Professional Documents
Culture Documents
Obra
0705001
Subpresupuesto
001
Fecha
06/12/2014
Lugar
060109
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
MANO DE OBRA
0147000032
TOPOGRAFO
hh
83.7333
17.07
0147000037
OPERARIO
hh
4,596.7422
15.52
0147010001
CAPATAZ
hh
1,706.0654
17.07
0147010002
OPERARIO
hh
838.1420
15.52
0147010003
OFICIAL
hh
1,828.5548
13.22
0147010004
PEON
hh
36,819.1098
11.86
MATERIALES
0201000012
LEA
0201800003
TER
19.3010
40.00
208.6255
12.00
0202000008
kg
14.1310
3.90
0202010005
0202020004
kg
30.7986
3.90
kg
2.1740
3.90
0202040009
kg
181.9500
3.90
0202040010
ALAMBRE NEGRO N8
kg
1,778.5390
3.90
0202060005
pza
70.3248
4.00
0202130004
70.3248
15.00
0202910001
GRAPAS
kg
1.3000
1.50
0202910007
und
32.0000
3.24
0202970004
kg
906.3000
3.69
0203000033
4,276.2435
3.69
0204000000
ARENA FINA
m3
4.1669
127.12
0205000001
m3
7.0167
127.12
0205000003
m3
318.2575
127.12
0205000004
m3
1.3612
110.00
0205000011
m3
11.7831
93.22
0205000031
MATERIAL SELECCIONADO
m3
522.5925
23.86
0205010001
m3
131.8950
84.75
0205010004
ARENA GRUESA
m3
873.0363
127.12
0205010005
m3
219.5036
127.12
0205010013
m3
39.0000
84.75
0205020050
m3
1,359.9800
127.12
0205030007
m3
14.8500
127.12
0205030075
92.4186
84.75
0205360013
m3
48.7200
127.12
0210140020
und
2.0000
41.56
0210140077
810.0000
36.45
0213000006
ASFALTO RC-250
gln
30.5741
82.00
0213010013
ASFALTO RC-250
gln
779.5308
14.20
0213510002
PEGAMENTO
gln
2.0250
77.80
0217000021
LADRILLOPASTELERO DE 25*25 E 3 CM
und
3,773.9200
0.72
0221000000
BOL
5,187.3407
19.92
0221030003
87.0000
48.20
0226070059
und
2.0000
145.00
0229030002
BOL
362.9115
15.00
0229030004
YESO
BOL
1,939.9076
14.00
0229040091
36.0000
120.00
0229050081
YESO DE 20 KG
6.4155
15.00
0229070086
1.0000
20.00
0229130010
CINTA TEFLON
und
33.7500
1.00
0229220001
CORDEL
88.6384
0.80
0230000018
und
2.0000
120.00
0230020099
89.4040
33.25
0230080013
und
2.0000
19.20
0230420068
und
47.3800
28.35
0230460013
2.0250
77.80
0230460036
10.3711
77.80
0230460037
gln
37.0622
77.80
0230470003
kg
7.2128
35.00
0230480032
CINTA TEFLON
pza
33.7500
1.00
0230510035
202.5000
14.58
0230550054
135.0000
180.00
0230850011
SIKA IMPERMEABILIZANTE
gln
7.1400
22.50
0230910023
ACCESORIO 4523
und
1.0000
6,194.12
0231510021
CAJA DE C.S. 30 CM X 60 CM
und
135.0000
45.00
0232010001
m3
5,193.7200
9.00
0238000000
HORMIGON
m3
55.8696
127.12
0239010069
mes
3.0000
1,200.00
0239020079
kg
3.7756
10.40
0239050000
AGUA
m3
242.6728
0.52
0239060010
kg
2.0000
48.20
0239070003
GUARDACABO
und
2.0000
22.23
0239990004
TAPA METALICA
und
35.0000
90.00
0242110001
MADERA EUCALIPTO
p2
7,500.0000
2.00
0243010003
MADERA TORNILLO
p2
4,025.1908
7.20
0243400032
SEALES DE 75 X 75 CM
und
3.0000
450.00
0244010042
315.0000
4.50
0246910001
ALAMBRE DE PUAS
26.0000
0.36
0248090012
und
123.0000
285.80
0248760058
12.0000
50.00
0250010000
und
135.0000
45.13
0250050041
und
36.0000
48.20
0250060010
135.0000
33.42
0252040051
32.0000
22.80
bls
0253000000
KEROSENE INDUSTRIAL
gln
4.8167
18.00
0253040002
BREA
0253900001
kg
2.7000
10.00
gln
18.0819
48.00
0254010051
PINTURA LATEX
gln
4.5590
36.50
0254060023
0.5400
36.50
0255000002
IMPRIMANTE TEMPLE
kg
3.6472
22.50
0256000002
und
70.3248
1.50
0265010013
90.1600
15.00
0265050015
2.0000
12.00
0265050016
und
4.0000
12.50
0265160051
und
64.0000
14.60
0265250001
POSTES DE 1.2 M.
und
26.0000
15.22
0265320018
und
10.0000
12.20
0265390071
und
17.0000
3.80
0265450011
pza
2.0000
26.80
0265450015
pza
2.0000
25.55
0265450019
pza
2.0000
38.45
0265890002
und
135.0000
25.00
0265900052
ESCALERA METALICA
pza
4.0000
250.00
0268000041
TUBERIA DE F G =1 1/2"
63.8600
21.15
0269000027
4,509.7710
28.30
0269000029
850.5000
25.20
0269510002
0271020035
0272010012
0272010017
0272010020
1.0000
57.00
135.0000
12.80
4,275.5055
6.95
3,345.6465
8.04
5.0000
6.95
0272010021
5.0000
8.04
0272010024
10.0000
8.04
0272030019
und
270.0000
0.80
0272040046
5.0000
3.80
0272050026
und
135.0000
0.80
0272130068
und
2.0000
2.00
0272140025
und
515.4024
17.20
0272140026
und
1.0000
20.25
0272200040
und
1.0000
3.80
0272300015
und
2.0000
2.60
0272310001
und
22.0000
2.80
0272310002
und
52.0000
2.60
0272330000
135.0000
8.00
0272330001
135.0000
14.00
0277020002
135.0000
60.00
0277020006
1.0000
111.00
0277090005
pza
17.0000
111.00
0278500001
und
9.0000
120.00
0278600000
und
9.0000
111.00
0284010002
HIPOCLORADOR
und
1.0000
45.00
0289010003
CLAVOS DE 2 1/2"
kg
22.4370
4.41
0289010004
CLAVOS DE 3"
kg
981.5440
3.90
und
EQUIPOS
0337010001
0337020046
MIRA TOPOGRAFICA
HE
58.0659
5.00
0337540001
MIRAS Y JALONES
hm
81.6803
5.00
0337540006
MIRA TOPOGRAFICA
hm
1.0265
5.00
0337540011
TEODOLITO
HE
83.7333
17.00
0348000065
hm
145.1706
14.20
0348010007
174.0000
15.25
0348010009
MEZCLADORA 11 P3
hm
12.0000
15.25
0348010011
157.7111
15.25
0348070000
17.3107
80.00
0348210067
16.0000
15.00
0348500001
CORTA TUBOS
hm
119.5160
35.20
0348510001
hm
321.4560
35.20
0349020002
119.5160
120.00
0349030001
1,959.7700
21.50
0349030004
6.9840
21.50
0349030073
COMPACTADORA 7HP-T.PLANCHA
hm
803.6400
21.50
0349060030
hm
840.7858
145.00
0349070001
hm
87.0000
14.41
0349070004
hm
51.9353
14.41
0349170001
VOLQUETE 6 M3
hm
229.4130
180.00
0349190001
TEODOLITO
hm
116.1317
17.00
0349190003
NIVEL
HE
81.6803
14.00
0349520099
VIBRADOR
hm
13.9973
14.41
0398010001
HERRAMIENTAS
%MO
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
Pgina :
ENTRO URBANO DE MAGDALENA, LA FILA CHORO`PAMPA, LA GRANADA Y PUEBLO NUEVO DISTRITO DE MAGDALENA CAJAMARCA CAJAMARCA
ENTRO URBANO DE MAGDALENA, LA FILA CHORO`PAMPA, LA GRANADA Y PUEBLO NUEVO DISTRITO DE MAGDALENA CAJAMARCA CAJAMARCA
1,429.27
1,413.00
71,341.40
71,356.61
29,122.61
29,168.14
13,007.93
13,006.77
24,173.43
24,166.66
436,674.64
436,730.44
575,749.30
575,841.62
772.00
772.04
2,503.56
2,503.51
55.11
55.11
120.12
120.42
8.46
8.48
709.61
710.22
6,936.31
6,936.66
281.28
281.30
1,054.80
1,054.87
1.95
2.08
103.68
103.68
3,344.25
3,344.40
15,779.33
15,768.90
530.09
528.85
892.38
891.98
40,457.21
40,457.76
149.60
149.73
1,098.13
1,098.63
12,469.00
12,484.15
11,178.53
11,180.33
110,980.84
110,963.41
27,902.84
27,904.36
3,305.25
3,306.00
172,880.66
172,880.66
1,887.73
1,887.00
7,832.60
7,831.47
6,193.29
6,193.53
83.12
83.12
29,524.50
29,524.50
2,506.74
2,507.42
11,069.33
11,070.14
157.16
157.95
2,717.22
2,717.22
103,331.81
103,333.62
4,193.40
4,193.40
290.00
290.00
5,443.65
5,443.67
27,158.74
27,158.71
4,320.00
4,320.00
96.30
96.24
20.00
20.00
33.75
33.75
70.91
73.88
240.00
240.00
2,972.55
2,972.90
38.40
38.40
1,343.22
1,343.20
157.16
157.95
806.79
803.76
2,883.27
2,876.77
252.35
252.45
33.75
33.75
2,952.45
2,956.50
24,300.00
24,300.00
160.65
160.65
6,194.12
6,194.12
6,075.00
6,075.00
46,743.48
46,743.48
7,102.19
7,101.43
3,600.00
3,600.00
39.31
37.76
126.19
120.67
96.40
96.40
44.46
44.46
3,150.00
3,150.00
15,000.00
15,000.00
28,981.37
28,946.44
1,350.00
1,350.00
1,417.50
1,417.50
9.36
9.36
35,153.40
35,153.40
600.00
600.00
6,092.55
6,092.55
1,735.20
1,735.20
4,511.70
4,511.70
729.60
729.60
86.76
85.40
27.00
27.00
867.84
867.93
166.44
166.85
19.71
20.25
82.13
82.06
105.48
105.49
1,352.40
1,352.40
24.00
24.00
50.00
50.00
934.40
934.40
395.72
395.72
122.00
122.00
64.60
64.60
53.60
53.60
51.10
51.10
76.90
76.90
3,375.00
3,375.00
1,000.00
1,000.00
1,350.64
1,350.36
127,626.49
127,647.99
21,432.60
21,432.60
57.00
57.00
1,728.00
1,728.00
29,714.79
29,724.94
26,899.03
26,892.63
34.75
34.75
40.20
40.20
80.40
80.40
216.00
216.00
19.00
19.00
108.00
108.00
4.00
4.00
8,864.88
8,847.74
20.25
20.25
3.80
3.80
5.20
5.20
61.60
61.60
135.20
135.20
1,080.00
1,080.00
1,890.00
1,890.00
8,100.00
8,100.00
111.00
111.00
1,887.00
1,887.00
1,080.00
1,080.00
999.00
999.00
45.00
45.00
98.96
98.72
3,828.01
3,831.02
1,071,713.50
1,071,674.65
7,060.68
7,060.68
290.35
290.33
408.40
408.40
5.15
5.13
1,423.41
1,413.00
2,061.41
2,032.39
2,653.50
2,653.50
183.00
183.00
2,405.08
2,405.19
1,384.80
1,384.86
240.00
240.00
4,207.10
4,212.94
11,315.39
11,315.25
14,342.40
14,341.92
42,135.06
42,105.66
150.07
150.16
17,278.26
17,278.26
121,914.55
121,923.40
1,253.67
1,253.67
748.46
747.87
41,293.80
41,294.34
1,974.21
1,959.72
1,143.52
1,123.10
201.74
202.35
13,886.37
13,886.37
289,960.38
289,871.49
S/.
1,937,423.18
1,937,387.76
1,937,387.76