Professional Documents
Culture Documents
S10
Consorcio
0802018
Subpresupuesto
001
Fecha
01/08/2015
Lugar
140105
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
MANO DE OBRA
0147010002
0147010003
0147010004
OPERARIO
OFICIAL
PEON
hh
hh
hh
8,458.0806
9,536.7002
33,171.3360
18.24
15.28
13.74
154,275.39
145,720.78
455,774.16
154,126.96
145,630.13
455,730.52
755,770.33
755,487.61
MATERIALES
0201800002
0202000008
0202010002
0202010005
0202040009
0202040010
0202100015
0202100099
0202710004
0202710006
0202970002
0204000000
0204010011
0204110012
0205000003
0205000004
0205010000
0205010004
0205010033
0205020020
0205030005
0205560002
0213000006
0213020100
0221000093
0229200010
0230020001
0230190012
0230990011
0230990019
0230990080
0231410001
0231410003
0231410004
0231510020
0232000054
0239000013
0239000014
0239000015
0239000016
0239050000
0239150006
0239150007
0239150008
0239150009
0239150010
0239150011
0239150012
0239150014
gln
kg
kg
kg
kg
kg
und
1,472.9515
16.4160
0.5000
16.4160
674.4154
1,906.1422
12.0000
46.74
4.41
4.41
4.41
4.41
4.41
12.00
68,845.75
72.39
2.21
72.39
2,974.17
8,406.09
144.00
68,842.61
72.23
2.21
72.23
2,925.47
8,408.91
144.00
kg
pza
pza
kg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
gln
m3
BOL
gln
BOL
gln
gln
und
und
pza
und
und
und
GLB
und
1,464.9463
84.0000
5.5000
11,347.4313
267.1523
7,312.8536
838.3170
0.6160
1,309.2327
14,295.1425
1,367.4926
3,656.4268
5.6000
15.2693
5,868.2190
159.3072
2,588.7293
21,199.0977
0.1500
14.9155
695.0650
0.4925
3.0000
4.4747
11.0000
550.0000
550.0000
550.0000
1.0000
3.0000
2.90
28.66
44.68
3.12
38.50
33.00
12.00
56.70
56.70
32.20
49.90
25.00
33.00
84.90
5.00
11.44
507.40
23.10
36.55
3.50
19.90
59.32
1.00
23.50
80.00
15.00
18.65
10.20
169,259.86
1,500.00
4,248.34
2,407.44
245.74
35,403.99
10,285.36
241,324.17
10,059.80
34.93
74,233.49
460,303.59
68,237.88
91,410.67
184.80
1,296.36
29,341.10
1,822.47
1,313,521.25
489,699.16
5.48
52.20
13,831.79
29.22
3.00
105.16
880.00
8,250.00
10,257.50
5,610.00
169,259.86
4,500.00
4,262.48
2,407.44
245.74
35,420.94
10,418.94
241,324.17
10,059.80
34.91
74,209.83
460,296.85
68,222.81
91,410.67
184.80
1,296.45
29,341.10
1,805.48
1,313,481.43
489,730.85
5.48
59.66
13,901.30
29.55
3.00
104.41
880.00
8,250.00
10,257.50
5,610.00
169,259.86
4,500.00
mes
9.0000
75.00
675.00
675.00
und
1.0000
1,800.00
1,800.00
1,800.00
und
1.0000
8,500.00
8,500.00
8,500.00
m3
und
und
und
und
und
und
und
und
2,725.6924
2.0000
5.0000
80.0000
4.0000
30.0000
4.0000
2.0000
8.0000
1.00
86.33
203.63
33.49
186.56
25.54
52.61
60.25
48.95
2,725.69
172.66
1,018.15
2,679.20
746.24
766.20
210.44
120.50
391.60
2,846.75
172.66
1,018.15
2,679.20
746.24
766.20
210.44
120.50
391.60
Fecha :
29/08/2015 09:34:10p.m.
Cantidad
Precio S/.
und
8.0000
48.95
391.60
391.60
und
8.0000
48.95
391.60
391.60
und
70.0000
48.95
3,426.50
3,426.50
und
4.0000
48.95
195.80
195.80
pza
38.0000
250.00
9,500.00
9,500.00
p2
und
19,268.0101
38.0000
5.00
116.29
96,340.05
4,419.02
96,356.02
4,419.02
p2
205.8520
5.00
1,029.26
1,029.26
pln
und
und
m
gln
gln
gln
gln
gln
und
m
6.0000
550.0000
11.0000
80.3400
158.3237
0.5000
1.5200
271.9998
90.8300
1.0000
2.8601
32.77
12.00
120.00
120.00
38.93
36.55
42.86
60.31
56.45
500.00
85.43
196.62
6,600.00
1,320.00
9,640.80
6,163.54
18.27
65.15
16,404.31
5,127.35
500.00
244.34
196.62
6,600.00
1,320.00
9,640.80
6,186.66
18.28
65.15
16,375.51
5,131.90
500.00
243.11
gln
6,956.3803
11.02
76,659.31
76,732.59
3,385,800.95
3,386,130.27
Cdigo
Recurso
Unidad
0239150015
0239150016
0239150017
0239150018
0239500100
0243010003
0243400033
0245010001
0245010007
0250010002
0250040053
0251990091
0253030025
0253030027
0254020042
0254450001
0254450002
0279560003
0288010002
0295010001
EQUIPOS
0337010001
0337010100
0337020041
0337020046
0337540011
0337900100
0348010011
0348040004
0348040010
0348040017
0348040036
0348100002
0348210052
0348410001
0348960002
0348990051
0349020007
0349030004
0349030007
0349030053
0349040010
0349050008
0349060003
0349060055
0349070001
0349090000
0349100007
HERRAMIENTAS MANUALES
ALQUILER DE CASETA DE GUARDIANIA
CORDEL
MIRA TOPOGRAFICA
TEODOLITO
BARRENO
MEZCLADORA DE CONCRETO DE 9 -11P3
CAMION CISTERNA 4x2(AGUA)178-210HP
3000G
CAMION PLATAFORMA 4x2 122 HP 8 TON.
CAMION SEMITRAYLER 6x4 330 HP 35 TON.
CAMION VOLQUETE 6x4 330 HP 10 M3
CAMIONETA 1 TN
EQUIPO DE CORTE
MOCHILA FUMIGADORA
CIZALLA
ENCOFRADO METALICO
COMPRESORA NEUMATICA 76 HP 125-175
PCM
COMPACTADOR VIBR. TIPO PLANCHA 7 HP
RODILLO LISO VIBR AUTOP 101-135HP 10-12T
RODILLO TANDEM VIB.AUTOP 80-110HP
6-8TON
CARGADOR S/LLANTAS 125-155 HP 3 YD3.
PAVIMENTADORA SOBRE ORUGAS 69 HP
10-16'
MARTILLO NEUMATICO DE 24 Kg.
RETROEXCAVADORA DE 1/2 A 1 1/4 YD3
VIBRADOR DE CONCRETO 4 HP 1.35"
MOTONIVELADORA DE 125 HP
MEZCLADORA CONCRETO TAMBOR 18HP
11P3
%MO
mes
m
HE
HE
hm
hm
hm
9.0000
248.6414
19.2497
8.7497
20.7136
807.8294
697.0958
350.00
2.50
1.67
11.20
7.08
9.21
199.49
23,362.39
3,150.00
621.60
32.15
98.00
146.65
7,440.11
139,063.64
23,362.39
3,150.00
626.45
32.41
98.50
145.64
7,366.31
139,415.08
hm
hm
hm
hm
hm
HE
hm
und
hm
32.0000
16.0000
1,999.2956
16.0000
20.2654
397.5772
306.8854
5.2500
10.3568
146.08
264.33
220.87
72.36
5.86
1.45
7.50
30.00
69.79
4,674.56
4,229.28
441,584.42
1,157.76
118.76
576.49
2,301.64
157.50
722.80
4,674.56
4,229.28
441,544.29
1,157.76
118.94
556.05
2,301.64
157.50
721.74
hm
hm
hm
2,171.2335
1,180.4313
265.5801
31.63
157.66
194.75
68,676.12
186,106.80
51,721.72
68,727.98
186,187.70
51,704.46
hm
hm
558.7202
265.5801
186.34
140.73
104,111.92
37,375.09
103,971.68
37,299.09
hm
hm
hm
hm
hm
10.3568
350.6475
59.7824
1,284.9367
59.7824
6.93
260.00
6.84
173.32
9.21
71.77
91,168.35
408.91
222,705.23
550.60
71.20
91,207.76
409.14
223,022.28
551.12
Cantidad
Precio S/.
hm
19.2076
9.21
176.90
176.89
hm
hm
hm
HE
hm
hm
265.5801
138.2043
8.7500
8.7497
701.6246
551.3293
119.72
181.91
95.88
8.90
6.84
274.09
31,795.25
25,140.74
838.95
77.87
4,799.11
151,113.85
31,918.23
25,203.40
838.95
77.16
4,812.55
151,161.89
1,606,276.93
1,607,000.02
Cdigo
Recurso
Unidad
0349100011
0349110012
0349130004
0349180010
0349190003
0349520003
0390010001
Total
S/.
5,747,848.21
5,748,617.90
5,748,617.90
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