Professional Documents
Culture Documents
PRESUPUESTO
CONTRATISTA
UBICACIN
: SANTA MARIA
CLIENTE
SISTEMA
: SUMA ALZADA
FECHA DE PRESENTACION:
PRESUPUESTO CONTRACTUAL
Und
Item
Descripcin de la partida
Metrado
Precio
m3
LIMPIEZA Y DESBROCE
HA
m3
CARGUIO A RUMA
m3
CARGUIO A CHANCADORA
m3
m3
m3
m3
m3
und
DESCARGA TRANSVERSAL
und
TUBERIA DE VENTILACIN
und
TRANSPORTE DE AGUA
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
CHANCADO
m3
m3
m3
m3
MATERIAL CHANCADO
m3
ZARANDEO
m3
m3
m3
ARENA GRUESA
m3
m3
GRAVA
m3
ARENA FINA
m3
m3
m3
m3
JUNTAS ASFALTICAS
m3
ENCOFRADO Y DESENCOFRADO
m2
m3
m3
m3
kg
m3
m3
m3
MATERIAL IMPERMEABLE
m3
m3
m3
m3
m3
PINTADO DE POSTES
m2
und
INSTALACION DE LA SEAL
und
m3
m3
GEOREFERENCIACION
pto
TOTAL PRESUPUESTO
4,222.72
0.10
8,130.08
31,031.03
42,947.75
4,393.19
4,000.00
4,620.00
30.00
267.00
1.08
1.08
1.08
462.00
44,793.52
44,793.52
261.90
261.90
16,693.74
2,715.68
2,736.70
2,715.68
59,853.56
17,010.48
33,069.35
59,617.18
4,955.51
8,130.08
10,569.10
26,799.80
25,128.09
7,093.62
1,656.12
2,616.80
1,783.75
15.58
4,393.19
3,137.99
999.66
5,593.65
2,440.98
935.37
251.97
36.67
4,856.72
918.65
29.55
1.52
2.60
21.03
17,819.66
2,736.70
74.76
104.66
91.50
61.00
61.00
3,013.76
800.00
1.00
2.50000%
7.50%
2.00%
10.00%
F.R.= 0.95000
18.00%
12.33
2,501.80
11.81
1.55
1.55
1.54
3.24
4.96
184.32
53.78
1,019.03
796.48
93.95
11.29
7.33
4.23
14.80
5.29
10.53
1.47
3.64
19.99
3.85
1.54
17.27
2.25
10.53
89.28
33.08
6.24
13.89
24.40
13.88
1.54
24.91
34.43
18.50
62.22
10.53
4.59
269.65
34.43
48.60
234.14
21.15
3.43
182.57
296.48
50.85
20.06
26.47
14.88
53.58
12.33
22.14
124.77
69.90
8.77
8.77
1,151.84
VALORIZACION
ACUMULADO ANTERIOR
Parcial
Unitario
Metrado
52,066.14
250.18
96,016.24
48,098.10
66,569.01
6,765.51
12,960.00
22,915.20
5,529.60
14,359.26
1,100.55
860.20
101.47
5,215.98
328,336.50
189,476.59
3,876.12
1,385.45
175,785.08
3,992.05
9,961.59
54,286.44
230,436.21
26,196.14
571,107.67
134,138.66
52,181.52
725,853.54
349,625.83
167,230.75
349,029.17
173,084.33
22,986.95
4,029.87
44,433.21
536.42
81,274.02
195,245.74
10,526.42
25,674.85
658,210.26
32,204.79
12,245.74
8,585.91
102,719.63
3,150.97
5,394.94
450.65
132.21
421.86
471,686.40
40,722.10
4,005.64
1,290.46
2,025.81
7,610.97
4,263.90
26,430.68
7,016.00
1,151.84
S/. 5,347,578.94
133,689.47
S/. 401,068.42
106,951.58
534,757.89
6,524,046.30
S/. 6,197,843.99
1,115,611.92
S/. 7,313,455.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALORIZACION N 01
%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
ACUMULADO
Jun-11
Jun-11
Parcial
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
30-Jun-11
Metrado
4,222.72
0.10
4
8
42,947.75
4,393.19
4,000.00
4,620.00
30.00
267.00
1.08
1.08
1.08
462.00
44,793.52
44,793.52
261.90
261.90
16,693.74
2,715.68
2,736.70
2,715.68
59,853.56
17,010.48
33,069.35
59,617.18
4,955.51
8,130.08
10,569.10
26,799.80
25,128.09
7,093.62
1,656.12
2,616.80
1,783.75
15.58
4,393.19
3,137.99
999.66
5,593.65
2,440.98
935.37
251.97
36.67
4,856.72
918.65
29.55
1.52
2.60
21.03
17,819.66
2,736.70
74.76
104.66
91.50
61.00
61.00
3,013.76
800.00
1.00
SALDO
Parcial
Metrado
Parcial
Metrado
Parcial
52,066.14
250.18
47.24
12.40
66,569.01
6,765.51
12,960.00
22,915.20
5,529.60
14,359.26
1,100.55
860.20
101.47
5,215.98
328,336.50
189,476.59
3,876.12
1,385.45
175,785.08
3,992.05
9,961.59
54,286.44
230,436.21
26,196.14
571,107.67
134,138.66
52,181.52
725,853.54
349,625.83
167,230.75
349,029.17
173,084.33
22,986.95
4,029.87
44,433.21
536.42
81,274.02
195,245.74
10,526.42
25,674.85
658,210.26
32,204.79
12,245.74
8,585.91
102,719.63
3,150.97
5,394.94
450.65
132.21
421.86
471,686.40
40,722.10
4,005.64
1,290.46
2,025.81
7,610.97
4,263.90
26,430.68
7,016.00
1,151.84
100.0%
100.0%
0.0%
0.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
4,222.72
0.10
4.00
8.00
42,947.75
4,393.19
4,000.00
4,620.00
30.00
267.00
1.08
1.08
1.08
52,066.14
250.18
47.24
12.40
66,569.01
6,765.51
12,960.00
22,915.20
5,529.60
14,359.26
1,100.55
860.20
101.47
0.00
0.00
8,126.08
31,023.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
95,969.00
48,085.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
44,793.52
44,793.52
261.90
328,336.50
189,476.59
3,876.12
0.00
0.00
0.00
0.00
0.00
0.00
16,693.74
2,715.68
2,736.70
175,785.08
3,992.05
9,961.59
0.00
0.00
0.00
0.00
0.00
0.00
59,853.56
230,436.21
0.00
0.00
33,069.35
59,617.18
4,955.51
571,107.67
134,138.66
52,181.52
0.00
0.00
0.00
0.00
0.00
0.00
10,569.10
26,799.80
25,128.09
7,093.62
1,656.12
2,616.80
349,625.83
167,230.75
349,029.17
173,084.33
22,986.95
4,029.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.58
536.42
100.0%
100.0%
0.0%
0.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.0%
100.0%
100.0%
100.0%
0.0%
100.0%
100.0%
100.0%
0.0%
100.0%
0.0%
100.0%
100.0%
100.0%
0.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.0%
100.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
5,347,578.94
133,689.47
401,068.42
106,951.58
534,757.89
6,524,046.30
S/. 6,197,843.99
1,115,611.92
2,787,766.39
69,694.16
209,082.48
55,755.33
278,776.64
3,401,075.00
S/. 3,231,021.25
581,583.83
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
S/. 3,812,605.08
S/. 0.00