Professional Documents
Culture Documents
Pgina
Costo al
30/11/2011
Presupuesto
Presupuesto
0204001
Subpresupuesto
001
Cliente
Lugar
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
GLB
1.00
1,728.00
1,728.00
01.02
GLB
1.00
1,621.56
1,621.56
01.03
und
1.00
1,772.06
1,772.06
02
TRABAJOS PRELIMINARES
02.01
m2
1,030.52
0.55
566.79
02.02
m2
3,674.17
0.40
1,469.67
02.03
688.53
0.53
03
MOVIMIENTO DE TIERRAS
03.01
m2
54.92
11.01
604.67
03.02
m2
1,030.52
2.75
2,833.93
03.03
m3
1,422.31
5.84
8,306.29
03.04
688.53
1.83
1,260.01
03.05
m3
484.24
16.68
8,077.12
04
VEREDAS DE CONCRETO
04.01
m2
1,030.52
3.71
3,823.23
04.02
m2
1,030.52
9.50
9,789.94
04.03
m2
1,030.52
0.83
855.33
04.04
295.01
2.03
598.87
04.05
m2
298.92
47.25
14,123.97
04.06
m2
441.66
45.51
20,099.95
04.07
m2
93.20
44.12
4,111.98
04.08
m2
173.86
43.55
7,571.60
04.09
m2
16.82
45.18
05
PAVIMENTACION
05.01
m2
3,674.17
2.10
7,715.76
05.02
m2
3,674.17
12.65
46,478.25
05.03
m2
3,674.17
60.88
223,683.47
06
SARDINELES
06.01
m2
576.04
40.00
23,041.60
06.02
431.29
22.01
9,492.69
06.03
257.24
29.27
7,529.41
06.04
79.50
3.47
275.87
07
OTROS
07.01
und
2.00
79.21
158.42
07.02
und
2.00
559.22
1,118.44
07.03
und
2.00
167.51
335.02
07.04
und
9.00
28.82
259.38
07.05
LIMPIEZA DE OBRA
m2
4,704.69
0.24
1,129.13
08
SEALIZACIONES
08.01
SEALIZACION HORIZONTAL
m2
758.33
10.92
Costo Directo
Gastos Generales 10%
Und.
Metrado
Precio S/.
Parcial S/.
5,121.62
2,401.38
364.92
21,082.02
61,734.80
759.93
277,877.48
40,339.57
3,000.39
8,280.96
8,280.96
419,838.22
41,983.82
Utilidad 5%
20,991.91
Sub-total
482,813.95
IGV 18%
86,906.51
Presupuesto total
SON :
569,720.46