1Pgina :S10 Precios y cantidades de recursos requeridosObraMEJORAMIENTO Y AMPLIACION DEL SERVICIO DE EQUIPO MECANICO DE LA MUNICIPALIDAD DISTRITAL DE ILABAYA - JORGE BASADRE -TACNA040100101/10/2012FechaTACNA - JORGE BASADRE - ILABAYALugar230302CantidadUnidadRecursoCdigoPrecio S/.Parcial S/.Presupuestado S/.MANO DE OBRA1.800028.2728.1315.70TOPOGRAFO0147000032hh445.94007,714.767,907.3317.30CAPATAZ0147010001hh3,261.190051,200.6851,192.9715.70OPERARIO0147010002hh946.400012,776.4412,766.2813.50OFICIAL0147010003hh3,245.510038,946.1739,539.4512.00PEON0147010004hh110,666.31111,434.16MATERIALES292.16001,431.591,457.544.90ALAMBRE NEGRO RECOCIDO # 160202000007kg74.9200367.09367.014.90ALAMBRE NEGRO RECOCIDO # 80202000008kg1.950027.3527.3514.00CLAVOS PARA MADERA C/C 1"0202010001kg25.5400125.12125.264.90CLAVOS PARA MADERA C/C 2 1/2"0202010002kg5.180025.3825.344.90CLAVOS PARA MADERA C/C 2"0202010003kg66.6900326.77328.914.90CLAVOS PARA MADERA C/C 3"0202010005kg10.700052.4152.784.90CLAVOS DE 2",21/2", 3" Y 4".0202100099kg118.84002,971.002,971.0025.00FIERRO LISO DE 1/2" x 6m.0202110100var59.8400957.44957.4416.00FIERRO LISO DE 3/8" x 6m.0202110101var59.00002,124.002,124.0036.00FIERRO LISO DE 5/8" x 6m.0202110102var8.000060.0060.007.50CLAVOS PARA CALAMINA0202130021kg5,685.420020,467.5120,467.153.60ACERO DE REFUERZO FY=4200 GRADO 600202970002kg297.65001,071.551,070.993.60FIERRO CORR. 5/8" SIDERPERU G-600203000018kg15.80001,014.121,014.6064.20ARENA FINA0204000000m329.34001,510.381,510.2251.47PIEDRA DE 1/2"0205000003m38.5400439.44439.4251.47PIEDRA GRANDE TAM MAX. 8"0205000009m331.99001,454.541,454.9645.47ARENA GRUESA0205010004m32.110083.2783.2739.47PIEDRA MEDIANA TAM MAX. 4"0205020020m313.2500651.35651.1449.17MATERIAL AFIRMADO0205300040m3429.0000386.10386.100.90CABLE TW # 14 AWG 2.5 MM20207010000m210.0000210.00210.001.00CABLE TW # 12 AWG - 4 MM20207010001m4.0000600.00600.00150.00INODORO DE LOSA C/BLANCO TIPO BAMBI P/NIOS INC ACC.0210010067pza4.0000360.00360.0090.00LAVATORIO DE LOZA C/BLANCO0210040093und8.000040.0040.005.00UAS PARA LAVATORIO0210090002pza4.000024.0024.006.00TRAMPA BOTELLA MOPLEN GRIS 1 1/4"P/LAVT.0210120048und4.000048.0048.0012.00REGISTRO DE BRONCE DE 4"0210150022und4.0000160.00160.0040.00GRIFERIA PARA LAVATORIOS DE LOZA0210420002und7.0000525.00525.0075.00LAMPARA DE VAPOR DE MERCURIO 125W.0211210021pza1.000075.0075.0075.00TABLERO ELECTRICO GEN. C/FUSIB. 4 CIRCUITOS0212000048und21.0000168.00168.008.00TOMACORRIENTE DOBLE PLANO BAKELITA0212010005und2.000090.0090.0045.00INTERRUPTOR TERMOMAGNETICO DE 2x20Ax240V0212020025und51.0000153.00153.003.00CAJA RECTANG GALV 4"X2 1/8"0212090004und23.000092.0092.004.00CAJA OCTOGONAL GALV. 4" X 2 1/8 "0212090049und16.0000640.00640.0040.00FLUORES. RECTO ISPE 2X40 W C/EQ + PANT0212140043und16.0000128.00128.008.00INTERRUPTOR SIMPLE0212310015pza4.000032.0032.008.00INTERRUPTORES BIPOLARES SIMPLES0212410001und10.0000100.00100.0010.00INTERRUPTORES BIPOLARES DOBLES0212410002und190.7900763.14763.144.00CONTRAZOCALO DE CERAMICO DE 10 X 30 CM.0216020010m14,894.490022,341.7422,341.741.50LADRILLO PANDERETA DE ARCILLA 9X12X24 CM0217000024und619.61001,858.821,858.823.00LADRILLO P/TECHO DE 15x30x30 CM 8 HCOS.0217010004und280.18005,883.745,884.1921.00CEMENTO PORTLAND TIPO I (42.5KG)0221000000BOL396.48008,326.008,325.8821.00CEMENTO PORTLAND TIPO IP (42.5KG)0221000093BOL61.74002,469.602,469.6040.00LOSETA CERAMICA 20X30 CM.0224070015m28.0000480.00480.0060.00CERRADURA DE TRES GOLPES0226070010und40.0000160.00160.004.00BISAGRAS DE FIERRO DE 3 1/2"0226080004und8.000032.0032.004.00MANIJA DE BRONCE P/PUERTA0226140021und4.0000160.00160.0040.00CERRADURA TIPO PERILLA0226510041pza140.4000140.40140.401.00TORNILLO DE FIJACION DE 1"0226850096und24.000024.0024.001.00TARUGO DE PLASTICO DE 8"x1"0226860001und

2Pgina :S10 Precios y cantidades de recursos requeridosObraMEJORAMIENTO Y AMPLIACION DEL SERVICIO DE EQUIPO MECANICO DE LA MUNICIPALIDAD DISTRITAL DE ILABAYA - JORGE BASADRE -TACNA040100101/10/2012FechaTACNA - JORGE BASADRE - ILABAYALugar230302CantidadUnidadRecursoCdigoPrecio S/.Parcial S/.Presupuestado S/.5.800014.5014.502.50CINTA AISLANTE0229040001rll9.400014.1014.101.50CINTA TEFLON0229050001rll1.00006.856.846.85MASILLA0229050011kg5.820087.2887.2815.00THINNER STANDAR0229200013gln45.8300687.44687.4415.00CAL HIDRATADA DE 30 Kg0230010001BOL1.260018.9019.1315.00YESO DE 28 Kg0230020001BOL58.800088.2088.201.50RODOPLAST PARA BORDE DE CERAMICOS0230290020m1.200015.6015.6013.00FORMADOR DE EMPAQUETADURA O ADEX0230290025und72.6800363.40363.405.00RODOPLAST PARA BORDE DE CERAMICOS0230290026und0.01000.570.5895.00PEGAMENTO PARA PVC AGUA0230460011gln58.01001,044.181,044.1918.00PEGAMENTO EN POLVO P/CERAMICO x 25 kg0230460015und0.740033.3033.3045.00PEGAMENTO P/TUBERIA PVC (ELECT.)0230460019gln2.060021.6421.8510.50SILICONA0230460032und0.570013.7513.3724.00PEGAMENTO PARA PVC 1/4 GLN0230460035und3.0000285.08285.0495.00PEGAMENTO PARA PVC0230460039gln45.0200225.10225.105.00FRAGUA DE COLOR P/CERAMICO0230510001kg115.4600173.19173.191.50LIJA0230990019und16.0000319.97320.1620.00ESTERAS 3 X 2 MTS.0230990092und1.00002,000.002,000.002,000.00MOVILIZACION Y DESMOVILIZACION0232970002GLB67.0900872.17872.1713.00BROCHA DE 4"0237010025und33.5500503.18503.1815.00RODILLO PARA PINTAR0237900060pza26.04001,027.961,028.3039.47HORMIGON0238000000m31.890056.7856.7830.00COLA SINTETICA FULLER0239000000gln4.12006.186.181.50LIJA PARA ELEMENTOS METALICOS0239020006hja2.100063.0063.0030.00COLA SINTETICA0239020071gln68.1800102.27102.261.50LIJA PARA MADERA0239020075und2.100031.5031.5015.00TEKNOPOR DE 1" X 4' X 8'0239020088m230.4400121.76123.124.00AGUA0239050000m31.340020.0420.0415.00ESPONJA0239060007pza1.00001,500.001,500.001,500.00CONTROL DE CALIDAD EN INSTALACION TUBERIAS CONDUCCION COMBUSTIBLE0239900102GLB162.82007,327.067,327.0645.00CERAMICO ANTIDESLIZANTE 30X300240130051m232.0000416.02416.1613.00PALO DE EUCALIPTO DE 3" x 3.0m0243000020und2,360.450012,274.3212,273.595.20MADERA TORNILLO0243010003p21.0000600.00600.00600.00BANNER INCLUYE TRAVESAOS0243100005und39.3700204.72204.725.20PARANTES DE MADERA TORNILLO 4" X 4"0243100006p2357.00004,284.004,284.0012.00MADERA CEDRO PARA CARPINTERIA0243130070p219.120099.4499.305.20REGLA DE MADERA0243160052p294.71001,136.551,136.5512.00MADERA CEDRO DE PUCALLPA CEPILLADA0244000004p2221.51001,151.841,153.375.20MADERA TORNILLO CEPILLADA0244000016p22.930015.2115.755.20ESTACA DE MADERA0244010000p27.7200200.64200.6426.00TRIPLAY LUPUNA DE 4'x8'x 4 mm0244030005pln17.6000457.60457.6026.00TRIPLAY DE 4'x8'x 4 mm0244030021pln9.77001,074.481,074.48110.00TRIPLAY DE ESPESOR 18 MM.0245010004pln2.000090.0090.0045.00CAJA DE DESAGUE DE 12"X24"0250010000und2.000080.0080.0040.00MARCO Y TAPA FF DESAGUE 24" X 12 "0250050002pza59.84002,094.402,094.4035.00ANGULO 1"x1"x1/8" x6m.0251010001pza59.00002,655.002,655.0045.00ANGULO 1 1/2"x1 1/2"x1/8" x6m.0251010004pza25.2700884.52884.5235.00PLATINA DE FIERRO 1" x 1/8" x 6m0251050051pza41.90001,676.091,676.0940.00PINTURA LATEX0254010051gln2.060082.4482.4440.00PINTURA ANTICORROSIVA0254060000gln2.060082.4482.4440.00PINTURA ESMALTE0254110090gln1.410056.5656.5640.00BARNIZ0254500001gln256.1900384.28384.271.50PINTURA BASE0254910001kg34.0000901.00901.2026.50CALAMINA # 30 DE 1.83m x 0.83m x 3mm0259010000pza35.1000877.50877.5025.00PLANCHA GALVANIZADA 2MM0261000013m224.000028.8028.801.20TIRAFON 3"0265700051und571.480010,286.6410,286.6418.00PLANCHA DE FIBROCEMENTO E=4mm0266300002m24.000020.0020.005.00SUMIDERO DE BRONCE DE 2"0268040000und1.760015.8415.849.00TUBO PVC-SAP 1/2" X 5 MTS.0272020066und16.000056.0056.003.50UNION UNIVERSAL PVC SAP DE 1/2"0272030032und48.000072.0072.001.50CODO DE 90 PVC SAP P/AGUA DE 1/2"0272060010und

3Pgina :S10 Precios y cantidades de recursos requeridosObraMEJORAMIENTO Y AMPLIACION DEL SERVICIO DE EQUIPO MECANICO DE LA MUNICIPALIDAD DISTRITAL DE ILABAYA - JORGE BASADRE -TACNA040100101/10/2012FechaTACNA - JORGE BASADRE - ILABAYALugar230302CantidadUnidadRecursoCdigoPrecio S/.Parcial S/.Presupuestado S/.194.8200974.10974.105.00TUB. PVC SAP P/INST. ELECT. DE 3/4" x 3m0272080001TUB4.000012.0012.003.00CODO DE 90 PVC SAL DE 2"0272140001und1.60009.609.606.00CODO DE 90 PVC SAL DE 4"0272140003und2.00004.004.002.00REDUCCION PVC SAP 3/4" A 1/2"0272150074pza16.000024.0024.001.50UNION SIMPLE PVC SAP 1/2"0272170091pza16.000016.0016.001.00NIPLE PVC SAP 1/2"X 2"0272300067pza16.000048.0048.003.00YEE PVC SAL 2"0272320002und4.000028.0028.007.00YEE PVC SAL 4"0272320005und53.1200318.72318.726.00TUBO PVC SAL 2" X 3M0273010007pza45.0000405.00405.009.00TUBO PVC SAL 3" X 3M0273010008pza19.3800348.77348.7718.00TUBO PVC SAL 4" X 3M0273010009pza16.000048.0048.003.00CODOS PVC SAL 2" X 900273110002pza8.000048.0048.006.00CODOS PVC SAL 4" X 900273110004pza4.000024.0024.006.00TEE PVC SAL 4" X 4"0273130006pza4.000024.0024.006.00TRAMPA PVC SAL "P" 2"0273200002pza2.00008.008.004.00SOMBRERO DE VENTILACION PVC SAL 2"0273230001pza82.0000123.00123.001.50UNION SIMPLE PVC SEL (LUZ) 3/4"0274030002pza28.000014.0014.000.50CONEXION A CAJA PVC SAP 3/4"0274040002pza121.2000303.00303.002.50TUBO PVC SEL (E/C) 3/4" X 3.00 M.0275010003pza86.200034.4834.480.40CURVAS PVC SEL 3/4"0275130005pza45.000022.5022.500.50CONEXIONES A CAJA PVC SEL 3/4"0275140003pza1.000025.0025.0025.00LLAVE DE PASO DE 3/4"0276010020pza8.0000160.00160.0020.00VALVULA COMPUERTA DE BRONCE DE 1/2"0277000002und43.2800389.53389.539.00VIDRIO TIPO SISTEMA INC/ACCESORIOS0279000048p2144,345.82144,377.67EQUIPOS3,948.103,948.10HERRAMIENTAS MANUALES0337010001%MO3.600010.8011.253.00MIRA TOPOGRAFICA0337540008HE2.930052.6652.8918.00TEODOLITO0337540011HE20.0400300.65300.6215.00EQUIPO DE PINTURA0337900050hm136.050030,025.3129,682.72220.70CAMION VOLQUETE 15 M3.0348040034hm68.57001,028.501,028.5015.00EQUIPO DE SOLDAR0348210003hm2,154.76007,541.657,545.983.50ANDAMIO METALICO0348800004hm33.600067.2067.202.00SIERRA CIRCULAR0348900001hm103.9400311.81324.813.00CIZALLA0348960002hm16.3000293.47293.4818.00COMPACTADOR VIBR. TIPO PLANCHA 4 HP0349030001hm18.9800341.56341.5818.00VIBRADOR DE CONCRETO 4 HP 1.35"0349070001hm0.880015.8415.8418.00VIBRADOR DE CONCRETO 4 HP 2.40"0349070004hm39.4900987.35987.5025.00MEZCLADORA CONCRETO TROMPO 8 HP 9 P30349100011hm44,924.9044,600.47300,412.30La columna parcial es el producto del precio por la cantidad requerida; y en la ltima columna se muestra el Monto Real que se est utilizandoTOTALS/.S/.299,937.03300,412.30