Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina
S10
Presupuesto
1101001
Lugar
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
glb
1.00
01.02
m2
01.03
und
02
OBRAS PRELIMINARES
02.01
glb
1.00
1,403.35
1,403.35
02.02
FLETE TERRESTRE
glb
1.00
105,755.03
105,755.03
02.03
glb
1.00
24,108.96
24,108.96
03
OBRAS DE CAPTACION
03.01
m2
1.92
1.42
2.73
03.02
m3
1.24
22.63
28.06
03.03
m3
2.40
13.19
31.66
03.04
m3
2.40
14.41
34.58
03.05
m3
0.70
345.49
241.84
03.06
m3
1.72
377.96
650.09
03.07
ENCOFRADO Y DESENCOFRADO
m2
10.98
38.10
418.34
03.08
kg
43.86
3.56
156.14
03.09
m2
3.29
14.23
46.82
03.10
m2
5.34
15.01
80.15
03.11
FILTRO DE GRAVA
m3
0.53
125.39
66.46
03.12
und
1.00
172.93
172.93
03.13
und
1.00
142.93
142.93
03.14
m2
4.22
7.22
30.47
03.15
und
1.00
714.51
714.51
04
LINEA DE CONDUCCIN
04.01
km
0.14
448.37
62.77
04.02
137.75
9.90
1,363.73
04.03
137.75
0.79
108.82
04.04
137.75
2.52
347.13
04.05
137.75
8.39
1,155.72
04.06
137.75
3.52
484.88
04.07
137.75
1.01
05
RESERVORIO 10 M3
05.01
m2
7.15
1.42
10.15
05.02
m3
4.29
22.63
97.08
05.03
m2
7.15
2.22
15.87
05.04
m3
5.36
13.19
70.70
05.05
m3
5.36
14.41
77.24
05.06
SOLADO e=2"
m2
7.15
24.30
173.75
05.07
m3
4.46
373.45
1,665.59
05.08
m2
51.68
37.18
1,921.46
05.09
kg
366.07
3.56
1,303.21
05.10
m2
24.00
14.23
341.52
05.11
m2
31.68
15.01
475.52
05.12
m2
31.68
7.22
228.73
05.13
8.50
25.23
214.46
05.14
und
1.00
35.85
35.85
05.15
glb
1.00
400.00
400.00
06
LINEA DE DISTRIBUCIN
06.01
km
1.93
448.37
865.35
06.02
1,933.94
9.90
19,146.01
06.03
1,933.94
0.79
1,527.81
06.04
1,933.94
2.52
4,873.53
06.05
336.00
3.78
1,270.08
06.06
1,597.94
4.53
7,238.67
Presupuesto
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
31/07/2013
Parcial S/.
4,179.80
1,254.70
1,254.70
36.00
48.77
1,755.72
1.00
1,169.38
1,169.38
131,267.34
2,817.71
3,662.18
139.13
7,031.13
43,682.20
Pgina
S10
Presupuesto
1101001
Lugar
Item
Descripcin
Und.
06.07
1,933.94
3.52
6,807.47
06.08
1,933.94
1.01
1,953.28
07
07.01
m2
11.00
1.42
15.62
07.02
m3
6.38
22.63
144.38
07.03
m3
7.97
13.19
105.12
07.04
m3
7.97
14.41
114.85
07.05
SOLADO e=2"
m2
8.25
24.30
200.48
07.06
m3
4.94
397.31
1,962.71
07.07
m2
52.40
37.18
1,948.23
07.08
kg
221.74
3.56
789.39
07.09
m2
17.40
14.23
247.60
07.10
m2
18.69
15.01
280.54
07.11
und
5.00
172.93
864.65
07.12
und
5.00
142.93
714.65
07.13
m2
17.40
7.22
125.63
07.14
und
5.00
329.87
1,649.35
08
08.01
m2
1.92
1.42
2.73
08.02
m3
1.34
22.63
30.32
08.03
m3
3.36
13.19
44.32
08.04
m3
3.36
14.41
48.42
08.05
SOLADO e=2"
m2
1.92
24.30
46.66
08.06
m3
0.55
397.31
218.52
08.07
m2
7.20
37.18
267.70
08.08
kg
29.13
3.56
103.70
08.09
m2
3.36
14.23
47.81
08.10
m2
0.60
15.01
9.01
08.11
und
3.00
142.93
428.79
08.12
m2
4.20
7.22
30.32
08.13
und
3.00
77.01
231.03
09
09.01
m2
3.84
1.42
5.45
09.02
m3
2.69
22.63
60.87
09.03
m3
3.36
13.19
44.32
09.04
m3
3.36
14.41
48.42
09.05
SOLADO e=2"
m2
3.84
24.30
93.31
09.06
m3
1.10
397.31
437.04
09.07
m2
14.40
37.18
535.39
09.08
kg
58.26
3.56
207.41
09.09
m2
6.72
14.23
95.63
09.10
m2
1.20
15.01
18.01
09.11
und
6.00
142.93
857.58
09.12
m2
7.20
7.22
51.98
09.13
und
6.00
84.51
507.06
10
10.01
m2
1.92
1.42
2.73
10.02
m3
1.34
22.63
30.32
10.03
m3
1.68
13.19
22.16
10.04
m3
1.68
14.41
24.21
10.05
SOLADO e=2"
m2
1.92
24.30
46.66
10.06
m3
0.55
397.31
218.52
10.07
m2
7.20
37.18
267.70
10.08
kg
29.13
3.56
103.70
10.09
m2
3.36
14.23
47.81
Presupuesto
Subpresupuesto
Cliente
Metrado
Precio S/.
31/07/2013
Parcial S/.
9,163.20
1,509.33
2,962.47
1,447.14
Pgina
S10
Presupuesto
1101001
Lugar
Item
Descripcin
Und.
10.10
m2
0.60
15.01
9.01
10.11
und
3.00
142.93
428.79
10.12
m2
1.80
7.22
13.00
10.13
und
3.00
77.51
232.53
11
CONEXIONES DOMICILIARIAS
11.01
km
0.84
448.37
376.63
11.02
843.70
9.90
8,352.63
11.03
843.70
0.79
666.52
11.04
843.70
2.52
2,126.12
11.05
843.70
2.46
2,075.50
11.06
843.70
3.52
2,969.82
11.07
843.70
1.01
852.14
11.08
und
28.00
75.01
2,100.28
12
PASE AEREO
12.01
m2
30.48
1.42
43.28
12.02
m3
68.78
22.63
1,556.49
12.03
m2
30.48
2.22
67.67
12.04
m3
26.37
12.16
320.66
12.05
m3
44.78
14.41
645.28
12.06
SOLADO e=4"
m2
17.28
24.30
419.90
12.07
m3
29.04
380.45
11,048.27
12.08
m3
17.65
384.58
6,787.84
12.09
m2
61.84
53.66
3,318.33
12.10
kg
1,372.51
3.56
4,886.14
12.11
m2
47.52
39.51
1,877.52
12.12
163.52
44.51
7,278.28
12.13
180.18
19.76
3,560.36
12.14
und
6.00
17.50
105.00
12.15
ACCESORIO ANTIDESLIZANTE
und
55.00
17.50
962.50
12.16
und
330.00
11.65
3,844.50
12.17
und
24.00
31.25
750.00
12.18
und
4.00
50.42
201.68
12.19
und
10.00
26.91
269.10
12.20
und
2.00
307.25
614.50
12.21
und
2.00
157.97
315.94
12.22
ABRAZADERA FG =63mm
und
55.00
132.97
7,313.35
12.23
141.10
14.76
2,082.64
12.24
est
1.00
3,000.00
3,000.00
13
SEGURIDAD Y SALUD
13.01
glb
1.00
1,200.00
1,200.00
13.02
glb
1.00
600.00
600.00
13.03
glb
1.00
450.00
450.00
13.04
glb
1.00
1,440.00
1,440.00
13.05
glb
1.00
1,500.00
Presupuesto
Subpresupuesto
Cliente
Metrado
Precio S/.
31/07/2013
Parcial S/.
19,519.64
61,269.23
5,190.00
Costo Directo
Gastos Generales (10%)
Utilidad (5%)
Sub Total
1,500.00
293,701.37
29,370.14
14,685.07
337,756.58
==============
I.G.V.(18%)
Presupuesto Total
SON :
60,796.18
398,552.76