Professional Documents
Culture Documents
MEJORAMIENTO Y AMPLIACION DEL SISTEMA DE DESAGUE DEL SECTOR DE UCHUBAMBA, DISTRITO DE SAN JUAN DE CHACA, AYMARAES - APURIMAC.
LLACLLA, DISTRITO DE ABELARDO PARDO LEZAMETA -BOLOGNESI - ANCASH
PROYECTO:
Cliente:
UBIICACION
Item
01
Descripcin
Metrado
OBRAS PROVISIONALES
01.01.01
CARTEL DE OBRA
TRABAJOS PRELIMINARES
und
1.00
Semana 1
Parcial
S/.
REDES COLECTORAS
01.01
01.02
Und
P. Unit.
S/.
417.23
Parcial
22,545.16
4,567.11
417.23
417.23
417.23
417.23
963.48
963.48
211.68
Parcial
20%
5,242.92
m2
504.00
0.42
211.68
01.02.02
420.00
1.79
751.80
751.80
12,617.45
3,186.40
5,242.92
MOVIMIENTO DE TIERRAS
01.03.01
m3
01.03.02
01.03.03
01.03.04
488.88
15.26
7,460.31
2,981.02
4,479.29
m3
14.40
34.41
495.50
205.38
290.12
m2
420.00
1.41
592.20
420.00
1.21
508.20
01.03.05
252.00
12.87
3,243.24
01.03.06
m3
50.00
6.36
318.00
01.04
01.04.01
01.05
01.05.01
02
02.01
420.00
19.36
PRUEBA DE HIDRAULICA
PRUEBA HIDRAULICA DE DESAGUE
420.00
0.99
RED DE EMISORES
TRABAJOS PRELIMINARES
Semana 3
%
01.02.01
01.03
Mes 02
Semana 2
Parcial
23%
Semana 4
%
7,957.37
Parcial
35%
467.01
473.51
8,131.20
7,330.48
467.01
333.72
415.80
415.37
415.80
415.37
11,842.53
118.12
146.82
118.12
1%
7,669.90
65%
1,420.11
32.26
25.79
6.47
1.79
114.56
92.33
22.23
10,061.15
7,641.20
1,420.11
30.72
289.60
8,896.51
7,622.93
1,273.58
18.27
02.02.01
m3
02.02.02
m3
4.80
4.30
20.64
02.02.03
64.00
1.41
90.24
77.32
02.02.04
64.00
1.21
77.44
66.84
02.02.05
64.00
12.87
823.68
02.02.06
m3
24.00
6.36
152.64
64.00
24.55
03
03.01
64.00
0.99
BUZONES
MOVIMIENTO DE TIERRAS
12.92
10.6
117.18
37.48
37.48
63.36
63.36
63.36
6,843.50
255.97
297.33
255.97
7.39
8.35
8.36
7.95
36.35
288.98
247.61
0.21
456.43
CONCRETO ARMADO
BUZONES
3%
269.82
1,533.72
1.13
03.03.01
730.02
1,533.72
m3
m2
370.66
1,571.20
m2
03.03
0.43
19%
1,571.20
2,263.74
136.38
152.64
03.02.01
12%
706.5
03.01.02
CONCRETO SIMPLE
136.38
2.37
03.01.01
03.02
136.38
0.43
63.36
m
9%
4%
137.18
2%
6,239.93
91%
210.43
41.37
95.85
95.81
95.85
95.81
0.04
0.04
6,450.32
6,239.89
210.43
6,450.32
6,239.89
210.43
0.05
und
1.00
1,403.27
1,403.27
1,403.22
03.03.01.02
und
1.00
1,540.21
1,540.21
1,540.15
0.06
03.03.01.03
und
2.00
1,753.42
3,506.84
3,296.52
210.32
5,773.61
5,573.38
04.01
m3
10.50
289.60
3,040.80
3,040.80
04.02
m3
2.64
19.47
51.40
04.03
m3
5.33
6.36
33.90
04.04
m3
10.29
257.29
2,647.51
4,081.20
2,624.74
glb
1.00
241.20
241.20
225.74
15.46
und
16.00
240.00
3,840.00
2,399.00
1,441.00
05
05.01
05.02
06
06.01
MUROS DE CONTENCION
FLETE TERRESTRE
97%
145.75
3%
30.82
54.47
1%
0.01
114.93
64%
1,456.46
1,400.00
1,400.00
1,400.00
1,400.00
S/.
52,486.00
5,967.11
5,361.04
15,627.27
7,716.47
4,603.81
11,407.04
1,803.28
S/.
3,965.00
450.78
404.99
1,180.55
582.93
347.79
861.73
136.23
S/.
2,000.00
2,000.00
0.00
0.00
0.00
0.00
0.00
0.00
Liquidacion de Obra
S/.
1,100.00
0.00
0.00
0.00
0.00
0.00
0.00
1,100.00
Supervicion de Obra
S/.
1,337.00
191.00
191.00
191.00
191.00
191.00
191.00
191.00
Presupuesto Total
S/.
60,888.00
8,608.89
glb
1.00
Costo Directo
Gastos Generales
7.55%
0%
20.58
33.89
2,532.58
0.01
1,400.00
3%
41.37
03.03.01.01
04
Semana 8
28.70
0.42
02.04.01
1,935.19
Parcial
181.62
64.00
PRUEBA DE HIDRAULICA
2,117.24
1,308.05
333.72
76.80
02.04
9%
Semana 7
%
2,116.81
467.01
Parcial
1,308.05
7,330.48
m2
2,057.14
8,131.20
02.03.01
118.69
02.03
2%
Semana 6
508.20
02.01.02
MOVIMIENTO DE TIERRAS
Parcial
626.89
02.01.01
02.02
Semana 5
36%
100%
14.1%
14.1%
5,957.03
9.8%
23.9%
16,998.82
27.9%
51.8%
8,490.40
13.9%
65.8%
5,142.60
8.4%
74.2%
12,459.77
20.5%
94.7%
3,230.51
5.3%
100.0%
Item
Descripcin
Cantidad
Und
PLAZO DE EJECUCION
Semana 1
Semana 2
Semana 3
Semana 4
MANO DE OBRA
1.1
CAPATAZ
1.2
OPERARIO
1.3
OFICIAL
1.4
PEON
1.5
TOPOGRAFO
1.6
MANO DE OBRA - T
1.7
MANO DE OBRA - LT
1.8
MANO DE OBRA-A
1.9
1.11
1.12
1.13
2.1
2.2
2.3
2.4
2.5
2.6
ACERO
2.7
ARENA GRUESA
2.8
ARENA FINA
2.9
2.10
AGUA
2.11
AGUA
2.12
2.13
2.14
2.15
2.16
2.17
2.18
2.19
CORDEL
2.20
2.21
2.22
2.23
CASCO DE PROTECCION
2.24
BOTINES DE CUERO
2.25
TAPONES AUDITIVOS
2.26
GUANTES DE CUERO
2.27
2.28
CHALECOS REFLECTIVOS
1.10
MATERIALES
2.29
LENTES DE PROTECCION
2.30
2.31
2.32
CAMILLA
2.33
2.34
CILINDRO VACIO
2.35
2.36
GASOLINA 95 OCTANOS
2.37
HORMIGON
2.38
AFIRMADO
2.39
MADERA TORNILLO
2.40
MADERA TORNILLO-A
2.41
KEROSENE INDUSTRIAL
2.42
2.43
2.44
2.45
EQUIPOS
3.1
HERRAMIENTA
3.2
HERRAMIENTA-T
3.3
HERRAMIENTA - LT
3.4
3.5
3.6
3.7
3.8
3.9
3.10
3.11
3.12
3.13
CORTADORA DE CONCRETO 13 HP
3.14
3.15
TEODOLITO Y MIRA
3.16
3.17
3.18
Item
Descripcin
Und
Cant.
P. Unit.
S/.
Parcial
S/.
MANO DE OBRA
1.1
CAPATAZ
H-H
85.53
20.06
1715.73
1.2
OPERARIO
H-H
486.37
18.24
8871.40
1.3
OFICIAL
H-H
147.67
15.28
2256.36
1.4
PEON
H-H
1101.79
13.74
15138.61
1.5
TOPOGRAFO
H-H
2.99
21.07
63.03
1.6
MANO DE OBRA - T
GLB
1.00
70.00
70.00
1.7
MANO DE OBRA - LT
GLB
1.00
315.00
315.00
1.8
MANO DE OBRA-A
GLB
1.00
360.00
360.00
1.9
GLB
1.00
102.95
102.95
GLB
1.00
500.00
500.00
1.11
GLB
1.00
118.15
118.15
1.12
GLB
26.00
30.00
780.00
1.13
GLB
260.00
0.30
78.00
1.10
30369.23
MATERIALES
2.1
kg
9.79
2.47
24.18
2.2
kg
28.91
2.47
71.40
2.3
kg
2.32
2.80
6.49
2.4
kg
0.77
2.80
2.15
2.5
kg
6.55
2.80
18.35
2.6
ACERO
kg
622.06
2.40
1492.94
2.7
ARENA GRUESA
m3
28.10
58.60
1646.83
2.8
ARENA FINA
m3
1.31
102.50
134.48
2.9
m3
10.47
70.64
739.74
2.10
AGUA
m3
27.87
5.68
158.30
2.11
AGUA
GLB
1.00
300.00
300.00
2.12
gal
39.46
9.51
375.29
2.13
m3
16.03
320.00
5130.11
2.14
m3
16.03
46.64
747.71
2.15
und
50.00
0.85
42.50
2.16
bl
182.43
16.95
3092.22
2.17
gal
4.11
97.71
401.44
2.18
bl
16.81
8.43
141.69
2.19
CORDEL
63.87
0.15
9.58
2.20
gal
2.50
13.56
33.85
2.21
und
1.00
129.80
129.80
2.22
und
0.88
550.85
487.12
2.23
CASCO DE PROTECCION
und
10.00
9.24
92.40
2.24
BOTINES DE CUERO
par
10.00
44.83
448.30
PLAZO DE EJECUCION
Semana 1
Semana 2
Semana 3
Semana 4
Item
Descripcin
Und
Cant.
P. Unit.
S/.
Parcial
S/.
2.25
TAPONES AUDITIVOS
par
10.00
2.12
21.20
2.26
GUANTES DE CUERO
par
10.00
12.63
126.30
2.27
und
10.00
2.46
24.60
2.28
CHALECOS REFLECTIVOS
und
10.00
7.54
75.40
2.29
LENTES DE PROTECCION
und
10.00
5.34
53.40
2.30
GLB
1.00
1181.52
1181.52
2.31
GLB
1.00
1029.48
1029.48
2.32
CAMILLA
und
1.00
250.00
250.00
2.33
und
1.00
296.61
296.61
2.34
CILINDRO VACIO
und
1.00
67.80
67.80
2.35
und
5.00
300.00
1500.00
2.36
GASOLINA 95 OCTANOS
gal
88.43
11.02
974.52
2.37
HORMIGON
m3
0.02
40.14
0.80
2.38
AFIRMADO
m3
53.92
33.60
1811.68
2.39
MADERA TORNILLO
p2
252.66
4.40
1111.69
2.40
MADERA TORNILLO-A
GLB
1.00
240.00
240.00
2.41
KEROSENE INDUSTRIAL
gal
9.87
9.55
94.22
2.42
193.20
23.19
4480.26
2.43
18.49
7.42
137.18
2.44
17.03
15.40
262.20
2.45
und
4.42
36.76
162.54
29628.27
EQUIPOS
3.1
HERRAMIENTA
%MO
958.30
3.2
HERRAMIENTA-T
GLB
1.00
280.00
280.00
3.3
HERRAMIENTA - LT
GLB
1.00
35.00
35.00
3.4
h-m
2.71
99.81
270.11
3.5
h-m
2.71
4.49
12.16
3.6
h-m
6.85
124.08
849.87
3.7
h-m
0.25
57.69
14.23
3.8
h-m
78.60
24.16
1898.92
3.9
h-m
1.21
127.67
154.29
3.10
h-m
1.21
93.28
112.73
3.11
h-m
14.31
10.65
152.39
3.12
h-m
12.48
4.95
61.78
3.13
CORTADORA DE CONCRETO 13 HP
h-m
60.78
10.00
607.82
3.14
h-m
3.87
196.77
760.75
3.15
TEODOLITO Y MIRA
h-m
2.99
13.46
40.27
3.16
h-m
0.25
46.79
11.54
3.17
h-m
1.21
133.17
160.94
PLAZO DE EJECUCION
Semana 1
Semana 2
Semana 3
Semana 4
Item
3.18
Descripcin
Und
Cant.
P. Unit.
S/.
Parcial
S/.
h-m
0.25
122.29
30.16
6411.24
PLAZO DE EJECUCION
Semana 1
Semana 2
Semana 3
Semana 4