Moda

PLANIL
Presupuesto
0301004 CASA DE ACOGIDA PARA ADOLESCENTES Y JOVENES CON LABORATORIOS Y ANEXOS
Subpresupuesto
002 MODULO A
Cliente
CONGREGACION OBLATAS DEL NIO JESUS
Lugar
LIMA - LIMA - LIMA

Item
01
Descripcin
Costo al
Und.
MODULO A - ESTRUCTURAS
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
M2
198.1
LIMPIEZA AREA DE TRABAJO
M2
198.1
RELLENO DE POZO EXISTENTE
M3
5.20
1.2
M3
5.92
0.4
M3
2.30
3.2
M3
1.06
0.4
Pozo seco de diametro 1.20 m. x 4.6 m
DEMOLICION DE CIMIENTOS
CIMIENTOS CORRIDOS MURO PERIMETRICO
DEMOLICION DE LOSA DE PISO DE CONCRETO

DEMOLICION DE LOSA DE CONCRETO DE H = 0.15 M.
DEMOLICION DE MUROS DE MAMPOSTERIA
DEMOLICION DE MURO DE POZO
01.01
01.01.01
01.01.01.01
MOVIMIENTO DE TIERRAS
CORTE Y NIVELACION DE TERRENO
CORTE Y NIVELACION DE TERRENO MANUAL E=0.40 M
m2
Area del Terreno modulo A
01.01.02
01.01.02.01
185.97
18.50
EXCAVACIONES
EXCAVACION PARA VIGAS DE CIMENTACION
m3
49.45
VC-1 Eje 1
0.30
VC-1 Eje 2
0.30
VC-1 Eje 2
0.30
VC-1 Eje 3
0.30
VC-1 Eje 3
0.30
VC-1 Eje 4
0.30
VC-1 Eje 4
0.30
VC-2 Eje 5
0.30
VC-2 Eje 5
0.30
VC-2 Eje C
0.30
VC-2 Eje C
0.30
VC-2 Eje C
0.30
VIGAS DE CIMENTACION
VC-2 Eje C
0.30
Eje A - 1, 2
1.20
Eje A - 3
1.40
Eje A - 4
1.60
Eje A - 5
1.60
Eje B - 1, 2
1.40
Eje B - 3
3.70
Eje B - 4
1.60
Eje B - 5
1.30
Eje C - 1,2,3
1.00
Eje C - 4, 5
1.30
ZAPATAS
01.01.02.02
EXCAVACION MASIVA PARA SOTANO CON RETROEXCABADORA
m3
338.13
01.01.02.03
RELLENO COMPACTADO CON MATERIAL PROPIO COMPACT. 4 HP
m3
49.45
VC-1 Eje 1
0.30
VC-1 Eje 2
0.30
VC-1 Eje 2
0.30
VC-1 Eje 3
0.30
VC-1 Eje 3
0.30
VC-1 Eje 4
0.30
VC-1 Eje 4
0.30
VC-2 Eje 5
0.30
VC-2 Eje 5
0.30
VC-2 Eje C
0.30
VC-2 Eje C
0.30
VC-2 Eje C
0.30
VC-2 Eje C
0.30
Eje A - 1, 2
1.20
Eje A - 3
1.40
Eje A - 4
1.60
Eje A - 5
1.60
Eje B - 1, 2
1.40
Eje B - 3
3.70
Eje B - 4
1.60
Eje B - 5
1.30
Eje C - 1,2,3
1.00
Eje C - 4, 5
1.30
Ejes A - B , 1,2,3
7.55
Ejes B - C, 1,2,3
7.55
Ejes A - B , 3,4,5
8.93
Ejes A - B, 3,4,5
7.55
Ejes B - C, 3,4,5
9.05
ZAPATAS
RELLENO DE AMBIENTES
01.01.02.04
NIVELACION, REFINE Y COMPACTACION COMPACTADORA 4 HP
m2
Area del Terreno modulo A

01.01.02.05
ELIMINACION DE MATERIAL EXCEDENTE
185.97
18.50
m3
338.13
DEMOLICION DE CIMIENTOS
5.92
DEMOLICION DE LOSA DE CONCRETO DE H = 0.15 M.
2.30
DEMOLICION DE MURO DE POZO

1.06
206.28
01.02
01.02.01
109.60
191.48
206.28
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
ENCOFRADO Y DESENCOFRADO DE CALZADURAS NORMAL
m2
61.65
01.02.01.02
CONCRETO PARA CALZADURAS CICLOPEO 1:6 + 30% P.G.
m3
24.66
m2
19.61
VC-1 Eje 1
0.30
VC-1 Eje 2
0.30
VC-1 Eje 2
0.30
VC-1 Eje 3
0.30
VC-1 Eje 3
0.30
VC-1 Eje 4
0.30
VC-1 Eje 4
0.30
VC-2 Eje 5
0.30
VC-2 Eje 5
0.30
VC-2 Eje C
0.30
VC-2 Eje C
0.30
VC-2 Eje C
0.30
VC-2 Eje C
0.30
Eje A - 1, 2
1.20
Eje A - 3
1.40
Eje A - 4
1.60
Eje A - 5
1.60
Eje B - 1, 2
1.40
Eje B - 3
3.70
Eje B - 4
1.60
Eje B - 5
1.30
Eje C - 1,2,3
1.00
Eje C - 4, 5
1.30
Eje A - 1,2
0.50
Eje A - 2,3
0.50
Eje A - 3,4
0.50
Eje A - 4,5
0.50
Eje B - 1,2
0.50
Eje B - 2,3
0.50
Eje B - 3,4
0.50
Eje B - 4,5
0.50
Eje C - 1,2
0.50
Eje C - 2,3
0.50
Eje C - 3,4
0.50
Eje C - 4,5
0.50
Eje 1 - A,B
0.50
Eje 1 - B,C
0.50
01.02.02
01.02.02.01
SOLADOS
CONCRETO PARA SOLADOS E=0.15 M. C:H 1:10
ZAPATAS
01.02.02.01A
CIMIENTO CORRIDO
01.03
01.03.01
01.03.01.01
01.03.01.02
01.03.01.03
01.03.02
01.03.02.01
CONCRETO ARMADO
ENCOFRADO Y DESENCOFRADO NORMAL
m2
168.02
Eje A - 1,2
0.50
Eje A - 2,3
0.50
Eje A - 3,4
0.50
Eje A - 4,5
0.50
Eje B - 1,2
0.50
Eje B - 2,3
0.50
Eje B - 3,4
0.50
Eje B - 4,5
0.50
Eje C - 1,2
0.50
Eje C - 2,3
0.50
Eje C - 3,4
0.50
Eje C - 4,5
0.50
Eje 1 - A,B
0.50
Eje 1 - B,C
0.50
ACERO DE REFUERZO fy=4200 kg/cm2
kg
2,208.07
Eje A - 1,2
0.50
Eje A - 2,3
0.50
Eje A - 3,4
0.50
Eje A - 4,5
0.50
Eje B - 1,2
0.50
Eje B - 2,3
0.50
Eje B - 3,4
0.50
Eje B - 4,5
0.50
Eje C - 1,2
0.50
Eje C - 2,3
0.50
Eje C - 3,4
0.50
Eje C - 4,5
0.50
Eje 1 - A,B
0.50
Eje 1 - B,C
0.50
m3
40.87
kg
1,455.36
CONCRETO PARA VIGA DE CIMENTACION F`C= 210 KG/CM2
LOSAS DE CIMENTACION
01.03.02.02
01.03.03
CONCRETO PARA LOSA DE CIMENTACION F`C= 210 KG/CM2
m3
52.36
COLUMNAS
01.03.03.01
ENCOFRADO Y DESENCOFRADO NORMAL PARA COLUMNAS
m2
88.80
01.03.03.02
kg
6,420.56
01.03.03.03
CONCRETO PARA COLUMNAS F`C= 210 KG/CM2
m3
27.20
01.03.04
PLACAS
01.03.04.01
ENCOFRADO Y DESENCOFRADO NORMAL PARA PLACAS
m2
86.14
01.03.04.02
kg
2,820.14
01.03.04.03
CONCRETO PARA PLACAS F`C= 210 KG/CM2
m3
27.00
01.03.05
MUROS
01.03.05.01
ENCOFRADO Y DESENCOFRADO NORMAL PARA MUROS
m2
314.50
01.03.05.02
kg
7,862.50
01.03.05.03
CONCRETO PARA MUROS F`C= 210 KG/CM2
m3
47.17
01.03.06
VIGAS Y DINTELES
01.03.06.01
ENCOFRADO Y DESENCOFRADO NORMAL PARA VIGAS
m2
255.07
01.03.06.02
kg
11,495.57
V
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
01.03.06.03
01.03.07
Descripcin
CONCRETO PARA VIGA F`C= 210 KG/CM2
Costo al
Und.
m3
Metrado
61.45
LOSA ALIGERADA DE 0.20
01.03.07.01
ENCOFRADO Y DESENCOFRADO NORMAL PARA LOSAS ALIGERADAS
m2
336.98
01.03.07.02
kg
1,150.86
01.03.07.03
CONCRETO PARA LOSAS ALIGERADAS F`C= 210 KG/CM2
m3
50.36
01.03.07.04
LADRILLO HUECO DE 15x30x30
676.84
m2
58.10
01.03.08
CISTERNA
01.03.08.01
01.03.08.02
kg
545.13
01.03.08.03
CONCRETO PARA CISTERNAS F`C= 210 KG/CM2
m3
12.00
01.03.09
TANQUE ELEVADO
01.03.09.01
ENCOFRADO Y DESENCOFRADO PARA TANQUE ELEVADO
m2
75.60
01.03.09.02
kg
460.30
01.03.09.03
01.03.10
01.03.10.01
02
02.01
CONCRETO PARA TANQUE ELEVADO F`C= 210 KG/CM2
m3
9.70
42.00
PRUEBAS Y ENSAYOS DE SUELOS

ENSAYO DE RESISTENCIA A LA COMPRESION
MODULO A - ARQUITECTURA
ALBAILERIA
02.01.01
MUROS DE LADRILLO KING KONG DE CABEZA, MEZCLA 1:4
m2
493.68
02.01.02
MUROS DE LADRILLO KING KONG DE SOGA, MEZCLA 1:4
m2
580.65
02.01.03
TABIQUE PLACA SIMPLE GYPLAC RH=5/8" PERFIL 64
m2
133.83
m2
1,074.30
02.02
02.02.01
REVOQUES ENLUCIDOS Y MOLDADURAS

TARRAJEO EN INTERIORES CON CEMENTO-ARENA
Oficina de Psicologa
2.00
1.30
1.20
3.15
4.40
2.00
2.00
0.90
0.18
Recepcion
3.45
Recepcion
2.80
Recepcion
0.30
Recepcion
2.00
Recepcion
0.50
Recepcion
1.38
Recepcion
2.05
Recepcion
1.15
Recepcion
0.60
Estudio Suoeriora
4.35
Estudio Suoeriora
1.30
Estudio Suoeriora
1.10
Estudio Suoeriora
3.25
Estudio Suoeriora
3.10
Estudio Suoeriora
1.15
Estudio Suoeriora
0.40
Estudio Suoeriora
2.00
Estudio Suoeriora
1.00
Estudio Suoeriora
0.40
Estudio Suoeriora
0.10
Archivo
4.40
Archivo
3.50
Archivo
2.65
Archivo
2.80
hall interior
2.40
hall interior
2.85
Sacristia
4.15
Sacristia
1.50
Sacristia
0.90
02.02.02
TARRAJEO EN EXTERIORES CON CEMENTO-ARENA
m2
323.30
02.02.03
TARRAJEO DE COLUMNAS E = 1.5 CM, MEZCLA 1:4
m2
13.70
02.02.04
TARRAJEO EN ASCENSOR
m2
120.81
02.02.05
TARRAJEO DE VIGAS E = 1.5 CM, MEZCLA 1:4
m2
27.71
02.02.06
TARRAJEO DE CIELO RASOS E = 1.5 CM, MEZCLA 1:4
m2
351.30
02.02.07
VESTIDURA DE DERRAMES ANCHO=25 CM
32.00
12
1
1
2
1
02.02.08
103.50
11.00
5.00
4.00
02.02.09
BRUAS SEGUN DETALLE CEMENTO-ARENA
329.00
02.02.10
VESTIDURA DE SUPERFICIE DE FONDO ESCALERA CON CEMENTO-CAL-ARENA
m2
33.70
02.03
PISOS Y PAVIMENTOS
02.03.01
CONTRAPISO E= 48 MM, BASE 3.8 CM MEZCLA 1:5
m2
351.51
02.03.02
PISO DE CEMENTO PULIDO E=2" MEZCLA 1:4
m2
33.47
02.03.03
PISO DE LOSETA VENECIANA C. CLARO 30 X 30
m2
78.00
02.03.04
PISO DE MADERA CAOBA MACHIMBRADA
m2
55.20
02.03.05
PISO DE PORCELANATO DE 60 X 60
m2
351.51
02.03.06
PISO DE LAJA AREQUIPEA
m2
75.74
V
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
02.04
Descripcin
Costo al
Und.
Metrado
ZOCALOS Y CONTRAZOCALOS
02.04.01
CONTRAZOCALO DE MADERA CEDRO H=6" E=3/4"
36.00
02.04.02
CONTRAZOCALO DE PORCELANATO COLOR DE 60 X 15
361.72
02.04.03
CONTRAZOCALO DE CERAMICO COLOR DE 40 X 15
18.00
02.04.04
CONTRAZOCALO DE LAJA AREQUIPEA H=15 CM
11.20
m2
361.51
m2
18.20
02.05
02.05.01
02.06
02.06.01
02.07
CIELORRASOS
FALSO CIELO RASO TIPO ARMSTRONG
CUBIERTAS
SOBRECARGA DE 25 MM CON FRAGUA CEMENTO
CARPINTERIA DE MADERA
02.07.01
PUERTA DE TABLERO PRINCIPAL
m2
5.80
02.07.02
PUERTA CONTRAPLACADA E=45 MM, TRIPLAY Y LUPUNA 6 MM
m2
32.50
02.07.03
MARCOS DE MADERA PARA PUERTAS DE CEDRO 2" X 8"
638.40
02.07.04
17.40
02.07.05
CLOSET EN MELAMINE
1.65
02.07.06
DIVISIONES DE BAO 2.10 X 1.20
2.00
02.08
CARPINTERIA METALICA
02.08.01
BARANDA DE ESCALERA
19.40
02.08.02
BARANDA PARA TERRAZA
29.50
02.08.03
02.09
BARANDA DE VENTANA TIPO PERSIANA
m2
6.50
CARPINTERIA DE ALUMINIO
02.09.01
MAMPARAS DE ALUMINIO
m2
36.48
02.09.02
VENTANA DE ALUMINIO CON PORTAUELA
m2
24.50
02.10
CERRAJERIA
02.10.01
CERRADURA PARA PUERTA PRINCIPAL PESADA
02.10.02
BISAGRA TIPO CAPUCHINA ALUMINIZADA CON RODAJES DE 4"
pza
1.00
24.00
02.10.03
BISAGRA PARA PUERTA DE VIDRIO
02.10.04
ACCESORIO CIERRA PUERTAS DE BRAZO
pza
8.00
2.00
02.10.05
CERRADURA PARA PUERTA INTERIOR DOBLE PERILLA Y TAMBOR TIPO ALPHA
pza
12.00
02.10.06
CERRADURA PARA CLOSET Y GABINETES DE INSTALACION
pza
20.00
02.10.07
CERRADURA PARA PUERTAS PLEGABLES PICO DE LORO
pza
4.00
02.10.08
BARRA ANTIPANICO AD 7300 O SIMILAR, DE SOBREPONER Y PLACA CON MANILLA Y CILINDRO EXTERIOR
5.00
02.10.09
JALADORES PARA PUERTA DE VIDRIO
pza
4.00
02.10.10
TOPE DE PUERTAS
pza
18.00
02.11
VIDRIOS, CRISTALES Y SIMILARES
02.11.01
VIDRIO TEMPLEX 8 MM MAMPARAS
m2
36.48
02.11.02
VIDRIO TEMPLEX 6 MM VENTANAS
m2
24.50
02.11.03
ESPEJOS CON BORDES BISELADOS DE 6 MM
p2
6.00
02.12
PINTURA
V
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Costo al
Und.
Metrado
02.12.01
PREPARACION DE SUPERFICIE EN MUROS TARRAJEADOS
m2
02.12.02
PINTURA LATEX 2 MANOS EN CIELO RASO Y VIGAS INT. C/EMPASTE
m2
379.00
02.12.03
PINTURA LATEX 2 MANOS MUROS Y COLUMNAS INT. C/EMPASTE E IMP.
m2
3,841.24
02.12.04
PINTURA LATEX 2 MANOS Y COLUM. EXT. C/SELL
m2
1,088.00
02.12.05
PINTURA EN ASCENSOR Y FONDO DE ESCALERA
m2
67.50
02.13
5,375.74
VARIOS, LIMPIEZA Y JARDINERIA
02.13.01
LIMPIEZA PERMANENTE DE LA OBRA
glb
1.00
02.13.02
JUNTAS DE DILATACION CON NEOPRE - SIKAFLEX
48.50
02.13.03
TAPA JUNTA METALICA
18.00
02.13.04
JARDINERIA HORNAMENTAL INTERIOR
m2
120.65
02.14
APARATOS Y ACCESORIOS SANITARIOS
02.14.01
LAVATORIO SONET BLANCO STANDART
1.00
02.14.02
INODORO TANQUE BAJO COLOR
pza
1.00
02.14.03
PAPELERA DE LOSA DE COLOR
1.00
02.14.04
TOALLERA DE LOSA DE COLOR
1.00
02.14.05
INSTALACION DE APARATOS SANITARIOS
4.00
03
MODULO A - INSTALACIONES SANITARIAS
03.01
SISTEMA DE DESAGUE Y VENTILACION
03.01.01
SALIDAS DE DESAGUE Y VENTILACION
03.01.01.01
SALIDA DE DESAGUE PVC-SAP 2"
pto
1.00
03.01.01.02
pto
1.00
03.01.01.03
SALIDA DE PVC SAP PARA VENTILACION DE 2"
pto
1.00
03.01.01.04
MONTANTE DE BAJADA DE DESAGUE PVC-SAP 4"
7.00
03.01.01.05
BAJADA DE LLUVIA PVC-SAP 3"
17.20
03.01.02
REDES DE DERIVACION
03.01.02.01
RED TUBERIA DE PVC SAP 2"
2.88
03.01.02.02
2.00
03.01.03
ACCESORIOS DE DESAGUE PVC
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
1.00
03.01.04
ADITAMENTOS VARIOS
03.01.04.01
SUMIDERO DE BRONCE 2"
03.01.04.02
03.01.04.03
REGISTROS DE BRONCE CROMADO 4"
03.01.04.04
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
pza
1.00
SOMBRERO PARA VENTILACION DE 2" PVC
1.00
2.00
pto
3.00
SISTEMA DE AGUA FRIA Y CONTRA INCENDIO

SALIDAS DE AGUA FRIA
SALIDA DE AGUA FRIA PVC-SAP 1/2"
V
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
03.02.02
Descripcin
Costo al
Und.
Metrado
REDES DE DISTRIBUCION
03.02.02.01
TUBERIA DE PVC CLASE 10 SP 3/4"
8.84
03.02.02.02
TUBERIA DE PVC CLASE 10 SP 1"
13.71
5.08
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
REDUCCION PVC-SAP 1" A 3/4"
2.00
03.02.04.02
REDUCCION PVC-SAP 3/4" A 1/2"
1.00
03.02.04.03
CODO PVC AGUA C-10 1/2"
1.00
03.02.04.04
TEE PVC-SAP 1"
2.00
03.02.05
LLAVES Y VALVULAS
03.02.05.01
VALVULA DE COMPUERTA PESADA DE BRONCE DE 1/2"
1.00
03.02.05.02
LLAVE DE RIEGO
1.00
pto
3.00
5.08
03.03
SISTEMA DE AGUA CALIENTE
03.03.01
SALIDAS DE AGUA CALIENTE
03.03.01.01
03.03.02
SALIDA DE AGUA CALIENTE CPVC 1/2"

RED DE DISTRIBUCION Y RETORNO
03.03.02.01
TUBO CPVC P/AGUA CALIENTE D=1/2"
03.03.02.02
8.84
03.03.02.03
TUBO CPVC P/AGUA CALIENTE D=1"
13.71
04
04.01
MODULO A - INSTALACIONES ELECTRICAS

04.01.01
EXCAVACION MANUAL PARA TUBERIAS DE DISTRIBUCION ELECTRICA
m3
55.60
04.01.02
RELLENO COMPACTADO A MANO PARA DISTRIBUCION ELECTRICA
m3
50.04
04.01.03
EXCAVACION EN TERRENO COMPACTADO (PARA POZOS)
m3
12.00
04.01.04
ELIMINACION DE DESMONTE
m3
11.00
2.00
pto
22.00
04.02
04.02.01
04.03
04.03.01
04.04
BUZON DE SALIDA PARA CABLEADO ELECTRICO SUBTERRANEO

CAJA DE PASO DE CONCRETO 40 X 40
SALIDA DE TECHO (CENTRO)
SALIDA DE TECHO CON CABLE AWG TW 2.5 mm (14) + D PVC SAP 19 mm (3/4)
SALIDA PARA PARED BRACKET
04.04.01
04.05
04.05.01
04.06
SALIDA DE PARED CON CABLE AWG TW 4.0 mm (12) + D PVC SAP 19 mm (3/4)
pto
2.00
pto
29.00
SALIDA PARA TOMACORRIENTE

SALIDA TOMACORRIENTE C0N AWG TW 4.0 mm (12) + D PVC SEL 19 mm (3/4)
SALIDA PARA INTERRUPTORES
04.06.01
SALIDA DE INTERRUPTOR SIMPLE CON TUBO PVC SAP DE 3/4", CABLE THW 4 MM
pto
7.00
04.06.02
SALIDA DE INTERRUPTOR DE CONMUTACION CON TUBO PVC SAP DE 3/4", CABLE THW 4 MM
pto
7.00
04.06.03
SALIDA DE INTERRUPTOR DOBLE C/TUBO PVC SAP DE 3/4", CABLE THW 4 MM
pto
2.00
04.07
CABLES Y/O TUBERIAS
V
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Costo al
Und.
Metrado
04.07.01
TUBERIA PVC-SAP 4"
115.00
04.07.02
TUBERIA PVC-SAP 2"
191.00
04.07.03
TUBERIA PVC-SAP 1 1/2"
159.00
04.07.04
TUBERIA PVC-SAP 1"
81.00
04.07.05
TUBERIA PVC-SAP 3/4"
437.00
04.07.06
CABLE ELECTRICO THW # 14-2.50 MM2 X 2
519.00
04.07.07
CABLE ELECTRICO THW # 12-4 MM2 X 3
417.00
04.07.08
65.00
04.07.09
38.00
04.07.10
20.00
04.07.11
CABLE ELECTRICO NYY 1/0-70 MM2
70.00
04.07.12
CONDUCTOR DESNUDO PARA TIERRA 10 MM2
15.00
04.07.13
20.00
04.07.14
6.00
04.08
TABLERO DE DISTRIBUCION PARA CORRIENTE ALTERNA
04.08.01
TABLERO DISTRIBUCION GENERAL 230/400 A
1.00
04.08.02
TABLERO ELECTRICO DE DISTRIBUCION 230/400
2.00
04.08.03
TABLERO ELECTRICO DE DISTRIBUCION 230
1.00
04.08.04
TABLERO ELECTRICO DE DISTRIBUCION PARA CENTRO DE COMPUTO
1.00
04.09
CAJAS DE PASO
04.09.01
CAJA DE FIERRO GALVANIZADO 100 X 100 X 30 mm INCLUYE TAPA
7.00
04.09.02
2.00
04.10
COMUNICACION Y SEALES
04.10.01
SALIDA PARA TELEVISION Y TELEFONO
pto
9.00
04.10.02
SALIDA PARA PARED - LUZ DE EMERGENCIA
pto
13.00
04.10.03
SALIDA PARA AUDIO
pto
7.00
04.10.04
POZO A TIERRA
pto
4.00
04.11
ARTEFACTOS ELECTRICOS
04.11.01
LUMINARIA FLUORESCENTE 2X40 W DE ALUMINIO CON REGILLA
14.00
04.11.02
11.00
04.11.03
LUMINARIA TIPO REFLECTOR PARA ADOSAR 1X70 W
2.00
04.11.04
LUMINARIA FLUORESCENTE CIRCULAR ACRILICO MPR 1X32 W
2.00
04.11.05
LUMINARIA TIPO REFLECTOR PARA EMPOTRAR
11.00
04.12
SISTEMA DE AIRE ACONDICIONADO
04.12.01
DUCTO DE PLANCHA GALVANIZADA 1/32" PARA AIRE ACONDICIONADO
87.15
04.12.02
MINI SPLIT DECORATIVO 24000 BTU/HR COLD POINT FRIO - CALOR C/CONTROL REMOTO 220 V
5.00
04.12.03
ESTRACTORES HELICOIDALES DE 270 M3/HR NOVOVENT 220 V 60 HZ
3.00
COSTO DIRECTO
GASTOS GENERALES 10%
V
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
SUB TOTAL
IGV 19%
PRESUPUESTO BASE
Fecha : 03/08/2010 12:44:37
Costo al
Und.
Metrado
PLANILLA DE METRADOS REALES
5/31/2010
4.6
Area
Volumen
m2
m3
1.131
5.20
0.8
18.5
5.92
0.15
4.8
2.30
0.7
3.77
2.75
511.42
11.15
206.28
30.09
1,487.95
2.00
3.08
2.00
3.08
2.00
3.75
2.00
3.08
2.00
1.28
2.00
2.68
2.00
3.45
2.00
2.95
2.00
0.97
2.00
1.52
2.00
3.05
2.00
3.03
1.06
1.85
1.85
2.25
1.85
0.77
1.61
2.07
1.77
0.58
0.91
1.83
1.82
206.28
100.00%
511.42
109.60
100.00%
1,487.95
2.00
2.45
2.00
1.20
2.00
1.40
2.00
1.60
2.00
2.00
2.00
1.40
2.00
3.40
2.00
1.60
2.00
3.95
2.00
1.50
2.00
2.00
15.67
5,298.50
20.79
1,028.07
1.00
3.08
1.00
3.08
1.00
3.75
1.00
3.08
1.00
1.28
1.00
2.68
1.00
3.45
1.00
2.95
1.00
0.97
1.00
1.52
1.00
3.05
1.00
3.03
1.00
2.45
1.50
1.20
1.50
1.40
1.50
1.60
1.50
2.00
1.50
1.40
1.50
3.40
1.50
1.60
1.50
3.95
1.50
1.50
1.50
2.00
0.70
4.80
0.70
4.40
0.70
2.35
0.70
4.40
0.70
4.40
4.44
825.71
11.15
206.28
20.08
6,789.65
1.30
1.30
1.30
1.10
0.20
1.47
5.76
3.92
5.12
6.40
7.84
25.16
5.12
10.27
9.00
10.40
20.61
88.99
100.00%
191.48
0.92
0.92
1.13
0.92
0.38
0.80
1.04
0.89
0.29
0.46
0.92
0.91
0.74
10.30
4.32
2.94
3.84
4.80
5.88
18.87
3.84
7.70
6.75
7.80
66.74
25.37
23.25
14.68
23.25
27.87
114.43
206.28
27.78
7.70
3.00
1.37
45.38
0.00%
100.00%
70.00%
5,298.50
825.71
4,752.76
1.10
-1.00
0.20
42.14
2,597.93
191.12
4,713.02
32.22
631.83
1.00
3.08
1.00
3.08
1.00
3.75
1.00
3.08
1.00
1.28
1.00
2.68
1.00
3.45
1.00
2.95
1.00
0.97
1.00
1.52
1.00
3.05
1.00
3.03
1.00
2.45
1.00
1.20
1.00
1.40
1.00
1.60
1.00
2.00
1.00
1.40
1.00
3.40
1.00
1.60
1.00
3.95
1.00
1.50
1.00
2.00
0.80
2.25
0.80
4.00
0.80
4.18
0.80
3.40
0.80
2.25
0.80
4.00
0.80
2.13
0.80
3.82
0.80
2.25
0.80
4.00
0.80
3.62
0.80
3.21
0.80
4.80
0.80
4.40
120.56
191.48
41.26
50.00%
50.00%
54.80
0.92
0.92
1.13
0.92
0.38
0.80
1.04
0.89
0.29
0.46
0.92
0.91
0.74
10.30
2.88
1.96
2.56
3.20
3.92
12.58
2.56
5.14
4.50
5.20
44.50
0.90
1.60
1.67
1.36
0.90
1.60
0.85
1.53
0.90
1.60
1.45
1.28
1.92
1.76
100.00%
1,298.97
2,356.51
631.83
47.64
8,004.47
0.80
2.25
0.80
4.00
0.80
4.18
0.80
3.40
0.80
2.25
0.80
4.00
0.80
2.13
0.80
3.82
0.80
2.25
0.80
4.00
0.80
3.62
0.80
3.21
0.80
4.80
70.00%
5,603.13
90.00%
8,743.96
0.90
1.60
1.67
1.36
0.90
1.60
0.85
1.53
0.90
1.60
1.45
1.28
1.92
1.76
0.80
4.40
4.40
9,715.51
0.80
2.25
0.80
4.00
0.80
4.18
0.80
3.40
0.80
2.25
0.80
4.00
0.80
2.13
0.80
3.82
0.80
2.25
0.80
4.00
0.80
3.62
0.80
3.21
0.80
4.80
0.80
4.40
281.85
11,519.21
50.00%
5,759.61
4.40
6,403.58
50.00%
3,201.79
0.90
1.60
1.67
1.36
0.90
1.60
0.85
1.53
0.90
1.60
1.45
1.28
1.92
1.76
281.85
14,757.67
50.00%
49.01
4,352.09
0.00%
4.40
28,250.46
417.18
11,347.30
100.00%
0.00%
0.00%
70.00%
0.00%
47.26
4,070.98
4.40
12,408.62
396.81
10,713.87
40.06
12,598.87
4.40
34,595.00
385.29
18,174.13
0.00%
0.00%
0.00%
54.78
13,972.73
0.00%
4.40
50,580.51
0.00%
7,378.84
28,250.46
8,686.03
-
VALORIZACION N 001
5/31/2010
Precio S/.
Parcial S/.
AVANCE ANTERIOR
MONTO
AVANCE ACTUAL
295.92
18,184.28
0.00%
42.87
14,446.33
0.00%
0.00%
0.00%
0.00%
4.40
5,063.78
300.43
15,129.65
4.78
3,235.30
47.64
2,767.88
4.40
2,398.57
397.06
4,764.72
52.68
3,982.61
4.40
2,025.32
0.00%
0.00%
0.00%
0.00%
0.00%
MONTO
435.08
4,220.28
0.00%
30.31
1,273.02
0.00%
80.00
39,494.40
49.21
28,573.79
97.76
13,083.22
0.00%
0.00%
0.00%
19.23
20,658.79
0.00%
3.10
6.20
3.10
4.03
3.10
3.72
3.10
9.77
3.10
13.64
0.90
1.80
0.40
0.80
0.70
0.63
3.10
0.54
3.10
10.70
3.10
8.68
3.10
0.93
3.10
6.20
3.10
1.55
3.10
4.26
3.10
6.36
3.10
3.57
3.10
1.86
3.10
13.49
3.10
4.03
3.10
3.41
3.10
10.08
3.10
9.61
3.10
3.57
3.10
1.24
0.60
1.20
3.10
3.10
3.10
1.24
3.10
0.31
3.10
13.64
3.10
10.85
3.10
8.22
3.10
8.68
3.10
7.44
3.10
8.84
3.10
12.87
3.10
4.65
3.10
2.79
177.88
214.46
0.00
22.18
7,170.79
0.00%
28.75
393.88
26.51
3,202.67
37.30
1,033.58
25.84
9,077.59
0.00%
0.00%
0.00%
0.00%
12.92
413.44
0.00%
2.40
28.80
3.60
3.60
2.40
2.40
0.90
1.80
2.75
2.75
12.29
1,272.02
2.40
26.40
2.40
12.00
2.00
8.00
8.38
2,757.02
23.76
800.71
21.04
7,395.77
31.18
1,043.59
39.35
0.00%
46.40
0.00%
0.00%
0.00%
0.00%
49.09
3,829.02
363.51
20,065.75
89.45
31,442.57
0.00%
0.00%
0.00%
146.04
11,061.07
0.00%
VALORIZACION N 001
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACTUAL
27.28
982.08
0.00%
24.51
8,865.76
18.51
333.18
43.43
486.42
0.00%
0.00%
0.00%
104.27
37,694.65
0.00%
12.13
220.77
0.00%
0.00%
0.00%
811.46
4,706.47
307.79
10,003.18
86.86
55,451.42
102.10
1,776.54
661.43
1,091.36
457.20
914.40
101.21
1,963.47
111.78
3,297.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
MONTO
69.43
451.30
0.00%
370.87
13,529.34
323.67
7,929.92
0.00%
0.00%
169.79
169.79
49.07
1,177.68
46.57
372.56
234.22
468.44
89.52
1,074.24
49.28
985.60
54.49
217.96
446.83
2,234.15
33.25
133.00
28.21
507.78
160.45
5,853.22
126.04
3,087.98
122.19
733.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
VALORIZACION N 001
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACTUAL
7.93
8,627.84
0.00%
0.00%
0.00%
0.00%
10.28
693.90
0.00%
1,500.00
1,500.00
27.09
1,313.87
0.00%
0.00%
32.51
585.18
22.37
2,698.94
407.68
407.68
262.91
262.91
22.22
22.22
7.73
41,554.47
9.17
3,475.43
7.50
28,809.30
0.00%
0.00%
22.22
22.22
0.00%
0.00%
0.00%
0.00%
38.33
153.32
0.00%
159.93
159.93
288.77
288.77
171.14
171.14
0.00%
0.00%
0.00%
127.93
895.51
87.83
1,510.68
0.00%
0.00%
MONTO
54.95
158.26
0.00%
125.28
250.56
0.00%
33.15
33.15
0.00%
82.43
82.43
0.00%
131.71
131.71
133.97
267.94
0.00%
0.00%
55.24
55.24
20.65
20.65
27.26
54.52
0.00%
0.00%
0.00%
157.57
472.71
0.00%
VALORIZACION N 001
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACTUAL
74.22
656.10
106.99
1,466.83
0.00%
0.00%
47.78
242.72
0.00%
17.08
34.16
17.08
17.08
25.23
25.23
26.29
52.58
0.00%
0.00%
0.00%
0.00%
120.51
120.51
60.76
60.76
0.00%
0.00%
140.10
420.30
0.00%
32.19
163.53
45.31
400.54
54.40
745.82
0.00%
0.00%
0.00%
30.09
1,673.00
40.11
2,007.10
108.12
1,297.44
29.48
324.28
0.00%
0.00%
228.27
456.54
0.00%
124.82
2,746.04
0.00%
0.00%
0.00%
MONTO
116.53
233.06
0.00%
162.37
4,708.73
0.00%
107.68
753.76
108.87
762.09
107.68
215.36
0.00%
0.00%
0.00%
VALORIZACION N 001
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACTUAL
13.66
1,570.90
0.00%
5.81
1,109.71
4.25
675.75
18.11
1,466.91
5.83
2,547.71
0.00%
0.00%
0.00%
0.00%
2.35
1,219.65
4.06
1,693.02
3.65
237.25
5.98
227.24
19.10
382.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
15.12
1,058.40
215.22
3,228.30
215.22
4,304.40
215.22
1,291.32
0.00%
0.00%
666.10
666.10
0.00%
245.93
491.86
152.03
152.03
214.95
214.95
0.00%
0.00%
0.00%
117.18
820.26
186.82
373.64
199.71
1,797.39
190.71
2,479.23
87.30
611.10
1,163.72
4,654.88
122.73
1,718.22
173.23
1,905.53
195.00
390.00
76.43
152.86
218.34
2,401.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
144.65
12,606.25
2,582.20
12,911.00
0.00%
0.00%
859.51
2,578.53
0.00%
MONTO
905,567.36
9.36%
84,787.45
90,556.74
9.36%
8,478.75
VALORIZACION N 001
5/31/2010
Precio S/.
Parcial S/.
25,265.69
AVANCE ANTERIOR
MONTO
AVANCE ACTUAL
%
9.36%
================
MONTO
2,365.60
==============
1,021,389.78
9.36%
95,631.80
194,064.06
9.36%
18,170.04
================
1,215,453.84
==============
9.36%
113,801.84
100.00%
511.42
0.00%
100.00%
1,487.95
0.00%
100.00%
0.00%
100.00%
70.00%
5,298.50
825.71
4,752.76
0.00%
100.00%
0.00%
30.00%
1,028.07
2,036.90
50.00%
50.00%
100.00%
1,298.97
2,356.51
631.83
50.00%
50.00%
0.00%
1,298.97
2,356.51
-
70.00%
5,603.13
30.00%
2,401.34
90.00%
8,743.96
10.00%
971.55
50.00%
5,759.61
50.00%
5,759.61
50.00%
3,201.79
50.00%
3,201.79
50.00%
7,378.84
50.00%
7,378.84
100.00%
4,352.09
28,250.46
-
0.00%
100.00%
11,347.30
8,686.03
-
100.00%
30.00%
100.00%
4,070.98
3,722.59
10,713.87
0.00%
100.00%
0.00%
0.00%
70.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
12,598.87
34,595.00
18,174.13
0.00%
100.00%
13,972.73
0.00%
100.00%
50,580.51
AVANCE ACUMULADO
SALDO
MONTO
MONTO
0.00%
100.00%
18,184.28
0.00%
100.00%
14,446.33
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
5,063.78
15,129.65
3,235.30
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
2,767.88
2,398.57
4,764.72
0.00%
0.00%
100.00%
100.00%
3,982.61
2,025.32
0.00%
100.00%
4,220.28
0.00%
100.00%
1,273.02
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
39,494.40
28,573.79
13,083.22
0.00%
100.00%
20,658.79
0.00%
100.00%
7,170.79
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
393.88
3,202.67
1,033.58
9,077.59
0.00%
100.00%
413.44
0.00%
100.00%
1,272.02
0.00%
0.00%
100.00%
100.00%
2,757.02
800.71
0.00%
0.00%
100.00%
100.00%
7,395.77
1,043.59
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
3,829.02
20,065.75
31,442.57
0.00%
100.00%
11,061.07
AVANCE ACUMULADO
SALDO
MONTO
MONTO
0.00%
100.00%
982.08
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
8,865.76
333.18
486.42
0.00%
100.00%
37,694.65
0.00%
100.00%
220.77
0.00%
0.00%
100.00%
100.00%
4,706.47
10,003.18
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
55,451.42
1,776.54
1,091.36
914.40
0.00%
0.00%
100.00%
100.00%
1,963.47
3,297.51
0.00%
100.00%
451.30
0.00%
0.00%
100.00%
100.00%
13,529.34
7,929.92
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
468.44
1,074.24
985.60
217.96
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
2,234.15
133.00
507.78
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
5,853.22
3,087.98
733.14
AVANCE ACUMULADO
SALDO
MONTO
MONTO
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
0.00%
100.00%
693.90
0.00%
0.00%
100.00%
100.00%
1,500.00
1,313.87
0.00%
0.00%
100.00%
100.00%
585.18
2,698.94
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
0.00%
100.00%
153.32
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
159.93
288.77
171.14
0.00%
0.00%
100.00%
100.00%
895.51
1,510.68
0.00%
100.00%
158.26
0.00%
100.00%
250.56
0.00%
100.00%
33.15
0.00%
100.00%
82.43
0.00%
0.00%
100.00%
100.00%
131.71
267.94
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
55.24
20.65
54.52
0.00%
100.00%
472.71
AVANCE ACUMULADO
SALDO
MONTO
MONTO
0.00%
0.00%
100.00%
100.00%
656.10
1,466.83
0.00%
100.00%
242.72
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
34.16
17.08
25.23
52.58
0.00%
0.00%
100.00%
100.00%
120.51
60.76
0.00%
100.00%
420.30
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
163.53
400.54
745.82
0.00%
0.00%
100.00%
100.00%
1,673.00
2,007.10
0.00%
0.00%
100.00%
100.00%
1,297.44
324.28
0.00%
100.00%
456.54
0.00%
100.00%
2,746.04
0.00%
100.00%
233.06
0.00%
100.00%
4,708.73
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
753.76
762.09
215.36
AVANCE ACUMULADO
SALDO
MONTO
MONTO
0.00%
100.00%
1,570.90
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
1,109.71
675.75
1,466.91
2,547.71
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
1,219.65
1,693.02
237.25
227.24
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
382.00
1,058.40
3,228.30
0.00%
0.00%
100.00%
100.00%
4,304.40
1,291.32
0.00%
100.00%
666.10
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
491.86
152.03
214.95
0.00%
0.00%
100.00%
100.00%
820.26
373.64
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
1,797.39
2,479.23
611.10
4,654.88
0.00%
0.00%
100.00%
100.00%
1,718.22
1,905.53
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
390.00
152.86
2,401.74
0.00%
0.00%
100.00%
100.00%
12,606.25
12,911.00
0.00%
100.00%
2,578.53
9.36%
84,787.45
90.52%
819,738.52
9.36%
8,478.75
90.52%
81,973.85
AVANCE ACUMULADO
%
9.36%
============
MONTO
2,365.60
SALDO
%
90.52%
=============
MONTO
22,871.03
==============
9.36%
95,631.80
90.52%
924,583.40
9.36%
18,170.04
90.52%
175,670.85
============
=============
9.36%
113,801.84
==============
90.52%
1,100,254.25
VALORIZACION N 014
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
3/1/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
0.00%
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
0.00%
0.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
0.00%
0.00%
0.00%
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
0.00%
0.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
m2
255.07
54.78
13,972.73
0.00%
01.03.06
01.03.06.01
AVANCE ACUMULADO
01.02.02.01
MONTO
01.01.02.02
01.02.01
01.01.02.01
01.02
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
100.00%
01.03.06.02
kg
11,495.57
4.40
50,580.51
0.00%
0.00%
100.00%
VALORIZACION N 014
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
3/1/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
0.00%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
0.00%
0.00%
0.00%
0.00%
01.03.08
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
0.00%
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
0.00%
0.00%
01.03.09
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
30.00%
50.00%
30.00%
42.00
30.31
1,273.02
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
0.00%
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
0.00%
0.00%
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
MONTO
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
1,194.78
1,012.66
1,266.08
-
70.00%
50.00%
70.00%
2,787.83
1,012.66
2,954.20
100.00%
100.00%
100.00%
20.00%
254.60
100.00%
0.00%
100.00%
0.00%
0.00%
100.00%
0.00%
2,065.88
2,868.32
39.39
320.27
103.36
907.76
127.20
20.04%
20.00%
20.00%
20.00%
20.00%
0.00%
0.00%
20.17%
4,139.45
1,434.16
78.78
640.53
206.72
10.00%
10.00%
275.70
80.07
3,697.89
-
30.00%
30.00%
827.11
240.21
3,697.89
50.00%
0.00%
0.00%
0.00%
AVANCE ACUMULADO
10.00%
40.00%
10.00%
10.00%
10.00%
10.00%
0.00%
10.00%
PISOS Y PAVIMENTOS
02.03.01
AVANCE ACTUAL
MONTO
50.00%
0.00%
0.00%
0.00%
256.56
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 014
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
3/1/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
36.00
27.28
982.08
02.04.02
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
486.42
0.00%
0.00%
0.00%
0.00%
m2
361.51
104.27
37,694.65
0.00%
02.05.01
02.06
02.06.01
02.07
MONTO
AVANCE ACUMULADO
02.04.01
02.05
AVANCE ACTUAL
MONTO
CIELORRASOS
CUBIERTAS
m2
18.20
12.13
220.77
0.00%
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
0.00%
0.00%
0.00%
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
BARRA ANTIPANICO AD 7300 O SIMILAR, DE SOBREPONER Y PLACA CON MANILLA Y CILINDRO EXTERIOR
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
0.00%
0.00%
0.00%
02.11.03
p2
6.00
122.19
733.14
0.00%
0.00%
0.00%
02.12
PINTURA
VALORIZACION N 014
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
3/1/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
15.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
glb
1.00
1,500.00
1,500.00
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
0.00%
0.00%
0.00%
02.13.04
m2
120.65
22.37
2,698.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
12.60%
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
12.60%
12.60%
0.00%
0.00%
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
03.01.03
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
12.60%
12.60%
03.01.03.01
12.60%
12.60%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
0.00%
0.00%
0.00%
0.00%
0.00%
02.13.02
02.14.01
AVANCE ACUMULADO
MONTO
02.13.01
0.00%
0.00%
0.00%
0.00%
0.00%
02.14
AVANCE ACTUAL
MONTO
0.00%
0.00%
0.00%
0.00%
20.15
0.00%
0.00%
0.00%
0.00%
0.00%
225.00
73.60%
0.00%
0.00%
30.00%
47.98
100.00%
36.39
21.56
19.94
31.57
-
30.00%
30.00%
0.00%
0.00%
86.63
51.34
100.00%
100.00%
100.00%
100.00%
30.00%
30.00%
47.48
75.17
100.00%
100.00%
4.18
10.39
-
30.00%
30.00%
9.95
24.73
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
42.40%
42.40%
42.40%
42.40%
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
0.00%
0.00%
42.40%
0.00%
70.00%

pto
3.00
157.57
472.71
12.60%
59.56
VALORIZACION N 014
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
3/1/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
03.02.02.01
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
12.60%
12.60%
82.67
184.82
0.00%
0.00%
70.00%
70.00%
5.08
47.78
242.72
12.60%
30.58
0.00%
70.00%
12.60%
12.60%
4.30
2.15
0.00%
0.00%
70.00%
70.00%
12.60%
12.60%
3.18
6.63
0.00%
0.00%
70.00%
70.00%
0.00%
0.00%
17.40%
17.40%
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
pto
3.00
140.10
420.30
12.60%
52.96
0.00%
45.00%
03.03
03.03.01
03.03.01.01
03.03.02

03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
12.60%
12.60%
20.60
50.47
0.00%
0.00%
70.00%
70.00%
03.03.02.03
13.71
54.40
745.82
12.60%
93.97
0.00%
70.00%
220.84
264.94
42.80
04
04.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
13.20%
13.20%
0.00%
13.20%
2.00
228.27
456.54
0.00%
0.00%
pto
22.00
124.82
2,746.04
0.00%
44.72%
1,227.94
100.00%
pto
2.00
116.53
233.06
0.00%
44.72%
104.22
100.00%
pto
29.00
162.37
4,708.73
0.00%
52.76%
2,484.26
100.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
50.00%
60.00%
0.00%
0.00%
836.50
1,204.26
100.00%
100.00%
100.00%
30.00%

55.28%

04.06
04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
0.00%
0.00%
0.00%
27.14%
30.00%
30.00%
204.59
228.63
64.61
100.00%
100.00%
100.00%
CABLES Y/O TUBERIAS
VALORIZACION N 014
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
3/1/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
04.09
7.00
117.18
820.26
04.09.02
2.00
186.82
373.64
04.10
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
04.11
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
04.12
628.36
443.88
270.30
100.00%
100.00%
100.00%
0%
0%
0%
40.00%
40.00%
40.00%
586.76
1,019.08
487.86
100.00%
100.00%
40.00%
0%
0%
0%
0%
0%
0%
0%
0%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
677.21
94.90
90.90
152.80
423.36
1,291.32
1,721.76
516.53
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
0%
0%
40.00%
40.00%
266.44
196.74
40.00%
40.00%
253.43
349.57
40.00%
40.00%
60.81
85.98
40.00%
40.00%
29.10%
29.10%
238.70
108.73
100.00%
100.00%
40.00%
40.00%
718.96
991.69
100.00%
100.00%
86.17
656.34
-
40.00%
20.00%
244.44
930.98
100.00%
70.00%
0%
0%
0%
0%
14%
14%
14%
14%
04.11.01
40.00%
40.00%
40.00%
04.10.01
AVANCE ACUMULADO
MONTO
CAJAS DE PASO
04.09.01
0%
0%
0%
04.08.01
AVANCE ACTUAL
MONTO
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
COSTO DIRECTO
0.00%
904,525.97
1.83%
16,569.51
4.17%
37,702.45
57.57%
90,452.60
1.83%
1,656.95
4.17%
3,770.25
57.57%
VALORIZACION N 014
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
3/1/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
1.83%
================
SUB TOTAL
IGV 18%
Fecha : 01/03/2011 10:05:37
462.30
%
4.17%
==============
MONTO
1,051.91
AVANCE ACUMULADO
%
57.57%
==============
1,020,215.20
1.83%
18,688.76
4.17%
42,524.61
57.57%
193,840.89
1.83%
3,550.86
3.95%
7,654.43
57.57%
================
PRESUPUESTO BASE
AVANCE ACTUAL
MONTO
1,214,056.09
==============
1.83%
22,239.62
==============
4.13%
50,179.04
57.57%
AVANCE ACUMULADO
MONTO
SALDO
MONTO
511.42
1,487.95
5,298.50
0.00%
0.00%
0.00%
1,028.07
825.71
6,789.65
2,597.93
4,713.02
631.83
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
4,352.09
28,250.46
11,347.30
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4,070.98
12,408.62
10,713.87
12,598.87
34,595.00
18,174.13
13,972.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
50,580.51
0.00%
AVANCE ACUMULADO
MONTO
SALDO
MONTO
18,184.28
14,446.33
5,063.78
15,129.65
3,235.30
2,767.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2,398.57
4,764.72
-
0.00%
0.00%
3,982.61
2,025.32
4,220.28
1,273.02
39,494.40
0.00%
0.00%
0.00%
0.00%
0.00%
28,573.79
-
0.00%
100.00%
20,658.79
7,170.79
393.88
3,202.67
1,033.58
9,077.59
413.44
1,272.02
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2,757.02
800.71
7,395.77
-
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
13,083.22
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
AVANCE ACUMULADO
SALDO
MONTO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
1,963.47
100.00%
100.00%
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
1,074.24
100.00%
100.00%
100.00%
100.00%
100.00%
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
3,087.98
100.00%
733.14
AVANCE ACUMULADO
SALDO
MONTO
1,104.00
159.93
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
26.40%
100.00%
100.00%
396.00
1,313.87
585.18
100.00%
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
0.00%
288.77
171.14
895.51
1,510.68
158.26
250.56
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
33.15
82.43
55.85
113.61
23.42
8.76
0.00%
0.00%
57.60%
57.60%
57.60%
57.60%
75.86
154.33
31.82
11.89
23.12
57.60%
31.40
30.00%
141.81
330.90
AVANCE ACUMULADO
MONTO
SALDO
MONTO
459.27
1,026.78
30.00%
30.00%
196.83
440.05
169.90
30.00%
72.82
23.91
11.96
30.00%
30.00%
10.25
5.12
17.66
36.81
30.00%
30.00%
7.57
15.77
20.97
10.57
82.60%
82.60%
99.54
50.19
189.14
55.00%
231.17
114.47
280.38
30.00%
30.00%
49.06
120.16
522.07
30.00%
223.75
1,673.00
2,007.10
1,297.44
97.28
0.00%
0.00%
0.00%
70.00%
227.00
252.39
44.72%
204.15
2,746.04
0.00%
233.06
4,708.73
0.00%
0.00%
753.76
762.09
215.36
0.00%
0.00%
0.00%
AVANCE ACUMULADO
MONTO
SALDO
MONTO
1,570.90
1,109.71
675.75
0.00%
0.00%
0.00%
1,466.91
2,547.71
487.86
0.00%
0.00%
60.00%
731.79
677.21
94.90
90.90
152.80
423.36
1,291.32
1,721.76
516.53
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
1,015.81
142.35
136.34
229.20
635.04
1,936.98
2,582.64
774.79
266.44
196.74
60.00%
60.00%
399.66
295.12
60.81
85.98
820.26
373.64
1,797.39
2,479.23
60.00%
60.00%
91.22
128.97
611.10
3,258.42
-
0.00%
30.00%
1,396.46
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
0.00%
0.00%
0.00%
0.00%
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
520,703.11
42.43%
383,822.86
52,070.31
42.43%
38,382.29
AVANCE ACUMULADO
MONTO
14,527.83
SALDO
%
42.43%
=============
10,708.81
==============
587,301.25
42.43%
111,587.24
42.43%
=============
698,888.49
MONTO
432,913.96
82,253.65
==============
42.43%
515,167.61
VALORIZACION N 013
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
2/4/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
0.00%
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
0.00%
0.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
0.00%
0.00%
0.00%
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
0.00%
0.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
m2
255.07
54.78
13,972.73
20.00%
01.03.06
01.03.06.01
AVANCE ACUMULADO
MONTO
01.02.02.01
MONTO
01.01.02.02
01.02.01
01.01.02.01
01.02
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
100.00%
2,794.55
511.42
1,487.95
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
4,352.09
28,250.46
11,347.30
4,070.98
12,408.62
10,713.87
12,598.87
34,595.00
18,174.13
13,972.73
01.03.06.02
kg
11,495.57
4.40
50,580.51
20.00%
10,116.10
0.00%
100.00%
50,580.51
VALORIZACION N 013
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
2/4/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
30.00%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
30.00%
30.00%
46.50%
30.00%
01.03.08
CISTERNA
AVANCE ACTUAL
MONTO
5,455.28
4,333.90
1,519.13
7,035.29
970.59
-
MONTO
AVANCE ACUMULADO
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
01.03.08.01
m2
58.10
47.64
2,767.88
0.00%
0.00%
100.00%
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
30.00%
50.00%
30.00%
01.03.09
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
0.00%
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
0.00%
0.00%
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
30.00%
50.00%
30.00%
2,398.57
4,764.72
1,194.78
1,012.66
1,266.08
1,018.42
39,494.40
80.00%
0.00%
100.00%
0.00%
0.00%
100.00%
0.00%
28,573.79
16,519.34
5,736.63
315.10
2,562.14
826.86
9,077.59
413.44
1,015.46
78.78
640.53
206.72
1,815.52
-
10.00%
40.00%
10.00%
10.00%
10.00%
10.00%
0.00%
10.00%
2,065.88
2,868.32
39.39
320.27
103.36
907.76
127.20
79.96%
80.00%
80.00%
80.00%
80.00%
100.00%
100.00%
79.83%
20.00%
20.00%
551.40
160.14
-
10.00%
10.00%
275.70
80.07
70.00%
70.00%
50.00%
0.00%
0.00%
0.00%
3,697.89
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
18,184.28
14,446.33
5,063.78
15,129.65
3,235.30
2,767.88
0.00%
0.00%
0.00%
20.00%
20.00%
20.00%
20.00%
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
1,194.78
1,012.66
1,266.08
MONTO
1,929.91
560.50
3,697.89
-
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 013
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
2/4/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
36.00
27.28
982.08
02.04.02
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
486.42
0.00%
0.00%
0.00%
0.00%
m2
361.51
104.27
37,694.65
0.00%
02.05.01
02.06
02.06.01
02.07
MONTO
AVANCE ACUMULADO
MONTO
02.04.01
02.05
AVANCE ACTUAL
MONTO
CIELORRASOS
CUBIERTAS
m2
18.20
12.13
220.77
0.00%
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
0.00%
0.00%
0.00%
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
BARRA ANTIPANICO AD 7300 O SIMILAR, DE SOBREPONER Y PLACA CON MANILLA Y CILINDRO E
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
0.00%
0.00%
0.00%
02.11.03
p2
6.00
122.19
733.14
0.00%
0.00%
0.00%
02.12
PINTURA
VALORIZACION N 013
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
2/4/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
58.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
glb
1.00
1,500.00
1,500.00
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
0.00%
0.00%
0.00%
02.13.04
m2
120.65
22.37
2,698.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
0.00%
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
0.00%
0.00%
0.00%
0.00%
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
03.01.03
0.00%
0.00%
MONTO
879.00
111.95
12.60%
20.15
70.00%
12.60%
12.60%
0.00%
0.00%
36.39
21.56
70.00%
70.00%
100.00%
100.00%
12.60%
12.60%
19.94
31.57
70.00%
70.00%
202.14
119.80
895.51
1,510.68
110.78
175.39
12.60%
12.60%
4.18
10.39
70.00%
70.00%
23.21
57.70
42.40%
42.40%
42.40%
42.40%
55.85
113.61
23.42
8.76
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
0.00%
0.00%
0.00%
0.00%
0.00%
02.13.02
02.14.01
AVANCE ACUMULADO
MONTO
02.13.01
0.00%
0.00%
0.00%
0.00%
0.00%
02.14
AVANCE ACTUAL
MONTO
0.00%
0.00%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
0.00%

0.00%
42.40%
23.12
pto
3.00
157.57
472.71
0.00%
12.60%
59.56
70.00%
330.90
VALORIZACION N 013
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
2/4/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
5.08
47.78
242.72
0.00%
0.00%
0.00%
03.02.03
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
03.02.05
03.03

03.03.02

5.08
32.19
163.53
8.84
45.31
400.54
0.00%
0.00%
13.71
54.40
745.82
0.00%
03.03.02.01
03.03.02.02
03.03.02.03
04
04.01
0.00%
0.00%
LLAVES Y VALVULAS
03.03.01
03.03.01.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
0.00%
pto
22.00
124.82
2,746.04
0.00%
pto
2.00
116.53
233.06
0.00%
pto
29.00
162.37
4,708.73
0.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
MONTO
03.02.02.01
03.02.03.01
AVANCE ACUMULADO
MONTO

12.60%
12.60%
12.60%
82.67
184.82
30.58
70.00%
70.00%
70.00%
459.27
1,026.78
169.90
12.60%
12.60%
4.30
2.15
70.00%
70.00%
23.91
11.96
12.60%
12.60%
3.18
6.63
70.00%
70.00%
12.60%
52.96
45.00%
17.66
36.81
20.97
10.57
189.14
12.60%
12.60%
20.60
50.47
70.00%
70.00%
114.47
280.38
12.60%
93.97
70.00%
13.20%
13.20%
0.00%
13.20%
220.84
264.94
0.00%
55.28%
0.00%
55.28%
0.00%
55.28%
0.00%
47.24%
0.00%
0.00%
17.40%
17.40%
42.80
50.00%
40.00%
100.00%
30.00%
522.07
836.50
802.84
1,297.44
97.28
252.39
1,518.10
128.84
2,224.47
04.06
04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
72.86%
70.00%
70.00%
549.17
533.46
150.75
CABLES Y/O TUBERIAS
VALORIZACION N 013
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
2/4/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
04.09
7.00
117.18
820.26
04.09.02
2.00
186.82
373.64
04.10
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
04.11
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
04.12
MONTO
60.00%
60.00%
60.00%
942.54
665.83
405.45
0%
0%
0%
0.00%
0.00%
0.00%
60.00%
60.00%
0.00%
880.15
1,528.63
-
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
70.90%
70.90%
0%
0%
0%
0%
0%
0%
0%
0%
04.11.01
AVANCE ACUMULADO
0.00%
0.00%
0.00%
04.10.01
MONTO
CAJAS DE PASO
04.09.01
0%
0%
0%
04.08.01
AVANCE ACTUAL
MONTO
0%
0%
0%
0%
0%
14.10%
14.10%
253.43
349.57
60.00%
60.00%
14.10%
14.10%
86.17
656.34
60.00%
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
581.56
264.91
1,078.43
1,487.54
366.66
2,327.44
-
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
COSTO DIRECTO
904,525.97
3.94%
35,677.93
1.83%
16,569.51
53.40%
483,000.66
90,452.60
3.94%
3,567.79
1.83%
1,656.95
53.40%
48,300.07
VALORIZACION N 013
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
2/4/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
3.94%
================
SUB TOTAL
IGV 19%
Fecha : 04/02/2011 12:44:37
995.43
%
1.83%
==============
AVANCE ACUMULADO
MONTO
462.30
%
53.40%
==============
3.94%
40,241.15
1.83%
18,688.76
53.40%
193,840.89
3.94%
7,645.82
1.83%
3,550.86
53.40%
1,214,056.09
==============
3.94%
47,886.97
==============
1.83%
22,239.62
MONTO
13,475.91
=============
1,020,215.20
================
PRESUPUESTO BASE
AVANCE ACTUAL
MONTO
544,776.64
103,507.56
=============
53.40%
648,284.20
SALDO
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%
SALDO
MONTO
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
70.00%
50.00%
70.00%
2,787.83
1,012.66
2,954.20
20.00%
254.60
0.00%
0.00%
100.00%
13,083.22
20.04%
20.00%
20.00%
20.00%
20.00%
0.00%
0.00%
20.17%
4,139.45
1,434.16
78.78
640.53
206.72
256.56
30.00%
30.00%
827.11
240.21
50.00%
100.00%
100.00%
100.00%
3,697.89
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
1,963.47
100.00%
100.00%
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
1,074.24
100.00%
100.00%
100.00%
100.00%
100.00%
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
3,087.98
100.00%
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
41.40%
100.00%
100.00%
621.00
1,313.87
585.18
100.00%
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
30.00%
47.98
30.00%
30.00%
0.00%
0.00%
86.63
51.34
-
30.00%
30.00%
47.48
75.17
30.00%
30.00%
9.95
24.73
57.60%
57.60%
57.60%
57.60%
75.86
154.33
31.82
11.89
57.60%
31.40
30.00%
141.81
SALDO
MONTO
30.00%
30.00%
196.83
440.05
30.00%
72.82
30.00%
30.00%
10.25
5.12
30.00%
30.00%
7.57
15.77
82.60%
82.60%
99.54
50.19
55.00%
231.17
30.00%
30.00%
49.06
120.16
30.00%
223.75
50.00%
60.00%
0.00%
70.00%
836.50
1,204.26
227.00
44.72%
204.15
44.72%
1,227.94
44.72%
104.22
52.76%
2,484.26
27.14%
30.00%
30.00%
204.59
228.63
64.61
SALDO
40.00%
40.00%
40.00%
MONTO
628.36
443.88
270.30
40.00%
40.00%
100.00%
586.76
1,019.08
1,219.65
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
4,304.40
1,291.32
100.00%
100.00%
666.10
491.86
100.00%
100.00%
152.03
214.95
29.10%
29.10%
238.70
108.73
40.00%
40.00%
718.96
991.69
40.00%
50.00%
244.44
2,327.44
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
46.60%
421,525.31
46.60%
42,152.53
SALDO
%
46.60%
MONTO
11,760.72
==============
46.60%
46.60%
475,438.57
90,333.33
==============
46.60%
565,771.90
VALORIZACION N 012
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/19/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
0.00%
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
0.00%
0.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
20.00%
0.00%
20.00%
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
20.00%
0.00%
20.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
m2
255.07
54.78
13,972.73
0.00%
01.03.06
01.03.06.01
AVANCE ACUMULADO
MONTO
01.02.02.01
MONTO
01.01.02.02
01.02.01
01.01.02.01
01.02
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
870.42
2,269.46
-
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
814.20
2,142.77
-
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
20.00%
2,794.55
100.00%
511.42
1,487.95
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
4,352.09
28,250.46
11,347.30
4,070.98
12,408.62
10,713.87
12,598.87
34,595.00
18,174.13
13,972.73
01.03.06.02
kg
11,495.57
4.40
50,580.51
0.00%
20.00%
10,116.10
100.00%
50,580.51
VALORIZACION N 012
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/19/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
0.00%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
0.00%
0.00%
0.00%
0.00%
01.03.08
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
0.00%
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
0.00%
0.00%
01.03.09
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
30.00%
5,455.28
100.00%
30.00%
30.00%
46.50%
30.00%
4,333.90
1,519.13
7,035.29
970.59
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
7,898.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
80.00%
MONTO
18,184.28
14,446.33
5,063.78
15,129.65
3,235.30
2,767.88
2,398.57
4,764.72
1,018.42
39,494.40
02.01.01
m2
493.68
80.00
39,494.40
20.00%
0.00%
100.00%
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
20.00%
0.00%
5,714.76
-
0.00%
0.00%
100.00%
0.00%
28,573.79
-
10.00%
0.00%
20.00%
10.00%
0.00%
0.00%
0.00%
0.00%
2,065.88
78.78
320.27
-
0.00%
0.00%
20.00%
20.00%
20.00%
20.00%
0.00%
0.00%
78.78
640.53
206.72
1,815.52
69.96%
40.00%
70.00%
70.00%
70.00%
90.00%
100.00%
69.83%
14,453.46
2,868.32
275.72
2,241.87
723.51
8,169.83
413.44
888.26
20.00%
20.00%
551.40
160.14
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
60.00%
60.00%
0.00%
0.00%
0.00%
0.00%
1,654.21
480.43
-
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 012
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/19/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
36.00
27.28
982.08
02.04.02
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
486.42
0.00%
0.00%
0.00%
0.00%
m2
361.51
104.27
37,694.65
0.00%
02.05.01
02.06
02.06.01
02.07
MONTO
AVANCE ACUMULADO
MONTO
02.04.01
02.05
AVANCE ACTUAL
MONTO
CIELORRASOS
CUBIERTAS
m2
18.20
12.13
220.77
0.00%
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
0.00%
0.00%
0.00%
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
0.00%
0.00%
0.00%
02.11.03
p2
6.00
122.19
733.14
0.00%
0.00%
0.00%
02.12
PINTURA
VALORIZACION N 012
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/19/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
58.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
glb
1.00
1,500.00
1,500.00
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
0.00%
0.00%
0.00%
02.13.04
m2
120.65
22.37
2,698.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
0.00%
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
0.00%
0.00%
0.00%
0.00%
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
03.01.03
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
0.00%
0.00%
03.01.03.01
0.00%
0.00%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
AVANCE ACUMULADO
0.00%
0.00%
0.00%
0.00%
0.00%
02.13.02
02.14.01
MONTO
02.13.01
0.00%
0.00%
0.00%
0.00%
0.00%
02.14
AVANCE ACTUAL
MONTO
0.00%
0.00%
0.00%
0.00%
0.00%
57.40%
0.00%
0.00%
0.00%
0.00%
57.40%
57.40%
100.00%
100.00%
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
0.00%
0.00%
42.40%
42.40%
42.40%
42.40%
MONTO
879.00
91.80
165.75
98.23
895.51
1,510.68
90.84
143.82
19.03
47.31
55.85
113.61
23.42
8.76
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
0.00%

0.00%
42.40%
23.12
pto
3.00
157.57
472.71
0.00%
0.00%
57.40%
271.34
VALORIZACION N 012
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/19/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
5.08
47.78
242.72
0.00%
0.00%
0.00%
03.02.03
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
0.00%
57.40%
376.60
841.96
139.32
0.00%
0.00%
57.40%
57.40%
19.61
9.80
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
17.40%
17.40%
0.00%
32.40%
14.48
30.18
20.97
10.57
136.18
0.00%
0.00%
57.40%
57.40%
93.87
229.91
0.00%
57.40%
0.00%
0.00%
0.00%
0.00%
36.80%
26.80%
100.00%
16.80%
0.00%
55.28%
0.00%
55.28%
0.00%
55.28%
0.00%
47.24%
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
LLAVES Y VALVULAS
03.03
03.03.01
03.03.02

5.08
32.19
163.53
8.84
45.31
400.54
0.00%
0.00%
13.71
54.40
745.82
0.00%
03.03.02.01
03.03.02.02
03.03.02.03
04
04.01
0.00%
0.00%
57.40%
57.40%
03.02.05.01
03.03.01.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
0.00%
pto
22.00
124.82
2,746.04
0.00%
pto
2.00
116.53
233.06
0.00%
pto
29.00
162.37
4,708.73
0.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
MONTO
0.00%
0.00%
03.02.05
AVANCE ACUMULADO
03.02.02.01
03.02.03.01
MONTO

428.10
615.66
537.90
1,297.44
54.48
252.39
1,518.10
128.84
2,224.47
04.06
04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
72.86%
70.00%
70.00%
549.17
533.46
150.75
CABLES Y/O TUBERIAS
VALORIZACION N 012
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/19/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
04.09
7.00
117.18
820.26
04.09.02
2.00
186.82
373.64
04.10
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
04.11
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
04.12
MONTO
60.00%
60.00%
60.00%
942.54
665.83
405.45
0%
0%
0%
0.00%
0.00%
0.00%
60.00%
60.00%
0.00%
880.15
1,528.63
-
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
70.90%
70.90%
0.00%
0.00%
45.90%
45.90%
0.00%
0.00%
45.90%
35.90%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0%
0%
0%
0%
0%
0%
04.11.01
AVANCE ACUMULADO
0.00%
0.00%
0.00%
04.10.01
MONTO
CAJAS DE PASO
04.09.01
0%
0%
0%
04.08.01
AVANCE ACTUAL
MONTO
0%
0%
0%
0%
0%
581.56
264.91
825.00
1,137.97
280.49
1,671.10
-
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
COSTO DIRECTO
904,525.97
2.45%
22,175.41
3.94%
35,677.93
51.57%
466,431.15
90,452.60
2.45%
2,217.54
3.94%
3,567.79
51.57%
46,643.12
VALORIZACION N 012
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/19/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
2.45%
================
SUB TOTAL
IGV 19%
Fecha : 19/01/2011 12:44:37
618.70
%
3.94%
==============
AVANCE ACUMULADO
MONTO
995.43
%
51.57%
==============
2.45%
25,011.65
3.94%
40,241.15
51.57%
193,840.89
2.45%
4,752.21
3.94%
7,645.82
51.57%
1,214,056.09
==============
2.45%
29,763.87
==============
3.94%
47,886.97
MONTO
13,013.62
=============
1,020,215.20
================
PRESUPUESTO BASE
AVANCE ACTUAL
MONTO
526,087.88
99,956.70
=============
51.57%
626,044.58
SALDO
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%
SALDO
MONTO
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
20.00%
0.00%
0.00%
100.00%
3,982.61
2,025.32
4,220.28
254.60
13,083.22
30.04%
60.00%
30.00%
30.00%
30.00%
10.00%
0.00%
30.17%
6,205.33
4,302.47
118.16
960.80
310.07
907.76
383.76
40.00%
40.00%
1,102.81
320.28
100.00%
100.00%
100.00%
100.00%
7,395.77
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
1,963.47
100.00%
100.00%
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
1,074.24
100.00%
100.00%
100.00%
100.00%
100.00%
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
3,087.98
100.00%
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
41.40%
100.00%
100.00%
621.00
1,313.87
585.18
100.00%
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
42.60%
68.13
42.60%
42.60%
0.00%
0.00%
123.02
72.91
-
42.60%
42.60%
67.42
106.74
42.60%
42.60%
14.12
35.12
57.60%
57.60%
57.60%
57.60%
75.86
154.33
31.82
11.89
57.60%
31.40
42.60%
201.37
SALDO
MONTO
42.60%
42.60%
279.50
624.87
42.60%
103.40
42.60%
42.60%
14.55
7.28
42.60%
42.60%
10.75
22.40
82.60%
82.60%
99.54
50.19
67.60%
284.12
42.60%
42.60%
69.66
170.63
42.60%
317.72
63.20%
73.20%
0.00%
83.20%
1,057.34
1,469.20
269.80
44.72%
204.15
44.72%
1,227.94
44.72%
104.22
52.76%
2,484.26
27.14%
30.00%
30.00%
204.59
228.63
64.61
SALDO
40.00%
40.00%
40.00%
MONTO
628.36
443.88
270.30
40.00%
40.00%
100.00%
586.76
1,019.08
1,219.65
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
4,304.40
1,291.32
100.00%
100.00%
666.10
491.86
100.00%
100.00%
152.03
214.95
29.10%
29.10%
238.70
108.73
54.10%
54.10%
972.39
1,341.26
54.10%
64.10%
330.61
2,983.78
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
48.43%
438,094.82
48.43%
43,809.48
SALDO
%
48.43%
MONTO
12,223.02
==============
48.43%
48.43%
494,127.33
93,884.19
==============
48.43%
588,011.52
VALORIZACION N 011
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/5/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
0.00%
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
0.00%
0.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
0.00%
0.00%
0.00%
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
0.00%
0.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
m2
255.07
54.78
13,972.73
5.00%
01.03.06
01.03.06.01
AVANCE ACUMULADO
MONTO
01.02.02.01
MONTO
01.01.02.02
01.02.01
01.01.02.01
01.02
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
698.64
20.00%
0.00%
20.00%
20.00%
0.00%
20.00%
870.42
2,269.46
814.20
2,142.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
80.00%
511.42
1,487.95
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
4,352.09
28,250.46
11,347.30
4,070.98
12,408.62
10,713.87
12,598.87
34,595.00
18,174.13
11,178.19
01.03.06.02
kg
11,495.57
4.40
50,580.51
15.00%
7,587.08
0.00%
80.00%
40,464.41
VALORIZACION N 011
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/5/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
17.50%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
9.75%
9.75%
9.75%
9.75%
01.03.08
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
0.00%
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
0.00%
0.00%
01.03.09
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
15.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
1.30%
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
1.30%
0.00%
02.02
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
3,182.25
1,408.52
493.72
1,475.14
315.44
190.95
513.43
MONTO
AVANCE ACUMULADO
0.00%
70.00%
0.00%
0.00%
0.00%
0.00%
70.00%
70.00%
53.50%
70.00%
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
80.00%
MONTO
12,729.00
10,112.43
3,544.65
8,094.36
2,264.71
2,767.88
2,398.57
4,764.72
1,018.42
39,494.40
20.00%
7,898.88
100.00%
20.00%
0.00%
5,714.76
100.00%
0.00%
28,573.79
-
15.00%
40.00%
30.00%
0.00%
10.00%
20.00%
0.00%
0.00%
3,098.82
2,868.32
118.16
103.36
1,815.52
-
10.00%
0.00%
20.00%
10.00%
0.00%
0.00%
0.00%
0.00%
2,065.88
69.96%
40.00%
50.00%
50.00%
50.00%
70.00%
100.00%
69.83%
14,453.46
2,868.32
196.94
1,601.34
516.79
6,354.31
413.44
888.26
15.00%
15.00%
413.55
120.11
-
PISOS Y PAVIMENTOS
02.03.01
371.46
-
02.02.01
AVANCE ACTUAL
MONTO
0.00%
0.00%
0.00%
0.00%
78.78
320.27
0.00%
0.00%
40.00%
40.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1,102.81
320.28
-
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 011
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/5/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
36.00
27.28
982.08
02.04.02
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
486.42
0.00%
0.00%
0.00%
0.00%
m2
361.51
104.27
37,694.65
0.00%
02.05.01
02.06
02.06.01
02.07
MONTO
AVANCE ACUMULADO
MONTO
02.04.01
02.05
AVANCE ACTUAL
MONTO
CIELORRASOS
CUBIERTAS
m2
18.20
12.13
220.77
0.00%
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
0.00%
0.00%
0.00%
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
0.00%
0.00%
0.00%
02.11.03
p2
6.00
122.19
733.14
0.00%
0.00%
0.00%
02.12
PINTURA
VALORIZACION N 011
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/5/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
58.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
glb
1.00
1,500.00
1,500.00
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
0.00%
0.00%
0.00%
02.13.04
m2
120.65
22.37
2,698.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
0.00%
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
0.00%
0.00%
42.60%
42.60%
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
03.01.03
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
0.00%
0.00%
03.01.03.01
0.00%
0.00%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
AVANCE ACUMULADO
0.00%
0.00%
0.00%
0.00%
0.00%
02.13.02
02.14.01
MONTO
02.13.01
0.00%
0.00%
0.00%
0.00%
0.00%
02.14
AVANCE ACTUAL
MONTO
0.00%
0.00%
0.00%
0.00%
381.49
643.55
-
0.00%
57.40%
0.00%
0.00%
0.00%
0.00%
57.40%
57.40%
100.00%
100.00%
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
0.00%
0.00%
42.40%
42.40%
42.40%
42.40%
MONTO
879.00
91.80
165.75
98.23
895.51
1,510.68
90.84
143.82
19.03
47.31
55.85
113.61
23.42
8.76
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
0.00%

0.00%
42.40%
23.12
pto
3.00
157.57
472.71
0.00%
0.00%
57.40%
271.34
VALORIZACION N 011
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/5/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
5.08
47.78
242.72
0.00%
0.00%
0.00%
03.02.03
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
03.02.05
03.03

03.03.02

5.08
32.19
163.53
8.84
45.31
400.54
0.00%
0.00%
13.71
54.40
745.82
0.00%
03.03.02.01
03.03.02.02
03.03.02.03
04
04.01
0.00%
0.00%
LLAVES Y VALVULAS
03.03.01
03.03.01.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
3.98%
pto
22.00
124.82
2,746.04
3.98%
pto
2.00
116.53
233.06
3.98%
pto
29.00
162.37
4,708.73
0.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
AVANCE ACUMULADO
MONTO
03.02.02.01
03.02.03.01
MONTO

18.18
109.38
9.28
-
0.00%
0.00%
57.40%
57.40%
0.00%
57.40%
376.60
841.96
139.32
0.00%
0.00%
57.40%
57.40%
19.61
9.80
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
17.40%
17.40%
0.00%
32.40%
14.48
30.18
20.97
10.57
136.18
0.00%
0.00%
57.40%
57.40%
93.87
229.91
0.00%
57.40%
0.00%
0.00%
0.00%
0.00%
36.80%
26.80%
100.00%
16.80%
0.00%
55.28%
0.00%
55.28%
0.00%
55.28%
0.00%
47.24%
428.10
615.66
537.90
1,297.44
54.48
252.39
1,518.10
128.84
2,224.47
04.06
04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
0.00%
15.00%
15.00%
114.31
32.30
0.00%
0.00%
0.00%
72.86%
70.00%
70.00%
549.17
533.46
150.75
CABLES Y/O TUBERIAS
VALORIZACION N 011
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/5/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
04.09
7.00
117.18
820.26
04.09.02
2.00
186.82
373.64
04.10
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
04.11
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
04.12
MONTO
60.00%
60.00%
60.00%
942.54
665.83
405.45
0%
0%
0%
0.00%
0.00%
0.00%
60.00%
60.00%
0.00%
880.15
1,528.63
-
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
70.90%
70.90%
0.00%
0.00%
45.90%
45.90%
0.00%
0.00%
45.90%
35.90%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0%
0%
0%
0%
0%
0%
04.11.01
AVANCE ACUMULADO
0.00%
0.00%
0.00%
04.10.01
MONTO
CAJAS DE PASO
04.09.01
0%
0%
0%
04.08.01
AVANCE ACTUAL
MONTO
0%
0%
0%
0%
0%
581.56
264.91
825.00
1,137.97
280.49
1,671.10
-
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
COSTO DIRECTO
904,525.97
2.88%
26,082.95
2.45%
22,175.41
47.62%
430,753.22
90,452.60
2.88%
2,608.30
2.45%
2,217.54
47.62%
43,075.32
VALORIZACION N 011
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
1/5/2011
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
2.88%
================
SUB TOTAL
IGV 19%
Fecha : 05/01/2011 12:44:37
727.72
%
2.45%
==============
AVANCE ACUMULADO
MONTO
618.70
%
47.62%
==============
2.88%
29,418.97
2.45%
25,011.65
47.62%
193,840.89
2.88%
5,589.60
2.45%
4,752.21
47.62%
1,214,056.09
==============
2.88%
35,008.58
==============
2.45%
29,763.87
MONTO
12,018.19
=============
1,020,215.20
================
PRESUPUESTO BASE
AVANCE ACTUAL
MONTO
485,846.73
92,310.88
=============
47.62%
578,157.60
SALDO
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%
20.00%
2,794.54
20.00%
10,116.10
SALDO
MONTO
30.00%
5,455.28
30.00%
30.00%
46.50%
30.00%
4,333.90
1,519.13
7,035.29
970.59
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
20.00%
0.00%
0.00%
100.00%
3,982.61
2,025.32
4,220.28
254.60
13,083.22
30.04%
60.00%
50.00%
50.00%
50.00%
30.00%
0.00%
30.17%
6,205.33
4,302.47
196.94
1,601.34
516.79
2,723.28
383.76
60.00%
60.00%
1,654.21
480.43
100.00%
100.00%
100.00%
100.00%
7,395.77
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
1,963.47
100.00%
100.00%
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
1,074.24
100.00%
100.00%
100.00%
100.00%
100.00%
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
3,087.98
100.00%
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
41.40%
100.00%
100.00%
621.00
1,313.87
585.18
100.00%
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
42.60%
68.13
42.60%
42.60%
0.00%
0.00%
123.02
72.91
-
42.60%
42.60%
67.42
106.74
42.60%
42.60%
14.12
35.12
57.60%
57.60%
57.60%
57.60%
75.86
154.33
31.82
11.89
57.60%
31.40
42.60%
201.37
SALDO
MONTO
42.60%
42.60%
279.50
624.87
42.60%
103.40
42.60%
42.60%
14.55
7.28
42.60%
42.60%
10.75
22.40
82.60%
82.60%
99.54
50.19
67.60%
284.12
42.60%
42.60%
69.66
170.63
42.60%
317.72
63.20%
73.20%
0.00%
83.20%
1,057.34
1,469.20
269.80
44.72%
204.15
44.72%
1,227.94
44.72%
104.22
52.76%
2,484.26
27.14%
30.00%
30.00%
204.59
228.63
64.61
SALDO
40.00%
40.00%
40.00%
MONTO
628.36
443.88
270.30
40.00%
40.00%
100.00%
586.76
1,019.08
1,219.65
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
4,304.40
1,291.32
100.00%
100.00%
666.10
491.86
100.00%
100.00%
152.03
214.95
29.10%
29.10%
238.70
108.73
54.10%
54.10%
972.39
1,341.26
54.10%
64.10%
330.61
2,983.78
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
52.38%
473,772.75
52.38%
47,377.28
SALDO
%
52.38%
MONTO
13,218.45
==============
52.38%
52.38%
534,368.48
101,530.01
==============
52.38%
635,898.49
VALORIZACION N 010
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/16/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
0.00%
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
0.00%
0.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
0.00%
0.00%
0.00%
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
0.00%
0.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
m2
255.07
54.78
13,972.73
22.50%
01.03.06
01.03.06.01
AVANCE ACUMULADO
MONTO
01.02.02.01
MONTO
01.01.02.02
01.02.01
01.01.02.01
01.02
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
80.00%
100.00%
80.00%
0.00%
0.00%
0.00%
80.00%
100.00%
80.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
3,143.86
5.00%
698.64
80.00%
511.42
1,487.95
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
3,481.67
28,250.46
9,077.84
3,256.78
12,408.62
8,571.10
12,598.87
34,595.00
18,174.13
11,178.19
01.03.06.02
kg
11,495.57
4.40
50,580.51
12.50%
6,322.56
15.00%
7,587.08
80.00%
40,464.41
VALORIZACION N 010
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/16/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
0.00%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
16.50%
16.50%
0.00%
16.50%
01.03.08
CISTERNA
AVANCE ACTUAL
MONTO
2,383.64
835.52
533.82
-
MONTO
AVANCE ACUMULADO
17.50%
3,182.25
70.00%
9.75%
9.75%
9.75%
9.75%
1,408.52
493.72
1,475.14
315.44
70.00%
70.00%
53.50%
70.00%
01.03.08.01
m2
58.10
47.64
2,767.88
0.00%
0.00%
100.00%
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
01.03.09
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
0.00%
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
0.00%
0.00%
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
2,398.57
4,764.72
1,018.42
31,595.52
190.95
80.00%
1.30%
513.43
80.00%
1.30%
0.00%
371.46
80.00%
0.00%
22,859.03
-
59.96%
40.00%
30.00%
40.00%
50.00%
70.00%
100.00%
69.83%
12,387.58
2,868.32
118.16
1,281.07
516.79
6,354.31
413.44
888.26
480.40
155.04
1,361.64
-
15.00%
40.00%
30.00%
0.00%
10.00%
20.00%
0.00%
0.00%
3,098.82
2,868.32
118.16
25.00%
25.00%
689.26
200.18
-
15.00%
15.00%
413.55
120.11
0.00%
0.00%
0.00%
0.00%
12,729.00
10,112.43
3,544.65
8,094.36
2,264.71
2,767.88
15.00%
0.00%
0.00%
0.00%
15.00%
15.00%
15.00%
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
MONTO
0.00%
0.00%
0.00%
0.00%
103.36
1,815.52
40.00%
40.00%
0.00%
0.00%
0.00%
0.00%
1,102.81
320.28
-
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 010
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/16/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
36.00
27.28
982.08
02.04.02
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
486.42
0.00%
0.00%
0.00%
0.00%
m2
361.51
104.27
37,694.65
0.00%
02.05.01
02.06
02.06.01
02.07
MONTO
AVANCE ACUMULADO
MONTO
02.04.01
02.05
AVANCE ACTUAL
MONTO
CIELORRASOS
CUBIERTAS
m2
18.20
12.13
220.77
0.00%
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
0.00%
0.00%
0.00%
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
0.00%
0.00%
0.00%
02.11.03
p2
6.00
122.19
733.14
0.00%
0.00%
0.00%
02.12
PINTURA
VALORIZACION N 010
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/16/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
58.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
glb
1.00
1,500.00
1,500.00
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
0.00%
0.00%
0.00%
02.13.04
m2
120.65
22.37
2,698.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
17.40%
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
17.40%
17.40%
17.40%
17.40%
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
03.01.03
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
17.40%
17.40%
03.01.03.01
17.40%
17.40%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
AVANCE ACUMULADO
0.00%
0.00%
0.00%
0.00%
0.00%
02.13.02
02.14.01
MONTO
02.13.01
0.00%
0.00%
0.00%
0.00%
0.00%
02.14
AVANCE ACTUAL
MONTO
17.40%
17.40%
17.40%
17.40%
27.83
50.25
29.78
155.82
262.86
27.54
43.60
5.77
14.34
22.92
46.62
9.61
3.59
0.00%
57.40%
0.00%
0.00%
42.60%
42.60%
57.40%
57.40%
100.00%
100.00%
381.49
643.55
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
0.00%
0.00%
42.40%
42.40%
42.40%
42.40%
MONTO
879.00
91.80
165.75
98.23
895.51
1,510.68
90.84
143.82
19.03
47.31
55.85
113.61
23.42
8.76
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
17.40%
9.49

0.00%
42.40%
23.12
pto
3.00
157.57
472.71
17.40%
82.25
0.00%
57.40%
271.34
VALORIZACION N 010
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/16/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
17.40%
17.40%
5.08
47.78
242.72
17.40%
114.16
255.23
42.23
17.40%
17.40%
5.94
2.97
03.02.03
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
0.00%
57.40%
376.60
841.96
139.32
0.00%
0.00%
57.40%
57.40%
19.61
9.80
0.00%
0.00%
57.40%
57.40%
0.00%
0.00%
17.40%
17.40%
0.00%
32.40%
14.48
30.18
20.97
10.57
136.18
0.00%
0.00%
57.40%
57.40%
93.87
229.91
129.77
-
0.00%
57.40%
0.00%
0.00%
0.00%
0.00%
36.80%
26.80%
100.00%
16.80%
97.24
584.91
49.64
-
3.98%
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
17.40%
17.40%
pto
3.00
140.10
420.30
17.40%
28.45
69.69
LLAVES Y VALVULAS
03.03
03.03.01
03.03.02

5.08
32.19
163.53
8.84
45.31
400.54
17.40%
17.40%
13.71
54.40
745.82
17.40%
03.03.02.01
03.03.02.02
03.03.02.03
04
04.01
17.40%
17.40%
57.40%
57.40%
03.02.05.01
03.03.01.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
21.30%
pto
22.00
124.82
2,746.04
21.30%
pto
2.00
116.53
233.06
21.30%
pto
29.00
162.37
4,708.73
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
MONTO
0.00%
0.00%
4.39
9.15
20.97
10.57
73.13
03.02.05
AVANCE ACUMULADO
03.02.02.01
03.02.03.01
MONTO

0.00%
3.98%
3.98%
0.00%
18.18
109.38
9.28
-
55.28%
55.28%
55.28%
47.24%
428.10
615.66
537.90
1,297.44
54.48
252.39
1,518.10
128.84
2,224.47
04.06
04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
0.00%
0.00%
0.00%
0.00%
15.00%
15.00%
114.31
32.30
72.86%
70.00%
70.00%
549.17
533.46
150.75
CABLES Y/O TUBERIAS
VALORIZACION N 010
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/16/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
04.09
7.00
117.18
820.26
04.09.02
2.00
186.82
373.64
04.10
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
04.11
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
04.12
MONTO
60.00%
60.00%
60.00%
942.54
665.83
405.45
11%
11%
0%
167.23
290.44
-
0.00%
0.00%
0.00%
60.00%
60.00%
0.00%
880.15
1,528.63
-
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0.00%
0.00%
0.00%
0.00%
223.93
102.00
490.69
676.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
70.90%
70.90%
0.00%
0.00%
45.90%
45.90%
166.83
1,270.78
-
0.00%
0.00%
45.90%
35.90%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
27%
27%
27%
27%
27%
27%
04.11.01
AVANCE ACUMULADO
0.00%
0.00%
0.00%
04.10.01
MONTO
179.08
126.51
77.04
CAJAS DE PASO
04.09.01
11%
11%
11%
04.08.01
AVANCE ACTUAL
MONTO
0%
0%
0%
0%
0%
581.56
264.91
825.00
1,137.97
280.49
1,671.10
-
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
COSTO DIRECTO
904,525.97
2.45%
22,168.01
2.88%
26,082.95
45.17%
408,577.81
90,452.60
2.45%
2,216.80
2.88%
2,608.30
45.17%
40,857.78
VALORIZACION N 010
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/16/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
2.45%
================
SUB TOTAL
IGV 19%
Fecha : 16/12/2010 12:44:37
618.50
%
2.88%
==============
AVANCE ACUMULADO
MONTO
727.72
%
45.17%
==============
2.45%
25,003.30
2.88%
29,418.97
45.17%
193,840.89
2.45%
4,750.63
2.88%
5,589.60
45.17%
1,214,056.09
==============
2.45%
29,753.93
==============
2.88%
35,008.58
MONTO
11,399.48
=============
1,020,215.20
================
PRESUPUESTO BASE
AVANCE ACTUAL
MONTO
460,835.08
87,558.66
=============
45.17%
548,393.74
SALDO
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%
20.00%
0.00%
20.00%
870.42
2,269.46
20.00%
0.00%
20.00%
814.20
2,142.77
0.00%
0.00%
0.00%
20.00%
2,794.54
20.00%
10,116.10
SALDO
MONTO
30.00%
5,455.28
30.00%
30.00%
46.50%
30.00%
4,333.90
1,519.13
7,035.29
970.59
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
3,982.61
2,025.32
4,220.28
20.00%
254.60
20.00%
7,898.88
20.00%
100.00%
5,714.76
13,083.22
40.04%
60.00%
70.00%
60.00%
50.00%
30.00%
0.00%
30.17%
8,271.21
4,302.47
275.72
1,921.60
516.79
2,723.28
383.76
60.00%
60.00%
1,654.21
480.43
100.00%
100.00%
100.00%
100.00%
7,395.77
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
1,963.47
100.00%
100.00%
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
1,074.24
100.00%
100.00%
100.00%
100.00%
100.00%
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
3,087.98
100.00%
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
41.40%
100.00%
100.00%
621.00
1,313.87
585.18
100.00%
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
42.60%
68.13
42.60%
42.60%
0.00%
0.00%
123.02
72.91
-
42.60%
42.60%
67.42
106.74
42.60%
42.60%
14.12
35.12
57.60%
57.60%
57.60%
57.60%
75.86
154.33
31.82
11.89
57.60%
31.40
42.60%
201.37
SALDO
MONTO
42.60%
42.60%
279.50
624.87
42.60%
103.40
42.60%
42.60%
14.55
7.28
42.60%
42.60%
10.75
22.40
82.60%
82.60%
99.54
50.19
67.60%
284.12
42.60%
42.60%
69.66
170.63
42.60%
317.72
63.20%
73.20%
0.00%
83.20%
1,057.34
1,469.20
269.80
44.72%
204.15
44.72%
1,227.94
44.72%
104.22
52.76%
2,484.26
27.14%
30.00%
30.00%
204.59
228.63
64.61
SALDO
40.00%
40.00%
40.00%
MONTO
628.36
443.88
270.30
40.00%
40.00%
100.00%
586.76
1,019.08
1,219.65
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
4,304.40
1,291.32
100.00%
100.00%
666.10
491.86
100.00%
100.00%
152.03
214.95
29.10%
29.10%
238.70
108.73
54.10%
54.10%
972.39
1,341.26
54.10%
64.10%
330.61
2,983.78
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
54.83%
495,948.16
54.83%
49,594.82
SALDO
%
54.83%
MONTO
13,837.15
==============
54.83%
54.83%
559,380.13
106,282.22
==============
54.83%
665,662.35
VALORIZACION N 009
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/1/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
0.00%
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
0.00%
0.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
10.00%
0.00%
10.00%
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
10.00%
0.00%
10.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
m2
255.07
54.78
13,972.73
10.00%
01.03.06
01.03.06.01
AVANCE ACUMULADO
MONTO
01.02.02.01
MONTO
01.01.02.02
01.02.01
01.01.02.01
01.02
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
435.21
1,134.73
-
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
80.00%
100.00%
80.00%
407.10
1,071.39
1,397.27
0.00%
0.00%
0.00%
80.00%
100.00%
80.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
22.50%
3,143.86
75.00%
511.42
1,487.95
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
3,481.67
28,250.46
9,077.84
3,256.78
12,408.62
8,571.10
12,598.87
34,595.00
18,174.13
10,479.55
01.03.06.02
kg
11,495.57
4.40
50,580.51
10.00%
5,058.05
12.50%
6,322.56
65.00%
32,877.33
VALORIZACION N 009
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/1/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
10.00%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
10.00%
10.00%
10.00%
10.00%
01.03.08
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
0.00%
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
0.00%
0.00%
01.03.09
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
AVANCE ACTUAL
MONTO
1,818.43
1,444.63
506.38
1,512.97
323.53
-
MONTO
0.00%
16.50%
16.50%
0.00%
16.50%
AVANCE ACUMULADO
52.50%
2,383.64
835.52
533.82
60.25%
60.25%
43.75%
60.25%
0.00%
100.00%
0.00%
0.00%
100.00%
100.00%
3,554.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
65.00%
02.01.01
m2
493.68
80.00
39,494.40
9.00%
0.00%
78.70%
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
9.00%
0.00%
2,571.64
-
0.00%
0.00%
78.70%
0.00%
25.00%
0.00%
0.00%
25.00%
25.00%
35.00%
0.00%
25.00%
5,164.70
800.67
258.40
3,177.16
318.01
0.00%
0.00%
0.00%
15.00%
15.00%
15.00%
0.00%
0.00%
44.96%
0.00%
0.00%
40.00%
40.00%
50.00%
100.00%
69.83%
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
480.40
155.04
1,361.64
689.26
200.18
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
MONTO
9,546.75
8,703.91
3,050.93
6,619.22
1,949.27
2,767.88
2,398.57
4,764.72
827.46
31,082.09
22,487.57
9,288.76
1,281.07
413.43
4,538.80
413.44
888.26
689.26
200.18
-
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 009
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/1/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
36.00
27.28
982.08
02.04.02
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
486.42
0.00%
0.00%
0.00%
0.00%
m2
361.51
104.27
37,694.65
0.00%
02.05.01
02.06
02.06.01
02.07
MONTO
AVANCE ACUMULADO
MONTO
02.04.01
02.05
AVANCE ACTUAL
MONTO
CIELORRASOS
CUBIERTAS
m2
18.20
12.13
220.77
0.00%
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
0.00%
0.00%
0.00%
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
0.00%
0.00%
0.00%
02.11.03
p2
6.00
122.19
733.14
0.00%
0.00%
0.00%
02.12
PINTURA
VALORIZACION N 009
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/1/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
58.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
glb
1.00
1,500.00
1,500.00
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
0.00%
0.00%
0.00%
02.13.04
m2
120.65
22.37
2,698.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
15.00%
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
15.00%
15.00%
15.00%
15.00%
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
03.01.03
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
15.00%
15.00%
03.01.03.01
15.00%
15.00%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
0.00%
0.00%
0.00%
0.00%
0.00%
02.13.02
02.14.01
AVANCE ACUMULADO
MONTO
02.13.01
0.00%
0.00%
0.00%
0.00%
0.00%
02.14
AVANCE ACTUAL
MONTO
0.00%
0.00%
0.00%
0.00%
23.99
17.40%
27.83
57.40%
43.32
25.67
134.33
226.60
23.74
37.58
-
17.40%
17.40%
17.40%
17.40%
50.25
29.78
155.82
262.86
27.54
43.60
-
57.40%
57.40%
57.40%
57.40%
4.97
12.36
-
17.40%
17.40%
5.77
14.34
22.92
46.62
9.61
3.59
57.40%
57.40%
17.40%
17.40%
17.40%
17.40%
17.40%
17.40%
57.40%
57.40%
42.40%
42.40%
42.40%
42.40%
MONTO
879.00
91.80
165.75
98.23
514.02
867.13
90.84
143.82
19.03
47.31
55.85
113.61
23.42
8.76
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
0.00%

17.40%
9.49
pto
3.00
157.57
472.71
15.00%
70.91
42.40%
23.12
17.40%
82.25
57.40%
271.34
VALORIZACION N 009
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/1/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
15.00%
15.00%
5.08
47.78
242.72
15.00%
98.42
220.02
36.41
15.00%
15.00%
5.12
2.56
03.02.03
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
pto
3.00
140.10
420.30
15.00%
3.78
7.89
63.05
24.53
60.08
03.02.05
03.03

03.03.02

5.08
32.19
163.53
8.84
45.31
400.54
15.00%
15.00%
13.71
54.40
745.82
15.00%
03.03.02.01
03.03.02.02
03.03.02.03
04
04.01
15.00%
15.00%
LLAVES Y VALVULAS
03.03.01
03.03.01.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
15.00%
pto
22.00
124.82
2,746.04
15.00%
pto
2.00
116.53
233.06
15.00%
pto
29.00
162.37
4,708.73
15.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
MONTO
03.02.02.01
03.02.03.01
AVANCE ACUMULADO
MONTO

17.40%
17.40%
17.40%
114.16
255.23
42.23
17.40%
17.40%
5.94
2.97
17.40%
17.40%
57.40%
57.40%
57.40%
376.60
841.96
139.32
57.40%
57.40%
19.61
9.80
17.40%
4.39
9.15
20.97
10.57
73.13
32.40%
14.48
30.18
20.97
10.57
136.18
17.40%
17.40%
28.45
69.69
57.40%
57.40%
93.87
229.91
111.87
-
17.40%
129.77
57.40%
68.48
411.91
34.96
706.31
21.30%
17.40%
17.40%
0.00%
0.00%
0.00%
0.00%
21.30%
21.30%
0.00%
57.40%
57.40%
17.40%
17.40%
36.80%
26.80%
100.00%
16.80%
97.24
584.91
49.64
51.30%
51.30%
51.30%
47.24%
428.10
615.66
537.90
1,297.44
54.48
234.21
1,408.72
119.56
2,224.47
04.06
04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
15.00%
15.00%
15.00%
113.06
114.31
32.30
0.00%
0.00%
0.00%
72.86%
55.00%
55.00%
549.17
419.15
118.45
CABLES Y/O TUBERIAS
VALORIZACION N 009
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/1/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
04.09
7.00
117.18
820.26
04.09.02
2.00
186.82
373.64
04.10
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
04.11
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
04.12
MONTO
179.08
126.51
77.04
60.00%
60.00%
60.00%
942.54
665.83
405.45
15%
15%
0%
220.04
382.16
-
11.40%
11.40%
0.00%
167.23
290.44
60.00%
60.00%
0.00%
880.15
1,528.63
-
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
10%
10%
10%
10%
10%
0%
04.11.01
AVANCE ACUMULADO
11.40%
11.40%
11.40%
04.10.01
MONTO
235.64
166.46
101.36
CAJAS DE PASO
04.09.01
15%
15%
15%
04.08.01
AVANCE ACTUAL
MONTO
0%
0%
0%
0%
0%
82.03
37.36
179.74
247.92
61.11
-
27.30%
27.30%
223.93
102.00
70.90%
70.90%
27.30%
27.30%
490.69
676.83
45.90%
45.90%
27.30%
27.30%
166.83
1,270.78
45.90%
35.90%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
581.56
264.91
825.00
1,137.97
280.49
1,671.10
-
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
COSTO DIRECTO
904,525.97
3.91%
35,387.09
2.45%
22,168.01
42.29%
382,494.86
90,452.60
3.91%
3,538.71
2.45%
2,216.80
42.29%
38,249.49
VALORIZACION N 009
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
12/1/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
3.91%
================
SUB TOTAL
IGV 19%
Fecha : 01/12/2010 12:44:37
987.31
%
2.45%
==============
AVANCE ACUMULADO
MONTO
618.50
%
42.29%
==============
3.91%
39,913.11
2.45%
25,003.30
42.29%
193,840.89
3.91%
7,583.49
2.45%
4,750.63
42.29%
1,214,056.09
==============
3.91%
47,496.61
==============
2.45%
29,753.93
MONTO
10,671.76
=============
1,020,215.20
================
PRESUPUESTO BASE
AVANCE ACTUAL
MONTO
431,416.10
81,969.06
=============
42.29%
513,385.16
SALDO
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%
20.00%
0.00%
20.00%
870.42
2,269.46
20.00%
0.00%
20.00%
814.20
2,142.77
0.00%
0.00%
0.00%
25.00%
3,493.18
35.00%
17,703.18
SALDO
MONTO
47.50%
8,637.53
39.75%
39.75%
56.25%
39.75%
5,742.42
2,012.85
8,510.43
1,286.03
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
3,982.61
2,025.32
4,220.28
35.00%
445.56
21.30%
8,412.31
21.30%
100.00%
6,086.22
13,083.22
55.04%
100.00%
100.00%
60.00%
60.00%
50.00%
0.00%
30.17%
11,370.03
7,170.79
393.88
1,921.60
620.15
4,538.80
383.76
75.00%
75.00%
100.00%
100.00%
100.00%
100.00%
2,067.77
600.53
7,395.77
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
1,963.47
100.00%
100.00%
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
1,074.24
100.00%
100.00%
100.00%
100.00%
100.00%
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
3,087.98
100.00%
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
41.40%
100.00%
100.00%
621.00
1,313.87
585.18
100.00%
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
42.60%
68.13
42.60%
42.60%
42.60%
42.60%
123.02
72.91
381.49
643.55
42.60%
42.60%
67.42
106.74
42.60%
42.60%
14.12
35.12
57.60%
57.60%
57.60%
57.60%
75.86
154.33
31.82
11.89
57.60%
31.40
42.60%
201.37
SALDO
MONTO
42.60%
42.60%
279.50
624.87
42.60%
103.40
42.60%
42.60%
14.55
7.28
42.60%
42.60%
10.75
22.40
82.60%
82.60%
99.54
50.19
67.60%
284.12
42.60%
42.60%
69.66
170.63
42.60%
317.72
63.20%
73.20%
0.00%
83.20%
1,057.34
1,469.20
269.80
48.70%
222.33
48.70%
1,337.32
48.70%
113.50
52.76%
2,484.26
27.14%
45.00%
45.00%
204.59
342.94
96.91
SALDO
40.00%
40.00%
40.00%
MONTO
628.36
443.88
270.30
40.00%
40.00%
100.00%
586.76
1,019.08
1,219.65
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
4,304.40
1,291.32
100.00%
100.00%
666.10
491.86
100.00%
100.00%
152.03
214.95
29.10%
29.10%
238.70
108.73
54.10%
54.10%
972.39
1,341.26
54.10%
64.10%
330.61
2,983.78
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
57.71%
522,031.11
57.71%
52,203.11
SALDO
%
57.71%
MONTO
14,564.88
==============
57.71%
57.71%
588,799.10
111,871.83
==============
57.71%
700,670.93
VALORIZACION N 008
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
11/17/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACUMULADO
MONTO
m2
185.97
2.75
511.42
0.00%
0.00%
100.00%
511.42
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,487.95
5,298.50
1,028.07
825.71
6,789.65
EXCAVACIONES
m3
49.45
30.09
1,487.95
01.01.02.02
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
01.02
01.01.02.01
01.02.01
AVANCE ACTUAL
MONTO
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
2,597.93
4,713.02
m2
19.61
32.22
631.83
0.00%
0.00%
100.00%
631.83
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
100.00%
8,004.47
9,715.51
11,519.21
6,403.58
0.00%
100.00%
01.02.02
01.02.02.01
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
0.00%
0.00%
0.00%
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
0.00%
01.03.02.02
m3
52.36
281.85
14,757.67
0.00%
01.03.03
COLUMNAS
01.03.03.01
m2
88.80
49.01
4,352.09
0.00%
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
0.00%
0.00%
01.03.06.01
m2
255.07
54.78
13,972.73
0.00%
01.03.06.02
kg
11,495.57
4.40
50,580.51
0.00%
01.03.04
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
01.03.06
VIGAS Y DINTELES
10.00%
435.21
80.00%
0.00%
10.00%
10.00%
1,397.27
52.50%
28,250.46
9,077.84
3,256.78
12,408.62
8,571.10
12,598.87
34,595.00
18,174.13
7,335.68
10.00%
5,058.05
52.50%
26,554.77
10.00%
0.00%
10.00%
1,134.73
407.10
1,071.39
0.00%
0.00%
0.00%
100.00%
80.00%
14,757.67
3,481.67
80.00%
100.00%
80.00%
100.00%
100.00%
100.00%
VALORIZACION N 008
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
11/17/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
m3
Metrado
61.45
Precio S/.
AVANCE ANTERIOR
Parcial S/.
295.92
%
18,184.28
m2
336.98
01.03.07.02
01.03.07.03
01.03.07.04
42.87
14,446.33
kg
1,150.86
4.40
5,063.78
m3
50.36
300.43
15,129.65
676.84
4.78
3,235.30
9,546.75
0.00%
0.00%
10.00%
10.00%
1,444.63
506.38
43.75%
43.75%
6,320.27
2,215.41
10.00%
10.00%
1,512.97
323.53
43.75%
43.75%
0.00%
0.00%
CISTERNA
m2
58.10
47.64
2,767.88
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
0.00%
0.00%
0.00%
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
0.00%
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
42.00
30.31
1,273.02
0.00%
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
0.00%
0.00%
0.00%
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
19.96%
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
0.00%
0.00%
0.00%
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
MONTO
52.50%
02
AVANCE ACUMULADO
1,818.43
01.03.10
MONTO
10.00%
01.03.08.02
01.03.10.01
01.03.08.01
01.03.09
AVANCE ACTUAL
MONTO
0.00%
01.03.07.01
01.03.08
Und.
0.00%
0.00%
100.00%
44.83%
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
4,124.07
413.44
570.26
-
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
65.00%
6,619.22
1,415.44
2,767.88
2,398.57
4,764.72
-
9.00%
9.00%
0.00%
3,554.50
2,571.64
78.70%
78.70%
0.00%
25.00%
5,164.70
44.96%
827.46
31,082.09
22,487.57
9,288.76
800.67
0.00%
0.00%
25.00%
800.67
0.00%
0.00%
25.00%
25.00%
35.00%
0.00%
25.00%
0.00%
0.00%
258.40
3,177.16
318.01
25.00%
35.00%
100.00%
69.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
258.40
3,177.16
413.44
888.26
-
VALORIZACION N 008
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
11/17/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
333.18
0.00%
0.00%
0.00%
486.42
0.00%
0.00%
0.00%
104.27
37,694.65
0.00%
0.00%
0.00%
12.13
220.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
27.28
982.08
361.72
24.51
8,865.76
02.04.03
18.00
18.51
02.04.04
11.20
43.43
m2
361.51
m2
18.20
02.07
CIELORRASOS
CUBIERTAS
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
0.00%
0.00%
0.00%
02.07.06
2.00
457.20
914.40
0.00%
0.00%
0.00%
0.00%
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
02.10
CERRAJERIA
02.10.01
02.10.02
24.00
49.07
1,177.68
02.10.03
8.00
46.57
372.56
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
02.11
02.11.01
m2
36.48
160.45
5,853.22
02.11.02
m2
24.50
126.04
3,087.98
02.11.03
p2
6.00
122.19
733.14
02.12
MONTO
0.00%
0.00%
0.00%
36.00
02.06.01
AVANCE ACUMULADO
02.06
MONTO
0.00%
0.00%
0.00%
02.04.02
02.05.01
02.04.01
02.05
AVANCE ACTUAL
MONTO
PINTURA
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
VALORIZACION N 008
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
11/17/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
AVANCE ACUMULADO
MONTO
MONTO
02.12.01
m2
5,375.74
7.73
41,554.47
0.00%
0.00%
0.00%
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.12.05
m2
67.50
10.28
693.90
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
58.60%
0.00%
0.00%
0.00%
02.14
02.14.01
1.00
407.68
407.68
0.00%
0.00%
0.00%
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.14.05
4.00
38.33
153.32
0.00%
0.00%
0.00%
03
02.13
02.13.01
glb
1.00
1,500.00
1,500.00
02.13.02
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
02.13.04
m2
120.65
22.37
2,698.94
0.00%
0.00%
0.00%
0.00%
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
0.00%
0.00%
0.00%
0.00%
03.01.01.05
17.20
87.83
1,510.68
0.00%
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
0.00%
03.01.02.02
2.00
125.28
250.56
0.00%
0.00%
0.00%
03.01.03
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
03.01.04.05
2.00
27.26
54.52
0.00%
0.00%
0.00%
0.00%
0.00%
pto
3.00
157.57
472.71
0.00%
03.02
03.02.01
03.02.01.01

15.00%
15.00%
15.00%
15.00%
23.99
43.32
25.67
134.33
40.00%
40.00%
40.00%
40.00%
15.00%
226.60
23.74
40.00%
15.00%
37.58
4.97
12.36
-
40.00%
15.00%
15.00%
15.00%
15.00%
0.00%
0.00%
0.00%
0.00%
0.00%
40.00%
40.00%
40.00%
25.00%
25.00%
25.00%
25.00%
25.00%
70.91
40.00%
879.00
63.97
115.51
68.46
358.20
604.27
63.30
100.22
13.26
32.97
32.93
66.99
13.81
5.16
13.63
189.08
VALORIZACION N 008
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
11/17/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
AVANCE ACUMULADO
MONTO
MONTO
03.02.02.01
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
15.00%
15.00%
98.42
220.02
40.00%
40.00%
262.44
586.73
5.08
47.78
242.72
0.00%
15.00%
36.41
40.00%
97.09
15.00%
15.00%
15.00%
15.00%
5.12
2.56
3.78
7.89
40.00%
40.00%
40.00%
40.00%
13.66
6.83
10.09
21.03
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
0.00%
0.00%
0.00%
0.00%
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
0.00%
0.00%
0.00%
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
15.00%
0.00%
36.80%
0.00%
0.00%
0.00%
26.80%
100.00%
16.80%
03.03
03.03.01
04.01.01
m3
55.60
30.09
1,673.00
0.00%
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
2.00
228.27
456.54
0.00%
pto
22.00
124.82
2,746.04
0.00%
pto
2.00
116.53
233.06
0.00%
pto
29.00
162.37
4,708.73
0.00%
0.00%
0.00%
0.00%
03.03.01.01
03.03.02

03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
03.03.02.03
13.71
54.40
745.82
0.00%
0.00%
0.00%
04
04.01
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
04.06


04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
CABLES Y/O TUBERIAS
15.00%
15.00%
15.00%
63.05
24.53
60.08
111.87
15.00%
40.00%
40.00%
40.00%
15.00%
68.48
30.00%
15.00%
411.91
30.00%
15.00%
34.96
30.00%
15.00%
706.31
47.24%
15.00%
15.00%
15.00%
113.06
114.31
32.30
72.86%
55.00%
55.00%
63.05
65.41
160.22
298.33
615.66
537.90
1,297.44
54.48
136.96
823.81
69.92
2,224.47
549.17
419.15
118.45
VALORIZACION N 008
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
11/17/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
04.09
7.00
117.18
820.26
04.09.02
2.00
186.82
373.64
04.10
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
04.11
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
04.12
48.60%
48.60%
48.60%
763.46
539.32
328.41
0%
0%
0%
0%
0%
0%
0%
0%
15.00%
15.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
220.04
382.16
48.60%
48.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
712.92
1,238.19
-
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
04.12.01
87.15
144.65
12,606.25
04.12.02
5.00
2,582.20
12,911.00
04.12.03
3.00
859.51
COSTO DIRECTO
2,578.53
MONTO
235.64
166.46
101.36
04.11.01
15.00%
15.00%
15.00%
04.10.01
AVANCE ACUMULADO
MONTO
CAJAS DE PASO
04.09.01
0%
0%
0%
04.08.01
AVANCE ACTUAL
MONTO
0%
10.00%
10.00%
82.03
37.36
43.60%
43.60%
10.00%
10.00%
10.00%
0.00%
179.74
247.92
61.11
18.60%
18.60%
18.60%
8.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
357.63
162.91
334.31
461.14
113.66
400.32
-
904,525.97
0.56%
5,107.76
3.91%
35,387.09
39.84%
360,326.85
90,452.60
0.56%
510.78
3.91%
3,538.71
39.84%
36,032.69
VALORIZACION N 008
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
11/17/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
0.56%
================
SUB TOTAL
IGV 19%
Fecha : 17/11/2010 12:44:37
142.51
AVANCE ACTUAL
%
3.91%
==============
AVANCE ACUMULADO
MONTO
987.31
%
39.84%
==============
0.56%
5,761.05
3.91%
39,913.11
39.84%
193,840.89
0.56%
1,094.60
3.91%
7,583.49
39.84%
1,214,056.09
==============
0.56%
6,855.65
==============
3.91%
47,496.61
MONTO
10,053.26
=============
1,020,215.20
================
PRESUPUESTO BASE
MONTO
406,412.80
77,218.43
=============
39.84%
483,631.23
SALDO
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%
20.00%
870.42
0.00%
20.00%
2,269.46
20.00%
0.00%
20.00%
814.20
2,142.77
0.00%
0.00%
0.00%
47.50%
6,637.05
47.50%
24,025.74
SALDO
MONTO
47.50%
8,637.53
56.25%
56.25%
8,126.06
2,848.37
56.25%
56.25%
8,510.43
1,819.86
0.00%
0.00%
0.00%
100.00%
3,982.61
100.00%
100.00%
2,025.32
4,220.28
35.00%
445.56
21.30%
21.30%
100.00%
8,412.31
6,086.22
13,083.22
55.04%
11,370.03
100.00%
100.00%
75.00%
7,170.79
393.88
2,402.00
75.00%
65.00%
0.00%
30.17%
100.00%
100.00%
775.19
5,900.43
383.76
2,757.02
800.71
100.00%
100.00%
100.00%
100.00%
100.00%
7,395.77
1,043.59
3,829.02
20,065.75
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
100.00%
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
4,706.47
10,003.18
100.00%
100.00%
100.00%
55,451.42
1,776.54
1,091.36
100.00%
914.40
100.00%
100.00%
100.00%
1,963.47
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
169.79
1,177.68
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
372.56
468.44
1,074.24
985.60
217.96
2,234.15
133.00
507.78
100.00%
100.00%
100.00%
5,853.22
3,087.98
733.14
SALDO
MONTO
100.00%
41,554.47
100.00%
100.00%
100.00%
3,475.43
28,809.30
8,627.84
100.00%
693.90
41.40%
100.00%
100.00%
100.00%
621.00
1,313.87
585.18
2,698.94
100.00%
407.68
100.00%
100.00%
100.00%
262.91
22.22
22.22
100.00%
153.32
60.00%
60.00%
60.00%
60.00%
95.96
173.26
102.68
537.31
60.00%
906.41
60.00%
94.96
60.00%
150.34
60.00%
60.00%
19.89
49.46
75.00%
75.00%
75.00%
75.00%
75.00%
98.78
200.96
41.43
15.49
40.89
60.00%
283.63
SALDO
MONTO
60.00%
60.00%
393.66
880.10
60.00%
145.63
60.00%
60.00%
60.00%
60.00%
20.50
10.25
15.14
31.55
100.00%
120.51
100.00%
60.76
85.00%
357.26
60.00%
60.00%
60.00%
98.12
240.32
447.49
63.20%
1,057.34
73.20%
0.00%
83.20%
1,469.20
269.80
70.00%
319.58
70.00%
1,922.23
70.00%
163.14
52.76%
2,484.26
27.14%
45.00%
45.00%
204.59
342.94
96.91
SALDO
51.40%
51.40%
51.40%
MONTO
807.44
570.39
347.34
51.40%
51.40%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
753.99
1,309.52
1,219.65
1,693.02
237.25
227.24
382.00
1,058.40
100.00%
100.00%
100.00%
3,228.30
4,304.40
1,291.32
100.00%
100.00%
100.00%
100.00%
666.10
491.86
152.03
214.95
56.40%
56.40%
462.63
210.73
81.40%
81.40%
81.40%
91.40%
1,463.08
2,018.09
497.44
4,254.56
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
100.00%
12,606.25
12,911.00
100.00%
2,578.53
60.16%
544,199.12
60.16%
54,419.91
SALDO
%
60.16%
MONTO
15,183.37
==============
60.16%
60.16%
613,802.40
116,622.46
==============
60.16%
730,424.86
VALORIZACION N 007
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
0.00%
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
0.00%
0.00%
0.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
m2
168.02
47.64
8,004.47
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
m2
86.14
47.26
4,070.98
0.00%
0.00%
0.00%
PLACAS
01.03.04.01
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
0.00%
0.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
m2
255.07
54.78
13,972.73
12.50%
01.03.06
01.03.06.01
MONTO
01.02.02.01
AVANCE ACUMULADO
MONTO
01.01.02.02
01.02
01.01.02.01
01.02.01
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
0.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
70.00%
100.00%
70.00%
0.00%
0.00%
0.00%
70.00%
100.00%
70.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
1,746.59
0.00%
42.50%
511.42
1,487.95
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
3,046.46
28,250.46
7,943.11
2,849.69
12,408.62
7,499.71
12,598.87
34,595.00
18,174.13
5,938.41
01.03.06.02
kg
11,495.57
4.40
50,580.51
12.50%
6,322.56
0.00%
42.50%
21,496.72
VALORIZACION N 007
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
12.50%
3.75%
3.75%
3.75%
3.75%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
01.03.08
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
01.03.09
0.00%
0.00%
0.00%
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
5.00%
9.70%
9.70%
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
0.00%
0.00%
0.00%
0.00%
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
2,273.04
541.74
189.89
567.36
121.32
-
0.00%
42.50%
0.00%
0.00%
0.00%
0.00%
33.75%
33.75%
33.75%
33.75%
63.65
-
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
65.00%
3,830.96
2,771.66
-
0.00%
0.00%
0.00%
69.70%
69.70%
0.00%
19.96%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
44.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4,124.07
413.44
570.26
19.96%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
44.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
MONTO
7,728.32
4,875.64
1,709.03
5,106.26
1,091.91
2,767.88
2,398.57
4,764.72
827.46
27,527.60
19,915.93
4,124.07
413.44
570.26
-
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 007
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
486.42
0.00%
0.00%
0.00%
0.00%
104.27
37,694.65
0.00%
0.00%
0.00%
12.13
220.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
27.28
982.08
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
m2
361.51
m2
18.20
02.07
CIELORRASOS
CUBIERTAS
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
02.09
0.00%
0.00%
0.00%
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
MONTO
0.00%
0.00%
0.00%
0.00%
36.00
02.06.01
AVANCE ACUMULADO
02.06
MONTO
0.00%
0.00%
0.00%
0.00%
02.04.02
02.05.01
02.04.01
02.05
AVANCE ACTUAL
MONTO
0.00%
0.00%
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
02.11.03
p2
6.00
122.19
733.14
02.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PINTURA
VALORIZACION N 007
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
02.13.01
glb
1.00
1,500.00
1,500.00
02.13.02
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
02.13.04
m2
120.65
22.37
2,698.94
02.14
02.14.01
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
03.01.02
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
8.60%
0.00%
0.00%
0.00%
REDES DE DERIVACION
03.01.02.01
03.01.03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
0.00%
0.00%
0.00%
0.00%
AVANCE ACTUAL
MONTO
129.00
-
MONTO
AVANCE ACUMULADO
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
58.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
25.00%
0.00%
0.00%
25.00%
25.00%
0.00%
0.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
MONTO
879.00
39.98
72.19
42.79
223.88
377.67
39.57
62.64
8.29
20.61
32.93
66.99
13.81
5.16
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
0.00%
pto
3.00
157.57
472.71
0.00%
0.00%
25.00%
13.63
-
0.00%
25.00%
118.18

VALORIZACION N 007
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
MONTO
03.02.02.01
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
164.03
366.71
-
5.08
47.78
242.72
0.00%
0.00%
25.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
60.68
8.54
4.27
6.31
13.15
-
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
36.80%
26.80%
100.00%
16.80%
0.00%
15.00%
0.00%
15.00%
0.00%
15.00%
0.00%
32.24%
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
0.00%
0.00%
0.00%
03.03
03.03.01
03.03.01.01
03.03.02

03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
03.03.02.03
13.71
54.40
745.82
04
04.01

6.80%
6.80%
1,297.44 100.00%
6.80%
324.28
04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
04.01.04
m3
11.00
29.48
2.00
228.27
456.54
15.00%
pto
22.00
124.82
2,746.04
15.00%
pto
2.00
116.53
233.06
15.00%
pto
29.00
162.37
4,708.73
15.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01

113.76
136.48
1,297.44
22.05
68.48
411.91
34.96
706.31
40.88
100.14
186.46
615.66
537.90
1,297.44
54.48
68.48
411.91
34.96
1,518.16
04.06.01
pto
7.00
107.68
753.76
15.00%
113.06
0.00%
57.86%
436.10
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
15.00%
15.00%
114.31
32.30
0.00%
0.00%
40.00%
40.00%
304.84
86.14
04.06
04.07
CABLES Y/O TUBERIAS
VALORIZACION N 007
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
527.82
372.86
9%
9%
9%
0%
0%
0%
0%
0%
58.11
126.15
219.10
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
33.60%
33.60%
33.60%
0.00%
0.00%
0.00%
0.00%
0.00%
227.05
492.88
856.03
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
70.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
33.60%
32.13
154.58
0.00%
33.60%
0.00%
8.60%
213.21
52.55
400.32
-
0.00%
0.00%
0.00%
8.60%
8.60%
8.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
0%
0%
0%
04.07.14
6.00
215.22
1,291.32
0%
04.08.01
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
0%
0%
0%
0%
CAJAS DE PASO
04.09.01
7.00
117.18
820.26
9%
04.09.02
2.00
186.82
373.64
9%
04.10.01
pto
9.00
199.71
1,797.39
9%
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
9%
9%
9%
04.11.01
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
MONTO
33.60%
33.60%
115.00
04.11
AVANCE ACUMULADO
0.00%
0.00%
04.10
MONTO
135.10
95.44
TUBERIA PVC-SAP 4"
04.09
9%
9%
04.07.01
04.08
AVANCE ACTUAL
MONTO
0%
0%
0%
0%
0%
275.61
125.54
154.58
213.21
52.55
400.32
-
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
04.12
COSTO DIRECTO
904,525.97
2.56%
23,166.09
0.56%
5,107.76
35.92%
324,939.76
90,452.60
2.56%
2,316.61
0.56%
510.78
35.92%
32,493.98
VALORIZACION N 007
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
2.56%
================
SUB TOTAL
IGV 19%
Fecha : 28/10/2010 12:44:37
646.34
AVANCE ACTUAL
%
0.56%
==============
AVANCE ACUMULADO
MONTO
142.51
%
35.92%
==============
2.56%
26,129.04
0.56%
5,761.05
35.92%
193,840.89
2.56%
4,964.52
0.56%
1,094.60
35.92%
1,214,056.09
==============
2.56%
31,093.56
==============
0.56%
6,855.65
MONTO
9,065.95
=============
1,020,215.20
================
PRESUPUESTO BASE
MONTO
366,499.69
69,634.94
=============
35.92%
436,134.63
SALDO
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%
30.00%
0.00%
30.00%
1,305.63
3,404.19
30.00%
0.00%
30.00%
1,221.29
3,214.16
0.00%
0.00%
0.00%
57.50%
8,034.32
57.50%
29,083.79
SALDO
MONTO
57.50%
10,455.96
66.25%
66.25%
66.25%
66.25%
9,570.69
3,354.75
10,023.39
2,143.39
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
35.00%
3,982.61
2,025.32
4,220.28
445.56
30.30%
30.30%
100.00%
11,966.80
8,657.86
13,083.22
80.04%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
16,534.72
7,170.79
393.88
3,202.67
1,033.58
9,077.59
-
55.17%
100.00%
100.00%
701.76
2,757.02
800.71
100.00%
100.00%
100.00%
100.00%
7,395.77
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
100.00%
100.00%
1,963.47
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,074.24
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
100.00%
3,087.98
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
41.40%
100.00%
100.00%
100.00%
621.00
1,313.87
585.18
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
75.00%
75.00%
75.00%
75.00%
75.00%
119.95
216.58
128.36
671.63
1,133.01
75.00%
75.00%
118.70
187.92
75.00%
75.00%
24.86
61.82
75.00%
75.00%
75.00%
75.00%
98.78
200.96
41.43
15.49
75.00%
40.89
75.00%
354.53
SALDO
MONTO
75.00%
75.00%
492.08
1,100.12
75.00%
182.04
75.00%
75.00%
75.00%
75.00%
25.62
12.81
18.92
39.44
100.00%
100.00%
120.51
60.76
100.00%
420.30
75.00%
75.00%
75.00%
122.65
300.41
559.37
63.20%
73.20%
0.00%
83.20%
1,057.34
1,469.20
269.80
85.00%
388.06
85.00%
2,334.13
85.00%
198.10
67.76%
3,190.57
42.14%
317.66
60.00%
60.00%
457.25
129.22
SALDO
MONTO
66.40%
66.40%
1,043.08
736.85
66.40%
66.40%
66.40%
100.00%
100.00%
100.00%
100.00%
100.00%
448.70
974.03
1,691.68
1,219.65
1,693.02
237.25
227.24
382.00
100.00%
100.00%
100.00%
1,058.40
3,228.30
4,304.40
100.00%
1,291.32
100.00%
100.00%
100.00%
100.00%
666.10
491.86
152.03
214.95
66.40%
544.65
66.40%
248.10
91.40%
1,642.81
91.40%
91.40%
91.40%
2,266.02
558.55
4,254.56
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
64.08%
579,586.21
64.08%
57,958.62
SALDO
%
64.08%
MONTO
16,170.69
==============
64.08%
64.08%
653,715.52
124,205.95
==============
64.08%
777,921.47
VALORIZACION N 006
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/13/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
0.00%
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
0.00%
0.00%
0.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
m2
168.02
47.64
8,004.47
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
m2
86.14
47.26
4,070.98
0.00%
0.00%
0.00%
PLACAS
01.03.04.01
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
0.00%
0.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
m2
255.07
54.78
13,972.73
30.00%
01.03.06
01.03.06.01
MONTO
01.02.02.01
AVANCE ACUMULADO
MONTO
01.01.02.02
01.02
01.01.02.01
01.02.01
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
0.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
70.00%
100.00%
70.00%
0.00%
0.00%
0.00%
70.00%
100.00%
70.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
4,191.82
12.50%
1,746.59
42.50%
511.42
1,487.95
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
3,046.46
28,250.46
7,943.11
2,849.69
12,408.62
7,499.71
12,598.87
34,595.00
18,174.13
5,938.41
01.03.06.02
kg
11,495.57
4.40
50,580.51
30.00%
15,174.15
12.50%
6,322.56
42.50%
21,496.72
VALORIZACION N 006
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/13/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
30.00%
30.00%
30.00%
30.00%
30.00%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
01.03.08
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
01.03.09
0.00%
0.00%
0.00%
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
0.00%
0.00%
0.00%
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
0.00%
0.00%
0.00%
0.00%
AVANCE ACTUAL
MONTO
5,455.29
4,333.90
1,519.14
4,538.90
970.59
-
12.50%
3.75%
3.75%
3.75%
3.75%
AVANCE ACUMULADO
MONTO
2,273.04
42.50%
541.74
189.89
567.36
121.32
33.75%
33.75%
33.75%
33.75%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00%
63.65
65.00%
9.70%
9.70%
0.00%
3,830.96
2,771.66
69.70%
69.70%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
MONTO
7,728.32
4,875.64
1,709.03
5,106.26
1,091.91
2,767.88
2,398.57
4,764.72
827.46
27,527.60
19,915.93
-
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 006
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/13/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
486.42
0.00%
0.00%
0.00%
0.00%
104.27
37,694.65
0.00%
0.00%
0.00%
12.13
220.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
27.28
982.08
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
m2
361.51
m2
18.20
02.07
CIELORRASOS
CUBIERTAS
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
02.09
0.00%
0.00%
0.00%
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
MONTO
0.00%
0.00%
0.00%
0.00%
36.00
02.06.01
AVANCE ACUMULADO
02.06
MONTO
0.00%
0.00%
0.00%
0.00%
02.04.02
02.05.01
02.04.01
02.05
AVANCE ACTUAL
MONTO
0.00%
0.00%
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
02.11.03
p2
6.00
122.19
733.14
02.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PINTURA
VALORIZACION N 006
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/13/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
02.13.01
glb
1.00
1,500.00
1,500.00
02.13.02
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
02.13.04
m2
120.65
22.37
2,698.94
02.14
02.14.01
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
03.01.02
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
0.00%
0.00%
0.00%
0.00%
REDES DE DERIVACION
03.01.02.01
03.01.03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
0.00%
0.00%
0.00%
0.00%
AVANCE ACTUAL
MONTO
MONTO
0.00%
0.00%
0.00%
0.00%
0.00%
8.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
AVANCE ACUMULADO
0.00%
0.00%
0.00%
0.00%
0.00%
129.00
58.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
25.00%
0.00%
0.00%
25.00%
25.00%
0.00%
0.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
MONTO
879.00
39.98
72.19
42.79
223.88
377.67
39.57
62.64
8.29
20.61
32.93
66.99
13.81
5.16
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
0.00%
pto
3.00
157.57
472.71
0.00%
0.00%
25.00%
13.63
-
0.00%
25.00%
118.18

VALORIZACION N 006
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/13/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
MONTO
03.02.02.01
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
164.03
366.71
-
5.08
47.78
242.72
0.00%
0.00%
25.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
60.68
8.54
4.27
6.31
13.15
-
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
0.00%
0.00%
0.00%
03.03
03.03.01
03.03.01.01
03.03.02

03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
03.03.02.03
13.71
54.40
745.82
04
04.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
0.00%
pto
22.00
124.82
2,746.04
0.00%
pto
2.00
116.53
233.06
0.00%
pto
29.00
162.37
4,708.73
0.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01

6.80%
6.80%
100.00%
6.80%
15.00%
15.00%
15.00%
15.00%
113.76
136.48
1,297.44
22.05
68.48
411.91
34.96
706.31
36.80%
26.80%
100.00%
16.80%
15.00%
15.00%
15.00%
32.24%
40.88
100.14
186.46
615.66
537.90
1,297.44
54.48
68.48
411.91
34.96
1,518.16
04.06.01
pto
7.00
107.68
753.76
0.00%
15.00%
113.06
57.86%
436.10
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
0.00%
0.00%
15.00%
15.00%
114.31
32.30
40.00%
40.00%
304.84
86.14
04.06
04.07
CABLES Y/O TUBERIAS
VALORIZACION N 006
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/13/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
135.10
95.44
33.60%
33.60%
527.82
372.86
0%
0%
0%
0%
0%
0%
0%
0%
8.60%
8.60%
8.60%
0.00%
0.00%
0.00%
0.00%
0.00%
58.11
126.15
219.10
33.60%
33.60%
33.60%
0.00%
0.00%
0.00%
0.00%
0.00%
227.05
492.88
856.03
-
4,304.40
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1,291.32
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.60%
70.54
33.60%
8.60%
32.13
33.60%
8.60%
154.58
8.60%
8.60%
8.60%
8.60%
213.21
52.55
400.32
8.60%
8.60%
8.60%
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
04.07.14
6.00
215.22
04.08.01
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
0%
0%
0%
0%
CAJAS DE PASO
04.09.01
7.00
117.18
820.26
0%
04.09.02
2.00
186.82
373.64
0%
04.10.01
pto
9.00
199.71
1,797.39
0%
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
0%
0%
0%
04.11
8.60%
8.60%
04.10
AVANCE ACUMULADO
MONTO
TUBERIA PVC-SAP 4"
04.09
0%
0%
04.07.01
04.08
AVANCE ACTUAL
MONTO
04.11.01
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
275.61
125.54
154.58
213.21
52.55
400.32
-
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
04.12
COSTO DIRECTO
904,525.97
4.00%
36,183.78
2.56%
23,166.09
35.36%
319,832.00
90,452.60
4.00%
3,618.38
2.56%
2,316.61
35.36%
31,983.20
VALORIZACION N 006
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
10/13/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
4.00%
================
SUB TOTAL
IGV 19%
Fecha : 13/10/2010 12:44:37
1,009.54
AVANCE ACTUAL
%
2.56%
==============
AVANCE ACUMULADO
MONTO
646.34
%
35.36%
==============
4.00%
40,811.70
2.56%
26,129.04
35.36%
193,840.89
4.00%
7,754.22
2.56%
4,964.52
35.36%
1,214,056.09
==============
4.00%
48,565.92
==============
2.56%
31,093.56
MONTO
8,923.44
=============
1,020,215.20
================
PRESUPUESTO BASE
MONTO
360,738.64
68,540.34
=============
35.36%
429,278.98
SALDO
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%
30.00%
0.00%
30.00%
1,305.63
3,404.19
30.00%
0.00%
30.00%
1,221.29
3,214.16
0.00%
0.00%
0.00%
57.50%
8,034.32
57.50%
29,083.79
SALDO
MONTO
57.50%
10,455.96
66.25%
66.25%
66.25%
66.25%
9,570.69
3,354.75
10,023.39
2,143.39
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
35.00%
3,982.61
2,025.32
4,220.28
445.56
30.30%
30.30%
100.00%
11,966.80
8,657.86
13,083.22
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
20,658.79
7,170.79
393.88
3,202.67
1,033.58
9,077.59
413.44
100.00%
100.00%
100.00%
1,272.02
2,757.02
800.71
100.00%
100.00%
100.00%
100.00%
7,395.77
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
100.00%
100.00%
1,963.47
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,074.24
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
100.00%
3,087.98
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
41.40%
100.00%
100.00%
100.00%
621.00
1,313.87
585.18
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
75.00%
75.00%
75.00%
75.00%
75.00%
119.95
216.58
128.36
671.63
1,133.01
75.00%
75.00%
118.70
187.92
75.00%
75.00%
24.86
61.82
75.00%
75.00%
75.00%
75.00%
98.78
200.96
41.43
15.49
75.00%
40.89
75.00%
354.53
SALDO
MONTO
75.00%
75.00%
492.08
1,100.12
75.00%
182.04
75.00%
75.00%
75.00%
75.00%
25.62
12.81
18.92
39.44
100.00%
100.00%
120.51
60.76
100.00%
420.30
75.00%
75.00%
75.00%
122.65
300.41
559.37
63.20%
73.20%
0.00%
83.20%
1,057.34
1,469.20
269.80
85.00%
388.06
85.00%
2,334.13
85.00%
198.10
67.76%
3,190.57
42.14%
317.66
60.00%
60.00%
457.25
129.22
SALDO
MONTO
66.40%
66.40%
1,043.08
736.85
66.40%
66.40%
66.40%
100.00%
100.00%
100.00%
100.00%
100.00%
448.70
974.03
1,691.68
1,219.65
1,693.02
237.25
227.24
382.00
100.00%
100.00%
100.00%
1,058.40
3,228.30
4,304.40
100.00%
1,291.32
100.00%
100.00%
100.00%
100.00%
666.10
491.86
152.03
214.95
66.40%
544.65
66.40%
248.10
91.40%
1,642.81
91.40%
91.40%
91.40%
2,266.02
558.55
4,254.56
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
64.64%
584,693.97
64.64%
58,469.40
SALDO
%
64.64%
MONTO
16,313.20
==============
64.64%
64.64%
659,476.56
125,300.55
==============
64.64%
784,777.11
VALORIZACION N 005
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
0.00%
EXCAVACIONES
m3
49.45
30.09
1,487.95
0.00%
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
70.00%
0.00%
30.00%
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
0.00%
0.00%
0.00%
01.02.02
01.03
01.03.01
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
0.00%
0.00%
0.00%
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
0.00%
COLUMNAS
01.03.03.01
01.03.04
0.00%
0.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
40.00%
0.00%
60.00%
m2
255.07
54.78
13,972.73
0.00%
01.03.06
01.03.06.01
AVANCE ACUMULADO
MONTO
SALDO
01.02.02.01
MONTO
01.01.02.02
01.02
01.01.02.01
01.02.01
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
719.65
2,036.90
5,039.55
10,904.48
-
0.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
70.00%
100.00%
70.00%
0.00%
0.00%
0.00%
70.00%
100.00%
70.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
30.00%
4,191.82
30.00%
511.42
1,487.95
0.00%
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
0.00%
0.00%
0.00%
0.00%
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
3,046.46
28,250.46
7,943.11
2,849.69
12,408.62
7,499.71
12,598.87
34,595.00
18,174.13
4,191.82
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
30.00%
0.00%
30.00%
30.00%
0.00%
30.00%
0.00%
0.00%
0.00%
70.00%
01.03.06.02
kg
11,495.57
4.40
50,580.51
0.00%
30.00%
15,174.15
30.00%
15,174.15
70.00%
VALORIZACION N 005
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
0.00%
0.00%
0.00%
0.00%
0.00%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
01.03.08
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
01.03.09
90.00%
0.00%
90.00%
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
0.00%
0.00%
25.00%
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
VESTIDURA DE SUPERFICIE DE FONDO ESCALERA CON CEMENTO-CAL-AR
m2
33.70
23.76
800.71
02.03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
0.00%
0.00%
0.00%
0.00%
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
30.00%
5,455.29
30.00%
30.00%
30.00%
30.00%
30.00%
4,333.90
1,519.14
4,538.90
970.59
30.00%
30.00%
30.00%
30.00%
2,491.09
4,288.25
-
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
60.00%
7,143.45
-
0.00%
0.00%
0.00%
60.00%
60.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO
MONTO
5,455.29
4,333.90
1,519.14
4,538.90
970.59
-
70.00%
2,767.88
2,398.57
4,764.72
763.81
-
0.00%
0.00%
0.00%
23,696.64
17,144.27
-
70.00%
70.00%
70.00%
70.00%
100.00%
100.00%
100.00%
40.00%
40.00%
40.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
100.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
100.00%
VALORIZACION N 005
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
486.42
100.00%
100.00%
100.00%
100.00%
104.27
37,694.65
0.00%
0.00%
0.00%
220.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
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%
12.13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
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%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
982.08
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
m2
361.51
m2
18.20
CIELORRASOS
CUBIERTAS
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
02.09
0.00%
0.00%
0.00%
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
0.00%
0.00%
0.00%
0.00%
27.28
361.72
02.07
SALDO
MONTO
0.00%
0.00%
0.00%
0.00%
36.00
02.06.01
AVANCE ACUMULADO
02.06
MONTO
0.00%
0.00%
0.00%
0.00%
02.04.02
02.05.01
02.04.01
02.05
AVANCE ACTUAL
MONTO
0.00%
0.00%
CERRAJERIA
0.00%
0.00%
0.00%
0.00%
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
CERRADURA PARA PUERTA INTERIOR DOBLE PERILLA Y TAMBOR TIPO ALP
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
BARRA ANTIPANICO AD 7300 O SIMILAR, DE SOBREPONER Y PLACA CON MA
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
02.11.02
m2
24.50
126.04
3,087.98
02.11.03
p2
6.00
122.19
733.14
02.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
PINTURA
VALORIZACION N 005
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
02.13.01
glb
1.00
1,500.00
1,500.00
02.13.02
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
02.13.04
m2
120.65
22.37
2,698.94
02.14
02.14.01
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
03.01.02
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
25.00%
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
40.00%
0.00%
0.00%
0.00%
REDES DE DERIVACION
03.01.02.01
03.01.03
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
25.00%
25.00%
25.00%
25.00%
AVANCE ACTUAL
MONTO
600.00
39.98
72.19
42.79
223.88
377.67
39.57
62.64
8.29
20.61
32.93
66.99
13.81
5.16
MONTO
AVANCE ACUMULADO
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
25.00%
0.00%
0.00%
25.00%
25.00%
0.00%
0.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
SALDO
MONTO
750.00
39.98
72.19
42.79
223.88
377.67
39.57
62.64
8.29
20.61
32.93
66.99
13.81
5.16
100.00%
100.00%
100.00%
100.00%
100.00%
50.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
75.00%
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
25.00%
13.63
-
pto
3.00
157.57
472.71
25.00%
118.18
0.00%
25.00%
13.63
-
0.00%
25.00%
118.18

75.00%
75.00%
VALORIZACION N 005
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
MONTO
SALDO
03.02.02.01
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
25.00%
25.00%
164.03
366.71
-
0.00%
0.00%
25.00%
25.00%
164.03
366.71
-
75.00%
75.00%
5.08
47.78
242.72
25.00%
0.00%
25.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
60.68
8.54
4.27
6.31
13.15
-
75.00%
25.00%
25.00%
25.00%
25.00%
60.68
8.54
4.27
6.31
13.15
40.88
100.14
186.46
501.90
401.42
32.43
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
30.00%
20.00%
0.00%
10.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
17.24%
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
25.00%
25.00%
25.00%
03.03
03.03.01
03.03.01.01
03.03.02

03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
03.03.02.03
13.71
54.40
745.82
04
04.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
30.00%
20.00%
0.00%
10.00%
2.00
228.27
456.54
0.00%
pto
22.00
124.82
2,746.04
0.00%
pto
2.00
116.53
233.06
0.00%
pto
29.00
162.37
4,708.73
0.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01

SALIDA DE TECHO CON CABLE AWG TW 2.5 mm (14) + D PVC SAP 19 mm (3/4
40.88
100.14
186.46
501.90
401.42
32.43
811.85
75.00%
75.00%
75.00%
75.00%
100.00%
100.00%
100.00%
75.00%
75.00%
75.00%
70.00%
80.00%
100.00%
90.00%
100.00%
100.00%
100.00%
82.76%
04.06
SALIDA DE INTERRUPTOR SIMPLE CON TUBO PVC SAP DE 3/4", CABLE THW
pto
7.00
107.68
753.76
0.00%
04.06.02
SALIDA DE INTERRUPTOR DE CONMUTACION CON TUBO PVC SAP DE 3/4",
pto
7.00
108.87
762.09
04.06.03
SALIDA DE INTERRUPTOR DOBLE C/TUBO PVC SAP DE 3/4", CABLE THW 4
pto
2.00
107.68
215.36
25.00%
25.00%
04.07
04.06.01
190.52
53.84
0.00%
42.86%
323.04
57.14%
0.00%
0.00%
25.00%
25.00%
190.52
53.84
75.00%
75.00%
CABLES Y/O TUBERIAS
VALORIZACION N 005
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
75.00%
75.00%
25%
25%
25%
0%
0%
0%
0%
0%
168.94
366.73
636.93
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
0.00%
168.94
366.73
636.93
-
75.00%
75.00%
75.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
205.07
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
93.41
-
0.00%
25.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1,570.90
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
0%
0%
0%
04.07.14
6.00
215.22
1,291.32
0%
04.08.01
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
0%
0%
0%
0%
CAJAS DE PASO
04.09.01
7.00
117.18
820.26
25%
04.09.02
2.00
186.82
373.64
25%
04.10.01
pto
9.00
199.71
1,797.39
0%
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
0%
0%
0%
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
392.73
277.43
13.66
191.00
04.11.01
SALDO
MONTO
25.00%
25.00%
115.00
04.11
AVANCE ACUMULADO
0.00%
0.00%
TUBERIA PVC-SAP 2"
04.10
MONTO
392.73
277.43
TUBERIA PVC-SAP 4"
04.07.02
04.09
25%
25%
04.07.01
04.08
AVANCE ACTUAL
MONTO
0%
0%
0%
0%
0%
205.07
93.41
-
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
75.00%
75.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
100.00%
04.12.02
MINI SPLIT DECORATIVO 24000 BTU/HR COLD POINT FRIO - CALOR C/CONT
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
100.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
100.00%
04.12
COSTO DIRECTO
904,525.97
4.27%
38,634.14
4.00%
36,183.78
32.80%
296,665.91
67.20%
90,452.60
4.27%
3,863.41
4.00%
3,618.38
32.80%
29,666.59
67.20%
VALORIZACION N 005
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/28/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
4.27%
================
SUB TOTAL
IGV 19%
Fecha : 15/09/2010 12:44:37
1,077.91
AVANCE ACTUAL
%
4.00%
==============
MONTO
1,009.54
AVANCE ACUMULADO
%
32.80%
==============
MONTO
8,277.10
SALDO
%
67.20%
=============
1,020,215.20
4.27%
43,575.46
4.00%
40,811.70
32.80%
334,609.60
67.20%
193,840.89
4.27%
8,279.34
4.00%
7,754.22
32.80%
63,575.82
67.20%
================
PRESUPUESTO BASE
MONTO
1,214,056.09
==============
4.27%
51,854.79
==============
4.00%
48,565.92
=============
32.80%
398,185.42
67.20%
SALDO
MONTO
1,305.63
3,404.19
1,221.29
3,214.16
9,780.91
35,406.36
SALDO
MONTO
12,728.99
10,112.43
3,544.64
10,590.75
2,264.71
3,982.61
2,025.32
4,220.28
509.21
15,797.76
11,429.52
13,083.22
20,658.79
7,170.79
393.88
3,202.67
1,033.58
9,077.59
413.44
1,272.02
2,757.02
800.71
7,395.77
1,043.59
3,829.02
20,065.75
31,442.57
11,061.07
SALDO
MONTO
982.08
8,865.76
333.18
486.42
37,694.65
220.77
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
1,963.47
3,297.51
451.30
13,529.34
7,929.92
169.79
1,177.68
372.56
468.44
1,074.24
985.60
217.96
2,234.15
133.00
507.78
5,853.22
3,087.98
733.14
SALDO
MONTO
41,554.47
3,475.43
28,809.30
8,627.84
693.90
750.00
1,313.87
585.18
2,698.94
407.68
262.91
22.22
22.22
153.32
119.95
216.58
128.36
671.63
1,133.01
118.70
187.92
24.86
61.82
98.78
200.96
41.43
15.49
40.89
354.53
SALDO
MONTO
492.08
1,100.12
182.04
25.62
12.81
18.92
39.44
120.51
60.76
420.30
122.65
300.41
559.37
1,171.10
1,605.68
1,297.44
291.85
456.54
2,746.04
233.06
3,896.88
430.72
571.57
161.52
SALDO
MONTO
1,178.18
832.28
506.81
1,100.18
1,910.78
1,219.65
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
4,304.40
1,291.32
666.10
491.86
152.03
214.95
615.20
280.23
1,797.39
2,479.23
611.10
4,654.88
1,718.22
1,905.53
390.00
152.86
2,401.74
12,606.25
12,911.00
2,578.53
607,860.06
60,786.01
SALDO
MONTO
16,959.54
==============
685,605.60
130,265.06
==============
815,870.67
VALORIZACION N 004
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/15/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACUMULADO
MONTO

m2
185.97
2.75
511.42
0.00%
0.00%
100.00%
511.42
0.00%
100.00%
1,487.95
100.00%
100.00%
100.00%
100.00%
5,298.50
1,028.07
825.71
6,789.65
2,597.93
4,713.02
EXCAVACIONES
m3
49.45
30.09
1,487.95
0.00%
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
0.00%
30.00%
0.00%
0.00%
308.42
-
0.00%
70.00%
0.00%
30.00%
719.65
2,036.90
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
01.02.01.02
m3
24.66
191.12
4,713.02
0.00%
0.00%
0.00%
0.00%
m2
19.61
32.22
631.83
0.00%
0.00%
m2
168.02
47.64
8,004.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
01.02.02
01.02.02.01
01.03
01.03.01
SOLADOS
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
COLUMNAS
01.03.03.01
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
m2
86.14
47.26
4,070.98
40.00%
0.00%
40.00%
1,740.84
4,538.92
0.00%
0.00%
0.00%
40.00%
0.00%
40.00%
1,628.39
4,285.55
0.00%
0.00%
0.00%
5,039.55
10,378.50
7,269.65
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
40.00%
30.00%
40.00%
m2
255.07
54.78
13,972.73
0.00%
01.03.06.01
70.00%
100.00%
70.00%
70.00%
100.00%
70.00%
MUROS
01.03.05.01
01.03.06
PLACAS
01.03.04.01
01.03.05
100.00%
01.03.02.01
01.03.04
01.03.03
100.00%
100.00%
CONCRETO ARMADO
01.03.01.01
01.03.02
MONTO
01.01.02.02
01.02
01.01.02.01
01.02.01
AVANCE ACTUAL
MONTO
40.00%
0.00%
60.00%
5,039.55
10,904.48
100.00%
100.00%
100.00%
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
3,046.46
28,250.46
7,943.11
2,849.69
12,408.62
7,499.71
12,598.87
34,595.00
18,174.13
VIGAS Y DINTELES
0.00%
0.00%
01.03.06.02
kg
11,495.57
4.40
50,580.51
0.00%
0.00%
0.00%
VALORIZACION N 004
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/15/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
90.00%
0.00%
90.00%

m2
336.98
42.87
14,446.33
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
50.00%
20.00%
20.00%
0.00%
02.01

2,767.88
2,398.57
4,764.72
636.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
60.00%
763.81
60.00%
60.00%
0.00%
23,696.64
17,144.27
-
ALBAILERIA
m2
493.68
80.00
39,494.40
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
4,288.25
100.00%
100.00%
100.00%
02.01.01
02.02
2,491.09
TANQUE ELEVADO
01.03.09.01
02
MONTO
0.00%
01.03.10.01
AVANCE ACUMULADO
18,184.28
01.03.10
MONTO
295.92
01.03.07.02
01.03.09
61.45
01.03.07.01
01.03.08
AVANCE ACTUAL
MONTO
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7,898.88
5,714.76
-
0.00%
25.00%
0.00%
7,143.45
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 004
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/15/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
486.42
0.00%
0.00%
0.00%
0.00%
104.27
37,694.65
0.00%
0.00%
0.00%
12.13
220.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
27.28
982.08
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
m2
361.51
m2
18.20
02.07
CIELORRASOS
CUBIERTAS
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
MONTO
0.00%
0.00%
0.00%
0.00%
36.00
02.06.01
AVANCE ACUMULADO
02.06
MONTO
0.00%
0.00%
0.00%
0.00%
02.04.02
02.05.01
02.04.01
02.05
AVANCE ACTUAL
MONTO
CERRAJERIA
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
BARRA ANTIPANICO AD 7300 O SIMILAR, DE SOBREPONER Y PLACA CON MANILLA Y CILINDRO EX
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
0.00%
02.11
02.11.01
02.11.02
m2
24.50
126.04
3,087.98
02.11.03
p2
6.00
122.19
733.14
02.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PINTURA
VALORIZACION N 004
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/15/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
glb
1.00
1,500.00
1,500.00
02.13.02
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
02.13.04
m2
120.65
22.37
2,698.94
02.14
02.14.01
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
MONTO
10.00%
0.00%
0.00%
0.00%
150.00
-
40.00%
0.00%
0.00%
0.00%
600.00
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
750.00
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
25.00%
39.98
72.19
42.79
223.88
377.67
25.00%
25.00%
25.00%
25.00%
25.00%
39.98
72.19
42.79
223.88
377.67
0.00%
0.00%
25.00%
25.00%
39.57
62.64
25.00%
25.00%
39.57
62.64
0.00%
0.00%
25.00%
25.00%
8.29
20.61
25.00%
25.00%
8.29
20.61
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
32.93
66.99
13.81
5.16
25.00%
25.00%
25.00%
25.00%
32.93
66.99
13.81
5.16
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
AVANCE ACUMULADO
MONTO
REDES DE DERIVACION
03.01.02.01
03.01.03
02.13.01
03.01.02
0.00%
0.00%
0.00%
0.00%
0.00%
AVANCE ACTUAL
MONTO
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
03.01.04.05
03.02
03.02.01
03.02.01.01
2.00
27.26
54.52
0.00%
25.00%
13.63
25.00%
13.63
pto
3.00
157.57
472.71
0.00%
25.00%
118.18
25.00%
118.18

VALORIZACION N 004
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/15/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
AVANCE ACUMULADO
MONTO
MONTO
03.02.02.01
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
25.00%
25.00%
164.03
366.71
25.00%
25.00%
164.03
366.71
-
5.08
47.78
242.72
0.00%
25.00%
60.68
25.00%
60.68
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
25.00%
8.54
4.27
6.31
13.15
25.00%
25.00%
25.00%
25.00%
8.54
4.27
6.31
13.15
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
0.00%
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
30.00%
20.00%
0.00%
10.00%
03.03
03.03.01
03.03.01.01
03.03.02

03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
03.03.02.03
13.71
54.40
745.82
04
04.01
40.88
100.14
186.46
0.00%
0.00%
0.00%
25.00%
25.00%
25.00%
40.88
100.14
186.46
30.00%
20.00%
0.00%
10.00%
501.90
401.42
32.43

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
0.00%
0.00%
0.00%
pto
22.00
124.82
2,746.04
0.00%
0.00%
0.00%
pto
2.00
116.53
233.06
0.00%
0.00%
0.00%
pto
29.00
162.37
4,708.73
0.00%
17.24%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
501.90
401.42
32.43

17.24%
811.85
811.85
04.06
04.06.01
pto
7.00
107.68
753.76
42.86%
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
0.00%
0.00%
04.07
323.04
-
0.00%
25.00%
25.00%
190.52
53.84
42.86%
323.04
25.00%
25.00%
190.52
53.84
CABLES Y/O TUBERIAS
VALORIZACION N 004
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/15/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
392.73
277.43
25.00%
25.00%
392.73
277.43
0%
0%
0%
0%
0%
0%
0%
0%
25.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
0.00%
168.94
366.73
636.93
25.00%
25.00%
25.00%
0.00%
0.00%
0.00%
0.00%
0.00%
168.94
366.73
636.93
-
4,304.40
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1,291.32
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
04.07.14
6.00
215.22
04.08.01
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
0%
0%
0%
0%
CAJAS DE PASO
04.09.01
7.00
117.18
820.26
0%
04.09.02
2.00
186.82
373.64
0%
04.10.01
pto
9.00
199.71
1,797.39
0%
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
0%
0%
0%
04.11
25.00%
25.00%
04.10
AVANCE ACUMULADO
MONTO
TUBERIA PVC-SAP 4"
04.09
0%
0%
04.07.01
04.08
AVANCE ACTUAL
MONTO
04.11.01
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
0%
0%
0%
0%
0%
25.00%
205.07
25.00%
205.07
25.00%
93.41
25.00%
93.41
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.12.01
87.15
144.65
12,606.25
0%
0.00%
0.00%
04.12.02
5.00
2,582.20
12,911.00
0%
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0%
0.00%
0.00%
04.12
COSTO DIRECTO
904,525.97
5.61%
50,724.86
4.27%
38,634.14
28.80%
260,482.13
90,452.60
5.61%
5,072.49
4.27%
3,863.41
28.80%
26,048.21
VALORIZACION N 004
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/15/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
5.61%
================
SUB TOTAL
IGV 19%
Fecha : 15/09/2010 12:44:37
1,415.24
AVANCE ACTUAL
%
4.27%
==============
MONTO
1,077.91
AVANCE ACUMULADO
%
28.80%
==============
5.61%
57,212.58
4.27%
43,575.46
28.80%
193,840.89
5.61%
10,870.39
4.27%
8,279.34
28.80%
1,214,056.09
==============
5.61%
68,082.98
==============
4.27%
51,854.79
MONTO
7,267.56
=============
1,020,215.20
================
PRESUPUESTO BASE
MONTO
293,797.90
55,821.60
=============
28.80%
349,619.50
SALDO
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%
30.00%
0.00%
30.00%
1,305.63
3,404.19
30.00%
0.00%
30.00%
1,221.29
3,214.16
0.00%
0.00%
0.00%
100.00%
13,972.73
100.00%
50,580.51
SALDO
MONTO
100.00%
18,184.28
100.00%
100.00%
100.00%
100.00%
14,446.33
5,063.78
15,129.65
3,235.30
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
40.00%
3,982.61
2,025.32
4,220.28
509.21
40.00%
40.00%
100.00%
15,797.76
11,429.52
13,083.22
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
20,658.79
7,170.79
393.88
3,202.67
1,033.58
9,077.59
413.44
100.00%
100.00%
100.00%
1,272.02
2,757.02
800.71
100.00%
100.00%
100.00%
100.00%
7,395.77
1,043.59
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
100.00%
100.00%
1,963.47
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,074.24
985.60
217.96
2,234.15
133.00
507.78
100.00%
5,853.22
100.00%
100.00%
3,087.98
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
693.90
50.00%
100.00%
100.00%
100.00%
750.00
1,313.87
585.18
2,698.94
100.00%
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
153.32
75.00%
75.00%
75.00%
75.00%
75.00%
119.95
216.58
128.36
671.63
1,133.01
75.00%
75.00%
118.70
187.92
75.00%
75.00%
24.86
61.82
75.00%
75.00%
75.00%
75.00%
98.78
200.96
41.43
15.49
75.00%
40.89
75.00%
354.53
SALDO
MONTO
75.00%
75.00%
492.08
1,100.12
75.00%
182.04
75.00%
75.00%
75.00%
75.00%
25.62
12.81
18.92
39.44
100.00%
100.00%
120.51
60.76
100.00%
420.30
75.00%
75.00%
75.00%
122.65
300.41
559.37
70.00%
80.00%
100.00%
90.00%
1,171.10
1,605.68
1,297.44
291.85
100.00%
456.54
100.00%
2,746.04
100.00%
233.06
82.76%
3,896.88
57.14%
430.72
75.00%
75.00%
571.57
161.52
SALDO
MONTO
75.00%
75.00%
1,178.18
832.28
75.00%
75.00%
75.00%
100.00%
100.00%
100.00%
100.00%
100.00%
506.81
1,100.18
1,910.78
1,219.65
1,693.02
237.25
227.24
382.00
100.00%
100.00%
100.00%
1,058.40
3,228.30
4,304.40
100.00%
1,291.32
100.00%
100.00%
100.00%
100.00%
666.10
491.86
152.03
214.95
75.00%
615.20
75.00%
280.23
100.00%
1,797.39
100.00%
100.00%
100.00%
2,479.23
611.10
4,654.88
100.00%
100.00%
100.00%
100.00%
100.00%
1,718.22
1,905.53
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
71.20%
644,043.84
71.20%
64,404.38
SALDO
%
71.20%
MONTO
17,969.08
==============
71.20%
71.20%
726,417.30
138,019.29
==============
71.20%
864,436.59
VALORIZACION N 003
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/5/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
m2
185.97
2.75
511.42
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
30.00%
0.00%
0.00%
0.00%
0.00%
m3
49.45
30.09
1,487.95
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
m2
61.65
42.14
2,597.93
m3
24.66
191.12
4,713.02
m2
19.61
32.22
631.83
50.00%
50.00%
0.00%
1,298.97
2,356.51
2,401.34
SOLADOS
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
30.00%
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
10.00%
50.00%
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
50.00%
50.00%
COLUMNAS
01.03.03.01
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
30.00%
0.00%
01.03.03.03
m3
27.20
417.18
11,347.30
30.00%
01.03.04
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
30.00%
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
30.00%
30.00%
01.03.05
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
01.03.06
100.00%
511.42
-
100.00%
100.00%
30.00%
1,487.95
5,298.50
308.42
100.00%
70.00%
825.71
4,752.76
100.00%
100.00%
100.00%
2,597.93
4,713.02
631.83
0.00%
100.00%
8,004.47
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
308.42
-
CALZADURAS
01.02.01.02
01.03.01
MONTO
CONCRETO SIMPLE
01.02.01.01
01.03
EXCAVACIONES
01.02.02
AVANCE ACUMULADO
MONTO
01.02.02.01
01.01.02.02
01.02
AVANCE ACTUAL
MONTO
01.01.02.01
01.02.01
AVANCE ANTERIOR
VIGAS Y DINTELES
20.00%
70.00%
0.00%
971.55
5,759.61
3,201.79
7,378.84
1,305.63
-
0.00%
0.00%
0.00%
40.00%
0.00%
1,740.84
70.00%
100.00%
3,404.19
1,221.29
40.00%
4,538.92
70.00%
40.00%
1,628.39
70.00%
3,722.59
3,214.16
2,519.77
24,216.50
-
0.00%
40.00%
4,285.55
100.00%
70.00%
40.00%
30.00%
40.00%
5,039.55
10,378.50
7,269.65
60.00%
100.00%
40.00%
9,715.51
11,519.21
6,403.58
14,757.67
3,046.46
28,250.46
7,943.11
2,849.69
12,408.62
7,499.71
7,559.32
34,595.00
7,269.65
-
01.03.06.01
m2
255.07
54.78
13,972.73
0.00%
0.00%
0.00%
01.03.06.02
kg
11,495.57
4.40
50,580.51
0.00%
0.00%
0.00%
VALORIZACION N 003
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/5/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
Parcial S/.
AVANCE ANTERIOR
61.45
295.92
18,184.28
0.00%
01.03.07.01
m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
0.00%
0.00%
0.00%
0.00%
10.00%
01.03.08
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
01.03.09
100.00%
10.00%
4,764.72
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
0.00%
42.00
30.31
1,273.02
10.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
40.00%
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
15.00%
0.00%
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
0.00%
0.00%
MONTO
AVANCE ACTUAL
MONTO
AVANCE ACUMULADO
276.79
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10.00%
2,398.57
476.47
127.30
15,797.76
0.00%
0.00%
100.00%
10.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4,286.07
-
50.00%
636.51
60.00%
20.00%
7,898.88
60.00%
20.00%
0.00%
5,714.76
35.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
MONTO
276.79
2,398.57
476.47
763.81
23,696.64
10,000.83
-
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
0.00%
0.00%
VALORIZACION N 003
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/5/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
486.42
104.27
37,694.65
0.00%
0.00%
0.00%
12.13
220.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
982.08
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
m2
361.51
m2
18.20
CIELORRASOS
CUBIERTAS
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
02.09
0.00%
0.00%
0.00%
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
MONTO
0.00%
0.00%
0.00%
0.00%
27.28
361.72
02.07
AVANCE ACUMULADO
0.00%
0.00%
0.00%
0.00%
36.00
02.06.01
MONTO
02.06
0.00%
0.00%
0.00%
0.00%
02.04.02
02.05.01
AVANCE ACTUAL
MONTO
02.04.01
02.05
AVANCE ANTERIOR
0.00%
0.00%
CERRAJERIA
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
BARRA ANTIPANICO AD 7300 O SIMILAR, DE SOBREPONER Y PLACA CON MANILLA Y CILINDRO EXTE
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.10.10
pza
18.00
28.21
507.78
0.00%
0.00%
0.00%
m2
36.48
160.45
5,853.22
m2
24.50
126.04
3,087.98
p2
6.00
122.19
733.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
TOPE DE PUERTAS
02.11
02.11.01
02.11.02
02.11.03
02.12
PINTURA
VALORIZACION N 003
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/5/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACUMULADO
8,627.84
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
693.90
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
02.12.05
m2
67.50
10.28
02.13
AVANCE ACTUAL
MONTO
02.13.01
glb
1.00
1,500.00
1,500.00
02.13.02
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
02.13.04
m2
120.65
22.37
2,698.94
150.00
10.00%
0.00%
0.00%
0.00%
02.14
02.14.01
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
0.00%
0.00%
0.00%
0.00%
02.14.05
4.00
38.33
153.32
0.00%
0.00%
0.00%
03
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
03.01.03
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
03.01.04
ADITAMENTOS VARIOS
MONTO
150.00
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
54.52
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
472.71
0.00%
0.00%
0.00%
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
03.01.04.05
2.00
27.26
pto
3.00
157.57
03.02
03.02.01
03.02.01.01

VALORIZACION N 003
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/5/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
MONTO
03.02.02.01
8.84
74.22
656.10
0.00%
0.00%
0.00%
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
0.00%
5.08
47.78
242.72
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
03.03
03.03.01
03.03.01.01
03.03.02
pto
3.00
140.10
420.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
03.03.02.03
13.71
54.40
745.82
04
04.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
0.00%
04.02
04.02.01
04.03

04.03.01
04.04
04.04.01
04.05
04.05.01
04.06
pto
22.00
124.82
2,746.04
0.00%
0.00%
0.00%
pto
2.00
116.53
233.06
0.00%
0.00%
0.00%
pto
29.00
162.37
4,708.73
0.00%
17.24%
811.85
17.24%
0.00%
0.00%
0.00%
42.86%
0.00%
0.00%
323.04
42.86%
0.00%
0.00%
04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
811.85
323.04
-
CABLES Y/O TUBERIAS
VALORIZACION N 003
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/5/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
AVANCE ANTERIOR
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.08.01
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
0%
0%
0%
04.08.04
1.00
214.95
214.95
0%
0.00%
0.00%
04.09
CAJAS DE PASO
04.09.01
7.00
117.18
820.26
0%
0.00%
0.00%
04.09.02
2.00
186.82
373.64
0%
0.00%
0.00%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.10
04.10.01
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
MONTO
0%
0%
0%
0%
0%
0%
0%
04.11
14.00
122.73
1,718.22
0%
0.00%
0.00%
04.11.02
11.00
173.23
1,905.53
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
04.12
04.11.01
04.12.01
87.15
144.65
12,606.25
04.12.02
5.00
2,582.20
12,911.00
04.12.03
3.00
859.51
COSTO DIRECTO
0%
2,578.53
0.00%
904,525.97
9.54%
86,335.69
5.61%
50,724.86
24.53%
221,848.00
90,452.60
9.54%
8,633.57
5.61%
5,072.49
24.53%
22,184.80
VALORIZACION N 003
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
9/5/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
9.54%
================
SUB TOTAL
IGV 19%
Fecha : 05/09/2010 12:44:37
2,408.80
AVANCE ACTUAL
%
5.61%
==============
MONTO
1,415.24
AVANCE ACUMULADO
%
24.53%
==============
9.54%
97,378.06
5.61%
57,212.58
24.53%
193,840.89
9.54%
18,501.83
5.61%
10,870.39
24.53%
1,214,056.09
9.54%
==============
115,879.89
==============
5.61%
68,082.98
MONTO
6,189.65
=============
1,020,215.20
================
PRESUPUESTO BASE
MONTO
250,222.44
47,542.26
=============
24.53%
297,764.71
SALDO
0.00%
MONTO
0.00%
0.00%
70.00%
719.65
0.00%
30.00%
2,036.90
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
30.00%
0.00%
1,305.63
-
30.00%
3,404.19
30.00%
1,221.29
0.00%
30.00%
3,214.16
40.00%
0.00%
60.00%
5,039.55
10,904.48
100.00%
13,972.73
100.00%
50,580.51
SALDO
MONTO
100.00%
18,184.28
100.00%
100.00%
100.00%
100.00%
14,446.33
5,063.78
15,129.65
3,235.30
90.00%
2,491.09
0.00%
90.00%
4,288.25
100.00%
100.00%
100.00%
3,982.61
2,025.32
4,220.28
40.00%
509.21
40.00%
15,797.76
65.00%
100.00%
18,572.96
13,083.22
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
20,658.79
7,170.79
393.88
3,202.67
1,033.58
9,077.59
413.44
1,272.02
2,757.02
800.71
100.00%
100.00%
7,395.77
1,043.59
100.00%
100.00%
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
486.42
-
100.00%
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
100.00%
100.00%
100.00%
1,963.47
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
169.79
1,177.68
372.56
468.44
1,074.24
985.60
217.96
2,234.15
133.00
100.00%
507.78
100.00%
100.00%
100.00%
5,853.22
3,087.98
733.14
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
41,554.47
3,475.43
28,809.30
8,627.84
100.00%
693.90
90.00%
100.00%
100.00%
100.00%
1,350.00
1,313.87
585.18
2,698.94
100.00%
100.00%
100.00%
100.00%
407.68
262.91
22.22
22.22
100.00%
153.32
100.00%
100.00%
100.00%
100.00%
100.00%
159.93
288.77
171.14
895.51
1,510.68
100.00%
100.00%
158.26
250.56
100.00%
100.00%
33.15
82.43
100.00%
100.00%
131.71
267.94
100.00%
100.00%
100.00%
55.24
20.65
54.52
100.00%
472.71
SALDO
MONTO
100.00%
656.10
100.00%
1,466.83
100.00%
242.72
100.00%
100.00%
100.00%
100.00%
34.16
17.08
25.23
52.58
100.00%
100.00%
120.51
60.76
100.00%
420.30
100.00%
100.00%
100.00%
163.53
400.54
745.82
100.00%
100.00%
100.00%
100.00%
1,673.00
2,007.10
1,297.44
324.28
100.00%
456.54
100.00%
2,746.04
100.00%
233.06
82.76%
3,896.88
57.14%
100.00%
100.00%
430.72
762.09
215.36
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,570.90
1,109.71
675.75
1,466.91
2,547.71
1,219.65
1,693.02
100.00%
100.00%
100.00%
237.25
227.24
382.00
100.00%
100.00%
100.00%
100.00%
1,058.40
3,228.30
4,304.40
1,291.32
100.00%
100.00%
100.00%
666.10
491.86
152.03
100.00%
214.95
100.00%
820.26
100.00%
373.64
100.00%
100.00%
100.00%
100.00%
1,797.39
2,479.23
611.10
4,654.88
100.00%
1,718.22
100.00%
100.00%
100.00%
100.00%
1,905.53
390.00
152.86
2,401.74
100.00%
100.00%
12,606.25
12,911.00
100.00%
2,578.53
75.47%
682,677.97
75.47%
68,267.80
SALDO
%
75.47%
MONTO
19,046.99
==============
75.47%
75.47%
769,992.76
146,298.62
==============
75.47%
916,291.38
VALORIZACION N 002
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
8/25/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
m2
185.97
2.75
511.42
100.00%
m3
49.45
30.09
1,487.95
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
m2
61.65
42.14
2,597.93
m3
24.66
191.12
4,713.02
m2
19.61
32.22
631.83
m2
168.02
47.64
8,004.47
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
50.00%
50.00%
1,298.97
2,356.51
50.00%
50.00%
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
100.00%
100.00%
100.00%
631.83
0.00%
100.00%
70.00%
90.00%
50.00%
5,603.13
8,743.96
5,759.61
30.00%
10.00%
50.00%
2,401.34
971.55
5,759.61
100.00%
100.00%
100.00%
50.00%
50.00%
3,201.79
7,378.84
50.00%
50.00%
3,201.79
7,378.84
100.00%
100.00%
28,250.46
-
30.00%
0.00%
30.00%
1,305.63
3,404.19
30.00%
100.00%
30.00%
8,686.03
-
30.00%
30.00%
30.00%
1,221.29
3,722.59
3,214.16
30.00%
100.00%
30.00%
COLUMNAS
01.03.03.01
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
0.00%
100.00%
0.00%
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
0.00%
70.00%
0.00%
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
0.00%
01.03.06.01
m2
255.07
54.78
13,972.73
0.00%
01.03.06.02
kg
11,495.57
4.40
50,580.51
0.00%
01.03.06
1,298.97
2,356.51
01.03.02.01
01.03.05
100.00%
100.00%
0.00%
100.00%
70.00%
01.03.04
CONCRETO ARMADO
01.03.01.02
01.03.03
0.00%
0.00%
0.00%
0.00%
0.00%
SOLADOS
01.03.01.01
01.03.02
100.00%
CALZADURAS
01.02.01.02
01.03.01
CONCRETO SIMPLE
01.02.01.01
01.03
0.00%
100.00%
100.00%
0.00%
100.00%
70.00%
511.42
1,487.95
5,298.50
825.71
4,752.76
EXCAVACIONES
01.02.02
SALDO
MONTO
01.02.02.01
AVANCE ACUMULADO
MONTO
01.01.02.02
01.02
01.01.02.01
01.02.01
AVANCE ACTUAL
MONTO
VIGAS Y DINTELES
20.00%
70.00%
0.00%
2519.774
24216.5
0
20.00%
70.00%
0.00%
0.00%
0.00%
0.00%
0.00%
511.42
1,487.95
5,298.50
825.71
4,752.76
2,597.93
4,713.02
631.83
8,004.47
9,715.51
11,519.21
6,403.58
14,757.67
1,305.63
28,250.46
3,404.19
1,221.29
12,408.62
3,214.16
2,519.77
24,216.50
-
0.00%
0.00%
0.00%
100.00%
0.00%
30.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
70.00%
0.00%
70.00%
70.00%
0.00%
70.00%
80.00%
30.00%
100.00%
100.00%
100.00%
VALORIZACION N 002
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
8/25/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
01.03.06.03
01.03.07
Descripcin
Und.
m3
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
61.45
295.92
18,184.28
0.00%
0.00%
0.00%
0.00%
0.00%
30.31
1,273.02
0.00%
10.00%
127.30
10.00%
0.00%
0.00%
0.00%
40.00%
15.00%
0.00%
15,797.76
4,286.07
40.00%
15.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
336.98
42.87
14,446.33
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
01.03.09.03
m3
9.70
435.08
42.00
02
02.01
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10.00%
100.00%
10.00%
276.79
2,398.57
476.47
0.00%
0.00%
0.00%
10.00%
100.00%
10.00%
0.00%
0.00%
0.00%
ALBAILERIA
m2
493.68
80.00
39,494.40
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
02.02.08
103.50
12.29
1,272.02
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
02.03
0.00%
02.01.01
02.02
0.00%
0.00%
0.00%
TANQUE ELEVADO
01.03.09.01
01.03.10.01
AVANCE ACUMULADO
4,220.28
m2
01.03.10
MONTO
0.00%
0.00%
0.00%
01.03.07.02
01.03.09
01.03.07.01
01.03.08
AVANCE ACTUAL
MONTO
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
20,065.75
02.03.05
m2
351.51
89.45
31,442.57
0.00%
0.00%
0.00%
0.00%
0.00%
02.03.06
m2
75.74
146.04
11,061.07
0.00%
VALORIZACION N 002
SALDO
MONTO
276.79
2,398.57
476.47
127.30
15,797.76
4,286.07
-
100.00%
100.00%
100.00%
100.00%
100.00%
90.00%
0.00%
90.00%
100.00%
100.00%
100.00%
90.00%
60.00%
85.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
8/25/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
02.04
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
486.42
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
104.27
37,694.65
0.00%
0.00%
0.00%
12.13
220.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
36.00
27.28
982.08
361.72
24.51
8,865.76
02.04.03
18.00
18.51
333.18
02.04.04
11.20
43.43
m2
361.51
m2
18.20
02.06.01
02.07
CIELORRASOS
CUBIERTAS
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
02.07.06
2.00
457.20
914.40
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
372.56
02.10
CERRAJERIA
02.10.01
02.10.02
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
02.10.07
pza
4.00
54.49
217.96
02.10.08
5.00
446.83
2,234.15
02.10.09
pza
4.00
33.25
133.00
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
507.78
02.11
02.11.01
m2
36.48
160.45
5,853.22
02.11.02
m2
24.50
126.04
3,087.98
02.11.03
p2
6.00
122.19
733.14
02.12
SALDO
MONTO
PINTURA
VALORIZACION N 002
Presupuesto
AVANCE ACUMULADO
02.06
MONTO
0.00%
0.00%
0.00%
0.00%
02.04.02
02.05.01
02.04.01
02.05
AVANCE ACTUAL
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
Subpresupuesto
002 MODULO A
Fecha:
8/25/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
02.12.01
m2
5,375.74
7.73
41,554.47
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
02.13
glb
1.00
1,500.00
1,500.00
02.13.02
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
02.13.04
m2
120.65
22.37
2,698.94
02.14
02.14.01
1.00
407.68
407.68
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
03.01.01.05
17.20
87.83
1,510.68
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
03.01.04.02
2.00
133.97
267.94
03.01.04.03
pza
1.00
55.24
55.24
03.01.04.04
1.00
20.65
20.65
03.01.04.05
2.00
27.26
54.52
0.00%
0.00%
0.00%
0.00%
0.00%
pto
3.00
157.57
472.71
0.00%
03.02
03.02.01
03.02.01.01
AVANCE ACUMULADO
03.01.03.01
03.01.04
MONTO
REDES DE DERIVACION
03.01.02.01
03.01.03
02.13.01
03.01.02
AVANCE ACTUAL
MONTO

VALORIZACION N 002
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
8/25/2010
SALDO
MONTO
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
Cliente
Lugar
LIMA - LIMA - LIMA
Item
03.02.02
Descripcin
5/31/2010
Costo al
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
AVANCE ACTUAL
MONTO
MONTO
AVANCE ACUMULADO
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.08
47.78
242.72
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.02.03
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.03
03.03.01
03.03.01.01
03.03.02

03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
03.03.02.03
13.71
54.40
745.82
04
04.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
0.00%
0.00%
0.00%
pto
22.00
124.82
2,746.04
0.00%
0.00%
0.00%
pto
2.00
116.53
233.06
0.00%
0.00%
0.00%
pto
29.00
162.37
4,708.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
04.06

04.06.01
pto
7.00
107.68
753.76
04.06.02
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
03.02.02.01
03.02.03.01
SALDO
MONTO
CABLES Y/O TUBERIAS
VALORIZACION N 002
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
8/25/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
Item
Descripcin
Und.
Metrado
Precio S/.
AVANCE ANTERIOR
Parcial S/.
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
04.08
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
04.08.03
1.00
152.03
152.03
04.08.04
1.00
214.95
214.95
7.00
117.18
820.26
04.09.02
2.00
186.82
373.64
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0%
0.00%
0.00%
0.00%
0.00%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
14.00
122.73
1,718.22
04.11.02
11.00
173.23
1,905.53
0%
0%
0%
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
0%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
04.12.01
87.15
144.65
12,606.25
04.12.02
5.00
2,582.20
12,911.00
04.12.03
3.00
859.51
COSTO DIRECTO
0%
2,578.53
SALDO
MONTO
04.11.01
04.12
AVANCE ACUMULADO
04.10.01
04.11
MONTO
CAJAS DE PASO
04.09.01
04.10
04.08.01
04.09
AVANCE ACTUAL
MONTO
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
904,525.97
9.37%
84,787.45
9.54%
86,335.69
18.92%
171,123.14
81.08%
90,452.60
9.37%
8,478.75
9.54%
8,633.57
18.92%
17,112.31
81.08%
VALORIZACION N 002
Presupuesto
Subpresupuesto
002 MODULO A
Fecha:
8/25/2010
Cliente
Costo al
5/31/2010
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Und.
Metrado
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
%
9.37%
MONTO
2,365.60
AVANCE ACTUAL
%
9.54%
MONTO
2,408.80
AVANCE ACUMULADO
%
18.92%
MONTO
4,774.40
SALDO
%
81.08%
================
SUB TOTAL
IGV 19%
==============
Fecha : 03/08/2010 12:44:37
=============
9.37%
95,631.80
9.54%
97,378.06
18.92%
193,009.86
81.08%
193,840.89
9.37%
18,170.04
9.54%
18,501.83
18.92%
36,671.87
81.08%
================
PRESUPUESTO BASE
==============
1,020,215.20
1,214,056.09
==============
9.37%
113,801.84
==============
9.54%
115,879.89
=============
18.92%
229,681.73
81.08%
SALDO
MONTO
1,028.07
2,036.90
3,046.46
7,943.11
2,849.69
7,499.71
10,079.10
10,378.50
18,174.13
13,972.73
50,580.51
SALDO
MONTO
18,184.28
14,446.33
5,063.78
15,129.65
3,235.30
2,491.09
4,288.25
3,982.61
2,025.32
4,220.28
1,145.72
23,696.64
24,287.72
13,083.22
20,658.79
7,170.79
393.88
3,202.67
1,033.58
9,077.59
413.44
1,272.02
2,757.02
800.71
7,395.77
1,043.59
3,829.02
20,065.75
31,442.57
11,061.07
SALDO
MONTO
982.08
8,865.76
333.18
486.42
37,694.65
220.77
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
1,963.47
3,297.51
451.30
13,529.34
7,929.92
169.79
1,177.68
372.56
468.44
1,074.24
985.60
217.96
2,234.15
133.00
507.78
5,853.22
3,087.98
733.14
SALDO
MONTO
41,554.47
3,475.43
28,809.30
8,627.84
693.90
1,500.00
1,313.87
585.18
2,698.94
407.68
262.91
22.22
22.22
153.32
159.93
288.77
171.14
895.51
1,510.68
158.26
250.56
33.15
82.43
131.71
267.94
55.24
20.65
54.52
472.71
SALDO
MONTO
656.10
1,466.83
242.72
34.16
17.08
25.23
52.58
120.51
60.76
420.30
163.53
400.54
745.82
1,673.00
2,007.10
1,297.44
324.28
456.54
2,746.04
233.06
4,708.73
753.76
762.09
215.36
SALDO
MONTO
1,570.90
1,109.71
675.75
1,466.91
2,547.71
1,219.65
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
4,304.40
1,291.32
666.10
491.86
152.03
214.95
820.26
373.64
1,797.39
2,479.23
611.10
4,654.88
1,718.22
1,905.53
390.00
152.86
2,401.74
12,606.25
12,911.00
2,578.53
733,402.83
73,340.28
SALDO
MONTO
20,462.23
==============
827,205.34
157,169.02
==============
984,374.36
VALORIZACION N 001
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
01
01.01
01.01.01
01.01.01.01
01.01.02
Descripcin
Costo al
Und.
Metrado
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACTUAL
MONTO
AVANCE ACUMULADO
MONTO
m2
185.97
2.75
511.42
100.00%
511.42
100.00%
511.42
100.00%
100.00%
0.00%
1,487.95
5,298.50
-
100.00%
100.00%
0.00%
1,487.95
5,298.50
-
EXCAVACIONES
01.01.02.01
m3
49.45
30.09
1,487.95
01.01.02.02
m3
338.13
15.67
5,298.50
01.01.02.03
m3
49.45
20.79
1,028.07
01.01.02.04
m2
185.97
4.44
825.71
01.01.02.05
m3
338.13
20.08
6,789.65
100.00%
70.00%
825.71
4,752.76
100.00%
70.00%
825.71
4,752.76
01.02
01.02.01
CONCRETO SIMPLE
CALZADURAS
01.02.01.01
m2
61.65
42.14
2,597.93
50.00%
1,298.97
50.00%
1,298.97
01.02.01.02
m3
24.66
191.12
4,713.02
50.00%
2,356.51
50.00%
2,356.51
m2
19.61
32.22
631.83
01.02.02
01.02.02.01
01.03
01.03.01
SOLADOS
100.00%
631.83
100.00%
631.83
CONCRETO ARMADO
01.03.01.01
m2
168.02
47.64
8,004.47
70.00%
5,603.13
70.00%
5,603.13
01.03.01.02
kg
2,208.07
4.40
9,715.51
01.03.01.03
m3
40.87
281.85
11,519.21
90.00%
50.00%
8,743.96
5,759.61
90.00%
50.00%
8,743.96
5,759.61
50.00%
50.00%
3,201.79
7,378.84
50.00%
50.00%
3,201.79
7,378.84
01.03.02
01.03.02.01
kg
1,455.36
4.40
6,403.58
01.03.02.02
m3
52.36
281.85
14,757.67
01.03.03
COLUMNAS
01.03.03.01
m2
88.80
49.01
4,352.09
01.03.03.02
kg
6,420.56
4.40
28,250.46
01.03.03.03
m3
27.20
417.18
11,347.30
01.03.04
28,250.46
-
0.00%
100.00%
0.00%
28,250.46
-
PLACAS
01.03.04.01
m2
86.14
47.26
4,070.98
01.03.04.02
kg
2,820.14
4.40
12,408.62
01.03.04.03
m3
27.00
396.81
10,713.87
01.03.05
0.00%
100.00%
0.00%
0.00%
70.00%
0.00%
8,686.03
-
0.00%
70.00%
0.00%
8,686.03
-
MUROS
01.03.05.01
m2
314.50
40.06
12,598.87
01.03.05.02
kg
7,862.50
4.40
34,595.00
0.00%
0.00%
0.00%
0.00%
01.03.05.03
m3
47.17
385.29
18,174.13
0.00%
0.00%
01.03.06
VIGAS Y DINTELES
01.03.06.01
m2
255.07
54.78
13,972.73
0.00%
0.00%
01.03.06.02
kg
11,495.57
4.40
50,580.51
0.00%
0.00%
VALORIZACION N 001
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
01.03.06.03
01.03.07
Descripcin
Costo al
Und.
m3
Metrado
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACUMULADO
MONTO
295.92
18,184.28
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

m2
336.98
42.87
14,446.33
01.03.07.02
kg
1,150.86
4.40
5,063.78
01.03.07.03
m3
50.36
300.43
15,129.65
01.03.07.04
676.84
4.78
3,235.30
CISTERNA
01.03.08.01
m2
58.10
47.64
2,767.88
01.03.08.02
kg
545.13
4.40
2,398.57
01.03.08.03
m3
12.00
397.06
4,764.72
01.03.09
AVANCE ACTUAL
61.45
01.03.07.01
01.03.08
MONTO
TANQUE ELEVADO
01.03.09.01
m2
75.60
52.68
3,982.61
01.03.09.02
kg
460.30
4.40
2,025.32
0.00%
0.00%
0.00%
0.00%
01.03.09.03
m3
9.70
435.08
4,220.28
0.00%
0.00%
42.00
30.31
1,273.02
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
01.03.10
01.03.10.01
02
02.01

ALBAILERIA
02.01.01
m2
493.68
80.00
39,494.40
02.01.02
m2
580.65
49.21
28,573.79
02.01.03
m2
133.83
97.76
13,083.22
02.02
02.02.01
m2
1,074.30
19.23
20,658.79
02.02.02
m2
323.30
22.18
7,170.79
02.02.03
m2
13.70
28.75
393.88
02.02.04
m2
120.81
26.51
3,202.67
02.02.05
m2
27.71
37.30
1,033.58
02.02.06
m2
351.30
25.84
9,077.59
02.02.07
32.00
12.92
413.44
0.00%
0.00%
0.00%
0.00%
0.00%
02.02.08
103.50
12.29
1,272.02
0.00%
0.00%
02.02.09
329.00
8.38
2,757.02
02.02.10
m2
33.70
23.76
800.71
0.00%
0.00%
0.00%
0.00%
02.03
PISOS Y PAVIMENTOS
0.00%
0.00%
0.00%
0.00%
20,065.75
0.00%
0.00%
0.00%
0.00%
89.45
31,442.57
0.00%
0.00%
146.04
11,061.07
0.00%
0.00%
02.03.01
m2
351.51
21.04
7,395.77
02.03.02
m2
33.47
31.18
1,043.59
02.03.03
m2
78.00
49.09
3,829.02
02.03.04
m2
55.20
363.51
02.03.05
m2
351.51
02.03.06
m2
75.74
VALORIZACION N 001
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
02.04
Descripcin
Costo al
Und.
Metrado
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
333.18
486.42
0.00%
0.00%
104.27
37,694.65
0.00%
0.00%
12.13
220.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
27.28
982.08
361.72
24.51
8,865.76
02.04.03
18.00
18.51
02.04.04
11.20
43.43
m2
361.51
m2
18.20
02.07
36.00
02.06.01
AVANCE ACUMULADO
0.00%
0.00%
0.00%
02.06
MONTO
0.00%
0.00%
0.00%
02.04.02
02.05.01
AVANCE ACTUAL
02.04.01
02.05
MONTO
CIELORRASOS
CUBIERTAS
02.07.01
m2
5.80
811.46
4,706.47
02.07.02
m2
32.50
307.79
10,003.18
02.07.03
638.40
86.86
55,451.42
02.07.04
17.40
102.10
1,776.54
02.07.05
CLOSET EN MELAMINE
1.65
661.43
1,091.36
0.00%
0.00%
0.00%
0.00%
0.00%
02.07.06
2.00
457.20
914.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
1,963.47
02.08.02
29.50
111.78
3,297.51
02.08.03
m2
6.50
69.43
451.30
02.09
02.09.01
m2
36.48
370.87
13,529.34
02.09.02
m2
24.50
323.67
7,929.92
pza
1.00
169.79
169.79
24.00
49.07
1,177.68
0.00%
0.00%
0.00%
0.00%
02.10
CERRAJERIA
02.10.01
02.10.02
02.10.03
8.00
46.57
372.56
0.00%
0.00%
02.10.04
pza
2.00
234.22
468.44
02.10.05
pza
12.00
89.52
1,074.24
02.10.06
pza
20.00
49.28
985.60
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.10.07
02.10.08
BARRA ANTIPANICO AD 7300 O SIMILAR, DE SOBREPONER Y PLACA CON MANILLA Y CILI
02.10.09
02.10.10
TOPE DE PUERTAS
0.00%
0.00%
0.00%
0.00%
507.78
0.00%
0.00%
0.00%
0.00%
pza
4.00
54.49
217.96
5.00
446.83
2,234.15
pza
4.00
33.25
133.00
pza
18.00
28.21
02.11
02.11.01
m2
36.48
160.45
5,853.22
0.00%
0.00%
02.11.02
m2
24.50
126.04
3,087.98
0.00%
0.00%
02.11.03
p2
6.00
122.19
733.14
0.00%
0.00%
02.12
PINTURA
VALORIZACION N 001
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Costo al
Und.
Metrado
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACTUAL
MONTO
AVANCE ACUMULADO
MONTO
02.12.01
m2
5,375.74
7.73
41,554.47
0.00%
0.00%
02.12.02
m2
379.00
9.17
3,475.43
02.12.03
m2
3,841.24
7.50
28,809.30
02.12.04
m2
1,088.00
7.93
8,627.84
02.12.05
m2
67.50
10.28
693.90
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.13
02.13.01
glb
1.00
1,500.00
1,500.00
0.00%
0.00%
02.13.02
48.50
27.09
1,313.87
02.13.03
TAPA JUNTA METALICA
18.00
32.51
585.18
02.13.04
m2
120.65
22.37
2,698.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
02.14
02.14.01
1.00
407.68
407.68
0.00%
0.00%
02.14.02
pza
1.00
262.91
262.91
02.14.03
1.00
22.22
22.22
02.14.04
1.00
22.22
22.22
02.14.05
4.00
38.33
153.32
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03
0.00%
0.00%
0.00%
0.00%
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
159.93
03.01.01.02
pto
1.00
288.77
288.77
03.01.01.03
pto
1.00
171.14
171.14
03.01.01.04
7.00
127.93
895.51
0.00%
0.00%
0.00%
0.00%
03.01.01.05
17.20
87.83
1,510.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
158.26
03.01.02.02
2.00
125.28
250.56
03.01.03
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
33.15
0.00%
0.00%
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
82.43
0.00%
0.00%
03.01.04
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
131.71
0.00%
0.00%
03.01.04.02
2.00
133.97
267.94
0.00%
0.00%
03.01.04.03
pza
1.00
55.24
55.24
0.00%
0.00%
03.01.04.04
1.00
20.65
20.65
0.00%
0.00%
03.01.04.05
2.00
27.26
54.52
0.00%
0.00%
pto
3.00
157.57
472.71
0.00%
0.00%
03.02
03.02.01
03.02.01.01

VALORIZACION N 001
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
03.02.02
Descripcin
Costo al
Und.
Metrado
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACTUAL
MONTO
AVANCE ACUMULADO
MONTO
03.02.02.01
8.84
74.22
656.10
03.02.02.02
13.71
106.99
1,466.83
0.00%
0.00%
0.00%
0.00%
5.08
47.78
242.72
0.00%
0.00%
0.00%
0.00%
0.00%
03.02.03
03.02.03.01
03.02.04
RED DE ALIMENTACION
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
34.16
03.02.04.02
1.00
17.08
17.08
03.02.04.03
1.00
25.23
25.23
0.00%
0.00%
0.00%
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
52.58
0.00%
0.00%
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
60.76
0.00%
0.00%
0.00%
0.00%
pto
3.00
140.10
420.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
03.03
03.03.01
03.03.01.01
03.03.02

03.03.02.01
5.08
32.19
163.53
03.03.02.02
8.84
45.31
400.54
03.03.02.03
13.71
54.40
745.82
04
04.01

04.01.01
m3
55.60
30.09
1,673.00
04.01.02
m3
50.04
40.11
2,007.10
04.01.03
m3
12.00
108.12
1,297.44
04.01.04
m3
11.00
29.48
324.28
0.00%
0.00%
0.00%
0.00%
2.00
228.27
456.54
0.00%
0.00%
pto
22.00
124.82
2,746.04
0.00%
0.00%
pto
2.00
116.53
233.06
0.00%
0.00%
pto
29.00
162.37
4,708.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
04.06

04.06.01
pto
7.00
107.68
753.76
04.06.02
SALIDA DE INTERRUPTOR DE CONMUTACION CON TUBO PVC SAP DE 3/4", CABLE THW 4
pto
7.00
108.87
762.09
04.06.03
pto
2.00
107.68
215.36
04.07
CABLES Y/O TUBERIAS
VALORIZACION N 001
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
Costo al
Und.
Metrado
5/31/2010
Precio S/.
AVANCE ANTERIOR
Parcial S/.
MONTO
AVANCE ACTUAL
MONTO
AVANCE ACUMULADO
MONTO
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
1,570.90
0.00%
0.00%
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
1,109.71
04.07.03
159.00
4.25
675.75
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
1,466.91
04.07.05
437.00
5.83
2,547.71
04.07.06
519.00
2.35
1,219.65
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.07.07
417.00
4.06
1,693.02
04.07.08
65.00
3.65
237.25
04.07.09
38.00
5.98
227.24
04.07.10
20.00
19.10
382.00
04.07.11
70.00
15.12
1,058.40
04.07.12
15.00
215.22
3,228.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.07.13
20.00
215.22
4,304.40
04.07.14
6.00
215.22
1,291.32
0.00%
0.00%
0.00%
0.00%
04.08
04.08.01
1.00
666.10
666.10
04.08.02
2.00
245.93
491.86
0.00%
0.00%
0.00%
0.00%
04.08.03
1.00
152.03
152.03
0.00%
0.00%
04.08.04
1.00
214.95
214.95
0.00%
0.00%
7.00
117.18
820.26
0.00%
0.00%
04.09
04.09.01
CAJAS DE PASO
04.09.02
04.10
2.00
186.82
373.64
0.00%
0.00%
04.10.01
pto
9.00
199.71
1,797.39
04.10.02
pto
13.00
190.71
2,479.23
0.00%
0.00%
0.00%
0.00%
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
611.10
0.00%
0.00%
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
4,654.88
0.00%
0.00%
04.11
04.11.01
14.00
122.73
1,718.22
0.00%
0.00%
04.11.02
11.00
173.23
1,905.53
0.00%
0.00%
04.11.03
2.00
195.00
390.00
04.11.04
2.00
76.43
152.86
04.11.05
11.00
218.34
2,401.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
04.12
04.12.01
87.15
144.65
12,606.25
0.00%
0.00%
04.12.02
MINI SPLIT DECORATIVO 24000 BTU/HR COLD POINT FRIO - CALOR C/CONTROL REMOTO 2
5.00
2,582.20
12,911.00
0.00%
0.00%
04.12.03
3.00
859.51
2,578.53
0.00%
0.00%
COSTO DIRECTO
904,525.97
9.37%
84,787.45
9.37%
84,787.45
90,452.60
9.37%
8,478.75
9.37%
8,478.75
VALORIZACION N 001
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
UTILIDAD 2.79004%
Costo al
Und.
Metrado
5/31/2010
Precio S/.
Parcial S/.
25,236.64
AVANCE ANTERIOR
MONTO
AVANCE ACTUAL
%
9.37%
================
SUB TOTAL
IGV 19%
Fecha : 03/08/2010 12:44:37
2,365.60
AVANCE ACUMULADO
%
9.37%
==============
9.37%
95,631.80
9.37%
193,840.89
9.37%
18,170.04
9.37%
1,214,056.09
==============
9.37%
113,801.84
MONTO
2,365.60
=============
1,020,215.20
================
PRESUPUESTO BASE
MONTO
95,631.80
18,170.04
=============
9.37%
113,801.84
SALDO
0.00%
MONTO
0.00%
0.00%
100.00%
1,028.07
0.00%
30.00%
2,036.90
50.00%
1,298.97
50.00%
2,356.51
0.00%
30.00%
2,401.34
10.00%
50.00%
971.55
5,759.61
3,201.79
7,378.84
50.00%
50.00%
100.00%
0.00%
100.00%
4,352.09
11,347.30
100.00%
30.00%
100.00%
4,070.98
3,722.59
10,713.87
100.00%
100.00%
12,598.87
34,595.00
100.00%
18,174.13
100.00%
13,972.73
100.00%
50,580.51
SALDO
MONTO
100.00%
18,184.28
100.00%
100.00%
100.00%
100.00%
14,446.33
5,063.78
15,129.65
3,235.30
100.00%
100.00%
100.00%
2,767.88
2,398.57
4,764.72
100.00%
100.00%
3,982.61
2,025.32
100.00%
4,220.28
100.00%
1,273.02
100.00%
100.00%
100.00%
39,494.40
28,573.79
13,083.22
100.00%
100.00%
20,658.79
7,170.79
100.00%
100.00%
100.00%
100.00%
100.00%
393.88
3,202.67
1,033.58
9,077.59
413.44
100.00%
1,272.02
100.00%
100.00%
2,757.02
800.71
100.00%
100.00%
7,395.77
1,043.59
100.00%
100.00%
3,829.02
20,065.75
100.00%
31,442.57
100.00%
11,061.07
SALDO
MONTO
100.00%
100.00%
100.00%
982.08
8,865.76
333.18
100.00%
100.00%
486.42
37,694.65
100.00%
220.77
100.00%
100.00%
100.00%
100.00%
100.00%
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
100.00%
914.40
100.00%
100.00%
100.00%
1,963.47
3,297.51
451.30
100.00%
100.00%
13,529.34
7,929.92
100.00%
100.00%
169.79
1,177.68
100.00%
372.56
100.00%
100.00%
100.00%
468.44
1,074.24
985.60
100.00%
100.00%
217.96
2,234.15
100.00%
100.00%
133.00
507.78
100.00%
5,853.22
100.00%
3,087.98
100.00%
733.14
SALDO
MONTO
100.00%
41,554.47
100.00%
100.00%
100.00%
100.00%
3,475.43
28,809.30
8,627.84
693.90
100.00%
1,500.00
100.00%
100.00%
100.00%
1,313.87
585.18
2,698.94
100.00%
407.68
100.00%
100.00%
100.00%
100.00%
262.91
22.22
22.22
153.32
100.00%
100.00%
100.00%
100.00%
159.93
288.77
171.14
895.51
100.00%
1,510.68
100.00%
100.00%
158.26
250.56
100.00%
33.15
100.00%
82.43
100.00%
131.71
100.00%
267.94
100.00%
55.24
100.00%
20.65
100.00%
54.52
100.00%
472.71
SALDO
MONTO
100.00%
100.00%
656.10
1,466.83
100.00%
242.72
100.00%
100.00%
100.00%
34.16
17.08
25.23
100.00%
52.58
100.00%
100.00%
120.51
60.76
100.00%
420.30
100.00%
100.00%
100.00%
163.53
400.54
745.82
100.00%
100.00%
1,673.00
2,007.10
100.00%
100.00%
1,297.44
324.28
100.00%
456.54
100.00%
2,746.04
100.00%
233.06
100.00%
4,708.73
100.00%
100.00%
100.00%
753.76
762.09
215.36
SALDO
MONTO
100.00%
1,570.90
100.00%
100.00%
100.00%
100.00%
100.00%
1,109.71
675.75
1,466.91
2,547.71
1,219.65
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
100.00%
100.00%
4,304.40
1,291.32
100.00%
100.00%
666.10
491.86
100.00%
152.03
100.00%
214.95
100.00%
820.26
100.00%
373.64
100.00%
100.00%
1,797.39
2,479.23
100.00%
611.10
100.00%
4,654.88
100.00%
1,718.22
100.00%
1,905.53
100.00%
100.00%
100.00%
390.00
152.86
2,401.74
100.00%
12,606.25
100.00%
12,911.00
100.00%
2,578.53
90.63%
819,738.52
90.63%
81,973.85
SALDO
%
90.63%
======
MONTO
22,871.03
==============
90.63%
90.63%
======
924,583.40
175,670.85
==============
90.63%
1,100,254.25
S10
Presupuesto
Presupuesto
Subpresupuesto
002 MODULO A
Cliente
Lugar
LIMA - LIMA - LIMA

Item
Descripcin
01
01.01
01.01.01
01.01.01.01
01.01.02
EXCAVACIONES
01.01.02.01
01.01.02.02
01.01.02.03
Costo al
Und.
m2
Metrado
Precio S/.
185.97
2.75
m3
49.45
30.09
m3
338.13
15.67
m3
49.45
20.79
01.01.02.04
m2
185.97
4.44
01.01.02.05
m3
338.13
20.08
01.02
CONCRETO SIMPLE
01.02.01
CALZADURAS
01.02.01.01
m2
61.65
42.14
01.02.01.02
m3
24.66
191.12
01.02.02
SOLADOS
01.02.02.01
m2
19.61
32.22
01.03
CONCRETO ARMADO
01.03.01
01.03.01.01
m2
168.02
47.64
01.03.01.02
kg
2,208.07
4.40
01.03.01.03
m3
40.87
281.85
01.03.02
01.03.02.01
kg
1,455.36
4.40
01.03.02.02
m3
52.36
281.85
01.03.03
COLUMNAS
01.03.03.01
m2
88.80
49.01
01.03.03.02
kg
6,420.56
4.40
01.03.03.03
m3
27.20
417.18
01.03.04
PLACAS
01.03.04.01
m2
86.14
47.26
01.03.04.02
kg
2,820.14
4.40
01.03.04.03
m3
27.00
396.81
01.03.05
MUROS
01.03.05.01
m2
314.50
40.06
01.03.05.02
kg
7,862.50
4.40
01.03.05.03
m3
47.17
385.29
01.03.06
VIGAS Y DINTELES
01.03.06.01
m2
255.07
54.78
01.03.06.02
kg
11,495.57
4.40
01.03.06.03
m3
61.45
295.92
01.03.07
01.03.07.01
m2
336.98
42.87
01.03.07.02
kg
1,150.86
4.40
01.03.07.03
m3
50.36
300.43
01.03.07.04
01.03.08
CISTERNA
01.03.08.01
01.03.08.02
01.03.08.03
01.03.09
TANQUE ELEVADO
01.03.09.01
01.03.09.02
01.03.09.03
01.03.10
01.03.10.01
02
02.01
ALBAILERIA
02.01.01
02.01.02
676.84
4.78
m2
58.10
47.64
kg
545.13
4.40
m3
12.00
397.06
m2
75.60
52.68
kg
460.30
4.40
m3
9.70
435.08
42.00
30.31
m2
493.68
80.00
m2
580.65
49.21
02.01.03
m2
133.83
97.76
02.02
02.02.01
m2
1,074.30
19.23
02.02.02
m2
323.30
22.18
02.02.03
m2
13.70
28.75
02.02.04
m2
120.81
26.51
02.02.05
m2
27.71
37.30
02.02.06
m2
351.30
25.84
02.02.07
32.00
12.92
02.02.08
103.50
12.29
02.02.09
329.00
8.38
02.02.10
m2
33.70
23.76
02.03
PISOS Y PAVIMENTOS
02.03.01
m2
351.51
21.04
02.03.02
m2
33.47
31.18
02.03.03
m2
78.00
49.09
02.03.04
m2
55.20
363.51
02.03.05
m2
351.51
89.45
02.03.06
m2
75.74
146.04
02.04
02.04.01
36.00
27.28
02.04.02
361.72
24.51
02.04.03
18.00
18.51
02.04.04
11.20
43.43
02.05
CIELORRASOS
02.05.01
m2
361.51
104.27
02.06
CUBIERTAS
02.06.01
m2
18.20
12.13
02.07
02.07.01
m2
5.80
811.46
02.07.02
m2
32.50
307.79
02.07.03
638.40
86.86
02.07.04
17.40
102.10
02.07.05
CLOSET EN MELAMINE
1.65
661.43
02.07.06
2.00
457.20
02.08
02.08.01
BARANDA DE ESCALERA
19.40
101.21
02.08.02
29.50
111.78
02.08.03
m2
6.50
69.43
02.09
02.09.01
m2
36.48
370.87
02.09.02
m2
24.50
323.67
02.10
CERRAJERIA
02.10.01
pza
1.00
169.79
02.10.02
24.00
49.07
02.10.03
8.00
46.57
02.10.04
pza
2.00
234.22
02.10.05
pza
12.00
89.52
02.10.06
pza
20.00
49.28
02.10.07
pza
4.00
54.49
02.10.08
BARRA ANTIPANICO AD 7300 O SIMILAR, DE SOBREPONER Y PLACA CON MANILLA Y CILINDRO EXTE
5.00
446.83
02.10.09
pza
4.00
33.25
02.10.10
TOPE DE PUERTAS
pza
18.00
28.21
02.11
02.11.01
m2
36.48
160.45
02.11.02
m2
24.50
126.04
02.11.03
p2
6.00
122.19
02.12
PINTURA
02.12.01
m2
5,375.74
7.73
02.12.02
m2
379.00
9.17
02.12.03
m2
3,841.24
7.50
02.12.04
m2
1,088.00
7.93
02.12.05
m2
67.50
10.28
02.13
02.13.01
glb
1.00
1,500.00
02.13.02
48.50
27.09
02.13.03
TAPA JUNTA METALICA
18.00
32.51
02.13.04
m2
120.65
22.37
02.14
02.14.01
1.00
407.68
02.14.02
pza
1.00
262.91
02.14.03
1.00
22.22
02.14.04
1.00
22.22
02.14.05
4.00
38.33
03
03.01
03.01.01
03.01.01.01
pto
1.00
159.93
03.01.01.02
pto
1.00
288.77
03.01.01.03
pto
1.00
171.14
03.01.01.04
7.00
127.93
03.01.01.05
17.20
87.83
03.01.02
REDES DE DERIVACION
03.01.02.01
2.88
54.95
03.01.02.02
2.00
125.28
03.01.03
03.01.03.01
YEE PVC-SAP 2"
pza
1.00
33.15
03.01.03.02
YEE PVC-SAP 4"
pza
1.00
82.43
03.01.04
ADITAMENTOS VARIOS
03.01.04.01
1.00
131.71
03.01.04.02
2.00
133.97
03.01.04.03
pza
1.00
55.24
03.01.04.04
1.00
20.65
03.01.04.05
2.00
27.26
03.02
03.02.01
03.02.01.01
pto
3.00
157.57
03.02.02
03.02.02.01
8.84
74.22
03.02.02.02
13.71
106.99
03.02.03
RED DE ALIMENTACION
03.02.03.01
5.08
47.78
03.02.04
ACCESORIOS DE REDES
03.02.04.01
2.00
17.08
03.02.04.02
1.00
17.08
03.02.04.03
1.00
25.23
03.02.04.04
TEE PVC-SAP 1"
2.00
26.29
03.02.05
LLAVES Y VALVULAS
03.02.05.01
1.00
120.51
03.02.05.02
LLAVE DE RIEGO
1.00
60.76
03.03
03.03.01
03.03.01.01
pto
3.00
140.10
03.03.02
03.03.02.01
5.08
32.19
03.03.02.02
8.84
45.31
03.03.02.03
13.71
54.40
04
04.01
04.01.01
m3
55.60
30.09
04.01.02
m3
50.04
40.11
04.01.03
m3
12.00
108.12
04.01.04
m3
11.00
29.48
04.02
04.02.01
2.00
228.27
04.03
04.03.01
pto
22.00
124.82
04.04
04.04.01
pto
2.00
116.53
04.05
04.05.01
pto
29.00
162.37
04.06
04.06.01
pto
7.00
107.68
04.06.02
pto
7.00
108.87
04.06.03
pto
2.00
107.68
04.07
CABLES Y/O TUBERIAS
04.07.01
TUBERIA PVC-SAP 4"
115.00
13.66
04.07.02
TUBERIA PVC-SAP 2"
191.00
5.81
04.07.03
159.00
4.25
04.07.04
TUBERIA PVC-SAP 1"
81.00
18.11
04.07.05
437.00
5.83
04.07.06
519.00
2.35
04.07.07
417.00
4.06
04.07.08
65.00
3.65
04.07.09
38.00
5.98
04.07.10
20.00
19.10
04.07.11
70.00
15.12
04.07.12
15.00
215.22
04.07.13
20.00
215.22
04.07.14
6.00
215.22
04.08
04.08.01
1.00
666.10
04.08.02
2.00
245.93
04.08.03
1.00
152.03
04.08.04
1.00
214.95
04.09
CAJAS DE PASO
04.09.01
7.00
117.18
04.09.02
2.00
186.82
04.10
04.10.01
pto
9.00
199.71
04.10.02
pto
13.00
190.71
04.10.03
SALIDA PARA AUDIO
pto
7.00
87.30
04.10.04
POZO A TIERRA
pto
4.00
1,163.72
04.11
04.11.01
14.00
122.73
04.11.02
11.00
173.23
04.11.03
2.00
195.00
04.11.04
2.00
76.43
04.11.05
11.00
218.34
04.12
04.12.01
87.15
144.65
04.12.02
5.00
2,582.20
04.12.03
3.00
859.51
COSTO DIRECTO
UTILIDAD 2.79004%
SUB TOTAL
IGV
PRESUPUESTO BASE
SON :
UN MILLON DOSCIENTOS CATORCE MIL CINCUENTISEIS Y 10/100 NUEVOS SOLES

Fecha :
Pgina
01/08/2009
Parcial S/.
Total S/.
352,840.82
15,941.30
511.42
511.42
15,429.88
1,487.95
5,298.50
1,028.07
825.71
6,789.65
7,942.78
7,310.95
2,597.93
4,713.02
631.83
631.83
328,956.74
29,239.19
8,004.47
9,715.51
11,519.21
21,161.25
6,403.58
14,757.67
43,949.85
4,352.09
28,250.46
11,347.30
27,193.47
4,070.98
12,408.62
10,713.87
65,368.00
12,598.87
34,595.00
18,174.13
82,737.52
13,972.73
50,580.51
18,184.28
37,875.06
14,446.33
5,063.78
15,129.65
3,235.30
9,931.17
2,767.88
2,398.57
4,764.72
10,228.21
3,982.61
2,025.32
4,220.28
1,273.02
1,273.02
459,610.26
81,151.41
39,494.40
28,573.79
13,083.22
46,780.49
20,658.79
7,170.79
393.88
3,202.67
1,033.58
9,077.59
413.44
1,272.02
2,757.02
800.71
74,837.77
7,395.77
1,043.59
3,829.02
20,065.75
31,442.57
11,061.07
10,667.44
982.08
8,865.76
333.18
486.42
37,694.65
37,694.65
220.77
220.77
73,943.37
4,706.47
10,003.18
55,451.42
1,776.54
1,091.36
914.40
5,712.28
1,963.47
3,297.51
451.30
21,459.26
13,529.34
7,929.92
7,341.20
169.79
1,177.68
372.56
468.44
1,074.24
985.60
217.96
2,234.15
133.00
507.78
9,674.34
5,853.22
3,087.98
733.14
83,160.94
41,554.47
3,475.43
28,809.30
8,627.84
693.90
6,097.99
1,500.00
1,313.87
585.18
2,698.94
868.35
407.68
262.91
22.22
22.22
153.32
8,959.36
4,080.49
3,026.03
159.93
288.77
171.14
895.51
1,510.68
408.82
158.26
250.56
115.58
33.15
82.43
530.06
131.71
267.94
55.24
20.65
54.52
3,148.68
472.71
472.71
2,122.93
656.10
1,466.83
242.72
242.72
129.05
34.16
17.08
25.23
52.58
181.27
120.51
60.76
1,730.19
420.30
420.30
1,309.89
163.53
400.54
745.82
83,115.53
5,301.82
1,673.00
2,007.10
1,297.44
324.28
456.54
456.54
2,746.04
2,746.04
233.06
233.06
4,708.73
4,708.73
1,731.21
753.76
762.09
215.36
21,012.56
1,570.90
1,109.71
675.75
1,466.91
2,547.71
1,219.65
1,693.02
237.25
227.24
382.00
1,058.40
3,228.30
4,304.40
1,291.32
1,524.94
666.10
491.86
152.03
214.95
1,193.90
820.26
373.64
9,542.60
1,797.39
2,479.23
611.10
4,654.88
6,568.35
1,718.22
1,905.53
390.00
152.86
2,401.74
28,095.78
12,606.25
12,911.00
2,578.53
904,525.97
90,452.60
25,236.64
=============
1,020,215.21
193,840.89
=============
1,214,056.10
31/05/2010 12:44:37

Moda

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Moda

Cargado por

Copyright:

Formatos disponibles

PLANIL

0301004 CASA DE ACOGIDA PARA ADOLESCENTES Y JOVENES CON LABORATORIOS Y ANEXOS

CONGREGACION OBLATAS DEL NIO JESUS

LIMA - LIMA - LIMA

LIMPIEZA AREA DE TRABAJO

RELLENO DE POZO EXISTENTE

Pozo seco de diametro 1.20 m. x 4.6 m

DEMOLICION DE LOSA DE PISO DE CONCRETO

Area del Terreno modulo A

EXCAVACION MASIVA PARA SOTANO CON RETROEXCABADORA

RELLENO COMPACTADO CON MATERIAL PROPIO COMPACT. 4 HP

NIVELACION, REFINE Y COMPACTACION COMPACTADORA 4 HP

Area del Terreno modulo A

ELIMINACION DE MATERIAL EXCEDENTE

DEMOLICION DE LOSA DE CONCRETO DE H = 0.15 M.

DEMOLICION DE MURO DE POZO

EXCAVACION PARA VIGAS DE CIMENTACION

RELLENO COMPACTADO CON MATERIAL PROPIO COMPACT. 4 HP

NIVELACION, REFINE Y COMPACTACION COMPACTADORA 4 HP

ENCOFRADO Y DESENCOFRADO DE CALZADURAS NORMAL

CONCRETO PARA CALZADURAS CICLOPEO 1:6 + 30% P.G.

ACERO DE REFUERZO fy=4200 kg/cm2

CONCRETO PARA VIGA DE CIMENTACION F`C= 210 KG/CM2

CONCRETO PARA LOSA DE CIMENTACION F`C= 210 KG/CM2

ENCOFRADO Y DESENCOFRADO NORMAL PARA COLUMNAS

ACERO DE REFUERZO fy=4200 kg/cm2

CONCRETO PARA COLUMNAS F`C= 210 KG/CM2

ENCOFRADO Y DESENCOFRADO NORMAL PARA PLACAS

ACERO DE REFUERZO fy=4200 kg/cm2

CONCRETO PARA PLACAS F`C= 210 KG/CM2

ENCOFRADO Y DESENCOFRADO NORMAL PARA MUROS

ACERO DE REFUERZO fy=4200 kg/cm2

CONCRETO PARA MUROS F`C= 210 KG/CM2

ENCOFRADO Y DESENCOFRADO NORMAL PARA VIGAS

ACERO DE REFUERZO fy=4200 kg/cm2

0301004 CASA DE ACOGIDA PARA ADOLESCENTES Y JOVENES CON LABORATORIOS Y ANEXOS

CONGREGACION OBLATAS DEL NIO JESUS

LIMA - LIMA - LIMA

LOSA ALIGERADA DE 0.20

ENCOFRADO Y DESENCOFRADO NORMAL PARA LOSAS ALIGERADAS

ACERO DE REFUERZO fy=4200 kg/cm2

CONCRETO PARA LOSAS ALIGERADAS F`C= 210 KG/CM2

LADRILLO HUECO DE 15x30x30

ENCOFRADO Y DESENCOFRADO NORMAL

ACERO DE REFUERZO fy=4200 kg/cm2

CONCRETO PARA CISTERNAS F`C= 210 KG/CM2

ENCOFRADO Y DESENCOFRADO PARA TANQUE ELEVADO

ACERO DE REFUERZO fy=4200 kg/cm2

CONCRETO PARA TANQUE ELEVADO F`C= 210 KG/CM2

PRUEBAS Y ENSAYOS DE SUELOS

MUROS DE LADRILLO KING KONG DE CABEZA, MEZCLA 1:4

MUROS DE LADRILLO KING KONG DE SOGA, MEZCLA 1:4

TABIQUE PLACA SIMPLE GYPLAC RH=5/8" PERFIL 64

REVOQUES ENLUCIDOS Y MOLDADURAS

TARRAJEO EN EXTERIORES CON CEMENTO-ARENA

TARRAJEO DE COLUMNAS E = 1.5 CM, MEZCLA 1:4

TARRAJEO DE VIGAS E = 1.5 CM, MEZCLA 1:4

TARRAJEO DE CIELO RASOS E = 1.5 CM, MEZCLA 1:4

VESTIDURA DE DERRAMES ANCHO=25 CM

VESTIDURA DE DERRAMES ANCHO=15 CM

BRUAS SEGUN DETALLE CEMENTO-ARENA

VESTIDURA DE SUPERFICIE DE FONDO ESCALERA CON CEMENTO-CAL-ARENA

CONTRAPISO E= 48 MM, BASE 3.8 CM MEZCLA 1:5