Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina :
1201001
Fecha
Lugar
01/05/2014
250301
"MEJORAMIENTO DEL CAMINO VECINAL PREVISTO - GARCILAZO DE LA VEGA - SANTA ANA, DISTRITO
Y PROVINCIA DE PADRE ABAD, REGIN UCAYALI"
UCAYALI - PADRE ABAD - PADRE ABAD
Cdigo
Recurso
0147000032
0147010001
0147010002
0147010003
0147010004
0147010020
0147010101
0147010102
TOPOGRAFO
CAPATAZ
OPERARIO
OFICIAL
PEON
CONTROLADOR
OPERARIO DE EQUIPO PESADO
OPERADOR DE EQUIPO LIVIANO
Unidad
Cantidad
Precio S/.
Parcial S/.
Presupuestado S/.
19.00
18.65
17.28
14.66
13.20
14.66
17.28
17.28
4,177.40
23,381.11
372,618.29
168,285.87
662,799.60
2,628.57
4,187.94
27,112.45
4,177.37
23,128.97
372,096.36
168,189.88
661,902.23
2,628.73
4,232.76
27,108.76
1,265,191.22
1,263,465.06
MANO DE OBRA
hh
hh
hh
hh
hh
hh
hh
hh
219.8600
1,253.6800
21,563.5600
11,479.2500
50,212.0900
179.3000
242.3600
1,569.0100
MATERIALES
0202000007
0202000008
0202010002
0202010003
0202010005
0202010061
0202010065
0202040009
0202040010
0202130021
0202170007
0202460100
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
pza
6,217.2400
1,689.8400
5.8700
11.7400
1,221.5900
4.0000
33.0000
12,735.9400
90.0900
70.0000
1,197.2000
19,155.2400
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
10.00
5.00
10.00
31,086.18
8,449.21
29.34
58.68
6,107.96
20.00
165.00
63,679.68
450.45
700.00
5,986.01
191,552.40
31,086.18
8,449.24
30.51
58.68
6,107.98
20.00
165.00
63,679.69
450.45
700.00
5,986.03
191,552.40
0202510099
0202970002
PERNOS 3/4"
ACERO DE REFUERZO FY=4200 kg/cm2
GRADO 60
ACERO
FIERRO CORRUGADO F'y=4200 KG/CM2
(GRADO 60)
ARENA GRUESA
ASFALTO JUNTA
CEMENTO PORTLAND TIPO I (42.5KG)
YESO EN BOLSAS DE 28 KG.
SOLDADURA CELLOCORD
PEGAMENTO PLASTICO PVC
TECKNOPORT DE 1" X 4" X 8'
LIJA
TRANSPORTE DE EQUIPO Y MAQUINARIA
pza
kg
24.0000
261,590.8400
5.00
3.80
120.00
994,045.19
120.00
995,023.12
kg
kg
55.4400
55,371.3400
3.80
3.80
210.67
210,411.09
210.65
210,411.09
m3
kg
BOL
BOL
kg
gln
pln
und
GLB
2,534.1300
48.7500
35,090.3800
49.1900
22.0000
0.9400
156.0000
13.4000
1.0000
35.00
8.00
22.50
20.00
13.00
90.00
30.00
4.00
30,000.00
88,694.56
390.00
789,533.56
983.77
286.00
84.96
4,680.00
53.60
30,000.00
88,717.80
390.00
789,533.60
983.77
286.00
86.84
4,680.00
53.60
30,000.00
GLB
GLB
11.0000
1.0000
11,777.86
20,000.00
129,556.46
20,000.00
129,556.46
20,000.00
und
m3
m3
14.7600
4,464.0500
1,668.1100
60.00
85.00
40.00
885.40
379,444.32
66,724.44
885.40
379,444.44
66,724.44
m3
m3
m3
m3
m3
p2
131.5400
13,053.8200
87.3000
86.6800
6,500.0600
15,463.0900
35.00
30.00
60.00
35.00
1.00
3.00
4,604.04
391,614.48
5,238.00
3,033.71
6,500.06
46,389.27
4,604.04
391,614.48
5,238.00
3,033.71
6,496.91
46,389.29
p2
47,888.1000
3.80
181,974.78
181,974.78
p2
p2
p2
p2
629.8800
1,877.6000
137.1400
1,872.0000
3.00
2.50
3.50
3.00
1,889.63
4,694.00
479.98
5,616.00
1,889.64
4,694.00
479.98
5,616.00
0202970008
0203030088
0205010004
0213000007
0221000000
0229030058
0229550097
0230010098
0230220007
0230990019
0232100051
0232100053
0232100054
0237020038
0238000000
0238000006
0238000016
0238000017
0238000025
0238000027
0239050000
0243000025
0243010100
0243100010
0243110013
0243160052
0243940004
0244000000
0244010043
0244030023
0244030025
0244030026
0251130074
0253030027
0254020042
0254020082
308.0000
33,051.5400
0.3200
490.0000
207.8300
11.0000
6.7900
13.0000
2.1300
2.50
3.80
30.00
25.00
35.00
350.00
15.00
40.00
45.00
770.00
125,595.85
9.60
12,250.00
7,274.20
3,850.00
101.85
520.00
95.67
770.00
125,595.66
9.60
12,250.00
7,278.99
3,850.00
101.85
520.00
95.67
gln
gln
gln
gln
pln
m
m
m
und
und
und
GLB
10.7200
11.0000
10.7200
1.4300
700.0000
510.0000
273.0200
35.2700
50.0000
20.0000
100.0000
1.0000
36.00
36.00
32.00
45.00
14.00
18.00
3.33
6.00
250.00
250.00
250.00
2,500.00
385.92
396.00
343.04
64.35
9,800.00
9,180.00
909.15
211.63
12,500.00
5,000.00
25,000.00
2,500.00
385.92
396.00
343.04
64.35
9,800.00
9,180.00
910.07
211.84
12,500.00
5,000.00
25,000.00
2,500.00
GLB
GLB
GLB
200.0000
1.0000
1.0000
200.00
3,500.00
5,000.00
40,000.00
3,500.00
5,000.00
40,000.00
3,500.00
5,000.00
GLB
1.0000
2,000.00
2,000.00
2,000.00
0284050009
GLB
1.0000
2,500.00
2,500.00
2,500.00
0284050010
GLB
1.0000
12,500.00
12,500.00
12,500.00
GLB
1.0000
12,500.00
12,500.00
12,500.00
GLB
1.0000
25,000.00
25,000.00
25,000.00
0284050013
0284050014
CANAL DE CORONACIN
SISTEMA DE MURO - SUELO REFORZADO
GLB
GLB
1.0000
1.0000
40,000.00
350,000.00
40,000.00
350,000.00
40,000.00
350,000.00
0284050015
GLB
1.0000
500,000.00
500,000.00
500,000.00
130.0000
268.0000
80.00
83.00
10,400.00
22,244.00
10,400.00
22,244.00
44.0000
65.00
2,860.00
2,860.00
4,921,684.14
4,922,691.19
2,198.67
48,893.38
791.37
5,364.11
9,705.60
0254060000
0254060001
0254110090
0254120001
0261100003
0265010021
0272010043
0272130070
0284050001
0284050002
0284050003
0284050004
0284050005
0284050006
0284050007
0284050008
0284050011
0284050012
0292010001
0293010001
0295030001
p2
p2
pln
pln
pln
pln
gln
gln
gln
m
m
und
EQUIPOS
0330550011
0337010001
0337540018
0348010009
0348010011
TEODOLITO
HERRAMIENTAS MANUALES
MIRAS Y JALONES
MEZCLADORA 11 P3
MEZCLADORA DE CONCRETO DE 9 -11P3
hm
%MO
hm
hm
hm
0348010084
0348010090
CIZALLA
RETROEXCAVADORA S/ LLANTAS 80-110
HP, 0.50-1.3 Y3
MEZCLADORA CONCRETO TAMBOR 11 P318HP
CAMION VOLQUETE 10 M3.
CAMION CISTERNA 4X2 (AGUA) 1,500 GAL.
MOTOBOMBA 10 HP 4"
SOLDADORA ELECTRICA MONOF.
ALTERNA 225 A
CIZALLA P/ CORTE DE FIERRO
COMPATADORA VIBR. TIPO PLANCHA 4
HP.
0348010093
0348040038
0348120001
0348120053
0348210067
0348960008
0349030076
219.8600
10.00
79.1400
268.2100
647.0300
10.00
20.00
15.00
2,198.63
48,893.38
791.37
5,364.11
9,705.44
hm
hm
1,288.4700
341.8800
5.00
380.00
6,442.36
129,912.99
6,442.36
129,927.97
hm
1,159.8700
20.00
23,197.36
23,197.36
hm
hm
1,654.1500
424.0800
180.00
150.00
297,747.76
63,612.24
297,786.01
64,095.41
hm
hm
1,219.8700
88.0000
15.00
10.00
18,298.02
880.00
18,277.84
880.00
hm
hm
5,083.7600
84.7500
8.00
20.00
40,670.06
1,695.00
41,305.53
1,691.57
0349030077
0349040025
0349040096
0349040097
0349040098
0349060059
0349070003
0349090000
0349090004
0349100021
0349890002
hm
509.4700
200.00
101,894.46
101,894.47
hm
435.1500
220.00
95,733.70
95,733.05
hm
hm
617.0700
305.3400
230.00
220.00
141,927.02
67,174.73
141,927.01
67,152.08
hm
182.4500
220.00
40,139.97
40,139.97
hm
hm
hm
hm
hm
HE
96.0000
1,159.8700
122.5600
509.4700
89.4600
219.8600
10.00
10.00
220.00
220.00
20.00
10.00
960.02
11,598.68
26,963.20
112,083.91
1,789.18
2,198.63
959.40
11,598.68
26,963.20
111,712.37
1,789.18
2,198.67
1,251,872.23
1,252,625.26
3,500.00
7,000.00
3,500.00
3,500.00
7,000.00
3,500.00
14,000.00
14,000.00
###
7,452,781.51
SUBCONTRATOS
0401010002
0401010003
0402010001
und
und
kg
7.0000
280.0000
7.0000
500.00
25.00
500.00
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
7,452,781.51