Sie sind auf Seite 1von 4

Presupuestado S/.

MANO DE OBRA
0147000032TOPOGRAFhh 19.3661 7.25 140.40 138.87
0147030091OPERARIO H.H ### 7.35 92,944.39 93,087.42
0147030092OFICIAL H.H 572.8014 6.00 3,436.81 3,439.43
0147030099PEON H.H ### 5.38 335,709.46 335,808.75
432,231.06 432,474.47
MATERIALES
0202100095CLAVOS DEkg 66.8198 4.50 300.69 255.65
0202100099CLAVOS 4" kg 197.0030 4.50 886.51 886.53
0202130021CLAVOS PAkg 37.1789 7.50 278.84 280.53
0202960032PENDOLAS und 170.0000 28.00 4,760.00 4,760.00
0202970002ACERO DE kg 3,365.9035 6.00 20,195.42 20,195.42
0204000000ARENA FIN m3 51.7073 100.00 5,170.73 5,170.73
0205000010PIEDRA MEDm3 44.3475 55.00 2,439.11 2,439.11
0205000032PIEDRA MEDI
m3 19.5000 55.00 1,072.50 1,072.50
0205000033PIEDRA GRAm3 17.0625 55.00 938.44 938.44
0205010033MATERIAL m3 898.5820 2.00 1,797.16 1,797.16
0205330005PIEDRA MEDm3 8.5848 55.00 472.16 472.16
0205360013GRAVA PARm3 45.7320 75.00 3,429.90 3,429.90
0205360014GRAVA DE 1/
m3 60.0000 75.00 4,500.00 4,500.00
0205370001ARENA GR m3 131.6190 75.00 9,871.42 9,871.43
0209030053COMPUERTA und 1.0000 120.00 120.00 120.00
0210020038INODORO Aund 73.0000 90.00 6,570.00 6,570.00
0210510042CABEZA DEpza 73.0000 55.00 4,015.00 4,015.00
0217130001BLOQUETA und ### 3.00 32,904.75 32,904.75
0217140006LADRILLO und 912.0000 2.80 2,553.60 2,553.60
0217220005CAJA DE REund 73.0000 40.00 2,920.00 2,920.00
0221000000CEMENTO PObls 2,092.0836 24.00 50,210.01 50,211.27
0226010082PICAPORTEpza 73.0000 3.00 219.00 219.00
0226020070BISAGRA 4"pza 146.0000 10.00 1,460.00 1,460.00
0226140005CANDADO Iund 4.0000 15.00 60.00 60.00
0226950023MANIJA DE pza 73.0000 3.00 219.00 219.00
0229120005WATER STOML 20.5500 25.00 513.75 513.75
0229150001OCRE ROJ kg 25.6230 10.00 256.23 256.23
0229500091SOLDADURkg 102.0000 4.50 459.00 459.00
0230020099CABLE DE AML 270.0000 18.00 4,860.00 4,860.00
0230990080WINCHA und 1.5826 60.00 94.96 94.97
0230990100SACOS DE und 4.0500 1.50 6.07 6.15
0232000051FLETE TER ton 1.0000 28,900.00 28,900.00 28,900.00
0232000052CAPACITACGLB 1.0000 16,000.00 16,000.00 16,000.00
0239050000AGUA m3 1,770.1470 1.00 1,770.15 1,770.95
0239060010HIPOCLORIkg 83.7400 11.00 921.14 1,004.88
0239130019CONSTRUCund 1.0000 1,200.00 1,200.00 1,200.00
0243000030MADERA p2 6,456.5114 2.40 15,495.63 15,496.69
0243100005REGLA DE p2 38.2768 2.50 95.69 95.70
0243580009LISTONES Dpza 371.7890 25.00 9,294.73 9,294.73
0243580010LISTONES Dpza 219.6935 25.00 5,492.34 5,492.34
0243810002PUERTA DEund 73.0000 120.00 8,760.00 8,760.00
0244010020MADERA T p2 4.5000 5.50 24.75 24.75
0246610002MALLA METAm2 105.0000 55.00 5,775.00 5,775.00
0250020062COMPUERTA und 3.0000 120.00 360.00 360.00
0250610001TAPA SANITund 4.0000 45.00 180.00 180.00
0250610003TAPA SANITund 12.0000 120.00 1,440.00 1,440.00
0251010057FIERRO COKG. 456.2500 5.50 2,509.38 2,509.74
0253100003PETROLEOgln 32.2298 13.00 418.99 419.00
0254960072PINTURA E GLS 0.1800 53.00 9.54 9.60
0265020080TUBERIA F°ML 1,617.6200 35.00 56,616.70 56,616.70
0265020101CODO DE Found 2.0000 4.00 8.00 8.00
0265020102CODO DE Found 15.0000 2.00 30.00 30.00
0265020104CODO DE Found 3.0000 3.30 9.90 9.90
0265020105CODO DE Fo.
und 6.0000 7.00 42.00 42.00
0265050006UNION SIMPund 327.1240 12.00 3,925.49 3,925.49
0265050008UNION SIMPund 10.8000 11.00 118.80 118.80
0265050011UNION UNIVund 30.0000 7.00 210.00 210.00
0265050012UNION UNIVund 6.0000 9.80 58.80 58.80
0265050015UNION UNIVund 12.0000 18.00 216.00 216.00
0265050016UNION UNIVund 16.0000 35.00 560.00 560.00
0265050019UNION UNIVund 2.0000 12.00 24.00 24.00
0265080005REDUCCION und 7.0000 3.50 24.50 24.50
0265080006REDUCCION und 5.0000 4.70 23.50 23.50
0265080012REDUCCION und
D 2.0000 7.00 14.00 14.00
0265300002TUBERIA DEund 73.0000 4.00 292.00 292.00
0265450056NIPLE DE F°pza 14.0000 5.20 72.80 72.80
0265450063NIPLE DE F°pza 2.0000 8.00 16.00 16.00
0265900051ALAMBRONKG. 1 320.0000 5.50 1,760.00 1,760.00
0268040000SUMIDERO und 73.0000 6.00 438.00 438.00
0268040025FLOTADOR und 2.0000 120.00 240.00 240.00
0269000034PLANTAS Nund 3,000.0000 1.50 4,500.00 4,500.00
0271310026TUBERIA F.ML 21.0000 70.00 1,470.00 1,470.00
0272000009TUB. PVC C-ML 1,257.9000 5.20 6,541.08 6,541.08
0272000011TUB. PVC C-ML 1,844.1500 3.40 6,270.11 6,270.11
0272000012TUB. PVC C-ML 6,503.3850 2.80 18,209.48 18,209.48
0272000013TUB. PVC C-ML 7,608.4345 2.40 18,260.24 18,260.24
0272000099TUB. PVC C-1
ML 2,924.2500 6.00 17,545.50 17,545.50
0272000104TUB. PVC CML 4,417.3500 5.20 22,970.22 22,970.22
0272020009REDUCCION und 6.0000 1.80 10.80 10.80
0272020010REDUCCION und 10.0000 2.50 25.00 25.00
0272020011REDUCCION und 79.0000 2.00 158.00 158.00
0272020014REDUCCION und 12.0000 4.00 48.00 48.00
0272030039UPR PVC DE und 16.0000 4.80 76.80 76.80
0272030041UPR PVC DE und 58.0000 0.80 46.40 46.40
0272030042UPR PVC DE und 60.0000 1.60 96.00 96.00
0272030043UPR PVC DE und 242.0000 2.00 484.00 484.00
0272060002CODO DE 90 und 83.0000 1.50 124.50 124.50
0272060004CODO DE 90 und 4.0000 4.00 16.00 16.00
0272060010CODO DE 90 und 2.0000 1.00 2.00 2.00
0272060015CODO DE 90 und 4.0000 6.80 27.20 27.20
0272060017CODO DE 90 und 18.0000 8.30 149.40 149.40
0272060023CODO DE 45 und 29.0000 1.80 52.20 52.20
0272060024CODO DE 45 und 31.0000 2.20 68.20 68.20
0272060025CODO DE 45 und 11.0000 2.80 30.80 30.80
0272060027CODO DE 45 und 12.0000 3.20 38.40 38.40
0272060028CODO DE 45 und 45.0000 4.20 189.00 189.00
0272060046CONO DE RE und 55.0000 16.50 907.50 907.50
0272060054CODO DE F.und 24.0000 10.00 240.00 240.00
0272070012TEE SP PVCund 15.0000 5.00 75.00 75.00
0272070014TEE SP PVCund 16.0000 7.00 112.00 112.00
0272070042TEE PVC SAund 24.0000 8.00 192.00 192.00
0272070066TEE PVC SAund 73.0000 5.00 365.00 365.00
0272080037TUBERIA PVML. 10.0000 6.00 60.00 60.00
0272130001TUB. PVC Sund 146.0000 4.00 584.00 584.00
0272130002TUB. PVC Sund 146.0000 6.00 876.00 876.00
0272130009TUB. PVC SML 32.0000 4.00 128.00 128.00
0272140001CODO DE 90 und 6.0000 7.80 46.80 46.80
0272140002CODO DE 90 und 1.0000 3.50 3.50 3.50
0272140003CODO DE 90 und 1.0000 4.00 4.00 4.00
0272140009CODO DE 45 und 146.0000 7.80 1,138.80 1,138.80
0272310011ADAPTADOR und 2.0000 8.30 16.60 16.60
0272530067CODO PVC pSza 146.0000 4.30 627.80 627.80
0272530068CODO PVC pSza 73.0000 5.20 379.60 379.60
0272530082CODO PVC pSza 302.0000 5.00 1,510.00 1,510.00
0272530083CODO PVC pSza 2.0000 7.00 14.00 14.00
0272800011TRANSICION pza 104.0000 7.00 728.00 728.00
0272900010ADAPTADOR und 12.0000 4.00 48.00 48.00
0272940001PEGAMENTGL 21.4031 90.00 1,926.28 1,880.96
0272950001CANASTILLAund 10.0000 25.00 250.00 250.00
0272950003CANASTILLAund 14.0000 10.00 140.00 140.00
0272950004CANASTILLAund 6.0000 30.00 180.00 180.00
0273010026TUBERIA PVML. 454.0000 2.00 908.00 908.00
0273010029TUBERIA PVML. 20.5000 8.00 164.00 164.00
0273130022TEE PVC SAund 12.0000 3.80 45.60 45.60
0277000010VALVULA C und 1.0000 380.00 380.00 380.00
0277020053VALVULA DEund 146.0000 25.00 3,650.00 3,650.00
0282010001TAPA SANITund 33.0000 70.00 2,310.00 2,310.00
0282010004ALAMBRE Nkg 95.8161 6.50 622.80 638.77
0282010005ALAMBRE Nkg 161.1490 4.50 725.17 725.18
0282010010TAPA SANITund 6.0000 65.00 390.00 390.00
0282010044PISON und 346.3620 0.20 69.27 0.00
0282010045PLANCHA DEund 329.5403 24.00 7,908.97 7,908.97
0282020012CARTEL DEGLB 1.0000 800.00 800.00 800.00
0282030007HIPOCLORAund 12.0000 65.00 780.00 780.00
0282210002YESO QQ 205.8028 12.00 2,469.63 2,469.63
0282210003IMPERMEABIkg 71.8180 8.00 574.54 574.55
0282210007THINER GL 10.6331 10.00 106.33 106.35
0282370002CORDEL kg 12.5674 10.00 125.67 232.36
0282370003LIJA und 454.7847 1.50 682.18 618.72
0282540003CINTA TEF ROL 24.3000 1.50 36.45 36.45
0282540006PINTURA gln 152.9448 49.00 7,494.30 7,494.35
0282540007PINTURA A gln 1.4672 42.00 61.62 61.63
0282650003VALVULA ESund 8.0000 120.00 960.00 960.00
0282650004VALVULA ESund 12.0000 79.00 948.00 948.00
0282650007SUMIDERO und 73.0000 4.00 292.00 292.00
0282650009VALVULA ESund 57.0000 20.00 1,140.00 1,140.00
0282650014VALVULA ESund 30.0000 50.00 1,500.00 1,500.00
0282650015HOJA DE S und 26.6935 1.50 40.04 0.00
0282650016VALVULA ESund 27.0000 38.00 1,026.00 1,026.00
0282650055TUBERIA FºG
ML 63.0000 120.00 7,560.00 7,560.00
0289020001HORMIGONm3 366.4926 95.00 34,816.80 34,817.31
0289020005PIEDRA GRm3 340.2836 60.00 20,417.02 20,417.02
533,868.68 533,817.93
EQUIPOS
0337010001HERRAMIE %MO 11,714.42 11,714.42
0337010008BARRETA Hund 1.2043 100.00 120.43 120.43
0337010101BROCHA DEund 4.7200 8.00 37.76 37.76
0337530069CINCELES und 11.9893 35.00 419.63 418.82
0337990100GRILLETES pza 670.0000 8.30 5,561.00 5,561.00
0348010011MEZCLADOR H.M 305.0648 10.00 3,050.65 3,051.14
0348040036CAMION VOhm 45.6034 140.00 6,384.48 6,383.38
0348210003EQUIPO DEH.M 80.0000 4.00 320.00 320.00
0348210064MAQUINA H.M 0.2666 5.00 1.33 1.34
0348330091BALDE DE H.M 334.9600 15.00 5,024.40 5,024.40
0349030001COMPACTAD hm 56.3300 7.00 394.31 394.31
0349520002VIBRADOR DH.M 22.5638 7.00 157.95 158.05
33,186.36 33,185.05
Total S/. 999,286.10 999,477.45 S/. 999,477.45 La columna parcial es el
Fecha : ###
producto del precio por la cantidad requerida; y en la última columna se muestra el Monto Real que se está utilizando