Documentos de Académico
Documentos de Profesional
Documentos de Cultura
S10
0301008
Fecha
Lugar
01/07/2012
030216
Cdigo
Recurso
Unidad
0147000032
0147010002
0147010003
0147010004
0147090003
TOPOGRAFO
OPERARIO
OFICIAL
PEON
ESPECIALISTA EN TEMAS AMBIENTALES
hh
hh
hh
hh
GLB
Cantidad
Precio S/.
Parcial S/.
Presupuestado S/.
8.00
7.50
6.88
4.75
80.00
119.49
141,001.26
70,797.03
109,703.38
240.00
114.25
140,991.28
70,656.49
109,680.57
240.00
321,861.15
321,682.59
21.72
969.26
0.36
3,704.40
3.60
3.81
779.83
3,095.50
11,842.51
171.45
233.12
1,865.00
1,806.12
172,181.93
14,260.37
87.14
745.76
400.00
22,352.96
7,682.68
4,269.80
6,751.19
30,592.24
1,359.36
50.80
1,450.00
137.98
123.00
79.00
26.96
21.16
40.56
2,512.79
798.00
560.00
298.35
157.28
57.89
1,785.00
85.72
2,025.00
60.96
648.27
172.71
762.72
60.96
1,485.00
11,303.00
2,785.53
294.55
35,524.17
32,378.46
4,391.86
4,391.86
27,156.00
3,132.00
3,409.56
203,476.26
80.48
3,224.69
21.66
969.82
0.36
3,720.55
3.60
3.81
779.70
3,094.49
11,640.33
171.45
233.12
1,864.96
1,805.76
171,926.11
14,268.62
87.12
745.76
400.00
22,355.65
7,682.68
4,269.81
6,744.86
30,596.22
1,359.36
50.80
1,450.00
137.98
123.00
79.00
26.96
21.16
40.56
2,512.79
798.00
560.00
298.52
157.35
57.88
1,785.00
85.72
2,025.00
60.96
648.19
172.50
762.72
60.96
1,485.00
11,303.00
2,787.43
292.65
35,524.17
32,340.85
4,392.54
4,392.54
27,156.00
3,132.00
3,409.56
203,464.65
80.49
3,225.15
MANO DE OBRA
14.9400
18,800.1700
10,290.2700
23,095.4500
3.0000
MATERIALES
0202000008
0202010002
0202010003
0202010005
0202010007
0202010008
0202040009
0202040010
0202040064
0202120008
0202700012
0202850031
0202900004
0202970002
0204000000
0204010003
0204010005
0204170004
0205000003
0205000009
0205000010
0205010000
0205010004
0206500092
0207010006
0210020011
0210040093
0210050008
0210060009
0210080001
0210100000
0210220041
0212000005
0212000007
0212000022
0212020011
0212020012
0212030018
0212030033
0212030034
0212030035
0212040012
0212090003
0212090004
0212100105
0212220067
0212400083
0212510013
0213000006
0213010065
0217000025
0217010007
0217600005
0217600006
0219010040
0219010041
0219010042
0221000000
0224010086
0224030007
5.7000
254.4000
0.0800
823.2000
0.8000
1.0000
204.6800
793.7200
3,036.5400
45.0000
582.8000
64.9600
5.5400
56,085.3200
147.2100
5.6000
8.0000
1.0000
406.4200
139.6900
77.6300
205.8300
515.7200
48.0000
40.0000
10.0000
2.0000
1.0000
2.0000
2.0000
2.0000
1.0000
7.0000
1.0000
1.0000
30.6000
13.5000
3.2000
7.0000
1.0000
27.0000
24.0000
305.7900
81.4700
2.0000
24.0000
27.0000
127.0000
164.3400
3.0100
111,013.0300
11,281.6900
245.6300
245.6300
5,840.0000
150.0000
184.5000
10,240.3800
3.3900
135.8900
3.81
3.81
4.50
4.50
4.50
3.81
3.81
3.90
3.90
3.81
0.40
28.71
325.78
3.07
96.87
15.56
93.22
400.00
55.00
55.00
55.00
32.80
59.32
28.32
1.27
145.00
68.99
123.00
39.50
13.48
10.58
40.56
358.97
798.00
560.00
9.75
11.65
18.09
255.00
85.72
75.00
2.54
2.12
2.12
381.36
2.54
55.00
89.00
16.95
98.00
0.32
2.87
17.88
17.88
4.65
20.88
18.48
19.87
23.73
23.73
0224070015
0226010000
0226070010
0226070033
0226080012
0226080015
0226950023
0229030002
0229040001
0229120063
0229120065
0229130010
0229150099
0229210010
0229220002
0229310010
0229500096
0229510092
0229550097
0229550098
0229980030
0230000014
0230010002
0230100001
0230110010
0230110030
0230150016
0230290020
0230450005
0230460032
0230480034
0230600051
0230640100
0230750039
0230750100
0232000028
0238000000
0239010047
0239020035
0239020044
0239020075
0239090026
0239150000
0239500100
0239900004
0243000031
0243000032
0243100005
0243130092
0243130093
0243160052
0243570054
0243570055
0243570056
0243890007
0243890008
0243980030
0243980033
0244030005
0244040003
0244070007
0244070008
0244080001
0246010008
0250060010
0253030027
0254010015
0254010051
0254020042
0254060000
0254720002
0256030040
0256800011
0259000018
0259010002
0265020077
0265040001
0265050011
0265050012
0265130064
0265130085
0265320019
0265450060
0265700053
0268040000
0271090071
23.73
0.55
74.58
55.08
7.50
7.50
10.17
7.20
2.97
12.00
0.50
1.69
8.47
5.72
0.50
189.00
13.87
762.72
0.68
1.27
220.34
9.20
12.00
236.87
9.32
9.40
4.90
2.12
267.98
7.80
350.00
3.02
4,500.00
4.50
1,200.00
5,000.00
50.85
1.08
5.08
40.00
1.50
0.50
25.42
3,200.00
50.85
3.70
2.76
10.59
220.00
98.73
2.61
270.00
250.00
159.00
485.00
320.00
45.00
260.00
35.00
3.97
113.00
202.00
270.00
49.00
21.19
14.00
16.00
19.00
25.00
35.59
40.32
350.70
109.07
12.03
32.00
26.71
4.24
4.15
5.59
2.54
4.24
5.08
5.02
0.50
2.54
7.85
1,238.35
39.60
2,386.56
605.88
315.00
915.00
325.44
1,050.78
302.47
473.46
43.40
68.11
1,730.65
75.88
10.00
2,835.00
44.38
762.72
32.64
228.60
158.64
1,858.29
24.00
947.48
226.59
3,616.56
162.50
176.77
267.98
2,359.78
700.00
23,728.74
4,500.00
40.50
21,600.00
5,000.00
25,080.70
531.68
8,396.65
320.00
3.00
9.00
2,287.80
3,200.00
1,118.70
11,092.97
93,224.82
640.48
15,919.20
27,750.04
2,285.79
540.00
1,000.00
2,862.00
970.00
320.00
3,960.00
260.00
140.00
17,243.74
7,910.00
1,616.00
6,544.80
14,043.40
169.52
643.99
9,268.07
4,846.90
3,232.20
113.81
1,153.57
418.56
342.04
25,338.62
384.00
304.49
4.24
99.60
11.18
60.96
8.48
198.12
5.02
2,805.56
48.26
1,946.80
1,238.52
39.60
2,386.56
605.88
315.00
915.00
325.44
1,050.58
304.23
473.30
43.40
68.13
1,729.97
75.61
10.00
2,835.00
44.48
762.72
32.64
228.72
158.58
1,858.29
24.00
947.48
226.28
3,616.56
163.16
176.43
267.98
2,359.78
700.00
23,718.78
4,500.00
40.50
21,600.00
5,000.00
25,079.82
525.02
8,264.43
320.00
3.00
9.00
2,287.80
3,200.00
1,118.70
11,101.54
93,239.70
640.51
15,919.20
27,750.04
2,287.49
540.00
1,000.00
2,862.00
970.00
320.00
3,960.00
260.00
140.00
17,243.69
7,910.00
1,616.00
6,544.80
14,043.40
169.52
643.95
9,267.15
4,847.82
3,235.21
113.59
1,147.84
418.59
342.02
25,334.65
384.00
304.40
4.24
99.60
11.18
60.96
8.48
198.12
5.02
2,805.56
48.26
1,946.80
0272000017
0272000059
0272010020
0272070082
0272070083
0272080011
0272090002
0272100002
0272100005
0272110017
0272140026
0272150061
0272150075
0272190003
0272320001
0272320002
0272530035
0272530086
0272530087
0272530088
0273010009
0273010026
0273010029
0273110002
0273110061
0273110064
0273130028
0273160058
0273180021
0273200012
0273230001
0274010003
0274010006
0274020003
0274020006
0276010031
0277000002
0277000003
0277300002
0277300003
0277300004
0279010078
0279560002
0287010001
0288010001
0288010002
179.7600
135.4500
92.5000
87.0000
9.0000
40.0000
8.0000
654.5000
4.5000
12.3400
31.0000
17.0000
2.0000
5.0000
20.0000
9.0000
32.0000
6.0000
7.0000
156.0000
80.4300
114.5200
235.9500
49.0000
3.6000
19.0000
18.0000
28.8000
9.5000
19.0000
15.0000
785.0000
3.5000
4,320.0000
4.0000
3.0000
12.0000
1.0000
48.0000
1.0000
20.0000
3,176.6300
2.0000
75.0000
15.0000
1.0000
13.09
1.85
1.53
2.12
2.54
4.66
2.12
0.67
1.20
2.12
0.85
5.46
2.54
6.78
7.63
2.54
1.69
5.08
2.54
2.54
5.09
2.12
4.66
4.24
3.22
2.12
3.38
3.22
3.22
3.22
8.50
3.67
6.45
0.67
1.45
12.71
16.86
27.12
23.73
23.73
23.73
2.68
211.86
3.00
1.00
1,200.00
2,353.06
250.58
141.53
184.44
22.86
186.40
16.96
438.52
5.40
26.15
26.35
92.82
5.08
33.90
152.60
22.86
54.08
30.48
17.78
396.24
409.39
242.78
1,099.53
207.76
11.59
40.28
60.84
92.74
30.59
61.18
127.50
2,880.95
22.58
2,894.40
5.80
38.13
202.32
27.12
1,139.04
23.73
474.60
8,513.36
423.72
225.00
15.00
1,200.00
2,352.29
250.26
141.71
184.44
22.86
186.40
16.96
439.67
5.40
26.27
26.35
92.82
5.08
33.90
152.60
22.86
54.08
30.48
17.78
396.24
409.04
242.77
1,099.11
207.76
11.52
40.28
60.84
92.70
30.59
61.18
127.50
2,882.49
22.58
2,894.40
5.80
38.13
202.32
27.12
1,139.04
23.74
474.60
8,501.26
423.72
225.00
15.00
1,200.00
1,034,583.19
1,033,959.52
192.00
10,488.81
0.80
5,066.02
2,085.17
1,120.91
1,582.79
5,315.05
1,328.36
33.53
62.73
192.00
10,488.81
0.80
5,067.45
2,093.44
1,120.91
1,581.63
5,314.20
1,328.67
32.58
58.61
27,276.18
27,279.10
351.06
351.06
351.06
351.06
1,384,071.57
1,383,272.27
EQUIPOS
0301000012
0337010001
0337010025
0348040034
0349030001
0349040007
0349070003
0349100007
0349180024
0349880002
0349880003
hm
%MO
BROCHA DE 4"
und
CAMION VOLQUETE 12 M3.
hm
COMPACTADOR VIBR. TIPO PLANCHA 4 HP hm
CARGADOR S/LLANTAS 80-95 HP 1.5-1.75 YD3hm
VIBRADOR DE CONCRETO 4 HP 1.50"
hm
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
hm
WINCHE DE DOS BALDES (350KG)M.E. 3.6HP hm
NIVEL TOPOGRAFICO
hm
TEODOLITO
hm
32.0000
6.00
0.2000
49.8200
260.6500
6.2300
426.6300
664.3800
208.8600
7.9100
14.9400
4.00
101.69
8.00
180.00
3.71
8.00
6.36
4.24
4.20
SUBCONTRATOS
0401010001
und
3.0000
117.02
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
1,383,272.27