Ejemplo de Liquidación 2-1

Monto final
Montos pagados
Concepto recalculado
(S/)
(S/)
Valorización mensual/bruta (A) 12,238,617.70 13,757,893.83
- Contrato principal 12,238,617.70 13,757,893.83
- Adicional de obra - -
- Mayores metrados - -
Monto por reajustes (B) 592,647.58 211,668.50

- Contrato principal 592,647.58 211,668.50
Adelantos otorgados (C) 4,276,163.19

- Adelanto directo 1,425,387.73
- Adelanto para materiales 2,850,775.46
- Adelanto para materiales del PAO -
Amortización de adelantos (D) -4,276,163.17

- Adelanto directo -1,425,387.73
- Adelanto para materiales -2,850,775.45
- Adelanto para materiales del PAO -
Deducción de reajustes que no corresponde (E) -145,585.93 -92,920.27

- Adelanto directo -46,032.65 -29,821.80
- Adelanto para materiales -99,553.28 -63,098.47
Intereses por mora en pago de valorizaciones (F) #REF! -

- Contrato principal #REF! -
- Mayores costos directos y gastos generales variables - -
Mayores costos directos y gastos generales variables (G) - -

- Suspensión de plazo - -
- Ampliación de plazo - -
Total general (H) = (A+B+C+D+E+F+G) #REF! 13,876,642.06

IGV 18% #REF! 2,497,795.57
Costo total de la obra (I) = (0.18 x H) #REF! 16,374,437.64
Penalidades #REF! -
Saldo de liquidación #REF! 16,374,437.64
Saldo
(S/)
-1,519,276.13
-1,519,276.13
-
-
380,979.08
380,979.08
-
-
-0.01
-0.00
-0.01
-
-52,665.66
-16,210.84
-36,454.81
#REF!
#REF!
-
-
-
-
-
-
#REF!
#REF!
#REF!
#REF!
#REF!
CONSORCIO VIRGEN DE CHAPISUPERVISOR DE OBRA
RESUMEN GENERAL DE VALORIZACIONES (DURANTE EL PLAZO DE EJECUCIÓN)

AMORTIZ. DEL ADELANTO DEDUCCIONES DEDUCCIONES AVANCE
VALORIZ. VALORIZ. AVANCE REAL
PERIODO VALORIZADO MONTO BRUTO REAJUSTES I.G.V. NETO A PAGAR PROGR.
N° EN EFECTIVO MATERIALES ADEL. EFECTIVO ADEL. MATERIALES NETA ACUMULADO
ACUMULADO
VALORIZ. 01 (Del 29/08 al 30 de Setiembre del 2 1 1,909,257.11 14,055.83 190,925.71 944,056.69 1,691.72 0.00 786,638.83 141,594.99 928,233.82 13.39% 13.39%
VALORIZ. 02 (Del 01 al 31 de Octubre del 2017) 2 1,648,264.99 15,872.41 164,826.50 170,888.35 2,332.30 0.00 1,326,090.25 238,696.24 1,564,786.49 24.96% 24.96%
VALORIZ. 03 (Del 01 al 31 de Noviembre del 2017 3 3,470,538.22 49,709.36 347,053.82 957,748.18 6,816.71 21,419.97 2,187,208.89 393,697.60 2,580,906.49 49.31% 49.31%
VALORIZ. 04 (Del 01 al 31 de Diciembre del 2017 4 4,318,163.50 68,549.82 431,816.35 778,082.23 8,847.78 41,678.50 3,126,288.46 562,731.92 3,689,020.38 79.59% 79.60%
VALORIZ. 05 (Del 01 al 30 de Enero del 2018) 5 361,966.89 14,704.22 36,196.69 0.00 1,575.25 0.00 338,899.16 61,001.85 399,901.01 96.09% 82.14%
VALORIZ. 06 (Del 01 al 28 de Febrero del 2018) 6 662,240.25 7,297.55 66,224.03 0.00 2,270.97 0.00 601,042.80 108,187.70 709,230.50 86.78% 86.79%
VALORIZ. 07 (Del 01 al 31 de Marzo del 2018) 7 700,895.15 7,836.63 70,089.52 0.00 3,057.26 0.00 635,585.00 114,405.30 749,990.30 91.70% 91.70%
VALORIZ. 08 (Del 01 al 30 de Abril del 2018) 8 352,366.18 19,260.47 35,236.62 0.00 2,042.29 0.00 334,347.74 60,182.59 394,530.33 94.18% 94.18%
VALORIZ. 09 (Del 01 al 31 de Mayo del 2018) 9 181,762.16 5,827.78 18,176.22 0.00 584.90 0.00 168,828.83 30,389.19 199,218.02 95.45% 95.85%
VALORIZ. 10 (Del 01 al 30 de Junio del 2018) 10 91,248.63 4,699.41 64,842.28 0.00 602.61 0.00 30,503.14 5,490.57 35,993.71 96.09% 96.09%
VALORIZ. 11 (Del 01 al 31 de Julio del 2018) 11 61,190.75 3,855.02 0.00 0.00 0.00 0.00 65,045.77 11,708.24 76,754.01 96.52% 100.00%
13,757,893.83 211,668.50 1,425,387.73 2,850,775.45 29,821.80 63,098.47
VR=VB+R-D
VN=VR-A
VB=VN+A+D-R
Pistas
Valorización Avance programado Avance real Coef. Reajuste programado
N° Mes Mensual Acumulado Mensual Acumulado Estado de la K-1 Mensual
(1) (2) obra (3) (4)=(1)x(3)
K
1 Set.2017 632,517.96 632,517.96 632,517.95 632,517.95 ATRASADO 1.018 0.018 11,385.32
2 Oct.2017 744,142.43 1,376,660.39 744,142.42 1,376,660.37 ATRASADO 1.021 0.021 15,626.99
3 Nov.2017 2,227,572.86 3,604,233.25 2,227,572.86 3,604,233.24 ATRASADO 1.055 0.055 122,516.51
4 Dic.2017 2,466,946.11 6,071,179.36 2,466,946.11 6,071,179.34 ATRASADO 1.054 0.054 132,029.11
5 Ene.2018 231,883.23 6,303,062.59 231,883.25 6,303,062.60 ADELANTADO 1.058 0.058 13,483.78
6 Feb.2018 282,749.85 6,585,812.44 282,749.85 6,585,812.45 ADELANTADO 1.060 0.060 17,024.55
7 Mar.2018 285,445.78 6,871,258.22 285,445.78 6,871,258.23 ADELANTADO 1.059 0.059 16,820.84
8 Abr.2018 269,061.09 7,140,319.31 269,060.53 7,140,318.76 ATRASADO 1.063 0.063 17,074.11
9 May.2018 - 7,140,319.31 439.26 7,140,758.02 ADELANTADO 1.070 0.070 -
10 Jun.2018 292,933.17 7,433,252.48 309,674.01 7,450,432.03 ADELANTADO 1.071 0.071 20,850.06
11 Jul.2018 298,280.92 7,731,533.40 281,101.37 7,731,533.40 ATRASADO 1.100 0.100 29,794.47
Alcantarillado
Valorización Avance programado Avance real Coef. Reajuste programado
Estado de la K-1
N° Mes Mensual Acumulado Mensual Acumulado Mensual
obra (3)
(1) (2) K (4)=(1)x(3)
1 Set.2017 954,716.50 954,716.50 954,716.49 954,716.49 ATRASADO 1.018 0.018 17,184.90
2 Oct.2017 546,720.58 1,501,437.08 546,720.56 1,501,437.05 ATRASADO 1.021 0.021 11,481.13
3 Nov.2017 928,753.87 2,430,190.95 928,753.84 2,430,190.89 ATRASADO 1.055 0.055 51,081.46
4 Dic.2017 1,221,223.12 3,651,414.07 1,221,223.10 3,651,413.98 ATRASADO 1.054 0.054 65,358.95
5 Ene.2018 65,349.61 3,716,763.68 65,349.62 3,716,763.60 ATRASADO 1.058 0.058 3,800.02
6 Feb.2018 196,586.31 3,913,349.99 196,586.31 3,913,349.91 ATRASADO 1.060 0.060 11,836.59
7 Mar.2018 363,208.52 4,276,558.51 363,208.52 4,276,558.43 ATRASADO 1.059 0.059 21,403.27
8 Abr.2018 67,920.99 4,344,479.50 67,920.99 4,344,479.42 ATRASADO 1.063 0.063 4,310.14
9 May.2018 162,604.89 4,507,084.39 162,604.89 4,507,084.30 ATRASADO 1.070 0.070 11,331.98
10 Jun.2018 - 4,507,084.39 - 4,507,084.30 ATRASADO 1.071 0.071 -
11 Jul.2018 - 4,507,084.39 - 4,507,084.30 ATRASADO 1.100 0.100 -
Reajuste programado Reajuste real Reajuste reconocido
Acumulado Mensual Acumulado Literal a) del Retención Mensual Acumulado
(5) (6)=(2)x(3) (7) rubro B) (8) (6)-(8)
(7) ≤ (5)
11,385.32 11,385.32 11,385.32 ΣRr ≤ ΣRp - 11,385.32 11,385.32
27,012.31 15,626.99 27,012.31 ΣRr ≤ ΣRp - 15,626.99 27,012.31
149,528.82 122,516.51 149,528.82 ΣRr ≤ ΣRp - 122,516.51 149,528.82
281,557.93 132,029.11 281,557.93 ΣRr ≤ ΣRp - 132,029.11 281,557.93
295,041.71 13,483.79 295,041.71 ΣRr > ΣRp 0.00 13,483.78 295,041.71
312,066.26 17,024.55 312,066.26 ΣRr > ΣRp 0.00 17,024.55 312,066.26
328,887.10 16,820.84 328,887.11 ΣRr > ΣRp 0.00 16,820.84 328,887.10
345,961.21 17,074.07 345,961.18 ΣRr ≤ ΣRp - 17,074.07 345,961.17
345,961.21 30.61 345,991.79 ΣRr > ΣRp 30.58 0.03 345,961.21
366,811.28 22,041.63 368,033.41 ΣRr > ΣRp 1,222.14 20,819.49 366,780.69
396,605.75 28,078.45 396,111.87 ΣRr ≤ ΣRp - 28,078.45 394,859.15
Reajuste programado Reajuste real Reajuste reconocido

Literal a) del Retención
Acumulado Mensual Acumulado rubro B) Mensual Acumulado
(8)
(5) (6)=(2)x(3) (7) (7) ≤ (5) (6)-(8)
17,184.90 17,184.90 17,184.90 ΣRr ≤ ΣRp - 17,184.90 17,184.90

28,666.03 11,481.13 28,666.03 ΣRr ≤ ΣRp - 11,481.13 28,666.03
79,747.49 51,081.46 79,747.49 ΣRr ≤ ΣRp - 51,081.46 79,747.49
145,106.44 65,358.94 145,106.43 ΣRr ≤ ΣRp - 65,358.94 145,106.43
148,906.45 3,800.02 148,906.45 ΣRr ≤ ΣRp - 3,800.02 148,906.45
160,743.04 11,836.59 160,743.04 ΣRr ≤ ΣRp - 11,836.59 160,743.04
182,146.31 21,403.27 182,146.31 ΣRr ≤ ΣRp - 21,403.27 182,146.31
186,456.45 4,310.14 186,456.45 ΣRr ≤ ΣRp - 4,310.14 186,456.45
197,788.43 11,331.98 197,788.43 ΣRr ≤ ΣRp - 11,331.98 197,788.43
197,788.43 - 197,788.43 ΣRr ≤ ΣRp - - 197,788.43
197,788.43 - 197,788.43 ΣRr ≤ ΣRp - - 197,788.43
OFER
Part. Nº ESPECIFICACIONES
Unid
01 OBRAS PRELIMINARES Y PROVISIONALES ALC.
01.01 Señales-iluminación nocturna con lámpara intermitente cada 10m (línea hasta 12") km
01.02 Cerco de malla HDP de 1 m altura para límite de seguridad de obra m
01.03 Desvío de aguas servidas incl. bombeo y alquiler de tubo p/mantenim. servicio m
01.04 Riego de zona de trabajo para mitigar la contaminación -polvo (con autorización de uso de grifo) m
01.05 Proteccion de redes existentes de DN 100 a 150 und
01.06 Trazo y replanteo inicial del proyecto, para líneas-redes con estación total km
01.07 Replanteo final de la obra, para líneas redes con estación total km
02 MOVIMIENTO DE TIERRAS
02.01 Provisión de material de préstamo seleccionado para reemplazo de material de relleno m3
02.02 Eliminación de desmonte en terreno normal R=20 km con maquinaria m3
02.03 Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 1,26 m a 1,50 m prof. m
02.07 Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 2.51 m a 3,00 m prof. m
02.09 Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 3,51 m a 4.00 m prof. m
02.10 Refine y nivel de zanja terr-normal para tub. DN 200 - 250 para toda profund. m
02.11 Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 1,26 m a 1,50 m prof. m
02.14 Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 2.01 m a 2,50 m prof. m
02.15 Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 2.51 m a 3,00 m prof. m
02.18 Elimin. desmonte(carg+v) t-normal D=20km p/tub. DN 200 - 250 para toda prof. m
02.19 Proteccion de cable eléctrico de baja tensión und
02.20 Entibado metálico ambas caras, tipo cajón (Box), de zanjas de 1.76 a 2.00 m de prof. (Incl. m2
Instalación, mantenimiento y retiro)
02.21 Entibado metálico tipo cajón (Box), de zanjas de 2.01 a 2.50 m de prof. (Incl. Instalación, m2
mantenimiento y retiro)
02.25 Desmontaje y retiro de tuberia CSN DN 200 - 250 mm m
02.26 Eliminación de desmonte proveniente de desmontaje de tub AC (incl disp. final - material peligroso) m3
03 SUMINISTRO E INSTALACION DE TUBERIAS
03.01 Tubería PVC-U UF NTP ISO 4435 SN 2 DN 200 incl. anillo + 2% desperdicios m
03.02 Instalación de tubería de PVC p/desagüe DN 200 incluye prueba hidráulica m
04 BUZONES
04.01 Demolición de buzón de mal estado, de 1,01 a 1,25 m de profundidad (incl. acomodo del desmonte und
para su eliminación)
04.02 Demolición de buzón de mal estado, de 1,26 a 1,50 m de profundidad (incl. acomodo del desmonte und
Demolición de buzón de mal estado, de 1,51 a 1,75 m de profundidad (incl. acomodo del desmonte
04.03 para su eliminación) und
04.06 Demolición de buzón de mal estado, de 2,51 a 3.00 m de profundidad (incl. acomodo del desmonte und
Demolición de buzón de mal estado, de 3.01 a 3.50 m de profundidad (incl. acomodo del desmonte
04.07 und
Demolición de buzón de mal estado, de 3.51 a 4.00 m de profundidad (incl. acomodo del desmonte
04.08 und
04.09 Eliminación desmonte por demoliciones m3
04.10 Buzón I t. normal a máq. 1,01 a 1,25 m profundidad (encof. exterior e interior) und
04.16 Buzón I t. normal a máq. 3.01 a 3.50 m profundidad (encof. exterior e interior) und
04.17 Buzón I t. normal a máq. 3.51 a 4.00 m profundidad (encof. exterior e interior) und
05 VARIOS - PRUEBAS - CORTES DE PAVIMENTOS
05.01 Prueba hidráulica de tubería p/desague DN 200 m
05.02 Prueba de compactación de suelos (procto modif densidad campo) und
05.03 Prueba de calidad del concreto (prueba a la compresión) und
06 CONEXIONES DOMICILIARIAS DE ALCANTARILLADO
06.01 OBRAS PRELIMINARES Y PROVISIONALES ALC.
06.01.01 Cerco de malla HDP de 1 m altura para límite de seguridad de obra-SEDAPAL m
06.01.02 Riego de zona de trabajo para mitigar la contaminación -polvo (con autorización de uso de grifo) m
06.01.03 Proteccion de cable eléctrico de baja tensión und
06.01.04 Proteccion de cable eléctrico de media tensión und
06.01.05 Proteccion de cables telefónicos und
06.01.06 Proteccion de redes existentes de DN 50 a 80 und
06.01.07 Proteccion de redes existentes und
06.01.08 Trazo y replanteo inicial para conexión domiciliaria und
06.01.09 Replanteo final de la obra para conexión domiciliaria und
06.02 MOVIMIENTOS DE TIERRAS
06.02.01 Provisión de material de préstamo seleccionado para reemplazo de material de relleno m3
06.02.02 Eliminación de desmonte en terreno normal R=20 km con maquinaria m3
06.02.03 Excav. zanja (pulso) p/tub. terr-normal DN 100 - 150 de 1,01 m a 1,25 m prof. m
06.02.07 Refine y nivel de zanja terr-normal para tub. DN 100 - 150 para toda profund. m
06.02.08 Relleno comp.zanja(pulso) p/tub t-normal DN 100 - 150 de 1,01 m a 1,25 m prof. m
06.02.12 Elimin. desmonte(carg+v) t-normal D=20km p/tub. DN 100 - 150 para toda prof. m
06.03 TUBERIAS
06.03.01 Tubería PVC-U UF NTP ISO 4435 SN 2 DN 150 incl. anillo + 2% desperdicios m
06.03.02 Instalación de tubería de PVC p/desagüe DN 150 incluye prueba hidráulica m
06.03.03 Suministro de elemento de empotramiento de tubería de PVC-U DN 150 und
06.03.04 Instalación de elemento de empotramiento de tubería PVC-U DN 150 a 200 und
06.04 CAJAS DOMICILIARIAS
Demolición de caja y tapa en mal estado, de conex. dom. desague (incl. acomodo del desmonte
06.04.01 und
06.04.02 Eliminación desmonte por demoliciones m3
06.04.03 Suministro de caja de concreto simple y tapa concreto armado de 0,30 m x 0,60 m und
06.04.04 Instalación de caja de concreto y colocado de tapa und
06.04.05 Prueba de compactación de suelos (procto modif densidad campo) und
06.05 PAVIMENTOS
06.05.01 Corte+rotura, ED y reposición de vereda rígida f'c 175 kg/cm2 de 10 cm espesor m2
COSTO DIRECTO
GASTOS GENERALES (10.00% CD )
UTILIDAD ( 10.00% CD )
SUBTOTAL
IMPUESTO ( IGV 18% )
PRESUPUESTO TOTAL
OFERTA VALORIZACIÓN N° 1 - SET.2017 VALORIZACIÓN N° 2 - OCT.2017
Metr. P.Unit Parcial Metr. Parcial % Metr. Parcial
6.56 6,299.53 41,324.92 2.19 13,795.97 33.38% 1.49 9,386.30

13,101.14 1.2 15,721.37 2,194.71 2,633.65 16.75% 1,485.60 1,782.72
6,550.57 24.21 158,589.30 1,097.36 26,567.09 16.75% 742.80 17,983.19
6,550.57 1.5 9,825.86 1,097.36 1,646.04 16.75% 742.80 1,114.20
54 32.29 1,743.66 6.00 193.74 11.11% 5.00 161.45
6.56 832.95 5,464.15 6.56 5,464.15 100.00% 0.00 -
6.56 395.36 2,593.56 0.00 - 0.00% 0.00 -
8,735.15 46.44 405,660.37 1,359.38 63,129.61 15.56% 954.23 44,314.44

8,735.15 50.48 440,950.37 1,359.39 68,622.01 15.56% 954.23 48,169.53
1,998.15 10.47 20,920.63 356.52 3,732.76 17.84% 127.90 1,339.11
1,004.30 12.1 12,152.03 178.83 2,163.84 17.81% 169.70 2,053.37
773.25 14.19 10,972.42 138.91 1,971.13 17.96% 148.40 2,105.80
1,381.77 17.7 24,457.33 246.40 4,361.28 17.83% 171.30 3,032.01
981.4 21.96 21,551.54 174.70 3,836.41 17.80% 125.50 2,755.98
300.9 25.4 7,642.86 0.00 - 0.00% 0.00 -
110 30.18 3,319.80 0.00 - 0.00% 0.00 -
6,550.57 1.69 11,070.46 1,097.36 1,854.54 16.75% 742.80 1,255.33
1,998.95 24.93 49,833.82 356.52 8,888.04 17.84% 127.07 3,167.86
1,004.30 28.63 28,753.11 178.83 5,119.90 17.81% 169.70 4,858.51
773.25 33.35 25,787.89 138.91 4,632.65 17.96% 148.40 4,949.14
1,381.77 41.19 56,915.11 246.40 10,149.22 17.83% 171.32 7,056.67
981.4 50.54 49,599.96 174.70 8,829.34 17.80% 125.50 6,342.77
300.9 58.19 17,509.37 0.00 - 0.00% 0.00 -
110 69.98 7,697.80 0.00 - 0.00% 0.00 -
6,550.57 11.94 78,213.81 1,097.36 13,102.48 16.75% 742.80 8,869.03
45 26.26 1,181.70 6.00 157.56 13.33% 4.00 105.04
1,546.50 20.13 31,131.05 277.82 5,592.52 17.96% 296.84 5,975.39
4,145.31 20.1 83,320.73 492.80 9,905.28 11.89% 513.90 10,329.39
3,925.60 20.13 79,022.33 349.40 7,033.42 8.90% 502.00 10,105.26
1,504.50 20.77 31,248.47 0.00 - 0.00% 0.00 -
660 20.86 13,767.60 0.00 - 0.00% 0.00 -
4,585.40 4.15 19,029.41 0.00 - 0.00% 1,420.52 5,895.16
152.5 53.17 8,108.43 0.00 - 0.00% 47.27 2,513.35
6,550.57 32.68 214,072.63 6,550.57 214,072.63 100.00% 0.00 -

6,550.57 5.13 33,604.42 1,097.36 5,629.46 16.75% 742.80 3,810.56
11 461.93 5,081.23 2.00 923.86 18.18% 2.00 923.86

29 508.13 14,735.77 0.00 - 0.00% 3.00 1,524.39
23 564.59 12,985.57 3.00 1,693.77 13.04% 0.00 -
17 635.17 10,797.89 2.00 1,270.34 11.76% 2.00 1,270.34
21 725.9 15,243.90 6.00 4,355.40 28.57% 2.00 1,451.80
16.00 846.88 13,550.08 4.00 3,387.52 25.00% 4.00 3,387.52
3.00 923.88 2,771.64 0.00 - 0.00% 0.00 -
2.00 1,016.27 2,032.54 0.00 - 0.00% 0.00 -
385.70 53.17 20,507.67 59.52 3,164.68 15.43% 43.16 2,294.82
11.00 1,854.90 20,403.90 1.00 1,854.90 9.09% 2.00 3,709.80
29.00 1,966.24 57,020.96 1.00 1,966.24 3.45% 6.00 11,797.44
23.00 2,153.05 49,520.15 2.00 4,306.10 8.70% 2.00 4,306.10
17.00 2,339.62 39,773.54 6.00 14,037.72 35.29% 1.00 2,339.62
21.00 2,602.54 54,653.34 8.00 20,820.32 38.10% 4.00 10,410.16
16.00 2,976.20 47,619.20 6.00 17,857.20 37.50% 4.00 11,904.80
3.00 4,237.40 12,712.20 0.00 - 0.00% 0.00 -
2.00 4,704.83 9,409.66 0.00 - 0.00% 0.00 -
6,550.57 3.52 23,058.01 1,097.36 3,862.71 16.75% 742.81 2,614.69

160.00 140.45 22,472.00 27.00 3,792.15 16.88% 12.00 1,685.40
60.00 30.45 1,827.00 6.00 182.70 10.00% 6.00 182.70
13,762.00 1.20 16,514.40 2,142.00 2,570.40 15.56% 1,932.00 2,318.40

6,881.00 1.50 10,321.50 1,071.00 1,606.50 15.56% 966.00 1,449.00
60.00 26.26 1,575.60 2.00 52.52 3.33% 2.00 52.52
75.00 59.26 4,444.50 2.00 118.52 2.67% 3.00 177.78
120.00 26.26 3,151.20 2.00 52.52 1.67% 2.00 52.52
150.00 27.35 4,102.50 10.00 273.50 6.67% 4.00 109.40
160.00 32.29 5,166.40 10.00 322.90 6.25% 4.00 129.16
983.00 2.52 2,477.16 153.00 385.56 15.56% 138.00 347.76
983.00 3.69 3,627.27 0.00 - 0.00% 0.00 -
4,336.08 46.44 201,367.56 674.89 31,341.89 15.56% 608.74 28,269.89

4,336.08 50.48 218,885.32 674.89 34,068.45 15.56% 608.74 30,729.20
3,157.00 24.74 78,104.18 493.50 12,209.19 15.63% 574.00 14,200.76
2,261.00 27.09 61,250.49 520.56 14,101.97 23.02% 490.76 13,294.69
1,344.00 29.86 40,131.84 242.55 7,242.54 18.05% 0.00 -
119.00 31.75 3,778.25 0.00 - 0.00% 0.00 -
6,881.00 1.40 9,633.40 1,071.00 1,499.40 15.56% 966.00 1,352.40
3,157.00 18.11 57,173.27 493.50 8,937.29 15.63% 574.01 10,395.32
2,261.00 18.67 42,212.87 520.56 9,718.86 23.02% 490.76 9,162.49
1,344.00 19.26 25,885.44 242.55 4,671.51 18.05% 0.00 -
119.00 19.99 2,378.81 0.00 - 0.00% 0.00 -
6,881.00 8.09 55,667.29 0.00 - 0.00% 966.00 7,814.94
6,881.00 16.97 116,770.57 2,065.00 35,043.05 30.01% 966.00 16,393.02

6,881.00 4.27 29,381.87 1,071.00 4,573.17 15.56% 966.00 4,124.82
983.00 34.80 34,208.40 295.00 10,266.00 30.01% 138.00 4,802.40
983.00 33.31 32,743.73 153.00 5,096.43 15.56% 162.00 5,396.22
983.00 16.10 15,826.30 153.00 2,463.30 15.56% 138.00 2,221.80

94.50 53.17 5,024.57 - 0.00% 13.80 733.75
983.00 54.47 53,544.01 455.00 24,783.85 46.29% 138.00 7,516.86
983.00 44.41 43,655.03 153.00 6,794.73 15.56% 138.00 6,128.58
65.00 140.45 9,129.25 6.00 842.70 9.23% 4.00 561.80
983.00 135.00 132,705.00 - 0.00% 138.00 18,630.00

3,779,772.45 795,597.07 455,600.46
377,977.25 79,559.71 45,560.05
377,977.25 79,559.71 45,560.05
4,535,726.95 954,716.49 546,720.56
816,430.85 171,848.97 98,409.70
5,352,157.80 1,126,565.46 21.05% 645,130.26
CIÓN N° 2 - OCT.2017 VALORIZACIÓN N° 3 - NOV.2017 VALORIZACIÓN N° 4 - DIC.2017 VALORIZACIÓN N° 5 -
% Metr. Parcial % Metr. Parcial % Metr.
22.71% 0.00 - 0.00% 2.30 14,488.92 35.06% 0.17

11.34% 2,890.34 3,468.41 22.06% 4,625.38 5,550.46 35.31% 346.16
11.34% 1,445.17 34,987.57 22.06% 2,312.69 55,990.22 35.31% 173.06
11.34% 1,445.17 2,167.76 22.06% 2,312.69 3,469.04 35.31% 173.06
9.26% 21.00 678.09 38.89% 12.00 387.48 22.22% 2.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
0.00% 3.29 1,300.73 50.15% 2.30 909.33 35.06% 0.17
10.92% 2,017.95 93,713.60 23.10% 2,514.84 116,789.17 28.79% 155.78

10.92% 2,017.95 101,866.12 23.10% 2,514.84 126,949.12 28.79% 155.78
6.40% 282.81 2,961.02 14.15% 967.50 10,129.73 48.42% 173.06
16.90% 421.81 5,103.90 42.00% 178.19 2,156.10 17.74% 0.00
19.19% 341.47 4,845.46 44.16% 86.75 1,230.98 11.22% 0.00
12.40% 341.47 6,044.02 24.71% 486.06 8,603.26 35.18% 0.00
12.79% 221.57 4,865.68 22.58% 346.50 7,609.14 35.31% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
11.34% 1,445.16 2,442.32 22.06% 2,312.68 3,908.43 35.31% 173.06
6.36% 282.81 7,050.45 14.15% 967.47 24,119.03 48.40% 173.06
16.90% 421.82 12,076.71 42.00% 178.19 5,101.58 17.74% 0.00
19.19% 341.46 11,387.69 44.16% 86.76 2,893.45 11.22% 0.00
12.40% 341.23 14,055.26 24.70% 486.05 20,020.40 35.18% 0.00
12.79% 221.61 11,200.17 22.58% 346.54 17,514.13 35.31% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
11.34% 1,445.17 17,255.33 22.06% 2,312.69 27,613.52 35.31% 173.06
8.89% 15.00 393.90 33.33% 6.00 157.56 13.33% 4.00
19.19% 682.94 13,747.58 44.16% 173.52 3,492.96 11.22% 0.00
12.40% 1,023.69 20,576.17 24.70% 1,458.18 29,309.42 35.18% 0.00
12.79% 886.44 17,844.04 22.58% 1,386.20 27,904.21 35.31% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
30.98% 1,445.17 5,997.46 31.52% 1,719.71 7,136.80 37.50% 0.00
31.00% 48.06 2,555.35 31.51% 57.17 3,039.73 37.49% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00

11.34% 1,445.17 7,413.72 22.06% 2,312.69 11,864.10 35.31% 173.06
18.18% 2.00 923.86 18.18% 2.00 923.86 18.18% 0.00

10.34% 4.00 2,032.52 13.79% 9.00 4,573.17 31.03% 0.00
0.00% 8.00 4,516.72 34.78% 7.00 3,952.13 30.43% 0.00
11.76% 7.00 4,446.19 41.18% 4.00 2,540.68 23.53% 0.00
9.52% 6.00 4,355.40 28.57% 3.00 2,177.70 14.29% 0.00
25.00% 1.00 846.88 6.25% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 2.00 2,032.54 100.00% 0.00
11.19% 83.80 4,455.65 21.73% 79.77 4,241.37 20.68% 0.00
18.18% 4.00 7,419.60 36.36% 2.00 3,709.80 18.18% 1.00
20.69% 5.00 9,831.20 17.24% 6.00 11,797.44 20.69% 0.00
8.70% 8.00 17,224.40 34.78% 5.00 10,765.25 21.74% 0.00
5.88% 6.00 14,037.72 35.29% 2.00 4,679.24 11.76% 0.00
19.05% 7.00 18,217.78 33.33% 1.00 2,602.54 4.76% 0.00
25.00% 2.00 5,952.40 12.50% 2.00 5,952.40 12.50% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
11.34% 1,300.48 4,577.69 19.85% 2,312.69 8,140.67 35.31% 173.06

7.50% 32.00 4,494.40 20.00% 56.00 7,865.20 35.00% 4.00
10.00% 19.00 578.55 31.67% 7.00 213.15 11.67% 8.00
14.04% 2,548.00 3,057.60 18.51% 4,564.00 5,476.80 33.16% 224.00

14.04% 1,274.00 1,911.00 18.51% 2,282.00 3,423.00 33.16% 112.00
3.33% 26.00 682.76 43.33% 8.00 210.08 13.33% 2.00
4.00% 32.00 1,896.32 42.67% 8.00 474.08 10.67% 2.00
1.67% 36.00 945.36 30.00% 11.00 288.86 9.17% 2.00
2.67% 63.00 1,723.05 42.00% 16.00 437.60 10.67% 2.00
2.50% 58.00 1,872.82 36.25% 17.00 548.93 10.63% 2.00
14.04% 182.00 458.64 18.51% 326.00 821.52 33.16% 16.00
0.00% 497.00 1,833.93 50.56% 326.00 1,202.94 33.16% 16.00
14.04% 802.82 37,282.96 18.51% 1,438.02 66,781.65 33.16% 70.59

14.04% 802.82 40,526.35 18.51% 1,438.02 72,591.25 33.16% 70.59
18.18% 528.50 13,075.09 16.74% 889.00 21,993.86 28.16% 112.00
21.71% 616.96 16,713.45 27.29% 429.42 11,632.99 18.99% 0.00
0.00% 379.05 11,318.43 28.20% 472.50 14,108.85 35.16% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
14.04% 1,274.00 1,783.60 18.51% 2,282.00 3,194.80 33.16% 112.00
18.18% 528.50 9,571.14 16.74% 889.00 16,099.79 28.16% 112.00
21.71% 616.96 11,518.64 27.29% 429.42 8,017.27 18.99% 0.00
0.00% 379.05 7,300.50 28.20% 472.50 9,100.35 35.16% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
14.04% 1,274.00 10,306.66 18.51% 2,282.00 18,461.38 33.16% 112.00
14.04% 1,274.00 21,619.78 18.51% 2,282.00 38,725.54 33.16% 112.00

14.04% 1,274.00 5,439.98 18.51% 2,282.00 9,744.14 33.16% 112.00
14.04% 182.00 6,333.60 18.51% 326.00 11,344.80 33.16% 16.00
16.48% 182.00 6,062.42 18.51% 326.00 10,859.06 33.16% 16.00
14.04% 182.00 2,930.20 18.51% 326.00 5,248.60 33.16% 16.00

14.60% 18.20 967.69 19.26% 32.58 1,732.28 34.48% 1.59
14.04% 182.00 9,913.54 18.51% 208.00 11,329.76 21.16% 0.00
14.04% 182.00 8,082.62 18.51% 326.00 14,477.66 33.16% 16.00
6.15% 31.00 4,353.95 47.69% 6.00 842.70 9.23% 2.00
14.04% 182.00 24,570.00 18.51% 326.00 44,010.00 33.16% 16.00

773,961.54 1,017,685.92
77,396.15 101,768.59
77,396.15 101,768.59
928,753.84 1,221,223.10
167,175.69 219,820.16
12.05% 1,095,929.53 20.48% 1,441,043.26 26.92%
VALORIZACIÓN N° 5 - ENE.2018 VALORIZACIÓN N° 6 - FEB.2018 VALORIZACIÓN N° 7 - MAR.2018
Parcial % Metr. Parcial % Metr. Parcial %
1,070.92 2.59% 0.37 2,330.83 5.64% 0.00 - 0.00%

415.39 2.64% 690.86 829.03 5.27% 784.80 941.76 5.99%
4,189.78 2.64% 371.67 8,998.13 5.67% 376.42 9,113.13 5.75%
259.59 2.64% 371.67 557.51 5.67% 376.42 564.63 5.75%
64.58 3.70% 3.00 96.87 5.56% 4.00 129.16 7.41%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
67.21 2.59% 0.37 146.28 5.64% 0.23 90.93 3.51%
7,234.42 1.78% 504.73 23,439.66 5.78% 1,002.95 46,577.00 11.48%

7,863.77 1.78% 504.73 25,478.77 5.78% 1,002.95 50,628.92 11.48%
1,811.94 8.66% 68.10 713.01 3.41% 0.00 - 0.00%
- 0.00% 45.60 551.76 4.54% 0.00 - 0.00%
- 0.00% 53.79 763.28 6.96% 0.00 - 0.00%
- 0.00% 106.40 1,883.28 7.70% 0.00 - 0.00%
- 0.00% 97.75 2,146.59 9.96% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 266.43 6,767.32 88.54%
- 0.00% 0.00 - 0.00% 110.00 3,319.80 100.00%
292.47 2.64% 371.67 628.12 5.67% 376.42 636.15 5.75%
4,314.39 8.66% 68.09 1,697.48 3.41% 0.00 - 0.00%
- 0.00% 45.60 1,305.53 4.54% 0.00 - 0.00%
- 0.00% 53.80 1,794.23 6.96% 0.00 - 0.00%
- 0.00% 106.40 4,382.62 7.70% 0.00 - 0.00%
- 0.00% 97.80 4,942.81 9.97% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 266.43 15,503.56 88.54%
- 0.00% 0.00 - 0.00% 110.00 7,697.80 100.00%
2,066.34 2.64% 371.67 4,437.74 5.67% 376.43 4,494.57 5.75%
105.04 8.89% 7.00 183.82 15.56% 2.00 52.52 4.44%
- 0.00% 53.80 1,082.99 3.48% 0.00 - 0.00%
- 0.00% 106.40 2,138.64 2.57% 0.00 - 0.00%
- 0.00% 97.80 1,968.71 2.49% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 1,504.50 31,248.47 100.00%
- 0.00% 0.00 - 0.00% 660.00 13,767.60 100.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%

887.80 2.64% 371.67 1,906.67 5.67% 376.43 1,931.09 5.75%
- 0.00% 0.00 - 0.00% 2.00 923.86 18.18%

- 0.00% 2.00 1,016.26 6.90% 8.00 4,065.04 27.59%
- 0.00% 1.00 564.59 4.35% 2.00 1,129.18 8.70%
- 0.00% 1.00 635.17 5.88% 0.00 - 0.00%
- 0.00% 4.00 2,903.60 19.05% 0.00 - 0.00%
- 0.00% 1.00 846.88 6.25% 4.00 3,387.52 25.00%
- 0.00% 0.00 - 0.00% 2.00 1,847.76 66.67%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 30.34 1,613.18 7.87% 29.11 1,547.78 7.55%
1,854.90 9.09% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 6.00 11,797.44 20.69% 0.00 - 0.00%
- 0.00% 4.00 8,612.20 17.39% 0.00 - 0.00%
- 0.00% 1.00 2,339.62 5.88% 0.00 - 0.00%
- 0.00% 1.00 2,602.54 4.76% 0.00 - 0.00%
- 0.00% 1.00 2,976.20 6.25% 1.00 2,976.20 6.25%
- 0.00% 0.00 - 0.00% 3.00 12,712.20 100.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
609.17 2.64% 371.67 1,308.28 5.67% 376.43 1,325.03 5.75%

561.80 2.50% 9.00 1,264.05 5.63% 16.00 2,247.20 10.00%
243.60 13.33% 10.00 304.50 16.67% 2.00 60.90 3.33%
268.80 1.63% 1,064.00 1,276.80 7.73% 910.00 1,092.00 6.61%

168.00 1.63% 532.00 798.00 7.73% 455.00 682.50 6.61%
52.52 3.33% 8.00 210.08 13.33% 10.00 262.60 16.67%
118.52 2.67% 14.00 829.64 18.67% 11.00 651.86 14.67%
52.52 1.67% 28.00 735.28 23.33% 32.00 840.32 26.67%
54.70 1.33% 14.00 382.90 9.33% 34.00 929.90 22.67%
64.58 1.25% 22.00 710.38 13.75% 38.00 1,227.02 23.75%
40.32 1.63% 76.00 191.52 7.73% 65.00 163.80 6.61%
59.04 1.63% 76.00 280.44 7.73% 65.00 239.85 6.61%
3,278.20 1.63% 0.00 - 0.00% 286.71 13,314.81 6.61%

3,563.38 1.63% 0.00 - 0.00% 286.71 14,473.12 6.61%
2,770.88 3.55% 0.00 - 0.00% 133.00 3,290.42 4.21%
- 0.00% 0.00 - 0.00% 96.25 2,607.41 4.26%
- 0.00% 0.00 - 0.00% 105.00 3,135.30 7.81%
- 0.00% 0.00 - 0.00% 119.00 3,778.25 100.00%
156.80 1.63% 0.00 - 0.00% 455.00 637.00 6.61%
2,028.32 3.55% 0.00 - 0.00% 133.00 2,408.63 4.21%
- 0.00% 0.00 - 0.00% 96.25 1,796.99 4.26%
- 0.00% 0.00 - 0.00% 105.00 2,022.30 7.81%
- 0.00% 0.00 - 0.00% 119.00 2,378.81 100.00%
906.08 1.63% 0.00 - 0.00% 455.00 3,680.95 6.61%
1,900.64 1.63% 182.00 3,088.54 2.64% 0.00 - 0.00%

478.24 1.63% 371.70 1,587.16 5.40% 455.00 1,942.85 6.61%
556.80 1.63% 26.00 904.80 2.64% 0.00 - 0.00%
532.96 1.63% 76.00 2,531.56 7.73% 65.00 2,165.15 6.61%
257.60 1.63% 76.00 1,223.60 7.73% 65.00 1,046.50 6.61%

84.54 1.68% 0.00 - 0.00% 10.47 556.69 11.08%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
710.56 1.63% 76.00 3,375.16 7.73% 65.00 2,886.65 6.61%
280.90 3.08% 16.00 2,247.20 24.62% 0.00 - 0.00%
2,160.00 1.63% 76.00 10,260.00 7.73% 65.00 8,775.00 6.61%

54,458.02 163,821.93 302,673.76
5,445.80 16,382.19 30,267.38
5,445.80 16,382.19 30,267.38
65,349.62 196,586.31 363,208.52
11,762.93 35,385.54 65,377.53
77,112.55 1.44% 231,971.85 4.33% 428,586.05 8.01%
VALORIZACIÓN N° 8 - ABR.2018 VALORIZACIÓN N° 9 - MAY.2018 VALORIZACIÓN N° 10 - JUN.2018
Metr. Parcial % Metr. Parcial % Metr. Parcial
0.00 - 0.00% 0.04 251.98 0.61% 0.00 -

0.00 - 0.00% 83.29 99.95 0.64% 0.00 -
0.00 - 0.00% 31.40 760.19 0.48% 0.00 -
0.00 - 0.00% 31.40 47.10 0.48% 0.00 -
0.00 - 0.00% 1.00 32.29 1.85% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 0.20 79.07 3.05% 0.00 -
0.00 - 0.00% 180.23 8,369.97 2.06% 0.00 -

0.00 - 0.00% 180.22 9,097.71 2.06% 0.00 -
0.00 - 0.00% 17.81 186.45 0.89% 0.00 -
0.00 - 0.00% 8.14 98.45 0.81% 0.00 -
0.00 - 0.00% 3.14 44.61 0.41% 0.00 -
0.00 - 0.00% 24.11 426.78 1.75% 0.00 -
0.00 - 0.00% 12.30 270.20 1.25% 0.00 -
0.00 - 0.00% 27.58 700.43 9.16% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 25.14 42.48 0.38% 0.00 -
0.00 - 0.00% 19.14 477.26 0.96% 0.00 -
0.00 - 0.00% 8.13 232.70 0.81% 0.00 -
0.00 - 0.00% 3.14 104.59 0.41% 0.00 -
0.00 - 0.00% 24.30 1,000.75 1.76% 0.00 -
0.00 - 0.00% 12.20 616.59 1.24% 0.00 -
0.00 - 0.00% 27.58 1,604.65 9.16% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 25.11 299.84 0.38% 0.00 -
0.00 - 0.00% 0.80 21.01 1.78% 0.00 -
61.58 1,239.61 3.98% 0.00 - 0.00% 0.00 -
550.34 11,061.83 13.28% 0.00 - 0.00% 0.00 -
703.76 14,166.69 17.93% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -

0.00 - 0.00% 31.39 161.03 0.48% 0.00 -
0.00
0.00 - 0.00% 1.00 461.93 9.09% 0.00 -
0.00 - 0.00% 3.00 1,524.39 10.34% 0.00 -
0.00 - 0.00% 2.00 1,129.18 8.70% 0.00 -
0.00 - 0.00% 1.00 635.17 5.88% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 2.00 1,693.76 12.50% 0.00 -
0.00 - 0.00% 1.00 923.88 33.33% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 60.00 3,190.20 15.56% 0.00 -
0.00 - 0.00% 1.00 1,854.90 9.09% 0.00 -
0.00 - 0.00% 5.00 9,831.20 17.24% 0.00 -
0.00 - 0.00% 2.00 4,306.10 8.70% 0.00 -
0.00 - 0.00% 1.00 2,339.62 5.88% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
2.00 9,409.66 100.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 176.07 619.77 2.69% 0.00 -

0.00 - 0.00% 4.00 561.80 2.50% 0.00 -
0.00 - 0.00% 2.00 60.90 3.33% 0.00 -
0.00 - 0.00% 378.00 453.60 2.75% 0.00 -

0.00 - 0.00% 189.00 283.50 2.75% 0.00 -
0.00 - 0.00% 2.00 52.52 3.33% 0.00 -
0.00 - 0.00% 3.00 177.78 4.00% 0.00 -
0.00 - 0.00% 7.00 183.82 5.83% 0.00 -
0.00 - 0.00% 7.00 191.45 4.67% 0.00 -
0.00 - 0.00% 9.00 290.61 5.63% 0.00 -
27.00 68.04 2.75% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 3.00 11.07 0.31% 0.00 -
0.00 - 0.00% 363.45 16,878.53 8.38% 0.00 -

0.00 - 0.00% 363.45 18,346.86 8.38% 0.00 -
0.00 - 0.00% 341.60 8,451.18 10.82% 0.00 -
0.00 - 0.00% 85.64 2,319.99 3.79% 0.00 -
0.00 - 0.00% 115.92 3,461.37 8.63% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 576.80 807.52 8.38% 0.00 -
0.00 - 0.00% 341.59 6,186.23 10.82% 0.00 -
0.00 - 0.00% 85.64 1,598.90 3.79% 0.00 -
0.00 - 0.00% 115.92 2,232.62 8.63% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 1,433.60 11,597.82 20.83% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -

0.00 - 0.00% 349.30 1,491.51 5.08% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 3.00 99.93 0.31% 0.00 -
0.00 - 0.00% 27.00 434.70 2.75% 0.00 -

0.00 - 0.00% 17.86 949.62 18.90% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
0.00 - 0.00% 27.00 1,199.07 2.75% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
153.00 20,655.00 15.56% 27.00 3,645.00 2.75% 0.00 -

56,600.83 135,504.07 0.00
5,660.08 13,550.41 0.00
5,660.08 13,550.41 0.00
67,920.99 162,604.89 0.00
12,225.78 29,268.88 0.00
80,146.77 1.50% 191,873.77 3.58% 0.00
CIÓN N° 10 - JUN.2018 VALORIZACIÓN N° 11 - JUL.2018 METRADO MENORES
% Metr. Parcial % ACUM. METRADOS
0.00% 0.00 - 0.00% 6.56 -

0.00% 0.00 - 0.00% 13,101.14 -
0.00% 0.00 - 0.00% 6,550.57 -
0.00% 0.00 - 0.00% 6,550.57 -
0.00% 0.00 - 0.00% 54.00 -
0.00% 0.00 - 0.00% 6.56 -
0.00% 0.00 - 0.00% 6.56 -
0.00% 0.00 - 0.00% 8,690.09 45.06

0.00% 0.00 - 0.00% 8,690.09 45.06
0.00% 0.00 - 0.00% 1,993.70 4.45
0.00% 0.00 - 0.00% 1,002.27 2.03
0.00% 0.00 - 0.00% 772.46 0.79
0.00% 0.00 - 0.00% 1,375.74 6.03
0.00% 0.00 - 0.00% 978.32 3.08
0.00% 0.00 - 0.00% 294.01 6.89
0.00% 0.00 - 0.00% 110.00 -
0.00% 0.00 - 0.00% 6,544.29 6.28
0.00% 0.00 - 0.00% 1,994.16 4.79
0.00% 0.00 - 0.00% 1,002.27 2.03
0.00% 0.00 - 0.00% 772.47 0.78
0.00% 0.00 - 0.00% 1,375.70 6.07
0.00% 0.00 - 0.00% 978.35 3.05
0.00% 0.00 - 0.00% 294.01 6.89
0.00% 0.00 - 0.00% 110.00 -
0.00% 0.00 - 0.00% 6,544.29 6.28
0.00% 0.00 - 0.00% 44.80 0.20
0.00% 0.00 - 0.00% 1,546.50 -
0.00% 0.00 - 0.00% 4,145.31 -
0.00% 0.00 - 0.00% 3,925.60 -
0.00% 0.00 - 0.00% 1,504.50 -
0.00% 0.00 - 0.00% 660.00 -
0.00% 0.00 - 0.00% 4,585.40 -
0.00% 0.00 - 0.00% 152.50 -
0.00% 0.00 - 0.00% 6,550.57 -

0.00% 0.00 - 0.00% 6,550.57 -
0.00
0.00% 0.00 - 0.00% 11.00 -
0.00% 0.00 - 0.00% 29.00 -
0.00% 0.00 - 0.00% 23.00 -
0.00% 0.00 - 0.00% 17.00 -
0.00% 0.00 - 0.00% 21.00 -
0.00% 0.00 - 0.00% 16.00 -
0.00% 0.00 - 0.00% 3.00 -
0.00% 0.00 - 0.00% 2.00 -
0.00% 0.00 - 0.00% 385.70 -
0.00% 0.00 - 0.00% 11.00 -
0.00% 0.00 - 0.00% 29.00 -
0.00% 0.00 - 0.00% 23.00 -
0.00% 0.00 - 0.00% 17.00 -
0.00% 0.00 - 0.00% 21.00 -
0.00% 0.00 - 0.00% 16.00 -
0.00% 0.00 - 0.00% 3.00 -
0.00% 0.00 - 0.00% 2.00 -
0.00% 0.00 - 0.00% 6,550.57 -

0.00% 0.00 - 0.00% 160.00 -
0.00% 0.00 - 0.00% 60.00 -
0.00% 0.00 - 0.00% 13,762.00 -

0.00% 0.00 - 0.00% 6,881.00 -
0.00% 0.00 - 0.00% 60.00 -
0.00% 0.00 - 0.00% 75.00 -
0.00% 0.00 - 0.00% 120.00 -
0.00% 0.00 - 0.00% 150.00 -
0.00% 0.00 - 0.00% 160.00 -
0.00% 0.00 - 0.00% 983.00 -
0.00% 0.00 - 0.00% 983.00 -
0.00% 0.00 - 0.00% 4,245.22 90.86

0.00% 0.00 - 0.00% 4,245.22 90.86
0.00% 0.00 - 0.00% 3,071.60 85.40
0.00% 0.00 - 0.00% 2,239.59 21.41
0.00% 0.00 - 0.00% 1,315.02 28.98
0.00% 0.00 - 0.00% 119.00 -
0.00% 0.00 - 0.00% 6,736.80 144.20
0.00% 0.00 - 0.00% 3,071.60 85.40
0.00% 0.00 - 0.00% 2,239.59 21.41
0.00% 0.00 - 0.00% 1,315.02 28.98
0.00% 0.00 - 0.00% 119.00 -
0.00% 0.00 - 0.00% 6,522.60 358.40
0.00% 0.00 - 0.00% 6,881.00 -

0.00% 0.00 - 0.00% 6,881.00 -
0.00% 0.00 - 0.00% 983.00 -
0.00% 0.00 - 0.00% 983.00 -
0.00% 0.00 - 0.00% 983.00 -

0.00% 0.00 - 0.00% 94.50 -
0.00% 0.00 - 0.00% 983.00 -
0.00% 0.00 - 0.00% 983.00 -
0.00% 0.00 - 0.00% 65.00 -
0.00% 0.00 - 0.00% 983.00 -

0.00
0.00
0.00
0.00 4,507,084.30 28,642.65
0.00
0.00% 0.00 0.00% 5,318,359.48 33,798.32
OFERT
Part. Nº ESPECIFICACIONES
Unid
01 OBRAS PROVISIONALES
01.01 Cartel de identificación de la obra de 3.60 m x 2.40 m und
01.02 caseta de guardiania oficina y almacen und
02 OBRAS PRELIMINARES
02.01 Movilización y desmovilización de equipos y maquinaria glb
02.02 Mantenimiento de tránsito temporal y seguridad vial en obras mes
02.03 Trazo, niveles y replanteo en obra m2
02.04 Limpieza y acondicionamiento del terreno m2
03 MOVIMIENTOS DE TIERRAS
03.01 Demolición de pavimento de concreto m2
03.02 Excavación a nivel de sub rasante en terreno compacto C/Equipo m3
03.03 Excavación de zanjas para sardineles sumergidos (0.15 x 0.30 m) m
04 PAVIMENTACION
04.01 PAVIMENTO FLEXIBLE
04.01.01 Conformación y compactación a nivel de sub rasante C/Equipo m2
04.01.02 Sub - Base granular e=0.15m C/Equipo m2
04.01.03 Base granular e=0.20m C/Equipo m2
04.01.04 Imprimación asfáltica (Dosf. 0.40 gl/m2 - tanque 1800 gl) m2
04.01.05 Carpeta asfáltica en caliente de 3" m2
04.02 SARDINELES
04.02.01 Encofrado y desencofrado de sardineles sumergidos H=0.15m m
04.02.02 Concreto premezclado f´c=175 kg/cm2 en sardinel sumergido (0.15x0.30) m
04.02.03 Juntas asfálticas m
05 RAMPAS PEATONALES
05.01 Demolición de veredas e=0.10m m2
05.02 Excavación manual a nivel de sub rasante en veredas m3
05.04 Conformación y compactación de sub rasante en veredas m2
05.05 Trazo, niveles y replanteo en veredas m2
05.06 Base granular e=0.10m C/Equipo liviano m2
05.07 Encofrado y desencofrado normal en veredas m
05.08 Sardinel en veredas de concreto premezclado f'c=175 kg/cm2 m
05.09 Concreto premezclado en veredas f'c=175 kg/cm2, e=0.10m acabado C/Bruña @ 1.00m m2
05.10 Juntas asfálticas m
05.11 curado de concreto en veredas m2
06 SEÑALIZACIÓN
06.01 Pintura tráfico línea continua e=0.10m m
06.02 Pintura tráfico línea discontinua e=0.10m m
06.03 Pintado de pavimento (Símbolos y letras) m2
07 TRABAJOS COMPLEMENTARIOS
07.01 reductores de velocidad m
07.02 nivelacion de buzones und
08 IMPACTO AMBIENTAL, SEGURIDAD Y SALUD
08.01 Elaboración, implementación y administración del plan de seguridad y salud glb
08.02 Equipos de protección individual und
08.03 Equipos de protección colectiva glb
08.04 Mitigacion de impacto ambiental m2
COSTO DIRECTO
GASTOS GENERALES (10.00% CD )
UTILIDAD ( 10.00% CD )
SUBTOTAL
IMPUESTO ( IGV 18% )
PRESUPUESTO TOTAL
OFERTA VALORIZACIÓN N° 1 - SET.2017 VALORIZACIÓN N° 2 - OCT.2017
Metr. P.Unit Parcial Metr. Parcial % Metr. Parcial
1.00 1,754.68 1,754.68 1.00 1,754.68 100.00% 0.00 -

8.00 2,500.00 20,000.00 1.00 2,500.00 12.50% 1.00 2,500.00
1.00 7,360.00 7,360.00 0.25 1,840.00 25.00% 0.25 1,840.00

8.00 2,446.60 19,572.80 1.00 2,446.60 12.50% 1.00 2,446.60
44,833.93 1.13 50,662.34 7,622.09 8,612.96 17.00% 6,409.53 7,242.77
44,959.48 1.29 57,997.73 7,622.09 9,832.50 16.95% 6,409.53 8,268.29
44,833.93 10.42 467,169.55 7,622.09 79,422.18 17.00% 6,409.53 66,787.30

19,108.22 5.86 111,974.17 3,277.50 19,206.15 17.15% 2,724.05 15,962.93
14,504.70 4.81 69,767.61 - 0.00% 2,244.73 10,797.15
26,524.53 50.48 1,338,958.27 3,114.16 157,202.80 11.74% 3,842.43 193,965.87
44,833.93 3.03 135,846.81 6,963.77 21,100.22 15.53% 7,067.85 21,415.59

44,833.93 13.65 611,983.14 6,963.77 95,055.46 15.53% 7,067.85 96,476.15
44,833.93 17.06 764,866.85 6,963.77 118,801.92 15.53% 7,067.85 120,577.52
42,633.14 4.08 173,943.21 0.00 - 0.00% 0.00 -
42,633.14 42.31 1,803,808.15 0.00 - 0.00% 0.00 -
14,504.70 6.51 94,425.60 0.00 - 0.00% 2,206.92 14,367.05

14,504.70 22.13 320,989.01 0.00 - 0.00% 2,206.92 48,839.14
544.08 5.07 2,758.49 0.00 - 0.00% 82.93 420.46
125.55 10.42 1,308.23 0.00 - 0.00% 0.00 -

25.11 37.86 950.66 0.00 - 0.00% 0.00 -
50.22 50.48 2,535.11 0.00 - 0.00% 0.00 -
125.55 6.91 867.55 0.00 - 0.00% 0.00 -
125.55 1.13 141.87 0.00 - 0.00% 0.00 -
125.55 19.98 2,508.49 0.00 - 0.00% 0.00 -
139.50 16.86 2,351.97 0.00 - 0.00% 0.00 -
139.50 22.88 3,191.76 0.00 - 0.00% 0.00 -
125.55 38.99 4,895.19 0.00 - 0.00% 0.00 -
7.13 5.07 36.15 0.00 - 0.00% 0.00 -
125.55 1.37 172.00 0.00 - 0.00% 0.00 -
14,504.70 10.39 150,703.83 0.00 - 0.00% 0.00 -

5,439.26 12.13 65,978.22 0.00 - 0.00% 0.00 -
942.35 36.90 34,772.72 0.00 - 0.00% 0.00 -
90.50 358.00 32,399.00 0.00 - 0.00% 0.00 -

159.00 189.00 30,051.00 0.00 - 0.00% 0.00 -
1.00 5,522.00 5,522.00 0.25 1,380.50 25.00% 0.25 1,380.50
180.00 116.18 20,912.40 30.00 3,485.40 16.67% 30.00 3,485.40
1.00 6,429.00 6,429.00 0.13 835.77 13.00% 0.13 835.77
44,959.48 0.52 23,378.93 6,963.77 3,621.16 15.49% 4,827.30 2,510.20
6,442,944.50 527,098.29 620,118.68
644,294.45 52,709.83 62,011.87
644,294.45 52,709.83 62,011.87
7,731,533.40 632,517.95 744,142.42
1,391,676.01 113,853.23 133,945.64
9,123,209.41 746,371.18 8.18% 878,088.06
CIÓN N° 2 - OCT.2017 VALORIZACIÓN N° 3 - NOV.2017 VALORIZACIÓN N° 4 - DIC.2017 VALORIZACIÓN N° 5 -
% Metr. Parcial % Metr. Parcial % Metr.
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00

12.50% 1.00 2,500.00 12.50% 1.00 2,500.00 12.50% 1.00
25.00% 0.25 1,840.00 25.00% 0.15 1,104.00 15.00% 0.10

12.50% 1.00 2,446.60 12.50% 1.00 2,446.60 12.50% 1.00
14.30% 8,803.37 9,947.81 19.64% 15,254.20 17,237.25 34.02% 1,347.56
14.26% 8,870.87 11,443.42 19.73% 15,254.20 19,677.92 33.93% 1,347.56
14.30% 8,803.37 91,731.12 19.64% 15,254.20 158,948.76 34.02% 1,347.56

14.26% 3,752.00 21,986.72 19.64% 6,501.34 38,097.85 34.02% 574.33
15.48% 3,217.90 15,478.10 22.19% 3,025.64 14,553.33 20.86% 427.82
14.49% 5,222.64 263,638.87 19.69% 8,950.17 451,804.58 33.74% 796.92
15.76% 8,803.37 26,674.21 19.64% 15,254.20 46,220.23 34.02% 1,347.56

15.76% 8,803.37 120,166.00 19.64% 15,254.20 208,219.83 34.02% 1,347.56
15.76% 8,803.37 150,185.49 19.64% 15,254.20 260,236.65 34.02% 1,347.56
0.00% 21,760.37 88,782.31 51.04% 14,510.89 59,204.43 34.04% 1,281.59
0.00% 21,760.37 920,681.25 51.04% 14,510.89 613,955.76 34.04% 1,281.59
15.22% 3,217.90 20,948.53 22.19% 4,920.90 32,035.06 33.93% 427.82

15.22% 3,217.90 71,212.13 22.19% 4,920.90 108,899.52 33.93% 427.82
15.24% 120.79 612.41 22.20% 184.68 936.33 33.94% 16.19
0.00% 67.51 703.45 53.77% 0.00 - 0.00% 0.00

0.00% 13.50 511.11 53.76% 0.00 - 0.00% 0.00
0.00% 27.00 1,362.96 53.76% 0.00 - 0.00% 0.00
0.00% 67.51 466.49 53.77% 0.00 - 0.00% 0.00
0.00% 67.51 76.29 53.77% 0.00 - 0.00% 0.00
0.00% 67.51 1,348.85 53.77% 0.00 - 0.00% 0.00
0.00% 75.00 1,264.50 53.76% 0.00 - 0.00% 0.00
0.00% 75.00 1,716.00 53.76% 0.00 - 0.00% 0.00
0.00% 67.51 2,632.21 53.77% 0.00 - 0.00% 0.00
0.00% 3.90 19.77 54.70% 0.00 - 0.00% 0.00
0.00% 67.51 92.49 53.77% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00

0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00
0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00

0.00% 81.00 15,309.00 50.94% 42.00 7,938.00 26.42% 4.00
25.00% 0.25 1,380.50 25.00% 0.10 552.20 10.00% 0.05
16.67% 30.00 3,485.40 16.67% 20.00 2,323.60 11.11% 40.00
13.00% 0.24 1,542.96 24.00% 0.15 964.35 15.00% 0.15
10.74% 7,930.32 4,123.77 17.64% 15,254.20 7,932.18 33.93% 1,347.56
1,856,310.72 2,055,788.42
185,631.07 205,578.84
185,631.07 205,578.84
2,227,572.86 2,466,946.11
400,963.12 444,050.30
9.62% 2,628,535.98 28.81% 2,910,996.41 31.91%
VALORIZACIÓN N° 5 - ENE.2018 VALORIZACIÓN N° 6 - FEB.2018 VALORIZACIÓN N° 7 - MAR.2018
Parcial % Metr. Parcial % Metr. Parcial %
- 0.00% 0.00 - 0.00% 0.00 - 0.00%

2,500.00 12.50% 1.00 2,500.00 12.50% 1.00 2,500.00 12.50%
736.00 10.00% 0.00 - 0.00% 0.00 - 0.00%

2,446.60 12.50% 1.00 2,446.60 12.50% 1.00 2,446.60 12.50%
1,522.74 3.01% 4,962.48 5,607.60 11.07% 0.00 - 0.00%
1,738.35 3.00% 4,962.48 6,401.60 11.04% 0.00 - 0.00%
14,041.58 3.01% 4,962.48 51,709.04 11.07% 0.00 - 0.00%

3,365.57 3.01% 2,115.01 12,393.96 11.07% 0.00 - 0.00%
2,057.81 2.95% 748.46 3,600.09 5.16% 1,646.63 7,920.29 11.35%
40,228.52 3.00% 2,902.46 146,516.18 10.94% 64.22 3,241.83 0.24%
4,083.11 3.01% 0.00 - 0.00% 4,962.48 15,036.31 11.07%

18,394.19 3.01% 0.00 - 0.00% 4,962.48 67,737.85 11.07%
22,989.37 3.01% 0.00 - 0.00% 4,962.48 84,659.91 11.07%
5,228.89 3.01% 0.00 - 0.00% 0.00 - 0.00%
54,224.07 3.01% 0.00 - 0.00% 0.00 - 0.00%
2,785.11 2.95% 0.00 - 0.00% 1,646.63 10,719.56 11.35%

9,467.66 2.95% 0.00 - 0.00% 1,646.63 36,439.92 11.35%
82.08 2.98% 0.00 - 0.00% 61.90 313.83 11.38%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%

- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%

- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%
- 0.00% 0.00 - 0.00% 0.00 - 0.00%

756.00 2.52% 8.00 1,512.00 5.03% 16.00 3,024.00 10.06%
276.10 5.00% 0.10 552.20 10.00% 0.00 - 0.00%
4,647.20 22.22% 15.00 1,742.70 8.33% 8.00 929.44 4.44%
964.35 15.00% 0.10 642.90 10.00% 0.05 321.45 5.00%
700.73 3.00% 0.00 - 0.00% 4,962.48 2,580.49 11.04%
193,236.04 235,624.88 237,871.49
19,323.60 23,562.49 23,787.15
19,323.60 23,562.49 23,787.15
231,883.25 282,749.85 285,445.78
41,738.99 50,894.97 51,380.24
273,622.24 3.00% 333,644.82 3.66% 336,826.03 3.69%
VALORIZACIÓN N° 8 - ABR.2018 VALORIZACIÓN N° 9 - MAY.2018 VALORIZACIÓN N° 10 - JUN.2018
Metr. Parcial % Metr. Parcial % Metr. Parcial
0.00 - 0.00% 0.00 - 0.00% 0.00 -

0.50 1,250.00 6.25% 0.00 - 0.00% 0.25 625.00
0.00 - 0.00% 0.00 - 0.00% 0.00 -

0.50 1,223.30 6.25% 0.00 - 0.00% 0.25 611.65
0.00 - 0.00% 0.00 - 0.00% 217.35 245.61
0.00 - 0.00% 0.00 - 0.00% 1.00 1.29
0.00 - 0.00% -2,430.15 - 25,322.16 -5.42% 1,432.43 14,925.92

0.00 - 0.00% 0.00 - 0.00% 81.99 480.46
0.00 - 0.00% 0.00 - 0.00% 1,596.76 7,680.42
0.00 - 0.00% 0.00 - 0.00% 815.76 41,179.56
0.00 - 0.00% -2,430.15 - 7,363.35 -5.42% 1,432.43 4,340.26

0.00 - 0.00% -2,430.15 - 33,171.55 -5.42% 1,432.43 19,552.67
0.00 - 0.00% -2,430.15 - 41,458.36 -5.42% 1,432.43 24,437.26
4,714.35 19,234.55 11.06% 0.00 - 0.00% 182.97 746.52
4,714.35 199,464.15 11.06% 0.00 - 0.00% 182.97 7,741.46
0.00 - 0.00% 0.00 - 0.00% 1,042.27 6,785.18

0.00 - 0.00% 0.00 - 0.00% 1,042.27 23,065.44
0.00 - 0.00% 0.00 - 0.00% 38.80 196.72
0.00 - 0.00% 58.04 604.78 46.23% 0.00 -

0.00 - 0.00% 11.61 439.55 46.24% 0.00 -
0.00 - 0.00% 23.22 1,172.15 46.24% 0.00 -
0.00 - 0.00% 58.04 401.06 46.23% 0.00 -
0.00 - 0.00% 58.04 65.59 46.23% 0.00 -
0.00 - 0.00% 58.04 1,159.64 46.23% 0.00 -
0.00 - 0.00% 64.50 1,087.47 46.24% 0.00 -
0.00 - 0.00% 64.50 1,475.76 46.24% 0.00 -
0.00 - 0.00% 58.04 2,262.98 46.23% 0.00 -
0.00 - 0.00% 3.23 16.38 45.30% 0.00 -
0.00 - 0.00% 58.04 79.51 46.23% 0.00 -
0.00 - 0.00% 4,351.41 45,211.15 30.00% 6,303.60 65,494.40

0.00 - 0.00% 1,631.86 19,794.46 30.00% 2,168.45 26,303.30
0.00 - 0.00% 0.00 - 0.00% 369.88 13,648.57
0.00 - 0.00% 90.50 32,399.00 100.00% 0.00 -

0.00 - 0.00% 8.00 1,512.00 5.03% 0.00 -
0.00 - 0.00% 0.00 - 0.00% 0.00 -
7.00 813.26 3.89% 0.00 - 0.00% 0.00 -
0.05 321.45 5.00% 0.00 - 0.00% 0.00 -
3,673.85 1,910.40 8.17% 0.00 - 0.00% 0.00 -
224,217.11 366.05 258,061.68
22,421.71 36.60 25,806.17
22,421.71 36.60 25,806.17
269,060.53 439.26 309,674.01
48,430.90 79.07 55,741.32
317,491.43 3.48% 518.32 0.01% 365,415.34
CIÓN N° 10 - JUN.2018 VALORIZACIÓN N° 11 - JUL.2018 METRADO MENORES PARCIAL
% Metr. Parcial % ACUM. METRADOS ACUM.
0.00% 0.00 - 0.00% 1.00 - 1754.68

3.13% 0.25 625.00 3.13% 8.00 - 20000
0.00% 0.00 - 0.00% 1.00 - 7360

3.13% 0.25 611.65 3.13% 8.00 - 19572.8
0.48% 217.35 245.61 0.48% 44,833.93 - 50662.3409
0.00% 491.75 634.36 1.09% 44,959.48 - 57997.7292
3.19% 1,432.42 14,925.82 3.19% 44,833.93 - 467169.5506

0.43% 82.00 480.52 0.43% 19,108.22 - 111974.1692
11.01% 1,596.76 7,680.42 11.01% 14,504.70 - 69767.607
3.08% 815.77 41,180.07 3.08% 26,524.53 - 1338958.2744
3.19% 1,432.42 4,340.23 3.19% 44,833.93 - 135846.8079

3.19% 1,432.42 19,552.53 3.19% 44,833.93 - 611983.1445
3.19% 1,432.42 24,437.09 3.19% 44,833.93 - 764866.8458
0.43% 182.97 746.52 0.43% 42,633.14 - 173943.2112
0.43% 182.97 7,741.46 0.43% 42,633.14 - 1803808.1534
7.19% 1,042.26 6,785.11 7.19% 14,504.70 - 94425.597

7.19% 1,042.26 23,065.21 7.19% 14,504.70 - 320989.011
7.13% 38.79 196.67 7.13% 544.08 - 2758.4856
0.00% 0.00 - 0.00% 125.55 - 1308.231

0.00% 0.00 - 0.00% 25.11 - 950.6646
0.00% 0.00 - 0.00% 50.22 - 2535.1056
0.00% 0.00 - 0.00% 125.55 - 867.5505
0.00% 0.00 - 0.00% 125.55 - 141.8715
0.00% 0.00 - 0.00% 125.55 - 2508.489
0.00% 0.00 - 0.00% 139.50 - 2351.97
0.00% 0.00 - 0.00% 139.50 - 3191.76
0.00% 0.00 - 0.00% 125.55 - 4895.1945
0.00% 0.00 - 0.00% 7.13 - 36.1491
0.00% 0.00 - 0.00% 125.55 - 172.0035
43.46% 3,849.69 39,998.28 26.54% 14,504.70 - 150703.833

39.87% 1,638.95 19,880.46 30.13% 5,439.26 - 65978.2238
39.25% 572.47 21,124.14 60.75% 942.35 - 34772.715
0.00% 0.00 - 0.00% 90.50 - 32399

0.00% 0.00 - 0.00% 159.00 - 30051
0.00% 0.00 - 0.00% 1.00 - 5522
0.00% 0.00 - 0.00% 180.00 - 20912.4
0.00% 0.00 - 0.00% 1.00 - 6429
0.00% 0.00 - 0.00% 44,959.48 - 23378.9296
234,251.14
23,425.11
23,425.11
281,101.37
50,598.25
4.01% 331,699.62 3.64%
MENORES
COSTOS
- -
- -
#VALUE!
- -
- -
- -
- -
#VALUE!
- -
- -
- -
- -
#VALUE!
#VALUE!
- -
- -
- -
- -
- -
#VALUE!
- -
- -
- -
#VALUE!
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
#VALUE!
- -
- -
- -
#VALUE!
- -
- -
#VALUE!
- -
- -
- -
- -
CALENDARIO VALORIZADO DE AVANCE DE OBRA CON AMPLIACION N° 02
Obra :
COSTO PARCIAL Del 29/08/17 al Del 01/09/17 al Del 01/10/17 al Del 01/11/2017 al Del 01/12/17 al Del 01/01/18 al Del 01/02/18 al Del 01/03/18 al Del 01/04/18 al Del 01/05/18 al Del 01/06/18 al Del 01/06/18 al
DESCRIPCION DE PARTIDAS
S/. 31/08/17 30/09/17 31/10/17 30/11/17 31/12/17 31/01/18 28/02/18 31/03/18 25/04/18 25/05/18 24/06/18 24/07/18
REDES Y CONEXIÓN DEL ALCANTARILLADO
OBRAS PRELIMINARES Y PROVISIONALES ALC.
Señales-iluminación nocturna con lámpara intermitente cada 10m (línea hasta 12") S/.41,324.92 S/. 13,795.97 S/. 9,386.30 S/. 0.00 S/. 14,488.92 S/. 1,070.92 S/. 2,330.83 S/. 0.00 S/. 0.00 S/. 251.98
Cerco de malla HDP de 1 m altura para límite de seguridad de obra S/.15,721.37 S/. 2,633.65 S/. 1,782.72 S/. 3,468.41 S/. 5,550.46 S/. 415.39 S/. 829.03 S/. 941.76 S/. 0.00 S/. 99.95
Desvío de aguas servidas incl. bombeo y alquiler de tubo p/mantenim. servicio S/.158,589.30 S/. 26,567.09 S/. 17,983.19 S/. 34,987.57 S/. 55,990.22 S/. 4,189.78 S/. 8,998.13 S/. 9,113.13 S/. 0.00 S/. 760.19
Riego de zona de trabajo para mitigar la contaminación -polvo (con autorización de uso de grifo) S/.9,825.86 S/. 1,646.04 S/. 1,114.20 S/. 2,167.76 S/. 3,469.04 S/. 259.59 S/. 557.51 S/. 564.63 S/. 0.00 S/. 47.09
Proteccion de redes existentes de DN 100 a 150 S/.1,743.66 S/. 193.74 S/. 161.45 S/. 678.09 S/. 387.48 S/. 64.58 S/. 96.87 S/. 129.16 S/. 0.00 S/. 32.29
Trazo y replanteo inicial del proyecto, para líneas-redes con estación total S/.5,464.15 S/. 5,464.15 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
P
Replanteo final de la obra, para líneas redes con estación total S/.2,593.56 L S/. 0.00 S/. 0.00 S/. 1,300.73 S/. 909.33 S/. 67.21 S/. 146.28 S/. 90.93 S/. 0.00 S/. 79.08
MOVIMIENTO DE TIERRAS A
N
Provisión de material de préstamo seleccionado para reemplazo de material de relleno S/.405,660.37 E S/. 63,129.61 S/. 44,314.44 S/. 93,713.60 S/. 116,789.17 S/. 7,234.42 S/. 23,439.66 S/. 46,577.00 S/. 0.00 S/. 10,462.47
Eliminación de desmonte en terreno normal R=20 km con maquinaria S/.440,950.37 S S/. 68,622.01 S/. 48,169.53 S/. 101,866.12 S/. 126,949.12 S/. 7,863.77 S/. 25,478.77 S/. 50,628.92 S/. 0.00 S/. 11,372.13
Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 1,26 m a 1,50 m prof. S/.20,920.63 D S/. 3,732.76 S/. 1,339.11 S/. 2,961.02 S/. 10,129.73 S/. 1,811.94 S/. 713.01 S/. 0.00 S/. 0.00 S/. 233.06
Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 1,51 m a 1,75 m prof. S/.12,152.03 E S/. 2,163.84 S/. 2,053.37 S/. 5,103.90 S/. 2,156.10 S/. 0.00 S/. 551.76 S/. 0.00 S/. 0.00 S/. 123.06
Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 1,76 m a 2,00 m prof. S/.10,972.42 S/. 1,971.13 S/. 2,105.80 S/. 4,845.46 S/. 1,230.98 S/. 0.00 S/. 763.28 S/. 0.00 S/. 0.00 S/. 55.77
C
Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 2,01 m a 2,50 m prof. S/.24,457.33 O S/. 4,361.28 S/. 3,032.01 S/. 6,044.02 S/. 8,603.26 S/. 0.00 S/. 1,883.28 S/. 0.00 S/. 0.00 S/. 533.48
Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 2.51 m a 3,00 m prof. S/.21,551.54 N S/. 3,836.41 S/. 2,755.98 S/. 4,865.68 S/. 7,609.14 S/. 0.00 S/. 2,146.59 S/. 0.00 S/. 0.00 S/. 337.74
T
Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 3,01 m a 3,50 m prof. S/.7,642.86 I S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 6,767.32 S/. 0.00 S/. 875.54
Excavac. zanja (máq.) p/tub. terr-normal DN 200 - 250 de 3,51 m a 4.00 m prof. S/.3,319.80 N S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,319.80 S/. 0.00 S/. 0.00
Refine y nivel de zanja terr-normal para tub. DN 200 - 250 para toda profund. S/.11,070.46 G S/. 1,854.54 S/. 1,255.33 S/. 2,442.32 S/. 3,908.43 S/. 292.47 S/. 628.12 S/. 636.15 S/. 0.00 S/. 53.10
E
Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 1,26 m a 1,50 m prof. S/.49,833.82 N S/. 8,888.04 S/. 3,167.86 S/. 7,050.45 S/. 24,119.03 S/. 4,314.39 S/. 1,697.48 S/. 0.00 S/. 0.00 S/. 596.57
Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 1,51 m a 1,75 m prof. S/.28,753.11 C S/. 5,119.90 S/. 4,858.51 S/. 12,076.71 S/. 5,101.58 S/. 0.00 S/. 1,305.53 S/. 0.00 S/. 0.00 S/. 290.88
I
Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 1,76 m a 2,00 m prof. S/.25,787.89 A S/. 4,632.65 S/. 4,949.14 S/. 11,387.69 S/. 2,893.45 S/. 0.00 S/. 1,794.23 S/. 0.00 S/. 0.00 S/. 130.73
Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 2.01 m a 2,50 m prof. S/.56,915.11 S/. 10,149.22 S/. 7,056.67 S/. 14,055.26 S/. 20,020.40 S/. 0.00 S/. 4,382.62 S/. 0.00 S/. 0.00 S/. 1,250.94
Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 2.51 m a 3,00 m prof. S/.49,599.96 - S/. 8,829.34 S/. 6,342.77 S/. 11,200.17 S/. 17,514.13 S/. 0.00 S/. 4,942.81 S/. 0.00 S/. 0.00 S/. 770.74
Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 3,01 m a 3,50 m prof. S/.17,509.37 D S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 15,503.56 S/. 0.00 S/. 2,005.81
Relleno comp.zanja(pulso) p/tub t-normal DN 200 - 250 de 3,51 m a 4,00 m prof. S/.7,697.80 E S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,697.80 S/. 0.00 S/. 0.00
S
Elimin. desmonte(carg+v) t-normal D=20km p/tub. DN 200 - 250 para toda prof. S/.78,213.81 V S/. 13,102.48 S/. 8,869.03 S/. 17,255.33 S/. 27,613.52 S/. 2,066.34 S/. 4,437.74 S/. 4,494.57 S/. 0.00 S/. 374.80
Proteccion de cable eléctrico de baja tensión S/.1,181.70 I S/. 157.56 S/. 105.04 S/. 393.90 S/. 157.56 S/. 105.04 S/. 183.82 S/. 52.52 S/. 0.00 S/. 26.26
Entibado metálico ambas caras, tipo cajón (Box), de zanjas de 1.76 a 2.00 m de prof. (Incl. O
S/.31,131.05 S/. 5,592.52 S/. 5,975.39 S/. 13,747.58 S/. 3,492.96 S/. 0.00 S/. 1,082.99 S/. 0.00 S/. 1,239.61 S/. 0.00
Instalación, mantenimiento
Entibado metálico tipoy cajón
retiro)(Box), de zanjas de 2.01 a 2.50 m de prof. (Incl. Instalación,
S/.83,320.73 D S/. 9,905.28 S/. 10,329.39 S/. 20,576.17 S/. 29,309.42 S/. 0.00 S/. 2,138.64 S/. 0.00 S/. 11,061.83 S/. 0.00
mantenimiento
Entibado ymetálico
retiro) tipo cajón (Box), de zanjas de 2.51 a 2.75 m de prof. (Incl. Instalación,
S/.79,022.33 E S/. 7,033.42 S/. 10,105.26 S/. 17,844.04 S/. 27,904.21 S/. 0.00 S/. 1,968.71 S/. 0.00 S/. 14,166.69 S/. 0.00
mantenimiento
Entibado ymetálico
S/.31,248.47 T S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 31,248.47 S/. 0.00 S/. 0.00
mantenimiento
Entibado ymetálico
S/.13,767.60 R S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 13,767.60 S/. 0.00 S/. 0.00
A
Desmontaje y retiro de tuberia CSN DN 200 - 250 mm S/.19,029.41 S/. 0.00 S/. 5,895.16 S/. 5,997.46 S/. 7,136.79 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
N
Eliminación de desmonte proveniente de desmontaje de tub AC (incl disp. final - material peligroso) S/.8,108.43 S S/. 0.00 S/. 2,513.35 S/. 2,555.35 S/. 3,039.73 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
SUMINISTRO E INSTALACION DE TUBERIAS I
T
Tubería PVC-U UF NTP ISO 4435 SN 2 DN 200 incl. anillo + 2% desperdicios S/.214,072.63 O S/. 214,072.63 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
Instalación de tubería de PVC p/desagüe DN 200 incluye prueba hidráulica S/.33,604.42 S/. 5,629.46 S/. 3,810.56 S/. 7,413.72 S/. 11,864.10 S/. 887.80 S/. 1,906.67 S/. 1,931.09 S/. 0.00 S/. 161.02
-
BUZONES
S/.5,081.23 P S/. 923.86 S/. 923.86 S/. 923.86 S/. 923.86 S/. 0.00 S/. 0.00 S/. 923.86 S/. 0.00 S/. 461.93
para suDemolición
eliminación)
de buzón de mal estado, de 1,26 a 1,50 m de profundidad (incl. acomodo del desmonte
S/.14,735.77 E S/. 0.00 S/. 1,524.39 S/. 2,032.52 S/. 4,573.17 S/. 0.00 S/. 1,016.26 S/. 4,065.04 S/. 0.00 S/. 1,524.39
para suDemolición
eliminación)
de buzón de mal estado, de 1,51 a 1,75 m de profundidad (incl. acomodo del desmonte R
S/.12,985.57 M S/. 1,693.77 S/. 0.00 S/. 4,516.72 S/. 3,952.13 S/. 0.00 S/. 564.59 S/. 1,129.18 S/. 0.00 S/. 1,129.18
para suDemolición
eliminación)
de buzón de mal estado, de 1,76 a 2,00 m de profundidad (incl. acomodo del desmonte
S/.10,797.89 I S/. 1,270.34 S/. 1,270.34 S/. 4,446.19 S/. 2,540.68 S/. 0.00 S/. 635.17 S/. 0.00 S/. 0.00 S/. 635.17
para suDemolición
eliminación)
de buzón de mal estado, de 2,01 a 2,50 m de profundidad (incl. acomodo del desmonte S
S/.15,243.90 S/. 4,355.40 S/. 1,451.80 S/. 4,355.40 S/. 2,177.70 S/. 0.00 S/. 2,903.60 S/. 0.00 S/. 0.00 S/. 0.00
para suDemolición
eliminación)
de buzón de mal estado, de 2,51 a 3.00 m de profundidad (incl. acomodo del desmonte O
S/.13,550.08 S S/. 3,387.52 S/. 3,387.52 S/. 846.88 S/. 0.00 S/. 0.00 S/. 846.88 S/. 3,387.52 S/. 0.00 S/. 1,693.76
para suDemolición
eliminación)
de buzón de mal estado, de 3.01 a 3.50 m de profundidad (incl. acomodo del desmonte
S/.2,771.64 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,847.76 S/. 0.00 S/. 923.88
para suDemolición
eliminación)
de buzón de mal estado, de 3.51 a 4.00 m de profundidad (incl. acomodo del desmonte A
S/.2,032.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,032.54 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
Eliminación desmonte por demoliciones S/.20,507.67 L S/. 3,164.68 S/. 2,294.82 S/. 4,455.65 S/. 4,241.37 S/. 0.00 S/. 1,613.18 S/. 1,547.78 S/. 0.00 S/. 3,190.19
A
Buzón I t. normal a máq. 1,01 a 1,25 m profundidad (encof. exterior e interior) S/.20,403.90 S/. 1,854.90 S/. 3,709.80 S/. 7,419.60 S/. 3,709.80 S/. 1,854.90 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,854.90
Buzón I t. normal a máq. 1,26 a 1,50 m profundidad (encof. exterior e interior) S/.57,020.96 E S/. 1,966.24 S/. 11,797.44 S/. 9,831.20 S/. 11,797.44 S/. 0.00 S/. 11,797.44 S/. 0.00 S/. 0.00 S/. 9,831.20
Buzón I t. normal a máq. 1,51 a 1,75 m profundidad (encof. exterior e interior) S/.49,520.15 N S/. 4,306.10 S/. 4,306.10 S/. 17,224.40 S/. 10,765.25 S/. 0.00 S/. 8,612.20 S/. 0.00 S/. 0.00 S/. 4,306.10
T
Buzón I t. normal a máq. 1,76 a 2,00 m profundidad (encof. exterior e interior) S/.39,773.54 I S/. 14,037.72 S/. 2,339.62 S/. 14,037.72 S/. 4,679.24 S/. 0.00 S/. 2,339.62 S/. 0.00 S/. 0.00 S/. 2,339.62
Buzón I t. normal a máq. 2,01 a 2,50 m profundidad (encof. exterior e interior) S/.54,653.34 D S/. 20,820.32 S/. 10,410.16 S/. 18,217.78 S/. 2,602.54 S/. 0.00 S/. 2,602.54 S/. 0.00 S/. 0.00 S/. 0.00
A
Buzón I t. normal a máq. 2,51 a 2,75 m profundidad (encof. exterior e interior) S/.47,619.20 S/. 17,857.20 S/. 11,904.80 S/. 5,952.40 S/. 5,952.40 S/. 0.00 S/. 2,976.20 S/. 2,976.20 S/. 0.00 S/. 0.00
D
Buzón I t. normal a máq. 3.01 a 3.50 m profundidad (encof. exterior e interior) S/.12,712.20 , S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 12,712.20 S/. 0.00 S/. 0.00
Buzón I t. normal a máq. 3.51 a 4.00 m profundidad (encof. exterior e interior) S/.9,409.66 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,409.66 S/. 0.00
S
O
L
I
C
I
T
I
D
A
D
,
S
VARIOS - PRUEBAS - CORTES DE PAVIMENTOS O
Prueba hidráulica de tubería p/desague DN 200 S/.23,058.01 L S/. 3,862.71 S/. 2,614.69 S/. 4,577.69 S/. 8,140.67 S/. 609.17 S/. 1,308.28 S/. 1,325.03 S/. 0.00 S/. 619.77
I
Prueba de compactación de suelos (procto modif densidad campo) S/.22,472.00 S/. 3,792.15 S/. 1,685.40 S/. 4,494.40 S/. 7,865.20 S/. 561.80 S/. 1,264.05 S/. 2,247.20 S/. 0.00 S/. 561.80
C
Prueba de calidad del concreto (prueba a la compresión) S/.1,827.00 I S/. 182.70 S/. 182.70 S/. 578.55 S/. 213.15 S/. 243.60 S/. 304.50 S/. 60.90 S/. 0.00 S/. 60.90
CONEXIONES DOMICILIARIAS DE ALCANTARILLADO T
A
OBRAS PRELIMINARES Y PROVISIONALES ALC.
Cerco de malla HDP de 1 m altura para límite de seguridad de obra-SEDAPAL S/.16,514.40 I S/. 2,570.40 S/. 2,318.40 S/. 3,057.60 S/. 5,476.80 S/. 268.80 S/. 1,276.80 S/. 1,092.00 S/. 0.00 S/. 453.60
N
Riego de zona de trabajo para mitigar la contaminación -polvo (con autorización de uso de grifo) S/.10,321.50 S/. 1,606.50 S/. 1,449.00 S/. 1,911.00 S/. 3,423.00 S/. 168.00 S/. 798.00 S/. 682.50 S/. 0.00 S/. 283.50
F
Proteccion de cable eléctrico de baja tensión S/.1,575.60 O S/. 52.52 S/. 52.52 S/. 682.76 S/. 210.08 S/. 52.52 S/. 210.08 S/. 262.60 S/. 0.00 S/. 52.52
Proteccion de cable eléctrico de media tensión S/.4,444.50 R S/. 118.52 S/. 177.78 S/. 1,896.32 S/. 474.08 S/. 118.52 S/. 829.64 S/. 651.86 S/. 0.00 S/. 177.78
M
Proteccion de cables telefónicos S/.3,151.20 A S/. 52.52 S/. 52.52 S/. 945.36 S/. 288.86 S/. 52.52 S/. 735.28 S/. 840.32 S/. 0.00 S/. 183.82
Proteccion de redes existentes de DN 50 a 80 S/.4,102.50 C S/. 273.50 S/. 109.40 S/. 1,723.05 S/. 437.60 S/. 54.70 S/. 382.90 S/. 929.90 S/. 0.00 S/. 191.45
I
Proteccion de redes existentes S/.5,166.40 S/. 322.90 S/. 129.16 S/. 1,872.82 S/. 548.93 S/. 64.58 S/. 710.38 S/. 1,227.02 S/. 0.00 S/. 290.61
O
Trazo y replanteo inicial para conexión domiciliaria S/.2,477.16 N S/. 385.56 S/. 347.76 S/. 458.64 S/. 821.52 S/. 40.32 S/. 191.52 S/. 163.80 S/. 68.04 S/. 0.00
Replanteo final de la obra para conexión domiciliaria S/.3,627.27 S/. 0.00 S/. 0.00 S/. 1,833.93 S/. 1,202.94 S/. 59.04 S/. 280.44 S/. 239.85 S/. 0.00 S/. 11.07
S
MOVIMIENTOS DE TIERRAS E
Provisión de material de préstamo seleccionado para reemplazo de material de relleno S/.201,367.56 D S/. 31,341.89 S/. 28,269.89 S/. 37,282.96 S/. 66,781.65 S/. 3,278.20 S/. 0.00 S/. 13,314.81 S/. 0.00 S/. 21,098.16
A
Eliminación de desmonte en terreno normal R=20 km con maquinaria S/.218,885.32 P S/. 34,068.45 S/. 30,729.20 S/. 40,526.35 S/. 72,591.25 S/. 3,563.38 S/. 0.00 S/. 14,473.12 S/. 0.00 S/. 22,933.57
Excav. zanja (pulso) p/tub. terr-normal DN 100 - 150 de 1,01 m a 1,25 m prof. S/.78,104.18 A S/. 12,209.19 S/. 14,200.76 S/. 13,075.09 S/. 21,993.86 S/. 2,770.88 S/. 0.00 S/. 3,290.42 S/. 0.00 S/. 10,563.98
Excav. zanja (pulso) p/tub. terr-normal DN 50 - 80 de 1,25 m a 1,50 m prof. S/.61,250.49 L S/. 14,101.97 S/. 13,294.69 S/. 16,713.45 S/. 11,632.99 S/. 0.00 S/. 0.00 S/. 2,607.41 S/. 0.00 S/. 2,899.98
,
Excav. zanja (pulso) p/tub. terr-normal DN 100 - 150 de 1,51 m a 2,00 m prof. S/.40,131.84 S/. 7,242.54 S/. 0.00 S/. 11,318.43 S/. 14,108.85 S/. 0.00 S/. 0.00 S/. 3,135.30 S/. 0.00 S/. 4,326.72
Excav. zanja (pulso) p/tub. terr-normal DN 100 - 150 de 2,01 m a 2,50 m prof. S/.3,778.25 E S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,778.25 S/. 0.00 S/. 0.00
N
Refine y nivel de zanja terr-normal para tub. DN 100 - 150 para toda profund. S/.9,633.40 E S/. 1,499.40 S/. 1,352.40 S/. 1,783.60 S/. 3,194.80 S/. 156.80 S/. 0.00 S/. 637.00 S/. 0.00 S/. 1,009.40
Relleno comp.zanja(pulso) p/tub t-normal DN 100 - 150 de 1,01 m a 1,25 m prof. S/.57,173.27 L S/. 8,937.29 S/. 10,395.32 S/. 9,571.14 S/. 16,099.79 S/. 2,028.32 S/. 0.00 S/. 2,408.63 S/. 0.00 S/. 7,732.78
Relleno comp.zanja(pulso) p/tub t-normal DN 100 - 150 de 1,26 m a 1,50 m prof. S/.42,212.87 , S/. 9,718.86 S/. 9,162.49 S/. 11,518.64 S/. 8,017.27 S/. 0.00 S/. 0.00 S/. 1,796.99 S/. 0.00 S/. 1,998.62
Relleno comp.zanja(pulso) p/tub t-normal DN 100 - 150 de 1,51 m a 2,00 m prof. S/.25,885.44 C S/. 4,671.51 S/. 0.00 S/. 7,300.50 S/. 9,100.35 S/. 0.00 S/. 0.00 S/. 2,022.30 S/. 0.00 S/. 2,790.78
Relleno comp.zanja(pulso) p/tub t-normal DN 100 - 150 de 2,01 m a 2,50 m prof. S/.2,378.81 A S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,378.81 S/. 0.00 S/. 0.00
L
Elimin. desmonte(carg+v) t-normal D=20km p/tub. DN 100 - 150 para toda prof. S/.55,667.29 I S/. 0.00 S/. 7,814.94 S/. 10,306.66 S/. 18,461.38 S/. 906.08 S/. 0.00 S/. 3,680.95 S/. 0.00 S/. 14,497.28
TUBERIAS D
Tubería PVC-U UF NTP ISO 4435 SN 2 DN 150 incl. anillo + 2% desperdicios S/.116,770.57 D S/. 35,043.05 S/. 16,393.02 S/. 21,619.78 S/. 38,725.54 S/. 1,900.64 S/. 3,088.54 S/. 0.00 S/. 0.00 S/. 0.00
A
Instalación de tubería de PVC p/desagüe DN 150 incluye prueba hidráulica S/.29,381.87 , S/. 4,573.17 S/. 4,124.82 S/. 5,439.98 S/. 9,744.14 S/. 478.24 S/. 1,587.16 S/. 1,942.85 S/. 0.00 S/. 1,491.51
Suministro de elemento de empotramiento de tubería de PVC-U DN 150 S/.34,208.40 S/. 10,266.00 S/. 4,802.40 S/. 6,333.60 S/. 11,344.80 S/. 556.80 S/. 904.80 S/. 0.00 S/. 0.00 S/. 0.00
E
Instalación de elemento de empotramiento de tubería PVC-U DN 150 a 200 S/.32,743.73 T S/. 5,096.43 S/. 5,396.22 S/. 6,062.42 S/. 10,859.06 S/. 532.96 S/. 2,531.56 S/. 2,165.15 S/. 0.00 S/. 99.93
CAJAS DOMICILIARIAS C
Demolición de caja y tapa en mal estado, de conex. dom. desague (incl. acomodo del desmonte .
S/.15,826.30 S/. 2,463.30 S/. 2,221.80 S/. 2,930.20 S/. 5,248.60 S/. 257.60 S/. 1,223.60 S/. 1,046.50 S/. 0.00 S/. 434.70
Eliminación desmonte por demoliciones S/.5,024.57 S/. 0.00 S/. 733.75 S/. 967.69 S/. 1,732.28 S/. 84.54 S/. 0.00 S/. 556.69 S/. 0.00 S/. 949.62
Suministro de caja de concreto simple y tapa concreto armado de 0,30 m x 0,60 m S/.53,544.01 S/. 24,783.85 S/. 7,516.86 S/. 9,913.54 S/. 11,329.76 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
Instalación de caja de concreto y colocado de tapa S/.43,655.03 S/. 6,794.73 S/. 6,128.58 S/. 8,082.62 S/. 14,477.66 S/. 710.56 S/. 3,375.16 S/. 2,886.65 S/. 0.00 S/. 1,199.07
Prueba de compactación de suelos (procto modif densidad campo) S/.9,129.25 S/. 842.70 S/. 561.80 S/. 4,353.95 S/. 842.70 S/. 280.90 S/. 2,247.20 S/. 0.00 S/. 0.00 S/. 0.00
P
PAVIMENTOS L
Corte+rotura, ED y reposición de vereda rígida f'c 175 kg/cm2 de 10 cm espesor S/.132,705.00 A S/. 0.00 S/. 18,630.00 S/. 24,570.00 S/. 44,010.00 S/. 2,160.00 S/. 10,260.00 S/. 8,775.00 S/. 20,655.00 S/. 3,645.00
N
COSTO DIRECTO S/.3,779,772.50 E S/. 0.00 S/. 795,597.08 S/. 455,600.48 S/. 773,961.55 S/. 1,017,685.94 S/. 54,458.01 S/. 163,821.93 S/. 302,673.76 S/. 56,600.83 S/. 159,372.92 S/. 0.00 S/. 0.00
GASTOS GENERALES (10.00%) S/.377,977.25 S S/. 0.00 S/. 79,559.71 S/. 45,560.05 S/. 77,396.16 S/. 101,768.59 S/. 5,445.80 S/. 16,382.19 S/. 30,267.38 S/. 5,660.08 S/. 15,937.29 S/. 0.00 S/. 0.00
UTILIDAD (10%) S/.377,977.25 S/. 0.00 S/. 79,559.71 S/. 45,560.05 S/. 77,396.16 S/. 101,768.59 S/. 5,445.80 S/. 16,382.19 S/. 30,267.38 S/. 5,660.08 S/. 15,937.29 S/. 0.00 S/. 0.00
D
SUB-TOTAL: S/.4,535,727.00 E S/. 0.00 S/. 954,716.50 S/. 546,720.58 S/. 928,753.87 S/. 1,221,223.12 S/. 65,349.61 S/. 196,586.31 S/. 363,208.52 S/. 67,920.99 S/. 191,247.50 S/. 0.00 S/. 0.00
IGV:(18%) 816430.86 S/. 0.00 S/. 171,848.97 S/. 98,409.70 S/. 167,175.70 S/. 219,820.16 S/. 11,762.93 S/. 35,385.54 S/. 65,377.53 S/. 12,225.78 S/. 34,424.55 S/. 0.00 S/. 0.00
C
TOTAL DEL PRESUPUESTO S/.5,352,157.86 O S/. 0.00 S/. 1,126,565.47 S/. 645,130.28 S/. 1,095,929.57 S/. 1,441,043.28 S/. 77,112.54 S/. 231,971.85 S/. 428,586.05 S/. 80,146.77 S/. 225,672.05 S/. 0.00 S/. 0.00
PORCENTAJE MENSUAL N 0.00% 21.05% 12.05% 20.48% 26.92% 1.44% 4.33% 8.01% 1.50% 4.22% 0.00% 0.00%
PORCENTAJE ACUMULADO T 0.00% 21.05% 33.10% 53.58% 80.50% 81.94% 86.28% 94.29% 95.78% 100.00% 100.00% 100.00%
I
N
G
E
COSTO PARCIAL N Del 29/08/17 al Del 01/09/17 al Del 01/10/17 al Del 01/11/2017 al Del 01/12/17 al Del 01/01/18 al Del 01/02/18 al Del 01/03/18 al Del 01/04/18 al Del 01/05/18 al Del 01/06/18 al Del 01/06/18 al
S/. C 31/08/17 30/09/17 31/10/17 30/11/17 31/12/17 31/01/18 28/02/18 31/03/18 25/04/18 25/05/18 24/06/18 24/07/18
MEJORAMIENTO VIAL Y PEATONAL I
A
CALZADA VEHICULAR Y BERMA LATERAL
OBRAS PROVISIONALES -
Cartel de identificación de la obra de 3.60 m x 2.40 m S/.1,754.68 D S/. 1,754.68 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
Caseta de guardiania oficina y almacen S/.20,000.00 E S/. 2,500.00 S/. 2,500.00 S/. 2,500.00 S/. 2,500.00 S/. 2,500.00 S/. 2,500.00 S/. 2,500.00 S/. 1,250.00 S/. 625.00 S/. 625.00
S
OBRAS PRELIMINARES
V
Movilización y desmovilización de equipos y maquinaria S/.7,360.00 I S/. 1,840.00 S/. 1,840.00 S/. 1,840.00 S/. 1,104.00 S/. 736.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
Mantenimiento de tránsito temporal y seguridad vial en obras S/.19,572.80 O S/. 2,446.60 S/. 2,446.60 S/. 2,446.60 S/. 2,446.60 S/. 2,446.60 S/. 2,446.60 S/. 2,446.60 S/. 1,223.30 S/. 611.00 S/. 612.30
Trazo, niveles y replanteo en obra S/.50,662.34 D S/. 8,612.96 S/. 7,242.77 S/. 9,947.81 S/. 17,237.25 S/. 1,522.74 S/. 5,607.60 S/. 0.00 S/. 0.00 S/. 245.00 S/. 246.21
E
T
R
A
N
S
I
E
S
V
I
O
D
Limpieza y acondicionamiento del terreno S/.57,997.73 E S/. 9,832.50 S/. 8,268.29 S/. 11,443.42 S/. 19,677.92 S/. 1,738.35 S/. 6,401.60 S/. 0.00 S/. 0.00 S/. 0.17 S/. 635.48
MOVIMIENTOS DE TIERRAS
T
Demolición de pavimento de concreto S/.467,169.55 R S/. 79,422.18 S/. 66,787.30 S/. 91,731.12 S/. 158,948.76 S/. 14,041.58 S/. 51,709.04 S/. 0.00 S/. 0.00 S/. 2,264.80 S/. 2,264.77
Excavación a nivel de sub rasante en terreno compacto C/Equipo S/.111,974.17 A S/. 19,206.15 S/. 15,962.93 S/. 21,986.72 S/. 38,097.85 S/. 3,365.57 S/. 12,393.96 S/. 0.00 S/. 0.00 S/. 480.50 S/. 480.49
N
Excavación de zanjas para sardineles sumergidos (0.15 x 0.30 m) S/.69,767.61 S S/. 0.00 S/. 10,797.15 S/. 15,478.10 S/. 14,553.33 S/. 2,057.81 S/. 3,600.09 S/. 7,920.29 S/. 0.00 S/. 7,680.40 S/. 7,680.44
Eliminación de desmonte en terreno normal R=20 km con maquinaria S/.1,338,958.27 I S/. 157,202.80 S/. 193,965.87 S/. 263,638.87 S/. 451,804.58 S/. 40,228.52 S/. 146,516.18 S/. 3,241.83 S/. 0.00 S/. 41,179.80 S/. 41,179.82
T
PAVIMENTACION
O
PAVIMENTO FLEXIBLE ,
Conformación y compactación a nivel de sub rasante C/Equipo S/.135,846.81 S/. 21,100.22 S/. 21,415.59 S/. 26,674.21 S/. 46,220.23 S/. 4,083.11 S/. 0.00 S/. 15,036.31 S/. 0.00 S/. 658.60 S/. 658.54
P
Sub - Base granular e=0.15m C/Equipo S/.611,983.14 E S/. 95,055.46 S/. 96,476.15 S/. 120,166.00 S/. 208,219.83 S/. 18,394.19 S/. 0.00 S/. 67,737.85 S/. 0.00 S/. 2,966.80 S/. 2,966.86
Base granular e=0.20m C/Equipo S/.764,866.85 R S/. 118,801.92 S/. 120,577.52 S/. 150,185.49 S/. 260,236.65 S/. 22,989.37 S/. 0.00 S/. 84,659.91 S/. 0.00 S/. 1,854.00 S/. 5,561.99
M
Imprimación asfáltica (Dosf. 0.40 gl/m2 - tanque 1800 gl) S/.173,943.21 S/. 0.00 S/. 0.00 S/. 88,782.31 S/. 59,204.43 S/. 5,228.89 S/. 0.00 S/. 0.00 S/. 19,234.59 S/. 745.00 S/. 747.99
I
Carpeta asfáltica en caliente de 3" S/.1,803,808.15 S S/. 0.00 S/. 0.00 S/. 920,681.25 S/. 613,955.76 S/. 54,224.07 S/. 0.00 S/. 0.00 S/. 199,464.57 S/. 7,741.00 S/. 7,741.50
SARDINELES O
S
Encofrado y desencofrado de sardineles sumergidos H=0.15m S/.94,425.60 S/. 0.00 S/. 14,367.05 S/. 20,948.53 S/. 32,035.06 S/. 2,785.11 S/. 0.00 S/. 10,719.56 S/. 0.00 S/. 6,785.00 S/. 6,785.29
Concreto premezclado f´c=175 kg/cm2 en sardinel sumergido (0.15x0.30) S/.320,989.01 E S/. 0.00 S/. 48,839.14 S/. 71,212.13 S/. 108,899.52 S/. 9,467.66 S/. 0.00 S/. 36,439.92 S/. 0.00 S/. 23,065.00 S/. 23,065.64
N
Juntas asfálticas S/.2,758.49 S/. 0.00 S/. 420.46 S/. 612.41 S/. 936.33 S/. 82.08 S/. 0.00 S/. 313.83 S/. 0.00 S/. 196.60 S/. 196.78
T
RAMPAS PEATONALES I
Demolición de veredas e=0.10m S/.1,308.23 D S/. 0.00 S/. 0.00 S/. 703.45 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 302.00 S/. 302.78
A
Excavación manual a nivel de sub rasante en veredas S/.950.66 D S/. 0.00 S/. 0.00 S/. 511.11 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 219.00 S/. 220.55
Eliminación de desmonte en terreno normal R=20 km con maquinaria S/.2,535.11 , S/. 0.00 S/. 0.00 S/. 1,362.96 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 586.00 S/. 586.15
Conformación y compactación de sub rasante en veredas S/.867.55 S/. 0.00 S/. 0.00 S/. 466.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 200.50 S/. 200.56
S
Trazo, niveles y replanteo en veredas S/.141.87 O S/. 0.00 S/. 0.00 S/. 76.29 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 32.80 S/. 32.78
Base granular e=0.10m C/Equipo liviano S/.2,508.49 L S/. 0.00 S/. 0.00 S/. 1,348.85 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 580.00 S/. 579.64
I
Encofrado y desencofrado normal en veredas S/.2,351.97 C S/. 0.00 S/. 0.00 S/. 1,264.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 543.00 S/. 544.47
Sardinel en veredas de concreto premezclado f'c=175 kg/cm2 S/.3,191.76 I S/. 0.00 S/. 0.00 S/. 1,716.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 740.00 S/. 735.76
T
Concreto premezclado en veredas f'c=175 kg/cm2, e=0.10m acabado C/Bruña @ 1.00m S/.4,895.19 S/. 0.00 S/. 0.00 S/. 2,632.21 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,130.00 S/. 1,132.98
A
Juntas asfálticas S/.36.15 S/. 0.00 S/. 0.00 S/. 19.77 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 16.38
curado de concreto en veredas S/.172.00 I S/. 0.00 S/. 0.00 S/. 92.49 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 79.51
N
SEÑALIZACIÓN F
Pintura tráfico línea continua e=0.10m S/.150,703.83 O S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 75,350.00 S/. 75,353.83
R
Pintura tráfico línea discontinua e=0.10m S/.65,978.22 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 32,989.00 S/. 32,989.22
M
Pintado de pavimento (Símbolos y letras) S/.34,772.72 A S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17,385.00 S/. 17,387.72
TRABAJOS COMPLEMENTARIOS C
I
reductores de velocidad S/.32,399.00 O S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 16,199.00 S/. 16,200.00
nivelacion de buzones S/.30,051.00 N S/. 0.00 S/. 0.00 S/. 15,309.00 S/. 7,938.00 S/. 756.00 S/. 1,512.00 S/. 3,024.00 S/. 0.00 S/. 756.00 S/. 756.00
IMPACTO AMBIENTAL, SEGURIDAD Y SALUD
S
Elaboración, implementación y administración del plan de seguridad y salud S/.5,522.00 E S/. 1,380.50 S/. 1,380.50 S/. 1,380.50 S/. 552.20 S/. 276.10 S/. 552.20 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
Equipos de protección individual S/.20,912.40 D S/. 3,485.40 S/. 3,485.40 S/. 3,485.40 S/. 2,323.60 S/. 4,647.20 S/. 1,742.70 S/. 929.44 S/. 813.26 S/. 0.00 S/. 0.00
A
Equipos de protección colectiva S/.6,429.00 P S/. 835.77 S/. 835.77 S/. 1,542.96 S/. 964.35 S/. 964.35 S/. 642.90 S/. 321.45 S/. 321.45 S/. 0.00 S/. 0.00
Mitigacion de impacto ambiental S/.23,378.93 A S/. 3,621.16 S/. 2,510.20 S/. 4,123.77 S/. 7,932.18 S/. 700.73 S/. 0.00 S/. 2,580.49 S/. 1,910.40 S/. 0.00 S/. 0.00
L
COSTO DIRECTO S/.6,442,944.50 , S/.0.00 S/.527,098.30 S/.620,118.69 S/.1,856,310.72 S/.2,055,788.43 S/.193,236.03 S/.235,624.87 S/.237,871.48 S/.224,217.57 S/.0.00 S/.244,110.97 S/.248,567.44
GASTOS GENERALES (10.00%) S/.644,294.45 S/.0.00 S/.52,709.83 S/.62,011.87 S/.185,631.07 S/.205,578.84 S/.19,323.60 S/.23,562.49 S/.23,787.15 S/.22,421.76 S/.0.00 S/.24,411.10 S/.24,856.74
UTILIDAD (10%) S/.644,294.45 E S/.0.00 S/.52,709.83 S/.62,011.87 S/.185,631.07 S/.205,578.84 S/.19,323.60 S/.23,562.49 S/.23,787.15 S/.22,421.76 S/.0.00 S/.24,411.10 S/.24,856.74
N
SUB-TOTAL: S/.7,731,533.40 E S/.0.00 S/.632,517.96 S/.744,142.43 S/.2,227,572.86 S/.2,466,946.11 S/.231,883.23 S/.282,749.85 S/.285,445.78 S/.269,061.09 S/.0.00 S/.292,933.17 S/.298,280.92
IGV:(18%) S/. 1,391,676.01 L S/. 0.00 S/. 113,853.23 S/. 133,945.64 S/. 400,963.11 S/. 444,050.30 S/. 41,738.98 S/. 50,894.97 S/. 51,380.24 S/. 48,431.00 S/. 0.00 S/. 52,727.97 S/. 53,690.57
,
TOTAL DEL PRESUPUESTO S/.9,123,209.41 S/.0.00 S/.746,371.19 S/.878,088.07 S/.2,628,535.97 S/.2,910,996.41 S/.273,622.21 S/.333,644.82 S/.336,826.02 S/.317,492.09 S/.0.00 S/.345,661.14 S/.351,971.49
PORCENTAJE MENSUAL C 0.00% 8.18% 9.62% 28.81% 31.91% 3.00% 3.66% 3.69% 3.48% 0.00% 3.79% 3.86%
PORCENTAJE ACUMULADO A 0.00% 8.18% 17.81% 46.62% 78.52% 81.52% 85.18% 88.87% 92.35% 92.35% 96.14% 100.00%
L
I
D
D
A
,
PRESUPUESTO RESUMEN
E
COSTO PARCIAL T Del 29/08/17 al Del 01/09/17 al Del 01/10/17 al Del 01/11/2017 al Del 01/12/17 al Del 01/01/18 al Del 01/02/18 al Del 01/03/18 al Del 01/04/18 al Del 01/05/18 al Del 01/06/18 al Del 01/06/18 al
S/. C 31/08/17 30/09/17 31/10/17 30/11/17 31/12/17 31/01/18 28/02/18 31/03/18 25/04/18 25/05/18 24/06/18 24/07/18
.
SUBPRESUPUESTO N° 01 - ALCANTARILLADO S/.3,779,772.50 S/.0.00 S/.795,597.08 S/.455,600.48 S/.773,961.55 S/.1,017,685.94 S/.54,458.01 S/.163,821.93 S/.302,673.76 S/.56,600.83 S/.159,372.92 S/.0.00 S/.0.00
SUBPRESUPUESTO N° 02 - PISTA S/.6,442,944.50 S/.0.00 S/.527,098.30 S/.620,118.69 S/.1,856,310.72 S/.2,055,788.43 S/.193,236.03 S/.235,624.87 S/.237,871.48 S/.224,217.57 S/.0.00 S/.244,110.97 S/.248,567.44
COSTO DIRECTO S/.10,222,717.00 S/.0.00 S/.1,322,695.38 S/.1,075,719.17 S/.2,630,272.27 S/.3,073,474.37 S/.247,694.04 S/.399,446.80 S/.540,545.24 S/.280,818.40 S/.159,372.92 S/.244,110.97 S/.248,567.44
GASTOS GENERALES (10.00%) S/.1,022,271.70 S/.0.00 S/.132,269.54 S/.107,571.92 S/.263,027.23 S/.307,347.44 S/.24,769.40 S/.39,944.68 S/.54,054.52 S/.28,081.84 S/.15,937.29 S/.24,411.10 S/.24,856.74
UTILIDAD (10%) S/.1,022,271.70 S/.0.00 S/.132,269.54 S/.107,571.92 S/.263,027.23 S/.307,347.44 S/.24,769.40 S/.39,944.68 S/.54,054.52 S/.28,081.84 S/.15,937.29 S/.24,411.10 S/.24,856.74
SUB-TOTAL: S/.12,267,260.40 S/.0.00 S/.1,587,234.46 S/.1,290,863.01 S/.3,156,326.73 S/.3,688,169.25 S/.297,232.84 S/.479,336.16 S/.648,654.28 S/.336,982.08 S/.191,247.50 S/.292,933.17 S/.298,280.92
IGV:(18%) S/. 2,208,106.87 S/. 0.00 S/. 285,702.20 S/. 232,355.34 S/. 568,138.81 S/. 663,870.47 S/. 53,501.91 S/. 86,280.51 S/. 116,757.77 S/. 60,656.77 S/. 34,424.55 S/. 52,727.97 S/. 53,690.57
TOTAL DEL PRESUPUESTO S/.14,475,367.27 S/.0.00 S/.1,872,936.66 S/.1,523,218.35 S/.3,724,465.54 S/.4,352,039.72 S/.350,734.75 S/.565,616.67 S/.765,412.05 S/.397,638.85 S/.225,672.05 S/.345,661.14 S/.351,971.49
PORCENTAJE MENSUAL 0.00% 12.94% 10.52% 25.73% 30.07% 2.42% 3.91% 5.29% 2.75% 1.56% 2.39% 2.43%
PORCENTAJE ACUMULADO 0.00% 12.94% 23.46% 49.19% 79.26% 81.68% 85.59% 90.87% 93.62% 95.18% 97.57% 100.00%
Monto del contrato original (C) 7,731,533.40 Sin IGV 67,278.30
Adelanto directo (A) 11,62% 898,361.37 Sin IGV 11.62% 300,000.00
300,000.00
Valorización Valorizacion Amortización 300,000.00
Saldo por
N° Mes V (A/C)*V amortizar 300,000.00
1 Set.17 632,517.95 73,495.08 824,866.29 300,000.00
2 Oct.17 744,142.42 86,465.23 738,401.06 114,679.22
3 Nov.17 2,227,572.86 258,831.63 479,569.43 1,681,957.52
4 Dic.17 2,466,946.11 286,645.48 192,923.95
5 Ene.18 231,883.25 26,943.55 165,980.40
6 Feb.18 282,749.85 32,853.97 133,126.43
7 Mar.18 285,445.78 33,167.22 99,959.21
8 Abr.18 269,060.53 31,263.34 68,695.87
9 May.18 439.26 51.04 68,644.83
10 Jun.18 309,674.01 68,644.83 -
11 Jul.18 281,101.37 - -
Alcantarillado
Monto del contrato original (C) 4,535,726.95 Sin IGV
Adelanto directo (A) 11,62% 527,026.36 Sin IGV
Valorización Valorizacion Amortización

Saldo por
N° Mes V (A/C)*V amortizar
1 Set.17 954,716.50 110,932.77 416,093.59
2 Oct.17 546,720.58 63,525.90 352,567.68
3 Nov.17 928,753.87 107,916.06 244,651.62
4 Dic.17 1,221,223.12 141,899.36 102,752.26
5 Ene.18 65,349.61 7,593.26 95,159.00
6 Feb.18 196,586.31 22,842.24 72,316.76
7 Mar.18 363,208.52 42,202.82 30,113.94
8 Abr.18 67,920.99 7,892.04 22,221.89
9 May.18 191,247.50 22,221.90 -0.01
10 Jun.18 - - -
11 Jul.18 - - -
liquidación contratista
184,427.85 190,925.71 6,497.86
149,991.13 164,826.50 14,835.37
366,747.69 347,053.82 - 19,693.87
428,544.84 431,816.35 3,271.51
34,536.81 36,196.69 1,659.88
55,696.21 66,224.03 10,527.82
75,370.04 70,089.52 - 5,280.52
39,155.39 35,236.62 - 3,918.77
22,272.94 18,176.22 - 4,096.72
68,644.83 64,842.28 - 3,802.55
- 0.00
Saldo del contrato por valorizar a la fecha del adelanto (C) 7,731,533.40 Sin IGV
Adelanto directo (A) 11,62% 898,361.37 Sin IGV
Fecha pago del adelanto 8/25/2017
Valorización Valorizacion Amortización Deducción
K Ka
N° Mes V A*V/C [(A/C)xV]*(K/Ka-1)
1 Set.17 632,517.95 73,495.08 1.018 0.999 1,397.80
2 Oct.17 744,142.42 86,465.23 1.021 0.999 1,904.14
3 Nov.17 2,227,572.86 258,831.63 1.055 0.999 14,509.08
4 Dic.17 2,466,946.11 286,645.48 1.054 0.999 15,643.34
5 Ene.18 231,883.25 26,943.55 1.058 0.999 1,595.28
6 Feb.18 282,749.85 32,853.97 1.060 0.999 2,013.03
7 Mar.18 285,445.78 33,167.22 1.059 0.999 1,989.65
8 Abr.18 269,060.53 31,263.34 1.063 0.999 2,017.19
9 May.18 439.26 51.04 1.070 0.999 3.61
10 Jun.18 309,674.01 68,644.83 1.071 0.999 4,959.53
11 Jul.18 281,101.37 - 1.100 0.999 -
46,032.65
Monto máximo a otorgar por adelanto para materiales
Monto del contrato original S/. 9,123,209.41 Con IGV
Monto del contrato original S/. 7,731,533.40 Sin IGV
Formula polinómica
K=
0.231 *(AFr/AFo)+ 0.234 *(MQr/MQo)+ 0.162 *(ACr/ACo)+ 0.055 *(Dr/Do)+ 0.151
Descripción Monomio Factor (%) Simbolo Indice Imo (Oct.16)
Asfalto 1 0.231 100.00 AF 13 1174.50

Maquinaria y equipo importante 2 0.234 100.00 MQ 49 303.44
Concreto premezclado 0.162 20.37 80 106.99
3 AC
Agregado grueso 79.63 5 216.06
Dolar 4 0.055 100.00 D 30 476.53
Mano de obra 5 0.151 100.00 MO 47 562.24
Indice general de precios al consumidor 6 0.167 100.00 I 39 433.63
Cálculo de montos máximos a solicitar

Monto max = C.I. x Incidencia x Saldo bruto por valorizar x Ima / Imo
Monto máximo de acuerdo a la RLCE Monto max = 1,824,641.88
C.I. : Coeficiente de incidencia del elemento representativo
% incidencia : Porcentaje de incidencia del elemento representativo en el monomio
F.R. : Factor de relación
Ima : Indice del elemento representativo a la fecha del adelanto
Imo : Índice del elemento representativo a la fecha del presupuesto base}
VR 100
VR S/IGV 82
C 98
*(MOr/MOo)+ 0.167 *(Ir/Io)
Monto
Ima (Set.17) Monto max
Solicitable
1229.09 1,868,995.61 1,868,995.61
293.03 1,747,112.01
107.68 256,781.39 256,781.39
216.23 998,157.20 998,157.20
464.58 414,570.68
580.90 1,206,208.04
444.57 1,323,740.75
Subtotal 7,815,565.68 3,123,934.19
IGV 1,406,801.82 562,308.15
Total 9,222,367.50 3,686,242.34
40.41%
Solicitud y pago en setiembre
Monto
Marerial solicitado IUPC Und Cantidad Precio Imo (Oct.2016) Ima (Set.2017)
solicitado (S/)
Asfalto 13 m3 746,745.79 1174.50 1229.09

Concreto Premezclado 80 m3 39,042.64 106.99 107.68
Agregado Grueso 5 m3 193,418.13 216.06 215.22
Subtotal
IGV
Total a solicitar
Monto máx
Monto solicitado
actualizado (S/)
781,454.06
39,294.43
192,666.15
1,013,414.64
182,414.64
1,195,829.28
1,824,641.88
Valorización Adelanto Valorización bruta Coef. Incidencia % Part. A. Utilizado
Imr (6) Ima (7)
N° Mes otorgado (1) (2) (3) (4) (5)=(2)x(3)x(4)
Adelanto N° 1: Asfalto IUPC 13 -11/09/2017
1 Set.17 781,454.06 632,517.95 0.231 100.00 146,111.65 1270.34 1229.09
2 Oct.17 744,142.42 0.231 100.00 171,896.90 1290.00 1229.09
3 Nov.17 2,227,572.86 0.231 100.00 514,569.33 1461.65 1229.09
4 Dic.17 2,466,946.11 0.231 100.00 569,864.55 1461.65 1229.09
5 Ene.18 231,883.25 0.231 100.00 53,565.03 1461.65 1229.09
6 Feb.18 282,749.85 0.231 100.00 65,315.22 1461.65 1229.09
7 Mar.18 285,445.78 0.231 100.00 65,937.98 1461.65 1229.09
8 Abr.18 269,060.53 0.231 100.00 62,152.98 1461.65 1229.09
9 May.18 439.26 0.231 100.00 101.47 1461.65 1229.09
10 Jun.18 309,674.01 0.231 100.00 71,534.70 1461.65 1229.09
11 Jul.18 281,101.37 0.231 100.00 64,934.42 1596.69 1229.09

Imr (6) Ima (7)
N° Mes otorgado (1) (2) (3) (4) (5)=(2)x(3)x(4)
Adelanto N° 1: Concreto Premezclado IUPC 80 -11/09/2017
1 Set.17 39,294.43 632,517.95 0.162 20.37 20,872.71 107.23 107.68
2 Oct.17 744,142.42 0.162 20.37 24,556.25 107.22 107.68
3 Nov.17 2,227,572.86 0.162 20.37 73,508.57 107.05 107.68
4 Dic.17 2,466,946.11 0.162 20.37 81,407.74 107.78 107.68
5 Ene.18 231,883.25 0.162 20.37 7,652.01 106.99 107.68
6 Feb.18 282,749.85 0.162 20.37 9,330.58 106.47 107.68
7 Mar.18 285,445.78 0.162 20.37 9,419.54 106.96 107.68
8 Abr.18 269,060.53 0.162 20.37 8,878.84 107.02 107.68
9 May.18 439.26 0.162 20.37 14.50 107.59 107.68
10 Jun.18 309,674.01 0.162 20.37 10,219.06 107.54 107.68
11 Jul.18 281,101.37 0.162 20.37 9,276.18 107.68 107.68

Imr (6) Ima (7)
N° Mes otorgado (1) (2) (3) (4) (5)=(2)x(3)x(4)
Adelanto N° 1: Agregado Grueso IUPC 5 -11/09/2017
1 Set.17 192,666.15 632,517.95 0.162 79.63 81,595.20 216.12 215.22
2 Oct.17 744,142.42 0.162 79.63 95,994.82 216.23 215.22
3 Nov.17 2,227,572.86 0.162 79.63 287,358.24 215.47 215.22
4 Dic.17 2,466,946.11 0.162 79.63 318,237.53 215.22 215.22
5 Ene.18 231,883.25 0.162 79.63 29,913.08 216.04 215.22
6 Feb.18 282,749.85 0.162 79.63 36,474.90 216.76 215.22
7 Mar.18 285,445.78 0.162 79.63 36,822.68 216.64 215.22
8 Abr.18 269,060.53 0.162 79.63 34,708.97 216.68 215.22
9 May.18 439.26 0.162 79.63 56.66 216.64 215.22
10 Jun.18 309,674.01 0.162 79.63 39,948.13 216.64 215.22
11 Jul.18 281,101.37 0.162 79.63 36,262.25 216.30 215.22
Monto Max Adelanto Saldo Deductivo
Imo (8)
(9)=(1)x(8)/(7) por utilizar (10) (11)=(9)-Σ(10) D=(10)x[(6)-(7)]/(8)
1174.50 746,745.79 146,111.65 600,634.15 5,131.64

1174.50 171,896.90 428,737.25 8,914.64
1174.50 428,737.25 - 84,893.26
1174.50
1174.50
1174.50
1174.50
1174.50
1174.50
1174.50
1174.50
98,939.53 99,553.28

Imo (8)
216.06 78,844.31 20,872.71 57,971.59 -43.47

216.06 24,556.25 33,415.34 -52.28
216.06 33,415.34 - -97.43
216.06 -
216.06 -
216.06 -
216.06 -
216.06 -
216.06 -
216.06 -
216.06 -
-193.19

Imo (8)
216.06 193,418.13 81,595.20 111,822.93 339.89

216.06 95,994.82 15,828.11 448.74
216.06 15,828.11 - 18.31
216.06 -
216.06 -
216.06 -
216.06 -
216.06 -
216.06 -
216.06 -
216.06 -
806.94
Valorización Monto Material Monto Amor.
Monto (1) Fecha Precio (3) Ima (5)
N° Mes deflactado Utilizado (2) (4) =(2)x(3)
Adelanto N° 1: Mezcla asfaltica en caliente IUPC 13 Und: m3
1 Set.17 781,454.06 746,745.79 9/11/2017 #DIV/0! - 146,111.65 1229.09
2 Oct.17 #DIV/0! - 171,896.90 1229.09
3 Nov.17 #DIV/0! - 428,737.25 1229.09

Concreto Premezclado IUPC 80 Und: m3
1 Set.17 39,294.43 78,844.31 1/15/2018 #DIV/0! - 20,872.71 107.68
2 Oct.17 #DIV/0! - 24,556.25 107.68
3 Nov.17 #DIV/0! - 33,415.34 107.68

Agregado Grueso IUPC 5 Und: m3
1 Set.17 192,666.15 193,418.13 1/15/2018 #DIV/0! - 81,595.20 215.22
2 Oct.17 #DIV/0! - 95,994.82 215.22
3 Nov.17 #DIV/0! - 15,828.11 215.22
Amortización Saldo por
Imo (6)
(8)=(4)x(5)/(6) amortizar
1174.50 152,902.82 628,551.23

1174.50 179,886.56 448,664.68
1174.50 448,664.68 -

Imo (6)
216.06 10,402.54 28,891.89

216.06 12,238.35 16,653.54
216.06 16,653.54 -

Imo (6)
216.06 81,277.97 111,388.19

216.06 95,621.61 15,766.58
216.06 15,766.58 -
Calculo de coeficiente de reajuste
Monto del contrato 14,475,367.21 Con IGV
12,267,260.35 Sin IGV
Monto de pista S/. 9,123,209.41 Con IGV
Monto de pista S/. 7,731,533.40 Sin IGV 63%
Monto de alcantarillado S/. 5,352,157.80 Con IGV
Monto de alcantarillado S/. 4,535,726.95 Sin IGV
Formula polinómica
K=
0.231 *(AFr/AFo)+ 0.234 *(MQr/MQo)+ 0.162 *(ACr/ACo)+ 0.055 *(Dr/Do)+ 0.151
Descripción Monomio Simbolo Indice Factor (%) Io (Oct.16)

Asfalto 1 AF 13 0.231 100.00 1174.50
Maquinaria y equipo importante 2 MQ 49 0.234 100.00 303.44
Concreto premezclado 80 0.162 20.37 106.99
3 AC
Agregado grueso 5 79.63 216.06
Dolar 4 D 30 0.055 100.00 476.53

Mano de obra 5 MO 47 0.151 100.00 562.24
Indice general de precios al consumidor 6 I 39 0.167 100.00 433.63
coeficiente de reajuste
*(MOr/MOo)+ 0.167 *(Ir/Io)
Io (Oct.16) I (Ago.17) K I (Set.17) K I (Oct.17)

1,174.50 1174.50 1,174.50 0.231 1229.09 1,229.09 0.242 1270.34 1,270.34
303.44 292.36 292.36 0.225 293.03 293.03 0.226 293.18 293.18
21.79 107.53 21.90 107.68 21.93 107.23 21.84
172.05 216.43 172.34 216.23 172.18 216.12 172.10
193.84 194.25 0.162 194.12 0.162 193.94
476.53 462.48 462.48 0.053 464.58 464.58 0.054 467.61 467.61
562.24 580.90 580.90 0.156 580.90 580.90 0.156 580.90 580.90
433.63 444.64 444.64 0.171 444.57 444.57 0.171 442.48 442.48
K(agosto) 0.999 K(setiembre) 1.011 K(octubre)
K I (Nov.17) K I (Dic.17) K I (Ene.18)
0.250 1290.00 1,290.00 0.254 1461.65 1,461.65 0.287 1461.65 1,461.65
0.226 292.27 292.27 0.225 293.24 293.24 0.226 290.65 290.65
107.22 21.84 107.05 21.81 107.78 21.95
216.23 172.18 215.47 171.58 215.22 171.38
0.162 194.02 0.162 193.38 0.162 193.33
0.054 465.87 465.87 0.054 466.75 466.75 0.054 462.02 462.02
0.156 580.90 580.90 0.156 580.90 580.90 0.156 582.52 582.52
0.170 441.61 441.61 0.170 442.30 442.30 0.170 442.87 442.87
1.018 K(noviembre) 1.021 K(diciembre) 1.055 K(enero)
K I (Feb.18) K I (Mar.18) K I (Abr.18)
0.287 1461.65 1,461.65 0.287 1461.65 1,461.65 0.287 1461.65
0.224 294.48 294.48 0.227 295.18 295.18 0.228 294.12
106.99 21.79 106.47 21.69 106.96
216.04 172.03 216.76 172.61 216.64
0.162 193.83 0.162 194.29 0.162
0.053 469.31 469.31 0.054 471.87 471.87 0.054 469.88
0.156 582.52 582.52 0.156 582.52 582.52 0.156 582.52
0.171 443.97 443.97 0.171 446.14 446.14 0.172 445.52
1.054 K(febrero) 1.058 K(marzo) 1.060
I (Abr.18) K I (May.18) K I (Jun.18) K
1,461.65 0.287 1461.65 1,461.65 0.287 1461.65 1,461.65 0.287
294.12 0.227 298.68 298.68 0.230 298.83 298.83 0.230
21.79 107.02 21.80 107.59 21.92
172.51 216.68 172.54 216.69 172.55
194.30 0.162 194.34 0.162 194.47 0.163
469.88 0.054 478.04 478.04 0.055 479.58 479.58 0.055
582.52 0.156 582.52 582.52 0.156 602.11 602.11 0.162
445.52 0.172 445.61 445.61 0.172 447.10 447.10 0.172
K(abril) 1.059 K(mayo) 1.063 K(junio) 1.070
I (Jul.18) K I (Ago.18) K
1461.65 1,461.65 0.287 1596.69 1,596.69 0.314
299.69 299.69 0.231 302.20 302.20 0.233
107.54 21.91 107.68 21.93
216.64 172.51 216.30 172.24
194.42 0.162 194.17 0.162
481.37 481.37 0.056 483.02 483.02 0.056
602.11 602.11 0.162 602.11 602.11 0.162
448.81 448.81 0.173 449.40 449.40 0.173
K(julio) 1.071 K(agosto) 1.100
RESOLUCIÓN JEFATURAL N° 389-2016-INEI
ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE OCTUBRE DEL 2016

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 822.67 822.67 822.67 822.67 822.67 822.67 02 482.15
03 464.71 464.71 464.71 464.71 464.71 464.71 04 530.96
05 436.38 216.06 412.73 604.91 (*) 659.87 06 779.10
07 574.46 574.46 574.46 574.46 574.46 574.46 08 716.89
09 210.81 210.81 210.81 210.81 210.81 210.81 10 406.38
11 246.36 246.36 246.36 246.36 246.36 246.36 12 325.50
13 1174.50 1174.50 1174.50 1174.50 1174.50 1174.50 14 287.28
17 590.52 660.51 717.73 852.08 673.53 882.18 16 362.41
19 656.03 656.03 656.03 656.03 656.03 656.03 18 288.37
21 462.57 385.11 408.40 431.73 408.40 410.96 20 1396.46
23 414.16 414.16 414.16 414.16 414.16 414.16 22 367.30
27 731.24 731.24 731.24 731.24 731.24 731.24 24 246.28
31 399.20 399.20 399.20 399.20 399.20 399.20 26 365.21
33 864.90 864.90 864.90 864.90 864.90 864.90 28 624.08
37 295.36 295.36 295.36 295.36 295.36 295.36 30 476.53
39 433.63 433.63 433.63 433.63 433.63 433.63 32 462.71
41 401.34 401.34 401.34 401.34 401.34 401.34 34 413.86
43 702.16 640.92 862.21 641.80 1079.25 889.05 38 422.28
45 315.01 315.01 315.01 315.01 315.01 315.01 40 378.13
47 562.24 562.24 562.24 562.24 562.24 562.24 42 286.61
49 303.44 303.44 303.44 303.44 303.44 303.44 44 369.26
51 264.41 264.41 264.41 264.41 264.41 264.41 46 488.86
53 625.21 625.21 625.21 625.21 625.21 625.21 48 368.83
55 520.63 520.63 520.63 520.63 520.63 520.63 50 722.12
57 323.85 323.85 323.85 323.85 323.85 323.85 52 302.38
59 237.70 237.70 237.70 237.70 237.70 237.70 54 375.63
61 213.29 213.29 213.29 213.29 213.29 213.29 56 414.71
65 222.10 222.10 222.10 222.10 222.10 222.10 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 469.96
71 672.40 672.40 672.40 672.40 672.40 672.40 64 319.97
73 541.86 541.86 541.86 541.86 541.86 541.86 66 680.10
77 315.06 315.06 315.06 315.06 315.06 315.06 68 216.81
70 218.25
72 415.95
78 490.27
80 106.99
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 373-2016-INEI.
MES DE OCTUBRE DEL 2016
FICAS
00,0)
2 3 4 5 6
482.15 482.15 482.15 482.15 482.15
924.49 1055.22 587.87 399.27 777.40
779.10 779.10 779.10 779.10 779.10
716.89 716.89 716.89 716.89 716.89
406.38 406.38 406.38 406.38 406.38
325.50 325.50 325.50 325.50 325.50
287.28 287.28 287.28 287.28 287.28
362.41 362.41 362.41 362.41 362.41
288.37 288.37 288.37 288.37 288.37
1396.46 1396.46 1396.46 1396.46 1396.46
367.30 367.30 367.30 367.30 367.30
246.28 246.28 246.28 246.28 246.28
365.21 365.21 365.21 365.21 365.21
624.08 624.08 589.53 624.08 624.08
476.53 476.53 476.53 476.53 476.53
462.71 462.71 462.71 462.71 462.71
413.86 413.86 413.86 413.86 413.86
947.22 872.49 573.15 (*) 688.89
404.26 448.33 335.39 272.89 331.41
286.61 286.61 286.61 286.61 286.61
369.26 369.26 369.26 369.26 369.26
488.86 488.86 488.86 488.86 488.86
368.83 368.83 368.83 368.83 368.83
722.12 722.12 722.12 722.12 722.12
302.38 302.38 302.38 302.38 302.38
375.63 375.63 375.63 375.63 375.63
414.71 414.71 414.71 414.71 414.71
295.99 295.99 295.99 295.99 295.99
469.96 469.96 469.96 469.96 469.96
319.97 319.97 319.97 319.97 319.97
680.10 680.10 680.10 680.10 680.10
216.81 216.81 216.81 216.81 216.81
218.25 218.25 218.25 218.25 218.25
415.95 415.95 415.95 415.95 415.95
490.27 490.27 490.27 490.27 490.27
106.99 106.99 106.99 106.99 106.99
e fueron aprobados mediante

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE AGOSTO DEL 2017

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 810.48 810.48 810.48 810.48 810.48 810.48 02 474.70
03 460.39 460.39 460.39 460.39 460.39 460.39 04 554.25
05 448.18 216.43 416.99 610.21 (*) 648.02 06 847.68
07 620.15 620.15 620.15 620.15 620.15 620.15 08 803.42
09 235.37 235.37 235.37 235.37 235.37 235.37 10 410.19
11 233.56 233.56 233.56 233.56 233.56 233.56 12 317.99
13 1174.50 1174.50 1174.50 1174.50 1174.50 1174.50 14 285.57
17 628.23 671.71 698.93 858.54 715.25 858.12 16 368.08
19 705.86 705.86 705.86 705.86 705.86 705.86 18 315.92
21 465.71 401.92 426.29 431.73 426.29 410.96 20 1396.46
23 418.10 418.10 418.10 418.10 418.10 418.10 22 367.30
27 699.94 699.94 699.94 699.94 699.94 699.94 24 243.74
31 373.25 373.25 373.25 373.25 373.25 373.25 26 368.55
33 828.08 828.08 828.08 828.08 828.08 828.08 28 597.37
37 297.47 297.47 297.47 297.47 297.47 297.47 30 462.48
39 444.64 444.64 444.64 444.64 444.64 444.64 32 467.18
41 411.80 411.80 411.80 411.80 411.80 411.80 34 437.57
43 715.43 655.25 890.51 645.62 1076.82 884.27 38 426.67
45 322.01 322.01 322.01 322.01 322.01 322.01 40 378.13
47 580.90 580.90 580.90 580.90 580.90 580.90 42 283.79
49 292.36 292.36 292.36 292.36 292.36 292.36 44 376.43
51 276.10 276.10 276.10 276.10 276.10 276.10 46 469.43
53 670.24 670.24 670.24 670.24 670.24 670.24 48 366.02
55 500.65 500.65 500.65 500.65 500.65 500.65 50 691.32
57 377.39 377.39 377.39 377.39 377.39 377.39 52 295.14
59 238.53 238.53 238.53 238.53 238.53 238.53 54 405.60
61 224.84 224.84 224.84 224.84 224.84 224.84 56 468.11
65 216.20 216.20 216.20 216.20 216.20 216.20 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 461.75
71 643.63 643.63 643.63 643.63 643.63 643.63 64 319.97
73 534.64 534.64 534.64 534.64 534.64 534.64 66 685.58
77 317.65 317.65 317.65 317.65 317.65 317.65 68 255.47
70 218.25
72 416.90
78 479.67
80 107.53
MES DE AGOSTO DEL 2017
FICAS
00,0)
2 3 4 5 6
474.70 474.70 474.70 474.70 474.70
936.12 1041.51 593.35 391.80 773.84
847.68 847.68 847.68 847.68 847.68
803.42 803.42 803.42 803.42 803.42
410.19 410.19 410.19 410.19 410.19
317.99 317.99 317.99 317.99 317.99
285.57 285.57 285.57 285.57 285.57
368.08 368.08 368.08 368.08 368.08
315.92 315.92 315.92 315.92 315.92
1396.46 1396.46 1396.46 1396.46 1396.46
367.30 367.30 367.30 367.30 367.30
243.74 243.74 243.74 243.74 243.74
368.55 368.55 368.55 368.55 368.55
597.37 597.37 564.47 597.37 597.37
462.48 462.48 462.48 462.48 462.48
467.18 467.18 467.18 467.18 467.18
437.57 437.57 437.57 437.57 437.57
948.41 875.70 573.10 (*) 668.79
405.80 447.87 332.33 272.89 331.41
283.79 283.79 283.79 283.79 283.79
376.43 376.43 376.43 376.43 376.43
469.43 469.43 469.43 469.43 469.43
366.02 366.02 366.02 366.02 366.02
691.32 691.32 691.32 691.32 691.32
295.14 295.14 295.14 295.14 295.14
405.60 405.60 405.60 405.60 405.60
468.11 468.11 468.11 468.11 468.11
295.99 295.99 295.99 295.99 295.99
461.75 461.75 461.75 461.75 461.75
319.97 319.97 319.97 319.97 319.97
685.58 685.58 685.58 685.58 685.58
255.47 255.47 255.47 255.47 255.47
218.25 218.25 218.25 218.25 218.25
416.90 416.90 416.90 416.90 416.90
479.67 479.67 479.67 479.67 479.67
107.53 107.53 107.53 107.53 107.53

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE SETIEMBRE DEL 201

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 811.16 811.16 811.16 811.16 811.16 811.16 02 485.11
03 467.17 467.17 467.17 467.17 467.17 467.17 04 545.60
05 450.52 216.23 420.47 605.20 (*) 631.53 06 892.79
07 648.23 648.23 648.23 648.23 648.23 648.23 08 848.55
09 235.74 235.74 235.74 235.74 235.74 235.74 10 412.88
11 233.88 233.88 233.88 233.88 233.88 233.88 12 318.23
13 1229.09 1229.09 1229.09 1229.09 1229.09 1229.09 14 285.57
17 625.05 670.94 700.96 859.71 708.49 848.63 16 368.08
19 742.62 742.62 742.62 742.62 742.62 742.62 18 332.33
21 465.71 401.92 426.29 431.73 426.29 410.96 20 1474.06
23 418.10 418.10 418.10 418.10 418.10 418.10 22 367.30
27 701.02 701.02 701.02 701.02 701.02 701.02 24 245.01
31 373.34 373.34 373.34 373.34 373.34 373.34 26 370.65
33 829.55 829.55 829.55 829.55 829.55 829.55 28 598.29
37 297.54 297.54 297.54 297.54 297.54 297.54 30 464.58
39 444.57 444.57 444.57 444.57 444.57 444.57 32 468.00
41 410.40 410.40 410.40 410.40 410.40 410.40 34 467.31
43 716.76 655.57 889.00 642.33 1076.82 883.78 38 426.68
45 322.01 322.01 322.01 322.01 322.01 322.01 40 378.13
47 580.90 580.90 580.90 580.90 580.90 580.90 42 284.08
49 293.03 293.03 293.03 293.03 293.03 293.03 44 379.04
51 291.12 291.12 291.12 291.12 291.12 291.12 46 474.26
53 682.16 682.16 682.16 682.16 682.16 682.16 48 366.18
55 500.65 500.65 500.65 500.65 500.65 500.65 50 692.38
57 385.09 385.09 385.09 385.09 385.09 385.09 52 300.17
59 238.53 238.53 238.53 238.53 238.53 238.53 54 405.60
61 236.34 236.34 236.34 236.34 236.34 236.34 56 480.06
65 228.52 228.52 228.52 228.52 228.52 228.52 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 461.86
71 644.62 644.62 644.62 644.62 644.62 644.62 64 319.97
73 535.26 535.26 535.26 535.26 535.26 535.26 66 686.33
77 318.40 318.40 318.40 318.40 318.40 318.40 68 258.34
70 218.25
72 416.95
78 479.99
80 107.68
ES DE SETIEMBRE DEL 2017
FICAS
00,0)
2 3 4 5 6
485.11 485.11 485.11 485.11 485.11
933.62 1035.99 593.55 391.80 762.99
892.79 892.79 892.79 892.79 892.79
848.55 848.55 848.55 848.55 848.55
412.88 412.88 412.88 412.88 412.88
318.23 318.23 318.23 318.23 318.23
285.57 285.57 285.57 285.57 285.57
368.08 368.08 368.08 368.08 368.08
332.33 332.33 332.33 332.33 332.33
1474.06 1474.06 1474.06 1474.06 1474.06
367.30 367.30 367.30 367.30 367.30
245.01 245.01 245.01 245.01 245.01
370.65 370.65 370.65 370.65 370.65
598.29 598.29 565.13 598.29 598.29
464.58 464.58 464.58 464.58 464.58
468.00 468.00 468.00 468.00 468.00
467.31 467.31 467.31 467.31 467.31
954.75 869.70 571.75 (*) 659.85
406.83 445.68 332.33 272.89 331.41
284.08 284.08 284.08 284.08 284.08
379.04 379.04 379.04 379.04 379.04
474.26 474.26 474.26 474.26 474.26
366.18 366.18 366.18 366.18 366.18
692.38 692.38 692.38 692.38 692.38
300.17 300.17 300.17 300.17 300.17
405.60 405.60 405.60 405.60 405.60
480.06 480.06 480.06 480.06 480.06
295.99 295.99 295.99 295.99 295.99
461.86 461.86 461.86 461.86 461.86
319.97 319.97 319.97 319.97 319.97
686.33 686.33 686.33 686.33 686.33
258.34 258.34 258.34 258.34 258.34
218.25 218.25 218.25 218.25 218.25
416.95 416.95 416.95 416.95 416.95
479.99 479.99 479.99 479.99 479.99
107.68 107.68 107.68 107.68 107.68

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE OCTUBRE DEL 2017

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 811.68 811.68 811.68 811.68 811.68 811.68 02 488.45
03 469.92 469.92 469.92 469.92 469.92 469.92 04 545.90
05 449.54 216.12 418.45 603.46 (*) 632.37 06 899.02
07 653.31 653.31 653.31 653.31 653.31 653.31 08 857.27
09 236.02 236.02 236.02 236.02 236.02 236.02 10 412.23
11 234.14 234.14 234.14 234.14 234.14 234.14 12 318.43
13 1270.34 1270.34 1270.34 1270.34 1270.34 1270.34 14 285.57
17 624.31 666.77 703.47 860.67 697.48 859.67 16 368.08
19 751.34 751.34 751.34 751.34 751.34 751.34 18 335.86
21 465.71 401.92 426.29 431.73 426.29 410.96 20 1533.84
23 418.10 418.10 418.10 418.10 418.10 418.10 22 367.30
27 701.88 701.88 701.88 701.88 701.88 701.88 24 240.78
31 373.41 373.41 373.41 373.41 373.41 373.41 26 370.67
33 830.19 830.19 830.19 830.19 830.19 830.19 28 599.03
37 298.08 298.08 298.08 298.08 298.08 298.08 30 467.61
39 442.48 442.48 442.48 442.48 442.48 442.48 32 468.00
41 410.71 410.71 410.71 410.71 410.71 410.71 34 464.73
43 719.16 655.68 887.32 642.01 1088.94 884.54 38 428.42
45 322.70 322.70 322.70 322.70 322.70 322.70 40 378.13
47 580.90 580.90 580.90 580.90 580.90 580.90 42 284.22
49 293.18 293.18 293.18 293.18 293.18 293.18 44 376.71
51 305.83 305.83 305.83 305.83 305.83 305.83 46 474.55
53 680.84 680.84 680.84 680.84 680.84 680.84 48 363.30
55 500.65 500.65 500.65 500.65 500.65 500.65 50 693.13
57 385.56 385.56 385.56 385.56 385.56 385.56 52 300.40
59 238.53 238.53 238.53 238.53 238.53 238.53 54 405.60
61 236.63 236.63 236.63 236.63 236.63 236.63 56 488.10
65 235.92 235.92 235.92 235.92 235.92 235.92 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 462.33
71 645.41 645.41 645.41 645.41 645.41 645.41 64 319.97
73 544.62 544.62 544.62 544.62 544.62 544.62 66 707.19
77 321.23 321.23 321.23 321.23 321.23 321.23 68 259.97
70 218.25
72 426.35
78 480.28
80 107.23
MES DE OCTUBRE DEL 2017
FICAS
00,0)
2 3 4 5 6
488.45 488.45 488.45 488.45 488.45
935.73 1036.19 591.86 391.80 760.70
899.02 899.02 899.02 899.02 899.02
857.27 857.27 857.27 857.27 857.27
412.23 412.23 412.23 412.23 412.23
318.43 318.43 318.43 318.43 318.43
285.57 285.57 285.57 285.57 285.57
368.08 368.08 368.08 368.08 368.08
335.86 335.86 335.86 335.86 335.86
1533.84 1533.84 1533.84 1533.84 1533.84
367.30 367.30 367.30 367.30 367.30
240.78 240.78 240.78 240.78 240.78
370.67 370.67 370.67 370.67 370.67
599.03 599.03 565.65 599.03 599.03
467.61 467.61 467.61 467.61 467.61
468.00 468.00 468.00 468.00 468.00
464.73 464.73 464.73 464.73 464.73
960.95 864.26 568.39 (*) 656.62
412.96 443.25 340.12 272.89 331.41
284.22 284.22 284.22 284.22 284.22
376.71 376.71 376.71 376.71 376.71
474.55 474.55 474.55 474.55 474.55
363.30 363.30 363.30 363.30 363.30
693.13 693.13 693.13 693.13 693.13
300.40 300.40 300.40 300.40 300.40
405.60 405.60 405.60 405.60 405.60
488.10 488.10 488.10 488.10 488.10
295.99 295.99 295.99 295.99 295.99
462.33 462.33 462.33 462.33 462.33
319.97 319.97 319.97 319.97 319.97
707.19 707.19 707.19 707.19 707.19
259.97 259.97 259.97 259.97 259.97
218.25 218.25 218.25 218.25 218.25
426.35 426.35 426.35 426.35 426.35
480.28 480.28 480.28 480.28 480.28
107.23 107.23 107.23 107.23 107.23

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE NOVIEMBRE DEL 201

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 806.19 806.19 806.19 806.19 806.19 806.19 02 482.69
03 464.75 464.75 464.75 464.75 464.75 464.75 04 549.83
05 449.82 216.23 420.51 605.77 (*) 633.17 06 907.22
07 657.97 657.97 657.97 657.97 657.97 657.97 08 862.99
09 236.54 236.54 236.54 236.54 236.54 236.54 10 414.97
11 233.49 233.49 233.49 233.49 233.49 233.49 12 317.93
13 1290.00 1290.00 1290.00 1290.00 1290.00 1290.00 14 285.57
17 625.15 667.89 706.38 860.76 704.48 856.42 16 368.08
19 759.15 759.15 759.15 759.15 759.15 759.15 18 341.52
21 465.71 401.92 426.29 431.73 426.29 410.96 20 1556.73
23 418.10 418.10 418.10 418.10 418.10 418.10 22 367.30
27 699.72 699.72 699.72 699.72 699.72 699.72 24 243.60
31 373.23 373.23 373.23 373.23 373.23 373.23 26 370.68
33 827.46 827.46 827.46 827.46 827.46 827.46 28 597.18
37 301.15 301.15 301.15 301.15 301.15 301.15 30 465.87
39 441.61 441.61 441.61 441.61 441.61 441.61 32 468.00
41 410.71 410.71 410.71 410.71 410.71 410.71 34 463.00
43 722.52 658.32 890.87 643.05 1093.34 877.03 38 429.95
45 321.10 321.10 321.10 321.10 321.10 321.10 40 378.13
47 580.90 580.90 580.90 580.90 580.90 580.90 42 283.79
49 292.27 292.27 292.27 292.27 292.27 292.27 44 376.91
51 311.33 311.33 311.33 311.33 311.33 311.33 46 473.94
53 712.63 712.63 712.63 712.63 712.63 712.63 48 363.07
55 500.65 500.65 500.65 500.65 500.65 500.65 50 691.10
57 384.38 384.38 384.38 384.38 384.38 384.38 52 303.79
59 238.53 238.53 238.53 238.53 238.53 238.53 54 405.60
61 235.90 235.90 235.90 235.90 235.90 235.90 56 493.55
65 233.92 233.92 233.92 233.92 233.92 233.92 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 461.57
71 643.43 643.43 643.43 643.43 643.43 643.43 64 333.84
73 543.42 543.42 543.42 543.42 543.42 543.42 66 705.83
77 320.57 320.57 320.57 320.57 320.57 320.57 68 264.43
70 218.25
72 425.95
78 479.55
80 107.22
ES DE NOVIEMBRE DEL 2017
FICAS
00,0)
2 3 4 5 6
482.69 482.69 482.69 482.69 482.69
937.25 1038.03 592.26 377.01 760.96
907.22 907.22 907.22 907.22 907.22
862.99 862.99 862.99 862.99 862.99
414.97 414.97 414.97 414.97 414.97
317.93 317.93 317.93 317.93 317.93
285.57 285.57 285.57 285.57 285.57
368.08 368.08 368.08 368.08 368.08
341.52 341.52 341.52 341.52 341.52
1556.73 1556.73 1556.73 1556.73 1556.73
367.30 367.30 367.30 367.30 367.30
243.60 243.60 243.60 243.60 243.60
370.68 370.68 370.68 370.68 370.68
597.18 597.18 564.34 597.18 597.18
465.87 465.87 465.87 465.87 465.87
468.00 468.00 468.00 468.00 468.00
463.00 463.00 463.00 463.00 463.00
956.73 866.04 565.60 (*) 658.60
421.99 447.10 340.37 272.89 331.41
283.79 283.79 283.79 283.79 283.79
376.91 376.91 376.91 376.91 376.91
473.94 473.94 473.94 473.94 473.94
363.07 363.07 363.07 363.07 363.07
691.10 691.10 691.10 691.10 691.10
303.79 303.79 303.79 303.79 303.79
405.60 405.60 405.60 405.60 405.60
493.55 493.55 493.55 493.55 493.55
295.99 295.99 295.99 295.99 295.99
461.57 461.57 461.57 461.57 461.57
333.84 333.84 333.84 333.84 333.84
705.83 705.83 705.83 705.83 705.83
264.43 264.43 264.43 264.43 264.43
218.25 218.25 218.25 218.25 218.25
425.95 425.95 425.95 425.95 425.95
479.55 479.55 479.55 479.55 479.55
107.22 107.22 107.22 107.22 107.22

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE DICIEMBRE DEL 201

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 806.25 806.25 806.25 806.25 806.25 806.25 02 491.28
03 472.49 472.49 472.49 472.49 472.49 472.49 04 549.00
05 450.15 215.47 421.04 606.60 (*) 629.22 06 915.64
07 665.07 665.07 665.07 665.07 665.07 665.07 08 874.25
09 236.97 236.97 236.97 236.97 236.97 236.97 10 411.62
11 233.88 233.88 233.88 233.88 233.88 233.88 12 318.27
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 285.57
17 624.52 665.87 702.39 864.50 707.56 861.38 16 368.08
19 767.79 767.79 767.79 767.79 767.79 767.79 18 347.94
21 465.71 401.92 426.29 431.73 426.29 410.96 20 1778.04
23 418.10 418.10 418.10 418.10 418.10 418.10 22 367.30
27 701.02 701.02 701.02 701.02 701.02 701.02 24 243.08
31 373.34 373.34 373.34 373.34 373.34 373.34 26 370.68
33 835.28 835.28 835.28 835.28 835.28 835.28 28 598.29
37 301.24 301.24 301.24 301.24 301.24 301.24 30 466.75
39 442.30 442.30 442.30 442.30 442.30 442.30 32 468.42
41 411.93 411.93 411.93 411.93 411.93 411.93 34 462.14
43 724.34 662.00 885.84 642.83 1101.89 881.06 38 428.85
45 324.93 324.93 324.93 324.93 324.93 324.93 40 378.13
47 580.90 580.90 580.90 580.90 580.90 580.90 42 284.08
49 293.24 293.24 293.24 293.24 293.24 293.24 44 379.73
51 321.12 321.12 321.12 321.12 321.12 321.12 46 479.10
53 713.95 713.95 713.95 713.95 713.95 713.95 48 363.24
55 500.65 500.65 500.65 500.65 500.65 500.65 50 692.38
57 396.16 396.16 396.16 396.16 396.16 396.16 52 304.07
59 238.53 238.53 238.53 238.53 238.53 238.53 54 405.60
61 239.94 239.94 239.94 239.94 239.94 239.94 56 510.72
65 244.12 244.12 244.12 244.12 244.12 244.12 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 466.21
71 644.62 644.62 644.62 644.62 644.62 644.62 64 344.11
73 544.18 544.18 544.18 544.18 544.18 544.18 66 706.68
77 322.64 322.64 322.64 322.64 322.64 322.64 68 269.25
70 218.25
72 426.06
78 483.99
80 107.05
ES DE DICIEMBRE DEL 2017
FICAS
00,0)
2 3 4 5 6
491.28 491.28 491.28 491.28 491.28
935.56 1035.47 594.40 360.39 760.99
915.64 915.64 915.64 915.64 915.64
874.25 874.25 874.25 874.25 874.25
411.62 411.62 411.62 411.62 411.62
318.27 318.27 318.27 318.27 318.27
285.57 285.57 285.57 285.57 285.57
368.08 368.08 368.08 368.08 368.08
347.94 347.94 347.94 347.94 347.94
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
243.08 243.08 243.08 243.08 243.08
370.68 370.68 370.68 370.68 370.68
598.29 598.29 565.13 598.29 598.29
466.75 466.75 466.75 466.75 466.75
468.42 468.42 468.42 468.42 468.42
462.14 462.14 462.14 462.14 462.14
944.82 864.31 571.24 (*) 655.10
432.63 448.79 340.37 272.89 331.41
284.08 284.08 284.08 284.08 284.08
379.73 379.73 379.73 379.73 379.73
479.10 479.10 479.10 479.10 479.10
363.24 363.24 363.24 363.24 363.24
692.38 692.38 692.38 692.38 692.38
304.07 304.07 304.07 304.07 304.07
405.60 405.60 405.60 405.60 405.60
510.72 510.72 510.72 510.72 510.72
295.99 295.99 295.99 295.99 295.99
466.21 466.21 466.21 466.21 466.21
344.11 344.11 344.11 344.11 344.11
706.68 706.68 706.68 706.68 706.68
269.25 269.25 269.25 269.25 269.25
218.25 218.25 218.25 218.25 218.25
426.06 426.06 426.06 426.06 426.06
483.99 483.99 483.99 483.99 483.99
107.05 107.05 107.05 107.05 107.05

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE ENERO DEL 2018

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 888.11 888.11 888.11 888.11 888.11 888.11 02 497.78
03 475.87 475.87 475.87 475.87 475.87 475.87 04 545.09
05 450.09 217.61 423.40 606.47 (*) 629.95 06 925.49
07 667.91 667.91 667.91 667.91 667.91 667.91 08 887.34
09 234.71 234.71 234.71 234.71 234.71 234.71 10 412.82
11 231.87 231.87 231.87 231.87 231.87 231.87 12 316.53
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 285.57
17 627.06 925.82 702.13 867.79 726.99 878.12 16 355.71
19 771.98 771.98 771.98 771.98 771.98 771.98 18 338.93
21 475.73 401.92 426.29 431.73 426.29 410.96 20 1778.04
23 418.10 418.10 418.10 418.10 418.10 418.10 22 367.30
27 694.34 694.34 694.34 694.34 694.34 694.34 24 244.83
31 376.35 376.35 376.35 376.35 376.35 376.35 26 370.51
33 826.20 826.20 826.20 826.20 826.20 826.20 28 592.58
37 304.98 304.98 304.98 304.98 304.98 304.98 30 462.02
39 442.87 442.87 442.87 442.87 442.87 442.87 32 468.42
41 415.67 415.67 415.67 415.67 415.67 415.67 34 466.45
43 722.03 740.32 886.99 642.98 1096.77 900.56 38 425.85
45 322.55 322.55 322.55 322.55 322.55 322.55 40 383.17
47 582.52 582.52 582.52 582.52 582.52 582.52 42 282.65
49 290.65 290.65 290.65 290.65 290.65 290.65 44 380.43
51 322.67 322.67 322.67 322.67 322.67 322.67 46 486.42
53 747.07 747.07 747.07 747.07 747.07 747.07 48 363.04
55 500.65 500.65 500.65 500.65 500.65 500.65 50 685.68
57 397.60 397.60 397.60 397.60 397.60 397.60 52 302.47
59 238.53 238.53 238.53 238.53 238.53 238.53 54 406.60
61 244.35 244.35 244.35 244.35 244.35 244.35 56 513.52
65 245.62 245.62 245.62 245.62 245.62 245.62 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 462.81
71 638.47 638.47 638.47 638.47 638.47 638.47 64 348.21
73 539.85 539.85 539.85 539.85 539.85 539.85 66 702.21
77 321.18 321.18 321.18 321.18 321.18 321.18 68 269.61
70 218.25
72 424.54
78 482.27
80 107.78
MES DE ENERO DEL 2018
FICAS
00,0)
2 3 4 5 6
497.78 497.78 497.78 497.78 497.78
995.58 1038.06 591.03 360.57 767.26
925.49 925.49 925.49 925.49 925.49
887.34 887.34 887.34 887.34 887.34
412.82 412.82 412.82 412.82 412.82
316.53 316.53 316.53 316.53 316.53
285.57 285.57 285.57 285.57 285.57
355.71 355.71 355.71 355.71 355.71
338.93 338.93 338.93 338.93 338.93
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
244.83 244.83 244.83 244.83 244.83
370.51 370.51 370.51 370.51 370.51
592.58 592.58 561.08 592.58 592.58
462.02 462.02 462.02 462.02 462.02
468.42 468.42 468.42 468.42 468.42
466.45 466.45 466.45 466.45 466.45
967.00 875.76 572.93 (*) 663.54
453.09 448.83 339.71 272.89 331.41
282.65 282.65 282.65 282.65 282.65
380.43 380.43 380.43 380.43 380.43
486.42 486.42 486.42 486.42 486.42
363.04 363.04 363.04 363.04 363.04
685.68 685.68 685.68 685.68 685.68
302.47 302.47 302.47 302.47 302.47
406.60 406.60 406.60 406.60 406.60
513.52 513.52 513.52 513.52 513.52
295.99 295.99 295.99 295.99 295.99
462.81 462.81 462.81 462.81 462.81
348.21 348.21 348.21 348.21 348.21
702.21 702.21 702.21 702.21 702.21
269.61 269.61 269.61 269.61 269.61
218.25 218.25 218.25 218.25 218.25
424.54 424.54 424.54 424.54 424.54
482.27 482.27 482.27 482.27 482.27
107.78 107.78 107.78 107.78 107.78

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE FEBRERO DEL 2018

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 893.04 893.04 893.04 893.04 893.04 893.04 02 528.59
03 502.32 502.32 502.32 502.32 502.32 502.32 04 545.16
05 450.89 218.43 426.06 610.00 (*) 632.74 06 944.54
07 674.81 674.81 674.81 674.81 674.81 674.81 08 907.49
09 237.12 237.12 237.12 237.12 237.12 237.12 10 414.90
11 234.01 234.01 234.01 234.01 234.01 234.01 12 318.38
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 283.57
17 628.25 942.73 704.84 862.66 744.29 873.71 16 354.83
19 784.46 784.46 784.46 784.46 784.46 784.46 18 350.94
21 476.04 423.68 449.56 431.73 449.56 410.96 20 1778.04
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 461.15 461.15 461.15 461.15 461.15 461.15 24 243.92
31 377.31 377.31 377.31 377.31 377.31 377.31 26 370.36
33 850.57 850.57 850.57 850.57 850.57 850.57 28 572.47
37 303.68 303.68 303.68 303.68 303.68 303.68 30 469.31
39 443.97 443.97 443.97 443.97 443.97 443.97 32 468.42
41 414.15 414.15 414.15 414.15 414.15 414.15 34 475.93
43 727.14 742.33 889.28 648.60 1096.45 907.26 38 426.92
45 320.77 320.77 320.77 320.77 320.77 320.77 40 383.17
47 582.52 582.52 582.52 582.52 582.52 582.52 42 284.08
49 294.48 294.48 294.48 294.48 294.48 294.48 44 379.38
51 332.79 332.79 332.79 332.79 332.79 332.79 46 485.91
53 749.06 749.06 749.06 749.06 749.06 749.06 48 362.79
55 501.45 501.45 501.45 501.45 501.45 501.45 50 641.45
57 401.68 401.68 401.68 401.68 401.68 401.68 52 305.19
59 238.53 238.53 238.53 238.53 238.53 238.53 54 406.60
61 251.89 251.89 251.89 251.89 251.89 251.89 56 518.79
65 246.90 246.90 246.90 246.90 246.90 246.90 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 465.05
71 645.02 645.02 645.02 645.02 645.02 645.02 64 348.21
73 546.30 546.30 546.30 546.30 546.30 546.30 66 709.29
77 323.20 323.20 323.20 323.20 323.20 323.20 68 272.89
70 218.25
72 424.19
78 486.96
80 106.99
MES DE FEBRERO DEL 2018
FICAS
00,0)
2 3 4 5 6
528.59 528.59 528.59 528.59 528.59
1009.88 1041.37 587.60 365.28 770.17
944.54 944.54 944.54 944.54 944.54
907.49 907.49 907.49 907.49 907.49
414.90 414.90 414.90 414.90 414.90
318.38 318.38 318.38 318.38 318.38
283.57 283.57 283.57 283.57 283.57
354.83 354.83 354.83 354.83 354.83
350.94 350.94 350.94 350.94 350.94
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
243.92 243.92 243.92 243.92 243.92
370.36 370.36 370.36 370.36 370.36
572.47 572.47 565.39 572.47 572.47
469.31 469.31 469.31 469.31 469.31
468.42 468.42 468.42 468.42 468.42
475.93 475.93 475.93 475.93 475.93
979.68 869.84 569.50 (*) 665.42
453.09 446.89 339.12 272.89 331.41
284.08 284.08 284.08 284.08 284.08
379.38 379.38 379.38 379.38 379.38
485.91 485.91 485.91 485.91 485.91
362.79 362.79 362.79 362.79 362.79
641.45 641.45 641.45 641.45 641.45
305.19 305.19 305.19 305.19 305.19
406.60 406.60 406.60 406.60 406.60
518.79 518.79 518.79 518.79 518.79
295.99 295.99 295.99 295.99 295.99
465.05 465.05 465.05 465.05 465.05
348.21 348.21 348.21 348.21 348.21
709.29 709.29 709.29 709.29 709.29
272.89 272.89 272.89 272.89 272.89
218.25 218.25 218.25 218.25 218.25
424.19 424.19 424.19 424.19 424.19
486.96 486.96 486.96 486.96 486.96
106.99 106.99 106.99 106.99 106.99

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE MARZO DEL 2018

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 905.29 905.29 905.29 905.29 905.29 905.29 02 529.67
03 506.47 506.47 506.47 506.47 506.47 506.47 04 548.18
05 449.53 219.17 422.53 607.83 (*) 634.49 06 943.48
07 675.04 675.04 675.04 675.04 675.04 675.04 08 905.86
09 240.29 240.29 240.29 240.29 240.29 240.29 10 416.69
11 234.20 234.20 234.20 234.20 234.20 234.20 12 318.55
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 283.57
17 626.79 945.38 703.89 863.40 747.80 866.46 16 354.83
19 783.82 783.82 783.82 783.82 783.82 783.82 18 348.82
21 476.04 423.68 449.56 431.73 449.56 410.96 20 1778.04
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 461.56 461.56 461.56 461.56 461.56 461.56 24 243.60
31 377.40 377.40 377.40 377.40 377.40 377.40 26 369.89
33 851.92 851.92 851.92 851.92 851.92 851.92 28 573.00
37 304.11 304.11 304.11 304.11 304.11 304.11 30 471.87
39 446.14 446.14 446.14 446.14 446.14 446.14 32 468.41
41 414.55 414.55 414.55 414.55 414.55 414.55 34 470.76
43 726.59 744.00 894.42 647.62 1090.59 906.22 38 427.34
45 322.55 322.55 322.55 322.55 322.55 322.55 40 383.17
47 582.52 582.52 582.52 582.52 582.52 582.52 42 284.22
49 295.18 295.18 295.18 295.18 295.18 295.18 44 380.79
51 337.08 337.08 337.08 337.08 337.08 337.08 46 487.81
53 747.73 747.73 747.73 747.73 747.73 747.73 48 365.55
55 500.55 500.55 500.55 500.55 500.55 500.55 50 641.89
57 399.44 399.44 399.44 399.44 399.44 399.44 52 305.35
59 238.53 238.53 238.53 238.53 238.53 238.53 54 406.60
61 251.17 251.17 251.17 251.17 251.17 251.17 56 519.26
65 243.56 243.56 243.56 243.56 243.56 243.56 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 464.29
71 645.61 645.61 645.61 645.61 645.61 645.61 64 348.21
73 548.33 548.33 548.33 548.33 548.33 548.33 66 732.29
77 324.60 324.60 324.60 324.60 324.60 324.60 68 274.56
70 218.25
72 427.74
78 487.23
80 106.47
MES DE MARZO DEL 2018
FICAS
00,0)
2 3 4 5 6
529.67 529.67 529.67 529.67 529.67
1004.35 1036.83 587.58 365.28 770.05
943.48 943.48 943.48 943.48 943.48
905.86 905.86 905.86 905.86 905.86
416.69 416.69 416.69 416.69 416.69
318.55 318.55 318.55 318.55 318.55
283.57 283.57 283.57 283.57 283.57
354.83 354.83 354.83 354.83 354.83
348.82 348.82 348.82 348.82 348.82
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
243.60 243.60 243.60 243.60 243.60
369.89 369.89 369.89 369.89 369.89
573.00 573.00 565.77 573.00 573.00
471.87 471.87 471.87 471.87 471.87
468.41 468.41 468.41 468.41 468.41
470.76 470.76 470.76 470.76 470.76
993.18 866.09 568.58 (*) 665.48
453.09 446.07 340.62 272.89 331.41
284.22 284.22 284.22 284.22 284.22
380.79 380.79 380.79 380.79 380.79
487.81 487.81 487.81 487.81 487.81
365.55 365.55 365.55 365.55 365.55
641.89 641.89 641.89 641.89 641.89
305.35 305.35 305.35 305.35 305.35
406.60 406.60 406.60 406.60 406.60
519.26 519.26 519.26 519.26 519.26
295.99 295.99 295.99 295.99 295.99
464.29 464.29 464.29 464.29 464.29
348.21 348.21 348.21 348.21 348.21
732.29 732.29 732.29 732.29 732.29
274.56 274.56 274.56 274.56 274.56
218.25 218.25 218.25 218.25 218.25
427.74 427.74 427.74 427.74 427.74
487.23 487.23 487.23 487.23 487.23
106.47 106.47 106.47 106.47 106.47

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE ABRIL DEL 2018

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 902.13 902.13 902.13 902.13 902.13 902.13 02 526.55
03 501.98 501.98 501.98 501.98 501.98 501.98 04 547.13
05 450.08 216.64 420.58 607.14 (*) 628.08 06 932.93
07 671.19 671.19 671.19 671.19 671.19 671.19 08 892.57
09 238.74 238.74 238.74 238.74 238.74 238.74 10 418.64
11 235.08 235.08 235.08 235.08 235.08 235.08 12 317.37
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 283.57
17 627.28 672.21 702.73 861.15 764.74 868.72 16 354.83
19 774.80 774.80 774.80 774.80 774.80 774.80 18 340.50
21 476.04 423.68 449.56 431.73 449.56 410.96 20 1778.04
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 458.59 458.59 458.59 458.59 458.59 458.59 24 243.19
31 376.78 376.78 376.78 376.78 376.78 376.78 26 370.53
33 841.52 841.52 841.52 841.52 841.52 841.52 28 569.30
37 304.20 304.20 304.20 304.20 304.20 304.20 30 469.88
39 445.52 445.52 445.52 445.52 445.52 445.52 32 468.41
41 419.01 419.01 419.01 419.01 419.01 419.01 34 471.19
43 721.99 670.45 898.75 649.51 1103.19 904.30 38 425.65
45 322.55 322.55 322.55 322.55 322.55 322.55 40 383.17
47 582.52 582.52 582.52 582.52 582.52 582.52 42 283.36
49 294.12 294.12 294.12 294.12 294.12 294.12 44 381.73
51 340.88 340.88 340.88 340.88 340.88 340.88 46 486.77
53 745.75 745.75 745.75 745.75 745.75 745.75 48 365.01
55 500.55 500.55 500.55 500.55 500.55 500.55 50 637.87
57 381.93 381.93 381.93 381.93 381.93 381.93 52 304.25
59 244.25 244.25 244.25 244.25 244.25 244.25 54 406.26
61 243.10 243.10 243.10 243.10 243.10 243.10 56 523.71
65 247.66 247.66 247.66 247.66 247.66 247.66 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 463.83
71 641.45 641.45 641.45 641.45 641.45 641.45 64 348.21
73 545.39 545.39 545.39 545.39 545.39 545.39 66 729.10
77 325.14 325.14 325.14 325.14 325.14 325.14 68 276.08
70 218.25
72 429.31
78 485.34
80 106.96
MES DE ABRIL DEL 2018
FICAS
00,0)
2 3 4 5 6
526.55 526.55 526.55 526.55 526.55
937.59 1039.22 587.84 365.28 763.89
932.93 932.93 932.93 932.93 932.93
892.57 892.57 892.57 892.57 892.57
418.64 418.64 418.64 418.64 418.64
317.37 317.37 317.37 317.37 317.37
283.57 283.57 283.57 283.57 283.57
354.83 354.83 354.83 354.83 354.83
340.50 340.50 340.50 340.50 340.50
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
243.19 243.19 243.19 243.19 243.19
370.53 370.53 370.53 370.53 370.53
569.30 569.30 563.03 569.30 569.30
469.88 469.88 469.88 469.88 469.88
468.41 468.41 468.41 468.41 468.41
471.19 471.19 471.19 471.19 471.19
958.44 867.04 568.58 (*) 659.07
437.47 450.27 343.15 272.89 331.41
283.36 283.36 283.36 283.36 283.36
381.73 381.73 381.73 381.73 381.73
486.77 486.77 486.77 486.77 486.77
365.01 365.01 365.01 365.01 365.01
637.87 637.87 637.87 637.87 637.87
304.25 304.25 304.25 304.25 304.25
406.26 406.26 406.26 406.26 406.26
523.71 523.71 523.71 523.71 523.71
295.99 295.99 295.99 295.99 295.99
463.83 463.83 463.83 463.83 463.83
348.21 348.21 348.21 348.21 348.21
729.10 729.10 729.10 729.10 729.10
276.08 276.08 276.08 276.08 276.08
218.25 218.25 218.25 218.25 218.25
429.31 429.31 429.31 429.31 429.31
485.34 485.34 485.34 485.34 485.34
106.96 106.96 106.96 106.96 106.96

RESOLUCIÓN JEFATURAL Nº 153-2018-INEI
ÍNDICES UNIFICADOS MODIFICADOS - ÁREA GEOGRÁFICA 2
ENERO 2018 FEBRERO 2018 MARZO 2018

CÓDIGO ÍNDICE ÍNDICE ÍNDICE ÍNDICE ÍNDICE ÍNDICE
ANTERIOR MODIFICADO ANTERIOR MODIFICADO ANTERIOR MODIFICADO
04 995.58 935.68 1009.88 949.12 1004.35 943.93
05 217.61 215.22 218.43 216.04 219.17 216.76
17 925.82 665.25 942.73 677.40 945.38 679.31
38 967.00 936.00 979.68 948.27 993.18 961.33
40 453.09 436.72 453.09 436.72 453.09 436.72
43 740.32 662.98 742.33 664.78 744.00 666.28
ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE MAYO DEL 2018

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 908.57 908.57 908.57 908.57 908.57 908.57 02 534.75
03 513.58 513.58 513.58 513.58 513.58 513.58 04 545.10
05 450.97 216.68 422.12 608.03 (*) 617.54 06 945.80
07 679.18 679.18 679.18 679.18 679.18 679.18 08 905.34
09 249.31 249.31 249.31 249.31 249.31 249.31 10 416.29
11 237.63 237.63 237.63 237.63 237.63 237.63 12 319.78
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 283.57
17 624.36 668.02 700.78 859.84 784.13 865.43 16 354.83
19 782.52 782.52 782.52 782.52 782.52 782.52 18 350.69
21 476.04 423.68 449.56 431.73 449.56 410.96 20 1778.04
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 464.69 464.69 464.69 464.69 464.69 464.69 24 242.45
31 378.03 378.03 378.03 378.03 378.03 378.03 26 371.13
33 857.98 857.98 857.98 857.98 857.98 857.98 28 576.87
37 304.54 304.54 304.54 304.54 304.54 304.54 30 478.04
39 445.61 445.61 445.61 445.61 445.61 445.61 32 468.41
41 419.01 419.01 419.01 419.01 419.01 419.01 34 494.47
43 718.60 674.85 900.76 646.54 1103.67 899.03 38 422.07
45 323.64 323.64 323.64 323.64 323.64 323.64 40 383.17
47 582.52 582.52 582.52 582.52 582.52 582.52 42 285.22
49 298.68 298.68 298.68 298.68 298.68 298.68 44 382.02
51 347.86 347.86 347.86 347.86 347.86 347.86 46 489.60
53 779.52 779.52 779.52 779.52 779.52 779.52 48 368.95
55 500.55 500.55 500.55 500.55 500.55 500.55 50 646.23
57 389.94 389.94 389.94 389.94 389.94 389.94 52 309.75
59 244.25 244.25 244.25 244.25 244.25 244.25 54 406.26
61 253.46 253.46 253.46 253.46 253.46 253.46 56 539.72
65 250.41 250.41 250.41 250.41 250.41 250.41 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 467.17
71 649.98 649.98 649.98 649.98 649.98 649.98 64 348.21
73 551.43 551.43 551.43 551.43 551.43 551.43 66 735.57
77 331.39 331.39 331.39 331.39 331.39 331.39 68 278.22
70 218.25
72 431.66
78 489.20
80 107.02
MES DE MAYO DEL 2018
FICAS
00,0)
2 3 4 5 6
534.75 534.75 534.75 534.75 534.75
935.32 1036.79 589.61 365.28 746.69
945.80 945.80 945.80 945.80 945.80
905.34 905.34 905.34 905.34 905.34
416.29 416.29 416.29 416.29 416.29
319.78 319.78 319.78 319.78 319.78
283.57 283.57 283.57 283.57 283.57
354.83 354.83 354.83 354.83 354.83
350.69 350.69 350.69 350.69 350.69
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
242.45 242.45 242.45 242.45 242.45
371.13 371.13 371.13 371.13 371.13
576.87 576.87 568.64 576.87 576.87
478.04 478.04 478.04 478.04 478.04
468.41 468.41 468.41 468.41 468.41
494.47 494.47 494.47 494.47 494.47
954.76 865.26 567.84 (*) 653.87
436.92 450.27 347.98 272.89 331.41
285.22 285.22 285.22 285.22 285.22
382.02 382.02 382.02 382.02 382.02
489.60 489.60 489.60 489.60 489.60
368.95 368.95 368.95 368.95 368.95
646.23 646.23 646.23 646.23 646.23
309.75 309.75 309.75 309.75 309.75
406.26 406.26 406.26 406.26 406.26
539.72 539.72 539.72 539.72 539.72
295.99 295.99 295.99 295.99 295.99
467.17 467.17 467.17 467.17 467.17
348.21 348.21 348.21 348.21 348.21
735.57 735.57 735.57 735.57 735.57
278.22 278.22 278.22 278.22 278.22
218.25 218.25 218.25 218.25 218.25
431.66 431.66 431.66 431.66 431.66
489.20 489.20 489.20 489.20 489.20
107.02 107.02 107.02 107.02 107.02

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE JUNIO DEL 2018

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 908.11 908.11 908.11 908.11 908.11 908.11 02 532.76
03 508.81 508.81 508.81 508.81 508.81 508.81 04 546.69
05 453.10 216.69 423.80 609.06 (*) 618.89 06 939.31
07 683.55 683.55 683.55 683.55 683.55 683.55 08 904.81
09 250.85 250.85 250.85 250.85 250.85 250.85 10 414.54
11 238.13 238.13 238.13 238.13 238.13 238.13 12 319.59
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 283.57
17 622.17 668.52 700.21 859.00 787.91 864.03 16 354.83
19 782.96 782.96 782.96 782.96 782.96 782.96 18 350.51
21 476.04 423.68 449.56 431.73 449.56 410.96 20 1778.04
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 464.25 464.25 464.25 464.25 464.25 464.25 24 244.80
31 377.94 377.94 377.94 377.94 377.94 377.94 26 371.51
33 857.70 857.70 857.70 857.70 857.70 857.70 28 576.34
37 303.74 303.74 303.74 303.74 303.74 303.74 30 479.58
39 447.10 447.10 447.10 447.10 447.10 447.10 32 470.47
41 419.01 419.01 419.01 419.01 419.01 419.01 34 507.40
43 720.10 678.76 903.70 652.81 1103.67 896.42 38 423.83
45 323.64 323.64 323.64 323.64 323.64 323.64 40 383.17
47 582.52 582.52 582.52 582.52 582.52 582.52 42 285.07
49 298.83 298.83 298.83 298.83 298.83 298.83 44 382.87
51 349.06 349.06 349.06 349.06 349.06 349.06 46 483.55
53 790.12 790.12 790.12 790.12 790.12 790.12 48 368.82
55 500.55 500.55 500.55 500.55 500.55 500.55 50 645.61
57 389.58 389.58 389.58 389.58 389.58 389.58 52 309.58
59 243.79 243.79 243.79 243.79 243.79 243.79 54 406.60
61 260.82 260.82 260.82 260.82 260.82 260.82 56 539.22
65 250.53 250.53 250.53 250.53 250.53 250.53 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 469.04
71 649.38 649.38 649.38 649.38 649.38 649.38 64 348.21
73 550.99 550.99 550.99 550.99 550.99 550.99 66 735.11
77 331.78 331.78 331.78 331.78 331.78 331.78 68 288.14
70 218.25
72 434.23
78 488.93
80 107.59
MES DE JUNIO DEL 2018
FICAS
00,0)
2 3 4 5 6
532.76 532.76 532.76 532.76 532.76
938.46 1036.79 588.70 365.28 744.62
939.31 939.31 939.31 939.31 939.31
904.81 904.81 904.81 904.81 904.81
414.54 414.54 414.54 414.54 414.54
319.59 319.59 319.59 319.59 319.59
283.57 283.57 283.57 283.57 283.57
354.83 354.83 354.83 354.83 354.83
350.51 350.51 350.51 350.51 350.51
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
244.80 244.80 244.80 244.80 244.80
371.51 371.51 371.51 371.51 371.51
576.34 576.34 568.25 576.34 576.34
479.58 479.58 479.58 479.58 479.58
470.47 470.47 470.47 470.47 470.47
507.40 507.40 507.40 507.40 507.40
951.31 862.48 569.30 (*) 651.43
439.33 448.01 348.83 272.89 331.41
285.07 285.07 285.07 285.07 285.07
382.87 382.87 382.87 382.87 382.87
483.55 483.55 483.55 483.55 483.55
368.82 368.82 368.82 368.82 368.82
645.61 645.61 645.61 645.61 645.61
309.58 309.58 309.58 309.58 309.58
406.60 406.60 406.60 406.60 406.60
539.22 539.22 539.22 539.22 539.22
295.99 295.99 295.99 295.99 295.99
469.04 469.04 469.04 469.04 469.04
348.21 348.21 348.21 348.21 348.21
735.11 735.11 735.11 735.11 735.11
288.14 288.14 288.14 288.14 288.14
218.25 218.25 218.25 218.25 218.25
434.23 434.23 434.23 434.23 434.23
488.93 488.93 488.93 488.93 488.93
107.59 107.59 107.59 107.59 107.59

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE JULIO DEL 2018

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1
01 957.83 957.83 957.83 957.83 957.83 957.83 02 532.40
03 512.37 512.37 512.37 512.37 512.37 512.37 04 547.19
05 453.63 216.64 425.85 605.75 (*) 619.23 06 944.94
07 685.35 685.35 685.35 685.35 685.35 685.35 08 904.70
09 251.38 251.38 251.38 251.38 251.38 251.38 10 414.88
11 236.99 236.99 236.99 236.99 236.99 236.99 12 319.93
13 1461.65 1461.65 1461.65 1461.65 1461.65 1461.65 14 283.57
17 622.77 671.19 697.96 858.99 795.04 865.97 16 354.83
19 783.88 783.88 783.88 783.88 783.88 783.88 18 350.24
21 476.04 423.68 449.56 438.28 449.56 410.96 20 1778.04
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30
27 465.25 465.25 465.25 465.25 465.25 465.25 24 243.50
31 378.15 378.15 378.15 378.15 378.15 378.15 26 377.26
33 859.31 859.31 859.31 859.31 859.31 859.31 28 577.58
37 305.61 305.61 305.61 305.61 305.61 305.61 30 481.37
39 448.81 448.81 448.81 448.81 448.81 448.81 32 470.47
41 419.01 419.01 419.01 419.01 419.01 419.01 34 503.52
43 725.34 678.97 914.43 650.56 1119.03 894.58 38 425.64
45 323.28 323.28 323.28 323.28 323.28 323.28 40 383.17
47 582.52 582.52 582.52 582.52 582.52 582.52 42 285.36
49 299.69 299.69 299.69 299.69 299.69 299.69 44 383.09
51 348.95 348.95 348.95 348.95 348.95 348.95 46 483.51
53 805.35 805.35 805.35 805.35 805.35 805.35 48 369.08
55 500.55 500.55 500.55 500.55 500.55 500.55 50 647.15
57 390.41 390.41 390.41 390.41 390.41 390.41 52 309.94
59 243.79 243.79 243.79 243.79 243.79 243.79 54 406.60
61 266.57 266.57 266.57 266.57 266.57 266.57 56 540.38
65 254.51 254.51 254.51 254.51 254.51 254.51 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 468.68
71 650.77 650.77 650.77 650.77 650.77 650.77 64 348.21
73 551.96 551.96 551.96 551.96 551.96 551.96 66 736.16
77 331.03 331.03 331.03 331.03 331.03 331.03 68 288.64
70 218.25
72 434.41
78 489.56
80 107.54
MES DE JULIO DEL 2018
FICAS
00,0)
2 3 4 5 6
532.40 532.40 532.40 532.40 532.40
936.14 1036.46 589.75 365.28 751.32
944.94 944.94 944.94 944.94 944.94
904.70 904.70 904.70 904.70 904.70
414.88 414.88 414.88 414.88 414.88
319.93 319.93 319.93 319.93 319.93
283.57 283.57 283.57 283.57 283.57
354.83 354.83 354.83 354.83 354.83
350.24 350.24 350.24 350.24 350.24
1778.04 1778.04 1778.04 1778.04 1778.04
367.30 367.30 367.30 367.30 367.30
243.50 243.50 243.50 243.50 243.50
377.26 377.26 377.26 377.26 377.26
577.58 577.58 569.16 577.58 577.58
481.37 481.37 481.37 481.37 481.37
470.47 470.47 470.47 470.47 470.47
503.52 503.52 503.52 503.52 503.52
955.92 865.32 570.93 (*) 649.00
442.60 446.07 350.36 272.89 331.41
285.36 285.36 285.36 285.36 285.36
383.09 383.09 383.09 383.09 383.09
483.51 483.51 483.51 483.51 483.51
369.08 369.08 369.08 369.08 369.08
647.15 647.15 647.15 647.15 647.15
309.94 309.94 309.94 309.94 309.94
406.60 406.60 406.60 406.60 406.60
540.38 540.38 540.38 540.38 540.38
295.99 295.99 295.99 295.99 295.99
468.68 468.68 468.68 468.68 468.68
348.21 348.21 348.21 348.21 348.21
736.16 736.16 736.16 736.16 736.16
288.64 288.64 288.64 288.64 288.64
218.25 218.25 218.25 218.25 218.25
434.41 434.41 434.41 434.41 434.41
489.56 489.56 489.56 489.56 489.56
107.54 107.54 107.54 107.54 107.54

RESOLUCIÓN JEFATURAL Nº 258-2018-INEI
CÓDIGO 47: ÍNDICE MANO DE OBRA
AÑO 2018 ÍNDICES

MES ANTERIOR MODIFICADO
JUNIO 582.52 602.11
JULIO 582.52 602.11

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE AGOSTO DEL 2018

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)
Cod. 1 2 3 4 5 6 Cod. 1 2 3 4 5 6
01 959.66 959.66 959.66 959.66 959.66 959.66 02 546.81 546.81 546.81 546.81 546.81 546.81
03 525.48 525.48 525.48 525.48 525.48 525.48 04 548.83 940.00 1036.18 590.75 365.28 756.52
05 453.45 216.30 425.00 604.07 (*) 623.21 06 928.00 928.00 928.00 928.00 928.00 928.00
07 672.83 672.83 672.83 672.83 672.83 672.83 08 885.16 885.16 885.16 885.16 885.16 885.16
09 252.23 252.23 252.23 252.23 252.23 252.23 10 414.57 414.57 414.57 414.57 414.57 414.57
11 239.37 239.37 239.37 239.37 239.37 239.37 12 320.72 320.72 320.72 320.72 320.72 320.72
13 1596.69 1596.69 1596.69 1596.69 1596.69 1596.69 14 284.81 284.81 284.81 284.81 284.81 284.81
17 621.60 671.52 704.00 855.53 791.87 871.64 16 354.83 354.83 354.83 354.83 354.83 354.83
19 772.71 772.71 772.71 772.71 772.71 772.71 18 330.04 330.04 330.04 330.04 330.04 330.04
21 476.04 423.68 449.56 438.28 449.56 414.76 20 1944.65 1944.65 1944.65 1944.65 1944.65 1944.65
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30 367.30 367.30 367.30 367.30 367.30
27 466.82 466.82 466.82 466.82 466.82 466.82 24 243.29 243.29 243.29 243.29 243.29 243.29
31 378.47 378.47 378.47 378.47 378.47 378.47 26 381.16 381.16 381.16 381.16 381.16 381.16
33 857.24 857.24 857.24 857.24 857.24 857.24 28 579.52 579.52 579.52 570.60 579.52 579.52
37 305.79 305.79 305.79 305.79 305.79 305.79 30 483.02 483.02 483.02 483.02 483.02 483.02
39 449.40 449.40 449.40 449.40 449.40 449.40 32 470.47 470.47 470.47 470.47 470.47 470.47
41 419.01 419.01 419.01 419.01 419.01 419.01 34 507.40 507.40 507.40 507.40 507.40 507.40
43 732.59 677.88 919.11 649.73 1123.51 896.96 38 427.32 955.92 867.52 573.30 (*) 648.49
45 328.06 328.06 328.06 328.06 328.06 328.06 40 383.17 443.38 445.69 352.36 272.89 331.41
47 602.11 602.11 602.11 602.11 602.11 602.11 42 285.93 285.93 285.93 285.93 285.93 285.93
49 302.20 302.20 302.20 302.20 302.20 302.20 44 385.69 385.69 385.69 385.69 385.69 385.69
51 350.57 350.57 350.57 350.57 350.57 350.57 46 484.15 484.15 484.15 484.15 484.15 484.15
53 806.68 806.68 806.68 806.68 806.68 806.68 48 369.15 369.15 369.15 369.15 369.15 369.15
55 498.78 498.78 498.78 498.78 498.78 498.78 50 649.27 649.27 649.27 649.27 649.27 649.27
57 391.72 391.72 391.72 391.72 391.72 391.72 52 310.53 310.53 310.53 310.53 310.53 310.53
59 243.79 243.79 243.79 243.79 243.79 243.79 54 408.28 408.28 408.28 408.28 408.28 408.28
61 267.64 267.64 267.64 267.64 267.64 267.64 56 542.19 542.19 542.19 542.19 542.19 542.19
65 253.41 253.41 253.41 253.41 253.41 253.41 60 295.99 295.99 295.99 295.99 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 472.19 472.19 472.19 472.19 472.19 472.19
71 652.95 652.95 652.95 652.95 652.95 652.95 64 348.21 348.21 348.21 348.21 348.21 348.21
73 553.51 553.51 553.51 553.51 553.51 553.51 66 737.81 737.81 737.81 737.81 737.81 737.81
77 333.21 333.21 333.21 333.21 333.21 333.21 68 289.65 289.65 289.65 289.65 289.65 289.65
70 218.25 218.25 218.25 218.25 218.25 218.25
72 435.02 435.02 435.02 435.02 435.02 435.02
78 490.54 490.54 490.54 490.54 490.54 490.54
80 107.68 107.68 107.68 107.68 107.68 107.68

Ejemplo de Liquidación 2-1

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

Ejemplo de Liquidación 2-1

Cargado por

Copyright:

Formatos disponibles

Monto final

Monto por reajustes (B) 592,647.58 211,668.50

Adelantos otorgados (C) 4,276,163.19

Amortización de adelantos (D) -4,276,163.17

Deducción de reajustes que no corresponde (E) -145,585.93 -92,920.27

Intereses por mora en pago de valorizaciones (F) #REF! -

Mayores costos directos y gastos generales variables (G) - -

Total general (H) = (A+B+C+D+E+F+G) #REF! 13,876,642.06

RESUMEN GENERAL DE VALORIZACIONES (DURANTE EL PLAZO DE EJECUCIÓN)

Reajuste programado Reajuste real Reajuste reconocido

17,184.90 17,184.90 17,184.90 ΣRr ≤ ΣRp - 17,184.90 17,184.90

6.56 6,299.53 41,324.92 2.19 13,795.97 33.38% 1.49 9,386.30

8,735.15 46.44 405,660.37 1,359.38 63,129.61 15.56% 954.23 44,314.44

6,550.57 32.68 214,072.63 6,550.57 214,072.63 100.00% 0.00 -

11 461.93 5,081.23 2.00 923.86 18.18% 2.00 923.86

6,550.57 3.52 23,058.01 1,097.36 3,862.71 16.75% 742.81 2,614.69

13,762.00 1.20 16,514.40 2,142.00 2,570.40 15.56% 1,932.00 2,318.40

4,336.08 46.44 201,367.56 674.89 31,341.89 15.56% 608.74 28,269.89

6,881.00 16.97 116,770.57 2,065.00 35,043.05 30.01% 966.00 16,393.02

983.00 16.10 15,826.30 153.00 2,463.30 15.56% 138.00 2,221.80

983.00 135.00 132,705.00 - 0.00% 138.00 18,630.00

22.71% 0.00 - 0.00% 2.30 14,488.92 35.06% 0.17

10.92% 2,017.95 93,713.60 23.10% 2,514.84 116,789.17 28.79% 155.78

0.00% 0.00 - 0.00% 0.00 - 0.00% 0.00

18.18% 2.00 923.86 18.18% 2.00 923.86 18.18% 0.00

11.34% 1,300.48 4,577.69 19.85% 2,312.69 8,140.67 35.31% 173.06

14.04% 2,548.00 3,057.60 18.51% 4,564.00 5,476.80 33.16% 224.00

14.04% 802.82 37,282.96 18.51% 1,438.02 66,781.65 33.16% 70.59

14.04% 1,274.00 21,619.78 18.51% 2,282.00 38,725.54 33.16% 112.00

14.04% 182.00 2,930.20 18.51% 326.00 5,248.60 33.16% 16.00

14.04% 182.00 24,570.00 18.51% 326.00 44,010.00 33.16% 16.00

1,070.92 2.59% 0.37 2,330.83 5.64% 0.00 - 0.00%

7,234.42 1.78% 504.73 23,439.66 5.78% 1,002.95 46,577.00 11.48%

- 0.00% 0.00 - 0.00% 0.00 - 0.00%

- 0.00% 0.00 - 0.00% 2.00 923.86 18.18%

609.17 2.64% 371.67 1,308.28 5.67% 376.43 1,325.03 5.75%

268.80 1.63% 1,064.00 1,276.80 7.73% 910.00 1,092.00 6.61%

3,278.20 1.63% 0.00 - 0.00% 286.71 13,314.81 6.61%

1,900.64 1.63% 182.00 3,088.54 2.64% 0.00 - 0.00%

257.60 1.63% 76.00 1,223.60 7.73% 65.00 1,046.50 6.61%

2,160.00 1.63% 76.00 10,260.00 7.73% 65.00 8,775.00 6.61%

0.00 - 0.00% 0.04 251.98 0.61% 0.00 -

0.00 - 0.00% 180.23 8,369.97 2.06% 0.00 -

0.00 - 0.00% 0.00 - 0.00% 0.00 -

0.00 - 0.00% 176.07 619.77 2.69% 0.00 -

0.00 - 0.00% 378.00 453.60 2.75% 0.00 -

0.00 - 0.00% 363.45 16,878.53 8.38% 0.00 -

0.00 - 0.00% 0.00 - 0.00% 0.00 -

0.00 - 0.00% 27.00 434.70 2.75% 0.00 -

153.00 20,655.00 15.56% 27.00 3,645.00 2.75% 0.00 -

0.00% 0.00 - 0.00% 6.56 -

0.00% 0.00 - 0.00% 8,690.09 45.06

0.00% 0.00 - 0.00% 6,550.57 -

0.00% 0.00 - 0.00% 6,550.57 -

0.00% 0.00 - 0.00% 13,762.00 -

0.00% 0.00 - 0.00% 4,245.22 90.86

0.00% 0.00 - 0.00% 6,881.00 -

0.00% 0.00 - 0.00% 983.00 -

0.00% 0.00 - 0.00% 983.00 -

1.00 1,754.68 1,754.68 1.00 1,754.68 100.00% 0.00 -

1.00 7,360.00 7,360.00 0.25 1,840.00 25.00% 0.25 1,840.00

44,833.93 10.42 467,169.55 7,622.09 79,422.18 17.00% 6,409.53 66,787.30

44,833.93 3.03 135,846.81 6,963.77 21,100.22 15.53% 7,067.85 21,415.59

14,504.70 6.51 94,425.60 0.00 - 0.00% 2,206.92 14,367.05

(MOr/MOo)+ 0.167 (Ir/Io)

(MOr/MOo)+ 0.167 (Ir/Io)