Documentos de Académico
Documentos de Profesional
Documentos de Cultura
S10
Presupuesto
0205008 "MEJORAMIENTO DE LA INFRAESTRUCTURA RECREATIVA Y DEPORTIVA DEL BARRIO 4 DEL SECTOR RIO
Presupuesto
001 ESTRUCTURAS
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Costo al
Und.
Metrado
Precio S/.
OBRAS PROVISIONALES
01
01.01
und
1.00
01.02
GLB
1.00
01.03
m2
20.00
01.04
359.30
OBRAS PRELIMINARES
02
02.01
m2
6,862.15
02.02
m2
1,391.14
02.03
und
3.00
02.04
TRAZO Y REPLANTEO
m2
6,862.15
MOVIMIENTO DE TIERRAS
03
03.01
m3
267.98
03.02
m3
90.72
03.03
EXCAVACION MASIVA
m3
569.98
03.04
m2
4,345.47
03.05
AFIRMADO E= 4"
m2
3,713.72
03.06
m3
66.43
03.07
m3
28.20
03.08
m3
2,273.60
03.09
m3
2,270.75
CONCRETO SIMPLE
04
04.01
m2
380.96
04.02
m3
135.35
04.03
m3
28.47
04.04
m2
162.55
04.05
m2
451.29
05
CONCRETO ARMADO
05.01
ZAPATAS
05.01.01
m3
39.69
05.01.02
kg
818.45
VIGAS DE CIMENTACION
05.02
05.02.01
m3
5.94
05.02.02
kg
239.62
COLUMNAS
05.03
05.03.01
m3
30.77
05.03.02
m2
384.24
05.03.03
kg
6,059.11
VIGAS
05.04
05.04.01
m3
57.28
05.04.02
m2
546.83
05.04.03
kg
32,004.90
LOSAS ALIGERADAS
05.05
05.05.01
m3
44.74
05.05.02
m2
559.20
05.05.03
und
9,316.27
05.05.04
kg
4,732.00
ESCALERAS
05.06
05.06.01
m3
2.33
05.06.02
m2
14.87
05.06.03
kg
222.57
PISCINA DE CONCRETO
05.07
05.07.01
m3
88.09
05.07.02
m2
276.05
05.07.03
kg
7,461.86
PUENTE DE CONCRETO
05.08
05.08.01
m3
4.78
05.08.02
m2
31.86
05.08.03
kg
360.26
05.09
05.09.01
m3
37.81
05.09.02
m2
134.26
05.09.03
kg
2,721.95
TOBOGAN DE CONCRETO
05.10
05.10.01
m3
0.86
05.10.02
m2
7.93
05.10.03
kg
87.84
BANCAS DE CONCRETO
05.11
05.11.01
m3
10.99
05.11.02
m2
34.84
05.11.03
kg
1,402.67
SARDINELES DE CONCRETO
05.12
05.12.01
m3
35.12
05.12.02
m2
331.37
05.12.03
kg
425.68
05.12.04
JUNTAS ASFALTICAS
50.80
06
06.01
m2
1,141.92
06.02
m2
296.58
06.03
JUNTAS ASFALTICAS
1,033.00
07
07.01
m3
92.63
07.02
m2
26.50
m2
117.20
08
08.01
08.02
m2
194.85
08.03
m2
9.45
COSTO DIRECTO
UTILIDAD (6.5%)
SUBTOTAL
IGV (18%)
TOTAL PRESUPUESTO
SON :
22/09/2012
Parcial S/.
11,812.54
1,065.28
1,065.28
1,500.00
1,500.00
68.75
1,375.00
21.91
7,872.26
49,488.10
3.06
20,998.18
12.08
16,804.97
715.52
2,146.56
1.39
9,538.39
170,049.12
28.25
7,570.44
37.68
3,418.33
6.94
3,955.66
3.77
16,382.42
15.25
56,634.23
11.30
750.66
10.00
282.00
12.29
27,942.54
23.39
53,112.84
53,224.56
26.04
9,920.20
150.89
20,422.96
234.84
6,685.89
37.75
6,136.26
22.29
10,059.25
539,921.97
15,309.88
275.62
10,939.36
5.34
4,370.52
3,060.98
299.90
1,781.41
5.34
1,279.57
58,227.28
408.49
12,569.24
34.62
13,302.39
5.34
32,355.65
206,800.95
304.17
17,422.86
33.78
18,471.92
5.34
170,906.17
92,657.59
299.48
13,398.74
51.40
28,742.88
2.71
25,247.09
5.34
25,268.88
3,364.15
429.89
1,001.64
78.95
1,173.99
5.34
1,188.52
88,639.66
423.07
37,268.24
41.75
11,525.09
5.34
39,846.33
4,791.17
320.53
1,532.13
41.91
1,335.25
5.34
1,923.79
34,665.86
380.65
14,392.38
42.74
5,738.27
5.34
14,535.21
1,030.59
284.92
245.03
39.91
316.49
5.34
469.07
11,967.54
278.37
3,059.29
40.70
1,417.99
5.34
7,490.26
19,406.32
303.63
10,663.49
18.29
6,060.76
5.34
2,273.13
8.05
408.94
70,756.55
44.11
50,370.09
40.70
12,070.81
8.05
8,315.65
22,580.12
232.97
21,580.01
37.74
1,000.11
22,075.32
49.40
5,789.68
81.67
15,913.40
39.39
372.24
939,908.28
93,990.83
61,094.04
---------------
1,094,993.15
197,098.77
---------------
1,292,091.92
##################