Professional Documents
Culture Documents
Pgina :
3G
0701180
"MEJORAMIENTO DE LA VIA RUTA NPE-18C DESDE LA AV. SAEZ PEA HASTA LA AV.
AEROPUERTO(CODIGO TEMPORAL RUTA UC-107), DISTRITO DE CALLERIA YARINA COCHA,
PROVINCIA DE CORONEL PORTILLO - UCAYALI"
Subpresupuesto
001
INSTALACIONES SANITARIAS
Fecha
30/05/2014
Lugar
250101
Cdigo
Recurso
Unidad
0147000032
0147010002
0147010003
0147010004
TOPOGRAFO
OPERARIO
OFICIAL
PEON
hh
hh
hh
hh
Cantidad
Precio S/.
MANO DE OBRA
483.2659
17,482.6407
2,975.7425
44,535.9885
19.00
17.17
14.56
13.11
9,182.05
300,176.94
43,326.81
583,866.81
9,281.25
300,163.86
43,346.78
584,017.44
936,552.61
936,809.33
MATERIALES
0202000007
0202000008
0202010002
0202010062
0202820012
0202970002
0203310001
kg
kg
kg
kg
pza
kg
und
364.8168
975.5907
86.5260
879.3050
81.0000
15,708.7396
176.0000
5.00
5.00
5.00
5.00
7.00
3.10
195.00
1,824.08
4,877.95
432.63
4,396.52
567.00
48,697.09
34,320.00
1,824.08
4,883.77
432.63
4,396.53
567.00
48,715.12
34,320.00
0204010015
m3
36.3600
30.00
1,090.80
1,090.80
m3
BOL
und
rll
pza
BOL
gln
BOL
und
und
und
und
bal
ton
2,887.6233
4,123.7538
176.0000
23.8900
337.0000
39.4000
2.6960
601.4631
925.1638
118.3455
33.7365
48.5503
1.0000
498.2900
40.00
22.50
200.00
1.20
8.00
25.00
85.00
10.00
3.00
2.00
5.00
12.00
90.00
9.41
115,504.93
92,784.46
35,200.00
28.67
2,696.00
985.00
229.16
6,014.63
2,775.49
236.69
168.68
582.60
90.00
4,688.91
115,503.11
92,784.47
35,200.00
30.69
2,696.00
985.00
229.16
6,014.63
2,775.49
236.69
168.68
582.60
90.00
4,688.91
m3
und
und
634.0090
197.0000
126.0000
75.00
65.00
300.00
47,550.68
12,805.00
37,800.00
47,550.68
12,805.00
37,800.00
und
kg
m3
und
und
p2
p2
ML
p2
und
337.0000
10.0387
2,780.3413
60.8028
29.0000
13,094.3810
98.5000
4,649.3200
1,886.2910
337.0000
95.00
15.00
5.00
5.00
1,560.00
1.50
1.20
0.80
1.50
30.00
32,015.00
150.58
13,901.71
304.01
45,240.00
19,641.57
118.20
3,719.46
2,829.44
10,110.00
32,015.00
200.77
13,916.33
304.01
45,240.00
19,641.81
118.20
3,719.45
2,830.75
10,110.00
und
337.0000
35.00
11,795.00
11,795.00
und
197.0000
64.80
12,765.60
12,765.60
gln
und
pza
pza
152.6795
337.0000
69.0000
1.0000
48.00
16.00
30.00
45.00
7,328.62
5,392.00
2,070.00
45.00
7,341.87
5,392.00
2,070.00
45.00
0205010035
0221000000
0221030006
0229050001
0229070089
0230010001
0230010098
0230020001
0230690001
0230690002
0230690003
0230690039
0230850011
0232010099
0238000004
0238020001
0238020006
0239000066
0239020079
0239050000
0239060034
0239900040
0243000032
0243510061
0243510062
0243940004
0250010003
0250020064
0250020065
0254020042
0262520055
0271030034
0271090085
0271510055
0271510056
0271900057
0271900058
0271900059
0271900060
0271900061
0272010179
0272010180
0272010181
0272010182
0272010183
0272010184
0272010185
0272010186
1.0000
4.0000
20.0000
20.0000
2.0000
202.0000
12.0000
3,321.6750
2,056.7400
2,477.3385
1,274.7525
2,226.0000
3,370.0000
5,823.0898
1,800.00
1,085.00
500.00
430.00
650.00
160.80
296.00
25.68
41.83
62.70
93.42
132.91
1.56
27.09
1,800.00
4,340.00
10,000.00
8,600.00
1,300.00
32,481.60
3,552.00
85,300.61
86,033.43
155,329.12
119,087.38
295,857.66
5,257.20
157,747.50
1,800.00
4,340.00
10,000.00
8,600.00
1,300.00
32,481.60
3,552.00
85,287.96
86,030.50
155,340.92
119,086.16
295,867.20
5,257.20
157,767.64
212.3415
48.56
10,311.30
10,311.46
0272010187
2,320.8805
22.53
52,289.44
52,291.46
0272010188
0272010189
0272010190
0272010191
m
m
m
m
805.7100
392.6900
197.0000
305.5813
448.57
758.08
10.00
75.96
361,417.33
297,690.44
1,970.00
23,211.96
361,417.41
297,692.05
1,970.00
23,212.76
0272150103
0272200112
0272200113
0272200114
0272200115
0272200116
0272200117
0272200118
0272200119
0272200120
0272200121
0272200122
0272200123
0272200124
0272200125
0272200126
0272200127
0272200128
0272200129
0272200130
0272200131
0272200132
0272200133
0272200134
0272200135
0272200136
0272200137
0272200138
0272200139
0272200140
0272200141
0272200142
0272800042
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
pza
5.0000
2.0000
19.0000
13.0000
26.0000
2.0000
13.0000
3.0000
1.0000
2.0000
1.0000
1.0000
230.0000
17.0000
1.0000
2.0000
1.0000
2.0000
1.0000
1.0000
19.0000
7.0000
18.0000
1.0000
1.0000
1.0000
1.0000
15.0000
29.0000
12.0000
1.0000
1.0000
15.0000
190.00
561.30
195.72
178.50
446.45
590.59
522.43
590.60
938.26
1,313.56
107.88
127.85
429.67
656.97
93.40
156.67
266.17
267.14
382.32
535.25
31.40
62.80
543.00
543.00
890.00
1,352.00
2,970.69
900.00
1,217.00
3,200.00
1,569.00
750.00
123.00
950.00
1,122.60
3,718.68
2,320.50
11,607.70
1,181.18
6,791.59
1,771.80
938.26
2,627.12
107.88
127.85
98,824.10
11,168.49
93.40
313.34
266.17
534.28
382.32
535.25
596.60
439.60
9,774.00
543.00
890.00
1,352.00
2,970.69
13,500.00
35,293.00
38,400.00
1,569.00
750.00
1,845.00
950.00
1,122.60
3,718.68
2,320.50
11,607.70
1,181.18
6,791.59
1,771.80
938.26
2,627.12
107.88
127.85
98,824.10
11,168.49
93.40
313.34
266.17
534.28
382.32
535.25
596.60
439.60
9,774.00
543.00
890.00
1,352.00
2,970.69
13,500.00
35,293.00
38,400.00
1,569.00
750.00
1,845.00
0272800043
pza
2.0000
312.00
624.00
624.00
0272800044
pza
7.0000
417.00
2,919.00
2,919.00
0272800045
pza
5.0000
518.00
2,590.00
2,590.00
0272800046
pza
13.0000
95.00
1,235.00
1,235.00
pza
1.0000
165.00
165.00
165.00
pza
1.0000
260.00
260.00
260.00
pza
6.0000
31.00
186.00
186.00
und
674.0000
20.00
13,480.00
13,480.00
0272800047
0272800048
0277010100
0277020052
und
und
und
und
und
und
und
m
m
m
m
m
m
m
0277090009
0278020026
0278020027
0278020028
0278020029
0278020035
pza
6.0000
939.11
5,634.66
5,634.66
und
und
und
und
und
62.0000
12.0000
1.0000
7.0000
7.0000
442.73
2,419.20
2,903.04
782.95
1,150.00
27,449.26
29,030.40
2,903.04
5,480.65
8,050.00
27,449.26
29,030.40
2,903.04
5,480.65
8,050.00
2,690,662.54
2,690,795.56
EQUIPOS
0337010001
0337020046
0337540011
0348010011
0348040039
0348090012
0348330092
0349030079
0349030080
0349040098
0349040099
0349040100
0349070004
0349190003
0349270101
HERRAMIENTAS MANUALES
MIRA TOPOGRAFICA
TEODOLITO
MEZCLADORA DE CONCRETO DE 9 -11P3
CAMION VOLQUETE 400HP DE 14 M3
MOLDE METALICO ENCOFRADO CIRCULAR
BALDE DE PRUEBA TAPON ABRAZADERA Y
ACC
COMPACTADOR VIBR. TIPO SALTARIN 4 HP
CORTADORA ELECTRICO DIAMANTADA
P/CONCRETO
EXCAVADOR CON ORUGA 190HP 2.0Y
CARGADOR S/LLANTAS 350HP 2.30 Yd3
RETROEXCAVADOR S/LLANTAS 110HP 1.25Yd3
VIBRADOR DE CONCRETO 4 HP 2.40"
NIVEL
MAQUINA DE TERMOFUSION
%MO
HE
HE
hm
hm
EQU
hm
483.2659
483.2659
255.0777
1,368.0225
85.0000
64.2478
5.00
10.00
20.00
140.00
30.00
5.00
29,187.36
2,416.33
4,832.66
5,101.55
191,523.15
2,550.00
321.24
29,187.36
2,325.24
4,852.91
5,099.35
191,499.20
2,550.00
301.16
hm
hh
6,822.4552
26.8291
20.00
80.00
136,449.10
2,146.33
136,428.50
2,147.28
hm
hm
hm
596.4343
342.3048
865.4941
220.00
200.00
160.00
131,215.55
68,460.96
138,479.06
131,218.96
68,460.96
138,477.03
hm
HE
hm
344.2684
483.2659
1,516.4753
10.00
10.00
100.00
3,442.68
4,832.66
151,647.53
3,443.22
4,852.91
151,647.53
872,606.16
872,491.61
4,499,821.31
4,500,096.50
Total
S/.
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
4,500,096.50
Fecha :
11/07/2014 04:12:56 PM