Professional Documents
Culture Documents
Fecha :
S10
.
1
30/11/2011 06:44:10p.m.
470032
470101
470102
470103
470104
020008
020105
020409
021015
025105
025152
028531
029702
210000
270008
270211
280022
300201
300811
303207
306702
329703
380000
390500
430103
440016
440100
440321
440322
511353
511354
512104
530327
540226
541190
550111
560199
810101
370237
480108
480436
481202
482103
490102
490301
490313
490410
490434
490655
490900
491493
491901
495203
800101
Unidad
TOPOGRAFO
CAPATAZ
OPERARIO
OFICIAL
PEON
MANO DE OBRA
HH
10.26
HH
12.31
HH
10.26
HH
9.33
HH
8.42
MATERIALES
KG
3.81
KG
3.81
KG
3.81
UND
6.00
UND
8.00
UND
8.00
M
18.00
KG
3.56
BOL
16.61
M
1.50
UND
1.20
KG
15.00
BOL
5.08
UND
400.00
M2
48.00
P2
15.00
GLB
6,124.51
M3
152.24
M3
0.50
P2
3.56
P2
3.58
P2
1.78
PLN
21.19
PLN
25.60
M
14.34
M
30.00
M
20.00
GLN
12.96
GLN
28.64
GLN
28.64
GLN
1,100.00
PLN
22.88
UND
12.70
WINCHA DE 30m
MEZCLADORA CONCRETO TAMBOR 11 P3-18 HP
CAMION VOLQUETE 10 M3.
CAMION CISTERNA 4X2 (AGUA) 2,000 GAL.
EQUIPO DE SOLDAR
COMPRESORA NEUMATICA 250-330 PCM, 87 HP
COMPACTADOR VIBR. TIPO PLANCHA 4 HP
RODILLO LISO VIBR AUTOP 70-100 HP 7-9 T.
CARGADOR S/LLANTAS 125-155 HP 3 YD3.
TRACTOR DE ORUGAS DE 190-240 HP
MARTILLO NEUMATICO DE 25 - 29 Kg.
MOTONIVELADORA DE 125 HP
ZARANDA METALICA 2 1/2"
TEODOLITO
VIBRADOR DE 4 HP CAB.=2.40"
NIVEL OPTICO
EQUIPOS
UND
HM
HM
HM
HM
HM
HM
HM
HM
HM
HM
HM
HM
HM
HM
HM
30.00
14.08
119.28
63.90
18.00
56.70
12.71
127.80
142.00
213.00
15.00
193.12
20.00
12.61
10.00
10.00
50.63
1,286.73
1,314.03
2,587.33
14,358.62
185.51
410.52
109.49
12.00
50.00
8.00
95.70
1,916.01
927.52
12,101.42
12,101.42
2,824.87
0.86
169.64
14.72
178.74
1.00
131.34
3,012.37
4,085.16
146.00
103.50
22.50
4.00
3.40
1.30
3.09
0.04
1.48
25.28
0.37
36.00
0.43
0.15
48.41
448.11
121.30
7.07
505.85
7.08
753.30
656.31
1,976.13
1,509.33
820.00
89.80
48.92
24.21
23.60
Parcial
Presupuestado
519.46
15,839.65
13,481.95
24,139.79
120,899.58
519.45
15,319.84
13,482.40
24,519.17
120,861.52
174,880.43
174,702.38
706.79
1,564.08
417.16
72.00
400.00
64.00
1,722.60
6,821.00
15,406.11
18,152.13
14,521.70
42,373.05
4.37
67,856.00
706.56
2,681.10
6,124.51
19,995.20
1,506.19
14,543.17
522.68
184.23
476.78
102.40
48.76
39.00
61.80
0.52
42.39
724.02
407.00
823.68
5.46
704.94
1,559.98
419.70
72.00
400.00
64.00
1,722.60
6,824.64
15,406.39
18,152.12
14,521.70
42,373.10
4.29
67,855.01
706.56
2,681.10
6,124.51
19,997.63
1,807.42
14,543.16
522.68
184.23
477.00
102.40
48.76
39.00
61.80
0.57
42.24
724.12
409.20
823.50
5.15
219,076.42
219,381.50
4.50
681.61
53,450.56
7,751.07
127.26
28,681.70
89.99
96,271.74
93,196.02
420,915.69
22,639.95
158,358.40
1,796.00
616.88
242.10
236.00
4.43
681.61
53,456.32
7,748.58
127.20
28,675.46
90.04
96,366.41
92,908.57
420,716.06
22,668.29
158,195.71
1,767.64
616.64
242.03
236.00
Pgina :
Fecha :
S10
.
2
30/11/2011 06:44:10p.m.
Unidad
SUB-TOTAL
Parcial
Presupuestado
885,059.47
884,500.99
1,279,016.31
1,278,584.87
INSUMOS COMODIN
EQUIPOS
%MO
4,977.59
0.00
4,977.59
SUB-TOTAL
0.00
4,977.59
TOTAL
MONTO PARTIDAS ESTIMADAS
1,279,016.31
1,283,562.46
0.00
1,283,562.46
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