Avance - Dic-2017 Pachaconas

SUB GERENCIA DE INFRAESTRUCTURA SUB META: 031 PACHACON
MEJORAMIENTO DEL SERVICIO EDUCATIVO DE LAS I.E.I. N°: 747, 1055, 1056 DE OROPESA; 797 DE HUAQUIRCA; 188, 551, 664 Y 748 DE ANTABAMBA; 031 DE PACHACONAS Y 798 DE JUAN ESPINOZA
MEDRANO, DE LA PROVINCIA DE ANTABAMBA - APURÍMAC"
RESUMEN DE VALORIZACION INC/ MODIFICACIONES A DICIEMBRE 2017
VALORIZACION AL MES DE DICIEMBRE - 2017

EXPEDIENTE
TECNICO
ITEM RUBRO PIP VIABLE
MODIFICADO
Nro. 01 MAYORES PARTIDAS AMPLIACION
EXPEDIENTE DEDUCTIVOS
METRADOS ADICIONALES DE PLAZO
TECNICO VINCULANTES Nro. 01
Nro.01 Nro. 01 Nro. 01
COSTO DIRECTO 1,215,047.33 ### S/ 615,187.78 S/ 97,683.35 ### S/ 201,712.70 S/ 0.00

GASTOS POR GENERALES 71,328.02 S/. 133,965.00 S/ 67,670.65 S/ 10,745.17 S/ 15,693.62 S/ 22,188.40 S/ 0.00
GASTOS POR SUPERVISION 41,370.44 S/. 60,893.19 S/ 30,759.39 S/ 4,884.17 S/ 7,133.46 S/ 10,085.64 S/ 0.00
GASTOS POR EXPEDIENTE TECNICO 61,021.22 S/. 25,780.19 S/ 25,780.19 S/ 0.00 S/ 0.00 S/ 0.00 S/ 0.00
GASTOS POR LIQUIDACION 12,863.70 S/. 18,267.96 S/ 0.00 S/ 0.00 S/ 0.00 S/ 3,025.69 S/ 0.00
PRESUPUESTO TOTAL 1,401,630.71 ### S/ 739,398.01 S/ 113,312.69 ### S/ 237,012.42 S/ 0.00
SUB META: 031 PACHACONAS
HUAQUIRCA; 188, 551, 664 Y 748 DE ANTABAMBA; 031 DE PACHACONAS Y 798 DE JUAN ESPINOZA
DE ANTABAMBA - APURÍMAC"
ODIFICACIONES A DICIEMBRE 2017
VALORIZACION % A NIVEL
FINAL DEL COSTO
DICIEMBRE-2017 DIRECTO
S/. 855,540.37
S/. 94,109.44
S/. 42,777.02
S/. 25,780.19 70.25%
S/. 0.00
###
VALORIZACIÓN DE AVANCE DE OBRA N° 05- 2017 (EXPEDIENTE TECNIC
MES: DICIEMBRE DEL 2017
MEJORAMIENTO DEL SERVICIO EDUCATIVO DE LAS I.E.I. N°: 747, 1055, 1056 DE OROPESA; 797 DE HUAQUIRCA; 188,
PROYECTO:
Y 798 DE JUAN ESPINOZA MEDRANO, DE LA PROVINCIA DE ANTABAMBA -
SUB PROYECTO: IEI 031 PACHACONAS
MONTO DE OBRA: S/. 1,411,368.10
MONTO ASIGNADO: S/. 1,129,095.00
FECHA DE REINICIO DE OBRA: 14 de agosto de 2017
PLAZO DE EJECUCIÓN: 180 DIAS
Item DESCRIPCION PARTIDA UNID METRADO P.UNIT SUB TOTAL
01 OBRAS PROVISIONALES A NIVEL GENERAL S/. 62,908.26

01.01 OBRAS PROVISIONALES
01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40 M GLB 1.00 317.84 S/. 317.84
01.01.02 CONSTRUCCION OFICINAS TECNICAS Y ALMACEN m2 120.00 88.43 S/. 10,611.60
01.01.03 SERVICIOS HIGIENICOS - VESTIDOR GLB 1.00 2,500.00 S/. 2,500.00
01.02 INSTALACIONES PROVISIONALES
01.02.01 INSTALACION PROVISIONAL DE AGUA GLB 1.00 1,492.14 S/. 1,492.14
01.02.02 INSTALACION PROVISIONAL DESAGUE GLB 1.00 1,392.14 S/. 1,392.14
01.02.03 INSTALACION PROVISIONAL DE ENERGIA ELECTRICA GLB 1.00 1,592.14 S/. 1,592.14
01.03 DEMOLICIONES
01.03.01 DEMOLICION DE PISO DE CONCRETO 4" m2 640.00 12.20 S/. 7,808.00
01.04 ELIMINACION MATERIAL DEMOLIDO
01.04.01 ELIMINACION MATERIAL EXCEDENTE DE DEMOLICIÓN C/MAQUINARIA m3 128.00 22.59 S/. 2,891.52
01.05 SEGURIDAD Y SALUD
01.05.01 ELAB., IMPL. Y ADM.DEL PLAN SEG.Y SALUD DURANTE EL TRABAJO
01.05.01.01 EQUIPO DE PROTECCION INDIVIDUAL GLB 1.00 4,000.00 S/. 4,000.00
01.05.01.02 EQUIPO DE PROTECCION COLECTIVA GLB 1.00 3,700.00 S/. 3,700.00
01.05.01.03 SEÑALIZACION TEMPORAL DE SEGURIDAD Y SALUD GLB 1.00 500.00 S/. 500.00
01.05.01.04 CAPACITACION EN SEGURIDAD Y SALUD GLB 1.00 800.00 S/. 800.00
01.05.01.05 RECURSOS PARA RESPUESTAS ANTE EMERGENCIA EN SEGURIDAD Y SALUD DURANTE EL TRA GLB 1.00 1,000.00 S/. 1,000.00
01.06 OBRAS PRELIMINARES
01.06.01 TRAZO NIVELES Y REPLANTEO

01.06.01.01 TRAZO ,NIVELES Y REPLANTEO m2 1120.00 2.39 S/. 2,676.80
01.06.02 MOVIMIENTO DE TIERRAS
01.06.02.01 CORTE PARA CONFORMACION DE TERRAPLENES m3 672.00 5.00 S/. 3,360.00
01.06.02.02 RELLENO Y COMP. MANUAL- MAT. DE PRESTAMO m3 336.00 17.20 S/. 5,779.20
01.06.02.03 ELIMINACION MATERIAL EXCEDENTE C/MAQUINARIA m3 336.00 16.33 S/. 5,486.88
01.06.03 MOVILIZACION DE DESMOVILIZACION DE EQUIPOS
01.06.03.01 MOVILIZACION DE MAQUINARIAS-HERRAMIENTAS PARA LA OBRA (PACHACONAS) GLB 1.00 7,000.00 S/. 7,000.00
02 BLOQUE 01 SALA DE USO MULTIPLE S/. 186,952.09
02.01.01 LIMPIEZA DE TERRENO MANUAL m 134.08 1.90 S/. 254.75
02.01.02 TRAZO Y REPLANTEO CON VALLAS AISLADAS m2 134.08 3.81 S/. 510.84
02.02 MOVIMIENTO DE TIERRAS
02.02.01 REFINE Y NIVELACION EN TERRENO NORMAL m2 117.18 6.63 S/. 776.90
02.02.02 EXCAVACION PARA CIMIENTOS, ZAPATAS Y OTROS m3 108.31 38.02 S/. 4,117.95
02.02.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 78.72 14.40 S/. 1,133.57
02.02.04 ACARREO Y ACOPIO DE MATERIAL EXCEDENTE m3 36.99 22.80 S/. 843.37
02.02.05 ELIMINACION MATERIAL EXCEDENTE C/MAQUINARIA m3 36.99 20.49 S/. 757.93
02.03 CONCRETO SIMPLE
02.03.01 SOLADOS
02.03.01.01 SOLADO PARA ZAPATAS MEZCLA 1:12 CEMENTO-HORMIGON m2 37.00 40.45 S/. 1,496.65
02.03.02 CIMIENTOS CORRIDOS
02.03.02.01 ENCOFRADO Y DESENCOFRADO EN CIMIENTOS CORRIDOS m2 44.13 28.11 S/. 1,240.49
02.03.02.02 CONCRETO 1:10 +30% P.G. PARA CIMIENTO CORRIDO m3 8.83 250.95 S/. 2,215.89
02.03.03 SOBRECIMIENTOS
02.03.03.01 ENCOFRADO Y DESENCOFRADO (SOBRECIMIENTOS) m2 53.16 28.11 S/. 1,494.33
02.03.03.02 CONCRETO. PARA SOBRECIMIENTOS 1 : 8 + 25% P.M m3 7.97 343.89 S/. 2,740.80
02.03.03.03 CURADO DE CONCRETO m2 53.16 4.03 S/. 214.23
02.04 CONCRETO ARMADO
02.04.01 ZAPATAS
02.04.01.01 CONCRETO EN ZAPATAS F'C= 210 KG/CM2 m3 7.44 522.38 S/. 3,886.51
02.04.01.02 ACERO Fy= 4200 KG/CM2 kg 107.71 5.44 S/. 585.94
02.04.02 VIGAS DE CIMENTACION

02.04.02.01 ENCOFRADO Y DESENCOFRADO VIGA DE CIMENTACION m2 34.65 28.11 S/. 974.01
02.04.02.02 ACERO EN VIGA DE CIMENTACION GRADO 60 kg 1027.43 5.72 S/. 5,876.90
02.04.02.03 CONCRETO EN VIGAS DE CIMENTACION F'C= 210 KG/CM2 m3 5.20 522.38 S/. 2,716.38
02.04.03 COLUMNAS
02.04.03.01 ENCOFRADO Y DESENCOFRADO m2 67.33 28.11 S/. 1,892.65
02.04.03.02 ACERO Fy= 4200 KG/CM2 kg 856.26 5.44 S/. 4,658.05
02.04.03.03 CONCRETO F'C =210 KG/CM2 m3 6.21 575.63 S/. 3,574.66
02.04.04 VIGAS
02.04.04.02 ACERO Fy= 4200 KG/CM2 kg 1308.21 5.44 S/. 7,116.66
02.04.04.03 CONCRETO EN VIGAS F'C=210 KG/CM2 m3 9.03 561.61 S/. 5,071.34
02.04.05 CONFINAMIENTO DE MUROS Y TABIQUES (COLUMNETAS)
02.04.05.02 ACERO Fy= 4200 KG/CM2 kg 327.93 5.44 S/. 1,783.94
02.04.05.03 CONCRETO F'C=210 KG/CM2 m3 4.17 549.01 S/. 2,289.37
02.04.05.05 JUNTA DE DILATACION CON TEKNOPORT m 88.80 5.00 S/. 444.00
02.04.06 LOSA MACIZA
02.04.06.02 ACERO Fy= 4200 KG/CM2 kg 1958.30 5.44 S/. 10,653.15
02.04.06.03 CONCRETO EN LOZA MACISA F'C=210 KG/CM2 m3 28.94 549.01 S/. 15,888.35
02.04.07 CUBIERTAS
02.04.07.01 CORREAS PRIMARIOS CON TUBO RECTANGULAR LAC DE 3"X4" m 321.52 44.74 S/. 14,384.80
02.04.07.02 CUBERTURA CON TEJA ANDINA m2 192.91 75.63 S/. 14,589.78
02.04.07.03 CUMBRERA TEJA ANDINA SUPERIOR E INFERIOR C/COLOR m 16.13 45.03 S/. 726.33
02.05 PRUEBA DE LABORATORIO
02.05.01 DISEÑO DE MEZCLAS und 1.00 254.24 S/. 254.24
02.06 ARQUITECTURA Y ACABADOS
02.06.01 ALBAÑILERIA
02.06.01.01 MURO DE SOGA LADRILLO KIN KONG DE 0.09X12X24 m2 139.57 87.69 S/. 12,238.89
02.06.02 CIELORRASOS
02.06.02.01 CIELO RASO CON BALDOSA SUPERBOARD TEXTURADO m2 34.33 100.95 S/. 3,465.61
02.06.02.02 CIELORRASOS ENLUCIDO CON YESO m2 77.71 19.84 S/. 1,541.77
02.06.03 REVOQUES ENLUCIDOS Y MOLDURAS
02.06.03.01 TARRAJEO EN INTERIORES CEMENTO-ARENA (MORTERO 1:5) m2 157.56 28.36 S/. 4,468.40
02.06.03.02 TARRAJEO EN EXTERIORES CON CEMENTO-ARENA 1:5 m2 71.21 26.45 S/. 1,883.50
02.06.03.03 TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA m2 33.69 31.51 S/. 1,061.57
02.06.03.04 TARRAJEO EN VIGAS SUPERFICIE INTERIOR m2 77.62 36.01 S/. 2,795.10
02.06.03.05 VESTIDURA DE DERRAMES ANCHO PROMEDIO =15 CM m 62.74 15.45 S/. 969.33
02.06.03.06 EJECUCION DE BRUÑAS DE 1.0 CM m 57.20 8.23 S/. 470.76
02.06.03.07 CURADO m2 340.08 4.03 S/. 1,370.52
02.06.04 PISOS Y PAVIMENTOS
02.06.04.01 CONTRAPISO DE 48 MM m2 34.33 48.25 S/. 1,656.42
02.06.04.02 FALSO PISO PARA MADERA MACHIENBRADA 1:10 m2 34.33 75.15 S/. 2,579.90
02.06.04.03 PISO DE MADERA MACHIHEMBRADA DE AGUANO DE 4" m2 15.70 143.61 S/. 2,254.68
02.06.04.04 PISO DE CERAMICO ANTIDESLIZANTE 0.30M X 0.30M m2 96.33 41.70 S/. 4,016.96
02.06.05 ZOCALO CONTRAZOCALO
02.06.05.01 CONTRAZOCALO DE CEDRO 3/4" X 2" RODON DE 3/4" m 11.85 15.82 S/. 187.47
02.06.05.02 CONTRAZOCALO DE MAYOLICA H=0.10X0.40MT. m 46.00 80.94 S/. 3,723.24
02.06.05.03 ZOCALO m2 13.68 82.47 S/. 1,128.19
02.06.06 CARPINTERIA DE MADERA
02.06.06.01 PUERTA DE MADERA TABLERO REBAJADO AGUANO m2 18.46 227.23 S/. 4,194.67
02.06.07 CERRAJERIA
02.06.07.01 BISAGRA CAPUCHINA DE 3 1/2" X 3 1/2" pza 24.00 6.37 S/. 152.88
02.06.07.02 CERRADURA DE TRES GOLPES FORTE pza 8.00 88.67 S/. 709.36
02.06.08 VIDRIOS, CRISTALES Y SIMILARES
02.06.08.01 VENTANA T/NOVA INCLUYE VIDRIOS m2 14.04 85.16 S/. 1,195.65
02.06.09 PINTURAS
02.06.09.01 PINTURA VINILICA EN MUROS INTERIORES 2 MANOS m2 157.56 15.50 S/. 2,442.18
02.06.09.02 PINTURA EN MUROS EXTERIORES 2 MANOS m2 71.21 23.55 S/. 1,677.00
02.06.09.03 PINTURA VINILICO EN SUPERFICIE COLUMNA INTERIOR m2 33.69 15.90 S/. 535.67
02.06.09.04 PINTURA VINILICO EN SUPERFICIE VIGAS INTERIOR m2 77.62 18.16 S/. 1,409.58
02.06.09.05 PINTURA VINILICO EN CIELORRASO m2 118.43 11.96 S/. 1,416.42
02.06.09.06 PINTURA AL BARNIZ EN PUERTAS m2 36.92 14.63 S/. 540.14
03 BLOQUE 02 AULA-DEPOSITO S/. 254,182.64
03.02.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 81.49 14.40 S/. 1,173.46
03.02.04 ACARREO Y ACOPIO DE MATERIAL EXCEDENTE m3 65.11 22.80 S/. 1,484.51
03.02.05 ELIMINACION MATERIAL EXCEDENTE C/MAQUINARIA m3 65.11 20.49 S/. 1,334.10
03.03.01 SOLADOS
03.03.02.01 ENCOFRADO Y DESENCOFRADO EN CIMIENTOS CORRIDOS m2 27.90 28.11 S/. 784.27
03.04.01 ZAPATAS
03.04.01.02 ACERO Fy= 4200 KG/CM2 kg 176.25 5.44 S/. 958.80
03.04.02.01 ENCOFRADO Y DESENCOFRADO VIGA DE CIMENTACION m2 44.46 28.11 S/. 1,249.77
03.04.03 COLUMNAS
03.04.03.02 ACERO Fy= 4200 KG/CM2 kg 1631.47 5.44 S/. 8,875.20
03.04.04 VIGAS
03.04.04.02 ACERO Fy= 4200 KG/CM2 kg 1487.32 5.44 S/. 8,091.02
03.04.05.02 ACERO Fy= 4200 KG/CM2 kg 331.71 5.44 S/. 1,804.50
03.04.06.02 ACERO Fy= 4200 KG/CM2 kg 1958.30 5.44 S/. 10,653.15
03.04.06.04 CURADO DE CONCRETO m2 250.73 4.03 S/. 1,010.44
03.04.07 CUBIERTAS
03.04.07.03 CUMBRERA TEJA ANDINA SUPERIOR E INFERIOR C/COLOR m 24.39 45.03 S/. 1,098.28
03.06.02.02 CIELORRASOS ENLUCIDO CON YESO m2 122.96 19.84 S/. 2,439.53

03.06.03.03 TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA m2 12.48 31.51 S/. 393.24
03.06.03.04 TARRAJEO EN VIGAS SUPERFICIE INTERIOR m2 35.14 36.01 S/. 1,265.39
03.06.03.05 VESTIDURA DE DERRAMES ANCHO PROMEDIO =15 CM m 91.40 15.45 S/. 1,412.13
03.06.04.02 FALSO PISO PARA MADERA MACHIENBRADA 1:10 m2 45.00 75.15 S/. 3,381.75
03.06.04.03 PISO DE MADERA MACHIHEMBRADA DE AGUANO DE 4" m2 122.96 143.61 S/. 17,658.29
03.06.05.01 CONTRAZOCALO DE CEDRO 3/4" X 2" RODON DE 3/4" m 73.80 15.82 S/. 1,167.52
03.06.05.03 ZOCALO DE MAYOLICA DE 20 X 30 CM m2 19.65 82.47 S/. 1,620.54
03.06.06.01 PUERTA DE MADERA TABLERO REBAJADO AGUANO m2 46.85 227.23 S/. 10,645.73
03.06.07 CERRAJERIA
03.06.09 PINTURAS
03.06.09.02 PINTURA EN MUROS EXTERIORES 2 MANOS m2 91.44 23.55 S/. 2,153.41
03.06.09.04 PINTURA VINILICO EN SUPERFICIE VIGAS INTERIOR m2 35.14 18.16 S/. 638.14
03.06.09.06 PINTURA AL BARNIZ EN PUERTAS m2 93.70 14.63 S/. 1,370.83
04 BLOQUE 03 ADMINISTRACION S/. 119,247.93

04.02.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 40.40 14.40 S/. 581.76
04.02.04 ACARREO Y ACOPIO DE MATERIAL EXCEDENTE m3 2.15 22.80 S/. 49.02
04.02.05 ELIMINACION MATERIAL EXCEDENTE C/MAQUINARIA m3 2.15 20.49 S/. 44.05
04.03.01 SOLADOS
04.03.01.01 SOLADO PARA ZAPATAS MEZCLA 1:12 CEMENTO-HORMIGON m2 18.48 40.45 S/. 747.52
04.03.02.01 ENCOFRADO Y DESENCOFRADO EN CIMIENTOS CORRIDOS m2 26.77 28.11 S/. 752.50
04.03.03.01 ENCOFRADO Y DESENCOFRADO (SOBRECIMIENTOS) m2 30.74 28.11 S/. 864.10
04.04.01 ZAPATAS
04.04.01.02 ACERO Fy= 4200 KG/CM2 kg 88.13 5.44 S/. 479.43
04.04.02.01 ENCOFRADO Y DESENCOFRADO VIGA DE CIMENTACION m2 18.56 28.11 S/. 521.72
04.04.03 COLUMNAS
04.04.03.02 ACERO Fy= 4200 KG/CM2 kg 525.48 5.44 S/. 2,858.61
04.04.04 VIGAS
04.04.04.02 ACERO Fy= 4200 KG/CM2 kg 739.65 5.44 S/. 4,023.70
04.04.05.02 ACERO Fy= 4200 KG/CM2 kg 267.89 5.44 S/. 1,457.32
04.04.06.02 ACERO Fy= 4200 KG/CM2 kg 749.09 5.44 S/. 4,075.05
04.04.07 CUBIERTAS
04.04.07.03 CUMBRERA TEJA ANDINA SUPERIOR E INFERIOR C/COLOR m 9.55 45.03 S/. 430.04
04.06.03.02 TARRAJEO EN EXTERIORES CON CEMENTO-ARENA 1:5 m2 29.62 26.45 S/. 783.45
04.06.03.03 TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA m2 6.24 31.51 S/. 196.62
04.06.03.04 TARRAJEO EN VIGAS SUPERFICIE INTERIOR m2 17.79 36.01 S/. 640.62

04.06.04.02 FALSO PISO m2 57.52 75.15 S/. 4,322.63
04.06.05.02 ZOCALO DE MAYOLICA DE 20 X 30 CM m2 13.86 82.47 S/. 1,143.03
04.06.06.01 PUERTAS m2 13.52 227.23 S/. 3,072.15
04.06.07 CERRAJERIA
04.06.09 PINTURAS
04.06.09.02 PINTURA EN MUROS EXTERIORES 2 MANOS m2 29.62 23.55 S/. 697.55
04.06.09.04 PINTURA VINILICO EN SUPERFICIE VIGAS INTERIOR m2 17.79 18.16 S/. 323.07
04.06.09.06 PINTURA AL BARNIZ EN PUERTAS m2 27.04 14.63 S/. 395.60
05 INSTALACIONES SANITARIAS S/. 18,575.82
05.01 BLOQUE 01
05.01.01 APARATOS SANITARIOS
05.01.01.01 INODORO TANQUE BAJO BLANCO pza 2.00 280.95 S/. 561.90
05.01.01.02 LAVATORIO DE PARED BLANCO + ACCESORIO pza 2.00 216.26 S/. 432.52
05.01.01.03 LAVADERO Y ACCESORIO pza 1.00 169.14 S/. 169.14
05.01.01.04 DUCHA CROMADA 1 LLAVE INCL.ACCESORIOS und 1.00 111.85 S/. 111.85
05.01.02 ACCESORIOS SANITARIOS
05.01.02.01 PAPELERA DE LOZA BLANCA DE 13 X 15 pza 2.00 30.50 S/. 61.00
05.01.02.02 JABONERAS DE LOZA BLANCA SIMPLE DE 15 X 15 pza 1.00 22.00 S/. 22.00
05.01.02.03 TOALLERA DE PLASTICO 24" DE COLOR pza 1.00 35.00 S/. 35.00
05.01.03 COLOCACION DE APARATOS SANITARIAS
05.01.03.01 COLOCACION DE ACCESORIOS SANITARIOS und 1.00 41.89 S/. 41.89
05.01.04 SALIDA DE DESAGUE Y VENTILACION
05.01.04.01 SALIDA DE DESAGUE PVC PARA DESAGUE DE 4" pto 2.00 59.55 S/. 119.10
05.01.04.03 SALIDA DE VENTILACION PVC Ø 2" INC. SOMBRERO pza 1.00 13.01 S/. 13.01
05.01.05 REDES DE DESAGUE
05.01.05.01 EXCAVACION DE ZANJA PARA TUBERIAS m3 6.12 61.91 S/. 378.89
05.01.05.02 RELLENO CON MATERIAL SELECCIONADO m3 6.12 39.26 S/. 240.27
05.01.05.03 RED DE DESAGUE TUBERIA PVC DE 2" m 9.00 25.45 S/. 229.05
05.01.06 REGISTRO Y SUMIDEROS
05.01.06.01 REGISTROS DE BRONCE DE 4" und 1.00 31.72 S/. 31.72
05.01.06.02 SUMIDEROS DE 2" und 4.00 44.26 S/. 177.04
05.01.07 CAJAS DE INSPECCION Y RETENCION
05.01.07.01 CAJA DE INSPECCION und 1.00 130.54 S/. 130.54
05.01.08 REDES DE AGUA FRIA Y ALIMENTADORES
05.01.09 SALIDA DE AGUA FRIA
05.01.09.01 SALIDA DE AGUA FRIA Ø 1/2" pto 6.00 60.08 S/. 360.48
05.01.10 REDES DE AGUA FRIA
05.01.10.01 RED DE DISTRIBUCION TUBERIA PVC SP C-10 Ø DE 1" m 60.00 23.65 S/. 1,419.00
05.01.10.02 RED DE DISTRIBUCION TUBERIA PVC SP C-10 Ø DE 3/4" M 4.00 5.28 S/. 21.12
05.01.10.03 RED DE DISTRIBUCION TUBERIA PVC SP C-10 Ø DE 1/2" m 17.00 18.31 S/. 311.27
05.01.10.04 EXCAVACION DE ZANJA PARA TUBERIAS m3 29.16 61.91 S/. 1,805.30
05.01.10.05 RELLENO CON MATERIAL SELECCIONADO m3 29.16 39.26 S/. 1,144.82
05.01.11 VALVULA Y ACCESORIOS DE AGUA FRIA
05.01.11.01 VALVULA DE COMPUERTA DE BRONCE 1/2" und 5.00 68.43 S/. 342.15
05.01.11.02 CAJA DE REGISTRO DE DESAGUE 12" X 24" - CONSTRUCCION und 1.00 69.77 S/. 69.77
05.02 BLOQUE 02
05.02.01.01 INODORO TANQUE BAJO BLANCO pza 4.00 280.95 S/. 1,123.80

05.02.11.02 CAJA DE REGISTRO DE AGUA 12" X 12" und 1.00 69.77 S/. 69.77
05.03 BLOQUE 03
05.03.01.01 INODORO TANQUE BAJO BLANCO pza 2.00 280.95 S/. 561.90
05.03.11.02 CAJA DE REGISTRO DE AGUA 12" X 12" und 1.00 69.77 S/. 69.77
06 INSTALACIONES ELECTRICAS S/. 78,183.45
06.01 ALIMENTADORES Y TABLEROS
06.01.01 REINSTALACION ACOMETIDA ELECTRICA GLB 1.00 500.00 S/. 500.00

06.01.02 ALIMENTADOR DE TABLERO GENERAL m 34.00 47.14 S/. 1,602.76
ALIMENTADOR PARA TABLEROS N2XH (1x16+1x16(T))mm2_x000D_
06.01.03 m 58.00 46.25 S/. 2,682.50
06.02 TABLEROS ELECTRICOS
06.02.01 TABLERO GENERAL und 1.00 1,520.48 S/. 1,520.48
06.02.02 SUB TABLERO DE DISTRIBUCION DE 36 POLOS und 1.00 1,790.48 S/. 1,790.48
06.02.03 TABLERO DE DISTRIBUCION DE 24 POLOS MONOFASICO und 1.00 1,185.33 S/. 1,185.33
06.02.04 TABLERO DE DISTRIBUCION DE 18 POLOS MONOFASICO und 1.00 840.33 S/. 840.33
06.02.05 TABLERO DE DISTRIBUCION P/ALUMBRADO EXTERIOR und 1.00 730.33 S/. 730.33
06.03 SISTEMA DE PUESTA A TIERRA
06.03.01 SISTEMA DE PUESTA A TIERRA und 1.00 1,613.37 S/. 1,613.37
06.04 SISTEMA DE PARARRAYOS
06.04.01 SISTEMA DE PARARRAYOS TIPO FRANKLIN INC ACCESORIOS E INSTALACION GLB 1.00 1,351.46 S/. 1,351.46
06.05 ILUMINACION EXTERIOR
06.05.01 ALIMENTADOR SUBTERRANEO N2XH 2X6 mm2 P/LUMINARIA m 144.00 51.83 S/. 7,463.52
06.05.02 POSTE DE CONCRETO ARMADO CENTRIFUGADO 8/300 C/ PASTORAL DE FºGº LUMINARIA DE VAP und 8.00 1,564.67 S/. 12,517.36
06.05.03 LUMINARIA REFLECTOR LED DE 50W (REALES) LUZ BLANCA INCL PASTORAL und 8.00 645.40 S/. 5,163.20
06.06 INSTALACIONES ELECTRICAS BLOQUE I (TD 101)
06.06.01 SALIDA DE LUZ CON EQUIPO FLUORESCENTE DOBLE pto 7.00 282.93 S/. 1,980.51
06.06.02 SALIDA DE LUZ CON EQUIPO FLUORESCENTE SIMPLE pto 3.00 270.41 S/. 811.23
06.06.03 SALIDA CON LUMINARIA SPOT LIGH FOCO AHORRADOR pto 12.00 205.63 S/. 2,467.56
06.06.04 SALIDA PARA INTERRUPTOR BIPOLAR DOBLE pto 9.00 168.13 S/. 1,513.17
06.06.05 SALIDA PARA INTERRUPTOR BIPOLAR SIMPLE pto 6.00 172.63 S/. 1,035.78
06.06.06 CAJA DE PASO OCTOGONAL EN TECHO pto 10.00 135.43 S/. 1,354.30
06.06.07 SALIDA DE TOMACORRIENTE EN PISO pto 16.00 204.68 S/. 3,274.88
06.06.08 SALIDA DE TOMACORRIENTE EN TECHO P/PROYECTOR MULTIMEDIA pto 1.00 183.38 S/. 183.38
06.06.09 SALIDA DE TOMACORRIENTE CON LUZ DE EMERGENCIA pto 1.00 173.38 S/. 173.38
06.06.10 SALIDA DE TOMACORRIENTE PARA SWICH DE DATOS pto 1.00 173.38 S/. 173.38
06.07 INSTALACIONES ELECTRICAS BLOQUE II (TD 102)
06.07.02 SALIDA DE LUZ CON EQUIPO FLUORESCENTE SIMPLE pto 1.00 270.41 S/. 270.41
06.07.04 SALIDA PARA INTERRUPTOR BIPOLAR DOBLE pto 9.00 168.13 S/. 1,513.17
06.07.05 SALIDA PARA INTERRUPTOR BIPOLAR SIMPLE pto 2.00 172.63 S/. 345.26
06.07.06 SALIDA PARA INTERRUPTOR TRIPOLAR CONMUTACION pto 2.00 183.38 S/. 366.76
06.07.07 CAJA DE PASO OCTOGONAL EN TECHO pto 8.00 135.43 S/. 1,083.44
06.07.08 SALIDA DE TOMACORRIENTE EN PARED pto 14.00 204.68 S/. 2,865.52
06.07.09 SALIDA DE TOMACORRIENTE EN PISO pto 2.00 204.68 S/. 409.36
06.07.10 SALIDA DE TOMACORRIENTE EN TECHO P/PROYECTOR MULTIMEDIA pto 2.00 183.38 S/. 366.76
06.07.13 SALIDA DE TOMACORRIENTE PARA CENTRAL DE DETECCION DE INCENDIO pto 1.00 184.58 S/. 184.58
06.08 INSTALACIONES ELECTRICAS BLOQUE III (TD103)
06.08.03 SALIDA PARA INTERRUPTOR BIPOLAR DOBLE pto 3.00 168.13 S/. 504.39
06.08.04 SALIDA PARA INTERRUPTOR BIPOLAR SIMPLE pto 6.00 172.63 S/. 1,035.78
06.08.05 SALIDA DE TOMACORRIENTE EN PARED pto 18.00 204.68 S/. 3,684.24
06.08.06 SALIDA DE TOMACORRIENTE EN PISO pto 6.00 204.68 S/. 1,228.08
06.08.09 INSTALACIONES ESPECIALES
06.08.09.01 RED DE DATOS E INTERNET Y TELEFONIA IP
06.08.09.01.01 SALIDA PARA SWICH 1000/100 16 PUERTOS und 1.00 74.12 S/. 74.12
06.08.09.01.02 SALIDA DE RED RJ 45 pto 3.00 74.12 S/. 222.36
06.08.09.01.03 SALIDA DE RED EN PISO pto 2.00 74.12 S/. 148.24
06.08.09.01.04 SALIDA DE RED EN TECHO pto 3.00 82.97 S/. 248.91
06.08.09.01.05 CAJA DE PASO 150x150x100 mm FºGº 1.5 mm DE ESPESOR P/RED DE DATOS und 1.00 75.56 S/. 75.56
06.08.09.02 SISTEMA DE DETECCION DE INCENDIOS
06.08.09.02.01 SALIDA PARA CENTRAL DE DETECCION DE INCENDIOS und 1.00 77.30 S/. 77.30
06.08.09.02.02 SALIDA PARA DETECTOR DE HUMO Y TEMPERATURA pto 10.00 77.30 S/. 773.00
06.08.09.02.03 SALIDA PARA PULSADOR DE EMERGENCIA MANUAL pto 1.00 77.30 S/. 77.30
06.08.09.02.04 SALIDA PARA SIRENAS ESTROBOSCOPICA pto 1.00 77.30 S/. 77.30
06.08.09.03 SISTEMA DE PIZARAR INTELIGENTE
06.08.09.03.01 SALIDA DE CABLE DE VIDEO HDMI pto 4.00 96.80 S/. 387.20
06.08.09.03.02 SALIDA DE CABLE USB P/PIZARRA ELECTRONICA pto 4.00 84.30 S/. 337.20
06.08.09.04 SISTEMA DE BOMBEO DE AGUA

06.08.09.04.01 SALIDA DE SENSOR DE NIVEL INFERIOR EN TANQUE SUBTERRANEO pto 1.00 74.83 S/. 74.83
06.08.09.04.02 SALIDA DE SENSOR DE NIVEL SUPERIOR EN TANQUE ELEVADO pto 1.00 86.83 S/. 86.83
06.08.09.04.03 SALIDA DE BOMBA DE AGUA pto 1.00 69.90 S/. 69.90
07 SISTEMA DE TRATAMIENTO DE AGUAS SERVIDAS S/. 26,808.19
07.01 INSTALACION DE BIODIGESTOR
07.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 3.14 8.83 S/. 27.73
07.01.02 EXCAVACION EN TIERRA m3 6.75 38.02 S/. 256.64
07.01.03 ELIMINACION DE MATERIAL EXCEDENTE m3 6.75 19.00 S/. 128.25
07.01.04 INSTALACION Y NIVELACION DE BIODIGESTOR und 1.00 3,646.17 S/. 3,646.17
07.01.05 RELLENO Y COMPACTADO CON TIERRA m3 3.14 22.84 S/. 71.72
07.01.06 ENCOFRADO Y DESENCOFRADO m2 3.14 28.11 S/. 88.27
07.01.07 CONCRETO F'C =210 KG/CM2 m3 0.31 575.63 S/. 178.45
07.01.08 ACERO Fy= 4200 KG/CM2 kg 28.72 5.44 S/. 156.24
07.01.09 CAJA DE REGISTRO C/TAPA DE CONCRETO und 1.00 147.12 S/. 147.12
07.02 CAJA DE LODOS
07.02.02 EXCAVACION EN TIERRA m3 18.90 38.02 S/. 718.58
07.02.03 ELIMINACION DE MATERIAL EXCEDENTE m3 22.68 19.00 S/. 430.92
07.02.04 ENCOFRADO Y DESENCOFRADO m2 36.35 29.08 S/. 1,057.06
07.02.05 CONCRETO F'C=175 KG/CM2 m3 4.19 451.08 S/. 1,890.03
07.02.06 TARRAJEO EXTERIOR E=1.5 CM MEZCLA 1:3 m2 45.36 47.86 S/. 2,170.93
07.02.07 FILTRO DE GRAVA m3 0.49 281.42 S/. 137.90
07.02.08 FILTRO PIEDRA CHANCADA m3 4.87 14.62 S/. 71.20
07.02.09 TAPA SANITARIA METALICA TIPO I (0.60X0.60m) und 27.00 153.53 S/. 4,145.31
07.03 POZO PERCOLADOR
07.03.02 EXCAVACION EN TIERRA m3 54.01 38.02 S/. 2,053.46
07.03.03 ELIMINACION DE MATERIAL EXCEDENTE m3 54.01 19.00 S/. 1,026.19
07.03.04 RELLENO CON PIEDRA GRANDE m3 5.89 88.80 S/. 523.03
07.03.07 ACERO Fy= 4200 KG/CM2 kg 96.87 5.44 S/. 526.97
07.03.08 LADRILLO DE ARCILLA 0.9X0.15X0.24 PROV.Y COLOCADO und 750.00 2.14 S/. 1,605.00
07.03.10 FILTRO PIEDRA CHANCADA m3 4.87 14.62 S/. 71.20
07.03.11 ACCESORIOS POZO PERCOLADOR und 1.00 27.57 S/. 27.57
INSTALACION DE TUBERIA DE DESAGUE DE CAJA DE REGISTRO - BIODIGESTOR -
07.04
PERCOLADOR
07.04.01 TRAZO, NIVELACION Y REPLANTEO EN ZANJAS m 19.64 18.21 S/. 357.64
07.04.02 EXCAVACION DE ZANJA EN TERRENO SUELTO m3 54.01 38.02 S/. 2,053.46
07.04.03 RELLENO Y APISONADO DE ZANJAS m3 5.89 2.28 S/. 13.43
07.04.06 ACERO Fy= 4200 KG/CM2 kg 74.24 5.44 S/. 403.87
07.04.08 FILTRO PIEDRA ARENA FINA m3 2.16 24.17 S/. 52.21
07.04.09 FILTRO PIEDRA ARENA GRUESA m3 5.40 23.47 S/. 126.74
07.04.10 ACCESORIOS POZO PERCOLADOR und 1.00 27.57 S/. 27.57
08 CONSTRUCCION CERCO PERIMÉTRICO S/. 156,735.36
08.01.02 TRAZO, NIVELACION Y REPLANTEO m 150.37 3.60 S/. 541.33
08.02.02 ELIMINACION MATERIAL EXCEDENTE C/MAQUINARIA m3 89.32 20.49 S/. 1,830.17
08.03.01 SOLADOS
08.04.01 ZAPATAS
08.04.01.01 ACERO Fy= 4200 KG/CM2 kg 265.20 5.44 S/. 1,442.69

08.04.02 COLUMNAS
08.04.02.02 ACERO Fy= 4200 KG/CM2 kg 950.78 5.44 S/. 5,172.24
08.04.03 VIGAS SOLERA DE CERCO PERIMETRICO
08.04.03.02 ACERO Fy= 4200 KG/CM2 kg 687.65 5.44 S/. 3,740.82
08.04.04 ENSAYO DE LABORATORIO
08.04.04.01 DISEÑO DE MEZCLAS und 1.00 254.24 S/. 254.24
08.04.04.02 PRUEBA DE CALIDAD DEL CONCRETO (PRUEBA A LA COMPRESION) und 1.00 33.90 S/. 33.90
08.05.01.01 MURO SOGA DE LADRILLO CORRIENTE DE CONCRETO KK DE 10x12x24CM. m2 382.80 82.35 S/. 31,523.58
08.05.02.03 TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA m2 35.20 31.51 S/. 1,109.15
08.05.02.05 EJECUCION DE BRUÑAS DE 1.0 CM m 446.20 8.23 S/. 3,672.23
08.05.03 PORTON
08.05.03.01 PORTON METALICO C/MARCO 2"X2"X1/4" Y REFUERZOS 1 m2 10.50 331.95 S/. 3,485.48
08.05.03.02 PORTON METALICO 2 m2 2.30 331.95 S/. 763.49
08.05.04 PINTURA
08.05.04.01 PINTADO DE MURO INTERIOR Y EXTERIOR C/LATEX VINILICO (VINILATEX O SIM) m2 901.60 12.35 S/. 11,134.76
09 INSTALACION TANQUE ELEVADO S/. 55,441.05
09.01 LINEA DE CONDUCCION

09.01.01 OBRAS PRELIMINARES
09.01.01.01 LIMPIEZA DE TERRENO MANUAL m 600.00 1.90 S/. 1,140.00
09.01.01.02 TRAZO, NIVELACION Y REPLANTEO m 600.00 3.60 S/. 2,160.00
09.01.02.01 EXCAVACION PARA CIMIENTOS, ZAPATAS Y OTROS m3 360.00 38.02 S/. 13,687.20
09.01.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 360.00 14.40 S/. 5,184.00
09.01.03 TUBERIAS DE CONDUCCION
09.01.03.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 3/4" m 1500.00 10.78 S/. 16,170.00
09.01.03.02 CAMA DE APOYO DE 0.10x0.60 TERRENO NATURAL m3 60.00 1.51 S/. 90.60
09.02 TANQUE ELEVADO DE 2.5 M3
09.02.01.01 LIMPIEZA DE TERRENO MANUAL m 2.56 1.90 S/. 4.86
09.02.01.02 TRAZO, NIVELACION Y REPLANTEO m 2.56 3.60 S/. 9.22
09.02.02.01 EXCAVACION PARA CIMIENTOS, ZAPATAS Y OTROS m3 16.90 38.02 S/. 642.54
09.02.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 3.78 14.40 S/. 54.43
09.02.02.03 ELIMINACION MATERIAL EXCEDENTE C/MAQUINARIA m3 17.05 20.49 S/. 349.35
09.02.03 CONCRETO SIMPLE
09.02.03.01 SOLADOS
09.02.03.01.01 SOLADO PARA ZAPATAS MEZCLA 1:12 CEMENTO-HORMIGON m2 10.56 40.45 S/. 427.15
09.02.04 CONCRETO ARMADO
09.02.04.01 ZAPATAS
09.02.04.01.01 ACERO Fy= 4200 KG/CM2 kg 24.51 5.44 S/. 133.33
09.02.04.01.02 CONCRETO EN ZAPATAS F'C= 210 KG/CM2 m3 5.40 522.38 S/. 2,820.85
09.02.04.01.03 CURADO DE CONCRETO m2 9.00 4.03 S/. 36.27
09.02.04.02 COLUMNAS
09.02.04.02.01 ENCOFRADO Y DESENCOFRADO m2 34.56 28.11 S/. 971.48
09.02.04.02.02 ACERO Fy= 4200 KG/CM2 kg 150.80 5.44 S/. 820.35
09.02.04.02.03 CONCRETO F'C =210 KG/CM2 m3 2.52 575.63 S/. 1,450.59
09.02.04.03 VIGAS
09.02.04.03.02 ACERO Fy= 4200 KG/CM2 kg 66.82 5.44 S/. 363.50

09.02.04.03.03 CONCRETO F'C =210 KG/CM2 m3 1.92 575.63 S/. 1,105.21
09.02.04.04 LOSA MACIZA
09.02.04.04.02 ACERO Fy= 4200 KG/CM2 kg 65.35 5.44 S/. 355.50
09.02.04.04.03 CONCRETO F'C=210 KG/CM2 m3 1.92 549.01 S/. 1,054.10
09.02.04.05 PARAPETO
09.02.04.05.01 MURO DE CABEZA LADRILLO KIN KONG DE 0.09X12X24CM m2 10.40 145.17 S/. 1,509.77
09.02.04.06 CIELORRASOS
09.02.04.06.01 CIELORRASOS CON MEZCLA DE CEMENTO-ARENA m2 9.61 39.91 S/. 383.54
09.02.04.07 REVOQUES ENLUCIDOS Y MOLDURAS
09.02.04.07.01 TARRAJEO EN EXTERIORES CON CEMENTO-ARENA 1:5 m2 20.80 26.45 S/. 550.16
09.02.04.07.02 TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA m2 12.48 31.51 S/. 393.24
09.02.04.07.03 TARRAJEO EN VIGAS SUPERFICIE INTERIOR m2 20.16 36.01 S/. 725.96
09.02.04.08 PINTURAS
09.02.04.08.01 PINTURA VINILICA EN MUROS INTERIORES Y EXTERIORES m2 45.76 15.50 S/. 709.28
09.02.04.09 ESTRUCTURA METALICA
09.02.04.09.01 ESCALERA METALICA TIPO I pza 1.00 503.42 S/. 503.42
09.02.04.10 INSTALACION TANQUE ELEVADO DE POLIETILENO
09.02.04.10.01 SUMINISTRO E INSTALACION TANQUE ELEVADO DE POLIETILENO CAP=2,500 Lts. (INCLUIDO AC m 1.00 326.88 S/. 326.88
10 VEREDAS DE CIRCULACION EXTERIOR S/. 29,613.33
10.01.01 BASE COMPACTADA m2 422.20 9.30 S/. 3,926.46
10.02.01 CONCRETO F'C =175 KG/CM2 m3 43.73 450.60 S/. 19,704.74
10.02.03 ACABADO EN VEREDAS m2 422.20 7.18 S/. 3,031.40
10.02.04 EJECUCION DE BRUÑAS DE 1.0 CM m 60.44 8.23 S/. 497.42
10.02.05 JUNTAS ASFALTICAS 1" m 16.79 11.06 S/. 185.70
10.02.06 CURADO DE CONCRETO m2 422.20 4.03 S/. 1,701.47

11 EVACUACION DE AGUAS PLUVIALES S/. 16,610.35
11.01.01 EXCAVACION DE ZANJA PARA EVACUACION PLUVIAL m3 15.18 46.50 S/. 705.87
11.01.02 ACARREO Y ELIMINACION DE MATERIAL EXCEDENTE m3 11.48 22.80 S/. 261.74
11.02.01 CONCRETO FC=175 KG/CM2 EN CANAL DE EVACUACION PLUVIALES m3 4.50 481.24 S/. 2,165.58
11.02.02 ENCOFRADO Y DESENCOFRADO EN CANALES m2 22.50 28.11 S/. 632.48
11.02.03 TARRAJEO EN CANALES CON MORTERO 1:3, E=1.00 CM. m2 71.25 31.71 S/. 2,259.34
11.02.04 REJILLA EN EL CANAL DE EVACUACION DE AGUAS PLUVIALES m 75.00 76.27 S/. 5,720.25
11.02.05 MONTANTE PARA AGUAS PLUVIALES TUB. PVC SAP Ø DE 4" m 46.00 32.10 S/. 1,476.60
11.02.06 CONCRETO FC'=175 KG/CM2 EN COLUMNETA DE PROTEC. DE MONTANTE m3 0.75 489.24 S/. 366.93
11.02.07 ENCOFRADO Y DESENCOFRADO EN COLUMNETA PROTC. DE MONTANTE m2 9.00 43.05 S/. 387.45
11.02.08 TARRAJEO EN COLUMNETA DE PROTEC. DE MONTANTE m2 71.25 36.97 S/. 2,634.11
12 TRATAMIENTO DE AREAS VERDES S/. 11,781.63
12.01.01 TRAZO Y REPLANTEO m2 80.00 3.46 S/. 276.80
12.02 CONSTRUCCION DE SARDINELES
12.02.01 ENCOFRADO Y DESENCOFRADO m2 42.15 28.11 S/. 1,184.84
12.02.02 CONCRETO F'C =175 KG/CM2 m3 20.14 450.60 S/. 9,075.08
12.02.03 TARRAJEO EN EXTERIORES CON CEMENTO-ARENA 1:5 m2 22.17 26.45 S/. 586.40
12.02.04 EJECUCION DE BRUÑAS DE 1.0 CM m 36.50 8.23 S/. 300.40
12.03 PINTURAS
12.03.01 PINTURA ESMALTE EN SARDINELES DE AREA VERDE m2 36.20 9.40 S/. 340.28
12.04 TRATAMIENTO DE AREAS VERDES
12.04.01 SIEMBRA DE GRASS Y PLANTAS ORNAMENTALES m2 1.00 6.60 S/. 6.60
12.04.02 HABILITACION DE AREAS VERDES m2 1.00 11.23 S/. 11.23
13 JUEGOS RECREATIVOS S/. 10,000.00
13.01 JUEGOS RECREATIVOS GLB 1.00 10,000.00 S/. 10,000.00
14 MITIGACION AMBIENTAL S/. 15,000.00
14.01 MITIGACION AMBIENTAL GLB 1.00 15,000.00 S/. 15,000.00
15 FLETE TERRESTRE S/. 59,784.59
15.01 FLETE TERRESTRE ABANCAY-PACHACONAS GLB 1.00 45,961.59 S/. 45,961.59
15.02 FLETE RURAL PACHACONAS GLB 1.00 13,823.00 S/. 13,823.00

16 COMPONENTE 02 S/. 70,899.06
16.01 EQUIPAMIENTO Y MOBILIARIO Y MATERIAL PEDAGOGICO (PACHACONAS) GLB 1.00 70,899.06 S/. 70,899.06
17 COMPONENTE 03 S/. 1,500.00
17.01 CAPACITACION DE DOCENTES Y PADRES DE FAMILIA GLB 1.00 1,500.00 S/. 1,500.00
18 PLAN DE CONTINGENCIA S/. 5,000.00
18.01 PLAN DE CONTINGENCIA PACHACONAS GLB 1.00 5,000.00 S/. 5,000.00
S/. 1,179,223.75
COSTO DIRECTO S/. 1,179,223.75
GASTOS POR GENERALES 11.00% S/. 129,714.61
GASTOS POR SUPERVISION 5.00% S/. 58,961.19
GASTOS POR EXPEDIENTE TECNICO S/. 25,780.19
GASTOS POR LIQUIDACION S/. 17,688.36
PRESUPUESTO TOTAL S/. 1,411,368.10
EJECUTADO COSTO DIRECTO
EJECUTADO A NIVEL DEL PRESUPUESTO TOTAL

(EXPEDIENTE TECNICO)
97 DE HUAQUIRCA; 188, 551, 664 Y 748 DE ANTABAMBA; 031 DE PACHACONAS

INCIA DE ANTABAMBA - APURÍMAC"
AVANCE ACUMULADO SALDO AVANCE ACTUAL

METRADO TOTAL % METRADO TOTAL % METRADO TOTAL %
S/. 62,908.26 S/. 0.00
1.00 S/. 317.84 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
120.00 S/. 10,611.60 100.00% 0.00 S/. 0.00 0.00% 120.00 S/. 0.00 #DIV/0!
1.00 S/. 2,500.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 1,492.14 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 1,392.14 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 1,592.14 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
640.00 S/. 7,808.00 100.00% 0.00 S/. 0.00 0.00% 640.00 S/. 0.00 #DIV/0!
128.00 S/. 2,891.52 100.00% 0.00 S/. 0.00 0.00% 128.00 S/. 0.00 #DIV/0!
1.00 S/. 4,000.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 3,700.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 500.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 800.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 1,000.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1120.00 S/. 2,676.80 100.00% 0.00 S/. 0.00 0.00% 1120.00 S/. 0.00 #DIV/0!
672.00 S/. 3,360.00 100.00% 0.00 S/. 0.00 0.00% 672.00 S/. 0.00 #DIV/0!
336.00 S/. 5,779.20 100.00% 0.00 S/. 0.00 0.00% 336.00 S/. 0.00 #DIV/0!
336.00 S/. 5,486.88 100.00% 0.00 S/. 0.00 0.00% 336.00 S/. 0.00 #DIV/0!
1.00 S/. 7,000.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
S/. 110,775.99 S/. 0.00
134.08 S/. 254.75 100.00% 0.00 S/. 0.00 0.00% 134.08 S/. 0.00 #DIV/0!
134.08 S/. 510.84 100.00% 0.00 S/. 0.00 0.00% 134.08 S/. 0.00 #DIV/0!
117.18 S/. 776.90 100.00% 0.00 S/. 0.00 0.00% 117.18 S/. 0.00 #DIV/0!
108.31 S/. 4,117.95 100.00% 0.00 S/. 0.00 0.00% 108.31 S/. 0.00 #DIV/0!
78.72 S/. 1,133.57 100.00% 0.00 S/. 0.00 0.00% 78.72 S/. 0.00 #DIV/0!
36.99 S/. 843.37 100.00% 0.00 S/. 0.00 0.00% 36.99 S/. 0.00 #DIV/0!
36.99 S/. 757.93 100.00% 0.00 S/. 0.00 0.00% 36.99 S/. 0.00 #DIV/0!
37.00 S/. 1,496.65 100.00% 0.00 S/. 0.00 0.00% 37.00 S/. 0.00 #DIV/0!
44.13 S/. 1,240.49 100.00% 0.00 S/. 0.00 0.00% 44.13 S/. 0.00 #DIV/0!
8.83 S/. 2,215.89 100.00% 0.00 S/. 0.00 0.00% 8.83 S/. 0.00 #DIV/0!
53.16 S/. 1,494.33 100.00% 0.00 S/. 0.00 0.00% 53.16 S/. 0.00 #DIV/0!
7.97 S/. 2,740.80 100.00% 0.00 S/. 0.00 0.00% 7.97 S/. 0.00 #DIV/0!
53.16 S/. 214.23 100.00% 0.00 S/. 0.00 0.00% 53.16 S/. 0.00 #DIV/0!
7.44 S/. 3,886.51 100.00% 0.00 S/. 0.00 0.00% 7.44 S/. 0.00 #DIV/0!
107.71 S/. 585.94 100.00% 0.00 S/. 0.00 0.00% 107.71 S/. 0.00 #DIV/0!
18.59 S/. 74.92 100.00% 0.00 S/. 0.00 0.00% 18.59 S/. 0.00 #DIV/0!
34.65 S/. 974.01 100.00% 0.00 S/. 0.00 0.00% 34.65 S/. 0.00 #DIV/0!
1027.43 S/. 5,876.90 100.00% 0.00 S/. 0.00 0.00% 1027.43 S/. 0.00 #DIV/0!
5.20 S/. 2,716.38 100.00% 0.00 S/. 0.00 0.00% 5.20 S/. 0.00 #DIV/0!
34.65 S/. 139.64 100.00% 0.00 S/. 0.00 0.00% 34.65 S/. 0.00 #DIV/0!
67.33 S/. 1,892.65 100.00% 0.00 S/. 0.00 0.00% 67.33 S/. 0.00 #DIV/0!
856.26 S/. 4,658.05 100.00% 0.00 S/. 0.00 0.00% 856.26 S/. 0.00 #DIV/0!
6.21 S/. 3,574.66 100.00% 0.00 S/. 0.00 0.00% 6.21 S/. 0.00 #DIV/0!
67.33 S/. 271.34 100.00% 0.00 S/. 0.00 0.00% 67.33 S/. 0.00 #DIV/0!
94.83 S/. 2,665.67 100.00% 0.00 S/. 0.00 0.00% 94.83 S/. 0.00 #DIV/0!
1308.21 S/. 7,116.66 100.00% 0.00 S/. 0.00 0.00% 1308.21 S/. 0.00 #DIV/0!
9.03 S/. 5,071.34 100.00% 0.00 S/. 0.00 0.00% 9.03 S/. 0.00 #DIV/0!
94.83 S/. 382.16 100.00% 0.00 S/. 0.00 0.00% 94.83 S/. 0.00 #DIV/0!
61.22 S/. 1,720.89 100.00% 0.00 S/. 0.00 0.00% 61.22 S/. 0.00 #DIV/0!
327.93 S/. 1,783.94 100.00% 0.00 S/. 0.00 0.00% 327.93 S/. 0.00 #DIV/0!
4.17 S/. 2,289.37 100.00% 0.00 S/. 0.00 0.00% 4.17 S/. 0.00 #DIV/0!
61.22 S/. 246.72 100.00% 0.00 S/. 0.00 0.00% 61.22 S/. 0.00 #DIV/0!
88.80 S/. 444.00 100.00% 0.00 S/. 0.00 0.00% 88.80 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 192.91 S/. 5,422.70 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1,958.30 S/. 10,653.15 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 28.94 S/. 15,888.35 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 192.91 S/. 777.43 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 321.52 S/. 14,384.80 100.00% 0.00 S/. 0.00 0.00%
192.91 S/. 14,589.78 100.00% 0.00 S/. 0.00 0.00% 192.91 S/. 0.00 #DIV/0!
16.13 S/. 726.33 100.00% 0.00 S/. 0.00 0.00% 16.13 S/. 0.00 #DIV/0!
1.00 S/. 254.24 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
139.57 S/. 12,238.89 100.00% 0.00 S/. 0.00 0.00% 139.57 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 34.33 S/. 3,465.61 100.00% 0.00 S/. 0.00 0.00%
77.71 S/. 1,541.77 100.00% 0.00 S/. 0.00 0.00% 77.71 S/. 0.00 #DIV/0!
157.56 S/. 4,468.40 100.00% 0.00 S/. 0.00 0.00% 157.56 S/. 0.00 #DIV/0!
71.21 S/. 1,883.50 100.00% 0.00 S/. 0.00 0.00% 71.21 S/. 0.00 #DIV/0!
33.69 S/. 1,061.57 100.00% 0.00 S/. 0.00 0.00% 33.69 S/. 0.00 #DIV/0!
77.62 S/. 2,795.10 100.00% 0.00 S/. 0.00 0.00% 77.62 S/. 0.00 #DIV/0!
62.74 S/. 969.33 100.00% 0.00 S/. 0.00 0.00% 62.74 S/. 0.00 #DIV/0!
57.20 S/. 470.76 100.00% 0.00 S/. 0.00 0.00% 57.20 S/. 0.00 #DIV/0!
340.08 S/. 1,370.52 100.00% 0.00 S/. 0.00 0.00% 340.08 S/. 0.00 #DIV/0!
34.33 S/. 1,656.42 100.00% 0.00 S/. 0.00 0.00% 34.33 S/. 0.00 #DIV/0!
34.33 S/. 2,579.90 100.00% 0.00 S/. 0.00 0.00% 34.33 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 15.70 S/. 2,254.68 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 96.33 S/. 4,016.96 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 11.85 S/. 187.47 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 46.00 S/. 3,723.24 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 13.68 S/. 1,128.19 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 18.46 S/. 4,194.67 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 24.00 S/. 152.88 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 8.00 S/. 709.36 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 14.04 S/. 1,195.65 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 157.56 S/. 2,442.18 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 71.21 S/. 1,677.00 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 33.69 S/. 535.67 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 77.62 S/. 1,409.58 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 118.43 S/. 1,416.42 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 36.92 S/. 540.14 100.00% 0.00 S/. 0.00 0.00%
S/. 157,211.24 S/. 0.00
178.43 S/. 339.02 100.00% 0.00 S/. 0.00 0.00% 178.43 S/. 0.00 #DIV/0!
178.43 S/. 679.82 100.00% 0.00 S/. 0.00 0.00% 178.43 S/. 0.00 #DIV/0!
100.91 S/. 669.03 100.00% 0.00 S/. 0.00 0.00% 100.91 S/. 0.00 #DIV/0!
133.58 S/. 5,078.71 100.00% 0.00 S/. 0.00 0.00% 133.58 S/. 0.00 #DIV/0!
81.49 S/. 1,173.46 100.00% 0.00 S/. 0.00 0.00% 81.49 S/. 0.00 #DIV/0!
65.11 S/. 1,484.51 100.00% 0.00 S/. 0.00 0.00% 65.11 S/. 0.00 #DIV/0!
65.11 S/. 1,334.10 100.00% 0.00 S/. 0.00 0.00% 65.11 S/. 0.00 #DIV/0!
43.71 S/. 1,768.07 100.00% 0.00 S/. 0.00 0.00% 43.71 S/. 0.00 #DIV/0!
27.90 S/. 784.27 100.00% 0.00 S/. 0.00 0.00% 27.90 S/. 0.00 #DIV/0!
10.60 S/. 2,660.07 100.00% 0.00 S/. 0.00 0.00% 10.60 S/. 0.00 #DIV/0!
64.45 S/. 1,811.69 100.00% 0.00 S/. 0.00 0.00% 64.45 S/. 0.00 #DIV/0!
9.61 S/. 3,304.78 100.00% 0.00 S/. 0.00 0.00% 9.61 S/. 0.00 #DIV/0!
64.45 S/. 259.73 100.00% 0.00 S/. 0.00 0.00% 64.45 S/. 0.00 #DIV/0!
10.82 S/. 5,652.15 100.00% 0.00 S/. 0.00 0.00% 10.82 S/. 0.00 #DIV/0!
176.25 S/. 958.80 100.00% 0.00 S/. 0.00 0.00% 176.25 S/. 0.00 #DIV/0!
27.04 S/. 108.97 100.00% 0.00 S/. 0.00 0.00% 27.04 S/. 0.00 #DIV/0!
44.46 S/. 1,249.77 100.00% 0.00 S/. 0.00 0.00% 44.46 S/. 0.00 #DIV/0!
972.23 S/. 5,561.16 100.00% 0.00 S/. 0.00 0.00% 972.23 S/. 0.00 #DIV/0!
6.67 S/. 3,484.27 100.00% 0.00 S/. 0.00 0.00% 6.67 S/. 0.00 #DIV/0!
44.46 S/. 179.17 100.00% 0.00 S/. 0.00 0.00% 44.46 S/. 0.00 #DIV/0!
99.68 S/. 2,802.00 100.00% 0.00 S/. 0.00 0.00% 99.68 S/. 0.00 #DIV/0!
1631.47 S/. 8,875.20 100.00% 0.00 S/. 0.00 0.00% 1631.47 S/. 0.00 #DIV/0!
10.82 S/. 6,228.32 100.00% 0.00 S/. 0.00 0.00% 10.82 S/. 0.00 #DIV/0!
99.68 S/. 401.71 100.00% 0.00 S/. 0.00 0.00% 99.68 S/. 0.00 #DIV/0!
124.64 S/. 3,503.63 100.00% 0.00 S/. 0.00 0.00% 124.64 S/. 0.00 #DIV/0!
1487.32 S/. 8,091.02 100.00% 0.00 S/. 0.00 0.00% 1487.32 S/. 0.00 #DIV/0!
11.87 S/. 6,666.31 100.00% 0.00 S/. 0.00 0.00% 11.87 S/. 0.00 #DIV/0!
124.64 S/. 502.30 100.00% 0.00 S/. 0.00 0.00% 124.64 S/. 0.00 #DIV/0!
69.47 S/. 1,952.80 100.00% 0.00 S/. 0.00 0.00% 69.47 S/. 0.00 #DIV/0!
331.71 S/. 1,804.50 100.00% 0.00 S/. 0.00 0.00% 331.71 S/. 0.00 #DIV/0!
4.74 S/. 2,602.31 100.00% 0.00 S/. 0.00 0.00% 4.74 S/. 0.00 #DIV/0!
69.47 S/. 279.96 100.00% 0.00 S/. 0.00 0.00% 69.47 S/. 0.00 #DIV/0!
94.80 S/. 474.00 100.00% 0.00 S/. 0.00 0.00% 94.80 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 250.73 S/. 7,048.02 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1,958.30 S/. 10,653.15 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 37.61 S/. 20,648.27 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 250.73 S/. 1,010.44 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 417.88 S/. 18,695.95 100.00% 0.00 S/. 0.00 0.00%
250.73 S/. 18,962.71 100.00% 0.00 S/. 0.00 0.00% 250.73 S/. 0.00 #DIV/0!
24.39 S/. 1,098.28 100.00% 0.00 S/. 0.00 0.00% 24.39 S/. 0.00 #DIV/0!
1.00 S/. 254.24 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
196.20 S/. 17,204.78 100.00% 0.00 S/. 0.00 0.00% 196.20 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 45.00 S/. 4,542.75 100.00% 0.00 S/. 0.00 0.00%
122.96 S/. 2,439.53 100.00% 0.00 S/. 0.00 0.00% 122.96 S/. 0.00 #DIV/0!
132.94 S/. 3,770.18 100.00% 0.00 S/. 0.00 0.00% 132.94 S/. 0.00 #DIV/0!
91.44 S/. 2,418.59 100.00% 0.00 S/. 0.00 0.00% 91.44 S/. 0.00 #DIV/0!
12.48 S/. 393.24 100.00% 0.00 S/. 0.00 0.00% 12.48 S/. 0.00 #DIV/0!
35.14 S/. 1,265.39 100.00% 0.00 S/. 0.00 0.00% 35.14 S/. 0.00 #DIV/0!
91.40 S/. 1,412.13 100.00% 0.00 S/. 0.00 0.00% 91.40 S/. 0.00 #DIV/0!
83.20 S/. 684.74 100.00% 0.00 S/. 0.00 0.00% 83.20 S/. 0.00 #DIV/0!
340.08 S/. 1,370.52 100.00% 0.00 S/. 0.00 0.00% 340.08 S/. 0.00 #DIV/0!
45.00 S/. 2,171.25 100.00% 0.00 S/. 0.00 0.00% 45.00 S/. 0.00 #DIV/0!
45.00 S/. 3,381.75 100.00% 0.00 S/. 0.00 0.00% 45.00 S/. 0.00 #DIV/0!
122.96 S/. 17,658.29 100.00% 0.00 S/. 0.00 0.00% 122.96 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 45.00 S/. 1,876.50 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 73.80 S/. 1,167.52 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 55.64 S/. 4,503.50 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 19.65 S/. 1,620.54 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 46.85 S/. 10,645.73 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 30.00 S/. 191.10 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 10.00 S/. 886.70 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 63.20 S/. 5,382.11 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 132.94 S/. 2,060.57 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 91.44 S/. 2,153.41 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 12.48 S/. 198.43 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 35.14 S/. 638.14 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 140.28 S/. 1,677.75 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 93.70 S/. 1,370.83 100.00% 0.00 S/. 0.00 0.00%
S/. 65,018.09 S/. 0.00
72.10 S/. 136.99 100.00% 0.00 S/. 0.00 0.00% 72.10 S/. 0.00 #DIV/0!
72.10 S/. 274.70 100.00% 0.00 S/. 0.00 0.00% 72.10 S/. 0.00 #DIV/0!
21.06 S/. 139.63 100.00% 0.00 S/. 0.00 0.00% 21.06 S/. 0.00 #DIV/0!
61.84 S/. 2,351.16 100.00% 0.00 S/. 0.00 0.00% 61.84 S/. 0.00 #DIV/0!
40.40 S/. 581.76 100.00% 0.00 S/. 0.00 0.00% 40.40 S/. 0.00 #DIV/0!
2.15 S/. 49.02 100.00% 0.00 S/. 0.00 0.00% 2.15 S/. 0.00 #DIV/0!
2.15 S/. 44.05 100.00% 0.00 S/. 0.00 0.00% 2.15 S/. 0.00 #DIV/0!
18.48 S/. 747.52 100.00% 0.00 S/. 0.00 0.00% 18.48 S/. 0.00 #DIV/0!
26.77 S/. 752.50 100.00% 0.00 S/. 0.00 0.00% 26.77 S/. 0.00 #DIV/0!
8.03 S/. 2,015.13 100.00% 0.00 S/. 0.00 0.00% 8.03 S/. 0.00 #DIV/0!
30.74 S/. 864.10 100.00% 0.00 S/. 0.00 0.00% 30.74 S/. 0.00 #DIV/0!
6.92 S/. 2,379.72 100.00% 0.00 S/. 0.00 0.00% 6.92 S/. 0.00 #DIV/0!
30.74 S/. 123.88 100.00% 0.00 S/. 0.00 0.00% 30.74 S/. 0.00 #DIV/0!
4.61 S/. 2,408.17 100.00% 0.00 S/. 0.00 0.00% 4.61 S/. 0.00 #DIV/0!
88.13 S/. 479.43 100.00% 0.00 S/. 0.00 0.00% 88.13 S/. 0.00 #DIV/0!
11.52 S/. 46.43 100.00% 0.00 S/. 0.00 0.00% 11.52 S/. 0.00 #DIV/0!
18.56 S/. 521.72 100.00% 0.00 S/. 0.00 0.00% 18.56 S/. 0.00 #DIV/0!
338.91 S/. 1,938.57 100.00% 0.00 S/. 0.00 0.00% 338.91 S/. 0.00 #DIV/0!
2.78 S/. 1,452.22 100.00% 0.00 S/. 0.00 0.00% 2.78 S/. 0.00 #DIV/0!
18.56 S/. 74.80 100.00% 0.00 S/. 0.00 0.00% 18.56 S/. 0.00 #DIV/0!
46.28 S/. 1,300.93 100.00% 0.00 S/. 0.00 0.00% 46.28 S/. 0.00 #DIV/0!
525.48 S/. 2,858.61 100.00% 0.00 S/. 0.00 0.00% 525.48 S/. 0.00 #DIV/0!
3.56 S/. 2,049.24 100.00% 0.00 S/. 0.00 0.00% 3.56 S/. 0.00 #DIV/0!
46.28 S/. 186.51 100.00% 0.00 S/. 0.00 0.00% 46.28 S/. 0.00 #DIV/0!
57.50 S/. 1,616.33 100.00% 0.00 S/. 0.00 0.00% 57.50 S/. 0.00 #DIV/0!
739.65 S/. 4,023.70 100.00% 0.00 S/. 0.00 0.00% 739.65 S/. 0.00 #DIV/0!
5.48 S/. 3,077.62 100.00% 0.00 S/. 0.00 0.00% 5.48 S/. 0.00 #DIV/0!
71.19 S/. 286.90 100.00% 0.00 S/. 0.00 0.00% 71.19 S/. 0.00 #DIV/0!
40.10 S/. 1,127.21 100.00% 0.00 S/. 0.00 0.00% 40.10 S/. 0.00 #DIV/0!
267.89 S/. 1,457.32 100.00% 0.00 S/. 0.00 0.00% 267.89 S/. 0.00 #DIV/0!
2.73 S/. 1,498.80 100.00% 0.00 S/. 0.00 0.00% 2.73 S/. 0.00 #DIV/0!
40.10 S/. 161.60 100.00% 0.00 S/. 0.00 0.00% 40.10 S/. 0.00 #DIV/0!
32.67 S/. 163.35 100.00% 0.00 S/. 0.00 0.00% 32.67 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 101.99 S/. 2,866.94 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 749.09 S/. 4,075.05 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 15.30 S/. 8,399.85 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 101.99 S/. 411.02 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 339.98 S/. 15,210.71 100.00% 0.00 S/. 0.00 0.00%
101.99 S/. 7,713.50 100.00% 0.00 S/. 0.00 0.00% 101.99 S/. 0.00 #DIV/0!
9.55 S/. 430.04 100.00% 0.00 S/. 0.00 0.00% 9.55 S/. 0.00 #DIV/0!
1.00 S/. 254.24 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
75.04 S/. 6,580.26 100.00% 0.00 S/. 0.00 0.00% 75.04 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 57.52 S/. 5,806.64 100.00% 0.00 S/. 0.00 0.00%
75.24 S/. 2,133.81 100.00% 0.00 S/. 0.00 0.00% 75.24 S/. 0.00 #DIV/0!
29.62 S/. 783.45 100.00% 0.00 S/. 0.00 0.00% 29.62 S/. 0.00 #DIV/0!
6.24 S/. 196.62 100.00% 0.00 S/. 0.00 0.00% 6.24 S/. 0.00 #DIV/0!
17.79 S/. 640.62 100.00% 0.00 S/. 0.00 0.00% 17.79 S/. 0.00 #DIV/0!
73.54 S/. 1,136.19 100.00% 0.00 S/. 0.00 0.00% 73.54 S/. 0.00 #DIV/0!
41.60 S/. 342.37 100.00% 0.00 S/. 0.00 0.00% 41.60 S/. 0.00 #DIV/0!
128.89 S/. 519.43 100.00% 0.00 S/. 0.00 0.00% 128.89 S/. 0.00 #DIV/0!
57.52 S/. 2,775.34 100.00% 0.00 S/. 0.00 0.00% 57.52 S/. 0.00 #DIV/0!
57.52 S/. 4,322.63 100.00% 0.00 S/. 0.00 0.00% 57.52 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 57.52 S/. 2,398.58 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 56.83 S/. 4,599.82 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 13.86 S/. 1,143.03 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 13.52 S/. 3,072.15 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 18.00 S/. 114.66 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 6.00 S/. 532.02 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 14.56 S/. 1,239.93 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 75.24 S/. 1,166.22 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 29.62 S/. 697.55 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 6.24 S/. 99.22 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 17.79 S/. 323.07 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 140.28 S/. 1,677.75 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 27.04 S/. 395.60 100.00% 0.00 S/. 0.00 0.00%
S/. 11,677.36 S/. 0.00
0.00 S/. 0.00 0.00% 2.00 S/. 561.90 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.00 S/. 432.52 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 169.14 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 111.85 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.00 S/. 61.00 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 22.00 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 35.00 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 41.89 100.00% 0.00 S/. 0.00 0.00%
2.00 S/. 119.10 100.00% 0.00 S/. 0.00 0.00% 2.00 S/. 0.00 #DIV/0!
3.00 S/. 175.89 100.00% 0.00 S/. 0.00 0.00% 3.00 S/. 0.00 #DIV/0!
1.00 S/. 13.01 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
6.12 S/. 378.89 100.00% 0.00 S/. 0.00 0.00% 6.12 S/. 0.00 #DIV/0!
6.12 S/. 240.27 100.00% 0.00 S/. 0.00 0.00% 6.12 S/. 0.00 #DIV/0!
9.00 S/. 229.05 100.00% 0.00 S/. 0.00 0.00% 9.00 S/. 0.00 #DIV/0!
8.00 S/. 198.96 100.00% 0.00 S/. 0.00 0.00% 8.00 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 1.00 S/. 31.72 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 4.00 S/. 177.04 100.00% 0.00 S/. 0.00 0.00%
1.00 S/. 130.54 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
6.00 S/. 360.48 100.00% 0.00 S/. 0.00 0.00% 6.00 S/. 0.00 #DIV/0!
60.00 S/. 1,419.00 100.00% 0.00 S/. 0.00 0.00% 60.00 S/. 0.00 #DIV/0!
4.00 S/. 21.12 100.00% 0.00 S/. 0.00 0.00% 4.00 S/. 0.00 #DIV/0!
17.00 S/. 311.27 100.00% 0.00 S/. 0.00 0.00% 17.00 S/. 0.00 #DIV/0!
29.16 S/. 1,805.30 100.00% 0.00 S/. 0.00 0.00% 29.16 S/. 0.00 #DIV/0!
29.16 S/. 1,144.82 100.00% 0.00 S/. 0.00 0.00% 29.16 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 5.00 S/. 342.15 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 69.77 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 4.00 S/. 1,123.80 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 3.00 S/. 648.78 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.00 S/. 338.28 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 4.00 S/. 122.00 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 41.89 100.00% 0.00 S/. 0.00 0.00%
4.00 S/. 238.20 100.00% 0.00 S/. 0.00 0.00% 4.00 S/. 0.00 #DIV/0!
7.00 S/. 410.41 100.00% 0.00 S/. 0.00 0.00% 7.00 S/. 0.00 #DIV/0!
4.00 S/. 52.04 100.00% 0.00 S/. 0.00 0.00% 4.00 S/. 0.00 #DIV/0!
6.48 S/. 401.18 100.00% 0.00 S/. 0.00 0.00% 6.48 S/. 0.00 #DIV/0!
6.48 S/. 254.40 100.00% 0.00 S/. 0.00 0.00% 6.48 S/. 0.00 #DIV/0!
7.00 S/. 178.15 100.00% 0.00 S/. 0.00 0.00% 7.00 S/. 0.00 #DIV/0!
11.00 S/. 273.57 100.00% 0.00 S/. 0.00 0.00% 11.00 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 2.00 S/. 63.44 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 7.00 S/. 309.82 100.00% 0.00 S/. 0.00 0.00%
1.00 S/. 130.54 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
11.00 S/. 660.88 100.00% 0.00 S/. 0.00 0.00% 11.00 S/. 0.00 #DIV/0!
4.00 S/. 21.12 100.00% 0.00 S/. 0.00 0.00% 4.00 S/. 0.00 #DIV/0!
13.00 S/. 238.03 100.00% 0.00 S/. 0.00 0.00% 13.00 S/. 0.00 #DIV/0!
6.12 S/. 378.89 100.00% 0.00 S/. 0.00 0.00% 6.12 S/. 0.00 #DIV/0!
6.12 S/. 240.27 100.00% 0.00 S/. 0.00 0.00% 6.12 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 3.00 S/. 205.29 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 69.77 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.00 S/. 561.90 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.00 S/. 432.52 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.00 S/. 338.28 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.00 S/. 61.00 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 41.89 100.00% 0.00 S/. 0.00 0.00%
2.00 S/. 119.10 100.00% 0.00 S/. 0.00 0.00% 2.00 S/. 0.00 #DIV/0!
2.00 S/. 117.26 100.00% 0.00 S/. 0.00 0.00% 2.00 S/. 0.00 #DIV/0!
1.00 S/. 13.01 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
2.51 S/. 155.39 100.00% 0.00 S/. 0.00 0.00% 2.51 S/. 0.00 #DIV/0!
2.51 S/. 98.54 100.00% 0.00 S/. 0.00 0.00% 2.51 S/. 0.00 #DIV/0!
3.00 S/. 76.35 100.00% 0.00 S/. 0.00 0.00% 3.00 S/. 0.00 #DIV/0!
4.00 S/. 99.48 100.00% 0.00 S/. 0.00 0.00% 4.00 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 1.00 S/. 31.72 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 4.00 S/. 177.04 100.00% 0.00 S/. 0.00 0.00%
1.00 S/. 130.54 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
4.00 S/. 240.32 100.00% 0.00 S/. 0.00 0.00% 4.00 S/. 0.00 #DIV/0!
7.00 S/. 36.96 100.00% 0.00 S/. 0.00 0.00% 7.00 S/. 0.00 #DIV/0!
5.00 S/. 91.55 100.00% 0.00 S/. 0.00 0.00% 5.00 S/. 0.00 #DIV/0!
4.68 S/. 289.74 100.00% 0.00 S/. 0.00 0.00% 4.68 S/. 0.00 #DIV/0!
4.68 S/. 183.74 100.00% 0.00 S/. 0.00 0.00% 4.68 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 3.00 S/. 205.29 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 69.77 100.00% 0.00 S/. 0.00 0.00%
S/. 43,507.59 S/. 0.00
0.00 S/. 0.00 0.00% 1.00 S/. 500.00 100.00% 0.00 S/. 0.00 0.00%
34.00 S/. 1,602.76 100.00% 0.00 S/. 0.00 0.00% 34.00 S/. 0.00 #DIV/0!
58.00 S/. 2,682.50 100.00% 0.00 S/. 0.00 0.00% 58.00 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 1.00 S/. 1,520.48 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 1,790.48 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 1,185.33 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 840.33 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 730.33 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 1,613.37 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 1,351.46 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 144.00 S/. 7,463.52 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 8.00 S/. 12,517.36 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 8.00 S/. 5,163.20 100.00% 0.00 S/. 0.00 0.00%
7.00 S/. 1,980.51 100.00% 0.00 S/. 0.00 0.00% 7.00 S/. 0.00 #DIV/0!
3.00 S/. 811.23 100.00% 0.00 S/. 0.00 0.00% 3.00 S/. 0.00 #DIV/0!
12.00 S/. 2,467.56 100.00% 0.00 S/. 0.00 0.00% 12.00 S/. 0.00 #DIV/0!
9.00 S/. 1,513.17 100.00% 0.00 S/. 0.00 0.00% 9.00 S/. 0.00 #DIV/0!
6.00 S/. 1,035.78 100.00% 0.00 S/. 0.00 0.00% 6.00 S/. 0.00 #DIV/0!
10.00 S/. 1,354.30 100.00% 0.00 S/. 0.00 0.00% 10.00 S/. 0.00 #DIV/0!
16.00 S/. 3,274.88 100.00% 0.00 S/. 0.00 0.00% 16.00 S/. 0.00 #DIV/0!
1.00 S/. 183.38 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 173.38 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 173.38 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
8.00 S/. 2,263.44 100.00% 0.00 S/. 0.00 0.00% 8.00 S/. 0.00 #DIV/0!
1.00 S/. 270.41 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
12.00 S/. 2,467.56 100.00% 0.00 S/. 0.00 0.00% 12.00 S/. 0.00 #DIV/0!
9.00 S/. 1,513.17 100.00% 0.00 S/. 0.00 0.00% 9.00 S/. 0.00 #DIV/0!
2.00 S/. 345.26 100.00% 0.00 S/. 0.00 0.00% 2.00 S/. 0.00 #DIV/0!
2.00 S/. 366.76 100.00% 0.00 S/. 0.00 0.00% 2.00 S/. 0.00 #DIV/0!
8.00 S/. 1,083.44 100.00% 0.00 S/. 0.00 0.00% 8.00 S/. 0.00 #DIV/0!
14.00 S/. 2,865.52 100.00% 0.00 S/. 0.00 0.00% 14.00 S/. 0.00 #DIV/0!
2.00 S/. 409.36 100.00% 0.00 S/. 0.00 0.00% 2.00 S/. 0.00 #DIV/0!
2.00 S/. 366.76 100.00% 0.00 S/. 0.00 0.00% 2.00 S/. 0.00 #DIV/0!
1.00 S/. 173.38 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 173.38 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 184.58 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
7.00 S/. 1,980.51 100.00% 0.00 S/. 0.00 0.00% 7.00 S/. 0.00 #DIV/0!
11.00 S/. 2,261.93 100.00% 0.00 S/. 0.00 0.00% 11.00 S/. 0.00 #DIV/0!
3.00 S/. 504.39 100.00% 0.00 S/. 0.00 0.00% 3.00 S/. 0.00 #DIV/0!
6.00 S/. 1,035.78 100.00% 0.00 S/. 0.00 0.00% 6.00 S/. 0.00 #DIV/0!
18.00 S/. 3,684.24 100.00% 0.00 S/. 0.00 0.00% 18.00 S/. 0.00 #DIV/0!
6.00 S/. 1,228.08 100.00% 0.00 S/. 0.00 0.00% 6.00 S/. 0.00 #DIV/0!
1.00 S/. 173.38 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 173.38 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 74.12 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
3.00 S/. 222.36 100.00% 0.00 S/. 0.00 0.00% 3.00 S/. 0.00 #DIV/0!
2.00 S/. 148.24 100.00% 0.00 S/. 0.00 0.00% 2.00 S/. 0.00 #DIV/0!
3.00 S/. 248.91 100.00% 0.00 S/. 0.00 0.00% 3.00 S/. 0.00 #DIV/0!
1.00 S/. 75.56 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 77.30 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
10.00 S/. 773.00 100.00% 0.00 S/. 0.00 0.00% 10.00 S/. 0.00 #DIV/0!
1.00 S/. 77.30 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 77.30 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
4.00 S/. 387.20 100.00% 0.00 S/. 0.00 0.00% 4.00 S/. 0.00 #DIV/0!
4.00 S/. 337.20 100.00% 0.00 S/. 0.00 0.00% 4.00 S/. 0.00 #DIV/0!
1.00 S/. 74.83 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 86.83 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 69.90 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
S/. 0.00 S/. 0.00
0.00 S/. 0.00 0.00% 3.14 S/. 27.73 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 6.75 S/. 256.64 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 6.75 S/. 128.25 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 3,646.17 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 3.14 S/. 71.72 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 3.14 S/. 88.27 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 0.31 S/. 178.45 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 28.72 S/. 156.24 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 147.12 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 27.00 S/. 238.41 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 18.90 S/. 718.58 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 22.68 S/. 430.92 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 36.35 S/. 1,057.06 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 4.19 S/. 1,890.03 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 45.36 S/. 2,170.93 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 0.49 S/. 137.90 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 4.87 S/. 71.20 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 27.00 S/. 4,145.31 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 19.64 S/. 173.42 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 54.01 S/. 2,053.46 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 54.01 S/. 1,026.19 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 5.89 S/. 523.03 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 8.63 S/. 242.59 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.34 S/. 771.34 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 96.87 S/. 526.97 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 750.00 S/. 1,605.00 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 5.89 S/. 88.82 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 4.87 S/. 71.20 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 27.57 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 19.64 S/. 357.64 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 54.01 S/. 2,053.46 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 5.89 S/. 13.43 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 8.63 S/. 242.59 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.34 S/. 771.34 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 74.24 S/. 403.87 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 5.89 S/. 88.82 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.16 S/. 52.21 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 5.40 S/. 126.74 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 27.57 100.00% 0.00 S/. 0.00 0.00%
S/. 45,121.88 S/. 943.21
150.37 S/. 285.70 100.00% 0.00 S/. 0.00 0.00% 150.37 S/. 0.00 #DIV/0!
150.37 S/. 541.33 100.00% 0.00 S/. 0.00 0.00% 150.37 S/. 0.00 #DIV/0!
28.91 S/. 1,098.99 40.45% 42.55 S/. 1,617.92 59.55% 28.91 S/. 17.21 1.79%
36.13 S/. 740.30 40.45% 53.19 S/. 1,089.86 59.55% 36.13 S/. 21.52 3.32%
13.14 S/. 531.44 40.45% 19.34 S/. 782.38 59.55% 13.14 S/. 7.82 1.68%
19.71 S/. 4,945.53 40.45% 29.01 S/. 7,280.75 59.55% 19.71 S/. 11.74 0.27%
42.23 S/. 1,187.08 40.45% 62.17 S/. 1,747.60 59.55% 42.23 S/. 25.15 2.42%
19.71 S/. 6,777.12 40.45% 29.01 S/. 9,977.20 59.55% 19.71 S/. 11.74 0.20%
59.83 S/. 241.10 40.45% 88.07 S/. 354.94 59.55% 59.83 S/. 35.63 16.86%
107.27 S/. 583.57 40.45% 157.93 S/. 859.12 59.55% 107.27 S/. 63.88 12.49%
4.60 S/. 2,402.51 40.45% 6.77 S/. 3,536.95 59.55% 4.60 S/. 2.74 0.13%
11.50 S/. 46.33 40.45% 16.92 S/. 68.20 59.55% 11.50 S/. 6.85 16.86%
56.24 S/. 1,580.95 40.45% 82.80 S/. 2,327.46 59.55% 56.24 S/. 33.49 2.42%
384.59 S/. 2,092.17 40.45% 566.19 S/. 3,080.07 59.55% 384.59 S/. 229.02 12.49%
3.03 S/. 1,741.66 40.45% 4.45 S/. 2,564.05 59.55% 3.03 S/. 1.80 0.12%
56.24 S/. 226.65 40.45% 82.80 S/. 333.68 59.55% 56.24 S/. 33.49 16.86%
48.93 S/. 1,375.38 40.45% 72.03 S/. 2,024.81 59.55% 48.93 S/. 29.14 2.42%
278.15 S/. 1,513.16 40.45% 409.50 S/. 2,227.66 59.55% 278.15 S/. 165.64 12.49%
5.47 S/. 3,150.36 40.45% 8.06 S/. 4,637.92 59.55% 5.47 S/. 3.26 0.12%
98.54 S/. 397.10 40.45% 145.06 S/. 584.61 59.55% 98.54 S/. 58.68 16.86%
1.00 S/. 254.24 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 33.90 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
154.84 S/. 12,751.29 40.45% 227.96 S/. 18,772.29 59.55% 154.84 S/. 92.21 0.82%
154.84 S/. 624.02 40.45% 227.96 S/. 918.67 59.55% 154.84 S/. 92.21 16.86%
0.00 S/. 0.00 0.00% 382.80 S/. 10,856.21 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 382.80 S/. 10,125.06 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 35.20 S/. 1,109.15 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 168.00 S/. 2,595.60 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 446.20 S/. 3,672.23 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 765.60 S/. 3,085.37 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 10.50 S/. 3,485.48 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 2.30 S/. 763.49 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 901.60 S/. 11,134.76 100.00% 0.00 S/. 0.00 0.00%
S/. 34,040.88 S/. 76.39
600.00 S/. 1,140.00 100.00% 0.00 S/. 0.00 0.00% 600.00 S/. 0.00 #DIV/0!
600.00 S/. 2,160.00 100.00% 0.00 S/. 0.00 0.00% 600.00 S/. 0.00 #DIV/0!
360.00 S/. 13,687.20 100.00% 0.00 S/. 0.00 0.00% 360.00 S/. 0.00 #DIV/0!
110.00 S/. 1,584.00 30.56% 250.00 S/. 3,600.00 69.44% 110.00 S/. 76.39 3.06%
0.00 S/. 0.00 0.00% 1,500.00 S/. 16,170.00 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 60.00 S/. 90.60 100.00% 0.00 S/. 0.00 0.00%
2.56 S/. 4.86 100.00% 0.00 S/. 0.00 0.00% 2.56 S/. 0.00 #DIV/0!
2.56 S/. 9.22 100.00% 0.00 S/. 0.00 0.00% 2.56 S/. 0.00 #DIV/0!
16.90 S/. 642.54 100.00% 0.00 S/. 0.00 0.00% 16.90 S/. 0.00 #DIV/0!
3.78 S/. 54.43 100.00% 0.00 S/. 0.00 0.00% 3.78 S/. 0.00 #DIV/0!
17.05 S/. 349.35 100.00% 0.00 S/. 0.00 0.00% 17.05 S/. 0.00 #DIV/0!
10.56 S/. 427.15 100.00% 0.00 S/. 0.00 0.00% 10.56 S/. 0.00 #DIV/0!
24.51 S/. 133.33 100.00% 0.00 S/. 0.00 0.00% 24.51 S/. 0.00 #DIV/0!
5.40 S/. 2,820.85 100.00% 0.00 S/. 0.00 0.00% 5.40 S/. 0.00 #DIV/0!
9.00 S/. 36.27 100.00% 0.00 S/. 0.00 0.00% 9.00 S/. 0.00 #DIV/0!
34.56 S/. 971.48 100.00% 0.00 S/. 0.00 0.00% 34.56 S/. 0.00 #DIV/0!
150.80 S/. 820.35 100.00% 0.00 S/. 0.00 0.00% 150.80 S/. 0.00 #DIV/0!
2.52 S/. 1,450.59 100.00% 0.00 S/. 0.00 0.00% 2.52 S/. 0.00 #DIV/0!
34.56 S/. 139.28 100.00% 0.00 S/. 0.00 0.00% 34.56 S/. 0.00 #DIV/0!
20.16 S/. 566.70 100.00% 0.00 S/. 0.00 0.00% 20.16 S/. 0.00 #DIV/0!
66.82 S/. 363.50 100.00% 0.00 S/. 0.00 0.00% 66.82 S/. 0.00 #DIV/0!
1.92 S/. 1,105.21 100.00% 0.00 S/. 0.00 0.00% 1.92 S/. 0.00 #DIV/0!
20.16 S/. 81.24 100.00% 0.00 S/. 0.00 0.00% 20.16 S/. 0.00 #DIV/0!
9.61 S/. 270.14 100.00% 0.00 S/. 0.00 0.00% 9.61 S/. 0.00 #DIV/0!
65.35 S/. 355.50 100.00% 0.00 S/. 0.00 0.00% 65.35 S/. 0.00 #DIV/0!
1.92 S/. 1,054.10 100.00% 0.00 S/. 0.00 0.00% 1.92 S/. 0.00 #DIV/0!
9.61 S/. 38.73 100.00% 0.00 S/. 0.00 0.00% 9.61 S/. 0.00 #DIV/0!
10.40 S/. 1,509.77 100.00% 0.00 S/. 0.00 0.00% 10.40 S/. 0.00 #DIV/0!
10.40 S/. 41.91 100.00% 0.00 S/. 0.00 0.00% 10.40 S/. 0.00 #DIV/0!
9.61 S/. 383.54 100.00% 0.00 S/. 0.00 0.00% 9.61 S/. 0.00 #DIV/0!
20.80 S/. 550.16 100.00% 0.00 S/. 0.00 0.00% 20.80 S/. 0.00 #DIV/0!
12.48 S/. 393.24 100.00% 0.00 S/. 0.00 0.00% 12.48 S/. 0.00 #DIV/0!
20.16 S/. 725.96 100.00% 0.00 S/. 0.00 0.00% 20.16 S/. 0.00 #DIV/0!
42.25 S/. 170.27 100.00% 0.00 S/. 0.00 0.00% 42.25 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 45.76 S/. 709.28 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 503.42 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 326.88 100.00% 0.00 S/. 0.00 0.00%
S/. 0.00 S/. 0.00
0.00 S/. 0.00 0.00% 422.20 S/. 3,926.46 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 43.73 S/. 19,704.74 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 20.14 S/. 566.14 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 422.20 S/. 3,031.40 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 60.44 S/. 497.42 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 16.79 S/. 185.70 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 422.20 S/. 1,701.47 100.00% 0.00 S/. 0.00 0.00%
S/. 4,865.09 S/. 0.00
0.00 S/. 0.00 0.00% 15.18 S/. 705.87 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 11.48 S/. 261.74 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 4.50 S/. 2,165.58 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 22.50 S/. 632.48 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 71.25 S/. 2,259.34 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 75.00 S/. 5,720.25 100.00% 0.00 S/. 0.00 0.00%
46.00 S/. 1,476.60 100.00% 0.00 S/. 0.00 0.00% 46.00 S/. 0.00 #DIV/0!
0.75 S/. 366.93 100.00% 0.00 S/. 0.00 0.00% 0.75 S/. 0.00 #DIV/0!
9.00 S/. 387.45 100.00% 0.00 S/. 0.00 0.00% 9.00 S/. 0.00 #DIV/0!
71.25 S/. 2,634.11 100.00% 0.00 S/. 0.00 0.00% 71.25 S/. 0.00 #DIV/0!
S/. 276.80 S/. 0.00
80.00 S/. 276.80 100.00% 0.00 S/. 0.00 0.00% 80.00 S/. 0.00 #DIV/0!
0.00 S/. 0.00 0.00% 42.15 S/. 1,184.84 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 20.14 S/. 9,075.08 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 22.17 S/. 586.40 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 36.50 S/. 300.40 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 36.20 S/. 340.28 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 6.60 100.00% 0.00 S/. 0.00 0.00%
0.00 S/. 0.00 0.00% 1.00 S/. 11.23 100.00% 0.00 S/. 0.00 0.00%
S/. 0.00 S/. 0.00
0.00 S/. 0.00 0.00% 1.00 S/. 10,000.00 100.00% 0.00 S/. 0.00 0.00%
S/. 15,000.00 S/. 0.00
1.00 S/. 15,000.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
S/. 59,784.59 S/. 0.00
1.00 S/. 45,961.59 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
1.00 S/. 13,823.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
S/. 0.00 S/. 0.00
0.00 S/. 0.00 0.00% 1.00 S/. 70,899.06 100.00% 0.00 S/. 0.00 0.00%
S/. 0.00 S/. 0.00
0.00 S/. 0.00 0.00% 1.00 S/. 1,500.00 100.00% 0.00 S/. 0.00 0.00%
S/. 5,000.00 S/. 0.00
1.00 S/. 5,000.00 100.00% 0.00 S/. 0.00 0.00% 1.00 S/. 0.00 #DIV/0!
S/. 615,187.78 52.17% S/. 564,035.97 47.83% S/. 1,019.59 #REF!
S/. 615,187.78 52.17% S/. 564,035.97 47.83% S/. 1,019.59 #DIV/0!
S/. 67,670.65 52.17% S/. 62,043.96 47.83% S/. 0.00 #DIV/0!
S/. 30,759.39 52.17% S/. 28,201.80 47.83% S/. 0.00 #DIV/0!
S/. 25,780.19 100.00% S/. 0.00 0.00% S/. 0.00 #DIV/0!
S/. 0.00 0.00% S/. 17,688.36 100.00% S/. 0.00 #DIV/0!
S/. 739,398.01 52.39% S/. 671,970.09 47.61% S/. 1,019.59 #DIV/0!
52.17% 47.83%
52.39% 47.61%
56 M3 DE ELIMINACION DE MATERIAL ECEDENTE QUEDA PARA DICIEMBRE
VALORIZACIÓN DE MAYORES METRADOS N° 01- 2017
MEJORAMIENTO DEL SERVICIO EDUCATIVO DE LAS I.E.I. N°: 747, 1055, 1056 DE OROPESA; 797 DE HUAQUIRCA; 1
PROYECTO:
DE JUAN ESPINOZA MEDRANO, DE LA PROVINCIA DE ANTABAMB
Item DESCRIPCION PARTIDA UNID METRADO P.UNIT
02 BLOQUE 01 SALA DE USO MULTIPLE

02.04.01 ZAPATAS
02.04.01.01 CONCRETO EN ZAPATAS F'C= 210 KG/CM2 m3 1.18 522.38
02.04.01.02 ACERO Fy= 4200 KG/CM2 kg 268.73 5.44
02.04.01.03 CURADO DE CONCRETO m2 2.97 4.03
02.04.03 COLUMNAS
02.04.03.01 ENCOFRADO Y DESENCOFRADO m2 15.44 28.11
02.04.03.02 ACERO Fy= 4200 KG/CM2 kg 265.00 5.44
02.04.03.03 CONCRETO F'C =210 KG/CM2 m3 1.90 575.63
02.04.04 VIGAS
02.04.04.03 CONCRETO EN VIGAS F'C=210 KG/CM2 m3 0.87 561.61
02.04.05.02 ACERO Fy= 4200 KG/CM2 kg 389.20 5.44
02.04.05.03 CONCRETO F'C=210 KG/CM2 m3 7.15 549.01
02.04.07 CUBIERTAS
02.04.07.02 CUBERTURA CON TEJA ANDINA m2 7.23 75.63
02.06.02.02 CIELORRASOS ENLUCIDO CON YESO m2 56.03 19.84
03 BLOQUE 02 AULA-DEPOSITO
03.04.01 ZAPATAS
03.04.01.02 ACERO Fy= 4200 KG/CM2 kg 371.30 5.44

03.04.03 COLUMNAS
03.04.04 VIGAS
03.04.04.02 ACERO Fy= 4200 KG/CM2 kg 175.46 5.44
03.04.05.02 ACERO Fy= 4200 KG/CM2 kg 398.56 5.44
03.04.07 CUBIERTAS
04 BLOQUE 03 ADMINISTRACION
04.04.01 ZAPATAS
04.04.01.02 ACERO Fy= 4200 KG/CM2 kg 185.64 5.44
04.04.02.02 ACERO EN VIGA DE CIMENTACION GRADO 60 kg 108.78 5.72
04.04.03 COLUMNAS
04.04.03.02 ACERO Fy= 4200 KG/CM2 kg 301.17 5.44
04.04.04 VIGAS
04.04.04.02 ACERO Fy= 4200 KG/CM2 kg 6.85 5.44

04.04.05.02 ACERO Fy= 4200 KG/CM2 kg 314.37 5.44
04.04.05.05 JUNTA DE DILATACION CON TEKNOPORT m 5.04 5.00
04.04.07 CUBIERTAS
09 INSTALACION TANQUE ELEVADO

09.02 TANQUE ELEVADO DE 2.5 M3
09.02.02.01 EXCAVACION PARA CIMIENTOS, ZAPATAS Y OTROS m3 35.97 38.02
09.02.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 13.23 14.40
09.02.02.03 ELIMINACION MATERIAL EXCEDENTE C/MAQUINARIA m3 49.03 20.49
09.02.03 CONCRETO SIMPLE
09.02.03.01 SOLADOS
09.02.03.01.01 SOLADO PARA ZAPATAS MEZCLA 1:12 CEMENTO-HORMIGON m2 11.47 40.45
09.02.04.01 ZAPATAS
09.02.04.01.01 ACERO Fy= 4200 KG/CM2 kg 504.46 5.44
09.02.04.01.02 CONCRETO EN ZAPATAS F'C= 210 KG/CM2 m3 1.22 522.38
09.02.04.01.03 CURADO DE CONCRETO m2 23.60 4.03
09.02.04.02 COLUMNAS
09.02.04.02.01 ENCOFRADO Y DESENCOFRADO m2 108.45 28.11
09.02.04.02.02 ACERO Fy= 4200 KG/CM2 kg 1805.25 5.44
09.02.04.02.03 CONCRETO F'C =210 KG/CM2 m3 13.14 575.63
09.02.04.03 VIGAS
09.02.04.03.02 ACERO Fy= 4200 KG/CM2 kg 519.52 5.44
09.02.04.03.03 CONCRETO F'C =210 KG/CM2 m3 2.13 575.63
09.02.04.04 LOSA MACIZA
09.02.04.04.02 ACERO Fy= 4200 KG/CM2 kg 519.72 5.44
09.02.04.04.03 CONCRETO F'C=210 KG/CM2 m3 2.08 549.01

09.02.04.07 REVOQUES ENLUCIDOS Y MOLDURAS
09.02.04.07.01 TARRAJEO EN EXTERIORES CON CEMENTO-ARENA 1:5 m2 95.72 26.45
09.02.04.07.02 TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA m2 130.53 31.51
09.02.04.07.03 TARRAJEO EN VIGAS SUPERFICIE INTERIOR m2 12.24 36.01
COSTO DIRECTO
GASTOS POR GENERALES 11.00%
GASTOS POR SUPERVISION 5.00%
GASTOS POR EXPEDIENTE TECNICO
GASTOS POR LIQUIDACION 1.50%
PRESUPUESTO TOTAL

N DE MAYORES METRADOS N° 01- 2017
055, 1056 DE OROPESA; 797 DE HUAQUIRCA; 188, 551, 664 Y 748 DE ANTABAMBA; 031 DE PACHACONAS Y 798
A MEDRANO, DE LA PROVINCIA DE ANTABAMBA - APURÍMAC"
S
AVANCE ACUMULADO SALDO

SUB TOTAL
METRADO TOTAL % METRADO TOTAL %
S/. 16,029.50
S/. 616.41 1.18 S/. 616.41 100.00% 0.00 S/. 0.00 0.00%
S/. 1,461.88 268.73 S/. 1,461.88 100.00% 0.00 S/. 0.00 0.00%
S/. 11.97 2.97 S/. 11.97 100.00% 0.00 S/. 0.00 0.00%
S/. 434.02 15.44 S/. 434.02 100.00% 0.00 S/. 0.00 0.00%
S/. 1,441.61 265.00 S/. 1,441.61 100.00% 0.00 S/. 0.00 0.00%
S/. 1,093.70 1.90 S/. 1,093.70 100.00% 0.00 S/. 0.00 0.00%
S/. 62.22 15.44 S/. 62.22 100.00% 0.00 S/. 0.00 0.00%
S/. 487.00 0.87 S/. 487.00 100.00% 0.00 S/. 0.00 0.00%
S/. 2,520.20 89.66 S/. 2,520.20 100.00% 0.00 S/. 0.00 0.00%
S/. 2,117.27 389.20 S/. 2,117.27 100.00% 0.00 S/. 0.00 0.00%
S/. 3,923.02 7.15 S/. 3,923.02 100.00% 0.00 S/. 0.00 0.00%
S/. 202.02 50.13 S/. 202.02 100.00% 0.00 S/. 0.00 0.00%
S/. 546.50 7.23 S/. 546.50 100.00% 0.00 S/. 0.00 0.00%
S/. 1,111.68 56.03 S/. 1,111.68 100.00% 0.00 S/. 0.00 0.00%
S/. 21,971.95
S/. 898.49 1.72 S/. 898.49 100.00% 0.00 S/. 0.00 0.00%
S/. 2,019.85 371.30 S/. 2,019.85 100.00% 0.00 S/. 0.00 0.00%
SUB TOTAL
S/. 17.41 4.32 S/. 17.41 100.00% 0.00 S/. 0.00 0.00%
S/. 520.04 18.50 S/. 520.04 100.00% 0.00 S/. 0.00 0.00%
S/. 575.63 1.00 S/. 575.63 100.00% 0.00 S/. 0.00 0.00%
S/. 74.56 18.50 S/. 74.56 100.00% 0.00 S/. 0.00 0.00%
S/. 954.50 175.46 S/. 954.50 100.00% 0.00 S/. 0.00 0.00%
S/. 1,832.70 3.26 S/. 1,832.70 100.00% 0.00 S/. 0.00 0.00%
S/. 3,587.68 127.63 S/. 3,587.68 100.00% 0.00 S/. 0.00 0.00%
S/. 2,168.17 398.56 S/. 2,168.17 100.00% 0.00 S/. 0.00 0.00%
S/. 5,513.43 10.04 S/. 5,513.43 100.00% 0.00 S/. 0.00 0.00%
S/. 514.35 127.63 S/. 514.35 100.00% 0.00 S/. 0.00 0.00%
S/. 1,663.10 21.99 S/. 1,663.10 100.00% 0.00 S/. 0.00 0.00%
S/. 1,632.04 82.26 S/. 1,632.04 100.00% 0.00 S/. 0.00 0.00%
S/. 15,572.12
S/. 867.15 1.66 S/. 867.15 100.00% 0.00 S/. 0.00 0.00%
S/. 1,009.90 185.64 S/. 1,009.90 100.00% 0.00 S/. 0.00 0.00%
S/. 16.76 4.16 S/. 16.76 100.00% 0.00 S/. 0.00 0.00%
S/. 622.20 108.78 S/. 622.20 100.00% 0.00 S/. 0.00 0.00%
S/. 394.95 14.05 S/. 394.95 100.00% 0.00 S/. 0.00 0.00%
S/. 1,638.35 301.17 S/. 1,638.35 100.00% 0.00 S/. 0.00 0.00%
S/. 1,318.19 2.29 S/. 1,318.19 100.00% 0.00 S/. 0.00 0.00%
S/. 56.62 14.05 S/. 56.62 100.00% 0.00 S/. 0.00 0.00%
S/. 37.28 6.85 S/. 37.28 100.00% 0.00 S/. 0.00 0.00%
S/. 672.81 1.20 S/. 672.81 100.00% 0.00 S/. 0.00 0.00%
SUB TOTAL
S/. 2,347.89 83.53 S/. 2,347.89 100.00% 0.00 S/. 0.00 0.00%
S/. 1,710.19 314.37 S/. 1,710.19 100.00% 0.00 S/. 0.00 0.00%
S/. 3,591.55 6.54 S/. 3,591.55 100.00% 0.00 S/. 0.00 0.00%
S/. 336.61 83.53 S/. 336.61 100.00% 0.00 S/. 0.00 0.00%
S/. 25.20 5.04 S/. 25.20 100.00% 0.00 S/. 0.00 0.00%
S/. 926.47 12.25 S/. 926.47 100.00% 0.00 S/. 0.00 0.00%
S/. 44,109.78
S/. 1,367.43 35.97 S/. 1,367.43 100.00% 0.00 S/. 0.00 0.00%
S/. 190.51 13.23 S/. 190.51 100.00% 0.00 S/. 0.00 0.00%
S/. 1,004.68 49.03 S/. 1,004.68 100.00% 0.00 S/. 0.00 0.00%
S/. 463.86 11.47 S/. 463.86 100.00% 0.00 S/. 0.00 0.00%
S/. 2,744.29 504.46 S/. 2,744.29 100.00% 0.00 S/. 0.00 0.00%
S/. 638.22 1.22 S/. 638.22 100.00% 0.00 S/. 0.00 0.00%
S/. 95.12 23.60 S/. 95.12 100.00% 0.00 S/. 0.00 0.00%
S/. 3,048.53 108.45 S/. 3,048.53 100.00% 0.00 S/. 0.00 0.00%
S/. 9,820.55 1805.25 S/. 9,820.55 100.00% 0.00 S/. 0.00 0.00%
S/. 7,564.21 13.14 S/. 7,564.21 100.00% 0.00 S/. 0.00 0.00%
S/. 250.02 62.04 S/. 250.02 100.00% 0.00 S/. 0.00 0.00%
S/. 344.07 12.24 S/. 344.07 100.00% 0.00 S/. 0.00 0.00%
S/. 2,826.20 519.52 S/. 2,826.20 100.00% 0.00 S/. 0.00 0.00%
S/. 1,226.09 2.13 S/. 1,226.09 100.00% 0.00 S/. 0.00 0.00%
S/. 49.33 12.24 S/. 49.33 100.00% 0.00 S/. 0.00 0.00%
S/. 363.74 12.94 S/. 363.74 100.00% 0.00 S/. 0.00 0.00%
S/. 2,827.29 519.72 S/. 2,827.29 100.00% 0.00 S/. 0.00 0.00%
SUB TOTAL
S/. 1,141.73 2.08 S/. 1,141.73 100.00% 0.00 S/. 0.00 0.00%
S/. 52.15 12.94 S/. 52.15 100.00% 0.00 S/. 0.00 0.00%
S/. 2,531.79 95.72 S/. 2,531.79 100.00% 0.00 S/. 0.00 0.00%
S/. 4,113.00 130.53 S/. 4,113.00 100.00% 0.00 S/. 0.00 0.00%
S/. 440.76 12.24 S/. 440.76 100.00% 0.00 S/. 0.00 0.00%
S/. 1,006.21 249.68 S/. 1,006.21 100.00% 0.00 S/. 0.00 0.00%
S/. 97,683.35 S/. 97,683.35 100.00% S/. 0.00 0.00%

S/. 10,745.17 S/. 10,745.17 100.00% S/. 0.00 0.00%
S/. 4,884.17 S/. 4,884.17 100.00% S/. 0.00 0.00%
S/. 0.00 S/. 0.00 0.00% S/. 0.00 0.00%
S/. 1,465.25 S/. 0.00 0.00% S/. 1,465.25 100.00%
S/. 114,777.94 S/. 113,312.69 98.72% S/. 1,465.25 1.28%
EJECUTADO COSTO DIRECTO 100.00% 0.00%

EJECUTADO A NIVEL DEL PRESUPUESTO TOTAL 98.72% 1.28%
VALORIZACIÓN DE PARTIDAS ADICIONALES N° 01- 2017
MEJORAMIENTO DEL SERVICIO EDUCATIVO DE LAS I.E.I. N°: 747, 1055, 1056 DE OROPESA; 797 DE HUAQUIRCA; 1
PROYECTO:
DE JUAN ESPINOZA MEDRANO, DE LA PROVINCIA DE ANTABAMB
01.01 OBRAS PROVISIONALES A NIVEL GENERAL

01.01.01 DEMOLICIONES
01.01.01.01 DEMOLICION DE CERCO PERIMETRICO m 91.37 67.59
01.01.01.02 ELIMINACION MATERIAL EXCEDENTE DE DEMOLICIÓN C/MAQUINARIA m3 59.39 19.92
01.01.02.01 ELIMINACION MANUAL DE MATERIAL EXCEDENTE m3 129.60 63.36
01.01.02.02 ACARREO MANUAL DE AGREGADOS PARA CONCRETO m3 684.40 31.68
01.01.02.03 TRANSPORTE MANUAL DE CEMENTO (ALMACEN - OBRA) bls 3750.00 0.71
01.02 BLOQUE 01 SALA DE USO MULTIPLE
01.02.01 LOSAS ALIGERADAS
01.02.01.02 ACERO FÝ=4200KG/CM2 kg 1105.31 5.44
01.02.01.03 CONCRETO EN LOSA ALIGERADA FĆ=210/KG/CM2 m3 12.46 549.01
01.02.01.05 TECNOPORT 0.15X0.30X3.00M EN LOSAS ALIGERADAS und 172.00 18.75
01.02.02 CUBIERTAS
01.02.02.01 CORREAS DE MADERA CORRIENTE 2"X3" m 321.52 13.32
01.02.03.01 ELABORACION DE BLOQUETAS DE CONCRETO 15X20X40 und 800.00 2.33
01.02.03.02 ELABORACION DE ADOCRETOS DE 9X12X24 und 1,200.00 0.99
01.02.04 CIELO RASOS
01.02.04.01 FRISO ENLUCIDO CON YESO EN CIELO RASO m 68.64 30.40
01.03 BLOQUE 02 AULA-DEPOSITO
01.03.01.02 ACERO FÝ=4200KG/CM2 kg 1552.89 5.44
01.03.02 CUBIERTAS

01.03.03.02 ELABORACION DE ADOCRETOS DE 9X12X24 und 2200.00 0.99
01.04 BLOQUE 03 ADMINISTRACION
01.04.01.02 ACERO FÝ=4200KG/CM2 kg 770.17 5.44
01.04.02 CUBIERTAS
01.04.03.02 ELABORACION DE ADOCRETOS DE 9X12X24 und 1800.00 0.99
COSTO DIRECTO
PRESUPUESTO TOTAL

DE PARTIDAS ADICIONALES N° 01- 2017
055, 1056 DE OROPESA; 797 DE HUAQUIRCA; 188, 551, 664 Y 748 DE ANTABAMBA; 031 DE PACHACONAS Y 798
A MEDRANO, DE LA PROVINCIA DE ANTABAMBA - APURÍMAC"
S

SUB TOTAL
S/. 39,914.50
6,175.70 91.37 S/. 91.37 100.00% 0.00 S/. 0.00 0.00%

1,183.05 59.39 S/. 92.37 100.00% 0.00 S/. 0.00 0.00%
8,211.46 129.60 S/. 94.37 100.00% 0.00 S/. 0.00 0.00%

21,681.79 684.40 S/. 95.37 100.00% 0.00 S/. 0.00 0.00%
2,662.50 3750.00 S/. 96.37 100.00% 0.00 S/. 0.00 0.00%
S/. 31,699.98
5,422.70 192.91 S/. 99.37 100.00% 0.00 S/. 0.00 0.00%

6,012.89 1,105.31 S/. 100.37 100.00% 0.00 S/. 0.00 0.00%
6,840.66 12.46 S/. 101.37 100.00% 0.00 S/. 0.00 0.00%
777.43 192.91 S/. 102.37 100.00% 0.00 S/. 0.00 0.00%
3,225.00 172.00 S/. 103.37 100.00% 0.00 S/. 0.00 0.00%
4,282.65 321.52 S/. 105.37 100.00% 0.00 S/. 0.00 0.00%
1,864.00 800.00 S/. 107.37 100.00% 0.00 S/. 0.00 0.00%

1,188.00 1200.00 S/. 108.37 100.00% 0.00 S/. 0.00 0.00%
2,086.66 68.64 S/. 110.37 100.00% 0.00 S/. 0.00 0.00%

S/. 46,694.17
7,048.02 250.73 S/. 113.37 100.00% 0.00 S/. 0.00 0.00%

8,447.72 1552.89 S/. 114.37 100.00% 0.00 S/. 0.00 0.00%
10,035.90 18.28 S/. 115.37 100.00% 0.00 S/. 0.00 0.00%
1,010.44 250.73 S/. 116.37 100.00% 0.00 S/. 0.00 0.00%
4,800.00 256.00 S/. 117.37 100.00% 0.00 S/. 0.00 0.00%
SUB TOTAL
5,566.16 417.88 S/. 119.37 100.00% 0.00 S/. 0.00 0.00%
4,194.00 1800.00 S/. 121.37 100.00% 0.00 S/. 0.00 0.00%

2,178.00 2,200.00 S/. 122.37 100.00% 0.00 S/. 0.00 0.00%
3,413.92 112.30 S/. 124.37 100.00% 0.00 S/. 0.00 0.00%

S/. 24,360.60
2,866.94 101.99 S/. 127.37 100.00% 0.00 S/. 0.00 0.00%

4,189.72 770.17 S/. 128.37 100.00% 0.00 S/. 0.00 0.00%
3,969.34 7.23 S/. 129.37 100.00% 0.00 S/. 0.00 0.00%
411.02 101.99 S/. 130.37 100.00% 0.00 S/. 0.00 0.00%
2,006.25 107.00 S/. 131.37 100.00% 0.00 S/. 0.00 0.00%
4,448.61 333.98 S/. 133.37 100.00% 0.00 S/. 0.00 0.00%
3,378.50 1450.00 S/. 135.37 100.00% 0.00 S/. 0.00 0.00%

1,782.00 1800.00 S/. 136.37 100.00% 0.00 S/. 0.00 0.00%
620.16 20.40 S/. 138.37 100.00% 0.00 S/. 0.00 0.00%

688.05 34.68 S/. 139.37 100.00% 0.00 S/. 0.00 0.00%
S/. 142,669.24 S/. 142,669.24 100.00% S/. 0.00 0.00%

S/. 15,693.62 S/. 15,693.62 100.00% S/. 0.00 0.00%
S/. 7,133.46 S/. 7,133.46 100.00% S/. 0.00 0.00%
S/. 0.00 S/. 0.00 0.00% S/. 0.00 0.00%
S/. 2,140.04 S/. 0.00 0.00% S/. 2,140.04 100.00%
S/. 167,636.36 S/. 165,496.32 98.72% S/. 2,140.04 1.28%
EJECUTADO COSTO DIRECTO 100.00% 0.00%

EJECUTADO A NIVEL DEL PRESUPUESTO TOTAL 98.72% 1.28%
DEDUCTIVOS VINCULANTES Nro. 01 -2017
MEJORAMIENTO DEL SERVICIO EDUCATIVO DE LAS I.E.I. N°: 747, 1055, 1056 DE OROPESA; 797 DE HUAQUIR
PROYECTO:
ANTABAMBA; 031 DE PACHACONAS Y 798 DE JUAN ESPINOZA MEDRANO, DE LA PROVINCIA DE ANTA
02 BLOQUE 01 SALA DE USO MULTIPLE

02.04.06.02 ACERO Fy= 4200 KG/CM2 kg 1958.30 5.44
02.04.06.03 CONCRETO EN LOZA MACISA F'C=210 KG/CM2 m3 28.94 549.01
02.04.07 CUBIERTAS
02.04.07.01 CORREAS PRIMARIOS CON TUBO RECTANGULAR LAC DE 3"X4" m 321.52 44.74
03 BLOQUE 02 AULA-DEPOSITO
03.04.06.02 ACERO Fy= 4200 KG/CM2 kg 1958.30 5.44
03.04.07 CUBIERTAS
04 BLOQUE 03 ADMINISTRACION
04.04.06.02 ACERO Fy= 4200 KG/CM2 kg 749.09 5.44
04.04.07 CUBIERTAS
07 SISTEMA DE TRATAMIENTO DE AGUAS SERVIDAS
07.01 INSTALACION DE BIODIGESTOR

07.01.01 TRAZO Y REPLANTEO PRELIMINAR m2 3.14 8.83
07.01.02 EXCAVACION EN TIERRA m3 6.75 38.02
07.01.03 ELIMINACION DE MATERIAL EXCEDENTE m3 6.75 19.00
07.01.04 INSTALACION Y NIVELACION DE BIODIGESTOR und 1.00 3,646.17
07.01.05 RELLENO Y COMPACTADO CON TIERRA m3 3.14 22.84
07.01.06 ENCOFRADO Y DESENCOFRADO m2 3.14 28.11
07.01.07 CONCRETO F'C =210 KG/CM2 m3 0.31 575.63
07.01.08 ACERO Fy= 4200 KG/CM2 kg 28.72 5.44
07.01.09 CAJA DE REGISTRO C/TAPA DE CONCRETO und 1.00 147.12
07.02 CAJA DE LODOS
07.02.05 CONCRETO F'C=175 KG/CM2 m3 4.19 451.08
07.02.06 TARRAJEO EXTERIOR E=1.5 CM MEZCLA 1:3 m2 45.36 47.86
07.02.07 FILTRO DE GRAVA m3 0.49 281.42
07.02.08 FILTRO PIEDRA CHANCADA m3 4.87 14.62
07.02.09 TAPA SANITARIA METALICA TIPO I (0.60X0.60m) und 27.00 153.53
07.03 POZO PERCOLADOR
07.03.04 RELLENO CON PIEDRA GRANDE m3 5.89 88.80
07.03.07 ACERO Fy= 4200 KG/CM2 kg 96.87 5.44
07.03.08 LADRILLO DE ARCILLA 0.9X0.15X0.24 PROV.Y COLOCADO und 750.00 2.14
07.03.09 FILTRO DE GRAVA m3 5.89 15.08
07.03.10 FILTRO PIEDRA CHANCADA m3 4.87 14.62
07.03.11 ACCESORIOS POZO PERCOLADOR und 1.00 27.57
07.04 INSTALACION DE TUBERIA DE DESAGUE DE CAJA DE REGISTRO - BIODIGESTOR - PERCOLADOR
07.04.01 TRAZO, NIVELACION Y REPLANTEO EN ZANJAS m 19.64 18.21
07.04.02 EXCAVACION DE ZANJA EN TERRENO SUELTO m3 54.01 38.02
07.04.03 RELLENO Y APISONADO DE ZANJAS m3 5.89 2.28

07.04.06 ACERO Fy= 4200 KG/CM2 kg 74.24 5.44
07.04.07 FILTRO DE GRAVA m3 5.89 15.08
07.04.08 FILTRO PIEDRA ARENA FINA m3 2.16 24.17
07.04.09 FILTRO PIEDRA ARENA GRUESA m3 5.40 23.47
07.04.10 ACCESORIOS POZO PERCOLADOR und 1.00 27.57
09 INSTALACION TANQUE ELEVADO
09.01 LINEA DE CONDUCCION
09.01.01.01 LIMPIEZA DE TERRENO MANUAL m 600.00 1.90
09.01.01.02 TRAZO, NIVELACION Y REPLANTEO m 600.00 3.60
09.01.02.01 EXCAVACION PARA CIMIENTOS, ZAPATAS Y OTROS m3 360.00 38.02
09.01.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 360.00 14.40
09.01.03 TUBERIAS DE CONDUCCION
09.01.03.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 3/4" m 1,500.00 10.78
09.01.03.02 CAMA DE APOYO DE 0.10x0.60 TERRENO NATURAL m3 60.00 1.51
09.02.04.10 INSTALACION TANQUE ELEVADO DE POLIETILENO
09.02.04.10.01 SUMINISTRO E INSTALACION TANQUE ELEVADO DE POLIETILENO CAP=2,500 Lts. (INCLUIDO ACCESORIOS) m 1.00 326.88
COSTO DIRECTO
COSTO DIRECTO
PRESUPUESTO TOTAL

VOS VINCULANTES Nro. 01 -2017
DE LAS I.E.I. N°: 747, 1055, 1056 DE OROPESA; 797 DE HUAQUIRCA; 188, 551, 664 Y 748 DE
798 DE JUAN ESPINOZA MEDRANO, DE LA PROVINCIA DE ANTABAMBA - APURÍMAC"
31 PACHACONAS
AVANCE ACUMULADO
SUB TOTAL
METRADO TOTAL %
S/. 47,126.43 S/. 47,126.43
S/. 5,422.70 192.91 S/. 5,422.70 100.00%

S/. 10,653.15 1958.30 S/. 10,653.15 100.00%
S/. 15,888.35 28.94 S/. 15,888.35 100.00%
S/. 777.43 192.91 S/. 777.43 100.00%
S/. 14,384.80 321.52 S/. 14,384.80 100.00%

S/. 58,055.83 S/. 58,055.83
S/. 7,048.02 250.73 S/. 7,048.02 100.00%

S/. 10,653.15 1,958.30 S/. 10,653.15 100.00%
S/. 20,648.27 37.61 S/. 20,648.27 100.00%
S/. 1,010.44 250.73 S/. 1,010.44 100.00%
S/. 18,695.95 417.88 S/. 18,695.95 100.00%

S/. 30,963.57 S/. 30,963.57
S/. 2,866.94 101.99 S/. 2,866.94 100.00%

S/. 4,075.05 749.09 S/. 4,075.05 100.00%
S/. 8,399.85 15.30 S/. 8,399.85 100.00%
S/. 411.02 101.99 S/. 411.02 100.00%
S/. 15,210.71 339.98 S/. 15,210.71 100.00%

S/. 26,808.19 S/. 26,808.16
AVANCE ACUMULADO
SUB TOTAL
METRADO TOTAL %
S/. 27.73 3.14 S/. 27.73 100.00%

S/. 256.64 6.75 S/. 256.64 100.00%
S/. 128.25 6.75 S/. 128.25 100.00%
S/. 3,646.17 1.00 S/. 3,646.17 100.00%
S/. 71.72 3.14 S/. 71.72 100.00%
S/. 88.27 3.14 S/. 88.27 100.00%
S/. 178.45 0.31 S/. 178.45 100.00%
S/. 156.24 28.72 S/. 156.24 100.00%
S/. 147.12 1.00 S/. 147.12 100.00%
S/. 238.41 27.00 S/. 238.41 100.00%

S/. 718.58 18.90 S/. 718.58 100.00%
S/. 430.92 22.68 S/. 430.92 100.00%
S/. 1,057.06 36.35 S/. 1,057.06 100.00%
S/. 1,890.03 4.19 S/. 1,890.03 100.00%
S/. 2,170.93 45.36 S/. 2,170.93 100.00%
S/. 137.90 0.49 S/. 137.90 100.00%
S/. 71.20 4.87 S/. 71.20 100.00%
S/. 4,145.31 27.00 S/. 4,145.31 100.00%
S/. 173.42 19.64 S/. 173.42 100.00%

S/. 2,053.46 54.01 S/. 2,053.46 100.00%
S/. 1,026.19 54.01 S/. 1,026.19 100.00%
S/. 523.03 5.89 S/. 523.03 100.00%
S/. 242.59 8.63 S/. 242.59 100.00%
S/. 771.34 1.34 S/. 771.34 100.00%
S/. 526.97 96.87 S/. 526.97 100.00%
S/. 1,605.00 750.00 S/. 1,605.00 100.00%
S/. 88.82 5.89 S/. 88.82 100.00%
S/. 71.20 4.87 S/. 71.20 100.00%
S/. 27.57 1.00 S/. 27.57 100.00%
S/. 357.64 19.64 S/. 357.64 100.00%

S/. 2,053.46 54.01 S/. 2,053.46 100.00%
AVANCE ACUMULADO
SUB TOTAL
METRADO TOTAL %
S/. 13.43 5.89 S/. 13.43 100.00%
S/. 242.59 8.63 S/. 242.59 100.00%
S/. 771.34 1.34 S/. 771.34 100.00%
S/. 403.87 74.24 S/. 403.87 100.00%
S/. 88.82 5.89 S/. 88.82 100.00%
S/. 52.21 2.16 S/. 52.21 100.00%
S/. 126.74 5.40 S/. 126.74 100.00%
S/. 27.57 1.00 S/. 27.57 100.00%
S/. 38,758.68 S/. 0.00
S/. 1,140.00 600.00 S/. 1,140.00 100.00%

S/. 2,160.00 600.00 S/. 2,160.00 100.00%
S/. 13,687.20 360.00 S/. 13,687.20 100.00%

S/. 5,184.00 360.00 S/. 5,184.00 100.00%
S/. 16,170.00 1500.00 S/. 16,170.00 100.00%

S/. 90.60 60.00 S/. 90.60 100.00%
S/. 326.88 1.00 S/. 326.88 100.00%
S/. 201,712.70 S/. 201,712.70 100.00%

S/. 22,188.40 S/. 22,188.40 100.00%
S/. 10,085.64 S/. 10,085.64 100.00%
S/. 0.00 S/. 0.00 0.00%
S/. 3,025.69 S/. 3,025.69 100.00%
S/. 237,012.42 S/. 237,012.42 100.00%
EJECUTADO COSTO DIRECTO 100.00%

EJECUTADO A NIVEL DEL PRESUPUESTO TOTAL 100.00%

Avance - Dic-2017 Pachaconas

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Avance - Dic-2017 Pachaconas

Diunggah oleh

Hak Cipta:

Format Tersedia

SUB GERENCIA DE INFRAESTRUCTURA SUB META: 031 PACHACON

RESUMEN DE VALORIZACION INC/ MODIFICACIONES A DICIEMBRE 2017

VALORIZACION AL MES DE DICIEMBRE - 2017

COSTO DIRECTO 1,215,047.33 ### S/ 615,187.78 S/ 97,683.35 ### S/ 201,712.70 S/ 0.00

ODIFICACIONES A DICIEMBRE 2017

Item DESCRIPCION PARTIDA UNID METRADO P.UNIT SUB TOTAL

01 OBRAS PROVISIONALES A NIVEL GENERAL S/. 62,908.26

01.06.01 TRAZO NIVELES Y REPLANTEO

02.04.02 VIGAS DE CIMENTACION

03.06.03 REVOQUES ENLUCIDOS Y MOLDURAS

04.01.01 LIMPIEZA DE TERRENO MANUAL m 72.10 1.90 S/. 136.99

04.06.03.06 EJECUCION DE BRUÑAS DE 1.0 CM m 41.60 8.23 S/. 342.37

05.02.01.03 LAVADERO Y ACCESORIO pza 2.00 169.14 S/. 338.28

06.01.01 REINSTALACION ACOMETIDA ELECTRICA GLB 1.00 500.00 S/. 500.00

06.08.09.04 SISTEMA DE BOMBEO DE AGUA

08.04.01.01 ACERO Fy= 4200 KG/CM2 kg 265.20 5.44 S/. 1,442.69

09.01 LINEA DE CONDUCCION

09.02.04.03.02 ACERO Fy= 4200 KG/CM2 kg 66.82 5.44 S/. 363.50

10.02.06 CURADO DE CONCRETO m2 422.20 4.03 S/. 1,701.47

15.02 FLETE RURAL PACHACONAS GLB 1.00 13,823.00 S/. 13,823.00

EJECUTADO COSTO DIRECTO

EJECUTADO A NIVEL DEL PRESUPUESTO TOTAL

97 DE HUAQUIRCA; 188, 551, 664 Y 748 DE ANTABAMBA; 031 DE PACHACONAS

AVANCE ACUMULADO SALDO AVANCE ACTUAL

Item DESCRIPCION PARTIDA UNID METRADO P.UNIT

02 BLOQUE 01 SALA DE USO MULTIPLE

03.04.01.03 CURADO DE CONCRETO m2 4.32 4.03

04.04.05.01 ENCOFRADO Y DESENCOFRADO m2 83.53 28.11

09 INSTALACION TANQUE ELEVADO

09.02.04.04.03 CONCRETO F'C=210 KG/CM2 m3 2.08 549.01

EJECUTADO COSTO DIRECTO

AVANCE ACUMULADO SALDO

S/. 97,683.35 S/. 97,683.35 100.00% S/. 0.00 0.00%

EJECUTADO COSTO DIRECTO 100.00% 0.00%

Item DESCRIPCION PARTIDA UNID METRADO P.UNIT

01.01 OBRAS PROVISIONALES A NIVEL GENERAL

01.03.02.01 CORREAS DE MADERA CORRIENTE 2"X3" m 417.88 13.32

EJECUTADO COSTO DIRECTO

AVANCE ACUMULADO SALDO

6,175.70 91.37 S/. 91.37 100.00% 0.00 S/. 0.00 0.00%

8,211.46 129.60 S/. 94.37 100.00% 0.00 S/. 0.00 0.00%

5,422.70 192.91 S/. 99.37 100.00% 0.00 S/. 0.00 0.00%

4,282.65 321.52 S/. 105.37 100.00% 0.00 S/. 0.00 0.00%

1,864.00 800.00 S/. 107.37 100.00% 0.00 S/. 0.00 0.00%

2,086.66 68.64 S/. 110.37 100.00% 0.00 S/. 0.00 0.00%

7,048.02 250.73 S/. 113.37 100.00% 0.00 S/. 0.00 0.00%

4,194.00 1800.00 S/. 121.37 100.00% 0.00 S/. 0.00 0.00%

3,413.92 112.30 S/. 124.37 100.00% 0.00 S/. 0.00 0.00%

2,866.94 101.99 S/. 127.37 100.00% 0.00 S/. 0.00 0.00%

4,448.61 333.98 S/. 133.37 100.00% 0.00 S/. 0.00 0.00%

3,378.50 1450.00 S/. 135.37 100.00% 0.00 S/. 0.00 0.00%

620.16 20.40 S/. 138.37 100.00% 0.00 S/. 0.00 0.00%

S/. 142,669.24 S/. 142,669.24 100.00% S/. 0.00 0.00%

EJECUTADO COSTO DIRECTO 100.00% 0.00%

Item DESCRIPCION PARTIDA UNID METRADO P.UNIT

02 BLOQUE 01 SALA DE USO MULTIPLE

07.01 INSTALACION DE BIODIGESTOR

07.04.03 RELLENO Y APISONADO DE ZANJAS m3 5.89 2.28

EJECUTADO COSTO DIRECTO

S/. 5,422.70 192.91 S/. 5,422.70 100.00%

S/. 14,384.80 321.52 S/. 14,384.80 100.00%

S/. 7,048.02 250.73 S/. 7,048.02 100.00%

S/. 18,695.95 417.88 S/. 18,695.95 100.00%