Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Proyecto:
"PROTECCION CON ENROCADO AL ENTORNO DE LOS ESTRIBOS DEL PUENTE SOBRE EL RIO UQUIHUA, EN EL CASERIO DE MASHUYACU DISTRITO Y PROVINCIA DE
MARTIN
ITEM
DESCRIPCION
UND
N VECES
LARGO
ANCHO
01
OBRAS PRELIMINARES
01.01
glb
1.00
01.02
TRAZO Y REPLANTEO.
m2
1.00
02
ESTABILIZACION DE ESTRIBOS
02.01
MOVIMIENTO DE TIERRAS
02.01.01
m3
m3
1.00
17.00
1.00
m3
1.00
17.00
1.00
2.00
17.00
1.20
1.00
esponjamiento
1.20
02.01.02
02.02
ENROCADO DE PROTECCION
02.02.1
m3
para el estribo A
m3
1.00
vol =
154.20
para el estribo B
m3
1.00
vol =
373.75
m3
para el estribo A
m3
1.00
vol =
154.20
para el estribo B
m3
1.00
vol =
373.75
02.02.02
m3
DE SUSTENTO DE METRADOS
ALTO
PARCIAL
TOTAL
136.00
136
176.8
6.00
102.00
102
2.00
34.00
34
1.00
20.40
40.8
212.16
212.16
527.95
527.95
154.20
154.20
373.75
373.75
527.95
527.95
154.20
154.20
373.75
373.75
Proyecto:
"MODIFICACION
CODIGO
DESCRIPCION
COSTO TOTAL
S/.
550.00
01.01.02
S/.
2,000.00
S/.
285.36
TRABAJOS PRELIMINARES
01.02.01.01
TRAZO Y REPLANTEO
01.02.02
MOVIMIENTO DE TIERRAS
01.02.02.01
S/.
2,163.55
01.02.02.02
S/.
1,718.23
01.02.02.03
S/.
2,723.16
01.02.02.04
S/.
336.60
01.02.03
01.02.03.01
S/.
2,738.34
01.02.04
01.02.04.01
S/.
13,185.23
01.02.04.02
S/.
13,564.32
01.02.04.03
S/.
25,476.76
01.02.04.04
S/.
882.42
01.02.05
01.02.05.01
S/.
93.01
01.02.05.02
ENCOFRADO Y DESCENCOFRADO
S/.
11.06
01.02.05.03
S/.
33.09
01.02.05.04
S/.
1.62
01.02.05.05
JUNTAS ASFALTICAS
S/.
0.50
S/.
214.59
TRABAJOS PRELIMINARES
01.03.01.01
TRAZO Y REPLANTEO
01.03.02
MOVIMIENTO DE TIERRAS
01.03.02.01
S/.
1,479.01
01.03.02.02
S/.
596.18
01.03.02.03
S/.
1,658.21
01.03.02.04
S/.
944.76
01.03.02.05
S/.
230.11
01.03.03
01.02.03.01
01.03.04
01.03.04.01
S/.
1,872.03
S/.
5,169.44
01.03.04.02
S/.
9,273.06
01.03.04.03
S/.
10,782.59
01.03.04.04
S/.
603.25
S/.
109.75
1.04 VARIOS
01.04.01
COSTO DIRECTO
GASTOS GENERALES (5%)
PRESUPUESTO TOTAL
98,696.23
4,934.81
103,631.04
30 DIAS CALENDARIO
DIA 1-7
CANT. %
DIA 8-14
COSTO
CANT. %
DIA 15-21
COSTO
CANT.%
100.00% S/.
550.00
S/.
50.00% S/.
1,000.00
S/.
100.00% S/.
285.36
S/.
100.00% S/.
2,163.55
S/.
100.00% S/.
1,718.23
S/.
100.00% S/.
2,723.16
S/.
100.00% S/.
336.60
S/.
50.00% S/.
1,369.17
50.00% S/.
1,369.17
25.00% S/.
3,296.31
50.00% S/.
6,592.62
25.00%
20.00% S/.
2,712.86
20.00% S/.
2,712.86
20.00%
S/.
S/.
80.00%
S/.
S/.
100.00% S/.
93.01
S/.
50.00% S/.
5.53
50.00% S/.
100.00% S/.
33.09
S/.
100.00% S/.
1.62
S/.
100.00% S/.
0.50
S/.
100.00% S/.
214.59
S/.
100.00% S/.
1,479.01
S/.
100.00% S/.
596.18
S/.
100.00% S/.
1,658.21
S/.
100.00% S/.
944.76
S/.
100.00% S/.
230.11
S/.
5.53
80.00%
50.00% S/.
936.02
50.00% S/.
936.02
25.00% S/.
1,292.36
50.00% S/.
2,584.72
25.00%
20.00% S/.
1,854.61
20.00% S/.
1,854.61
20.00%
S/.
S/.
80.00%
S/.
S/.
80.00%
|
S/.
25.83% S/.
25,494.84
S/.
16.27% S/.
16,055.53
1,274.74
802.78
26,769.58
16,858.30
39.87%
DIAS CALENDARIO
DIA 15-21
DIA 22-30
COSTO
CANT. %
COSTO
S/.
S/.
S/.
50.00% S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,000.00
S/.
3,296.31
S/.
S/.
2,712.86
40.00% S/.
5,425.73
S/.
20,381.41
20.00% S/.
5,095.35
S/.
705.94
20.00% S/.
176.48
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,292.36
S/.
S/.
1,854.61
40.00% S/.
3,709.22
S/.
8,626.07
20.00% S/.
2,156.52
S/.
482.60
20.00% S/.
120.65
100.00% S/.
109.75
S/.
S/.
S/.
39,352.16
18.03% S/.
17,793.71
1,967.61
889.69
41,319.77
18,683.39