Documente Academic
Documente Profesional
Documente Cultură
Pgina
S10
Presupuesto
Presupuesto
0201006
Subpresupuesto
Cliente
Lugar
001
INSTALACION DE ESCALINATAS
MUNICIPALIDAD PROVINCIAL DE ABANCAY
APURIMAC - ABANCAY - ABANCAY
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
und
1.00
757.9450
757.9450
01.02
m2
55.00
99.9753
5,498.6415
02
OBRAS PRELIMINARES
02.01
m2
972.95
0.5625
02.02
m2
972.95
0.4688
03
ACARREO DE MATERIALES
03.01
m3
215.23
14.9999
3,228.4285
03.02
m3
154.23
22.5000
3,470.1750
03.03
und
471.00
0.5625
264.9375
03.04
m3
101.25
6.4285
650.8856
04
MOVINIENTO DE TIERRAS
04.01
m3
583.77
14.9999
8,756.4916
04.02
m3
729.71
22.5000
16,418.4750
04.03
m3
35.00
5.7250
200.3750
04.04
m2
729.71
6.4500
05
05.01
ESCALINATAS
05.01.01
m2
05.01.02
Gradas o graderas - Asentado de Piedra (mx 6") Mezcla C:A 1:8, Emez=2"
05.01.03
05.01.04
05.02
SARDINELES
05.02.01
Costo al
Und.
Metrado
Precio S/.
06/09/2011
Parcial S/.
6,256.5865
1,003.4034
547.2844
456.1190
7,614.4266
30,081.9711
4,706.6295
69,522.0349
33,792.8148
972.95
0.7501
729.8098
m2
77.23
24.4386
1,887.3931
m2
127.56
18.0857
2,307.0119
m2
95.00
303.8800
28,868.6000
m2
87.00
22.2245
1,933.5315
05.02.02
m3
8.00
236.9315
1,895.4520
05.03
05.03.01
m2
4.72
88.0882
415.7763
05.03.02
43.11
14.8250
639.1058
05.03.03
m3
4.00
303.6231
1,214.4924
05.03.04
43.00
2.0060
05.04
AREA VERDE
05.04.01
05.04.02
m2
950.00
0.5625
534.3750
05.04.03
m3
22.14
5.6250
124.5375
05.04.04
m3
22.14
22.5000
05.05
05.05.01
m3
22.14
21.4750
475.4565
05.05.02
m3
300.00
22.5000
6,750.0000
05.05.03
m3
25.34
5.6250
142.5375
05.05.04
m3
30.34
24.6826
748.8701
05.05.05
und
500.00
0.2813
05.06
SIEMBRA
05.06.01
m2
55.24
2.9000
160.1960
05.06.02
m3
130.00
22.5000
2,925.0000
05.06.03
m3
130.00
24.6826
3,208.7380
3,828.9835
2,355.6325
86.2580
1,157.0625
498.1500
8,257.5141
140.6500
12,041.4340
05.06.04
und
500.00
1.1250
562.5000
05.06.05
und
500.00
10.3700
5,185.0000
05.07
RIEGO DE PLANTONES
05.07.01
m2
232.67
0.0480
11.1682
05.07.02
m3
280.00
6.4285
1,799.9800
05.08
VARIOS
05.08.01
und
9.00
6.4285
05.09
MITIGACION AMBIENTAL
05.09.01
m2
05.09.02
Flete Terrestre
05.10
05.10.01
05.10.02
HERRAMIENTAS
1,811.1482
57.8565
975.95
0.2250
219.5888
GLB
1.00
1,000.0000
1,000.0000
und
1.00
2,500.0000
5,000.0000
2,500.0000
m2
1.00
2,500.0000
Costo Directo
EXPEDIENTE TECNICO
11,447.8423
(2%)
3,434.3527
(4.1%)
4,636.3761
PRESUPUESTO TOTAL
SON :
2,500.0000
114,478.4225
57.8565
1,219.5888
133,996.9936
17/11/2011 11:47:47 AM
6,256.5865
1,003.4034
7,614.4266
30,081.9711
33,792.8148
3,828.9835
2,355.6325
1,157.0625
8257.5141
12,041.4340
1,811.1482
57.8565
1,219.5888
5,000.0000
12935.60383
3434.352675
4636.376111
135502.1
21023.68
1,505.1064
21006.33262
19,518.5711
21,006.3326
-17.3474