Professional Documents
Culture Documents
Presupuesto
01 PAVIMENTO FLEXIBLE
01.04.01 SUB BASE GRANULAR E=0.15 m R= 2160 m2/dia FACTOR COMPACTACIÓN = 1.20 m2
01.04.02 SUB BASE GRANULAR E=0.30 m R=1420 M2/DIA FACTOR COMPACTACIÓN =1.20 m2
01.04.03 BASE GRANULAR E=0.20 m R= 1760 m2/dia FACTOR DE COMPACTACIÓN 1.20 m2
01.05 SEÑALIZACION
01.06 VARIOS
02 BERMAS
02.03.01 SUB BASE GRANULAR E=0.15 m R= 2160 m2/dia FACTOR COMPACTACIÓN = 1.20 m2
02.03.02 SUB BASE GRANULAR E=0.30 m R=1420 M2/DIA FACTOR COMPACTACIÓN =1.20 m2
02.04 VARIOS
03 AREAS VERDES
03.02.04 PINTURA
03.02.08 VARIOS
03.03.02.01 VEREDA CEM. LAV. C/ESCORIA C/OLAS OCRE f'c=140 kg/cm2 E=10 cm m2
03.03.03 REVESTIMIENTOS
03.03.04 PINTURA
03.03.05 VARIOS
03.04.04 REVESTIMIENTOS
03.04.05 PINTURA
03.04.07 VARIOS
04.03.01 VEREDA CEM. LAV. C/ESCORIA C/OLAS OCRE f'c=140 kg/cm2 E=10 cm m2
04.04 REVESTIMIENTOS
04.05 PINTURA
04.06 VARIOS
COSTO DIRECTO
GASTOS DE SUPERVISIÓN
TOTAL DE PRESUPUESTO
SON : TRES MILLONES SETECIENTOS OCHENTICUATRO MIL CIENTO DOCE Y 39/100 NUEVOS SOLES
Página 1
01/04/2008
1,617,139.24
73,446.90
1.00 677.30
80.00 29.70
12.00 5,032.80
2.00 5,000.00
40,743.88
33,683.51 0.66
12.00 1,542.73
254,588.82
12,866.94 4.85
2,848.27 4.11
33,683.51 1.26
15,440.33 8.94
1,185,605.13
21,098.10 4.36
12,585.41 7.38
33,683.51 5.27
33,683.51 4.46
33,683.51 0.36
33,683.51 19.62
42,458.06
34,679.39
8.64 1,390.64
4.32 689.74
1,252.20 15.72
7,778.67
2.78 36.22
3.34 8.94
2.78 300.10
29.00 234.96
20,296.45
4.00 442.63
33,683.51 0.31
33,683.51 0.24
190,829.09
4,828.18
7,315.43 0.66
9,217.44
7,315.43 1.26
174,515.69
4,806.30 4.36
2,509.13 7.38
7,315.43 5.27
7,315.43 4.46
7,315.43 8.73
2,267.78
7,315.43 0.31
653,068.35
40,198.87
3,062.06
4,639.49 0.66
37,136.81
1,159.87 4.85
4,639.49 4.11
1,391.85 8.94
376,380.31
32,934.55
246.93 36.22
4,639.49 4.60
296.32 8.94
229,246.98
197.54 149.04
148.16 304.11
1,975.44 60.60
8,186.22 4.28
6,202.88
987.72 6.28
987.72 9.58
987.72 5.37
91,791.24
1,159.87 33.03
4,639.49 1.41
4,639.49 4.30
4,639.49 4.86
156.00 28.47
4,639.49 0.31
134,421.43
60,082.28
803.43 36.22
33.54 36.22
803.43 2.08
803.43 4.60
1,004.36 15.39
1,000.36 8.94
72,316.95
803.43 60.37
33.54 300.10
111.80 33.93
803.43 1.77
254.40 2.29
254.40 5.73
80.00 81.16
702.10
111.80 6.28
1,071.04
111.80 9.58
249.06
803.43 0.31
102,067.74
15,835.43
231.42 0.66
113.59 36.22
62.64 36.22
161.51 22.54
211.47 15.39
268.98 8.94
71,496.84
120.69 304.11
496.94 60.60
1,093.28 4.28
1,560.39
248.47 6.28
2,858.89
191.23 9.58
191.23 5.37
9,436.61
135.72 33.03
174.00 28.47
879.58
496.94 1.77
917,442.95
5,686.59
8,616.05 0.66
162,166.43
1,316.78 36.22
200.71 36.22
8,616.05 2.08
1,300.01 4.11
8,616.05 4.60
1,820.99 15.39
1,820.99 8.94
700,398.23
8,616.05 60.37
200.71 300.10
1,338.09 33.93
8,616.05 1.77
5,985.04 2.29
5,985.04 5.73
140.00 81.16
2,802.32
446.23 6.28
4,274.88
446.23 9.58
42,114.50
227.00 71.36
227.00 102.40
8,616.05 0.31
3,378,479.63
371,632.76
20,000.00
14,000.00
==============
3,784,112.39
677.30
2,376.00
60,393.60
10,000.00
22,231.12
18,512.76
62,404.66
11,706.39
42,441.22
138,036.55
91,987.72
92,880.33
177,512.10
150,228.45
12,126.06
660,870.47
12,015.13
2,979.68
19,684.58
100.69
29.86
834.28
6,813.84
1,770.52
10,441.89
8,084.04
4,828.18
9,217.44
20,955.47
18,517.38
38,552.32
32,626.82
63,863.70
2,267.78
3,062.06
5,625.37
19,068.30
12,443.14
8,943.80
21,341.65
2,649.10
29,441.36
45,056.94
119,711.66
35,037.02
6,202.88
9,462.36
5,304.06
38,310.51
6,541.68
19,949.81
22,547.92
4,441.32
1,438.24
29,100.23
1,214.82
1,671.13
3,695.78
15,457.10
8,943.22
48,503.07
10,065.35
3,793.37
1,422.07
582.58
1,457.71
6,492.80
702.10
1,071.04
249.06
152.74
4,114.23
2,268.82
3,640.44
3,254.52
2,404.68
36,703.04
30,114.56
4,679.24
1,560.39
1,831.98
1,026.91
4,482.83
4,953.78
879.58
5,686.59
47,693.77
7,269.72
17,921.38
5,343.04
39,633.83
28,025.04
16,279.65
520,150.94
60,233.07
45,401.39
15,250.41
13,705.74
34,294.28
11,362.40
2,802.32
4,274.88
16,198.72
23,244.80
2,670.98