Professional Documents
Culture Documents
Pgina :
1005001
Fecha
Lugar
01/06/2015
230104
Cdigo
Recurso
0147000032
0147010001
0147010002
0147010003
0147010004
TOPOGRAFO
CAPATAZ
OPERARIO
OFICIAL
PEON
Unidad
Cantidad
Precio S/.
Parcial S/.
Presupuestado S/.
18.36
18.36
18.36
15.39
13.84
3,564.64
88,235.80
402,551.21
281,092.98
820,103.38
3,614.97
88,463.41
402,663.90
280,774.68
819,774.85
1,595,548.01
1,595,291.81
MANO DE OBRA
hh
hh
hh
hh
hh
194.1500
4,805.8700
21,925.4500
18,264.6500
59,256.0200
MATERIALES
0202010061
0202040009
0202040010
0202460096
0203000032
0204000000
0204010014
0204010015
0204110012
0205000003
0205000032
0205010000
0205010004
0205010008
0205020053
0205030007
0205030087
kg
kg
kg
und
kg
m3
sac
cja
m3
m3
m3
m3
m3
m3
m2
m3
und
0213000006
0213010014
0213510051
0217710002
CONECTOR DE COBRE
CONDUCTOR THW 4.0 MM2
REGISTRO DE BRONCE DE 4"
LUMINARIA GEOTEC 70 DE 70W
FAROLAS ESFERICAS DE 70 W - VAPOR
DE SODIO
INTERRUPTOR TERMOMAGNETICO DE
2x20Ax220V
INTERRUPTOR TERMOMAGNETICO DE
2x30Ax220V
INTERRUPTOR TERMOMAGNETICO DE
3x30Ax380V
BARRAS P/NEUTRO 14 SALIDAS
CAJA PORTA MEDIDOR
CAJA PORTA TRANSFORMADORES
0.50X0.50X0.30 M.
INTERRUPTOR HORARIO DE 2 X 15A
TAPA C/MARCO THERMOPLASTICA DE
DESAGUE
TAPA C/MARCO THERMOPLASTICA DE
AGUA
ASFALTO RC-250
ASFALTO DILUIDO MC-70 O MC-30
PEGAMENTO PARA CERAMICO
JARDINERA PREFABRICADA HEXAGONAL
0219010062
0206010012
0206500093
0207020027
0210150022
0211030107
0211040061
0212020025
0212020026
0212020057
0212020118
0212080062
0212080064
0212410038
0212820002
0212820003
2,059.8200
25.5500
4,424.7500
45.0000
92,604.8900
63.9600
30.4300
9.0000
108.1400
1,021.0900
71.2700
5,249.8000
2,506.4700
75.8300
181.8000
1,277.8400
29,055.7900
3.28
3.28
3.28
2.54
2.80
49.20
18.64
54.62
21.19
36.90
36.90
39.36
36.90
35.59
42.02
69.70
0.68
6,756.21
83.81
14,513.20
114.30
259,293.68
3,146.76
567.12
491.58
2,291.49
37,678.34
2,629.68
206,631.95
92,488.59
2,698.94
7,639.11
89,065.41
19,757.93
6,595.82
84.51
14,689.31
114.30
259,293.68
3,143.03
565.91
491.58
2,291.74
37,640.01
2,632.05
206,668.33
92,437.08
2,723.56
7,638.94
88,993.94
19,757.93
75.0000
6.36
477.00
477.00
pza
m
und
und
pza
6.0000
209.3900
5.0000
18.0000
52.0000
5.93
2.37
15.25
144.07
144.07
35.58
496.24
76.25
2,593.26
7,491.64
35.58
496.81
76.25
2,593.26
7,491.64
und
6.0000
29.66
177.96
177.96
und
6.0000
69.49
416.94
416.94
und
6.0000
69.49
416.94
416.94
und
pza
und
12.0000
3.0000
6.0000
59.32
55.08
294.12
711.84
165.24
1,764.72
711.84
165.24
1,764.72
und
pza
6.0000
188.0000
151.26
29.66
907.56
5,576.08
907.56
5,576.08
pza
193.0000
21.18
4,087.74
4,087.74
30,205.2900
7,396.5900
43.2900
163.0000
10.58
10.58
19.50
76.27
319,571.93
78,255.94
844.06
12,432.01
319,567.99
78,343.47
844.92
12,432.01
979.0000
11.00
10,769.00
10,769.00
gln
gln
BOL
und
0219010063
0219010069
0219010070
0221000000
0229010084
0229030003
0229040094
0229040095
0229080071
0229110091
m
m
m
BOL
gln
BOL
pza
rll
pza
und
1,094.8300
346.0100
81.5700
21,451.1700
449.4900
106.0100
96.0000
20.8200
3.0000
3.0000
7.00
18.64
7.20
17.71
82.00
9.84
13.45
21.19
152.54
381.36
7,663.81
6,449.53
587.27
379,900.17
36,857.84
1,043.15
1,291.20
441.10
457.62
1,144.08
7,663.81
6,449.32
587.27
379,850.46
36,857.84
1,047.46
1,291.20
439.07
457.62
1,144.08
kg
m
m2
kg
und
m
und
jgo
und
gln
rll
m
und
GLB
und
und
pza
600.9200
2,578.4800
228.6000
240.0000
36.0000
180.0000
15.0000
0.4000
12.0000
27.3600
56.9800
1,337.9300
133.0600
3.0000
233.5800
3.0000
188.0000
10.25
0.08
15.25
13.56
12.71
4.20
5.29
67.80
75.63
50.85
2.12
1.00
10.17
338.98
1.27
21.01
50.84
6,159.47
206.28
3,486.15
3,254.40
457.56
756.00
79.35
26.95
907.56
1,391.27
120.80
1,337.93
1,353.17
1,016.94
296.65
63.03
9,557.92
6,185.26
245.18
3,486.15
3,254.40
457.56
756.00
79.35
27.03
907.56
1,393.49
125.36
1,337.95
1,330.56
1,016.94
301.73
63.03
9,557.92
pza
183.0000
33.89
6,201.87
6,201.87
und
5.0000
152.54
762.70
762.70
pza
10.0000
35.17
351.70
351.70
pza
m
gln
m3
pln
GLB
kg
und
153.3100
5,778.5500
374.5700
5,284.1000
223.2700
3.0000
818.3000
6.0000
12.61
2.45
15.80
8.20
13.45
336.13
1.26
1,260.50
1,933.21
14,157.44
5,918.23
43,329.61
3,002.92
1,008.39
1,031.06
7,563.00
1,916.35
14,176.70
5,918.23
43,483.52
2,998.40
1,008.39
1,043.05
7,563.00
0239160010
0239160013
0239630016
0239630017
0239630018
0239630019
0239630020
und
und
und
und
rll
und
GLB
154.9800
7.9000
48.0000
24.0000
48.0000
12.0000
8.0000
21.19
10.17
55.08
33.89
42.38
84.74
381.35
3,284.01
80.34
2,643.84
813.36
2,034.24
1,016.88
3,050.80
3,248.07
80.49
2,643.84
813.36
2,034.24
1,016.88
3,050.80
0239640022
est
50.0000
294.12
14,706.00
14,706.00
0239640023
SUMINISTRO Y COLOCACION DE
BASURERO DE FIBRA DE VIDRIO
SUMINISTRO Y COLOCACION DE PILETAS
ORNAMENTALES
SUMINISTRO Y COLOCACION DE EQUIPO
DE RECIRCULACION
SUMINISTRO Y COLOCACION DE
JARDINERAS TIPO II
SUMINISTRO Y COLOCACION DE
ESCULTURAS
SUMINISTRO Y COLOCACION DE
PERGOLAS TIPO I
SUMINISTRO Y COLOCACION DE
PERGOLAS TIPO II
SUM. E INSTALACION DE AGUA EN
PILETAS
est
26.0000
184.87
4,806.62
4,806.62
und
5.0000
5,462.19
27,310.95
27,310.95
und
5.0000
1,680.67
8,403.35
8,403.35
und
16.0000
1,932.77
30,924.32
30,924.32
und
6.0000
5,882.35
35,294.10
35,294.10
und
46.0000
2,521.01
115,966.46
115,966.46
und
4.0000
4,621.85
18,487.40
18,487.40
GLB
5.0000
420.17
2,100.85
2,100.85
0229150099
0229220001
0229350009
0229500003
0230010035
0230010104
0230010105
0230150045
0230420069
0230460053
0230480037
0230480038
0230530013
0230550056
0230990108
0231510022
0231510025
0231510026
0231510027
0231510028
0237900072
0239020047
0239020071
0239050000
0239060025
0239070018
0239090073
0239130022
0239900107
0239900108
0239900109
0239900110
0239900111
0239900112
0239900113
0243010003
0243160052
0243160053
0243160059
0243510061
0243510065
0244030019
0244030021
0244030022
0244050007
0248000012
0253030027
0254060000
0254100021
0254110090
0254440001
0254450070
0259010003
0261000001
0262000015
0265010050
0265010051
0272010015
0272010016
0272020100
0272130080
0272150083
0272170049
0272310005
0272530036
0272910101
0273010044
0273110004
0273110054
0273130006
0273270003
0274010094
0274010095
0274010096
0274010102
0277000003
0277000004
p2
p2
und
sac
p2
kg
pln
pln
pln
und
und
8,344.6100
420.0900
209.0000
2.0900
1,406.9600
555.8600
253.2700
93.0000
9.3800
24.0000
5.0000
4.18
4.18
25.42
67.80
4.18
3.36
85.00
21.32
37.82
76.27
1,652.54
34,880.48
1,755.97
5,312.78
141.70
5,881.08
1,867.70
21,527.89
1,982.76
354.75
1,830.48
8,262.70
34,887.10
1,762.07
5,312.78
142.12
6,079.93
1,889.93
21,527.88
1,982.96
354.43
1,830.48
8,262.70
gln
gln
bls
gln
gln
gln
pln
532.0000
4.8000
7.0000
152.9200
206.3800
179.1100
80.0000
14.60
29.66
4.66
39.36
22.69
59.32
19.49
7,767.21
142.37
32.63
6,018.92
4,682.86
10,624.92
1,559.20
7,738.57
142.20
28.01
6,012.60
4,680.16
10,629.43
1,559.00
m2
und
27.0000
52.0000
37.82
546.22
1,021.14
28,403.44
1,021.20
28,403.44
806.5600
134.45
108,441.99
108,442.00
114.2400
100.84
11,519.96
11,519.96
m
m
m
pza
pza
pza
und
pza
und
371.0700
276.7000
180.0000
8.0000
8.0000
366.0000
16.0000
12.0000
7.0000
6.77
8.47
26.89
3.81
2.10
1.26
2.35
2.52
165.25
2,512.14
2,343.65
4,840.20
30.48
16.80
461.16
37.60
30.24
1,156.75
2,512.25
2,343.65
4,840.20
30.48
16.80
461.16
37.60
30.24
1,156.75
TUB
pza
pza
pza
pza
TUB
16.6700
10.0000
10.0000
10.0000
5.0000
10.5000
15.25
4.66
4.66
4.66
21.19
13.56
254.22
46.60
46.60
46.60
105.95
142.38
254.00
46.60
46.60
46.60
105.95
142.38
TUB
39.9700
7.98
318.96
318.62
TUB
278.5100
21.01
5,851.57
5,848.78
TUB
40.6300
26.13
1,061.60
1,062.04
und
8.0000
13.56
108.48
108.48
und
4.0000
37.82
151.28
151.28
2,299,183.09
2,299,509.32
EQUIPOS
0337010001
0337900050
0348010085
%MO
hm
hm
40.0000
976.4700
8.20
18.64
63,776.99
328.02
18,201.35
63,776.99
328.20
18,177.34
0348010102
0348040039
0348120002
HERRAMIENTAS MANUALES
EQUIPO DE PINTURA
MEZCLADORA DE CONCRETO DE 12 P3
25 HP /TOLVA
MEZCLADORA 12 P3
CAMION VOLQUETE 10 M3.
CAMION CISTERNA 4X2 (AGUA) 2,000 GAL.
hm
hm
hm
752.5400
949.1300
25.8200
18.64
123.00
101.69
14,027.43
116,742.47
2,626.09
14,040.04
116,669.34
2,630.72
0348210003
0349020095
EQUIPO DE SOLDAR
COMPRESORA NEUMATICA 90 HP - 250 P3
hm
hm
40.0000
88.9800
8.20
67.80
328.02
6,033.03
328.20
5,932.19
0349030001
0349030004
0349030075
0349030076
0349040093
0349040094
0349050032
0349070004
0349090013
0349110094
0349110095
0349110096
0349250004
0349310005
0349880021
0349890001
hm
301.9100
13.56
4,093.87
4,090.85
hm
2,573.0900
13.56
34,891.07
34,929.09
hm
62.1600
127.12
7,901.83
7,833.85
hm
49.3700
127.12
6,275.76
6,216.80
hm
hm
149.7200
192.1200
122.88
177.96
18,398.18
34,189.19
18,377.74
34,183.02
49.3700
1,145.1400
23.5800
49.3700
326.7000
3.0000
49.3700
46.9400
194.1500
194.1500
110.16
15.25
127.12
118.64
3.50
350.00
177.97
152.54
16.40
7.58
5,438.47
17,463.45
2,997.45
5,857.11
1,143.45
1,050.00
8,786.17
7,160.40
3,184.10
1,471.68
5,485.42
17,463.45
2,986.78
5,851.11
1,143.45
1,050.00
8,776.67
7,128.10
3,130.68
1,345.62
382,365.59
381,875.65
2,966.10
2,966.10
2,966.10
2,966.10
###
4,279,642.88
hm
hm
hm
hm
GLB
GLB
hm
hm
hm
hm
SUBCONTRATOS
0401010017
SERV
1.0000
2,966.10
TOTAL
S/.
S/.
La columna parcial es el producto del precio por la cantidad requerida; y en la ltima columna se muestra el Monto Real que se est utilizando
4,279,642.88