Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ENTIDAD
OBRA
Item
Descripcin
Und
Metrado
P. Unit.
S/.
MES 1
Parcial
Parcial
S/.
1 OBRAS PROVISIONALES
MES3
%
1,880.00
14.64%
1,880.00
14.64%
7,080.00
7,079.99
1,180.00
16.67%
1,219.33
17.22%
1,101.33
15.56%
1,219.33
17.22%
1,180.00
16.67%
1,180.00
16.67%
723.33
17.22%
653.33
15.56%
723.33
17.22%
700.00
16.67%
700.00
16.67%
343,185.56
35.56%
568,520.96
58.91%
567,450.80
67.70%
6.00
700.00
4,199.99
700.00
16.67%
und
1.00
1,561.49
1,561.49
1,561.49
100.00%
150.00
150.00
100.00%
GLB
1.00
150.00
150.00
150.00
100.00%
3,623.77
3,623.77
100.00%
10.20
2,747.93
2,747.93
100.00%
2 SEGURIDAD Y SALUD
3 TRABAJOS PRELIMINARES
3.01
m2
269.50
3.02
m3
40.43
9.34
377.43
377.43
100.00%
3.03
m3
40.43
12.33
498.41
498.41
100.00%
965,055.32
6,143.27
0.64%
47,205.53
4.89%
16,382.05
6,143.27
37.50%
10,238.78
62.50%
16,382.05
6,143.27
37.50%
10,238.78
62.50%
4 PAVIMENTO FLEXIBLE
04.02.02
4.03
TRAZO Y REPLANTEO
1.40
MOVIMIENTO DE TIERRAS
CORTE CON MAQUINARIA CON PAVIMENTO FLEXIBLE
m3
4,105.72
11.25
m3
5,132.15
12.33
109,475.91
36,966.75
33.77%
72,509.16
66.23%
46,208.44
36,966.75
80.00%
9,241.69
20.00%
100.00%
63,267.47
63,267.47
838,127.20
270,676.40
32.30%
3.15
36,992.29
36,992.29
100.00%
CARPETA ASFALTICA
04.03.01
m2
11,730.63
04.03.02
m2
11,730.63
9.62
112,796.70
112,796.70
100.00%
04.03.03
m2
11,730.63
11.45
134,319.36
120,887.42
90.00%
13,431.94
10.00%
04.03.04
IMPRIMACION ASFALTICA
m2
11,730.63
5.71
66,952.78
66,952.78
100.00%
m2
11,730.63
41.52
487,066.08
487,066.08
100.00%
1,070.18
1,070.18
100.00%
1,070.18
1,070.18
100.00%
04.03.05
4.04
04.04.01
SEALIZACION
SEALIZACION EN PAVIMENTOS
m2
53.58
15.13%
mes
04.02.01
Parcial
1,942.66
11,730.63
MES6
%
13.66%
m2
Parcial
1,754.66
1.03
MES5
%
15.13%
1.02
4.02
Parcial
1,942.66
1.00
04.01.01
MES4
%
26.80%
GLB
4.01
Parcial
3,441.49
MES2
Parcial
12,841.47
1.01
2.01
FECHA: noviembre
2016
19.97
299,104.51
15,305.15
5.12%
10,822.02
3.62%
36,859.97
12.32%
42,161.55
14.10%
84,025.74
28.09%
109,930.08
36.75%
5.01
5 OBRAS DE CONCRETO
VEREDA DE CONCRETO
299,104.51
15,305.15
5.12%
10,822.02
3.62%
36,859.97
12.32%
42,161.55
14.10%
84,025.74
28.09%
109,930.08
36.75%
05.01.01
TRAZO Y REPLANTEO
5,155.46
5,155.46
100.00%
100.00%
29,881.71
29.53%
27,739.80
27.41%
6,039.61
5.97%
16,554.98
16.36%
6,039.61
50.00%
05.01.01.01
05.01.02
m2
1.33
5,155.46
5,155.46
101,187.81
10,149.69
10.03%
10,822.02
10.69%
257.26
28.01
7,204.85
3,740.98
51.92%
3,463.87
48.08%
m3
777.88
27.46
21,362.37
6,408.71
30.00%
7,358.15
34.44%
6,646.07
31.11%
949.44
4.44%
m2
3,889.38
2.42
9,400.63
7,896.53
84.00%
1,504.10
16.00%
m2
3,889.38
9.05
35,189.73
15,339.11
43.59%
19,850.62
56.41%
m3
1,293.92
9.34
12,079.21
5,435.64
45.00%
m3
1,293.92
12.33
15,951.02
05.01.02.01
m3
05.01.02.02
05.01.02.03
05.01.02.04
05.01.02.05
05.01.02.06
05.01.03
3,889.38
MOVIMIENTO DE TIERRAS
CONCRETO PREMEZCLADO
174,098.64
05.01.03.01
m3
257.26
411.22
105,791.62
05.01.03.02
m3
777.88
52.53
40,859.18
05.01.03.03
m2
704.15
38.98
27,447.84
1,063.38
5.95
2,274.32
5.43
05.01.04
05.01.04.01
05.01.05
05.01.05.01
6 RAMPAS
6.01
06.01.01
6.02
TRAZO Y REPLANTEO
TRAZO Y REPLANTEO EN RAMPAS
m2
53.40
0.47
MOVIMIENTO DE TIERRAS
6,978.26
6,978.26
100.00%
12,340.16
100.00%
16.67%
106,450.11
9,968.15
9.36%
25.02
25.02
100.00%
100.00%
25.02
25.02
2,407.12
2,407.12
100.00%
m2
267.00
6.07
1,619.41
1,619.41
100.00%
06.02.03
m3
13.35
9.34
124.63
124.63
100.00%
06.02.04
m3
13.35
12.33
164.57
164.57
100.00%
100,723.81
4,241.85
4.21%
640.94
640.94
100.00%
100.00%
06.03.02.01
m3
06.03.02.02
06.03.02.03
06.03.02.04
06.03.03
483.54
1.33
2,688.58
25.48%
34,315.27
41.97%
34,315.27
100.00%
40.38%
40.91%
m3
69.08
6.29
434.56
434.56
100.00%
m3
185.65
9.34
1,733.11
1,333.16
76.92%
m3
185.65
12.33
2,288.63
96.71
235.52
22,777.11
81,764.32
413.99
34,315.27
29.76
24,671.94
51.81
5.26
1,381.55
5.43
06.04.02
41.78%
2,492.94
82.89
SEALIZACION
42,083.67
4,260.66
828.93
06.04.01.01
40.41%
34.13%
m2
6.04
40,704.24
59.09%
m3
06.04.01
13.60%
3,600.91
SEALIZACION EN SARDINELES
13,694.05
6,093.85
06.03.05
39.53%
28.01
06.03.03.03
06.03.05.01
42,083.67
640.94
06.03.03.02
38.24%
3,600.91
m3
40,704.24
640.94
06.03.04
12.86%
10,550.15
06.03.03.01
06.03.04.01
13,694.05
217.59
CONCRETO F'c=175kg/cm2
m2
23.63
1.33
28.01
MOVIMIENTO DE TIERRAS
100.00%
22.03%
12,340.16
06.02.02
m2
40,859.18
6,047.83
12,340.16
100.00%
32.00%
12,340.16
498.51
MOVIMIENTO DE TIERRAS
42.91%
33,853.32
100.00%
498.51
06.03.02
74,712.50
68.00%
100.00%
46.68
06.03.01.01
44.79%
71,938.30
6,322.44
10.68
TRAZO Y REPLANTEO
52.54%
77,986.13
6,322.44
m3
06.03.01
14,421.75
8.28%
6,322.44
25.42%
14,421.75
5.00%
100.00%
6,322.44
06.02.01
6.03
4.01%
603.96
15,951.02
9,433.39
9,433.39
11.54%
38.24%
399.95
23.08%
2,288.63
100.00%
38,015.66
46.49%
22,777.11
100.00%
15,238.55
61.76%
272.29
272.29
100.00%
272.29
272.29
100.00%
7,496.11
7,496.11
100.00%
7,496.11
7,496.11
100.00%
3,294.16
3,294.16
31.32
31.32
100.00%
100.00%
31.32
31.32
100.00%
390.49
390.49
100.00%
198.56
198.56
100.00%
06.04.02.01
m3
7.09
06.04.02.02
m3
8.86
9.34
82.71
82.71
100.00%
06.04.02.03
m3
8.86
12.33
109.22
109.22
100.00%
2,872.35
2,872.35
100.00%
2,872.35
2,872.35
100.00%
1,000.01
166.67
16.67%
172.22
17.22%
155.56
15.56%
172.22
17.22%
166.67
16.67%
166.67
1,000.01
166.67
16.67%
172.22
17.22%
155.56
15.56%
172.22
17.22%
166.67
16.67%
166.67
16.67%
1,000.01
166.67
16.67%
172.22
17.22%
155.56
15.56%
172.22
17.22%
166.67
16.67%
166.67
16.67%
4,239.71
31.84%
3,836.72
28.81%
4,239.71
100.00%
3,836.72
100.00%
06.04.03
06.04.03.01
CONCRETO F'c=175kg/cm2
CONCRETO EN SARDINEL F'C=175 KG/CM2 EN SARDINEL SUMERGIDO
m3
7.09
405.13
7 MITIGACION AMBIENTAL
7.01
07.01.01
GLB
1.00
1,000.00
13,317.63
5,241.20
39.36%
31.00
169.07
5,241.20
5,241.20
100.00%
8 OTROS
8.01
und
8.02
und
43.00
98.60
4,239.71
8.03
LIMPIEZA DE OBRA-MANUAL
m2
16,127.18
0.24
3,836.72
COSTO DIRECTO
GASTOS GENERALES
SUB-TOTAL
TOTAL- PRESUPUESTO
3.00%
S/.
S/.
S/.
S/.
1,401,542.82
38,798.50
73,836.48
427,901.19
659,120.77
86,072.41
115,813.47
1,401,542.82
42,046.28
1,443,589.10
1,443,589.10
38,798.50
1,163.96
39,962.46
39,962.46
73,836.48
2,215.09
76,051.57
76,051.57
427,901.19
12,837.04
440,738.23
440,738.23
659,120.77
19,773.62
678,894.39
678,894.39
86,072.41
2,582.17
88,654.58
88,654.58
115,813.47
3,474.40
119,287.87
119,287.87
2.8%
5.3%
30.5%
47.0%
6.1%
8.3%