Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina :
PROVIAS NACIONAL
0501003
Frmula
01
Fecha
31/08/2006
Cdigo
Descripcin insumo
Unidad
Precio
Cant. Requerida
Parcial
MANO DE OBRA
470101
CAPATAZ
H.H
13.88
51,611.29
716,364.71
470103
OFICIAL
H.H
10.35
119,800.31
1,239,933.21
470102
OPERARIO
H.H
11.57
157,186.93
1,818,652.78
470104
PEON
H.H
9.36
956,321.32
8,951,167.56
470053
hh
13.88
903.40
12,539.19
12,738,657.44
MATERIALES
020412
und
11.29
2.00
730141
ACCESORIOS
und
6.21
3.05
22.58
18.94
569902
ACERO CORRUGADO
KG
2.78
4,776.22
13,277.89
020256
ACERO LISO
KG
3.16
61.57
194.56
020254
KG
2.88
25,289.00
72,832.32
569903
KG
16.14
12,167.26
196,379.58
295606
ADITIVO PLASTIFICANTE
KG.
3.70
632.79
2,341.32
020409
ALAMBRE NEGRO N 08
KG
3.71
7,357.51
27,296.36
020411
ALAMBRE NEGRO N 16
KG
3.71
34,213.52
126,932.16
305606
kg
12.86
58.00
745.88
030004
ANCLAJE FIJO
und
1,032.44
192.99
199,250.60
512028
kg
3.87
1,410.00
5,456.70
020419
und
0.52
48.00
24.96
130323
gln
7.99
41.68
333.02
130322
ASFALTO LIQUIDO MC - 30
gln
7.66
109,479.42
838,612.36
130321
gln
6.50
222,889.64
1,448,782.66
020416
BARRAS HELICOIDALES
ton
2,178.33
1.04
2,265.46
300234
UND
366.12
212.85
77,928.64
300233
UND
366.12
1,628.10
596,079.97
307210
m2
6.06
154,056.30
933,581.18
298302
CAL HIDRATADA
kg
0.66
1,661,842.35
1,096,815.95
302007
CAPTAFARO
und
14.41
635.00
9,150.35
200104
gln
5.80
1,339,091.25
7,766,729.25
300138
CEMENTO EPOXICO
kg
161.91
7.50
1,214.33
210101
BOL
27.23
159,793.89
4,351,187.62
730142
und
9.93
5.28
52.43
021322
KG
3.71
6,621.54
24,565.91
280105
DINAMITA AL 65%
KG.
9.10
94,686.57
861,647.79
090119
und
24.07
1,072.60
25,817.48
469015
und
339.18
626.00
212,326.68
469013
und
262.35
90.00
23,611.50
469016
und
388.70
431.00
167,529.70
469014
und
311.86
30.00
9,355.80
391105
FERTILIZANTE
KG.
3.24
912.50
2,956.50
313113
FIBRA DE VIDRIO
M2
159.45
251.30
40,069.79
031203
KG
2.78
718,483.77
1,997,384.88
031205
FIERRO ROSCADO N 10
und
98.13
24.00
2,355.12
270104
FULMINANTE COMUN
UND
0.57
236,716.40
134,928.35
469012
m3
107.07
2,787.00
298,404.09
307208
GEOMALLA
m2
26.42
4,557.75
120,415.76
307205
GEOMANTA P300
m2
8.96
12,177.90
109,113.98
307204
m2
13.43
13,209.75
177,406.94
307209
m2
2.66
4,191.60
11,149.66
307202
m2
4.14
91,000.50
376,742.07
307203
m2
4.77
23,149.25
110,421.92
307206
m2
35.67
3,512.30
125,283.74
307207
m2
77.46
4,964.60
384,557.92
391104
GRASS NACIONAL
m2
2.13
36,500.00
77,745.00
302006
GUARDAVIAS TERMINAL
ML
63.60
95.25
6,057.90
302004
und
89.96
1,905.00
171,373.80
539002
KEROSENE INDUSTRIAL
gln
10.05
41,770.62
419,794.73
290198
LACA DESMOLDANTE
GLN
108.02
577.70
62,403.15
307107
m2
137.61
249.50
34,333.70
512803
und
0.95
1,257.71
1,194.82
512802
und
1.05
39.70
41.69
430101
MADERA TORNILLO
P2
3.63
170,663.02
619,506.76
460103
m2
9.07
44,000.00
399,080.00
270207
MECHA DE SEGURIDAD
ML
0.59
315,621.85
186,216.89
300115
KG
12.09
3,914.13
47,321.83
305602
NEOPRENE
m2
19.20
14.10
270.72
305603
und
37.05
4.00
148.20
305605
und
77.57
40.00
3,102.80
305604
und
854.89
18.00
15,388.02
020255
und
1.65
33,440.00
55,176.00
391106
NITRATO DE AMONIO
KG.
5.59
2,190.00
12,242.10
161102
PEGAMENTO EPOXICO
GLN
306.21
29.36
8,990.33
300137
gln
108.29
25.80
2,793.88
020410
kg
3.94
2,615.83
10,306.37
020413
PERNO 1"
und
3.25
2.00
6.50
025162
UND
0.67
67.00
44.89
025161
UND
0.52
120.00
62.40
025163
UND
12.80
329.00
4,211.20
020414
und
5.33
2.00
10.66
020415
PINES
und
0.21
611,352.00
128,383.92
542209
GLN
213.01
417.77
88,989.19
540109
gln
51.07
871.38
44,501.38
540110
gln
51.07
1,044.02
53,318.10
541190
PINTURA ESMALTE
GLN
30.49
402.68
12,277.71
540108
gln
51.07
411.15
20,997.43
020417
PLACAS
und
3.63
59.80
217.07
562270
pln
808.42
0.37
299.12
562269
KG
3.94
3,890.40
15,328.18
562268
KG.
3.94
399.05
1,572.26
298304
und
4.89
15,440.00
75,501.60
298305
und
5.63
6,755.00
38,030.65
030005
SEPARADORES
und
1.63
2,105.72
3,432.32
295595
SOLDADURA CADLWELL
und
11.34
23.95
271.59
295594
SOLDADURA CELLOCORD
KG.
11.72
85.49
1,001.94
300116
und
6.79
7,500.00
50,925.00
730136
und
10.94
2,015.10
22,045.19
730135
und
42.35
10.28
435.36
730134
und
124.10
3.53
438.07
730139
und
186.16
36.55
6,804.15
390292
TEKNOPOR DE 1"
M2
544704
GLN
450104
650112
730137
2.48
310.75
770.66
1,196.94
9.79
11,718.04
pln
95.55
1,870.35
178,711.94
ML.
51.20
234.00
11,980.80
ML.
266.65
349.65
93,234.17
730143
ML.
18.36
7.20
132.19
730138
ML.
98.73
3,837.75
378,901.06
730131
ML.
14.54
21,158.55
307,645.32
730132
ML.
34.36
1,079.40
37,088.18
730133
ML.
52.90
370.65
19,607.39
730140
ML.
48.49
320.25
15,528.92
090117
ML.
221.91
126.53
28,078.27
090118
ML.
353.77
177.45
62,776.49
650208
58.65
905.30
53,095.85
650210
25.90
1.80
46.62
650209
43.10
76.50
3,297.15
730130
ML.
7.79
316.05
2,462.03
020418
TUERCAS
und
4.72
59.80
282.26
025202
TUERCAS 1 1/4"
und
0.56
96.00
53.76
031204
VIRUTA METALICA
KG
1.61
217.99
350.96
298303
15.19
1,677.00
25,473.63
26,917,382.92
EQUIPOS
488002
ANDAMIAJE
H.M
65.80
106.58
490194
ARENADOR
H.M
11.50
174.39
7,012.96
2,005.49
490193
BARREDORA MECANICA 10 - 20 HP
H.M
34.58
2,359.76
81,600.50
492406
H.M
70.00
57.77
4,043.90
499025
BOMBA DE TENSADO
H.M
61.50
274.42
16,876.83
492606
H.M
29.43
1,388.08
40,851.19
493201
H.M
93.41
29,930.90
2,795,845.37
493202
da
934.10
8.00
7,472.80
492805
CAMION FORMALETA
H.M
208.33
36.00
7,499.88
493205
H.M
126.66
464.59
58,844.97
493103
H.M
122.07
971.68
118,612.98
493107
da
1,220.70
4.00
4,882.80
493204
CAMION PLATAFORMA
da
1,685.50
45.00
75,847.50
493203
da
2,083.30
75.00
156,247.50
493106
da
404.10
12.00
4,849.20
493105
da
407.50
12.00
4,890.00
490458
H.M
100.34
440.00
44,149.60
490455
H.M
184.29
25,297.93
4,662,155.52
490457
H.M
200.78
21,840.53
4,385,141.61
491306
H.M
192.30
10,529.85
2,024,890.16
491003
H.M
17.51
15,852.39
277,575.35
490102
H.M
58.84
14,296.39
841,199.59
490459
DUMPER 1 M3
H.M
38.50
160.43
6,176.56
499023
EQUIPO DE INSTALACION
m2
3.50
8,230.00
28,805.00
499022
EQUIPO DE PINTURA
H.M
15.60
1,775.86
27,703.42
482156
EQUIPO DE SOLDADURA
H.M
8.28
975.26
8,075.15
482157
H.M
5.61
145.33
815.30
482158
H.M
4.14
317.50
1,314.45
482159
H.M
275.00
33.30
9,157.50
499024
GATA DE TENSADO
H.M
48.60
213.42
10,372.21
496158
H.M
144.29
36.00
5,194.44
492706
H.M
52.53
12,040.61
632,493.24
499026
MAQUINA DE DUCTOS
H.M
82.10
126.27
10,366.77
490206
MARTILLO NEUMATICO DE 25 - 29 KG
H.M
11.02
48,929.78
539,206.18
480101
H.M
22.63
6,994.26
158,280.10
480102
MEZCLADORA INYECTORA
H.M
45.00
145.43
6,544.35
481254
H.M
2.52
29,680.72
74,795.41
491605
MOTONIVELADORA DE 145-150 HP
H.M
144.06
12,761.06
1,838,358.30
492403
H.M
105.97
1,388.08
147,094.84
492405
H.M
200.00
57.77
11,554.00
492603
H.M
1,788.80
1,388.08
2,482,997.50
490660
H.M
67.69
9,955.31
673,874.93
490661
H.M
346.00
6,604.46
2,285,143.16
491167
H.M
22.64
59.16
1,339.38
491150
H.M
56.69
1,388.08
78,690.26
491166
H.M
77.18
1,946.37
150,220.84
491151
H.M
42.67
1,388.08
59,229.37
491102
H.M
82.59
10,728.28
886,048.65
492404
H.M
42.22
1,388.08
58,604.74
490892
TRACTOR DE TIRO
H.M
50.43
146.00
7,362.78
490804
H.M
164.09
2,061.05
338,197.69
490805
H.M
233.26
21,504.20
5,016,069.69
490807
H.M
303.69
4,298.31
1,305,353.76
495205
H.M
5.32
6,862.97
36,511.00
492803
VOLQUETE 6X4 DE 10 M3
H.M
185.16
118,675.47
21,973,950.03
492804
VOLQUETE 6X4 DE 10 M3
da
1,851.60
140.00
259,224.00
492707
WINCHE A GASOLINA
H.M
6.50
501.82
3,261.83
491402
H.M
30.92
19,626.92
606,864.37
DE 80 HP
55,361,746.90
SUB-TOTAL
95,017,787.25
INSUMOS COMODIN
EQUIPOS
370101
HERRAMIENTAS MANUALES
%MO
370124
SEGUROS
%EQ
0.00
SUB-TOTAL
0.00
95,017,787.25
TOTAL
MONTO PARTIDAS ESTIMADAS
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
715,596.04
1,242,729.22
1,816,515.29
8,948,829.04
11,728.21
12,735,397.80
22.58
18.30
13,198.70
194.58
72,815.60
195,902.37
2,814.03
26,503.24
130,011.36
745.88
199,388.17
5,456.70
24.96
333.40
838,286.03
1,448,782.66
2,264.60
78,045.51
595,903.43
933,715.14
1,092,067.83
9,150.35
7,766,729.25
1,200.00
4,351,789.68
52.32
24,610.56
861,647.66
25,625.79
212,326.68
23,611.50
167,529.70
9,355.80
2,956.50
40,071.10
1,998,069.13
2,355.12
135,717.39
298,404.09
120,404.25
109,137.18
177,369.75
11,137.68
376,371.00
110,352.25
125,283.40
384,539.60
77,745.00
6,057.90
171,373.80
417,714.70
62,321.36
34,335.10
1,207.40
43.67
619,632.45
399,080.00
186,216.89
47,360.97
270.72
148.14
3,102.84
15,388.02
55,176.00
12,242.10
8,981.10
2,837.23
10,306.90
6.50
44.92
62.40
4,211.20
10.66
128,092.80
88,984.74
44,548.11
53,375.39
12,281.29
20,980.53
215.80
302.64
15,327.24
1,572.26
75,501.60
38,021.00
3,685.48
273.85
1,001.64
50,925.00
21,964.59
431.76
437.72
6,798.30
768.40
11,706.16
178,749.43
11,980.80
93,233.34
132.24
378,913.85
307,705.77
37,090.24
19,609.15
15,527.55
28,077.71
62,776.74
53,095.92
46.62
3,297.15
2,462.18
283.40
53.76
348.78
25,473.63
26,914,225.33
7,071.44
2,005.51
82,591.36
4,043.00
16,484.82
40,948.36
2,795,573.97
7,472.80
7,499.88
58,833.57
117,988.84
4,882.80
75,847.50
156,247.50
4,849.20
4,890.00
44,149.71
4,662,523.13
4,386,098.10
2,026,342.70
277,467.63
840,044.46
6,176.71
28,805.00
27,700.90
8,075.07
815.32
1,314.45
9,157.50
10,184.99
5,194.44
633,858.07
10,684.19
538,574.65
158,296.78
7,271.12
74,227.07
1,842,069.23
147,136.48
11,554.40
2,482,928.10
673,651.78
2,286,501.41
1,337.08
78,773.54
154,087.72
59,340.42
886,923.91
58,646.38
7,362.78
338,192.92
5,018,341.63
1,302,345.96
36,484.26
21,973,488.43
259,224.00
3,262.32
604,735.07
55,370,580.36
95,020,203.49
390,520.23
15,402.41
405,922.64
405,922.64
95,426,126.13
0.00
95,426,126.13