Metrado
01 OBRAS PROVISIONALES
1,004.05 1,004.05
87.78 7,900.20
20,154.29
2,874.92
1,373.72 1,373.72
16.68 1,501.20
14,879.37
1.57 1,506.13
0.43 13,373.24
2,400.00
2,400.00 2,400.00
127,976.22
41,276.28
5.90 41,276.28
7,611.45
36.71 7,611.45
56,799.76
18.35 4,755.77
5.78 52,043.99
22,288.73
2.15 22,288.73
1,232,328.87
173,727.63
41.10 166,170.18
2.43 7,557.45
115,720.94
41.14 55,443.97
14.37 17,876.57
6.64 17,208.95
2.43 25,191.45
942,880.30
432.40 790,997.97
72.39 41,093.63
1.59 14,543.08
2.47 5,731.81
21.82 50,634.84
2.47 2,577.45
21.82 22,769.17
5.12 14,532.35
4,730.00
4,730.00 4,730.00
20,761.51
578.50
578.50 578.50
19,363.84
0.64 2,880.00
18.52 9,983.76
927.04 1,854.08
573.00 1,146.00
3,500.00 3,500.00
819.17
999.10 249.78
6.59 329.50
959.55 239.89
31,770.99
289.79 3,477.48
145.37 3,198.14
607.34 13,361.48
11.47 3,028.08
10.27 3,163.16
7.40 3,256.00
0.25 2,286.65
13,596.35
1,573.64
0.44 1,573.64
12,022.71
6.81 12,022.71
60,453.76
12,250.86
36.71 12,250.86
11,494.41
18.35 7,654.70
5.78 3,839.71
36,708.49
41.10 20,080.23
15.30 7,475.12
2.58 9,153.14
228,981.67
64,959.95
317.22 31,116.11
62.22 32,798.65
4.95 1,045.19
152,482.56
38.90 64,908.93
42.29 70,565.52
53.90 12,038.57
4.45 4,969.54
11,539.16
54.46 7,979.48
98.88 3,559.68
1,770.00
1,770.00 1,770.00
1,144.78
904.89
18.52 904.89
239.89
959.55 239.89
17,359.41
1.07 3,826.80
98.42 4,921.00
154.35 7,717.50
0.25 894.11
397.37
397.37
0.44 397.37
957.00
525.32
36.71 525.32
431.68
Item Descripción Und.
Metrado Precio S/. Parcial S/.
COSTO DIRECTO
GASTOS GENERALES (14.80%)
SUPERVISION (2.60%)
LIQUIDACION (1.25%)
EXPEDIENTE TECNICO (2.40%)
TOTAL PRESUPUESTO
Precio S/. Parcial S/.
1,000.00 1,000.00
1,907,637.06
282,330.28
49,598.56
23,845.46
45,783.29
==================
2,309,194.65