S10 Página : 1

ING. JOHN FRANCIS JULCA CHACÓN

Precios y cantidades de recursos requeridos
Obra 0301007 COLISEO MULTIUSOS DE CAJAMARCA
Subpresupuesto 006 ESTRUCT. METALICA TECHO COLISEO
Fecha 01/04/2009
Lugar 060101 CAJAMARCA - CAJAMARCA - CAJAMARCA
Código Recurso Unidad Cantidad Precio S/. Parcial S/. Presupuestado S/.

0147010002 OPERARIO hh 12,906.2849 12.12 156,424.11 156,418.43

0147010003 OFICIAL hh 11,573.8727 10.77 124,650.58 124,635.49
0147010004 PEON hh 16,100.3255 9.70 156,173.20 156,193.44
0202030101 FIERRO LISO DE 1" m. 64.5000 6.50 419.25 419.25
0202050054 PERNO DE ANCLAJE TIPO P-2, Ø 3/4" x pza 384.0000 3.19 1,224.96 1,224.96
0.60 m.
0202110007 FIERRO LISO DE 1/2" m. 5,259.5704 3.80 19,986.37 19,998.67
0202110105 FIERRO LISO DE 3/4" m. 1,791.2500 8.40 15,046.50 15,046.50
0202110106 FIERRO LISO DE 5/8" m. 952.6000 5.80 5,525.08 5,525.08
0202460091 PERNOS DE 1" TIPO P-1 Und. 192.0000 62.00 11,904.00 11,904.00
0202510044 PERNOS 5/8" X 2" pza 32.0000 2.10 67.20 67.20
0202510097 PERNOS 1" X 4" pza 32.0000 2.00 64.00 64.00
0202510100 PERNOS Ø 1" x 3" + Tuerca + 2 Anillos Und. 2,304.0000 2.85 6,566.40 6,566.40
0202510101 PERNOS 5/8" x 15 cm. + Tuerca + Anillo, pza 2,408.5804 1.30 3,131.15 3,150.40
ASTM A 325 Alta Resistencia
0202510103 PERNOS 3/4" X 2" pza 32.0000 2.50 80.00 80.00
0202510105 PERNOS 5/8" x 2" + ARANDELAS Y Und. 576.0000 4.20 2,419.20 2,419.20
TUERCAS
0202520006 TUERCAS Ø 1/2" Und. 24,200.3840 0.50 12,100.19 12,100.18
0202520007 TUERCAS Ø 5/8" Und. 423.6800 0.70 296.58 299.84
0202520008 TUERCAS Ø 3/4" Und. 531.8500 1.00 531.85 531.85
0202520009 TUERCAS Ø 1" Und. 8.0000 1.50 12.00 12.00
0202940061 TUBO DE 1 1/2" STD m. 819.5000 15.00 12,292.50 12,292.50
0226190002 PIN 484 x 50 mm. m. 24.0000 350.00 8,400.00 8,400.00
0229500094 SOLDADURA SUPERCITO 3/16 Kg. 5,144.3100 15.13 77,833.41 77,851.71
0251010057 ANGULO DE 2" x 2" x 3/16" m. 1,809.6000 16.81 30,419.38 30,419.28
0251010058 ANGULO DE 1 1/2" x 1 1/2" x 3/16" m. 726.0000 12.61 9,154.86 9,154.80
0251010059 ANGULO DE 1" x 1" x 3/16" m. 163.2000 10.50 1,713.60 1,713.60
0251010060 ANGULO DE 3" x 3" x 1/4" m. 104.2000 35.02 3,649.08 3,649.06
0251010062 ANGULO DE 4" x 4" x 1/4" m. 4.8000 44.81 215.09 215.08
0251070008 TUBO CUADRADO DE ACERO 300 mm. x m. 294.0000 132.74 39,025.56 39,026.40
300 mm. x 4.5 mm.
0251070009 TUBO CUADRADO DE ACERO 200 mm. x m. 585.9000 88.49 51,846.29 51,843.78
200 mm. x 4.5 mm.
0251070010 TUBO CUADRADO DE ACERO 1000 mm. x m. 36.0150 250.00 9,005.00 9,003.75
400 mm. x 3/8"
0251070011 TUBO REDONDO 12" SCH40 m. 0.2500 50.00 12.50 12.50
0252040052 PLATINA SEMICIRCULAR GRANDE DE 25 Und. 48.0000 160.00 7,680.00 7,680.00
cm.
0252040053 PLATINA SEMICIRCULAR DE 25 cm. Und. 48.0000 120.00 5,760.00 5,760.00
0252270029 PLATINA DE ACERO DE 100 mm. x 500 Und. 3,158.4000 65.00 205,296.00 205,296.00
mm. x 3/8"
0252270030 PL 600 mm. x 250 mm. x 20 mm. Und. 288.0000 300.00 86,400.00 86,400.00
0252270031 PL 100 mm. x 150 mm. x 1/4" Und. 144.0000 45.00 6,480.00 6,480.00
0252270032 PL 100 mm. x 200 mm. x 3/8" Und. 144.0000 55.00 7,920.00 7,920.00
0252270033 PL 450 mm. x 400 mm. x 1/4" Und. 48.0000 155.00 7,440.00 7,440.00
0252270034 PL 100 mm. x 400 mm. x 3/8" Und. 288.0000 60.00 17,280.00 17,280.00
0252270035 PL 250 mm. x 172 mm. x 12 mm. Und. 96.0000 55.00 5,280.00 5,280.00
0252270036 PL 376 mm. x 140 mm. x 1/4" Und. 96.0000 45.00 4,320.00 4,320.00
0252270037 PLATINA TIPO "T" 150 mm. x 150 mm. Und. 698.2848 4.00 2,793.12 2,793.14
0252270038 PL 500 mm. x 150 mm. x 12 mm. Und. 384.0000 55.00 21,120.00 21,120.00
0252270041 PL 250 mm. x 120 mm. x 1/4" IRREGULAR Und. 192.0000 55.00 10,560.00 10,560.00
0252270042 PL 240 mm. x 100 mm. x 1/4" Und. 192.0000 50.00 9,600.00 9,600.00
0252270043 PL 300 mm. x 300 mm. x 10 mm. Und. 64.0000 75.00 4,800.00 4,800.00
0252270044 PL 150 mm. x 150 mm. x 1/4" Und. 16.0000 55.00 880.00 880.00
0252270045 PL 400 mm. x 300 mm. x 6 mm. Und. 8.0000 110.00 880.00 880.00
0252270046 PL 160 mm. x 75 mm. x 1/4" Und. 8.0000 40.00 320.00 320.00
0252270047 PL 75 mm. x 75 mm. x 1/4" Und. 8.0000 30.00 240.00 240.00
0252270048 PL 200 mm. x 100 mm. x 1/4" Und. 8.0000 50.00 400.00 400.00
0252270049 PL 550 mm. x 300 mm. x 16 mm. Und. 8.0000 95.00 760.00 760.00
0252270050 PL 200 mm. x 100 mm. x 1/8" Und. 4.0000 45.00 180.00 180.00
0252270051 PLATINA DE ACERO IRREGULAR 20 cm. pza 384.0000 30.00 11,520.00 11,520.00
x 25 cm. (Según Detalle)
0252270052 PL 650 mm. x 600 mm. x 20 mm. Und. 24.0000 425.00 10,200.00 10,200.00
0252270053 PL 260 mm. x 150 mm. x 1/4" Und. 48.0000 60.00 2,880.00 2,880.00
0252270054 PL 450 mm. x 350 mm. x 1/4" Und. 24.0000 85.00 2,040.00 2,040.00
0252270055 PL 1050 mm. x 500 mm. x 1/4" Und. 24.0000 550.00 13,200.00 13,200.00
0252270056 PL 500 mm. x 750 mm. x 1/4" Und. 48.0000 160.00 7,680.00 7,680.00
S10 Página : 2

ING. JOHN FRANCIS JULCA CHACÓN

Precios y cantidades de recursos requeridos
Obra 0301007 COLISEO MULTIUSOS DE CAJAMARCA
Subpresupuesto 006 ESTRUCT. METALICA TECHO COLISEO
Fecha 01/04/2009
Lugar 060101 CAJAMARCA - CAJAMARCA - CAJAMARCA
Código Recurso Unidad Cantidad Precio S/. Parcial S/. Presupuestado S/.

0252270057 PL 175 mm. x 500 mm. x 1/4" Und. 48.0000 50.00 2,400.00 2,400.00
0252270059 PL 400 mm. x 200 mm. x 12 mm. Und. 8.0000 60.00 480.00 480.00
0252270060 PL 100 mm. x 100 mm. x 12 mm. Und. 8.0000 30.00 240.00 240.00
0252270065 PL 800 mm. x 400 mm. x 1/4" Und. 144.0000 460.00 66,240.00 66,240.00
0252270066 PL 400 mm. x 400 mm. x 1/4" IRREGULAR Und. 288.0000 135.00 38,880.00 38,880.00
0252270067 PL 988 mm. x 140 mm. x 12 mm. Und. 48.0000 560.00 26,880.00 26,880.00
0252270068 PL 280 mm. x 250 mm. x 3/16" Und. 984.5504 65.00 63,995.75 63,995.77
0252270069 PLATINA TIPO "T" 150 mm. x 100 mm. Und. 286.2656 3.80 1,087.83 1,091.38
0252270070 PL 100 mm. x 250 mm. x 1/4" Und. 192.0000 55.00 10,560.00 10,560.00
0252270071 PL 105 mm. x 145 mm. x 1/4" IRREGULAR Und. 144.0000 30.00 4,320.00 4,320.00
0252270072 PL 197 mm. x 95 mm. x 3/16" Und. 96.0000 35.00 3,360.00 3,360.00
0252270073 PL 1200 mm. x 250 mm. x 20 mm. Und. 8.0000 650.00 5,200.00 5,200.00
0252270074 PL 100 mm. x 160 mm. x 10 mm Und. 8.0000 50.00 400.00 400.00
0252270075 PL 120 mm. x 120 mm. x 10 mm Und. 52.0000 45.00 2,340.00 2,340.00
0252270076 PL 300 mm. x 300 mm. x 12 mm. Und. 8.0000 80.00 640.00 640.00
0252270077 PL 250 mm. x 579 mm. x 12 mm Und. 8.0000 80.00 640.00 640.00
IRREGULAR
0252270078 PL 250 mm. x 420 mm. x 12 mm. Und. 8.0000 75.00 600.00 600.00
0252270079 PL 421 mm. x 421 mm. x 12 mm Und. 4.0000 150.00 600.00 600.00
0252270080 PLANCHA ESTRIADA 3/16" m2 173.8500 95.00 16,515.75 16,515.75
0252830013 PERFIL 3" x 3" x 1/4" m. 23.0400 21.67 499.28 499.20
0252870010 PERFIL L 2" x 2" x 1/8" m. 4,211.2000 15.00 63,168.00 63,168.00
0252870011 PERFIL L 1" x 1" x 1/8" m. 4,211.2000 8.00 33,689.60 33,689.60
0252870012 PERFIL L 3" x 3" x 1/4" m. 2,168.0000 12.00 26,016.00 26,016.00
0252870013 PERFIL L 2 1/2" x 2 1/2" x 1/8" m. 2,513.6000 14.00 35,190.40 35,190.40
0252870014 PERFIL ACERO SECCION "C" 12" x 3" x 3 m. 3,045.2100 7.00 21,316.47 21,316.47
mm.
0252870015 PERFIL ACERO SECCION "C" 8" x 2" x 3 m. 1,878.6180 35.00 65,751.70 65,751.63
mm.
0252870016 PERFIL ACERO SECCION "C" 10" x 3" x 3 m. 1,845.1440 40.00 73,805.60 73,805.76
mm.
0252870017 PERFIL ACERO SECCION "C" 6" x 2" x 3 m. 1,537.2000 30.00 46,116.00 46,116.00
mm.
0252870020 PERFIL W 12 x19 m. 25.8500 40.00 1,034.00 1,034.00
0252870021 PERFIL C 8 x 11.5 m. 31.0000 25.00 775.00 775.00
0254020042 PINTURA ESMALTE SINTETICO gln 594.3494 33.61 19,976.10 20,026.99
0254060000 PINTURA ANTICORROSIVA gln 862.1828 29.41 25,356.71 25,304.03
0259000026 COBERTURA DE POLICARBONATO (Inc. Glb. 1.0000 557,200.75 557,200.75 557,200.75
Montaje)
0259000027 TECKNOTECHO TR4/RAL (Inc. Montaje) m2 145.1500 145.27 21,085.94 21,085.94
0265010023 TUBO FIERRO NEGRO 8" x 4" x 1/4" m. 74.0000 280.11 20,728.14 20,728.14
0265010024 TUBO FIERRO NEGRO 4" x 4" x 1/4" m. 34.9000 98.04 3,421.60 3,421.60
0337010001 HERRAMIENTAS MANUALES %MO 13,130.03 13,130.03
0348060006 MONTAJE E IZAJE DE ESTRUCTURAS Glb. 1.0000 750,000.00 750,000.00 750,000.00
METALICAS
0348090002 ANDAMIO METAL TABLAS-ALQUILER est 10,767.2000 0.35 3,768.52 3,768.52
0348210004 SOLDADORA hm 7,400.5712 7.00 51,803.99 51,804.00

S/. 3,293,312.17 3,293,363.45

Total
S/. 3,293,363.45

La columna parcial es el producto del precio por la cantidad requerida; y en la última columna se muestra el Monto Real que se está utilizando