Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
S10
Obra
1211011
EXP TECNICO " CONSTRUCCION DE LA VIA MALECON PAMPA INALAMBRICA URB LUIS E. VALCARCEL
Fecha
01/10/2010
Lugar
180301
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
Parcial S/.
MANO DE OBRA
0147000022
hh
4,178.6400
14.29
59,712.73
0147000032
TOPOGRAFO
hh
1,767.4300
14.29
25,256.63
0147010000
ALMACENERO
hh
3,780.0000
14.29
54,016.20
0147010001
CAPATAZ
hh
7,080.7800
15.72
111,309.89
0147010002
OPERARIO
hh
36,332.8000
14.29
519,195.75
0147010003
OFICIAL
hh
16,293.2200
12.51
203,828.18
0147010004
PEON
hh
72,008.8800
11.28
812,260.20
0147010023
CONTROLADOR OFICIAL
hh
2,690.0900
12.51
33,653.04
0147010025
PERFORISTA OFICIAL
hh
2,483.6700
12.51
31,070.66
0147010103
hh
2,970.0000
12.51
37,154.70
0147010113
hh
3,780.0000
12.51
47,287.80
0147010114
hh
1,890.0000
12.51
23,643.90
0147030055
hh
190.0300
14.29
2,715.48
0147030094
OPERARIO SOLDADOR
hh
53.3300
14.29
762.13
1,961,867.27
MATERIALES
0202000010
ALAMBRE NEGRO # 16
kg
1,867.8100
4.50
8,405.16
0202000015
ALAMBRE NEGRO # 8
kg
3,307.8900
4.85
16,043.28
0202020026
3,059.3200
4.50
13,766.96
0202110018
448.0000
10.00
4,480.00
0202130015
16.0000
25.00
400.00
0202140001
16.0000
5.00
80.00
0202200101
10.4800
3.00
31.43
0202610009
256.0000
15.00
3,840.00
0203020003
32,945.9100
2.67
87,965.58
0204000000
ARENA FINA
m3
63.6500
36.00
2,291.43
0204010012
TIERRA DE LOMAS
m3
6,675.2400
18.00
120,154.32
0205000009
m3
0.4500
42.00
18.93
0205000011
m3
294.2300
42.00
12,357.85
0205000040
m3
4,684.1100
36.00
168,627.93
0205000045
PIEDRA CHANCADA
m3
329.1700
36.00
11,850.21
0205010004
ARENA GRUESA
m3
4,665.1400
36.00
167,944.98
0205010013
10,924.2900
18.00
196,637.20
0205010041
ARENA DE LOMAS
m3
156.5300
20.00
3,130.61
0205300071
10,496.1100
15.00
157,441.63
0205570001
ESCORIA SELECCIONADA
m3
168.1300
200.00
33,626.30
0213000006
gl
80,997.9000
10.00
809,979.04
0213710002
gln
16,662.7000
14.00
233,277.84
0213710003
gln
16,458.6200
14.00
0213710004
AGUA
gln
32,143.6800
0.02
230,420.68
642.87
0221000001
31,177.9500
20.00
623,559.10
0227000001
MECHA NARANJA
9,701.8200
0.90
8,731.64
0227020011
FULMINANTE
und
9,701.8200
1.80
17,463.28
0228000022
DINAMITA
kg
1,940.3600
18.00
34,926.55
0229050011
MASILLA
kg
0.6000
5.00
3.00
0229060002
YESO EN BOLSAS DE 25 kg
bol
635.1800
15.00
9,527.73
0229120064
und
443.6900
18.00
7,986.36
0229120065
und
3.5400
12.00
42.51
0229150009
OCRE
kg
1,966.7500
14.00
27,534.46
0229200010
THINNER CORRIENTE
gl
294.8300
14.00
4,127.57
0229210001
AGUA
m3
2,286.4700
10.00
22,864.67
0229330001
CORDEL
kg
164.2900
15.00
2,464.32
0230020096
und
77.6100
360.00
27,941.22
0230060005
PEGAMENTO EPOXICO
gl
0230110003
0230190000
ADITIVO CURADOR
0230470003
0230670012
5.8700
80.00
469.28
205.3400
240.00
49,281.46
gl
1,090.3000
20.14
21,958.70
kg
32.0000
12.00
384.00
PINTURA REFLECTORIZANTE
m2
1.4400
6.25
9.00
0230880002
und
3.9600
70.00
277.20
0230990066
und
32.0000
2.00
64.00
0230990107
und
320.0500
1.50
480.08
0238000003
HORMIGON
m3
216.2700
37.00
8,002.07
0239000015
TEROKAL
gln
6.4300
60.00
385.69
0239020024
hja
321.6600
1.50
482.48
0239020037
LIJA # 40 (PLIEGO)
und
16.3300
2.00
32.66
0239050000
AGUA
m3
5,230.1100
10.00
52,301.11
0239060025
und
77.3000
30.00
2,319.06
0239060028
25.7100
230.00
5,913.85
0239160011
BROCHA DE 4"
und
35.5000
15.00
532.44
0239330001
m2
480.0000
5.00
2,400.00
0239500098
0243040000
p2
0243930001
ESTERA DE CARRIZO
0244030022
2,933.0000
15.00
43,995.00
42,674.0200
5.20
221,904.88
und
60.0000
28.00
1,680.00
pln
195.1800
43.50
8,490.21
0245010002
24.4500
150.00
3,667.23
0245010006
344.7700
42.00
14,480.20
0253010003
SEMILLA DE GRASS
kg
278.5600
90.00
25,070.29
0253010004
kg
37,985.2800
1.20
45,582.34
0253010008
UREA
kg
20.8000
20.00
415.90
0253010009
UREA
sac
86.1000
100.00
8,610.00
0253050006
DISOLVENTE XILOL
gl
37.9300
45.00
1,707.00
0254020081
PINTURA ESMALTE
gl
489.5700
45.00
22,030.68
0254040004
gl
9.8000
45.00
440.91
0254060030
PINTURA ANTICORROSIVA
m2
2.8800
3.33
9.59
0254100019
PINTURA BASE
kg
2.0000
45.00
90.00
0254100021
gl
5.6000
45.00
252.00
0254130001
336.3200
25.00
8,408.06
0254140005
0254450070
PINTURA DE TRAFICO
gl
0256020090
0258020001
CHALECO DE SEGURIDAD
0258020002
0258020003
PANTALON DE SEGURIDAD
0258020004
6.5100
25.00
162.80
210.2200
72.00
15,136.06
pza
80.0000
90.00
7,200.00
pza
144.0000
38.00
5,472.00
144.0000
36.00
5,184.00
pza
144.0000
45.00
6,480.00
ZAPATOS DE SEGURIDAD
pza
144.0000
70.00
10,080.00
0258020005
CASCOS DE SEGURIDAD
pza
144.0000
10.00
1,440.00
0258020006
par
144.0000
12.50
1,800.00
0258020007
GUANTES DE JEBE
par
60.0000
30.00
1,800.00
0258020008
BOTAS DE JEBE
par
60.0000
30.00
1,800.00
0258020009
10.0000
12.00
120.00
0258020010
MASCARILLA ANTIPOLVO
pza
288.0000
9.00
2,592.00
0258020011
LENTES DE SEGURIDAD
pza
288.0000
10.00
2,880.00
0258020013
pza
288.0000
3.50
1,008.00
0258020014
30.0000
93.50
2,805.00
0258020015
10.0000
30.00
300.00
0258020016
CONOS DE SEGURIDAD
30.0000
40.00
1,200.00
0258020017
30.0000
22.00
660.00
0258020018
20.0000
60.00
1,200.00
0258020019
pza
2.0000
30.00
60.00
0258020020
und
2.0000
120.00
240.00
0258020021
4.0000
45.00
180.00
0258020022
4.0000
75.00
300.00
0258020023
2.0000
80.00
160.00
0258020024
60.0000
4.00
240.00
0261000001
1.4400
13.00
18.72
0265000113
112.0000
180.00
20,160.00
0265000114
8.0000
320.00
2,560.00
0265170063
0265500001
pza
0275010001
PLANTONES TIPICOS
0275010002
und
m2
24.0000
40.00
960.00
5,120.0000
0.50
2,560.00
und
830.0000
13.00
10,790.00
4,159.0000
5.00
20,795.00
3,751,057.58
EQUIPOS
0337010001
HERRAMIENTAS MANUALES
%MO
0337540016
NIVEL OPTICO
hm
1,689.5100
7.00
53,988.34
11,826.60
0337540017
MIRA
hm
1,767.6400
1.50
2,651.46
0348040036
1,514.2700
100.00
151,427.01
0348070000
0.6700
10.00
6.66
0348130051
hm
1,000.0000
20.00
20,000.00
0348800013
da
5.3300
50.00
266.64
0348900001
SIERRA CIRCULAR
hm
16.0000
10.00
160.00
0348950004
0.5600
15.00
8.44
0348960005
19.6600
10.00
196.64
0349010094
1,019.3200
65.00
66,255.57
0349030013
644.8100
130.00
83,824.99
0349030025
161.1300
140.00
22,558.33
0349030043
95.3000
130.00
12,388.53
0349030076
190.0300
40.00
7,601.06
0349040011
218.8300
140.00
30,636.66
0349040013
483.1800
159.81
77,217.41
0349040034
1,842.1700
250.00
460,542.78
0349070004
739.5200
15.00
11,092.85
0349090000
MOTONIVELADORA DE 125 HP
717.5400
150.00
107,631.56
0349100007
2,389.1600
15.00
35,837.43
0349160033
hm
16.0000
5.00
80.00
0349250001
95.3000
140.00
13,341.50
0349310003
hm
166.8200
140.00
23,354.87
0349880003
TEODOLITO
hm
839.2700
7.50
6,294.56
0349900012
CEPILLADORA ELECTRICA
hm
16.0000
10.00
160.00
hm
hm
1,199,349.87
SUBCONTRATOS
0401030001
0402020001
BDN
504.0000
20.00
10,080.00
36.0000
1,000.00
36,000.00
0402020002
360.00
6,480.00
52,560.00
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
Presupuestado S/.
59,636.36
25,253.20
54,016.20
111,197.42
519,040.53
204,060.90
812,152.99
34,916.43
31,045.83
37,154.70
47,287.80
23,643.90
2,707.88
762.08
1,962,876.22
8,405.17
16,041.85
13,619.58
4,480.00
400.00
80.00
31.43
3,840.00
87,947.32
2,273.25
120,154.31
18.93
12,357.85
168,464.56
11,850.20
167,855.84
196,637.22
3,029.62
157,356.55
33,626.32
809,979.04
233,277.85
230,420.68
834.11
623,559.11
8,731.65
17,463.28
34,926.55
3.00
9,527.76
8,004.90
42.31
27,534.46
4,127.59
22,852.20
2,464.34
27,941.25
469.28
49,281.42
21,806.07
384.00
9.04
277.20
64.00
474.31
8,014.38
385.69
471.77
32.66
52,301.10
2,319.05
5,913.85
537.10
2,400.00
43,995.00
221,663.71
1,680.00
8,480.61
3,667.23
14,512.27
25,070.28
45,582.34
415.90
8,610.00
1,711.67
22,331.58
440.91
9.60
90.00
252.00
8,408.07
162.80
15,136.06
7,200.00
5,472.00
5,184.00
6,480.00
10,080.00
1,440.00
1,800.00
1,800.00
1,800.00
120.00
2,592.00
2,880.00
1,008.00
2,805.00
300.00
1,200.00
660.00
1,200.00
60.00
240.00
180.00
300.00
160.00
240.00
18.72
20,160.00
2,560.00
960.00
2,560.00
10,790.00
20,795.00
3,750,565.75
53,988.34
11,640.07
2,654.52
151,427.01
6.72
20,000.00
266.72
160.00
8.44
200.18
66,255.56
84,576.48
22,490.25
12,252.40
7,601.06
30,731.09
77,429.71
460,542.80
11,092.97
108,267.74
35,907.31
80.00
13,273.42
23,354.89
6,309.61
160.00
1,200,677.29
10,080.00
36,000.00
6,480.00
52,560.00
6,964,834.73
6,966,679.26
6,966,679.26