Sheet1ItemDescripcinUnd.MetradoPrecio (S/.)Parcial (S/.)003REDES DE ALCANTARILLADO3,123,552.6063,123,552.606003.01OBRAS PRELIMINARES18,861.42618,971.996003.01.01TRAZOS Y REPLANTEO INICIAL D/PROYECTO LINEAS C/EST. TOTALkm20.47655.93113,426.90813,505.619003.01.02REPLANTEO FINAL DE OBRA P/LINEAS -C/EST. TOTALkm20.47265.4875,434.5195,466.377003.02COLECTOR2,188,039.308003.02.01MOVIMIENTO DE TIERRAS1,013,025.581916,636.921EXCAV. MANJA P/TUB. T.NORMAL DN 160mm H=1.26 a 1.50mm1,218.8518.56022,621.856EXCAV. MANJA P/TUB. T.NORMAL DN 160mm H=1.60 a 2.50mm391.0023.4509,168.950EXCAV. MANJA P/TUB. T.NORMAL DN 160mm H=2.56 a 3.50mm236.5028.5606,754.440EXCAV. MANJA P/TUB. T.NORMAL DN 160mm H=3.60 a 4.5mm114.4534.5703,956.537003.02.01.01EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160mm H=1.26 a 1.50mm9,524.327.20668,632.25064,684.947003.02.01.02EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160mm H=1.50 a 2.00mm2,075.158.06116,727.78417,585.636003.02.01.03EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160mm H=2.00 a 2.50mm1,741.259.12215,883.6837,595.342003.02.01.04EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160mm H=2.50 a 3.00mm1,716.7310.52818,073.7332,878.250003.02.01.05EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160mm H=3.00 a 3.50mm630.1512.4747,860.4914,610.889003.02.01.06EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160mm H=3.50 a 4.0mm495.4215.2517,555.6503,283.083003.02.01.07EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160mm H=4.00m a 4.50mm211.3919.6074,144.724759.771003.02.01.08EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160 mm H=4.5m a 5.0mm628.8634.25021,538.45510,658.258EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 160 mm H=5.0m a 6.0mm396.5338.25015,167.273003.02.01.09EXCAVACION CORTE EN TERRENO SEMI ROCOSO SIN EMPLEO DE EXPLOSIVOS H=1.20 a 1.50 mm3411.19105.71343,468.12896,382.771003.02.01.10EXCAVACION CORTE EN TERRENO SEMI ROCOSO SIN EMPLEO DE EXPLOSIVOS H=1.50 a 2.50 mm3100.58123.08412,379.78933,737.324003.02.01.11EXCAVACION CORTE EN TERRENO SEMI ROCOSO SIN EMPLEO DE EXPLOSIVOS H=2.60 a 3.50 mm3420.85147.89662,242.03244,883.478EXCAVACION CORTE EN TERRENO SEMI ROCOSO SIN EMPLEO DE EXPLOSIVOS H=3.60 a 4.50 mm3587.16152.89689,774.415003.02.01.12REFINE Y NIV. ZANJA T. NORMAL TUB DN 160mm P/TODA PROF.m14,688.330.83912,323.50912,323.509003.02.01.13CAMA ARENA MANUAL E=0.10M P/TUBO DN 160mmm14,688.334.23462,190.38962,190.389003.02.01.14RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 160mm H=1.3mm9,888.2815.773155,967.840155,967.840003.02.01.15RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 160mm H=1.8mm2,455.6717.11942,038.61542,038.615003.02.01.16RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 160mm H=2.3mm832.6419.04615,858.46115,858.461003.02.01.17RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 160 mm H=2.8mm576.8720.86612,036.96912,036.969003.02.01.18RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 160mm H=3.3mm369.6429.96511,076.26311,076.263003.02.01.19RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 160mm H=3.8mm215.2733.6047,233.9337,233.933003.02.01.20RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 160mm H=4.3mm38.7537.5241,454.0551,454.055003.02.01.21RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 160mm H=4.8mm311.1942.86513,339.15913,339.159003.02.01.22ELIMIN. DESMONTE (carg+volq.) T.NORMAL D=10km DN 160 mm P/TODA PROF.m14,688.336.813100,071.592100,071.592003.02.01.23ENTIBADO ZANJA P/TUBERIAm14,688.3313.343195,986.387195,986.387003.02.02SUMINIS. E INSTAL. TUBERIA PVC UF ISO 4435460,846.354460,846.354003.02.02.01TUBERIA PVC ISO UF NTP 4435 DN=160 mm INC. ANILLO.m14,688.3328.609420,218.433420,218.433003.02.02.02PRUEBA HIDRAUL.+ESCORR. TUB. PVC DN 160 mm Z.Tm14,688.332.76640,627.92140,627.921003.02.03CONSTRUCCION BUZONES TP STANDART518,907.156518,907.156003.02.03.01BUZON TP I T. NORMAL A MAQ. H=1.26m a 1.50m prof.u205.001,315.548269,687.340269,687.340003.02.03.02BUZON TP I T. NORMAL A MAQ. H=1.76m a 2.00m prof.u48.001,639.82878,711.74478,711.744003.02.03.03BUZON TP I T. NORMAL A MAQ. H=2.10m a 2.50m prof.u21.001,813.09538,074.99538,074.995003.02.03.04BUZON TP I T. SEMI ROCOSO A MAQ. H=1.27m a 1.50m prof.u27.001,442.57038,949.39038,949.390003.02.03.05BUZON TP I T. SEMI ROCOSO A MAQ. H=1.50m a 2.00m prof.u8.001,527.16312,217.30412,217.304003.02.03.06BUZON TP I T. SEMI ROCOSO A MAQ. H=2.00m a 3.00 m prof.u8.001,632.89713,063.17613,063.176003.02.03.07BUZON TP II 1.20m I/TARRAJEO int. Prof H= 3.0mu5.002,074.81710,374.08510,374.085003.02.03.08BUZON TP II 1.20m I/TARRAJEO int. Prof H= 3.50mu8.002,438.10519,504.84019,504.840003.02.03.09BUZON TP II 1.20m I/TARRAJEO int. Prof H= 4.00mu4.003,009.24512,036.98012,036.980003.02.03.10BUZON TP II 1.20m I/TARRAJEO int. Prof H= 4.50mu2.003,623.2617,246.5227,246.522003.02.03.11BUZON TP II 1.20m I/TARRAJEO int. Prof H= 5.0mu5.003,808.15619,040.78019,040.780003.02.04CONEXION DOMICIL. DESAGUE291,648.877291,648.877003.02.04.01OBRAS PRELIMINARES3,086.7503,086.750003.02.04.01.01TRAZOS Y REPLANTEO INICIAL D/PROYECTO LINEAS C/EST. TOTALkm3.35655.9312,197.3692,197.369003.02.04.01.02REPLANTEO FINAL DE OBRA P/LINEAS -C/EST. TOTALkm3.35265.487889.381889.381003.02.04.02MOVIMIENTO DE TIERRAS80,437.94480,437.944003.02.04.02.01EXCAV. ZANJA(MAQ.) P/TUB. T.N DN 160mm H=1.26 a 1.50mm3,352.007.20624,154.51224,154.512003.02.04.02.02REFINE Y NIV. ZANJA T. N. TUBO DN 160mm P/TODA PROF.m3,352.000.5931,987.7361,987.736003.02.04.02.03CAMA ARENA MANUAL E=0.10M ZANJA P/TUBO DN 160mmm3,352.004.44314,892.93614,892.936003.02.04.02.04RELLENO COMP. ZANJA(pulso) T.N. DN 160mm H=1.26 a 1.50mm3,352.0010.30034,525.60034,525.600003.02.04.02.05ELIMINACION MAT. SOBRANTE ZANJA T.N P/TUBO 160mmm3,352.001.4554,877.1604,877.160003.02.04.03SUMINIS. E INSTAL. TUBERIA PVC UF ISO 443599,799.09699,799.096003.02.04.03.01INSTALACION TUB. PVC DESAGUE UF DN 160mm S-25m3,352.0028.41795,253.78495,253.784003.02.04.03.02PRUEBA HIDRAUL.+ESCORR. TUB. PVC DN 160mm Z.Tm3,352.001.3564,545.3124,545.312003.02.04.04CONEXION DOMICIL. DESAGUE101,398.838101,398.838003.02.04.04.01CONEX. DOM. DESAGUE C/EMPALME A CAJA REG.u838.00121.001101,398.838101,398.838003.02.04.05VEREDAS DE CONCRETO6,926.2496,926.249003.02.04.05.01VEREDA CONCRETO e=10cm fc 140 Kg/cm2m2142.0030.6154,347.3304,347.330003.02.04.05.02BASE GRANULAR P/VEREDA e=0.10mm2142.0016.6622,366.0042,366.004003.02.04.05.03ELIMINACION MATERIAL EXCEDENTE C/EQUIPOm321.309.996212.915212.915003.03EMISOR916,541.303916,541.302003.03.01MOVIMIENTO DE TIERRAS362,482.379362,482.378003.03.01.01EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 200mm H=1.20m a 1.50mm1,874.307.61714,276.54314,276.543003.03.01.02EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 200mm H=1.50m a 2.0mm452.618.5793,882.9413,882.941003.03.01.03EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 200mm H=2.00 a 2.5mm247.049.7962,420.0042,420.004003.03.01.04EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 200mm H=2.50 a 3.0mm541.0411.4436,191.1216,191.121003.03.01.05EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 200mm H=3.00 a 3.50mm593.7912.4747,406.9367,406.936003.03.01.06EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 200mm H=3.50 a 4.0mm473.5015.2517,221.3497,221.349003.03.01.07EXCAV. ZANJA(MAQ.) P/TUB. T.NORMAL DN 200mm H=4.00m a 4.50mm1,722.0519.60733,764.23433,764.234003.03.01.08REFINE Y NIV. ZANJA T. NORMAL TUB DN 200mm P/TODA PROF.m5,904.330.9925,857.0955,857.095003.03.01.09CAMA ARENA MANUAL E=0.10M P/TUBO DN 200 mmm5,904.334.57427,006.40527,006.405003.03.01.10RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 200 mm H=1.0mm1,874.3016.62031,150.86631,150.866003.03.01.11RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 200 mm H=1.8mm452.6118.3208,291.8158,291.815003.03.01.12RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 200 mm H=2.3mm247.0420.8665,154.7375,154.737003.03.01.13RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 200 mm H=2.8mm541.0425.49813,795.43813,795.438003.03.01.14RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 200 mm H=3.3mm593.7929.96517,792.91717,792.917003.03.01.15RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 200 mm H=3.8mm473.5033.60415,911.49415,911.494003.03.01.16RELLENO Y COMPACT. ZANJA C/MAT.PROPIO P/TUBO DN 200 mm H=4.3mm1,722.0537.52464,618.20464,618.204003.03.01.17ELIMINAC. MATERIAL SOBRANTE ZANJA T.N TUBO DN 200 mmm5,904.333.21118,958.80418,958.804003.03.01.18ENTIBADO ZANJA P/TUBERIAm5,904.3313.34378,781.47578,781.475003.03.02CONSTRUCCION BUZONES TP STANDART326,328.916326,328.916003.03.02.01BUZON TP I T. NORMAL A MAQ. H=1.26m a 1.50m prof.u47.001,315.54861,830.75661,830.756003.03.02.02BUZON TP I T. NORMAL A MAQ. H=1.76m a 2.00m prof.u7.001,639.82811,478.79611,478.796003.03.02.03BUZON TP I T. NORMAL A MAQ. H=2.10m a 2.50m prof.u5.001,813.0959,065.4759,065.475003.03.02.04BUZON TP II 1.20m I/TARRAJEO int. Prof H= 3.0mu12.002,074.81724,897.80424,897.804003.03.02.05BUZON TP II 1.20m I/TARRAJEO int. Prof H= 3.50mu11.002,438.10526,819.15526,819.155003.03.02.06BUZON TP II 1.20m I/TARRAJEO int. Prof H= 4.00mu14.003,009.24542,129.43042,129.430003.03.02.07BUZON TP II 1.20m I/TARRAJEO int. Prof H= 4.50mu12.003,623.26143,479.13243,479.132003.03.02.08BUZON TP II 1.20m I/TARRAJEO int. Prof H= 5.0mu28.003,808.156106,628.368106,628.368003.03.03SUMINIS. E INSTAL. TUBERIA PVC UF ISO 4435227,730.008227,730.008003.03.03.01TUBERIA PVC ISO UF NTP 4435 S-20 DN=200mm INC. ANILLO.m5,904.3335.117207,342.357207,342.357003.03.03.02PRUEBA HIDRAUL.+ESCORR. TUB. PVC DN 200 mm Z.Tm5,904.333.45320,387.65120,387.651