presupuestointernoresumen.xls
2
S10 Página 1 Presupuesto Presupuesto 0302001 AGUA PARA CONSUMO HUMANO SECTOR "B" Cliente CAMPO SOL SAC 27/02/2015 Lugar LA LIBERTAD - VIRU - CHAO Item Código Descripción Und. Metrado Precio S/. Parcial S/. 01 SECTOR B 1,780,878.67 01.01 TRABAJOS PRELIMINARES 74,235.94 01.01.01 010101020110-0302001-01 TRAZOS Y REPLANTESO INICALES DEL PROYECTO m ### 3.41 13,147.26 01.01.02 010101020112-0302001-01 TRAZOS Y REPLANTEOS FINALES DE LA OBRA m ### 2.41 9,291.76 01.01.03 010301030103-0302001-01 vje 2.00 25,898.46 51,796.92 01.02 MOVIMIENTO DE TIERRAS 174,541.07 01.02.01 010104010916-0302001-01 EXCAVACION /MAQ. T. ARENOSO HASTA 1.50M PP. m ### 17.52 67,548.36 01.02.02 010303010606-0302001-01 REFINE Y NIVELACION T. ARENOSO P/TUB m ### 2.61 10,062.86 01.02.03 010303090204-0302001-01 RELLENO COMP.ZANJA T.ARENOSO HASTA 1.50MPP m ### 24.31 93,727.21 01.02.04 010104030603-0302001-01 m3 121.45 26.37 3,202.64 01.03 217,557.86 01.03.01 010118110106-0302001-01 m 382.00 9.87 3,770.34 01.03.02 010118110108-0302001-01 TUBERIA PVC C-7.5 UF DN90 INC. ANILLOS m ### 17.44 30,778.11 01.03.03 010118110109-0302001-01 m ### 23.76 25,092.94 01.03.04 010118110111-0302001-01 TUBERIA PVC C-7.5 UF DN315 INC.ANILLOS m 422.90 147.19 62,246.65 01.03.05 010118110112-0302001-01 TUBERIA PVC C-7.5 UF DN355 INC. ANILLOS m 229.70 187.52 43,073.34 01.03.06 010118110113-0302001-01 INSTALACION TUBERIA PVC UF DN (63-90) m ### 7.06 15,156.41 01.03.07 010601060514-0302001-01 INSTALACION TUBERIA PVC UF DN (110-160) m ### 9.13 9,642.19 01.03.08 010601060516-0302001-01 INSTALACION TUBERIA PVC DN (315-355) und 652.60 12.69 8,281.49 01.03.09 010118060215-0302001-01 m ### 4.43 9,510.32 01.03.10 010118060217-0302001-01 m ### 5.39 5,692.38 01.03.11 010118060219-0302001-01 m 652.60 6.61 4,313.69 01.04 SUMINISTRO E INSTALACION DE ACCESORIOS 74,690.86 01.04.01 010118010711-0302001-01 CODO FFD 11.25°-P/TUB.PVC UF DN90 und 3.00 111.72 335.16 01.04.02 010118010712-0302001-01 CODO FFD 11.25°-P/TUB.PVC UF DN110 und 4.00 164.36 657.44 01.04.03 010118010713-0302001-01 CODO FFD 11.25°-P/TUB.PVC UF DN315 und 4.00 395.36 1,581.44 01.04.04 010118010714-0302001-01 CODO FFD 11.25°-P/TUB.PVC UF DN355 und 3.00 598.36 1,795.08 01.04.05 010118010620-0302001-01 CRUZ PVC UF DN110 und 1.00 375.29 375.29 01.04.06 010118010621-0302001-01 CRUZ PVC UF355 m 1.00 820.86 820.86 01.04.07 010118010622-0302001-01 CRUZ PVC UF DN 110 X 90 mm und 2.00 295.79 591.58 01.04.08 010118010623-0302001-01 CRUZ PVC DN315x160 und 1.00 452.69 452.69 01.04.09 010118011201-0302001-01 REDUCCION PVC UF DN160x110 und 1.00 215.36 215.36 01.04.10 010118011202-0302001-01 REDUCCION PVC UF DN315x110 und 1.00 487.89 487.89 01.04.11 010118011301-0302001-01 TAPON PVC C-7.5 UF DN90 mm und 2.00 93.36 186.72 01.04.12 010118011302-0302001-01 TAPON PVC C-7.5 UF DN110 mm und 6.00 105.36 632.16 01.04.13 010118011303-0302001-01 TAPON PVC C-7.5 UF DN315 mm und 1.00 482.86 482.86 01.04.14 010118011304-0302001-01 TAPON PVC C-7.5 UF DN355 mm und 1.00 617.86 617.86 01.04.15 010118011401-0302001-01 TEE PVC UF DN90x90 P/INYECCION und 12.00 163.79 1,965.48 01.04.16 010118011402-0302001-01 TEE PVC UF DN110x110 P/INYECCION und 3.00 245.73 737.19 01.04.17 010118011408-0302001-01 TEE PVC UF DN90 dn63 und 4.00 133.59 534.36 01.04.18 010118011404-0302001-01 TEE PVC UF DN315 x90 und 2.00 2,096.29 4,192.58 01.04.19 010118011405-0302001-01 TEE PVC UF DN315 x110 und 1.00 2,909.79 2,909.79 01.04.20 010118011406-0302001-01 TEE PVC UF DN355 x110 und 2.00 3,730.59 7,461.18 01.04.21 010118011407-0302001-01 TEE PVC UF DN355 x355 und 1.00 708.29 708.29 01.04.22 010117100507-0302001-01 VALVULA COMP.FFD UF DN90 INC.ANILLOS und 8.00 462.48 3,699.84 01.04.23 010117100510-0302001-01 VALVULA COMP.FFD UF DN110 INC. ANILLOS und 6.00 632.48 3,794.88 01.04.24 010117100511-0302001-01 VALVULA COMP.HFD UF DN315 INC.ANILLOS und 3.00 942.48 2,827.44 01.04.25 010117100512-0302001-01 VALVULA COMPUERTA FFD CC-PVC DN 355 MM pza 2.00 1,563.28 3,126.56 01.04.26 010118070110-0302001-01 VALVULA DE AIRE 2" DOBLE EFECTO und 1.00 1,968.24 1,968.24 01.04.27 010118010624-0302001-01 INSTALACION DE ACCESORIOS PVC DN (63-90) und 21.00 368.13 7,730.73 01.04.28 010118010625-0302001-01 und 17.00 449.20 7,636.40 01.04.29 010118010626-0302001-01 INSTALACION DE ACCESORIOS UF DN (315-355) und 18.00 599.17 10,785.06 Costo TRASLADO MAQ/EQUP. MATERIALES Y HERRAMIENTAS A OBRA ELIMINACION MATERIAL EXCEDENTE C/EQUIPO HASTA 5KM SUMINISTRO E INSTALACION DE TUBERIA PVC ISO TUBERIA PVC AGUA C-7.5 UF DN 63MM INC. TUBERIA PVC AGUA C-7.5 UF DN110 PRUEBA HIDRAULICA + DESINF. TUB. DN (63-90) PRUEBA HIDRAULICA + DESINF. TUB. DN (110- PRUEBA HIDRAULICA + DESINF. TUB. DN (315- INSTALACION DE ACCESORIOS PVC DN (110-
-
Upload
santiago-ruiz-garcia -
Category
Documents
-
view
215 -
download
3
description
presupuesto
Transcript of presupuestointernoresumen.xls
Sheet1S10Pgina1PresupuestoPresupuesto0302001AGUA PARA CONSUMO HUMANO SECTOR "B"ClienteCAMPO SOL SACCosto al27/02/2015LugarLA LIBERTAD - VIRU - CHAOItemCdigoDescripcinUnd.MetradoPrecio S/.Parcial S/.01SECTOR B1,780,878.6701.01TRABAJOS PRELIMINARES74,235.9401.01.01010101020110-0302001-01TRAZOS Y REPLANTESO INICALES DEL PROYECTOm3,855.503.4113,147.2601.01.02010101020112-0302001-01TRAZOS Y REPLANTEOS FINALES DE LA OBRAm3,855.502.419,291.7601.01.03010301030103-0302001-01TRASLADO MAQ/EQUP. MATERIALES Y HERRAMIENTAS A OBRAvje2.0025,898.4651,796.9201.02MOVIMIENTO DE TIERRAS174,541.0701.02.01010104010916-0302001-01EXCAVACION /MAQ. T. ARENOSO HASTA 1.50M PP.m3,855.5017.5267,548.3601.02.02010303010606-0302001-01REFINE Y NIVELACION T. ARENOSO P/TUBm3,855.502.6110,062.8601.02.03010303090204-0302001-01RELLENO COMP.ZANJA T.ARENOSO HASTA 1.50MPPm3,855.5024.3193,727.2101.02.04010104030603-0302001-01ELIMINACION MATERIAL EXCEDENTE C/EQUIPO HASTA 5KMm3121.4526.373,202.6401.03SUMINISTRO E INSTALACION DE TUBERIA PVC ISO 4422217,557.8601.03.01010118110106-0302001-01TUBERIA PVC AGUA C-7.5 UF DN 63MM INC. ANILLOSm382.009.873,770.3401.03.02010118110108-0302001-01TUBERIA PVC C-7.5 UF DN90 INC. ANILLOSm1,764.8017.4430,778.1101.03.03010118110109-0302001-01TUBERIA PVC AGUA C-7.5 UF DN110 INC.ANILLOSm1,056.1023.7625,092.9401.03.04010118110111-0302001-01TUBERIA PVC C-7.5 UF DN315 INC.ANILLOSm422.90147.1962,246.6501.03.05010118110112-0302001-01TUBERIA PVC C-7.5 UF DN355 INC. ANILLOSm229.70187.5243,073.3401.03.06010118110113-0302001-01INSTALACION TUBERIA PVC UF DN (63-90)m2,146.807.0615,156.4101.03.07010601060514-0302001-01INSTALACION TUBERIA PVC UF DN (110-160)m1,056.109.139,642.1901.03.08010601060516-0302001-01INSTALACION TUBERIA PVC DN (315-355)und652.6012.698,281.4901.03.09010118060215-0302001-01PRUEBA HIDRAULICA + DESINF. TUB. DN (63-90) MMm2,146.804.439,510.3201.03.10010118060217-0302001-01PRUEBA HIDRAULICA + DESINF. TUB. DN (110-160) MMm1,056.105.395,692.3801.03.11010118060219-0302001-01PRUEBA HIDRAULICA + DESINF. TUB. DN (315-355) MMm652.606.614,313.6901.04SUMINISTRO E INSTALACION DE ACCESORIOS74,690.8601.04.01010118010711-0302001-01CODO FFD 11.25-P/TUB.PVC UF DN90und3.00111.72335.1601.04.02010118010712-0302001-01CODO FFD 11.25-P/TUB.PVC UF DN110und4.00164.36657.4401.04.03010118010713-0302001-01CODO FFD 11.25-P/TUB.PVC UF DN315und4.00395.361,581.4401.04.04010118010714-0302001-01CODO FFD 11.25-P/TUB.PVC UF DN355und3.00598.361,795.0801.04.05010118010620-0302001-01CRUZ PVC UF DN110und1.00375.29375.2901.04.06010118010621-0302001-01CRUZ PVC UF355m1.00820.86820.8601.04.07010118010622-0302001-01CRUZ PVC UF DN 110 X 90 mmund2.00295.79591.5801.04.08010118010623-0302001-01CRUZ PVC DN315x160und1.00452.69452.6901.04.09010118011201-0302001-01REDUCCION PVC UF DN160x110und1.00215.36215.3601.04.10010118011202-0302001-01REDUCCION PVC UF DN315x110und1.00487.89487.8901.04.11010118011301-0302001-01TAPON PVC C-7.5 UF DN90 mmund2.0093.36186.7201.04.12010118011302-0302001-01TAPON PVC C-7.5 UF DN110 mmund6.00105.36632.1601.04.13010118011303-0302001-01TAPON PVC C-7.5 UF DN315 mmund1.00482.86482.8601.04.14010118011304-0302001-01TAPON PVC C-7.5 UF DN355 mmund1.00617.86617.8601.04.15010118011401-0302001-01TEE PVC UF DN90x90 P/INYECCIONund12.00163.791,965.4801.04.16010118011402-0302001-01TEE PVC UF DN110x110 P/INYECCIONund3.00245.73737.1901.04.17010118011408-0302001-01TEE PVC UF DN90 dn63und4.00133.59534.3601.04.18010118011404-0302001-01TEE PVC UF DN315 x90und2.002,096.294,192.5801.04.19010118011405-0302001-01TEE PVC UF DN315 x110und1.002,909.792,909.7901.04.20010118011406-0302001-01TEE PVC UF DN355 x110und2.003,730.597,461.1801.04.21010118011407-0302001-01TEE PVC UF DN355 x355und1.00708.29708.2901.04.22010117100507-0302001-01VALVULA COMP.FFD UF DN90 INC.ANILLOSund8.00462.483,699.8401.04.23010117100510-0302001-01VALVULA COMP.FFD UF DN110 INC. ANILLOSund6.00632.483,794.8801.04.24010117100511-0302001-01VALVULA COMP.HFD UF DN315 INC.ANILLOSund3.00942.482,827.4401.04.25010117100512-0302001-01VALVULA COMPUERTA FFD CC-PVC DN 355 MMpza2.001,563.283,126.5601.04.26010118070110-0302001-01VALVULA DE AIRE 2" DOBLE EFECTOund1.001,968.241,968.2401.04.27010118010624-0302001-01INSTALACION DE ACCESORIOS PVC DN (63-90)und21.00368.137,730.7301.04.28010118010625-0302001-01INSTALACION DE ACCESORIOS PVC DN (110-160)und17.00449.207,636.4001.04.29010118010626-0302001-01INSTALACION DE ACCESORIOS UF DN (315-355)und18.00599.1710,785.0601.04.30010118010627-0302001-01INSTALACION DE VALVULAS HFD UF DN(63-90)und8.00230.621,844.9601.04.31010118010628-0302001-01INSTALACION DE VALVULAS DN(110-160)und6.00271.671,630.0201.04.32010118010629-0302001-01INSTALACION DE VALVULAS (315-355)und5.00330.171,650.8501.04.33010118010630-0302001-01INSTALACION VALVULA DE AIRE DOBLE EFECTO DN60 MMund1.00254.62254.6201.05OBRAS DE CONCRETO SIMPLE11,379.5101.05.01010105030502-0302001-01DADOS CONCRETO F'C=140 KG/CM2+ANCLAJE P/ACC.DN(63-90)und21.00143.683,017.2801.05.02010105030503-0302001-01DADOS CONCRETO F'C=140 KG/CM2+ANCLAJE P/ACC.DN(110-160)und17.00183.453,118.6501.05.03010105030504-0302001-01DADOS CONCRETO F'C=140 KG/CM2+ANCLAJE P/ACC.DN(315-355)und18.00291.315,243.5801.06CONEXIONES DOMICILIARIAS AGUA POTABLE1,098,145.0501.06.01010601080318-0302001-01SUM. E INSTAL.TUBO PVC De(20-32)mmm2,828.0083.65236,562.2001.06.02010104010920-0302001-01EXCAVACIN ZANJA 0.60*0.80 MPPm2,828.0050.17141,880.7601.06.03010303010607-0302001-01REFINE Y NIVELACIN DE TUBOS CONEXIN AGUAm2,828.004.0111,340.2801.06.04010303090207-0302001-01RELLENO COMP. ZANJA 0.60*0.80 MPPm2,828.00120.08339,586.2401.06.05010601080319-0302001-01SUM. E INSTAL. ACCESORIOS DE MEDICION (20-32)mmund707.00139.5398,647.7101.06.06010118010715-0302001-01SUMINISTRO ABRAZADERA PVC DN (63x20)mmund56.00100.265,614.5601.06.07010118010716-0302001-01SUMINISTRO ABRAZADERA PVC DN (90x20)mmund519.00110.2657,224.9401.06.08010118010717-0302001-01SUMINISTRO ABRAZADERA PVC DN (110x20)mmund84.00115.269,681.8401.06.09010118010718-0302001-01SUMINISTRO ABRAZADERA PVC DN (315x20)mmund48.00350.2616,812.4801.06.10010119200103-0302001-01SUMINISTRO CAJA DE REGISTRO AGUAund707.00120.0084,840.0001.06.11010601060517-0302001-01INSTALACIN CAJA REGISTRO AGUAund707.00105.5374,609.7101.06.12010118060104-0302001-01PRUEBA HIDRAULICA AGUAund707.0030.1921,344.3301.07SUMINISTRO E INSTALACION DE MICROMEDIDORES130,328.3801.07.01010117060106-0302001-01MEDIDOR CHORRO UNICO 15MM+ACOPLE PARA 19CMund707.00125.5088,728.5001.07.02010601011903-0302001-01INSTALACION DE MEDIDOR Y ACCESORIOSund707.0020.8014,705.6001.07.03010105030505-0302001-01DADO PARA ANCLAJE DE MICROMEDIDOR 0.20 x0.20x0.10Mund707.0038.0426,894.28COSTO DIRECTO1,780,878.67Fecha :04/03/2015" "02\:27\:05 PM
