Sheet1S10Pgina :1Precios y cantidades de recursos
requeridosObra0702001MEJORAMIENTO Y AMPLIACION DEL SISTEMA DE AGUA
POTABLE E INSTALACION DE DESAGUE EN EL CASERIO CARDON ALTO Y
CASERIO CARDON BAJO- DISTRITO DE
TACABAMBA-CHOTA-CAJAMARCAFecha2/20/14Lugar060417CAJAMARCA - CHOTA -
TACABAMBACdigoRecursoUnidadCantidadPrecio S/.Parcial
S/.Presupuestado S/.MANO DE OBRA0147000022OPERADOR DE EQUIPO
LIVIANOhh168.940016.792,836.502,839.050147000023OPERADOR DE EQUIPO
PESADOhh0.450016.797.627.620147000032TOPOGRAFOhh502.340016.798,434.248,512.150147010002OPERARIOhh11,235.960016.79188,651.74188,590.470147010003OFICIALhh2,175.050014.3331,168.4931,170.940147010004PEONhh21,073.040012.84270,577.86270,497.670147010015OFICIAL
GASFITEROhh24.000014.33343.92343.920147040004SOLDADORhh162.670016.792,731.262,730.860147040011AYUDANTEhh480.700012.846,172.236,171.880147990023MAESTROhh11.880016.79199.46199.49511,123.33511,064.05MATERIALES0201000004ACEITE
PARA MOTOR SAE-30gln0.850060.0050.7150.690201800002LUBRICANTE PARA
TUBERIA PVCgln416.780035.0014,587.4214,566.090202000007ALAMBRE
NEGRO RECOCIDO # 16kg428.30000.25107.08120.880202000008ALAMBRE
NEGRO RECOCIDO # 8kg15.32000.253.833.830202000010CAABLE TIPO BO
3/8"kg1,312.00004.505,904.005,904.000202010003CLAVOS PARA MADERA
C/C 2"kg105.35003.50368.73366.950202010005CLAVOS PARA MADERA C/C
3"kg333.43002.63876.91911.530202010006CLAVOS PARA MADERA C/C
3/4"kg4.17008.3134.6134.380202040010ALAMBRE NEGRO
N8kg92.95004.50418.27418.280202130021CLAVOS PARA
CALAMINAkg101.40004.00405.60405.600202130031CLAVOS CON CABEZA
PROMEDIOkg2.54002.506.346.440202500001ACERO ESTRUCTURAL
A-36kg203.34004.50915.03915.040203000018FIERRO CORR. 5/8" SIDERPERU
G-60kg2,838.10004.5012,771.4712,784.890203000033FIERRO CORRUGADO
F'y = 4,200 Kg/cm2kg987.44004.504,443.504,443.490203020002ACERO
CORRUGADO 0 3/8"kg1.25004.005.005.200204000000ARENA
FINAm37.550031.27236.05236.160205000003PIEDRA CHANCADA DE
1/2"m373.130059.154,325.784,325.940205000031PIEDRA DE 1/2" A
3/4"m322.870062.001,417.971,417.970205000033GRAVA
COMPACTADAm3326.120090.0029,350.6729,350.670205010004ARENA
GRUESAm3279.370034.669,682.989,695.770205010015MATERIAL DE
RELLENOm3356.230060.0021,373.8021,373.800205020020PIEDRA
MEDIANAm33.990090.00359.10359.100205020021PIEDRA
GRANDEm317.400090.001,566.001,566.000205360006GRAVA
SELECCIONADAm31.620090.00145.80145.800210020011INODORO TQUE. BAJO
NORMAL BLANCO
C/A.und130.000068.318,880.308,880.300210040022LAVATORIO 20"x11" DE
1 LLAVE B C/A.und130.000040.005,200.005,200.000210060008DUCHA
CROMADA INC.GRIF 1
LLAVEund130.000010.001,300.001,300.000217000023LADRILLO K.K. DE
ARCILLA 9X14X24
CMund131,196.00000.5572,157.8072,157.800221000000CEMENTO PORTLAND
TIPO I
(42.5KG)BOL2,380.690017.2941,162.2141,167.360221000003CEMENTO
PORTLAND TIPO I (42.5KG) EL
SOLBOL16.050017.29277.53277.120226080066BISAGRA CAPUCHINA PLOMA 3
1/2" X 3 1/2"PAR390.00005.001,950.001,950.000226510013CERRADEURA DE
PERILLA EPOLEG BAOund130.000021.952,853.502,853.500229040005CINTA
TEFLONpza0.07000.800.060.070229050001CINTA
TEFLONrll1.20000.901.081.080229210010WAYPEkg0.06002.200.130.000229220001CORDELm6,129.66000.10612.97612.970229550098ELECTRODO
TIPO 6011 - CELLOCORDkg0.600012.887.737.720230020096YESO (BOLSA DE
20
KG)BOL174.11003.21558.91644.410230110015IMPERMEABILIZANTEgln6.450013.6487.9487.810230110030IMPERMEABILIZANTE
SIKAkg51.54003.70190.71190.700230460011PEGAMENTO PARA PVC AGUA
FORDUITgln0.520032.1216.7016.900230460019PEGAMENTO PLASTICO P/PVC
CCPgln6.270032.12201.43198.540230460035PEGAMENTO PARA PVC 1/4
GLNund0.020010.000.180.180230460036PEGAMENTO PARA
PVCL0.12004.000.480.480230460037PEGAMENTO P/TUBO
PVCgln37.410032.001,197.121,215.880230480032CINTA
TEFLONpza0.11001.780.200.220230550004NIVELDIA0.42008.503.543.120230550010TEODOLITODIA0.42008.503.543.120230650020JUNTA
INPER WATER STOP PVC
6"m12.180018.00219.24219.240230910025ACCESORIOSGLB265.000010.002,650.002,650.000230990058SOLDADURA
"CELLOCORD
A.P."kg328.000012.884,224.644,224.640230990080WINCHAund0.080012.631.001.050232510002FLETE
TERRESTREkg50,000.00001.2562,500.0062,500.000234000000GASOLINA 84
OCTANOSgln20.940011.10232.42232.440238000000HORMIGONm3126.030033.814,261.054,262.430238000004HORMIGON
(PUESTO EN OBRA)m30.520033.8117.6117.710239000000COLA SINTETICA
FULLERgln235.040013.053,067.283,070.350239010093AGUA
**m31.50002.503.743.740239020075LIJA PARA
MADERAund31.20001.0231.8231.200239050000AGUAm3898.30002.502,245.752,289.270239050001AGUAGLB100.00002.20220.00220.000239060020TIZABOL1.04003.003.123.120239060025HIPOCLORITO
DE CALCIO 65%kg164.200010.001,642.031,642.030239080044DEPOSITO
PROVISIONAL PARA AGUAGLB2.000050.00100.00100.000239090072LIJA PARA
FIERROund1.00001.531.531.540239900095CARTEL DE OBRA INC.INSTALACION
Y TRANSPGLB1.00001,200.001,200.001,200.000239990051TAPA METALICA DE
1/8"X.8X.8und1.0000100.00100.00100.000239990052TAPA METALICA DE
1/8"X.6X.5und19.000080.001,520.001,520.000243010003MADERA
TORNILLOp23,504.32003.6012,615.5612,622.030243160052REGLA DE
MADERAp26.70008.0053.6453.640243510062ESTACA DE
MADERAund0.13000.200.030.000243550001ANDAMIO DE
MADERAp258.00008.00464.03463.560244000004MADERA CEDRO DE PUCALLPA
CEPILLADAp22,806.49005.5015,435.7115,440.500244000016MADERA
TORNILLO CEPILLADAp2635.38004.502,859.212,861.020244030005TRIPLAY
LUPUNA DE 4'x8'x 4
mmpln946.230022.8021,574.0521,575.830245010001MADERA TORNILLO
INC.CORTE
P/ENCOFRADOp23,681.67006.5023,930.8723,933.300250060026TAPA DE
PLANCHA ESTRIADA C/MARCO DE
1/8"x0.5x0.6mpza18.0000100.001,800.001,800.000253000002PETROLEO
DIESEL #
2gln1.450016.0023.2323.230253010002GRASAlb1.54005.007.687.690253200002ALQUILER
DE LOCAL P/CASETA Y ALMACEN DE
OBRAmes5.0000300.001,500.001,500.000254010015IMPRIMANTEgln6.950045.00312.62312.630254010051PINTURA
LATEXgln0.090022.032.072.060254020042PINTURA ESMALTE
SINTETICOgln0.060037.712.392.370254030027PINTURA LATEX
SUPERMATEgln0.790041.2032.7332.770254040006PINTURA
VINILICAgln1.110037.7141.9841.860254070019TAPAPOROS DE MADERA
ACABADA C/BARNIZ O LACAgln8.670060.00520.42521.040254080000BARNIZ
MARINOgln7.800027.25212.55212.160255000001PINTURA AL TEMPLE
SIMPLEkg1.88000.801.501.500256010015CALAM.GZINC GA28:2.40 X 0.830 M
X 0.4MMpln498.410017.718,826.938,828.560265010021TUB. FO.GO.
2"m11.22008.0089.7689.760265020028CODO DE Fo. GALVANIZADO DE 3/4" x
90und30.00001.6148.3048.300265020032CODO DE Fo. GALVANIZADO DE 2" x
90und16.00006.69107.04107.040265020079TUBERIA FG
1"m4.00006.0024.0024.000265030063TUBERIA F G 1
1/2"m4.20008.0033.6033.600265040012TAPON HEMBRA DE Fo. GALV. DE
3/4"und10.00001.2712.7012.700265050012UNION UNIVERSAL DE Fo. GALV.
DE 3/4"und10.00006.7867.8067.800265050016UNION UNIVERSAL DE Fo. G
ROSACDO DE 20MMund16.00007.00112.00112.000265160013ABRAZADERA DE
Fo. Go. DE ALTA CON
PERNOSund1,312.000030.0039,360.0039,360.000265270056NIPLE F G de
3/4"und50.00001.2763.5063.500265300007TUBERIA DE FG
2"m8.24008.0065.9265.920265370092UNION ROSCADA DE F G
2"und1.75005.008.758.800265450065NIPLE DE F GALV. DE 3/4" x
35CMund20.00001.2725.4025.400265450066NIPLE DE F GALV. DE 2" X
2"und32.00005.85187.20187.200265720012TEE FG
3/4"und10.00005.0050.0050.000266020020UNION RING TITE P/TUB. MAZZA
A-10 250mmund2.04005.0010.2010.240266030020ANILLO SECC CIRCULA RING
TATE A-10 250mmund4.16001.506.246.240266030088ANILLO DE JEBE A-7.5
DE 2"und2.00001.002.002.000269000024TUB. C.S.N. 6" -
ECm111.800010.001,118.001,118.000272000073TUB. PVC SAP PRESION
P/AGUA C-10 EC 2"m6.12007.0843.3343.320272000081TUB. PVC SAP
PRESION P/AGUA C-10 R.
1/2"m282.10005.681,602.331,602.900272000082TUB. PVC SAP PRESION
P/AGUA C-10 R. 3/4"m149.50008.901,330.551,331.200272060001CODO DE
90C/R PVC SAP P/AGUA DE
3/4"und449.80001.53688.19687.700272130009TUB. PVC SAL P/DESAGUE DE
2"m178.10002.34416.75416.000272130011TUB. PVC SAL P/DESAGUE DE
4"m670.49005.793,882.133,879.880272160001RAMAL TEE SIMPLE PVC SAL
DE 2"und316.55002.00633.10633.100272200031TAPON PVC HEMBRA C-10 DE
2"und20.00002.0040.0040.000272310013ADAPTADOR PVC SAP
2"und2.00004.208.408.400272530079CODO PVC EMBONE ISO 2" x
22.5und16.00006.69107.04107.040272910100ACCESORIOS PVC RED DE
DISTRIBUCIONGLB2.000010.0020.0020.000273010026TUBERIA PVC SAL
2"m2,404.03002.345,625.435,624.960273130023TEE PVC SAP 2" X 2" -
CLASE 10und3.00002.006.006.000274060004UNION PVC C-10 S/P
2"und12.00004.2450.8850.880274060007TEE PVC C-10 S/P DE
2"und50.96002.00101.92101.920274060008REDUCCION PVC C-10 S/P DE 2"
A 1/2"und49.01002.0098.0298.020274060011TUBO PVC U.F. C-10 2" x 6 M
INCL. ANILLO DE
JEBEund929.710056.0052,063.5852,039.230274060012TUBO PVC C-10 1/2"
x 5 Mund4,686.48005.6826,619.2126,619.210274060016TUBO PVC UF NTP
ISO 4422 DN25mm
(AGUA)m3,581.58005.3319,089.8119,090.160274060017CODO PVC C-10 S/P
DE 2" x 22.5und10.00003.1031.0031.000274060018CODO PVC C-10 S/P DE
1 1/2" x 22.5und12.00002.5030.0030.000274060019CODO PVC C-10 S/P DE
1 " x 22.5und3.00001.805.405.400274060020CODO PVC C-10 S/P DE 1 " x
45und6.00001.8010.8010.800274060024CODO PVC C-10 S/P DE 2" x
45und15.77003.1048.8948.830274060025CODO PVC C-10 S/P DE 2" x
90und3.23003.1010.0110.070274060026CODO PVC C-10 S/P DE 1 1/2" x
45und20.00002.5050.0050.000274060027TEE PVC C-10 S/P DE 1
1/2"und15.99001.5023.9924.190274060028TEE PVC C-10 S/P DE 1
"und2.05001.002.052.050274060029REDUCCION PVC C-10 S/P DE 1 1/2" A
1"und15.99001.5023.9924.180277030018VALVULA COMPUERTA DE BRONCE DE
2"und3.000091.50274.50274.500278000068VALVULA COMPUERTA F.F. MAZZA
DE 2"und1.000040.0040.0040.000278020000VALVULA ESFERICA DE
3/4"und10.000021.95219.50219.500278020023VALVULA ESFERICA DE BRONCE
2"und8.000045.00360.00360.000278030013VALVULA
3/4"und3.000040.00120.00120.000279560003PLACA
RECORDATORIAGLB1.0000450.00450.00450.00575,998.33576,195.23EQUIPOS0337010001HERRAMIENTAS
MANUALES%MO20,897.1620,897.160337020043BALDE PRUEBA-TAPON -ABRAZ. Y
ACCESORIOShm0.16002.500.410.420337540006MIRA
TOPOGRAFICAhm501.40001.50752.10748.000348040022CAMION VOLQUETE 4x2
140-210 HP 6 M3.DIA5.3300120.00639.85640.480348040032CAMION
VOLQUETE 6 M3.hm84.3700120.0010,124.4010,124.390348070000SOLDADORA
ELECT. MONOF. ALTERNA 225
AMP.hm81.340012.00976.03976.040348120095CAMION CISTERNA 3,500 GAL.
WQ-8079hm6.6700120.00800.40800.000348210004SOLDADORAhm265.600012.003,187.203,187.200348800004ANDAMIO
METALICOhm81.340010.00813.36813.360348820001BOMBA MANUAL PARA
PRUEBA DE TUBERIAhm93.27002.50233.17202.880349030004COMPACTADOR
VIBR. TIPO PLANCHA 7
HPhm4,613.410010.0046,134.0946,129.820349040010CARGADOR S/LLANTAS
125-155 HP 3 YD3.hm7.1200120.00854.95854.950349040023RETROEXCAVADOR
S/ORUG 115-165HP
.75-1.4Yhm194.1100160.0031,057.9831,057.980349040033TRACTOR DE
ORUGAS DE 140-160 HPhm7.1200120.00854.95854.950349040053CARGADOR
S/LLANTAS 930hm84.3700120.0010,124.4010,124.390349040090PALA
HIDRAULICA 1 YD3hm0.4500120.0054.4654.450349070004VIBRADOR DE
CONCRETO 4 HP 2.40"hm29.830010.00298.30298.300349070006VIBRADOR DE
3/4" - 2" CONCRETOhm8.92004.5040.1340.160349100007MEZCLADORA
CONCRETO TAMBOR 18HP
11P3hm84.030015.001,260.451,260.440349100011MEZCLADORA CONCRETO
TROMPO 8 HP 9 P3hm42.07008.25347.05347.330349180024WINCHE DE DOS
BALDES (350KG)M.E.
3.6HPhm15.180012.00182.11182.110349190001TEODOLITOhm502.34008.504,269.874,265.410349190003NIVELHE22.52008.50191.44186.990398010050HERRAMIENTA
MANUAL%MO1,074.261,074.26135,168.52135,121.47SUBCONTRATOS0401010002PROGRAMA
DE EDUCACION
SANITARIAGLB1.00002,500.002,500.002,500.002,500.002,500.00TOTALS/.1,224,790.181,224,880.75S/.1,224,880.75La
columna parcial es el producto del precio por la cantidad
requerida; y en la ltima columna se muestra el Monto Real que se
est utilizandoFecha :20/02/2014" "07\:30\:24 PM
