Академический Документы
Профессиональный Документы
Культура Документы
FORTALECIMIENTO EN LAS UNIDADES DE ATENCION PRIMARIA DE SALUD CON MEDICOS FAMILIARES PARA LA PROMOCION PREVENCION, RECUPERACION Y REHABILITACION DE LOS POBLADORES DEL AA.HH. JUST
MODALIDAD
: ADMINISTRACION DIRECTA
VALORIZACION FINAL
DISTRITO
LOCALIZACION
INSPECTOR DE OBRA
RESIDENTE DE OBRA
F . DE INICIO DE OBRA
: 06 DE SETIEMBRE DE 2011
PRESUPUESTO REFERENCIAL
PARTIDA
DESCRIPCION
UND
METRADO
P.UNIT S/.
PRESUPUESTO EJECUTADO
PARCIAL S/.
METRADO
VALORIZ. S/.
SECTOR N 02
1.01
TRABAJOS PRELIMINARES
01.01.01
TRABAJOS GENERALES
01.01.01.01
01.01.01.02
01.01.01.03
UND
1.00
1,481.41
1,481.41
1.00
1,481.41
glb
1.00
2256.24
2,256.24
1.00
2,256.24
mes
6.00
295.00
1,770.00
6.00
1,770.00
01.01.01.04
m2
99.76
0.74
73.82
99.76
73.82
01.01.01.05
m2
99.76
1.49
148.64
99.76
148.64
1.02
MOVIMIENTO DE TIERRAS
01.02.01
NIVELACIN DE TERRENO
M2
99.76
1.05
104.75
99.76
104.75
01.02.02
M3
24.34
22.15
539.13
24.34
539.13
01.02.03
M3
4.89
18.46
90.27
4.89
90.27
01.02.04
M3
1.74
14.10
24.53
1.74
24.53
01.02.05
ELIMINACION DE MATERIAL EXCEDENTE CARGUIO A MANO Y ELIMINACION CON MAQ. DIST PROM. 5.00 KM
M3
27.49
9.33
256.48
27.49
256.48
01.02.06
M2
66.55
2.43
161.72
66.55
161.72
1.03
CONCRETO SIMPLE
01.03.01
M2
10.43
231.77
2,417.36
10.43
2,417.36
01.03.02
m3
5.61
144.19
808.91
5.61
808.91
01.03.03
m3
2.21
206.99
457.45
2.21
457.45
01.03.04
m2
27.79
30.29
841.76
27.79
841.76
01.03.05
m2
66.55
18.22
1,212.54
66.55
1,212.54
01.03.06
M2
17.39
11.10
193.03
17.39
193.03
1.04
CONCRETO ARMADO
01.04.01
ZAPATAS DE CONCRETO
01.04.01.01
M3
10.43
353.21
3,683.98
10.43
3,683.98
01.04.01.02
KG
342.34
5.45
1,865.75
342.34
1,865.75
01.04.02
COLUMNAS
01.04.02.01
M3
6.79
358.30
2,432.86
8.66
3,102.88
01.04.02.02
KG
654.93
5.37
3,516.97
889.82
4,778.33
01.04.02.03
M2
91.52
36.98
3,384.41
106.20
3,927.28
01.04.02.04
165.6
5.08
841.25
175.20
890.02
01.04.03
COLUMNETAS DE CONFINAMIENTO
01.04.03.01
m3
0.54
317.29
171.34
2.96
939.18
01.04.03.02
kg
70.57
5.47
386.02
307.63
1,682.74
01.04.03.03
m2
12.60
37.51
472.63
69.02
2,588.94
01.04.03.04
36.00
5.08
182.88
36.00
182.88
01.04.04
VIGAS
01.04.04.01
M3
8.48
309.45
2,624.14
8.82
2,729.35
01.04.04.02
KG
1,488.01
5.52
8,213.82
1774.98
9,797.89
01.04.04.03
M2
43.20
38.94
1,682.21
44.03
1,714.53
01.04.05
VIGUETAS DE CONFINAMIENTO
01.04.05.01
m3
1.28
318.01
407.05
0.58
184.45
01.04.05.02
kg
102.54
5.56
570.12
61.53
342.11
01.04.05.03
m2
13.60
49.73
676.33
7.73
384.41
01.04.06
LOSAS MACISA
01.04.06.01
m3
4.74
358.30
1,698.34
4.74
1,698.34
01.04.06.02
kg
547.12
5.37
2,938.03
547.12
2,938.03
01.04.06.03
m2
47.36
36.98
1,751.37
47.36
1,751.37
01.04.07
01.04.07.01
m3
3.41
358.30
1,221.80
3.41
1,221.80
01.04.07.02
kg
161.01
5.37
864.62
161.01
864.62
01.04.07.03
m2
28.76
36.98
1,063.54
28.76
1,063.54
01.04.08
LOSA ALIGERADA
01.04.08.01
m3
8.22
300.47
2,469.86
8.22
2,469.86
01.04.08.02
kg
775.92
5.47
4,244.28
775.92
4,244.28
01.04.08.03
m2
89.57
32.74
2,932.52
89.57
2,932.52
01.04.08.04
717.00
3.18
2,280.06
717.00
2,280.06
01.04.09
01.04.09.01
57.96
9.77
566.27
0.00
0.00
01.04.09.02
178.50
7.49
1,336.97
0.00
0.00
01.04.09.03
m2
51.87
56.92
2,952.44
0.00
0.00
01.04.09.04
7.00
22.48
157.36
0.00
0.00
01.05
MUROS Y TABIQUES
01.05.01
m2
226.47
48.75
11,040.41
226.47
11,040.41
01.05.02
m2
22.00
63.26
1,391.72
22.00
1,391.72
01.06
01.06.01
m2
273.51
10.90
2,981.26
273.51
2,981.26
01.06.02
m2
201.44
14.83
2,987.36
201.44
2,987.36
01.06.03
TARRAJEO EN COLUMNAS
m2
91.52
18.18
1,663.83
91.52
1,663.83
01.06.04
TARRAJEO EN VIGAS
m2
43.20
18.98
819.94
43.20
819.94
01.06.05
82.08
4.53
371.82
82.08
371.82
01.06.06
BRUAS 1"
80.00
3.49
279.20
80.00
279.20
01.06.07
m2
41.50
77.12
3,200.48
14.50
1,118.24
01.07
CIELORRASOS
01.07.01
m2
136.93
16.59
2,271.67
136.93
2,271.67
01.08
PISOS Y PAVIMENTOS
01.08.01
m2
128.97
18.86
2,432.37
128.97
2,432.37
01.08.02
m2
104.22
44.75
4,663.85
104.22
4,663.85
01.08.03
PISO DE PARQUET 6 X 30 cm
m2
17.72
54.20
960.42
0.00
0.00
01.08.04
m2
12.96
31.14
403.57
12.96
403.57
01.09
CONTRAZOCALOS Y ZOCALOS
01.09.01
112.30
10.55
1,184.77
112.30
1,184.77
01.09.02
m2
60.54
53.53
3,240.71
60.54
3,240.71
01.09.03
13.40
11.48
153.83
0.00
0.00
01.10
CARPINTERIA DE MADERA
01.10.01
m2
14.04
199.38
2,799.30
20.80
4,147.10
01.11
CARPINTERIA METALICA
01.11.01
m2
23.96
114.01
2,731.68
33.49
3,818.19
01.11.02
m2
3.12
149.23
465.60
3.12
465.60
01.11.03
1.00
8,210.00
8,210.00
1.00
8,210.00
01.11.04
6.50
120.00
780.00
6.50
780.00
01.11.05
ESCALERA METALICA
glb
1.00
9,052.00
9,052.00
1.00
9,052.00
01.12
CERRAJERIA
01.12.01
pza
21.00
8.84
185.64
30.00
265.20
01.12.02
11.00
52.31
575.41
11.00
575.41
01.12.03
1.00
82.04
82.04
1.00
82.04
01.13
01.13.01
p2
161.14
5.11
823.43
247.33
1,263.86
01.14
PINTURA
01.14.01
m2
201.44
5.37
1,081.73
201.44
1,081.73
01.14.02
m2
270.12
5.37
1,450.54
270.12
1,450.54
01.14.03
m2
136.93
6.53
894.15
136.93
894.15
01.14.04
m2
14.04
3.81
53.49
20.80
79.25
01.14.05
22.24
5.11
113.65
0.00
0.00
01.14.06
m2
40.05
4.16
166.61
40.05
166.61
01.15
INSTALACIONES SANITARIAS
01.15.01.01
pto
14.00
46.46
650.44
14.00
650.44
01.15.01.02
pto
1.00
46.46
46.46
0.00
0.00
01.15.01.03
40.74
7.42
302.29
40.74
302.29
01.15.01.04
13.26
6.74
89.37
13.26
89.37
01.15.01.05
5.00
63.29
316.45
5.00
316.45
01.15.01.06
14.00
57.54
805.56
14.00
805.56
01.15.02.01
pto
3.00
39.94
119.82
3.00
119.82
01.15.02.02
21.55
18.26
393.50
21.55
393.50
01.15.02.03
pza
1.00
69.63
69.63
1.00
69.63
01.15.02.04
pza
2.00
101.25
202.50
2.00
202.50
01.15.02.05
pza
1.00
80.25
80.25
1.00
80.25
01.15.02.06
pza
1.00
82.90
82.90
1.00
82.90
01.15.02.07
2.00
728.41
1,456.82
1.00
728.41
01.15.03.01
1.00
1,055.94
1,055.94
1.00
1,055.94
01.15.03.02
1.00
732.62
732.62
1.00
732.62
01.15.03.03
1.00
384.68
384.68
1.00
384.68
01.15.03.04
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
15.40
7.42
114.27
15.40
114.27
01.15.04.01
pto
11.00
77.90
856.90
11.00
856.90
01.15.04.02
pto
3.00
105.15
315.45
3.00
315.45
01.15.04.03
pto
3.00
62.01
186.03
3.00
186.03
01.15.04.04
3.00
40.55
121.65
3.00
121.65
01.15.04.05
2.00
49.27
98.54
2.00
98.54
01.15.04.06
3.00
224.41
673.23
3.00
673.23
01.15.04.07
3.00
330.44
991.32
3.00
991.32
01.15.04.08
pto
10.00
147.27
1,472.70
10.00
1,472.70
1.00
126.92
126.92
1.00
126.92
3.00
30.24
90.72
3.00
90.72
01.15.04.09
01.15.04.10
01.15.04.11
pza
2.00
649.00
1,298.00
2.00
1,298.00
01.15.04.12
22.50
13.12
295.20
22.50
295.20
01.15.04.13
56.60
16.94
958.80
56.60
958.80
01.16
01.16.01
pza
2.00
25.25
50.50
3.00
75.75
01.16.02
16.60
11.31
187.75
24.90
281.62
01.17
INSTALACIONES ELECTRICAS
01.17.01
TABLERO GENERAL
1.00
193.20
193.20
0.00
0.00
01.17.02
SUB TABLERO
3.00
149.37
448.11
2.00
298.74
01.17.03
pto
29.00
56.42
1,636.18
29.00
1,636.18
01.17.04
pto
17.00
35.92
610.64
17.00
610.64
01.17.05
pto
14.00
20.38
285.32
14.00
285.32
01.17.06
pto
3.00
21.57
64.71
3.00
64.71
01.17.07
pto
12.00
37.17
446.04
12.00
446.04
01.17.08
6.00
16.84
101.04
6.00
101.04
01.17.09
6.00
102.92
617.52
6.00
617.52
01.17.10
150.00
4.40
660.00
150.00
660.00
01.17.11
180.00
3.70
666.00
180.00
666.00
01.17.12
330.00
2.07
683.10
330.00
683.10
01.17.13
22.00
39.32
865.04
22.00
865.04
01.17.14
7.00
36.39
254.73
7.00
254.73
01.17.15
glb
1.00
1,074.24
1,074.24
1.00
1,074.24
01.17.16
1.00
85.50
85.50
1.00
85.50
01.17.17
1.00
550.00
550.00
1.00
550.00
01.17.18
1.00
450.00
450.00
1.00
450.00
01.18
01.18.01
1.00
45.60
45.60
4.00
182.40
01.18.02
TOMA TEFEFONICA
1.00
180.00
180.00
1.00
180.00
01.18.03
45.00
1.01
45.45
0.00
0.00
01.18.04
35.00
1.20
42.00
0.00
0.00
01.19
OTROS
01.19.01
glb
1.00
2,224.80
2,224.80
1.00
2,224.80
01.19.02
DISEO DE MEZCLA
3.00
413.00
1,239.00
3.00
1,239.00
01.19.03
20.00
17.70
354.00
20.00
354.00
01.20
01.20.01
VEREDAS Y JARDINERIA
01.20.01.01
CONCRETO SIMPLE
01.20.01.01.01
VEREDAS
01.20.01.01.01.01
m2
50.53
2.43
122.79
50.53
122.79
01.20.01.01.01.02
m2
50.53
18.22
920.66
50.53
920.66
01.20.01.01.01.03
m2
16.84
36.98
622.74
16.84
622.74
01.20.01.01.01.04
JUNTAS ASFALTICAS
20.90
3.21
67.09
20.90
67.09
01.20.01.01.02
JARDINERIA
01.20.01.01.02.01
COLOCACION DE GRAS
m2
86.76
8.90
772.16
86.76
772.16
01.20.01.02
CERCO PERIMETRICO
01.20.01.02.01
01.20.01.02.01.01
m3
26.70
22.15
591.41
26.70
591.41
01.20.01.02.01.02
m3
26.70
9.33
249.11
26.70
249.11
01.20.01.02.02
CONCRETO ARMADO
01.20.01.02.02.01
COLUMNAS
01.20.01.02.02.01.01
m3
0.81
358.30
290.22
0.81
290.22
01.20.01.02.02.01.02
kg
63.36
5.37
340.24
63.36
340.24
01.20.01.02.02.01.03
m2
52.00
36.98
1,922.96
52.00
1,922.96
01.20.01.02.02.01.04
26.00
5.08
132.08
26.00
132.08
01.20.01.02.03.04
01.20.01.02.03.04.01
m3
2.67
358.30
956.66
2.67
956.66
01.20.01.02.03.04.02
kg
293.43
5.37
1,575.72
293.43
1,575.72
01.20.01.02.03.04.03
m2
53.40
36.98
1,974.73
53.40
1,974.73
01.20.01.02.03.05
CARPINTERIA METALICA
01.20.01.02.03.05.01
REJA METALICA
26.70
132.63
3,541.22
0.00
0.00
01.20.01.02.03.05.02
PUERTA METALICA
m2
3.12
92.98
290.10
0.00
0.00
01.21
OTROS
01.21.01
1.00
800.00
800.00
1.00
800.00
01.21.02
2.00
602.80
1,205.60
2.00
1,205.60
S/.
184,764.65
182,324.23
SECTOR N 03
1.01
TRABAJOS PRELIMINARES
01.01.01
TRABAJOS GENERALES
01.01.01.01
01.01.01.02
01.01.01.03
UND
1.00
1,481.41
1,481.41
1.00
1,481.41
glb
1.00
2256.24
2,256.24
1.00
2,256.24
mes
6.00
295.00
1,770.00
6.00
1,770.00
01.01.01.04
m2
99.76
0.74
73.82
99.76
73.82
01.01.01.05
m2
99.76
1.49
148.64
99.76
148.64
1.02
MOVIMIENTO DE TIERRAS
01.02.01
NIVELACIN DE TERRENO
M2
99.76
1.05
104.75
99.76
104.75
01.02.02
M3
24.34
22.15
539.13
24.34
539.13
01.02.03
M3
4.89
18.46
90.27
4.89
90.27
01.02.04
M3
1.74
14.10
24.53
1.74
24.53
01.02.05
ELIMINACION DE MATERIAL EXCEDENTE CARGUIO A MANO Y ELIMINACION CON MAQ. DIST PROM. 5.00 KM
M3
27.49
9.33
256.48
27.49
256.48
01.02.06
M2
66.55
2.43
161.72
66.55
161.72
1.03
CONCRETO SIMPLE
01.03.01
M2
10.43
231.77
2,417.36
10.43
2,417.36
01.03.02
m3
5.61
144.19
808.91
5.61
808.91
01.03.03
m3
2.21
206.99
457.45
2.21
457.45
01.03.04
m2
27.79
30.29
841.76
27.79
841.76
01.03.05
m2
66.55
18.22
1,212.54
66.55
1,212.54
01.03.06
M2
17.39
11.10
193.03
17.39
193.03
1.04
CONCRETO ARMADO
01.04.01
ZAPATAS DE CONCRETO
01.04.01.01
M3
10.43
353.21
3,683.98
10.43
3,683.98
01.04.01.02
KG
342.34
5.45
1,865.75
342.34
1,865.75
01.04.02
COLUMNAS
01.04.02.01
M3
6.79
358.30
2,432.86
8.66
3,102.88
01.04.02.02
KG
654.93
5.37
3,516.97
889.82
4,778.33
01.04.02.03
M2
91.52
36.98
3,384.41
106.20
3,927.28
01.04.02.04
165.6
5.08
841.25
175.20
890.02
01.04.03
COLUMNETAS DE CONFINAMIENTO
01.04.03.01
m3
0.54
317.29
171.34
2.96
939.18
01.04.03.02
kg
70.57
5.47
386.02
307.63
1,682.74
01.04.03.03
m2
12.60
37.51
472.63
69.02
2,588.94
01.04.03.04
36.00
5.08
182.88
36.00
182.88
01.04.04
VIGAS
01.04.04.01
M3
8.48
309.45
2,624.14
8.82
2,729.35
01.04.04.02
KG
1,488.01
5.52
8,213.82
1774.98
9,797.89
01.04.04.03
M2
43.20
38.94
1,682.21
44.03
1,714.53
01.04.05
VIGUETAS DE CONFINAMIENTO
01.04.05.01
m3
1.28
318.01
407.05
0.58
184.45
01.04.05.02
kg
102.54
5.56
570.12
61.53
342.11
01.04.05.03
m2
13.60
49.73
676.33
7.73
384.41
01.04.06
LOSAS MACISA
01.04.06.01
m3
4.74
358.30
1,698.34
4.74
1,698.34
01.04.06.02
kg
547.12
5.37
2,938.03
547.12
2,938.03
01.04.06.03
m2
47.36
36.98
1,751.37
47.36
1,751.37
01.04.07
01.04.07.01
m3
3.41
358.30
1,221.80
3.41
1,221.80
01.04.07.02
kg
161.01
5.37
864.62
161.01
864.62
01.04.07.03
m2
28.76
36.98
1,063.54
28.76
1,063.54
01.04.08
LOSA ALIGERADA
01.04.08.01
m3
8.22
300.47
2,469.86
8.22
2,469.86
01.04.08.02
kg
775.92
5.47
4,244.28
775.92
4,244.28
01.04.08.03
m2
89.57
32.74
2,932.52
89.57
2,932.52
01.04.08.04
717.00
3.18
2,280.06
717.00
2,280.06
01.04.09
01.04.09.01
57.96
9.77
566.27
0.00
0.00
01.04.09.02
178.50
7.49
1,336.97
0.00
0.00
01.04.09.03
m2
51.87
56.92
2,952.44
0.00
0.00
01.04.09.04
7.00
22.48
157.36
0.00
0.00
01.05
MUROS Y TABIQUES
01.05.01
m2
226.47
48.75
11,040.41
226.47
11,040.41
01.05.02
m2
22.00
63.26
1,391.72
22.00
1,391.72
01.06
01.06.01
m2
273.51
10.90
2,981.26
273.51
2,981.26
01.06.02
m2
201.44
14.83
2,987.36
201.44
2,987.36
01.06.03
TARRAJEO EN COLUMNAS
m2
91.52
18.18
1,663.83
91.52
1,663.83
01.06.04
TARRAJEO EN VIGAS
m2
43.20
18.98
819.94
43.20
819.94
01.06.05
82.08
4.53
371.82
82.08
371.82
01.06.06
BRUAS 1"
80.00
3.49
279.20
80.00
279.20
01.06.07
m2
41.50
77.12
3,200.48
41.50
3,200.48
01.07
CIELORRASOS
01.07.01
m2
136.93
16.59
2,271.67
136.93
2,271.67
01.08
PISOS Y PAVIMENTOS
01.08.01
m2
128.97
18.86
2,432.37
128.97
2,432.37
01.08.02
m2
104.22
44.75
4,663.85
104.22
4,663.85
01.08.03
PISO DE PARQUET 6 X 30 cm
m2
17.72
54.20
960.42
0.00
0.00
01.08.04
m2
12.96
31.14
403.57
12.96
403.57
01.09
CONTRAZOCALOS Y ZOCALOS
01.09.01
112.30
10.55
1,184.77
112.30
1,184.77
01.09.02
m2
60.54
53.53
3,240.71
60.54
3,240.71
01.09.03
13.40
11.48
153.83
0.00
0.00
01.10
CARPINTERIA DE MADERA
01.10.01
m2
14.04
199.38
2,799.30
20.80
4,147.10
01.11
CARPINTERIA METALICA
01.11.01
m2
23.96
114.01
2,731.68
33.49
3,818.19
01.11.02
m2
3.12
149.23
465.60
3.12
465.60
01.11.03
1.00
8,210.00
8,210.00
1.00
8,210.00
01.11.04
6.50
120.00
780.00
6.50
780.00
01.11.05
ESCALERA METALICA
glb
1.00
9,052.00
9,052.00
1.00
9,052.00
01.12
CERRAJERIA
01.12.01
pza
21.00
8.84
185.64
30.00
265.20
01.12.02
11.00
52.31
575.41
11.00
575.41
01.12.03
1.00
82.04
82.04
1.00
82.04
01.13
01.13.01
p2
161.14
5.11
823.43
247.33
1,263.86
01.14
PINTURA
01.14.01
m2
201.44
5.37
1,081.73
201.44
1,081.73
01.14.02
m2
270.12
5.37
1,450.54
270.12
1,450.54
01.14.03
m2
136.93
6.53
894.15
136.93
894.15
01.14.04
m2
14.04
3.81
53.49
20.80
79.25
01.14.05
22.24
5.11
113.65
0.00
0.00
01.14.06
m2
47.25
4.16
196.56
47.25
196.56
01.15
INSTALACIONES SANITARIAS
01.15.01.01
pto
14.00
46.46
650.44
14.00
650.44
01.15.01.02
pto
1.00
46.46
46.46
0.00
0.00
01.15.01.03
40.74
7.42
302.29
40.74
302.29
01.15.01.04
13.26
6.74
89.37
13.26
89.37
01.15.01.05
5.00
63.29
316.45
5.00
316.45
01.15.01.06
14.00
57.54
805.56
14.00
805.56
01.15.02.01
pto
3.00
39.94
119.82
3.00
119.82
01.15.02.02
21.55
18.26
393.50
21.55
393.50
01.15.02.03
pza
1.00
69.63
69.63
1.00
69.63
01.15.02.04
pza
2.00
101.25
202.50
2.00
202.50
01.15.02.05
pza
1.00
80.25
80.25
1.00
80.25
01.15.02.06
pza
1.00
82.90
82.90
1.00
82.90
01.15.02.07
2.00
728.41
1,456.82
1.00
728.41
01.15.03.01
1.00
1,055.94
1,055.94
1.00
1,055.94
01.15.03.02
1.00
732.62
732.62
1.00
732.62
01.15.03.03
1.00
384.68
384.68
1.00
384.68
01.15.03.04
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
15.40
7.42
114.27
15.40
114.27
01.15.04.01
pto
11.00
77.90
856.90
11.00
856.90
01.15.04.02
pto
3.00
105.15
315.45
3.00
315.45
01.15.04.03
pto
3.00
62.01
186.03
3.00
186.03
01.15.04.04
3.00
40.55
121.65
3.00
121.65
01.15.04.05
2.00
49.27
98.54
2.00
98.54
01.15.04.06
3.00
224.41
673.23
3.00
673.23
01.15.04.07
01.15.04.08
01.15.04.09
01.15.04.10
01.15.04.11
01.15.04.12
3.00
330.44
991.32
3.00
991.32
pto
10.00
147.27
1,472.70
10.00
1,472.70
1.00
126.92
126.92
1.00
126.92
3.00
30.24
90.72
3.00
90.72
pza
2.00
649.00
1,298.00
2.00
1,298.00
22.50
13.12
295.20
22.50
295.20
01.15.04.13
56.60
16.94
958.80
56.60
958.80
01.16
01.16.01
pza
2.00
25.25
50.50
3.00
75.75
01.16.02
16.60
01.17
INSTALACIONES ELECTRICAS
01.17.01
TABLERO GENERAL
1.00
01.17.02
SUB TABLERO
3.00
01.17.03
pto
01.17.04
01.17.05
11.31
187.75
24.90
281.62
193.20
0.00
0.00
149.37
448.11
2.00
298.74
29.00
56.42
1,636.18
29.00
1,636.18
pto
17.00
35.92
610.64
17.00
610.64
pto
14.00
20.38
285.32
14.00
285.32
01.17.06
pto
3.00
21.57
64.71
3.00
64.71
01.17.07
pto
12.00
37.17
446.04
12.00
446.04
01.17.08
6.00
16.84
101.04
6.00
101.04
01.17.09
6.00
102.92
617.52
6.00
617.52
01.17.10
150.00
4.40
660.00
150.00
660.00
01.17.11
180.00
3.70
666.00
180.00
666.00
01.17.12
330.00
2.07
683.10
330.00
683.10
01.17.13
22.00
39.32
865.04
22.00
865.04
01.17.14
7.00
36.39
254.73
7.00
254.73
01.17.15
glb
1.00
1,074.24
1,074.24
1.00
1,074.24
01.17.16
1.00
85.50
85.50
1.00
85.50
01.17.17
1.00
550.00
550.00
1.00
550.00
01.17.18
1.00
450.00
450.00
1.00
450.00
01.18
01.18.01
1.00
45.60
45.60
4.00
182.40
01.18.02
TOMA TEFEFONICA
1.00
180.00
180.00
1.00
180.00
01.18.03
45.00
1.01
45.45
0.00
0.00
01.18.04
35.00
1.20
42.00
0.00
0.00
01.19
OTROS
01.19.01
glb
1.00
2,224.80
2,224.80
1.00
2,224.80
01.19.02
DISEO DE MEZCLA
3.00
413.00
1,239.00
3.00
1,239.00
01.19.03
20.00
17.70
354.00
20.00
354.00
01.20
01.20.01
VEREDAS Y JARDINERIA
01.20.01.01
CONCRETO SIMPLE
01.20.01.01.01
VEREDAS
01.20.01.01.01.01
m2
69.50
2.43
168.89
69.50
168.89
01.20.01.01.01.02
m2
69.50
18.22
1,266.29
69.50
1,266.29
01.20.01.01.01.03
m2
18.95
36.98
700.77
18.95
700.77
01.20.01.01.01.04
JUNTAS ASFALTICAS
24.20
3.21
77.68
24.20
77.68
01.20.01.01.02
JARDINERIA
01.20.01.01.02.01
glb
2224.8
2224.8
1.00
2,224.80
193.20
01.20.01.01.02.02
COLOCACION DE GRAS
m2
79.78
8.90
710.04
79.78
710.04
01.20.01.02
CERCO PERIMETRICO
01.20.01.02.01
01.20.01.02.01.01
NILVELACIN DE TERRENO
m2
10.98
1.05
11.53
10.98
11.53
01.20.01.02.01.02
m3
15.02
22.15
332.69
15.02
332.69
01.20.01.02.01.03
m3
2.20
18.46
40.61
2.20
40.61
01.20.01.02.01.04
m3
2.20
9.33
20.53
2.20
20.53
01.20.01.02.02
CONCRETO SIMPLE
01.20.01.02.02.01
m3
2.2
144.19
317.22
2.20
317.22
01.20.01.02.02.02
m3
0.82
206.99
169.73
0.82
169.73
01.20.01.02.02.03
m2
10.98
30.29
332.58
10.98
332.58
01.20.01.02.02
CONCRETO ARMADO
01.20.01.02.03
ZAPATAS
01.20.01.02.03.01
m3
2.73
353.21
964.26
2.73
964.26
01.20.01.02.03.01
kg
50.9
5.45
277.41
50.90
277.41
01.20.01.02.02.01
COLUMNAS
01.20.01.02.02.01.01
m3
1.14
358.30
408.46
1.14
408.46
01.20.01.02.02.01.02
kg
115.32
5.37
619.27
115.32
619.27
01.20.01.02.02.01.03
m2
72.80
36.98
2,692.14
72.80
2,692.14
01.20.01.02.02.01.04
36.40
5.08
184.91
36.40
184.91
01.20.01.02.03.03
MUROS
01.20.01.02.03.03.01
81.9
54.98
4,502.86
81.90
4,502.86
01.20.01.02.03.04
01.20.01.02.03.04.01
m3
17.01
358.30
6,094.68
17.01
6,094.68
01.20.01.02.03.04.02
kg
346.19
5.37
1,859.04
346.19
1,859.04
01.20.01.02.03.04.03
m2
63.00
36.98
2,329.74
63.00
2,329.74
01.20.01.02.03.05
CARPINTERIA METALICA
01.20.01.02.03.05.01
REJA METALICA
31.50
132.63
4,177.85
0.00
0.00
01.20.01.02.03.05.02
PUERTA METALICA
m2
3.12
92.98
290.10
0.00
0.00
01.21
OTROS
01.21.01
1.00
800.00
800.00
1.00
800.00
01.21.02
2.00
602.80
1,205.60
2.00
1,205.60
m2
S/.
201,198.80
200,204.00
SECTOR N 05
1.01
TRABAJOS PRELIMINARES
01.01.01
TRABAJOS GENERALES
01.01.01.01
01.01.01.02
01.01.01.03
UND
1.00
1,481.41
1,481.41
1.00
1,481.41
glb
1.00
2256.24
2,256.24
1.00
2,256.24
mes
6.00
295.00
1,770.00
6.00
1,770.00
01.01.01.04
m2
99.76
0.74
73.82
99.76
73.82
01.01.01.05
m2
99.76
1.49
148.64
99.76
148.64
1.02
MOVIMIENTO DE TIERRAS
01.02.01
NIVELACIN DE TERRENO
M2
99.76
1.05
104.75
99.76
104.75
01.02.02
M3
24.34
22.15
539.13
24.34
539.13
01.02.03
M3
4.89
18.46
90.27
4.89
90.27
01.02.04
M3
1.74
14.10
24.53
1.74
24.53
01.02.05
ELIMINACION DE MATERIAL EXCEDENTE CARGUIO A MANO Y ELIMINACION CON MAQ. DIST PROM. 5.00 KM
M3
27.49
9.33
256.48
27.49
256.48
01.02.06
M2
66.55
2.43
161.72
66.55
161.72
1.03
CONCRETO SIMPLE
01.03.01
M2
10.43
231.77
2,417.36
10.43
2,417.36
01.03.02
m3
5.61
144.19
808.91
5.61
808.91
01.03.03
m3
2.21
206.99
457.45
2.21
457.45
01.03.04
m2
27.79
30.29
841.76
27.79
841.76
01.03.05
m2
66.55
18.22
1,212.54
66.55
1,212.54
01.03.06
M2
17.39
11.10
193.03
17.39
193.03
1.04
CONCRETO ARMADO
01.04.01
ZAPATAS DE CONCRETO
01.04.01.01
M3
10.43
353.21
3,683.98
10.43
3,683.98
01.04.01.02
KG
342.34
5.45
1,865.75
342.34
1,865.75
01.04.02
COLUMNAS
01.04.02.01
M3
6.79
358.30
2,432.86
8.66
3,102.88
01.04.02.02
KG
654.93
5.37
3,516.97
889.82
4,778.33
01.04.02.03
M2
91.52
36.98
3,384.41
106.20
3,927.28
01.04.02.04
165.6
5.08
841.25
175.20
890.02
01.04.03
COLUMNETAS DE CONFINAMIENTO
01.04.03.01
m3
0.54
317.29
171.34
2.96
939.18
01.04.03.02
kg
70.57
5.47
386.02
307.63
1,682.74
01.04.03.03
m2
12.60
37.51
472.63
69.02
2,588.94
01.04.03.04
36.00
5.08
182.88
36.00
182.88
01.04.04
VIGAS
01.04.04.01
M3
8.48
309.45
2,624.14
8.82
2,729.35
01.04.04.02
KG
1,488.01
5.52
8,213.82
1774.98
9,797.89
01.04.04.03
M2
43.20
38.94
1,682.21
44.03
1,714.53
01.04.05
VIGUETAS DE CONFINAMIENTO
01.04.05.01
m3
1.28
318.01
407.05
0.58
184.45
01.04.05.02
kg
102.54
5.56
570.12
61.53
342.11
01.04.05.03
m2
13.60
49.73
676.33
7.73
384.41
01.04.06
LOSAS MACISA
01.04.06.01
m3
4.74
358.30
1,698.34
4.74
1,698.34
01.04.06.02
01.04.06.03
kg
m2
547.12
5.37
2,938.03
547.12
2,938.03
47.36
36.98
1,751.37
47.36
1,751.37
01.04.07
01.04.07.01
m3
3.41
358.30
1,221.80
3.41
1,221.80
01.04.07.02
01.04.07.03
kg
161.01
5.37
864.62
161.01
864.62
m2
28.76
36.98
1,063.54
28.76
1,063.54
01.04.08
LOSA ALIGERADA
01.04.08.01
m3
8.22
300.47
2,469.86
8.22
2,469.86
01.04.08.02
01.04.08.03
kg
775.92
5.47
4,244.28
775.92
4,244.28
m2
89.57
32.74
2,932.52
89.57
2,932.52
01.04.08.04
717.00
3.18
2,280.06
717.00
2,280.06
01.04.09
01.04.09.01
01.04.09.02
57.96
9.77
566.27
0.00
0.00
178.50
7.49
1,336.97
0.00
0.00
01.04.09.03
m2
51.87
56.92
2,952.44
0.00
0.00
01.04.09.04
7.00
22.48
157.36
0.00
0.00
01.05
MUROS Y TABIQUES
01.05.01
m2
226.47
48.75
11,040.41
226.47
11,040.41
01.05.02
m2
22.00
63.26
1,391.72
22.00
1,391.72
01.06
01.06.01
m2
273.51
10.90
2,981.26
273.51
2,981.26
01.06.02
m2
201.44
14.83
2,987.36
201.44
2,987.36
01.06.03
TARRAJEO EN COLUMNAS
m2
91.52
18.18
1,663.83
91.52
1,663.83
01.06.04
TARRAJEO EN VIGAS
m2
43.20
18.98
819.94
43.20
819.94
01.06.05
82.08
4.53
371.82
82.08
371.82
01.06.06
BRUAS 1"
80.00
3.49
279.20
80.00
279.20
01.06.07
m2
41.50
77.12
3,200.48
14.50
1,118.24
01.07
CIELORRASOS
01.07.01
m2
136.93
16.59
2,271.67
136.93
2,271.67
01.08
PISOS Y PAVIMENTOS
01.08.01
m2
128.97
18.86
2,432.37
128.97
2,432.37
01.08.02
m2
104.22
44.75
4,663.85
104.22
4,663.85
01.08.03
PISO DE PARQUET 6 X 30 cm
m2
17.72
54.20
960.42
0.00
0.00
01.08.04
m2
12.96
31.14
403.57
12.96
403.57
01.09
CONTRAZOCALOS Y ZOCALOS
01.09.01
112.30
10.55
1,184.77
112.30
1,184.77
01.09.02
m2
60.54
53.53
3,240.71
60.54
3,240.71
01.09.03
13.40
11.48
153.83
0.00
0.00
01.10
CARPINTERIA DE MADERA
01.10.01
01.11
CARPINTERIA METALICA
01.11.01
m2
14.04
199.38
2,799.30
20.80
4,147.10
m2
23.96
114.01
2,731.68
33.49
3,818.19
01.11.02
m2
3.12
149.23
465.60
3.12
465.60
01.11.03
1.00
8,210.00
8,210.00
1.00
8,210.00
01.11.04
6.50
120.00
780.00
6.50
780.00
01.11.05
ESCALERA METALICA
glb
1.00
9,052.00
9,052.00
1.00
9,052.00
01.12
CERRAJERIA
01.12.01
pza
21.00
8.84
185.64
30.00
265.20
01.12.02
11.00
52.31
575.41
11.00
575.41
01.12.03
1.00
82.04
82.04
1.00
82.04
01.13
01.13.01
p2
161.14
5.11
823.43
247.33
1,263.86
01.14
PINTURA
01.14.01
m2
201.44
5.37
1,081.73
201.44
1,081.73
01.14.02
m2
270.12
5.37
1,450.54
270.12
1,450.54
01.14.03
m2
136.93
6.53
894.15
136.93
894.15
01.14.04
m2
14.04
3.81
53.49
20.80
79.25
01.14.05
22.24
5.11
113.65
0.00
0.00
01.14.06
m2
56.54
4.16
235.21
56.54
235.21
01.15
INSTALACIONES SANITARIAS
01.15.01.01
pto
14.00
46.46
650.44
14.00
650.44
01.15.01.02
pto
1.00
46.46
46.46
1.00
46.46
01.15.01.03
40.74
7.42
302.29
40.74
302.29
01.15.01.04
13.26
6.74
89.37
13.26
89.37
01.15.01.05
5.00
63.29
316.45
5.00
316.45
01.15.01.06
14.00
57.54
805.56
14.00
805.56
01.15.02.01
pto
3.00
39.94
119.82
3.00
119.82
01.15.02.02
21.55
18.26
393.50
21.55
393.50
01.15.02.03
pza
1.00
69.63
69.63
1.00
69.63
01.15.02.04
pza
2.00
101.25
202.50
2.00
202.50
01.15.02.05
pza
1.00
80.25
80.25
1.00
80.25
01.15.02.06
pza
1.00
82.90
82.90
1.00
82.90
01.15.02.07
2.00
728.41
1,456.82
1.00
728.41
01.15.03.01
1.00
1,055.94
1,055.94
1.00
1,055.94
01.15.03.02
1.00
732.62
732.62
1.00
732.62
01.15.03.03
1.00
384.68
384.68
1.00
384.68
01.15.03.04
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
15.40
7.42
114.27
15.40
114.27
01.15.04.01
pto
11.00
77.90
856.90
11.00
856.90
01.15.04.02
pto
3.00
105.15
315.45
3.00
315.45
01.15.04.03
pto
3.00
62.01
186.03
3.00
186.03
01.15.04.04
3.00
40.55
121.65
3.00
121.65
01.15.04.05
2.00
49.27
98.54
2.00
98.54
01.15.04.06
3.00
224.41
673.23
3.00
673.23
01.15.04.07
01.15.04.08
01.15.04.09
01.15.04.10
01.15.04.11
01.15.04.12
3.00
330.44
991.32
3.00
991.32
pto
10.00
147.27
1,472.70
10.00
1,472.70
1.00
126.92
126.92
1.00
126.92
3.00
30.24
90.72
3.00
90.72
pza
2.00
649.00
1,298.00
2.00
1,298.00
22.50
13.12
295.20
22.50
295.20
01.15.04.13
56.60
16.94
958.80
56.60
958.80
01.16
01.16.01
pza
2.00
25.25
50.50
3.00
75.75
01.16.02
16.60
11.31
187.75
24.90
281.62
01.17
INSTALACIONES ELECTRICAS
01.17.01
TABLERO GENERAL
1.00
193.20
0.00
0.00
01.17.02
SUB TABLERO
3.00
149.37
448.11
2.00
298.74
01.17.03
pto
29.00
56.42
1,636.18
29.00
1,636.18
01.17.04
pto
17.00
35.92
610.64
17.00
610.64
01.17.05
pto
14.00
20.38
285.32
14.00
285.32
01.17.06
pto
3.00
21.57
64.71
3.00
64.71
01.17.07
pto
12.00
37.17
446.04
12.00
446.04
01.17.08
6.00
16.84
101.04
6.00
101.04
01.17.09
6.00
102.92
617.52
6.00
617.52
01.17.10
150.00
4.40
660.00
150.00
660.00
01.17.11
180.00
3.70
666.00
180.00
666.00
01.17.12
330.00
2.07
683.10
330.00
683.10
01.17.13
22.00
39.32
865.04
22.00
865.04
01.17.14
7.00
36.39
254.73
7.00
254.73
01.17.15
glb
1.00
1,074.24
1,074.24
1.00
1,074.24
01.17.16
1.00
85.50
85.50
1.00
85.50
01.17.17
1.00
550.00
550.00
1.00
550.00
01.17.18
1.00
450.00
450.00
1.00
450.00
01.18
193.20
01.18.01
1.00
45.60
45.60
4.00
182.40
01.18.02
TOMA TEFEFONICA
01.18.03
1.00
180.00
180.00
1.00
180.00
45.00
1.01
45.45
0.00
0.00
01.18.04
35.00
1.20
42.00
0.00
0.00
01.19
OTROS
01.19.01
01.19.02
glb
1.00
2,224.80
2,224.80
1.00
2,224.80
DISEO DE MEZCLA
3.00
413.00
1,239.00
3.00
1,239.00
01.19.03
20.00
17.70
354.00
20.00
354.00
01.20
01.20.01
VEREDAS Y JARDINERIA
01.20.01.01
CONCRETO SIMPLE
01.20.01.01.01
VEREDAS
01.20.01.01.01.01
m2
94.44
2.43
229.49
94.44
229.49
01.20.01.01.01.02
m2
94.44
18.22
1,720.70
94.44
1,720.70
01.20.01.01.01.03
m2
25.76
36.98
952.60
25.76
952.60
01.20.01.01.01.04
JUNTAS ASFALTICAS
31.90
3.21
102.40
31.90
102.40
01.20.01.01.02
JARDINERIA
01.20.01.01.02.01
COLOCACION DE GRAS
m2
184.13
8.9
1638.757
184.13
1,638.76
01.20.01.02
CERCO PERIMETRICO
01.20.01.02.01
01.20.01.02.01.01
m3
14.70
22.15
325.61
14.70
325.61
01.20.01.02.01.02
m3
14.70
9.33
137.15
14.70
137.15
01.20.01.02.02
CONCRETO ARMADO
01.20.01.02.02.01
COLUMNAS
01.20.01.02.02.01.01
m3
1.14
358.30
408.46
0.65
232.90
01.20.01.02.02.01.02
kg
88.70
5.37
476.32
50.69
272.21
01.20.01.02.02.01.03
m2
72.80
36.98
2,692.14
41.60
1,538.37
01.20.01.02.02.01.04
36.40
5.08
184.91
20.80
105.66
01.20.01.02.03.04
01.20.01.02.03.04.01
m3
3.77
358.30
1,350.79
3.77
1,350.79
01.20.01.02.03.04.02
kg
414.21
5.37
2,224.31
414.21
2,224.31
01.20.01.02.03.04.03
m2
75.38
36.98
2,787.55
75.38
2,787.55
01.20.01.02.03.05
CARPINTERIA METALICA
01.20.01.02.03.05.01
REJA METALICA
37.69
132.63
4,998.82
0.00
0.00
01.20.01.02.03.05.02
PUERTA METALICA
m2
3.12
92.98
290.10
0.00
0.00
01.21
OTROS
01.21.01
1.00
800.00
800.00
1.00
800.00
01.21.02
2.00
602.80
1,205.60
2.00
1,205.60
S/.
190,983.48
185,519.20
SECTOR N 06
1.01
TRABAJOS PRELIMINARES
01.01.01
TRABAJOS GENERALES
01.01.01.01
01.01.01.02
01.01.01.03
UND
1.00
1,481.41
1,481.41
1.00
1,481.41
glb
1.00
2256.24
2,256.24
1.00
2,256.24
mes
6.00
295.00
1,770.00
6.00
1,770.00
01.01.01.04
m2
99.76
0.74
73.82
99.76
73.82
01.01.01.05
m2
99.76
1.49
148.64
99.76
148.64
1.02
MOVIMIENTO DE TIERRAS
01.02.01
NIVELACIN DE TERRENO
M2
99.76
1.05
104.75
99.76
104.75
01.02.02
M3
24.34
22.15
539.13
24.34
539.13
01.02.03
M3
4.89
18.46
90.27
4.89
90.27
01.02.04
M3
1.74
14.10
24.53
1.74
24.53
01.02.05
ELIMINACION DE MATERIAL EXCEDENTE CARGUIO A MANO Y ELIMINACION CON MAQ. DIST PROM. 5.00 KM
M3
27.49
9.33
256.48
27.49
256.48
01.02.06
M2
66.55
2.43
161.72
66.55
161.72
1.03
CONCRETO SIMPLE
01.03.01
m3
5.61
144.19
808.91
5.61
808.91
01.03.02
m3
2.21
206.99
457.45
2.21
457.45
01.03.03
m2
27.79
30.29
841.76
27.79
841.76
01.03.04
m2
66.55
18.22
1,212.54
66.55
1,212.54
01.03.05
M2
17.39
11.10
193.03
17.39
193.03
1.04
CONCRETO ARMADO
01.04.01
ZAPATAS DE CONCRETO
01.04.01.01
M3
10.43
353.21
3,683.98
10.43
3,683.98
01.04.01.02
KG
342.34
5.45
1,865.75
342.34
1,865.75
01.04.02
COLUMNAS
01.04.02.01
M3
6.79
358.30
2,432.86
8.66
3,102.88
01.04.02.02
KG
654.93
5.37
3,516.97
889.82
4,778.33
01.04.02.03
M2
91.52
36.98
3,384.41
106.20
3,927.28
01.04.02.04
165.6
5.08
841.25
175.20
890.02
01.04.03
COLUMNETAS DE CONFINAMIENTO
01.04.03.01
m3
0.54
317.29
171.34
2.96
939.18
01.04.03.02
kg
70.57
5.47
386.02
307.63
1,682.74
01.04.03.03
m2
12.60
37.51
472.63
69.02
2,588.94
01.04.03.04
36.00
5.08
182.88
36.00
182.88
01.04.04
VIGAS
01.04.04.01
m3
8.48
309.45
2,624.14
8.82
2,729.35
01.04.04.02
KG
1,488.01
5.52
8,213.82
1774.98
9,797.89
01.04.04.03
M2
43.20
38.94
1,682.21
44.03
1,714.53
01.04.05
VIGUETAS DE CONFINAMIENTO
01.04.05.01
m3
1.28
318.01
407.05
0.58
184.45
01.04.05.02
kg
102.54
5.56
570.12
61.53
342.11
01.04.05.03
m2
13.60
49.73
676.33
7.73
384.41
01.04.06
LOSAS MACISA
01.04.06.01
m3
4.74
358.30
1,698.34
4.74
1,698.34
01.04.06.02
kg
547.12
5.37
2,938.03
547.12
2,938.03
01.04.06.03
m2
47.36
36.98
1,751.37
47.36
1,751.37
01.04.07
01.04.07.01
m3
3.41
358.30
1,221.80
3.41
1,221.80
01.04.07.02
kg
161.01
5.37
864.62
161.01
864.62
01.04.07.03
m2
28.76
36.98
1,063.54
28.76
1,063.54
01.04.08
LOSA ALIGERADA
01.04.08.01
m3
8.22
300.47
2,469.86
8.22
2,469.86
01.04.08.02
kg
775.92
5.47
4,244.28
775.92
4,244.28
01.04.08.03
m2
89.57
32.74
2,932.52
89.57
2,932.52
01.04.08.04
717.00
3.18
2,280.06
717.00
2,280.06
01.04.09
01.04.09.01
57.96
9.77
566.27
0.00
0.00
01.04.09.02
178.50
7.49
1,336.97
0.00
0.00
01.04.09.03
m2
51.87
56.92
2,952.44
0.00
0.00
01.04.09.04
7.00
22.48
157.36
0.00
0.00
01.05
MUROS Y TABIQUES
01.05.01
m2
226.47
48.75
11,040.41
226.47
11,040.41
01.05.02
m2
22.00
63.26
1,391.72
22.00
1,391.72
01.06
01.06.01
m2
273.51
10.90
2,981.26
273.51
2,981.26
01.06.02
m2
201.44
14.83
2,987.36
201.44
2,987.36
01.06.03
TARRAJEO EN COLUMNAS
m2
91.52
18.18
1,663.83
91.52
1,663.83
01.06.04
TARRAJEO EN VIGAS
m2
43.20
18.98
819.94
43.20
819.94
01.06.05
82.08
4.53
371.82
82.08
371.82
01.06.06
BRUAS 1"
80.00
3.49
279.20
80.00
279.20
01.06.07
m2
41.50
77.12
3,200.48
41.50
3,200.48
01.07
CIELORRASOS
01.07.01
m2
136.93
16.59
2,271.67
136.93
2,271.67
01.08
PISOS Y PAVIMENTOS
01.08.01
m2
128.97
18.86
2,432.37
128.97
2,432.37
01.08.02
m2
104.22
44.75
4,663.85
104.22
4,663.85
01.08.03
PISO DE PARQUET 6 X 30 cm
m2
17.72
54.20
960.42
0.00
0.00
01.08.04
m2
12.96
31.14
403.57
12.96
403.57
01.09
CONTRAZOCALOS Y ZOCALOS
01.09.01
112.30
10.55
1,184.77
112.30
1,184.77
01.09.02
m2
60.54
53.53
3,240.71
60.54
3,240.71
01.09.03
13.40
11.48
153.83
0.00
0.00
01.10
CARPINTERIA DE MADERA
01.10.01
m2
14.04
199.38
2,799.30
20.80
4,147.10
01.11
CARPINTERIA METALICA
01.11.01
m2
23.96
114.01
2,731.68
33.49
3,818.19
01.11.02
m2
3.12
149.23
465.60
3.12
465.60
01.11.03
1.00
8,210.00
8,210.00
1.00
8,210.00
01.11.04
6.50
120.00
780.00
6.50
780.00
01.11.05
ESCALERA METALICA
glb
1.00
9,052.00
9,052.00
1.00
9,052.00
01.12
CERRAJERIA
01.12.01
pza
21.00
8.84
185.64
30.00
265.20
01.12.02
11.00
52.31
575.41
11.00
575.41
01.12.03
1.00
82.04
82.04
1.00
82.04
01.13
01.13.01
p2
161.14
5.11
823.43
247.33
1,263.86
01.14
PINTURA
01.14.01
m2
201.44
5.37
1,081.73
201.44
1,081.73
01.14.02
m2
270.12
5.37
1,450.54
270.12
1,450.54
01.14.03
m2
136.93
6.53
894.15
136.93
894.15
01.14.04
m2
14.04
3.81
53.49
20.80
79.25
01.14.05
22.24
5.11
113.65
0.00
0.00
01.14.06
m2
72.60
4.16
302.02
72.60
302.02
01.15
INSTALACIONES SANITARIAS
01.15.01.01
pto
14.00
46.46
650.44
14.00
650.44
01.15.01.02
pto
1.00
46.46
46.46
1.00
46.46
01.15.01.03
40.74
7.42
302.29
40.74
302.29
01.15.01.04
13.26
6.74
89.37
13.26
89.37
01.15.01.05
5.00
63.29
316.45
5.00
316.45
01.15.01.06
14.00
57.54
805.56
14.00
805.56
01.15.02.01
pto
3.00
39.94
119.82
3.00
119.82
01.15.02.02
21.55
18.26
393.50
21.55
393.50
01.15.02.03
pza
1.00
69.63
69.63
1.00
69.63
01.15.02.04
pza
2.00
101.25
202.50
2.00
202.50
01.15.02.05
pza
1.00
80.25
80.25
1.00
80.25
01.15.02.06
pza
1.00
82.90
82.90
1.00
82.90
01.15.02.07
2.00
728.41
1,456.82
1.00
728.41
01.15.03.01
1.00
1,055.94
1,055.94
1.00
1,055.94
01.15.03.02
1.00
732.62
732.62
1.00
732.62
01.15.03.03
1.00
384.68
384.68
1.00
384.68
01.15.03.04
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
15.40
7.42
114.27
15.40
114.27
01.15.04.01
pto
11.00
77.90
856.90
11.00
856.90
01.15.04.02
pto
3.00
105.15
315.45
3.00
315.45
01.15.04.03
pto
3.00
62.01
186.03
3.00
186.03
01.15.04.04
3.00
40.55
121.65
3.00
121.65
01.15.04.05
2.00
49.27
98.54
2.00
98.54
01.15.04.06
3.00
224.41
673.23
3.00
673.23
01.15.04.07
3.00
330.44
991.32
3.00
991.32
01.15.04.08
pto
10.00
147.27
1,472.70
10.00
1,472.70
1.00
126.92
126.92
1.00
126.92
3.00
30.24
90.72
3.00
90.72
pza
2.00
649.00
1,298.00
2.00
1,298.00
01.15.04.09
01.15.04.10
01.15.04.11
01.15.04.12
22.50
13.12
295.20
22.50
295.20
01.15.04.13
56.60
16.94
958.80
56.60
958.80
01.16
01.16.01
pza
2.00
25.25
50.50
3.00
75.75
01.16.02
16.60
11.31
187.75
24.90
281.62
01.17
INSTALACIONES ELECTRICAS
01.17.01
TABLERO GENERAL
1.00
193.20
0.00
0.00
01.17.02
SUB TABLERO
3.00
149.37
448.11
2.00
298.74
01.17.03
pto
29.00
56.42
1,636.18
29.00
1,636.18
01.17.04
pto
17.00
35.92
610.64
17.00
610.64
01.17.05
pto
14.00
20.38
285.32
14.00
285.32
01.17.06
SUMINISTRO Y COLOCACION DE PLACAS DE TOMACORRIENTES DOBLES CON TOMA A TIERRA RESISTENTES AL AGUA
pto
3.00
21.57
64.71
3.00
64.71
01.17.07
pto
12.00
37.17
446.04
12.00
446.04
01.17.08
6.00
16.84
101.04
6.00
101.04
01.17.09
6.00
102.92
617.52
6.00
617.52
01.17.10
150.00
4.40
660.00
150.00
660.00
01.17.11
180.00
3.70
666.00
180.00
666.00
01.17.12
330.00
2.07
683.10
330.00
683.10
01.17.13
22.00
39.32
865.04
22.00
865.04
01.17.14
7.00
36.39
254.73
7.00
254.73
01.17.15
glb
1.00
1,074.24
1,074.24
1.00
1,074.24
193.20
01.17.16
1.00
85.50
85.50
1.00
85.50
01.17.17
1.00
550.00
550.00
1.00
550.00
01.17.18
1.00
450.00
450.00
1.00
450.00
01.18
01.18.01
1.00
45.60
45.60
4.00
182.40
01.18.02
TOMA TEFEFONICA
1.00
180.00
180.00
1.00
180.00
01.18.03
45.00
1.01
45.45
0.00
0.00
01.18.04
35.00
1.20
42.00
0.00
0.00
01.19
OTROS
01.19.01
glb
1.00
2,224.80
2,224.80
1.00
2,224.80
01.19.02
DISEO DE MEZCLA
3.00
413.00
1,239.00
3.00
1,239.00
01.19.03
20.00
17.70
354.00
20.00
354.00
01.20
01.20.01
VEREDAS Y JARDINERIA
01.20.01.01
CONCRETO SIMPLE
01.20.01.01.01
VEREDAS
01.20.01.01.01.01
m2
104.27
2.43
253.38
104.27
253.38
01.20.01.01.01.02
m2
104.27
18.22
1,899.80
104.27
1,899.80
01.20.01.01.01.03
m2
28.44
36.98
1,051.71
28.44
1,051.71
01.20.01.01.01.04
JUNTAS ASFALTICAS
35.20
3.21
112.99
35.20
112.99
01.20.01.01.02
JARDINERIA
01.20.01.01.02.01
COLOCACION DE GRAS
m2
287.18
8.9
2555.902
287.18
2,555.90
01.20.01.02
CERCO PERIMETRICO
01.20.01.02.01
01.20.01.02.01.01
m3
18.40
22.15
407.56
15.77
349.31
01.20.01.02.01.02
m3
18.40
9.33
171.67
15.77
147.13
01.20.01.02.02
CONCRETO ARMADO
01.20.01.02.02.01
COLUMNAS
01.20.01.02.02.01.01
m3
1.46
358.30
523.12
0.65
232.90
01.20.01.02.02.01.02
kg
114.05
5.37
612.45
50.69
272.21
01.20.01.02.02.01.03
m2
93.60
36.98
3,461.33
41.60
1,538.37
01.20.01.02.02.01.04
46.80
5.08
237.74
20.80
105.66
01.20.01.02.03.04
01.20.01.02.03.04.01
m3
4.83
358.30
1,730.59
19.81
7,097.92
01.20.01.02.03.04.02
kg
530.82
5.37
2,850.50
608.47
3,267.48
01.20.01.02.03.04.03
m2
96.60
36.98
3,572.27
80.86
2,990.20
01.20.01.02.03.05
CARPINTERIA METALICA
01.20.01.02.03.05.01
REJA METALICA
48.40
132.63
6,419.29
0.00
0.00
01.20.01.02.03.05.02
PUERTA METALICA
m2
3.12
92.98
290.10
0.00
0.00
01.21
OTROS
01.21.01
1.00
800.00
800.00
1.00
800.00
01.21.02
2.00
602.80
1,205.60
2.00
1,205.60
S/.
194,263.22
193,507.37
SECTOR N 07
1.01
TRABAJOS PRELIMINARES
01.01.01
TRABAJOS GENERALES
01.01.01.01
01.01.01.02
01.01.01.03
UND
1.00
1,481.41
1,481.41
1.00
1,481.41
glb
1.00
2256.24
2,256.24
1.00
2,256.24
mes
6.00
295.00
1,770.00
6.00
1,770.00
01.01.01.04
m2
99.76
0.74
73.82
99.76
73.82
01.01.01.05
m2
99.76
1.49
148.64
99.76
148.64
1.02
MOVIMIENTO DE TIERRAS
01.02.01
NIVELACIN DE TERRENO
M2
99.76
1.05
104.75
99.76
104.75
01.02.02
M3
24.34
22.15
539.13
24.34
539.13
01.02.03
M3
4.89
18.46
90.27
4.89
90.27
01.02.04
M3
1.74
14.10
24.53
1.74
24.53
01.02.05
ELIMINACION DE MATERIAL EXCEDENTE CARGUIO A MANO Y ELIMINACION CON MAQ. DIST PROM. 5.00 KM
M3
27.49
9.33
256.48
27.49
256.48
01.02.06
M2
66.55
2.43
161.72
66.55
161.72
1.03
CONCRETO SIMPLE
01.03.01
m3
10.43
231.77
2,417.36
10.43
2,417.36
01.03.02
m3
5.61
144.19
808.91
5.61
808.91
01.03.03
m3
2.21
206.99
457.45
2.21
457.45
01.03.04
m2
27.79
30.29
841.76
27.79
841.76
01.03.05
m2
66.55
18.22
1,212.54
66.55
1,212.54
01.03.06
M2
17.39
11.10
193.03
17.39
193.03
1.04
CONCRETO ARMADO
01.04.01
ZAPATAS DE CONCRETO
01.04.01.01
M3
10.43
353.21
3,683.98
10.43
3,683.98
01.04.01.02
KG
342.34
5.45
1,865.75
342.34
1,865.75
01.04.02
COLUMNAS
01.04.02.01
M3
6.79
358.30
2,432.86
8.66
3,102.88
01.04.02.02
KG
654.93
5.37
3,516.97
889.82
4,778.33
01.04.02.03
M2
91.52
36.98
3,384.41
106.20
3,927.28
01.04.02.04
165.6
5.08
841.25
175.20
890.02
01.04.03
COLUMNETAS DE CONFINAMIENTO
01.04.03.01
m3
0.54
317.29
171.34
2.96
939.18
01.04.03.02
kg
70.57
5.47
386.02
307.63
1,682.74
01.04.03.03
m2
12.60
37.51
472.63
69.02
2,588.94
01.04.03.04
36.00
5.08
182.88
36.00
182.88
01.04.04
VIGAS
01.04.04.01
M3
8.48
309.45
2,624.14
8.82
2,729.35
01.04.04.02
KG
1,488.01
5.52
8,213.82
1774.98
9,797.89
01.04.04.03
M2
43.20
38.94
1,682.21
44.03
1,714.53
01.04.05
VIGUETAS DE CONFINAMIENTO
01.04.05.01
m3
1.28
318.01
407.05
0.58
184.45
01.04.05.02
kg
102.54
5.56
570.12
61.53
342.11
01.04.05.03
m2
13.60
49.73
676.33
7.73
384.41
01.04.06
LOSAS MACISA
01.04.06.01
m3
4.74
358.30
1,698.34
4.74
1,698.34
01.04.06.02
kg
547.12
5.37
2,938.03
547.12
2,938.03
01.04.06.03
m2
47.36
36.98
1,751.37
47.36
1,751.37
01.04.07
01.04.07.01
m3
3.41
358.30
1,221.80
3.41
1,221.80
01.04.07.02
kg
161.01
5.37
864.62
161.01
864.62
01.04.07.03
m2
28.76
36.98
1,063.54
28.76
1,063.54
01.04.08
LOSA ALIGERADA
01.04.08.01
m3
8.22
300.47
2,469.86
8.22
2,469.86
01.04.08.02
kg
775.92
5.47
4,244.28
775.92
4,244.28
01.04.08.03
m2
89.57
32.74
2,932.52
89.57
2,932.52
01.04.08.04
717.00
3.18
2,280.06
717.00
2,280.06
01.04.09
01.04.09.01
57.96
9.77
566.27
0.00
0.00
01.04.09.02
178.50
7.49
1,336.97
0.00
0.00
01.04.09.03
m2
51.87
56.92
2,952.44
0.00
0.00
01.04.09.04
7.00
22.48
157.36
0.00
0.00
01.05
MUROS Y TABIQUES
01.05.01
m2
226.47
48.75
11,040.41
226.47
11,040.41
01.05.02
m2
22.00
63.26
1,391.72
22.00
1,391.72
01.06
01.06.01
m2
273.51
10.90
2,981.26
273.51
2,981.26
01.06.02
m2
201.44
14.83
2,987.36
201.44
2,987.36
01.06.03
TARRAJEO EN COLUMNAS
m2
91.52
18.18
1,663.83
91.52
1,663.83
01.06.04
TARRAJEO EN VIGAS
m2
43.20
18.98
819.94
43.20
819.94
01.06.05
82.08
4.53
371.82
82.08
371.82
01.06.06
BRUAS 1"
80.00
3.49
279.20
80.00
279.20
01.06.07
m2
41.50
77.12
3,200.48
41.50
3,200.48
01.07
CIELORRASOS
01.07.01
m2
136.93
16.59
2,271.67
136.93
2,271.67
01.08
PISOS Y PAVIMENTOS
01.08.01
m2
128.97
18.86
2,432.37
128.97
2,432.37
01.08.02
m2
104.22
44.75
4,663.85
104.22
4,663.85
01.08.03
PISO DE PARQUET 6 X 30 cm
m2
17.72
54.20
960.42
0.00
0.00
01.08.04
m2
12.96
31.14
403.57
12.96
403.57
01.09
CONTRAZOCALOS Y ZOCALOS
01.09.01
112.30
10.55
1,184.77
112.30
1,184.77
01.09.02
m2
60.54
53.53
3,240.71
60.54
3,240.71
01.09.03
13.40
11.48
153.83
0.00
0.00
01.10
CARPINTERIA DE MADERA
01.10.01
m2
14.04
199.38
2,799.30
20.80
4,147.10
01.11
CARPINTERIA METALICA
01.11.01
m2
23.96
114.01
2,731.68
33.49
3,818.19
01.11.02
m2
3.12
149.23
465.60
3.12
465.60
01.11.03
1.00
8,210.00
8,210.00
1.00
8,210.00
01.11.04
6.50
120.00
780.00
6.50
780.00
01.11.05
ESCALERA METALICA
glb
1.00
9,052.00
9,052.00
1.00
9,052.00
01.12
CERRAJERIA
01.12.01
pza
21.00
8.84
185.64
30.00
265.20
01.12.02
11.00
52.31
575.41
11.00
575.41
01.12.03
1.00
82.04
82.04
1.00
82.04
01.13
01.13.01
p2
161.14
5.11
823.43
247.33
1,263.86
01.14
PINTURA
01.14.01
m2
201.44
5.37
1,081.73
201.44
1,081.73
01.14.02
m2
270.12
5.37
1,450.54
270.12
1,450.54
01.14.03
m2
136.93
6.53
894.15
136.93
894.15
01.14.04
m2
14.04
3.81
53.49
20.80
79.25
01.14.05
22.24
5.11
113.65
0.00
0.00
01.14.06
m2
20.40
4.16
84.86
20.40
84.86
01.15
INSTALACIONES SANITARIAS
01.15.01.01
pto
14.00
46.46
650.44
14.00
650.44
01.15.01.02
pto
1.00
46.46
46.46
1.00
46.46
01.15.01.03
40.74
7.42
302.29
40.74
302.29
01.15.01.04
13.26
6.74
89.37
13.26
89.37
01.15.01.05
5.00
63.29
316.45
5.00
316.45
01.15.01.06
14.00
57.54
805.56
14.00
805.56
01.15.02.01
pto
3.00
39.94
119.82
3.00
119.82
01.15.02.02
21.55
18.26
393.50
21.55
393.50
01.15.02.03
pza
1.00
69.63
69.63
1.00
69.63
01.15.02.04
pza
2.00
101.25
202.50
2.00
202.50
01.15.02.05
pza
1.00
80.25
80.25
1.00
80.25
01.15.02.06
pza
1.00
82.90
82.90
1.00
82.90
01.15.02.07
2.00
728.41
1,456.82
1.00
728.41
01.15.03.01
1.00
1,055.94
1,055.94
1.00
1,055.94
01.15.03.02
1.00
732.62
732.62
1.00
732.62
01.15.03.03
1.00
384.68
384.68
1.00
384.68
01.15.03.04
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
15.40
7.42
114.27
15.40
114.27
01.15.04.01
pto
11.00
77.90
856.90
11.00
856.90
01.15.04.02
pto
3.00
105.15
315.45
3.00
315.45
01.15.04.03
pto
3.00
62.01
186.03
3.00
186.03
01.15.04.04
3.00
40.55
121.65
3.00
121.65
01.15.04.05
2.00
49.27
98.54
2.00
98.54
01.15.04.06
3.00
224.41
673.23
3.00
673.23
01.15.04.07
01.15.04.08
01.15.04.09
01.15.04.10
01.15.04.11
01.15.04.12
3.00
330.44
991.32
3.00
991.32
pto
10.00
147.27
1,472.70
10.00
1,472.70
1.00
126.92
126.92
1.00
126.92
3.00
30.24
90.72
3.00
90.72
pza
2.00
649.00
1,298.00
2.00
1,298.00
22.50
13.12
295.20
22.50
295.20
01.15.04.13
56.60
16.94
958.80
56.60
958.80
01.16
01.16.01
pza
2.00
25.25
50.50
3.00
75.75
01.16.02
16.60
11.31
187.75
24.90
281.62
01.17
INSTALACIONES ELECTRICAS
01.17.01
TABLERO GENERAL
1.00
193.20
0.00
0.00
01.17.02
SUB TABLERO
3.00
149.37
448.11
2.00
298.74
01.17.03
pto
29.00
56.42
1,636.18
29.00
1,636.18
01.17.04
pto
17.00
35.92
610.64
17.00
610.64
01.17.05
pto
14.00
20.38
285.32
14.00
285.32
01.17.06
SUMINISTRO Y COLOCACION DE PLACAS DE TOMACORRIENTES DOBLES CON TOMA A TIERRA RESISTENTES AL AGUA
pto
3.00
21.57
64.71
3.00
64.71
01.17.07
pto
12.00
37.17
446.04
12.00
446.04
01.17.08
6.00
16.84
101.04
6.00
101.04
01.17.09
6.00
102.92
617.52
6.00
617.52
01.17.10
150.00
4.40
660.00
150.00
660.00
193.20
01.17.11
180.00
3.70
666.00
180.00
666.00
01.17.12
01.17.13
330.00
2.07
683.10
330.00
683.10
22.00
39.32
865.04
22.00
865.04
01.17.14
7.00
36.39
254.73
7.00
254.73
01.17.15
glb
1.00
1,074.24
1,074.24
1.00
1,074.24
01.17.16
1.00
85.50
85.50
1.00
85.50
01.17.17
1.00
550.00
550.00
1.00
550.00
01.17.18
1.00
450.00
450.00
1.00
450.00
01.18
01.18.01
1.00
45.60
45.60
4.00
182.40
01.18.02
TOMA TEFEFONICA
1.00
180.00
180.00
1.00
180.00
01.18.03
45.00
1.01
45.45
0.00
0.00
01.18.04
35.00
1.20
42.00
0.00
0.00
01.19
OTROS
01.19.01
glb
1.00
2,224.80
2,224.80
1.00
2,224.80
01.19.02
DISEO DE MEZCLA
3.00
413.00
1,239.00
3.00
1,239.00
01.19.03
20.00
17.70
354.00
20.00
354.00
01.20
01.20.01
VEREDAS Y JARDINERIA
01.20.01.01
CONCRETO SIMPLE
01.20.01.01.01
VEREDAS
01.20.01.01.01.01
m2
62.80
2.43
152.60
62.80
152.60
01.20.01.01.01.02
m2
62.80
18.22
1,144.22
62.80
1,144.22
01.20.01.01.01.03
m2
17.13
36.98
633.47
17.13
633.47
01.20.01.01.01.04
JUNTAS ASFALTICAS
22.00
3.21
70.62
22.00
70.62
01.20.01.01.02
JARDINERIA
01.20.01.01.02.01
COLOCACION DE GRAS
m2
62.87
8.9
559.543
62.87
559.54
01.20.01.02
CERCO PERIMETRICO
01.20.01.02.01
01.20.01.02.01.01
m3
5.30
22.15
117.40
5.30
117.40
01.20.01.02.01.02
m3
5.30
9.33
49.45
5.30
49.45
01.20.01.02.02
CONCRETO ARMADO
01.20.01.02.02.01
COLUMNAS
01.20.01.02.02.01.01
m3
0.81
358.30
290.22
0.81
290.22
01.20.01.02.02.01.02
kg
63.36
5.37
340.24
63.36
340.24
01.20.01.02.02.01.03
m2
52.00
36.98
1,922.96
52.00
1,922.96
01.20.01.02.02.01.04
26.00
5.08
132.08
26.00
132.08
01.20.01.02.03.04
01.20.01.02.03.04.01
m3
1.36
358.30
487.29
1.36
487.29
01.20.01.02.03.04.02
kg
149.46
5.37
802.60
149.46
802.60
01.20.01.02.03.04.03
m2
27.20
36.98
1,005.86
27.20
1,005.86
01.20.01.02.03.05
CARPINTERIA METALICA
01.20.01.02.03.05.01
REJA METALICA
13.60
132.63
1,803.77
0.00
0.00
01.20.01.02.03.05.02
PUERTA METALICA
m2
3.12
92.98
290.10
0.00
0.00
01.21
OTROS
01.21.01
1.00
800.00
800.00
1.00
800.00
01.21.02
2.00
602.80
1,205.60
2.00
1,205.60
S/.
180,115.44
181,541.16
SECTOR N 10
1.01
TRABAJOS PRELIMINARES
01.01.01
TRABAJOS GENERALES
01.01.01.01
01.01.01.02
01.01.01.03
UND
1.00
1,481.41
1,481.41
1.00
1,481.41
glb
1.00
2256.24
2,256.24
1.00
2,256.24
mes
6.00
295.00
1,770.00
6.00
1,770.00
01.01.01.04
m2
99.76
0.74
73.82
99.76
73.82
01.01.01.05
m2
99.76
1.49
148.64
99.76
148.64
1.02
MOVIMIENTO DE TIERRAS
01.02.01
NIVELACIN DE TERRENO
M2
99.76
1.05
104.75
99.76
104.75
01.02.02
M3
24.34
22.15
539.13
24.34
539.13
01.02.03
M3
4.89
18.46
90.27
4.89
90.27
01.02.04
M3
1.74
14.10
24.53
1.74
24.53
01.02.05
ELIMINACION DE MATERIAL EXCEDENTE CARGUIO A MANO Y ELIMINACION CON MAQ. DIST PROM. 5.00 KM
M3
27.49
9.33
256.48
27.49
256.48
01.02.06
M2
66.55
2.43
161.72
66.55
161.72
1.03
CONCRETO SIMPLE
01.03.01
m3
5.61
144.19
808.91
5.61
808.91
01.03.02
m3
2.21
206.99
457.45
2.21
457.45
01.03.03
m2
27.79
30.29
841.76
27.79
841.76
01.03.04
m2
66.55
18.22
1,212.54
66.55
1,212.54
01.03.05
M2
17.39
11.10
193.03
17.39
193.03
1.04
CONCRETO ARMADO
01.04.01
ZAPATAS DE CONCRETO
01.04.01.01
M3
10.43
353.21
3,683.98
10.43
3,683.98
01.04.01.02
KG
342.34
5.45
1,865.75
342.34
1,865.75
01.04.02
COLUMNAS
01.04.02.01
M3
6.79
358.30
2,432.86
8.66
3,102.88
01.04.02.02
KG
654.93
5.37
3,516.97
889.82
4,778.33
01.04.02.03
M2
91.52
36.98
3,384.41
106.20
3,927.28
01.04.02.04
165.6
5.08
841.25
175.20
890.02
01.04.03
COLUMNETAS DE CONFINAMIENTO
01.04.03.01
m3
0.54
317.29
171.34
2.96
939.18
01.04.03.02
kg
70.57
5.47
386.02
307.63
1,682.74
01.04.03.03
m2
12.60
37.51
472.63
69.02
2,588.94
01.04.03.04
36.00
5.08
182.88
36.00
182.88
01.04.04
VIGAS
01.04.04.01
M3
8.48
309.45
2,624.14
8.82
2,729.35
01.04.04.02
KG
1,488.01
5.52
8,213.82
1774.98
9,797.89
01.04.04.03
M2
43.20
38.94
1,682.21
44.03
1,714.53
01.04.05
VIGUETAS DE CONFINAMIENTO
01.04.05.01
m3
1.28
318.01
407.05
0.58
184.45
01.04.05.02
kg
102.54
5.56
570.12
61.53
342.11
01.04.05.03
m2
13.60
49.73
676.33
7.73
384.41
01.04.06
LOSAS MACISA
01.04.06.01
m3
4.74
358.30
1,698.34
4.74
1,698.34
01.04.06.02
kg
547.12
5.37
2,938.03
547.12
2,938.03
01.04.06.03
m2
47.36
36.98
1,751.37
47.36
1,751.37
01.04.07
01.04.07.01
m3
3.41
358.30
1,221.80
3.41
1,221.80
01.04.07.02
kg
161.01
5.37
864.62
161.01
864.62
01.04.07.03
m2
28.76
36.98
1,063.54
28.76
1,063.54
01.04.08
LOSA ALIGERADA
01.04.08.01
m3
8.22
300.47
2,469.86
8.22
2,469.86
01.04.08.02
kg
775.92
5.47
4,244.28
775.92
4,244.28
01.04.08.03
m2
89.57
32.74
2,932.52
89.57
2,932.52
01.04.08.04
717.00
3.18
2,280.06
717.00
2,280.06
01.04.09
01.04.09.01
57.96
9.77
566.27
0.00
0.00
01.04.09.02
178.50
7.49
1,336.97
0.00
0.00
01.04.09.03
m2
51.87
56.92
2,952.44
0.00
0.00
01.04.09.04
7.00
22.48
157.36
0.00
0.00
01.05
MUROS Y TABIQUES
01.05.01
m2
226.47
48.75
11,040.41
226.47
11,040.41
01.05.02
m2
22.00
63.26
1,391.72
22.00
1,391.72
01.06
01.06.01
m2
273.51
10.90
2,981.26
273.51
2,981.26
01.06.02
m2
201.44
14.83
2,987.36
201.44
2,987.36
01.06.03
TARRAJEO EN COLUMNAS
m2
91.52
18.18
1,663.83
91.52
1,663.83
01.06.04
TARRAJEO EN VIGAS
m2
43.20
18.98
819.94
43.20
819.94
01.06.05
82.08
01.06.06
01.06.07
BRUAS 1"
80.00
m2
41.50
01.07
CIELORRASOS
01.07.01
m2
136.93
01.08
PISOS Y PAVIMENTOS
01.08.01
m2
01.08.02
01.08.03
4.53
371.82
82.08
371.82
3.49
279.20
80.00
279.20
77.12
3,200.48
41.50
3,200.48
16.59
2,271.67
136.93
2,271.67
128.97
18.86
2,432.37
128.97
2,432.37
m2
104.22
44.75
4,663.85
104.22
4,663.85
PISO DE PARQUET 6 X 30 cm
m2
17.72
54.20
960.42
0.00
0.00
01.08.04
m2
12.96
31.14
403.57
12.96
403.57
01.09
CONTRAZOCALOS Y ZOCALOS
01.09.01
112.30
10.55
1,184.77
112.30
1,184.77
01.09.02
m2
60.54
53.53
3,240.71
60.54
3,240.71
01.09.03
13.40
11.48
153.83
0.00
0.00
01.10
CARPINTERIA DE MADERA
01.10.01
m2
14.04
199.38
2,799.30
20.80
4,147.10
01.11
CARPINTERIA METALICA
01.11.01
m2
23.96
114.01
2,731.68
33.49
3,818.19
01.11.02
m2
3.12
149.23
465.60
3.12
465.60
01.11.03
1.00
8,210.00
8,210.00
1.00
8,210.00
01.11.04
6.50
120.00
780.00
6.50
780.00
01.11.05
ESCALERA METALICA
glb
1.00
9,052.00
9,052.00
1.00
9,052.00
01.12
CERRAJERIA
01.12.01
pza
21.00
8.84
185.64
30.00
265.20
01.12.02
11.00
52.31
575.41
11.00
575.41
01.12.03
1.00
82.04
82.04
1.00
82.04
01.13
01.13.01
p2
161.14
5.11
823.43
247.33
1,263.86
01.14
PINTURA
01.14.01
m2
201.44
5.37
1,081.73
201.44
1,081.73
01.14.02
m2
270.12
5.37
1,450.54
270.12
1,450.54
01.14.03
m2
136.93
6.53
894.15
136.93
894.15
01.14.04
m2
14.04
3.81
53.49
20.80
79.25
01.14.05
22.24
5.11
113.65
0.00
0.00
01.14.06
m2
16.65
4.16
69.26
16.65
69.26
01.15
INSTALACIONES SANITARIAS
01.15.01.01
pto
14.00
46.46
650.44
14.00
650.44
01.15.01.02
pto
1.00
46.46
46.46
0.00
0.00
01.15.01.03
40.74
01.15.01.04
13.26
01.15.01.05
5.00
01.15.01.06
14.00
01.15.02.01
pto
01.15.02.02
01.15.02.03
302.29
40.74
6.74
89.37
13.26
89.37
63.29
316.45
5.00
316.45
57.54
805.56
14.00
805.56
3.00
39.94
119.82
3.00
119.82
21.55
18.26
393.50
21.55
393.50
pza
1.00
69.63
69.63
1.00
69.63
01.15.02.04
pza
2.00
101.25
202.50
2.00
202.50
01.15.02.05
pza
1.00
80.25
80.25
1.00
80.25
01.15.02.06
pza
1.00
82.90
82.90
1.00
82.90
01.15.02.07
2.00
728.41
1,456.82
1.00
728.41
01.15.03.01
1.00
1,055.94
1,055.94
1.00
1,055.94
01.15.03.02
1.00
732.62
732.62
1.00
732.62
01.15.03.03
1.00
384.68
384.68
1.00
384.68
01.15.03.04
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
15.40
7.42
114.27
15.40
114.27
01.15.04.01
pto
11.00
77.90
856.90
11.00
856.90
01.15.04.02
pto
3.00
105.15
315.45
3.00
315.45
01.15.04.03
pto
3.00
62.01
186.03
3.00
186.03
01.15.04.04
3.00
40.55
121.65
3.00
121.65
01.15.04.05
2.00
49.27
98.54
2.00
98.54
01.15.04.06
3.00
224.41
673.23
3.00
673.23
01.15.04.07
01.15.04.08
01.15.04.09
01.15.04.10
01.15.04.11
01.15.04.12
7.42
302.29
3.00
330.44
991.32
3.00
991.32
pto
10.00
147.27
1,472.70
10.00
1,472.70
1.00
126.92
126.92
1.00
126.92
3.00
30.24
90.72
3.00
90.72
pza
2.00
649.00
1,298.00
2.00
1,298.00
22.50
13.12
295.20
22.50
295.20
01.15.04.13
56.60
16.94
958.80
56.60
958.80
01.16
01.16.01
pza
2.00
25.25
50.50
3.00
75.75
01.16.02
16.60
11.31
187.75
24.90
281.62
01.17
INSTALACIONES ELECTRICAS
01.17.01
TABLERO GENERAL
193.20
0.00
0.00
01.17.02
SUB TABLERO
3.00
149.37
448.11
2.00
298.74
01.17.03
pto
29.00
56.42
1,636.18
29.00
1,636.18
01.17.04
pto
17.00
35.92
610.64
17.00
610.64
01.17.05
pto
14.00
20.38
285.32
14.00
285.32
01.17.06
SUMINISTRO Y COLOCACION DE PLACAS DE TOMACORRIENTES DOBLES CON TOMA A TIERRA RESISTENTES AL AGUA
pto
3.00
21.57
64.71
3.00
64.71
1.00
193.20
01.17.07
pto
12.00
37.17
446.04
12.00
446.04
01.17.08
01.17.09
6.00
16.84
101.04
6.00
101.04
6.00
102.92
617.52
6.00
617.52
01.17.10
150.00
4.40
660.00
150.00
660.00
01.17.11
180.00
3.70
666.00
180.00
666.00
01.17.12
330.00
2.07
683.10
330.00
683.10
01.17.13
22.00
39.32
865.04
22.00
865.04
01.17.14
7.00
36.39
254.73
7.00
254.73
01.17.15
glb
1.00
1,074.24
1,074.24
1.00
1,074.24
01.17.16
1.00
85.50
85.50
1.00
85.50
01.17.17
1.00
550.00
550.00
1.00
550.00
01.17.18
1.00
450.00
450.00
1.00
450.00
01.18
01.18.01
1.00
45.60
45.60
4.00
182.40
01.18.02
TOMA TEFEFONICA
1.00
180.00
180.00
1.00
180.00
01.18.03
45.00
1.01
45.45
0.00
0.00
01.18.04
35.00
1.20
42.00
0.00
0.00
01.19
OTROS
01.19.01
glb
1.00
2,224.80
2,224.80
1.00
2,224.80
01.19.02
DISEO DE MEZCLA
3.00
413.00
1,239.00
3.00
1,239.00
01.19.03
20.00
17.70
354.00
20.00
354.00
01.20
01.20.01
VEREDAS Y JARDINERIA
01.20.01.01
CONCRETO SIMPLE
01.20.01.01.01
VEREDAS
01.20.01.01.01.01
m2
57.55
2.43
139.85
32.40
78.73
01.20.01.01.01.02
m2
57.55
18.22
1,048.56
22.32
406.67
01.20.01.01.01.03
m2
15.70
36.98
580.59
8.28
306.19
01.20.01.01.01.04
JUNTAS ASFALTICAS
19.80
3.21
63.56
7.70
24.72
01.20.01.01.02
JARDINERIA
01.20.01.01.02.01
COLOCACION DE GRAS
m2
84.47
8.9
751.783
84.47
751.78
01.20.01.02
CERCO PERIMETRICO
01.20.01.02.01
01.20.01.02.01.01
m3
4.33
22.15
95.91
0.62
13.73
01.20.01.02.01.02
m3
4.33
9.33
40.40
0.62
5.78
01.20.01.02.02
CONCRETO ARMADO
01.20.01.02.02.01
COLUMNAS
01.20.01.02.02.01.01
m3
0.65
358.30
232.90
0.16
57.33
01.20.01.02.02.01.02
kg
50.69
5.37
272.21
12.67
68.04
01.20.01.02.02.01.03
m2
41.60
36.98
1,538.37
10.40
384.59
01.20.01.02.02.01.04
20.80
5.08
105.66
5.20
26.42
01.20.01.02.03.04
01.20.01.02.03.04.01
m3
1.11
358.30
397.71
0.16
57.33
01.20.01.02.03.04.02
kg
121.99
5.37
655.09
33.69
180.92
01.20.01.02.03.04.03
m2
22.20
36.98
820.96
3.20
118.34
01.20.01.02.03.05
CARPINTERIA METALICA
01.20.01.02.03.05.01
REJA METALICA
11.10
132.63
1,472.19
0.00
0.00
01.20.01.02.03.05.02
PUERTA METALICA
m2
3.12
92.98
290.10
0.00
0.00
01.21
OTROS
01.21.01
1.00
800.00
800.00
1.00
800.00
01.21.02
2.00
602.80
1,205.60
2.00
1,205.60
S/.
176,385.90
173,833.76
SECTOR N 12
1.01
TRABAJOS PRELIMINARES
01.01.01
TRABAJOS GENERALES
01.01.01.01
01.01.01.02
01.01.01.03
UND
1.00
1,481.41
1,481.41
1.00
1,481.41
glb
1.00
2256.24
2,256.24
1.00
2,256.24
mes
6.00
295.00
1,770.00
6.00
1,770.00
01.01.01.04
m2
99.76
0.74
73.82
99.76
73.82
01.01.01.05
m2
99.76
1.49
148.64
99.76
148.64
1.02
MOVIMIENTO DE TIERRAS
01.02.01
NIVELACIN DE TERRENO
M2
99.76
1.05
104.75
99.76
104.75
01.02.02
M3
24.34
22.15
539.13
24.34
539.13
01.02.03
M3
4.89
18.46
90.27
4.89
90.27
01.02.04
M3
1.74
14.10
24.53
1.74
24.53
01.02.05
ELIMINACION DE MATERIAL EXCEDENTE CARGUIO A MANO Y ELIMINACION CON MAQ. DIST PROM. 5.00 KM
M3
27.49
9.33
256.48
27.49
256.48
01.02.06
M2
66.55
2.43
161.72
66.55
161.72
1.03
CONCRETO SIMPLE
01.03.01
m3
5.61
144.19
808.91
5.61
808.91
01.03.02
m3
2.21
206.99
457.45
2.21
457.45
01.03.03
m2
27.79
30.29
841.76
27.79
841.76
01.03.04
m2
66.55
18.22
1,212.54
66.55
1,212.54
01.03.05
M2
17.39
11.10
193.03
17.39
193.03
1.04
CONCRETO ARMADO
01.04.01
ZAPATAS DE CONCRETO
01.04.01.01
M3
10.43
353.21
3,683.98
10.43
3,683.98
01.04.01.02
KG
342.34
5.45
1,865.75
342.34
1,865.75
01.04.02
COLUMNAS
01.04.02.01
M3
6.79
358.30
2,432.86
8.66
3,102.88
01.04.02.02
KG
01.04.02.03
M2
654.93
5.37
3,516.97
889.82
4,778.33
91.52
36.98
3,384.41
106.20
3,927.28
01.04.02.04
165.6
5.08
841.25
175.20
890.02
01.04.03
COLUMNETAS DE CONFINAMIENTO
01.04.03.01
01.04.03.02
m3
0.54
317.29
171.34
2.96
939.18
kg
70.57
5.47
386.02
307.63
1,682.74
01.04.03.03
m2
12.60
37.51
472.63
69.02
2,588.94
01.04.03.04
36.00
5.08
182.88
36.00
182.88
01.04.04
VIGAS
01.04.04.01
M3
8.48
309.45
2,624.14
8.82
2,729.35
01.04.04.02
KG
1,488.01
5.52
8,213.82
1774.98
9,797.89
01.04.04.03
M2
43.20
38.94
1,682.21
44.03
1,714.53
01.04.05
VIGUETAS DE CONFINAMIENTO
01.04.05.01
m3
1.28
318.01
407.05
0.58
184.45
01.04.05.02
kg
102.54
5.56
570.12
61.53
342.11
01.04.05.03
m2
13.60
49.73
676.33
7.73
384.41
01.04.06
LOSAS MACISA
01.04.06.01
m3
4.74
358.30
1,698.34
4.74
1,698.34
01.04.06.02
kg
547.12
5.37
2,938.03
547.12
2,938.03
01.04.06.03
m2
47.36
36.98
1,751.37
47.36
1,751.37
01.04.07
01.04.07.01
m3
3.41
358.30
1,221.80
3.41
1,221.80
01.04.07.02
kg
161.01
5.37
864.62
161.01
864.62
01.04.07.03
m2
28.76
36.98
1,063.54
28.76
1,063.54
01.04.08
LOSA ALIGERADA
01.04.08.01
m3
8.22
300.47
2,469.86
8.22
2,469.86
01.04.08.02
kg
775.92
5.47
4,244.28
775.92
4,244.28
01.04.08.03
m2
89.57
32.74
2,932.52
89.57
2,932.52
01.04.08.04
717.00
3.18
2,280.06
716.56
2,278.66
01.04.09
01.04.09.01
57.96
9.77
566.27
0.00
0.00
01.04.09.02
178.50
7.49
1,336.97
0.00
0.00
01.04.09.03
m2
51.87
56.92
2,952.44
0.00
0.00
01.04.09.04
7.00
22.48
157.36
0.00
0.00
01.05
MUROS Y TABIQUES
01.05.01
m2
226.47
48.75
11,040.41
226.47
11,040.41
01.05.02
m2
22.00
63.26
1,391.72
22.00
1,391.72
01.06
01.06.01
m2
273.51
10.90
2,981.26
273.51
2,981.26
01.06.02
m2
201.44
14.83
2,987.36
201.44
2,987.36
01.06.03
TARRAJEO EN COLUMNAS
m2
91.52
18.18
1,663.83
91.52
1,663.83
01.06.04
TARRAJEO EN VIGAS
m2
43.20
18.98
819.94
43.20
819.94
01.06.05
82.08
4.53
371.82
82.08
371.82
01.06.06
BRUAS 1"
80.00
3.49
279.20
80.00
279.20
01.06.07
m2
41.50
77.12
3,200.48
41.50
3,200.48
01.07
CIELORRASOS
01.07.01
m2
136.93
16.59
2,271.67
136.93
2,271.67
01.08
PISOS Y PAVIMENTOS
01.08.01
m2
128.97
18.86
2,432.37
128.97
2,432.37
01.08.02
m2
104.22
44.75
4,663.85
104.22
4,663.85
01.08.03
PISO DE PARQUET 6 X 30 cm
m2
17.72
54.20
960.42
0.00
0.00
01.08.04
m2
12.96
31.14
403.57
12.96
403.57
01.09
CONTRAZOCALOS Y ZOCALOS
01.09.01
112.30
10.55
1,184.77
112.30
1,184.77
01.09.02
m2
60.54
53.53
3,240.71
60.54
3,240.71
01.09.03
13.40
11.48
153.83
0.00
0.00
01.10
CARPINTERIA DE MADERA
01.10.01
m2
14.04
199.38
2,799.30
20.80
4,147.10
01.11
CARPINTERIA METALICA
01.11.01
m2
23.96
114.01
2,731.68
33.49
3,818.19
01.11.02
m2
3.12
149.23
465.60
3.12
465.60
01.11.03
1.00
8,210.00
8,210.00
1.00
8,210.00
01.11.04
6.50
120.00
780.00
6.50
780.00
01.11.05
ESCALERA METALICA
glb
1.00
9,052.00
9,052.00
1.00
9,052.00
01.12
CERRAJERIA
01.12.01
pza
21.00
8.84
185.64
30.00
265.20
01.12.02
11.00
52.31
575.41
11.00
575.41
01.12.03
1.00
82.04
82.04
1.00
82.04
01.13
01.13.01
01.14
PINTURA
01.14.01
0.00
p2
161.14
5.11
823.43
247.33
1,263.86
m2
201.44
5.37
1,081.73
201.44
1,081.73
01.14.02
m2
270.12
5.37
1,450.54
270.12
1,450.54
01.14.03
m2
136.93
6.53
894.15
136.93
894.15
01.14.04
m2
14.04
3.81
53.49
20.80
79.25
01.14.05
22.24
5.11
113.65
0.00
0.00
01.14.06
m2
72.30
4.16
300.77
72.30
300.77
01.15
INSTALACIONES SANITARIAS
01.15.01.01
pto
14.00
46.46
650.44
14.00
650.44
01.15.01.02
pto
1.00
46.46
46.46
0.00
0.00
01.15.01.03
40.74
7.42
302.29
40.74
302.29
01.15.01.04
13.26
6.74
89.37
13.26
89.37
01.15.01.05
5.00
63.29
316.45
5.00
316.45
01.15.01.06
14.00
57.54
805.56
14.00
805.56
01.15.02.01
pto
3.00
39.94
119.82
3.00
119.82
01.15.02.02
21.55
18.26
393.50
21.55
393.50
01.15.02.03
pza
1.00
69.63
69.63
1.00
69.63
01.15.02.04
pza
2.00
101.25
202.50
2.00
202.50
01.15.02.05
pza
1.00
80.25
80.25
1.00
80.25
01.15.02.06
pza
1.00
82.90
82.90
1.00
82.90
01.15.02.07
2.00
728.41
1,456.82
1.00
728.41
01.15.03.01
1.00
1,055.94
1,055.94
1.00
1,055.94
01.15.03.02
1.00
732.62
732.62
1.00
732.62
01.15.03.03
1.00
384.68
384.68
1.00
384.68
01.15.03.04
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
15.40
7.42
114.27
15.40
114.27
01.15.04.01
pto
11.00
77.90
856.90
11.00
856.90
01.15.04.02
pto
3.00
105.15
315.45
3.00
315.45
01.15.04.03
pto
3.00
62.01
186.03
3.00
186.03
01.15.04.04
3.00
40.55
121.65
3.00
121.65
01.15.04.05
2.00
49.27
98.54
2.00
98.54
01.15.04.06
3.00
224.41
673.23
3.00
673.23
01.15.04.07
01.15.04.08
01.15.04.09
01.15.04.10
01.15.04.11
01.15.04.12
3.00
330.44
991.32
3.00
991.32
pto
10.00
147.27
1,472.70
10.00
1,472.70
1.00
126.92
126.92
1.00
126.92
3.00
30.24
90.72
3.00
90.72
pza
2.00
649.00
1,298.00
2.00
1,298.00
22.50
13.12
295.20
22.50
295.20
01.15.04.13
56.60
16.94
958.80
56.60
958.80
01.16
01.16.01
pza
2.00
25.25
50.50
3.00
75.75
01.16.02
16.60
11.31
187.75
24.90
281.62
01.17
INSTALACIONES ELECTRICAS
01.17.01
TABLERO GENERAL
1.00
193.20
0.00
0.00
01.17.02
SUB TABLERO
3.00
448.11
2.00
298.74
193.20
149.37
01.17.03
pto
29.00
56.42
1,636.18
29.00
1,636.18
01.17.04
pto
17.00
35.92
610.64
17.00
610.64
01.17.05
pto
14.00
20.38
285.32
14.00
285.32
01.17.06
SUMINISTRO Y COLOCACION DE PLACAS DE TOMACORRIENTES DOBLES CON TOMA A TIERRA RESISTENTES AL AGUA
pto
3.00
21.57
64.71
3.00
64.71
01.17.07
pto
12.00
37.17
446.04
12.00
446.04
01.17.08
6.00
16.84
101.04
6.00
101.04
01.17.09
6.00
102.92
617.52
6.00
617.52
01.17.10
150.00
4.40
660.00
150.00
660.00
01.17.11
180.00
3.70
666.00
180.00
666.00
01.17.12
330.00
2.07
683.10
330.00
683.10
01.17.13
22.00
39.32
865.04
22.00
865.04
01.17.14
7.00
36.39
254.73
7.00
254.73
01.17.15
glb
1.00
1,074.24
1,074.24
1.00
1,074.24
01.17.16
1.00
85.50
85.50
1.00
85.50
01.17.17
1.00
550.00
550.00
1.00
550.00
01.17.18
1.00
450.00
450.00
1.00
450.00
01.18
01.18.01
1.00
45.60
45.60
4.00
182.40
01.18.02
TOMA TEFEFONICA
1.00
180.00
180.00
1.00
180.00
01.18.03
45.00
1.01
45.45
0.00
0.00
01.18.04
35.00
1.20
42.00
0.00
0.00
01.19
OTROS
01.19.01
glb
1.00
2,224.80
2,224.80
1.00
2,224.80
01.19.02
DISEO DE MEZCLA
3.00
413.00
1,239.00
3.00
1,239.00
01.19.03
20.00
17.70
354.00
20.00
354.00
01.20
01.20.01
VEREDAS Y JARDINERIA
01.20.01.01
CONCRETO SIMPLE
01.20.01.01.01
VEREDAS
01.20.01.01.01.01
m2
72.99
2.43
177.37
35.30
85.78
01.20.01.01.01.02
m2
72.99
18.22
1,329.88
24.24
441.65
01.20.01.01.01.03
m2
19.91
36.98
736.27
9.06
335.04
01.20.01.01.01.04
JUNTAS ASFALTICAS
25.30
3.21
81.21
7.70
24.72
01.20.01.01.02
JARDINERIA
01.20.01.01.02.01
COLOCACION DE GRAS
m2
116.41
8.9
1036.049
14.04
124.96
01.20.01.02
CERCO PERIMETRICO
01.20.01.02.01
01.20.01.02.01.01
m3
18.80
22.15
416.42
0.62
13.73
01.20.01.02.01.02
m3
18.80
9.33
175.40
0.62
5.78
01.20.01.02.02
CONCRETO ARMADO
01.20.01.02.02.01
COLUMNAS
01.20.01.02.02.01.01
m3
1.30
358.30
465.79
0.33
118.24
01.20.01.02.02.01.02
kg
101.38
5.37
544.41
25.35
136.13
01.20.01.02.02.01.03
m2
83.20
36.98
3,076.74
20.80
769.18
01.20.01.02.02.01.04
41.60
5.08
211.33
10.40
52.83
01.20.01.02.03.04
01.20.01.02.03.04.01
m3
4.82
358.30
1,727.01
0.16
57.33
01.20.01.02.03.04.02
kg
529.72
5.37
2,844.60
33.69
180.92
01.20.01.02.03.04.03
m2
96.40
36.98
3,564.87
3.20
118.34
01.20.01.02.03.05
CARPINTERIA METALICA
01.20.01.02.03.05.01
REJA METALICA
48.20
132.63
6,392.77
0.00
0.00
01.20.01.02.03.05.02
PUERTA METALICA
m2
3.12
92.98
290.10
0.00
0.00
01.21
OTROS
01.21.01
1.00
800.00
800.00
1.00
800.00
01.21.02
2.00
602.80
1,205.60
2.00
1,205.60
S/.
191,181.79
174,047.92
SECTOR N 13
1.01
TRABAJOS PRELIMINARES
01.01.01
TRABAJOS GENERALES
01.01.01.01
01.01.01.02
01.01.01.03
UND
1.00
1,481.41
1,481.41
1.00
1,481.41
glb
1.00
2256.24
2,256.24
1.00
2,256.24
mes
6.00
295.00
1,770.00
6.00
1,770.00
01.01.01.04
m2
99.76
0.74
73.82
99.76
73.82
01.01.01.05
m2
99.76
1.49
148.64
99.76
148.64
1.02
MOVIMIENTO DE TIERRAS
01.02.01
NIVELACIN DE TERRENO
M2
99.76
1.05
104.75
99.76
104.75
01.02.02
M3
24.34
22.15
539.13
24.34
539.13
01.02.03
M3
4.89
18.46
90.27
4.89
90.27
01.02.04
M3
1.74
14.10
24.53
1.74
24.53
01.02.05
ELIMINACION DE MATERIAL EXCEDENTE CARGUIO A MANO Y ELIMINACION CON MAQ. DIST PROM. 5.00 KM
M3
27.49
9.33
256.48
27.49
256.48
01.02.06
M2
66.55
2.43
161.72
66.55
161.72
1.03
CONCRETO SIMPLE
01.03.01
m3
5.61
144.19
808.91
5.61
808.91
01.03.02
m3
2.21
206.99
457.45
2.21
457.45
01.03.03
m2
27.79
30.29
841.76
27.79
841.76
01.03.04
m2
66.55
18.22
1,212.54
66.55
1,212.54
01.03.05
M2
17.39
11.10
193.03
17.39
193.03
1.04
CONCRETO ARMADO
01.04.01
ZAPATAS DE CONCRETO
01.04.01.01
M3
10.43
353.21
3,683.98
10.43
3,683.98
01.04.01.02
KG
342.34
5.45
1,865.75
342.34
1,865.75
01.04.02
COLUMNAS
01.04.02.01
M3
6.79
358.30
2,432.86
8.66
3,102.88
01.04.02.02
KG
654.93
5.37
3,516.97
889.82
4,778.33
01.04.02.03
M2
91.52
36.98
3,384.41
106.20
3,927.28
01.04.02.04
165.6
5.08
841.25
175.20
890.02
01.04.03
COLUMNETAS DE CONFINAMIENTO
01.04.03.01
m3
0.54
317.29
171.34
2.96
939.18
01.04.03.02
kg
70.57
5.47
386.02
307.63
1,682.74
01.04.03.03
m2
12.60
37.51
472.63
69.02
2,588.94
01.04.03.04
36.00
5.08
182.88
36.00
182.88
01.04.04
VIGAS
01.04.04.01
M3
8.48
309.45
2,624.14
8.82
2,729.35
01.04.04.02
KG
1,488.01
5.52
8,213.82
1774.98
9,797.89
01.04.04.03
M2
43.20
38.94
1,682.21
44.03
1,714.53
01.04.05
VIGUETAS DE CONFINAMIENTO
01.04.05.01
m3
1.28
318.01
407.05
0.58
184.45
01.04.05.02
kg
102.54
5.56
570.12
61.53
342.11
01.04.05.03
m2
13.60
49.73
676.33
7.73
384.41
01.04.06
LOSAS MACISA
01.04.06.01
m3
4.74
358.30
1,698.34
4.74
1,698.34
01.04.06.02
kg
547.12
5.37
2,938.03
547.12
2,938.03
01.04.06.03
m2
47.36
36.98
1,751.37
47.36
1,751.37
01.04.07
01.04.07.01
m3
3.41
358.30
1,221.80
3.41
1,221.80
01.04.07.02
kg
161.01
5.37
864.62
161.01
864.62
01.04.07.03
m2
28.76
36.98
1,063.54
28.76
1,063.54
01.04.08
LOSA ALIGERADA
01.04.08.01
m3
8.22
300.47
2,469.86
8.22
2,469.86
01.04.08.02
kg
775.92
5.47
4,244.28
775.92
4,244.28
01.04.08.03
m2
89.57
32.74
2,932.52
89.57
2,932.52
01.04.08.04
717.00
3.18
2,280.06
717.00
2,280.06
01.04.09
01.04.09.01
57.96
9.77
566.27
0.00
0.00
01.04.09.02
178.50
7.49
1,336.97
0.00
0.00
01.04.09.03
m2
51.87
56.92
2,952.44
0.00
0.00
01.04.09.04
7.00
22.48
157.36
0.00
0.00
01.05
MUROS Y TABIQUES
01.05.01
m2
226.47
48.75
11,040.41
226.47
11,040.41
01.05.02
m2
22.00
63.26
1,391.72
22.00
1,391.72
01.06
01.06.01
m2
273.51
10.90
2,981.26
273.51
2,981.26
01.06.02
m2
201.44
14.83
2,987.36
201.44
2,987.36
01.06.03
TARRAJEO EN COLUMNAS
m2
91.52
18.18
1,663.83
91.52
1,663.83
01.06.04
TARRAJEO EN VIGAS
m2
43.20
18.98
819.94
43.20
819.94
01.06.05
82.08
4.53
371.82
82.08
371.82
01.06.06
BRUAS 1"
80.00
3.49
279.20
80.00
279.20
01.06.07
m2
41.50
77.12
3,200.48
14.50
1,118.24
01.07
CIELORRASOS
01.07.01
m2
136.93
16.59
2,271.67
136.93
2,271.67
01.08
PISOS Y PAVIMENTOS
01.08.01
m2
128.97
18.86
2,432.37
128.97
2,432.37
01.08.02
m2
104.22
44.75
4,663.85
104.22
4,663.85
01.08.03
PISO DE PARQUET 6 X 30 cm
m2
17.72
54.20
960.42
0.00
0.00
01.08.04
m2
12.96
31.14
403.57
12.96
403.57
01.09
CONTRAZOCALOS Y ZOCALOS
01.09.01
112.30
10.55
1,184.77
112.30
1,184.77
01.09.02
m2
60.54
53.53
3,240.71
60.54
3,240.71
01.09.03
13.40
11.48
153.83
0.00
0.00
01.10
CARPINTERIA DE MADERA
01.10.01
m2
14.04
199.38
2,799.30
20.80
4,147.10
01.11
CARPINTERIA METALICA
01.11.01
m2
23.96
114.01
2,731.68
33.49
3,818.19
01.11.02
m2
3.12
149.23
465.60
3.12
465.60
01.11.03
1.00
8,210.00
8,210.00
1.00
8,210.00
01.11.04
6.50
120.00
780.00
6.50
780.00
01.11.05
ESCALERA METALICA
glb
1.00
9,052.00
9,052.00
1.00
9,052.00
01.12
CERRAJERIA
01.12.01
pza
21.00
8.84
185.64
30.00
265.20
01.12.02
11.00
52.31
575.41
11.00
575.41
01.12.03
1.00
82.04
82.04
1.00
82.04
01.13
01.13.01
p2
161.14
5.11
823.43
247.33
1,263.86
01.14
PINTURA
01.14.01
m2
201.44
5.37
1,081.73
201.44
1,081.73
01.14.02
m2
270.12
5.37
1,450.54
270.12
1,450.54
01.14.03
m2
136.93
6.53
894.15
136.93
894.15
01.14.04
m2
14.04
3.81
53.49
20.80
79.25
01.14.05
22.24
5.11
113.65
0.00
0.00
01.14.06
m2
50.55
4.16
210.29
50.55
210.29
01.15
INSTALACIONES SANITARIAS
01.15.01.01
pto
14.00
46.46
650.44
14.00
650.44
01.15.01.02
pto
1.00
46.46
46.46
0.00
0.00
01.15.01.03
40.74
7.42
302.29
40.74
302.29
01.15.01.04
13.26
6.74
89.37
13.26
89.37
01.15.01.05
5.00
63.29
316.45
5.00
316.45
01.15.01.06
14.00
57.54
805.56
14.00
805.56
01.15.02.01
pto
3.00
39.94
119.82
3.00
119.82
01.15.02.02
21.55
18.26
393.50
21.55
393.50
01.15.02.03
pza
1.00
69.63
69.63
1.00
69.63
01.15.02.04
pza
2.00
101.25
202.50
2.00
202.50
01.15.02.05
pza
1.00
80.25
80.25
1.00
80.25
01.15.02.06
pza
1.00
82.90
82.90
1.00
82.90
01.15.02.07
2.00
728.41
1,456.82
1.00
728.41
01.15.03.01
1.00
1,055.94
1,055.94
1.00
1,055.94
01.15.03.02
1.00
732.62
732.62
1.00
732.62
01.15.03.03
1.00
384.68
384.68
1.00
384.68
01.15.03.04
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
15.40
7.42
114.27
15.40
114.27
01.15.04.01
pto
11.00
77.90
856.90
11.00
856.90
01.15.04.02
pto
3.00
105.15
315.45
3.00
315.45
01.15.04.03
pto
3.00
62.01
186.03
3.00
186.03
01.15.04.04
3.00
40.55
121.65
3.00
121.65
01.15.04.05
2.00
49.27
98.54
2.00
98.54
01.15.04.06
3.00
224.41
673.23
3.00
673.23
01.15.04.07
01.15.04.08
01.15.04.09
01.15.04.10
01.15.04.11
01.15.04.12
3.00
330.44
991.32
3.00
991.32
pto
10.00
147.27
1,472.70
10.00
1,472.70
1.00
126.92
126.92
1.00
126.92
3.00
30.24
90.72
3.00
90.72
pza
2.00
649.00
1,298.00
2.00
1,298.00
22.50
13.12
295.20
22.50
295.20
01.15.04.13
56.60
16.94
958.80
56.60
958.80
01.16
01.16.01
pza
2.00
25.25
50.50
3.00
75.75
01.16.02
16.60
01.17
INSTALACIONES ELECTRICAS
01.17.01
TABLERO GENERAL
01.17.02
SUB TABLERO
3.00
01.17.03
pto
01.17.04
01.17.05
11.31
187.75
24.90
281.62
193.20
0.00
0.00
149.37
448.11
2.00
298.74
29.00
56.42
1,636.18
29.00
1,636.18
pto
17.00
35.92
610.64
17.00
610.64
pto
14.00
20.38
285.32
14.00
285.32
01.17.06
SUMINISTRO Y COLOCACION DE PLACAS DE TOMACORRIENTES DOBLES CON TOMA A TIERRA RESISTENTES AL AGUA
pto
3.00
21.57
64.71
3.00
64.71
01.17.07
pto
12.00
37.17
446.04
12.00
446.04
01.17.08
6.00
16.84
101.04
6.00
101.04
01.17.09
6.00
102.92
617.52
6.00
617.52
01.17.10
150.00
4.40
660.00
150.00
660.00
01.17.11
180.00
3.70
666.00
180.00
666.00
01.17.12
330.00
2.07
683.10
330.00
683.10
01.17.13
22.00
39.32
865.04
22.00
865.04
01.17.14
7.00
36.39
254.73
7.00
254.73
01.17.15
glb
1.00
1,074.24
1,074.24
1.00
1,074.24
01.17.16
1.00
85.50
85.50
1.00
85.50
01.17.17
1.00
550.00
550.00
1.00
550.00
01.17.18
1.00
450.00
450.00
1.00
450.00
01.18
01.18.01
1.00
45.60
45.60
4.00
182.40
01.18.02
TOMA TEFEFONICA
1.00
180.00
180.00
1.00
180.00
01.18.03
45.00
1.01
45.45
0.00
0.00
01.18.04
35.00
1.20
42.00
0.00
0.00
01.19
OTROS
01.19.01
glb
1.00
2,224.80
2,224.80
1.00
2,224.80
01.19.02
DISEO DE MEZCLA
3.00
413.00
1,239.00
3.00
1,239.00
01.19.03
20.00
17.70
354.00
20.00
354.00
01.20
01.20.01
VEREDAS Y JARDINERIA
01.20.01.01
CONCRETO SIMPLE
01.20.01.01.01
VEREDAS
01.20.01.01.01.01
m2
69.43
2.43
168.71
37.55
91.25
01.20.01.01.01.02
m2
69.43
18.22
1,265.01
26.04
474.45
01.20.01.01.01.03
m2
18.94
36.98
700.40
9.51
351.68
01.20.01.01.01.04
JUNTAS ASFALTICAS
24.20
3.21
77.68
7.70
24.72
01.20.01.01.02
JARDINERIA
01.20.01.01.02.01
COLOCACION DE GRAS
m2
117.99
8.9
1050.111
28.48
253.47
1.00
193.20
01.20.01.02
CERCO PERIMETRICO
01.20.01.02.01
01.20.01.02.01.01
m3
13.14
22.15
291.05
1.21
26.80
01.20.01.02.01.02
m3
13.14
9.33
122.60
1.21
11.29
01.20.01.02.02
CONCRETO ARMADO
01.20.01.02.02.01
COLUMNAS
01.20.01.02.02.01.01
m3
0.98
358.30
351.13
0.33
118.24
01.20.01.02.02.01.02
kg
76.03
5.37
408.28
25.34
136.08
01.20.01.02.02.01.03
m2
62.40
36.98
2,307.55
20.80
769.18
01.20.01.02.02.01.04
31.20
5.08
158.50
10.40
52.83
01.20.01.02.03.04
01.20.01.02.03.04.01
m3
3.37
358.30
1,207.47
0.31
111.07
01.20.01.02.03.04.02
kg
370.36
5.37
1,988.83
65.27
350.50
01.20.01.02.03.04.03
m2
67.40
36.98
2,492.45
6.20
229.28
01.20.01.02.03.05
CARPINTERIA METALICA
01.20.01.02.03.05.01
REJA METALICA
33.70
132.63
4,469.63
0.00
0.00
01.20.01.02.03.05.02
PUERTA METALICA
m2
3.12
92.98
290.10
0.00
0.00
01.21
OTROS
01.21.01
1.00
800.00
800.00
1.00
800.00
01.21.02
2.00
602.80
1,205.60
2.00
1,205.60
185,370.59
1,504,263.85
S/.
(9% CD)
TOTAL
172,412.81
1,463,390.46
225,639.58
219,508.57
1,729,903.43
1,682,899.03
155,691.31
151,460.91
1,885,594.73
1,834,359.95
%AVANCE ACUMULADO
% DE AVANCE DEL 06/09/2011 AL 12/04/2012
97.28%
NEXO N 02
ON FINAL DE OBRA
ON PREVENCION, RECUPERACION Y REHABILITACION DE LOS POBLADORES DEL AA.HH. JUSTICIA, PAZ Y VIDA, DIST. TAMBO - PROV. HUANCAYO - JUNIN 1
DISTRITO
El Tambo
LOCALIZACION
PRESUPUESTO EJECUTADO
SALDO
%
METRADO
VALORIZ. S/.
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.02%
0.00
0.00
-0.02%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
127.54%
-1.87
-670.02
-27.54%
TOR N 02
135.87%
-234.89
-1,261.36
-35.87%
116.04%
-14.68
-542.87
-16.04%
105.80%
-9.60
-48.77
-5.80%
548.14%
-2.42
-767.84
-448.14%
435.92%
-237.06
-1,296.72
-335.92%
547.77%
-56.42
-2,116.31
-447.77%
100.00%
0.00
0.00
0.00%
104.01%
-0.34
-105.21
-4.01%
119.29%
-286.97
-1,584.07
-19.29%
101.92%
-0.83
-32.32
-1.92%
45.31%
0.70
222.60
54.69%
60.01%
41.01
228.01
39.99%
56.84%
5.87
291.92
43.16%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
57.96
566.27
100.00%
0.00%
178.50
1,336.97
100.00%
0.00%
51.87
2,952.44
100.00%
0.00%
7.00
157.36
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
34.94%
27.00
2,082.24
65.06%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
17.72
960.42
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.40
153.83
100.00%
148.15%
-6.76
-1,347.81
-48.15%
139.77%
-9.53
-1,086.52
-39.77%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
142.86%
-9.00
-79.56
-42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
153.49%
-86.19
-440.43
-53.49%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
148.15%
-6.76
-25.76
-48.15%
0.00%
22.24
113.65
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
1.00
46.46
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
50.00%
1.00
728.41
50.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
150.00%
-1.00
-25.25
-50.00%
150.00%
-8.30
-93.87
-50.00%
0.00%
1.00
193.20
100.00%
66.67%
1.00
149.37
33.33%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
400.00%
-3.00
-136.80
-300.00%
100.00%
0.00
0.00
0.00%
0.00%
45.00
45.45
100.00%
0.00%
35.00
42.00
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
26.70
3,541.22
100.00%
0.00%
3.12
290.10
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
2,440.42
TOR N 03
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.02%
0.00
0.00
-0.02%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
127.54%
-1.87
-670.02
-27.54%
135.87%
-234.89
-1,261.36
-35.87%
116.04%
-14.68
-542.87
-16.04%
105.80%
-9.60
-48.77
-5.80%
548.14%
-2.42
-767.84
-448.14%
435.92%
-237.06
-1,296.72
-335.92%
547.77%
-56.42
-2,116.31
-447.77%
100.00%
0.00
0.00
0.00%
104.01%
-0.34
-105.21
-4.01%
119.29%
-286.97
-1,584.07
-19.29%
101.92%
-0.83
-32.32
-1.92%
45.31%
0.70
222.60
54.69%
60.01%
41.01
228.01
39.99%
56.84%
5.87
291.92
43.16%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
57.96
566.27
100.00%
0.00%
178.50
1,336.97
100.00%
0.00%
51.87
2,952.44
100.00%
0.00%
7.00
157.36
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
17.72
960.42
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.40
153.83
100.00%
148.15%
-6.76
-1,347.81
-48.15%
139.77%
-9.53
-1,086.52
-39.77%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
142.86%
-9.00
-79.56
-42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
153.49%
-86.19
-440.43
-53.49%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
148.15%
-6.76
-25.76
-48.15%
0.00%
22.24
113.65
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
1.00
46.46
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
50.00%
1.00
728.41
50.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
150.00%
-1.00
-25.25
-50.00%
150.00%
-8.30
-93.87
-50.00%
0.00%
1.00
193.20
100.00%
66.67%
1.00
149.37
33.33%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
400.00%
-3.00
-136.80
-300.00%
100.00%
0.00
0.00
0.00%
0.00%
45.00
45.45
100.00%
0.00%
35.00
42.00
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
31.50
4,177.85
100.00%
0.00%
3.12
290.10
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
994.80
TOR N 05
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.02%
0.00
0.00
-0.02%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
127.54%
-1.87
-670.02
-27.54%
135.87%
-234.89
-1,261.36
-35.87%
116.04%
-14.68
-542.87
-16.04%
105.80%
-9.60
-48.77
-5.80%
548.14%
-2.42
-767.84
-448.14%
435.92%
-237.06
-1,296.72
-335.92%
547.77%
-56.42
-2,116.31
-447.77%
100.00%
0.00
0.00
0.00%
104.01%
-0.34
-105.21
-4.01%
119.29%
-286.97
-1,584.07
-19.29%
101.92%
-0.83
-32.32
-1.92%
45.31%
0.70
222.60
54.69%
60.01%
41.01
228.01
39.99%
56.84%
5.87
291.92
43.16%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
57.96
566.27
100.00%
0.00%
178.50
1,336.97
100.00%
0.00%
51.87
2,952.44
100.00%
0.00%
7.00
157.36
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
34.94%
27.00
2,082.24
65.06%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
17.72
960.42
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.40
153.83
100.00%
148.15%
-6.76
-1,347.81
-48.15%
139.77%
-9.53
-1,086.52
-39.77%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
142.86%
-9.00
-79.56
-42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
153.49%
-86.19
-440.43
-53.49%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
148.15%
-6.76
-25.76
-48.15%
0.00%
22.24
113.65
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
50.00%
1.00
728.41
50.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
150.00%
-1.00
-25.25
-50.00%
150.00%
-8.30
-93.87
-50.00%
0.00%
1.00
193.20
100.00%
66.67%
1.00
149.37
33.33%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
400.00%
-3.00
-136.80
-300.00%
100.00%
0.00
0.00
0.00%
0.00%
45.00
45.45
100.00%
0.00%
35.00
42.00
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
57.02%
0.49
175.57
42.98%
57.15%
38.01
204.11
42.85%
57.14%
31.20
1,153.78
42.86%
57.14%
15.60
79.25
42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
37.69
4,998.82
100.00%
0.00%
3.12
290.10
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
5,464.28
TOR N 06
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.02%
0.00
0.00
-0.02%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
127.54%
-1.87
-670.02
-27.54%
135.87%
-234.89
-1,261.36
-35.87%
116.04%
-14.68
-542.87
-16.04%
105.80%
-9.60
-48.77
-5.80%
548.14%
-2.42
-767.84
-448.14%
435.92%
-237.06
-1,296.72
-335.92%
547.77%
-56.42
-2,116.31
-447.77%
100.00%
0.00
0.00
0.00%
104.01%
-0.34
-105.21
-4.01%
119.29%
-286.97
-1,584.07
-19.29%
101.92%
-0.83
-32.32
-1.92%
45.31%
0.70
222.60
54.69%
60.01%
41.01
228.01
39.99%
56.84%
5.87
291.92
43.16%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
57.96
566.27
100.00%
0.00%
178.50
1,336.97
100.00%
0.00%
51.87
2,952.44
100.00%
0.00%
7.00
157.36
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
17.72
960.42
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.40
153.83
100.00%
148.15%
-6.76
-1,347.81
-48.15%
139.77%
-9.53
-1,086.52
-39.77%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
142.86%
-9.00
-79.56
-42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
153.49%
-86.19
-440.43
-53.49%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
148.15%
-6.76
-25.76
-48.15%
0.00%
22.24
113.65
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
50.00%
1.00
728.41
50.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
150.00%
-1.00
-25.25
-50.00%
150.00%
-8.30
-93.87
-50.00%
0.00%
1.00
193.20
100.00%
66.67%
1.00
149.37
33.33%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
400.00%
-3.00
-136.80
-300.00%
100.00%
0.00
0.00
0.00%
0.00%
45.00
45.45
100.00%
0.00%
35.00
42.00
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
85.71%
2.63
58.25
14.29%
85.71%
2.63
24.54
14.29%
44.52%
0.81
290.22
55.48%
44.45%
63.36
340.24
55.55%
44.44%
52.00
1,922.96
55.56%
44.44%
26.00
132.08
55.56%
410.14%
-14.98
-5,367.33
-310.14%
114.63%
-77.65
-416.98
-14.63%
83.71%
15.74
582.07
16.29%
0.00%
48.40
6,419.29
100.00%
0.00%
3.12
290.10
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
755.85
TOR N 07
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.02%
0.00
0.00
-0.02%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
127.54%
-1.87
-670.02
-27.54%
135.87%
-234.89
-1,261.36
-35.87%
116.04%
-14.68
-542.87
-16.04%
105.80%
-9.60
-48.77
-5.80%
548.14%
-2.42
-767.84
-448.14%
435.92%
-237.06
-1,296.72
-335.92%
547.77%
-56.42
-2,116.31
-447.77%
100.00%
0.00
0.00
0.00%
104.01%
-0.34
-105.21
-4.01%
119.29%
-286.97
-1,584.07
-19.29%
101.92%
-0.83
-32.32
-1.92%
45.31%
0.70
222.60
54.69%
60.01%
41.01
228.01
39.99%
56.84%
5.87
291.92
43.16%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
57.96
566.27
100.00%
0.00%
178.50
1,336.97
100.00%
0.00%
51.87
2,952.44
100.00%
0.00%
7.00
157.36
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
17.72
960.42
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.40
153.83
100.00%
148.15%
-6.76
-1,347.81
-48.15%
139.77%
-9.53
-1,086.52
-39.77%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
142.86%
-9.00
-79.56
-42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
153.49%
-86.19
-440.43
-53.49%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
148.15%
-6.76
-25.76
-48.15%
0.00%
22.24
113.65
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
50.00%
1.00
728.41
50.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
150.00%
-1.00
-25.25
-50.00%
150.00%
-8.30
-93.87
-50.00%
0.00%
1.00
193.20
100.00%
66.67%
1.00
149.37
33.33%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
400.00%
-3.00
-136.80
-300.00%
100.00%
0.00
0.00
0.00%
0.00%
45.00
45.45
100.00%
0.00%
35.00
42.00
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.60
1,803.77
100.00%
0.00%
3.12
290.10
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
-1,425.73
TOR N 10
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.02%
0.00
0.00
-0.02%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
127.54%
-1.87
-670.02
-27.54%
135.87%
-234.89
-1,261.36
-35.87%
116.04%
-14.68
-542.87
-16.04%
105.80%
-9.60
-48.77
-5.80%
548.14%
-2.42
-767.84
-448.14%
435.92%
-237.06
-1,296.72
-335.92%
547.77%
-56.42
-2,116.31
-447.77%
100.00%
0.00
0.00
0.00%
104.01%
-0.34
-105.21
-4.01%
119.29%
-286.97
-1,584.07
-19.29%
101.92%
-0.83
-32.32
-1.92%
45.31%
0.70
222.60
54.69%
60.01%
41.01
228.01
39.99%
56.84%
5.87
291.92
43.16%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
57.96
566.27
100.00%
0.00%
178.50
1,336.97
100.00%
0.00%
51.87
2,952.44
100.00%
0.00%
7.00
157.36
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
17.72
960.42
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.40
153.83
100.00%
148.15%
-6.76
-1,347.81
-48.15%
139.77%
-9.53
-1,086.52
-39.77%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
142.86%
-9.00
-79.56
-42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
153.49%
-86.19
-440.43
-53.49%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
148.15%
-6.76
-25.76
-48.15%
0.00%
22.24
113.65
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
1.00
46.46
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
50.00%
1.00
728.41
50.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
150.00%
-1.00
-25.25
-50.00%
150.00%
-8.30
-93.87
-50.00%
0.00%
1.00
193.20
100.00%
66.67%
1.00
149.37
33.33%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
400.00%
-3.00
-136.80
-300.00%
100.00%
0.00
0.00
0.00%
0.00%
45.00
45.45
100.00%
0.00%
35.00
42.00
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
56.30%
25.15
61.11
43.70%
38.78%
35.23
641.89
61.22%
52.74%
7.42
274.39
47.26%
38.89%
12.10
38.84
61.11%
100.00%
0.00
0.00
0.00%
14.32%
3.71
82.18
85.68%
14.32%
3.71
34.61
85.68%
24.62%
0.49
175.57
75.38%
25.00%
38.02
204.17
75.00%
25.00%
31.20
1,153.78
75.00%
25.00%
15.60
79.25
75.00%
14.41%
0.95
340.39
85.59%
27.62%
88.30
474.17
72.38%
14.41%
19.00
702.62
85.59%
0.00%
11.10
1,472.19
100.00%
0.00%
3.12
290.10
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
2,552.13
TOR N 12
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
127.54%
-1.87
-670.02
-27.54%
135.87%
-234.89
-1,261.36
-35.87%
116.04%
-14.68
-542.87
-16.04%
105.80%
-9.60
-48.77
-5.80%
548.14%
-2.42
-767.84
-448.14%
435.92%
-237.06
-1,296.72
-335.92%
547.77%
-56.42
-2,116.31
-447.77%
100.00%
0.00
0.00
0.00%
104.01%
-0.34
-105.21
-4.01%
119.29%
-286.97
-1,584.07
-19.29%
101.92%
-0.83
-32.32
-1.92%
45.31%
0.70
222.60
54.69%
60.01%
41.01
228.01
39.99%
56.84%
5.87
291.92
43.16%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
99.94%
0.44
1.40
0.06%
0.00%
57.96
566.27
100.00%
0.00%
178.50
1,336.97
100.00%
0.00%
51.87
2,952.44
100.00%
0.00%
7.00
157.36
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
17.72
960.42
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.40
153.83
100.00%
148.15%
-6.76
-1,347.81
-48.15%
139.77%
-9.53
-1,086.52
-39.77%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
142.86%
-9.00
-79.56
-42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
153.49%
-86.19
-440.43
-53.49%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
148.15%
-6.76
-25.76
-48.15%
0.00%
22.24
113.65
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
1.00
46.46
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
50.00%
1.00
728.41
50.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
150.00%
-1.00
-25.25
-50.00%
150.00%
-8.30
-93.87
-50.00%
0.00%
1.00
193.20
100.00%
66.67%
1.00
149.37
33.33%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
400.00%
-3.00
-136.80
-300.00%
100.00%
0.00
0.00
0.00%
0.00%
45.00
45.45
100.00%
0.00%
35.00
42.00
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
48.36%
37.69
91.59
51.64%
33.21%
48.75
888.23
66.79%
45.50%
10.85
401.23
54.50%
30.43%
17.60
56.50
69.57%
12.06%
102.37
911.09
87.94%
3.30%
18.18
402.69
96.70%
3.30%
18.18
169.62
96.70%
25.38%
0.97
347.55
74.62%
25.00%
76.03
408.28
75.00%
25.00%
62.40
2,307.55
75.00%
25.00%
31.20
158.50
75.00%
3.32%
4.66
1,669.68
96.68%
6.36%
496.03
2,663.68
93.64%
3.32%
93.20
3,446.54
96.68%
0.00%
48.20
6,392.77
100.00%
0.00%
3.12
290.10
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
17,133.86
TOR N 13
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.02%
0.00
0.00
-0.02%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
127.54%
-1.87
-670.02
-27.54%
135.87%
-234.89
-1,261.36
-35.87%
116.04%
-14.68
-542.87
-16.04%
105.80%
-9.60
-48.77
-5.80%
548.14%
-2.42
-767.84
-448.14%
435.92%
-237.06
-1,296.72
-335.92%
547.77%
-56.42
-2,116.31
-447.77%
100.00%
0.00
0.00
0.00%
104.01%
-0.34
-105.21
-4.01%
119.29%
-286.97
-1,584.07
-19.29%
101.92%
-0.83
-32.32
-1.92%
45.31%
0.70
222.60
54.69%
60.01%
41.01
228.01
39.99%
56.84%
5.87
291.92
43.16%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
57.96
566.27
100.00%
0.00%
178.50
1,336.97
100.00%
0.00%
51.87
2,952.44
100.00%
0.00%
7.00
157.36
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
34.94%
27.00
2,082.24
65.06%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
17.72
960.42
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
13.40
153.83
100.00%
148.15%
-6.76
-1,347.81
-48.15%
139.77%
-9.53
-1,086.52
-39.77%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
142.86%
-9.00
-79.56
-42.86%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
153.49%
-86.19
-440.43
-53.49%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
148.15%
-6.76
-25.76
-48.15%
0.00%
22.24
113.65
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
0.00%
1.00
46.46
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
50.00%
1.00
728.41
50.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
150.00%
-1.00
-25.25
-50.00%
150.00%
-8.30
-93.87
-50.00%
0.00%
1.00
193.20
100.00%
66.67%
1.00
149.37
33.33%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
400.00%
-3.00
-136.80
-300.00%
100.00%
0.00
0.00
0.00%
0.00%
45.00
45.45
100.00%
0.00%
35.00
42.00
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
54.08%
31.88
77.47
45.92%
37.51%
43.39
790.57
62.49%
50.21%
9.43
348.72
49.79%
31.82%
16.50
52.97
68.18%
24.14%
89.51
796.64
75.86%
9.21%
11.93
264.25
90.79%
9.21%
11.93
111.31
90.79%
33.67%
0.65
232.90
66.33%
33.33%
50.69
272.21
66.67%
33.33%
41.60
1,538.37
66.67%
33.33%
20.80
105.66
66.67%
9.20%
3.06
1,096.40
90.80%
17.62%
305.09
1,638.33
82.38%
9.20%
61.20
2,263.18
90.80%
0.00%
33.70
4,469.63
100.00%
0.00%
3.12
290.10
100.00%
100.00%
0.00
0.00
0.00%
100.00%
0.00
0.00
0.00%
12,957.77
40,873.38
6,131.01
47,004.39
4,230.39
51,234.78
%AVANCE ACUMULADO
%SALDO
97.28%
2.72%
SECTOR 02
DESCRIPCIN DE PARTIDA
CONTRAZOCALOS Y ZOCALOS
ZOCALO DE CERAMICA BLANCO
CERRAJERIA
SUMINISTRO Y COLOCACION DE CERRADURA TRES GOLPES PESADO EN EXTERIORES
PINTURA
PINTURA LATEX 2 MANOS EN MUROS EXTERIORES
PINTURA LATEX 2 MANOS EN MUROS INTERIORES
PINTURA LATEX 2 MANOS EN CIELO RASOS Y VIGAS
INSTALACIONES SANITARIAS
SUMINISTRO Y COLOCACION DE VALVULAS DE 1/2"
SUMINISTRO E INSTALACION DE VALVULAS MEZCLADORAS PARA LAVADEROS EN SS.HH.
SUMINISTRO E INSTALACION DE VALVULAS MEZCLADORAS PARA LAVADEROS EN COCINA Y CONSULTORIO
SUMINISTRO E INSTALACION DE VALVULAS MEZCLADORAS PARA DUCHA
SUMINISTRO E INSTALACION DE TERMA DE 50 LITROS
SUMIDEROS DE 2" DE BRONCE CON TRAMPA "P"
REGISTROS DE BRONCE DE 4"
REGISTROS DE BRONCE DE 2"
SUMINISTRO Y COLOCACION DE LAVATORIOS APORCELANADOS
SUMINISTRO Y COLOCACION DE INODOROS APORCELANADOS
SUMINISTRO Y COLOCACION DE PAPELERAS APORCELANADOS
LAVADERO DE COCINA DE ACERO INOXIDABLE (UNA POZA)
INSTALACIONES ELECTRICAS
TABLERO GENERAL
SUB TABLERO
SUMINISTRO Y COLOCACION DE PLACAS DE TOMACORRIENTES DOBLES CON TOMA A TIERRA
SUMINISTRO Y COLOCACION DE PLACAS DE TOMACORRIENTES DOBLES CON TOMA A TIERRA RESISTENTES AL AGUA
SUMINISTRO Y COLOCACION DE PLACAS DE INSTERRUPROR SIMPLE
SUMINISTRO Y COLOCACION DE PLACAS DE INSTERRUPROR DOBLE
SUMINISTRO Y COLOCACION DE WALL SOQUET + FOCO AHORRADOR
CONSTRUCCION DE POZO A TIERRA
CAJA DE DE MEDIDOR MONOFASICO
SECTOR 03
DESCRIPCIN DE PARTIDA
REVOQUES ENLUCIDOS Y MOLDURAS
SECTOR 05
DESCRIPCIN DE PARTIDA
REVOQUES ENLUCIDOS Y MOLDURAS
ACABADO EN ENCHAPADO TIPO LADRILLO CARAVISTA EN EXTERIORES
PISOS Y PAVIMENTOS
CONTRAPISO DE MORTERO 1:4 C-A.F. E=4 cm
PISO CERAMICO 30X30 cm ANTIDESLIZANTE DE PRIMERA ALTO TRANSITO
PISO DE PARQUET 6 X 30 cm
PISO DE CEMENTO PULIDO BRUADO
CONTRAZOCALOS Y ZOCALOS
CONTRAZOCALO DE CEDRO DE 1" X 4" RODON 3/4"
CARPINTERIA METALICA
SUMINISTRO Y COLOCACION DE VENTANAS METALICAS DE ALUMINIO Y ANGULOS DE 1"
SUMINISTRO Y COLOCACION DE PUERTAS DE ALUMINIO CON CUADRADOS Y ANGULOS DE 1"
CERRAJERIA
SUMINISTRO Y COLOCACION DE CERRADURA TRES GOLPES PESADO EN EXTERIORES
VIDRIOS, CRISTALES Y SIMILARES
VIDRIOS SEMIDOBLES 5mm TRANSPARENTE
PINTURA
PINTURA LATEX 2 MANOS EN MUROS EXTERIORES
PINTURA LATEX 2 MANOS EN MUROS INTERIORES
PINTURA LATEX 2 MANOS EN CIELO RASOS Y VIGAS
INSTALACIONES SANITARIAS
PUNTOS DE AGUA DE 1/2"
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10
SUMINISTRO E INSTLACION DE RED DE TUB. DE 1/2" PVC PESADO C-10
SUMINISTRO Y COLOCACION DE VALVULAS DE 3/4"
SUMINISTRO Y COLOCACION DE VALVULAS DE 1/2"
PUNTOS DE AGUA CALIENTE DE 1/2"
SUMINISTRO E INSTLACION DE RED DE TUB. DE 1/2" CPVC
SUMINISTRO E INSTLACION DE TANQUE ELEVADO DE 850.00 LITROS INC/ACCESORIOS
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
LAVADERO DE COCINA DE ACERO INOXIDABLE (UNA POZA)
SISTEMA DE AGUA DE PLUVIALES
SUMINISTRO E INSTALACION DE SUMIDEROS DE 3"
INSTALACIONES ELECTRICAS
TABLERO GENERAL
SUB TABLERO
SUMINISTRO Y COLOCACION DE PLACAS DE TOMACORRIENTES DOBLES CON TOMA A TIERRA
SUMINISTRO Y COLOCACION DE PLACAS DE INSTERRUPROR SIMPLE
SUMINISTRO Y COLOCACION DE PLACAS DE INSTERRUPROR DOBLE
CABLEADO DE CONDUCTORES ELECTRICOS N 12
CABLEADO DE CONDUCTORES ELECTRICOS N 14
FLUORESCENTE RECTO ISPE 2 X 40 W INCLUYE EQUIPO Y PANTALLA
SUMINISTRO Y COLOCACION DE WALL SOQUET + FOCO AHORRADOR
CONSTRUCCION DE POZO A TIERRA
CAJA DE DE MEDIDOR MONOFASICO
INSTALACIONES ESPECIALES (TELEFONO E INTERNET)
TOMA DATA INTERNET RJ45 - CS
TOMA TEFEFONICA
CERCO PERIMETRICO, VERDAS Y JARDINERIA
VEREDAS
NIVELACION, REFINE Y COMPACTACION P/VEREDAS
CONCRETO 1:10, EN VEREDAS
ENCOFRADO Y DESENCOFRADO NORMAL EN VEREDAS
CONCRETO ARMADO
COLUMNAS
CONCRETO f'c=210 kg/cm2 PARA COLUMNAS
ACERO ESTRUCTURAL TRABAJADO PARA COLUMNAS
ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS
JUNTA DE CONSTRUCCION CON TEKNOPORT DE E=0.15 CM
PLACAS DE CONCRETO ARMADO
CONCRETO f'c=210 kg/cm2 PARA PLACAS
ACERO ESTRUCTURAL TRABAJADO PARA PLACAS
ENCOFRADO Y DESENCOFRADO NORMAL EN PLACAS
CARPINTERIA METALICA
REJA METALICA
OTROS
MESAS DE CONCRETO EN COCINA Y TOPICO
SECTOR 06
DESCRIPCIN DE PARTIDA
CONTRAZOCALOS Y ZOCALOS
ZOCALO DE CERAMICA BLANCO
CARPINTERIA DE MADERA
SUMINISTRO Y COLOCACION DE PUERTAS CONTRAPLACAS DE TRIPLAY CON MARCOS DE 2X4 DE MADERA TORNILLO
CERRAJERIA
BISAGRA ALUMINIZADA CAPUCHINA DE 3" X 3"
SUMINISTRO Y COLOCACION DE CERRADURA DE SOBREPONER INCLUYE TIRADOR DE BRONCE
SUMINISTRO Y COLOCACION DE CERRADURA TRES GOLPES PESADO EN EXTERIORES
PINTURA
PINTURA LATEX 2 MANOS EN MUROS EXTERIORES
PINTURA LATEX 2 MANOS EN MUROS INTERIORES
PINTURA LATEX 2 MANOS EN CIELO RASOS Y VIGAS
INSTALACIONES SANITARIAS
SUMINISTRO Y COLOCACION DE VALVULAS DE 1/2"
SUMINISTRO E INSTALACION DE VALVULAS MEZCLADORAS PARA LAVADEROS EN COCINA Y CONSULTORIO
SUMINISTRO E INSTALACION DE TERMA DE 50 LITROS
SUMINISTRO Y COLOCACION DE PAPELERAS APORCELANADOS
LAVADERO DE COCINA DE ACERO INOXIDABLE (UNA POZA)
SISTEMA DE AGUA DE PLUVIALES
SECTOR 07
DESCRIPCIN DE PARTIDA
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO EN MUROS INTERIORES Mezcla 1:4
DERRAMES EN VANOS, COLUMNAS Y VIGAS
ACABADO EN ENCHAPADO TIPO LADRILLO CARAVISTA EN EXTERIORES
CIELORRASOS
CIELO RASO INCLUYE VIGAS EMPOTRADAS CON MORTERO 1:4 X 1.5 cm
PISOS Y PAVIMENTOS
CONTRAPISO DE MORTERO 1:4 C-A.F. E=4 cm
PISO CERAMICO 30X30 cm ANTIDESLIZANTE DE PRIMERA ALTO TRANSITO
PISO DE PARQUET 6 X 30 cm
CONTRAZOCALOS Y ZOCALOS
CONTRAZOCALO DE CERAMICO DE 0.30 x 0.30
ZOCALO DE CERAMICA BLANCO
CONTRAZOCALO DE CEDRO DE 1" X 4" RODON 3/4"
CARPINTERIA METALICA
SUMINISTRO Y COLOCACION DE VENTANAS METALICAS DE ALUMINIO Y ANGULOS DE 1"
SUMINISTRO Y COLOCACION DE VENTANA EXTERIOR INC/VIDRIO TEMPLADO DE 6 mm
SUMINISTRO E INSTALACION DE BARANDA METALICA (EN SEGUNDO PISO)
PINTURA
PINTURA LATEX 2 MANOS EN MUROS INTERIORES
PINTURA LATEX 2 MANOS EN CIELO RASOS Y VIGAS
INSTALACIONES SANITARIAS
SUMINISTRO Y COLOCACION DE VALVULAS DE 3/4"
SUMINISTRO Y COLOCACION DE VALVULAS DE 1/2"
SUMINISTRO E INSTALACION DE VALVULAS MEZCLADORAS PARA DUCHA
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10 LINEA DE IMPULSION
SUMINISTRO Y COLOCACION DE LAVATORIOS APORCELANADOS
SECTOR 10
DESCRIPCIN DE PARTIDA
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO EN MUROS INTERIORES Mezcla 1:4
TARRAJEO EN MUROS EXTERIORES Mezcla 1:4
TARRAJEO EN COLUMNAS
DERRAMES EN VANOS, COLUMNAS Y VIGAS
BRUAS 1"
ACABADO EN ENCHAPADO TIPO LADRILLO CARAVISTA EN EXTERIORES
PISOS Y PAVIMENTOS
CONTRAPISO DE MORTERO 1:4 C-A.F. E=4 cm
PISO CERAMICO 30X30 cm ANTIDESLIZANTE DE PRIMERA ALTO TRANSITO
PISO DE PARQUET 6 X 30 cm
PISO DE CEMENTO PULIDO BRUADO
CARPINTERIA METALICA
SUMINISTRO Y COLOCACION DE VENTANAS METALICAS DE ALUMINIO Y ANGULOS DE 1"
SUMINISTRO Y COLOCACION DE PUERTAS DE ALUMINIO CON CUADRADOS Y ANGULOS DE 1"
SUMINISTRO Y COLOCACION DE VENTANA EXTERIOR INC/VIDRIO TEMPLADO DE 6 mm
SUMINISTRO E INSTALACION DE BARANDA METALICA (EN SEGUNDO PISO)
CERRAJERIA
SUMINISTRO Y COLOCACION DE CERRADURA TRES GOLPES PESADO EN EXTERIORES
VIDRIOS, CRISTALES Y SIMILARES
VIDRIOS SEMIDOBLES 5mm TRANSPARENTE
INSTALACIONES SANITARIAS
PUNTOS DE AGUA DE 1/2"
SUMINISTRO E INSTLACION DE RED DE TUB. DE 3/4" PVC PESADO C-10
SUMINISTRO E INSTLACION DE RED DE TUB. DE 1/2" PVC PESADO C-10
SUMINISTRO Y COLOCACION DE VALVULAS DE 3/4"
SECTOR 12
DESCRIPCIN DE PARTIDA
REVOQUES ENLUCIDOS Y MOLDURAS
ACABADO EN ENCHAPADO TIPO LADRILLO CARAVISTA EN EXTERIORES
PISOS Y PAVIMENTOS
CONTRAPISO DE MORTERO 1:4 C-A.F. E=4 cm
PISO CERAMICO 30X30 cm ANTIDESLIZANTE DE PRIMERA ALTO TRANSITO
PISO DE PARQUET 6 X 30 cm
PISO DE CEMENTO PULIDO BRUADO
CONTRAZOCALOS Y ZOCALOS
CONTRAZOCALO DE CERAMICO DE 0.30 x 0.30
ZOCALO DE CERAMICA BLANCO
CONTRAZOCALO DE CEDRO DE 1" X 4" RODON 3/4"
CERRAJERIA
SUMINISTRO Y COLOCACION DE CERRADURA TRES GOLPES PESADO EN EXTERIORES
PINTURA
PINTURA LATEX 2 MANOS EN MUROS INTERIORES
PINTURA LATEX 2 MANOS EN CIELO RASOS Y VIGAS
INSTALACIONES SANITARIAS
SUMINISTRO Y COLOCACION DE VALVULAS DE 1/2"
SECTOR 13
DESCRIPCIN DE PARTIDA
CONTRAZOCALOS Y ZOCALOS
ZOCALO DE CERAMICA BLANCO
CERRAJERIA
SUMINISTRO Y COLOCACION DE CERRADURA TRES GOLPES PESADO EN EXTERIORES
PINTURA
PINTURA LATEX 2 MANOS EN MUROS INTERIORES
PINTURA LATEX 2 MANOS EN CIELO RASOS Y VIGAS
INSTALACIONES SANITARIAS
SUMINISTRO Y COLOCACION DE VALVULAS DE 1/2"
SUMINISTRO E INSTALACION DE VALVULAS MEZCLADORAS PARA LAVADEROS EN SS.HH.
SUMINISTRO E INSTALACION DE VALVULAS MEZCLADORAS PARA LAVADEROS EN COCINA Y CONSULTORIO
SUMINISTRO E INSTALACION DE VALVULAS MEZCLADORAS PARA DUCHA
SUMINISTRO E INSTALACION DE TERMA DE 50 LITROS
SUMIDEROS DE 2" DE BRONCE CON TRAMPA "P"
UND.
AVANCE
MENSUAL
VALORIZ.
S/.
m2
19.35
1,035.81
31.96%
1.00
82.04
100.00%
m2
201.44
1,081.73
100.00%
m2
270.12
1,450.54
100.00%
m2
136.93
894.15
100.00%
11.00
632.94
78.57%
pza
1.00
69.63
100.00%
pza
2.00
202.50
100.00%
pza
1.00
80.25
100.00%
1.00
728.41
50.00%
pto
3.00
186.03
100.00%
2.00
81.10
66.67%
2.00
98.54
100.00%
3.00
673.23
100.00%
3.00
991.32
100.00%
3.00
90.72
100.00%
pza
2.00
1,298.00
100.00%
1.00
193.20
100.00%
1.00
149.37
33.33%
pto
14.00
285.32
100.00%
pto
3.00
64.71
100.00%
6.00
101.04
100.00%
6.00
617.52
100.00%
2.00
72.78
28.57%
glb
1.00
1,074.24
100.00%
1.00
85.50
100.00%
1.00
45.60
100.00%
1.00
180.00
100.00%
AVANCE
MENSUAL
VALORIZ.
S/.
UND.
m2
41.50
3,200.48
100.00%
m2
30.30
1,621.96
50.05%
1.00
82.04
100.00%
m2
201.44
1,081.73
100.00%
m2
270.12
1,450.54
100.00%
m2
136.93
894.15
100.00%
7.00
402.78
50.00%
pza
1.00
69.63
100.00%
pza
2.00
202.50
100.00%
pza
1.00
80.25
100.00%
1.00
728.41
50.00%
pto
3.00
186.03
100.00%
3.00
121.65
100.00%
2.00
98.54
100.00%
3.00
673.23
100.00%
3.00
991.32
100.00%
3.00
90.72
100.00%
pza
2.00
1,298.00
100.00%
pza
2.00
50.50
100.00%
1.00
193.20
100.00%
1.00
149.37
33.33%
pto
14.00
285.32
100.00%
pto
3.00
64.71
100.00%
6.00
617.52
100.00%
7.00
254.73
100.00%
glb
1.00
1,074.24
100.00%
1.00
85.50
100.00%
1.00
45.60
100.00%
1.00
180.00
100.00%
UND.
AVANCE
MENSUAL
VALORIZ.
S/.
m2
14.50
1,118.24
34.94%
m2
128.97
2,432.37
100.00%
m2
104.22
4,663.85
100.00%
m2
17.72
960.42
100.00%
m2
12.96
403.57
100.00%
13.40
153.83
100.00%
m2
23.96
2,731.68
100.00%
m2
3.12
465.60
100.00%
1.00
82.04
100.00%
p2
161.14
823.43
100.00%
m2
201.44
1,081.73
100.00%
m2
270.12
1,450.54
100.00%
m2
136.93
894.15
100.00%
pto
14.00
650.44
100.00%
40.74
302.29
100.00%
13.26
89.37
100.00%
5.00
316.45
100.00%
14.00
805.56
100.00%
pto
3.00
119.82
100.00%
21.55
393.50
100.00%
1.00
732.62
100.00%
15.40
114.27
100.00%
pza
1.00
649.00
50.00%
pza
2.00
50.50
100.00%
1.00
193.20
100.00%
1.00
149.37
33.33%
pto
14.00
285.32
100.00%
6.00
101.04
100.00%
6.00
617.52
100.00%
150.00
660.00
100.00%
180.00
666.00
100.00%
14.00
550.48
63.64%
2.00
72.78
28.57%
glb
1.00
1,074.24
100.00%
1.00
85.50
100.00%
1.00
45.60
100.00%
1.00
180.00
100.00%
m2
m2
82.50
200.48
87.36%
82.50
1,503.15
87.36%
m2
22.50
832.05
87.34%
m3
1.14
408.46
100.00%
kg
88.70
476.32
100.00%
m2
72.80
2,692.14
100.00%
36.40
184.91
100.00%
m3
3.77
1,350.79
100.00%
kg
414.21
2,224.31
100.00%
m2
75.38
2,787.55
100.00%
37.69
4,998.82
100.00%
2.00
1,205.60
100.00%
UND.
AVANCE
MENSUAL
VALORIZ.
S/.
m2
19.35
1,035.81
31.96%
m2
14.04
2,799.30
100.00%
pza
21.00
185.64
100.00%
11.00
575.41
100.00%
1.00
82.04
100.00%
m2
201.44
1,081.73
100.00%
m2
270.12
1,450.54
100.00%
m2
136.93
894.15
100.00%
7.00
402.78
50.00%
pza
2.00
202.50
100.00%
1.00
728.41
50.00%
3.00
90.72
100.00%
pza
2.00
1,298.00
100.00%
pza
2.00
50.50
100.00%
1.00
193.20
100.00%
1.00
149.37
33.33%
pto
14.00
285.32
100.00%
pto
3.00
64.71
100.00%
6.00
617.52
100.00%
4.00
145.56
57.14%
glb
1.00
1,074.24
100.00%
1.00
85.50
100.00%
1.00
45.60
100.00%
1.00
180.00
100.00%
UND.
AVANCE
MENSUAL
VALORIZ.
S/.
m2
36.24
395.02
13.25%
11.60
52.55
14.13%
m2
41.50
3,200.48
100.00%
m2
14.94
247.85
10.91%
m2
128.97
2,432.37
100.00%
m2
104.22
4,663.85
100.00%
m2
17.72
960.42
100.00%
112.30
1,184.77
100.00%
m2
60.54
3,240.71
100.00%
13.40
153.83
100.00%
m2
20.14
2,296.16
84.06%
1.00
8,210.00
100.00%
6.50
780.00
100.00%
m2
83.15
446.52
30.78%
m2
106.76
697.14
77.97%
5.00
316.45
100.00%
14.00
805.56
100.00%
pza
1.00
80.25
100.00%
15.40
114.27
100.00%
2.00
448.82
66.67%
2.00
660.88
66.67%
1.00
193.20
100.00%
1.00
149.37
33.33%
pto
14.00
285.32
100.00%
1.00
16.84
16.67%
4.00
411.68
66.67%
22.00
865.04
100.00%
glb
1.00
1,074.24
100.00%
1.00
45.60
100.00%
1.00
180.00
100.00%
2.00
1,205.60
100.00%
UND.
AVANCE
MENSUAL
VALORIZ.
S/.
m2
54.49
593.94
19.92%
m2
90.24
1,338.26
44.80%
m2
20.24
367.96
22.12%
2.90
13.14
3.53%
45.00
157.05
56.25%
m2
14.50
1,118.24
34.94%
m2
128.97
2,432.37
100.00%
m2
104.22
4,663.85
100.00%
m2
17.72
960.42
100.00%
m2
12.96
403.57
100.00%
m2
23.96
2,731.68
100.00%
m2
3.12
465.60
100.00%
1.00
8,210.00
100.00%
6.50
780.00
100.00%
1.00
82.04
100.00%
p2
161.14
823.43
100.00%
pto
14.00
650.44
100.00%
40.74
302.29
100.00%
13.26
89.37
100.00%
5.00
316.45
100.00%
14.00
805.56
100.00%
pto
3.00
119.82
100.00%
21.55
393.50
100.00%
15.40
114.27
100.00%
pza
2.00
50.50
100.00%
1.00
193.20
100.00%
1.00
149.37
33.33%
pto
14.00
285.32
100.00%
150.00
660.00
100.00%
180.00
666.00
100.00%
22.00
865.04
100.00%
1.00
85.50
100.00%
1.00
45.60
100.00%
1.00
180.00
100.00%
m2
19.14
46.51
33.26%
m2
19.14
348.73
33.26%
m2
5.22
193.04
33.25%
UND.
AVANCE
MENSUAL
VALORIZ.
S/.
m2
41.50
3,200.48
100.00%
m2
7.03
132.59
5.45%
m2
104.22
4,663.85
100.00%
m2
17.72
960.42
100.00%
m2
12.96
403.57
100.00%
112.30
1,184.77
100.00%
m2
60.54
3,240.71
100.00%
13.40
153.83
100.00%
1.00
82.04
100.00%
m2
270.12
1,450.54
100.00%
m2
136.93
894.15
100.00%
7.00
402.78
50.00%
pza
1.00
69.63
100.00%
pza
2.00
202.50
100.00%
pza
1.00
80.25
100.00%
1.00
728.41
50.00%
pto
3.00
186.03
100.00%
3.00
121.65
100.00%
2.00
98.54
100.00%
3.00
673.23
100.00%
3.00
991.32
100.00%
3.00
90.72
100.00%
pza
2.00
1,298.00
100.00%
pza
2.00
50.50
100.00%
1.00
193.20
100.00%
3.00
448.11
100.00%
pto
14.00
285.32
100.00%
pto
3.00
64.71
100.00%
6.00
617.52
100.00%
22.00
865.04
100.00%
3.00
109.17
42.86%
glb
1.00
1,074.24
100.00%
1.00
85.50
100.00%
1.00
45.60
100.00%
1.00
180.00
100.00%
UND.
AVANCE
MENSUAL
VALORIZ.
S/.
m2
60.54
3,240.71
100.00%
1.00
82.04
100.00%
m2
270.12
1,450.54
100.00%
m2
136.93
894.15
100.00%
7.00
402.78
50.00%
pza
1.00
69.63
100.00%
pza
2.00
202.50
100.00%
pza
1.00
80.25
100.00%
1.00
728.41
50.00%
pto
3.00
186.03
100.00%
3.00
121.65
100.00%
2.00
98.54
100.00%
3.00
673.23
100.00%
3.00
991.32
100.00%
3.00
90.72
100.00%
pza
2.00
1,298.00
100.00%
pza
2.00
50.50
100.00%
1.00
193.20
100.00%
3.00
448.11
100.00%
pto
14.00
285.32
100.00%
pto
3.00
64.71
100.00%
6.00
617.52
100.00%
7.00
254.73
100.00%
glb
1.00
1,074.24
100.00%
1.00
85.50
100.00%
1.00
45.60
100.00%
1.00
180.00
100.00%
RESUMEN DE VALORIZACI
PROYECTO:
MODALIDAD : ADMINISTRACION DIRECTA
RESIDENTE DE OBRA: ARQ. HENRY CORDOVA BRAVO
FECHA
: 06/09/2011 A 12/04/2012
PRESUPUESTO BAS
VALORIZACIONES
VALORIZACION
VALORIZACION
VALORIZACION
VALORIZACION
VALORIZACION
VALORIZACION
VALORIZACION
VALORIZACION
N
N
N
N
N
N
N
N
01
02
03
04
05
06
07
08
SETIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
ENERO
FEBRERO
MARZO
ABRIL
PRESUPUESTO
BASE
1,504,263.85
1,504,263.85
1,504,263.85
1,504,264.85
1,504,265.85
1,504,266.85
1,504,267.85
1,504,267.85
RESUMEN DE VALORIZACIONES
ALECIMIENTO EN LAS UNIDADES DE ATENCION PRIMARIA DE SALUD CON MEDICOS FAMILIARES PARA LA
CION, PREVENCION, RECUPERACION Y REHABILITACION DE LOS POBLADORES DEL AA.HH. JUSTICIA, PAZ Y
VIDA, DIST. EL TAMBO, PROV. HUANCAYO JUNIN.
PRESUPUESTO BASE
MONTO DE VALORIZACIN
ANTERIOR
134,140.54
385,263.80
586,845.32
684,289.63
801,471.86
###
###
ACTUAL
134,140.54
251,123.26
201,581.52
97,444.31
117,182.23
296,632.07
194,621.02
170,665.51
ACUMULADO
134,140.54
385,263.8
586,845.32
684,289.63
801,471.86
1,098,103.93
1,292,724.95
1,463,390.46
SALDO
1,370,123.31
1,119,000.05
917,418.53
819,975.22
702,793.99
406,162.92
211,542.90
40,877.39
% DE AVANCE
ACTUAL
% DE AVANCE
ACUMULADO
8.92%
16.69%
13.40%
6.48%
7.79%
19.72%
12.94%
11.35%
8.92%
25.61%
39.01%
45.49%
53.28%
73.00%
85.94%
97.28%
RESUMEN DE VALORIZACION
PROYECTO:
MODALIDAD:
ADMINISTRACION DIRECTA
RESIDENTE DE OBRA:
FECHA
SECTORES
SECTOR
SECTOR
SECTOR
SECTOR
SECTOR
SECTOR
SECTOR
SECTOR
N
N
N
N
N
N
N
N
02
03
05
06
07
10
12
13
: 01/02/2012 A 31/03
PRESUPUESTO BASE
MONTO DE VALORIZ
PRESUPUESTO
BASE
ANTERIOR
184,764.66 Err:509
201,198.80 Err:509
190,983.48 Err:509
194,263.22 Err:509
180,115.44 Err:509
176,385.90 Err:509
191,181.79 Err:509
185,370.59 Err:509
COSTO DIRECTO
GASTOS GENERALES (15 % CD)
SUB TOTAL
1,504,263.88
225,639.58
1,729,903.46
Err:509
Err:509
Err:509
155,691.31
Err:509
1,885,594.77
Err:509
Err:509
TOTAL PRESUPUESTO
EN DE VALORIZACION
: 01/02/2012 A 31/03/2012
ESUPUESTO BASE
MONTO DE VALORIZACIN
ACTUAL
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
ACUMULADO
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
SALDO
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
% DE AVANCE % DE AVANCE
ACTUAL
ACUMULADO
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509