Item

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64

01
01.01
01.02
01.03
01.04
02
02.01
02.02
02.03
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
04
04.01
04.01.01
04.01.02
04.01.03
04.02
04.02.01
04.03
04.03.01
05
05.01
05.01.01
05.01.02
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02
05.03.03
05.03.04
05.04
05.04.01
05.04.02
05.04.03
05.05
05.05.01
05.05.02
05.05.03
05.05.04
06
06.01
06.01.01
06.01.02
06.01.03
06.01.04
07
07.01
08
08.01
09
09.01
09.02
09.03
09.04

65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129

09.05
09.06
10
10.01
11
11.01
11.02
11.03
11.04
11.05
12
12.01
12.02
12.03
13
13.01
13.02
13.03
14
14.01
14.02
15
15.01
15.02
15.03
16
16.01
17
17.01
17.02
17.03
18
18.01
18.02
19
19.01
20
20.01
20.02
20.03
20.04
21
21.01
22
22.01
22.02
22.03
23
23.01
23.02
23.03
24
24.01
25
25.01
25.02
26
26.01
26.02
27
27.01
27.01.01
27.01.02
27.01.03
27.02

130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
197
198
199
200
201
202
203
204
205
206
207
208
209

27.02.01
27.02.02
27.03
27.03.01
27.04
27.04.01
27.04.02
27.04.03
27.05
27.05.01
27.06
27.06.01
28
28.01
28.01.01
28.02
28.02.01
28.02.02
28.03
28.03.01
28.04
28.04.01
28.04.02
28.05
28.05.01
28.05.02
28.05.03
29
29.01
29.02
29.03
29.04
29.05
29.06
29.07
29.08

210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274

275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339

340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404

405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469

470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534

535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599

600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664

665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
729

730
731
732
733
734
735
736
737
738
739
740
741
742
743
744
745
746
747
748
749
750
751
752
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794

795
796
797
798
799
800
801
802
803
804
805
806
807
808
809
810
811
812
813
814
815
816
817
818
819
820
821
822
823
824
825
826
827
828
829
830
831
832
833
834
835
836
837
838
839
840
841
842
843
844
845
846
847
848
849
850
851
852
853
854
855
856
857
858
859

860
861
862
863
864
865
866
867
868
869
870
871
872
873
874
875
876
877
878
879
880
881
882
883
884
885
886
887
888
889
890
891
892
893
894
895
896
897
898
899
900
901
902
903
904
905
906
907
908
909
910
911
912
913
914
915
916
917
918
919
920
921
922
923
924

925
926
927
928
929
930
931
932
933
934
935
936
937
938
939
940
941
942
943
944
945
946
947
948
949
950
951
952
953
954
955
956
957
958
959
960
961
962
963
964
965
966
967
968
969
970
971
972
973
974
975
976
977
978
979
980
981
982
983

Descripcin
OBRAS PROVISIONALES
CARTEL DE OBRA DE 3.60X2.40M CON GIGANTOGRAFIA
CASETA DE ALMACEN Y/O GUARDIANIA
MOVILIZACION Y DESMOVILIZACION DE EQUIPO
CINTA PARA SEAL DE PELIGRO
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO EN EDIFICACIONES
LIMPIEZA FINAL DE OBRA
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL
EXCAVACION MANUAL DE ZANJA PARA CUNETAS
EXCAVACION DE ZANJAS PARA CIMIENTOS CORRIDOS
EXCAVACION PARA ZAPATAS
NIVELACION Y COMPACTACION PARA FALSO PISO, PATIO Y VEREDAS
RELLENO CON MATERIAL PROPIO
RELLENO COMPACTADO C/EQUIPO. MAT/PRESTAMO AFIRMADO
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO (A 1 KM)
CONCRETO SIMPLE
CIMIENTOS Y SOBRECIMIENTOS
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA GRANDE
SOBRECIMIENTO DE CONCRETO C:H, 1:8
SOBRECIMIENTO: ENCOFRADO Y DESENCOFRADO
SUB ZAPATA
SUBZAPATA C C MEZCLA 1:12 C:H + 35% P.G. MAX. 8"
FALSOS PISOS
FALSO PISO, e=4", CONCRETO C:H, 1:8
CONCRETO ARMADO
ZAPATAS
ZAPATAS: CONCRETO f'c=210 kg/cm2
ZAPATAS: ACERO DE REFUERZO fy=4200 kg/cm2
SOBRECIMIENTO REFORZADO
SOBRECIMIENTO REFORZADO: CONCRETO f'c=175 kg/cm2
SOBRECIMIENTO REFORZADO: ENCOFRADO Y DESENCOFRADO
SOBRECIMIENTO REFORZADO: ACERO DE REFUERZO fy=4200 kg/cm2
COLUMNAS
COLUMNAS: CONCRETO f'c=210 kg/cm2 C/CEMENTO TIPO MS
COLUMNAS: CONCRETO f'c=175 kg/cm2 C/CEMENTO TIPO MS
COLUMNAS: ENCOFRADO Y DESENCOFRADO
COLUMNAS: ACERO DE REFUERZO fy=4200 kg/cm2
VIGAS
VIGAS: CONCRETO f'c=210 kg/cm2 C/CEMENTO TIPO MS
VIGAS: ENCOFRADO Y DESENCOFRADO
VIGAS: ACERO DE REFUERZO fy=4200 kg/cm2
LOSAS ALIGERADAS
LOSA ALIGERADA: CONCRETO f'c=210 kg/cm2
LOSA ALIGERADA: ENCOFRADO Y DESENCOFRADO
LOSA ALIGERADA: ACERO DE REFUERZO fy=4200 kg/cm2
LOSA ALIGERADA: LADRILLO HUECO 12X30X30 cm
ESTRUCTURAS ESPECIALES
CUNETAS Y CAJAS DE EVACUACION DE AGUAS DE LLUVIA
CONCRETO f'c=140 kg/cm2
ENCOFRADO Y DESENCOFRADO
ACERO FY=4200 KG/CM2
JUNTA DE DILATACION CON SELLO ASFALTICO
MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO K.K. DE ARCILLA DE SOGA
FLETE
FLETE TERRESTRE
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO DEL TIPO RAYADO O PRIMARIO CON MORTERO 1:5
TARRAJEO EN MUROS: INTERIOR Y EXTERIOR CON MORTERO C:A 1:5 E= 1.5cm
TARRAJEO DE COLUMNAS CON MORTERO C:A 1:5 E=1.5cm
TARRAJEO DE VIGAS CON MORTERO C:A 1:5 E=1.5cm

VESTIDURA DE DERRAMES EN VANOS E=1.5cm

BRUAS DE 1cm x 1cm
CIELORRASOS
CIELORRASO CON MEZCLA C:A, 1:5
PISOS Y VEREDAS
CONTRAPISO DE 48 mm C:A 1:5 FROTACHADO
PISO DE CERAMICO 0.30x0.30 COLOR - ALTO TRANSITO
VEREDA DE CONCRETO f'c=175 kg/cm2, e=4"
CONCRETO EN UAS DE VEREDA
JUNTA DE DILATACION CON SELLO ASFALTICO e=1"
ZOCALOS Y CONTRAZOCALOS
ZOCALO DE CERAMICA DE 30 x 30cm. BLANCA, CON PEGAMENTO
CONTRAZOCALO DE CERAMICA H=15cm. BLANCA, CON PEGAMENTO
CONTRAZOCALO CEMENTO SIN COLOREAR H = 60 cm
CARPINTERIA DE MADERA
PUERTA DE MADERA: TABLERO DE CEDRO
PUERTA C.M./CONTRAPLACADA TRIPLAY 4MM / 1 HOJA / VIDRIO DOBLE
PUERTA C.M./CONTRAPLACADA TRIPLAY 4MM / 1 HOJA / DOBLE REJILLA
CARPINTERIA METALICA
PUERTA DE METAL PARA INGRESO PRINCIPAL
PROTECTOR METALICOS EN VENTANAS
CERRAJERIA
BISAGRA ALUMINIZADA CAPUCHINA DE 3" X 3"
CERRADURA TIPO FORTE 3 GOLPES
CERRADURA PUERTA BAO Y INTERIORES SEGURO INTERNO PERILLA
VIDRIOS, CRISTALES Y SIMILARES
VENTANA SISTEMA DIRECTO/CRISTAL TEMPLADO 6MM/CORREDIZO
PINTURA
PINTURA LATEX DOS MANOS EN CIELORASO Y VIGAS
PINTURA LATEX DOS MANOS EN MUROS Y COLUMNAS
PINTURA CON BARNIZ EN CARPINTERIA DE MADERA
CUBIERTAS
LADRILLO PASTELERO 0.25X0.25m ASENTADO CN MORTERO 1:4
COLOCACION DE MANTO ASFALTICO E=3mm
VARIOS
PLACA RECORDATORIA
SALIDAS ELECTRICAS
SALIDA DE TECHO, CENTRO DE LUZ
SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE
SALIDA PARA INTERRUPTOR CONMUTACION
SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE
CAJA DE PASO
CAJA DE PASO OCTOGONAL 4"x4"
CANALIZACIN Y/O TUBERIAS
TUBERIA PVC SAP (ELECTRICAS) D = 35mm
TUBERIA PVC SAP (ELECTRICAS) D = 25 mm
TUBERIA PVC SAP (ELECTRICAS) D = 20 mm
CONDUCTORES Y/O CABLES
ALAMBRE ELECTRICO THW DE 10 mm2
ALAMBRE ELECTRICO THW DE 4 mm2
ALAMBRE ELECTRICO THW DE 2.5 mm2
TABLERO GENERAL
TABLERO GENERAL
SISTEMA DE PUESTA A TIERRA
POZO PUESTA A TIERRA
CABLE DE CONEXION A POZO DE TIERRA
ARTEFACTOS ELECTRICOS
ARTEFACTO FLUORESCENTE CIRCULAR DE 32W/INC. EQUIPO COMPLETO
REFLECTOR JOSFEL RSP 125W, HG, C/SEG.
SISTEMA DE DESAGUE Y VENTILACION
SALIDA DE DESAGUE
SALIDA DE DESAGUE EN PVC DE D=2"
SALIDA DE DESAGUE EN PVC DE D=4"
SALIDA PARA VENTILACION EN PVC DE 2"
REDES DE DERIVACION

TUBERIA PVC - SAP DE 2"

TUBERIA PVC - SAP DE 4"
ACCESORIOS PARA REDES
ACCESORIOS DE DESAGUE
ADITAMENTOS VARIOS
REGISTRO DE BRONCE DE 4"
SUMIDERO CROMADO DE 2"
SOMBRERO VENTILACION PVC DE 2"
CAMARA DE INSPECCION
CAJA DE REGISTRO DE DESAGUE 12" X 24"
REDES COLECTORAS
EMPALME A BUZON Y/O RED EXISTENTE EN DIAMETRO 6"
SISTEMA DE AGUA FRIA
SALIDA DE AGUA FRIA
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
REDES DE DISTRIBUCION DE AGUA
RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP
RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP
ACCESORIOS DE REDES
ACCESORIOS DE AGUA
LLAVES Y/O VALVULAS
VALVULA COMPUERTA DE BRONCE DE 1/2"
CAJA DE VALVULAS EN NICHOS DE CONCRETO
REDES DE ALIMENTACION
EXCAVACION DE ZANJA MANUAL EN T.N. A=0.40, H=0.60m
RELLENO COMP.ZANJA TERR.NORMAL"C"-TUB 4"-6" HASTA 1.00 M
ELIMINACION DE MAT. EXCEDENTE C/ESPONJAMIENTO, MANUAL
APARATOS Y ACCESORIOS SANITARIOS
INODORO DE LOSA COLOR BLANCO CON ACCESORIOS
LAVATORIO DE PARED BLANCO 1 LLAVE
LAVADERO DE ACERO INOXIDABLE, 1 POZA C/ESCURRIDERO, EN COCINA
DUCHA SIMPLE C/GRIFERIA
LLAVE DE BRONCE 1/2" PARA JARDIN
INSTALACION DE APARATOS SANITARIOS
SUMINISTRO E INSTALACION DE TANQUE ELEVADO DE POLIETILENO CAP. 2500 LT INC. ACCESORIOS
SUMINISTRO E INSTALACION DE BIODIGESTOR INC. ACCESORIOS

Und.

Metrado

Precio (S/.)

u
m2
glb
m

1.00
24.00
1.00
63.20

845.56
39.44
5,500.00
1.10

m2
m2
m2

233.71
233.71
233.71

0.55
1.63
0.24

m3
m3
m3
m3
m2
m3
m3
m3

35.64
4.63
58.50
64.63
245.01
34.56
245.01
149.26

9.58
9.58
9.58
10.95
1.31
13.23
86.62
11.23

m3
m3
m2

44.08
2.07
27.65

228.60
279.43
24.11

m3

13.73

235.62

m2

170.03

32.22

m3
kg

32.32
984.62

363.96
4.40

m3
m2
kg

6.59
13.16
408.78

358.14
24.11
4.41

m3
m3
m2
kg

7.34
1.61
77.36
1,772.37

422.95
396.39
28.98
4.40

m3
m2
kg

13.37
74.77
2,220.11

396.40
31.43
4.40

m3
m2
kg
u

17.32
230.88
1,247.47
1,653.59

421.62
25.50
4.41
2.75

m3
m2
kg
m

3.16
22.76
115.99
55.01

313.85
21.39
4.40
3.53

m2

223.66

50.48

glb

1.00

33,078.31

m2
m2
m2
m2

50.88
556.05
82.01
20.77

11.66
12.47
14.32
25.04

Parcial (S/.)
7,361.64
845.56
946.56
5,500.00
69.52
565.58
128.54
380.95
56.09
25,331.07
341.43
44.36
560.43
707.70
320.96
457.23
21,222.77
1,676.19
20,035.18
11,321.75
10,076.69
578.42
666.64
3,235.06
3,235.06
5,478.37
5,478.37
75,015.61
16,095.52
11,763.19
4,332.33
4,480.15
2,360.14
317.29
1,802.72
13,782.96
3,104.45
638.19
2,241.89
7,798.43
17,418.37
5,299.87
2,350.02
9,768.48
23,238.61
7,302.46
5,887.44
5,501.34
4,547.37
2,183.16
2,183.16
991.77
486.84
510.36
194.19
11,290.36
11,290.36
33,078.31
33,078.31
10,380.35
593.26
6,933.94
1,174.38
520.08

m
m

139.90
175.40

5.01
2.61

m2

187.36

22.93

m2
m2
m2
m3
m

187.36
170.33
75.00
1.41
11.78

23.32
45.46
40.22
302.72
3.53

m2
m
m

42.40
155.15
53.40

50.15
13.60
8.17

m2
m2
m2

20.79
8.40
2.52

301.61
269.28
197.42

m2
m2

9.50
81.60

349.69
55.24

pza
pza
pza

48.00
2.00
13.00

5.14
54.56
54.07

m2

81.60

232.78

m2
m2
m2

225.17
653.86
63.42

5.99
9.60
6.30

m2
m2

192.40
192.40

40.17
39.35

1.00

500.00

20.00
14.00
4.00
29.00

50.80
140.79
141.68
62.32

2.00

16.07

m
m
m

8.86
6.60
219.01

9.06
6.42
7.27

m
m
m

17.72
16.80
419.40

7.03
5.57
2.41

1.00

715.53

u
m

1.00
6.53

643.56
12.58

u
u

12.00
4.00

44.57
104.09

pto
pto
pto

11.00
3.00
3.00

58.38
138.93
55.01

u
pto
pto
pto
pto

700.90
457.79
4,296.16
4,296.16
15,597.36
4,369.24
7,743.20
3,016.50
426.84
41.58
4,672.68
2,126.36
2,110.04
436.28
9,029.92
6,270.47
2,261.95
497.50
7,829.64
3,322.06
4,507.58
1,058.75
246.72
109.12
702.91
18,994.85
18,994.85
8,025.38
1,348.77
6,277.06
399.55
15,299.65
7,728.71
7,570.94
500.00
500.00
5,361.06
1,016.00
1,971.06
566.72
1,807.28
32.14
32.14
1,714.84
80.27
42.37
1,592.20
1,228.90
124.57
93.58
1,010.75
715.53
715.53
725.71
643.56
82.15
951.20
534.84
416.36
4,112.16
1,224.00
642.18
416.79
165.03
1,145.77

m
m

29.52
33.62

11.07
24.36

glb

1.00

135.92

u
u
pza

3.00
5.00
3.00

46.63
20.43
8.67

pza

3.00

413.85

1.00

96.87

pto

12.00

85.56

m
m

65.00
160.98

33.95
10.54

glb

1.00

77.70

u
u

6.00
6.00

23.01
61.95

m
m
m3

169.22
169.22
0.85

9.58
19.15
18.19

pza
pza
u
u
pza
u
u
u

3.00
4.00
2.00
2.00
1.00
9.00
1.00
1.00

271.20
127.15
310.97
89.74
35.98
28.52
922.72
1,022.72

326.79
818.98
135.92
135.92
268.05
139.89
102.15
26.01
1,241.55
1,241.55
96.87
96.87
10,394.81
1,026.72
1,026.72
3,903.48
2,206.75
1,696.73
77.70
77.70
509.76
138.06
371.70
4,877.15
1,621.13
3,240.56
15.46
4,361.72
813.60
508.60
621.94
179.48
35.98
256.68
922.72
1,022.72

35,319.50

PROYECTO
FECHA
ITEM
01
01.01
01.02
01.03
01.04
02
02.01
02.02
02.03
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
04
04.01
04.01.01
04.01.02
04.01.03
04.02
04.02.01
04.03
04.03.01
05
05.01
05.01.01
05.01.02
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02

PROYECTO
FECHA
ITEM
05.03.03
05.03.04
05.04
05.04.01
05.04.02
05.04.03
05.05
05.05.01
05.05.02
05.05.03
05.05.04
06
06.01
06.01.01
06.01.02
06.01.03
06.01.04
07
07.01
08
08.01
09
09.01
09.02
09.03
09.04
09.05
09.06
10
10.01
11
11.01
11.02
11.03
11.04
11.05
12
12.01

PROYECTO
FECHA
ITEM
12.02
12.03
13
13.01
13.02
13.03
14
14.01
14.02
15
15.01
15.02
15.03
16
16.01
17
17.01
17.02
17.03
18
18.01
18.02
19
19.01
20
20.01
20.02
20.03
20.04
21
21.01
22
22.01
22.02
22.03
23
23.01
23.02

PROYECTO
FECHA
ITEM
23.03
24
24.01
25
25.01
25.02
26
26.01
26.02
27
27.01
27.01.01
27.01.02
27.01.03
27.02
27.02.01
27.02.02
27.03
27.03.01
27.04
27.04.01
27.04.02
27.04.03
27.05
27.05.01
27.06
27.06.01
28
28.01
28.01.01
28.02
28.02.01
28.02.02
28.03
28.03.01
28.04
28.04.01
28.04.02

PROYECTO
FECHA
ITEM
28.05
28.05.01
28.05.02
28.05.03
29
29.01
29.02
29.03
29.04
29.05
29.06
29.07
29.08
COSTO DIRECTO
GASTOS GENERALES (8 %CD)
UTILIDAD (5 %CD)
SUB TOTAL
IGV (18% ST)
COSTO DE OBRA
AVANCE MENSUAL (%)
AVANCE ACUMULADO (%)

C
"MEJORAMIENTO DE LOS SERVICIOS EN EL PUESTO DE SALUD FUSTAN ALTO, DISTRITO DE MARCABAL JULIO,2016
PARTIDAS
OBRAS PROVISIONALES
CARTEL DE OBRA DE 3.60X2.40M CON GIGANTOGRAFIA
CASETA DE ALMACEN Y/O GUARDIANIA
MOVILIZACION Y DESMOVILIZACION DE EQUIPO
CINTA PARA SEAL DE PELIGRO
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO EN EDIFICACIONES
LIMPIEZA FINAL DE OBRA
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL
EXCAVACION MANUAL DE ZANJA PARA CUNETAS
EXCAVACION DE ZANJAS PARA CIMIENTOS CORRIDOS
EXCAVACION PARA ZAPATAS
NIVELACION Y COMPACTACION PARA FALSO PISO, PATIO Y VEREDAS
RELLENO CON MATERIAL PROPIO
RELLENO COMPACTADO C/EQUIPO. MAT/PRESTAMO AFIRMADO
ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO (A 1 KM)
CONCRETO SIMPLE
CIMIENTOS Y SOBRECIMIENTOS
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA GRANDE
SOBRECIMIENTO DE CONCRETO C:H, 1:8
SOBRECIMIENTO: ENCOFRADO Y DESENCOFRADO
SUB ZAPATA
SUBZAPATA C C MEZCLA 1:12 C:H + 35% P.G. MAX. 8"
FALSOS PISOS
FALSO PISO, e=4", CONCRETO C:H, 1:8
CONCRETO ARMADO
ZAPATAS
ZAPATAS: CONCRETO f'c=210 kg/cm2
ZAPATAS: ACERO DE REFUERZO fy=4200 kg/cm2
SOBRECIMIENTO REFORZADO
SOBRECIMIENTO REFORZADO: CONCRETO f'c=175 kg/cm2
SOBRECIMIENTO REFORZADO: ENCOFRADO Y DESENCOFRADO
SOBRECIMIENTO REFORZADO: ACERO DE REFUERZO fy=4200 kg/cm2
COLUMNAS
COLUMNAS: CONCRETO f'c=210 kg/cm2 C/CEMENTO TIPO MS
COLUMNAS: CONCRETO f'c=175 kg/cm2 C/CEMENTO TIPO MS

C
"MEJORAMIENTO DE LOS SERVICIOS EN EL PUESTO DE SALUD FUSTAN ALTO, DISTRITO DE MARCABAL JULIO,2016
PARTIDAS
COLUMNAS: ENCOFRADO Y DESENCOFRADO
COLUMNAS: ACERO DE REFUERZO fy=4200 kg/cm2
VIGAS
VIGAS: CONCRETO f'c=210 kg/cm2 C/CEMENTO TIPO MS
VIGAS: ENCOFRADO Y DESENCOFRADO
VIGAS: ACERO DE REFUERZO fy=4200 kg/cm2
LOSAS ALIGERADAS
LOSA ALIGERADA: CONCRETO f'c=210 kg/cm2
LOSA ALIGERADA: ENCOFRADO Y DESENCOFRADO
LOSA ALIGERADA: ACERO DE REFUERZO fy=4200 kg/cm2
LOSA ALIGERADA: LADRILLO HUECO 12X30X30 cm
ESTRUCTURAS ESPECIALES
CUNETAS Y CAJAS DE EVACUACION DE AGUAS DE LLUVIA
CONCRETO f'c=140 kg/cm2
ENCOFRADO Y DESENCOFRADO
ACERO FY=4200 KG/CM2
JUNTA DE DILATACION CON SELLO ASFALTICO
MUROS Y TABIQUES DE ALBAILERIA
MURO DE LADRILLO K.K. DE ARCILLA DE SOGA
FLETE
FLETE TERRESTRE
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO DEL TIPO RAYADO O PRIMARIO CON MORTERO 1:5
TARRAJEO EN MUROS: INTERIOR Y EXTERIOR CON MORTERO C:A 1:5 E= 1.5cm
TARRAJEO DE COLUMNAS CON MORTERO C:A 1:5 E=1.5cm
TARRAJEO DE VIGAS CON MORTERO C:A 1:5 E=1.5cm
VESTIDURA DE DERRAMES EN VANOS E=1.5cm
BRUAS DE 1cm x 1cm
CIELORRASOS
CIELORRASO CON MEZCLA C:A, 1:5
PISOS Y VEREDAS
CONTRAPISO DE 48 mm C:A 1:5 FROTACHADO
PISO DE CERAMICO 0.30x0.30 COLOR - ALTO TRANSITO
VEREDA DE CONCRETO f'c=175 kg/cm2, e=4"
CONCRETO EN UAS DE VEREDA
JUNTA DE DILATACION CON SELLO ASFALTICO e=1"
ZOCALOS Y CONTRAZOCALOS
ZOCALO DE CERAMICA DE 30 x 30cm. BLANCA, CON PEGAMENTO

C
"MEJORAMIENTO DE LOS SERVICIOS EN EL PUESTO DE SALUD FUSTAN ALTO, DISTRITO DE MARCABAL JULIO,2016
PARTIDAS
CONTRAZOCALO DE CERAMICA H=15cm. BLANCA, CON PEGAMENTO
CONTRAZOCALO CEMENTO SIN COLOREAR H = 60 cm
CARPINTERIA DE MADERA
PUERTA DE MADERA: TABLERO DE CEDRO
PUERTA C.M./CONTRAPLACADA TRIPLAY 4MM / 1 HOJA / VIDRIO DOBLE
PUERTA C.M./CONTRAPLACADA TRIPLAY 4MM / 1 HOJA / DOBLE REJILLA
CARPINTERIA METALICA
PUERTA DE METAL PARA INGRESO PRINCIPAL
PROTECTOR METALICOS EN VENTANAS
CERRAJERIA
BISAGRA ALUMINIZADA CAPUCHINA DE 3" X 3"
CERRADURA TIPO FORTE 3 GOLPES
CERRADURA PUERTA BAO Y INTERIORES SEGURO INTERNO PERILLA
VIDRIOS, CRISTALES Y SIMILARES
VENTANA SISTEMA DIRECTO/CRISTAL TEMPLADO 6MM/CORREDIZO
PINTURA
PINTURA LATEX DOS MANOS EN CIELORASO Y VIGAS
PINTURA LATEX DOS MANOS EN MUROS Y COLUMNAS
PINTURA CON BARNIZ EN CARPINTERIA DE MADERA
CUBIERTAS
LADRILLO PASTELERO 0.25X0.25m ASENTADO CN MORTERO 1:4
COLOCACION DE MANTO ASFALTICO E=3mm
VARIOS
PLACA RECORDATORIA
SALIDAS ELECTRICAS
SALIDA DE TECHO, CENTRO DE LUZ
SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE
SALIDA PARA INTERRUPTOR CONMUTACION
SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE
CAJA DE PASO
CAJA DE PASO OCTOGONAL 4"x4"
CANALIZACIN Y/O TUBERIAS
TUBERIA PVC SAP (ELECTRICAS) D = 35mm
TUBERIA PVC SAP (ELECTRICAS) D = 25 mm
TUBERIA PVC SAP (ELECTRICAS) D = 20 mm
CONDUCTORES Y/O CABLES
ALAMBRE ELECTRICO THW DE 10 mm2
ALAMBRE ELECTRICO THW DE 4 mm2

C
"MEJORAMIENTO DE LOS SERVICIOS EN EL PUESTO DE SALUD FUSTAN ALTO, DISTRITO DE MARCABAL JULIO,2016
PARTIDAS
ALAMBRE ELECTRICO THW DE 2.5 mm2
TABLERO GENERAL
TABLERO GENERAL
SISTEMA DE PUESTA A TIERRA
POZO PUESTA A TIERRA
CABLE DE CONEXION A POZO DE TIERRA
ARTEFACTOS ELECTRICOS
ARTEFACTO FLUORESCENTE CIRCULAR DE 32W/INC. EQUIPO COMPLETO
REFLECTOR JOSFEL RSP 125W, HG, C/SEG.
SISTEMA DE DESAGUE Y VENTILACION
SALIDA DE DESAGUE
SALIDA DE DESAGUE EN PVC DE D=2"
SALIDA DE DESAGUE EN PVC DE D=4"
SALIDA PARA VENTILACION EN PVC DE 2"
REDES DE DERIVACION
TUBERIA PVC - SAP DE 2"
TUBERIA PVC - SAP DE 4"
ACCESORIOS PARA REDES
ACCESORIOS DE DESAGUE
ADITAMENTOS VARIOS
REGISTRO DE BRONCE DE 4"
SUMIDERO CROMADO DE 2"
SOMBRERO VENTILACION PVC DE 2"
CAMARA DE INSPECCION
CAJA DE REGISTRO DE DESAGUE 12" X 24"
REDES COLECTORAS
EMPALME A BUZON Y/O RED EXISTENTE EN DIAMETRO 6"
SISTEMA DE AGUA FRIA
SALIDA DE AGUA FRIA
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
REDES DE DISTRIBUCION DE AGUA
RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP
RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP
ACCESORIOS DE REDES
ACCESORIOS DE AGUA
LLAVES Y/O VALVULAS
VALVULA COMPUERTA DE BRONCE DE 1/2"
CAJA DE VALVULAS EN NICHOS DE CONCRETO

C
"MEJORAMIENTO DE LOS SERVICIOS EN EL PUESTO DE SALUD FUSTAN ALTO, DISTRITO DE MARCABAL JULIO,2016
PARTIDAS
REDES DE ALIMENTACION
EXCAVACION DE ZANJA MANUAL EN T.N. A=0.40, H=0.60m
RELLENO COMP.ZANJA TERR.NORMAL"C"-TUB 4"-6" HASTA 1.00 M
ELIMINACION DE MAT. EXCEDENTE C/ESPONJAMIENTO, MANUAL
APARATOS Y ACCESORIOS SANITARIOS
INODORO DE LOSA COLOR BLANCO CON ACCESORIOS
LAVATORIO DE PARED BLANCO 1 LLAVE
LAVADERO DE ACERO INOXIDABLE, 1 POZA C/ESCURRIDERO, EN COCINA
DUCHA SIMPLE C/GRIFERIA
LLAVE DE BRONCE 1/2" PARA JARDIN
INSTALACION DE APARATOS SANITARIOS
SUMINISTRO E INSTALACION DE TANQUE ELEVADO DE POLIETILENO CAP. 2500 LT INC. ACCESORIOS

SUMINISTRO E INSTALACION DE BIODIGESTOR INC. ACCESORIOS

O
ALES (8 %CD)
D)

A
UAL (%)
ULADO (%)

CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA

MARCABAL - SANCHEZ CARRION - LA LIBERTAD" I ETAPA

Und

PRESUPUESTO
.

MES 1

S/. 7,361.64
u

S/. 845.56

S/ 845.56 (100%)

m2

S/. 946.56

S/ 946.56 (100%)

glb

S/. 5,500.00

S/. 69.52

S/ 5,500.00 (100%)
S/ 61.97 (89.14%)

S/. 565.58

S/ 523.52 (92.56%)

m2

S/. 128.54

S/ 128.54 (100%)

m2

S/. 380.95

S/ 380.95 (100%)

m2

S/. 56.09

S/ 14.03 (25.01%)

S/. 25,331.07

S/ 23,634.22 (93.3%)

m3

S/. 341.43

m3

S/. 44.36

m3

S/. 560.43

S/ 560.43 (100%)

m3

S/. 707.70

S/ 707.70 (100%)

m2

S/. 320.96

S/ 320.96 (100%)

m3

S/. 457.23

S/ 457.23 (100%)

m3

S/. 21,222.77

m3

S/. 1,676.19
S/. 20,035.18

S/ 341.43 (100%)
S/ 44.36 (100%)

S/ 21,202.11 (99.9%)

S/. 0.00
S/ 11,321.75 (56.51%)

S/. 11,321.75

S/ 11,321.75 (100%)

m3

S/. 10,076.69

S/ 10,076.69 (100%)

m3

S/. 578.42

S/ 578.42 (100%)

m2

S/. 666.64

S/ 666.64 (100%)

S/. 3,235.06
m3

S/. 3,235.06
S/. 5,478.37

m2

S/. 5,478.37
S/. 75,015.61

S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00

S/ 29,293.20 (39.05%)

S/. 16,095.52

S/ 16,095.52 (100%)

m3

S/. 11,763.19

S/ 11,763.19 (100%)

kg

S/. 4,332.33
S/. 4,480.15

m3

S/. 2,360.14

m2

S/. 317.29

kg

S/. 1,802.72
S/. 13,782.96

m3

S/. 3,104.45

m3

S/. 638.19

S/ 4,332.33 (100%)

S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00

S/ 13,197.68 (95.75%)
S/ 2,768.54 (89.18%)
S/ 579.05 (90.73%)

CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA

MARCABAL - SANCHEZ CARRION - LA LIBERTAD" I ETAPA

Und

PRESUPUESTO
.

MES 1

m2

S/. 2,241.89

S/ 2,051.66 (91.51%)

kg

S/. 7,798.43

S/ 7,798.43 (100%)

S/. 17,418.37
m3

S/. 5,299.87

m2

S/. 2,350.02

kg

S/. 9,768.48
S/. 23,238.61

m3

S/. 7,302.46

m2

S/. 5,887.44

kg

S/. 5,501.34

S/. 4,547.37
S/. 2,183.16
S/. 2,183.16

m3

S/. 991.77

m2

S/. 486.84

kg

S/. 510.36

S/. 194.19
S/. 11,290.36

m2
glb

S/. 11,290.36

0.00
0.00
0.00
0.00
0.00
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/. 33,078.31

S/ 33,078.31 (100%)

S/. 33,078.31

S/ 33,078.31 (100%)

S/. 10,380.35
m2

S/. 593.26

m2

S/. 6,933.94

m2

S/. 1,174.38

m2

S/. 520.08

S/. 700.90

S/. 457.79
S/. 4,296.16

m2

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

S/. 4,296.16
S/. 15,597.36

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

S/ 3,484.92 (22.34%)

m2

S/. 4,369.24

m2

S/. 7,743.20

S/. 0.00
S/. 0.00

m2

S/. 3,016.50

S/ 3,016.50 (100%)

m3

S/. 426.84

S/. 41.58
S/. 4,672.68

m2

S/. 2,126.36

S/ 426.84 (100%)
S/ 41.58 (100%)

S/. 0.00
S/. 0.00

CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA

MARCABAL - SANCHEZ CARRION - LA LIBERTAD" I ETAPA

Und

PRESUPUESTO
.

S/. 2,110.04

S/. 436.28
S/. 9,029.92

m2

S/. 6,270.47

m2

S/. 2,261.95

m2

S/. 497.50
S/. 7,829.64

m2

S/. 3,322.06

m2

S/. 4,507.58
S/. 1,058.75

pza

S/. 246.72

pza

S/. 109.12

pza

S/. 702.91
S/. 18,994.85

m2

S/. 18,994.85
S/. 8,025.38

m2

S/. 1,348.77

m2

S/. 6,277.06

m2

S/. 399.55
S/. 15,299.65

m2

S/. 7,728.71

m2

S/. 7,570.94
S/. 500.00

S/. 500.00
S/. 5,361.06

pto

S/. 1,016.00

pto

S/. 1,971.06

pto

S/. 566.72

pto

S/. 1,807.28
S/. 32.14

S/. 32.14
S/. 1,714.84

S/. 80.27

S/. 42.37

S/. 1,592.20
S/. 1,228.90

S/. 124.57

S/. 93.58

MES 1

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA

MARCABAL - SANCHEZ CARRION - LA LIBERTAD" I ETAPA

Und
m

PRESUPUESTO
.
S/. 1,010.75
S/. 715.53

S/. 715.53
S/. 725.71

S/. 643.56

S/. 82.15
S/. 951.20

S/. 534.84

S/. 416.36
S/. 4,112.16
S/. 1,224.00

pto

S/. 642.18

pto

S/. 416.79

pto

S/. 165.03
S/. 1,145.77

S/. 326.79

S/. 818.98
S/. 135.92

glb

S/. 135.92
S/. 268.05

S/. 139.89

S/. 102.15

pza

S/. 26.01
S/. 1,241.55

pza

S/. 1,241.55
S/. 96.87

S/. 96.87
S/. 10,394.81
S/. 1,026.72

pto

S/. 1,026.72
S/. 3,903.48

S/. 2,206.75

S/. 1,696.73
S/. 77.70

glb

S/. 77.70
S/. 509.76

S/. 138.06

S/. 371.70

MES 1

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA

MARCABAL - SANCHEZ CARRION - LA LIBERTAD" I ETAPA

Und

PRESUPUESTO
.
S/. 4,877.15

S/. 1,621.13

S/. 3,240.56

m3

S/. 15.46
S/. 4,361.72

pza

S/. 813.60

pza

S/. 508.60

S/. 621.94

S/. 179.48

pza

S/. 35.98

S/. 256.68

S/. 922.72

S/. 1,022.72
300,143.72
24,011.50
15,007.19
339,162.39
61,049.23
400,211.62
100.00%
100.00%

MES 1

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

108,690.01
8,695.20
5,434.50
122,819.71
22,107.55
144,927.26
36.21%
36.21%

N DE OBRA

MES 2

MES 3

S/. 0.00
S/. 0.00
S/. 0.00

S/. 0.00
S/. 0.00
S/. 0.00

S/ 2.54 (3.65%)

S/ 2.62 (3.77%)

S/ 14.63 (2.59%)

S/ 15.12 (2.67%)

S/. 0.00
S/. 0.00

S/. 0.00
S/. 0.00

S/ 14.63 (26.08%)

S/ 15.12 (26.96%)

S/ 654.78 (2.58%)

S/ 1,042.07 (4.11%)

S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00

S/ 20.66 (0.1%)
S/ 634.12 (37.83%)
S/ 8,713.43 (43.49%)

S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00

S/ 3,235.06 (100%)
S/ 3,235.06 (100%)
S/ 5,478.37 (100%)
S/ 5,478.37 (100%)
S/ 45,722.41 (60.95%)

S/. 0.00
S/. 0.00
S/. 0.00
S/ 4,480.15 (100%)
S/ 2,360.14 (100%)
S/ 317.29 (100%)
S/ 1,802.72 (100%)
S/ 585.28 (4.25%)
S/ 335.91 (10.82%)
S/ 59.14 (9.27%)

S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00

S/ 1,042.07 (62.17%)

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

N DE OBRA

MES 2
S/ 190.23 (8.49%)

S/. 0.00
S/ 17,418.37 (100%)
S/ 5,299.87 (100%)
S/ 2,350.02 (100%)
S/ 9,768.48 (100%)
S/ 23,238.61 (100%)
S/ 7,302.46 (100%)
S/ 5,887.44 (100%)
S/ 5,501.34 (100%)
S/ 4,547.37 (100%)
S/ 2,183.16 (100%)
S/ 2,183.16 (100%)
S/ 991.77 (100%)
S/ 486.84 (100%)
S/ 510.36 (100%)
S/ 194.19 (100%)

MES 3

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00
0.00
0.00

S/ 9,671.21 (85.66%)

S/ 1,619.15 (14.34%)

S/ 9,671.21 (85.66%)

S/ 1,619.15 (14.34%)

S/. 0.00
S/. 0.00

S/. 0.00
S/. 0.00

S/ 1,694.46 (16.32%)

S/ 8,685.89 (83.68%)

S/. 0.00
S/. 0.00

S/ 593.26 (100%)

S/ 1,174.38 (100%)
S/ 520.08 (100%)

S/. 0.00
S/. 0.00
S/ 4,296.16 (100%)
S/ 4,296.16 (100%)
S/ 12,112.44 (77.66%)
S/ 4,369.24 (100%)
S/ 7,743.20 (100%)

S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00

S/ 6,933.94 (100%)

S/. 0.00
S/. 0.00
S/ 700.90 (100%)
S/ 457.79 (100%)

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

S/ 4,672.68 (100%)
S/ 2,126.36 (100%)

N DE OBRA

MES 2

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00

MES 3
S/ 2,110.04 (100%)
S/ 436.28 (100%)
S/ 9,029.92 (100%)
S/ 6,270.47 (100%)
S/ 2,261.95 (100%)
S/ 497.50 (100%)
S/ 7,829.64 (100%)
S/ 3,322.06 (100%)
S/ 4,507.58 (100%)
S/ 1,053.47 (99.5%)
S/ 246.72 (100%)
S/ 109.12 (100%)
S/ 697.63 (99.25%)
S/ 18,994.85 (100%)
S/ 18,994.85 (100%)

S/ 6,277.06 (78.22%)

S/ 1,748.32 (21.78%)

S/. 0.00

S/ 1,348.77 (100%)

S/ 6,277.06 (100%)

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

S/ 32.14 (100%)
S/ 32.14 (100%)

S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00

S/. 0.00
S/ 399.55 (100%)
S/ 15,299.65 (100%)
S/ 7,728.71 (100%)
S/ 7,570.94 (100%)

S/. 0.00
S/. 0.00
S/ 5,361.06 (100%)
S/ 1,016.00 (100%)
S/ 1,971.06 (100%)
S/ 566.72 (100%)
S/ 1,807.28 (100%)

S/. 0.00
S/. 0.00
S/ 1,714.84 (100%)
S/ 80.27 (100%)
S/ 42.37 (100%)
S/ 1,592.20 (100%)
S/ 1,228.90 (100%)
S/ 124.57 (100%)
S/ 93.58 (100%)

N DE OBRA

MES 2

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

MES 3
S/ 1,010.75 (100%)
S/ 715.53 (100%)
S/ 715.53 (100%)
S/ 725.71 (100%)
S/ 643.56 (100%)
S/ 82.15 (100%)
S/ 951.20 (100%)
S/ 534.84 (100%)
S/ 416.36 (100%)
S/ 4,112.16 (100%)
S/ 1,224.00 (100%)
S/ 642.18 (100%)
S/ 416.79 (100%)
S/ 165.03 (100%)
S/ 1,145.77 (100%)
S/ 326.79 (100%)
S/ 818.98 (100%)
S/ 135.92 (100%)
S/ 135.92 (100%)
S/ 268.05 (100%)
S/ 139.89 (100%)
S/ 102.15 (100%)
S/ 26.01 (100%)
S/ 1,241.55 (100%)
S/ 1,241.55 (100%)
S/ 96.87 (100%)
S/ 96.87 (100%)
S/ 4,930.20 (47.43%)
S/ 1,026.72 (100%)
S/ 1,026.72 (100%)
S/ 3,903.48 (100%)
S/ 2,206.75 (100%)
S/ 1,696.73 (100%)

S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00

N DE OBRA

MES 2

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

MES 3

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

91,374.42
7,309.95
4,568.72
103,253.09
18,585.56
121,838.65
30.44%
66.66%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

89,732.98
7,178.64
4,486.65
101,398.27
18,251.69
119,649.96
29.90%
96.55%

MES 4

S/. 0.00
S/. 0.00
S/. 0.00
S/ 2.39 (3.44%)
S/ 12.31 (2.18%)

S/. 0.00
S/. 0.00
S/ 12.31 (21.95%)

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

MES 4

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

MES 4

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

S/ 5.28 (0.5%)

S/. 0.00
S/. 0.00
S/ 5.28 (0.75%)

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

S/ 500.00 (100%)
S/ 500.00 (100%)

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00

MES 4

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
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
0.00
0.00
0.00
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/ 5,464.61 (52.57%)

S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00

S/ 77.70 (100%)
S/ 77.70 (100%)
S/ 509.76 (100%)
S/ 138.06 (100%)
S/ 371.70 (100%)

MES 4
S/ 4,877.15 (100%)
S/ 1,621.13 (100%)
S/ 3,240.56 (100%)
S/ 15.46 (100%)
S/ 4,361.72 (100%)
S/ 813.60 (100%)
S/ 508.60 (100%)
S/ 621.94 (100%)
S/ 179.48 (100%)

10,346.31
827.70
517.32
11,691.33
2,104.44
13,795.77
3.45%
100.00%