Código Recurso Unidad Cantidad Precio S/. Parcial S/. Presupuestado S/.

MANO DE OBRA
0147000032 TOPOGRAFO hh 93.2775 12.99 1,211.71 1,224.27
0147000037 OPERADOR EQUIPO hh 7,666.3929 12.99 99,586.41 99,613.98
0147010001 CAPATAZ hh 3,066.4710 15.58 47,775.60 47,815.42
0147010002 OPERARIO hh 21,821.2553 12.99 283,458.17 283,261.66
0147010003 OFICIAL hh 22,903.4814 11.58 265,222.30 265,028.06
0147010004 PEON hh 25,455.5174 10.47 266,519.29 266,485.23
963,773.48 963,428.62
MATERIALES
0201030004 ACEITE PARA MOTOR gal 18.8781 66.77 1,260.62 1,264.83
0202000011 ALAMBRE NEGRO RECkg 8,608.5135 4.50 38,738.30 38,737.87
0202000023 ALAMBRE NEGRO RECkg 1,963.0675 2.59 5,084.35 5,088.95
0202010022 CLAVO C/CABEZA P/ kg 1,569.2845 4.50 7,061.76 7,109.66
0202170001 CLAVOS PARA CALAMkg 8.3520 8.00 66.80 66.81
0202200100 PERNO HEXAGONAL DE
pza 9.0000 3.93 35.37 35.37
0203020003 ACERO CORRUGADO kg
f 153,119.6750 3.53 540,512.47 540,927.44
0205000003 PIEDRA CHANCADA DEm3 1,268.8240 47.00 59,634.54 59,634.72
0205000032 PIEDRA MEDIANA m3 31.5378 30.00 946.20 946.13
0205000033 PIEDRA GRANDE m3 113.3450 30.00 3,400.20 3,400.35
0205010004 ARENA GRUESA m3 869.7530 43.00 37,399.25 37,396.99
0205300072 MATERIAL DE CANTE m3 5,661.6750 2.00 11,323.36 11,323.35
0210980001 BAÑO TURCO GRANITpza 1.4400 50.00 72.00 72.00
0217000025 LADRILLO ARCILLA KI pza 89,518.9600 0.88 78,776.68 78,776.68
0217010021 LADRILLO ARCILLA H pza 27,302.3730 2.63 71,805.23 71,766.24
0221000001 CEMENTO PORTLANDbls
TI 15,235.5941 24.50 373,271.96 373,268.79
0229010100 IMPERMEABILIZANTE kg 899.1080 4.00 3,596.44 3,596.43
0229030100 CAL HIDRATADA DE 3 bls 97.1640 10.12 983.26 991.07
0229120064 PLANCHA POLIESTIREpza 26.1499 11.00 287.65 285.22
0229150009 OCRE kg 194.3280 12.00 2,331.96 2,331.94
0229200012 THINER gal 0.4320 24.85 10.69 10.74
0234000000 GASOLINA 84 OCTAN gal 707.9293 8.40 5,946.61 5,946.60
0238000003 HORMIGON m3 252.3392 30.00 7,570.20 7,570.18
0239050000 AGUA m3 357.3210 9.00 3,215.88 3,220.59
0239130017 ESTERA DE 2.00 X 3.0 pza 60.6375 20.00 1,212.80 1,212.75
0243040000 MADERA TORNILLO p2 52,924.5926 5.71 302,199.41 302,184.37
0243550002 MADERA ANDAMIAJE p2 1,289.0871 5.71 7,360.70 7,357.47
0244010001 REGLA DE MADERA p2 58.2984 4.80 279.84 272.06
0244030035 TRIPLAY DE 4' X 8' X pza 3.0000 25.00 75.00 75.00
0244030036 TRIPLAY DE 4' X 8' X pza 120.9600 48.00 5,806.08 5,806.08
0253010003 GRASA MULTIPLE EP lb 47.1958 8.37 395.06 396.44
0254010001 PINTURA ESMALTE S gal 19.8648 31.51 625.79 635.46
0256900011 CALAMINA GALVANIZAD
pza 95.0400 14.00 1,330.56 1,330.56
1,572,617.02 1,573,039.14
EQUIPOS
0337010001 HERRAMIENTAS MAN %MO 30,526.62 30,526.62
0337020047 WINCHA DE 50 m pza 11.6596 30.00 349.80 349.80
0348010081 WINCHE ELECTRICO 3hm 207.6336 30.00 6,228.90 6,229.01
0348010086 MEZCLADORA DE CONhm 702.3021 29.49 20,710.83 20,714.63
0348040034 CAMION VOLQUETE 1hm 44.3733 173.53 7,699.53 7,703.00
0348040036 CAMION VOLQUETE 6hm 812.3192 221.03 179,547.09 179,531.60
0348440003 ZARANDA METALICA he 134.3704 25.00 3,359.25 3,359.26
0348800004 ANDAMIO METALICO hm 4,497.8105 0.50 2,248.91 2,327.13
0348960005 CIZALLA PARA CORTEhm 4,579.2798 0.50 2,289.64 2,862.07
0349020007 COMPRESORA NEUMAT
hm 1,613.4976 50.60 81,643.10 81,676.88
0349030001 COMPACTADOR VIBRAhm 1,548.3939 18.20 28,180.70 28,192.21
0349040008 CARGADOR SOBRE LLA
hm 517.7181 139.59 72,268.53 72,240.76
0349040021 RETROEXCAVADOR SO
hm 677.9488 84.33 57,171.52 57,201.93
0349060011 MARTILLO NEUMATICOhm 3,226.9952 5.63 18,168.01 18,164.73
0349070004 VIBRADOR DE CONCRE
hm 681.5420 15.00 10,223.10 10,223.12
0349100013 MEZCLADORA DE CONhm 101.8432 29.49 3,003.26 3,004.38
0349190003 NIVEL TOPOGRAFICOhe 31.0925 12.00 373.08 369.22
0349880020 TEODOLITO he 62.1850 15.00 932.85 932.78
524,924.72 525,609.13
SUBCONTRATOS
0401010030 MONTAJE DE AULAS m2 1,072.5000 5.00 5,362.50 5,362.50
5,362.50 5,362.50
La columna parcial es el producto del precio por la cantidad requerida; y en la última S/. S/. 3,067,439.39 3,067,439.39
Fecha : ###
Obra 0001001 MEJORAMIENTO DEL SERVICIO EDUCATIVO EN LA I.E. N° 43180 FERNANDO BELAUNDE TERRY C.P. S
TERRY C.P. SAN ANTONIO, PROVINCIA MARISCAL NIETO, REGION MOQUEGUA