Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PROYECTO :
POR
FECHA
ASUNTO :
CV - RCG
DIC. 2009
BOCATOMA TABLONES
REV
CV
DIC. 2009
PRESUPUESTO
ITEM
DESCRIPCION
HOJA DE REGISTRO
ALTERNATIVA 1 : TABLONES
HECHO
UND.
1/1
CANTIDAD
P UNIT
P PARCIAL
58,930,617.14
1.00
OBRAS PRELIMINARES
1.01
1.02
1.03
Trazo y Replanteo
1.04
1.05
Caminos de acceso
1.06
2.00
2.01
Limpieza y desbroce
2.02
2.03
2.04
m2
mes
2,000.00
1,015.00
2,030,000.00
46.00
101,500.00
4,669,000.00
Ha
1.00
1,097,580.50
1,097,580.50
Glb
km
km-mes
1.00
725,000.00
5.00
304,500.00
1,522,500.00
230.00
7,250.00
1,667,500.00
Ha
5.00
30,450.00
152,250.00
m3
38,813.00
5.67
220,069.71
m3
24,750.00
10.01
247,747.50
m3
10,313.00
10.01
103,233.13
2.05
m3
32,344.00
25.01
808,923.44
2.06
m3
10,622.00
16.68
177,174.96
2.07
Compactacin de Superficie
m2
20,650.00
3.34
68,971.00
2.08
m3
3,951.00
16.68
65,902.68
2.09
m3
42,136.00
40.02
1,686,282.72
2.10
Enrocado de Proteccin
m3
11,974.00
133.40
1,597,331.60
2.11
m3
9,188.00
58.00
532,904.00
2.12
m3-km
110,550.00
2.20
243,210.00
2.13
Transporte de roca
m3-km
59,870.00
2.90
173,623.00
2.14
m3-km
175,263.00
2.20
385,578.60
3.00
CONCRETO EN SUPERFICIE
3.01
m3
1,205.00
239.77
288,922.85
3.02
m3
3,938.00
261.29
1,028,960.02
3.03
m3
34,194.00
356.58
12,192,896.52
3.04
Encofrado vertical
m2
18,843.00
72.50
1,366,117.50
3.05
Encofrado inferior
m2
2,267.00
79.75
180,793.25
3.06
Encofrado curvo
m2
3,418.00
87.00
297,366.00
3.07
Acero de refuerzo
2,647.00
4,785.00
12,665,895.00
3.08
m2
16,465.00
116.00
1,909,940.00
4.00
4.01
Global
1.00
159,500.00
159,500.00
4.02
Juego
3.00
72,349.20
217,047.60
4.03
Juego
1.00
243,486.90
243,486.90
4.04
Juego
5.00
562,350.60
2,811,753.00
4.05
Und
3.00
57,228.60
171,685.80
4.06
Und
3.00
29,000.00
87,000.00
4.07
Ataguias Metlicas
m2
125.00
14,906.00
1,863,250.00
4.08
Sistema Hidrulico
Global
1.00
1,015,000.00
1,015,000.00
4.09
Sistema de control
Global
1.00
1,450,000.00
1,450,000.00
5.00
IMPREVISTOS
5.01
Imprevistos
S.A
0.05
56,124,397.28
2,806,219.86
725,000.00
PROYECTO :
POR
FECHA
ASUNTO :
CV - RCG
DIC. 2009
DESARENADOR TABLONES
REV
CV
DIC. 2009
PRESUPUESTO
ITEM
DESCRIPCION
HOJA DE REGISTRO
ALTERNATIVA 1 : TABLONES
HECHO
UND.
1/1
CANTIDAD
P UNIT
P PARCIAL
12,609,384.90
1.00
OBRAS PRELIMINARES
1.01
Trazo y Replanteo
2.00
2.01
Limpieza y desbroce
2.02
2.03
2.04
2.05
Global
1.00
159,889.27
159,889.27
Ha
1.00
30,450.00
30,450.00
m3
7,364.00
5.67
41,753.88
m3
14,128.00
10.01
141,421.28
m3
55,222.00
25.01
1,381,102.22
Compactacin de Superficie
m2
4,865.00
3.34
16,249.10
2.06
m3
3,474.00
16.68
57,946.32
2.07
m3-km
6,948.00
2.20
15,285.60
3.00
CONCRETO EN SUPERFICIE
3.01
m3
512.00
239.77
122,762.24
3.02
m3
10,173.00
356.58
3,627,488.34
3.03
Encofrado vertical
m2
12,797.00
72.50
927,782.50
3.04
Encofrado inferior
m2
253.00
79.75
20,176.75
3.05
Encofrado curvo
m2
189.00
87.00
16,443.00
3.06
Acero de refuerzo
814.00
4,785.00
3,894,990.00
3.07
m2
132.00
116.00
15,312.00
4.00
4.01
Global
1.00
580,000.00
580,000.00
4.02
Ataguias Metlicas
m2
61.00
14,906.00
909,266.00
4.03
Accesorios Metlicos
kg
1,000.00
11.60
11,600.00
4.04
Und
3.00
13,006.50
39,019.50
5.00
IMPREVISTOS
5.01
Imprevistos
S.A
0.05
12,008,938.00
600,446.90
PROYECTO :
POR
FECHA
HECHO
CV - RCG
DIC. 2009
REV
CV
DIC. 2009
ITEM
DESCRIPCION
ASUNTO :
HOJA DE REGISTRO
ALTERNATIVA 1 : TABLONES
1/1
PRESUPUESTO
UND.
CANTIDAD
P. UNIT S/.
P. PARCIAL S/.
119,203,570.50
1.00
OBRAS PRELIMINARES
1.01
1.02
1.03
Trazo y Replanteo
1.04
1.05
1.06
2.00
2.01
Limpieza y desbroce
2.02
2.03
2.04
2.05
2.06
m2
mes
Global
Global
km
km-mes
500.00
1,015.00
507,500.00
26.00
101,500.00
2,639,000.00
1.00
2,064,672.75
2,064,672.75
1.00
870,000.00
870,000.00
12.00
304,500.00
3,654,000.00
312.00
7,250.00
2,262,000.00
Ha
31.00
30,450.00
943,950.00
m3
418,805.00
5.67
2,374,624.35
m3
239,316.00
10.01
2,395,553.16
m3
538,464.00
25.01
13,466,984.64
m3
16,604.00
16.68
276,954.72
m3
9,488.00
20.30
192,606.40
2.07
m3
21,347.00
23.20
495,250.40
2.08
Compactacin de Superficie
m2
91,047.00
3.34
304,096.98
2.09
m3
34,745.00
16.68
579,546.60
2.10
m3
13,657.00
40.02
546,553.14
2.11
Enrocado de Proteccin
m3
5,000.00
133.40
667,000.00
2.12
m3-km
206,060.00
2.20
453,332.00
2.13
Transporte de roca
m3-km
50,000.00
2.90
145,000.00
3.00
EXCAVACIONES EN SUBTERRANEO
3.01
m3
17,492.00
246.63
4,314,051.96
3.02
m3
3,418.00
295.42
1,009,745.56
3.03
m3
1,235.00
502.02
619,994.70
3.04
m3
1,107.00
16.06
17,778.42
3.05
m3
1,149.00
350.00
402,150.00
4.00
CONCRETO EN SUPERFICIE
4.01
m3
11,098.00
239.77
2,660,967.46
4.02
m3
9,788.00
261.29
2,557,506.52
4.03
m3
53,660.00
356.58
19,134,082.80
4.04
Encofrado vertical
m2
209,004.00
72.50
15,152,790.00
4.05
Encofrado inferior
m2
11,117.00
79.75
886,580.75
4.06
Encofrado curvo
m2
2,223.00
87.00
193,401.00
4.07
Acero de refuerzo
4,561.00
4,785.00
21,824,385.00
4.08
m2
2,000.00
116.00
232,000.00
5.00
CONCRETO EN SUBTERRANEO
5.01
m3
544.00
319.93
174,041.92
5.02
m3
881.00
370.04
326,005.24
5.03
m3
3,987.00
388.54
1,549,108.98
5.04
m2
11,642.00
108.75
1,266,067.50
5.05
m3
146.00
855.50
124,903.00
5.06
25.00
5,263.50
131,587.50
6.00
6.01
Und
1,189.00
159.60
189,764.40
6.02
m2
1,451.00
10.15
14,727.65
6.03
Plancha acanalada
m2
582.00
30.45
17,721.90
6.04
Cimbras metlicas
kg
34,889.00
10.15
354,123.35
6.05
Inyecciones de contacto
666.00
562.72
374,771.52
7.00
IMPREVISTOS
7.01
Imprevistos
0.10
108,366,882.27
10,836,688.23
S.A.
PROYECTO :
POR
FECHA
HECHO
CV - RCG
DIC. 2009
REV
CV
DIC. 2009
ITEM
DESCRIPCION
ASUNTO :
HOJA DE REGISTRO
ALTERNATIVA 1 : TABLONES
1/1
PRESUPUESTO
UND.
CANTIDAD
P. UNIT S/.
P. PARCIAL S/.
162,038,689.48
1.00
OBRAS PRELIMINARES
1.01
1.02
1.03
Trazo y Replanteo
1.04
1.05
1.06
2.00
EXCAVACIONES EN SUBTERRANEO
2.01
2.02
2.03
m2
mes
Global
Global
km
km-mes
400.00
1,015.00
406,000.00
35.00
101,500.00
3,552,500.00
1.00
1,131,441.17
1,131,441.17
1.00
580,000.00
580,000.00
6.00
304,500.00
1,827,000.00
210.00
7,250.00
1,522,500.00
m3
176,725.00
285.50
50,454,987.50
m3
52,380.00
385.50
20,192,490.00
m3
28,130.00
425.00
11,955,250.00
2.04
m3
18,000.00
16.06
289,080.00
2.05
m3
2,100.00
350.00
735,000.00
3.00
CONCRETO EN SUBTERRANEO
3.01
m3
6,087.00
319.93
1,947,413.91
3.02
m3
11,281.00
370.04
4,174,421.24
3.03
m3
48,613.00
388.54
18,888,095.02
3.04
m2
118,705.00
108.75
12,909,168.75
3.05
m3
2,288.00
855.50
1,957,384.00
3.06
447.00
5,263.50
2,352,784.50
4.00
4.01
Und
18,258.00
159.50
2,912,151.00
4.02
m2
21,709.00
10.15
220,346.35
4.03
Plancha acanalada
m2
13,839.00
30.45
421,397.55
4.04
Cimbras metlicas
kg
711,486.00
10.15
7,221,582.90
4.05
Bolsacreto
m3
850.00
352.50
299,625.00
4.06
Inyecciones de contacto
2,412.00
562.72
1,357,280.64
5.00
IMPREVISTOS
5.01
Imprevistos
0.10
147,307,899.53
14,730,789.95
S.A.