Professional Documents
Culture Documents
Presupuesto MEJORAMIENTO DEL SERVICIO EDUCATIVO EN LA I.E. SAN ANTONIO DAVILA BRAVO DE LA
LOCALIDAD DE SEXI - SANTA CRUZ - CAJAMARCA
01.04 ADMINISTRACION
01.05 SS.HH
01.05.03.02 SOLADO PARA ZAPATAS e=4", CONCRETO f'c=100 kg/cm2 m2 17.61 32.53
01.07.03.03 JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E=1" m 510.00 7.29
02 ARQUITECTURA GENERAL
02.01.03 Cerrajeria
02.01.03.01 CERRADURA DOS GOLPES EN PUERTA CON TIRADOR pza 1.00 53.78
02.01.03.02 BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA pza 8.00 6.13
02.01.04 Pintura
02.02.01.06 VESTIDURA DE DERRAMES CON BORDES BOLEADOS MEZCLA C:A 1:2 m 51.90 15.55
02.02.03.04 VEREDA CONCRETO 175 KG/CM2 e=4", FROTACHADO Y BRUÑADO m2 81.90 44.27
02.02.04 Contrazócalos
02.02.06.02 BARANDA DE TUBO FIERRO GALV/PASAMANO 1 1/2" - PARANTE 1" X 1 m m 15.95 73.89
02.02.07 Cerrajería
02.02.07.01 BISAGRA DE ACERO ALUMINIZADO DE 2.5" PESADA EN PUERTA/VENTA pza 202.00 2.60
02.02.07.02 BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA pza 28.00 6.13
02.02.07.03 CERRADURA DOS GOLPES EN PUERTA CON TIRADOR pza 7.00 53.78
02.02.09 Pintura
02.02.10.01 JUNTA DE DILATACION CON ESPUMA PLASTICA + JEBE MICROPOROSO m 33.60 15.89
02.02.10.02 JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E=1" m 17.40 7.29
02.03 ADMINISTRACIÓN
02.03.03.04 PATIO Y VEREDA CONCRETO 175 KG/CM2 e=4" FROT Y BRUÑADO m2 44.65 49.98
02.03.06 Cerrajería
02.03.06.01 BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA pza 24.00 6.13
02.03.06.02 BISAGRA DE ACERO ALUMINIZADO DE 2.5" PESADA EN PUERTA/VENTA pza 48.00 2.60
02.03.08 Pintura
02.03.09.01 JUNTA DE DILATACION CON ESPUMA PLASTICA + JEBE MICROPOROSO m 42.90 15.89
02.03.09.02 JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E=1" m 14.60 7.29
02.04.04 Contrazócalos
02.04.05 ZOCALOS
02.04.07 Cerrajería
02.04.07.01 BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA pza 36.00 6.13
02.04.07.02 BISAGRA DE ACERO ALUMINIZADO DE 2.5" PESADA EN PUERTA/VENTA pza 32.00 2.60
02.04.09 Pintura
02.04.10 Varios
02.06.03.02 JUNTA DE DILATACION EN PISO CON MORTERO ASFALTICO e=1" m 237.55 4.61
03.01.03 Cajas
03.01.05 Artefactos
03.01.05.01 ARTF. FLORECENTE 3/36W (SIM BE JOSEL ) CON SOPORTE u 2.00 84.35
03.02 PABELLON N° 01
03.02.01.04 SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA pto 18.00 76.68
03.02.05 Artefactos
03.02.05.01 ARTF. FLORECENTE 2/36W (SIM BE JOSEL ) CON SOPORTE u 31.00 107.96
03.03 ADMINISTRACION
03.03.01.04 SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA pto 14.00 80.70
03.03.05 Artefactos
03.03.05.01 ARTF. FLORECENTE 2/36W (SIM BE JOSEL ) CON SOPORTE u 8.00 107.96
03.04 SS.HH
03.04.05 Artefactos
03.05.02.02 RELLENO MANUAL CON MATERIAL PROPIO (REDES EXT.ELEC.SANIT). m3 41.81 18.68
03.05.06 Artefactos
04.01 PABELLÓN N° 01
04.01.01.01 TUBERIA DE BAJADA PVC- SAL 4" PARA LLUVIA m 36.85 24.86
04.02 ADMINISTRACIÓN
04.02.01.01 TUBERIA DE BAJADA PVC- SAL 4" PARA LLUVIA m 16.60 24.86
04.02.01.04 SALIDAS DE PVC SAL PARA DESAGUE DE 2" pto 4.00 97.31
04.02.01.05 SALIDAS DE PVC SAL PARA DESAGUE DE 4" pto 3.00 103.62
04.02.01.06 SALIDAS DE PVC SAL PARA VENTILACION DE 2" pto 2.00 56.23
04.02.02.01 INODORO BLANCO D/LOSA 1ERA.NAC.+T.ALTO DE PVC INC ACCESORIOS pza 2.00 197.56
04.03 SS.HH
04.03.01.01 INODORO BLANCO D/LOSA 1ERA.NAC.+T.ALTO DE PVC INC ACCESORIOS pza 9.00 197.56
04.03.01.03 URINARIO CORRIDO SEGUN DISEÑO REVESTIDO CON MAYOLICA 20x20 m 1.20 153.12
04.03.02.01 TUBERIA DE BAJADA PVC- SAL 4" PARA LLUVIA m 17.00 24.86
04.03.02.03 SALIDAS DE PVC SAL PARA DESAGUE DE 2" pto 14.00 97.31
04.03.02.04 SALIDAS DE PVC SAL PARA DESAGUE DE 4" pto 12.00 103.62
04.03.02.05 SALIDAS DE PVC SAL PARA VENTILACION DE 2" pto 3.00 56.23
04.04.01.02 RELLENO MANUAL CON MATERIAL PROPIO (REDES EXT.ELEC.SANIT). m3 61.11 18.68
04.04.03.02 LLAVE DE RIEGO C/GRIFO DE ½" EN CAJUELA CONCRETO F'c 140 S/D u 1.00 126.32
CAPACITACION
IMPACTO AMBIENTAL
LA BRAVO DE LA
Parcial S/.
836,535.09
98,330.97
98,330.97
1,215.30
1,386.31
3,824.00
3,000.00
814.20
59,059.16
29,032.00
146504.3183
414.202
414.20
11,708.51
5,297.65
635.76
2,478.84
3,296.27
15,171.95
55.60
15,116.35
71,370.08
354.03
99.08
7,609.06
9,081.45
8,778.28
5,908.22
11,727.26
11,414.93
2,903.80
6,544.81
6,949.16
47,839.58
43,521.63
4,317.94
298,153.67
423.00
423.00
26,183.30
5,125.42
438.51
1,339.67
644.96
4,358.67
3,862.62
10,140.93
272.53
4,910.54
2,099.95
2,028.56
782.03
234,958.54
10,887.98
3,603.29
5,940.02
5,348.37
11,151.35
1,956.30
1,584.06
2,294.20
1,117.11
1,292.00
10,098.01
4,017.76
15,275.46
24,508.75
484.26
536.03
1,162.90
16,040.13
4,322.57
20,471.89
32,945.03
14,534.99
17,649.54
7,488.18
7,032.10
3,481.14
4,408.00
5,327.12
31,678.29
13,032.49
18,230.48
415.32
95,870.27
273.92
273.92
10,263.78
2,080.95
193.34
365.34
60.03
2,141.49
1,842.77
3,497.89
81.97
8,460.18
6,779.57
898.57
782.03
62,993.96
4,804.54
1,591.01
2,311.99
1,848.04
5,151.86
1,102.64
993.52
1,241.40
416.32
731.32
4,934.51
1,770.91
5,528.47
8,159.83
119.50
785.96
2,698.62
1,503.22
3,897.89
4,417.75
2,546.96
3,282.49
1,845.53
1,309.68
13,878.44
2,569.51
11,182.02
126.90
45,392.96
171.27
171.27
5,665.30
1,311.34
136.36
299.30
42.34
1,286.58
1,107.11
1,430.51
51.77
2,215.47
1,358.49
572.85
284.13
31,045.29
2,792.85
936.16
1,607.72
1,721.82
2,228.37
771.85
980.97
493.44
339.99
1,235.12
850.24
3,072.37
58.04
1,848.61
3,157.63
3,298.69
1,576.13
2,032.10
1,233.30
809.88
6,295.63
6,212.56
83.07
76,831.61
4,370.00
4,004.00
366.00
32,270.31
809.47
3,273.32
3,521.52
2,598.00
11,418.00
10,650.00
40,191.30
40,191.30
75,451.31
778.50
504.00
274.50
33,891.75
8,406.00
6,986.25
1,948.50
8,563.50
7,987.50
40,781.06
30,143.48
6,919.68
3,717.90
302,959.82
37,754.09
21,681.19
11,610.82
5,619.65
4,450.72
5,564.10
5,564.10
264.50
53.78
49.04
151.76
9.92
10,244.30
9,919.50
324.80
132,310.57
26,196.79
9,989.27
3,806.02
2,310.35
3,818.24
898.50
807.05
4,567.37
15,611.19
15,611.19
26,393.14
7,018.34
13,677.44
2,071.64
3,625.71
3,871.72
2,974.27
897.45
22,299.14
4,333.62
16,072.94
1,316.63
575.95
1,829.49
650.94
1,178.55
1,669.74
525.20
171.64
376.46
527.00
69.44
1,986.39
1,986.39
13,568.24
2,961.09
2,943.88
5,361.83
618.75
1,349.46
200.88
132.35
18,884.75
533.90
126.85
847.25
14,521.80
2,854.95
39,756.21
7,805.82
3,779.94
674.46
1,018.34
1,281.43
144.30
907.35
2,739.85
2,739.85
6,864.91
1,332.60
3,038.48
262.22
2,231.61
3,022.34
1,645.86
1,026.57
349.91
6,971.26
4,040.72
2,712.98
217.56
780.60
147.12
124.80
322.68
126.48
59.52
335.21
335.21
4,160.42
781.02
627.73
1,851.96
95.95
725.44
78.32
7,075.80
681.68
106.43
5,064.14
1,223.55
23,938.50
5,470.89
1,975.80
488.92
2,691.73
314.44
1,696.17
1,696.17
3,244.27
905.22
60.96
2,278.09
238.55
238.55
4,396.85
4,396.85
2,093.22
1,153.64
880.88
58.70
579.30
220.68
83.20
161.34
84.32
29.76
108.86
108.86
1,985.57
650.66
644.09
95.04
542.38
53.40
4,124.82
3,145.98
978.84
54,946.41
5,950.00
3,264.10
2,191.20
730.08
1,355.95
381.35
1,627.14
457.62
186.44
76.27
762.70
381.36
76.27
5,700.00
29,237.29
2,118.64
450.00
14,254.04
3,283.08
3,283.08
1,080.46
1,080.46
9,890.50
2,995.39
1,095.11
3,400.00
2,400.00
66,334.40
806.03
56.81
56.81
343.40
292.75
50.65
53.12
53.12
184.00
184.00
168.70
168.70
26,705.03
3,171.60
1,684.98
9.50
96.88
1,380.24
17,513.70
14,393.05
2,867.40
253.25
31.76
31.76
1,039.59
1,039.59
4,948.38
3,346.76
1,430.66
170.96
9,910.70
1,995.30
816.96
9.50
39.04
1,129.80
5,208.31
4,300.84
856.82
50.65
707.67
707.67
451.90
451.90
1,547.52
863.68
683.84
4,129.87
446.48
408.48
38.00
2,036.86
1,728.90
247.86
60.10
707.67
707.67
255.02
255.02
683.84
683.84
24,782.77
754.76
754.76
1,502.04
721.03
781.01
37.96
37.96
1,039.59
1,039.59
3,122.27
1,019.75
1,814.12
288.40
18,326.15
1,225.70
17,100.45
0.00
58,415.83
1,886.70
1,886.70
916.09
970.61
3,419.95
2,469.17
412.68
512.82
229.92
389.24
310.86
112.46
39.42
141.26
104.27
133.84
82.41
950.78
395.12
555.66
10,457.31
4,462.25
1,778.04
2,500.47
183.74
4,507.94
422.62
263.74
1,362.34
1,243.44
168.69
249.24
282.96
267.68
247.23
1,487.11
1,092.12
65.37
126.52
203.10
42,651.87
2,195.50
1,053.96
1,141.53
1,437.28
613.73
823.55
39,019.09
663.85
126.32
38,228.92
10,000.00
10,000.00
COSTO DIRECTO 1,284,245.14
GASTOS GENERALES (8%) 102,739.61
UTILIDAD (7%) 89,897.16
01.04 ADMINISTRACION
01.05 SS.HH
01.05.03.02 SOLADO PARA ZAPATAS e=4", CONCRETO f'c=100 kg/cm2 m2 17.61 32.53
1,386.31
3,824.00
3,000.00
814.20
59,059.16
29,032.00
146504.3183
414.202
414.20
11,708.51
5,297.65
635.76
2,478.84
3,296.27
15,171.95
55.60
15,116.35
71,370.08
354.03
99.08
7,609.06
9,081.45
8,778.28
5,908.22
11,727.26
11,414.93
2,903.80
6,544.81
6,949.16
47,839.58
43,521.63
4,317.94
298,153.67
423.00
423.00
26,183.30
5,125.42
438.51
1,339.67
644.96
4,358.67
3,862.62
10,140.93
272.53
4,910.54
2,099.95
2,028.56
782.03
234,958.54
10,887.98
3,603.29
5,940.02
5,348.37
11,151.35
1,956.30
1,584.06
2,294.20
1,117.11
1,292.00
10,098.01
4,017.76
15,275.46
24,508.75
484.26
536.03
1,162.90
16,040.13
4,322.57
20,471.89
32,945.03
14,534.99
17,649.54
7,488.18
7,032.10
3,481.14
4,408.00
5,327.12
31,678.29
13,032.49
18,230.48
415.32
95,870.27
273.92
273.92
10,263.78
2,080.95
193.34
365.34
60.03
2,141.49
1,842.77
3,497.89
81.97
8,460.18
6,779.57
898.57
782.03
62,993.96
4,804.54
1,591.01
2,311.99
1,848.04
5,151.86
1,102.64
993.52
1,241.40
416.32
731.32
4,934.51
1,770.91
5,528.47
8,159.83
119.50
785.96
2,698.62
1,503.22
3,897.89
4,417.75
2,546.96
3,282.49
1,845.53
1,309.68
13,878.44
2,569.51
11,182.02
126.90
45,392.96
171.27
171.27
5,665.30
1,311.34
136.36
299.30
42.34
1,286.58
1,107.11
1,430.51
51.77
2,215.47
1,358.49
572.85
284.13
31,045.29
2,792.85
936.16
1,607.72
1,721.82
2,228.37
771.85
980.97
493.44
339.99
1,235.12
850.24
3,072.37
58.04
1,848.61
3,157.63
3,298.69
1,576.13
2,032.10
1,233.30
809.88
6,295.63
6,212.56
83.07
76,831.61
4,370.00
4,004.00
366.00
32,270.31
809.47
3,273.32
3,521.52
2,598.00
11,418.00
10,650.00
40,191.30
40,191.30
75,451.31
778.50
504.00
274.50
33,891.75
8,406.00
6,986.25
1,948.50
8,563.50
7,987.50
40,781.06
30,143.48
6,919.68
3,717.90
02 ARQUITECTURA GENERAL
02.01.03 Cerrajeria
02.01.03.01 CERRADURA DOS GOLPES EN PUERTA CON TIRADOR pza 1.00 53.78
02.01.03.02 BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA pza 8.00 6.13
02.01.04 Pintura
02.02.07.03 CERRADURA DOS GOLPES EN PUERTA CON TIRADOR pza 7.00 53.78
02.02.09 Pintura
02.03 ADMINISTRACIÓN
02.03.03.04 PATIO Y VEREDA CONCRETO 175 KG/CM2 e=4" FROT Y m2 44.65 49.98
BRUÑADO
02.03.04 Zocalos y Contrazócalos
02.03.06 Cerrajería
02.03.06.01 BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA pza 24.00 6.13
02.03.06.02 BISAGRA DE ACERO ALUMINIZADO DE 2.5" PESADA EN pza 48.00 2.60
PUERTA/VENTA
02.03.06.03 CERRADURA DOS GOLPES EN PUERTA pza 6.00 53.78
02.03.08 Pintura
2.04 SS.HH
02.04.04 Contrazócalos
02.04.05 ZOCALOS
02.04.07 Cerrajería
02.04.07.01 BISAGRA DE ACERO ALUMINIZADO DE 4" PESADA EN PUERTA pza 36.00 6.13
02.04.09 Pintura
5,619.65
4,450.72
5,564.10
5,564.10
264.50
53.78
49.04
151.76
9.92
10,244.30
9,919.50
324.80
132,310.57
26,196.79
9,989.27
3,806.02
2,310.35
3,818.24
898.50
807.05
4,567.37
15,611.19
15,611.19
26,393.14
7,018.34
13,677.44
2,071.64
3,625.71
3,871.72
2,974.27
897.45
22,299.14
4,333.62
16,072.94
1,316.63
575.95
1,829.49
650.94
1,178.55
1,669.74
525.20
171.64
376.46
527.00
69.44
1,986.39
1,986.39
13,568.24
2,961.09
2,943.88
5,361.83
618.75
1,349.46
200.88
132.35
18,884.75
533.90
126.85
847.25
14,521.80
2,854.95
39,756.21
7,805.82
3,779.94
674.46
1,018.34
1,281.43
144.30
907.35
2,739.85
2,739.85
6,864.91
1,332.60
3,038.48
262.22
2,231.61
3,022.34
1,645.86
1,026.57
349.91
6,971.26
4,040.72
2,712.98
217.56
780.60
147.12
124.80
322.68
126.48
59.52
335.21
335.21
4,160.42
781.02
627.73
1,851.96
95.95
725.44
78.32
7,075.80
681.68
106.43
5,064.14
1,223.55
23,938.50
5,470.89
1,975.80
488.92
2,691.73
314.44
1,696.17
1,696.17
3,244.27
905.22
60.96
2,278.09
238.55
238.55
4,396.85
4,396.85
2,093.22
1,153.64
880.88
58.70
579.30
220.68
83.20
161.34
84.32
29.76
108.86
108.86
1,985.57
650.66
644.09
95.04
542.38
53.40
4,124.82
3,145.98
978.84
54,946.41
5,950.00
3,264.10
2,191.20
730.08
1,355.95
381.35
1,627.14
457.62
186.44
76.27
762.70
381.36
76.27
5,700.00
29,237.29
2,118.64
450.00
14,254.04
3,283.08
3,283.08
1,080.46
1,080.46
9,890.50
2,995.39
1,095.11
3,400.00
2,400.00
03 INSTALACIONES ELECTRICAS GENERAL
03.01.03 Cajas
03.01.05 Artefactos
03.01.05.01 ARTF. FLORECENTE 3/36W (SIM BE JOSEL ) CON SOPORTE u 2.00 84.35
03.02 PABELLON N° 01
03.02.01.04 SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA pto 18.00 76.68
03.02.05 Artefactos
03.02.05.01 ARTF. FLORECENTE 2/36W (SIM BE JOSEL ) CON SOPORTE u 31.00 107.96
03.03.01.04 SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA pto 14.00 80.70
03.03.05.01 ARTF. FLORECENTE 2/36W (SIM BE JOSEL ) CON SOPORTE u 8.00 107.96
03.04.05 Artefactos
03.05.06 Artefactos
343.40
292.75
50.65
53.12
53.12
184.00
184.00
168.70
168.70
26,705.03
3,171.60
1,684.98
9.50
96.88
1,380.24
17,513.70
14,393.05
2,867.40
253.25
31.76
31.76
1,039.59
1,039.59
4,948.38
3,346.76
1,430.66
170.96
9,910.70
1,995.30
816.96
9.50
39.04
1,129.80
5,208.31
4,300.84
856.82
50.65
707.67
707.67
451.90
451.90
1,547.52
863.68
683.84
4,129.87
446.48
408.48
38.00
2,036.86
1,728.90
247.86
60.10
707.67
707.67
255.02
255.02
683.84
683.84
24,782.77
754.76
754.76
1,502.04
721.03
781.01
37.96
37.96
1,039.59
1,039.59
3,122.27
1,019.75
1,814.12
288.40
18,326.15
1,225.70
17,100.45
04 INSTALACIONES SANITARIAS GENERAL
04.01 PABELLÓN N° 01
04.01.01.01 TUBERIA DE BAJADA PVC- SAL 4" PARA LLUVIA m 36.85 24.86
04.02.01.01 TUBERIA DE BAJADA PVC- SAL 4" PARA LLUVIA m 16.60 24.86
04.02.01.04 SALIDAS DE PVC SAL PARA DESAGUE DE 2" pto 4.00 97.31
04.02.01.05 SALIDAS DE PVC SAL PARA DESAGUE DE 4" pto 3.00 103.62
04.02.01.06 SALIDAS DE PVC SAL PARA VENTILACION DE 2" pto 2.00 56.23
04.02.02.01 INODORO BLANCO D/LOSA 1ERA.NAC.+T.ALTO DE PVC INC pza 2.00 197.56
ACCESORIOS
04.02.02.02 SUMINSTRO E INSTALACION DE LAVATORIO C/PEDESETAL u 2.00 277.83
BLANCO
04.03 SS.HH
04.03.01.01 INODORO BLANCO D/LOSA 1ERA.NAC.+T.ALTO DE PVC INC pza 9.00 197.56
ACCESORIOS
04.03.01.02 SUMINSTRO E INSTALACION DE LAVATORIO C/PEDESETAL u 9.00 277.83
BLANCO
04.03.01.03 URINARIO CORRIDO SEGUN DISEÑO REVESTIDO CON m 1.20 153.12
MAYOLICA 20x20
04.03.02 Instalaciones Sanitarias
04.03.02.01 TUBERIA DE BAJADA PVC- SAL 4" PARA LLUVIA m 17.00 24.86
04.03.02.04 SALIDAS DE PVC SAL PARA DESAGUE DE 4" pto 12.00 103.62
04.03.02.05 SALIDAS DE PVC SAL PARA VENTILACION DE 2" pto 3.00 56.23
04.04.03.02 LLAVE DE RIEGO C/GRIFO DE ½" EN CAJUELA CONCRETO F'c u 1.00 126.32
140 S/D
04.04.03.03 CANALETA CONC.175 P/EVAC,PLUVIAL CON REJILLA (Y-Y) m 237.55 160.93
58,415.83
1,886.70
1,886.70
916.09
970.61
3,419.95
2,469.17
412.68
512.82
229.92
389.24
310.86
112.46
39.42
141.26
104.27
133.84
82.41
950.78
395.12
555.66
10,457.31
4,462.25
1,778.04
2,500.47
183.74
4,507.94
422.62
263.74
1,362.34
1,243.44
168.69
249.24
282.96
267.68
247.23
1,487.11
1,092.12
65.37
126.52
203.10
42,651.87
2,195.50
1,053.96
1,141.53
1,437.28
613.73
823.55
39,019.09
663.85
126.32
38,228.92
Precios y cantidades de recursos requeridos por tipo
Obra 0302001
MEJORAMIENTO DEL SERVICIO EDUCATIVO
ANTONIO DAVILA BRAVO DE LA LOCALIDAD
SEXI-SANTA CRUZ-CAJAMARCA
Subpresupuesto 001 ESTRUCTURAS GENERAL
MANO DE OBRA
MATERIALES
EQUIPOS
0337530073 CORDEL
0348010008 MEZCLADORA DE CONCRETO TAMBOR 11
0348010081 p3 18 HP ELECTRICO 3.6 HP DE DOS
WINCHE
0348040023 BALDES
CAMION VOLQUETE 4 X 2 140-210 HP 6 m3
0349030001 COMPACTADOR VIBRATORIO TIPO
0349040008 PLANCHA
CARGADOR 4 HP
SOBRE LLANTAS 100-115 HP 2-
0349040091 2.25 yd3
TRACTOR S/ORUGAS DE 140/160 HP
0349070051 VIBRADOR A GASOLINA Y 1 3/4", 4 HP
0349100022 PLANCHA COMPACTADORA VIBRAT. 4.0 HP
0349880020 TEODOLITO Y MIRA
ecursos requeridos por tipo
DE OBRA
272,849.23
ERIALES
535,567.18
UIPOS
28,118.68
Total
S/. 836,535.09
Precios y cantidades de recursos requeridos por tipo
MANO DE OBRA
MATERIALES
EQUIPOS
0337020044 WINCHE MANUAL hm 0.7975 5.00
0348010008 MEZCLADORA DE CONCRETO TAMBOR 11 p3 18 hm 41.2827 15.00
0348080065 HP
COCINILLA A GAS IINCLUYE ACCESORIOS hm 1.5950 10.00
0349070050 MOTOSOLDADORA DE 250 A hm 7.9750 15.00
0349070051 VIBRADOR A GASOLINA Y 1 3/4", 4 HP hm 0.1600 10.00
0349100009 MEZCLADORA DE CONCRETO TROMPO 18HP 7 hm 4.2888 15.00
p3
Total S/.
dos por tipo
Z - SEXI
Precio S/. Parcial S/.
13.23 100.08
13.23 147.71
16.74 7,676.05
15.22 70,060.28
13.23 9,347.60
11.93 30,458.43
117,790.15
3.81 40.01
2.50 406.07
4.07 66.52
2.21 35.36
0.92 27.60
3.63 4.57
110.17 11,079.47
110.17 1,692.32
110.17 1,868.52
110.17 822.65
110.17 3,202.61
12.00 614.40
0.59 38.00
18.22 13,195.61
17.64 52.85
30.00 30.00
7.71 131.07
38.56 655.52
2.23 312.20
4.91 471.36
1.38 389.16
1.68 8.46
21.21 26.71
750.00 1,500.00
2.42 14.52
1,000.00 2,000.00
26.00 61.93
8.60 65.51
5.09 728.12
12.60 9.37
12.55 25.95
136.95 2,191.20
85.00 5,950.00
21.90 65.70
21.69 165.39
22.00 872.11
27.90 18,649.76
16.23 16.23
10.50 454.50
57.36 109.70
11.86 1,170.02
14.00 11.17
34.41 165.84
243.01 501.94
1.70 16.10
1.00 33.89
57.50 461.38
1.26 367.79
5.00 186.59
3.50 2.79
46.63 3,264.10
76.27 762.70
6.50 4.71
23.73 8,742.70
7.50 1,769.05
18.00 990.55
23.73 2,985.00
4.41 12,736.81
3.50 13,031.47
76.27 381.35
186.44 186.44
380.00 5,700.00
271.19 1,355.95
45.63 730.08
271.19 1,627.14
76.27 457.62
76.27 76.27
381.36 381.36
76.27 76.27
3.50 24.32
3.50 155.74
15.42 218.44
14.46 398.30
17.35 1,256.21
6.36 253.76
6.88 408.59
31.60 174.24
25.00 890.10
30.00 3,214.19
27.00 410.52
32.00 565.18
30.00 384.75
15.00 4,541.78
32.39 163.80
46.61 489.41
35.00 2,535.40
22.00 687.27
0.19 1.14
119.52 56.44
83.18 2.50
20.50 4,448.50
19.50 31.10
11.20 178.64
16.20 271.31
1,949.15 29,237.29
2,118.64 2,118.64
450.00 450.00
3.25 1,115.93
0.24 753.12
16.60 44.82
28.33 76.49
38.94 128.50
1.80 2,430.46
184,344.94
5.00 3.99
15.00 619.24
10.00 15.95
15.00 119.63
10.00 1.60
15.00 64.33
824.74
S/. 302,959.83
Precios y cantidades de recursos requeridos por tipo
MANO DE OBRA
33,768.01
MATERIALES
Parcial S/.
3,305.40
22,259.72
5,147.74
3,055.15
33,768.01
43.38
143.00
143.00
4.40
1,176.53
627.20
4.80
1,488.79
757.50
567.00
838.00
838.00
336.00
44.32
618.81
240.89
224.51
54.72
13.88
3.48
637.17
2,340.00
120.00
674.94
531.00
141.78
323.30
244.84
1,825.40
285.39
42.00
46.75
99.07
250.00
1,159.85
32.00
1,676.31
36.80
8,243.72
96.80
3,148.22
18.65
18.93
1,373.86
16.40
1,015.00
32,566.39
66,334.40
Precios y cantidades de recursos requeridos por tipo
MANO DE OBRA
MATERIALES
EQUIPOS
Total
eridos por tipo
16.74 1,018.18
15.22 6,873.74
13.23 1,693.69
11.93 7,051.59
16,637.20
3.81 113.63
3.81 154.58
4.07 116.51
0.92 60.72
2.83 2,027.37
3.63 10.13
110.17 285.11
110.17 6.61
60.00 686.99
110.17 148.34
120.00 1,320.00
34.12 375.32
118.54 1,303.94
46.00 506.00
17.49 69.96
6.81 40.86
19.28 19.28
0.59 147.50
18.22 4,661.34
17.64 33.87
1.93 103.56
9.72 69.73
0.27 18.65
3.11 1.12
4.34 11.46
22.15 17.93
47.41 43.73
5.00 23.81
4.82 1.11
4.41 2,296.28
3.50 16.74
4.82 2,289.98
1.45 31.90
2.10 46.20
2.78 61.16
3.60 386.35
4.95 19,989.83
6.88 34.65
32.39 1.30
22.00 0.88
112.59 431.37
8.50 34.00
1.23 12.30
7.85 47.10
7.71 9.53
0.90 14.78
1.40 178.13
0.90 31.05
1.00 23.00
0.90 41.40
1.00 23.00
0.90 20.70
3.31 94.67
8.56 344.12
1.92 65.28
5.78 109.82
12.05 216.90
9.16 54.96
12.05 409.70
13.50 243.00
13.00 943.32
4.30 207.28
1.90 69.67
5.00 140.90
1.20 14.36
2.00 40.48
17.62 52.86
19.25 38.50
41,446.61
0.10 2.85
15.00 190.72
10.00 127.14
9.00 11.33
332.04
S/. 58,415.85