Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Proyecto
Sub. Presupuesto
Cliente
Presupuesto
Plazo de Ejecucion
Ubicacin
PARTIDA
01
01.01
01.01.01
01.01.02
01.01.03
01.02
01.02.01
01.02.02
01.02.03
01.03
01.03.01
01.03.02
01.03.03
01.03.04
01.03.05
01.03.06
01.03.07
01.04
01.04.01
01.04.02
01.04.03
01.04.04
01.04.05
01.04.06
01.04.07
01.04.08
01.04.09
01.04.10
01.05
01.05.01
01.05.01.01
01.05.01.02
01.05.01.03
01.05.02
01.05.02.01
01.05.02.02
01.05.02.03
01.05.02.04
01.05.03
01.05.03.01
01.05.03.02
01.05.03.03
01.05.04
01.05.04.01
01.05.04.02
01.05.04.03
01.05.05
01.05.05.01
01.05.05.02
01.05.05.03
01.05.06
01.05.06.01
01.05.06.02
01.05.06.03
01.05.07
01.05.07.01
01.05.07.02
01.05.07.03
01.05.08
01.05.08.01
01.05.08.02
01.05.08.03
01.05.08.04
01.05.09
01.05.09.01
01.05.09.02
01.05.09.03
01.05.10
01.05.10.01
01.05.10.02
01.05.10.03
01.05.10.04
01.05.10.04.01
01.05.10.04.02
01.05.10.04.03
01.05.10.05
01.05.10.06
01.05.10.07
01.05.10.08
01.05.10.09
01.05.10.09.01
01.05.10.09.02
01.05.10.09.03
01.05.11
01.05.11.01
01.05.11.02
01.05.11.03
01.05.11.04
01.05.11.05
01.05.11.06
01.05.12
01.05.12.01
01.05.12.02
01.05.12.03
01.05.12.04
01.05.12.05
01.05.12.06
01.05.12.07
01.05.12.08
01.05.12.09
01.05.12.10
01.05.12.11
01.05.13
01.05.13.01
01.05.13.02
01.00
01.01
01.01.01
01.01.02
01.01.03
01.02
01.02.01
01.02.02
01.02.03
01.02.04
01.02.05
01.02.06
01.02.07
01.02.08
01.02.09
01.03
01.03.01
01.04
01.04.01
01.04.02
01.04.03
01.04.04
01.04.05
01.04.06
01.04.07
01.05
01.05.01
01.05.02
01.05.03
01.06
01.06.01
01.06.02
01.06.03
01.07
01.07.01
01.07.02
01.07.03
01.08
01.08.01
01.08.02
01.08.03
01.08.04
01.09
01.09.01
01.09.01.01
01.09.02
01.09.02.01
01.09.02.02
01.09.03
01.09.03.01
01.09.04
01.09.04.01
01.09.04.02
01.09.05
01.09.05.01
01.09.05.02
01.09.06
01.09.06.01
01.09.06.02
01.09.06.03
01.09.06.04
01
01.01
01.01.01
01.01.02
01.01.03
01.01.04
01.01.05
01.01.06
01.01.07
01.01.08
01.01.09
01.02
01.02.01
01.02.02
01.03
01.03.01
01.03.01.01
01.03.01.01.01
01.03.01.01.02
01.03.01.02
01.03.01.02.01
01.03.01.03
01.03.01.03.01
01.03.01.03.02
01.03.01.04
01.03.01.04.01
01.03.01.05
01.03.01.05.01
01.03.01.05.02
01.03.01.05.03
01.03.01.05.04
01.03.01.05.05
01.03.02
01.03.02.01
01.03.02.01.01
01.03.02.01.02
01.03.02.01.03
01.03.02.01.04
01.03.02.01.05
01.03.02.02
01.03.02.02.01
01.03.02.03
01.03.02.03.01
01.03.02.03.02
01.03.02.04
01.03.02.04.01
01.03.02.04.02
01.03.02.04.03
01.03.02.05
01.03.02.05.01
01.03.02.05.02
01.03.02.05.03
01.03.02.05.04
01.03.02.05.05
01.03.02.05.06
01.03.02.05.07
01.03.02.05.08
01.03.02.05.09
01.03.02.06
01.03.02.06.01
01
01.01
01.01.01
01.01.02
01.02
01.02.01
01.02.02
01.03
01.03.01
01.03.02
01.03.03
01.03.04
01.03.05
01.03.06
01.03.07
01.04
01.04.01
01.04.02
01.04.03
01.05
01.05.01
01.05.02
01.05.03
01.05.04
01.06
01.06.01
01.06.02
01.06.03
01.07
01.07.01
01.07.01.01
01.07.01.02
01.07.01.03
01.07.02
01.07.02.01
01.07.03
01.07.03.01
01.07.04
01.07.04.01
01.07.04.02
CRONOGRAMA DE
: INSTALACIN DE LOS SERVICIOS DE RECREACIN EN EL PARQUE P8 CAPITN DE FRAGATA LUIS AURELIOINGUNZA MURGUIA DE
PARQUE CAPITAN FRAGATA
: MUNICIPALIDAD DISTRITAL DE NUEVO CHIMBOTE
S/. 1,240,050.08
: 150 DIAS CALENDARIOS
: ANCASH - DEL SANTA -NVO CHIMBOTE - URB. CASUARINAS II ETAPA
PRESUPUESTO
DESCRIPCION
Und.
METRADO
ESTRUCTURAS
OBRAS PROVISIONALES
CASETA DE ALMACEN Y GUARDIANIA
mes
5.00
glb
1.00
glb
1.00
m2
3,248.00
m2
3,248.00
228.00
m3
539.26
m2
1,193.56
m2
1,483.04
m3
59.11
m3
624.20
m3
104.04
m2
81.93
m2
127.73
m2
1,483.04
m3
29.76
OBRAS PRELIMINARES
MOVIMIENTO DE TIERRAS
CONCRETO SIMPLE
m3
1.20
m2
16.00
m2
18.00
m3
23.00
m3
5.06
m2
67.50
m2
81.93
m3
58.72
m2
618.03
kg
1,167.92
m3
47.00
m2
306.99
kg
2,814.81
m2
86.13
m3
8.68
m2
27.36
kg
86.81
m3
5.38
m2
64.36
kg
762.23
m3
4.90
m2
43.26
kg
600.49
m3
8.28
m2
66.20
CONCRETO ARMADO
SARDINEL SUMERGIDO
GRADERIAS
PEDESTAL
COLUMNAS
VIGAS
VIGAS DE CIMENTACION
kg
565.75
m3
10.80
m2
72.00
kg
170.15
m3
27.11
m2
309.84
kg
509.54
LADRILLO DE 15 X 30 X 30
2,581.00
ZAPATAS
LOSAS ALIGERADAS
CISTERNA
CONCRETO EN CISTERNA fc=175 KG/CM2
m3
1.79
m2
7.63
kg
100.00
m3
16.20
5.40
m3
21.06
m3
13.50
m3
6.75
kg
257.00
m3
11.76
m2
49.68
kg
638.52
m2
32.04
m2
32.04
glb
1.00
3.30
PORTICO DE INGRESO
ZAPATAS
COLUMNAS
REVESTIMIENTOS
ASTA DE BANDERA
EXCAVACION DE ZANJA
m3
4.29
m3
2.90
ENCOFRADO Y DESENCOFRADO
m2
2.31
TARRAJEO DE SUPERFICIES
m2
5.46
m2
5.46
m3
26.40
m3
16.80
ENCOFRADO Y DESENCOFRADO
m2
224.00
kg
688.27
m2
236.00
32.00
320.00
m2
299.80
m2
2.00
m3
7.20
m3
2.68
65.40
1.00
CERCO COMPLEJO
ARQUITECTURA
PISOS Y ACABADOS
CONTRAPISO DE 20 mm
m2
1,483.04
m2
1,483.04
SUMINISTRO DE PLATINAS
2,000.00
m2
304.94
m2
158.22
m2
304.94
m2
158.22
m2
516.68
m2
73.46
REVOQUES Y ENLUCIDOS
m2
13.50
m2
33.10
m2
24.75
m2
27.36
m2
304.94
PINTURA EN GRADERIAS
m2
158.22
m2
516.68
m2
73.46
m2
33.10
m2
13.50
m2
309.84
m2
26.04
VENTANAS DE MADERA
m2
5.66
VIDRIO CRUDO DE 4 mm
m2
26.40
glb
1.00
pza
1.00
1.00
20.00
20.00
glb
1.00
m2
1,412.00
GRASS AMERICANO
m2
1,412.00
REVESTIMIENTOS
REVESTIMIENTO CON PEPELMA DE 25x25CM EN PEDESTAL
PINTURA
CARPINTERIA DE MADERA
CARPINTERIA METALICA
14.00
m2
680.00
m2
198.75
m3
0.40
ENCHAPADO CON MAYOLICA TIPO CELIMA GRANILLA BLANCO NEVADA 0.30 x 0.30
m2
90.00
m2
309.84
m2
6.75
m2
81.93
m2
22.50
m2
22.50
7.00
12.00
pza
21.00
m2
223.20
60.52
105.24
13.20
1.00
11.00
11.00
1.00
1.00
1.00
5.00
1.00
VARIOS
CIELORRASOS
TARRAJEO CIELORRASO
PISOS Y PAVIMENTOS
ZOCALOS Y CONTRAZOCALO
CERRAJERIA
INSTALACIONES SANITARIAS
INSTALACIONES SANITARIAS PARQUE-AGUA
pto
22.00
80.18
pza
4.00
pza
20.00
pza
5.00
glb
1.00
1.00
4.00
4.00
6.00
5.00
pto
22.00
pto
13.00
pto
5.00
80.00
35.00
3.00
7.00
13.00
5.00
23.00
ADITAMENTOS
VALVULAS DE COMPUERTA DE BRONCE (1/2")- SISTEMA DE AGUA FRA
ACCESORIOS DE REDES -SISTEMA DE AGUA
SISTEMA DE BOMBEO
SISTEMA DE BOMBEO
CISTERNA
SISTEMA DE DESAGUE
INSTALACIONES SANITARIAS DE DESAGUE
CAMARA DE INSPECCION
CAJA DE REGISTRO DE DESAGUE 12" X 24"
ADITAMENTOS VARIOS
ACCESORIOS DE REDES
21.00
13.00
13.00
3.00
13.00
6.00
5.00
13.00
1.00
1.00
glb
1.00
m3
39.95
m3
1.76
22.00
4.00
1.00
22.00
4.00
glb
1.00
249.70
100.70
298.00
201.40
605.20
pto
26.00
PRUEBA HIDRAULICA
PRUEBA HIDRAULICA EN RED DE AGUA, DESAGUE, CISTERNA Y DESINFECCION
INSTALACIONES ELECTRICAS
MOVIMIENTO DE TIERRAS
CABLES
TABLEROS
CAJA PORTAMEDIDOR DE ENERGIA ELECTRICA INC. MEDIDOR
1.00
1.00
2.00
1.00
FAROLA DE 70 WATTS
44.00
8.00
1.00
pto
15.00
pto
6.00
pto
8.00
1.00
18.00
1.00
glb
1.00
ARTEFACTOS ELECTRICOS
SALIDA DE TOMACORRIENTES
TOMACORRIENTE DOBLE/T BIPOLAR
SALIDA PARA INTERRUPTORES
INTERRUPTOR UNIPOLAR SIMPLE
SALIDAS PARA CARGAS ESPECIALES
SALIDA DE FUERZA PARA ELECTROBOMBAS DE 1HP
PRUEBA ELECTRICA
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
IGV (18%)
TOTAL
PRESUPUESTO
UNITARIO
PRIMER MES
VALORIZADO
METRADO
VALORIZADO
SEGUNDO MES
DIAS
METRADO
1,000.00
5,000.00
1.00
1,000.00
1.00
20%
1,432.79
1,432.79
1.00
1,432.79
2.00
100%
1,500.00
1,500.00
1.00
1,500.00
1.00
100%
1.26
4,092.48
3,248.00
4,092.48
7.00
100%
1.02
3,312.96
3,248.00
3,312.96
11.00
100%
68.35
15,583.80
228.00
15,583.80
3.00
100%
25.61
13,810.45
251.65
6,444.88
14.00
47%
2.43
VALORIZADO
1.00
1,000.00
287.61
7,365.57
2,900.35
1,193.56
2,900.35
6.76
10,025.35
1,384.17
9,356.99
15.59
921.52
11.92
7,440.46
56.91
5,920.92
94.58
5,382.65
9.86
807.83
54.62
538.55
189.54
24,209.94
49.13
9,311.52
14.53
21,548.57
167.82
4,994.32
107.95
129.54
44.18
706.88
31.46
566.28
135.92
3,126.16
215.09
1,088.36
40.80
2,754.00
14.43
1,182.25
253.65
14,894.33
58.72
14,894.33
44.46
27,477.61
247.21
10,991.05
5.00
5,839.60
1,167.92
5,839.60
272.30
12,798.10
67.40
20,691.13
5.00
14,074.05
54.21
4,669.11
325.55
2,825.77
67.88
1,857.20
27.36
1,857.20
5.00
434.05
86.81
434.05
356.93
1,920.28
49.03
3,155.57
5.00
3,811.15
279.35
1,368.82
64.14
2,774.70
5.00
3,002.45
259.33
2,147.25
55.63
3,682.71
5.00
2,828.75
239.27
2,584.12
57.31
4,126.32
5.00
850.75
263.84
7,152.70
49.33
15,284.41
5.00
2,547.70
17.39
44,883.59
325.55
582.73
1.79
582.73
43.07
328.62
7.63
328.62
5.00
500.00
100.00
500.00
25.61
414.88
16.20
414.88
56.91
307.31
5.40
307.31
11.92
251.04
21.06
251.04
23.00
310.50
13.50
310.50
239.27
1,615.07
6.75
1,615.07
5.00
1,285.00
257.00
1,285.00
356.93
4,197.50
11.76
4,197.50
49.03
2,435.81
49.68
2,435.81
5.00
3,192.60
638.52
3,192.60
47.20
1,512.29
32.04
1,512.29
36.65
1,174.27
32.04
1,174.27
1,200.00
1,200.00
1.00
1,200.00
25.61
84.51
3.30
84.51
11.92
51.14
4.29
51.14
325.55
944.10
2.90
944.10
31.76
73.37
2.31
73.37
47.20
257.71
5.46
257.71
36.65
200.11
5.46
200.11
135.92
3,588.29
26.40
3,588.29
325.55
5,469.24
16.80
5,469.24
31.76
7,114.24
224.00
7,114.24
5.00
3,441.35
688.27
3,441.35
11.40
2,690.40
42.61
1,363.52
10.84
3,468.80
38.84
11,644.23
491.86
983.72
325.55
2,343.96
325.55
872.47
26.43
1,728.52
349.22
349.22
18.09
26,828.19
60.77
90,124.34
6.38
12,760.00
14.54
4,433.83
101.65
1,477.94
11.47
1,814.78
20.85
6,358.00
60.99
1,271.60
17.80
2,816.32
15.25
7,879.37
21.37
1,569.84
27.90
376.65
41.67
1,379.28
26.01
643.75
50.13
1,371.56
10.74
3,275.06
11.40
1,803.71
11.40
5,890.15
10.74
788.96
13.50
446.85
15.34
207.09
17.01
5,270.38
173.95
4,529.66
125.51
710.39
81.81
2,159.78
15,000.00
15,000.00
1.00
15,000.00
267.00
267.00
1.00
267.00
165.00
165.00
1.00
165.00
481.10
9,622.00
298.93
5,978.60
30,000.00
30,000.00
6.62
9,347.44
470.67
3,115.81
14.59
20,601.08
141.20
2,060.11
53.57
749.98
50.87
34,591.60
54.21
10,774.24
321.63
128.65
47.16
4,244.40
42.18
13,069.05
189.54
1,279.40
39.79
3,259.99
44.23
995.18
44.23
995.18
43.84
306.88
242.51
2,910.12
52.93
1,111.53
41.72
9,311.90
12.57
760.74
12.25
1,289.19
12.15
160.38
46.24
46.24
33.36
366.96
33.93
373.23
28.93
28.93
366.13
366.13
1,200.00
1,200.00
16.68
83.40
1,200.00
1,200.00
23.08
507.76
12.15
974.19
44.70
178.80
26.87
537.40
26.97
134.85
839.31
839.31
168.93
168.93
12.33
49.32
26.97
107.88
26.87
161.22
36.58
182.90
63.21
1,390.62
67.69
879.97
69.06
345.30
18.11
1,448.80
18.53
648.55
138.11
414.33
65.84
460.88
62.28
809.64
28.97
144.85
36.27
834.21
34.27
719.67
138.93
1,806.09
178.93
2,326.09
136.03
408.09
53.93
701.09
50.14
300.84
43.24
216.20
23.74
308.62
184.74
184.74
129.74
129.74
750.00
750.00
25.61
1,023.12
29.26
51.50
790.20
17,384.40
1,162.74
4,650.96
1,200.00
1,200.00
31.62
695.64
94.17
376.68
300.00
300.00
88.21
22,026.04
24.80
2,497.36
13.37
3,984.26
18.23
3,671.52
14.98
9,065.90
40.49
1,052.74
550.00
550.00
694.66
694.66
337.86
675.72
847.85
847.85
166.41
7,322.04
324.61
2,596.88
612.31
612.31
57.24
858.60
63.82
382.92
76.85
614.80
94.79
94.79
80.76
1,453.68
500.00
500.00
750.00
750.00
0.02
875,741.58
33,366.91
133,761.00
87,574.16
3,336.69
13376.10
87,574.16
3,336.69
13376.10
1,050,889.90
40,040.29
160513.19
189,160.18
7,207.25
28892.38
1,240,050.08
47,247.54
3.81%
189,405.57
SEGUNDO MES
TERCER MES
DIAS
METRADO
1.00
20%
16.00
53%
10.00
100%
14.00
93%
VALORIZADO
CUARTO MES
DIAS
METRADO
1.00
1,000.00
1.00
0.20
98.87
668.36
1.00
7%
59.11
921.52
3.00
100%
624.20
7,440.46
2.00
100%
10.00
91%
9.46
538.27
1.00
9%
2.00
67%
27.31
269.28
1.00
33%
5.00
38%
78.60
14,898.43
8.00
62%
1,483.04
21,548.57
15.00
100%
29.76
4,994.32
2.00
100%
1.00
1.20
129.54
1.00
100%
16.00
706.88
2.00
100%
18.00
566.28
1.00
100%
23.00
3,126.16
1.00
100%
5.06
1,088.36
1.00
100%
67.50
81.93
3.00
100%
12.00
40%
5.00
100%
0%
4.00
100%
1.00
100%
370.82
16,486.57
18.00
60%
47.00
12,798.10
3.00
100%
306.99
20,691.13
7.00
100%
2,814.81
14,074.05
11.00
100%
86.13
4,669.11
8.00
100%
8.68
2,825.77
1.00
100%
5.38
64.36
762.23
4.90
43.26
600.49
8.28
2,147.25
1.00
100%
66.20
3,682.71
7.00
100%
565.75
2,828.75
3.00
100%
10.80
2,584.12
1.00
100%
72.00
4,126.32
6.00
100%
170.15
850.75
1.00
100%
27.11
309.84
509.54
2,581.00
1.00
100%
1.00
100%
1.00
100%
5.00
100%
1.00
100%
1.00
100%
1.00
100%
1.00
100%
1.00
100%
2.00
100%
5.00
100%
3.00
100%
7.00
100%
1.00
100%
1.00
100%
1.00
100%
1.00
100%
1.00
100%
1.00
100%
2.00
100%
1.00
100%
2.00
100%
2.00
100%
7.00
100%
3.00
100%
236.00
2,690.40
7.00
100%
32.00
1,363.52
4.00
100%
320.00
3,468.80
11.00
100%
299.80
11,644.23
7.00
100%
2.00
983.72
1.00
100%
7.20
2,343.96
1.00
100%
2.68
872.47
1.00
100%
65.40
1.00
5.00
3.00
33%
20%
1,483.04
26,828.19
13.00
100%
642.65
39,053.88
26.00
43%
840.39
200.00
1,276.00
1.00
10%
1,800.00
203.29
2,955.89
10.00
67%
158.22
1,814.78
8.00
100%
243.95
5,086.40
12.00
80%
158.22
27.36
304.94
1.00
100%
1.00
100%
1.00
100%
5.00
33%
941.33
6,231.63
10.00
67%
2.00
10%
1,270.80
18,540.97
18.00
90%
14.00
749.98
2.00
100%
680.00
34,591.60
17.00
100%
198.75
0.40
90.00
309.84
6.75
81.93
22.50
22.50
7.00
12.00
21.00
223.20
306,157.47
30615.75
30615.75
367,388.97
66130.01
15.27%
433,518.98
34.96%
CUARTO MES
VALORIZADO
1,000.00
QUINTO MES
DIAS
1.00
METRADO
20%
1.00
VALORIZADO
1,000.00
DIAS
1.00
20%
2,754.00
5.00
100%
1,182.25
1.00
100%
1,920.28
1.00
100%
3,155.57
7.00
100%
3,811.15
3.00
100%
1,368.82
1.00
100%
2,774.70
5.00
100%
3,002.45
3.00
100%
7,152.70
2.00
100%
15,284.41
7.00
100%
2,547.70
2.00
100%
44,883.59
2.00
100%
1,728.52
1.00
100%
349.22
1.00
100%
51,070.46
34.00
57%
11,484.00
9.00
90%
2,816.32
14.00
100%
516.68
7,879.37
15.00
100%
73.46
1,569.84
7.00
100%
1,371.56
2.00
100%
3,275.06
8.00
100%
13.50
376.65
2.00
100%
33.10
1,379.28
6.00
100%
24.75
643.75
4.00
100%
158.22
1,803.71
5.00
100%
516.68
5,890.15
15.00
100%
73.46
788.96
2.00
100%
33.10
446.85
2.00
100%
13.50
207.09
1.00
100%
309.84
5,270.38
15.00
100%
26.04
4,529.66
14.00
100%
5.66
710.39
1.00
100%
26.40
2,159.78
1.00
100%
20.00
9,622.00
15.00
100%
20.00
5,978.60
2.00
100%
1.00
30,000.00
1.00
100%
10,774.24
19.00
100%
128.65
1.00
100%
4,244.40
9.00
100%
13,069.05
20.00
100%
1,279.40
1.00
100%
3,259.99
7.00
100%
995.18
3.00
100%
995.18
3.00
100%
306.88
1.00
100%
2,910.12
12.00
100%
1,111.53
6.00
100%
9,311.90
3.00
100%
60.52
760.74
4.00
100%
105.24
1,289.19
6.00
100%
13.20
160.38
1.00
100%
1.00
46.24
1.00
100%
11.00
366.96
2.00
100%
11.00
373.23
2.00
100%
1.00
28.93
1.00
100%
1.00
366.13
1.00
100%
1.00
1,200.00
1.00
100%
5.00
83.40
1.00
100%
1.00
1,200.00
1.00
100%
22.00
507.76
3.00
100%
80.18
974.19
5.00
100%
4.00
178.80
1.00
100%
20.00
537.40
3.00
100%
5.00
134.85
1.00
100%
1.00
839.31
1.00
100%
1.00
168.93
1.00
100%
4.00
49.32
1.00
100%
4.00
107.88
1.00
100%
6.00
161.22
1.00
100%
5.00
182.90
1.00
100%
22.00
1,390.62
1.00
100%
13.00
879.97
5.00
100%
5.00
345.30
4.00
100%
80.00
1,448.80
2.00
100%
35.00
648.55
4.00
100%
3.00
414.33
1.00
100%
7.00
460.88
1.00
100%
13.00
809.64
2.00
100%
5.00
144.85
1.00
100%
23.00
834.21
1.00
100%
21.00
719.67
3.00
100%
13.00
1,806.09
1.00
100%
13.00
2,326.09
2.00
100%
3.00
408.09
2.00
100%
13.00
701.09
1.00
100%
6.00
300.84
2.00
100%
5.00
216.20
1.00
100%
13.00
308.62
1.00
100%
1.00
184.74
1.00
100%
1.00
129.74
1.00
100%
1.00
750.00
1.00
100%
39.95
1,023.12
1.00
100%
1.76
51.50
10.00
100%
22.00
17,384.40
1.00
100%
4.00
4,650.96
5.00
100%
1.00
1,200.00
1.00
100%
22.00
695.64
1.00
100%
4.00
376.68
2.00
100%
1.00
300.00
1.00
100%
249.70
22,026.04
1.00
100%
100.70
2,497.36
9.00
100%
298.00
3,984.26
6.00
100%
201.40
3,671.52
1.00
100%
605.20
9,065.90
2.00
100%
26.00
1,052.74
4.00
100%
1.00
550.00
1.00
100%
1.00
694.66
1.00
100%
2.00
675.72
1.00
100%
1.00
847.85
1.00
100%
44.00
7,322.04
1.00
100%
8.00
2,596.88
3.00
100%
1.00
612.31
1.00
100%
15.00
858.60
1.00
100%
6.00
382.92
3.00
100%
8.00
614.80
2.00
100%
1.00
94.79
1.00
100%
18.00
1,453.68
1.00
100%
1.00
500.00
1.00
100%
1.00
750.00
1.00
100%
211,319.26
191,136.89
21131.93
19113.69
21131.93
19113.69
253,583.11
229,364.27
45644.96
41285.57
299,228.07
24.13%
270,649.83
21.83%
ACUMULADO
METRADO
VALORIZADO
5.00
5,000.00
1.00
1,432.79
1.00
1,500.00
100.00%
100.00%
100.00%
3,248.00
4,092.48
3,248.00
3,312.96
228.00
15,583.80
100.00%
100.00%
100.00%
539.26
13,810.45
1,193.56
2,900.35
1,483.04
10,025.35
59.11
921.52
624.20
7,440.46
104.04
5,920.92
81.93
807.83
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
127.73
24,209.94
1,483.04
21,548.57
29.76
4,994.32
100.00%
100.00%
100.00%
5
2
1
7
11
3
30
10
15
3
2
11
3
13
15
2
1.20
129.54
16.00
706.88
18.00
566.28
23.00
3,126.16
5.06
1,088.36
67.50
2,754.00
81.93
1,182.25
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
58.72
14,894.33
618.03
27,477.61
1,167.92
5,839.60
100.00%
100.00%
100.00%
47.00
12,798.10
306.99
20,691.13
2,814.81
14,074.05
86.13
4,669.11
100.00%
100.00%
100.00%
100.00%
8.68
2,825.77
27.36
1,857.20
86.81
434.05
100.00%
100.00%
100.00%
5.38
1,920.28
64.36
3,155.57
762.23
3,811.15
100.00%
100.00%
100.00%
4.90
1,368.82
43.26
2,774.70
600.49
3,002.45
100.00%
100.00%
100.00%
8.28
2,147.25
66.20
3,682.71
100.00%
100.00%
1
2
1
1
1
5
1
3
30
5
3
7
11
8
1
4
1
1
7
3
1
5
3
1
7
565.75
2,828.75
100.00%
10.80
2,584.12
72.00
4,126.32
170.15
850.75
100.00%
100.00%
100.00%
27.11
7,152.70
309.84
15,284.41
509.54
2,547.70
2,581.00
44,883.59
100.00%
100.00%
100.00%
100.00%
1.79
582.73
7.63
328.62
100.00
500.00
100.00%
100.00%
100.00%
16.20
414.88
5.40
307.31
21.06
251.04
100.00%
100.00%
100.00%
13.50
310.50
6.75
1,615.07
257.00
1,285.00
100.00%
100.00%
100.00%
11.76
4,197.50
49.68
2,435.81
638.52
3,192.60
100.00%
100.00%
100.00%
32.04
1,512.29
32.04
1,174.27
1.00
1,200.00
1
6
1
2
7
2
2
1
1
1
5
1
1
1
1
1
2
5
3
100.00%
7
1
1
100.00%
100.00%
100.00%
3.30
84.51
4.29
51.14
2.90
944.10
2.31
73.37
5.46
257.71
5.46
200.11
100.00%
100.00%
100.00%
100.00%
100.00%
26.40
3,588.29
16.80
5,469.24
224.00
7,114.24
688.27
3,441.35
236.00
2,690.40
32.00
1,363.52
320.00
3,468.80
299.80
11,644.23
2.00
983.72
7.20
2,343.96
2.68
872.47
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
65.40
1,728.52
1.00
349.22
100.00%
100.00%
1,483.04
26,828.19
1,483.04
90,124.34
2,000.00
12,760.00
100.00%
100.00%
100.00%
304.94
4,433.83
158.22
1,814.78
304.94
6,358.00
158.22
2,816.32
516.68
7,879.37
73.46
1,569.84
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1
1
1
2
1
2
2
7
3
7
4
11
7
1
1
1
1
1
13
60
10
15
8
15
14
15
7
13.50
376.65
33.10
1,379.28
24.75
643.75
100.00%
2
6
4
100.00%
100.00%
100.00%
27.36
1,371.56
304.94
3,275.06
158.22
1,803.71
516.68
5,890.15
73.46
788.96
33.10
446.85
13.50
207.09
309.84
5,270.38
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
26.04
4,529.66
5.66
710.39
26.40
2,159.78
100.00%
100.00%
100.00%
1.00
15,000.00
1.00
267.00
1.00
165.00
100.00%
100.00%
100.00%
20.00
9,622.00
20.00
5,978.60
1.00
30,000.00
100.00%
100.00%
100.00%
1,412.00
9,347.44
1,412.00
20,601.08
14.00
749.98
680.00
34,591.60
100.00%
100.00%
100.00%
100.00%
8
5
15
2
2
1
15
14
1
1
1
1
1
15
2
1
15
20
2
17
198.75
10,774.24
100.00%
0.40
128.65
90.00
4,244.40
100.00%
1
9
100.00%
20
100.00%
309.84
13,069.05
6.75
1,279.40
81.93
3,259.99
100.00%
100.00%
22.50
995.18
22.50
995.18
100.00%
100.00%
7.00
306.88
12.00
2,910.12
21.00
1,111.53
223.20
9,311.90
100.00%
100.00%
100.00%
100.00%
60.52
760.74
105.24
1,289.19
13.20
160.38
1.00
46.24
11.00
366.96
11.00
373.23
1.00
28.93
1.00
366.13
1.00
1,200.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
5.00
83.40
1.00
1,200.00
19
100.00%
100.00%
1
7
3
3
1
12
6
3
4
6
1
1
2
2
1
1
1
1
1
22.00
507.76
80.18
974.19
100.00%
3
5
100.00%
100.00%
4.00
178.80
20.00
537.40
5.00
134.85
100.00%
3
1
100.00%
100.00%
1.00
839.31
1.00
168.93
4.00
49.32
4.00
107.88
6.00
161.22
5.00
182.90
100.00%
100.00%
100.00%
100.00%
100.00%
22.00
1,390.62
13.00
879.97
5.00
345.30
80.00
1,448.80
35.00
648.55
100.00%
1
5
4
2
4
100.00%
100.00%
100.00%
100.00%
100.00%
3.00
414.33
7.00
460.88
13.00
809.64
100.00%
100.00%
5.00
144.85
23.00
834.21
1
1
1
1
1
100.00%
100.00%
1
2
1
1
21.00
719.67
100.00%
13.00
1,806.09
13.00
2,326.09
3.00
408.09
13.00
701.09
6.00
300.84
5.00
216.20
13.00
308.62
1.00
184.74
1.00
129.74
100.00%
1
2
2
1
2
1
1
1
1
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1.00
750.00
39.95
1,023.12
1.76
51.50
100.00%
100.00%
22.00
17,384.40
4.00
4,650.96
100.00%
100.00%
1.00
1,200.00
22.00
695.64
4.00
376.68
1.00
300.00
249.70
22,026.04
100.70
2,497.36
298.00
3,984.26
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
201.40
3,671.52
605.20
9,065.90
26.00
1,052.74
100.00%
100.00%
100.00%
1
10
1
5
1
1
2
1
1
9
6
1
2
4
1.00
550.00
1.00
694.66
2.00
675.72
1.00
847.85
100.00%
100.00%
100.00%
100.00%
44.00
7,322.04
8.00
2,596.88
1.00
612.31
100.00%
100.00%
100.00%
15.00
858.60
6.00
382.92
8.00
614.80
100.00%
100.00%
100.00%
100.00%
18.00
94.79
1,453.68
1.00
500.00
1.00
750.00
100.00%
100.00%
859,031.94
85903.19376
85903.19376
1,030,838.33
185550.8985
1,216,389.22
1
3
1
1
3
2
100.00%
1.00
1
1
1
1
100.00%
1
1