ppto_desglosado
DESCRIPTION
ffTRANSCRIPT
-
S10 Pgina 1
PresupuestoPresupuesto 1301020
Cliente MUNICIPALIDAD DISTRITAL DE SOCOS Costo al 11/09/2013Lugar AYACUCHO - HUAMANGA - SOCOS
Item Descripcin Und. Metrado Precio S/. Parcial S/.
01 OBRAS PROVISIONALES 192,903.65
01.01 CONSTRUCCIONES PROVISIONALES 57,309.28
01.01.01 ALMACEN, OFICINA Y GUARDIANIA m2 480.00 98.85 47,448.00
01.01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 2.40M X 3.60M. und 16.00 616.33 9,861.28
01.02 INSTALACIONES PROVISIONALES 22,815.84
01.02.01 ALMACEN DE AGUA PARA LA CONSTRUCCION GLB 16.00 865.34 13,845.44
01.02.02 ENERGIA ELECTRICA PARA LA CONSTRUCCION mes 9.00 122.88 1,105.92
01.02.03 SERVICIOS HIGIENICOS PARA LA OBRA GLB 16.00 491.53 7,864.48
01.03 MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA 112,778.53
01.03.01 FLETE TERRESTRE A OBRA ton 243.10 296.61 72,105.89
01.03.02 MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA Y EQUIPO GLB 16.00 2,542.04 40,672.64
02 TRABAJOS PRELIMINARES 206,993.37
02.01 LIMPIEZA DE TERRENO 39,203.47
02.01.01 LIMPIEZA DE TERRENO MANUAL m2 4,590.57 8.54 39,203.47
02.02 REMOCIONES 57,326.03
02.02.01 REMOCION DE PUERTAS Y VENTANAS EXISTENTES und 96.00 9.06 869.76
02.02.02 REMOCION DE COBERTURA EXISTENTE m2 5,600.82 10.08 56,456.27
02.03 DEMOLICIONES 87,465.11
02.03.01 DEMOLICION DE MUROS DE ADOBE m3 2,532.54 14.82 37,532.24
02.03.02 DEMOLICION DE PISOS INTERIORES E=4" m2 4,870.28 7.17 34,919.91
02.03.03 DEMOLICION DE CIMIENTOS DE ADOBE Y PIEDRA m3 1,013.02 14.82 15,012.96
02.04 TRAZOS, NIVELES Y REPLANTEO 22,998.76
02.04.01 TRAZO Y REPLANTEO DURANTE EL PROCESO m2 4,590.57 5.01 22,998.76
03 MOVIMIENTO DE TIERRAS 399,718.38
03.01 EXCAVACIONES 99,534.86
03.01.01 EXCAVACION DE TERRENO PARA ZAPATAS HASTA 2.00 M. m3 1,424.01 38.25 54,468.38
03.01.02 EXCAVACION DE ZANJA PARA CIMIENTO CORRIDO HASTA 1.50M m3 870.19 31.88 27,741.66
03.01.03 CORTE DE TERRENO CON MAQUINARIA m3 2,389.63 7.25 17,324.82
03.02 RELLENOS 48,360.61
03.02.01 RELLENO COMPACTADO MANUAL CON MATERIAL DE PRESTAMO m3 781.27 61.90 48,360.61
03.03 ELIMINACION DE MATERIAL EXEDENTE 233,024.92
03.03.01 ACARREO MAT. EXCEDENTE DE EXCAVACION DIST PROM=30 M m3 2,133.25 17.44 37,203.88
03.03.02 ELIMINACION DE MAT. EXCEDENTE Y DESMONTE m3 8,068.44 24.27 195,821.04
03.04 REFINE Y NIVELACION 18,797.99
03.04.01 NIVELACION Y COMPACTADO MANUAL m2 3,991.08 4.71 18,797.99
04 OBRAS DE CONCRETO SIMPLE 769,351.96
04.01 SOLADOS 17,636.26
04.01.01 SOLADO PARA ZAPATAS DE 4" MEZCLA 1:10 C-H m2 1,095.42 16.10 17,636.26
04.02 CIMIENTO CORRIDO 443,342.10
04.02.01 CONCRETO PARA CIMIENTO CORRIDO 1:10 + 30% P.G. m3 2,243.18 197.64 443,342.10
04.03 SOBRECIMIENTOS 171,479.56
04.03.01 CONCRETO PARA SOBRECIMIENTO DE 1:8 CEM-HOR 25% P.M. m3 565.40 255.18 144,278.77
04.03.02 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS m2 668.16 40.71 27,200.79
04.04 FALSO PISO 136,894.04
04.04.01 FALSO PISO DE 4" DE CONCRETO 1:10 m2 3,991.08 34.30 136,894.04
MEJORAMIENTO Y AMPLIACIN DE LOS SERVICIOS EDUCATIVOS EN DIECISIS INSTITUCIONES EDUCATIVAS DEL NIVEL PRIMARIO, DISTRITO DE SOCOS, HUAMANGA, AYACUCHO
-
05 OBRAS DE CONCRETO ARMADO 5,112,997.99
05.01 ZAPATAS 408,947.43
05.01.01 CONCRETO PARA ZAPATAS F'C=210 KG/CM2 m3 770.77 312.04 240,511.07
05.01.02 ACERO DE REFUERZO FY=4200 KG/CM2 EN ZAPATAS kg 41,082.04 4.10 168,436.36
05.02 VIGAS DE CIMENTACION 484,761.14
05.02.01 CONCRETO EN VIGAS DE CIMENTACION F'C= 210 KG/CM2 m3 403.10 350.53 141,298.64
05.02.02 ENCOFRADO Y DESENCOFRADO VIGA DE CIMENTACION m2 2,687.33 57.92 155,650.15
05.02.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN VIGAS DE CIMENTACION kg 45,147.20 4.16 187,812.35
05.03 MUROS DE SOSTENIMIENTO 654,679.53
05.03.01 CONCRETO EN MUROS REFORZADOS F'C= 210 KG/CM2 m3 739.20 390.92 288,968.06
05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL EN MUROS DE SOSTENIMIENTO m2 2,981.60 53.34 159,038.54
05.03.03 ACERO DE REFUERZO FY= 4200 KG/CM2 EN MURO DE SOSTENIMIENTO kg 53,961.60 3.83 206,672.93
05.04 COLUMNAS 567,362.25
05.04.01 CONCRETO PARA COLUMNAS F'C=210 KG/CM2 m3 325.42 405.75 132,039.17
05.04.02 ENCOFRADO Y DESENCOFRADO EN COLUMNAS m2 3,134.16 63.23 198,172.94
05.04.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN COLUMNAS kg 56,330.20 4.21 237,150.14
05.05 VIGAS 575,594.92
05.05.01 CONCRETO EN VIGAS F'C=210 KG/CM2 m3 346.43 441.48 152,941.92
05.05.02 ENCOFRADO Y DESENCOFRADO EN VIGAS m2 3,221.15 69.30 223,225.70
05.05.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN VIGAS kg 49,608.78 4.02 199,427.30
05.06 LOSA ALIGERADA 842,268.71
05.06.01 CONCRETO F'C=210 KG/CM2. PARA LOSAS ALIGERADAS m3 494.02 422.38 208,664.17
05.06.02 ENCOFRADO Y DESENCOFRADO DE LOSA ALIGERADA m2 5,645.98 47.68 269,200.33
05.06.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN LOSA ALIGERADA kg 43,967.78 4.02 176,750.48
05.06.04 LADRILLO HUECO DE ARCILLA 15X30X30 CM PARA TECHO ALIGERADO und 47,031.01 3.99 187,653.73
05.07 LOSA DEPORTIVA 1,150,861.12
05.07.01 CONCRETO EN LOSA DEPORTIVA F'C= 210 KG/CM2 m3 1,920.00 322.82 619,814.40
05.07.02 ENCOFRADO Y DESENCOFRADO LOSA DEPORTIVA m2 6,400.00 53.62 343,168.00
05.07.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN LOSA DEPORTIVA kg 46,736.00 4.02 187,878.72
05.08 CISTERNA 129,067.32
05.08.01 CONCRETO EN CISTERNAS F'C=210 KG/CM2 m3 83.52 405.75 33,888.24
05.08.02 ENCOFRADO Y DESENCOFRADO EN CISTERNAS m2 960.31 63.23 60,720.40
05.08.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN CISTERNAS kg 8,184.96 4.21 34,458.68
05.09 TANQUE ELEVADO 155,047.35
05.09.01 CONCRETO EN TANQUE ELEVADO F'C=210 KG/CM2 m3 94.56 441.48 41,746.35
05.09.02 ENCOFRADO Y DESENCOFRADO EN TANQUE ELEVADO m2 1,092.80 69.30 75,731.04
05.09.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN TANQUE ELEVADO kg 9,345.76 4.02 37,569.96
05.10 TANQUE SEPTICO - POZO PERCOLADOR 144,408.22
05.10.01 CONCRETO EN TANQUE SEPTICO-POZO PERCOLADOR F'C=210 KG/CM2 m3 128.80 405.75 52,260.60
05.10.02 ENCOFRADO Y DESENCOFRADO EN CISTERNAS m2 1,041.76 63.23 65,870.48
05.10.03 kg 6,241.60 4.21 26,277.14
06 MUROS Y TABIQUES DE ALBAILERIA 992,089.13
06.01 MUROS DE LADRILLO DE ARCILLA 992,089.13
06.01.01 MURO DE LADRILLO DE ARCILLA CORRIENTE DE CABEZA M:1:5 E=1.5 CM m2 615.70 89.67 55,209.8206.01.02 MURO DE LADRILLO DE ARCILLA CORRIENTE DE SOGA M:1:5 E=1.5 CM m2 17,279.22 54.22 936,879.31
07 REVOQUES, ENLUCIDOS Y MOLDURAS 519,406.89
07.01 TARRAJEOS EN GENERAL 519,406.89
07.01.01 TARRAJEO PRIMARIO MORTERO 1:5 m2 369.40 24.95 9,216.53
07.01.02 TARRAJEO EN MURO INTERIOR C:A 1:5, E=1.50CM m2 9,966.65 22.12 220,462.30
07.01.03 TARRAJEO EN MURO EXTERIORES C:A 1:5, E=1.50CM m2 4,271.42 28.06 119,856.05
07.01.04 TARRAJEO EN COLUMNAS C:A 1:5, E=1.50CM m2 3,134.15 24.95 78,197.04
07.01.05 TARRAJEO EN VIGAS C:A 1:5, E=1.50CM m2 3,221.15 26.84 86,455.67
07.01.06 VESTIDURA DE DERRAMES C:A 1:5, E=1.50CM m 648.36 8.05 5,219.30
ACERO DE REFUERZO FY=4200 KG/CM2 EN TANQUE SEPTICO-POZO PERCOLADOR
-
08 CIELORASOS 224,935.84
08.01 CIELORASO CON MEZCLA 224,935.84
08.01.01 TARRAJEO DE CIELORASOS C:A 1:5, E=1.50CM m2 5,645.98 39.84 224,935.84
09 ESTRUCTURAS DE MADERA Y COBERTURAS 218,925.32
09.01 COBERTURAS 218,925.32
09.01.01 COBERTURA CON TEJA ANDINA m2 7,469.70 22.78 170,159.77
09.01.02 CUMBRERA ARTICULADA PARA TEJA ANDINA m 1,003.20 48.61 48,765.55
10 PISOS Y PAVIMENTOS 294,727.56
10.01 CONTRAPISO 91,156.27
10.01.01 CONTRAPISO DE 48 MM m2 3,991.08 22.84 91,156.27
10.02 PISOS DE CERAMICO 181,517.40
10.02.01 PISO PORCELANATO 40X40 ALTO TRANSITO m2 2,997.81 60.55 181,517.40
10.03 PISOS DE CONCRETO 22,053.89
10.03.01 m2 999.27 22.07 22,053.89
11 CONTRAZOCALOS 31,024.49
11.01 CONTRAZOCALO DE CERAMICO 31,024.49
11.01.01 CONTRAZOCALO DE PORCELANATO H=10CM ML 1,844.50 16.82 31,024.49
12 ZOCALOS 27,542.46
12.01 ZOCALOS DE CERAMICO 27,542.46
12.01.01 ZOCALO DE MAYOLICA DE COLOR 40X40 m2 369.40 74.56 27,542.46
13 CARPINTERIA DE MADERA 354,985.76
13.01 PUERTAS 306,773.38
13.01.01 PUERTA DE MADERA CEDRO APANELADA m2 528.01 506.28 267,320.90
13.01.02 PUERTA CONTRAPLACADA 45MM m2 172.50 228.71 39,452.48
13.02 VENTANAS 48,212.38
13.02.01 VENTANA DE MADERA CON HOJAS DE CEDRO m2 514.43 93.72 48,212.38
14 CERRAJERIA 22,802.10
14.01 BISAGRAS 14,011.06
14.01.01 BISAGRA CAPUCHINA DE 2 1/2" X 2 1/2" und 564.00 10.15 5,724.60
14.01.02 BISAGRA CAPUCHINA DE 4" X 4" und 754.00 10.99 8,286.46
14.02 CERRADURAS 8,791.04
14.02.01 CERRADURA DE 3 GOLPES PARA PUERTA und 64.00 103.55 6,627.20
14.02.02 CERRADURA TIPO BOLA PARA PUERTA INTERIOR pza 32.00 67.62 2,163.84
15 VIDRIOS, CRISTALES Y SIMILARES 19,912.67
15.01 VIDRIOS Y CRISTALES 19,207.3915.01.01 VIDRIOS SEMIDOBLES INCOLORO CRUDO p2 5,535.27 3.47 19,207.39
15.02 ESPEJOS 705.28
15.02.01 ESPEJOS 40X60 pza 32.00 22.04 705.28
16 PINTURAS 394,590.19
16.01 PINTURAS EN GENERAL 394,590.19
16.01.01 PINTURA EN MUROS INTERIORES AL LATEX m2 13,100.80 12.98 170,048.38
16.01.02 PINTURA EN MUROS EXTERIORES AL LATEX m2 4,271.42 17.45 74,536.28
16.01.03 PINTURA EN CIELO RASOS AL LATEX m2 8,867.13 14.73 130,612.82
16.01.04 PINTURA EN DERRAMES AL LATEX m 1,676.12 11.57 19,392.71
17 VARIOS, LIMPIEZA, JARDINERIA 14,309.76
17.01 LIMPIEZA DE OBRA 6,566.40
17.01.01 LIMPIEZA PERMANENTE DE OBRA m2 11,520.00 0.57 6,566.40
17.02 JARDINERIA 7,743.36
17.02.01 TRATAMIENTO DE JARDINERIA GLB 16.00 483.96 7,743.36
18 APARATOS SANITARIOS Y ACCESORIOS 59,922.30
18.01 INODOROS 28,558.88
18.01.01 INODORO TANQUE BAJO COLOR pza 112.00 254.99 28,558.88
18.02 LAVATORIOS 3,220.40
PISO DE CEMENTO PULIDO Y BRUADO E=2" S/COLOREAR IMPERMEABILIZADO
-
18.02.01 LAVATORIOS TIPO OVALN BLANCO SONNET pza 20.00 161.02 3,220.40
18.03 URINARIOS 6,178.14
18.03.01 URINARIOS DE LOZA DE PICO BLANCO pza 54.00 114.41 6,178.14
18.04 DUCHAS 576.28
18.04.01 DUCHA CROMADA 1 LLAVE INCLUYE ACCESORIOS und 4.00 144.07 576.28
18.05 ACCESORIOS VARIOS 2,440.00
18.05.01 JABONERAS DE LOZA COLOR C/ASA DE 15 X 15 pza 24.00 15.25 366.00
18.05.02 PAPELERA DE LOZA DE COLOR DE 15 X 15 pza 112.00 15.25 1,708.00
18.05.03 TOALLERA DE PLASTICO 24" DE COLOR pza 24.00 15.25 366.00
18.06 COLOCACION DE APARATOS Y ACCESORIOS SANITARIOS 18,948.60
18.06.01 COLOCACION DE APARATOS SANITARIOS pza 190.00 70.18 13,334.20
18.06.02 COLOCACION DE ACCESORIOS SANITARIOS pza 160.00 35.09 5,614.40
19 INSTALACION SANITARIA 46,650.48
19.01 DESAGUE Y VENTILACIN 29,582.12
19.01.01 SALIDA DE PVC SAL PARA DESAGUE DE 4" pto 190.00 96.86 18,403.40
19.01.02 SALIDA DE PVC SAL PARA SUMIDERO DE 2" pto 32.00 92.33 2,954.56
19.01.03 SALIDA DE VENTILACIN PVC 2'' pto 112.00 73.43 8,224.16
19.02 REDES DE DERIVACIN 9,259.22
19.02.01 TUBERIA DE PVC SAL 2" ML 336.00 4.35 1,461.60
19.02.02 TUBERIA DE PVC-SAL 4" m 368.00 6.03 2,219.04
19.02.03 EXCAVACION DE ZANJAS HASTA 1.20 M PARA TUBERIA m3 147.20 34.88 5,134.34
19.02.04 m3 19.14 23.21 444.24
19.03 ACCESORIOS DE REDES 2,437.30
19.03.01 CODO PVC SAL 2"X45 pza 69.00 13.69 944.61
19.03.02 CODO PVC SAL 2"X90 pza 59.00 14.16 835.44
19.03.03 TEE DE 2'' PVC pza 23.00 11.95 274.8519.03.04 YEE PVC SAL 2" pza 32.00 11.95 382.40
19.04 ADITAMENTOS VARIOS 5,371.84
19.04.01 SUMIDERO DE BRONCE 2" und 44.00 49.50 2,178.00
19.04.02 REGISTROS DE BRONCE DE 4" pza 24.00 55.45 1,330.80
19.04.03 CAJA DE REGISTRO 12X24 pza 16.00 116.44 1,863.04
20 SISTEMA DE AGUA FRIA Y CONTRAINCENDIO 28,511.35
20.01 SALIDA DE AGUA FRIA 9,359.40
20.01.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 190.00 49.26 9,359.40
20.02 REDES DE DISTRIBUCION 3,600.48
20.02.01 RED DE DISTRIBUCIN TUBERIA PVC CLASE 10 DE 1/2'' m 624.00 5.77 3,600.48
20.03 REDES DE ALIMENTACION 5,372.48
20.03.01 RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP m 659.20 8.15 5,372.48
20.04 ACCESORIOS DE REDES 2,178.83
20.04.01 CODO PVC 1/2" x 90 pza 95.00 10.10 959.50
20.04.02 TEE DE 1/2'' PVC pza 31.00 12.35 382.85
20.04.03 UNION UNIVERSAL DE 1/2" und 64.00 13.07 836.48
20.05 LLAVES, VALVULAS 6,192.64
20.05.01 VALVULAS DE COMPUERTA DE BRONCE DE 1/2" pza 64.00 70.62 4,519.68
20.05.02 VALVULA COMPUERTA DE 3/4" und 16.00 104.56 1,672.96
20.06 PIEZAS VARIAS 1,807.52
20.06.01 CAJA DE REGISTRO 12X12 pza 16.00 112.97 1,807.52
21 INSTALACIONES ELECTRICAS 117,597.12
21.01 SALIDA PARA ELECTRICIDAD Y FUERZA 117,597.12
21.01.01 SALIDA PARA CENTROS DE LUZ EN TECHO pto 624.00 96.26 60,066.24
21.01.02 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC pto 528.00 108.96 57,530.88
22 CANALIZACIN Y/O TUBERAS 25,398.46
22.01 TUBERAS EMPOTRADAS 25,398.46
RELLENO DE ZANJAS APISONADO CON MATERIAL PROPIO EN CAPAS DE 0.20 M.
-
22.01.01 TUBERIA PVC SEL (ILUMINACION) D=3/4" m 2,134.51 6.40 13,660.86
22.01.02 TUBERIA PVC SEL (TOMACORRIENTES) D=3/4" m 1,834.00 6.40 11,737.60
23 TABLEROS Y CUCHILLAS 60,202.88
23.01 TABLEROS 60,202.88
23.01.01 TABLEROS DE DISTRIBUCION CAJA METALICA pza 16.00 700.21 11,203.36
23.01.02 TABLEROS GENERAL CAJA METALICA pza 48.00 498.81 23,942.88
23.01.03 POZO-CONEXION A TIERRA und 16.00 1,566.04 25,056.64
24 ARTEFACTOS 199,953.84
24.01 ARTEFACTOS DE ILUMINACION 191,553.60
24.01.01 LMPARAS CON REJILLAS Y FLUORESCENTE 3x32W und 624.00 188.60 117,686.40
24.01.02 LUMINARIA EMPOTRADA DE ALTA EFICIENCIA 2x32W und 528.00 139.90 73,867.20
24.02 SISTEMA DE VOZ Y DATA 8,400.24
24.02.01 SALIDA PARA COMUNICACIONES pto 72.00 116.67 8,400.24
25 EQUIPAMIENTO Y CAPACITACION 1,560,076.00
25.01 EQUIPAMIENTO EDUCATIVO Y MOBILIARIO ESCOLAR 182,114.24
25.01.01 TEXTOS DOCENTES glb 16.00 6,711.30 107,380.80
25.01.02 EQUIPAMIENTO JUEGOS RECREATIVOS glb 16.00 4,670.84 74,733.44
25.02 MUEBLE PARA DIRECCION Y SECRETARIA 1,119,456.0025.02.01 EQUIPO DE LABORATORIO DE COMPUTO und 384.00 2,915.25 1,119,456.00
25.03 MUEBLES PARA BIBLIOTECA 41,556.64
25.03.01 MUEBLES PARA ATENCIN EN BIBLIOTECA und 16.00 2,597.29 41,556.64
25.04 CAPACITACION DOCENTE 216,949.12
25.04.01 MONITOREO ITINERANTE Y CAPACITACION DOCENTE glb 16.00 13,559.32 216,949.12
COSTO DIRECTO 11,895,529.95
GASTOS GENERALES (10%) 1,189,553.00
UTILIDAD (8%) 951,642.40
SUPERVISION (5%) 594,776.50
-------------------
SUB TOTAL 14,631,501.84
IMPUESTO GENERAL A LAS VENTAS 2,633,670.33
============
TOTAL PRESUPUESTO 17,265,172.17
-
Presupuesto
Presupuesto
Cliente MUNICIPALIDAD DISTRITAL DE SOCOSLugar AYACUCHO - HUAMANGA - SOCOS
PRESUPUESTO GENERAL ACCOYLLA LARAMPUQUIO PUCALOMAItem Descripcin Und. Metrado Precio S/. Parcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/.
01 OBRAS PROVISIONALES
01.01 CONSTRUCCIONES PROVISIONALES
01.01.01 ALMACEN, OFICINA Y GUARDIANIA m2 480.00 98.85 47,448.00 30.00 2,965.50 30.00 2,965.50 30.00 2,965.50
01.01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 2.40M X 3.60M. und 16.00 616.33 9,861.28 1.00 616.33 1.00 616.33 1.00 616.33
01.02 INSTALACIONES PROVISIONALES
01.02.01 ALMACEN DE AGUA PARA LA CONSTRUCCION GLB 16.00 865.34 13,845.44 1.00 865.34 1.00 865.34 1.00 865.34
01.02.02 ENERGIA ELECTRICA PARA LA CONSTRUCCION mes 9.00 122.88 1,105.92 0.56 69.12 0.56 69.12 0.56 69.12
01.02.03 SERVICIOS HIGIENICOS PARA LA OBRA GLB 16.00 491.53 7,864.48 1.00 491.53 1.00 491.53 1.00 491.53
01.03 MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA
01.03.01 FLETE TERRESTRE A OBRA ton 243.10 296.61 72,105.89 5.13 1,521.87 5.13 1,521.87 8.93 2,649.45
01.03.02 MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA Y EQUIPO GLB 16.00 2,542.04 40,672.64 1.00 2,542.04 1.00 2,542.04 1.00 2,542.04
02 TRABAJOS PRELIMINARES
02.01 LIMPIEZA DE TERRENO
02.01.01 LIMPIEZA DE TERRENO MANUAL m2 4,590.57 8.54 39,203.47 96.89 827.43 96.89 827.43 168.68 1,440.49
02.02 REMOCIONES
02.02.01 REMOCION DE PUERTAS Y VENTANAS EXISTENTES und 96.00 9.06 869.76 6.00 54.36 6.00 54.36 6.00 54.36
02.02.02 REMOCION DE COBERTURA EXISTENTE m2 5,600.82 10.08 56,456.27 397.92 4,011.06 17.85 179.91 258.08 2,601.48
02.03 DEMOLICIONES
02.03.01 DEMOLICION DE MUROS DE ADOBE m3 2,532.54 14.82 37,532.24 179.93 2,666.56 8.07 119.60 116.70 1,729.47
02.03.02 DEMOLICION DE PISOS INTERIORES E=4" m2 4,870.28 7.17 34,919.91 346.02 2,480.96 15.52 111.28 224.42 1,609.09
02.03.03 DEMOLICION DE CIMIENTOS DE ADOBE Y PIEDRA m3 1,013.02 14.82 15,012.96 71.97 1,066.63 3.23 47.84 46.68 691.79
02.04 TRAZOS, NIVELES Y REPLANTEO
02.04.01 TRAZO Y REPLANTEO DURANTE EL PROCESO m2 4,590.57 5.01 22,998.76 96.89 485.41 96.89 485.41 168.68 845.06
03 MOVIMIENTO DE TIERRAS
03.01 EXCAVACIONES
03.01.01 EXCAVACION DE TERRENO PARA ZAPATAS HASTA 2.00 M. m3 1,424.01 38.25 54,468.38 30.05 1,149.41 30.05 1,149.41 52.32 2,001.24
03.01.02 EXCAVACION DE ZANJA PARA CIMIENTO CORRIDO HASTA 1.50M m3 870.19 31.88 27,741.66 31.76 1,012.51 31.76 1,012.51 39.02 1,243.96
03.01.03 CORTE DE TERRENO CON MAQUINARIA m3 2,389.63 7.25 17,324.82 87.22 632.32 87.22 632.32 107.15 776.86
03.02 RELLENOS
03.02.01 RELLENO COMPACTADO MANUAL CON MATERIAL DE PRESTAMO m3 781.27 61.90 48,360.61 16.49 1,020.52 16.49 1,020.52 28.70 1,776.83
03.03 ELIMINACION DE MATERIAL EXEDENTE
03.03.01 ACARREO MAT. EXCEDENTE DE EXCAVACION DIST PROM=30 M m3 2,133.25 17.44 37,203.88 77.86 1,357.86 77.86 1,357.86 95.66 1,668.25
03.03.02 ELIMINACION DE MAT. EXCEDENTE Y DESMONTE m3 8,068.44 24.27 195,821.04 294.48 7,147.03 294.48 7,147.03 361.80 8,780.77
03.04 REFINE Y NIVELACION 1.722603.04.01 NIVELACION Y COMPACTADO MANUAL m2 3,991.08 4.71 18,797.99 88.13 415.09 88.13 415.09 123.83 583.24
04 OBRAS DE CONCRETO SIMPLE
04.01 SOLADOS 309.40 160.60 131.60
04.01.01 SOLADO PARA ZAPATAS DE 4" MEZCLA 1:10 C-H m2 1,095.42 16.10 17,636.26 23.12 372.23 23.12 372.23 40.25 648.03
04.02 CIMIENTO CORRIDO 23.10 23.10 28.38
04.02.01 CONCRETO PARA CIMIENTO CORRIDO 1:10 + 30% P.G. m3 2,243.18 197.64 443,342.10 146.86 29,025.35 87.34 17,261.85 81.02 16,012.77
04.03 SOBRECIMIENTOS 8.45 8.45 10.74
04.03.01 CONCRETO PARA SOBRECIMIENTO DE 1:8 CEM-HOR 25% P.M. m3 565.40 255.18 144,278.77 31.65 8,077.63 20.49 5,229.87 20.61 5,259.22
04.03.02 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS m2 668.16 40.71 27,200.79 37.41 1,522.87 24.22 985.98 24.36 991.52
04.04 FALSO PISO
04.04.01 FALSO PISO DE 4" DE CONCRETO 1:10 m2 3,991.08 34.30 136,894.04 88.13 3,022.86 88.13 3,022.86 123.83 4,247.37
05 OBRAS DE CONCRETO ARMADO
05.01 ZAPATAS
05.01.01 CONCRETO PARA ZAPATAS F'C=210 KG/CM2 m3 770.77 312.04 240,511.07 16.18 5,048.81 16.18 5,048.81 28.17 8,790.17
05.01.02 ACERO DE REFUERZO FY=4200 KG/CM2 EN ZAPATAS kg 41,082.04 4.10 168,436.36 862.39 3,535.82 862.39 3,535.82 1,501.46 6,155.99
05.02 VIGAS DE CIMENTACION
05.02.01 CONCRETO EN VIGAS DE CIMENTACION F'C= 210 KG/CM2 m3 403.10 350.53 141,298.64 8.46 2,966.14 8.46 2,966.14 14.73 5,164.16
05.02.02 ENCOFRADO Y DESENCOFRADO VIGA DE CIMENTACION m2 2,687.33 57.92 155,650.15 56.41 3,267.41 56.41 3,267.41 98.22 5,688.68
05.02.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN VIGAS DE CIMENTACION kg 45,147.20 4.16 187,812.35 947.73 3,942.56 947.73 3,942.56 1,650.03 6,864.14
05.03 MUROS DE SOSTENIMIENTO
05.03.01 CONCRETO EN MUROS REFORZADOS F'C= 210 KG/CM2 m3 739.20 390.92 288,968.06 20.30 7,935.68 20.30 7,935.68 30.30 11,844.88
05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL EN MUROS DE SOSTENIMIENTO m2 2,981.60 53.34 159,038.54 83.20 4,437.89 83.20 4,437.89 123.20 6,571.49
05.03.03 ACERO DE REFUERZO FY= 4200 KG/CM2 EN MURO DE SOSTENIMIENTO kg 53,961.60 3.83 206,672.93 1,481.90 5,675.68 1,481.90 5,675.68 2,211.90 8,471.58
05.04 COLUMNAS
05.04.01 CONCRETO PARA COLUMNAS F'C=210 KG/CM2 m3 325.42 405.75 132,039.17 6.10 2,475.08 6.10 2,475.08 10.48 4,252.26
05.04.02 ENCOFRADO Y DESENCOFRADO EN COLUMNAS m2 3,134.16 63.23 198,172.94 59.90 3,787.48 59.90 3,787.48 103.61 6,551.26
05.04.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN COLUMNAS kg 56,330.20 4.21 237,150.14 1,055.91 4,445.38 1,055.91 4,445.38 1,814.09 7,637.31
05.05 VIGAS
MEJORAMIENTO Y AMPLIACIN DE LOS SERVICIOS EDUCATIVOS EN DIECISIS INSTITUCIONES EDUCATIVAS DEL NIVEL PRIMARIO, DISTRITO DE SOCOS, HUAMANGA, AYACUCHO
-
05.05.01 CONCRETO EN VIGAS F'C=210 KG/CM2 m3 346.43 441.48 152,941.92 8.03 3,545.08 8.03 3,545.08 11.36 5,015.21
05.05.02 ENCOFRADO Y DESENCOFRADO EN VIGAS m2 3,221.15 69.30 223,225.70 89.97 6,234.92 89.97 6,234.92 118.23 8,193.34
05.05.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN VIGAS kg 49,608.78 4.02 199,427.30 1,149.90 4,622.58 1,149.90 4,622.58 1,626.75 6,539.54
05.06 LOSA ALIGERADA
05.06.01 CONCRETO F'C=210 KG/CM2. PARA LOSAS ALIGERADAS m3 494.02 422.38 208,664.17 11.84 5,000.08 11.84 5,000.08 17.27 7,292.97
05.06.02 ENCOFRADO Y DESENCOFRADO DE LOSA ALIGERADA m2 5,645.98 47.68 269,200.33 135.29 6,450.63 135.29 6,450.63 197.33 9,408.69
05.06.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN LOSA ALIGERADA kg 43,967.78 4.02 176,750.48 1,053.57 4,235.35 1,053.57 4,235.35 1,536.71 6,177.56
05.06.04 LADRILLO HUECO DE ARCILLA 15X30X30 CM PARA TECHO ALIGERADO und 47,031.01 3.99 187,653.73 1,126.97 4,496.59 1,126.97 4,496.59 1,643.76 6,558.60
05.07 LOSA DEPORTIVA
05.07.01 CONCRETO EN LOSA DEPORTIVA F'C= 210 KG/CM2 m3 1,920.00 322.82 619,814.40 120.00 38,738.40 120.00 38,738.40 120.00 38,738.40
05.07.02 ENCOFRADO Y DESENCOFRADO LOSA DEPORTIVA m2 6,400.00 53.62 343,168.00 400.00 21,448.00 400.00 21,448.00 400.00 21,448.00
05.07.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN LOSA DEPORTIVA kg 46,736.00 4.02 187,878.72 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42
05.08 CISTERNA
05.08.01 CONCRETO EN CISTERNAS F'C=210 KG/CM2 m3 83.52 405.75 33,888.24 5.22 2,118.02 5.22 2,118.02 5.22 2,118.02
05.08.02 ENCOFRADO Y DESENCOFRADO EN CISTERNAS m2 960.31 63.23 60,720.40 60.02 3,795.06 60.02 3,795.06 60.02 3,795.06
05.08.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN CISTERNAS kg 8,184.96 4.21 34,458.68 511.56 2,153.67 511.56 2,153.67 511.56 2,153.67
05.09 TANQUE ELEVADO
05.09.01 CONCRETO EN TANQUE ELEVADO F'C=210 KG/CM2 m3 94.56 441.48 41,746.35 5.91 2,609.15 5.91 2,609.15 5.91 2,609.15
05.09.02 ENCOFRADO Y DESENCOFRADO EN TANQUE ELEVADO m2 1,092.80 69.30 75,731.04 68.30 4,733.19 68.30 4,733.19 68.30 4,733.19
05.09.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN TANQUE ELEVADO kg 9,345.76 4.02 37,569.96 584.11 2,348.12 584.11 2,348.12 584.11 2,348.12
05.10 TANQUE SEPTICO - POZO PERCOLADOR
05.10.01 CONCRETO EN TANQUE SEPTICO-POZO PERCOLADOR F'C=210 KG/CM2 m3 128.80 405.75 52,260.60 8.59 3,484.04 8.59 3,484.04 8.59 3,484.04
05.10.02 ENCOFRADO Y DESENCOFRADO EN CISTERNAS m2 1,041.76 63.23 65,870.48 69.45 4,391.37 69.45 4,391.37 69.45 4,391.37
05.10.03 ACERO DE REFUERZO FY=4200 KG/CM2 EN TANQUE SEPTICO-POZO PERCOLADOR kg 6,241.60 4.21 26,277.14 416.11 1,751.81 416.11 1,751.81 416.11 1,751.81
06 MUROS Y TABIQUES DE ALBAILERIA
06.01 MUROS DE LADRILLO DE ARCILLA
06.01.01 MURO DE LADRILLO DE ARCILLA CORRIENTE DE CABEZA M:1:5 E=1.5 CM m2 615.70 89.67 55,209.82 14.75 1,322.95 14.75 1,322.95 21.52 1,929.61
06.01.02 MURO DE LADRILLO DE ARCILLA CORRIENTE DE SOGA M:1:5 E=1.5 CM m2 17,279.22 54.22 936,879.31 967.40 52,452.41 626.34 33,960.33 629.86 34,150.95
07 REVOQUES, ENLUCIDOS Y MOLDURAS
07.01 TARRAJEOS EN GENERAL
07.01.01 TARRAJEO PRIMARIO MORTERO 1:5 m2 369.40 24.95 9,216.53 23.09 576.10 23.09 576.10 23.09 576.10
07.01.02 TARRAJEO EN MURO INTERIOR C:A 1:5, E=1.50CM m2 9,966.65 22.12 220,462.30 229.43 5,074.99 229.43 5,074.99 229.43 5,074.99
07.01.03 TARRAJEO EN MURO EXTERIORES C:A 1:5, E=1.50CM m2 4,271.42 28.06 119,856.05 98.33 2,759.14 98.33 2,759.14 98.33 2,759.14
07.01.04 TARRAJEO EN COLUMNAS C:A 1:5, E=1.50CM m2 3,134.15 24.95 78,197.04 59.90 1,494.51 59.90 1,494.51 59.90 1,494.51
07.01.05 TARRAJEO EN VIGAS C:A 1:5, E=1.50CM m2 3,221.15 26.84 86,455.67 89.97 2,414.79 89.97 2,414.79 89.97 2,414.79
07.01.06 VESTIDURA DE DERRAMES C:A 1:5, E=1.50CM m 648.36 8.05 5,219.30 40.52 326.19 40.52 326.19 40.52 326.19
08 CIELORASOS
08.01 CIELORASO CON MEZCLA
08.01.01 TARRAJEO DE CIELORASOS C:A 1:5, E=1.50CM m2 5,645.98 39.84 224,935.84 135.29 5,389.95 135.29 5,389.95 135.29 5,389.95
09 ESTRUCTURAS DE MADERA Y COBERTURAS
09.01 COBERTURAS
09.01.01 COBERTURA CON TEJA ANDINA m2 7,469.70 22.78 170,159.77 229.29 5,223.23 229.29 5,223.23 229.29 5,223.23
09.01.02 CUMBRERA ARTICULADA PARA TEJA ANDINA m 1,003.20 48.61 48,765.55 62.70 3,047.85 62.70 3,047.85 62.70 3,047.85
10 PISOS Y PAVIMENTOS
10.01 CONTRAPISO
10.01.01 CONTRAPISO DE 48 MM m2 3,991.08 22.84 91,156.27 88.13 2,012.89 88.13 2,012.89 88.13 2,012.89
10.02 PISOS DE CERAMICO
10.02.01 PISO PORCELANATO 40X40 ALTO TRANSITO m2 2,997.81 60.55 181,517.40 66.10 4,002.36 66.10 4,002.36 66.10 4,002.36
10.03 PISOS DE CONCRETO
10.03.01 PISO DE CEMENTO PULIDO Y BRUADO E=2" S/COLOREAR IMPERMEABILIZADO m2 999.27 22.07 22,053.89 22.03 486.20 22.03 486.20 22.03 486.20
11 CONTRAZOCALOS
11.01 CONTRAZOCALO DE CERAMICO
11.01.01 CONTRAZOCALO DE PORCELANATO H=10CM ML 1,844.50 16.82 31,024.49 115.28 1,939.01 115.28 1,939.01 115.28 1,939.01
12 ZOCALOS
12.01 ZOCALOS DE CERAMICO
12.01.01 ZOCALO DE MAYOLICA DE COLOR 40X40 m2 369.40 74.56 27,542.46 23.09 1,721.59 23.09 1,721.59 23.09 1,721.59
13 CARPINTERIA DE MADERA
13.01 PUERTAS
13.01.01 PUERTA DE MADERA CEDRO APANELADA m2 528.01 506.28 267,320.90 18.45 9,340.87 18.45 9,340.87 18.45 9,340.87
13.01.02 PUERTA CONTRAPLACADA 45MM m2 172.50 228.71 39,452.48 10.78 2,465.49 10.78 2,465.49 10.78 2,465.49
13.02 VENTANAS
13.02.01 VENTANA DE MADERA CON HOJAS DE CEDRO m2 514.43 93.72 48,212.38 9.08 850.98 9.08 850.98 9.08 850.98
14 CERRAJERIA
14.01 BISAGRAS
14.01.01 BISAGRA CAPUCHINA DE 2 1/2" X 2 1/2" und 564.00 10.15 5,724.60 33.00 334.95 33.00 334.95 33.00 334.95
14.01.02 BISAGRA CAPUCHINA DE 4" X 4" und 754.00 10.99 8,286.46 45.00 494.55 45.00 494.55 45.00 494.55
14.02 CERRADURAS
14.02.01 CERRADURA DE 3 GOLPES PARA PUERTA und 64.00 103.55 6,627.20 4.00 414.20 4.00 414.20 4.00 414.20
14.02.02 CERRADURA TIPO BOLA PARA PUERTA INTERIOR pza 32.00 67.62 2,163.84 2.00 135.24 2.00 135.24 2.00 135.24
15 VIDRIOS, CRISTALES Y SIMILARES
-
15.01 VIDRIOS Y CRISTALES
15.01.01 VIDRIOS SEMIDOBLES INCOLORO CRUDO p2 5,535.27 3.47 19,207.39 97.70 339.02 97.70 339.02 97.70 339.02
15.02 ESPEJOS
15.02.01 ESPEJOS 40X60 pza 32.00 22.04 705.28 2.00 44.08 2.00 44.08 2.00 44.08
16 PINTURAS
16.01 PINTURAS EN GENERAL
16.01.01 PINTURA EN MUROS INTERIORES AL LATEX m2 13,100.80 12.98 170,048.38 289.33 3,755.50 289.33 3,755.50 289.33 3,755.50
16.01.02 PINTURA EN MUROS EXTERIORES AL LATEX m2 4,271.42 17.45 74,536.28 98.33 1,715.86 98.33 1,715.86 98.33 1,715.86
16.01.03 PINTURA EN CIELO RASOS AL LATEX m2 8,867.13 14.73 130,612.82 225.26 3,318.08 225.26 3,318.08 225.26 3,318.08
16.01.04 PINTURA EN DERRAMES AL LATEX m 1,676.12 11.57 19,392.71 40.52 468.82 40.52 468.82 40.52 468.82
17 VARIOS, LIMPIEZA, JARDINERIA
17.01 LIMPIEZA DE OBRA
17.01.01 LIMPIEZA PERMANENTE DE OBRA m2 11,520.00 0.57 6,566.40 720.00 410.40 720.00 410.40 720.00 410.40
17.02 JARDINERIA
17.02.01 TRATAMIENTO DE JARDINERIA GLB 16.00 483.96 7,743.36 1.00 483.96 1.00 483.96 1.00 483.96
18 APARATOS SANITARIOS Y ACCESORIOS
18.01 INODOROS
18.01.01 INODORO TANQUE BAJO COLOR pza 112.00 254.99 28,558.88 4.00 1,019.96 4.00 1,019.96 4.00 1,019.96
18.02 LAVATORIOS
18.02.01 LAVATORIOS TIPO OVALN BLANCO SONNET pza 20.00 161.02 3,220.40 1.00 161.02 1.00 161.02 1.00 161.02
18.03 URINARIOS
18.03.01 URINARIOS DE LOZA DE PICO BLANCO pza 54.00 114.41 6,178.14 2.00 228.82 2.00 228.82 2.00 228.82
18.04 DUCHAS
18.04.01 DUCHA CROMADA 1 LLAVE INCLUYE ACCESORIOS und 4.00 144.07 576.28 0.00 0.00 0.00 0.00 0.00 0.00
18.05 ACCESORIOS VARIOS
18.05.01 JABONERAS DE LOZA COLOR C/ASA DE 15 X 15 pza 24.00 15.25 366.00 1.00 15.25 1.00 15.25 1.00 15.25
18.05.02 PAPELERA DE LOZA DE COLOR DE 15 X 15 pza 112.00 15.25 1,708.00 4.00 61.00 4.00 61.00 4.00 61.00
18.05.03 TOALLERA DE PLASTICO 24" DE COLOR pza 24.00 15.25 366.00 0.00 0.00 0.00 0.00 0.00 0.00
18.06 COLOCACION DE APARATOS Y ACCESORIOS SANITARIOS
18.06.01 COLOCACION DE APARATOS SANITARIOS pza 190.00 70.18 13,334.20 7.00 491.26 7.00 491.26 7.00 491.26
18.06.02 COLOCACION DE ACCESORIOS SANITARIOS pza 160.00 35.09 5,614.40 5.00 175.45 5.00 175.45 5.00 175.45
19 INSTALACION SANITARIA
19.01 DESAGUE Y VENTILACIN
19.01.01 SALIDA DE PVC SAL PARA DESAGUE DE 4" pto 190.00 96.86 18,403.40 7.00 678.02 7.00 678.02 7.00 678.02
19.01.02 SALIDA DE PVC SAL PARA SUMIDERO DE 2" pto 32.00 92.33 2,954.56 2.00 184.66 2.00 184.66 2.00 184.66
19.01.03 SALIDA DE VENTILACIN PVC 2'' pto 112.00 73.43 8,224.16 4.00 293.72 4.00 293.72 4.00 293.72
19.02 REDES DE DERIVACIN
19.02.01 TUBERIA DE PVC SAL 2" ML 336.00 4.35 1,461.60 21.00 91.35 21.00 91.35 21.00 91.35
19.02.02 TUBERIA DE PVC-SAL 4" m 368.00 6.03 2,219.04 19.00 114.57 19.00 114.57 19.00 114.57
19.02.03 EXCAVACION DE ZANJAS HASTA 1.20 M PARA TUBERIA m3 147.20 34.88 5,134.34 47.50 1,656.80 47.50 1,656.80 47.50 1,656.80
19.02.04 RELLENO DE ZANJAS APISONADO CON MATERIAL PROPIO EN CAPAS DE 0.20 M. m3 19.14 23.21 444.24 1.20 27.85 1.20 27.85 1.20 27.85
19.03 ACCESORIOS DE REDES
19.03.01 CODO PVC SAL 2"X45 pza 69.00 13.69 944.61 3.00 41.07 3.00 41.07 3.00 41.07
19.03.02 CODO PVC SAL 2"X90 pza 59.00 14.16 835.44 3.00 42.48 3.00 42.48 3.00 42.48
19.03.03 TEE DE 2'' PVC pza 23.00 11.95 274.85 1.00 11.95 1.00 11.95 1.00 11.95
19.03.04 YEE PVC SAL 2" pza 32.00 11.95 382.40 2.00 23.90 2.00 23.90 2.00 23.90
19.04 ADITAMENTOS VARIOS
19.04.01 SUMIDERO DE BRONCE 2" und 44.00 49.50 2,178.00 2.00 99.00 2.00 99.00 2.00 99.00
19.04.02 REGISTROS DE BRONCE DE 4" pza 24.00 55.45 1,330.80 1.00 55.45 1.00 55.45 1.00 55.45
19.04.03 CAJA DE REGISTRO 12X24 pza 16.00 116.44 1,863.04 1.00 116.44 1.00 116.44 1.00 116.44
20 SISTEMA DE AGUA FRIA Y CONTRAINCENDIO
20.01 SALIDA DE AGUA FRIA
20.01.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 190.00 49.26 9,359.40 7.00 344.82 7.00 344.82 7.00 344.82
20.02 REDES DE DISTRIBUCION
20.02.01 RED DE DISTRIBUCIN TUBERIA PVC CLASE 10 DE 1/2'' m 624.00 5.77 3,600.48 31.00 178.87 31.00 178.87 31.00 178.87
20.03 REDES DE ALIMENTACION
20.03.01 RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP m 659.20 8.15 5,372.48 37.00 301.55 37.00 301.55 37.00 301.55
20.04 ACCESORIOS DE REDES
20.04.01 CODO PVC 1/2" x 90 pza 95.00 10.10 959.50 4.00 40.40 4.00 40.40 4.00 40.40
20.04.02 TEE DE 1/2'' PVC pza 31.00 12.35 382.85 1.00 12.35 1.00 12.35 1.00 12.35
20.04.03 UNION UNIVERSAL DE 1/2" und 64.00 13.07 836.48 3.00 39.21 3.00 39.21 3.00 39.21
20.05 LLAVES, VALVULAS
20.05.01 VALVULAS DE COMPUERTA DE BRONCE DE 1/2" pza 64.00 70.62 4,519.68 4.00 282.48 4.00 282.48 4.00 282.48
20.05.02 VALVULA COMPUERTA DE 3/4" und 16.00 104.56 1,672.96 1.00 104.56 1.00 104.56 1.00 104.56
20.06 PIEZAS VARIAS
20.06.01 CAJA DE REGISTRO 12X12 pza 16.00 112.97 1,807.52 1.00 112.97 1.00 112.97 1.00 112.97
21 INSTALACIONES ELECTRICAS
21.01 SALIDA PARA ELECTRICIDAD Y FUERZA
21.01.01 SALIDA PARA CENTROS DE LUZ EN TECHO pto 624.00 96.26 60,066.24 34.00 3,272.84 34.00 3,272.84 34.00 3,272.84
21.01.02 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC pto 528.00 108.96 57,530.88 30.00 3,268.80 30.00 3,268.80 30.00 3,268.80
-
22 CANALIZACIN Y/O TUBERAS
22.01 TUBERAS EMPOTRADAS
22.01.01 TUBERIA PVC SEL (ILUMINACION) D=3/4" m 2,134.51 6.40 13,660.86 124.60 797.44 124.60 797.44 124.60 797.44
22.01.02 TUBERIA PVC SEL (TOMACORRIENTES) D=3/4" m 1,834.00 6.40 11,737.60 103.95 665.28 103.95 665.28 103.95 665.28
23 TABLEROS Y CUCHILLAS
23.01 TABLEROS
23.01.01 TABLEROS DE DISTRIBUCION CAJA METALICA pza 16.00 700.21 11,203.36 1.00 700.21 1.00 700.21 1.00 700.21
23.01.02 TABLEROS GENERAL CAJA METALICA pza 48.00 498.81 23,942.88 3.00 1,496.43 3.00 1,496.43 3.00 1,496.43
23.01.03 POZO-CONEXION A TIERRA und 16.00 1,566.04 25,056.64 1.00 1,566.04 1.00 1,566.04 1.00 1,566.04
24 ARTEFACTOS
24.01 ARTEFACTOS DE ILUMINACION
24.01.01 LMPARAS CON REJILLAS Y FLUORESCENTE 3x32W und 624.00 188.60 117,686.40 34.00 6,412.40 34.00 6,412.40 34.00 6,412.40
24.01.02 LUMINARIA EMPOTRADA DE ALTA EFICIENCIA 2x32W und 528.00 139.90 73,867.20 30.00 4,197.00 30.00 4,197.00 30.00 4,197.00
24.02 SISTEMA DE VOZ Y DATA
24.02.01 SALIDA PARA COMUNICACIONES pto 72.00 116.67 8,400.24 72.00 8,400.24 72.00 8,400.24 72.00 8,400.24
25 EQUIPAMIENTO Y CAPACITACION
25.01 EQUIPAMIENTO EDUCATIVO Y MOBILIARIO ESCOLAR
25.01.01 TEXTOS DOCENTES glb 16.00 6,711.30 107,380.80 1.00 6,711.30 1.00 6,711.30 1.00 6,711.30
25.01.02 EQUIPAMIENTO JUEGOS RECREATIVOS glb 16.00 4,670.84 74,733.44 1.00 4,670.84 1.00 4,670.84 1.00 4,670.84
25.02 MUEBLE PARA DIRECCION Y SECRETARIA
25.02.01 EQUIPO DE LABORATORIO DE COMPUTO und 384.00 2,915.25 1,119,456.00 24.00 69,966.00 24.00 69,966.00 24.00 69,966.00
25.03 MUEBLES PARA BIBLIOTECA
25.03.01 MUEBLES PARA ATENCIN EN BIBLIOTECA und 16.00 2,597.29 41,556.64 1.00 2,597.29 1.00 2,597.29 1.00 2,597.29
25.04 CAPACITACION DOCENTE
25.04.01 MONITOREO ITINERANTE Y CAPACITACION DOCENTE glb 16.00 13,559.32 216,949.12 1.00 13,559.32 1.00 13,559.32 1.00 13,559.32
COSTO DIRECTO 11,895,529.95 506,941.04 463,534.22 522,062.20
GASTOS GENERALES (10%) 1,189,553.00 50,694.10 46,353.42 52,206.22
UTILIDAD (8%) 951,642.40 40,555.28 37,082.74 41,764.98
SUPERVISION (5%) 594,776.50 25,347.05 23,176.71 26,103.11
SUB TOTAL 14,631,501.85 623,537.47 570,147.09 642,136.51
IMPUESTO GENERAL A LAS VENTAS 2,633,670.33 112,236.74 102,626.48 115,584.57
TOTAL PRESUPUESTO 17,265,172.18 735,774.21 672,773.57 757,721.08
-
SANTA LUCIA TOCCYASCA LUMCHI SAMANA SAPSI YANAYACU ACCOCAPILLAPATA MAUCALLACTA QUYAQUYA TAMBOCUCHOMetrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado
30.00 2,965.50 30.00 2,965.50 30.00 2,965.50 30.00 2,965.50 30.00 2,965.50 30.00 2,965.50 30.00 2,965.50 30.00 2,965.50 30.00 2,965.50 30.00
1.00 616.33 1.00 616.33 1.00 616.33 1.00 616.33 1.00 616.33 1.00 616.33 1.00 616.33 1.00 616.33 1.00 616.33 1.00
1.00 865.34 1.00 865.34 1.00 865.34 1.00 865.34 1.00 865.34 1.00 865.34 1.00 865.34 1.00 865.34 1.00 865.34 1.00
0.56 69.12 0.56 69.12 0.56 69.12 0.56 69.12 0.56 69.12 0.56 69.12 0.56 69.12 0.56 69.12 0.56 69.12 0.56
1.00 491.53 1.00 491.53 1.00 491.53 1.00 491.53 1.00 491.53 1.00 491.53 1.00 491.53 1.00 491.53 1.00 491.53 1.00
8.93 2,649.45 5.35 1,587.70 9.76 2,895.64 12.89 3,823.11 12.89 3,823.11 6.42 1,904.31 15.49 4,595.89 15.49 4,595.89 15.49 4,595.89 18.84
1.00 2,542.04 1.00 2,542.04 1.00 2,542.04 1.00 2,542.04 1.00 2,542.04 1.00 2,542.04 1.00 2,542.04 1.00 2,542.04 1.00 2,542.04 1.00
168.68 1,440.49 101.08 863.22 184.35 1,574.34 243.40 2,078.60 243.40 2,078.60 121.24 1,035.36 292.59 2,498.75 292.59 2,498.75 292.59 2,498.75 355.71
6.00 54.36 6.00 54.36 6.00 54.36 6.00 54.36 6.00 54.36 6.00 54.36 6.00 54.36 6.00 54.36 6.00 54.36 6.00
295.38 2,977.40 0.00 0.00 127.95 1,289.73 196.49 1,980.61 382.26 3,853.18 416.27 4,195.95 495.30 4,992.67 537.36 5,416.59 595.15 5,999.09 28.19
133.56 1,979.38 0.00 0.00 57.86 857.41 88.85 1,316.71 172.85 2,561.60 188.22 2,789.48 223.96 3,319.14 242.98 3,600.96 269.11 3,988.21 12.75
256.85 1,841.61 0.00 0.00 111.26 797.73 170.86 1,225.07 332.40 2,383.31 361.97 2,595.32 430.70 3,088.12 467.27 3,350.33 517.52 3,710.62 24.51
53.42 791.76 0.00 0.00 23.14 342.97 35.54 526.69 69.14 1,024.64 75.29 1,115.79 89.59 1,327.66 97.19 1,440.39 107.64 1,595.29 5.10
168.68 845.06 101.08 506.41 184.35 923.59 243.40 1,219.41 243.40 1,219.41 121.24 607.40 292.59 1,465.90 292.59 1,465.90 292.59 1,465.90 355.71
52.32 2,001.24 31.35 1,199.14 57.19 2,187.52 75.51 2,888.26 75.51 2,888.26 37.61 1,438.58 90.77 3,471.95 90.77 3,471.95 90.77 3,471.95 110.35
39.02 1,243.96 32.31 1,030.04 47.76 1,522.59 47.06 1,500.27 47.06 1,500.27 34.52 1,100.50 52.34 1,668.60 52.34 1,668.60 52.34 1,668.60 65.58
107.15 776.86 88.73 643.27 131.15 950.86 129.23 936.93 129.23 936.93 94.80 687.27 143.73 1,042.05 143.73 1,042.05 143.73 1,042.05 180.09
28.70 1,776.83 17.20 1,064.67 31.38 1,942.22 41.43 2,564.38 41.43 2,564.39 20.63 1,277.27 49.80 3,082.63 49.80 3,082.63 49.80 3,082.63 60.54
95.66 1,668.25 79.21 1,381.37 117.08 2,041.92 115.37 2,011.99 115.37 2,011.99 84.62 1,475.86 128.31 2,237.73 128.31 2,237.73 128.31 2,237.73 160.77
361.80 8,780.77 299.58 7,270.80 442.83 10,747.55 436.34 10,590.03 436.34 10,590.03 320.07 7,768.12 485.30 11,778.20 485.30 11,778.20 485.30 11,778.20 608.06
123.83 583.24 139.41 656.62 122.87 578.72 170.97 805.27 170.97 805.27 99.57 468.97 206.67 973.42 206.67 973.42 206.67 973.42 229.97
361.30 146.40 159.70 113.30 62.00 282.30 146.51 270.50 294.90 397.40
40.25 648.03 24.12 388.33 43.99 708.24 58.08 935.09 58.08 935.09 28.93 465.77 69.82 1,124.10 69.82 1,124.10 69.82 1,124.10 84.88
28.38 23.50 34.74 34.23 34.23 25.11 38.07 38.07 38.07 47.70
172.90 34,171.88 82.06 16,218.31 98.62 19,491.23 79.55 15,722.24 59.03 11,666.68 138.03 27,280.19 96.67 19,106.62 146.27 28,908.75 156.03 30,837.71 206.66
10.74 8.58 14.45 14.66 14.66 10.21 16.54 16.54 16.54 20.78
37.84 9,655.27 19.56 4,991.28 26.43 6,743.72 23.16 5,909.30 19.31 4,927.51 31.38 8,008.11 27.53 7,024.62 36.83 9,397.56 38.66 9,864.54 50.58
44.71 1,820.30 23.11 941.00 31.23 1,271.39 27.37 1,114.08 22.82 928.98 37.09 1,509.76 32.53 1,324.35 43.52 1,771.72 45.68 1,859.76 59.78
123.83 4,247.37 139.41 4,781.76 122.87 4,214.44 170.97 5,864.27 170.97 5,864.27 99.57 3,415.25 206.67 7,088.78 206.67 7,088.78 206.67 7,088.78 229.97
28.17 8,790.17 16.88 5,267.24 30.79 9,607.71 40.66 12,687.55 40.66 12,687.55 20.25 6,318.81 48.87 15,249.39 48.87 15,249.39 48.87 15,249.39 63.41
1,501.46 6,155.99 899.70 3,688.79 1,641.11 6,728.54 2,167.18 8,885.43 2,167.18 8,885.43 1,079.32 4,425.23 2,604.77 10,679.56 2,604.77 10,679.56 2,604.77 10,679.56 3,379.75
14.73 5,164.16 8.83 3,094.47 16.10 5,644.47 21.26 7,453.85 21.26 7,453.85 10.59 3,712.26 25.56 8,958.92 25.56 8,958.92 25.56 8,958.92 33.16
98.22 5,688.68 58.85 3,408.77 107.35 6,217.77 141.76 8,210.93 141.76 8,210.93 70.60 4,089.31 170.39 9,868.86 170.39 9,868.86 170.39 9,868.86 221.08
1,650.03 6,864.14 988.73 4,113.12 1,803.50 7,502.55 2,381.63 9,907.56 2,381.63 9,907.56 1,186.13 4,934.29 2,862.52 11,908.08 2,862.52 11,908.08 2,862.52 11,908.08 3,714.19
30.30 11,844.88 20.30 7,935.68 30.80 12,040.34 34.45 13,467.19 34.45 13,467.19 19.95 7,798.85 40.40 15,793.17 40.40 15,793.17 40.40 15,793.17 50.35
123.20 6,571.49 83.20 4,437.89 121.20 6,464.81 137.80 7,350.25 137.80 7,350.25 81.80 4,363.21 163.60 8,726.42 163.60 8,726.42 163.60 8,726.42 203.80
2,211.90 8,471.58 1,481.90 5,675.68 2,248.40 8,611.37 2,514.85 9,631.88 2,514.85 9,631.88 1,456.35 5,577.82 2,949.20 11,295.44 2,949.20 11,295.44 2,949.20 11,295.44 3,675.55
10.48 4,252.26 9.75 3,956.06 10.92 4,430.79 14.77 5,992.93 14.77 5,992.93 7.27 2,949.80 17.88 7,254.81 17.88 7,254.81 17.88 7,254.81 21.53
103.61 6,551.26 102.68 6,492.46 87.98 5,562.98 147.50 9,326.43 147.50 9,326.43 74.18 4,690.40 191.35 12,099.06 191.35 12,099.06 191.35 12,099.06 205.15
1,814.09 7,637.31 1,687.72 7,105.32 1,890.25 7,957.96 2,556.69 10,763.65 2,556.69 10,763.65 1,258.44 5,298.02 3,095.03 13,030.07 3,095.03 13,030.07 3,095.03 13,030.07 3,726.84
-
11.36 5,015.21 12.32 5,439.03 13.29 5,867.27 14.86 6,560.39 14.86 6,560.39 9.00 3,973.32 17.39 7,677.34 17.39 7,677.34 17.39 7,677.34 21.68
118.23 8,193.34 115.40 7,997.22 116.21 8,053.35 147.05 10,190.57 147.05 10,190.57 96.62 6,695.77 167.20 11,586.96 167.20 11,586.96 167.20 11,586.96 185.79
1,626.75 6,539.54 1,764.22 7,092.18 1,903.13 7,650.58 2,127.95 8,554.37 2,127.95 8,554.37 1,288.80 5,180.98 2,490.25 10,010.80 2,490.25 10,010.80 2,490.25 10,010.80 3,104.58
17.27 7,292.97 18.35 7,752.73 18.23 7,698.03 23.42 9,891.14 23.42 9,891.14 13.75 5,807.99 27.66 11,681.39 27.66 11,681.39 27.66 11,681.39 32.13
197.33 9,408.69 209.77 10,001.83 208.29 9,931.27 267.63 12,760.60 267.63 12,760.60 157.15 7,492.91 316.07 15,070.22 316.07 15,070.22 316.07 15,070.22 367.21
1,536.71 6,177.56 1,633.58 6,567.01 1,622.06 6,520.67 2,084.17 8,378.36 2,084.17 8,378.36 1,223.81 4,919.70 2,461.40 9,894.81 2,461.40 9,894.81 2,461.40 9,894.81 2,859.65
1,643.76 6,558.60 1,747.38 6,972.06 1,735.06 6,922.87 2,229.36 8,895.14 2,229.36 8,895.14 1,309.06 5,223.15 2,632.86 10,505.12 2,632.86 10,505.12 2,632.86 10,505.12 3,058.86
120.00 38,738.40 120.00 38,738.40 120.00 38,738.40 120.00 38,738.40 120.00 38,738.40 120.00 38,738.40 120.00 38,738.40 120.00 38,738.40 120.00 38,738.40 120.00
400.00 21,448.00 400.00 21,448.00 400.00 21,448.00 400.00 21,448.00 400.00 21,448.00 400.00 21,448.00 400.00 21,448.00 400.00 21,448.00 400.00 21,448.00 400.00
2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00
5.22 2,118.02 5.22 2,118.02 5.22 2,118.02 5.22 2,118.02 5.22 2,118.02 5.22 2,118.02 5.22 2,118.02 5.22 2,118.02 5.22 2,118.02 5.22
60.02 3,795.06 60.02 3,795.06 60.02 3,795.06 60.02 3,795.06 60.02 3,795.06 60.02 3,795.06 60.02 3,795.06 60.02 3,795.06 60.02 3,794.94 60.02
511.56 2,153.67 511.56 2,153.67 511.56 2,153.67 511.56 2,153.67 511.56 2,153.67 511.56 2,153.67 511.56 2,153.67 511.56 2,153.67 511.56 2,153.67 511.56
5.91 2,609.15 5.91 2,609.15 5.91 2,609.15 5.91 2,609.15 5.91 2,609.15 5.91 2,609.15 5.91 2,609.15 5.91 2,609.15 5.91 2,609.15 5.91
68.30 4,733.19 68.30 4,733.19 68.30 4,733.19 68.30 4,733.19 68.30 4,733.19 68.30 4,733.19 68.30 4,733.19 68.30 4,733.19 68.30 4,733.19 68.30
584.11 2,348.12 584.11 2,348.12 584.11 2,348.12 584.11 2,348.12 584.11 2,348.12 584.11 2,348.12 584.11 2,348.12 584.11 2,348.12 584.11 2,348.12 584.11
8.59 3,484.04 8.59 3,484.04 8.59 3,484.04 8.59 3,484.04 8.59 3,484.04 8.59 3,484.04 8.59 3,484.04 8.59 3,484.04 8.59 3,484.04 8.59
69.45 4,391.37 69.45 4,391.37 69.45 4,391.37 69.45 4,391.37 69.45 4,391.37 69.45 4,391.37 69.45 4,391.37 69.45 4,391.37 69.45 4,391.37 69.45
416.11 1,751.81 416.11 1,751.81 416.11 1,751.81 416.11 1,751.81 416.11 1,751.81 416.11 1,751.81 416.11 1,751.81 416.11 1,751.81 416.11 1,751.81 416.11
21.52 1,929.61 22.88 2,051.26 22.71 2,036.79 29.19 2,617.05 29.19 2,617.05 17.14 1,536.71 34.47 3,090.72 34.47 3,090.72 34.47 3,090.72 40.04
1,156.34 62,696.84 597.77 32,411.05 807.65 43,790.61 707.71 38,372.24 590.13 31,996.95 959.07 52,000.92 841.29 45,614.60 1,125.48 61,023.42 1,181.40 64,055.72 1,545.92
-
TAMBOCUCHO COCHABAMBA LUYANTA MANZANAYOCParcial S/. Metrado Parcial S/. Metrado Parcial S/. Metrado Parcial S/.
2,965.50 30.00 2,965.50 30.00 2,965.50 30.00 2,965.50 47,448.00 0.00616.33 1.00 616.33 1.00 616.33 1.00 616.33 9,861.28 0.00
865.34 1.00 865.34 1.00 865.34 1.00 865.34 13,845.44 0.0069.12 0.56 69.12 0.56 69.12 0.56 69.12 1,105.92 0.00
491.53 1.00 491.53 1.00 491.53 1.00 491.53 7,864.48 0.00
5,587.22 32.67 9,690.08 32.67 9,690.08 37.00 10,974.32 72,105.89 0.002,542.04 1.00 2,542.04 1.00 2,542.04 1.00 2,542.04 40,672.64 0.00
3,037.73 616.91 5,268.43 616.91 5,268.43 698.67 5,966.66 39,203.47 0.00
54.36 6.00 54.36 6.00 54.36 6.00 54.36 869.76 0.00284.12 685.56 6,910.45 585.25 5,899.28 581.82 5,864.75 56,456.28 0.01
188.88 309.99 4,594.08 264.63 3,921.86 263.08 3,898.90 37,532.24 0.00175.74 596.14 4,274.32 508.91 3,648.88 505.93 3,627.53 34,919.91 0.00
75.55 124.00 1,837.64 105.85 1,568.75 105.23 1,559.57 15,012.96 0.00
1,782.09 616.91 3,090.73 616.91 3,090.73 698.67 3,500.35 22,998.76 0.00
4,220.89 191.36 7,319.52 191.36 7,319.52 216.72 8,289.54 54,468.38 0.002,090.69 96.74 3,084.07 96.74 3,084.07 103.84 3,310.42 27,741.66 0.001,305.65 265.66 1,926.02 265.66 1,926.02 285.16 2,067.39 17,324.82 0.00
3,747.58 104.99 6,498.75 104.99 6,498.75 118.90 7,359.99 48,360.61 0.00
2,803.79 237.16 4,136.00 237.16 4,136.00 254.56 4,439.55 37,203.88 0.0014,757.63 896.98 21,769.64 896.98 21,769.64 962.81 23,367.38 195,821.04 0.00
1,083.16 616.50 2,903.72 616.50 2,903.72 780.39 3,675.64 18,797.99 0.00
401.55 187.50 600.70
1,366.57 147.21 2,370.08 147.21 2,370.08 166.72 2,684.19 17,636.26 0.0070.36 70.36 75.52
40,844.20 230.98 45,650.81 145.36 28,728.91 315.80 62,414.61 443,342.10 0.0029.96 29.96 32.22
12,908.17 60.08 15,330.14 44.02 11,233.61 77.27 19,718.23 144,278.77 0.002,433.57 70.99 2,890.18 52.02 2,117.87 91.32 3,717.47 27,200.79 0.00
7,887.97 616.50 21,145.95 616.50 21,145.95 780.39 26,767.38 136,894.04 0.00
19,786.46 103.05 32,155.72 103.05 32,155.72 116.71 36,418.19 240,511.07 0.0013,856.99 5,492.56 22,519.52 5,492.56 22,519.52 6,220.64 25,504.64 168,436.36 0.00
11,624.41 53.89 18,891.27 53.89 18,891.27 61.04 21,395.44 141,298.64 0.0012,805.09 359.29 20,810.03 359.29 20,810.03 406.92 23,568.55 155,650.15 0.0015,451.02 6,036.07 25,110.04 6,036.07 25,110.04 6,836.19 28,438.55 187,812.35 0.00
19,682.82 99.00 38,701.08 99.00 38,701.08 128.50 50,233.22 288,968.06 0.0010,870.69 398.00 21,229.32 398.00 21,229.32 516.40 27,544.78 159,038.54 0.0014,077.36 7,227.00 27,679.41 7,227.00 27,679.41 9,380.50 35,927.32 206,672.93 0.00
8,735.80 48.68 19,751.91 48.68 19,751.91 62.25 25,257.94 132,039.17 0.0012,971.63 445.04 28,139.88 445.04 28,139.88 578.02 36,548.20 198,172.94 0.0015,690.01 8,426.51 35,475.60 8,426.51 35,475.60 10,775.48 45,364.76 237,150.15 0.01
-
9,571.29 52.38 23,124.72 52.38 23,124.72 64.71 28,568.17 152,941.92 0.0012,875.25 470.50 32,605.65 470.50 32,605.65 554.03 38,394.28 223,225.70 -0.0112,480.40 7,500.82 30,153.28 7,500.82 30,153.28 9,266.47 37,251.22 199,427.30 0.00
13,571.44 68.10 28,765.99 68.10 28,765.96 87.34 36,889.46 208,664.17 0.0017,508.57 778.35 37,111.73 778.35 37,111.73 998.15 47,591.79 269,200.33 0.0011,495.78 6,061.30 24,366.44 6,061.30 24,366.41 7,773.00 31,247.48 176,750.47 -0.0112,204.85 6,483.66 25,869.78 6,483.66 25,869.78 8,314.59 33,175.21 187,653.73 0.00
38,738.40 120.00 38,738.40 120.00 38,738.40 120.00 38,738.40 619,814.40 0.0021,448.00 400.00 21,448.00 400.00 21,448.00 400.00 21,448.00 343,168.00 0.0011,742.42 2,921.00 11,742.42 2,921.00 11,742.42 2,921.00 11,742.42 187,878.72 0.00
2,118.02 5.22 2,118.02 5.22 2,118.02 5.22 2,118.02 33,888.24 0.003,794.94 60.02 3,794.94 60.02 3,794.94 60.02 3,794.94 60,720.40 0.002,153.67 511.56 2,153.67 511.56 2,153.67 511.56 2,153.67 34,458.68 0.00
2,609.15 5.91 2,609.15 5.91 2,609.15 5.91 2,609.15 41,746.35 0.004,733.19 68.30 4,733.19 68.30 4,733.19 68.30 4,733.19 75,731.04 0.002,348.12 584.11 2,348.12 584.11 2,348.12 584.11 2,348.12 37,569.96 0.00
3,484.04 8.59 3,484.04 0.00 0.00 8.59 3,484.03 52,260.60 0.004,391.37 69.45 4,391.37 0.00 0.00 69.45 4,391.37 65,870.48 0.001,751.81 416.11 1,751.81 0.00 0.00 416.11 1,751.81 26,277.14 0.00
3,590.80 84.88 7,611.18 84.88 7,611.18 108.85 9,760.52 55,209.82 0.0083,819.64 1,835.98 99,546.83 1,345.37 72,945.83 2,361.51 128,040.99 936,879.31 0.00
-
Sheet1DESAGREGADO