Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina
S10
Presupuesto
Cliente
Lugar
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
mes
01.02
01.03
mes
01.04
mes
02
TRABAJOS PRELIMINARES
02.01
glb
02.02
02.03
03
03.01
glb
2.00
03.02
glb
1.00
300.00
300.00
03.03
glb
1.00
1,260.00
1,260.00
03.04
glb
1.00
3,300.00
3,300.00
03.05
glb
1.00
1,130.00
1,130.00
04
MOVIMIENTO DE TIERRAS
04.01
04.01.01
m2
2,212.81
1.09
2,411.96
04.01.02
m3
7,250.06
10.43
75,618.13
04.01.03
m3
680.00
10.43
04.02
04.02.01
04.03
04.03.01
05
OBRAS SANITARIAS
05.01
05.01.01
m2
267.29
1.04
277.98
05.01.02
m3
350.82
23.39
8,205.68
05.01.03
m2
233.88
2.03
474.78
05.01.04
m3
60.14
88.07
5,296.53
05.01.05
344.11
34.07
11,723.83
05.01.06
m3
350.82
60.02
21,056.22
05.01.07
m3
377.88
12.16
05.02
05.02.01
m2
135.00
1.04
140.40
05.02.02
m3
162.00
23.39
3,789.18
05.02.03
m2
135.00
2.03
274.05
05.02.04
m3
20.35
88.07
1,792.22
05.02.05
225.00
5.66
1,273.50
05.02.06
45.00
155.24
6,985.80
05.02.07
m3
162.00
60.02
05.03
05.03.01
m2
10.60
1.04
11.02
05.03.02
m3
21.21
30.41
645.00
05.03.03
m2
10.60
2.03
21.52
Presupuesto
Subpresupuesto
0402014
001
Und.
Metrado
Precio S/.
Parcial S/.
7,771.72
10.00
450.00
4,500.00
1.00
671.72
671.72
10.00
80.00
800.00
10.00
180.00
1,800.00
1.00
4,500.00
4,500.00
m2
96.44
12.16
1,172.71
m2
3,245.28
0.61
7,652.33
1,979.62
20,658.00
7,334.00
14,668.00
228,891.56
85,122.49
7,092.40
135,249.75
9,425.07
14.35
135,249.75
8,519.32
m2
2,212.81
3.85
8,519.32
198,125.13
51,630.04
4,595.02
23,978.39
9,723.24
14,375.59
05.03.04
m3
27.57
12.16
335.25
05.03.05
05.03.06
m2
kg
47.50
356.55
39.75
5.90
1,888.13
2,103.65
05.03.07
m3
9.16
509.45
4,666.56
05.03.08
m3
1.02
544.28
555.17
05.03.09
CURADO DE CONCRETO
m2
45.81
0.41
18.78
05.03.10
6.00
462.64
2,775.84
05.03.11
m3
14.76
91.78
1,354.67
05.04
05.04.01
m2
234.11
1.04
243.47
05.04.02
m3
468.22
30.41
14,238.57
05.04.03
m2
234.11
2.03
475.24
05.04.04
m3
42.14
88.07
3,711.27
05.04.05
234.11
50.40
11,799.14
05.04.06
m3
374.58
60.02
22,482.29
05.04.07
m3
553.90
12.16
6,735.42
05.05
05.05.01
m2
162.00
1.04
168.48
05.05.02
m3
243.00
24.82
6,031.26
05.05.03
m2
162.00
2.03
328.86
05.05.04
m3
48.60
88.07
4,280.20
05.05.05
270.00
39.13
10,565.10
05.05.06
45.00
277.71
12,496.95
05.05.07
m3
243.00
60.02
14,584.86
06
06.01
06.01.01
m2
147.29
1.04
153.18
06.01.02
m3
294.58
24.82
7,311.48
06.01.03
m2
147.29
2.03
299.00
06.01.04
m3
44.19
88.07
3,891.81
06.01.05
166.11
117.19
19,466.43
06.01.06
18.00
50.40
907.20
06.01.07
m3
206.20
25.86
5,332.33
06.01.08
m3
114.88
12.16
06.02
SUMIDEROS
06.02.01
m2
17.82
1.04
18.53
06.02.02
m3
28.51
24.82
707.62
06.02.03
m2
17.82
2.03
36.17
06.02.04
m3
37.07
12.16
450.77
06.02.05
m2
89.44
39.75
3,555.24
06.02.06
kg
476.41
5.90
2,810.82
06.02.07
m3
14.90
509.45
7,590.81
06.02.08
CURADO DE CONCRETO
m2
65.17
0.41
26.72
06.02.09
m2
14.40
772.92
11,130.05
06.03
06.03.01
m2
7.07
1.04
7.35
06.03.02
m3
13.43
30.41
408.41
06.03.03
m2
7.07
2.03
14.35
06.03.04
m3
17.46
12.16
212.31
06.03.05
06.03.06
kg
m2
390.37
33.18
5.90
39.75
2,303.18
1,318.91
06.03.07
m3
6.70
509.45
3,413.32
06.03.08
m3
0.68
544.28
370.11
06.03.09
CURADO DE CONCRETO
m2
39.11
0.41
16.04
06.03.10
4.00
462.64
1,850.56
07
07.01
59,685.40
48,455.71
74,999.64
38,758.37
1,396.94
26,326.73
9,914.54
4,274.37
m3
6.40
101.36
648.70
07.02
m3
07.03
6.40
23.39
149.70
10.00
160.00
1,600.00
07.04
m3
08
PAVIMENTO
6.40
293.12
08.01
08.01.01
m3
1,122.00
14.68
16,470.96
08.01.02
m3
1,122.00
13.00
14,586.00
08.01.03
m3
952.00
18.37
17,488.24
08.01.04
m2
680.00
5.04
3,427.20
08.02
08.02.01
m2
1,692.47
1.04
1,760.17
08.02.02
m3
418.89
14.68
6,149.31
08.02.03
m3
418.89
13.00
5,445.57
08.02.04
m3
355.42
18.37
6,529.07
08.02.05
m2
1,692.47
5.04
08.03
08.03.01
m2
2,442.47
1.04
2,540.17
08.03.02
m3
362.71
14.68
5,324.58
08.03.03
m3
362.71
13.00
4,715.23
08.03.04
m3
307.75
18.37
5,653.37
08.03.05
m3
183.18
140.00
25,645.20
08.03.06
m2
2,442.47
5.04
12,310.05
08.04
IMPRIMACION ASFALTICA
08.04.01
m2
1,345.52
1.04
1,399.34
08.04.02
m2
1,345.52
0.51
686.22
08.04.03
RIEGO ASFALTICO
m2
1,345.52
7.91
10,643.06
08.04.04
m2
1,345.52
0.72
08.05
08.05.01
m2
1,345.52
1.04
1,399.34
08.05.02
m2
1,345.52
0.50
672.76
08.05.03
m3
71.99
915.74
65,924.12
08.05.04
m3
71.99
25.18
1,812.71
08.05.05
m2
1,345.52
3.30
4,440.22
08.05.06
SELLADO ASFALTICO
m2
1,345.52
7.23
9,728.11
08.06
08.06.01
2.00
250.00
500.00
08.06.02
2.00
80.00
160.00
08.06.03
ENSAYO DE MARSHAL
2.00
250.00
500.00
08.06.04
8.00
250.00
2,000.00
08.06.05
8.00
350.00
2,800.00
08.07
08.07.01
m2
600.00
1.09
78,654.77
654.00
08.07.02
m2
60.80
70.16
4,265.73
08.07.03
m3
120.00
544.28
65,313.60
08.07.04
m2
600.00
0.41
246.00
08.07.05
kg
195.24
6.48
1,265.16
08.07.06
kg
250.73
6.48
1,624.73
08.07.07
kg
730.70
5.89
4,303.82
08.07.08
94.25
4.58
431.67
08.07.09
120.10
4.58
09
09.01
MUROS DE CONTENCION
09.01.01
m2
250.20
1.04
260.21
09.01.02
m3
929.50
24.82
23,070.19
09.01.03
m2
250.20
2.03
507.91
09.01.04
m3
1,208.35
12.16
14,693.54
09.01.05
m2
947.00
38.47
36,431.09
1,875.97
318,864.59
51,972.40
28,414.17
8,530.05
56,188.60
13,697.39
968.77
83,977.26
5,960.00
550.06
458,679.87
296,250.52
09.01.06
m3
212.45
544.28
115,632.29
09.01.07
kg
8,859.65
5.90
52,271.94
09.01.08
m2
255.75
28.24
7,222.38
09.01.09
86.00
6.82
586.52
09.01.10
26.75
12.14
324.75
09.01.11
m3
114.15
67.48
7,702.84
09.01.12
m3
199.70
67.48
13,475.76
09.01.13
m3
15.15
67.48
1,022.32
09.01.14
JUNTAS DE DILATACION
74.80
2.25
168.30
09.01.15
74.80
2.87
214.68
09.01.16
CURADO DE CONCRETO
m2
473.40
0.41
194.09
09.01.17
m3
125.10
157.53
19,707.00
09.01.18
m2
250.20
11.05
09.02
SARDINELES
09.02.01
m2
93.39
1.04
97.13
09.02.02
m3
37.36
20.28
757.66
09.02.03
m3
48.56
12.16
590.49
09.02.04
m2
498.08
39.75
19,798.68
09.02.05
m3
37.36
533.05
19,914.75
09.02.06
30.45
2.87
87.39
09.02.07
CURADO DE CONCRETO
m2
93.39
0.41
09.03
VEREDAS
09.03.01
m2
747.12
1.04
777.00
09.03.02
m3
437.07
12.16
5,314.77
09.03.03
m2
747.12
2.03
1,516.65
09.03.04
m2
747.12
19.32
14,434.36
09.03.05
m2
490.85
32.75
16,075.34
09.03.06
m2
933.90
77.08
71,985.01
09.03.07
243.60
2.87
699.13
09.03.08
CURADO DE CONCRETO
m2
747.12
0.41
09.04
09.04.01
09.04.02
m2
m3
32.50
12.48
1.04
12.16
33.80
151.76
09.04.03
m2
32.50
2.03
65.98
09.04.04
m2
32.50
19.32
627.90
09.04.05
m2
9.75
32.75
319.31
09.04.06
m2
32.50
77.08
2,505.10
09.04.07
CURADO DE CONCRETO
m2
30.00
0.41
12.30
09.05
BARANDAS
09.05.01
BARANDA METALICA
22.00
273.63
09.05.02
19.80
15.17
10
10.01
m3
51.24
20.28
1,039.15
10.02
m3
66.61
12.16
809.98
10.03
SEMBRADO DE GRASS
m2
341.60
2.49
850.58
10.04
20.00
16.37
327.40
10.05
m2
341.60
10.00
11
SEALIZACION
11.01
4.00
286.87
1,147.48
11.02
334.11
2.80
935.51
11.03
668.22
5.43
3,628.43
11.04
m2
243.44
20.27
4,934.53
12
12.01
3.00
300.00
900.00
12.02
21.00
38.00
798.00
12.03
ESTUDIO DE CANTERAS
2.00
450.00
900.00
2,764.71
41,284.39
38.29
111,108.58
306.32
3,716.15
6,320.23
6,019.86
300.37
6,443.11
3,416.00
10,645.95
6,423.00
12.04
13
17.00
225.00
3,825.00
13.01
m2
3,245.28
2.07
6,717.73
13.02
ADECUACION DE CANTERAS
m2
5,000.00
3.40
17,000.00
13.03
14.00
122.90
1,720.60
13.04
2,684.47
14.35
38,522.14
14
14.01
341.28
40.39
63,960.47
13,784.30
m3
COSTO DIRECTO
13,784.30
1,421,174.04
GASTOS GENERALES
(19.75%)
280,721.13
GASTOS DE SUOERVISION
(5.02%)
71,380.05
GASTOS DE LIQUIDACION
(1.59%)
22,575.02
(0.93%)
13,227.67
=====================================
========================
TOTAL PRESUPUESTO
SON :
1,809,077.91