Professional Documents
Culture Documents
S10
Presupuesto
Item
01
TRABAJOS PRELIMINARES
Presupuesto
Subpresupuesto
Cliente
Lugar
0201002
01/12/2014
Parcial S/.
108,488.33
01.01
glb
1.00
54,076.00
54,076.00
01.02
TOPOGRAFIA Y GEOREFERENCIACION
km
14.97
828.80
12,407.14
01.03
glb
1.00
24,641.82
24,641.82
01.04
CAMPAMENTO 300 m2
glb
1.00
16,402.03
16,402.03
01.05
und
1.00
961.34
02
MOVIMIENTO DE TIERRAS
961.34
1,801,947.04
02.01
m3
166,699.94
4.22
02.02
m3
2,158.88
32.18
69,472.76
02.03
m3
69,852.99
10.47
731,360.81
m2
90,468.00
3.29
297,639.72
02.04
03
AFIRMADOS
03.01
04
04.01
04.01.01
703,473.75
389,650.70
m3
19,242.01
20.25
DRENAJE
389,650.70
193,576.36
ALCANTARILLAS TMC
193,576.36
ALCANTARILLAS DE ALIVIO
86,149.67
04.01.01.01
m3
249.25
33.68
8,394.74
04.01.01.02
mll
126.00
350.75
44,194.50
04.01.01.03
ENCOFRADO Y DESENCOFRADO
m2
271.35
38.23
10,373.71
04.01.01.04
m3
47.91
438.57
21,011.89
04.01.01.05
m3
79.20
27.46
04.01.02
ALCANTARILLAS DE PASO
2,174.83
107,426.69
04.01.02.01
m3
423.09
50.53
21,378.74
04.01.02.02
33.60
456.57
15,340.75
04.01.02.03
m2
46.60
28.48
1,327.17
04.01.02.04
ENCOFRADO Y DESENCOFRADO
m2
340.29
38.23
13,009.29
04.01.02.05
kg
5,619.54
3.78
21,241.86
04.01.02.06
m3
67.64
479.74
32,449.61
04.01.02.07
m3
97.57
27.46
05
TRANSPORTE
2,679.27
1,046,139.24
05.01
m3k
17,648.50
8.59
05.02
m3k
66,788.71
1.15
76,807.02
05.03
m3k
84,604.55
8.59
726,753.08
m3k
79,111.76
1.15
05.04
06
SEALIZACION
151,600.62
90,978.52
687,722.90
06.01
SEALES PREVENTIVAS
und
170.00
275.61
06.02
SEALES REGLAMENTARIAS
und
1.00
208.34
208.34
06.03
SEALES INFORMATIVAS
und
3.00
448.27
1,344.81
06.04
POSTES KILOMETRICOS
und
06.05
07
07.01
08
15.00
146.47
2,197.05
3,150.00
202.26
637,119.00
glb
1.00
1,203.00
1,203.00
46,853.70
1,203.00
49,365.94
08.01
ha
0.34
3,014.40
1,024.90
08.02
ha
33.00
1,464.88
48,341.04
4,278,093.51
COSTO DIRECTO
GASTOS GENERALES (10%)
427,809.35
UTILIDAD (5%)
213,904.68
========================
Fecha :
15/12/2014 08:10:07p.m.
Item
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
SUB TOTAL
IGV (18%)
4,919,807.54
885,565.36
========================
TOTAL PRESUPUESTO
SON :
5,805,372.90