S10
MDAA
Obra
0301033
" MEJORAMIENTO DE LA CAPACIDAD RESOLUTIVA DE LOS SERVICIOS DE SALUD DEL CENTRO DE SALUD LA ESPERA
Subpresupuesto
011
Fecha
10/04/2009
Lugar
230102
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
MANO DE OBRA
0147010001
CAPATAZ
hh
367.8129
13.64
5,016.93
5,021.42
0147010002
OPERARIO
hh
3,623.6553
12.57
45,549.41
45,551.03
0147010003
OFICIAL
hh
392.3399
11.24
4,409.90
4,411.87
0147010004
PEON
hh
2,758.8623
10.20
28,140.37
28,142.28
83,116.61
83,126.60
MATERIALES
0202010007
0.9108
5.00
4.55
4.55
0202010008
31.3262
5.00
156.65
156.63
0202040009
37.4535
5.00
187.25
187.37
0202040010
38.1246
5.00
190.60
190.62
0202460091
PERNOS DE FIERRO kg
6.8800
0.85
5.85
6.02
0202840002
8.0000
30.00
240.00
240.00
0203000032
FIERRO CORRUGADO kg
1,335.1246
5.00
6,675.60
6,675.63
0203000039
8.0000
20.00
160.00
160.00
0204000000
ARENA FINA
m3
4.0525
45.00
182.25
183.02
0205000003
14.5133
30.00
435.30
435.41
0205010004
ARENA GRUESA
8.5424
30.00
256.20
256.27
0210010062
8.0000
100.00
800.00
800.00
0210020052
44.0000
200.00
8,800.00
8,800.00
0210020057
TAZA INODORO
pza
16.0000
100.00
1,600.00
1,600.00
0210510026
74.0000
3.20
236.80
236.80
0210510027
37.0000
38.00
1,406.00
1,406.00
0210510028
44.0000
25.00
1,100.00
1,100.00
0210510045
VALVULA FLUXOMETRjgo
16.0000
450.00
7,200.00
7,200.00
0210510046
14.0000
120.00
1,680.00
1,680.00
0210510047
VALVULA FLUXOMETRjgo
8.0000
300.00
2,400.00
2,400.00
0210510048
18.0000
150.00
2,700.00
2,700.00
0210520001
DUCHA CROMADA
und
5.0000
50.00
250.00
250.00
0210520004
5.0000
70.00
350.00
350.00
0212080063
CAJA DE CONCRETO PR
pza
8.0000
15.00
120.00
120.00
0221000000
230.1940
28.00
6,445.32
6,445.43
m3
0221000006
30.9569
24.50
758.52
758.16
0226860002
TARUGO DE PLASTICOund
342.0000
0.50
171.00
171.00
0229050001
rll
365.9140
1.00
365.91
365.92
0229050011
MASILLA
kg
32.2500
9.00
290.25
290.25
0229500003
SOLDADURA CELLOCOkg
1.0000
13.50
13.50
13.50
0229780001
IMPERMEABILIZANTE kg
58.0720
10.00
580.70
580.72
0230450007
5.0000
600.00
3,000.00
3,000.00
0230450008
LAVADERO A.INOX.19"xund
1.0000
400.00
400.00
400.00
0230460036
36.8570
95.00
3,501.70
3,502.13
0230460037
SILICONA
50.0500
13.50
675.68
676.39
0230460047
1.2179
95.00
115.90
115.47
0230460066
ADITIVO CURADOR
gln
7.3430
30.00
220.20
220.29
0230540004
AGUA
m3
41.7851
8.00
334.32
334.26
0230680008
SISTEMA HIDRONEUMA
est
1.0000
4,000.00
4,000.00
4,000.00
0230680009
1.0000
1,500.00
1,500.00
1,500.00
0230690004
21.1050
30.00
633.30
633.15
0238000000
HORMIGON
m3
13.4280
25.00
335.75
335.70
0239020035
HOJA DE SIERRA
und
1.0000
5.00
5.00
5.00
0239020075
hja
7.3100
1.50
10.97
11.18
0239050000
AGUA
m3
5.2634
8.50
44.71
45.11
0239060027
ASFALTO RC-250
gln
5.3270
12.50
66.63
66.59
0243010003
MADERA TORNILLO
p2
355.3915
5.00
1,776.95
1,777.03
0244030028
8.2560
110.00
908.60
908.16
0248010018
ELECTROBOMBA DE 2pza
2.0000
2,000.00
4,000.00
4,000.00
0250060010
34.0000
25.00
850.00
850.00
0250060013
TAPON DE 1/2"
pza
8.0000
1.00
8.00
8.00
0250060025
1.0000
60.00
60.00
60.00
0250060026
1.0000
85.00
85.00
85.00
0252510002
LAVATORIO DE PAREDpza
37.0000
80.00
2,960.00
2,960.00
0252510003
32.0000
120.00
3,840.00
3,840.00
0253030033
THINER STANDARD
gln
0.2000
19.00
3.80
3.80
0253040001
5.3270
11.50
61.30
61.26
0254060000
0.5000
40.00
20.00
20.00
0265010042
2.8800
70.00
201.60
201.60
0265050013
8.0000
50.00
400.00
400.00
0265050015
16.0000
25.00
400.00
400.00
0265050016
6.0000
10.00
60.00
60.00
0265050018
96.0000
7.00
672.00
672.00
0265050020
8.0000
15.00
120.00
120.00
0265130064
NIPLE DE Fo Go DE 1/2und
96.0000
2.30
220.80
220.80
0265130085
NIPLE DE Fo Go DE 3/4und
6.0000
3.00
18.00
18.00
0265130087
NIPLE DE Fo Go DE 1 1/und
16.0000
10.00
160.00
160.00
0265700010
TIRAFON 4"
und
120.0000
1.00
120.00
120.00
0265700051
TIRAFON 3"
und
230.0000
1.00
230.00
230.00
0265920006
2.0000
35.00
70.00
70.00
0272010014
614.7590
2.85
1,752.07
1,754.22
0272010015
176.7070
8.00
1,413.68
1,413.65
0272010016
182.2920
4.00
729.16
729.17
0272010017
199.2270
6.00
1,195.38
1,195.36
0272010018
92.5540
6.00
555.30
555.32
0272010019
6.0000
7.00
42.00
42.00
0272010026
98.5980
4.00
394.40
394.39
0272010035
0272070081
0272130068
0272130069
TUB
7.0400
7.00
49.28
49.28
67.0000
1.00
67.00
67.00
1.0000
6.00
6.00
6.00
38.0000
4.00
152.00
152.00
0272130070
31.0000
5.00
155.00
155.00
0272130071
12.0000
5.00
60.00
60.00
0272130072
22.0000
4.00
88.00
88.00
0272130073
3.0000
10.00
30.00
30.00
0272130074
13.0000
3.00
39.00
39.00
0272130085
pza
1.0000
15.00
15.00
15.00
0272130086
1.0000
5.00
5.00
5.00
0272140024
25.2000
5.00
126.00
126.00
0272140025
323.0000
3.00
969.00
969.00
0272140026
18.9000
5.00
94.50
94.50
0272150075
2.0000
15.00
30.00
30.00
0272150076
3.0000
5.00
15.00
15.00
0272150081
4.0000
5.00
20.00
20.00
0272150086
8.0000
5.00
40.00
40.00
0272170095
6.4000
8.00
51.20
51.20
0272530034
2.0000
3.00
6.00
6.00
0272530035
8.0000
2.00
16.00
16.00
0272530036
15.0000
2.00
30.00
30.00
0272530037
114.0000
2.00
228.00
228.00
0272530038
14.0000
2.00
28.00
28.00
0272530043
756.0000
1.00
756.00
756.00
0272530045
64.0000
1.00
64.00
64.00
0272530046
1.0000
3.00
3.00
3.00
0272540051
2.0000
25.00
50.00
50.00
0272550012
CANASTILLA DE SUCCund
2.0000
20.00
40.00
40.00
0272550017
CANASTILLA DE SUCCund
2.0000
10.00
20.00
20.00
0273010026
165.3104
10.00
1,653.10
1,653.10
0273010029
221.3785
20.00
4,427.60
4,427.57
0273110052
32.0000
3.00
96.00
96.00
0273130010
106.0000
10.00
1,060.00
1,060.00
0273160002
38.0000
4.00
152.00
152.00
0273160005
94.0000
8.00
752.00
752.00
0273160007
59.0000
6.50
383.50
383.50
0273160052
4.0000
8.00
32.00
32.00
0273180003
25.0000
3.00
75.00
75.00
0273180004
37.0000
2.00
74.00
74.00
0273180005
8.0000
2.00
16.00
16.00
0273180007
7.0000
1.50
10.50
10.50
0273180008
6.0000
4.00
24.00
24.00
0273180015
5.0000
2.00
10.00
10.00
0273180016
REDUCCION FG DE 2"pza
4.0000
15.00
60.00
60.00
0273270001
68.0000
5.00
340.00
340.00
0274040014
1.0000
1,000.00
1,000.00
1,000.00
0274040015
1.0000
1,000.00
1,000.00
1,000.00
0277000002
VALVULA COMPUERTAund
56.0000
25.00
1,400.00
1,400.00
0277000003
VALVULA COMPUERTAund
3.0000
35.00
105.00
105.00
0277000005
VALVULA COMPUERTAund
8.0000
50.00
400.00
400.00
0277000006
VALVULA COMPUERTAund
2.0000
30.00
60.00
60.00
0277000009
VALVULA COMPUERTAund
4.0000
40.00
160.00
160.00
0277030004
1.0000
50.00
50.00
50.00
0277080001
1.0000
15.00
15.00
15.00
0277080003
52.0000
20.00
1,040.00
1,040.00
0277120001
SUMIDERO DE BRONCpza
68.0000
8.00
544.00
544.00
0277130003
1.0000
30.00
30.00
30.00
102,157.10
102,160.98
4,141.31
4,141.31
EQUIPOS
0337010001
0337630053
DOBLADORA
hm
11.1736
7.00
78.19
74.11
0348010008
MEZCLADORA CONCRE
hm
1.7766
15.00
26.70
26.65
0348010011
MEZCLADORA 12 P3 hm
12.2023
18.00
219.60
219.64
0348010014
MOCHILA PULVERIZA HE
6.5206
6.50
42.38
42.59
0348040036
6.0991
90.00
549.00
549.19
0348210008
SOLDADORA
hm
10.6666
8.00
85.36
85.34
0348960002
CIZALLA
hm
11.1736
7.50
83.78
86.57
0349030004
COMPACTADOR VIBR. hm
25.4041
8.00
203.20
203.11
0349040091
CARGADOR FRONTAL hm
1.5281
135.00
206.55
206.20
0349070004
VIBRADOR DE CONCRE
hm
12.2023
10.00
122.00
121.99
5,758.07
5,756.70
S/.
191,031.78
Total
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
191,044.28
191,044.28