Professional Documents
Culture Documents
Pgina :
0301004
Subpresupuesto
013
Fecha
01/06/2010
Lugar
090201
Cdigo
Recurso
Unidad
0101010003
0101010004
0101010005
OPERARIO
OFICIAL
PEON
hh
hh
hh
Cantidad
Precio S/.
MANO DE OBRA
14,262.9990
2,613.8951
7,519.0077
15.12
13.23
11.84
215,656.54
34,581.83
89,025.05
215,689.23
34,585.27
88,993.23
339,263.42
339,267.73
MATERIALES
0201020003
0201030001
02010500010001
0202010005
0204000000
0205000041
02070200010001
02070200010002
0207070001
02100500020002
0213070002
0213070003
0216020013
0221000001
0221010036
0222080008
0225020121
0225020138
0225020139
0228050036
0230190000
0230490018
0231010001
0232010007
0234000003
0237040005
02370600010004
0237060012
0237160001
02371700010010
02380100010001
0238010002
0238010004
0239020027
0239140030
0240010012
0240010015
0240020001
0240020017
0240070001
0240080014
0240150001
02401500010004
02401500020001
0240150004
kg
gal
gal
kg
m3
m3
m3
m3
m3
m2
kg
kg
und
0.3450
17.9330
27.0903
1.2753
0.0000
9.0100
211.7343
113.7166
80.0069
200.1090
1,454.4145
544.0919
63,043.4600
16.00
0.00
25.00
3.81
159.74
55.00
95.00
70.00
12.00
1.50
5.00
7.00
0.52
5.52
0.00
677.26
4.86
0.00
495.55
20,114.76
7,960.16
960.08
300.16
7,272.07
3,808.64
32,782.60
5.25
0.00
678.21
4.25
0.00
495.55
20,105.56
7,953.85
939.39
301.12
7,274.62
3,808.65
32,782.60
bls
m3
kg
m2
m2
2,393.4955
9.0100
8,274.2062
25.6790
124.3380
21.50
0.00
16.00
21.00
23.00
51,460.15
0.00
132,387.30
539.26
2,859.77
51,469.56
0.00
132,390.22
540.33
2,859.77
m2
m2
gal
u
p2
m3
gal
und
und
und
und
und
plg
plg
plg
pza
m2
gal
gal
m
588.1094
615.4559
1,793.6100
0.0669
579.6434
9.0100
90.6270
75.0000
300.0000
254.0000
97.0000
75.0000
145.9300
35.3430
3,515.9800
3.4510
1,135.2600
462.1651
526.7414
180.7050
24.00
27.00
0.00
0.00
0.00
0.00
8.00
60.00
3.80
18.30
9.60
8.60
0.85
0.82
1.20
0.00
23.00
36.00
24.00
0.00
14,114.63
16,617.31
0.00
0.00
0.00
0.00
725.02
4,500.00
1,140.00
4,648.20
931.20
645.00
124.04
28.98
4,219.18
0.00
26,110.98
16,637.94
12,641.79
0.00
14,114.63
16,617.31
0.00
0.00
0.00
0.00
725.01
4,500.00
1,140.00
4,648.20
931.20
645.00
124.04
29.45
4,219.17
0.00
26,110.98
16,637.95
12,645.72
0.00
28.6877
0.00
0.00
0.00
gal
gal
gal
kg
gal
gal
9.2758
2.4620
954.9351
245.0875
184.8660
242.3520
56.00
7.20
21.00
27.00
38.00
120.00
519.44
17.73
20,053.64
6,617.36
7,024.91
29,082.24
519.22
17.56
20,054.55
6,617.36
7,024.91
29,082.24
0240160005
0243120004
0254010001
0254030030
0254310006
0256990023
0256990024
0256990025
0263030002
0272000107
0298010180
gal
p2
gal
gal
gal
m2
m2
36.4825
6.7800
8.4708
1.6694
190.4130
3.0000
402.4913
42.90
6.70
45.00
0.00
45.00
0.00
0.00
1,565.10
45.43
381.19
0.00
8,568.59
0.00
0.00
1,568.75
45.43
381.34
0.00
8,568.73
0.00
0.00
m2
und
u
p2
715.2423
9,053.9100
36.7180
3,056.9621
0.00
0.04
0.00
4.20
0.00
362.16
0.00
12,839.24
0.00
362.17
0.00
12,824.98
451,789.44
451,764.83
15,341.21
1,178.29
143.65
135.41
0.00
0.00
0.00
106,909.40
731.72
0.00
15,341.21
1,178.74
138.61
133.36
0.00
0.00
0.00
106,949.12
731.72
0.00
124,439.68
124,472.76
EQUIPOS
0301010006
03010600020001
03010600020002
03010600020006
03010600020007
0301290003
03012900030001
0301500001
0348010011
0348220006
HERRAMIENTAS MANUALES
REGLA DE ALUMINIO 1" X 4" X 8"
REGLA DE ALUMINIO 1" X 4" X 10"
REGLA DE ALUMINIO 2" X 4" X 10"
REGLA DE ALUMINIO 1 1/2" X 3" X 6m
MEZCLADORA DE CONCRETO
MEZCLADORA DE CONCRETO 11 P3 (23 HP)
ANDAMIO METALICO
MEZCLADORA DE CONCRETO DE 9 -11p3
EQUIPO PULVERIZADOR
%mo
und
und
und
und
hm
hm
cpo
hm
hm
21.8202
2.5202
2.2569
1.1840
40.6510
100.8096
325.9433
40.6510
26.5454
54.00
57.00
60.00
0.00
0.00
0.00
328.00
18.00
0.00
SUBCONTRATOS
04000100010058
04110300020002
0411030003
0411040007
04120200010002
0412020002
m2
224.3900
210.00
47,121.90
47,121.90
m
u
m
m
167.6400
167.5900
116.4700
30.8600
0.00
0.00
120.00
40.00
0.00
0.00
13,976.40
1,234.40
0.00
0.00
13,976.40
1,234.40
m2
203.8700
124.00
25,279.88
25,279.88
87,612.58
87,612.58
1,003,105.12
1,003,117.90
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
1,003,117.90
Fecha :
08/04/2016 10:04:18 AM
supuestado S/.