Professional Documents
Culture Documents
"MEJORAMIENTO Y AMPLIACION DEL SERVICIO DE AGUA POTABLE Y ALCANTARRILLADO SANITARIO EN LA LOCALIDAD DE CHURRIA DEL DISTRITO DE PAZOS - TAYACAJA - HUANCAVELICA"
Subpresupuesto:
Cliente:
Lugar:
10/1/2016
HUANCAVELICA-TAYACAJA-PAZOS
Descripcin
Und.
Cantidad
Precio S/.
Parcial S/.
TOPOGRAFO
OPERARIO
OFICIAL
PEON
hh
hh
hh
hh
151.4778
3,500.2643
3,038.4641
10,034.4553
19.55
19.55
16.20
14.57
2,961.39
68,430.17
49,223.12
146,202.01
444.21
10,264.53
7,383.47
21,930.30
518.24
11,975.28
8,614.05
25,585.35
518.24
11,975.28
8,614.05
25,585.35
518.24
11,975.28
8,614.05
25,585.35
518.24
11,975.28
8,614.05
25,585.35
MATERIALES/INDUMOS
LUBRICANTE PARA TUBERIA
ALAMBRE NEGRO RECOCIDO # 16
ALAMBRE NEGRO RECOCIDO # 8
CLAVOS PARA MADERA C/C 2 1/2"
CLAVOS PARA MADERA C/C 3"
CLAVOS Fo No C/C 3/4"
SOPORTE T/ABRAZADERA P/TUB 8"-10"
FIERRO CORRUGADO PROMEDIO
ARENA FINA
TIERRA NATURAL
PIEDRA CHANCADA DE 3/4"
ARENA GRUESA
CONFITILLO
MATERIAL DE CAMA DE APOYO
PIEDRA MEDIANA
GRAVA
GRAVA 3/8" - 1/2"
GRAVA 1/2" - 3/4"
GRAVA 3/4" - 1"
TOTORA
CACHIMBA O DESAGUE DE URINARIO
GEOMEMBRANA DE HDPE e= 1mm
LADRILLO PASTELERO HECHO MAQU.25cm x25cm
CEMENTO PORTLAND TIPO I (42.5KG)
YESO EN BOLSAS DE 25 KG.
CANASTILLA DE 1 1/2"
CANASTILLA DE 8"
PEGAMENTO PVC
YESO DE 28 Kg
IMPERMEABILIZANTE
PEGAMENTO PARA PVC AGUA FORDUIT
CAJA DE REGISTRO PARA CONEXION DESAGUE
FLETE
FLETE RURAL
HORMIGON
HIPOCLORADOR
AGUA
HIPOCLORITO DE CALCIO AL 70%
CARTELES DE OBRA LP-022-92 INVERMET
ARENADO,LABOR PINTADO TUBO FIERRO 8"
TAPA METALICA DE 40 X 40
TAPA METALICA DE 60 X 60 CM
TAPA METALICA DE 30 X 40
MANEJO DE AGUAS RESIDUALES
MANEJO DE MATERIALES DE CONSTRUCCION
CONSERVACION, PRESTACION Y COMPENSACION
RECONDICIONAMIENTO DE BOTADEROS
CAPACITACION EN EDUCACION SANITARIA
GESTION DE LOS SERVICIOS
MADERA NACIONAL P/ENCOFRADO-CARP
MADERA TORNILLO
REGLA DE MADERA
ROLLIZO DE EUCALIPTO DE 3' X 3 M
COMPUERTA DE MADERA
MADERA TORNILLO CEPILLADA
ESTACA DE MADERA
MADERA MONTAA
PUERTA DE MARCO DE MADERA Y CALAMINA
MADERA TORNILLO INC.CORTE P/ENCOFRADO
ALAMBRE DE PUAS
MARCO Y TAPA CON BASE PIRAMIDAL
MARCO Y TAPA FG 125 KG P/BUZON
THINER
PINTURA ANTICORROSIVA EPOX-USO NAVAL
PINTURA ESMALTE
BRIDA DE ACERO DE 1 1/2"
BRIDA DE ACERO P/ SOLDAR-EMPERNAR DE 8"
BRIDA DE ACERO DE 2"
UNION SIMPLE DE Fo. GALV. DE 2"
UNION UNIVERSAL DE Fo. GALV. DE 3/4"
UNION UNIVERSAL DE Fo. GALV. DE 1"
UNION UNIVERSAL DE Fo. GALV. DE 1 1/2"
TUB.SCHELUDE 40 DE 8"(200MM)
VENTIL. C/TUB. FIERRO PINTADA DE 2"
ESCALERA DE FG 3/4"
CODO F GALV. DE 2"
NIPLE DE F GALV. DE 3/4" X 1 1/2"
NIPLE DE F GALV. DE 1 1/2" X 1 1/2"
NIPLE DE F GALV. DE 2" X 2"
NIPLE DE F GALV. DE 1/2" X 1"
NIPLE DE F GALV. DE 1" X 1 1/2"
TEE F G 2"
gln
kg
kg
kg
kg
kg
und
kg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
und
und
m2
und
BOL
BOL
und
und
gln
BOL
gln
gln
pza
GLB
GLB
m3
und
m3
kg
m2
m
und
und
und
GLB
GLB
GLB
GLB
und
GLB
p2
p2
p2
pza
und
p2
p2
p2
und
p2
m
pza
pza
gln
gln
gln
pza
und
pza
und
und
und
und
m
und
und
und
pza
pza
pza
pza
pza
pza
12.5467
3,259.9090
273.3940
9.4387
293.6469
3.2591
10.0000
35,665.3588
28.8794
0.2925
89.0604
147.9281
47.2667
426.9606
1.6380
1.3650
11.0290
11.0290
183.4407
65.0000
175.5000
33.9885
558.1100
4,065.0439
2.7128
2.0000
2.0000
12.2735
44.6698
60.8770
0.0128
175.5000
1.0000
1.0000
378.8945
5.0000
341.9909
1.5000
9.0000
16.1600
13.0000
6.0000
39.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
121.0881
301.4856
0.2096
103.3600
2.0000
8.0000
90.6960
2,962.7470
4.0000
25.8038
2,334.0000
175.5000
31.0000
9.6382
0.7260
17.7234
4.0000
14.0000
2.0000
4.0000
18.0000
6.0000
14.0000
16.1600
2.0000
2.0000
6.0000
14.0000
36.0000
18.0000
78.0000
3.0000
2.0000
52.00
5.90
5.90
5.90
5.90
5.90
35.39
4.80
150.00
90.00
160.00
105.00
95.00
80.00
70.00
80.00
75.83
75.83
75.83
0.80
12.50
45.00
0.90
22.50
7.50
50.00
87.97
85.93
5.16
80.00
45.60
30.00
50,000.00
35,000.00
110.00
190.00
0.95
120.00
70.00
35.39
75.30
132.50
55.00
3,500.00
3,800.00
5,500.00
3,500.00
3,500.00
5,000.00
2.95
2.95
3.50
14.50
125.00
3.45
1.36
2.65
200.00
2.95
1.20
8.50
387.77
42.20
92.35
28.50
32.00
192.09
56.20
5.46
5.80
6.57
6.97
75.83
106.17
37.92
92.12
5.00
5.50
8.59
3.50
3.80
7.38
652.43
19,233.46
1,613.02
55.69
1,732.52
19.23
353.90
171,193.72
4,331.91
26.32
14,249.66
15,532.45
4,490.34
34,156.85
114.66
109.20
836.33
836.33
13,910.31
52.00
2,193.75
1,529.48
502.30
91,463.49
20.35
100.00
175.94
1,054.66
230.50
4,870.16
0.58
5,265.00
50,000.00
35,000.00
41,678.39
950.00
324.89
180.00
630.00
571.90
978.90
795.00
2,145.00
3,500.00
3,800.00
5,500.00
3,500.00
7,000.00
5,000.00
357.21
889.38
0.73
1,498.72
250.00
27.60
123.35
7,851.28
800.00
76.12
2,800.80
1,491.75
12,020.87
406.73
67.05
505.12
128.00
2,689.26
112.40
21.84
104.40
39.42
97.58
1,225.41
212.34
75.84
552.72
70.00
198.00
154.62
273.00
11.40
14.76
97.86
2,885.02
241.95
8.35
259.88
2.88
53.09
25,679.06
649.79
3.95
2,137.45
2,329.87
673.55
5,123.53
17.20
16.38
125.45
125.45
2,086.55
7.80
329.06
229.42
75.35
13,719.52
3.05
15.00
26.39
158.20
34.58
730.52
0.09
789.75
7,500.00
5,250.00
6,251.76
142.50
48.73
27.00
94.50
85.79
146.84
119.25
321.75
525.00
570.00
825.00
525.00
1,050.00
750.00
53.58
133.41
0.11
224.81
37.50
4.14
18.50
1,177.69
120.00
11.42
420.12
223.76
1,803.13
61.01
10.06
75.77
19.20
403.39
16.86
3.28
15.66
5.91
14.64
183.81
31.85
11.38
82.91
10.50
29.70
23.19
40.95
1.71
2.21
114.18
3,365.86
282.28
9.75
303.19
3.37
61.93
29,958.90
758.08
4.61
2,493.69
2,718.18
785.81
5,977.45
20.07
19.11
146.36
146.36
2,434.30
9.10
383.91
267.66
87.90
16,006.11
3.56
17.50
30.79
184.57
40.34
852.28
0.10
921.38
8,750.00
6,125.00
7,293.72
166.25
56.86
31.50
110.25
100.08
171.31
139.13
375.38
612.50
665.00
962.50
612.50
1,225.00
875.00
62.51
155.64
0.13
262.28
43.75
4.83
21.59
1,373.97
140.00
13.32
490.14
261.06
2,103.65
71.18
11.73
88.40
22.40
470.62
19.67
3.82
18.27
6.90
17.08
214.45
37.16
13.27
96.73
12.25
34.65
27.06
47.78
2.00
2.58
114.18
3,365.86
282.28
9.75
303.19
3.37
61.93
29,958.90
758.08
4.61
2,493.69
2,718.18
785.81
5,977.45
20.07
19.11
146.36
146.36
2,434.30
9.10
383.91
267.66
87.90
16,006.11
3.56
17.50
30.79
184.57
40.34
852.28
0.10
921.38
8,750.00
6,125.00
7,293.72
166.25
56.86
31.50
110.25
100.08
171.31
139.13
375.38
612.50
665.00
962.50
612.50
1,225.00
875.00
62.51
155.64
0.13
262.28
43.75
4.83
21.59
1,373.97
140.00
13.32
490.14
261.06
2,103.65
71.18
11.73
88.40
22.40
470.62
19.67
3.82
18.27
6.90
17.08
214.45
37.16
13.27
96.73
12.25
34.65
27.06
47.78
2.00
2.58
114.18
3,365.86
282.28
9.75
303.19
3.37
61.93
29,958.90
758.08
4.61
2,493.69
2,718.18
785.81
5,977.45
20.07
19.11
146.36
146.36
2,434.30
9.10
383.91
267.66
87.90
16,006.11
3.56
17.50
30.79
184.57
40.34
852.28
0.10
921.38
8,750.00
6,125.00
7,293.72
166.25
56.86
31.50
110.25
100.08
171.31
139.13
375.38
612.50
665.00
962.50
612.50
1,225.00
875.00
62.51
155.64
0.13
262.28
43.75
4.83
21.59
1,373.97
140.00
13.32
490.14
261.06
2,103.65
71.18
11.73
88.40
22.40
470.62
19.67
3.82
18.27
6.90
17.08
214.45
37.16
13.27
96.73
12.25
34.65
27.06
47.78
2.00
2.58
114.18
3,365.86
282.28
9.75
303.19
3.37
61.93
29,958.90
758.08
4.61
2,493.69
2,718.18
785.81
5,977.45
20.07
19.11
146.36
146.36
2,434.30
9.10
383.91
267.66
87.90
16,006.11
3.56
17.50
30.79
184.57
40.34
852.28
0.10
921.38
8,750.00
6,125.00
7,293.72
166.25
56.86
31.50
110.25
100.08
171.31
139.13
375.38
612.50
665.00
962.50
612.50
1,225.00
875.00
62.51
155.64
0.13
262.28
43.75
4.83
21.59
1,373.97
140.00
13.32
490.14
261.06
2,103.65
71.18
11.73
88.40
22.40
470.62
19.67
3.82
18.27
6.90
17.08
214.45
37.16
13.27
96.73
12.25
34.65
27.06
47.78
2.00
2.58
MANO DE OBRA
660385001
660386001
660387001
684701001
710352001
710462001
710730001
711023001
720104001
720104001
720104001
720104001
720104001
720104001
720104001
720104001
720104001
720104001
720104001
720104001
720104001
720332001
720334001
720436001
720437001
721367001
721367001
721367001
721561001
723101001
723102001
723104001
723105001
723106001
725334001
725366001
725334001
725334001
725335001
725334001
725334001
725334001
725334001
725334001
725334001
725334001
731655001
770003001
770004001
770006001
770007001
770202001
780053001
489602001
III
305505001
370101001
370243001
480185001
480901001
481104001
489602001
490301001
490492001
490421001
490706001
490751001
491901001
498901001
490751001
und
und
und
und
und
pza
pza
und
m
m
m
m
m
m
m
m
m
m
m
m
m
und
und
und
und
und
und
und
pza
und
und
und
und
und
pza
und
pza
pza
pza
pza
und
pza
pza
pza
pza
pza
und
und
und
und
und
und
und
und
hm
%MO
hm
hm
da
hm
hm
hm
hm
hm
hm
hm
hm
hm
%PU
0.2175
4.9381
5.3000
2.0000
8.0000
4.0000
2.0000
2.0000
121.4113
218.8235
397.2401
547.9600
120.5100
702.0000
545.9000
10.3000
22.4025
5.0000
49.4400
508.6243
2.0000
78.0000
2.0000
4.0000
10.0000
0.0000
2.0000
1.0000
2.0000
4.0000
16.0000
3.0000
4.0000
78.0000
6.0000
39.0000
0.0000
4.0000
3.0000
4.0000
1.0000
4.0000
3.0000
6.0000
2.0000
3.0000
2.0000
9.0000
2.0000
8.0000
2.0000
39.0000
2.0000
9.0000
14.50
16.50
18.20
45.00
120.00
110.00
90.00
110.00
5.00
6.00
5.50
3.00
3.50
11.74
29.40
5.60
14.30
4.80
5.12
20.00
12.00
1.00
1.00
0.80
0.80
8.21
3.00
2.50
2.50
4.50
4.00
3.50
1.00
1.00
5.46
1.80
5.20
2.50
2.00
5.46
2.50
3.50
3.50
3.00
3.50
3.50
2.00
35.00
60.00
85.00
98.00
26.60
180.00
12.64
3.15
81.48
96.46
90.00
960.00
440.00
180.00
220.00
607.06
1,312.94
2,184.82
1,643.88
421.79
8,241.48
16,049.46
57.68
320.36
24.00
253.13
10,172.49
24.00
78.00
2.00
3.20
8.00
0.00
6.00
2.50
5.00
18.00
64.00
10.50
4.00
78.00
32.76
70.20
0.00
10.00
6.00
21.84
2.50
14.00
10.50
18.00
7.00
10.50
4.00
315.00
120.00
680.00
196.00
1,037.40
360.00
113.76
0.47
12.22
14.47
13.50
144.00
66.00
27.00
33.00
91.06
196.94
327.72
246.58
63.27
1,236.22
2,407.42
8.65
48.05
3.60
37.97
1,525.87
3.60
11.70
0.30
0.48
1.20
0.00
0.90
0.38
0.75
2.70
9.60
1.58
0.60
11.70
4.91
10.53
0.00
1.50
0.90
3.28
0.38
2.10
1.58
2.70
1.05
1.58
0.60
47.25
18.00
102.00
29.40
155.61
54.00
17.06
0.55
14.26
16.88
15.75
168.00
77.00
31.50
38.50
106.24
229.76
382.34
287.68
73.81
1,442.26
2,808.66
10.09
56.06
4.20
44.30
1,780.19
4.20
13.65
0.35
0.56
1.40
0.00
1.05
0.44
0.88
3.15
11.20
1.84
0.70
13.65
5.73
12.29
0.00
1.75
1.05
3.82
0.44
2.45
1.84
3.15
1.23
1.84
0.70
55.13
21.00
119.00
34.30
181.55
63.00
19.91
0.55
14.26
16.88
15.75
168.00
77.00
31.50
38.50
106.24
229.76
382.34
287.68
73.81
1,442.26
2,808.66
10.09
56.06
4.20
44.30
1,780.19
4.20
13.65
0.35
0.56
1.40
0.00
1.05
0.44
0.88
3.15
11.20
1.84
0.70
13.65
5.73
12.29
0.00
1.75
1.05
3.82
0.44
2.45
1.84
3.15
1.23
1.84
0.70
55.13
21.00
119.00
34.30
181.55
63.00
19.91
0.55
14.26
16.88
15.75
168.00
77.00
31.50
38.50
106.24
229.76
382.34
287.68
73.81
1,442.26
2,808.66
10.09
56.06
4.20
44.30
1,780.19
4.20
13.65
0.35
0.56
1.40
0.00
1.05
0.44
0.88
3.15
11.20
1.84
0.70
13.65
5.73
12.29
0.00
1.75
1.05
3.82
0.44
2.45
1.84
3.15
1.23
1.84
0.70
55.13
21.00
119.00
34.30
181.55
63.00
19.91
0.55
14.26
16.88
15.75
168.00
77.00
31.50
38.50
106.24
229.76
382.34
287.68
73.81
1,442.26
2,808.66
10.09
56.06
4.20
44.30
1,780.19
4.20
13.65
0.35
0.56
1.40
0.00
1.05
0.44
0.88
3.15
11.20
1.84
0.70
13.65
5.73
12.29
0.00
1.75
1.05
3.82
0.44
2.45
1.84
3.15
1.23
1.84
0.70
55.13
21.00
119.00
34.30
181.55
63.00
19.91
1.0852
3.17
33.1996
158.3471
15.5000
21.6778
947.9314
32.5533
9.3366
103.6381
31.0000
0.2700
76.5949
150.3926
8.50
21.30
75.30
110.00
1.29
6.50
220.00
190.00
12.64
15.22
6.50
18.50
3.44
8,587.31
282.20
3,372.79
1,167.15
2,384.56
1,222.83
211.60
2,054.05
19,691.24
391.84
4.11
497.87
2,782.26
0.00
0.52
1,288.10
42.33
505.92
175.07
357.68
183.42
31.74
308.11
2,953.69
58.78
0.62
74.68
417.34
0.00
0.60
1,502.78
49.39
590.24
204.25
417.30
214.00
37.03
359.46
3,445.97
68.57
0.72
87.13
486.90
0.00
0.60
1,502.78
49.39
590.24
204.25
417.30
214.00
37.03
359.46
3,445.97
68.57
0.72
87.13
486.90
0.00
0.60
1,502.78
49.39
590.24
204.25
417.30
214.00
37.03
359.46
3,445.97
68.57
0.72
87.13
486.90
0.00
0.60
1,502.78
49.39
590.24
204.25
417.30
214.00
37.03
359.46
3,445.97
68.57
0.72
87.13
486.90
0.00
141,565.67
165,159.94
165,159.94
165,159.94
165,159.94
S/. 943,669.66
OS - TAYACAJA - HUANCAVELICA"
10/1/2016
6 DESEMBOLSO
444.21
10,264.53
7,383.47
21,930.30
97.86
2,885.02
241.95
8.35
259.88
2.88
53.09
25,679.06
649.79
3.95
2,137.45
2,329.87
673.55
5,123.53
17.20
16.38
125.45
125.45
2,086.55
7.80
329.06
229.42
75.35
13,719.52
3.05
15.00
26.39
158.20
34.58
730.52
0.09
789.75
7,500.00
5,250.00
6,251.76
142.50
48.73
27.00
94.50
85.79
146.84
119.25
321.75
525.00
570.00
825.00
525.00
1,050.00
750.00
53.58
133.41
0.11
224.81
37.50
4.14
18.50
1,177.69
120.00
11.42
420.12
223.76
1,803.13
61.01
10.06
75.77
19.20
403.39
16.86
3.28
15.66
5.91
14.64
183.81
31.85
11.38
82.91
10.50
29.70
23.19
40.95
1.71
2.21
0.47
12.22
14.47
13.50
144.00
66.00
27.00
33.00
91.06
196.94
327.72
246.58
63.27
1,236.22
2,407.42
8.65
48.05
3.60
37.97
1,525.87
3.60
11.70
0.30
0.48
1.20
0.00
0.90
0.38
0.75
2.70
9.60
1.58
0.60
11.70
4.91
10.53
0.00
1.50
0.90
3.28
0.38
2.10
1.58
2.70
1.05
1.58
0.60
47.25
18.00
102.00
29.40
155.61
54.00
17.06
0.52
1,288.10
42.33
505.92
175.07
357.68
183.42
31.74
308.11
2,953.69
58.78
0.62
74.68
417.34
0.00
141,464.23