VALORIZACION INSTAL SANITARIAS Ok

Descargar como pdf o txt
Descargar como pdf o txt
Está en la página 1de 14

INSTALACIONES SANITARIAS

VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)


Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4 INSTALACIONES SANITARIAS
4.1 APARATOS Y ACCESORIOS SANITARIOS
4.1.1 SUMINISTRO DE APARATOS SANITARIOS
4.1.1.1 INODORO DE LOSA VITRIFICADA COLOR BLANCO, INCLUYE KIT DE FIJACIÓN Y ACCESORIOS
und 47.00 S/625.97 S/29,420.59 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 47.00 S/29,420.59
4.1.1.2 TAZA TURCA DE LOSA VITRIFICADA INCLUYE TANQUE ALTO Y ACCESORIOS und 4.00 S/412.69 S/1,650.76 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/1,650.76
4.1.1.3 URINARIO DE LOSA BLANCA VITRIFICADA, INCLUYE KIT DE FIJACIÓN Y ACCESORIOS und
Y GRIFERIA
30.00 S/471.31 S/14,139.30 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 30.00 S/14,139.30
4.1.1.4 LAVATORIO DE LOSA BLANCA VITRIFICADA DE COLOR BLANCO CON PEDESTAL INCLUYE und ACCESORIOS
4.00 S/435.63 S/1,742.52 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/1,742.52
4.1.1.5 OVALIN INCLUYE GRIFERIAS und 44.00 S/369.19 S/16,244.36 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 44.00 S/16,244.36
4.1.1.6 SUM. LAVADERO DE ACERO INOX. DE 02 POZA PARA EMPOTRAR. INC. ACC. und 1.00 S/697.59 S/697.59 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/697.59
4.1.2 SUMINISTRO DE ACCESORIOS SANITARIOS
4.1.2.1 JABONERA DE LOSA VITRIFICADA COLOR BLANCO PARA DUCHA und 30.00 S/24.99 S/749.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 30.00 S/749.70
4.1.2.2 DISPENSADOR DE JABON LIQUIDO DE ACERO INOXIDABLE, INCLUYE KIT Y FIJACION DE
undACCESORIOS
37.00 S/75.59 S/2,796.83 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 37.00 S/2,796.83
4.1.2.3 DISPENSADOR DE PAPEL HIGIENICO DE LOSA VIDRIFICADA EN PARED und 4.00 S/24.67 S/98.68 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/98.68
4.1.2.4 DISPENSADOR DE PAPEL HIGIENICO INDUSTRIAL DE ACERO INOXIDABLE und 43.00 S/317.85 S/13,667.55 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 43.00 S/13,667.55
4.1.2.5 DISPENSADOR DE PAPEL TOALLA und 37.00 S/159.04 S/5,884.48 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 37.00 S/5,884.48
4.1.2.6 LLAVE DE DUCHA DE CABEZA REGULABLE Y LLAVE MEZCLADORA und 30.00 S/317.39 S/9,521.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 30.00 S/9,521.70
4.1.2.7 SUM. LLAVE DE BRONCE CROMADO NIQUELADO 1/2" TIPO CUELLO DE GANSO (COCINA).und 2.00 S/150.75 S/301.50 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/301.50
4.1.2.8 LLAVE ESFERICA CROMADA PARA LAVADERO DE CONCRETO und 19.00 S/33.95 S/645.05 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 19.00 S/645.05
4.1.2.9 TOALLERO DE BRONCE CROMADO und 1.00 S/111.51 S/111.51 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/111.51
4.1.3 INSTALACION DE APARATOS SANITARIOS Y ACCESORIOS
4.1.3.1 INSTALACIÓN DE APARATOS SANITARIOS und 130.00 S/93.24 S/12,121.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 130.00 S/12,121.20
4.1.3.2 INSTALACIÓN DE ACCESORIOS und 160.00 S/47.48 S/7,596.80 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 160.00 S/7,596.80
4.2 SISTEMA DE AGUA FRIA
4.2.1 SALIDAS DE AGUA FRIA
4.2.1.1 SALIDA DE AGUA FRIA Ø ½” O 21 mm TUBERIA DE PVC CLASE 10 SP C/PTO CON ROSCA
pto 190.00 S/66.69 S/12,671.10 0.00 S/0.00 55.00 S/3,667.95 55.00 S/3,667.95 28.95 135.00 S/9,003.15
4.2.2 REDES DE DISTRIBUCIÓN
4.2.2.1 TRABAJOS PRELIMINARES
4.2.2.1.1 TRAZO Y REPLANTEO DE LA RED DE AGUA m 520.14 S/1.66 S/863.43 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 520.14 S/863.43
4.2.2.2 TUBERIAS DE DISTRIBUCIÓN
4.2.2.2.1 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10 SP Ø 21 mm (1/2”) m 95.00 S/11.08 S/1,052.60 0.00 S/0.00 23.97 S/265.57 23.97 S/265.57 25.23 71.03 S/787.03
4.2.2.2.2 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10 SP Ø 26.5 mm (3/4”) m 156.62 S/15.07 S/2,360.26 0.00 S/0.00 24.38 S/367.42 24.38 S/367.42 15.57 132.24 S/1,992.84
4.2.2.2.3 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10 SP Ø 33 mm (1”) m 125.00 S/16.71 S/2,088.75 0.00 S/0.00 53.63 S/896.10 53.63 S/896.10 42.90 71.37 S/1,192.65
4.2.2.2.4 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10 SP Ø 40 mm (1 1/4”) m 12.00 S/23.84 S/286.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/286.08
4.2.2.2.5 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10, SP Ø 48 mm (1 1/2”) m 70.00 S/27.39 S/1,917.30 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 70.00 S/1,917.30
4.2.2.2.6 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10, SP Ø 73 mm (2 1/2”) m 11.00 S/30.04 S/330.44 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.00 S/330.44
4.2.2.2.7 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10, SP Ø 60 mm (2”) m 50.52 S/27.65 S/1,396.88 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 50.52 S/1,396.88
4.2.2.2.8 PRUEBA HIDRAULICA Y DESINFECCIÒN DE AGUA m 520.14 S/3.58 S/1,862.10 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 520.14 S/1,862.10
4.2.3 REDES DE ALIMENTACIÒN
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.2.3.1 TRABAJOS PRELIMINARES
4.2.3.1.1 TRAZO Y REPLANTEO DE LA RED DE AGUA m 238.49 S/1.66 S/395.89 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 238.49 S/395.89
4.2.3.2 MOVIMIENTO DE TIERRAS
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.2.3.2.1 EXCAVACION DE ZANJA MANUAL T.N. HASTA H= 0.50 m m 238.49 S/9.53 S/2,272.81 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 238.49 S/2,272.81
4.2.3.2.2 REFINE Y NIVELACIÓN DE ZANJA TN m 238.49 S/7.56 S/1,802.98 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 238.49 S/1,802.98
4.2.3.2.3 CAMA DE APOYO E=0.10M m 238.49 S/14.35 S/3,422.33 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 238.49 S/3,422.33
4.2.3.2.4 RELLENO Y COMPACTACION DE ZANJA m 238.49 S/44.81 S/10,686.74 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 238.49 S/10,686.74
4.2.3.2.5 ELIMINACIÓN DE MATERIAL EXCEDENTE DE EXCAVACION DE ZANJAS m³ 68.70 S/39.21 S/2,693.73 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 68.70 S/2,693.73
4.2.3.3 TUBERIA DE ALIMENTACIÒN
4.2.3.3.1 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10 SP Ø 40 mm (1 1/4”) m 47.00 S/23.84 S/1,120.48 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 47.00 S/1,120.48
4.2.3.3.2 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10 SP Ø 48 mm (1 1/2”) m 69.35 S/27.39 S/1,899.50 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 69.35 S/1,899.50
4.2.3.3.3 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE 10 SP Ø 60 mm (2”) m 30.91 S/27.65 S/854.66 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 30.91 S/854.66
4.2.3.3.4 PRUEBA HIDRAULICA Y DESINFECCIÓN DE TUBERIA m 147.26 S/5.27 S/776.06 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 147.26 S/776.06
4.2.4 ACCESORIOS DE REDES DE AGUA FRIA
4.2.4.1 CODO PVC C-10 Ø 1/2" x 90° SP und 45.00 S/7.13 S/320.85 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 45.00 S/320.85
4.2.4.2 CODO PVC C-10 Ø 3/4" x 90° SP und 43.00 S/8.73 S/375.39 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 43.00 S/375.39
4.2.4.3 CODO PVC C-10 Ø 1" x 90° SP und 10.00 S/13.19 S/131.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.00 S/131.90
4.2.4.4 CODO PVC C-10 Ø 1 1/2" x 90° SP und 10.00 S/15.10 S/151.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.00 S/151.00
4.2.4.5 CODO PVC C-10 Ø 2" x 90° SP und 11.00 S/18.28 S/201.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.00 S/201.08
4.2.4.6 CODO PVC C-10 Ø 2 1/2" x 90° SP und 15.00 S/18.38 S/275.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.00 S/275.70
4.2.4.7 TEE PVC C-10 Ø 1/2" SP und 13.00 S/9.52 S/123.76 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 13.00 S/123.76
4.2.4.8 TEE PVC C-10 Ø 3/4" SP und 111.00 S/9.68 S/1,074.48 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 111.00 S/1,074.48
4.2.4.9 TEE PVC C-10 Ø 1" SP und 15.00 S/13.27 S/199.05 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.00 S/199.05
4.2.4.10 TEE PVC C-10 Ø 1 1/2" SP und 10.00 S/17.17 S/171.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.00 S/171.70
4.2.4.11 REDUCCION PVC Ø 2" A 1 1/2" SP und 3.00 S/13.74 S/41.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/41.22
4.2.4.12 REDUCCION PVC Ø 2" A 1" SP und 1.00 S/9.61 S/9.61 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/9.61
4.2.4.13 REDUCCION PVC Ø 2" A 3/4" SP und 1.00 S/9.61 S/9.61 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/9.61
4.2.4.14 REDUCCION PVC Ø 1 1/2" A 3/4" SP und 5.00 S/10.72 S/53.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.00 S/53.60
4.2.4.15 REDUCCION PVC Ø 1 1/2" A 1" SP und 4.00 S/11.99 S/47.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/47.96
4.2.4.16 REDUCCION PVC Ø 1 " A 3/4" SP und 20.00 S/8.73 S/174.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 20.00 S/174.60
4.2.4.17 REDUCCION PVC Ø 1 " A 1/2" SP und 8.00 S/8.65 S/69.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/69.20
4.2.4.18 REDUCCION PVC Ø 3/4" A 1/2" SP und 155.00 S/7.61 S/1,179.55 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 155.00 S/1,179.55
4.2.5 VALVULAS Y LLAVES
4.2.5.1 VALVULA TIPO ESFERICA O DE BOLA DE BRONCE PESADA Ø 1/2” und 36.00 S/87.70 S/3,157.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 36.00 S/3,157.20
4.2.5.2 VALVULA TIPO ESFERICA O DE BOLA DE BRONCE PESADA Ø 3/4” und 39.00 S/93.91 S/3,662.49 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 39.00 S/3,662.49
4.2.5.3 VALVULA TIPO ESFERICA O DE BOLA DE BRONCE PESADA Ø 1” und 8.00 S/145.19 S/1,161.52 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/1,161.52
4.2.5.4 VALVULA GENERAL TIPO ESFERICA O DE BOLA DE BRONCE PESADA Ø 1” und 1.00 S/150.69 S/150.69 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/150.69
4.2.5.5 LLAVE ESFERICA DE RIEGO Ø 1/2" und 2.00 S/80.23 S/160.46 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/160.46
4.2.6 CAJA DE VALVULAS
4.2.6.1 CAJA PARA VALVULAS CON MARCO Y TAPA DE PVC EN PARED. und 83.00 S/119.92 S/9,953.36 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 83.00 S/9,953.36
4.2.6.2 CAJA PARA VALVULA GENERAL DE Ø1”, CON MARCO Y TAPA DE PVC DE 0.40 m X 0.20 und
m EN PARED.
1.00 S/154.79 S/154.79 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/154.79
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.2.7 OTROS
4.2.7.1 COLGADORES ZINCADOS Y SOPORTERIA METALICA C/. PINTURA ANTICORROSIVA glb 1.00 S/448.88 S/448.88 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/448.88
4.2.8 ALMACENAMIENTO DE AGUA
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.2.8.1 CISTERNA DE CONSUMO DOMESTICO (V=30.0 M3)
4.2.8.1.1 SUMINISTRO E INSTALACIÓN DE LA LINEA DE INGRESO, INCLUYE VALVULAS Y ACCESORIOS
4.2.8.1.1.1 TUBERÍA DE PVC Ø1 1/4" CLASE 10, SP m 2.00 S/18.75 S/37.50 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/37.50
4.2.8.1.1.2 CODO DE PVC Ø 1 1/4" x 90° CLASE 10 und 2.00 S/17.47 S/34.94 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/34.94
4.2.8.1.1.3 VÁLVULA ESFÉRICA DE BRONCE PESADA Ø 1 1/4" und 1.00 S/115.42 S/115.42 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/115.42
4.2.8.1.1.4 BRIDA ROMPE AGUA DE F°G° Ø 1 1/4" und 1.00 S/141.54 S/141.54 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/141.54
4.2.8.1.1.5 VÁLVULA FLOTADORA Ø 1 1/4" und 1.00 S/203.25 S/203.25 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/203.25
4.2.8.1.2 SUMINISTRO E INSTALACIÓN DE LA LINEA DE SUCCION, INCLUYE VALVULAS Y ACCESORIOS
4.2.8.1.2.1 VALVULA DE PIE, TIPO CANASTILLA Ø 2" und 2.00 S/260.74 S/521.48 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/521.48
4.2.8.1.2.2 VALVULA DE PIE, TIPO CANASTILLA Ø 2 1/2" und 2.00 S/271.09 S/542.18 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/542.18
4.2.8.1.2.3 TUBERÍA PVC ROSCADO Ø 2" CLASE 10 m 6.00 S/49.77 S/298.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/298.62
4.2.8.1.2.4 TUBERÍA PVC ROSCADO Ø 2 1/2" CLASE 10 m 6.00 S/55.21 S/331.26 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/331.26
4.2.8.1.2.5 CODO DE PVC-R 90° Ø 2" und 2.00 S/28.75 S/57.50 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/57.50
4.2.8.1.2.6 CODO DE PVC-R 90° Ø 2 1/2" und 2.00 S/31.30 S/62.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/62.60
4.2.8.1.2.7 BRIDA ROMPE AGUA DE F°G° Ø 2" und 2.00 S/167.05 S/334.10 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/334.10
4.2.8.1.2.8 BRIDA ROMPE AGUA DE F°G° Ø 2 1/2" und 2.00 S/185.85 S/371.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/371.70
4.2.8.1.2.9 VÁLVULA COMPUERTA DE BRONCE Ø 2" und 2.00 S/198.23 S/396.46 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/396.46
4.2.8.1.2.10 VÁLVULA COMPUERTA DE BRONCE Ø 2 1/2" und 2.00 S/349.09 S/698.18 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/698.18
4.2.8.1.2.11 UNION UNIVERSAL DE F°G° DE Ø 2" und 2.00 S/104.48 S/208.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/208.96
4.2.8.1.2.12 UNION UNIVERSAL DE F°G° DE Ø 2 1/2" und 2.00 S/109.85 S/219.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/219.70
4.2.8.1.2.13 REDUCCIÓN EXCÉNTRICA DE PVC PARA LINEA DE SUCCION DE 2" und 2.00 S/25.67 S/51.34 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/51.34
4.2.8.1.2.14 REDUCCIÓN EXCÉNTRICA DE PVC PARA LINEA DE SUCCION DE 2 1/2" und 2.00 S/19.76 S/39.52 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/39.52
4.2.8.1.3 SUMINSTRO E INSTALACION DEL EQUIPO DE BOMBEO
4.2.8.1.3.1 SUMINISTRO E INSTALACION DE EQUIPO DE BOMBEO, 02 ELECTROBOMBAS CENTRIFUGA
und AUTOCEBANTES
2.00 S/4,715.15
(Q = 1.79 LPS, H.D. = 26 m.c.a.,
S/9,430.30 0.00
POT. ESTIM. = 1.50 HP), 0.00
S/0.00 INC. TABLERO CON VARIADOR
S/0.00 0.00 DE S/0.00
VELOCIDAD 0.00 2.00 S/9,430.30
4.2.8.1.3.2 SUMINISTRO E INSTALACION DE EQUIPO DE BOMBEO, 02 ELECTROBOMBAS CENTRIFUGA
und AUTOCEBANTES
2.00 S/5,635.58
(Q = 3.29 LPS, H.D. = 25.00 m.c.a.,
S/11,271.16 0.00 POT. ESTIM.
S/0.00= 2.0 HP,0.00
)INC. TABLERO
S/0.00CON VARIADOR
0.00 DE VELOCIDAD
S/0.00 0.00 2.00 S/11,271.16
4.2.8.1.4 SUMINISTRO E INSTALACIÓN DE LA LINEA DE IMPULSION, INCLUYE VALVULAS Y ACCESORIOS
4.2.8.1.4.1 REDUCCIÓN CONCÉNTRICA PARA LINEA IMPULSION DE 1 1/2" und 2.00 S/35.07 S/70.14 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/70.14
4.2.8.1.4.2 REDUCCIÓN CONCÉNTRICA PARA LINEA IMPULSION DE 2" und 2.00 S/28.96 S/57.92 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/57.92
4.2.8.1.4.3 TUBERÍA PVC Ø 1 1/2",CLASE 10 ROSCADO m 6.00 S/29.19 S/175.14 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/175.14
4.2.8.1.4.4 TUBERÍA PVC Ø 2", CLASE 10 ROSCADO m 8.00 S/49.77 S/398.16 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/398.16
4.2.8.1.4.5 TEE PVC Ø 1 1/2", CLASE 10 ROSCADO und 2.00 S/30.04 S/60.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/60.08
4.2.8.1.4.6 TEE PVC Ø 2", CLASE 10 ROSCADO und 2.00 S/32.35 S/64.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/64.70
4.2.8.1.4.7 VÁLVULA COMPUERTA DE BRONCE Ø 1 1/2" und 2.00 S/158.29 S/316.58 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/316.58
4.2.8.1.4.8 VÁLVULA COMPUERTA DE BRONCE Ø 2" und 2.00 S/215.48 S/430.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/430.96
4.2.8.1.4.9 VÁLVULA CHECK DE BRONCE Ø 1 1/2" und 2.00 S/174.93 S/349.86 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/349.86
4.2.8.1.4.10 VÁLVULA CHECK DE BRONCE Ø 2" und 2.00 S/363.01 S/726.02 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/726.02
4.2.8.1.4.11 UNION UNIVERSAL PVC Ø 1 1/2", CLASE 10 und 4.00 S/36.14 S/144.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/144.56
4.2.8.1.4.12 UNION UNIVERSAL PVC Ø 2", CLASE 10 und 4.00 S/51.99 S/207.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/207.96
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.2.8.1.5 SUMINISTRO E INSTALACIÓN DE LA LINEA DE LIMPIEZA Y REBOSE
4.2.8.1.5.1 BRIDA ROMPE AGUA DE F°G° Ø 4" und 1.00 S/189.17 S/189.17 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/189.17
4.2.8.1.5.2 CODO DE F°G Ø 4" x 90° und 1.00 S/56.95 S/56.95 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/56.95
4.2.8.1.5.3 TUBERÍAS SCH-40 DE Ø 4”, GALV. m 2.00 S/232.95 S/465.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/465.90
4.2.8.1.5.4 BRIDA ROMPE AGUA DE F°G° Ø 2" und 1.00 S/170.37 S/170.37 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/170.37
4.2.8.1.5.5 TUBERÍAS SCH-40 DE Ø 2”, GALV. m 1.00 S/89.49 S/89.49 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/89.49
4.2.8.1.5.6 CODO DE F°G Ø 2" x 90° und 2.00 S/26.63 S/53.26 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/53.26
4.2.8.1.5.7 VÁLVULA ESFERICA DE BRONCE Ø 2" und 1.00 S/250.85 S/250.85 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/250.85
4.2.8.1.5.8 TUBERÍAS DE PVC Ø 4", CLASE PESADA m 6.00 S/27.83 S/166.98 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/166.98
4.2.8.1.6 SUMINISTRO E INSTALACIÓN DE LA LINEA DE VENTILACION
4.2.8.1.6.1 TUBERÍAS DE FºGº Ø 3" m 1.00 S/134.27 S/134.27 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/134.27
4.2.8.1.6.2 CODO DE FºGº 90º Ø 3" und 1.00 S/47.31 S/47.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/47.31
4.2.8.1.7 PRUEBA HIDRAULICA Y DESINFECCIÓN
4.2.8.1.7.1 PRUEBA HIDRAULICA Y DESINFECCIÓN DE CISTERNA glb 1.00 S/570.66 S/570.66 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/570.66
4.2.8.2 POZO SUMIDERO
4.2.8.2.1 SUMINSTRO E INSTALACIÓN DE LA LINEA DE IMPULSION, INCLUYE VALVULAS Y ACCESORIOS
4.2.8.2.1.1 UNION UNIVERSAL DE FIERRO GALVANIZADO 2" und 4.00 S/81.70 S/326.80 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/326.80
4.2.8.2.1.2 TUBERÍA DE PVC C-10 Ø 2" m 18.30 S/22.64 S/414.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 18.30 S/414.31
4.2.8.2.1.3 VÁLVULA CHECK DE BRONCE Ø 2" und 2.00 S/405.04 S/810.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/810.08
4.2.8.2.1.4 VÁLVULA COMPUERTA DE BRONCE Ø 2" und 2.00 S/167.58 S/335.16 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/335.16
4.2.8.2.1.5 CODO PVC, C-10 de 90° Ø 2", UR und 8.00 S/28.75 S/230.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/230.00
4.2.8.2.1.6 TEE PVC, C-10 de Ø 2", UR und 1.00 S/33.93 S/33.93 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/33.93
4.2.8.2.2 SUMINSTRO E INSTALACION DEL EQUIPO DE BOMBEO
4.2.8.2.2.1 SUMINISTRO E INSTALACION DE ELECTROBOMBA SUMIDERO PARA AGUA RESIDUAL,undQ=3.29 L/s,
2.00
Altura
S/5,140.41
Dinamica Total de 8.00 m.c.a, Pot
S/10,280.82 0.00
= 1.0HP, Tensión
S/0.003Ø-220V-60Hz,
0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/10,280.82
4.2.8.2.3 PRUEBAS HIDRAULICAS
4.2.8.2.3.1 PRUEBA HIDRAULICA DE LINEA DE IMPULSION m 2.00 S/3.88 S/7.76 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/7.76
4.2.8.2.3.2 PRUEBA DE ESTANQUEIDAD DE POZO SUMIDERO glb 1.00 S/216.24 S/216.24 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/216.24
4.2.8.3 TANQUE ELEVADO N°01 ( VOLUMEN= 5 M3 )
4.2.8.3.1 SUMINISTRO E INSTALACIÓN DE LA LINEA DE INGRESO, INCLUYE VALVULAS Y ACCESORIOS
4.2.8.3.1.1 SUMINISTRO E INSTALACION DE TUBERIA PVC C-10, UR Ø 48 mm (1 1/2") m 6.00 S/27.94 S/167.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/167.64
4.2.8.3.1.2 CODO DE PVC, C-10, 90° Ø 1 1/2" UR und 4.00 S/21.73 S/86.92 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/86.92
4.2.8.3.1.3 BRIDA ROMPE AGUA DE F°G° Ø 1 1/2" und 1.00 S/113.02 S/113.02 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/113.02
4.2.8.3.2 SUMINISTRO E INSTALACIÓN DE LA LINEA DE DISTRIBUCIÓN, INCLUYE VALVULAS Y ACCESORIOS
4.2.8.3.2.1 SUMINISTRO E INSTALACION DE TUBERIA PVC C-10, UR Ø 48 mm (1 1/2") m 6.00 S/27.94 S/167.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/167.64
4.2.8.3.2.2 BRIDA ROMPE AGUA DE F°G° Ø 1 1/2" und 1.00 S/122.46 S/122.46 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/122.46
4.2.8.3.2.3 CODO DE PVC, C-10, 90° Ø 1 1/2" UR und 4.00 S/21.73 S/86.92 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/86.92
4.2.8.3.2.4 TEE DE PVC, C-10 90° Ø 1 1/2" UR und 1.00 S/30.02 S/30.02 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/30.02
4.2.8.3.2.5 VÁLVULA DE BOLA BRONCE Ø 1 1/2" und 1.00 S/239.44 S/239.44 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/239.44
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.2.8.3.3 SUMINISTRO E INSTALACIÓN DE LA LINEA DE LIMPIEZA Y REBOSE
4.2.8.3.3.1 SUMINISTRO E INSTALACION DE TUBERIA PVC C-10, UR Ø 60 mm (2") m 6.00 S/46.66 S/279.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/279.96
4.2.8.3.3.2 BRIDA ROMPE AGUA DE F°G° Ø 2" und 1.00 S/169.69 S/169.69 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/169.69
4.2.8.3.3.3 CODO DE PVC, C-10, 90° Ø 2" UR und 1.00 S/28.75 S/28.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/28.75
4.2.8.3.3.4 TEE DE PVC, C-10 90° Ø 2" UR und 24.00 S/43.86 S/1,052.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 24.00 S/1,052.64
4.2.8.3.3.5 VÁLVULA DE BOLA BRONCE Ø 2" und 3.00 S/326.03 S/978.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/978.09
4.2.8.3.3.6 SOMBRERO DE VENTILACION Ø 2” und 1.00 S/18.02 S/18.02 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/18.02
4.2.8.3.4 SUMINSTRO E INSTALACIÓN DE LA LINEA DE VENTILACION
4.2.8.3.4.1 TUBERÍAS DE FºGº Ø 3" m 3.00 S/134.25 S/402.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/402.75
4.2.8.3.4.2 CODO DE F°G° 90° Ø 3" und 2.00 S/47.31 S/94.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/94.62
4.2.8.3.4.3 BRIDA ROMPE AGUA DE F°G° Ø 3" und 1.00 S/162.07 S/162.07 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/162.07
4.2.8.3.5 PRUEBA HIDRAULICA Y DESINFECCION
4.2.8.3.5.1 PRUEBA HIDRAULICA Y DESINFECCIÓN DE TANQUE ELEVADO glb 1.00 S/224.94 S/224.94 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/224.94
4.2.8.4 TANQUE ELEVADO N°02 ( VOLUMEN= 10 M3 )
4.2.8.4.1 SUMINSTRO E INSTALACIÓN DE LA LINEA DE INGRESO, INCLUYE VALVULAS Y ACCESORIOS
4.2.8.4.1.1 SUMINISTRO E INSTALACION DE TUBERIA PVC C-10, UR Ø 60 mm (2") m 6.00 S/46.66 S/279.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/279.96
4.2.8.4.1.2 BRIDA ROMPE AGUA DE F°G° Ø 2" und 1.00 S/162.07 S/162.07 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/162.07
4.2.8.4.1.3 CODO DE PVC, C-10, 90° Ø 2" UR und 4.00 S/28.75 S/115.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/115.00
4.2.8.4.2 SUMINISTRO E INSTALACIÓN DE LA LINEA DE DISTRIBUCIÓN, INCLUYE VALVULAS Y ACCESORIOS
4.2.8.4.2.1 SUMINISTRO E INSTALACION DE TUBERIA PVC C-10, UR Ø 75 mm (2 1/2") m 6.00 S/42.37 S/254.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/254.22
4.2.8.4.2.2 BRIDA ROMPE AGUA DE F°G° Ø 2 1/2" und 1.00 S/180.87 S/180.87 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/180.87
4.2.8.4.2.3 TEE DE PVC, C-10 90° Ø 2 1/2" UR und 1.00 S/33.28 S/33.28 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/33.28
4.2.8.4.2.4 VÁLVULA DE BOLA BRONCE Ø 2 1/2" und 1.00 S/356.67 S/356.67 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/356.67
4.2.8.4.3 SUMINISTRO E INSTALACIÓN DE LA LINEA DE LIMPIEZA Y REBOSE
4.2.8.4.3.1 SUMINISTRO E INSTALACION DE TUBERIA PVC C-10, UR Ø 60 mm (2") m 6.00 S/46.66 S/279.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/279.96
4.2.8.4.3.2 BRIDA ROMPE AGUA DE F°G° Ø 2" und 1.00 S/162.07 S/162.07 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/162.07
4.2.8.4.3.3 CODO DE PVC, C-10, 90° Ø 2" UR und 1.00 S/28.75 S/28.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/28.75
4.2.8.4.3.4 TEE DE PVC, C-10 90° Ø 2" UR und 8.00 S/43.86 S/350.88 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/350.88
4.2.8.4.3.5 VÁLVULA DE BOLA BRONCE Ø 2" und 2.00 S/278.90 S/557.80 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/557.80
4.2.8.4.3.6 SOMBRERO DE VENTILACION Ø 2” und 1.00 S/18.02 S/18.02 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/18.02
4.2.8.4.4 SUMINISTRO E INSTALACIÓN DE LA LINEA DE VENTILACION
4.2.8.4.4.1 TUBERÍA DE FºGº Ø 3" m 3.00 S/149.45 S/448.35 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/448.35
4.2.8.4.4.2 CODO DE FºGº Ø 3" x 90° und 1.00 S/47.31 S/47.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/47.31
4.2.8.4.4.3 BRIDA ROMPE AGUA DE F°G° Ø 3" und 1.00 S/169.69 S/169.69 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/169.69
4.2.8.4.5 PRUEBA HIDRAULICA Y DESINFECCION
4.2.8.4.5.1 PRUEBA HIDRAULICA Y DESINFECCIÓN DE TANQUE ELEVADO glb 1.00 S/631.08 S/631.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/631.08
4.3 SISTEMA DE AGUA CALIENTE
4.3.1 SALIDAS DE AGUA CALIENTE
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.3.1.1 SALIDA DE AGUA CALIENTE CON TUBERÍA DE CPVC Ø 1/2" pto 30.00 S/81.04 S/2,431.20 0.00 S/0.00 9.00 S/729.36 9.00 S/729.36 30.00 21.00 S/1,701.84
4.3.2 RED DE DISTRIBUCCIÓN DE AGUA CALIENTE
4.3.2.1 SUM. E INST. TUBERIA CPVC PARA AGUA CALIENTE Ø 1/2" m 42.20 S/20.31 S/857.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 42.20 S/857.08
4.3.2.2 SUM. E INST. TUBERIA CPVC PARA AGUA CALIENTE Ø 3/4" m 40.00 S/26.99 S/1,079.60 0.00 S/0.00 17.70 S/477.72 17.70 S/477.72 44.25 22.30 S/601.88
4.3.3 ACCESORIOS DE REDES DE AGUA CALIENTE
4.3.3.1 CODO DE 90° CPVC Ø 1/2" S/P und 12.00 S/10.38 S/124.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/124.56
4.3.3.2 CODO DE 90° CPVC Ø 3/4" S/P und 7.00 S/12.36 S/86.52 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 7.00 S/86.52
4.3.3.3 TEE CPVC Ø 1/2" S/P und 1.00 S/11.73 S/11.73 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/11.73
4.3.3.4 TEE CPVC Ø 3/4" S/P und 18.00 S/13.19 S/237.42 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 18.00 S/237.42
4.3.3.5 REDUCCION CPVC Ø 3/4 - 1/2" S/P und 25.00 S/10.93 S/273.25 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 25.00 S/273.25
4.3.4 VÁLVULAS
4.3.4.1 VÁLVULA ESFERICA Ø 1/2" und 8.00 S/94.16 S/753.28 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/753.28
4.3.5 EQUIPOS DE PRODUCCIÓN DE AGUA CALIENTE
4.3.5.1 SUMINISTRO E INSTALACIÓN DE CALENTADOR ELÉCTRICO DE 80L, DE PISO und 1.00 S/2,104.95 S/2,104.95 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/2,104.95
4.3.5.2 SUMINISTRO E INSTALACIÓN DE CALENTADOR ELÉCTRICO DE 110L, DE PISO und 2.00 S/2,555.03 S/5,110.06 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/5,110.06
4.3.5.3 SUMINISTRO E INSTALACIÓN DE CALENTADOR ELÉCTRICO DE 150L, DE PISO und 6.00 S/3,275.97 S/19,655.82 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/19,655.82
4.3.6 PRUEBA HIDRAULICA
4.3.6.1 PRUEBA HIDRAULICA DE TUBERIA DE AGUA m 82.20 S/3.09 S/254.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 82.20 S/254.00
4.4 SISTEMA CONTRA INCENDIO
4.4.1 RED DE ALIMENTACIÒN
4.4.1.1 TRABAJOS PRELIMINARES
4.4.1.1.1 TRAZO Y REPLANTEO DE LA RED DE AGUA m 219.00 S/1.66 S/363.54 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 219.00 S/363.54
4.4.1.2 MOVIMIENTO DE TIERRAS
4.4.1.2.1 EXCAVACION DE ZANJAS PARA RED CONTRA INCENDIO m 219.00 S/17.16 S/3,758.04 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 219.00 S/3,758.04
4.4.1.2.2 REFINE Y NIVELACIÓN m 219.00 S/9.13 S/1,999.47 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 219.00 S/1,999.47
4.4.1.2.3 RELLENO Y COMPACTACION MANUAL CON MATERIAL PROPIO m 219.00 S/34.77 S/7,614.63 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 219.00 S/7,614.63
4.4.1.2.4 ELIMINACION DE MATERIAL EXCEDENTE m³ 23.26 S/39.21 S/912.02 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 23.26 S/912.02
4.4.1.3 TUBERIA DE ALIMENTACIÓN
4.4.1.3.1 TUBERIA DE ACERO SCH 40 1" m 381.54 S/70.44 S/26,875.68 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 381.54 S/26,875.68
4.4.1.3.2 TUBERIA DE ACERO SCH 40 1 1/4" m 26.00 S/82.29 S/2,139.54 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 26.00 S/2,139.54
4.4.1.3.3 TUBERIA DE ACERO SCH 40 1 1/2" m 23.50 S/90.46 S/2,125.81 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 23.50 S/2,125.81
4.4.1.3.4 TUBERIA DE ACERO SCH 40 2" m 44.30 S/115.45 S/5,114.44 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 44.30 S/5,114.44
4.4.1.3.5 TUBERIA DE ACERO SCH 40 2 1/2" m 83.19 S/131.17 S/10,912.03 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 83.19 S/10,912.03
4.4.1.3.6 TUBERIA DE ACERO SCH 40 3" m 6.30 S/157.27 S/990.80 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.30 S/990.80
4.4.1.3.7 TUBERIA DE ACERO SCH 40 4" m 40.57 S/293.51 S/11,907.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 40.57 S/11,907.70
4.4.1.3.8 TUBERIA DE ACERO SCH 40 6" m 8.00 S/386.11 S/3,088.88 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/3,088.88
4.4.1.3.9 TUBERIA HDPE Ø 2 1/2" m 67.15 S/109.48 S/7,351.58 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 67.15 S/7,351.58
4.4.1.3.10 TUBERIA HDPE Ø4" m 186.00 S/140.83 S/26,194.38 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 186.00 S/26,194.38
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.4.1.3.11 TUBERIA HDPE Ø6" m 17.52 S/244.95 S/4,291.52 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 17.52 S/4,291.52
4.4.1.3.12 PRUEBA HIDRAULICA DE TUBERIA DE AGUA CONTRA INCENDIO m 884.07 S/6.09 S/5,383.99 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 884.07 S/5,383.99
4.4.2 ACCESORIOS
4.4.2.1 CODO ROSCADO DE 90º SCH 40 DE 1" und 53.00 S/17.10 S/906.30 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 53.00 S/906.30
4.4.2.2 CODO ROSCADO DE 90º SCH 40 DE 1 1/4" und 1.00 S/31.51 S/31.51 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/31.51
4.4.2.3 CODO ROSCADO DE 90º SCH 40 DE 2" und 1.00 S/34.96 S/34.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/34.96
4.4.2.4 CODO RANURADO SCH 40 DE 2 1/2" und 21.00 S/75.06 S/1,576.26 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 21.00 S/1,576.26
4.4.2.5 CODO RANURADO SCH 40 DE 3" und 3.00 S/86.94 S/260.82 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/260.82
4.4.2.6 CODO DE 90º HDPE DE 6" und 3.00 S/120.50 S/361.50 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/361.50
4.4.2.7 CODO DE 90º HDPE DE 2 1/2" und 7.00 S/54.70 S/382.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 7.00 S/382.90
4.4.2.8 CODO DE 90º HDPE DE 4" und 18.00 S/90.05 S/1,620.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 18.00 S/1,620.90
4.4.2.9 TEE ROSCADA SCH 40 DE 1" und 55.00 S/29.26 S/1,609.30 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 55.00 S/1,609.30
4.4.2.10 TEE ROSCADA SCH 40 DE 1 1/4" und 8.00 S/35.23 S/281.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/281.84
4.4.2.11 TEE ROSCADA SCH 40 DE 1 1/2" und 7.00 S/34.67 S/242.69 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 7.00 S/242.69
4.4.2.12 TEE ROSCADA SCH 40 DE 2" und 9.00 S/33.73 S/303.57 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9.00 S/303.57
4.4.2.13 TEE RANURADA SCH 40 DE 2 1/2" und 19.00 S/92.94 S/1,765.86 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 19.00 S/1,765.86
4.4.2.14 TEE RANURADA SCH 40 DE 3" und 3.00 S/99.45 S/298.35 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/298.35
4.4.2.15 TEE HDPE DE 4" und 4.00 S/531.89 S/2,127.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/2,127.56
4.4.2.16 CRUZ SCH 40 DE 1 1/2" und 1.00 S/84.81 S/84.81 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/84.81
4.4.2.17 CRUZ SCH 40 DE 2" und 2.00 S/113.85 S/227.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/227.70
4.4.2.18 REDUCCION SCH 40 1 1/4" a 1" und 13.00 S/42.78 S/556.14 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 13.00 S/556.14
4.4.2.19 REDUCCION SCH 40 1 1/2" a 1" und 6.00 S/54.39 S/326.34 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/326.34
4.4.2.20 REDUCCION SCH 40 1 1/2" a 1 1/4" und 4.00 S/50.96 S/203.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/203.84
4.4.2.21 REDUCCION SCH 40 2" a 1" und 22.00 S/41.17 S/905.74 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 22.00 S/905.74
4.4.2.22 REDUCCION SCH 40 2" a 1 1/4" und 5.00 S/54.44 S/272.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.00 S/272.20
4.4.2.23 REDUCCION SCH 40 2" a 1 1/2" und 3.00 S/66.15 S/198.45 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/198.45
4.4.2.24 REDUCCION SCH 40 2 1/2" a 1" und 21.00 S/83.30 S/1,749.30 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 21.00 S/1,749.30
4.4.2.25 REDUCCION SCH 40 2 1/2" a 2" und 8.00 S/83.95 S/671.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/671.60
4.4.2.26 REDUCCION SCH 40 3" a 1" und 2.00 S/82.35 S/164.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/164.70
4.4.2.27 REDUCCION SCH 40 3" a 1 1/2" und 5.00 S/100.38 S/501.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.00 S/501.90
4.4.2.28 REDUCCION SCH 40 4" a 2 1/2" und 11.00 S/74.07 S/814.77 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.00 S/814.77
4.4.2.29 UNION HDPE A SCH 40 2 1/2" und 6.00 S/193.49 S/1,160.94 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/1,160.94
4.4.2.30 UNION HDPE A SCH 40 4" und 14.00 S/287.49 S/4,024.86 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.00 S/4,024.86
4.4.3 SOPORTERIA
4.4.3.1 COLGADORES TIPO GOTA DE 1" und 144.00 S/37.29 S/5,369.76 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 144.00 S/5,369.76
4.4.3.2 COLGADORES TIPO GOTA DE 1 1/4" und 9.00 S/38.01 S/342.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9.00 S/342.09
4.4.3.3 COLGADORES TIPO GOTA DE 1 1/2" und 11.00 S/38.73 S/426.03 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.00 S/426.03
4.4.3.4 COLGADORES TIPO GOTA DE 2" und 24.00 S/41.48 S/995.52 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 24.00 S/995.52
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.4.3.5 COLGADORES TIPO GOTA DE 2 1/2" und 52.00 S/41.87 S/2,177.24 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 52.00 S/2,177.24
4.4.3.6 COLGADORES TIPO GOTA DE 3" und 4.00 S/44.24 S/176.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/176.96
4.4.3.7 COLGADORES TIPO GOTA DE 4" und 3.00 S/57.85 S/173.55 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/173.55
4.4.3.8 COLGADORES TIPO V und 152.00 S/156.51 S/23,789.52 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 152.00 S/23,789.52
4.4.3.9 SOPORTES DE 2 VIAS und 29.00 S/51.07 S/1,481.03 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 29.00 S/1,481.03
4.4.3.10 SOPORTES DE 4 VIAS und 12.00 S/62.10 S/745.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/745.20
4.4.4 SUMINISTRO E INSTALACION DE GABINETES CONTRA INCENDIO
4.4.4.1 GABINETE CONTRA INCENDIO TIPO A und 10.00 S/2,050.26 S/20,502.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.00 S/20,502.60
4.4.5 VALVULAS DE SISTEMA CONTRA INCENDIO
4.4.5.1 VALVULA SIAMESA DE 4" x 2½ x 2½" und 1.00 S/1,360.01 S/1,360.01 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/1,360.01
4.4.5.2 VALVULA CHECK FIRE DE 4" und 1.00 S/876.63 S/876.63 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/876.63
4.4.5.3 CAJA DE VALVULA PARA LA SIAMESA, DE 1.2 x 0.80 MT. EN PISO Y TAPA DE CONCRETO
und 1.00 S/1,117.20 S/1,117.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/1,117.20
4.4.6 INSTALACIONES ESPECIALES
4.4.6.1 ROCIADOR TIPO UPRIGHT, DE RESPUESTA RAPIDA Y COBERTURA ESTANDAR K=5.6, T°=68°C
und 154.00 S/91.70 S/14,121.80 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 154.00 S/14,121.80
4.4.6.2 ESTACIÓN DE CONTROL und 6.00 S/4,991.14 S/29,946.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/29,946.84
4.4.6.3 SELLADOR CORTA FUEGO PARA TUBERIAS und 4.00 S/216.03 S/864.12 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/864.12
4.4.6.4 VALVULA DE PRUEBA Y ACCESORIOS und 9.00 S/286.19 S/2,575.71 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9.00 S/2,575.71
4.4.6.5 VALVULA DE PURGA DE ALIMENTADORES und 2.00 S/493.12 S/986.24 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/986.24
4.4.7 CISTERNA DE AGUA CONTRA INCENDIO (V= 171 M3)
4.4.7.1 SUMINISTRO E INSTALACIÓN DE LA LINEA DE INGRESO, INCLUYE VALVULAS Y ACCESORIOS
4.4.7.1.1 TUBERÍA DE PVC Ø1 1/4" CLASE 10, SP m 2.00 S/17.31 S/34.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/34.62
4.4.7.1.2 CODO DE PVC SAP Ø 1 1/4" x 90° und 2.00 S/17.47 S/34.94 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/34.94
4.4.7.1.3 VÁLVULA ESFÉRICA DE BRONCE PESADA Ø 1 1/4" und 1.00 S/115.42 S/115.42 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/115.42
4.4.7.1.4 BRIDA ROMPE AGUA DE F°G° Ø 1 1/4" und 1.00 S/125.78 S/125.78 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/125.78
4.4.7.1.5 VÁLVULA FLOTADORA Ø 1 1/4" und 1.00 S/203.25 S/203.25 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/203.25
4.4.7.2 SUMINISTRO E INSTALACIÓN DE LA LINEA DE SUCCION, INCLUYE VALVULAS Y ACCESORIOS
4.4.7.2.1 SUM. E INT. VALVULAS Y ACCESORIOS EN LA LINEA DE SUCCION glb 1.00 S/8,710.91 S/8,710.91 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/8,710.91
4.4.7.3 SUMINISTRO E INSTALACIÓN DEL EQUIPO DE BOMBEO
4.4.7.3.1 SUMINISTRO E INSTALACION DE BOMBA PRINCIPAL, Q=750GPM ADT=104.33 m und 1.00 ######### S/161,035.59 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/161,035.59
4.4.7.3.2 SUMINISTRO E INSTALACION DE BOMBA JOCKEY, Q=13.24 GPM ADT=109.33 m und 1.00 S/13,564.75 S/13,564.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/13,564.75
4.4.7.3.3 SUMINISTRO E INSTALACION DE LINEA DE CENSADO DE PRESION und 1.00 S/1,048.17 S/1,048.17 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/1,048.17
4.4.7.4 SUMINISTRO E INSTALACIÓN DE LA LINEA DE IMPULSION, INCLUYE VALVULAS Y ACCESORIOS
4.4.7.4.1 SUM. E INT. VALVULAS Y ACCESORIOS EN LA LINEA DE IMPULSION glb 1.00 S/5,189.38 S/5,189.38 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/5,189.38
4.4.7.5 SUMINISTRO E INSTALACIÓN DE LA LINEA DE LIMPIEZA Y REBOSE
4.4.7.5.1 TUBERÍA BRIDADA DE HD Ø 6" m 2.00 S/515.18 S/1,030.36 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/1,030.36
4.4.7.5.2 BRIDA ROMPE AGUA DE HD Ø 6" und 1.00 S/719.98 S/719.98 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/719.98
4.4.7.5.3 CODO DE HD Ø 6" x 90° und 1.00 S/401.31 S/401.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/401.31
4.4.7.5.4 TUBERÍA FG Ø 3", CLASE 10 ROSCADO m 1.00 S/185.77 S/185.77 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/185.77
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.4.7.5.5 BRIDA ROMPE AGUA DE F°G° Ø 3" und 1.00 S/169.69 S/169.69 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/169.69
4.4.7.5.6 CODO FG Ø 3" x 90°, CLASE 10 ROSCADO und 2.00 S/47.31 S/94.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/94.62
4.4.7.5.7 VÁLVULA COMPUERTA DE BRONCE Ø 3" und 1.00 S/251.98 S/251.98 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/251.98
4.4.7.5.8 TUBERÍAS DE PVC Ø 4", CLASE PESADA m 1.00 S/26.23 S/26.23 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/26.23
4.4.7.6 SUMINISTRO E INSTALACION DE LA LINEA DE VENTILACIÓN
4.4.7.6.1 TUBERÍAS DE F°G° Ø 3" m 1.00 S/185.77 S/185.77 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/185.77
4.4.7.6.2 CODO DE F°G° 90° Ø 3" und 2.00 S/47.31 S/94.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/94.62
4.4.7.7 ESTACION DE CONTROL
4.4.7.7.1 MANIFOLD DE CONTROL und 1.00 S/9,656.71 S/9,656.71 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/9,656.71
4.4.7.8 SUMINISTRO E INSTALACION DE VALVULAS ANGULARES 4"X2.1/2"
4.4.7.8.1 VALVULA ANGULAR 4"x2.1/2" und 6.00 S/767.75 S/4,606.50 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/4,606.50
4.4.7.9 PRUEBAS HIDRAULICAS
4.4.7.9.1 PRUEBA HIDRAULICA DE CISTERNA glb 1.00 S/1,064.00 S/1,064.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/1,064.00
4.5 SISTEMA DE DRENAJE PLUVIAL
4.5.1 RED DE DERIVACIÓN
4.5.1.1 SUMINISTRO E INSTALACION DE TUBERIA DE CLASE PESADA PVC Ø 2” m 11.00 S/34.40 S/378.40 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.00 S/378.40
4.5.1.2 SUMINISTRO E INSTALACION DE TUBERIA DE CLASE PESADA PVC Ø 3” m 322.55 S/60.59 S/19,543.30 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 322.55 S/19,543.30
4.5.1.3 PRUEBAS HIDRAULICAS Y DE ESCORRENTIA m 333.55 S/3.51 S/1,170.76 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 333.55 S/1,170.76
4.5.2 RED DE RECOLECCIÓN
4.5.2.1 TRABAJOS PRELIMINARES
4.5.2.1.1 TRAZO Y REPLANTEO RED DE DRENAJE PLUVIAL m 565.93 S/1.59 S/899.83 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 565.93 S/899.83
4.5.2.2 MOVIMIENTO DE TIERRAS
4.5.2.2.1 EXCAVACIÓN DE ZANJA EN T.N., MANUAL, H < 1.00 MT, COLECTORES DE SALIDA m 46.91 S/17.16 S/804.98 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 46.91 S/804.98
4.5.2.2.2 REFINE Y NIVELACIÓN DE ZANJA, MANUAL, TUB. DESAGÜE, Ø 4" m 46.91 S/9.13 S/428.29 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 46.91 S/428.29
4.5.2.2.3 CAMA DE APOYO, TUB. DESAGÜE, ARENA GRUESA, 0.10 < H < 0.30 m m 46.91 S/6.55 S/307.26 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 46.91 S/307.26
4.5.2.2.4 RELLENO COMPACTADO DE ZANJAS m 46.91 S/65.65 S/3,079.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 46.91 S/3,079.64
4.5.2.2.5 ELIMINACIÓN DE MATERIAL EXCEDENTE m³ 3.11 S/39.21 S/121.94 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.11 S/121.94
4.5.2.3 TUBERIAS DE RECOLECCIÒN
4.5.2.3.1 SUMINISTRO E INSTALACION DE TUBERIA CLASE PESADA PVC Ø 2” m 10.76 S/30.44 S/327.53 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.76 S/327.53
4.5.2.3.2 SUMINISTRO E INSTALACION DE TUBERIA CLASE PESADA PVC Ø 3” m 440.85 S/35.07 S/15,460.61 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 440.85 S/15,460.61
4.5.2.3.3 SUMINISTRO E INSTALACION DE TUBERIA CLASE PESADA PVC Ø 4” m 114.33 S/34.60 S/3,955.82 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 114.33 S/3,955.82
4.5.2.3.4 PRUEBAS HIDRAULICAS Y DE ESCORRENTIA m 565.93 S/3.51 S/1,986.41 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 565.93 S/1,986.41
4.5.3 ACCESORIOS DRENAJE PLUVIAL
4.5.3.1 CODO PVC CLASE PESADA DE Ø 3" x 90° und 78.00 S/14.95 S/1,166.10 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 78.00 S/1,166.10
4.5.3.2 CODO PVC CLASE PESADA DE Ø 3" x 45° und 12.00 S/14.95 S/179.40 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/179.40
4.5.3.3 YEE PVC CLASE PESADA DE Ø 3X3" und 37.00 S/14.95 S/553.15 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 37.00 S/553.15
4.5.4 ADITAMIENTOS VARIOS
4.5.4.1 SUMIDERO BRONCE CROMADO DE 2" pza 38.00 S/44.68 S/1,697.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 38.00 S/1,697.84
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.5.4.2 TRAMPA TIPO "P" Ø 4 und 10.00 S/58.05 S/580.50 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.00 S/580.50
4.5.4.3 SUMIDERO BRONCE CROMADO DE 4" pza 10.00 S/43.09 S/430.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.00 S/430.90
4.5.4.4 REGISTRO ROSCADO DE 3" pza 4.00 S/37.52 S/150.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/150.08
4.5.5 CANALETA DE DRENAJE PLUVIAL
4.5.5.1 SUMINISTRO E INSTALACION DE CANALETA PL GALVANIZADA DE DRENAJE PLUVIAL DEm ANCHO7.45
Ø 4” e=0.40mm
S/66.04INCLUYES/492.00
ACCESORIOS DE
0.00
FIJACIONS/0.00 0.00 S/0.00 0.00 S/0.00 0.00 7.45 S/492.00
4.5.6 CAMARAS DE INSPECCIÒN
4.5.6.1 CAJAS DE REGISTRO PLUVIAL 0.25 X 0.50 m. CON REJILLA und 15.00 S/282.25 S/4,233.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.00 S/4,233.75
4.5.6.2 CAJA DE DRENAJE PLUVIAL DE 0.30X0.30 m und 5.00 S/269.37 S/1,346.85 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.00 S/1,346.85
4.5.7 OTROS
4.5.7.1 DESCARGA PLUVIAL DE TUBERIA PVC Ø 3" A EXTERIORES und 12.00 S/121.92 S/1,463.04 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/1,463.04
4.5.7.2 DESCARGA PLUVIAL DE TUBERIA PVC Ø 4" A EXTERIORES und 3.00 S/137.99 S/413.97 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/413.97
4.6 DESAGÜE Y VENTILACIÓN
4.6.1 SALIDA DE DESAGÜE Y VENTIALACIÓN
4.6.1.1 SALIDA DE DESAGUE PVC CLASE PESADA Ø 1” O 25 mm pto 5.00 S/60.43 S/302.15 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.00 S/302.15
4.6.1.2 SALIDA DE DESAGUE PVC CLASE PESADA Ø 2” O 54 mm pto 130.00 S/76.00 S/9,880.00 0.00 S/0.00 21.00 S/1,596.00 21.00 S/1,596.00 16.15 109.00 S/8,284.00
4.6.1.3 SALIDA DE DESAGUE PVC CLASE PESADA Ø 4” O 105 mm pto 52.00 S/85.83 S/4,463.16 0.00 S/0.00 7.00 S/600.81 7.00 S/600.81 13.46 45.00 S/3,862.35
4.6.1.4 SALIDA DE VENTILACION CLASE LIVIANA Ø 2” o 54 mm pto 87.00 S/76.36 S/6,643.32 0.00 S/0.00 4.00 S/305.44 4.00 S/305.44 4.60 83.00 S/6,337.88
4.6.2 REDES DE DERIVACIÓN
4.6.2.1 SUMINISTRO E INSTALACION DE TUBERIA DE CLASE PESADA PVC Ø 2” m 207.56 S/30.44 S/6,318.13 0.00 S/7.14 0.00 S/0.00 0.00 S/0.00 0.00 207.56 S/6,318.13
4.6.2.2 SUMINISTRO E INSTALACION DE TUBERIA DE CLASE PESADA PVC Ø 3” m 59.00 S/35.07 S/2,069.13 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 59.00 S/2,069.13
4.6.2.3 SUMINISTRO E INSTALACION DE TUBERIA DE CLASE PESADA PVC Ø 4” m 102.52 S/30.83 S/3,160.69 0.00 S/11.92 0.00 S/0.00 0.00 S/0.00 0.00 102.52 S/3,160.69
4.6.2.4 SUMINISTRO E INSTALACION DE TUBERIA DE CLASE PESADA PVC Ø 2” (COLGADA) m 138.60 S/44.72 S/6,198.19 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 138.60 S/6,198.19
4.6.2.5 SUMINISTRO E INSTALACION DE TUBERIA DE CLASE PESADA PVC Ø 4” (COLGADA) m 76.70 S/66.69 S/5,115.12 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 76.70 S/5,115.12
4.6.2.6 SUMINISTRO E INSTALACION DE TUBERIA DE CLASE LIVIANA PVC Ø 2” m 61.13 S/17.44 S/1,066.11 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 61.13 S/1,066.11
4.6.2.7 MONTANTE DE DESAGUE CLASE PESADA PVC Ø 3” m 26.70 S/39.61 S/1,057.59 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 26.70 S/1,057.59
4.6.2.8 MONTANTE DE DESAGUE CLASE PESADA PVC Ø 4” m 173.55 S/41.64 S/7,226.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 173.55 S/7,226.62
4.6.2.9 MONTANTE DE VENTILACIÓN CLASE LIVIANA PVC Ø 2” m 120.12 S/17.44 S/2,094.89 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 120.12 S/2,094.89
4.6.2.10 MONTANTE DE VENTILACIÓN CLASE LIVIANA PVC Ø 3” m 21.25 S/27.65 S/587.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 21.25 S/587.56
4.6.2.11 PRUEBA HIDRAULICA EN RED DE DESAGUE m 987.13 S/2.48 S/2,448.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 987.13 S/2,448.08
4.6.3 REDES COLECTORAS
4.6.3.1 TRABAJOS PRELIMINARES
4.6.3.1.1 TRAZO Y REPLANTEO DE LA RED DE DESAGUE m 406.82 S/1.59 S/646.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 406.82 S/646.84
4.6.3.2 MOVIMIENTO DE TIERRAS
4.6.3.2.1 EXCAVACIÓN DE ZANJA EN T.N., MANUAL, H < 1.10 MT, PARA REDES SANITARIAS m 406.82 S/26.40 S/10,740.05 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 406.82 S/10,740.05
4.6.3.2.2 REFINE Y NIVELACIÓN DE ZANJA, MANUAL, TUB. DESAGÜE, Ø 4" A Ø 6" m 406.82 S/9.13 S/3,714.27 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 406.82 S/3,714.27
4.6.3.2.3 CAMA DE APOYO, TUB. DESAGÜE, ARENA GRUESA, 0.10 < H < 0.15 MT m 406.82 S/6.55 S/2,664.67 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 406.82 S/2,664.67
4.6.3.2.4 RELLENO COMPACTADO, MANUAL, MAT. PROPIO, H < 0.30 MT, CON PLANCHA 7HP m 406.82 S/39.59 S/16,106.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 406.82 S/16,106.00
4.6.3.2.5 ELIMINACIÓN DE MATERIAL EXCEDENTE, C/MAQ., m³ 174.40 S/39.21 S/6,838.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 174.40 S/6,838.22
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.6.3.3 TUBERIAS O REDES COLECTORAS
4.6.3.3.1 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE PESADA Ø 4” o 105 mm m 165.32 S/32.81 S/5,424.15 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 165.32 S/5,424.15
4.6.3.3.2 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE PESADA Ø 6” o 168 mm m 100.00 S/59.71 S/5,971.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 100.00 S/5,971.00
4.6.3.3.3 SUMINISTRO E INSTALACION DE TUBERIA PVC CLASE LIVIANA Ø 2” o 54 mm m 62.77 S/17.44 S/1,094.71 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 62.77 S/1,094.71
4.6.3.3.4 PRUEBA HIDRAULICA EN RED DE DESAGUE m 328.09 S/3.06 S/1,003.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 328.09 S/1,003.96
4.6.4 ACCESORIOS EN REDES DE DESAGUE
4.6.4.1 CODO PVC CLASE PESADA DE Ø 2" x 45° (DESAGUE) und 73.00 S/9.04 S/659.92 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 73.00 S/659.92
4.6.4.2 CODO PVC CLASE PESADA DE Ø 3" x 45° (DESAGUE) und 6.00 S/13.18 S/79.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/79.08
4.6.4.3 CODO PVC CLASE PESADA DE Ø 4" x 45° (DESAGUE) und 30.00 S/14.97 S/449.10 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 30.00 S/449.10
4.6.4.4 TEE PVC CLASE PESADA DE Ø 2" (DESAGUE) und 1.00 S/10.56 S/10.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/10.56
4.6.4.5 TEE PVC CLASE PESADA DE Ø 4" (DESAGUE) und 8.00 S/18.20 S/145.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/145.60
4.6.4.6 TEE CON REDUCCION PVC CLASE PESADA DE Ø 4"x 2" (DESAGUE) und 15.00 S/15.74 S/236.10 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.00 S/236.10
4.6.4.7 YEE 2X2 PVC CLASE PESADA DE Ø 2" (DESAGUE) und 103.00 S/11.35 S/1,169.05 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 103.00 S/1,169.05
4.6.4.8 YEE 3X3 PVC CLASE PESADA DE Ø 3" (DESAGUE) und 2.00 S/15.90 S/31.80 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/31.80
4.6.4.9 YEE 4X4 PVC CLASE PESADA DE Ø 4" (DESAGUE) und 89.00 S/21.79 S/1,939.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 89.00 S/1,939.31
4.6.4.10 YEE 4X2 PVC CLASE PESADA DE Ø 4" (DESAGUE) und 27.00 S/16.61 S/448.47 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 27.00 S/448.47
4.6.4.11 YEE 3X2 PVC CLASE PESADA DE Ø3" (DESAGUE) und 10.00 S/13.82 S/138.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.00 S/138.20
4.6.4.12 REDUCCIÓN PVC CLASE PESADA DE Ø 4" - Ø 2" (DESAGUE) und 19.00 S/15.89 S/301.91 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 19.00 S/301.91
4.6.4.13 REDUCCIÓN PVC CLASE PESADA DE Ø 4" - Ø3 " (DESAGUE) und 1.00 S/18.88 S/18.88 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/18.88
4.6.4.14 REDUCCIÓN PVC CLASE PESADA DE Ø 3" - Ø2 " (DESAGUE) und 5.00 S/11.11 S/55.55 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.00 S/55.55
4.6.4.15 YEE 4X3 PVC CLASE PESADA DE Ø 4" (DESAGUE) und 3.00 S/15.62 S/46.86 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/46.86
4.6.4.16 CODO PVC CLASE LIVIANA DE Ø 2" x 90° (VENTILACIÓN) und 22.00 S/8.95 S/196.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 22.00 S/196.90
4.6.4.17 CODO PVC CLASE LIVIANA DE Ø2" x 45º (VENTILACIÓN) und 5.00 S/16.77 S/83.85 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.00 S/83.85
4.6.5 ADITAMIENTOS VARIOS
4.6.5.1 SUMINISTRO E INSTALACION DE REGISTRO DE BRONCE ROSCADO Ø 2" und 14.00 S/48.13 S/673.82 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.00 S/673.82
4.6.5.2 SUMINISTRO E INSTALACION DE SUMIDERO DE BRONCE DE Ø 2” INCLUYE TRAMPA und 53.00 S/49.48 S/2,622.44 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 53.00 S/2,622.44
4.6.5.3 SUMINISTRO E INSTALACION DE SUMIDERO DE BRONCE DE Ø 3” INCLUYE TRAMPA und 3.00 S/79.28 S/237.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/237.84
4.6.5.4 SUMINISTRO E INSTALACION DE SUMIDERO DE BRONCE DE Ø 4” INCLUYE TRAMPA und 27.00 S/81.87 S/2,210.49 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 27.00 S/2,210.49
4.6.5.5 SOMBRERO VENTILACION PVC DE 2" und 16.00 S/18.02 S/288.32 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 16.00 S/288.32
4.6.5.6 SOMBRERO VENTILACION PVC DE 3" und 3.00 S/22.48 S/67.44 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/67.44
4.6.5.7 SOMBRERO VENTILACION PVC DE 4" und 13.00 S/35.54 S/462.02 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 13.00 S/462.02
4.6.5.8 SUMINISTRO E INSTALACION DE REGISTRO DE BRONCE ROSCADO Ø 4" und 20.00 S/56.33 S/1,126.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 20.00 S/1,126.60
4.6.5.9 SUMINISTRO E INSTALACION DE REGISTRO TIPO DADO DE BRONCE Ø 4" und 12.00 S/69.92 S/839.04 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/839.04
4.6.5.10 SUMINISTRO E INSTALACION DE REGISTRO TIPO DADO DE BRONCE Ø 2" und 12.00 S/58.20 S/698.40 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/698.40
4.6.6 CÁMARAS DE INSPECCIÓN
4.6.6.1 CAJAS DE REGISTRO
4.6.6.1.1 CAJA DE REGISTRO DE 0.30 m. x 0.60 m. C/TAPA DE CONCRETO Hmax= 0.60 m und 10.00 S/388.03 S/3,880.30 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.00 S/3,880.30
4.6.6.1.2 CAJA DE REGISTRO DE 0.45 m. x 0.60 m. C/TAPA DE CONCRETO Hmax= 1.00 m und 8.00 S/509.24 S/4,073.92 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/4,073.92
INSTALACIONES SANITARIAS
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/ METRADO VALOR S/ METRADO VALOR S/ METRADO VALOR S/ % METRADO VALOR S/
4.6.6.1.3 CAJA DE REGISTRO DE 0.60 m. x 0.60 m. C/TAPA DE CONCRETO Hmax= 0.60 m und 6.00 S/428.33 S/2,569.98 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/2,569.98
4.6.6.1.4 CAJA DE REGISTRO CIEGA 0.30 m. x 0.60 m Y REGISTRO DE BRONCE 4" Hmax= 0.60 mund 7.00 S/298.13 S/2,086.91 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 7.00 S/2,086.91
4.6.6.1.5 CAJA DE REGISTRO DE 0.25m X 0.25m CON REJILLA und 3.00 S/327.44 S/982.32 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/982.32
4.6.7 INSTALACIONES ESPECIALES
4.6.7.1 TRAMPA DE GRASAS und 1.00 S/2,606.67 S/2,606.67 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/2,606.67
4.6.8 CAMARA DE BOMBEO DE DESAGÜE
4.6.8.1 ACCESORIOS
4.6.8.1.1 CODO BASE PARA ACOPLAMIENTO DE BOMBA DE HIERRO DUCTIL und 2.00 S/495.85 S/991.70 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/991.70
4.6.8.1.2 REDUCCIÓN CONCENTRICA BB PN10 HD DN 80 X 65mm und 2.00 S/43.23 S/86.46 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/86.46
4.6.8.1.3 NIPLE LONG. 2.88m BB PN10 HD DN 80mm und 2.00 S/129.24 S/258.48 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/258.48
4.6.8.1.4 CODO 90º BB PN10 HD DN 80mm und 2.00 S/192.49 S/384.98 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/384.98
4.6.8.1.5 NIPLE LONG. 0.65m BB PN10 HD DN 80mm und 4.00 S/60.89 S/243.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/243.56
4.6.8.1.6 BRIDA DE ANCLAJE DE ACERO DN 80mm und 2.00 S/283.07 S/566.14 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/566.14
4.6.8.1.7 UNION DE DESMONTAJE AUTOPORTANTE BB PN10 HD DN80MM und 2.00 S/384.89 S/769.78 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/769.78
4.6.8.1.8 NIPLE LONG. 0.10M BB PN10 HD DN 80MM und 1.00 S/593.27 S/593.27 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/593.27
4.6.8.1.9 NIPLE LONG. 0.85M BB PN10 HD DN 80MM und 1.00 S/649.67 S/649.67 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/649.67
4.6.8.1.10 REDUCCIÓN CONCENTRICA BB PN10 HD DN 100X80MM und 1.00 S/38.32 S/38.32 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/38.32
4.6.8.1.11 NIPLE LONG. 0.20M BB PN10 HD DN 110MM und 1.00 S/31.75 S/31.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/31.75
4.6.8.1.12 ADAPTADOR BRIDA A PVC DE DN 110MM und 1.00 S/186.75 S/186.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/186.75
4.6.8.1.13 CODO 90º PVC, PN10 DN 110MM und 1.00 S/51.72 S/51.72 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/51.72
4.6.8.2 VALVULAS
4.6.8.2.1 VÁLVULA DE AIRE (AGUAS RESIDUALES) TRIPLE EFECTO DE HIERRO DUCTIL DN 80mm und 2.00 S/2,510.81 S/5,021.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/5,021.62
4.6.8.2.2 VALVULA CHECK BRIDADA DE HIERRO DUCTIL DN 80mm und 2.00 S/1,006.81 S/2,013.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/2,013.62
4.6.8.2.3 VALVULA COMPUERTA BRIDADA DE HIERRO DUCTIL DN 80mm und 2.00 S/1,341.77 S/2,683.54 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/2,683.54
4.6.8.3 ELECTROBOMBAS
4.6.8.3.1 SUMINISTRO E INSTALACION DE ELECTROBOMBA SUMERGIBLE PARA AGUA RESIDUAL, undQ=5.59 2.00
L/s, Altura
S/15,852.55
Dinamica Total de 10.91 m.c.a,0.00
S/31,705.10 Pot = 3 HP,S/0.00
Tensión 3Ø-220V-60Hz
0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/31,705.10
4.6.8.4 OTROS
4.6.8.4.1 CANASTO DE SÓLIDOS und 1.00 S/3,426.31 S/3,426.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/3,426.31
4.7 REDES DE ABASTECIMIENTO DE AGUA POTABLE Y ALCANTARILLADO SANITARIO
4.7.1 REDES DE ABASTECIMIENTO DE AGUA POTABLE Y ALCANTARILLADO SANITARIO glb 1.00 ######### S/154,477.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/154,477.60

TOTAL COSTO DIRECTO ########## S/19.06 S/8,906.37 S/8,906.37 0.78% ##########


GASTOS GENERALES (13.49 % CD) S/154,757.29 S/2.57 S/1,201.47 S/1,201.47 0.78% S/153,555.82
UTILIDAD (6 % CD) S/68,832.00 S/1.14 S/534.38 S/534.38 0.78% S/68,297.62
SUB TOTAL DEL PRESUPUESTO ########## S/22.77 S/10,642.22 S/10,642.22 0.78% ##########

También podría gustarte