VALORIZACIÓN N°

PROYECTO ALAMEDA DEL CHIPE

EMPRESA MC COMPAÑÍA CONSTRUCTOR
FECHA 11/12/2018
SEMANA 1
ESPECIALIDAD INSTALACIONES DE LA RED DE AGUA Y DESAGUE
SUBCONTRATISTA
PRESUPUESTO
ITEM DESCRIPCIÓN
UND. Metrado Precio (S/.)

1 INSTALACION DE RED DE ALCANTARILLADO

1.01 TUBERIA PVC Ø 8" SP C-10 ML 532.24 S/. 6.90

1.02 TUBERIA PVC Ø 10" SP C-10 ML 123.40 S/. 6.90

1.03 DADOS DE BUZON,EMPALME Y EMBAQUILLADO

UND 21.00 S/. 30.00
1.4 DESAGUE EN DOMICILIARIA
UND 59.00 S/. 65.00

2 INTALACION DE LA RED DE AGUA

2.01 TUBERIIA PVC Ø 4" SP C-10 ML 433.00 S/. 5.50

2.02 TUBERIIA PVC Ø 2" SP C-10 ML 135.31 S/. 5.50
2.03 ACCESORIOS DE AGUA INC. DADO
UND 59.00 S/. 40.00
1.01.08 AGUA EN DOMICILIARIA
UND 59.00 S/. 55.00
3 BUZONES
3.01 BUZON DE 1 CUERPO UND 4.00 S/. 750.00
3.02 BUZON DE 2 CUERPOS UND 4.00 S/. 1,050.00
3.03 BUZON DE 3 CUERPOS UND 2.00 S/. 1,450.00
3.04 BUZON DE 3 CUERPOS REFORZADOS UND 2.00 S/. 1,810.00
SUBTOTAL
 1 201

UESTO VAL. ANTERIOR VAL. ACTUAL VAL. ACUMULADA

Parcial (S/.) Metrado Parcial (S/.) Metrado Parcial (S/.) % Metrado Parcial (S/.)

S/. 3,672.46 0.00 0.00 0.00 0.00 0.00 0.00

S/. 851.46 0.00 0.00 0.00 0.00 0.00% 0.00

S/. 630.00
0.00 0.00 0.00 0.00 0.00% 0.00
S/. 3,835.00
0.00 0.00 0.00 0.00 0.00% 0.00 -

S/. 2,381.50 0.00 0.00 0.00 0.00 0.00% 0.00

S/. 744.21 0.00 0.00 0.00 0.00 0.00% 0.00
S/. 2,360.00
0.00 0.00 0.00 0.00 0.00% 0.00
S/. 3,245.00
0.00 0.00 0.00 0.00 0.00% 0.00

S/. 3,000.00 0.00 0.00 0.00 0.00 0.00% 0.00

S/. 4,200.00 0.00 0.00 0.00 0.00 0.00% 0.00
S/. 2,900.00 0.00 0.00 0.00 0.00 0.00% 0.00
S/. 3,620.00 0.00 0.00 0.00 0.00 0.00% 0.00
S/. 31,439.62 0.00 0.00 0.00
 2018

ACUMULADA SALDO
% Metrado Parcial (S/.) %

0.00% 532.24 3,672.46 100.00%

0.00% 123.40 851.46 100.00%

0.00% 21.00 630.00 100.00%

0.00% 59.00 3,835.00 100.00% S/. 17,719.62

S/. 13,720.00

0.00% 433.00 2,381.50 100.00%

0.00% 135.31 744.21 100.00%

0.00% 59.00 2,360.00 100.00%

0.00% 59.00 3,245.00 100.00%

0.00% 4.00 3,000.00 100.00%

0.00% 4.00 4,200.00 100.00%
0.00% 2.00 2,900.00 100.00%
0.00% 2.00 3,620.00 100.00%
31,439.62
 LOTE=432 UND , RED PRINCIPAL 4Ø =3080.8, DOMICI
ITEM DESCRIPCION UND

1 TUBO DE 110" x 6 MTS UND

2 ANILLO DE 110" NEGRO UND
3 CODO PVC. 110MM X 90° UND
4 CODO PVC. 110MM X 45° UND
5 CODO PVC. 110MM X 22.50° UND
6 TEE PVC. DN 110/110MM UND
7 CRUZ PVC. DN 110/110MM UND
8 TAPON PVC. DN 110MM UND
9 UNION DRESSER DN 110MM UND
GRIFO CONTRAINCENDIOS DN 110 MM UND
VALVULA DE CONTROL DN 110 MM UND
18 BALDE DE 1 GL DE LUBRICANTE UND

5 TUBO DE 1/2" X 5 MTS S/P CL.10 AGUA UND

TUBO DE PROTECCION DE 2 - LIVIANO
TUBO DE PROTECCION DE 4 - LIVIANO
11 AB.2 CPOS.TERMOP.PP-PVC 110-15 4P UND
13 VALV.TOMA TERMOP.ISO 15 UND
TUERCA ACOPLE DN15-1/2 UND
NIPLE S/ROSCA 1/2 UND
EMPAQ.ACOPLE 15MM UND
CODOS DE 45° DE 1/2" UND
VALV. PASO DN15 C/RACOR C/ROSCA UND
UNION PRESION ROSCA UND
17 CAJA DE REGISTRO AGUA (BASE,MARCO,TAPA PLASTICA) UND

20 UNION PRESION ROSCA UND

22 VALV.PASO TERMOP.C/SALIDA AUX.15MM UND

ITEM DESCRIPCION UND

1 TUBO DE 8" x 6 MTS UND

2 ANILLO 8" ALCANTARILLADO UF-KM C. NARANJA UND
3 TUBO DE 10" x 6 MTS UND
4 ANILLO 10" ALCANTARILLADO UF-KM C. NARANJA UND
5 CACHIMBA 8" x 6" 45 ISO 25 + CODO UND
6 CAJA DE DESAGUE (FONDO,INTERMEDIO,MARCO Y TAPA) 12'' X 24'' UND
7 BALDE 5GL DE LUBRICANTE UND
8 TUBO 6" X 6 MTS UF ISO-20 UND
9 ANILLO 6" ALCANTARILLADO UF-KM C. NARANJA UND
10 TAPA DE CONCRETO PARA BUZÓN UND
11 MARCO DE FIERRO FUNDIDO DE 25 KG UND
12 FLETE Y DESESTIBA INCL. MONTACARGA 3H UND
PRINCIPAL 4Ø =3080.8, DOMICILIARIA 1/2 =2932.8
TIPO DE
PEDIDO V.V.U. V.V.T I.G.V. TOTAL S/.
CAMBIO S/.
535.00 S/. 17.64 S/. 9,437.40 S/. 1,698.73 3.35 S/. 37,306.04
535.00 S/. 0.57 S/. 304.95 S/. 54.89 3.35 S/. 1,205.47
3.00
2.00
2.00
16.00
14.00
8.00 5
14.00
2.00
19.00
5.00

600.00

435.00 432
435.00 432
435.00
435.00
435.00
870.00
870.00 #REF!
870.00
432.00 432

120.00 S/. 0.41 S/. 49.20 SIN IGV 1 S/. 49.20

60.00 S/. 11.25 S/. 675.00 SIN IGV 1 S/. 675.00
S/. 39,235.71

TIPO DE
PEDIDO V.V.U. V.V.T I.G.V. TOTAL S/.
CAMBIO S/.
94.00 S/. 39.01 S/. 3,666.94 S/. 660.05 3.35 S/. 14,495.41
72.00 S/. 1.21 S/. 87.12 S/. 15.68 3.35 S/. 344.39
33.00 S/. 64.64 S/. 2,133.12 S/. 383.96 3.35 S/. 8,432.22
33.00 S/. 2.70 S/. 89.10 S/. 16.04 3.35 S/. 352.21
59.00 S/. 9.76 S/. 575.84 S/. 103.65 3.35 S/. 2,276.30
59.00 S/. 55.08 S/. 3,250.00 SIN IGV 1 S/. 3,250.00
3.00 S/. 9.39 S/. 28.16 S/. 5.07 3.35 S/. 111.31
45.00 S/. 25.15 S/. 1,131.75 S/. 203.72 3.35 S/. 4,473.81
45.00 S/. 1.20 S/. 54.00 S/. 9.72 3.35 S/. 213.46
12.00 S/. 55.00 S/. 660.00 S/. 118.80 1 S/. 778.80
12.00 S/. 55.00 S/. 660.00 S/. 118.80 1 S/. 778.80
1.00 S/. 670.00 S/. 670.00 SIN IGV 1 S/. 670.00
S/ 36,176.71
531.17241379

586.56

S/. 75,412.42
 MC COMPAÑÍA CONSTRUCTORA
METRADO DE BUZON
D(m)
ITEM DESCRIPCION De Di
1 CONCRETO EN BUZON 175 KG/CM2
1.01 SOLADO
1.01.01 H< 3 METROS 1.60
1.01.02 H> 3 METROS 1.80

1.02 BASE
1.02.01 H<3 METROS 1.50
H>3 METROS 1.80

1.03 CUERPO Hr= H-ESPESOR DE BASE-ESPESOR DE TAPA

1.03.01 H=1.2 Hr=1 1.50 1.20
1.03.02 H=2.51 Hr=2.31 1.50 1.20
1.03.03 H=2.36 Hr=2.16 1.50 1.20
1.03.04 H=2.26 Hr=2.06 1.50 1.20
1.03.04 H=2.70 Hr=2.50 1.50 1.20
1.03.05 H=1.70 Hr=1.50 1.50 1.20
1.03.06 H=3.10 Hr=2.9 1.80 1.50
1.03.07 H=3.64 Hr=3.44 1.8 1.5

1.04 TAPAS
H<3 METROS 1.5 0.6
H>3 METROS 1.8 0.6

L(m) CANT.
2 ACERO EN BUZON
2.01 ACERO EN BASE Y CUERPO
2.01.01 H=3.10 TAPA D=1.8 VERTICAL 4.5 24
H=3.10 TAPA D=1.8 HORIZONTAL 5.4 15
2.01.02 H=3.54 TAPA D= 1.8 VERTICAL 4.5 24
H=3.54 TAPA D= 1.8 HORIZONTAL 5.4 17

2.02 ACERO EN LA TAPA DE BUZON ML BUZON

2.02.01 BUZON DE De=1.8 Di=0.6 28 2
BUZON DE De=1.5 Di=0.6 19.52 10
PAÑÍA CONSTRUCTORA
TRADO DE BUZON

E(M) A(M2) Hr(M) V(M3) CANTIDAD SUB-TOTAL TOTAL

0.05 2.01 0.1005 10 1.005

0.05 2.54 0.1272 2 0.254
1.259

0.20 1.77 0.3533 10 3.533

0.20 2.54 0.5087 2 1.017
4.550

0.64 1.00 0.64 4 2.545

0.64 2.31 1.47 1 1.470
0.64 2.16 1.37 1 1.374
0.64 2.06 1.31 2 2.621
0.64 2.50 1.59 1 1.590
0.64 1.50 0.95 1 0.954
0.78 2.90 2.25 1 2.255
0.78 3.44 2.67 1 2.675
15.483

0.2 1.48435875 0.29687175 10 2.969

0.2 2.26188 0.452376 2 0.905
3.873

TOTAL 25.17

108
81
108
91.8
DOBLE PARRILLA PARA TAPA DE BUZON

2 112
2 390.4

TOTAL 891.2 ML
 MEZCLA M3 CEMENTO ARENA PIEDRA YESO VARILLA
FC 175 25.17 176.16 16.36 16.36
FC 110 5.38109 37.67 3.50 3.50
EMBOQUILLADO 7 8
ACERO (ML) 891.2 99.0222222

TOTAL 220.83 19.86 19.86 8 99.0222222

REDONDEADO 250 36 30 0 115
PRECIO U S/. 26.75 S/. 38.00 S/. 68.00 S/. 12.11
TOTAL S/. 6,687.50 S/. 1,368.00 S/. 2,040.00 S/. 1,392.65

MEDIA CAÑA FC 110

MEDIA CAÑA A V H=0.1 M CANTIDAD TOTAL

D=1.8 2.5277 0.25277 2 0.50554
D=1.5 1.75055 0.175055 10 1.75055
TOTAL 2.25609

DADO FC 110 L=0.5 A=0.5 H=0.5

V CANTIDAD TOTAL
DADO 0.125 25 3.125

EMBOQUILLADO
UNIDAD(KG) CANTIDAD TOTAL BOLSAS
CEMENTO 10 25 250 5.88235294
YESO 6 25 150 8.33333333
SERVICIO MAQUINARIAPLACA DIA HORAS COSTO/ HOR TOTAL
DIBISER RETROEXCAV580 SUPER 11/13/2018 5.8 S/. 105.00 S/. 609.00
DIBISER RETROEXCAV580 SUPER 11/14/2018 7.5 S/. 105.00 S/. 787.50
DIBISER RETROEXCAV580 SUPER 11/15/2018 5 S/. 105.00 S/. 525.00
TOTAL S/. 1,921.50

DIBISER CARGADOR F624K 11/15/2018 5.4 S/. 170.00 S/. 918.00

DIBISER CARGADOR F624K 11/16/2018 5.6 S/. 170.00 S/. 952.00
DIBISER CARGADOR F624K 11/17/2018 7.1 S/. 170.00 S/. 1,207.00
TOTAL S/. 3,077.00

INTEPSUR RETROEXCAV420T2 11/14/2018 8.4 S/. 105.00 S/. 882.00

INTEPSUR RETROEXCAV420T2 11/15/2018 7.3 S/. 105.00 S/. 766.50
INTEPSUR RETROEXCAV420T2 11/16/2018 8.4 S/. 105.00 S/. 882.00
INTEPSUR RETROEXCAV420T2 11/17/2018 7.1 S/. 105.00 S/. 745.50
TOTAL S/. 3,276.00

ALESEG RETROEXCAV420D 11/12/2018 5 S/. 105.00 S/. 525.00

TOTAL S/. 525.00
TOTAL S/. 8,799.50

SERVICIO MAQUINARIAPLACA DIA HORAS COSTO/ HOR TOTAL

HIDRAULICOSEXCAVADORACAT-324D 11/19/2018 6 S/. 260.00 S/. 1,560.00
HIDRAULICOSEXCAVADORACAT-324D 11/20/2018 6 S/. 260.00 S/. 1,560.00

INTEPSUT RETROEXCAV420F2 11/19/2018 7 S/. 105.00 S/. 735.00

INTEPSUT RETROEXCAV420F3 11/20/2018 0.7 S/. 105.00 S/. 73.50
DIA TOTAL/DIA
11/12/2018 S/. 525.00 SERVICIO TOTAL
11/13/2018 S/. 609.00 INTEPSUR S/. 3,276.00
11/14/2018 S/. 1,669.50 DIBISER S/. 4,998.50
11/15/2018 S/. 2,209.50 ALESEG S/. 525.00
11/16/2018 S/. 1,834.00 TOTAL S/. 8,799.50
11/17/2018 S/. 1,952.50
TOTAL S/. 8,799.50

maquinaria total se necesita 2 semanas de reetroexcav.

retroexcav. S/. 6,531.00 S/. 12,600.00
excavadora S/. 3,120.00
cargador S/. 3,077.00
cama baja S/. 500.00
total S/. 19,297.00
 ALAMEDA DEL CHIPE
ITEM DESCRIPCION COSTO
1 MANO DE OBRA ENTUBADO Y CONEXIONES S/. 17,719.00
2 MANO DE OBRA DE BUZONES S/. 13,720.00
3 TRANSPORTE TUBERIA (TRAILER) S/. 2,800.00
4 ALQUILER DE FORMAS S/. 480.00
5 VARILLAS DE 8 MM S/. 1,392.65
6 CEMENTO S/. 6,687.50
7 AGREGADOS(PIEDRA CHANCADA, ARENA GRUESA) S/. 3,408.00
9 MATERIALES(TUBO VALVULAS ETC) S/. 53,067.70
10 TOPOGRAFO INCL. ALQUILER DE ESTACION S/. 6,300.00
12 MAQUINARIA(RETRO, CAMA BAJA, EXCAV,CARGAD.) S/. 19,297.00
16 CAJAS AGUA Y DESAGUE S/. 5,199.64
17 IMPREVISTOS(ALAMBRE, YESO, ETC) S/. 5,000.00
TOTAL S/. 135,071.49