You are on page 1of 8

Resmen de insumos requeridos en el presupuesto

REQUERIMIENTOS DE INSUMOS

RIEGO POR ASPERCIN CARHUAQUERO


MUNICIPALIDAD DISTRITAL DE BAOS DEL INCA
:COMUNIDAD CARHUAQUERO
Provincia :CAJAMARCA Dist : BAOS DEL INCA
Item Descripcin Insumo Unidad Cantidad P. U. Mes 1 Mes 2
Metrado costo Metrado
1 ABRAZADERA FG DE 3/4" UND 33.00 5.00 0.00 0.0 33.00
0.0% 100.0%
2 ACERO CORRUGADO 0 1/4" KG 30.75 2.17 30.75 66.7 0.00
100.0% 0.0%
3 ACERO CORRUGADO 0 3/8" KG 1,052.05 2.50 1052.00 2,630.0 0.05
100.0% 0.0%
4 ADAPTADOR UPR PVC 1" UND 2.00 2.00 2.00 4.0 0.00
100.0% 0.0%
5 ADAPTADOR UPR PVC 4" UND 4.00 40.90 2.00 81.8 2.00
50.0% 50.0%
6 ADAPTADOR PVC SAP 2" UND 6.00 8.70 6.00 52.2 0.00
100.0% 0.0%
7 ADAPTADOR PVC SAP 3" UND 2.00 20.40 2.00 40.8 0.00
100.0% 0.0%
8 ADAPTADOR PVC SAP 3/4" UND 2.00 1.00 2.00 2.0 0.00
100.0% 0.0%
9 AGUA M3 549.21 0.50 250.00 125.0 299.21
45.5% 54.5%
10 ALAMBRE DE PUAS M 212.80 0.50 0.00 0.0 212.80
0.0% 100.0%
11 ALAMBRE NEGRO N16 KG 159.04 4.00 100.00 400.0 59.04
62.9% 37.1%
12 ARENA FINA M3 4.52 90.00 4.52 406.8 0.00
100.0% 0.0%
13 ARENA GRUESA M3 23.50 90.00 10.00 900.0 13.50
42.6% 57.4%
14 ASFALTO RC-250 GLN 0.25 39.00 0.25 9.8 0.00
100.0% 0.0%
15 ASPERSOR NAAN 427 DE 3.2 MM UND 33.00 47.00 0.00 0.0 33.00
0.0% 100.0%
16 CANASTILLA DE 1" UND 1.00 15.00 1.00 15.0 0.00
100.0% 0.0%
17 CANASTILLA DE 4" UND 1.00 26.00 1.00 26.0 0.00
100.0% 0.0%
18 CEMENTO PORTLAND TIPO I (42.5KG) BOL 337.61 19.30 200.00 3,860.0 137.61
59.2% 40.8%
Item Descripcin Insumo Unidad Cantidad P. U. Mes 1 Mes 2
Metrado costo Metrado
19 CINTA TEFLON UND 29.50 1.00 29.50 29.5 0.00
100.0% 0.0%
20 CLAVOS 3" KG 9.41 4.00 0.00 0.0 9.41
0.0% 100.0%
21 CLAVOS DE ALAMBRE PARA MADERA C/C DE 2" KG 0.79 4.00 0.00 0.0 0.79
0.0% 100.0%
22 CLAVOS PARA MADERA C/C 2 1/2" KG 37.05 4.00 0.00 0.0 37.05
0.0% 100.0%
23 CODO CACHIMBA PVC SAP 3/4" X 90 UND 33.00 3.60 20.00 72.0 13.00
60.6% 39.4%
24 CODO 45 PVC SAP 2" UND 1.00 9.40 1.00 9.4 0.00
100.0% 0.0%
25 CODO 45 PVC SAP 3" UND 1.00 33.90 1.00 33.9 0.00
100.0% 0.0%
26 CODO 45 PVC SAP 4" UND 2.00 25.00 2.00 50.0 0.00
100.0% 0.0%
27 CODO 45 PVC SAP 3/4" UND 1.00 2.40 1.00 2.4 0.00
100.0% 0.0%
28 CODO PVC SAL 4" X 90 PZA 1.00 4.00 1.00 4.0 0.00
100.0% 0.0%
29 CODO PVC SAP 2" X 90 PZA 2.00 7.00 1.00 7.0 1.00
50.0% 50.0%
30 CODO PVC SAP 3/4" X 90 UND 33.00 3.60 33.00 118.8 0.00
100.0% 0.0%
31 CODO PVC SAP 4" X 90 UND 1.00 60.30 1.00 60.3 0.00
100.0% 0.0%
32 COMPUERTA METALICA 0.30 X 0.80 + ACCESORIOS (TIPO HOJ PZA 1.00 120.00 1.00 120.0 0.00
100.0% 0.0%
33 CORDEL KG 4.44 5.00 4.44 22.2 0.00
100.0% 0.0%
34 ESMALTE SINTETICO GLN 2.94 30.00 2.94 88.2 0.00
100.0% 0.0%
35 ESTACA DE MADERA P2 22.11 1.80 22.11 39.8 0.00
100.0% 0.0%
36 FLETE TERRESTRE GLB 1.00 500.00 0.50 250.0 0.50
50.0% 50.0%
37 GRAVA 3/4 - 1/2 PULGADA M3 21.99 90.00 10.00 900.0 11.99
45.5% 54.5%
38 KEROSENE GLN 0.30 10.00 0.30 3.0 0.00
100.0% 0.0%
39 KID DE MATERIALES DE EDUC. RIEGO UND 1.00 100.00 1.00 100.0 0.00
100.0% 0.0%
40 LEA TER 1.22 1.00 1.22 1.2 0.00
100.0% 0.0%
41 MADERA EUCALIPTO P2 55.20 1.80 55.20 99.4 0.00
100.0% 0.0%
42 MADERA PARA ENCOFRADO P2 723.04 1.80 723.04 1,301.5 0.00
100.0% 0.0%
43 MANGUERA PLASTICA DE 3/4" M 1,650.00 2.00 0.00 0.0 1650.00
0.0% 100.0%
44 MATERIAL AFIRMADO M3 13.87 40.00 13.87 554.8 0.00
100.0% 0.0%
45 NIPLE DE F GALV. DE 2" X 3" PZA 6.00 8.10 6.00 48.6 0.00
100.0% 0.0%
46 NIPLE DE F GALV. DE 3/4" X 2" PZA 68.00 3.00 68.00 204.0 0.00
100.0% 0.0%
47 PEGAMENTO PARA PVC GLN 10.57 55.00 10.57 581.4 0.00
100.0% 0.0%
Item Descripcin Insumo Unidad Cantidad P. U. Mes 1 Mes 2
Metrado costo Metrado
48 PIEDRA GRANDE DE 8" A 10" M3 4.67 50.00 4.67 233.5 0.00
100.0% 0.0%
49 PIEDRA 4" M3 12.36 70.00 12.36 865.2 0.00
100.0% 0.0%
50 PINTURA ESMAL.METAL-MAD.ESMALTEX C/COLOR GLN 0.08 30.00 0.08 2.4 0.00
100.0% 0.0%
51 POSTES DE MADERA, =4", L=2.30 MTS UND 10.81 6.00 0.00 0.0 10.81
0.0% 100.0%
52 REDUCCION SP PVC SAP P/AGUA 1" A 3/4" UND 10.00 5.15 10.00 51.5 0.00
100.0% 0.0%
53 REDUCCION SP PVC SAP P/AGUA 2" A 1" UND 2.00 17.00 2.00 34.0 0.00
100.0% 0.0%
54 REDUCCION SP PVC SAP P/AGUA 2" A 3/4" UND 14.00 17.00 14.00 238.0 0.00
100.0% 0.0%
55 REDUCCION SP PVC SAP P/AGUA 3" A 2" UND 1.00 117.00 1.00 117.0 0.00
100.0% 0.0%
56 REDUCCION SP PVC SAP P/AGUA 3" A 3/4" UND 8.00 117.00 0.00 0.0 8.00
0.0% 100.0%
57 REDUCCION SP PVC SAP P/AGUA 4" A 2" UND 4.00 25.00 4.00 100.0 0.00
100.0% 0.0%
58 REDUCCION SP PVC SAP P/AGUA 4" A 3" UND 1.00 35.60 1.00 35.6 0.00
100.0% 0.0%
59 REJILLA METALICA 0.15 X 0.30 UND 1.00 5.00 0.00 0.0 1.00
0.0% 100.0%
60 SIKA IMPERMEABILIZANTE GLN 20.41 27.00 10.00 270.0 10.41
49.0% 51.0%
61 TAPA METALICA 40 X 40 CM UND 5.00 36.00 0.00 0.0 5.00
0.0% 100.0%
62 TAPA METALICA 70 X 70 CM. UND 3.00 80.00 0.00 0.0 3.00
0.0% 100.0%
63 TAPON PVC DE 2", PERFORADO PZA 2.00 3.00 0.00 0.0 2.00
0.0% 100.0%
64 TAPON PVC DE 4", PERFORADO PZA 1.00 37.00 0.00 0.0 1.00
0.0% 100.0%
65 TEE PVC SAP 1" UND 7.00 5.20 7.00 36.4 0.00
100.0% 0.0%
66 TEE PVC SAP 2" UND 14.00 17.00 14.00 238.0 0.00
100.0% 0.0%
67 TEE PVC SAP 3" UND 8.00 117.00 8.00 936.0 0.00
100.0% 0.0%
68 TEE PVC SAP 4" UND 4.00 70.80 4.00 283.2 0.00
100.0% 0.0%
69 TIERRA CERNIDA M3 162.22 0.50 0.00 0.0 162.22
0.0% 100.0%
70 TUB. PVC SAP 1" C-7.5 M 285.39 3.15 50.00 157.5 235.39
17.5% 82.5%
71 TUB. PVC SAP 2" C-10 M 3.10 4.20 3.10 13.0 0.00
100.0% 0.0%
72 TUB. PVC SAP 2" C-7.5 M 596.26 7.19 50.00 359.5 546.26
8.4% 91.6%
73 TUBERIA PVC 3" CLASE 7.5 M 289.47 15.43 50.00 771.5 239.47
17.3% 82.7%
Item Descripcin Insumo Unidad Cantidad P. U. Mes 1 Mes 2
Metrado Metrado
74 TUBERIA PVC 4" CLASE 7.5 M 438.15 22.00 438.15 9,639.3 0.00
100.0% 0.0%
75 TUBERIA PVC SAL 2" M 5.36 2.34 5.36 12.5 0.00
100.0% 0.0%
76 TUBERIA PVC SAL 4" M 10.03 4.00 10.03 40.1 0.00
100.0% 0.0%
77 TUBERIA PVC SAP 3/4" C-10 M 1,733.35 2.52 0.00 0.0 1733.35
0.0% 100.0%
78 UNION UNIVERSAL DE Fo. GALV. DE 2" UND 6.00 15.00 6.00 90.0 0.00
100.0% 0.0%
79 UNION UNIVERSAL F GALVANIZADO 3/4" UND 2.00 6.00 0.00 0.0 2.00
0.0% 100.0%
80 VALVULA COMPUERTA 1" UND 1.00 24.60 1.00 24.6 0.00
100.0% 0.0%
81 VALVULA COMPUERTA 2" UND 3.00 40.30 3.00 120.9 0.00
100.0% 0.0%
82 VALVULA COMPUERTA 3" UND 1.00 102.90 1.00 102.9 0.00
100.0% 0.0%
83 VALVULA COMPUERTA 4" UND 2.00 260.00 2.00 520.0 0.00
100.0% 0.0%
84 VALVULA DE COMPUERTA DE 3/4" UND 34.00 15.00 0.00 0.0 34.00
0.0% 100.0%
85 VERTEDERO 1.10 X 0.16 M DE 3/16" UND 1.00 50.00 0.00 0.0 1.00
0.0% 100.0%
86 YESO DE 28 Kg BOL 28.45 5.00 10.00 50.0 18.45
35.1% 64.9%

TOTAL 52.2% 28,664.06 47.8%


Mes 2
costo
165.00

0.00

0.12

0.00

81.80

0.00

0.00

0.00

149.61

106.40

236.16

0.00

1,215.00

0.00

1,551.00

0.00

0.00

2,655.87
Mes 2
costo
0.00

37.64

3.16

148.20

46.80

0.00

0.00

0.00

0.00

0.00

7.00

0.00

0.00

0.00

0.00

0.00

0.00

250.00

1,079.10

0.00

0.00

0.00

0.00

0.00

3,300.00

0.00

0.00

0.00

0.00
Mes 2
costo
0.00

0.00

0.00

64.86

0.00

0.00

0.00

0.00

936.00

0.00

0.00

5.00

281.07

180.00

240.00

6.00

37.00

0.00

0.00

0.00

0.00

81.11

741.48

0.00

3,927.61

3,695.02
Mes 2
costo
0.00

0.00

0.00

4,368.04

0.00

12.00

0.00

0.00

0.00

0.00

510.00

50.00

92.25

26,260.31