Sheet1S10Pgina :1Precios y cantidades de recursos requeridosObraCONSTRUCCION DE NICHOS, SSHH Y GUARDIANIA -FechaLugarCdigoRecursoUnidadCantidadPrecio S/.Parcial S/.Presupuestado S/.MANO DE OBRA0147000023OPERADOR DE EQUIPO PESADOhh323.600010.133,278.073,276.470147000032TOPOGRAFOhh12.67000.000.000.000147010001CAPATAZhh13.19000.000.000.000147010002OPERARIOhh2,189.610010.1322,180.7322,181.930147010003OFICIALhh1,386.15009.1712,710.9612,704.360147010004PEONhh8,508.50005.6347,902.8647,889.6986,072.6286,052.45MATERIALES0202000008ALAMBRE NEGRO RECOCIDO # 8kg111.90003.40380.46380.400202010002CLAVOS PARA MADERA C/C 2 1/2"kg7.83003.4026.6226.690202010005CLAVOS PARA MADERA C/C 3"kg153.12003.40520.60517.710202040009ALAMBRE NEGRO N16kg181.60003.40617.44609.430202040010ALAMBRE NEGRO N8kg2.60003.408.848.800202100091CLAVOS DE ALAMBRE PARA MADERA C/C DE 2 1/2"kg0.39003.401.331.300202720001VENTANA METALICA INCLUYENDO ACCESORIOSm22.580044.55114.94114.730202970004ACERO CONSTRUCCION CORRUGADOkg2,770.33002.176,011.626,006.710204000000ARENA FINAm324.720044.551,101.451,102.950205000003PIEDRA CHANCADA DE 1/2"m330.300040.501,227.151,227.210205000004PIEDRA CHANCADA DE 3/4"m3426.68000.000.000.000205000009PIEDRA GRANDE DE 8"m36.710020.25135.88135.950205000032PIEDRA MEDIANA DE 2-4"m3310.75000.000.000.000205010000AFIRMADOm35.150016.2083.4383.560205010004ARENA GRUESAm3291.030040.5011,786.7211,790.520205010015MATERIAL DE RELLENOm3115.700020.002,314.002,314.000205030078MATERIAL GRANULAR (4" - 8")m3197.730025.004,943.374,943.370205360011GRAVA 3/4 - 1/2 PULGADAm33.080040.50124.74124.420207200003CABLE AWG-TW # 12m31.50000.8526.7826.700207200004CABLE AWG-TW # 14m21.00000.8818.4818.400210020011INODORO TQUE. BAJO NORMAL BLANCO C/A.und2.0000145.80291.60291.600210040088LAVATORIO 23"X17" P/GRIF.4" BLANCO C/Aund2.000097.20194.40194.400210100000PAPELERA C/EJE 15x15 BLANCAund2.000036.4572.9072.900210150020REGISTRO DE BRONCE DE 2"und2.00004.058.108.100210150022REGISTRO DE BRONCE DE 4"und1.00008.108.108.100212000024TABLERO ELECTRICO METAL - 3 CIRCUITOSund2.000040.5081.0081.000212030027INTERRUPTOR DE CUCHILLA 2 X 15Aund4.000012.1548.6048.600212080000SOCKET DE BAKELITAund4.00004.0516.2016.200212090004CAJA RECTANG GALV 4"X2 1/8"und2.00000.971.941.940212090049CAJA OCTOGONAL GALV. 4" X 2 1/8 "und4.00000.973.883.880212090054CAJA RECTANGULAR GALVANIZADA 4"X2 1/8" X 2 1/8und3.00000.972.912.910212120004LAMPARA INCANDESCENTE DE 100 WATTSund4.00000.973.883.880212310015INTERRUPTOR SIMPLEpza3.00004.5013.5013.500212340012TOMACORRIENTE BIPOLAR DOBLEund2.00004.559.109.100213000006ASFALTO RC-250gln272.92000.000.000.000217000023LADRILLO K.K. DE ARCILLA 9X14X24 CMund10,668.10000.181,920.261,920.260217010019LADRILLO P/TECHO 12x30x25 CM, ARTESANALund167.10000.81135.35135.350221000000CEMENTO PORTLAND TIPO I (42.5KG)BOL640.750015.559,963.669,964.640221000092CEMENTO PORTLAND TIPO I (EN FCA.)S-PUBBOL4,377.27000.000.000.000224010083MAYOLICA 15 X 15m212.830028.35363.73363.830226070055CERRADURA EXTERIOR DE DOS GOLPESund3.000028.3585.0585.050229030002YESO EN BOLSAS DE 25 KG.BOL0.96004.864.674.810229040001CINTA AISLANTErll0.40000.970.390.500230020001YESO DE 28 KgBOL48.27004.86234.58241.320230460011PEGAMENTO PARA PVC AGUA FORDUITgln0.190040.507.707.540230460035PEGAMENTO PARA PVC 1/4 GLNund0.190012.152.312.260230460037PEGAMENTO PARA PVCgln0.030040.501.221.280230480032CINTA TEFLONpza0.20000.810.160.160230510001FRAGUA GRIS CLAROkg0.25004.051.011.000230530001MASILLA PARA VIDRIOkg1.35002.433.283.230230990019LIJAund11.11000.9710.7811.110232000029FLETE TRANSPORTE LOCALkg186,033.79000.000.000.000232010004TRANSPORTE DE AGUAm311.95002.0023.9023.900238000000HORMIGONm322.580036.45823.04823.310239050000AGUAm3117.37001.00117.37129.320239150000PRUEBAS DE CALIDAD DE CONCRETO ROTURAund5.0000260.001,300.001,300.000239150005PRUEBAS PROCTOR MODIFICADO DE CAMPOund3.0000260.00780.00780.000239900095CARTEL DE OBRA INC.INSTALACION Y TRANSPGLB1.0000750.00750.00750.000243010099PUERTA DE MADERA APANELADAm25.870081.50478.41478.000243160052REGLA DE MADERAp223.47002.5960.7958.470243510061ESTACA DE MADERAp250.19000.4120.5825.090243550001ANDAMIO DE MADERAp2289.67000.81234.63234.720245010001MADERA TORNILLO INC.CORTE P/ENCOFRADOp21,495.87000.000.000.000250010000CAJA DE DESAGUE DE 12"X24"und1.000024.3024.3024.300250060010TAPA C/MARCO FF DE DESAGUE 12" X 24"pza1.00008.108.108.100254010051PINTURA LATEXgln13.330028.35377.91377.780254910001BASE IMPRIMANTEkg25.03001.6240.5540.050262520053ABRAZADERA DE 1/2" DE DIAMETRO + PUNTAL 3"und6.00004.0524.3024.300265050011UNION UNIVERSAL DE Fo. GALV. DE 1/2"und4.00000.973.883.880265130064NIPLE DE Fo Go DE 1/2" x 1 1/2"und4.00000.973.883.880265300003TUBERIA DE FIERRO GALVANIZADO 1/2", CON HUECOSm3.00004.0512.1512.150272000081TUB. PVC SAP PRESION P/AGUA C-10 R. 1/2"m33.51001.0535.1935.160272000082TUB. PVC SAP PRESION P/AGUA C-10 R. 3/4"m5.75002.0311.6711.650272060001CODO DE 90C/R PVC SAP P/AGUA DE 3/4"und17.50001.6228.3528.350272070000TEE PVC SAP DE 1/2" C/R PARA AGUAund22.00000.8117.8217.820272130009TUB. PVC SAL P/DESAGUE DE 2"m8.50002.8424.1424.150272130011TUB. PVC SAL P/DESAGUE DE 4"m7.70004.8637.4237.410272140001CODO DE 90 PVC SAL DE 2"und7.00002.8419.8819.880272140003CODO DE 90 PVC SAL DE 4"und2.00004.058.108.100272150061REDUCCION PVC 4" A 2"pza2.00004.058.108.100272160001RAMAL TEE SIMPLE PVC SAL DE 2"und5.00004.0520.2520.250272170003TEE SANITARIA SIMPLE PVC SAL DE 4"und4.00004.0516.2016.200272170019TEE SANITARIA SIMP C/REDUC PVC SAL 4"A2"und7.00004.0528.3528.350272170091TEE SANITARIA DOB PVC SAL 4"und1.00004.054.054.050272240008TUB. PVC SEL P/INST. ELECT. DE 5/8"m29.40001.2235.8735.840272250001CURVA LIVIANO PVC SEL P/INST. ELECT 5/8"und4.31000.411.771.640272530034CODO PVC SAP 2" X 90pza12.00002.8434.0834.080272900004ADAPTADOR PVC DE 1/2"pza1.00000.650.650.650273010007TUBO PVC SAL 2" X 3Mpza2.80006.4818.1418.160273010009TUBO PVC SAL 4" X 3Mpza4.030014.5858.7658.650273010026TUBERIA PVC SAL 2"m14.40001.3219.0118.960273110002CODOS PVC SAL 2" X 90pza2.00002.845.685.680273160007YEE PVC SAL DE 4" X 4"pza2.00004.058.108.100273230001SOMBRERO DE VENTILACION PVC SAL 2"pza2.00002.845.685.680277000022VALVULA COMPUERTA DE BRONCE 1/2"und3.000014.5843.7443.740279000007VIDRIO TRANSPARENTE INCOLORO CRUDO MEDIODOBLEp228.28002.5572.1172.170280020006MADERA EUCALIPTOp21,356.75001.502,035.132,036.2350,616.1050,627.60EQUIPOS0337010001HERRAMIENTAS MANUALES%MO856.73856.730337540001MIRAS Y JALONEShm12.67000.000.000.000348040036CAMION VOLQUETE 8 M3.hm326.7000120.0039,204.0839,208.000348090002ANDAMIO METAL TABLAS-ALQUILERest200.79000.000.000.000349020007COMPRESORA NEUMATICA 76 HP 125-175 PCMhm27.76000.000.000.000349030003COMPACTADOR VIBR. TIPO PLANCHA 5.8 HPhm1.58009.7215.3615.440349040010CARGADOR S/LLANTAS 125-155 HP 3 YD3.hm11.2500250.002,813.502,818.770349040034TRACTOR DE ORUGAS DE 190-240 HPhm33.4500250.008,361.658,361.650349060003MARTILLO NEUMATICO DE 24 Kg.hm55.51000.000.000.000349060012BARRENOShm55.51000.000.000.000349070006VIBRADOR DE 3/4" - 2" CONCRETOhm200.79000.000.000.000349100007MEZCLADORA CONCRETO TAMBOR 18HP 11P3hm216.400012.152,629.282,629.210349100022PLANCHA COMPACTADORA 8HPhm573.700050.0028,684.8028,684.800349160034SIERRA SANFLEX*und2.93004.0511.8711.760349170001VOLQUETE 6 M3hm8.080025.00202.00201.800349880002NIVEL TOPOGRAFICOhm12.67000.000.000.0082,779.2782,788.16TOTALS/.219,468.00219,468.21S/.219,468.21La 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 :25/05/2015" "08\:15\:15 AM