Sheet1CdigoDescripcinUnd.CantidadPrecio S/.Parcial S/.1,621,930.22Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/.Indice Unificado1/43/81/2"00202970045ACERO CORRUGADO f'y=4200 kg/cm2 GRADO 60kg16,769.69006.00100,618.140.00001.000000036.816.4288.912800239050000AGUAm392.16263.00276.490.00001.0000003913.142536475900239080122AGUA PUESTA EN OBRAm3424.82573.001,274.480.00001.0000003900202000007ALAMBRE NEGRO RECOCIDO # 16kg470.04006.002,820.240.00001.0000000255.55.0416.400202000008ALAMBRE NEGRO RECOCIDO # 8kg293.00896.001,758.050.00001.000000024.0855.513.25396825400230510102ANILLO DE CERA PARA INODOROund560.000014.007,840.000.00001.0000003000204000000ARENA FINAm3349.268677.0026,893.680.00001.000000047700205010004ARENA GRUESAm3819.902177.0063,132.460.00001.00000005CONFITILLO6500217020014BLOQUE DE CEMENTO DE 0.15X0.20X0.40Mund83,790.00002.20184,338.000.00001.000000172.200206060002CABLE N 10 AWGrll0.50001.200.600.00001.0000000600206060003CABLE N 14 AWGrll1.00001.201.200.00001.0000000600207030000CABLE THW # 14 AWGm3,360.00001.204,032.000.00001.0000000700273500011CAJA DE PASE OCTOGONAL SAP 100X40mmund560.00001.50840.000.00001.000000731/4"60.22892.0522.92397660823.21637426900273500012CAJA RECTANGULAR SAP DE 100X55X50mmund739.76001.501,109.640.00001.000000733/8"140.5695.042.77777777783.055555555600221000093CEMENTO PORTLAND TIPO I (42.5KG)BOL10,849.441524.80269,066.150.00001.0000002124.724.81/2"250.9998.912.80583613923.086419753100229040100CINTA AISLANTE 3/4" X 20mund112.00001.00112.000.00001.0000002900229130010CINTA TEFLONund112.00001.20134.400.00001.0000002900202010001CLAVOS PARA MADERA C/C 1"kg42.00005.50231.000.00001.00000002500202010003CLAVOS PARA MADERA C/C 2"kg21.28005.50117.040.00001.00000002500202010005CLAVOS PARA MADERA C/C 3"kg511.34105.502,812.380.00001.0000000255.500202010007CLAVOS PARA MADERA C/C 4"kg92.12105.50506.670.00001.000000024.0855.500272140032CODO PVC-SAL 1/2"x90und560.00002.001,120.000.00001.0000007200272140033CODO PVC-SAL 1/2"x90 MIXTAund1,120.00005.005,600.000.00001.0000007200273010041CODO PVC-SAL 2"X45und1,680.00006.5010,920.000.00001.0000006700273010042CODO PVC-SAL 2"X90und1,680.00005.008,400.000.00001.0000006700273010044CODO PVC-SAL 4"X45und728.00002.001,456.000.00001.0000006700272530079CODO PVC-SAP C/R 1/2"X 90und2,240.00001.503,360.000.00001.000000721.300272530080CODO PVC-SAP S/P 1/2"X 45und560.00001.50840.000.00001.0000007200239020071COLA SINTETICAgln67.200025.001,680.000.00001.0000003900274020026CONEXIONES PVC-SAP 3/4" ELECTRICAS (20mm)und1,736.00001.502,604.000.00001.0000007400229220002CORDELrll3.174010.0031.740.00001.0000002900274020025CURVAS PVC-SAP ELECTRICAS 3/4" (20mm)und2,340.80001.503,511.200.00001.0000007400210110101DESAGUE P/LAVATORIO 1 1/4" C/TAPON Y CADENAund560.000050.0028,000.000.00001.0000001000210060011DUCHA ESPAOLAund560.000025.0014,000.000.00001.0000001000211210102FOCOS 100 Wund560.000015.008,400.000.00001.0000001100234010053GASOLINAgln405.376015.006,080.640.00001.0000003484OCT 1500238000000HORMIGONm31,001.432477.0077,110.290.00001.000000386500239500108IMPRESION DE FORMATOScto7.200035.00252.000.00001.0000003900230900005IMPRIMANTEkg1,853.208010.0018,532.080.00001.0000003000210020056INODORO NACIONAL TOP PIECE TAZA COLOR BLANCOund560.0000180.00100,800.000.00001.00000010180.22OLIVO00212020103INTERRUPTOR UNIPOLAR SIMPLEund560.00006.003,360.000.00001.0000001200210040101LAVATORIO NACIONAL FONTANA BLANCOund560.0000130.0072,800.000.00001.00000010129.400239020101LIJA PARA PAREDplg3,578.40002.107,514.640.00001.00000039N40 Y 60 2.100239020100LIJAR PARA MADERA #100plg616.00002.101,293.600.00001.0000003700276010030LLAVE DE PASOund560.000010.005,600.000.00001.0000007600210120052LLAVE PARA LAVATORIOund560.000010.005,600.000.00001.0000001000243110012MADERA AGUANOp210,080.00003.5035,280.000.00001.0000004300243100005MADERA PINOp245.36003.00136.080.00001.0000004300243010003MADERA TORNILLOp214,337.28602.5035,843.210.00001.00000043MADERA CORRIENTE1.5 X 8 X 10171000229150001OCRE ROJOkg21.16005.00105.800.00001.000000291.7100239500105PAPEL BOND A4cto42.00001.0042.000.00001.0000003900230460035PEGAMENTO PARA PVC 1/4 GLNund213.0800120.0025,569.600.00001.0000003010000202080012PERNO DE ANCLAJE PARA SUJECION DE INODORO SIN CAPUCHON PLASTICOund1,120.00001.001,120.000.00001.0000000200210150105PERNO DE TAZA DE TANQUEund1,120.00002.002,240.000.00001.0000001000253000002PETROLEO DIESEL # 2gln36.250015.20551.000.00001.00000053B-5 15.200205000003PIEDRA CHANCADA DE 1/2"m396.800077.007,453.600.00001.0000000500254060031PINTURA ESMALTEgln10.580025.00264.500.00001.0000005400254030044PINTURA LATEX LAVABLEgln684.326236.0024,635.740.00001.0000005400254030045PINTURA LATEX SUPERMATEgln507.996745.0022,859.850.00001.0000005400229710006POLIETILENO EXPANDIDOm225.920015.00388.800.00001.0000003900273180036REDUCCION PVC-SAL 4" A 2"und1,456.000025.0036,400.000.00001.0000006700239500107SERVICIO DE FOTOCOPIASglb6.000030.00180.000.00001.0000003900232010118SERVICIO DE TRANSPORTE DE MATERIALESglb1.000030,000.0030,000.000.00001.0000003200273140007SOMBRERO DE VENTILACION PVC-SAL DE 1/4 GLNund1,680.00004.006,720.000.00001.0000006700212500081SOQUETEund560.00003.001,680.000.00001.0000001200273130025TEE PVC-SAL 4"und728.00006.004,368.000.00001.0000006700272130068TEE PVC-SAP S/P 1/2"und2,800.00003.008,400.000.00001.0000007200272170102TEE SANITARIA PVC-SAL DE 1/2"und1,120.00004.004,480.000.00001.0000006700272170103TEE SANITARIA PVC-SAL DE 1/2" CON ROSCAund560.00002.501,400.000.00001.0000006700273130023TEE SANITARIA PVC-SAL DE 2"und1,680.00006.0010,080.000.00001.0000006700259000034TEJA ANDINA DE 1.10X45CMund1,574.166045.0070,837.470.00001.0000005900230020113TIZA BOLSA DE 40kgBOL42.32008.00338.560.00001.0000003000210120051TRAMPA "P" CROMADA P/LAVAT. 1 1/4"und560.000012.006,720.000.00001.0000001000273130024TRAMPA PVC-SAL DE 2"und3,360.000012.0040,320.000.00001.0000006700272000118TUBERIA PVC SAP C-10 SP DE 1/2" x 5mm4,200.00003.0012,600.000.00001.00000072UND13TUB PVC 1/2 SAP C-10800273010039TUBERIA PVC-SAL 2"X3mm5,040.000010.7053,928.000.00001.0000006710.700273010040TUBERIA PVC-SAL 2"X3m PARA VENTILACIONund4,200.000010.2042,840.000.00001.0000006700273010043TUBERIA PVC-SAL 4"X3mm946.400023.0021,767.200.00001.000000672327.500274010094TUBERIA PVC-SAP ELECTRICAS DE 1"X3m (25mm)und10.000010.00100.000.00001.0000007400274010095TUBERIA PVC-SAP ELECTRICAS DE 3/4"X3m (20mm)m3,197.60003.009,592.800.00001.0000007400210140081TUBO DE ABASTO 1/2"und1,120.00005.005,600.000.00001.0000001000210140080TUBO DE ABASTO ALUMINIO TRENZADO 1/2"X7/8"und560.000012.006,720.000.00001.0000002900272580025UNION PVC DE 1/2" C/ROSCAund1,680.00005.008,400.000.00001.0000007200272580026UNION PVC DE 1/2" S/ROSCAund1,120.00003.003,360.000.00001.0000007200274020027UNIONES PVC-SAP 3/4" ELECTRICAS (20mm)und560.00001.50840.000.00001.0000007400210510041UAS DE SUJECION PARA LAVATORIOund560.00002.001,120.000.00001.0000001000239500106UTILES DE OFICINAmes6.00001,200.007,200.000.00001.0000003900273130026YEE PVC-SAL 4"und728.00004.002,912.000.00001.0000006700273130027YEE PVC-SAL 4"X3"und728.00005.003,640.000.00001.0000006700229030100YESO BOLSAS DE 28 KG.BOL764.40008.006,115.200.00001.00000029730GUANTES DE CUEROPAR10.0030GUANTES DE JEBEPAR10.0045BOTAS DE JEBE (39,40,41)PAR25.0045CASCO DE SEGURIDAD VERDEund9.503CASCO DE SEGURIDAD BLANCOund38.0050CHALECOS DE IDENTIFICACION C/LOGOund36.5020PROTECTOR NASALund4.50LENTEDS E PROTECCIONund9.80