Professional Documents
Culture Documents
S10
5401014
Subpresupuesto
Fecha
001
01/07/2013
ESTRUCTURA
140310
Lugar
Cdigo
Recurso
0147000032
0147010002
0147010003
0147010004
TOPOGRAFO
OPERARIO
OFICIAL
PEON
Unidad
Cantidad
Precio S/.
Parcial S/.
73.5442
14,966.1995
11,595.5244
20,309.1818
13.38
16.08
13.79
12.43
984.02
240,656.49
159,902.28
252,443.13
MANO DE OBRA
hh
hh
hh
hh
653,985.92
MATERIALES
0201010015
0202040009
0202040010
0202050117
0202050118
0202060000
0202060006
COMBUSTIBLE
ALAMBRE NEGRO # 16
ALAMBRE NEGRO # 8
ARANDELA DE 5/8"
PERNO AUTOPERFORANTE DE 1 1/2" + ANILLO DE JEBE
PERNO DE EXPANSION 1/2" X 4"
PERNO DE EXPANSION 5/16" x 2" PERNO DE EXPANSION 1/2" x 4"
PERNO DE EXPANSION 1/2" x 4"
gl
kg
kg
und
und
pza
pza
297.4245
6,684.9480
917.0367
43.4778
2,318.8000
401.7000
1,864.8000
15.00
3.27
3.27
2.00
8.00
8.00
1.90
4,461.37
21,859.78
2,998.71
86.96
18,550.40
3,213.60
3,543.12
0202100090
0202100091
0202200103
0202200104
KG.
kg
und
pza
2,971.4260
638.2575
280.7463
61.8216
5.00
5.00
0.36
1.00
14,857.13
3,191.29
101.07
61.82
0202450072
pza
378.4000
4.00
1,513.60
0202450073
pza
550.4000
0.36
198.14
0202450074
0202810012
0202970002
0202970097
und
m2
kg
kg
1,864.8000
25.0000
140,383.9472
6,326.6000
0.35
20.00
2.46
15.00
652.68
500.00
345,344.51
94,899.00
0204000000
0205000037
0205010004
0205010036
0205020023
0212220069
ARENA FINA
PIEDRA CHANCADA DE 1/2" A 3/4"
ARENA GRUESA
AFIRMADO (20% LIGANTE + 80% HORMIGN)
BOLSAS TIPO MANTA PARA CERCO
PLACAS DE FIJACION (CORTE, PERFORACION Y GALVANIZADO)
m3
m3
m3
m3
m2
pza
0.3195
1.7550
1.7550
3,094.4000
272.7000
99.9838
18.00
41.55
18.00
15.00
1.00
8.00
5.75
72.92
31.59
46,416.00
272.70
799.87
0213010067
0217010000
0217620002
0221000000
0226850096
0226850107
0226860011
0229120061
0229550094
0229980032
0230010002
0230020097
0230150042
0230320003
0230320016
0230460032
0230490016
0230490017
gln
und
ML
bol
und
und
und
m2
kg
gln
bol
ML
gl
pln
pln
und
und
und
0.7100
7,032.9000
629.4320
15,784.1850
15,860.4000
322.2000
322.2000
2.0112
136.4853
21.6650
99.3840
293.5800
1.2280
99.9838
859.1050
69.4481
2.0888
27.8780
16.00
0.80
0.50
22.10
0.80
0.35
0.20
50.00
15.00
20.00
20.00
9.00
47.50
8.00
22.00
15.00
3.00
17.00
11.36
5,626.32
314.72
348,830.49
12,688.32
112.77
64.44
100.56
2,047.28
433.30
1,987.68
2,642.22
58.33
799.87
18,900.31
1,041.72
6.27
473.93
0230650020
0230850014
ML
und
43.0500
4.9007
14.00
8.34
602.70
40.87
und
glb
m3
m3
kg
p2
p2
41.9400
1.0000
3,149.9720
559.0723
10.5245
204.5250
36,544.0947
10.00
5,000.00
21.00
16.88
4.20
5.70
5.70
419.40
5,000.00
66,149.41
9,437.14
44.20
1,165.79
208,301.34
SIKASIL 1A
0230990108
0232010030
0238000000
0239050000
0239060021
0243000025
0243000069
TENSOR DE 5/8"
TRANSPORTE DE EQUIPO Y HERRAMIENTAS
HORMIGON
AGUA
TRAPO INDUSTRIAL
MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA
MADERA NACIONAL PARA ENCOFRADO
0243570142
0244000066
0244030047
0251010090
0251130040
0252180007
0252180008
0252180009
0252180010
0252180011
0252180012
0254060000
0254110090
0256020100
p2
TBL
pln
pza
pza
pza
pza
pza
pza
pza
pza
gl
gl
pln
18,628.5000
175.5000
9.0000
7.0298
4.4004
44.0000
86.0000
29.9400
31.0000
15.0000
8.8000
45.4060
45.4052
20.2500
4.50
5.70
24.50
25.00
145.00
67.00
50.00
146.00
37.00
121.00
167.00
45.00
49.50
20.00
83,828.25
1,000.35
220.50
175.75
638.06
2,948.00
4,300.00
4,371.24
1,147.00
1,815.00
1,469.60
2,043.27
2,247.56
405.00
0256220119
0256220120
0256220121
0256220122
pza
pza
pza
pza
38.0857
1.3980
18.6477
3.0399
15.00
758.00
13.00
132.20
571.29
1,059.68
242.42
401.87
0256220124
pza
3.4641
233.00
807.14
0259020077
0272170109
0298010083
0298010084
0298010085
und
pza
pza
pza
pza
15,860.4000
1.4539
8.7789
1.4580
2.3649
0.35
10.15
477.00
233.00
250.00
5,551.14
14.76
4,187.54
339.71
591.23
1,371,309.11
EQUIPOS
0337010023
0337010112
0337040043
0348010011
0348060001
0348120100
0348120101
MIRA TOPOGRAFICA
PISTOLA PARA PINTURA + COMPRESORA DE 0.5 HP
MAQUINA SOLDADORA
MEZCLADORA DE CONCRETO DE 9 -11p3
MONTACARGA 68 HP 3,000 kg
CAMION CAMA BAJA
CAMION REMOLQUE
hm
he
hm
hm
hm
hm
hm
132.5120
528.1280
28.0320
15.5996
16.1590
16.1590
16.1590
4.00
2.00
80.00
25.00
60.00
700.00
200.00
530.05
1,056.26
2,242.56
389.99
969.54
11,311.30
3,231.80
0348510002
0348800013
0348810003
0348850092
0348970001
0349020093
0349040092
0349040100
0349060055
0349060065
0349070003
0349070004
0349100007
0349180052
0349880003
MAQUINA CONFORMADORA
ANDAMIO METALICO
WINCHE CON BALDE (S.B.)
COMPACTADORA TIPO SALTARIN
TECLE DE 1 ton
COMPRESORA NEUMATICA 93 HP
CARGADOR FRONTAL CAT 930
VOLQUETE VOLVO 14 M3.
RETROEXCAVADORA
MARTILLO NEUMATICO DE 29 kg
VIBRADOR DE CONCRETO 4 HP 1.50"
VIBRADOR DE CONCRETO 4 HP 2.40"
MEZCLADORA DE CONCRETO TAMBOR 18 HP 11 p3
GRUA CAPACIDAD DE CARGA 1 TN
TEODOLITO
hm
he
hm
hm
hm
he
hm
hm
hm
he
hm
hm
hm
hm
hm
8.0848
2,605.5053
5.9426
429.2674
475.0400
125.4200
61.8508
69.8368
28.4900
227.1000
662.2226
15.5993
942.4235
8.0848
66.2560
400.00
5.00
10.00
21.50
5.00
103.35
180.00
190.00
220.00
3.82
5.30
5.30
31.27
20.00
12.00
3,233.92
13,027.53
59.43
9,229.25
2,375.20
12,962.16
11,133.14
13,268.99
6,267.80
867.52
3,509.78
82.68
29,469.58
161.70
795.07
126,175.25
Total
Fecha :
S/.
2,151,470.28
05/07/2013 10:00:46 AM