3. ptap

1Página :S10

Precios y cantidades de recursos requeridos por tipoObra MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE, ALCANTARILLADO Y TRATAMIENTO

DE AGUAS RESIDUALES DE ESPINAR-AGOSTO 20080702023

Subpresupuesto 002 PLANTA DE TRATAMIENTO AGUA POTABLEFecha 07/08/2008

CUSCO - ESPINAR - ESPINARLugar 080801

Código CantidadUnidadRecurso Parcial S/.resupuestado S/.Precio S/.

MANO DE OBRA6.6833 90.83 90.1013.59TOPOGRAFO0147000032 HH

762.1214 11,294.64 11,214.0014.82CAPATAZ0147010001 HH5,823.8488 71,924.53 71,816.3912.35OPERARIO0147010002 HH5,300.7499 58,308.25 58,138.5811.00OFICIAL0147010003 HH5,253.8752 52,276.06 52,271.899.95PEON0147010004 HH

193,530.96193,894.31MATERIALES

380.4982 2,636.85 2,663.476.93ALAMBRE NEGRO RECOCIDO # 160202000007 KG440.4682 3,052.44 3,044.956.93ALAMBRE NEGRO RECOCIDO # 80202000008 KG

1,007.8381 6,984.32 6,975.796.93CLAVOS CC/ P/CONSTRUCCION D. PROMEDIO

0202320001 KG

688.0000 3,969.76 3,969.765.77PERFIL "L" ALUM. 1 1/2"X1/8"X9CM C/PERNO EXPAN. AC. INOX. 304 1/4"X2 1/2" C/TUERCA Y 02 ARANDELAS

0202460030 UND

0.6000 477.95 477.96796.59ANG. ALUM. 2"X2"X1/4"X6M C/PERNO EXPAN. AC. INOX. 304 5/16"X2 1/2" C/TUERCA Y C/2 ARAN.

0202710009 UND

11.0000 2,975.72 2,975.72270.52CODO HD BB DN 150MM X 90°0202930025 PZA19,976.1555 102,477.68 102,544.255.13ACERO CORRUGADO FY=4200 KG/CM20203020005 KG

3.0000 30.00 30.0010.00TIERRA DE CHACRA O VEGETAL0204010003 M32.0000 23.58 23.5811.79THOR GEL O SIMILAR, DE 5KG0204010005 KG

21.8295 51,039.77 51,039.872,338.11ARENA SILICIA SELECC. (Cu=1.4, D10=0.65, Ce=0.60)

0204010011 M3

10.0000 42.10 42.104.21CONDUCTOR ELECTRICO 10 MM2 TW0206030004 M1.0000 7.74 7.747.74CONECTOR PARA VARILLA DE COBRE 5/8"0206500093 UND1.0000 98.50 98.5098.50VARILLA DE COBRE 3/4 X 8'0206700005 UND

10.0000 71.80 71.807.18CADENA DE 1"0206990001 M43.8900 51.35 51.421.17CONDUCTOR ELECTRICO 2.5 MM2 TW0207200002 M

1,353.5550 2,463.47 2,462.181.82CONDUCTOR ELECTRICO 4 MM2 TW0207200003 M236.2500 614.25 614.252.60CONDUCTOR ELECTRICO 6 MM2 TW0207200004 M

31.2980 98.59 93.893.15CINTA AISLANTE X 20 MTS0207900001 rll2.0000 4.50 4.502.25REGISTRO ROSCADO DE BRONCE 2"0210150020 UND2.0000 35.96 35.9617.98TOMACORRIENTE DOBLE UNIVERSAL

C/LINEA A TIERRA0212010006 UND

3.0000 196.08 196.0865.36INTERRUPTOR TERMOMAGNETICO 2x20A0212020056 UND8.0000 1,468.72 1,468.72183.59INTERRUPTOR TERMOMAGNETICO 3x20A0212020064 UND4.0000 32.36 32.368.09INTERRUPTOR BAKELITA X 1 SWITCH0212030029 UND

21.0000 18.90 18.900.90CAJA OCTOGONAL GALV. LIVI. 100MM X 50MM

0212090057 UND

2.0400 374.20 374.20183.43VERTEDERO DE PLANCHA PVC 1/2" 0.95X0.60M

0212100086 UND

1.0000 52.97 52.9752.97PLACA DE AC. INOX. 304 .90X.40M. E=1/8"0212100100 UND2.0000 70.76 70.7635.38PLACA DE AC. INOX. 304 .60X.40M. E=1/8"0212100101 UND2.0000 154.26 154.2677.13INTERRUPTOR TERMOMAGNETICO 2x40A0212400083 PZA6.0000 402.36 402.3667.06ARTEFACTO FLUORESCENTE DE 2X40

VATIOS0212510001 UND

1.0000 100.50 100.50100.50INTERRUPTOR HORARIO DIGITAL 10A0212700091 UND5.1475 101.05 100.8919.63ASFALTO PLASTICO CINDU0213520041 GLN

342.0400 311.26 311.260.91LADRILLO PASTELERO HECHO MAQU.25x25x3cm

0217040001 UND

3,220.2300 9,692.89 9,692.903.01LADRILLO DE ARCILLA K.K. 9X13X24 CM0217040011 UND3,770.2775 110,733.05 110,733.5729.37CEMENTO PORTLAND TIPO I (42.5KG)0221000000 BOL

15.0000 47.25 47.253.15BISAGRA CAPUCHINA PLOMA 3 1/2" X 3 1/2"0226080066 PAR11.0000 235.40 235.4021.40CANDADO INC. ALDABA0226110005 UND

1.0000 43.27 43.2743.27CERRADURA DE PERILLA DE PASO0226510001 PZA3.0000 161.85 161.8553.95CERRADURAS TIPO PARCHE DE DOS

GOLPES0226530002 UND

2.5031 35.34 35.0514.12YESO EN BOLSAS DE 28 KG.0229030002 BOL27.1500 24.43 24.920.90CINTA TEFLON0229040005 PZA42.0036 769.09 769.2418.31ALICAPA0229050081 M2

173.7200 5,675.43 5,676.0032.67VINILONA KP 1000 E=0.6 MM COLOR BLANCO0229130052 M22.7591 54.16 54.3619.63PRIMER SUPER CINDU0229980032 GLN

64.2365 1,157.54 1,148.4718.02DESMOLDADOR PARA ENCOFRADO C/V0230010091 GLN100.0000 321.00 321.003.21SULFATO DE ALUMINIO0230010100 KG

1.4712 448.82 448.72305.07BARRENO DE 6 PIES0230020096 PZA1,291.0648 35,891.60 35,891.6027.80ADITIVO ACELERANTE FRAGUA0230120003 GLN

8.1386 74.63 74.679.17ADITIVO IMPERMEHABILIZANTE EN POLVO0230220013 KG0.5048 75.72 75.72150.00PRUEBA : PROCTOR MODIFICADO Y DENS.

CAMPO0230220015 UND

2.0000 2,603.08 2,603.081,301.54BALANZA DE 150 KG. TIPO PLATAFORMA0230300006 UND4.4947 600.13 600.98133.52PEGAMENTO P/TUBO PVC0230460011 GLN

2Página :S10






18.0630 268.05 267.7114.84SOLDADURA CELLOCORD P 1/8"0230470002 KG1.0000 83.79 83.7983.79MANOMETRO 0-300 LBS / PULG2 I/

ACCESORIOS0230550059 UND

0.0663 2.14 2.0332.32LUBRICANTE P/TUBERIA PVC UF0230860081 GLN31.9557 876.86 877.0827.44PINTURA IMPRIMANTE BASE0230900002 GLN

46.78 46.78ACCESORIOS DE VERTEDERO0230910027 %IN0.00 0.00Accesorios de vertedero0230910028 %MAT

1.0000 3,000.00 3,000.003,000.00BOMBA TIPO CENTRIFUGA EJE HORIZONTAL 0.5 HP (INC. ACC.)

0230920061 UND

1.0000 15,000.00 15,000.0015,000.00PUESTA EN MARCHA0230970010 GLB8.0000 20,853.68 20,853.682,606.71CILINDRO CLORO GAS0230970011 UND0.9572 20.45 20.4621.36COLA SINTETICA0230990005 GLN

13.2765 23.90 23.891.80LIJA PARA MADERA0230990021 HJA24.1140 39.06 38.591.62LIJA PARA FIERRO0230990022 HJA

1.0000 1,111.87 1,111.871,111.87TABLERO DE TRANSFERENCIA MANUAL 100A0239140003 UND4.0000 1,197.20 1,197.20299.30TANQUE DE POLIETILENO PARA AGUA 600 LT

C/ACCES.0239400007 PZA

2.0000 798.84 798.84399.42TANQUE DE POLIETILENO PARA AGUA 1100 LT C/ACCES.

0239400008 PZA

16,562.8075 45,878.98 45,895.152.77MADERA AGUANO O SIMILAR0243010003 P215.9300 392.20 392.1924.62TRIPLAY 4'x8'x4MM0243030005 PLN96.3287 266.83 267.212.77REGLA DE MADERA0243160052 P2

109.2020 10,869.97 10,861.8099.54TRIPLAY 4'x8'x18MM0244020010 PLN2.0000 9,395.66 9,395.664,697.83AGITADOR MECANICO CON MOTOR

ELECTRICO DE 0.50 HP0248000060 UND

1.0000 1,301.54 1,301.541,301.54BOMBA TIPO BOOSTER DE 1.0 HP0248000061 UND1.0000 2,718.00 2,718.002,718.00INYECTOR CLORO GAS0248000062 UND1.0000 4,429.70 4,429.704,429.70DOSIFICADOR CLORO GAS AL VACIO0248000063 UND2.0000 3,675.58 3,675.581,837.79BOMBA DOSIFICADORA 0.50 HP0248000072 UND1.0000 4,882.85 4,882.854,882.85GRUPO ELECTROGENO 5KW0249270100 UND2.0000 1,075.06 1,075.06537.53MARCO Y TAPA FIERRO FUNDIDO 0.60 M.

P/BUZON0250030000 UND

1.0000 43.79 43.7943.79TAPA Y CAJA PARA MEDIDOR DE AGUA 1/2" - 3/4"

0250520010 UND

1.9810 6.54 6.533.30ANGULO 3/4"x3/4"x1/8"x6M.0251010000 PZA7.2027 42.86 42.845.95ANGULO 1"x1"x3/16"x6M.0251010001 PZA6.2337 32.54 32.565.22ANGULO 1 1/4"x1 1/4"x3/16"x6M.0251010008 PZA0.3445 1.08 1.073.14PERFIL "T" FE NEGRO 3/4"x3/4"x1/8"x6M.0251020000 PZA2.0285 9.01 9.004.44PERFIL "T" FE NEGRO 1"x1"x1/8"x6M.0251020001 PZA1.5245 31.88 31.8920.91PLATINA FE 1 1/2"x1/8"x6M.0251040005 PZA0.2750 11.16 11.1140.57PLATINA FE 1 1/2"x1/4"x6M.0251040017 PZA3.8175 132.31 132.3434.66TUB. CUA. FE NEGRO DE 4" x 1/8"0251070005 M

37.0000 81.77 81.772.21PLATINA FE 1"x1/8"0251130053 M2.5200 45.36 45.3618.00PERFIL "T" FE NEGRO 2"x2"x1/4"0252120012 M

15.9035 145.99 146.009.18PERFIL "L" FE NEGRO 2"x2"x1/8"0252120016 M0.7381 13.17 13.1817.84PERFIL "U" FE NEGRO 2"x1"x1/8"0252870009 M2.9000 17.98 17.986.20PERFIL "L" FE NEGRO 1 1/2"x1 1/ 2"x1/8"0252870010 M0.5018 9.58 9.6519.09THINER0253030027 GLN

12.8070 269.20 268.9421.02PINTURA LATEX0254010051 GLN2.7500 374.17 374.22136.06PINTURA ANTICORROSIVA EPOX-USO NAVAL0254060023 GLN1.0116 30.87 30.9230.52BARNIZ MARINO0254080000 GLN3.7600 148.22 148.2739.42PINTURA ESMALTE0254110090 GLN1.1604 38.11 38.1832.84TAPA POROS PARA MADERA0254610052 GLN0.9626 118.14 118.14122.73PLANCHA ACERO NEGRO LAF (1.6 x 1220 x

2400MM)0256020005 PLN

1.9444 456.29 456.27234.67PLANCHA ACERO NEGRO LAC ACANALADA (3.0 x 1220 x 2400MM)

0256020100 PLN

2.0000 508.44 508.44254.22TABLERO ELECTRICO GABINETE METAL BARRA COBRE 12 POLOS - TRIFASICO

0256930003 UND

5.8140 219.89 219.9137.82CANALETA DE PLANCHA GALVANIZADA 1/20" D=4"

0261010005 M

8.0000 3,505.36 3,505.36438.17POSTE DE CONCRETO0262000001 UND6.0000 75.90 75.9012.65TUB. FE GALVANIZADO DE 1" x 1/16"0265000100 M

80.3250 1,865.15 1,865.0723.22TUB. FE GALVANIZADO DE 2" x 1/16"0265010015 M80.3250 1,606.50 1,606.5020.00TUB. FE GALVANIZADO DE 1 1/2" x 1/16"0265010017 M54.0000 440.64 440.648.16UNION UNIVERSAL ACERO GALV. 1"0265050013 UND

4.0000 90.40 90.4022.60UNION UNIVERSAL ACERO GALV. 2"0265050016 UND1.0000 36.72 36.7236.72CAJA DE REGISTRO PTA. TIERRA C/TAPA DE

C.A.0265240003 UND

4.0000 35.96 35.968.99NIPLE ACERO GALV. TIPO ISO-I 2"X2"0265450015 PZA48.0000 172.80 172.803.60NIPLE ACERO GALV. TIPO ISO-I 1"X1 1/2"0265450054 PZA

9.0692 229.27 229.2625.28ABRAZADERA DE F°G° DE 3"0271090082 PZA

3Página :S10






2.0000 1,343.42 1,343.42671.71TRANSICION HD BB - PVC ISO 4422 DN 250MM x 250MM

0271690008 UND

143.7880 362.35 362.962.52TUB. PVC AGUA C-5 SP 1"0272000100 M1.2360 4.18 4.183.38TUB. PVC AGUA C-5 SP 2"0272000101 M

10.2850 102.85 102.8510.00TUB. PVC AGUA C-5 SP 4"0272000102 M75.8595 1,704.56 1,704.2622.47TUB. PVC AGUA C-5 SP 6"0272000103 M49.4700 1,202.62 1,202.8024.31TUB. PVC ALCANT. UF ISO 4435 S-20 DN 160

MM C/ANILLO0272000105 M

3.0000 3,276.63 3,276.631,092.21CURVA DE 90º PVC UF ISO 4422 DN 250 MM C/ANILLO

0272060047 UND

50.0000 140.00 140.002.80CODO PVC AGUA SP DN 1" X 90°0272060050 UND5.0000 144.85 144.8528.97CODO PVC AGUA SP DN 4" X 90°0272060052 UND2.0000 277.56 277.56138.78TEE PVC AGUA SP 6"0272070093 UND3.0000 9.51 9.513.17TEE PVC DESAGUE SAL 2"0272130024 PZA1.0500 1.20 1.201.14TUB. PVC AGUA C-10 SP 1/2"0272130074 M1.0000 3.54 3.543.54TUB. PVC AGUA C-10 SP 1 1/2"0272130080 M

86.0000 456.66 456.665.31UNION UNIVERSAL PVC P/AGUA 1"0272300070 UND4.0000 89.92 89.9222.48UNION UNIVERSAL PVC P/AGUA 2"0272300071 UND3.0000 1.65 1.650.55CODO PVC DESAGUE SAP 2"X90º0272530077 PZA3.0900 5.59 5.581.81CODO PVC DESAGUE SAP 2"X90º0272530090 PZA5.9046 6.32 6.521.07CURVA PVC-SAP P/INST. ELECT. 20MM0272960001 PZA

39.0886 28.53 28.370.73UNION PVC - SAP P/INST. ELECT. 20MM.0272960003 PZA36.6300 52.75 52.801.44UNION PVC - SAP P/INST. ELECT. 25MM.0272960011 PZA33.0203 258.22 257.827.82UNION PVC - SAP P/INST. ELECT. 75MM.0272960012 PZA88.8111 480.47 480.065.41UNION PVC - SAP P/INST. ELECT. 50MM.0272960013 PZA28.9903 159.74 160.025.51CURVA PVC-SAP P/INST. ELECT. 50MM0272960014 PZA10.7787 87.85 88.258.15CURVA PVC-SAP P/INST. ELECT. 75MM0272960015 PZA28.0500 121.74 121.834.34TUB. PVC DESAGUE SAL 4"X3M0273010009 PZA15.3985 35.42 35.432.30TUB. PVC DESAGUE SAL 2"0273010026 M

1.0080 14.89 14.8814.77TUB. PVC DESAGUE SAL 6"X5M0273010034 UND3.8760 15.81 15.814.08TUB. PVC DESAGUE SAL 3"0273010035 M

55.9496 80.01 79.851.43TUB. PVC - SAP P/INST. ELECT. 20MM.0273010036 M113.3000 261.72 261.802.31TUB. PVC - SAP P/INST. ELECT. 25MM.0273010037 M102.1348 1,358.39 1,358.4913.30TUB. PVC - SAP P/INST. ELECT. 75MM.0273010038 M274.7010 1,818.52 1,818.896.62TUB. PVC - SAP P/INST. ELECT. 50MM.0273010039 M

1.0000 0.91 0.910.91CODO PVC DESAGUE SAL 2"x45°0273110052 PZA18.0000 36.00 36.002.00TEE PVC AGUA SP 1"0273130022 UND

2.0000 2,451.54 2,451.541,225.77TEE PVC UF ISO 4422 DN 250MM C/ANILLO0273130030 UND2.0000 7.24 7.243.62YEE PVC DESAGUE SAL 2"0273160055 PZA4.0000 144.28 144.2836.07REDUCCION PVC AGUA SP 6"X4"0273180023 PZA1.0000 4.08 4.084.08SOMBRERO DE VENTILACION PVC SAL 2"0273230001 PZA

11.9570 17.22 17.601.44CURVA PVC-SAP P/INST. ELECT. 25MM0274020015 PZA24.0000 1,081.20 1,081.2045.05VALVULA COMPUERTA LIVIANA BRONCE 1"0277000004 UND

3.0000 135.00 135.0045.00VALVULA CHECK DE BRONCE DE 1"0277030004 UND1.0000 25.18 25.1825.18CANASTILLA DE PVC 2"x4"0277510002 UND6.0000 80.94 80.9413.49CANASTILLA DE PVC 2"x1"0277510003 UND

12.0000 26,521.92 26,521.922,210.16VALVULA COMPUERTA HD BB DN 250MM0278000081 UND17.0000 14,644.48 14,644.48861.44VALVULA COMPUERTA HD BB DN 150MM0278000083 UND85.8000 4,015.44 4,015.4446.80VASTAGO DE ACERO DN 1 3/4" P/MANIOBRAS0278000084 M26.0000 16,223.22 16,223.22623.97PEDESTAL DE MANIOBRA0278000085 UND

7.0000 23,899.96 23,899.963,414.28COMPUERTA DE HD TIPO TARJETA DE 0.25x0.25M. (INC. ACC. Y PINTADO)

0278000086 UND

2.0000 7,193.34 7,193.343,596.67COMPUERTA DE HD TIPO TARJETA DE 0.30x0.35M. (INC. ACC. Y PINTADO)

0278000087 UND

7.0000 22,317.68 22,317.683,188.24CARRETE C/PASAMURO HD BB L=0.70m DN 250 MM

0278000088 UND

17.0000 34,858.67 34,858.672,050.51CARRETE C/PASAMURO HD BB L=0.70m DN 150 MM

0278000089 UND

2.0000 198.04 198.0499.02VALVULA COMPUERTA LIVIANA BRONCE 2"0278600000 UND

655,977.74655,904.28EQUIPOS

5,611.55 5,611.55HERRAMIENTAS MANUALES0337010001 %MO1,504.91 1,504.91COMBUSTIBLE, LUBRICANTES, ETC0337020051 %EQ

1.0000 500.00 500.00500.00ACCESORIOS Y MAT. PARA INSTALACION0337020052 GLB193.5307 4,956.32 4,954.4025.61MEZCLADORA CONCRETO TAMBOR 11 P3-23

HP0348010011 HM

65.1754 17,327.53 17,327.39265.86CAMION VOLQUETE 6x4 330 HP 10 M3.0348040036 HM384.0946 883.42 883.012.30ANDAMIO METAL C/TABLAS ALQUILER0348090002 HM

5.5617 721.96 721.29129.81CAMION CISTERNA 4X2 (AGUA) 2,000 GAL.0348120002 HM2.0000 51.30 51.3025.65MOTOSOLDADORA 250 AMP.0348210004 HM

30.6000 367.20 367.2012.00EQUIPO DE CORTE0348210052 HM299.42 299.42VARIOS (% MATERIALES)0348440001 %MT

4Página :S10






4.1038 28.73 28.717.00SIERRA CIRCULAR0348900001 HM589.8145 2,064.35 2,062.473.50CIZALLA0348960002 HM

11.2624 39.42 39.483.50ENCOFRADO METALICO P/BUZON0348990002 HM29.4240 4,903.22 4,903.51166.64COMPRESORA NEUMATICA 196 HP 600-690

PCM0349020002 HM

110.7240 2,237.73 2,237.6220.21COMPACTADOR VIBR. TIPO PLANCHA 4 HP0349030001 HM55.2330 9,490.69 9,495.81171.83CARGADOR S/LLANTAS 125-155 HP 3 YD3.0349040010 HM29.4426 4,619.25 4,626.18156.89RETROEXCAVADOR S/ORUGA 80-110HP

0.5-1.3Y30349040022 HM

29.4240 265.99 266.299.04MARTILLO NEUMATICO DE 25 Kg.0349060004 HM232.4144 1,640.85 1,641.457.06VIBRADOR DE CONCRETO 4 HP 1.50"0349070003 HM

64.5419 1,655.50 1,655.4825.65MOTOSOLDADORA DE 250 AMP.0349070050 HM16.7151 546.58 546.7532.70ZARANDA VIBRATORIA DE 15 HP0349140051 HM16.7151 168.99 171.8410.11GRUPO ELECTROGENO 56 HP 37.5 KW0349150013 HM

6.6833 46.78 47.557.00NIVEL TOPOGRAFICO0349880002 HM6.6833 140.35 140.1721.00EQUIPO DE ESTACION TOTAL INCL. PRISMA

JALONES TELESCOPICOS0349890002 HM

81.87 81.87Herramientas Manuales0380010012 %MO

60,165.6560,153.91

La columna parcial es el producto del precio por la cantidad requerida; y en la última columna se muestra el Monto Real que se está utilizando

Total S/.

S/.

909,952.50 909,674.35

909,674.35

3. ptap

Documents