Professional Documents
Culture Documents
S10
Presupuesto
Presupuesto
Cliente
Lugar
1401001
Item
Descripcin
Und.
01
01.01
OBRAS PROVISIONALES
01.01.01
m2
321.00
107.96
01.01.02
und
2.00
1,191.35
2,382.70
01.01.03
800.67
26.29
21,049.61
Metrado
Precio S/.
Parcial S/.
104,052.17
58,087.47
34,655.16
6,355.92
01.02
INSTALACIONES PROVISIONALES
01.02.01
GLB
1.00
2,118.64
2,118.64
01.02.02
GLB
1.00
2,118.64
2,118.64
01.02.03
GLB
1.00
2,118.64
01.03
SEGURIDAD Y SALUD
01.03.01
GLB
1.00
2,542.37
2,542.37
01.03.02
jgo
80.00
315.25
25,220.00
01.03.03
jgo
4.00
911.03
3,644.12
01.03.04
500.00
7.93
3,965.00
01.03.05
GLB
1.00
2,542.37
2,542.37
01.03.06
1.00
1,694.92
1,694.92
02
02.01
TRABAJOS PRELIMINARES
02.01.01
m2
250.00
1.03
257.50
02.01.02
m2
8,687.38
0.69
5,994.29
m2
8,687.38
0.89
02.01.03
02.02
02.02.01
2,118.64
39,608.78
82,791.02
13,983.56
7,731.77
40,708.48
GLB
2.00
20,354.24
2.00
13,569.49
4,000.00
0.24
40,708.48
28,098.98
02.03
02.03.01
FLETE TERRESTRE
GLB
02.03.02
kg
03
MOVIMIENTO DE TIERRAS
03.01
m2
300.00
3.70
1,110.00
03.02
m3
3,600.00
3.75
13,500.00
27,138.98
960.00
413,525.78
03.03
m3
20,849.71
3.38
70,472.02
03.04
m3
26,570.02
5.94
157,825.92
03.05
m3
26,570.02
4.19
111,328.38
03.06
m3
1,202.87
16.89
20,316.47
03.07
m3
1,202.87
23.42
28,171.22
03.08
m2
1,202.87
8.98
04
04.01
05
05.01
m3
9,980.00
18.08
05.02
m3
9,980.00
17.16
171,256.80
05.03
ARMADO DE GAVIN CAJA: 5x1x1m COCADA 10X12 cm, DIAMETRO MALLA 3.40
mm, BORDE 4.00 mm
und
680.00
514.31
349,730.80
05.04
und
560.00
568.93
318,600.80
05.05
und
280.00
400.84
112,235.20
05.06
und
560.00
545.10
305,256.00
05.07
und
680.00
259.08
176,174.40
05.08
und
560.00
373.05
208,908.00
05.09
und
280.00
111.76
31,292.80
05.10
und
560.00
192.48
107,788.80
10,801.77
504,730.46
m3
150,665.81
3.35
504,730.46
2,079,142.06
Fecha :
180,438.40
16/10/2015 11:51:45a.m.
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
1401001
Item
Descripcin
05.11
06
Und.
m2
Metrado
Precio S/.
14,033.46
Parcial S/.
8.37
117,460.06
121,002.34
24,553.54
06.01
06.01.01
m2
6,014.34
0.53
3,187.60
06.01.02
m2
8,687.38
1.16
10,077.36
06.01.03
und
9.00
406.83
3,661.47
06.01.04
und
3.00
2,542.37
06.02
FORESTACION Y REFORESTACION
06.02.01
m3
801.91
30.60
24,538.45
06.02.02
m3
801.91
16.19
12,982.92
06.02.03
m2
2,500.00
3.76
9,400.00
06.02.04
COLOCACION DE CHAMPA
m2
4,009.56
4.64
18,604.36
und
450.00
32.96
14,832.00
GLB
1.00
12,711.86
12,711.86
7,627.11
80,357.73
06.02.05
COLOCACION DE PLANTONES
06.03
PLAN DE CONTINGENCIA
06.03.01
PLAN DE COTINGENCIA
06.04
06.04.01
m2
8,687.38
0.27
06.04.02
m2
321.00
3.22
07
3,379.21
2,345.59
1,033.62
33,898.30
07.01
GLB
1.00
12,711.86
12,711.86
07.02
GLB
1.00
21,186.44
21,186.44
COSTO DIRECTO
3,339,142.13
333,914.21
UTILIDADES 8%
267,131.37
======================
=============================
SUB TOTAL
3,940,187.71
I.G.V. 18%
709,233.79
============================
=====================
4,649,421.50
GASTOS DE SUPERVISION 5%
232,471.08
66,782.84
16,695.71
====================
============================
PRESUPUESTO TOTAL DE OBRA
4,965,371.13
Fecha :
16/10/2015 11:51:45a.m.