Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina
S10
Presupuesto
Presupuesto
0402001
Cliente
Lugar
Item
Cdigo
MEJORAMIENTO DE LA PLAZA SANTA ROSA EN EL SECTOR BUENOS AIRES SUR DISTRITO DE VCTOR LARCO
HERRERA - TRUJILLO - LA LIBERTAD
Descripcin
05/05/2014
Costo al
Und.
Precio S/.
Metrado
Parcial S/.
3,408.43
OBRAS PROVISIONALES
01
01.01
909801010102-0402001-01
01.02
909801010301-0402001-01
GLB
1.00
1,700.00
und
1.00
1,708.43
02.01
909801020208-0402001-01
m2
02.02
909801020213-0402001-01
und
02.03
909801020201-0402001-01
02.04
909801020106-0402001-01
m2
1,399.88
12.18
17,050.54
5.00
115.85
579.25
47.75
2.89
138.00
3,608.37
1.22
4,402.21
31,606.93
MOVIMIENTO DE TIERRAS
03
1,708.43
22,170.00
TRABAJOS PRELIMINARES
02
1,700.00
03.01
909803030102-0402001-01
60.40
2.64
159.46
03.02
909801030110-0402001-01
m2
1,887.24
3.86
7,284.75
03.03
909801050106-0402001-01
m2
1,887.24
3.80
7,171.51
03.04
909803030305-0402001-01
m3
547.75
31.02
16,991.21
229,093.01
PISOS Y PAVIMENTOS
04
04.01
909803330103-0402001-01
CONTRAPISO DE 40 mm
m2
1,806.12
24.94
45,044.63
04.02
909803040303-0402001-01
m2
1,806.12
48.39
87,398.15
04.03
909803330118-0402001-01
m2
1,286.50
45.11
58,034.02
04.04
909803330119-0402001-01
m2
519.62
46.16
23,985.66
04.05
909803070133-0402001-01
1,128.03
12.97
14,630.55
23,508.91
VEREDAS
05
05.01
909803060122-0402001-01
m2
1,887.24
9.92
18,721.42
05.02
909802010168-0402001-01
m2
81.12
53.95
4,376.42
05.03
909802010204-0402001-01
20.40
2.11
43.04
05.04
909804020105-0402001-01
ENCOFRADO Y DESENCOFRADO
m2
10.50
35.05
06.01
909802010158-0402001-01
m2
13.47
97.71
1,316.15
6,459.12
SARDINELES
07
368.03
1,316.15
RAMPAS DE CERAMICO
06
07.01
909802020119-0402001-01
24.00
57.23
1,373.52
07.02
909802020110-0402001-01
m2
114.60
18.89
2,164.79
07.03
909803210134-0402001-01
m2
126.06
23.17
2,920.81
und
10.00
490.31
4,903.10
und
4.00
442.34
1,769.36
20,492.04
20,492.04
08.01
909803050417-0402001-01
1,769.36
PAPELERAS
09
09.01
4,903.10
BANCAS
08
909803310403-0402001-01
34,595.74
MODULOS
10
10.01
910101010107-0402001-01
und
1.00
10.02
910101010110-0402001-01
und
1.00
4,103.70
4,103.70
10.03
910101010101-0402001-01
und
1.00
10,000.00
10,000.00
m2
1,562.79
10.46
16,346.78
16,346.78
VARIOS
11
11.01
909804010107-0402001-01
47,994.32
INSTALACIONES ELECTRICAS
12
12.01
909803380108-0402001-01
3.43
53.11
182.17
12.02
909803030112-0402001-01
m3
1.95
25.75
50.21
12.03
909803040114-0402001-01
m3
5.00
293.45
1,467.25
12.04
909802030107-0402001-01
und
13.00
2,850.64
37,058.32
12.05
909802030108-0402001-01
und
4.00
960.42
3,841.68
12.06
909803380139-0402001-01
252.46
18.43
4,652.84
Pgina
S10
Presupuesto
Presupuesto
0402001
Cliente
Lugar
Item
Cdigo
Descripcin
12.07
909803380141-0402001-01
und
1.00
209.36
12.08
909803380119-0402001-01
und
1.00
532.49
MEJORAMIENTO DE LA PLAZA SANTA ROSA EN EL SECTOR BUENOS AIRES SUR DISTRITO DE VCTOR LARCO
HERRERA - TRUJILLO - LA LIBERTAD
05/05/2014
Costo al
Und.
Precio S/.
Metrado
Parcial S/.
13.01
909803370206-0402001-01
pto
13.02
909803370205-0402001-01
13.03
909803370210-0402001-01
und
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (5%)
532.49
1,944.36
13
209.36
7.00
58.94
412.58
124.96
9.86
1,232.11
7.00
42.81
299.67
425,116.21
42,511.62
21,255.81
-------------------
SUB TOTAL
IGV (18%)
488,883.64
87,999.06
============
TOTAL
576,882.70