Sheet1CdigoCdigo AlternoDescripcinUnd.CantidadPrecio S/.Parcial S/.959,239.40MANO DE OBRA00147000023470023001OPERADOR DE EQUIPO PESADOhh15.998414.29228.6200147000032470032001TOPOGRAFOhh32.232515.00483.49100147000038470024001OPERADORhh132.426313.781,824.8300147010001470101001CAPATAZhh726.468516.4711,964.9400147010002470102001OPERARIOhh6,404.430514.2991,519.3100147010003470103001OFICIALhh4,750.431612.5459,570.4100147010004470104001PEONhh10,789.113011.33122,240.65MATERIALES000201800002018001001LUBRICANTE PARA TUBERIAgln1.800075.00135.00100202000008020008001ALAMBRE NEGRO RECOCIDO # 8kg192.30765.00961.54100202010005020105001CLAVOS PARA MADERA C/C 3"kg465.51835.002,327.59100202040009020409001ALAMBRE NEGRO N16kg922.64895.004,613.24100202040010020410001ALAMBRE NEGRO N8kg50.67605.00253.38100202080011020811001PERNO DE ANCLAJE DE 3/8" X 0.50 m.und39.50005.00197.5000202100015021015001PERNOS HEXAGONALES DE 3/4" X 6" INC.TUERund12.000010.50126.00100202130031021331001GRAPAS DE ACERO DE 1/4"und25.44068.00203.52100202500002025002001PENDOLA DE ACERO, 1/4"m24.50707.00171.55100202970002029702001ACERO DE REFUERZO FY=4200 GRADO 60kg18,459.36093.5565,530.7300204000000040000001ARENA FINAm366.562760.003,993.76100204000006040000001ARENILLAm360.000035.002,100.0000204000008040001001ANTRACITAm310.3000500.005,150.0000204010011040108001ARENA PARA FILTROm316.8405200.003,368.1000205000004050004001PIEDRA CHANCADA DE 3/4"m3341.8844120.0041,026.13100205000033050001001GRAVILLA TAM. MAX. 1"m345.000070.003,150.0000205010004050104001ARENA GRUESAm3231.908370.0016,233.5800205010015050115001MATERIAL DE RELLENOm3300.000060.0018,000.0000205300086053040001MATERIAL DE RELLENO TIPO OVERm382.235250.004,111.7600205360012053611001GRAVA 1/8 - 1/2 PULGADAm31.6723200.00334.4600205360013053611001GRAVA 1/4 - 1/2 PULGADAm33.3432200.00668.6400205360014053611001GRAVA 1/2 - 1 PULGADAm35.0155200.001,003.1000205360015053611001GRAVA 1 - 2 PULGADAm35.0155200.001,003.1000221000000210000001CEMENTO PORTLAND COMPUESTO TIPO ICOBOL5,068.630520.00101,372.6100221020006210206001PLANCHA DE FIBROCEMENTOpln73.1300120.008,775.6000229050082290581001SISTEMA DE CLORACION AL VACIOGLB1.000025,000.0025,000.0000229050083290581001SISTEMA DE DOSIFICACION DE INSUMOS QUIMICOSGLB1.000020,000.0020,000.0000229130051291340001PANELES DE VINILONAS (1.20M X 2.40M) E=0.6 MMund166.0000308.0051,128.0000229740001297401001IMPERM.CHEMA 1 EN POLVOkg678.916925.0016,972.9200230010003300103001CAL HIDRATADA DE 14 KgBOL6.189811.5071.18100230020099300299001CABLE DE ACERO TIPO BOA 1/4"m80.51725.00402.59100230460011304611001PEGAMENTO PARA PVC AGUAgln42.330069.002,920.7700230470003304703001SOLDADURA CELLOCORD P 3/16"kg2.000010.0020.00000230510107305177001ANILLO 200MM ALCANTARILLADO UF-KM C. NARANJAund8.75006.4956.79100230990101309916001LIJA METALICAhja4.63001.406.4800232970003329702001MOVILIZACION DE MAQUINARIAS-HERRAMIENTAS PARA LA OBRAGLB1.000036,000.0036,000.00100239050000390500001AGUAm3167.64161.00167.6400239070002390700001UREAsac12.0000110.001,320.0000239070003390700001FUNGICIDASkg8.000050.00400.0000239070004390700001INSECTICIDASlt4.0000550.002,200.0000239070005390700001FERTILIZANTESlt12.000085.001,020.0000239070006390700001SEMILLAS GRAMINEASkg24.000055.001,320.0000239140013CONSTRUCCION PROVISIONAL PARA ALMACEN DEPOSITO DEL CAMPAMENTO (AREA=30.24 M2)und1.00007,611.167,611.16100239140015LIMPIEZA Y ACONDICIONAMIENTO DEL TERRENOm2276.48001.53423.0100239150000391500001PRUEBAS DE CALIDAD DE CONCRETO ROTURAund48.000020.00960.00100243010003430103001MADERA TORNILLOp28,635.32143.5030,223.62100243160052431652001REGLA DE MADERAp224.25283.5084.88100243510061435161001ESTACA DE MADERAp212.37962.2027.2400244030021440321001TRIPLAY DE 4'x8'x 4 mmpln1.500024.5036.75100250020001500201001COMPUERTA PLANCHA METALICA 1/8" 0.7X1.00und9.0000200.001,800.0000250020062500201001COMPUERTA PLANCHA METALICAund8.00001,500.0012,000.0000250020068500201001COMPUERTA PLANCHA METALICA 1/8" 0.35x0.55und5.0000150.00750.0000250020069500201001COMPUERTA PLANCHA METALICA 1/8" 0.55x0.55und1.0000185.00185.0000250030081500301001MARCO Y TAPA FF BUZON =0.60M X 125KG.und12.0000390.004,680.0000250060025500610001TAPA DE FF, D=0.60 Mpza16.0000600.009,600.0000251010058510133001FIERRO METALICO 4" X 1"m81.370010.00813.7000251990092519905001REJILLA METALICA 0.80 X 0.90und1.0000336.83336.8300253100003531003001PETROLEOgln9.669012.50120.86100254020042540242001PINTURA ESMALTE SINTETICOgln0.800035.0028.00100254060000540600001PINTURA ANTICORROSIVAgln0.800063.0050.4000254110090541190001PINTURA ESMALTEgln2.619140.00104.76100254210001542101001PINTURA ANTICORROSIVAgln23.440063.001,476.7200259010102590103001CALAMINA PLANA DE 0.90X1.80 M.pln12.000025.00300.00100265020083650283001FIERRO GALVANIZADO DE 3/4"pza38.730018.00697.14100265020101650283001FIERRO GALVANIZADO DE 1"m43.38369.00390.45100265030063650362001CARRO DE APOYO FIJO PARA CABLESund12.000098.001,176.0000265170060651760001TUB. FIERRO NEGRO DE 4" X 3 MM.m50.000080.004,000.00100266030099660385001ANILLO DE JEBE A-5 DE 200MM.und47.10006.15289.6700266300008663007001PLANCHA ONDULADA FIBROCEMENTO DE 1.10 X 1.83 X 5 MM.und131.8400120.0015,820.80100271270002712701001ABRAZADERA C/TUERCA TIPO "U" 12"pza25.674030.00770.22100272060084720622001CODO DE 90 DE P.V.C DIAMETRO 200 MM C-5und2.0000175.04350.08000273010067730132001TUBERIA PVC UF P/DESAGUE DIAM=200MM S-25m51.500027.121,396.6800273010073730132001TUBERIA PVC-UF SAP C-5.0 DE 160 MMm2.250022.8051.3000273010074730132001TUBERIA PVC-UF SAP C-5.0 DE 200 MMm302.750032.329,784.8800273010075730132001TUBERIA PVC-UF SAP C-5.0 DE 250 MMm11.350050.74575.9000273010076730132001TUBERIA PVC-UF SAP C-5.0 DE 90 MMm13.50006.7891.53100273010080730132001TUBERIA PVC-UF SAP C-5.0 DE 110 MMm10.000015.00150.00100277030026770321001VALVULA DE COMPUERTA TIPO LUFLEX 160 MM.und1.00001,335.001,335.00100277030027770321001VALVULA DE COMPUERTA TIPO LUFLEX 110 MM.und4.0000750.003,000.00100277030028770321001VALVULA DE COMPUERTA TIPO LUFLEX 90 MM.und6.0000625.003,750.0000277030031770321001VALVULA DE COMPUERTA TIPO LUFLEX 200 MM.und19.00001,900.0036,100.00100277030032770321001VALVULA DE COMPUERTA TIPO LUFLEX 250 MM.und2.0000615.001,230.00MAQUINARIA Y EQUIPOS100330550059MOLDE METALICO PARA BUZONHE32.000410.00320.00100330550060ESTRUCTURA DE SOPORTE PARA TECLEGLB6.00008.0048.00100337010001370101001HERRAMIENTAS MANUALES%MO9,021.32100337020046370246001MIRA TOPOGRAFICAHE24.00001.5036.00100337020047370229001TECLE DE 1 TON. INC. CABLE 1/2"und12.00007.0084.00100337540008375408001MIRA TOPOGRAFICAHE8.23251.5012.35100337540011375411001TEODOLITOHE8.232512.0098.79100337540012375412001NIVEL TOPOGRAFICOHE32.23257.35236.91100348000064480035001MOTOBOMBA DE 3" INCL. MANGUERA Y ACCS.hm106.675010.001,066.7500348010011480111001MEZCLADORA DE CONCRETO DE 9 -11P3hm361.549815.005,423.25100348040034480434001CAMION VOLQUETE 12 M3.hm91.6096120.0010,993.1500348070000480700001SOLDADORA ELECT. MONOF. ALTERNA 225 AMP.hm40.000025.001,000.0000348120002481202001CAMION CISTERNA 4X2 (AGUA) 2,000 GAL.hm2.4000160.00384.00100349030013490313001RODILLO LISO VIBR AUTOP 70-100 HP 7-9 T.hm2.4000110.00264.00100349030075490301001VIBROAPISONADOR 340 X 285 MM.hm102.691715.001,540.38100349040007490407001CARGADOR S/LLANTAS 80-95 HP 1.5-1.75 YD3hm46.4896140.006,508.54100349040021490421001RETROEXCAVADOR S/LLANTAS 58 HP 1 YD3.hm82.6750160.0013,228.0000349040033490433001TRACTOR DE ORUGAS DE 140-160 HPhm1.2000275.00330.00100349040093490424001EXCAVADOR S/ORUG 170-250HP 1.1-2.75hm49.7513350.0017,412.9600349070001490701001VIBRADOR DE CONCRETO 4 HP 1.35"hm305.613810.003,056.14100349090000490900001MOTONIVELADORA DE 125 HPhm2.4000150.00360.0000349100021491021001PLANCHA COMPACTADORAhm239.518015.003,592.77