Escolar Documentos
Profissional Documentos
Cultura Documentos
Pgina :
0601003
Subpresupuesto
Fecha
001
21/09/2013
Lugar
190301
Cdigo
Recurso
Unidad
0147000022
0147000032
0147010001
0147010002
0147010003
0147010004
0147010100
0147010101
0147010102
Cantidad
Precio S/.
Parcial S/.
MANO DE OBRA
0147010103
0147010104
0147010105
hh
hh
hh
hh
hh
hh
glb
glb
glb
92.00
289.56
849.57
5,963.22
2,845.61
16,362.81
1.00
1.00
1.00
14.37
13.04
14.34
14.37
10.83
11.40
2,000.00
850.00
2,500.00
1,322.04
3,775.86
12,182.83
85,691.47
30,817.96
186,536.03
2,000.00
850.00
2,500.00
glb
1.00
400.00
400.00
glb
1.00
600.00
600.00
glb
1.00
1,500.00
1,500.00
328,176.19
MATERIALES
0201800002
0202000007
0202000008
0202000009
0202010022
0202010023
0202170001
0202510100
0203020005
0204000000
0205000009
0205000010
0205000011
0205000044
0205000045
0205010004
0207700003
0207700004
0210140077
0210280006
0217080008
0221000001
0221030003
0226010106
0226160019
0226410044
0229030105
0229050001
0229060005
0229150010
0229200012
0229200013
0230160032
0230460050
0230550061
0230620002
0230620003
0230620005
0230620007
0230620008
0230620009
0230620010
gal
kg
kg
rll
kg
kg
kg
u
kg
m3
m3
m3
m3
m3
m3
m3
est
est
u
u
u
bls
u
u
u
pza
u
rll
bls
kg
gal
gal
kg
55.78
486.05
186.43
14.00
102.99
67.31
1.90
9.00
10,205.86
139.96
0.55
1.18
2.37
143.44
34.59
75.65
1.00
1.00
89.00
1.00
514.08
3,873.42
45.00
1.00
3.00
1.00
162.60
4.00
50.93
0.92
5.43
0.43
166.12
29.41
4.50
4.50
85.00
4.50
4.50
5.00
2.94
4.10
100.00
100.00
100.00
100.00
100.00
100.00
100.00
550.00
1,200.00
35.00
70.00
1.15
23.50
109.24
4.00
3.00
3.00
5.04
2.00
25.00
15.00
30.00
30.00
8.50
1,640.49
2,187.23
838.94
1,190.00
463.46
302.90
9.50
26.46
41,844.03
13,996.00
55.00
118.00
237.00
14,344.00
3,459.00
7,565.00
550.00
1,200.00
3,115.00
70.00
591.19
91,025.37
4,915.80
4.00
9.00
3.00
819.50
8.00
1,273.25
13.80
162.90
12.90
1,412.02
gal
u
est
est
est
glb
glb
glb
glb
299.77
89.00
1.00
1.00
1.00
1.00
25.00
25.00
25.00
70.00
58.82
10,000.00
2,500.00
12,000.00
2,000.00
500.00
100.00
70.00
20,983.90
5,234.98
10,000.00
2,500.00
12,000.00
2,000.00
12,500.00
2,500.00
1,750.00
S10
Pgina :
0601003
Subpresupuesto
Fecha
001
21/09/2013
Lugar
190301
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
Parcial S/.
0230620011
0230990056
0231510021
0232000029
0232970002
0238000004
0239020099
0239050000
0239060010
0239090070
0239150006
0239900100
0239990051
0243040005
0243130009
glb
u
u
kg
glb
m3
u
m3
kg
u
u
glb
u
p2
u
25.00
48.12
89.00
51,458.58
1.00
544.00
20.52
684.97
1,975.75
375.00
40.00
7.00
1.00
68.72
1.00
80.00
2.00
79.83
0.02
10,000.00
100.00
5.00
2.00
12.50
2.00
50.00
250.00
150.00
3.60
200.00
2,000.00
96.24
7,104.87
1,029.17
10,000.00
54,400.00
102.60
1,369.94
24,696.88
750.00
2,000.00
1,750.00
150.00
247.39
200.00
p2
p2
p2
p2
m2
p2
p2
p2
pza
u
gal
gal
gal
gal
u
pl
pza
u
u
u
u
pza
u
u
pza
pza
pza
pza
pza
m
m
u
u
u
u
u
pza
u
u
u
u
u
u
u
u
u
u
u
6.40
3.20
4.80
4.80
8.64
107.69
3,402.38
452.39
89.00
45.00
3,579.92
0.75
11.97
0.11
2.10
21.36
4.00
4.00
6.00
2.00
8.00
2.00
2.00
8.00
6.00
6.00
8.00
12.00
12.00
8.00
13.60
1.00
2.00
1.00
89.00
8.00
1.00
89.00
6.00
10.00
2.00
8.00
1.00
2.00
6.00
2.00
4.00
3.00
3.20
3.20
3.20
3.60
37.81
3.60
3.20
3.60
50.50
110.00
40.00
40.00
70.00
40.00
25.21
35.00
15.00
15.00
6.00
10.00
10.00
8.00
6.00
8.00
10.00
10.00
8.00
6.00
5.00
30.00
80.00
80.00
70.00
50.00
5.46
15.00
15.00
1.34
7.00
6.00
6.00
6.00
5.00
3.50
5.00
4.00
3.50
10.00
20.48
10.24
15.36
17.28
326.68
387.68
10,887.62
1,628.60
4,494.50
4,950.00
143,196.80
30.00
837.90
4.40
52.94
747.60
60.00
60.00
36.00
20.00
80.00
16.00
12.00
64.00
60.00
60.00
64.00
72.00
60.00
240.00
1,088.00
80.00
140.00
50.00
485.94
120.00
15.00
119.26
42.00
60.00
12.00
48.00
5.00
7.00
30.00
8.00
14.00
30.00
0243500002
0243500003
0243500004
0243500005
0244030024
0245010001
0245010007
0245010008
0250010005
0250030005
0254010001
0254060000
0254160004
0254720002
0256220098
0256900011
0265020113
0265050052
0265140101
0265140102
0265140103
0265140104
0265140105
0265140106
0265140107
0265140108
0265140109
0265140110
0265140111
0265170106
0265240004
0268040024
0268470004
0268470005
0271020035
0271030075
0271040093
0272050026
0272060050
0272060051
0272060052
0272060053
0272060054
0272060056
0272070085
0272070086
0272070087
0272070088
S10
Pgina :
0601003
Subpresupuesto
Fecha
001
21/09/2013
Lugar
190301
Cdigo
Recurso
Unidad
0272080012
0272130013
0272130016
0272130018
0272140036
0272310013
0272310014
0272310015
0272310016
0272310017
0272310018
0272310019
0272310020
0272310021
0272310022
0272330000
0272330001
0272330002
0272730008
0273110057
0273130021
0273180020
0273180021
0273180022
0273180023
0273180024
0273180026
0273180027
0273180028
0273250002
0273250003
0273250004
0273250006
0274010040
0274010041
0274010042
0274010043
0274010045
0274010046
0274030013
0274030014
0274050013
0277000006
0277000007
0277000008
0277000020
0277000026
0277000027
0298010180
0298010181
pza
m
m
m
u
u
u
u
u
u
u
u
u
u
u
u
u
u
m
pza
u
u
u
u
u
u
u
u
u
pza
pza
pza
pza
u
u
m
u
m
m
pza
pza
u
u
u
u
u
u
u
glb
glb
Cantidad
Precio S/.
Parcial S/.
1.00
8.16
1,214.82
2,163.96
178.00
6.00
20.00
2.00
2.00
2.00
2.00
2.00
16.00
12.00
12.00
89.00
178.00
89.00
151.30
89.00
4.00
3.00
28.00
2.00
7.00
8.00
8.00
12.00
12.00
15.00
25.00
25.00
24.00
136.20
1.50
22.00
448.15
625.50
1,403.55
21.00
5.00
267.00
6.00
5.00
4.00
6.00
7.00
1.00
1.00
1.00
5.00
30.00
30.00
18.00
1.01
8.00
8.00
12.00
8.00
4.00
5.00
8.00
5.00
4.00
3.00
7.14
2.90
1.85
1.34
37.81
16.80
10.00
8.00
15.00
7.00
5.00
6.00
5.00
4.00
5.00
5.00
6.50
8.00
60.00
90.00
15.00
50.00
40.00
30.00
6.00
6.00
1.51
100.00
120.00
120.00
80.00
150.00
320.00
12,000.00
5,000.00
5.00
244.80
36,444.60
38,951.28
179.78
48.00
160.00
24.00
16.00
8.00
10.00
16.00
80.00
48.00
36.00
635.46
516.20
164.65
202.74
3,365.09
67.20
30.00
224.00
30.00
49.00
40.00
48.00
60.00
48.00
75.00
125.00
162.50
192.00
8,172.00
135.00
330.00
22,407.50
25,020.00
42,106.50
126.00
30.00
403.17
600.00
600.00
480.00
480.00
1,050.00
320.00
12,000.00
5,000.00
741,261.46
EQUIPOS
0337010001
0337020043
0348010011
0348040003
0348040025
0348090001
0348090012
0349030001
0349040007
0349040091
0349070003
HERRAMIENTAS MANUALES
BALDE PRUEBA TAPON ABRAZADERA Y ACCESORIOS
MEZCLADORA DE CONCRETO DE 9 -11p3
CAMION CISTERNA 4 X 2 (AGUA) 122 HP 2,000 gl
CAMION VOLQUETE 4 X 2 210-280 HP 8 m3
MOLDE METALICO PARA BUZON
ANDAMIO DE MADERA
COMPACTADOR VIBRATORIO TIPO PLANCHA 4 HP
CARGADOR SOBRE LLANTAS 80-95 HP 1.5-1.75 yd3
CARGADOR RETROEXCAVADOR 62 HP 0.5 - .75 yd3
VIBRADOR DE CONCRETO 4 HP 1.50"
%MO
hm
hm
hm
hm
m2
p2
hm
hm
hm
hm
460.50
364.69
2.67
411.22
62.89
67.24
515.36
84.37
134.36
327.09
15.00
25.00
150.00
180.00
25.00
10.00
15.00
220.00
200.00
15.00
10,114.40
6,907.50
9,117.25
400.50
74,019.60
1,572.25
672.40
7,730.40
18,561.40
26,872.00
4,906.35
S10
Pgina :
0601003
Subpresupuesto
Fecha
001
21/09/2013
Lugar
190301
Parcial S/.
33.63
289.56
187.71
15.00
15.00
25.00
504.45
4,343.40
4,692.75
m2
1.23
160.00
196.80
m2
1.18
160.00
188.80
hm
34.84
20.00
696.80
Cdigo
Recurso
Unidad
0349070004
0349190003
0349190006
hm
he
hm
0349510093
0349510094
0349900013
Cantidad
171,497.05
Total
S/.
1,240,934.70