Sheet1CdigoCdigo AlternoDescripcinUnd.CantidadPrecio S/.Parcial
S/.820,689.43Presupuestado S/.820,740.18Incidencia % S/.Incid.
Acum. % S/.Indice
Unificado0101010002CAPATAZhh1,080.978219.2120,765.5920,833.71470101010003OPERARIOhh9,132.710617.46159,457.13159,498.57470101010004OFICIALhh3,446.314114.6350,419.5750,467.93470101010005PEONhh8,249.695413.18108,730.99108,728.234701010100060002OPERADOR
DE EQUIPO
LIVIANOhh298.075817.465,204.415,203.43470101030000TOPOGRAFOhh17.364017.46303.18303.87470101040002MANO
DE OBRA REQUERIDA
CASETA-OFICINAglb1.0000200.00200.00200.004702010500010001ASFALTO
RC-250gal66.40298.94593.65594.131302010500010004ASFALTO LIQUIDO
RC-250gal80.90468.94723.29720.041302040100010002ALAMBRE NEGRO
RECOCIDO N 16kg57.13863.39193.70190.460202040100010003ALAMBRE NEGRO
N 8kg480.20963.391,627.911,629.610202040100020001ALAMBRE NEGRO N
16kg1,382.46663.394,686.574,610.83020204030001ACERO CORRUGADO fy =
4200 kg/cm2 GRADO
60kg24,605.77502.8068,896.1768,896.170302041200010001CLAVOS PARA
MADERA CON CABEZA DE 1"kg0.46803.391.591.630202041200010005CLAVOS
PARA MADERA CON CABEZA DE
3"kg32.64823.39110.68110.51020204120007CLAVOS CON CABEZA
3"kg256.68403.39870.16864.24020204120011CLAVOS CON CABEZA 2",
21/2", 3", 4"kg11.99943.3940.6743.88020204120012CLAVOS CON CABEZA 3
1/2"kg128.98353.39437.26436.17020204120013CLAVOS CON CABEZA 2
1/2"kg43.41703.39147.19146.040202041600010004PLATINA DE FIERRO 1/8"
X 1" X 6 Mm8.02801.5912.7612.760202041600010005PLATINA DE FIERRO
1/8" X 3/4" X 6 Mm6.24401.549.629.61020204260002ESQUINERO METALICO
30X30X0.25 mm L=2.40und0.75603.952.993.030202050700020035TUBERIA
PVC D- CLASE 10 SP
1/2"X5Mm101.50001.32133.98133.987202050700020036TUBERIA PVC - CLASE
10 SP 3/4"X5Mm207.95201.70353.52354.037202050700020037TUBERIA PVC -
CLASE 10 SP 1/2m39.14001.3251.6651.687202050700020047TUBERIA PVC
CLASE-10 SP 3/4" X 5mm2.00001.683.363.367202050700020048VALVULA
COMPUERTA DE BRONCE DE
3/4"und2.000017.4834.9634.967702050700020049VALVULA CHECK DE BRONCE
DE 3/4"und1.000047.2747.2747.277702051000020011CODO PVC SAL 2" X
90pza21.50001.4030.1030.107202051000020016CODO PVC SAP - CLASE 10
SP - 1/2 X 90"und58.00001.0158.5858.587202051100010024TEE PVC SAP -
CLASE 10 SP - 1/2und29.00001.2937.4137.417202051700010015CURVA PVC
ELECTRICA 20 MM O
3/4"und156.00000.4062.4062.407202051700010016CURVA PVC ELECTRICA
SAP 1 1/2"und118.40001.88222.59222.597402052200010008UNION
UNIVERSAL PVC SAP 3/4"pza1.00002.532.532.53740205220003UNION
UNIVERSAL PVC C-10 1/2"und20.00000.8016.0016.00720206030002UNION
PVC SEL PARA INSTALACIONES ELECTRICAS DE 1
1/2"und118.40001.50177.60177.60720206150005TRAMPA "P" CON REGISTRO
2" DESAGUEund3.90006.7226.2026.20720206150006TRAMITE DE INSTALACION
DE AGUA Y DESAGUEglb1.0000500.00500.00500.00470206150007TRAMITE DE
INSTALACION DE ENERGIA
ELECTRICAglb1.0000313.00313.00313.004702061700010010YEE PVC SAL 2"
x 2"und4.60002.6912.3812.427202070100010002PIEDRA CHANCADA
1/2"m3180.486155.009,926.749,929.390502070100050003PIEDRA MEDIANA
DE 3"m34.036235.00141.27141.27050207010006PIEDRA GRANDE DE
8"m382.079335.002,872.772,872.770502070200010001ARENA
FINAm396.761136.003,483.403,477.600402070200010002ARENA
GRUESAm3187.644430.005,629.335,629.35040207030001HORMIGONm3195.683535.006,848.926,848.98050207030002HORMIGON
( PUESTO EN OBRA)m30.322035.0011.2711.270502070500010002TIERRA DE
CHACRAm339.447015.00591.71591.71040207050003TIERRA
CERNIDAm31.200015.0018.0018.00040213010001CEMENTO PORTLAND TIPO I
(42.5 kg)bol4,306.125517.3774,797.4074,787.062102130200020005CAL
(BOLSASDE 20
kg)bol54.26258.00434.10434.10290213050001PORCELANAkg6.92044.6532.1831.152902130500010004PORCELANA
BLANCAkg1.76834.658.228.24290213070002FRAGUA PARA
CERAMICAkg45.39486.50295.06295.752902160100010007LADRILLO KK TIPO
IV 23X13X0.9 cm max. 30%
VACund30,123.48000.6018,074.0918,074.091702160100020003LADRILLO
PASTELERO 24X24X3
CMund8,940.81000.978,672.588,672.58170216020011GRASS
AMERICANOm2165.690012.502,071.132,071.91290216030003LADRILLO
ARCILLA PARA TECHO h=15
cmund3,453.45002.307,942.957,959.381702191300010016TUBERIA FG 1
1/4"m7.416012.5092.7092.747402191300010018TUBERIA Fo Go
1/2"m3.39904.9916.9616.96740219160003CAJA DE CONCRETO CON
TAPA-0.25x0.25x0.20-POZO DE
TIERRAund2.000020.0040.0040.00800222080001PEGAMENTO CELIMA EN
POLVOkg2,341.50000.471,100.511,100.51290222080019PEGAMENTO PARA
TUBERIA PVC
(ELECT.)gal10.114397.20983.11982.99290222080021PEGAMENTO PARA
LOSETAS Y CERAMICA
(15KG)bol45.394812.18552.91552.99290222110003COLA SINTETICA
FULLERgal8.154067.22548.11548.00290222140008BARNIZ SELLADOR PARA
MADERAgal0.708037.8226.7726.772902221500010022ADITIVO
IMPERMEABILIZANTE LIQUIDO PARA
CONCRETOgal2.742421.0057.5957.592902221600010024SELLADOR BLANCO
PARA MUROSgal75.250515.991,203.251,204.01290225020138CERAMICA
PISO-PARED 20X30
COLORm2144.438019.472,812.212,811.73240225020140CERAMICA 0.30x0.30
mts - COLOR
BLANCOm2446.094323.8710,648.2710,648.182402250600020005FRAGUA-COLOR
SEGUN CERAMICAkg273.17502.52688.40686.84290231000003MAYOLICA O
AZULEJO BLANCO DE 20X30
(NAC-1ERA)m212.180025.00304.50304.50240231010001MADERA
TORNILLOp214,562.72314.5065,532.2565,543.97430231020001MADERA
CEDROp21,708.30047.3612,573.0912,573.144302310500010001TRIPLAY
LUPUNA 4 x 8 x 4 mmpln3.000021.0063.0063.004302310500010007TRIPLAY
LUPUNA 4' x 8' x 6
mmpln31.229829.33915.97915.93420237020003CERRADURA 2 GOLPES TIPO
FORTE M-220
C/TIRADORund23.000036.00828.00828.002602370600010007BISAGRA FIERRO
ALUMINIZADO PESADO DE 4" X
4"und96.00005.01480.96480.962602370600010008BISAGRA ALUMINIZADA 1
1/2" X 3"und30.00002.3069.0069.00260238010001LIJA PARA
MADERAplg17.82001.3023.1623.16290238010005LIJA PARA
MADERAund450.51971.30585.68584.48290240010001PINTURA
LATEXgal88.991925.422,262.172,265.24540240020001PINTURA
ESMALTEgal3.981733.90134.98135.38540240020007PINTURA ESMALTE
ANTICORROSIVO TEKNOgal0.072038.132.742.74550240020016PINTURA
ESMALTE SINTETICOgal0.932025.2123.5023.48550240020018PINTURA VERDE
PARA PIZARRAgal1.200055.8066.9666.965402400800110006DISOLVENTE
THINERgal0.036018.200.660.645402401500010008IMPRIMANTE ( TEMPLE
FINO SINOLIT BLANCO)kg404.50644.201,698.921,698.92550240150004PASTA
MURAL KEMgal2.400030.0072.0072.00540240160001BARNIZ
MARINOgal4.450137.80168.21168.36540241020001CINTA
AISLANTErll9.20002.5023.0023.002902410200010008CINTA P/JUNTA ROLLO
150 m.rll0.236315.973.783.782902410200010009CINTA AISLANTE 3M x
20mtsrll0.10002.940.290.30720241020002CINTA
AISLANTEm6.90002.9420.2820.242902410600010001RODOPLAST PARA BORDE
MAYOLICASm8.04002.5220.2620.24290243120005VIDRIO TEMPLADO INCOLORO
DE e=6mm (inc.
accesorios)p2199.4200160.0231,911.2031,911.207902461200030003REGISTRO
DE BRONCE DE 4"und4.000014.9759.8859.887702462300010002JUEGOS
INFANTILESglb1.00007,825.007,825.007,825.00290246250004TUBO PVC SAL
2"(3M)m53.15502.66141.39141.49720246250005TUBO PVC SAL
3"(3M)m24.72004.23104.57104.64720246250006TUBO PVC SAL
4"(3M)m81.37007.28592.37592.50720246250007TUBO PVC ELECTRICA 20 MM
O 3/4"m489.00001.10537.90537.90720246250008TUBO PVC ELECTRICA SAP 1
1/2"m118.40005.05597.93597.93720247010005LAVATORIO LOSA BLANCA DE
1RA CALIDAD 545 X 460
MMund3.0000149.07447.21447.21290247010006LAVATORIO LOSA BLANCA DE
1RA CALIDAD 545x460mmund2.000075.40150.80150.80100247020005INODORO
LOSA 1ra C/ASIENTO + TQE BAJO ADULTO .
NACund11.0000185.002,035.002,035.00290249050008UNION SIMPLE PVC
SIMPLE SEL 3/4"und120.00001.26151.20151.20720251020002ARMELLAS
1"pza7.02001.007.037.03290251030002TORNILLO DE FIJACION 2 C/TARUGO
PLASTICOund24.00000.225.285.28020251030003TORNILLO 6X32 mm
P/BROCAmll0.1701500.0085.0585.05020251030004TORNILLO WAFER P/FINA
8X13 mmmll0.066215.571.031.04020254010002GABINETE PARA
EXTINTORund6.0000100.00600.00600.004802550200010003PASTA PARA
JUNTAkg17.010012.00204.12204.12290255100007FULMINANTE PARA PISTOLA
DE FIJACIONcjn0.236328.006.626.622902560400010008LLAVE DE LAVATORIO
STANDAR L/ECO 130. Eund3.000076.17228.51228.512902560400010009LLAVE
ESFERICA T/MARIPOSA DE 1/2" PESADA
BRONCEund3.900017.2067.0867.082902560400010013LLAVE DE LAVATORIO
STANDAR L/ECO 130.Eund2.000035.0070.0070.00100258080033EQUIPO DE
BOMBEO-1 ELECTROBOMBAS 1HP (inc. mano de onra y
accesorios)und1.0000782.65782.65782.652902620500010003INTERRUPTOR 2
GOLPES DE 1ERAund11.50007.5086.2586.48120262130004TOMACORRIENTE
DOBLE C/ LINEA A
TIERRAund30.00009.66289.80289.801202621400010026PLACA FIBROCEMENTO
SUPERBOARD PARA
TABIQUERIAund6.666036.00239.97239.94290262150006PUERTA METALICA
CASETA ELECTROBOMBA (inc. accesorios y mano de
obra)und1.0000752.66752.66752.66290262150007COBERTURA SOLAR (inc.
inst. y
accesorios)glb1.000041,949.1541,949.1541,949.15020262150009PUERTA
DE INGRESO 2 HOJAS Y PUERTA DE 1 HOJA (inc. accesorios y mano de
obra)und1.00003,220.343,220.343,220.34020267020009LED DE EMERGENCIA
PREMIUM POT. 2Wund23.000065.001,495.001,495.00470267090017MANIJA DE
BRONCE 4" PARA PUERTAund23.00004.62106.26106.26290267100015EXTINTOR
PQS ABC 6KGund6.000070.00420.00420.004802671100160002SEALES
REGLAMENTARIASund100.00003.50350.00350.00480268010003CAJA OCTOGONAL
GALVANIZADA PESADA DE
4"und48.40001.9091.9691.967402681200010007CAJA DE PASE GALVANIZADA
150 X 150 X 50 mmpza11.000010.92120.12120.121202682900010058CAJA
GALV. RECTANGULAR PESADA POR 2" X
4"und12.10001.7020.5720.807402682900010059CAJA GALV. RECTANGULAR
PESADA POR 2" X 4"und30.00001.7051.0051.00740270010297CONDUCTOR TW
SOLIDO 1X2.5mm2m736.00000.82603.52603.52190270010298CONDUCTOR TW
SOLIDO 1X4 MM2m420.00001.22512.40512.40190270010308CONDUCTOR TW
SOLIDO 1 X 4MM2
-TIERRAm210.00001.24260.40260.40190270010309CONDUCTOR TW CABLEADO
1X16 MM2 o # 6 AWGm28.00004.50126.00126.00190270010310CONDUCTOR
1x25mm2 THWm137.70009.501,308.151,308.15190270010311CONDUCTOR TW
SOLIDO 1X2.5MM2m32.00000.9028.8028.80190270010312INTERRUPTOR 1
GOLPE DE 1ERAund1.00005.505.505.50120270110329ARTEFACTO
FLUORESCENTE SIM. MODELO ELA
218-JOSFEund26.000090.002,340.002,340.00120270110331ARTEFACTO
FLUORESCENTE SIM MODELO BE 2/36W
JOSFund19.000076.001,444.001,444.00120270110335ARTEFACTO
FLUORESCENTE CIRCULAR DE 32W SIM.
MODELOund14.000072.001,008.001,008.00120270110340REFLECTOR C/LAMP.
125 W HG-
RSP-SIMILARund2.0000135.00270.00270.00120271010066CONECTOR TIPO A-B
PARA VARILLA DE
5/8"und2.00006.7013.4013.40290271050142AFIRMADOm382.942540.003,317.703,317.70050271050147BASE
ZINCROMATOgal0.072021.861.581.58290271050149PERNO 1/4" x 7" CON
TUERCAund10.00002.0220.2020.20020272040050VARILLA DE COPERWELL DE
5/8" X 2.40 mund2.0000138.50277.00277.00290272040053REGLA DE
MADERAp294.40043.60339.85341.85430272040055DOSIS QUIMICA THOR GEL
DE 5 KGund4.000049.00196.00196.00290272040056ELECTRODO TIPO
6012kg0.44605.202.322.32290272040057ELECTRONIVEL P/TANQUE
ELEVADOund1.000038.8638.8638.86290272050015PARANTES METALICOS PU
89X38.0.9 mm L=3.00und11.340016.98192.55192.59020272050016PARANTES
METALICOS PU 90X32X.0.9 mm
L=3.00und4.280816.9872.6972.670202730100020004CONECTOR DE PVC DE
3/4"pza60.00000.5030.0030.002902740100010008TABLERO TD-E AUT
1-2x40A; 5-2x20A; ID 1-2x40 A (INC. ACCESORIOS Y MANO DE
OBRA)und1.0000889.67889.67889.672902740100010009TABLERO GENERAL TG:
IT 1-2x40A; ID 1-2x40 A (INC. ACCESORIOS Y MANO DE
OBRA)und2.0000259.80519.60519.602902740100010011TABLERO TD-E AUT
1-2x40A; 4-2x20A; ID 1-2x40 A (INC. ACCESORIOS Y MANO DE
OBRA)und1.0000845.80845.80845.802902901000020017BANDA
SEALIZADORAm48.19500.167.717.81290290130022AGUAm3147.154310.001,471.541,474.020502902100030011PEGAMENTO
EN BASE A CAUCHO SSINTETICO Y
RESINASgal5.331455.00293.23294.292902902300040004ESPUMA PLASTICA
DURA A/DENSIDAD 2X1 m
E=2"und13.434830.90415.14415.842902902400010030CASETA PREFABRICADA
DE MADERA (3mX4m).und1.0000900.00900.00900.002902902400040008FIERRO
CUADRADO 1/2" x 6mm15.94454.1065.3765.38020291020004JEBE
MICROPOROSO 1"X1
cmund5.7578210.221,210.411,211.26290292010001CORDELm206.19750.1530.9332.56290301000021NIVEL
TOPOGRAFICOhm17.36407.00121.55119.37490301000024TEODOLITO Y
MIRAhm17.364010.00173.64173.644903010300030003SOLDADORA A
GASOLINAhm1.486715.0022.3022.304903010300060008PLANCHA COMPACTADORA
VIBRATORIA 4 HPhm78.740310.00787.41789.14490301100008COMPACTADORA
VIBRATORIA TIPO PLANCHA 4
HPhm6.492712.0077.9277.924903011400020005MARTILLO NEUMATICO DE -
25/29 KGhm24.30005.50133.65133.654903011400060006COMPRESORA
NEUMATICA 93 HP 335-375
PCMhm12.150092.911,128.861,129.954903011600010005CARGADOR SOBRE
LLANTAS DE
100-115PHhm9.3394160.281,496.921,498.01490301190004RODILLO LISO
VIBRATORIO AUTOPROPULSADO 101-135HP 10-12
tonhm0.4706140.0065.8865.77490301200002MOTONIVELADORA DE 125
HPhm0.4706160.0075.3075.414903012100030001WINCHE ELECTRICO 3.6 HP
DE DOS BALDEShm73.344810.00733.45733.45480301220014CAMION VOLQUETE
360 HP 15 m3hm41.3570170.007,030.697,030.69490301220015CAMION
PLATAFORMA 4 X 2 122 HP 8
tonhm2.0000280.00560.00560.00490301220016CAMION SEMITRAYLER 6 X 4
330 HP 35 tonhm2.0000210.00420.00420.004903012900010006VIBRADOR DE
CONCRETO 4 HP
2.40"hm339.286815.005,089.305,089.30480301290006MEZCLADORA DE
CONCRETO (TAMBOR) 11 P3,22
HPhm490.459422.5011,035.3411,035.04490301310003TANQUE ELEVADO PVC -
1100 LTS.pza1.0000296.53296.53296.53290301330008CIZALLA PARA CORTE
DE FIERROhm746.73723.502,613.582,566.91290423130002SEGURIDAD EN
OBRAglb1.00001,750.001,750.001,750.00480427010004MITIGACION E
IMPACTO AMBIENTALglb1.0000200.00200.00200.0047
