Escolar Documentos
Profissional Documentos
Cultura Documentos
Proyecto:
"CONSTRUCCIN DE ALCANTARILLA DE CONCRETO EN EL JR. MAYNAS CON Psje. 03 DE MARZO DEL SECTOR ATAHUALPA, DISTRITO Y PROVINCIA DE RIOJA, REGION DE SAN MARTIN
CANAL
ITEM
DESCRIPCION
UND
N VECES
GLB
M2
1.00
10.00
2.00
M3
1.00
10.00
2.00
M3
1.00
32.00
1.25
01.03.03
M2
1.00
10.00
01.04
01.04.01
M2
1.00
01.05
01.05.01
01
ALCANTARILLA
01.01
OBRAS PROVISIONALES
01.01.02
01.02
TRABAJOS PRELIMINARES
01.02.01
TRAZO Y REPLANTEO
01.03
MOVIMIENTO DE TIERRAS
01.03.01
01.03.02
LARGO
ANCHO
ALTO
PARCIAL
TOTAL
20.00
20.00
32.00
32.00
40.00
40.00
2.00
20.00
20.00
10.00
2.00
20.00
20.00
LARGO
CANT
KG/M
1.60
KG
803.27
LOSA SUPERIOR
longitudinales 1/2", @ 0.20m.
1.00
10.00
10.00
1.00
100.00
1.00
2.16
51.00
1.00
110.16
1.00
10.00
9.00
1.00
90.00
1.00
1.89
51.00
1.00
96.39
PAREDES
transversales 1/2", @ 0.20m. en U
1.00
5.12
51.00
1.00
261.12
1.00
10.00
26.00
0.56
145.60
01.05.02
M2
1.00
10.00
7.20
01.05.03
M3
1.00
10.00
6.4
01.05.04
M2
1.00
10.00
01.06
VARIOS
01.06.02
GLB
1.00
1.00
72.00
72.00
0.2
12.80
12.80
6.4
64.00
64.00
1.00
1.00
Proyecto:
"MODIFICACION
CODIGO
DESCRIPCION
COSTO TOTAL
S/.
550.00
01.01.02
S/.
2,000.00
S/.
285.36
TRABAJOS PRELIMINARES
01.02.01.01
TRAZO Y REPLANTEO
01.02.02
MOVIMIENTO DE TIERRAS
01.02.02.01
S/.
2,163.55
01.02.02.02
S/.
1,718.23
01.02.02.03
S/.
2,723.16
01.02.02.04
S/.
336.60
01.02.03
01.02.03.01
S/.
2,738.34
01.02.04
01.02.04.01
S/.
13,185.23
01.02.04.02
S/.
13,564.32
01.02.04.03
S/.
25,476.76
01.02.04.04
S/.
882.42
01.02.05
01.02.05.01
S/.
93.01
01.02.05.02
ENCOFRADO Y DESCENCOFRADO
S/.
11.06
01.02.05.03
S/.
33.09
01.02.05.04
S/.
1.62
01.02.05.05
JUNTAS ASFALTICAS
S/.
0.50
S/.
214.59
TRABAJOS PRELIMINARES
01.03.01.01
TRAZO Y REPLANTEO
01.03.02
MOVIMIENTO DE TIERRAS
01.03.02.01
S/.
1,479.01
01.03.02.02
S/.
596.18
01.03.02.03
S/.
1,658.21
01.03.02.04
S/.
944.76
01.03.02.05
S/.
230.11
01.03.03
01.02.03.01
01.03.04
01.03.04.01
S/.
1,872.03
S/.
5,169.44
01.03.04.02
S/.
9,273.06
01.03.04.03
S/.
10,782.59
01.03.04.04
S/.
603.25
S/.
109.75
1.04 VARIOS
01.04.01
COSTO DIRECTO
GASTOS GENERALES (5%)
PRESUPUESTO TOTAL
98,696.23
4,934.81
103,631.04
30 DIAS CALENDARIO
DIA 1-7
CANT. %
DIA 8-14
COSTO
CANT. %
DIA 15-21
COSTO
CANT.%
100.00% S/.
550.00
S/.
50.00% S/.
1,000.00
S/.
100.00% S/.
285.36
S/.
100.00% S/.
2,163.55
S/.
100.00% S/.
1,718.23
S/.
100.00% S/.
2,723.16
S/.
100.00% S/.
336.60
S/.
50.00% S/.
1,369.17
50.00% S/.
1,369.17
25.00% S/.
3,296.31
50.00% S/.
6,592.62
25.00%
20.00% S/.
2,712.86
20.00% S/.
2,712.86
20.00%
S/.
S/.
80.00%
S/.
S/.
100.00% S/.
93.01
S/.
50.00% S/.
5.53
50.00% S/.
100.00% S/.
33.09
S/.
100.00% S/.
1.62
S/.
100.00% S/.
0.50
S/.
100.00% S/.
214.59
S/.
100.00% S/.
1,479.01
S/.
100.00% S/.
596.18
S/.
100.00% S/.
1,658.21
S/.
100.00% S/.
944.76
S/.
100.00% S/.
230.11
S/.
5.53
80.00%
50.00% S/.
936.02
50.00% S/.
936.02
25.00% S/.
1,292.36
50.00% S/.
2,584.72
25.00%
20.00% S/.
1,854.61
20.00% S/.
1,854.61
20.00%
S/.
S/.
80.00%
S/.
S/.
80.00%
|
S/.
25.83% S/.
25,494.84
S/.
16.27% S/.
16,055.53
1,274.74
802.78
26,769.58
16,858.30
39.87%
DIAS CALENDARIO
DIA 15-21
DIA 22-30
COSTO
CANT. %
COSTO
S/.
S/.
S/.
50.00% S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,000.00
S/.
3,296.31
S/.
S/.
2,712.86
40.00% S/.
5,425.73
S/.
20,381.41
20.00% S/.
5,095.35
S/.
705.94
20.00% S/.
176.48
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,292.36
S/.
S/.
1,854.61
40.00% S/.
3,709.22
S/.
8,626.07
20.00% S/.
2,156.52
S/.
482.60
20.00% S/.
120.65
100.00% S/.
109.75
S/.
S/.
S/.
39,352.16
18.03% S/.
17,793.71
1,967.61
889.69
41,319.77
18,683.39