Professional Documents
Culture Documents
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
01
OBRAS PRELIMINARES
01.01
GLB
1.00
176,541.26
01.02
und
2.00
854.68
1,709.36
01.03
m2
3,600.00
57.27
206,172.00
01.04
TRAZO Y REPLANTEO
KM
111.06
1,494.91
166,024.70
01.05
LIMPIEZA Y DESFORESTACION
HA
24.71
770.92
02
MOVIMIENTO DE TIERRAS
02.01
m3
1,184,373.15
3.31
3,920,275.13
02.02
m3
178,685.76
11.72
2,094,197.11
02.03
m3
62,236.20
24.21
1,506,738.40
02.04
m3
158,587.01
4.33
686,681.75
02.05
m2
713,486.25
1.28
913,262.40
02.06
m3
602,609.69
4.45
2,681,613.12
02.07
REUBICACION DE CERCOS
KM
39.95
921.08
03
PAVIMENTOS
03.01
AFIRMADO E = 20 CM
04
OBRAS DE ARTE
04.01
CUNETAS
04.01.01
141,315.32
5.51
778,647.41
04.01.02
15,365.00
7.49
115,083.85
04.01.03
5,530.00
12.59
04.02
04.02.01
m3
1,078.03
04.02.02
TRAZO Y REPLANTEO
m2
2,334.31
5.29
12,348.50
04.02.03
m3
3,915.29
28.84
112,916.96
04.02.04
m3
1,755.63
9.84
17,275.40
04.02.05
m2
3,288.57
4.60
15,127.42
04.02.06
m3
330.88
291.44
96,431.67
04.02.07
m3
312.75
282.91
88,480.10
04.02.08
m2
3,944.09
33.45
131,929.81
04.02.09
1,267.59
282.42
357,992.77
04.02.10
422.82
408.15
172,573.98
04.02.11
96.57
630.15
60,853.59
04.02.12
m3
2,699.58
4.45
12,013.13
05
BADENES
05.01
m3
447.42
23.14
10,353.30
05.02
m2
1,662.26
5.29
8,793.36
05.03
EXCAVACION
m3
743.26
28.84
21,435.62
05.04
m3
2,179.95
4.45
9,700.78
05.05
m2
1,662.26
6.39
10,621.84
05.06
m3
427.25
291.44
124,517.74
05.07
ENCOFRADO Y DESENCOFRADO
m2
813.05
35.73
29,050.28
05.08
m2
1,702.26
44.49
75,733.55
05.09
JUNTAS DE DILATACION
245.00
4.95
06
PASES DE AGUA
06.01
06.01.01
m2
221.98
5.29
1,174.27
06.01.02
m3
492.93
28.84
14,216.10
06.01.03
m3
378.85
9.84
3,727.88
06.01.04
06.01.05
m3
m2
142.60
605.77
4.45
4.60
634.57
2,786.54
06.01.06
m3
25.98
274.40
7,128.91
06.01.07
ENCOFRADO Y DESENCOFRADO
m2
325.09
35.73
11,615.47
06.01.08
456.50
85.08
38,839.02
06.01.09
136.00
45.44
6,179.84
569,496.75
176,541.26
19,049.43
11,839,565.06
36,797.15
4,188,099.30
m2
679,886.25
6.16
4,188,099.30
2,073,832.24
963,353.96
69,622.70
1,110,478.28
30.18
32,534.95
291,419.22
1,212.75
86,302.60
86,302.60
07
MUROS
188,054.58
07.01
07.01.01
m3
431.93
28.84
12,456.86
07.01.02
m3
272.80
282.91
77,177.85
07.01.03
JUNTAS DE DILATACION
77.00
18.45
1,420.65
07.01.04
RELLENO ESTRUCTURAL
m3
63.33
4.33
274.22
07.01.05
m2
441.80
36.51
16,130.12
07.02
07.02.01
m3
323.95
28.84
9,342.72
07.02.02
m3
204.60
282.91
57,883.39
07.02.03
JUNTAS DE DILATACION
55.00
18.45
1,014.75
07.02.04
RELLENO ESTRUCTURAL
m3
47.50
4.33
205.68
07.02.05
m2
332.74
36.51
12,148.34
08
PONTON
08.01
08.01.01
m3
28.96
45.85
1,327.82
08.01.02
TRAZO Y REPLANTEO
m2
57.00
5.63
320.91
08.01.03
m3
87.87
28.84
2,534.17
08.01.04
m3
39.25
282.91
11,104.22
08.01.05
m3
70.50
282.91
19,945.16
08.01.06
ENCOFRADO EN ZAPATAS
m2
20.36
39.51
804.42
08.01.07
m2
147.92
46.23
6,838.34
08.01.08
m2
28.80
39.51
1,137.89
08.01.09
m3
8.96
371.89
3,332.13
08.01.10
kg
1,102.86
4.12
4,543.78
08.01.11
m3
8.55
193.86
1,657.50
08.01.12
APOYO MOVIL
8.00
456.41
3,651.28
08.01.13
m2
15.75
15.12
238.14
08.01.14
RELLENO ESTRUCTURAL
m3
17.57
4.33
08.02
08.02.01
m3
38.88
08.02.02
TRAZO Y REPLANTEO
m2
135.00
5.63
760.05
08.02.03
m3
132.06
28.84
3,808.61
08.02.04
m3
47.86
282.91
13,540.07
08.02.05
m3
121.50
282.91
34,373.57
08.02.06
ENCOFRADO EN ZAPATAS
m2
294.94
39.51
11,653.08
08.02.07
m2
356.80
46.23
16,494.86
08.02.08
m2
80.64
39.51
3,186.09
08.02.09
m3
25.58
371.89
9,512.95
08.02.10
kg
1,677.30
4.12
6,910.48
08.02.11
m3
24.01
193.86
4,654.58
08.02.12
APOYO MOVIL
24.00
456.41
10,953.84
08.02.13
m2
42.00
15.12
635.04
08.02.14
RELLENO ESTRUCTURAL
m3
26.41
4.33
114.36
09
09.01
09.01.01
09.02
MOVIMIENTO DE TIERRAS
09.02.01
EXCAVACION
09.03
CONCRETO SIMPLE
09.03.01
09.04
CONCRETO ARMADO
09.04.01
09.05
EMBOQUILLADO DE PIEDRA
09.05.01
09.06
COMPACTACION DE TERRENO
107,459.70
80,594.88
175,892.07
57,511.84
76.08
118,380.23
45.85
1,782.65
113,719.66
2,194.45
m2
414.83
5.29
2,194.45
36,265.72
m3
1,257.48
28.84
m3
12.64
193.86
36,265.72
2,450.39
2,450.39
44,152.43
m3
105.21
419.66
44,152.43
8,962.84
m3
106.22
84.38
8,962.84
4,081.93
09.06.01
09.07
ACERO
09.07.01
09.08
ENCOFRADO Y DESENCOFRADO
09.08.01
ENCOFRADO Y DESENCOFRADO
09.09
JUNTAS
09.09.01
m2
414.83
9.84
4,081.93
12,451.59
kg
3,022.23
4.12
12,451.59
m2
43.52
35.73
JUNTAS DE DILATACION
31.84
18.45
587.45
09.09.02
JUNTAS DE CONTRACCION
55.17
18.45
1,017.89
10
MITIGACION AMBIENTAL
10.01
m2
3,600.00
2.13
7,668.00
10.02
m3
389,582.70
1.48
576,582.40
10.03
SEALES AMBIENTALES
und
30.00
430.87
12,926.10
10.04
m2
7,200.00
2.41
17,352.00
10.05
GLB
1.00
30,000.00
30,000.00
11
DISMINUCION DE RIESGOS
11.01
ACONDICIONAMIENTO DE TALUDES
GLB
1.00
50,000.00
11.02
REVEGETACION DE TALUDES
GLB
1.00
11,000.00
12
SEALIZACIN
12.01
SEALES PREVENTIVAS
und
62.00
203.77
12,633.74
12.02
SEALES REGLAMENTARIAS
und
32.00
255.73
8,183.36
12.03
SEALES INFORMATIVAS
und
26.00
231.86
6,028.36
12.04
und
120.00
87.10
10,452.00
12.05
HITOS KILOMTRICOS
und
112.00
213.14
23,871.68
13
VARIOS
13.01
14
FLETE TERRESTRE
14.01
FLETE TERRESTRE
1,554.97
1,554.97
1,605.34
644,528.50
61,000.00
50,000.00
11,000.00
61,169.14
2,500.00
GLB
1.00
2,500.00
2,500.00
120,363.67
GLB
1.00
COSTO DIRECTO
120,363.67
120,363.67
20,415,942.79
2,473,293.20
UTILIDAD (6%)
1,224,956.57
-------------------
SUBTOTAL
24,114,192.56
IGV (18%)
4,340,554.66
591,834.01
------------------
VALOR REFERENCIAL
EXPEDIENTE TECNICO
SUPERVISION, LIQUIDACION Y COORDINACION DE OBRA
29,046,581.23
300,000.00
1,856,799.93
==============
TOTAL PRESUPUESTO
SON :
TREINTA Y UN MILLONES DOSCIENTOS TRES MIL TRESCIENTOS OCHENTIUNO Y 16/100 NUEVOS SOLES
31,203,381.16
Fecha :
02/06/2011 09:57:35 PM