S10 Pgina : 1Precios y cantidades de recursos requeridos por tipoObra 0601008Subpresupuesto 003 SISTEMA DE AGUA POTABLE Y LETRINAS CON ARRASTR HIDRAULICOFecha 22/03/2014Lugar 060904 CAJAMARCA - SAN IGNACIO - LA COIPACdigo Recurso Unidad Cantidad Precio S/. Parcial S/.MANO DE OBRA0147010002 OPERARIO hh 2,817.9574 17.27 48,.12014701000! OFI"IAL hh 1,07.7514 14.5 2!,55!.50147010004 PEO# hh 5,249.0900 1!.19 9,2!5.500147010025 PERFORIS$A OFI"IAL hh 0.1948 14.5 2.85141,48!03MATERIALES0202000007 ALA&'RE #E(RO RE"O"I)O * 1 +g !20.1115 4.00 1,280.450202000008 ALA&'RE #E(RO RE"O"I)O * 8 +g 14.4!50 4.00 585.740202010002 "LA,OS PARA &A)ERA "O# "A'E-A )E 2 1.2/ +g 0.1411 4.00 0.5020201000! "LA,OS PARA &A)ERA "O# "A'E-A )E 2/ +g 10.!98 4.00 41.590202010005 "LA,OS PARA &A)ERA "O# "A'E-A )E !/ +g !9!.790 4.00 1,575.1802020800!1 PER#O )E!.8/ 0 2/ p1a 112.0000 5.00 50.000202170001 "LA,OS PARA "ALA&I#A +g 57.450 !.50 201.100202910002 (RAPA )E A"ERO )E 1.4/ u 1.0000 12.90 20.4002029!001 "O#O )E RE'OSE P," SAP 4/ 0 2/ u 5.0000 18.!0 91.5002029!0018 "O#O )E RE'OSE P," 4/ u 1.0000 18.!0 18.!0020!02000! A"ERO "ORR2(A)O 3454200 +g.c62 (RA)O 0 +g ,728.57!0 2.90 19,512.80204000000 ARE#A FI#A 6! 29.!0 50.00 1,45.!!020500000! PIE)RA "7A#"A)A )E 1.2/ 6! !9.4227 4!.00 1,95.180205000004 PIE)RA "7A#"A)A )E !.4/ 6! 29.5!01 4!.00 1,29.790205000009 PIE)RA (RA#)E )E 8/ 6! 10.4272 !2.00 !!!.70205000011 PIE)RA &E)IA#A )E / 6! 2.8520 !2.00 91.202050000!2 PIE)RA &E)IA#A 6! !.1110 !2.00 99.550205000049 (RA,A )E )510 A 25&& 6! 7.1400 45.00 !21.!00205000050 (RA,A )E )519 A 25&& 6! 9.2400 45.00 415.800205000051 (RA,A )E )51! A 19&& 6! 9.2400 45.00 415.800205000052 (RA,A )E )5 A 1!&& 6! 9.2400 45.00 415.80020500005! (RA,A )E )55 A 10&& 6! 2.5200 45.00 11!.400205000054 (RA,A )E )52 A 5&& 6! 2.5200 45.00 11!.400205000055 PIE)RA "7A#"A)A )E 2/ 6! 99.1820 !.90 !,59.820205010004 ARE#A (R2ESA 6! 4.5297 29.00 1,871.!02050100!9 ARE#A (R2ESA182&& 6! 2.5200 29.00 7!.080205!00074 &A$ERIAL PROPIO SELE""IO#A)O 6! 1,1!7.9000 15.00 17,08.500205!001! (RA,A )E 1/ 6! 0.7140 45.00 !2.1!021010002 E)2"A"IO# SA#I$ARIA u 1.0000 11,17.00 11,17.000210280008 RE9ILLA &E$ALI"A P."O&P2ER$A 0.!800.50& u 1.0000 250.00 250.0002129100!4 PA#$ALLA )IF2SORA )E &A)ERA $RA$A)A u 1.0000 150.00 150.000212950004 $2'ERIA F:(: 1.5/ 6 2.7810 21.09 58.50212950007 $2'ERIA F:(: 2/ 6 54.5900 2!.90 1,!04.700221000001 "E&E#$O POR$LA#) $IPO I ;42.5 +g< b=s 1,58.9494 18.8 29,929.8702210!0008 $APA )E I#SPE""IO# &E$ALI"A )E 0.7000.70& SE(2# )ISE>O u !.0000 15.00 495.00022412001! E#SA?OS )E RESIS$E#"IA A LA "O&PRESIO# )EL "O#"RE$O g=b 5.0000 200.00 1,000.000220100! PI"APOR$E )E AL2&I#IO )E !/ p1a !04.0000 !.45 1,048.8002210019 'ISA(RA "AP2"7I#A 'RO#"EA)A !/ 0 !/ u 08.0000 !.50 2,128.000227000001 &E"7A #ARA#9A 6 2.0700 4.50 9.!20227020011 F2L&I#A#$E u 2.0700 5.25 10.870228000022 )I#A&I$A +g 2.0700 11.50 2!.81022900002 ?ESO E# 'OLSAS )E 25 +g b=s 102.!41 .50 5.220229090004 7IPO"LORA)OR PREFA'RI"A)O u 1.0000 205.00 205.000229200012 $7I##ER ga= !4.!520 9.15 !14.!202!002009 'ARRE#O 5@ 0 1.8/ u 2.0700 212.50 4!9.8802!0100 I&PER&EA'ILI-A#$E ga= 94.1070 2.02 2,448.02!0170010 "A'LE )E A"ERO )51.4/ $IPO 'OA 6 !5.5!50 11.50 408.502!0170012 "A'LE )E A"ERO $IPO 'OA )E !.8/ 6 95.182! 2!.00 2,189.1902!0!40001 &I$I(A"IO# E I&PA"$O A&'IE#$AL g=b 1.0000 4,09!.0 4,09!.0"MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE E INSTALACION DE LETRINAS CON ARRASTRE HIDRAULICO EN EL CASERIO DE PALO AMARILLO, DISTRITO DE LA COIPA - SAN IGNACIO - CAJAMARCA"02!040011 PE(A&E#$O PARA P," A(2A FOR)2I$ ga= 0.2500 8!.20 20.8002!040048 PE(A&E#$O PARA P," ga= 1.745 9.70 1,18.4902!04800!2 "I#$A $EFLO# p1a 0.4000 1.50 0.002!0570011 S2&I#IS$RO ? "OLO"A"IO# )E "A9A? ,AL,2LAS )E "O#$ROL g=b 7.0000 210.00 1,470.0002!099005 "I#$A $EFLO# u 7.0000 1.50 114.0002!0990104 LI9A PARA &E$AL #A 80 u 0.0!40 2.50 0.0902!200005! FLE$E $ERRES$RE g=b 1.0000 !9,408.90 !9,408.9002!2970002 &O,ILI-A"IO# ? )ES&O,ILI-A"IO# g=b 1.0000 1,825.00 1,825.0002!800000! 7OR&I(O# 6! 101.5!!9 2!.00 2,!!5.2802!9000000 "OLA SI#$E$I"A F2LLER ga= 1!.800 !5.00 478.8002!9020075 LI9A PARA &A)ERA u 475.450 0.50 2!7.7!02!9050000 A(2A 6! 7!2.2000 2.00 1,44.4002!900010 7IPO"LORI$O )E "AL"IO AL 70B +g 248.8800 10.00 2,488.8002!9080045 ,ER$E)ERO &E$ALI"O 0.406 0 0.706 0 !.1/ u 1.0000 !00.00 !00.0002!9090077 RE(LA u !!.7!2 2.50 84.4102!91!0019 "AR$EL )E O'RA I#". I#S$ALA"IO# ? $RA#S. g=b 1.0000 8!0.00 8!0.0002!91!0020 S72#(O )E &A)ERA )E 2.10& )54/ u 54.0000 .00 !24.0002!9990055 $APA &E$ALI"A SE(2# )ISE>O PARA "2P2LA u 1.0000 245.00 245.0002!999005 $APA &E$ALI"A PARA "A9A )E ,AL,2LAS u 1.0000 225.00 225.000241050002 &A)ERA &O7E#A O SI&ILAR p2 522.2880 2.50 1,!05.72024!040000 &A)ERA $OR#ILLO p2 204.8!2 2.50 511.71024!040005 &A)ERA $OR#ILLO PARA "ASE$A p2 2!5.0400 2.50 587.0024!04000 &A)ERA $OR#ILLO Ce 4/D2/ p2 1,92.000 2.50 4,81.50024!040007 &A)ERA $OR#ILLO Ce 4/D21.2/ p2 949.0880 2.50 2,!72.72024!040008 &A)ERA $OR#ILLO Ce !/ D !/ p2 2,!8!.!00 2.50 5,958.40024!040009 &A)ERA $OR#ILLO Ce 2 1.2/ D 2 1.2/ p2 1,195.4800 2.50 2,988.70024!110002 &A"I-O )E A"ERO )E )52/, L50.75& u 4.0000 145.00 580.00024!1!0008 "O&P2ER$A RE(2LA)ORA )E &A)ERA E51/ p2 1.0000 150.00 150.00024!140001 &A)ERA "E)RO "EPILLA)A p2 8,!10.7520 2.0 21,07.9024!920002 &A)ERA PARA E#"OFRA)O p2 2,151.5940 2.50 5,!78.990244010002 ES$A"A )E &A)ERA p2 4.9!85 2.50 12.!502440!0021 $RIPLA? )E 4@ 0 8@ 0 4 66 p= 17.800 2.80 47!.82024910004 ALA&'RE )E P2AS 6 57.5!00 0.80 454.020250010014 $APA ".&AR"O FAFA )E A(2A 10/020/ p1a 152.0000 !0.25 4,598.000252000001 A'RA-A)ERA )E PLA#"7A PLA$I#A P.PE#)OLA 2/0!.1/02/ u 2.0000 17.50 455.000252040008 "LA,OS )E A"ERO PARA "E&E#$O "." 5/ +g 144.4000 !.0 519.8402540!0000 PI#$2RA LA$E0 ga= !.8718 !2.00 12!.90025408002! 'AR#I- u !4.!522 27.20 9!4.!80254150005 I&PRI&A#$E ga= 8.298 1.!5 11.200254170008 PI#$2RA ES&AL$E ga= 2.0800 !2.00 .5025010059 'RI)A )E A"ERO PARASOL)AR )E !/ u !.0000 215.00 45.0002590001 "ALA&I#A Ce 1.8!6D.0.8!6 !66 p1a 512.180 19.00 9,7!1.1902501000! $RA#SI"IO#P," A FA(A)E 2/ u 4.0000 4.50 18.00025050012 2#IO# 2#I,ERSAL )E FIERRO (AL,A#I-A)O )E !.4/ u !04.0000 4.00 1,21.00025050017 2#IO# 2#I,ERSAL )E FIERRO (AL,A#I-A)O )E 2 1.2/ u 2.0000 22.50 45.00025050045 2#IO# 2#I,ERSAL )E FIERRO (AL,A#I-A)O 1 1.2/ p1a 4.0000 9.50 !8.0002505004 2#IO# 2#I,ERSAL )E FIERRO (AL,A#I-A)O 4/ p1a 10.0000 18.00 180.00025050047 2#IO# 2#I,ERSAL )E FIERRO (AL,A#I-A)O 2/ p1a .0000 22.50 1!5.00025050052 2#IO# )E FIERRO (AL,A#I-A)O 2/ p1a 4.0000 22.50 90.00025140101 #IPLE )E FIERRO (AL,A#I-A)O )E 4/ u .0000 14.00 84.00025140102 #IPLE )E F:(: )E )52 1.2/ u 2.0000 10.00 20.0002514010! #IPLE )E F:(: )E )54/ u 4.0000 14.00 5.00025140104 #IPLE )E F:(: )E )52/ u .0000 5.00 !0.00025140105 #IPLE )E F:(: )E )51.2/ u !04.0000 1.00 !04.00025200015 2#IO# FA(A )E 2/ p1a 20.0000 22.50 450.00025240005 ES"ALERA $IPO &ARI#ERO SE(2# )ISE>O p1a 1.0000 195.00 195.000280!0012 A)AP$A)OR )E FA(A 4/ u 10.0000 1.00 10.000280!001! A)AP$A)OR )E FA(A 2 1.2/ u 2.0000 11.00 22.000280!0014 A)AP$A)OR )E FA(A 2/ u .0000 4.50 27.00028470002 "A#AS$ILLA )E 'RO#"E )E 4/ u 1.0000 272.00 272.0002847000! "A#AS$ILLA )E 'RO#"E )E 2/ u 7.0000 127.50 892.5002710!009 "O)O )E FA(A )E )52/ u 24.0000 9.50 228.000271090071 A'RA-A)ERA FA FA P.$2'ERIA )E 2/ u 20.0000 50.00 1,000.000272000110 $2'ERIA P," SAP 4/ "87.5 6 18.0250 15.!0 275.78027200012! $2'ERIA P," SAP "87.5 4/ 6 7.2100 15.!0 110.!10272000124 $2'ERIA P," SAP "87.5 )52 1.2/ 6 1!.1250 .40 84.000272000125 $2'ERIA P," SAP "810 )52 1.2/ PERFORA)A 6 92.1120 7.80 718.47027200012 $2'ERIA P," SAP "87.5 !/ 6 8.5020 11.00 9!.520272000127 $2'ERIA P," SAP "810 2/ 6 4,150.9000 5.0 2!,245.040272000129 $2'ERIA P," SAP "810 1/ 6 1,979.00 2.00 !,959.!202720001!0 $2'ERIA P," SAP "810 !.4/ 6 2,51.2200 1.0 4,241.9502720001!1 $2'ERIA P," SAP "810 1 1.2/ 6 1,!28.7000 4.50 5,979.150272040048 $APO# P," SAP "87.5 )52 1.2/ u !9.0000 .40 249.0027200047 "O)O P," SAP !/ 0 90A u !.0000 .80 20.40027200050 "O)O P," SAP 2 1.2/ 0 90A u 1.0000 .80 .800272070085 $EE P," SAP 4/ u !8.0000 22.50 855.000272070089 $EE P," SAP "87.5 )52 1.2/ u 2.0000 11.05 22.100272070090 $EE P," SAP !.4/ u 152.0000 1.50 228.000272080011 RE)2""IO# P," SAP 4/8 2/ u 40.0000 22.50 900.000272080015 RE)2""IO# P," SAP !.4/ A 1.2/ u 152.0000 1.00 152.000272!10001 A)AP$A)OR P," SAP 2/ u !20.0000 4.20 1,!44.000272!1000 A)AP$A)OR P," SAP 1.2/ u !04.0000 1.00 !04.00027!01002 $2'ERIA P," SAL 2/ 6 5.1472 2.70 175.90027!010029 $2'ERIA P," SAL 4/ 6 84.0000 .70 4,582.80027!110002 "O)O P," SAL 2/ 0 90A p1a 8.8528 2.00 17!.71027!1100!1 "O)O P," SAL 4/ u 152.0000 !.00 45.00027!1!000! $EE P," SAL 2/ 0 2/ p1a !04.0000 1.00 !04.00027!180021 RE)2""IO# SP P," SAP 4/ A !/ u 1.0000 12.20 12.20027700000 ,AL,2LA "O&P2ER$A )E 'RO#"E )E 1 1.2/ u 2.0000 84.50 19.000277000010 ,AL,2LA "O&P2ER$A )E 'RO#"E )E 4/ u 5.0000 210.00 1,050.000277000022 ,AL,2LA "O&P2ER$A )E 'RO#"E )E PALA#"A ESFERI"A )E 2/ u !.0000 95.40 28.200277!10021 LLA,ES A""ESORIOS P," "87.5 P."AP$A"IO# )E &A#A#$IAL g=b 1.0000 150.00 150.00027950004 PLA"A RE"OR)A$ORIA )E AL2&I#IO u 1.0000 500.00 500.000298010110 APARA$O SA#I$ARIO "O# (RIFERIA p1a 152.0000 170.00 25,840.000298010182 ,AL,2LA )E 'RO#"E "O&P2ER$A 2 1.2/ u 1.0000 140.00 140.000298010191 ,AL,2LA )E 'RO#"E "O&P2ER$A !.4/ u 152.0000 20.79 !,10.08029801019! FLE$E R2RAL g=b 1.0000 15,091.02 15,091.02329,2!6EQUIPOS0!!7010001 7ERRA&IE#$AS &A#2ALES B&O 5,!80.840!48010011 &E-"LA)ORA )E "O#"RE$O )E9 811p! h6 59.408 20.00 1,188.140!48820001 'O&'A &A#2AL PARA PR2E'A )E $2'ERIA h6 15.9200 22.50 !,7!!.200!490!0001 "O&PA"$A)OR ,I'RA$ORIO $IPO PLA#"7A 4 7P h6 !95.1072 15.00 5,92.10!49070051 ,I'RA)OR )E 4 7P 2.40/ h6 1!.7215 11.20 15!.816,382!4#T$%&' S/! 48#,366!06Fecha:07/04/201409!200 "#