Documente Academic
Documente Profesional
Documente Cultură
S10
Presupuesto
Presupuesto
0403015
Lugar
Item
Descripcin
01
OBRAS PRELIMINARES
01.01
GLB
1.00
60,249.04
60,249.04
01.02
KM
5.54
2,221.74
12,308.44
01.03
HA
3.88
3,109.72
12,065.71
01.04
GLB
1.00
1,500.00
1,500.00
01.05
mes
8.00
23,670.93
189,367.44
01.06
GLB
1.00
35,000.00
02
MOVIMIENTO DE TIERRAS
02.01
m3
34,897.44
6.19
216,015.15
02.02
m3
7,542.43
11.23
84,701.49
02.03
m2
35,020.44
1.81
63,387.00
02.04
m3
654.87
18.87
03
PAVIMENTOS
03.01
m3
8,171.43
32.46
265,244.62
03.02
BASE GRANULAR
m3
8,827.98
35.13
310,126.94
03.03
IMPRIMACION ASFALTICA
m2
35,642.27
4.30
153,261.76
03.04
m2
35,497.61
10.93
04
TRANSPORTE
04.01
M3K
29,609.88
7.77
04.02
M3K
15,925.73
3.32
52,873.42
04.03
M3K
16,999.41
7.77
132,085.42
04.04
M3K
843,873.48
2.85
2,405,039.42
04.05
M3K
1,082.00
7.77
8,407.14
04.06
M3K
53,870.72
2.85
153,531.55
04.07
M3K
9,050.92
7.77
05
05.01
CUNETA LATERAL
05.01.01
05.02
05.02.01
05.02.02
Subpresupuesto
Cliente
Und.
Metrado
Costo al
Precio S/.
10/11/2014
Parcial S/.
310,490.63
35,000.00
376,461.04
12,357.40
1,116,622.20
387,988.88
3,052,331.37
230,068.77
70,325.65
778,582.96
372,477.82
5,542.00
67.21
372,477.82
m2
356.60
4.63
1,651.06
m3
415.31
10.07
4,182.17
05.02.03
m3
498.37
15.52
7,734.70
05.02.04
m3
30.50
148.57
4,531.39
05.02.05
m3
97.84
159.55
15,610.37
05.02.06
m3
229.21
258.51
59,253.08
05.02.07
138.50
545.52
75,554.52
05.02.08
m2
788.93
43.14
34,034.44
05.02.09
EMBOQUILLADO DE PIEDRA.
m2
39.24
50.36
05.03
05.03.01
m2
20.30
4.63
93.99
05.03.02
m3
37.94
10.07
382.06
05.03.03
m3
45.52
15.52
706.47
05.03.04
m3
2.08
148.57
309.03
05.03.05
m3
6.78
159.55
1,081.75
05.03.06
m3
12.73
258.51
3,290.83
05.03.07
8.00
545.52
4,364.16
05.03.08
m2
43.83
43.14
1,890.83
05.03.09
EMBOQUILLADO DE PIEDRA.
m2
2.18
50.36
05.04
05.04.01
204,527.86
1,976.13
12,228.90
109.78
84,806.70
m2
51.00
4.63
236.13
Pgina
S10
Presupuesto
Presupuesto
0403015
Lugar
Item
Descripcin
Und.
05.04.02
m3
171.84
10.07
1,730.43
05.04.03
m3
206.21
15.52
3,200.38
05.04.04
m3
7.67
148.57
1,139.53
05.04.05
m3
51.48
355.69
18,310.92
05.04.06
m3
42.24
258.51
10,919.46
05.04.07
kg
7,916.01
4.70
37,205.25
05.04.08
ENCOFRADO Y DESENCOFRADO
m2
195.00
33.55
6,542.25
05.04.09
m2
111.20
43.14
4,797.17
05.04.10
EMBOQUILLADO DE PIEDRA.
m2
14.40
50.36
05.05
PASES DE AGUA
05.05.01
m2
200.82
4.63
929.80
05.05.02
m3
179.98
10.07
1,812.40
05.05.03
m3
26.28
46.19
1,213.87
05.05.04
m3
184.44
15.52
2,862.51
05.05.05
m3
88.68
258.51
22,924.67
05.05.06
m2
123.90
43.14
5,345.05
05.05.07
PINTURA EN PARAPETOS
m2
18.90
14.53
274.62
05.05.08
250.40
36.11
9,041.94
05.06
BADENES
05.06.01
TRAZO Y REPLANTEO.
m2
86.22
6.95
599.23
05.06.02
m3
346.16
10.07
3,485.83
05.06.03
m3
415.39
15.52
6,446.85
05.06.04
m3
17.24
148.57
2,561.35
05.06.05
m3
87.94
355.69
31,279.38
05.06.06
ENCOFRADO Y DESENCOFRADO
m2
31.20
35.19
1,097.93
05.06.07
50.00
9.08
454.00
05.06.08
63.00
10.77
678.51
05.06.09
63.00
14.98
943.74
05.06.10
PIEDRA EMBOQUILLADA
m2
250.00
50.36
12,590.00
06
SEALIZACIN
06.01
SEALES PREVENTIVAS
und
24.00
345.37
8,288.88
06.02
SEALES REGLAMENTARIAS
und
16.00
381.07
6,097.12
06.03
SEALES INFORMATIVAS
und
4.00
577.85
2,311.40
06.04
DEMARCACION EN EL PAVIMENTO
m2
1,662.60
10.39
17,274.41
06.05
POSTES DE KILOMETRAJE.
und
5.00
112.57
562.85
06.06
POSTES DELINEADORES
und
464.00
82.97
38,498.08
06.07
GUARDAVIAS
und
122.00
394.45
07
COSTOS AMBIENTALES
07.01
ACONDICIONAMIENTO DE BOTADEROS
m2
10,000.00
2.42
24,200.00
07.02
m2
10,000.00
5.22
52,200.00
07.03
ACONDICIONAMIENTO DE CANTERAS.
m2
4,500.00
1.08
4,860.00
07.04
m2
1,000.00
3.18
3,180.00
07.05
m2
3,000.00
2.80
8,400.00
07.06
mes
7.00
5,000.00
35,000.00
07.07
SEALIZACION AMBIENTAL
GLB
1.00
5,000.00
Subpresupuesto
Cliente
Metrado
Precio S/.
10/11/2014
Parcial S/.
725.18
44,404.86
60,136.82
121,155.64
48,122.90
132,840.00
Costo Directo
SON :
Costo al
CINCO MILLONES OCHOCIENTOS OCHENTIOCHO MIL CUATROCIENTOS OCHENTITRES Y 84/100 NUEVOS SOLES
5,000.00
5,888,483.84