Professional Documents
Culture Documents
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Parcial S/.
Presupuestado S/.
68,261.1800
14.57
994,565.39
994,595.28
4,269.6400
15.66
66,862.52
66,868.35
506.6600
15.66
7,934.35
7,853.28
148,741.18
148,741.18
Cdigo
Recurso
Unidad
0147000022
hh
0147000023
hh
0147000032
TOPOGRAFO
hh
0147000037
%MT
0147000038
SERVICIO DE ARENADO
%MT
2,057.27
2,057.27
0147010001
CAPATAZ
hh
41,908.6400
16.34
684,787.12
680,326.01
0147010002
OPERARIO
hh
285,440.0700
13.62
3,887,693.75
3,883,574.51
0147010003
OFICIAL
hh
155,031.8700
12.06
1,869,684.34
1,867,568.94
0147010004
PEON
hh
186,952.6200
10.89
2,035,914.00
2,035,689.02
0147990003
MANO DE OBRA
%MT
51,939.67
51,939.67
0198010047
%PU
234,055.00
234,055.00
9,984,234.60
9,973,268.51
Cantidad
MANO DE OBRA
MATERIALES
0201000004
gl
19.0300
54.00
1,027.46
1,034.55
0202000007
kg
29,165.2900
3.35
97,703.73
100,877.65
0202000008
kg
2,017.4700
3.35
6,758.53
6,844.80
0202050067
pza
25.2000
10.00
252.00
252.00
0202050068
pza
16.8000
2.00
33.60
33.60
0202050069
pza
33.6000
11.00
369.60
369.60
0202050070
pza
568.0000
41.00
23,288.00
23,288.00
0202080010
jgo
177.0000
2.50
442.50
442.50
0202080011
INODORO
PERNO DE ANCLAJE PARA URINARIO
pza
708.0000
2.50
1,770.00
1,770.00
0202100015
und
50.0000
2.50
125.00
125.00
0202100099
INCLUYE TUERCA
CLAVOS CON CABEZA DE 2", 3", 4"
kg
14,421.7400
3.60
51,918.25
52,120.23
0202110013
pza
632.2000
21.00
13,276.28
13,276.28
0202110022
var
603.0600
23.70
14,292.45
14,278.60
0202150001
cto
47.4600
19.00
901.83
901.83
0202460061
jgo
517.0000
3.20
1,654.40
1,654.40
0202520005
pza
2,272.0000
1.20
2,726.40
2,726.40
0202700006
mll
11.8700
77.80
923.19
901.83
0202700007
mll
87.8100
26.80
2,353.30
2,373.23
0202700008
mll
87.8100
22.00
1,931.81
1,946.05
0203030048
kg
1,110,905.4100
2.35
2,610,627.73
2,613,269.36
0204000000
KG/CM2 GRADO 60
ARENA FINA
m3
3,073.0300
38.00
116,775.05
116,690.07
0204000006
ARENA GRUESA
m3
1,418.1300
38.00
53,888.83
53,905.44
0204010003
m3
15.0000
30.00
450.00
450.00
0205000003
m3
77.3000
47.00
3,633.25
3,633.26
0205000004
m3
16.2400
47.00
763.37
763.38
0205010000
AFIRMADO
m3
1,661.9100
27.50
45,702.44
45,702.44
0205020020
PIEDRA MEDIANA
m3
1.3400
25.50
34.04
34.03
0205020021
PIEDRA GRANDE
m3
404.9600
25.50
10,326.58
10,326.64
0205020030
m2
41.0000
188.00
7,708.19
7,708.19
6.0000
5.50
33.00
33.00
pza
0207000012
TIERRA
ALAMBRE TW 4 MM2
888.0000
1.60
1,420.80
1,420.80
0207010039
45,453.0000
1.70
77,270.10
77,270.10
0207010040
71,181.9400
2.50
177,954.85
177,973.22
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
14,275.7800
3.90
55,675.52
55,712.78
1,494.6000
5.80
8,668.68
8,668.68
21,111.3000
1.15
24,278.00
24,328.26
0207010047
1,665.9800
9.00
14,993.78
14,993.78
0207010059
2,857.5800
12.30
35,148.17
35,153.20
0207010060
1,672.6500
17.30
28,936.85
28,939.50
0207010061
289.8000
33.60
9,737.28
9,737.28
0207010062
716.6300
63.60
45,577.35
45,577.35
0210020040
pza
4.0000
485.00
1,940.00
1,940.00
175.0000
98.50
17,237.50
17,237.50
Cdigo
Recurso
Unidad
0207010041
0207010042
0207010046
ACCESORIOS
0210020052
pza
0210020053
C/TAPA
INODORO SIFON JET
pza
2.0000
215.00
430.00
430.00
0210020057
pza
336.0000
135.00
45,360.00
45,360.00
0210040094
LAVATORIO MALIBU
pza
6.0000
38.00
228.00
228.00
pza
352.0000
120.00
42,240.00
42,240.00
pza
2.0000
321.00
642.00
642.00
pza
480.0000
25.00
12,000.00
12,000.00
pza
480.0000
25.00
12,000.00
12,000.00
pza
480.0000
22.90
10,992.00
10,992.00
pza
175.0000
82.20
14,385.00
14,385.00
pza
175.0000
21.10
3,692.50
3,692.50
pza
27.0000
122.00
3,294.00
3,294.00
0210050001
ACCESORIOS
0210050012
0210120050
0210120053
0210120054
0210120055
0210120056
0210130008
0210140001
und
177.0000
33.80
5,982.60
5,982.60
0210150073
TANQUE BAJO
PAPELERA CROMADA CON EJE
pza
517.0000
7.00
3,619.00
3,619.00
0210150155
und
2.0000
5.50
11.00
11.00
0210160022
pza
513.0000
35.90
18,416.70
18,416.70
0210250009
pza
467.0000
102.00
47,634.00
47,634.00
0210250010
SOBREPONER COLOR
LAVATORIO OVALIN SONNET BLANCO
pza
3.0000
92.00
276.00
276.00
0210270002
LAVATORIO DIVANI
pza
4.0000
112.00
448.00
448.00
0210310005
pza
27.0000
5.40
145.80
145.80
0210420005
pza
480.0000
82.00
39,360.00
39,360.00
0210500001
pza
9.6800
1.70
16.46
16.54
0210500006
pza
410.1700
2.40
984.40
988.14
0210500008
pza
87.7000
5.70
499.88
500.15
0210500071
pza
36.6300
1.80
65.93
65.93
0210500072
pza
256.8500
3.80
976.03
977.87
0210500073
pza
80.6900
1.80
145.23
145.23
0210500074
pza
107.9300
2.00
215.86
215.86
0210500075
pza
37.4000
2.30
86.02
85.85
0210500076
pza
88.5300
3.60
318.70
317.90
0210500077
pza
97.5700
12.00
1,170.82
1,170.82
0210510026
pza
20.0000
1.50
30.00
Fecha :
30.00
08/02/2016 08:42:39p.m.
S10
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
und
17.0000
450.00
7,650.00
7,650.00
cja
18.0000
82.00
1,476.00
1,476.00
pza
1.0000
245.00
245.00
245.00
pza
30.0000
288.00
8,640.00
8,640.00
pza
3.0000
265.00
795.00
795.00
pza
6.0000
260.00
1,560.00
1,560.00
pza
5.0000
250.00
1,250.00
1,250.00
pza
8.0000
220.00
1,760.00
1,760.00
pza
8.0000
320.00
2,560.00
2,560.00
pza
2.0000
390.00
780.00
780.00
pza
169.0000
3,200.00
540,800.00
540,800.00
pza
3.0000
3,800.00
11,400.00
11,400.00
pza
3.0000
4,000.00
12,000.00
12,000.00
pza
15.0000
3,500.00
52,500.00
52,500.00
pza
9.0000
388.00
3,492.00
3,492.00
pza
2.0000
2,500.00
5,000.00
5,000.00
6.0000
63.00
378.00
378.00
Cdigo
Recurso
Unidad
0211440022
0211800002
METALICA
DOSIS QUIMICA THOR-GEL
0212000047
0212000048
0212000049
0212000050
0212000061
0212000065
0212000066
0212000067
0212000073
0212000074
0212000075
0212000079
0212000083
0212000084
0212020088
INTERRUPTOR TERMOMAGNETICO 2
pza
0212030033
X 30A
BOTONERA DE ARRANQUE/PARADA
pza
37.0000
45.00
1,665.00
1,665.00
0212040025
pza
381.0000
6.30
2,400.30
2,400.30
pza
2.0000
25.00
50.00
50.00
pza
1.0000
16.00
16.00
16.00
pza
1.0000
39.00
39.00
39.00
pza
4.0000
20.80
83.20
83.20
pza
2.0000
46.00
92.00
92.00
pza
81.0000
50.00
4,050.00
4,050.00
pza
2,351.0000
3.40
7,993.40
7,993.40
DE 100x100x50MM
0212040026
0212040027
0212040034
0212040035
0212040041
0212090027
0212090054
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pza
1,635.0000
3.30
5,395.50
5,395.50
Cdigo
Recurso
Unidad
0212090055
0212090056
pza
23.0000
6.30
144.90
144.90
0212100083
100x100x50 MM
TAPA TIPO GANG 100X100 MM
pza
23.0000
2.20
50.60
50.60
0212100084
pza
57.0000
1.00
57.00
57.00
0212160020
pza
773.0000
155.00
119,815.00
119,815.00
0212310015
pza
646.0000
11.50
7,429.00
7,429.00
0212310016
pza
18.0000
13.00
234.00
234.00
0212310078
pza
9.0000
15.00
135.00
135.00
0212320002
INTERRUPTOR CONMUTACION
pza
24.0000
15.00
360.00
360.00
0212340001
SIMPLE 3 VIAS
TOMACORRIENTE BIPOLAR SIMPLE
pza
85.0000
13.20
1,122.00
1,122.00
0212340057
pza
733.0000
15.80
11,581.40
11,581.40
pza
4.0000
455.00
1,820.00
1,820.00
pza
6.0000
265.00
1,590.00
1,590.00
pza
1.0000
625.00
625.00
625.00
pza
1.0000
520.00
520.00
520.00
pza
1.0000
550.00
550.00
550.00
pza
2.0000
65.00
130.00
130.00
pza
20.0000
190.00
3,800.00
3,800.00
pza
11.0000
168.00
1,848.00
1,848.00
pza
9.0000
225.00
2,025.00
2,025.00
pza
905.0000
63.00
57,015.00
57,015.00
pza
72.0000
122.00
8,784.00
8,784.00
pza
2.0000
75.00
150.00
150.00
pza
20.0000
80.00
1,600.00
1,600.00
pza
12.0000
122.00
1,464.00
1,464.00
pza
485.0000
65.00
31,525.00
31,525.00
pza
2.0000
210.00
420.00
420.00
pza
1.0000
2,100.00
2,100.00
2,100.00
pza
25.0000
60.00
1,500.00
1,500.00
pza
191.0000
130.00
24,830.00
24,830.00
C/TIERRA
0212400000
INTERRUPTOR TERMOMAGNETICO 3
X 200 A
0212400002
INTERRUPTOR TERMOMAGNETICO 3
X 160 A
0212400011
INTERRUPTOR TERMOMAGNETICO 3
X 400 A
0212400055
INTERRUPTOR TERMOMAGNETICO 3
X 250 A
0212400061
INTERRUPTOR TERMOMAGNETICO 3
X 320 A
0212400080
INTERRUPTOR TERMOMAGNETICO 3
X 25 A
0212400083
INTERRUPTOR TERMOMAGNETICO 3
X 70 A
0212400085
INTERRUPTOR TERMOMAGNETICO 3
X 100 A
0212400086
INTERRUPTOR TERMOMAGNETICO 3
X 150 A
0212400087
INTERRUPTOR TERMOMAGNETICO 2
X 20A
0212400088
INTERRUPTOR TERMOMAGNETICO 3
X 30 A
0212400090
INTERRUPTOR TERMOMAGNETICO 2
X 50A
0212400094
INTERRUPTOR TERMOMAGNETICO 3
X 50 A
0212400096
INTERRUPTOR TERMOMAGNETICO 3
X 40 A
0212400097
INTERRUPTOR TERMOMAGNETICO 3
X 20 A
0212400098
INTERRUPTOR TERMOMAGNETICO 3
X 80 A
0212400100
INTERRUPTOR TERMOMAGNETICO 3
X 800 A
0212400109
INTERRUPTOR TERMOMAGNETICO 2
X 16A
0212450008
CONTACTOR ELECTROMAGNETICO 3
X 20 A
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pza
2.0000
155.00
310.00
310.00
pza
9.0000
288.00
2,592.00
2,592.00
pza
4.0000
166.50
666.00
666.00
pza
90.0000
345.00
31,050.00
31,050.00
pza
101.0000
333.00
33,633.00
33,633.00
pza
295.0000
325.00
95,875.00
95,875.00
pza
29.0000
488.00
14,152.00
14,152.00
Cdigo
Recurso
Unidad
0212450010
CONTACTOR ELECTROMAGNETICO 3
X 25 A
0212450011
CONTACTOR ELECTROMAGNETICO 3
X 150 A
0212510021
0212550006
0212550029
0212550030
0212550054
0212550059
pza
527.0000
143.00
75,361.00
75,361.00
0212550060
pza
2.0000
208.00
416.00
416.00
0212550062
pza
6.0000
128.00
768.00
768.00
pza
6.0000
311.00
1,866.00
1,866.00
ADOSADO 226
0212970059
0212980007
INTERRUPTOR DIFERENCIAL 2 X 30 A
pza
65.0000
198.00
12,870.00
12,870.00
0214010002
30 mA
BALDOSA ACUSTICA 0.61X0.61 M
m2
206.5900
28.00
5,784.45
5,784.45
0216000023
m2
15.7500
85.00
1,338.75
1,338.75
0216010002
CM TIPO GOMA
CONTRAZOCALO VINILICO DE 4"
32.7600
9.20
301.39
301.39
0216040051
m2
90.3100
123.50
11,153.35
11,153.78
0217000027
TRANSITO
CASCOTE DE LADRILLO
m3
154.8200
25.00
3,870.62
3,870.62
0217010018
pza
36,985.2000
2.95
109,106.34
109,142.60
0217040051
M
LADRILLO K.K. 18 HUECOS TIPO IV
mll
451.3900
585.00
264,065.26
264,121.53
0221000000
bol
21,784.1500
13.85
301,710.50
301,688.63
0221030003
pza
10.0000
66.00
660.00
660.00
BUZON
0221030005
pza
6.0000
42.00
252.00
252.00
0225010002
TIERRA
CIERRAPUERTAS HIDRAULICO AEREO
pza
66.0000
228.00
15,048.00
15,048.00
0225010037
jgo
2.0000
188.00
376.00
376.00
0226000080
cto
38.6700
28.00
1,082.63
1,075.90
0226030095
pza
416.0000
5.90
2,454.40
2,454.40
0226050032
pza
1,974.0000
3.80
7,501.20
7,501.20
0226070010
pza
71.0000
88.00
6,248.00
6,248.00
0226080059
pza
92.0000
8.00
736.00
736.00
0226100064
pza
303.0000
4.00
1,212.00
1,212.00
0226510044
pza
407.0000
55.00
22,385.00
22,385.00
pza
70.0000
55.00
3,850.00
3,850.00
LLAVE
0226510047
0226510054
pza
84.0000
285.00
23,940.00
23,940.00
0226850074
EXTERIOR
TORNILLOS AUTORROSCANTE 3/4"
doc
23.7900
5.00
118.95
118.95
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
cto
47.4600
28.80
1,366.98
1,376.47
gl
117.6500
77.00
9,058.70
9,058.70
rll
351.7000
1.30
457.21
457.21
SOLDADURA
kg
16,555.8900
14.50
240,060.43
240,091.39
0229720001
ACCESORIOS DIVERSOS
und
4.0000
3,100.00
12,400.00
12,400.00
0229910022
ACCESORIOS DE FIJACION DE
m2
841.1100
8.20
6,897.10
6,897.10
0229920001
POLICARBONATO
SEAL DE SALIDA HACIA EL EXTERIOR
und
140.0000
8.00
1,120.00
1,120.00
0229920003
und
101.0000
8.00
808.00
808.00
8.00
336.00
336.00
Cdigo
Recurso
Unidad
0227010096
0229010055
FIJACION
ADITIVO ENDURECEDOR DE PISOS
0229040001
CINTA AISLANTE
0229500091
DE SISMOS
0229920005
und
42.0000
0229920006
ESCALERA
SEAL DE EXTINTOR
und
132.0000
8.00
1,056.00
1,056.00
0229920007
und
24.0000
48.00
1,152.00
1,152.00
0229920015
und
25.0000
8.00
200.00
200.00
0229920021
und
4.0000
295.00
1,180.00
1,180.00
0229920024
COLGADA EN TECHO
SEAL DE NUMERO DE PISO
und
26.0000
8.00
208.00
208.00
0229920025
und
61.0000
8.00
488.00
488.00
und
59.0000
8.00
472.00
472.00
und
25.0000
8.00
200.00
200.00
und
61.0000
8.00
488.00
488.00
und
2.0000
8.00
16.00
16.00
und
124.0000
8.00
992.00
992.00
und
38.0000
8.00
304.00
304.00
85.0000
226.00
19,210.00
19,210.00
ALARMA
0229920026
0229920027
0229920028
0229920029
0229920030
0229920031
0230000011
EQUIPO DE ILUMINACION DE
und
0230020097
EMERGENCIA A BATERIA
CABLE DE ACERO DE 1/4"
1,566.0000
13.50
21,141.00
21,141.00
0230040000
rll
85.4300
115.00
9,823.99
9,823.99
0230090003
1/54"
SENSOR DE PRESION
pza
16.0000
425.00
6,800.00
6,800.00
0230130023
PEGAMENTO EPOXICO
kg
400.9200
385.00
154,354.20
154,419.30
0230150016
PORCELANA
kg
4,056.8900
5.80
23,529.97
23,487.06
0230150041
gl
533.9600
15.60
8,329.81
8,329.81
ADITIVO DESMOLDEADOR DE
gl
1,781.8600
63.00
112,257.39
112,211.13
422.00
60,569.87
60,569.87
3,844.63
0230200000
ENCOFRADOS
0230210026
gl
143.5300
0230250010
kg
4,271.8100
0.90
3,844.63
0230250011
rll
42.7200
19.95
852.23
854.36
0230250012
POLIESTILENO EXPANDIDO
m3
144.6500
138.00
19,961.70
19,961.70
0230290020
76.9500
1.20
92.34
92.34
0230290032
MAYOLICAS
ANILLO DE CERA SWAN WAX
und
517.0000
2.80
1,447.60
1,447.60
m2
136.7500
145.00
19,828.75
19,828.75
0230290034
DISEO
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Parcial S/.
Presupuestado S/.
Cdigo
Recurso
Unidad
0230300006
LAMINA 3M
11.5000
4.00
46.00
46.00
0230310000
m2
74.2800
81.80
6,076.10
6,076.10
3,952.9900
148.00
585,042.52
585,042.52
Cantidad
MM
0230310002
m2
0230310055
MM
CRISTAL LAMINADO ANTIBALAS 51MM
m2
23.1000
398.00
9,193.80
9,193.80
0230320008
m2
503.1400
15.06
7,577.27
7,575.84
278.67
278.67
ELEMENTOS DE FIJACION DE
%IN
0230430066
PLANCHA POLICARBONATO
EQUIPO FAN COIL DUCTO 1180 BTU
und
1.0000
3,150.00
3,150.00
3,150.00
0230450051
pza
175.0000
288.00
50,400.00
50,400.00
0230460032
und
1,090.0300
11.20
12,208.31
12,208.13
0230460034
gl
10.1000
52.90
534.34
534.34
0230460037
gl
250.3200
115.00
28,787.24
28,804.29
0230460038
gl
1.7300
218.00
376.70
376.70
0230460040
TEROKAL
gln
1.5900
38.00
60.27
60.27
0230460043
PEGAMENTO DE CONTACTO
gl
0.2100
69.20
14.46
14.35
0230460044
bol
1,585.4400
15.10
23,940.15
23,918.84
0230480032
rll
53.6000
1.25
67.00
68.78
0230520000
OCRE
kg
1,288.1000
9.10
11,721.67
11,848.20
0230550057
MANOMETRO DIFERENCIAL DE
und
16.0000
185.00
2,960.00
2,960.00
0230550058
PRESION
SWITCH DIFERENCIAL DE PRESION
und
16.0000
422.00
6,752.00
6,752.00
0230550059
VARIADOR DE VELOCIDAD
und
8.0000
250.00
2,000.00
2,000.00
0230550060
CAJA PORTAFILTRO
und
17.0000
5,678.00
96,526.00
96,526.00
0230580012
und
6,010.0000
80.00
480,800.00
480,800.00
9,398.0000
102.00
958,596.00
958,596.00
und
0230580014
und
1,223.0000
327.50
400,532.50
400,532.50
0230580015
INSTALACION DE BUTACAS
und
16,631.0000
18.00
299,358.00
299,358.00
0230610001
GABINETE CONTRAINCENDIO
und
25.0000
1,225.50
30,637.50
30,637.50
0230620002
pza
655.0000
7.90
5,174.50
5,174.50
pza
336.0000
341.20
114,643.20
114,643.20
pza
354.0000
355.90
125,988.60
125,988.60
TRENZADO 1/2"X1/2"X40 CM
0230620003
0230620004
0230620006
pza
181.0000
7.90
1,429.90
1,429.90
0230680051
TRENZADO 1/2"X7/8"PVCX35 CM
ALFOMBRA DE ALTO TRANSITO 9 MM
m2
434.0700
45.00
19,533.15
19,533.15
0230680053
FIELTRO NACIONAL
m2
434.0700
6.80
2,951.68
2,951.68
0230760073
BASE P/EXTRACTORES
und
39.0000
78.20
3,049.80
3,049.80
0230860073
ADITIVO IMPERMEABILIZANTE
gl
283.3700
28.00
7,934.42
7,934.42
0230860080
gl
6.7000
82.60
553.34
553.34
0230930001
PORCELANATO MATE 40 X 40 CM
m2
764.7100
64.00
48,941.41
48,941.40
0230930002
PORCELANATO PULIDO 40 X 40 CM
m2
4,902.2000
51.20
250,992.54
250,992.54
0230930012
m2
8,222.6300
55.80
458,822.98
458,822.98
m2
57.7300
63.80
3,683.11
3,683.11
CM
0230930013
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
2.2800
118.00
269.28
273.84
63,326.0000
1.10
69,658.60
69,658.60
Cdigo
Recurso
Unidad
0230960002
kg
0230970004
IN2
0230990007
ACONDICIONADO
CORDEL
2,533.3200
0.10
253.33
253.33
0230990008
POLICARBONATO 10 MM
m2
894.1900
52.50
46,944.98
46,944.98
0230990044
pza
37.0000
118.00
4,366.00
4,366.00
0230990046
pza
14.0000
222.00
3,108.00
3,108.00
0230990066
hja
20,199.8500
1.30
26,259.81
26,277.58
0230990077
pza
8.0000
18.10
144.80
144.80
0230990078
pza
196.0000
23.50
4,606.00
4,606.00
0230990079
pza
35.0000
82.00
2,870.00
2,870.00
0230990085
pza
35.0000
36.60
1,281.00
1,281.00
0230990086
pza
31.0000
54.00
1,674.00
1,674.00
0230990131
m2
11,513.8400
38.80
446,736.99
446,736.99
0230990143
pza
4.0000
1,568.00
6,272.00
6,272.00
0230990149
und
7.5600
3,800.00
28,728.00
28,728.00
0230990158
und
17.0000
130.20
2,213.40
2,213.40
0230990159
und
17.0000
60.80
1,033.60
1,033.60
pza
17.0000
268.97
4,572.49
4,572.49
3,380.4800
11.00
37,185.28
37,185.28
3,376.6200
12.25
41,363.60
41,363.60
60.9000
13.05
794.75
794.75
42.90
21,699.68
21,699.68
EFICIENCIA)
0230990174
0230990185
VIGUETAS PREFABRICADAS DE
CONCRETO TIPO FIRTH MOD. V-102
0230990186
VIGUETAS PREFABRICADAS DE
CONCRETO TIPO FIRTH MOD. V-103
0230990187
VIGUETAS PREFABRICADAS DE
CONCRETO TIPO FIRTH MOD. V-104
0230990188
m2
505.8200
0230990189
IMPRESO ESTAMPADO
PLANCHA ALUZINC
m2
162.3600
75.20
12,209.58
12,209.58
und
24.0000
220.00
5,280.00
5,280.00
0230990190
cjt
24.0000
115.00
2,760.00
2,760.00
0230990192
BRONCEADO H=0.18 M
EXTRACTOR CENTRIFUGO 1050 CFM
und
1.0000
2,800.00
2,800.00
2,800.00
0230990193
und
1.0000
3,150.00
3,150.00
3,150.00
0230990194
und
1.0000
3,400.00
3,400.00
3,400.00
0230990195
und
1.0000
4,100.00
4,100.00
4,100.00
0230990196
und
1.0000
4,200.00
4,200.00
4,200.00
0230990197
und
3.0000
3,600.00
10,800.00
10,800.00
0230990198
und
1.0000
3,550.00
3,550.00
3,550.00
0230990199
und
1.0000
3,600.00
3,600.00
3,600.00
0230990200
und
2.0000
2,800.00
5,600.00
5,600.00
0230990201
und
1.0000
3,000.00
3,000.00
3,000.00
0230990202
und
1.0000
3,200.00
3,200.00
3,200.00
0230990203
und
1.0000
3,400.00
3,400.00
3,400.00
0230990204
und
1.0000
4,150.00
4,150.00
4,150.00
0230990205
und
1.0000
4,150.00
4,150.00
4,150.00
0230990206
und
1.0000
2,620.00
2,620.00
2,620.00
0230990207
und
1.0000
4,200.00
4,200.00
4,200.00
0230990208
und
2.0000
3,500.00
7,000.00
7,000.00
0230990209
und
1.0000
2,850.00
2,850.00
2,850.00
0230990210
und
1.0000
4,050.00
4,050.00
Fecha :
4,050.00
08/02/2016 08:42:39p.m.
S10
Pgina :
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
und
1.0000
4,200.00
4,200.00
4,200.00
und
1.0000
4,200.00
4,200.00
4,200.00
und
1.0000
2,900.00
2,900.00
2,900.00
0230990214
und
1.0000
3,200.00
3,200.00
3,200.00
0230990215
und
1.0000
4,110.00
4,110.00
4,110.00
0230990216
und
1.0000
4,110.00
4,110.00
4,110.00
0230990217
und
1.0000
4,700.00
4,700.00
4,700.00
0230990218
und
2.0000
4,250.00
8,500.00
8,500.00
0230990219
und
1.0000
4,500.00
4,500.00
4,500.00
0230990220
und
1.0000
4,200.00
4,200.00
4,200.00
0230990221
und
1.0000
3,600.00
3,600.00
3,600.00
0230990222
und
1.0000
3,400.00
3,400.00
3,400.00
0230990223
und
1.0000
3,000.00
3,000.00
3,000.00
0230990224
und
1.0000
2,638.00
2,638.00
2,638.00
und
1.0000
3,100.00
3,100.00
3,100.00
und
1.0000
3,150.00
3,150.00
3,150.00
und
1.0000
2,750.00
2,750.00
2,750.00
und
2.0000
2,320.00
4,640.00
4,640.00
und
2.0000
4,150.00
8,300.00
8,300.00
und
1.0000
2,280.00
2,280.00
2,280.00
und
1.0000
2,415.00
2,415.00
2,415.00
und
1.0000
2,080.00
2,080.00
2,080.00
und
1.0000
3,960.00
3,960.00
3,960.00
und
1.0000
2,700.00
2,700.00
2,700.00
und
1.0000
4,320.00
4,320.00
4,320.00
und
1.0000
2,550.00
2,550.00
2,550.00
und
1.0000
8,654.00
8,654.00
8,654.00
1.0000
4,800.00
4,800.00
4,800.00
Cdigo
Recurso
Unidad
0230990211
0230990212
0230990213
640 CFM
0230990225
0230990226
0230990227
0230990228
0230990229
0230990230
0230990231
0230990232
0230990233
0230990234
0230990235
0230990236
0230990237
0230990238
und
0230990239
1720 CFM
EXTRACTOR CENTRIFUGO 1600 CFM
und
0230990272
VIGUETAS PREFABRICADAS DE
0230990273
0230990274
2.0000
3,400.00
6,800.00
6,800.00
39.6000
14.10
558.36
558.36
m2
29,236.1200
70.45
2,059,684.65
2,059,684.65
m2
29,236.1200
2.03
59,349.32
59,349.32
m2
29,236.1200
23.25
679,739.79
679,739.79
m2
29,236.1200
6.70
195,882.00
195,882.00
0230990276
SERVICIO DE INSTALACION DE
COBERTURA
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
10
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
m2
29,236.1200
2.85
83,322.94
83,322.94
1.0000
100.00
100.00
100.00
297,186.75
297,186.75
561.9300
12.00
6,743.15
6,756.24
48,735.28
48,762.55
Cdigo
Recurso
Unidad
0230990277
MOVILIZACION, SUPERVISION,
SEGURIDAD Y GASTOS VARIOS DE
SUBCONTRATO
0230990278
MATERIALES DIVERSOS
glb
0232010007
P/REUBICACION DE TABLEROS
TRANSPORTE DE CRISTAL TEMPLADO
%MT
0234000000
GASOLINA 84 OCTANOS
gl
0238000000
HORMIGON
m3
1,392.4400
35.00
0239020005
LIJA
pza
4,430.1000
1.20
5,316.11
5,316.11
0239020006
hja
9,989.9600
1.30
12,986.94
13,047.55
0239020071
COLA SINTETICA
gl
178.6900
23.00
4,109.85
4,113.00
0239020075
hja
2,652.9800
1.20
3,183.57
3,197.00
0239020099
LIJA AL AGUA
pza
310.2000
1.20
372.23
372.23
0239050000
AGUA
m3
1,890.7400
12.00
22,688.91
22,671.11
0239060024
WAYPE INDUSTRIAL
kg
3,034.7100
5.00
15,173.53
15,173.56
0239100009
m2
36.0000
80.00
2,880.00
2,880.00
0239130005
glb
1.0000
380.00
380.00
380.00
2,250.00
2,250.00
2,250.00
Y DESAGUE
0239130006
INSTALACION PROVISIONAL DE
glb
1.0000
0239130010
ENERGIA ELECTRICA
CASETA OFICINA RESIDENTE
m2
26.0000
55.00
1,430.00
1,430.00
0239130017
INSTALACION PROVISIONAL
glb
1.0000
355.00
355.00
355.00
0239130019
TELEFONICA
ALMACEN CERCADO
m2
12.0000
50.00
600.00
600.00
0239130020
CASETA DE GUARDIANIA
m2
24.0000
40.00
960.00
960.00
0240010000
m2
66.9900
80.00
5,359.20
5,359.20
0242110006
CLARO 30 X 30 cm
PLANCHA MDF 6.0 MM 2.60x2.16 M
pln
6.3400
72.00
456.77
456.77
0242110010
pln
238.9300
68.00
16,247.24
16,247.24
0242130017
MUEBLE BAJO
231.6000
428.00
99,124.80
99,124.80
0243000024
MADERA ANDAMIAJE
p2
25,244.2400
3.80
95,928.10
95,803.70
0243010003
MADERA TORNILLO
p2
185,559.2200
3.80
705,125.05
705,133.24
0243010079
p2
982.4000
3.80
3,733.12
3,733.12
0243130071
p2
23,879.8600
7.20
171,935.01
171,923.65
0243130087
137.3800
5.80
796.81
796.28
0243140001
C/RODON 3/4"
MADERA CAOBA
p2
82.3400
15.00
1,235.10
1,235.10
0243160052
REGLA DE MADERA
p2
7,737.4300
3.80
29,402.23
29,418.86
0244000016
p2
140.0000
3.80
532.00
532.00
0244020024
pln
6.1100
157.50
962.33
962.45
0244030019
24MMx1.83x2.50
TRIPLAY DE 4' X 8' X 19 MM
pln
3,773.8300
95.00
358,513.73
358,533.60
0244030023
pln
18.0000
48.00
864.00
864.00
0248020021
und
5.0000
1,128.00
5,640.00
5,640.00
150 lt
0248020040
und
1.0000
855.00
855.00
855.00
0249200004
110 LT
ASCENSOR 1850 KG
und
2.0000
228,810.00
457,620.00
457,620.00
0249200005
ASCENSOR 900 KG
und
1.0000
141,750.00
141,750.00
141,750.00
0249200006
ASCENSOR 975 KG
und
4.0000
156,120.00
624,480.00
624,480.00
0249200007
ASCENSOR 825 KG
und
1.0000
118,380.00
118,380.00
118,380.00
0249200008
PANTALLA GIGANTE
und
1.0000
514,178.94
514,178.94
514,178.94
ELECTROBOMBA DE VEL.VAR. Y
und
4.0000
15,950.00
63,800.00
63,800.00
0249930026
PRESION CONSTANTE 15 HP
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
11
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
und
2.0000
1,100.00
2,200.00
2,200.00
und
1.0000
2,500.00
2,500.00
2,500.00
und
1.0000
3,500.00
3,500.00
3,500.00
und
1.0000
2,750.00
2,750.00
2,750.00
und
1.0000
1,150.00
1,150.00
1,150.00
und
1.0000
1,200.00
1,200.00
1,200.00
und
1.0000
1,250.00
1,250.00
1,250.00
und
1.0000
900.00
900.00
900.00
und
1.0000
800.00
800.00
800.00
und
2.0000
2,000.00
4,000.00
4,000.00
und
1.0000
800.00
800.00
800.00
und
1.0000
850.00
850.00
850.00
und
1.0000
700.00
700.00
700.00
Cdigo
Recurso
Unidad
0249960061
0249960062
0249960063
0249960064
0249960065
0249960066
0249960067
0249960068
0249960069
0249960070
0249960071
0249960072
0249960073
0249960074
und
1.0000
1,300.00
1,300.00
1,300.00
0249960075
und
8.0000
5,520.00
44,160.00
44,160.00
0249960076
und
1.0000
1,400.00
1,400.00
1,400.00
0249970001
cjt
2.0000
208,000.00
416,000.00
416,000.00
0250030000
und
10.0000
45.00
450.00
450.00
pza
85.1500
63.40
5,398.51
5,398.51
0.60 m
0251010014
0251010015
pza
92.6600
88.00
8,153.64
8,153.64
0251010017
m
ANGULO DE ACERO 3" X3" X 1/4" X 6 m
pza
414.0000
136.20
56,386.80
56,386.80
0251010025
pza
5.8700
216.90
1,272.25
1,272.32
0251010040
m
ANGULO DE ACERO
kg
320.3500
148.00
47,411.43
47,411.43
pza
245.9400
10.70
2,631.53
2,632.52
2,624.40
2,624.40
0251020055
2" X 3/8"
0251030071
pza
32.4000
81.00
0251040003
3/16" X 6 m
PLATINA DE ACERO 1/8" X 1" X 6 m
pza
58.5200
12.70
743.23
744.70
0251040006
pza
35.6700
29.00
1,034.37
1,034.37
0251040015
pza
50.4700
25.90
1,307.08
1,303.72
0251040017
pza
509.6000
34.30
17,479.37
17,484.00
0251040018
pza
890.2500
45.80
40,773.59
40,773.59
0251040023
pza
35.0900
36.00
1,263.20
1,263.20
0251040050
pza
536.2800
78.30
41,991.04
41,991.04
0251040101
pza
208.5300
38.90
8,111.72
Fecha :
8,132.58
08/02/2016 08:42:39p.m.
S10
Pgina :
12
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pza
171.4100
137.00
23,483.42
23,488.04
pza
10.1000
325.00
3,283.64
3,283.50
pza
2.3100
1,159.00
2,676.83
2,676.74
pza
901.9700
309.00
278,708.11
278,708.11
und
444.0000
15.00
6,660.00
6,660.00
und
57.5000
19.20
1,104.00
1,104.00
glb
24.4400
3.10
75.76
75.76
m2
40.3100
110.00
4,434.10
4,434.10
4,123.57
4,123.57
Cdigo
Recurso
Unidad
0251040104
0251060130
0251060131
0251070005
COLGADORES DE FIERRO
GALVANIZADO PARA BANDEJAS B=0.30
M
0251930004
COLGADORES DE FIERRO
GALVANIZADO PARA BANDEJAS B=0.40
M
0252110032
0252160017
0252160018
m2
19.7300
209.00
0252350001
pza
15.7400
5.20
0252870001
%MT
81.85
82.64
448,046.14
448,046.14
CRISTAL TEMPLADO
0252880002
m2
9,138.0300
133.00
1,215,358.59
1,215,358.59
m2
9,138.0300
28.00
255,864.97
255,864.97
DE ALUMINIO
0252880003
ACCESORIOS DE FIJACION
P/PLANCHA CORRUGADA PERFORADA
0253010002
DE ALUMINIO
GRASA
lb
36.0600
5.00
180.29
171.80
0253030027
THINER
gl
2,840.8100
14.50
41,191.77
41,266.67
0254010015
IMPRIMANTE
gl
5,896.4900
25.00
147,412.14
147,522.16
0254020042
gl
14.9600
31.50
471.34
471.34
0254030000
PINTURA LATEX
gl
1,772.0400
38.00
67,337.44
67,337.44
0254060000
PINTURA ANTICORROSIVA
gl
1,515.3900
33.50
50,765.64
50,807.14
0254070019
gl
108.6400
28.50
3,096.36
3,088.34
0254070020
gl
37.5400
25.00
938.60
938.61
0254080000
BARNIZ MARINO
gl
61.0900
35.50
2,168.61
2,172.30
0254100002
gl
119.4600
33.00
3,942.33
3,942.33
0254100019
gl
584.6900
48.00
28,065.00
28,065.00
0254110004
PINTURA ACRILICA
gl
0.0800
75.00
5.63
5.64
0254110090
PINTURA ESMALTE
gl
1,503.4300
31.50
47,358.01
47,399.51
0254130001
gln
533.9600
17.60
9,397.73
9,397.73
0254210005
gl
332.4500
35.00
11,635.89
11,635.89
0254220005
DE ZINC
PINTURA ESMALTE EPOXICA
gl
1,078.4500
137.00
147,747.24
147,747.24
0254220009
gl
1,078.4500
185.00
199,512.70
199,512.70
0254310017
PINTURA AL DUCO
gl
119.4600
59.40
7,096.19
7,096.19
0254440080
XILOL
gl
2.8900
19.50
56.27
57.71
0254450070
PINTURA DE TRAFICO
gl
11.5400
51.20
590.99
586.76
0256020000
pln
60.4900
72.00
4,355.10
4,355.10
pln
305.7700
88.50
27,060.51
27,060.56
pln
0.1200
405.30
48.64
48.64
2.40 m
0256020005
0256020035
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
13
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pln
197.6100
609.50
120,443.30
120,443.68
pln
167.3600
352.00
58,910.72
58,910.72
pln
4.2600
1,005.60
4,283.86
4,284.14
pln
14.2000
2,250.00
31,950.00
31,950.00
Cdigo
Recurso
Unidad
0256020065
0256020081
0256020089
0256020092
0256030040
pln
106.5000
1,544.00
164,436.00
164,436.00
0256220099
2.40 m
PLANCHA DE ACERO INOXIDABLE 1/20"
m2
129.5000
105.00
13,596.98
13,596.98
0256990023
m2
22.6800
139.00
3,152.52
3,152.52
0259210003
pln
1,680.2500
41.00
68,890.12
68,871.13
MM ST 1.22X2.44 M
0261010023
kg
22,529.8300
5.24
118,056.31
118,056.31
0261910004
und
4,779.6900
12.40
59,268.10
59,283.29
0261910005
RIEL 90x25x0.45x3.00 M
und
1,352.7400
9.90
13,392.14
13,385.02
0261930002
m2
101.8200
48.50
4,938.08
4,938.08
pza
1,664.0000
25.50
42,432.00
42,432.00
pza
671.5500
30.90
20,750.96
20,742.69
pza
209.8400
46.90
9,841.43
9,844.31
pza
618.0800
72.90
45,057.69
45,049.36
pza
211.6700
98.90
20,934.64
20,936.28
13.6500
6.10
83.27
83.33
pza
25.1100
154.90
3,889.86
3,889.43
pza
61.3000
274.00
16,794.97
16,793.57
pza
267.0000
490.20
130,883.40
130,883.40
pza
151.2500
106.90
16,168.63
16,168.81
891.5000
45.00
40,117.50
40,117.50
115.0000
61.00
7,015.00
7,015.00
pza
10.6900
155.90
1,667.21
1,667.41
pza
790.3100
299.20
236,462.22
236,461.02
pza
444.4000
59.50
26,441.80
26,441.80
pza
104.1500
92.80
9,665.12
9,665.12
pza
1,016.4000
214.80
218,322.72
218,322.72
0265000104
0265000105
0265000106
0265000107
0265000108
0265000109
0265000110
0265010022
0265010023
0265010027
0265010028
0265010031
0265010032
0265010033
0265010035
0265010036
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
14
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pza
514.7500
392.60
202,090.85
202,090.85
pza
676.0000
763.00
515,788.00
515,788.00
pza
971.0000
1.50
1,456.50
1,456.50
pza
390.0000
3.30
1,287.00
1,287.00
pza
338.0000
4.20
1,419.60
1,419.60
pza
390.0000
2.00
780.00
780.00
pza
338.0000
2.50
845.00
845.00
pza
16.0000
3.50
56.00
56.00
pza
392.0000
5.00
1,960.00
1,960.00
pza
16.0000
1.50
24.00
24.00
pza
392.0000
2.20
862.40
862.40
pza
62.0000
2.50
155.00
155.00
pza
70.0000
4.00
280.00
280.00
pza
74.0000
4.50
333.00
333.00
pza
28.0000
5.00
140.00
140.00
pza
8.0000
8.00
64.00
64.00
und
8.0000
12.00
96.00
96.00
pza
2,783.1000
1.20
3,339.72
3,339.72
pza
390.4000
1.40
546.56
546.56
und
44.1000
1.50
66.15
66.15
und
3,388.7000
1.80
6,099.66
6,099.66
pza
4,496.2000
2.20
9,891.64
9,891.64
und
209.9000
2.80
587.72
587.72
pza
1,715.4000
4.80
8,233.92
8,233.92
pza
25.8000
3.50
90.30
90.30
Cdigo
Recurso
Unidad
0265010046
0265010047
0265020003
0265020005
0265020006
0265040003
0265040004
0265050011
0265050012
0265130064
0265130085
0265140027
0265140048
0265140069
0265140087
0265150028
0265150058
0265160005
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 3/4"
0265160006
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 1"
0265160007
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 1
1/4"
0265160008
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 1
1/2"
0265160009
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 2"
0265160010
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 2
1/2"
0265160011
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 4"
0265160051
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 3"
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
15
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pza
4,503.0000
1.00
4,503.00
4,503.00
pza
68.4400
128.00
8,760.00
8,760.00
pza
41.9700
31.20
1,309.31
1,309.31
pza
476.5100
90.00
42,886.08
42,886.08
pza
30.6000
105.00
3,213.00
3,213.00
pza
253.2200
167.00
42,287.54
42,294.38
pza
19.0000
3.00
57.00
57.00
Cdigo
Recurso
Unidad
0265160053
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 5/8"
0265170065
0265170068
0265170077
0265170079
0265170080
0265320005
0265320008
pza
1.0000
8.00
8.00
8.00
0265320032
DE 1 1/2" X 90
TEE DE ACERO SCHEDULE 40 4"
pza
84.0000
47.25
3,969.00
3,969.00
0265380003
pza
70.0000
7.90
553.00
553.00
pza
62.0000
11.30
700.60
700.60
pza
70.0000
18.00
1,260.00
1,260.00
pza
74.0000
42.00
3,108.00
3,108.00
pza
8.0000
285.00
2,280.00
2,280.00
pza
28.0000
55.00
1,540.00
1,540.00
pza
945.0000
1.50
1,417.50
1,417.50
pza
19.0000
2.50
47.50
47.50
pza
1.0000
4.90
4.90
4.90
pza
70.0000
3.00
210.00
210.00
pza
0.5000
35.00
17.50
17.50
pza
209.7200
42.00
8,808.24
8,808.24
pza
142.2400
5.20
739.64
739.64
und
1,192.8500
8.00
9,542.80
9,542.80
pza
2,995.0000
28.00
83,860.13
83,860.14
pza
680.3800
75.00
51,028.64
51,034.59
pza
470.9100
41.60
19,589.73
19,589.78
pza
1,894.2700
111.00
210,263.53
210,263.52
GALVANIZADO 1"
0265380006
0265380007
0265380009
0265380021
0265380022
0265390003
0265390004
0265390007
0265450002
0265460032
0265460034
0265470011
ABRAZADERA DE FIERRO
GALVANIZADO CON DOS OREJAS 4"
0265470074
ABRAZADERA DE FIERRO
GALVANIZADO B=0.30 M P/BANDEJA
0265610009
0265610011
0265610030
0265610042
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
16
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pza
935.5700
165.00
154,368.97
154,368.97
pza
232.3400
52.50
12,197.80
12,200.89
pza
532.2900
65.00
34,599.01
34,599.01
pza
2.3200
41.50
96.07
96.30
pza
407.1900
168.00
68,408.69
68,408.67
pza
126.1700
435.00
54,882.43
54,882.43
0.0800
36.00
2.88
2.88
Cdigo
Recurso
Unidad
0265610048
0265610051
0265610058
0265610059
0265610071
0265610078
0265610081
pza
0265900014
1/4"X1.5MMX6M
ALAMBRE GALVANIZADO # 12
kg
59.0300
6.00
354.15
354.15
0268000039
pza
132.9800
115.70
15,386.25
15,389.20
0268010019
3/4"X6.10m
CODO DE COBRE 90 SOLDABLE 3/4"
pza
134.0000
2.60
348.40
348.40
0268020015
pza
40.0000
3.50
140.00
140.00
0268030003
pza
6.0000
77.00
462.00
462.00
0268030014
pza
132.9800
1.40
186.18
184.70
0271010035
pza
47.0300
85.00
3,997.13
3,997.13
0271100019
1.5MM 6M
UNION FLEXIBLE 2"
und
1.0000
50.00
50.00
50.00
0271100021
und
2.0000
125.00
250.00
250.00
0271100022
und
7.0000
215.00
1,505.00
1,505.00
pza
665.7200
10.80
7,189.79
7,189.83
pza
84.5000
16.80
1,419.61
1,420.28
pza
370.1500
23.70
8,772.46
8,773.85
pza
304.9400
36.00
10,978.00
10,978.01
pza
50.1200
46.00
2,305.68
2,305.68
pza
36.9900
41.50
1,535.15
1,536.03
pza
54.5800
60.80
3,318.40
3,318.92
pza
34.4400
90.00
3,099.60
3,099.60
pza
12.4300
135.00
1,678.32
1,678.32
und
65.6900
277.00
18,195.58
18,195.57
0.90
15.30
15.30
0272000016
1/2" X5M
0272000017
0272000018
0272000019
0272000020
0272000021
0272000022
0272000023
0272000024
0272000025
0272030019
pza
17.0000
0272060036
PRESION DE 1/2"
CODO PVC SAP 1 1/2" X 90
pza
37.7000
1.10
41.47
41.64
0272060037
pza
33.6000
17.50
588.00
588.16
0272060038
pza
25.2000
22.80
574.56
574.56
0272060039
pza
3,566.3800
11.70
41,726.65
41,724.58
0272060040
pza
9.4500
8.60
81.27
81.27
0272070013
pza
338.0000
6.00
2,028.00
2,028.00
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
17
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
pza
1.0000
7.10
7.10
7.10
pza
16.0000
8.00
128.00
128.00
pza
17.8500
14.00
249.90
249.90
pza
4.2000
22.00
92.40
92.40
0272070081
pza
36.7500
11.00
404.25
404.25
0272070084
pza
27.3000
78.00
2,129.40
2,129.40
0272120008
pza
18.9000
17.00
321.30
321.30
0272120009
pza
6.3000
35.00
220.50
220.50
0272120012
pza
822.0000
2.70
2,219.40
2,219.60
0272120066
pza
1,896.3000
1.05
1,991.12
1,991.10
0272120070
pza
54.8000
1.80
98.64
98.64
0272120071
pza
706.4500
9.00
6,358.05
6,358.05
0272120072
pza
27.3000
116.00
3,166.80
3,166.80
0272120073
CODO CONDUIT 90 X 15 mm
pza
2,852.0000
5.20
14,830.40
14,830.40
0272120074
UNION CONDUIT 15 mm
pza
1,175.0000
2.20
2,585.00
2,585.00
0272120075
CONEXION CONDUIT 15 mm
pza
1,651.0000
2.20
3,632.20
3,632.20
0272120076
CODO CONDUIT 90 X 20 mm
pza
193.0000
6.40
1,235.20
1,235.20
0272120077
UNION CONDUIT 20 mm
pza
979.8200
2.50
2,449.55
2,459.97
0272120078
CONEXION CONDUIT 20 mm
pza
245.0000
2.60
637.00
637.00
0272120079
CODO CONDUIT 90 X 25 mm
pza
31.0000
10.50
325.50
325.50
0272120080
CODO CONDUIT 90 X 40 mm
pza
16.0000
33.90
542.40
542.40
0272120081
CODO CONDUIT 90 X 50 mm
pza
18.0000
49.50
891.00
891.00
0272120082
UNION CONDUIT 25 mm
pza
325.0600
2.80
910.18
906.61
0272120083
UNION CONDUIT 40 mm
pza
1,085.5300
6.00
6,513.18
6,513.18
0272120084
CONEXION CONDUIT 25 mm
pza
50.0000
3.00
150.00
150.00
0272120085
CONEXION CONDUIT 40 mm
pza
8.0000
6.20
49.60
49.60
0272120086
CONEXION CONDUIT 50 mm
pza
18.0000
8.10
145.80
145.80
0272120087
UNION CONDUIT 50 mm
pza
341.4800
79.00
26,976.53
26,976.53
0272120088
UNION CONDUIT 65 mm
pza
45.2100
11.00
497.31
497.31
0272120089
pza
110.3500
48.90
5,396.21
5,397.22
0272130067
Cdigo
Recurso
Unidad
0272070014
0272070015
0272070016
0272070017
Parcial S/.
Presupuestado S/.
pza
945.0000
1.25
1,181.25
1,181.25
0272130069
pza
14.4500
195.00
2,817.36
2,817.36
0272130070
8"X5M
TEE PVC SAP 3/4" T/EMBONE
pza
19.0000
2.40
45.60
45.60
0272130071
pza
398.0000
3.60
1,432.80
1,432.80
0272130072
pza
77.2400
146.80
11,338.54
11,339.27
0272130073
6"X5M
TEE PVC SAP 1 1/4" T/EMBONE
pza
29.0000
12.80
371.20
371.20
0272140026
pza
18.9000
7.40
139.86
139.86
0272140027
pza
922.5600
8.80
8,118.53
8,115.70
0272140028
pza
1,301.9200
4.80
6,249.22
6,244.16
0272140029
pza
549.5900
5.20
2,857.87
2,859.86
0272140030
pza
2.0000
7.50
15.00
15.00
0272140031
pza
9.4500
5.50
51.98
52.02
0272140033
pza
103.0000
8.20
844.60
844.60
0272170100
pza
857.3600
12.00
10,288.32
10,288.32
0272170101
pza
13.6500
9.00
122.85
122.85
0272170102
pza
106.0500
3.50
371.18
371.68
0272170105
pza
85.0500
33.00
2,806.65
2,806.65
0272170106
pza
18.9000
12.00
226.80
226.80
0272170107
pza
13.6500
36.00
491.40
491.40
0272190032
pza
2,020.8600
6.90
13,943.93
13,949.82
0272190033
pza
512.9400
13.00
6,668.22
6,668.22
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
18
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pza
13.0000
19.00
247.00
247.00
pza
1.8700
30.50
57.00
57.05
pza
7.9600
42.80
340.65
340.72
pza
52.0000
0.80
41.60
41.60
pza
1.0500
1.60
1.68
1.68
26.0000
1.00
26.00
26.00
Cdigo
Recurso
Unidad
0272290000
0272290001
0272290002
0272300000
0272300001
0272300004
pza
0272300011
1/2"
UNION CPVC 3/4"
pza
1.8700
0.70
1.31
1.34
0272300015
pza
26.0000
0.70
18.20
18.20
0272300051
1/2" A 1/2"
UNION CPVC 1"
pza
7.9600
1.20
9.55
9.48
0272300052
pza
12.6000
2.10
26.46
26.52
DE 1" X 90
0272300054
pza
3.0000
2.80
8.40
8.40
0272310001
1"
ADAPTADOR PVC SAP 2"
pza
74.0000
8.00
592.00
592.00
0272310002
pza
71.0000
5.00
355.00
355.00
0272310003
pza
400.0000
3.00
1,200.00
1,200.00
0272310004
pza
460.0000
2.50
1,150.00
1,150.00
0272310005
pza
411.0000
1.30
534.30
534.30
0272310006
pza
961.0000
0.80
768.80
768.80
0272310013
pza
28.0000
5.00
140.00
140.00
0272320008
pza
2,020.8600
3.50
7,073.01
7,082.82
0272320009
pza
751.3100
11.00
8,264.41
8,264.41
0272320010
pza
537.0900
9.80
5,263.48
5,261.49
0272320016
pza
3.1500
11.00
34.65
34.65
0272320018
pza
42.0000
11.20
470.40
470.40
0272320019
pza
12.6000
5.50
69.30
69.36
0272320021
pza
3.1500
33.20
104.58
104.58
0272740003
pza
2,445.5700
9.30
22,743.75
22,760.63
pza
462.0400
20.50
9,471.82
9,478.39
pza
1,008.8900
34.80
35,109.29
35,109.28
pza
3,768.0500
5.80
21,854.69
21,854.69
pza
9.0000
4.70
42.30
42.30
pza
317.4500
13.80
4,380.81
4,380.81
pza
26.6000
40.00
1,064.00
1,064.00
pza
129.6800
31.40
4,071.80
4,071.80
pza
67.2000
20.80
1,397.76
1,397.76
pza
694.9300
85.00
59,068.63
59,068.63
2" X 3 M
0272740004
0272740005
0274010012
0274010014
0274010015
0274010017
0274010018
0274010019
0274010020
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
19
0304012
Fecha
Lugar
01/09/2009
150101
Precio S/.
Parcial S/.
Presupuestado S/.
pza
5,770.5900
2.10
12,118.24
12,118.69
pza
6.0000
1.30
7.80
7.80
pza
98.5900
6.50
640.84
643.97
pza
8.2600
28.80
237.92
237.88
pza
40.2700
21.10
849.77
848.45
pza
20.8700
11.90
248.36
247.68
pza
215.8200
57.50
12,409.87
12,409.38
pza
2,906.6600
0.80
2,325.33
2,326.21
pza
6.0000
0.70
4.20
4.20
pza
302.3000
2.70
816.22
816.30
pza
25.3300
8.20
207.71
207.48
pza
123.4900
7.10
876.76
878.09
pza
63.9900
4.40
281.57
282.24
Cdigo
Recurso
Unidad
0274020015
0274020017
0274020018
0274020020
0274020021
0274020022
0274020023
0274030008
0274030010
0274030011
0274030013
0274030014
0274030015
0274030016
pza
661.7700
26.55
17,569.92
17,571.68
0274040011
ELECTRICAS 100 MM
CONEXION A CAJA PVC SAP 20 MM
pza
3,972.0000
0.45
1,787.40
1,787.40
0274040013
pza
3.0000
0.35
1.05
1.05
0277030010
pza
4.0000
688.00
2,752.00
2,752.00
0277040034
pza
1.0000
728.00
728.00
728.00
0277080012
6"
REGISTRO DE BRONCE 3"
pza
176.0000
7.20
1,267.20
1,267.20
0277080014
pza
174.0000
10.20
1,774.80
1,774.80
0277080015
pza
424.0000
4.80
2,035.20
2,035.20
0277120003
pza
296.0000
12.80
3,788.80
3,788.80
0277120011
pza
375.0000
6.10
2,287.50
2,287.50
0277120012
pza
6.0000
15.80
94.80
94.80
0279010080
m2
74.0500
40.00
2,961.86
2,961.86
0279500099
ESPEJO BISELADO DE 6 MM
m2
515.7600
42.80
22,074.53
22,074.53
0280010001
m3
135.5000
225.00
30,486.78
30,486.78
m3
2,166.1100
245.00
530,697.64
530,697.64
m3
8,132.4400
277.00
2,252,685.77
2,252,685.76
2,750.00
F'C=210 KG/CM2
0280010008
0280010011
0298010005
FLUIDIFICANTE
AGREGADO GRUESO
%PU
2,750.00
0298010021
%PU
4,400.00
4,400.00
0298010032
FLETE TERRESTRE
%PU
66,590.00
66,590.00
28,844,865.76
28,851,584.74
EQUIPOS
Fecha :
08/02/2016 08:42:39p.m.
S10
Pgina :
20
0304012
Fecha
Lugar
01/09/2009
150101
Parcial S/.
Presupuestado S/.
%MO
401,323.09
401,323.09
%MO
125,374.57
125,374.57
127,280.16
127,280.16
68,537.46
68,533.04
1.00
3,362.20
3,362.20
76.0400
80.00
6,082.88
6,082.88
Cdigo
Recurso
Unidad
0337010001
HERRAMIENTAS MANUALES
0337020047
HERRAMIENTAS MANUALES Y
0337800002
ELECTRICAS
EQUIPO DE SUJECION Y SEGURIDAD
%MO
0337900050
EQUIPO DE PINTURA
hm
34,268.7300
2.00
0339910011
3,362.2000
0348040003
hm
Cantidad
HP 2,000 GAL
0348040023
hm
270.9400
80.00
21,674.80
21,674.80
0348090001
m3
MOLDE METALICO PARA BUZON
m2
125.9800
18.00
2,267.71
2,267.72
0348090002
est
8.2200
10.00
82.24
82.24
0348800004
ANDAMIO METALICO
he
18,950.9800
2.00
37,901.97
37,900.61
0348900001
SIERRA CIRCULAR
hm
644.2400
2.00
1,288.47
1,291.50
0348950003
EQUIPO DE PINTURA
hm
6,087.8100
2.50
15,219.54
15,210.54
0348950004
EQUIPO DE SOLDADURA
hm
40,895.4000
3.00
122,686.19
122,684.92
0348950005
hm
591.0400
3.00
1,773.12
1,773.12
0348960005
hm
14,047.0600
2.00
28,094.11
31,675.01
0349020008
COMPRESORA NEUMATICA 87 HP
hm
1,625.3000
48.00
78,014.28
78,020.10
hm
99.0300
15.00
1,485.45
1,486.34
hm
203.1500
15.00
3,047.23
3,045.74
hm
76.0400
55.00
4,181.98
4,181.98
250-330 PCM
0349030001
0349030003
0349030007
0349040007
hm
0.4200
68.00
28.29
28.28
0349060006
1.5-1.75 yd3
MARTILLO NEUMATICO DE 29 KG
hm
3,250.5400
5.00
16,252.70
16,254.17
0349060031
est
4,041.8000
5.00
20,209.00
20,209.00
0349070003
hm
3,413.7100
6.00
20,482.25
20,483.22
0349090000
MOTONIVELADORA DE 125 HP
hm
76.0400
131.00
9,960.72
9,960.71
0349100007
MEZCLADORA DE CONCRETO
hm
1,513.6500
22.80
34,511.29
34,528.02
0349160032
TAMBOR 18 HP 11 p3
TALADRO CON BROCA
hm
3,821.7400
3.00
11,465.22
11,476.94
0349170002
CAMION VOLQUETE 15 m3
hm
265.1400
220.00
58,331.46
58,331.46
0349190003
he
253.3300
6.00
1,519.99
1,519.99
0349510090
m3
5,913.8300
30.00
177,414.84
177,414.84
0349610100
GRUA TORRE
mes
12.0000
105,000.00
1,260,000.00
1,260,000.00
0349880003
TEODOLITO
hm
253.3300
8.30
2,102.65
2,026.65
0349900002
PULIDORA
hm
64.9600
5.00
324.80
324.90
0349900012
CEPILLADORA ELECTRICA
hm
644.2400
2.00
1,288.47
1,291.50
0349900015
TALADRO PERCUTOR
hm
4,081.0900
4.00
16,324.38
16,287.38
0398010037
HERRAMIENTA MANUAL
%PU
21,875.00
21,875.00
0398010048
%PU
117,130.00
117,130.00
0398010049
%PU
35,700.00
35,700.00
2,854,598.50
2,858,092.62
41,683,698.86
41,682,945.87
TOTAL
S/.
S/.
Fecha :
41,682,945.87
08/02/2016 08:42:39p.m.
S10
Pgina :
21
0304012
Fecha
Lugar
01/09/2009
150101
Cdigo
Unidad
Cantidad
Precio S/.
Parcial S/.
Presupuestado 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
Fecha :
08/02/2016 08:42:39p.m.