Sheet1CdigoDescripcinUnd.CantidadPrecio S/.Parcial S/.823,511.21Presupuestado S/.823,080.63Indice Unificado0101010002CAPATAZhh1,014.530618.0018,261.5518,214.82470101010003OPERARIOhh11,515.991216.30187,710.66187,583.76470101010004OFICIALhh3,007.776513.6841,146.3841,028.15470101010005PEONhh6,793.731012.2383,087.3383,081.14470101010007MANO DE OBRA INCLUYE LEYES SOCIALESglb1.0000200.00200.00200.00470101030000TOPOGRAFOhh2.473713.6833.8433.460201030001GASOLINAgal12.450712.00149.41149.41340201040001PETROLEO D-2gal55.925010.00559.25559.255302040100010001ALAMBRE NEGRO RECOCIDO N 8kg442.18323.221,423.831,426.870202040100010002ALAMBRE NEGRO RECOCIDO N 16kg1,739.57103.285,705.795,566.620202040100020001ALAMBRE NEGRO N 16kg260.87503.28855.67841.170204030001ACERO CORRUGADO fy = 4200 kg/cm2 GRADO 60kg40,654.37702.60105,701.38105,701.380302041200020003CLAVOS CON CABEZA DE 2 1/2",3", 4"kg491.16463.221,581.551,555.380202050200010003CURVAS PVC-SAP ELECTRICAS 1" (25 mm)und81.60002.50204.00204.0002050700020006TUBERIA PVC SAP C-10 S/P DE 1" X 5 mm20.90005.50114.95114.9502050900020002CODO PVC SAP C/R 3/4" X 90und25.00001.7644.0044.0002051000020007CODO PVC SAP C/R 1" X 90und6.00001.6810.0810.087202051100010002TEE PVC SAP S/P 3/4"und8.00002.3518.8018.8002051100010016TEE PVC SAP S/P 1"und2.00003.537.067.060206010002TUBERIA PVC-SAL DE 2" P/DESAGUEm123.08502.46302.79302.34720206010003TUBERIA PVC-SAL DE 4" P/DESAGUEm87.55003.66320.43320.457202060300010001UNION PVC-SAL DE 2"und2.33801.683.933.9202061600010001SOMBRERO DE VENTILACION PVC-SAL DE 2"und4.12002.359.689.6802061600010003SOMBRERO DE VENTILACION PVC-SAL DE 4"und5.00003.5317.6517.6502070100010002PIEDRA CHANCADA 1/2"m3167.213250.858,502.798,503.270502070100050001PIEDRA MEDIANA DE 4"m32.700040.00108.00108.000207010011PIEDRA GRANDE-MAXIMO DE 8"m331.720045.001,427.401,427.40050207020001ARENAm31.771735.0062.0162.1502070200010001ARENA FINAm384.376340.003,375.053,375.0502070200010002ARENA GRUESAm3213.762550.8510,869.8210,874.32040207030001HORMIGONm397.922535.293,455.693,456.08050207070001AGUA PUESTA EN OBRAm319.27585.0096.3896.130502080100010003TUBERIA PVC-SEL 3/4" (20 mm)m98.70001.18116.47116.567502080100010012TUBERIA PVC-SEL 3/4"m868.35002.051,780.121,778.057502080300010002UNIONES PVC-SEL 3/4" (20 mm)und395.00001.18466.10466.100213010001CEMENTO PORTLAND TIPO I (42.5 kg)bol3,521.490619.9070,077.6670,091.16210213010003CEMENTO PORTLAND TIPO Vbol728.764720.9215,245.7615,245.7702130200020005CAL EN BOLSAS DE 20 KGbol79.63504.20334.47334.46290213050001PORCELANAkg244.52906.501,589.441,593.870214010001ACESORIOS VARIOS PVC DE 2"glb36.00007.50270.00270.00720214010002ACESORIOS VARIOS PVC DE 4"glb18.000010.92196.56196.567202150100010002TUBERIA CPVC DE 1/2"m130.04505.28686.64686.8802150100010005TUBERIA CPVC DE 3/4"m11.44006.6175.6275.6602150200020001CODO CPVC DE 1/2" x 90und106.98650.7580.2480.1502150200020002CODO CPVC DE 3/4" x 90und13.00000.9312.0912.2202150300010001TEE CPVC DE 1/2"und55.65351.0960.6660.1602150300010002TEE CPVC DE 3/4"und13.00001.3717.8117.9402150500010001UNION CPVC DE 1/2"und20.19851.0020.2019.9002160100010004LADRILLO KK 18 HUECOS 9X13X24 cmund17,635.90000.8514,990.5214,990.521702160100020002LADRILLO PASTELERO DE 3X25X25 cmmll1.1430300.00342.90342.911702160100030003LADRILLO DE ARCILLA PARA TECHO DE 15X30X30 cmund5,630.97151.508,446.468,473.27170216010017LADRILLO PANDERETAund33,197.58000.4013,279.0313,279.03170217020002BORDES CON CANTONERA DE 1.5" ALUMIZADAm79.00009.50750.50750.500217020003BORDES ENCHAPADOS EN MARMOLINA GRANULADAm32.000013.00416.00416.00240222080004PEGAMENTO PARA CPVCund2.4875396.75986.92987.040222080012PEGAMENTO PARA PVCgal3.1201105.00327.61327.72290222080016PEGAMENTO PARA CPVCgal0.7800396.75309.47309.400222080017PEGAMENTO PARA PVC ELECTRICASgal7.0400145.111,021.571,020.803002221700010028ADITIVO IMPERMEABILIZANTE CHEMA 1gal1.452025.1036.4536.4802250201280002CERAMICA CELIMA RUSTICAm284.630040.003,385.203,385.20240225040003CERAMICA CELIMA - MODELO PARQUETON 30X30 EN DORMITORIOSm2189.000025.004,725.004,725.00240225040004CERAMICA CELIMA - MODELO AMERICA BLANCO 30X30m2134.988025.003,374.703,374.70240225040005CERAMICA CELIMA - MODELO VARIADOm2265.135732.508,616.918,618.17240228050035PORCELANATO BEIGE 60X60 JASPEADO COMERCIALm2363.300040.0014,532.0014,532.00240228050036PORCELANATO MEJORADO 60X60m214.070035.00492.45492.45240228050037CONTRAZOCALO PORCELANATO H=10CMm847.66505.004,238.334,238.33240228050038CONTRAZOCALO DE CERAMICA ESTRUCTURADO 7X40m82.950010.00829.50829.50240231010001MADERA TORNILLOp2712.89624.052,887.232,886.63430231010004PUERTA MADERA CONTRAPLACADA EN MDF RUTEADO Y PINTADO AL DUCO EN INTERIORESp237.0000265.009,805.009,805.00430231010005PUERTA MADERA APANELADA DE TORNILLO LAQUEADA A 3 MANOS COLOR CEDRO EN INGRESO DPTOS.p29.0000400.003,600.003,600.00430231010006PUERTA MADERA APANELADA DE TORNILLO AL DUCO A 3 MANOS EN INGRESO AL EDIFICIOm1.0000500.00500.00500.00430231010007REPOSTEROS ALTOS Y BAJOS DE MELAMINEm40.7500390.0015,892.5015,892.50430231010008CLOSED DE MELAMINE BLANCOund9.0000772.006,948.006,948.00430231010009MESADAS DE COCINA CON TABLERO DE MALAMINEPOST FORMADOm46.3900100.004,639.004,639.00430237000001CERRADURA PARA SSHH O BAOund37.000025.50943.50943.500237030001CERRADURA PARA PUERTA PRINCIPALund9.000076.20685.80685.8002370600010006BISAGRA CAPUCHINA 4"X4" PESADAund30.00007.58227.40227.402602370600010007BISAGRA CAPUCHINA 3"X3" PESADAund111.00004.35482.85482.85260237130002CERRADURA PARA PUERTA PRINCIPAL ELECTRONICAund1.0000168.50168.50168.50250238010005LIJA PARA PAREDund367.29601.50550.94550.942902400100090002PINTURA VINILICAgal367.296032.0011,753.4711,753.47290240010014PINTURA IMPRIMANTEgal367.296014.505,325.795,325.79300241020002CINTA AISLANTEm284.00003.00852.00852.00300241030001CINTA TEFLONund37.84521.6863.5862.03290243110002BLOCK DE VIDRIOm29.9600175.001,743.001,743.00790243120002VIDRIO INCOLORO CRUDO DE 6mmm267.536040.002,701.442,701.44790243120003VIDRIO INCOLORO CRUDO DE 8mmm268.1240115.007,834.267,834.267902460200020001SUMIDERO DE CROMADO DE 2"und39.00002.5499.0699.0602460200020005SUMIDERO DE CROMADO DE 3"und4.00004.5018.0018.003002460200020006SUMIDERO DE CROMADO DE 4"und14.00005.0871.1271.123002461200030003REGISTRO DE BRONCE DE 4"und14.000016.78234.92234.9202461200030005REGISTRO DE BRONCE DE 2" O 3"und43.00004.20180.60180.6002470100020017LAVATORIO MANANTIAL C/PEDESTAL - TREBOL (INC ACCESORIOS)und14.0000119.001,666.001,666.00100247020003INODORO ONE PICE BLANCO - TREBOL (IN ACCESORIOS)pza14.0000352.204,930.804,930.80100247070003LAVADERO DE ACERO INOXIDABLE DE 1 POZA-BOSTON LINEA AMERICAund9.0000230.502,074.502,074.50300247070004LAVADERO DE LOSA BLANCO 1 POZA C/ACCESORIOSund9.0000185.001,665.001,665.001002490300010006NIPLE DE FIERRO GALVANIZADO DE 1/2" x 1 1/4"und74.00001.0174.7474.746502490300010007NIPLE DE FIERRO GALVANIZADO DE 3/4" x 1 1/4"und22.00001.2627.7227.72650253080001VALVULA DE PIE DE 1"und1.0000100.00100.00100.000253120001VALVULA FLOTADORA PARA CONTROL DE NIVELund1.000040.0040.0040.000253180002VALVULA COMPUERTA DE 3/4"und11.000026.05286.55286.550253180006VALVULA COMPUERTA DE 2"und37.000021.01777.37777.3702560100020013MEZCLADORA DE DUCHA CANCUN - ITALGRIFund14.0000150.752,110.502,110.503002560100020014MEZCLADORA DE 4" P/LAVATORIO CANCUN-ITALGRIFund14.0000115.481,616.721,616.72300256020002GRIFO DE RIEGO 1/2" CROMADO LIANAO GRANA TNIund1.000015.0015.0015.0002560400010008LLAVE CANCUN-ITALGRIF P/LAVADERO DE COCINAund9.000055.00495.00495.003002560400010009LLAVE P/LAVADERO DE ROPA Y LAVADORA BOTADERO 1/2 SCHUBund18.000016.80302.40302.40300258040019ELECTROBOMBA 1.5 HO-PENTAXund1.0000925.50925.50925.50300258060012THERMA ELECTRICA -ECOLE 50tLund9.0000650.005,850.005,850.00300262030003INTERRUPTOR DE 1 GOLPE TIPO TICINOund27.300020.00546.00546.001202620500040019INTERRUPTOR SIMPLE BITICINOund110.000015.001,650.001,650.001102620500040020INTERRUPTOR PORTEROund1.0000750.00750.00750.00110262130001TOMACORRIENTEund308.000015.004,620.004,620.0002621400010025PLACA SALIDA TV O TELEFONOund68.000015.001,020.001,020.00120268120001CAJA DE PASE CUADRADA DE FIERRO GALVANIZADOund38.000015.80600.40600.4002682900010058CAJA GALV. RECTANGULAR PESADA 4" X 2"X2-1/4"und207.84003.50727.44727.461202682900010059CAJA GALV. OCTOGONAL PESADA 4"und141.00003.65514.65514.65120270010016ALAMBRE TW 6 mm2m150.00002.10315.00315.000270010080CABLE TW 2.5 mm2m5,250.00001.055,512.505,500.000270010083CABLE TW 4 mm2m315.00001.50472.50474.000270010085CABLE TW 6 mm2m191.10003.00573.30573.300270010292CABLE MULTIPOLAR DE 12 PARESm105.00003.25341.25341.00110270110142BRAQUETund4.000018.0072.0072.0002701102200002WALL SOCKET DE BAKELITA TICINOund126.000018.002,268.002,268.000272040038POZO DE TIERRAund5.0000725.003,625.003,625.000274010003TABLERO GENERAL 9 CIRCUITOS INCL TERMOMAGNETICOS E INSTund1.0000500.00500.00500.00110274010004TABLERO GENERAL 6 CIRCUITOS INCL TERMOMAGNETICOS E INSTund9.0000300.002,700.002,700.00110274010005TABLERO GENERAL 2 CIRCUITOS INCL TERMOMAGNETICOS E INSTund2.0000170.00340.00340.00110278020001TRAMITACIN Y COLOCACIN DE RED EXTERIOR Y BANCO DE MEDIDORESglb1.00003,000.003,000.003,000.00300290130021AGUAm3124.65605.00623.28630.00390292010001CORDELm28.44601.2635.8435.870292010004PEQUEO ALMACEN Y GUARDIANIAglb1.00001,750.001,750.001,750.00300292010005DEPOSITO DE AGUA, DESAGUEglb1.0000450.00450.00450.00300293010001PUERTAS EXTERIORES EN TUBO DE 1"X1" X1.50mm EN FIERRO GAVANIZADOm14.4100265.003,818.653,818.65610293010002BARANDA METLICA DE TUBO DE 2" CON PARANTES METLICOS DE 1 1/2"m75.9000140.0010,626.0010,626.00560293010003BARANDA DE ACERO INOXIDABLE DE 1 1/2" Y 4 DE 3/4" BAJO BARANDA PRINCIPALm35.3000210.007,413.007,413.00560293010004COBERTURA LIVIANA PLIARQ INCLUYE - ESTRUCTURA DE SOSTENIMIENTOglb12.1300100.001,213.001,213.00560293010005SISTEMA DE PUERTA LEVADIZAglb3.00001,300.003,900.003,900.00300294010001TUBERIA PVC -CLASE 10 1/2" X 5 M CRm300.13352.10630.28629.71720294010002CODO DE 90 SP PVC SAP P/AGUA DE 1/2"und140.00001.09152.60152.60720294010003TEE PVC SAP ROSCADO 1/2"pza70.00001.2688.2088.20720294010004SELLADOR DE UNIONES ROSCADASgal13.8600117.651,630.631,630.42300294010006UNION SISMPLE PVC SAP CLASE 10 3/4" C/Rund4.68900.843.944.69720294010007TUBERIA PVC -CLASE 10 3/4" X 5 M CRm45.13503.19143.98144.00720294010008AUTOMATICOglb2.000065.00130.00130.00300294010009INSTALACIN ROTOPLAS INLUYE - TANQUE ELEVADOglb2.0000650.001,300.001,300.00300301100007COMPACTADORA VIBRATORIA TIPO PLANCHA 4 HPhm11.64214.0046.5746.564903011600010003CARGADOR SOBRE LLANTAS DE 125-135 HP 3 yd3hm3.9126125.00489.08490.1903011700020009RETROEXCAVADORA HIDRAULICA11/4yd3, 125 HP (CAT-225)hm8.4795120.001,017.541,017.934903012200040002CAMION VOLQUETE DE 10 m3hm15.6503150.002,347.552,347.544903012900010002VIBRADOR DE CONCRETO 4 HP 1.25"hm130.83434.95647.63647.794803012900030001MEZCLADORA DE CONCRETO 11 P3 (23 HP)hm21.384630.59654.15654.184803012900030004MEZCLADORA DE CONCRETO 9-11 P3hm182.640730.595,586.985,588.6848