PRESP. CONTRACPRESUPUESTOPROYECTO:INSTALACIN DEL SISTEMA DE RIEGO DERIVACIN SANTUARIO CHAQUELLA EN LAS COMUNIDADES DE HUACROYUTA MARQUIRI, ANTACAMA Y HUARCAPATA, DISTRITO DE PALLPATA ESPINAR - CUSCO.CONTRATISTA: CONSORCIO LOS INCASLUGAR: CUSCO-ESPINAR-PALLPATAFECHA: JUNIO - 2014SUB PRESUPUESTO: INSTALACIN DEL SISTEMA DE RIEGO DERIVACIN SANTUARIO CHAQUELLA EN LAS COMUNIDADES DE HUACROYUTA MARQUIRI, ANTACAMA Y HUARCAPATA, DISTRITO DE PALLPATA ESPINAR - CUSCO.REPLANTEOADICIONALDEDUCTIVOITEMDESCRIPCINUNDMETRADOPRECIO S/.PARCIAL(S/.)CANTIDADPARCIALCANTIDADPARCIALCANTIDADPARCIAL01SISTEMA DE CONDUCCION4,802,112.334,438,279.37742,563.881,106,396.84-363,832.9601.06LINEA DE CONDUCCION418,170.23417,973.4240,715.2740,912.081.0603TUBERIAS Y ACCESORIOS418,170.23417,973.4240,715.2740,912.081.060301CAMA DE APOYO P/TUB H=0.10 Mm3,299.001.996,565.013,204.546,377.030.000.094.46187.981.060302SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m370.00126.0246,627.40224.0528,235.150.000.0145.9518,392.251.060303SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-7.5, S-20 ISO 1452 (D=14")m260.00157.5640,965.60186.1029,321.460.000.073.9011,644.141.060304SUMINISTRO E INSTALACION DE TUBERIA PVC 400 MM, S-25, ISO 4435, INC. ANILLOm2,694.00115.36310,779.842,605.01300,513.840.000.088.9910,266.001.060305SUMINISTRO Y COLOC. ACCESORIOS CODOS Y CURVASund2.00749.331,498.665.003,746.653.002,247.990.000.01.060306PRUEBA HIDRAULICA A ZANJA ABIERTAm3,324.003.5311,733.723,204.5411,312.010.000.0119.46421.71NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-10, S-20 ISO 1452 (D=14")m0.00185.930.00138.4125,734.36138.4125,734.360.000.0NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-15, S-20 ISO 1452 (D=14")m0.00249.820.0050.9712,732.9250.9712,732.920.000.001.07SIFON N 011,196,098.131,144,122.18166,593.34218,569.291.0703TUBERIAS Y ACCESORIOS1,196,098.131,144,122.18166,593.34218,569.291.070301CAMA DE APOYO P/TUB H=0.10 Mm8,426.001.9916,767.747,955.5615,831.570.000.0470.44936.171.070302SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m4,000.00126.02504,080.005,321.96670,673.341,321.96166,593.340.000.01.070303SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-7.5, S-20 ISO 1452 (D=14")m3,197.00157.56503,719.322,363.27372,357.520.000.0833.73131,361.801.070304SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-10, S-20 ISO 1452 (D=14")m713.00185.93132,568.09270.3350,262.210.000.0442.6782,305.881.070305SUMINISTRO Y COLOC. ACCESORIOS CODOS Y CURVAS D=355mm, UF. ISO 1452und16.00576.209,219.2012.006,914.400.000.04.002,304.801.070306PRUEBA HIDRAULICA A ZANJA ABIERTAm8,426.003.5329,743.787,955.5628,083.140.000.0470.441,660.64NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-15, S-20 ISO 1452 (D=14")m0.00106.410.000.000.00.000.00.000.001.08SIFON N 0283,464.401,152.400.0082,312.001.0803TUBERIAS Y ACCESORIOS83,464.401,152.400.0082,312.001.080301CAMA DE APOYO P/TUB. H= 0.10 Mm675.001.991,343.250.000.00.000.0675.001,343.251.080302SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m625.00126.0278,762.500.000.00.000.0625.0078,762.501.080303SUMIMISTRO Y COLOC. ACCESORIOS CODOS Y CURVAS D=355mm, UF, ISO 1452und2.00576.201,152.402.001,152.400.000.00.000.01.080304PRUEBA HIDRAULICA A ZANJA ABIERTAm625.003.532,206.250.000.00.000.0625.002,206.2501.09SIFON N 031,314,433.791,228,850.20348,948.79434,532.381.0903TUBERIAS Y ACCESORIOS1,314,433.791,228,850.20348,948.79434,532.381.090301CAMA DE APOYO P/TUB. H= 0.10 Mm7,854.001.9915,629.466,666.6213,266.570.000.01,187.382,362.891.090302SUMINISTRO E lNSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m1,744.00126.02219,778.88851.33107,284.570.000.0892.67112,494.311.090303SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-7.5, S-20 ISO 1452 (D=14")m3,271.00157.56515,378.761,272.35200,471.230.000.01,998.65314,907.531.090304SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-10, S-20 ISO (D=14")m2,839.00185.93527,855.274,039.97751,151.571,200.97223,296.300.000.01.090305SUMINISTRO Y COLOC ACCESORIOS CODOS Y CURVAS D=355mm, UF, ISO 1452und14.00576.208,066.8013.007,490.600.000.01.00576.201.090306PRUEBA HlDRAULICA A ZANJA ABIERTAm7,854.003.5327,724.626,666.6223,533.170.000.01,187.384,191.45NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-15, S-20 ISO (D=14")m0.00249.820.00502.97125,652.49502.97125,652.490.000.001.10SlFON N 041,789,945.781,646,181.17186,306.48330,071.091.1003TUBERIAS Y ACCESORIOS1,789,945.781,646,181.17186,306.48330,071.091.100301CAMA DE APOYO P/TUB H=0.10 Mm9,789.001.9919,480.119,010.9117,931.700.000.0778.091,548.411.100302SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m1,805.00126.02227,466.10872.46109,947.450.000.0932.54117,518.651.100303SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-7.5, S-20 ISO 1452 (D=14")m3,005.00157.56473,467.802,924.83460,836.400.000.080.1712,631.401.100304SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-10, S-20 ISO 1452 (D=14")m5,520.00185.931,026,333.604,467.85830,707.640.000.01,052.15195,625.961.100305SUMINISTRO Y COLOC. ACCESORIOS CODOS Y CURVAS D=355mm, UF. ISO 1452und15.00576.208,643.0015.008,643.000.000.00.000.01.100306PRUEBA HIDRAULICA A ZANJA ABIERTAm9,789.003.5334,555.179,010.9131,808.500.000.0778.092,746.67NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-15, S-20 ISO 1452 (D=14")m0.00249.820.00745.76186,306.48745.76186,306.480.000.030,043.00OK26,837.624,438,279.373,964.04742,563.8813,557.171,106,396.84(363,832.96)2,605.0116820+16920+100.063551012520+12597+76.60355527,287.6416920+16989+69.303551012597+12630+33.543557.516989+17189+200.033551512630+12680+50.463557.517189+17424+234.763551512680+12750+70.223557.517424+17450+28.023551512750+12840+90.043557.517450+17515+64.613551512840+12880+40.093557.517515+17596+81.513551512880+13020+140.013557.517596+17660+65.273551513020+13050+30.133557.517660+17746+86.123551513050+13070+20.813551017746+17870+124.343551013070+13110+40.003551017870+17960+90.963551013110+13120+10.153551017960+18000+40.983557.513120+13140+20.053551018000+18006+5.823557.513140+13180+40.223557.518006+18020+15.403557.513180+13320+140.003557.518020+18050+30.073557.513320+13590+270.013551018050+18160+110.013557.513590+13650+60.003551018160+18215+55.053557.513650+13890+240.013551018215+18300+85.083557.513890+14080+190.003551018300+18390+90.24355514080+14390+310.003551018390+18452+62.79355514390+14510+120.043557.5INICIO DE SIFON N 0414510+14580+70.083557.518526+18545+19.22400514580+14640+60.143551018545+18690+146.68400514640+14704+64.433551018690+18820+130.98400514704+14750+45.733551018820+19053+233.054007.514750+14810+60.093551019053+19195+142.534007.514810+14860+50.223551019195+19270+74.814007.514860+15010+150.023551019270+19392+121.764007.515010+15200+190.003551019392+19520+128.654007.515200+15380+180.013551019520+19895+375.154007.515380+15470+90.063551019895+20246+350.623551015470+15520+50.473551520246+20290+45.233551015520+15560+40.023551520290+20308+17.403551015560+15580+20.273551520308+20320+12.503551015580+15640+60.023551520320+20376+56.573557.515640+15680+41.103551020376+20402+27.063557.515680+15780+100.003551020402+20466+63.553557.515780+15940+160.063551020466+20516+50.223557.515940+16000+60.093551020516+21120+604.143551016000+16070+70.733551021120+21935+815.043551016070+16130+60.033551021935+22996+1,060.903551016130+16160+30.273551022996+23026+30.283551016160+16380+220.053551023026+23206+179.943551016380+16520+140.033551023206+23246+40.193551016520+16650+130.003551023246+24125+879.183551516650+16700+50.013551024125+24256+130.903551516700+16750+50.013551024256+24507+250.833551516750+16820+70.013551024507+24620+113.343551516820+16910+90.073551024620+24720+100.013551516910+17000+90.043551024720+25256+535.973551517000+17030+30.053551025256+25268+12.783551517030+17150+120.013551025268+25376+107.603551517150+17220+70.113551025376+25656+280.023551517220+17410+190.003551025656+25866+210.003551517410+17432+23.063551525866+25915+48.713551517432+17460+28.063551525915+26066+151.313551517460+17500+40.083551526066+26262+195.863551517500+17510+10.183551526262+26366+104.953551517510+17596+85.623551526366+26586+219.483551517596+17630+34.893551526586+26666+80.273551517630+17660+30.313551526666+26856+190.203551517660+17740+80.003551526856+26965+109.363551017740+17760+20.073551026965+27076+111.653551017760+17810+50.293551027076+27256+180.193551017810+17870+60.243551027256+27296+40.513557.517870+17913+43.973551027296+27526+230.003557.517913+17954+40.973551027526+27571+45.423557.517954+17986+32.923557.527571+27606+34.693557.517986+18030+44.473557.527606+27681+75.713557.518030+18150+120.023557.518150+18230+80.073557.518230+18320+90.013557.518320+18400+80.023557.518400+18470+70.263555INICIO DE SIFON N 0418650+18720+70.16355518720+18830+110.60355518830+18970+140.73355518970+19090+120.14355519090+19180+90.25355519180+19260+80.00355519260+19400+140.13355519400+19460+60.13355519460+19580+120.323557.519580+19710+130.003557.519710+19750+40.123557.519750+19810+60.033557.519810+19940+130.003557.519940+20010+70.063557.520010+20100+90.013557.520100+20360+260.023557.520360+20400+40.123557.520400+20416+16.433557.520416+20453+36.993557.520453+20520+68.213557.520520+20546+27.033557.520546+20590+43.553557.520590+20660+70.343557.520660+20800+140.023557.520800+21010+210.013557.521010+21120+110.003557.521120+21160+40.033557.521160+21201+40.673557.521201+21240+39.453557.521240+21360+120.033557.521360+21460+100.013557.521460+21500+40.013557.521500+21520+20.123557.521520+21570+50.003557.521570+21600+30.093557.521600+21820+220.063557.521820+21860+40.033557.521860+21920+60.463557.521920+21950+29.563557.521950+22080+130.043551022080+22150+70.003551022150+22200+50.023551022200+22300+100.003551022300+22380+80.023551022380+22480+100.013551022480+22580+100.003551022580+22660+80.013551022660+22720+60.073551022720+22786+66.323551022786+22800+13.933551022800+22840+40.053551022840+22880+40.133551022880+23000+120.003551023000+23114+113.873551023114+23140+26.293551023140+23200+60.003551023200+23240+40.013551023240+23340+100.023551023340+23360+20.233551023360+23570+210.013551023570+23740+170.013551023740+23920+180.023551023920+24080+160.023551024080+24320+240.013551024320+24500+180.003551024500+24570+70.013551024570+24650+80.013551024650+24720+70.083551024720+24820+100.073551024820+24900+80.003551024900+25150+250.023551025150+25250+100.043551025250+25370+120.023551525370+25384+14.263551025384+25460+76.123551025460+25550+90.003551025550+25740+190.013551525740+25900+160.003551525900+26000+100.003551526000+26090+90.033551026090+26170+80.013551526170+26260+90.183551026260+26340+80.063551026340+26380+40.053551026380+26466+86.363551026466+26515+49.153551026515+26600+84.643551026600+26700+100.003551026700+26770+70.373551526770+26795+25.343551526795+26940+144.883551026940+27020+80.063551027020+27160+140.713551027160+27200+40.403557.527200+27250+50.013557.527250+27320+70.123557.527320+27430+110.393557.527430+27510+80.023557.527510+27590+80.103557.527590+27650+60.323555

COMPARAT. DIAMETR.CUADRO COMPARATIVO EXPTEC - REPLANTEO (SIFONES)TUBERIAS PVCTUBERIAS F DUCTIL500450400355315250200HD 350HD 300TOTAL (ml)EXPTEC0.00.06,405.1618,807.680.00.00.00.00.025,212.84REPLANTEO0.0490.580.024,232.620.00.00.00.00.024,723.20DIFERENCIA0.0490.58(6,405.16)5,424.940.00.00.00.00.0489.64CUADRO COMPARATIVO EXPTEC - REPLANTEO (GRAVEDAD)TUBERIAS PVCTUBERIAS F DUCTIL500450400355315250200HD 350HD 300TOTAL (ml)EXPTEC0.00.02,675.640.00.00.00.00.00.02,675.64REPLANTEO0.00.02,605.010.00.00.00.00.00.02,605.01DIFERENCIA0.00.0(70.63)0.00.00.00.00.00.070.63CUADRO COMPARATIVO EXPTEC - REPLANTEO (TOTAL)TUBERIAS PVCTUBERIAS F DUCTIL500450400355315250200HD 350HD 300TOTAL (ml)EXPTEC0.00.09,080.8018,807.680.00.00.00.00.027,888.48REPLANTEO0.0490.582,605.0124,232.620.00.00.00.00.027,328.20DIFERENCIA0490.58(6,475.79)5,424.940.00.00.00.00.0560.27560.27

PRESP. REALPRESUPUESTOPROYECTO:INSTALACIN DEL SISTEMA DE RIEGO DERIVACIN SANTUARIO CHAQUELLA EN LAS COMUNIDADES DE HUACROYUTA MARQUIRI, ANTACAMA Y HUARCAPATA, DISTRITO DE PALLPATA ESPINAR - CUSCO.CONTRATISTA: CONSORCIO LOS INCASLUGAR: CUSCO-ESPINAR-PALLPATAFECHA: JUNIO - 2014SUB PRESUPUESTO: INSTALACIN DEL SISTEMA DE RIEGO DERIVACIN SANTUARIO CHAQUELLA EN LAS COMUNIDADES DE HUACROYUTA MARQUIRI, ANTACAMA Y HUARCAPATA, DISTRITO DE PALLPATA ESPINAR - CUSCO.REPLANTEOADICIONALDEDUCTIVOITEMDESCRIPCINUNDMETRADOPRECIO S/.PARCIAL(S/.)CANTIDADPARCIALCANTIDADPARCIALCANTIDADPARCIAL01SISTEMA DE CONDUCCION3,721,508.593,530,358.46645,408.46836,558.59-191,150.1301.06LINEA DE CONDUCCION322,046.19328,505.2436,264.9929,805.941.0603TUBERIAS Y ACCESORIOS322,046.19328,505.2436,264.9929,805.941.060301CAMA DE APOYO P/TUB H=0.10 Mm3,299.001.996,565.013,204.546,377.030.000.094.46187.981.060302SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m370.0085.3931,594.30224.0519,131.880.000.0145.9512,462.421.060303SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-7.5, S-20 ISO 1452 (D=14")m260.00119.3231,023.20186.1022,205.110.000.073.908,818.091.060304SUMINISTRO E INSTALACION DE TUBERIA PVC 400 MM, S-25, ISO 4435, INC. ANILLOm2,694.0088.95239,631.302,605.01231,715.560.000.088.997,915.741.060305SUMINISTRO Y COLOC. ACCESORIOS CODOS Y CURVASund2.00749.331,498.665.003,746.653.002,247.990.000.01.060306PRUEBA HIDRAULICA A ZANJA ABIERTAm3,324.003.5311,733.723,204.5411,312.010.000.0119.46421.71NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-10, S-20 ISO 1452 (D=14")m0.00153.950.00138.4121,308.04138.4121,308.040.000.0NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-15, S-20 ISO 1452 (D=14")m0.00249.350.0050.9712,708.9650.9712,708.960.000.001.07SIFON N 01888,523.11828,874.24112,882.12172,530.991.0703TUBERIAS Y ACCESORIOS888,523.11828,874.24112,882.12172,530.991.070301CAMA DE APOYO P/TUB H=0.10 Mm8,426.001.9916,767.747,955.5615,831.570.000.0470.44936.171.070302SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m4,000.0085.39341,560.005,321.96454,442.121,321.96112,882.120.000.01.070303SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-7.5, S-20 ISO 1452 (D=14")m3,197.00119.32381,466.042,363.27281,985.910.000.0833.7399,480.131.070304SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-10, S-20 ISO 1452 (D=14")m713.00153.95109,766.35270.3341,617.100.000.0442.6768,149.251.070305SUMINISTRO Y COLOC. ACCESORIOS CODOS Y CURVAS D=355mm, UF. ISO 1452und16.00576.209,219.2012.006,914.400.000.04.002,304.801.070306PRUEBA HIDRAULICA A ZANJA ABIERTAm8,426.003.5329,743.787,955.5628,083.140.000.0470.441,660.64NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-15, S-20 ISO 1452 (D=14")m0.00249.350.000.000.00.000.00.000.001.08SIFON N 0258,070.651,152.400.0056,918.251.0803TUBERIAS Y ACCESORIOS58,070.651,152.400.0056,918.251.080301CAMA DE APOYO P/TUB. H= 0.10 Mm675.001.991,343.250.000.00.000.0675.001,343.251.080302SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m625.0085.3953,368.750.000.00.000.0625.0053,368.751.080303SUMIMISTRO Y COLOC. ACCESORIOS CODOS Y CURVAS D=355mm, UF, ISO 1452und2.00576.201,152.402.001,152.400.000.00.000.01.080304PRUEBA HIDRAULICA A ZANJA ABIERTAm625.003.532,206.250.000.00.000.0625.002,206.2501.09SIFON N 031,027,700.811,016,171.43310,305.38321,834.761.0903TUBERIAS Y ACCESORIOS1,027,700.811,016,171.43310,305.38321,834.761.090301CAMA DE APOYO P/TUB. H= 0.10 Mm7,854.001.9915,629.466,666.6213,266.570.000.01,187.382,362.891.090302SUMINISTRO E lNSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m1,744.0085.39148,920.16851.3372,695.040.000.0892.6776,225.121.090303SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-7.5, S-20 ISO 1452 (D=14")m3,271.00119.32390,295.721,272.35151,816.620.000.01,998.65238,479.101.090304SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-10, S-20 ISO (D=14")m2,839.00153.95437,064.054,039.97621,953.341,200.97184,889.290.000.01.090305SUMINISTRO Y COLOC ACCESORIOS CODOS Y CURVAS D=355mm, UF, ISO 1452und14.00576.208,066.8013.007,490.600.000.01.00576.201.090306PRUEBA HlDRAULICA A ZANJA ABIERTAm7,854.003.5327,724.626,666.6223,533.170.000.01,187.384,191.45NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-15, S-20 ISO (D=14")m0.00249.350.00502.97125,416.09502.97125,416.090.000.001.10SlFON N 041,425,167.831,355,655.15185,955.97255,468.651.1003TUBERIAS Y ACCESORIOS1,425,167.831,355,655.15185,955.97255,468.651.100301CAMA DE APOYO P/TUB H=0.10 Mm9,789.001.9919,480.119,010.9117,931.700.000.0778.091,548.411.100302SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-5, S-20 ISO 1452 (D=14")m1,805.0085.39154,128.95872.4674,499.380.000.0932.5479,629.571.100303SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-7.5, S-20 ISO 1452 (D=14")m3,005.00119.32358,556.602,924.83348,990.850.000.080.179,565.751.100304SUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-10, S-20 ISO 1452 (D=14")m5,520.00153.95849,804.004,467.85687,825.750.000.01,052.15161,978.251.100305SUMINISTRO Y COLOC. ACCESORIOS CODOS Y CURVAS D=355mm, UF. ISO 1452und15.00576.208,643.0015.008,643.000.000.00.000.01.100306PRUEBA HIDRAULICA A ZANJA ABIERTAm9,789.003.5334,555.179,010.9131,808.500.000.0778.092,746.67NUEVOSUMINISTRO E INSTALACION DE TUBERIA PVC UF 355 MM C-15, S-20 ISO 1452 (D=14")m0.00249.350.00745.76185,955.97745.76185,955.970.000.030,043.00OK26,837.623,530,358.463,964.04645,408.4613,557.17836,558.59(191,150.13)