S10

Precios y cantidades de recursos requeridos por tipo

Obra 0401006 CARRETERA PUENTE PAUCARTAMBO - OXAPAMPA (PROVIAS NACIONAL)

Subpresupuesto 001 CARRETERA PUENTE PAUCARTAMBO - OXAPAMPA (PROVIAS NACIONAL)
Fecha 30/10/2004

Lugar 190301 PASCO - OXAPAMPA - OXAPAMPA

Cdigo Recurso Unidad Cantidad

MANO DE OBRA

0147000032 TOPOGRAFO hh 706.8800

0147010001 CAPATAZ hh 57,077.2318
0147010002 OPERARIO hh 223,823.4249
0147010003 OFICIAL hh 191,397.8696
0147010004 PEON hh 517,946.0567
0147410001 BONIFICACION POR TRABAJO EN AGUA %MO

MATERIALES

0201000004 ACEITE PARA MOTOR SAE-30 gln 197.1037

0201800002 LUBRICANTES gln 27.3559
0201800003 FILTROS und 17.1402
0202010005 CLAVOS PARA MADERA C/C 3" kg 11,054.0284
0202040009 ALAMBRE NEGRO N16 kg 25,685.9532
0202040010 ALAMBRE NEGRO N8 kg 25.5000
0202040064 PERNO 1/2"x3" und 410.4600
0202080011 PERNOS 3/8" x 7" und 690.0000
0202080013 PERNOS 3/4"x14" und 2,957.6000
0202140002 JGO. PERNOS, TUERCAS Y ARANDELAS P/GUARDAVIA jgo 691.6694
0202510015 PERNOS kg 229.2330
0202900004 BARRA DE ACERO 3/8" X 3/8" X 6 m pza 6.1380
0202970003 ACERO DE CONSTRUCCION LISO kg 1,321.9920
0202970004 ACERO CONSTRUCCION CORRUGADO kg 272,993.6440
0203110002 LAMINA REFLECTIVA ALTA INTENS. p2 2,569.0530
0203110003 LAMINA REFELCTIVA GRADO INGEN. p2 738.8280
0205030076 MATERIAL SELECCIONADO PARA FILTRO m3 48.1826
0209080072 ALCANTARILLA METALICA 0=72" C=8 m 742.6500
0209330001 ALCANTARILLA TMC 36" E=1.5 MM m 113.6800
0209330002 ALCANTARILLA TMC 48" E=2.5 MM m 296.4000
0209330003 ALCANTARILLA TMC 60" E=3.0 MM m 754.5700
0212220067 PLACA DE BRONCE und 3.3135
0213000006 ASFALTO RC-250 gln 87,167.7560
0213010065 ASFALTO DILUIDO MC-30 gln 215,869.9100
0217080003 LADRILLO ARCILLA KK 10 X 14 X 24 CM und 2,600.0000
0221000000 CEMENTO PORTLAND TIPO I (42.5KG) BOL 201,211.5280
0227000007 GUIA m 619,278.2720
0227020011 FULMINANTE und 619,278.2720
0228010005 DINAMITA (CAJA 25 KG) kg 123,855.6544
0229220001 CORDEL und 4.4180
0229500091 SOLDADURA kg 809.5650
0230010000 CAL HIDRATADA kg 300.0000
0230020001 YESO DE 28 Kg BOL 44.1800
0230320005 FIBRA DE VIDRIO DE 4 MM. ACABADO m2 278.8100
0230650021 NEOPRENO CM3 61,200.0000
0230670014 LAMINA REFLECTANTE p2 215.9500
0230710001 PLANTAS NATIVAS und 4,678.0000
0230770001 BARRENO 5X7/8 und 9,201.5661
0230990021 GEOTEXTIL m2 12,416.4700
0232010095 TECKNOPOR 1"X 1.20X2.40 und 797.4434
0234000000 GASOLINA 84 OCTANOS gln 14,718.3611
0239050000 AGUA m3 0.6000
0243010003 MADERA TORNILLO p2 260,060.8290
0246900003 GAVION 5.0 m x 1.0 m x 1.0 m / 8 x 10 / 2.7 mm und 417.3600
0246900004 GAVION 5.0 m x 1.5 m x 1.0 m / 8 x 10 / 2.7 mm und 626.0400
0251010057 DELINEADOR DE GUARDAVA und 589.0404
0251060099 GUARDAVIA ACERO L=3.81 M und 589.7201
0251100058 ANGULO ACERO 4"x4"x1/2"x6 m pza 6.1994
0251130054 PLATINA 2" x 1/8" m 539.1000
0251130056 PLATINA 3/16"x2"x3" m 22.1820
0251130057 PLATINA 1/4"x2 1/2"x4" m 29.5760
0251200032 ANGULO 1"x1"x1/8" m 342.0500
0252050015 VARILLA LISA DE 3/4" kg 25.1200
0252090048 TUBO METALICO =2" m 5.6000
0252800024 ALMA DEL POSTE DE 3/8" X 1.05X 0.16 kg 263.0310
0253000000 KEROSENE INDUSTRIAL gln 21,892.9729
0253030020 DISOLVENTE EPOXICO gln 40.1950
0253030027 THINER gln 18.1017
0253100001 PETROLEO DIESSEL N 02 gln 39,562.4602
0253200002 SOLVENTE gln 126.0690
0254020042 PINTURA ESMALTE SINTETICO gln 104.1615
0254020100 PINTURA PARA TRAFICO gln 1,386.7590
0254110090 PINTURA ESMALTE gln 3.0000
0254220005 PINTURA ESMALTE EPOXICA gln 13.5425
0254220009 PINTURA ANTICORROSIVA EPOXICA gln 17.8425
0254460006 TINTA SERIGRAFICA NEGRA gln 4.9170
0254460007 TINTA SERIGRAFICA ROJA gln 0.1290
0254830001 PINTURA IMPRIMANTE gln 57.9825
0256960003 PLANCHA 8"x8" x 5/8" und 110.9100
0259030001 TERMINALES DE GUARDAVIAS und 33.9831
0265000055 TUBO Fo.GALV. DE 1" m 2,360.7000
0265000060 TUBO Fo.GALV. DE 3" m 43.0000
0265020100 TUBO F GALV. 4" m 86.0000
0265250002 POSTE DE ACERO GALVANIZADO L=1.80 m P/GUARDAVIA pza 691.6694
0265390067 TAPON METALICA pza 8.0000
0265910004 PLANCHA ROLADA DE 3/8" X 2.10 X 0.12 kg 417.3150
0265910005 PLACA DE APOYO 1/2" X 0.27 X 0.22 kg 129.4300
0269020016 TUBO DE 4" PVC und 7.9999
0271010033 TUBO DE FIERRO NEGRO 3" m 369.7000
0272010012 TUB. PVC 1/2" und 103.5000
0272130001 TUB. PVC SAL P/DESAGUE DE 2" x 3 m und 3,208.9598
0272130003 TUB. PVC SAL P/DESAGUE DE 4" x 3 m und 2,817.9682
0272290002 TUBO PVC =4" m 617.0000
0279570001 MICROESFERA DE VIDRIO kg 4,412.4150
0279580001 LIJA PARA METAL pza 21.5000

EQUIPOS

0337010001 HERRAMIENTAS MANUALES %MO

0348080000 MOTOBOMBA 10 HP 4" hm 1,838.9134
0348080066 MAQUINA PARA PINTAR PAVIMENTO hm 126.0690
0348100007 CAMIONETA 4 X 2 hm 138.0000
0348110005 VOLQUETE 6X4 330 HP 10 M3 hm 91,109.3711
0348120002 CAMION CISTERNA 4X2 (AGUA) 2,000 GAL. hm 11,888.3060
0348210052 EQUIPO DE CORTE hm 29.5308
0348210064 MAQUINA SOLDADORA hm 303.0301
0348400001 MOTOSIERRA hm 2,228.0000
0349010002 COMPRESORA NEUMATICA 250-330 PCM, 87 HP hm 11.6785
0349010091 BARREDORA MECANICA 10-20 HP hm 591.6576
0349020002 COMPRESORA NEUMATICA 196 HP 600-690 PCM hm 19,270.9981
0349030004 COMPACTADOR VIBR. TIPO PLANCHA 7 HP hm 18,754.3511
0349030013 RODILLO LISO VIBR AUTOP 70-100 HP 7-9 T. hm 6,837.7860
0349030025 RODILLO NEUMATICO AUTOP 81-100HP 5.5-20T hm 2,560.9395
0349030031 RODILLO PATA CABRA VIB.AUTOP. 84HP 8-10T hm 2,486.4849
0349030061 TRACTOR DE TIRO DE 63 HP hm 591.6576
0349040008 CARGADOR S/LLANTAS 100-115 HP 2-2.25 YD3 hm 2,294.1241
0349040011 CARGADOR S/LLANTAS 160-195 HP 3.5 YD3. hm 5,231.1451
0349040012 CARGADOR S/LLANTAS 200-250 HP 4-4.1 YD3. hm 12,668.3087
0349040023 RETROEXCAVADOR S/ORUG 115-165HP .75-1.4Y hm 4,614.8501
0349040034 TRACTOR DE ORUGAS DE 190-240 HP hm 9,399.9733
0349040036 TRACTOR DE ORUGAS DE 300-330 HP hm 14,534.4404
0349050030 ESPARCIDORA DE AGREGADOS hm 1,308.3026
0349060006 MARTILLO NEUMATICO DE 29 Kg. hm 77,107.3494
0349070004 VIBRADOR DE CONCRETO 4 HP 2.40" hm 13,008.9565
0349080004 CHANCAD.PRIM.SECUND.5FAJAS 75HP 46-70 T/ hm 3,898.7614
0349080010 ZARANDA VIBRATORIA 4"x6"x14" M.E. 15 HP hm 3,411.6346
0349090000 MOTONIVELADORA DE 125 HP hm 4,600.4440
0349090003 MOTONIVELADORA DE 130-135 HP hm 1,606.2465
0349090004 MOTONIVELADORA DE 145-150 HP hm 604.9979
0349100007 MEZCLADORA CONCRETO TAMBOR 23HP 11P3 hm 13,008.9565
0349130004 CAMION IMPRIMIDOR 6x2 178-210 HP 1,800 G hm 1,899.9602
0349150000 GRUPO ELECTROGENO 116 HP 75 KW hm 3,411.6346
0349150014 GRUPO ELECTROGENO 89 HP 50 KW hm 3,935.3150
0349180000 FAJA TRANSPORT 18"x4' M.E. 3KW 150 TON/H hm 3,411.6346
0349190001 TEODOLITO hm 353.4400
0349190007 GPS GEODESICO hm 26.5080
0349880002 NIVEL TOPOGRAFICO hm 353.4400
0380010001 MOVILIZACION Y DESMOVILIZACION GLB 1.0000
0398010050 PTMSV E IMPLEMENTOS DE SEGURIDAD GLB 1.0000
 Pgina : 1

s por tipo

Precio S/. Parcial S/. Presupuestado S/.

13.31 9,408.57 9,408.57

13.31 759,697.93 757,938.56
11.09 2,482,201.73 2,476,365.16
9.95 1,904,408.81 1,905,929.93
8.97 4,645,976.16 4,648,233.73
2,377.74 2,377.74

9,804,070.94 9,800,253.69

42.46 8,368.87 8,376.91

5.85 160.06 170.97
47.59 815.69 822.71
3.40 37,583.70 37,583.70
3.20 82,195.04 81,707.21
3.20 81.60 81.60
0.79 324.26 324.26
1.85 1,276.50 1,276.50
7.06 20,880.66 20,880.66
14.40 9,960.05 9,968.38
3.90 894.00 893.97
13.56 83.26 83.14
2.67 3,529.71 3,527.94
2.54 693,403.85 694,261.01
19.00 48,811.95 48,812.01
8.80 6,501.70 6,501.69
35.00 1,686.30 1,927.30
774.15 574,922.50 574,922.50
244.44 27,787.94 27,787.94
383.73 113,737.57 113,737.57
579.24 437,077.13 437,077.13
21.28 70.44 70.51
4.34 378,308.08 378,292.73
4.59 990,842.89 990,842.89
0.32 832.00 832.00
18.40 3,702,292.15 3,702,272.20
 0.36 222,940.18 221,424.56
0.41 253,904.09 252,388.47
7.86 973,505.41 973,024.69
13.56 59.94 60.08
8.48 6,865.07 6,865.42
0.41 123.00 123.00
13.76 607.92 607.92
169.27 47,194.17 47,193.84
0.31 18,972.00 18,972.00
14.85 3,206.86 3,208.40
0.50 2,339.00 2,339.00
366.63 3,373,571.61 3,372,348.54
4.75 58,978.23 58,978.24
3.27 2,607.63 2,596.86
10.09 148,508.25 148,555.97
5.12 3.07 3.08
2.61 678,758.77 678,753.96
280.55 117,090.35 117,069.48
384.07 240,443.18 240,451.53
15.43 9,088.89 9,084.82
283.29 167,061.78 167,060.92
220.74 1,368.59 1,368.40
18.63 10,043.43 10,044.08
11.63 257.95 258.79
13.70 405.25 406.67
4.71 1,611.06 1,611.06
2.54 63.80 63.84
20.25 113.40 113.44
6.74 1,772.82 1,772.89
6.64 145,369.32 145,493.22
22.49 904.10 904.07
19.39 350.96 350.14
8.53 337,467.78 337,444.43
29.68 3,741.76 3,782.07
34.10 3,551.86 3,551.07
33.25 46,109.77 46,141.25
34.10 102.30 102.30
84.82 1,148.46 1,148.40
62.12 1,108.22 1,107.10
1,196.18 5,885.21 5,880.99
1,196.18 155.50 154.37
44.47 2,578.37 2,576.28
47.08 5,221.64 5,220.16
39.63 1,346.63 1,336.67
11.76 27,761.83 27,764.46
33.59 1,444.37 1,444.37
47.06 4,047.16 4,047.16
76.04 52,594.59 52,605.84
44.22 353.76 353.76
6.24 2,604.01 2,604.08
6.28 812.82 812.70
129.94 1,039.52 1,039.01
37.70 13,937.69 13,937.69
8.03 831.11 831.45
9.59 30,773.93 30,836.85
24.68 69,547.50 69,582.59
14.00 8,638.00 8,638.00
 9.15 40,373.55 40,342.08
1.44 30.96 30.96

14,293,726.24 14,289,848.90

267,407.36 267,407.36
3.02 5,553.51 5,625.60
13.40 1,689.34 1,638.90
40.13 5,537.94 5,537.25
117.01 10,660,707.38 10,657,306.54
92.84 1,103,710.70 1,103,801.43
7.10 209.66 209.73
12.78 3,872.72 3,871.75
4.56 10,159.68 10,159.68
59.27 692.27 691.37
32.01 18,939.04 19,721.92
108.84 2,097,455.64 2,098,200.21
18.39 344,892.50 344,851.35
77.15 527,535.50 524,742.03
72.21 184,925.48 181,836.68
59.09 146,926.10 146,310.01
47.95 28,370.10 29,582.88
106.23 243,704.37 244,119.56
162.51 850,114.19 850,994.17
198.26 2,511,619.14 2,518,212.60
211.03 973,871.80 973,887.67
219.80 2,066,113.41 2,068,097.19
292.46 4,250,742.32 4,251,684.46
109.40 143,128.02 143,913.28
9.80 755,652.03 754,136.41
5.70 74,151.07 74,154.33
241.54 941,706.49 942,200.67
48.74 166,282.85 166,109.55
121.16 557,389.31 556,090.86
128.62 206,595.88 206,646.33
142.31 86,097.55 85,147.86
24.12 313,776.12 313,708.62
114.51 217,564.42 219,481.49
25.30 86,314.24 86,888.06
12.64 49,742.32 49,720.60
12.99 44,317.07 44,721.78
9.75 3,446.04 3,446.04
130.00 3,446.30 3,446.04
9.47 3,347.08 3,347.08
365,905.72 365,905.72 365,905.72
156,312.00 156,312.00 156,312.00

30,479,924.63 30,483,867.06

TOTAL S/. 54,577,721.81 54,573,969.65

S/. 54,573,969.65