Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CRONOGRAMA
CRONOGRAMA
Presupuesto
03 MOVIMIENTO DE TIERRAS
03.01.02 RELLENO Y COMPACTACION CON MATERIAL SELECCIONADO, CON EQUIPO, E=10cm m2 720.00 12.97
03.01.03 RELLENO Y COMPACTACION CON MATERIAL PROPIO CON EQUIPO, E=10cm m2 720.00 3.87
03.02.02 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIAS DIST. = 1 KM. m3 1,192.56 5.67
05 PINTURA
06 CARPINTERIA METALICA
06.01 ARCOS(INC. MALLA), TABLERO DE BASQUET(INC.MALLA), PARANTES DE VOLEY(INC. MALLA glb 1.00 5,000.00
07.05 CONCRETO CICLOPEO F'C = 175 KG/CM2 + 30% P.G m3 51.16 302.09
08.03.01 ZAPATAS
08.03.02 COLUMNAS
08.03.03 VIGAS
09 VARIOS
09.01 FLETE
10 OBRAS VARIAS
COSTO DIRECTO
SUB-TOTAL 01
IGV (19 % )
=================
SUB-TOTAL 02
EXPEDIENTE TECNICO
SUPERVISION
=================
PRESUPUESTO TOTAL
655.20
14,127.46
2,028.60
8,276.10
3,822.76
26,409.07
15,728.83
1,967.04
9,338.40
2,786.40
1,636.99
10,680.24
3,918.42
6,761.82
9,220.44
2,567.19
5,041.25
1,612.00
728.32
728.32
50,200.68
5,000.00
30,838.47
15,465.81
4,247.99
9,505.91
1,618.76
14,362.21
6,383.20
1,689.52
4,965.05
1,324.44
35,607.56
4,425.70
1,194.49
2,150.26
11,638.88
15,454.92
379.76
363.55
91,857.31
1,494.31
1,494.31
6,298.70
6,298.70
84,064.30
12,223.92
2,124.00
7,632.90
2,467.02
5,937.60
1,344.74
1,122.88
3,469.98
8,114.75
2,344.65
1,828.50
3,941.60
55,083.02
16,298.89
18,888.88
19,895.25
2,705.01
678.68
1,289.11
613.28
123.94
3,457.30
3,457.30
3,457.30
2,572.30
690.90
1,881.40
234,835.64
14,891.02
-------------------------
249,726.66
47,448.07
=================
297,174.73
10,500.00
7,500.00
=================
315,174.73
PRESUPUESTO
S10 Página 1
Item Descripción Und. Metrado Precio S/. Parcial S/. Sub-Total Total
01 OBRAS PROVISIONALES 655.200 655.200
01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60 X 2.40 m u 1.00 655.20 655.20
09 VARIOS 3,457.302
09.01 FLETE 3,457.302
09.01.01 FLETE TERRESTRE kg ### 0.10 3,457.30
14,127.46
2,028.60
8,276.10
3,822.76
26,409.07
15,728.83
1,967.04
9,338.40
2,786.40
1,636.99
10,680.24
3,918.42
6,761.82
9,220.44
2,567.19
5,041.25
1,612.00
728.32
728.32
50,200.68
5,000.00
30,838.47
15,465.81
4,247.99
9,505.91
1,618.76
14,362.21
6,383.20
1,689.52
4,965.05
1,324.44
35,607.56
4,425.70
1,194.49
2,150.26
11,638.88
15,454.92
379.76
363.55
91,857.31
1,494.31
1,494.31
6,298.70
6,298.70
84,064.30
12,223.92
2,124.00
7,632.90
2,467.02
5,937.60
1,344.74
1,122.88
3,469.98
8,114.75
2,344.65
1,828.50
3,941.60
55,083.02
16,298.89
18,888.88
19,895.25
2,705.01
678.68
1,289.11
613.28
123.94
3,457.30
3,457.30
3,457.30
2,572.30
690.90
1,881.40
PRESUPUESTO
S10 Página 1
Item Descripción Und. Metrado Precio S/. Parcial S/. Sub-Total Total
01 OBRAS PROVISIONALES 655.200 655.200
09 VARIOS 3,457.302
09.01 FLETE 3,457.302
09.01.01 FLETE TERRESTRE kg ### 0.10 3,457.30
14,127.46
26,409.07
15,728.83
10,680.24
9,220.44
728.32
50,200.68
30,838.47
14,362.21
35,607.56
91,857.31
1,494.31
6,298.70
84,064.30
12,223.92
5,937.60
1,344.74
1,122.88
3,469.98
8,114.75
2,344.65
1,828.50
3,941.60
55,083.02
16,298.89
18,888.88
19,895.25
2,705.01
678.68
1,289.11
613.28
123.94
3,457.30
3,457.30
3,457.30
2,572.30
690.90
1,881.40
CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA
PROYECTO: "CONSTRUCCION LOSA DEPORTIVA HUANCAMACHAY"
DEPARTAMENTO :PASCO PROVINCIA :PASCO
DISTRITO :SAN FCO.DE ASIS DE YARUSYACAN HECHO POR :ARQ. K.Q.C.
FECHA AGOSTO 2008