Académique Documents
Professionnel Documents
Culture Documents
Obra
0101003
Subpresupuesto
001
ESTRUCTURA
Fecha
01/06/2011
Lugar
040117
Cdigo
Recurso
Unidad
Cantidad
MANO DE OBRA
0147010001
CAPATAZ
hh
596.8999
0147010011
JARDINERO
hh
66.4000
0147010003
OFICIAL
hh
3,357.9541
0147010002
OPERARIO
hh
4,825.5135
0147030002
hh
8.0000
0147010004
PEON
hh
11,621.8714
0147000032
TOPOGRAFO
hh
128.2704
MATERIALES
0229720001
ACCESORIOS DIVERSOS
108.4500
0203020003
0272310002
0217510004
m2
1,042.6500
0205010000
AFIRMADO
m3
3.6000
0239050000
AGUA
m3
51.1021
0202000007
kg
524.3510
0202000008
kg
538.5644
0251010005
467.6400
0251010017
1.8335
0243160006
ARBUSTOS VARIOS
0204000000
ARENA FINA
m3
112.3153
0205010004
ARENA GRUESA
m3
54.7600
0213000006
ASFALTO RC-250
gal
11.7173
0239300005
36.0000
0251080009
24.1500
0298010190
22.0000
0226080005
20.1600
10,169.5710
2.0000
75.0000
0207040020
502.5000
0219010033
1,055.2500
0219010031
8.4000
0207010006
25.0000
0207010000
135.0000
0212090049
15.0000
0212090004
15.0000
0229030100
CAL HIDRATADA DE 30 Kg
bls
0.7250
0230810001
CALAMINON
m2
154.2450
0239130017
CARTEL DE OBRA
glb
1.0000
0221000094
bls
2,808.2700
0239900101
344.7150
0226100011
CERROJO DE 3"
5.0400
0229350001
CESPED
m2
0229040001
CINTA AISLANTE
rll
1.5000
0229040093
713.0000
0229040092
rll
4.3272
0229040091
rll
2.1582
0202020007
93.3257
0202010005
349.4962
0272060001
58.8200
0202940064
12.0000
0202810001
COLUMPIO
1.0000
0274040033
pza
45.0000
0274020003
10.0000
0274020015
0274020027
0244010000
0230990092
ESTERAS 3 X 2 m
0203110005
ESTRUCTURA METALICA
m2
32.0000
0243160008
FLORES VARIADAS
20.5200
0212140043
15.0000
0229980030
FOSFATO DE AMONIACO
kg
67.5000
0211020012
FUSIBLE UNIPOLAR 20 A
8.0000
0234000000
GASOLINA 84 OCTANOS
gal
35.7572
0205000031
m3
13.2500
0238000000
m3
36.9379
0212030044
INTERRUPTOR MONOFASIC0
pza
3.0000
0212030054
pza
8.0000
0212020088
INTERRUPTOR TERMOMAGNETICO DE 2 X u
0212020096
INTERRUPTOR TERMOMAGNETICO DE 3 X u
1.0000
0217000003
178.2500
0205030000
LAJA AREQUIPEA
m2
272.6000
0203110007
LAMINA DE POLICARBONATO
m2
32.0000
0211010068
8.0000
0239020099
LIJA
196.4100
0211030091
26.0000
0243130008
glb
4.0000
0243040000
MADERA TORNILLO
p2
7,103.5555
0239900102
MALLA DE POLIURETANO
m2
360.0000
0246030073
937.2960
0265240003
5.0000
0243040006
PALOS DE EUCALIPTO
0252610002
0230460011
pza
p2
gal
400.0000
5.0000
45.0000
160.3380
6.8000
5.0000
40.0000
216.9000
1.8594
0205000003
m3
216.7920
0205000004
m3
0.3000
0205000047
m3
14.0868
0205000009
m3
7.2626
0254060000
PINTURA ANTICORROSIVA
gal
2.0000
0254010001
gal
0.1000
0254810002
PINTURA IMPRIMANTE
gal
85.1110
0254030027
gal
48.1264
0279560003
1.0000
0221020007
pl
42.2955
0243160007
PLANTON DE 1.5 MT
570.2200
0262520053
pza
0230440013
216.9000
0205000033
SILLAR DE 20x30x50 CM
764.6710
0229500091
SOLDADURA
kg
118.1700
0212700027
1.0000
0202810002
SUBE Y BAJA
1.0000
0212700091
1.0000
0212000020
3.0000
0212100103
pza
2.0000
0210580006
61.5200
0272070002
82.5170
0272170008
368.5490
0204010003
m3
267.0000
0298010189
TOBOGAN
0273010031
pza
0272130008
375.8470
0274010012
25.0000
0274010016
0.7500
0274010014
1.5000
0272000083
84.1510
0272000082
19.5500
0265170007
0274010003
8.0000
0274010031
22.5000
0202940067
502.9200
0202940066
482.7600
0265050015
0277030003
17.0000
0277000006
1.0000
0230100000
10.0000
0230990080
WINCHA
24.0507
0229060005
YESO DE 28 Kg
bls
80.1690
8.0000
1.0000
713.0000
6.0000
2.0000
EQUIPOS
0349170001
CAMION VOLQUETE 6 m3
hm
24.3419
0348040027
hm
3.2000
0348960005
hm
414.8867
0349030001
6.0198
0349020008
0348950004
EQUIPO DE SOLDAR
hm
0337010001
HERRAMIENTAS MANUALES
%MO
89.3847
234.6602
0349060010
178.8923
0348010011
217.3366
0349190003
he
256.5408
0349880003
TEODOLITO
hm
256.5408
0349070006
hm
196.5469
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
Pgina :
os por tipo
Precio S/.
Parcial S/.
Presupuestado S/.
15.66
9,347.45
9,380.68
10.53
699.19
699.50
11.64
39,086.54
39,048.20
13.06
63,021.16
62,935.27
12.00
96.00
96.00
10.53
122,378.29
122,345.68
13.00
1,667.51
1,683.55
236,296.15
236,188.88
1.45
157.25
157.25
2.75
27,966.32
27,990.50
1.20
2.40
2.40
26.00
27,108.90
27,108.90
38.00
136.80
136.80
3.45
176.30
188.25
3.90
2,044.97
2,092.61
3.30
1,777.25
1,778.70
45.00
21,043.80
21,043.80
24.00
43.92
44.00
25.00
1,875.00
1,875.00
55.00
6,177.60
6,177.34
34.45
1,886.48
1,887.00
0.50
5.86
6.17
120.00
4,320.00
4,320.00
12.00
289.80
289.80
65.00
1,430.00
1,430.00
8.00
161.28
161.28
7.00
3,517.50
3,517.50
6.50
6,859.13
6,864.15
6.00
50.40
50.40
1.20
30.00
30.00
0.90
121.50
121.50
0.50
7.50
7.50
0.50
7.50
7.50
10.00
7.30
7.25
12.00
1,851.00
1,850.94
300.00
300.00
300.00
17.20
48,302.24
48,302.13
12.00
4,136.52
4,136.58
28.00
141.12
141.12
5.00
2,000.00
2,000.00
1.00
1.50
1.50
0.60
427.80
427.80
30.00
129.90
130.14
27.00
58.32
58.56
2.80
261.32
258.44
3.90
1,363.05
1,364.57
1.20
70.58
70.55
90.00
1,080.00
1,080.00
1,950.40
1,950.40
1,950.40
1.20
54.00
54.00
2.50
25.00
25.00
5.00
25.00
25.00
2.50
112.50
112.50
1.80
288.61
320.68
20.00
136.00
136.00
12.00
384.00
384.00
18.00
369.36
369.36
12.00
180.00
180.00
1.25
84.38
90.00
2.20
17.60
17.60
11.00
393.36
393.33
35.00
463.75
463.75
32.50
1,200.55
1,200.48
45.00
135.00
135.00
45.00
360.00
360.00
55.00
275.00
275.00
65.00
65.00
65.00
0.30
53.48
57.04
38.00
10,358.80
10,358.80
180.00
5,760.00
5,760.00
75.00
600.00
600.00
1.90
373.18
373.18
120.00
3,120.00
3,120.00
2,500.00
10,000.00
10,000.00
3.80
26,993.53
26,993.50
5.00
1,800.00
1,800.00
23.00
21,557.90
21,557.81
250.00
1,250.00
1,250.00
8.00
320.00
320.00
10.65
2,309.99
2,309.99
19.00
35.34
37.19
64.50
13,982.96
13,983.08
55.00
16.50
16.50
35.00
493.15
493.04
32.50
235.95
236.04
45.00
90.00
90.00
45.00
4.50
4.50
19.00
1,617.09
1,617.11
30.00
1,443.90
1,443.79
180.00
180.00
180.00
24.00
1,015.20
1,015.09
6.00
3,421.32
3,421.32
12.00
96.00
96.00
7.85
1,702.67
1,702.67
4.25
3,249.85
3,250.42
10.00
1,181.70
1,181.70
75.00
75.00
75.00
1,852.45
1,852.45
1,852.45
250.00
250.00
250.00
150.00
450.00
450.00
250.00
500.00
500.00
45.00
2,768.40
2,768.40
2.50
206.30
206.70
2.50
921.38
923.20
8.00
2,136.00
2,136.00
2,250.00
2,250.00
2,250.00
7.50
5,347.50
5,347.50
5.00
1,879.25
1,879.24
18.00
450.00
450.00
2.00
1.50
1.50
2.00
3.00
3.00
3.00
252.45
252.45
3.50
68.43
68.51
65.00
390.00
390.00
4.50
36.00
36.00
8.50
191.25
191.25
12.00
6,035.04
6,035.04
24.00
11,586.24
11,586.24
2.50
5.00
5.00
4.50
76.50
76.50
18.00
18.00
18.00
250.00
2,500.00
2,500.00
25.00
601.25
641.35
9.00
721.53
721.52
328,683.06
328,858.65
730.20
730.21
30.00
150.00
480.00
480.00
8.00
3,319.12
3,288.14
8.50
51.17
51.02
95.00
8,491.10
8,495.85
15.00
3,519.90
3,519.90
6,622.90
6,622.90
12.00
2,146.68
2,151.63
10.25
2,227.74
2,228.01
8.20
2,103.63
2,084.39
10.20
2,616.71
2,645.58
6.23
1,224.51
1,225.27
33,533.65
33,522.90
S/.
598,512.85
Total
S/.
598,570.43
Fecha :
30/08/2011 04:12:SS AM
598,570.43