Академический Документы
Профессиональный Документы
Культура Документы
Presupuesto
Cliente
Lugar
ITEM
DESCRIPCIN
OE.3.1
3.1.1
3.1.3
OE.3.2
REVOQUES Y ENLUCIDOS
3.2.1
3.1.2
3.2.2
3.2.3
3.2.4
3.2.5
3.2.6
3.2.7
3.2.10
3.2.11
OE.3.3
CIELORRASOS
Enlucido cielo raso c/mezcla 1:4 E=1.5cm
PISOS Y PAVIMENTOS
Contrapiso de 25mm
Piso de cermica Extraforte Marfil 45x45cm
3.2.8
3.2.9
3.3.1
OE.3.4
3.4.1
3.4.2
3.4.3
3.4.4
OE.3.5
OE.3.5.2
3.5.2.3
OE.3.5.1
ZOCALOS
3.5.1.1
3.5.1.2
3.5.2.1
3.5.2.2
OE.3.5.1.9
3.5.1.9.1
OE.3.7
3.7.1
3.7.3
3.7.4
OE.3.8
3.8.1
3.8.2
3.8.3
3.8.4
3.8.7.2
OE.3.9
CERRAJERIA
3.9.1
Bisagras
Bisagra capuchina Aluminizada 4"x4"
Bisagra capuchina Aluminizada 3"x3"
Cerraduras
Cerradura cilindrica c/chapa de perilla sist. 05 pines llave exterior Botn interior
Cerradura de sobreponer clasica con cerrojo 3 golpes F-226
Cerrojos
Cerrojo aluminizado 1 1/2"
Picaporte de sobreponer 6'' serie 236
Jaladores
3.7.2
3.8.5
3.8.6
3.8.7
3.8.7.1
3.9.1.1
3.9.1.2
3.9.2
3.9.2.1
3.9.2.2
3.9.3
3.9.3.1
3.9.3.2
3.9.4
OE.3.10
3.10.1
3.10.2
Ventana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.60x0,50 c/Inc
Ventana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.08x0,50 c/Inc
Ventana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.01x0,50 c/Inc
Ventana Perfil Al. Neg. Sist. Directo 6H fijas 2H corredizas Vidrio templado 6mm 3.65x1.20 c/In
Ventana Perfil Al. Neg. Sist. Directo 6H fijas 2H corredizas Vidrio templado 6mm 3.01x1.20 c/In
Ventana Perfil Al. Neg. Sist. Directo 1H fijas 1H corredizas Vidrio templado 6mm 1.45x0.60 c/In
Ventana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.40x0.60 c/Inc
Ventana Perfil Al. Neg. Sist. Directo 2H fijas 2H corredizas Vidrio templado 6mm 3.00x1.00 c/In
Ventana Perfil Al. Neg. Sist. Directo 1H fijas 1H corredizas Vidrio templado 6mm 0.90x0.60 c/In
3.9.4.1
3.10.3
3.10.4
3.10.5
3.10.6
3.10.7
3.10.8
3.10.9
3.10.10
3.10.11.1
OE.3.11
PINTURA
3.11.1
3.10.11
3.11.2
3.11.3
3.11.4
3.11.5
3.11.6
3.11.7
3.11.8
3.11.9
3.11.10
3.11.11
OE.3.13
3.13.1
3.13.2
3.13.3
3.13.4
PRESUPUESTO
Costo al
ABRIL
ARIA DIRECTA
ESCRIPCIN
UND
METRADO
m.
m.
m.
753.84
15.26
5.40
m.
m.
m.
m.
m.
m.
m.
m.
m.
m.
m.
237.22
1,090.25
529.46
317.79
347.03
430.88
17.28
256.42
651.52
12.69
60.63
m.
815.56
m.
m.
m.
m.
954.11
776.17
102.92
3.83
ml.
ml.
ml.
427.57
26.99
82.08
m.
m.
235.57
18.43
m.
82.69
EVOQUES Y ENLUCIDOS
ELORRASOS
lucido cielo raso c/mezcla 1:4 E=1.5cm
SOS Y PAVIMENTOS
ontrapiso de 25mm
so de cermica Extraforte Marfil 45x45cm
OCALOS Y CONTRAZOCALOS
ONTRAZOCALOS
OCALOS
Und.
Und.
Und.
8.00
9.00
6.00
ml.
ml.
ml.
Und.
Und.
Und.
4.60
27.12
74.73
1.00
1.00
5.00
m.
m.
14.88
22.01
Und.
Und.
124.00
28.00
Und.
Und.
15.00
19.00
Und.
Und.
14.00
16.00
Und.
14.00
entana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.60x0,50 c/Incoloro
Und.
entana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.08x0,50 c/Incoloro
Und.
entana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.01x0,50 c/Incoloro
Und.
entana Perfil Al. Neg. Sist. Directo 6H fijas 2H corredizas Vidrio templado 6mm 3.65x1.20 c/Incoloro
Und.
entana Perfil Al. Neg. Sist. Directo 6H fijas 2H corredizas Vidrio templado 6mm 3.01x1.20 c/Incoloro
Und.
entana Perfil Al. Neg. Sist. Directo 1H fijas 1H corredizas Vidrio templado 6mm 1.45x0.60 c/Incoloro
Und.
entana Perfil Al. Neg. Sist. Directo 1H fija 2H corredizas Vidrio templado 6mm 2.40x0.60 c/Incoloro
Und.
entana Perfil Al. Neg. Sist. Directo 2H fijas 2H corredizas Vidrio templado 6mm 3.00x1.00 c/Incoloro
Und.
entana Perfil Al. Neg. Sist. Directo 1H fijas 1H corredizas Vidrio templado 6mm 0.90x0.60 c/Incoloro
Und.
24.00
24.00
24.00
12.00
4.00
4.00
4.00
1.00
3.00
RRAJERIA
sagras
sagra capuchina Aluminizada 4"x4"
sagra capuchina Aluminizada 3"x3"
erraduras
erradura cilindrica c/chapa de perilla sist. 05 pines llave exterior Botn interior
erradura de sobreponer clasica con cerrojo 3 golpes F-226
errojos
errojo aluminizado 1 1/2"
caporte de sobreponer 6'' serie 236
ladores
m.
8.64
m.
m.
m.
1,090.25
529.46
317.79
NTURA
OSTO DIRECTO
ASTOS ADMINISTRATIVOS(6.91%)
OTAL
m.
m.
m.
m.
m.
m.
m.
m.
347.03
430.88
17.28
256.42
651.52
12.69
60.63
815.56
ml.
ml.
ml.
Glb.
125.70
7.20
793.68
1.00
2012
PRECIO S/.
PARCIAL
S/. 38.03
S/. 31.86
S/. 69.42
S/. 28,668.54
S/. 486.18
S/. 374.87
S/. 14.59
S/. 19.00
S/. 38.34
S/. 26.67
S/. 27.21
S/. 22.25
S/. 21.04
S/. 25.19
S/. 9.14
S/. 22.58
S/. 25.19
S/. 3,461.04
S/. 20,714.75
S/. 20,299.50
S/. 8,475.46
S/. 9,442.69
S/. 9,587.08
S/. 363.57
S/. 6,459.22
S/. 5,954.89
S/. 286.54
S/. 1,527.27
S/. 34.44
S/. 28,087.89
S/. 15.99
S/. 46.63
S/. 45.15
S/. 17.25
S/. 15,256.22
S/. 36,192.81
S/. 4,646.84
S/. 66.07
S/. 13.58
S/. 13.53
S/. 6.44
S/. 5,806.40
S/. 365.17
S/. 528.60
S/. 58.51
S/. 56.45
S/. 13,783.20
S/. 1,040.37
S/. 57.40
S/. 4,746.41
S/. 807.18
S/. 827.98
S/. 11,186.64
S/. 7,264.62
S/. 4,967.88
S/. 30.55
S/. 45.55
S/. 42.11
S/. 432.37
S/. 108.47
S/. 567.00
S/. 140.53
S/. 1,235.32
S/. 3,146.88
S/. 432.37
S/. 108.47
S/. 2,835.00
S/. 263.52
S/. 357.28
S/. 3,921.18
S/. 7,863.73
S/. 9.34
S/. 7.34
S/. 1,158.16
S/. 205.52
S/. 61.99
S/. 67.99
S/. 929.85
S/. 1,291.81
S/. 11.42
S/. 12.42
S/. 159.88
S/. 198.72
S/. 9.98
S/. 139.72
S/. 275.00
S/. 215.00
S/. 210.00
S/. 950.00
S/. 770.00
S/. 180.00
S/. 305.00
S/. 610.00
S/. 115.00
S/. 6,600.00
S/. 5,160.00
S/. 5,040.00
S/. 11,400.00
S/. 3,080.00
S/. 720.00
S/. 1,220.00
S/. 610.00
S/. 345.00
S/. 123.25
S/. 1,064.88
S/. 6.49
S/. 7.73
S/. 6.70
S/. 7,075.72
S/. 4,092.73
S/. 2,129.19
S/. 1,398.33
S/. 6.57
S/. 6.70
S/. 5.98
S/. 6.70
S/. 1.94
S/. 5.98
S/. 6.70
S/. 6.70
S/. 13.69
S/. 63.69
S/. 1.49
S/. 3,416.20
S/. 2,279.99
S/. 2,886.90
S/. 103.33
S/. 1,718.01
S/. 1,263.95
S/. 75.89
S/. 406.22
S/. 5,464.25
S/. 1,720.83
S/. 458.57
S/. 1,182.58
S/. 3,416.20
S/. 343,322.08
S/. 20,362.45
S/. 363,684.53
PRESUPUESTO
Presupuesto : REHABILITACION Y MEJORAMIENTO DE LA CARRETERA AYACUCHO - ABANCAY, TRAMO III: KM 98+000 - KM 154+000
Cliente
: PROVIAS NACIONAL
Lugar
Modalidad
: Contrata
ITEM
Costo al
: 28 / 02 / 2011
METRADOS
ESPECIFICACIONES
UNIDAD
1.00.00
PRECIOS
METRADO
UNIT.
PARCIAL
OBRAS PRELIMINARES
3,137,344.48
1.01.01
GLB
1.00
1,520,899.18
1.01.02
Trazo y Replanteo
KM
55.68
2,444.85
136,129.25
1.01.03
GLB
1.00
1,307,862.00
1,307,862.00
1.01.04
KM
5.76
29,939.94
172,454.05
2.00.00
MOVIMIENTO DE TIERRAS
1,520,899.18
16,590,839.77
2.01.01
HA
41.07
3,349.83
137,577.52
2.01.02
m3
266,988.58
24.67
6,586,608.27
2.01.03
m3
166,337.64
13.73
2,283,815.80
2.01.04
m3
849,494.75
3.95
3,355,504.26
2.01.05
Remocion de derrumbes
m3
7,845.00
3.89
30,517.05
2.01.06
Comformacion de terraplenes
m3
233,429.37
9.82
2,292,276.41
2.01.07
m3
32,002.48
13.66
437,153.88
2.01.08
m2
419,484.71
1.59
666,980.69
2.01.09
Material de prestamo
m3
80,120.71
9.99
800,405.89
3.00.00
SUBBASE Y BASE
6,420,838.02
3.01.01
Subbase granular
m3
77390.00
33.51
2,593,338.90
3.01.02
Base granular
m3
74436.00
51.42
3,827,499.12
4.00.00
PAVIMENTO ASFALTICO
19,742,757.53
4.01.01
Imprimacion Asfaltica
m2
457,159.00
0.7
320,011.30
4.01.02
m3
32,999.00
144.85
4,779,905.15
4.01.03
Kg
5,148,548.00
2.21
11,378,291.08
4.01.04
Lt
519,103.00
2.47
1,282,184.41
4.01.05
Kg
2,185,882.00
0.67
1,464,540.94
4.01.06
Kg
30,695.00
16.87
517,824.65
5.00.00
21,105,435.55
5.01.01
m3
51021.18
7.52
383,679.27
5.01.02
m3
23713.4
24.57
582,638.24
5.01.03
m3
1512.31
30.61
46,291.81
5.01.04
m3
590.08
411.62
242,888.73
5.01.05
m3
2042.27
365.56
746,572.22
5.01.06
m3
9.52
308.10
2,933.11
5.01.07
m3
7176.74
276.08
1,981,354.38
5.01.08
m3
553.87
253.65
140,489.13
5.01.09
Encofrado y Desencofrado
m2
21843.44
52.35
1,143,504.08
5.01.10
Acero de Refuerzo
Kg
197360.12
4.84
955,222.98
5.01.11
3015.45
407.98
1,230,243.29
5.01.12
54.05
618.47
33,428.30
5.01.13
Subdren Profundo
m3
9148.32
60.15
550,271.45
5.01.14
m3
76.19
69.89
5,324.92
5.01.15
14176.02
25.36
359,503.87
5.01.16
498.1
31.47
15,675.21
5.01.17
1727.4
9.05
15,632.97
5.01.18
Tuberia de Ventilacion
12.5
29.76
372.00
5.01.19
Cuneta Triangular
59856.89
81.27
4,864,569.45
5.01.20
Cuneta Canal
17422.8
327.93
5,713,458.80
5.01.21
Canal de Riego
320
362.36
115,955.20
5.01.22
3965
97.17
385,279.05
5.01.23
4395
70.98
311,957.10
5.01.24
Bordillo
2709
79.55
215,500.95
5.01.25
m2
10992.33
63.29
695,704.57
5.01.26
m2
949.6
96.85
91,968.76
5.01.27
m2
53323.85
4.65
247,955.90
5.01.28
692.72
9.31
6,449.22
5.01.29
Junta de Baden
446.6
46.15
20,610.59
305,640.43
7.07
6.00.00
6.01.01
TRANSPORTE
Transporte de materiales granulares entre 120m y 1000m
29,626,459.77
m3-Km
2,160,877.84
6.01.02
m3-Km
2,386,955.43
1.78
4,248,780.67
6.01.03
m3-Km
33,585.09
10.85
364,398.23
6.01.04
m3-Km
439,477.20
1.89
830,611.91
6.01.05
m3-Km
914,555.48
7.64
6,987,203.87
6.01.06
m3-Km
7,684,998.23
1.94
14,908,896.57
6.01.07
m3-Km
62,845.35
2.00
125,690.70
7.00.00
4,004,365.59
7.01.01
Un.
386.00
291.99
7.01.02
Un.
209.00
410.09
85,708.81
7.01.03
Seal Informativa
Un.
416.10
416.09
173,135.05
7.01.04
m2
595.00
259.43
154,360.85
7.01.05
Un.
6.00
836.29
5,017.74
7.01.06
Un.
27.00
1,790.31
48,338.37
7.01.07
Postes delinedores
Un.
388.00
110.73
42,963.24
7.01.08
Tacha Retroreflectiva
Un.
7,974.00
13.17
105,017.58
7.01.09
Marcas en el Pavimento
m2
16,127.84
7.17
115,636.61
7.01.10
11,897.00
265.10
3,153,894.70
7.01.11
Poste de Kilometraje
Un.
55.00
137.90
7,584.50
8.00.00
PROTECCION AMBIENTAL
112,708.14
3,987,701.61
8.01.01
Revegetacion
ha
20.48
5,494.08
112,518.76
8.01.02
Deposito de desechos
m3
1,173,657.88
3.08
3,614,866.27
8.01.03
m2
137,052.63
1.28
175,756.29
8.01.04
m2
15,000.00
1.28
19,236.00
8.01.05
m2
10,000.00
1.47
14,700.00
8.01.06
m2
5,000.00
1.28
6,402.50
8.01.07
m2
5,000.00
1.28
6,402.50
8.01.08
Pto
12.00
352.00
4,224.00
8.01.09
Pto
6.00
904.10
5,424.60
8.01.10
Monitoreo de ruidos
Pto
45.00
25.00
1,125.00
8.01.11
Un
22.00
383.91
8,445.93
8.01.12
Un
10.00
1,859.98
18,599.76
9.00.00
PUENTE PAMPAS
6,037,881.02
9.01
COLUMNAS DE CIMENTACION
9.01.01
m2
1,960.00
9.86
1,545,586.55
19,325.60
9.01.02
Glb
1.00
132,750.00
132,750.00
9.01.03
Perforacion de Columnas
m2
424.00
786.20
333,348.80
9.01.04
m3
479.54
578.96
277,634.48
9.01.05
kg
79,430.92
6.38
506,769.27
9.01.06
un
16.00
49.90
798.40
9.01.07
Prueba de Carga
un
2.00
134,000.00
268,000.00
9.01.08
Prueba de Integridad
un
12.00
580.00
9.02
ESTRIBOS
9.02.01
m3
702.24
98.29
9.02.02
m3
1,118.16
7.52
8,408.56
9.02.03
m3
1,303.54
13.89
18,106.17
9.02.04
m3
34.99
308.10
10,780.42
9.02.05
kg
115,443.30
4.84
558,745.57
9.02.06
m2
334.18
96.15
32,131.41
9.02.07
m2
606.59
62.28
37,778.43
9.02.08
m2
923.14
56.35
52,018.94
9.02.09
m3
469.20
461.57
216,568.64
9.02.10
m3
120.69
415.75
50,176.87
9.02.11
m3
632.89
365.56
231,359.27
9.02.12
m3
72.00
287.55
20,703.60
9.02.13
m3
2,979.72
24.57
73,211.72
9.02.14
m3-KM
2,622.15
7.07
18,538.60
9.02.15
3,372.21
1.78
6,002.53
9.02.16
2,780.88
7.64
21,245.92
9.03
ESTRUCTURA METALICA
9.03.01
TON
213.00
8,042.48
1,713,048.24
9.03.02
TON
213.00
1,309.37
278,895.81
9.03.03
TON
213.00
397.65
84,699.45
9.03.04
TON
213.00
2,407.80
512,861.40
9.04
LOSAS Y VEREDAS
9.04.01
KG.
22,762.60
4.84
110,170.98
9.04.02
ENCOFRADO DE LOSAS
M2
575.23
66.64
38,333.33
9.04.03
ENCOFRADO Y DESENCOFRADOS
M2.
80.00
52.35
4,188.00
9.04.04
M3.
122.26
411.62
50,324.66
6,960.00
1,424,799.82
m3-KM
69,023.17
2,589,504.90
211,954.91
9.04.05
9.05
VARIOS
9.05.01
JUNTA DE DILTACION
M.
18.82
2,157.65
9.05.02
TUBO DE DRENAJE
U.
7.00
151.79
1,062.53
9.05.03
DISPOSITIVOS DE APOYOS
U.
6.00
3,589.91
21,539.46
9.05.04
BARANDAS METALICAS
M.
122.35
591.98
72,428.75
9.05.05
M.
367.05
31.47
11,551.06
9.05.06
RIEGO DE LIGA
M2
575.23
0.59
339.39
9.05.07
LT
258.85
2.03
525.47
9.05.08
UND.
6.00
251.75
1,510.50
9.06
DEFENSA RIBEREA
9.06.01
M3.
2,504.75
7.52
18,835.72
9.06.02
M3.
648.69
13.89
9,010.30
9.06.03
M2.
744.00
4.65
3,459.60
9.06.04
ENROCADO
M3.
1,045.26
63.69
66,572.61
9.06.05
M3.-KM
2,433.57
7.64
18,592.47
10.00.00
M3.
24.45
365.56
8,937.94
149,564.13
40,606.97
116,470.71
PONTONES
2,169,458.72
10.01.00
ESTRIBOS
10.01.01
M3.
557.16
98.29
1,532,125.66
54,763.26
10.01.02
M3.
3,017.60
7.52
22,692.35
10.01.03
M3.
2,268.20
13.89
31,505.30
10.01.04
CONCRETO( F'C=100KG/CM2)
M3.
52.20
305.29
15,935.98
10.01.05
M3.
1.23
253.63
311.96
10.01.06
KG.
113,638.00
4.84
550,007.92
10.01.07
M2.
872.43
96.15
83,884.14
10.01.08
M2.
739.08
62.28
46,029.90
10.01.09
M3.
228.20
461.55
105,325.04
10.01.10
M3.
504.30
415.73
209,651.15
10.01.11
M3.
407.15
411.60
167,581.74
10.01.12
M3.
5,077.80
24.57
124,776.78
10.01.13
M3-KM
3,981.73
7.07
28,150.83
10.01.14
20,711.76
1.78
36,866.93
10.01.15
M3-KM
4,119.38
7.64
31,472.06
10.01.16
M3-KM
11,943.46
1.94
10.02.00
LOSAS Y VEREDAS
10.02.01
KG.
33,755.10
4.84
163,374.68
10.02.02
ENCOFRADO DE LOSAS
M2.
519.59
66.64
34,625.48
10.02.03
M3.
233.40
411.60
10.03.00
VARIOS
10.03.01
BARANDAS METLICAS
M.
44.35
591.98
26,254.12
10.03.02
M.
12.00
14.40
172.80
10.03.03
M.
96.36
6.36
612.85
10.03.04
M.
115.52
25.36
2,929.59
10.03.05
TUBO DE DRENAJE
6.00
229.24
1,375.44
10.03.06
RIEGO DE LIGA
M2.
323.31
0.59
190.75
10.03.07
LT.
145.49
2.03
295.34
10.03.08
3.00
44,546.27
133,638.82
10.03.09
FALSO PUENTE
M.
31.79
1,080.97
34,364.04
10.03.10
M2.
617.08
22.01
13,581.93
10.03.11
PINTURA BITUMINOSA
M2.
2,016.00
13.48
10.04.00
DEFENSA RIBEREA
10.04.01
M3.
1,820.17
7.52
13,687.68
10.04.02
M3.
729.87
13.89
10,137.89
10.04.03
M2.
400.82
4.65
1,863.81
10.04.04
ENROCADO
M3.
855.27
63.69
54,472.15
10.04.05
M3-KM.
1,791.31
7.64
13,685.61
10.04.06
M3-KM.
4,550.33
1.94
23,170.31
294,066.91
96,066.75
240,591.36
U.
UND.
27,175.68
102,674.78
SUB TOTAL:
GASTOS GENERALES Y UTILIDAD:
TOTAL ( SIN IGV)
8,827.64
112,823,082.08
24%
27,546,547.87
140,369,629.95