Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Presupuestocliente Ok
Presupuestocliente Ok
Pgina
Costo al
31/07/2015
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
0202003
INSTALACION DEL SISTEMA DE RIEGO RESURIZADO SIMBENI - OK
001
INFRAESTRUCTURA AGRICOLA
Municipalidad Distrital de Echarati
CUSCO - LA CONVENCION - ECHARATE
Item
Descripcin
01
GRUPO N 01 - CAPTACION
02
03
glb
1.00
48,489.90
48,489.90
04
glb
1.00
313.40
313.40
05
glb
1.00
9,353.02
9,353.02
06
glb
1.00
42,902.09
42,902.09
07
OBRAS PROVISIONALES
08
und
1.00
660.59
660.59
09
m2
36.75
576.53
21,187.48
10
GUARDIANIA EN OBRA
da
120.00
66.98
8,037.60
11
OBRAS PRELIMINARES
12
m2
357.20
1.07
382.20
13
m2
127.50
1.87
238.43
14
TRAZO Y REPLANTEO
km
0.07
1,362.80
95.40
15
MOVIMIENTO DE TIERRAS
16
m3
772.04
71.23
54,992.41
17
m3
81.55
42.78
3,488.71
18
m3
181.76
19.00
3,453.44
19
m3
668.86
14.10
9,430.93
20
m3
51.64
17.24
890.27
21
m3
84.70
19.70
1,668.59
22
OBRAS DE CONCRETO
23
m2
46.59
41.98
1,955.85
24
m3
66.42
154.43
10,257.24
25
m3
24.70
205.74
5,081.78
26
m3
55.03
270.33
14,876.26
27
m3
58.70
438.58
25,744.65
28
m3
94.02
447.09
42,035.40
29
m2
706.39
36.07
25,479.49
30
kg
5,622.97
6.04
33,962.74
31
ELEMENTOS METALICOS
32
AFORADOR
33
und
1.00
214.69
214.69
34
COMPUERTAS
35
und
2.00
925.85
1,851.70
36
REJILLAS
37
und
1.00
137.81
137.81
38
JUNTAS Y SELLOS
39
JUNTA DE CONTRACCION
28.93
18.09
523.34
40
JUNTA DE DILATACION
33.50
20.93
701.16
41
79.80
49.35
3,938.13
42
Und.
Metrado
Precio S/.
Parcial S/.
43
ACONDICIONAMIENTO DE BOTADEROS
m3
100.00
10.61
1,061.00
44
m2
60.00
2.76
165.60
45
m2
91.05
15.17
1,381.23
46
m2
133.93
19.08
2,555.38
47
48
OBRAS PRELIMINARES
49
TRAZO Y REPLANTEO
km
0.04
1,362.80
54.51
50
51
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS PARA CIMIENTOS CORRIDOS
m3
15.50
21.22
328.91
52
m3
3.97
21.22
84.24
53
NIVELACION Y COMPACTACION
m2
52.78
2.65
139.87
54
m3
47.64
14.10
671.72
55
CONCRETO SIMPLE
56
m3
15.50
183.25
2,840.38
57
m3
4.13
285.61
1,179.57
58
m2
26.44
28.79
761.21
59
m2
17.04
20.21
344.38
60
m3
1.25
291.31
364.14
61
CONCRETO ARMADO
62
m3
3.84
452.49
1,737.56
63
m2
13.50
36.03
486.41
64
kg
249.84
5.41
1,351.63
65
66
19.68
20.09
395.37
67
50.50
13.86
699.93
68
CORREA DE MADERA
137.76
9.49
1,307.34
69
m2
52.15
6.67
347.84
70
REVOQUES Y ENLUCIDOS
71
m2
87.80
14.44
1,267.83
72
PISOS
73
m2
39.90
13.01
519.10
74
CARPINTERIA METALICA
75
und
1.00
479.85
479.85
76
m2
5.16
36.01
185.81
77
m2
55.54
18.09
1,004.72
78
glb
1.00
350.05
350.05
79
DRENAJE
80
DRENAJE EN CASETA
glb
1.00
105.95
105.95
81
82
und
1.00
115,814.62
115,814.62
83
GRUPO 01 - DISTRIBUCION
84
OBRAS PRELIMINARES
85
TRAZO Y REPLANTEO
km
7.02
1,362.80
9,566.86
86
m2
4,213.30
1.07
4,508.23
87
MOVIMIENTO DE TIERRAS
88
m3
3,664.78
19.70
72,196.17
89
m2
4,213.30
1.72
7,246.88
90
m3
1,979.46
42.78
84,681.30
91
m3
801.93
19.00
15,236.67
92
m3
2,106.65
14.10
29,703.77
93
94
330.00
92.90
30,657.00
95
2,112.00
84.55
178,569.60
96
4,764.00
57.28
272,881.92
97
360.44
36.87
13,289.42
98
331.74
21.62
7,172.22
99
glb
1.00
103,392.45
103,392.45
00
und
5.00
3,057.22
15,286.10
01
3.00
2,395.85
7,187.55
02
glb
1.00
12,532.81
12,532.81
03
glb
1.00
4,390.30
4,390.30
04
und
8.00
9,813.13
78,505.04
05
06
und
m
5.00
7,202.76
9,003.65
0.53
45,018.25
3,817.46
07
OBRAS DE CONCRETO
08
m3
47.41
447.09
21,196.54
09
m3
4.33
438.58
1,899.05
10
m2
603.42
36.07
21,765.36
11
kg
3,444.24
19.96
68,747.03
12
ELEMENTOS METALICOS
13
und
19.00
84.45
1,604.55
14
und
16.00
114.45
1,831.20
15
und
10.00
104.45
1,044.50
16
und
4.00
94.45
377.80
17
und
10.00
134.45
1,344.50
18
und
8.00
74.45
595.60
19
GRUPO 02 - RESERVORIO
20
21
glb
1.00
30,538.32
30,538.32
22
glb
1.00
313.40
313.40
23
glb
1.00
21,720.44
21,720.44
24
glb
1.00
46,144.34
46,144.34
25
OBRAS PROVISIONALES
26
m2
36.75
576.53
21,187.48
27
GUARDIANIA EN OBRA
da
120.00
66.98
8,037.60
28
OBRAS PRELIMINARES
29
m2
3,120.00
1.68
5,241.60
30
TRAZO Y REPLANTEO
km
0.06
1,362.80
81.77
31
MOVIMIENTO DE TIERRAS
32
m3
25,004.86
8.57
214,291.65
33
m3
1,701.43
19.70
33,518.17
34
m2
34.35
1.72
59.08
35
m2
27.50
15.84
435.60
36
m2
2,527.64
0.56
1,415.48
37
m2
3,475.32
2.51
8,723.05
38
m3
19,000.00
42.78
812,820.00
39
m3
1,500.00
52.37
78,555.00
40
m3
18,793.66
19.00
357,079.54
41
m3
31,619.25
14.10
445,831.43
42
GEOMEMBRANA
43
m2
4,120.59
32.09
132,229.73
44
45
60.00
44.65
2,679.00
46
48.00
48.05
2,306.40
47
und
3.00
1,024.92
3,074.76
48
und
3.00
1,268.46
3,805.38
49
glb
1.00
1,659.94
1,659.94
50
OBRAS DE CONCRETO
51
m3
11.29
395.06
4,460.23
52
m3
1.56
433.37
676.06
53
kg
477.28
6.04
2,882.77
54
m2
25.54
41.98
1,072.17
55
m3
33.81
438.58
14,828.39
56
m3
4.21
447.09
1,882.25
57
m2
64.84
36.07
2,338.78
58
kg
329.28
6.04
1,988.85
59
60
pln
85.00
530.79
45,117.15
61
und
1.00
553.45
553.45
62
m2
599.25
16.25
9,737.81
63
64
m2
3,423.82
8.09
27,698.70
65
glb
1.00
12,478.11
12,478.11
66
67
OBRAS PRELIMINARES
68
TRAZO Y REPLANTEO
km
0.04
1,362.80
54.51
69
MOVIMIENTO DE TIERRAS
70
m3
8.29
21.22
175.91
71
m3
6.60
21.22
140.05
72
NIVELACION Y COMPACTACION
m2
65.28
2.65
172.99
73
m3
44.48
14.10
627.17
74
CONCRETO SIMPLE
75
m3
15.50
198.25
3,072.88
76
m3
4.13
285.61
1,179.57
77
m2
26.44
28.79
761.21
78
m2
17.04
20.21
344.38
79
m3
1.25
291.31
364.14
80
CONCRETO ARMADO
81
m3
2.55
459.68
1,172.18
82
m2
58.43
36.03
2,105.23
83
kg
215.81
5.41
1,167.53
84
85
19.68
20.09
395.37
86
50.50
13.86
699.93
87
CORREA DE MADERA
137.76
9.49
1,307.34
88
m2
52.15
6.67
347.84
89
REVOQUES Y ENLUCIDOS
90
m2
87.80
14.44
1,267.83
91
PISOS
92
m2
39.90
13.01
519.10
93
CARPINTERIA METALICA
94
und
1.00
479.85
479.85
95
m2
5.16
36.01
185.81
96
m2
55.54
18.09
1,004.72
97
glb
1.00
350.05
350.05
98
DRENAJE
99
DRENAJE EN CASETA
00
glb
1.00
105.95
105.95
01
und
1.00
124,208.90
124,208.90
02
GRUPO 02 - DISTRIBUCION
03
OBRAS PRELIMINARES
04
TRAZO Y REPLANTEO
km
4.15
1,362.80
5,655.62
05
06
m2
2,490.55
1.07
2,664.89
07
m3
2,988.74
19.70
58,878.18
08
m2
2,490.55
1.72
4,283.75
09
m3
1,992.52
42.78
85,240.01
10
m3
373.58
19.00
7,098.02
11
m3
1,245.27
14.10
17,558.31
12
13
1,290.00
57.28
73,891.20
14
998.28
36.87
36,806.58
15
1,556.20
21.62
33,645.04
16
und
2.00
2,890.90
5,781.80
17
und
2.00
2,231.81
4,463.62
18
glb
1.00
1,861.40
1,861.40
19
glb
1.00
9,141.64
9,141.64
20
und
12.00
9,064.35
108,772.20
21
glb
22
23
24
OBRAS DE CONCRETO
25
1.00
31,899.45
31,899.45
4,493.35
0.91
4,088.95
und
2.00
2,877.85
5,755.70
m3
47.19
447.09
21,098.18
26
m3
1.64
438.58
719.27
27
m2
488.98
36.07
17,637.51
28
kg
2,913.10
19.96
58,145.48
29
ELEMENTOS METALICOS
30
und
18.00
87.35
1,572.30
31
und
24.00
104.45
2,506.80
32
und
4.00
94.45
377.80
33
und
8.00
134.45
1,075.60
34
und
15.00
74.45
1,116.75
35
GRUPO 03 - RESERVORIO
36
37
38
glb
1.00
42,609.21
42,609.21
glb
1.00
313.40
313.40
39
glb
1.00
18,907.86
18,907.86
40
glb
1.00
8,348.84
8,348.84
41
OBRAS PROVISIONALES
42
m2
36.75
576.53
21,187.48
43
GUARDIANIA EN OBRA
da
120.00
66.98
8,037.60
44
OBRAS PRELIMINARES
45
m2
2,450.00
1.68
4,116.00
46
TRAZO Y REPLANTEO
km
0.06
1,362.80
81.77
47
MOVIMIENTO DE TIERRAS
48
m3
11,814.05
8.57
101,246.41
49
m3
448.31
19.70
8,831.71
50
m2
461.81
1.72
794.31
51
m2
32.75
15.84
518.76
52
m2
2,492.11
0.56
1,395.58
53
m2
2,999.42
2.51
7,528.54
54
m3
8,200.00
42.78
350,796.00
55
m3
4,228.12
52.37
221,426.64
56
m3
4,391.01
19.00
83,429.19
57
m3
14,695.70
14.10
207,209.37
58
GEOMEMBRANA
59
3,314.34
38.09
126,243.21
60
61
48.00
48.05
2,306.40
62
18.00
44.65
803.70
63
und
3.00
1,024.92
3,074.76
64
und
3.00
1,268.46
3,805.38
65
glb
1.00
1,659.94
1,659.94
66
OBRAS DE CONCRETO
67
m3
11.29
395.06
4,460.23
68
m3
1.56
433.37
676.06
69
kg
477.28
6.04
2,882.77
70
m2
23.44
41.98
984.01
71
m3
30.74
438.58
13,481.95
72
m3
7.52
447.09
3,362.12
73
m2
106.95
36.07
3,857.69
74
kg
391.71
19.96
7,818.53
75
76
pln
77.00
530.79
40,870.83
77
und
1.00
553.45
553.45
78
m2
542.85
16.25
8,821.31
79
80
m2
2,800.83
8.09
22,658.71
81
glb
1.00
12,478.11
12,478.11
82
83
OBRAS PRELIMINARES
84
TRAZO Y REPLANTEO
km
0.04
1,362.80
54.51
85
MOVIMIENTO DE TIERRAS
86
87
m3
m3
15.50
3.97
21.22
21.22
328.91
84.24
88
NIVELACION Y COMPACTACION
m2
36.78
2.65
97.47
89
m3
91.74
14.10
1,293.53
90
CONCRETO SIMPLE
91
m3
12.50
198.25
2,478.13
92
m3
4.13
285.61
1,179.57
93
m2
26.44
28.79
761.21
94
m2
17.04
20.21
344.38
95
m3
1.25
291.31
364.14
96
CONCRETO ARMADO
m2
131.70
15.33
2,018.96
96.01
2,018.96
97
m3
4.46
433.37
1,932.83
98
m2
48.60
36.09
1,753.97
99
kg
336.80
5.29
1,781.67
00
m3
4.74
452.49
2,144.80
01
m2
45.90
36.03
1,653.78
02
kg
237.94
5.41
1,287.26
03
2,750.48
03.01
19.68
20.09
395.37
03.02
50.50
13.86
699.93
03.03
CORREA DE MADERA
137.76
9.49
1,307.34
03.04
m2
52.15
6.67
347.84
04
REVOQUES Y ENLUCIDOS
4,405.55
04.01
m2
112.01
14.44
1,617.42
04.02
m2
32.40
17.61
570.56
m2
59.58
37.22
2,217.57
m2
39.90
13.01
04.03
05
05.01
06
PISOS
PISO DE CEMENTO PULIDO SIN COLOREAR
519.10
CARPINTERIA METALICA
519.10
2,020.43
06.01
und
1.00
479.85
479.85
06.02
m2
5.16
36.01
185.81
06.03
m2
55.54
18.09
1,004.72
06.04
glb
1.00
350.05
350.05
glb
1.00
105.95
07
07.01
08
08.01
DRENAJE
DRENAJE EN CASETA
105.95
09
GRUPO 03 - DISTRIBUCION
10
OBRAS PRELIMINARES
105.95
124,208.90
und
1.00
124,208.90
124,208.90
2,562.02
10.01
TRAZO Y REPLANTEO
km
0.04
1,362.80
54.51
10.02
m2
2,343.47
1.07
2,507.51
11
MOVIMIENTO DE TIERRAS
111,887.83
11.01
m3
1,996.77
19.70
39,336.37
11.02
m2
2,343.47
1.72
4,030.77
11.03
m3
1,059.38
42.78
45,320.28
11.04
m3
351.52
19.00
6,678.88
11.05
m3
1,171.74
14.10
16,521.53
1,620.00
57.28
92,793.60
12
13
14
963.28
36.87
35,516.13
15
2,513.52
21.62
54,342.30
16
und
1.00
3,057.22
3,057.22
17
und
2.00
2,468.03
4,936.06
18
und
6.00
2,149.52
12,897.12
19
glb
1.00
2,364.74
2,364.74
20
glb
1.00
7,830.16
7,830.16
21
und
19.00
9,064.35
172,222.65
22
glb
23
24
und
25
OBRAS DE CONCRETO
129,877.23
129,877.23
0.91
3,780.28
1.00
2,877.85
2,877.85
126,533.01
25.01
m3
25.02
25.03
25.04
26
1.00
4,154.15
63.37
447.09
m3
2.69
438.58
1,179.78
m2
641.06
36.07
23,123.03
kg
3,702.31
19.96
73,898.11
ELEMENTOS METALICOS
28,332.09
8,386.00
26.01
und
18.00
87.35
1,572.30
26.02
und
38.00
104.45
3,969.10
26.03
und
8.00
94.45
755.60
26.04
und
10.00
134.45
1,344.50
26.05
und
10.00
74.45
744.50
1,444.38
1,444.38
27
28
29
glb
1.00
30
glb
1.00
986.18
986.18
31
glb
1.00
18,018.38
18,018.38
32
glb
1.00
5,034.22
5,034.22
33
OBRAS PROVISIONALES
34
und
1.00
655.77
655.77
35
m2
36.75
587.31
21,583.64
36
GUARDIANIA EN OBRA
da
103.74
66.98
6,948.51
37
OBRAS PRELIMINARES
5,334.23
37.01
m2
27.30
1.07
29.21
37.02
37.03
m2
18.60
1.87
34.78
5,270.24
37.03.01
m3
53.27
71.23
3,794.42
37.03.02
m3
14.81
42.78
633.57
37.03.03
m3
12.76
19.00
242.44
37.03.04
m3
42.54
14.10
38
OBRAS DE CONCRETO
599.81
15,121.26
38.01
m2
27.78
41.98
1,166.20
38.02
m3
24.60
270.33
6,650.12
38.03
m3
6.92
438.58
3,034.97
38.04
m2
118.38
36.07
4,269.97
39
ELEMENTOS METALICOS
640.11
39.01
und
3.00
87.35
262.05
39.02
und
3.00
126.02
378.06
4.62
20.93
TRAZO Y REPLANTEO
km
1.88
1,362.80
m2
1,130.59
1.07
40
40.01
JUNTAS Y SELLOS
JUNTA DE DILATACION
41
42
OBRAS PRELIMINARES
42.01
42.02
43
43.01
96.70
3,771.79
MOVIMIENTO DE TIERRAS
2,562.06
1,209.73
80,821.26
m3
1,529.85
43.02
m2
43.03
m3
43.04
43.05
43.06
44
96.70
19.70
30,138.05
849.18
1.72
1,460.59
216.92
41.34
8,967.47
m3
707.85
42.78
30,281.82
m3
105.40
19.00
2,002.60
m3
565.30
14.10
7,970.73
1,313.50
10.83
14,225.21
218,002.36
44.01
44.02
und
5.00
1,805.63
9,028.15
44.03
glb
1.00
7,952.45
7,952.45
44.04
glb
1.00
686.86
686.86
44.05
und
7.00
7,837.11
54,859.77
44.06
1,956.98
0.53
1,037.20
und
3.00
43,404.24
130,212.72
m3
26.00
447.09
45.02
m2
265.71
36.07
9,584.16
45.03
kg
1,612.14
19.96
32,178.31
44.07
45
45.01
46
OBRAS DE CONCRETO
ELEMENTOS METALICOS
53,386.81
11,624.34
126,591.82
46.01
und
9.00
87.35
786.15
46.02
und
14.00
104.45
1,462.30
46.03
und
3.00
94.45
283.35
46.04
und
5.00
134.45
672.25
46.05
und
3.00
74.45
223.35
glb
1.00
123,164.42
COMPONENTE DE CGSR
COMPONENTE CGSR
123,164.42
Costo Directo
SON :
SIETE MILLONES QUINIENTOS CINCUENTINUEVE MIL CUATROCIENTOS TRENTISEIS Y 57/100 NUEVOS SOLES
123,164.42
7,559,436.57
Fecha :
16/08/2015 11:48:14 AM