Presupuesto Total IE 1245 JCM
Presupuesto Total IE 1245 JCM
Presupuesto Total IE 1245 JCM
Costo Total
Metrado Precio (S/) Parcial (S/)
1,305,659.87
1,096,424.52
306,505.52
1.00 44,000.00 44,000.00
1.00 1,112.55 1,112.55
1.00 22,000.00 22,000.00
161.45 61.15 9,872.67
1.00 33,340.30 33,340.30
1.00 180,180.00 180,180.00
1.00 16,000.00 16,000.00
352,220.00
1.00 8,800.00 8,800.00
1.00 8,800.00 8,800.00
1.00 334,620.00 334,620.00
3,335.58
91.65 6.06 555.40
27.48 4.23 116.24
384.23 3.84 1,475.44
230.47 3.98 917.27
22.36 12.13 271.23
187,923.05
170.61 57.06 9,735.01
102.42 65.22 6,679.83
18.86 31.12 586.92
119.23 76.42 9,111.56
1,293.25 15.97 20,653.20
1,100.75 7.29 8,024.47
2,266.25 6.83 15,478.49
1,761.83 11.70 20,613.41
591.93 14.64 8,665.86
25.99 83.13 2,160.55
2,011.52 18.27 36,750.47
2,011.52 24.59 49,463.28
1.00 10,000.00 10,000.00
206,877.31
13.00 10,050.00 130,650.00
1.00 76,227.31 76,227.31
29,563.06
7,533.26 2.12 15,970.51
6,411.58 2.12 13,592.55
209,235.35
1.00 22,000.00 22,000.00
90.00 1,172.36 105,512.40
1.00 37,000.00 37,000.00
1.00 10,500.00 10,500.00
1.00 30,000.00 30,000.00
1.00 4,222.95 4,222.95
7,332,117.80
1,050,010.72
328,099.73
6,537.28 46.98 307,121.41
93.03 54.82 5,099.90
1,043.26 15.22 15,878.42
38,205.13
3,673.57 10.40 38,205.13
150,006.61
4,175.51 21.02 87,769.22
1,027.14 60.27 61,905.73
27.23 12.18 331.66
464,738.82
9,951.67 20.56 204,606.34
5,901.21 23.03 135,904.87
4,050.46 30.67 124,227.61
68,960.43
3,015.34 6.23 18,785.57
1,912.09 25.89 49,504.01
34.58 19.40 670.85
217,918.24
164,831.11
188.27 196.50 36,995.06
441.56 172.40 76,124.94
520.33 47.03 24,471.12
118.86 225.26 26,774.40
18.06 25.78 465.59
7,151.97
21.35 203.12 4,336.61
72.30 38.94 2,815.36
10,319.36
211.94 48.69 10,319.36
35,455.93
1,058.07 33.51 35,455.93
159.87
0.21 311.90 65.50
1.41 66.93 94.37
5,684,758.73
639,432.47
912.94 326.77 298,321.40
9.22 326.77 3,012.82
981.26 77.85 76,391.09
45,753.00 5.72 261,707.16
485,163.65
717.04 322.09 230,951.41
325.32 66.50 21,633.78
40,660.57 5.72 232,578.46
224,499.89
71.36 351.47 25,080.90
534.00 71.95 38,421.30
28,146.45 5.72 160,997.69
83,278.24
60.61 349.07 21,157.13
871.34 48.84 42,556.25
3,420.43 5.72 19,564.86
1,529,896.82
198.16 514.28 101,909.72
275.08 574.17 157,942.68
4,008.42 93.31 374,025.67
74,441.84 5.72 425,807.32
276.22 475.32 131,292.89
1,544.73 64.61 99,805.01
26.88 84.49 2,271.09
214.56 64.61 13,862.72
14,131.23 5.72 80,830.64
92.96 475.32 44,185.75
0.86 448.70 385.88
760.20 64.61 49,116.52
8,472.19 5.72 48,460.93
711,670.22
49.26 504.61 24,857.09
154.54 539.08 83,309.42
127.40 574.17 73,149.26
461.40 76.62 35,352.47
2,375.46 83.66 198,730.98
51,795.63 5.72 296,271.00
3,337.44
1.88 373.61 702.39
14.90 48.84 727.72
333.45 5.72 1,907.33
1,030,294.56
2.92 366.82 1,071.11
0.91 387.85 352.94
0.22 405.40 89.19
210.60 401.29 84,511.67
310.09 418.84 129,878.10
52.05 89.52 4,659.52
3,992.04 93.90 374,852.56
76,027.88 5.72 434,879.47
82,295.54
21.41 394.98 8,456.52
11.54 375.68 4,335.35
15.54 408.42 6,346.85
30.96 425.97 13,188.03
162.01 71.40 11,567.51
232.47 75.11 17,460.82
3,660.92 5.72 20,940.46
524,354.64
104.18 375.74 39,144.59
206.51 389.77 80,491.40
3,670.59 55.59 204,048.10
18,328.22 5.72 104,837.42
29,669.70 3.23 95,833.13
38,210.81
28.09 594.84 16,709.06
147.16 70.52 10,377.72
1,944.76 5.72 11,124.03
53,580.36
62.49 365.60 22,846.34
25.95 365.60 9,487.32
78.82 50.26 3,961.49
3,021.89 5.72 17,285.21
51,263.56
13.65 484.69 6,616.02
25.02 497.30 12,442.45
163.34 107.71 17,593.35
2,554.50 5.72 14,611.74
44,609.16
19.11 504.61 9,643.10
290.17 75.55 21,922.34
2,280.37 5.72 13,043.72
9,095.36
3.85 515.54 1,984.83
54.64 93.31 5,098.46
351.76 5.72 2,012.07
1,414.83
0.58 504.61 292.67
8.95 75.55 676.17
77.97 5.72 445.99
1,750.51
1.14 373.95 426.30
14.18 79.61 1,128.87
34.15 5.72 195.34
8,761.37
5.68 346.86 1,970.16
95.49 48.69 4,649.41
374.44 5.72 2,141.80
15,058.09
25.91 348.91 9,040.26
58.09 43.24 2,511.81
612.94 5.72 3,506.02
100,905.83
59.06 348.91 20,606.62
1,281.16 43.24 55,397.36
4,353.47 5.72 24,901.85
19,469.99
32.67 394.98 12,904.00
11.71 71.40 836.09
1,001.73 5.72 5,729.90
14,873.12
4.89 373.61 1,826.95
43.25 48.84 2,112.33
1,911.51 5.72 10,933.84
11,542.27
24.00 104.09 2,498.16
6.00 204.30 1,225.80
676.91 11.55 7,818.31
379,430.11
3.00 4,404.66 13,213.98
55.15 67.39 3,716.56
123.96 77.48 9,604.42
4.85 114.23 554.02
25.00 362.18 9,054.50
6.00 374.60 2,247.60
28.00 370.46 10,372.88
4.00 359.36 1,437.44
12.00 332.65 3,991.80
67.28 102.16 6,873.32
2.42 53.21 128.77
91.37 177.46 16,214.52
12.42 193.52 2,403.52
316.59 242.68 76,830.06
196.88 121.59 23,938.64
85.00 228.44 19,417.40
175.20 126.09 22,090.97
47.76 172.00 8,214.72
684.00 82.06 56,129.04
54.36 152.45 8,287.18
22.60 323.69 7,315.39
640.95 67.39 43,193.62
26.40 119.59 3,157.18
770.96 30.59 23,583.67
232.80 32.04 7,458.91
4,028,697.44
304,706.70
325.99 65.15 21,238.25
2,242.28 76.38 171,265.35
897.76 86.54 77,692.15
5,342.93 5.72 30,561.56
9.66 408.84 3,949.39
348,495.65
445.81 25.70 11,457.32
4,533.27 27.26 123,576.94
123.14 36.03 4,436.73
4.20 28.41 119.32
103.56 27.26 2,823.05
323.25 47.74 15,431.96
23.52 42.75 1,005.48
248.70 30.10 7,485.87
1,066.65 60.69 64,734.99
1,252.70 17.09 21,408.64
7,334.21 8.81 64,614.39
123.12 41.06 5,055.31
12.53 35.38 443.31
5.47 73.85 403.96
6.28 56.93 357.52
175.13 79.12 13,856.29
4.67 68.35 319.19
81.79 35.38 2,893.73
41.56 34.88 1,449.61
293.40 22.57 6,622.04
182,190.96
3,678.70 47.72 175,547.56
26.41 42.84 1,131.40
53.29 47.74 2,544.06
78.60 37.76 2,967.94
877,392.26
112,263.56
3,083.26 29.82 91,942.81
7.45 63.91 476.13
967.14 19.99 19,333.13
12.21 22.41 273.63
11.22 21.20 237.86
519,021.56
3,861.52 89.30 344,833.74
16.56 119.87 1,985.05
0.80 38.55 30.84
1,384.19 32.96 45,622.90
36.67 35.68 1,308.39
24.60 62.81 1,545.13
787.79 5.98 4,710.98
1,058.21 111.81 118,318.46
34.80 19.14 666.07
70,045.57
447.93 43.87 19,650.69
72.90 49.18 3,585.22
402.69 16.38 6,596.06
570.23 50.09 28,562.82
30.90 62.69 1,937.12
294.80 32.95 9,713.66
176,061.57
1,058.21 81.66 86,413.43
158.66 69.38 11,007.83
645.25 69.38 44,767.45
138.80 97.36 13,513.57
192.45 105.79 20,359.29
127,949.87
61,411.33
3.74 68.35 255.63
550.38 60.49 33,292.49
58.18 67.69 3,938.20
568.29 42.10 23,925.01
66,538.54
333.20 27.45 9,146.34
1,696.23 33.12 56,179.14
21.06 11.82 248.93
73.04 13.20 964.13
689,131.37
15.14 52.19 790.16
790.04 6.58 5,198.46
438.80 16.02 7,029.58
57.50 33.53 1,927.98
237.47 313.00 74,328.11
448.59 6.58 2,951.72
393.16 19.66 7,729.53
2.40 44.68 107.23
1,465.91 103.33 151,472.48
278.67 107.76 30,029.48
1,119.10 354.32 396,519.51
18.40 67.71 1,245.86
5.43 123.05 668.16
279.30 32.70 9,133.11
78,298.02
73,853.93
2.10 612.34 1,285.91
78.54 354.36 27,831.43
29.40 361.06 10,615.16
59.22 364.90 21,609.38
59.67 190.28 11,354.01
2.52 459.54 1,158.04
4,444.09
0.71 516.58 366.77
2.09 71.85 150.17
0.88 285.37 251.13
5.47 131.81 721.00
5.66 75.23 425.80
13.77 151.60 2,087.53
3.00 147.23 441.69
895,529.28
45,359.25
2.10 591.13 1,241.37
1.80 118.39 213.10
46.98 202.95 9,534.59
3.00 202.95 608.85
312.61 64.76 20,244.62
2.08 59.86 124.51
2.26 59.86 135.28
31.14 159.64 4,971.19
18.60 445.47 8,285.74
660,973.72
252.43 565.66 142,789.55
917.41 496.58 455,567.46
18.92 492.88 9,325.29
2.40 492.88 1,182.91
6.40 496.58 3,178.11
11.47 496.00 5,689.12
53.58 496.00 26,575.68
8.40 496.00 4,166.40
25.20 496.00 12,499.20
188,699.87
18.00 333.58 6,004.44
13.00 307.65 3,999.45
19.00 203.92 3,874.48
21.00 307.65 6,460.65
16.00 202.14 3,234.24
8.05 88.68 713.87
18.36 88.68 1,628.16
18.44 59.64 1,099.76
708.40 111.61 79,064.52
337.00 111.61 37,612.57
104.98 111.61 11,716.82
15.96 111.61 1,781.30
140.97 223.52 31,509.61
496.44
2.00 248.22 496.44
12,037.86
2,075.36
51.00 6.65 339.15
90.10 7.08 637.91
138.00 7.51 1,036.38
8.00 7.74 61.92
9,040.71
20.00 109.62 2,192.40
21.00 69.59 1,461.39
64.00 69.96 4,477.44
13.00 69.96 909.48
155.68
28.00 5.56 155.68
766.11
18.00 7.08 127.44
61.00 10.47 638.67
2,206.04
16.00 96.94 1,551.04
5.04 129.96 655.00
247,677.97
241,136.46
11,039.19 11.77 129,931.27
3,673.01 12.75 46,830.88
2,079.88 12.40 25,790.51
123.14 26.77 3,296.46
2,486.95 12.40 30,838.18
27.82 11.78 327.72
323.25 12.75 4,121.44
6,541.51
35.91 13.80 495.56
14.12 24.91 351.73
227.86 24.99 5,694.22
179,341.39
1.00 30,000.00 30,000.00
436.83 23.00 10,047.09
92.47 29.23 2,702.90
37.24 38.05 1,416.98
1,111.09 7.10 7,888.74
295.06 4.94 1,457.60
2,920.42 16.88 49,296.69
14.40 74.30 1,069.92
153.65 46.94 7,212.33
110.76 35.56 3,938.63
23.00 2,296.65 52,822.95
13.00 36.36 472.68
10.80 41.06 443.45
60.00 43.66 2,619.60
35.96 221.13 7,951.83
83,740.07
1.00 1,482.61 1,482.61
11.79 654.31 7,714.31
7.04 76.66 539.69
32.88 9.65 317.29
628.13 20.95 13,159.32
223.00 28.43 6,339.89
2.00 11,345.00 22,690.00
2.00 8,454.00 16,908.00
1.00 8,277.18 8,277.18
22.00 2.60 57.20
599.58 2.60 1,558.91
1.00 4,695.67 4,695.67
423,881.89
68,533.55
68,533.55
30.00 896.53 26,895.90
15.00 819.58 12,293.70
1.00 407.63 407.63
1.00 450.13 450.13
1.00 778.48 778.48
12.00 628.90 7,546.80
36.00 204.07 7,346.52
7.00 38.90 272.30
8.00 179.54 1,436.32
2.00 331.23 662.46
28.00 61.52 1,722.56
30.00 97.84 2,935.20
17.00 197.93 3,364.81
30.00 33.81 1,014.30
2.00 508.94 1,017.88
2.00 194.28 388.56
67,409.35
9,488.04
68.00 73.25 4,981.00
17.00 88.42 1,503.14
30.00 100.13 3,003.90
8,448.65
155.12 14.44 2,239.93
60.94 15.37 936.65
40.17 17.65 709.00
71.40 19.93 1,423.00
100.25 21.76 2,181.44
37.07 25.86 958.63
8,822.08
85.45 14.40 1,230.48
158.00 15.37 2,428.46
33.20 17.65 585.98
16.80 19.93 334.82
45.70 21.33 974.78
114.05 24.96 2,846.69
16.30 25.82 420.87
13,531.37
469.50 2.12 995.34
140.85 59.79 8,421.42
234.75 2.42 568.10
4.22 63.49 267.93
117.38 21.02 2,467.33
29.34 27.65 811.25
19,845.60
5.00 102.49 512.45
7.00 102.49 717.43
4.00 117.44 469.76
12.00 132.64 1,591.68
8.00 165.43 1,323.44
24.00 228.81 5,491.44
2.00 244.57 489.14
1.00 125.34 125.34
27.00 337.96 9,124.92
7,273.61
4.00 15.33 61.32
8.00 20.44 163.52
61.00 78.20 4,770.20
32.00 47.60 1,523.20
2.00 86.52 173.04
1.00 95.23 95.23
1.00 487.10 487.10
4,734.33
1,008.28
10.00 76.45 764.50
2.00 121.89 243.78
1,225.61
13.05 17.67 230.59
3.30 22.26 73.46
25.20 36.57 921.56
265.28
2.00 132.64 265.28
2,235.16
2.00 1,024.05 2,048.10
2.00 78.20 156.40
2.00 15.33 30.66
136,301.64
39,181.03
67.00 100.44 6,729.48
38.00 102.91 3,910.58
77.00 115.02 8,856.54
63.00 112.73 7,101.99
18.00 122.11 2,197.98
103.00 100.82 10,384.46
21,580.85
108.05 16.10 1,739.61
33.75 19.03 642.26
84.05 24.39 2,049.98
106.80 20.08 2,144.54
38.00 29.15 1,107.70
59.57 40.51 2,413.18
306.55 21.66 6,639.87
89.31 24.06 2,148.80
32.23 42.62 1,373.64
42.80 25.64 1,097.39
6.55 34.18 223.88
10,884.11
5.80 19.03 110.37
80.89 24.39 1,972.91
213.25 41.27 8,800.83
21,912.79
327.57 2.12 694.45
237.95 59.79 14,227.03
196.54 2.42 475.63
19.65 63.49 1,247.58
218.29 21.02 4,588.46
24.58 27.65 679.64
6,252.90
76.00 24.01 1,824.76
19.00 32.48 617.12
1.00 52.91 52.91
29.00 21.39 620.31
24.00 27.73 665.52
45.00 32.39 1,457.55
6.00 26.77 160.62
6.00 35.17 211.02
10.00 38.77 387.70
30.00 2.74 82.20
6.00 7.03 42.18
6.00 7.18 43.08
3.00 29.31 87.93
30,820.58
17.00 445.83 7,579.11
12.00 583.48 7,001.76
4.00 757.73 3,030.92
17.00 478.12 8,128.04
1.00 615.77 615.77
2.00 2,180.92 4,361.84
1.00 103.14 103.14
2,922.08
2.00 407.56 815.12
1.00 1,899.89 1,899.89
2.40 86.28 207.07
2,747.30
19.00 25.80 490.20
17.00 36.80 625.60
3.00 54.57 163.71
15.70 56.91 893.49
1.00 112.46 112.46
1.00 461.84 461.84
129,537.90
7,353.42
13.00 99.70 1,296.10
5.00 107.85 539.25
9.00 105.09 945.81
2.00 115.21 230.42
2.00 131.66 263.32
32.00 100.47 3,215.04
2.00 103.72 207.44
6.00 109.34 656.04
9,870.32
381.25 23.06 8,791.63
32.76 27.60 904.18
3.50 49.86 174.51
6,203.75
137.89 16.10 2,220.03
144.00 19.03 2,740.32
50.98 24.39 1,243.40
12,794.81
331.37 2.12 702.50
139.18 59.79 8,321.57
83.51 2.42 202.09
8.35 63.49 530.14
130.82 21.02 2,749.84
10.44 27.65 288.67
64,298.88
49.35 164.71 8,128.44
136.92 187.28 25,642.38
5.41 187.28 1,013.18
153.80 123.96 19,065.05
42.30 123.96 5,243.51
42.00 123.96 5,206.32
10,609.28
12.00 445.83 5,349.96
11.00 478.12 5,259.32
452.96
9.00 24.01 216.09
2.00 32.48 64.96
2.00 32.48 64.96
5.00 21.39 106.95
14,048.69
188.85 52.42 9,899.52
9.50 56.67 538.37
60.00 60.18 3,610.80
3,905.79
1.00 391.15 391.15
8.00 25.97 207.76
2.00 111.72 223.44
82.00 27.52 2,256.64
24.00 28.00 672.00
6.00 25.80 154.80
17,365.12
1.00 256.36 256.36
1.00 13,388.52 13,388.52
1.00 1,710.28 1,710.28
1.00 750.40 750.40
1.00 199.72 199.72
1.00 104.96 104.96
9.00 79.79 718.11
1.00 236.77 236.77
734,748.35
13,760.08
109.59 32.88 3,603.32
21.08 306.08 6,452.17
88.52 27.40 2,425.45
2.00 166.52 333.04
2.00 166.52 333.04
21.08 27.65 582.86
0.86 32.88 28.28
0.07 27.40 1.92
160,886.63
89,503.24
421.00 132.81 55,913.01
51.00 131.82 6,722.82
170.00 111.35 18,929.50
29.00 132.81 3,851.49
31.00 131.82 4,086.42
2,861.35
69.00 18.02 1,243.38
32.00 21.22 679.04
3.00 27.94 83.82
22.00 29.04 638.88
2.00 25.04 50.08
1.00 18.07 18.07
12.00 12.34 148.08
62,990.43
244.00 148.66 36,273.04
69.00 210.47 14,522.43
76.00 160.46 12,194.96
5,531.61
3.00 263.41 790.23
2.00 263.41 526.82
1.00 263.41 263.41
10.00 263.41 2,634.10
2.00 263.41 526.82
1.00 263.41 263.41
2.00 263.41 526.82
458,137.26
23,990.12
11.00 2,180.92 23,990.12
2,570.75
65.00 22.33 1,451.45
15.00 24.06 360.90
12.00 27.12 325.44
11.00 39.36 432.96
25,342.49
162.00 17.61 2,852.82
199.00 19.44 3,868.56
57.00 24.56 1,399.92
130.00 33.19 4,314.70
57.00 41.32 2,355.24
119.00 23.74 2,825.06
59.00 46.81 2,761.79
84.00 59.10 4,964.40
29,151.60
29,151.60
162.00 24.40 3,952.80
20.00 30.63 612.60
179.00 40.62 7,270.98
10.00 55.55 555.50
94.00 93.40 8,779.60
47.00 130.76 6,145.72
10.00 183.44 1,834.40
330,376.19
6,227.25
1.00 6,227.25 6,227.25
45,898.85
1.00 5,034.55 5,034.55
1.00 5,479.37 5,479.37
1.00 4,848.69 4,848.69
1.00 4,200.26 4,200.26
1.00 2,261.26 2,261.26
2.00 2,585.98 5,171.96
1.00 1,906.23 1,906.23
1.00 3,622.84 3,622.84
1.00 2,210.08 2,210.08
1.00 2,951.44 2,951.44
1.00 3,158.19 3,158.19
1.00 2,887.75 2,887.75
1.00 2,166.23 2,166.23
278,250.09
187.00 612.00 114,444.00
2.00 570.68 1,141.36
18.00 551.86 9,933.48
115.00 551.86 63,463.90
53.00 196.95 10,438.35
4.00 930.04 3,720.16
170.00 153.96 26,173.20
4.00 1,316.82 5,267.28
25.00 501.65 12,541.25
7.00 855.99 5,991.93
20.00 697.11 13,942.20
55.00 159.58 8,776.90
12.00 113.94 1,367.28
12.00 87.40 1,048.80
6,897.65
3.00 1,379.53 4,138.59
2.00 1,379.53 2,759.06
39,808.46
1.00 87.08 87.08
2.00 4,025.48 8,050.96
2.00 15,835.21 31,670.42
90,670.78
6,025.86
57.25 32.88 1,882.38
9.16 306.08 2,803.69
48.09 27.40 1,317.67
0.80 27.65 22.12
35,791.52
8,920.61
1.00 148.34 148.34
55.00 95.17 5,234.35
13.00 113.85 1,480.05
13.00 113.85 1,480.05
1.00 153.71 153.71
1.00 138.60 138.60
3.00 95.17 285.51
26,164.29
104.00 141.54 14,720.16
27.00 146.54 3,956.58
31.00 141.54 4,387.74
27.00 72.87 1,967.49
8.00 141.54 1,132.32
706.62
6.00 117.77 706.62
48,853.40
23,990.12
11.00 2,180.92 23,990.12
4,508.70
1,182.00
48.00 24.06 1,154.88
1.00 27.12 27.12
3,326.70
38.00 25.29 961.02
20.00 49.56 991.20
23.00 59.76 1,374.48
20,354.58
12,932.61
157.00 17.61 2,764.77
414.00 24.56 10,167.84