Pgina :
S10
PROVIAS NACIONAL
Presupuesto
Obra
0501003
CARRETERA PUENTE CHINO PUENTE PUMAHUASI
Frmula
01
Cliente
MTC
Departamento
UCAYALI
Descripcin
Item
01.00.00
Unidad
Metrado
Precio
Parcial
OBRAS PRELIMINARES
01.01.00
GLB
1.00
530,098.01
530,098.01
01.02.00
GLB
1.00
1,147,261.18
1,147,261.18
02.00.00
MOVIMIENTO DE TIERRAS
02.01.00
DESBROCE Y LIMPIEZA
HA
48.60
6,802.76
330,614.14
02.02.00
DEMOLICION DE ESTRUCTURAS
m3
1,087.00
155.70
169,245.90
02.03.00
m3
1,410.00
82.95
116,959.50
02.04.00
DEMOLICION DE CUNETAS
m3
3,181.00
144.63
460,068.03
02.05.00
m3
344,647.00
14.29
4,925,005.63
02.06.00
REMOCION DE DERRUMBES
m3
76,341.00
5.01
382,468.41
02.07.00
CONFORMACION DE TERRAPLENES
M3
7,104.00
14.84
105,423.36
02.08.00
MEJORAMIENTO DE LA SUBRASANTE
m3
5,400.00
91.92
496,368.00
02.09.00
m3
7,621.00
98.24
748,687.04
03.00.00
03.01.00
m3
77,005.00
87.27
6,720,226.35
03.02.00
BASE GRANULAR
m3
43,751.50
87.85
3,843,569.28
993,489.20
04.00.00
PAVIMENTO ASFALTICO
04.01.00
IMPRIMACION ASFALTICA
m2
336,776.00
2.95
04.02.00
RIEGO DE LIGA
m2
336,776.00
2.95
993,489.20
04.03.00
m3
33,677.00
186.67
6,286,485.59
04.04.00
gln
1,237,655.00
6.09
7,537,318.95
04.05.00
gln
101,033.00
8.04
812,305.32
04.06.00
KG.
1,535,967.00
0.69
1,059,817.23
707,070.00
06.00.00
31/08/2006
Distrito
06.01.00
M3
36,260.00
19.50
06.02.00
M3
1,988.00
22.73
45,187.24
06.04.00
M3
11,865.00
29.12
345,508.80
06.05.00
M3
1,490.00
75.98
113,210.20
06.06.00
m3
83.00
365.34
30,323.22
06.07.00
m3
3,551.00
390.53
1,386,772.03
06.08.00
m2
65.50
41.08
2,690.74
06.09.00
m2
11,950.00
51.52
615,664.00
06.10.00
6,147.00
4.14
25,448.58
06.11.00
1,677.00
20.03
33,590.31
06.12.00
KG
175,470.00
4.00
701,880.00
06.14.01
76.50
363.50
27,807.75
06.14.02
166.00
66.39
11,020.74
06.15.01
169.00
525.95
88,885.55
06.15.02
103.00
75.88
7,815.64
Subtotal
06.16.00
5.00
84.95
424.75
06.17.00
m2
4,053.00
9.67
39,192.51
06.18.00
m3
271.00
20.71
5,612.41
06.19.00
289.00
15.22
4,398.58
06.20.01
20,151.00
24.17
487,049.67
06.20.02
1,028.00
45.28
46,547.84
06.20.03
5.00
66.81
334.05
06.21.00
1,438,354.15
06.22.00
06.23.00
18,145.00
79.27
m2
5,835.00
46.41
270,802.35
4,180.00
523.96
2,190,152.80
06.24.00
3,670.00
151.79
557,069.30
06.25.00
2,081.00
323.19
672,558.39
06.26.00
m2
85,116.00
6.37
542,188.92
06.27.00
M3
14,810.00
86.37
1,279,139.70
06.28.00
ENROCADO DE PROTECCION
m3
230.00
114.58
26,353.40
06.29.00
m3
357.00
249.61
89,110.77
06.30.00
m2
1,550.00
21.63
33,526.50
06.31.00
6,120.00
48.14
294,616.80
06.32.00
m2
9,102.00
55.95
509,256.90
06.33.00
m3
645.00
260.73
168,170.85
07.00.00
TRANSPORTES PAGADOS
07.01.00
M3K
244,130.00
7.60
1,855,388.00
07.02.00
M3K
1,266,120.00
2.15
2,722,158.00
07.03.00
M3K
143,990.00
8.21
1,182,157.90
07.04.00
1,194,070.00
2.33
2,782,183.10
08.00.00
08.01.00
SEAL PREVENTIVA
und
239.00
344.45
82,323.55
08.02.00
SEAL REGLAMENTARIA
und
36.00
314.64
11,327.04
08.03.00
SEAL INFORMATIVA
m2
49.00
477.62
23,403.38
08.04.01
und
320.00
139.95
44,784.00
08.04.02
und
14.00
1,400.74
19,610.36
08.04.03
und
1.00
1,380.14
1,380.14
08.05.00
POSTE DELINEADOR
und
263.00
252.16
66,318.08
08.06.00
TACHAS RETROREFLECTIVAS
und
7,500.00
25.14
188,550.00
08.07.01
PINTADO DE LINEAS
m2
12,410.00
13.58
168,527.80
08.07.02
m2
240.00
14.39
3,453.60
08.08.00
m2
25.00
10.71
267.75
08.09.00
1,725.00
173.95
300,063.75
08.10.00
CAPTAFARO
und
575.00
39.16
22,517.00
08.11.00
und
36.00
92.79
3,340.44
08.12.00
BARANDAS METALICAS
45.00
186.00
8,370.00
09.00.00
PROTECCION AMBIENTAL
09.01.00
HA
2.90
63,165.00
183,178.50
09.02.00
HA
2.90
39,403.96
114,271.48
09.03.00
m2
44,000.00
14.60
642,400.00
09.04.00
m3
436,920.00
2.09
913,162.80
09.08.00
HA
16.50
15,498.78
255,729.87
09.09.00
HA
13.80
16,567.54
228,632.05
10.00.00
10.07.00
PUENTE CHINO
TRANSPORTES PAGADOS
10.07.01
M3K
1,264.00
7.60
9,606.40
10.07.02
M3K
1,974.00
2.15
4,244.10
10.07.03
M3K
571.00
8.21
4,687.91
10.07.04
892.00
2.33
2,078.36
10.10.00
10.10.01
M3
553.00
23.62
13,061.86
10.10.02
M3
830.00
4.65
3,859.50
10.10.03
M3
444.00
19.50
8,658.00
10.10.04
M3
444.00
22.73
10,092.12
10.10.05
M3
72.00
300.86
21,661.92
10.10.06
M3
72.00
315.41
22,709.52
10.10.07
M3
48.00
760.85
36,520.80
10.10.08
M3
48.00
869.04
41,713.92
10.10.09
M3
770.00
29.12
22,422.40
10.10.10
M3
48.00
75.98
3,647.04
10.10.11
m3
1,009.00
390.53
394,044.77
10.10.12
m3
143.00
479.28
68,537.04
10.10.13.1
m3
110.00
506.51
55,716.10
10.10.13.2
m3
361.00
523.62
189,026.82
10.10.14
m2
158.00
41.08
6,490.64
10.10.15
m2
1,756.00
51.52
90,469.12
10.10.16
m2
2,958.00
54.59
161,477.22
10.10.17
232.00
4.14
960.48
10.10.18
OBRA FALSA
GLB
1.00
8,976.91
8,976.91
10.10.19
und
9.00
1,004.20
9,037.80
10.10.20
KG
284,027.00
4.00
1,136,108.00
10.10.21.1
T-M
87,145.00
3.17
276,249.65
10.10.21.2
T-M
97,129.00
3.21
311,784.09
10.10.22
47.00
335.02
15,745.94
10.10.23
und
18.00
1,227.55
22,095.90
10.10.24
kg
10.00
12.86
128.60
10.10.25
und
24.00
244.15
5,859.60
10.10.26
12.00
15.22
182.64
10.10.27
34.00
66.81
2,271.54
10.10.28
190.00
151.79
28,840.10
10.10.29
m2
103.00
6.37
656.11
10.10.30
234.00
181.98
42,583.32
11.00.00
MOVIMIENTO DE TIERRAS
11.02.01
DESBROCE Y LIMPIEZA
HA
1.95
6,802.76
13,265.38
11.02.02
DEMOLICION DE ESTRUCTURAS
m3
107.10
155.70
16,675.47
11.02.04
DEMOLICION DE CUNETAS
m3
275.00
144.63
39,773.25
11.02.05
m3
436,571.00
14.29
6,238,599.59
11.02.06
REMOCION DE DERRUMBES
m3
37,150.00
5.01
186,121.50
11.02.07
M3
303,670.00
13.29
4,035,774.30
11.02.07.1
11.02.07.3
1.00
146,948.37
146,948.37
M3
54,075.00
17.93
969,564.75
11,646,722.61
11.03.01
m3
2,985.00
87.27
260,500.95
11.03.02
BASE GRANULAR
m3
1,680.00
87.85
147,588.00
30,237.50
11.04.00
3,011,589.47
11.02.00
11.03.00
20,616.77
408,088.95
PAVIMENTO ASFALTICO
11.04.01
IMPRIMACION ASFALTICA
m2
10,250.00
2.95
11.04.02
RIEGO DE LIGA
m2
10,250.00
2.95
30,237.50
11.04.03
m3
1,025.00
186.67
191,336.75
11.04.04
gln
37,670.00
6.09
229,410.30
11.04.05
gln
3,075.00
8.04
24,723.00
11.04.06
KG.
46,740.00
0.69
32,250.60
538,195.65
11.06.00
11.06.01
M3
12,424.00
19.50
11.06.02.2
GEOMANTA
m2
1,034.00
10.75
11,115.50
11.06.04
M3
24,850.00
29.12
723,632.00
11.06.05
M3
1,930.00
75.98
146,641.40
11.06.07
m3
338.00
390.53
131,999.14
11.06.09
m2
742.00
51.52
38,227.84
11.06.12
KG
8,086.00
4.00
32,344.00
11.06.14
44.00
363.50
15,994.00
11.06.20.3
314.00
66.81
20,978.34
11.06.20.4
3,655.00
123.65
451,940.75
11.06.20.5
263.00
341.59
89,838.17
11.06.20.6
305.00
62.15
18,955.75
11.06.21
1,635.00
79.27
129,606.45
11.06.22
m2
35.00
46.41
1,624.35
11.06.26
m2
3,131.00
6.37
19,944.47
11.06.26.2
m2
10,045.00
15.94
160,117.30
11.06.26.3
m2
3,410.00
43.11
147,005.10
11.06.26.4
m2
4,820.00
86.81
418,424.20
11.06.29
m3
35.00
249.61
8,736.35
11.06.33
m3
6.00
260.73
1,564.38
11.06.37
GEOMALLA
m2
4,425.00
28.63
126,687.75
11.06.38
und
90.00
352.22
31,699.80
11.06.39
und
30.00
481.56
14,446.80
11.06.40
und
626.00
429.05
268,585.30
11.06.41
und
431.00
558.40
240,670.40
11.06.42
m2
3,992.00
3.63
14,490.96
11.07.00
242,268.00
TRANSPORTES PAGADOS
11.07.01
M3K
258,003.00
7.60
1,960,822.80
11.07.02
M3K
105,930.00
2.15
227,749.50
11.07.03
M3K
36,021.00
8.21
295,732.41
11.07.04
40,933.00
2.33
95,373.89
2,066.70
11.08.00
SEAL PREVENTIVA
und
6.00
344.45
11.08.04.1
und
6.00
139.95
839.70
11.08.07.1
PINTADO DE LINEAS
m2
392.00
13.58
5,323.36
11.08.07.2
m2
5.10
14.39
73.39
11.08.09
180.00
173.95
31,311.00
11.08.10
CAPTAFARO
und
60.00
39.16
2,349.60
11.08.11
und
1.00
92.79
92.79
HA
11.31
63,165.00
714,396.15
11.09.02.1
BIOMANTA
m2
133,962.00
8.69
1,164,129.78
11.09.02.2
GEOMANTA
m2
1,034.00
10.75
11,115.50
11.09.03.1
m2
16,155.00
7.02
113,408.10
11.09.04
m3
165,662.50
2.09
346,234.63
11.09.05
m3
40,933.00
135.84
5,560,338.72
11.09.06
HA
1.50
16,567.54
24,851.31
12.02.00
42,056.54
PROTECCION AMBIENTAL
11.09.01
12.00.00
2,579,678.60
11.08.01
11.09.00
3,507,538.50
7,934,474.19
12.02.02
DEMOLICION DE ESTRUCTURAS
m3
200.00
155.70
31,140.00
12.02.05
m3
25,700.00
14.29
367,253.00
12.02.06
REMOCION DE DERRUMBES
m3
5,070.00
5.01
25,400.70
12.02.07
CONFORMACION DE TERRAPLENES
M3
110.00
14.84
1,632.40
425,426.10
12.03.00
12.03.02
BASE GRANULAR
12.06.00
m3
1,020.00
87.85
89,607.00
12.06.01
M3
3,940.00
19.50
76,830.00
12.06.02.2
GEOMANTA
m2
9,530.00
10.75
102,447.50
12.06.07
m3
1,210.00
390.53
472,541.30
12.06.08
m2
1,260.00
41.08
51,760.80
12.06.09
m2
100.00
51.52
5,152.00
12.06.11.1
JUNTA DE CONSTRUCCION
900.00
4.44
3,996.00
12.06.12
KG
95,600.00
4.00
382,400.00
12.06.20.5
70.00
341.59
23,911.30
12.06.26
m2
5,520.00
7.02
38,750.40
12.06.26.2
GEOMEMBRANA
m2
2,760.00
15.94
43,994.40
12.06.26.3
BITUMEN
m2
850.00
7.90
6,715.00
12.06.26.4
M3
35.00
73.33
2,566.55
12.06.28
ENROCADO DE PROTECCION
m3
10.00
114.58
1,145.80
12.06.29
m3
1,915.00
249.61
478,003.15
12.06.35
ABRAZADERAS DE APOYO
und
2.00
74.43
148.86
12.06.36
und
260.00
89.34
23,228.40
12.07.00
M3K
26,083.00
7.60
198,230.80
12.07.02
M3K
162,566.00
2.15
349,516.90
547,747.70
PROTECCION AMBIENTAL
12.09.01
HA
0.55
63,165.00
34,740.75
12.09.02
HA
0.75
39,403.96
29,552.97
12.09.04
m3
29,640.00
2.09
61,947.60
13.00.00
13.02.00
1,713,591.46
TRANSPORTES PAGADOS
12.07.01
12.09.00
89,607.00
126,241.32
MOVIMIENTO DE TIERRAS
13.02.02
DEMOLICION DE ESTRUCTURAS
m3
110.00
155.70
17,127.00
13.02.05
m3
4,070.00
14.29
58,160.30
13.02.06
REMOCION DE DERRUMBES
m3
820.00
5.01
4,108.20
13.02.07
CONFORMACION DE TERRAPLENES
M3
50.00
14.84
742.00
80,137.50
m3
1,000.00
87.85
87,850.00
87,850.00
13.03.00
13.03.02
BASE GRANULAR
13.06.00
13.06.01
M3
470.00
19.50
9,165.00
13.06.07
m3
250.00
390.53
97,632.50
13.06.08
m2
150.00
41.08
6,162.00
13.06.11.1
JUNTA DE CONSTRUCCION
230.00
4.44
1,021.20
13.06.12
KG
19,800.00
4.00
79,200.00
13.06.26
m2
800.00
7.02
5,616.00
13.06.26.2
GEOMEMBRANA
m2
20.00
15.94
318.80
13.06.28
ENROCADO DE PROTECCION
m3
20.00
114.58
2,291.60
13.06.29
m3
480.00
249.61
119,812.80
13.07.00
TRANSPORTES PAGADOS
321,219.90
13.07.01
M3K
3,995.00
7.60
30,362.00
13.07.02
M3K
9,269.00
2.15
19,928.35
50,290.35
m3
4,540.00
2.09
9,488.60
9,488.60
13.09.00
13.09.04
PROTECCION AMBIENTAL
CONFORMACION DE DEPOSITO DE DESECHOS
COSTO DIRECTO
GASTOS GENERALES ( 19.41 % )
UTILIDAD ( 10.00 % )
TOTAL
I.G.V. ( 19.00 % )
MONTO TOTAL
SON :
CIENTO CUARENTISEIS MILLONES NOVECIENTOS CUARENTICINCO MIL NOVECIENTOS NOVENTIOCHO Y 23/100 NUEVOS SO
AGUAYTIA
Total
1,677,359.19
7,734,840.01
10,563,795.63
17,682,905.49
12,797,735.44
8,541,887.00
944,236.89
2,337,374.70
3,032,206.24
26,656,755.04
2,902,613.58
548,986.35
95,420,695.56
18,521,267.01
9,542,069.56
-------------------123,484,032.13
23,461,966.10
-------------------146,945,998.23
00 NUEVOS SOLES