Beruflich Dokumente
Kultur Dokumente
Actividades
Unid.
Cant.
Costo Unit.
(S/.)
175,164.64
138,374.60
Unid.
Unid.
Unid.
Unid.
Fco.
Mts.
Rollo
Unid.
Unid.
1680
210
280
8
140
840
1
1
70
16.90
150.00
35.40
82.60
7.20
7.71
1200.00
590.00
317.00
TOTAL
101,929.20
28,392.00
31,500.00
9,912.00
660.80
1,008.00
6,476.40
1,200.00
590.00
22,190.00
36,445.40
Unid.
Unid.
Unid.
Par
Unid.
Unid.
Unid.
Unid.
Par
Unid.
84
84
198
66
132
100
396
175
792
25
26.00
55.00
17.70
65.00
19.90
11.80
10.00
10.00
15.00
18.00
2,184.00
4,620.00
3,504.60
4,290.00
2,626.80
1,180.00
3,960.00
1,750.00
11,880.00
450.00
1.3
36,790.04
Millar
Docena
Docena
Docena
Unid.
Caja x 12
Ciento
Ciento
Unid.
Unid.
Unid.
Unid.
Unid.
Caja x 500
Caja x 100
Caja x 50
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Ciento
Ciento
Ciento
Pqt
Unid.
Ciento
Ciento
Ciento
Unid.
Unid.
Unid.
Unid.
Ciento
Unid.
Unid.
Unid.
15
20
12
6
3
3
5
5
20
6
6
6
6
6
6
6
30
12
6
24
48
6
6
12
12
30
30
6
3
10
0.5
5
20
6
1
1
1
3
2
2
6
1
100
16
16
24.00
4.00
14.00
35.40
60.00
18.50
25.00
14.00
3.50
3.00
18.00
68.00
1.20
2.60
0.70
2.60
1.05
7.50
2.50
1.80
2.25
0.50
14.00
2.00
8.00
2.85
5.80
0.70
16.00
75.00
75.00
75.00
26.06
6.00
234.60
24.00
15
16
5.5
52
28
300
0.86
103.46
120.03
8,990.04
360.00
80.00
168.00
212.40
180.00
55.50
125.00
70.00
70.00
18.00
108.00
408.00
7.20
15.60
4.20
15.60
31.50
90.00
15.00
43.20
108.00
3.00
84.00
24.00
96.00
85.50
174.00
4.20
48.00
750.00
37.50
375.00
521.20
36.00
234.60
24.00
15.00
48.00
11.00
104.00
168.00
300.00
86.00
1,655.36
1,920.48
Consultora
8000.00
8,000.00
Consultora
19800.00
19,800.00
26,000.00
17,500.00
Consultora
17500.00
17,500.00
2.3
2.3.1
2.3.2
46,000.00
25,000.00
3.1
8,500.00
Consultora
8500
8,500.00
Unid.
12045
2.95
0.00
Consultora
25000
12,000.00
Carros compactadores de 15 M3
Unid.
12000
5.2
5.2.1
9000
5.3
9,000.00
2,066,934.60
2,066,934.60
2,050,000.00
410000.00
2,050,000.00
16,934.60
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
Unid.
1
1
8
1
1
10
1
12
4,699
3,899
82.6
799
349
399
379
179.9
4,699.00
3,899.00
660.80
799.00
349.00
3,990.00
379.00
2,158.80
32,000.00
9,000.00
Consultora
9,000
12,000.00
9,000.00
25,000.00
9,000.00
15,000.00
Consultora
15,000
15,000.00
8,000.00
8,000
COSTO DIRECTO
GASTOS GENERALES
GASTOS DE SUPERVISION
GASTOS DE LIQUIDACION
GASTOS DE ORGANIZACIN Y GESTION
PRESUPUESTO TOTAL
8,000.00
S/. 2,346,099.24
S/. 93,843.97
S/. 51,614.18
S/. 23,460.99
S/. 0.00
S/. 2,515,018.39