VALORIZACION

OBRA:
MEJORAMIENTO Y AMPLIACION DEL ESTABLECIMIENTO DE SALUD DEL DISTRITO DE CHACAYAN PRO

CURSO:
PLANIFICACION Y CONTROL DE PROYECTOS
SUPERVISO ING. HENRY E. PINEDO ACUA
RESIDENTE
CAMPOS ROJAS, REY LENIN
PLAZO:
160 DIAS
TRITO DE CHACAYAN PROVINCIA DE DANIEL ALCIDES CARRION - PASCO
PRESUPUESTO CONTRACTUAL
ITEM
DESCRIPCION
UND.
CANT.
P.U.
PARCIAL
1.00
OBRAS PROVISIONALES
1.01
CONSTRUCCIONES PROVISIONALES
1.02
ALMACEN Y CASETA DE GUARDIANIA
DIA
160.00
157.30
25,168.00
1.03
CARTEL DE IDENTIFICACION DE OBRA
UND
1.00
571.54
571.54
1.05
AGUA PARA LA CONSTRUCCION
GLB
88.00
4.00
352.00
1.07
MOVILIZACION Y DESMOVILIZACION
GLB
734.25
4.00
2,937.00
TRABAJOS PRELIMINARES
2.01
LIMPIEZA DE TERRENO
M2
539.41
1.18
636.50
2.02
TRAZO NIVELES Y REPLANTEO
M2
267.60
9.03
2,416.43
MOVIMIENTO DE TIERRAS
3.01
EXCAVACION DE ZANJAS CIMIENTOS EN TI
M3
41.02
25.20
1,033.70
3.02
EXCAVACION DE ZANJAS PARA MURO CICL
M3
58.80
35.28
2,074.46
3.03
EXCAVACION DE ZANJAS PARA ZAPATAS
M3
100.35
44.10
4,425.44
3.04
EXCAVACION DE SARDINELES
M3
17.10
29.80
509.58
3.05
RELLENO Y COMPACTADO CON MATERIAL
M3
119.13
39.95
4,759.24
3.06
ELIMINACION DE MATERIAL EXCEDENTE C
M3
108.08
52.77
5,703.38
OBRAS DE CONCRETO SIMPLE
4.01
CIMIENTO CORRIDO 1:10 + 30% P.G.
M3
39.55
189.51
7,495.12
4.02
SOLADO PARA ZAPATAS E=4" 1:12
M2
62.72
35.13
2,203.35
4.03
MUROS DE CONCRETO CICLOPEO 1:10 + 7
M3
56.03
107.01
5,995.77
4.04
MURO ENCOF. DESENCOF. ELEVACION
M2
78.78
66.24
5,218.39
4.05
SOBRECIMIENTO - ENCOFRADO Y DESEN
M2
43.97
30.02
1,319.98
4.06
SOBRECIMIENTO - CONCRETO F'C=140 KG/
M3
8.92
346.86
3,093.99
4.07
FALSO PISO E=4" MEZCLA 1:8
M2
921.90
23.36
21,535.58
4.08
GRADERIAS - CONCRETO F'C=175 KG/CM
M3
4.84
414.47
2,006.03
4.09
GRADERIAS - ENCOFRADO Y DESENCOFR
M2
24.18
16.03
387.61
OBRAS DE CONCRETO ARMADO
5.01
ZAPATAS - ACERO F'Y=4,200 KG/CM
KG
415.94
5.27
2,192.00
5.02
ZAPATAS - CONCRETO F'C=210 KG/CM
M3
43.90
309.94
13,606.37
5.03
VIGAS CIMENTAC- ENCOFRADO Y DESENC
M2
48.93
41.21
2,016.41
5.04
VIGAS CIMENTAC.- ACERO F'Y=4,200 KG/CM
KG
798.70
7.77
6,205.90
5.05
VIGAS CIMENTAC- CONCRETO 210 KG/CM2
M3
10.45
361.55
3,778.20
5.06
COLUMNAS - ENCOFRADO Y DESENCOFRA
M2
64.38
40.56
2,611.25
5.07
COLUMNAS - ACERO F'Y=4,200 KG/CM
KG
4,113.74
5.97
24,559.03
5.08
COLUMNAS - CONCRETO F'C=210 KG/CM
M3
30.33
377.63
11,453.52
5.09
VIGAS - ENCOFRADO Y DESENCOFRADO
M2
109.59
43.52
4,769.36
5.10
VIGAS - ACERO F'Y=4,200 KG/CM
KG
4,007.05
6.55
26,246.18
5.11
VIGAS - CONCRETO F'C=210 KG/CM
M3
34.51
377.63
13,032.01
5.12
LOSA NERVADA - ENCOFRADO Y DESENCO
M2
28.13
71.47
2,010.45
5.13
LOSA NERVADA - ACERO F'Y=4,200 KG/CM
KG
972.65
5.20
5,057.78
5.14
LOSA NERVADA - CONCRETO F'C=210 KG/C
M3
16.04
407.73
6,539.99
5.15
LOSA ALIGERADA CONCRETO F'C=210 KG/
M3
40.30
283.59
11,428.68
5.16
LOSA ALIGERADA - ENCOFRADO Y DESEN
M2
190.25
50.87
9,678.02
5.17
LOSA ALIGERADA - ACERO F'Y=4,200 KG/CM
KG
2,705.20
4.70
12,714.44
5.18
LOSA ALIGERADA - LADRLLO HUECO
UND
4,399.42
3.13
13,770.18
5.19
ESCALERA ENCOFRADO DESENCOFRADO
M2
2.92
82.61
241.22
5.20
ESCALERA ACERO F'C=2,000 KG/CM
KG
155.86
5.16
804.24
5.21
ESCALERA - CONCRETO F'C=210 KG/CM
M3
1.52
452.82
688.29
5.22
DINTELES - CONCRETO F'C=175 KG/CM
M3
0.37
481.92
178.31
5.23
DINTELES - ENCOFRADO Y DESENCOFRAD
M2
4.98
72.58
361.45
5.24
DINTELES - ACERO F'Y=4,200 KG/CM
KG
44.94
5.20
233.69
MUROS Y TABIQUES DE ALBAILERIA
6.01
MURO DE LADRILLO ARCILLA CABEZA JUNT
M2
430.58
91.88
39,561.69
6.02
MURO DE LADRILLO ARCILLA SOGA
M2
315.08
59.15
18,636.98
MOVILIZACION
7.01
8
FLETE
GLB
8,539.32
1.00
8,539.32
REVOQUES, ENLUCIDOS Y MOLDURAS
8.01
TARRAJEO PRIMARIO RAYADO
M2
401.34
15.80
6,341.17
8.02
TARRAJEO EN MUROS INTERIORES
M2
712.43
20.30
14,462.33
8.03
TARRAJEO EN MUROS EXTERIORES
M2
363.03
27.27
9,899.83
8.04
TARRAJEO DE COLUMNAS - SUPERFICIES
M2
311.20
36.93
11,492.62
8.05
TARRAJEO DE VIGAS - SUPERFICIES
M2
280.65
30.95
8,686.12
8.06
TARRAJEO CON GRANITO PULIDO EN ESC
M2
12.00
269.81
3,237.72
CIELORRASOS
9.01
CIELO RASO CON MEZCLA
M2
834.43
30.12
25,133.03
9.02
CIELO RASO DE BALDOSA ACUSTICA
M2
498.14
66.84
33,295.68
10
PISOS Y PAVIMENTOS
10.01
CERAMICO COLOR CLARO 0.30 X 0.30
M2
736.14
45.20
33,273.53
10.02
PISO DE CONCRETO COLOREADO PULIDO
M2
93.91
35.76
3,358.22
10.03
VEREDA DE E=4"
M2
45.22
58.24
2,633.61
11
CONTRAZOCALOS
11.01
CONTRAZOCALO CERAMICO 10 x 30 CM.
ML
13.27
27.28
362.01
11.02
CONTRAZOCALO DE CEMENTO H=30 CM.
ML
125.82
11.08
1,394.09
11.03
CONTRAZOCALO GRANITO PULIDO H=25
ML
315.79
13.51
4,266.32
11.04
CONTRAZOCALO DE MADERA TORNILLO
ML
54.60
15.77
861.04
M2
392.45
83.10
32,612.60
12
12.01
13
ZOCALOS
ZOCALOS DE CERAMICO CLARO 0.20 x 0.30
CARPINTERIA DE MADERA
13.01
PUERTAS CONTRAPLACADAS
M2
19.14
208.59
3,992.41
13.02
PUERTA APANELADA
M2
29.26
317.32
9,284.78
13.03
VENTANA DE MADERA
M2
18.06
225.66
4,075.42
13.04
MAMPARA CONTRAPLACADA DE MADERA
M2
12.32
187.79
2,313.57
14
CARPINTERIA METALICA Y HERRER.
14.01
PUERTA DE ALUMINIO CON VIDRIO OPACO
M2
20.40
567.31
11,573.12
14.02
BARANDA METALICA FG3"
ML
33.80
57.02
1,927.28
15
CERRAJERIA
15.01
BISAGRA DE 4"
UND
78.00
11.79
919.62
15.02
CHAPA TIPO FORTE DE TRES GOLPES
UND
5.00
66.87
334.35
15.03
CHAPA TIPO PERILLAS
UND
24.00
32.94
790.56
P2
1,028.66
6.35
6,531.99
16
16.01
17
VIDRIOS, CRISTALES Y SIMILARES

VIDRIOS TRIPLE 6 MM
PINTURA
17.01
PINTURA EN CIELORASO AL TEMPLE
M2
866.43
14.61
12,658.54
17.02
PINTURA EN VIGAS Y COLUMNAS
M2
520.00
6.57
3,416.40
17.03
PINTURA EN MUROS INTERIORES
M2
712.43
9.82
6,996.06
17.04
IMPRIMACION DE MUROS
M2
974.60
9.17
8,937.08
17.05
PINTURA EN MUROS OLEO MATE EXTERIO
M2
620.48
10.35
6,421.97
17.06
PINTURA EN MADERA AL BARNIZ
M2
144.70
8.92
1,290.72
17.07
PINTURA EN CARPINTERIA METALICA
M2
53.70
26.11
1,402.11
PUNTO
16.00
20.72
331.52
PUNTO
18
INSTALACIONES ELECTRICAS
18.01
INTERRUPTOR SIMPLE
18.02
INTERRUPTOR DOBLE
18.03
INTERRUPTOR TRIPLE
18.04
12.00
22.42
269.04
PUNTO
22.72
181.76
SALIDA DE BRAQUETS PARA PARED
UND
11.00
62.29
685.19
18.05
SALIDA DE CENTROS DE LUZ
PTO
65.00
12.63
820.95
18.06
SALIDA TOMACORRIENTE BIPOLAR
PTO
28.00
53.85
1,507.80
18.07
INSTALACION DE FLUORESCENTE
PUNTO
70.00
52.79
3,695.30
18.08
INSTALACION DE FOCOS DE 100 WATTS
PUNTO
25.00
17.67
441.75
18.09
SUMI. INST. DE FAROLAS ESFERICAS E-44-
UND
8.00
240.55
1,924.40
18.10
INSTALACION DE ACOMETIDAS DE LUZ
UND
1.00
769.08
769.08
PTO
4.00
17.62
70.48
368.00
8.06
2,966.08
19
19.01
20
20.01
SALIDA PARA COMUNIC.Y SEALES

SALIDA PARA TELEFONO
CANALIZACIONES Y/O TUBERIAS
CANALIZACION TUBERIA PVC SEL 15 MM
ML
21
CONDUCTORES Y/O CABLES
21.01
CABLEADO CONDUCTOR TW N12 AWG
ML
120.00
21.02
ML
184.00
0.75
138.00
21.03
ML
84.00
16.35
1,373.40
22
2.21
265.20
TABLEROS Y CUCHILLAS
22.01
TABLERO GENERAL
UND
1.00
119.39
119.39
22.02
TABLERO DE DISTRIBUCION
UND
3.00
139.39
418.17
JGO
1.00
461.82
461.82
23
23.01
24
INSTALACIONES ESPECIALES
POZA DE TOMA DE TIERRA
APARATOS SANITARIOS Y ACCESOR.
24.01
INODORO DE PORCELANA T.B.
UND
8.00
264.89
2,119.12
24.02
LAVATORIO DE PORCELANA
UND
9.00
131.89
1,187.01
24.03
LAVATORIO DE ACERO INOXIDABLE
UND
4.00
206.61
826.44
24.04
URINARIO DE PORCELANA
UND
3.00
133.82
401.46
24.05
DUCHAS CROMADAS
UND
4.00
141.37
565.48
24.06
PAPELERAS PARA BAOS
UND
7.00
19.54
136.78
3.00
64.36
193.08
25
INSTALACIONES SANITARIAS
25.01
SALIDA DE DESAGUE PLUVIAL 3"
PTOS
25.02
SALIDA DE DESAGUE PVC SAL 4"
PTO
5.00
34.12
170.60
25.03
PTO
14.00
30.88
432.32
25.04
RED DE DESAGUE PVC 2"
ML
38.60
6.49
250.51
25.05
ML
34.40
12.69
436.54
25.06
ML
36.00
6.71
241.56
25.07
CODO PVC SAL 3"
UND
4.00
9.62
38.48
25.08
CODO PVC SAL 2"
UND
12.00
7.87
94.44
25.09
CODO PVC SAL 4"
UND
8.00
9.87
78.96
25.10
YEE DE 4" X 2"
UND
3.00
10.85
32.55
25.11
YEE DE 4" X 4"
UND
5.00
11.05
55.25
25.12
YEE PVC SAL 2"
UND
5.00
9.55
47.75
25.13
YEE PVC SAL 4"
UND
5.00
9.55
47.75
25.14
UNION PVC 3"
UND
3.00
8.27
24.81
25.15
UNION PVC 2"
UND
6.00
7.97
47.82
25.16
UNION PVC 4"
UND
4.00
8.97
35.88
25.17
TEE PVC SAL 2"
UND
6.00
8.37
50.22
25.18
TEE PVC SAL 4"
UND
4.00
9.67
38.68
25.19
REDUCCION PVC DE 4" a 2"
UND
6.00
10.37
62.22
25.20
SUMIDERO DE BRONCE 2"
UND
8.00
29.33
234.64
25.21
TRAMPA "P" PVC DE 2"
UND
4.00
32.11
128.44
25.22
REGISTRO ROSCADO DE BRONCE 4"
3.00
39.35
118.05
25.23
CAJA DE REGISTRO DE 12" X 24"
UND
3.00
87.91
263.73
25.24
SOMBREROS DE VENTILACION 2"
UND
3.00
13.37
40.11
639.60
26
PUNTOS
SIST.AGUA FRIA/CONTRAINCENDIOS
26.01
SALIDA AGUA FRIA "
PTO
20.00
31.98
26.02
RED DISTRIBUCION PVC SAP 3/4"
ML
12.24
3.50
42.84
26.03
RED DE DISTRIBUCION "
ML
18.60
8.20
152.52
26.04
UNION PVC 1/2"
UND
8.00
7.77
62.16
26.05
CODO PVC 1/2"
UND
35.00
6.72
235.20
26.06
TEE PVC 1/2"
UND
16.00
6.72
107.52
26.07
TEE PVC 3/4"
UND
8.00
8.07
64.56
26.08
UNION PVC 3/4"
UND
8.00
7.97
63.76
26.09
LLAVE CROMADA DE 1/2"
UND
11.00
25.94
285.34
26.10
VALVULA COMPUERTA "
UND
12.00
40.03
480.36
27
SISTEMA AGUA DE LLUVIA
27.01
TUBERIA DE BAJADA DESAGUE PLUVIAL PVC
ML
34.00
6.71
228.14
27.02
CODO P/DEASGUE PLUVIAL PVC 3"
UND
6.00
9.62
57.72
COSTO DIRECTO
642,193.68
GASTOS GENERALES FIJOS
3.00%
19,265.81
GASTOS GENERALES VARIABLES
7.00%
44,953.56
UTILIDAD
10.00%
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
64,219.37
770,632.42
19.00%
146,420.16
917,052.58
RESUMEN DE METRADOS
METRADOS
ITEM
DESCRIPCION
1.00
OBRAS PROVISIONALES
1.01
CONSTRUCCIONES PROVISIONALES
1.02
ALMACEN Y CASETA DE GUARDIANI
DIA
160.00
160.00
1.03
CARTEL DE IDENTIFICACION DE OB
UND
1.00
1.00
1.05
AGUA PARA LA CONSTRUCCION
GLB
88.00
29.33
1.07
MOVILIZACION Y DESMOVILIZACION
GLB
734.25
734.25
UND.
CANT.
MES 1
29.33
LIMPIEZA DE TERRENO
M2
539.41
539.41
TRAZO NIVELES Y REPLANTEO
M2
267.60
267.60
41.02
3.01
EXCAVACION DE ZANJAS CIMIENTOS
M3
41.02
3.02
EXCAVACION DE ZANJAS PARA MUR
M3
58.80
58.80
3.03
EXCAVACION DE ZANJAS PARA ZAPA
M3
100.35
100.35
3.04
EXCAVACION DE SARDINELES
M3
17.10
17.10
3.05
RELLENO Y COMPACTADO CON MATE
M3
119.13
119.13
3.06
ELIMINACION DE MATERIAL EXCED
M3
108.08
108.08
4.01
CIMIENTO CORRIDO 1:10 + 30% P.G.
M3
39.55
39.55
4.02
4.03
4.04
SOLADO PARA ZAPATAS E=4" 1:12

MUROS DE CONCRETO CICLOPEO 1:
MURO ENCOF. DESENCOF. ELEVACI
M2
M3
M2
62.72
56.03
78.78
62.72
56.03
78.78
4.05
SOBRECIMIENTO - ENCOFRADO Y
M2
43.97
43.97
4.06
SOBRECIMIENTO - CONCRETO F'C=1
M3
8.92
8.92
4.07
FALSO PISO E=4" MEZCLA 1:8
M2
921.90
4.08
GRADERIAS - CONCRETO F'C=175 K
M3
4.84
4.84
4.09
GRADERIAS - ENCOFRADO Y DESE
M2
24.18
24.18
29.33
2.02
MES 3
2.01
3
MES 2
921.90
5.01
ZAPATAS - ACERO F'Y=4,200 KG/CM
KG
415.94
415.94
5.02
ZAPATAS - CONCRETO F'C=210 KG/C
M3
43.90
43.90
5.03
VIGAS CIMENTAC- ENCOFRADO Y
M2
48.93
48.93
5.04
VIGAS CIMENTAC.- ACERO F'Y=4,200
KG
798.70
798.70
5.05
VIGAS CIMENTAC- CONCRETO 210 K
M3
10.45
10.45
5.06
COLUMNAS - ENCOFRADO Y DESE
M2
64.38
64.38
5.07
COLUMNAS - ACERO F'Y=4,200 KG/C
KG
4,113.74
4,113.74
5.08
COLUMNAS - CONCRETO F'C=210 KG
M3
30.33
30.33
5.09
VIGAS - ENCOFRADO Y DESENCOF
M2
109.59
109.59
5.10
VIGAS - ACERO F'Y=4,200 KG/CM
KG
4,007.05
4,007.05
5.11
VIGAS - CONCRETO F'C=210 KG/CM
M3
34.51
34.51
5.12
LOSA NERVADA - ENCOFRADO Y D
M2
28.13
28.13
5.13
LOSA NERVADA - ACERO F'Y=4,200 K
KG
972.65
972.65
5.14
LOSA NERVADA - CONCRETO F'C=21
M3
16.04
16.04
5.15
LOSA ALIGERADA CONCRETO F'C=2
M3
40.30
40.30
5.16
LOSA ALIGERADA - ENCOFRADO Y
M2
190.25
190.25
5.17
LOSA ALIGERADA - ACERO F'Y=4,200
KG
2,705.20
2,705.20
5.18
LOSA ALIGERADA - LADRLLO HUECO
UND
4,399.42
4,399.42
5.19
ESCALERA ENCOFRADO DESENCOF
M2
2.92
2.92
5.20
ESCALERA ACERO F'C=2,000 KG/CM
KG
155.86
155.86
5.21
ESCALERA - CONCRETO F'C=210 KG
M3
1.52
1.52
5.22
DINTELES - CONCRETO F'C=175 KG/
M3
0.37
0.37
5.23
DINTELES - ENCOFRADO Y DESEN
M2
4.98
4.98
5.24
DINTELES - ACERO F'Y=4,200 KG/CM
KG
44.94
44.94
6.01
MURO DE LADRILLO ARCILLA CABEZ
M2
430.58
430.58
6.02
MURO DE LADRILLO ARCILLA SOGA
M2
315.08
315.08
MOVILIZACION
7.01
8
FLETE
GLB
8,539.32
8.01
TARRAJEO PRIMARIO RAYADO
M2
401.34
8.02
TARRAJEO EN MUROS INTERIORES
M2
712.43
8.03
TARRAJEO EN MUROS EXTERIORES
M2
363.03
8.04
TARRAJEO DE COLUMNAS - SUPERF
M2
311.20
8.05
TARRAJEO DE VIGAS - SUPERFICIES
M2
280.65
8.06
TARRAJEO CON GRANITO PULIDO E
M2
12.00
M2
834.43
9.02
CIELO RASO DE BALDOSA ACUSTIC
M2
498.14
CERAMICO COLOR CLARO 0.30 X 0.3
M2
736.14
10.02
PISO DE CONCRETO COLOREADO P
M2
93.91
10.03
VEREDA DE E=4"
M2
45.22
CONTRAZOCALOS
11.01
CONTRAZOCALO CERAMICO 10 x 30
ML
13.27
11.02
CONTRAZOCALO DE CEMENTO H=30
ML
125.82
11.03
CONTRAZOCALO GRANITO PULIDO
ML
315.79
11.04
CONTRAZOCALO DE MADERA TORNI
ML
54.60
M2
392.45
12
12.01
13
ZOCALOS
ZOCALOS DE CERAMICO CLARO 0.20
13.01
PUERTAS CONTRAPLACADAS
M2
19.14
13.02
PUERTA APANELADA
M2
29.26
13.03
VENTANA DE MADERA
M2
18.06
13.04
MAMPARA CONTRAPLACADA DE MA
M2
12.32
14
14.01
PUERTA DE ALUMINIO CON VIDRIO
M2
20.40
14.02
ML
33.80
78.00
15
CERRAJERIA
15.01
BISAGRA DE 4"
UND
15.02
CHAPA TIPO FORTE DE TRES GOLPE
UND
5.00
15.03
CHAPA TIPO PERILLAS
UND
24.00
16
16.01
17
2,846.44
PISOS Y PAVIMENTOS
10.01
11
2,846.44
CIELORRASOS
9.01
10
2,846.44
REVOQUES, ENLUCIDOS Y MOLDUR

VIDRIOS TRIPLE 6 MM
P2
1,028.66
PINTURA
17.01
PINTURA EN CIELORASO AL TEMPLE
M2
866.43
17.02
PINTURA EN VIGAS Y COLUMNAS
M2
520.00
17.03
PINTURA EN MUROS INTERIORES
M2
712.43
17.04
M2
974.60
17.05
PINTURA EN MUROS OLEO MATE EX
M2
620.48
17.06
PINTURA EN MADERA AL BARNIZ
M2
144.70
17.07
PINTURA EN CARPINTERIA METALIC
M2
53.70
18
18.01
INTERRUPTOR SIMPLE
18.02
INTERRUPTOR DOBLE
18.03
INTERRUPTOR TRIPLE
18.04
PUNTO
16.00
PUNTO
12.00
PUNTO
SALIDA DE BRAQUETS PARA PARED
UND
11.00
11.00
18.05
SALIDA DE CENTROS DE LUZ
PTO
65.00
65.00
18.06
SALIDA TOMACORRIENTE BIPOLAR
PTO
28.00
18.07
INSTALACION DE FLUORESCENTE
PUNTO
70.00
18.08
INSTALACION DE FOCOS DE 100 WA
PUNTO
25.00
18.09
SUMI. INST. DE FAROLAS ESFERICAS
UND
8.00
18.10
INSTALACION DE ACOMETIDAS DE L
UND
1.00
19

PTO
4.00
19.01
20
20.01

CANALIZACION TUBERIA PVC SEL
ML
368.00
21
21.01
CABLEADO CONDUCTOR TW N12
ML
120.00
21.02
ML
184.00
21.03
ML
84.00
22
22.01
TABLERO GENERAL
UND
1.00
22.02
UND
3.00
JGO
1.00
23
23.01
24
APARATOS SANITARIOS Y ACCESOR
24.01
INODORO DE PORCELANA T.B.
UND
8.00
24.02
UND
9.00
24.03
LAVATORIO DE ACERO INOXIDABLE
UND
4.00
24.04
UND
3.00
24.05
DUCHAS CROMADAS
UND
4.00
24.06
PAPELERAS PARA BAOS
UND
7.00
3.00
25
25.01
SALIDA DE DESAGUE PLUVIAL 3"
PTOS
25.02
PTO
5.00
25.03
PTO
14.00
25.04
ML
38.60
25.05
ML
34.40
25.06
ML
36.00
25.07
CODO PVC SAL 3"
UND
4.00
25.08
CODO PVC SAL 2"
UND
12.00
25.09
CODO PVC SAL 4"
UND
8.00
25.10
YEE DE 4" X 2"
UND
3.00
25.11
YEE DE 4" X 4"
UND
5.00
25.12
YEE PVC SAL 2"
UND
5.00
25.13
YEE PVC SAL 4"
UND
5.00
25.14
UNION PVC 3"
UND
3.00
25.15
UNION PVC 2"
UND
6.00
25.16
UNION PVC 4"
UND
4.00
25.17
TEE PVC SAL 2"
UND
6.00
25.18
TEE PVC SAL 4"
UND
4.00
25.19
UND
6.00
25.20
UND
8.00
25.21
UND
4.00
25.22
REGISTRO ROSCADO DE BRONCE 4" PUNTOS
3.00
25.23
CAJA DE REGISTRO DE 12" X 24"
UND
3.00
25.24
SOMBREROS DE VENTILACION 2"
UND
3.00
26
26.01
SALIDA AGUA FRIA "
PTO
20.00
26.02
RED DISTRIBUCION PVC SAP 3/4"
ML
12.24
26.03
ML
18.60
26.04
UNION PVC 1/2"
UND
8.00
26.05
CODO PVC 1/2"
UND
35.00
26.06
TEE PVC 1/2"
UND
16.00
26.07
TEE PVC 3/4"
UND
8.00
26.08
UNION PVC 3/4"
UND
8.00
26.09
UND
11.00
26.10
VALVULA COMPUERTA "
UND
12.00
27
27.01
TUBERIA DE BAJADA DESAGUE PLUVI
ML
34.00
27.02
CODO P/DEASGUE PLUVIAL PVC 3"
UND
6.00
UMEN DE METRADOS
MES 4
MES 5
###
###
401.34
712.43
363.03
311.20
280.65
12.00
834.43
498.14
0.00
736.14
93.91
45.22
13.27
125.82
315.79
54.60
392.45
19.14
29.26
18.06
12.32
0.00
20.40
33.80
78.00
5.00
24.00
1,028.66
866.43
520.00
712.43
974.60
620.48
144.70
53.70
16.00
12.00
8.00
28.00
70.00
25.00
8.00
1.00
4.00
368.00
120.00
184.00
84.00
1.00
3.00
1.00
8.00
9.00
4.00
3.00
4.00
7.00
3.00
5.00
14.00
38.60
34.40
36.00
4.00
12.00
8.00
3.00
5.00
5.00
5.00
3.00
6.00
4.00
6.00
4.00
6.00
8.00
4.00
3.00
3.00
3.00
20.00
12.24
18.60
8.00
35.00
16.00
8.00
8.00
11.00
12.00
34.00
6.00
VALORIZACION DE OBRA N 01
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO
AVANCE ACUMULADO ACTUAL

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
1.00
OBRAS PROVISIONALES
1.02
ALMACEN Y CASETA DE GUAR DIA
160.00
157.30
25,168.00
160.00
25,168.00
100.00
160.00
25,168.00
100.00
1.03
CARTEL DE IDENTIFICACION
UND
1.00
571.54
571.54
1.00
571.54
100.00
1.00
571.54
100.00
1.05
AGUA PARA LA CONSTRUCCI
GLB
88.00
4.00
352.00
29.33
117.32
33.33
29.33
117.32
33.33
1.07
MOVILIZACION Y DESMOVILI
GLB
734.25
4.00
2,937.00
734.25
2,937.00
100.00
734.25
2,937.00
100.00
58.67
234.68
66.67
2.01
LIMPIEZA DE TERRENO
M2
539.41
1.18
636.50
539.41
636.50
100.00
539.41
636.50
100.00
2.02
TRAZO NIVELES Y REPLANT
M2
267.60
9.03
2,416.43
267.60
2,416.43
100.00
267.60
2,416.43
100.00
3.01
EXCAVACION DE ZANJAS CIM M3
41.02
25.20
1,033.70
41.02
1,033.70
100.00
41.02
1,033.70
100.00
3.02
EXCAVACION DE ZANJAS PA
M3
58.80
35.28
2,074.46
58.80
2,074.46
100.00
58.80
2,074.46
100.00
3.03
EXCAVACION DE ZANJAS PAR M3
100.35
44.10
4,425.44
100.35
4,425.44
100.00
100.35
4,425.44
100.00
3.04
EXCAVACION DE SARDINELE
M3
17.10
29.80
509.58
17.10
509.58
100.00
17.10
509.58
100.00
3.05
RELLENO Y COMPACTADO CO M3
119.13
39.95
4,759.24
119.13
4,759.24
100.00
119.13
4,759.24
100.00
3.06
ELIMINACION DE MATERIAL
108.08
52.77
5,703.38
M3
108.08
5,703.38
100.00
4.01
CIMIENTO CORRIDO 1:10 + 30 M3
39.55
189.51
7,495.12
39.55
7,495.12
100.00
39.55
7,495.12
100.00
4.02
SOLADO PARA ZAPATAS E=4"
M2
62.72
35.13
2,203.35
62.72
2,203.35
100.00
62.72
2,203.35
100.00
4.03
MUROS DE CONCRETO CICLOPM3
56.03
107.01
5,995.77
56.03
5,995.77
100.00
56.03
5,995.77
100.00
4.04
MURO ENCOF. DESENCOF. E
M2
78.78
66.24
5,218.39
78.78
5,218.39
100.00
78.78
5,218.39
100.00
4.05
SOBRECIMIENTO - ENCOFR
M2
43.97
30.02
1,319.98
43.97
1,319.98
100.00
43.97
1,319.98
100.00
4.06
SOBRECIMIENTO - CONCRETO M3
8.92
346.86
3,093.99
8.92
3,093.99
100.00
8.92
3,093.99
100.00
4.07
FALSO PISO E=4" MEZCLA 1:8 M2
921.90
23.36
21,535.58
4.08
GRADERIAS - CONCRETO F'C M3
4.84
414.47
2,006.03
4.09
GRADERIAS - ENCOFRADO
24.18
16.03
387.61
M2
921.90
21,535.58
100.00
4.84
2,006.03
100.00
24.18
387.61
100.00
5.01
ZAPATAS - ACERO F'Y=4,200
KG
415.94
5.27
2,192.00
415.94
2,192.00
100.00
5.02
ZAPATAS - CONCRETO F'C=21 M3
43.90
309.94
13,606.37
43.90
13,606.37
100.00
5.03
VIGAS CIMENTAC- ENCOFRA
M2
48.93
41.21
2,016.41
48.93
2,016.41
100.00
5.04
VIGAS CIMENTAC.- ACERO F'Y KG
798.70
7.77
6,205.90
798.70
6,205.90
100.00
5.05
VIGAS CIMENTAC- CONCRETO M3
10.45
361.55
3,778.20
10.45
3,778.20
100.00
5.06
COLUMNAS - ENCOFRADO Y
M2
64.38
40.56
2,611.25
64.38
2,611.25
100.00
5.07
COLUMNAS - ACERO F'Y=4,20 KG
4,113.74
5.97
24,559.03
4,113.74
24,559.03
100.00
5.08
COLUMNAS - CONCRETO F'C= M3
30.33
377.63
11,453.52
30.33
11,453.52
100.00
5.09
VIGAS - ENCOFRADO Y DES
M2
109.59
43.52
4,769.36
109.59
4,769.36
100.00
5.10
VIGAS - ACERO F'Y=4,200 KG
KG
4,007.05
6.55
26,246.18
4,007.05
26,246.18
100.00
5.11
VIGAS - CONCRETO F'C=210
M3
34.51
377.63
13,032.01
34.51
13,032.01
100.00
5.12
LOSA NERVADA - ENCOFRAD
M2
28.13
71.47
2,010.45
28.13
2,010.45
100.00
5.13
LOSA NERVADA - ACERO F'Y= KG
972.65
5.20
5,057.78
972.65
5,057.78
100.00
5.14
LOSA NERVADA - CONCRETO
M3
16.04
407.73
6,539.99
16.04
6,539.99
100.00
5.15
LOSA ALIGERADA CONCRETO M3
40.30
283.59
11,428.68
40.30
11,428.68
100.00
5.16
LOSA ALIGERADA - ENCOFR
M2
190.25
50.87
9,678.02
190.25
9,678.02
100.00
5.17
LOSA ALIGERADA - ACERO F'Y KG
2,705.20
4.70
12,714.44
2,705.20
12,714.44
100.00
5.18
LOSA ALIGERADA - LADRLLO
UND
4,399.42
3.13
13,770.18
4,399.42
13,770.18
100.00
5.19
ESCALERA ENCOFRADO DE
M2
2.92
82.61
241.22
2.92
241.22
100.00
5.20
ESCALERA ACERO F'C=2,000
KG
155.86
5.16
804.24
155.86
804.24
100.00
5.21
ESCALERA - CONCRETO F'C= M3
1.52
452.82
688.29
1.52
688.29
100.00
5.22
DINTELES - CONCRETO F'C=1 M3
0.37
481.92
178.31
0.37
178.31
100.00
5.23
DINTELES - ENCOFRADO Y
4.98
72.58
361.45
4.98
361.45
100.00
M2
ITEM
DESCRIPCION
5.24
DINTELES - ACERO F'Y=4,200
UND.
KG
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
44.94
5.20
233.69
44.94
233.69
100.00
6.01
MURO DE LADRILLO ARCILLA
M2
430.58
91.88
39,561.69
430.58
39,561.69
100.00
6.02
M2
315.08
59.15
18,636.98
315.08
18,636.98
100.00
8,539.32
1.00
8,539.32
5,692.88
5,692.88
66.67
7
7.01
8
MOVILIZACION
FLETE
GLB
2,846.44
2,846.44
33.33
2,846.44
2,846.44
33.33
REVOQUES, ENLUCIDOS Y
8.01
TARRAJEO PRIMARIO RAYAD
M2
401.34
15.80
6,341.17
401.34
6,341.17
100.00
8.02
TARRAJEO EN MUROS INTER M2
712.43
20.30
14,462.33
712.43
14,462.33
100.00
8.03
TARRAJEO EN MUROS EXTER M2
363.03
27.27
9,899.83
363.03
9,899.83
100.00
8.04
TARRAJEO DE COLUMNAS - S M2
311.20
36.93
11,492.62
311.20
11,492.62
100.00
8.05
TARRAJEO DE VIGAS - SUPER M2
280.65
30.95
8,686.12
280.65
8,686.12
100.00
8.06
TARRAJEO CON GRANITO PU M2
12.00
269.81
3,237.72
12.00
3,237.72
100.00
CIELORRASOS
9.01
M2
834.43
30.12
25,133.03
834.43
25,133.03
100.00
9.02
CIELO RASO DE BALDOSA AC M2
498.14
66.84
33,295.68
498.14
33,295.68
100.00
10
PISOS Y PAVIMENTOS
10.01
CERAMICO COLOR CLARO 0.30M2
736.14
45.20
33,273.53
736.14
33,273.53
100.00
10.02
PISO DE CONCRETO COLORE M2
93.91
35.76
3,358.22
93.91
3,358.22
100.00
10.03
VEREDA DE E=4"
45.22
58.24
2,633.61
45.22
2,633.61
100.00
11
M2
CONTRAZOCALOS
11.01
CONTRAZOCALO CERAMICO 10ML
13.27
27.28
362.01
13.27
362.01
100.00
11.02
CONTRAZOCALO DE CEMENTOML
125.82
11.08
1,394.09
125.82
1,394.09
100.00
11.03
CONTRAZOCALO GRANITO PU ML
315.79
13.51
4,266.32
315.79
4,266.32
100.00
11.04
CONTRAZOCALO DE MADERA ML
54.60
15.77
861.04
54.60
861.04
100.00
392.45
83.10
32,612.60
392.45
32,612.60
100.00
12
12.01
13
ZOCALOS
ZOCALOS DE CERAMICO CLARO
M2
13.01
PUERTAS CONTRAPLACADAS M2
19.14
208.59
3,992.41
19.14
3,992.41
100.00
13.02
PUERTA APANELADA
M2
29.26
317.32
9,284.78
29.26
9,284.78
100.00
13.03
VENTANA DE MADERA
M2
18.06
225.66
4,075.42
18.06
4,075.42
100.00
13.04
MAMPARA CONTRAPLACADA
M2
12.32
187.79
2,313.57
12.32
2,313.57
100.00
14
14.01
PUERTA DE ALUMINIO CON V
M2
20.40
567.31
11,573.12
20.40
11,573.12
100.00
14.02
ML
33.80
57.02
1,927.28
33.80
1,927.28
100.00
15
CERRAJERIA
15.01
BISAGRA DE 4"
UND
78.00
11.79
919.62
78.00
919.62
100.00
15.02
CHAPA TIPO FORTE DE TRES UND
5.00
66.87
334.35
5.00
334.35
100.00
15.03
CHAPA TIPO PERILLAS
24.00
32.94
790.56
24.00
790.56
100.00
P2
1,028.66
6.35
6,531.99
1,028.66
6,531.99
100.00
16
16.01
17
UND

VIDRIOS TRIPLE 6 MM
PINTURA
17.01
PINTURA EN CIELORASO AL
M2
866.43
14.61
12,658.54
866.43
12,658.54
100.00
17.02
PINTURA EN VIGAS Y COLUM
M2
520.00
6.57
3,416.40
520.00
3,416.40
100.00
17.03
PINTURA EN MUROS INTERI
M2
712.43
9.82
6,996.06
712.43
6,996.06
100.00
17.04
M2
974.60
9.17
8,937.08
974.60
8,937.08
100.00
17.05
PINTURA EN MUROS OLEO M
M2
620.48
10.35
6,421.97
620.48
6,421.97
100.00
17.06
PINTURA EN MADERA AL BAR M2
144.70
8.92
1,290.72
144.70
1,290.72
100.00
17.07
PINTURA EN CARPINTERIA M
53.70
26.11
1,402.11
53.70
1,402.11
100.00
18
M2
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
18.01
INTERRUPTOR SIMPLE
PUNTO
16.00
20.72
331.52
16.00
331.52
100.00
18.02
INTERRUPTOR DOBLE
PUNTO
12.00
22.42
269.04
12.00
269.04
100.00
18.03
INTERRUPTOR TRIPLE
PUNTO
8.00
22.72
181.76
8.00
181.76
100.00
18.04
SALIDA DE BRAQUETS PARA
UND
11.00
62.29
685.19
11.00
685.19
100.00
18.05
SALIDA DE CENTROS DE LUZ PTO
65.00
12.63
820.95
65.00
820.95
100.00
18.06
SALIDA TOMACORRIENTE BI
28.00
53.85
1,507.80
28.00
1,507.80
100.00
18.07
INSTALACION DE FLUORESC PUNTO
70.00
52.79
3,695.30
70.00
3,695.30
100.00
18.08
INSTALACION DE FOCOS DE PUNTO
25.00
17.67
441.75
25.00
441.75
100.00
18.09
SUMI. INST. DE FAROLAS ESF UND
8.00
240.55
1,924.40
8.00
1,924.40
100.00
18.1
INSTALACION DE ACOMETIDA UND
1.00
769.08
769.08
1.00
769.08
100.00
19

4.00
17.62
70.48
4.00
70.48
100.00
ML
368.00
8.06
2,966.08
368.00
2,966.08
100.00
19.01
20
PTO
PTO
20.01
CANALIZACION TUBERIA PVC
21
21.01
CABLEADO CONDUCTOR TW
ML
120.00
2.21
265.20
120.00
265.20
100.00
21.02
ML
184.00
0.75
138.00
184.00
138.00
100.00
21.03
ML
84.00
16.35
1,373.40
84.00
1,373.40
100.00
22
22.01
TABLERO GENERAL
UND
1.00
119.39
119.39
1.00
119.39
100.00
22.02
UND
3.00
139.39
418.17
3.00
418.17
100.00
JGO
1.00
461.82
461.82
1.00
461.82
100.00
23
23.01
24
24.01
INODORO DE PORCELANA T.B UND
8.00
264.89
2,119.12
8.00
2,119.12
100.00
24.02
UND
9.00
131.89
1,187.01
9.00
1,187.01
100.00
24.03
LAVATORIO DE ACERO INOXI
UND
4.00
206.61
826.44
4.00
826.44
100.00
24.04
UND
3.00
133.82
401.46
3.00
401.46
100.00
24.05
DUCHAS CROMADAS
UND
4.00
141.37
565.48
4.00
565.48
100.00
24.06
PAPELERAS PARA BAOS
UND
7.00
19.54
136.78
7.00
136.78
100.00
25
25.01
SALIDA DE DESAGUE PLUVIAL PTOS
3.00
64.36
193.08
3.00
193.08
100.00
25.02
SALIDA DE DESAGUE PVC SAL PTO
5.00
34.12
170.60
5.00
170.60
100.00
25.03
14.00
30.88
432.32
14.00
432.32
100.00
25.04
ML
38.60
6.49
250.51
38.60
250.51
100.00
25.05
ML
34.40
12.69
436.54
34.40
436.54
100.00
25.06
ML
36.00
6.71
241.56
36.00
241.56
100.00
25.07
CODO PVC SAL 3"
UND
4.00
9.62
38.48
4.00
38.48
100.00
25.08
CODO PVC SAL 2"
UND
12.00
7.87
94.44
12.00
94.44
100.00
25.09
CODO PVC SAL 4"
UND
8.00
9.87
78.96
8.00
78.96
100.00
25.10
YEE DE 4" X 2"
UND
3.00
10.85
32.55
3.00
32.55
100.00
25.11
YEE DE 4" X 4"
UND
5.00
11.05
55.25
5.00
55.25
100.00
25.12
YEE PVC SAL 2"
UND
5.00
9.55
47.75
5.00
47.75
100.00
25.13
YEE PVC SAL 4"
UND
5.00
9.55
47.75
5.00
47.75
100.00
25.14
UNION PVC 3"
UND
3.00
8.27
24.81
3.00
24.81
100.00
25.15
UNION PVC 2"
UND
6.00
7.97
47.82
6.00
47.82
100.00
25.16
UNION PVC 4"
UND
4.00
8.97
35.88
4.00
35.88
100.00
25.17
TEE PVC SAL 2"
UND
6.00
8.37
50.22
6.00
50.22
100.00
25.18
TEE PVC SAL 4"
UND
4.00
9.67
38.68
4.00
38.68
100.00
25.19
UND
6.00
10.37
62.22
6.00
62.22
100.00
ITEM
DESCRIPCION
25.20
UND
8.00
25.21
UND
25.22
REGISTRO ROSCADO DE BROPUNTOS
25.23
25.24
26
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
29.33
234.64
8.00
234.64
100.00
4.00
32.11
128.44
4.00
128.44
100.00
3.00
39.35
118.05
3.00
118.05
100.00
CAJA DE REGISTRO DE 12" X UND
3.00
87.91
263.73
3.00
263.73
100.00
SOMBREROS DE VENTILACIONUND
3.00
13.37
40.11
3.00
40.11
100.00
26.01
SALIDA AGUA FRIA "
20.00
31.98
639.60
20.00
639.60
100.00
26.02
RED DISTRIBUCION PVC SAP ML
PTO
12.24
3.50
42.84
12.24
42.84
100.00
26.03
ML
18.60
8.20
152.52
18.60
152.52
100.00
26.04
UNION PVC 1/2"
UND
8.00
7.77
62.16
8.00
62.16
100.00
26.05
CODO PVC 1/2"
UND
35.00
6.72
235.20
35.00
235.20
100.00
26.06
TEE PVC 1/2"
UND
16.00
6.72
107.52
16.00
107.52
100.00
26.07
TEE PVC 3/4"
UND
8.00
8.07
64.56
8.00
64.56
100.00
26.08
UNION PVC 3/4"
UND
8.00
7.97
63.76
8.00
63.76
100.00
26.09
UND
11.00
25.94
285.34
11.00
285.34
100.00
26.1
VALVULA COMPUERTA "
UND
12.00
40.03
480.36
12.00
480.36
100.00
27
27.01
TUBERIA DE BAJADA DESAGUEML
34.00
6.71
228.14
34.00
228.14
100.00
27.02
CODO P/DEASGUE PLUVIAL P UND
6.00
9.62
57.72
6.00
57.72
100.00
COSTO DIRECTO
642,193.68
0.00
72,822.25
72,822.25
569,371.43
G.G. FIJOS
3.00%
19,265.81
0.00
2,184.67
2,184.67
17,081.14
G.G. VARIABLES
7.00%
44,953.56
0.00
5,097.56
5,097.56
39,856.00
10.00%
64,219.37
0.00
7,282.23
7,282.23
56,937.14
770,632.42
0.00
87,386.71
87,386.71
683,245.71
146,420.16
0.00
917,052.58
0.00
UTILIDAD
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
16,603.47
0.00%
103,990.18
16,603.47
11.34%
103,990.18
129,816.68
11.34%
813,062.39
88.66%
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
1.00
OBRAS PROVISIONALES
1.02
160.00
157.30
25,168.00
160.00
25,168.00
100.00
160.00
25,168.00
100.00
1.03
UND
1.00
571.54
571.54
1.00
571.54
100.00
1.00
571.54
100.00
1.05
GLB
88.00
4.00
352.00
29.33
117.32
33.33
58.66
234.64
66.66
1.07
GLB
734.25
4.00
2,937.00
734.25
2,937.00
100.00
734.25
2,937.00
100.00
29.33
117.32
33.33
29.34
117.36
33.34
2.01
LIMPIEZA DE TERRENO
M2
539.41
1.18
636.50
539.41
636.50
100.00
539.41
636.50
100.00
2.02
M2
267.60
9.03
2,416.43
267.60
2,416.43
100.00
267.60
2,416.43
100.00
3.01
41.02
25.20
1,033.70
41.02
1,033.70
100.00
41.02
1,033.70
100.00
3.02
M3
58.80
35.28
2,074.46
58.80
2,074.46
100.00
58.80
2,074.46
100.00
3.03
100.35
44.10
4,425.44
100.35
4,425.44
100.00
100.35
4,425.44
100.00
3.04
M3
17.10
29.80
509.58
17.10
509.58
100.00
17.10
509.58
100.00
3.05
119.13
39.95
4,759.24
119.13
4,759.24
100.00
119.13
4,759.24
100.00
3.06
108.08
52.77
5,703.38
M3
108.08
5,703.38
100.00
4.01
39.55
189.51
7,495.12
39.55
7,495.12
100.00
39.55
7,495.12
100.00
4.02
M2
62.72
35.13
2,203.35
62.72
2,203.35
100.00
62.72
2,203.35
100.00
4.03
56.03
107.01
5,995.77
56.03
5,995.77
100.00
56.03
5,995.77
100.00
4.04
M2
78.78
66.24
5,218.39
78.78
5,218.39
100.00
78.78
5,218.39
100.00
4.05
M2
43.97
30.02
1,319.98
43.97
1,319.98
100.00
43.97
1,319.98
100.00
4.06
8.92
346.86
3,093.99
8.92
3,093.99
100.00
8.92
3,093.99
100.00
4.07
921.90
23.36
21,535.58
921.90
21,535.58
100.00
921.90
21,535.58
100.00
4.08
4.84
414.47
2,006.03
4.84
2,006.03
100.00
4.84
2,006.03
100.00
4.09
24.18
16.03
387.61
24.18
387.61
100.00
24.18
387.61
100.00
M2
5.01
KG
415.94
5.27
2,192.00
415.94
2,192.00
100.00
415.94
2,192.00
100.00
5.02
43.90
309.94
13,606.37
43.90
13,606.37
100.00
43.90
13,606.37
100.00
5.03
M2
48.93
41.21
2,016.41
48.93
2,016.41
100.00
48.93
2,016.41
100.00
5.04
798.70
7.77
6,205.90
798.70
6,205.90
100.00
798.70
6,205.90
100.00
5.05
10.45
361.55
3,778.20
10.45
3,778.20
100.00
10.45
3,778.20
100.00
5.06
M2
64.38
40.56
2,611.25
64.38
2,611.25
100.00
64.38
2,611.25
100.00
5.07
4,113.74
5.97
24,559.03
4,113.74
24,559.03
100.00
4,113.74
24,559.03
100.00
5.08
30.33
377.63
11,453.52
30.33
11,453.52
100.00
30.33
11,453.52
100.00
5.09
M2
109.59
43.52
4,769.36
109.59
4,769.36
100.00
109.59
4,769.36
100.00
5.10
KG
4,007.05
6.55
26,246.18
4,007.05
26,246.18
100.00
4,007.05
26,246.18
100.00
5.11
M3
34.51
377.63
13,032.01
34.51
13,032.01
100.00
34.51
13,032.01
100.00
5.12
M2
28.13
71.47
2,010.45
28.13
2,010.45
100.00
28.13
2,010.45
100.00
5.13
972.65
5.20
5,057.78
972.65
5,057.78
100.00
972.65
5,057.78
100.00
5.14
M3
16.04
407.73
6,539.99
16.04
6,539.99
100.00
16.04
6,539.99
100.00
5.15
40.30
283.59
11,428.68
40.30
11,428.68
100.00
40.30
11,428.68
100.00
5.16
M2
190.25
50.87
9,678.02
190.25
9,678.02
100.00
190.25
9,678.02
100.00
5.17
2,705.20
4.70
12,714.44
2,705.20
12,714.44
100.00
5.18
UND
4,399.42
3.13
13,770.18
4,399.42
13,770.18
100.00
5.19
M2
2.92
82.61
241.22
2.92
241.22
100.00
5.20
KG
155.86
5.16
804.24
155.86
804.24
100.00
5.21
1.52
452.82
688.29
1.52
688.29
100.00
5.22
0.37
481.92
178.31
0.37
178.31
100.00
5.23
4.98
72.58
361.45
4.98
361.45
100.00
M2
ITEM
DESCRIPCION
5.24
UND.
KG
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
44.94
5.20
233.69
44.94
233.69
100.00
6.01
M2
430.58
91.88
39,561.69
430.58
39,561.69
100.00
6.02
M2
315.08
59.15
18,636.98
315.08
18,636.98
100.00
8,539.32
1.00
8,539.32
2,846.44
2,846.44
33.33
7
7.01
8
MOVILIZACION
FLETE
GLB
2,846.44
2,846.44
33.33
2,846.44
2,846.44
33.33
5,692.88
5,692.88
66.67
REVOQUES, ENLUCIDOS Y
8.01
M2
401.34
15.80
6,341.17
401.34
6,341.17
100.00
8.02
712.43
20.30
14,462.33
712.43
14,462.33
100.00
8.03
363.03
27.27
9,899.83
363.03
9,899.83
100.00
8.04
311.20
36.93
11,492.62
311.20
11,492.62
100.00
8.05
280.65
30.95
8,686.12
280.65
8,686.12
100.00
8.06
12.00
269.81
3,237.72
12.00
3,237.72
100.00
CIELORRASOS
9.01
M2
834.43
30.12
25,133.03
834.43
25,133.03
100.00
9.02
498.14
66.84
33,295.68
498.14
33,295.68
100.00
10
PISOS Y PAVIMENTOS
10.01
736.14
45.20
33,273.53
736.14
33,273.53
100.00
10.02
93.91
35.76
3,358.22
93.91
3,358.22
100.00
10.03
VEREDA DE E=4"
45.22
58.24
2,633.61
45.22
2,633.61
100.00
11
M2
CONTRAZOCALOS
11.01
13.27
27.28
362.01
13.27
362.01
100.00
11.02
125.82
11.08
1,394.09
125.82
1,394.09
100.00
11.03
315.79
13.51
4,266.32
315.79
4,266.32
100.00
11.04
54.60
15.77
861.04
54.60
861.04
100.00
392.45
83.10
32,612.60
392.45
32,612.60
100.00
12
12.01
13
ZOCALOS
M2
13.01
19.14
208.59
3,992.41
19.14
3,992.41
100.00
13.02
PUERTA APANELADA
M2
29.26
317.32
9,284.78
29.26
9,284.78
100.00
13.03
VENTANA DE MADERA
M2
18.06
225.66
4,075.42
18.06
4,075.42
100.00
13.04
M2
12.32
187.79
2,313.57
12.32
2,313.57
100.00
14
14.01
M2
20.40
567.31
11,573.12
20.40
11,573.12
100.00
14.02
ML
33.80
57.02
1,927.28
33.80
1,927.28
100.00
15
CERRAJERIA
15.01
BISAGRA DE 4"
UND
78.00
11.79
919.62
78.00
919.62
100.00
15.02
5.00
66.87
334.35
5.00
334.35
100.00
15.03
CHAPA TIPO PERILLAS
24.00
32.94
790.56
24.00
790.56
100.00
P2
1,028.66
6.35
6,531.99
1,028.66
6,531.99
100.00
16
16.01
17
UND

VIDRIOS TRIPLE 6 MM
PINTURA
17.01
M2
866.43
14.61
12,658.54
866.43
12,658.54
100.00
17.02
M2
520.00
6.57
3,416.40
520.00
3,416.40
100.00
17.03
M2
712.43
9.82
6,996.06
712.43
6,996.06
100.00
17.04
M2
974.60
9.17
8,937.08
974.60
8,937.08
100.00
17.05
M2
620.48
10.35
6,421.97
620.48
6,421.97
100.00
17.06
144.70
8.92
1,290.72
144.70
1,290.72
100.00
17.07
53.70
26.11
1,402.11
53.70
1,402.11
100.00
18
M2
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
18.01
INTERRUPTOR SIMPLE
PUNTO
16.00
20.72
331.52
16.00
331.52
100.00
18.02
INTERRUPTOR DOBLE
PUNTO
12.00
22.42
269.04
12.00
269.04
100.00
18.03
INTERRUPTOR TRIPLE
PUNTO
8.00
22.72
181.76
8.00
181.76
100.00
18.04
UND
11.00
62.29
685.19
11.00
685.19
100.00
18.05
65.00
12.63
820.95
65.00
820.95
100.00
18.06
28.00
53.85
1,507.80
28.00
1,507.80
100.00
18.07
70.00
52.79
3,695.30
70.00
3,695.30
100.00
18.08
25.00
17.67
441.75
25.00
441.75
100.00
18.09
8.00
240.55
1,924.40
8.00
1,924.40
100.00
18.1
1.00
769.08
769.08
1.00
769.08
100.00
19

4.00
17.62
70.48
4.00
70.48
100.00
ML
368.00
8.06
2,966.08
368.00
2,966.08
100.00
19.01
20
PTO
PTO
20.01
21
21.01
ML
120.00
2.21
265.20
120.00
265.20
100.00
21.02
ML
184.00
0.75
138.00
184.00
138.00
100.00
21.03
ML
84.00
16.35
1,373.40
84.00
1,373.40
100.00
22
22.01
TABLERO GENERAL
UND
1.00
119.39
119.39
1.00
119.39
100.00
22.02
UND
3.00
139.39
418.17
3.00
418.17
100.00
JGO
1.00
461.82
461.82
1.00
461.82
100.00
23
23.01
24
24.01
8.00
264.89
2,119.12
8.00
2,119.12
100.00
24.02
UND
9.00
131.89
1,187.01
9.00
1,187.01
100.00
24.03
UND
4.00
206.61
826.44
4.00
826.44
100.00
24.04
UND
3.00
133.82
401.46
3.00
401.46
100.00
24.05
DUCHAS CROMADAS
UND
4.00
141.37
565.48
4.00
565.48
100.00
24.06
PAPELERAS PARA BAOS
UND
7.00
19.54
136.78
7.00
136.78
100.00
25
25.01
3.00
64.36
193.08
3.00
193.08
100.00
25.02
5.00
34.12
170.60
5.00
170.60
100.00
25.03
14.00
30.88
432.32
14.00
432.32
100.00
25.04
ML
38.60
6.49
250.51
38.60
250.51
100.00
25.05
ML
34.40
12.69
436.54
34.40
436.54
100.00
25.06
ML
36.00
6.71
241.56
36.00
241.56
100.00
25.07
CODO PVC SAL 3"
UND
4.00
9.62
38.48
4.00
38.48
100.00
25.08
CODO PVC SAL 2"
UND
12.00
7.87
94.44
12.00
94.44
100.00
25.09
CODO PVC SAL 4"
UND
8.00
9.87
78.96
8.00
78.96
100.00
25.10
YEE DE 4" X 2"
UND
3.00
10.85
32.55
3.00
32.55
100.00
25.11
YEE DE 4" X 4"
UND
5.00
11.05
55.25
5.00
55.25
100.00
25.12
YEE PVC SAL 2"
UND
5.00
9.55
47.75
5.00
47.75
100.00
25.13
YEE PVC SAL 4"
UND
5.00
9.55
47.75
5.00
47.75
100.00
25.14
UNION PVC 3"
UND
3.00
8.27
24.81
3.00
24.81
100.00
25.15
UNION PVC 2"
UND
6.00
7.97
47.82
6.00
47.82
100.00
25.16
UNION PVC 4"
UND
4.00
8.97
35.88
4.00
35.88
100.00
25.17
TEE PVC SAL 2"
UND
6.00
8.37
50.22
6.00
50.22
100.00
25.18
TEE PVC SAL 4"
UND
4.00
9.67
38.68
4.00
38.68
100.00
25.19
UND
6.00
10.37
62.22
6.00
62.22
100.00
ITEM
DESCRIPCION
25.20
UND
8.00
25.21
UND
25.22
25.23
25.24
26
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
29.33
234.64
8.00
234.64
100.00
4.00
32.11
128.44
4.00
128.44
100.00
3.00
39.35
118.05
3.00
118.05
100.00
3.00
87.91
263.73
3.00
263.73
100.00
3.00
13.37
40.11
3.00
40.11
100.00
26.01
SALIDA AGUA FRIA "
20.00
31.98
639.60
20.00
639.60
100.00
26.02
PTO
12.24
3.50
42.84
12.24
42.84
100.00
26.03
ML
18.60
8.20
152.52
18.60
152.52
100.00
26.04
UNION PVC 1/2"
UND
8.00
7.77
62.16
8.00
62.16
100.00
26.05
CODO PVC 1/2"
UND
35.00
6.72
235.20
35.00
235.20
100.00
26.06
TEE PVC 1/2"
UND
16.00
6.72
107.52
16.00
107.52
100.00
26.07
TEE PVC 3/4"
UND
8.00
8.07
64.56
8.00
64.56
100.00
26.08
UNION PVC 3/4"
UND
8.00
7.97
63.76
8.00
63.76
100.00
26.09
UND
11.00
25.94
285.34
11.00
285.34
100.00
26.1
VALVULA COMPUERTA "
UND
12.00
40.03
480.36
12.00
480.36
100.00
27
27.01
34.00
6.71
228.14
34.00
228.14
100.00
27.02
6.00
9.62
57.72
6.00
57.72
100.00
COSTO DIRECTO
642,193.68
72,822.25
172,078.13
244,900.38
397,293.30
G.G. FIJOS
3.00%
19,265.81
2,184.67
5,162.34
7,347.01
11,918.80
G.G. VARIABLES
7.00%
44,953.56
5,097.56
12,045.47
17,143.03
27,810.53
UTILIDAD
10.00%
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
64,219.37
7,282.23
17,207.81
24,490.04
39,729.33
770,632.42
87,386.71
206,493.75
293,880.46
476,751.96
146,420.16
16,603.47
917,052.58
103,990.18
39,233.81
11.34%
245,727.56
55,837.29
26.80%
349,717.75
90,582.87
38.13%
567,334.83
61.87%
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
1.00
OBRAS PROVISIONALES
1.02
160.00
157.30
25,168.00
160.00
25,168.00
100.00
160.00
25,168.00
100.00
1.03
UND
1.00
571.54
571.54
1.00
571.54
100.00
1.00
571.54
100.00
1.05
GLB
88.00
4.00
352.00
58.66
234.64
66.66
88.0
352.0
100.0
1.07
GLB
734.25
4.00
2,937.00
734.25
2,937.00
100.00
734.25
2,937.00
100.00
29.33
117.32
33.33
2.01
LIMPIEZA DE TERRENO
M2
539.41
1.18
636.50
539.41
636.50
100.00
539.41
636.50
100.00
2.02
M2
267.60
9.03
2,416.43
267.60
2,416.43
100.00
267.60
2,416.43
100.00
3.01
41.02
25.20
1,033.70
41.02
1,033.70
100.00
41.02
1,033.70
100.00
3.02
M3
58.80
35.28
2,074.46
58.80
2,074.46
100.00
58.80
2,074.46
100.00
3.03
100.35
44.10
4,425.44
100.35
4,425.44
100.00
100.35
4,425.44
100.00
3.04
M3
17.10
29.80
509.58
17.10
509.58
100.00
17.10
509.58
100.00
3.05
119.13
39.95
4,759.24
119.13
4,759.24
100.00
119.13
4,759.24
100.00
3.06
108.08
52.77
5,703.38
108.08
5,703.38
100.00
M3
108.08
5,703.38
100.00
4.01
39.55
189.51
7,495.12
39.55
7,495.12
100.00
39.55
7,495.12
100.00
4.02
M2
62.72
35.13
2,203.35
62.72
2,203.35
100.00
62.72
2,203.35
100.00
4.03
56.03
107.01
5,995.77
56.03
5,995.77
100.00
56.03
5,995.77
100.00
4.04
M2
78.78
66.24
5,218.39
78.78
5,218.39
100.00
78.78
5,218.39
100.00
4.05
M2
43.97
30.02
1,319.98
43.97
1,319.98
100.00
43.97
1,319.98
100.00
4.06
8.92
346.86
3,093.99
8.92
3,093.99
100.00
8.92
3,093.99
100.00
4.07
921.90
23.36
21,535.58
921.90
21,535.58
100.00
921.90
21,535.58
100.00
4.08
4.84
414.47
2,006.03
4.84
2,006.03
100.00
4.84
2,006.03
100.00
4.09
24.18
16.03
387.61
24.18
387.61
100.00
24.18
387.61
100.00
M2
5.01
KG
415.94
5.27
2,192.00
415.94
2,192.00
100.00
415.94
2,192.00
100.00
5.02
43.90
309.94
13,606.37
43.90
13,606.37
100.00
43.90
13,606.37
100.00
5.03
M2
48.93
41.21
2,016.41
48.93
2,016.41
100.00
48.93
2,016.41
100.00
5.04
798.70
7.77
6,205.90
798.70
6,205.90
100.00
798.70
6,205.90
100.00
5.05
10.45
361.55
3,778.20
10.45
3,778.20
100.00
10.45
3,778.20
100.00
5.06
M2
64.38
40.56
2,611.25
64.38
2,611.25
100.00
64.38
2,611.25
100.00
5.07
4,113.74
5.97
24,559.03
4,113.74
24,559.03
100.00
4,113.74
24,559.03
100.00
5.08
30.33
377.63
11,453.52
30.33
11,453.52
100.00
30.33
11,453.52
100.00
5.09
M2
109.59
43.52
4,769.36
109.59
4,769.36
100.00
109.59
4,769.36
100.00
5.10
KG
4,007.05
6.55
26,246.18
4,007.05
26,246.18
100.00
4,007.05
26,246.18
100.00
5.11
M3
34.51
377.63
13,032.01
34.51
13,032.01
100.00
34.51
13,032.01
100.00
5.12
M2
28.13
71.47
2,010.45
28.13
2,010.45
100.00
28.13
2,010.45
100.00
5.13
972.65
5.20
5,057.78
972.65
5,057.78
100.00
972.65
5,057.78
100.00
5.14
M3
16.04
407.73
6,539.99
16.04
6,539.99
100.00
16.04
6,539.99
100.00
5.15
40.30
283.59
11,428.68
40.30
11,428.68
100.00
40.30
11,428.68
100.00
5.16
M2
190.25
50.87
9,678.02
190.25
9,678.02
100.00
190.25
9,678.02
100.00
5.17
2,705.20
4.70
12,714.44
2,705.20
12,714.44
100.00
2,705.20
12,714.44
100.00
5.18
UND
4,399.42
3.13
13,770.18
4,399.42
13,770.18
100.00
4,399.42
13,770.18
100.00
5.19
M2
2.92
82.61
241.22
2.92
241.22
100.00
2.92
241.22
100.00
5.20
KG
155.86
5.16
804.24
155.86
804.24
100.00
155.86
804.24
100.00
5.21
1.52
452.82
688.29
1.52
688.29
100.00
1.52
688.29
100.00
5.22
0.37
481.92
178.31
0.37
178.31
100.00
0.37
178.31
100.00
5.23
4.98
72.58
361.45
4.98
361.45
100.00
4.98
361.45
100.00
M2
ITEM
DESCRIPCION
5.24
UND.
KG
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
44.94
5.20
233.69
44.94
233.69
100.00
44.94
233.69
100.00
6.01
M2
430.58
91.88
39,561.69
430.58
39,561.69
100.00
430.58
39,561.69
100.00
6.02
M2
315.08
59.15
18,636.98
315.08
18,636.98
100.00
315.08
18,636.98
100.00
8,539.32
1.00
8,539.32
2,846.44
2,846.44
33.33
8,539.32
8,539.32
100.00
7
7.01
8
MOVILIZACION
FLETE
GLB
5,692.88
5,692.88
66.67
8.01
M2
401.34
15.80
6,341.17
401.34
6,341.17
100.00
8.02
712.43
20.30
14,462.33
712.43
14,462.33
100.00
8.03
363.03
27.27
9,899.83
363.03
9,899.83
100.00
8.04
311.20
36.93
11,492.62
311.20
11,492.62
100.00
8.05
280.65
30.95
8,686.12
280.65
8,686.12
100.00
8.06
12.00
269.81
3,237.72
12.00
3,237.72
100.00
CIELORRASOS
9.01
M2
834.43
30.12
25,133.03
834.43
25,133.03
100.00
9.02
498.14
66.84
33,295.68
498.14
33,295.68
100.00
10
PISOS Y PAVIMENTOS
10.01
736.14
45.20
33,273.53
736.14
33,273.53
100.00
10.02
93.91
35.76
3,358.22
93.91
3,358.22
100.00
10.03
VEREDA DE E=4"
45.22
58.24
2,633.61
45.22
2,633.61
100.00
11
M2
CONTRAZOCALOS
11.01
13.27
27.28
362.01
13.27
362.01
100.00
11.02
125.82
11.08
1,394.09
125.82
1,394.09
100.00
11.03
315.79
13.51
4,266.32
315.79
4,266.32
100.00
11.04
54.60
15.77
861.04
54.60
861.04
100.00
392.45
83.10
32,612.60
392.45
32,612.60
100.00
12
12.01
13
ZOCALOS
M2
13.01
19.14
208.59
3,992.41
19.14
3,992.41
100.00
13.02
PUERTA APANELADA
M2
29.26
317.32
9,284.78
29.26
9,284.78
100.00
13.03
VENTANA DE MADERA
M2
18.06
225.66
4,075.42
18.06
4,075.42
100.00
13.04
M2
12.32
187.79
2,313.57
12.32
2,313.57
100.00
14
14.01
M2
20.40
567.31
11,573.12
20.40
11,573.12
100.00
14.02
ML
33.80
57.02
1,927.28
33.80
1,927.28
100.00
15
CERRAJERIA
15.01
BISAGRA DE 4"
UND
78.00
11.79
919.62
78.00
919.62
100.00
15.02
5.00
66.87
334.35
5.00
334.35
100.00
15.03
CHAPA TIPO PERILLAS
24.00
32.94
790.56
24.00
790.56
100.00
P2
1,028.66
6.35
6,531.99
1,028.66
6,531.99
100.00
16
16.01
17
UND

VIDRIOS TRIPLE 6 MM
PINTURA
17.01
M2
866.43
14.61
12,658.54
866.43
12,658.54
100.00
17.02
M2
520.00
6.57
3,416.40
520.00
3,416.40
100.00
17.03
M2
712.43
9.82
6,996.06
712.43
6,996.06
100.00
17.04
M2
974.60
9.17
8,937.08
974.60
8,937.08
100.00
17.05
M2
620.48
10.35
6,421.97
620.48
6,421.97
100.00
17.06
144.70
8.92
1,290.72
144.70
1,290.72
100.00
17.07
53.70
26.11
1,402.11
53.70
1,402.11
100.00
18
M2
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
18.01
INTERRUPTOR SIMPLE
PUNTO
16.00
20.72
331.52
16.00
331.52
100.00
18.02
INTERRUPTOR DOBLE
PUNTO
12.00
22.42
269.04
12.00
269.04
100.00
18.03
INTERRUPTOR TRIPLE
PUNTO
8.00
22.72
181.76
8.00
181.76
100.00
18.04
UND
11.00
62.29
685.19
11.00
685.19
100.00
11.00
685.19
100.00
18.05
65.00
12.63
820.95
65.00
820.95
100.00
65.00
820.95
100.00
18.06
28.00
53.85
1,507.80
28.00
1,507.80
100.00
18.07
70.00
52.79
3,695.30
70.00
3,695.30
100.00
18.08
25.00
17.67
441.75
25.00
441.75
100.00
18.09
8.00
240.55
1,924.40
8.00
1,924.40
100.00
18.1
1.00
769.08
769.08
1.00
769.08
100.00
19

4.00
17.62
70.48
4.00
70.48
100.00
ML
368.00
8.06
2,966.08
368.00
2,966.08
100.00
19.01
20
PTO
PTO
20.01
21
21.01
ML
120.00
2.21
265.20
120.00
265.20
100.00
21.02
ML
184.00
0.75
138.00
184.00
138.00
100.00
21.03
ML
84.00
16.35
1,373.40
84.00
1,373.40
100.00
22
22.01
TABLERO GENERAL
UND
1.00
119.39
119.39
1.00
119.39
100.00
22.02
UND
3.00
139.39
418.17
3.00
418.17
100.00
JGO
1.00
461.82
461.82
1.00
461.82
100.00
23
23.01
24
24.01
8.00
264.89
2,119.12
8.00
2,119.12
100.00
24.02
UND
9.00
131.89
1,187.01
9.00
1,187.01
100.00
24.03
UND
4.00
206.61
826.44
4.00
826.44
100.00
24.04
UND
3.00
133.82
401.46
3.00
401.46
100.00
24.05
DUCHAS CROMADAS
UND
4.00
141.37
565.48
4.00
565.48
100.00
24.06
PAPELERAS PARA BAOS
UND
7.00
19.54
136.78
7.00
136.78
100.00
25
25.01
3.00
64.36
193.08
3.00
193.08
100.00
25.02
5.00
34.12
170.60
5.00
170.60
100.00
25.03
14.00
30.88
432.32
14.00
432.32
100.00
25.04
ML
38.60
6.49
250.51
38.60
250.51
100.00
25.05
ML
34.40
12.69
436.54
34.40
436.54
100.00
25.06
ML
36.00
6.71
241.56
36.00
241.56
100.00
25.07
CODO PVC SAL 3"
UND
4.00
9.62
38.48
4.00
38.48
100.00
25.08
CODO PVC SAL 2"
UND
12.00
7.87
94.44
12.00
94.44
100.00
25.09
CODO PVC SAL 4"
UND
8.00
9.87
78.96
8.00
78.96
100.00
25.1
YEE DE 4" X 2"
UND
3.00
10.85
32.55
3.00
32.55
100.00
25.11
YEE DE 4" X 4"
UND
5.00
11.05
55.25
5.00
55.25
100.00
25.12
YEE PVC SAL 2"
UND
5.00
9.55
47.75
5.00
47.75
100.00
25.13
YEE PVC SAL 4"
UND
5.00
9.55
47.75
5.00
47.75
100.00
25.14
UNION PVC 3"
UND
3.00
8.27
24.81
3.00
24.81
100.00
25.15
UNION PVC 2"
UND
6.00
7.97
47.82
6.00
47.82
100.00
25.16
UNION PVC 4"
UND
4.00
8.97
35.88
4.00
35.88
100.00
25.17
TEE PVC SAL 2"
UND
6.00
8.37
50.22
6.00
50.22
100.00
25.18
TEE PVC SAL 4"
UND
4.00
9.67
38.68
4.00
38.68
100.00
25.19
UND
6.00
10.37
62.22
6.00
62.22
100.00
ITEM
DESCRIPCION
25.2
UND
8.00
25.21
UND
25.22
25.23
25.24
26
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
29.33
234.64
8.00
234.64
100.00
4.00
32.11
128.44
4.00
128.44
100.00
3.00
39.35
118.05
3.00
118.05
100.00
3.00
87.91
263.73
3.00
263.73
100.00
3.00
13.37
40.11
3.00
40.11
100.00
26.01
SALIDA AGUA FRIA "
20.00
31.98
639.60
20.00
639.60
100.00
26.02
PTO
12.24
3.50
42.84
12.24
42.84
100.00
26.03
ML
18.60
8.20
152.52
18.60
152.52
100.00
26.04
UNION PVC 1/2"
UND
8.00
7.77
62.16
8.00
62.16
100.00
26.05
CODO PVC 1/2"
UND
35.00
6.72
235.20
35.00
235.20
100.00
26.06
TEE PVC 1/2"
UND
16.00
6.72
107.52
16.00
107.52
100.00
26.07
TEE PVC 3/4"
UND
8.00
8.07
64.56
8.00
64.56
100.00
26.08
UNION PVC 3/4"
UND
8.00
7.97
63.76
8.00
63.76
100.00
26.09
UND
11.00
25.94
285.34
11.00
285.34
100.00
26.1
VALVULA COMPUERTA "
UND
12.00
40.03
480.36
12.00
480.36
100.00
27
27.01
34.00
6.71
228.14
34.00
228.14
100.00
27.02
6.00
9.62
57.72
6.00
57.72
100.00
COSTO DIRECTO
642,193.68
244,900.38
97,363.77
342,264.19
299,929.49
G.G. FIJOS
3.00%
19,265.81
7,347.01
2,920.91
10,267.93
8,997.88
G.G. VARIABLES
7.00%
44,953.56
17,143.03
6,815.46
23,958.49
20,995.06
UTILIDAD
10.00%
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
64,219.37
24,490.04
9,736.38
34,226.42
29,992.95
770,632.42
293,880.46
116,836.52
410,717.03
359,915.38
146,420.16
55,837.29
917,052.58
349,717.75
22,198.94
38.13%
139,035.46
78,036.24
15.16%
488,753.27
68,383.92
53.30%
428,299.30
46.70%
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
1.00
OBRAS PROVISIONALES
1.02
160.00
157.30
25,168.00
160.00
25,168.00
100.00
160.00
25,168.00
100.00
1.03
UND
1.00
571.54
571.54
1.00
571.54
100.00
1.00
571.54
100.00
1.05
GLB
88.00
4.00
352.00
88.00
352.00
99.99
88.00
352.00
99.99
1.07
GLB
734.25
4.00
2,937.00
734.25
2,937.00
100.00
734.25
2,937.00
100.00
2.01
LIMPIEZA DE TERRENO
M2
539.41
1.18
636.50
539.41
636.50
100.00
539.41
636.50
100.00
2.02
M2
267.60
9.03
2,416.43
267.60
2,416.43
100.00
267.60
2,416.43
100.00
3.01
41.02
25.20
1,033.70
41.02
1,033.70
100.00
41.02
1,033.70
100.00
3.02
M3
58.80
35.28
2,074.46
58.80
2,074.46
100.00
58.80
2,074.46
100.00
3.03
100.35
44.10
4,425.44
100.35
4,425.44
100.00
100.35
4,425.44
100.00
3.04
17.10
29.80
509.58
17.10
509.58
100.00
17.10
509.58
100.00
3.05
119.13
39.95
4,759.24
119.13
4,759.24
100.00
119.13
4,759.24
100.00
3.06
108.08
52.77
5,703.38
108.08
5,703.38
100.00
108.08
5,703.38
100.00
M3
M3
4.01
39.55
189.51
7,495.12
39.55
7,495.12
100.00
39.55
7,495.12
100.00
4.02
M2
62.72
35.13
2,203.35
62.72
2,203.35
100.00
62.72
2,203.35
100.00
4.03
56.03
107.01
5,995.77
56.03
5,995.77
100.00
56.03
5,995.77
100.00
4.04
M2
78.78
66.24
5,218.39
78.78
5,218.39
100.00
78.78
5,218.39
100.00
4.05
M2
43.97
30.02
1,319.98
43.97
1,319.98
100.00
43.97
1,319.98
100.00
4.06
8.92
346.86
3,093.99
8.92
3,093.99
100.00
8.92
3,093.99
100.00
4.07
921.90
23.36
21,535.58
921.90
21,535.58
100.00
921.90
21,535.58
100.00
4.08
4.84
414.47
2,006.03
4.84
2,006.03
100.00
4.84
2,006.03
100.00
4.09
24.18
16.03
387.61
24.18
387.61
100.00
24.18
387.61
100.00
M2
5.01
KG
415.94
5.27
2,192.00
415.94
2,192.00
100.00
415.94
2,192.00
100.00
5.02
43.90
309.94
13,606.37
43.90
13,606.37
100.00
43.90
13,606.37
100.00
5.03
M2
48.93
41.21
2,016.41
48.93
2,016.41
100.00
48.93
2,016.41
100.00
5.04
798.70
7.77
6,205.90
798.70
6,205.90
100.00
798.70
6,205.90
100.00
5.05
10.45
361.55
3,778.20
10.45
3,778.20
100.00
10.45
3,778.20
100.00
5.06
M2
64.38
40.56
2,611.25
64.38
2,611.25
100.00
64.38
2,611.25
100.00
5.07
4,113.74
5.97
24,559.03
4,113.74
24,559.03
100.00
4,113.74
24,559.03
100.00
5.08
30.33
377.63
11,453.52
30.33
11,453.52
100.00
30.33
11,453.52
100.00
5.09
M2
109.59
43.52
4,769.36
109.59
4,769.36
100.00
109.59
4,769.36
100.00
5.10
KG
4,007.05
6.55
26,246.18
4,007.05
26,246.18
100.00
4,007.05
26,246.18
100.00
5.11
M3
34.51
377.63
13,032.01
34.51
13,032.01
100.00
34.51
13,032.01
100.00
5.12
M2
28.13
71.47
2,010.45
28.13
2,010.45
100.00
28.13
2,010.45
100.00
5.13
972.65
5.20
5,057.78
972.65
5,057.78
100.00
972.65
5,057.78
100.00
5.14
M3
16.04
407.73
6,539.99
16.04
6,539.99
100.00
16.04
6,539.99
100.00
5.15
40.30
283.59
11,428.68
40.30
11,428.68
100.00
40.30
11,428.68
100.00
5.16
M2
190.25
50.87
9,678.02
190.25
9,678.02
100.00
190.25
9,678.02
100.00
5.17
2,705.20
4.70
12,714.44
2,705.20
12,714.44
100.00
2,705.20
12,714.44
100.00
5.18
UND
4,399.42
3.13
13,770.18
4,399.42
13,770.18
100.00
4,399.42
13,770.18
100.00
5.19
M2
2.92
82.61
241.22
2.92
241.22
100.00
2.92
241.22
100.00
5.20
KG
155.86
5.16
804.24
155.86
804.24
100.00
155.86
804.24
100.00
5.21
1.52
452.82
688.29
1.52
688.29
100.00
1.52
688.29
100.00
5.22
0.37
481.92
178.31
0.37
178.31
100.00
0.37
178.31
100.00
5.23
4.98
72.58
361.45
4.98
361.45
100.00
4.98
361.45
100.00
M2
ITEM
DESCRIPCION
5.24
UND.
KG
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
44.94
5.20
233.69
44.94
233.69
100.00
44.94
233.69
100.00
6.01
M2
430.58
91.88
39,561.69
430.58
39,561.69
100.00
430.58
39,561.69
100.00
6.02
M2
315.08
59.15
18,636.98
315.08
18,636.98
100.00
315.08
18,636.98
100.00
8,539.32
1.00
8,539.32
8,539.32
8,539.32
100.00
8,539.32
8,539.32
100.00
7
7.01
8
MOVILIZACION
FLETE
GLB
8.01
M2
401.34
15.80
6,341.17
401.34
6,341.17
100.00
401.34
6,341.17
100.00
8.02
712.43
20.30
14,462.33
712.43
14,462.33
100.00
712.43
14,462.33
100.00
8.03
363.03
27.27
9,899.83
363.03
9,899.83
100.00
363.03
9,899.83
100.00
8.04
311.20
36.93
11,492.62
311.20
11,492.62
100.00
311.20
11,492.62
100.00
8.05
280.65
30.95
8,686.12
280.65
8,686.12
100.00
280.65
8,686.12
100.00
8.06
12.00
269.81
3,237.72
12.00
3,237.72
100.00
12.00
3,237.72
100.00
CIELORRASOS
9.01
M2
834.43
30.12
25,133.03
834.43
25,133.03
100.00
834.43
25,133.03
100.00
9.02
498.14
66.84
33,295.68
498.14
33,295.68
100.00
498.14
33,295.68
100.00
10
PISOS Y PAVIMENTOS
10.01
736.14
45.20
33,273.53
736.14
33,273.53
100.00
736.14
33,273.53
100.00
10.02
93.91
35.76
3,358.22
93.91
3,358.22
100.00
93.91
3,358.22
100.00
10.03
VEREDA DE E=4"
45.22
58.24
2,633.61
45.22
2,633.61
100.00
45.22
2,633.61
100.00
11
M2
CONTRAZOCALOS
11.01
13.27
27.28
362.01
13.27
362.01
100.00
11.02
125.82
11.08
1,394.09
125.82
1,394.09
100.00
11.03
315.79
13.51
4,266.32
315.79
4,266.32
100.00
11.04
54.60
15.77
861.04
54.60
861.04
100.00
392.45
83.10
32,612.60
392.45
32,612.60
100.00
12
12.01
13
ZOCALOS
M2
13.01
19.14
208.59
3,992.41
19.14
3,992.41
100.00
13.02
PUERTA APANELADA
M2
29.26
317.32
9,284.78
29.26
9,284.78
100.00
13.03
VENTANA DE MADERA
M2
18.06
225.66
4,075.42
18.06
4,075.42
100.00
13.04
M2
12.32
187.79
2,313.57
12.32
2,313.57
100.00
14
14.01
M2
20.40
567.31
11,573.12
20.40
11,573.12
100.00
14.02
ML
33.80
57.02
1,927.28
33.80
1,927.28
100.00
15
CERRAJERIA
15.01
BISAGRA DE 4"
UND
78.00
11.79
919.62
78.00
919.62
100.00
15.02
5.00
66.87
334.35
5.00
334.35
100.00
15.03
CHAPA TIPO PERILLAS
24.00
32.94
790.56
24.00
790.56
100.00
P2
1,028.66
6.35
6,531.99
1,028.66
6,531.99
100.00
16
16.01
17
UND

VIDRIOS TRIPLE 6 MM
PINTURA
17.01
M2
866.43
14.61
12,658.54
866.43
12,658.54
100.00
17.02
M2
520.00
6.57
3,416.40
520.00
3,416.40
100.00
17.03
M2
712.43
9.82
6,996.06
712.43
6,996.06
100.00
17.04
M2
974.60
9.17
8,937.08
974.60
8,937.08
100.00
17.05
M2
620.48
10.35
6,421.97
620.48
6,421.97
100.00
17.06
144.70
8.92
1,290.72
144.70
1,290.72
100.00
17.07
53.70
26.11
1,402.11
53.70
1,402.11
100.00
18
M2
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
18.01
INTERRUPTOR SIMPLE
PUNTO
16.00
20.72
331.52
16.00
331.52
100.00
16.00
331.52
100.00
18.02
INTERRUPTOR DOBLE
PUNTO
12.00
22.42
269.04
12.00
269.04
100.00
12.00
269.04
100.00
18.03
INTERRUPTOR TRIPLE
PUNTO
8.00
22.72
181.76
8.00
181.76
100.00
8.00
181.76
100.00
18.04
UND
11.00
62.29
685.19
11.00
685.19
100.00
11.00
685.19
100.00
18.05
65.00
12.63
820.95
65.00
820.95
100.00
65.00
820.95
100.00
18.06
28.00
53.85
1,507.80
28.00
1,507.80
100.00
28.00
1,507.80
100.00
18.07
70.00
52.79
3,695.30
70.00
3,695.30
100.00
70.00
3,695.30
100.00
18.08
25.00
17.67
441.75
25.00
441.75
100.00
25.00
441.75
100.00
18.09
8.00
240.55
1,924.40
8.00
1,924.40
100.00
8.00
1,924.40
100.00
18.1
1.00
769.08
769.08
19

4.00
17.62
70.48
4.00
70.48
100.00
4.00
70.48
100.00
ML
368.00
8.06
2,966.08
368.00
2,966.08
100.00
368.00
2,966.08
100.00
19.01
20
PTO
PTO
1.00
769.08
100.00
20.01
21
21.01
ML
120.00
2.21
265.20
120.00
265.20
100.00
120.00
265.20
100.00
21.02
ML
184.00
0.75
138.00
184.00
138.00
100.00
184.00
138.00
100.00
21.03
ML
84.00
16.35
1,373.40
84.00
1,373.40
100.00
84.00
1,373.40
100.00
22
22.01
TABLERO GENERAL
UND
1.00
119.39
119.39
1.00
119.39
100.00
1.00
119.39
100.00
22.02
UND
3.00
139.39
418.17
3.00
418.17
100.00
3.00
418.17
100.00
JGO
1.00
461.82
461.82
1.00
461.82
100.00
1.00
461.82
100.00
23
23.01
24
24.01
8.00
264.89
2,119.12
8.00
2,119.12
100.00
24.02
UND
9.00
131.89
1,187.01
9.00
1,187.01
100.00
24.03
UND
4.00
206.61
826.44
4.00
826.44
100.00
24.04
UND
3.00
133.82
401.46
3.00
401.46
100.00
24.05
DUCHAS CROMADAS
UND
4.00
141.37
565.48
4.00
565.48
100.00
24.06
PAPELERAS PARA BAOS
UND
7.00
19.54
136.78
7.00
136.78
100.00
25
25.01
3.00
64.36
193.08
3.00
193.08
100.00
3.00
193.08
100.00
25.02
5.00
34.12
170.60
5.00
170.60
100.00
5.00
170.60
100.00
25.03
14.00
30.88
432.32
14.00
432.32
100.00
14.00
432.32
100.00
25.04
ML
38.60
6.49
250.51
38.60
250.51
100.00
38.60
250.51
100.00
25.05
ML
34.40
12.69
436.54
34.40
436.54
100.00
34.40
436.54
100.00
25.06
ML
36.00
6.71
241.56
36.00
241.56
100.00
36.00
241.56
100.00
25.07
CODO PVC SAL 3"
UND
4.00
9.62
38.48
4.00
38.48
100.00
4.00
38.48
100.00
25.08
CODO PVC SAL 2"
UND
12.00
7.87
94.44
12.00
94.44
100.00
12.00
94.44
100.00
25.09
CODO PVC SAL 4"
UND
8.00
9.87
78.96
8.00
78.96
100.00
8.00
78.96
100.00
25.1
YEE DE 4" X 2"
UND
3.00
10.85
32.55
3.00
32.55
100.00
3.00
32.55
100.00
25.11
YEE DE 4" X 4"
UND
5.00
11.05
55.25
5.00
55.25
100.00
5.00
55.25
100.00
25.12
YEE PVC SAL 2"
UND
5.00
9.55
47.75
5.00
47.75
100.00
5.00
47.75
100.00
25.13
YEE PVC SAL 4"
UND
5.00
9.55
47.75
5.00
47.75
100.00
5.00
47.75
100.00
25.14
UNION PVC 3"
UND
3.00
8.27
24.81
3.00
24.81
100.00
3.00
24.81
100.00
25.15
UNION PVC 2"
UND
6.00
7.97
47.82
6.00
47.82
100.00
6.00
47.82
100.00
25.16
UNION PVC 4"
UND
4.00
8.97
35.88
4.00
35.88
100.00
4.00
35.88
100.00
25.17
TEE PVC SAL 2"
UND
6.00
8.37
50.22
6.00
50.22
100.00
6.00
50.22
100.00
25.18
TEE PVC SAL 4"
UND
4.00
9.67
38.68
4.00
38.68
100.00
4.00
38.68
100.00
25.19
UND
6.00
10.37
62.22
6.00
62.22
100.00
6.00
62.22
100.00
ITEM
DESCRIPCION
25.2
UND
8.00
25.21
UND
25.22
25.23
25.24
26
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
-
VALORIZADO
SALDO POR VALORIZAR
%
-
METRADO
-
8.00
VALORIZADO
29.33
234.64
234.64
100.00
4.00
32.11
128.44
4.00
128.44
100.00
4.00
128.44
100.00
3.00
39.35
118.05
3.00
118.05
100.00
3.00
118.05
100.00
3.00
87.91
263.73
3.00
263.73
100.00
3.00
263.73
100.00
3.00
13.37
40.11
3.00
40.11
100.00
3.00
40.11
100.00
26.01
SALIDA AGUA FRIA "
20.00
31.98
639.60
20.00
639.60
100.00
20.00
639.60
100.00
26.02
PTO
12.24
3.50
42.84
12.24
42.84
100.00
12.24
42.84
100.00
26.03
ML
18.60
8.20
152.52
18.60
152.52
100.00
18.60
152.52
100.00
26.04
UNION PVC 1/2"
UND
8.00
7.77
62.16
8.00
62.16
100.00
8.00
62.16
100.00
26.05
CODO PVC 1/2"
UND
35.00
6.72
235.20
35.00
235.20
100.00
35.00
235.20
100.00
26.06
TEE PVC 1/2"
UND
16.00
6.72
107.52
16.00
107.52
100.00
16.00
107.52
100.00
26.07
TEE PVC 3/4"
UND
8.00
8.07
64.56
8.00
64.56
100.00
8.00
64.56
100.00
26.08
UNION PVC 3/4"
UND
8.00
7.97
63.76
8.00
63.76
100.00
8.00
63.76
100.00
26.09
UND
11.00
25.94
285.34
11.00
285.34
100.00
11.00
285.34
100.00
26.1
VALVULA COMPUERTA "
UND
12.00
40.03
480.36
12.00
480.36
100.00
12.00
480.36
100.00
27
27.01
34.00
6.71
228.14
34.00
228.14
100.00
34.00
228.14
100.00
27.02
6.00
9.62
57.72
6.00
57.72
100.00
6.00
57.72
100.00
COSTO DIRECTO
642,193.68
342,264.19
171,327.44
513,591.63
128,602.05
3,858.06
G.G. FIJOS
3.00%
19,265.81
10,267.93
5,139.82
15,407.75
G.G. VARIABLES
7.00%
44,953.56
23,958.49
11,992.92
35,951.41
9,002.14
10.00%
64,219.37
34,226.42
17,132.74
51,359.16
12,860.21
770,632.42
410,717.03
205,592.92
616,309.95
154,322.46
146,420.16
78,036.24
39,062.65
117,098.89
917,052.58
488,753.27
UTILIDAD
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
53.30%
244,655.57
26.68%
733,408.84
29,321.27
79.97%
183,643.73
20.03%
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR
METRADO
VALORIZADO
1.00
OBRAS PROVISIONALES
1.02
160.00
157.30
25,168.00
160.00
25,168.00
100.00
160.00
25,168.00
100.00
1.03
UND
1.00
571.54
571.54
1.00
571.54
100.00
1.00
571.54
100.00
1.05
GLB
88.00
4.00
352.00
88.00
352.00
99.99
88.00
352.00
99.99
1.07
GLB
734.25
4.00
2,937.00
734.25
2,937.00
100.00
734.25
2,937.00
100.00
2.01
LIMPIEZA DE TERRENO
M2
539.41
1.18
636.50
539.41
636.50
100.00
539.41
636.50
100.00
2.02
M2
267.60
9.03
2,416.43
267.60
2,416.43
100.00
267.60
2,416.43
100.00
3.01
41.02
25.20
1,033.70
41.02
1,033.70
100.00
41.02
1,033.70
100.00
3.02
M3
58.80
35.28
2,074.46
58.80
2,074.46
100.00
58.80
2,074.46
100.00
3.03
100.35
44.10
4,425.44
100.35
4,425.44
100.00
100.35
4,425.44
100.00
3.04
M3
17.10
29.80
509.58
17.10
509.58
100.00
17.10
509.58
100.00
3.05
119.13
39.95
4,759.24
119.13
4,759.24
100.00
119.13
4,759.24
100.00
3.06
108.08
52.77
5,703.38
108.08
5,703.38
100.00
108.08
5,703.38
100.00
M3
4.01
39.55
189.51
7,495.12
39.55
7,495.12
100.00
39.55
7,495.12
100.00
4.02
M2
62.72
35.13
2,203.35
62.72
2,203.35
100.00
62.72
2,203.35
100.00
4.03
56.03
107.01
5,995.77
56.03
5,995.77
100.00
56.03
5,995.77
100.00
4.04
M2
78.78
66.24
5,218.39
78.78
5,218.39
100.00
78.78
5,218.39
100.00
4.05
M2
43.97
30.02
1,319.98
43.97
1,319.98
100.00
43.97
1,319.98
100.00
4.06
8.92
346.86
3,093.99
8.92
3,093.99
100.00
8.92
3,093.99
100.00
4.07
921.90
23.36
21,535.58
921.90
21,535.58
100.00
921.90
21,535.58
100.00
4.08
4.84
414.47
2,006.03
4.84
2,006.03
100.00
4.84
2,006.03
100.00
4.09
24.18
16.03
387.61
24.18
387.61
100.00
24.18
387.61
100.00
M2
5.01
KG
415.94
5.27
2,192.00
415.94
2,192.00
100.00
415.94
2,192.00
100.00
5.02
43.90
309.94
13,606.37
43.90
13,606.37
100.00
43.90
13,606.37
100.00
5.03
M2
48.93
41.21
2,016.41
48.93
2,016.41
100.00
48.93
2,016.41
100.00
5.04
798.70
7.77
6,205.90
798.70
6,205.90
100.00
798.70
6,205.90
100.00
5.05
10.45
361.55
3,778.20
10.45
3,778.20
100.00
10.45
3,778.20
100.00
5.06
M2
64.38
40.56
2,611.25
64.38
2,611.25
100.00
64.38
2,611.25
100.00
5.07
4,113.74
5.97
24,559.03
4,113.74
24,559.03
100.00
4,113.74
24,559.03
100.00
5.08
30.33
377.63
11,453.52
30.33
11,453.52
100.00
30.33
11,453.52
100.00
5.09
M2
109.59
43.52
4,769.36
109.59
4,769.36
100.00
109.59
4,769.36
100.00
5.10
KG
4,007.05
6.55
26,246.18
4,007.05
26,246.18
100.00
4,007.05
26,246.18
100.00
5.11
M3
34.51
377.63
13,032.01
34.51
13,032.01
100.00
34.51
13,032.01
100.00
5.12
M2
28.13
71.47
2,010.45
28.13
2,010.45
100.00
28.13
2,010.45
100.00
5.13
972.65
5.20
5,057.78
972.65
5,057.78
100.00
972.65
5,057.78
100.00
5.14
M3
16.04
407.73
6,539.99
16.04
6,539.99
100.00
16.04
6,539.99
100.00
5.15
40.30
283.59
11,428.68
40.30
11,428.68
100.00
40.30
11,428.68
100.00
5.16
M2
190.25
50.87
9,678.02
190.25
9,678.02
100.00
190.25
9,678.02
100.00
5.17
2,705.20
4.70
12,714.44
2,705.20
12,714.44
100.00
2,705.20
12,714.44
100.00
5.18
UND
4,399.42
3.13
13,770.18
4,399.42
13,770.18
100.00
4,399.42
13,770.18
100.00
5.19
M2
2.92
82.61
241.22
2.92
241.22
100.00
2.92
241.22
100.00
5.20
KG
155.86
5.16
804.24
155.86
804.24
100.00
155.86
804.24
100.00
5.21
1.52
452.82
688.29
1.52
688.29
100.00
1.52
688.29
100.00
5.22
0.37
481.92
178.31
0.37
178.31
100.00
0.37
178.31
100.00
5.23
4.98
72.58
361.45
4.98
361.45
100.00
4.98
361.45
100.00
M2
ITEM
DESCRIPCION
5.24
UND.
KG
CANT.
44.94
P.U.
AVANCE ANTERIOR
PARCIAL
5.20
233.69
METRADO
44.94
VALORIZADO
AVANCE ACTUAL
%
233.69
METRADO
100.00
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR

METRADO
VALORIZADO
44.94
233.69
100.00
6.01
M2
430.58
91.88
39,561.69
430.58
39,561.69
100.00
430.58
39,561.69
100.00
6.02
M2
315.08
59.15
18,636.98
315.08
18,636.98
100.00
315.08
18,636.98
100.00
0.00
0.00
0.00
GLB
8,539.32
1.00
8,539.32
8,539.32
8,539.32
100.00
8,539.32
8,539.32
100.00
7
7.01
8
MOVILIZACION
FLETE
8.01
M2
401.34
15.80
6,341.17
401.34
6,341.17
100.00
401.34
6,341.17
100.00
8.02
712.43
20.30
14,462.33
712.43
14,462.33
100.00
712.43
14,462.33
100.00
8.03
363.03
27.27
9,899.83
363.03
9,899.83
100.00
363.03
9,899.83
100.00
8.04
311.20
36.93
11,492.62
311.20
11,492.62
100.00
311.20
11,492.62
100.00
8.05
280.65
30.95
8,686.12
280.65
8,686.12
100.00
280.65
8,686.12
100.00
8.06
12.00
269.81
3,237.72
12.00
3,237.72
100.00
12.00
3,237.72
100.00
CIELORRASOS
9.01
M2
834.43
30.12
25,133.03
834.43
25,133.03
100.00
834.43
25,133.03
100.00
9.02
498.14
66.84
33,295.68
498.14
33,295.68
100.00
498.14
33,295.68
100.00
10
PISOS Y PAVIMENTOS
10.01
736.14
45.20
33,273.53
736.14
33,273.53
100.00
736.14
33,273.53
100.00
10.02
93.91
35.76
3,358.22
93.91
3,358.22
100.00
93.91
3,358.22
100.00
10.03
VEREDA DE E=4"
45.22
58.24
2,633.61
45.22
2,633.61
100.00
45.22
2,633.61
100.00
11
M2
CONTRAZOCALOS
11.01
13.27
27.28
362.01
13.27
362.01
100.00
13.27
362.01
100.00
11.02
125.82
11.08
1,394.09
125.82
1,394.09
100.00
125.82
1,394.09
100.00
11.03
315.79
13.51
4,266.32
315.79
4,266.32
100.00
315.79
4,266.32
100.00
11.04
54.60
15.77
861.04
54.60
861.04
100.00
54.60
861.04
100.00
392.45
83.10
32,612.60
392.45
32,612.60
100.00
392.45
32,612.60
100.00
12
12.01
13
ZOCALOS
M2
13.01
19.14
208.59
3,992.41
19.14
3,992.41
100.00
19.14
3,992.41
100.00
13.02
PUERTA APANELADA
M2
29.26
317.32
9,284.78
29.26
9,284.78
100.00
29.26
9,284.78
100.00
13.03
VENTANA DE MADERA
M2
18.06
225.66
4,075.42
18.06
4,075.42
100.00
18.06
4,075.42
100.00
13.04
M2
12.32
187.79
2,313.57
12.32
2,313.57
100.00
12.32
2,313.57
100.00
14
14.01
M2
20.40
567.31
11,573.12
20.40
11,573.12
100.00
20.40
11,573.12
100.00
14.02
ML
33.80
57.02
1,927.28
33.80
1,927.28
100.00
33.80
1,927.28
100.00
15
CERRAJERIA
15.01
BISAGRA DE 4"
UND
78.00
11.79
919.62
78.00
919.62
100.00
78.00
919.62
100.00
15.02
5.00
66.87
334.35
5.00
334.35
100.00
5.00
334.35
100.00
15.03
CHAPA TIPO PERILLAS
24.00
32.94
790.56
24.00
790.56
100.00
24.00
790.56
100.00
P2
1,028.66
6.35
6,531.99
1,028.66
6,531.99
100.00
1,028.66
6,531.99
100.00
16
16.01
17
UND

VIDRIOS TRIPLE 6 MM
PINTURA
17.01
M2
866.43
14.61
12,658.54
866.43
12,658.54
100.00
866.43
12,658.54
100.00
17.02
M2
520.00
6.57
3,416.40
520.00
3,416.40
100.00
520.00
3,416.40
100.00
17.03
M2
712.43
9.82
6,996.06
712.43
6,996.06
100.00
712.43
6,996.06
100.00
17.04
M2
974.60
9.17
8,937.08
974.60
8,937.08
100.00
974.60
8,937.08
100.00
17.05
M2
620.48
10.35
6,421.97
620.48
6,421.97
100.00
620.48
6,421.97
100.00
17.06
144.70
8.92
1,290.72
144.70
1,290.72
100.00
144.70
1,290.72
100.00
17.07
53.70
26.11
1,402.11
53.70
1,402.11
100.00
53.70
1,402.11
100.00
18
M2
ITEM
DESCRIPCION
UND.
CANT.
P.U.
AVANCE ANTERIOR
PARCIAL
METRADO
VALORIZADO
AVANCE ACTUAL
%
METRADO
VALORIZADO

%
METRADO
VALORIZADO
SALDO POR VALORIZAR

METRADO
VALORIZADO
18.01
INTERRUPTOR SIMPLE
PUNTO
16.00
20.72
331.52
16.00
331.52
100.00
16.00
331.52
100.00
18.02
INTERRUPTOR DOBLE
PUNTO
12.00
22.42
269.04
12.00
269.04
100.00
12.00
269.04
100.00
18.03
INTERRUPTOR TRIPLE
PUNTO
8.00
22.72
181.76
8.00
181.76
100.00
8.00
181.76
100.00
18.04
UND
11.00
62.29
685.19
11.00
685.19
100.00
11.00
685.19
100.00
18.05
65.00
12.63
820.95
65.00
820.95
100.00
65.00
820.95
100.00
18.06
28.00
53.85
1,507.80
28.00
1,507.80
100.00
28.00
1,507.80
100.00
18.07
70.00
52.79
3,695.30
70.00
3,695.30
100.00
70.00
3,695.30
100.00
18.08
25.00
17.67
441.75
25.00
441.75
100.00
25.00
441.75
100.00
18.09
8.00
240.55
1,924.40
8.00
1,924.40
100.00
8.00
1,924.40
100.00
18.1
1.00
769.08
769.08
1.00
769.08
100.00
19

4.00
17.62
70.48
4.00
70.48
100.00
4.00
70.48
100.00
ML
368.00
8.06
2,966.08
368.00
2,966.08
100.00
368.00
2,966.08
100.00
19.01
20
PTO
PTO
1.00
769.08
100.00
20.01
21
21.01
ML
120.00
2.21
265.20
120.00
265.20
100.00
120.00
265.20
100.00
21.02
ML
184.00
0.75
138.00
184.00
138.00
100.00
184.00
138.00
100.00
21.03
ML
84.00
16.35
1,373.40
84.00
1,373.40
100.00
84.00
1,373.40
100.00
22
22.01
TABLERO GENERAL
UND
1.00
119.39
119.39
1.00
119.39
100.00
1.00
119.39
100.00
22.02
UND
3.00
139.39
418.17
3.00
418.17
100.00
3.00
418.17
100.00
JGO
1.00
461.82
461.82
1.00
461.82
100.00
1.00
461.82
100.00
23
23.01
24
24.01
8.00
264.89
2,119.12
8.00
2,119.12
100.00
8.00
2,119.12
100.00
24.02
UND
9.00
131.89
1,187.01
9.00
1,187.01
100.00
9.00
1,187.01
100.00
24.03
UND
4.00
206.61
826.44
4.00
826.44
100.00
4.00
826.44
100.00
24.04
UND
3.00
133.82
401.46
3.00
401.46
100.00
3.00
401.46
100.00
24.05
DUCHAS CROMADAS
UND
4.00
141.37
565.48
4.00
565.48
100.00
4.00
565.48
100.00
24.06
PAPELERAS PARA BAOS
UND
7.00
19.54
136.78
7.00
136.78
100.00
7.00
136.78
100.00
25
25.01
3.00
64.36
193.08
3.00
193.08
100.00
3.00
193.08
100.00
25.02
5.00
34.12
170.60
5.00
170.60
100.00
5.00
170.60
100.00
25.03
14.00
30.88
432.32
14.00
432.32
100.00
14.00
432.32
100.00
25.04
ML
38.60
6.49
250.51
38.60
250.51
100.00
38.60
250.51
100.00
25.05
ML
34.40
12.69
436.54
34.40
436.54
100.00
34.40
436.54
100.00
25.06
ML
36.00
6.71
241.56
36.00
241.56
100.00
36.00
241.56
100.00
25.07
CODO PVC SAL 3"
UND
4.00
9.62
38.48
4.00
38.48
100.00
4.00
38.48
100.00
25.08
CODO PVC SAL 2"
UND
12.00
7.87
94.44
12.00
94.44
100.00
12.00
94.44
100.00
25.09
CODO PVC SAL 4"
UND
8.00
9.87
78.96
8.00
78.96
100.00
8.00
78.96
100.00
25.10
YEE DE 4" X 2"
UND
3.00
10.85
32.55
3.00
32.55
100.00
3.00
32.55
100.00
25.11
YEE DE 4" X 4"
UND
5.00
11.05
55.25
5.00
55.25
100.00
5.00
55.25
100.00
25.12
YEE PVC SAL 2"
UND
5.00
9.55
47.75
5.00
47.75
100.00
5.00
47.75
100.00
25.13
YEE PVC SAL 4"
UND
5.00
9.55
47.75
5.00
47.75
100.00
5.00
47.75
100.00
25.14
UNION PVC 3"
UND
3.00
8.27
24.81
3.00
24.81
100.00
3.00
24.81
100.00
25.15
UNION PVC 2"
UND
6.00
7.97
47.82
6.00
47.82
100.00
6.00
47.82
100.00
25.16
UNION PVC 4"
UND
4.00
8.97
35.88
4.00
35.88
100.00
4.00
35.88
100.00
25.17
TEE PVC SAL 2"
UND
6.00
8.37
50.22
6.00
50.22
100.00
6.00
50.22
100.00
25.18
TEE PVC SAL 4"
UND
4.00
9.67
38.68
4.00
38.68
100.00
4.00
38.68
100.00
25.19
UND
6.00
10.37
62.22
6.00
62.22
100.00
6.00
62.22
100.00
AVANCE ANTERIOR
AVANCE ACTUAL
ITEM
DESCRIPCION
25.20
UND
8.00
29.33
234.64
25.21
UND
4.00
32.11
128.44
4.00
128.44
100.00
25.22
3.00
39.35
118.05
3.00
118.05
100.00
25.23
3.00
87.91
263.73
3.00
263.73
100.00
25.24
3.00
13.37
40.11
3.00
40.11
26
UND.
CANT.
P.U.
PARCIAL
METRADO
VALORIZADO
%
-
METRADO
-
8.00
VALORIZADO

%
234.64
METRADO
100.00
VALORIZADO
SALDO POR VALORIZAR

METRADO
VALORIZADO
8.00
234.64
100.00
4.00
128.44
100.00
3.00
118.05
100.00
3.00
263.73
100.00
100.00
3.00
40.11
100.00
26.01
SALIDA AGUA FRIA "
20.00
31.98
639.60
20.00
639.60
100.00
20.00
639.60
100.00
26.02
PTO
12.24
3.50
42.84
12.24
42.84
100.00
12.24
42.84
100.00
26.03
ML
18.60
8.20
152.52
18.60
152.52
100.00
18.60
152.52
100.00
26.04
UNION PVC 1/2"
UND
8.00
7.77
62.16
8.00
62.16
100.00
8.00
62.16
100.00
26.05
CODO PVC 1/2"
UND
35.00
6.72
235.20
35.00
235.20
100.00
35.00
235.20
100.00
26.06
TEE PVC 1/2"
UND
16.00
6.72
107.52
16.00
107.52
100.00
16.00
107.52
100.00
26.07
TEE PVC 3/4"
UND
8.00
8.07
64.56
8.00
64.56
100.00
8.00
64.56
100.00
26.08
UNION PVC 3/4"
UND
8.00
7.97
63.76
8.00
63.76
100.00
8.00
63.76
100.00
26.09
UND
11.00
25.94
285.34
11.00
285.34
100.00
11.00
285.34
100.00
26.1
VALVULA COMPUERTA "
UND
12.00
40.03
480.36
12.00
480.36
100.00
12.00
480.36
100.00
27
27.01
34.00
6.71
228.14
34.00
228.14
100.00
34.00
228.14
100.00
27.02
6.00
9.62
57.72
6.00
57.72
100.00
6.00
57.72
100.00
COSTO DIRECTO
642,193.68
513,591.63
128,602.05
642,193.68
0.00
G.G. FIJOS
3.00%
19,265.81
15,407.75
3,858.06
19,265.81
0.00
G.G. VARIABLES
7.00%
44,953.56
35,951.41
9,002.14
44,953.56
0.00
10.00%
64,219.37
51,359.16
12,860.21
64,219.37
0.00
770,632.42
616,309.95
154,322.46
770,632.42
0.00
146,420.16
117,098.89
29,321.27
146,420.16
917,052.58
733,408.84
UTILIDAD
COSTO PARCIAL
IGV
TOTAL PRESUPUESTADO
19.00%
79.97%
183,643.73
20.03%
917,052.58
0.00
100.00%
0.00
0.00%
CLCULO DE LOS COEFICIENTES DE REAJUSTE

K = 0.174(Mr/Mo) + 0.270(HCFr/HCFo) + 0.127(Ar/Ao) + 0.117(MHMr/MHMo) + 0.112(BLr/BLo)+0.200(GGUr/GGUo)
MONOMIO SIMB.
HCF
MHM
I.U.
ELEMENTO REPRESENTATIVO
47
MANO DE OBRA
38
HORMIGON
04
AGREGADO FINO
21
CEMENTO PORTLAND TIPO I
03
ACERO DE CONSTRUCCION CORRUGADO
48
MAQUINARIA Y EQUIPO IMPORTADO
37
HERRAMIENTA MANUAL
43
MADERA NACIONAL P/ENCOFRADO
COEF.
DE
INCID.
0.174
0.270
0.127
0.117
% DE
INCIDENC.
Jul-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
PPTO BASE
MES DEL
ADELANTO
Mes 1
Mes 2
Mes 3
Mes 4
Io
Ir
100.00%
430.83
430.83
8.21%
778.78
780.74
2.30%
896.41
884.87
89.49%
357.75
357.75
100.00%
511.25
515.74
19.71%
333.52
331.70
13.26%
274.41
273.14
67.03%
700.67
725.14
K1
0.174
Ir
430.83
K1
0.174
787.45
0.270
887.38
517.58
0.271
267.52
0.173
895.67
0.129
528.61
0.271
736.11
276.17
427.68
K3
0.173
902.41
0.131
573.48
0.271
738.70
284.36
427.68
917.68
354.74
0.142
331.31
0.122
Ir
814.77
357.75
331.54
0.122
Ir
798.27
357.75
332.35
0.121
427.68
K2
795.18
357.75
0.128
Ir
580.80
332.16
0.122
738.57
283.86
735.31
BL
17
BLOQUE Y LADRILLO
0.112
100.00%
685.76
683.73
0.112
683.64
0.112
689.39
0.113
697.84
0.114
695.84
GGU
39
INDICE GENERAL DE PRECIOS AL CONSUMID
0.200
100.00%
353.67
354.04
0.200
354.67
0.201
356.05
0.201
357.41
0.202
359.92
Ka =
1.005
Kene =
1.009
Kfeb =
1.011
Kmar=
1.024
Kabr =
COEFICIENTE DE REAJUSTE:
K=
1.000
COEFICIENTES DE REAJUSTE
Apr-11
Mes 4
K4
0.173
0.270
0.144
0.122
0.114
0.204
1.027
AMORTIZACIN POR ADELANTO EN EFECTIVO

MONTO DE CONTRATO SIN IGV (S/.) = S/. 770,632.42
PORCENTAJE DE ADELANTO = 20.00%
ADELANTO EN EFECTIVO SIN IGV (S/.) = S/. 154,126.48
AMOR=V*AD/MC
VALORIZACIONES
No.
VALOR BRUTA
V
DESCRIPCION
ADELANTO
MONTO DEL
CONTRATO
AMORTIZACIN
AD
MC
AMOR
01
VALORIZACION N 01
87,386.71
154,126.480
770,632.420
17,477.34
02
VALORIZACION N 02
206,493.75
154,126.480
770,632.420
41,298.75
03
VALORIZACION N 03
116,836.52
154,126.480
770,632.420
23,367.30
04
VALORIZACION N 04
205,592.92
154,126.480
770,632.420
41,118.58
05
VALORIZACION N 05
154,322.46
154,126.480
770,632.420
30,864.49
TOTAL DE AMORTIZACIONES
154,126.46
DEDUCCIN POR ADELANTO EN EFECTIVO

(REINTEGRO QUE NO CORRESPONDE)
MONTO DE CONTRATO SIN IGV (S/.) = S/. 770,632.42

PORCENTAJE DE ADELANTO = 20.00%
ADELANTO EN EFECTIVO SIN IGV (S/.) = S/. 154,126.48
FECHA DE ADELANTO = Dec/10
Ka = 1.005
D=(V*AD/MC)(K/Ka-1)
VALORIZACIONES
No.
DESCRIPCION
COEFIC. REAJUSTE
VALOR BRUTA
PPTO
PRINCIPAL
ADELANTO
DIRECTO
DEDUCCION
V (S/.)
Ka (enero)
01
VALORIZACION N 01
87,386.71
1.009
1.005
69.56
02
VALORIZACION N 02
206,493.75
1.011
1.005
246.56
03
VALORIZACION N 03
116,836.52
1.024
1.005
441.77
04
VALORIZACION N 04
205,592.92
1.027
1.005
900.11
05
VALORIZACION N 05
154,322.46
1.027
1.005
675.64
TOTAL DE DEDUCTIVOS
2,333.64
DEDUCCION POR ADELANTO EN EFECTIVO
REAJUSTE =V*(K-1)
VALORIZACIONES
N
DESCRIPCION
EJECUTADO
(V)
COEFICIENTE
DE REAJUSTE
(K)
K-1
REAJUSTE
VALORIZACION 1
87,386.71
1.009
0.009
786.48
VALORIZACION 2
206,493.75
1.011
0.011
2,271.43
VALORIZACION 3
116,836.52
1.024
0.024
2,804.08
VALORIZACION 4
205,592.92
1.027
0.027
5,551.01
VALORIZACION 5
154,322.46
1.027
0.027
4,166.71
TOTAL DE REAJUSTES
15,579.71
RESUMEN DE VALORIZACIONES
MONTOS
NETO
IGV
BRUTO
Contractual
770,632.42
146,420.16
917,052.58
TOTAL
770,632.42
146,420.16
917,052.58
N de
Valorizac.
Valorizacin
Bruta
Amortizacin
por adelanto
directo
Deduccin que
no corresponde
Reajuste
SUB TOTAL
IGV
Valorizacin
Neta
Avance Fisico %
Actual
Acumulado
87,386.71
17,477.34
69.56
786.48
70,626.29
13,419.00
84,045.29
11.34%
11.34%
206,493.75
41,298.75
246.56
2,271.43
167,219.87
31,771.78
198,991.65
26.80%
38.13%
116,836.52
23,367.30
441.77
2,804.08
95,831.53
18,207.99
114,039.52
15.16%
53.30%
205,592.92
41,118.58
900.11
5,551.01
169,125.24
32,133.80
201,259.04
26.68%
79.97%
154,322.46
30,864.49
675.64
4,166.71
126,949.04
24,120.32
151,069.36
20.03%
100.00%
TOTAL
770,632.36
154,126.46
2,333.64
15,579.71
629,751.97
119,652.89
749,404.86
V A L O R I ZA C I O N B R U T A A C U M U L A D A (S I N I G V )
GRFICO DEL CONTROL DE VALORIZACIONES
S/. 800,000.00
770632.36
S/. 770,632.36
S/. 700,000.00
S/. 616,309.90
S/. 600,000.00
S/. 500,000.00
438991.63
S/. 410,716.98
S/. 400,000.00
S/. 300,000.00
S/. 293,880.46
EJECUTADO
247752.58
PROGRAMA DO
S/. 200,000.00
S/. 100,000.00
S/. 87,386.71
72100.23
S/. 0.00
Mes 1
Mes 2
Mes 3
Mes 4
PLAZO DE EJECUCION (EN MESES)
Mes 5
72100.23
S/. 0.00
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
PLAZO DE EJECUCION (EN MESES)
FECHA
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
EJECUTADO
VALORIZACION V. ACUMULADA
S/. 0.00
S/. 0.00
S/. 87,386.71
S/. 87,386.71
S/. 206,493.75
S/. 293,880.46
S/. 116,836.52
S/. 410,716.98
S/. 205,592.92
S/. 616,309.90
S/. 154,322.46
S/. 770,632.36
%
0.00%
11.34%
38.13%
53.30%
79.97%
100.00%
FECHA
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
PROGRAMADO
VALORIZACION V. ACUMULADA
S/. 0.00
S/. 0.00
S/. 72,100.23
S/. 72,100.23
S/. 175,652.35
S/. 247,752.58
S/. 191,239.05
S/. 438,991.63
S/. 148,256.24
S/. 587,247.87
S/. 183,384.49
S/. 770,632.36
%
0.00%
9.36%
32.15%
56.97%
76.20%
100.00%
PREGUNTA UNICA
VALORIZACIONES
VAL 01
VAL 02
VAL 03
VAL 04
COEFICIENTES DE REAJUSTE
K
Ka
K1
K2
K3
K4
TABLAS
AMORTIZACION
DEDUCCIONES
REAJUSTES
REAJUSTES
CURVA
GRAFICO
COMPARACIONES
MEDIDAS CORRECTIVAS
PEGAR AQU
TUS
RESULTADOS
VALOR
PRECISIN
S/. 87,386.71
S/. 206,493.75
S/. 116,836.52
S/. 205,592.92
0.00
0.00
0.00
0.00
0.00000%
0.00000%
0.00000%
0.00000%
1.005
1.009
1.011
1.024
1.027
0.000
0.000
0.000
0.000
0.000
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
S/. 154,126.46
S/. 2,333.64
S/. 15,579.71
S/. 749,404.86
0.00
0.00
0.00
0.00
0.00000%
0.00000%
0.00000%
0.00000%
1.00
1.00
1.00
CRITERIO DEL
DOCENTE
PUNTOS POR
PREGUNTA
PRESICIN
PUNTAJE
FINAL
2.00
2.00
2.00
2.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
20.00
0.00
Porcentaje del
punto
1.00
0.50
0.25
0.00
100.00%
99.000%
99.999%
75.00%
99.00%
0.00%
75.00%
Valido para:
- Valorizaciones
- Tablas
PRESICIN
% DE PUNTO
100.00%
1.00
50.000%
99.000%
0.50
0.00%
50.00%
0.00
Valido para:
- Coeficientes de reajuste
Porcentaje del
REVISIN
punto
CORRECTO
1
REGULAR
0.5
MAL
0
Valido para:
- Grafico
- Comparaciones
- Medidas correctivas

VALORIZACION

Cargado por

Información del documento

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

VALORIZACION

Cargado por

Copyright:

Formatos disponibles

OBRA:

MEJORAMIENTO Y AMPLIACION DEL ESTABLECIMIENTO DE SALUD DEL DISTRITO DE CHACAYAN PRO

TRITO DE CHACAYAN PROVINCIA DE DANIEL ALCIDES CARRION - PASCO

ALMACEN Y CASETA DE GUARDIANIA

CARTEL DE IDENTIFICACION DE OBRA

AGUA PARA LA CONSTRUCCION

TRAZO NIVELES Y REPLANTEO

EXCAVACION DE ZANJAS CIMIENTOS EN TI

EXCAVACION DE ZANJAS PARA MURO CICL

EXCAVACION DE ZANJAS PARA ZAPATAS

RELLENO Y COMPACTADO CON MATERIAL

ELIMINACION DE MATERIAL EXCEDENTE C

OBRAS DE CONCRETO SIMPLE

CIMIENTO CORRIDO 1:10 + 30% P.G.

SOLADO PARA ZAPATAS E=4" 1:12

MUROS DE CONCRETO CICLOPEO 1:10 + 7

MURO ENCOF. DESENCOF. ELEVACION

SOBRECIMIENTO - ENCOFRADO Y DESEN

SOBRECIMIENTO - CONCRETO F'C=140 KG/

FALSO PISO E=4" MEZCLA 1:8

GRADERIAS - CONCRETO F'C=175 KG/CM

GRADERIAS - ENCOFRADO Y DESENCOFR

OBRAS DE CONCRETO ARMADO

ZAPATAS - ACERO F'Y=4,200 KG/CM

ZAPATAS - CONCRETO F'C=210 KG/CM

VIGAS CIMENTAC- ENCOFRADO Y DESENC

VIGAS CIMENTAC.- ACERO F'Y=4,200 KG/CM

VIGAS CIMENTAC- CONCRETO 210 KG/CM2

COLUMNAS - ENCOFRADO Y DESENCOFRA

COLUMNAS - ACERO F'Y=4,200 KG/CM

COLUMNAS - CONCRETO F'C=210 KG/CM

VIGAS - ENCOFRADO Y DESENCOFRADO

VIGAS - ACERO F'Y=4,200 KG/CM

VIGAS - CONCRETO F'C=210 KG/CM

LOSA NERVADA - ENCOFRADO Y DESENCO

LOSA NERVADA - ACERO F'Y=4,200 KG/CM

LOSA NERVADA - CONCRETO F'C=210 KG/C

LOSA ALIGERADA CONCRETO F'C=210 KG/

LOSA ALIGERADA - ENCOFRADO Y DESEN

LOSA ALIGERADA - ACERO F'Y=4,200 KG/CM

LOSA ALIGERADA - LADRLLO HUECO

ESCALERA ENCOFRADO DESENCOFRADO

ESCALERA ACERO F'C=2,000 KG/CM

ESCALERA - CONCRETO F'C=210 KG/CM

DINTELES - CONCRETO F'C=175 KG/CM

DINTELES - ENCOFRADO Y DESENCOFRAD

DINTELES - ACERO F'Y=4,200 KG/CM

MUROS Y TABIQUES DE ALBAILERIA

MURO DE LADRILLO ARCILLA CABEZA JUNT

MURO DE LADRILLO ARCILLA SOGA

REVOQUES, ENLUCIDOS Y MOLDURAS

TARRAJEO PRIMARIO RAYADO

TARRAJEO EN MUROS INTERIORES

TARRAJEO EN MUROS EXTERIORES

TARRAJEO DE COLUMNAS - SUPERFICIES

TARRAJEO DE VIGAS - SUPERFICIES

TARRAJEO CON GRANITO PULIDO EN ESC

CIELO RASO CON MEZCLA

CIELO RASO DE BALDOSA ACUSTICA

CERAMICO COLOR CLARO 0.30 X 0.30

PISO DE CONCRETO COLOREADO PULIDO

CONTRAZOCALO CERAMICO 10 x 30 CM.

CONTRAZOCALO DE CEMENTO H=30 CM.

CONTRAZOCALO GRANITO PULIDO H=25