Академический Документы
Профессиональный Документы
Культура Документы
OBRA:
UBICACIN:
FORMULA
PRESUPUESTO DE COSTO DIRECTO: S/.
AMPLIACIN Y MEJORAMIENTO DE LOS SERVICIOS EN EL PALACIO MUNICIPAL DE CHURUBAMBA DISTRITO DE CHURUBAMBA - HUNUCO - HUNUCO
CHURUBAMBA, CHURUBAMBA, HUNUCO
MODALIDAD: CONTRATO
SISTEMA DE DESAGUE
PLAZO DE EJEC.: 120 DIAS CALENDARIO
533,666.51
DESCRIPCION
UND
CANTIDAD
PRECIO
S/.
MANO DE OBRA
PRESUPUESTO
S/.
136,180.97
1 MES
28,588.22
2 MES
3 MES
59,037.71
4 MES
5,892.78
136,180.97
750.85
500.57
2,502.84
2,601.07
1,734.05
8,670.24
22,619.62
0.00
75,398.74
5,182.84
3,887.13
0.00
12,957.09
7,316.33
12,803.58
12,803.58
3,658.17
36,581.67
70.39
0.00
0.00
0.00
70.39
381,047.10
125,377.94
119,761.76
111,900.02
24,007.39
381,047.10
3,297.04
3,297.04
3,297.04
4.24
1,205.01
1,205.01
1,205.01
75.10
4.24
318.42
318.42
318.42
kg
182.09
4.24
772.08
772.08
772.08
kg
27.36
4.24
115.99
115.99
115.99
kg
14,306.13
3.30
47,210.22
47,210.22
47,210.22
ARENA FINA
m3
30.21
67.80
2,048.14
m3
14.16
67.80
960.25
960.25
m3
0.71
67.80
47.85
47.85
ARENA GRUESA
m3
41.82
67.80
2,835.47
m3
14.03
67.80
951.17
951.17
m2
528.57
42.37
22,395.38
11,197.69
pza
1.00
15.50
15.50
15.50
15.50
1,203.38
1.02
1,227.45
1,227.45
1,227.45
CONDUCTOR DE Cu TW DE 4 MM2
837.08
1.55
1,297.48
1,297.48
1,297.48
20.00
3.50
70.00
70.00
70.00
12.00
466.20
5,594.40
5,594.40
5,594.40
12.00
105.93
1,271.16
1,271.16
1,271.16
12.00
23.50
282.00
282.00
282.00
hh
222.47
11.25
2,502.84
500.57
750.85
CAPATAZ
hh
693.62
12.50
8,670.24
1,734.05
2,601.07
OPERARIO
hh
6,702.11
11.25
75,398.74
15,079.75
37,699.37
OFICIAL
hh
1,328.93
9.75
12,957.09
3,887.13
PEON
hh
4,877.56
7.50
36,581.67
OPERARIO TOPOGRAFO
hh
6.26
11.25
70.39
kg
777.60
4.24
kg
284.20
kg
MATERIALES
42,662.26
TOTAL
2,048.14
2,048.14
960.25
47.85
2,835.47
2,835.47
951.17
11,197.69
22,395.38
AMPLIACIN Y MEJORAMIENTO DE LOS SERVICIOS EN EL PALACIO MUNICIPAL DE CHURUBAMBA DISTRITO DE CHURUBAMBA - HUNUCO - HUNUCO
CHURUBAMBA, CHURUBAMBA, HUNUCO
MODALIDAD: CONTRATO
SISTEMA DE DESAGUE
PLAZO DE EJEC.: 120 DIAS CALENDARIO
533,666.51
DESCRIPCION
UND
CANTIDAD
PRECIO
S/.
PRESUPUESTO
S/.
1 MES
2 MES
3 MES
4 MES
TOTAL
12.00
46.61
559.32
559.32
559.32
12.00
12.72
152.64
152.64
152.64
10.00
8.48
84.80
84.80
84.80
50.00
10.50
525.00
525.00
525.00
UND
26.00
8.50
221.00
221.00
221.00
UND
36.00
7.50
270.00
270.00
270.00
UND
15.00
8.50
127.50
127.50
127.50
UND
8.00
45.00
360.00
360.00
360.00
UND
4.00
55.00
220.00
220.00
220.00
UND
3.00
75.00
225.00
225.00
225.00
UND
8.00
65.00
520.00
520.00
520.00
21.00
2.20
46.20
46.20
46.20
UND
77.00
2.20
169.40
169.40
169.40
UND
127.00
2.20
279.40
279.40
1.00
7.80
7.80
7.80
7.80
20.00
12.40
248.00
248.00
248.00
12.00
45.00
540.00
540.00
540.00
35.00
75.00
2,625.00
2,625.00
2,625.00
30.00
65.00
1,950.00
1,950.00
1,950.00
UND
3.00
65.00
195.00
195.00
195.00
UND
3.00
65.00
195.00
195.00
195.00
UND
6.00
65.00
390.00
390.00
390.00
UND
3.00
120.00
360.00
360.00
360.00
UND
4.00
154.00
616.00
616.00
2,243.40
2.12
4,756.01
UND
17,664.67
0.66
11,658.68
bls
2,336.66
16.53
38,625.05
1.00
35.00
35.00
279.40
4,756.01
11,658.68
19,312.53
11,587.52
616.00
4,756.01
11,658.68
7,725.01
38,625.05
35.00
35.00
AMPLIACIN Y MEJORAMIENTO DE LOS SERVICIOS EN EL PALACIO MUNICIPAL DE CHURUBAMBA DISTRITO DE CHURUBAMBA - HUNUCO - HUNUCO
CHURUBAMBA, CHURUBAMBA, HUNUCO
MODALIDAD: CONTRATO
SISTEMA DE DESAGUE
PLAZO DE EJEC.: 120 DIAS CALENDARIO
533,666.51
DESCRIPCION
UND
CANTIDAD
PRECIO
S/.
CONTRAZOCALO DE PORCELANATO 10 X 20 cm
PRESUPUESTO
S/.
1 MES
2 MES
3 MES
4 MES
TOTAL
198.27
29.66
5,880.79
5,880.79
5,880.79
pza
3.00
59.32
177.96
177.96
177.96
UND
13.00
50.84
660.92
660.92
660.92
par
44.00
7.62
335.28
335.28
335.28
8.00
29.66
237.28
237.28
CINTA AISLANTE
UND
7.60
2.50
19.00
19.00
19.00
pza
1.00
125.00
125.00
125.00
125.00
OCRE
kg
0.96
12.70
12.20
12.20
12.20
UND
2.00
45.00
90.00
kg
51.72
5.92
306.19
m2
586.14
46.61
27,319.78
m2
13.02
75.00
976.50
gal
1.38
76.27
105.63
105.63
0.96
21.18
20.40
20.40
39.25
13.60
533.86
533.86
bls
145.15
18.65
2,707.11
1,353.56
1,353.56
2,707.11
CINTA TEFLON
pza
1.00
1.50
1.50
1.50
1.50
CINTA TEFLON
UND
1.68
1.50
2.52
2.52
glb
1.00
12,188.00
12,188.00
m3
17.40
67.80
1,179.63
m3
213.24
67.80
14,457.95
TEKNOPOR DE 3/4"
m2
61.38
5.50
337.61
337.61
337.61
LIJA # 80 (PLIEGO)
85.29
1.80
153.52
153.52
153.52
AGUA
m3
158.42
0.50
79.21
UND
1.00
25.00
25.00
CASETA DE GUARDIANIA
glb
1.00
750.00
750.00
750.00
750.00
glb
1.00
250.00
250.00
250.00
250.00
glb
1.00
300.00
300.00
300.00
300.00
237.28
90.00
306.19
13,659.89
13,659.89
27,319.78
976.50
6,094.00
2,437.60
976.50
105.63
20.40
533.86
1,828.20
2.52
1,828.20
1,179.63
7,228.98
90.00
306.19
12,188.00
1,179.63
7,228.98
14,457.95
79.21
79.21
25.00
25.00
AMPLIACIN Y MEJORAMIENTO DE LOS SERVICIOS EN EL PALACIO MUNICIPAL DE CHURUBAMBA DISTRITO DE CHURUBAMBA - HUNUCO - HUNUCO
CHURUBAMBA, CHURUBAMBA, HUNUCO
MODALIDAD: CONTRATO
SISTEMA DE DESAGUE
PLAZO DE EJEC.: 120 DIAS CALENDARIO
533,666.51
DESCRIPCION
UND
CANTIDAD
PRECIO
S/.
PRESUPUESTO
S/.
1 MES
2 MES
3 MES
4 MES
TOTAL
ALMACEN TECHADO
glb
1.00
2,500.00
2,000.00
2,000.00
OFICINA
glb
1.00
1,500.00
1,000.00
1,000.00
pza
1.00
680.00
680.00
680.00
680.00
2.00
29.66
59.32
59.32
59.32
glb
1.00
500.00
501.00
m2
164.89
27.12
4,471.93
MADERA TORNILLO
p2
8,290.36
3.40
26,529.15
p2
68.54
4.50
308.43
20.55
280.00
6,164.55
2,000.00
1,000.00
501.00
501.00
4,471.93
13,264.58
4,471.93
13,264.58
26,529.15
308.43
308.43
6,164.55
6,164.55
pza
507.80
7.50
3,300.70
3,300.70
p2
571.28
3.40
1,828.08
1,828.08
ANDAMIO DE MADERA
p2
34.94
3.40
111.81
111.81
p2
32.98
3.40
105.55
105.55
pza
2.00
33.90
67.80
67.80
gal
0.94
45.00
42.23
42.23
42.23
gal
34.22
25.42
869.92
869.92
869.92
kg
111.82
4.50
503.19
503.19
503.19
gal
34.15
18.48
631.11
631.11
631.11
m2
10.08
152.55
1,537.73
1,537.73
1,537.73
9,669.19
9,669.19
9,669.19
3,300.70
1,828.08
111.81
105.55
67.80
CRUCETAS DE 3 mm.
2,512.40
0.05
125.62
20.00
5.93
118.60
118.60
20.00
2.50
50.00
50.00
50.00
36.91
85.00
3,137.14
3,137.14
3,137.14
23.20
12.00
278.40
278.40
278.40
52.09
9.50
494.88
494.88
494.88
27.60
12.00
331.20
331.20
331.20
UND
16.00
2.20
35.20
35.20
35.20
125.62
125.62
118.60
AMPLIACIN Y MEJORAMIENTO DE LOS SERVICIOS EN EL PALACIO MUNICIPAL DE CHURUBAMBA DISTRITO DE CHURUBAMBA - HUNUCO - HUNUCO
CHURUBAMBA, CHURUBAMBA, HUNUCO
MODALIDAD: CONTRATO
SISTEMA DE DESAGUE
PLAZO DE EJEC.: 120 DIAS CALENDARIO
533,666.51
DESCRIPCION
UND
CANTIDAD
PRECIO
S/.
PRESUPUESTO
S/.
1 MES
2 MES
3 MES
4 MES
TOTAL
83.04
1.50
124.56
124.56
124.56
UND
36.00
1.20
43.20
43.20
43.20
UND
20.00
1.50
30.00
30.00
30.00
18.42
3.85
70.90
70.90
70.90
49.21
7.35
361.68
361.68
361.68
22.00
3.20
70.40
70.40
70.40
36.00
4.80
172.80
172.80
172.80
12.00
4.50
54.00
54.00
54.00
60.00
7.50
450.00
450.00
450.00
12.00
7.50
90.00
90.00
90.00
pza
33.29
11.50
382.85
382.85
382.85
pza
26.60
22.00
585.20
585.20
585.20
pza
27.30
3.20
87.36
87.36
87.36
pza
6.00
4.50
27.00
27.00
27.00
pza
10.00
7.50
75.00
75.00
75.00
pza
4.20
7.50
31.52
31.52
31.52
186.20
3.50
651.70
651.70
651.70
190.08
1.25
237.60
237.60
237.60
1.00
0.50
0.50
0.50
0.50
40.00
0.50
20.00
20.00
20.00
pza
408.00
0.50
204.00
204.00
204.00
10.00
14.50
145.00
145.00
145.00
228.80
64,319.45
32,159.73
64,319.45
glb
1.00
750.00
750.00
750.00
750.00
glb
1.00
20,000.00
20,000.00
20,000.00
20,000.00
32,159.73
AMPLIACIN Y MEJORAMIENTO DE LOS SERVICIOS EN EL PALACIO MUNICIPAL DE CHURUBAMBA DISTRITO DE CHURUBAMBA - HUNUCO - HUNUCO
CHURUBAMBA, CHURUBAMBA, HUNUCO
MODALIDAD: CONTRATO
SISTEMA DE DESAGUE
PLAZO DE EJEC.: 120 DIAS CALENDARIO
533,666.51
DESCRIPCION
UND
CANTIDAD
PRECIO
S/.
EQUIPOS
PRESUPUESTO
S/.
16,438.44
1 MES
10,071.90
2 MES
3,328.76
3 MES
3,037.78
4 MES
TOTAL
0.00
16,438.44
hm
7.62
25.42
193.76
hm
31.13
101.70
2,902.16
hm
448.58
3.00
1,345.73
hm
4.59
21.20
97.22
hm
7.77
169.50
1,316.30
1,316.30
hm
13.93
135.60
1,888.28
1,888.28
hm
82.31
16.95
1,395.07
hm
131.19
25.42
3,334.76
he
6.29
8.50
53.49
53.49
TEODOLITO
hm
6.23
12.50
77.90
77.90
77.90
HERRAMIENTAS MANUALES
glb
1.00
3,833.77
3,833.77
3,833.77
3,833.77
193.76
193.76
2,902.16
2,902.16
672.87
672.87
1,345.73
97.22
97.22
1,316.30
1,888.28
697.54
697.54
1,395.07
1,667.38
1,667.38
3,334.76
53.49
0.00
TOTAL
533,666.51
164,038.05
182,128.23
157,600.06
29,900.17
533,666.51