Académique Documents
Professionnel Documents
Culture Documents
Lugar
1.04 REVESTIMIENTOS
1.05 FILTROS
1.06 ACCESORIOS
1.07 PINTURAS
1.08 VARIOS
2 LINEA DE CONDUCCION
2.05 TUBERIA DE POLIETILENO DE ALTA DENSIDAD PARA CONSUMO HUMANO 3" m 553.48 18.08
3 RESERVORIO
4.03 CONCRETO CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 1.66 162.55
4.09 COLUMNAS
4.1 VIGAS
04.11.01 CONCRETO f'c= 210 kg/cm2 PARA LOSA ALIGERADA m3 0.93 362.74
4.12 ALBAÑILERIA
4.13 REVESTIMIENTOS
4.15 PINTURAS
5 RED DE DISTRIBUCION
5.02 SEÑALIZACION
05.04.01 TUBERIA DE PVC DN 4" ISO 4422 incl. anillo + 2% desperdicios m 155.6 16.58
05.04.02 TUBERIA DE PVC DN 3" ISO 4422 incl. anillo + 2% desperdicios m 1,702.81 11.61
05.04.03 TUBERIA DE PVC DN 2" ISO 4422 incl. anillo + 2% desperdicios m 1,558.73 6.1
05.05.10 INSTALACION DE MEDIDOR PARA CONEXION DOMICILIARIA DE AGUA und 311 65.68
5.06 VALVULAS
6 PASE AEREO
7 OTROS
7.04 REPOSICION DE CONCRETO f'c = 175 k/cm2 EN LOSA E= 0.20 M. m3 200.09 290.5
COSTO DIRECTO
UTILIDAD 5%
SUBTOTAL
TOTAL PRESUPUESTO
15/11/2016
Parcial S/.
44,127.04
31,237.70
342.72
28.41
4,011.60
26,658.25
196.72
1,371.89
436.69
265.17
670.03
4,249.93
233.26
2,114.95
1,849.13
52.59
763.51
171.8
591.71
1,302.60
1,302.60
1,036.70
1,036.70
235.61
235.61
3,929.10
515.26
1,231.92
2,181.92
25,415.07
6,320.73
830.22
4,740.35
857.38
10,006.92
1,580.18
1,079.29
50,034.97
82.9
767.53
3,383.77
16,454.83
6,858.53
10,829.29
3,336.01
3,007.49
1,197.56
615.96
2,378.17
840
282.93
11,043.45
16.83
52.61
269.83
101.86
15/11/2016
Parcial S/.
184.18
273.15
1,211.54
135.19
834.79
314.42
238.74
281.63
647.91
223.75
233.48
190.68
1,043.26
337.35
365.16
135.05
205.7
1,045.59
1,045.59
1,653.30
1,110.37
293.52
249.41
535.41
146.27
389.14
621.51
621.51
2,416.49
2,416.49
283,236.25
6,281.60
6,281.60
5,848.87
3,684.67
2,164.20
102,010.40
10,384.07
6,449.10
7,201.86
66,366.01
11,609.36
43,849.47
2,579.85
19,769.62
9,508.25
3,826.85
8,164.90
116,369.80
2,332.50
26,610.09
2,394.70
2,005.95
13,309.25
2,773.34
8,084.11
16,010.28
15/11/2016
Parcial S/.
22,423.10
20,426.48
6,638.96
1,818.96
941.04
335.4
180.06
171.87
3,191.63
2,237.15
2,237.15
9,131.66
3,084.10
9.5
205.37
2,781.30
87.93
6,047.56
1.19
13.79
204.23
233.16
105.26
5,397.15
66.36
26.42
127,895.92
6,648.05
6,797.72
56,324.00
58,126.15
550,884.36
55,088.44
27,544.22
------------
633,517.02
114,033.06
========
747,550.08