Ejemplo de Obra Atrasada Con Reprogramación

CUADRO RESUMEN DE VALORIZACIÓN N° 01 - ENERO 2018
MONTO VALORIZACIÓN
DESCRIPCIÓN CONTRATAD ANTERIOR ACTUAL ACUMULADO
O SIN IGV (S/.) (S/.) (S/.) (S/.)
MONTO VALORIZADO EN EL PRESENTE PERIODO (V) - 427,269.90 427,269.90
Valorización N° 1 2,315,702.45 - 427,269.90 427,269.90
REAJUSTES (R) - #REF! #REF!

Reajuste de la Valorización N° 1 - #REF! #REF!
DEDUCCIONES (D) - #REF! #REF!

Por adelanto directo - #REF! #REF!
Por adelanto para materiales - - -
VALORIZACIÓN REAJUSTADA (VR = V + R - D) - #REF! #REF!
AMORTIZACIONES (A) - #REF! #REF!

Amortización del adelanto directo - #REF! #REF!
Amortización del adelanto para materiales - - -
VALORIZACIÓN NETA (VN = VR - A) - #REF! #REF!
MONTO POR I.G.V. (VN x 0,18) - #REF! #REF!
MONTO TOTAL CON I.G.V. - #REF! #REF!
MONTO A FACTURAR >>>>>>>>>>>>>>>> #REF!

018
SALDO POR
% DE AVANCE
VALORIZAR
ACUMULADO
(S/.)
18.45 1,888,432.55
Valorización Avance programado Avance real Coef. Reajuste programado
N° Mes Mensual Acumulado Mensual Acumulado K-1 Mensual
Estado de la obra
(1) (2) (3) (4)=(1)x(3)
K
1 Ene.2018 421,243.90 421,243.90 427,269.90 427,269.90 ADELANTADO 1.030 0.030 12,626.56
2 Feb.2018 258,692.09 679,935.99 232,967.86 660,237.76 ATRASADO 1.033 0.033 8,621.89
3 Mar.2018 441,494.16 1,121,430.15 432,727.59 1,092,965.35 ATRASADO 1.033 0.033 14,537.58
4 Abr.2018 365,194.37 1,486,624.52 462,601.67 1,555,567.02 ADELANTADO 1.037 0.037 13,528.21
5 May.2018 536,270.37 2,022,894.89 493,483.47 2,049,050.49 ADELANTADO 1.045 0.045 24,314.82
6 Jun.2018 292,807.54 2,315,702.43 266,651.94 2,315,702.43 PUNTUAL 1.047 0.047 13,620.97
Reajuste programado Reajuste real Reajuste reconocido
Acumulado Mensual Acumulado Literal a) del
Retención Reintegro Mensual
(5) (6)=(2)x(3) (7) rubro B) Acumulado
(7) ≤ (5)
12,626.56 12,807.19 12,807.19 ΣRr > ΣRp 180.63 12,626.56 12,626.56
21,248.46 7,764.54 20,571.72 ΣRr ≤ ΣRp - 180.63 7,945.16 20,571.72
35,786.04 14,248.92 34,820.64 ΣRr ≤ ΣRp - - 14,248.92 34,820.64
49,314.25 17,136.55 51,957.19 ΣRr > ΣRp 2,642.94 - 14,493.61 49,314.25
73,629.07 22,374.84 74,332.03 ΣRr > ΣRp 702.96 2,642.94 24,314.82 73,629.07
87,250.04 12,404.25 86,736.28 ΣRr ≤ ΣRp - 702.96 13,107.21 86,736.28
Valorización Avance programado Avance real Coef. Reajuste programado
N° Mes Mensual Acumulado Mensual Acumulado K-1 Mensual
Estado de la obra
(1) (2) (3) (4)=(1)x(3)
K
1 Ene.2018 421,243.90 421,243.90 427,269.90 427,269.90 ADELANTADO 1.030 0.030 12,626.56
2 Feb.2018 258,692.09 679,935.99 232,967.86 660,237.76 ATRASADO 1.033 0.033 8,621.89
3 Mar.2018 441,494.16 1,121,430.15 432,727.59 1,092,965.35 ATRASADO 1.033 0.033 14,537.58
4 Abr.2018 365,194.37 1,486,624.52 462,601.67 1,555,567.02 ADELANTADO 1.037 0.037 13,528.21
5 May.2018 536,270.37 2,022,894.89 493,483.47 2,049,050.49 ADELANTADO 1.045 0.045 24,314.82
6 Jun.2018 292,807.54 2,315,702.43 266,651.94 2,315,702.43 PUNTUAL 1.047 0.047 13,620.97
Reajuste programado Reajuste real Reajuste reconocido
Acumulado Mensual Acumulado Literal a) del
(5) (6)=(2)x(3) (7) rubro B) Mensual Acumulado
(7) ≤ (5)
12,626.56 12,807.19 12,807.19 ΣRr > ΣRp 12,807.19 12,807.19
21,248.46 7,764.54 20,571.72 ΣRr ≤ ΣRp 7,764.54 20,571.72
35,786.04 14,248.92 34,820.64 ΣRr ≤ ΣRp 14,248.92 34,820.64
49,314.25 17,136.55 51,957.19 ΣRr > ΣRp 14,493.61 49,314.25
73,629.07 22,374.84 74,332.03 ΣRr > ΣRp 22,374.84 71,689.09
87,250.04 12,404.25 86,736.28 ΣRr ≤ ΣRp 15,047.19 86,736.28
Codigo Partida Und. Metrado P.U.
01 Obras provisionales
01.01 Cartel de identificación de la obra de 8.50x3.60m banner inc. marco de madera und 2.00 1,880.38
01.02 Almacen, oficina y caseta de guardiania temporal m2 245.00 112.83
01.03 Cerco temporal de obra de h=2.00m. m 786.76 55.04
01.04 Mantenimiento de transito glb 1.00 15,000.00
02 Trabajos preliminares
02.01 Limpieza de terreno normal m2 17,906.81 2.54
02.02 Trazo y replanteo preliminar m2 17,906.81 2.70
02.03 Movilización y desmovilización de equipo para la obra glb 1.00 20,000.00
02.04 Demolición de estructuras de concreto m3 883.81 74.77
02.05 Demolición de pavimento asfaltico m3 543.55 47.26
02.06 Remoción de estructuras metálicas existentes m3 2.92 43.07
02.07 Reposición de instalaciones sanitarias dañadas
02.07.01 Nivelación de buzones en general und 21.00 152.08
02.07.02 Caja de registro de concreto para alcantarillado und 146.00 75.58
02.07.03 Caja de registro de concreto para agua und 148.00 77.45
02.08 Eliminación de material de demolición m3 1,779.58 36.34
03 Movimiento de tierras
03.01 Corte de terreno natural a nivel de subrasante m3 3,501.90 16.04
03.02 Relleno compactado con material propio de terreno natural a nivel de subrasante m3 0.79 17.44
03.03 Excavaciones para obras de concreto m3 633.00 29.81
03.04 Afirmado, compactado y nivelado de 4" para veredas m2 5,124.07 21.67
03.05 Afirmado, compactado y nivelado de 8" para camellones m2 498.24 22.23
03.06 Acarreo manual de material excedente m3 822.91 10.98
03.07 Eliminación de material excedente m3 5,374.36 36.04
04 Pistas
04.01 Escarificación de suelo natural m2 10,809.83 1.13
04.02 Refine nivelación y compactación de subrasante m2 10,809.83 3.97
04.03 Base granular e=0.25m m2 10,809.83 14.89
04.04 Subbase granular e=0.10m m2 7,661.56 7.81
04.06 Imprimación asfáltica RC-250 m2 10,809.83 3.54
04.07 Carpeta asfáltica en caliente de 2" m2 10,809.83 28.11
05 Bermas y áreas verdes
05.01 Acero estructural trabajado fy=4200kg/cm2 para sardineles kg 858.91 4.05
05.02 Encofrado y desencofrado para sardineles m2 558.14 45.99
05.03 Concreto f'c=175kg/cm2 para sardineles m3 59.26 306.91
05.04 Juntas asfalticas m 31.35 8.41
05.05 Área verde m2 1,348.42 13.27
06 Veredas
06.01 Encofrado y desencofrado para veredas m2 282.36 45.99
06.02 Concreto f'c=175kg/cm2 para veredas m3 279.50 319.34
06.03 Junta asfáltica de dilatación para veredas m 828.82 4.54
06.04 Adoquines de concreto 10x20x6cm m2 352.27 45.49
07 Martillos
07.01 Acero estructural trabajado fy=4200kg/cm2 para sardineles kg 1,067.69 3.60
07.04 Adoquines de concreto 10x20x6cm m2 1,634.85 45.49
08 Rampas
08.01 Encofrado y desencofrado para rampas m2 39.33 45.99
08.02 Concreto f'c=175kg/cm2 para rampas m3 53.40 306.91
09 Camellones y afines
10 Señalización
10.01 Pintura en sardinel m 2,007.00 14.10
10.02 Lineas de eje de pista m 337.56 11.74
10.03 Lineas de paso peatonal m2 826.00 36.10
10.04 Lineas de parada m2 41.29 36.10
10.05 Otras marcas en pavimento m2 147.42 36.10
10.06 Señalización vertical und 12.00 543.23
11 Seguridad y medio ambiente
11.01 Plan de manejo y control ambiental glb 1.00 18,000.00
11.02 Capacitación seguridad y salud glb 1.00 8,000.00
11.03 Elaboración e implementación de plan de seguridad y salud glb 1.00 2,500.00
11.04 Señalización temporal en obra glb 1.00 4,609.62
11.05 Servicio higienico temporal mes 4.00 4,200.00
11.06 Equipos de protección personal glb 1.00 900.00
11.07 Limpieza final de obra m2 17,906.81 2.54
12 Otros
12.01 Tacho metálico basculante und 76.00 337.49
12.02 Suministro e instalación de muro inc/marmol de 2cm para muro recordatorio und 1.00 795.80
Costo Directo (CD)
Gastos Generales (8.00% CD)
Utilidad (7.00% CD)
Subtotal (ST)
Impuesto General a las Ventas (18.00% ST)
Presupuesto total de obra
Valorización n.° 1 - Ene.2018 Valorización n.° 2 - Feb.2018 Valorización n.° 3 - Mar.2018
Parcial Metrado Valorizado % Metrado Valorizado % Metrado Valorizado %
3,760.76 2.00 3,760.76 100.00% - - - - - 0.00%

27,643.35 61.25 6,910.84 25.00% 60.00 6,769.80 0.24 55.00 6,205.65 22.45%
43,303.27 - - 0.00% 200.00 11,008.00 0.25 200.00 11,008.00 25.42%
15,000.00 0.50 7,500.00 50.00% 0.20 3,000.00 0.20 0.20 3,000.00 20.00%
45,483.30 8,848.75 22,475.83 49.42% 2,000.00 5,080.00 0.11 2,686.02 6,822.49 15.00%
48,348.39 8,848.75 23,891.63 49.42% 2,000.00 5,400.00 0.11 2,686.02 7,252.25 15.00%
20,000.00 0.50 10,000.00 50.00% - - - 0.10 2,000.00 10.00%
66,082.47 309.33 23,128.60 35.00% - - - 132.57 9,912.26 15.00%
25,688.17 190.24 8,990.74 35.00% - - - 81.53 3,853.11 15.00%
125.76 2.92 125.76 100.00% - - - - - 0.00%
3,193.68 7.00 1,064.56 33.33% - - - 14.00 2,129.12 66.67%

11,034.68 40.00 3,023.20 27.40% - - - 50.00 3,779.00 34.25%
11,462.60 40.00 3,098.00 27.03% - - - 50.00 3,872.50 33.78%
64,669.94 711.83 25,867.90 40.00% - - - 305.29 11,094.24 17.16%
56,170.48 1,990.00 31,919.60 56.83% - - - 1,511.90 24,250.88 43.17%

13.78 0.50 8.72 63.29% - - - 0.29 5.06 36.71%
18,869.73 253.20 7,547.89 40.00% - - - 379.80 11,321.84 60.00%
111,038.60 2,305.83 49,967.34 45.00% - - - - - 0.00%
11,075.88 - - 0.00% - - - - - 0.00%
9,035.55 329.16 3,614.18 40.00% - - - - - 0.00%
193,691.93 2,149.74 77,476.63 40.00% - - - 158.50 5,712.34 2.95%
12,215.11 - - 0.00% 2,161.97 2,443.03 0.20 4,020.20 4,542.83 37.19%

42,915.03 - - 0.00% 2,161.97 8,583.02 0.20 3,820.20 15,166.19 35.34%
160,958.37 - - 0.00% 2,161.97 32,191.73 0.20 3,815.20 56,808.33 35.29%
59,836.78 - - 0.00% 1,532.31 11,967.34 0.20 3,449.89 26,943.64 45.03%
33,529.08 - - 0.00% 315.00 3,354.75 0.10 125.58 1,337.43 3.99%
38,266.80 - - 0.00% 1,200.00 4,248.00 0.11 3,582.17 12,680.88 33.14%
303,864.32 - - 0.00% 1,200.00 33,732.00 0.11 3,582.17 100,694.80 33.14%
3,478.59 - - 0.00% 257.67 1,043.56 0.30 - - 0.00%

25,668.86 - - 0.00% 167.44 7,700.57 0.30 258.58 11,892.09 46.33%
18,187.49 - - 0.00% 17.78 5,456.86 0.30 18.25 5,601.11 30.80%
263.65 - - 0.00% 9.41 79.14 0.30 8.49 71.40 27.08%
17,893.53 - - 0.00% 134.84 1,789.33 0.10 - - 0.00%
12,985.74 98.83 4,545.19 35.00% 84.71 3,895.81 0.30 25.48 1,171.83 9.02%
89,255.53 97.83 31,241.03 35.00% 83.85 26,776.66 0.30 23.25 7,424.66 8.32%
3,762.84 - - 0.00% - - - 355.50 1,613.97 42.89%
16,024.76 - - 0.00% 105.68 4,807.38 0.30 - - 0.00%
6,367.78 - - 0.00% 41.54 1,910.42 0.30 28.50 1,310.72 20.58%
2,909.51 - - 0.00% 2.84 871.62 0.30 1.58 484.92 16.67%
3,843.68 - - 0.00% 320.31 1,153.12 0.30 268.50 966.60 25.15%

27,076.61 - - 0.00% 176.63 8,123.21 0.30 124.80 5,739.55 21.20%
19,258.60 - - 0.00% 18.83 5,779.12 0.30 12.50 3,836.38 19.92%
74,369.33 - - 0.00% 326.97 14,873.87 0.20 - - 0.00%
1,808.79 - - 0.00% 11.80 542.68 0.30 - - 0.00%

16,388.99 - - 0.00% 16.02 4,916.70 0.30 - - 0.00%
1,340.17 - - 0.00% - - - - - 0.00%

7,452.22 - - 0.00% - - - - - 0.00%
3,728.96 - - 0.00% - - - - - 0.00%
11,576.65 - - 0.00% - - - - - 0.00%
14,584.82 - - 0.00% - - - - - 0.00%
28,298.70 - - 0.00% - - - - - 0.00%

3,962.95 - - 0.00% - - - - - 0.00%
29,818.60 - - 0.00% - - - - - 0.00%
1,490.57 - - 0.00% - - - - - 0.00%
5,321.86 - - 0.00% - - - - - 0.00%
6,518.76 - - 0.00% - - - - - 0.00%
18,000.00 0.20 3,600.00 20.00% 0.20 3,600.00 0.20 0.15 2,700.00 15.00%
8,000.00 0.25 2,000.00 25.00% 0.25 2,000.00 0.25 0.15 1,200.00 15.00%
2,500.00 1.00 2,500.00 100.00% - - - - - 0.00%
4,609.62 0.10 460.96 10.00% 0.20 921.92 0.20 0.20 921.92 20.00%
16,800.00 0.10 420.00 2.50% 0.20 840.00 0.05 2.00 8,400.00 50.00%
900.00 0.40 360.00 40.00% 0.10 90.00 0.10 0.20 180.00 20.00%
45,483.30 - - 0.00% - - - - - 0.00%
25,649.24 32.00 10,799.68 42.11% - - - - - 0.00%

795.80 - - 0.00% - - - - - 0.00%
2,013,654.29 366,299.04 224,949.64 383,907.96
161,092.34 29,303.92 17,995.97 30,712.64
140,955.80 25,640.93 15,746.48 26,873.56
2,315,702.43 421,243.90 258,692.09 441,494.16
416,826.44 75,823.90 46,564.58 79,468.95
2,732,528.87 18.19% 497,067.80 305,256.67 520,963.11
Valorización n.° 4 - Abr.2018 Valorización n.° 5 - May.2018 Valorización n.° 6 - Jun.2018
Metrado Valorizado % Metrado Valorizado % Metrado Valorizado %
- - 0.00% - - 0.00% - - 0.00% 2.00

68.75 7,757.06 28.06% - - 0.00% - - 0.00% 245.00
386.76 21,287.27 49.16% - - 0.00% - - 0.00% 786.76
0.10 1,500.00 10.00% - - 0.00% - - 0.00% 1.00
-
3,372.04 8,564.98 18.83% 500.00 1,270.00 2.79% 500.00 1,270.00 2.79% 17,906.81
3,372.04 9,104.51 18.83% 500.00 1,350.00 2.79% 500.00 1,350.00 2.79% 17,906.81
0.10 2,000.00 10.00% 0.15 3,000.00 15.00% 0.15 3,000.00 15.00% 1.00
441.91 33,041.61 50.00% - - 0.00% - - 0.00% 883.81
271.78 12,844.32 50.00% - - 0.00% - - 0.00% 543.55
- - 0.00% - - 0.00% - - 0.00% 2.92
-
- - 0.00% - - 0.00% - - 0.00% 21.00
56.00 4,232.48 38.36% - - 0.00% - - 0.00% 146.00
58.00 4,492.10 39.19% - - 0.00% - - 0.00% 148.00
534.29 19,416.10 30.02% 128.17 4,657.70 7.20% 100.00 3,634.00 5.62% 1,779.58
-
- - 0.00% - - 0.00% - - 0.00% 3,501.90
- - 0.00% - - 0.00% - - 0.00% 0.79
- - 0.00% - - 0.00% - - 0.00% 633.00
1,818.24 39,401.26 35.48% 1,000.00 21,670.00 19.52% - - 0.00% 5,124.07
187.24 4,162.35 37.58% 211.00 4,690.53 42.35% 100.00 2,223.00 20.07% 498.24
493.75 5,421.38 60.00% - - 0.00% - - 0.00% 822.91
1,797.40 64,778.30 33.44% 568.72 20,496.67 10.58% 700.00 25,228.00 13.02% 5,374.36
-
- - 0.00% 3,627.66 4,099.26 33.56% 1,000.00 1,130.00 9.25% 10,809.83
- - 0.00% 3,827.66 15,195.81 35.41% 1,000.00 3,970.00 9.25% 10,809.83
- - 0.00% 3,832.66 57,068.31 35.46% 1,000.00 14,890.00 9.25% 10,809.83
- - 0.00% 1,679.36 13,115.80 21.92% 1,000.00 7,810.00 13.05% 7,661.56
- - 0.00% 1,707.69 18,186.90 54.24% 1,000.00 10,650.00 31.76% 3,148.27
- - 0.00% 5,027.66 17,797.92 46.51% 1,000.00 3,540.00 9.25% 10,809.83
- - 0.00% 5,027.66 141,327.52 46.51% 1,000.00 28,110.00 9.25% 10,809.83
-
485.58 1,966.60 56.53% 15.66 63.42 1.82% 100.00 405.00 11.64% 858.91
65.85 3,028.44 11.80% 36.27 1,668.06 6.50% 30.00 1,379.70 5.37% 558.14
10.53 3,231.76 17.77% 6.70 2,056.30 11.31% 6.00 1,841.46 10.12% 59.26
- - 0.00% 7.45 62.65 23.76% 6.00 50.46 19.14% 31.35
- - 0.00% 213.58 2,834.21 15.84% 1,000.00 13,270.00 74.16% 1,348.42
-
73.34 3,372.91 25.97% - - 0.00% - - 0.00% 282.36
74.57 23,813.18 26.68% - - 0.00% - - 0.00% 279.50
185.50 842.17 22.38% 187.82 852.70 22.66% 100.00 454.00 12.07% 828.82
- - 0.00% 146.59 6,668.38 41.61% 100.00 4,549.00 28.39% 352.27
- - 0.00% 38.42 1,766.94 27.75% 30.00 1,379.70 21.67% 138.46
- - 0.00% 3.06 939.14 32.28% 2.00 613.82 21.10% 9.48
-
478.88 1,723.97 44.85% - - 0.00% - - 0.00% 1,067.69
287.32 13,213.85 48.80% - - 0.00% - - 0.00% 588.75
31.42 9,643.11 50.07% - - 0.00% - - 0.00% 62.75
- - 0.00% 307.88 14,005.46 18.83% 1,000.00 45,490.00 61.17% 1,634.85
-
- - 0.00% 17.53 806.20 44.57% 10.00 459.90 25.43% 39.33
37.38 11,472.30 70.00% - - 0.00% - - 0.00% 53.40
-
- - 0.00% 272.27 980.17 73.14% 100.00 360.00 26.86% 372.27
- - 0.00% 100.00 4,599.00 61.71% 62.04 2,853.22 38.29% 162.04
- - 0.00% 6.15 1,887.50 50.62% 6.00 1,841.46 49.38% 12.15
- - 0.00% 27.72 8,507.55 73.49% 10.00 3,069.10 26.51% 37.72
- - 0.00% 190.94 9,571.82 65.63% 100.00 5,013.00 34.37% 290.94
-
- - 0.00% 1,007.00 14,198.70 50.17% 1,000.00 14,100.00 49.83% 2,007.00
- - 0.00% 237.56 2,788.95 70.38% 100.00 1,174.00 29.62% 337.56
- - 0.00% 526.00 18,988.60 63.68% 300.00 10,830.00 36.32% 826.00
- - 0.00% 21.29 768.57 51.56% 20.00 722.00 48.44% 41.29
- - 0.00% 47.42 1,711.86 32.17% 100.00 3,610.00 67.83% 147.42
- - 0.00% 6.00 3,259.38 50.00% 6.00 3,259.38 50.00% 12.00
-
0.15 2,700.00 15.00% 0.15 2,700.00 15.00% 0.15 2,700.00 15.00% 1.00
- - 0.00% 0.25 2,000.00 25.00% 0.10 800.00 10.00% 1.00
- - 0.00% - - 0.00% - - 0.00% 1.00
- - 0.00% 0.25 1,152.41 25.00% 0.25 1,152.41 25.00% 1.00
- - 0.00% 1.00 4,200.00 25.00% 0.70 2,940.00 17.50% 4.00
- - 0.00% 0.15 135.00 15.00% 0.15 135.00 15.00% 1.00
1,790.68 4,548.33 10.00% 10,000.00 25,400.00 55.84% 6,116.13 15,534.97 34.16% 17,906.81
-
- - 0.00% 22.00 7,424.78 28.95% 22.00 7,424.78 28.95% 76.00
- - 0.00% 0.50 397.90 50.00% 0.50 397.90 50.00% 1.00
317,560.32 466,322.06 254,615.25
25,404.83 37,305.76 20,369.22
22,229.22 32,642.54 17,823.07
365,194.37 536,270.37 292,807.54
65,734.99 96,528.67 52,705.36
430,929.36 632,799.04 345,512.90
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
04 Pistas
05.05 Área verde m2 1,348.42 13.27
06 Veredas
07 Martillos
08 Rampas
10 Señalización
12 Otros
Costo Directo (CD)
Utilidad (7.00% CD)
Subtotal (ST)
Valorización n.° 1 - Ene.2018 Valorización n.° 2 - Feb.2018 Valorización n.° 3 - Mar.2018
3,760.76 2.00 3,760.76 100.00% - - - - - 0.00%

27,643.35 61.25 6,910.84 25.00% 30.00 3,384.90 0.12 85.00 9,590.55 34.69%
43,303.27 - - 0.00% 100.00 5,504.00 0.13 - - 0.00%
15,000.00 0.50 7,500.00 50.00% - - - 0.20 3,000.00 20.00%
45,483.30 9,848.75 25,015.83 55.00% - - - 2,686.02 6,822.49 15.00%

48,348.39 9,848.75 26,591.63 55.00% - - - 2,686.02 7,252.25 15.00%
20,000.00 0.50 10,000.00 50.00% - - - 0.10 2,000.00 10.00%
66,082.47 309.33 23,128.60 35.00% - - - 132.57 9,912.26 15.00%
25,688.17 190.24 8,990.74 35.00% - - - 81.53 3,853.11 15.00%
125.76 2.92 125.76 100.00% - - - - - 0.00%
3,193.68 7.00 1,064.56 33.33% - - - 14.00 2,129.12 66.67%

11,034.68 40.00 3,023.20 27.40% - - - 50.00 3,779.00 34.25%
11,462.60 40.00 3,098.00 27.03% - - - 50.00 3,872.50 33.78%
64,669.94 811.83 29,501.90 45.62% - - - 305.29 11,094.24 17.16%
56,170.48 1,990.00 31,919.60 56.83% - - - 1,511.90 24,250.88 43.17%

13.78 0.50 8.72 63.29% - - - 0.29 5.06 36.71%
18,869.73 253.20 7,547.89 40.00% - - - 379.80 11,321.84 60.00%
111,038.60 2,305.83 49,967.34 45.00% - - - - - 0.00%
11,075.88 - - 0.00% - - - - - 0.00%
9,035.55 329.16 3,614.18 40.00% - - - - - 0.00%
193,691.93 2,249.74 81,080.63 41.86% - - - 158.50 5,712.34 2.95%
12,215.11 - - 0.00% 3,161.97 3,573.03 0.29 3,020.20 3,412.83 27.94%

42,915.03 - - 0.00% 3,161.97 12,553.02 0.29 2,820.20 11,196.19 26.09%
160,958.37 - - 0.00% 2,161.97 32,191.73 0.20 3,815.20 56,808.33 35.29%
59,836.78 - - 0.00% 1,532.31 11,967.34 0.20 2,449.89 19,133.64 31.98%
33,529.08 - - 0.00% 315.00 3,354.75 0.10 125.58 1,337.43 3.99%
38,266.80 - - 0.00% 1,200.00 4,248.00 0.11 2,582.17 9,140.88 23.89%
303,864.32 - - 0.00% 1,200.00 33,732.00 0.11 2,582.17 72,584.80 23.89%
3,478.59 - - 0.00% 257.67 1,043.56 0.30 - - 0.00%

25,668.86 - - 0.00% 167.44 7,700.57 0.30 258.58 11,892.09 46.33%
18,187.49 - - 0.00% 17.78 5,456.86 0.30 18.25 5,601.11 30.80%
263.65 - - 0.00% 9.41 79.14 0.30 8.49 71.40 27.08%
17,893.53 - - 0.00% 134.84 1,789.33 0.10 - - 0.00%
12,985.74 98.83 4,545.19 35.00% 84.71 3,895.81 0.30 25.48 1,171.83 9.02%
89,255.53 97.83 31,241.03 35.00% 83.85 26,776.66 0.30 23.25 7,424.66 8.32%
3,762.84 - - 0.00% - - - 355.50 1,613.97 42.89%
16,024.76 - - 0.00% 105.68 4,807.38 0.30 - - 0.00%
6,367.78 - - 0.00% 41.54 1,910.42 0.30 28.50 1,310.72 20.58%
2,909.51 - - 0.00% 2.84 871.62 0.30 1.58 484.92 16.67%
3,843.68 - - 0.00% 320.31 1,153.12 0.30 268.50 966.60 25.15%

27,076.61 - - 0.00% 176.63 8,123.21 0.30 124.80 5,739.55 21.20%
19,258.60 - - 0.00% 18.83 5,779.12 0.30 12.50 3,836.38 19.92%
74,369.33 - - 0.00% 326.97 14,873.87 0.20 - - 0.00%
1,808.79 - - 0.00% 11.80 542.68 0.30 - - 0.00%

16,388.99 - - 0.00% 16.02 4,916.70 0.30 - - 0.00%
1,340.17 - - 0.00% - - - - - 0.00%

7,452.22 - - 0.00% - - - - - 0.00%
3,728.96 - - 0.00% - - - - - 0.00%
11,576.65 - - 0.00% - - - - - 0.00%
14,584.82 - - 0.00% - - - - - 0.00%
28,298.70 - - 0.00% - - - - - 0.00%

3,962.95 - - 0.00% - - - - - 0.00%
29,818.60 - - 0.00% - - - - - 0.00%
1,490.57 - - 0.00% - - - - - 0.00%
5,321.86 - - 0.00% - - - - - 0.00%
6,518.76 - - 0.00% - - - - - 0.00%
18,000.00 0.20 3,600.00 20.00% 0.20 3,600.00 0.20 0.15 2,700.00 15.00%
8,000.00 0.25 2,000.00 25.00% 0.25 2,000.00 0.25 0.15 1,200.00 15.00%
2,500.00 1.00 2,500.00 100.00% - - - - - 0.00%
4,609.62 0.10 460.96 10.00% 0.20 921.92 0.20 0.20 921.92 20.00%
16,800.00 0.10 420.00 2.50% 0.20 840.00 0.05 2.00 8,400.00 50.00%
900.00 0.40 360.00 40.00% 0.10 90.00 0.10 0.20 180.00 20.00%
45,483.30 - - 0.00% - - - 4,116.13 10,454.97 22.99%
25,649.24 32.00 10,799.68 42.11% - - - - - 0.00%

795.80 - - 0.00% - - - - - 0.00%
2,013,654.29 378,777.04 207,680.74 342,179.83
161,092.34 30,302.16 16,614.46 27,374.39
140,955.80 26,514.39 14,537.65 23,952.59
2,315,702.43 435,593.60 238,832.86 393,506.81
416,826.44 78,406.85 42,989.91 70,831.23
2,732,528.87 18.81% 514,000.44 281,822.77 464,338.04
Valorización n.° 4 - Abr.2018 Valorización n.° 5 - May.2018
Metrado Valorizado % Metrado Valorizado %
- - 0.00% - - 0.00% 2.00 -

68.75 7,757.06 28.06% - - 0.00% 245.00 -
686.76 37,799.27 87.29% - - 0.00% 786.76 -
0.10 1,500.00 10.00% 0.20 3,000.00 20.00% 1.00 -
- -
5,372.04 13,644.98 30.00% - - 0.00% 17,906.81 -
5,372.04 14,504.51 30.00% - - 0.00% 17,906.81 -
0.10 2,000.00 10.00% 0.30 6,000.00 30.00% 1.00 -
441.91 33,041.61 50.00% - - 0.00% 883.81 -
271.78 12,844.32 50.00% - - 0.00% 543.55 -
- - 0.00% - - 0.00% 2.92 -
- -
- - 0.00% - - 0.00% 21.00 -
56.00 4,232.48 38.36% - - 0.00% 146.00 -
58.00 4,492.10 39.19% - - 0.00% 148.00 -
534.29 19,416.10 30.02% 128.17 4,657.70 7.20% 1,779.58 -
- -
- - 0.00% - - 0.00% 3,501.90 -
- - 0.00% - - 0.00% 0.79 -
- - 0.00% - - 0.00% 633.00 -
2,818.24 61,071.26 55.00% - - 0.00% 5,124.07 -
287.24 6,385.35 57.65% 211.00 4,690.53 42.35% 498.24 -
493.75 5,421.38 60.00% - - 0.00% 822.91 -
2,797.40 100,818.30 52.05% 168.72 6,080.67 3.14% 5,374.36 -
- -
- - 0.00% 4,627.66 5,229.26 42.81% 10,809.83 -
- - 0.00% 4,827.66 19,165.81 44.66% 10,809.83 -
- - 0.00% 4,832.66 71,958.31 44.71% 10,809.83 -
- - 0.00% 3,679.36 28,735.80 48.02% 7,661.56 -
- - 0.00% 2,707.69 28,836.90 86.01% 3,148.27 -
- - 0.00% 7,027.66 24,877.92 65.01% 10,809.83 -
- - 0.00% 7,027.66 197,547.52 65.01% 10,809.83 -
- -
485.58 1,966.60 56.53% 115.66 468.42 13.47% 858.91 -
65.85 3,028.44 11.80% 66.27 3,047.76 11.87% 558.14 -
10.53 3,231.76 17.77% 12.70 3,897.76 21.43% 59.26 -
- - 0.00% 13.45 113.11 42.90% 31.35 -
- - 0.00% 1,213.58 16,104.21 90.00% 1,348.42 -
- -
73.34 3,372.91 25.97% - - 0.00% 282.36 -
74.57 23,813.18 26.68% - - 0.00% 279.50 -
185.50 842.17 22.38% 287.82 1,306.70 34.73% 828.82 -
- - 0.00% 246.59 11,217.38 70.00% 352.27 -
- - 0.00% 68.42 3,146.64 49.41% 138.46 -
- - 0.00% 5.06 1,552.96 53.38% 9.48 -
- -
478.88 1,723.97 44.85% - - 0.00% 1,067.69 -
287.32 13,213.85 48.80% - - 0.00% 588.75 -
31.42 9,643.11 50.07% - - 0.00% 62.75 -
- - 0.00% 1,307.88 59,495.46 80.00% 1,634.85 -
- -
- - 0.00% 27.53 1,266.10 70.00% 39.33 -
37.38 11,472.30 70.00% - - 0.00% 53.40 -
- -
- - 0.00% 372.27 1,340.17 100.00% 372.27 -
- - 0.00% 162.04 7,452.22 100.00% 162.04 -
- - 0.00% 12.15 3,728.96 100.00% 12.15 -
- - 0.00% 37.72 11,576.65 100.00% 37.72 -
- - 0.00% 290.94 14,584.82 100.00% 290.94 -
- -
- - 0.00% 2,007.00 28,298.70 100.00% 2,007.00 -
- - 0.00% 337.56 3,962.95 100.00% 337.56 -
- - 0.00% 826.00 29,818.60 100.00% 826.00 -
- - 0.00% 41.29 1,490.57 100.00% 41.29 -
- - 0.00% 147.42 5,321.86 100.00% 147.42 -
- - 0.00% 12.00 6,518.76 100.00% 12.00 -
- -
0.30 5,400.00 30.00% 0.15 2,700.00 15.00% 1.00 -
0.10 800.00 10.00% 0.25 2,000.00 25.00% 1.00 -
- - 0.00% - - 0.00% 1.00 -
0.25 1,152.41 25.00% 0.25 1,152.41 25.00% 1.00 -
0.70 2,940.00 17.50% 1.00 4,200.00 25.00% 4.00 -
0.15 135.00 15.00% 0.15 135.00 15.00% 1.00 -
790.68 2,008.33 4.42% 13,000.00 33,020.00 72.60% 17,906.81 -
- -
22.00 7,424.78 28.95% 22.00 7,424.78 28.95% 76.00 -
0.50 397.90 50.00% 0.50 397.90 50.00% 1.00 -
417,495.41 667,521.26
33,399.63 53,401.70
29,224.68 46,726.49
480,119.72 767,649.45
86,421.55 138,176.90
566,541.27 905,826.35
04 Pistas
05.05 Área verde m2 1,348.42 13.27
06 Veredas
07 Martillos
08 Rampas
10 Señalización
12 Otros
Costo Directo (CD)
Utilidad (7.00% CD)
Subtotal (ST)
Valorización n.° 1 - Ene.2018
Avance anterior Avance actual Avance acumulado
3,760.76 - - 0.00% 2.00 3,760.76 100.00% 2.00 3,760.76 100.00%

27,643.35 - - 0.00% 61.25 6,910.84 25.00% 61.25 6,910.84 25.00%
43,303.27 - - 0.00% - - 0.00% - - 0.00%
15,000.00 - - 0.00% 0.50 7,500.00 50.00% 0.50 7,500.00 50.00%
45,483.30 - - 0.00% 9,848.75 25,015.83 55.00% 9,848.75 25,015.83 55.00%

48,348.39 - - 0.00% 9,848.75 26,591.63 55.00% 9,848.75 26,591.63 55.00%
20,000.00 - - 0.00% 0.50 10,000.00 50.00% 0.50 10,000.00 50.00%
66,082.47 - - 0.00% 309.33 23,128.60 35.00% 309.33 23,128.60 35.00%
25,688.17 - - 0.00% 190.24 8,990.74 35.00% 190.24 8,990.74 35.00%
125.76 - - 0.00% 2.92 125.76 100.00% 2.92 125.76 100.00%
3,193.68 - - 0.00% 7.00 1,064.56 33.33% 7.00 1,064.56 33.33%

11,034.68 - - 0.00% 40.00 3,023.20 27.40% 40.00 3,023.20 27.40%
11,462.60 - - 0.00% 40.00 3,098.00 27.03% 40.00 3,098.00 27.03%
64,669.94 - - 0.00% 711.83 25,867.90 40.00% 711.83 25,867.90 40.00%
56,170.48 - - 0.00% 1,990.00 31,919.60 56.83% 1,990.00 31,919.60 56.83%

13.78 - - 0.00% 0.50 8.72 63.29% 0.50 8.72 63.29%
18,869.73 - - 0.00% 253.20 7,547.89 40.00% 253.20 7,547.89 40.00%
111,038.60 - - 0.00% 2,305.83 49,967.34 45.00% 2,305.83 49,967.34 45.00%
11,075.88 - - 0.00% - - 0.00% - - 0.00%
9,035.55 - - 0.00% 329.16 3,614.18 40.00% 329.16 3,614.18 40.00%
193,691.93 - - 0.00% 2,149.74 77,476.63 40.00% 2,149.74 77,476.63 40.00%
12,215.11 - - 0.00% - - 0.00% - - 0.00%

42,915.03 - - 0.00% - - 0.00% - - 0.00%
160,958.37 - - 0.00% - - 0.00% - - 0.00%
59,836.78 - - 0.00% - - 0.00% - - 0.00%
33,529.08 - - 0.00% - - 0.00% - - 0.00%
38,266.80 - - 0.00% - - 0.00% - - 0.00%
303,864.32 - - 0.00% - - 0.00% - - 0.00%
3,478.59 - - 0.00% - - 0.00% - - 0.00%

25,668.86 - - 0.00% - - 0.00% - - 0.00%
18,187.49 - - 0.00% - - 0.00% - - 0.00%
263.65 - - 0.00% - - 0.00% - - 0.00%
17,893.53 - - 0.00% - - 0.00% - - 0.00%
12,985.74 - - 0.00% 98.83 4,545.19 35.00% 98.83 4,545.19 35.00%

89,255.53 - - 0.00% 97.83 31,241.03 35.00% 97.83 31,241.03 35.00%
3,762.84 - - 0.00% - - 0.00% - - 0.00%
16,024.76 - - 0.00% - - 0.00% - - 0.00%
6,367.78 - - 0.00% - - 0.00% - - 0.00%
2,909.51 - - 0.00% - - 0.00% - - 0.00%
3,843.68 - - 0.00% - - 0.00% - - 0.00%
27,076.61 - - 0.00% - - 0.00% - - 0.00%
19,258.60 - - 0.00% - - 0.00% - - 0.00%
74,369.33 - - 0.00% - - 0.00% - - 0.00%
1,808.79 - - 0.00% - - 0.00% - - 0.00%

16,388.99 - - 0.00% - - 0.00% - - 0.00%
1,340.17 - - 0.00% - - 0.00% - - 0.00%

7,452.22 - - 0.00% - - 0.00% - - 0.00%
3,728.96 - - 0.00% - - 0.00% - - 0.00%
11,576.65 - - 0.00% - - 0.00% - - 0.00%
14,584.82 - - 0.00% - - 0.00% - - 0.00%
28,298.70 - - 0.00% - - 0.00% - - 0.00%

3,962.95 - - 0.00% - - 0.00% - - 0.00%
29,818.60 - - 0.00% - - 0.00% - - 0.00%
1,490.57 - - 0.00% - - 0.00% - - 0.00%
5,321.86 - - 0.00% - - 0.00% - - 0.00%
6,518.76 - - 0.00% - - 0.00% - - 0.00%
18,000.00 - - 0.00% 0.20 3,600.00 20.00% 0.20 3,600.00 20.00%

8,000.00 - - 0.00% 0.25 2,000.00 25.00% 0.25 2,000.00 25.00%
2,500.00 - - 0.00% 1.00 2,500.00 100.00% 1.00 2,500.00 100.00%
4,609.62 - - 0.00% 0.10 460.96 10.00% 0.10 460.96 10.00%
16,800.00 - - 0.00% 0.10 420.00 2.50% 0.10 420.00 2.50%
900.00 - - 0.00% 0.40 360.00 40.00% 0.40 360.00 40.00%
45,483.30 - - 0.00% - - 0.00% - - 0.00%
25,649.24 - - 0.00% 32.00 10,799.68 42.11% 32.00 10,799.68 42.11%

795.80 - - 0.00% - - 0.00% - - 0.00%
2,013,654.29 371,539.04 371,539.04
161,092.34 29,723.12 29,723.12
140,955.80 26,007.73 26,007.73
2,315,702.43 427,269.90 427,269.90
416,826.44 76,908.58 76,908.58
2,732,528.87 18.45% 504,178.48 504,178.48
Valorización n.° 2 - Feb.2018
Avance anterior Avance actual Avance acumulado Avance anterior
Metrado Valorizado % Metrado Valorizado % Metrado Valorizado % Metrado
2.00 3,760.76 100.00% - - - 2.00 3,760.76 100.00% 2.00

61.25 6,910.84 25.00% 30.00 3,384.90 0.12 91.25 10,295.74 37.24% 91.25
- - 0.00% 100.00 5,504.00 0.13 100.00 5,504.00 12.71% 100.00
0.50 7,500.00 50.00% - - - 0.50 7,500.00 50.00% 0.50
9,848.75 25,015.83 55.00% - - - 9,848.75 25,015.83 55.00% 9,848.75

9,848.75 26,591.63 55.00% - - - 9,848.75 26,591.63 55.00% 9,848.75
0.50 10,000.00 50.00% - - - 0.50 10,000.00 50.00% 0.50
309.33 23,128.60 35.00% - - - 309.33 23,128.60 35.00% 309.33
190.24 8,990.74 35.00% - - - 190.24 8,990.74 35.00% 190.24
2.92 125.76 100.00% - - - 2.92 125.76 100.00% 2.92
7.00 1,064.56 33.33% - - - 7.00 1,064.56 33.33% 7.00

40.00 3,023.20 27.40% - - - 40.00 3,023.20 27.40% 40.00
40.00 3,098.00 27.03% - - - 40.00 3,098.00 27.03% 40.00
711.83 25,867.90 40.00% - - - 711.83 25,867.90 40.00% 711.83
1,990.00 31,919.60 56.83% - - - 1,990.00 31,919.60 56.83% 1,990.00

0.50 8.72 63.29% - - - 0.50 8.72 63.29% 0.50
253.20 7,547.89 40.00% - - - 253.20 7,547.89 40.00% 253.20
2,305.83 49,967.34 45.00% - - - 2,305.83 49,967.34 45.00% 2,305.83
- - 0.00% - - - - - 0.00% -
329.16 3,614.18 40.00% - - - 329.16 3,614.18 40.00% 329.16
2,149.74 77,476.63 40.00% - - - 2,149.74 77,476.63 40.00% 2,149.74
- - 0.00% 2,161.97 2,443.03 0.20 2,161.97 2,443.03 20.00% 2,161.97

- - 0.00% 2,161.97 8,583.02 0.20 2,161.97 8,583.02 20.00% 2,161.97
- - 0.00% 2,161.97 32,191.73 0.20 2,161.97 32,191.73 20.00% 2,161.97
- - 0.00% 1,532.31 11,967.34 0.20 1,532.31 11,967.34 20.00% 1,532.31
- - 0.00% 315.00 3,354.75 0.10 315.00 3,354.75 10.01% 315.00
- - 0.00% 1,200.00 4,248.00 0.11 1,200.00 4,248.00 11.10% 1,200.00
- - 0.00% 1,200.00 33,732.00 0.11 1,200.00 33,732.00 11.10% 1,200.00
- - 0.00% 257.67 1,043.56 0.30 257.67 1,043.56 30.00% 257.67

- - 0.00% 167.44 7,700.57 0.30 167.44 7,700.57 30.00% 167.44
- - 0.00% 17.78 5,456.86 0.30 17.78 5,456.86 30.00% 17.78
- - 0.00% 9.41 79.14 0.30 9.41 79.14 30.02% 9.41
- - 0.00% 134.84 1,789.33 0.10 134.84 1,789.33 10.00% 134.84
98.83 4,545.19 35.00% 84.71 3,895.81 0.30 183.54 8,441.00 65.00% 183.54
97.83 31,241.03 35.00% 83.85 26,776.66 0.30 181.68 58,017.69 65.00% 181.68
- - 0.00% - - - - - 0.00% -
- - 0.00% 105.68 4,807.38 0.30 105.68 4,807.38 30.00% 105.68
- - 0.00% 41.54 1,910.42 0.30 41.54 1,910.42 30.00% 41.54
- - 0.00% 2.84 871.62 0.30 2.84 871.62 29.96% 2.84
- - 0.00% 320.31 1,153.12 0.30 320.31 1,153.12 30.00% 320.31
- - 0.00% 176.63 8,123.21 0.30 176.63 8,123.21 30.00% 176.63
- - 0.00% 18.83 5,779.12 0.30 18.83 5,779.12 30.01% 18.83
- - 0.00% 326.97 14,873.87 0.20 326.97 14,873.87 20.00% 326.97
- - 0.00% 11.80 542.68 0.30 11.80 542.68 30.00% 11.80

- - 0.00% 16.02 4,916.70 0.30 16.02 4,916.70 30.00% 16.02
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
- - 0.00% - - - - - 0.00% -
0.20 3,600.00 20.00% 0.20 3,600.00 0.20 0.40 7,200.00 40.00% 0.40
0.25 2,000.00 25.00% 0.25 2,000.00 0.25 0.50 4,000.00 50.00% 0.50
1.00 2,500.00 100.00% - - - 1.00 2,500.00 100.00% 1.00
0.10 460.96 10.00% 0.20 921.92 0.20 0.30 1,382.89 30.00% 0.30
0.10 420.00 2.50% 0.20 840.00 0.05 0.30 1,260.00 7.50% 0.30
0.40 360.00 40.00% 0.10 90.00 0.10 0.50 450.00 50.00% 0.50
- - 0.00% - - - - - 0.00% -
32.00 10,799.68 42.11% - - - 32.00 10,799.68 42.11% 32.00

- - 0.00% - - - - - 0.00% -
371,539.04 202,580.74 574,119.78
29,723.12 16,206.46 45,929.58
26,007.73 14,180.65 40,188.38
427,269.90 232,967.86 660,237.75
76,908.58 41,934.21 118,842.80
504,178.48 274,902.07 779,080.55
Valorización n.° 3 - Mar.2018 Val
Avance anterior Avance actual Avance acumulado Avance anterior
Valorizado % Metrado Valorizado % Metrado Valorizado % Metrado Valorizado
3,760.76 100.00% - - 0.00% 2.00 3,760.76 100.00% 2.00 3,760.76

10,295.74 37.24% 85.00 9,590.55 34.69% 176.25 19,886.29 71.94% 176.25 19,886.29
5,504.00 12.71% - - 0.00% 100.00 5,504.00 12.71% 100.00 5,504.00
7,500.00 50.00% 0.20 3,000.00 20.00% 0.70 10,500.00 70.00% 0.70 10,500.00
25,015.83 55.00% 2,686.02 6,822.49 15.00% 12,534.77 31,838.32 70.00% 12,534.77 31,838.32
26,591.63 55.00% 2,686.02 7,252.25 15.00% 12,534.77 33,843.88 70.00% 12,534.77 33,843.88
10,000.00 50.00% 0.10 2,000.00 10.00% 0.60 12,000.00 60.00% 0.60 12,000.00
23,128.60 35.00% 132.57 9,912.26 15.00% 441.90 33,040.86 50.00% 441.90 33,040.86
8,990.74 35.00% 81.53 3,853.11 15.00% 271.77 12,843.85 50.00% 271.77 12,843.85
125.76 100.00% - - 0.00% 2.92 125.76 100.00% 2.92 125.76
1,064.56 33.33% 14.00 2,129.12 66.67% 21.00 3,193.68 100.00% 21.00 3,193.68
3,023.20 27.40% 50.00 3,779.00 34.25% 90.00 6,802.20 61.64% 90.00 6,802.20
3,098.00 27.03% 50.00 3,872.50 33.78% 90.00 6,970.50 60.81% 90.00 6,970.50
25,867.90 40.00% 305.29 11,094.24 17.16% 1,017.12 36,962.14 57.16% 1,017.12 36,962.14
31,919.60 56.83% 1,511.90 24,250.88 43.17% 3,501.90 56,170.48 100.00% 3,501.90 56,170.48
8.72 63.29% 0.29 5.06 36.71% 0.79 13.78 100.00% 0.79 13.78
7,547.89 40.00% 379.80 11,321.84 60.00% 633.00 18,869.73 100.00% 633.00 18,869.73
49,967.34 45.00% - - 0.00% 2,305.83 49,967.34 45.00% 2,305.83 49,967.34
- 0.00% - - 0.00% - - 0.00% - -
3,614.18 40.00% - - 0.00% 329.16 3,614.18 40.00% 329.16 3,614.18
77,476.63 40.00% 158.50 5,712.34 2.95% 2,308.24 83,188.97 42.95% 2,308.24 83,188.97
2,443.03 20.00% 4,020.20 4,542.83 37.19% 6,182.17 6,985.85 57.19% 6,182.17 6,985.85
8,583.02 20.00% 3,820.20 15,166.19 35.34% 5,982.17 23,749.21 55.34% 5,982.17 23,749.21
32,191.73 20.00% 3,815.20 56,808.33 35.29% 5,977.17 89,000.06 55.29% 5,977.17 89,000.06
11,967.34 20.00% 3,449.89 26,943.64 45.03% 4,982.20 38,910.98 65.03% 4,982.20 38,910.98
3,354.75 10.01% 125.58 1,337.43 3.99% 440.58 4,692.18 13.99% 440.58 4,692.18
4,248.00 11.10% 3,582.17 12,680.88 33.14% 4,782.17 16,928.88 44.24% 4,782.17 16,928.88
33,732.00 11.10% 3,582.17 100,694.80 33.14% 4,782.17 134,426.80 44.24% 4,782.17 134,426.80
1,043.56 30.00% - - 0.00% 257.67 1,043.56 30.00% 257.67 1,043.56

7,700.57 30.00% 258.58 11,892.09 46.33% 426.02 19,592.66 76.33% 426.02 19,592.66
5,456.86 30.00% 18.25 5,601.11 30.80% 36.03 11,057.97 60.80% 36.03 11,057.97
79.14 30.02% 8.49 71.40 27.08% 17.90 150.54 57.10% 17.90 150.54
1,789.33 10.00% - - 0.00% 134.84 1,789.33 10.00% 134.84 1,789.33
8,441.00 65.00% 25.48 1,171.83 9.02% 209.02 9,612.83 74.03% 209.02 9,612.83
58,017.69 65.00% 23.25 7,424.66 8.32% 204.93 65,442.35 73.32% 204.93 65,442.35
- 0.00% 355.50 1,613.97 42.89% 355.50 1,613.97 42.89% 355.50 1,613.97
4,807.38 30.00% - - 0.00% 105.68 4,807.38 30.00% 105.68 4,807.38
1,910.42 30.00% 28.50 1,310.72 20.58% 70.04 3,221.14 50.59% 70.04 3,221.14
871.62 29.96% 1.58 484.92 16.67% 4.42 1,356.54 46.62% 4.42 1,356.54
1,153.12 30.00% 268.50 966.60 25.15% 588.81 2,119.72 55.15% 588.81 2,119.72
8,123.21 30.00% 124.80 5,739.55 21.20% 301.43 13,862.77 51.20% 301.43 13,862.77
5,779.12 30.01% 12.50 3,836.38 19.92% 31.33 9,615.49 49.93% 31.33 9,615.49
14,873.87 20.00% - - 0.00% 326.97 14,873.87 20.00% 326.97 14,873.87
542.68 30.00% - - 0.00% 11.80 542.68 30.00% 11.80 542.68

4,916.70 30.00% - - 0.00% 16.02 4,916.70 30.00% 16.02 4,916.70
- 0.00% - - 0.00% - - 0.00% - -

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

- 0.00% - - 0.00% - - 0.00% - -
- 0.00% - - 0.00% - - 0.00% - -
- 0.00% - - 0.00% - - 0.00% - -
- 0.00% - - 0.00% - - 0.00% - -
- 0.00% - - 0.00% - - 0.00% - -
7,200.00 40.00% 0.15 2,700.00 15.00% 0.55 9,900.00 55.00% 0.55 9,900.00
4,000.00 50.00% 0.15 1,200.00 15.00% 0.65 5,200.00 65.00% 0.65 5,200.00
2,500.00 100.00% - - 0.00% 1.00 2,500.00 100.00% 1.00 2,500.00
1,382.89 30.00% 0.20 921.92 20.00% 0.50 2,304.81 50.00% 0.50 2,304.81
1,260.00 7.50% 2.00 8,400.00 50.00% 2.30 9,660.00 57.50% 2.30 9,660.00
450.00 50.00% 0.20 180.00 20.00% 0.70 630.00 70.00% 0.70 630.00
- 0.00% - - 0.00% - - 0.00% - -
10,799.68 42.11% - - 0.00% 32.00 10,799.68 42.11% 32.00 10,799.68

- 0.00% - - 0.00% - - 0.00% - -
574,119.78 376,284.86 950,404.65 950,404.65
45,929.58 30,102.79 76,032.37 76,032.37
40,188.38 26,339.94 66,528.33 66,528.33
660,237.75 432,727.59 1,092,965.35 1,092,965.35
118,842.80 77,890.97 196,733.76 196,733.76
779,080.55 510,618.56 1,289,699.11 1,289,699.11
Valorización n.° 4 - Abr.2018 Valorización n.° 5 -
ance anterior Avance actual Avance acumulado Avance anterior
% Metrado Valorizado % Metrado Valorizado % Metrado Valorizado %
100.00% - - 0.00% 2.00 3,760.76 100.00% 2.00 3,760.76 100.00%

71.94% 68.75 7,757.06 28.06% 245.00 27,643.35 100.00% 245.00 27,643.35 100.00%
12.71% 686.76 37,799.27 87.29% 786.76 43,303.27 100.00% 786.76 43,303.27 100.00%
70.00% 0.10 1,500.00 10.00% 0.80 12,000.00 80.00% 0.80 12,000.00 80.00%
70.00% 5,372.04 13,644.98 30.00% 17,906.81 45,483.30 100.00% 17,906.81 45,483.30 100.00%
70.00% 5,372.04 14,504.51 30.00% 17,906.81 48,348.39 100.00% 17,906.81 48,348.39 100.00%
60.00% 0.10 2,000.00 10.00% 0.70 14,000.00 70.00% 0.70 14,000.00 70.00%
50.00% 441.91 33,041.61 50.00% 883.81 66,082.47 100.00% 883.81 66,082.47 100.00%
50.00% 271.78 12,844.32 50.00% 543.55 25,688.17 100.00% 543.55 25,688.17 100.00%
100.00% - - 0.00% 2.92 125.76 100.00% 2.92 125.76 100.00%
100.00% - - 0.00% 21.00 3,193.68 100.00% 21.00 3,193.68 100.00%

61.64% 56.00 4,232.48 38.36% 146.00 11,034.68 100.00% 146.00 11,034.68 100.00%
60.81% 58.00 4,492.10 39.19% 148.00 11,462.60 100.00% 148.00 11,462.60 100.00%
57.16% 534.29 19,416.10 30.02% 1,551.41 56,378.24 87.18% 1,551.41 56,378.24 87.18%
100.00% - - 0.00% 3,501.90 56,170.48 100.00% 3,501.90 56,170.48 100.00%

100.00% - - 0.00% 0.79 13.78 100.00% 0.79 13.78 100.00%
100.00% - - 0.00% 633.00 18,869.73 100.00% 633.00 18,869.73 100.00%
45.00% 2,818.24 61,071.26 55.00% 5,124.07 111,038.60 100.00% 5,124.07 111,038.60 100.00%
0.00% 187.24 4,162.35 37.58% 187.24 4,162.35 37.58% 187.24 4,162.35 37.58%
40.00% 493.75 5,421.38 60.00% 822.91 9,035.55 100.00% 822.91 9,035.55 100.00%
42.95% 2,797.40 100,818.30 52.05% 5,105.64 184,007.27 95.00% 5,105.64 184,007.27 95.00%
57.19% - - 0.00% 6,182.17 6,985.85 57.19% 6,182.17 6,985.85 57.19%

55.34% - - 0.00% 5,982.17 23,749.21 55.34% 5,982.17 23,749.21 55.34%
55.29% - - 0.00% 5,977.17 89,000.06 55.29% 5,977.17 89,000.06 55.29%
65.03% - - 0.00% 4,982.20 38,910.98 65.03% 4,982.20 38,910.98 65.03%
13.99% - - 0.00% 440.58 4,692.18 13.99% 440.58 4,692.18 13.99%
44.24% - - 0.00% 4,782.17 16,928.88 44.24% 4,782.17 16,928.88 44.24%
44.24% - - 0.00% 4,782.17 134,426.80 44.24% 4,782.17 134,426.80 44.24%
30.00% 485.58 1,966.60 56.53% 743.25 3,010.16 86.53% 743.25 3,010.16 86.53%
76.33% 65.85 3,028.44 11.80% 491.87 22,621.10 88.13% 491.87 22,621.10 88.13%
60.80% 10.53 3,231.76 17.77% 46.56 14,289.73 78.57% 46.56 14,289.73 78.57%
57.10% - - 0.00% 17.90 150.54 57.10% 17.90 150.54 57.10%
10.00% - - 0.00% 134.84 1,789.33 10.00% 134.84 1,789.33 10.00%
74.03% 73.34 3,372.91 25.97% 282.36 12,985.74 100.00% 282.36 12,985.74 100.00%
73.32% 74.57 23,813.18 26.68% 279.50 89,255.53 100.00% 279.50 89,255.53 100.00%
42.89% 185.50 842.17 22.38% 541.00 2,456.14 65.27% 541.00 2,456.14 65.27%
30.00% - - 0.00% 105.68 4,807.38 30.00% 105.68 4,807.38 30.00%
50.59% - - 0.00% 70.04 3,221.14 50.59% 70.04 3,221.14 50.59%
46.62% - - 0.00% 4.42 1,356.54 46.62% 4.42 1,356.54 46.62%
55.15% 478.88 1,723.97 44.85% 1,067.69 3,843.68 100.00% 1,067.69 3,843.68 100.00%
51.20% 287.32 13,213.85 48.80% 588.75 27,076.61 100.00% 588.75 27,076.61 100.00%
49.93% 31.42 9,643.11 50.07% 62.75 19,258.60 100.00% 62.75 19,258.60 100.00%
20.00% - - 0.00% 326.97 14,873.87 20.00% 326.97 14,873.87 20.00%
30.00% - - 0.00% 11.80 542.68 30.00% 11.80 542.68 30.00%

30.00% 37.38 11,472.30 70.00% 53.40 16,388.99 100.00% 53.40 16,388.99 100.00%
0.00% - - 0.00% - - 0.00% - - 0.00%

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

0.00% - - 0.00% - - 0.00% - - 0.00%
0.00% - - 0.00% - - 0.00% - - 0.00%
0.00% - - 0.00% - - 0.00% - - 0.00%
0.00% - - 0.00% - - 0.00% - - 0.00%
0.00% - - 0.00% - - 0.00% - - 0.00%
55.00% 0.15 2,700.00 15.00% 0.70 12,600.00 70.00% 0.70 12,600.00 70.00%
65.00% - - 0.00% 0.65 5,200.00 65.00% 0.65 5,200.00 65.00%
100.00% - - 0.00% 1.00 2,500.00 100.00% 1.00 2,500.00 100.00%
50.00% - - 0.00% 0.50 2,304.81 50.00% 0.50 2,304.81 50.00%
57.50% - - 0.00% 2.30 9,660.00 57.50% 2.30 9,660.00 57.50%
70.00% - - 0.00% 0.70 630.00 70.00% 0.70 630.00 70.00%
0.00% 1,790.68 4,548.33 10.00% 1,790.68 4,548.33 10.00% 1,790.68 4,548.33 10.00%
42.11% - - 0.00% 32.00 10,799.68 42.11% 32.00 10,799.68 42.11%

0.00% - - 0.00% - - 0.00% - - 0.00%
402,262.32 1,352,666.97 1,352,666.97
32,180.99 108,213.36 108,213.36
28,158.36 94,686.69 94,686.69
462,601.67 1,555,567.02 1,555,567.02
83,268.30 280,002.06 280,002.06
545,869.97 1,835,569.08 1,835,569.08
Valorización n.° 5 - May.2018 Valorización n.° 6 - Jun.2018
Avance actual Avance acumulado Avance anterior Avance actual
Metrado Valorizado % Metrado Valorizado % Metrado Valorizado % Metrado
- - 0.00% 2.00 3,760.76 100.00% 2.00 3,760.76 100.00% -

- - 0.00% 245.00 27,643.35 100.00% 245.00 27,643.35 100.00% -
- - 0.00% 786.76 43,303.27 100.00% 786.76 43,303.27 100.00% -
0.10 1,500.00 10.00% 0.90 13,500.00 90.00% 0.90 13,500.00 90.00% 0.10
- - 0.00% 17,906.81 45,483.30 100.00% 17,906.81 45,483.30 100.00% -

- - 0.00% 17,906.81 48,348.39 100.00% 17,906.81 48,348.39 100.00% -
0.15 3,000.00 15.00% 0.85 17,000.00 85.00% 0.85 17,000.00 85.00% 0.15
- - 0.00% 883.81 66,082.47 100.00% 883.81 66,082.47 100.00% -
- - 0.00% 543.55 25,688.17 100.00% 543.55 25,688.17 100.00% -
- - 0.00% 2.92 125.76 100.00% 2.92 125.76 100.00% -
- - 0.00% 21.00 3,193.68 100.00% 21.00 3,193.68 100.00% -

- - 0.00% 146.00 11,034.68 100.00% 146.00 11,034.68 100.00% -
- - 0.00% 148.00 11,462.60 100.00% 148.00 11,462.60 100.00% -
128.17 4,657.70 7.20% 1,679.58 61,035.94 94.38% 1,679.58 61,035.94 94.38% 100.00
- - 0.00% 3,501.90 56,170.48 100.00% 3,501.90 56,170.48 100.00% -

- - 0.00% 0.79 13.78 100.00% 0.79 13.78 100.00% -
- - 0.00% 633.00 18,869.73 100.00% 633.00 18,869.73 100.00% -
- - 0.00% 5,124.07 111,038.60 100.00% 5,124.07 111,038.60 100.00% -
211.00 4,690.53 42.35% 398.24 8,852.88 79.93% 398.24 8,852.88 79.93% 100.00
- - 0.00% 822.91 9,035.55 100.00% 822.91 9,035.55 100.00% -
168.72 6,080.67 3.14% 5,274.36 190,087.93 98.14% 5,274.36 190,087.93 98.14% 100.00
3,627.66 4,099.26 33.56% 9,809.83 11,085.11 90.75% 9,809.83 11,085.11 90.75% 1,000.00
3,827.66 15,195.81 35.41% 9,809.83 38,945.03 90.75% 9,809.83 38,945.03 90.75% 1,000.00
3,832.66 57,068.31 35.46% 9,809.83 146,068.37 90.75% 9,809.83 146,068.37 90.75% 1,000.00
1,679.36 13,115.80 21.92% 6,661.56 52,026.78 86.95% 6,661.56 52,026.78 86.95% 1,000.00
1,707.69 18,186.90 54.24% 2,148.27 22,879.08 68.24% 2,148.27 22,879.08 68.24% 1,000.00
5,027.66 17,797.92 46.51% 9,809.83 34,726.80 90.75% 9,809.83 34,726.80 90.75% 1,000.00
5,027.66 141,327.52 46.51% 9,809.83 275,754.32 90.75% 9,809.83 275,754.32 90.75% 1,000.00
15.66 63.42 1.82% 758.91 3,073.59 88.36% 758.91 3,073.59 88.36% 100.00
36.27 1,668.06 6.50% 528.14 24,289.16 94.63% 528.14 24,289.16 94.63% 30.00
6.70 2,056.30 11.31% 53.26 16,346.03 89.88% 53.26 16,346.03 89.88% 6.00
7.45 62.65 23.76% 25.35 213.19 80.86% 25.35 213.19 80.86% 6.00
213.58 2,834.21 15.84% 348.42 4,623.53 25.84% 348.42 4,623.53 25.84% 1,000.00
- - 0.00% 282.36 12,985.74 100.00% 282.36 12,985.74 100.00% -

- - 0.00% 279.50 89,255.53 100.00% 279.50 89,255.53 100.00% -
187.82 852.70 22.66% 728.82 3,308.84 87.93% 728.82 3,308.84 87.93% 100.00
146.59 6,668.38 41.61% 252.27 11,475.76 71.61% 252.27 11,475.76 71.61% 100.00
38.42 1,766.94 27.75% 108.46 4,988.08 78.33% 108.46 4,988.08 78.33% 30.00
3.06 939.14 32.28% 7.48 2,295.69 78.90% 7.48 2,295.69 78.90% 2.00
- - 0.00% 1,067.69 3,843.68 100.00% 1,067.69 3,843.68 100.00% -
- - 0.00% 588.75 27,076.61 100.00% 588.75 27,076.61 100.00% -
- - 0.00% 62.75 19,258.60 100.00% 62.75 19,258.60 100.00% -
307.88 14,005.46 18.83% 634.85 28,879.33 38.83% 634.85 28,879.33 38.83% 1,000.00
17.53 806.20 44.57% 29.33 1,348.89 74.57% 29.33 1,348.89 74.57% 10.00
- - 0.00% 53.40 16,388.99 100.00% 53.40 16,388.99 100.00% -
272.27 980.17 73.14% 272.27 980.17 73.14% 272.27 980.17 73.14% 100.00
100.00 4,599.00 61.71% 100.00 4,599.00 61.71% 100.00 4,599.00 61.71% 62.04
6.15 1,887.50 50.62% 6.15 1,887.50 50.62% 6.15 1,887.50 50.62% 6.00
27.72 8,507.55 73.49% 27.72 8,507.55 73.49% 27.72 8,507.55 73.49% 10.00
190.94 9,571.82 65.63% 190.94 9,571.82 65.63% 190.94 9,571.82 65.63% 100.00
1,007.00 14,198.70 50.17% 1,007.00 14,198.70 50.17% 1,007.00 14,198.70 50.17% 1,000.00
237.56 2,788.95 70.38% 237.56 2,788.95 70.38% 237.56 2,788.95 70.38% 100.00
526.00 18,988.60 63.68% 526.00 18,988.60 63.68% 526.00 18,988.60 63.68% 300.00
21.29 768.57 51.56% 21.29 768.57 51.56% 21.29 768.57 51.56% 20.00
47.42 1,711.86 32.17% 47.42 1,711.86 32.17% 47.42 1,711.86 32.17% 100.00
6.00 3,259.38 50.00% 6.00 3,259.38 50.00% 6.00 3,259.38 50.00% 6.00
0.15 2,700.00 15.00% 0.85 15,300.00 85.00% 0.85 15,300.00 85.00% 0.15
0.25 2,000.00 25.00% 0.90 7,200.00 90.00% 0.90 7,200.00 90.00% 0.10
- - 0.00% 1.00 2,500.00 100.00% 1.00 2,500.00 100.00% -
0.25 1,152.41 25.00% 0.75 3,457.22 75.00% 0.75 3,457.22 75.00% 0.25
1.00 4,200.00 25.00% 3.30 13,860.00 82.50% 3.30 13,860.00 82.50% 0.70
0.15 135.00 15.00% 0.85 765.00 85.00% 0.85 765.00 85.00% 0.15
10,000.00 25,400.00 55.84% 11,790.68 29,948.33 65.84% 11,790.68 29,948.33 65.84% 6,116.13
22.00 7,424.78 28.95% 54.00 18,224.46 71.05% 54.00 18,224.46 71.05% 22.00
0.50 397.90 50.00% 0.50 397.90 50.00% 0.50 397.90 50.00% 0.50
429,116.06 1,781,783.04 1,781,783.04
34,329.28 142,542.64 142,542.64
30,038.12 124,724.81 124,724.81
493,483.47 2,049,050.49 2,049,050.49
88,827.02 368,829.09 368,829.09
582,310.49 2,417,879.58 2,417,879.58
Valorización n.° 6 - Jun.2018
Avance actual Avance acumulado
Valorizado % Metrado Valorizado %
- 0.00% 2.00 3,760.76 100.00% 2.00 -

- 0.00% 245.00 27,643.35 100.00% 245.00 -
- 0.00% 786.76 43,303.27 100.00% 786.76 -
1,500.00 10.00% 1.00 15,000.00 100.00% 1.00 -
- -
- 0.00% 17,906.81 45,483.30 100.00% 17,906.81 -
- 0.00% 17,906.81 48,348.39 100.00% 17,906.81 -
3,000.00 15.00% 1.00 20,000.00 100.00% 1.00 -
- 0.00% 883.81 66,082.47 100.00% 883.81 -
- 0.00% 543.55 25,688.17 100.00% 543.55 -
- 0.00% 2.92 125.76 100.00% 2.92 -
- -
- 0.00% 21.00 3,193.68 100.00% 21.00 -
- 0.00% 146.00 11,034.68 100.00% 146.00 -
- 0.00% 148.00 11,462.60 100.00% 148.00 -
3,634.00 5.62% 1,779.58 64,669.94 100.00% 1,779.58 -
- -
- 0.00% 3,501.90 56,170.48 100.00% 3,501.90 -
- 0.00% 0.79 13.78 100.00% 0.79 -
- 0.00% 633.00 18,869.73 100.00% 633.00 -
- 0.00% 5,124.07 111,038.60 100.00% 5,124.07 -
2,223.00 20.07% 498.24 11,075.88 100.00% 498.24 -
- 0.00% 822.91 9,035.55 100.00% 822.91 -
3,604.00 1.86% 5,374.36 193,691.93 100.00% 5,374.36 -
- -
1,130.00 9.25% 10,809.83 12,215.11 100.00% 10,809.83 -
3,970.00 9.25% 10,809.83 42,915.03 100.00% 10,809.83 -
14,890.00 9.25% 10,809.83 160,958.37 100.00% 10,809.83 -
7,810.00 13.05% 7,661.56 59,836.78 100.00% 7,661.56 -
10,650.00 31.76% 3,148.27 33,529.08 100.00% 3,148.27 -
3,540.00 9.25% 10,809.83 38,266.80 100.00% 10,809.83 -
28,110.00 9.25% 10,809.83 303,864.32 100.00% 10,809.83 -
- -
405.00 11.64% 858.91 3,478.59 100.00% 858.91 -
1,379.70 5.37% 558.14 25,668.86 100.00% 558.14 -
1,841.46 10.12% 59.26 18,187.49 100.00% 59.26 -
50.46 19.14% 31.35 263.65 100.00% 31.35 -
13,270.00 74.16% 1,348.42 17,893.53 100.00% 1,348.42 -
- -
- 0.00% 282.36 12,985.74 100.00% 282.36 -
- 0.00% 279.50 89,255.53 100.00% 279.50 -
454.00 12.07% 828.82 3,762.84 100.00% 828.82 -
4,549.00 28.39% 352.27 16,024.76 100.00% 352.27 -
1,379.70 21.67% 138.46 6,367.78 100.00% 138.46 -
613.82 21.10% 9.48 2,909.51 100.00% 9.48 -
- -
- 0.00% 1,067.69 3,843.68 100.00% 1,067.69 -
- 0.00% 588.75 27,076.61 100.00% 588.75 -
- 0.00% 62.75 19,258.60 100.00% 62.75 -
45,490.00 61.17% 1,634.85 74,369.33 100.00% 1,634.85 -
- -
459.90 25.43% 39.33 1,808.79 100.00% 39.33 -
- 0.00% 53.40 16,388.99 100.00% 53.40 -
- -
360.00 26.86% 372.27 1,340.17 100.00% 372.27 -
2,853.22 38.29% 162.04 7,452.22 100.00% 162.04 -
1,841.46 49.38% 12.15 3,728.96 100.00% 12.15 -
3,069.10 26.51% 37.72 11,576.65 100.00% 37.72 -
5,013.00 34.37% 290.94 14,584.82 100.00% 290.94 -
- -
14,100.00 49.83% 2,007.00 28,298.70 100.00% 2,007.00 -
1,174.00 29.62% 337.56 3,962.95 100.00% 337.56 -
10,830.00 36.32% 826.00 29,818.60 100.00% 826.00 -
722.00 48.44% 41.29 1,490.57 100.00% 41.29 -
3,610.00 67.83% 147.42 5,321.86 100.00% 147.42 -
3,259.38 50.00% 12.00 6,518.76 100.00% 12.00 -
- -
2,700.00 15.00% 1.00 18,000.00 100.00% 1.00 -
800.00 10.00% 1.00 8,000.00 100.00% 1.00 -
- 0.00% 1.00 2,500.00 100.00% 1.00 -
1,152.41 25.00% 1.00 4,609.62 100.00% 1.00 -
2,940.00 17.50% 4.00 16,800.00 100.00% 4.00 -
135.00 15.00% 1.00 900.00 100.00% 1.00 -
15,534.97 34.16% 17,906.81 45,483.30 100.00% 17,906.81 -
- -
7,424.78 28.95% 76.00 25,649.24 100.00% 76.00 -
397.90 50.00% 1.00 795.80 100.00% 1.00 -
231,871.25 2,013,654.29
18,549.70 161,092.34
16,230.99 140,955.80
266,651.94 2,315,702.43
47,997.35 416,826.44
314,649.29 2,732,528.87
Monto del contrato original (C) 2,315,702.45 Sin IGV
Adelanto directo (A) 10% 231,570.24 Sin IGV
Valorización Valorizacion Amortización

Saldo por
N° Mes V A*V/C amortizar
1 Ene.18 #REF! #REF! #REF!
2 Feb.18 #REF! #REF! #REF!
3 Mar.18 #REF! #REF! #REF!
4 Abr.18 #REF! #REF! #REF!
5 May.18 #REF! #REF! #REF!
6 Jun.18 #REF! #REF! #REF!
Saldo del contrato por valorizar a la fecha del adelanto (C) 2,315,702.45 Sin IGV
Monto del adelanto en efectivo otorgado (A) 10% 231,570.24 Sin IGV
Fecha pago del adelanto 12/28/2017
Valorización Valorizacion Amortización Deducción
K Ka
N° Mes V A*V/C A/CxV(K/Ka-1)
1 Ene.18 #REF! #REF! 1.030 1.026 #REF!
2 Feb.18 #REF! #REF! 1.033 1.026 #REF!
3 Mar.18 #REF! #REF! 1.033 1.026 #REF!
4 Abr.18 #REF! #REF! 1.037 1.026 #REF!
5 May.18 #REF! #REF! 1.045 1.026 #REF!
6 Jun.18 #REF! #REF! 1.047 1.026 #REF!
#REF!
Calculo de coeficiente de reajuste
Monto del contrato original S/. 2,732,528.89 Con IGV
Monto del contrato original S/. 2,315,702.45 Sin IGV
Formula polinómica
K=
0.215 *(Mr/Mo)+ 0.264 *(MQr/MQo)+ 0.100 *(MCPr/MCPo)+ 0.114 *(Ar/Ao)+ 0.145
Descripción Monomio Simbolo Indice Factor (%) Io (Ago.17)

Mano de obra 1 M 47 0.215 100.00 580.90
Maquinaria y equipo nacional 2 MQ 48 0.264 100.00 366.02
Petroleo DIESSEL 53 0.100 14.00 670.24
Madera nacional para encofrado y carp. 3 MCP 43 46.00 655.25
Cemento Portland tipo I 21 40.00 401.92
Asfalto 4 A 13 0.114 100.00 1174.50

Agregado grueso 5 AG 5 0.145 100.00 216.43
Indice general de precios al consumidor 6 I 39 0.162 100.00 444.64
e coeficiente de reajuste
*(AGr/AGo)+ 0.162 *(Ir/Io)
Io (Ago.17) I (Dic.17) K I (Ene.18) K I (Feb.18)

580.90 580.90 580.90 0.215 582.52 582.52 0.216 582.52 582.52
366.02 363.24 363.24 0.262 363.04 363.04 0.262 362.79 362.79
93.83 713.95 99.95 747.07 104.59 749.06 104.87
301.42 662.00 304.52 662.98 304.97 664.78 305.80
160.77 401.92 160.77 401.92 160.77 423.68 169.47
556.02 565.24 0.102 570.33 0.103 580.14
1,174.50 1461.65 1,461.65 0.142 1461.65 1,461.65 0.142 1461.65 1,461.65
216.43 215.47 215.47 0.144 215.22 215.22 0.144 216.04 216.04
444.64 442.30 442.30 0.161 442.87 442.87 0.161 443.97 443.97
K(dic) 1.026 K(enero) 1.027 K(febrero)
K I (Mar.18) K I (Abr.18) K I (May.18)
0.216 582.52 582.52 0.216 582.52 582.52 0.216 582.52 582.52
0.262 365.55 365.55 0.264 365.01 365.01 0.263 368.95 368.95
747.73 104.68 745.75 104.41 779.52 109.13
666.28 306.49 670.45 308.41 674.85 310.43
423.68 169.47 423.68 169.47 423.68 169.47
0.104 580.64 0.104 582.28 0.105 589.04
0.142 1461.65 1,461.65 0.142 1461.65 1,461.65 0.142 1461.65 1,461.65
0.145 216.76 216.76 0.145 216.64 216.64 0.145 216.68 216.68
0.162 446.14 446.14 0.163 445.52 445.52 0.162 445.61 445.61
1.030 K(marzo) 1.033 K(abril) 1.033 K(mayo)
K I (Jun.18) K I (Jul.18) K
0.216 602.11 602.11 0.223 602.11 602.11 0.223
0.266 368.82 368.82 0.266 369.08 369.08 0.266
790.12 110.62 805.35 112.75
678.76 312.23 678.97 312.33
423.68 169.47 423.68 169.47
0.106 592.32 0.107 594.55 0.107
0.142 1461.65 1,461.65 0.142 1461.65 1,461.65 0.142
0.145 216.69 216.69 0.145 216.64 216.64 0.145
0.162 447.10 447.10 0.163 448.81 448.81 0.164
1.037 K(junio) 1.045 K(julio) 1.047
RESOLUCIÓN JEFATURAL N° 307-2017-INEI
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
(*) 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° 282-2017-INEI.
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
e fueron aprobados mediante

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

Operador de equipo liviano hh 911.99 17.76 16,197.03
Operador de equipo pesado hh 450.75 17.90 8,068.34
Topógrafo hh 716.27 15.92 11,403.06
Capataz hh 1,640.44 22.10 36,253.72
Operario hh 3,822.04 17.46 66,732.74
Oficial hh 2,029.90 14.80 30,042.49
Peon hh 20,522.58 14.29 293,360.81
Controlador oficial hh 158.02 13.65 2,157.00
464,215.19
Mano de obra 464,215.19

Materiales #REF!
Equipos 531,492.29
#REF!
Camión cisterna 4x2 (agua) 178-210HP 3000gl hm 288.21 183.53 52,895.73
Camión volquete 10m3 hm 817.70 244.36 199,812.02
Soldadora eléctrica monofásica alterna 225A hm 86.00 16.04 1,379.44
Equipos de protección personal glb 1.00 900.00 900.00
Amoladora hm 2.34 8.00 18.69
Cizalla para corte de fierro hm 111.56 1.55 172.92
Compresora neumatica 76HP 125-175PCM hm 806.66 65.12 52,529.44
Compactador vibratorio tipo plancha 4HP hm 122.53 23.21 2,843.83
Compactador vibratorio tipo plancha 5.8HP hm 198.25 23.21 4,601.32
Rodillo liso vibratorio autopropulsado 101-135HP 10-12ton hm 288.23 115.20 33,204.57
Rodillo neumatico autopropulsado 81-100HP 5.5-20ton hm 69.18 120.02 8,303.33
Rodillo tandem estático autopropulsado 58-70HP 5-8ton hm 69.18 128.00 8,855.41
Tractor de tiro Masey Ferguson 265 de 63HP hm 16.21 57.94 939.48
Cargador sobre llantas 80-95HP 1.5-1.75yd3 hm 153.71 211.53 32,513.58
Cargador sobre llantas 125HP 2.5yd3 hm 50.90 211.53 10,766.03
Tractor de orugas de 190-240HP hm 175.12 262.32 45,936.46
Barredora mecánica 10-20HP longitud 7' hm 16.21 47.86 776.04
Cocina de asfalto 320gl hm 1.25 64.07 80.34
Pavimentadora sobre orugas 69HP 10-16' hm 69.18 149.55 10,346.30
Martillo nuematico de 25kg hm 806.66 4.09 3,299.23
Vibrador de concreto 4HP 1.50" hm 228.54 5.49 1,254.67
Motonoveladora de 125HP hm 0.02 150.24 3.17
Motonoveladora de 145-150HP hm 223.35 213.30 47,641.41
Mezcladora de concreto tambor 18HP 11p3 hm 228.54 15.05 3,439.48
Plancha compactadora hm 16.61 22.95 381.26
Camión imprimidor 6x2178-210HP 1800gal hm 16.21 183.50 2,975.40
Nivel topográfico he 358.14 6.90 2,471.14
Teodolito hm 358.14 8.80 3,151.60
531,492.29

Ejemplo de Obra Atrasada Con Reprogramación

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Ejemplo de Obra Atrasada Con Reprogramación

Cargado por

Copyright:

Formatos disponibles

CUADRO RESUMEN DE VALORIZACIÓN N° 01 - ENERO 2018

REAJUSTES (R) - #REF! #REF!

DEDUCCIONES (D) - #REF! #REF!

VALORIZACIÓN REAJUSTADA (VR = V + R - D) - #REF! #REF!

AMORTIZACIONES (A) - #REF! #REF!

VALORIZACIÓN NETA (VN = VR - A) - #REF! #REF!

MONTO POR I.G.V. (VN x 0,18) - #REF! #REF!

MONTO TOTAL CON I.G.V. - #REF! #REF!

MONTO A FACTURAR >>>>>>>>>>>>>>>> #REF!

3,760.76 2.00 3,760.76 100.00% - - - - - 0.00%

3,193.68 7.00 1,064.56 33.33% - - - 14.00 2,129.12 66.67%

56,170.48 1,990.00 31,919.60 56.83% - - - 1,511.90 24,250.88 43.17%

12,215.11 - - 0.00% 2,161.97 2,443.03 0.20 4,020.20 4,542.83 37.19%

3,478.59 - - 0.00% 257.67 1,043.56 0.30 - - 0.00%

3,843.68 - - 0.00% 320.31 1,153.12 0.30 268.50 966.60 25.15%

1,808.79 - - 0.00% 11.80 542.68 0.30 - - 0.00%

1,340.17 - - 0.00% - - - - - 0.00%

28,298.70 - - 0.00% - - - - - 0.00%

25,649.24 32.00 10,799.68 42.11% - - - - - 0.00%

- - 0.00% - - 0.00% - - 0.00% 2.00

3,760.76 2.00 3,760.76 100.00% - - - - - 0.00%

45,483.30 9,848.75 25,015.83 55.00% - - - 2,686.02 6,822.49 15.00%

3,193.68 7.00 1,064.56 33.33% - - - 14.00 2,129.12 66.67%

56,170.48 1,990.00 31,919.60 56.83% - - - 1,511.90 24,250.88 43.17%

12,215.11 - - 0.00% 3,161.97 3,573.03 0.29 3,020.20 3,412.83 27.94%

3,478.59 - - 0.00% 257.67 1,043.56 0.30 - - 0.00%

3,843.68 - - 0.00% 320.31 1,153.12 0.30 268.50 966.60 25.15%

1,808.79 - - 0.00% 11.80 542.68 0.30 - - 0.00%

1,340.17 - - 0.00% - - - - - 0.00%

28,298.70 - - 0.00% - - - - - 0.00%

25,649.24 32.00 10,799.68 42.11% - - - - - 0.00%

- - 0.00% - - 0.00% 2.00 -

3,760.76 - - 0.00% 2.00 3,760.76 100.00% 2.00 3,760.76 100.00%

45,483.30 - - 0.00% 9,848.75 25,015.83 55.00% 9,848.75 25,015.83 55.00%

3,193.68 - - 0.00% 7.00 1,064.56 33.33% 7.00 1,064.56 33.33%

56,170.48 - - 0.00% 1,990.00 31,919.60 56.83% 1,990.00 31,919.60 56.83%

12,215.11 - - 0.00% - - 0.00% - - 0.00%

3,478.59 - - 0.00% - - 0.00% - - 0.00%

12,985.74 - - 0.00% 98.83 4,545.19 35.00% 98.83 4,545.19 35.00%

1,808.79 - - 0.00% - - 0.00% - - 0.00%

1,340.17 - - 0.00% - - 0.00% - - 0.00%

28,298.70 - - 0.00% - - 0.00% - - 0.00%

18,000.00 - - 0.00% 0.20 3,600.00 20.00% 0.20 3,600.00 20.00%

25,649.24 - - 0.00% 32.00 10,799.68 42.11% 32.00 10,799.68 42.11%

2.00 3,760.76 100.00% - - - 2.00 3,760.76 100.00% 2.00

9,848.75 25,015.83 55.00% - - - 9,848.75 25,015.83 55.00% 9,848.75

7.00 1,064.56 33.33% - - - 7.00 1,064.56 33.33% 7.00

1,990.00 31,919.60 56.83% - - - 1,990.00 31,919.60 56.83% 1,990.00

- - 0.00% 2,161.97 2,443.03 0.20 2,161.97 2,443.03 20.00% 2,161.97

- - 0.00% 257.67 1,043.56 0.30 257.67 1,043.56 30.00% 257.67

- - 0.00% 11.80 542.68 0.30 11.80 542.68 30.00% 11.80

32.00 10,799.68 42.11% - - - 32.00 10,799.68 42.11% 32.00

3,760.76 100.00% - - 0.00% 2.00 3,760.76 100.00% 2.00 3,760.76

1,043.56 30.00% - - 0.00% 257.67 1,043.56 30.00% 257.67 1,043.56

542.68 30.00% - - 0.00% 11.80 542.68 30.00% 11.80 542.68

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

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

10,799.68 42.11% - - 0.00% 32.00 10,799.68 42.11% 32.00 10,799.68

100.00% - - 0.00% 2.00 3,760.76 100.00% 2.00 3,760.76 100.00%

100.00% - - 0.00% 21.00 3,193.68 100.00% 21.00 3,193.68 100.00%

100.00% - - 0.00% 3,501.90 56,170.48 100.00% 3,501.90 56,170.48 100.00%

57.19% - - 0.00% 6,182.17 6,985.85 57.19% 6,182.17 6,985.85 57.19%

30.00% - - 0.00% 11.80 542.68 30.00% 11.80 542.68 30.00%

(AGr/AGo)+ 0.162 (Ir/Io)