Escolar Documentos
Profissional Documentos
Cultura Documentos
Obra
0302014
Subpresupuesto
001
Fecha
31/01/2012
Lugar
060101
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
Parcial S/.
MANO DE OBRA
0147000022
hh
0.7190
13.52
9.73
0147000032
TOPOGRAFO
hh
3.6144
14.87
53.68
0147010002
OPERARIO
hh
6,317.4613
13.52
85,412.06
0147010003
OFICIAL
hh
1,942.4475
11.81
22,940.33
0147010004
PEON
hh
5,601.1928
10.65
59,652.67
168,068.48
MATERIALES
0202040009
kg
100.7062
5.08
511.61
0202040010
ALAMBRE NEGRO N8
kg
60.7997
5.08
308.86
0202100099
CLAVOS
kg
6.8000
3.81
25.91
0202120010
CLAVOS DE 3"
kg
42.7109
5.08
216.97
0202120016
kg
9.3499
5.08
47.50
0202120018
SOPORTE TIPO U
und
5.0000
1.27
6.35
0202120019
SOPORTE DE 20 CM
und
124.0000
12.71
1,576.04
0202120020
SOPORTE DE 60 CM
und
14.0000
38.14
533.96
0202510101
pza
64.0000
2.88
184.32
0202970042
1,573.7287
2.95
4,642.50
0204000000
ARENA FINA
m3
16.7863
60.00
1,007.40
0204010003
m3
4.8000
8.00
38.40
0204010008
ARENA
m3
15.2835
65.00
993.20
0205000003
m3
10.4014
66.00
686.40
0205010000
AFIRMADO
m3
1.8544
40.00
74.00
0205010004
ARENA GRUESA
m3
36.1851
50.00
1,809.50
0206040054
69.3000
17.82
1,234.93
0206040055
26.1500
5.07
132.58
0206500092
pza
9.7710
5.00
48.85
0206500093
pza
72.0000
4.25
306.00
0206500099
CURVAS CONDUIT 80
pza
4.0000
12.75
51.00
0206500100
pza
6.0000
5.67
34.02
0206500101
pza
138.0000
3.67
506.46
0206500103
pza
6.0000
6.38
38.28
0206500104
pza
29.0000
5.67
164.43
0206500105
pza
61.0000
5.67
345.87
0206980002
4.0000
8.40
0206980004
15.6566
5.00
78.30
0206980005
und
28.0000
4.56
127.68
0206980007
und
14.0000
4.24
59.36
0206980008
und
10.0000
5.08
50.80
0207010038
1,474.3785
3.81
5,617.39
0207040046
1,025.9550
8.00
8,207.60
0207900003
und
14.1500
34.90
493.84
0208500003
32.7600
38.34
1,256.02
0208500004
CABLES DE N2XH-3-1x95
32.7600
116.10
3,803.44
0208500005
52.7100
45.90
2,419.39
0208500006
52.7100
16.20
853.90
0208500007
52.7100
8.91
469.65
0208500008
171.7275
21.60
3,709.37
0208500009
335.2775
16.20
5,431.54
0208500010
17.5100
16.20
283.66
0208500011
17.5100
5.40
94.55
0208500012
17.5100
2.70
47.28
0208500013
31.0590
10.80
335.45
0208500014
15.7590
8.10
127.66
0210060009
2.0000
123.43
246.86
0210080000
2.0000
15.61
31.22
0210110100
und
26.0000
10.17
264.42
0210110101
und
14.0000
9.27
129.78
0210150099
16.0000
7.98
127.68
0210210003
2.0000
16.95
33.90
0211050053
42.0000
69.75
2,929.50
0211050054
0212000055
0212010053
0212010054
0212020107
INTERRUPTOR TERMOMAGNETICO
0212030033
0212030034
0212030035
und
33.60
17.0000
69.00
1,173.00
1.0000
10,431.52
10,431.52
27.0000
45.18
1,219.86
8.0000
40.60
324.80
und
24.0000
60.00
1,440.00
und
11.0000
9.32
102.52
und
19.0000
5.93
112.67
2.0000
9.32
18.64
0212030037
4.0000
16.95
67.80
0212080000
SOCKET DE BAKELITA
84.0000
1.27
106.68
0212090003
11.0000
1.27
13.97
0212090049
und
84.0000
4.24
356.16
0212090060
und
872.0000
4.24
3,697.28
0212090062
CAJA OCTOGONAL
und
47.0000
1.55
72.85
0212090072
24.0000
90.00
2,160.00
0212100100
und
3.0000
18.51
55.53
0212100101
und
22.0000
11.02
242.44
0212100102
und
4.0000
13.20
52.80
0212100103
24.0000
26.00
624.00
0212100104
11.0000
15.70
172.70
0212170044
31.0000
50.85
1,576.35
0212170045
28.0000
76.27
2,135.56
0212170047
13.0000
91.72
1,192.36
0212310020
TOMACORRIENTE DOBLE
pza
211.0000
11.02
2,325.22
0212310080
INTERRUPTOR HORARIO
pza
3.0000
23.80
71.40
0212310081
INTERRUPTOR TRIPLE
pza
3.0000
14.41
43.23
0212320010
TOMACORRIENTE SIMPLE
pza
11.0000
9.32
102.52
0212700092
1.0000
8,321.54
8,321.54
0212700093
1.0000
5,052.63
5,052.63
0212700094
1.0000
1,215.80
1,215.80
und
und
und
0212700095
1.0000
3,235.84
3,235.84
0212700096
1.0000
1,215.80
1,215.80
0212700110
1.0000
1,210.53
1,210.53
0212700111
1.0000
1,815.80
1,815.80
0212700112
1.0000
1,210.53
1,210.53
0212700114
1.0000
2,364.32
2,364.32
0212700115
1.0000
8,078.95
8,078.95
0212700116
1.0000
2,026.32
2,026.32
0212700117
1.0000
4,447.44
4,447.44
0212700118
1.0000
3,842.11
3,842.11
0212700119
1.0000
2,374.34
2,374.34
0212700120
1.0000
2,631.58
2,631.58
0212700121
1.0000
1,243.56
1,243.56
0212700122
1.0000
2,631.54
2,631.54
0212950003
252.1470
9.00
2,269.35
0212950004
1,455.9405
7.31
10,642.92
0212950006
16.8000
13.35
224.28
0213010066
MATERIAL ELASTOMERICO
gln
2.4472
45.76
112.11
0217000028
1,470.0000
0.42
617.40
0217080006
4,683.2500
0.84
3,933.93
0217080007
342.8250
0.04
13.71
0218010013
821.9715
3.51
2,885.11
0219030083
CABLE NH - 80 3 - 1 X 10 MM2
74.0570
15.17
1,123.49
0219030084
CABLE NH - 80 1 - 1 X 10 MM2
353.8050
5.06
1,790.28
0219030085
CABLE NH - 80 1 - 1 X 6 MM2
541.6255
3.04
1,646.56
0219030086
CABLE NH - 80 1 X 4 MM2
1,514.6974
2.02
3,059.69
0219030087
CABLE NH - 80 1 - 1 X 16 MM2
56.6500
8.09
458.30
0219030091
3,742.6826
1.76
6,587.12
0219030092
CABLE NH - 80 3 - 1 X 4 MM2
29.8700
4.76
142.18
0219030093
CABLE NH - 80 1 - 1 X 4 MM2
45.1140
2.38
107.36
0219030094
40.5820
5.28
214.26
0219030095
CABLE NH - 80 3 - 1 X 6 MM2
15.2440
2.70
41.15
0219030096
CABLE NH - 80 3 - 1 X 16 MM2
26.8830
15.12
406.43
0219030097
CABLE NH - 80 1 - 1 X 16 MM2
0221000000
0221030005
0224000029
0224010086
pza
26.8830
7.56
203.21
553.2699
17.63
9,754.15
4.0000
37.82
151.28
4.9455
29.66
146.82
m2
21.0735
21.78
458.90
0224070018
496.8390
37.63
18,696.09
0226060021
2.1251
21.24
45.24
0226060022
mll
13.1751
30.28
399.09
0226080008
PAR
16.0000
2.50
40.00
0226100063
CERROJO HECHIZO
und
8.0000
1.50
12.00
0226800005
pza
261.0000
0.99
258.39
0226800006
pza
10.0000
0.99
9.90
0226850099
TORNILLO DE FIERRO DE 8 x 13 MM
und
1,190.5250
9.58
11,405.28
0226900005
CONTRATUERCA DE 3/4"
pza
260.0000
0.99
257.40
0226900006
CONTRATUERCA DE 1"
pza
10.0000
0.99
9.90
0227000005
BENTONITA
kg
200.0000
0.80
160.00
0229000004
250.00
250.00
0229000005
SWITCH DGS-3100-48
und
1.0000
1,100.00
1,100.00
0229000006
SWITCH DGS-3100-24
und
1.0000
800.00
800.00
0229010101
gln
4.4815
196.61
880.81
0229030002
BOL
9.0360
5.46
49.36
0229040091
und
6.5000
2.97
19.31
0229040093
1.0000
1,000.00
1,000.00
0229040094
EOL 200
1.0000
1,500.00
1,500.00
und
0229040096
CINTA SEALIZADORA
0229080071
228.5325
0.85
194.25
4.0000
50.42
0229080072
201.68
pza
119.0000
2.32
0229080073
ADAPTADORES
276.08
pza
113.0000
1.23
0229110091
138.99
171.4356
47.04
8,064.54
0230010098
gln
0230020014
1.1062
45.00
49.95
0.3231
211.86
67.80
0230100004
0230150016
PORCELANA
und
4.0000
5.88
23.52
kg
5.0175
8.35
0230150043
41.92
bal
42.5000
75.48
3,207.90
0230150048
kg
1.9100
44.07
84.17
0230150049
SELLADOR DE SILICONA
TUB
4.1975
13.65
57.33
0230150050
SELLO CORTAFUEGO
und
718.0000
8.47
6,081.46
0230150052
278.6090
58.43
16,279.18
0230150053
8.4318
62.52
527.04
0230150054
12.5843
62.52
786.50
0230190012
22.2853
26.22
584.44
0230320008
31.2376
145.91
4,558.23
0230420068
42.0000
100.00
4,200.00
0230420069
4.0000
100.00
400.00
0230420070
1.0000
300.00
300.00
0230430000
3.0000
1,609.32
4,827.96
0230430002
1.0000
2,811.45
2,811.45
0230430003
1.0000
3,546.61
3,546.61
0230430006
1.0000
21,500.00
21,500.00
0230430008
7.0000
2,542.37
17,796.59
0230430009
5.0000
2,076.27
10,381.35
0230430010
5.0000
1,066.95
5,334.75
0230430011
1.0000
3,432.20
3,432.20
0230450001
26.0000
480.00
12,480.00
0230460010
PEGAMENTO DE MAYOLICA
gln
2.4084
12.35
29.76
0230460011
0.8914
75.63
67.31
0230460032
SILICONA
und
1.6266
12.54
20.44
0230460038
gln
0.5842
75.63
43.87
0230470003
kg
6.0000
19.49
116.94
0230480032
CINTA TEFLON
pza
44.1597
1.00
44.16
0230480035
5.5251
21.23
117.40
0230510100
FRAGUA
kg
95.5780
2.00
191.16
0230760074
und
2.0000
1,694.92
3,389.84
0230900011
IMPRIMANTE LATEX
gln
601.0979
12.72
7,645.99
0230910025
und
1.0000
600.00
600.00
0230990019
LIJA
und
92.4766
1.27
117.45
0230990091
ANCLAJES
und
3.1814
2.01
6.39
0230990100
2,867.3400
0.15
430.10
0230990102
gln
17.1120
168.22
2,878.24
0231520003
2.0000
59.32
118.64
0232000056
FLETE TERRESTRE
GLB
1.0000
3,500.00
3,500.00
0238000000
HORMIGON
m3
26.0172
65.00
1,691.30
0239000000
gln
52.3831
50.85
2,663.52
0239020075
und
2.6033
1.25
3.25
0239020083
und
0.4518
7.00
3.15
0239020100
pza
2.4843
483.06
1,197.99
0239050000
AGUA
m3
31.9499
0.84
26.84
0239060041
und
1.0000
600.00
600.00
0239100101
und
1.0000
2,120.00
2,120.00
0239900100
m2
77.8989
127.12
9,902.65
0239990051
und
2.0000
1,483.06
2,966.12
0239990053
und
1.0000
1,008.48
1,008.48
0239990054
und
1.0000
1,186.44
1,186.44
0239990056
und
20.0000
474.58
9,491.60
0239990058
9.0000
507.69
4,569.21
0239990059
4.0000
457.02
1,828.08
0239990060
und
1.0000
811.53
811.53
0239990061
und
4.0000
212.52
850.08
0239990062
2.0000
287.67
575.34
0239990063
und
1.0000
1,644.85
1,644.85
0239990064
und
2.0000
1,617.88
3,235.76
0239990065
und
1.0000
2,292.00
2,292.00
0243160052
REGLA DE MADERA
p2
17.0702
2.80
47.80
0243400033
SEAL DE SALIDA
und
24.0000
8.47
203.28
0243400034
SEAL DE EXTINTOR
und
11.0000
8.47
93.17
0243400035
SEAL DE BOTIQUIN
und
7.0000
8.47
59.29
0243400036
und
46.0000
8.47
389.62
0243550001
ANDAMIO DE MADERA
p2
3,051.7278
3.38
10,314.85
0243550003
ANDAMIO
p2
152.5372
2.80
427.11
0244010017
p2
312.8015
4.66
1,457.65
0244010039
MADERA EUCALIPTO
p2
1,020.8649
2.47
2,521.52
0244010054
und
2.0000
932.21
1,864.42
0251990091
RIEL 90MMx25MMx0.45MMx3.00M
pza
122.0327
7.91
965.26
0252010001
143.0000
8.47
1,211.21
0252010008
12.0000
8.47
101.64
0252610011
PARANTES 89MMx38MMx0.45MMx2.44Mpza
500.3828
7.98
3,993.03
0252870010
476.2100
3.56
1,695.31
0254050010
gln
324.4681
88.98
28,871.34
0254060000
PINTURA ANTICORROSIVA
gln
10.6564
27.12
289.10
0254110090
PINTURA ESMALTE
gln
0.4518
30.25
13.61
0256020005
0.3440
326.27
110.93
0256930005
1.0000
2,200.00
2,200.00
0256990022
1.0000
2,372.88
2,372.88
0256990023
und
6.0000
21.61
129.66
0256990024
und
1.0000
97.25
97.25
0256990025
und
1.0000
48.63
48.63
0259020077
pza
50.5700
7.23
365.62
0259020078
95.9070
5.67
543.81
0261020003
MATERIAL MELAMINIZADO
m2
108.2445
45.13
4,884.87
0265010021
163.8421
9.36
1,533.54
0265020082
TUBERIA FG 1/2"
9.0000
7.31
65.79
0265050021
38.1823
2.97
113.39
0265050022
220.4710
1.87
412.28
0265050023
und
21.0000
2.97
62.37
0265050024
und
40.0000
1.87
74.80
0265080006
2.0000
8.47
16.94
0265190031
und
29.0000
1.54
44.66
0265190032
und
7.0000
1.00
7.00
0265190033
und
11.0000
1.00
11.00
0265370013
pza
40.0000
2.02
80.80
0265370100
1.0000
500.00
500.00
0265370102
2.5440
4.45
11.30
0268040024
10.0000
7.65
76.50
0272010004
308.6241
1.24
382.69
0272010012
34.7316
1.45
50.36
0272010021
20.5176
1.78
36.53
0272030032
und
8.0000
2.00
16.00
0272100001
und
34.2899
1.27
43.55
und
0272100002
156.4135
0.92
143.90
0272100004
80.1231
3.00
240.36
0272100005
3.9960
4.26
17.04
0272100006
1.1988
2.87
3.44
0272100008
und
128.0000
1.02
130.56
0272100009
3.7962
2.03
7.71
0272130069
pza
3.0000
9.45
28.35
0272140027
und
1.0000
1.50
1.50
0272140030
und
12.0000
9.45
113.40
0272150076
34.0000
7.80
265.20
0272150077
pza
15.0000
3.21
48.15
0272150078
pza
7.0000
3.25
22.75
0272150079
16.0000
1.00
16.00
0272190032
89.0000
5.04
448.56
0272240016
483.8013
2.37
1,146.61
0272240017
247.8283
3.33
825.27
0272240018
12.3600
4.12
50.92
0272300005
13.0000
1.45
18.85
0272320005
53.0000
2.20
116.60
0272530020
106.0000
1.30
137.80
0272530021
6.0000
1.35
8.10
0272530066
und
129.0000
1.54
198.66
0272530070
und
88.0000
3.25
286.00
0272530071
und
13.0000
9.45
122.85
0272530072
und
4.0000
8.45
33.80
0272530073
und
1.0000
9.35
9.35
0272710005
pza
27.0000
21.19
572.13
0272730001
166.2261
1.64
272.62
0272730002
51.1601
2.50
127.90
0273010042
105.9664
2.37
251.15
0273010046
12.5475
4.20
52.71
0273010047
249.1800
2.24
558.16
0273010048
112.1295
2.75
308.36
0273010049
11.9700
5.67
67.87
0273010050
3.7800
8.03
30.35
0273160004
pza
47.0000
12.71
597.37
0273180008
pza
1.0000
8.47
8.47
0273180019
pza
3.0000
7.63
22.89
0273180020
pza
0274010090
0274020002
0274020007
pza
0274020015
0274020016
0274020017
0274040002
und
1.0000
8.74
8.74
66.6000
2.37
157.84
62.6088
1.27
79.51
0.4389
2.03
0.89
und
163.0000
1.50
244.50
pza
51.2570
3.00
153.78
pza
0.1386
2.87
0.40
393.0000
0.21
82.53
0274040011
106.0000
3.95
418.70
0275120002
pza
11.0000
1.99
21.89
0275130010
pza
170.0000
8.47
1,439.90
0277000002
20.0000
15.13
302.60
0277000021
18.0000
1.00
18.00
0279010094
p2
853.9650
1.67
1,426.13
0279560003
PLACA RECORDATORIA
und
1.0000
500.00
500.00
496,683.68
EQUIPOS
0337010001
HERRAMIENTAS MANUALES
%MO
0337020045
JALONES
HE
7.2288
3.50
5,588.86
0337020046
MIRA TOPOGRAFICA
HE
3.6144
3.50
12.64
0337030019
CORTADORA DE CONCRETO DE 12 HP hm
198.7376
47.56
9,452.07
0337540011
TEODOLITO
0348010085
0348040038
0348220001
EQUIPO PULVERIZADOR
HE
25.31
3.6144
15.00
54.15
22.0624
18.66
411.64
hm
8.9911
85.72
770.62
HE
10.1621
1.25
12.70
0348760055
57.4408
21.18
1,216.58
0349030001
78.6772
10.50
826.14
0349030073
hm
3.9106
11.50
44.97
0349070004
17.2744
5.50
94.99
0349070050
21.3336
10.25
218.63
0349100007
2.4640
12.55
30.87
0349160020
TALADRO DE 1/4"
und
4.7721
10.50
50.09
0349190003
NIVEL
HE
3.6144
12.00
43.32
0349730006
HE
6.6665
84.03
560.48
0349900013
TALADRO ELECTRICO
hm
18.6636
45.00
839.70
hm
20,253.75
SUBCONTRATOS
0403010001
0403010002
GLB
1.0000
2,000.00
2,000.00
500.00
500.00
2,500.00
Total
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
S/.
Pgina :
Presupuestado S/.
9.69
54.22
85,384.91
22,944.35
59,627.99
168,021.16
517.92
309.91
25.51
220.11
47.70
6.35
1,576.04
533.96
184.32
4,647.79
1,007.17
38.40
993.43
686.50
74.18
1,809.78
1,234.68
132.57
48.86
306.00
51.00
34.02
506.46
38.28
164.43
345.87
33.60
78.28
127.68
59.36
50.80
5,616.68
8,207.64
494.18
1,256.11
3,803.59
2,419.64
853.90
469.87
3,709.32
5,431.50
283.73
94.52
47.26
335.38
127.60
246.86
31.22
264.42
129.78
127.68
33.90
2,929.50
1,173.00
10,431.52
1,219.86
324.80
1,440.00
102.52
112.67
18.64
67.80
106.68
13.97
356.16
3,697.28
72.85
2,160.00
55.53
242.44
52.80
624.00
172.70
1,576.35
2,135.56
1,192.36
2,325.22
71.40
43.23
102.52
8,321.54
5,052.63
1,215.80
3,235.84
1,215.80
1,210.53
1,815.80
1,210.53
2,364.32
8,078.95
2,026.32
4,447.44
3,842.11
2,374.34
2,631.58
1,243.56
2,631.54
2,269.33
10,649.17
224.32
112.06
617.40
3,933.93
13.06
2,888.64
1,123.79
1,789.64
1,645.90
3,058.81
458.15
6,577.07
142.10
107.31
214.33
41.14
406.38
203.32
9,754.14
151.28
146.67
459.00
18,695.34
46.76
399.50
40.00
12.00
258.39
9.90
11,405.23
257.40
9.90
160.00
250.00
1,100.00
800.00
880.70
49.70
19.37
1,000.00
1,500.00
193.71
201.68
276.08
138.99
8,062.24
48.98
68.49
23.52
41.95
3,208.75
84.04
58.76
6,081.46
16,277.88
527.20
786.83
588.33
4,556.00
4,200.00
400.00
300.00
4,827.96
2,811.45
3,546.61
21,500.00
17,796.59
10,381.35
5,334.75
3,432.20
12,480.00
29.70
67.24
24.40
43.82
116.96
44.15
119.00
191.15
3,389.84
7,629.32
600.00
138.71
6.36
430.10
2,878.50
118.64
3,500.00
1,692.08
2,662.01
3.47
4.52
1,204.85
32.14
600.00
2,120.00
9,902.24
2,966.12
1,008.48
1,186.44
9,491.60
4,569.21
1,828.08
811.53
850.08
575.34
1,644.85
3,235.76
2,292.00
49.96
203.28
93.17
59.29
389.62
10,311.14
425.42
1,455.95
2,521.24
1,864.42
965.22
1,211.21
101.64
3,991.17
1,695.31
28,877.66
284.53
13.55
112.24
2,200.00
2,372.88
129.66
97.25
48.63
364.30
543.48
4,885.44
1,533.43
65.82
112.87
415.98
62.37
74.80
16.94
44.66
7.00
11.00
80.80
500.00
11.36
76.50
383.37
50.24
36.45
16.00
43.21
145.62
240.61
17.04
3.46
130.56
7.75
28.35
1.50
113.40
265.20
48.15
22.75
16.00
448.56
1,146.09
825.30
50.88
18.85
116.60
137.80
8.10
198.66
286.00
122.85
33.80
9.35
572.13
272.70
128.15
251.03
52.70
557.84
308.62
67.83
30.35
597.37
8.47
22.89
8.74
157.62
79.62
0.91
244.50
154.49
0.40
82.53
418.70
21.89
1,439.90
302.60
18.00
1,423.28
500.00
496,718.30
5,588.86
27.11
13.55
9,452.46
54.22
411.10
770.95
8.91
1,216.48
826.08
44.84
95.02
218.64
30.92
50.90
45.18
560.20
840.00
20,255.42
2,000.00
500.00
2,500.00
687,505.91
687,494.88
687,494.88