Professional Documents
Culture Documents
Pgina
Costo al
06/06/2013
Presupuesto
Subpresupuesto
Cliente
Lugar
0401006
MEJORAMIENTO DE LA VIA DEPARTAMENTAL NESHUYA - CURIMAN.
002
ALTERNATIVA 2
DIRECCION REGIONAL SECTORIAL DE TRANSPORTES Y COMUNICACIONES - UCAYALI
UCAYALI - PADRE ABAD - IRAZOLA
Item
Descripcin
Presupuesto
Und.
Metrado
Precio S/.
Parcial S/.
ALTERNATIVA 2
41,419,730.08
OBRAS PROVISIONALES
105,580.61
2.00
1,977.06
3,954.12
est
1.00
88,566.72
88,566.72
glb
1.00
13,059.77
TRABAJOS PRELIMINARES
13,059.77
135,206.45
km
35.00
1,594.47
55,806.45
m2
70,000.00
1.02
71,400.00
glb
1.00
8,000.00
MOVIMIENTO DE TIERRAS
8,000.00
1,378,192.08
m3
36,869.57
6.60
243,339.16
m3
34,169.65
8.41
287,366.76
m2
322,000.00
2.37
763,140.00
m3
4,479.35
18.83
PAVIMENTOS
84,346.16
32,839,029.00
m3
83,720.00
92.73
7,763,355.60
m3
104,650.00
103.36
10,816,624.00
35.00
305.36
10,687.60
180.00
49.92
8,985.60
IMPRIMACION ASFALTICA
m2
322,000.00
4.21
1,355,620.00
m2
252,000.00
51.12
12,882,240.00
30.00
50.54
1,516.20
3,649,894.71
m3k
57,548.40
7.20
414,348.48
m3k
557,271.29
2.42
1,348,596.52
m3k
49,062.00
7.20
353,246.40
m3k
633,761.70
2.42
1,533,703.31
1,886,949.71
OBRAS DE ARTE
2,865,430.48
1,091,763.55
TRABAJOS PRELIMINARES
49,393.86
m2
440.00
12.13
5,337.20
m3
642.60
68.56
44,056.66
m3
1,083.60
13.05
14,140.98
m3
650.16
17.02
11,065.72
m3
397.92
10.09
4,015.01
m3
1,549.92
64.69
100,264.32
m3
1,669.80
18.83
MOVIMIENTO DE TIERRAS
160,928.36
SUB ESTRUCTURA
31,442.33
609,798.32
m3
86.69
364.38
31,588.10
m3
780.43
413.17
322,450.26
m2
687.12
51.49
35,379.81
kg
39,283.45
5.61
220,380.15
SUPERESTRUCTURA
252,051.73
m3
99.81
530.18
52,917.27
m2
999.60
69.45
69,422.22
kg
22,211.00
5.84
m
u
80.00
4.00
165.32
1,255.02
80.00
16.82
ACCESORIOS EN PUENTES
BARANDAS PARA PUENTES
JUNTAS DE DILATACION Y TUB. DRENAJE EN PUENTES
18,245.68
PINTURA
PINTURA EN BARANDAS METALICAS
129,712.24
13,225.60
5,020.08
1,345.60
1,345.60
553,760.24
TRABAJOS PRELIMINARES
19,345.54
m2
140.00
12.13
1,698.20
m3
257.40
68.56
17,647.34
m3
541.80
13.05
7,070.49
m3
325.08
17.02
5,532.86
m3
198.96
10.09
2,007.51
m3
774.96
64.69
50,132.16
m3
834.90
18.83
MOVIMIENTO DE TIERRAS
80,464.19
SUB ESTRUCTURA
15,721.17
334,482.28
m3
43.34
364.38
15,792.23
m3
390.21
413.17
161,223.07
m2
343.56
51.49
17,689.90
kg
24,915.70
5.61
139,777.08
m3
41.55
530.18
22,028.98
m2
487.80
69.45
33,877.71
kg
9,580.75
5.84
55,951.58
28.00
165.32
4,628.96
2.00
1,255.02
2,510.04
SUPERESTRUCTURA
111,858.27
ACCESORIOS EN PUENTES
7,139.00
PINTURA
PINTURA EN BARANDAS METALICAS
470.96
m
28.00
16.82
470.96
654,468.93
TRABAJOS PRELIMINARES
37,125.61
m2
280.00
12.13
3,396.40
m3
321.30
68.56
22,028.33
m3
75.68
154.61
11,700.88
m3
541.80
13.05
7,070.49
m3
325.08
17.02
5,532.86
m3
198.98
10.09
2,007.71
m3
774.96
64.69
50,132.16
m3
834.90
18.83
MOVIMIENTO DE TIERRAS
80,464.39
SUB ESTRUCTURA
15,721.17
334,482.28
m3
43.34
364.38
15,792.23
m3
390.21
413.17
161,223.07
m2
343.56
51.49
17,689.90
kg
24,915.70
5.61
139,777.08
m3
84.10
530.18
44,588.14
m2
764.52
69.45
53,095.91
kg
15,753.89
5.84
92,002.72
m
u
56.00
2.00
165.32
1,255.02
56.00
16.82
SUPERESTRUCTURA
189,686.77
ACCESORIOS EN PUENTES
BARANDAS PARA PUENTES
JUNTAS DE DILATACION Y TUB. DRENAJE EN PUENTES
11,767.96
PINTURA
PINTURA EN BARANDAS METALICAS
ALCANTARILLAS DE 48" ( CANT. = 35 UNIDADES)
9,257.92
2,510.04
941.92
941.92
430,614.57
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO DE ALCANTARILLAS
3,802.68
m2
378.00
10.06
m3
756.00
13.05
9,865.80
m3
378.00
64.69
24,452.82
m3
945.00
18.83
17,794.35
m3
249.20
413.17
102,961.96
ENCOFRADO DE ALCANTARILLAS
m2
621.80
66.16
41,138.29
ACERO DE ALCANTARILLAS
kg
5,667.76
7.57
42,904.94
EMBOQUILLADO DE PIEDRA
m2
490.00
237.06
116,159.40
280.00
246.64
m2
133.00
18.61
m3
76.81
14.43
1,108.37
m3
800.00
61.34
49,072.00
MOVIMIENTO DE TIERRAS
52,112.97
303,164.59
69,059.20
PINTURA
PINTURA EN MUROS
3,802.68
69,059.20
2,475.13
2,475.13
50,180.37
84,642.82
m3
109.20
404.48
m2
131.04
24.75
3,243.24
kg
1,953.90
5.37
10,492.44
24.00
246.64
5,919.36
MAMPOSTERIA DE PIEDRA
m2
96.00
216.86
20,818.56
km
70.40
591.04
CUNETAS
CONFORMACION DE CUNETAS DE TIERRA
44,169.22
41,609.22
SEALIZACION
41,609.22
304,074.01
36.00
134.57
4,844.52
SEALES REGLAMENTARIAS
22.00
356.41
7,841.02
SEALES PREVENTIVAS
28.00
356.41
9,979.48
SEALES INFORMATIVAS
18.00
556.41
10,015.38
TACHAS DELINEADORAS
8,557.00
17.47
149,490.79
m2
10,322.00
11.81
121,902.82
ha
0.30
2,123.13
636.94
ha
1.00
2,388.12
2,388.12
INSTALACION DE LETRINAS
6.00
1,049.99
6,299.94
m2
211,200.00
0.27
57,024.00
MICRORRELLENO SANITARIO
m2
16.00
26.79
428.64
CONTENEDOR DE BASURA
8.00
67.43
539.44
CLAUSURA DE MICRORRELLENO
glb
1.00
144.44
144.44
m2
2,000.00
2.78
5,560.00
m2
6,000.00
0.98
5,880.00
IMPLEMENTACION DE BOTIQUIN
1.00
550.00
550.00
40.00
531.55
100,713.52
TOTAL PRESUPUESTO
SON :
CUARENTIUN MILLONES CUATROCIENTOS DIECINUEVE MIL SETECIENTOS TREINTA Y 08/100 NUEVOS SOLES
21,262.00
41,419,730.08