Beruflich Dokumente
Kultur Dokumente
DE GASTO P. Unit.
Agregados
Arena Fina M3 35.00 S/. 70.00
Arena Gruesa M3 12.00 S/. 50.00
Hormigon M3 85.00 S/. 40.00
Piedra mediana de 4 a 8" M3 15.00 S/. 40.00
Madera
Madera Tornillo 3"x5"x10' Pza 12.00 S/. 53.00
Madera Tornillo 3"x5"x12' Pza 36.00 S/. 63.00
Madera Tornillo 3"x3"x12' Pza 24.00 S/. 38.00
Tabla 1"x8"x10' Madera Tornillo Pza 16.00 S/. 28.00
Listones de 2"X3" Pza 110.00 S/. 21.00
Cuartones de 2"x2" Pza 160.00 S/. 14.00
Tapa juntas de madera Pza 105.00 S/. 6.00
Madera para Encofrado 11/2"x10"x10' Pza 128.00 S/. 28.00
Herramientas
Arco de sierra metalico de buena calidad Und. 2.00 S/. 25.00
Arzuela de 4" Und. 1.00 S/. 20.00
Barreta 1" x 1m Und. 3.00 S/. 80.00
Botiquin Und. 1.00 S/. 25.00
Brocha de 4" Und. 2.00 S/. 20.00
Carretillas tipo buggie de 3 pie3 Truper Und. 5.00 S/. 180.00
Combas de 12 Lbs Acerada Und. 3.00 S/. 80.00
Cordel nylon Kg. 2.00 S/. 20.00
Flexometro de 5m. De buena calidad Und. 2.00 S/. 19.00
Hojas de sierra de buena calidad Und. 24.00 S/. 5.00
Lampas de buena calidad con mango Und. 6.00 S/. 25.00
Llantas para buguie con rodaje (incluye camara, eje y aro) Und. 5.00 S/. 65.00
Picos de buena calidad con mango Und. 6.00 S/. 24.00
serrucho de 24" Und. 2.00 S/. 25.00
Pata de cabra grande, de fierro Und 3.00 S/. 70.00
Martillos para obra Und. 4.00 S/. 30.00
Lima Und. 4.00 S/. 9.00
Wincha de 50 mts. Fibra de Vidrio Und. 1.00 S/. 60.00
Brocas para madera de 5/8" Und 2.00 S/. 30.00
2,6,3,2,1,1 MOBILIARIO
Equipamiento con Mobiliario
Mobiliario y equipamiento didactico Und 1.00 S/. 8,000.00
2,6,2,3,2,6 COSTO DE CONSTRUCCION POR ADMINISTRACION DIRECTA - SERVICIOS
Mano de Obra Calificada y No Calificada
Mano de obra calificada y no calificada para la ejecucion de la obra glb. 1.00 S/. 63,000.00
Servicios de Terceros
Servicio de elaboracion e instalacion de juegos mecanicos Glb. 1.00 S/. 9,554.09
Servicios de elaboracion de puertas Und. 4.00 S/. 900.00
Servicios de elaboracion de ventanas Glb. 1.00 S/. 3,763.85
Servicios de elaboracion e intalacion de melamine en division de baños,
Glb. 1.00 S/. 1,200.00
puertas y accesorios
Servicio de Pruebas de circuitos, continuidad, aislamiento y resistencia Glb. 1.00 S/. 500.00
PRESUPUESTO
S/. 102,764.51
###
S/. 625.00 S/. 9,625.00
S/. 9,000.00
S/. 2,100.00 ###
S/. 1,000.00
S/. 1,000.00
S/. 100.00
S/. 42,843.51 ###
S/. 1,500.00
S/. 1,000.00
S/. 57.00
S/. 3,800.00
S/. 424.00
S/. 450.00
S/. 240.00
S/. 45.00
S/. 60.00
S/. 4.00
S/. 19.50
S/. 3,255.00
S/. 810.00
S/. 260.00
S/. 25.00
S/. 210.00
S/. 100.00
S/. 150.00
S/. 300.00
S/. 300.00
S/. 29.00
S/. 22.50
S/. 36.00
S/. 24.00
S/. 26.00
S/. 19.00
S/. 155.11
S/. 21.00
S/. 21.00
S/. 5,016.00
S/. 2,164.50
S/. 1,400.00
S/. 1,540.00
S/. 180.00
S/. 444.00
S/. 140.00
S/. 237.00
S/. 660.00
S/. 70.00
S/. 20.00
S/. 20.00
S/. 20.00
S/. 20.00
S/. 850.00
S/. 8,170.00
S/. 366.38
S/. 27.00
S/. 3,192.00
S/. 1,035.00
S/. 460.00
S/. 75.00
S/. 20.00
S/. 700.00
S/. 55.00
S/. 65.82
S/. 576.00
S/. 171.00
S/. 128.00
S/. 24.00
S/. 16.00
S/. 36.00
S/. 13.10
S/. 80.85
S/. 32.00
S/. 50.00
S/. 45.00
S/. 48.00
S/. 35.00
S/. 42.00
S/. 30.00
S/. 130.00
S/. 13.20
S/. 114.75
S/. 610.00
S/. 61.00
S/. 114.40
S/. 2.50
S/. 26.00
S/. 71.40
S/. 62.50
S/. 17,250.00
S/. 17,250.00
S/. 7,050.00
S/. 2,450.00
S/. 600.00
S/. 3,400.00
S/. 600.00
S/. 13,028.00
S/. 636.00
S/. 2,268.00
S/. 912.00
S/. 448.00
S/. 2,310.00
S/. 2,240.00
S/. 630.00
S/. 3,584.00
S/. 2,868.00 ###
S/. 50.00
S/. 20.00
S/. 240.00
S/. 25.00
S/. 40.00
S/. 900.00
S/. 240.00
S/. 40.00
S/. 38.00
S/. 120.00
S/. 150.00
S/. 325.00
S/. 144.00
S/. 50.00
S/. 210.00
S/. 120.00
S/. 36.00
S/. 60.00
S/. 60.00
S/. 8,000.00
S/. 8,000.00
S S/. 90,442.94
S/. 63,000.00 ###
S/. 63,000.00
S/. 21,567.94 ###
S/. 9,554.09
S/. 3,600.00
S/. 3,763.85
S/. 1,200.00
S/. 950.00
S/. 500.00
S/. 2,000.00
S/. 3,875.00
S/. 1,275.00
S/. 2,000.00
S/. 600.00
S/. 2,000.00 ###
S/. 2,000.00
S/. 193,207.45
###
DESAGREGADO DEL PRESUPUESTO ANALITICO
3.10
0.15
1.20
0.25
4.70 6 28.2 18
17.25 4 69 2
22.7 6.5 4 26 3
11.35 4.9 4 19.6 2
3.64 4 14.56 2
13.03 2
21 1 21 9 189 21.00
116.13
19.01 3 57.03
4.8 4 19.2
1
0.13 0.015 0.09
0.145 0.105
4.85
2 6
9.7 3.23333333 6
12 0.3048 3.6576
4
14.6304
0.59
1.63
1.13
1.93
5.28
10.56
1.66
12.22 3 9.22
11
5
55
2
110
24
134
20.1
154.1
16 128
4.45
0.6
3.85
307.2 34.13
3.85 5 ZAPATAS
0.1 2
0.8 8
1.2 6
507.6 56.40 2.1 7
1.75 28
7
138 15.33
78 8.67
39.2 4.36 28 1 16 448
29.12 3.24 49.78
87.99 175.982222
3.82
2
0.726 11.616 7.64
0.2375 3.8
38 2167.14 SOGA 38
38 729.6 CABEZA 66
1
0.015 65.681445
0.015225
3 18 16
3 18 10.34 3
12 3.66 48 2 96
48 2.83
8
3
6 14 84 14 24 2 48
8 2 16 16
100 144
17.55 60
204
13 24
7 36
91 60
2
182
45
227