Professional Documents
Culture Documents
Pgina
Presupuesto
Cliente
Lugar
Item
Descripcin
01
OBRAS PROVISIONALES
Presupuesto
Subpresupuesto
0201001
Und.
Metrado
Precio S/.
7,883.99
01.01
und
1.00
01.02
m2
01.03
glb
02
Parcial S/.
1,044.49
1,044.49
50.00
36.79
1,839.50
1.00
5,000.00
OBRAS PRELIMINARES
5,000.00
29,298.24
02.01
km
8.00
1,150.11
9,200.88
02.02
km
8.00
741.20
5,929.60
02.03
TRANSPORTE DE MATERIALES
glb
1.00
5,000.00
5,000.00
02.04
und
28.00
327.42
03
9,167.76
39,000.04
03.01
glb
1.00
25,000.00
25,000.00
03.02
glb
1.00
5,000.00
5,000.00
03.03
mes
4.00
1,000.01
4,000.04
03.04
glb
1.00
5,000.00
5,000.00
04
MOVIMIENTO DE TIERRAS
1,183,011.16
04.01
m3
23,649.08
6.00
141,894.48
04.02
m3
3,188.47
13.15
41,928.38
04.03
m3
373.64
60.77
22,706.10
04.04
m3
9,068.79
67.60
613,050.20
m3
45,600.00
7.97
363,432.00
m3
29,284.45
6.08
178,049.46
m3
330,109.53
1.42
468,755.53
m3
9,600.00
70.05
672,480.00
04.05
05
05.01
05.02
06
06.01
07
TRANSPORTE
646,804.99
BASE GRANULAR
CONFORMACION DE BASE GRANULAR E= 20 CM
672,480.00
PAVIMENTOS
1,191,840.00
07.01
IMPRIMACION ASFALTICA
m2
48,000.00
7.04
337,920.00
07.02
RIEGO DE LIGA
m2
48,000.00
5.25
252,000.00
07.03
MORTERO ASFALTICO
m2
48,000.00
12.54
601,920.00
08
08.01
08.01.01
08.01.01.01
08.01.01.02
08.01.02
OBRAS DE ARTE
855,741.32
CUNETAS
298,992.15
OBRAS PRELIMINARES
8,435.24
km
4.46
1,150.11
km
4.46
741.20
MOVIMINETO DE TIERRAS
3,305.75
58,396.56
08.01.02.01
m3
826.44
39.94
08.01.02.02
m2
5,129.00
4.95
08.01.03
5,129.49
CONCRETO SIMPLE
33,008.01
25,388.55
183,895.60
08.01.03.01
m3
490.60
338.45
08.01.03.02
ENCOFRADO Y DESENCOFRADO
m2
165.00
42.97
7,090.05
08.01.03.03
m2
4,237.00
2.54
10,761.98
1,425.00
33.87
48,264.75
08.01.04
08.01.04.01
08.02
08.02.01
JUNTAS FLEXIBLES
JUNTA DE DILATACION e=1"
166,043.57
48,264.75
ALCANTARILLADO TMC
556,749.17
OBRAS PRELIMINARES
5,803.02
08.02.01.01
m2
379.50
2.51
08.02.01.02
m2
379.50
1.06
402.27
08.02.01.03
460.00
9.67
4,448.20
2,127.08
13.21
08.02.02
08.02.02.01
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS CON EQUIPO
952.55
221,886.79
m3
Fecha :
28,098.73
02/08/2016 04:59:01p.m.
S10
Pgina
Presupuesto
Cliente
Lugar
Item
Descripcin
Presupuesto
Subpresupuesto
0201001
Und.
Metrado
Precio S/.
Parcial S/.
08.02.02.02
m2
581.90
4.95
2,880.41
08.02.02.03
m3
1,273.74
97.33
123,973.11
08.02.02.04
2,127.08
12.48
26,545.96
08.02.02.05
m3
2,127.08
6.08
12,932.65
08.02.02.06
m3
19,335.16
1.42
08.02.03
CONCRETO SIMPLE
27,455.93
107,429.66
08.02.03.01
m2
123.74
204.70
25,329.58
08.02.03.02
m3
139.15
331.80
46,169.97
08.02.03.03
m2
586.04
58.77
34,441.57
08.02.03.04
m2
586.04
2.54
08.02.04
ALCANTARILLA TMC
1,488.54
221,629.70
08.02.04.01
mll
242.00
558.39
135,130.38
08.02.04.02
m2
1,398.76
61.84
86,499.32
09
53,207.20
09.01
POSTES KILOMETRICOS
und
8.00
123.35
986.80
09.02
und
17.00
525.64
8,935.88
09.03
19,676.88
1.68
33,057.16
09.04
und
624.00
16.39
10
10.01
PROTECCION AMBIENTAL
PROGRAMA DE ABANDONO DE OBRA
10.01.01
10.01.02
11
126,150.00
m3
100,000.00
1.21
m2
2,500.00
2.06
MONITOREO ARQUEOLOGICO
11.01
10,227.36
126,150.00
121,000.00
5,150.00
10,000.00
glb
1.00
10,000.00
10,000.00
4,815,416.94
COSTO DIRECTO
577,850.03
361,156.27
UTILIDAD (7.5%)
------------------5,754,423.24
SUBTOTAL
1,035,796.18
IGV
------------------6,790,219.42
PRESUPUESTO TOTAL
101,853.29
SUPERVISION (1.5%)
224,947.29
------------------7,117,020.00
Fecha :
02/08/2016 04:59:01p.m.