Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina
Costo al
01/06/2013
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
0202004
CREACION DE PUENTE CARROZABLE MINA DE FAIQUE
001
PUENTE CARROZABLE MINA DE FAIQUE
GOBIERNO REGIONAL AMAZONAS
AMAZONAS - LUYA - CAMPORREDONDO
Item
Descripcin
01
OBRAS PRELIMINARES
01.01
glb
1.00
54,279.36
54,279.36
01.02
glb
1.00
13,635.00
13,635.00
01.03
DESBROCE Y LIMPIEZA
ha
0.25
1,267.93
316.98
01.04
mes
6.00
12,629.60
75,777.60
01.05
und
1.00
1,480.01
1,480.01
01.06
glb
1.00
18,466.07
18,466.07
02
02.01
m3
148.89
5.15
766.78
02.02
m3
46.24
11.54
533.61
02.03
m3
56.88
13.20
750.82
02.04
m3
6.24
418.37
2,610.63
02.05
m2
47.68
91.93
4,383.22
02.06
m2
143.00
60.08
8,591.44
02.07
kg
459.36
5.05
2,319.77
02.08
m3
53.64
609.16
32,675.34
02.09
m3
73.94
563.97
41,699.94
02.10
m3
78.92
206.13
16,267.78
02.11
m3
195.50
25.08
03
ALEROS
03.01
m3
88.16
03.02
m3
03.03
m3
03.04
03.05
03.06
Und.
Metrado
Precio S/.
Parcial S/.
163,955.02
115,502.47
4,903.14
72,633.86
5.15
454.02
25.00
11.54
288.50
16.97
13.20
224.00
m3
2.83
418.37
1,183.99
kg
2,177.53
5.05
10,996.53
m2
23.92
91.93
2,198.97
03.07
m2
167.52
60.08
10,064.60
03.08
m3
16.97
609.16
10,337.45
03.09
m3
27.24
563.97
15,362.54
03.10
m3
100.02
206.13
20,617.12
03.11
m3
36.13
25.08
04
VIGAS PRINCIPAL
04.01
m2
95.00
105.09
9,983.55
04.02
kg
6,598.56
5.05
33,322.73
04.03
m3
22.80
622.50
14,193.00
05
05.01
m2
128.26
105.09
13,478.84
05.02
kg
3,832.91
5.05
19,356.20
05.03
m3
26.41
622.50
16,440.23
06
VARIOS
06.01
16.00
296.49
4,743.84
06.02
APOYOS DE NEOPRENO
dm3
4.00
800.00
3,200.00
06.03
und
16.00
16.90
270.40
06.04
ACABADO DE VEREDAS
38.00
38.46
1,461.48
06.05
38.00
685.12
26,034.56
06.06
38.00
34.25
1,301.50
06.07
glb
1.00
3,040.72
07
ACCESOS
906.14
57,499.28
49,275.27
40,052.50
3,040.72
68,396.11
07.01
m2
360.00
32.00
11,520.00
07.02
CONFORMACION DE TERRAPLENES
m3
270.00
142.44
38,458.80
07.03
m3
566.40
25.08
14,205.31
07.04
08
m3
400.00
10.53
4,212.00
10,176.94
08.01
und
2.00
4,040.84
8,081.68
08.02
und
2.00
1,047.63
2,095.26
09
IMPACTO AMBIENTAL
09.01
glb
1.00
28,000.00
28,000.00
09.02
ha
0.50
8,011.51
4,005.76
09.03
ha
1.00
3,191.90
3,191.90
09.04
m3
2,000.00
4.12
8,240.00
43,437.66
Costo Directo
620,929.11
119,700.00
Utilidad ( 15.00 % )
93,139.37
Sub Total
833,768.48
I.G.V. ( 18.00 %)
150,078.33
PRESUPUESTO TOTAL
983,846.81
SON :
Fecha :
15/06/2013 11:27:06 AM