Professional Documents
Culture Documents
Presupuesto
01 OBRAS PROVISIONALES
02 TRABAJOS PRELIMINARES
03 MOVIMIENTO DE TIERRAS
05 PINTURA
06 CARPINTERIA METALICA
08.03.01 ZAPATAS
08.03.02 COLUMNAS
08.03.03 VIGAS
09 VARIOS
09.01 FLETE
10 OBRAS VARIAS
29/08/2008
644.68
1.00 644.68
8,482.66
1,470.00 1.38
1,470.00 1.79
1.00 3,822.76
25,127.47
14,447.23
144.00 13.66
720.00 12.08
720.00 2.98
201.60 8.12
10,680.24
851.83 4.60
1,192.56 5.67
8,247.72
76.45 33.35
54.40 82.53
208.00 5.81
728.32
492.11 1.48
49,000.68
1.00 3,800.00
30,838.47
408.50 37.86
241.50 17.59
481.80 19.73
22.00 73.58
14,362.21
168.60 37.86
96.05 17.59
251.65 19.73
18.00 73.58
34,851.40
323.99 13.66
85.26 14.01
85.26 23.86
332.92 33.14
51.16 302.09
13.88 24.89
22.40 16.23
89,360.98
1,494.31
107.35 13.92
5,959.04
249.75 23.86
81,907.63
12,022.32
72.00 26.70
22.50 339.24
445.31 5.54
5,826.30
39.75 31.03
3.31 339.24
626.35 5.54
7,915.81
71.05 30.20
5.39 339.24
711.48 5.54
53,510.70
483.79 30.44
55.68 339.24
3,591.20 5.54
2,632.50
21.90 28.19
3.80 339.24
110.70 5.54
4.53 24.89
3,457.30
3,457.30
34,573.02 0.10
0.47
8.12
644.68
2,028.60
2,631.30
3,822.76
1,967.04
8,697.60
2,145.60
1,636.99
3,918.42
6,761.82
2,549.61
4,489.63
1,208.48
728.32
3,800.00
15,465.81
4,247.99
9,505.91
1,618.76
6,383.20
1,689.52
4,965.05
1,324.44
4,425.70
1,194.49
2,034.30
11,032.97
15,454.92
345.47
363.55
1,494.31
5,959.04
1,922.40
7,632.90
2,467.02
1,233.44
1,122.88
3,469.98
2,145.71
1,828.50
3,941.60
14,726.57
18,888.88
19,895.25
617.36
1,289.11
613.28
112.75
3,457.30
S10 Pgina
Presupuesto
Item Descripcin Und. Metrado Precio S/. Parcial S/. Sub-Total S/.
03 MOVIMIENTO DE TIERRAS
03.01 MOVIMIENTO DE TIERRAS EN LOSA DEPORTIVA 14,447.23
03.01.01 CORTE SUPERFICIAL MANUAL, H=0.20M, EN LOSA m3 144.00 13.66 1,967.04
RELLENO Y COMPACTACION CON MATERIAL SELECCIONADO, CON EQUIPO,
03.01.02 m2 720.00 12.08 8,697.60
E=10cm
03.01.03 RELLENO Y COMPACTACION CON MATERIAL PROPIO CON EQUIPO, E=10cm m2 720.00 2.98 2,145.60
03.02.02 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIAS DIST. = 1 KM. m3 1,192.56 5.67 6,761.82
05 PINTURA 728.32
05.01 PINTURA EN MARCAS PARA LAS TRES DISCIPLINAS m 492.11 1.48 728.32
09 VARIOS
09.01 FLETE 3,457.30
09.01.01 FLETE TERRESTRE kg 34,573.02 0.10 3,457.30
COSTO DIRECTO
GASTOS GENERALES (6.771686%)
------------
SUB-TOTAL 01
IGV (19 % )
------------
SUB-TOTAL 02
EXPEDIENTE TECNICO
SUPERVISION
==========
PRESUPUESTO TOTAL
29/08/2008
Total S/.
644.68
8,482.66
25,127.47
8,247.72
728.32
49,000.68
34,851.40
89,360.98
3,457.30
0.00
219,901.21
14,891.02
-------------------------
234,792.23
44,610.52
-------------------------
279,402.75
10,500.00
7,500.00
=================
297,402.75
Parcial S/.
644.68
2,028.60
2,631.30
3,822.76
1,967.04
8,697.60
2,145.60
1,636.99
3,918.42
6,761.82
2,549.61
4,489.63
1,208.48
728.32
3,800.00
15,465.81
4,247.99
9,505.91
1,618.76
6,383.20
1,689.52
4,965.05
1,324.44
4,425.70
1,194.49
2,034.30
11,032.97
15,454.92
345.47
363.55
1,494.31
5,959.04
1,922.40
7,632.90
2,467.02
1,233.44
1,122.88
3,469.98
2,145.71
1,828.50
3,941.60
14,726.57
18,888.88
19,895.25
617.36
1,289.11
613.28
112.75
3,457.30
219,901.21
219,901.21
14,891.02
-------------------------
234,792.23
44,610.52
-------------------------
279,402.75
10,500.00
7,500.00
=================
297,402.75