Professional Documents
Culture Documents
Parcial S/.
Descripcin
01
OBRAS PRELIMINARES
01.01
GLB
01.02
TRAZO Y REPLANTEO
KM
01.03
und
02
MOVIMIENTO DE TIERRAS
02.01
02.01.01
m3
65,986.17
4.70
02.01.02
m3
92,573.52
14.43
02.01.03
m3
02.02
m2
69,540.19
0.90
62,586.17
02.03
m3
17,384.36
13.58
236,079.61
02.04
m2
75,179.04
1.26
02.05
TERRAPLEN
02.05.01
m3
55,428.55
5.22
289,337.03
02.05.02
m3
66,078.76
12.50
25,984.50
02.05.03
m3
22,553.71
11.85
267,261.46
02.06
m3
2,905.32
2.58
03
PAVIMENTO
03.01
m3
53,128.45
28.73
526,380.37
03.02
BASE GRANULAR
m3
49,316.77
48.67
400,247.20
03.03
IMPRIMACION BITUMINOSA
m2
240,667.14
0.75
03.04
m3
17,511.09
211.70
03.05
gln
72,200.00
7.53
543,666.00
03.06
gln
638,629.41
5.81
3,710,436.87
03.07
kg
24,172.00
16.37
04
04.01
m3
14,755.92
11.43
168,660.17
04.02
m3
1,423.33
21.45
30,530.43
04.03
m3
98.00
34.71
04.04
m3
3,448.44
36.50
25,868.06
04.05
ENCOFRADO Y DESENCOFRADO
m2
6,462.80
32.81
12,044.47
04.06
m2
1,513.36
54.19
04.07
m2
475.11
55.92
04.08
kg
89,713.11
4.18
04.09
m3
1,325.05
250.27
04.10
m3
64.42
247.08
15,916.89
04.11
m3
484.43
344.37
166,823.16
04.12
m3
789.56
367.40
90,084.34
04.13
m3
115.66
394.92
04.14
RELLENO DE ESTRUCTURAS
m3
8,958.89
42.31
79,050.64
04.15
1,010.20
356.75
360,388.85
04.16
296.50
527.95
156,537.18
04.17
94.90
786.32
74,621.77
04.18
m2
742.26
51.45
04.19
26,742.10
120.08
,211,191.37
04.20
2,950.00
99.07
92,256.50
04.21
2,233.00
78.75
175,848.75
04.22
1,062.00
121.39
128,916.18
1,087.50
106.33
115,633.88
04.23
ZANJAS REVESTIDAS
Und.
Metrado
Item
226,833.71
1.00
1.154
2.00
177,828.16
177,828.16
1,379.95
43,827.21
2,589.17
5,178.34
638,532.06
308557.6
310,135.00
335,835.89
0
94,725.59
82,582.99
7,495.73
464,024.19
180,500.36
707,097.75
395,695.64
734,752.08
3,401.58
82,008.98
26,568.15
75,000.80
331,620.26
45,676.45
38,189.28
Metrado
Precio S/.
Parcial S/.
Item
Descripcin
Und.
04.24
m2
48.88
8.61
420.86
04.25
FILTRO
m3
148.07
99.11
14,675.22
04.26
MATERIAL IMPERMEABLE
m3
31.56
41.50
1,309.74
04.27
GEOTEXTIL
m2
638.60
6.45
4,118.97
04.28
278.45
16.27
4,530.38
04.29
SUBDRENAJE
4,793.00
279.25
04.30
POLIESTILENO EXPANDIDO
m2
1.80
15.77
28.39
04.31
BARANDAS METALICAS
30.00
466.78
14,003.40
04.32
30.00
13.68
410.40
04.33
ACABADO DE VEREDAS
30.00
5.46
163.80
04.34
18.00
15.77
283.86
04.35
APOYO DE NEOPRENO
CM3
29,120.00
0.12
3,494.40
04.36
und
4.00
46.85
04.37
FALSO PUENTE
32.50
3,459.98
04.38
LOSA DE APROXIMACION
21.00
1,590.12
05
TRANSPORTES
06
SEALIZACION
06.01
und
110.00
695.25
06.02
SEAL REGLAMENTARIA
und
22.00
820.95
06.03
SEAL INFORMATIVA
06.03.01
PANEL INFORMATIVO
m2
20.53
584.52
12,000.20
06.03.02
ESTRUCTURA DE SOPORTE
106.60
168.62
17,974.89
06.03.03
CIMENTACION Y MONTAJE
und
11.00
566.86
6,235.46
06.04
POSTES KILOMETRICOS
und
31.00
92.70
2,873.70
06.05
DEMARCACION EN EL PAVIMENTO
m2
8,822.22
18.52
163,387.51
06.06
440.00
188.01
82,724.40
06.07
POSTES DELINEADORES
und
361.00
89.83
32,428.63
06.08
und
261.00
14.97
3,907.17
06.09
m2
157.80
10.41
07
VARIOS
07.01
GLB
07.02
08
MEDIO AMBIENTE
08.01
m3
74,972.94
2.87
08.02
m2
1,500.00
2.77
4,155.00
08.03
RESTAURACION DE CANTERAS
m2
30,000.00
2.25
67,500.00
08.04
REVEGETALIZACION
HA
10.00
1,211.84
12,118.40
08.05
m2
15,000.00
2.77
41,550.00
08.06
m2
4,000.00
2.77
11,080.00
08.07
SELLADO DE LETRINAS
und
15.00
397.54
5,963.10
08.08
mes
15.00
3,500.00
52,500.00
08.09
und
15.00
410.47
6,157.05
08.10
PROGRAMA DE CONTINGENCIAS
GLB
1.00
8,520.00
8,520.00
187.40
12,449.35
33,392.52
0
417,713.06
76,477.50
18,060.90
36,210.55
1,642.70
731,731.96
1.00
638,524.36
60.00
1,553.46
638,524.36
93,207.60
499,715.89
215,172.34
Item
08.11
Und.
Descripcin
PROGRAMA DE SEGUIMIENTO Y VIGILANCIA
mes
Metrado
15.00
5,000.00
UTILIDAD
75,000.00
1,906,874.13
COSTO DIRECTO
190687.41
10.00%
6,242,614.84
====================
2459867.615
SUB TOTAL
IGV
467372.95
19.00 %
=====================
2927242.46
PRESUPUESTO TOTAL
Precio S/.
Parcial S