Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Item
Descripcin
01
Unidad
Metrado
01.01
LINEA DE CONDUCCION
01.01.01
OBRAS PRELIMINARES
01.01.01.01
und
1.00
01.01.01.02
GLB
1.00
01.01.01.03
GLB
1.00
01.01.02
01.01.02.01
m3
3.10
01.01.02.02
m3
10.00
01.01.02.03
m3
3.10
01.01.02.04
m2
32.00
01.01.02.05
01.01.03
PRE - SEDIMENTADOR
01.01.03.01
LIMPIEZA DE PRE-SEDIMENTADOR
GLB
1.00
01.01.03.02
ML
5.00
01.02
01.02.01
01.02.01.01
m2
1,317.50
01.02.02
01.02.02.01
m2
96.29
01.02.02.02
GLB
1.00
01.02.02.03
und
1.00
01.02.02.04
und
1.00
01.02.02.05
pza
5.00
01.02.02.06
GLB
2.00
01.02.03
FILTROS DE AGREGADOS
01.02.03.01
FILTRO DE GRAVA
m3
8.04
01.02.03.02
ARENA GRUESA
m3
5.44
01.02.03.03
und
5.00
01.02.03.04
und
1.00
01.02.04
CARPINTERIA METALICA
01.02.04.01
und
2.00
01.02.04.02
und
1.00
01.02.04.03
und
1.00
01.02.04.04
und
1.00
01.02.05
CARPINTERIA DE MADERA
01.02.05.01
UND
1.00
01.02.05.02
UND
3.00
01.02.05.03
UND
3.00
01.02.05.04
und
3.00
01.02.05.05
und
1.00
01.02.06
01.02.06.01
M2
23.92
01.02.07
PINTURA EN MUROS
1,821.00
01.02.07.01
m2
300.28
01.02.07.02
m2
154.62
01.02.07.03
115.66
01.02.07.04
m2
15.16
01.02.07.05
10.08
01.02.07.06
m2
24.09
01.02.08
01.02.08.01
m2
35.97
01.02.09
INSTALACIONES ELECTRICAS
01.02.09.01
pto
16.00
01.02.09.02
pto
11.00
01.02.09.03
POZO A TIERRA
GLB
1.00
01.02.09.04
und
1.00
01.02.09.05
TAB. DISTRIBUCION
UND
01.02.09.06
167.00
01.02.09.07
174.00
01.02.09.08
und
2.00
01.02.09.09
und
12.00
01.02.10
ALIMENTACION ELECTRICA
01.02.10.01
TRAZO Y REPLANTEO
m2
350.00
01.02.10.02
380.00
01.02.10.03
ILUMINACION EXTERIOR
und
3.00
01.02.10.04
und
24.00
01.02.10.05
und
9.00
01.02.10.06
und
1.00
01.02.10.07
und
1.00
01.02.10.08
und
21.00
01.02.10.09
28.00
01.02.10.10
und
6.00
01.02.10.11
und
2.00
01.02.11
INSTALACIONES SANITARIAS
01.02.11.01
pza
2.00
01.02.11.02
6.00
01.02.11.03
pza
2.00
01.02.11.04
pza
1.00
01.02.11.05
und
2.00
01.02.11.06
und
2.00
01.02.11.07
und
1.00
01.02.12
01.02.12.01
m2
1.80
01.02.12.02
m2
10.00
01.02.13
01.02.13.01
12.00
01.02.14
CERRAJERIA
01.02.14.01
pza
15.00
01.02.14.02
pza
12.00
01.02.14.03
pza
6.00
01.03
CERCO PERIMETRICO
01.03.01
TRABAJOS PRELIMINARES
01.03.01.01
m2
252.00
01.03.01.02
TRAZO Y REPLANTEO
m2
252.00
01.03.02
MOVIMIENTO DE TIERRAS
1.00
01.03.02.01
EXCAVACION MANUAL
m3
01.03.02.02
m3
46.68
6.11
01.03.02.03
m3
63.35
01.03.03
01.03.03.01
m2
26.44
01.03.03.02
m3
28.68
01.03.03.03
m3
10.76
01.03.04
01.03.04.01
m3
13.22
01.03.04.02
m3
7.53
01.03.04.03
m3
2.69
01.03.04.04
m2
95.60
01.03.04.05
m2
102.30
01.03.04.06
m2
35.85
01.03.04.07
kg
978.09
01.03.04.08
kg
282.53
01.03.05
MUROS DE ALBAILERIA
01.03.05.01
m2
281.97
01.03.06
ENLUCIDOS Y MOLDURAS
01.03.06.01
m2
295.00
01.03.07
01.03.07.01
119.50
01.03.08
PINTURA
01.03.08.01
PINTURA LATEX
m2
70.99
01.03.08.02
PINTURA ESMALTE
m2
52.75
01.04
01.04.01
MOVIMIENTO DE TIERRAS
01.04.01.01
1,049.75
01.04.01.02
1,049.75
01.04.01.03
1,049.75
01.04.01.04
1,049.75
01.04.01.05
1,049.75
01.04.01.06
RELLENO Y COMP. DE ZANJA (PL) P/TUB T-NORMAL DN 200 -110mm DE 1.00 a 1.60m
1,049.75
01.04.01.07
und
11.00
01.04.01.08
pto
20.00
01.04.01.09
pto
8.00
01.04.02
TUBERIA PVC
01.04.02.01
1,049.75
01.04.02.02
1,049.75
01.04.03
01.04.03.01
und
4.00
01.04.03.02
und
1.00
01.04.03.03
und
1.00
01.04.03.04
und
2.00
01.04.04
01.04.04.01
und
3.00
01.04.04.02
und
3.00
01.05
01.05.01
01.05.01.01
165.00
01.05.01.02
165.00
01.05.01.03
165.00
01.05.01.04
165.00
01.05.01.05
RELLENO Y COMP. DE ZANJA (PL) P/TUB T-NORMAL DN 200 -110mm DE 1.00 a 1.60m
165.00
01.05.01.06
und
02
SISTEMA DE ALCANTARILLADO
02.01
REDES COLECTORAS
02.01.01
TRABAJOS PRELIMINARES
02.01.01.01
02.01.01.02
und
02.01.02
MOVIMIENTO DE TIERRAS
02.01.02.01
02.01.02.02
209.48
02.01.02.03
4,537.09
02.01.02.04
790.45
02.01.02.05
165.71
02.01.02.06
m3
79.52
02.01.02.07
m3
152.68
02.01.02.08
m3
13.25
02.01.02.09
m3
35.34
02.01.02.10
m3
17.67
02.01.03
02.01.03.01
02.01.03.02
209.48
02.01.03.03
4,537.09
02.01.03.04
790.45
02.01.03.05
165.71
02.01.04
CAMA DE APOYO
02.01.04.01
7,716.66
02.01.05
RELLENO DE PROTECCION
02.01.05.01
7,716.66
02.01.06
02.01.06.01
RELLENO Y COMP. DE ZANJA (PL) P/TUB T-NORMAL DN 200 -110mm DE 0.80 a 1.00m
2,031.58
02.01.06.02
RELLENO Y COMP. DE ZANJA (PL) P/TUB T-NORMAL DN 200 -110mm DE 1.00 a 1.30m
209.48
02.01.06.03
RELLENO Y COMP. DE ZANJA (PL) P/TUB T-NORMAL DN 200 -110mm DE 1.31 a 1.65m
4,537.09
02.01.06.04
RELLENO Y COMP. DE ZANJA (PL) P/TUB T-NORMAL DN 200 -110mm DE 1.66 a 2.10m
790.45
02.01.06.05
RELLENO Y COMP. DE ZANJA (PL) P/TUB T-NORMAL DN 200 -110mm DE 2.11 a 2.60m
165.71
02.01.07
02.01.07.01
2,850.69
02.01.07.03
1,050.37
02.01.07.04
3,815.60
02.01.08
7,716.66
02.01.08.01
02.01.08.02
und
50.00
02.01.08.03
und
72.00
02.01.08.04
und
5.00
02.01.08.05
und
10.00
02.01.08.06
und
4.00
02.02
m3
17.63
02.02.01
CONEXIONES DOMICILIARIAS
02.02.01.01
505.00
02.02.01.02
505.00
02.02.01.03
505.00
02.02.01.04
505.00
33.00
7,716.66
20.00
2,031.58
2,031.58
02.02.01.05
505.00
02.02.01.06
und
101.00
02.02.02
02.02.02.01
ML
14.00
02.02.02.02
ML
14.00
02.03
PLANTA DE TRATAMIENTO
02.03.01
02.03.01.01
und
1.00
02.03.01.02
und
1.00
02.03.01.03
GLB
4.00
02.03.01.04
und
1.00
02.04
02.04.01
EXCAVACION MANUAL
m3
27.00
02.04.01.01
m3
13.50
02.04.01.02
m3
16.20
02.04.02
m3
10.13
02.04.02.01
ACERO
kg
1,699.65
02.04.02.02
m2
13.50
02.04.02.03
und
02.04.02.04
ALAMBRE DE PUAS N 16
02.04.03
FLETE TERRESTRE
02.04.03.01
FLETE TERRESTRE
02.04.03.02
INTERVENCION SOCIAL
02.04.03.03
GASTOS PREOPERATIVOS
02.04.03.04
1.00
6,000.00
GLB
1.00
CAPACITACION
GLB
1.00
EDUCACION SANITARIA
GLB
1.00
GLB
1.00
GLB
1.00
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
8.00%
4.0%
19%
PRESUPUESTO GENERAL
Parcial
Metrado
769.84
769.84
2,621.97
2,621.97
3,400.00
3,400.00
81.00
251.10
361.86
3,618.60
288.50
894.35
2 MES
Parcial
Metrado
3 MES
Parcial
Metrado
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
1.00
1.00
1.00
S/. 769.84
S/. 2,621.97
S/. 3,400.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
3.10
10.00
3.10
32.00
1,821.00
S/. 251.10
S/. 3,618.60
S/. 894.35
S/. 887.68
S/. 6,300.66
0.00
0.00
0.00
0.00
0.00
27.74
887.68
3.46
6,300.66
1,008.40
1,008.40
19.77
98.85
0.00
0.00
S/. 0.00
S/. 0.00
1.00
5.00
S/. 1,008.40
S/. 98.85
0.00
0.00
1.91
2,516.43
0.00
S/. 0.00
1,317.50
S/. 2,516.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
96.29
1.00
1.00
1.00
5.00
2.00
S/. 18,372.13
S/. 8,000.00
S/. 476.00
S/. 821.76
S/. 1,800.05
S/. 252.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
8.04
5.44
5.00
1.00
S/. 1,393.98
S/. 507.99
S/. 1,004.70
S/. 130.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
2.00
1.00
1.00
1.00
S/. 891.06
S/. 435.53
S/. 515.53
S/. 515.53
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
1.00
3.00
3.00
3.00
1.00
S/. 242.45
S/. 727.35
S/. 727.35
S/. 727.35
S/. 787.35
0.00
0.00
0.00
0.00
0.00
S/. 57.17
0.00
S/. 0.00
0.00
190.80
18,372.13
8,000.00
8,000.00
476.00
476.00
821.76
821.76
360.01
1,800.05
126.09
252.18
173.38
1,393.98
93.38
507.99
200.94
1,004.70
130.46
130.46
445.53
891.06
435.53
435.53
515.53
515.53
515.53
515.53
242.45
242.45
242.45
727.35
242.45
727.35
242.45
727.35
787.35
787.35
0.00
0.00
0.00
0.00
0.00
2.39
57.17
23.92
7.58
2,276.12
7.76
1,199.85
1.41
163.08
12.97
196.63
13.03
131.34
7.48
180.19
0.00
115.97
115.66
15.16
0.00
24.09
11.81
424.81
35.97
S/. 424.81
0.00
S/. 0.00
0.00
25.09
401.44
23.91
263.01
2,045.63
2,045.63
173.87
173.87
353.01
353.01
2.81
469.27
2.53
440.22
89.52
179.04
70.51
846.12
10.67
11.00
1.00
1.00
1.00
167.00
174.00
2.00
12.00
S/. 267.63
S/. 263.01
S/. 2,045.63
S/. 173.87
S/. 353.01
S/. 469.27
S/. 440.22
S/. 179.04
S/. 846.12
5.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 133.81
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
350.00
380.00
3.00
24.00
9.00
1.00
1.00
21.00
28.00
6.00
2.00
S/. 199.50
S/. 8,481.60
S/. 2,304.66
S/. 1,931.28
S/. 238.14
S/. 91.69
S/. 1,284.87
S/. 1,212.54
S/. 869.96
S/. 44.16
S/. 25.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
6.00
2.00
1.00
2.00
2.00
1.00
S/. 534.70
S/. 706.08
S/. 311.38
S/. 250.73
S/. 66.58
S/. 108.30
S/. 33.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.57
199.50
22.32
8,481.60
768.22
2,304.66
80.47
1,931.28
26.46
238.14
91.69
91.69
1,284.87
1,284.87
57.74
1,212.54
31.07
869.96
7.36
44.16
12.72
25.44
267.35
534.70
117.68
706.08
155.69
311.38
250.73
250.73
33.29
66.58
54.15
108.30
33.65
33.65
S/. 0.00
S/. 899.89
S/. 163.08
S/. 196.63
S/. 0.00
S/. 180.19
300.28
38.65
0.00
0.00
10.08
0.00
S/. 2,276.12
S/. 299.96
S/. 0.00
S/. 0.00
S/. 131.34
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.42
24.16
37.03
370.30
0.00
10.00
S/. 0.00
S/. 370.30
1.80
0.00
S/. 24.16
S/. 0.00
0.00
0.00
17.03
204.36
12.00
S/. 204.36
0.00
S/. 0.00
0.00
63.08
946.20
5.59
67.08
18.27
109.62
15.00
12.00
6.00
S/. 946.20
S/. 67.08
S/. 109.62
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
1.91
481.32
3.21
808.92
252.00
252.00
S/. 481.32
S/. 808.92
0.00
0.00
S/. 0.00
S/. 0.00
0.00
0.00
26.76
1,249.16
62.49
381.81
23.87
1,512.16
32.96
871.46
224.70
6,444.40
180.04
1,937.23
288.50
3,813.97
300.08
2,259.60
46.68
6.11
63.35
S/. 1,249.16
S/. 381.81
S/. 1,512.16
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
26.44
28.68
10.76
S/. 871.46
S/. 6,444.40
S/. 1,937.23
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
S/. 3,813.97
S/. 0.00
S/. 0.00
S/. 2,651.94
S/. 0.00
S/. 0.00
S/. 3,883.02
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
7.53
2.69
0.00
102.30
35.85
0.00
282.53
275.80
741.90
27.74
2,651.94
31.17
3,188.69
34.58
1,239.69
3.97
3,883.02
3.97
1,121.64
13.22
0.00
0.00
95.60
0.00
0.00
978.09
0.00
47.64
13,433.05
187.98
S/. 8,955.37
0.00
S/. 0.00
93.99
18.63
5,495.85
110.62
S/. 2,060.94
0.00
S/. 0.00
184.38
34.36
4,106.02
0.00
S/. 0.00
0.00
S/. 0.00
119.50
4.18
296.74
4.18
220.50
0.00
0.00
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
70.99
52.75
0.00
0.00
0.00
0.00
0.00
0.00
11.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 175.01
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
1,049.75
1,049.75
1,049.75
1,049.75
291.60
299.93
0.00
20.00
8.00
0.00
0.00
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
1,049.75
1,049.75
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
4.00
1.00
1.00
2.00
0.00
0.00
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
3.00
3.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
165.00
153.21
110.00
1.09
1,144.23
15.91
16,701.52
2.40
2,519.40
2.46
2,582.39
7.40
7,768.15
17.10
17,950.73
15.91
175.01
45.92
918.40
71.38
571.04
10.36
10,875.41
1.54
1,616.62
33.69
134.76
37.06
37.06
35.37
35.37
63.65
127.30
189.69
569.07
1,237.47
3,712.41
1.09
179.85
15.91
2,625.15
2.40
396.00
2.46
405.90
17.10
2,821.50
160.48
5,295.84
1.65
12,732.49
15.91
318.20
16.45
33,419.49
21.26
4,453.54
26.16
118,690.27
43.40
34,305.53
43.40
7,191.81
27.28
2,169.31
27.28
4,165.11
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
7,716.66
20.00
S/. 12,732.49
S/. 318.20
0.00
0.00
0.00
0.00
716.05
439.14
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 18,731.87
S/. 19,058.63
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
2,031.58
209.48
3,821.04
0.00
0.00
79.52
152.68
13.25
35.34
17.67
S/. 33,419.49
S/. 4,453.54
S/. 99,958.41
S/. 0.00
S/. 0.00
S/. 2,169.31
S/. 4,165.11
S/. 397.63
S/. 1,159.86
S/. 579.93
0.00
0.00
0.00
351.31
165.71
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 14,518.69
S/. 1,513.71
S/. 0.00
2,031.58
209.48
0.00
0.00
0.00
S/. 4,875.79
S/. 573.98
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
395.22
165.71
30.01
397.63
32.82
1,159.86
32.82
579.93
2.40
4,875.79
2.74
573.98
3.20
14,518.69
3.83
3,027.42
4.79
793.75
0.00
0.00
4,537.09
395.22
0.00
2.46
18,982.98
4,085.29
S/. 10,049.81
0.00
S/. 0.00
3,631.37
7.40
57,103.28
1,753.79
S/. 12,978.02
0.00
S/. 0.00
5,962.87
17.10
34,740.02
17.10
3,582.11
21.28
96,549.28
24.97
19,737.54
28.25
4,681.31
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
2,031.58
209.48
716.38
0.00
0.00
13.38
38,142.23
13.38
14,053.95
13.79
52,617.12
2.81
21,683.81
1,140.28
0.00
0.00
0.00
S/. 15,256.89
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
1,710.41
1,050.37
2,209.03
571.60
352.28
17,614.00
407.31
29,326.32
728.92
3,644.60
996.24
9,962.40
1,057.26
4,229.04
292.38
5,154.66
0.00
56.00
5.00
10.00
4.00
0.00
S/. 0.00
S/. 22,809.36
S/. 3,644.60
S/. 9,962.40
S/. 4,229.04
S/. 0.00
50.00
16.00
0.00
0.00
0.00
0.00
S/. 17,614.00
S/. 6,516.96
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
505.00
96.19
0.00
0.00
1.09
550.45
15.91
8,034.55
4.79
2,418.95
2.46
1,242.30
21.28
10,746.40
105.51
10,656.51
21.61
302.54
399.31
5,590.34
346.51
346.51
346.51
346.51
412.05
1,648.20
126.42
126.42
25.23
681.21
23.87
322.25
292.38
4,736.56
308.28
3,122.88
3.76
6,390.68
28.95
390.83
0.00
0.00
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
19.42
11.65
0.00
0.00
S/. 0.00
S/. 0.00
14.00
14.00
S/. 302.54
S/. 5,590.34
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
1.00
1.00
4.00
1.00
S/. 346.51
S/. 346.51
S/. 1,648.20
S/. 126.42
0.00
0.00
0.00
0.00
S/. 170.30
S/. 322.25
S/. 4,736.56
S/. 3,122.88
S/. 6,390.68
S/. 390.83
S/. 288.33
S/. 9,120.00
20.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 510.91
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
288.33
288.33
1.52
9,120.00
6.75
13.50
16.20
10.13
1,699.65
13.50
1.00
6,000.00
34,022.83
34,022.83
0.00
S/. 0.00
1.00
S/. 34,022.83
0.00
2,456.23
2,456.23
2,456.23
2,456.23
4,000.00
4,000.00
0.71
0.07
0.00
S/. 1,743.13
S/. 179.72
S/. 0.00
0.29
0.00
1.00
S/. 713.10
S/. 0.00
S/. 4,000.00
0.00
0.63
0.00
3,377.31
3,377.31
0.00
S/. 0.00
221,796.80
0.00
S/. 0.00
300,104.08
0.00
1,014,769.06
81,181.52
17,743.74
40,590.76
8,871.87
24,008.33
12,004.16
1,136,541.35
215,942.86
248,412.41
47,198.36
336,116.57
63,862.15
1,352,484.20
295,610.77
21.86%
21.86%
399,978.71
29.57%
51.43%
3 MES
4 MES
Pacial
Metrado
Parcial
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,259.60
S/. 741.90
S/. 0.00
S/. 3,188.69
S/. 1,239.69
S/. 0.00
S/. 1,121.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 4,477.68
0.00
S/. 0.00
S/. 3,434.91
0.00
S/. 0.00
S/. 4,106.02
0.00
S/. 0.00
S/. 296.74
S/. 220.50
0.00
0.00
S/. 0.00
S/. 0.00
S/. 1,144.23
S/. 16,701.52
S/. 2,519.40
S/. 2,582.39
S/. 2,157.82
S/. 5,128.78
S/. 0.00
S/. 918.40
S/. 571.04
0.00
0.00
0.00
0.00
758.15
749.82
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,610.33
S/. 12,821.95
S/. 0.00
S/. 0.00
S/. 0.00
S/. 10,875.41
S/. 1,616.62
0.00
0.00
S/. 0.00
S/. 0.00
S/. 134.76
S/. 37.06
S/. 35.37
S/. 127.30
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 569.07
S/. 3,712.41
0.00
0.00
S/. 0.00
S/. 0.00
S/. 179.85
S/. 2,437.64
S/. 264.00
0.00
11.79
55.00
S/. 0.00
S/. 187.51
S/. 132.00
S/. 0.00
S/. 0.00
S/. 0.00
165.00
165.00
33.00
S/. 405.90
S/. 2,821.50
S/. 5,295.84
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 15,246.90
S/. 7,191.81
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,513.71
S/. 793.75
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 8,933.17
0.00
S/. 0.00
S/. 44,125.26
0.00
S/. 0.00
S/. 34,740.02
S/. 3,582.11
S/. 15,244.62
S/. 0.00
S/. 0.00
0.00
0.00
3,820.71
790.45
165.71
S/. 0.00
S/. 0.00
S/. 81,304.66
S/. 19,737.54
S/. 4,681.31
S/. 22,885.34
S/. 14,053.95
S/. 30,462.54
S/. 1,606.21
0.00
0.00
1,606.57
7,145.05
S/. 0.00
S/. 0.00
S/. 22,154.58
S/. 20,077.60
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
17.63
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,154.66
S/. 550.45
S/. 1,530.39
S/. 0.00
S/. 0.00
0.00
408.81
505.00
505.00
S/. 0.00
S/. 6,504.16
S/. 2,418.95
S/. 1,242.30
S/. 413.32
S/. 1,229.60
485.58
89.35
S/. 10,333.08
S/. 9,426.91
S/. 0.00
S/. 0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 1,557.61
S/. 0.00
0.00
0.29
0.00
S/. 0.00
S/. 718.90
S/. 0.00
S/. 0.00
278,461.20
1.00
S/. 3,377.31
214,406.99
22,276.90
17,152.56
11,138.45
8,576.28
311,876.54
59,256.54
240,135.83
45,625.81
371,133.09
27.44%
78.87%
285,761.64
21.13%
100.00%