Professional Documents
Culture Documents
S10
RECURSOS Y PRECIOS
PRESUPUESTO: RECONTRUCCION
SUBPRESUPUESTO: RECONTRUCCION DE LA RELAVERA
CLIENTE: MINERIA
UBICACION: PASCO - PASCO - YANACANCHA
MONEDA: NUEVOS SOLES
ELABORADO POR: ING. ROBERT CONDOR SUAREZ
FECHA: 27/11/2015
0503002
190111
Cdigo
Recurso
0147000032
0147000037
0147000038
0147000039
0147010002
0147010003
0147010004
0147010021
TOPOGRAFO
INGENIERO AGRONOMO
INGENIERO CIVIL/AGRICOLA
INGENIERO SANITARIO
OPERARIO
OFICIAL
PEON
CAPATAZ
Unidad
Cantidad
Precio S/.
Parcial S/.
745.6000
6.0000
6.0000
3.0000
4,837.9382
6,603.7176
44,693.3572
3,058.0038
14.58
3,500.00
4,000.00
4,000.00
14.31
12.56
11.35
17.17
10,870.85
21,000.00
24,000.00
12,000.00
69,230.90
82,942.69
507,269.60
52,505.93
MANO DE OBRA
hh
mes
mes
mes
hh
hh
hh
hh
779,819.97
MATERIALES
0201800002
0202000007
0202000015
0202010022
0202170001
0203020003
0203310003
0204000000
0204010013
0205000004
0205000009
0205000010
0205000039
0205000040
0205010004
0205010016
0205010017
0205300072
0205300073
0210580001
0210580006
0213000006
0213000023
0217550002
0221000001
0227000007
0227020011
0228000022
0228100001
0229010100
0229060005
0229070082
0230020097
0230060005
0230110001
0230110009
0230120003
0230150041
0230180004
0230180005
0230520003
0230570008
0230750110
0230990056
0230990075
0230990104
0232000053
0234000003
0238000000
0239020044
gal
kg
kg
kg
kg
kg
u
m3
m3
m3
m3
m3
gal
m3
m3
m3
m3
m3
m3
m
m
gal
gal
u
bls
m
u
kg
kg
gal
bls
u
u
gal
gal
gal
gal
gal
m2
m2
gal
u
glb
u
c
u
glb
gal
m3
u
9.0395
221.1618
360.5140
724.0275
7.9000
11,721.4588
4.0000
2.5632
9,150.0000
298.8860
472.5000
126.0000
9.3600
6,466.7085
225.0100
44,062.5000
2,301.9875
672.8375
2,926.7455
70.5600
126.0000
334.9248
1.3104
2,400.0000
3,911.6155
315.7500
421.0000
210.5000
360.0000
68.9210
93.5000
2.0000
2.1050
0.6000
21.7500
5.3879
106.7450
62.8329
9,363.3240
4,679.2620
163.5334
24.0000
3.0000
40.0000
10.0000
8.0000
1.0000
155.0532
25.3008
12.0000
24.50
4.50
4.50
4.50
7.00
4.00
380.00
130.00
5.00
120.00
30.00
30.00
4.00
40.00
120.00
10.00
50.00
20.00
50.00
21.00
10.00
14.00
98.00
2.00
16.50
0.60
1.50
10.00
0.75
20.00
15.00
60.00
290.00
45.00
120.00
140.00
45.00
110.00
4.70
14.90
32.00
45.00
4,000.00
2.00
90.00
35.00
42,000.00
12.00
120.00
80.00
221.47
995.23
1,622.31
3,258.12
55.30
46,885.84
1,520.00
333.22
45,750.00
35,866.32
14,175.00
3,780.00
37.44
258,668.34
27,001.20
440,625.00
115,099.38
13,456.75
146,337.28
1,481.76
1,260.00
4,688.95
128.42
4,800.00
64,541.66
189.45
631.50
2,105.00
270.00
1,378.42
1,402.50
120.00
610.45
27.00
2,610.00
754.31
4,803.53
6,911.62
44,007.62
69,721.00
5,233.07
1,080.00
12,000.00
80.00
900.00
280.00
42,000.00
1,860.64
3,036.10
960.00
0239020099
0239050000
0239300004
0239900004
0239990051
0243040000
0243160004
0243600002
0243600003
0244010001
0244030018
0244030022
0246900002
0246900003
0253000003
0253050013
0253050014
0254010001
0259050001
0272000021
0272000106
0272000107
0272000108
0272310013
0277000015
0298010182
0298010183
pza
m3
m
u
u
p2
m2
p2
u
p2
pl
pl
u
u
gal
gal
gal
gal
pza
u
m
m
m
u
u
t
t
11.1411
7,884.9155
282.6720
180.0000
4.0000
11,779.2670
18,165.0000
12.6489
1.0000
27.0000
357.7401
12.0000
60.0000
60.0000
1,100.3318
5.3880
28.9998
1.1253
184.0000
100.00
5.00
1.00
80.00
450.00
4.80
1.00
4.50
250.00
3.50
115.00
30.00
487.65
369.50
14.00
45.00
16.20
49.00
35.00
1,114.11
39,424.58
282.67
14,400.00
1,800.00
56,540.48
18,165.00
56.92
250.00
94.50
41,140.11
360.00
29,259.00
22,170.00
15,404.65
242.46
469.80
55.14
6,440.00
12.0000
114.0300
148.0605
122.4000
4.0000
2.0000
279.0000
16.1400
14.50
150.00
123.00
230.00
120.00
3,500.00
130.80
426.50
174.00
17,104.50
18,211.44
28,152.00
480.00
7,000.00
36,493.20
6,883.71
1,797,729.47
EQUIPOS
0337010017
0337030002
0337050024
0348040027
0348080066
0348120094
0348760056
0348890003
u
u
hm
hm
hm
hm
u
he
7.5777
6.6938
55.1368
2,935.4284
739.4933
837.7933
24.0000
169.7904
180.00
80.00
6.00
233.76
22.36
150.78
2.00
52.50
1,363.99
535.50
330.82
686,185.74
16,535.07
126,322.47
48.00
8,914.00
0348890004
0349020007
0349030004
0349030007
he
hm
hm
hm
25.6000
493.3674
299.3110
1,229.6816
12.00
61.92
20.00
149.57
307.20
30,549.31
5,986.22
183,923.48
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
he
he
614.8408
799.4455
966.9841
249.4936
640.0244
871.8010
426.9800
1,337.6816
227.5534
169.7904
14.1200
385.6000
745.6000
227.16
433.24
175.89
121.07
216.08
5.00
7.50
161.74
27.72
25.00
110.00
8.00
20.00
139,667.24
346,351.77
170,082.83
30,206.19
138,296.47
4,359.01
3,202.35
216,356.62
6,307.78
4,244.76
1,553.20
3,084.80
14,912.00
0349040032
0349040036
0349040091
0349040092
0349040093
0349060006
0349070006
0349090000
0349100013
0349150007
0349180051
0349190003
0349880021
2,139,626.82
SUBCONTRATOS
0402010003
0402010004
glb
mes
1.0000
12.0000
10,000.00
500.00
10,000.00
6,000.00
16,000.00
Total
Fecha :
S/.
4,733,176.26
27/11/2015 11:01:05