Sheet1CdigoDescripcinUnd.CantidadPrecio S/.Parcial S/.188,980.59Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/.Indice Unificado00101010002CAPATAZhh258.910313.703,547.070.00001.0000004700101010003OPERARIOhh818.007912.3910,135.120.00001.0000004700101010004OFICIALhh618.594110.466,470.490.00001.0000004700101010005PEONhh2,700.27089.1824,788.490.00001.0000004700101030000TOPOGRAFOhh37.530512.39465.000.00001.00000000102020003ALMACENEROmes1.000011.4111.410.00001.00000000201020012GRASA NEGRAkg0.560317.629.870.00001.000000002010500010001ASFALTO RC-250gal4.914015.1374.350.00001.00000013002010500010004ASFALTO LIQUIDO RC-250gal6.511215.1398.510.00001.0000001300203010007ALMACENmes1.0000120.00120.000.00001.000000002040100010001ALAMBRE NEGRO RECOCIDO N 8kg166.41603.81634.040.00001.00000002002040100020001ALAMBRE NEGRO N 16kg12.86764.2254.300.00001.00000000204030005ACERO REFORZADO FY=4200 GRADO 60kg10.000038.98389.800.00001.00000000204080001ACERO LISO 5/8kg179.32134.61826.670.00001.000000002041200010004CLAVOS PARA MADERA CON CABEZA DE 2 1/2"kg1.66163.816.330.00001.000000002041200010005CLAVOS PARA MADERA CON CABEZA DE 3"kg192.74963.81734.380.00001.00000002002041200010007CLAVOS PARA MADERA CON CABEZA DE 4"kg18.60803.8170.900.00001.0000000200204120004CLAVOS DE ALUMINIO DE 3kg1.28403.814.890.00001.000000002070200010001ARENA FINAm34.0922110.00450.140.00001.000000002070200010002ARENA GRUESAm330.492375.002,286.920.00001.0000000400207030001HORMIGONm353.626460.003,217.580.00001.0000000500207040001MATERIAL CLASIFICADO PARA BASEm30.028841.951.210.00001.00000000207040002AFIRMADO PARA BASE (INCLUYE TRASLADO)m3199.036886.2617,168.910.00001.00000000207040003MATERIAL DE PRESTAMO SELECCIONADO A OBRAm3212.616041.958,919.240.00001.000000002070500010002TIERRA DE CHACRA O VEGETALm315.051630.00451.550.00001.00000000213010001CEMENTO PORTLAND TIPO I (42.5 kg)bol442.969217.377,694.380.00001.0000002100213030001YESObol43.59383.90170.020.00001.00000000219010012DISEO DE MEZCLASglb3.0000381.351,144.050.00001.00000000219030002PRUEBA DE CONCRETO ROTURAund3.000025.4276.260.00001.00000000219090001TAPA DE CONCRETO ARMADO DE DESAG.3X6I/FLETEund10.000020.00200.000.00001.00000000219100001CAJAS DE C/SIMPLE P/MEDIDOR AGUA T/ESALpza10.000021.19211.900.00001.000000002191000010001CAJAS DE REGISTRO DE C-S P/DESAGUE T-ESALpza10.000030.09300.900.00001.00000000222230002PRUEBAS DE DENSIDAD DE CAMPOund4.000030.00120.000.00001.00000000228100001REGLA DE MADERAp21.605025.4240.800.00001.00000000231010001MADERA TORNILLO CEPILLADOp2311.20266.532,032.150.00001.00000043002310100010001MADERA TORNILLO INC. CORTE P/ENCOFRADOp22,772.96343.7610,426.340.00001.00000000231010003REGLA DE ALUMNIOpza1.756025.4244.640.00001.00000000238010001LIJA PARA METALpza40.14001.6967.840.00001.00000000240020016PINTURA ESMALTE SINTETICOgal3.642024.5889.520.00001.00000000240020017PINTURA ESMALTE PARA TRAFICOglb0.416029.6612.340.00001.00000000240070001PINTURA ANTICORROSIVAgal0.168622.563.800.00001.0000005400240080012THINNERgal5.779215.2588.130.00001.00000000240080022BROCHApza0.11546.360.730.00001.000000002410100020002CINTA AUTOADHESIVA MASKING 3/4pza0.52002.901.510.00001.00000000259010002CIZALLA P/CORTE DE FIERROhm2.68142.546.810.00001.00000000276010010WINCHA DE 50mhe8.926938.14340.470.00001.00000000290130021AGUAm3184.30241.26232.220.00001.00000000290230059BARRENO DE 7/8" x 3 HPund8.5128294.122,503.780.00001.0000003000292010001CORDELm115.22460.1719.590.00001.00000000292010004CHAMPA SELECTOm243.900515.00658.510.00001.00000000292010005GIGANTOGRAFIA SEGUN DISEOm212.090025.00302.250.00001.000000003010000020001NIVEL TOPOGRAFICOhe37.530525.00938.260.00001.00000000301000011TEODOLITOhm70.981140.002,839.240.00001.00000000301100007COMPACTADOR VIBR.TIPO PLANCHA 5.8 HPhm212.846225.005,321.160.00001.00000000301110001CORTADORA DE CONCRETO 14"da0.034570.002.420.00001.000000003011400020004MARTILLO NEUMATICO DE 24 kghm428.462018.007,712.320.00001.00000000301150002ALINEAMIENTO DE POSTES DE ALUMBRADOund1.0000254.23254.230.00001.00000000301160004CARGADOR S/LLANTAS 125 HP 2.5 YD3hm28.2692168.064,750.920.00001.00000000301180003TRACTOR DE ORUGAS DE 140-16HPhm11.0192193.272,129.680.00001.00000000301190003RODILLO LISO VIBR AUTOP. 101 - 135 HP 10-12 Thm8.7476151.261,323.160.00001.00000000301190004RODILLO NEMUMATICO AUTOP.127 HP 8-23 TONhm1.6000151.26242.020.00001.00000000301200002MOTONIVELADORA DE 125 HPhm9.1476168.061,537.350.00001.00000000301220004CAMION VOLQUETE 12 M3hm56.0946210.1711,789.400.00001.00000000301220005CAMION CISTERNA 4X2 (AGUA)2.000 GALhm3.573884.03300.310.00001.00000000301260002COMPRENSORA NEUMATICA 196 HP 600-690 PCMhm214.2310169.4936,310.010.00001.000000003012900010002VIBRADOR DE CONCRETO 4 HP 2.40"hm143.782412.601,811.660.00001.0000004800301290004MEZCLADORA TAMBOR 18HP 11P3hm126.604429.413,723.440.00001.000000