COSTO

ITEM DESCRIPCION 1ERA

DIRECTO S/.

S/. 554,032.69 S/. 177,006.84

01 MOIDULO PEDAGOGICO I.E.I. SIMON BOLIVAR S/. 3,770.24 S/. 3,770.24

01.01 TRABAJOS PRELIMINARES S/. 3,770.24 S/. 3,770.24
01.01.01 CARTEL DE IDENTIFICACIÓN DE OBRA (2.40 m. x 4.80 m.) S/. 907.74 S/. 907.74
01.01.02 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS S/. 2,000.00 S/. 2,000.00
01.01.03 CERCO PROVISIONAL PARA SEGURIDAD EN OBRA S/. 862.50 S/. 862.50
02 DEMOLICION DE ESTRUCTURAS S/. 38,945.56 S/. 38,945.56
02.01 COLUMNAS S/. 404.00 S/. 404.00
02.02 MUROS DE LADRILLO S/. 480.22 S/. 480.22
02.03 MURO DE ADOBE S/. 257.06 S/. 257.06
02.04 CIMENTACION S/. 3,307.58 S/. 3,307.58
02.05 ESCALERA S/. 87.74 S/. 87.74
02.06 PUERTAS S/. 38.65 S/. 38.65
02.07 VENTANAS S/. 90.16 S/. 90.16
02.08 TECHO ALIGERADO S/. 6,247.26 S/. 6,247.26
02.09 ELIMINACION DE MATERIAL EXCEDENTE S/. 28,032.90 S/. 28,032.90
03 ESTRUCTURAS S/. 350,119.83 S/. 124,110.74
03.01 NIVELACION DE TERRENO S/. 64,687.06 S/. 64,687.06
03.01.01 CORTE PARA NIVELACION DE TERRENO S/. 64,687.06 S/. 64,687.06
03.02 MOVIMIENTO DE TIERRAS S/. 22,442.57 S/. 15,598.43
03.02.01 TRAZO NIVELACION Y REPLANTEO S/. 357.76 S/. 357.76
03.02.02 EXCAVACIONES S/. 6,853.35 S/. 6,853.35
03.02.02.01 EXCAVACION DE ZANJAS PARA ZAPATAS - CIMIENTO CORRIDO S/. 6,853.35 S/. 6,853.35
03.02.03 RELLENOS S/. 7,850.99 S/. 7,850.99
03.02.03.01 RELLENO COMPACTADO CON MATERIAL DE AFIRMADO S/. 5,929.23 S/. 5,929.23
03.02.03.02 RELLENO CON AFIRMADO PARA PISOS INTERIORES Y VEREDAS S/. 1,921.76 S/. 1,921.76
03.02.04 NIVELACION INTERIOR Y APISONADO S/. 536.33 S/. 536.33
03.02.04.01 REFINE Y NIVELACION EN PISOS INTERIORES Y VEREDAS S/. 536.33 S/. 536.33
03.02.05 ELIMINACION DE MATERIAL EXCEDENTE S/. 6,844.14 S/. 0.00
03.02.05.01 ELIMINACION DE MATERIAL EXCEDENTE CON VOLQUETES DE 10m3 S/. 6,844.14 S/. 0.00
03.03 OBRAS DE CONCRETO SIMPLE S/. 13,259.66 S/. 11,210.67
03.03.01 CIMIENTOS CORRIDOS S/. 634.06 S/. 634.06
03.03.01.01 CONCRETO C:H 1:8 + 30% P.G. PARA CIMIENTOS CORRIDOS S/. 634.06 S/. 634.06
03.03.02 FALSO CIMIENTOS S/. 8,527.62 S/. 8,527.62
03.03.02.01 FALSO CIMIENTO BAJO ZAPATAS Y VIGAS DE CIMENTACIO C°C° MEZCLA C:H: 1:8 + 30% P.G. S/. 8,527.62 S/. 8,527.62
03.03.03 FALSO PISO S/. 4,097.98 S/. 2,048.99
03.03.03.01 FALSO PISO C:H 1:6 PARA INTERIORES E=4" S/. 4,097.98 S/. 2,048.99
03.04 OBRAS DE CONCRETO ARMADO S/. 229,376.15 S/. 32,528.60
03.04.01 ZAPATAS CORRIDAS Y AISLADAS S/. 32,528.60 S/. 32,528.60
03.04.01.01 CONCRETO ZAPATAS f'c=210 kg/cm2 S/. 19,328.66 S/. 19,328.66
03.04.01.02 ACERO FY= 4200 kg/cm2 GRADO 60 EN ZAPATAS S/. 13,199.94 S/. 13,199.94
03.04.02 VIGAS DE CIMENTACION S/. 22,916.26 S/. 0.00
03.04.02.01 CONCRETO EN VIGA f'c=210 kg/cm2 S/. 7,282.22 S/. 0.00
03.04.02.02 ENCOFRADO Y DESENCOFRADO EN VIGAS DE CIMENTACION S/. 9,088.42 S/. 0.00
03.04.02.03 ACERO FY= 4200 kg/cm2 GRADO 60 EN VIGAS DE CIMENTACION S/. 6,545.62 S/. 0.00
03.04.03 MURO DE SOSTENIMIENTO S/. 11,867.24 S/. 0.00
03.04.03.01 CONCRETO EN MUROS DE SOSTENIMIENTO f'c=210 kg/cm2 S/. 3,061.91 S/. 0.00
03.04.03.02 ENCOFRADO Y DESENCOFRADO DE MURO DE SOSTENIMIENTO S/. 4,045.66 S/. 0.00
03.04.03.03 ACERO FY= 4200 kg/cm2 GRADO 60 EN MURO DE SOSTENIMIENTO S/. 4,759.67 S/. 0.00
03.04.04 SOBRECIMIENTO ARMADO S/. 6,406.21 S/. 0.00
03.04.04.01 CONCRETO - SOBRECIMIENTO ARMADO f'c=175 kg/cm2 S/. 1,833.26 S/. 0.00
03.04.04.02 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO ARMADO S/. 2,511.35 S/. 0.00
03.04.04.03 ACERO FY= 4200 kg/cm2 GRADO 60 EN SOBRECIMIENTO ARMADO S/. 2,061.60 S/. 0.00
03.04.05 COLUMNAS PLACAS ESTRUCTURALES S/. 59,877.60 S/. 0.00
03.04.05.01 CONCRETO COLUMNAS f'c=210 kg/cm2 S/. 13,197.71 S/. 0.00
03.04.05.02 ENCOFRADO Y DESENCOFRADO EN COLUMNAS S/. 14,697.35 S/. 0.00
03.04.05.03 ACERO FY= 4200 kg/cm2 GRADO 60 EN COLUMNAS S/. 31,982.54 S/. 0.00
03.04.06 COLUMNETAS DE CONFINAMIENTO DE TABIQUERIA S/. 6,481.53 S/. 0.00
03.04.06.01 CONCRETO EN COLUMNETAS f'c=175 kg/cm2 S/. 1,228.66 S/. 0.00
03.04.06.02 ENCOFRADO Y DESENCOFRADO EN COLUMNETAS S/. 1,884.86 S/. 0.00
03.04.06.03 ACERO FY= 4200 kg/cm2 GRADO 60 S/. 3,368.01 S/. 0.00
03.04.07 VIGAS S/. 47,155.94 S/. 0.00
03.04.07.01 CONCRETO EN VIGAS f'c=210 kg/cm2 S/. 13,651.24 S/. 0.00
03.04.07.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS S/. 15,601.15 S/. 0.00
03.04.07.03 ACERO DE REFUERZO fy=4,200 kg/cm2 S/. 17,903.55 S/. 0.00
03.04.08 VIGUETAS DE CONFINAMIENTO DE TABIQUERIA S/. 4,405.70 S/. 0.00
03.04.08.01 CONCRETO EN VIGUETAS PARA TABIQUERIA f'c=175 kg/cm2 S/. 2,142.91 S/. 0.00
03.04.08.02 ENCOFRADO Y DESENCOFRADO EN VIGUETAS PARA TABIQUERIA S/. 1,218.87 S/. 0.00
03.04.08.03 ACERO FY= 4200 kg/cm2 GRADO 60 EN VIGUETAS PARA TABIQUERIA S/. 1,043.92 S/. 0.00
03.04.09 LOSA ALIGERADA CONVENCIONAL S/. 32,626.74 S/. 0.00
03.04.09.01 CONCRETO EN LOSA ALIGERADA f'c=210 kg/cm2 S/. 8,506.94 S/. 0.00
03.04.09.02 ENCOFRADO Y DESENCOFRADO EN LOSA ALIGERADA S/. 12,414.26 S/. 0.00
03.04.09.03 ACERO DE REFUERZO fy=4200 Kg/cm2. PARA LOSA ALIGERADA S/. 7,890.34 S/. 0.00
03.04.09.04 LADRILLO HUECO DE ARCILLA 15x30x30 cm PARA LOSA ALIGERADO S/. 2,091.55 S/. 0.00
03.04.09.05 LADRILLO HUECO DE ARCILLA 12x30x30 cm. PARA TECHO ALIGERADO S/. 1,723.65 S/. 0.00
03.04.10 SARDINEL PARA APOYO DE COBERTURA S/. 1,300.37 S/. 0.00
03.04.10.01 CONCRETO EN SARDINEL f'c=210 kg/cm2 S/. 359.14 S/. 0.00
03.04.10.02 ENCOFRADO Y DESENCOFRADO EN SARDINEL S/. 546.17 S/. 0.00
03.04.10.03 ACERO DE REFUERZO fy=4,200 kg/cm2 S/. 395.06 S/. 0.00
03.04.11 ESCALERAS S/. 3,809.96 S/. 0.00
03.04.11.01 CONCRETO ESCALERAS f´c=210 kg/cm2 S/. 1,193.28 S/. 0.00
03.04.11.02 ENCOFRADO Y DESENCOFRADO EN ESCALERA S/. 1,382.14 S/. 0.00
03.04.11.03 ACERO FY= 4200 kg/cm2 GRADO 60 EN ESCALERA S/. 1,234.54 S/. 0.00
03.05 COBERTURA DE MADERA S/. 18,916.19 S/. 0.00
03.05.01 COBERTURA CON CALAMINA 3.60m x0.83m x 0.30mm. S/. 4,955.74 S/. 0.00
03.05.02 MADERA TORNILLO PARA COBERTURA S/. 6,390.32 S/. 0.00
03.05.03 PERNO DE CONEXION Y ANCLAJE S/. 445.38 S/. 0.00
03.05.04 PLANCHAS S/. 4,314.48 S/. 0.00
03.05.05 CANALETAS CON TUBERIA 3" PVC PARA AGUA DE LLUVIA S/. 2,810.27 S/. 0.00
03.06 REFUERZO DE MUROS PORTANTES S/. 274.88 S/. 0.00
03.06.01 ACERO DE REFUERZO fy=4,200 kg/cm2 S/. 274.88 S/. 0.00
03.07 VARIOS S/. 1,163.32 S/. 85.98
03.07.01 JUNTAS SISMICAS DE 3" S/. 85.98 S/. 85.98
03.07.02 JUNTAS SISMICAS DE 2" S/. 178.64 S/. 0.00
03.07.03 JUNTAS SISMICAS DE 1" S/. 311.70 S/. 0.00
03.07.04 ANCLAJE DE TABIQUERIA NO ESTRUCTURAL S/. 587.00 S/. 0.00
04 ARQUITECTURA S/. 101,923.40 S/. 599.47
04.01 ALBAÑILERIA S/. 24,277.38 S/. 599.47
04.01.01 MURO DE SOGA LADRILLO K.K 18 HUECOS 13x24x9, 1:5 S/. 9,817.78 S/. 599.47
04.01.02 MURO DE CABEZA LADRILLO K.K 18 HUECOS 13x24x9 1:5 S/. 14,459.60 S/. 0.00
04.02 REVOQUES ENLUCIDOS Y MOLDURAS S/. 11,864.63 S/. 0.00
04.02.01 TARRAJEO EN INTERIORES Y EXTERIORES CEMENTO ARENA 1:5 S/. 10,374.85 S/. 0.00
04.02.02 TARRAJEO FROTACHADO EN COLUMNAS C/MORTERO 1:5 S/. 99.12 S/. 0.00
04.02.03 TARRAJEO FROTACHADO EN VIGAS Y DINTELES C/MORTERO 1:5 S/. 668.97 S/. 0.00
04.02.04 VESTIDURA DE DERRAMES (1:5) S/. 721.69 S/. 0.00
04.03 PISOS Y VEREDAS S/. 14,550.02 S/. 0.00
04.03.01 PISO DE POCELANATO FORMATO 0.60x0.60 cm. (e= 6mm) S/. 3,772.77 S/. 0.00
04.03.02 PISO DE PARQUET 0.25x0.08 (e= 1cm.) S/. 8,690.34 S/. 0.00
04.03.03 PISO DE CERAMICO ANTIDESLIZANTE EN SS.HH 30x30 CM. S/. 506.15 S/. 0.00
04.03.04 PISO DE CEMENTO PULIDO S/. 1,580.76 S/. 0.00
04.04 ZOCALOS S/. 1,494.99 S/. 0.00
04.04.01 ZOCALO DE MAYOLICA EN SS.HH. Y COCINA 20 X 30 S/. 1,494.99 S/. 0.00
04.05 CONTRAZOCALOS S/. 959.27 S/. 0.00
04.05.01 CONTRAZOCALO DE CEMENTO PULIDO EN EXTERIOR h=0.30 m S/. 123.74 S/. 0.00
04.05.02 CONTRAZOCALO DE Parquet h=15 cm. S/. 300.78 S/. 0.00
04.05.03 CONTRAZOCALO DE PORCELANATO h=15 cm S/. 534.75 S/. 0.00
04.06 CARPINTERIA DE MADERA S/. 5,308.21 S/. 0.00
04.06.01 PUERTA CONTRAPLACADA CON MARCO DE MADERA S/. 4,291.06 S/. 0.00
04.06.02 BARANDA DE MADERA S/. 1,017.15 S/. 0.00
04.07 COBERTURA DE MADERA S/. 10,972.67 S/. 0.00
04.07.01 CORREAS LISTON 2"x2" S/. 2,202.27 S/. 0.00
04.07.02 TIRANTE DE MADERA 2"x3" S/. 1,760.42 S/. 0.00
04.07.03 LISTONES DE MADERA DE 2"x4" S/. 7,009.98 S/. 0.00
04.08 COBERTURA CON CALAMINA GALVANIZADA S/. 4,747.12 S/. 0.00
04.08.01 COBERTURA CON CALAMINA 3.60m x0.83m x 0.30mm. S/. 4,612.06 S/. 0.00
04.08.02 CUMBRERA DE TEJA ANDINA S/. 135.06 S/. 0.00
04.09 CIELO RASO S/. 8,707.44 S/. 0.00
04.09.01 TARRAJEO DE CIELORASO CON MEZCLA CEMENTO - ARENA 1:4 S/. 8,707.44 S/. 0.00
04.10 CERRAJERIA S/. 1,784.37 S/. 0.00
04.10.01 BISAGRA CAPUCHINA DE 4x4 S/. 306.45 S/. 0.00
04.10.02 BISAGRA CAPUCHINA DE 4x3 S/. 466.32 S/. 0.00
04.10.03 CERRADURA EXTERIOR 2 GOLPES S/. 433.20 S/. 0.00
04.10.04 CERRADURA PARA PUERTA INTERIORES CON PERILLA S/. 289.20 S/. 0.00
04.10.05 CERRADURA CON PERILLA PARA SS.HH.Y BOT. S/. 289.20 S/. 0.00
04.11 VIDRIOS, CRISTSTALES Y SIMILARES S/. 2,249.63 S/. 0.00
04.11.01 VIDRIO TEMPLADO INCOLORO DE 6 MM. S/. 2,249.63 S/. 0.00
04.12 PINTURAS S/. 11,690.12 S/. 0.00
04.12.01 PINTURA EN MUROS INTERIORES Y EXTERIORES CON LATEX SINTETICO 2 MANOS S/. 10,874.42 S/. 0.00
04.12.02 PINTURA EN PUERTAS DE MADERA AL DUCO S/. 815.70 S/. 0.00
04.13 VARIOS S/. 3,317.55 S/. 0.00
04.13.01 CANALETAS CON TUBERIA 3" PVC PARA AGUA DE LLUVIA S/. 1,107.43 S/. 0.00
04.13.02 TUBO 3" PVC PARA BAJADA DE AGUA DE LLUVIA S/. 224.06 S/. 0.00
04.13.03 MAYOLICA 20x30 EN MESA DE CONCRETO PARA KITCHEN S/. 245.04 S/. 0.00
04.13.04 PUERTA METALICA S/. 1,741.02 S/. 0.00
05 INSTALACIONES ELECTRICAS (1er Y 2do PISO) S/. 30,969.98 S/. 1,883.69
05.01 SALIDAS S/. 17,572.33 S/. 0.00
05.01.01 SALIDA DE TECHO (PARA DOZAR, CON UN FLUORESCENTE DE 25 W) S/. 1,740.27 S/. 0.00
05.01.02 SALIDA DE TECHO (PARA DOZAR, CON UN FLUORESCENTE DE 40 W) S/. 2,651.84 S/. 0.00
05.01.03 SALIDA PARA INTERRUPTOR SIMPLE S/. 962.01 S/. 0.00
05.01.04 SALIDA PARA INTERRUPTOR DOBLE S/. 62.50 S/. 0.00
05.01.05 SALIDA PARA CENTRO DE LUZ C/ INTERRUPTOR DE CONMUTACÓN S/. 644.40 S/. 0.00
05.01.06 SALIDA PARA TOMACORRIENTE DOBLE C/PUESTA A TIERRA S/. 11,226.95 S/. 0.00
05.01.07 SALIDA PARA TOMACORRIENTE TRIPLE C/PUESTA A TIERRA S/. 284.36 S/. 0.00
05.02 CABLES Y/O CONDUCTORES S/. 1,320.85 S/. 250.15
05.02.01 ALAMBRE ( N° 8 AWG) S/. 384.75 S/. 250.15
05.02.02 ALAMBRE ( N° 12 AWG) S/. 936.10 S/. 0.00
05.03 INSTALACION DE INTERRUPTORES Y CUCHILLAS S/. 3,287.28 S/. 0.00
05.03.01 INTERRUPTOR THERMOMAGNETICO 60A S/. 105.70 S/. 0.00
05.03.02 INTERRUPTOR THERMOMAGNETICO BIFASICA 2x30A S/. 151.40 S/. 0.00
05.03.03 INTERRUPTOR SIMPLE DE ALUMBRADO S/. 751.38 S/. 0.00
05.03.04 INTERRUPTOR DOBLE DE ALUMBRADO S/. 36.68 S/. 0.00
05.03.05 INTERRUPTOR DE CONMUTACION SIMPLE DE ALUMBRADO S/. 371.68 S/. 0.00
05.03.06 TOMACORRIENTE DOBLE C/ PUESTA A TIERRA S/. 1,678.60 S/. 0.00
05.03.07 TOMACORRIENTE TRIPLE C/ PUESTA A TIERRA S/. 191.84 S/. 0.00
05.04 SUMINISTRO E INSTALACION DE LUNINARIAS S/. 3,860.31 S/. 0.00
05.04.01 ARTEFACTO PARA TECHO CON UN FLUORESCENTE DE 25 W S/. 1,139.43 S/. 0.00
05.04.02 ARTEFACTO PARA TECHO CON UN FLUORESCENTE DE 40 W S/. 2,399.04 S/. 0.00
05.04.03 ARTEFACTO LUZ DE EMERGENCIA DE 20W S/. 214.56 S/. 0.00
05.04.04 ARTEFACTO TIMBRE 220W S/. 107.28 S/. 0.00
05.05 TUBERIA PVC - SEL S/. 2,040.10 S/. 701.71
05.05.01 PROVICION DE TUBERIA PVC SEL (Electricas) DE 3/4" S/. 2,040.10 S/. 701.71
05.06 TABLEROS S/. 1,820.43 S/. 0.00
05.06.01 TABLERO DE DISTRIBUCION METALICO GENERAL. S/. 606.81 S/. 0.00
05.06.02 SUB TABLERO DE DISTRIBUCION METALICO S/. 1,213.62 S/. 0.00
05.07 CAJAS DE PASE S/. 136.85 S/. 0.00
05.07.01 CAJAS DE PASE RECTANGULAR 100x55x50mm. S/. 88.05 S/. 0.00
05.07.02 CAJA DE OCTOGONAL 4x4" S/. 48.80 S/. 0.00
05.08 POZO DE TOMA A TIERRA S/. 931.83 S/. 931.83
05.08.01 EXCAVACION S/. 111.94 S/. 111.94
05.08.02 SISTEMA DE PUESTA A TIERRA S/. 819.89 S/. 819.89
06 INSTALACIONES SANITARIAS S/. 17,444.66 S/. 5,535.79
06.01 DESAGÜE Y VENTILACION S/. 471.42 S/. 471.42
06.01.01 SALIDA DE DESAGÜE S/. 471.42 S/. 471.42
06.02 RED DE DISTRIBUCION S/. 1,191.10 S/. 703.16
06.02.01 TUBERIA PVC SAL 2" S/. 746.95 S/. 500.20
06.02.02 TUBERIA PVC SAL 4" S/. 444.15 S/. 202.96
06.03 ACCESORIOS DE REDES S/. 974.00 S/. 0.00
06.03.01 CODOS PVC. SAL. DE 2"x45° S/. 80.19 S/. 0.00
06.03.02 CODOS PVC. SAL. DE 4"x45° S/. 90.69 S/. 0.00
06.03.03 CODOS PVC. SAL. DE 2"x90° S/. 599.06 S/. 0.00
06.03.04 CODOS PVC. SAL. DE 4"x90° S/. 62.46 S/. 0.00
06.03.05 CODOS CON VENTILACION PVC. SAL. DE 4" x 2" S/. 141.60 S/. 0.00
06.04 YEES DE PVC S/. 513.45 S/. 0.00
06.04.01 YEE PVC. SAL. DE 4" S/. 513.45 S/. 0.00
06.05 TEES DE PVC S/. 149.15 S/. 0.00
06.05.01 TEE PVC.SAL 2" S/. 114.92 S/. 0.00
06.05.02 TEE PVC.SAL 4" S/. 34.23 S/. 0.00
06.06 REDUCCION DE PVC S/. 531.16 S/. 0.00
06.06.01 REDUCCION PVC. DE 4" a 2" S/. 531.16 S/. 0.00
06.07 ADITAMIENTOS VARIOS S/. 656.16 S/. 0.00
06.07.01 SUMIDERO DE BRONCE 2" S/. 259.68 S/. 0.00
06.07.02 SOMBRERO DE VENTILACION 4" S/. 82.40 S/. 0.00
06.07.03 TRAMPA "P" DE PVC SAL PARA DESAGUE DE 2" S/. 127.88 S/. 0.00
06.07.04 REGISTRO DE BRONCE 4" S/. 186.20 S/. 0.00
06.08 CAMARA DE INSPECCION S/. 84.92 S/. 0.00
06.09 CAJA DE REGISTRO DE DESAGUE 0.30 x 0.30 S/. 84.92 S/. 0.00
06.10 SISTEMA DE AGUA FRIA S/. 12,873.30 S/. 4,361.21
06.10.01 SALIDA DE AGUA FRIA S/. 280.80 S/. 143.09
06.10.01.01 SALIDA DE AGUA FRIA TUBERIA PVC C-10 - 1/2" S/. 280.80 S/. 143.09
06.10.02 RED DE DISTRIBUCION S/. 733.61 S/. 24.79
06.10.02.01 TUBERIA PVC SAP, C-10 DE 1/2" S/. 282.60 S/. 0.00
06.10.02.02 TUBERIA PVC SAP, C-10 DE 3/4" S/. 390.92 S/. 0.00
06.10.02.03 TUBERIA PVC SAP, C-10 DE 1" S/. 60.09 S/. 24.79
06.10.03 ACCESORIOS DE REDES S/. 2,109.79 S/. 0.00
06.10.03.01 CODOS PVC.SAP PARA AGUA DE 1/2"x90° S/. 427.68 S/. 0.00
06.10.03.02 CODOS PVC.SAP PARA AGUA DE 3/4"x90° S/. 245.07 S/. 0.00
06.10.03.03 CODOS PVC.SAP PARA AGUA DE 1"x90° S/. 60.46 S/. 0.00
06.10.03.04 TEE PVC.SAP. PARA AGUA DE 1/2" S/. 326.76 S/. 0.00
06.10.03.05 TEE PVC.SAP. PARA AGUA DE 3/4" S/. 56.46 S/. 0.00
06.10.03.06 TAPON PVC SAP. C-10 1/2" S/. 106.92 S/. 0.00
06.10.03.07 UNION UNIVERSAL DE 1/2" S/. 437.22 S/. 0.00
06.10.03.08 UNION UNIVERSAL DE 3/4" S/. 374.76 S/. 0.00
06.10.03.09 UNION UNIVERSAL DE 1" S/. 74.46 S/. 0.00
06.10.04 VALVULAS S/. 1,313.60 S/. 0.00
06.10.04.01 VALVULA CHECK DE 3/4" S/. 137.03 S/. 0.00
06.10.04.02 VALVULA CHECK PICHANCHA DE 1" S/. 172.37 S/. 0.00
06.10.04.03 VALVULA COMPUERTA DE BRONCE DE 1/2" S/. 483.30 S/. 0.00
06.10.04.04 VALVULA COMPUERTA DE BRONCE DE 3/4" S/. 520.90 S/. 0.00
06.10.05 APARATOS SANITARIOS S/. 2,718.40 S/. 0.00
06.10.06 INODORO LOSA TAZA NAVARA FLUX S/. 1,319.20 S/. 0.00
06.10.07 LAVADERO DE ACERO INOXIDABLE 1 POZA S/. 1,399.20 S/. 0.00
06.10.08 ALMACENAMIENTO DE AGUA Y OTRAS INSTALACIONES S/. 5,717.10 S/. 4,193.33
06.10.08.01 TANQUE CISTERNA ROTOPLAS DE 2500 LITROS INCLUYE ACC. INTERNOS S/. 1,499.61 S/. 1,499.61
06.10.08.02 TANQUE CISTERNA ROTOPLAS DE 1100 LITROS INCLUYE ACC. INTERNOS S/. 1,959.22 S/. 1,959.22
06.10.08.03 ELECTROBOMBA DE 1 HP S/. 829.55 S/. 0.00
06.10.08.04 SENSOR DE NIVEL PARA TANQUE S/. 632.42 S/. 632.42
06.10.08.05 CABLE PARA SENSOR DE NIVEL S/. 102.08 S/. 102.08
06.10.08.06 MEDIDOR DE AGUA S/. 369.61 S/. 0.00
06.10.08.07 CAJA DE DE MEDIDOR S/. 324.61 S/. 0.00
07 MEDIDAS DE MITIGACION DE IMPACTO AMBIENTAL S/. 4,357.37 S/. 721.00
07.01 MITIGACIÓN DE IMPACTO AMBIENTAL S/. 4,357.37 S/. 721.00
08 VARIOS S/. 4,696.05 S/. 240.35
08.01 LIMPIEZA GENERAL DE OBRA S/. 1,440.49 S/. 0.00
08.02 PLACA RECORDATORIA CON PEDESTAL S/. 1,755.56 S/. 0.00
08.03 FLETE TERRESTRE S/. 1,500.00 S/. 240.35
09 OTROS S/. 1,805.60 S/. 1,200.00
09.01 DISEÑO DE MEZCLAS S/. 1,200.00 S/. 1,200.00
09.02 PRUEBA DE RESISTENCIA A LA COMPRESION DEL CONCRETO S/. 605.60 S/. 0.00

COSTO DIRECTO S/. 554,032.69 S/. 177,006.84

GASTOS GENERALES 14.24% S/. 78,877.95 S/. 25,200.56
UTILIDAD 5% S/. 27,701.63 S/. 8,850.34
SUB TOTAL S/. 660,612.27 S/. 211,057.75
IGV 18% S/. 118,910.21 S/. 37,990.39
VALOR REFERENCIAL S/. 779,522.48 S/. 249,048.14
ELABORACIÓN DEL EXPEDIENTE TÉCNICO 4.16% S/. 32,400.00 S/. 10,351.41
EVALUACIÓN DEL EXPEDIENTE TÉCNICO 1.54% S/. 12,000.00 S/. 3,833.86
SUPERVICIÓN Y LIQUIDACIÓN DE OBRA 4.54% S/. 35,362.50 S/. 11,297.90
PRESUPUESTO S/. 859,284.98 S/. 274,531.31
 VALORIZACION
2DA 3ERA 4TA 5TA 6TA

S/. 166,960.28 S/. 49,168.79 S/. 38,205.11 S/. 58,861.83 S/. 63,829.84

S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 152,891.51 S/. 29,509.43 S/. 21,549.55 S/. 9,532.73 S/. 12,525.87
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 6,844.14 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 6,844.14 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 6,844.14 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,048.99 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,048.99 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,048.99 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 143,998.38 S/. 28,425.32 S/. 21,281.44 S/. 3,142.41 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 22,916.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 7,282.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 9,088.42 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 6,545.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 11,867.24 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 3,061.91 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 4,045.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 4,759.67 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 6,406.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,833.26 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,511.35 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,061.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 59,179.30 S/. 698.30 S/. 0.00 S/. 0.00 S/. 0.00
S/. 12,499.41 S/. 698.30 S/. 0.00 S/. 0.00 S/. 0.00
S/. 14,697.35 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 31,982.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 6,481.53 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 1,228.66 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 1,884.86 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 3,368.01 S/. 0.00 S/. 0.00 S/. 0.00
S/. 40,330.32 S/. 6,825.62 S/. 0.00 S/. 0.00 S/. 0.00
S/. 6,825.62 S/. 6,825.62 S/. 0.00 S/. 0.00 S/. 0.00
S/. 15,601.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 17,903.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 846.16 S/. 3,559.54 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 2,142.91 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 1,218.87 S/. 0.00 S/. 0.00
S/. 0.00 S/. 846.16 S/. 197.76 S/. 0.00 S/. 0.00
S/. 0.00 S/. 13,062.80 S/. 17,721.90 S/. 1,842.04 S/. 0.00
S/. 0.00 S/. 0.00 S/. 6,664.90 S/. 1,842.04 S/. 0.00
S/. 0.00 S/. 12,414.26 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 7,890.34 S/. 0.00 S/. 0.00
S/. 0.00 S/. 648.54 S/. 1,443.01 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 1,723.65 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,300.37 S/. 0.00
 S/. 0.00 S/. 0.00 S/. 0.00 S/. 359.14 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 546.17 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 395.06 S/. 0.00
S/. 3,299.05 S/. 510.91 S/. 0.00 S/. 0.00 S/. 0.00
S/. 682.37 S/. 510.91 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,382.14 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,234.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,390.32 S/. 12,525.87
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,955.74
S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,390.32 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 445.38
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,314.48
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,810.27
S/. 0.00 S/. 185.41 S/. 89.47 S/. 0.00 S/. 0.00
S/. 0.00 S/. 185.41 S/. 89.47 S/. 0.00 S/. 0.00
S/. 0.00 S/. 898.70 S/. 178.64 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 178.64 S/. 0.00 S/. 0.00
S/. 0.00 S/. 311.70 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 587.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 5,245.40 S/. 12,869.81 S/. 5,562.70 S/. 36,757.14 S/. 40,888.88
S/. 5,245.40 S/. 12,869.81 S/. 5,562.70 S/. 0.00 S/. 0.00
S/. 5,245.40 S/. 3,972.91 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 8,896.90 S/. 5,562.70 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 11,864.63 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,374.85 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 99.12 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 668.97 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 721.69 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,371.33 S/. 12,178.69
S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,371.33 S/. 1,401.44
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,690.34
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 506.15
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,580.76
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,494.99
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,494.99
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 959.27
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 123.74
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 300.78
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 534.75
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 5,308.21
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,291.06
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,017.15
S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,694.28 S/. 8,278.39
S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,202.27 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 492.01 S/. 1,268.41
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,009.98
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,747.12
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,612.06
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 135.06
S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,707.44 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,707.44 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,784.37
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 306.45
 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 466.32
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 433.20
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 289.20
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 289.20
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,249.63
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,249.63
S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,874.42 S/. 815.70
S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,874.42 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 815.70
S/. 0.00 S/. 0.00 S/. 0.00 S/. 245.04 S/. 3,072.51
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,107.43
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 224.06
S/. 0.00 S/. 0.00 S/. 0.00 S/. 245.04 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,741.02
S/. 3,244.87 S/. 945.70 S/. 9,238.39 S/. 7,269.25 S/. 8,388.08
S/. 0.00 S/. 290.09 S/. 4,746.42 S/. 4,147.74 S/. 8,388.08
S/. 0.00 S/. 99.71 S/. 1,640.56 S/. 0.00 S/. 0.00
S/. 0.00 S/. 151.94 S/. 2,499.90 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 962.01 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 62.50 S/. 0.00
S/. 0.00 S/. 38.44 S/. 605.96 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,996.93 S/. 8,230.02
S/. 0.00 S/. 0.00 S/. 0.00 S/. 126.30 S/. 158.06
S/. 134.60 S/. 213.11 S/. 631.66 S/. 91.33 S/. 0.00
S/. 134.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 213.11 S/. 631.66 S/. 91.33 S/. 0.00
S/. 257.10 S/. 0.00 S/. 0.00 S/. 3,030.18 S/. 0.00
S/. 105.70 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 151.40 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 751.38 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 36.68 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 371.68 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,678.60 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 191.84 S/. 0.00
S/. 0.00 S/. 0.00 S/. 3,860.31 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 1,139.43 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 2,399.04 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 214.56 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 107.28 S/. 0.00 S/. 0.00
S/. 1,032.74 S/. 305.65 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,032.74 S/. 305.65 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,820.43 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 606.81 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,213.62 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 136.85 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 88.05 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 48.80 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 4,418.25 S/. 4,078.00 S/. 694.22 S/. 2,718.40 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 487.94 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 246.75 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 241.19 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 627.72 S/. 346.28 S/. 0.00 S/. 0.00 S/. 0.00
S/. 80.19 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 90.69 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 327.32 S/. 271.74 S/. 0.00 S/. 0.00 S/. 0.00
S/. 62.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 67.06 S/. 74.54 S/. 0.00 S/. 0.00 S/. 0.00
S/. 244.43 S/. 269.02 S/. 0.00 S/. 0.00 S/. 0.00
S/. 244.43 S/. 269.02 S/. 0.00 S/. 0.00 S/. 0.00
S/. 149.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 114.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 34.23 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 531.16 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 531.16 S/. 0.00 S/. 0.00 S/. 0.00
S/. 445.88 S/. 210.28 S/. 0.00 S/. 0.00 S/. 0.00
S/. 259.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 82.40 S/. 0.00 S/. 0.00 S/. 0.00
 S/. 0.00 S/. 127.88 S/. 0.00 S/. 0.00 S/. 0.00
S/. 186.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 84.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 84.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,378.21 S/. 2,721.26 S/. 694.22 S/. 2,718.40 S/. 0.00
S/. 137.71 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 137.71 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 510.69 S/. 198.13 S/. 0.00 S/. 0.00 S/. 0.00
S/. 282.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 192.79 S/. 198.13 S/. 0.00 S/. 0.00 S/. 0.00
S/. 35.30 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 727.89 S/. 1,381.90 S/. 0.00 S/. 0.00 S/. 0.00
S/. 427.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 245.07 S/. 0.00 S/. 0.00 S/. 0.00
S/. 60.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 58.37 S/. 268.39 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 56.46 S/. 0.00 S/. 0.00 S/. 0.00
S/. 106.92 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 437.22 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 374.76 S/. 0.00 S/. 0.00 S/. 0.00
S/. 74.46 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 172.37 S/. 1,141.23 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 137.03 S/. 0.00 S/. 0.00 S/. 0.00
S/. 172.37 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 483.30 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 520.90 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,718.40 S/. 0.00
 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,319.20 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,399.20 S/. 0.00
S/. 829.55 S/. 0.00 S/. 694.22 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 829.55 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 369.61 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 324.61 S/. 0.00 S/. 0.00
S/. 870.17 S/. 870.17 S/. 870.17 S/. 621.55 S/. 404.31
S/. 870.17 S/. 870.17 S/. 870.17 S/. 621.55 S/. 404.31
S/. 290.08 S/. 290.08 S/. 290.08 S/. 1,962.76 S/. 1,622.70
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,440.49
S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,755.56 S/. 0.00
S/. 290.08 S/. 290.08 S/. 290.08 S/. 207.20 S/. 182.21
 S/. 0.00 S/. 605.60 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 605.60 S/. 0.00 S/. 0.00 S/. 0.00

S/. 166,960.28 S/. 49,168.79 S/. 38,205.11 S/. 58,861.83 S/. 63,829.84
S/. 23,770.23 S/. 7,000.19 S/. 5,439.28 S/. 8,380.19 S/. 9,087.49
S/. 8,348.01 S/. 2,458.44 S/. 1,910.26 S/. 2,943.09 S/. 3,191.49
S/. 199,078.52 S/. 58,627.42 S/. 45,554.65 S/. 70,185.11 S/. 76,108.82
S/. 35,834.13 S/. 10,552.94 S/. 8,199.84 S/. 12,633.32 S/. 13,699.59
S/. 234,912.66 S/. 69,180.35 S/. 53,754.49 S/. 82,818.43 S/. 89,808.41
S/. 9,763.89 S/. 2,875.41 S/. 2,234.25 S/. 3,442.26 S/. 3,732.79
S/. 3,616.25 S/. 1,064.97 S/. 827.50 S/. 1,274.91 S/. 1,382.51
S/. 10,656.65 S/. 3,138.32 S/. 2,438.54 S/. 3,757.00 S/. 4,074.10
S/. 258,949.45 S/. 76,259.04 S/. 59,254.77 S/. 91,292.60 S/. 98,997.81