Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina
S10
Presupuesto
0201020
Lugar
Item
Descripcin
100
OBRAS PRELIMINARES
Presupuesto
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
31/01/2016
Parcial S/.
3,021,019.47
101.A
glb
1.00
2,122,966.72
2,122,966.72
102.A
TOPOGRAFIA Y GEOREFERENCIACION
km
49.90
2,137.80
106,676.22
103.A
glb
1.00
685,074.85
685,074.85
106
ACCESOS PROVISIONALES
km
2.17
48,986.95
200
MOVIMIENTO DE TIERRAS
106,301.68
67,423,752.91
201.B
ha
16.72
3,731.05
62,383.16
202.B1
m3
1,173,178.99
31.36
36,790,893.13
202.B2
m3
782,701.58
16.51
12,922,403.09
202.B3
m3
1,407,970.68
3.39
4,773,020.61
202.B5
m3
4,460.66
21.52
95,993.40
205.A
m3
78,150.90
23.62
1,845,924.26
207.A1
m3
41,375.23
1.82
75,302.92
207.A2
m3
41,375.23
39.77
1,645,492.90
209.A
m3
3,502,877.77
2.34
8,196,733.98
210.A
m2
468,020.95
2.17
400
PAVIMENTOS
1,015,605.46
31,411,352.30
403.A
BASE GRANULAR
m3
137,507.18
60.69
8,345,310.75
416.A
IMPRIMACION ASFALTICA
m2
475,344.31
0.75
356,508.23
423.A
m3
35,569.70
146.64
5,215,940.81
426.A
kg
4,848,543.44
2.53
12,266,814.90
428.A
1,643,574.05
2.91
4,782,800.49
429.A
FILLER MINERAL
kg
48,485.42
0.95
46,061.15
430.A
kg
22,354.83
17.80
397,915.97
500
DRENAJE
37,315,161.23
501.A
m3
103,698.34
9.55
990,319.15
502.A
m3
47,910.67
49.37
2,365,349.78
502.B
m3
22,345.56
29.02
648,468.15
503.C
m3
3,769.61
365.05
1,376,096.13
503.D
m3
9,089.90
327.47
2,976,669.55
503.E
m3
1,512.90
270.48
409,209.19
503.F
m3
94.46
236.54
22,343.57
503.G
m3
564.90
265.30
149,867.97
503.H
m3
1,128.82
210.81
237,966.54
503.I
ENCOFRADO Y DESENCOFRADO
m2
36,484.55
62.60
2,283,932.83
504.A
kg
680,162.04
4.53
3,081,134.04
507.B
1,013.84
436.59
442,632.41
507.C
779.27
570.27
444,394.30
508.A
10,623.20
48.05
510,444.76
508.B
115.68
48.05
5,558.42
508.C
412.50
23.85
9,838.13
509.A
SUBDREN PROFUNDO
27,336.67
43.26
1,182,584.34
510.A
42,623.58
124.96
5,326,242.56
510.B
6,501.16
476.80
3,099,753.09
510.C
774.74
442.51
342,830.20
510.D
17,329.92
260.90
4,521,376.13
511.A
m2
4,958.96
5.69
28,216.48
511.B
m2
150,275.69
4.82
724,328.83
511.C
m2
16,180.00
11.80
190,924.00
514.A
FILTRO DRENANTE
m3
2,818.73
49.94
140,767.38
515.A
1,094.00
19.89
21,759.66
515.B
3,075.00
39.50
121,462.50
515.D
1,094.00
118.31
129,431.14
515.E
42,186.22
114.21
4,818,088.19
Pgina
S10
Presupuesto
0201020
Lugar
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
31/01/2016
Parcial S/.
515.F
632.80
26.16
16,554.05
516.A
m2
7,439.20
24.77
184,268.98
516.B
2,703.21
29.58
79,960.95
517
BORDILLO
3,073.50
92.90
285,528.15
GEOCOMPUESTO DE DRENAJE
m2
5,317.15
27.62
518
OBRAS COMPLEMENTARIAS
146,859.68
1,287,274.53
601.A
m2
5,907.38
73.19
432,361.14
601.B
m2
3,043.20
95.28
289,956.10
601.C
PIEDRA ASENTADA
m3
601.55
295.19
177,571.54
602.A
m3
262.50
153.18
40,209.75
603
ENROCADO
120.00
923.26
110,791.20
m3
1,772.00
133.40
606.A
700
TRANSPORTE
236,384.80
130,321,182.04
700.A
m3k
400,513.76
6.67
2,671,426.78
700.B
m3k
11,034,667.94
1.19
13,131,254.85
700.C
m3k
70,875.94
8.92
632,213.38
700.D
m3k
1,758,651.16
1.21
2,127,967.90
700.E
m3k
3,028,146.60
7.42
22,468,847.77
700.F
m3k
60,330,723.89
1.48
89,289,471.36
800
1,042,343.48
801.A
und
333.00
276.66
92,127.78
802.A
und
206.00
349.11
71,916.66
803.A
SEALES INFORMATIVAS
m2
49.00
415.29
20,349.21
805.A
MARCAS EN EL PAVIMENTO
m2
18,993.44
4.98
94,587.33
806.A
2,958.00
250.43
740,771.94
810.A
POSTE DE KILOMETRAJE
und
50.00
128.34
6,417.00
811.A
19.00
851.24
16,173.56
900
PROTECCIN AMBIENTAL
624,367.40
412,738.86
m2
10,000.00
13.98
139,800.00
902.A
REVEGETACION
ha
13.69
7,217.23
98,803.88
906.A
ha
8.18
14,799.85
121,062.77
906.B
ha
2.75
14,799.85
40,699.59
906.C
ha
0.60
13,778.50
8,267.10
906.D
ha
0.13
15,807.52
2,054.98
906.E
ha
0.13
15,773.39
910
910.A
SEAL INFORMATIVA
m2
23.40
476.54
910.B
und
6.00
2,706.25
970
2,050.54
27,388.54
11,151.04
16,237.50
184,240.00
970.A
pto
112.00
313.00
35,056.00
970.B
pto
168.00
762.00
128,016.00
MONITOREO DE RUIDOS
pto
168.00
126.00
970.C
1000
1000.A
1001
PUENTES
PUENTE SAN JUAN
1,220,173.35
OBRAS PRELIMINARES
6,284.01
102.B
m2
403.96
2.88
102.D
12.30
416.31
1002
21,168.00
7,823,511.77
ESTRIBOS
1,163.40
5,120.61
731,913.56
501.B
m3
1,252.93
4.78
501.C
m3
1,211.86
4.80
5,816.93
502.A
m3
2,768.84
49.37
136,697.63
503.D
m3
178.78
327.47
58,545.09
5,989.01
Pgina
S10
Presupuesto
0201020
Lugar
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
31/01/2016
Parcial S/.
503.D1
m3
434.30
361.17
503.H
m3
31.25
210.81
6,587.81
503.I
ENCOFRADO Y DESENCOFRADO
m2
370.32
62.60
23,182.03
503.I1
m2
408.85
100.64
41,146.66
503.I2
m2
375.18
88.24
33,105.88
504.A
kg
47,348.83
4.53
214,490.20
700.A
m3k
3,830.72
6.67
25,550.90
700.B
m3k
1,527.10
1.19
1,817.25
700.E
m3k
1,933.51
7.42
14,346.64
m3k
5,257.70
1.48
700.F
1003
156,856.13
7,781.40
93,519.17
503.C
m3
69.40
365.05
25,334.47
503.I2
m2
320.92
88.24
28,317.98
504.A
kg
8,800.60
4.53
1004
SUPERESTRUCTURA METALICA
39,866.72
281,792.06
1004.A
ton
20.37
9,382.30
191,117.45
1004.B
ton
20.37
549.41
11,191.48
1004.C
ton
20.37
3,006.27
61,237.72
1004.D
ton
20.37
895.70
18,245.41
1005
LOSAS DE APROXIMACION
22,650.19
503.C
m3
24.98
365.05
9,118.95
503.F
m3
9.32
236.54
2,204.55
503.I
ENCOFRADO Y DESENCOFRADO
m2
29.32
62.60
1,835.43
504.A
kg
2,095.20
4.53
1006
VARIOS
9,491.26
84,014.36
515.C
18.00
39.79
716.22
1005.B
18.64
2,283.79
42,569.85
1005.B6
und
8.00
2,818.03
22,544.24
607.A
51.00
334.76
17,072.76
519.A
ACABADO DE VEREDAS
m2
51.00
21.79
1000.B
1001
3,404.37
102.B
m2
102.D
1002
1,111.29
1,208,476.26
667.47
2.88
3.56
416.31
ESTRIBOS
1,922.31
1,482.06
735,077.63
501.B
m3
1,252.93
4.78
501.C
m3
1,211.86
4.80
5,816.93
502.A
m3
2,768.84
49.37
136,697.63
503.D
m3
178.78
327.47
58,545.09
503.D1
m3
434.30
361.17
156,856.13
503.H
m3
34.79
210.81
7,334.08
503.I
ENCOFRADO Y DESENCOFRADO
m2
370.32
62.60
23,182.03
503.I1
m2
408.85
100.64
41,146.66
503.I2
m2
375.18
88.24
33,105.88
504.A
kg
47,348.83
4.53
214,490.20
700.A
m3k
4,224.14
6.67
28,175.01
700.B
m3k
8,344.90
1.19
9,930.43
700.E
m3k
1,661.53
7.42
12,328.55
m3k
1,000.00
1.48
700.F
1003
5,989.01
1,480.00
79,527.33
503.C
m3
42.70
365.05
15,587.64
503.D
m3
42.70
327.47
13,982.97
503.I2
m2
206.97
88.24
18,263.03
504.A
kg
6,996.40
4.53
31,693.69
Pgina
S10
Presupuesto
0201020
Lugar
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
1004
Und.
Metrado
Precio S/.
31/01/2016
Parcial S/.
SUPERESTRUCTURA METALICA
281,792.06
1004.A
ton
20.37
9,382.30
191,117.45
1004.B
ton
20.37
549.41
11,191.48
1004.C
ton
20.37
3,006.27
61,237.72
1004.D
ton
20.37
895.70
18,245.41
1005
LOSAS DE APROXIMACION
31,059.58
503.C
m3
34.84
365.05
12,718.34
503.F
m3
13.00
236.54
3,075.02
503.I
ENCOFRADO Y DESENCOFRADO
m2
33.00
62.60
2,065.80
504.A
kg
2,914.00
4.53
13,200.42
1006
VARIOS
77,615.29
515.C
18.00
39.79
716.22
1005.B
26.00
2,283.79
59,378.54
1005.B7
und
12.00
525.14
6,301.68
607.A
31.30
334.76
10,477.99
ACABADO DE VEREDAS
m2
34.00
21.79
519.A
1000.C
1001
PUENTE QUISUAYASACO
740.86
819,170.50
OBRAS PRELIMINARES
30,585.97
102.B
m2
464.09
2.88
1,336.58
102.C
DEMOLICION DE ESTRUCTURAS
m3
170.37
126.72
21,589.29
102.D
18.40
416.31
1002
ESTRIBOS
7,660.10
616,454.17
501.B
m3
1,252.93
4.78
501.C
m3
1,211.86
4.80
5,816.93
502.A
m3
2,768.84
49.37
136,697.63
503.D
m3
178.78
327.47
58,545.09
503.D1
m3
434.30
361.17
156,856.13
503.F
m3
20.19
236.54
4,775.74
503.I
ENCOFRADO Y DESENCOFRADO
m2
370.32
62.60
23,182.03
503.I1
m2
408.85
100.64
41,146.66
504.A
kg
26,383.57
4.53
119,517.57
700.A
m3k
4,867.98
6.67
32,469.43
700.B
m3k
1,645.50
1.19
1,958.15
700.E
m3k
3,896.03
7.42
28,908.54
m3k
399.50
1.48
700.F
1003
5,989.01
591.26
85,982.61
503.C
m3
61.08
365.05
22,297.25
503.D
m3
61.08
327.47
20,001.87
503.I2
m2
130.42
88.24
11,508.26
504.A
kg
7,102.70
4.53
32,175.23
1005
LOSAS DE APROXIMACION
23,160.48
503.C
m3
25.59
365.05
9,341.63
503.F
m3
9.55
236.54
2,258.96
503.I
ENCOFRADO Y DESENCOFRADO
m2
29.55
62.60
1,849.83
504.A
kg
2,143.50
4.53
1006
VARIOS
1005.B
1005.B8
und
515.C
519.A
607.A
1000.D
1001
102.B
9,710.06
62,987.27
19.10
2,283.79
43,620.39
8.00
1,403.50
11,228.00
15.00
39.79
596.85
ACABADO DE VEREDAS
m2
23.50
21.79
512.07
21.00
334.76
7,029.96
PUENTE SIYAN
1,187,219.49
OBRAS PRELIMINARES
TRAZO,TOPOGRAFIA Y REPLANTEO DE PUENTES Y PONTONES
28,843.45
m2
391.45
2.88
1,127.38
Pgina
S10
Presupuesto
0201020
Lugar
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
Parcial S/.
102.C
DEMOLICION DE ESTRUCTURAS
m3
158.27
126.72
102.D
18.40
416.31
1002
31/01/2016
ESTRIBOS
20,055.97
7,660.10
731,369.92
501.B
m3
1,252.93
4.78
501.C
m3
1,211.86
4.80
5,816.93
502.A
m3
2,768.84
49.37
136,697.63
503.D
m3
178.78
327.47
58,545.09
503.D1
m3
434.30
361.17
156,856.13
503.F
m3
35.95
236.54
8,503.61
503.I
ENCOFRADO Y DESENCOFRADO
m2
370.32
62.60
23,182.03
503.I1
m2
408.85
100.64
41,146.66
503.I2
m2
375.18
88.24
33,105.88
504.A
kg
47,348.83
4.53
214,490.20
700.A
m3k
3,213.54
6.67
21,434.31
700.B
m3k
4,607.70
1.19
5,483.16
700.E
m3k
2,013.06
7.42
14,936.91
m3k
3,501.60
1.48
700.F
1003
5,182.37
66,323.86
503.C
m3
503.D
503.I2
504.A
1004
5,989.01
39.60
365.05
14,455.98
m3
39.60
327.47
12,967.81
m2
181.56
88.24
16,020.85
kg
5,050.60
4.53
SUPERESTRUCTURA METALICA
22,879.22
281,792.06
1004.A
ton
20.37
9,382.30
191,117.45
1004.B
ton
20.37
549.41
11,191.48
1004.C
ton
20.37
3,006.27
61,237.72
1004.D
ton
20.37
895.70
18,245.41
1005
LOSAS DE APROXIMACION
21,872.69
503.C
m3
24.12
365.05
8,805.01
503.F
m3
9.00
236.54
2,128.86
503.I
ENCOFRADO Y DESENCOFRADO
m2
29.00
62.60
1,815.40
504.A
kg
2,014.00
4.53
1006
VARIOS
1005.B
1005.B7
und
515.C
519.A
607.A
1000.E
1001
9,123.42
57,017.51
18.00
2,283.79
41,108.22
8.00
525.14
4,201.12
14.00
39.79
557.06
ACABADO DE VEREDAS
m2
35.50
21.79
773.55
31.00
334.76
10,377.56
PUENTE ANGUYACU
1,156,852.03
OBRAS PRELIMINARES
28,879.47
102.B
m2
403.96
2.88
1,163.40
102.C
DEMOLICION DE ESTRUCTURAS
m3
158.27
126.72
20,055.97
18.40
416.31
102.D
1002
ESTRIBOS
7,660.10
701,097.69
501.B
m3
1,252.93
4.78
501.C
m3
1,211.86
4.80
5,816.93
502.A
m3
2,768.84
49.37
136,697.63
503.D
m3
178.78
327.47
58,545.09
503.D1
m3
434.30
361.17
156,856.13
503.F
m3
44.21
236.54
10,457.43
503.I
ENCOFRADO Y DESENCOFRADO
m2
370.32
62.60
23,182.03
503.I1
m2
408.85
100.64
41,146.66
504.A
kg
47,348.83
4.53
214,490.20
700.A
m3k
389.55
6.67
2,598.30
5,989.01
Pgina
S10
Presupuesto
0201020
Lugar
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
31/01/2016
Parcial S/.
700.B
m3k
5,817.00
1.19
6,922.23
700.E
m3k
1,933.51
7.42
14,346.64
m3k
16,249.60
1.48
24,049.41
700.F
1003
66,323.86
503.C
m3
39.60
365.05
14,455.98
503.D
m3
39.60
327.47
12,967.81
503.I2
m2
181.56
88.24
16,020.85
504.A
kg
5,050.60
4.53
1004
SUPERESTRUCTURA METALICA
22,879.22
281,792.06
1004.A
ton
20.37
9,382.30
191,117.45
1004.B
ton
20.37
549.41
11,191.48
1004.C
ton
20.37
3,006.27
61,237.72
1004.D
ton
20.37
895.70
18,245.41
1005
LOSAS DE APROXIMACION
21,831.92
503.C
m3
24.12
365.05
8,805.01
503.F
m3
9.00
236.54
2,128.86
503.I
ENCOFRADO Y DESENCOFRADO
m2
29.00
62.60
1,815.40
504.A
kg
2,005.00
4.53
1006
VARIOS
1005.B
1005.B7
und
515.C
519.A
607.A
1000.F
1001
18.00
2,283.79
41,108.22
8.00
525.14
4,201.12
12.00
39.79
477.48
ACABADO DE VEREDAS
m2
35.00
21.79
762.65
31.00
334.76
10,377.56
PUENTE OCOBAMBA
1,034,501.27
OBRAS PRELIMINARES
8,823.50
102.B
m2
403.96
2.88
102.D
18.40
416.31
1002
9,082.65
56,927.03
ESTRIBOS
1,163.40
7,660.10
882,847.74
501.B
m3
1,252.93
4.78
501.C
m3
1,211.86
4.80
5,816.93
502.A
m3
2,768.84
49.37
136,697.63
503.D
m3
178.78
327.47
58,545.09
503.D1
m3
567.70
361.17
205,036.21
503.F
m3
32.86
236.54
7,772.70
503.I
ENCOFRADO Y DESENCOFRADO
m2
370.32
62.60
23,182.03
503.I1
m2
637.05
100.64
64,112.71
503.I2
m2
375.18
88.24
33,105.88
504.A
kg
65,049.22
4.53
294,672.97
700.A
m3k
389.55
6.67
2,598.30
700.B
m3k
5,817.00
1.19
6,922.23
700.E
m3k
1,933.51
7.42
14,346.64
m3k
16,249.60
1.48
24,049.41
700.F
1003
5,989.01
62,350.63
503.C
m3
57.78
365.05
503.I2
m2
112.80
88.24
9,953.47
504.A
kg
6,910.50
4.53
31,304.57
1005
LOSAS DE APROXIMACION
21,092.59
21,205.92
503.C
m3
24.12
365.05
8,805.01
503.F
m3
9.00
236.54
2,128.86
503.I
ENCOFRADO Y DESENCOFRADO
m2
19.00
62.60
1,189.40
504.A
kg
2,005.00
4.53
1006
1005.B
VARIOS
JUNTA DE DILATACION PARA PUENTES TIPO II
9,082.65
59,273.48
19.00
2,283.79
43,392.01
Pgina
S10
Presupuesto
0201020
Lugar
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
31/01/2016
Parcial S/.
1005.B9
und
6.00
1,301.88
7,811.28
515.C
13.00
39.79
517.27
519.A
ACABADO DE VEREDAS
m2
24.00
21.79
522.96
607.A
21.00
334.76
7,029.96
1000.G
1001
PUENTE ESTACAMACHAY
1,197,118.87
OBRAS PRELIMINARES
12,053.69
102.B
m2
477.43
2.88
1,375.00
102.C
DEMOLICION DE ESTRUCTURAS
m3
84.27
126.72
10,678.69
1002
ESTRIBOS
742,149.11
501.B
m3
1,252.93
4.78
501.C
m3
1,211.86
4.80
5,816.93
502.A
m3
2,768.84
49.37
136,697.63
503.D
m3
178.78
327.47
58,545.09
503.D1
m3
434.30
361.17
156,856.13
503.F
m3
44.21
236.54
10,457.43
503.I
ENCOFRADO Y DESENCOFRADO
m2
370.32
62.60
23,182.03
503.I1
m2
408.85
100.64
41,146.66
504.A
kg
47,348.83
4.53
214,490.20
700.A
m3k
3,406.45
6.67
22,721.02
700.B
m3k
15,869.60
1.19
18,884.82
700.E
m3k
3,437.76
7.42
25,508.18
700.F
m3k
14,766.20
1.48
21,853.98
1003
5,989.01
71,484.32
503.C
m3
44.70
365.05
16,317.74
503.D
m3
44.70
327.47
14,637.91
503.I2
m2
206.87
88.24
18,254.21
504.A
kg
4,917.10
4.53
1004
SUPERESTRUCTURA METALICA
22,274.46
281,792.06
1004.A
ton
20.37
9,382.30
191,117.45
1004.B
ton
20.37
549.41
11,191.48
1004.C
ton
20.37
3,006.27
61,237.72
1004.D
ton
20.37
895.70
18,245.41
1005
LOSAS DE APROXIMACION
23,509.63
503.C
m3
26.64
365.05
9,724.93
503.F
m3
9.94
236.54
2,351.21
503.I
ENCOFRADO Y DESENCOFRADO
m2
19.94
62.60
1,248.24
504.A
kg
2,248.40
4.53
10,185.25
22.00
2,283.79
50,243.38
8.00
525.14
4,201.12
596.85
1006
VARIOS
66,130.06
1005.B
1005.B7
und
515.C
15.00
39.79
519.A
ACABADO DE VEREDAS
m2
31.10
21.79
677.67
607.A
31.10
334.76
10,411.04
COSTO DIRECTO
GASTOS GENERALES 9.54%
UTILIDAD
10%
280,269,965.13
26,748,575.54
28,026,996.51
==================
SUB TOTAL
IGV
18%
335,045,537.18
60,308,196.69
=================
TOTAL PRESUPUESTO
SON: TRESCIENTOS NOVENTA Y CINCO MILLONES TRESCIENTOS CINCUENTA Y TRES MIL SETECIENTOS TREINTA Y TRES Y 87/100 NUEVOS
SOLES
395,353,733.87