HHHHY

Item Item
Descripción
Alterno Und.
01 OBRAS PROVISIONALES
01.01 OFICINAS DE OBRAS glb
01.02 ALMACEN DE OBRA glb
VESTUARIO Y VIVIENDA FUERA DE PLANTA
01.03 glb
INSTALACIONES ELECTRICAS PARA OBRA, TABLEROS, TRANSFORMADORES
01.04 glb
SS.HH
01.05 mes
TALLER DE CARPINTERIA Y ACERO
01.06 glb
MANEJO DE RESIDUOS SOLIDOS
01.07 glb
SEGURIDAD DURANTE LA OBRA
01.08 glb
VIGILANCIA PERMANENTE
01.09 glb
PROTOCOLO COVID (IMPLEMENTACIÓN DE PROTOCOLO, LIMPIEZA, DESINFECCION)
01.10 glb
02 TRABAJOS PRELIMINARES
MOVILIZACIÓN Y DESMOVILIZACIÓN DE EQUIPOS
02.01 glb
TRAZO Y REPLANTEO
02.02 mes
CERCO Y SEÑALIZACIÓN PERMANENTE EN OBRA
02.03 mes
TRANSPORTE VERTICAL EN OBRA
02.04 mes
LIMPIEZA PERMANENTE EN OBRA
02.05 mes
03 ALIMENTACION Y DOSIFICACION DE ARCILLA CRUDA
03.01 MOVIMIENTO DE TIERRAS
EXCAVACION CON EQUIPO
03.01.01 m3
03.01.02 RELLENO Y COMPACTACION CON MATERIAL PROPIO m3
ELIMINACION DE EXCEDENTES
03.01.03 m3
03.01.04 DEMOLICION DE LOSA MACIZA m3
03.01.05 SEGREGACIÓN DE MATERIAL DE DEMOLICIÓN m3
03.02 CIMENTACION DE TORRES DE TRANSFERENCIA
03.02.01 SOLADO m2
03.02.02 ZAPATAS
03.02.02.01 CONCRETO FC=280KG/CM2 m3
03.02.02.02 ENCOFRADO Y DESENCOFRADO m2
03.02.02.03 ACERO CORRUGADO FY = 4200 KG/CM2 kg
03.02.03 PEDESTALES
03.02.03.01 ESCARIFICADO DE BASES(RETIRO DE RECUBRIMIENTO) m2
03.02.03.02 PUENTE ADHERENTE EN ZAPATAS EXISTENTES m2
03.02.03.03 DOWELLS 1 X 725 mm und
03.02.03.04 CONCRETO FC=280KG/CM2 . m3
INSTALACIÓN DE INSERTOS METÁLICOS
03.02.03.07 kg
03.03 CIMENTACION DE PORTICOS
03.03.01 SOLADO m2
03.03.02 ZAPATAS
03.03.03 PEDESTALES
03.03.03.04 kg
03.04 CIMENTACION DE TOLVA DE ALIMENTACION
03.04.01 SOLADO m2
03.04.02 CALZADURA EN CIMENTACIÓN
03.04.03 ZAPATAS
03.04.04 COLUMNAS
03.04.04.04 kg
03.04.05 VIGAS
04 RETORNO DE POLVO DE ARCILLA
04.01 REFORZAMIENTO DE INTERCAMBIADOR
04.01.01 DOWELLS 1 X 300 mm und
04.01.02 DEMOLICION DE LOSA PARA CONECTORES und
04.01.03 SUMINISTRO Y MONTAJE DE VIGAS METALICAS kg
04.01.04 RELLENO CON GROUTING EN VIGAS METALICAS m2
04.01.05 CONCRETO PARA REPOSICIÓN EN CONECTORES und
05 SISTEMA DE COMBUSTION
05.01.01 EXCAVACIÓN MANUAL m3
05.01.02 RELLENO COMPACTADO CON MATERIAL PROPIO m3
05.01.03 m3
05.02 REFORZAMIENTO DE EDIFICIO DE CABEZAL DEL HORNO I
05.03 CIMENTACION DE VENTILADOR
05.03.01 SOLADO m2
05.03.02 BASES
05.03.02.04 kg
05.04 CIMENTACION DE CAMARA DE GAS
05.04.01 SOLADO m2
05.04.02 ZAPATAS
05.04.03 PEDESTALES
05.04.03.04 kg
05.05 CIMENTACION DE BOMBAS
05.05.01 SOLADO m2
05.05.02 BASES
05.05.02.04 kg
06 TRANSPORTE DE ARCILLA CALCINADA A SILOS
06.01.01 m3
06.01.03 m3
06.01.04 DEMOLICION DE LOSA MACIZA m3
06.01.05 DEMOLICIÓN DE ZAPATA m3
06.02 FOSA 1
06.02.01 SOLADO m2
06.02.02.01 CONCRETO FC' = 140 kg/cm2 m3
06.02.03 LOSA DE PISO
06.02.04 MUROS
06.02.04.04 kg
06.03 TUNEL
06.03.01 SOLADO m2
06.03.02 CONCRETO FC=280KG/CM2 . m3
06.03.03 ENCOFRADO Y DESENCOFRADO m2
06.03.04 ACERO CORRUGADO FY = 4200 KG/CM2 kg
06.04 FOSA 2
06.04.01 SOLADO m2
06.04.02.01 CONCRETO FC' = 140 kg/cm2 m3
06.04.04 LOSA DE TECHO
06.04.05 MUROS
06.04.05.04 kg
07 ALMACENAMIENTO DE ALCILLA CALCINADA
07.01.01 m3
07.01.03 m3
07.01.04 DEMOLICION DE MUROS DE ALBAÑILERIA m2
07.02 CIMENTACION DE SILOS Y SOPORTE DE ELEVADOR
07.02.01 SOLADO m2
07.02.02 PLATEA DE CIMENTACIÓN
07.02.02.01 ESCARIFICADO DE BASES(RETIRO DE RECUBRIMIENTO) m2
07.02.02.02 PUENTE ADHERENTE EN ZAPATAS EXISTENTES m2
07.02.02.03 DOWELLS 1 X 500 mm und
07.02.03 PEDESTALES
07.02.03.04 kg
07.02.05 MUROS
08 DOSIFICACION AL MOLINO
08.01 REFORZAMIENTO DE EDIFICIO DEL MOLINO 6
09 NUEVA SUB-ESTACION ELECTRICA
09.01.01 EXCAVACIÓN MANUAL m3
09.01.02 RELLENO COMPACTADO CON MATERIAL PROPIO m3
09.01.03 m3
09.01.04 DEMOLICION DE LOSA DE PISO m3
09.02 CIMENTACION
09.02.01 CIMIENTO CORRIDO
CONCRETO F'C= 210 KG/CM2
09.02.01.01 m3
09.02.02 SOBRECIMIENTO
09.02.02.01 m3
ENCOFRADO Y DESENCOFRADO CARAVISTA
09.02.02.02 m2
09.03 PRIMER PISO (NIVEL 0.00)
09.03.01 COLUMNAS
09.03.01.01 m3
09.03.01.02 m2
09.03.02 VIGAS
09.03.02.01 m3
09.03.02.02 m2
09.03.03 LOSAS DE TECHO
09.03.03.01 m3
09.03.03.02 m2
09.03.04.01 m3
JUNTA JC
09.03.04.02 m
JUNTA JE
09.03.04.03 m
09.03.05 POZA DE TRANSFORMADOR
09.03.05.01 m3
09.03.05.02 m2
09.03.05.04 SUMINISTRO E INSTALACIÓN DE INSERTOS METÁLICOS kg
09.03.05.05 SUMINISTRO Y MONTAJE DE VIGAS METALICAS kg
09.03.06 CANALES ELECTRICOS
09.03.06.01 m3
09.03.06.02 m2
09.03.06.04 SUMINISTRO E INSTALACIÓN DE PLANCHAS ESTRIADAS kg
09.03.07 ESCALERAS
09.03.07.01 m3
09.03.07.02 m2
09.03.08 ALBAÑILERIA
09.03.08.01 MURO DE ALBAÑILERIA DE CONCRETO(PARVA) m2
09.03.08.02 CONCRETO LIQUIDO f'c=140 kg/cm2 m3
09.03.08.04 DOWELLS 5/8" Y 1/2" kg
09.03.08.05 SOLAQUEO DE MUROS m2
09.03.08.06 PINTURA CIELORRASO m2
09.03.08.07 PINTURA MUROS INTERIORES m2
09.03.08.08 REJILLAS DE VENTILACIÓN kg
SUMINISTRO E INSTALACIÓN DE INSERTOS EN PUERTAS
09.03.08.09 und
09.03.08.10 PUERTAS ACANALADAS kg
10 PARTIDAS ADICIONALES
10.01 LABORATORIO DE SUELOS Y CONCRETO mes
10.02 ALIMENTACION Y DOSIFICACION DE ARCILLA CRUDA
10.02.01 CIMENTACION DE TOLVA DE ALIMENTACION
10.02.01.01 EXCAVACIÓN MANUAL m3
10.02.01.02 RELLENO MATERIAL PROPIO(MANUAL) m3
10.03 TRANSPORTE DE ARCILLA CALCINADA A SILOS
10.03.01 FOSA 2
10.03.01.01 RELLENO CON CONCRETO FLUIDO m3
10.03.02 FALSO MURO
10.03.02.02 CONCRETO EN FALSO MURO F'C= 100 kg/cm2 m3
Metrado Precio (S/.) Parcial (S/.) Horas Hombre Parcial HH Horas Máquina Mano de Obra (S/.)
319,180.39 664.0000 12,299.40
1.00 15,665.36 15,665.36 60.0000 60.0000 0.0000 1,228.50
1.00 8,465.36 8,465.36 60.0000 60.0000 0.0000 1,228.50
1.00 72,000.00 72,000.00 0.0000 0.0000 0.0000
1.00 22,587.14 22,587.14 80.0000 80.0000 0.0000 1,638.00
4.00 2,500.00 10,000.00 0.0000 0.0000 0.0000
1.00 8,437.14 8,437.14 80.0000 80.0000 0.0000 1,638.00
1.00 8,000.00 8,000.00 0.0000 0.0000 0.0000
1.00 69,905.39 69,905.39 384.0000 384.0000 0.0000 6,566.40
1.00 14,000.00 14,000.00 0.0000 0.0000 0.0000
1.00 90,120.00 90,120.00 0.0000 0.0000 0.0000
361,114.24 6,240.0000 128,222.40
1.00 97,594.08 97,594.08 384.0000 384.0000 0.0000 8,494.08
4.00 11,755.70 47,022.80 400.0000 1,600.0000 480.0000 32,760.00
4.00 2,954.57 11,818.28 96.0000 384.0000 0.0000 7,862.40
4.00 47,447.17 189,788.68 768.0000 3,072.0000 180.0000 65,425.92
4.00 3,722.60 14,890.40 200.0000 800.0000 0.0000 13,680.00
426,896.03 5,485.5572 116,237.56
27,159.68 350.3816 7,581.04
301.47 12.84 3,870.87 0.1165 35.1213 0.0364 732.85
211.66 73.35 15,525.26 1.0761 227.7673 0.3800 5,007.65
170.32 37.25 6,344.42 0.3111 52.9866 0.1333 1,134.02
1.96 464.95 911.30 10.6666 20.9065 5.3333 428.06
2.55 199.15 507.83 5.3333 13.5999 4.0000 278.46
159,161.27 1,915.4579 40,825.83
63.00 13.97 880.11 0.3000 18.9000 0.1000 377.00
44,867.31 533.5584 11,111.96
57.00 354.37 20,199.09 4.2736 243.5952 0.8846 4,797.64
29.00 89.03 2,581.87 1.4667 42.5343 0.0000 896.66
3,089.00 7.15 22,086.35 0.0801 247.4289 0.0720 5,417.66
113,413.85 1,362.9995 29,336.87
3.24 30.96 100.31 1.1428 3.7027 0.5714 75.81
3.24 46.46 150.53 0.6666 2.1598 0.0000 44.23
16.00 41.83 669.28 0.1933 3.0928 0.1733 71.60
33.00 354.37 11,694.21 4.2736 141.0288 0.8846 2,777.58
113.20 89.03 10,078.20 1.4667 166.0304 0.0000 3,500.04
12,570.00 7.15 89,875.50 0.0801 1,006.8570 0.0720 22,045.99
62.70 13.49 845.82 0.6400 40.1280 0.0000 821.62
49,626.66 610.6629 13,007.90
26.00 13.97 363.22 0.3000 7.8000 0.1000 155.58
13,919.89 172.0639 3,588.30
16.00 354.37 5,669.92 4.2736 68.3776 0.8846 1,346.70
24.00 89.03 2,136.72 1.4667 35.2008 0.0000 742.06
855.00 7.15 6,113.25 0.0801 68.4855 0.0720 1,499.54
35,343.55 430.7990 9,264.02
10.00 354.37 3,543.70 4.2736 42.7360 0.8846 841.70
48.00 89.03 4,273.44 1.4667 70.4016 0.0000 1,484.12
3,814.00 7.15 27,270.10 0.0801 305.5014 0.0720 6,689.22
19.00 13.49 256.31 0.6400 12.1600 0.0000 248.98
190,948.42 2,609.0548 54,822.79
33.26 13.97 464.64 0.3000 9.9780 0.1000 199.03
24,042.29 541.8277 10,641.54
60.00 326.81 19,608.60 7.8131 468.7860 1.6017 9,101.77
49.80 89.03 4,433.69 1.4667 73.0417 0.0000 1,539.77
22,941.58 278.9647 5,879.60
20.00 354.37 7,087.40 4.2736 85.4720 0.8846 1,683.37
33.84 89.03 3,012.78 1.4667 49.6331 0.0000 1,046.30
1,796.00 7.15 12,841.40 0.0801 143.8596 0.0720 3,149.93
86,338.39 1,074.3961 23,021.54
28.81 354.37 10,209.40 4.2736 123.1224 0.8846 2,424.90
152.68 89.03 13,593.10 1.4667 223.9358 0.0000 4,720.73
8,643.00 7.15 61,797.45 0.0801 692.3043 0.0720 15,158.59
54.74 13.49 738.44 0.6400 35.0336 0.0000 717.32
57,161.52 703.8883 15,081.08
19.62 354.37 6,952.74 4.2736 83.8480 0.8846 1,651.40
122.65 89.03 10,919.53 1.4667 179.8908 0.0000 3,792.23
5,495.00 7.15 39,289.25 0.0801 440.1495 0.0720 9,637.45
12,522.33 135.7010 2,798.13
12,522.33 135.7010 2,798.13
16.00 30.21 483.36 0.1933 3.0928 0.1733 71.60
5.00 464.95 2,324.75 10.6666 53.3330 5.3333 1,092.00
341.00 26.83 9,149.03 0.1600 54.5600 0.0600 1,141.53
1.36 35.73 48.59 0.3200 0.4352 0.0000 8.91
5.00 103.32 516.60 4.8560 24.2800 0.0070 484.09
32,043.96 356.7300 7,285.87
827.54 31.7272 560.39
3.14 216.40 679.50 9.5999 30.1437 1.4666 527.15
0.70 55.57 38.90 0.9600 0.6720 0.3200 13.74
2.93 37.25 109.14 0.3111 0.9115 0.1333 19.50
25,808.35 251.4656 5,191.38
16.00 30.21 483.36 0.1933 3.0928 0.1733 71.60
8.00 464.95 3,719.60 10.6666 85.3328 5.3333 1,747.19
771.00 26.83 20,685.93 0.1600 123.3600 0.0600 2,581.00
2.60 35.73 92.90 0.3200 0.8320 0.0000 17.03
8.00 103.32 826.56 4.8560 38.8480 0.0070 774.56
1,402.34 20.2879 424.11
2.47 13.97 34.51 0.3000 0.7410 0.1000 14.78
1,367.83 19.5469 409.33
0.99 354.37 350.83 4.2736 4.2309 0.8846 83.33
6.40 89.03 569.79 1.4667 9.3869 0.0000 197.88
59.00 7.15 421.85 0.0801 4.7259 0.0720 103.48
1.88 13.49 25.36 0.6400 1.2032 0.0000 24.64
2,590.07 33.7882 705.13
5.55 13.97 77.53 0.3000 1.6650 0.1000 33.21
2,085.77 25.8223 539.89
2.23 354.37 790.25 4.2736 9.5301 0.8846 187.69
3.79 89.03 337.42 1.4667 5.5588 0.0000 117.18
134.00 7.15 958.10 0.0801 10.7334 0.0720 235.02
426.77 6.3009 132.03
0.26 354.37 92.14 4.2736 1.1111 0.8846 21.90
2.56 89.03 227.92 1.4667 3.7548 0.0000 79.16
14.00 7.15 100.10 0.0801 1.1214 0.0720 24.55
0.49 13.49 6.61 0.6400 0.3136 0.0000 6.42
1,415.66 19.4611 404.86
4.75 13.97 66.36 0.3000 1.4250 0.1000 28.42
1,349.30 18.0361 376.44
1.38 354.37 489.03 4.2736 5.8976 0.8846 116.14
2.60 89.03 231.48 1.4667 3.8134 0.0000 80.39
83.00 7.15 593.45 0.0801 6.6483 0.0720 145.57
2.62 13.49 35.34 0.6400 1.6768 0.0000 34.34
1,167,485.27 15,107.1776 317,596.25
201,586.71 2,254.5128 48,304.49
2,903.14 12.84 37,276.32 0.1165 338.2158 0.0364 7,057.24
781.82 73.35 57,346.50 1.0761 841.3165 0.3800 18,497.05
2,566.02 37.25 95,584.25 0.3111 798.2888 0.1333 17,084.93
2.00 464.95 929.90 10.6666 21.3332 5.3333 436.80
13.72 464.95 6,379.11 10.6666 146.3458 5.3333 2,996.43
20.44 199.15 4,070.63 5.3333 109.0127 4.0000 2,232.04
173,545.58 2,304.3095 48,329.64
62.64 13.97 875.08 0.3000 18.7920 0.1000 374.84
6,922.92 151.0945 2,986.80
15.25 326.81 4,983.85 7.8131 119.1498 1.6017 2,313.38
21.78 89.03 1,939.07 1.4667 31.9447 0.0000 673.42
31,148.03 369.3269 7,710.28
37.60 354.37 13,324.31 4.2736 160.6874 0.8846 3,164.76
19.10 89.03 1,700.47 1.4667 28.0140 0.0000 590.56
2,255.00 7.15 16,123.25 0.0801 180.6255 0.0720 3,954.96
134,599.55 1,765.0961 37,257.72
92.00 354.37 32,602.04 4.2736 393.1712 0.8846 7,743.55
306.43 89.03 27,281.46 1.4667 449.4409 0.0000 9,474.55
10,120.00 7.15 72,358.00 0.0801 810.6120 0.0720 17,749.04
174.80 13.49 2,358.05 0.6400 111.8720 0.0000 2,290.58
151,597.19 1,845.1605 39,367.83
49.30 13.97 688.72 0.3000 14.7900 0.1000 295.01
75.15 354.37 26,630.91 4.2736 321.1610 0.8846 6,325.30
249.20 89.03 22,186.28 1.4667 365.5016 0.0000 7,705.05
14,278.50 7.15 102,091.28 0.0801 1,143.7079 0.0720 25,042.47
640,755.79 8,703.1948 181,594.29
103.90 13.97 1,451.48 0.3000 31.1700 0.1000 621.74
50,413.37 1,175.4617 22,932.25
142.00 326.81 46,407.02 7.8131 1,109.4602 1.6017 21,540.88
45.00 89.03 4,006.35 1.4667 66.0015 0.0000 1,391.37
76,129.62 894.5500 18,669.38
94.00 354.37 33,310.78 4.2736 401.7184 0.8846 7,911.88
28.00 89.03 2,492.84 1.4667 41.0676 0.0000 865.74
5,640.00 7.15 40,326.00 0.0801 451.7640 0.0720 9,891.76
3,890.22 62.4814 1,316.32
0.42 354.37 148.84 4.2736 1.7949 0.8846 35.36
40.00 89.03 3,561.20 1.4667 58.6680 0.0000 1,236.76
25.20 7.15 180.18 0.0801 2.0185 0.0720 44.20
508,871.10 6,539.5317 138,054.60
375.00 354.37 132,888.75 4.2736 1,602.6000 0.8846 31,563.39
802.35 89.03 71,433.22 1.4667 1,176.8067 0.0000 24,807.96
41,250.00 7.15 294,937.50 0.0801 3,304.1250 0.0720 72,346.65
712.50 13.49 9,611.63 0.6400 456.0000 0.0000 9,336.60
739,625.99 9,113.0843 194,963.38
106,688.32 1,404.1482 30,620.73
1,315.24 12.84 16,887.68 0.1165 153.2255 0.0364 3,197.22
1,059.03 73.35 77,679.85 1.0761 1,139.6222 0.3800 25,055.55
308.94 37.25 11,508.02 0.3111 96.1112 0.1333 2,056.97
1.14 278.97 318.03 6.4000 7.2960 3.2000 149.38
1.48 199.15 294.74 5.3333 7.8933 4.0000 161.61
632,937.67 7,708.9361 164,342.65
175.78 13.97 2,455.65 0.3000 52.7340 0.1000 1,051.87
171,577.17 1,966.5439 41,512.33
28.44 30.96 880.50 1.1428 32.5012 0.5714 665.47
28.44 46.46 1,321.32 0.6666 18.9581 0.0000 388.17
236.00 35.17 8,300.12 0.1933 45.6188 0.1733 1,056.15
158.20 354.37 56,061.33 4.2736 676.0835 0.8846 13,315.55
36.08 89.03 3,212.20 1.4667 52.9185 0.0000 1,115.56
14,238.00 7.15 101,801.70 0.0801 1,140.4638 0.0720 24,971.43
409,645.55 5,058.3367 108,442.43
140.00 354.37 49,611.80 4.2736 598.3040 0.8846 11,783.66
632.00 89.03 56,266.96 1.4667 926.9544 0.0000 19,540.89
41,983.00 7.15 300,178.45 0.0801 3,362.8383 0.0720 73,632.22
266.00 13.49 3,588.34 0.6400 170.2400 0.0000 3,485.66
11,339.84 132.2555 2,787.61
11.00 354.37 3,898.07 4.2736 47.0096 0.8846 925.86
4.00 89.03 356.12 1.4667 5.8668 0.0000 123.67
991.00 7.15 7,085.65 0.0801 79.3791 0.0720 1,738.08
37,919.46 499.0660 10,548.41
22.00 354.37 7,796.14 4.2736 94.0192 0.8846 1,851.72
144.00 89.03 12,820.32 1.4667 211.2048 0.0000 4,452.35
2,420.00 7.15 17,303.00 0.0801 193.8420 0.0720 4,244.34
9,195.41 91.5422 1,893.41
9,195.41 91.5422 1,893.41
16.00 30.21 483.36 0.1933 3.0928 0.1733 71.60
3.00 464.95 1,394.85 10.6666 31.9998 5.3333 655.20
260.00 26.83 6,975.80 0.1600 41.6000 0.0600 870.38
0.88 35.73 31.44 0.3200 0.2816 0.0000 5.77
3.00 103.32 309.96 4.8560 14.5680 0.0070 290.46
195,252.30 3,149.7747 63,952.35
13,254.05 390.4071 7,338.66
23.15 216.40 5,009.66 9.5999 222.2377 1.4666 3,886.50
11.50 55.57 639.06 0.9600 11.0400 0.3200 225.74
31.92 37.25 1,189.02 0.3111 9.9303 0.1333 212.52
13.80 464.95 6,416.31 10.6666 147.1991 5.3333 3,013.90
13,959.28 207.4472 4,102.24
3,316.90 39.6500 768.60
10.00 331.69 3,316.90 3.9650 39.6500 0.8540 768.60
10,642.38 167.7972 3,333.64
6.00 331.69 1,990.14 3.9650 23.7900 0.8540 461.17
72.00 120.17 8,652.24 2.0001 144.0072 2.6664 2,872.47
168,038.97 2,551.9204 52,511.45
2,825.57 40.1275 821.24
0.81 331.69 268.67 3.9650 3.2117 0.8540 62.25
12.65 120.17 1,520.15 2.0001 25.3013 2.6664 504.68
145.00 7.15 1,036.75 0.0801 11.6145 0.0720 254.31
344.74 4.7576 97.72
0.13 331.69 43.12 3.9650 0.5155 0.8540 9.99
1.32 120.17 158.62 2.0001 2.6401 2.6664 52.66
20.00 7.15 143.00 0.0801 1.6020 0.0720 35.07
34,784.78 466.4947 9,581.41
20.65 331.69 6,849.40 3.9650 81.8773 0.8540 1,587.16
109.60 120.17 13,170.63 2.0001 219.2110 2.6664 4,372.53
2,065.00 7.15 14,764.75 0.0801 165.4065 0.0720 3,621.72
7,319.29 91.2650 1,791.37
21.00 331.69 6,965.49 3.9650 83.2650 0.8540 1,614.07
20.00 2.46 49.20 0.1000 2.0000 0.0000 47.70
20.00 15.23 304.60 0.3000 6.0000 0.4000 129.60
8,780.31 77.7552 1,600.42
2.00 331.69 663.38 3.9650 7.9300 0.8540 153.73
11.53 120.17 1,385.56 2.0001 23.0612 2.6664 460.00
120.00 7.15 858.00 0.0801 9.6120 0.0720 210.46
3.80 13.49 51.26 0.6400 2.4320 0.0000 49.79
217.00 26.83 5,822.11 0.1600 34.7200 0.0600 726.44
17,529.59 207.2039 4,228.53
1.30 331.69 431.20 3.9650 5.1545 0.8540 99.93
16.30 120.17 1,958.77 2.0001 32.6016 2.6664 650.29
78.00 7.15 557.70 0.0801 6.2478 0.0720 136.79
408.00 35.74 14,581.92 0.4000 163.2000 0.0000 3,341.52
383.64 5.6231 111.07
0.49 331.69 162.53 3.9650 1.9429 0.8540 37.66
1.84 120.17 221.11 2.0001 3.6802 2.6664 73.41
96,071.05 1,658.6934 34,279.69
168.00 149.82 25,169.76 5.7143 960.0024 0.0000 19,008.02
26.88 643.10 17,286.53 0.6400 17.2032 0.0000 352.24
1,145.76 7.15 8,192.18 0.0801 91.7754 0.0720 2,009.50
288.96 27.77 8,024.42 0.1933 55.8560 0.1733 1,293.15
197.41 15.10 2,980.89 0.6000 118.4460 0.0000 2,558.43
109.60 32.39 3,549.94 1.2000 131.5200 0.0000 2,840.83
132.41 32.39 4,288.76 1.2000 158.8920 0.0000 3,432.06
35.28 29.27 1,032.65 0.0800 2.8224 0.0000 67.31
29.00 42.18 1,223.22 2.0000 58.0000 0.0000 1,187.55
802.20 30.32 24,322.70 0.0800 64.1760 0.0000 1,530.60
124,693.20 2,389.7640 43,553.13
4.00 6,000.00 24,000.00 0.0000 0.0000 0.0000
41,466.00 1,719.9850 30,314.48
41,466.00 1,719.9850 30,314.48
150.00 216.40 32,460.00 9.5999 1,439.9850 1.4666 25,182.48
100.00 90.06 9,006.00 2.8000 280.0000 1.0000 5,132.00
59,227.20 669.7790 13,238.65
6,693.60 68.8240 1,337.09
20.00 334.68 6,693.60 3.4412 68.8240 0.7017 1,337.09
52,533.60 600.9550 11,901.56
100.00 89.03 8,903.00 1.4667 146.6700 0.0000 3,091.92
130.00 335.62 43,630.60 3.4945 454.2850 0.7017 8,809.64
Material (S/.) Equipo (S/.) Subcontrato (S/.)
98,412.00 31,968.99 176,500.00
14,436.86
7,236.86
72,000.00
20,900.00 49.14
10,000.00
6,750.00 49.14
8,000.00
63,142.00 196.99
14,000.00
7,620.00 82,500.00
5,800.00 137,991.85 89,100.00
89,100.00
1,280.00 12,982.80
3,720.00 235.87
124,362.78
800.00 410.40
217,160.34 60,424.27 32,774.32
0.00 19,577.85 0.00
3,138.45
10,516.84
5,209.97
483.24
229.35
92,655.92 17,420.35 8,131.11
365.40 137.32
22,089.13 9,981.49 1,658.24
5,830.64 9,569.09
26.90 1,658.24
16,258.49 385.50
70,201.39 7,301.54 6,472.87
24.49
104.98 1.33
560.46 37.34
3,375.64 5,540.00
105.00 6,472.87
66,160.31 1,568.74
24.64
27,384.97 5,078.45 4,117.02
150.80 56.67
6,136.83 2,815.02 1,372.34
1,636.67 2,686.06
22.26 1,372.34
4,500.16 106.70
21,097.34 2,206.76 2,744.68
1,022.92 1,678.79
44.52 2,744.68
20,074.42 475.98
7.47
97,119.45 18,347.62 20,526.19
192.91 72.50
6,060.48 4,490.28 2,847.60
6,060.48 4,444.09
46.19 2,847.60
11,498.82 3,613.12 1,935.00
2,045.84 3,357.58
31.39 1,935.00
9,452.98 224.15
48,438.16 6,078.37 8,730.36
2,947.03 4,836.58
141.63 8,730.36
45,491.13 1,078.65
21.51
30,929.08 4,093.35 7,013.23
2,006.97 3,293.80
113.77 7,013.23
28,922.11 685.78
8,101.36 1,621.59 0.00
8,101.36 1,621.59 0.00
374.57 37.34
1,232.75
7,670.86 335.20
39.40 0.27
16.53 16.03
19,917.73 3,957.01 877.73
0.00 267.09 0.00
152.29
25.16
89.64
17,820.13 2,793.80 0.00
374.57 37.34
1,972.41
17,343.80 757.90
75.32 0.51
26.44 25.64
426.15 185.65 365.96
14.33 5.38
411.82 180.27 365.96
101.28 166.23
5.94 365.96
310.54 7.36
0.74
1,065.88 454.66 363.10
32.19 12.10
933.41 394.62 216.72
228.12 374.38
3.52 216.72
705.29 16.72
100.28 47.94 146.38
26.59 43.64
2.37 146.38
73.69 1.74
0.19
605.57 255.81 148.67
27.55 10.35
578.02 245.46 148.67
141.16 231.66
2.41 148.67
436.86 10.36
1.03
473,315.40 289,505.94 86,449.36
0.00 153,276.96 0.00
30,223.14
38,846.60
78,493.02
493.10
3,382.67
1,838.43
80,294.68 24,958.44 19,859.46
363.31 136.54
1,540.38 1,149.74 1,245.40
1,540.38 1,129.54
20.20 1,245.40
15,715.03 6,611.40 1,092.15
3,846.18 6,312.26
17.72 1,092.15
11,868.85 281.42
62,675.96 17,060.76 17,521.91
9,410.86 15,444.84
284.24 17,521.91
53,265.10 1,262.98
68.70
83,125.93 14,736.67 14,249.46
285.94 107.46
7,687.25 12,616.09
231.16 14,249.46
75,152.74 1,781.96
309,894.79 96,533.87 52,340.44
602.62 226.47
14,343.14 10,559.42 2,573.14
14,343.14 10,517.68
41.74 2,573.14
39,300.74 16,510.44 1,601.06
9,615.45 15,780.60
25.97 1,601.06
29,685.29 703.87
175.60 110.73 2,287.23
42.96 70.48
37.10 2,287.23
132.64 3.15
255,472.69 69,126.81 45,879.01
38,359.50 62,954.54
744.26 45,879.01
217,113.19 5,148.00
280.01
356,379.13 141,130.31 46,664.11
0.00 76,064.79 0.00
13,692.29
52,620.45
9,450.29
168.64
133.12
356,379.13 65,065.52 46,664.11
1,019.52 383.15
98,738.59 29,146.12 2,063.08
214.97
921.46 11.65
6,694.96 550.72
16,182.60 26,558.40
33.47 2,063.08
74,939.57 1,776.91
235,292.10 29,433.28 36,138.27
14,320.88 23,503.02
586.24 36,138.27
220,971.22 5,239.48
104.54
6,341.19 1,974.05 228.72
1,125.21 1,846.66
3.71 228.72
5,215.98 123.68
14,987.73 4,128.92 8,234.04
2,250.42 3,693.33
133.57 8,234.04
12,737.31 302.02
6,258.73 1,042.36 0.00
6,258.73 1,042.36 0.00
374.57 37.34
739.66
5,848.75 255.58
25.49 0.17
9.92 9.61
96,514.24 25,741.22 9,009.60
0.00 5,914.95 0.00
1,122.74
413.41
976.40
3,402.40
2,029.79 4,946.69 2,880.00
1,010.08 1,537.98 0.00
1,010.08 1,537.98
1,019.71 3,408.71 2,880.00
606.05 922.79
413.66 2,485.92 2,880.00
94,484.45 14,879.58 6,129.60
917.69 579.41 506.00
81.82 124.55
72.68 436.76 506.00
763.19 18.10
125.99 68.06 52.80
13.14 19.98
7.58 45.58 52.80
105.27 2.50
13,584.32 7,217.76 4,384.00
2,085.82 3,175.92
629.68 3,784.13 4,384.00
10,868.82 257.71
2,196.17 3,331.18 0.00
2,121.17 3,229.75
1.43
75.00 100.00
5,781.32 935.46 461.20
202.02 307.59
66.24 398.09 461.20
631.60 14.98
1.49
4,881.46 213.31
11,773.90 872.71 652.00
131.32 199.93
93.64 562.79 652.00
410.54 9.74
11,138.40 100.25
60.07 138.90 73.60
49.50 75.37
10.57 63.53 73.60
60,044.99 1,736.10 0.00
5,591.88 570.23
16,934.40
6,030.53 143.00
6,059.07 674.32
345.47 76.75
624.12 85.22
754.01 102.96
963.14 2.02
35.63
22,742.37 45.97
15,343.80 36,074.58 29,718.08
24,000.00
0.00 11,148.74 0.00
0.00 11,148.74 0.00
7,274.78
3,873.96
15,343.80 24,925.84 5,718.08
2,045.84 3,310.60 0.00
2,045.84 3,310.60
13,297.96 21,615.24 5,718.08
92.76 5,718.08
13,297.96 21,522.48

HHHHY

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

HHHHY

Cargado por

Copyright:

Formatos disponibles

Item Item

También podría gustarte