Rne Ilustrado

1.
00 Desarrolle las Valorizaciones respectivas, para la siguiente obra a suma alzada, que esta prog
Fecha de inicio de obra: 01/11/2013
Plazo contractual : 270 días
Fecha de término de obra: 31/08/2014
OBRA "MEJORAMIENTO DE LA PRESTACION D

FÓRMULA 001 INFRAESTRUCTURA NUEVA
PROPIETARIO I.E. SECUNDARIA DE MENORES AGROP
UBICACIÓN Departamento : CUSCO Pro
CONTRATISTA SENCICO
INSPECTOR ARQTO HERBERT ARNALDO LEIVA RIOS
RESIDENTE ING.
PERIODO DEL 01 AL 31 OCTUBRE 2013
PRESUPUESTO
PART. DESCRIPCIÓN Und. Metrado
Base
CONSTRUCCION DE AULAS, LABORATORIO Y DIRECCION
01 OBRAS PROVISIONALES
01.01 CONSTRUCCIONES PROVISIONALES
01.01.01 Almacén, Oficina y Guardiania m2 56.00
01.01.02 Cartel de identificación de obra de 4.80m x 3.60m und 1.00
01.01.03 Cerco perimétrico con arpillera m 345.00
01.02 INSTALACIONES PROVISIONALES
01.02.01 Agua para la construcción mes 8.00
01.02.02 Energía eléctrica para la construcción mes 8.00
01.03 MOVILIZACIÓN Y DESMOVILIZACIÓN
01.03.01 Transporte de Equipo y Materiales glb 1.00
02 TRABAJOS PRELIMINARES
02.01 LIMPIEZA DE TERRENO
02.01.01 Limpieza de terreno manual m2 4,920.11
02.02 REMOCIONES
02.02.01 Desmontaje de Puertas y Ventanas m2 111.40
02.02.02 Desmontaje de Techo m2 903.00
02.03 DEMOLICIONES
02.03.01 Demolicion de muros de adobe m3 421.50
02.03.02 Demolición de albañileria m2 105.90
02.03.03 Demolición de Obras de Concreto Armado m3 20.44
02.03.04 Demolición de Veredas de Concreto m3 20.93
02.03.05 Eliminación de material excedente (d=30m) m3 587.21
02.03.06 Eliminación de material excedente m3 587.21
02.04 TRAZO, NIVELES Y REPLANTEO
2/4/01 Trazo y replanteo preliminar m2 1,560.16
2/4/02 Trazo y replanteo durante la ejecucion de la obra mes 8.00
03 MOVIMIENTO DE TIERRAS
03.01 EXCAVACIONES
03.01.01 Excavación para cimientos y zapatas m3 660.88
03.02 CORTES
03.02.01 Corte de terreno con maquinaria m3 197.30
03.03 RELLENOS
03.03.01 Relleno con material propio m3 251.93
03.04 ELIMINACIÓN DE MATERIAL EXCEDENTE
03.05 NIVELACIÓN INTERIOR Y APISONADO
03.05.01 AFIRMADO DE 4" PARA PISOS m2 1,040.39
03.05.02 Nivelación int. y apisonado final del terreno previo al piso m2 1,040.39
04 OBRAS DE CONCRETO SIMPLE
04.01 SOLADOS
04.01.01 Solado cemento hormigón 1:10 e=10 cm m2 246.78
04.02 FALSAS ZAPATAS
04.02.01 Falsa Zapata C:H 1:12 e=10 cm m3 94.01
04.03 CIMIENTOS CORRIDOS
04.03.01 Cimiento corrido C:H 1:10 + 30% PG m3 19.09
04.04 SOBRECIMIENTOS
04.04.01 Sobrecimiento concreto 140 Kg/m2 + 30% PM m3 75.89
04.04.02 Encofrado en sobrecimientos m2 759.09
05 CONCRETO ARMADO
05.01 ZAPATAS
05.01.01 Concreto en zapatas f'c=210 kg/cm2 m3 81.58
05.01.02 Acero f'y=4200 kg/cm2 en zapatas kg 3,532.05
05.02 VIGAS DE CONEXIÓN
05.02.01 Viga de Conexión - Concreto f'c= 210 kg/cm2 m3 95.08
05.02.02 Viga de Conexión - Encofrado y desencofrado m2 680.49
05.02.03 Viga de Conexión - Acero f'y=4200 kg/cm2 kg ###
05.03 PLACAS
05.03.01 Placas - Concreto f'c=210 kg/cm2 m3 78.28
05.03.02 Placas - Encofrado y desencofrado m2 830.12
05.03.03 Placas -Acero f'y=4200 kg/cm2 kg ###
05.04 COLUMNAS
05.04.01 Columnas - Concreto f'c=210 kg/cm2 m3 105.26
05.04.02 Columnas - Encofrado y desencofrado m2 1,265.27
05.04.03 Columnas -Acero f'y=4200 kg/cm2 kg ###
05.05 COLUMNETAS
05.05.01 Columnetas - Concreto f'c=210 kg/cm2 m3 11.66
05.05.02 Columnetas - Encofrado y desencofrado m2 125.12
05.05.03 Columnetas - Acero f'y=4200 kg/cm2 kg 1,615.55
05.06 VIGAS
05.06.01 Vigas - Concreto f'c=210 kg/cm2 m3 134.63
05.06.02 Vigas - Encofrado y desencofrado m2 1,160.16
05.06.03 Vigas - Acero f'y=4200 kg/cm2 kg ###
05.07 VIGUETAS
05.07.01 Viguetas - Concreto f'c=210 kg/cm2 m3 13.81
05.07.02 Viguetas - Encofrado y desencofrado m2 138.61
05.07.03 Viguetas - Acero f'y=4200 kg/m2 kg 2,707.60
05.08 LOSA ALIGERADA
05.08.01 Losa aligerada - Concreto f'c=210 kg/cm2 m3 62.65
05.08.02 Losa aligerada - Encofrado y desencofrado m2 596.86
05.08.03 Losa aligerada - Acero f'y=4200 kg/cm2 kg 4,056.90
Losa aligerada - Bloques de poliestireno expandido 0.30 x
05.08.04 m 1,549.80
0.15
Losa m.
aligerada - Bloques de poliestireno expandido 0.30 x
05.08.05 m 62.40
0.20 m.
05.09 LOSA MACI2A
05.09.01 Losa Maciza - Concreto f'c=210 kg/cm2 m3 108.58
05.09.02 Losa Maciza - Encofrado y desencofrado m2 1,114.54
05.09.03 Losa Maciza - Acero f'y=4200 kg/cm2 kg 7,273.10
05.10 ESCALERA
05.10.01 Escalera - Concreto f'c=210 kg/cm2 m3 10.65
05.10.02 Escalera - Encofrado y desencofrado m2 85.88
05.10.03 Escalera - Acero f'y=4200 kg/m2 kg 914.48
06 ESTRUCTURA PARA COBERTURA Y COBERTURAS
06.01 ESTRUCTURAS METÁLICA
06.01.01 Vigas de arriostre con acero estructural L A36 de 3"x3"x1/4" m 54.36
06.01.02 Vigas con acero estructural L A36 h=0.30 m m 47.50
Armadura Howe con acero estructural L A36 L=17.14 m.
06.01.03 h=3.25m pza 4.00
m inc. armado
Armadura Howey con
montaje
acero estructural L A36 L=13.67 m.
06.01.04 h=2.90m pza 3.00
m inc. armado
Armadura Howey con
montaje
06.01.05 h=2.10m pza 1.00
m inc. armado
Armadura Howey con
montaje
06.01.06 h=2.10m m 17.22
m inc. armado
Armadura Howey con
colocación
06.01.07 h=2.10m m 34.44
m inc. armado y colocación
06.01.08 Correa con Acero estructural L A36 de 3"x3"x1/4" m 507.12
06.02 COBERTURA
06.02.01 Cobertura con teja andina (eternit) m2 1,907.65
06.02.02 Cumbrera con teja andina superior e inferior m 75.08
27 IMPACTO AMBIENTAL
27.01 PLAN DE MONITOREO ARQUEOLÓGICO
27.01.01 Elaboracion del Plan de Monitoreo Arqueológico und 1.00
27.01.02 Monitoreo arqueológico mes 2.00
27.02 PLAN DE MANEJO AMBIENTAL
27.02.01 Lonas para cobertura de agregados glb 1.00
27.02.02 Contenedores Hermeticos de Colores und 7.00
27.02.03 Charlas de Sensibilizacion und 18.00
27.02.04 Monitoreoambiental mes 7.00
27.03 PLAN DE SEGURIDAD
Elaboracion, Implementación y administración del Plan de
27.03.01 glb 1.00
Seguridad y Salud en el trabajo
27.03.02 Equipos de Protección Individual und 47.00
27.03.03 Equipos de Protección Colectiva glb 1.00
27.03.04 Sefialización Temporal de Seguridad glb 1.00
27.03.05 Capacitación en Seguridad y Salud und 1.00
27.04 PLAN DE CONTINGENCIA
Recursos para respuestas ante emergencias en seguridad y
27.04.01 glb 1.00
Salud durante el Trabajo
27.05 PLAN DE CIERRE
27.05.01 Desmontaje de Instalaciones Provisionales Glb 1.00
27.05.02 Limpieza final de obra m2 4,920.11
28 PRUEBAS DE CONTROL DE CALIDAD
28.01 Verificacion de Capacidad Portante und 3.00
28.02 Disefio de Mezclas und 2.00
28.03 Ensayos de Compactacion de Suelos und 60.00
28.04 Pruebas de Control de Calidad pare Concreto und 90.00
28.05 Pruebas de Soldadura und 15.00
COSTO DIRECTO
GASTOS GENERALES fijos 1.5 %
GASTOS GENERALES variables 8.5 %
UTILIDAD 10 %
SUB TOTAl
FR
I.G.V.
TOTAL PRESUPUESTO
PORCENTAJE DE AVANCE (%)
COMPROBACIO
COMPROB
288,193.37
a suma alzada, que esta programado para 9 meses de ejecución
VALORIZACIÓN DEL MES 01
RAMIENTO DE LA PRESTACION DE SERVICIOS EDUCATIVOS EN LA I.E. SECUNDRIA DE MENORES AGROPECUARIO DE HUARCA

FRAESTRUCTURA NUEVA
CUNDARIA DE MENORES AGROPECUARIO HUARCACHAPI
amento : CUSCO Provincia : URUBAMBA Distrito : OLLANTAYTAMBO
O HERBERT ARNALDO LEIVA RIOS
1 AL 31 OCTUBRE 2013
PRESUPUESTO AVANCES
Precio U. Parcial ACUMULADO ANTERIOR MES ACTUAL
S/. S/. METRADO MONTO % METRADO
ON
70.78 3,963.68 0.00 0.00 0.00% 56.00

2,387.34 2,387.34 0.00 0.00 0.00% 1.00
9.52 3,284.40 0.00 0.00 0.00% 345.00
0.00
200.09 1,600.72 0.00 0.00 0.00% 8.00
246.18 1,969.44 0.00 0.00 0.00% 8.00
0.00
9,674.05 9,674.05 0.00 0.00 0.00% 1.00
0.00
0.00
0.47 2,312.45 0.00 0.00 0.00% 4,920.11
0.00
15.83 1,763.46 0.00 0.00 0.00% 111.40
15.83 14,294.49 0.00 0.00 0.00% 903.00
0.00
42.92 18,090.78 0.00 0.00 0.00% 421.50
47.22 5,000.60 0.00 0.00 0.00% 105.90
94.43 1,930.15 0.00 0.00 0.00% 20.44
629.54 13,176.27 0.00 0.00 0.00% 20.93
15.74 9,242.69 0.00 0.00 0.00% 587.21
39.36 23,112.59 0.00 0.00 0.00% 587.21
0.00
1.28 1,997.00 0.00 0.00 0.00% 1,560.16
668.70 5,349.60 0.00 0.00 0.00% 8.00
37.77 24,961.44 0.00 0.00 0.00% 0.00
4.87 960.85 0.00 0.00 0.00% 0.00
39.99 10,074.68 0.00 0.00 0.00% 0.00
15.74 12,573.43 0.00 0.00 0.00% 0.00

39.36 31,441.56 0.00 0.00 0.00% 0.00
16.66 17,332.90 0.00 0.00 0.00% 0.00

6.07 6,315.17 0.00 0.00 0.00% 0.00
24.15 5,959.74 0.00 0.00 0.00% 0.00
208.71 19,620.83 0.00 0.00 0.00% 0.00
208.71 3,984.27 0.00 0.00 0.00% 0.00
316.03 23,983.52 0.00 0.00 0.00% 0.00

30.88 23,440.70 0.00 0.00 0.00% 0.00
402.87 32,866.13 0.00 0.00 0.00% 0.00

4.00 14,128.20 0.00 0.00 0.00% 0.00
425.52 40,458.44 0.00 0.00 0.00% 0.00

33.50 22,796.42 0.00 0.00 0.00% 0.00
4.00 54,796.04 0.00 0.00 0.00% 0.00
445.79 34,896.44 0.00 0.00 0.00% 0.00

36.41 30,224.67 0.00 0.00 0.00% 0.00
4.00 54,682.32 0.00 0.00 0.00% 0.00
445.79 46,923.86 0.00 0.00 0.00% 0.00
36.41 46,068.48 0.00 0.00 0.00% 0.00
4.00 69,720.24 0.00 0.00 0.00% 0.00
445.79 5,197.91 0.00 0.00 0.00% 0.00

36.41 4,555.62 0.00 0.00 0.00% 0.00
4.00 6,462.20 0.00 0.00 0.00% 0.00
494.75 66,608.19 0.00 0.00 0.00% 0.00

42.79 49,643.25 0.00 0.00 0.00% 0.00
4.00 84,549.00 0.00 0.00 0.00% 0.00
494.75 6,832.50 0.00 0.00 0.00% 0.00

42.79 5,931.12 0.00 0.00 0.00% 0.00
4.00 10,830.40 0.00 0.00 0.00% 0.00
467.40 29,282.61 0.00 0.00 0.00% 0.00

37.89 22,615.03 0.00 0.00 0.00% 0.00
4.00 16,227.60 0.00 0.00 0.00% 0.00
8.86 13,731.23 0.00 0.00 0.00% 0.00
11.95 745.68 0.00 0.00 0.00% 0.00
467.40 50,750.29 0.00 0.00 0.00% 0.00

37.89 42,229.92 0.00 0.00 0.00% 0.00
4.00 29,092.40 0.00 0.00 0.00% 0.00
445.79 4,747.66 0.00 0.00 0.00% 0.00

36.41 3,126.89 0.00 0.00 0.00% 0.00
4.00 3,657.92 0.00 0.00 0.00% 0.00
22.59 1,227.99 0.00 0.00 0.00% 0.00

84.34 4,006.15 0.00 0.00 0.00% 0.00
7,267.95 29,071.80 0.00 0.00 0.00% 0.00
5,752.28 17,256.84 0.00 0.00 0.00% 0.00
4,931.42 4,931.42 0.00 0.00 0.00% 0.00
840.41 14,471.86 0.00 0.00 0.00% 0.00
686.05 23,627.56 0.00 0.00 0.00% 0.00

39.95 20,259.44 0.00 0.00 0.00% 0.00
50.56 96,450.78 0.00 0.00 0.00% 0.00

75.78 5,689.56 0.00 0.00 0.00% 0.00
4,640.00 4,640.00 0.00 0.00 0.00% 1.00

928.00 1,856.00 0.00 0.00 0.00% 2.00
668.16 668.16 0.00 0.00 0.00% 1.00

185.60 1,299.20 0.00 0.00 0.00% 7.00
162.40 2,923.20 0.00 0.00 0.00% 18.00
185.60 1,299.20 0.00 0.00 0.00% 7.00
3,712.00 3,712.00 0.00 0.00 0.00% 1.00
268.00 12,596.00 0.00 0.00 0.00% 47.00

2,950.00 2,950.00 0.00 0.00 0.00% 1.00
504.80 504.80 0.00 0.00 0.00% 1.00
1,531.20 1,531.20 0.00 0.00 0.00% 1.00
603.20 603.20 0.00 0.00 0.00% 1.00
1,073.67 1,073.67 0.00 0.00 0.00% 1.00

0.24 1,180.83 0.00 0.00 0.00% 4,920.11
649.60 1,948.80 0.00 0.00 0.00% 0.00

649.60 1,299.20 0.00 0.00 0.00% 0.00
23.20 1,392.00 0.00 0.00 0.00% 0.00
27.84 2,505.60 0.00 0.00 0.00% 0.00
78.15 1,172.25 0.00 0.00 0.00% 0.00
1,466,326.17 0.00
8.50% 124,637.72 0.00
20.50% 300,596.86 0.00
10.00% 146,632.62 0.00
2,038,193.37 0.00
0.85860 1,750,000.00 0.00
18.00% 315,000.00 0.00
2,065,000 0.00
0.00
COMPROBACION AVANCES EJECUTADOS
COMPROBACION AVANCES REALES 0.00
EL MES 01
NORES AGROPECUARIO DE HUARCACHAPI - DISTRITO DE KUNTURKANKI - PROVINCIA DE CANAS - CUSCO "
AVANCES
MES ACTUAL ACUMULADO ACTUAL
MONTO % METRADO MONTO %
3,963.68 100.00% 56.00 3,963.68 100.00%

2,387.34 100.00% 1.00 2,387.34 100.00%
3,284.40 100.00% 345.00 3,284.40 100.00%
1,600.72 100.00% 8.00 1,600.72 100.00%

1,969.44 100.00% 8.00 1,969.44 100.00%
9,674.05 100.00% 1.00 9,674.05 100.00%
2,312.45 100.00% 4,920.11 2,312.45 100.00%
1,763.46 100.00% 111.40 1,763.46 100.00%

14,294.49 100.00% 903.00 14,294.49 100.00%
18,090.78 100.00% 421.50 18,090.78 100.00%

5,000.60 100.00% 105.90 5,000.60 100.00%
1,930.15 100.00% 20.44 1,930.15 100.00%
13,176.27 100.00% 20.93 13,176.27 100.00%
9,242.69 100.00% 587.21 9,242.69 100.00%
23,112.59 100.00% 587.21 23,112.59 100.00%
1,997.00 100.00% 1,560.16 1,997.00 100.00%

5,349.60 100.00% 8.00 5,349.60 100.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
4,640.00 100.00% 1.00 4,640.00 100.00%

1,856.00 100.00% 2.00 1,856.00 100.00%
668.16 100.00% 1.00 668.16 100.00%

1,299.20 100.00% 7.00 1,299.20 100.00%
2,923.20 100.00% 18.00 2,923.20 100.00%
1,299.20 100.00% 7.00 1,299.20 100.00%
3,712.00 100.00% 1.00 3,712.00 100.00%
12,596.00 100.00% 47.00 12,596.00 100.00%

2,950.00 100.00% 1.00 2,950.00 100.00%
504.80 100.00% 1.00 504.80 100.00%
1,531.20 100.00% 1.00 1,531.20 100.00%
603.20 100.00% 1.00 603.20 100.00%
1,073.67 100.00% 1.00 1,073.67 100.00%

1,180.83 100.00% 4,920.11 1,180.83 100.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
155,987.17 155,987.17
13,258.91 13,258.91
31,977.37 31,977.37
15,598.72 15,598.72
216,822.17 216,822.17
186,164.27 186,164.27
33,509.57 33,509.57
219,673.84 219,673.84
10.64 10.64
155,987.17
NAS - CUSCO "
SALDO DE OBRA
METRADO MONTO %
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
660.88 24,961.44 100.00%
197.30 960.85 100.00%
251.93 10,074.68 100.00%
798.82 12,573.43 100.00%

798.82 31,441.56 100.00%
1,040.39 17,332.90 100.00%

1,040.39 6,315.17 100.00%
246.78 5,959.74 100.00%
94.01 19,620.83 100.00%
19.09 3,984.27 100.00%
75.89 23,983.52 100.00%

759.09 23,440.70 100.00%
81.58 32,866.13 100.00%

3,532.05 14,128.20 100.00%
95.08 40,458.44 100.00%

680.49 22,796.42 100.00%
13,699.01 54,796.04 100.00%
78.28 34,896.44 100.00%

830.12 30,224.67 100.00%
13,670.58 54,682.32 100.00%
105.26 46,923.86 100.00%
1,265.27 46,068.48 100.00%
17,430.06 69,720.24 100.00%
11.66 5,197.91 100.00%

125.12 4,555.62 100.00%
1,615.55 6,462.20 100.00%
134.63 66,608.19 100.00%

1,160.16 49,643.25 100.00%
21,137.25 84,549.00 100.00%
13.81 6,832.50 100.00%

138.61 5,931.12 100.00%
2,707.60 10,830.40 100.00%
62.65 29,282.61 100.00%

596.86 22,615.03 100.00%
4,056.90 16,227.60 100.00%
1,549.80 13,731.23 100.00%
62.40 745.68 100.00%
108.58 50,750.29 100.00%

1,114.54 42,229.92 100.00%
7,273.10 29,092.40 100.00%
10.65 4,747.66 100.00%

85.88 3,126.89 100.00%
914.48 3,657.92 100.00%
54.36 1,227.99 100.00%

47.50 4,006.15 100.00%
4.00 29,071.80 100.00%
3.00 17,256.84 100.00%
1.00 4,931.42 100.00%
17.22 14,471.86 100.00%
34.44 23,627.56 100.00%

507.12 20,259.44 100.00%
1,907.65 96,450.78 100.00%

75.08 5,689.56 100.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
3.00 1,948.80 100.00%

2.00 1,299.20 100.00%
60.00 1,392.00 100.00%
90.00 2,505.60 100.00%
15.00 1,172.25 100.00%
1,310,338.99
111,378.81
268,619.49
131,033.90
1,821,371.19
1,563,835.71
281,490.43
1,845,326.14
89.36
1.00 Desarrolle las Valorizaciones respectivas, para la siguiente obra a suma alzada, que esta prog

CONTRATISTA SENCICO
RESIDENTE ING.
PRESUPUESTO
Base
02.02 REMOCIONES
02.03 DEMOLICIONES
03.01 EXCAVACIONES
03.02 CORTES
03.03 RELLENOS
04.01 SOLADOS
05 CONCRETO ARMADO
05.01 ZAPATAS
05.03 PLACAS
05.04 COLUMNAS
05.05 COLUMNETAS
05.06 VIGAS
05.07 VIGUETAS
05.08.04 m 1,549.80
0.15
Losa m.
05.08.05 m 62.40
0.20 m.
05.09 LOSA MACI2A
05.10 ESCALERA
06.01.03 h=3.25m pza 4.00
m inc. armado
Armadura Howey con
montaje
06.01.04 h=2.90m pza 3.00
m inc. armado
Armadura Howey con
montaje
06.01.05 h=2.10m pza 1.00
m inc. armado
Armadura Howey con
montaje
06.01.06 h=2.10m m 17.22
m inc. armado
Armadura Howey con
colocación
06.01.07 h=2.10m m 34.44
06.02 COBERTURA
27.03.01 glb 1.00
27.04.01 glb 1.00
COSTO DIRECTO
UTILIDAD 10 %
SUB TOTAl
FR
I.G.V.
TOTAL PRESUPUESTO
COMPROBACIO
COMPROB
288,193.37

FRAESTRUCTURA NUEVA
PRESUPUESTO AVANCES
ON
70.78 3,963.68 56.00 3,963.68 100.00% 0.00

2,387.34 2,387.34 1.00 2,387.34 100.00% 0.00
9.52 3,284.40 345.00 3,284.40 100.00% 0.00
0.00
200.09 1,600.72 8.00 1,600.72 100.00% 0.00
246.18 1,969.44 8.00 1,969.44 100.00% 0.00
0.00
9,674.05 9,674.05 1.00 9,674.05 100.00% 0.00
0.00
0.00
0.47 2,312.45 4,920.11 2,312.45 100.00% 0.00
0.00
15.83 1,763.46 111.40 1,763.46 100.00% 0.00
15.83 14,294.49 903.00 14,294.49 100.00% 0.00
0.00
42.92 18,090.78 421.50 18,090.78 100.00% 0.00
47.22 5,000.60 105.90 5,000.60 100.00% 0.00
94.43 1,930.15 20.44 1,930.15 100.00% 0.00
629.54 13,176.27 20.93 13,176.27 100.00% 0.00
15.74 9,242.69 587.21 9,242.69 100.00% 0.00
39.36 23,112.59 587.21 23,112.59 100.00% 0.00
0.00
1.28 1,997.00 1,560.16 1,997.00 100.00% 0.00
668.70 5,349.60 8.00 5,349.60 100.00% 0.00
37.77 24,961.44 0.00 0.00 0.00% 660.88
4.87 960.85 0.00 0.00 0.00% 197.30
39.99 10,074.68 0.00 0.00 0.00% 251.93
15.74 12,573.43 0.00 0.00 0.00% 798.82

39.36 31,441.56 0.00 0.00 0.00% 798.82
16.66 17,332.90 0.00 0.00 0.00% 1,040.39

6.07 6,315.17 0.00 0.00 0.00% 1,040.39
24.15 5,959.74 0.00 0.00 0.00% 246.78
208.71 19,620.83 0.00 0.00 0.00% 94.01
208.71 3,984.27 0.00 0.00 0.00% 19.09
316.03 23,983.52 0.00 0.00 0.00% 75.89

30.88 23,440.70 0.00 0.00 0.00% 759.09
402.87 32,866.13 0.00 0.00 0.00% 0.00

4.00 14,128.20 0.00 0.00 0.00% 0.00
425.52 40,458.44 0.00 0.00 0.00% 0.00

33.50 22,796.42 0.00 0.00 0.00% 0.00
4.00 54,796.04 0.00 0.00 0.00% 0.00
445.79 34,896.44 0.00 0.00 0.00% 0.00

36.41 30,224.67 0.00 0.00 0.00% 0.00
4.00 54,682.32 0.00 0.00 0.00% 0.00
445.79 46,923.86 0.00 0.00 0.00% 0.00
36.41 46,068.48 0.00 0.00 0.00% 0.00
4.00 69,720.24 0.00 0.00 0.00% 0.00
445.79 5,197.91 0.00 0.00 0.00% 0.00

36.41 4,555.62 0.00 0.00 0.00% 0.00
4.00 6,462.20 0.00 0.00 0.00% 0.00
494.75 66,608.19 0.00 0.00 0.00% 0.00

42.79 49,643.25 0.00 0.00 0.00% 0.00
4.00 84,549.00 0.00 0.00 0.00% 0.00
494.75 6,832.50 0.00 0.00 0.00% 0.00

42.79 5,931.12 0.00 0.00 0.00% 0.00
4.00 10,830.40 0.00 0.00 0.00% 0.00
467.40 29,282.61 0.00 0.00 0.00% 0.00

37.89 22,615.03 0.00 0.00 0.00% 0.00
4.00 16,227.60 0.00 0.00 0.00% 0.00
8.86 13,731.23 0.00 0.00 0.00% 0.00
11.95 745.68 0.00 0.00 0.00% 0.00
467.40 50,750.29 0.00 0.00 0.00% 0.00

37.89 42,229.92 0.00 0.00 0.00% 0.00
4.00 29,092.40 0.00 0.00 0.00% 0.00
445.79 4,747.66 0.00 0.00 0.00% 0.00

36.41 3,126.89 0.00 0.00 0.00% 0.00
4.00 3,657.92 0.00 0.00 0.00% 0.00
22.59 1,227.99 0.00 0.00 0.00% 0.00

84.34 4,006.15 0.00 0.00 0.00% 0.00
7,267.95 29,071.80 0.00 0.00 0.00% 0.00
5,752.28 17,256.84 0.00 0.00 0.00% 0.00
4,931.42 4,931.42 0.00 0.00 0.00% 0.00
840.41 14,471.86 0.00 0.00 0.00% 0.00
686.05 23,627.56 0.00 0.00 0.00% 0.00

39.95 20,259.44 0.00 0.00 0.00% 0.00
50.56 96,450.78 0.00 0.00 0.00% 0.00

75.78 5,689.56 0.00 0.00 0.00% 0.00
4,640.00 4,640.00 1.00 4,640.00 100.00% 0.00

928.00 1,856.00 2.00 1,856.00 100.00% 0.00
668.16 668.16 1.00 668.16 100.00% 0.00

185.60 1,299.20 7.00 1,299.20 100.00% 0.00
162.40 2,923.20 18.00 2,923.20 100.00% 0.00
185.60 1,299.20 7.00 1,299.20 100.00% 0.00
3,712.00 3,712.00 1.00 3,712.00 100.00% 0.00
268.00 12,596.00 47.00 12,596.00 100.00% 0.00

2,950.00 2,950.00 1.00 2,950.00 100.00% 0.00
504.80 504.80 1.00 504.80 100.00% 0.00
1,531.20 1,531.20 1.00 1,531.20 100.00% 0.00
603.20 603.20 1.00 603.20 100.00% 0.00
1,073.67 1,073.67 1.00 1,073.67 100.00% 0.00

0.24 1,180.83 4,920.11 1,180.83 100.00% 0.00
649.60 1,948.80 0.00 0.00 0.00% 3.00

649.60 1,299.20 0.00 0.00 0.00% 2.00
23.20 1,392.00 0.00 0.00 0.00% 60.00
27.84 2,505.60 0.00 0.00 0.00% 90.00
78.15 1,172.25 0.00 0.00 0.00% 15.00
1,466,326.17 155,987.17
8.50% 124,637.72 13,258.91
20.50% 300,596.86 31,977.37
10.00% 146,632.62 15,598.72
2,038,193.37 216,822.17
0.85860 1,750,000.00 186,164.27
18.00% 315,000.00 33,509.57
2,065,000 219,673.84
10.64
COMPROBACION AVANCES REALES 155,987.17
EL MES 02
AVANCES
0.00 0.00% 56.00 3,963.68 100.00%

0.00 0.00% 1.00 2,387.34 100.00%
0.00 0.00% 345.00 3,284.40 100.00%
0.00 0.00% 8.00 1,600.72 100.00%

0.00 0.00% 8.00 1,969.44 100.00%
0.00 0.00% 1.00 9,674.05 100.00%
0.00 0.00% 4,920.11 2,312.45 100.00%
0.00 0.00% 111.40 1,763.46 100.00%

0.00 0.00% 903.00 14,294.49 100.00%
0.00 0.00% 421.50 18,090.78 100.00%

0.00 0.00% 105.90 5,000.60 100.00%
0.00 0.00% 20.44 1,930.15 100.00%
0.00 0.00% 20.93 13,176.27 100.00%
0.00 0.00% 587.21 9,242.69 100.00%
0.00 0.00% 587.21 23,112.59 100.00%
0.00 0.00% 1,560.16 1,997.00 100.00%

0.00 0.00% 8.00 5,349.60 100.00%
24,961.44 100.00% 660.88 24,961.44 100.00%
960.85 100.00% 197.30 960.85 100.00%
10,074.68 100.00% 251.93 10,074.68 100.00%
12,573.43 100.00% 798.82 12,573.43 100.00%

31,441.56 100.00% 798.82 31,441.56 100.00%
17,332.90 100.00% 1,040.39 17,332.90 100.00%

6,315.17 100.00% 1,040.39 6,315.17 100.00%
5,959.74 100.00% 246.78 5,959.74 100.00%
19,620.83 100.00% 94.01 19,620.83 100.00%
3,984.27 100.00% 19.09 3,984.27 100.00%
23,983.52 100.00% 75.89 23,983.52 100.00%

23,440.70 100.00% 759.09 23,440.70 100.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 1.00 4,640.00 100.00%

0.00 0.00% 2.00 1,856.00 100.00%
0.00 0.00% 1.00 668.16 100.00%

0.00 0.00% 7.00 1,299.20 100.00%
0.00 0.00% 18.00 2,923.20 100.00%
0.00 0.00% 7.00 1,299.20 100.00%
0.00 0.00% 1.00 3,712.00 100.00%
0.00 0.00% 47.00 12,596.00 100.00%

0.00 0.00% 1.00 2,950.00 100.00%
0.00 0.00% 1.00 504.80 100.00%
0.00 0.00% 1.00 1,531.20 100.00%
0.00 0.00% 1.00 603.20 100.00%
0.00 0.00% 1.00 1,073.67 100.00%

0.00 0.00% 4,920.11 1,180.83 100.00%
1,948.80 100.00% 3.00 1,948.80 100.00%

1,299.20 100.00% 2.00 1,299.20 100.00%
1,392.00 100.00% 60.00 1,392.00 100.00%
2,505.60 100.00% 90.00 2,505.60 100.00%
1,172.25 100.00% 15.00 1,172.25 100.00%
188,966.92 344,954.09
16,062.19 29,321.10
38,738.22 70,715.59
18,896.69 34,495.41
262,664.02 479,486.19
225,524.25 411,688.53
40,594.37 74,103.93
266,118.62 485,792.46
12.89 23.53
344,954.09
NAS - CUSCO "
SALDO DE OBRA
METRADO MONTO %
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
81.58 32,866.13 100.00%

3,532.05 14,128.20 100.00%
95.08 40,458.44 100.00%

680.49 22,796.42 100.00%
13,699.01 54,796.04 100.00%
78.28 34,896.44 100.00%

830.12 30,224.67 100.00%
13,670.58 54,682.32 100.00%
105.26 46,923.86 100.00%
1,265.27 46,068.48 100.00%
17,430.06 69,720.24 100.00%
11.66 5,197.91 100.00%

125.12 4,555.62 100.00%
1,615.55 6,462.20 100.00%
134.63 66,608.19 100.00%

1,160.16 49,643.25 100.00%
21,137.25 84,549.00 100.00%
13.81 6,832.50 100.00%

138.61 5,931.12 100.00%
2,707.60 10,830.40 100.00%
62.65 29,282.61 100.00%

596.86 22,615.03 100.00%
4,056.90 16,227.60 100.00%
1,549.80 13,731.23 100.00%
62.40 745.68 100.00%
108.58 50,750.29 100.00%

1,114.54 42,229.92 100.00%
7,273.10 29,092.40 100.00%
10.65 4,747.66 100.00%

85.88 3,126.89 100.00%
914.48 3,657.92 100.00%
54.36 1,227.99 100.00%

47.50 4,006.15 100.00%
4.00 29,071.80 100.00%
3.00 17,256.84 100.00%
1.00 4,931.42 100.00%
17.22 14,471.86 100.00%
34.44 23,627.56 100.00%

507.12 20,259.44 100.00%
1,907.65 96,450.78 100.00%

75.08 5,689.56 100.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
1,121,372.07
95,316.63
229,881.27
112,137.21
1,558,707.18
1,338,311.47
240,896.06
1,579,207.54
76.47

CONTRATISTA SENCICO
RESIDENTE ING.
PRESUPUESTO
Base
02.02 REMOCIONES
02.03 DEMOLICIONES
03.01 EXCAVACIONES
03.02 CORTES
03.03 RELLENOS
04.01 SOLADOS
05 CONCRETO ARMADO
05.01 ZAPATAS
05.03 PLACAS
05.04 COLUMNAS
05.05 COLUMNETAS
05.06 VIGAS
05.07 VIGUETAS
05.08.04 m 1,549.80
0.15
Losa m.
05.08.05 m 62.40
0.20 m.
05.09 LOSA MACI2A
05.10 ESCALERA
06.01.03 h=3.25m pza 4.00
m inc. armado
Armadura Howey con
montaje
06.01.04 h=2.90m pza 3.00
m inc. armado
Armadura Howey con
montaje
06.01.05 h=2.10m pza 1.00
m inc. armado
Armadura Howey con
montaje
06.01.06 h=2.10m m 17.22
m inc. armado
Armadura Howey con
colocación
06.01.07 h=2.10m m 34.44
06.02 COBERTURA
27.03.01 glb 1.00
27.04.01 glb 1.00
COSTO DIRECTO
UTILIDAD 10 %
SUB TOTAl
FR
I.G.V.
TOTAL PRESUPUESTO
COMPROBACIO
COMPROB
288,193.37

FRAESTRUCTURA NUEVA
PRESUPUESTO AVANCES
ON
70.78 3,963.68 56.00 3,963.68 100.00% 0.00

2,387.34 2,387.34 1.00 2,387.34 100.00% 0.00
9.52 3,284.40 345.00 3,284.40 100.00% 0.00
0.00
200.09 1,600.72 8.00 1,600.72 100.00% 0.00
246.18 1,969.44 8.00 1,969.44 100.00% 0.00
0.00
9,674.05 9,674.05 1.00 9,674.05 100.00% 0.00
0.00
0.00
0.47 2,312.45 4,920.11 2,312.45 100.00% 0.00
0.00
15.83 1,763.46 111.40 1,763.46 100.00% 0.00
15.83 14,294.49 903.00 14,294.49 100.00% 0.00
0.00
42.92 18,090.78 421.50 18,090.78 100.00% 0.00
47.22 5,000.60 105.90 5,000.60 100.00% 0.00
94.43 1,930.15 20.44 1,930.15 100.00% 0.00
629.54 13,176.27 20.93 13,176.27 100.00% 0.00
15.74 9,242.69 587.21 9,242.69 100.00% 0.00
39.36 23,112.59 587.21 23,112.59 100.00% 0.00
0.00
1.28 1,997.00 1,560.16 1,997.00 100.00% 0.00
668.70 5,349.60 8.00 5,349.60 100.00% 0.00
37.77 24,961.44 660.88 24,961.44 100.00% 0.00
4.87 960.85 197.30 960.85 100.00% 0.00
39.99 10,074.68 251.93 10,074.68 100.00% 0.00
15.74 12,573.43 798.82 12,573.43 100.00% 0.00

39.36 31,441.56 798.82 31,441.56 100.00% 0.00
16.66 17,332.90 1,040.39 17,332.90 100.00% 0.00

6.07 6,315.17 1,040.39 6,315.17 100.00% 0.00
24.15 5,959.74 246.78 5,959.74 100.00% 0.00
208.71 19,620.83 94.01 19,620.83 100.00% 0.00
208.71 3,984.27 19.09 3,984.27 100.00% 0.00
316.03 23,983.52 75.89 23,983.52 100.00% 0.00

30.88 23,440.70 759.09 23,440.70 100.00% 0.00
402.87 32,866.13 0.00 0.00 0.00% 81.58

4.00 14,128.20 0.00 0.00 0.00% 3,532.05
425.52 40,458.44 0.00 0.00 0.00% 95.08

33.50 22,796.42 0.00 0.00 0.00% 680.49
4.00 54,796.04 0.00 0.00 0.00% 13,699.01
445.79 34,896.44 0.00 0.00 0.00% 78.28

36.41 30,224.67 0.00 0.00 0.00% 830.12
4.00 54,682.32 0.00 0.00 0.00% 13,670.58
445.79 46,923.86 0.00 0.00 0.00% 105.26
36.41 46,068.48 0.00 0.00 0.00% 1,265.27
4.00 69,720.24 0.00 0.00 0.00% 17,430.06
445.79 5,197.91 0.00 0.00 0.00% 0.00

36.41 4,555.62 0.00 0.00 0.00% 0.00
4.00 6,462.20 0.00 0.00 0.00% 0.00
494.75 66,608.19 0.00 0.00 0.00% 0.00

42.79 49,643.25 0.00 0.00 0.00% 0.00
4.00 84,549.00 0.00 0.00 0.00% 0.00
494.75 6,832.50 0.00 0.00 0.00% 0.00

42.79 5,931.12 0.00 0.00 0.00% 0.00
4.00 10,830.40 0.00 0.00 0.00% 0.00
467.40 29,282.61 0.00 0.00 0.00% 0.00

37.89 22,615.03 0.00 0.00 0.00% 0.00
4.00 16,227.60 0.00 0.00 0.00% 0.00
8.86 13,731.23 0.00 0.00 0.00% 0.00
11.95 745.68 0.00 0.00 0.00% 0.00
467.40 50,750.29 0.00 0.00 0.00% 0.00

37.89 42,229.92 0.00 0.00 0.00% 0.00
4.00 29,092.40 0.00 0.00 0.00% 0.00
445.79 4,747.66 0.00 0.00 0.00% 0.00

36.41 3,126.89 0.00 0.00 0.00% 0.00
4.00 3,657.92 0.00 0.00 0.00% 0.00
22.59 1,227.99 0.00 0.00 0.00% 0.00

84.34 4,006.15 0.00 0.00 0.00% 0.00
7,267.95 29,071.80 0.00 0.00 0.00% 0.00
5,752.28 17,256.84 0.00 0.00 0.00% 0.00
4,931.42 4,931.42 0.00 0.00 0.00% 0.00
840.41 14,471.86 0.00 0.00 0.00% 0.00
686.05 23,627.56 0.00 0.00 0.00% 0.00

39.95 20,259.44 0.00 0.00 0.00% 0.00
50.56 96,450.78 0.00 0.00 0.00% 0.00

75.78 5,689.56 0.00 0.00 0.00% 0.00
4,640.00 4,640.00 1.00 4,640.00 100.00% 0.00

928.00 1,856.00 2.00 1,856.00 100.00% 0.00
668.16 668.16 1.00 668.16 100.00% 0.00

185.60 1,299.20 7.00 1,299.20 100.00% 0.00
162.40 2,923.20 18.00 2,923.20 100.00% 0.00
185.60 1,299.20 7.00 1,299.20 100.00% 0.00
3,712.00 3,712.00 1.00 3,712.00 100.00% 0.00
268.00 12,596.00 47.00 12,596.00 100.00% 0.00

2,950.00 2,950.00 1.00 2,950.00 100.00% 0.00
504.80 504.80 1.00 504.80 100.00% 0.00
1,531.20 1,531.20 1.00 1,531.20 100.00% 0.00
603.20 603.20 1.00 603.20 100.00% 0.00
1,073.67 1,073.67 1.00 1,073.67 100.00% 0.00

0.24 1,180.83 4,920.11 1,180.83 100.00% 0.00
649.60 1,948.80 3.00 1,948.80 100.00% 0.00

649.60 1,299.20 2.00 1,299.20 100.00% 0.00
23.20 1,392.00 60.00 1,392.00 100.00% 0.00
27.84 2,505.60 90.00 2,505.60 100.00% 0.00
78.15 1,172.25 15.00 1,172.25 100.00% 0.00
1,466,326.17 344,954.09
8.50% 124,637.72 29,321.10
20.50% 300,596.86 70,715.59
10.00% 146,632.62 34,495.41
2,038,193.37 479,486.19
0.85860 1,750,000.00 411,688.53
18.00% 315,000.00 74,103.93
2,065,000 485,792.46
23.53
EL MES 03
AVANCES
0.00 0.00% 56.00 3,963.68 100.00%

0.00 0.00% 1.00 2,387.34 100.00%
0.00 0.00% 345.00 3,284.40 100.00%
0.00 0.00% 8.00 1,600.72 100.00%

0.00 0.00% 8.00 1,969.44 100.00%
0.00 0.00% 1.00 9,674.05 100.00%
0.00 0.00% 4,920.11 2,312.45 100.00%
0.00 0.00% 111.40 1,763.46 100.00%

0.00 0.00% 903.00 14,294.49 100.00%
0.00 0.00% 421.50 18,090.78 100.00%

0.00 0.00% 105.90 5,000.60 100.00%
0.00 0.00% 20.44 1,930.15 100.00%
0.00 0.00% 20.93 13,176.27 100.00%
0.00 0.00% 587.21 9,242.69 100.00%
0.00 0.00% 587.21 23,112.59 100.00%
0.00 0.00% 1,560.16 1,997.00 100.00%

0.00 0.00% 8.00 5,349.60 100.00%
0.00 0.00% 660.88 24,961.44 100.00%
0.00 0.00% 197.30 960.85 100.00%
0.00 0.00% 251.93 10,074.68 100.00%
0.00 0.00% 798.82 12,573.43 100.00%

0.00 0.00% 798.82 31,441.56 100.00%
0.00 0.00% 1,040.39 17,332.90 100.00%

0.00 0.00% 1,040.39 6,315.17 100.00%
0.00 0.00% 246.78 5,959.74 100.00%
0.00 0.00% 94.01 19,620.83 100.00%
0.00 0.00% 19.09 3,984.27 100.00%
0.00 0.00% 75.89 23,983.52 100.00%

0.00 0.00% 759.09 23,440.70 100.00%
32,866.13 100.00% 81.58 32,866.13 100.00%

14,128.20 100.00% 3,532.05 14,128.20 100.00%
40,458.44 100.00% 95.08 40,458.44 100.00%

22,796.42 100.00% 680.49 22,796.42 100.00%
54,796.04 100.00% 13,699.01 54,796.04 100.00%
34,896.44 100.00% 78.28 34,896.44 100.00%

30,224.67 100.00% 830.12 30,224.67 100.00%
54,682.32 100.00% 13,670.58 54,682.32 100.00%
46,923.86 100.00% 105.26 46,923.86 100.00%
46,068.48 100.00% 1,265.27 46,068.48 100.00%
69,720.24 100.00% 17,430.06 69,720.24 100.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 1.00 4,640.00 100.00%

0.00 0.00% 2.00 1,856.00 100.00%
0.00 0.00% 1.00 668.16 100.00%

0.00 0.00% 7.00 1,299.20 100.00%
0.00 0.00% 18.00 2,923.20 100.00%
0.00 0.00% 7.00 1,299.20 100.00%
0.00 0.00% 1.00 3,712.00 100.00%
0.00 0.00% 47.00 12,596.00 100.00%

0.00 0.00% 1.00 2,950.00 100.00%
0.00 0.00% 1.00 504.80 100.00%
0.00 0.00% 1.00 1,531.20 100.00%
0.00 0.00% 1.00 603.20 100.00%
0.00 0.00% 1.00 1,073.67 100.00%

0.00 0.00% 4,920.11 1,180.83 100.00%
0.00 0.00% 3.00 1,948.80 100.00%

0.00 0.00% 2.00 1,299.20 100.00%
0.00 0.00% 60.00 1,392.00 100.00%
0.00 0.00% 90.00 2,505.60 100.00%
0.00 0.00% 15.00 1,172.25 100.00%
447,561.24 792,515.32
38,042.71 67,363.80
91,750.05 162,465.64
44,756.12 79,251.53
622,110.12 1,101,596.29
534,145.94 945,834.45
96,146.27 170,250.20
630,292.20 1,116,084.66
30.52 54.05
792,515.32
NAS - CUSCO "
SALDO DE OBRA
METRADO MONTO %
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
11.66 5,197.91 100.00%

125.12 4,555.62 100.00%
1,615.55 6,462.20 100.00%
134.63 66,608.19 100.00%

1,160.16 49,643.25 100.00%
21,137.25 84,549.00 100.00%
13.81 6,832.50 100.00%

138.61 5,931.12 100.00%
2,707.60 10,830.40 100.00%
62.65 29,282.61 100.00%

596.86 22,615.03 100.00%
4,056.90 16,227.60 100.00%
1,549.80 13,731.23 100.00%
62.40 745.68 100.00%
108.58 50,750.29 100.00%

1,114.54 42,229.92 100.00%
7,273.10 29,092.40 100.00%
10.65 4,747.66 100.00%

85.88 3,126.89 100.00%
914.48 3,657.92 100.00%
54.36 1,227.99 100.00%

47.50 4,006.15 100.00%
4.00 29,071.80 100.00%
3.00 17,256.84 100.00%
1.00 4,931.42 100.00%
17.22 14,471.86 100.00%
34.44 23,627.56 100.00%

507.12 20,259.44 100.00%
1,907.65 96,450.78 100.00%

75.08 5,689.56 100.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
673,810.83
57,273.92
138,131.22
67,381.08
936,597.05
804,165.53
144,749.79
948,915.32
45.95

CONTRATISTA SENCICO
RESIDENTE ING.
PRESUPUESTO
Base
02.02 REMOCIONES
02.03 DEMOLICIONES
03.01 EXCAVACIONES
03.02 CORTES
03.03 RELLENOS
04.01 SOLADOS
05 CONCRETO ARMADO
05.01 ZAPATAS
05.03 PLACAS
05.04 COLUMNAS
05.05 COLUMNETAS
05.06 VIGAS
05.07 VIGUETAS
05.08.04 m 1,549.80
0.15
Losa m.
05.08.05 m 62.40
0.20 m.
05.09 LOSA MACI2A
05.10 ESCALERA
06.01.03 h=3.25m pza 4.00
m inc. armado
Armadura Howey con
montaje
06.01.04 h=2.90m pza 3.00
m inc. armado
Armadura Howey con
montaje
06.01.05 h=2.10m pza 1.00
m inc. armado
Armadura Howey con
montaje
06.01.06 h=2.10m m 17.22
m inc. armado
Armadura Howey con
colocación
06.01.07 h=2.10m m 34.44
06.02 COBERTURA
27.03.01 glb 1.00
27.04.01 glb 1.00
COSTO DIRECTO
UTILIDAD 10 %
SUB TOTAl
FR
I.G.V.
TOTAL PRESUPUESTO
COMPROBACION
COMPROBA
288,193.37

FRAESTRUCTURA NUEVA
PRESUPUESTO AVANCES
ON
70.78 3,963.68 56.00 3,963.68 100.00% 0.00

2,387.34 2,387.34 1.00 2,387.34 100.00% 0.00
9.52 3,284.40 345.00 3,284.40 100.00% 0.00
0.00
200.09 1,600.72 8.00 1,600.72 100.00% 0.00
246.18 1,969.44 8.00 1,969.44 100.00% 0.00
0.00
9,674.05 9,674.05 1.00 9,674.05 100.00% 0.00
0.00
0.00
0.47 2,312.45 4,920.11 2,312.45 100.00% 0.00
0.00
15.83 1,763.46 111.40 1,763.46 100.00% 0.00
15.83 14,294.49 903.00 14,294.49 100.00% 0.00
0.00
42.92 18,090.78 421.50 18,090.78 100.00% 0.00
47.22 5,000.60 105.90 5,000.60 100.00% 0.00
94.43 1,930.15 20.44 1,930.15 100.00% 0.00
629.54 13,176.27 20.93 13,176.27 100.00% 0.00
15.74 9,242.69 587.21 9,242.69 100.00% 0.00
39.36 23,112.59 587.21 23,112.59 100.00% 0.00
0.00
1.28 1,997.00 1,560.16 1,997.00 100.00% 0.00
668.70 5,349.60 8.00 5,349.60 100.00% 0.00
37.77 24,961.44 660.88 24,961.44 100.00% 0.00
4.87 960.85 197.30 960.85 100.00% 0.00
39.99 10,074.68 251.93 10,074.68 100.00% 0.00
15.74 12,573.43 798.82 12,573.43 100.00% 0.00

39.36 31,441.56 798.82 31,441.56 100.00% 0.00
16.66 17,332.90 1,040.39 17,332.90 100.00% 0.00

6.07 6,315.17 1,040.39 6,315.17 100.00% 0.00
24.15 5,959.74 246.78 5,959.74 100.00% 0.00
208.71 19,620.83 94.01 19,620.83 100.00% 0.00
208.71 3,984.27 19.09 3,984.27 100.00% 0.00
316.03 23,983.52 75.89 23,983.52 100.00% 0.00

30.88 23,440.70 759.09 23,440.70 100.00% 0.00
402.87 32,866.13 81.58 32,866.13 100.00% 0.00

4.00 14,128.20 3,532.05 14,128.20 100.00% 0.00
425.52 40,458.44 95.08 40,458.44 100.00% 0.00

33.50 22,796.42 680.49 22,796.42 100.00% 0.00
4.00 54,796.04 13,699.01 54,796.04 100.00% 0.00
445.79 34,896.44 78.28 34,896.44 100.00% 0.00

36.41 30,224.67 830.12 30,224.67 100.00% 0.00
4.00 54,682.32 13,670.58 54,682.32 100.00% 0.00
445.79 46,923.86 105.26 46,923.86 100.00% 0.00
36.41 46,068.48 1,265.27 46,068.48 100.00% 0.00
4.00 69,720.24 17,430.06 69,720.24 100.00% 0.00
445.79 5,197.91 0.00 0.00 0.00% 11.66

36.41 4,555.62 0.00 0.00 0.00% 125.12
4.00 6,462.20 0.00 0.00 0.00% 1,615.55
494.75 66,608.19 0.00 0.00 0.00% 134.63

42.79 49,643.25 0.00 0.00 0.00% 1,160.16
4.00 84,549.00 0.00 0.00 0.00% 21,137.25
494.75 6,832.50 0.00 0.00 0.00% 13.81

42.79 5,931.12 0.00 0.00 0.00% 138.61
4.00 10,830.40 0.00 0.00 0.00% 2,707.60
467.40 29,282.61 0.00 0.00 0.00% 62.65

37.89 22,615.03 0.00 0.00 0.00% 596.86
4.00 16,227.60 0.00 0.00 0.00% 4,056.90
8.86 13,731.23 0.00 0.00 0.00% 1,549.80
11.95 745.68 0.00 0.00 0.00% 62.40
467.40 50,750.29 0.00 0.00 0.00% 108.58

37.89 42,229.92 0.00 0.00 0.00% 1,114.54
4.00 29,092.40 0.00 0.00 0.00% 7,273.10
445.79 4,747.66 0.00 0.00 0.00% 0.00

36.41 3,126.89 0.00 0.00 0.00% 0.00
4.00 3,657.92 0.00 0.00 0.00% 0.00
22.59 1,227.99 0.00 0.00 0.00% 0.00

84.34 4,006.15 0.00 0.00 0.00% 0.00
7,267.95 29,071.80 0.00 0.00 0.00% 0.00
5,752.28 17,256.84 0.00 0.00 0.00% 0.00
4,931.42 4,931.42 0.00 0.00 0.00% 0.00
840.41 14,471.86 0.00 0.00 0.00% 0.00
686.05 23,627.56 0.00 0.00 0.00% 0.00

39.95 20,259.44 0.00 0.00 0.00% 0.00
50.56 96,450.78 0.00 0.00 0.00% 0.00

75.78 5,689.56 0.00 0.00 0.00% 0.00
4,640.00 4,640.00 1.00 4,640.00 100.00% 0.00

928.00 1,856.00 2.00 1,856.00 100.00% 0.00
668.16 668.16 1.00 668.16 100.00% 0.00

185.60 1,299.20 7.00 1,299.20 100.00% 0.00
162.40 2,923.20 18.00 2,923.20 100.00% 0.00
185.60 1,299.20 7.00 1,299.20 100.00% 0.00
3,712.00 3,712.00 1.00 3,712.00 100.00% 0.00
268.00 12,596.00 47.00 12,596.00 100.00% 0.00

2,950.00 2,950.00 1.00 2,950.00 100.00% 0.00
504.80 504.80 1.00 504.80 100.00% 0.00
1,531.20 1,531.20 1.00 1,531.20 100.00% 0.00
603.20 603.20 1.00 603.20 100.00% 0.00
1,073.67 1,073.67 1.00 1,073.67 100.00% 0.00

0.24 1,180.83 4,920.11 1,180.83 100.00% 0.00
649.60 1,948.80 3.00 1,948.80 100.00% 0.00

649.60 1,299.20 2.00 1,299.20 100.00% 0.00
23.20 1,392.00 60.00 1,392.00 100.00% 0.00
27.84 2,505.60 90.00 2,505.60 100.00% 0.00
78.15 1,172.25 15.00 1,172.25 100.00% 0.00
1,466,326.17 792,515.32
8.50% 124,637.72 67,363.80
20.50% 300,596.86 162,465.64
10.00% 146,632.62 79,251.53
2,038,193.37 1,101,596.29
0.85860 1,750,000.00 945,834.45
18.00% 315,000.00 170,250.20
2,065,000 1,116,084.65
54.05
L MES 04
ORES AGROPECUARIO DE HUARCACHAPI - DISTRITO DE KUNTURKANKI - PROVINCIA DE CANAS - CUSCO "
AVANCES
0.00 0.00% 56.00 3,963.68 100.00%

0.00 0.00% 1.00 2,387.34 100.00%
0.00 0.00% 345.00 3,284.40 100.00%
0.00 0.00% 8.00 1,600.72 100.00%

0.00 0.00% 8.00 1,969.44 100.00%
0.00 0.00% 1.00 9,674.05 100.00%
0.00 0.00% 4,920.11 2,312.45 100.00%
0.00 0.00% 111.40 1,763.46 100.00%

0.00 0.00% 903.00 14,294.49 100.00%
0.00 0.00% 421.50 18,090.78 100.00%

0.00 0.00% 105.90 5,000.60 100.00%
0.00 0.00% 20.44 1,930.15 100.00%
0.00 0.00% 20.93 13,176.27 100.00%
0.00 0.00% 587.21 9,242.69 100.00%
0.00 0.00% 587.21 23,112.59 100.00%
0.00 0.00% 1,560.16 1,997.00 100.00%

0.00 0.00% 8.00 5,349.60 100.00%
0.00 0.00% 660.88 24,961.44 100.00%
0.00 0.00% 197.30 960.85 100.00%
0.00 0.00% 251.93 10,074.68 100.00%
0.00 0.00% 798.82 12,573.43 100.00%

0.00 0.00% 798.82 31,441.56 100.00%
0.00 0.00% 1,040.39 17,332.90 100.00%

0.00 0.00% 1,040.39 6,315.17 100.00%
0.00 0.00% 246.78 5,959.74 100.00%
0.00 0.00% 94.01 19,620.83 100.00%
0.00 0.00% 19.09 3,984.27 100.00%
0.00 0.00% 75.89 23,983.52 100.00%

0.00 0.00% 759.09 23,440.70 100.00%
0.00 0.00% 81.58 32,866.13 100.00%

0.00 0.00% 3,532.05 14,128.20 100.00%
0.00 0.00% 95.08 40,458.44 100.00%

0.00 0.00% 680.49 22,796.42 100.00%
0.00 0.00% 13,699.01 54,796.04 100.00%
0.00 0.00% 78.28 34,896.44 100.00%

0.00 0.00% 830.12 30,224.67 100.00%
0.00 0.00% 13,670.58 54,682.32 100.00%
0.00 0.00% 105.26 46,923.86 100.00%
0.00 0.00% 1,265.27 46,068.48 100.00%
0.00 0.00% 17,430.06 69,720.24 100.00%
5,197.91 100.00% 11.66 5,197.91 100.00%

4,555.62 100.00% 125.12 4,555.62 100.00%
6,462.20 100.00% 1,615.55 6,462.20 100.00%
66,608.19 100.00% 134.63 66,608.19 100.00%

49,643.25 100.00% 1,160.16 49,643.25 100.00%
84,549.00 100.00% 21,137.25 84,549.00 100.00%
6,832.50 100.00% 13.81 6,832.50 100.00%

5,931.12 100.00% 138.61 5,931.12 100.00%
10,830.40 100.00% 2,707.60 10,830.40 100.00%
29,282.61 100.00% 62.65 29,282.61 100.00%

22,615.03 100.00% 596.86 22,615.03 100.00%
16,227.60 100.00% 4,056.90 16,227.60 100.00%
13,731.23 100.00% 1,549.80 13,731.23 100.00%
745.68 100.00% 62.40 745.68 100.00%
50,750.29 100.00% 108.58 50,750.29 100.00%

42,229.92 100.00% 1,114.54 42,229.92 100.00%
29,092.40 100.00% 7,273.10 29,092.40 100.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 1.00 4,640.00 100.00%

0.00 0.00% 2.00 1,856.00 100.00%
0.00 0.00% 1.00 668.16 100.00%

0.00 0.00% 7.00 1,299.20 100.00%
0.00 0.00% 18.00 2,923.20 100.00%
0.00 0.00% 7.00 1,299.20 100.00%
0.00 0.00% 1.00 3,712.00 100.00%
0.00 0.00% 47.00 12,596.00 100.00%

0.00 0.00% 1.00 2,950.00 100.00%
0.00 0.00% 1.00 504.80 100.00%
0.00 0.00% 1.00 1,531.20 100.00%
0.00 0.00% 1.00 603.20 100.00%
0.00 0.00% 1.00 1,073.67 100.00%

0.00 0.00% 4,920.11 1,180.83 100.00%
0.00 0.00% 3.00 1,948.80 100.00%

0.00 0.00% 2.00 1,299.20 100.00%
0.00 0.00% 60.00 1,392.00 100.00%
0.00 0.00% 90.00 2,505.60 100.00%
0.00 0.00% 15.00 1,172.25 100.00%
445,284.94 1,237,800.27
37,849.22 105,213.02
91,283.41 253,749.05
44,528.49 123,780.03
618,946.06 1,720,542.37
531,429.27 1,477,263.73
95,657.27 265,907.47
627,086.54 1,743,171.20
30.37 84.42
1,237,800.27
NAS - CUSCO "
SALDO DE OBRA
METRADO MONTO %
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
10.65 4,747.66 100.00%

85.88 3,126.89 100.00%
914.48 3,657.92 100.00%
54.36 1,227.99 100.00%

47.50 4,006.15 100.00%
4.00 29,071.80 100.00%
3.00 17,256.84 100.00%
1.00 4,931.42 100.00%
17.22 14,471.86 100.00%
34.44 23,627.56 100.00%

507.12 20,259.44 100.00%
1,907.65 96,450.78 100.00%

75.08 5,689.56 100.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
228,525.89
19,424.70
46,847.81
22,852.59
317,650.99
273,179.85
49,172.37
322,352.22
15.58

CONTRATISTA SENCICO
RESIDENTE ING.
PRESUPUESTO
Base
02.02 REMOCIONES
02.03 DEMOLICIONES
03.01 EXCAVACIONES
03.02 CORTES
03.03 RELLENOS
04.01 SOLADOS
05 CONCRETO ARMADO
05.01 ZAPATAS
05.03 PLACAS
05.04 COLUMNAS
05.05 COLUMNETAS
05.06 VIGAS
05.07 VIGUETAS
05.08.04 m 1,549.80
0.15
Losa m.
05.08.05 m 62.40
0.20 m.
05.09 LOSA MACI2A
05.10 ESCALERA
06.01.03 h=3.25m pza 4.00
m inc. armado
Armadura Howey con
montaje
06.01.04 h=2.90m pza 3.00
m inc. armado
Armadura Howey con
montaje
06.01.05 h=2.10m pza 1.00
m inc. armado
Armadura Howey con
montaje
06.01.06 h=2.10m m 17.22
m inc. armado
Armadura Howey con
colocación
06.01.07 h=2.10m m 34.44
06.02 COBERTURA
27.03.01 glb 1.00
27.04.01 glb 1.00
COSTO DIRECTO
UTILIDAD 10 %
SUB TOTAl
FR
I.G.V.
TOTAL PRESUPUESTO
COMPROBACION
COMPROBA
288,193.37

FRAESTRUCTURA NUEVA
PRESUPUESTO AVANCES
ON
70.78 3,963.68 56.00 3,963.68 100.00% 0.00

2,387.34 2,387.34 1.00 2,387.34 100.00% 0.00
9.52 3,284.40 345.00 3,284.40 100.00% 0.00
0.00
200.09 1,600.72 8.00 1,600.72 100.00% 0.00
246.18 1,969.44 8.00 1,969.44 100.00% 0.00
0.00
9,674.05 9,674.05 1.00 9,674.05 100.00% 0.00
0.00
0.00
0.47 2,312.45 4,920.11 2,312.45 100.00% 0.00
0.00
15.83 1,763.46 111.40 1,763.46 100.00% 0.00
15.83 14,294.49 903.00 14,294.49 100.00% 0.00
0.00
42.92 18,090.78 421.50 18,090.78 100.00% 0.00
47.22 5,000.60 105.90 5,000.60 100.00% 0.00
94.43 1,930.15 20.44 1,930.15 100.00% 0.00
629.54 13,176.27 20.93 13,176.27 100.00% 0.00
15.74 9,242.69 587.21 9,242.69 100.00% 0.00
39.36 23,112.59 587.21 23,112.59 100.00% 0.00
0.00
1.28 1,997.00 1,560.16 1,997.00 100.00% 0.00
668.70 5,349.60 8.00 5,349.60 100.00% 0.00
37.77 24,961.44 660.88 24,961.44 100.00% 0.00
4.87 960.85 197.30 960.85 100.00% 0.00
39.99 10,074.68 251.93 10,074.68 100.00% 0.00
15.74 12,573.43 798.82 12,573.43 100.00% 0.00

39.36 31,441.56 798.82 31,441.56 100.00% 0.00
16.66 17,332.90 1,040.39 17,332.90 100.00% 0.00

6.07 6,315.17 1,040.39 6,315.17 100.00% 0.00
24.15 5,959.74 246.78 5,959.74 100.00% 0.00
208.71 19,620.83 94.01 19,620.83 100.00% 0.00
208.71 3,984.27 19.09 3,984.27 100.00% 0.00
316.03 23,983.52 75.89 23,983.52 100.00% 0.00

30.88 23,440.70 759.09 23,440.70 100.00% 0.00
402.87 32,866.13 81.58 32,866.13 100.00% 0.00

4.00 14,128.20 3,532.05 14,128.20 100.00% 0.00
425.52 40,458.44 95.08 40,458.44 100.00% 0.00

33.50 22,796.42 680.49 22,796.42 100.00% 0.00
4.00 54,796.04 13,699.01 54,796.04 100.00% 0.00
445.79 34,896.44 78.28 34,896.44 100.00% 0.00

36.41 30,224.67 830.12 30,224.67 100.00% 0.00
4.00 54,682.32 13,670.58 54,682.32 100.00% 0.00
445.79 46,923.86 105.26 46,923.86 100.00% 0.00
36.41 46,068.48 1,265.27 46,068.48 100.00% 0.00
4.00 69,720.24 17,430.06 69,720.24 100.00% 0.00
445.79 5,197.91 11.66 5,197.91 100.00% 0.00

36.41 4,555.62 125.12 4,555.62 100.00% 0.00
4.00 6,462.20 1,615.55 6,462.20 100.00% 0.00
494.75 66,608.19 134.63 66,608.19 100.00% 0.00

42.79 49,643.25 1,160.16 49,643.25 100.00% 0.00
4.00 84,549.00 21,137.25 84,549.00 100.00% 0.00
494.75 6,832.50 13.81 6,832.50 100.00% 0.00

42.79 5,931.12 138.61 5,931.12 100.00% 0.00
4.00 10,830.40 2,707.60 10,830.40 100.00% 0.00
467.40 29,282.61 62.65 29,282.61 100.00% 0.00

37.89 22,615.03 596.86 22,615.03 100.00% 0.00
4.00 16,227.60 4,056.90 16,227.60 100.00% 0.00
8.86 13,731.23 1,549.80 13,731.23 100.00% 0.00
11.95 745.68 62.40 745.68 100.00% 0.00
467.40 50,750.29 108.58 50,750.29 100.00% 0.00

37.89 42,229.92 1,114.54 42,229.92 100.00% 0.00
4.00 29,092.40 7,273.10 29,092.40 100.00% 0.00
445.79 4,747.66 0.00 0.00 0.00% 10.65

36.41 3,126.89 0.00 0.00 0.00% 85.88
4.00 3,657.92 0.00 0.00 0.00% 914.48
22.59 1,227.99 0.00 0.00 0.00% 54.36

84.34 4,006.15 0.00 0.00 0.00% 47.50
7,267.95 29,071.80 0.00 0.00 0.00% 4.00
5,752.28 17,256.84 0.00 0.00 0.00% 3.00
4,931.42 4,931.42 0.00 0.00 0.00% 1.00
840.41 14,471.86 0.00 0.00 0.00% 17.22
686.05 23,627.56 0.00 0.00 0.00% 34.44

39.95 20,259.44 0.00 0.00 0.00% 507.12
50.56 96,450.78 0.00 0.00 0.00% 1,907.65

75.78 5,689.56 0.00 0.00 0.00% 75.08
4,640.00 4,640.00 1.00 4,640.00 100.00% 0.00

928.00 1,856.00 2.00 1,856.00 100.00% 0.00
668.16 668.16 1.00 668.16 100.00% 0.00

185.60 1,299.20 7.00 1,299.20 100.00% 0.00
162.40 2,923.20 18.00 2,923.20 100.00% 0.00
185.60 1,299.20 7.00 1,299.20 100.00% 0.00
3,712.00 3,712.00 1.00 3,712.00 100.00% 0.00
268.00 12,596.00 47.00 12,596.00 100.00% 0.00

2,950.00 2,950.00 1.00 2,950.00 100.00% 0.00
504.80 504.80 1.00 504.80 100.00% 0.00
1,531.20 1,531.20 1.00 1,531.20 100.00% 0.00
603.20 603.20 1.00 603.20 100.00% 0.00
1,073.67 1,073.67 1.00 1,073.67 100.00% 0.00

0.24 1,180.83 4,920.11 1,180.83 100.00% 0.00
649.60 1,948.80 3.00 1,948.80 100.00% 0.00

649.60 1,299.20 2.00 1,299.20 100.00% 0.00
23.20 1,392.00 60.00 1,392.00 100.00% 0.00
27.84 2,505.60 90.00 2,505.60 100.00% 0.00
78.15 1,172.25 15.00 1,172.25 100.00% 0.00
1,466,326.17 1,237,800.27
8.50% 124,637.72 105,213.02
20.50% 300,596.86 253,749.05
10.00% 146,632.62 123,780.03
2,038,193.37 1,720,542.37
0.85860 1,750,000.00 1,477,263.73
18.00% 315,000.00 265,907.47
2,065,000 1,743,171.20
84.42
COMPROBACION AVANCES REALES 1,237,800.27
L MES 05
ORES AGROPECUARIO DE HUARCACHAPI - DISTRITO DE KUNTURKANKI - PROVINCIA DE CANAS - CUSCO "
AVANCES
0.00 0.00% 56.00 3,963.68 100.00%

0.00 0.00% 1.00 2,387.34 100.00%
0.00 0.00% 345.00 3,284.40 100.00%
0.00 0.00% 8.00 1,600.72 100.00%

0.00 0.00% 8.00 1,969.44 100.00%
0.00 0.00% 1.00 9,674.05 100.00%
0.00 0.00% 4,920.11 2,312.45 100.00%
0.00 0.00% 111.40 1,763.46 100.00%

0.00 0.00% 903.00 14,294.49 100.00%
0.00 0.00% 421.50 18,090.78 100.00%

0.00 0.00% 105.90 5,000.60 100.00%
0.00 0.00% 20.44 1,930.15 100.00%
0.00 0.00% 20.93 13,176.27 100.00%
0.00 0.00% 587.21 9,242.69 100.00%
0.00 0.00% 587.21 23,112.59 100.00%
0.00 0.00% 1,560.16 1,997.00 100.00%

0.00 0.00% 8.00 5,349.60 100.00%
0.00 0.00% 660.88 24,961.44 100.00%
0.00 0.00% 197.30 960.85 100.00%
0.00 0.00% 251.93 10,074.68 100.00%
0.00 0.00% 798.82 12,573.43 100.00%

0.00 0.00% 798.82 31,441.56 100.00%
0.00 0.00% 1,040.39 17,332.90 100.00%

0.00 0.00% 1,040.39 6,315.17 100.00%
0.00 0.00% 246.78 5,959.74 100.00%
0.00 0.00% 94.01 19,620.83 100.00%
0.00 0.00% 19.09 3,984.27 100.00%
0.00 0.00% 75.89 23,983.52 100.00%

0.00 0.00% 759.09 23,440.70 100.00%
0.00 0.00% 81.58 32,866.13 100.00%

0.00 0.00% 3,532.05 14,128.20 100.00%
0.00 0.00% 95.08 40,458.44 100.00%

0.00 0.00% 680.49 22,796.42 100.00%
0.00 0.00% 13,699.01 54,796.04 100.00%
0.00 0.00% 78.28 34,896.44 100.00%

0.00 0.00% 830.12 30,224.67 100.00%
0.00 0.00% 13,670.58 54,682.32 100.00%
0.00 0.00% 105.26 46,923.86 100.00%
0.00 0.00% 1,265.27 46,068.48 100.00%
0.00 0.00% 17,430.06 69,720.24 100.00%
0.00 0.00% 11.66 5,197.91 100.00%

0.00 0.00% 125.12 4,555.62 100.00%
0.00 0.00% 1,615.55 6,462.20 100.00%
0.00 0.00% 134.63 66,608.19 100.00%

0.00 0.00% 1,160.16 49,643.25 100.00%
0.00 0.00% 21,137.25 84,549.00 100.00%
0.00 0.00% 13.81 6,832.50 100.00%

0.00 0.00% 138.61 5,931.12 100.00%
0.00 0.00% 2,707.60 10,830.40 100.00%
0.00 0.00% 62.65 29,282.61 100.00%

0.00 0.00% 596.86 22,615.03 100.00%
0.00 0.00% 4,056.90 16,227.60 100.00%
0.00 0.00% 1,549.80 13,731.23 100.00%
0.00 0.00% 62.40 745.68 100.00%
0.00 0.00% 108.58 50,750.29 100.00%

0.00 0.00% 1,114.54 42,229.92 100.00%
0.00 0.00% 7,273.10 29,092.40 100.00%
4,747.66 100.00% 10.65 4,747.66 100.00%

3,126.89 100.00% 85.88 3,126.89 100.00%
3,657.92 100.00% 914.48 3,657.92 100.00%
1,227.99 100.00% 54.36 1,227.99 100.00%

4,006.15 100.00% 47.50 4,006.15 100.00%
29,071.80 100.00% 4.00 29,071.80 100.00%
17,256.84 100.00% 3.00 17,256.84 100.00%
4,931.42 100.00% 1.00 4,931.42 100.00%
14,471.86 100.00% 17.22 14,471.86 100.00%
23,627.56 100.00% 34.44 23,627.56 100.00%

20,259.44 100.00% 507.12 20,259.44 100.00%
96,450.78 100.00% 1,907.65 96,450.78 100.00%

5,689.56 100.00% 75.08 5,689.56 100.00%
0.00 0.00% 1.00 4,640.00 100.00%

0.00 0.00% 2.00 1,856.00 100.00%
0.00 0.00% 1.00 668.16 100.00%

0.00 0.00% 7.00 1,299.20 100.00%
0.00 0.00% 18.00 2,923.20 100.00%
0.00 0.00% 7.00 1,299.20 100.00%
0.00 0.00% 1.00 3,712.00 100.00%
0.00 0.00% 47.00 12,596.00 100.00%

0.00 0.00% 1.00 2,950.00 100.00%
0.00 0.00% 1.00 504.80 100.00%
0.00 0.00% 1.00 1,531.20 100.00%
0.00 0.00% 1.00 603.20 100.00%
0.00 0.00% 1.00 1,073.67 100.00%

0.00 0.00% 4,920.11 1,180.83 100.00%
0.00 0.00% 3.00 1,948.80 100.00%

0.00 0.00% 2.00 1,299.20 100.00%
0.00 0.00% 60.00 1,392.00 100.00%
0.00 0.00% 90.00 2,505.60 100.00%
0.00 0.00% 15.00 1,172.25 100.00%
228,525.89 1,466,326.16
19,424.70 124,637.72
46,847.81 300,596.86
22,852.59 146,632.62
317,650.99 2,038,193.36
272,736.26 1,749,999.99
49,092.53 315,000.00
321,828.78 2,064,999.99
15.58 100.00
1,466,326.16
NAS - CUSCO "
SALDO DE OBRA
METRADO MONTO %
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%

0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00 0.00 0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

CONTRATISTA SENCICO
RESIDENTE ING.
PERIODO DEL 01 AL 31 ENERO 2013
PRESUPUESTO
Base
02.02 REMOCIONES
02.03 DEMOLICIONES
03.01 EXCAVACIONES
03.02 CORTES
03.03 RELLENOS
04.01 SOLADOS
05 CONCRETO ARMADO
05.01 ZAPATAS
05.03 PLACAS
05.04 COLUMNAS
05.05 COLUMNETAS
05.06 VIGAS
05.07 VIGUETAS
05.08.04 m 1,549.80
0.15
Losa m.
05.08.05 m 62.40
0.20 m.
05.09 LOSA MACI2A
05.10 ESCALERA
06.01.03 h=3.25m pza 4.00
m inc. armado
Armadura Howey con
montaje
06.01.04 h=2.90m pza 3.00
m inc. armado
Armadura Howey con
montaje
06.01.05 h=2.10m pza 1.00
m inc. armado
Armadura Howey con
montaje
06.01.06 h=2.10m m 17.22
m inc. armado
Armadura Howey con
colocación
06.01.07 h=2.10m m 34.44
06.02 COBERTURA
27.03.01 glb 1.00
27.04.01 glb 1.00
COSTO DIRECTO
UTILIDAD 10 %
SUB TOTAl
FR
I.G.V.
TOTAL PRESUPUESTO
COMPROBACIO
COMPROB
288,193.37
VALORIZACIÓN DEL MES OCTUBRE

FRAESTRUCTURA NUEVA
1 AL 31 ENERO 2013
PRESUPUESTO AVANCES
S/. S/. METRADO MONTO % METRADO MONTO
ON
70.78 3,963.68
2,387.34 2,387.34
9.52 3,284.40
200.09 1,600.72
246.18 1,969.44
9,674.05 9,674.05
0.47 2,312.45
15.83 1,763.46
15.83 14,294.49
42.92 18,090.78
47.22 5,000.60
94.43 1,930.15
629.54 13,176.27
15.74 9,242.69
39.36 23,112.59
1.28 1,997.00
668.70 5,349.60
37.77 24,961.44
4.87 960.85
39.99 10,074.68
15.74 12,573.43
39.36 31,441.56
16.66 17,332.90
6.07 6,315.17
24.15 5,959.74
208.71 19,620.83
208.71 3,984.27
316.03 23,983.52
30.88 23,440.70
402.87 32,866.13
4.00 14,128.20
425.52 40,458.44
33.50 22,796.42
4.00 54,796.04
445.79 34,896.44
36.41 30,224.67
4.00 54,682.32
445.79 46,923.86
36.41 46,068.48
4.00 69,720.24
445.79 5,197.91
36.41 4,555.62
4.00 6,462.20
494.75 66,608.19
42.79 49,643.25
4.00 84,549.00
494.75 6,832.50
42.79 5,931.12
4.00 10,830.40
467.40 29,282.61
37.89 22,615.03
4.00 16,227.60
8.86 13,731.23
11.95 745.68
467.40 50,750.29
37.89 42,229.92
4.00 29,092.40
445.79 4,747.66
36.41 3,126.89
4.00 3,657.92
22.59 1,227.99
84.34 4,006.15
7,267.95 29,071.80
5,752.28 17,256.84
4,931.42 4,931.42
840.41 14,471.86
686.05 23,627.56
39.95 20,259.44
50.56 96,450.78
75.78 5,689.56
4,640.00 4,640.00
928.00 1,856.00
668.16 668.16
185.60 1,299.20
162.40 2,923.20
185.60 1,299.20
3,712.00 3,712.00
268.00 12,596.00
2,950.00 2,950.00
504.80 504.80
1,531.20 1,531.20
603.20 603.20
1,073.67 1,073.67
0.24 1,180.83
649.60 1,948.80
649.60 1,299.20
23.20 1,392.00
27.84 2,505.60
78.15 1,172.25
1,466,326.17 0.00 0.00
8.50% 124,637.72 0.00 0.00
20.50% 300,596.86 0.00 0.00
10.00% 146,632.62 0.00 0.00
2,038,193.37 0.00 0.00
1,750,000.00 0.86 0.00 0.00
18.00% 366,874.81 0.00 0.00
2,405,068 0.00 0.00
0.00 0.00
COMPROBACION AVANCES REALES 0.00 0.00
PECUARIO DE HUARCACHAPI - DISTRITO DE KUNTURKANKI - PROVINCIA DE CANAS - CUSCO "
VANCES
SALDO DE OBRA
ACTUAL ACUMULADO ACTUAL
% METRADO MONTO % METRADO MONTO %
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 100.00

Rne Ilustrado

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Rne Ilustrado

Enviado por

Direitos autorais:

Formatos disponíveis

1.

OBRA "MEJORAMIENTO DE LA PRESTACION D

VALORIZACIÓN DEL MES 01

RAMIENTO DE LA PRESTACION DE SERVICIOS EDUCATIVOS EN LA I.E. SECUNDRIA DE MENORES AGROPECUARIO DE HUARCA

O HERBERT ARNALDO LEIVA RIOS

70.78 3,963.68 0.00 0.00 0.00% 56.00

37.77 24,961.44 0.00 0.00 0.00% 0.00

4.87 960.85 0.00 0.00 0.00% 0.00

39.99 10,074.68 0.00 0.00 0.00% 0.00

15.74 12,573.43 0.00 0.00 0.00% 0.00

16.66 17,332.90 0.00 0.00 0.00% 0.00

24.15 5,959.74 0.00 0.00 0.00% 0.00

208.71 19,620.83 0.00 0.00 0.00% 0.00

208.71 3,984.27 0.00 0.00 0.00% 0.00

316.03 23,983.52 0.00 0.00 0.00% 0.00

402.87 32,866.13 0.00 0.00 0.00% 0.00

425.52 40,458.44 0.00 0.00 0.00% 0.00

445.79 34,896.44 0.00 0.00 0.00% 0.00

445.79 5,197.91 0.00 0.00 0.00% 0.00

494.75 66,608.19 0.00 0.00 0.00% 0.00

494.75 6,832.50 0.00 0.00 0.00% 0.00

467.40 29,282.61 0.00 0.00 0.00% 0.00

467.40 50,750.29 0.00 0.00 0.00% 0.00

445.79 4,747.66 0.00 0.00 0.00% 0.00

22.59 1,227.99 0.00 0.00 0.00% 0.00

7,267.95 29,071.80 0.00 0.00 0.00% 0.00

5,752.28 17,256.84 0.00 0.00 0.00% 0.00

4,931.42 4,931.42 0.00 0.00 0.00% 0.00

840.41 14,471.86 0.00 0.00 0.00% 0.00

686.05 23,627.56 0.00 0.00 0.00% 0.00

50.56 96,450.78 0.00 0.00 0.00% 0.00

4,640.00 4,640.00 0.00 0.00 0.00% 1.00

668.16 668.16 0.00 0.00 0.00% 1.00

3,712.00 3,712.00 0.00 0.00 0.00% 1.00

268.00 12,596.00 0.00 0.00 0.00% 47.00

603.20 603.20 0.00 0.00 0.00% 1.00

1,073.67 1,073.67 0.00 0.00 0.00% 1.00

649.60 1,948.80 0.00 0.00 0.00% 0.00

NORES AGROPECUARIO DE HUARCACHAPI - DISTRITO DE KUNTURKANKI - PROVINCIA DE CANAS - CUSCO "

3,963.68 100.00% 56.00 3,963.68 100.00%

1,600.72 100.00% 8.00 1,600.72 100.00%

9,674.05 100.00% 1.00 9,674.05 100.00%

2,312.45 100.00% 4,920.11 2,312.45 100.00%

1,763.46 100.00% 111.40 1,763.46 100.00%

18,090.78 100.00% 421.50 18,090.78 100.00%

1,997.00 100.00% 1,560.16 1,997.00 100.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%

0.00 0.00% 0.00 0.00 0.00%