.82 S/. -
S/. 226.50 S/. -
S/. 36.32 S/. -
S/. 3,380.39 S/. -
S/. 1.30 S/. -
S/. 0.27 S/. -
3276 S/. 1.00 S/. 3,276.00

S/. 0.83 S/. -
5 S/. 34.16 S/. 170.80
13 S/. 45.00 S/. 585.00
12645 S/. 1.38 S/. 17,450.10
7 S/. 217.07 S/. 1,519.49
1264 S/. 3.29 S/. 4,158.56
5133.6 S/. 11.60 S/. 59,549.76

135 S/. 212.71 S/. 28,715.85
242.23 S/. 34.74 S/. 8,415.07
104.23 S/. 118.16 S/. 12,315.82
4657.98 S/. 1.69 S/. 7,871.99
434.66 S/. 236.82 S/. 102,936.18
1400.70663541 S/. 16.60 S/. 23,251.12

540 S/. 226.50 S/. 122,310.00
110 S/. 25.28 S/. 2,780.80
80.22 S/. 9.44 S/. 757.27

250 S/. 13.10 S/. 3,275.00
234.56 S/. 16.90 S/. 3,963.99
657.93 S/. 23.90 S/. 15,724.48
281.60 S/. 36.32 S/. 10,227.86
80.22 S/. 0.48 S/. 38.51

125 S/. 0.50 S/. 62.50
678.59 S/. 0.54 S/. 366.44
986.892 S/. 0.60 S/. 592.14
704.01 S/. 0.65 S/. 457.61
S/. 157.51 S/. -
S/. 212.71 S/. -
S/. 307.95 S/. -
S/. 496.86 S/. -
S/. 901.03 S/. -
S/. 85.00 S/. -
S/. 1,420.63 S/. -
3 S/. 97.67 S/. 293.01

8 S/. 100.47 S/. 803.76
S/. 103.07 S/. -
S/. 106.38 S/. -
S/. 158.49 S/. -
1 S/. 161.67 S/. 161.67

S/. 172.87 S/. -
2 S/. 194.65 S/. 389.30
S/. 187.44 S/. -
S/. 222.43 S/. -
3 S/. 38.35 S/. 115.05

2 S/. 38.45 S/. 76.90
2 S/. 45.64 S/. 91.28
S/. 42.22 S/. -
S/. 44.63 S/. -
10 S/. 36.03 S/. 360.30

8 S/. 35.83 S/. 286.64
6 S/. 35.93 S/. 215.58
7 S/. 36.05 S/. 252.35
4 S/. 40.39 S/. 161.56

4 S/. 40.79 S/. 163.16
5 S/. 47.78 S/. 238.90
S/. 50.94 S/. -
S/. 62.00 S/. -
25 S/. 245.56 S/. 6,139.00

15 S/. 254.92 S/. 3,823.80
25 S/. 245.56 S/. 6,139.00
S/. 254.92 S/. -
12 S/. 246.56 S/. 2,958.72
23 S/. 254.92 S/. 5,863.16
S/. 256.56 S/. -
S/. 274.39 S/. -
S/. 274.32 S/. -
S/. 274.39 S/. -
S/. 1.26 S/. -
S/. 1.33 S/. -
S/. 1.28 S/. -
S/. 1.61 S/. -
S/. 2.03 S/. -
S/. 0.28 S/. -

S/. 0.29 S/. -
S/. 0.38 S/. -
S/. 0.47 S/. -
S/. 0.60 S/. -
39 S/. 26.61 S/. 1,037.79

2.55 S/. 610.08 S/. 1,555.70
S/. 177.06 S/. -
S/. 11,792.00 S/. -
S/. 11,750.00 S/. -

S/. 265,241.79
1 S/. 2,500.00 S/. 2,500.00

S/. 2,500.00 S/. -
S/. 10,000.00 S/. -
S/. 1.11 S/. -

7000 S/. 0.83 S/. 5,810.00
4 S/. 34.16 S/. 136.64
5300 S/. 1.38 S/. 7,314.00
4 S/. 217.07 S/. 868.28
S/. 45.00 S/. -
S/. 3.29 S/. -
6815.55 S/. 20.19 S/. 137,605.91

123.2 S/. 10.62 S/. 1,308.38
1980.94 S/. 1.69 S/. 3,347.78
S/. 12.18 S/. -

29.52 S/. 217.82 S/. 6,430.05
1803.09 S/. 22.54 S/. 40,641.65

S/. 213.02 S/. -
250 S/. 25.28 S/. 6,320.00
S/. 36.23 S/. -

S/. 27.65 S/. -
3 S/. 531.59 S/. 1,594.77
29.54 S/. 611.93 S/. 18,076.41
S/. 667.97 S/. -
1245.34 S/. 9.42 S/. 11,731.10
21 S/. 429.04 S/. 9,009.84
76.65 S/. 23.14 S/. 1,773.68
6.37 S/. 610.08 S/. 3,886.21
S/. 366.19 S/. -
2050.98 S/. 1.59 S/. 3,261.06

1822.12 S/. 1.99 S/. 3,626.02
S/. 103.50 S/. -
S/. 41,589.65 S/. -
S/. 11,792.00 S/. -
S/. 11,750.00 S/. -
S/. 968,046.51
S/. 96,804.65
S/. 96,804.65
S/. 1,161,655.81
S/. 1,161,655.81
S/. 209,098.05
S/. 1,370,753.86
1370753.8
entidad debe pagar S/. -0.06
ITEM DESCRIPCION
01.04.03 ACERO FY=4200 KG/CM2
01.06.03 CODO DE F.F 90°X160mm
01.07.00 VARIOS
02.03.00 TUBERIAS
03.04.03 ACERO FY=4200 KG/CM2
04.01.05.01.03 ACERO FY=4200 KG/CM2
04.01.05.02.01 CONCRETO F'C=245 KG/M2
04.01.05.02.03 ACERO FY=4200 KG/CM2
04.01.05.03.01 CONCRETO F'C= 245 KG/CM2
04.01.05.03.03 ACERO FY=4200 KG/CM2
04.01.05.04.01 CONCRETO F'C= 245 KG/CM2
04.01.05.04.03 ACERO FY=4200 KG/CM2
04.01.05.05.01 CONCRETO F'C= 210 KG/CM2
04.01.05.05.03 ACERO FY=4200 KG/CM2
04.01.05.06.03 ACERO FY=4200 KG/CM2
04.01.05.07.03 ACERO FY=4200 KG/CM2
04.01.05.08.03 ACERO FY=4200 KG/CM2
04.01.07.01.04 BRUÑAS
04.01.09 PINTURA
04.01.13 OTROS
04.01.14.05 TEE BBB DN 160/150mm FFD
05.03.00 TUBERIAS
06.03.00 TUBERIAS
06.04.03 ACCESORIOS
06.04.03.01 TEE
06.04.03.02 CODOS
06.04.03.03 TAPON
05.04.03.05 CRUZ

04.00.00 TUBERIAS
COSTO DIRECTO
UTILIDAD( 10%)
SUBTOTAL
I.G.V (18%)
UND METRADO
m2 261.25 S/. 0.92 S/. 240.35 m2 195.94

m2 261.25 S/. 1.46 S/. 381.43 m2 195.94
m2 261.25 S/. 0.84 S/. 219.45 m2 195.94
m3 97.9 S/. 60.62 S/. 5,934.70 m3 18.56

m3 183.45 S/. 4.52 S/. 829.19 m3 66.27
m2 65.35 S/. 45.43 S/. 2,968.85 m2 31.95

m3 0.35 S/. 263.62 S/. 92.27 m3
m3 132.4 S/. 442.10 S/. 58,534.04 m3 70.58

m2 790.75 S/. 42.84 S/. 33,875.73 m2 421.43
kg 6500 S/. 6.70 S/. 43,550.00 kg 3987.98
m2 509.75 S/. 31.89 S/. 16,255.93 m2

m2 525.05 S/. 20.12 S/. 10,564.01 m2
m 10.95 S/. 414.44 S/. 4,538.12 m 6.57

m 12.2 S/. 492.67 S/. 6,010.57 m 7.32
und. 5 S/. 211.89 S/. 1,059.45 und. 3
und. 5 S/. 590.30 S/. 2,951.50 und. 3
und. 10 S/. 395.69 S/. 3,956.90 und. 6
und. 5 S/. 513.42 S/. 2,567.10 und. 3
und. 10 S/. 356.50 S/. 3,565.00 und. 6
und. 10 S/. 220.11 S/. 2,201.10 und. 6
und. 10 S/. 317.58 S/. 3,175.80 und. 6
m 23.15 S/. 1.13 S/. 26.16 m 12.34
und. 5 S/. 560.73 S/. 2,803.65 und. 3
und. 10 S/. 279.37 S/. 2,793.70 und. 7

m3 214.25 S/. 125.41 S/. 26,869.09 m3 198.65
und. 10 S/. 35.10 S/. 351.00 und. 2
und. 40 S/. 17.99 S/. 719.60 und. 33
glb. 1 S/. 69,041.77 S/. 69,041.77 glb. 0.35
m 3017.75 S/. 0.83 S/. 2,504.73 m

m 3017.75 S/. 0.66 S/. 1,991.72 m
m3 1207.1 S/. 14.44 S/. 17,430.52 m3
m2 1508.88 S/. 1.69 S/. 2,550.01 m2 4.68
m 3017.75 S/. 1.26 S/. 3,802.37 m
m3 1164.01 S/. 16.60 S/. 19,322.57 m3
m 3017.75 S/. 6.87 S/. 20,731.94 m 76.4
glb. 1 S/. 497.11 S/. 497.11 glb. 0.45
m 3017.75 S/. 1.30 S/. 3,923.08 m
m 3017.75 S/. 0.27 S/. 814.79 m
m2 190.4 S/. 0.92 S/. 175.17 m2 190.4

m2 190.4 S/. 1.46 S/. 277.98 m2 190.4
m2 190.4 S/. 0.84 S/. 159.94 m2
m3 50.25 S/. 60.62 S/. 3,046.16 m3

m2 190.4 S/. 1.69 S/. 321.78 m2
m3 60.3 S/. 25.28 S/. 1,524.38 m3
m2 31.4 S/. 19.80 S/. 621.72 m2
m3 22.35 S/. 442.10 S/. 9,880.94 m3

m2 172.28 S/. 42.84 S/. 7,380.48 m2
kg 1894.2 S/. 6.70 S/. 12,691.14 kg 957.58
m2 49.77 S/. 29.02 S/. 1,444.33 m2

m2 39.21 S/. 19.32 S/. 757.54 m2
und. 3 S/. 450.00 S/. 1,350.00 und. 2

und. 1 S/. 250.40 S/. 250.40 und.
und. 2 S/. 475.00 S/. 950.00 und. 1
und. 1 S/. 75.63 S/. 75.63 und.
glb. 1 S/. 350.00 S/. 350.00 glb.
und. 1 S/. 4,035.00 S/. 4,035.00 und.

glb. 1 S/. 5,380.00 S/. 5,380.00 glb.
m2 383.13 S/. 0.92 S/. 352.48 m2

m2 383.13 S/. 1.46 S/. 559.37 m2
m3 281.64 S/. 8.54 S/. 2,405.21 m3
m3 66.64 S/. 8.93 S/. 595.10 m3
m2 383.13 S/. 16.10 S/. 6,168.39 m2
m2 383.13 S/. 12.92 S/. 4,950.04 m2
m3 336.14 S/. 25.28 S/. 8,497.62 m3
m2 21.25 S/. 19.80 S/. 420.75 m2

m2 71.02 S/. 63.10 S/. 4,481.36 m2 23.45
m2 26.66 S/. 173.97 S/. 4,638.04 m2
m2 107.06 S/. 33.25 S/. 3,559.75 m2 107.06
m3 75.05 S/. 503.70 S/. 37,802.69 m3

m2 45.36 S/. 42.84 S/. 1,943.22 m2
kg 5069.47 S/. 6.70 S/. 33,965.45 kg
m3 94.69 S/. 503.70 S/. 47,695.35 m3

m2 836.11 S/. 42.84 S/. 35,818.95 m2
kg 7687.02 S/. 6.70 S/. 51,503.03 kg
m3 21.39 S/. 503.70 S/. 10,774.14 m3

m2 213.86 S/. 42.84 S/. 9,161.76 m2
kg 1444.2 S/. 6.70 S/. 9,676.14 kg
m3 0.77 S/. 503.70 S/. 387.85 m3

m2 7.71 S/. 42.84 S/. 330.30 m2
kg 45.6 S/. 6.70 S/. 305.52 kg
m3 4.3 S/. 442.10 S/. 1,901.03 m3

m2 13.45 S/. 42.84 S/. 576.20 m2
kg 186.79 S/. 6.70 S/. 1,251.49 kg
m3 6.97 S/. 442.10 S/. 3,081.44 m3

m2 96.79 S/. 42.84 S/. 4,146.48 m2
kg 1031.58 S/. 6.70 S/. 6,911.59 kg
m3 8.9 S/. 442.10 S/. 3,934.69 m3 8.9

m2 84.04 S/. 42.84 S/. 3,600.27 m2 84.04
kg 1036.31 S/. 6.70 S/. 6,943.28 kg 518.16
m3 20.98 S/. 442.10 S/. 9,275.26 m3 20.98

m2 139.88 S/. 42.84 S/. 5,992.46 m2 139.88
kg 1361.42 S/. 6.70 S/. 9,121.51 kg 680.71
m2 111.37 S/. 105.39 S/. 11,737.28 m2

m2 25.29 S/. 121.12 S/. 3,063.12 m2
m2 311.97 S/. 29.02 S/. 9,053.37 m2
m2 330.3 S/. 19.32 S/. 6,381.40 m2
m 39.27 S/. 14.19 S/. 557.24 m
m 45.33 S/. 8.83 S/. 400.26 m
m2 213.86 S/. 33.86 S/. 7,241.30 m2
m2 356.02 S/. 19.32 S/. 6,878.31 m2

m 279.22 S/. 14.19 S/. 3,962.13 m
m2 139.88 S/. 22.82 S/. 3,192.06 m2
m2 107.06 S/. 30.12 S/. 3,224.65 m2
m2 353.74 S/. 13.86 S/. 4,902.84 m2

m2 998.3 S/. 11.32 S/. 11,300.76 m2
und. 1 S/. 2,190.00 S/. 2,190.00 und. 0.75

und. 2 S/. 640.00 S/. 1,280.00 und. 0.75
und. 3 S/. 2,084.73 S/. 6,254.19 und. 0.75
und. 3 S/. 590.00 S/. 1,770.00 und.

und. 1 S/. 495.00 S/. 495.00 und.
und. 1 S/. 580.00 S/. 580.00 und.
und. 2 S/. 800.00 S/. 1,600.00 und.
und. 1 S/. 630.00 S/. 630.00 und.
und. 3 S/. 150.00 S/. 450.00 und.
und. 1 S/. 1,850.00 S/. 1,850.00 und.
m 204.98 S/. 21.11 S/. 4,327.13 m 204.98

und. 4 S/. 500.00 S/. 2,000.00 und.
und. 1 S/. 3,500.00 S/. 3,500.00 und.
m 42.37 S/. 3.45 S/. 146.18 m
und. 4 S/. 300.00 S/. 1,200.00 und.

und. 2 S/. 280.00 S/. 560.00 und.
und. 2 S/. 330.00 S/. 660.00 und.
und. 4 S/. 180.00 S/. 720.00 und.
und. 4 S/. 70.00 S/. 280.00 und.
und. 2 S/. 250.00 S/. 500.00 und.
und. 2 S/. 160.00 S/. 320.00 und.
und. 2 S/. 70.00 S/. 140.00 und.
und. 2 S/. 290.00 S/. 580.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 60.00 S/. 120.00 und.
pto 6 S/. 88.44 S/. 530.64 pto 6

pto 6 S/. 90.80 S/. 544.80 pto 6
pto 9 S/. 100.25 S/. 902.25 pto 9
glb. 1 S/. 24,561.56 S/. 24,561.56 glb. 0.5
m 339.08 S/. 1.00 S/. 339.08 m 339.08

m 339.08 S/. 0.83 S/. 281.44 m 339.08
m3 135.63 S/. 118.16 S/. 16,026.04 m3 135.63
m2 169.54 S/. 1.69 S/. 286.52 m2 169.54
m3 16.95 S/. 236.82 S/. 4,014.10 m3 16.95
m3 135.63 S/. 226.50 S/. 30,720.20 m3 135.63
m 339.08 S/. 36.32 S/. 12,315.39 m 339.08
glb. 1 S/. 3,380.39 S/. 3,380.39 glb. 0.75
m 339.08 S/. 1.30 S/. 440.80 m 339.08
m 339.08 S/. 0.27 S/. 91.55 m
m 7295.86 S/. 1.00 S/. 7,295.86 m 1065.87

m 7295.86 S/. 0.83 S/. 6,055.56 m 3234
und. 8 S/. 34.16 S/. 273.28 und.
und. 16 S/. 45.00 S/. 720.00 und. 1
m 14591.72 S/. 1.38 S/. 20,136.57 m 1025.75
und. 8 S/. 217.07 S/. 1,736.56 und. 1
m 2834.28 S/. 3.29 S/. 9,324.78 m
m3 10943.79 S/. 11.60 S/. 126,947.96 m3 3694.34

m3 568.98 S/. 212.71 S/. 121,027.74 m3 65.78
m3 987.6 S/. 34.74 S/. 34,309.22 m3
m3 125.26 S/. 118.16 S/. 14,800.72 m3
m2 7007.52 S/. 1.69 S/. 11,842.71 m2 978.54
m3 700.75 S/. 236.82 S/. 165,951.62 m3 217.43
m3 10183.81 S/. 16.60 S/. 169,046.81 m3 7585.87

m3 887.7 S/. 226.50 S/. 201,064.05 m3 304.87
m3 1031.86 S/. 25.28 S/. 26,085.42 m3 657.34
m 1995.38 S/. 9.44 S/. 18,836.39 m 123.67

m 1710.36 S/. 13.10 S/. 22,405.72 m 65.43
m 678.59 S/. 16.90 S/. 11,468.17 m 137.67
m 1910.67 S/. 23.90 S/. 45,665.01 m 386.85
m 1000.86 S/. 36.32 S/. 36,351.24 m 264.76
m 1995.38 S/. 0.48 S/. 957.78 m 235.87

m 1710.36 S/. 0.50 S/. 855.18 m 548.97
m 678.59 S/. 0.54 S/. 366.44 m
m 1910.67 S/. 0.60 S/. 1,146.40 m 645.34
m 1000.86 S/. 0.65 S/. 650.56 m 76.34
und. 13 S/. 157.51 S/. 2,047.63 und. 10

und. 11 S/. 212.71 S/. 2,339.81 und. 8
und. 5 S/. 307.95 S/. 1,539.75 und. 3
und. 13 S/. 496.86 S/. 6,459.18 und. 11
und. 7 S/. 901.03 S/. 6,307.21 und. 6
und. 10 S/. 85.00 S/. 850.00 und. 7
und. 13 S/. 1,420.63 S/. 18,468.19 und. 10
und. 3 S/. 97.67 S/. 293.01 und.

und. 29 S/. 100.47 S/. 2,913.63 und. 8
und. 5 S/. 103.07 S/. 515.35 und. 4
und. 3 S/. 106.38 S/. 319.14 und. 2
und. 4 S/. 158.49 S/. 633.96 und. 2
und. 6 S/. 161.67 S/. 970.02 und. 4

und. 5 S/. 172.87 S/. 864.35 und. 4
und. 3 S/. 194.65 S/. 583.95 und.
und. 4 S/. 187.44 S/. 749.76 und. 3
und. 4 S/. 222.43 S/. 889.72 und. 3
und. 3 S/. 38.35 S/. 115.05 und.

und. 4 S/. 38.45 S/. 153.80 und. 1
und. 3 S/. 45.64 S/. 136.92 und.
und. 3 S/. 42.22 S/. 126.66 und. 2
und. 3 S/. 44.63 S/. 133.89 und. 2
und. 15 S/. 36.03 S/. 540.45 und.

und. 25 S/. 35.83 S/. 895.75 und. 12
und. 17 S/. 35.93 S/. 610.81 und. 8
und. 15 S/. 36.05 S/. 540.75 und. 4
und. 13 S/. 40.39 S/. 525.07 und. 7
und. 25 S/. 40.79 S/. 1,019.75 und. 17
und. 12 S/. 47.78 S/. 573.36 und. 6
und. 15 S/. 50.94 S/. 764.10 und. 13
und. 17 S/. 62.00 S/. 1,054.00 und. 12
und. 115 S/. 245.56 S/. 28,239.40 und. 29

und. 75 S/. 254.92 S/. 19,119.00 und. 16
und. 112 S/. 245.56 S/. 27,502.72 und. 25
und. 48 S/. 254.92 S/. 12,236.16 und. 19
und. 30 S/. 246.56 S/. 7,396.80 und. 2
und. 159 S/. 254.92 S/. 40,532.28 und. 65
und. 112 S/. 256.56 S/. 28,734.72 und. 62
und. 75 S/. 274.39 S/. 20,579.25 und. 24
und. 64 S/. 274.32 S/. 17,556.48 und. 21
und. 35 S/. 274.39 S/. 9,603.65 und. 11
m 1995.38 S/. 1.26 S/. 2,514.18 m 1339.43

m 1710.36 S/. 1.33 S/. 2,274.78 m 1243.12
m 678.59 S/. 1.28 S/. 868.60 m 493.43
m 1910.67 S/. 1.61 S/. 3,076.18 m 1410.09
m 1000.86 S/. 2.03 S/. 2,031.75 m 780.85
m 1995.38 S/. 0.28 S/. 558.71 m

m 1710.36 S/. 0.29 S/. 496.00 m
m 678.59 S/. 0.38 S/. 257.86 m
m 1910.67 S/. 0.47 S/. 898.01 m
m 1000.86 S/. 0.60 S/. 600.52 m
m2 119.12 S/. 26.61 S/. 3,169.78 m2 45

m3 16.94 S/. 610.08 S/. 10,334.76 m3 12
und. 62 S/. 177.06 S/. 10,977.72 und. 50
glb. 1 S/. 11,792.00 S/. 11,792.00 glb. 0.25
glb. 1 S/. 11,750.00 S/. 11,750.00 glb. 0.25
mes 7 S/. 2,500.00 S/. 17,500.00 mes 1

und. 2 S/. 2,500.00 S/. 5,000.00 und.
glb. 1 S/. 10,000.00 S/. 10,000.00 glb. 0.05
m 11706.2 S/. 1.11 S/. 12,993.88 m

m 11706.2 S/. 0.83 S/. 9,716.15 m 1764.48
und. 12 S/. 34.16 S/. 409.92 und.
m 13740.4 S/. 1.38 S/. 18,961.75 m 1204.76
und. 12 S/. 217.07 S/. 2,604.84 und.
und. 48 S/. 45.00 S/. 2,160.00 und. 8
m 2834.28 S/. 3.29 S/. 9,324.78 m 247
m3 20532.67 S/. 20.19 S/. 414,554.61 m3 2743.58

m3 697.49 S/. 10.62 S/. 7,407.34 m3
m2 9843.8 S/. 1.69 S/. 16,636.02 m2 676.00
m3 650.17 S/. 12.18 S/. 7,919.07 m3

m3 36.9 S/. 217.82 S/. 8,037.56 m3
m3 15288.24 S/. 22.54 S/. 344,596.93 m3 4591.65

m3 94.19 S/. 213.02 S/. 20,064.35 m3 9.42
m3 1381.76 S/. 25.28 S/. 34,930.89 m3 350
m 6870.2 S/. 36.23 S/. 248,907.35 m 220.34
m2 2210.82 S/. 27.65 S/. 61,129.17 m2 166.76

m3 35.72 S/. 531.59 S/. 18,988.39 m3 1.71
m3 201.51 S/. 611.93 S/. 123,310.01 m3 14.87
m3 46.61 S/. 667.97 S/. 31,134.08 m3 1.8
kg 5039.7 S/. 9.42 S/. 47,473.97 kg 193.43
und. 157 S/. 429.04 S/. 67,359.28 und. 4
m2 300.24 S/. 23.14 S/. 6,947.55 m2 7.34
m3 54.81 S/. 610.08 S/. 33,438.48 m3 1.08
und. 825 S/. 366.19 S/. 302,106.75 und. 67
m 4836 S/. 1.59 S/. 7,689.24 m 10.12

m 6870.2 S/. 1.99 S/. 13,671.70 m 150
m2 5970.5 S/. 103.50 S/. 617,946.75 m2 1580.82
glb. 1 S/. 41,589.65 S/. 41,589.65 glb.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb.
glb. 1 S/. 11,750.00 S/. 11,750.00 glb.
S/. 4,933,338.58
S/. 493,333.86
S/. 493,333.86
S/. 5,920,006.30
S/. 5,920,006.30
S/. 1,065,601.13
S/. 6,985,607.43
entidad debe pagar

S/. 775,576.53
P.U PARCIAL
S/. 0.92 S/. 180.26

S/. 1.46 S/. 286.07
S/. 0.84 S/. 164.59
S/. 60.62 S/. 1,125.26

S/. 4.52 S/. 299.54
S/. 45.43 S/. 1,451.49

S/. 263.62 S/. -
S/. 442.10 S/. 31,201.21

S/. 42.84 S/. 18,053.85
S/. 6.70 S/. 26,719.43
S/. 31.89 S/. -

S/. 20.12 S/. -
S/. 414.44 S/. 2,722.87

S/. 492.67 S/. 3,606.34
S/. 211.89 S/. 635.67
S/. 590.30 S/. 1,770.90
S/. 395.69 S/. 2,374.14
S/. 513.42 S/. 1,540.26
S/. 356.50 S/. 2,139.00
S/. 220.11 S/. 1,320.66
S/. 317.58 S/. 1,905.48
S/. 1.13 S/. 13.94
S/. 560.73 S/. 1,682.19
S/. 279.37 S/. 1,955.59

S/. 125.41 S/. 24,912.70
S/. 35.10 S/. 70.20
S/. 17.99 S/. 593.67
S/. 69,041.77 S/. 24,164.62
S/. 0.83 S/. -

S/. 0.66 S/. -
S/. 14.44 S/. -
S/. 1.69 S/. 7.91
S/. 1.26 S/. -
S/. 16.60 S/. -
S/. 6.87 S/. 524.87
S/. 497.11 S/. 223.70
S/. 1.30 S/. -
S/. 0.27 S/. -
S/. 0.92 S/. 175.17

S/. 1.46 S/. 277.98
S/. 0.84 S/. -
S/. 60.62 S/. -

S/. 1.69 S/. -
S/. 25.28 S/. -
S/. 19.80 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. 6,415.79
S/. 29.02 S/. -

S/. 19.32 S/. -
S/. 450.00 S/. 900.00

S/. 250.40 S/. -
S/. 475.00 S/. 475.00
S/. 75.63 S/. -
S/. 350.00 S/. -
S/. 4,035.00 S/. -

S/. 5,380.00 S/. -
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 8.54 S/. -
S/. 8.93 S/. -
S/. 16.10 S/. -
S/. 12.92 S/. -
S/. 25.28 S/. -
S/. 19.80 S/. -

S/. 63.10 S/. 1,479.70
S/. 173.97 S/. -
S/. 33.25 S/. 3,559.75
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 503.70 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. -

S/. 42.84 S/. -
S/. 6.70 S/. -
S/. 442.10 S/. 3,934.69

S/. 42.84 S/. 3,600.27
S/. 6.70 S/. 3,471.64
S/. 442.10 S/. 9,275.26

S/. 42.84 S/. 5,992.46
S/. 6.70 S/. 4,560.76
S/. 105.39 S/. -

S/. 121.12 S/. -
S/. 29.02 S/. -
S/. 19.32 S/. -
S/. 14.19 S/. -
S/. 8.83 S/. -
S/. 33.86 S/. -
S/. 19.32 S/. -

S/. 14.19 S/. -
S/. 22.82 S/. -
S/. 30.12 S/. -
S/. 13.86 S/. -

S/. 11.32 S/. -
S/. 2,190.00 S/. 1,642.50

S/. 640.00 S/. 480.00
S/. 2,084.73 S/. 1,563.55
S/. 590.00 S/. -

S/. 495.00 S/. -
S/. 580.00 S/. -
S/. 800.00 S/. -
S/. 630.00 S/. -
S/. 150.00 S/. -
S/. 1,850.00 S/. -
S/. 21.11 S/. 4,327.13

S/. 500.00 S/. -
S/. 3,500.00 S/. -
S/. 3.45 S/. -
S/. 300.00 S/. -

S/. 280.00 S/. -
S/. 330.00 S/. -
S/. 180.00 S/. -
S/. 70.00 S/. -
S/. 250.00 S/. -
S/. 160.00 S/. -
S/. 70.00 S/. -
S/. 290.00 S/. -
S/. 350.00 S/. -
S/. 350.00 S/. -
S/. 60.00 S/. -
S/. 88.44 S/. 530.64

S/. 90.80 S/. 544.80
S/. 100.25 S/. 902.25
S/. 24,561.56 S/. 12,280.78
S/. 1.00 S/. 339.08

S/. 0.83 S/. 281.44
S/. 118.16 S/. 16,026.04
S/. 1.69 S/. 286.52
S/. 236.82 S/. 4,014.10
S/. 226.50 S/. 30,720.20
S/. 36.32 S/. 12,315.39
S/. 3,380.39 S/. 2,535.29
S/. 1.30 S/. 440.80
S/. 0.27 S/. -
S/. 1.00 S/. 1,065.87

S/. 0.83 S/. 2,684.22
S/. 34.16 S/. -
S/. 45.00 S/. 45.00
S/. 1.38 S/. 1,415.54
S/. 217.07 S/. 217.07
S/. 3.29 S/. -
S/. 11.60 S/. 42,854.34

S/. 212.71 S/. 13,992.06
S/. 34.74 S/. -
S/. 118.16 S/. -
S/. 1.69 S/. 1,653.73
S/. 236.82 S/. 51,491.77
S/. 16.60 S/. 125,922.12

S/. 226.50 S/. 69,053.06
S/. 25.28 S/. 16,617.56
S/. 9.44 S/. 1,167.44

S/. 13.10 S/. 857.13
S/. 16.90 S/. 2,326.62
S/. 23.90 S/. 9,245.72
S/. 36.32 S/. 9,616.08
S/. 0.48 S/. 113.22

S/. 0.50 S/. 274.49
S/. 0.54 S/. -
S/. 0.60 S/. 387.20
S/. 0.65 S/. 49.62
S/. 157.51 S/. 1,575.10

S/. 212.71 S/. 1,701.68
S/. 307.95 S/. 923.85
S/. 496.86 S/. 5,465.46
S/. 901.03 S/. 5,406.18
S/. 85.00 S/. 595.00
S/. 1,420.63 S/. 14,206.30
S/. 97.67 S/. -

S/. 100.47 S/. 803.76
S/. 103.07 S/. 412.28
S/. 106.38 S/. 212.76
S/. 158.49 S/. 316.98
S/. 161.67 S/. 646.68

S/. 172.87 S/. 691.48
S/. 194.65 S/. -
S/. 187.44 S/. 562.32
S/. 222.43 S/. 667.29
S/. 38.35 S/. -

S/. 38.45 S/. 38.45
S/. 45.64 S/. -
S/. 42.22 S/. 84.44
S/. 44.63 S/. 89.26
S/. 36.03 S/. -

S/. 35.83 S/. 429.96
S/. 35.93 S/. 287.44
S/. 36.05 S/. 144.20
S/. 40.39 S/. 282.73
S/. 40.79 S/. 693.43
S/. 47.78 S/. 286.68
S/. 50.94 S/. 662.22
S/. 62.00 S/. 744.00
S/. 245.56 S/. 7,121.24

S/. 254.92 S/. 4,078.72
S/. 245.56 S/. 6,139.00
S/. 254.92 S/. 4,843.48
S/. 246.56 S/. 493.12
S/. 254.92 S/. 16,569.80
S/. 256.56 S/. 15,906.72
S/. 274.39 S/. 6,585.36
S/. 274.32 S/. 5,760.72
S/. 274.39 S/. 3,018.29
S/. 1.26 S/. 1,687.68

S/. 1.33 S/. 1,653.35
S/. 1.28 S/. 631.59
S/. 1.61 S/. 2,270.24
S/. 2.03 S/. 1,585.13
S/. 0.28 S/. -

S/. 0.29 S/. -
S/. 0.38 S/. -
S/. 0.47 S/. -
S/. 0.60 S/. -
S/. 26.61 S/. 1,197.45

S/. 610.08 S/. 7,320.96
S/. 177.06 S/. 8,853.00
S/. 11,792.00 S/. 2,948.00
S/. 11,750.00 S/. 2,937.50

S/. 394,821.28
S/. 2,500.00 S/. 2,500.00

S/. 2,500.00 S/. -
S/. 10,000.00 S/. 500.00
S/. 1.11 S/. -

S/. 0.83 S/. 1,464.52
S/. 34.16 S/. -
S/. 1.38 S/. 1,662.57
S/. 217.07 S/. -
S/. 45.00 S/. 360.00
S/. 3.29 S/. 812.63
S/. 20.19 S/. 55,392.88

S/. 10.62 S/. -
S/. 1.69 S/. 1,142.44
S/. 12.18 S/. -

S/. 217.82 S/. -
S/. 22.54 S/. 103,495.79

S/. 213.02 S/. 2,006.44
S/. 25.28 S/. 8,848.00
S/. 36.23 S/. 7,982.92
S/. 27.65 S/. 4,610.91

S/. 531.59 S/. 909.02
S/. 611.93 S/. 9,099.40
S/. 667.97 S/. 1,202.35
S/. 9.42 S/. 1,822.11
S/. 429.04 S/. 1,716.16
S/. 23.14 S/. 169.85
S/. 610.08 S/. 658.89
S/. 366.19 S/. 24,534.73
S/. 1.59 S/. 16.09

S/. 1.99 S/. 298.50
S/. 103.50 S/. 163,615.09
S/. 41,589.65 S/. -
S/. 11,792.00 S/. -
S/. 11,750.00 S/. -
S/. 1,170,397.81
S/. 117,039.78
S/. 117,039.78
S/. 1,404,477.37
S/. 1,404,477.37
S/. 252,805.93
S/. 1,657,283.30
S/. 1,648,949.39
entidad debe pagar S/. (8,333.91)
ITEM DESCRIPCION
01.04.03 ACERO FY=4200 KG/CM2
01.06.03 CODO DE F.F 90°X160mm
01.07.00 VARIOS
02.03.00 TUBERIAS
03.04.03 ACERO FY=4200 KG/CM2
04.01.05.01.03 ACERO FY=4200 KG/CM2
04.01.05.02.01 CONCRETO F'C=245 KG/M2
04.01.05.02.03 ACERO FY=4200 KG/CM2
04.01.05.03.01 CONCRETO F'C= 245 KG/CM2
04.01.05.03.03 ACERO FY=4200 KG/CM2
04.01.05.04.01 CONCRETO F'C= 245 KG/CM2
04.01.05.04.03 ACERO FY=4200 KG/CM2
04.01.05.05.01 CONCRETO F'C= 210 KG/CM2
04.01.05.05.03 ACERO FY=4200 KG/CM2
04.01.05.06.03 ACERO FY=4200 KG/CM2
04.01.05.07.03 ACERO FY=4200 KG/CM2
04.01.05.08.03 ACERO FY=4200 KG/CM2
04.01.07.01.04 BRUÑAS
04.01.09 PINTURA
04.01.13 OTROS
04.01.14.05 TEE BBB DN 160/150mm FFD
05.03.00 TUBERIAS
06.03.00 TUBERIAS
06.04.03 ACCESORIOS
06.04.03.01 TEE
06.04.03.02 CODOS
06.04.03.03 TAPON
05.04.03.05 CRUZ

04.00.00 TUBERIAS
COSTO DIRECTO
UTILIDAD( 10%)
SUBTOTAL
I.G.V (18%)
UND METRADO
m2 261.25 S/. 0.92 S/. 240.35 m2 Err:501

m2 261.25 S/. 1.46 S/. 381.43 m2 Err:501
m2 261.25 S/. 0.84 S/. 219.45 m2 Err:501
Err:501
m3 97.9 S/. 60.62 S/. 5,934.70 m3 Err:501
m3 183.45 S/. 4.52 S/. 829.19 m3 Err:501
Err:501
m2 65.35 S/. 45.43 S/. 2,968.85 m2 Err:501
m3 0.35 S/. 263.62 S/. 92.27 m3 Err:501
Err:501
m3 132.4 S/. 442.10 S/. 58,534.04 m3 Err:501
m2 790.75 S/. 42.84 S/. 33,875.73 m2 Err:501
kg 6500 S/. 6.70 S/. 43,550.00 kg Err:501
Err:501
m2 509.75 S/. 31.89 S/. 16,255.93 m2 Err:501
m2 525.05 S/. 20.12 S/. 10,564.01 m2 Err:501
Err:501
m 10.95 S/. 414.44 S/. 4,538.12 m Err:501
m 12.2 S/. 492.67 S/. 6,010.57 m Err:501
und. 5 S/. 211.89 S/. 1,059.45 und. Err:501
und. 5 S/. 590.30 S/. 2,951.50 und. Err:501
und. 10 S/. 395.69 S/. 3,956.90 und. Err:501
und. 5 S/. 513.42 S/. 2,567.10 und. Err:501
und. 10 S/. 356.50 S/. 3,565.00 und. Err:501
und. 10 S/. 220.11 S/. 2,201.10 und. Err:501
und. 10 S/. 317.58 S/. 3,175.80 und. Err:501
m 23.15 S/. 1.13 S/. 26.16 m Err:501
und. 5 S/. 560.73 S/. 2,803.65 und. Err:501
Err:501
und. 10 S/. 279.37 S/. 2,793.70 und. Err:501
m3 214.25 S/. 125.41 S/. 26,869.09 m3 Err:501
und. 10 S/. 35.10 S/. 351.00 und. Err:501
und. 40 S/. 17.99 S/. 719.60 und. Err:501
Err:501
glb. 1 S/. 69,041.77 S/. 69,041.77 glb. Err:501
Err:501
Err:501
m 3017.75 S/. 0.83 S/. 2,504.73 m Err:501
m 3017.75 S/. 0.66 S/. 1,991.72 m Err:501
Err:501
Err:501
m3 1207.1 S/. 14.44 S/. 17,430.52 m3 Err:501
Err:501
m2 1508.88 S/. 1.69 S/. 2,550.01 m2 Err:501
Err:501
m 3017.75 S/. 1.26 S/. 3,802.37 m Err:501
Err:501
m3 1164.01 S/. 16.60 S/. 19,322.57 m3 Err:501
Err:501
m 3017.75 S/. 6.87 S/. 20,731.94 m Err:501
Err:501
glb. 1 S/. 497.11 S/. 497.11 glb. Err:501
Err:501
m 3017.75 S/. 1.30 S/. 3,923.08 m Err:501
Err:501
m 3017.75 S/. 0.27 S/. 814.79 m Err:501
Err:501
Err:501
m2 190.4 S/. 0.92 S/. 175.17 m2 Err:501
m2 190.4 S/. 1.46 S/. 277.98 m2 Err:501
m2 190.4 S/. 0.84 S/. 159.94 m2 Err:501
Err:501
m3 50.25 S/. 60.62 S/. 3,046.16 m3 Err:501
m2 190.4 S/. 1.69 S/. 321.78 m2 Err:501
m3 60.3 S/. 25.28 S/. 1,524.38 m3 Err:501
Err:501
m2 31.4 S/. 19.80 S/. 621.72 m2 Err:501
Err:501
m3 22.35 S/. 442.10 S/. 9,880.94 m3 Err:501
m2 172.28 S/. 42.84 S/. 7,380.48 m2 Err:501
kg 1894.2 S/. 6.70 S/. 12,691.14 kg Err:501
Err:501
m2 49.77 S/. 29.02 S/. 1,444.33 m2 Err:501
m2 39.21 S/. 19.32 S/. 757.54 m2 Err:501
Err:501
und. 3 S/. 450.00 S/. 1,350.00 und. Err:501
und. 1 S/. 250.40 S/. 250.40 und. Err:501
und. 2 S/. 475.00 S/. 950.00 und. Err:501
und. 1 S/. 75.63 S/. 75.63 und. Err:501
Err:501
glb. 1 S/. 350.00 S/. 350.00 glb. Err:501
Err:501
Err:501
Err:501
und. 1 S/. 4,035.00 S/. 4,035.00 und. Err:501
glb. 1 S/. 5,380.00 S/. 5,380.00 glb. Err:501
Err:501
m2 383.13 S/. 0.92 S/. 352.48 m2 Err:501
m2 383.13 S/. 1.46 S/. 559.37 m2 Err:501
Err:501
m3 281.64 S/. 8.54 S/. 2,405.21 m3 Err:501
m3 66.64 S/. 8.93 S/. 595.10 m3 Err:501
m2 383.13 S/. 16.10 S/. 6,168.39 m2 Err:501
m2 383.13 S/. 12.92 S/. 4,950.04 m2 Err:501
m3 336.14 S/. 25.28 S/. 8,497.62 m3 Err:501
Err:501
m2 21.25 S/. 19.80 S/. 420.75 m2 Err:501
m2 71.02 S/. 63.10 S/. 4,481.36 m2 Err:501
m2 26.66 S/. 173.97 S/. 4,638.04 m2 Err:501
m2 107.06 S/. 33.25 S/. 3,559.75 m2 Err:501
Err:501
Err:501
m3 75.05 S/. 503.70 S/. 37,802.69 m3 Err:501
m2 45.36 S/. 42.84 S/. 1,943.22 m2 Err:501
kg 5069.47 S/. 6.70 S/. 33,965.45 kg Err:501
Err:501
m3 94.69 S/. 503.70 S/. 47,695.35 m3 Err:501
m2 836.11 S/. 42.84 S/. 35,818.95 m2 Err:501
kg 7687.02 S/. 6.70 S/. 51,503.03 kg Err:501
Err:501
m3 21.39 S/. 503.70 S/. 10,774.14 m3 Err:501
m2 213.86 S/. 42.84 S/. 9,161.76 m2 Err:501
kg 1444.2 S/. 6.70 S/. 9,676.14 kg Err:501
Err:501
m3 0.77 S/. 503.70 S/. 387.85 m3 Err:501
m2 7.71 S/. 42.84 S/. 330.30 m2 Err:501
kg 45.6 S/. 6.70 S/. 305.52 kg Err:501
Err:501
m3 4.3 S/. 442.10 S/. 1,901.03 m3 Err:501
m2 13.45 S/. 42.84 S/. 576.20 m2 Err:501
kg 186.79 S/. 6.70 S/. 1,251.49 kg Err:501
Err:501
m3 6.97 S/. 442.10 S/. 3,081.44 m3 Err:501
m2 96.79 S/. 42.84 S/. 4,146.48 m2 Err:501
kg 1031.58 S/. 6.70 S/. 6,911.59 kg Err:501
Err:501
m3 8.9 S/. 442.10 S/. 3,934.69 m3 Err:501
m2 84.04 S/. 42.84 S/. 3,600.27 m2 Err:501
kg 1036.31 S/. 6.70 S/. 6,943.28 kg Err:501
Err:501
m3 20.98 S/. 442.10 S/. 9,275.26 m3 Err:501
m2 139.88 S/. 42.84 S/. 5,992.46 m2 Err:501
kg 1361.42 S/. 6.70 S/. 9,121.51 kg Err:501
Err:501
m2 111.37 S/. 105.39 S/. 11,737.28 m2 Err:501
m2 25.29 S/. 121.12 S/. 3,063.12 m2 Err:501
Err:501
Err:501
m2 311.97 S/. 29.02 S/. 9,053.37 m2 Err:501
m2 330.3 S/. 19.32 S/. 6,381.40 m2 Err:501
m 39.27 S/. 14.19 S/. 557.24 m Err:501
m 45.33 S/. 8.83 S/. 400.26 m Err:501
m2 213.86 S/. 33.86 S/. 7,241.30 m2 Err:501
Err:501
m2 356.02 S/. 19.32 S/. 6,878.31 m2 Err:501
m 279.22 S/. 14.19 S/. 3,962.13 m Err:501
m2 139.88 S/. 22.82 S/. 3,192.06 m2 Err:501
Err:501
m2 107.06 S/. 30.12 S/. 3,224.65 m2 Err:501
Err:501
m2 353.74 S/. 13.86 S/. 4,902.84 m2 Err:501
m2 998.3 S/. 11.32 S/. 11,300.76 m2 Err:501
Err:501
und. 1 S/. 2,190.00 S/. 2,190.00 und. Err:501
und. 2 S/. 640.00 S/. 1,280.00 und. Err:501
und. 3 S/. 2,084.73 S/. 6,254.19 und. Err:501
Err:501
und. 3 S/. 590.00 S/. 1,770.00 und. Err:501
und. 1 S/. 495.00 S/. 495.00 und. Err:501
und. 1 S/. 580.00 S/. 580.00 und. Err:501
und. 2 S/. 800.00 S/. 1,600.00 und. Err:501
und. 1 S/. 630.00 S/. 630.00 und. Err:501
und. 3 S/. 150.00 S/. 450.00 und. Err:501
Err:501
und. 1 S/. 1,850.00 S/. 1,850.00 und. Err:501
Err:501
m 204.98 S/. 21.11 S/. 4,327.13 m Err:501
und. 4 S/. 500.00 S/. 2,000.00 und. Err:501
und. 1 S/. 3,500.00 S/. 3,500.00 und. Err:501
m 42.37 S/. 3.45 S/. 146.18 m Err:501
Err:501
und. 4 S/. 300.00 S/. 1,200.00 und. Err:501
und. 2 S/. 280.00 S/. 560.00 und. Err:501
und. 2 S/. 330.00 S/. 660.00 und. Err:501
und. 4 S/. 180.00 S/. 720.00 und. Err:501
und. 4 S/. 70.00 S/. 280.00 und. Err:501
und. 2 S/. 250.00 S/. 500.00 und. Err:501
und. 2 S/. 160.00 S/. 320.00 und. Err:501
und. 2 S/. 70.00 S/. 140.00 und. Err:501
und. 2 S/. 290.00 S/. 580.00 und. Err:501
und. 2 S/. 350.00 S/. 700.00 und. Err:501
und. 2 S/. 350.00 S/. 700.00 und. Err:501
und. 2 S/. 60.00 S/. 120.00 und. Err:501
Err:501
pto 6 S/. 88.44 S/. 530.64 pto Err:501
pto 6 S/. 90.80 S/. 544.80 pto Err:501
pto 9 S/. 100.25 S/. 902.25 pto Err:501
Err:501
glb. 1 S/. 24,561.56 S/. 24,561.56 glb. Err:501
Err:501
Err:501
m 339.08 S/. 1.00 S/. 339.08 m Err:501
m 339.08 S/. 0.83 S/. 281.44 m Err:501
Err:501
Err:501
m3 135.63 S/. 118.16 S/. 16,026.04 m3 Err:501
Err:501
m2 169.54 S/. 1.69 S/. 286.52 m2 Err:501
Err:501
m3 16.95 S/. 236.82 S/. 4,014.10 m3 Err:501
Err:501
m3 135.63 S/. 226.50 S/. 30,720.20 m3 Err:501
Err:501
m 339.08 S/. 36.32 S/. 12,315.39 m Err:501
Err:501
glb. 1 S/. 3,380.39 S/. 3,380.39 glb. Err:501
Err:501
m 339.08 S/. 1.30 S/. 440.80 m Err:501
Err:501
m 339.08 S/. 0.27 S/. 91.55 m Err:501
Err:501
Err:501
m 7295.86 S/. 1.00 S/. 7,295.86 m Err:501
m 7295.86 S/. 0.83 S/. 6,055.56 m Err:501
und. 8 S/. 34.16 S/. 273.28 und. Err:501
und. 16 S/. 45.00 S/. 720.00 und. Err:501
m 14591.72 S/. 1.38 S/. 20,136.57 m Err:501
und. 8 S/. 217.07 S/. 1,736.56 und. Err:501
m 2834.28 S/. 3.29 S/. 9,324.78 m Err:501
Err:501
Err:501
m3 10943.79 S/. 11.60 S/. 126,947.96 m3 Err:501
m3 568.98 S/. 212.71 S/. 121,027.74 m3 Err:501
m3 987.6 S/. 34.74 S/. 34,309.22 m3 Err:501
m3 125.26 S/. 118.16 S/. 14,800.72 m3 Err:501
Err:501
m2 7007.52 S/. 1.69 S/. 11,842.71 m2 Err:501
Err:501
m3 700.75 S/. 236.82 S/. 165,951.62 m3 Err:501
Err:501
m3 10183.81 S/. 16.60 S/. 169,046.81 m3 Err:501
m3 887.7 S/. 226.50 S/. 201,064.05 m3 Err:501
Err:501
m3 1031.86 S/. 25.28 S/. 26,085.42 m3 Err:501
Err:501
Err:501
m 1995.38 S/. 9.44 S/. 18,836.39 m Err:501
m 1710.36 S/. 13.10 S/. 22,405.72 m Err:501
m 678.59 S/. 16.90 S/. 11,468.17 m Err:501
m 1910.67 S/. 23.90 S/. 45,665.01 m Err:501
m 1000.86 S/. 36.32 S/. 36,351.24 m Err:501
Err:501
m 1995.38 S/. 0.48 S/. 957.78 m Err:501
m 1710.36 S/. 0.50 S/. 855.18 m Err:501
m 678.59 S/. 0.54 S/. 366.44 m Err:501
m 1910.67 S/. 0.60 S/. 1,146.40 m Err:501
m 1000.86 S/. 0.65 S/. 650.56 m Err:501
Err:501
Err:501
und. 13 S/. 157.51 S/. 2,047.63 und. Err:501
und. 11 S/. 212.71 S/. 2,339.81 und. Err:501
und. 5 S/. 307.95 S/. 1,539.75 und. Err:501
und. 13 S/. 496.86 S/. 6,459.18 und. Err:501
und. 7 S/. 901.03 S/. 6,307.21 und. Err:501
und. 10 S/. 85.00 S/. 850.00 und. Err:501
Err:501
und. 13 S/. 1,420.63 S/. 18,468.19 und. Err:501
Err:501
Err:501
und. 3 S/. 97.67 S/. 293.01 und. Err:501
und. 29 S/. 100.47 S/. 2,913.63 und. Err:501
und. 5 S/. 103.07 S/. 515.35 und. Err:501
und. 3 S/. 106.38 S/. 319.14 und. Err:501
und. 4 S/. 158.49 S/. 633.96 und. Err:501
Err:501
und. 6 S/. 161.67 S/. 970.02 und. Err:501
und. 5 S/. 172.87 S/. 864.35 und. Err:501
und. 3 S/. 194.65 S/. 583.95 und. Err:501
und. 4 S/. 187.44 S/. 749.76 und. Err:501
und. 4 S/. 222.43 S/. 889.72 und. Err:501
Err:501
und. 3 S/. 38.35 S/. 115.05 und. Err:501
und. 4 S/. 38.45 S/. 153.80 und. Err:501
und. 3 S/. 45.64 S/. 136.92 und. Err:501
und. 3 S/. 42.22 S/. 126.66 und. Err:501
und. 3 S/. 44.63 S/. 133.89 und. Err:501
Err:501
und. 15 S/. 36.03 S/. 540.45 und. Err:501
und. 25 S/. 35.83 S/. 895.75 und. Err:501
und. 17 S/. 35.93 S/. 610.81 und. Err:501
und. 15 S/. 36.05 S/. 540.75 und. Err:501
Err:501
und. 13 S/. 40.39 S/. 525.07 und. Err:501
und. 25 S/. 40.79 S/. 1,019.75 und. Err:501
und. 12 S/. 47.78 S/. 573.36 und. Err:501
und. 15 S/. 50.94 S/. 764.10 und. Err:501
und. 17 S/. 62.00 S/. 1,054.00 und. Err:501
Err:501
und. 115 S/. 245.56 S/. 28,239.40 und. Err:501
und. 75 S/. 254.92 S/. 19,119.00 und. Err:501
und. 112 S/. 245.56 S/. 27,502.72 und. Err:501
und. 48 S/. 254.92 S/. 12,236.16 und. Err:501
und. 30 S/. 246.56 S/. 7,396.80 und. Err:501
und. 159 S/. 254.92 S/. 40,532.28 und. Err:501
und. 112 S/. 256.56 S/. 28,734.72 und. Err:501
und. 75 S/. 274.39 S/. 20,579.25 und. Err:501
und. 64 S/. 274.32 S/. 17,556.48 und. Err:501
und. 35 S/. 274.39 S/. 9,603.65 und. Err:501
Err:501
Err:501
m 1995.38 S/. 1.26 S/. 2,514.18 m Err:501
m 1710.36 S/. 1.33 S/. 2,274.78 m Err:501
m 678.59 S/. 1.28 S/. 868.60 m Err:501
m 1910.67 S/. 1.61 S/. 3,076.18 m Err:501
m 1000.86 S/. 2.03 S/. 2,031.75 m Err:501
Err:501
m 1995.38 S/. 0.28 S/. 558.71 m Err:501
m 1710.36 S/. 0.29 S/. 496.00 m Err:501
m 678.59 S/. 0.38 S/. 257.86 m Err:501
m 1910.67 S/. 0.47 S/. 898.01 m Err:501
m 1000.86 S/. 0.60 S/. 600.52 m Err:501
Err:501
Err:501
m2 119.12 S/. 26.61 S/. 3,169.78 m2 Err:501
m3 16.94 S/. 610.08 S/. 10,334.76 m3 Err:501
Err:501
und. 62 S/. 177.06 S/. 10,977.72 und. Err:501
Err:501
glb. 1 S/. 11,792.00 S/. 11,792.00 glb. Err:501
Err:501
glb. 1 S/. 11,750.00 S/. 11,750.00 glb. Err:501
Err:501
Err:501
mes 7 S/. 2,500.00 S/. 17,500.00 mes Err:501
und. 2 S/. 2,500.00 S/. 5,000.00 und. Err:501
glb. 1 S/. 10,000.00 S/. 10,000.00 glb. Err:501
Err:501
m 11706.2 S/. 1.11 S/. 12,993.88 m Err:501
m 11706.2 S/. 0.83 S/. 9,716.15 m Err:501
und. 12 S/. 34.16 S/. 409.92 und. Err:501
m 13740.4 S/. 1.38 S/. 18,961.75 m Err:501
und. 12 S/. 217.07 S/. 2,604.84 und. Err:501
und. 48 S/. 45.00 S/. 2,160.00 und. Err:501
m 2834.28 S/. 3.29 S/. 9,324.78 m Err:501
Err:501
Err:501
m3 20532.67 S/. 20.19 S/. 414,554.61 m3 Err:501
m3 697.49 S/. 10.62 S/. 7,407.34 m3 Err:501
Err:501
m2 9843.8 S/. 1.69 S/. 16,636.02 m2 Err:501
Err:501
m3 650.17 S/. 12.18 S/. 7,919.07 m3 Err:501
m3 36.9 S/. 217.82 S/. 8,037.56 m3 Err:501
Err:501
m3 15288.24 S/. 22.54 S/. 344,596.93 m3 Err:501
m3 94.19 S/. 213.02 S/. 20,064.35 m3 Err:501
Err:501
m3 1381.76 S/. 25.28 S/. 34,930.89 m3 Err:501
Err:501
m 6870.2 S/. 36.23 S/. 248,907.35 m Err:501
Err:501
m2 2210.82 S/. 27.65 S/. 61,129.17 m2 Err:501
m3 35.72 S/. 531.59 S/. 18,988.39 m3 Err:501
m3 201.51 S/. 611.93 S/. 123,310.01 m3 Err:501
m3 46.61 S/. 667.97 S/. 31,134.08 m3 Err:501
kg 5039.7 S/. 9.42 S/. 47,473.97 kg Err:501
und. 157 S/. 429.04 S/. 67,359.28 und. Err:501
m2 300.24 S/. 23.14 S/. 6,947.55 m2 Err:501
m3 54.81 S/. 610.08 S/. 33,438.48 m3 Err:501
Err:501
und. 825 S/. 366.19 S/. 302,106.75 und. Err:501
Err:501
m 4836 S/. 1.59 S/. 7,689.24 m Err:501
m 6870.2 S/. 1.99 S/. 13,671.70 m Err:501
Err:501
m2 5970.5 S/. 103.50 S/. 617,946.75 m2 Err:501
Err:501
glb. 1 S/. 41,589.65 S/. 41,589.65 glb. Err:501
Err:501
glb. 1 S/. 11,792.00 S/. 11,792.00 glb. Err:501
Err:501
glb. 1 S/. 11,750.00 S/. 11,750.00 glb. Err:501
S/. 4,933,338.58
S/. 493,333.86
S/. 493,333.86
S/. 5,920,006.30
S/. 5,920,006.30
S/. 1,065,601.13
S/. 6,985,607.43
entidad debe pagar

S/. 95,082.00
P.U PARCIAL
S/. 0.92 S/. 60.09

S/. 1.46 S/. 95.35
S/. 0.84 Err:501
Err:501
S/. 60.62 Err:501
S/. 4.52 Err:501
Err:501
S/. 45.43 Err:501
S/. 263.62 Err:501
Err:501
S/. 442.10 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 31.89 Err:501
S/. 20.12 Err:501
Err:501
S/. 414.44 Err:501
S/. 492.67 Err:501
S/. 211.89 Err:501
S/. 590.30 Err:501
S/. 395.69 Err:501
S/. 513.42 Err:501
S/. 356.50 Err:501
S/. 220.11 Err:501
S/. 317.58 Err:501
S/. 1.13 Err:501
S/. 560.73 Err:501
Err:501
S/. 279.37 Err:501
S/. 125.41 Err:501
S/. 35.10 Err:501
S/. 17.99 Err:501
Err:501
S/. 69,041.77 Err:501
Err:501
Err:501
S/. 0.83 Err:501
S/. 0.66 Err:501
Err:501
Err:501
S/. 14.44 Err:501
Err:501
S/. 1.69 Err:501
Err:501
S/. 1.26 Err:501
Err:501
S/. 16.60 Err:501
Err:501
S/. 6.87 Err:501
Err:501
S/. 497.11 Err:501
Err:501
S/. 1.30 Err:501
Err:501
S/. 0.27 Err:501
Err:501
Err:501
S/. 0.92 Err:501
S/. 1.46 Err:501
S/. 0.84 Err:501
Err:501
S/. 60.62 Err:501
S/. 1.69 Err:501
S/. 25.28 Err:501
Err:501
S/. 19.80 Err:501
Err:501
S/. 442.10 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 29.02 Err:501
S/. 19.32 Err:501
Err:501
S/. 450.00 Err:501
S/. 250.40 Err:501
S/. 475.00 Err:501
S/. 75.63 Err:501
Err:501
S/. 350.00 Err:501
Err:501
Err:501
Err:501
S/. 4,035.00 Err:501
S/. 5,380.00 Err:501
Err:501
S/. 0.92 Err:501
S/. 1.46 Err:501
Err:501
S/. 8.54 Err:501
S/. 8.93 Err:501
S/. 16.10 Err:501
S/. 12.92 Err:501
S/. 25.28 Err:501
Err:501
S/. 19.80 Err:501
S/. 63.10 Err:501
S/. 173.97 Err:501
S/. 33.25 Err:501
Err:501
Err:501
S/. 503.70 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 503.70 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 503.70 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 503.70 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 442.10 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 442.10 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 442.10 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 442.10 Err:501
S/. 42.84 Err:501
S/. 6.70 Err:501
Err:501
S/. 105.39 Err:501
S/. 121.12 Err:501
Err:501
Err:501
S/. 29.02 Err:501
S/. 19.32 Err:501
S/. 14.19 Err:501
S/. 8.83 Err:501
S/. 33.86 Err:501
Err:501
S/. 19.32 Err:501
S/. 14.19 Err:501
S/. 22.82 Err:501
Err:501
S/. 30.12 Err:501
Err:501
S/. 13.86 Err:501
S/. 11.32 Err:501
Err:501
S/. 2,190.00 Err:501
S/. 640.00 Err:501
S/. 2,084.73 Err:501
Err:501
S/. 590.00 Err:501
S/. 495.00 Err:501
S/. 580.00 Err:501
S/. 800.00 Err:501
S/. 630.00 Err:501
S/. 150.00 Err:501
Err:501
S/. 1,850.00 Err:501
Err:501
S/. 21.11 Err:501
S/. 500.00 Err:501
S/. 3,500.00 Err:501
S/. 3.45 Err:501
Err:501
S/. 300.00 Err:501
S/. 280.00 Err:501
S/. 330.00 Err:501
S/. 180.00 Err:501
S/. 70.00 Err:501
S/. 250.00 Err:501
S/. 160.00 Err:501
S/. 70.00 Err:501
S/. 290.00 Err:501
S/. 350.00 Err:501
S/. 350.00 Err:501
S/. 60.00 Err:501
Err:501
S/. 88.44 Err:501
S/. 90.80 Err:501
S/. 100.25 Err:501
Err:501
S/. 24,561.56 Err:501
Err:501
Err:501
S/. 1.00 Err:501
S/. 0.83 Err:501
Err:501
Err:501
S/. 118.16 Err:501
Err:501
S/. 1.69 Err:501
Err:501
S/. 236.82 Err:501
Err:501
S/. 226.50 Err:501
Err:501
S/. 36.32 Err:501
Err:501
S/. 3,380.39 Err:501
Err:501
S/. 1.30 Err:501
Err:501
S/. 0.27 Err:501
Err:501
Err:501
S/. 1.00 Err:501
S/. 0.83 Err:501
S/. 34.16 Err:501
S/. 45.00 Err:501
S/. 1.38 Err:501
S/. 217.07 Err:501
S/. 3.29 Err:501
Err:501
Err:501
S/. 11.60 Err:501
S/. 212.71 Err:501
S/. 34.74 Err:501
S/. 118.16 Err:501
Err:501
S/. 1.69 Err:501
Err:501
S/. 236.82 Err:501
Err:501
S/. 16.60 Err:501
S/. 226.50 Err:501
Err:501
S/. 25.28 Err:501
Err:501
Err:501
S/. 9.44 Err:501
S/. 13.10 Err:501
S/. 16.90 Err:501
S/. 23.90 Err:501
S/. 36.32 Err:501
Err:501
S/. 0.48 Err:501
S/. 0.50 Err:501
S/. 0.54 Err:501
S/. 0.60 Err:501
S/. 0.65 Err:501
Err:501
Err:501
S/. 157.51 Err:501
S/. 212.71 Err:501
S/. 307.95 Err:501
S/. 496.86 Err:501
S/. 901.03 Err:501
S/. 85.00 Err:501
Err:501
S/. 1,420.63 Err:501
Err:501
Err:501
S/. 97.67 Err:501
S/. 100.47 Err:501
S/. 103.07 Err:501
S/. 106.38 Err:501
S/. 158.49 Err:501
Err:501
S/. 161.67 Err:501
S/. 172.87 Err:501
S/. 194.65 Err:501
S/. 187.44 Err:501
S/. 222.43 Err:501
Err:501
S/. 38.35 Err:501
S/. 38.45 Err:501
S/. 45.64 Err:501
S/. 42.22 Err:501
S/. 44.63 Err:501
Err:501
S/. 36.03 Err:501
S/. 35.83 Err:501
S/. 35.93 Err:501
S/. 36.05 Err:501
Err:501
S/. 40.39 Err:501
S/. 40.79 Err:501
S/. 47.78 Err:501
S/. 50.94 Err:501
S/. 62.00 Err:501
Err:501
S/. 245.56 Err:501
S/. 254.92 Err:501
S/. 245.56 Err:501
S/. 254.92 Err:501
S/. 246.56 Err:501
S/. 254.92 Err:501
S/. 256.56 Err:501
S/. 274.39 Err:501
S/. 274.32 Err:501
S/. 274.39 Err:501
Err:501
Err:501
S/. 1.26 Err:501
S/. 1.33 Err:501
S/. 1.28 Err:501
S/. 1.61 Err:501
S/. 2.03 Err:501
Err:501
S/. 0.28 Err:501
S/. 0.29 Err:501
S/. 0.38 Err:501
S/. 0.47 Err:501
S/. 0.60 Err:501
Err:501
Err:501
S/. 26.61 Err:501
S/. 610.08 Err:501
Err:501
S/. 177.06 Err:501
Err:501
S/. 11,792.00 Err:501
Err:501
S/. 11,750.00 Err:501
Err:501 S/. 49,446.88
Err:501
S/. 2,500.00 Err:501
S/. 2,500.00 Err:501
S/. 10,000.00 Err:501
Err:501
S/. 1.11 Err:501
S/. 0.83 Err:501
S/. 34.16 Err:501
S/. 1.38 Err:501
S/. 217.07 Err:501
S/. 45.00 Err:501
S/. 3.29 Err:501
Err:501
Err:501
S/. 20.19 Err:501
S/. 10.62 Err:501
Err:501
S/. 1.69 Err:501
Err:501
S/. 12.18 Err:501
S/. 217.82 Err:501
Err:501
S/. 22.54 Err:501
S/. 213.02 Err:501
Err:501
S/. 25.28 Err:501
Err:501
S/. 36.23 Err:501
Err:501
S/. 27.65 Err:501
S/. 531.59 Err:501
S/. 611.93 Err:501
S/. 667.97 Err:501
S/. 9.42 Err:501
S/. 429.04 Err:501
S/. 23.14 Err:501
S/. 610.08 Err:501
Err:501
S/. 366.19 Err:501
Err:501
S/. 1.59 Err:501
S/. 1.99 Err:501
Err:501
S/. 103.50 Err:501
S/. -
S/. 41,589.65 S/. 41,589.65
Err:501
S/. 11,792.00 Err:501
Err:501
S/. 11,750.00 Err:501
S/. 144,528.88
S/. 14,452.89
S/. 14,452.89
S/. 173,434.66
S/. 173,434.66
S/. 31,218.24
S/. 204,652.90
entidad debe pagar

ITEM DESCRIPCION
01.04.03 ACERO FY=4200 KG/CM2
01.06.03 CODO DE F.F 90°X160mm
01.07.00 VARIOS
02.03.00 TUBERIAS
03.04.03 ACERO FY=4200 KG/CM2
04.01.05.01.03 ACERO FY=4200 KG/CM2
04.01.05.02.01 CONCRETO F'C=245 KG/M2
04.01.05.02.03 ACERO FY=4200 KG/CM2
04.01.05.03.01 CONCRETO F'C= 245 KG/CM2
04.01.05.03.03 ACERO FY=4200 KG/CM2
04.01.05.04.01 CONCRETO F'C= 245 KG/CM2
04.01.05.04.03 ACERO FY=4200 KG/CM2
04.01.05.05.01 CONCRETO F'C= 210 KG/CM2
04.01.05.05.03 ACERO FY=4200 KG/CM2
04.01.05.06.03 ACERO FY=4200 KG/CM2
04.01.05.07.03 ACERO FY=4200 KG/CM2
04.01.05.08.03 ACERO FY=4200 KG/CM2
04.01.07.01.04 BRUÑAS
04.01.09 PINTURA
04.01.13 OTROS
04.01.14.05 TEE BBB DN 160/150mm FFD
05.03.00 TUBERIAS
06.03.00 TUBERIAS
06.04.03 ACCESORIOS
06.04.03.01 TEE
06.04.03.02 CODOS
06.04.03.03 TAPON
05.04.03.05 CRUZ

04.00.00 TUBERIAS
COSTO DIRECTO
UTILIDAD( 10%)
SUBTOTAL
I.G.V (18%)
UND METRADO
m2 261.25 S/. 0.92 S/. 240.35 m2

m2 261.25 S/. 1.46 S/. 381.43 m2
m2 261.25 S/. 0.84 S/. 219.45 m2
m3 97.9 S/. 60.62 S/. 5,934.70 m3 39.65

m3 183.45 S/. 4.52 S/. 829.19 m3 84.76
m2 65.35 S/. 45.43 S/. 2,968.85 m2 0.1

m3 0.35 S/. 263.62 S/. 92.27 m3 0.35
m3 132.4 S/. 442.10 S/. 58,534.04 m3 21.28

m2 790.75 S/. 42.84 S/. 33,875.73 m2 190.75
kg 6500 S/. 6.70 S/. 43,550.00 kg 1011.41
m2 509.75 S/. 31.89 S/. 16,255.93 m2 509.75

m2 525.05 S/. 20.12 S/. 10,564.01 m2 525.05
m 10.95 S/. 414.44 S/. 4,538.12 m 4.38

m 12.2 S/. 492.67 S/. 6,010.57 m 4.88
und. 5 S/. 211.89 S/. 1,059.45 und. 2
und. 5 S/. 590.30 S/. 2,951.50 und. 2
und. 10 S/. 395.69 S/. 3,956.90 und. 4
und. 5 S/. 513.42 S/. 2,567.10 und. 2
und. 10 S/. 356.50 S/. 3,565.00 und. 4
und. 10 S/. 220.11 S/. 2,201.10 und. 4
und. 10 S/. 317.58 S/. 3,175.80 und. 4
m 23.15 S/. 1.13 S/. 26.16 m 10.81
und. 5 S/. 560.73 S/. 2,803.65 und. 2
und. 10 S/. 279.37 S/. 2,793.70 und. 3

m3 214.25 S/. 125.41 S/. 26,869.09 m3 15.6
und. 10 S/. 35.10 S/. 351.00 und. 8
und. 40 S/. 17.99 S/. 719.60 und. 7
glb. 1 S/. 69,041.77 S/. 69,041.77 glb.
m 3017.75 S/. 0.83 S/. 2,504.73 m

m 3017.75 S/. 0.66 S/. 1,991.72 m 249.45
m3 1207.1 S/. 14.44 S/. 17,430.52 m3
m2 1508.88 S/. 1.69 S/. 2,550.01 m2
m 3017.75 S/. 1.26 S/. 3,802.37 m
m3 1164.01 S/. 16.60 S/. 19,322.57 m3
m 3017.75 S/. 6.87 S/. 20,731.94 m
glb. 1 S/. 497.11 S/. 497.11 glb. 0.55
m 3017.75 S/. 1.30 S/. 3,923.08 m 3017.75
m 3017.75 S/. 0.27 S/. 814.79 m 3017.75
m2 190.4 S/. 0.92 S/. 175.17 m2

m2 190.4 S/. 1.46 S/. 277.98 m2
m2 190.4 S/. 0.84 S/. 159.94 m2
m3 50.25 S/. 60.62 S/. 3,046.16 m3

m2 190.4 S/. 1.69 S/. 321.78 m2
m3 60.3 S/. 25.28 S/. 1,524.38 m3
m2 31.4 S/. 19.80 S/. 621.72 m2
m3 22.35 S/. 442.10 S/. 9,880.94 m3

m2 172.28 S/. 42.84 S/. 7,380.48 m2
kg 1894.2 S/. 6.70 S/. 12,691.14 kg
m2 49.77 S/. 29.02 S/. 1,444.33 m2 9.77

m2 39.21 S/. 19.32 S/. 757.54 m2 9.21
und. 3 S/. 450.00 S/. 1,350.00 und. 1

und. 1 S/. 250.40 S/. 250.40 und. 1
und. 2 S/. 475.00 S/. 950.00 und.
und. 1 S/. 75.63 S/. 75.63 und. 1
glb. 1 S/. 350.00 S/. 350.00 glb. 1
und. 1 S/. 4,035.00 S/. 4,035.00 und.

glb. 1 S/. 5,380.00 S/. 5,380.00 glb.
m2 383.13 S/. 0.92 S/. 352.48 m2

m2 383.13 S/. 1.46 S/. 559.37 m2
m3 281.64 S/. 8.54 S/. 2,405.21 m3
m3 66.64 S/. 8.93 S/. 595.10 m3
m2 383.13 S/. 16.10 S/. 6,168.39 m2
m2 383.13 S/. 12.92 S/. 4,950.04 m2
m3 336.14 S/. 25.28 S/. 8,497.62 m3
m2 21.25 S/. 19.80 S/. 420.75 m2

m2 71.02 S/. 63.10 S/. 4,481.36 m2 47.57
m2 26.66 S/. 173.97 S/. 4,638.04 m2
m2 107.06 S/. 33.25 S/. 3,559.75 m2
m3 75.05 S/. 503.70 S/. 37,802.69 m3

m2 45.36 S/. 42.84 S/. 1,943.22 m2
kg 5069.47 S/. 6.70 S/. 33,965.45 kg
m3 94.69 S/. 503.70 S/. 47,695.35 m3

m2 836.11 S/. 42.84 S/. 35,818.95 m2
kg 7687.02 S/. 6.70 S/. 51,503.03 kg
m3 21.39 S/. 503.70 S/. 10,774.14 m3

m2 213.86 S/. 42.84 S/. 9,161.76 m2
kg 1444.2 S/. 6.70 S/. 9,676.14 kg 722.1
m3 0.77 S/. 503.70 S/. 387.85 m3 0.77

m2 7.71 S/. 42.84 S/. 330.30 m2 7.71
kg 45.6 S/. 6.70 S/. 305.52 kg 45.6
m3 4.3 S/. 442.10 S/. 1,901.03 m3

m2 13.45 S/. 42.84 S/. 576.20 m2
kg 186.79 S/. 6.70 S/. 1,251.49 kg
m3 6.97 S/. 442.10 S/. 3,081.44 m3

m2 96.79 S/. 42.84 S/. 4,146.48 m2
kg 1031.58 S/. 6.70 S/. 6,911.59 kg
m3 8.9 S/. 442.10 S/. 3,934.69 m3

m2 84.04 S/. 42.84 S/. 3,600.27 m2
kg 1036.31 S/. 6.70 S/. 6,943.28 kg
m3 20.98 S/. 442.10 S/. 9,275.26 m3

m2 139.88 S/. 42.84 S/. 5,992.46 m2
kg 1361.42 S/. 6.70 S/. 9,121.51 kg
m2 111.37 S/. 105.39 S/. 11,737.28 m2

m2 25.29 S/. 121.12 S/. 3,063.12 m2
m2 311.97 S/. 29.02 S/. 9,053.37 m2 62.39
m2 330.3 S/. 19.32 S/. 6,381.40 m2 66.06
m 39.27 S/. 14.19 S/. 557.24 m 7.85
m 45.33 S/. 8.83 S/. 400.26 m 9.07
m2 213.86 S/. 33.86 S/. 7,241.30 m2 42.77
m2 356.02 S/. 19.32 S/. 6,878.31 m2 100.02

m 279.22 S/. 14.19 S/. 3,962.13 m 55.84
m2 139.88 S/. 22.82 S/. 3,192.06 m2 27.98
m2 107.06 S/. 30.12 S/. 3,224.65 m2 72.06
m2 353.74 S/. 13.86 S/. 4,902.84 m2

m2 998.3 S/. 11.32 S/. 11,300.76 m2
und. 1 S/. 2,190.00 S/. 2,190.00 und. 0.25

und. 2 S/. 640.00 S/. 1,280.00 und. 1.25
und. 3 S/. 2,084.73 S/. 6,254.19 und. 2.25
und. 3 S/. 590.00 S/. 1,770.00 und. 3

und. 1 S/. 495.00 S/. 495.00 und. 1
und. 1 S/. 580.00 S/. 580.00 und. 1
und. 2 S/. 800.00 S/. 1,600.00 und. 2
und. 1 S/. 630.00 S/. 630.00 und. 1
und. 3 S/. 150.00 S/. 450.00 und. 3
und. 1 S/. 1,850.00 S/. 1,850.00 und. 1
m 204.98 S/. 21.11 S/. 4,327.13 m

und. 4 S/. 500.00 S/. 2,000.00 und. 4
und. 1 S/. 3,500.00 S/. 3,500.00 und. 1
m 42.37 S/. 3.45 S/. 146.18 m 42.37
und. 4 S/. 300.00 S/. 1,200.00 und. 2

und. 2 S/. 280.00 S/. 560.00 und. 1
und. 2 S/. 330.00 S/. 660.00 und. 2
und. 4 S/. 180.00 S/. 720.00 und. 2
und. 4 S/. 70.00 S/. 280.00 und.
und. 2 S/. 250.00 S/. 500.00 und. 1
und. 2 S/. 160.00 S/. 320.00 und. 2
und. 2 S/. 70.00 S/. 140.00 und. 2
und. 2 S/. 290.00 S/. 580.00 und. 1
und. 2 S/. 350.00 S/. 700.00 und. 1
und. 2 S/. 350.00 S/. 700.00 und. 1
und. 2 S/. 60.00 S/. 120.00 und. 2
pto 6 S/. 88.44 S/. 530.64 pto

pto 6 S/. 90.80 S/. 544.80 pto
pto 9 S/. 100.25 S/. 902.25 pto
glb. 1 S/. 24,561.56 S/. 24,561.56 glb. 0.5
m 339.08 S/. 1.00 S/. 339.08 m

m 339.08 S/. 0.83 S/. 281.44 m
m3 135.63 S/. 118.16 S/. 16,026.04 m3
m2 169.54 S/. 1.69 S/. 286.52 m2
m3 16.95 S/. 236.82 S/. 4,014.10 m3
m3 135.63 S/. 226.50 S/. 30,720.20 m3
m 339.08 S/. 36.32 S/. 12,315.39 m
glb. 1 S/. 3,380.39 S/. 3,380.39 glb. 0.25
m 339.08 S/. 1.30 S/. 440.80 m
m 339.08 S/. 0.27 S/. 91.55 m
m 7295.86 S/. 1.00 S/. 7,295.86 m 895.34

m 7295.86 S/. 0.83 S/. 6,055.56 m 2561.86
und. 8 S/. 34.16 S/. 273.28 und.
und. 16 S/. 45.00 S/. 720.00 und.
m 14591.72 S/. 1.38 S/. 20,136.57 m 920.97
und. 8 S/. 217.07 S/. 1,736.56 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m 305.28
m3 10943.79 S/. 11.60 S/. 126,947.96 m3 967.45

m3 568.98 S/. 212.71 S/. 121,027.74 m3 42.76
m3 987.6 S/. 34.74 S/. 34,309.22 m3 92.03
m3 125.26 S/. 118.16 S/. 14,800.72 m3 14.77
m2 7007.52 S/. 1.69 S/. 11,842.71 m2 616.04
m3 700.75 S/. 236.82 S/. 165,951.62 m3 48.66
m3 10183.81 S/. 16.60 S/. 169,046.81 m3 1122.00

m3 887.7 S/. 226.50 S/. 201,064.05 m3 42.83
m3 1031.86 S/. 25.28 S/. 26,085.42 m3 103.19
m 1995.38 S/. 9.44 S/. 18,836.39 m 134.21

m 1710.36 S/. 13.10 S/. 22,405.72 m 81.66
m 678.59 S/. 16.90 S/. 11,468.17 m 34.93
m 1910.67 S/. 23.90 S/. 45,665.01 m 101.62
m 1000.86 S/. 36.32 S/. 36,351.24 m 54.15
m 1995.38 S/. 0.48 S/. 957.78 m 421.04

m 1710.36 S/. 0.50 S/. 855.18 m 386.39
m 678.59 S/. 0.54 S/. 366.44 m
m 1910.67 S/. 0.60 S/. 1,146.40 m 278.44
m 1000.86 S/. 0.65 S/. 650.56 m 220.51
und. 13 S/. 157.51 S/. 2,047.63 und. 3

und. 11 S/. 212.71 S/. 2,339.81 und. 3
und. 5 S/. 307.95 S/. 1,539.75 und. 2
und. 13 S/. 496.86 S/. 6,459.18 und. 2
und. 7 S/. 901.03 S/. 6,307.21 und. 1
und. 10 S/. 85.00 S/. 850.00 und. 3
und. 13 S/. 1,420.63 S/. 18,468.19 und. 2
und. 3 S/. 97.67 S/. 293.01 und.

und. 29 S/. 100.47 S/. 2,913.63 und. 13
und. 5 S/. 103.07 S/. 515.35 und. 1
und. 3 S/. 106.38 S/. 319.14 und. 1
und. 4 S/. 158.49 S/. 633.96 und. 2
und. 6 S/. 161.67 S/. 970.02 und. 1

und. 5 S/. 172.87 S/. 864.35 und. 1
und. 3 S/. 194.65 S/. 583.95 und. 1
und. 4 S/. 187.44 S/. 749.76 und. 1
und. 4 S/. 222.43 S/. 889.72 und. 1
und. 3 S/. 38.35 S/. 115.05 und.

und. 4 S/. 38.45 S/. 153.80 und. 1
und. 3 S/. 45.64 S/. 136.92 und. 1
und. 3 S/. 42.22 S/. 126.66 und. 1
und. 3 S/. 44.63 S/. 133.89 und. 1
und. 15 S/. 36.03 S/. 540.45 und. 5

und. 25 S/. 35.83 S/. 895.75 und. 5
und. 17 S/. 35.93 S/. 610.81 und. 3
und. 15 S/. 36.05 S/. 540.75 und. 4
und. 13 S/. 40.39 S/. 525.07 und. 2
und. 25 S/. 40.79 S/. 1,019.75 und. 4
und. 12 S/. 47.78 S/. 573.36 und. 1
und. 15 S/. 50.94 S/. 764.10 und. 2
und. 17 S/. 62.00 S/. 1,054.00 und. 5
und. 115 S/. 245.56 S/. 28,239.40 und. 15.00

und. 75 S/. 254.92 S/. 19,119.00 und. 14
und. 112 S/. 245.56 S/. 27,502.72 und. 17.2
und. 48 S/. 254.92 S/. 12,236.16 und. 9.8
und. 30 S/. 246.56 S/. 7,396.80 und. 4
und. 159 S/. 254.92 S/. 40,532.28 und. 7.4
und. 112 S/. 256.56 S/. 28,734.72 und. 5.2
und. 75 S/. 274.39 S/. 20,579.25 und. 10.00
und. 64 S/. 274.32 S/. 17,556.48 und. 8.4
und. 35 S/. 274.39 S/. 9,603.65 und. 5.00
m 1995.38 S/. 1.26 S/. 2,514.18 m 655.95

m 1710.36 S/. 1.33 S/. 2,274.78 m 467.24
m 678.59 S/. 1.28 S/. 868.60 m 185.16
m 1910.67 S/. 1.61 S/. 3,076.18 m 500.58
m 1000.86 S/. 2.03 S/. 2,031.75 m 220.01
m 1995.38 S/. 0.28 S/. 558.71 m

m 1710.36 S/. 0.29 S/. 496.00 m
m 678.59 S/. 0.38 S/. 257.86 m
m 1910.67 S/. 0.47 S/. 898.01 m
m 1000.86 S/. 0.60 S/. 600.52 m
m2 119.12 S/. 26.61 S/. 3,169.78 m2 22.53

m3 16.94 S/. 610.08 S/. 10,334.76 m3 1.39
und. 62 S/. 177.06 S/. 10,977.72 und. 12
glb. 1 S/. 11,792.00 S/. 11,792.00 glb. 0.2
glb. 1 S/. 11,750.00 S/. 11,750.00 glb. 0.2
mes 7 S/. 2,500.00 S/. 17,500.00 mes 1.00

und. 2 S/. 2,500.00 S/. 5,000.00 und.
glb. 1 S/. 10,000.00 S/. 10,000.00 glb.
m 11706.2 S/. 1.11 S/. 12,993.88 m

m 11706.2 S/. 0.83 S/. 9,716.15 m 600.48
und. 12 S/. 34.16 S/. 409.92 und.
m 13740.4 S/. 1.38 S/. 18,961.75 m 365.44
und. 12 S/. 217.07 S/. 2,604.84 und.
und. 48 S/. 45.00 S/. 2,160.00 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m 130.00
m3 20532.67 S/. 20.19 S/. 414,554.61 m3 641.20

m3 697.49 S/. 10.62 S/. 7,407.34 m3 16.30
m2 9843.8 S/. 1.69 S/. 16,636.02 m2 690.24
m3 650.17 S/. 12.18 S/. 7,919.07 m3 67.33

m3 36.9 S/. 217.82 S/. 8,037.56 m3
m3 15288.24 S/. 22.54 S/. 344,596.93 m3 178.952

m3 94.19 S/. 213.02 S/. 20,064.35 m3
m3 1381.76 S/. 25.28 S/. 34,930.89 m3 5.41
m 6870.2 S/. 36.23 S/. 248,907.35 m 60.1
m2 2210.82 S/. 27.65 S/. 61,129.17 m2 28.848

m3 35.72 S/. 531.59 S/. 18,988.39 m3 0.38
m3 201.51 S/. 611.93 S/. 123,310.01 m3 1.21
m3 46.61 S/. 667.97 S/. 31,134.08 m3 1.10
kg 5039.7 S/. 9.42 S/. 47,473.97 kg 98.48
und. 157 S/. 429.04 S/. 67,359.28 und. 1.8
m2 300.24 S/. 23.14 S/. 6,947.55 m2 3.71
m3 54.81 S/. 610.08 S/. 33,438.48 m3 0.97
und. 825 S/. 366.19 S/. 302,106.75 und. 21
m 4836 S/. 1.59 S/. 7,689.24 m 247.50

m 6870.2 S/. 1.99 S/. 13,671.70 m 784.67
m2 5970.5 S/. 103.50 S/. 617,946.75 m2 4050.00
glb. 1 S/. 41,589.65 S/. 41,589.65 glb.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb. 0.3
glb. 1 S/. 11,750.00 S/. 11,750.00 glb. 0.3
S/. 4,933,338.58
S/. 493,333.86
S/. 493,333.86
S/. 5,920,006.30
S/. 5,920,006.30
S/. 1,065,601.13
S/. 6,985,607.43
entidad debe pagar

S/. 261,074.83
P.U PARCIAL
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 0.84 S/. -
S/. -
S/. 60.62 S/. 2,403.43
S/. 4.52 S/. 383.12
S/. -
S/. 45.43 S/. 4.54
S/. 263.62 S/. 92.27
S/. -
S/. 442.10 S/. 9,405.68
S/. 42.84 S/. 8,171.94
S/. 6.70 S/. 6,776.41
S/. -
S/. 31.89 S/. 16,255.93
S/. 20.12 S/. 10,564.01
S/. -
S/. 414.44 S/. 1,815.25
S/. 492.67 S/. 2,404.23
S/. 211.89 S/. 423.78
S/. 590.30 S/. 1,180.60
S/. 395.69 S/. 1,582.76
S/. 513.42 S/. 1,026.84
S/. 356.50 S/. 1,426.00
S/. 220.11 S/. 880.44
S/. 317.58 S/. 1,270.32
S/. 1.13 S/. 12.22
S/. 560.73 S/. 1,121.46
S/. -
S/. 279.37 S/. 838.11
S/. 125.41 S/. 1,956.40
S/. 35.10 S/. 280.80
S/. 17.99 S/. 125.93
S/. -
S/. 69,041.77 S/. -
S/. -
S/. -
S/. 0.83 S/. -
S/. 0.66 S/. 164.64
S/. -
S/. -
S/. 14.44 S/. -
S/. -
S/. 1.69 S/. -
S/. -
S/. 1.26 S/. -
S/. -
S/. 16.60 S/. -
S/. -
S/. 6.87 S/. -
S/. -
S/. 497.11 S/. 273.41
S/. -
S/. 1.30 S/. 3,923.08
S/. -
S/. 0.27 S/. 814.79
S/. -
S/. -
S/. 0.92 S/. -
S/. 1.46 S/. -
S/. 0.84 S/. -
S/. -
S/. 60.62 S/. -
S/. 1.69 S/. -
S/. 25.28 S/. -
S/. -
S/. 19.80 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 29.02 S/. 283.53
S/. 19.32 S/. 177.94
S/. -
S/. 450.00 S/. 450.00
S/. 250.40 S/. 250.40
S/. 475.00 S/. -
S/. 75.63 S/. 75.63
S/. -
S/. 350.00 S/. 350.00
S/. -
S/. -
S/. -
S/. 4,035.00 S/. -
S/. 5,380.00 S/. -
S/. -
S/. 0.92 S/. -
S/. 1.46 S/. -
S/. -
S/. 8.54 S/. -
S/. 8.93 S/. -
S/. 16.10 S/. -
S/. 12.92 S/. -
S/. 25.28 S/. -
S/. -
S/. 19.80 S/. -
S/. 63.10 S/. 3,001.67
S/. 173.97 S/. -
S/. 33.25 S/. -
S/. -
S/. -
S/. 503.70 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 503.70 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 503.70 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. 4,838.07
S/. -
S/. 503.70 S/. 387.85
S/. 42.84 S/. 330.30
S/. 6.70 S/. 305.52
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 105.39 S/. -
S/. 121.12 S/. -
S/. -
S/. -
S/. 29.02 S/. 1,810.67
S/. 19.32 S/. 1,276.28
S/. 14.19 S/. 111.45
S/. 8.83 S/. 80.05
S/. 33.86 S/. 1,448.26
S/. -
S/. 19.32 S/. 1,932.46
S/. 14.19 S/. 792.43
S/. 22.82 S/. 638.41
S/. -
S/. 30.12 S/. 2,170.45
S/. -
S/. 13.86 S/. -
S/. 11.32 S/. -
S/. -
S/. 2,190.00 S/. 547.50
S/. 640.00 S/. 800.00
S/. 2,084.73 S/. 4,690.64
S/. -
S/. 590.00 S/. 1,770.00
S/. 495.00 S/. 495.00
S/. 580.00 S/. 580.00
S/. 800.00 S/. 1,600.00
S/. 630.00 S/. 630.00
S/. 150.00 S/. 450.00
S/. -
S/. 1,850.00 S/. 1,850.00
S/. -
S/. 21.11 S/. -
S/. 500.00 S/. 2,000.00
S/. 3,500.00 S/. 3,500.00
S/. 3.45 S/. 146.18
S/. -
S/. 300.00 S/. 600.00
S/. 280.00 S/. 280.00
S/. 330.00 S/. 660.00
S/. 180.00 S/. 360.00
S/. 70.00 S/. -
S/. 250.00 S/. 250.00
S/. 160.00 S/. 320.00
S/. 70.00 S/. 140.00
S/. 290.00 S/. 290.00
S/. 350.00 S/. 350.00
S/. 350.00 S/. 350.00
S/. 60.00 S/. 120.00
S/. -
S/. 88.44 S/. -
S/. 90.80 S/. -
S/. 100.25 S/. -
S/. -
S/. 24,561.56 S/. 12,280.78
S/. -
S/. -
S/. 1.00 S/. -
S/. 0.83 S/. -
S/. -
S/. -
S/. 118.16 S/. -
S/. -
S/. 1.69 S/. -
S/. -
S/. 236.82 S/. -
S/. -
S/. 226.50 S/. -
S/. -
S/. 36.32 S/. -
S/. -
S/. 3,380.39 S/. 845.10
S/. -
S/. 1.30 S/. -
S/. -
S/. 0.27 S/. -
S/. -
S/. -
S/. 1.00 S/. 895.34
S/. 0.83 S/. 2,126.34
S/. 34.16 S/. -
S/. 45.00 S/. -
S/. 1.38 S/. 1,270.94
S/. 217.07 S/. -
S/. 3.29 S/. 1,004.37
S/. -
S/. -
S/. 11.60 S/. 11,222.42
S/. 212.71 S/. 9,095.48
S/. 34.74 S/. 3,197.12
S/. 118.16 S/. 1,745.22
S/. -
S/. 1.69 S/. 1,041.11
S/. -
S/. 236.82 S/. 11,523.66
S/. -
S/. 16.60 S/. 18,624.70
S/. 226.50 S/. 9,701.00
S/. -
S/. 25.28 S/. 2,608.64
S/. -
S/. -
S/. 9.44 S/. 1,266.97
S/. 13.10 S/. 1,069.75
S/. 16.90 S/. 590.29
S/. 23.90 S/. 2,428.81
S/. 36.32 S/. 1,966.80
S/. -
S/. 0.48 S/. 202.10
S/. 0.50 S/. 193.20
S/. 0.54 S/. -
S/. 0.60 S/. 167.06
S/. 0.65 S/. 143.33
S/. -
S/. -
S/. 157.51 S/. 472.53
S/. 212.71 S/. 638.13
S/. 307.95 S/. 615.90
S/. 496.86 S/. 993.72
S/. 901.03 S/. 901.03
S/. 85.00 S/. 255.00
S/. -
S/. 1,420.63 S/. 2,841.26
S/. -
S/. -
S/. 97.67 S/. -
S/. 100.47 S/. 1,306.11
S/. 103.07 S/. 103.07
S/. 106.38 S/. 106.38
S/. 158.49 S/. 316.98
S/. -
S/. 161.67 S/. 161.67
S/. 172.87 S/. 172.87
S/. 194.65 S/. 194.65
S/. 187.44 S/. 187.44
S/. 222.43 S/. 222.43
S/. -
S/. 38.35 S/. -
S/. 38.45 S/. 38.45
S/. 45.64 S/. 45.64
S/. 42.22 S/. 42.22
S/. 44.63 S/. 44.63
S/. -
S/. 36.03 S/. 180.15
S/. 35.83 S/. 179.15
S/. 35.93 S/. 107.79
S/. 36.05 S/. 144.20
S/. -
S/. 40.39 S/. 80.78
S/. 40.79 S/. 163.16
S/. 47.78 S/. 47.78
S/. 50.94 S/. 101.88
S/. 62.00 S/. 310.00
S/. -
S/. 245.56 S/. 3,683.40
S/. 254.92 S/. 3,568.88
S/. 245.56 S/. 4,223.63
S/. 254.92 S/. 2,498.22
S/. 246.56 S/. 986.24
S/. 254.92 S/. 1,886.41
S/. 256.56 S/. 1,334.11
S/. 274.39 S/. 2,744.45
S/. 274.32 S/. 2,304.29
S/. 274.39 S/. 1,372.50
S/. -
S/. -
S/. 1.26 S/. 826.50
S/. 1.33 S/. 621.43
S/. 1.28 S/. 237.00
S/. 1.61 S/. 805.93
S/. 2.03 S/. 446.62
S/. -
S/. 0.28 S/. -
S/. 0.29 S/. -
S/. 0.38 S/. -
S/. 0.47 S/. -
S/. 0.60 S/. -
S/. -
S/. -
S/. 26.61 S/. 599.52
S/. 610.08 S/. 848.01
S/. -
S/. 177.06 S/. 2,124.72
S/. -
S/. 11,792.00 S/. 2,358.40
S/. -
S/. 11,750.00 S/. 2,350.00
S/. - S/. 466,124.55
S/. -
S/. 2,500.00 S/. 2,500.25
S/. 2,500.00 S/. -
S/. 10,000.00 S/. -
S/. -
S/. 1.11 S/. -
S/. 0.83 S/. 498.40
S/. 34.16 S/. -
S/. 1.38 S/. 504.31
S/. 217.07 S/. -
S/. 45.00 S/. -
S/. 3.29 S/. 427.69
S/. -
S/. -
S/. 20.19 S/. 12,945.73
S/. 10.62 S/. 173.08
S/. -
S/. 1.69 S/. 1,166.51
S/. -
S/. 12.18 S/. 820.06
S/. 217.82 S/. -
S/. -
S/. 22.54 S/. 4,033.58
S/. 213.02 S/. -
S/. -
S/. 25.28 S/. 136.71
S/. -
S/. 36.23 S/. 2,177.42
S/. -
S/. 27.65 S/. 797.65
S/. 531.59 S/. 200.94
S/. 611.93 S/. 742.88
S/. 667.97 S/. 736.77
S/. 9.42 S/. 927.73
S/. 429.04 S/. 772.27
S/. 23.14 S/. 85.76
S/. 610.08 S/. 594.22
S/. -
S/. 366.19 S/. 7,689.99
S/. -
S/. 1.59 S/. 393.52
S/. 1.99 S/. 1,561.49
S/. -
S/. 103.50 S/. 419,175.00
S/. -
S/. 41,589.65 S/. -
S/. -
S/. 11,792.00 S/. 3,537.60
S/. -
S/. 11,750.00 S/. 3,525.00
S/. 727,199.38
S/. 72,719.94
S/. 72,719.94
S/. 872,639.26
S/. 872,639.26
S/. 157,075.07
S/. 1,029,714.33
1029714.36
entidad debe pagar S/. 0.03
ITEM DESCRIPCION
01.04.03 ACERO FY=4200 KG/CM2
01.06.03 CODO DE F.F 90°X160mm
01.07.00 VARIOS
02.03.00 TUBERIAS
03.04.03 ACERO FY=4200 KG/CM2
04.01.05.01.03 ACERO FY=4200 KG/CM2
04.01.05.02.01 CONCRETO F'C=245 KG/M2
04.01.05.02.03 ACERO FY=4200 KG/CM2
04.01.05.03.01 CONCRETO F'C= 245 KG/CM2
04.01.05.03.03 ACERO FY=4200 KG/CM2
04.01.05.04.01 CONCRETO F'C= 245 KG/CM2
04.01.05.04.03 ACERO FY=4200 KG/CM2
04.01.05.05.01 CONCRETO F'C= 210 KG/CM2
04.01.05.05.03 ACERO FY=4200 KG/CM2
04.01.05.06.03 ACERO FY=4200 KG/CM2
04.01.05.07.03 ACERO FY=4200 KG/CM2
04.01.05.08.03 ACERO FY=4200 KG/CM2
04.01.07.01.04 BRUÑAS
04.01.09 PINTURA
04.01.13 OTROS
04.01.14.05 TEE BBB DN 160/150mm FFD
05.03.00 TUBERIAS
06.03.00 TUBERIAS
06.04.03 ACCESORIOS
06.04.03.01 TEE
06.04.03.02 CODOS
06.04.03.03 TAPON
05.04.03.05 CRUZ

04.00.00 TUBERIAS
COSTO DIRECTO
UTILIDAD( 10%)
SUBTOTAL
I.G.V (18%)
UND METRADO
m2 261.25 S/. 0.92 S/. 240.35 m2

m2 261.25 S/. 1.46 S/. 381.43 m2
m2 261.25 S/. 0.84 S/. 219.45 m2 65.31
m3 97.9 S/. 60.62 S/. 5,934.70 m3

m3 183.45 S/. 4.52 S/. 829.19 m3
m2 65.35 S/. 45.43 S/. 2,968.85 m2

m3 0.35 S/. 263.62 S/. 92.27 m3
m3 132.4 S/. 442.10 S/. 58,534.04 m3

m2 790.75 S/. 42.84 S/. 33,875.73 m2
kg 6500 S/. 6.70 S/. 43,550.00 kg
m2 509.75 S/. 31.89 S/. 16,255.93 m2

m2 525.05 S/. 20.12 S/. 10,564.01 m2
m 10.95 S/. 414.44 S/. 4,538.12 m

m 12.2 S/. 492.67 S/. 6,010.57 m
und. 5 S/. 211.89 S/. 1,059.45 und.
und. 5 S/. 590.30 S/. 2,951.50 und.
und. 10 S/. 395.69 S/. 3,956.90 und.
und. 5 S/. 513.42 S/. 2,567.10 und.
und. 10 S/. 356.50 S/. 3,565.00 und.
und. 10 S/. 220.11 S/. 2,201.10 und.
und. 10 S/. 317.58 S/. 3,175.80 und.
m 23.15 S/. 1.13 S/. 26.16 m
und. 5 S/. 560.73 S/. 2,803.65 und.
und. 10 S/. 279.37 S/. 2,793.70 und.

m3 214.25 S/. 125.41 S/. 26,869.09 m3
und. 10 S/. 35.10 S/. 351.00 und.
und. 40 S/. 17.99 S/. 719.60 und.
glb. 1 S/. 69,041.77 S/. 69,041.77 glb.
m 3017.75 S/. 0.83 S/. 2,504.73 m

m 3017.75 S/. 0.66 S/. 1,991.72 m
m3 1207.1 S/. 14.44 S/. 17,430.52 m3
m2 1508.88 S/. 1.69 S/. 2,550.01 m2
m 3017.75 S/. 1.26 S/. 3,802.37 m
m3 1164.01 S/. 16.60 S/. 19,322.57 m3
m 3017.75 S/. 6.87 S/. 20,731.94 m
glb. 1 S/. 497.11 S/. 497.11 glb.
m 3017.75 S/. 1.30 S/. 3,923.08 m
m 3017.75 S/. 0.27 S/. 814.79 m
m2 190.4 S/. 0.92 S/. 175.17 m2

m2 190.4 S/. 1.46 S/. 277.98 m2
m2 190.4 S/. 0.84 S/. 159.94 m2
m3 50.25 S/. 60.62 S/. 3,046.16 m3

m2 190.4 S/. 1.69 S/. 321.78 m2
m3 60.3 S/. 25.28 S/. 1,524.38 m3
m2 31.4 S/. 19.80 S/. 621.72 m2
m3 22.35 S/. 442.10 S/. 9,880.94 m3

m2 172.28 S/. 42.84 S/. 7,380.48 m2
kg 1894.2 S/. 6.70 S/. 12,691.14 kg
m2 49.77 S/. 29.02 S/. 1,444.33 m2

m2 39.21 S/. 19.32 S/. 757.54 m2
und. 3 S/. 450.00 S/. 1,350.00 und.

und. 1 S/. 250.40 S/. 250.40 und.
und. 2 S/. 475.00 S/. 950.00 und.
und. 1 S/. 75.63 S/. 75.63 und.
glb. 1 S/. 350.00 S/. 350.00 glb.
und. 1 S/. 4,035.00 S/. 4,035.00 und.

glb. 1 S/. 5,380.00 S/. 5,380.00 glb.
m2 383.13 S/. 0.92 S/. 352.48 m2

m2 383.13 S/. 1.46 S/. 559.37 m2
m3 281.64 S/. 8.54 S/. 2,405.21 m3
m3 66.64 S/. 8.93 S/. 595.10 m3
m2 383.13 S/. 16.10 S/. 6,168.39 m2
m2 383.13 S/. 12.92 S/. 4,950.04 m2
m3 336.14 S/. 25.28 S/. 8,497.62 m3
m2 21.25 S/. 19.80 S/. 420.75 m2

m2 71.02 S/. 63.10 S/. 4,481.36 m2
m2 26.66 S/. 173.97 S/. 4,638.04 m2
m2 107.06 S/. 33.25 S/. 3,559.75 m2
m3 75.05 S/. 503.70 S/. 37,802.69 m3

m2 45.36 S/. 42.84 S/. 1,943.22 m2
kg 5069.47 S/. 6.70 S/. 33,965.45 kg
m3 94.69 S/. 503.70 S/. 47,695.35 m3

m2 836.11 S/. 42.84 S/. 35,818.95 m2
kg 7687.02 S/. 6.70 S/. 51,503.03 kg
m3 21.39 S/. 503.70 S/. 10,774.14 m3 21.39

m2 213.86 S/. 42.84 S/. 9,161.76 m2 213.86
kg 1444.2 S/. 6.70 S/. 9,676.14 kg
m3 0.77 S/. 503.70 S/. 387.85 m3

m2 7.71 S/. 42.84 S/. 330.30 m2
kg 45.6 S/. 6.70 S/. 305.52 kg
m3 4.3 S/. 442.10 S/. 1,901.03 m3

m2 13.45 S/. 42.84 S/. 576.20 m2
kg 186.79 S/. 6.70 S/. 1,251.49 kg
m3 6.97 S/. 442.10 S/. 3,081.44 m3

m2 96.79 S/. 42.84 S/. 4,146.48 m2
kg 1031.58 S/. 6.70 S/. 6,911.59 kg
m3 8.9 S/. 442.10 S/. 3,934.69 m3

m2 84.04 S/. 42.84 S/. 3,600.27 m2
kg 1036.31 S/. 6.70 S/. 6,943.28 kg
m3 20.98 S/. 442.10 S/. 9,275.26 m3

m2 139.88 S/. 42.84 S/. 5,992.46 m2
kg 1361.42 S/. 6.70 S/. 9,121.51 kg
m2 111.37 S/. 105.39 S/. 11,737.28 m2

m2 25.29 S/. 121.12 S/. 3,063.12 m2
m2 311.97 S/. 29.02 S/. 9,053.37 m2 249.58
m2 330.3 S/. 19.32 S/. 6,381.40 m2 264.24
m 39.27 S/. 14.19 S/. 557.24 m 31.42
m 45.33 S/. 8.83 S/. 400.26 m 36.26
m2 213.86 S/. 33.86 S/. 7,241.30 m2 171.09
m2 356.02 S/. 19.32 S/. 6,878.31 m2

m 279.22 S/. 14.19 S/. 3,962.13 m 223.38
m2 139.88 S/. 22.82 S/. 3,192.06 m2 111.90
m2 107.06 S/. 30.12 S/. 3,224.65 m2
m2 353.74 S/. 13.86 S/. 4,902.84 m2 353.74

m2 998.3 S/. 11.32 S/. 11,300.76 m2 998.3
und. 1 S/. 2,190.00 S/. 2,190.00 und.

und. 2 S/. 640.00 S/. 1,280.00 und.
und. 3 S/. 2,084.73 S/. 6,254.19 und.
und. 3 S/. 590.00 S/. 1,770.00 und.

und. 1 S/. 495.00 S/. 495.00 und.
und. 1 S/. 580.00 S/. 580.00 und.
und. 2 S/. 800.00 S/. 1,600.00 und.
und. 1 S/. 630.00 S/. 630.00 und.
und. 3 S/. 150.00 S/. 450.00 und.
und. 1 S/. 1,850.00 S/. 1,850.00 und.
m 204.98 S/. 21.11 S/. 4,327.13 m

und. 4 S/. 500.00 S/. 2,000.00 und.
und. 1 S/. 3,500.00 S/. 3,500.00 und.
m 42.37 S/. 3.45 S/. 146.18 m
und. 4 S/. 300.00 S/. 1,200.00 und.

und. 2 S/. 280.00 S/. 560.00 und.
und. 2 S/. 330.00 S/. 660.00 und.
und. 4 S/. 180.00 S/. 720.00 und.
und. 4 S/. 70.00 S/. 280.00 und.
und. 2 S/. 250.00 S/. 500.00 und.
und. 2 S/. 160.00 S/. 320.00 und.
und. 2 S/. 70.00 S/. 140.00 und.
und. 2 S/. 290.00 S/. 580.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 350.00 S/. 700.00 und.
und. 2 S/. 60.00 S/. 120.00 und.
pto 6 S/. 88.44 S/. 530.64 pto

pto 6 S/. 90.80 S/. 544.80 pto
pto 9 S/. 100.25 S/. 902.25 pto
glb. 1 S/. 24,561.56 S/. 24,561.56 glb.
m 339.08 S/. 1.00 S/. 339.08 m

m 339.08 S/. 0.83 S/. 281.44 m
m3 135.63 S/. 118.16 S/. 16,026.04 m3
m2 169.54 S/. 1.69 S/. 286.52 m2
m3 16.95 S/. 236.82 S/. 4,014.10 m3
m3 135.63 S/. 226.50 S/. 30,720.20 m3
m 339.08 S/. 36.32 S/. 12,315.39 m
glb. 1 S/. 3,380.39 S/. 3,380.39 glb.
m 339.08 S/. 1.30 S/. 440.80 m
m 339.08 S/. 0.27 S/. 91.55 m 339.08
m 7295.86 S/. 1.00 S/. 7,295.86 m

m 7295.86 S/. 0.83 S/. 6,055.56 m
und. 8 S/. 34.16 S/. 273.28 und.
und. 16 S/. 45.00 S/. 720.00 und.
m 14591.72 S/. 1.38 S/. 20,136.57 m
und. 8 S/. 217.07 S/. 1,736.56 und.
m 2834.28 S/. 3.29 S/. 9,324.78 m
m3 10943.79 S/. 11.60 S/. 126,947.96 m3

m3 568.98 S/. 212.71 S/. 121,027.74 m3
m3 987.6 S/. 34.74 S/. 34,309.22 m3
m3 125.26 S/. 118.16 S/. 14,800.72 m3
m2 7007.52 S/. 1.69 S/. 11,842.71 m2
m3 700.75 S/. 236.82 S/. 165,951.62 m3
m3 10183.81 S/. 16.60 S/. 169,046.81 m3

m3 887.7 S/. 226.50 S/. 201,064.05 m3
m3 1031.86 S/. 25.28 S/. 26,085.42 m3
m 1995.38 S/. 9.44 S/. 18,836.39 m

m 1710.36 S/. 13.10 S/. 22,405.72 m
m 678.59 S/. 16.90 S/. 11,468.17 m
m 1910.67 S/. 23.90 S/. 45,665.01 m
m 1000.86 S/. 36.32 S/. 36,351.24 m
m 1995.38 S/. 0.48 S/. 957.78 m

m 1710.36 S/. 0.50 S/. 855.18 m
m 678.59 S/. 0.54 S/. 366.44 m
m 1910.67 S/. 0.60 S/. 1,146.40 m
m 1000.86 S/. 0.65 S/. 650.56 m
und. 13 S/. 157.51 S/. 2,047.63 und.

und. 11 S/. 212.71 S/. 2,339.81 und.
und. 5 S/. 307.95 S/. 1,539.75 und.
und. 13 S/. 496.86 S/. 6,459.18 und.
und. 7 S/. 901.03 S/. 6,307.21 und.
und. 10 S/. 85.00 S/. 850.00 und.
und. 13 S/. 1,420.63 S/. 18,468.19 und.
und. 3 S/. 97.67 S/. 293.01 und.

und. 29 S/. 100.47 S/. 2,913.63 und.
und. 5 S/. 103.07 S/. 515.35 und.
und. 3 S/. 106.38 S/. 319.14 und.
und. 4 S/. 158.49 S/. 633.96 und.
und. 6 S/. 161.67 S/. 970.02 und.

und. 5 S/. 172.87 S/. 864.35 und.
und. 3 S/. 194.65 S/. 583.95 und.
und. 4 S/. 187.44 S/. 749.76 und.
und. 4 S/. 222.43 S/. 889.72 und.
und. 3 S/. 38.35 S/. 115.05 und.

und. 4 S/. 38.45 S/. 153.80 und.
und. 3 S/. 45.64 S/. 136.92 und.
und. 3 S/. 42.22 S/. 126.66 und.
und. 3 S/. 44.63 S/. 133.89 und.
und. 15 S/. 36.03 S/. 540.45 und.

und. 25 S/. 35.83 S/. 895.75 und.
und. 17 S/. 35.93 S/. 610.81 und.
und. 15 S/. 36.05 S/. 540.75 und.
und. 13 S/. 40.39 S/. 525.07 und.
und. 25 S/. 40.79 S/. 1,019.75 und.
und. 12 S/. 47.78 S/. 573.36 und.
und. 15 S/. 50.94 S/. 764.10 und.
und. 17 S/. 62.00 S/. 1,054.00 und.
und. 115 S/. 245.56 S/. 28,239.40 und.

und. 75 S/. 254.92 S/. 19,119.00 und.
und. 112 S/. 245.56 S/. 27,502.72 und.
und. 48 S/. 254.92 S/. 12,236.16 und.
und. 30 S/. 246.56 S/. 7,396.80 und.
und. 159 S/. 254.92 S/. 40,532.28 und.
und. 112 S/. 256.56 S/. 28,734.72 und.
und. 75 S/. 274.39 S/. 20,579.25 und.
und. 64 S/. 274.32 S/. 17,556.48 und.
und. 35 S/. 274.39 S/. 9,603.65 und.
m 1995.38 S/. 1.26 S/. 2,514.18 m

m 1710.36 S/. 1.33 S/. 2,274.78 m
m 678.59 S/. 1.28 S/. 868.60 m
m 1910.67 S/. 1.61 S/. 3,076.18 m
m 1000.86 S/. 2.03 S/. 2,031.75 m
m 1995.38 S/. 0.28 S/. 558.71 m 1995.38

m 1710.36 S/. 0.29 S/. 496.00 m 1710.36
m 678.59 S/. 0.38 S/. 257.86 m 678.59
m 1910.67 S/. 0.47 S/. 898.01 m 1910.67
m 1000.86 S/. 0.60 S/. 600.52 m 1000.86
m2 119.12 S/. 26.61 S/. 3,169.78 m2

m3 16.94 S/. 610.08 S/. 10,334.76 m3
und. 62 S/. 177.06 S/. 10,977.72 und.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb.
glb. 1 S/. 11,750.00 S/. 11,750.00 glb.
mes 7 S/. 2,500.00 S/. 17,500.00 mes

und. 2 S/. 2,500.00 S/. 5,000.00 und.
glb. 1 S/. 10,000.00 S/. 10,000.00 glb.
m 11706.2 S/. 1.11 S/. 12,993.88 m

m 11706.2 S/. 0.83 S/. 9,716.15 m
und. 12 S/. 34.16 S/. 409.92 und.
m 13740.4 S/. 1.38 S/. 18,961.75 m
und. 12 S/. 217.07 S/. 2,604.84 und.
und. 48 S/. 45.00 S/. 2,160.00 und. 3
m 2834.28 S/. 3.29 S/. 9,324.78 m
m3 20532.67 S/. 20.19 S/. 414,554.61 m3

m3 697.49 S/. 10.62 S/. 7,407.34 m3
m2 9843.8 S/. 1.69 S/. 16,636.02 m2
m3 650.17 S/. 12.18 S/. 7,919.07 m3

m3 36.9 S/. 217.82 S/. 8,037.56 m3
m3 15288.24 S/. 22.54 S/. 344,596.93 m3

m3 94.19 S/. 213.02 S/. 20,064.35 m3
m3 1381.76 S/. 25.28 S/. 34,930.89 m3
m 6870.2 S/. 36.23 S/. 248,907.35 m
m2 2210.82 S/. 27.65 S/. 61,129.17 m2

m3 35.72 S/. 531.59 S/. 18,988.39 m3
m3 201.51 S/. 611.93 S/. 123,310.01 m3
m3 46.61 S/. 667.97 S/. 31,134.08 m3
kg 5039.7 S/. 9.42 S/. 47,473.97 kg
und. 157 S/. 429.04 S/. 67,359.28 und.
m2 300.24 S/. 23.14 S/. 6,947.55 m2
m3 54.81 S/. 610.08 S/. 33,438.48 m3
und. 825 S/. 366.19 S/. 302,106.75 und.
m 4836 S/. 1.59 S/. 7,689.24 m

m 6870.2 S/. 1.99 S/. 13,671.70 m
m2 5970.5 S/. 103.50 S/. 617,946.75 m2 339.68
glb. 1 S/. 41,589.65 S/. 41,589.65 glb.
glb. 1 S/. 11,792.00 S/. 11,792.00 glb.
glb. 1 S/. 11,750.00 S/. 11,750.00 glb.
S/. 4,933,338.58
S/. 493,333.86
S/. 493,333.86
S/. 5,920,006.30
S/. 5,920,006.30
S/. 1,065,601.13
S/. 6,985,607.43
entidad debe pagar

S/. 63,727.23
P.U PARCIAL
S/. 0.92 S/. -

S/. 1.46 S/. -
S/. 0.84 S/. 54.86
S/. -
S/. 60.62 S/. -
S/. 4.52 S/. -
S/. -
S/. 45.43 S/. -
S/. 263.62 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 31.89 S/. -
S/. 20.12 S/. -
S/. -
S/. 414.44 S/. -
S/. 492.67 S/. -
S/. 211.89 S/. -
S/. 590.30 S/. -
S/. 395.69 S/. -
S/. 513.42 S/. -
S/. 356.50 S/. -
S/. 220.11 S/. -
S/. 317.58 S/. -
S/. 1.13 S/. -
S/. 560.73 S/. -
S/. -
S/. 279.37 S/. -
S/. 125.41 S/. -
S/. 35.10 S/. -
S/. 17.99 S/. -
S/. -
S/. 69,041.77 S/. -
S/. -
S/. -
S/. 0.83 S/. -
S/. 0.66 S/. -
S/. -
S/. -
S/. 14.44 S/. -
S/. -
S/. 1.69 S/. -
S/. -
S/. 1.26 S/. -
S/. -
S/. 16.60 S/. -
S/. -
S/. 6.87 S/. -
S/. -
S/. 497.11 S/. -
S/. -
S/. 1.30 S/. -
S/. -
S/. 0.27 S/. -
S/. -
S/. -
S/. 0.92 S/. -
S/. 1.46 S/. -
S/. 0.84 S/. -
S/. -
S/. 60.62 S/. -
S/. 1.69 S/. -
S/. 25.28 S/. -
S/. -
S/. 19.80 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 29.02 S/. -
S/. 19.32 S/. -
S/. -
S/. 450.00 S/. -
S/. 250.40 S/. -
S/. 475.00 S/. -
S/. 75.63 S/. -
S/. -
S/. 350.00 S/. -
S/. -
S/. -
S/. -
S/. 4,035.00 S/. -
S/. 5,380.00 S/. -
S/. -
S/. 0.92 S/. -
S/. 1.46 S/. -
S/. -
S/. 8.54 S/. -
S/. 8.93 S/. -
S/. 16.10 S/. -
S/. 12.92 S/. -
S/. 25.28 S/. -
S/. -
S/. 19.80 S/. -
S/. 63.10 S/. -
S/. 173.97 S/. -
S/. 33.25 S/. -
S/. -
S/. -
S/. 503.70 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 503.70 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 503.70 S/. 10,774.14
S/. 42.84 S/. 9,161.76
S/. 6.70 S/. -
S/. -
S/. 503.70 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 442.10 S/. -
S/. 42.84 S/. -
S/. 6.70 S/. -
S/. -
S/. 105.39 S/. -
S/. 121.12 S/. -
S/. -
S/. -
S/. 29.02 S/. 7,242.70
S/. 19.32 S/. 5,105.12
S/. 14.19 S/. 445.79
S/. 8.83 S/. 320.21
S/. 33.86 S/. 5,793.04
S/. -
S/. 19.32 S/. -
S/. 14.19 S/. 3,169.71
S/. 22.82 S/. 2,553.65
S/. -
S/. 30.12 S/. -
S/. -
S/. 13.86 S/. 4,902.84
S/. 11.32 S/. 11,300.76
S/. -
S/. 2,190.00 S/. -
S/. 640.00 S/. -
S/. 2,084.73 S/. -
S/. -
S/. 590.00 S/. -
S/. 495.00 S/. -
S/. 580.00 S/. -
S/. 800.00 S/. -
S/. 630.00 S/. -
S/. 150.00 S/. -
S/. -
S/. 1,850.00 S/. -
S/. -
S/. 21.11 S/. -
S/. 500.00 S/. -
S/. 3,500.00 S/. -
S/. 3.45 S/. -
S/. -
S/. 300.00 S/. -
S/. 280.00 S/. -
S/. 330.00 S/. -
S/. 180.00 S/. -
S/. 70.00 S/. -
S/. 250.00 S/. -
S/. 160.00 S/. -
S/. 70.00 S/. -
S/. 290.00 S/. -
S/. 350.00 S/. -
S/. 350.00 S/. -
S/. 60.00 S/. -
S/. -
S/. 88.44 S/. -
S/. 90.80 S/. -
S/. 100.25 S/. -
S/. -
S/. 24,561.56 S/. -
S/. -
S/. -
S/. 1.00 S/. -
S/. 0.83 S/. -
S/. -
S/. -
S/. 118.16 S/. -
S/. -
S/. 1.69 S/. -
S/. -
S/. 236.82 S/. -
S/. -
S/. 226.50 S/. -
S/. -
S/. 36.32 S/. -
S/. -
S/. 3,380.39 S/. -
S/. -
S/. 1.30 S/. -
S/. -
S/. 0.27 S/. 91.55
S/. -
S/. -
S/. 1.00 S/. -
S/. 0.83 S/. -
S/. 34.16 S/. -
S/. 45.00 S/. -
S/. 1.38 S/. -
S/. 217.07 S/. -
S/. 3.29 S/. -
S/. -
S/. -
S/. 11.60 S/. -
S/. 212.71 S/. -
S/. 34.74 S/. -
S/. 118.16 S/. -
S/. -
S/. 1.69 S/. -
S/. -
S/. 236.82 S/. -
S/. -
S/. 16.60 S/. -
S/. 226.50 S/. -
S/. -
S/. 25.28 S/. -
S/. -
S/. -
S/. 9.44 S/. -
S/. 13.10 S/. -
S/. 16.90 S/. -
S/. 23.90 S/. -
S/. 36.32 S/. -
S/. -
S/. 0.48 S/. -
S/. 0.50 S/. -
S/. 0.54 S/. -
S/. 0.60 S/. -
S/. 0.65 S/. -
S/. -
S/. -
S/. 157.51 S/. -
S/. 212.71 S/. -
S/. 307.95 S/. -
S/. 496.86 S/. -
S/. 901.03 S/. -
S/. 85.00 S/. -
S/. -
S/. 1,420.63 S/. -
S/. -
S/. -
S/. 97.67 S/. -
S/. 100.47 S/. -
S/. 103.07 S/. -
S/. 106.38 S/. -
S/. 158.49 S/. -
S/. -
S/. 161.67 S/. -
S/. 172.87 S/. -
S/. 194.65 S/. -
S/. 187.44 S/. -
S/. 222.43 S/. -
S/. -
S/. 38.35 S/. -
S/. 38.45 S/. -
S/. 45.64 S/. -
S/. 42.22 S/. -
S/. 44.63 S/. -
S/. -
S/. 36.03 S/. -
S/. 35.83 S/. -
S/. 35.93 S/. -
S/. 36.05 S/. -
S/. -
S/. 40.39 S/. -
S/. 40.79 S/. -
S/. 47.78 S/. -
S/. 50.94 S/. -
S/. 62.00 S/. -
S/. -
S/. 245.56 S/. -
S/. 254.92 S/. -
S/. 245.56 S/. -
S/. 254.92 S/. -
S/. 246.56 S/. -
S/. 254.92 S/. -
S/. 256.56 S/. -
S/. 274.39 S/. -
S/. 274.32 S/. -
S/. 274.39 S/. -
S/. -
S/. -
S/. 1.26 S/. -
S/. 1.33 S/. -
S/. 1.28 S/. -
S/. 1.61 S/. -
S/. 2.03 S/. -
S/. -
S/. 0.28 S/. 558.71
S/. 0.29 S/. 496.00
S/. 0.38 S/. 257.86
S/. 0.47 S/. 898.01
S/. 0.60 S/. 600.52
S/. -
S/. -
S/. 26.61 S/. -
S/. 610.08 S/. -
S/. -
S/. 177.06 S/. -
S/. -
S/. 11,792.00 S/. -
S/. -
S/. 11,750.00 S/. -
S/. - S/. 35,565.78
S/. -
S/. 2,500.00 S/. -
S/. 2,500.00 S/. -
S/. 10,000.00 S/. -
S/. -
S/. 1.11 S/. -
S/. 0.83 S/. -
S/. 34.16 S/. -
S/. 1.38 S/. -
S/. 217.07 S/. -
S/. 45.00 S/. 135.00
S/. 3.29 S/. -
S/. -
S/. -
S/. 20.19 S/. -
S/. 10.62 S/. -
S/. -
S/. 1.69 S/. -
S/. -
S/. 12.18 S/. -
S/. 217.82 S/. -
S/. -
S/. 22.54 S/. -
S/. 213.02 S/. -
S/. -
S/. 25.28 S/. -
S/. -
S/. 36.23 S/. -
S/. -
S/. 27.65 S/. -
S/. 531.59 S/. -
S/. 611.93 S/. -
S/. 667.97 S/. -
S/. 9.42 S/. -
S/. 429.04 S/. -
S/. 23.14 S/. -
S/. 610.08 S/. -
S/. -
S/. 366.19 S/. -
S/. -
S/. 1.59 S/. -
S/. 1.99 S/. -
S/. -
S/. 103.50 S/. 35,430.78
S/. -
S/. 41,589.65 S/. -
S/. -
S/. 11,792.00 S/. -
S/. -
S/. 11,750.00 S/. -
S/. 99,293.01
S/. 9,929.30
S/. 9,929.30
S/. 119,151.61
S/. 119,151.61
S/. 21,447.29
S/. 140,598.90
140598.91
entidad debe pagar S/. 0.01
RESUMEN DE VALORIZACIONES Y PAGOS FACTURADOS
VAL. N° 01 VAL. N°02 VAL N°03 VAL. N°04 VAL. N° 05 VAL. N°06
COSTO DIRECTO S/. 1,126,407.90 S/. 697,739.00 S/. 968,046.51 S/. 1,170,397.81 S/. 144,528.88 S/. 727,199.38
G.G (10%) S/. 112,640.79 S/. 69,773.90 S/. 96,804.65 S/. 117,039.78 S/. 14,452.89 S/. 72,719.94
UTILIDAD(10%) S/. 112,640.79 S/. 69,773.90 S/. 96,804.65 S/. 117,039.78 S/. 14,452.89 S/. 72,719.94
SUBTOTAL S/. 1,351,689.48 S/. 837,286.80 S/. 1,161,655.81 S/. 1,404,477.37 S/. 173,434.66 S/. 872,639.26
F.R (1.00) S/. 1,351,689.48 S/. 837,286.80 S/. 1,161,655.81 S/. 1,404,477.37 S/. 173,434.66 S/. 872,639.26
I.G.V (18%) S/. 243,304.11 S/. 150,711.62 S/. 209,098.05 S/. 252,805.93 S/. 31,218.24 S/. 157,075.07
VALORIZADO S/. 1,594,993.59 S/. 987,998.42 S/. 1,370,753.86 S/. 1,657,283.30 S/. 204,652.90 S/. 1,029,714.33
FACTURADO S/. 1,594,993.59 S/. 987,998.42 S/. 1,370,753.80 S/. 1,648,949.39 S/. 212,598.96 S/. 1,029,714.36
SALDO S/. - S/. - S/. - S/. - S/. - S/. -
LA CONTRATA ADEUDA = S/. - CON I.G.V
CALCULO DE REAJUSTES
AGUA POTABLE
VAL. N°01 VAL. N°02 VAL. N°03 VAL. N°04 VAL. N°05 VAL. N°06
SIN I.G.V Err:501 Err:501 Err:501 Err:501 Err:501 Err:501
K-1 0.013 0.019 0.021 0.024 0.039 0.039
REAJUSTE S/. 3,535.98 Err:501 Err:501 Err:501 Err:501 Err:501
REAJUSTE S/. 56,609.62 SIN IG.V
SISTEMA DE DESAGUE
VAL. N°01 VAL. N°02 VAL. N°03 VAL. N°04 VAL. N°05 VAL. N°06
SIN I.G.V Err:501 Err:501 Err:501 Err:501 Err:501 Err:501
K-1 0.021 0.027 0.028 0.033 0.052 0.052
REAJUSTE Err:501 Err:501 Err:501 Err:501 Err:501 Err:501
REAJUSTE S/. 81,170.96 SIN IG.V
S/. 137,780.57
REAJUSTE TOTAL S/. 137,780.57

GASTOS GENERALES (10%) S/. 13,778.06
UTILIDAD( 10%) S/. 13,778.06
SUBTOTAL S/. 165,336.69
FACTOR DE RELACIÓN (F.R =1.00) S/. 165,336.69
I.G.V (18%) S/. 29,760.60
REAJUSTE CON I.G.V S/. 195,097.29 NUEVOS SOLES
BONOS SOBERANOS
S/. 192,309.00
SALDO
S/. 2,788.29
TOTAL EXPEDIENTE TECNICO
VAL. N° 07
S/. 99,293.01 S/. 4,933,612.49 S/. 4,933,612.49
S/. 9,929.30 S/. 493,333.86
S/. 9,929.30 S/. 493,333.86
S/. 119,151.61 S/. 5,920,006.30
S/. 119,151.61 S/. 5,920,006.30
S/. 21,447.29 S/. 1,065,601.13
S/. 140,598.90 S/. 6,985,995.29 S/. 6,985,607.43
S/. 140,986.77 S/. 6,985,995.29
S/. - S/. -0.00
VAL. N°07
Err:501
0.039
Err:501
VAL. N°07
Err:501
0.052
Err:501
VALORIZACIÓN
PERIODO
N° MONTO SIN IG MONTO CON IGV
DEL AL
1 DEL 16/08/2014 AL 31/08/2014 S/. 1,351,689.48 S/. 1,594,993.59
2 DEL 01/09/2014 AL 30/09/2014 S/. 837,286.80 S/. 987,998.42
3 DEL 01/10/2014 AL 31/10/2014 S/. 1,161,655.76 S/. 1,370,753.80
4 DEL 01/11/2014 AL 30/11/2014 S/. 1,397,414.74 S/. 1,648,949.39
5 DEL 01/12/2014 AL 31/12/2014 S/. 180,168.61 S/. 212,598.96
6 DEL 01/01/2015 AL 31/01/2015 S/. 686,561.63 S/. 810,142.72
7 DEL 01/02/2015 AL 28/02/2015
Adic 1 DEL 01/01/2015 AL 31/01/2015 S/. 111,827.66 S/. 131,956.64
Adic 2 DEL 01/01/2015 AL 31/01/2015 S/. 74,250.00 S/. 87,615.00
TOTAL S/. 5,800,854.68 S/. 6,845,008.52

PAGADO
PAGADO
PAGADO
PAGADO
PAGADO
PAGADO
FALTA
PAGADO
PAGADO
COSTOS VARIACIÓN
COMPONENTE Declaratoria de Expediente Técnico SOLES
Viabilidad
Expediente Técnico 173,463.09 173,463.09 0.00

Agua Potable 2,766,045.59 2,739,663.35 -26,382.24
Alcantarillado 3,016,057.19 3,026,122.34 10,065.15
Educación Sanitaria 23,584.00 27,829.12 4,245.12
Mitigación del Medio Ambiente 23,500.00 27,730.00 4,230.00
Gastos Generales 1,156,420.58 1,164,268.97 7,848.39
Supervisión 173,463.09 173,463.09 0.00
TOTAL 7,332,533.54 7,332,533.61 0.07
7,332,534.00
195,097.29 195,097.00
7,527,631.00
VARIACIÓN
2.37
37.36
41.27
0.38
0.38
15.88
2.37
100.00
192,309.00
7,524,843.00

Modelo

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Modelo

Cargado por

Copyright:

Formatos disponibles

CALCULO DEL FACTOR DE REAJUSTES "K" PARA LA OBRA PRINCIPAL

CONTRATISTA: CONSORCIO CAJATAMBO PLAZO DE EJECUCIÓN : 195 DIAS CALENDARIO

M 47 0.131 100.00% 498.10 523.70 0.138 523.70 0.138

K 1.0000 1.021 1.027

Formula Polinomica : CONSTRUCCIÓN DEL SISTEMA DE AGUA

K 1.0000 1.013 1.019

AD DE CAJATAMBO - DISTRITO DE CAJATAMBO

195 DIAS CALENDARIO

ÓN DEL SISTEMA DE DESAGUE

523.70 0.138 523.70 0.138 523.15 0.138

1.028 1.033 1.052

DEL SISTEMA DE AGUA POTABLE

1.021 1.024 1.039

AMORTIZACION DEL ADELANTO DE MATERIALES

Fórmula : Amortización = Material utilizado * P.U. * Ima/Imo

ADELANTO DESCRIPCION DELMATERIAL F.P. N°02 PROVEEDOR

CALCULO DE MATERIAL UTILIZADO

VALORIZACION Nº01 y Nº02 VALORIZACION Nº03

AMORTIZACION DEL ADELANTO DE MATERIALES

Fórmula : Amortización = Material utilizado * P.U. * Ima/Imo

Adelanto Otorgado: S/. 30,008.63 Sin IGV Material: Acero Corrugado

ADELANTO DESCRIPCION DEL MATERIAL F.P. N°01 PROVEEDOR

CALCULO DE MATERIAL UTILIZADO

VALORIZACION Nº01 y Nº02 VALORIZACION Nº03 VALORIZACION Nº04

T O TAL 9670.50 598.50

DEDUCCION POR REAJUSTE QUE NO CORRESPONDE POR ADELANTO DE MATERIALES

LICITACION PUBLICA : Nº 01-2000-INADE-8200

Fórmula : Deducción = A*(Imo/Ima)*((Imr-Ima)/Imo)

Adelanto Otorgado: S/. 30,008.63 Sin IGV Material: Acero Corrugado

NOV'00 232.87 232.87 223.87 #REF! #REF!

SUMINISTRO DE MARCO DE F°F° Y TAPA DE C°A° PARA CAMARA DE INSPEECIÓN

ENCOFRADO Y DESENCOFRADO DE DADOS DE EMPALME

m2 261.25 S/. 0.92 S/. 240.35 m2

m3 97.9 S/. 60.62 S/. 5,934.70 m3

m2 65.35 S/. 45.43 S/. 2,968.85 m2

m3 132.4 S/. 442.10 S/. 58,534.04 m3

m2 509.75 S/. 31.89 S/. 16,255.93 m2

m 10.95 S/. 414.44 S/. 4,538.12 m

und. 10 S/. 279.37 S/. 2,793.70 und.

glb. 1 S/. 69,041.77 S/. 69,041.77 glb.

m 3017.75 S/. 0.83 S/. 2,504.73 m

m3 1207.1 S/. 14.44 S/. 17,430.52 m3

m 3017.75 S/. 1.26 S/. 3,802.37 m

m3 1164.01 S/. 16.60 S/. 19,322.57 m3

m 3017.75 S/. 6.87 S/. 20,731.94 m

glb. 1 S/. 497.11 S/. 497.11 glb.

m 3017.75 S/. 1.30 S/. 3,923.08 m

m 3017.75 S/. 0.27 S/. 814.79 m

m2 190.4 S/. 0.92 S/. 175.17 m2

m3 50.25 S/. 60.62 S/. 3,046.16 m3

m2 31.4 S/. 19.80 S/. 621.72 m2

m3 22.35 S/. 442.10 S/. 9,880.94 m3

m2 49.77 S/. 29.02 S/. 1,444.33 m2

und. 3 S/. 450.00 S/. 1,350.00 und.

glb. 1 S/. 350.00 S/. 350.00 glb.

und. 1 S/. 4,035.00 S/. 4,035.00 und.

m2 383.13 S/. 0.92 S/. 352.48 m2

m2 21.25 S/. 19.80 S/. 420.75 m2

m3 75.05 S/. 503.70 S/. 37,802.69 m3

m3 94.69 S/. 503.70 S/. 47,695.35 m3

m3 21.39 S/. 503.70 S/. 10,774.14 m3

m3 0.77 S/. 503.70 S/. 387.85 m3

m3 4.3 S/. 442.10 S/. 1,901.03 m3

Fórmula : Deducción = A(Imo/Ima)((Imr-Ima)/Imo)