Professional Documents
Culture Documents
Pgina
Presupuesto
Presupuesto
0493013
Subpresupuesto
Cliente
Lugar
001
ALTERNATIVA 01
MUNICIPALIDAD DISTRITAL DE YAVARI
LORETO - MARISCAL RAMON CASTILLA - YAVARI
Item
Descripcin
01
OBRAS PROVISIONALES
6,459.20
96,487.44
14.81
102,961.44
01.01
und
1.00
995.37
64.40
927.75
3.22
995.37
01.02
und
3.00
408.69
386.40
828.09
11.59
1,226.07
mes
2.00
300.00
TRANSPORTE DE MATERIALES
ton
200.28
500.00
01.03
01.04
02
02.01
02.02
03
CREACION DE VEREDA PEATONAL DE ERENE - DISTRITO DE YAVAR - PROVINCIA MARISCAL RAMON CASTILLA - LORETO
Costo al
Und.
Metrado
Precio S/.
Mano de Obra
OBRAS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL (Con pico, lampa y carretilla)
m2
3,534.06
1.14
M2.
2,356.04
2.20
MOVIMIENTO DE TIERRA
Material
Equipo
Subcontrato
600.00
6,008.40
94,131.60
6,228.61
1,661.00
3,912.91
30/03/2015
Parcial S/.
600.00
100,140.00
1,317.85
9,212.12
117.68
4,028.83
2,315.70
1,661.00
1,200.17
5,183.29
39,611.05
35,658.62
5,502.23
80,778.72
03.01
CORTE DE TERRENO
m3
511.93
32.58
16,194.51
485.77
16,678.68
03.02
M3.
126.99
135.52
3,041.66
13,162.52
1,005.57
17,209.68
03.03
M3.
45.11
16.99
713.51
31.61
21.41
766.42
03.04
M2.
2,356.04
4.07
5,509.37
671.47
3,392.70
9,589.08
03.05
m2
2,002.63
13.73
5,543.28
21,793.02
166.42
27,496.11
03.06
M3.
1,166.29
7.75
8,608.72
430.36
9,038.75
04
81,645.45
179,650.34
8,244.15
269,540.21
04.01
m2
1,920.82
23.55
20,529.72
21,783.83
2,920.99
45,235.31
04.02
VEREDA e= 4", Mortero f`c= 175 Kg/cm2 Acabado Con Brua de Canto y Transversal
M3.
348.97
540.86
37,881.83
146,236.58
4,626.14
188,743.91
m2
1,290.78
27.55
23,233.90
11,629.93
697.02
35,560.99
5,345.14
8,051.69
559.24
13,941.87
04.03
05
VARIOS
05.01
CURADO DE VEREDAS
M2.
05.02
05.03
05.04
05.05
05.06
2,369.12
0.86
262.31
1,776.84
7.82
2,037.44
205.50
12.35
756.90
1,781.69
0.38
2,537.93
422.76
7.46
843.80
1,892.27
419.93
3,153.79
und
13.00
169.03
43.88
2,152.14
1.32
2,197.39
m2
2,945.05
1.14
3,260.76
98.07
3,357.36
und
1.00
657.96
177.49
06
SEGURIDAD EN OBRA
06.01
448.75
31.72
657.96
4,615.00
560.00
5,175.00
GLB
1.00
3,000.00
3,000.00
06.02
und
10.00
121.00
650.00
06.03
GLB
1.00
965.00
965.00
3,000.00
560.00
1,210.00
965.00
COSTO DIRECTO
GASTOS GENERALES 10.00%
UTILIDAD
10.00%
481,609.36
48,160.94
48,160.94
===============
SUB TOTAL
I.G.V. 18.00%
577,931.24
104,027.62
===============
PRESUPUESTO TOTAL
SON :
681,958.86