Construcción de pabellón de aulas

4/12/2018 2:55
Facultad de Ingeniería
FORMULA POLINOMICA Y VALORIZACIONES
CURSO: COSTOS Y PRESUPUESTOS.
BLOQUE: FC-PRECIV06A1N
PROFESOR: RODRIGUEZ MOGOLLON, WILDER ORLANDO
ALUMNO:
SALAS VILLANO, JOAQUIN LUDOVICO

SOLAR PACHAS, ROSA MILAGROS
VALLADOLID ESPLANA, CARLOS JAVIER
VERAMENDI LEIVA, ABNER JOAB
ZORRILLA MARCAS, YULISSA
2017-02
ACIONES
DER ORLANDO
CÓDIGO
1421253
1611199
1321088
1421266
1321507
RESUMEN DE RESPUESTAS
SUMA ALZADA
May-17 Jun-17 Jul-17
VALORIZACION BASE S/. 24,834.45 S/. 161,814.07 S/. 177,486.35

COEFICIENTE DE REAJUSTE (K) 1.000 1.001 0.998
VALORIZACION REAJUSTADA S/. 24,834.45 S/. 161,939.09 S/. 177,048.11
PRECIOS UNITARIOS
May-17 Jun-17 Jul-17
VALORIZACION BASE S/. 24,834.45 S/. 163,235.94 S/. 198,715.90

COEFICIENTE DE REAJUSTE (K) 1.000 0.992 0.995
VALORIZACION REAJUSTADA S/. 24,826.00 S/. 162,000.62 S/. 197,807.64
Aug-17
S/. 73,616.43
1.009
S/. 74,245.84 S/. 438,067.49
Aug-17
S/. 62,224.23
1.007
S/. 62,664.04 S/. 447,298.31
LISTADO DE INSUMOS
OBRA CONSTRUCCIÓN DE EDIFICACIÓN TIPICA

PROPIETARIO MINISTERIO DE EDUCACIÓN
HECHO POR ALUMNOS USIL
REVISADO POR ING. WILDER RODRIGUEZ
FECHA 4/12/2018
CÓDIGO DESCRIPCIÓN Unidad
MATERIAL
1.00 CEMENTO PORTLAND TIPO I bls
2.00 ACERO 3/4.1/2,5/8….. kg
13.00 CLAVOS DE 3" kg
14.00 ALAMBRE NEGRO N° 16 kg
15.00 ALAMBRE NEGRO N° 08 Kg
4.00 LADRILLO KINKON und
5.00 LADRILLO DE TECHO H=15CM und
6.00 ARENA GRUESA m3
10.00 ARENA FINA m3
8.00 HORMIGON m3
9.00 PIEDRA GARNDE m3
7.00 PIEDRA CHANCADA m3
12.00 MADERA TORNILLO pie2
11.00 PEGAMENTO CERAMICO kg
3.00 PISO CERAMICO m2
16.00 PINTURA LATEX BLANCA gln
17.00 CAL HIDRAULICA (20kg) bls
Total…
MANO DE OBRA
18.00 CAPATAZ hh
19.00 OPERADOR EQUIPO LIVIANO hh
20.00 OPERARIO hh
21.00 OFICIAL hh
22.00 PEON hh
23.00 TOPÓGRAFO hh
Total…
EQUIPOS Y MATERIALES
24.00 MEZCLADORA DE CONCRETO 9 - 11p3 (20 HP) hm
25.00 VIBRADOR DE CONCRETO A GASOLINA DE 4HP hm
26.00 CIZALLA hm
27.00 TEODOLITO hm
28.00 HERRAMIENTAS MANUALES %
COSTO EXTERNO:
ELIMINACION MATERIAL EXCEDENTE:
g(GU)
CANTIDAD PREC.UNITARIO (S/.) TOTAL (S/.) a(mano+eliminacio)
3,183.74 21.19 67,452.22 0.11101 d(cemen)

14,970.47 2.57 38,523.68 0.06340
238.63 3.39 808.90 0.00133
725.19 3.39 2,458.27 0.00405
210.72 3.39 714.29 0.00118 b(acero)
16,256.82 2.54 41,330.91 0.06802
32,602.50 2.71 88,413.56 0.14551 c(ladrillo)
185.53 76.27 14,150.32 0.02329
36.18 76.27 2,759.84 0.00454
33.93 50.85 1,725.24 0.00284
12.00 42.37 508.40 0.00084
242.96 59.32 14,412.91 0.02372 e(agregadf+agregg+piedr
9,362.51 5.08 47,605.98 0.07835
68.64 2.86 196.60 0.00032
386.65 23.64 9,142.03 0.01505
53.68 45.71 2,453.85 0.00404 f(made+piso+equi)
10.73 10.68 114.61 0.00019
332,771.61 piso
0.00 0.02
701.75 8.84 6,203.47
225.25 7.68 1,729.89
6,105.98 7.68 46,893.95
2,683.17 6.29 16,877.11
4,846.78 5.61 27,190.43
3.43 8.84 30.36
98,925.21 0.16
0.00
133.05 10.59 1,409.41
126.76 7.20 913.12
381.29 3.12 1,189.11
3.43 8.31 28.53
5% MO 4,912.79
8,452.95 0.01
CANTIDAD P.U
59.46 12.00 713.52
713.52 0.00117
costo directo 440,863.29

Gastos Generales(25.32%) 111,626.59
Utilidades(12.5%) 55,107.91
subtotal 607,597.79
0.27
0.16
0.111
1.046
0.741
0.070
0.214
0.06 0.504 AGRF

0.43 PIEDR
0.07 AGRG
1.00
0.113 0.69 MAD
1.000 0.18 PISO
0.12 EQ
1.00
GOBIERNO REGIONAL PIURA
Dirección de Estudios y Proyectos
VALOR REFERENCIAL PABELLON DE AULAS
ITEM DESCRIPCION DE LA PARTIDA UNIDAD METRADO
02.00 Trabajos preliminares

02.01 Limpieza de terreno m2 214.67
02.02 Trazo, nivel y replanteo m2 214.67
03.00 Movimiento de tierras
03.02 Excavación de zanjas m3 49.55
03.04 Relleno y compactado con material de préstamo m3 26.64
03.06 Eliminación de material excedente m3 59.46
04.00 Obras de Concreto Simple
04.02 Cimientos corridos, concreto m3 19.92
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64
04.06 Falso piso de e=10 cm. m2 128.10
05.00 Obras de Concreto Armado
05.01 Zapatas
05.01.01 Concreto m3 18.59
05.01.02 Encofrado m2 69.16
05.01.03 Acero Kg 307.54
05.02 Vigas de cimentación
05.02.01 Concreto m3 8.65
05.02.02 Encofrado m2 69.16
05.02.03 Acero Kg 852.29

05.03 Sobrecimiento Reforzado
05.03.01 Concreto m3 2.66
05.03.02 Encofrado m2 21.28
05.03.03 Acero m3 185.70
05.04 Columnas
05.04.01 Concreto m3 25.11
05.04.02 Encofrado m2 211.52
05.04.03 Acero kg 3192.54
05.05 Columnetas
05.05.01 Concreto m3 6.47
05.05.02 Encofrado m2 59.80
05.05.03 Acero kg 484.05
05.06 Vigas
05.06.01 Concreto m3 36.05
05.06.02 Encofrado m2 258.27
05.06.03 Acero kg. 4598.87
05.07 Vigas de amarre de columnetas
05.07.01 Concreto m3 1.28
05.07.02 Encofrado m2 19.65
05.07.03 Acero kg 111.53
05.08 Losa Aligerada
05.08.01 Concreto m3 38.98
05.08.02 Encofrado m2 446.77

05.08.03 Acero kg 1980.09
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00
05.10 Escalera
05.10.01 Concreto m3 5.54
05.10.02 Encofrado m2 22.30
05.10.03 Acero Kg 202.71
09.00 Muros y Tabiques

09.01 Muro de cabeza, mortero 1:4 m2 181.24
09.02 Muro de soga, mortero 1:4 m2 116.38
10.00 Revoques y Revestimientos
10.01 Tarrajeo de muros interiores m2 365.51
10.02 Tarrajeo de muros exteriores m2 326.63
10.03 Tarrajeo de columnas m2 196.65

10.04 Tarrajeo de vigas m2 152.09
VALOR REFERENCIAL PABELLON DE AULAS

PRECIO
UNITARIO
1.09
1.21
18.18
189.62
12.00
163.18
296.14
43.17
20.58
292.12
57.58
4.53
301.33
48.51
4.53
341.98
46.14
4.53
406.86
51.26
4.53
384.81
51.26
4.53
343.55
61.33
4.53
323.06
60.79
4.53
334.99
46.51
4.53
24.07
364.44
70.15
4.53
198.97
121.65
16.30
28.22
20.71
35.92
Proyecto: Construcción de Pabellón de Aulas
Curso: Costos y Presupuestos
Profesor: Ing. Wilder Rodríguez
Grupo: Ciudad:
CALCULO DE LOS COEFICIENTES DE REAJUSTE "K"

FORMULA 01 : OBRA PRINCIPAL
INCIDENCIA BASE INDICE UNIFICADO (I.U.) - INEI

SIMBOLO I.U. CONCEPTO COEF.
ESPECIFICA Mar/17 May-17 Jun-17 Jul-17 Aug-17
MO 47 MANO DE OBRA (INCLUIDO LEYES SOCIALES) 0.252 100.00% 563.25 563.25 563.25 563.25 580.90
0.163 *(MOr / MOo) 0.252 0.252 0.252 0.252 0.260
Ac 3 ACERO DE CONSTRUCCION CORRUGADO 0.125 100.00% 453.51 440.82 448.49 451.95 451.95
0.070 *(Acr / Aco) 0.125 0.122 0.124 0.125 0.125
21 CEMENTO PORTLAND TIPO I 0.149 100.00% 426.29 426.29 426.29 426.29 426.29
C
0.111 *(Cr / Co) 0.149 0.149 0.149 0.149 0.149
17 LADRILLO Y BLOQUE 0.099 100.00% 707.08 693.83 690.76 695.81 715.43
M
0.214 *(Cr / Co) 0.099 0.097 0.097 0.097 0.100
44 MADERA 0.147 69.32% 371.47 371.81 371.95 374.70 374.70
PM 48 MAQUINARIA Y EQUIPO NACIONAL 12.31% 365.31 366.67 367.13 366.28 366.28
24 PISO DE CERAMICA 18.38% 240.11 246.79 244.98 241.51 241.51
0.113 *(PMr /PMo) 0.147 0.148 0.148 0.148 0.148
4 AGRGADO FINO 0.056 50.39% 1058.36 1041.88 1044.97 1046.58 1046.58
AG
5 AGREGADO GRUESO 6.66% 417.07 609.74 417.88 416.57 416.57
5 PIEDRA CHANCADA 42.95% 417.07 609.74 417.88 416.57 416.57
0.055 *(AGMr / AGo) 0.056 0.063 0.056 0.056 0.056
GGU 39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR 0.172 100.00% 444.52 441.50 440.79 441.67 442.64
0.274 *(GGUr / GGUo) 0.172 0.171 0.171 0.171 0.171
COEFICIENTE DE REAJUSTE ( K ) : 1.000 1.000 1.00 0.995 0.998 1.009
0.0000
0
OBRA RESIDENTE DE OBRA
PROPIETARIO PLAZO EJECUCIÓN
UBICACION FECHA DE INICIO
JEFE DE SUPERVISION : FECHA DE TÉRMINO
VALORIZACIÓN Nº 1 - MAYO2017
SUB PRESUPUESTO Nº 01: ARQUITECTURA
ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

Ítem Descripción Und. Metrado Precio Costo
Unitario Total Metrado S/. % Metrado S/. % Metrado S/. % Metrado S/. %

02.01 Limpieza de terreno m2 214.67 1.09 234.20 214.67 234.20 100.00% 214.67 234.20 100.00% 0.00 0.00 0.00%
02.02 Trazo, nivel y replanteo m2 214.67 1.21 260.73 214.67 260.73 100.00% 214.67 260.73 100.00% 0.00 0.00 0.00%
03.00 Movimiento de tierras
03.02 Excavación de zanjas m3 49.55 18.18 900.98 30.00 545.50 60.54% 30.00 545.50 100.00% 19.55 355.48 39.46%
03.04 Relleno y compactado con material de préstamo m3 26.64 189.62 5,051.60 25.00 4,740.62 93.84% 25.00 4,740.62 100.00% 1.64 310.98 6.16%
03.06 Eliminación de material excedente m3 59.46 12.00 713.52 30.00 360.00 50.45% 30.00 360.00 100.00% 29.46 353.52 49.55%
04.00 Obras de Concreto Simple
04.02 Cimientos corridos, concreto m3 19.92 163.18 3,250.61 5.00 815.92 25.10% 5.00 815.92 100.00% 14.92 2,434.69 74.90%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 296.14 627.83 1.00 296.14 47.17% 1.00 296.14 100.00% 1.12 331.68 52.83%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 43.17 1,408.94 10.00 431.66 30.64% 10.00 431.66 100.00% 22.64 977.28 69.36%
04.06 Falso piso de e=10 cm. m2 128.10 20.58 2,636.52 50.00 1,029.09 39.03% 50.00 1,029.09 100.00% 78.10 1,607.43 60.97%
05.00 Obras de Concreto Armado
05.01 Zapatas
05.01.01 Concreto m3 18.59 292.12 5,430.46 10.00 2,921.17 53.79% 10.00 2,921.17 100.00% 8.59 2,509.29 46.21%
05.01.02 Encofrado m2 69.16 57.58 3,982.41 30.00 1,727.48 43.38% 30.00 1,727.48 100.00% 39.16 2,254.94 56.62%
05.01.03 Acero Kg 307.54 4.53 1,394.54 100.00 453.45 32.52% 100.00 453.45 100.00% 207.54 941.09 67.48%
05.02 Vigas de cimentación
05.02.01 Concreto m3 8.65 301.33 2,606.50 4.00 1,205.32 46.24% 4.00 1,205.32 100.00% 4.65 1,401.18 53.76%
05.02.02 Encofrado m2 69.16 48.51 3,355.24 10.00 485.14 14.46% 10.00 485.14 100.00% 59.16 2,870.10 85.54%
05.02.03 Acero Kg 852.29 4.53 3,864.71 400.00 1,813.80 46.93% 400.00 1,813.80 100.00% 452.29 2,050.91 53.07%
05.03 Sobrecimiento Reforzado
05.03.01 Concreto m3 2.66 341.98 909.66 1.00 341.98 37.59% 1.00 341.98 100.00% 1.66 567.68 62.41%
05.03.02 Encofrado m2 21.28 46.14 981.79 10.00 461.37 46.99% 10.00 461.37 100.00% 11.28 520.42 53.01%
05.03.03 Acero m3 185.70 4.53 842.06 150.00 680.17 80.78% 150.00 680.17 100.00% 35.70 161.88 19.22%
05.04 Columnas
05.04.01 Concreto m3 25.11 406.86 10,216.19 5.00 2,034.29 19.91% 5.00 2,034.29 100.00% 20.11 8,181.90 80.09%
05.04.02 Encofrado m2 211.52 51.26 10,843.24 25.00 1,281.59 11.82% 25.00 1,281.59 100.00% 186.52 9,561.65 88.18%
05.04.03 Acero kg 3192.54 4.53 14,476.56 250.00 1,133.62 7.83% 250.00 1,133.62 100.00% 2,942.54 13,342.94 92.17%
05.05 Columnetas
05.05.01 Concreto m3 6.47 384.81 2,489.73 0.00 0.00% 0.00 0.00 100.00% 6.47 2,489.73 100.00%
05.05.02 Encofrado m2 59.80 51.26 3,065.55 0.00 0.00% 0.00 0.00 100.00% 59.80 3,065.55 100.00%
05.05.03 Acero kg 484.05 4.53 2,194.92 0.00 0.00% 0.00 0.00 100.00% 484.05 2,194.92 100.00%
05.06 Vigas
05.06.01 Concreto m3 36.05 343.55 12,385.03 0.00 0.00% 0.00 0.00 100.00% 36.05 12,385.03 100.00%
05.06.02 Encofrado m2 258.27 61.33 15,840.75 0.00 0.00% 0.00 0.00 100.00% 258.27 15,840.75 100.00%
05.06.03 Acero kg. 4598.87 4.53 20,853.56 0.00 0.00% 0.00 0.00 100.00% 4,598.87 20,853.56 100.00%
05.07 Vigas de amarre de columnetas
05.07.01 Concreto m3 1.28 323.06 413.52 0.00 0.00% 0.00 0.00 100.00% 1.28 413.52 100.00%
05.07.02 Encofrado m2 19.65 60.79 1,194.48 0.00 0.00% 0.00 0.00 100.00% 19.65 1,194.48 100.00%
05.07.03 Acero kg 111.53 4.53 505.73 0.00 0.00% 0.00 0.00 100.00% 111.53 505.73 100.00%
05.08 Losa Aligerada
05.08.01 Concreto m3 38.98 334.99 13,057.95 0.00 0.00% 0.00 0.00 100.00% 38.98 13,057.95 100.00%
05.08.02 Encofrado m2 446.77 46.51 20,779.88 0.00 0.00% 0.00 0.00 100.00% 446.77 20,779.88 100.00%
05.08.03 Acero kg 1980.09 4.53 8,978.71 0.00 0.00% 0.00 0.00 100.00% 1,980.09 8,978.71 100.00%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 24.07 89,691.79 0.00 0.00% 0.00 0.00 100.00% 3,726.00 89,691.79 100.00%
05.10 Escalera 0.00
05.10.01 Concreto m3 5.54 364.44 2,018.98 0.00 0.00% 0.00 0.00 100.00% 5.54 2,018.98 100.00%
05.10.02 Encofrado m2 22.30 70.15 1,564.38 0.00 0.00% 0.00 0.00 100.00% 22.30 1,564.38 100.00%
05.10.03 Acero Kg 202.71 4.53 919.19 0.00 0.00% 0.00 0.00 100.00% 202.71 919.19 100.00%
09.00 Muros y Tabiques 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.24 198.97 36,062.01 0.00 0.00% 0.00 0.00 100.00% 181.24 36,062.01 100.00%
09.02 Muro de soga, mortero 1:4 m2 116.38 121.65 14,157.28 0.00 0.00% 0.00 0.00 100.00% 116.38 14,157.28 100.00%
10.00 Revoques y Revestimientos 0.00
VALORIZACIÓN Nº 1 - MAYO2017

10.01 Tarrajeo de muros interiores m2 365.51 16.30 5,956.99 0.00 0.00% 0.00 0.00 100.00% 365.51 5,956.99 100.00%
10.02 Tarrajeo de muros exteriores m2 326.63 28.22 9,218.30 0.00 0.00% 0.00 0.00 100.00% 326.63 9,218.30 100.00%
10.03 Tarrajeo de columnas m2 196.65 20.71 4,072.93 0.00 0.00% 0.00 0.00 100.00% 196.65 4,072.93 100.00%
10.04 Tarrajeo de vigas m2 152.09 35.92 5,463.18 0.00 0.00% 0.00 0.00 100.00% 152.09 5,463.18 100.00%
11.00 Cielorraso 0.00
11.01 Cielorraso con mezcla 1:5 m2 465.80 42.46 19,778.77 0.00 0.00% 0.00 0.00 100.00% 465.80 19,778.77 100.00%
12.00 Pisos y Pavimentos 0.00
12.01 Contrapiso m2 218.12 14.34 3,127.43 0.00 0.00% 0.00 0.00 100.00% 218.12 3,127.43 100.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 41.56 15,302.74 0.00 0.00% 0.00 0.00 100.00% 368.24 15,302.74 100.00%
12.03 Veredas m2 194.38 262.20 50,967.13 0.00 0.00% 0.00 0.00 100.00% 194.38 50,967.13 100.00%
22.00 Pintura 0.00
22.01 Pintura de Cielorraso m2 465.80 4.54 2,114.56 0.00 0.00% 0.00 0.00 100.00% 465.80 2,114.56 100.00%
22.02 Pintura de Muros Interiores m2 365.51 4.49 1,642.57 0.00 0.00% 0.00 0.00 100.00% 365.51 1,642.57 100.00%
22.03 Pintura de Muros exteriores m2 326.63 4.54 1,482.78 0.00 0.00% 0.00 0.00 100.00% 326.63 1,482.78 100.00%
22.04 Pintura de Columnas m2 196.65 4.49 883.73 0.00 0.00% 0.00 0.00 100.00% 196.65 883.73 100.00%
22.05 Pintura de Vigas m2 152.09 4.54 690.43 0.00 0.00% 0.00 0.00 100.00% 152.09 690.43 100.00%
COSTO DIRECTO S/. 440,863.29 - 23,253.24 23,253.24 417,610.05
GASTOS GENERALES 10.000% S/. 44,086.33 0.00 2,325.32 2,325.32 41,761.00
UTILIDAD 10.000% S/. 44,086.33 0.00 2,325.32 2,325.32 41,761.00
SUBTOTAL S/. 529,035.95 0.00 27,903.88 27,903.88 501,132.05
FACTOR DE RELACION 0.89000 0.89000 0.89000 0.89000 0.89000
SUBTOTAL ( c/ Factor de Relación ) S/. 470,842.00 0.00 24,834.45 24,834.45 446,007.52
Porcentaje de avance 100.00% 0.00% 5.27% 5.27% 94.73%
VALORIZACIÓN Nº 2 - JUNIO 2017


02.01 Limpieza de terreno m2 214.67 1.09 234.20 214.67 234.20 100.00% 0.00 0.00% 214.67 234.20 100.00% 0.00 0.00 0.00%
02.02 Trazo, nivel y replanteo m2 214.67 1.21 260.73 214.67 260.73 100.00% 0.00 0.00% 214.67 260.73 100.00% 0.00 0.00 0.00%
03.00 Movimiento de tierras 0.00 0.00
03.02 Excavación de zanjas m3 49.55 18.18 900.98 30.00 545.50 60.54% 19.55 355.48 39.46% 49.55 900.98 100.00% 0.00 0.00 0.00%
03.04 Relleno y compactado con material de préstamo m3 26.64 189.62 5,051.60 25.00 4,740.62 93.84% 1.64 310.98 6.16% 26.64 5,051.60 100.00% 0.00 0.00 0.00%
03.06 Eliminación de material excedente m3 59.46 12.00 713.52 30.00 360.00 50.45% 29.46 353.52 49.55% 59.46 713.52 100.00% 0.00 0.00 0.00%
04.00 Obras de Concreto Simple 0.00 0.00
04.02 Cimientos corridos, concreto m3 19.92 163.18 3,250.61 5.00 815.92 25.10% 10.00 1,631.83 50.20% 15.00 2,447.75 100.00% 4.92 802.86 24.70%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 296.14 627.83 1.00 296.14 47.17% 1.12 331.68 52.83% 2.12 627.83 100.00% 0.00 0.00 0.00%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 43.17 1,408.94 10.00 431.66 30.64% 22.64 977.28 69.36% 32.64 1,408.94 100.00% 0.00 0.00 0.00%
04.06 Falso piso de e=10 cm. m2 128.10 20.58 2,636.52 50.00 1,029.09 39.03% 70.00 1,440.72 54.64% 120.00 2,469.81 100.00% 8.10 166.71 6.32%
05.00 Obras de Concreto Armado 0.00 0.00
05.01 Zapatas 0.00 0.00
05.01.01 Concreto m3 18.59 292.12 5,430.46 10.00 2,921.17 53.79% 8.59 2,509.29 46.21% 18.59 5,430.46 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 57.58 3,982.41 30.00 1,727.48 43.38% 39.16 2,254.94 56.62% 69.16 3,982.41 100.00% 0.00 0.00 0.00%
05.01.03 Acero Kg 307.54 4.53 1,394.54 100.00 453.45 32.52% 207.00 938.64 67.31% 307.00 1,392.09 100.00% 0.54 2.45 0.18%
05.02 Vigas de cimentación 0.00 0.00
05.02.01 Concreto m3 8.65 301.33 2,606.50 4.00 1,205.32 46.24% 4.65 1,401.18 53.76% 8.65 2,606.50 100.00% 0.00 0.00 0.00%
05.02.02 Encofrado m2 69.16 48.51 3,355.24 10.00 485.14 14.46% 30.00 1,455.43 43.38% 40.00 1,940.57 100.00% 29.16 1,414.67 42.16%
05.02.03 Acero Kg 852.29 4.53 3,864.71 400.00 1,813.80 46.93% 452.29 2,050.91 53.07% 852.29 3,864.71 100.00% 0.00 0.00 0.00%
05.03 Sobrecimiento Reforzado 0.00 0.00
05.03.01 Concreto m3 2.66 341.98 909.66 1.00 341.98 37.59% 1.55 530.07 58.27% 2.55 872.04 100.00% 0.11 37.62 4.14%
05.03.02 Encofrado m2 21.28 46.14 981.79 10.00 461.37 46.99% 11.28 520.42 53.01% 21.28 981.79 100.00% 0.00 0.00 0.00%
05.03.03 Acero m3 185.70 4.53 842.06 150.00 680.17 80.78% 20.00 90.69 10.77% 170.00 770.86 100.00% 15.70 71.19 8.45%
05.04 Columnas 0.00 0.00
05.04.01 Concreto m3 25.11 406.86 10,216.19 5.00 2,034.29 19.91% 10.00 4,068.57 39.82% 15.00 6,102.86 100.00% 10.11 4,113.33 40.26%
05.04.02 Encofrado m2 211.52 51.26 10,843.24 25.00 1,281.59 11.82% 150.00 7,689.51 70.92% 175.00 8,971.10 100.00% 36.52 1,872.14 17.27%
05.04.03 Acero kg 3192.54 4.53 14,476.56 250.00 1,133.62 7.83% 2500.00 11,336.24 78.31% 2,750.00 12,469.87 100.00% 442.54 2,006.70 13.86%
05.05 Columnetas 0.00 0.00
05.05.01 Concreto m3 6.47 384.81 2,489.73 0.00 0.00 0.00% 3.00 1,154.44 46.37% 3.00 1,154.44 100.00% 3.47 1,335.30 53.63%
05.05.02 Encofrado m2 59.80 51.26 3,065.55 0.00 0.00 0.00% 30.00 1,537.90 50.17% 30.00 1,537.90 100.00% 29.80 1,527.65 49.83%
05.05.03 Acero kg 484.05 4.53 2,194.92 0.00 0.00 0.00% 200.00 906.90 41.32% 200.00 906.90 100.00% 284.05 1,288.02 58.68%
05.06 Vigas 0.00 0.00
05.06.01 Concreto m3 36.05 343.55 12,385.03 0.00 0.00 0.00% 20.00 6,871.03 55.48% 20.00 6,871.03 100.00% 16.05 5,514.00 44.52%
05.06.02 Encofrado m2 258.27 61.33 15,840.75 0.00 0.00 0.00% 125.00 7,666.76 48.40% 125.00 7,666.76 100.00% 133.27 8,173.99 51.60%
05.06.03 Acero kg. 4598.87 4.53 20,853.56 0.00 0.00 0.00% 2000.00 9,068.99 43.49% 2,000.00 9,068.99 100.00% 2,598.87 11,784.57 56.51%
05.07 Vigas de amarre de columnetas 0.00 0.00
05.07.01 Concreto m3 1.28 323.06 413.52 0.00 0.00 0.00% 1.00 323.06 78.13% 1.00 323.06 100.00% 0.28 90.46 21.88%
05.07.02 Encofrado m2 19.65 60.79 1,194.48 0.00 0.00 0.00% 10.00 607.88 50.89% 10.00 607.88 100.00% 9.65 586.60 49.11%
05.07.03 Acero kg 111.53 4.53 505.73 0.00 0.00 0.00% 50.00 226.72 44.83% 50.00 226.72 100.00% 61.53 279.01 55.17%
05.08 Losa Aligerada 0.00 0.00
05.08.01 Concreto m3 38.98 334.99 13,057.95 0.00 0.00 0.00% 20.00 6,699.82 51.31% 20.00 6,699.82 100.00% 18.98 6,358.13 48.69%
05.08.02 Encofrado m2 446.77 46.51 20,779.88 0.00 0.00 0.00% 200.00 9,302.27 44.77% 200.00 9,302.27 100.00% 246.77 11,477.61 55.23%
05.08.03 Acero kg 1980.09 4.53 8,978.71 0.00 0.00 0.00% 1000.00 4,534.50 50.50% 1,000.00 4,534.50 100.00% 980.09 4,444.22 49.50%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 24.07 89,691.79 0.00 0.00 0.00% 1500.00 36,107.80 40.26% 1,500.00 36,107.80 100.00% 2,226.00 53,583.98 59.74%
05.10 Escalera 0.00 0.00
05.10.01 Concreto m3 5.54 364.44 2,018.98 0.00 0.00 0.00% 3.00 1,093.31 54.15% 3.00 1,093.31 100.00% 2.54 925.67 45.85%
05.10.02 Encofrado m2 22.30 70.15 1,564.38 0.00 0.00 0.00% 15.00 1,052.27 67.26% 15.00 1,052.27 100.00% 7.30 512.11 32.74%
05.10.03 Acero Kg 202.71 4.53 919.19 0.00 0.00 0.00% 50.00 226.72 24.67% 50.00 226.72 100.00% 152.71 692.46 75.33%
09.00 Muros y Tabiques 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.24 198.97 36,062.01 0.00 0.00 0.00% 30.00 5,969.21 16.55% 30.00 5,969.21 100.00% 151.24 30,092.80 83.45%
09.02 Muro de soga, mortero 1:4 m2 116.38 121.65 14,157.28 0.00 0.00 0.00% 60.00 7,298.82 51.56% 60.00 7,298.82 100.00% 56.38 6,858.46 48.44%
10.00 Revoques y Revestimientos 0.00 0.00
10.01 Tarrajeo de muros interiores m2 365.51 16.30 5,956.99 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 365.51 5,956.99 100.00%

10.02 Tarrajeo de muros exteriores m2 326.63 28.22 9,218.30 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 326.63 9,218.30 100.00%
10.03 Tarrajeo de columnas m2 196.65 20.71 4,072.93 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 196.65 4,072.93 100.00%
10.04 Tarrajeo de vigas m2 152.09 35.92 5,463.18 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 152.09 5,463.18 100.00%
11.00 Cielorraso 0.00 0.00
11.01 Cielorraso con mezcla 1:5 m2 465.80 42.46 19,778.77 0.00 0.00 0.00% 250.00 10,615.48 53.67% 250.00 10,615.48 100.00% 215.80 9,163.29 46.33%
12.00 Pisos y Pavimentos 0.00 0.00
12.01 Contrapiso m2 218.12 14.34 3,127.43 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 218.12 3,127.43 100.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 41.56 15,302.74 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 368.24 15,302.74 100.00%
12.03 Veredas m2 194.38 262.20 50,967.13 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 194.38 50,967.13 100.00%
22.00 Pintura 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 4.54 2,114.56 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 465.80 2,114.56 100.00%
22.02 Pintura de Muros Interiores m2 365.51 4.49 1,642.57 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 365.51 1,642.57 100.00%
22.03 Pintura de Muros exteriores m2 326.63 4.54 1,482.78 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 326.63 1,482.78 100.00%
22.04 Pintura de Columnas m2 196.65 4.49 883.73 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 196.65 883.73 100.00%
22.05 Pintura de Vigas m2 152.09 4.54 690.43 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 152.09 690.43 100.00%
COSTO DIRECTO S/. 440,863.29 23,253.24 151,511.30 174,764.54 266,098.75
GASTOS GENERALES 10.000% S/. 44,086.33 2,325.32 15,151.13 17,476.45 26,609.87
UTILIDAD 10.000% S/. 44,086.33 2,325.32 15,151.13 17,476.45 26,609.87
SUBTOTAL S/. 529,035.95 27,903.88 181,813.56 209,717.44 319,318.49
SUBTOTAL ( c/ Factor de Relación ) S/. 470,842.00 24,834.45 161,814.07 186,648.52 284,193.45
VALORIZACIÓN Nº 3 - JULIO 2017


03.02 Excavación de zanjas m3 49.55 18.18 900.98 49.55 900.98 100.00% 0.00 0.00% 49.55 900.98 100.00% 0.00 0.00 0.00%
03.04 Relleno y compactado con material de préstamo m3 26.64 189.62 5,051.60 26.64 5,051.60 100.00% 0.00 0.00% 26.64 5,051.60 100.00% 0.00 0.00 0.00%
03.06 Eliminación de material excedente m3 59.46 12.00 713.52 59.46 713.52 100.00% 0.00 0.00% 59.46 713.52 100.00% 0.00 0.00 0.00%
04.02 Cimientos corridos, concreto m3 19.92 163.18 3,250.61 15.00 2,447.75 75.30% 0.00 0.00% 15.00 2,447.75 100.00% 4.92 802.86 24.70%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 296.14 627.83 2.12 627.83 100.00% 0.00 0.00% 2.12 627.83 100.00% 0.00 0.00 0.00%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 43.17 1,408.94 32.64 1,408.94 100.00% 0.00 0.00% 32.64 1,408.94 100.00% 0.00 0.00 0.00%
04.06 Falso piso de e=10 cm. m2 128.10 20.58 2,636.52 120.00 2,469.81 93.68% 0.00 0.00% 120.00 2,469.81 100.00% 8.10 166.71 6.32%
05.01 Zapatas 0.00 0.00
05.01.01 Concreto m3 18.59 292.12 5,430.46 18.59 5,430.46 100.00% 0.00 0.00% 18.59 5,430.46 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 57.58 3,982.41 69.16 3,982.41 100.00% 0.00 0.00% 69.16 3,982.41 100.00% 0.00 0.00 0.00%
05.01.03 Acero Kg 307.54 4.53 1,394.54 307.00 1,392.09 99.82% 0.00 0.00% 307.00 1,392.09 100.00% 0.54 2.45 0.18%
05.02.01 Concreto m3 8.65 301.33 2,606.50 8.65 2,606.50 100.00% 0.00 0.00% 8.65 2,606.50 100.00% 0.00 0.00 0.00%
05.02.02 Encofrado m2 69.16 48.51 3,355.24 40.00 1,940.57 57.84% 0.00 0.00% 40.00 1,940.57 100.00% 29.16 1,414.67 42.16%
05.02.03 Acero Kg 852.29 4.53 3,864.71 852.29 3,864.71 100.00% 0.00 0.00% 852.29 3,864.71 100.00% 0.00 0.00 0.00%
05.03.01 Concreto m3 2.66 341.98 909.66 2.55 872.04 95.86% 0.00 0.00% 2.55 872.04 100.00% 0.11 37.62 4.14%
05.03.02 Encofrado m2 21.28 46.14 981.79 21.28 981.79 100.00% 0.00 0.00% 21.28 981.79 100.00% 0.00 0.00 0.00%
05.03.03 Acero m3 185.70 4.53 842.06 170.00 770.86 91.55% 0.00 0.00% 170.00 770.86 100.00% 15.70 71.19 8.45%
05.04 Columnas 0.00 0.00
05.04.01 Concreto m3 25.11 406.86 10,216.19 15.00 6,102.86 59.74% 10.11 4,113.33 40.26% 25.11 10,216.19 100.00% 0.00 0.00 0.00%
05.04.02 Encofrado m2 211.52 51.26 10,843.24 175.00 8,971.10 82.73% 36.52 1,872.14 17.27% 211.52 10,843.24 100.00% 0.00 0.00 0.00%
05.04.03 Acero kg 3192.54 4.53 14,476.56 2,750.00 12,469.87 86.14% 442.54 2,006.70 13.86% 3,192.54 14,476.56 100.00% 0.00 0.00 0.00%
05.05 Columnetas 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 384.81 2,489.73 3.00 1,154.44 46.37% 3.47 1,335.30 53.63% 6.47 2,489.73 100.00% 0.00 0.00 0.00%
05.05.02 Encofrado m2 59.80 51.26 3,065.55 30.00 1,537.90 50.17% 20.00 1,025.27 33.44% 50.00 2,563.17 100.00% 9.80 502.38 16.39%
05.05.03 Acero kg 484.05 4.53 2,194.92 200.00 906.90 41.32% 284.05 1,288.02 58.68% 484.05 2,194.92 100.00% 0.00 0.00 0.00%
05.06 Vigas 0.00 0.00
05.06.01 Concreto m3 36.05 343.55 12,385.03 20.00 6,871.03 55.48% 16.05 5,514.00 44.52% 36.05 12,385.03 100.00% 0.00 0.00 0.00%
05.06.02 Encofrado m2 258.27 61.33 15,840.75 125.00 7,666.76 48.40% 133.27 8,173.99 51.60% 258.27 15,840.75 100.00% 0.00 0.00 0.00%
05.06.03 Acero kg. 4598.87 4.53 20,853.56 2,000.00 9,068.99 43.49% 2500.00 11,336.24 54.36% 4,500.00 20,405.24 100.00% 98.87 448.33 2.15%
05.07.01 Concreto m3 1.28 323.06 413.52 1.00 323.06 78.13% 0.28 90.46 21.88% 1.28 413.52 100.00% 0.00 0.00 0.00%
05.07.02 Encofrado m2 19.65 60.79 1,194.48 10.00 607.88 50.89% 9.65 586.60 49.11% 19.65 1,194.48 100.00% 0.00 0.00 0.00%
05.07.03 Acero kg 111.53 4.53 505.73 50.00 226.72 44.83% 50.00 226.72 44.83% 100.00 453.45 100.00% 11.53 52.28 10.34%
05.08.01 Concreto m3 38.98 334.99 13,057.95 20.00 6,699.82 51.31% 18.98 6,358.13 48.69% 38.98 13,057.95 100.00% 0.00 0.00 0.00%
05.08.02 Encofrado m2 446.77 46.51 20,779.88 200.00 9,302.27 44.77% 246.77 11,477.61 55.23% 446.77 20,779.88 100.00% 0.00 0.00 0.00%
05.08.03 Acero kg 1980.09 4.53 8,978.71 1,000.00 4,534.50 50.50% 980.09 4,444.22 49.50% 1,980.09 8,978.71 100.00% 0.00 0.00 0.00%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 24.07 89,691.79 1,500.00 36,107.80 40.26% 2226.00 53,583.98 59.74% 3,726.00 89,691.79 100.00% 0.00 0.00 0.00%
05.10 Escalera 0.00 0.00
05.10.01 Concreto m3 5.54 364.44 2,018.98 3.00 1,093.31 54.15% 2.00 728.87 36.10% 5.00 1,822.19 100.00% 0.54 196.80 9.75%
05.10.02 Encofrado m2 22.30 70.15 1,564.38 15.00 1,052.27 67.26% 7.00 491.06 31.39% 22.00 1,543.34 100.00% 0.30 21.05 1.35%
05.10.03 Acero Kg 202.71 4.53 919.19 50.00 226.72 24.67% 150.00 680.17 74.00% 200.00 906.90 100.00% 2.71 12.29 1.34%
09.01 Muro de cabeza, mortero 1:4 m2 181.24 198.97 36,062.01 30.00 5,969.21 16.55% 120.00 23,876.86 66.21% 150.00 29,846.07 100.00% 31.24 6,215.94 17.24%
09.02 Muro de soga, mortero 1:4 m2 116.38 121.65 14,157.28 60.00 7,298.82 51.56% 56.38 6,858.46 48.44% 116.38 14,157.28 100.00% 0.00 0.00 0.00%
10.01 Tarrajeo de muros interiores m2 365.51 16.30 5,956.99 0.00 0.00 0.00% 120.00 1,955.73 32.83% 120.00 1,955.73 100.00% 245.51 4,001.26 67.17%
VALORIZACIÓN Nº 3 - JULIO 2017

10.02 Tarrajeo de muros exteriores m2 326.63 28.22 9,218.30 0.00 0.00 0.00% 150.00 4,233.37 45.92% 150.00 4,233.37 100.00% 176.63 4,984.93 54.08%
10.03 Tarrajeo de columnas m2 196.65 20.71 4,072.93 0.00 0.00 0.00% 100.00 2,071.16 50.85% 100.00 2,071.16 100.00% 96.65 2,001.77 49.15%
10.04 Tarrajeo de vigas m2 152.09 35.92 5,463.18 0.00 0.00 0.00% 75.00 2,694.05 49.31% 75.00 2,694.05 100.00% 77.09 2,769.13 50.69%
11.00 Cielorraso 0.00 0.00
11.01 Cielorraso con mezcla 1:5 m2 465.80 42.46 19,778.77 250.00 10,615.48 53.67% 215.80 9,163.29 46.33% 465.80 19,778.77 100.00% 0.00 0.00 0.00%
12.01 Contrapiso m2 218.12 14.34 3,127.43 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 218.12 3,127.43 100.00%
12.03 Veredas m2 194.38 262.20 50,967.13 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 194.38 50,967.13 100.00%
22.00 Pintura 0.00 0.00
COSTO DIRECTO S/. 440,863.29 174,764.54 166,185.72 340,950.27 99,913.03
UTILIDAD 10.000% S/. 44,086.33 17,476.45 16,618.57 34,095.03 9,991.30
SUBTOTAL S/. 529,035.95 209,717.44 199,422.86 409,140.33 119,895.63
VALORIZACIÓN Nº 4 - AGOSTO 2017


03.02 Excavación de zanjas m3 49.55 16.50 817.58 49.55 817.58 100.00% 0.00 0.00% 49.55 817.58 100.00% 0.00 0.00 0.00%
03.04 Relleno y compactado con material de préstamo m3 26.64 120.31 3,205.06 26.64 3,205.06 100.00% 0.00 0.00% 26.64 3,205.06 100.00% 0.00 0.00 0.00%
03.06 Eliminación de material excedente m3 59.46 11.50 683.79 59.46 683.79 100.00% 0.00 0.00% 59.46 683.79 100.00% 0.00 0.00 0.00%
04.02 Cimientos corridos, concreto m3 19.92 155.30 3,093.58 15.00 2,329.50 75.30% 4.92 764.08 24.70% 19.92 3,093.58 100.00% 0.00 0.00 0.00%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 165.45 350.75 2.12 350.75 100.00% 0.00 0.00% 2.12 350.75 100.00% 0.00 0.00 0.00%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 40.89 1,334.65 32.64 1,334.65 100.00% 0.00 0.00% 32.64 1,334.65 100.00% 0.00 0.00 0.00%
04.06 Falso piso de e=10 cm. m2 128.10 19.20 2,459.52 120.00 2,304.00 93.68% 8.10 155.52 6.32% 128.10 2,459.52 100.00% 0.00 0.00 0.00%
05.01 Zapatas 0.00 0.00
05.01.01 Concreto m3 18.59 250.00 4,647.50 18.59 4,647.50 100.00% 0.00 0.00% 18.59 4,647.50 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 55.20 3,817.63 69.16 3,817.63 100.00% 0.00 0.00% 69.16 3,817.63 100.00% 0.00 0.00 0.00%
05.01.03 Acero Kg 307.54 4.50 1,383.93 307.00 1,381.50 99.82% 0.54 2.43 0.18% 307.54 1,383.93 100.00% 0.00 0.00 0.00%
05.02.01 Concreto m3 8.65 257.00 2,223.05 8.65 2,223.05 100.00% 0.00 0.00% 8.65 2,223.05 100.00% 0.00 0.00 0.00%
05.02.02 Encofrado m2 69.16 47.00 3,250.52 40.00 1,880.00 57.84% 29.16 1,370.52 42.16% 69.16 3,250.52 100.00% 0.00 0.00 0.00%
05.02.03 Acero Kg 852.29 4.50 3,835.31 852.29 3,835.31 100.00% 0.00 0.00% 852.29 3,835.31 100.00% 0.00 0.00 0.00%
05.03 Sobrecimiento Reforzado 0.00 0.00 0.00
05.03.01 Concreto m3 2.66 267.00 710.22 2.55 680.85 95.86% 0.11 29.37 4.14% 2.66 710.22 100.00% 0.00 0.00 0.00%
05.03.02 Encofrado m2 21.28 42.00 893.76 21.28 893.76 100.00% 0.00 0.00% 21.28 893.76 100.00% 0.00 0.00 0.00%
05.03.03 Acero m3 185.70 4.50 835.65 170.00 765.00 91.55% 15.70 70.65 8.45% 185.70 835.65 100.00% 0.00 0.00 0.00%
05.04 Columnas 0.00 0.00
05.04.01 Concreto m3 25.11 320.23 8,040.98 25.11 8,040.98 100.00% 0.00 0.00% 25.11 8,040.98 100.00% 0.00 0.00 0.00%
05.04.02 Encofrado m2 211.52 46.00 9,729.92 211.52 9,729.92 100.00% 0.00 0.00% 211.52 9,729.92 100.00% 0.00 0.00 0.00%
05.04.03 Acero kg 3192.54 4.50 14,366.43 3,192.54 14,366.43 100.00% 0.00 0.00% 3,192.54 14,366.43 100.00% 0.00 0.00 0.00%
05.05 Columnetas 0.00 0.00
05.05.01 Concreto m3 6.47 285.00 1,843.95 6.47 1,843.95 100.00% 0.00 0.00% 6.47 1,843.95 100.00% 0.00 0.00 0.00%
05.05.02 Encofrado m2 59.80 46.00 2,750.80 50.00 2,300.00 83.61% 9.80 450.80 16.39% 59.80 2,750.80 100.00% 0.00 0.00 0.00%
05.05.03 Acero kg 484.05 4.50 2,178.23 484.05 2,178.23 100.00% 0.00 0.00% 484.05 2,178.23 100.00% 0.00 0.00 0.00%
05.06 Vigas 0.00 0.00
05.06.01 Concreto m3 36.05 265.40 9,567.67 36.05 9,567.67 100.00% 0.00 0.00% 36.05 9,567.67 100.00% 0.00 0.00 0.00%
05.06.02 Encofrado m2 258.27 55.00 14,204.85 258.27 14,204.85 100.00% 0.00 0.00% 258.27 14,204.85 100.00% 0.00 0.00 0.00%
05.06.03 Acero kg. 4598.87 4.50 20,694.92 4,500.00 20,250.00 97.85% 98.87 444.92 2.15% 4,598.87 20,694.92 100.00% 0.00 0.00 0.00%
05.07.01 Concreto m3 1.28 240.34 307.64 1.28 307.64 100.00% 0.00 0.00% 1.28 307.64 100.00% 0.00 0.00 0.00%
05.07.02 Encofrado m2 19.65 55.00 1,080.75 19.65 1,080.75 100.00% 0.00 0.00% 19.65 1,080.75 100.00% 0.00 0.00 0.00%
05.07.03 Acero kg 111.53 4.50 501.89 100.00 450.00 89.66% 11.53 51.89 10.34% 111.53 501.89 100.00% 0.00 0.00 0.00%
05.08.01 Concreto m3 38.98 260.35 10,148.44 38.98 10,148.44 100.00% 0.00 0.00% 38.98 10,148.44 100.00% 0.00 0.00 0.00%
05.08.02 Encofrado m2 446.77 40.86 18,255.02 446.77 18,255.02 100.00% 0.00 0.00% 446.77 18,255.02 100.00% 0.00 0.00 0.00%
05.08.03 Acero kg 1980.09 4.50 8,910.41 1,980.09 8,910.41 100.00% 0.00 0.00% 1,980.09 8,910.41 100.00% 0.00 0.00 0.00%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.00 7,452.00 3,726.00 7,452.00 100.00% 0.00 0.00% 3,726.00 7,452.00 100.00% 0.00 0.00 0.00%
05.10 Escalera 0.00 0.00
05.10.01 Concreto m3 5.54 285.60 1,582.22 5.00 1,428.00 90.25% 0.54 154.22 9.75% 5.54 1,582.22 100.00% 0.00 0.00 0.00%
05.10.02 Encofrado m2 22.30 62.30 1,389.29 22.00 1,370.60 98.65% 0.30 18.69 1.35% 22.30 1,389.29 100.00% 0.00 0.00 0.00%
05.10.03 Acero Kg 202.71 4.50 912.20 200.00 900.00 98.66% 2.71 12.20 1.34% 202.71 912.20 100.00% 0.00 0.00 0.00%
09.01 Muro de cabeza, mortero 1:4 m2 181.24 70.25 12,732.11 150.00 10,537.50 82.76% 31.24 2,194.61 17.24% 181.24 12,732.11 100.00% 0.00 0.00 0.00%
09.02 Muro de soga, mortero 1:4 m2 116.38 30.45 3,543.77 116.38 3,543.77 100.00% 0.00 0.00 0.00% 116.38 3,543.77 100.00% 0.00 0.00 0.00%
10.01 Tarrajeo de muros interiores m2 365.51 11.50 4,203.37 120.00 1,380.00 32.83% 245.51 2,823.37 67.17% 365.51 4,203.37 100.00% 0.00 0.00 0.00%
VALORIZACIÓN Nº 4 - AGOSTO 2017

10.02 Tarrajeo de muros exteriores m2 326.63 22.50 7,349.18 150.00 3,375.00 45.92% 176.63 3,974.18 54.08% 326.63 7,349.18 100.00% 0.00 0.00 0.00%
10.03 Tarrajeo de columnas m2 196.65 14.85 2,920.25 100.00 1,485.00 50.85% 96.65 1,435.25 49.15% 196.65 2,920.25 100.00% 0.00 0.00 0.00%
10.04 Tarrajeo de vigas m2 152.09 20.45 3,110.24 75.00 1,533.75 49.31% 77.09 1,576.49 50.69% 152.09 3,110.24 100.00% 0.00 0.00 0.00%
11.00 Cielorraso 0.00 0.00
11.01 Cielorraso con mezcla 1:5 m2 465.80 28.35 13,205.43 465.80 13,205.43 100.00% 0.00 0.00 0.00% 465.80 13,205.43 100.00% 0.00 0.00 0.00%
12.01 Contrapiso m2 218.12 14.85 3,239.08 0.00 0.00 0.00% 218.12 3,239.08 100.00% 218.12 3,239.08 100.00% 0.00 0.00 0.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.35 19,277.36 0.00 0.00 0.00% 368.24 19,277.36 100.00% 368.24 19,277.36 100.00% 0.00 0.00 0.00%
12.03 Veredas m2 194.38 32.50 6,317.35 0.00 0.00 0.00% 194.38 6,317.35 100.00% 194.38 6,317.35 100.00% 0.00 0.00 0.00%
22.00 Pintura 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 12.57 5,855.11 0.00 0.00 0.00% 465.80 5,855.11 100.00% 465.80 5,855.11 100.00% 0.00 0.00 0.00%
22.02 Pintura de Muros Interiores m2 365.51 12.35 4,514.05 0.00 0.00 0.00% 365.51 4,514.05 100.00% 365.51 4,514.05 100.00% 0.00 0.00 0.00%
22.03 Pintura de Muros exteriores m2 326.63 11.80 3,854.23 0.00 0.00 0.00% 326.63 3,854.23 100.00% 326.63 3,854.23 100.00% 0.00 0.00 0.00%
22.04 Pintura de Columnas m2 196.65 29.78 5,856.24 0.00 0.00 0.00% 196.65 5,856.24 100.00% 196.65 5,856.24 100.00% 0.00 0.00 0.00%
22.05 Pintura de Vigas m2 152.09 29.50 4,486.66 0.00 0.00 0.00% 152.09 4,486.66 100.00% 152.09 4,486.66 100.00% 0.00 0.00 0.00%
COSTO DIRECTO S/. 268,364.57 199,435.32 68,929.24 268,364.57 -
GASTOS GENERALES 10.000% S/. 26,836.46 19,943.53 6,892.92 26,836.46 0.00
UTILIDAD 10.000% S/. 26,836.46 19,943.53 6,892.92 26,836.46 0.00
SUBTOTAL S/. 322,037.49 239,322.38 82,715.08 322,037.49 0.00
SUBTOTAL ( c/ Factor de Relación ) S/. 286,613.37 212,996.92 73,616.43 286,613.36 0.00
Proyecto: Construcción de Pabellón de Aulas
Curso: Costos y Presupuestos
Profesor: Ing. Wilder Rodríguez
Grupo: Ciudad:
CALCULO DE LOS COEFICIENTES DE REAJUSTE "K"

FORMULA 01 : OBRA PRINCIPAL
INCIDENCIA BASE INDICE UNIFICADO (I.U.) - INEI

SIMBOLO I.U. CONCEPTO COEF.
ESPECIFICA Mar/17 May-17 Jun-17 Jul-17 Aug-17
MO 47 MANO DE OBRA (INCLUIDO LEYES SOCIALES) 0.163 100.00% 563.25 563.25 563.25 563.25 580.90
0.163 *(MOr / MOo) 0.163 0.163 0.163 0.163 0.168
Ac 3 ACERO DE CONSTRUCCION CORRUGADO 0.070 100.00% 453.51 440.82 448.49 451.95 451.95
0.070 *(Acr / Aco) 0.070 0.068 0.069 0.070 0.070
21 CEMENTO PORTLAND TIPO I 0.111 100.00% 426.29 426.29 426.29 426.29 426.29
C
0.111 *(Cr / Co) 0.111 0.111 0.111 0.111 0.111
17 LADRILLO Y BLOQUE 0.214 100.00% 707.08 693.83 690.76 695.81 715.43
M
0.214 *(Cr / Co) 0.214 0.210 0.209 0.211 0.217
44 MADERA 0.113 69.32% 371.47 371.81 371.95 374.70 374.70
PM 48 MAQUINARIA Y EQUIPO NACIONAL 12.31% 365.31 366.67 367.13 366.28 366.28
24 PISO DE CERAMICA 18.38% 240.11 246.79 244.98 241.51 241.51
0.113 *(PMr /PMo) 0.113 0.114 0.114 0.114 0.114
4 AGRGADO FINO 0.055 50.39% 1058.36 1041.88 1044.97 1046.58 1046.58
AG
5 AGREGADO GRUESO 6.66% 417.07 609.74 417.88 416.57 416.57
5 PIEDRA CHANCADA 42.95% 417.07 609.74 417.88 416.57 416.57
0.055 *(AGMr / AGo) 0.055 0.062 0.055 0.055 0.055
GGU 39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR 0.274 100.00% 444.52 441.50 440.79 441.67 442.64
0.274 *(GGUr / GGUo) 0.274 0.273 0.272 0.273 0.273
COEFICIENTE DE REAJUSTE ( K ) : 1.000 1.000 1.000 0.992 0.995 1.007
VALORIZACIÓN Nº 1 - MAYO 2017


02.01 Limpieza de terreno m2 214.67 1.09 234.20 0.00 0.00 0.00% 214.67 234.20 100.00% 214.67 234.20 100.00% 0.00 0.00 0.00%
02.02 Trazo, nivel y replanteo m2 214.67 1.21 260.73 0.00 0.00 0.00% 214.67 260.73 100.00% 214.67 260.73 100.00% 0.00 0.00 0.00%
03.00 Movimiento de tierras 0.00 0.00 0.00
03.02 Excavación de zanjas m3 49.55 18.18 900.98 0.00 0.00 0.00% 30.00 545.50 60.54% 30.00 545.50 100.00% 19.55 355.48 39.46%
03.04 Relleno y compactado con material de préstamo m3 26.64 189.62 5,051.60 0.00 0.00 0.00% 25.00 4,740.62 93.84% 25.00 4,740.62 100.00% 1.64 310.98 6.16%
03.06 Eliminación de material excedente m3 59.46 12.00 713.52 0.00 0.00 0.00% 30.00 360.00 50.45% 30.00 360.00 100.00% 29.46 353.52 49.55%
04.00 Obras de Concreto Simple 0.00 0.00 0.00
04.02 Cimientos corridos, concreto m3 19.92 163.18 3,250.61 0.00 0.00 0.00% 5.00 815.92 25.10% 5.00 815.92 100.00% 14.92 2,434.69 74.90%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 296.14 627.83 0.00 0.00 0.00% 1.00 296.14 47.17% 1.00 296.14 100.00% 1.12 331.68 52.83%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 43.17 1,408.94 0.00 0.00 0.00% 10.00 431.66 30.64% 10.00 431.66 100.00% 22.64 977.28 69.36%
04.06 Falso piso de e=10 cm. m2 128.10 20.58 2,636.52 0.00 0.00 0.00% 50.00 1,029.09 39.03% 50.00 1,029.09 100.00% 78.10 1,607.43 60.97%
05.00 Obras de Concreto Armado 0.00 0.00 0.00
05.01 Zapatas 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 292.12 5,430.46 0.00 0.00 0.00% 10.00 2,921.17 53.79% 10.00 2,921.17 100.00% 8.59 2,509.29 46.21%
05.01.02 Encofrado m2 69.16 57.58 3,982.41 0.00 0.00 0.00% 30.00 1,727.48 43.38% 30.00 1,727.48 100.00% 39.16 2,254.94 56.62%
05.01.03 Acero Kg 307.54 4.53 1,394.54 0.00 0.00 0.00% 100.00 453.45 32.52% 100.00 453.45 100.00% 207.54 941.09 67.48%
05.02 Vigas de cimentación 0.00 0.00 0.00
05.02.01 Concreto m3 8.65 301.33 2,606.50 0.00 0.00 0.00% 4.00 1,205.32 46.24% 4.00 1,205.32 100.00% 4.65 1,401.18 53.76%
05.02.02 Encofrado m2 69.16 48.51 3,355.24 0.00 0.00 0.00% 10.00 485.14 14.46% 10.00 485.14 100.00% 59.16 2,870.10 85.54%
05.02.03 Acero Kg 852.29 4.53 3,864.71 0.00 0.00 0.00% 400.00 1,813.80 46.93% 400.00 1,813.80 100.00% 452.29 2,050.91 53.07%
05.03 Sobrecimiento Reforzado 0.00 0.00 0.00
05.03.01 Concreto m3 2.66 341.98 909.66 0.00 0.00 0.00% 1.00 341.98 37.59% 1.00 341.98 100.00% 1.66 567.68 62.41%
05.03.02 Encofrado m2 21.28 46.14 981.79 0.00 0.00 0.00% 10.00 461.37 46.99% 10.00 461.37 100.00% 11.28 520.42 53.01%
05.03.03 Acero m3 185.70 4.53 842.06 0.00 0.00 0.00% 150.00 680.17 80.78% 150.00 680.17 100.00% 35.70 161.88 19.22%
05.04 Columnas 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 406.86 10,216.19 0.00 0.00 0.00% 5.00 2,034.29 19.91% 5.00 2,034.29 100.00% 20.11 8,181.90 80.09%
05.04.02 Encofrado m2 211.52 51.26 10,843.24 0.00 0.00 0.00% 25.00 1,281.59 11.82% 25.00 1,281.59 100.00% 186.52 9,561.65 88.18%
05.04.03 Acero kg 3192.54 4.53 14,476.56 0.00 0.00 0.00% 250.00 1,133.62 7.83% 250.00 1,133.62 100.00% 2,942.54 13,342.94 92.17%
05.05 Columnetas 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 384.81 2,489.73 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 6.47 2,489.73 100.00%
05.05.02 Encofrado m2 59.80 51.26 3,065.55 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 59.80 3,065.55 100.00%
05.05.03 Acero kg 484.05 4.53 2,194.92 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 484.05 2,194.92 100.00%
05.06 Vigas 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 343.55 12,385.03 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 36.05 12,385.03 100.00%
05.06.02 Encofrado m2 258.27 61.33 15,840.75 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 258.27 15,840.75 100.00%
05.06.03 Acero kg. 4598.87 4.53 20,853.56 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 4,598.87 20,853.56 100.00%
05.07 Vigas de amarre de columnetas 0.00 0.00 0.00
05.07.01 Concreto m3 1.28 323.06 413.52 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 1.28 413.52 100.00%
05.07.02 Encofrado m2 19.65 60.79 1,194.48 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 19.65 1,194.48 100.00%
05.07.03 Acero kg 111.53 4.53 505.73 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 111.53 505.73 100.00%
05.08 Losa Aligerada 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 334.99 13,057.95 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 38.98 13,057.95 100.00%
05.08.02 Encofrado m2 446.77 46.51 20,779.88 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 446.77 20,779.88 100.00%
05.08.03 Acero kg 1980.09 4.53 8,978.71 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 1,980.09 8,978.71 100.00%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 24.07 89,691.79 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 3,726.00 89,691.79 100.00%
05.10 Escalera 0.00 0.00 0.00
05.10.01 Concreto m3 5.54 364.44 2,018.98 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 5.54 2,018.98 100.00%
05.10.02 Encofrado m2 22.30 70.15 1,564.38 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 22.30 1,564.38 100.00%
05.10.03 Acero Kg 202.71 4.53 919.19 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 202.71 919.19 100.00%
09.00 Muros y Tabiques 0.00 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.24 198.97 36,062.01 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 181.24 36,062.01 100.00%
09.02 Muro de soga, mortero 1:4 m2 116.38 121.65 14,157.28 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 116.38 14,157.28 100.00%
10.00 Revoques y Revestimientos 0.00 0.00 0.00
VALORIZACIÓN Nº 1 - MAYO 2017

11.00 Cielorraso 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:5 m2 465.80 42.46 19,778.77 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 465.80 19,778.77 100.00%
12.00 Pisos y Pavimentos 0.00 0.00 0.00
12.01 Contrapiso m2 218.12 14.34 3,127.43 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 218.12 3,127.43 100.00%
12.03 Veredas m2 194.38 262.20 50,967.13 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 194.38 50,967.13 100.00%
22.00 Pintura 0.00 0.00 0.00
COSTO DIRECTO S/. 440,863.29 - 23,253.24 23,253.24 417,610.05
GASTOS GENERALES 10.000% S/. 44,086.33 0.00 2,325.32 2,325.32 41,761.00
UTILIDAD 10.000% S/. 44,086.33 0.00 2,325.32 2,325.32 41,761.00
SUBTOTAL S/. 529,035.95 0.00 27,903.88 27,903.88 501,132.05
SUBTOTAL ( c/ Factor de Relación ) S/. 470,842.00 0.00 24,834.45 24,834.45 446,007.52


03.02 Excavación de zanjas m3 49.55 18.18 900.98 30.00 545.50 60.54% 20.00 363.66 40.36% 50.00 909.16 100.00% (0.45) (8.18) -0.91%
03.04 Relleno y compactado con material de préstamo m3 26.64 189.62 5,051.60 25.00 4,740.62 93.84% 5.00 948.12 18.77% 30.00 5,688.74 100.00% (3.36) (637.14) -12.61%
03.06 Eliminación de material excedente m3 59.46 12.00 713.52 30.00 360.00 50.45% 30.00 360.00 50.45% 60.00 720.00 100.00% (0.54) (6.48) -0.91%
04.02 Cimientos corridos, concreto m3 19.92 163.18 3,250.61 5.00 815.92 25.10% 10.00 1,631.83 50.20% 15.00 2,447.75 100.00% 4.92 802.86 24.70%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 296.14 627.83 1.00 296.14 47.17% 2.00 592.29 94.34% 3.00 888.43 100.00% (0.88) (260.61) -41.51%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 43.17 1,408.94 10.00 431.66 30.64% 23.00 992.82 70.47% 33.00 1,424.48 100.00% (0.36) (15.54) -1.10%
04.06 Falso piso de e=10 cm. m2 128.10 20.58 2,636.52 50.00 1,029.09 39.03% 70.00 1,440.72 54.64% 120.00 2,469.81 100.00% 8.10 166.71 6.32%
05.01 Zapatas 0.00 0.00
05.01.01 Concreto m3 18.59 292.12 5,430.46 10.00 2,921.17 53.79% 8.59 2,509.29 46.21% 18.59 5,430.46 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 57.58 3,982.41 30.00 1,727.48 43.38% 40.00 2,303.31 57.84% 70.00 4,030.78 100.00% (0.84) (48.37) -1.21%
05.01.03 Acero Kg 307.54 4.53 1,394.54 100.00 453.45 32.52% 207.00 938.64 67.31% 307.00 1,392.09 100.00% 0.54 2.45 0.18%
05.02.01 Concreto m3 8.65 301.33 2,606.50 4.00 1,205.32 46.24% 5.00 1,506.65 57.80% 9.00 2,711.96 100.00% (0.35) (105.47) -4.05%
05.02.02 Encofrado m2 69.16 48.51 3,355.24 10.00 485.14 14.46% 30.00 1,455.43 43.38% 40.00 1,940.57 100.00% 29.16 1,414.67 42.16%
05.02.03 Acero Kg 852.29 4.53 3,864.71 0.00 0.00 0.00% 500.00 2,267.25 58.67% 500.00 2,267.25 100.00% 352.29 1,597.46 41.33%
05.03.01 Concreto m3 2.66 341.98 909.66 1.00 341.98 37.59% 1.55 530.07 58.27% 2.55 872.04 100.00% 0.11 37.62 4.14%
05.03.02 Encofrado m2 21.28 46.14 981.79 10.00 461.37 46.99% 12.00 553.64 56.39% 22.00 1,015.01 100.00% (0.72) (33.22) -3.38%
05.03.03 Acero m3 185.70 4.53 842.06 150.00 680.17 80.78% 20.00 90.69 10.77% 170.00 770.86 100.00% 15.70 71.19 8.45%
05.04 Columnas 0.00 0.00
05.04.01 Concreto m3 25.11 406.86 10,216.19 5.00 2,034.29 19.91% 10.00 4,068.57 39.82% 15.00 6,102.86 100.00% 10.11 4,113.33 40.26%
05.04.02 Encofrado m2 211.52 51.26 10,843.24 25.00 1,281.59 11.82% 150.00 7,689.51 70.92% 175.00 8,971.10 100.00% 36.52 1,872.14 17.27%
05.04.03 Acero kg 3192.54 4.53 14,476.56 250.00 1,133.62 7.83% 2500.00 11,336.24 78.31% 2,750.00 12,469.87 100.00% 442.54 2,006.70 13.86%
05.05 Columnetas 0.00 0.00
05.05.01 Concreto m3 6.47 384.81 2,489.73 0.00 0.00 0.00% 3.00 1,154.44 46.37% 3.00 1,154.44 100.00% 3.47 1,335.30 53.63%
05.05.02 Encofrado m2 59.80 51.26 3,065.55 0.00 0.00 0.00% 30.00 1,537.90 50.17% 30.00 1,537.90 100.00% 29.80 1,527.65 49.83%
05.05.03 Acero kg 484.05 4.53 2,194.92 0.00 0.00 0.00% 200.00 906.90 41.32% 200.00 906.90 100.00% 284.05 1,288.02 58.68%
05.06 Vigas 0.00 0.00
05.06.01 Concreto m3 36.05 343.55 12,385.03 0.00 0.00 0.00% 20.00 6,871.03 55.48% 20.00 6,871.03 100.00% 16.05 5,514.00 44.52%
05.06.02 Encofrado m2 258.27 61.33 15,840.75 0.00 0.00 0.00% 125.00 7,666.76 48.40% 125.00 7,666.76 100.00% 133.27 8,173.99 51.60%
05.06.03 Acero kg. 4598.87 4.53 20,853.56 0.00 0.00 0.00% 2000.00 9,068.99 43.49% 2,000.00 9,068.99 100.00% 2,598.87 11,784.57 56.51%
05.07.01 Concreto m3 1.28 323.06 413.52 0.00 0.00 0.00% 1.00 323.06 78.13% 1.00 323.06 100.00% 0.28 90.46 21.88%
05.07.02 Encofrado m2 19.65 60.79 1,194.48 0.00 0.00 0.00% 10.00 607.88 50.89% 10.00 607.88 100.00% 9.65 586.60 49.11%
05.07.03 Acero kg 111.53 4.53 505.73 0.00 0.00 0.00% 50.00 226.72 44.83% 50.00 226.72 100.00% 61.53 279.01 55.17%
05.08.01 Concreto m3 38.98 334.99 13,057.95 0.00 0.00 0.00% 20.00 6,699.82 51.31% 20.00 6,699.82 100.00% 18.98 6,358.13 48.69%
05.08.02 Encofrado m2 446.77 46.51 20,779.88 0.00 0.00 0.00% 200.00 9,302.27 44.77% 200.00 9,302.27 100.00% 246.77 11,477.61 55.23%
05.08.03 Acero kg 1980.09 4.53 8,978.71 0.00 0.00 0.00% 1000.00 4,534.50 50.50% 1,000.00 4,534.50 100.00% 980.09 4,444.22 49.50%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 24.07 89,691.79 0.00 0.00 0.00% 1500.00 36,107.80 40.26% 1,500.00 36,107.80 100.00% 2,226.00 53,583.98 59.74%
05.10 Escalera 0.00 0.00
05.10.01 Concreto m3 5.54 364.44 2,018.98 0.00 0.00 0.00% 3.00 1,093.31 54.15% 3.00 1,093.31 100.00% 2.54 925.67 45.85%
05.10.02 Encofrado m2 22.30 70.15 1,564.38 0.00 0.00 0.00% 15.00 1,052.27 67.26% 15.00 1,052.27 100.00% 7.30 512.11 32.74%
05.10.03 Acero Kg 202.71 4.53 919.19 0.00 0.00 0.00% 50.00 226.72 24.67% 50.00 226.72 100.00% 152.71 692.46 75.33%
09.01 Muro de cabeza, mortero 1:4 m2 181.24 198.97 36,062.01 0.00 0.00 0.00% 30.00 5,969.21 16.55% 30.00 5,969.21 100.00% 151.24 30,092.80 83.45%
09.02 Muro de soga, mortero 1:4 m2 116.38 121.65 14,157.28 0.00 0.00 0.00% 60.00 7,298.82 51.56% 60.00 7,298.82 100.00% 56.38 6,858.46 48.44%

11.00 Cielorraso 0.00 0.00
11.01 Cielorraso con mezcla 1:5 m2 465.80 42.46 19,778.77 0.00 0.00 0.00% 250.00 10,615.48 53.67% 250.00 10,615.48 100.00% 215.80 9,163.29 46.33%
12.01 Contrapiso m2 218.12 14.34 3,127.43 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 218.12 3,127.43 100.00%
12.03 Veredas m2 194.38 262.20 50,967.13 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 194.38 50,967.13 100.00%
22.00 Pintura 0.00 0.00
COSTO DIRECTO S/. 440,863.29 21,439.44 152,842.64 174,282.09 266,581.20
UTILIDAD 10.000% S/. 44,086.33 2,143.94 15,284.26 17,428.21 26,658.12
SUBTOTAL S/. 529,035.95 25,727.32 183,411.16 209,138.51 319,897.44
VALORIZACIÓN Nº 2 - AGOSTO2017


03.02 Excavación de zanjas m3 49.55 18.18 900.98 50.00 909.16 100.91% 0.00 0.00% 50.00 909.16 100.00% (0.45) (8.18) -0.91%
03.04 Relleno y compactado con material de préstamo m3 26.64 189.62 5,051.60 30.00 5,688.74 112.61% 0.00 0.00% 30.00 5,688.74 100.00% (3.36) (637.14) -12.61%
03.06 Eliminación de material excedente m3 59.46 12.00 713.52 60.00 720.00 100.91% 0.00 0.00% 60.00 720.00 100.00% (0.54) (6.48) -0.91%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 296.14 627.83 3.00 888.43 141.51% 0.00 0.00% 3.00 888.43 100.00% (0.88) (260.61) -41.51%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 43.17 1,408.94 33.00 1,424.48 101.10% 0.00 0.00% 33.00 1,424.48 100.00% (0.36) (15.54) -1.10%
05.01 Zapatas 0.00 0.00
05.01.01 Concreto m3 18.59 292.12 5,430.46 18.59 5,430.46 100.00% 0.00 0.00% 18.59 5,430.46 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 57.58 3,982.41 70.00 4,030.78 101.21% 0.00 0.00% 70.00 4,030.78 100.00% (0.84) (48.37) -1.21%
05.01.03 Acero Kg 307.54 4.53 1,394.54 307.00 1,392.09 99.82% 0.00 0.00% 307.00 1,392.09 100.00% 0.54 2.45 0.18%
05.02.01 Concreto m3 8.65 301.33 2,606.50 9.00 2,711.96 104.05% 0.00 0.00% 9.00 2,711.96 100.00% (0.35) (105.47) -4.05%
05.02.02 Encofrado m2 69.16 48.51 3,355.24 40.00 1,940.57 57.84% 0.00 0.00% 40.00 1,940.57 100.00% 29.16 1,414.67 42.16%
05.02.03 Acero Kg 852.29 4.53 3,864.71 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 852.29 3,864.71 100.00%
05.03.01 Concreto m3 2.66 341.98 909.66 2.55 872.04 95.86% 0.00 0.00% 2.55 872.04 100.00% 0.11 37.62 4.14%
05.03.02 Encofrado m2 21.28 46.14 981.79 22.00 1,015.01 103.38% 0.00 0.00% 22.00 1,015.01 100.00% (0.72) (33.22) -3.38%
05.03.03 Acero m3 185.70 4.53 842.06 170.00 770.86 91.55% 0.00 0.00% 170.00 770.86 100.00% 15.70 71.19 8.45%
05.04 Columnas 0.00 0.00
05.04.01 Concreto m3 25.11 406.86 10,216.19 27.00 10,985.15 107.53% 0.00 0.00% 27.00 10,985.15 100.00% (1.89) (768.96) -7.53%
05.04.02 Encofrado m2 211.52 51.26 10,843.24 225.00 11,534.27 106.37% 0.00 0.00% 225.00 11,534.27 100.00% (13.48) (691.03) -6.37%
05.04.03 Acero kg 3192.54 4.53 14,476.56 3,330.00 15,099.87 104.31% 0.00 0.00% 3,330.00 15,099.87 100.00% (137.46) (623.31) -4.31%
05.05 Columnetas 0.00 0.00
05.05.01 Concreto m3 6.47 384.81 2,489.73 6.50 2,501.28 100.46% 0.00 0.00% 6.50 2,501.28 100.00% (0.03) (11.54) -0.46%
05.05.02 Encofrado m2 59.80 51.26 3,065.55 50.00 2,563.17 83.61% 0.00 0.00% 50.00 2,563.17 100.00% 9.80 502.38 16.39%
05.05.03 Acero kg 484.05 4.53 2,194.92 520.00 2,357.94 107.43% 0.00 0.00% 520.00 2,357.94 100.00% (35.95) (163.02) -7.43%
05.06 Vigas 0.00 0.00
05.06.01 Concreto m3 36.05 343.55 12,385.03 40.00 13,742.06 110.96% 0.00 0.00% 40.00 13,742.06 100.00% (3.95) (1,357.03) -10.96%
05.06.02 Encofrado m2 258.27 61.33 15,840.75 275.00 16,866.86 106.48% 0.00 0.00% 275.00 16,866.86 100.00% (16.73) (1,026.12) -6.48%
05.06.03 Acero kg. 4598.87 4.53 20,853.56 4,500.00 20,405.24 97.85% 0.00 0.00% 4,500.00 20,405.24 100.00% 98.87 448.33 2.15%
05.07.01 Concreto m3 1.28 323.06 413.52 2.50 807.66 195.31% 0.00 0.00% 2.50 807.66 100.00% (1.22) (394.14) -95.31%
05.07.02 Encofrado m2 19.65 60.79 1,194.48 20.00 1,215.76 101.78% 0.00 0.00% 20.00 1,215.76 100.00% (0.35) (21.28) -1.78%
05.07.03 Acero kg 111.53 4.53 505.73 100.00 453.45 89.66% 0.00 0.00% 100.00 453.45 100.00% 11.53 52.28 10.34%
05.08.01 Concreto m3 38.98 334.99 13,057.95 40.00 13,399.64 102.62% 0.00 0.00% 40.00 13,399.64 100.00% (1.02) (341.69) -2.62%
05.08.02 Encofrado m2 446.77 46.51 20,779.88 450.00 20,930.11 100.72% 0.00 0.00% 450.00 20,930.11 100.00% (3.23) (150.23) -0.72%
05.08.03 Acero kg 1980.09 4.53 8,978.71 3,000.00 13,603.49 151.51% 0.00 0.00% 3,000.00 13,603.49 100.00% (1,019.91) (4,624.78) -51.51%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 24.07 89,691.79 4,000.00 96,287.48 107.35% 0.00 0.00% 4,000.00 96,287.48 100.00% (274.00) (6,595.69) -7.35%
05.10 Escalera 0.00 0.00
05.10.01 Concreto m3 5.54 364.44 2,018.98 5.00 1,822.19 90.25% 0.00 0.00% 5.00 1,822.19 100.00% 0.54 196.80 9.75%
05.10.02 Encofrado m2 22.30 70.15 1,564.38 22.00 1,543.34 98.65% 0.00 0.00% 22.00 1,543.34 100.00% 0.30 21.05 1.35%
05.10.03 Acero Kg 202.71 4.53 919.19 200.00 906.90 98.66% 0.00 0.00% 200.00 906.90 100.00% 2.71 12.29 1.34%
09.01 Muro de cabeza, mortero 1:4 m2 181.24 198.97 36,062.01 150.00 29,846.07 82.76% 0.00 0.00% 150.00 29,846.07 100.00% 31.24 6,215.94 17.24%
09.02 Muro de soga, mortero 1:4 m2 116.38 121.65 14,157.28 130.00 15,814.11 111.70% 0.00 0.00% 130.00 15,814.11 100.00% (13.62) (1,656.83) -11.70%
10.01 Tarrajeo de muros interiores m2 365.51 16.30 5,956.99 120.00 1,955.73 32.83% 250.00 4,074.44 68.40% 370.00 6,030.17 100.00% (4.49) (73.18) -1.23%
VALORIZACIÓN Nº 2 - AGOSTO2017

10.02 Tarrajeo de muros exteriores m2 326.63 28.22 9,218.30 150.00 4,233.37 45.92% 100.00 2,822.24 30.62% 250.00 7,055.61 100.00% 76.63 2,162.69 23.46%
10.03 Tarrajeo de columnas m2 196.65 20.71 4,072.93 100.00 2,071.16 50.85% 125.00 2,588.95 63.56% 225.00 4,660.10 100.00% (28.35) (587.17) -14.42%
10.04 Tarrajeo de vigas m2 152.09 35.92 5,463.18 75.00 2,694.05 49.31% 75.00 2,694.05 49.31% 150.00 5,388.10 100.00% 2.09 75.07 1.37%
11.00 Cielorraso 0.00 0.00
11.01 Cielorraso con mezcla 1:5 m2 465.80 42.46 19,778.77 500.00 21,230.97 107.34% 250.00 10,615.48 53.67% 750.00 31,846.45 100.00% (284.20) (12,067.68) -61.01%
12.01 Contrapiso m2 218.12 14.34 3,127.43 0.00 0.00 0.00% 200.00 2,867.62 91.69% 200.00 2,867.62 100.00% 18.12 259.81 8.31%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 41.56 15,302.74 0.00 0.00 0.00% 420.00 17,453.70 114.06% 420.00 17,453.70 100.00% (51.76) (2,150.96) -14.06%
12.03 Veredas m2 194.38 262.20 50,967.13 0.00 0.00 0.00% 35.00 9,177.12 18.01% 35.00 9,177.12 100.00% 159.38 41,790.00 81.99%
22.00 Pintura 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 4.54 2,114.56 0.00 0.00 0.00% 465.00 2,110.93 99.83% 465.00 2,110.93 100.00% 0.80 3.63 0.17%
22.02 Pintura de Muros Interiores m2 365.51 4.49 1,642.57 0.00 0.00 0.00% 365.00 1,640.28 99.86% 365.00 1,640.28 100.00% 0.51 2.29 0.14%
22.03 Pintura de Muros exteriores m2 326.63 4.54 1,482.78 0.00 0.00 0.00% 200.00 907.93 61.23% 200.00 907.93 100.00% 126.63 574.85 38.77%
22.04 Pintura de Columnas m2 196.65 4.49 883.73 0.00 0.00 0.00% 150.00 674.09 76.28% 150.00 674.09 100.00% 46.65 209.64 23.72%
22.05 Pintura de Vigas m2 152.09 4.54 690.43 0.00 0.00 0.00% 140.00 635.55 92.05% 140.00 635.55 100.00% 12.09 54.88 7.95%
COSTO DIRECTO S/. 440,863.29 358,078.41 58,262.38 416,340.79 24,522.50
UTILIDAD 10.000% S/. 44,086.33 35,807.84 5,826.24 41,634.08 2,452.25
SUBTOTAL S/. 529,035.95 429,694.09 69,914.86 499,608.95 29,427.00
VALORIZACIÓN Nº 2 - JUÑIO 2017


03.02 Excavación de zanjas m3 49.55 18.18 900.98 50.00 909.16 100.91% 0.00 0.00% 50.00 909.16 100.00% (0.45) (8.18) -0.91%
03.04 Relleno y compactado con material de préstamo m3 26.64 189.62 5,051.60 30.00 5,688.74 112.61% 0.00 0.00% 30.00 5,688.74 100.00% (3.36) (637.14) -12.61%
03.06 Eliminación de material excedente m3 59.46 12.00 713.52 60.00 720.00 100.91% 0.00 0.00% 60.00 720.00 100.00% (0.54) (6.48) -0.91%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 296.14 627.83 3.00 888.43 141.51% 0.00 0.00% 3.00 888.43 100.00% (0.88) (260.61) -41.51%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 43.17 1,408.94 33.00 1,424.48 101.10% 0.00 0.00% 33.00 1,424.48 100.00% (0.36) (15.54) -1.10%
05.01 Zapatas 0.00 0.00
05.01.01 Concreto m3 18.59 292.12 5,430.46 18.59 5,430.46 100.00% 0.00 0.00% 18.59 5,430.46 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 57.58 3,982.41 70.00 4,030.78 101.21% 0.00 0.00% 70.00 4,030.78 100.00% (0.84) (48.37) -1.21%
05.01.03 Acero Kg 307.54 4.53 1,394.54 307.00 1,392.09 99.82% 0.00 0.00% 307.00 1,392.09 100.00% 0.54 2.45 0.18%
05.02.01 Concreto m3 8.65 301.33 2,606.50 9.00 2,711.96 104.05% 0.00 0.00% 9.00 2,711.96 100.00% (0.35) (105.47) -4.05%
05.02.02 Encofrado m2 69.16 48.51 3,355.24 40.00 1,940.57 57.84% 0.00 0.00% 40.00 1,940.57 100.00% 29.16 1,414.67 42.16%
05.02.03 Acero Kg 852.29 4.53 3,864.71 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 852.29 3,864.71 100.00%
05.03.01 Concreto m3 2.66 341.98 909.66 2.55 872.04 95.86% 0.00 0.00% 2.55 872.04 100.00% 0.11 37.62 4.14%
05.03.02 Encofrado m2 21.28 46.14 981.79 22.00 1,015.01 103.38% 0.00 0.00% 22.00 1,015.01 100.00% (0.72) (33.22) -3.38%
05.03.03 Acero m3 185.70 4.53 842.06 170.00 770.86 91.55% 0.00 0.00% 170.00 770.86 100.00% 15.70 71.19 8.45%
05.04 Columnas 0.00 0.00
05.04.01 Concreto m3 25.11 406.86 10,216.19 15.00 6,102.86 59.74% 12.00 4,882.29 47.79% 27.00 10,985.15 100.00% (1.89) (768.96) -7.53%
05.04.02 Encofrado m2 211.52 51.26 10,843.24 175.00 8,971.10 82.73% 50.00 2,563.17 23.64% 225.00 11,534.27 100.00% (13.48) (691.03) -6.37%
05.04.03 Acero kg 3192.54 4.53 14,476.56 2,750.00 12,469.87 86.14% 580.00 2,630.01 18.17% 3,330.00 15,099.87 100.00% (137.46) (623.31) -4.31%
05.05 Columnetas 0.00 0.00
05.05.01 Concreto m3 6.47 384.81 2,489.73 3.00 1,154.44 46.37% 3.50 1,346.84 54.10% 6.50 2,501.28 100.00% (0.03) (11.54) -0.46%
05.05.02 Encofrado m2 59.80 51.26 3,065.55 30.00 1,537.90 50.17% 20.00 1,025.27 33.44% 50.00 2,563.17 100.00% 9.80 502.38 16.39%
05.05.03 Acero kg 484.05 4.53 2,194.92 200.00 906.90 41.32% 320.00 1,451.04 66.11% 520.00 2,357.94 100.00% (35.95) (163.02) -7.43%
05.06 Vigas 0.00 0.00
05.06.01 Concreto m3 36.05 343.55 12,385.03 20.00 6,871.03 55.48% 20.00 6,871.03 55.48% 40.00 13,742.06 100.00% (3.95) (1,357.03) -10.96%
05.06.02 Encofrado m2 258.27 61.33 15,840.75 125.00 7,666.76 48.40% 150.00 9,200.11 58.08% 275.00 16,866.86 100.00% (16.73) (1,026.12) -6.48%
05.06.03 Acero kg. 4598.87 4.53 20,853.56 2,000.00 9,068.99 43.49% 2500.00 11,336.24 54.36% 4,500.00 20,405.24 100.00% 98.87 448.33 2.15%
05.07.01 Concreto m3 1.28 323.06 413.52 1.00 323.06 78.13% 1.50 484.59 117.19% 2.50 807.66 100.00% (1.22) (394.14) -95.31%
05.07.02 Encofrado m2 19.65 60.79 1,194.48 10.00 607.88 50.89% 10.00 607.88 50.89% 20.00 1,215.76 100.00% (0.35) (21.28) -1.78%
05.07.03 Acero kg 111.53 4.53 505.73 50.00 226.72 44.83% 50.00 226.72 44.83% 100.00 453.45 100.00% 11.53 52.28 10.34%
05.08.01 Concreto m3 38.98 334.99 13,057.95 20.00 6,699.82 51.31% 20.00 6,699.82 51.31% 40.00 13,399.64 100.00% (1.02) (341.69) -2.62%
05.08.02 Encofrado m2 446.77 46.51 20,779.88 200.00 9,302.27 44.77% 250.00 11,627.84 55.96% 450.00 20,930.11 100.00% (3.23) (150.23) -0.72%
05.08.03 Acero kg 1980.09 4.53 8,978.71 1,000.00 4,534.50 50.50% 2000.00 9,068.99 101.01% 3,000.00 13,603.49 100.00% (1,019.91) (4,624.78) -51.51%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 24.07 89,691.79 1,500.00 36,107.80 40.26% 2500.00 60,179.67 67.10% 4,000.00 96,287.48 100.00% (274.00) (6,595.69) -7.35%
05.10 Escalera 0.00 0.00
05.10.01 Concreto m3 5.54 364.44 2,018.98 3.00 1,093.31 54.15% 2.00 728.87 36.10% 5.00 1,822.19 100.00% 0.54 196.80 9.75%
05.10.02 Encofrado m2 22.30 70.15 1,564.38 15.00 1,052.27 67.26% 7.00 491.06 31.39% 22.00 1,543.34 100.00% 0.30 21.05 1.35%
05.10.03 Acero Kg 202.71 4.53 919.19 50.00 226.72 24.67% 150.00 680.17 74.00% 200.00 906.90 100.00% 2.71 12.29 1.34%
09.01 Muro de cabeza, mortero 1:4 m2 181.24 198.97 36,062.01 30.00 5,969.21 16.55% 120.00 23,876.86 66.21% 150.00 29,846.07 100.00% 31.24 6,215.94 17.24%
09.02 Muro de soga, mortero 1:4 m2 116.38 121.65 14,157.28 60.00 7,298.82 51.56% 70.00 8,515.29 60.15% 130.00 15,814.11 100.00% (13.62) (1,656.83) -11.70%
10.01 Tarrajeo de muros interiores m2 365.51 16.30 5,956.99 0.00 0.00 0.00% 120.00 1,955.73 32.83% 120.00 1,955.73 100.00% 245.51 4,001.26 67.17%
VALORIZACIÓN Nº 2 - JUÑIO 2017

10.02 Tarrajeo de muros exteriores m2 326.63 28.22 9,218.30 0.00 0.00 0.00% 150.00 4,233.37 45.92% 150.00 4,233.37 100.00% 176.63 4,984.93 54.08%
10.03 Tarrajeo de columnas m2 196.65 20.71 4,072.93 0.00 0.00 0.00% 100.00 2,071.16 50.85% 100.00 2,071.16 100.00% 96.65 2,001.77 49.15%
10.04 Tarrajeo de vigas m2 152.09 35.92 5,463.18 0.00 0.00 0.00% 75.00 2,694.05 49.31% 75.00 2,694.05 100.00% 77.09 2,769.13 50.69%
11.00 Cielorraso 0.00 0.00
11.01 Cielorraso con mezcla 1:5 m2 465.80 42.46 19,778.77 250.00 10,615.48 53.67% 250.00 10,615.48 53.67% 500.00 21,230.97 100.00% (34.20) (1,452.20) -7.34%
12.01 Contrapiso m2 218.12 14.34 3,127.43 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 218.12 3,127.43 100.00%
12.03 Veredas m2 194.38 262.20 50,967.13 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 100.00% 194.38 50,967.13 100.00%
22.00 Pintura 0.00 0.00
COSTO DIRECTO S/. 440,863.29 172,014.84 186,063.57 358,078.41 82,784.88
UTILIDAD 10.000% S/. 44,086.33 17,201.48 18,606.36 35,807.84 8,278.49
SUBTOTAL S/. 529,035.95 206,417.80 223,276.29 429,694.09 99,341.86

Construcción de pabellón de aulas

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

Construcción de pabellón de aulas

Cargado por

Copyright:

Formatos disponibles

4/12/2018 2:55

CURSO: COSTOS Y PRESUPUESTOS.

PROFESOR: RODRIGUEZ MOGOLLON, WILDER ORLANDO

SALAS VILLANO, JOAQUIN LUDOVICO

May-17 Jun-17 Jul-17

VALORIZACION BASE S/. 24,834.45 S/. 161,814.07 S/. 177,486.35

May-17 Jun-17 Jul-17

VALORIZACION BASE S/. 24,834.45 S/. 163,235.94 S/. 198,715.90

OBRA CONSTRUCCIÓN DE EDIFICACIÓN TIPICA

3,183.74 21.19 67,452.22 0.11101 d(cemen)

costo directo 440,863.29

0.06 0.504 AGRF

VALOR REFERENCIAL PABELLON DE AULAS

ITEM DESCRIPCION DE LA PARTIDA UNIDAD METRADO

02.00 Trabajos preliminares

05.02.03 Acero Kg 852.29

05.08.02 Encofrado m2 446.77

09.00 Muros y Tabiques

10.03 Tarrajeo de columnas m2 196.65

VALOR REFERENCIAL PABELLON DE AULAS

CALCULO DE LOS COEFICIENTES DE REAJUSTE "K"

INCIDENCIA BASE INDICE UNIFICADO (I.U.) - INEI

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 2 - JUNIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 2 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 2 - JUNIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 2 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 3 - JULIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 3 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 3 - JULIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 3 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 4 - AGOSTO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 4 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 4 - AGOSTO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 4 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

CALCULO DE LOS COEFICIENTES DE REAJUSTE "K"

INCIDENCIA BASE INDICE UNIFICADO (I.U.) - INEI

VALORIZACIÓN Nº 1 - MAYO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 1 - MAYO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 2 - JUNIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 2 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 2 - JUNIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA