Código Código Alterno Descripción Und. Cantidad Precio S/.0147000022 470022001 OPERADOR DE EQUIPO LIVIANO hh 144.7343 5.000147010001 470101001 CAPATAZ hh 126.5696 14.350147010002 470102001 OPERARIO hh 5,650.8001 13.100147010003 470103001 OFICIAL hh 866.6308 11.350147010004 470104001 PEON hh 6,900.4316 10.100201000012 010005001 DOSIS QUIMICA DE THORGEL. und 3.0000 67.230202000008 020008001 ALAMBRE NEGRO RECOCIDO # 8 kg 47.2720 4.620202010005 020105001 CLAVOS PARA MADERA C/C 3" kg 218.7893 4.620202020004 020204001 CLAVOS Fo No C/C 3" kg 47.2720 4.620202020007 020207001 CLAVOS Fo No C/C 3/4" kg 0.3780 4.620202020054 020200001 CLAVOS DE FIJACION 1 " cto 2.3402 4.180202040009 020409001 ALAMBRE NEGRO N°16 kg 293.8212 4.620202040010 020410001 ALAMBRE NEGRO N°8 kg 250.3380 4.620202110099 021199001 REJILLA C/PERFIL 1 1/4"X1/4"+L 1 1/1/4" m2 228.5535 25.650202500002 025001001 ACERO ESTRUCTURAL A-36 2"x4"x3mmx6m kg 11,975.3316 7.550202720007 027202001 PUERTA METALICA und 1.0000 220.000202720008 027202001 PUERTA METALICA 3 X 3 und 4.0000 420.000202940003 029403001 TUBO DE ACERO 1 1/2" X 5.5 MTS. pza 16.0000 185.000202970042 029709001 ACERO CORRUGADO Ø 1/2" kg 5,141.8710 22.340204000000 040000001 ARENA FINA m3 29.4468 85.000204010003 040103001 TIERRA DE CHACRA O VEGETAL m3 1.4000 67.230205000003 050003001 PIEDRA CHANCADA DE 1/2" m3 47.6264 90.000205000011 050011001 PIEDRA MEDIANA DE 6" m3 38.2905 90.000205000022 050022001 GRAVA CANTO RODADO m3 13.5171 85.000205010004 050104001 ARENA GRUESA m3 75.2252 80.000205030006 050306001 MATERIAL GRANULAR MAX 6" m3 102.1080 85.000205030076 050308001 MATERIAL GRANULAR, MAX 3/4" m3 34.0320 90.000206010051 060150001 CONECTOR DE COBRE und 1.0000 9.700207010006 070106001 CABLE TW # 2 AWG - 35 MM2. m 5.0000 6.500207040046 070418001 CABLE ELECTRICO 1X2.5MM2 THW 90 + 2X4.0 m 9,388.0000 1.530207040047 070418001 CABLE ELECTRICO 3X2.5MM2 THW 90 m 10.0000 1.610210020012 100212001 INODORO TQUE. BAJO NORMAL COLOR C/A. und 6.0000 218.490210050008 100508001 URINARIO PICO BLANCO und 3.0000 172.380210120051 101251001 LLAVE PARA DUCHA und 10.0000 85.390210150020 101520001 REGISTRO DE BRONCE DE 2" und 9.6444 8.400210150059 101559001 SUMIDERO CROMADO DE 2" und 7.7166 8.400210150099 101514001 PERNO DE ANCLAJE CON TUERCA Y HUACHA und 0.8800 5.250210600004 106004001 DUCHA CROMADA SIMPLE und 10.0000 45.370211210022 112122001 LAMPARA DE VAPOR DE SODIO 150W pza 4.0000 365.300211210029 112129001 LAMPARA DE VAPOR DE SODIO DE 400W und 14.0000 440.390211210099 112190001 LÁMPARAS FLUORESCENTES TUBULARES DEpza 18.0000 26.190211210100 112130001 LÁMPARA FLUORESCENTE COMPACTA INTEG pza 9.0000 38.050212000049 120010001 TABLERO MONOFASICO DE 24 POLOS und 1.0000 139.000212090003 120903001 CAJA OCTOGONAL GALV. LIVIANA 4"x4"x2 1/2 und 396.0000 2.800212090004 120904001 CAJA RECTANG GALV 4"X2 1/8" und 342.0000 2.800212090034 120934001 CAJA RECTANGULAR DE 58mm x 93mm und 253.0000 2.800212220067 122266001 PLACAS GYPLAC (1.22X2.44m) e=1/2" - PLANC pln 86.5874 7.310212310015 123115001 INTERRUPTOR SIMPLE pza 252.0000 10.510212310016 123116001 INTERRUPTOR DOBLE pza 36.0000 13.470212320002 123202001 INTERRUPTOR CONMUTACION pza 4.0000 14.700212320042 123221001 INTERRUPTOR TERMOMAGNETICO 2X16A pza 3.0000 37.150212320043 123221001 INTERRUPTOR TERMOMAGNETICO 2X20A pza 3.0000 37.150212340002 123402001 TOMACORRIENTE CON TOMA A TIERRA und 342.0000 15.170212400085 124070001 INTERRUPTOR DIFERENCIAL 3X25 A 30mA. pza 1.0000 43.500212400086 124070001 INTERRUPTOR DIFERENCIAL 2X25 A 30mA. pza 3.0000 43.500213000015 130015001 ASFALTO JUNTA kg 21.1572 20.170217000024 170024001 LADRILLO PANDERETA DE ARCILLA 9X12X24 und 81.8400 0.440217040050 170450001 Ladrillo King Kong de 18 huecos und 5,148.4400 0.480217050031 170531001 Ladrillo King Kong 18 huecos und 15,763.1600 0.480217220005 172202001 CAJA DE REGISTRO DE Cº PUESTA A TIERRA und 1.0000 37.820221000000 210000001 CEMENTO PORTLAND TIPO I (42.5KG) BOL 1,227.3406 18.64

0224000029 240029001 CERAMICO PARA PARED 20X30 CM. m2 168.9765 9.450224090051 240950001 CONTRAZOCALO DE CERAMICO 45 X 10cm m 35.7000 12.100226060021 260600001 TORNILLO GYPLAC / SUPERBOARD mll 2.3402 6.750226060022 260600001 TORNILLO WAFER mll 1.1701 9.460226540013 265413001 CERRADURA FORTE 220 pza 25.0000 75.300227020012 270211001 FULMINANTE MARRON CAL 22 cto 2.3402 6.060229030003 290303001 YESO EN BOLSAS DE 18 KG. BOL 1.1818 9.900229080072 290810001 VARILLA DE COBRE Ø 5/8" X 2.40M pza 1.0000 142.850229500091 295091001 SOLDADURA kg 113.1067 12.000230010001 300101001 CAL HIDRATADA DE 30 Kg BOL 58.2860 16.160230320008 303202001 LAVATORIO DE PARED DE COLOR 1 LLAVE und 6.0000 100.840230460011 304611001 PEGAMENTO PARA PVC AGUA FORDUIT gln 2.3937 75.630230480032 304832001 CINTA TEFLON pza 1.4420 1.600230510002 305102001 FRAGUA NEGRA kg 40.2325 6.200230850011 308501001 SIKAFLEX 11 FC PLUS BLANCOCJ12CARTX310 TUB 1.0000 326.700230900005 309005001 IMPRIMANTE kg 242.3040 0.750230990019 309919001 LIJA und 201.9200 2.030232000029 320029001 FLETE TRANSPORTE LOCAL kg 8,761.4300 1.500238000000 380000001 HORMIGON m3 76.5810 80.000239020100 390223001 LIJA DE AGUA PARA METAL # 120 pza 4.6804 1.190239050000 390500001 AGUA m3 64.7319 1.000239500100 395095001 CINTA P/JUNTA PAPEL 52mmx75m rll 4.6804 4.390240000005 400005001 LOSETA VENECIANA COLOR CLARO 40x40cm m2 160.8285 32.000243000023 430023001 MADERA ESCOGIDA PARA REGLAS (CEDRO) p2 1.9740 0.500243000024 430024001 MADERA ANDAMIAJE p2 37.9008 1.500243000025 430025001 MADERA NACIONAL P/ENCOFRADO-CARP p2 12.0204 2.940243010003 430103001 MADERA TORNILLO p2 2.3200 3.100243160052 431652001 REGLA DE MADERA p2 3.1722 0.500243550001 435501001 ANDAMIO DE MADERA p2 491.9226 2.940243940003 439403001 MADERA EUCALIPTO PARA ENCOFRADO p2 4,297.4690 2.940244000016 440016001 MADERA TORNILLO CEPILLADA p2 242.1268 2.250244010000 440100001 ESTACA DE MADERA p2 4.7272 2.940244030017 440317001 TRIPLAY DE 4'x8'x 12 mm pln 4.2545 26.400245010001 450101001 MADERA TORNILLO INC.CORTE P/ENCOFRAD p2 1,418.1600 2.940250010001 500100001 CAJA DE DESAGUE DE 60 x 30 cm und 26.0000 37.820250060024 500613001 TAPA C/MARCO FºFº DE DESAGUE 60 x 30 cm pza 26.0000 25.300252610011 526101001 PARANTES METALICOS (64x64mm) L=3.05m und 93.6080 2.440252610012 526101001 RIELES METALICOS (65x65mm) L=3.05m und 40.9535 1.870254010051 540151001 PINTURA LATEX gln 88.6668 50.000254060000 540600001 PINTURA ANTICORROSIVA gln 11.0883 120.000254060023 540623001 PINTURA ANTICORROSIVA EPOX-USO NAVAL gln 0.1212 27.880254110016 541116001 ESMALTE gln 1.4182 27.880254220021 542204001 PINTURA EPOXICA gln 11.0883 35.000254400004 544003001 PASTA P/JUNTA WESTPAC (BALDE) 4.5 GLN kg 7.0206 1.800256010100 560199001 POLICARBONATO ALVEOLAR 5.95m x 2.10m x pln 187.0552 350.000256990025 569905001 PUERTA METALICA DE 0.90X2.20M (una hoja) und 5.0000 190.000256990027 569905001 PUERTA ACRILICA DE 0.60X1.50M (una hoja) und 8.0000 175.230256990028 569905001 PUERTA DE MELAMINE DE 0.90X1.80M (una hojund 6.0000 168.630256990031 569906001 PUERTA METALICA PM7 0.90X 1.75 und 3.0000 150.000256990032 569905001 PUERTA METALICA DE 0.90X2.20M (una hoja) und 2.0000 190.000256990033 569905001 PUERTA ACRILICA DE 0.60X1.80M (una hoja) und 2.0000 178.200259010003 590103001 CALAMINA GALV. DE 1.83X0.83X25 MM pln 13.9000 165.300260000002 600002001 TEKNOPOR DE 1" x 4' x 8' pln 38.4528 15.120265010009 650109001 TUB. FO.GO. PESADO C-40 1" m 24.5964 25.770265020101 650284001 m 20.2000 27.770265030013 650313001 TEE DE Fo. GALVANIZADO DE 1" und 24.1188 4.500265050011 650511001 UNION UNIVERSAL DE Fo. GALV. DE 1/2" und 16.0000 3.500265050013 650513001 UNION UNIVERSAL DE Fo. GALV. DE 1" und 3.0000 4.500265050014 650514001 UNION UNIVERSAL DE Fo. GALV. DE 1 1/4" und 5.0000 6.500265050015 650515001 UNION UNIVERSAL DE Fo. GALV. DE 1 1/2" und 2.0000 6.500265050022 650521001 UNION ROSCADA DE F°G° DE 1 1/4" und 20.2000 2.670265330018 653318001 TEE DE F° GALV. DE Ý 1" und 1.0000 3.64

TUBERIA F°G° 1 1/4"

0265380006 653806001 UNION UNIVERSAL F° GALVANIZADO 1 1/4" pza 1.0000 1.680265390067 653930001 TAPON CEBADO pza 1.0000 2.740265900052 659051001 ESCALERA DE GATO pza 1.0000 1,200.000272000081 720081001 TUB. PVC SAP PRESION P/AGUA C-10 R. 1/2" m 118.7795 10.590272000082 720082001 TUB. PVC SAP PRESION P/AGUA C-10 R. 3/4" m 28.7500 15.080272000083 720083001 TUB. PVC SAP PRESION P/AGUA C-10 R. 1" m 19.7863 21.950272000100 720072001 TUB. PVC SAP PRESION C-10 EC DE 3/4" m 52.8675 15.080272010013 720113001 TEE 3/4" pza 4.0000 4.500272020000 720200001 REDUCCION R PVC SAP P/AGUA 3/4" A 1/2" und 5.0000 4.500272030037 720337001 TEE 1" pza 2.0000 6.500272030038 720337001 Tee 1 1/4" x 90° F° G° - Agua pza 4.0000 4.150272040046 720446001 TEE 1/2" pza 17.0000 3.500272060001 720601001 CODO DE 90°C/R PVC SAP P/AGUA DE 3/4" und 86.5000 3.500272070000 720700001 TEE PVC SAP DE 1/2" C/R PARA AGUA und 63.2765 3.500272070001 720701001 TEE PVC SAP 3/4" C/R P/AGUA und 50.8535 3.500272070002 720702001 TEE R PVC SAP P/AGUA DE 1" und 19.4021 3.500272080011 720811001 TUB. PVC SAP P/INST. ELECT. DE 1" m 5.0000 12.000272090002 720902001 CURVA PESADO PVC SAP P/INST. ELECT. 1" und 1.0000 1.500272130009 721309001 TUB. PVC SAL P/DESAGUE DE 2" m 18.0000 3.920272140000 721400001 CODO DE 90° PVC SAL DE 1 1/4" und 0.0000 6.500272140025 721411001 CODO DE 90º PVC SAL DE 4" und 3.2000 4.500272140026 721402001 CODO DE 90º PVC SAL DE 2" und 54.0000 3.500272140027 721400001 CODO DE 90° PVC SAL DE 1" und 5.0000 4.500272150074 721558001 REDUCC.PVC SAP S-PRESION 1 1/4" X 1" pza 0.0000 9.500272190001 721901001 TRAMPA "P" PVC SAL DE 2" und 9.6444 6.500272190009 721909001 TRAMPA "S" PVC SAL DE 2" und 24.0000 6.500272240007 722407001 TUB. PVC SEL P/INST. ELECT. DE 1/2" m 4,889.0000 3.670272250000 722500001 CURVA LIVIANO PVC SEL P/INST. ELECT 1/2" und 1,944.0000 4.240272310002 723102001 ADAPTADOR PVC SAP 1 1/2" und 2.0000 9.850272310003 723103001 ADAPTADOR PVC SAP 1 1/4" und 1.0000 1.680272320002 723202001 YEE PVC SAL 2" und 11.5500 3.500272320003 723203001 YEE PVC SAL C/REDUCC. 4" - 2" und 15.0000 4.500272530034 725334001 CODO PVC SAP 2" X 90° pza 18.0000 3.500272530069 725346001 Codo PVC 1/2" x 90° - Agua pza 0.0000 3.500272530070 725346001 Codo PVC 3/4" x 90° - Agua pza 0.0000 3.500272530071 725346001 Codo PVC 1" x 90° - Agua pza 11.0000 4.500272910100 729115001 ACCESORIOS PARA POLICARBONATO GLB 116.9095 2.500273010026 730126001 TUBERIA PVC SAL 2" m 45.2025 3.920273010029 730129001 TUBERIA PVC SAL 4" m 156.3975 6.860273110002 731102001 CODOS PVC SAL 2" X 90° pza 8.4000 3.500273110004 731104001 CODOS PVC SAL 4" X 90° pza 27.1500 4.500273110052 731152001 CODOS PVC SAL 2" X 45° pza 2.1000 3.500273110054 731154001 CODOS PVC SAL 4" X 45° pza 17.8500 4.500273130008 731308001 TEE PVC SAL 4" X 2" pza 28.7166 4.500273130024 731306001 TEE PVC SAL 4" X 4" und 8.0000 4.500273130025 731303001 TEE PVC SAL 2" X 2" und 7.7166 3.500273160007 731607001 YEE PVC SAL DE 4" X 4" pza 20.0000 4.500273160057 731605001 YEE PVC SAL DE 4" X 2" und 12.0000 4.500273160058 731602001 YEE PVC SAL DE 2" X 2" und 3.8583 3.500273180019 731819001 REDUCCION PVC 1" A 3/4" pza 1.0000 7.500274070002 740702001 CODO PVC SEL 1/2" X90° und 22.0000 4.240276120082 761210001 VALVULA FLOTADOR 3/4" und 2.0000 9.850277000002 770002001 VALVULA COMPUERTA DE BRONCE DE 1/2" und 8.0000 9.850277000004 770004001 VALVULA COMPUERTA DE BRONCE DE 1" und 6.1188 9.850277020052 770205001 VALVULA DE COMPUERTA DE BRONCE DE 1 1/und 1.0000 9.500277030004 770304001 VALVULA CHECK DE BRONCE DE 1" und 2.0000 9.850277030018 770305001 Valvula de Pie mas canastilla de succion 1 1/4" und 1.0000 33.610277080003 770803001 REGISTRO ROSCADO DE BRONCE DE 4" pza 3.0000 12.300277120001 771201001 SUMIDERO DE BRONCE DE 2" pza 18.0000 8.400279000015 790015001 VIDRIO TRANSPAR.INCOLOR DOBLE p2 370.1400 4.850299010001 PLANCHA DE MELAMINA m2 21.7200 7.800348010009 480109001 MEZCLADORA 11 P3 hm 0.2027 69.58

0348210003 482103001 EQUIPO DE SOLDAR hm 88.7062 15.000348210052 482152001 EQUIPO DE CORTE hm 88.7062 12.000348800004 488004001 ANDAMIO METALICO hm 385.2774 1.000349050032 490501001 AMOLADORA 4" hm 88.7062 2.430349070001 490701001 VIBRADOR DE CONCRETO 4 HP 1.35" hm 8.7058 5.380349070006 490706001 VIBRADOR DE 3/4" - 2" CONCRETO hm 3.9903 5.380349100007 491007001 MEZCLADORA CONCRETO TAMBOR 18HP 11P hm 115.6703 12.600349100021 491021001 PLANCHA COMPACTADORA hm 51.1618 15.000349340002 493402001 CAMION GRUA (BRAZO ARTICULADO) hm 53.2237 200.00

Parcial S/.6 Presupuestado S/. Incidencia % Incid. Acum. Indice Unificado

723.67 723.39 47

1,816.27 1,816.67 47

74,025.49 74,037.58 47

9,836.27 9,839.43 47

69,694.36 69,691.11 47

201.69 201.69 06

218.40 217.45 02

1,010.81 1,013.84 02

218.40 217.45 02

1.75 1.74 02

9.78 9.36 02

1,357.46 1,371.17 02

1,156.56 1,159.89 02

5,862.40 5,861.85 02

90,413.75 90,369.40 02

220.00 220.00 02

1,680.00 1,680.00 02

2,960.00 2,960.00 02

114,869.39 114,884.08 02

2,502.98 2,504.21 04

94.12 94.12 04

4,286.38 4,286.37 05

3,446.14 3,446.15 05

1,148.95 1,148.95 05

6,018.02 6,018.01 05

8,679.18 8,679.18 05

3,062.88 3,062.88 05

9.70 9.70 06

32.50 32.50 07

14,363.64 14,363.64 07

16.10 16.10 07

1,310.94 1,310.94 10

517.14 517.14 10

853.90 853.90 10

81.01 81.00 10

64.82 64.80 10

4.62 4.64 10

453.70 453.70 10

1,461.20 1,461.20 11

6,165.46 6,165.46 11

471.42 471.42 11

342.45 342.45 11

139.00 139.00 12

1,108.80 1,108.80 12

957.60 957.60 12

708.40 708.40 12

632.95 633.02 12

2,648.52 2,648.52 12

484.92 484.92 12

58.80 58.80 12

111.45 111.45 12

111.45 111.45 12

5,188.14 5,188.14 12

43.50 43.50 12

130.50 130.50 12

426.74 427.06 13

36.01 36.01 17

2,471.25 2,471.25 17

7,566.32 7,566.32 17

37.82 37.82 17

22,877.62 22,873.89 21

1,596.83 1,596.43 24

431.97 432.14 24

15.80 16.38 26

11.07 10.53 26

1,882.50 1,882.50 26

14.18 14.04 27

11.70 11.82 29

142.85 142.85 02

1,357.28 1,357.28 29

941.90 940.90 30

605.04 605.04 30

181.04 181.29 30

2.31 2.88 30

249.44 249.44 30

326.70 326.70 30

181.73 177.70 30

409.90 403.85 30

13,142.15 13,142.37 32

6,126.48 6,126.48 38

5.57 5.85 39

64.73 66.12 39

20.55 21.06 39

5,146.51 5,146.51 40

0.99 0.79 43

56.85 56.85 43

35.34 35.34 43

7.19 7.20 43

1.59 2.12 43

1,446.25 1,450.54 43

12,634.56 12,633.72 43

544.79 546.87 44

13.90 14.18 44

112.32 113.45 44

4,169.39 4,169.39 45

983.32 983.32 50

657.80 657.80 50

228.40 228.17 52

76.58 76.06 52

4,433.34 4,433.34 54

1,330.60 1,330.59 54

3.38 3.43 54

39.54 40.18 54

388.09 443.53 54

12.64 12.87 54

65,469.32 65,469.32 56

950.00 950.00 56

1,401.84 1,401.84 56

1,011.78 1,011.78 56

450.00 450.00 56

380.00 380.00 56

356.40 356.40 56

2,297.67 2,297.95 59

581.41 581.53 60

633.85 633.78 65

560.95 560.95 65

108.53 108.65 65

56.00 56.00 65

13.50 13.50 65

32.50 32.50 65

13.00 13.00 65

53.93 53.93 65

3.64 3.64 65

1.68 1.68 65

2.74 2.74 65

1,200.00 1,200.00 65

1,257.87 1,258.01 72

433.55 433.50 72

434.31 434.34 72

797.24 797.04 72

18.00 18.00 72

22.50 22.50 72

13.00 13.00 72

16.60 16.60 72

59.50 59.50 72

302.75 302.75 72

221.47 221.78 72

177.99 178.24 72

67.91 68.00 72

60.00 60.00 72

1.50 1.50 72

70.56 70.56 72

0.00 0.00 72

14.40 14.40 72

189.00 189.00 72

22.50 22.50 72

0.00 0.00 72

62.69 62.64 72

156.00 156.00 72

17,942.63 17,942.63 72

8,242.56 8,242.56 72

19.70 19.70 72

1.68 1.68 72

40.43 40.48 72

67.50 67.50 72

63.00 63.00 72

0.00 0.00 72

0.00 0.00 72

49.50 49.50 72

292.27 303.96 72

177.19 177.37 73

1,072.89 1,072.44 73

29.40 29.44 73

122.17 122.29 73

7.35 7.36 73

80.33 80.41 73

129.22 129.33 73

36.00 36.00 73

27.01 27.00 73

90.00 90.08 73

54.00 54.00 29

13.50 13.50 73

7.50 7.50 73

93.28 93.28 74

19.70 19.70 76

78.80 78.80 77

60.27 60.32 77

9.50 9.50 77

19.70 19.70 77

33.61 33.61 77

36.90 36.90 77

151.20 151.20 77

1,795.18 1,795.18 79

169.42 169.42

14.10 14.10 48

1,330.59 1,330.59 48

1,064.47 1,108.83 48

385.28 432.20 48

215.56 221.76 49

46.84 46.82 49

21.47 21.55 49

1,457.44 1,457.42 49

767.43 767.37 49

10,644.74 10,644.74 49