Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Metrado
Precio S/.
01/03/2011
Item
Descripcin
Parcial S/.
01
OBRAS PROVISIONALES
01.01
GLB
1.00
14,000.00
01.02
PZA
1.00
2,039.50
2,039.50
01.03
mes
5.00
600.00
3,000.00
01.04
GLB
2.00
600.00
1,200.00
01.05
GLB
1.00
2,554.66
2,554.66
02
TRABAJOS PRELIMINARES
02.01
m2
28,330.81
0.60
02.02
m2
28,330.81
0.67
03
MOVIMIENTO DE TIERRAS
03.01
m3
10,136.25
6.98
03.02
m3
680.40
13.70
9,321.48
03.03
m2
28,330.81
3.51
99,441.14
03.04
m2
28,330.81
9.78
277,075.32
03.05
m2
28,330.81
10.54
298,606.74
m3
11,347.02
13.30
22,794.16
14,000.00
35,980.13
16,998.49
18,981.64
906,111.08
70,751.03
03.06
04
PAVIMENTOS
150,915.37
04.01
m2
28,330.81
4.77
135,137.96
04.02
m2
28,330.81
26.05
738,017.60
05
SEALIZACION DE TRANSITO
05.01
m2
220.15
23.09
5,083.26
05.02
3,212.71
4.07
13,075.73
05.03
6,425.42
4.71
06
SARDINELES
06.01
06.02
m3
873,155.56
48,422.72
30,263.73
144,100.81
1,969.12
0.58
1,142.09
246.14
24.91
6,131.35
06.03
m2
492.28
9.77
4,809.58
06.04
m2
984.56
44.43
43,744.00
06.05
kg
2,848.22
5.51
15,693.69
06.06
M3
172.30
364.30
62,768.89
06.07
m2
323.23
18.20
5,882.79
06.08
m3
295.37
13.30
07
VARIOS
07.01
3,928.42
4,877.04
und
COSTO DIRECTO
21.00
232.24
4,877.04
2,035,441.50
GASTOS GENERALES
8%
UTILIDADES
7%
162,835.32
142,480.91
---------------------
SUB TOTAL
IMPUESTOS IGV
2,340,757.73
18%
421,336.39
==============
PRESUPUESTO TOTAL
SON :
2,762,094.12