Explora Libros electrónicos
Categorías
Explora Audiolibros
Categorías
Explora Revistas
Categorías
Explora Documentos
Categorías
Obra
N Proyectos
Solicitado Por
Elaborado por
Ubicacin
Fecha
Plazo
Revision A
Presupuesto Ceyca:
Si
No
Si
No
621-080-11
RESUMEN DE COSTOS
ITM
1
2
3
DISPLINA
Obras Civiles
Obras Mecanicas
Obras Electricas
TOTAL
LABOR Y EQUIPOS
MATERIALES Y
CONSUMIBLES
TOTAL
S/. 40,066.71
S/. 22,055.30
S/. 40,066.71
S/. 22,055.30
S/. 0.00
S/. 62,122.01
S/. 0.00
S/. 62,122.01
% INCIDENCIA
OBSERVACIONES
0%
100%
0%
ING DE COSTOS
PLANEAMIENTO Y CONTROL
ADMINISTRADOR DE PROYECTOS
PRESUPUESTO GENERAL
Obra
Nro. Proyecto
Ubicacin
Fecha
Plazo de Ejecucion
Presupuesto Ceyca
COD
01.01.07
02.08.01
03.01
#N/A
#N/A
05.08.01
05.11.04
05.12.07
02.01.01
Item
Descripcin
TRABAJOS PRELIMINARES
Cercos
Trazo y replanteo S/equipo
Elaboracion, implementacion y administracion del plan de seguridad y
FABRICACION DE TANQUE
Fabricacin de tanque (peso > 5Tn)
MONTAJE DE TANQUE (peso > 5Tn)
Montaje de tanques (peso > 5Tn)
Transporte de Materiales entre diversos puntos de la Mina
Arenado Comercial SSPC SP5 (Tanques)
Base (1) + Acabado (2): Tanques
Eliminacion de basura y elementos livianos sueltos
01
01.04
01.06
01.07
02
02.01
03
03.08
03.09
03.12
03.14
03.17
Revision A
Und.
Metrado
Precio S/.
Parcial S/.
15.00
55.40
1.00
22.41
6.266
673.455
kg
5,005.04
3.111
kg
hm
m2
m2
m2
5,005.04
12.00
55.40
55.40
5.54
2.374
192.062
22.298
8.587
2.961
1,356.741
336.150
347.136
673.455
15,570.679
15,570.679
15,914.142
11,881.965
2,304.744
1,235.309
475.720
16.404
12%
S/. 32,841.563
3,940.988
UTILIDAD
10%
m
m2
und
3,284.156
40,066.707
ITM
und
Cant
1.00
Descripcion
und
1.0
CU
S/. 420.00
Parcial
S/. 420.00
2.00
und
4.0
S/. 28.77
S/. 115.08
3.00
Deterjet
gal
6.0
S/. 51.43
S/. 308.56
4.00
und
80.00
S/. 5.57
S/. 445.60
5.00
und
50.0
S/. 10.29
S/. 514.28
6.00
bal
4.0
S/. 214.31
S/. 857.25
7.00
Granalla G50
kg
45.0
S/. 4.09
S/. 184.03
8.00
plg
20.0
S/. 1.56
S/. 31.21
9.00
bal
10.0
S/. 75.79
S/. 757.86
10.00
kg
25.0
S/. 8.60
S/. 215.00
11.00
kg
60.0
S/. 8.34
S/. 500.40
12.00
Trapo industrial
kg
10.0
S/. 4.28
S/. 42.84
13.00
Liquidos Penetrantes
60.0
S/. 14.00
S/. 840.00
14.00
Placas Radiograficas
placa
15.0
S/. 42.00
S/. 630.00
15.00
glb
1.0
S/. 1,120.00
S/. 1,120.00
16.00
glb
1.0
S/. 168.00
S/. 168.00
17.00
SC Prueba Hidrostatica
glb
1.0
S/. 5,040.00
S/. 5,040.00
18.00
Pintura Dimetcote 9
Gln
S/. 593.28
Pintura Amerlock 02
Gln
8.0
10.0
S/. 74.16
19.00
S/. 41.51
S/. 415.09
20.00
Solvente Amercoat 65
Gln
4.0
S/. 13.13
S/. 52.53
22.00
glb
1.0
S/. 2,520.00
S/. 2,520.00
26.00
und
1.00
S/. 458.66
S/. 458.66
28.00
und
8.00
S/. 5.73
S/. 45.85
39.00
L2 1/2x1/4" A36 x 6m
und
1.00
S/. 104.08
S/. 104.08
40.00
L3x1/4" A36 x 6m
und
1.00
S/. 141.31
S/. 141.31
41.00
L5x3x3/8" A36 x 6m
und
1.00
S/. 206.22
S/. 206.22
43.00
und
40.00
S/. 3.05
S/. 121.88
46.00
und
8.00
S/. 3.00
S/. 24.00
47.00
und
2.00
S/. 112.17
S/. 224.34
56.00
und
1.00
S/. 524.99
S/. 524.99
68.00
Tiza de soldador
und
20.00
S/. 0.43
S/. 8.65
69.00
kg
811.78
S/. 2.98
S/. 2,419.28
S/. 20,050.27
10%
S/. 2,005.03
S/. 22,055.30
N de Plano
Rev.
Marca
Categoria
Parametro
Vol. / Long.
Area
Cantidad
Peso
Unitario
Peso Total
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-001
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-002
YANA-134-1760-TK-16003-DD-003
YANA-134-1760-TK-16003-DD-003
YANA-134-1760-TK-16003-DD-003
YANA-134-1760-TK-16003-DD-003
YANA-134-1760-TK-16003-DD-003
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-004
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-005
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-006
YANA-134-1760-TK-16003-DD-007
YANA-134-1760-TK-16003-DD-007
YANA-134-1760-TK-16003-DD-007
YANA-134-1760-TK-16003-DD-007
YANA-134-1760-TK-16003-DD-007
YANA-134-1760-TK-16003-DD-007
YANA-134-1760-TK-16003-DD-007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
SH1
SH2
SH3
SH4
BT1
BT2
BT3
RF1
RF2
GL1
LL1-pa
LL1-pb
N1-pa
N1-pb
N1-xa
N2-pa
N2-pb
N2-xa
N3-pc
N3-pd
N3-xb
AC1-pa
AC1-pb
AC1-pc
NP-pd
NP-pe
MH-pa
MH-pb
MH-pc
MH-pd
MH-pe
MH-pf
MH-xa
MH-xb
MH-xc
MH-xd
MH-xe
LA1-pa
LA1-pb
LA1-pc
LA1-pd
LA1-pe
LA1-pf
LA1-pg
LA1-xa
LA1-aa
HR-xa
HR-xb
HR-xc
HR-xd
HR-xe
HR-xf
HR-pa
HR-pb
HR-pc
HR-pd
PT1-ma
PT1-mb
PT1-mc
PT1-p1
PT1-p2
PT1-md
PT1-p3
PL. 6x1500x6000
PL. 6x1500x6576
PL. 6x787x6000
PL. 6x787x6576
PL. 9x190x200
PL 19x200x230
PL 9x64x190
L 2x2x
L 2x2x
PL 6x50x125
PL 16x145x200
PL. 6x100x150
FLG SO #150 RF 14
PL. 6x750
PIPE SCH40 14 CS
FLG SO #150 RF 14
PL. 6x750
PIPE SCH40 14 CS
FLG SO #150 RF 3
PL. 6x265
PIPE SCH40 3 CS
PL 8x197x286
PL. 16x208x210
PL. 6x250x322
PL. 3x180x335
PL. 1.5x160x240
PL. 12x820x820
PL 12x620x820
PL 6x1255x1255
PL. 12x90x145
PL 12x70x48
PL 5x70x48
WELDED PIPE
BAR 1 3/4"
PIPE SCH40 2 CS
BAR 3/4"
BAR 5/8"
PT. 3/8x2x5513
PT. 6x75x2126
PL. 6x75x2332
PL. 6x75x2948
PL. 6x50x3248
PL. 9.5x65x80
PL. 9.5x65x218
BAR 3/4"
L5x3x3/8
PIPE SCH40 1" CS
PIPE SCH40 1" CS
PIPE SCH40 1" CS
PIPE SCH40 1" CS
PIPE SCH40 1" CS
ELL 90 1" SCH40 CS
PL. 6x130x92
PL. 6x75x105
PL. 6x100x2808
PL. 6x54x130
C8x11.5
C8x11.5
C8x11.5
PL. 6x100x250
PL. 6x100x150
L 2x2x
GR 3/16"x1 "x834
SHELL COURSE
SHELL COURSE
SHELL COURSE
SHELL COURSE
BOTTOM PLAN
BOTTOM PLAN
BOTTOM PLAN
ROOF STIFFENER
ROOF STIFFENER
GROUND LUG
LIFTING LUG
LIFTING LUG
DISCHARGE
DISCHARGE
DISCHARGE
OVERFLOW
OVERFLOW
OVERFLOW
DRAIN
DRAIN
DRAIN
ANCHOR BOLT
ANCHOR BOLT
ANCHOR BOLT
NAMEPLATE
NAMEPLATE
MANHOLE
MANHOLE
MANHOLE
MANHOLE
MANHOLE
MANHOLE
MANHOLE
MANHOLE
MANHOLE
MANHOLE
MANHOLE
LADDER
LADDER
LADDER
LADDER
LADDER
LADDER
LADDER
LADDER
LADDER
HANDRAIL
HANDRAIL
HANDRAIL
HANDRAIL
HANDRAIL
HANDRAIL
HANDRAIL
HANDRAIL
HANDRAIL
HANDRAIL
PLATAFORM
PLATAFORM
PLATAFORM
PLATAFORM
PLATAFORM
BRACING
GRATING
5.40E-02
5.92E-02
2.83E-02
3.11E-02
4.74E-02
4.92E-02
2.04E-02
6.000
6.718
3.75E-05
4.64E-04
9.00E-05
4.97E-03
3.38E-03
3.33E-03
4.97E-03
3.38E-03
3.33E-03
5.35E-04
4.21E-04
3.00E-04
4.51E-04
6.99E-04
4.83E-04
1.92E-04
5.76E-05
8.07E-03
6.10E-03
9.45E-03
1.57E-04
4.03E-05
1.68E-05
1.20E-04
2.61E-03
1.80E-04
1.12E-04
6.30E-05
3.58E-03
9.57E-04
1.05E-03
1.33E-03
9.74E-04
5.20E-05
1.42E-04
1.49E-04
0.06
2.944
1.036
1.209
0.896
1.151
1
7.18E-05
4.73E-05
1.72E-03
4.21E-05
1.00
0.75
0.75
1.50E-04
9.00E-05
0.9
1.00
9.00
9.86
4.72
5.18
5.93
6.15
2.55
0.90
1.01
0.01
0.03
0.02
0.41
0.56
0.33
0.41
0.56
0.33
0.09
0.07
0.03
0.06
0.04
0.08
0.06
0.04
0.67
0.51
1.58
0.01
0.00
0.00
0.01
0.00
0.02
0.00
0.00
0.36
0.16
0.17
0.22
0.16
0.01
0.01
0.00
0.01
0.29
0.10
0.12
0.09
0.12
0.05
0.01
0.01
0.29
0.01
0.40
0.30
0.30
0.03
0.02
0.09
0.82
3
3
1
1
1
1
1
1
1
2
3
3
1
1
1
1
1
1
1
1
1
16
8
8
1
1
1
1
1
2
1
1
1
1
1
1
2
2
1
2
1
7
4
4
15
2
1
2
2
2
1
6
2
2
1
2
1
1
1
2
2
2
1
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
6.102
6.102
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
7850.000
14.700
3.390
3.390
3.390
3.390
3.390
1.350
7850.000
7850.000
7850.000
7850.000
17.250
17.250
17.250
7850.000
7850.000
4.785
49.500
1271.70
1393.78
222.41
243.76
372.09
386.22
160.14
36.61
40.99
0.59
10.93
2.12
39.00
26.49
26.17
39.00
26.49
26.17
4.20
3.31
2.36
56.61
43.89
30.33
1.50
0.45
63.34
47.89
74.18
2.46
0.32
0.13
0.94
20.47
1.41
0.88
0.99
56.26
7.51
16.48
10.41
53.54
1.63
4.45
17.60
1.88
9.98
7.02
8.20
6.07
3.90
8.10
1.13
0.74
13.49
0.66
17.25
12.85
12.85
2.36
1.41
8.47
40.46
TOTAL
5005.04