S10CCCEICPgina :Fecha :11/04/2008 05:51:23p.m.1Precios y
cantidades de insumos requeridosObra9001001PROYECTO MEJORAMIENTO Y
AMPLIACION DE TRIBUNAS EN EL COSO DE TOROS DE
MARANGANIFrmula01TRIBUNAS DE CONCRETO ARMADO
ESTRUCTURASFecha17/03/2008CdigoInsumoUnidadPrecioCantidadParcialPresupuestado010004ACEITE
PARA MOTOR SAE-30GLN33.000.3812.5412.44020007ALAMBRE NEGRO RECOCIDO
# 16KG4.70742.293,488.763,464.03020008ALAMBRE NEGRO RECOCIDO #
8KG4.70175.54825.04825.44020105CLAVO PARA MADERA C/C
3"KG4.7072.00338.40338.96020107CLAVOS PARA MADERA C/C
4"KG4.7032.64153.41153.41020207CLAVOS Fo No C/C
3/4"KG4.7077.95366.37367.26020215CLAVOS PARA CEMENTO C/C
4"UND4.7036.92173.52174.74029704ACERO CORRUGADO GRADO
60KG3.5013,237.5646,331.4646,393.33040000ARENA
FINAM360.000.063.603.60050003PIEDRA CHANCADA DE
1/2"M370.0081.825,727.405,728.10050004PIEDRA CHANCADA DE
3/4"M370.0035.382,476.602,476.66050009PIEDRA GRANDE DE
8"M360.0025.341,520.401,520.29050011PIEDRA MEDIANA DE
6"M360.006.65399.00399.17050104ARENA
GRUESAM365.0062.974,093.054,093.17060403CABLE DE COBRE DESNUDO
16MM2M4.0012.0048.0048.00065070CONECTOR DE COBRE TIPO
ANDERSONPZA10.001.0010.0010.00070100CABLE TW # 14 AWG 2.5
MM2M1.802,800.005,040.005,040.00100211INODORO TQUE. BAJO NORMAL
BLANCO C/A.UND270.0011.002,970.002,970.00100488LAVATORIO 23"X17"
P/GRIF.4" BLANCO C/AUND90.0010.00900.00900.00100508URINARIO PICO
BLANCOUND60.006.00360.00360.00101164LLAVE P/JARDIN BRONC
1/2"UND12.006.0072.0072.00101522REGISTRO DE BRONCE DE
4"UND20.005.00100.00100.00101559SUMIDERO CROMADO DE
2"UND5.006.0030.0030.00120047TABLERO GABINETE METAL BARRA BRONCE 12
POLOSPZA60.001.0060.0060.00120101TOMACORRIENTE SIMPLE PLANO
BAKELITAUND3.5040.00140.00140.00120211INTERRUPTOR SIMPLE BIPOLAR
BAKELITAUND4.5014.0063.0063.00120212INTERRUPTOR DOBLE BIPOLAR
BAKELITAUND4.506.0027.0027.00120225INTERRUPTOR TERMOMAGNETICO DE
2x20Ax240VUND15.002.0030.0030.00120288INTERRUPTOR TERMOMAGNETICO DE
2x30AUND20.002.0040.0040.00120296INTERRUPTOR TERMOMAGNETICO DE
3x60AUND40.001.0040.0040.00120949CAJA OCTOGONAL GALV. 4" X 2 1/8
"UND1.0040.0040.0040.00121443FLUORES. RECTO ISPE 2X40 W C/EQ +
PANTUND40.0040.001,600.001,600.00210000CEMENTO PORTLAND TIPO I
(42.5KG)BOL24.001,531.0436,744.9636,744.04290401CINTA
AISLANTERLL3.004.0012.0012.00290811VARILLA DE COBRE COPERWELD 3/4"
X 2.40MPZA110.001.00110.00110.00298901CAMPAMENTO
PROVISIONALGLB1,600.001.001,600.001,600.00304611PEGAMENTO PARA PVC
AGUA FORDUITGLN45.001.9688.2089.73304635PEGAMENTO PARA PVC 1/4
GLNUND12.000.667.927.92304832CINTA
TEFLONPZA3.001.905.705.70320029FLETE TRANSPORTE
LOCALKG0.1017,691.711,769.171,769.13329701MOVILIZACION Y
DESMOVILIZACION DE
EQUIPOGLB4,000.001.004,000.004,000.00340000GASOLINA 84
OCTANOSGLN12.5031.25390.63390.97380000HORMIGONM355.0085.154,683.254,682.65390500AGUAM39.0038.02342.18343.59390619SAL
QUIMICA (TORGEL)CJA50.002.00100.00100.00391305INSTALACION
PROVISIONAL DE AGUA Y
DESAGUEGLB760.001.00760.00760.00391306INSTALACION PROVISIONAL DE
ENERGIA ELECTRICAGLB760.001.00760.00760.00391317CARTELES DE OBRA
INCLUYE COLOCACIONGLB480.001.00480.00480.00430025MADERA NACIONAL
P/ENCOFRADO-CARPP22.193,254.037,126.337,128.12430179MADERA TORNILLO
CEPILLADAP22.501,432.593,581.483,581.46431652REGLA DE
MADERAP210.005.7657.6057.60435750LISTONES DE MADERA 2" X
3"X3MUND11.3061.53695.29696.49436020ROLLIZO DE EUCALIPTO DE
5"X10'M11.0088.45972.95972.96470022OPERADOR DE EQUIPO
LIVIANOHH6.49220.611,431.761,432.05470023OPERADOR DE EQUIPO
PESADOHH6.4950.86330.08330.25470032TOPOGRAFOHH6.4919.14124.22124.38470101CAPATAZHH5.18320.681,661.121,665.60470102OPERARIOHH6.492,171.9714,096.0914,127.77470103OFICIALHH4.311,547.196,668.396,695.37470104PEONHH3.884,280.9416,610.0516,615.29480423CAMION
VOLQUETE 4x2 140-210 HP 6
M3.HM135.00228.1630,801.6030,802.03480902ANDAMIO METAL
TABLAS-ALQUILEREST6.0040.93245.58245.70490493CARGADOR
FRONTALHM180.0012.162,188.802,188.80490704VIBRADOR DE CONCRETO 4 HP
2.40"HM5.0068.92344.60344.61490706VIBRADOR DE 3/4" - 2"
CONCRETOHM5.0012.4462.2062.21491007MEZCLADORA CONCRETO TAMBOR 18HP
11P3HM12.0084.101,009.201,009.01491011MEZCLADORA CONCRETO TROMPO 18
HP 9-11 P3HM12.0033.32399.84399.86491824WINCHE DE DOS BALDES
(350KG)M.E.
3.6HPHM12.0060.54726.48726.43491901TEODOLITOHM12.006.9883.7683.70491903NIVELHE5.266.9836.7138.36500100CAJA
DE DESAGUE DE 12"X24"UND12.002.0024.0024.00500610TAPA C/MARCO FF DE
DESAGUE 12" X 24"PZA60.002.00120.00120.00541192PINTURA ESMALTE
1/4PZA10.000.070.700.00650511UNION UNIVERSAL DE Fo. GALV. DE
1/2"UND1.5020.0030.0030.00650512UNION UNIVERSAL DE Fo. GALV. DE
3/4"UND1.506.009.009.00651364NIPLE DE Fo Go DE 1/2" x 1
1/2"UND1.5026.0039.0039.00651385NIPLE DE Fo Go DE 3/4" x 1
1/2"UND1.506.009.009.00720030TUB. PVC SAP PRESION C-10 C/R. 3/4" x
5mUND8.0046.10368.80368.80720081TUB. PVC SAP PRESION P/AGUA C-10 R.
1/2"M5.00176.20881.00881.00720082TUB. PVC SAP PRESION P/AGUA C-10
R. 3/4"M8.0011.5092.0092.00720601CODO DE 90C/R PVC SAP P/AGUA DE
3/4"UND1.0034.6034.6034.60720700TEE PVC SAP DE 1/2" C/R PARA
AGUAUND1.50151.50227.25228.00720701TEE PVC SAP 3/4" C/R
P/AGUAUND2.0042.4284.8484.84720810TUB. PVC SAP P/INST. ELECT. DE
3/4"PZA4.50600.002,700.002,700.00720901CURVA PESADO PVC SAP P/INST.
ELECT. 3/4"UND1.00400.00400.00400.00721101CONEXION A CAJA PVC SAP
INST ELECT 3/4"UND1.0080.0080.0080.00721309TUB. PVC SAL P/DESAGUE
DE 2"M12.0041.20494.40494.40721311TUB. PVC SAL P/DESAGUE DE
4"M18.0027.50495.00495.00721401CODO DE 90 PVC SAL DE
2"UND3.0028.0084.0084.00721403CODO DE 90 PVC SAL DE
4"UND5.0016.0080.0080.00721601RAMAL TEE SIMPLE PVC SAL DE
2"UND12.0011.00132.00132.00721629RAMAL TEE DOBLE C/REDUC PVC SAL 4"
A 2"UND15.006.0090.0090.00721703TEE SANITARIA SIMPLE PVC SAL DE
4"UND12.0027.00324.00324.00721719TEE SANITARIA SIMP C/REDUC PVC SAL
4"A2"UND12.0011.00132.00132.00721810UNION UNIVERSAL PVC SAP
3/4"PZA1.001.001.001.00730107TUBO PVC SAL 2" X
3MPZA12.0056.70680.40680.40730109TUBO PVC SAL 4" X
3MPZA18.0042.00756.00756.00731102CODOS PVC SAL 2" X
90PZA3.0012.6037.8037.80731104CODOS PVC SAL 4" X
90PZA5.008.4042.0042.00731152CODOS PVC SAL 2" X
45PZA3.0021.0063.0063.00731154CODOS PVC SAL 4" X
45PZA5.0011.5557.7557.75731607YEE PVC SAL DE 4" X
4"PZA12.0023.10277.20277.20731655YEE PVC DE
2"PZA8.0020.00160.00160.00732301SOMBRERO DE VENTILACION PVC SAL
2"PZA18.003.1556.7056.70740402CONEXION A CAJA PVC SAP
3/4"PZA1.0080.0080.0080.00750103TUBO PVC SEL (E/C) 3/4" X 3.00
M.PZA4.50320.001,440.001,440.00751202UNION PVC SEL
3/4"PZA1.00400.00400.00400.00770002VALVULA COMPUERTA DE BRONCE DE
1/2"UND12.0010.00120.00120.00770003VALVULA COMPUERTA DE BRONCE DE
3/4"UND15.005.0075.0075.00770303VALVULA CHECK DE BRONCE DE
3/4"UND15.001.0015.0015.00770501VALVULA FLOTADORA 3/4" C/BOLA DE
COBREUND15.001.0015.0015.00SUB-TOTAL229,796.11229,912.87INSUMOS
COMODIN370101HERRAMIENTAS
MANUALES%MO1,071.54SUB-TOTAL1,071.54TOTAL229,796.11230,984.41MONTO
PARTIDAS ESTIMADAS0.00230,984.41La 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
