Professional Documents
Culture Documents
S10
Obra
0501003
Subpresupuesto
001
Lugar
021007
Cdigo
Recurso
Unidad
Cantidad
MANO DE OBRA
0147000032
TOPOGRAFO
hh
58.6000
0147010002
OPERARIO
hh
2,012.7500
0147010003
OFICIAL
hh
948.6700
0147010004
PEON
hh
7,435.7000
0147030095
glb
1.0000
MATERIALES
0201810001
TUBERIA DE FG DE 2"
81.6000
0202000007
kg
52.9110
0202000008
kg
1.4592
0202000015
ALAMBRE NEGRO # 8
kg
15.7650
0202010005
kg
27.5212
0202990001
PUERTA METALICO CON MARCO DE TUB. FG DE 2" , ANGULOS DE 1 1/2"X1 1/2"x1/8", MALLA DE 2"
2.0000
0203020003
kg
1,111.1310
0204000000
ARENA FINA
m3
4.8803
0205000009
m3
2.7618
0205000010
m3
3.8500
0205000030
m3
101.3760
0205000033
PIEDRA GRANDE
m3
19.9600
0205010004
ARENA GRUESA
m3
9.0340
0205010017
m3
4.8000
0205360006
m3
28.4246
0221000001
bls
324.3608
0229060002
YESO EN BOLSAS DE 25 kg
bls
13.2239
0229070031
CANASTILLA DE 4"
2.0000
0229500091
SOLDADURA
kg
24.4800
0230160036
ADITIVO IMPERMEABILIZANTE
gal
4.5402
0230460023
gal
9.9376
0232000010
FLETE RURAL
glb
1.0000
0232000026
FLETE TERRESTRE
glb
1.0000
0238000000
m3
44.4942
0239020034
LIJA DE FIERRO # 60
9.5500
0239990004
1.0000
0243040000
MADERA TORNILLO
p2
739.8680
10.0000
0244010000
ESTACA DE MADERA
p2
64.8600
0245030001
ALMACEN DE OBRA
glb
1.0000
0246110058
m2
272.0000
0246910001
ALAMBRE DE PUAS # 16
544.0000
0251010009
pza
103.3600
0253050007
DISOLVENTE THINER
gal
2.4480
0254060000
PINTURA ANTICORROSIVA
gal
10.7100
0254110011
PINTURA ESMALTE
gal
21.2810
0254130001
gal
1.6050
0257010004
4.0000
0257010005
46.0000
0257010006
0260030002
GEOMEMBRANA 1.5 mm
0263040001
GIGANTOGRAFIA DE 2.40x3.60 M
1.0000
0265000109
8.0000
0265000110
1.0000
0265000111
1.0000
0265040006
8.0000
0265050046
pza
24.0000
0265050047
pza
20.0000
0265130100
20.0000
0265130101
20.0000
0265140029
4.0000
0271100037
0272000021
1,255.4300
0272000104
1,292.1080
0272000108
24.0000
0272000114
0272000115
0272000116
18.0000
m2
508.8582
pza
8.0000
46.0000
pza
46.0000
15.0000
0272000117
15.0000
0272000118
15.0000
0272000119
15.0000
0272000121
15.0000
0272000122
15.0000
0272000123
ELEVADOR DE FG DE 3/4"
15.0000
0272030033
15.0000
0272060020
4.0000
0272060037
pza
23.0000
0272060042
pza
15.0000
0272070017
2.0000
0272070030
9.0000
0272070080
6.0000
0273110054
pza
17.0000
0274010015
113.6490
0278000022
9.0000
0278000026
9.0000
0278020012
2.0000
0291010001
gal
0.2500
0298020001
TEFLON
rll
19.0000
EQUIPOS
%MO
0337010001
HERRAMIENTAS MANUALES
0337010025
BROCHA DE 4"
0337020043
0337520087
HOJAS DE SIERRA
0348080067
hm
40.3056
0348210004
SOLDADORA
hm
205.2104
0349030001
hm
414.1251
0349190003
he
60.0500
0349880003
TEODOLITO
hm
47.8739
3.0600
hm
39.8880
27.7644
Precio S/.
Parcial S/.
12.00
703.20
9.00
18,114.75
7.00
6,640.69
5.00
37,178.50
1,200.00
1,200.00
63,837.14
85.00
6,936.00
5.00
264.56
5.00
7.30
5.00
78.83
5.00
137.61
670.00
1,340.00
3.60
4,000.07
180.00
878.45
60.00
165.71
50.00
192.50
50.00
5,068.80
40.00
798.40
120.00
1,084.08
50.00
240.00
120.00
3,410.95
22.00
7,135.94
5.00
66.12
30.00
60.00
9.00
220.32
80.00
363.22
60.00
596.26
8,100.00
8,100.00
5,540.00
5,540.00
90.00
4,004.48
2.50
23.88
180.00
180.00
4.50
3,329.41
6.00
60.00
2.00
129.72
520.00
520.00
45.00
12,240.00
0.30
163.20
25.00
2,584.00
15.00
36.72
30.00
321.30
35.00
744.84
15.00
24.08
210.00
840.00
150.00
6,900.00
175.00
3,150.00
28.00
14,248.03
120.00
120.00
10.00
80.00
1,400.00
1,400.00
550.00
550.00
5.00
40.00
15.00
360.00
12.00
240.00
8.00
160.00
8.00
160.00
12.00
48.00
5.00
40.00
6.50
8,160.30
18.00
23,257.94
15.00
360.00
28.00
1,288.00
8.00
368.00
9.00
135.00
90.00
1,350.00
40.00
600.00
22.00
330.00
12.00
180.00
23.00
345.00
15.00
225.00
2.00
30.00
25.00
100.00
20.00
460.00
10.00
150.00
30.00
60.00
25.00
225.00
25.00
150.00
20.00
340.00
18.50
2,102.51
200.00
1,800.00
920.00
8,280.00
920.00
1,840.00
175.00
43.75
1.00
19.00
151,582.23
2,208.65
18.00
55.08
10.00
398.88
6.00
166.59
15.00
604.58
10.00
2,052.10
10.00
4,141.25
12.00
720.60
15.00
718.11
11,065.84
Total
226,485.21
Obra
Subpresupuesto
Lugar
ANALISIS DE FLETE
UNIDAD
CANTIDAD
kg
52.9110
ALAMBRE NEGRO # 8
kg
18.0000
kg
27.5212
PUERTA METALICO CON MARCO DE TUB. FG DE 2" , ANGULOS DE 1 1/2"X1 1/2"x1/8", MALLA DE 2"
2.0000
kg
1,111.1310
bls
325.00
YESO EN BOLSAS DE 25 kg
bls
14.00
1.00
MADERA TORNILLO
p2
740.00
m2
272.00
ALAMBRE DE PUAS # 16
544.00
pza
105.00
DISOLVENTE THINER
gal
3.00
PINTURA ANTICORROSIVA
gal
10.00
PINTURA ESMALTE
gal
20.00
gal
2.00
4.00
46.00
18.00
OTROS
Kg
2,000.00
25.0000
250.0000
260.0000
TUBERIA DE FG DE 2"
81.6000
MODULO DE RIEGO
15.0000
m2
510.0000
46.0000
GEOMEMBRANA 1.5 mm
HIDRANTES
FLETE EQUIPO
MATERILA
ARENA FINA
UNIDAD
m3
CANTIDAD
5.0000
m3
30.0000
m3
105.0000
ARENA GRUESA
m3
10.0000
m3
30.0000
m3
45.0000
TOTA
PESO (Kg)
F-HUARI
53.00
7.95
18.00
2.70
28.00
4.20
320.00
48.00
1,112.00
166.80
13,815.00
2,072.25
70.00
10.50
20.00
3.00
1,500.00
225.00
380.00
57.00
150.00
22.50
600.00
90.00
15.00
2.25
50.00
7.50
100.00
15.00
10.00
1.50
80.00
12.00
620.00
93.00
180.00
27.00
2,200.00
330.00
3,198.15
S/.
341.85
S/.
5,540.00
N CARRETILLAS
90.00
P. CARRETILLA (S/.)
2.00
540.00
2.00
1080.00
1,890.00
2.00
3780.00
180.00
2.00
360.00
540.00
2.00
1080.00
810.00
2.00
1620.00
P.PARCIAL
180.00
8,100.00