Sheet1CdigoDescripcinUnd.CantidadPrecio S/.Parcial S/.323,357.38Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/.Indice Unificado100147010002OPERARIOhh47:31440:38:24944636:38:2400:0000:0000:00.047100147010003OFICIALhh55:17369:21:36166826:24:0000:0000:0000:00.047100147010004PEONhh15:53332:09:361105778:09:3600:0000:0000:00.047100202000010ALAMBRE NEGRO # 16kg20:06108:14:248629:12:0000:0000:0000:00.002100202000015ALAMBRE NEGRO # 8kg33:36108:14:246893:45:3600:0000:0000:00.002100202160003CLAVO PARA MADERA C/C 4pul.kg50:52108:14:245514:57:3600:0000:0000:00.002100203020003ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60kg43:5559:02:24164738:09:3600:0000:0000:00.003100204000000ARENA FINAm323:421771:12:0010139:45:3600:0000:0000:00.004100204000008MATERIAL P/CAMA DE APOYOm300:0072:00:001188:00:0000:0000:0000:00.00400205000004PIEDRA CHANCADA DE 3/4"m305:392542:19:1262402:52:4800:0000:0000:00.005100205000032PIEDRA MEDIANAm343:401771:12:0045071:45:3600:0000:0000:00.00500205010004ARENA GRUESAm330:172033:45:36133847:16:4800:0000:0000:00.00500205300074MATERIAL SELECCIONADOm312:051425:21:3672348:57:3600:0000:00.00500210020067INODORO TANQUE ALTO NORMAL BLANCO INCLUYE ACCESORIOSpza00:004067:45:36223726:48:0000:0000:0000:00.010100210060027DUCHA CROMADA INC.GRIF 1 LLAVEpza00:00984:00:0054120:00:0000:0000:0000:00.010100210230003REGISTRO DE BRONCE DE 4"u00:00196:48:0010824:00:0000:0000:0000:00.010100210280003REJILLA DE BRONCE DE 4"u00:0091:26:2410058:24:0000:0000:0000:00.010100217030010BLOQUE DE CONCRETO HUECO DE 12 X 20 X 40 cmu43:1291:26:241068410:38:2400:0000:0000:00.017100221000001CEMENTO EXTRAFORTE (42.5 kg)bls14:55549:07:12396035:31:1200:0000:0000:00.021100221020016PLANCHA DE ETERNIT 3.00 m x1 mpl04:241279:55:12217697:02:2400:0000:0000:00.021100229060006YESO EN BOLSAS DE 20 kgbls20:0998:24:002916:28:4800:0000:0000:00.029100229720001ACCESORIOS DIVERSOS PVC SAP C-10u00:00516:00:0056760:00:0000:0000:0000:00.029100230460011PEGAMENTO PARA PVC AGUA FORDUITgal21:361771:12:004675:55:1200:0000:0000:00.030100230460048PEGAMENTO DE CONTACTOgal00:001771:12:009741:36:0000:0000:0000:00.030100238000003HORMIGONm342:341771:12:00112007:02:2400:0000:0000:00.038100239050000AGUAm303:59138:57:369808:33:3600:0000:0000:00.030100239160011CORDELml08:157:55:12375:36:0000:0000:0000:00.02900239400008TANQUE BIODIGESTOR DE 600 LTS. C/ACCESORIOSpza00:0028474:33:361566100:48:0000:0000:00.039100243040000MADERA TORNILLOp254:02127:55:12274062:43:1200:0000:0000:00.04300243130012PUERTA APANELADA CON MARCO DE MADERAund00:006101:31:12335583:36:0000:0000:00.04300243130021VENTANA DE MADERA CON MALLA MOSQUITEROund00:00984:00:0054120:00:0000:0000:00.043100244010002ESTACA DE MADERAp220:09112:04:483321:50:2400:0000:0000:00.044100245010001MADERA TORNILLO INCLUYE CORTE PARA ENCOFRADOp244:26127:55:12184779:07:1200:0000:0000:00.045100265700050TIRAFONES PARA ETERNITpza47:3119:40:4830334:48:0000:0000:0000:00.065100268040000SUMIDERO DE BRONCE DE 2"u00:00118:04:4812988:48:0000:0000:0000:00.068100271030069CODO F. G. 1/2x90und00:0060:57:366705:36:0000:0000:0000:00.071100272000118TUBERIA PVC SAP C-10 1/2"ml00:0035:16:4827165:36:0000:0000:0000:00.072100272130001TUBERIA PVC SAL PARA DESAGUE DE 2" X 3 mu00:00264:14:2414533:12:0000:0000:0000:00.072100272130009TUBERIA PVC SAL PARA DESAGUE DE 2"m00:0088:04:4887199:12:0000:0000:0000:00.072100272130011TUBERIA PVC SAL PARA DESAGUE DE 4"m00:00149:02:24145500:14:2400:0000:0000:00.072100272140001CODO PVC SAL DE 2" X 90u00:0059:02:2432472:00:0000:0000:0000:00.072100272170011TEE SANITARIA DOBLE PVC SAL DE 4"u00:00137:45:3615153:36:0000:0000:0000:00.072100272210001SOMBRERO DE VENTILACION PVC SAL DE 2"u00:0059:02:243247:12:0000:0000:0000:00.072100272320002YEE PVC SAL 2"u00:00118:04:4812988:48:0000:0000:0000:00.072100273110002CODO PVC SAL 2" X 90pza00:0059:02:243247:12:0000:0000:0000:00.073100273110004CODO PVC SAL 4" X 90pza00:0098:24:005412:00:0000:0000:0000:00.07300278600003VALVULA COMPUERTA BRONCE 1/2"u00:00295:12:0032472:00:0000:0000:00.078100337020035WINCHA DE 100 mu48:46787:12:003732:57:3600:0000:0000:00.037100348010011MEZCLADORA DE CONCRETO DE 9 -11p3hm49:12284:38:243306:43:1200:0000:0000:00.048100349070004VIBRADOR DE CONCRETO 4 HP 2.40"hm21:21168:00:00975:36:0000:0000:0000:00.049