Beruflich Dokumente
Kultur Dokumente
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
0204003
REHABILITACION Y MEJORAMIENTO DE LA GEOMETRIA VIAL DE LA AV. REPUBLICA DE PANAMA, TRAMO OVALO BALTA
AV. ARAMBURU
Costo al
MUNICIPALIDAD DE BARRANCO
08/05/2013
LIMA - LIMA - BARRANCO
Item
Descripcin
01
OBRAS PRELIMINARES
Und.
Metrado
Precio S/.
Parcial S/.
665,688.20
01.01
glb
1.00
16,500.00
01.02
INSTALACIONES PROVISIONALES
glb
1.00
12,795.86
12,795.86
01.03
TRAZO Y REPLANTEO
m2
180,545.00
1.56
281,650.20
01.04
m2
7,200.00
17.05
122,760.00
01.05
RETIRO DE ARBOLES
und
1.00
107.02
107.02
01.06
RETIRO DE AVISOS
und
28.00
150.00
4,200.00
01.07
und
18.00
1,000.00
18,000.00
01.08
und
59.00
3,000.00
177,000.00
01.09
und
3.00
1,200.00
3,600.00
01.10
und
2.00
1,737.56
3,475.12
01.11
glb
1.00
25,600.00
25,600.00
02
DEMOLICIONES
16,500.00
1,835,220.95
02.01
DEMOLICION DE PAVIMENTO
m2
66,214.80
19.57
1,295,823.64
02.02
DEMOLICION DE VEREDAS
m2
36,867.00
13.87
511,345.29
02.03
m2
2,014.00
8.35
16,816.90
02.04
DEMOLICIN DE SARDINELES
1,014.00
11.08
11,235.12
03
MOVIMIENTO DE TIERRAS
3,524,972.77
03.01
m3
32,709.51
37.75
1,234,784.00
03.02
m3
13,027.70
20.60
268,370.62
03.03
m3
15.00
51.49
772.35
03.04
m3
140.00
51.49
7,208.60
03.05
m2
109,909.80
8.48
932,035.10
03.06
m3
29,250.74
29.03
849,148.98
03.07
m3
7,214.05
32.25
232,653.11
04
PAVIMENTOS
6,004,012.28
04.01
m2
72,687.80
9.60
697,802.88
04.02
m2
72,687.80
14.55
1,057,607.49
04.03
RIEGO DE LIGA
m2
72,687.80
3.36
244,231.01
m2
72,687.80
55.09
4,004,370.90
04.04
05
2,551,329.08
05.01
m2
35,784.00
12.82
458,750.88
05.02
m2
35,784.00
43.95
1,572,706.80
05.03
m3
1,438.00
271.64
390,618.32
05.04
876.00
43.23
37,869.48
05.05
SEPARADOR DE CONCRETO
m3
840.00
108.79
06
SEALIZACION
06.01
MARCAS EN EL PAVIMENTO
m2
1,420.00
06.02
06.03
PINTURA EN SARDINELES
06.04
SEAL REGLAMENTARIA
06.05
06.06
07
91,383.60
177,967.40
36.33
51,588.60
12,200.00
8.47
103,334.00
876.00
10.25
8,979.00
und
8.00
709.29
5,674.32
SEAL PREVENTIVA
und
8.00
684.29
5,474.32
SEAL INFORMATIVA
und
4.00
729.29
SEMAFORIZACION
2,917.16
1,545,050.03
07.01
5,430.00
36.60
198,738.00
07.02
3,930.00
12.57
49,400.10
07.03
und
32.00
7,066.00
226,112.00
07.04
und
32.00
1,310.53
41,936.96
07.05
und
146.00
965.22
140,922.12
07.06
und
32.00
1,876.48
60,047.36
07.07
07.08
und
und
32.00
146.00
1,811.72
1,431.08
57,975.04
208,937.68
07.09
und
19.00
24,118.01
458,242.19
07.10
1,500.00
33.30
49,950.00
07.11
720.00
6.89
4,960.80
07.12
1,462.50
10.19
14,902.88
07.13
787.50
10.37
8,166.38
und
19.00
1,303.08
07.14
08
VARIOS
24,758.52
699,612.46
08.01
BLOCK GRASS
m2
1,493.00
420.22
627,388.46
08.02
SEMBRO DE GRASS
m2
3,420.00
16.20
55,404.00
SEMBRADO DE ARBOLES
und
100.00
168.20
16,820.00
glb
1.00
30,000.00
08.03
09
09.01
30,000.00
30,000.00
17,033,853.17
2,555,077.98
1,703,385.32
-----------------------------------
SUBTOTAL
IGV
21,292,316.46
3,832,616.96
=======================
TOTAL PRESUPUESTO
25,124,933.42