Código RecursoUnidad Cantida Precio SParcial SPresupuestado S/.

MANO DE OBRA
0147000TOPOG hh ### 10.41 896.93 906.33
0147010OPERARhh ### 10.41 ### ###
0147010OFICIALhh ### 9.16 ### ###
0147010PEON hh ### 7.50 ### ###
### ###
MATERIALES
0202000ALAMBRkg ### 5.43 ### ###
0202000ALAMBRkg ### 5.43 ### ###
0202010CLAVOSkg 0.8400 4.50 3.78 3.80
0202010CLAVOSkg ### 5.43 ### ###
0202010CLAVOSkg 1.0000 5.42 5.42 5.42
0202040ALAMBRkg ### 5.40 ### ###
0202970ACERO kg ### 5.00 ### ###
0204000ARENA m3 ### 60.00 ### ###
0205000PIEDRA m3 7.0900 55.00 389.88 389.89
0205000PIEDRAm3 ### 55.00 ### ###
0205000PIEDRAm3 ### 35.00 ### ###
0205000PIEDRA m3 ### 35.00 794.33 794.33
0205000PIEDRA m3 ### 35.00 ### ###
0205010MATERI m3 ### 18.00 ### ###
0205010AGREGAm3 ### 50.00 646.87 646.87
0205300GRASS m2 ### 40.00 ### ###
0207040CABLE Em ### 5.20 901.68 901.00
0210020INODORund 4.0000 120.00 480.00 480.00
0210040LAVATOR und 2.0000 180.00 360.00 360.00
0210150REGISTund 4.0000 15.50 62.00 62.00
0210150REGISTund 0.0000 15.50 0.00 0.00
0212020INTERRund 4.0000 22.50 90.00 90.00
0212050TABLERGLB 1.0000 52.00 52.00 52.00
0212090CAJA OCund 4.0000 1.50 6.00 6.00
0212090CAJA REund 3.0000 2.20 6.60 6.60
0212140FLUOREund 4.0000 70.00 280.00 280.00
0212310TOMACO pza 3.0000 9.70 29.10 29.10
0212310INTERRund 2.0000 6.50 13.00 13.00
0217000LADRILLund ### 1.50 ### ###
0217010LADRILLund ### 1.20 170.10 170.10
0221000CEMENTBOL ### 25.00 ### ###
0221050FRAGUAkg ### 10.00 156.24 156.24
0224030MAYOLIC m2 ### 25.00 507.15 507.15
0229040CINTA pza 3.0000 1.00 3.00 3.00
0229180AGUA m3 ### 1.18 13.63 13.75
0229550SOLDADkg 0.4000 10.00 4.00 4.00
0230010CAL HIDBOL 0.4700 5.00 2.33 2.33
0230010PEGAMEgln 0.0900 15.00 1.28 1.70
0230020YESO ( BOL ### 9.44 497.20 474.02
0230460PEGAMEgln 0.5000 15.00 7.45 7.64
0230460SILICO und 0.3400 15.00 5.15 5.21
0230470SOLDADkg 1.0000 10.00 10.00 10.00
0232040PAGO PGLB 1.0000 540.00 540.00 540.00
0232970MOVILI GLB 1.0000 ### ### ###
0238000HORMI m3 ### 55.00 ### ###
0239000ENERGIGLB 1.0000 50.00 50.00 50.00
0239020LIJA P und ### 1.20 12.83 12.31
0239050AGUA m3 ### 0.60 96.64 98.78
0239050AGUA PGLB 1.0000 20.00 20.00 20.00
0239060HIPOCLkg 0.0000 5.31 0.01 0.02
0239090CINTA Aund ### 1.70 28.90 28.90
0239130CASETAGLB 5.0000 250.00 ### ###
0239300TECNO m2 ### 22.00 383.47 383.47
0239900CARTELund 1.0000 885.00 885.00 885.00
0240130CERAMIm2 ### 35.00 546.84 546.84
0243110MADERAp2 ### 1.80 ### ###
0243160REGLA p2 ### 2.00 68.95 67.84
0243550ANDAMIp2 ### 15.00 906.10 906.10
0243600ROLLIZOpza 2.0000 7.17 14.34 14.34
0243810PUERTAund 4.0000 350.00 ### ###
0243990MADERAp2 ### 2.49 287.20 288.24
0250010CAJA D und 1.0000 21.00 21.00 21.00
0254010IMPRIM gln ### 28.00 516.29 516.30
0254030PINTURgln 6.3200 36.00 227.35 226.83
0254030PINTURgln 4.0900 36.00 147.25 147.25
0256950PUERTAGLB 2.0000 500.00 ### ###
0256950PUERTAGLB 1.0000 ### ### ###
0256950PUERTAund 1.0000 ### ### ###
0265010TUBO Fºm ### 80.00 ### ###
0265010TUBO Fºm 2.0000 250.00 500.00 500.00
0265030TEE DE und 7.0000 7.50 52.50 52.50
0265050UNION Uund 4.0000 7.50 30.00 30.00
0265320CODO F°pza ### 7.50 127.50 127.50
0265450NIPLE Dpza 4.5000 23.00 103.50 103.50
0268040SUMIDEund 2.0000 15.50 31.00 31.00
0269000TUBERIAm ### 7.50 ### ###
0272000TUB. PVm ### 15.50 709.13 709.16
0272060CODO DEund 1.2000 15.50 18.60 18.60
0272130TUB. P m 5.6000 6.50 36.40 36.40
0272130TUB. P m 3.6800 11.50 42.32 42.32
0272320TEE PVCund 2.0000 15.50 31.00 31.00
0272320TEE PVCund 4.0000 15.50 62.00 62.00
0273010TUBO PVpza 5.2500 15.00 78.75 78.75
0273010TUBO PVpza 7.1600 15.00 107.36 107.36
0273110CODOS pza
P 2.1000 15.50 32.55 32.56
0273110CODOS pza
P 4.2000 15.50 65.10 65.12
0273110CODOS pza
P 2.1000 15.50 32.55 32.56
0273160YEE PVCpza 2.1000 15.50 32.55 32.56
0273160YEE PVCpza 4.0000 15.50 62.00 62.00
0273230SOMBRE pza 4.0000 11.00 44.00 44.00
0273270TRAMPAund 4.0000 12.00 48.00 48.00
0274010TUBERIApza ### 5.30 150.02 149.60
0275130CURVASpza ### 1.20 47.11 46.75
0277000VALVUL und 2.0000 35.00 70.00 70.00
0279010VIDRIO p2 ### 5.60 80.67 80.67
0298010AGREG m3 ### 55.00 ### ###
### ###
EQUIPOS
0337010HERRAM %MO ### ###
0337020BALDE hm 0.0600 50.00 2.95 2.95
0348040CAMIONhm ### 175.00 ### ###
0349030COMPAChm ### 7.00 ### ###
0349040CARGADOhm ### 196.00 ### ###
0349070VIBRADhm 6.7600 15.00 101.38 101.38
0349070VIBRADOhm ### 5.00 985.65 984.61
0349070MOTOSO hm 6.0000 15.00 90.00 90.00
0349100MEZCLAhm ### 10.00 ### ###
0349880EQUIPOhm ### 7.00 603.13 588.67
### ###
TOTAL S/. ### ### S/. ### La columna parcial es el producto del precio por la cantidad requerida; y en la última c
columna se muestra el Monto Real que se está utilizando