Documente Academic
Documente Profesional
Documente Cultură
EPS SEDACHIMBOTE SA
SE12070MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE Y DESAGUE Y CONSTRUCCION DEL RESERVORIO VIII
Frmula
03SISTEMA DE DESAGUE
Fecha
31/05/2013
Cdigo
Descripcin insumo
Unidad
Precio
Cant. Requerida
Parcial
Presupuestado
MANO DE OBRA
470101
Capataz
HH
18.61
3,062.87
57,000.01
56,838.05
470102
Operario
HH
17.40
26,844.49
467,094.13
467,573.96
470103
Topografo
HH
16.18
1,182.79
19,137.54
18,995.63
470104
Oficial
HH
14.92
10,047.49
149,908.55
149,969.05
470105
Pen
HH
12.52
121,369.33
1,519,544.01
1,519,601.71
2,212,684.24
2,212,978.40
MATERIALES
010101
GAL
40.32
62.22
2,508.71
2,594.76
020007
KG
5.04
6,279.58
31,649.08
31,608.17
020008
KG
5.04
2,166.86
10,920.97
10,918.29
020304
KG
5.04
1.20
6.05
6.00
020305
KG
5.04
2,100.13
10,584.66
10,584.69
020401
Hoja de Sierra
UND
4.45
1,304.82
5,806.45
5,812.38
M2
8.00
6,912.29
55,298.32
55,298.31
GAL
9.90
1,069.52
10,588.25
10,512.42
030301
KG
5.04
7,216.51
36,371.21
36,597.25
040101
Arena fina
M3
13.45
35.26
474.25
461.11
040201
Arena Gruesa
M3
21.85
2,140.81
46,776.70
46,610.10
040312
BLS
4.25
4,201.60
17,856.80
18,026.59
050101
M3
45.40
1,498.31
68,023.27
68,222.05
130101
GAL
9.95
39,174.75
389,788.76
389,873.54
210101
BLS
16.50
3,523.77
58,142.21
57,990.95
230101
BLS
19.00
7,367.98
139,991.62
139,974.87
311121
UND
17.50
7,908.00
138,390.00
138,390.00
312102
320101
GLB
380101
380301
390500
128.00
434.00
55,552.00
55,552.00
8,000.00
1.00
8,000.00
8,000.00
M3
21.85
5,930.27
129,576.40
129,524.59
M3
36.15
56.94
2,058.38
2,056.08
Agua
M3
2.60
36,537.48
94,997.45
94,917.26
430101
P2
3.40
911.79
3,100.09
3,039.30
430102
P2
4.00
7,264.84
29,059.36
29,059.39
430103
Escoba
UND
7.20
150.83
1,085.98
1,142.65
430104
Raja de lea
UND
1.20
708.45
850.14
914.12
500102
UND
36.80
3,954.00
145,507.20
145,507.20
500401
UND
206.60
434.00
89,664.40
89,664.40
540101
GAL
40.00
1.20
48.00
48.00
580101
GAL
136.95
247.87
33,945.80
33,948.00
580302
ML
0.18
53,187.75
9,573.80
9,624.45
580303
ML
1.00
53,187.75
53,187.75
53,187.75
730111
UND
142.94
3,629.15
518,750.70
518,737.25
730112
UND
218.81
4,484.70
981,297.21
981,401.85
730113
UND
367.60
74.25
27,294.30
27,295.13
730124
ML
1.50
26,593.88
39,890.82
40,017.45
S10
EPS SEDACHIMBOTE SA
SE12070MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE Y DESAGUE Y CONSTRUCCION DEL RESERVORIO VIII
Frmula
03SISTEMA DE DESAGUE
Fecha
31/05/2013
Cdigo
Descripcin insumo
Unidad
Precio
Cant. Requerida
Parcial
Presupuestado
731102
UND
3.24
9,047.00
29,312.28
29,312.28
731103
UND
4.45
4,484.70
19,956.92
19,932.00
731104
UND
7.01
74.25
520.49
519.75
UND
37.00
3,906.00
144,522.00
144,522.00
UND
58.20
48.00
2,793.60
2,793.60
960501
UND
38.00
15.00
570.00
570.00
UND
950.00
7.00
6,650.00
6,650.00
UND
1,500.00
2.00
3,000.00
3,000.00
3,453,942.35
3,454,417.98
EQUIPOS
480102
HM
15.00
434.01
6,510.15
6,511.76
480201
HM
15.00
12,118.36
181,775.40
181,737.10
480403
HM
10.00
3,376.16
33,761.60
33,685.58
480425
Camion cisterna
HM
70.00
1,218.07
85,264.90
85,241.99
480426
HM
100.00
244.53
24,453.00
24,452.80
490001
Nivel Topografico
HM
5.00
1,182.79
5,913.95
5,825.33
490003
Mira Topografica
HM
1.50
1,182.79
1,774.19
1,772.93
490102
HM
90.00
453.92
40,852.80
40,925.21
490201
HM
120.00
3,228.48
387,417.60
387,391.49
490401
HM
126.00
2,285.14
287,927.64
287,898.93
490402
HM
126.00
121.12
15,261.12
15,311.56
490632
HM
80.00
180.92
14,473.60
14,484.43
490706
HM
11.25
343.69
3,866.51
3,866.66
491101
HM
40.00
361.57
14,462.80
14,457.31
491501
HM
120.00
296.97
SUB-TOTAL
35,636.40
35,636.64
1,139,351.66
1,139,199.72
6,805,978.25
6,806,596.10
INSUMOS COMODIN
EQUIPOS
370101
Herramienta Manual
%MO
58,388.62
0.00
58,388.62
SUB-TOTAL
0.00
58,388.62
TOTAL
6,805,978.25
6,864,984.72
0.00
6,864,984.72
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