Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Modificado Trabajo 2 de Economica Valorizacion Modificado
Modificado Trabajo 2 de Economica Valorizacion Modificado
CONSTRUCCION DE PISTAS, VEREDAS, SARDINELES Y AREAS VERDES EN EL SECTOR UNION, DISTRITO DE BAGUA - PROVINCIA DE B
OBRA
AMAZONAS
SUB
MEJORAMIENTO DEL ENTORNO URBANO
PRESUPUESTO
CLIENTE MUNICIPALIDAD PROVINCIAL DE BAGUA
LUGAR AMAZONAS - BAGUA -BAGUA -SECTOR LA UNIÓN
INGENIERO RAFAEL ORLANDO CAMA AGUILAR
ITEM DESCRIPCIÓN UND. METRADO
01 PAVIMENTACION
01.01 OBRAS PROVISIONALES
01.01.01 CASETA OFICINA Y ALMACEN glb 1.00
01.01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 8.50M X 3.60M und 1.00
01.01.03 MANTENIMIENTO Y DESVIO DE TRANSITO día 240.00
01.01.04 MOVILIZACION DE EQUIPOS Y HERRAMIENTAS glb 1.00
COSTO DIRECTO
GASTO GENERALES 7.5000%
UTILIDAD 7.5%
SUB TOTAL
IGV (18%)
COSTO TOTAL
SUPERVISION (3%)
EXPEDIENTE TÉCNICO (1.5%)
PRESUPUESTO TOTAL
A VIAL
PAVIMENTO RIGIDO
16,164.79
0.73 16,164.79
673,022.07
5.09 106,656.47
5.46 105,186.30
16.93 461,179.29
2,982,436.00
17.51 387,733.56
19.19 424,934.72
33.91 160,904.65
86.40 2,008,863.07
147,322.28
6.03 29,386.48
6.07 59,162.83
6.03 58,772.96
188,765.94
5.48 9,322.41
37.08 25,231.83
471.53 80,216.68
6.45 70,250.95
16.93 3,744.07
113,994.80
16.14 15,978.60
7.86 66,375.81
8.14 13,847.52
327.98 12,463.24
183.78 5,329.62
36,096.74
0.63 13,950.44
335.55 22,146.30
1,083,897.02
25,582.36
1.10 8,579.79
4.74 17,002.57
327,148.77
19.34 60,339.25
4.81 43,246.61
43.07 154,896.52
16.93 68,666.39
667,913.89
57.75 497,595.37
35.66 118,075.25
5.20 32,282.74
2.51 19,960.52
63,252.00
100.36 35,126.00
80.36 28,126.00
75,477.65
19.34 16,334.95
18.79 342.54
8.07 9,052.12
15.48 17,363.92
32.61 26,491.39
5.26 4,474.73
7.09 1,418.00
833,299.83
815.14
1.17 815.14
104,379.61
16.57 48,372.64
3.02 2,104.03
36.16 4,339.20
13.06 49,563.74
27,840.13
39.96 27,840.13
700,264.94
457.03 272,860.62
36.77 78,455.78
6.04 329,153.73
25.94 19,794.81
130,676.59
496.51
1.17 496.51
12,987.08
16.57 5,625.35
4.81 2,041.22
13.06 5,320.51
16,957.83
39.96 16,957.83
100,235.17
240.93 37,575.44
34.23 4,076.11
5.47 52,171.05
17.35 6,412.56
6,346,662.70
475,999.70
475,999.70
--------------------
7,298,662.11
1,313,759.18
=============
8,612,421.29
258,372.64
95,199.94
=============
8,965,993.87
OBRA VIAL-FEBRERO
CONSTRUCCION DE PISTAS, VEREDAS, SARDINELES Y AREAS VERDES EN EL SECTOR UNION, DISTRITO DE BAGUA - PROVINCIA
OBRA
DE BAGUA - AMAZONAS
SUB
MEJORAMIENTO DEL ENTORNO URBANO PAVIMENTO RIGIDO
PRESUPUESTO
CLIENTE MUNICIPALIDAD PROVINCIAL DE BAGUA
LUGAR AMAZONAS - BAGUA -BAGUA -SECTOR LA UNIÓN
02.04 OTROS
02.04.01 NIVELACION DE CAJAS DE DESAGUE und 350.00 100.36
04 MURO DE CONTENCION
--------------------
SUB TOTAL 7,298,662.11
IMPUESTO GENERAL A LAS VENTAS IGV (18%) 1,313,759.18
=============
COSTO TOTAL 8,612,421.29
=============
PRESUPUESTO TOTAL 8,965,993.87
RITO DE BAGUA - PROVINCIA
PAVIMENTO RIGIDO
9,698.87
13,286.13 9,698.87
336,511.033
10,477.06 53,328.24
9,632.45 52,593.15
13,620.18 230,589.65
2,943,662.65
19,929.20 348,960.20
22,143.55 424,934.72
4,745.05 160,904.65
23,250.73 2,008,863.07
147,322.28
4,873.38 29,386.48
9,746.76 59,162.83
9,746.76 58,772.96
175,699.46
0.00
680.47 25,231.83
170.12 80,216.68
10,891.62 70,250.95
0.00
109,546.58
990.00 15,978.60
8,444.76 66,375.81
1,701.17 13,847.52
28.50 9,347.43
21.75 3,997.22
18,048.37
11,071.78 6,975.22
33.00 11,073.15
965,723.10
15,349.42
4,679.89 5,147.87
2,152.22 10,201.54
225,532.99
1,559.96 30,169.63
4,495.49 21,623.31
3,236.75 139,406.87
2,027.95 34,333.19
667,913.89
8,616.37 497,595.37
3,311.14 118,075.25
6,208.22 32,282.74
7,952.40 19,960.52
56,926.80
315.00 31,613.40
315.00 25,313.40
54,102.15
422.31 8,167.48
18.23 342.54
560.85 4,526.06
560.85 8,681.96
812.37 26,491.39
850.71 4,474.73
200.00 1,418.00
801,868.70
489.08
418.02 489.08
73,274.54
2,627.36 43,535.37
348.35 1,052.02
108.00 3,905.28
1,897.54 24,781.87
27,840.13
696.70 27,840.13
700,264.94
597.03 272,860.62
2,133.69 78,455.78
54,495.65 329,153.73
763.10 19,794.81
126,234.58
297.91
254.62 297.91
8,743.68
305.54 5,062.81
212.19 1,020.61
203.70 2,660.26
16,957.83
424.37 16,957.83
100,235.17
155.96 37,575.44
119.08 4,076.11
9,537.67 52,171.05
369.60 6,412.56
5,724,425.51
429331.913367
429331.913367
6,583,089.34
1184956.080893
7,768,045.42
233041.3625756
85866.3826734
8,086,953.16
25
50
50
50
10
0
0
0
0
0
0
10
0
0
0
10
0
0
0
25
25
50
50
40
40
50
50
10
50
0
0
0
0
10
10
50
0
50
50
0
0
0
40
10
50
10
50
0
0
0
0
40
10
50
50
0
0
0
0
25 25 25
60 30 0
50 50 0
20 60 20
20 60 20
20 60 20
20 60 20
20 60 20
40 50 0
40 40 20
40 40 20
40 40 20
40 40 10
0 25 75
0 25 75
0 25 75
25 25 25
25 25 25
25 20 5
25 20 5
30 20 10
30 20 10
40 10 0
25 20 5
50 30 10
30 10 10
30 50 20
30 50 20
30 50 20
30 50 20
40 40 10
40 40 10
40 10 0
0 50 50
30 10 10
30 10 10
0 50 50
0 25 75
0 25 75
30 20 10
40 50 0
25 20 5
50 30 10
30 10 10
0 50 50
20 60 20
20 60 20
20 60 20
20 60 20
30 20 10
40 50 0
25 20 5
30 10 10
0 50 50
20 60 20
20 60 20
20 60 20
20 60 20
OBRA VIAL- MARZO
CONSTRUCCION DE PISTAS, VEREDAS, SARDINELES Y AREAS VERDES EN EL SECTOR UNION, DISTRITO DE BAGUA - PROVINCIA DE
OBRA
BAGUA - AMAZONAS
SUB
MEJORAMIENTO DEL ENTORNO URBANO PAVIMENTO RIGIDO
PRESUPUESTO
01.08 OTROS
01.08.01 LIMPIEZA GENERAL DE LA OBRA m2 22,143.55 0.63
02.03.01 VEREDA DE CONCRETO DE F'C=175 kg/cm2 PASTA 1:2 BRUÑADO m2 8,616.37 57.75
02.04 OTROS
02.04.01 NIVELACION DE CAJAS DE DESAGUE und 350.00 100.36
03 JARDINERIA
03.01 CORTE SUPERFICIAL MANUAL HASTA 0.25 MT m3 844.62 19.34
--------------------
SUB TOTAL 7,298,662.11
IMPUESTO GENERAL A LAS VENTAS IGV (18%) 1,313,759.18
=============
COSTO TOTAL 8,612,421.29
=============
PRESUPUESTO TOTAL 8,965,993.87
TO DE BAGUA - PROVINCIA DE
PAVIMENTO RIGIDO
113,994.80
4,448.22 4,448.22 8,896.43
15,978.60 0 0.00 0 0.00 0 0.00
66,375.81 0 0.00 0 0.00 0 0.00
0.00 0.00
120.00 8,228.40
0.00 0.00
4,849.44
6,643.07 4,849.44
168,255.52
5,238.53 26,664.12
4,816.22 26,296.57
6,810.09 115,294.82
2,064,601.60
6,643.07 116,320.07
11,071.78 212,467.36
3,796.04 128,723.72
18,600.58 1,607,090.46
117,857.82
3,898.70 23,509.19
7,797.41 47,330.27
7,797.41 47,018.37
111,952.92
850.59 4,661.21
408.28 15,139.10
102.07 48,130.01
6,534.97 42,150.57
110.58 1,872.03
8,896.43
0.00
0.00
0.00
19.00 6,231.62
14.50 2,664.81
9,024.18
5,535.89 3,487.61
16.50 5,536.58
599,377.89
7,674.71
2,339.94 2,573.94
1,076.11 5,100.77
92,537.46
311.99 6,033.93
2,247.75 10,811.65
1,438.56 61,958.61
811.18 13,733.28
467,539.72
6,031.46 348,316.76
2,317.80 82,652.68
4,345.75 22,597.92
5,566.68 13,972.37
31,626.00
175.00 17,563.00
175.00 14,063.00
39,643.36
84.46 1,633.50
18.23 342.54
224.34 1,810.42
224.34 3,472.78
812.37 26,491.39
850.71 4,474.73
200.00 1,418.00
624,657.38
244.54
209.01 244.54
36,360.76
1,459.65 24,186.32
174.18 526.01
48.00 1,735.68
759.02 9,912.75
27,840.13
696.70 27,840.13
560,211.95
477.62 218,288.50
1,706.95 62,764.63
43,596.52 263,322.98
610.48 15,835.85
101,681.99
148.95
127.31 148.95
4,387.08
169.75 2,812.67
106.09 510.30
81.48 1,064.10
16,957.83
424.37 16,957.83
80,188.13
124.77 30,060.35
95.26 3,260.89
7,630.14 41,736.84
295.68 5,130.05
3,859,026.94
289427.0208323
289427.0208323
4,437,880.99
798818.577497
5,236,699.56
157100.986908
57885.4041665
5,451,685.95
OBRA VIAL - ABRIL
SUB
MEJORAMIENTO DEL ENTORNO URBANO
PRESUPUESTO
01.08 OTROS
01.08.01 LIMPIEZA GENERAL DE LA OBRA m2 22,143.55
01.08.02 NIVELACION DE BUZONES und 66.00
02.04 OTROS
02.04.01 NIVELACION DE CAJAS DE DESAGUE und 350.00
02.04.02 NIVELACION DE CAJAS DE AGUA und 350.00
03 JARDINERIA
03.01 CORTE SUPERFICIAL MANUAL HASTA 0.25 MT m3 844.62
03.02 EXCAVACION DE HOYOS PARA PLANTONES m3 18.23
COSTO DIRECTO
GASTO GENERALES 7.5% (GGF + GGV)
UTILIDAD 7.5%
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS IGV (18%)
COSTO TOTAL
SUPERVISION (3%)
PRESUPUESTO TOTAL
NOMICA
N, DISTRITO DE BAGUA - PROVINCIA DE BAGUA
PAVIMENTO RIGIDO
61,394.81 4,114.20
2,548,482.46 433,953.54
117,857.82 29,464.46
23,509.19 974.68 5,877.30
47,330.27 1,949.35 11,832.57
153,251.64 35,514.30
9,322.41 0.00 0.00
20,185.46 136.09 5,046.37
64,173.35 34.02 16,043.34
34,291.90 1,804.84
13,252.91 1,107.18 697.52
21,038.99 3.30 1,107.32
916,912.18 166,984.83
23,024.12 2,558.24
302,630.15 24,518.62
534,331.11 133,582.78
56,926.80 6,325.20
31,613.40 35.00 3,512.60
25,313.40 35.00 2,812.60
54,999.53 20,478.12
16,334.95 0.00 0.00
171.27 9.12 171.27
101,466.88 29,209.71
446.86 49.65
446.86 42.44 49.65
12,352.97 634.11
80,188.13 20,047.03
30,060.35 31.19 7,515.09
5,353,721.39 992,941.31
401529.10429425 74470.59840825
401529.10429425 74470.59840825
6,156,779.60 1,141,882.51
1108220.32785213 205538.851607
7,264,999.93 1,347,421.36
217949.997810919 40422.640816
80305.82085885 14894.1196817
7,563,255.75 1,402,738.12
OBRA VIAL - MAYO
SUB
MEJORAMIENTO DEL ENTORNO URBANO
PRESUPUESTO
01.08 OTROS
01.08.01 LIMPIEZA GENERAL DE LA OBRA m2 22,143.55
04 MURO DE CONTENCION
COSTO DIRECTO
GASTO GENERALES 7.5% (GGF + GGV)
UTILIDAD 7.5%
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS IGV (18%)
COSTO TOTAL
SUPERVISION (3%)
PRESUPUESTO TOTAL
NOMICA
N, DISTRITO DE BAGUA - PROVINCIA DE BAGUA
PAVIMENTO RIGIDO
147,322.28 0.00
29,386.48 0.00 0.00
59,162.83 0.00 0.00
58,772.96 0.00 0.00
188,765.94 0.00
9,322.41 0.00 0.00
113,994.80 0.00
15,978.60 0.00 0.00
36,096.74 0.00
13,950.44 0.00 0.00
1,083,897.02
25,582.36 0.00
8,579.79 0.00 0.00
17,002.57 0.00 0.00
327,148.77 0.00
833,299.83 0.00
815.14 0.00
815.14 0.00 0.00
104,379.61 0.00
48,372.64 0.00 0.00
2,104.03 0.00 0.00
27,840.13 0.00
27,840.13 0.00 0.00
700,264.94 0.00
272,860.62 0.00 0.00
496.51 0.00
496.51 0.00 0.00
12,987.08 0.00
16,957.83 0.00
16,957.83 0.00 0.00
100,235.17 0.00
6,346,662.70 0.00
7,298,662.11 0.00
1313759.1794589 0.00 0.00
8,612,421.29 0.00
0.00 0.00
258372.638626917
95199.9405405 0.00 0.00
8,965,993.87
0.00