gastos generales y resumen de presupuesto

Upload: daniel-crutz

Post on 19-Feb-2018

224 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    1/111

    RESUMEN PRESUPUESTO - OBRA, EXPEDIENTE TECNICO Y EQUIPAM

    OBRA MEJORAMIENTO DE LOS SERVICIOS DE SALUD EN EL ESTABLECIMIENTO DE SALUD BELLA

    PROPIETARIO GOBIERNO REGIONAL DE SAN MARTINFECHA 30/04/2013MONEDA NUEVOS SOLESTIEMPO DE EJECUCION: 23 MESES

    PRESUPUESTO DE OBRA PRESUPUE

    PARTIDAS COSTO DIRECTO PARTIDAS

    Obras Provisionales y Estructuras !in aisla"ores# !$% &'()'&(*&+%', 1 E-A.ORACION E/PEDIENTE TECNICOAr3uitectura !$% &&(1+*(,+4%)0 2 E-A.ORACION E/PEDIENTE TECNICOInstalaciones !anitarias !$% '(4,1(+,0%+* 3 EJECUCION DE- P-AN DE CONTIN5EInstalaciones El6ctricas !$% 1(''+(0&)%2' 4 E7UIPAMIENTOInstalaciones Mec8nicas !$% 1(**0(&01%,, 5 CAPACITACION!iste9a "e Co9unicaciones !$% 2(2*+(&''%2+ 6 IMPACTO AM.IENTA-

    Aisla"ores !is9icos !$% +(+&2(44,%&4

    TOTAL COSTO DIRECTO S/. 44,!4,1"4.4# TOTAL COSTO DIRECTO

    5A!TO! 5ENERA-E! DE O.RA &2%,, )(*'0(&')%&0 5A!TO! 5ENERA-E! DE E7UIP%UTI-IDAD ; O.RA &,%,, 1(102(1&*%12 UTI-IDAD ; E7UIPAMIENTO

    TOTAL COSTO DIRECTO % GG % UT S/. !$,0$","1.12 TOTAL COSTO DIRECTO % GG % UT

    CO!TO AFECTO A- I5< 2)(,)*(*&0%&' CO!TO AFECTO A- I5ecuci?n 23 Meses

    ITEM DESCRIPICION UND ' PARTIC. CANT. MES

    1.00.00 GASTOS VARIABLES

    1.01.00 O(ICINA CENTRAL

    &%,&%,& 5erencias Un" ', &%,,&%,&%,' O=eraciones Un" ', &%,,&%,&%,+ A"9inistraci?n Un" ', &%,,

    &%,&%,1 In@raestructura y Otros Un" ', &%,,&%,&%,2 Consu9o "e aua =otable O@% Central ME! ', &%,,

    &%,&%,) Consu9o "e eneria el6ctrica O@% Central ME! ', &%,,&%,&%,* Tel6@ono ; FaB ME! ', &%,,

    &%,&%,0 Correo; enco9ien"as ME! ', &%,,

    &%,&%,4 Tol"os =lasticos =ara =roteccion obras 5.- ', &%,,&%,&%&,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    4/111

    ANALISIS DE GASTOS GENERALES

    Obra :MEJORAMIENTO DE LOS SERVICIOS DE SALUD EN EL ESTABLECIMIENTO DE SALUD BELLAVISTA

    Cliente : GOBIERNO REGIONAL DE SAN MARTIN

    D=to : SAN MARTIN Provincia: BELLAVISTA

    Tie9=o "e e>ecuci?n 23 Meses

    ITEM DESCRIPICION UND ' PARTIC. CANT. MES

    1.0$.00 VARIOS

    &%,)%,& Planos "e re=lanteo 5lb &,, &%,,

    &%,)%,' tiles "e escritorio y =a=elera 5lb &,, &%,,&%,)%,+ Accesorios =ara e3ui=os "e c?9=uto 5lb &,, &%,,

    &%,)%,1 tiles "e li9=ieGa 5lb &,, &%,,&%,)%,2 Fotoco=ias y =loteos 5lb &,, &%,,

    &%,)%,)

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    5/111

    Feca 30/04/2013

    Distrito BELLAVISTA

    T%C%

    SUB TOTAL S/. TOTAL S/.

    303,$00.00

    &,&(',,%,,1)(,,,%,,1)(,,,%,,

    1)(,,,%,,&+(0,,%,,

    &+(0,,%,,4(',,%,,

    4(',,%,,

    1(),,%,,&+(0,,%,,

    2,242,2!$.#

    &,,('+)%+,

    ++1(&'&%,,'2,(24,%*2&&)(41'%+2

    ++1(&'&%,,1&(*)2%&+

    ++(1&'%&,1&(*)2%&+

    ++(1&'%&,

    &2,(+21%12*2(&**%'+

    &++()10%1,

    &*&(,)4%42

    42!,$41.10

    &,,('+)%+,&++()10%1,

    )+(4&0%0,&'*(0+*%),

    14$,0!!.1!''(0,0%++

    4(',,%,,'+(,,,%,,&0(1,,%,,

    &'(00,%,,

    0(1))%0'10(+,,%,,

    +(,,,%,,

    324,23!.#"

    ','()1*%10&'&(200%14

    "14,1!0.00

    3#$,"!0.00

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    6/111

    Feca 30/04/2013

    Distrito BELLAVISTA

    T%C%

    SUB TOTAL S/. TOTAL S/.

    $0,3"4.0

    '(,,,%,,

    '(+,,%,,'(+,,%,,

    '(+,,%,,'(+,,%,,

    14(&*1%0,

    4,21$,314.00

    *),(0+0%4+

    *),(0+0%4+ +0,(1&4%1* &4,(',4%*+

    &+)('04%1&

    &&4('2+%'+

    &4(,*)%)*+&(*2,%+)

    &(,,,%,,

    &&'(&+2%11

    2,!11,12.1

    $,"2,12$.1

    Costo Directo 44,!4,1"4.4#

    1!.00

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    7/111

    I)8

    0 01

    0 01.01

    0 01.01.01

    , ,&%,&%,&%,&

    , ,&%,&%,&%,'

    , ,&%,&%,&%,+, ,&%,&%,&%,1

    0 01.01.02

    , ,&%,&%,'%,&

    , ,&%,&%,'%,'

    , ,&%,&%,'%,+

    , ,&%,&%,'%,10 01.02

    0 01.02.01

    , ,&%,'%,&%,&

    0 01.02.02

    , ,&%,'%,'%,&

    , ,&%,'%,'%,'

    0 01.02.03

    , ,&%,'%,+%,&

    0 01.03

    , ,&%,+%,&

    , ,&%,+%,'

    , ,&%,+%,+, ,&%,+%,1

    , ,&%,+%,2

    , ,&%,+%,)

    0 020 02.01

    , ,'%,&%,&

    0 02.02

    0 02.02.01

    , ,'%,'%,&%,&, ,'%,'%,&%,'

    , ,'%,'%,&%,+

    , ,'%,'%,&%,1

    , ,'%,'%,&%,2

    , ,'%,'%,&%,)

    , ,'%,'%,&%,*

    0 02.02.02

    , ,'%,'%,'%,&0 02.02.03

    , ,'%,'%,+%,&

    , ,'%,'%,+%,'

    , ,'%,'%,+%,+

    0 02.030 02.03.01

    , ,'%,+%,&%,&

    0 02.03.02

    , ,'%,+%,'%,&

    , ,'%,+%,'%,'

    , ,'%,+%,'%,+

    0 02.03.03

    , ,'%,+%,+%,&

    0 02.03.04

    , ,'%,+%,1%,&

    , ,'%,+%,1%,'0 02.03.0!

    , ,'%,+%,2%,&, ,'%,+%,2%,'

    , ,'%,+%,2%,+

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    8/111

    , ,'%,+%,2%,1, ,'%,+%,2%,2

    , ,'%,+%,2%,)

    0 02.03.0$

    , ,'%,+%,)%,&

    , ,'%,+%,)%,'

    , ,'%,+%,)%,+0 02.03.0"

    , ,'%,+%,*%,&

    , ,'%,+%,*%,'

    , ,'%,+%,*%,+

    , ,'%,+%,*%,1

    , ,'%,+%,*%,20 02.04

    0 02.04.01

    , ,'%,1%,&%,&

    , ,'%,1%,&%,'

    , ,'%,1%,&%,+

    0 02.04.02

    , ,'%,1%,'%,&

    , ,'%,1%,'%,'

    , ,'%,1%,'%,+

    0 02.04.03

    , ,'%,1%,+%,&

    , ,'%,1%,+%,', ,'%,1%,+%,+

    , ,'%,1%,+%,1

    0 02.04.04

    , ,'%,1%,1%,&

    , ,'%,1%,1%,'

    , ,'%,1%,1%,+

    0 02.04.0!

    , ,'%,1%,2%,&

    , ,'%,1%,2%,', ,'%,1%,2%,+0 02.04.0$

    , ,'%,1%,)%,&

    , ,'%,1%,)%,'

    , ,'%,1%,)%,+

    0 02.04.0"

    , ,'%,1%,*%,&

    , ,'%,1%,*%,', ,'%,1%,*%,+

    0 02.04.0

    , ,'%,1%,0%,&

    , ,'%,1%,0%,'

    , ,'%,1%,0%,+0 02.04.0#

    , ,'%,1%,4%,&

    , ,'%,1%,4%,'

    , ,'%,1%,4%,+

    0 02.04.10

    , ,'%,1%&,%,&

    , ,'%,1%&,%,', ,'%,1%&,%,+

    0 02.04.11

    , ,'%,1%&&%,&

    , ,'%,1%&&%,'

    , ,'%,1%&&%,+

    0 02.04.12, ,'%,1%&'%,&

    , ,'%,1%&'%,'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    9/111

    , ,'%,1%&'%,+0 02.04.13

    , ,'%,1%&+%,&

    , ,'%,1%&+%,'

    , ,'%,1%&+%,+0 02.04.14

    , ,'%,1%&1%,&, ,'%,1%&1%,'

    , ,'%,1%&1%,+

    0 02.04.1!

    , ,'%,1%&2%,&

    , ,'%,1%&2%,'

    , ,'%,1%&2%,+0 02.04.1$

    , ,'%,1%&)%,&

    , ,'%,1%&)%,'

    , ,'%,1%&)%,+0 02.04.1"

    , ,'%,1%&*%,&

    , ,'%,1%&*%,'

    , ,'%,1%&*%,+

    0 02.04.1

    , ,'%,1%&0%,&

    , ,'%,1%&0%,'

    , ,'%,1%&0%,+0 02.0!

    0 02.0!.01

    , ,'%,2%,&%,&

    , ,'%,2%,&%,'

    , ,'%,2%,&%,+

    , ,'%,2%,&%,1

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    10/111

    D)+*:> U5.

    OBRAS PROVISIONALES , TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD

    OBRAS PROVISIONALES

    CONSTRUCCIONES PROVISIONALES

    OFICINA lb

    A-MACEN( COMEDOR(

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    11/111

    ENCOFRADO DE!ENCOFRADO -O!A DE E!TACIONAMIENTO 9' ACERO DE REFUERLO -O!A DE E!TACIONAMIENTO

    A!ERRADO DE CONCRETO INC-UIDO !E--O IMPERMEA.-E 9

    (ALSO PISO

    CONCRETO @Qc'&, $c9' 9'

    .A!E 5RANU-AR C.RS 0, COMPACTADO A- &,, MD!% ,%&29% 9'

    !U. .A!E 5RANU-AR C.RS 1, COMPACTADO A- &,, MD!% ,%&29% 9' VEREDA

    .A!E 5RANU-AR C.RS 0, COMPACTADO A- &,, MD!% ,%&29% 9'

    !U. .A!E 5RANU-AR C.RS 1, COMPACTADO A- &,, MD!% ,%&29% 9'

    CONCRETO @Qc'&, $c9' 9+

    ENCOFRADO DE!ENCOFRADO

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    12/111

    ACERO DE REFUERLO EN CI!TERNA CAMARA DE DESAGUE

    CONCRETO EN CAMARA DE DE!A5UE @Qc'&, $c9' 9+

    ENCOFRADO DE!ENCOFRADO DE CAMARA DE!A5UE 9'

    ACERO DE REFUERLO EN CAMARA DE!A5UE TANQUE DE PETROLEO

    CONCRETO EN TAN7UE DE PETRO-EO @Qc'&, $c9' 9+ ENCOFRADO DE!ENCOFRADO DE TAN7UE DE PETRO-EO 9'

    ACERO DE REFUERLO EN TAN7UE DE PETRO-EO

    TANQUE DE GLP

    CONCRETO EN TAN7UE DE 5-P @Qc'&, $c9' 9+

    ENCOFRADO DE!ENCOFRADO DE TAN7UE DE 5-P 9'

    ACERO DE REFUERLO EN TAN7UE DE 5-P CANALETAS Y CUNETAS

    CONCRETO EN CANA-ETA! CUNETA! @Qc'&, $c9' 9+

    ENCOFRADO DE!ENCOFRADO DE CANA-ETA! CUNETA! 9'

    ACERO DE REFUERLO EN CANA-ETA! CUNETA! SARDINEL

    CONCRETO EN !ARDINE-E! @Qc'&, $c9' 9+

    ENCOFRADO DE!ENCOFRADO DE !ARDINE-E! 9'

    ACERO DE REFUERLO EN !ARDINE-E!

    PLATEA DE CIMENTACION

    CONCRETO EN P-ATEA DE CIMENTACION @Qc'&, $c9' 9+

    ENCOFRADO DE!ENCOFRADO DE P-ATEA DE CIMENTACION 9'

    ACERO DE REFUERLO EN P-ATEA DE CIMENTACION ESTRUCTURAS METALICAS

    ESTRUCTURAS METALICAS

    P-ANCHA DE ACERO A!TM;A+) PARA ANC-AJE DE CO-UMNA! INC-% E!PARRA5O!

    CO-UMNA! DE ACERO A!TM;A+)

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    13/111

    M)*5 P*) S/. P* S/.

    1,2!0,#4."!

    340,#"!.""

    102,44.#!

    &%,, ''(0'1%1* ''(0'1%1*

    &%,, '4()22%+' '4()22%+'

    10)%)) 4&%+1 11(12&%2''%,, '(42)%0' 2(4&+%)1

    23,130.2

    &4%,, +(,)0%*) 20(+,)%11

    &4%,, &(204%*& +,(',1%14

    &%,, '(++,%+* '(++,%+*

    &4%,, *(*2'%,0 &1*('04%2'2#3,3.#

    1",2"$.2$

    &1(*))%,+ &%&* &*('*)%')

    24,$4".#0

    )%,, &2(,,,%,, 4,(,,,%,,

    &%,, &20()1*%4, &20()1*%4,

    2",4$4.2

    &1(*))%,+ &%0) '*(1)1%0'

    $1$,!4.00

    &%,, 2&('*0%,, 2&('*0%,,

    +,,%,, 0),%,' '20(,,)%,,

    &%,, )2(,,,%,, )2(,,,%,,&%,, )2(,,,%,, )2(,,,%,,

    &4%,, )(*,,%,, &'*(+,,%,,

    &%,, 2,(,,,%,, 2,(,,,%,,

    11,3"0,"$4.4!#!$,1#0.

    '(201%&) +*,%,' 42)(&4,%00

    1,$"#,#2.#

    1,403,3!4.$0

    &(0'&%&) 2&%+) 4+(2+1%*00(24+%,, &0%42 &)'(0+*%+2

    &+)%&) '4%02 1(,)1%+0

    )*%22 1*%0* +('++%)'

    )41%4* +,%0, '&(1,2%,0

    &(,0*%+* 04%21 4*(+)+%&&

    '4(0&)%10 +1%'1 &(,',(4&)%'0

    1#,421.01

    2(210%0) +%2, &4(1'&%,&2!",1!3.3"

    )(*1,%'& &)%+) &&,(')4%01

    0+0%4& 0'%)) )4(+11%+,

    '(+11%*, ++%,* **(2+4%'+

    1,241,!!2.!122,0!1.4!

    202%,* ',0%)& &''(,2&%12

    1$$,$1$.0

    '(*0&%&, +,%20 02(,1)%,1

    '(+11%*, ++%), *0(*0&%4'

    )'%1+ 11%)) '(*00%&'

    13,0$.!

    1*)%1) '04%*0 &+0(,)0%20

    !#,4"3.12

    ),%*' ++'%)) ',(&44%&'

    0*4%1, 11%)) +4('*1%,,2#$,$41.41

    +(,'+%)0 '&%&, )+(*44%)2+(,'+%)0 &2%00 10(,&)%,1

    +&0%+* 1&,%,0 &+,(22*%&*

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    14/111

    ))4%4+ ++%+2 ''(+1'%&*+(&++%*2 1%'2 &+(+&0%11

    +()01%*1 2%,2 &0(),*%41

    2#,!4."4

    +(',2%&, 2+%+) &*&(,'1%&1

    +(',2%&, '&%&, )*()'*%)&

    +(',2%&, &2%00 2,(04)%441$#,1!3.20

    &(0,1%'+ '&%&, +0(,)4%'2

    &(0,1%'+ &2%00 '0()2&%&*

    &0,%1' 114%'0 0&(,24%&,

    ',,%1+ ++%+2 )()01%+1

    '(4,0%*0 2%,2 &1()04%+1$,424,14$.#"

    10",!$1.30

    &)*%0' 114%'0 *2(+40%&*

    )+*%2) 1*%** +,(12)%'1

    1,&%)' 1%'2 &(*,)%04

    24",014.$4

    +0,%*+ 114%'0 &*&(,21%+*

    2+2%*+ 1*%** '2(24&%0'

    &&(02&%1, 1%'2 2,(+)0%12

    10#,140.$!

    04%,) 114%'0 1,(,&'%00

    24+%*' 1*%** '0(+)'%,,4('&4%*) 1%'2 +4(&0+%40

    +)2%+& 1%++ &(20&%*4

    131,202.4"

    41%02 114%'0 1'()&1%'&

    &('41%)2 1*%** )&(012%1+

    )('4'%1+ 1%'2 ')(*1'%0+

    10$,"0!.32

    0+%1+ 21,%'4 12(,*)%+4

    )'*%** 1*%** '4(400%2**(111%*4 1%'2 +&()1,%+)

    24,11".3!

    1+1%)0 21,%'4 '+1(02+%')

    1()1+%), 1*%** ''&(0'1%**

    0)(12)%+& 1%'2 +)*(1+4%+'

    1,4#2,$"4.30

    &(,1+%,4 1)4%1* 104()44%1)

    *(220%&& 2+%10 1,1(',*%*'&1,(00)%+0 1%'2 240(*)*%&'

    2"2,204.!2

    &4+%01 114%'0 0*(,00%11

    '(*'4%2) 1*%** &+,(+4&%,0

    &'(0*)%1* 1%'2 21(*'2%,,1,43!,44#.!!

    &(+**%22 1)4%1* )1)(*&0%1,

    0(0'&%'+ 1'%&1 +*&(*')%)+

    40(&&0%*& 1%'2 1&*(,,1%2'

    1,11#.3"

    '4%'0 114%'0 &+(&21%4'

    '1%,& 1'%&1 &(,&&%*04+,%,1 1%'2 +(42'%)*

    43,3#2.42

    +0%'4 21,%'4 ',()0*%*,

    '',%&) +0%2* 0(14&%2*

    +(+11%'* 1%'2 &1('&+%&2

    14,1"$.$!&+%*2 21,%'4 *(1'0%44

    4&%)0 +0%2* +(2+)%&,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    15/111

    *22%)) 1%'2 +('&&%2)4#,01!.4!

    12%22 21,%'4 '1()&,%'&

    '42%0* +0%2* &&(1&&%*&

    +(,2*%+, 1%'2 &'(44+%2+24,$01.#4

    '2%+, 21,%'4 &+())4%+1&+'%+* +0%2* 2(&,2%2&

    &(+*&%,0 1%'2 2(0'*%,4

    1",#23.11

    &0%14 21,%'4 4(404%4)

    &,'%4) +0%2* +(4*&%&*

    4+'%'+ 1%'2 +(4)&%40140,224.2!

    &11%1' 21,%'4 *0(,'0%)0

    &(&&4%'' +0%2* 1+(&)0%+'

    1(1**%,, 1%'2 &4(,'*%'21$,!13.!4

    &21%') 21,%'4 0+(+12%&1

    &(+,,%') +0%2* 2,(&2&%,+

    0('+4%+0 1%'2 +2(,&*%+*

    1,222,110.14

    &(11&%4' 114%'0 )1*(0'2%0'

    142%)' 11%)) ''(&+1%+4

    &'4(4&*%)+ 1%'2 22'(&14%4+1,0$,#4!.04

    1,0$,#4!.04

    &()40%&) +&%)4 2+(0&1%)4

    &&(111%4+ &)%*1 &4&(200%&+

    20()+0%', &1%,' 0''(&,*%2)

    ++%2' 1'%0, &(1+1%))

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    16/111

    I)8

    0 03

    0 03.01

    0 03.01.01

    , ,+%,&%,&%,&

    , ,+%,&%,&%,'

    , ,+%,&%,&%,+0 03.01.02

    , ,+%,&%,'%,&

    , ,+%,&%,'%,'

    0 03.02

    , ,+%,'%,&

    , ,+%,'%,', ,+%,'%,+

    , ,+%,'%,1

    , ,+%,'%,2

    , ,+%,'%,)

    , ,+%,'%,*

    , ,+%,'%,0

    , ,+%,'%,4

    , ,+%,'%&,

    , ,+%,'%&&

    0 03.03

    , ,+%,+%,&

    , ,+%,+%,', ,+%,+%,+

    0 03.04

    0 03.04.01

    , ,+%,1%,&%,&

    , ,+%,1%,&%,'

    , ,+%,1%,&%,+

    , ,+%,1%,&%,1

    , ,+%,1%,&%,2

    , ,+%,1%,&%,), ,+%,1%,&%,*

    , ,+%,1%,&%,0

    , ,+%,1%,&%,4

    , ,+%,1%,&%&,

    , ,+%,1%,&%&&

    0 03.0!

    0 03.0!.01

    , ,+%,2%,&%,&, ,+%,2%,&%,'

    0 03.0!.02

    , ,+%,2%,'%,&

    , ,+%,2%,'%,'

    0 03.0!.03, ,+%,2%,+%,&

    , ,+%,2%,+%,'

    0 03.0!.04

    , ,+%,2%,1%,&

    , ,+%,2%,1%,'

    , ,+%,2%,1%,+

    , ,+%,2%,1%,1, ,+%,2%,1%,2

    , ,

    0 03.0!.0!

    , ,+%,2%,2%,&0 03.0!.0$

    , ,+%,2%,)%,&0 03.0!.0"

    , ,+%,2%,*%,&

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    17/111

    , ,+%,2%,*%,', ,+%,2%,*%,+

    0 03.0!.0

    , ,+%,2%,0%,&

    0 03.0!.0#

    , ,+%,2%,4%,&

    , ,+%,2%,4%,', ,+%,2%,4%,+

    0 03.0$

    0 03.0$.01

    , ,+%,)%,&%,&

    , ,+%,)%,&%,'

    , ,+%,)%,&%,+, ,+%,)%,&%,1

    , ,+%,)%,&%,2

    , ,+%,)%,&%,)

    0 03.0$.02

    , ,+%,)%,'%,&

    , ,+%,)%,'%,'

    , ,+%,)%,'%,+

    , ,+%,)%,'%,1

    , ,+%,)%,'%,2

    0 03.0"

    , ,+%,*%,&

    , ,+%,*%,', ,+%,*%,+

    0 03.0

    0 03.0.01

    0 03.0.01.01

    , ,+%,0%,&%,&%,&

    , ,+%,0%,&%,&%,'

    0 03.0.01.02

    , ,+%,0%,&%,'%,&

    , ,+%,0%,&%,'%,', ,+%,0%,&%,'%,+

    , ,+%,0%,&%,'%,10 03.0.01.03

    , ,+%,0%,&%,+%,&

    0 03.0.01.04

    , ,+%,0%,&%,1%,&

    , ,+%,0%,&%,1%,'

    0 03.0.01.0!

    , ,+%,0%,&%,2%,&

    , ,+%,0%,&%,2%,'

    0 03.0.01.0$

    , ,+%,0%,&%,)%,&

    0 03.0.01.0", ,+%,0%,&%,*%,&0 03.0.01.0

    , ,+%,0%,&%,0%,&

    0 03.0.02

    , ,+%,0%,'%,&

    0 03.0.03

    , ,+%,0%,+%,&, ,+%,0%,+%,'

    , ,+%,0%,+%,+

    , ,+%,0%,+%,1

    , ,+%,0%,+%,2

    , ,+%,0%,+%,)

    , ,+%,0%,+%,*, ,+%,0%,+%,0

    , ,+%,0%,+%,4

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    18/111

    , ,+%,0%,+%&,, ,+%,0%,+%&&

    , ,+%,0%,+%&'

    , ,+%,0%,+%&+

    , ,+%,0%,+%&1

    , ,+%,0%,+%&2

    , ,+%,0%,+%&), ,+%,0%,+%&*

    , ,+%,0%,+%&0

    , ,+%,0%,+%&4

    , ,+%,0%,+%',

    , ,+%,0%,+%'&

    , ,+%,0%,+%'', ,+%,0%,+%'+

    , ,+%,0%,+%'1

    , ,+%,0%,+%'2

    , ,+%,0%,+%')

    , ,+%,0%,+%'*

    , ,+%,0%,+%'0

    , ,+%,0%,+%'4

    , ,+%,0%,+%+,

    , ,+%,0%,+%+&

    , ,+%,0%,+%+'0 03.0.04

    0 03.0.04.01

    , ,+%,0%,1%,&%,&

    , ,+%,0%,1%,&%,'

    , ,+%,0%,1%,&%,+

    , ,+%,0%,1%,&%,1

    , ,+%,0%,1%,&%,2

    0 03.0#

    0 03.0#.01

    , ,+%,4%,&%,&

    , ,+%,4%,&%,', ,+%,4%,&%,+0 03.0#.02

    , ,+%,4%,'%,&

    0 03.0#.03

    , ,+%,4%,+%,&

    , ,+%,4%,+%,'

    , ,+%,4%,+%,+

    0 03.0#.04

    , ,+%,4%,1%,&

    , ,+%,4%,1%,'

    , ,+%,4%,1%,+

    , ,+%,4%,1%,1

    0 03.0#.0!, ,+%,4%,2%,&0 03.0#.0$

    , ,+%,4%,)%,&

    , ,+%,4%,)%,'

    , ,+%,4%,)%,+

    , ,+%,4%,)%,1

    , ,+%,4%,)%,2, ,+%,4%,)%,)

    , ,+%,4%,)%,*

    , ,+%,4%,)%,0

    0 03.100 03.10.01

    , ,+%&,%,&%,&, ,+%&,%,&%,'

    , ,+%&,%,&%,+

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    19/111

    , ,+%&,%,&%,1, ,+%&,%,&%,2

    , ,+%&,%,&%,)

    0 03.10.02

    , ,+%&,%,'%,&

    , ,+%&,%,'%,'

    , ,+%&,%,'%,+, ,+%&,%,'%,1

    , ,+%&,%,'%,2

    , ,+%&,%,'%,)

    , ,+%&,%,'%,*0 03.10.03

    , ,+%&,%,+%,&, ,+%&,%,+%,'

    , ,+%&,%,+%,+

    , ,+%&,%,+%,1

    , ,+%&,%,+%,2

    , ,+%&,%,+%,)

    , ,+%&,%,+%,*

    , ,+%&,%,+%,0

    , ,+%&,%,+%,4

    0 03.11

    , ,+%&&%,&

    , ,+%&&%,'0 03.12

    , ,+%&'%,&

    , ,+%&'%,'

    0 03.13

    0 03.13.01

    , ,+%&+%,&%,&

    , ,+%&+%,&%,'

    , ,+%&+%,&%,+

    0 03.13.02

    , ,+%&+%,'%,&, ,+%&+%,'%,'

    , ,+%&+%,'%,+

    , ,+%&+%,'%,1

    , ,+%&+%,'%,2

    , ,+%&+%,'%,)

    , ,+%&+%,'%,*

    , ,+%&+%,'%,0

    , ,+%&+%,'%,4, ,+%&+%,'%&,

    , ,+%&+%,'%&&

    , ,+%&+%,'%&'

    , ,+%&+%,'%&+

    , ,+%&+%,'%&10 03.13.02.1!

    , ,+%&+%,'%&2%,&

    , ,+%&+%,'%&2%,'

    0 03.14

    0 03.14.01

    , ,+%&1%,&%,&

    , ,+%&1%,&%,'0 03.14.02

    , ,+%&1%,'%,&

    , ,+%&1%,'%,'

    , ,+%&1%,'%,+

    , ,+%&1%,'%,1

    0 03.14.03, ,+%&1%,+%,&

    0 03.14.04

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    20/111

    , ,+%&1%,1%,&0 03.1!

    0 03.1!.01

    , ,+%&2%,&%,&

    , ,+%&2%,&%,'

    , ,+%&2%,&%,+

    0 03.1!.02, ,+%&2%,'%,&

    , ,+%&2%,'%,'

    , ,+%&2%,'%,+

    , ,+%&2%,'%,1

    , ,+%&2%,'%,20 03.1!.03

    , ,+%&2%,+%,&

    , ,+%&2%,+%,'

    , ,+%&2%,+%,+

    , ,+%&2%,+%,10 03.1!.04

    , ,+%&2%,1%,&

    , ,+%&2%,1%,'

    0 03.1$

    , ,+%&)%,&

    , ,+%&)%,'0 03.1"

    0 03.1".01

    , ,+%&*%,&%,&

    , ,+%&*%,&%,'

    , ,+%&*%,&%,+

    , ,+%&*%,&%,10 03.1".02

    , ,+%&*%,'%,&

    , ,+%&*%,'%,'

    , ,+%&*%,'%,+

    , ,+%&*%,'%,1, ,+%&*%,'%,2

    , ,+%&*%,'%,)0 03.1".03

    , ,+%&*%,+%,&

    , ,+%&*%,+%,'

    , ,+%&*%,+%,+

    , ,+%&*%,+%,1

    0 03.1".04

    , ,+%&*%,1%,&

    , ,+%&*%,1%,'

    0 03.1".0!

    , ,+%&*%,2%,&

    0 03.1".0$, ,+%&*%,)%,&

    , ,+%&*%,)%,'

    0 03.1

    , ,+%&0%,&

    0 03.1.02

    , ,+%&0%,'%,&

    0 03.1.03

    , ,+%&0%,+%,&

    , ,+%&0%,+%,'

    , ,+%&0%,+%,+

    , ,+%&0%,+%,10 03.1.04

    , ,+%&0%,1%,&, ,+%&0%,1%,'

    , ,+%&0%,1%,+

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    21/111

    , ,+%&0%,1%,1, ,+%&0%,1%,2

    , ,+%&0%,1%,)

    , ,+%&0%,1%,*

    , ,+%&0%,1%,0

    , ,+%&0%,1%,4

    , ,+%&0%,1%&,, ,+%&0%,1%&&

    , ,+%&0%,1%&'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    22/111

    D)+*:> U5.

    ARQUITECTURA

    MUROS Y TABIQUES

    MUROS DE ALBAILERIA

    MURO DE -ADRI--O CA.ELA C:A &:1 C$A-AM.RE N0 C$+ HI-ADA! 9'

    MURO DE -ADRI--O !O5A C:A &:1 C$A-AM.RE N0 C$+ HI-ADA! 9'

    MURO DE -ADRI--O CANTO C:A( &:1 C$A-AM.RE N0 C$+ HI-ADA! 9' MUROS DE TABIQUERIA SECA

    TA.I7UERIA DE FI.ROCEMENTO E && MM 9'

    TA.I7UE NO PORTANTE! EN 7UIROFANO! 9'

    REVOQUES Y ENLUCIDOS

    TARRAJEO PRIMARIO( MORTERO &:2 9'

    TARRAJEO EN MURO! E/TERIORE! C:A &:2 E&%2CM 9' TARRAJEO EN MURO! INTERIORE! C:A &:2 E&%2CM 9'

    TARRAJEO DE CO-UMNA! 9'

    TARRAJEO DE

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    23/111

    !ARDINE-E! EN JARDINE! E/TERIORE! 9 .OTA--ANTA! DE CONCRETO !O-A7UEADO @Qc '&, $c9' 9

    VEREDAS

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    24/111

    MUE.-E TIPO M;&+ 9 MUE.-E TIPO M;&)a 9

    MUE.-E TIPO M;&* 9

    MUE.-E TIPO M;'+ 9

    MUE.-E TIPO M;'2 9

    MUE.-E TIPO M;+, !M# 9

    MUE.-E TIPO M;+0a 9 MUE.-E TIPO M;+0 9

    MUE.-E TIPO M;1' 9

    MUE.-E TIPO M;1+ 9

    MUE.-E TIPO M;11a 9

    MUE.-E TIPO M;11b 9

    MUE.-E TIPO M;10a 9 MUE.-E TIPO M;14a 9

    MUE.-E TIPO M;14b !M# 9

    MUE.-E TIPO M;2,a 9

    MUE.-E TIPO M;2,b 9

    MUE.-E TIPO M;0* 9

    MUE.-E TIPO ;44 9

    MUE.-E TIPO ;41 9

    MUE.-E TIPO L;2 9

    MUE.-E TIPO L;) 9

    CAM.IO DE .OTA! 9 CLOSET DE MADERA

    CLOSET DE MADERA INCLUIDO DIVISIONES Y CAJONERA

    PC- ; & 9'

    PC- ; &a 9'

    PC- ; &b 9'

    PC- ; + 9'

    PC- ; +r 9'

    CARPINTERIA METALICA Y ERRERIA

    PUERTAS DE (IERRO

    PUERTA META-ICA PF;& 9'

    PUERTA META-ICA PF;' 9' PUERTA META-ICA PF;+ 9' PUERTAS DE PLACA METALICA

    PUERTA CORTAFUE5O P!;& 9'

    PUERTA DE (IERRO Y MALLA

    PUERTA TIPO PM;& 9'

    PUERTA TIPO PM;' 9'

    PUERTA TIPO PM;+ 9'

    BARANDAS Y PASAMANOS

    PA!AMANO META-ICO EN E!CA-ERA CENTRA- 9

    PA!AMANO META-ICO EN E!CA-ERA PARED 9

    .ARANDA META-ICA! EN RAMPA! 9

    .ARANDA EN CORREDORE! 9

    CERCOS REJA CERCO E/TERIOR 9 OTROS ELEMENTOS METALICOS

    TAPA MARCO P-ANCHA -AC &$1 CON MECANI!MO DE !E5URIDAD un"

    E!CA-ERA META-ICA DE 5ATO N& un"

    E!CA-ERA META-ICA DE 5ATO N' un"

    E!CA-ERA META-ICA DE 5ATO N+ un"

    E!CA-ERA META-ICA DE 5ATO N1 un" MUE.-E TIPO M;0 9

    REJI--A CON P-ATINA DE FIERRO A+, CM 9

    REJI--A DE ACERO INO/IDA.-E 9

    CARPINTERIA DE ALUMINIO CARPINTERIA DE ALUMINIO

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    25/111

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    26/111

    MC ; & un" PINTURA

    RESANE E IMPRIMACION DE PINTURA

    RE!ANE E IMPRIMACION EN CIE-O RA!O! 9'

    RE!ANE E IMPRIMANTE! EN

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    27/111

    PINTURA DE PA

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    28/111

    M)*5 P*) S/. P* S/.

    11,43",03#.$

    1,2"$,0"3.0

    1,211,13.3

    11*%*+ &14%12 ))(4&+%'2

    &'(212%&+ 00%24 &(&&&(+*+%,*

    21*%1* )&%'1 ++(2'*%,)$4,2!#."0

    00&%*) 2+%,' 1)(*2,%4'

    1'%4) 1,*%2) &*(2,0%*0

    1,002,2$.$

    '()*)%,, ''%** ),(4+'%2'

    1(022%0+ ')%1+ &'0(++4%24'0()),%'4 '+%2* )*2(2'+%,1

    &(,*1%', '0%4& +&(,22%&'

    '+0%*, +2%,& 0(+2)%04

    24)%*) '*%,, &)(&&'%2'

    '2%)+ &'&%+0 +(&&,%4*

    1(2**%,, &1%14 ))(+',%*+

    &(141%)+ 1%2+ )(**,%)*

    ''1%1, ')%&4 2(0**%,1

    &4%*1 '&%)* 1'*%**

    3,3#$.##

    '(100%44 ')%&& )1(40*%2+

    &1'%)) '*%'+ +(001%)+&)2%&+ 0*%4) &1(2'1%0+

    $1,!!0.#1

    $1,!!0.#1

    0(20,%&, )%&) 2'(02+%1'

    &(242%,, '4%+* 1)(012%&2

    1%01 *+%)2 +2)%1*

    &(1++%1* &1+%21 ',2(*),%'0

    +&%22 &2*%0& 1(4*0%4&

    1,%)+ &,1%') 1('+)%,0'(42*%10 )+%'4 &0*(&*0%4&

    '&*%10 )+%'4 &+(*)1%+&

    &(&)1%)' 01%&, 4*(411%21

    &0%'2 &&)%&0 '(&',%'4

    '2%2) 40%+, '(2&'%22

    1,4$#,$$!.$"

    2!",#04."!

    *(4&)%1, +,%,+ '+*(*'4%14))+%)) +,%1, ',(&*2%')

    !4","1.#3

    2(2)+%12 0*%2) 10*(&+2%)0

    &(,1+%&, 20%,0 ),(20+%'2

    #0,133.34'&'%+, '2,%&' 2+(&,,%10

    12&%1, 0'%,1 +*(,+'%0)

    1$4,22".41

    +12%*1 1,%+* &+(42*%2'

    +&+%1' 1,%+* &'()2'%**

    24%)0 1+%2, '(24)%,0

    &*%&4 22%,' 412%*4&(,'4%,, 1+%2, 11(*)&%2,

    '(&,&%2, 1'%2, 04(+&+%*2

    ,$1.1"

    4&%1, 41%40 0()0&%&*!3,2$!.!4

    &,*%', 14)%00 2+(')2%21$3,4#3.#$

    +0%4, 22%4& '(&*1%4,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    29/111

    0**%*4 )+%42 2)(&+1%)*14%+, &,2%&) 2(&01%+4

    !#,#44.01

    444%1, 24%40 24(411%,&

    224,2#$.!$

    &(4)&%+' '0%'2 22(1,*%'4

    &(4)&%+' 1&%&& 0,()'4%0*&(4)&%+' 12%,, 00('24%1,

    "22,$0.2

    !,3#$.44

    +44%24 '4%,4 &&()'1%,*

    &(*20%'' ',%2' +)(,*0%)*

    )1%*' &'%*1 0'1%2+&(+'+%++ 0%,1 &,()+4%2*

    42%00 +,%&2 '(04,%*0

    '('00%&' &,%', '+(++0%0'

    $3",4$3.4

    +()*4%*4 &,,%'0 +)4(,,4%+1

    *0%), 02%,0 )()0*%'4

    41%+0 4,%21 0(212%&*

    )40%0' 4'%'1 )1(124%&)

    +(,++%+& )'%'+ &00(*)'%00

    ",#!3.#"

    &(+,*%0' 4,%+4 &&0('&+%02

    &'%12 ++%), 1&0%+'1(',,%4) &0+%&+ *)4(+'&%0,

    1,313,11".3!

    "!,"2.!"

    1!4,02.$

    &41%1, 214%&0 &,)(*),%24

    0*%10 214%&0 10(,1'%'*

    341,142.4#

    '%*, 2*1%1+ &(22,%4)

    &2&%,, 2*1%1+ 0)(*+0%4+'',%,, 2*1%1+ &')(+*1%),

    '',%&0 2*1%1+ &')(1*0%,,$,4$$.2$

    &0%4, +1'%&+ )(1))%')

    3,3!2.""

    &,1%,, +1'%&+ +2(20&%2'

    0%&, +1'%&+ '(**&%'2

    #,4$0.

    '%2' &(1,*%0* +(21*%0+

    1%', &(1,*%0* 2(4&+%,2

    14#,01.$0

    &4,%,, *01%)1 &14(,0&%),

    #,2!."!&&%0, *01%)1 4('20%*2

    !0,21$.#$

    )1%,, *01%)1 2,('&)%4)

    21,##.4

    24%++ +*,%)+ '&(404%10

    4#,3!!.!0

    ')%&, 4,1%&) '+(240%20'*%4, &(,,'%)' '*(4*+%&,

    ),%+, 4*4%'4 24(,2&%&4

    2*%), &(&)'%0* ))(40&%+&

    &''%1, 111%)1 21(1'+%41

    '+%1, *2+%'1 &*()'2%0'

    4%,, )*)%&1 )(,02%')*%', )*)%&1 1(0)0%'&

    12%,, *40%,4 +2(4&1%,2

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    30/111

    &%0, )2&%)) &(&*'%441%2, +0&%42 &(*&0%*0

    &%,, 02+%)) 02+%))

    )%,, 20&%'* +(10*%)'

    &%,, 40*%&2 40*%&2

    &2%), 140%&1 *(**,%40

    +%,, 04*%2) '()4'%)0'2%', *+*%4& &0(242%++

    '+%,, &(&1)%') ')(+)+%40

    ',%*, &('+'%1& '2(2&,%04

    0%,, 4&4%0' *(+20%2)

    +%), 4&4%0' +(+&&%+2

    +%12 &(1*1%+) 2(,0)%212%,, &(1*1%+) *(+*&%0,

    +%21 &(0,4%&& )(1,1%'2

    +%12 &(0++%0+ )(+')%*&

    '%*, &(0++%0+ 1(42&%+1

    &'%', 1(,+'%*' 14(&44%&0

    &%,, &+(&&4%,) &+(&&4%,)

    &%,, +(0,'%&) +(0,'%&)

    &%,, '(**'%&) '(**'%&)

    &%,, '(**'%&) '(**'%&)

    &%,, ',1%*& ',1%*&33,##.0

    33,##.0

    &+%,, &)4%*& '(',)%'+

    4%*' +'2%+& +(&)'%,&

    )%10 '04%1* &(0*2%**

    ',%&) 1'4%,' 0()14%,1

    +*%0, 1*0%*2 &0(,4)%*2

    1,314,0!$.4$

    3",##.2$

    ')%&, 21+%,' &1(&*'%0'

    +)%,, 20+%,0 ',(44,%002%'' 21+%,' '(0+1%2)

    4",$4.00

    *%,, )(0&'%,, 1*()01%,,

    3!,$#$.24

    2%1, )10%,0 +(144%)+

    +0%00 )10%,0 '2(&4*%+2

    &,%0, )10%,0 )(444%')

    13#,21$.1$

    0,%2+ '4*%24 '+(4)1%4'

    ''1%1, '&4%+) 14(''1%+0

    '+1%22 '*&%,' )+(2)*%*1

    4%1& ')&%++ '(124%&'

    3"$,!$0.3$1+*%', 0)&%+, +*)(2),%+)

    $"$,#01.44

    &%,, ''4%,& ''4%,&

    1%,, 2'0%+* '(&&+%10

    '%,, 2')%&+ &(,2'%')

    &%,, 2,0%1* 2,0%1*

    '%,, 1,2%0' 0&&%)10**%*4 111%)1 +4,(+,,%22

    *4,%22 '02%*' ''2(0*2%42

    0%,, *(,,&%') 2)(,&,%,0

    11",##3.#4,340.$3

    00%', ',2%*) &0(&10%,+1&%*) &02%&, *(*'4%*0

    +*%,, &02%1* )(0)'%+4

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    31/111

    0%,, &)'%1, &('44%',+0%00 ',+%2, *(4&'%,0

    +&%2, ','%0+ )(+04%&2

    30,#4.4"

    &,%11 &*)%2* &(01+%+4

    1%+' '+4%42 &(,+)%20

    +%,, 2&1%+& &(21'%4+&'%4) )02%1, 0(00'%*0

    4%,, 0'1%2) *(1'&%,1

    &%11 '('42%01 +(+,)%,&

    1%2, &(2'1%0+ )(0)&%*13,"!."#

    0%1, +')%&* '(*+4%0+0%&, +')%&* '()1&%40

    &1%20 +')%&* 1(*22%2)

    4%12 +')%&* +(,0'%+&

    &,%2+ +')%&* +(1+1%2*

    &1%20 +')%&* 1(*22%2)

    &0%+) +')%&* 2(400%10

    &+%+) +')%&* 1(+2*%)+

    '&%1* +')%&* *(,,'%0*

    $4,3#3.20

    &%,, 1'(2,1%,, 1'(2,1%,,

    &%,, '&(004%', '&(004%',$,"14.3"

    &%,, +2('40%2, +2('40%2,

    &%,, ++(1&2%0* ++(1&2%0*

    132,3!#."2

    43,1!2.#$

    &(++2%,, ''%+* '4(0)+%42

    &'4%,, 24%4* *(*+)%&+

    '%,, '(**)%11 2(22'%00

    #,20$."$

    &,%,, &&)%'0 &(&)'%0,&&,%,, &,'%,, &&('',%,,

    ++%,, &'&%&' +(44)%4)

    2*%,, 01%4* 1(01+%'4

    &&2%,, 4,%2' &,(1,4%0,

    '%,, 4)%&+ &4'%')

    +&%,, &,0%)' +(+)*%''

    +2%,, 2*,%4+ &4(40'%22

    +1%,, &,1%1) +(22&%)1&)%,, 0*%0, &(1,1%0,

    *%,, &21%11 &(,0&%,0

    )4%,, 2,%+& +(1*&%+4

    *%,, &&+%)' *42%+1

    &%,, 2(1'&%44 2(1'&%441,30!.$4

    &'%,, +01%01 1()&0%,0

    +)%,, +0,%'& &+()0*%2)

    4"1,040.2$

    1,21#."3

    2)0%*1 '2)%11 &12(01*%)4

    &&2%1+ +)*%,0 1'(+*'%,1233,13!.2

    +'%1, *,&%1, ''(*'2%+)

    &+)%&, &('&*%2+ &)2(*,2%0+

    +'%1, &('*4%&, 1&(11'%01

    &'%', ')*%+) +(')&%*4

    4!,13#.0!&1%&0 +(&0+%'4 12(&+4%,2

    4,!4!.$$

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    32/111

    &%,, 1(212%)) 1(212%))1,13#,4$#."

    31#,""0."!

    0(20,%&, +'%2, '*0(02+%'2

    '+0%*, +'%2, *(*2*%*2

    &(,',%+, +'%2, ++(&24%*2

    "44,$42.$1&(242%,' &&%') &*(424%4+

    0(0&0%0, &1%'4 &')(,',%)2

    &(,',%+, &+%+, &+(2)4%44

    +4(&&4%*) &+%,) 2&,(4,1%,*

    1(022%0+ &2%)4 *)(&0*%4*"1,0"0.04

    '(')2%42 ''%,' 14(04)%''

    ',2%'2 &*%,+ +(142%1&

    &(',4%11 &1%1' &*(11,%&'

    &+%11 &*%*+ '+0%'43,#$.4"

    &*+%00 ',%2, +(2)1%21

    &4%&* ''%,& 1'&%4+

    1#3,32$.40

    +(04*%,4 ',%14 *4(02&%+*

    &4%,, 2(4*'%+* &&+(1*2%,+4"3,42".1!

    "",1"4.$

    )&%,, ',)%20 &'(),&%+0

    14'%,0 &&'%1' 22(+&4%)+

    122%0, &*%&4 *(0+2%',

    &%,, &(1&0%)2 &(1&0%)2","30.14

    0&%*4 &&1%)0 4(+*4%)0

    +*'%2, &&1%++ 1'(20*%4+

    &%,, &4('22%+) &4('22%+)

    &%,, ',1%*& ',1%*&+4%,, &2+%,' 2(4)*%*0

    *&%', &12%&2 &,(++1%)01$3,421.2

    &%,, 2,())*%*+ 2,())*%*+

    &%,, 1,('*,%++ 1,('*,%++

    &%,, 1,('*&%4* 1,('*&%4*

    &%,, +'('&&%'2 +'('&&%'2

    "#,$4."

    &%,, 14('*1%01 14('*1%01

    &%,, +,(24,%,+ +,(24,%,+

    2,33.$2

    &%,, '(++0%)' '(++0%)'

    $2,#".3&%,, 2*()42%4) 2*()42%4)

    &%,, 2(',&%1' 2(',&%1'

    ",13.2!

    &%,, '4(0&0%2, '4(0&0%2,

    10,1.!4

    )1'%,, &2%0* &,(&00%21

    3$,!$!.#!

    &%,, &'(10'%22 &'(10'%22

    +%,, &(0)0%)1 2(),2%4'

    &%,, &,(0+)%)& &,(0+)%)&

    &%,, *()1,%0* *()1,%0*11,240.2$

    +%,, '4%** 04%+&&0%,, '4%** 2+2%0)

    '1%,, &+1%*0 +('+1%*'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    33/111

    '1%,, &'%'2 '41%,,'4%,, &&%0& +1'%14

    +%,, ))%*1 ',,%''

    '%,, ))%*1 &++%10

    &%,, &*%,0 &*%,0

    1%,, &*%,0 )0%+'

    +)2%,, &*%,0 )('+1%',)%,, &'%'2 *+%2,

    &%,, &*%,0 &*%,0

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    34/111

    I)8

    0 04

    0 04.01

    0 04.01.01

    , ,1%,&%,&%,&

    , ,1%,&%,&%,'

    , ,1%,&%,&%,+, ,1%,&%,&%,1

    , ,1%,&%,&%,2

    , ,1%,&%,&%,)

    , ,1%,&%,&%,*

    , ,1%,&%,&%,0

    , ,1%,&%,&%,4, ,1%,&%,&%&,

    , ,1%,&%,&%&&

    , ,1%,&%,&%&'

    , ,1%,&%,&%&+

    , ,1%,&%,&%&1

    , ,1%,&%,&%&2

    , ,1%,&%,&%&)

    , ,1%,&%,&%&*

    , ,1%,&%,&%&0

    , ,1%,&%,&%&4

    , ,1%,&%,&%',

    , ,1%,&%,&%'&0 04.01.02

    , ,1%,&%,'%,&

    , ,1%,&%,'%,'

    , ,1%,&%,'%,+

    , ,1%,&%,'%,1

    , ,1%,&%,'%,2

    , ,1%,&%,'%,)

    , ,1%,&%,'%,*

    , ,1%,&%,'%,0, ,1%,&%,'%,4

    , ,1%,&%,'%&,

    , ,1%,&%,'%&&

    , ,1%,&%,'%&'

    0 04.01.03

    , ,1%,&%,+%,&

    , ,1%,&%,+%,'

    0 04.02

    0 04.02.01

    , ,1%,'%,&%,&

    0 04.02.02

    , ,1%,'%,'%,&

    , ,1%,'%,'%,', ,1%,'%,'%,+

    , ,1%,'%,'%,1

    , ,1%,'%,'%,2

    0 04.02.03

    , ,1%,'%,+%,&

    , ,1%,'%,+%,'

    , ,1%,'%,+%,+, ,1%,'%,+%,1

    0 04.02.04

    , ,1%,'%,1%,&

    , ,1%,'%,1%,'

    , ,1%,'%,1%,+

    , ,1%,'%,1%,1, ,1%,'%,1%,2

    , ,1%,'%,1%,)

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    35/111

    , ,1%,'%,1%,*0 04.02.0!

    , ,1%,'%,2%,&

    , ,1%,'%,2%,'

    , ,1%,'%,2%,+

    , ,1%,'%,2%,1

    , ,1%,'%,2%,2, ,1%,'%,2%,)

    , ,1%,'%,2%,*

    , ,1%,'%,2%,0

    , ,1%,'%,2%,40 04.02.0$

    0 04.02.0$.01

    , ,1%,'%,)%,&%,&

    , ,1%,'%,)%,&%,'

    , ,1%,'%,)%,&%,+

    , ,1%,'%,)%,&%,1

    , ,1%,'%,)%,&%,2

    , ,1%,'%,)%,&%,)

    0 04.02.0$.02

    , ,1%,'%,)%,'%,&

    , ,1%,'%,)%,'%,'

    , ,1%,'%,)%,'%,+

    , ,1%,'%,)%,'%,1

    , ,1%,'%,)%,'%,20 04.02.0$.03

    , ,1%,'%,)%,+%,&

    , ,1%,'%,)%,+%,'

    , ,1%,'%,)%,+%,+

    , ,1%,'%,)%,+%,1

    , ,1%,'%,)%,+%,2

    , ,1%,'%,)%,+%,)

    0 04.02.0$.04

    , ,1%,'%,)%,1%,&, ,1%,'%,)%,1%,'

    , ,1%,'%,)%,1%,+

    , ,1%,'%,)%,1%,1

    , ,1%,'%,)%,1%,2

    , ,1%,'%,)%,1%,)

    0 04.02.0$.0!

    , ,1%,'%,)%,2%,&

    , ,1%,'%,)%,2%,', ,1%,'%,)%,2%,+

    , ,1%,'%,)%,2%,1

    , ,1%,'%,)%,2%,2

    0 04.02.0$.0$

    , ,1%,'%,)%,)%,&, ,1%,'%,)%,)%,'

    , ,1%,'%,)%,)%,+

    , ,1%,'%,)%,)%,1

    0 04.02.0$.0"

    , ,1%,'%,)%,*%,&

    , ,1%,'%,)%,*%,'

    , ,1%,'%,)%,*%,+0 04.02.0$.0

    , ,1%,'%,)%,0%,&

    , ,1%,'%,)%,0%,'

    0 04.02.0"

    , ,1%,'%,*%,&

    , ,1%,'%,*%,', ,1%,'%,*%,+

    , ,1%,'%,*%,1

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    36/111

    , ,1%,'%,*%,2, ,1%,'%,*%,)

    , ,1%,'%,*%,*

    , ,1%,'%,*%,0

    0 04.02.0

    , ,1%,'%,0%,&

    , ,1%,'%,0%,', ,1%,'%,0%,+

    , ,1%,'%,0%,1

    , ,1%,'%,0%,2

    , ,1%,'%,0%,)

    , ,1%,'%,0%,*

    , ,1%,'%,0%,0, ,1%,'%,0%,4

    , ,1%,'%,0%&,

    , ,1%,'%,0%&&

    , ,1%,'%,0%&'

    , ,1%,'%,0%&+

    , ,1%,'%,0%&1

    0 04.02.0#

    , ,1%,'%,4%,&

    0 04.03

    0 04.03.01

    , ,1%,+%,&%,&0 04.03.02

    , ,1%,+%,'%,&

    , ,1%,+%,'%,'

    , ,1%,+%,'%,+

    , ,1%,+%,'%,1

    , ,1%,+%,'%,2

    0 04.03.03

    , ,1%,+%,+%,&

    , ,1%,+%,+%,'

    , ,1%,+%,+%,+0 04.03.04

    , ,1%,+%,1%,&

    , ,1%,+%,1%,'

    , ,1%,+%,1%,+

    , ,1%,+%,1%,1

    0 04.03.0!

    , ,1%,+%,2%,&

    , ,1%,+%,2%,', ,1%,+%,2%,+

    , ,1%,+%,2%,1

    0 04.03.0$

    0 04.03.0$.01

    , ,1%,+%,)%,&%,&, ,1%,+%,)%,&%,'0 04.03.0$.02

    , ,1%,+%,)%,'%,&

    , ,1%,+%,)%,'%,'

    , ,1%,+%,)%,'%,+

    , ,1%,+%,)%,'%,1

    0 04.03.0$.03

    , ,1%,+%,)%,+%,&

    , ,1%,+%,)%,+%,'

    , ,1%,+%,)%,+%,+

    0 04.03.0$.04

    , ,1%,+%,)%,1%,&

    , ,1%,+%,)%,1%,'0 04.03.0"

    , ,1%,+%,*%,&

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    37/111

    , ,1%,+%,*%,', ,1%,+%,*%,+

    , ,1%,+%,*%,1

    0 04.03.0

    , ,1%,+%,0%,&

    , ,1%,+%,0%,'

    , ,1%,+%,0%,+0 04.03.0#

    , ,1%,+%,4%,&

    0 04.04

    0 04.04.01

    , ,1%,1%,&%,&0 04.04.02

    , ,1%,1%,'%,&

    , ,1%,1%,'%,'

    , ,1%,1%,'%,+

    , ,1%,1%,'%,1

    , ,1%,1%,'%,2

    0 04.04.03

    , ,1%,1%,+%,&

    , ,1%,1%,+%,'

    , ,1%,1%,+%,+

    0 04.04.04

    , ,1%,1%,1%,&

    , ,1%,1%,1%,', ,1%,1%,1%,+

    , ,1%,1%,1%,1

    0 04.04.0!

    , ,1%,1%,2%,&

    , ,1%,1%,2%,'

    , ,1%,1%,2%,+

    , ,1%,1%,2%,1

    , ,1%,1%,2%,2

    , ,1%,1%,2%,), ,1%,1%,2%,*0 04.04.0$

    0 04.04.0$.01

    , ,1%,1%,)%,&%,&

    , ,1%,1%,)%,&%,'

    0 04.04.0$.02

    , ,1%,1%,)%,'%,&

    , ,1%,1%,)%,'%,', ,1%,1%,)%,'%,+

    , ,1%,1%,)%,'%,1

    , ,1%,1%,)%,'%,2

    , ,1%,1%,)%,'%,)

    0 04.04.0$.03, ,1%,1%,)%,+%,&

    , ,1%,1%,)%,+%,'

    , ,1%,1%,)%,+%,+

    , ,1%,1%,)%,+%,1

    , ,1%,1%,)%,+%,2

    0 04.04.0$.04

    , ,1%,1%,)%,1%,&, ,1%,1%,)%,1%,'

    , ,1%,1%,)%,1%,+

    , ,1%,1%,)%,1%,1

    0 04.04.0$.0!

    , ,1%,1%,)%,2%,&

    , ,1%,1%,)%,2%,', ,1%,1%,)%,2%,+

    0 04.04.0$.0$

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    38/111

    , ,1%,1%,)%,)%,&, ,1%,1%,)%,)%,'

    0 04.04.0"

    , ,1%,1%,*%,&

    , ,1%,1%,*%,'

    , ,1%,1%,*%,+

    , ,1%,1%,*%,1, ,1%,1%,*%,2

    0 04.04.0

    , ,1%,1%,0%,&

    , ,1%,1%,0%,'

    , ,1%,1%,0%,+

    , ,1%,1%,0%,10 04.04.0#

    , ,1%,1%,4%,&

    0 04.0!

    0 04.0!.01

    , ,1%,2%,&%,&

    0 04.0!.02

    , ,1%,2%,'%,&

    , ,1%,2%,'%,'

    , ,1%,2%,'%,+

    , ,1%,2%,'%,1

    , ,1%,2%,'%,20 04.0!.03

    , ,1%,2%,+%,&

    , ,1%,2%,+%,'

    , ,1%,2%,+%,+

    0 04.0!.04

    , ,1%,2%,1%,&

    0 04.0!.0!

    , ,1%,2%,2%,&

    , ,1%,2%,2%,'

    , ,1%,2%,2%,+, ,1%,2%,2%,10 04.0!.0$

    , ,1%,2%,)%,&

    0 04.0$

    0 04.0$.01

    , ,1%,)%,&%,&

    0 04.0$.02

    , ,1%,)%,'%,&, ,1%,)%,'%,'

    , ,1%,)%,'%,+

    , ,1%,)%,'%,1

    , ,1%,)%,'%,2

    0 04.0$.03, ,1%,)%,+%,&

    , ,1%,)%,+%,'

    , ,1%,)%,+%,+

    , ,1%,)%,+%,1

    , ,1%,)%,+%,2

    , ,1%,)%,+%,)

    , ,1%,)%,+%,*, ,1%,)%,+%,0

    0 04.0$.04

    , ,1%,)%,1%,&

    , ,1%,)%,1%,'

    , ,1%,)%,1%,+

    , ,1%,)%,1%,1, ,1%,)%,1%,2

    , ,1%,)%,1%,)

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    39/111

    , ,1%,)%,1%,*, ,1%,)%,1%,0

    , ,1%,)%,1%,4

    , ,1%,)%,1%&,

    , ,1%,)%,1%&&

    , ,1%,)%,1%&'

    0 04.0$.0!, ,1%,)%,2%,&

    , ,1%,)%,2%,'

    , ,1%,)%,2%,+

    0 04.0$.0$

    , ,1%,)%,)%,&

    , ,1%,)%,)%,', ,1%,)%,)%,+

    , ,1%,)%,)%,1

    0 04.0$.0"

    , ,1%,)%,*%,&

    , ,1%,)%,*%,'

    , ,1%,)%,*%,+

    , ,1%,)%,*%,1

    , ,1%,)%,*%,2

    , ,1%,)%,*%,)

    0 04.0$.0

    , ,1%,)%,0%,&0 04.0"

    0 04.0".01

    , ,1%,*%,&%,&

    0 04.0".02

    , ,1%,*%,'%,&

    , ,1%,*%,'%,'

    , ,1%,*%,'%,+

    , ,1%,*%,'%,1

    , ,1%,*%,'%,2

    0 04.0".03, ,1%,*%,+%,&

    , ,1%,*%,+%,'

    , ,1%,*%,+%,+

    0 04.0".04

    , ,1%,*%,1%,&

    , ,1%,*%,1%,'

    , ,1%,*%,1%,+

    , ,1%,*%,1%,1, ,1%,*%,1%,2

    , ,1%,*%,1%,)

    , ,1%,*%,1%,*

    0 04.0".0!

    , ,1%,*%,2%,&, ,1%,*%,2%,'

    , ,1%,*%,2%,+

    0 04.0".0$

    , ,1%,*%,)%,&

    , ,1%,*%,)%,'

    , ,1%,*%,)%,+

    , ,1%,*%,)%,1, ,1%,*%,)%,2

    , ,1%,*%,)%,)

    , ,1%,*%,)%,*

    , ,1%,*%,)%,0

    , ,1%,*%,)%,4

    , ,1%,*%,)%&,, ,1%,*%,)%&&

    , ,1%,*%,)%&'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    40/111

    , ,1%,*%,)%&+, ,1%,*%,)%&1

    , ,1%,*%,)%&2

    , ,1%,*%,)%&)

    , ,1%,*%,)%&*

    , ,1%,*%,)%&0

    , ,1%,*%,)%&4, ,1%,*%,)%',

    , ,1%,*%,)%'&

    , ,1%,*%,)%''

    , ,1%,*%,)%'+0 04.0".0"

    , ,1%,*%,*%,&, ,1%,*%,*%,'

    , ,1%,*%,*%,+

    , ,1%,*%,*%,1

    , ,1%,*%,*%,2

    , ,1%,*%,*%,)

    , ,1%,*%,*%,*

    , ,1%,*%,*%,0

    0 04.0".0

    , ,1%,*%,0%,&

    0 04.0".0#

    , ,1%,*%,4%,&0 04.0

    0 04.0.01

    , ,1%,0%,&%,&

    , ,1%,0%,&%,'

    , ,1%,0%,&%,+0 04.0.02

    , ,1%,0%,'%,&

    , ,1%,0%,'%,'

    , ,1%,0%,'%,+

    , ,1%,0%,'%,1, ,1%,0%,'%,2

    , ,1%,0%,'%,)

    , ,1%,0%,'%,*

    , ,1%,0%,'%,0

    , ,1%,0%,'%,4

    , ,1%,0%,'%&,

    , ,1%,0%,'%&&

    0 04.0.03

    , ,1%,0%,+%,&

    0 04.0#

    , ,1%,4%,&

    , ,1%,4%,'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    41/111

    D)+*:> U5.

    INSTALACIONES SANITARIAS

    APARATOS SANITARIOS Y ACCESORIOS

    APARATOS SANITARIOS

    -A

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    42/111

    TU.ERIA DE CO.RE A5UA FRIA TIPO - + 9 REDES DE ALIMENTACION DE AGUA (RIA

    TU.ERIA DE CO.RE A5UA FRIA TIPO - + 9

    TU.ERIA DE CO.RE A5UA FRIA TIPO - ' &$' 9

    TU.ERIA DE CO.RE A5UA FRIA TIPO - ' 9

    TU.ERIA DE CO.RE A5UA FRIA TIPO - & &$' 9

    TU.ERIA DE CO.RE A5UA FRIA TIPO - & &$1 9 TU.ERIA DE CO.RE A5UA FRIA TIPO - & 9

    TU.ERIA DE CO.RE A5UA FRIA TIPO - +$1 9

    TU.ERIA DE CO.RE A5UA FRIA TIPO - &$' 9

    TU.ERIA DE A5UA P

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    43/111

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    44/111

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    45/111

    CODO DE CO.RE DE &$' un" TEE DE CO.RE DE &$' un"

    VALVULAS DE AGUA CALIENTE

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    46/111

    CO-5ADOR P$TU.ERIA TIPO 5OTA DE & un" TU.ERIA CORRU5ADA F-E/I.-E 1QQ un"

    !OPORTE

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    47/111

    EE DE P

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    48/111

    M)*5 P*) S/. P* S/.

    2,#04,30.3"

    !$3,21".$3

    4$4,41#."4

    +2%,, 122%,2 &2(4')%*2

    04%,, 1+*%*' +0(42*%,0

    21%,, 2+4%++ '4(&'+%0'&%,, 1,*%') 1,*%')

    '0%,, &('4'%+0 +)(&0)%)1

    2%,, 1(&0&%'+ ',(4,)%&2

    ')%,, &(1))%&1 +0(&&4%)1

    &4%,, 1,*%') *(*+*%41

    +%,, 12'%2& &(+2*%2+&2%,, 1)1%,1 )(4),%),

    &&4%,, )1*%10 **(,2,%&'

    &+%,, )1*%10 0(1&*%'1

    &'%,, 10,%*, 2(*)0%1,

    20%,, '+'%,1 &+(120%+'

    1%,, &(+&2%+0 2(')&%2'

    '%,, )(,22%'0 &'(&&,%2)

    1%,, +(1,*%24 &+()+,%+)

    &%,, '(11)%21 '(11)%21

    *%,, '(&)1%)2 &2(&2'%22

    1%,, '0(**4%0) &&2(&&4%11

    &%,, +'&%'0 +'&%'0$0,420.2"

    &')%,, &'1%)1 &2(*,1%)1

    ),%,, '&%2, &('4,%,,

    &+1%,, &4%++ '(24,%''

    1%,, 00*%1* +(214%00

    ')%,, &,2%+2 '(*+4%&,

    1%,, &(,)1%+& 1('2*%'1

    &+%,, &)'%4, '(&&*%*,

    ')%,, &22%+, 1(,+*%0,&0,%,, *1%4* &+(141%),

    ),%,, 1)%'2 '(**2%,,

    &+%,, 12,%,, 2(02,%,,

    &+%,, &21%4+ '(,&1%,4

    3,3"".$2

    2,)%,, 14%40 '2('04%00

    )24%,, &4%0) &+(,0*%*1

    !44,!12.14

    24!.#2

    '44%4, ,%0' '12%4'

    3,$"2.34

    24%40 &)%** &(,,2%0)

    24%40 2%,, '44%4,)%,, '*%*2 &))%2,

    2+%40 +,%,+ &()'&%,'

    4%,, )1%+1 2*4%,)

    ##,!21.2#

    ++4%,, &2,%4+ 2&(&)2%'*

    '%,, &4)%&* +4'%+1

    '&%,, '+)%1, 1(4)1%1,&2'%,, '0'%04 1'(444%'0

    3,!01.3

    0%4, *0%'0 )4)%)4

    **)%*, )1%,1 14(*+4%0*

    2+%1' 14%00 '())1%24

    44%*+ +)%1+ +()++%&)0'&%'+ '*%,' ''(&04%)+

    &1%*, &)%,' '+2%14

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    49/111

    &0%*, '+'%&4 1(+1&%42144,10.42

    41%1' '+'%&4 '&(4'+%+0

    '42%+& &*4%++ 2'(42*%41

    &+)%*& &',%&2 &)(1'2%*&

    '+)%14 *0%'0 &0(2&'%11

    11'%2) )1%,1 '0(+1&%21&2%+, 14%00 *)+%&)

    12%++ +)%1+ &()2&%+*

    01%2* '*%,' '('02%,0

    21%0, ''%** &('1*%0,$,"4$.$!

    2,002.$2

    )%,, 40%&0 204%,0

    )%,, &2,%*2 4,1%2,

    &%,, *'%*' *'%*'

    &%,, *'%*' *'%*'

    &%,, *'%*' *'%*'

    1%,, *'%*' '4,%00

    $,"44.0

    *%,, *,%+* 14'%24

    +*%,, &,)%,' +(4''%*1

    4%,, 24%*+ 2+*%2*

    *%,, 24%*+ 1&0%&&

    '+%,, 24%*+ &(+*+%*44,"#!.#"

    &'%,, ),%24 *'*%,0

    +2%,, )2%0+ '(+,1%,2

    '1%,, 1,%4+ 40'%+'

    &1%,, 1,%4+ 2*+%,'

    '%,, 1&%4, 0+%0,

    +%,, 1&%4, &'2%*,

    !,11.4#

    '2%,, +'%,1 0,&%,,14%,, 14%*4 '(1+4%*&

    +0%,, ++%)' &('**%2)

    )%,, ++%)' ',&%*'

    1%,, +2%2, &1'%,,

    4%,, +2%2, +&4%2,

    3",1.3

    )4*%,, '*%'2 &0(44+%'2

    '24%,, 1'%'2 &,(41'%*2')%,, +'%*' 02,%*'

    4%,, +'%*' '41%10

    &*0%,, +1%+& )(&,*%&0

    1,141.13

    ')%,, '1%+* )++%)'&+%,, '0%1& +)4%++

    +%,, &4%*1 24%''

    1%,, &4%*1 *0%4)

    2,!3!.1!

    00%,, ',%2+ &(0,)%)1

    &+%,, ''%2+ '4'%04

    '+%,, &0%41 1+2%)'#,1!".11

    1&*%,, &0%0* *(0)0%*4

    ))%,, &4%2' &('00%+'

    !,#"".44

    )%,, 44*%)0 2(40)%,0

    &%,, *21%*& *21%*&&%,, )*,%*4 )*,%*4

    &,%,, ++4%*+ +(+4*%+,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    50/111

    &''%,, '0)%12 +1(41)%4,1%,, '&1%0) 024%11

    &*%,, &+&%+, '('+'%&,

    4&%,, &&&%+' &,(&+,%&'

    $4,$22.$$

    )%,, )(&4*%1* +*(&01%0'

    &%,, '(421%+, '(421%+,&%,, &(+1*%&& &(+1*%&&

    &%,, &(4)*%,) &(4)*%,)

    &%,, +'1%)4 +'1%)4

    )%,, &22%&0 4+&%,0

    +%,, 144%14 &(140%1*

    )%,, )'2%4' +(*22%2''%,, &(&02%)1 '(+*&%'0

    +%,, '(,4'%++ )('*)%44

    1%,, +10%+0 &(+4+%2'

    &1%,, 04%40 &('24%*'

    &%,, &(2,0%0' &(2,0%0'

    1%,, 1)'%+' &(014%'0

    21,11$.04

    +(&41%2) )%)& '&(&&)%,1

    $0,123.

    $!.$0

    0,%,, ,%0' )2%),#"#.!"

    &)%,, &)%** ')0%+'

    &)%,, 2%,, 0,%,,

    &%), '*%*2 11%1,

    &1%1, +,%,+ 1+'%1+

    '%1, )1%+1 &21%1'

    4,!0#.#"

    '%,, '0'%04 2)2%*0

    '%,, '+)%1, 1*'%0,

    '+%,, &2,%4+ +(1*&%+44,"$#.$1

    &+%*, **%1& &(,),%2'

    +%2) 14%,& &*1%10

    2*%4, +)%1+ '(&,4%+,

    2'%*2 '*%,' &(1'2%+&

    12,0$$.##

    *,%*2 )+%&* 1(1)4%'0

    ++%22 14%,& &()11%'4&,*%', +)%1+ +(4,2%+,

    *2%0, '*%,' '(,10%&'

    1,4".1#

    3!#."2

    &'%,, '*%'2 +'*%,,&%,, +'%*' +'%*'

    2"0.#3

    )%,, '1%+* &1)%''

    +%,, '0%1& 02%'+

    &%,, &4%*1 &4%*1

    &%,, &4%*1 &4%*1

    "41.!4

    '1%,, ',%2+ 14'%*'

    )%,, ''%2+ &+2%&0

    )%,, &0%41 &&+%)1

    4"!.00

    ',%,, &0%0* +**%1,

    2%,, &4%2' 4*%),1,4"2.$!

    &%,, &42%4* &42%4*

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    51/111

    &%,, '&1%0) '&1%0)+%,, &+&%+, +4+%4,

    )%,, &&&%+' ))*%4'

    31,#!$.#!

    &%,, )4,%22 )4,%22

    '%,, &,(*)0%4' '&(2+*%01

    '%,, 1(0)1%'0 4(*'0%2)2,4!!.3!

    +*&%1) )%)& '(122%+2

    $3,2#.33

    2"0.3!

    +'4%*, ,%0' '*,%+24,03$.#

    )2%41 &)%** &(&,2%0&

    )2%41 2%,, +'4%*,

    )%24 '*%*2 &0'%0*

    24%+2 +,%,+ &(*0'%'0

    4%04 )1%+1 )+)%+'

    23,042.4!

    2%,, '2*%4* &('04%02

    '%,, &42%&, +4,%',

    &',%,, &*0%,' '&(+)'%1,

    2,3$#.44

    &1%4* **%0) &(&)2%2)

    1%0& ),%'& '04%)&12%11 1)%*) '(&'1%**

    )24%&' +*%)& '1(*04%2,

    ",4$2.#$

    &,0%,* &42%'& '&(,4)%+1

    &&%,, &+2%** &(14+%1*

    )*%,, 4'%&, )(&*,%*,

    &)0%0) **%0) &+(&1*%11

    41%*2 ),%'& 2(*,1%4,

    11+%)4 1)%*) ',(*1)%41')0%)+ +*%)& &,(&,+%&*

    2$,20".14

    !,$"3.$2

    2'%,, *,%+* +()24%'1

    &4%,, &,)%,' '(,&1%+0

    $$0.1

    &%,, +'%,1 +'%,1

    *%,, 14%*4 +10%2+&%,, ++%)' ++%)'

    &%,, ++%)' ++%)'

    1%,, +2%2, &1'%,,

    '%,, +2%2, *&%,,

    3,44#.1$*,%,, '*%'2 &(4,*%2,

    ',%,, 1'%'2 012%,,

    &'%,, +'%*' +4'%)1

    +%,, +'%*' 40%&)

    )%,, +1%+& ',2%0)

    ""."

    *%,, '1%+* &*,%24&'%,, '0%1& +1,%4'

    +%,, &4%*1 24%''

    &&%,, &4%*1 '&*%&1

    3,#4$.0#

    4)%,, ',%2+ &(4*,%00

    14%,, ''%2+ &(&,+%4*1)%,, &0%41 0*&%'1

    11,$#.!#

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    52/111

    212%,, &0%0* &,('01%&2*'%,, &4%2' &(1,2%11

    22,"3#.01

    &,%,, 4)1%0, 4()10%,,

    2%,, '0)%12 &(1+'%'2

    '%,, '&1%0) 1'4%*'

    &)%,, &+&%+, '(&,,%0,0'%,, &&&%+' 4(&'0%'1

    442,$11.00

    '%,, &1+(4)*%4' '0*(4+2%01

    '%,, 2&(22*%,, &,+(&&1%,,

    '%,, &&(&0*%*1 ''(+*2%10

    )%,, 1(0)1%'0 '4(&02%)012,!!#.00

    &(4,,%,, )%)& &'(224%,,

    #$,$"!.0

    2"3.4"

    +++%2, ,%0' '*+%1*

    4,03.#

    ))%*, &)%** &(&&0%2)

    ))%*, 2%,, +++%2,

    )%)* '*%*2 &02%,4

    ),%,+ +,%,+ &(0,'%*,

    &,%,& )1%+1 )11%,13#,$30.4#

    40%'+ ),%'& 2(4&1%1+

    '2%+, 1)%*) &(&0+%,+

    0)2%,& +*%)& +'(2++%,+

    1,0$.2

    ''%,, 0'&%+& &0(,)0%0'

    2,23!."#

    &&0%,, *,%+0 0(+,1%01

    &1&%,, 20%'' 0(',4%,'

    &,0%,, 14%*2 2(+*+%,,&1*%,, 1+%&4 )(+10%4+

    $,33.34

    4)2%*& )%)& )(+0+%+1

    $34,3#1.2"

    242.42

    '42%)1 ,%0' '1'%1'

    10,$0.23

    &**%+0 &)%** '(4*1%))&**%+0 2%,, 00)%4,

    &*%*1 '*%*2 14'%'4

    &24%)2 +,%,+ 1(*41%'4

    ')%)& )1%+1 &(*&'%,4

    1$,!0$."4)0'%*0 ++%'1 ''()42%)&

    &&'%'0 +*%'+ 1(&0,%&0

    &24%&) 1'%0, )(0&'%,2

    40%4+ 24%44 2(4+1%0&

    &+'%*& **%,' &,(''&%+'

    *'%+) &,+%'+ *(1)4%*'

    *)0%*1 &&'%&0 0)('+*%'21+4%11 2)%*4 '1(422%0,

    40,4!2.!"

    1)&%,, +)%*) &)(41)%+)

    '1%,, +1%0' 0+2%)0

    '0%,, +'%&, 040%0,

    +'%,, '4%22 412%),1'%,, '*%&4 &(&1&%40

    +*%,, '1%+) 4,&%+'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    53/111

    ''0%,, '&%22 1(4&+%1,'%,, &2%10 +,%4)

    0&%,, 1'%11 +(1+*%)1

    1&%,, +&%*2 &(+,&%*2

    &+)%,, 1+%*1 2(410%)1

    1&%,, *)%01 +(&2,%11

    12#,3#0."32+%,, &()&2%1, 02()&)%',

    &,%,, &(2',%&* &2(',&%*,

    2+%,, 2+4%&& '0(2*'%0+

    12,#$.!

    4%,, '10%*1 '('+0%))

    2+%,, &1&%40 *(2'1%41&%,, '(,)0%,0 '(,)0%,0

    &%,, &(&+)%4, &(&+)%4,

    2$3,"21.$!

    &%,, 4+(1+)%04 4+(1+)%04

    &%,, &4(+'2%&& &4(+'2%&&

    2%,, +(,00%12 &2(11'%'2

    +1'%,, +),%*, &'+(+24%1,

    1+%,, '21%,, &,(4''%,,

    +%,, 1&'%,, &('+)%,,

    ,24.3!

    &('1*%0) )%)& 0('10%+23!0,1#1.#1

    !2!.42

    )1,%*) ,%0' 2'2%1'

    23,!3".!

    +01%1) &)%** )(11*%+4

    +01%1) 2%,, &(4''%+,

    +0%12 '*%*2 &(,))%44

    +1)%,& +,%,+ &,(+4,%)0

    2*%)* )1%+1 +(*&,%14

    4",0#.31&1)%,, &'+%*4 &0(,*+%+1

    &0%,, 44%,) &(*0+%,0

    '44%,, 4&%&& '*('1&%04

    !$,13.##

    2,0%0& '2%2' &'(401%0+

    4&%)4 ',%40 &(4'+%))

    )*0%2& &0%+' &'(1+,%+,

    &(+*4%+1 &0%+' '2(')4%2&1+%,, &0%4, 0&'%*,

    +*%,, 2*%** '(&+*%14

    +*%2, &2%10 20,%2,

    22,#41.#1

    &&,%'4 21%+) 2(442%+)&)4%), 12%)' *(*+*%&2

    +),%0* '2%2' 4(',4%1,

    #,00$.!"

    &,%,, &+0%01 &(+00%1,

    2'%,, 11%4+ '(++)%+)

    )&%,, *+%4* 1(2&'%&*

    &'4%,, +4%,1 2(,+)%&)+%,, *+%4* ''&%4&

    '%,, 1,%04 0&%*0

    24%,, &*%24 &(,+*%0&

    '1%,, &*%+* 1&)%00

    4)'%,, &1%0& &1('1*%''

    1&%,, '0%*) &(&*4%&)&11%,, &'%,4 &(*1,%4)

    '11%,, '4%0' *('*)%,0

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    54/111

    &+%,, '*%)) +24%20',)%,, ''%12 1()'1%*,

    &,%,, +4%&1 +4&%1,

    &%,, '0%0* '0%0*

    '1+%,, &*%,) 1(&12%20

    )%,, &)%*' &,,%+'

    &24%,, &)%1' '()&,%*0&,%,, &1%,1 &1,%1,

    +0%,, &&&%&+ 1('''%41

    '+%'2 *0%4+ &(0+2%&'

    &('&&%,, ++%,4 1,(,*&%44$,034.$4

    2,%,, 10+%'1 '1(&)'%,,&2%,, 14'%0, *(+4'%,,

    &2%,, 2),%+0 0(1,2%*,

    &%,, &+'%&* &+'%&*

    &2%,, '(**&%** 1&(2*)%22

    &%,, &(2''%11 &(2''%11

    &%,, *)&%&1 *)&%&1

    '%,, &(,1&%+' '(,0'%)1

    ",24$.#2

    '%,, +()'+%1) *('1)%4'

    ,$$1.30

    +(1)1%2' '%2, 0())&%+,11,#14.3

    3,#01.03

    ',&%+1 &+%&' '()1&%20

    1,%4, &2%'1 )'+%+'

    +*%*+ &)%0) )+)%&+",313."

    1&%,, &'%,& 14'%1&

    +1%,, &+%,) 111%,1

    2%,, &+%)2 )0%'2

    &+%,, &)%'* '&&%2&&,1%,, ',%*4 '(&)'%&)

    0&%,, ++%,4 '()0,%'4

    ',%,, &'%)4 '2+%0,

    )%,, &1%+' 02%4'

    2%,, &)%)+ 0+%&2

    )%,, &+%42 0+%*,

    &)%,, 1)%*4 *10%)1

    $##.#3

    '*4%4* '%2, )44%4+

    4,#2.!

    &%,, &(&,,%00 &(&,,%00

    +%,, &('4+%4, +(00&%*,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    55/111

    I)8

    0 0!

    0 0!.01

    0 0!.01.01

    , ,2%,&%,&%,&

    , ,2%,&%,&%,'

    , ,2%,&%,&%,+, ,2%,&%,&%,1

    0 0!.01.02

    , ,2%,&%,'%,&

    , ,2%,&%,'%,'

    , ,2%,&%,'%,+

    , ,2%,&%,'%,1, ,2%,&%,'%,2

    , ,2%,&%,'%,)

    , ,2%,&%,'%,*

    , ,2%,&%,'%,0

    , ,2%,&%,'%,4

    , ,2%,&%,'%&,

    , ,2%,&%,'%&&

    , ,2%,&%,'%&'

    0 0!.01.03

    , ,2%,&%,+%,&

    , ,2%,&%,+%,'

    , ,2%,&%,+%,+, ,2%,&%,+%,1

    , ,2%,&%,+%,2

    , ,2%,&%,+%,)

    , ,2%,&%,+%,*0 0!.01.04

    , ,2%,&%,1%,&

    , ,2%,&%,1%,'

    , ,2%,&%,1%,+

    , ,2%,&%,1%,1, ,2%,&%,1%,2

    , ,2%,&%,1%,)

    , ,2%,&%,1%,*

    , ,2%,&%,1%,0

    , ,2%,&%,1%,4

    , ,2%,&%,1%&,

    , ,2%,&%,1%&&

    , ,2%,&%,1%&'0 0!.02

    , ,2%,'%,&

    , ,2%,'%,'

    , ,2%,'%,+

    , ,2%,'%,1, ,2%,'%,2

    , ,2%,'%,)

    0 0!.03

    , ,2%,+%,&

    , ,2%,+%,'

    , ,2%,+%,+

    , ,2%,+%,1, ,2%,+%,2

    , ,2%,+%,)

    , ,2%,+%,*

    , ,2%,+%,0

    , ,2%,+%,4

    , ,2%,+%&,, ,2%,+%&&

    , ,2%,+%&'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    56/111

    , ,2%,+%&+, ,2%,+%&1

    , ,2%,+%&2

    , ,2%,+%&)

    , ,2%,+%&*

    , ,2%,+%&0

    0 0!.04, ,2%,1%,&

    , ,2%,1%,'

    0 0!.0!

    , ,2%,2%,&0 0!.0$

    , ,2%,)%,&, ,2%,)%,'

    , ,2%,)%,+

    , ,2%,)%,1

    , ,2%,)%,2

    , ,2%,)%,)

    , ,2%,)%,*

    , ,2%,)%,0

    , ,2%,)%,4

    , ,2%,)%&,

    , ,2%,)%&&

    , ,2%,)%&'

    , ,2%,)%&+, ,2%,)%&1

    , ,2%,)%&2

    , ,2%,)%&)

    , ,2%,)%&*

    , ,2%,)%&0

    , ,2%,)%&4

    , ,2%,)%',

    , ,2%,)%'&

    , ,2%,)%'', ,2%,)%'+

    , ,2%,)%'1

    , ,2%,)%'2

    , ,2%,)%')

    , ,2%,)%'*

    , ,2%,)%'0

    , ,2%,)%'4

    , ,2%,)%+,, ,2%,)%+&

    , ,2%,)%+'

    , ,2%,)%++

    , ,2%,)%+1

    , ,2%,)%+2, ,2%,)%+)

    , ,2%,)%+*

    , ,2%,)%+0

    , ,2%,)%+4

    , ,2%,)%1,

    , ,2%,)%1&

    , ,2%,)%1', ,2%,)%1+

    , ,2%,)%11

    , ,2%,)%12

    , ,2%,)%1)

    , ,2%,)%1*

    , ,2%,)%10, ,2%,)%14

    , ,2%,)%2,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    57/111

    , ,2%,)%2&, ,2%,)%2'

    , ,2%,)%2+

    , ,2%,)%21

    , ,2%,)%22

    , ,2%,)%2)

    , ,2%,)%2*, ,2%,)%20

    0 0!.0"

    , ,2%,*%,&

    , ,2%,*%,'

    , ,2%,*%,+

    , ,2%,*%,1, ,2%,*%,2

    , ,2%,*%,)

    , ,2%,*%,*

    , ,2%,*%,0

    , ,2%,*%,4

    , ,2%,*%&,

    , ,2%,*%&&

    , ,2%,*%&'

    , ,2%,*%&+

    , ,2%,*%&1

    , ,2%,*%&2

    , ,2%,*%&), ,2%,*%&*

    , ,2%,*%&0

    , ,2%,*%&4

    , ,2%,*%',

    , ,2%,*%'&

    , ,2%,*%''

    , ,2%,*%'+

    , ,2%,*%'1

    , ,2%,*%'2, ,2%,*%')

    , ,2%,*%'*

    , ,2%,*%'0

    , ,2%,*%'4

    , ,2%,*%+,

    , ,2%,*%+&

    , ,2%,*%+'

    , ,2%,*%++, ,2%,*%+1

    , ,2%,*%+2

    , ,2%,*%+)

    , ,2%,*%+*

    , ,2%,*%+0, ,2%,*%+4

    , ,2%,*%1,

    , ,2%,*%1&

    , ,2%,*%1'

    , ,2%,*%1+

    , ,2%,*%11

    , ,2%,*%12, ,2%,*%1)

    , ,2%,*%1*

    , ,2%,*%10

    , ,2%,*%14

    , ,2%,*%2,

    , ,2%,*%2&, ,2%,*%2'

    , ,2%,*%2+

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    58/111

    , ,2%,*%210 0!.0

    , ,2%,0%,&

    , ,2%,0%,'

    , ,2%,0%,+

    , ,2%,0%,1

    , ,2%,0%,2, ,2%,0%,)

    , ,2%,0%,*

    , ,2%,0%,0

    , ,2%,0%,4

    , ,2%,0%&,

    , ,2%,0%&&, ,2%,0%&'

    , ,2%,0%&+

    , ,2%,0%&1

    , ,2%,0%&2

    , ,2%,0%&)

    , ,2%,0%&*

    , ,2%,0%&0

    , ,2%,0%&4

    , ,2%,0%',

    , ,2%,0%'&

    , ,2%,0%''

    , ,2%,0%'+, ,2%,0%'1

    , ,2%,0%'2

    , ,2%,0%')

    , ,2%,0%'*

    , ,2%,0%'0

    , ,2%,0%'4

    0 0!.0#

    , ,2%,4%,&

    , ,2%,4%,', ,2%,4%,+0 0!.10

    , ,2%&,%,&

    , ,2%&,%,'

    , ,2%&,%,+

    , ,2%&,%,1

    0 0!.11

    , ,2%&&%,&0 0!.12

    , ,2%&'%,&

    0 0!.13

    0 0!.13.01

    , ,2%&+%,&%,&, ,2%&+%,&%,'

    , ,2%&+%,&%,+

    , ,2%&+%,&%,1

    , ,2%&+%,&%,2

    , ,2%&+%,&%,)

    , ,2%&+%,&%,*

    , ,2%&+%,&%,0, ,2%&+%,&%,4

    , ,2%&+%,&%&,

    , ,2%&+%,&%&&

    , ,2%&+%,&%&'

    , ,2%&+%,&%&+

    , ,2%&+%,&%&1, ,2%&+%,&%&2

    , ,2%&+%,&%&)

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    59/111

    , ,2%&+%,&%&*, ,2%&+%,&%&0

    , ,2%&+%,&%&4

    , ,2%&+%,&%',

    , ,2%&+%,&%'&

    , ,2%&+%,&%''

    , ,2%&+%,&%'+, ,2%&+%,&%'1

    , ,2%&+%,&%'2

    , ,2%&+%,&%')

    , ,2%&+%,&%'*

    , ,2%&+%,&%'0

    , ,2%&+%,&%'4, ,2%&+%,&%+,

    0 0!.13.02

    , ,2%&+%,'%,&

    , ,2%&+%,'%,'

    , ,2%&+%,'%,+

    , ,2%&+%,'%,1

    , ,2%&+%,'%,2

    , ,2%&+%,'%,)

    , ,2%&+%,'%,*

    , ,2%&+%,'%,0

    , ,2%&+%,'%,4

    , ,2%&+%,'%&,, ,2%&+%,'%&&

    , ,2%&+%,'%&'

    , ,2%&+%,'%&+

    , ,2%&+%,'%&1

    , ,2%&+%,'%&2

    , ,2%&+%,'%&)

    , ,2%&+%,'%&*

    , ,2%&+%,'%&0

    , ,2%&+%,'%&4, ,2%&+%,'%',

    , ,2%&+%,'%'&

    , ,2%&+%,'%''

    , ,2%&+%,'%'+

    , ,2%&+%,'%'1

    , ,2%&+%,'%'2

    , ,2%&+%,'%')

    , ,2%&+%,'%'*, ,2%&+%,'%'0

    , ,2%&+%,'%'4

    0 0!.13.03

    , ,2%&+%,+%,&

    , ,2%&+%,+%,', ,2%&+%,+%,+

    , ,2%&+%,+%,1

    , ,2%&+%,+%,2

    , ,2%&+%,+%,)

    , ,2%&+%,+%,*

    0 0!.13.04

    , ,2%&+%,1%,&, ,2%&+%,1%,'

    , ,2%&+%,1%,+

    0 0!.13.0!

    , ,2%&+%,2%,&

    , ,2%&+%,2%,'

    , ,2%&+%,2%,+0 0!.13.0$

    , ,2%&+%,)%,&

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    60/111

    , ,2%&+%,)%,', ,2%&+%,)%,+

    , ,2%&+%,)%,1

    0 0!.14

    0 0!.14.01

    , ,2%&1%,&%,&

    , ,2%&1%,&%,', ,2%&1%,&%,+

    , ,2%&1%,&%,1

    , ,2%&1%,&%,2

    , ,2%&1%,&%,)

    , ,2%&1%,&%,*

    , ,2%&1%,&%,0, ,2%&1%,&%,4

    , ,2%&1%,&%&,

    , ,2%&1%,&%&&

    , ,2%&1%,&%&'0 0!.14.02

    , ,2%&1%,'%,&

    , ,2%&1%,'%,'

    , ,2%&1%,'%,+

    , ,2%&1%,'%,1

    , ,2%&1%,'%,2

    , ,2%&1%,'%,)

    , ,2%&1%,'%,*0 0!.14.03

    , ,2%&1%,+%,&

    , ,2%&1%,+%,'

    , ,2%&1%,+%,+

    , ,2%&1%,+%,1

    , ,2%&1%,+%,2

    , ,2%&1%,+%,)

    , ,2%&1%,+%,*

    0 0!.14.04, ,2%&1%,1%,&

    , ,2%&1%,1%,'

    , ,2%&1%,1%,+

    , ,2%&1%,1%,1

    , ,2%&1%,1%,2

    , ,2%&1%,1%,)

    , ,2%&1%,1%,*

    0 0!.14.0!

    , ,2%&1%,2%,&

    , ,2%&1%,2%,'

    , ,2%&1%,2%,+

    , ,2%&1%,2%,1

    , ,2%&1%,2%,2, ,2%&1%,2%,)

    , ,2%&1%,2%,*

    , ,2%&1%,2%,0

    , ,2%&1%,2%,4

    , ,2%&1%,2%&,

    , ,2%&1%,2%&&

    0 0!.14.0$

    , ,2%&1%,)%,&

    , ,2%&1%,)%,'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    61/111

    D)+*:>

    INSTALACIONES ELECTRICAS

    SALIDAS PARA ELECTRICIDAD Y (UER@A

    SALIDAS DE ALUMBRADO

    !A-IDA DE A-UM.RADO DE TECHO C$TU.% DE ', 99 CA.-E -!OH +;&B1 99'#

    !A-IDA DE A-UM.RADO EN PARED CA.-E -!OH DE 1 99';TU. ', P

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    62/111

    .ANDEJA PORTACA.-E E-ECTRICO! TIPO PERFORADA DE +,,B&,, 99 .ANDEJA PORTACA.-E E-ECTRICO! TIPO PERFORADA DE ',,B&,, 99

    DERI

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    63/111

    CA.-E +;&B'299';-!OH F#&B'299';-!OH N# &B&)99'T#CA.-E +;&B&)99';-!OH F#&B&)99';-!OH N# &B&,99'T#

    CA.-E 1;&B) 99' N &B199'

    CA.-E +;&B)99';-!OH F#&B)99';-!OH N# &B)99'T#

    CA.-E +;&B199';-!OH F#&B199';-!OH N# &B199'T#

    CA.-E &;&B)99';-!OH F#&B)99';-!OH N# &B)99'T#

    CA.-E &;&B199';-O!HF#&B199';-O!HN# &B199'T# A-IMENTADOR !TE;M&: +;&B&,99'F#&B&,99'N#&B&,99'T# -!OH/;4,

    TABLEROS

    TA.-ERO 5ENERA- AUTO!OPORTADO EN RE5IMEN NORMA- T5;N#

    TA.-ERO 5ENERA- AUTO!OPORTADO EN RE5IMEN EMER5ENCIA T5;E#

    TA.-ERO 5ENERA- DE 5RUPO E-ECTRO5ENO T5;5E#

    TA.-ERO DE TRAN!FERENCIA AUTOMATICA TTA# TA.-ERO DE TRAN!FERENCIA AUTOMATICA PARA .OM.A CONTRA INCENDIO TT;ACI#

    TA.-ERO DE .ANCO DE CONDEN!ADORE! .C;N#

    TA.-ERO DE .OM.A CONTRA INCENDIO TF;ACI#

    TA.-ERO DE !A-A DE MA7UINA! TF;.#

    TA.-ERO DE .OM.A! !T;.& !UMINI!TRADO POR E7UIPADOR#

    TA.-ERO DE .OM.A! !T;.' !UMINI!TRADO POR E7UIPADOR#

    TA.-ERO DE .OM.A! !T;.+ !UMINI!TRADO POR E7UIPADOR#

    TA.-ERO !T;D

    TA.-ERO TN;R/

    TA.-ERO TN;&

    TA.-ERO TN;'

    TA.-ERO TN;+ TA.-ERO TN;2

    TA.-ERO TN;)

    TA.-ERO TN;*

    TA.-ERO TN;0

    TA.-ERO TN;4

    TA.-ERO !TD;5

    TA.-ERO TF;A!+

    TA.-ERO TF;A!'

    TA.-ERO TF;A!& TA.-ERO TD;AE&

    TA.-ERO TD;AE'

    TA.-ERO TE;!

    TA.-ERO TE;&

    TA.-ERO TE;'

    TA.-ERO TE;+

    TA.-ERO TE;1

    TA.-ERO TE;2 TA.-ERO TE;)

    TA.-ERO TE;*

    TA.-ERO TE;0

    TA.-ERO TE;4

    TA.-ERO TE;&, TA.-ERO TE;&&

    TA.-ERO TE;&'

    TA.-ERO TE;&+

    TA.-ERO !TE;&&

    TA.-ERO !TE;C&

    TA.-ERO !TE;C'

    TA.-ERO !TE;C+ TA.-ERO !TE;C1

    TA.-ERO !TE;'C

    TA.-ERO !TD;R&

    TA.-ERO !TD;R'

    TA.-ERO !TD;R+

    TA.-ERO !TD;R1 TA.-ERO !TD;R2

    TA.-ERO !TE;D&

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    64/111

    TA.-ERO !TE;M& ARTE(ACTOS DE ILUMINACION

    -UMINARIA CIA-ITICA 5ERMICIDA U-TRA

    ARTEFACTO TIPO FARO-A E!FERICA .RALO 5IRON *,Y

    ARTEFACTO DECORATI

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    65/111

    A-IMENTADOR TA.-ERO !T;C! A-IMENTADOR TA.-ERO !T;CO&

    A-IMENTADOR TA.-ERO !T;CO'

    A-IMENTADOR TA.-ERO !T;CO+

    A-IMENTADOR TA.-ERO !T;CO1

    A-IMENTADOR TA.-ERO TT;!O: T;!O: +;&B'299' -!OH &B'299' &B&)99' -!OH$T ; TU.% D1,99 P

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    66/111

    !UMINI!TRO E IN!TA-ACIN DE TU.ERIA P

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    67/111

    U5. M)*5 P*) S/. P* S/.

    4,223,1$.!2

    402,3#1.!#

    1#,#2".$1

    =to &()10%,, 4)%4' &24(*'1%&)

    =to )4%,, 4'%44 )(1&)%+&

    =to '&1%,, &''%+4 ')(&4&%1)=to 2'%,, &')%01 )(242%)0

    4",##2.!4

    =to +),%,, *1%22 ')(0+0%,,

    =to &+'%,, &,,%,+ &+(',+%4)

    =to +,%,, &,'%,0 +(,)'%1,

    =to &)%,, 0*%&& &(+4+%*)un" '2%,, 21%'1 &(+2)%,,

    un" +%,, 21%'1 &)'%*'

    un" '%,, 24%)+ &&4%')

    un" &%,, &++%++ &++%++

    un" *%,, &++%++ 4++%+&

    un" '%,, &++%++ '))%))

    un" &%,, &*2%20 &*2%20

    un" '%,, &*+%*0 +1*%2)

    133,"#1.11

    =to )'2%,, &'4%4* 0&('+&%'2

    =to +&&%,, &1'%&, 11(&4+%&,

    =to +&%,, &1)%*) 1(214%2)=to '%,, &1)%*) '4+%2'

    =to &,%,, &'4%4* &('44%*,

    =to &2%,, &+&%), &(4*1%,,

    =to '%,, &'1%44 '14%4021,$0.33

    =to &,2%,, &'*%40 &+(1+*%4,

    =to *%,, &)'%*& &(&+0%4*

    =to &%,, '*4%+1 '*4%+1

    =to '%,, 1+'%)1 0)2%'0=to '%,, 2)&%,+ &(&''%,)

    =to '%,, &)'%*+ +'2%1)

    =to *%,, '+'%00 &()+,%&)

    =to &%,, &(+,0%42 &(+,0%42

    =to &%,, &&'%*' &&'%*'

    =to 1%,, &2)%)) )')%)1

    =to &%,, )*,%&' )*,%&'

    =to &%,, &)'%*+ &)'%*+1,1$4.22

    un" &4%,, &,%&+ &4'%1*

    un" &1%,, &)%*, '++%0,

    un" ''%,, &1%,1 +,0%00

    un" +%,, &1%&0 1'%21un" *%,, 1*%4& ++2%+*

    un" '%,, '2%20 2&%&)

    1#,134.$4

    9 2,,%,, ,%0' 1&,%,,

    9 2,,%,, &)%** 0(+02%,,

    9 2,,%,, &+%'4 )()12%,,

    9 2,,%,, 2%,, '(2,,%,,9 1,4%,, ,%2, ',1%2,

    9 &,,%,, 1&%'2 1(&'2%,,

    9 1&,%,, +1%,+ &+(42'%+,

    9 1&2%,, &)%+1 )(*0&%&,

    9 &(',,%,, &2%+1 &0(1,0%,,

    9 ),%,, &&%4& *&1%),9 2,,%,, 4%)& 1(0,2%,,

    9 &,(2,,%,, *%)' 0,(,&,%,,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    68/111

    9 +',%,, *4%42 '2(201%,,9 +',%,, )+%1, ',('00%,,

    un" +,%,, &&0%4' +(2)*%),

    un" )%,, **%)* 1))%,'

    un" )%,, &&1%)' )0*%*'

    un" 0%,, *2%&, ),,%0,

    !,1$4.#9 &,2%,, 1,%04 1('4+%12

    9 '1%,, +)%+& 0*&%11

    $,44.33

    un" *%,, 4'&%&4 )(110%++"#!,$1.44

    9 ',,%,, +1+%)* )0(*+1%,,9 ',%,, 4)%)* &(4++%1,

    9 &0%,, 4)%)* &(*1,%,)

    9 &,%,, '4%+0 '4+%0,

    9 &,%,, '&%4) '&4%),

    9 &,%,, '&%4) '&4%),

    9 *,%,, '&%4) &(2+*%',

    9 &,,%,, &+4%+, &+(4+,%,,

    9 )0%,, ),%*0 1(&++%,1

    9 *'%,, +,4%*2 ''(+,'%,,

    9 )2%,, ),%*0 +(42,%*,

    9 &+,%,, &+4%+, &0(&,4%,,

    9 &,0%,, ),%*0 )(2)1%'19 0,%,, 4)%)* *(*++%),

    9 02%,, 4)%)* 0('&)%42

    9 02%,, *1%,1 )('4+%1,

    9 &2%,, ),%*0 4&&%*,

    9 &'2%,, 10%0) )(&,*%2,

    9 42%,, 10%0) 1()1&%*,

    9 42%,, 10%0) 1()1&%*,

    9 &2%,, ),%*0 4&&%*,

    9 0,%,, ),%*0 1(0)'%1,9 &,%,, '4%+0 '4+%0,

    9 12%,, ),%*0 '(*+2%&,

    9 *,%,, 42%0) )(*&,%',

    9 '2%,, ),%*0 &(2&4%2,

    9 )+%,, '4%+0 &(02,%41

    9 02%,, ),%*0 2(&))%+,

    9 02%,, &+2%44 &&(224%&2

    9 &,,%,, &,*%+1 &,(*+1%,,9 &+,%,, '+1%), +,(140%,,

    9 &&,%,, 4)%)* &,()++%*,

    9 **%,, 4)%)* *(11+%24

    9 0,%,, '+1%), &0(*)0%,,

    9 02%,, 42%0) 0(&10%&,9 4,%,, **%2, )(4*2%,,

    9 &0%,, ),%*0 &(,41%,1

    9 *,%,, &*%'0 &(',4%),

    9 '+%,, &*%'0 +4*%11

    9 '+%,, &*%'0 +4*%11

    9 42%,, &*%'0 &()1&%),

    9 &,%,, ),%*0 ),*%0,9 &,%,, '0%&0 '0&%0,

    9 &,%,, '0%&0 '0&%0,

    9 ',%,, '0%&0 2)+%),

    9 ',%,, '0%&0 2)+%),

    9 ',%,, '0%&0 2)+%),

    9 22%,, ),%*0 +(+1'%4,9 &2%,, &&'%'& &()0+%&2

    9 &2%,, 0+%)* &('22%,2

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    69/111

    9 +)%,, )2%2, '(+20%,,9 *2%,, 1*%1& +(222%*2

    9 '(',,%,, +*%)+ 0'(*0)%,,

    9 4,%,, '1%+4 '(&42%&,

    9 ',,%,, &1%10 '(04)%,,

    9 &2,%,, &+%00 '(,0'%,,

    9 &*(,,,%,, '&%4) +*+(+',%,,9 '2%,, ),%*0 &(2&4%2,

    !,!"$.""

    un" &%,, &),(+10%42 &),(+10%42

    un" &%,, 1)(*&1%,* 1)(*&1%,*

    un" &%,, )+(,'1%+2 )+(,'1%+2

    un" &%,, +0(4+'%)+ +0(4+'%)+un" &%,, )(**)%0& )(**)%0&

    un" &%,, +&()'4%0) +&()'4%0)

    un" &%,, &(442%&1 &(442%&1

    un" &%,, 1()22%)0 1()22%)0

    un" &%,, )(&1*%,4 )(&1*%,4

    un" &%,, )(&1*%,4 )(&1*%,4

    un" &%,, )(&1*%,4 )(&1*%,4

    un" &%,, &(0+4%41 &(0+4%41

    un" &%,, '(,+,%0, '(,+,%0,

    un" &%,, +(,04%'0 +(,04%'0

    un" &%,, &,('*,%10 &,('*,%10

    un" &%,, '(+14%22 '(+14%22un" &%,, 2(4),%+1 2(4),%+1

    un" &%,, '(414%0& '(414%0&

    un" &%,, )(+2&%'& )(+2&%'&

    un" &%,, )(&,2%1& )(&,2%1&

    un" &%,, 1(011%,2 1(011%,2

    un" &%,, '(',)%'4 '(',)%'4

    un" &%,, '(1)*%4& '(1)*%4&

    un" &%,, '(1)*%4& '(1)*%4&

    un" &%,, '(1)*%4& '(1)*%4&un" &%,, +(*+4%22 +(*+4%22

    un" &%,, 1(21+%0* 1(21+%0*

    un" &%,, +(1')%'2 +(1')%'2

    un" &%,, 1()4)%01 1()4)%01

    un" &%,, 1(02&%+) 1(02&%+)

    un" &%,, 2(&&&%2* 2(&&&%2*

    un" &%,, &(010%*+ &(010%*+

    un" &%,, &(204%22 &(204%22un" &%,, )(&&0%&, )(&&0%&,

    un" &%,, 2()*2%0* 2()*2%0*

    un" &%,, &'('**%21 &'('**%21

    un" &%,, &,(0'0%)+ &,(0'0%)+

    un" &%,, &&(+))%12 &&(+))%12un" &%,, &,(1,0%01 &,(1,0%01

    un" &%,, )(&,+%&1 )(&,+%&1

    un" &%,, 4(012%*2 4(012%*2

    un" &%,, 0(2*2%4* 0(2*2%4*

    un" &%,, '(4'4%44 '(4'4%44

    un" &%,, 2(*04%,0 2(*04%,0

    un" &%,, '(4'4%44 '(4'4%44un" &%,, '(4'4%44 '(4'4%44

    un" &%,, *(,44%2& *(,44%2&

    un" &%,, '(*+4%44 '(*+4%44

    un" &%,, '(*+4%44 '(*+4%44

    un" &%,, '('41%+2 '('41%+2

    un" &%,, '('41%+2 '('41%+2un" &%,, '('41%+2 '('41%+2

    un" &%,, *(0,+%*) *(0,+%*)

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    70/111

    un" &%,, *(0,+%*) *(0,+%*)3!3,4!.03

    un" &'%,, &*0%&* '(&+0%,1

    un" &)%,, 4,%&0 &(11'%00

    un" 1&%,, &22%2& )(+*2%4&

    un" &+4%,, )'%4) 0(*2&%11

    un" &4*%,, &1'%'4 '0(,+&%&+un" 1,&%,, &&&%4) 11(042%4)

    un" &4,%,, &22%00 '4()&*%',

    un" &&%,, &00%&0 '(,)4%40

    un" &2*%,, &),%&& '2(&+*%'*

    un" 0%,, &&*%1& 4+4%'0

    un" 0+%,, '0'%+1 '+(1+1%''un" )+%,, '0+%1* &*(020%)&

    un" '2%,, +21%,, 0(02,%,,

    un" )%,, '+*%&4 &(1'+%&1

    un" 1,%,, +&,%*, &'(1'0%,,

    un" 10%,, &,&%,* 1(02&%+)

    un" 0)%,, &+4%&0 &&(4)4%10

    un" &,0%,, &),%4) &*(+0+%)0

    un" 1+%,, &*1%20 *(2,)%41

    un" +&%,, '20%00 0(,'2%'0

    un" +)%,, &+0%+0 1(40&%)0

    un" &)%,, &+0%+0 '('&1%,0

    un" '&1%,, '1*%'4 2'(4',%,)un" &'%,, '1'%)+ '(4&&%2)

    un" '0%,, +&,%*, 0()44%),

    un" '&%,, '1'%)+ 2(,42%'+

    un" +)%,, '0+%1* &,(',1%4'

    un" &,%,, '1'%)+ '(1')%+,

    un" &,%,, 4,%&0 4,&%0,

    1,4#".40

    un" &%,, &1(+4+%** &1(+4+%**

    9 *,%,, &4%,& &(++,%*,un" +%,, 4'1%+& '(**'%4+

    32,1"4.$!

    un" ''%,, 0*0%') &4(+'&%*'

    un" '&%,, 1&+%44 0()4+%*4

    un" &)%,, &0&%** '(4,0%+'

    un" )%,, ',0%1* &('2,%0'

    2!,04!.#1

    lb &%,, '20(,12%4& '20(,12%4&3$0,3#."

    lb &%,, +),(0+4%*0 +),(0+4%*0

    $0,2!0.1!

    1$1,$1".0$

    9 &,%,, &+4%+, &(+4+%,,9 1)%,, ),%*0 '(*42%00

    9 &,,%,, ),%*0 )(,*0%,,

    9 &'0%,, ),%*0 *(**4%01

    9 &&,%,, ),%*0 )()02%0,

    9 0,%,, ),%*0 1(0)'%1,

    9 02%,, ),%*0 2(&))%+,

    9 4,%,, ),%*0 2(1*,%',9 &,%,, ),%*0 ),*%0,

    9 &0%,, ),%*0 &(,41%,1

    9 &&2%,, 0*%0& &,(,40%&2

    un" )2%,, 0*%0& 2(*,*%)2

    un" *'%,, +,%&1 '(&*,%,0

    un" 22%,, +,%&1 &()2*%*,un" 2,%,, +,%&1 &(2,*%,,

    un" 2,%,, +,%&1 &(2,*%,,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    71/111

    un" 12%,, +,%&1 &(+2)%+,un" 0%,, +,%&1 '1&%&'

    un" 22%,, +,%&1 &()2*%*,

    un" ''%,, '4%)1 )2'%,0

    un" '0%,, +,%&1 01+%4'

    9 1,%,, **%2, +(&,,%,,

    9 +,%,, 11%01 &(+12%',9 +,%,, 11%01 &(+12%',

    9 1,%,, **%2, +(&,,%,,

    9 ',%,, '0%&0 2)+%),

    9 ',%,, '0%&0 2)+%),

    9 +2%,, '0%&0 40)%+,

    9 1,%,, '0%&0 &(&'*%',9 +()2,%,, '&%4) 0,(&21%,,

    140,41.32

    un" &%,, +(2)4%,' +(2)4%,'

    un" &%,, '('1'%1& '('1'%1&

    un" &%,, '(,2,%++ '(,2,%++

    un" &%,, +(20*%,, +(20*%,,

    un" &%,, '('1'%1& '('1'%1&

    un" &%,, '(0&0%)) '(0&0%))

    un" &%,, '(1+1%14 '(1+1%14

    un" &%,, +(','%0+ +(','%0+

    un" &%,, 2(2&&%'& 2(2&&%'&

    un" &%,, +(41)%11 +(41)%11un" &%,, 2'('0+%4+ 2'('0+%4+

    un" &%,, 0(224%4& 0(224%4&

    un" &%,, 1('2,%,0 1('2,%,0

    un" &%,, )(1,'%01 )(1,'%01

    un" &%,, +(2'*%1) +(2'*%1)

    un" &%,, +(2'*%1) +(2'*%1)

    un" &%,, 2(+'1%+, 2(+'1%+,

    un" &%,, &(14,%41 &(14,%41

    un" &%,, &(14,%41 &(14,%41un" &%,, &(14,%41 &(14,%41

    un" &%,, &(14,%41 &(14,%41

    un" &%,, +(&&+%42 +(&&+%42

    un" &%,, '(4&,%40 '(4&,%40

    un" &%,, '(4&,%40 '(4&,%40

    un" &%,, +()&'%,2 +()&'%,2

    un" &%,, &(*,'%2, &(*,'%2,

    un" &%,, &(2&,%1& &(2&,%1&un" &%,, &(*,'%2, &(*,'%2,

    un" &%,, &(2&,%1& &(2&,%1&

    212,33".1$

    un" '%,, '())*%)) 2(++2%+'

    un" 2%,, )(+*1%42 +&(0*1%*2un" '%,, &&(+0&%)0 ''(*)+%+)

    un" &%,, 4(&)'%'4 4(&)'%'4

    un" '%,, '&(),0%+0 1+('&)%*)

    un" '%,, '0(0)1%0& 2*(*'4%)'

    un" &%,, 1'('22%,) 1'('22%,)

    $2,1"$.2!

    =to '0)%,, &1'%1) 1,(*1+%2)=to &,*%,, &11%,4 &2(1&*%)+

    =to 1*%,, &'*%40 )(,&2%,)

    #$4.0$

    un" 12%,, &)%*, *2&%2,

    un" &%,, &1%,1 &1%,1

    un" &1%,, &1%&0 &40%2'30,"3".30

    9 &,%,, +1%,+ +1,%+,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    72/111

    9 &0,%,, &)%+1 '(41&%',9 &(,,,%,, &2%+1 &2(+1,%,,

    9 &(24,%,, *%)' &'(&&2%0,

    !#!,024."2

    2$$,!#2.#"

    9 *2%,, ),%*0 1(220%2,

    9 &'0%,, &0'%*1 '+(+4,%*'9 &,2%,, +*)%14 +4(2+&%12

    9 &,2%,, +*)%14 +4(2+&%12

    9 &,2%,, '+1%), '1()++%,,

    9 &,2%,, +,4%*2 +'(2'+%*2

    9 &&2%,, '+1%), ')(4*4%,,

    9 1,%,, )'%,1 '(10&%),9 ++,%,, 1*%1& &2()12%+,

    9 +,2%,, ++%2) &,('+2%0,

    9 &('0,%,, &1%10 &0(2+1%1,

    9 &(+,,%,, '&%4) '0(210%,,"1,0$4.#

    un" &%,, +(),4%4' +(),4%4'

    un" &%,, )(0)'%*0 )(0)'%*0

    un" &%,, &+(00+%4, &+(00+%4,

    un" &%,, &'(''4%,2 &'(''4%,2

    un" &%,, 4(&&&%,2 4(&&&%,2

    un" &%,, &)('2*%'+ &)('2*%'+

    un" &%,, 4(&&&%,2 4(&&&%,2"3,!4.44

    =to ),%,, &'*%40 *()*0%0,

    =to *+%,, &2)%)) &&(1+)%&0

    =to &,%,, +&2%2+ +(&22%+,

    =to &1%,, 1&,%42 2(*2+%+,

    =to *&%,, 2,'%1, +2()*,%1,

    =to *&%,, &'*%40 4(,0)%20

    =to )%,, &'*%40 *)*%00

    !0,4"!.!9 +2,%,, 1&%'2 &1(1+*%2,

    9 &),%,, +1%,+ 2(111%0,

    9 &+,%,, &)%+1 '(&'1%',

    9 1),%,, &2%+1 *(,2)%1,

    9 +,2%,, &&%4& +()+'%22

    9 &(',,%,, 4%)& &&(2+'%,,

    9 0',%,, *%)' )('10%1,

    103,342.4

    9 0,%,, +0%&* +(,2+%),

    9 &*2%,, +1%*& )(,*1%'2

    9 )1,%,, &0%)2 &&(4+)%,,

    9 '02%,, ',%2& 2(012%+2

    9 &&,%,, &)%2* &(0''%*,9 '',%,, 11%21 4(*40%0,

    un" '1%,, 4'1%+& ''(&0+%11

    un" '&%,, *&0%4, &2(,4)%4,

    un" '%,, 2(&42%&' &,(+4,%'1

    un" &%,, 2(&42%&' 2(&42%&'

    un" '%,, 2(4*+%,1 &&(41)%,0

    30,000.00

    lb &%,, &1(,,,%,, &1(,,,%,,

    lb &%,, &)(,,,%,, &)(,,,%,,

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    73/111

    I)8

    0 0$

    0 0$.01

    0 0$.01.01

    , ,)%,&%,&%,&0 0$.01.02

    , ,)%,&%,'%,&, ,)%,&%,'%,'

    , ,)%,&%,'%,+

    , ,)%,&%,'%,1

    , ,)%,&%,'%,20 0$.01.03

    , ,)%,&%,+%,&, ,)%,&%,+%,'

    , ,)%,&%,+%,+

    , ,)%,&%,+%,1

    , ,)%,&%,+%,2

    , ,)%,&%,+%,)

    , ,)%,&%,+%,*

    , ,)%,&%,+%,0

    0 0$.01.04

    , ,)%,&%,1%,&

    0 0$.01.0!

    , ,)%,&%,2%,&

    , ,)%,&%,2%,', ,)%,&%,2%,+

    0 0$.01.0$

    , ,)%,&%,)%,&

    , ,)%,&%,)%,'

    , ,)%,&%,)%,+

    , ,)%,&%,)%,1

    0 0$.02

    0 0$.02.01

    , ,)%,'%,&%,&0 0$.02.02

    , ,)%,'%,'%,&

    , ,)%,'%,'%,'

    , ,)%,'%,'%,+

    , ,)%,'%,'%,1

    0 0$.02.03

    , ,)%,'%,+%,&

    , ,)%,'%,+%,', ,)%,'%,+%,+

    , ,)%,'%,+%,1

    0 0$.02.04

    , ,)%,'%,1%,&

    0 0$.02.0!, ,)%,'%,2%,&

    , ,)%,'%,2%,'

    , ,)%,'%,2%,+

    , ,)%,'%,2%,1

    0 0$.02.0$

    , ,)%,'%,)%,&

    , ,)%,'%,)%,', ,)%,'%,)%,+

    0 0$.03

    0 0$.03.01

    , ,)%,+%,&%,&0 0$.03.02

    , ,)%,+%,'%,&, ,)%,+%,'%,'

    0 0$.03.03

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    74/111

    , ,)%,+%,+%,&, ,)%,+%,+%,'

    , ,)%,+%,+%,+

    , ,)%,+%,+%,1

    0 0$.03.04

    , ,)%,+%,1%,&

    , ,)%,+%,1%,'0 0$.03.0!

    , ,)%,+%,2%,&

    , ,)%,+%,2%,'

    , ,)%,+%,2%,+0 0$.04

    0 0$.04.01

    , ,)%,1%,&%,&

    0 0$.04.02

    , ,)%,1%,'%,&

    , ,)%,1%,'%,'0 0$.04.03

    , ,)%,1%,+%,&

    , ,)%,1%,+%,'

    0 0$.04.04

    , ,)%,1%,1%,&

    0 0$.04.0!

    , ,)%,1%,2%,&

    , ,)%,1%,2%,'0 0$.0!

    0 0$.0!.01

    , ,)%,2%,&%,&

    0 0$.0!.02

    , ,)%,2%,'%,&

    , ,)%,2%,'%,'

    0 0$.0!.03

    , ,)%,2%,+%,&

    , ,)%,2%,+%,', ,)%,2%,+%,+

    , ,)%,2%,+%,10 0$.0!.04

    , ,)%,2%,1%,&

    , ,)%,2%,1%,'

    0 0$.0!.0!

    , ,)%,2%,2%,&

    , ,)%,2%,2%,'0 0$.0$

    0 0$.0$.01

    , ,)%,)%,&%,&

    0 0$.0$.02

    , ,)%,)%,'%,&0 0$.0$.03

    , ,)%,)%,+%,&

    0 0$.0$.04

    , ,)%,)%,1%,&

    0 0$.0$.0!

    , ,)%,)%,2%,&

    0 0$.0"

    0 0$.0".01

    , ,)%,*%,&%,&

    , ,)%,*%,&%,'

    , ,)%,*%,&%,+

    , ,)%,*%,&%,1

    0 0$.0".02, ,)%,*%,'%,&

    , ,)%,*%,'%,'

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    75/111

    , ,)%,*%,'%,+, ,)%,*%,'%,1

    , ,)%,*%,'%,2

    0 0$.0".03

    , ,)%,*%,+%,&0 0$.0

    0 0$.0.01, ,)%,0%,&%,&

    , ,)%,0%,&%,'

    , ,)%,0%,&%,+

    0 0$.0.02

    , ,)%,0%,'%,&0 0$.0.03

    , ,)%,0%,+%,&

    , ,)%,0%,+%,'

    0 0$.0.04

    , ,)%,0%,1%,&

    , ,)%,0%,1%,'

    , ,)%,0%,1%,+

    0 0$.0.0!

    , ,)%,0%,2%,&

    , ,)%,0%,2%,'

    0 0$.0.0$

    , ,)%,0%,)%,&

    , ,)%,0%,)%,', ,)%,0%,)%,+

    0 0$.0.0"

    , ,)%,0%,*%,&

    , ,)%,0%,*%,'

    , ,)%,0%,*%,+

    , ,)%,0%,*%,1

    0 0$.0.0

    , ,)%,0%,0%,&

    , ,)%,0%,0%,', ,)%,0%,0%,+

    , ,)%,0%,0%,1

    , ,)%,0%,0%,2

    , ,)%,0%,0%,)

    , ,)%,0%,0%,*

    0 0$.0.0#

    , ,)%,0%,4%,&

    , ,)%,0%,4%,'0 0$.0#

    0 0$.0#.01

    , ,)%,4%,&%,&

    , ,)%,4%,&%,'

    0 0$.0#.02, ,)%,4%,'%,&

    , ,)%,4%,'%,'

    , ,)%,4%,'%,+

    , ,)%,4%,'%,1

    , ,)%,4%,'%,2

    0 0$.0#.03

    , ,)%,4%,+%,&, ,)%,4%,+%,'

    , ,)%,4%,+%,+

    , ,)%,4%,+%,1

    , ,)%,4%,+%,2

    , ,)%,4%,+%,)

    , ,)%,4%,+%,*, ,)%,4%,+%,0

    , ,)%,4%,+%,4

  • 7/23/2019 Gastos Generales y Resumen de Presupuesto

    76/111

    , ,)%,4%,+%&,, ,)%,4%,+%&&

    0 0$.0#.04

    , ,)%,4%,1%,&

    , ,)%,4%,1%,'

    , ,)%,4%,1%,+

    , ,)%,4%,1%,10 0$.0#.0!

    , ,)%,4%,2%,&

    , ,)%,4%,2%,'

    , ,)%,4%,2%,+

    , ,)%,4%,2%,1

    , ,)%,4%,2%,2, ,)%,4%,2%,)

    , ,)%,4%,2%,*

    , ,)%,4%,2%,0

    , ,)%,4%,2%,4

    , ,)%,4%,2%&,

    , ,)%,4%,2%&&

    0 0$.0#.0$

    , ,)%,4%,)%,&

    , ,)%,4%,)%,'

    0 0$.10

    0 0$.10.01

    0 0$.10.01.01

    , ,)%&,%,&%,&%,&

    , ,)%&,%,&%,&%,'

    , ,)%&,%,&%,&%,+

    , ,)%&,%,&%,&%,1

    , ,)%&,%,&%,&%,2

    , ,)%&,%,&%,&%,)

    , ,)%&,%,&%,&%,*

    , ,)%&,%,&%,&%,0

    , ,)%&,%,&%,&%,40 0$.10.01.02

    , ,)%&,%,&%,'%,&

    , ,)%&,%,&%,'%,'

    , ,)%&,%,&%,'%,+

    , ,)%&,%,&%,'%,1

    , ,)%&,%,&%,'%,2

    , ,)%&,%,&%,'%,)

    , ,)%&,%,&%,'%,*, ,)%&,%,&%,'%,0

    , ,)%&,%,&%,'%,4

    , ,)%&,%,&%,'%&,

    , ,)%&,%,&%,'%&&

    , ,)%&,%,&%,'%&', ,)%&,%,&%,'%&+

    , ,)%&,%,&%,'%&1

    , ,)%&,%,&%,'%&2

    , ,)%&,%,&%,'%&)

    , ,)%&