Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina :
CONSORCIO CAXAMARCA
0310002
Subpresupuesto
Fecha
Lugar
002
01/11/2012
060801
Cdigo
Recurso
0147000022
0147010001
0147010002
0147010003
0147010004
Unidad
MANO DE OBRA
hh
hh
hh
hh
hh
Cantidad
Precio S/.
Parcial S/.
2,274.2006
14,409.7945
127,274.0420
23,393.5792
73,715.2591
17.69
19.30
16.08
13.79
12.43
40,230.61
278,109.03
2,046,566.60
322,597.46
916,280.67
3,603,784.37
0201000004
0202000007
0202100004
0202100016
0202100017
0202100099
0202110032
0202110058
0202110059
0202110060
0202110061
0202110062
0202110063
0202110064
0202110065
0202110066
0202110067
0202110068
0202110069
0202110070
0202110071
0202110072
0202110073
0202110074
0202110075
0202110076
0202110077
0202110078
0202110079
0202110080
0202150001
0202700006
0202700007
0202700008
0202700014
0202700015
0202700016
0202700017
0202700020
0202720100
0202720101
0203030048
MATERIALES
gl
ACEITE PARA MOTOR SAE-30
ALAMBRE NEGRO RECOCIDO # 16
kg
CLAVOS C/ CABEZA P/ CONSTRUCCION D. PROMEDIO
kg
CLAVOS CLIP ANGULO C/ PIN
cto
CLAVOS DE ACERO
cto
CLAVOS CON CABEZA DE 2", 3", 4"
kg
BARRA ANTIPANICO S1250-AL
pza
SUMINISTRO E INST. DE PUERTA CORTAFUEGO 0.80 m x 2.10 m pza
SUMINISTRO E INST. DE PUERTA CORTAFUEGO 0.90 m x 2.10 m pza
SUMINISTRO E INST. DE PUERTA CORTAFUEGO 1.00 m x 2.10 m pza
SUMINISTRO E INST. DE PUERTA CORTAFUEGO 1.20 m x 2.10 m pza
SUMINISTRO E INST. DE PUERTA CORTAFUEGO 1.20 m x 2.10 m, pza
CON VISOR A PRUEBA DE FUEGO
SUMINISTRO E INST. DE PUERTA CORTAFUEGO 1.80 m x 2.10 m, pza
CON VISORES A PRUEBA DE FUEGO
SUMINISTRO E INST. DE PUERTA CORTAFUEGO 1.80 m x 2.10 m pza
SUMINISTRO E INST. DE PUERTA METALICA EN EXTERIORES
m2
CON PLATINAS Y TUBOS DE FIERRO
MESA DE TRABAJO MURAL CON DESCONCHE DE 700 x 750 x
pza
900 mm
BAO MARIA DE 4 POZAS C/ REPISA SUPERIOR K-90a, MODULO pza
NEUTRO PARA BEBIDA M-49
MESA DE TRABAJO MURAL CON REPISA INFERIOR DE 200 x 600 pza
x 900 mm, M-44a
MESA DE TRABAJO MURAL CON REPISA INFERIOR DE 1200 x
pza
600 x 900 mm, M-44b
MESA DE TRABAJO MURAL CON REPISA INFERIOR DE 1000 x
pza
600 x 900 mm, M-44c
MESA DE TRABAJO MURAL CON REPISA INFERIOR DE 1500 x
pza
600 x 900 mm, M-45a
MODULO NEUTRO DE APOYO DE 800 x 900 x 900 mm, M-47a
pza
ESTANTERIAS 4 NIVELES REG. DE 1500 x 610 x 1900 mm
pza
ESTANTERIAS 4 NIVELES REG. DE 1200 x 610 x 1900 mm
pza
pza
ESTANTERIAS 4 NIVELES REG. DE 1500 x 610 x 1900 mm,
ACERO INOX.
ESTANTERIAS DE ANGULOS RANURADOS
pza
ESTANTERIAS 4 NIVELES REG. DE 1200 x 450 x 1900 mm,
pza
ACERO INOX.
ESTANTERIAS DE ANGULOS RANURADOS DE ACERO
pza
INOXIDABLE
ESTANTERIA DE MADERA Y PLASTICO LAMINADO CON
pza
TABLEROS DE 0.90 m x 0.40 m x 2.10 m, M-9
pza
ESTANTERIA DE ACERO INOXIDABLE, M-9c
CLAVOS DE FIJACION PARA DRYWALL
cto
TORNILLO TIPO WAFER 8 X 13 MM
mll
TORNILLO TIPO GYPLAC 6 X 32 MM
mll
TORNILLO TIPO GYPLAC 6 X 41 MM
mll
TORNILLO DE 1 1/2" x 1/8"
und
TORNILLO AUTOROSCANTE 1 1/4"
und
TORNILLO AUTOROSCANTE 3/4"
und
TORNILLO DE 1/2"
cto
TORNILLO DE 10 x 3/4 PUNTA BROCA DG
mll
VENTANA METALICA CON MALLA PLASTIFICADA, COCADA 1" x m2
1"
VENTANA METALICA TIPO REJILLA CON PLATINA DE Fe 1" x
m2
1/16"
ACERO CORRUGADO FY=4200 KG/CM2 GRADO 60
kg
5.7867
37.1085
0.1853
46.7817
13.7883
1,053.9989
5.1020
18.0000
2.0000
17.0000
23.0000
12.0000
38.25
3.05
3.05
33.26
33.26
3.36
382.00
1,850.00
1,850.00
2,350.00
2,656.00
2,656.00
221.34
113.18
0.57
1,555.96
458.60
3,541.44
1,948.96
33,300.00
3,700.00
39,950.00
61,088.00
31,872.00
7.0000
4,652.30
32,566.10
13.0000
170.4255
4,652.30
250.00
60,479.90
42,606.38
2.0000
2,300.00
4,600.00
1.0000
4,500.00
4,500.00
1.0000
2,000.00
2,000.00
1.0000
5,500.00
5,500.00
1.0000
4,500.00
4,500.00
5.0000
6,800.00
34,000.00
1.0000
2.0000
10.0000
2.0000
5,800.00
1,500.00
1,200.00
2,500.00
5,800.00
3,000.00
12,000.00
5,000.00
259.0000
3.0000
450.00
2,500.00
116,550.00
7,500.00
68.0000
1,500.00
102,000.00
12.0000
700.00
8,400.00
47.0000
343.7681
85.9421
635.9703
635.9703
1,759.3200
2,054.3411
2,054.3411
50.0640
1.7696
19.8450
1,800.00
17.99
73.68
25.39
32.50
0.08
2.00
1.50
3.35
111.90
145.60
84,600.00
6,184.39
6,332.21
16,147.29
20,669.03
140.75
4,108.68
3,081.51
167.71
198.02
2,889.43
12.6000
75.60
952.56
3,347.4579
2.70
9,038.14
S10
Pgina :
CONSORCIO CAXAMARCA
0310002
Subpresupuesto
Fecha
Lugar
002
01/11/2012
060801
Precio S/.
Parcial S/.
und
m3
m3
m3
ton
m2
m3
kg
gln
m2
329.5400
1,047.8979
1,227.9787
597.5085
39.8339
4,580.8985
117.2858
310.2367
90.3267
297.6015
0.29
44.15
36.12
19.14
62.95
1.50
35.02
3.00
37.40
45.30
95.57
46,264.69
44,354.59
11,436.31
2,507.54
6,871.35
4,107.35
930.71
3,378.22
13,481.35
m2
2,656.1430
42.30
112,354.85
m2
1,176.2730
72.30
85,044.54
m2
1,040.5500
40.64
42,287.95
mll
bol
m2
m2
m2
m2
298.0910
23,491.5168
461.4803
7,813.1160
1,257.8790
38.8920
610.00
15.80
24.10
45.25
48.81
390.65
181,835.51
371,165.97
11,121.68
353,543.50
61,397.07
15,193.16
m2
396.0495
208.95
82,754.54
m2
m2
m
pza
m
cto
und
cto
cto
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
cto
pza
pza
pza
pza
9,460.2270
6,683.6700
5,961.1020
217.0000
643.6920
51.8061
4,354.7400
988.3150
1,111.8549
3,264.0000
416.0000
200.0920
20.4080
259.0000
59.0000
142.0000
31.0000
82.0000
72.0000
68.0000
125.0000
198.0164
115.5502
2.2836
36.0000
4.0000
7.0000
7.0000
25.30
25.12
19.02
175.00
74.36
25.00
1.50
32.60
18.20
24.41
150.00
15.60
54.00
120.00
120.00
90.00
80.00
121.00
95.00
308.00
62.20
8.00
1.20
4.30
180.00
425.30
685.36
7,500.00
239,343.74
167,893.79
113,380.16
37,975.00
47,864.94
1,295.15
6,532.11
32,219.07
20,235.76
79,674.24
62,400.00
3,121.44
1,102.03
31,080.00
7,080.00
12,780.00
2,480.00
9,922.00
6,840.00
20,944.00
7,775.00
1,584.13
138.66
9.82
6,480.00
1,701.20
4,797.52
52,500.00
pza
5.0000
4,500.00
22,500.00
pza
1.0000
2,000.00
2,000.00
pza
1.0000
3,500.00
3,500.00
pza
pza
3.0000
1.0000
1,500.00
4,500.00
4,500.00
4,500.00
pza
1.0000
3,500.00
3,500.00
Cdigo
Recurso
Unidad
0203030053
0204000000
0204000006
0204010003
0204010004
0204010005
0205000003
0206020004
0213010001
0214010007
0214010008
0214010009
0214010010
0217040051
0221000000
0224000035
0224000038
0224000039
0224000050
0224000052
0224000053
0224000054
0224010002
0225010008
0225010018
0226000080
0226000084
0226000086
0226000087
0226050027
0226050029
0226050032
0226100065
0226100066
0226100068
0226100069
0226100070
0226100074
0226100075
0226100079
0226100085
0226100086
0226100095
0226100096
0226100097
0226100098
0226100099
0226520030
0226520031
0226520032
0226520033
0226520034
0226520035
0226520036
S10
Pgina :
CONSORCIO CAXAMARCA
0310002
Subpresupuesto
Fecha
Lugar
002
01/11/2012
060801
Precio S/.
Parcial S/.
pza
1.0000
4,200.00
4,200.00
m2
225.0570
201.30
45,303.97
758.5620
380.30
288,481.13
cto
cto
gln
und
kg
kg
m2
m
und
pza
pza
m2
bol
kg
m
m2
bol
bol
m2
343.7680
4,694.8753
41.2200
1.0000
120.9737
41.5100
621.6650
5.0000
80.4380
98.2952
39.3341
251.1915
2.0499
723.6512
1,524.1590
13.3035
2,283.8460
1,224.9827
1,869.5985
26.10
18.19
74.79
1,251.83
14.83
14.83
37.22
666.00
46.53
45.14
10.48
7.98
54.62
2.46
20.30
28.30
20.17
5.67
32.10
8,972.34
85,399.78
3,082.84
1,251.83
1,794.04
615.59
23,138.37
3,330.00
3,742.78
4,437.05
412.22
2,004.51
111.97
1,780.18
30,940.43
376.49
46,065.17
6,945.65
60,014.11
rll
und
und
m
377.3362
2,922.0246
3,646.0697
164.3670
13.76
13.50
22.18
13.62
5,192.15
39,447.33
80,869.83
2,238.68
m2
m2
und
m2
m2
m2
m2
und
und
31.3425
397.6350
81.3200
1.7010
756.1600
10.9200
13.6080
1.0000
1.0000
113.53
113.53
4.50
1,865.32
256.29
1,012.36
750.36
35,200.00
34,200.00
3,558.31
45,143.50
365.94
3,172.91
193,796.25
11,054.97
10,210.90
35,200.00
34,200.00
und
und
1.0000
1.0000
36,200.00
37,800.00
36,200.00
37,800.00
und
pza
rll
rll
und
gln
gln
bol
bol
kg
gln
gln
kg
kg
m
m
m
pln
und
m
1.0000
1.0000
1,267.4145
224.5369
2.1807
139.8043
885.4833
3,561.1613
3.1675
121.4272
122.0755
19.8524
43,087.8514
2,075.1760
104.7375
97.8705
137.2875
36.4382
157.0000
77.5950
3,500.00
8,201.30
60.00
86.50
13.56
20.29
14.00
19.41
42.23
13.46
26.00
26.00
2.70
7.20
142.30
102.36
110.36
6.85
66.94
14.20
3,500.00
8,201.30
76,044.87
19,422.44
29.57
2,836.63
12,396.77
69,122.14
133.76
1,634.41
3,173.96
516.16
116,337.20
14,941.27
14,904.15
10,018.02
15,151.05
249.60
10,509.58
1,101.85
m
und
607.2360
3.0000
18.75
185.00
11,385.68
555.00
Cdigo
Recurso
Unidad
0226520037
0226520038
0226520039
0227010096
0227010097
0229020052
0229140025
0229550094
0229550095
0229910021
0229910026
0229910027
0229910028
0229910029
0229910030
0230000001
0230150016
0230150024
0230150030
0230150074
0230150075
0230150078
0230250011
0230250013
0230250020
0230290034
0230310000
0230310004
0230310012
0230310040
0230310047
0230310048
0230310049
0230310050
0230310051
0230310052
0230310053
0230310054
0230310055
0230320080
0230320081
0230460032
0230460043
0230460044
0230460069
0230460085
0230520000
0230860073
0230860083
0230860084
0230860085
0230970043
0230970100
0230970101
0230990010
0230990018
0230990032
0230990041
0230990049
S10
Pgina :
CONSORCIO CAXAMARCA
0310002
Subpresupuesto
Fecha
Lugar
002
01/11/2012
060801
Precio S/.
Parcial S/.
ton
hja
pln
2.8500
83.0200
1,022.9852
3,250.00
1.20
124.30
9,262.50
99.62
127,157.06
und
und
und
und
und
und
und
und
und
pza
gl
m3
pza
gln
hja
m3
m2
81.0000
31.0000
1.0000
118.0000
46.0000
46.0000
47.0000
53.0000
19.0000
47.1909
391.6873
162.4524
6,746.1006
204.1719
1,883.8000
1,065.8856
41.9055
750.00
820.00
900.00
800.00
920.00
720.00
1,105.30
950.00
950.00
140.45
11.00
32.80
1.30
15.36
0.85
9.00
650.00
60,750.00
25,420.00
900.00
94,400.00
42,320.00
33,120.00
51,949.10
50,350.00
18,050.00
6,627.96
4,308.56
5,328.44
8,769.93
3,136.08
1,601.23
9,592.97
27,238.58
bol
bol
est
pza
pza
pza
pza
pln
pln
108.0362
281.9374
2.0755
1,406.3944
1,173.9650
7,042.3148
7,042.3129
898.8872
1,274.7988
12.50
5.26
32.00
5.25
9.65
2.70
1.35
42.60
87.82
1,350.45
1,482.99
66.42
7,383.57
11,328.76
19,014.25
9,507.12
38,292.59
111,952.83
pln
6,605.5057
56.16
370,965.20
pln
pln
p2
und
und
und
und
p2
p2
p2
m
m
595.9395
493.3269
25,296.0868
1,759.3200
4,354.8333
2,054.3411
55.2000
2,716.0475
16,080.4795
15,954.6848
108.4965
91.8960
68.21
123.65
6.00
0.23
0.12
0.23
0.20
4.40
9.74
9.80
72.36
40.30
40,649.03
60,999.87
151,776.52
404.64
522.58
472.50
11.04
11,950.61
156,623.87
156,355.91
7,850.81
3,703.41
607.2360
32.50
19,735.17
38.1675
72.30
2,759.51
8,208.3426
637.2101
4.0442
919.3329
23.0000
28.0000
1.8846
439.8300
21.6724
3.0267
141.6267
9.1383
131.3637
123.3845
68.6285
38.8500
2.80
31.09
23.00
4.59
1,020.00
950.00
7.60
5.00
72.30
23.10
7.50
1.93
91.90
36.20
41.10
120.60
22,983.36
19,810.86
93.02
4,219.74
23,460.00
26,600.00
14.32
2,199.15
1,566.91
69.92
1,062.20
17.64
12,072.32
4,466.52
2,820.63
4,685.31
Cdigo
Recurso
Unidad
0230990051
0230990066
0230990086
0230990102
0230990103
0230990104
0230990105
0230990106
0230990107
0230990108
0230990109
0230990110
0230990111
0234000000
0238000001
0239020005
0239020071
0239020075
0239050000
0239910015
0240040001
0240040002
0240040004
0240040013
0240040014
0240040015
0240040016
0242110008
0242110011
0242110012
0242110016
0242110020
0243000024
0243000025
0243000026
0243000028
0243000030
0243010003
0243130071
0243130090
0243130093
0243130095
0243130098
0243130099
0243160052
0244030022
0244030025
0245010001
0248950016
0248950017
0251050027
0251050056
0251050059
0251050068
0251050078
0251050084
0251050086
0251050087
0251050088
0251900017
p2
pln
pln
p2
und
und
pza
und
pza
pza
pza
kg
pza
pza
pza
pza
S10
Pgina :
CONSORCIO CAXAMARCA
0310002
Subpresupuesto
Fecha
Lugar
002
01/11/2012
060801
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
Parcial S/.
0251900029
0251900031
0251900038
0252160018
0252160034
pza
pza
pza
m2
m2
131.3637
123.3843
22.6800
252.3990
99.4140
156.90
22.50
163.20
72.30
82.30
20,610.96
2,776.15
3,701.38
18,248.45
8,181.77
m2
m
pza
pza
m2
59.4300
665.2800
114.9365
250.1330
33.9255
73.40
55.64
125.36
42.00
80.36
4,362.16
37,016.18
14,408.44
10,505.59
2,726.25
m2
608.0655
78.30
47,611.53
pza
m
pza
pza
lb
gln
gl
gln
gln
gln
gln
gln
gln
gl
gln
gln
gln
kg
gln
gln
gln
44.0000
126.3150
91.5908
83.8925
3.8888
165.6718
5,380.8600
17.0250
55.6351
47.7378
11.9422
54.4221
764.4890
2,329.0405
116.5148
433.6600
27.1735
5,559.2767
0.1817
0.1992
0.4246
3.40
16.20
14.40
18.00
5.58
14.41
16.00
38.20
35.00
32.50
28.30
39.20
54.60
33.82
31.93
60.00
17.80
2.06
22.50
28.20
42.60
149.60
2,046.30
1,318.91
1,510.07
21.70
2,387.33
86,093.76
650.36
1,947.23
1,551.48
337.96
2,133.35
41,741.10
78,768.15
3,720.32
26,019.60
483.69
11,452.11
4.09
5.62
18.09
kg
gln
m2
m2
m2
pln
m2
m2
pza
m2
und
und
und
pln
gln
bol
m2
0.0346
9.7650
731.4720
45.6610
1,404.9500
61.6290
103.3620
508.0600
38.0000
119.8890
1,330.9212
23,382.5107
7,575.1683
201.3682
41.2200
68.7000
6,064.7600
24.60
59.00
323.65
80.60
8.20
106.69
542.36
320.30
145.69
38.20
5.20
6.06
5.04
380.36
205.88
40.61
48.36
0.85
576.14
236,740.91
3,680.28
11,520.59
6,575.20
56,059.41
162,731.62
5,536.22
4,579.76
6,920.79
141,698.01
38,178.85
76,592.41
8,486.37
2,789.91
293,291.79
m2
6,064.7600
25.60
155,257.86
m2
6,064.7600
22.30
135,244.15
pza
pza
pza
pza
pza
pza
pza
pza
und
1.5400
9.2400
74.7711
27.5800
21.9440
84.4612
64.3607
10.8341
22,479.2000
74.29
138.20
112.36
114.50
52.60
153.51
80.40
225.30
0.30
114.41
1,276.97
8,401.28
3,157.91
1,154.25
12,965.64
5,174.60
2,440.92
6,743.76
0252160035
0252160064
0252160065
0252160066
0252160067
0252160068
0252310005
0252350002
0252350009
0252350010
0253010002
0253030027
0254010015
0254010016
0254020082
0254020083
0254020084
0254020086
0254020087
0254030000
0254060000
0254080024
0254100003
0254100004
0254100005
0254100006
0254100007
0254100008
0254310017
0256020007
0256020089
025602009
0256020096
0256020100
0256030064
0259210008
0261010032
0261910003
0261910004
0261910005
0261920007
0261920013
0261920014
0262010004
0262010005
0262010006
0265000015
0265000016
0265020079
0265140069
0265140070
0265170002
026517007
0265170082
0265900098
S10
Pgina :
CONSORCIO CAXAMARCA
0310002
Subpresupuesto
Fecha
Lugar
002
01/11/2012
060801
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
Parcial S/.
0271010095
0279010083
0285010001
0285010002
0285010003
0285010004
0285010005
0285010006
0285010007
0285010008
0285010009
0285010010
0285010011
0285010012
0285010013
0285010014
0285010016
0285010017
0285010018
0285010019
0285010020
0285010021
0285010022
0285010023
0285010024
0285010025
0285010026
0285010028
0285010031
0285010032
0285010033
0285010034
0285010035
0285010036
pza
m2
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
0.6089
83.1180
2.0000
1.0000
4.0000
10.0000
7.0000
8.0000
2.0000
31.0000
15.0000
3.0000
2.0000
9.0000
60.0000
2.0000
61.0000
27.0000
7.0000
61.0000
10.0000
28.0000
18.0000
98.0000
62.0000
40.0000
1.0000
1.0000
13.0000
9.0000
120.0000
7.0000
1.0000
1.0000
81.05
31.62
44.00
44.00
44.00
44.00
44.00
443.00
44.00
44.00
44.00
44.00
44.00
44.00
44.00
44.00
19.20
19.20
19.20
19.20
19.20
19.20
19.20
19.20
19.20
19.20
17,000.00
11,900.00
19.20
19.20
19.20
19.20
13,500.00
7,500.00
49.35
2,628.19
88.00
44.00
176.00
440.00
308.00
3,544.00
88.00
1,364.00
660.00
132.00
88.00
396.00
2,640.00
88.00
1,171.20
518.40
134.40
1,171.20
192.00
537.60
345.60
1,881.60
1,190.40
768.00
17,000.00
11,900.00
249.60
172.80
2,304.00
134.40
13,500.00
7,500.00
8,591,543.85
EQUIPOS
0348800004
0348950003
0348950004
0348950006
0348950007
0349030003
0349100007
0349100008
0349160032
0349900001
0349900002
0349900012
ANDAMIO METALICO
EQUIPO DE PINTURA
EQUIPO DE SOLDADURA
EQUIPO DE CORTE Y SOLDADURA
SIERRA CIRCULAR
COMPACTADOR VIBRATORIO TIPO PLANCHA 5.8 HP
MEZCLADORA DE CONCRETO TAMBOR 18 HP 11 p3
MEZCLADORA DE CONCRETO TAMBOR 23 HP, 11-12 p3
TALADRO CON BROCA
PULIDORA DE TERRAZOS, MARMOL Y OTROS
PULIDORA ORBITAL
CEPILLADORA ELECTRICA
he
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
hm
8,332.8051
1,088.6348
409.4066
790.1647
3,365.6135
118.1476
824.7782
49.3173
274.0731
141.3023
372.7254
3,365.6135
1.35
2.50
6.80
6.80
6.78
21.00
9.65
26.87
3.00
10.00
10.00
5.60
11,249.29
2,721.59
2,783.96
5,373.12
22,818.86
2,481.10
7,959.11
1,325.16
822.22
1,413.02
3,727.25
18,847.44
81,522.12
Total
S/.
12,276,850.34